CDP logo

COPT Defense Properties (CDP) Financials

Balance sheets

Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 1, 2022Jun 1, 2022Mar 1, 2022Dec 1, 2021Sep 1, 2021Jun 1, 2021Mar 1, 2021Dec 1, 2020Sep 1, 2020Jun 1, 2020Mar 1, 2020Dec 1, 2019Sep 1, 2019Jun 1, 2019Mar 1, 2019Dec 1, 2018Sep 1, 2018Jun 1, 2018Mar 1, 2018Dec 1, 2017Sep 1, 2017Jun 1, 2017Mar 1, 2017

Total Assets

$4.2 B(+0.3%)$4.2 B(-0.3%)$4.2 B(-0.3%)$4.2 B(+0.2%)$4.2 B(-0.2%)$4.2 B(+1.6%)$4.2 B(-1.9%)$4.3 B(-0.3%)$4.3 B(+2.0%)$4.2 B(+1.3%)$4.1 B(-3.1%)$4.3 B(+2.7%)$4.2 B(+2.5%)$4.1 B(-1.5%)$4.1 B(+0.9%)$4.1 B(-1.1%)$4.1 B(+2.7%)$4.0 B(-1.1%)$4.1 B(+5.2%)$3.9 B(-0.0%)$3.9 B(+1.4%)$3.8 B(+0.7%)$3.8 B(+3.3%)$3.7 B(+0.1%)$3.7 B(+1.1%)$3.6 B(+0.5%)$3.6 B(+0.0%)$3.6 B(+1.0%)$3.6 B(-0.4%)$3.6 B(-4.4%)$3.7 B

Current Assets

$414.5 M(-11.2%)$466.8 M(-7.0%)$502.0 M(-5.2%)$529.6 M(-5.5%)$560.5 M(+54.9%)$361.8 M(+0.4%)$360.2 M(-31.2%)$523.3 M(+66.2%)$314.8 M(+13.9%)$276.3 M(-1.9%)$281.8 M(-39.5%)$465.9 M(+79.3%)$259.9 M(+8.7%)$239.0 M(-10.1%)$265.9 M(-40.3%)$445.8 M(+81.6%)$245.4 M(+8.7%)$225.7 M(-38.4%)$366.6 M(+56.9%)$233.7 M(-27.5%)$322.1 M(-1.4%)$326.6 M(+56.6%)$208.5 M(-0.8%)$210.2 M(-16.1%)$250.5 M(+6.8%)$234.7 M(-3.3%)$242.6 M(-5.9%)$257.7 M(-11.4%)$290.9 M(+8.6%)$267.9 M(-42.3%)$464.0 M

Non Current Assets

$3.8 B(+1.8%)$3.8 B(+0.6%)$3.7 B(+0.4%)$3.7 B(+1.1%)$3.7 B(-5.3%)$3.9 B(+1.8%)$3.8 B(+2.2%)$3.7 B(-5.6%)$4.0 B(+1.2%)$3.9 B(+1.5%)$3.9 B(+1.4%)$3.8 B(-2.4%)$3.9 B(+2.0%)$3.8 B(-0.9%)$3.8 B(+5.9%)$3.6 B(-6.3%)$3.9 B(+2.4%)$3.8 B(+2.6%)$3.7 B(+1.9%)$3.6 B(+2.5%)$3.5 B(+1.6%)$3.5 B(-2.5%)$3.6 B(+3.5%)$3.4 B(+1.4%)$3.4 B(+0.7%)$3.4 B(+0.7%)$3.4 B(+0.5%)$3.3 B(+2.1%)$3.3 B(-1.1%)$3.3 B(+1.0%)$3.3 B

Total Liabilities

$2.7 B(+0.5%)$2.7 B(-0.7%)$2.7 B(-0.6%)$2.7 B(+0.3%)$2.7 B(+10.0%)$2.4 B(+2.7%)$2.4 B(-5.0%)$2.5 B(-1.3%)$2.5 B(+3.3%)$2.5 B(+2.0%)$2.4 B(-6.3%)$2.6 B(+5.1%)$2.5 B(+4.2%)$2.4 B(-3.1%)$2.4 B(+3.1%)$2.4 B(-3.6%)$2.4 B(+5.0%)$2.3 B(-1.5%)$2.4 B(+12.4%)$2.1 B(-1.2%)$2.1 B(+3.7%)$2.1 B(-1.8%)$2.1 B(+4.5%)$2.0 B(-0.6%)$2.0 B(-3.1%)$2.1 B(-0.5%)$2.1 B(-0.6%)$2.1 B(-0.8%)$2.1 B(-0.5%)$2.1 B(+0.9%)$2.1 B

Current Liabilities

$313.9 M(+4.0%)$301.8 M(+3.2%)$292.5 M(-4.2%)$305.4 M(+1.8%)$299.9 M(-21.2%)$380.6 M(+17.9%)$322.8 M(-26.9%)$441.4 M(-11.7%)$499.7 M(+17.4%)$425.7 M(+13.9%)$373.7 M(+11.5%)$335.1 M(+29.5%)$258.7 M(-29.6%)$367.8 M(+117.7%)$168.9 M(-53.2%)$361.2 M(+34.7%)$268.1 M(-31.2%)$389.4 M(-11.9%)$442.0 M(+11.1%)$398.0 M(-7.1%)$428.2 M(+12.1%)$382.2 M(-13.0%)$439.5 M(+16.9%)$375.9 M(+48.7%)$252.9 M(-22.0%)$324.0 M(+2.6%)$315.7 M(+5.1%)$300.4 M(-16.1%)$358.2 M(+0.5%)$356.3 M(+130.8%)$154.4 M

Long Term Liabilities

$2.4 B(+0.1%)$2.4 B(-1.1%)$2.4 B(-0.1%)$2.4 B(+0.1%)$2.4 B(+15.7%)$2.1 B(+0.3%)$2.1 B(-0.3%)$2.1 B(+1.2%)$2.0 B(+0.3%)$2.0 B(-0.2%)$2.0 B(-9.0%)$2.2 B(+2.2%)$2.2 B(+10.5%)$2.0 B(-12.1%)$2.3 B(+13.3%)$2.0 B(-8.4%)$2.2 B(+12.2%)$1.9 B(+0.9%)$1.9 B(+12.7%)$1.7 B(+0.3%)$1.7 B(+1.8%)$1.7 B(+1.2%)$1.7 B(+1.6%)$1.6 B(-7.7%)$1.8 B(+0.4%)$1.8 B(-1.1%)$1.8 B(-1.6%)$1.8 B(+2.3%)$1.8 B(-0.7%)$1.8 B(-9.4%)$2.0 B

Shareholders Equity

$1.5 B(+0.2%)$1.5 B(+0.3%)$1.5 B(-0.1%)$1.5 B(-0.1%)$1.5 B(-14.1%)$1.7 B(+0.3%)$1.7 B(+2.6%)$1.7 B(+1.2%)$1.7 B(+0.3%)$1.7 B(+0.3%)$1.7 B(+1.8%)$1.6 B(-0.8%)$1.6 B(-0.0%)$1.6 B(+0.9%)$1.6 B(-2.3%)$1.7 B(+3.2%)$1.6 B(-0.5%)$1.6 B(-0.5%)$1.6 B(-3.2%)$1.7 B(+1.4%)$1.7 B(-0.9%)$1.7 B(+3.8%)$1.6 B(+1.6%)$1.6 B(+1.1%)$1.6 B(+8.7%)$1.4 B(+1.8%)$1.4 B(+1.0%)$1.4 B(+3.9%)$1.3 B(-0.2%)$1.4 B(-11.9%)$1.5 B

