AGO logo

Assured Guaranty (AGO) Financials

Balance sheets

Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

Total Assets

$12.3 B(+1.7%)$12.1 B(-0.7%)$12.2 B(-3.0%)$12.5 B(+5.0%)$11.9 B(-29.1%)$16.9 B(+0.4%)$16.8 B(-0.4%)$16.8 B(+1.1%)$16.7 B(-1.8%)$17.0 B(-5.0%)$17.8 B(-2.0%)$18.2 B(+3.4%)$17.6 B(+2.3%)$17.2 B(+7.5%)$16.0 B(+4.5%)$15.3 B(+4.3%)$14.7 B(-0.6%)$14.8 B(+7.5%)$13.7 B(-4.1%)$14.3 B(+7.2%)$13.4 B(-1.6%)$13.6 B(+0.2%)$13.6 B(-0.4%)$13.6 B(-1.0%)$13.7 B(-2.8%)$14.1 B(+0.8%)$14.0 B(-2.9%)$14.4 B(-1.5%)$14.6 B(-0.0%)$14.7 B(-0.1%)$14.7 B

Current Assets

$4.6 B(+2.7%)$4.5 B(+2.3%)$4.4 B(-55.4%)$9.8 B(+3.9%)$9.5 B(-4.8%)$9.9 B(+0.7%)$9.9 B(+2.9%)$9.6 B(-0.6%)$9.7 B(-4.8%)$10.1 B(-5.5%)$10.7 B(-8.5%)$11.7 B(-2.2%)$12.0 B(-3.4%)$12.4 B(+5.0%)$11.8 B(-2.7%)$12.1 B(+1.9%)$11.9 B(+0.7%)$11.8 B(+1.2%)$11.7 B(-5.1%)$12.3 B(+0.9%)$12.2 B(-1.2%)$12.4 B(+0.9%)$12.3 B(-0.5%)$12.3 B(-1.2%)$12.5 B(-2.2%)$12.7 B(+0.7%)$12.7 B(-3.0%)$13.1 B(-1.2%)$13.2 B(+1.9%)$13.0 B(+0.8%)$12.9 B

Non Current Assets

$9.1 B(-0.7%)$9.2 B(-1.0%)$9.3 B(-4.3%)$9.7 B(+4.7%)$9.3 B(-36.3%)$14.5 B(-0.0%)$14.5 B(-2.4%)$14.9 B(+1.4%)$14.7 B(-0.7%)$14.8 B(-5.0%)$15.6 B(-0.2%)$15.6 B(+6.9%)$14.6 B(+1.7%)$14.4 B(+8.4%)$13.3 B(+6.2%)$12.5 B(+4.3%)$12.0 B(-1.6%)$12.2 B(+7.4%)$11.3 B(-4.8%)$11.9 B(+4.3%)$11.4 B(-3.2%)$11.8 B(-0.6%)$11.8 B(-0.8%)$11.9 B(-0.6%)$12.0 B(-2.5%)$12.3 B(+0.9%)$12.2 B(-2.3%)$12.5 B(-0.9%)$12.6 B(+2.5%)$12.3 B(+0.2%)$12.3 B

Total Liabilities

$6.5 B(+0.3%)$6.5 B(+0.1%)$6.5 B(-4.3%)$6.8 B(+2.0%)$6.6 B(-41.7%)$11.4 B(+0.3%)$11.4 B(-1.6%)$11.6 B(+0.6%)$11.5 B(+0.8%)$11.4 B(-3.7%)$11.8 B(+1.0%)$11.7 B(+4.4%)$11.2 B(+5.3%)$10.7 B(+11.8%)$9.5 B(+10.4%)$8.6 B(+6.8%)$8.1 B(-2.3%)$8.3 B(+10.7%)$7.5 B(-2.6%)$7.7 B(+14.3%)$6.7 B(-2.1%)$6.9 B(-0.3%)$6.9 B(-2.4%)$7.0 B(-1.5%)$7.2 B(-4.6%)$7.5 B(+3.6%)$7.2 B(-4.7%)$7.6 B(-2.3%)$7.8 B(-1.7%)$7.9 B(-1.6%)$8.0 B

Current Liabilities

----------------------------$45.0 M(-70.0%)$150.0 M(+30.4%)$115.0 M

Long Term Liabilities

$5.6 B(-1.2%)$5.7 B(+0.6%)$5.7 B(-2.1%)$5.8 B(+1.4%)$5.7 B(-0.5%)$5.7 B(-0.3%)$5.7 B(-0.1%)$5.8 B(-9.4%)$6.3 B(+3.7%)$6.1 B(-0.3%)$6.1 B(-4.2%)$6.4 B(-1.4%)$6.5 B(-2.1%)$6.6 B(+8.5%)$6.1 B(-0.4%)$6.2 B(+0.3%)$6.1 B(-1.2%)$6.2 B(-0.6%)$6.2 B(+0.5%)$6.2 B(+7.3%)$5.8 B(-2.6%)$5.9 B(+0.3%)$5.9 B(-3.3%)$6.1 B(-0.7%)$6.2 B(-4.8%)$6.5 B(+4.4%)$6.2 B(-4.2%)$6.5 B(-0.6%)$6.5 B(-2.4%)$6.7 B(-0.1%)$6.7 B

