EFC logo

Ellington Financial (EFC) 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

$16.0 B(+5.7%)$15.1 B(-0.3%)$15.1 B(-1.2%)$15.3 B(+6.0%)$14.4 B(+1.0%)$14.3 B(+1.4%)$14.1 B(+0.2%)$14.1 B(+122.1%)$6.3 B(+2.6%)$6.2 B(+6.0%)$5.8 B(+12.6%)$5.2 B(+17.1%)$4.4 B(+3.2%)$4.3 B(+4.3%)$4.1 B(+20.3%)$3.4 B(+1.9%)$3.4 B(+3.5%)$3.2 B(-14.3%)$3.8 B(-12.9%)$4.3 B(+19.6%)$3.6 B(+16.0%)$3.1 B(+8.9%)$2.9 B(-27.7%)$4.0 B(+6.9%)$3.7 B(+1.2%)$3.7 B(+14.9%)$3.2 B(+6.8%)$3.0 B(+9.8%)$2.7 B(-2.5%)$2.8 B(-4.6%)$2.9 B

Current Assets

$592.3 M(+2.4%)$578.3 M(+4.2%)$555.0 M(-38.7%)$905.1 M(+56.3%)$579.0 M(+6.8%)$542.4 M(+13.0%)$479.9 M(-8.7%)$525.7 M(-11.7%)$595.1 M(+11.9%)$531.7 M(-22.5%)$685.9 M(+109.6%)$327.3 M(+6.5%)$307.3 M(+2.5%)$299.9 M(-9.6%)$331.6 M(+38.4%)$239.6 M(-16.3%)$286.2 M(-2.2%)$292.5 M(-60.6%)$743.3 M(+154.5%)$292.0 M(-21.2%)$370.8 M(+88.4%)$196.8 M(-5.2%)$207.6 M(-78.3%)$955.0 M(+8.7%)$878.4 M(+8.8%)$807.4 M(+14.4%)$705.9 M(-2.2%)$721.5 M(-6.7%)$773.6 M(+6.1%)$729.3 M(-5.0%)$767.3 M

Non Current Assets

$15.5 B(+5.6%)$14.6 B(-0.4%)$14.7 B(+1.2%)$14.5 B(+3.5%)$14.0 B(+1.2%)$13.9 B(+1.2%)$13.7 B(+0.3%)$13.7 B(+132.0%)$5.9 B(+3.1%)$5.7 B(+10.2%)$5.2 B(+7.0%)$4.8 B(+18.4%)$4.1 B(+3.3%)$4.0 B(+5.3%)$3.8 B(+18.9%)$3.2 B(+3.2%)$3.1 B(+4.1%)$2.9 B(-3.1%)$3.0 B(-24.6%)$4.0 B(+25.0%)$3.2 B(+11.4%)$2.9 B(+9.3%)$2.6 B(-12.8%)$3.0 B(+5.9%)$2.9 B(-1.0%)$2.9 B(+14.9%)$2.5 B(+9.6%)$2.3 B(+16.0%)$2.0 B(-5.3%)$2.1 B(-4.5%)$2.2 B

Total Liabilities

$14.3 B(+6.0%)$13.5 B(-0.5%)$13.6 B(-1.5%)$13.8 B(+5.1%)$13.1 B(+1.1%)$13.0 B(+1.7%)$12.7 B(-1.0%)$12.9 B(+149.2%)$5.2 B(+4.4%)$4.9 B(+9.8%)$4.5 B(+16.9%)$3.9 B(+15.9%)$3.3 B(-0.1%)$3.3 B(+5.2%)$3.2 B(+26.9%)$2.5 B(+0.6%)$2.5 B(+3.3%)$2.4 B(-19.2%)$3.0 B(-14.4%)$3.5 B(+17.3%)$3.0 B(+16.7%)$2.5 B(+11.3%)$2.3 B(-32.5%)$3.4 B(+9.0%)$3.1 B(+1.3%)$3.1 B(+18.3%)$2.6 B(+9.0%)$2.4 B(+13.1%)$2.1 B(-2.9%)$2.2 B(-5.1%)$2.3 B

