CLW logo

Clearwater Paper (CLW) 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

$2.5 B(+0.4%)$2.5 B(+47.5%)$1.7 B(+0.5%)$1.7 B(-3.8%)$1.7 B(+1.9%)$1.7 B(+0.9%)$1.7 B(-0.8%)$1.7 B(-0.0%)$1.7 B(-0.5%)$1.7 B(+1.8%)$1.7 B(-0.4%)$1.7 B(-1.6%)$1.7 B(-1.9%)$1.8 B(-2.9%)$1.8 B(+0.2%)$1.8 B(-1.4%)$1.8 B(-0.8%)$1.8 B(-2.9%)$1.9 B(+1.0%)$1.9 B(-0.2%)$1.9 B(-3.8%)$2.0 B(+1.4%)$1.9 B(+7.8%)$1.8 B(-9.7%)$2.0 B(+3.2%)$1.9 B(+5.9%)$1.8 B(+0.5%)$1.8 B(+4.2%)$1.7 B(+3.0%)$1.7 B(+0.8%)$1.7 B

Current Assets

$731.9 M(-0.3%)$733.9 M(+27.4%)$576.2 M(+2.1%)$564.1 M(-10.0%)$627.0 M(+5.9%)$592.1 M(+4.3%)$567.9 M(-3.1%)$586.3 M(+2.8%)$570.2 M(+2.3%)$557.2 M(+9.8%)$507.5 M(+4.2%)$487.2 M(+0.7%)$483.6 M(-3.0%)$498.6 M(-0.4%)$500.4 M(+5.4%)$474.9 M(-3.5%)$492.0 M(+1.6%)$484.4 M(-7.0%)$520.9 M(+11.8%)$465.8 M(+0.3%)$464.3 M(-10.6%)$519.1 M(+6.6%)$486.8 M(+9.7%)$443.9 M(-9.9%)$492.5 M(+9.2%)$451.1 M(+3.3%)$436.7 M(-3.6%)$452.8 M(+7.0%)$423.3 M(+6.9%)$396.0 M(-4.3%)$413.6 M

Non Current Assets

$1.8 B(+0.7%)$1.7 B(+58.1%)$1.1 B(-0.4%)$1.1 B(-0.2%)$1.1 B(-0.3%)$1.1 B(-0.9%)$1.1 B(+0.5%)$1.1 B(-1.4%)$1.1 B(-1.9%)$1.2 B(-1.7%)$1.2 B(-2.3%)$1.2 B(-2.6%)$1.2 B(-1.4%)$1.3 B(-3.9%)$1.3 B(-1.7%)$1.3 B(-0.7%)$1.3 B(-1.6%)$1.4 B(-1.4%)$1.4 B(-2.5%)$1.4 B(-0.3%)$1.4 B(-1.4%)$1.4 B(-0.3%)$1.4 B(+7.2%)$1.3 B(-9.6%)$1.5 B(+1.3%)$1.5 B(+6.8%)$1.4 B(+1.9%)$1.3 B(+3.4%)$1.3 B(+1.8%)$1.3 B(+2.5%)$1.3 B

Total Liabilities

$1.8 B(+0.2%)$1.8 B(+82.9%)$995.2 M(-0.8%)$1.0 B(-7.8%)$1.1 B(-0.2%)$1.1 B(-0.8%)$1.1 B(-2.9%)$1.1 B(-0.3%)$1.1 B(-2.9%)$1.2 B(+1.3%)$1.2 B(-2.1%)$1.2 B(-3.9%)$1.2 B(-2.9%)$1.3 B(-0.4%)$1.3 B(-0.9%)$1.3 B(-3.9%)$1.3 B(-2.9%)$1.4 B(-5.6%)$1.5 B(+0.4%)$1.4 B(-0.7%)$1.5 B(-4.3%)$1.5 B(+1.7%)$1.5 B(+9.9%)$1.4 B(+0.7%)$1.4 B(+1.7%)$1.3 B(+7.9%)$1.2 B(+0.4%)$1.2 B(-1.3%)$1.2 B(+4.0%)$1.2 B(+0.3%)$1.2 B

Current Liabilities

$412.1 M(-2.6%)$423.3 M(+40.4%)$301.4 M(+5.4%)$286.0 M(+9.6%)$260.9 M(-1.0%)$263.5 M(-0.8%)$265.5 M(-14.9%)$312.0 M(+5.7%)$295.1 M(-1.7%)$300.3 M(+17.3%)$256.1 M(+0.8%)$254.1 M(-1.1%)$256.9 M(+0.4%)$255.9 M(+8.8%)$235.3 M(-3.9%)$244.8 M(+2.2%)$239.6 M(-3.2%)$247.5 M(-14.8%)$290.4 M(+3.6%)$280.4 M(-5.0%)$295.0 M(-45.8%)$543.7 M(+5.5%)$515.2 M(+14.7%)$449.2 M(+0.1%)$448.7 M(-14.6%)$525.2 M(+23.4%)$425.5 M(+1.5%)$419.3 M(+10.1%)$381.0 M(+12.1%)$340.0 M(-0.1%)$340.4 M

Long Term Liabilities

$1.4 B(+1.1%)$1.4 B(+101.3%)$693.8 M(-3.3%)$717.1 M(-13.3%)$827.6 M(+0.1%)$826.9 M(-0.7%)$833.1 M(+1.7%)$819.5 M(-2.4%)$839.2 M(-3.3%)$867.7 M(-3.3%)$897.0 M(-3.0%)$924.3 M(-4.7%)$969.6 M(-3.7%)$1.0 B(-2.5%)$1.0 B(-0.2%)$1.0 B(-5.2%)$1.1 B(-2.9%)$1.1 B(-3.3%)$1.2 B(-0.3%)$1.2 B(+0.4%)$1.2 B(+18.7%)$977.8 M(-0.3%)$980.8 M(+7.5%)$912.5 M(+1.0%)$903.3 M(+12.4%)$803.6 M(-0.3%)$805.7 M(-0.2%)$807.6 M(-6.3%)$861.7 M(+0.8%)$855.0 M(+0.5%)$850.9 M

Shareholders Equity

$664.6 M(+0.9%)$658.6 M(-3.8%)$684.5 M(+2.4%)$668.7 M(+3.1%)$648.5 M(+5.5%)$614.6 M(+3.8%)$591.9 M(+3.5%)$572.0 M(+0.5%)$569.3 M(+4.5%)$544.7 M(+2.8%)$530.0 M(+3.6%)$511.7 M(+4.1%)$491.6 M(+0.7%)$488.0 M(-9.0%)$536.1 M(+2.9%)$521.1 M(+5.0%)$496.2 M(+5.4%)$470.8 M(+5.8%)$444.8 M(+3.0%)$432.0 M(+1.6%)$425.1 M(-2.1%)$434.4 M(+0.5%)$432.2 M(+1.4%)$426.4 M(-32.1%)$628.1 M(+6.4%)$590.6 M(+1.7%)$580.7 M(+0.9%)$575.4 M(+18.3%)$486.4 M(+0.6%)$483.6 M(+2.1%)$473.6 M