Book Value

$1.5 B(+0.2%)$1.5 B(+0.3%)$1.5 B(-0.1%)$1.5 B(-0.1%)$1.5 B(-14.1%)$1.7 B(+0.3%)$1.7 B(+2.6%)$1.7 B(+1.2%)$1.7 B(+0.3%)$1.7 B(+0.3%)$1.7 B(+1.8%)$1.6 B(-0.8%)$1.6 B(-0.0%)$1.6 B(+0.9%)$1.6 B(-2.3%)$1.7 B(+3.2%)$1.6 B(-0.5%)$1.6 B(-0.5%)$1.6 B(-3.2%)$1.7 B(+1.4%)$1.7 B(-0.9%)$1.7 B(+3.8%)$1.6 B(+1.6%)$1.6 B(+1.1%)$1.6 B(+8.7%)$1.4 B(+1.8%)$1.4 B(+1.0%)$1.4 B(+3.9%)$1.3 B(-0.2%)$1.4 B(-0.8%)$1.4 B

Working Capital

$100.6 M(-39.0%)$165.0 M(-21.3%)$209.5 M(-6.5%)$224.1 M(-14.0%)$260.6 M(+1481.4%)-$18.9 M(-150.4%)$37.4 M(-54.3%)$81.9 M(+144.3%)-$184.9 M(-23.7%)-$149.4 M(-62.6%)-$91.9 M(-170.3%)$130.8 M(+11155.0%)$1.2 M(+100.9%)-$128.8 M(-232.7%)$97.0 M(+14.7%)$84.6 M(+473.3%)-$22.7 M(+86.2%)-$163.7 M(-117.0%)-$75.5 M(+54.1%)-$164.3 M(-54.9%)-$106.1 M(-90.8%)-$55.6 M(+75.9%)-$231.0 M(-39.4%)-$165.7 M(-6948.0%)-$2.4 M(+97.4%)-$89.4 M(-22.3%)-$73.1 M(-71.3%)-$42.7 M(+36.7%)-$67.4 M(+23.8%)-$88.4 M(-128.6%)$309.7 M

Cash And Cash Equivalents

$34.5 M(-65.7%)$100.4 M(-18.4%)$123.1 M(-26.6%)$167.8 M(-17.8%)$204.2 M(+1330.9%)$14.3 M(-6.1%)$15.2 M(+23.2%)$12.3 M(-2.4%)$12.6 M(-39.0%)$20.7 M(+7.2%)$19.3 M(+45.9%)$13.3 M(-9.0%)$14.6 M(-15.2%)$17.2 M(-52.5%)$36.1 M(+96.7%)$18.4 M(+60.3%)$11.5 M(-46.9%)$21.6 M(-86.4%)$159.1 M(+979.6%)$14.7 M(-56.7%)$34.0 M(-26.5%)$46.3 M(+494.9%)$7.8 M(-3.5%)$8.1 M(-15.0%)$9.5 M(+12.0%)$8.5 M(-4.7%)$8.9 M(-27.5%)$12.3 M(+12.9%)$10.9 M(+2.4%)$10.6 M(-95.3%)$226.5 M

Accounts Payable

$134.1 M(+9.8%)$122.2 M(+9.1%)$112.0 M(-16.0%)$133.3 M(-1.7%)$135.6 M(-0.1%)$135.8 M(+5.7%)$128.5 M(-18.7%)$158.0 M(+0.8%)$156.8 M(-11.5%)$177.2 M(+22.2%)$145.0 M(-22.1%)$186.2 M(+5.4%)$176.6 M(+39.0%)$127.0 M(+31.7%)$96.5 M(-32.4%)$142.7 M(+1.3%)$140.9 M(-6.0%)$149.8 M(+16.7%)$128.4 M(-13.7%)$148.7 M(+5.3%)$141.2 M(-7.2%)$152.2 M(+35.8%)$112.1 M(+20.7%)$92.9 M(+2.9%)$90.2 M(+1.5%)$88.9 M(-7.1%)$95.7 M(-11.5%)$108.1 M(-11.0%)$121.5 M(+27.5%)$95.3 M(+14.6%)$83.1 M

Accounts Receivable

$201.4 M(-0.8%)$203.1 M(-0.4%)$203.9 M(+2.9%)$198.2 M(+8.7%)$182.3 M(-0.8%)$183.7 M(+4.2%)$176.3 M(+4.6%)$168.5 M(+2.8%)$163.9 M(+7.4%)$152.6 M(-3.2%)$157.5 M(+5.3%)$149.7 M(+9.9%)$136.2 M(-2.5%)$139.7 M(-2.3%)$143.0 M(+7.1%)$133.5 M(+3.5%)$129.0 M(+6.7%)$120.9 M(+0.7%)$120.0 M(-2.6%)$123.2 M(-1.9%)$125.6 M(-13.3%)$144.9 M(+24.3%)$116.6 M(+0.8%)$115.6 M(+6.7%)$108.4 M(-4.3%)$113.3 M(+1.2%)$112.0 M(-5.5%)$118.5 M(+5.5%)$112.4 M(-15.2%)$132.6 M(+11.6%)$118.8 M

Short Term Debt

$75.0 M(0%)$75.0 M(0%)$75.0 M(0%)$75.0 M(0%)$75.0 M(-56.1%)$171.0 M(+44.9%)$118.0 M(-44.1%)$211.0 M(-22.7%)$273.0 M(+50.8%)$181.0 M(+13.1%)$160.0 M(+110.5%)$76.0 M(+660.0%)$10.0 M(-94.1%)$169.0 M(+100.0%)$0.0(-100.0%)$143.0 M(+150.9%)$57.0 M(-66.3%)$169.0 M(-30.2%)$242.0 M(+36.7%)$177.0 M(-19.6%)$220.0 M(+35.0%)$163.0 M(-37.8%)$262.0 M(+23.0%)$213.0 M(+115.2%)$99.0 M(-41.8%)$170.0 M(+11.1%)$153.0 M(+21.4%)$126.0 M(-25.9%)$170.0 M(-12.4%)$194.0 M-

Long Term Debt

$2.3 B(+0.0%)$2.3 B(-1.1%)$2.4 B(-0.0%)$2.4 B(+0.1%)$2.4 B(+16.4%)$2.0 B(-0.0%)$2.0 B(-0.5%)$2.0 B(+1.2%)$2.0 B(-0.0%)$2.0 B(-0.0%)$2.0 B(-8.9%)$2.2 B(+2.1%)$2.2 B(+10.6%)$2.0 B(-11.9%)$2.2 B(+13.3%)$2.0 B(-8.2%)$2.2 B(+15.4%)$1.9 B(+0.6%)$1.9 B(+10.8%)$1.7 B(+0.8%)$1.7 B(+1.3%)$1.6 B(+0.4%)$1.6 B(+1.2%)$1.6 B(-5.8%)$1.7 B(+0.5%)$1.7 B(-0.7%)$1.7 B(-0.3%)$1.7 B(-0.1%)$1.7 B(-0.0%)$1.7 B(-9.7%)$1.9 B

Total Debt

$2.4 B(+0.0%)$2.4 B(-1.1%)$2.5 B(-0.0%)$2.5 B(+0.1%)$2.4 B(+10.8%)$2.2 B(+2.4%)$2.2 B(-4.5%)$2.3 B(-1.7%)$2.3 B(+4.2%)$2.2 B(+0.9%)$2.2 B(-5.0%)$2.3 B(+5.1%)$2.2 B(+2.3%)$2.1 B(-4.4%)$2.2 B(+5.7%)$2.1 B(-4.1%)$2.2 B(+8.6%)$2.0 B(-2.9%)$2.1 B(+13.3%)$1.8 B(-1.6%)$1.9 B(+4.3%)$1.8 B(-4.8%)$1.9 B(+3.8%)$1.8 B(+0.8%)$1.8 B(-3.4%)$1.9 B(+0.3%)$1.9 B(+1.2%)$1.8 B(-2.4%)$1.9 B(-1.3%)$1.9 B(+0.5%)$1.9 B

Debt To Equity

1.6(0%)1.6(-1.2%)1.6(0%)1.6(0%)1.6(+29.4%)1.3(+2.4%)1.2(-7.5%)1.3(-2.9%)1.4(+4.6%)1.3(0%)1.3(-6.4%)1.4(+6.1%)1.3(+2.3%)1.3(-5.2%)1.4(+7.9%)1.3(-7.3%)1.4(+9.7%)1.2(-3.1%)1.3(+17.4%)1.1(-2.7%)1.1(+4.7%)1.1(-8.6%)1.2(+1.7%)1.1(0%)1.1(-11.5%)1.3(-0.8%)1.3(+0.8%)1.3(-6.5%)1.4(-0.7%)1.4(+12.9%)1.2

