BAM logo

BAM Financials

Balance sheets

Sep 1, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 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

$4.3 B(+3.3%)$4.2 B(+30.6%)$3.2 B(0%)$3.2 B(+1.1%)$3.2 B(+0.1%)$3.2 B(-4.1%)$3.3 B-$100.0--$343.7 B(+5.1%)$327.1 B(+3.4%)$316.4 B(+1.2%)$312.6 B(-3.5%)$324.0 B(+11.2%)$291.4 B(+1.8%)$286.3 B(+8.4%)$264.2 B(+3.1%)$256.3 B(+9.5%)$234.0 B(+17.5%)$199.2 B(+1.6%)$195.9 B(+1.7%)$192.7 B(+4.4%)$184.6 B(+3.6%)$178.2 B(+7.3%)$166.0 B

Current Assets

$939.0 M(+20.5%)$779.0 M(-4.3%)$814.0 M(-9.1%)$895.0 M(+7.2%)$835.0 M(+1.6%)$822.0 M(-7.3%)$887.0 M-$100.0--$41.9 B(+13.0%)$37.0 B(+20.4%)$30.8 B(-6.8%)$33.0 B(-5.1%)$34.8 B(+2.8%)$33.9 B(-2.4%)$34.7 B(+13.1%)$30.7 B(+0.8%)$30.4 B(+4.9%)$29.0 B(+17.9%)$24.6 B(+29.5%)$19.0 B(-11.1%)$21.4 B(-5.5%)$22.6 B(+9.3%)$20.7 B(+3.5%)$20.0 B

Non Current Assets

$3.4 B(-0.6%)$3.4 B(+42.5%)$2.4 B(+3.5%)$2.3 B(-1.1%)$2.3 B(-0.5%)$2.3 B(-2.9%)$2.4 B-$0.0--$301.8 B(+4.1%)$290.0 B(+1.5%)$285.7 B(+2.2%)$279.6 B(-3.3%)$289.2 B(+12.3%)$257.5 B(+2.4%)$251.6 B(+7.8%)$233.5 B(+3.4%)$225.8 B(+10.2%)$204.9 B(+17.4%)$174.5 B(-1.3%)$176.9 B(+3.3%)$171.3 B(+5.8%)$161.9 B(+2.8%)$157.5 B(+7.9%)$146.0 B

Total Liabilities

$1.1 B(+16.3%)$925.0 M(-5.4%)$978.0 M(-12.7%)$1.1 B(+11.7%)$1.0 B(+7.4%)$934.0 M(-4.0%)$973.0 M-$100.0--$221.1 B(+3.4%)$213.8 B(+4.1%)$205.4 B(+2.6%)$200.1 B(-3.4%)$207.1 B(+12.7%)$183.8 B(+0.3%)$183.2 B(+10.6%)$165.7 B(+4.1%)$159.1 B(+9.2%)$145.7 B(+21.4%)$120.0 B(+4.7%)$114.6 B(+1.6%)$112.8 B(+5.2%)$107.2 B(+3.0%)$104.1 B(+9.0%)$95.6 B

Current Liabilities

$1.1 B(+16.3%)$925.0 M(-5.4%)$978.0 M(-12.7%)$1.1 B(+11.7%)$1.0 B(+7.4%)$934.0 M(-4.0%)$973.0 M-$100.0--$49.5 B(+96.8%)$25.1 B(+13.9%)$22.1 B(+4.5%)$21.1 B(-48.0%)$40.6 B(+101.8%)$20.1 B(+3.5%)$19.5 B(+14.2%)$17.0 B(-35.3%)$26.3 B(+8.9%)$24.2 B(+81.8%)$13.3 B(+6.1%)$12.5 B(-46.5%)$23.4 B(+17.3%)$20.0 B(+5.2%)$19.0 B(+16.6%)$16.3 B

Long Term Liabilities

$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0(0%)$0.0-$0.0--$171.6 B(-9.1%)$188.6 B(+2.9%)$183.3 B(+2.4%)$179.0 B(+7.5%)$166.5 B(+1.7%)$163.7 B(-0.1%)$163.8 B(+10.2%)$148.6 B(+11.9%)$132.8 B(+9.3%)$121.5 B(+13.9%)$106.7 B(+4.5%)$102.1 B(+14.2%)$89.4 B(+2.5%)$87.3 B(+2.5%)$85.1 B(+7.4%)$79.3 B

Shareholders Equity

$3.2 B(-0.4%)$3.2 B(+45.6%)$2.2 B(+6.8%)$2.1 B(-3.8%)$2.2 B(-3.0%)$2.2 B(-4.1%)$2.3 B-$0.0--$35.8 B(+8.1%)$33.2 B(+3.4%)$32.1 B(-2.3%)$32.8 B(-6.3%)$35.0 B(+4.3%)$33.6 B(+9.0%)$30.8 B(+0.9%)$30.5 B(+2.4%)$29.8 B(+10.9%)$26.9 B(-5.9%)$28.6 B(-0.3%)$28.6 B(+1.4%)$28.2 B(+4.0%)$27.2 B(+3.4%)$26.3 B(-0.7%)$26.5 B

Book Value

$3.2 B(-0.4%)$3.2 B(+45.6%)$2.2 B(+6.8%)$2.1 B(-3.8%)$2.2 B(-3.0%)$2.2 B(-4.1%)$2.3 B-$0.0--$31.7 B(+9.3%)$29.0 B(+3.9%)$27.9 B(-2.6%)$28.7 B(-7.1%)$30.9 B(+4.9%)$29.4 B(+10.4%)$26.7 B(+1.0%)$26.4 B(+2.9%)$25.6 B(+13.0%)$22.7 B(-6.9%)$24.4 B(-0.3%)$24.5 B(+1.7%)$24.1 B(+4.7%)$23.0 B(+2.8%)$22.3 B(-0.8%)$22.5 B