Current Liabilities

$123.7 M(-18.7%)$152.1 M(+7.8%)$141.1 M(+0.8%)$140.0 M(-10.3%)$156.1 M(+7.1%)$145.7 M(+23.8%)$117.7 M(-4.4%)$123.2 M(-10.9%)$138.2 M(+51.2%)$91.4 M(-20.5%)$115.0 M(+83.8%)$62.6 M(-40.3%)$104.7 M(+97.4%)$53.1 M(-7.1%)$57.1 M(+160.0%)$22.0 M(+25.5%)$17.5 M(-62.2%)$46.4 M(-10.8%)$52.0 M(-39.1%)$85.4 M(-61.1%)$219.6 M(+204.5%)$72.1 M(-60.8%)$184.0 M(-63.4%)$502.9 M(+11.9%)$449.4 M(+0.4%)$447.5 M(+73.7%)$257.6 M(+21.3%)$212.4 M(+15.1%)$184.6 M(-22.7%)$238.8 M(-26.8%)$326.3 M

Long Term Liabilities

$13.9 B(+4.6%)$13.3 B(+0.4%)$13.2 B(-1.5%)$13.4 B(+5.6%)$12.7 B(+1.1%)$12.5 B(+1.4%)$12.4 B(-0.7%)$12.5 B(+158.7%)$4.8 B(+3.2%)$4.7 B(+8.7%)$4.3 B(+17.7%)$3.6 B(+15.1%)$3.2 B(+2.0%)$3.1 B(+3.9%)$3.0 B(+23.9%)$2.4 B(+0.6%)$2.4 B(+3.7%)$2.3 B(-20.1%)$2.9 B(-12.3%)$3.3 B(+22.5%)$2.7 B(+12.1%)$2.4 B(+16.7%)$2.1 B(+2.2%)$2.0 B(+3.3%)$2.0 B(+12.9%)$1.7 B(+5.7%)$1.6 B(+8.1%)$1.5 B(+22.4%)$1.2 B(+0.2%)$1.2 B(+5.6%)$1.2 B

Shareholders Equity

$1.6 B(+3.5%)$1.6 B(+1.3%)$1.5 B(+1.1%)$1.5 B(+15.5%)$1.3 B(-0.7%)$1.3 B(-2.0%)$1.3 B(+12.9%)$1.2 B(+3.5%)$1.2 B(-4.4%)$1.2 B(-6.6%)$1.3 B(+0.2%)$1.3 B(+21.4%)$1.1 B(+15.1%)$923.5 M(+1.5%)$909.9 M(+2.8%)$885.2 M(+6.0%)$835.1 M(+4.3%)$800.9 M(+3.4%)$774.4 M(-6.6%)$829.3 M(+30.5%)$635.4 M(+13.0%)$562.5 M(+0.1%)$562.2 M(-0.3%)$563.8 M(-5.0%)$593.8 M(-1.0%)$599.6 M(+0.9%)$594.5 M(-0.9%)$600.1 M(-2.5%)$615.6 M(-1.6%)$625.9 M(-1.6%)$636.3 M

Book Value

$1.3 B(+4.5%)$1.2 B(+1.6%)$1.2 B(+1.4%)$1.2 B(+17.4%)$989.6 M(-0.9%)$998.6 M(-2.7%)$1.0 B(+5.9%)$968.5 M(+4.4%)$927.9 M(-5.4%)$980.7 M(-8.1%)$1.1 B(+0.2%)$1.1 B(+11.8%)$952.3 M(+17.2%)$812.5 M(+1.7%)$798.8 M(+3.2%)$774.2 M(+6.9%)$724.1 M(+5.0%)$689.9 M(+4.0%)$663.3 M(-7.6%)$718.2 M(+13.0%)$635.4 M(+13.0%)$562.5 M(+0.1%)$562.2 M(-0.3%)$563.8 M(-5.0%)$593.8 M(-1.0%)$599.6 M(+0.9%)$594.5 M(-0.9%)$600.1 M(-2.5%)$615.6 M(-1.6%)$625.9 M(-1.6%)$636.3 M