Current Ratio

1.3(-14.8%)1.6(-9.9%)1.7(-0.6%)1.7(-7.5%)1.9(+96.8%)0.9(-15.2%)1.1(-5.9%)1.2(+88.9%)0.6(-3.1%)0.7(-13.3%)0.8(-46.0%)1.4(+39.0%)1.0(+53.9%)0.7(-58.6%)1.6(+27.6%)1.2(+33.7%)0.9(+58.6%)0.6(-30.1%)0.8(+40.7%)0.6(-21.3%)0.8(-11.8%)0.8(+80.8%)0.5(-16.1%)0.6(-43.4%)1.0(+37.5%)0.7(-6.5%)0.8(-10.5%)0.9(+6.2%)0.8(+8.0%)0.8(-75.1%)3.0

Quick Ratio

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

Inventory

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

Retained Earnings

-$1.0 B(+0.3%)-$1.0 B(+0.2%)-$1.0 B(-0.1%)-$1.0 B(+0.2%)-$1.0 B(-32.5%)-$762.6 M(-0.2%)-$760.8 M(+5.8%)-$807.5 M(+2.4%)-$827.1 M(0%)-$827.1 M(+0.2%)-$828.5 M(+3.3%)-$856.9 M(-2.0%)-$839.7 M(-0.5%)-$835.9 M(+1.4%)-$847.4 M(-4.6%)-$809.8 M(+5.9%)-$860.6 M(-7.9%)-$798.0 M(-0.9%)-$790.6 M(-1.6%)-$778.3 M(+1.5%)-$790.2 M(-1.2%)-$780.7 M(+8.9%)-$856.7 M(-1.2%)-$846.8 M(-1.6%)-$833.5 M(-1.4%)-$822.3 M(-1.1%)-$813.3 M(-1.4%)-$802.1 M(-0.2%)-$800.3 M(-0.8%)-$793.8 M(-2.5%)-$774.4 M

PB Ratio

2.3(+22.5%)1.9(+0.5%)1.9(+2.2%)1.8(+1.1%)1.8(+16.9%)1.5(-0.7%)1.6(-10.4%)1.7(-0.6%)1.7(-5.4%)1.8(+1.7%)1.8(+4.0%)1.7(-10.8%)1.9(+2.1%)1.9(+6.1%)1.8(+0.6%)1.8(+5.9%)1.7(-5.1%)1.8(+1.7%)1.8(-10.3%)1.9(0%)1.9(+4.8%)1.9(+5.1%)1.8(+5.4%)1.7(-17.2%)2.0(+5.2%)1.9(+7.2%)1.8(-16.7%)2.2(-12.6%)2.5(-2.4%)2.5(+2.9%)2.5

Income statements

Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 1, 2022Jun 1, 2022Mar 1, 2022Dec 1, 2021Sep 1, 2021Jun 1, 2021Mar 1, 2021Dec 1, 2020Sep 1, 2020Jun 1, 2020Mar 1, 2020Dec 1, 2019Sep 1, 2019Jun 1, 2019Mar 1, 2019Dec 1, 2018Sep 1, 2018Jun 1, 2018Mar 1, 2018Dec 1, 2017Sep 1, 2017Jun 1, 2017Mar 1, 2017

EPS

$0.3(+3.2%)$0.3(+6.9%)$0.3(-3.3%)$0.3(+115.5%)-$1.9(-818.5%)$0.3(-61.4%)$0.7(+55.6%)$0.5(+66.7%)$0.3(-6.9%)$0.3(-44.2%)$0.5(+333.3%)$0.1(-50.0%)$0.2(-36.8%)$0.4(+733.3%)-$0.1(-108.2%)$0.7(+351.7%)-$0.3(-238.1%)$0.2(0%)$0.2(-44.7%)$0.4(+100.0%)$0.2(-80.0%)$0.9(+400.0%)$0.2(+21.2%)$0.2(-12.9%)$0.2(-5.3%)$0.2(+11.8%)$0.2(+70.0%)$0.1(-52.4%)$0.2(+162.5%)$0.1(-55.6%)$0.2

TTM EPS

$1.2(+217.3%)-$1.0(+3.7%)-$1.1(-61.2%)-$0.7(-28.9%)-$0.5(-130.8%)$1.7(-1.2%)$1.7(+11.8%)$1.5(+27.5%)$1.2(+2.6%)$1.2(-7.1%)$1.3(+85.3%)$0.7(-47.3%)$1.3(+69.7%)$0.8(+28.8%)$0.6(-31.4%)$0.9(+68.6%)$0.5(-48.5%)$1.0(-42.8%)$1.7(+1.2%)$1.7(+15.0%)$1.5(+0.7%)$1.5(+106.0%)$0.7(+2.9%)$0.7(+8.9%)$0.6(-4.5%)$0.7(+19.6%)$0.6(-1.8%)$0.6(-17.4%)$0.7(-5.5%)$0.7(+563.6%)$0.1

Revenue

$189.2 M(+1.0%)$187.3 M(-3.1%)$193.3 M(+7.5%)$179.7 M(+6.6%)$168.6 M(-0.4%)$169.2 M(+1.0%)$167.5 M(-4.4%)$175.2 M(-4.0%)$182.5 M(-1.8%)$185.8 M(-5.0%)$195.5 M(+5.1%)$185.9 M(+11.4%)$166.9 M(+6.2%)$157.2 M(+1.8%)$154.4 M(+12.7%)$137.0 M(-11.5%)$154.8 M(+6.9%)$144.8 M(-0.7%)$145.8 M(+13.6%)$128.4 M(-19.5%)$159.4 M(-8.9%)$175.1 M(+17.5%)$148.9 M(+7.5%)$138.5 M(+0.8%)$137.4 M(-6.4%)$146.7 M(-5.6%)$155.5 M(-5.5%)$164.6 M(+4.8%)$157.0 M(+3.7%)$151.4 M(+8.3%)$139.8 M

TTM Revenue

$749.6 M(+2.8%)$728.9 M(+2.5%)$710.7 M(+3.8%)$685.0 M(+0.7%)$680.5 M(-2.0%)$694.4 M(-2.3%)$711.1 M(-3.8%)$739.0 M(-1.4%)$749.7 M(+2.1%)$734.1 M(+4.0%)$705.5 M(+6.2%)$664.4 M(+8.0%)$615.5 M(+2.0%)$603.4 M(+2.1%)$590.9 M(+1.5%)$582.4 M(+1.5%)$573.7 M(-0.8%)$578.4 M(-5.0%)$608.7 M(-0.5%)$611.8 M(-1.6%)$621.9 M(+3.7%)$599.9 M(+5.0%)$571.6 M(-1.1%)$578.1 M(-4.3%)$604.2 M(-3.1%)$623.8 M(-0.8%)$628.5 M(+2.6%)$612.8 M(+3.8%)$590.2 M(+2.6%)$575.3 M(+1.0%)$569.8 M

Total Expenses

$134.7 M(+1.1%)$133.2 M(-6.8%)$142.9 M(+10.0%)$129.8 M(+6.9%)$121.5 M(-1.3%)$123.1 M(+0.8%)$122.1 M(-6.1%)$130.0 M(-4.4%)$135.9 M(-2.4%)$139.3 M(-8.4%)$152.1 M(+5.4%)$144.3 M(+16.6%)$123.7 M(+7.1%)$115.5 M(+3.0%)$112.2 M(+14.8%)$97.7 M(-13.7%)$113.2 M(+7.2%)$105.6 M(+0.5%)$105.0 M(+11.0%)$94.6 M(-21.9%)$121.1 M(-9.6%)$133.9 M(+21.3%)$110.4 M(+7.1%)$103.1 M(+3.1%)$100.1 M(-7.7%)$108.4 M(-9.3%)$119.6 M(-5.1%)$126.1 M(+6.6%)$118.2 M(+4.5%)$113.2 M(+8.4%)$104.4 M