Shareholders Equity

$5.7 B(+3.4%)$5.5 B(-1.6%)$5.6 B(-1.5%)$5.7 B(+8.8%)$5.3 B(-0.5%)$5.3 B(+1.1%)$5.2 B(+3.1%)$5.1 B(+2.7%)$4.9 B(-7.1%)$5.3 B(-8.6%)$5.8 B(-7.8%)$6.3 B(-0.1%)$6.3 B(-3.1%)$6.5 B(+1.1%)$6.4 B(-3.2%)$6.6 B(+1.4%)$6.5 B(+1.6%)$6.4 B(+3.3%)$6.2 B(-6.0%)$6.6 B(-0.2%)$6.7 B(-1.0%)$6.7 B(+0.8%)$6.7 B(+1.7%)$6.6 B(-0.4%)$6.6 B(-0.8%)$6.6 B(-2.2%)$6.8 B(-0.8%)$6.8 B(-0.6%)$6.9 B(+1.9%)$6.8 B(+1.7%)$6.6 B

Book Value

$5.7 B(+3.4%)$5.5 B(-1.6%)$5.6 B(-1.5%)$5.7 B(+8.8%)$5.3 B(-0.5%)$5.3 B(+1.1%)$5.2 B(+3.1%)$5.1 B(+2.7%)$4.9 B(-7.1%)$5.3 B(-8.6%)$5.8 B(-7.8%)$6.3 B(-0.1%)$6.3 B(-3.1%)$6.5 B(+1.1%)$6.4 B(-3.2%)$6.6 B(+1.4%)$6.5 B(+1.6%)$6.4 B(+3.3%)$6.2 B(-6.0%)$6.6 B(-0.2%)$6.7 B(-1.0%)$6.7 B(+0.8%)$6.7 B(+1.7%)$6.6 B(-0.4%)$6.6 B(-0.8%)$6.6 B(-2.2%)$6.8 B(-0.8%)$6.8 B(-0.6%)$6.9 B(+1.9%)$6.8 B(+1.7%)$6.6 B

Working Capital

----------------------------$13.2 B(+2.8%)$12.8 B(+0.5%)$12.7 B

Cash And Cash Equivalents

$170.0 M(+84.8%)$92.0 M(-20.0%)$115.0 M(+18.6%)$97.0 M(-10.2%)$108.0 M(-5.3%)$114.0 M(-3.4%)$118.0 M(+10.3%)$107.0 M(-18.3%)$131.0 M(-5.1%)$138.0 M(+16.0%)$119.0 M(-0.8%)$120.0 M(+18.8%)$101.0 M(-29.9%)$144.0 M(+51.6%)$95.0 M(-41.4%)$162.0 M(-27.4%)$223.0 M(-23.9%)$293.0 M(+110.8%)$139.0 M(-17.8%)$169.0 M(-26.2%)$229.0 M(+20.5%)$190.0 M(+54.5%)$123.0 M(+18.3%)$104.0 M(+26.8%)$82.0 M(-55.7%)$185.0 M(+62.3%)$114.0 M(-20.8%)$144.0 M(+100.0%)$72.0 M(-64.0%)$200.0 M(+36.0%)$147.0 M

Accounts Payable

----------------------------$45.0 M(-16.7%)$54.0 M(+3.9%)$52.0 M

Accounts Receivable

$1.9 B(+9.1%)$1.8 B(+1.1%)$1.7 B(-1.2%)$1.8 B(+6.5%)$1.7 B(-1.5%)$1.7 B(+4.9%)$1.6 B(+3.1%)$1.6 B(-0.5%)$1.6 B(-10.0%)$1.7 B(-6.8%)$1.9 B(-14.2%)$2.2 B(-14.0%)$2.5 B(+7.1%)$2.4 B(+1.0%)$2.3 B(-1.1%)$2.4 B(+3.5%)$2.3 B(+9.2%)$2.1 B(+1.8%)$2.1 B(+1.0%)$2.0 B(+29.6%)$1.6 B(+8.5%)$1.4 B(+1.9%)$1.4 B(+1.8%)$1.4 B(+0.5%)$1.4 B(+2.2%)$1.4 B(-1.2%)$1.4 B(-7.6%)$1.5 B(+2.0%)$1.5 B(+4.4%)$1.4 B(+3.1%)$1.4 B

Short Term Debt

-------------------------------

Long Term Debt

$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(+0.9%)$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(0%)$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(0%)$1.7 B(+0.1%)$1.7 B(-2.9%)$1.7 B(+40.4%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(-1.1%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(-0.1%)$1.2 B(-1.3%)$1.2 B(-1.2%)$1.3 B(-1.3%)$1.3 B(-0.8%)$1.3 B(0%)$1.3 B(-0.1%)$1.3 B(-1.0%)$1.3 B

Total Debt

$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(+0.9%)$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(0%)$1.7 B(+0.1%)$1.7 B(+0.1%)$1.7 B(0%)$1.7 B(+0.1%)$1.7 B(-2.9%)$1.7 B(+40.4%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(-1.1%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(+0.1%)$1.2 B(-0.1%)$1.2 B(-1.3%)$1.2 B(-1.2%)$1.3 B(-1.3%)$1.3 B(-0.8%)$1.3 B(0%)$1.3 B(-0.1%)$1.3 B(-1.0%)$1.3 B

Debt To Equity

0.3(-3.2%)0.3(+3.3%)0.3(0%)0.3(-6.3%)0.3(0%)0.3(0%)0.3(-3.0%)0.3(-2.9%)0.3(+6.3%)0.3(+10.3%)0.3(+7.4%)0.3(0%)0.3(+3.9%)0.3(+36.8%)0.2(+5.6%)0.2(-5.3%)0.2(0%)0.2(-5.0%)0.2(+5.3%)0.2(0%)0.2(+5.6%)0.2(0%)0.2(-5.3%)0.2(0%)0.2(0%)0.2(0%)0.2(0%)0.2(0%)0.2(0%)0.2(-5.0%)0.2