Working Capital

$468.6 M(+10.0%)$426.2 M(+3.0%)$413.9 M(-45.9%)$765.1 M(+80.9%)$422.9 M(+6.6%)$396.7 M(+9.5%)$362.2 M(-10.0%)$402.6 M(-11.9%)$456.8 M(+3.8%)$440.3 M(-22.9%)$570.8 M(+115.7%)$264.7 M(+30.7%)$202.6 M(-17.9%)$246.8 M(-10.1%)$274.5 M(+26.1%)$217.6 M(-19.0%)$268.7 M(+9.2%)$246.2 M(-64.4%)$691.4 M(+234.6%)$206.6 M(+36.7%)$151.1 M(+21.2%)$124.7 M(+428.5%)$23.6 M(-94.8%)$452.1 M(+5.4%)$429.0 M(+19.2%)$359.9 M(-19.7%)$448.3 M(-11.9%)$509.0 M(-13.6%)$589.0 M(+20.1%)$490.6 M(+11.2%)$441.0 M

Cash And Cash Equivalents

$217.7 M(+9.7%)$198.5 M(+5.9%)$187.5 M(-18.1%)$228.9 M(+31.1%)$174.7 M(-10.2%)$194.6 M(+3.2%)$188.6 M(-13.1%)$217.1 M(+23.9%)$175.2 M(-21.9%)$224.5 M(-38.3%)$363.5 M(+292.3%)$92.7 M(-10.6%)$103.6 M(-23.1%)$134.7 M(-9.8%)$149.3 M(+33.8%)$111.6 M(-11.9%)$126.8 M(-13.5%)$146.5 M(+7.2%)$136.7 M(+89.1%)$72.3 M(+117.4%)$33.3 M(-22.1%)$42.7 M(-23.6%)$55.9 M(+25.1%)$44.7 M(-16.7%)$53.6 M(+142.8%)$22.1 M(-14.2%)$25.7 M(-45.6%)$47.2 M(-57.6%)$111.4 M(-17.2%)$134.5 M(+29.1%)$104.2 M

Accounts Payable

$62.1 M(-12.9%)$71.3 M(-1.9%)$72.7 M(+1.1%)$71.9 M(+1.1%)$71.1 M(-24.7%)$94.4 M(+22.1%)$77.3 M(-8.0%)$84.0 M(+16.2%)$72.3 M(+28.4%)$56.3 M(-24.7%)$74.7 M(+38.4%)$54.0 M(-42.1%)$93.3 M(+130.7%)$40.4 M(-16.6%)$48.5 M(+253.3%)$13.7 M(+86.2%)$7.4 M(-77.1%)$32.2 M(-0.7%)$32.4 M(-59.7%)$80.4 M(-62.0%)$211.7 M(+249.8%)$60.5 M(-65.9%)$177.5 M(-64.2%)$495.6 M(+12.0%)$442.6 M(+0.1%)$441.9 M(+88.4%)$234.6 M(+12.4%)$208.6 M(+16.7%)$178.8 M(-23.1%)$232.5 M(-27.0%)$318.4 M