Operating Expenses

$11.4 M(-5.1%)$12.0 M(+2.4%)$11.7 M(+3.5%)$11.3 M(+7.3%)$10.6 M(+2.1%)$10.4 M(-1.3%)$10.5 M(-6.0%)$11.2 M(+18.1%)$9.4 M(+4.3%)$9.1 M(+0.5%)$9.0 M(-20.1%)$11.3 M(+11.6%)$10.1 M(-6.3%)$10.8 M(+25.5%)$8.6 M(-15.1%)$10.1 M(+42.6%)$7.1 M(-29.3%)$10.0 M(+8.0%)$9.3 M(-12.6%)$10.6 M(+19.5%)$8.9 M(-13.3%)$10.3 M(+4.0%)$9.9 M(+16.0%)$8.5 M(+0.5%)$8.5 M(-4.5%)$8.9 M(-0.5%)$8.9 M(+3.0%)$8.6 M(0%)$8.6 M(-8.6%)$9.5 M(-8.2%)$10.3 M

Cost Of Goods Sold

$123.3 M(+1.8%)$121.2 M(-7.6%)$131.1 M(+10.7%)$118.5 M(+6.8%)$110.9 M(-1.6%)$112.8 M(+1.0%)$111.6 M(-6.1%)$118.8 M(-6.0%)$126.5 M(-2.9%)$130.2 M(-9.0%)$143.1 M(+7.5%)$133.1 M(+17.1%)$113.6 M(+8.5%)$104.7 M(+1.1%)$103.6 M(+18.3%)$87.6 M(-17.5%)$106.1 M(+11.1%)$95.5 M(-0.2%)$95.7 M(+14.0%)$84.0 M(-25.2%)$112.2 M(-9.3%)$123.7 M(+23.0%)$100.6 M(+6.3%)$94.6 M(+3.3%)$91.6 M(-8.0%)$99.6 M(-10.0%)$110.7 M(-5.7%)$117.4 M(+7.1%)$109.6 M(+5.7%)$103.7 M(+10.3%)$94.1 M

TTM Cost Of Goods Sold

$494.1 M(+2.6%)$481.7 M(+1.8%)$473.2 M(+4.3%)$453.8 M(-0.1%)$454.1 M(-3.3%)$469.7 M(-3.6%)$487.1 M(-6.1%)$518.6 M(-2.7%)$532.8 M(+2.5%)$520.0 M(+5.2%)$494.5 M(+8.7%)$455.0 M(+11.1%)$409.5 M(+1.9%)$402.0 M(+2.3%)$392.8 M(+2.0%)$384.9 M(+0.9%)$381.3 M(-1.6%)$387.4 M(-6.8%)$415.6 M(-1.1%)$420.4 M(-2.5%)$431.1 M(+5.0%)$410.5 M(+6.2%)$386.4 M(-2.5%)$396.5 M(-5.4%)$419.3 M(-4.1%)$437.3 M(-0.9%)$441.4 M(+3.9%)$424.8 M(+6.0%)$400.9 M(+4.5%)$383.6 M(+2.9%)$372.7 M

Gross Profit

$65.9 M(-0.4%)$66.2 M(+6.4%)$62.2 M(+1.5%)$61.3 M(+6.2%)$57.7 M(+2.1%)$56.4 M(+1.0%)$55.9 M(-0.9%)$56.4 M(+0.7%)$56.0 M(+0.8%)$55.6 M(+6.1%)$52.4 M(-0.9%)$52.9 M(-0.8%)$53.3 M(+1.6%)$52.5 M(+3.3%)$50.8 M(+2.8%)$49.5 M(+1.6%)$48.7 M(-1.2%)$49.2 M(-1.7%)$50.1 M(+12.7%)$44.4 M(-5.9%)$47.2 M(-8.1%)$51.4 M(+6.2%)$48.4 M(+10.3%)$43.9 M(-4.3%)$45.8 M(-2.9%)$47.2 M(+5.3%)$44.8 M(-5.0%)$47.2 M(-0.6%)$47.4 M(-0.6%)$47.7 M(+4.3%)$45.7 M

TTM Gross Profit

$255.5 M(+3.3%)$247.2 M(+4.1%)$237.5 M(+2.7%)$231.2 M(+2.1%)$226.4 M(+0.7%)$224.8 M(+0.4%)$223.9 M(+1.6%)$220.4 M(+1.6%)$216.9 M(+1.3%)$214.1 M(+1.5%)$211.0 M(+0.8%)$209.5 M(+1.7%)$206.0 M(+2.3%)$201.4 M(+1.6%)$198.2 M(+0.4%)$197.4 M(+2.6%)$192.4 M(+0.8%)$191.0 M(-1.1%)$193.1 M(+0.9%)$191.4 M(+0.3%)$190.8 M(+0.7%)$189.4 M(+2.3%)$185.2 M(+2.0%)$181.6 M(-1.8%)$184.9 M(-0.9%)$186.5 M(-0.3%)$187.1 M(-0.5%)$188.0 M(-0.7%)$189.4 M(-1.2%)$191.8 M(-2.7%)$197.1 M

Gross Margin

34.8%(-1.4%)35.3%(+9.8%)32.2%(-5.6%)34.1%(-0.4%)34.2%(+2.5%)33.4%(0%)33.4%(+3.6%)32.2%(+4.8%)30.7%(+2.6%)29.9%(+11.6%)26.8%(-5.8%)28.4%(-10.9%)31.9%(-4.3%)33.4%(+1.4%)32.9%(-8.8%)36.1%(+14.8%)31.4%(-7.6%)34.0%(-1.0%)34.4%(-0.8%)34.6%(+16.9%)29.6%(+0.9%)29.4%(-9.6%)32.5%(+2.6%)31.7%(-5.0%)33.3%(+3.7%)32.1%(+11.6%)28.8%(+0.6%)28.6%(-5.1%)30.2%(-4.1%)31.5%(-3.7%)32.7%

Operating Profit

$54.5 M(+0.7%)$54.1 M(+7.4%)$50.4 M(+1.0%)$49.9 M(+6.0%)$47.1 M(+2.2%)$46.1 M(+1.5%)$45.4 M(+0.3%)$45.3 M(-2.9%)$46.6 M(+0.1%)$46.5 M(+7.2%)$43.4 M(+4.3%)$41.6 M(-3.7%)$43.2 M(+3.6%)$41.7 M(-1.3%)$42.2 M(+7.4%)$39.3 M(-5.4%)$41.6 M(+6.0%)$39.2 M(-3.9%)$40.8 M(+20.7%)$33.8 M(-11.8%)$38.3 M(-6.8%)$41.1 M(+6.8%)$38.5 M(+8.9%)$35.3 M(-5.4%)$37.4 M(-2.5%)$38.3 M(+6.7%)$35.9 M(-6.8%)$38.5 M(-0.7%)$38.8 M(+1.4%)$38.2 M(+7.9%)$35.4 M

TTM Operating Profit

$208.9 M(+3.7%)$201.5 M(+4.2%)$193.5 M(+2.7%)$188.5 M(+2.5%)$183.8 M(+0.3%)$183.3 M(-0.2%)$183.8 M(+1.1%)$181.7 M(+2.1%)$178.1 M(+1.9%)$174.7 M(+2.8%)$169.8 M(+0.7%)$168.7 M(+1.4%)$166.4 M(+1.0%)$164.8 M(+1.5%)$162.3 M(+0.9%)$160.9 M(+3.6%)$155.4 M(+2.1%)$152.1 M(-1.2%)$154.0 M(+1.5%)$151.8 M(-1.0%)$153.3 M(+0.6%)$152.3 M(+1.9%)$149.5 M(+1.8%)$146.9 M(-2.1%)$150.1 M(-0.9%)$151.5 M(+0.0%)$151.4 M(+0.3%)$151.0 M(-0.3%)$151.4 M(-0.3%)$151.9 M(-2.8%)$156.3 M