Working Capital

-$137.0 M(+6.2%)-$146.0 M(+11.0%)-$164.0 M(+27.1%)-$225.0 M(-33.9%)-$168.0 M(-50.0%)-$112.0 M(-30.2%)-$86.0 M-$0.0---$7.6 B(-164.3%)$11.9 B(+36.9%)$8.7 B(-26.8%)$11.9 B(+304.3%)-$5.8 B(-142.3%)$13.7 B(-9.9%)$15.3 B(+11.7%)$13.7 B(+230.1%)$4.1 B(-14.8%)$4.9 B(-57.1%)$11.3 B(+74.6%)$6.5 B(+417.9%)-$2.0 B(-176.8%)$2.7 B(+55.6%)$1.7 B(-53.9%)$3.7 B

Cash And Cash Equivalents

$16.0 M(+60.0%)$10.0 M(+11.1%)$9.0 M(0%)$9.0 M(-25.0%)$12.0 M(0%)$12.0 M(0%)$12.0 M-$100.0--$9.9 B(+13.9%)$8.7 B(-8.4%)$9.5 B(-3.5%)$9.9 B(+45.6%)$6.8 B(-10.8%)$7.6 B(+2.0%)$7.4 B(+10.5%)$6.7 B(-19.7%)$8.4 B(+7.0%)$7.8 B(+32.6%)$5.9 B(-2.2%)$6.0 B(+17.6%)$5.1 B(+13.2%)$4.5 B(+2.5%)$4.4 B(-31.1%)$6.4 B

Accounts Payable

$858.0 M(+21.0%)$709.0 M(-0.1%)$710.0 M(-17.4%)$859.0 M(+12.9%)$761.0 M(-0.7%)$766.0 M(-12.3%)$873.0 M(+11.8%)$781.0 M---$25.9 B(+9.3%)$23.6 B(+7.9%)$21.9 B(+5.2%)$20.8 B(-10.2%)$23.2 B(+28.7%)$18.0 B(+5.3%)$17.1 B(+16.0%)$14.8 B(+3.0%)$14.3 B(+2.7%)$14.0 B(+18.4%)$11.8 B(-1.5%)$12.0 B(+7.3%)$11.1 B(+2.3%)$10.9 B(+9.3%)$10.0 B(+29.3%)$7.7 B

Accounts Receivable

---$588.0 M---$782.0 M---$14.2 B(+2.7%)$13.8 B(+10.5%)$12.5 B(-7.1%)$13.5 B(-2.9%)$13.9 B(-4.3%)$14.5 B(+11.6%)$13.0 B(+11.5%)$11.6 B(-2.2%)$11.9 B(+4.6%)$11.4 B(+21.9%)$9.3 B(+5.2%)$8.9 B(+4.6%)$8.5 B(+4.2%)$8.1 B(+2.5%)$8.0 B(+24.4%)$6.4 B

Short Term Debt

$210.0 M--$256.0 M(+35.5%)$189.0 M(+52.4%)$124.0 M(+30.5%)$95.0 M(+3066.7%)$3.0 M---$21.3 B--$0.0(-100.0%)$15.7 B(+100.0%)$0.0(0%)$0.0(0%)$0.0(-100.0%)$11.2 B(+18.5%)$9.4 B--$10.9 B(+34.4%)$8.1 B(-2.5%)$8.3 B(-2.9%)$8.5 B

Long Term Debt

-----$195.0 M-----$127.1 B(-14.6%)$148.8 B(+3.0%)$144.4 B(+2.4%)$141.0 B(+10.4%)$127.7 B(-2.0%)$130.2 B(-0.1%)$130.4 B(+9.6%)$119.0 B(+11.2%)$107.1 B(+9.7%)$97.6 B(+14.5%)$85.2 B(+6.0%)$80.3 B(+18.9%)$67.5 B(+3.6%)$65.2 B(+2.4%)$63.7 B(+3.8%)$61.4 B

Total Debt

$210.0 M(+100.0%)$0.0(0%)$0.0(-100.0%)$256.0 M(+35.5%)$189.0 M(-40.8%)$319.0 M(+235.8%)$95.0 M(+3066.7%)$3.0 M(+100.0%)$0.0--$148.4 B(-0.3%)$148.8 B(+3.0%)$144.4 B(+2.4%)$141.0 B(-1.7%)$143.4 B(+10.1%)$130.2 B(-0.1%)$130.4 B(+9.6%)$119.0 B(+0.7%)$118.2 B(+10.5%)$107.0 B(+25.6%)$85.2 B(+6.0%)$80.3 B(+2.5%)$78.4 B(+7.0%)$73.3 B(+1.8%)$72.0 B(+3.0%)$69.9 B

Debt To Equity

0.1(+100.0%)0.0(0%)0.0(-100.0%)0.1(+33.3%)0.1(+50.0%)0.1(+50.0%)0.0(+100.0%)0.0---4.1(-7.8%)4.5(-0.2%)4.5(+4.7%)4.3(+5.1%)4.1(+5.4%)3.9(-8.3%)4.2(+8.5%)3.9(-1.8%)4.0(-0.3%)4.0(+33.6%)3.0(+6.4%)2.8(+0.7%)2.8(+3.0%)2.7(-1.5%)2.7(+3.8%)2.6

Current Ratio

0.9(+3.6%)0.8(+1.2%)0.8(+3.8%)0.8(-3.6%)0.8(-5.7%)0.9(-3.3%)0.9-1.0--0.8(-42.2%)1.5(+5.8%)1.4(-10.9%)1.6(+81.4%)0.9(-48.8%)1.7(-5.6%)1.8(-1.1%)1.8(+55.2%)1.2(-3.3%)1.2(-35.1%)1.9(+21.7%)1.5(+67.0%)0.9(-19.5%)1.1(+3.7%)1.1(-11.4%)1.2