Current Ratio

----------------------------293.5(+239.7%)86.4(-22.7%)111.8

Quick Ratio

-------------------------------

Inventory

-------------------------------

Retained Earnings

$6.0 B(+0.5%)$5.9 B(-1.4%)$6.0 B(-0.9%)$6.1 B(+4.4%)$5.8 B(+1.4%)$5.7 B(+1.7%)$5.6 B(+1.1%)$5.6 B(-0.0%)$5.6 B(-1.6%)$5.7 B(-3.5%)$5.9 B(-1.9%)$6.0 B(+1.1%)$5.9 B(-2.2%)$6.1 B(+0.0%)$6.1 B(-1.4%)$6.1 B(0%)$6.1 B(+0.6%)$6.1 B(+0.1%)$6.1 B(-3.1%)$6.3 B(-0.6%)$6.3 B(-1.5%)$6.4 B(+0.3%)$6.4 B(+0.5%)$6.4 B(+1.1%)$6.3 B(+2.3%)$6.2 B(+0.9%)$6.1 B(+3.6%)$5.9 B(-0.4%)$5.9 B(+3.3%)$5.7 B(+2.4%)$5.6 B

PB Ratio

0.7(-5.3%)0.8(-10.6%)0.8(+14.9%)0.7(+12.1%)0.7(+6.5%)0.6(+8.8%)0.6(-21.9%)0.7(+21.7%)0.6(-9.1%)0.7(-7.0%)0.7(+31.5%)0.5(+1.9%)0.5(-1.9%)0.5(+8.0%)0.5(+35.1%)0.4(+37.0%)0.3(-15.6%)0.3(-13.5%)0.4(-46.4%)0.7(+7.8%)0.6(+3.2%)0.6(-8.8%)0.7(+11.5%)0.6(-10.3%)0.7(+15.3%)0.6(-3.3%)0.6(+7.0%)0.6(-12.3%)0.7(-12.2%)0.7(+7.3%)0.7

Income statements

Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

EPS

$3.2(+124.8%)$1.4(-25.4%)$1.9(-70.0%)$6.3(+142.7%)$2.6(+26.2%)$2.1(+53.7%)$1.3(-11.8%)$1.5(+744.4%)$0.2(+124.3%)-$0.7(-175.5%)$1.0(-73.8%)$3.7(+1600.0%)$0.2(-83.0%)$1.3(+821.4%)$0.1(-92.0%)$1.8(+72.5%)$1.0(-51.4%)$2.1(+455.9%)-$0.6(-141.6%)$1.4(+102.9%)$0.7(-49.6%)$1.4(+167.3%)$0.5(-37.4%)$0.8(-43.5%)$1.5(+119.4%)$0.7(-60.1%)$1.7(+281.8%)$0.4(-74.4%)$1.7(+38.7%)$1.2(-50.2%)$2.5

TTM EPS

$12.8(+4.7%)$12.2(-5.0%)$12.9(+4.5%)$12.3(+63.7%)$7.5(+47.5%)$5.1(+121.7%)$2.3(+18.6%)$1.9(-53.4%)$4.2(-0.9%)$4.2(-32.6%)$6.2(+15.6%)$5.4(+58.1%)$3.4(-19.0%)$4.2(-16.1%)$5.0(+17.0%)$4.3(+8.6%)$4.0(+8.8%)$3.6(+24.3%)$2.9(-27.5%)$4.0(+17.1%)$3.4(-18.3%)$4.2(+20.6%)$3.5(-24.9%)$4.7(+9.2%)$4.3(-5.5%)$4.5(-11.2%)$5.1(-13.8%)$5.9(-15.1%)$6.9(-21.3%)$8.8(+1.7%)$8.7

Revenue

$252.0 M(+31.3%)$192.0 M(-15.0%)$226.0 M(-12.7%)$259.0 M(+68.2%)$154.0 M(-56.9%)$357.0 M(+55.2%)$230.0 M(-24.6%)$305.0 M(+1286.4%)$22.0 M(-71.4%)$77.0 M(-72.5%)$280.0 M(+52.2%)$184.0 M(-3.7%)$191.0 M(+14.4%)$167.0 M(+7.0%)$156.0 M(-58.6%)$377.0 M(+50.8%)$250.0 M(-26.7%)$341.0 M(+191.4%)$117.0 M(-60.9%)$299.0 M(+48.0%)$202.0 M(-13.3%)$233.0 M(+22.6%)$190.0 M(+3.3%)$184.0 M(-34.0%)$279.0 M(+28.0%)$218.0 M(-24.6%)$289.0 M(+4.7%)$276.0 M(-55.5%)$620.0 M(+109.5%)$296.0 M(-35.5%)$459.0 M

TTM Revenue

$929.0 M(+11.8%)$831.0 M(-16.6%)$996.0 M(-0.4%)$1.0 B(-4.4%)$1.0 B(+14.4%)$914.0 M(+44.2%)$634.0 M(-7.3%)$684.0 M(+21.5%)$563.0 M(-23.1%)$732.0 M(-10.9%)$822.0 M(+17.8%)$698.0 M(-21.7%)$891.0 M(-6.2%)$950.0 M(-15.5%)$1.1 B(+3.6%)$1.1 B(+7.8%)$1.0 B(+5.0%)$959.0 M(+12.7%)$851.0 M(-7.9%)$924.0 M(+14.2%)$809.0 M(-8.7%)$886.0 M(+1.7%)$871.0 M(-10.2%)$970.0 M(-8.7%)$1.1 B(-24.3%)$1.4 B(-5.3%)$1.5 B(-10.3%)$1.7 B(-9.2%)$1.8 B(+19.9%)$1.5 B(-6.0%)$1.6 B