Operating Margin

28.8%(-0.3%)28.9%(+10.7%)26.1%(-6.0%)27.8%(-0.6%)27.9%(+2.5%)27.2%(+0.5%)27.1%(+4.9%)25.8%(+1.2%)25.5%(+2.0%)25.0%(+12.8%)22.2%(-0.8%)22.4%(-13.5%)25.9%(-2.5%)26.5%(-3.0%)27.4%(-4.7%)28.7%(+6.9%)26.9%(-0.8%)27.1%(-3.2%)28.0%(+6.3%)26.3%(+9.5%)24.0%(+2.3%)23.5%(-9.2%)25.9%(+1.3%)25.5%(-6.1%)27.2%(+4.1%)26.1%(+13.1%)23.1%(-1.4%)23.4%(-5.3%)24.7%(-2.2%)25.3%(-0.4%)25.4%

Net Income

$36.1 M(+2.8%)$35.1 M(+7.7%)$32.6 M(-3.1%)$33.7 M(+115.6%)-$216.2 M(-813.8%)$30.3 M(-61.5%)$78.8 M(+56.1%)$50.5 M(+63.3%)$30.9 M(-4.3%)$32.3 M(-45.5%)$59.3 M(+332.7%)$13.7 M(-49.4%)$27.1 M(-36.1%)$42.4 M(+735.8%)-$6.7 M(-108.2%)$81.7 M(+356.4%)-$31.8 M(-235.5%)$23.5 M(-2.3%)$24.1 M(-43.8%)$42.8 M(+101.3%)$21.3 M(-80.1%)$106.8 M(+412.0%)$20.9 M(+22.6%)$17.0 M(-9.0%)$18.7 M(-3.8%)$19.4 M(+13.3%)$17.1 M(+78.3%)$9.6 M(-53.3%)$20.6 M(+17.4%)$17.5 M(-16.6%)$21.0 M

TTM Net Income

$137.5 M(+219.7%)-$114.8 M(+4.0%)-$119.6 M(-62.8%)-$73.5 M(-29.7%)-$56.6 M(-129.7%)$190.5 M(-1.1%)$192.5 M(+11.3%)$173.0 M(+27.0%)$136.3 M(+2.9%)$132.4 M(-7.1%)$142.5 M(+86.2%)$76.5 M(-47.0%)$144.5 M(+68.9%)$85.6 M(+28.4%)$66.7 M(-31.6%)$97.4 M(+66.5%)$58.5 M(-47.6%)$111.6 M(-42.7%)$194.9 M(+1.7%)$191.7 M(+15.5%)$165.9 M(+1.6%)$163.4 M(+114.9%)$76.0 M(+5.1%)$72.3 M(+11.4%)$64.9 M(-2.8%)$66.8 M(+2.9%)$64.9 M(-5.6%)$68.7 M(-32.9%)$102.5 M(-6.2%)$109.2 M(+146.8%)$44.2 M

Net Margin

19.1%(+1.8%)18.7%(+11.1%)16.9%(-9.9%)18.7%(+114.6%)-128.3%(-816.5%)17.9%(-61.9%)47.0%(+63.3%)28.8%(+70.0%)16.9%(-2.6%)17.4%(-42.7%)30.4%(+311.8%)7.4%(-54.6%)16.2%(-39.8%)27.0%(+724.3%)-4.3%(-107.3%)59.6%(+389.6%)-20.6%(-226.8%)16.2%(-1.6%)16.5%(-50.5%)33.3%(+150.0%)13.3%(-78.2%)61.0%(+335.4%)14.0%(+14.0%)12.3%(-9.7%)13.6%(+2.8%)13.2%(+20.0%)11.0%(+88.5%)5.8%(-55.4%)13.1%(+13.3%)11.6%(-23.0%)15.0%

EBIT

$57.9 M(+1.5%)$57.0 M(+4.5%)$54.6 M(-3.6%)$56.6 M(+127.9%)-$203.3 M(-520.4%)$48.4 M(-50.1%)$97.0 M(+45.1%)$66.8 M(+40.7%)$47.5 M(-1.9%)$48.4 M(+5.6%)$45.8 M(+53.7%)$29.8 M(-32.4%)$44.1 M(-25.5%)$59.2 M(+455.4%)$10.7 M(-89.2%)$98.7 M(+796.2%)-$14.2 M(-133.8%)$41.9 M(-1.2%)$42.4 M(-25.4%)$56.9 M(+41.4%)$40.2 M(-68.5%)$127.9 M(+210.4%)$41.2 M(+12.1%)$36.7 M(-6.3%)$39.2 M(-2.2%)$40.1 M(+6.6%)$37.6 M(+2.8%)$36.6 M(-10.3%)$40.8 M(+7.3%)$38.1 M(+1.4%)$37.5 M

TTM EBIT

$226.2 M(+746.8%)-$35.0 M(+19.9%)-$43.7 M(-3265.9%)-$1.3 M(-114.6%)$8.9 M(-96.6%)$259.7 M(-0.0%)$259.7 M(+24.5%)$208.6 M(+21.6%)$171.6 M(+2.0%)$168.2 M(-6.0%)$178.9 M(+24.5%)$143.8 M(-32.4%)$212.6 M(+37.8%)$154.3 M(+12.6%)$137.1 M(-18.8%)$168.9 M(+32.9%)$127.1 M(-30.0%)$181.5 M(-32.1%)$267.4 M(+0.5%)$266.2 M(+8.2%)$246.0 M(+0.4%)$245.0 M(+55.8%)$157.2 M(+2.3%)$153.7 M(+0.1%)$153.5 M(-1.0%)$155.1 M(+1.3%)$153.1 M(+0.1%)$153.0 M(+2.1%)$149.9 M(+22.3%)$122.5 M(+108.4%)$58.8 M

EBITDA

$57.9 M(-39.5%)$95.8 M(+2.4%)$93.6 M(-0.5%)$94.0 M(+157.0%)-$165.0 M(-290.6%)$86.6 M(-35.7%)$134.6 M(+29.0%)$104.3 M(+25.2%)$83.4 M(-0.5%)$83.8 M(+3.8%)$80.7 M(+20.8%)$66.8 M(-17.9%)$81.3 M(-16.9%)$97.8 M(+101.5%)$48.5 M(-64.3%)$135.8 M(+528.5%)$21.6 M(-71.6%)$76.0 M(+0.7%)$75.5 M(-16.3%)$90.1 M(+19.5%)$75.4 M(-53.8%)$163.2 M(+113.5%)$76.4 M(+4.2%)$73.4 M(-0.8%)$74.0 M(+0.3%)$73.7 M(+2.9%)$71.7 M(+0.7%)$71.1 M(-6.2%)$75.8 M(+6.2%)$71.4 M(+0.5%)$71.1 M

TTM EBITDA

$341.2 M(+188.4%)$118.3 M(+8.4%)$109.1 M(-27.3%)$150.1 M(-6.5%)$160.4 M(-60.8%)$408.8 M(+0.7%)$406.0 M(+15.3%)$352.2 M(+11.9%)$314.6 M(+0.7%)$312.6 M(-4.3%)$326.6 M(+10.9%)$294.4 M(-19.0%)$363.5 M(+19.6%)$303.8 M(+7.7%)$282.0 M(-8.7%)$308.9 M(+17.4%)$263.2 M(-17.0%)$317.0 M(-21.6%)$404.1 M(-0.2%)$405.1 M(+4.3%)$388.3 M(+0.4%)$386.9 M(+30.1%)$297.5 M(+1.6%)$292.7 M(+0.8%)$290.5 M(-0.6%)$292.4 M(+0.8%)$290.1 M(+0.2%)$289.5 M(+1.5%)$285.3 M(+11.7%)$255.5 M(+33.0%)$192.1 M