Accounts Receivable

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

Short Term Debt

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

Long Term Debt

$13.8 B(+4.6%)$13.2 B(+0.4%)$13.2 B(-1.3%)$13.3 B(+5.4%)$12.7 B(+1.1%)$12.5 B(+1.4%)$12.3 B(-0.5%)$12.4 B(+160.3%)$4.8 B(+2.5%)$4.6 B(+8.6%)$4.3 B(+17.6%)$3.6 B(+15.3%)$3.2 B(+2.0%)$3.1 B(+4.1%)$3.0 B(+24.4%)$2.4 B(+1.1%)$2.4 B(+3.7%)$2.3 B(-20.0%)$2.8 B(-13.1%)$3.3 B(+22.6%)$2.7 B(+12.3%)$2.4 B(+16.9%)$2.0 B(+1.9%)$2.0 B(+3.7%)$1.9 B(+13.0%)$1.7 B(+6.3%)$1.6 B(+8.4%)$1.5 B(+22.7%)$1.2 B(-0.3%)$1.2 B(+5.2%)$1.1 B

Total Debt

$13.8 B(+4.6%)$13.2 B(+0.4%)$13.2 B(-1.3%)$13.3 B(+5.4%)$12.7 B(+1.1%)$12.5 B(+1.4%)$12.3 B(-0.5%)$12.4 B(+160.3%)$4.8 B(+2.5%)$4.6 B(+8.6%)$4.3 B(+17.6%)$3.6 B(+15.3%)$3.2 B(+2.0%)$3.1 B(+4.1%)$3.0 B(+24.4%)$2.4 B(+1.1%)$2.4 B(+3.7%)$2.3 B(-20.0%)$2.8 B(-13.1%)$3.3 B(+22.6%)$2.7 B(+12.3%)$2.4 B(+16.9%)$2.0 B(+1.9%)$2.0 B(+3.7%)$1.9 B(+13.0%)$1.7 B(+6.3%)$1.6 B(+8.4%)$1.5 B(+22.7%)$1.2 B(-0.3%)$1.2 B(+5.2%)$1.1 B

Debt To Equity

8.6(+1.1%)8.5(-0.9%)8.6(-2.4%)8.8(-8.7%)9.6(+1.8%)9.5(+3.4%)9.2(-11.8%)10.4(+151.7%)4.1(+7.0%)3.9(+16.3%)3.3(+17.4%)2.8(-5.0%)3.0(-11.3%)3.4(+2.5%)3.3(+21.1%)2.7(-4.6%)2.8(-0.7%)2.9(-22.6%)3.7(-6.8%)4.0(-6.0%)4.2(-0.7%)4.2(+16.9%)3.6(+2.3%)3.5(+9.3%)3.2(+14.1%)2.8(+5.6%)2.7(+9.3%)2.5(+25.5%)2.0(+1.6%)1.9(+7.2%)1.8

Current Ratio

4.8(+26.1%)3.8(-3.3%)3.9(-39.3%)6.5(+74.4%)3.7(-0.3%)3.7(-8.8%)4.1(-4.5%)4.3(-0.9%)4.3(-25.9%)5.8(-2.4%)6.0(+14.0%)5.2(+78.5%)2.9(-48.1%)5.7(-2.8%)5.8(-46.8%)10.9(-33.3%)16.4(+159.1%)6.3(-55.9%)14.3(+318.1%)3.4(+102.4%)1.7(-38.1%)2.7(+141.6%)1.1(-40.5%)1.9(-2.6%)1.9(+8.3%)1.8(-34.3%)2.7(-19.4%)3.4(-18.9%)4.2(+37.4%)3.0(+29.8%)2.4

Quick Ratio

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

Inventory

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

Retained Earnings

-$362.1 M(-5.3%)-$343.9 M(+5.3%)-$363.0 M(-2.7%)-$353.4 M(-5.9%)-$333.6 M(-7.8%)-$309.6 M(-9.7%)-$282.3 M(+3.0%)-$290.9 M(-1.8%)-$285.7 M(-26.8%)-$225.3 M(-68.9%)-$133.4 M(-37.1%)-$97.3 M(+8.0%)-$105.7 M(-2.2%)-$103.4 M(+11.5%)-$116.8 M(+17.5%)-$141.5 M(+26.3%)-$192.0 M(+15.2%)-$226.4 M(+10.4%)-$252.7 M(-144.0%)-$103.6 M(-4.4%)-$99.2 M(+3.0%)-$102.3 M(+0.1%)-$102.5 M--------