Book Value

$664.6 M(+0.9%)$658.6 M(-3.8%)$684.5 M(+2.4%)$668.7 M(+3.1%)$648.5 M(+5.5%)$614.6 M(+3.8%)$591.9 M(+3.5%)$572.0 M(+0.5%)$569.3 M(+4.5%)$544.7 M(+2.8%)$530.0 M(+3.6%)$511.7 M(+4.1%)$491.6 M(+0.7%)$488.0 M(-9.0%)$536.1 M(+2.9%)$521.1 M(+5.0%)$496.2 M(+5.4%)$470.8 M(+5.8%)$444.8 M(+3.0%)$432.0 M(+1.6%)$425.1 M(-2.1%)$434.4 M(+0.5%)$432.2 M(+1.4%)$426.4 M(-32.1%)$628.1 M(+6.4%)$590.6 M(+1.7%)$580.7 M(+0.9%)$575.4 M(+18.3%)$486.4 M(+0.6%)$483.6 M(+2.1%)$473.6 M

Working Capital

$319.8 M(+3.0%)$310.6 M(+13.0%)$274.8 M(-1.2%)$278.1 M(-24.0%)$366.1 M(+11.4%)$328.6 M(+8.7%)$302.4 M(+10.2%)$274.3 M(-0.3%)$275.1 M(+7.1%)$256.9 M(+2.2%)$251.4 M(+7.8%)$233.1 M(+2.8%)$226.7 M(-6.6%)$242.7 M(-8.4%)$265.1 M(+15.2%)$230.1 M(-8.8%)$252.4 M(+6.5%)$236.9 M(+2.8%)$230.5 M(+24.3%)$185.4 M(+9.5%)$169.3 M(+788.4%)-$24.6 M(+13.4%)-$28.4 M(-435.9%)-$5.3 M(-112.1%)$43.8 M(+159.2%)-$74.1 M(-761.0%)$11.2 M(-66.6%)$33.5 M(-20.8%)$42.3 M(-24.4%)$56.0 M(-23.5%)$73.2 M

Cash And Cash Equivalents

$35.5 M(-10.3%)$39.6 M(-28.3%)$55.2 M(+31.4%)$42.0 M(-61.9%)$110.2 M(+164.3%)$41.7 M(+149.7%)$16.7 M(-68.9%)$53.7 M(+5.7%)$50.8 M(-26.9%)$69.5 M(+90.9%)$36.4 M(+44.4%)$25.2 M(-9.3%)$27.8 M(-54.4%)$60.9 M(+6.7%)$57.1 M(+59.0%)$35.9 M(-24.4%)$47.5 M(-1.4%)$48.2 M(-20.7%)$60.8 M(+204.0%)$20.0 M(+155.9%)$7.8 M(-81.3%)$41.8 M(+243.8%)$12.2 M(-46.0%)$22.5 M(-70.5%)$76.2 M(+42.9%)$53.3 M(+341.6%)$12.1 M(-23.3%)$15.7 M(+85.6%)$8.5 M(-0.5%)$8.5 M(-46.7%)$16.0 M

Accounts Payable

$172.1 M(-38.3%)$278.8 M(+53.1%)$182.1 M(+11.1%)$163.9 M(-0.6%)$164.8 M(-2.9%)$169.7 M(-5.3%)$179.1 M(-15.9%)$213.0 M(+12.7%)$189.0 M(-8.8%)$207.2 M(+19.8%)$173.0 M(+10.8%)$156.2 M(-8.9%)$171.4 M(+14.3%)$149.9 M(-1.3%)$151.9 M(+5.9%)$143.4 M(+2.1%)$140.5 M(+2.2%)$137.5 M(-6.3%)$146.8 M(-8.0%)$159.5 M(+12.8%)$141.5 M(-23.0%)$183.7 M(-7.4%)$198.3 M(-13.1%)$228.1 M(-13.9%)$264.8 M(-2.6%)$271.8 M(+50.7%)$180.4 M(+6.6%)$169.3 M(-10.9%)$189.9 M(+35.8%)$139.8 M(+4.8%)$133.5 M

Accounts Receivable

$148.8 M(-35.0%)$228.8 M(+40.5%)$162.9 M(-5.5%)$172.3 M(+5.5%)$163.4 M(-12.2%)$186.2 M(+6.8%)$174.4 M(+4.9%)$166.2 M(-2.6%)$170.7 M(-3.5%)$176.8 M(+8.9%)$162.3 M(+6.3%)$152.7 M(+3.7%)$147.3 M(+10.0%)$133.9 M(+11.7%)$119.9 M(-12.7%)$137.4 M(-14.4%)$160.5 M(-4.0%)$167.1 M(-10.1%)$185.8 M(+25.5%)$148.1 M(-6.2%)$157.9 M(-7.1%)$170.0 M(+1.1%)$168.1 M(+15.5%)$145.5 M(+4.5%)$139.2 M(+17.2%)$118.7 M(-13.7%)$137.6 M(-3.1%)$142.1 M(+4.5%)$135.9 M(+3.9%)$130.8 M(-7.9%)$142.0 M

Short Term Debt

$18.1 M(-19.9%)$22.6 M(+37.8%)$16.4 M(+1.2%)$16.2 M(+4.5%)$15.5 M(+4.7%)$14.8 M(-5.7%)$15.7 M(+21.7%)$12.9 M(-12.8%)$14.8 M(-7.5%)$16.0 M(-9.1%)$17.6 M(-0.6%)$17.7 M(0%)$17.7 M(0%)$17.7 M(+2.3%)$17.3 M(+1.8%)$17.0 M(+900.0%)$1.7 M(+6.3%)$1.6 M(-97.3%)$58.1 M(+82.7%)$31.8 M(-56.2%)$72.6 M(-70.8%)$248.8 M(+10.2%)$225.7 M(+84.7%)$122.2 M(+22.2%)$100.0 M(-37.5%)$160.0 M(-5.0%)$168.5 M(+8.7%)$155.0 M(+40.9%)$110.0 M(+1.9%)$108.0 M(-16.9%)$130.0 M

Long Term Debt

$1.1 B(+0.5%)$1.1 B(+157.3%)$442.3 M(-4.3%)$462.3 M(-18.1%)$564.8 M(0%)$564.8 M(-0.0%)$564.9 M(0%)$564.9 M(0%)$564.9 M(-4.2%)$589.9 M(-4.5%)$617.7 M(-3.1%)$637.6 M(-5.8%)$676.5 M(-5.5%)$716.2 M(-6.7%)$767.3 M(+7.1%)$716.4 M(-15.0%)$842.8 M(-5.1%)$888.0 M(-6.2%)$946.6 M(-0.4%)$950.1 M(-0.4%)$954.2 M(+25.0%)$763.2 M(-0.3%)$765.8 M(+10.5%)$692.9 M(-0.5%)$696.4 M(+16.7%)$596.7 M(-0.0%)$596.9 M(-0.0%)$597.0 M(+0.5%)$593.8 M(+0.1%)$593.0 M(+0.0%)$592.8 M

Total Debt

$1.2 B(+0.1%)$1.2 B(+153.0%)$458.7 M(-4.1%)$478.5 M(-17.5%)$580.3 M(+0.1%)$579.6 M(-0.2%)$580.6 M(+0.5%)$577.8 M(-0.3%)$579.7 M(-4.3%)$605.9 M(-4.6%)$635.3 M(-3.0%)$655.3 M(-5.6%)$694.2 M(-5.4%)$733.9 M(-6.5%)$784.6 M(+7.0%)$733.4 M(-13.2%)$844.5 M(-5.1%)$889.6 M(-11.5%)$1.0 B(+2.3%)$981.9 M(-4.4%)$1.0 B(+1.5%)$1.0 B(+2.1%)$991.5 M(+21.6%)$815.1 M(+2.3%)$796.4 M(+5.3%)$756.7 M(-1.1%)$765.4 M(+1.8%)$752.0 M(+6.8%)$703.8 M(+0.4%)$701.0 M(-3.0%)$722.8 M