Quick Ratio

-----------0.7(-41.9%)1.2(+11.7%)1.1(-11.9%)1.3(+85.3%)0.7(-50.0%)1.4(-4.9%)1.4(-5.3%)1.5(+54.1%)1.0(-2.0%)1.0(-36.3%)1.6(+28.7%)1.2(+60.5%)0.8(-19.1%)0.9(+4.4%)0.9(-14.3%)1.1

Inventory

--------$8.8 B--$6.3 B(+7.1%)$5.9 B(-7.0%)$6.4 B(+1.0%)$6.3 B(-10.7%)$7.1 B(+9.7%)$6.4 B(-7.3%)$6.9 B(+41.9%)$4.9 B(+6.8%)$4.6 B(-5.2%)$4.8 B(+27.6%)$3.8 B(-0.2%)$3.8 B(+5.8%)$3.6 B(-8.7%)$3.9 B(+9.4%)$3.6 B(+21.5%)$3.0 B

Retained Earnings

-$150.0 M(-26.1%)-$119.0 M--$35.0 M(-775.0%)-$4.0 M(-300.0%)-$1.0 M(-105.9%)$17.0 M(-10.5%)$19.0 M---$15.2 B(+2.4%)$14.8 B(+0.7%)$14.7 B(-4.8%)$15.5 B(-3.5%)$16.0 B(+3.4%)$15.5 B(+4.2%)$14.9 B(+1.7%)$14.6 B(+2.6%)$14.2 B---$11.9 B---

PB Ratio

5.3(+8.3%)4.9(-33.4%)7.4(-1.2%)7.5(+24.2%)6.0(+5.0%)5.7(+3.8%)5.5--------------------

Income statements

Sep 1, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 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

$0.3(0%)$0.3(+20.0%)$0.3(+8.7%)$0.2(-25.8%)$0.3(+10.7%)$0.3(-9.7%)$0.3(+132.7%)-$0.9(-196.8%)$1.0(-52.6%)$2.1(+139.7%)$0.9(+116.0%)$0.4(+300.0%)$0.1(+123.3%)-$0.4(-115.0%)-$0.2(-140.5%)$0.5(-19.1%)$0.6(+154.2%)$0.2(-38.5%)$0.4(-68.7%)$1.2(+1600.8%)$0.1(-82.3%)$0.4(-26.2%)$0.6(-17.6%)$0.7(+410.1%)$0.1(+5.2%)$0.1(+337.7%)-$0.1

TTM EPS

$1.1(-0.9%)$1.1(+1.9%)$1.1(-5.3%)$1.1(+2401.4%)-$0.0(-107.9%)$0.6(-74.2%)$2.4(-18.7%)$3.0(-24.2%)$3.9(+33.4%)$2.9(+239.7%)$0.9(+764.7%)-$0.1(-254.2%)-$0.0(-107.8%)$0.5(-58.6%)$1.1(-34.0%)$1.7(-30.3%)$2.5(+27.5%)$1.9(-8.2%)$2.1(-7.4%)$2.3(+32.8%)$1.7(-3.4%)$1.8(+19.1%)$1.5(+69.2%)$0.9(+195.6%)$0.3(-64.8%)$0.9(+3.2%)$0.8

Revenue

$170.0 M(+254.2%)$48.0 M-$160.0 M(+321.1%)$38.0 M(-19.1%)$47.0 M--$794.0 M(-195.6%)$831.0 M(-10.1%)$924.0 M(+22.4%)$755.0 M(-95.6%)$17.1 B(+5.2%)$16.2 B(+26.7%)$12.8 B(-22.6%)$16.6 B(-6.9%)$17.8 B(-0.3%)$17.9 B(+5.6%)$16.9 B(+11.3%)$15.2 B(-5.0%)$16.0 B(+7.7%)$14.9 B(+11.9%)$13.3 B(+5.1%)$12.6 B(-3.3%)$13.1 B(+6.4%)$12.3 B(+30.0%)$9.4 B(+57.4%)$6.0 B

TTM Revenue

$378.0 M(+53.7%)$246.0 M-$245.0 M(+134.6%)-$709.0 M(-944.0%)$84.0 M-$1.7 B(-31.6%)$2.5 B(+49.5%)$1.7 B(+122.4%)$755.0 M(-98.8%)$62.8 B(-1.1%)$63.5 B(-2.5%)$65.1 B(-5.9%)$69.2 B(+2.0%)$67.8 B(+2.8%)$66.0 B(+4.8%)$63.0 B(+6.2%)$59.3 B(+4.5%)$56.8 B(+5.5%)$53.8 B(+5.0%)$51.2 B(+8.1%)$47.4 B(+16.3%)$40.8 B(+17.7%)$34.7 B(+20.9%)$28.7 B(+13.8%)$25.2 B

Total Expenses

$148.0 M(+208.3%)$48.0 M(+500.0%)$8.0 M(-95.5%)$177.0 M(+453.1%)$32.0 M(-13.5%)$37.0 M(+825.0%)$4.0 M(+101.4%)-$293.0 M(-189.1%)$329.0 M(+47.5%)$223.0 M(-14.2%)$260.0 M(-98.2%)$14.4 B(+4.0%)$13.9 B(+27.8%)$10.8 B(-23.3%)$14.1 B(-6.9%)$15.2 B(-0.3%)$15.2 B(+4.0%)$14.6 B(+15.8%)$12.6 B(-7.3%)$13.6 B(+6.3%)$12.8 B(+11.8%)$11.5 B(+6.4%)$10.8 B(-4.1%)$11.3 B(+5.1%)$10.7 B(+34.4%)$8.0 B(+62.2%)$4.9 B