Total Expenses

$32.0 M(-67.3%)$98.0 M(+19.5%)$82.0 M(+43.9%)$57.0 M(+218.8%)-$48.0 M(-122.5%)$213.0 M(+93.6%)$110.0 M(-46.6%)$206.0 M(+368.2%)$44.0 M(-55.6%)$99.0 M(-47.1%)$187.0 M(+226.3%)-$148.0 M(-179.6%)$186.0 M(+342.9%)$42.0 M(-70.2%)$141.0 M(-30.5%)$203.0 M(+18.7%)$171.0 M(+43.7%)$119.0 M(-33.5%)$179.0 M(+11.2%)$161.0 M(+38.8%)$116.0 M(+127.5%)$51.0 M(-61.4%)$132.0 M(+59.0%)$83.0 M(-20.2%)$104.0 M(-20.6%)$131.0 M(+81.9%)$72.0 M(-40.0%)$120.0 M(-60.9%)$307.0 M(+110.3%)$146.0 M(+67.8%)$87.0 M

Operating Expenses

$88.0 M(-1.1%)$89.0 M(-8.3%)$97.0 M(+16.9%)$83.0 M(-76.5%)$354.0 M(+151.1%)$141.0 M(+2.9%)$137.0 M(+18.1%)$116.0 M(+23.4%)$94.0 M(-6.0%)$100.0 M(-13.0%)$115.0 M(+13.9%)$101.0 M(+229.5%)-$78.0 M(-183.0%)$94.0 M(-19.7%)$117.0 M(-10.0%)$130.0 M(+32.6%)$98.0 M(+11.4%)$88.0 M(-19.3%)$109.0 M(-4.4%)$114.0 M(+75.4%)$65.0 M(+8.3%)$60.0 M(-6.3%)$64.0 M(+173.6%)-$87.0 M(-285.1%)$47.0 M(-24.2%)$62.0 M(-4.6%)$65.0 M(+179.3%)-$82.0 M(-241.4%)$58.0 M(+1.8%)$57.0 M(-54.8%)$126.0 M

Cost Of Goods Sold

-------------------------------

TTM Cost Of Goods Sold

-------------------------------

Gross Profit

-------------------------------

TTM Gross Profit

-------------------------------

Gross Margin

-------------------------------

Operating Profit

-------------------------------

TTM Operating Profit

-------------------------------

Operating Margin

-------------------------------

Net Income

$171.0 M(+119.2%)$78.0 M(-28.4%)$109.0 M(-71.0%)$376.0 M(+139.5%)$157.0 M(+25.6%)$125.0 M(+54.3%)$81.0 M(-13.8%)$94.0 M(+754.5%)$11.0 M(+123.4%)-$47.0 M(-171.2%)$66.0 M(-74.9%)$263.0 M(+1447.1%)$17.0 M(-82.7%)$98.0 M(+790.9%)$11.0 M(-92.6%)$148.0 M(+72.1%)$86.0 M(-53.0%)$183.0 M(+432.7%)-$55.0 M(-140.2%)$137.0 M(+98.5%)$69.0 M(-51.4%)$142.0 M(+163.0%)$54.0 M(-38.6%)$88.0 M(-45.3%)$161.0 M(+114.7%)$75.0 M(-61.9%)$197.0 M(+278.9%)$52.0 M(-75.0%)$208.0 M(+36.0%)$153.0 M(-51.7%)$317.0 M

TTM Net Income

$734.0 M(+1.9%)$720.0 M(-6.1%)$767.0 M(+3.8%)$739.0 M(+61.7%)$457.0 M(+47.0%)$311.0 M(+123.7%)$139.0 M(+12.1%)$124.0 M(-57.7%)$293.0 M(-2.0%)$299.0 M(-32.7%)$444.0 M(+14.1%)$389.0 M(+42.0%)$274.0 M(-20.1%)$343.0 M(-19.9%)$428.0 M(+18.2%)$362.0 M(+3.1%)$351.0 M(+5.1%)$334.0 M(+14.0%)$293.0 M(-27.1%)$402.0 M(+13.9%)$353.0 M(-20.7%)$445.0 M(+17.7%)$378.0 M(-27.4%)$521.0 M(+7.4%)$485.0 M(-8.8%)$532.0 M(-12.8%)$610.0 M(-16.4%)$730.0 M(-16.6%)$875.0 M(-23.6%)$1.1 B(+0.6%)$1.1 B

Net Margin

67.9%(+67.0%)40.6%(-15.8%)48.2%--35.0%(-0.6%)35.2%(+14.3%)30.8%(-38.4%)50.0%(+181.9%)-61.0%(-359.0%)23.6%-8.9%(-84.8%)58.7%(+732.3%)7.0%(-82.0%)39.3%(+14.1%)34.4%(-35.9%)53.7%(+214.2%)-47.0%(-202.6%)45.8%(+34.1%)34.2%(-43.9%)60.9%(+114.4%)28.4%(-40.6%)47.8%(-17.1%)57.7%(+67.8%)34.4%(-49.5%)68.2%(+261.8%)18.8%(-43.9%)33.5%(-35.1%)51.7%(-25.1%)69.1%