Debt To Equity

1.7(-0.6%)1.7(+167.7%)0.7(-5.8%)0.7(-20.7%)0.9(-5.4%)0.9(-4.2%)1.0(-3.0%)1.0(0%)1.0(-8.3%)1.1(-7.7%)1.2(-6.4%)1.3(-9.4%)1.4(-6.1%)1.5(+9.7%)1.3(-2.9%)1.4(-13.2%)1.6(-9.7%)1.8(-17.0%)2.1(+1.4%)2.1(-4.1%)2.2(+4.3%)2.1(+2.5%)2.0(+6.8%)1.9(+55.3%)1.2(-0.8%)1.2(-2.4%)1.3(+0.8%)1.3(-10.0%)1.4(0%)1.4(-5.4%)1.5

Current Ratio

1.8(+2.9%)1.7(-9.4%)1.9(-3.0%)2.0(-17.9%)2.4(+6.7%)2.3(+5.1%)2.1(+13.8%)1.9(-2.6%)1.9(+3.8%)1.9(-6.1%)2.0(+3.1%)1.9(+2.1%)1.9(-3.6%)1.9(-8.4%)2.1(+9.8%)1.9(-5.4%)2.0(+4.6%)2.0(+9.5%)1.8(+7.8%)1.7(+5.7%)1.6(+65.3%)0.9(+1.1%)0.9(-5.0%)1.0(-10.0%)1.1(+27.9%)0.9(-16.5%)1.0(-4.6%)1.1(-2.7%)1.1(-4.3%)1.2(-4.1%)1.2

Quick Ratio

1.1(+52.7%)0.7(-9.8%)0.8(-3.5%)0.8(-24.8%)1.1(+17.7%)1.0(+14.3%)0.8(0%)0.8(+2.4%)0.8(-8.9%)0.9(+2.3%)0.9(+7.3%)0.8(+6.5%)0.8(-8.3%)0.8(-4.5%)0.9(+2.3%)0.9(-12.2%)1.0(-3.0%)1.0(+4.1%)1.0(+47.0%)0.7(+6.5%)0.6(+44.2%)0.4(+10.3%)0.4(-2.5%)0.4(-21.6%)0.5(+41.7%)0.4(-14.3%)0.4(-6.7%)0.5(+4.7%)0.4(-4.4%)0.5(-11.8%)0.5

Inventory

$264.6 M(-37.0%)$420.2 M(+28.2%)$327.8 M(+2.5%)$319.8 M(-4.0%)$333.3 M(-2.1%)$340.4 M(-1.5%)$345.5 M(+6.6%)$324.0 M(-0.9%)$326.8 M(+13.6%)$287.7 M(+2.1%)$281.8 M(+1.5%)$277.7 M(-3.0%)$286.4 M(+1.2%)$282.9 M(-3.5%)$293.1 M(+11.3%)$263.3 M(+2.7%)$256.4 M(+9.0%)$235.3 M(-2.2%)$240.5 M(-14.5%)$281.4 M(-0.3%)$282.4 M(-1.9%)$287.9 M(+0.7%)$285.9 M(+7.4%)$266.2 M(+1.1%)$263.3 M(+0.4%)$262.2 M(+1.1%)$259.4 M(-2.5%)$266.0 M(+3.2%)$257.8 M(+6.0%)$243.3 M(+1.1%)$240.7 M

Retained Earnings

$681.7 M(+0.9%)$675.8 M(-3.7%)$701.7 M(+2.5%)$684.5 M(+2.6%)$666.9 M(+5.8%)$630.3 M(+5.0%)$600.6 M(+4.1%)$576.8 M(-1.0%)$582.7 M(+3.7%)$562.0 M(+2.7%)$547.3 M(+3.1%)$530.7 M(+1.8%)$521.2 M(+0.4%)$519.2 M(-9.1%)$570.9 M(+2.2%)$558.8 M(+4.2%)$536.3 M(+4.2%)$514.8 M(+4.6%)$492.1 M(+2.2%)$481.7 M(+0.4%)$479.8 M(-2.2%)$490.8 M(-0.1%)$491.2 M(+0.8%)$487.3 M(-27.8%)$675.1 M(+5.4%)$640.7 M(+1.1%)$633.7 M(+2.5%)$618.3 M(+15.1%)$537.3 M(-8.2%)$585.4 M(+1.4%)$577.4 M

PB Ratio

0.7(-40.2%)1.2(+15.1%)1.1(+19.1%)0.9(-4.3%)0.9(+9.4%)0.8(-11.5%)1.0(-13.5%)1.1(0%)1.1(+6.7%)1.0(+16.9%)0.9(-25.8%)1.2(-7.7%)1.3(+31.3%)1.0(-15.4%)1.2(-2.5%)1.2(-5.5%)1.3(0%)1.3(+56.8%)0.8(-1.2%)0.8(0%)0.8(+17.1%)0.7(-5.4%)0.7(-21.3%)0.9(+20.5%)0.8(+21.9%)0.6(-42.3%)1.1(-14.6%)1.3(-21.7%)1.7(+4.4%)1.6(-18.0%)1.9

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

$0.3(+122.6%)-$1.6(-252.0%)$1.0(+1.0%)$1.0(-53.5%)$2.2(+24.0%)$1.8(+25.0%)$1.4(+500.0%)-$0.3(-128.9%)$1.2(+40.7%)$0.9(-11.3%)$1.0(+73.2%)$0.6(+409.1%)$0.1(+103.5%)-$3.1(-536.6%)$0.7(-47.0%)$1.3(+4.7%)$1.3(-5.9%)$1.4(+119.3%)$0.6(+416.7%)$0.1(+118.2%)-$0.7(-2100.0%)-$0.0(-113.0%)$0.2(+102.0%)-$11.4(-647.6%)$2.1(+395.2%)$0.4(+162.5%)$0.2(-96.7%)$4.9(+9660.0%)$0.1(-89.6%)$0.5(+6.7%)$0.5

TTM EPS

$0.8(-68.7%)$2.6(-55.5%)$6.0(-6.0%)$6.3(+27.4%)$5.0(+23.9%)$4.0(+28.5%)$3.1(+16.0%)$2.7(-25.3%)$3.6(+44.0%)$2.5(+271.2%)-$1.5(+15.1%)-$1.7(-83.0%)-$0.9(-508.7%)$0.2(-95.1%)$4.7(+2.0%)$4.6(+36.1%)$3.4(+134.7%)$1.4(+2780.0%)$0.1(+114.7%)-$0.3(+97.1%)-$11.8(-30.1%)-$9.1(-5.2%)-$8.7(+0.8%)-$8.7(-215.8%)$7.5(+36.8%)$5.5(-1.1%)$5.6(-5.0%)$5.9(+280.5%)$1.5(0%)$1.5(-32.2%)$2.3

Revenue

$393.3 M(-32.9%)$586.4 M(+18.2%)$496.2 M(-59.2%)$1.2 B(+335.8%)$278.9 M(-46.8%)$524.6 M(-0.1%)$525.4 M(-0.3%)$526.8 M(-2.2%)$538.8 M(+2.4%)$526.4 M(+7.8%)$488.2 M(-0.3%)$489.8 M(+8.7%)$450.5 M(+10.8%)$406.4 M(-4.6%)$425.9 M(-5.9%)$452.7 M(-1.0%)$457.4 M(-4.8%)$480.6 M(+0.6%)$477.9 M(+9.7%)$435.5 M(-2.2%)$445.2 M(-1.5%)$452.0 M(+5.4%)$428.8 M(+0.0%)$428.7 M(+0.5%)$426.5 M(-1.3%)$432.1 M(-1.1%)$437.0 M(+0.1%)$436.7 M(+2.4%)$426.5 M(-0.7%)$429.7 M(-1.8%)$437.5 M