Operating Expenses

$2.0 M(+100.0%)$1.0 M-$5.0 M(+100.0%)$0.0(0%)$0.0(-100.0%)$2.0 M---$139.0 M(+103.3%)-$4.2 B(-382.8%)$1.5 B(+6.7%)$1.4 B(-2.2%)$1.4 B(+7.3%)$1.3 B(+1.0%)$1.3 B(+5.2%)$1.3 B(+18.6%)$1.1 B(+11.0%)$955.0 M(+11.3%)$858.0 M(+23.3%)$696.0 M(-0.1%)$697.0 M(+13.2%)$616.0 M(-7.7%)$667.0 M(+5.4%)$633.0 M(+20.8%)$524.0 M

Cost Of Goods Sold

$146.0 M(+210.6%)$47.0 M(+487.5%)$8.0 M(-95.3%)$172.0 M(+437.5%)$32.0 M(-13.5%)$37.0 M(+825.0%)$4.0 M(+101.2%)-$328.0 M(-199.7%)$329.0 M(+47.5%)$223.0 M(-14.2%)$260.0 M(-98.6%)$18.6 B(+50.7%)$12.4 B(+31.0%)$9.4 B(-25.7%)$12.7 B(-8.2%)$13.8 B(-0.5%)$13.9 B(+3.9%)$13.4 B(+15.5%)$11.6 B(-8.6%)$12.7 B(+6.0%)$12.0 B(+11.0%)$10.8 B(+6.8%)$10.1 B(-5.1%)$10.6 B(+6.0%)$10.0 B(+36.9%)$7.3 B(+67.1%)$4.4 B

TTM Cost Of Goods Sold

$373.0 M(+44.0%)$259.0 M(+4.0%)$249.0 M(+1.6%)$245.0 M(+196.1%)-$255.0 M(-707.1%)$42.0 M(-81.6%)$228.0 M(-52.9%)$484.0 M(-40.4%)$812.0 M(+68.1%)$483.0 M(+85.8%)$260.0 M(-99.5%)$53.2 B(+9.9%)$48.4 B(-3.1%)$49.9 B(-7.3%)$53.9 B(+2.1%)$52.7 B(+2.3%)$51.6 B(+3.9%)$49.6 B(+5.5%)$47.0 B(+3.3%)$45.5 B(+4.7%)$43.5 B(+4.7%)$41.5 B(+9.1%)$38.1 B(+17.6%)$32.4 B(+20.4%)$26.9 B(+25.4%)$21.5 B(+16.3%)$18.5 B

Gross Profit

$24.0 M(+2300.0%)$1.0 M(+112.5%)-$8.0 M(+33.3%)-$12.0 M(-300.0%)$6.0 M(-40.0%)$10.0 M(+350.0%)-$4.0 M(+99.1%)-$466.0 M(-192.8%)$502.0 M(-28.4%)$701.0 M(+41.6%)$495.0 M(+131.7%)-$1.6 B(-140.3%)$3.9 B(+14.6%)$3.4 B(-12.7%)$3.9 B(-2.4%)$4.0 B(+0.1%)$4.0 B(+12.0%)$3.5 B(-2.3%)$3.6 B(+8.9%)$3.3 B(+15.1%)$2.9 B(+15.9%)$2.5 B(-1.8%)$2.5 B(+4.5%)$2.4 B(+8.4%)$2.2 B(+6.2%)$2.1 B(+30.9%)$1.6 B

TTM Gross Profit

$5.0 M(+138.5%)-$13.0 M(-225.0%)-$4.0 M(-100.0%)$0.0(+100.0%)-$454.0 M(-1181.0%)$42.0 M(-94.3%)$733.0 M(-40.5%)$1.2 B(-27.4%)$1.7 B(+42.0%)$1.2 B(+141.6%)$495.0 M(-94.8%)$9.6 B(-36.6%)$15.1 B(-0.6%)$15.2 B(-1.0%)$15.4 B(+1.7%)$15.1 B(+4.5%)$14.5 B(+8.0%)$13.4 B(+8.5%)$12.3 B(+9.6%)$11.3 B(+8.7%)$10.4 B(+6.7%)$9.7 B(+4.1%)$9.3 B(+11.0%)$8.4 B(+8.3%)$7.8 B(+7.6%)$7.2 B(+7.0%)$6.7 B

Gross Margin

14.1%(+578.9%)2.1%--7.5%(-147.5%)15.8%(-25.8%)21.3%-58.7%(-2.9%)60.4%(-20.4%)75.9%(+15.7%)65.6%(+817.3%)-9.1%(-138.3%)23.9%(-9.5%)26.4%(+12.8%)23.4%(+4.9%)22.3%(+0.5%)22.2%(+6.1%)20.9%(-12.2%)23.8%(+14.6%)20.8%(+6.8%)19.5%(+3.6%)18.8%(-6.6%)20.1%(+8.1%)18.6%(+1.9%)18.3%(-18.3%)22.4%(-16.9%)26.9%

Operating Profit

$687.0 M(+100.0%)$0.0(+100.0%)-$8.0 M(+52.9%)-$17.0 M(-102.9%)$586.0 M(+5760.0%)$10.0 M(+350.0%)-$4.0 M(+99.2%)-$501.0 M(-199.8%)$502.0 M(-28.4%)$701.0 M(+41.6%)$495.0 M(-81.4%)$2.7 B(+11.9%)$2.4 B(+20.2%)$2.0 B(-18.9%)$2.4 B(-7.3%)$2.6 B(-0.3%)$2.6 B(+15.8%)$2.3 B(-11.0%)$2.6 B(+8.1%)$2.4 B(+16.6%)$2.0 B(+13.0%)$1.8 B(-2.4%)$1.8 B(+1.6%)$1.8 B(+15.2%)$1.6 B(+6.5%)$1.5 B(+35.7%)$1.1 B