EBIT

$242.0 M(+106.8%)$117.0 M(-29.9%)$167.0 M(-25.8%)$225.0 M(-0.4%)$226.0 M(+36.1%)$166.0 M(+17.7%)$141.0 M(+17.5%)$120.0 M(+6100.0%)-$2.0 M(0%)-$2.0 M(-101.8%)$113.0 M(-67.9%)$352.0 M(+1157.1%)$28.0 M(-81.1%)$148.0 M(+311.1%)$36.0 M(-81.5%)$195.0 M(+95.0%)$100.0 M(-58.9%)$243.0 M(+707.5%)-$40.0 M(-125.0%)$160.0 M(+48.1%)$108.0 M(-47.1%)$204.0 M(+151.8%)$81.0 M(-34.7%)$124.0 M(-37.4%)$198.0 M(+78.4%)$111.0 M(-53.9%)$241.0 M(+33.9%)$180.0 M(-46.6%)$337.0 M(+92.6%)$175.0 M(-55.8%)$396.0 M

TTM EBIT

$751.0 M(+2.2%)$735.0 M(-6.3%)$784.0 M(+3.4%)$758.0 M(+16.1%)$653.0 M(+53.6%)$425.0 M(+65.4%)$257.0 M(+12.2%)$229.0 M(-50.3%)$461.0 M(-6.1%)$491.0 M(-23.4%)$641.0 M(+13.7%)$564.0 M(+38.6%)$407.0 M(-15.0%)$479.0 M(-16.6%)$574.0 M(+15.3%)$498.0 M(+7.6%)$463.0 M(-1.7%)$471.0 M(+9.0%)$432.0 M(-21.9%)$553.0 M(+7.0%)$517.0 M(-14.8%)$607.0 M(+18.1%)$514.0 M(-23.7%)$674.0 M(-7.7%)$730.0 M(-16.0%)$869.0 M(-6.9%)$933.0 M(-14.3%)$1.1 B(-9.6%)$1.2 B(-12.3%)$1.4 B(-3.6%)$1.4 B

EBITDA

-------------------------------

TTM EBITDA

-------------------------------

Selling, General & Administrative Expenses

$47.0 M(-2.1%)$48.0 M(-17.2%)$58.0 M(+11.5%)$52.0 M(+10.6%)$47.0 M(-32.9%)$70.0 M(-14.6%)$82.0 M(+18.8%)$69.0 M(+21.1%)$57.0 M(-3.4%)$59.0 M(-19.2%)$73.0 M(+28.1%)$57.0 M(-3.4%)$59.0 M(+9.3%)$54.0 M(-10.0%)$60.0 M(-1.6%)$61.0 M(+7.0%)$57.0 M(+23.9%)$46.0 M(-28.1%)$64.0 M(+6.7%)$60.0 M(+57.9%)$38.0 M(-2.6%)$39.0 M(-4.9%)$41.0 M--------

TTM SGA

$205.0 M(0%)$205.0 M(-9.7%)$227.0 M(-9.6%)$251.0 M(-6.3%)$268.0 M(-3.6%)$278.0 M(+4.1%)$267.0 M(+3.5%)$258.0 M(+4.9%)$246.0 M(-0.8%)$248.0 M(+2.1%)$243.0 M(+5.7%)$230.0 M(-1.7%)$234.0 M(+0.9%)$232.0 M(+3.6%)$224.0 M(-1.8%)$228.0 M(+0.4%)$227.0 M(+9.1%)$208.0 M(+3.5%)$201.0 M(+12.9%)$178.0 M(+50.9%)$118.0 M(+47.5%)$80.0 M(+95.1%)$41.0 M--------

Depreciation And Amortization

-------------------------------

TTM D&A

-------------------------------

Interest Expense

$22.0 M(-4.3%)$23.0 M(0%)$23.0 M(0%)$23.0 M(-4.2%)$24.0 M(+9.1%)$22.0 M(+4.8%)$21.0 M(0%)$21.0 M(+5.0%)$20.0 M(0%)$20.0 M(0%)$20.0 M(0%)$20.0 M(-13.0%)$23.0 M(0%)$23.0 M(+9.5%)$21.0 M(0%)$21.0 M(0%)$21.0 M(0%)$21.0 M(-4.5%)$22.0 M(0%)$22.0 M(0%)$22.0 M(0%)$22.0 M(-4.3%)$23.0 M(0%)$23.0 M(0%)$23.0 M(-4.2%)$24.0 M(0%)$24.0 M(0%)$24.0 M(0%)$24.0 M(-4.0%)$25.0 M(+4.2%)$24.0 M

TTM Interest Expense

$91.0 M(-2.1%)$93.0 M(+1.1%)$92.0 M(+2.2%)$90.0 M(+2.3%)$88.0 M(+4.8%)$84.0 M(+2.4%)$82.0 M(+1.2%)$81.0 M(+1.3%)$80.0 M(-3.6%)$83.0 M(-3.5%)$86.0 M(-1.1%)$87.0 M(-1.1%)$88.0 M(+2.3%)$86.0 M(+2.4%)$84.0 M(-1.2%)$85.0 M(-1.2%)$86.0 M(-1.1%)$87.0 M(-1.1%)$88.0 M(-1.1%)$89.0 M(-1.1%)$90.0 M(-1.1%)$91.0 M(-2.1%)$93.0 M(-1.1%)$94.0 M(-1.1%)$95.0 M(-1.0%)$96.0 M(-1.0%)$97.0 M(0%)$97.0 M(-1.0%)$98.0 M(-2.0%)$100.0 M(0%)$100.0 M