Selling, General & Administrative Expenses

$11.4 M(-5.1%)$12.0 M(+2.4%)$11.7 M(+3.5%)$11.3 M(+7.3%)$10.6 M(+2.1%)$10.4 M(-1.3%)$10.5 M(-6.0%)$11.2 M(+18.1%)$9.4 M(+4.3%)$9.1 M(-2.9%)$9.3 M(-9.0%)$10.2 M(-1.8%)$10.4 M(-1.5%)$10.6 M(+11.5%)$9.5 M(-12.8%)$10.9 M(+27.2%)$8.6 M(-9.1%)$9.4 M(+9.5%)$8.6 M(-19.0%)$10.6 M(+19.5%)$8.9 M(-13.3%)$10.3 M(+4.0%)$9.9 M(+16.0%)$8.5 M(+0.5%)$8.5 M(-4.5%)$8.9 M(-0.5%)$8.9 M(+3.0%)$8.6 M(0%)$8.6 M(-8.6%)$9.5 M(-8.2%)$10.3 M

TTM SGA

$46.5 M(+1.8%)$45.7 M(+3.8%)$44.0 M(+2.9%)$42.8 M(+0.4%)$42.6 M(+2.7%)$41.5 M(+3.2%)$40.2 M(+3.0%)$39.0 M(+2.4%)$38.1 M(-2.5%)$39.1 M(-3.8%)$40.6 M(-0.4%)$40.8 M(-1.6%)$41.4 M(+4.7%)$39.5 M(+3.1%)$38.4 M(+2.4%)$37.5 M(+0.7%)$37.2 M(-0.9%)$37.5 M(-2.2%)$38.4 M(-3.2%)$39.6 M(+5.7%)$37.5 M(+1.1%)$37.1 M(+3.9%)$35.7 M(+2.8%)$34.7 M(-0.4%)$34.9 M(-0.5%)$35.1 M(-1.7%)$35.7 M(-3.8%)$37.0 M(-2.4%)$37.9 M(-4.8%)$39.9 M(-2.3%)$40.8 M

Depreciation And Amortization

$38.9 M(+0.5%)$38.7 M(-0.6%)$39.0 M(+4.3%)$37.4 M(-2.3%)$38.2 M(+0.1%)$38.2 M(+1.6%)$37.6 M(+0.2%)$37.5 M(+4.6%)$35.8 M(+1.4%)$35.4 M(+1.4%)$34.9 M(-5.7%)$37.0 M(-0.6%)$37.2 M(-3.6%)$38.6 M(+1.9%)$37.9 M(+1.9%)$37.2 M(+3.9%)$35.8 M(+5.1%)$34.1 M(+3.2%)$33.0 M(-0.6%)$33.2 M(-5.5%)$35.2 M(-0.4%)$35.3 M(+0.2%)$35.2 M(-3.8%)$36.6 M(+5.4%)$34.8 M(+3.3%)$33.6 M(-1.1%)$34.0 M(-1.5%)$34.5 M(-1.4%)$35.0 M(+4.9%)$33.4 M(-0.6%)$33.6 M

TTM D&A

$154.0 M(+0.5%)$153.3 M(+0.3%)$152.8 M(+0.9%)$151.4 M(-0.1%)$151.6 M(+1.6%)$149.2 M(+1.9%)$146.3 M(+1.9%)$143.6 M(+0.4%)$143.1 M(-0.9%)$144.4 M(-2.2%)$147.6 M(-2.0%)$150.6 M(-0.1%)$150.8 M(+0.9%)$149.4 M(+3.1%)$144.9 M(+3.5%)$140.0 M(+2.9%)$136.1 M(+0.5%)$135.5 M(-0.9%)$136.7 M(-1.6%)$138.9 M(-2.4%)$142.3 M(+0.3%)$141.9 M(+1.2%)$140.3 M(+0.9%)$139.1 M(+1.5%)$137.0 M(-0.2%)$137.2 M(+0.2%)$137.0 M(+0.3%)$136.5 M(+0.8%)$135.4 M(+1.9%)$132.9 M(-0.3%)$133.3 M

Interest Expense

$20.4 M(-1.2%)$20.6 M(-0.7%)$20.8 M(-4.3%)$21.7 M(+21.9%)$17.8 M(+7.7%)$16.5 M(+0.5%)$16.4 M(+13.2%)$14.5 M(-4.0%)$15.1 M(+2.1%)$14.8 M(+2.7%)$14.4 M(-11.1%)$16.2 M(+3.2%)$15.7 M(-1.4%)$15.9 M(-9.0%)$17.5 M(+2.2%)$17.1 M(-0.0%)$17.2 M(+2.1%)$16.8 M(-0.3%)$16.8 M(+0.4%)$16.8 M(-2.0%)$17.1 M(-7.3%)$18.5 M(-1.1%)$18.7 M(+1.1%)$18.5 M(-3.7%)$19.2 M(+1.3%)$18.9 M(+0.9%)$18.8 M(-2.2%)$19.2 M(-2.1%)$19.6 M(+2.4%)$19.2 M(+0.9%)$19.0 M

TTM Interest Expense

$83.5 M(+3.2%)$80.9 M(+5.3%)$76.8 M(+6.0%)$72.5 M(+11.0%)$65.3 M(+4.3%)$62.6 M(+2.8%)$60.9 M(+3.4%)$58.9 M(-2.8%)$60.6 M(-1.0%)$61.2 M(-1.8%)$62.3 M(-4.7%)$65.4 M(-1.4%)$66.3 M(-2.1%)$67.8 M(-1.3%)$68.6 M(+1.0%)$67.9 M(+0.6%)$67.6 M(+0.0%)$67.5 M(-2.4%)$69.2 M(-2.6%)$71.1 M(-2.3%)$72.8 M(-2.8%)$74.8 M(-0.6%)$75.3 M(-0.1%)$75.4 M(-1.0%)$76.1 M(-0.6%)$76.6 M(-0.3%)$76.8 M(-0.3%)$77.0 M(+7.1%)$71.9 M(+1.9%)$70.5 M(-4.7%)$74.0 M

Income Tax

$130.0 K(+828.6%)$14.0 K(-91.7%)$168.0 K(+38.8%)$121.0 K(-20.4%)$152.0 K(-20.0%)$190.0 K(+52.0%)$125.0 K(-44.0%)$223.0 K(+232.8%)$67.0 K(+1575.0%)$4000.0(-97.4%)$153.0 K(+264.3%)$42.0 K(-10.6%)$47.0 K(+95.8%)$24.0 K(-25.0%)$32.0 K(-87.6%)$258.0 K(+1512.5%)$16.0 K(-46.7%)$30.0 K(-38.8%)$49.0 K(+147.1%)-$104.0 K(+20.6%)-$131.0 K(+25.6%)-$176.0 K(-190.7%)$194.0 K(+202.1%)-$190.0 K(+34.7%)-$291.0 K(-561.9%)$63.0 K(+14.6%)$55.0 K(-94.2%)$953.0 K(+1571.9%)$57.0 K(+18.8%)$48.0 K(+20.0%)$40.0 K

TTM Income Tax

$433.0 K(-4.8%)$455.0 K(-27.9%)$631.0 K(+7.3%)$588.0 K(-14.8%)$690.0 K(+14.1%)$605.0 K(+44.4%)$419.0 K(-6.3%)$447.0 K(+68.0%)$266.0 K(+8.1%)$246.0 K(-7.5%)$266.0 K(+83.5%)$145.0 K(-59.8%)$361.0 K(+9.4%)$330.0 K(-1.8%)$336.0 K(-4.8%)$353.0 K(+4022.2%)-$9000.0(+94.2%)-$156.0 K(+56.9%)-$362.0 K(-66.8%)-$217.0 K(+28.4%)-$303.0 K(+34.6%)-$463.0 K(-106.7%)-$224.0 K(+38.3%)-$363.0 K(-146.5%)$780.0 K(-30.9%)$1.1 M(+1.4%)$1.1 M(+1.4%)$1.1 M(+163.3%)$417.0 K(+23.0%)$339.0 K(+16.1%)$292.0 K