TTM Operating Profit

$662.0 M(+18.0%)$561.0 M(-1.8%)$571.0 M(-0.7%)$575.0 M(+531.9%)$91.0 M(+1200.0%)$7.0 M(-99.0%)$698.0 M(-41.7%)$1.2 B(-29.5%)$1.7 B(+42.0%)$1.2 B(+141.6%)$495.0 M(-94.8%)$9.5 B(+0.3%)$9.4 B(-2.7%)$9.7 B(-3.0%)$10.0 B(-1.2%)$10.1 B(+2.7%)$9.9 B(+6.6%)$9.2 B(+5.5%)$8.8 B(+8.9%)$8.0 B(+7.4%)$7.5 B(+6.5%)$7.0 B(+4.8%)$6.7 B(+12.6%)$6.0 B(+9.9%)$5.4 B(+8.8%)$5.0 B(+8.2%)$4.6 B

Operating Margin

12.9%(+100.0%)0.0%--10.6%(-167.3%)15.8%(-25.8%)21.3%-63.1%(+4.5%)60.4%-47.1%(+202.2%)15.6%(+6.4%)14.7%(-5.1%)15.4%(+4.8%)14.7%(-0.3%)14.8%(0%)14.8%(+9.7%)13.5%(-20.0%)16.9%(+13.8%)14.8%(+8.3%)13.7%(+1.0%)13.6%(-7.1%)14.6%(+5.1%)13.9%(+8.2%)12.8%(-18.1%)15.7%(-13.8%)18.2%

Net Income

$129.0 M(+4.0%)$124.0 M(+21.6%)$102.0 M(+9.7%)$93.0 M(-23.8%)$122.0 M(+11.9%)$109.0 M(-12.8%)$125.0 M(+133.2%)-$376.0 M(-195.2%)$395.0 M(-52.6%)$834.0 M(+15.3%)$723.0 M(+12.4%)$643.0 M(+273.8%)$172.0 M(+126.2%)-$656.0 M(-123.9%)-$293.0 M(-134.6%)$846.0 M(-10.7%)$947.0 M(+137.3%)$399.0 M(-35.1%)$615.0 M(-67.4%)$1.9 B(+1055.8%)$163.0 M(-76.0%)$680.0 M(-20.6%)$857.0 M(-18.1%)$1.0 B(+358.8%)$228.0 M(+1.3%)$225.0 M(+708.1%)-$37.0 M

TTM Net Income

$448.0 M(+1.6%)$441.0 M(+3.5%)$426.0 M(-5.1%)$449.0 M(+2345.0%)-$20.0 M(-107.9%)$253.0 M(-74.1%)$978.0 M(-37.9%)$1.6 B(-19.3%)$2.0 B(+25.4%)$1.6 B(+115.3%)$723.0 M(+639.5%)-$134.0 M(-294.2%)$69.0 M(-91.8%)$844.0 M(-55.6%)$1.9 B(-32.4%)$2.8 B(-27.0%)$3.8 B(+25.6%)$3.1 B(-8.4%)$3.3 B(-6.8%)$3.6 B(+30.5%)$2.7 B(-2.3%)$2.8 B(+19.3%)$2.4 B(+61.1%)$1.5 B(+148.2%)$589.0 M(-57.8%)$1.4 B(+3.0%)$1.4 B

Net Margin

75.9%--58.1%---47.4%(-0.4%)47.5%--3.8%(+254.7%)1.1%(+120.7%)-5.1%(-188.7%)-1.8%(-137.3%)4.8%(-10.4%)5.3%(+124.6%)2.4%(-41.6%)4.0%(-65.7%)11.8%(+970.0%)1.1%(-78.5%)5.1%(-24.5%)6.8%(-15.4%)8.0%(+330.6%)1.9%(-21.9%)2.4%(+483.9%)-0.6%

EBIT

$641.0 M(+385.6%)$132.0 M(+1750.0%)-$8.0 M(-109.2%)$87.0 M(-84.6%)$565.0 M(+352.0%)$125.0 M(+3225.0%)-$4.0 M(+99.5%)-$861.0 M(-197.5%)$883.0 M(-15.0%)$1.0 B(+14.6%)$907.0 M(-77.0%)$3.9 B(+56.4%)$2.5 B(+1011.9%)$227.0 M(-89.0%)$2.1 B(-44.2%)$3.7 B(+5.4%)$3.5 B(+26.1%)$2.8 B(-10.7%)$3.1 B(-14.2%)$3.6 B(+53.5%)$2.4 B(-23.1%)$3.1 B(+0.8%)$3.0 B(-3.7%)$3.2 B(+44.8%)$2.2 B(+12.4%)$1.9 B(+30.7%)$1.5 B

TTM EBIT

$852.0 M(+9.8%)$776.0 M(+0.9%)$769.0 M(-0.5%)$773.0 M(+541.7%)-$175.0 M(-222.4%)$143.0 M(-86.5%)$1.1 B(-46.3%)$2.0 B(-30.4%)$2.8 B(+45.4%)$1.9 B(+114.5%)$907.0 M(-89.6%)$8.8 B(+3.0%)$8.5 B(-10.3%)$9.5 B(-21.2%)$12.0 B(-8.0%)$13.1 B(+0.5%)$13.0 B(+9.6%)$11.9 B(-2.4%)$12.2 B(+0.5%)$12.1 B(+4.0%)$11.6 B(+1.5%)$11.5 B(+10.9%)$10.3 B(+17.8%)$8.8 B(+30.1%)$6.7 B(+5.1%)$6.4 B(+5.1%)$6.1 B

EBITDA

$641.0 M(+385.6%)$132.0 M(+1750.0%)-$8.0 M(-109.2%)$87.0 M(-84.7%)$568.0 M(+354.4%)$125.0 M(+100.0%)$0.0(+100.0%)-$861.0 M(-197.1%)$887.0 M(-14.6%)$1.0 B(+14.6%)$907.0 M(-83.5%)$5.5 B(+37.3%)$4.0 B(+149.2%)$1.6 B(-53.8%)$3.5 B(-30.6%)$5.0 B(+4.1%)$4.8 B(+19.7%)$4.0 B(-3.2%)$4.1 B(-8.9%)$4.5 B(+42.5%)$3.2 B(-14.7%)$3.7 B(+0.7%)$3.7 B(-1.0%)$3.8 B(+32.7%)$2.8 B(+10.6%)$2.6 B(+28.7%)$2.0 B