TTM Revenue

$2.7 B(+4.4%)$2.6 B(+2.5%)$2.5 B(-1.1%)$2.5 B(+37.1%)$1.9 B(-12.3%)$2.1 B(-0.1%)$2.1 B(+1.8%)$2.1 B(+1.8%)$2.0 B(+4.5%)$2.0 B(+6.5%)$1.8 B(+3.5%)$1.8 B(+2.1%)$1.7 B(-0.4%)$1.7 B(-4.1%)$1.8 B(-2.8%)$1.9 B(+0.9%)$1.9 B(+0.7%)$1.8 B(+1.6%)$1.8 B(+2.8%)$1.8 B(+0.4%)$1.8 B(+1.1%)$1.7 B(+1.2%)$1.7 B(-0.5%)$1.7 B(-0.5%)$1.7 B(0%)$1.7 B(+0.1%)$1.7 B(-0.0%)$1.7 B(+0.7%)$1.7 B(-0.5%)$1.7 B(-0.4%)$1.7 B

Total Expenses

$391.3 M(-33.8%)$590.8 M(+28.7%)$459.0 M(-58.6%)$1.1 B(+329.7%)$258.3 M(-45.9%)$477.3 M(-1.5%)$484.5 M(-7.8%)$525.7 M(+7.6%)$488.7 M(-0.3%)$490.2 M(+8.1%)$453.4 M(-1.2%)$458.8 M(+7.6%)$426.5 M(+2.2%)$417.4 M(+4.7%)$398.8 M(-2.9%)$410.8 M(+0.6%)$408.2 M(-5.4%)$431.7 M(-4.3%)$451.1 M(+8.6%)$415.4 M(-7.0%)$446.7 M(+2.3%)$436.6 M(+5.4%)$414.4 M(+3.3%)$401.4 M(-0.3%)$402.5 M(-2.7%)$413.7 M(-2.8%)$425.4 M(+8.7%)$391.3 M(-7.1%)$421.3 M(+2.6%)$410.5 M(-1.6%)$417.0 M

Operating Expenses

$28.1 M(-29.8%)$40.0 M(+7.0%)$37.4 M(-38.3%)$60.6 M(+102.0%)$30.0 M(-22.3%)$38.6 M(+7.2%)$36.0 M(+5.0%)$34.3 M(+1.2%)$33.9 M(-3.1%)$35.0 M(+11.5%)$31.4 M(+5.7%)$29.7 M(+5.0%)$28.3 M(+12.3%)$25.2 M(-10.6%)$28.2 M(-18.7%)$34.7 M(+17.2%)$29.6 M(-15.4%)$35.0 M(+24.6%)$28.1 M(-9.9%)$31.2 M(+11.4%)$28.0 M(+4.5%)$26.8 M(-11.0%)$30.1 M(+47.0%)$20.5 M(-22.1%)$26.3 M(-1.1%)$26.6 M(-19.4%)$33.0 M(+31.9%)$25.0 M(-27.7%)$34.6 M(+17.4%)$29.5 M(-1.7%)$30.0 M

Cost Of Goods Sold

$363.2 M(-34.1%)$550.8 M(+30.6%)$421.6 M(-59.8%)$1.0 B(+359.7%)$228.3 M(-48.0%)$438.7 M(-2.2%)$448.5 M(-8.7%)$491.4 M(+8.1%)$454.8 M(-0.1%)$455.2 M(+7.9%)$422.0 M(-1.6%)$429.1 M(+7.8%)$398.2 M(+1.5%)$392.2 M(+5.8%)$370.6 M(-1.5%)$376.1 M(-0.7%)$378.6 M(-4.6%)$396.7 M(-6.2%)$423.0 M(+10.1%)$384.2 M(-8.2%)$418.7 M(+2.2%)$409.8 M(+6.6%)$384.3 M(+0.9%)$380.9 M(+1.2%)$376.2 M(-2.8%)$387.2 M(-1.4%)$392.4 M(+7.1%)$366.3 M(-5.3%)$386.8 M(+1.5%)$381.1 M(-1.6%)$387.1 M

TTM Cost Of Goods Sold

$2.4 B(+6.0%)$2.3 B(+5.2%)$2.1 B(-1.2%)$2.2 B(+34.7%)$1.6 B(-12.3%)$1.8 B(-0.9%)$1.8 B(+1.4%)$1.8 B(+3.5%)$1.8 B(+3.3%)$1.7 B(+3.8%)$1.6 B(+3.2%)$1.6 B(+3.5%)$1.5 B(+1.3%)$1.5 B(-0.3%)$1.5 B(-3.3%)$1.6 B(-0.5%)$1.6 B(-2.5%)$1.6 B(-0.8%)$1.6 B(+2.4%)$1.6 B(+0.2%)$1.6 B(+2.7%)$1.6 B(+1.5%)$1.5 B(-0.5%)$1.5 B(+1.0%)$1.5 B(-0.7%)$1.5 B(+0.4%)$1.5 B(+0.3%)$1.5 B(-0.0%)$1.5 B(-0.6%)$1.5 B(+1.3%)$1.5 B

Gross Profit

$30.1 M(-15.4%)$35.6 M(-52.3%)$74.6 M(-55.1%)$166.0 M(+228.1%)$50.6 M(-41.1%)$85.9 M(+11.7%)$76.9 M(+117.2%)$35.4 M(-57.9%)$84.0 M(+18.0%)$71.2 M(+7.5%)$66.2 M(+9.1%)$60.7 M(+16.1%)$52.3 M(+268.3%)$14.2 M(-74.3%)$55.3 M(-27.8%)$76.6 M(-2.8%)$78.8 M(-6.1%)$83.9 M(+52.8%)$54.9 M(+7.0%)$51.3 M(+93.6%)$26.5 M(-37.2%)$42.2 M(-5.2%)$44.5 M(-6.9%)$47.8 M(-4.9%)$50.2 M(+11.8%)$44.9 M(+1.0%)$44.5 M(-36.8%)$70.4 M(+77.1%)$39.7 M(-18.2%)$48.6 M(-3.7%)$50.5 M

TTM Gross Profit

$306.3 M(-6.3%)$326.8 M(-13.3%)$377.1 M(-0.6%)$379.4 M(+52.5%)$248.8 M(-11.8%)$282.2 M(+5.5%)$267.5 M(+4.2%)$256.8 M(-9.0%)$282.1 M(+12.7%)$250.4 M(+29.5%)$193.4 M(+6.0%)$182.5 M(-8.0%)$198.4 M(-11.8%)$224.9 M(-23.7%)$294.6 M(+0.1%)$294.2 M(+9.4%)$268.9 M(+24.1%)$216.6 M(+23.8%)$174.9 M(+6.3%)$164.5 M(+2.2%)$161.0 M(-12.8%)$184.7 M(-1.5%)$187.5 M(-0.0%)$187.5 M(-10.8%)$210.1 M(+5.3%)$199.6 M(-1.8%)$203.3 M(-2.8%)$209.2 M(+5.7%)$197.9 M(+0.5%)$196.9 M(-11.8%)$223.1 M