Income Tax

$44.0 M(+238.5%)$13.0 M(-58.1%)$31.0 M(+117.5%)-$177.0 M(-511.6%)$43.0 M(+138.9%)$18.0 M(-21.7%)$23.0 M(+35.3%)$17.0 M(+163.0%)-$27.0 M(-1000.0%)$3.0 M(-83.3%)$18.0 M(-64.0%)$50.0 M(+433.3%)-$15.0 M(-165.2%)$23.0 M(+100.0%)$0.0(-100.0%)$25.0 M(+350.0%)-$10.0 M(-129.4%)$34.0 M(+950.0%)-$4.0 M(-300.0%)$2.0 M(-88.2%)$17.0 M(-57.5%)$40.0 M(+900.0%)$4.0 M(-69.2%)$13.0 M(-7.1%)$14.0 M(+16.7%)$12.0 M(-40.0%)$20.0 M(-80.8%)$104.0 M(-0.9%)$105.0 M(+3600.0%)-$3.0 M(-105.5%)$55.0 M

TTM Income Tax

-$89.0 M(+1.1%)-$90.0 M(-5.9%)-$85.0 M(+8.6%)-$93.0 M(-192.1%)$101.0 M(+225.8%)$31.0 M(+93.8%)$16.0 M(+45.5%)$11.0 M(-75.0%)$44.0 M(-21.4%)$56.0 M(-26.3%)$76.0 M(+31.0%)$58.0 M(+75.8%)$33.0 M(-13.2%)$38.0 M(-22.4%)$49.0 M(+8.9%)$45.0 M(+104.5%)$22.0 M(-55.1%)$49.0 M(-10.9%)$55.0 M(-12.7%)$63.0 M(-14.9%)$74.0 M(+4.2%)$71.0 M(+65.1%)$43.0 M(-27.1%)$59.0 M(-60.7%)$150.0 M(-37.8%)$241.0 M(+6.6%)$226.0 M(-13.4%)$261.0 M(+13.0%)$231.0 M(+81.9%)$127.0 M(-31.4%)$185.0 M

PE Ratio

6.2(-3.9%)6.5(-4.6%)6.8(+11.5%)6.1(-24.3%)8.0(-26.6%)10.9(-50.0%)21.9(-31.9%)32.1(+175.4%)11.7(-12.3%)13.3(+29.9%)10.2(+9.8%)9.3(-32.2%)13.7(+21.7%)11.3(+34.0%)8.4(+14.7%)7.3(+34.9%)5.4(-19.1%)6.7(-23.9%)8.8(-27.4%)12.2(-5.9%)12.9(+29.2%)10.0(-21.4%)12.7(+54.7%)8.2(-16.9%)9.9(+25.1%)7.9(+11.1%)7.1(+24.0%)5.8(+5.7%)5.4(+15.0%)4.7(+10.5%)4.3

PS Ratio

4.4(-12.7%)5.0(+4.5%)4.8(+14.7%)4.2(+26.1%)3.3(-7.0%)3.6(-23.6%)4.7(-12.5%)5.4(+2.7%)5.2(+9.9%)4.8(-5.6%)5.0(+3.7%)4.9(+29.9%)3.7(+1.1%)3.7(+29.4%)2.9(+27.1%)2.3(+28.6%)1.8(-18.2%)2.1(-21.6%)2.7(-44.9%)5.0(-6.6%)5.3(+11.8%)4.7(-9.2%)5.2(+27.6%)4.1(-3.5%)4.2(+52.0%)2.8(+0.4%)2.8(+16.8%)2.4(-2.9%)2.5(-25.5%)3.3(+16.3%)2.8

Cashflow statements

Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017

Cash From Operations

$17.0 M(-70.7%)$58.0 M(+178.4%)-$74.0 M(-136.4%)$203.0 M(+214.0%)-$178.0 M(-243.6%)$124.0 M(-60.3%)$312.0 M(+149.4%)-$631.0 M(-1068.5%)-$54.0 M(+94.0%)-$902.0 M(-1.1%)-$892.0 M(-515.2%)-$145.0 M(+82.8%)-$843.0 M(-74.5%)-$483.0 M(-3.6%)-$466.0 M(-146.6%)-$189.0 M(+13.7%)-$219.0 M(+22.1%)-$281.0 M(-71.3%)-$164.0 M(-13.9%)-$144.0 M(+13.8%)-$167.0 M(-224.6%)$134.0 M(+140.4%)-$332.0 M(-401.8%)$110.0 M(+219.6%)-$92.0 M(-122.1%)$417.0 M(+1444.4%)$27.0 M(-65.8%)$79.0 M(-49.4%)$156.0 M(+62.5%)$96.0 M(-5.9%)$102.0 M

TTM CFO

$204.0 M(+2166.7%)$9.0 M(-88.0%)$75.0 M(-83.7%)$461.0 M(+223.6%)-$373.0 M(-49.8%)-$249.0 M(+80.5%)-$1.3 B(+48.6%)-$2.5 B(-24.4%)-$2.0 B(+28.4%)-$2.8 B(-17.7%)-$2.4 B(-22.0%)-$1.9 B(+2.2%)-$2.0 B(-46.0%)-$1.4 B(-17.5%)-$1.2 B(-35.4%)-$853.0 M(-5.6%)-$808.0 M(-6.9%)-$756.0 M(-121.7%)-$341.0 M(+33.0%)-$509.0 M(-99.6%)-$255.0 M(-41.7%)-$180.0 M(-274.8%)$103.0 M(-77.7%)$462.0 M(+7.2%)$431.0 M(-36.5%)$679.0 M(+89.7%)$358.0 M(-17.3%)$433.0 M(+5.3%)$411.0 M(+263.7%)$113.0 M(+88.3%)$60.0 M