PB Ratio

0.9(+9.3%)0.9(+1.2%)0.8(-6.6%)0.9(+5.8%)0.9(-7.5%)0.9(+14.8%)0.8(-1.2%)0.8(+9.3%)0.8(-16.7%)0.9(-9.1%)1.0(+7.6%)0.9(-7.1%)1.0(-3.9%)1.0(+17.1%)0.9(+4.8%)0.8(+13.5%)0.7(-1.3%)0.8(+97.4%)0.4(-61.6%)1.0(+3.1%)1.0(+1.1%)0.9(0%)0.9(+17.3%)0.8(0%)0.8(+3.9%)0.8(+2.6%)0.8(0%)0.8(-7.3%)0.8(-1.2%)0.8(+3.8%)0.8

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

$0.2(-69.3%)$0.6(+93.8%)$0.3(+77.8%)$0.2(+80.0%)$0.1(+150.0%)$0.0(-93.1%)$0.6(+56.8%)$0.4(+167.3%)-$0.6(+49.1%)-$1.1(-535.3%)-$0.2(-127.9%)$0.6(+48.8%)$0.4(-45.3%)$0.8(-12.8%)$0.9(-40.3%)$1.4(+35.9%)$1.1(+24.7%)$0.8(+128.0%)-$3.0(-1080.7%)$0.3(-41.5%)$0.5(+23.3%)$0.4(-17.3%)$0.5(+842.9%)-$0.1(-131.8%)$0.2(-68.1%)$0.7(+3.0%)$0.7(+191.3%)$0.2(+21.1%)$0.2(+18.8%)$0.2(-66.0%)$0.5

TTM EPS

$1.3(+7.4%)$1.2(+90.6%)$0.6(-28.9%)$0.9(-17.4%)$1.1(+147.7%)$0.4(+164.7%)-$0.7(+52.5%)-$1.4(-20.2%)-$1.2(-417.4%)-$0.2(-114.4%)$1.6(-39.2%)$2.6(-24.0%)$3.5(-15.8%)$4.1(-2.4%)$4.2(+1258.1%)$0.3(+137.8%)-$0.8(+39.3%)-$1.4(+23.7%)-$1.8(-198.9%)$1.8(+26.9%)$1.4(+28.2%)$1.1(-19.1%)$1.4(-9.9%)$1.5(-16.6%)$1.8(+1.7%)$1.8(+42.4%)$1.3(+19.1%)$1.1(+20.7%)$0.9(+24.3%)$0.7(+1.4%)$0.7

Revenue

$60.9 M(-28.6%)$85.3 M(+22.3%)$69.8 M(-11.6%)$79.0 M(+61.7%)$48.8 M(-10.2%)$54.4 M(-26.8%)$74.3 M(+11.7%)$66.5 M(+969.9%)$6.2 M(+116.8%)-$36.9 M(-602.1%)$7.3 M(-62.5%)$19.6 M(-26.7%)$26.7 M(-10.6%)$29.9 M(-34.5%)$45.7 M(-18.6%)$56.1 M(+16.4%)$48.3 M(+6.3%)$45.4 M(+139.6%)-$114.6 M(-639.6%)$21.2 M(-2.4%)$21.8 M(+9.1%)$20.0 M(-10.0%)$22.2 M(+191.0%)$7.6 M(-46.0%)$14.1 M(-50.4%)$28.4 M(+8.3%)$26.3 M(+78.7%)$14.7 M(+38.0%)$10.6 M(+11.2%)$9.6 M(-50.3%)$19.3 M