Gross Margin

7.7%(+26.0%)6.1%(-59.6%)15.0%(+10.0%)13.7%(-24.7%)18.1%(+10.8%)16.4%(+11.8%)14.6%(+117.9%)6.7%(-56.9%)15.6%(+15.2%)13.5%(-0.2%)13.6%(+9.4%)12.4%(+6.7%)11.6%(+232.7%)3.5%(-73.1%)13.0%(-23.3%)16.9%(-1.8%)17.2%(-1.3%)17.5%(+52.0%)11.5%(-2.5%)11.8%(+98.0%)6.0%(-36.3%)9.3%(-10.0%)10.4%(-6.9%)11.2%(-5.3%)11.8%(+13.3%)10.4%(+2.1%)10.2%(-36.8%)16.1%(+73.0%)9.3%(-17.6%)11.3%(-1.9%)11.5%

Operating Profit

$2.0 M(+145.4%)-$4.4 M(-111.8%)$37.2 M(-64.7%)$105.4 M(+411.6%)$20.6 M(-56.5%)$47.3 M(+15.7%)$40.9 M(+3618.2%)$1.1 M(-97.8%)$50.1 M(+38.4%)$36.2 M(+4.0%)$34.8 M(+12.3%)$31.0 M(+29.2%)$24.0 M(+318.2%)-$11.0 M(-140.6%)$27.1 M(-35.3%)$41.9 M(-14.8%)$49.2 M(+0.6%)$48.9 M(+82.5%)$26.8 M(+33.3%)$20.1 M(+1440.0%)-$1.5 M(-109.7%)$15.4 M(+6.9%)$14.4 M(-47.3%)$27.3 M(+14.1%)$24.0 M(+30.3%)$18.4 M(+59.3%)$11.5 M(-74.6%)$45.4 M(+779.5%)$5.2 M(-73.0%)$19.1 M(-6.6%)$20.5 M

TTM Operating Profit

$140.2 M(-11.7%)$158.8 M(-24.6%)$210.5 M(-1.7%)$214.2 M(+94.9%)$109.9 M(-21.2%)$139.4 M(+8.7%)$128.3 M(+5.0%)$122.2 M(-19.7%)$152.1 M(+20.7%)$126.0 M(+59.9%)$78.8 M(+10.8%)$71.1 M(-13.3%)$82.0 M(-23.5%)$107.2 M(-35.9%)$167.1 M(+0.2%)$166.8 M(+15.0%)$145.0 M(+53.8%)$94.3 M(+55.1%)$60.8 M(+25.6%)$48.4 M(-13.0%)$55.6 M(-31.4%)$81.1 M(-3.5%)$84.1 M(+3.5%)$81.2 M(-18.2%)$99.3 M(+23.4%)$80.5 M(-0.9%)$81.2 M(-9.9%)$90.2 M(+27.7%)$70.6 M(-5.5%)$74.7 M(-21.9%)$95.8 M

Operating Margin

0.5%(+168.0%)-0.8%(-110.0%)7.5%(-13.5%)8.7%(+17.3%)7.4%(-18.1%)9.0%(+15.9%)7.8%(+3604.8%)0.2%(-97.7%)9.3%(+35.2%)6.9%(-3.5%)7.1%(+12.6%)6.3%(+18.8%)5.3%(+296.7%)-2.7%(-142.6%)6.4%(-31.3%)9.3%(-13.9%)10.8%(+5.8%)10.2%(+81.3%)5.6%(+21.4%)4.6%(+1458.8%)-0.3%(-110.0%)3.4%(+1.5%)3.4%(-47.3%)6.4%(+13.3%)5.6%(+32.2%)4.3%(+61.0%)2.6%(-74.6%)10.4%(+758.7%)1.2%(-72.9%)4.5%(-4.9%)4.7%

Net Income

$5.8 M(+122.5%)-$25.8 M(-250.0%)$17.2 M(-2.3%)$17.6 M(-51.9%)$36.6 M(+23.2%)$29.7 M(+24.8%)$23.8 M(+503.4%)-$5.9 M(-128.6%)$20.6 M(+40.1%)$14.7 M(-11.4%)$16.6 M(+74.7%)$9.5 M(+400.0%)$1.9 M(+103.7%)-$51.6 M(-526.5%)$12.1 M(-46.5%)$22.6 M(+5.6%)$21.4 M(-6.1%)$22.8 M(+121.4%)$10.3 M(+415.0%)$2.0 M(+118.2%)-$11.0 M(-2650.0%)-$400.0 K(-110.5%)$3.8 M(+102.0%)-$187.8 M(-645.3%)$34.4 M(+394.8%)$7.0 M(+167.7%)$2.6 M(-96.8%)$80.9 M(+9272.5%)$863.0 K(-89.3%)$8.0 M(+7.0%)$7.5 M

TTM Net Income

$14.8 M(-67.5%)$45.6 M(-54.9%)$101.1 M(-6.1%)$107.7 M(+27.9%)$84.2 M(+23.5%)$68.2 M(+28.2%)$53.2 M(+15.7%)$46.0 M(-25.1%)$61.4 M(+43.8%)$42.7 M(+280.9%)-$23.6 M(+16.0%)-$28.1 M(-87.3%)-$15.0 M(-433.3%)$4.5 M(-94.3%)$78.9 M(+2.3%)$77.1 M(+36.5%)$56.5 M(+134.4%)$24.1 M(+2577.8%)$900.0 K(+116.1%)-$5.6 M(+97.1%)-$195.4 M(-30.3%)-$150.0 M(-5.2%)-$142.6 M(+0.8%)-$143.8 M(-215.1%)$124.9 M(+36.8%)$91.3 M(-1.2%)$92.4 M(-5.0%)$97.3 M(+277.8%)$25.8 M(-0.1%)$25.8 M(-33.2%)$38.6 M

Net Margin

1.5%(+133.4%)-4.4%(-226.8%)3.5%(+139.3%)1.4%(-89.0%)13.1%(+131.8%)5.7%(+24.9%)4.5%(+504.5%)-1.1%(-129.3%)3.8%(+36.9%)2.8%(-17.9%)3.4%(+75.3%)1.9%(+361.9%)0.4%(+103.3%)-12.7%(-547.2%)2.8%(-43.1%)5.0%(+6.6%)4.7%(-1.3%)4.7%(+119.4%)2.2%(+369.6%)0.5%(+118.6%)-2.5%(-2644.4%)-0.1%(-110.1%)0.9%(+102.0%)-43.8%(-642.2%)8.1%(+401.9%)1.6%(+168.3%)0.6%(-96.8%)18.5%(+9160.0%)0.2%(-89.3%)1.9%(+8.7%)1.7%

EBIT

-$1.0 M(+94.8%)-$19.1 M(-161.8%)$30.9 M(-68.5%)$98.1 M(+354.2%)$21.6 M(-54.5%)$47.5 M(+19.1%)$39.9 M(+6750.0%)-$600.0 K(-101.3%)$47.5 M(+61.0%)$29.5 M(-4.2%)$30.8 M(+27.3%)$24.2 M(+139.6%)$10.1 M(+117.0%)-$59.3 M(-342.0%)$24.5 M(-36.4%)$38.5 M(-10.5%)$43.0 M(-3.8%)$44.7 M(+174.2%)$16.3 M(-1.2%)$16.5 M(+329.2%)-$7.2 M(-152.9%)$13.6 M(+3.8%)$13.1 M(+107.4%)-$176.1 M(-485.7%)$45.7 M(+165.6%)$17.2 M(+67.6%)$10.3 M(-61.5%)$26.6 M(+388.5%)$5.5 M(-72.3%)$19.7 M(-4.3%)$20.6 M