Cash From Investing

$204.0 M(+134.5%)$87.0 M(-65.6%)$253.0 M(+145.6%)$103.0 M(-66.9%)$311.0 M(+1014.7%)-$34.0 M(+63.8%)-$94.0 M(-115.4%)$612.0 M(+774.3%)$70.0 M(-66.3%)$208.0 M(-75.5%)$850.0 M(+682.2%)-$146.0 M(-134.3%)$425.0 M(+211.6%)-$381.0 M(-404.8%)$125.0 M(+205.9%)-$118.0 M(-168.2%)$173.0 M(-49.7%)$344.0 M(-11.6%)$389.0 M(+292.9%)$99.0 M(-77.5%)$439.0 M(+215.8%)$139.0 M(-71.8%)$492.0 M(+377.7%)$103.0 M(-50.5%)$208.0 M(+248.6%)-$140.0 M(-211.1%)$126.0 M(+11.5%)$113.0 M(+187.6%)-$129.0 M(-186.0%)$150.0 M(-28.9%)$211.0 M

TTM CFI

$647.0 M(-14.2%)$754.0 M(+19.1%)$633.0 M(+121.3%)$286.0 M(-64.0%)$795.0 M(+43.5%)$554.0 M(-30.4%)$796.0 M(-54.3%)$1.7 B(+77.2%)$982.0 M(-26.6%)$1.3 B(+78.7%)$748.0 M(+3152.2%)$23.0 M(-54.9%)$51.0 M(+125.4%)-$201.0 M(-138.4%)$524.0 M(-33.5%)$788.0 M(-21.6%)$1.0 B(-20.9%)$1.3 B(+19.2%)$1.1 B(-8.8%)$1.2 B(-0.3%)$1.2 B(+24.5%)$942.0 M(+42.1%)$663.0 M(+123.2%)$297.0 M(-3.3%)$307.0 M(+1123.3%)-$30.0 M(-111.5%)$260.0 M(-24.6%)$345.0 M(-8.0%)$375.0 M(+79.4%)$209.0 M(-81.3%)$1.1 B

Cash From Financing

-$159.0 M(+8.1%)-$173.0 M(+47.1%)-$327.0 M(-138.7%)-$137.0 M(+31.5%)-$200.0 M(-440.5%)-$37.0 M(+87.5%)-$296.0 M(-588.4%)-$43.0 M(-975.0%)-$4.0 M(-100.6%)$669.0 M(+6790.0%)-$10.0 M(-102.5%)$394.0 M(+8.5%)$363.0 M(-55.4%)$814.0 M(+109.3%)$389.0 M(+99.5%)$195.0 M(+1028.6%)-$21.0 M(-111.1%)$189.0 M(+205.0%)-$180.0 M(-2900.0%)-$6.0 M(+97.5%)-$235.0 M(-16.9%)-$201.0 M(-41.5%)-$142.0 M(+24.9%)-$189.0 M(+14.9%)-$222.0 M(-9.4%)-$203.0 M(-12.2%)-$181.0 M(-49.6%)-$121.0 M(+22.9%)-$157.0 M(+19.1%)-$194.0 M(+34.0%)-$294.0 M

TTM CFF

-$796.0 M(+4.9%)-$837.0 M(-19.4%)-$701.0 M(-4.6%)-$670.0 M(-16.3%)-$576.0 M(-51.6%)-$380.0 M(-216.6%)$326.0 M(-46.7%)$612.0 M(-41.7%)$1.0 B(-25.9%)$1.4 B(-9.3%)$1.6 B(-20.4%)$2.0 B(+11.3%)$1.8 B(+27.9%)$1.4 B(+83.1%)$752.0 M(+310.9%)$183.0 M(+1116.7%)-$18.0 M(+92.2%)-$232.0 M(+62.7%)-$622.0 M(-6.5%)-$584.0 M(+23.9%)-$767.0 M(-1.7%)-$754.0 M(+0.3%)-$756.0 M(+4.9%)-$795.0 M(-9.3%)-$727.0 M(-9.8%)-$662.0 M(-1.4%)-$653.0 M(+14.8%)-$766.0 M(+6.1%)-$816.0 M(-7.0%)-$763.0 M(+32.8%)-$1.1 B

Free Cash Flow

$17.0 M(-70.7%)$58.0 M(+178.4%)-$74.0 M(-136.4%)$203.0 M(+214.0%)-$178.0 M(-243.6%)$124.0 M(-60.3%)$312.0 M(+149.4%)-$631.0 M(-1068.5%)-$54.0 M(+94.0%)-$902.0 M(-1.1%)-$892.0 M(-515.2%)-$145.0 M(+82.8%)-$843.0 M(-74.5%)-$483.0 M(-3.6%)-$466.0 M(-146.6%)-$189.0 M(+13.7%)-$219.0 M(+22.1%)-$281.0 M(-71.3%)-$164.0 M(-13.9%)-$144.0 M(+13.8%)-$167.0 M(-224.6%)$134.0 M(+140.4%)-$332.0 M(-401.8%)$110.0 M(+219.6%)-$92.0 M(-122.1%)$417.0 M(+1444.4%)$27.0 M(-65.8%)$79.0 M(-49.4%)$156.0 M(+62.5%)$96.0 M(-5.9%)$102.0 M