PE Ratio

24.8----14.1(+1.3%)13.9(-18.2%)16.9(-21.1%)21.5(-7.2%)23.1(+9.7%)21.1(-43.0%)37.0(+67.9%)22.0(-40.0%)36.7(-16.7%)44.1(+42.9%)30.8(-35.1%)47.5(+83.7%)25.9(+76.6%)14.7(-14.1%)17.1(-12.2%)19.4(+3.1%)18.9(-47.6%)36.0(+2.5%)35.1(-27.0%)48.1(+18.5%)40.6(-9.7%)45.0(-15.8%)53.4(+10.0%)48.5(+3.0%)47.1(-84.8%)309.3

PS Ratio

4.5(+19.1%)3.8(-1.3%)3.9(-2.0%)4.0(+0.3%)3.9(+2.3%)3.9(+2.7%)3.8(-5.1%)4.0(+2.3%)3.9(-7.0%)4.2(-1.9%)4.2(-0.5%)4.3(-17.9%)5.2(-0.4%)5.2(+5.3%)4.9(-3.3%)5.1(+7.8%)4.7(-4.6%)5.0(+6.4%)4.7(-12.6%)5.3(+2.7%)5.2(+0.2%)5.2(+4.2%)5.0(+8.0%)4.6(-12.4%)5.3(+18.2%)4.5(+9.6%)4.1(-18.0%)5.0(-12.2%)5.6(-5.2%)6.0(+1.0%)5.9

Cashflow statements

Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 1, 2022Jun 1, 2022Mar 1, 2022Dec 1, 2021Sep 1, 2021Jun 1, 2021Mar 1, 2021Dec 1, 2020Sep 1, 2020Jun 1, 2020Mar 1, 2020Dec 1, 2019Sep 1, 2019Jun 1, 2019Mar 1, 2019Dec 1, 2018Sep 1, 2018Jun 1, 2018Mar 1, 2018Dec 1, 2017Sep 1, 2017Jun 1, 2017Mar 1, 2017

Cash From Operations

$65.1 M(-30.7%)$93.8 M(+32.2%)$71.0 M(+6.5%)$66.6 M(-3.0%)$68.7 M(-16.4%)$82.2 M(+39.9%)$58.7 M(-25.4%)$78.7 M(+62.5%)$48.4 M(-43.7%)$86.0 M(+63.2%)$52.7 M(+7.0%)$49.2 M(-20.4%)$61.9 M(-36.4%)$97.3 M(+139.3%)$40.7 M(-48.8%)$79.4 M(+252.8%)$22.5 M(-69.7%)$74.3 M(+19.4%)$62.2 M(-13.0%)$71.5 M(+58.2%)$45.2 M(-20.9%)$57.2 M(+4.6%)$54.7 M(-7.1%)$58.8 M(+43.6%)$41.0 M(-24.9%)$54.5 M(+108.1%)$26.2 M(-56.8%)$60.7 M(+16.9%)$51.9 M(-9.7%)$57.4 M(-4.4%)$60.1 M

TTM CFO

$296.5 M(-1.2%)$300.2 M(+4.0%)$288.5 M(+4.4%)$276.3 M(-4.2%)$288.3 M(+7.6%)$268.0 M(-1.4%)$271.9 M(+2.3%)$265.8 M(+12.5%)$236.4 M(-5.4%)$249.9 M(-4.3%)$261.2 M(+4.8%)$249.1 M(-10.8%)$279.3 M(+16.4%)$239.9 M(+10.6%)$216.9 M(-9.0%)$238.4 M(+3.4%)$230.6 M(-9.0%)$253.3 M(+7.3%)$236.1 M(+3.3%)$228.6 M(+5.9%)$215.9 M(+2.0%)$211.6 M(+1.3%)$208.9 M(+15.8%)$180.5 M(-1.0%)$182.4 M(-5.7%)$193.3 M(-1.5%)$196.2 M(-14.7%)$230.1 M(-1.5%)$233.7 M(+2.8%)$227.4 M(-7.9%)$246.9 M

Cash From Investing

-$96.9 M(-81.7%)-$53.3 M(+32.4%)-$78.9 M(-16.4%)-$67.8 M(+20.6%)-$85.4 M(+15.9%)-$101.6 M(-219.3%)$85.2 M(+8434.9%)-$1.0 M(+99.1%)-$117.3 M(-69.3%)-$69.3 M(-166.5%)$104.2 M(+214.6%)-$91.0 M(-11.8%)-$81.4 M(-292.8%)$42.2 M(+158.0%)-$72.8 M(-203.4%)$70.4 M(+141.7%)-$168.9 M(-49.7%)-$112.8 M(+1.4%)-$114.5 M(-293.3%)-$29.1 M(+69.5%)-$95.3 M(-188.6%)$107.5 M(+188.8%)-$121.2 M(-51.0%)-$80.2 M(-43.6%)-$55.9 M(+9.9%)-$62.0 M(-78.2%)-$34.8 M(+5.7%)-$36.9 M(-685.0%)$6.3 M(+110.4%)-$60.8 M(-3124.2%)$2.0 M

TTM CFI

-$296.9 M(-4.0%)-$285.4 M(+14.5%)-$333.7 M(-96.7%)-$169.6 M(-64.9%)-$102.9 M(+23.7%)-$134.8 M(-31.5%)-$102.5 M(-22.8%)-$83.5 M(+51.9%)-$173.4 M(-26.1%)-$137.5 M(-430.0%)-$25.9 M(+87.2%)-$203.0 M(-388.2%)-$41.6 M(+67.8%)-$129.1 M(+54.6%)-$284.1 M(+12.8%)-$325.8 M(+23.4%)-$425.3 M(-20.9%)-$351.7 M(-167.8%)-$131.3 M(+4.8%)-$138.0 M(+27.0%)-$189.1 M(-26.3%)-$149.7 M(+53.1%)-$319.3 M(-37.1%)-$232.9 M(-22.9%)-$189.6 M(-48.8%)-$127.4 M(-1.0%)-$126.2 M(-41.2%)-$89.4 M(-50.9%)-$59.2 M(-150.8%)$116.6 M(-9.8%)$129.2 M

Cash From Financing

-$35.1 M(+44.3%)-$63.0 M(-73.0%)-$36.4 M(-4.7%)-$34.8 M(-116.9%)$205.7 M(+990.9%)$18.9 M(+113.1%)-$143.5 M(-85.1%)-$77.6 M(-230.0%)$59.7 M(+500.7%)-$14.9 M(+90.1%)-$150.4 M(-467.7%)$40.9 M(+157.7%)$15.9 M(+110.0%)-$158.1 M(-413.7%)$50.4 M(+135.4%)-$142.4 M(-205.3%)$135.2 M(+237.3%)-$98.5 M(-150.0%)$197.0 M(+418.8%)-$61.8 M(-267.8%)$36.8 M(+129.3%)-$125.7 M(-289.6%)$66.3 M(+224.6%)$20.4 M(+33.8%)$15.3 M(+102.9%)$7.5 M(+19.3%)$6.3 M(+129.2%)-$21.6 M(+63.4%)-$58.9 M(+72.2%)-$212.1 M(-361.5%)-$46.0 M

TTM CFF

-$169.3 M(-336.6%)$71.5 M(-53.4%)$153.4 M(+231.5%)$46.3 M(+1231.0%)$3.5 M(+102.4%)-$142.6 M(+19.1%)-$176.3 M(+3.8%)-$183.2 M(-183.1%)-$64.7 M(+40.4%)-$108.5 M(+56.9%)-$251.7 M(-394.5%)-$50.9 M(+78.3%)-$234.2 M(-103.9%)-$114.9 M(-107.6%)-$55.3 M(-160.6%)$91.3 M(-46.9%)$171.9 M(+133.8%)$73.5 M(+58.8%)$46.3 M(+154.9%)-$84.4 M(-3857.0%)-$2.1 M(+91.0%)-$23.7 M(-121.6%)$109.6 M(+121.1%)$49.6 M(+558.4%)$7.5 M(+111.3%)-$66.7 M(+76.7%)-$286.3 M(+15.4%)-$338.5 M(-60.1%)-$211.4 M(+38.9%)-$345.9 M(-63.3%)-$211.8 M