TTM EBIT

$108.9 M(-17.2%)$131.5 M(-33.6%)$198.1 M(-4.3%)$207.1 M(+91.0%)$108.4 M(-19.3%)$134.3 M(+15.5%)$116.3 M(+8.5%)$107.2 M(-18.8%)$132.0 M(+39.5%)$94.6 M(+1531.0%)$5.8 M(+1260.0%)-$500.0 K(-103.6%)$13.8 M(-70.5%)$46.7 M(-69.0%)$150.7 M(+5.8%)$142.5 M(+18.3%)$120.5 M(+71.4%)$70.3 M(+79.3%)$39.2 M(+8.9%)$36.0 M(+123.0%)-$156.6 M(-51.0%)-$103.8 M(-3.6%)-$100.2 M(+2.8%)-$103.0 M(-203.3%)$99.7 M(+67.5%)$59.5 M(-4.0%)$62.0 M(-14.2%)$72.3 M(+3.6%)$69.8 M(-5.2%)$73.6 M(-21.8%)$94.1 M

EBITDA

$23.2 M(+96.6%)$11.8 M(-78.2%)$54.1 M(-56.0%)$122.9 M(+167.2%)$46.0 M(-36.2%)$72.1 M(+11.4%)$64.7 M(+155.7%)$25.3 M(-65.7%)$73.7 M(+33.5%)$55.2 M(-1.8%)$56.2 M(+13.3%)$49.6 M(+37.8%)$36.0 M(+210.8%)-$32.5 M(-163.3%)$51.3 M(-22.3%)$66.0 M(-6.7%)$70.7 M(-2.5%)$72.5 M(+63.7%)$44.3 M(-3.3%)$45.8 M(+84.7%)$24.8 M(-41.1%)$42.1 M(+8.2%)$38.9 M(+126.0%)-$149.9 M(-311.1%)$71.0 M(+67.6%)$42.4 M(+19.6%)$35.4 M(-32.1%)$52.2 M(+66.6%)$31.3 M(-31.5%)$45.7 M(-5.0%)$48.1 M

TTM EBITDA

$212.0 M(-9.7%)$234.8 M(-20.4%)$295.1 M(-3.5%)$305.7 M(+46.9%)$208.1 M(-11.8%)$235.8 M(+7.7%)$218.9 M(+4.0%)$210.4 M(-10.3%)$234.7 M(+19.1%)$197.0 M(+80.2%)$109.3 M(+4.7%)$104.4 M(-13.6%)$120.8 M(-22.3%)$155.5 M(-40.3%)$260.5 M(+2.8%)$253.5 M(+8.7%)$233.3 M(+24.5%)$187.4 M(+19.4%)$157.0 M(+3.6%)$151.6 M(+443.7%)-$44.1 M(-2198.3%)$2.1 M(-11.4%)$2.4 M(+315.7%)-$1.1 M(-100.5%)$201.0 M(+24.6%)$161.3 M(-2.0%)$164.6 M(-7.2%)$177.3 M(+1.6%)$174.4 M(-0.4%)$175.1 M(-8.6%)$191.6 M

Selling, General & Administrative Expenses

$28.1 M(-29.8%)$40.0 M(+7.0%)$37.4 M(-38.3%)$60.6 M(+106.8%)$29.3 M(-24.7%)$38.9 M(+8.7%)$35.8 M(+6.5%)$33.6 M(-0.9%)$33.9 M(-3.1%)$35.0 M(+11.5%)$31.4 M(-0.3%)$31.5 M(+11.3%)$28.3 M(+12.3%)$25.2 M(-10.6%)$28.2 M(-14.6%)$33.0 M(+11.5%)$29.6 M(-14.2%)$34.5 M(+24.6%)$27.7 M(-4.8%)$29.1 M(+6.2%)$27.4 M(+3.4%)$26.5 M(-11.7%)$30.0 M(+52.5%)$19.7 M(-25.1%)$26.3 M(-1.1%)$26.6 M(-19.4%)$33.0 M(+35.1%)$24.4 M(-29.4%)$34.6 M(+17.4%)$29.5 M(-1.7%)$30.0 M

TTM SGA

$166.1 M(-0.7%)$167.3 M(+0.7%)$166.2 M(+1.0%)$164.6 M(+19.6%)$137.6 M(-3.2%)$142.2 M(+2.8%)$138.3 M(+3.3%)$133.9 M(+1.6%)$131.8 M(+4.4%)$126.2 M(+8.4%)$116.4 M(+2.8%)$113.2 M(-1.3%)$114.7 M(-1.1%)$116.0 M(-7.4%)$125.3 M(+0.4%)$124.8 M(+3.2%)$120.9 M(+1.9%)$118.7 M(+7.2%)$110.7 M(-2.0%)$113.0 M(+9.1%)$103.6 M(+1.1%)$102.5 M(-0.1%)$102.5 M(-2.8%)$105.5 M(-4.3%)$110.2 M(-7.0%)$118.5 M(-2.4%)$121.4 M(+2.5%)$118.4 M(-7.0%)$127.3 M(+4.2%)$122.2 M(-4.1%)$127.4 M

Depreciation And Amortization

$24.2 M(-21.7%)$30.9 M(+33.2%)$23.2 M(-6.5%)$24.8 M(+1.6%)$24.4 M(-0.8%)$24.6 M(-0.8%)$24.8 M(-4.3%)$25.9 M(-1.1%)$26.2 M(+1.6%)$25.8 M(+1.6%)$25.4 M(0%)$25.4 M(-1.9%)$25.9 M(-3.7%)$26.9 M(+0.4%)$26.8 M(-2.5%)$27.5 M(-0.7%)$27.7 M(-0.4%)$27.8 M(-0.7%)$28.0 M(-4.4%)$29.3 M(-8.4%)$32.0 M(+12.3%)$28.5 M(+10.5%)$25.8 M(-1.6%)$26.2 M(+3.4%)$25.3 M(+0.7%)$25.2 M(+0.0%)$25.2 M(-1.4%)$25.5 M(-1.3%)$25.9 M(-0.8%)$26.1 M(-5.5%)$27.6 M

TTM D&A

$103.1 M(-0.2%)$103.3 M(+6.5%)$97.0 M(-1.6%)$98.6 M(-1.1%)$99.7 M(-1.8%)$101.5 M(-1.2%)$102.7 M(-0.6%)$103.3 M(+0.5%)$102.8 M(+0.3%)$102.5 M(-1.1%)$103.6 M(-1.3%)$105.0 M(-2.0%)$107.1 M(-1.6%)$108.9 M(-0.8%)$109.8 M(-1.1%)$111.0 M(-1.6%)$112.8 M(-3.7%)$117.1 M(-0.6%)$117.8 M(+1.9%)$115.6 M(+2.7%)$112.5 M(+6.3%)$105.9 M(+3.2%)$102.5 M(+0.6%)$101.9 M(+0.7%)$101.2 M(-0.5%)$101.7 M(-0.9%)$102.6 M(-2.3%)$105.0 M(+0.3%)$104.6 M(+3.1%)$101.5 M(+4.1%)$97.5 M

Interest Expense

$13.0 M(-19.3%)$16.1 M(+140.3%)$6.7 M(-69.5%)$22.0 M(+633.3%)$3.0 M(-60.5%)$7.6 M(0%)$7.6 M(+1.3%)$7.5 M(-6.3%)$8.0 M(-23.1%)$10.4 M(+26.8%)$8.2 M(-3.5%)$8.5 M(+1.2%)$8.4 M(-7.7%)$9.1 M(-1.1%)$9.2 M(+2.2%)$9.0 M(-23.1%)$11.7 M(+1.7%)$11.5 M(-5.7%)$12.2 M(0%)$12.2 M(-2.4%)$12.5 M(+16.8%)$10.7 M(+24.4%)$8.6 M(+19.3%)$7.2 M(-4.5%)$7.5 M(-2.3%)$7.7 M(-3.7%)$8.0 M(+0.2%)$8.0 M(+4.1%)$7.7 M(+0.1%)$7.7 M(-4.6%)$8.0 M