TTM EBITDA

$852.0 M(+9.4%)$779.0 M(+0.9%)$772.0 M(-1.0%)$780.0 M(+564.3%)-$168.0 M(-211.3%)$151.0 M(-85.8%)$1.1 B(-46.0%)$2.0 B(-30.4%)$2.8 B(+45.6%)$1.9 B(+114.5%)$907.0 M(-93.8%)$14.5 B(+3.4%)$14.1 B(-5.4%)$14.9 B(-13.9%)$17.3 B(-3.8%)$18.0 B(+2.6%)$17.5 B(+10.1%)$15.9 B(+1.7%)$15.6 B(+2.8%)$15.2 B(+5.5%)$14.4 B(+2.6%)$14.0 B(+9.2%)$12.8 B(+15.6%)$11.1 B(+23.8%)$9.0 B(+5.0%)$8.6 B(+5.0%)$8.1 B

Selling, General & Administrative Expenses

------$7.0 M(+125.0%)-$28.0 M(-180.0%)$35.0 M-$40.0 M(+48.1%)$27.0 M(+8.0%)$25.0 M(0%)$25.0 M(+4.2%)$24.0 M(-7.7%)$26.0 M(+13.0%)$23.0 M(0%)$23.0 M(-11.5%)$26.0 M(-7.1%)$28.0 M(+12.0%)$25.0 M(+4.2%)$24.0 M(-11.1%)$27.0 M(+3.9%)$26.0 M(+8.3%)$24.0 M(+20.0%)$20.0 M(-20.0%)$25.0 M

TTM SGA

------$14.0 M(-70.2%)$47.0 M(-37.3%)$75.0 M-$40.0 M(-60.4%)$101.0 M(+1.0%)$100.0 M(+2.0%)$98.0 M(+2.1%)$96.0 M(-2.0%)$98.0 M(-2.0%)$100.0 M(-2.0%)$102.0 M(-1.0%)$103.0 M(-1.0%)$104.0 M(+2.0%)$102.0 M(+1.0%)$101.0 M(+4.1%)$97.0 M(+2.1%)$95.0 M(+2.1%)$93.0 M(+4.5%)$89.0 M(-5.3%)$94.0 M

Depreciation And Amortization

----$10.0 M(-200.0%)$10.0 M(+350.0%)-$4.0 M(-200.0%)$4.0 M--$2.0 M(-33.3%)$3.0 M(-99.8%)$1.5 B(+4.5%)$1.5 B(+6.8%)$1.4 B(-2.3%)$1.4 B(+7.6%)$1.3 B(+0.8%)$1.3 B(+5.3%)$1.2 B(+19.3%)$1.0 B(+11.5%)$927.0 M(+11.3%)$833.0 M(+24.0%)$672.0 M(+0.3%)$670.0 M(+13.6%)$590.0 M(-8.2%)$643.0 M(+4.9%)$613.0 M(+22.9%)$499.0 M

TTM D&A

---$0.0(-100.0%)$10.0 M(+100.0%)$0.0(-100.0%)$6.0 M--$5.0 M(+66.7%)$3.0 M(-100.0%)$5.8 B(+4.1%)$5.6 B(+3.2%)$5.4 B(+2.7%)$5.3 B(+7.7%)$4.9 B(+8.5%)$4.5 B(+11.6%)$4.0 B(+16.2%)$3.5 B(+11.7%)$3.1 B(+12.2%)$2.8 B(+7.4%)$2.6 B(+2.3%)$2.5 B(+7.3%)$2.3 B(+4.8%)$2.2 B(+4.8%)$2.1 B(+4.8%)$2.0 B

Interest Expense

$31.0 M(+287.5%)$8.0 M--$8.0 M(-214.3%)$7.0 M(-56.3%)$16.0 M--$45.0 M(-193.8%)$48.0 M(+11.6%)$43.0 M(+2.4%)$42.0 M(-97.8%)$1.9 B(+7.5%)$1.8 B(+2.5%)$1.7 B(-7.4%)$1.9 B(0%)$1.9 B(-3.8%)$1.9 B(+5.1%)$1.8 B(+13.4%)$1.6 B(+9.4%)$1.5 B(+15.9%)$1.3 B(+19.5%)$1.1 B(+2.8%)$1.0 B(+7.1%)$968.0 M(+3.9%)$932.0 M(+7.8%)$865.0 M(+2.6%)$843.0 M

TTM Interest Expense

$31.0 M(+342.9%)$7.0 M-$15.0 M(+168.2%)-$22.0 M(-215.8%)$19.0 M-$88.0 M(-33.8%)$133.0 M(+56.5%)$85.0 M(+102.4%)$42.0 M(-99.4%)$7.2 B(+0.5%)$7.2 B(-2.3%)$7.3 B(-1.6%)$7.5 B(+3.3%)$7.2 B(+5.5%)$6.9 B(+10.5%)$6.2 B(+14.1%)$5.4 B(+11.9%)$4.9 B(+11.7%)$4.3 B(+8.5%)$4.0 B(+5.3%)$3.8 B(+5.4%)$3.6 B(+4.1%)$3.5 B(+3.2%)$3.4 B(+1.5%)$3.3 B

Income Tax

--------$140.0 M(-13.6%)$162.0 M(+14.1%)$142.0 M(-41.6%)$243.0 M(+8.0%)$225.0 M(+4400.0%)$5.0 M(-98.6%)$364.0 M(+82.0%)$200.0 M(+211.1%)-$180.0 M(-175.3%)$239.0 M(+1.3%)$236.0 M(+126.7%)-$884.0 M(-713.9%)$144.0 M(-57.5%)$339.0 M(+121.6%)$153.0 M(+39.1%)$110.0 M(-57.5%)$259.0 M(+117.7%)$119.0 M(-4.8%)$125.0 M