Free Cash Flow

$61.0 M(-41.1%)$103.6 M(+142.6%)$42.7 M(-28.2%)$59.4 M(-6.3%)$63.4 M(-20.3%)$79.6 M(+49.6%)$53.2 M(-25.0%)$71.0 M(+72.0%)$41.3 M(-47.7%)$78.9 M(+106.8%)$38.2 M(-0.8%)$38.5 M(-30.1%)$55.0 M(-39.5%)$90.9 M(+161.9%)$34.7 M(-51.4%)$71.4 M(+669.4%)$9.3 M(-86.4%)$68.2 M(+20.1%)$56.8 M(-7.5%)$61.4 M(+54.8%)$39.6 M(-24.8%)$52.7 M(+5.1%)$50.2 M(+4.6%)$47.9 M(+32.5%)$36.2 M(-29.2%)$51.1 M(+143.5%)$21.0 M(-60.4%)$53.0 M(+9.2%)$48.5 M(-4.7%)$50.9 M(-7.3%)$54.9 M

TTM FCF

$266.8 M(-0.9%)$269.2 M(+9.8%)$245.2 M(-4.1%)$255.8 M(-4.3%)$267.3 M(+9.0%)$245.2 M(+0.3%)$244.5 M(+6.6%)$229.4 M(+16.5%)$196.9 M(-6.5%)$210.6 M(-5.4%)$222.6 M(+1.6%)$219.1 M(-13.1%)$252.1 M(+22.2%)$206.3 M(+12.4%)$183.6 M(-10.7%)$205.7 M(+5.2%)$195.6 M(-13.4%)$226.0 M(+7.3%)$210.5 M(+3.2%)$203.9 M(+7.0%)$190.5 M(+1.9%)$187.0 M(+0.9%)$185.4 M(+18.7%)$156.3 M(-3.1%)$161.3 M(-7.1%)$173.6 M(+0.1%)$173.4 M(-16.4%)$207.2 M(-3.3%)$214.3 M(+4.4%)$205.3 M(-8.7%)$224.9 M

CAPEX

$4.0 M(+141.3%)-$9.7 M(-134.4%)$28.3 M(+293.5%)$7.2 M(+36.3%)$5.3 M(+109.2%)$2.5 M(-54.3%)$5.5 M(-28.1%)$7.7 M(+7.8%)$7.1 M(+0.8%)$7.1 M(-51.4%)$14.5 M(+34.9%)$10.8 M(+56.7%)$6.9 M(+7.0%)$6.4 M(+7.9%)$6.0 M(-25.2%)$8.0 M(-39.8%)$13.2 M(+116.1%)$6.1 M(+12.1%)$5.5 M(-46.3%)$10.2 M(+82.2%)$5.6 M(+25.5%)$4.4 M(-0.7%)$4.5 M(-58.8%)$10.9 M(+127.7%)$4.8 M(+41.0%)$3.4 M(-34.9%)$5.2 M(-32.6%)$7.7 M(+127.1%)$3.4 M(-48.4%)$6.6 M(+26.4%)$5.2 M

TTM CAPEX

$29.8 M(-4.1%)$31.0 M(-28.3%)$43.3 M(+111.1%)$20.5 M(-2.3%)$21.0 M(-8.1%)$22.8 M(-16.6%)$27.4 M(-24.8%)$36.4 M(-7.8%)$39.5 M(+0.6%)$39.2 M(+1.6%)$38.6 M(+28.6%)$30.0 M(+10.3%)$27.2 M(-18.9%)$33.6 M(+0.9%)$33.3 M(+1.5%)$32.8 M(-6.3%)$35.0 M(+28.0%)$27.3 M(+6.5%)$25.6 M(+4.0%)$24.7 M(-2.8%)$25.4 M(+3.3%)$24.6 M(+4.5%)$23.5 M(-3.0%)$24.2 M(+15.0%)$21.1 M(+7.0%)$19.7 M(-13.9%)$22.9 M(-0.0%)$22.9 M(+17.6%)$19.5 M(-12.0%)$22.1 M(+0.3%)$22.0 M

Dividends Paid

$33.2 M(+0.1%)$33.2 M(+3.5%)$32.1 M(+0.1%)$32.1 M(+0.0%)$32.1 M(+0.0%)$32.1 M(+3.7%)$30.9 M(+0.1%)$30.9 M(-0.0%)$30.9 M(+0.0%)$30.9 M(+0.0%)$30.9 M(+0.0%)$30.9 M(+0.0%)$30.9 M(0%)$30.9 M(+0.1%)$30.9 M(+0.0%)$30.9 M(+0.0%)$30.8 M(-0.0%)$30.9 M(+0.1%)$30.8 M(-0.0%)$30.8 M(+0.1%)$30.8 M(+0.1%)$30.8 M(+1.5%)$30.3 M(+1.2%)$29.9 M(+5.4%)$28.4 M(+1.1%)$28.1 M(+0.9%)$27.9 M(+1.7%)$27.4 M(+0.2%)$27.3 M(-17.3%)$33.1 M(+7.8%)$30.7 M

TTM Dividends Paid

$130.7 M(+0.9%)$129.5 M(+0.9%)$128.3 M(+0.9%)$127.2 M(+0.9%)$126.0 M(+0.9%)$124.8 M(+0.9%)$123.7 M(+0.0%)$123.6 M(+0.0%)$123.6 M(+0.0%)$123.6 M(+0.0%)$123.6 M(+0.0%)$123.5 M(+0.0%)$123.5 M(+0.0%)$123.4 M(+0.0%)$123.4 M(+0.0%)$123.4 M(+0.0%)$123.3 M(+0.0%)$123.3 M(+0.1%)$123.2 M(+0.4%)$122.7 M(+0.7%)$121.8 M(+2.0%)$119.4 M(+2.3%)$116.7 M(+2.1%)$114.3 M(+2.3%)$111.7 M(+1.0%)$110.7 M(-4.3%)$115.7 M(-2.4%)$118.5 M(-1.8%)$120.7 M(-1.8%)$123.0 M(+2.9%)$119.5 M

TTM Dividend Per Share

$1.17(+0.9%)$1.16(+0.9%)$1.15(+0.9%)$1.14(+0.9%)$1.13(+0.9%)$1.12(+0.9%)$1.11(+0.9%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10(0%)$1.10

TTM Dividend Yield

3.9%(-17.9%)4.7%(-0.2%)4.7%(-0.6%)4.7%(0%)4.7%(+0.4%)4.7%(+0.8%)4.7%(+10.4%)4.2%(-0.7%)4.3%(+5.2%)4.1%(-1.9%)4.1%(-5.5%)4.4%(+13.2%)3.9%(-1.8%)3.9%(-6.9%)4.2%(+1.9%)4.2%(-8.6%)4.5%(+5.6%)4.3%(-0.9%)4.3%(+15.1%)3.8%(-1.1%)3.8%(-3.5%)4.0%(-7.3%)4.3%(-5.3%)4.5%(+26.1%)3.6%(-11.8%)4.0%(-7.3%)4.4%(+21.1%)3.6%(+10.1%)3.3%(+2.5%)3.2%(-0.9%)3.2%

Payout Ratio

92.1%(-2.6%)94.6%(-3.9%)98.5%(+3.3%)95.3%(+742.5%)-14.8%(-114.0%)105.9%(+169.6%)39.3%(-35.9%)61.2%(-38.8%)100.0%(+4.5%)95.7%(+83.6%)52.1%(-76.9%)225.4%(+97.8%)114.0%(+56.5%)72.8%(+115.7%)-462.8%(-1324.9%)37.8%(+139.0%)-96.9%(-173.8%)131.3%(+2.5%)128.1%(+77.8%)72.0%(-50.3%)144.9%(+403.0%)28.8%(-80.2%)145.2%(-17.4%)175.9%(+15.8%)151.9%(+5.1%)144.6%(-11.0%)162.4%(-43.0%)284.7%(+114.3%)132.8%(-29.6%)188.7%(+29.2%)146.0%