TTM Revenue

$295.1 M(+4.3%)$283.0 M(+12.3%)$252.0 M(-1.7%)$256.5 M(+5.1%)$244.0 M(+21.2%)$201.4 M(+83.0%)$110.1 M(+155.1%)$43.1 M(+1257.1%)-$3.7 M(-122.2%)$16.8 M(-79.9%)$83.6 M(-31.4%)$122.0 M(-23.1%)$158.5 M(-11.9%)$180.0 M(-7.9%)$195.5 M(+456.1%)$35.2 M(+13685.1%)$255.0 K(+101.0%)-$26.2 M(+49.2%)-$51.6 M(-160.6%)$85.2 M(+19.0%)$71.5 M(+12.0%)$63.9 M(-11.7%)$72.3 M(-5.3%)$76.4 M(-8.5%)$83.5 M(+4.3%)$80.0 M(+30.8%)$61.2 M(+12.9%)$54.2 M(+17.7%)$46.0 M(+14.3%)$40.3 M(-0.1%)$40.3 M

Total Expenses

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

Operating Expenses

$44.9 M(+20.8%)$37.2 M(-2.0%)$37.9 M(-38.9%)$62.1 M(+79.6%)$34.6 M(-8.4%)$37.7 M(+14.5%)$32.9 M(-0.7%)$33.2 M(+215.7%)$10.5 M(+15.4%)$9.1 M(-40.5%)$15.3 M(+27.0%)$12.1 M(+64.7%)$7.3 M(-17.9%)$8.9 M(-1.5%)$9.1 M(+0.4%)$9.0 M(+20.3%)$7.5 M(-17.1%)$9.0 M(+16.4%)$7.8 M(-13.7%)$9.0 M(+53.8%)$5.9 M(-29.4%)$8.3 M(+10.7%)$7.5 M(-13.8%)$8.7 M(+31.0%)$6.6 M(+6.1%)$6.3 M(+26.7%)$4.9 M(-24.1%)$6.5 M(+60.4%)$4.1 M(-2.1%)$4.1 M(+16.7%)$3.5 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

$23.0 M(-61.1%)$59.2 M(+76.3%)$33.6 M(+80.5%)$18.6 M(+48.0%)$12.6 M(+41.6%)$8.9 M(-79.8%)$44.0 M(+65.8%)$26.6 M(+190.1%)-$29.5 M(+51.7%)-$61.1 M(-904.6%)-$6.1 M(-116.6%)$36.6 M(+62.5%)$22.5 M(-35.0%)$34.6 M(-13.1%)$39.8 M(-38.9%)$65.1 M(+35.2%)$48.1 M(+22.8%)$39.2 M(+130.8%)-$127.5 M(-1112.5%)$12.6 M(-27.2%)$17.3 M(+36.8%)$12.6 M(-17.9%)$15.4 M(+795.3%)-$2.2 M(-133.3%)$6.7 M(-68.6%)$21.2 M(+0.7%)$21.0 M(+182.6%)$7.4 M(+20.2%)$6.2 M(+22.3%)$5.1 M(-66.8%)$15.3 M

TTM Net Income

$134.4 M(+8.4%)$123.9 M(+68.3%)$73.6 M(-12.4%)$84.1 M(-8.6%)$92.0 M(+84.1%)$50.0 M(+350.8%)-$19.9 M(+71.5%)-$70.0 M(-16.7%)-$60.0 M(-644.3%)-$8.1 M(-109.2%)$87.6 M(-34.4%)$133.5 M(-17.6%)$162.0 M(-13.7%)$187.6 M(-2.4%)$192.3 M(+668.8%)$25.0 M(+190.9%)-$27.5 M(+52.9%)-$58.4 M(+31.3%)-$84.9 M(-246.6%)$57.9 M(+34.3%)$43.1 M(+32.7%)$32.5 M(-20.8%)$41.0 M(-12.1%)$46.7 M(-17.1%)$56.3 M(+0.8%)$55.9 M(+40.6%)$39.7 M(+16.9%)$34.0 M(+20.4%)$28.2 M(+25.2%)$22.6 M(+0.3%)$22.5 M