TTM Income Tax

--------$444.0 M(+46.0%)$304.0 M(+114.1%)$142.0 M(-83.0%)$837.0 M(+5.4%)$794.0 M(+104.1%)$389.0 M(-37.6%)$623.0 M(+25.9%)$495.0 M(+184.0%)-$589.0 M(-122.3%)-$265.0 M(-60.6%)-$165.0 M(+33.5%)-$248.0 M(-133.2%)$746.0 M(-13.4%)$861.0 M(+34.3%)$641.0 M(+4.6%)$613.0 M(-14.2%)$714.0 M(+233.0%)-$537.0 M(-27.3%)-$422.0 M

PE Ratio

38.0(+8.9%)34.9(-11.2%)39.3(+10.9%)35.4-52.5(+287.1%)13.6(+40.4%)9.7(-7.5%)10.4(-31.1%)15.2(-76.9%)65.5--69.5(+169.4%)25.8(+16.1%)22.2(+56.2%)14.2(-12.9%)16.3(+11.5%)14.7(+31.4%)11.2(-35.1%)17.2(+13.6%)15.1(-12.7%)17.3(-47.1%)32.7(-64.3%)91.8(+199.6%)30.6(+4.2%)29.4

PS Ratio

45.4(-29.8%)64.7-63.5(+446.1%)-18.3(-112.0%)152.1-6.6-------------------

Cashflow statements

Sep 1, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 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

----$586.0 M(-170.8%)$828.0 M(+169.7%)$307.0 M(+848.8%)-$41.0 M--$2.7 B(+768.4%)-$399.0 M(-114.2%)$2.8 B(+26.4%)$2.2 B(+37.8%)$1.6 B(-3.9%)$1.7 B(-17.2%)$2.0 B(+7.0%)$1.9 B(+136.4%)$803.0 M(-49.7%)$1.6 B(-35.9%)$2.5 B(+422.7%)$476.0 M(-48.4%)$923.0 M(-27.4%)$1.3 B(+12.5%)$1.1 B(-3.8%)$1.2 B(+1.5%)$1.2 B(+115.0%)$539.0 M

TTM CFO

---$508.0 M(-53.6%)$1.1 B(+311.3%)$266.0 M(-89.9%)$2.6 B--$2.3 B(+668.4%)-$399.0 M(-104.8%)$8.3 B(+10.4%)$7.6 B(+4.5%)$7.2 B(+12.7%)$6.4 B(+1.4%)$6.3 B(-6.7%)$6.8 B(+26.5%)$5.4 B(-2.2%)$5.5 B(+6.3%)$5.2 B(+35.7%)$3.8 B(-15.6%)$4.5 B(-5.0%)$4.7 B(+18.3%)$4.0 B(-5.5%)$4.2 B(+14.6%)$3.7 B(+8.6%)$3.4 B

Cash From Investing

---$168.0 M(+200.0%)-$168.0 M(-366.7%)-$36.0 M(-620.0%)-$5.0 M---$339.0 M(-229.4%)$262.0 M(+123.4%)-$1.1 B(+84.0%)-$7.0 B(-91.0%)-$3.7 B(-75.6%)-$2.1 B(+83.8%)-$12.9 B(-242.0%)-$3.8 B(+77.5%)-$16.7 B(-418.4%)-$3.2 B(+67.4%)-$9.9 B(-104.2%)-$4.9 B(-31.9%)-$3.7 B(-163.0%)-$1.4 B(-78.3%)-$784.0 M(+67.2%)-$2.4 B(+65.3%)-$6.9 B(-420.3%)-$1.3 B

TTM CFI

----$41.0 M(+80.4%)-$209.0 M(-409.8%)-$41.0 M(+88.1%)-$344.0 M---$77.0 M(-129.4%)$262.0 M(+101.9%)-$13.9 B(+46.0%)-$25.7 B(-14.4%)-$22.4 B(+36.8%)-$35.5 B(+3.1%)-$36.7 B(-8.9%)-$33.7 B(+3.1%)-$34.7 B(-60.3%)-$21.7 B(-9.2%)-$19.8 B(-85.2%)-$10.7 B(-29.8%)-$8.3 B(+28.1%)-$11.5 B(-0.6%)-$11.4 B(+13.1%)-$13.1 B(-20.3%)-$10.9 B(-83.3%)-$5.9 B

Cash From Financing

---$1.0 B(+180.7%)-$1.3 B(-1055.6%)$133.0 M(+138.3%)-$347.0 M---$2.3 B(-1120.3%)$222.0 M(+131.4%)-$706.0 M(-117.9%)$3.9 B(+142.2%)$1.6 B(-57.6%)$3.8 B(-61.5%)$10.0 B(+360.4%)$2.2 B(-86.9%)$16.6 B(+66228.0%)$25.0 M(-99.7%)$8.0 B(+25.3%)$6.4 B(+128.2%)$2.8 B(+167.2%)$1.0 B(+393.8%)$211.0 M(-84.5%)$1.4 B(-63.8%)$3.8 B(+31.4%)$2.9 B

TTM CFF

----$459.0 M(+69.1%)-$1.5 B(-593.9%)-$214.0 M(+91.8%)-$2.6 B---$2.0 B(-1020.3%)$222.0 M(-97.5%)$8.7 B(-55.1%)$19.4 B(+10.1%)$17.6 B(-45.9%)$32.6 B(+13.3%)$28.7 B(+7.5%)$26.7 B(-13.5%)$30.9 B(+80.6%)$17.1 B(-5.6%)$18.1 B(+74.5%)$10.4 B(+92.5%)$5.4 B(-15.3%)$6.4 B(-22.2%)$8.2 B(-10.2%)$9.1 B(+19.4%)$7.6 B(+40.7%)$5.4 B