TTM Interest Expense

$57.8 M(+20.9%)$47.8 M(+21.6%)$39.3 M(-2.2%)$40.2 M(+56.4%)$25.7 M(-16.3%)$30.7 M(-8.4%)$33.5 M(-1.8%)$34.1 M(-2.9%)$35.1 M(-1.1%)$35.5 M(+3.8%)$34.2 M(-2.8%)$35.2 M(-1.4%)$35.7 M(-8.5%)$39.0 M(-5.8%)$41.4 M(-6.8%)$44.4 M(-6.7%)$47.6 M(-1.6%)$48.4 M(+1.7%)$47.6 M(+8.2%)$44.0 M(+12.8%)$39.0 M(+14.5%)$34.1 M(+9.6%)$31.1 M(+1.9%)$30.5 M(-2.5%)$31.3 M(-0.4%)$31.4 M(+0.2%)$31.4 M(-0.1%)$31.4 M(-0.3%)$31.5 M(+0.5%)$31.3 M(+0.9%)$31.1 M

Income Tax

-$3.3 M(+64.9%)-$9.4 M(-234.3%)$7.0 M(-64.5%)$19.7 M(+432.4%)$3.7 M(-63.7%)$10.2 M(+21.4%)$8.4 M(+465.2%)-$2.3 M(-112.2%)$18.9 M(+329.6%)$4.4 M(-26.7%)$6.0 M(-1.6%)$6.1 M(+2133.3%)-$300.0 K(+98.2%)-$16.7 M(-621.9%)$3.2 M(-54.3%)$7.0 M(-29.3%)$9.9 M(-4.8%)$10.4 M(+267.7%)-$6.2 M(-358.3%)$2.4 M(+127.6%)-$8.7 M(-363.6%)$3.3 M(+371.4%)$700.0 K(-84.4%)$4.5 M(+21.8%)$3.7 M(+46.4%)$2.5 M(+797.2%)-$360.0 K(+99.4%)-$62.3 M(-1911.6%)-$3.1 M(-178.3%)$4.0 M(-20.9%)$5.0 M

TTM Income Tax

$14.0 M(-33.3%)$21.0 M(-48.3%)$40.6 M(-3.3%)$42.0 M(+110.0%)$20.0 M(-43.2%)$35.2 M(+19.7%)$29.4 M(+8.9%)$27.0 M(-23.7%)$35.4 M(+118.5%)$16.2 M(+430.6%)-$4.9 M(+36.4%)-$7.7 M(-13.2%)-$6.8 M(-300.0%)$3.4 M(-88.8%)$30.5 M(+44.5%)$21.1 M(+27.9%)$16.5 M(+885.7%)-$2.1 M(+77.2%)-$9.2 M(-300.0%)-$2.3 M(-922.2%)-$225.0 K(-101.8%)$12.2 M(+7.0%)$11.4 M(+10.3%)$10.3 M(+118.3%)-$56.4 M(+10.7%)-$63.2 M(-2.3%)-$61.8 M(-9.5%)-$56.4 M(-549.9%)$12.5 M(-24.0%)$16.5 M(-32.5%)$24.4 M

PE Ratio

35.0(+91.6%)18.3(+148.8%)7.3(+28.7%)5.7(-21.7%)7.3(-6.7%)7.8(-27.1%)10.7(-23.8%)14.1(+34.7%)10.4(-22.4%)13.4---126.0(+1470.6%)8.0(-2.3%)8.2(-26.8%)11.2(-55.3%)25.1(-94.3%)436.2-----3.9(-6.0%)4.2(-40.3%)7.0(-9.4%)7.8(-75.8%)32.0(+5.3%)30.4(+23.1%)24.7

PS Ratio

0.2(-41.9%)0.3(+6.9%)0.3(+26.1%)0.2(-28.1%)0.3(+28.0%)0.3(-7.4%)0.3(-10.0%)0.3(-3.2%)0.3(+6.9%)0.3(+11.5%)0.3(-25.7%)0.3(-5.4%)0.4(+32.1%)0.3(-20.0%)0.3(+6.1%)0.3(-2.9%)0.3(+3.0%)0.3(+65.0%)0.2(0%)0.2(0%)0.2(+11.1%)0.2(-5.3%)0.2(-17.4%)0.2(-17.9%)0.3(+27.3%)0.2(-40.5%)0.4(-13.9%)0.4(-8.5%)0.5(+6.8%)0.4(-17.0%)0.5

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

$16.2 M(-23.2%)$21.1 M(-64.4%)$59.2 M(-9.9%)$65.7 M(-25.4%)$88.1 M(+91.5%)$46.0 M(+605.5%)-$9.1 M(-152.3%)$17.4 M(+30.8%)$13.3 M(-83.0%)$78.4 M(+90.8%)$41.1 M(+28.4%)$32.0 M(+96.3%)$16.3 M(+14.0%)$14.3 M(-57.7%)$33.8 M(-52.3%)$70.9 M(+27.3%)$55.7 M(-48.8%)$108.7 M(+829.1%)$11.7 M(-83.7%)$71.8 M(+332.4%)-$30.9 M(-170.1%)$44.1 M(+250.0%)-$29.4 M(-161.5%)$47.8 M(+368.1%)$10.2 M(-87.2%)$80.0 M(+159.3%)$30.9 M(+16.4%)$26.5 M(-45.4%)$48.6 M(-16.3%)$58.1 M(+27.5%)$45.5 M

TTM CFO

$162.2 M(-30.7%)$234.1 M(-9.6%)$259.0 M(+35.8%)$190.7 M(+33.9%)$142.4 M(+110.7%)$67.6 M(-32.4%)$100.0 M(-33.4%)$150.2 M(-8.9%)$164.8 M(-1.8%)$167.8 M(+61.8%)$103.7 M(+7.6%)$96.4 M(-28.8%)$135.3 M(-22.6%)$174.7 M(-35.1%)$269.1 M(+8.9%)$247.0 M(-0.4%)$247.9 M(+53.7%)$161.3 M(+66.8%)$96.7 M(+73.9%)$55.6 M(+75.9%)$31.6 M(-56.5%)$72.7 M(-33.1%)$108.6 M(-35.7%)$168.9 M(+14.4%)$147.6 M(-20.6%)$186.0 M(+13.4%)$164.0 M(-8.2%)$178.7 M(-4.0%)$186.0 M(+3.4%)$179.9 M(+6.3%)$169.3 M

Cash From Investing

-$47.0 M(+93.5%)-$726.3 M(-3825.9%)-$18.5 M(+26.6%)-$25.2 M(-77.5%)-$14.2 M(-10.9%)-$12.8 M(+40.5%)-$21.5 M(-58.1%)-$13.6 M(-103.0%)-$6.7 M(-26.4%)-$5.3 M(+32.9%)-$7.9 M(-264.6%)$4.8 M(+154.6%)-$8.8 M(+12.0%)-$10.0 M(+9.9%)-$11.1 M(+8.3%)-$12.1 M(-24.7%)-$9.7 M(-32.9%)-$7.3 M(+30.5%)-$10.5 M(+26.6%)-$14.3 M(+17.8%)-$17.4 M(+52.7%)-$36.8 M(+48.6%)-$71.6 M(+41.2%)-$121.7 M(-396.7%)-$24.5 M(+18.7%)-$30.1 M(+36.8%)-$47.7 M(+24.2%)-$62.9 M(-24.3%)-$50.6 M(-16.6%)-$43.4 M(-3.7%)-$41.9 M