Net Margin

37.8%(-45.5%)69.3%(+44.2%)48.1%(+104.1%)23.6%(-8.5%)25.7%(+57.7%)16.3%(-72.5%)59.3%(+48.4%)40.0%(+108.4%)-474.2%--82.7%-84.2%-87.1%-99.8%(+15.5%)86.4%-59.3%(-25.4%)79.4%(+25.4%)63.3%(-8.8%)69.5%(+338.9%)-29.1%(-161.6%)47.2%(-36.6%)74.5%(-7.0%)80.1%(+58.2%)50.6%(-13.0%)58.2%(+10.0%)52.9%(-33.3%)79.3%

EBIT

$89.7 M(-22.0%)$115.0 M(+12.4%)$102.3 M(+16.8%)$87.6 M(+5.6%)$83.0 M(+3.6%)$80.1 M(-20.6%)$100.9 M(+8.6%)$92.9 M(+146.0%)$37.8 M(+289.0%)-$20.0 M(-429.6%)$6.1 M(-68.8%)$19.4 M(-35.2%)$30.0 M(-6.7%)$32.2 M(-32.9%)$48.0 M(-18.8%)$59.1 M(+10.0%)$53.7 M(+5.2%)$51.0 M(+150.9%)-$100.3 M(-399.9%)$33.4 M(-6.8%)$35.9 M(+14.3%)$31.4 M(-2.9%)$32.3 M(+115.2%)$15.0 M(-35.1%)$23.2 M(-34.9%)$35.6 M(+8.2%)$32.9 M(+87.7%)$17.5 M(+18.7%)$14.8 M(+13.0%)$13.1 M(-39.9%)$21.7 M

TTM EBIT

$394.7 M(+1.7%)$388.0 M(+9.9%)$353.1 M(+0.4%)$351.7 M(-1.5%)$357.0 M(+14.5%)$311.8 M(+47.3%)$211.7 M(+81.2%)$116.8 M(+169.7%)$43.3 M(+21.8%)$35.6 M(-59.5%)$87.7 M(-32.3%)$129.6 M(-23.4%)$169.3 M(-12.3%)$192.9 M(-8.9%)$211.8 M(+233.6%)$63.5 M(+67.7%)$37.9 M(+88.9%)$20.0 M(+4998.5%)$393.0 K(-99.7%)$133.0 M(+16.1%)$114.6 M(+12.5%)$101.9 M(-4.0%)$106.0 M(-0.5%)$106.6 M(-2.3%)$109.1 M(+8.3%)$100.7 M(+28.8%)$78.2 M(+16.6%)$67.1 M(+19.9%)$56.0 M(+21.9%)$45.9 M(+9.1%)$42.1 M

EBITDA

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

TTM EBITDA

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

Selling, General & Administrative Expenses

$17.6 M(+16.9%)$15.0 M(+3.9%)$14.5 M(-38.5%)$23.6 M(+61.1%)$14.6 M(-15.0%)$17.2 M(+31.5%)$13.1 M(-5.8%)$13.9 M(+148.3%)$5.6 M(+17.3%)$4.8 M(-11.1%)$5.4 M(-21.7%)$6.9 M(+49.7%)$4.6 M(+2.1%)$4.5 M(-9.9%)$5.0 M(+10.7%)$4.5 M(+11.5%)$4.0 M(+14.0%)$3.5 M(-20.6%)$4.5 M(+8.0%)$4.1 M(+28.8%)$3.2 M(-7.7%)$3.5 M(-13.8%)$4.0 M(-7.1%)$4.3 M(+14.2%)$3.8 M(-0.7%)$3.8 M(+28.7%)$3.0 M(-4.0%)$3.1 M(+29.4%)$2.4 M(-8.4%)$2.6 M(+22.1%)$2.1 M