Free Cash Flow

----$586.0 M(-170.8%)$828.0 M(+168.8%)$308.0 M(+833.3%)-$42.0 M--$2.7 B(+740.6%)-$416.0 M(-124.8%)$1.7 B(+24.8%)$1.3 B(+29.7%)$1.0 B(+285.5%)$269.0 M(-71.7%)$951.0 M(-14.7%)$1.1 B(+638.4%)$151.0 M(-85.7%)$1.1 B(-40.9%)$1.8 B(+4577.5%)-$40.0 M(-107.6%)$525.0 M(-43.0%)$921.0 M(+37.7%)$669.0 M(-11.6%)$757.0 M(+1.3%)$747.0 M(+426.1%)$142.0 M

TTM FCF

---$508.0 M(-53.6%)$1.1 B(+311.3%)$266.0 M(-89.9%)$2.6 B--$2.2 B(+640.6%)-$416.0 M(-109.6%)$4.3 B(+20.2%)$3.6 B(+6.8%)$3.4 B(+35.6%)$2.5 B(-24.1%)$3.3 B(-20.4%)$4.1 B(+39.0%)$3.0 B(-11.2%)$3.3 B(+4.3%)$3.2 B(+54.1%)$2.1 B(-27.8%)$2.9 B(-7.2%)$3.1 B(+33.6%)$2.3 B(-9.0%)$2.5 B(+24.3%)$2.0 B(+11.6%)$1.8 B

CAPEX

------$1.0 M(-200.0%)$1.0 M--$2.0 M(-88.2%)$17.0 M(-98.5%)$1.1 B(+29.0%)$882.0 M(+52.3%)$579.0 M(-59.0%)$1.4 B(+30.8%)$1.1 B(+37.9%)$783.0 M(+20.1%)$652.0 M(+21.2%)$538.0 M(-22.8%)$697.0 M(+35.1%)$516.0 M(+29.6%)$398.0 M(+13.4%)$351.0 M(-24.0%)$462.0 M(+10.3%)$419.0 M(+1.7%)$412.0 M(+3.8%)$397.0 M

TTM CAPEX

-----$0.0(-100.0%)$3.0 M--$19.0 M(+11.8%)$17.0 M(-99.6%)$4.0 B(+1.5%)$4.0 B(+2.6%)$3.9 B(-1.9%)$3.9 B(+28.7%)$3.1 B(+14.3%)$2.7 B(+11.1%)$2.4 B(+11.8%)$2.1 B(+9.5%)$2.0 B(+13.6%)$1.7 B(+6.0%)$1.6 B(-0.8%)$1.6 B(-2.7%)$1.7 B(-0.2%)$1.7 B(+2.6%)$1.6 B(+5.2%)$1.6 B

Dividends Paid

----$1.1 B(-181.0%)$1.3 B(+582.5%)-$274.0 M(-151.9%)$528.0 M--$179.0 M(-13.5%)$207.0 M(-4.6%)$217.0 M(+0.5%)$216.0 M(-0.5%)$217.0 M(0%)$217.0 M(+8.5%)$200.0 M(+4.7%)$191.0 M(0%)$191.0 M(+0.5%)$190.0 M(+5.0%)$181.0 M(-0.6%)$182.0 M(0%)$182.0 M(+0.6%)$181.0 M(+21.5%)$149.0 M(-23.6%)$195.0 M(+14.7%)$170.0 M(-0.6%)$171.0 M

TTM Dividends Paid

---$505.0 M(-68.0%)$1.6 B(+520.5%)$254.0 M(-64.1%)$707.0 M--$386.0 M(+86.5%)$207.0 M(-76.1%)$867.0 M(+2.0%)$850.0 M(+3.0%)$825.0 M(+3.3%)$799.0 M(+3.5%)$772.0 M(+2.5%)$753.0 M(+1.2%)$744.0 M(+1.2%)$735.0 M(+1.2%)$726.0 M(+4.6%)$694.0 M(-1.8%)$707.0 M(+1.7%)$695.0 M(+1.5%)$685.0 M(-1.3%)$694.0 M(+5.6%)$657.0 M(+1.7%)$646.0 M

TTM Dividend Per Share

$1.46(+4.3%)$1.40(+4.5%)$1.34(+4.7%)$1.28(+33.3%)$0.96(+50.0%)$0.64(+100.0%)$0.32----$0.24(0%)$0.24(0%)$0.24(+5.9%)$0.23(+6.2%)$0.21(0%)$0.21(0%)$0.21(+3.2%)$0.21(+3.4%)$0.20(0%)$0.20(0%)$0.20(+3.5%)$0.19(+3.6%)$0.19(0%)$0.19(0%)$0.19(+3.7%)$0.18

TTM Dividend Yield

3.6%(-3.3%)3.7%(+15.4%)3.2%(-0.3%)3.2%(+11.1%)2.9%(+46.9%)2.0%(+100.0%)1.0%----0.6%(-20.6%)0.7%(0%)0.7%(-5.2%)0.8%(+40.0%)0.6%(-8.3%)0.6%(-10.4%)0.7%(+1.5%)0.7%(-15.4%)0.8%(+16.4%)0.7%(-9.5%)0.7%(0%)0.7%(+15.6%)0.6%(-5.9%)0.7%(-4.2%)0.7%(-4.0%)0.7%

Payout Ratio

----1151.6%(-206.3%)1083.6%(+531.1%)-251.4%(-159.5%)422.4%--21.5%(-25.0%)28.6%(-15.2%)33.8%(-73.1%)125.6%(+479.6%)-33.1%(+55.3%)-74.1%(-413.3%)23.6%(+17.2%)20.2%(-57.9%)47.9%(+55.0%)30.9%(+221.4%)9.6%(-91.4%)111.7%(+317.3%)26.8%(+26.7%)21.1%(+48.3%)14.2%(-83.3%)85.5%(+13.2%)75.6%(+116.3%)-462.2%