TTM CFI

-$817.0 M(-4.2%)-$784.2 M(-1009.2%)-$70.7 M(+4.1%)-$73.7 M(-18.7%)-$62.1 M(-13.7%)-$54.6 M(-15.9%)-$47.1 M(-40.6%)-$33.5 M(-121.8%)-$15.1 M(+12.2%)-$17.2 M(+21.5%)-$21.9 M(+12.8%)-$25.1 M(+40.2%)-$42.0 M(+2.1%)-$42.9 M(-6.7%)-$40.2 M(-1.5%)-$39.6 M(+5.3%)-$41.8 M(+15.6%)-$49.5 M(+37.3%)-$79.0 M(+43.6%)-$140.1 M(+43.4%)-$247.5 M(+2.8%)-$254.6 M(-2.7%)-$247.9 M(-10.7%)-$224.0 M(-35.6%)-$165.2 M(+13.6%)-$191.3 M(+6.5%)-$204.6 M(-2.9%)-$198.8 M(+21.5%)-$253.1 M(-1.0%)-$250.7 M(-7.3%)-$233.7 M

Cash From Financing

$26.8 M(-96.1%)$689.7 M(+2598.9%)-$27.6 M(+74.6%)-$108.7 M(-1913.0%)-$5.4 M(+40.0%)-$9.0 M(-42.9%)-$6.3 M(-530.0%)-$1.0 M(+96.1%)-$25.7 M(+35.8%)-$40.0 M(-82.7%)-$21.9 M(+44.6%)-$39.5 M(+2.5%)-$40.5 M(-6650.0%)-$600.0 K(+57.1%)-$1.4 M(+98.0%)-$70.4 M(-50.8%)-$46.7 M(+59.0%)-$113.9 M(-398.9%)$38.1 M(+183.9%)-$45.4 M(-415.3%)$14.4 M(-35.4%)$22.3 M(-75.4%)$90.7 M(+373.6%)$19.2 M(-51.7%)$39.7 M(+557.4%)-$8.7 M(-166.1%)$13.1 M(-70.5%)$44.6 M(+2144.7%)$2.0 M(+109.0%)-$22.1 M(-107.4%)-$10.7 M

TTM CFF

$580.2 M(+5.9%)$548.0 M(+463.6%)-$150.7 M(-16.5%)-$129.4 M(-496.3%)-$21.7 M(+48.3%)-$42.0 M(+42.5%)-$73.0 M(+17.6%)-$88.6 M(+30.3%)-$127.1 M(+10.4%)-$141.9 M(-38.4%)-$102.5 M(-25.0%)-$82.0 M(+27.4%)-$112.9 M(+5.2%)-$119.1 M(+48.8%)-$232.4 M(-20.5%)-$192.9 M(-14.9%)-$167.9 M(-57.2%)-$106.8 M(-463.3%)$29.4 M(-64.2%)$82.0 M(-44.0%)$146.6 M(-14.7%)$171.8 M(+22.0%)$140.9 M(+122.5%)$63.3 M(-28.7%)$88.7 M(+73.9%)$51.0 M(+35.8%)$37.6 M(+172.5%)$13.8 M(-81.7%)$75.2 M(+7.7%)$69.8 M(-10.7%)$78.2 M

Free Cash Flow

-$30.8 M(-1126.7%)$3.0 M(-92.6%)$40.7 M(+0.5%)$40.5 M(-45.2%)$73.9 M(+122.6%)$33.2 M(+208.5%)-$30.6 M(-905.3%)$3.8 M(-42.4%)$6.6 M(-91.0%)$73.1 M(+120.2%)$33.2 M(+41.3%)$23.5 M(+213.3%)$7.5 M(+74.4%)$4.3 M(-81.1%)$22.7 M(-61.4%)$58.8 M(+27.8%)$46.0 M(-54.6%)$101.4 M(+8350.0%)$1.2 M(-97.9%)$57.5 M(+219.1%)-$48.3 M(-761.6%)$7.3 M(+107.2%)-$101.0 M(-36.7%)-$73.9 M(+13.3%)-$85.2 M(-270.9%)$49.9 M(+383.8%)-$17.6 M(+51.9%)-$36.5 M(-1445.1%)-$2.4 M(-116.2%)$14.6 M(+343.6%)$3.3 M

TTM FCF

$53.4 M(-66.2%)$158.1 M(-16.0%)$188.3 M(+60.9%)$117.0 M(+45.7%)$80.3 M(+517.7%)$13.0 M(-75.4%)$52.9 M(-54.7%)$116.7 M(-14.4%)$136.4 M(-0.7%)$137.3 M(+100.4%)$68.5 M(+18.1%)$58.0 M(-37.8%)$93.3 M(-29.2%)$131.8 M(-42.4%)$228.9 M(+10.4%)$207.4 M(+0.6%)$206.1 M(+84.3%)$111.8 M(+531.6%)$17.7 M(+121.0%)-$84.5 M(+60.9%)-$215.9 M(+14.6%)-$252.8 M(-20.2%)-$210.2 M(-65.8%)-$126.8 M(-41.7%)-$89.5 M(-1255.1%)-$6.6 M(+84.2%)-$41.9 M(-99.3%)-$21.0 M(-4661.9%)-$441.0 K(+88.2%)-$3.7 M(-242.0%)$2.6 M

CAPEX

$47.0 M(+159.7%)$18.1 M(-2.2%)$18.5 M(-26.6%)$25.2 M(+77.5%)$14.2 M(+10.9%)$12.8 M(-40.5%)$21.5 M(+58.1%)$13.6 M(+103.0%)$6.7 M(+26.4%)$5.3 M(-32.9%)$7.9 M(-7.1%)$8.5 M(-3.4%)$8.8 M(-12.0%)$10.0 M(-9.9%)$11.1 M(-8.3%)$12.1 M(+24.7%)$9.7 M(+32.9%)$7.3 M(-30.5%)$10.5 M(-26.6%)$14.3 M(-17.8%)$17.4 M(-52.7%)$36.8 M(-48.6%)$71.6 M(-41.1%)$121.7 M(+27.5%)$95.4 M(+216.3%)$30.2 M(-37.7%)$48.4 M(-23.2%)$63.0 M(+23.8%)$50.9 M(+17.2%)$43.5 M(+2.9%)$42.2 M

TTM CAPEX

$108.8 M(+43.2%)$76.0 M(+7.5%)$70.7 M(-4.1%)$73.7 M(+18.7%)$62.1 M(+13.7%)$54.6 M(+15.9%)$47.1 M(+40.6%)$33.5 M(+18.0%)$28.4 M(-6.9%)$30.5 M(-13.3%)$35.2 M(-8.3%)$38.4 M(-8.6%)$42.0 M(-2.1%)$42.9 M(+6.7%)$40.2 M(+1.5%)$39.6 M(-5.3%)$41.8 M(-15.6%)$49.5 M(-37.3%)$79.0 M(-43.6%)$140.1 M(-43.4%)$247.5 M(-24.0%)$325.5 M(+2.1%)$318.9 M(+7.8%)$295.7 M(+24.7%)$237.1 M(+23.1%)$192.6 M(-6.5%)$205.9 M(+3.1%)$199.7 M(+7.1%)$186.5 M(+1.5%)$183.7 M(+10.2%)$166.6 M

Dividends Paid

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

TTM Dividends Paid

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

TTM Dividend Per Share

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

TTM Dividend Yield

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

Payout Ratio

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