TTM FCF

$204.0 M(+2166.7%)$9.0 M(-88.0%)$75.0 M(-83.7%)$461.0 M(+223.6%)-$373.0 M(-49.8%)-$249.0 M(+80.5%)-$1.3 B(+48.6%)-$2.5 B(-24.4%)-$2.0 B(+28.4%)-$2.8 B(-17.7%)-$2.4 B(-22.0%)-$1.9 B(+2.2%)-$2.0 B(-46.0%)-$1.4 B(-17.5%)-$1.2 B(-35.4%)-$853.0 M(-5.6%)-$808.0 M(-6.9%)-$756.0 M(-121.7%)-$341.0 M(+33.0%)-$509.0 M(-99.6%)-$255.0 M(-41.7%)-$180.0 M(-274.8%)$103.0 M(-77.7%)$462.0 M(+7.2%)$431.0 M(-36.5%)$679.0 M(+89.7%)$358.0 M(-17.3%)$433.0 M(+5.3%)$411.0 M(+263.7%)$113.0 M(+88.3%)$60.0 M

CAPEX

-------------------------------

TTM CAPEX

-------------------------------

Dividends Paid

$16.0 M(-5.9%)$17.0 M(-10.5%)$19.0 M(+18.8%)$16.0 M(0%)$16.0 M(-5.9%)$17.0 M(-5.6%)$18.0 M(+20.0%)$15.0 M(-6.3%)$16.0 M(0%)$16.0 M(-5.9%)$17.0 M(+13.3%)$15.0 M(-6.3%)$16.0 M(-5.9%)$17.0 M(-5.6%)$18.0 M(+12.5%)$16.0 M(0%)$16.0 M(-5.9%)$17.0 M(-15.0%)$20.0 M(+11.1%)$18.0 M(+5.9%)$17.0 M(-10.5%)$19.0 M(-5.0%)$20.0 M(+25.0%)$16.0 M(-11.1%)$18.0 M(-5.3%)$19.0 M(+5.6%)$18.0 M(+5.9%)$17.0 M(0%)$17.0 M(0%)$17.0 M(-10.5%)$19.0 M

TTM Dividends Paid

$68.0 M(0%)$68.0 M(0%)$68.0 M(+1.5%)$67.0 M(+1.5%)$66.0 M(0%)$66.0 M(+1.5%)$65.0 M(+1.6%)$64.0 M(0%)$64.0 M(0%)$64.0 M(-1.5%)$65.0 M(-1.5%)$66.0 M(-1.5%)$67.0 M(0%)$67.0 M(0%)$67.0 M(-2.9%)$69.0 M(-2.8%)$71.0 M(-1.4%)$72.0 M(-2.7%)$74.0 M(0%)$74.0 M(+2.8%)$72.0 M(-1.4%)$73.0 M(0%)$73.0 M(+2.8%)$71.0 M(-1.4%)$72.0 M(+1.4%)$71.0 M(+2.9%)$69.0 M(-1.4%)$70.0 M(0%)$70.0 M(0%)$70.0 M(0%)$70.0 M

TTM Dividend Per Share

$1.21(+2.5%)$1.18(+2.6%)$1.15(+2.7%)$1.12(+2.8%)$1.09(+2.8%)$1.06(+2.9%)$1.03(+3.0%)$1.00(+3.1%)$0.97(+3.2%)$0.94(+3.3%)$0.91(+3.4%)$0.88(+2.3%)$0.86(+2.4%)$0.84(+2.4%)$0.82(+2.5%)$0.80(+2.6%)$0.78(+2.6%)$0.76(+2.7%)$0.74(+2.8%)$0.72(+2.9%)$0.70(+2.9%)$0.68(+3.0%)$0.66(+3.1%)$0.64(+2.8%)$0.62(+2.9%)$0.60(+3.0%)$0.59(+3.1%)$0.57(+2.2%)$0.56(+2.3%)$0.55(+2.4%)$0.53

TTM Dividend Yield

1.5%(+2.0%)1.5%(+12.9%)1.3%(-12.0%)1.5%(-17.1%)1.8%(-4.7%)1.9%(-7.3%)2.0%(+27.3%)1.6%(-19.5%)2.0%(+19.1%)1.7%(+17.5%)1.4%(-18.3%)1.8%(-4.9%)1.8%(+4.0%)1.8%(-8.8%)1.9%(-23.6%)2.5%(-30.0%)3.6%(+16.7%)3.1%(+8.4%)2.9%(+95.2%)1.5%(-6.4%)1.6%(-3.1%)1.6%(+8.7%)1.5%(-10.8%)1.7%(+13.6%)1.5%(-13.0%)1.7%(+4.3%)1.6%(-3.6%)1.7%(+13.5%)1.5%(+13.0%)1.3%(-8.4%)1.4%

Payout Ratio

9.4%(-57.0%)21.8%(+25.0%)17.4%(+309.1%)4.3%(-58.2%)10.2%(-25.1%)13.6%(-38.8%)22.2%(+39.2%)16.0%(-89.0%)145.4%(+527.3%)-34.0%(-232.1%)25.8%(+351.9%)5.7%(-93.9%)94.1%(+442.5%)17.4%(-89.4%)163.6%(+1413.8%)10.8%(-41.9%)18.6%(+100.2%)9.3%(+125.5%)-36.4%(-376.7%)13.1%(-46.7%)24.6%(+84.2%)13.4%(-63.9%)37.0%(+103.7%)18.2%(+62.6%)11.2%(-55.9%)25.3%(+177.1%)9.1%(-72.0%)32.7%(+300.1%)8.2%(-26.5%)11.1%(+85.5%)6.0%