TTM SGA

$70.7 M(+4.4%)$67.7 M(-3.1%)$69.9 M(+2.0%)$68.5 M(+16.4%)$58.8 M(+18.1%)$49.8 M(+33.3%)$37.4 M(+26.0%)$29.6 M(+31.2%)$22.6 M(+4.7%)$21.6 M(+1.3%)$21.3 M(+1.9%)$20.9 M(+12.7%)$18.5 M(+3.0%)$18.0 M(+5.6%)$17.0 M(+3.2%)$16.5 M(+2.3%)$16.1 M(+5.4%)$15.3 M(+0.5%)$15.2 M(+2.9%)$14.8 M(-1.4%)$15.0 M(-3.8%)$15.6 M(-2.2%)$16.0 M(+7.1%)$14.9 M(+9.1%)$13.7 M(+11.5%)$12.3 M(+11.0%)$11.1 M(+8.1%)$10.2 M(+34.7%)$7.6 M(-15.3%)$9.0 M(-13.4%)$10.3 M

Depreciation And Amortization

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

TTM D&A

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

Interest Expense

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

TTM Interest Expense

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

Income Tax

$12.0 K(-91.5%)$142.0 K(+132.8%)$61.0 K(-52.7%)$129.0 K(-42.4%)$224.0 K(+169.9%)$83.0 K(+295.2%)$21.0 K(+100.7%)-$2.8 M(-3417.3%)-$81.0 K(+99.0%)-$7.8 M(-12.4%)-$7.0 M(-139100.0%)-$5000.0(+99.8%)-$2.0 M(-164.0%)$3.1 M(+55.7%)$2.0 M(-74.4%)$7.9 M(+216.2%)$2.5 M(+61.7%)$1.5 M(+381.9%)-$547.0 K(-146.4%)$1.2 M(+58900.0%)$2000.0(-99.5%)$376.0 K(+100.0%)$0.0--------

TTM Income Tax

$344.0 K(-38.1%)$556.0 K(+11.9%)$497.0 K(+8.8%)$457.0 K(+118.1%)-$2.5 M(+10.8%)-$2.8 M(+73.7%)-$10.7 M(+39.4%)-$17.7 M(-19.1%)-$14.9 M(+11.5%)-$16.8 M(-187.9%)-$5.8 M(-285.6%)$3.1 M(-71.5%)$11.0 M(-29.0%)$15.5 M(+11.5%)$13.9 M(+22.5%)$11.4 M(+143.7%)$4.7 M(+114.5%)$2.2 M(+115.3%)$1.0 M(-35.1%)$1.6 M(+312.2%)$378.0 K(+0.5%)$376.0 K(+100.0%)$0.0--------

PE Ratio

9.9(-0.4%)9.9(-46.4%)18.5(+29.9%)14.2(+23.9%)11.5(-63.4%)31.4----11.1(+70.6%)6.5(+22.9%)5.3(+13.5%)4.7(+22.6%)3.8(-92.1%)47.9---10.2(-20.1%)12.8(-21.5%)16.3(+24.2%)13.2(+29.7%)10.2(+14.7%)8.8(+0.9%)8.8(-26.0%)11.8(-14.3%)13.8(-23.9%)18.1(-21.6%)23.2(+1.0%)22.9

PS Ratio

4.0(+9.4%)3.6(-9.0%)4.0(-3.6%)4.1(+18.3%)3.5(-23.9%)4.6(-38.8%)7.5(-59.4%)18.5(+109.9%)-186.1(-455.3%)52.4(+313.3%)12.7(+57.4%)8.1(+35.1%)6.0(+27.9%)4.7(+29.8%)3.6(-80.6%)18.5(-99.1%)2105.0(+10801.4%)-19.7(-306.4%)-4.8(-158.2%)8.3(-2.5%)8.5(+1.9%)8.4(+13.7%)7.4(+23.1%)6.0(+3.5%)5.8(-1.7%)5.9(-20.1%)7.4(-12.3%)8.4(-23.5%)11.0(-15.1%)12.9(+2.3%)12.6

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

-$141.7 M(-59.9%)-$88.6 M(-49.0%)-$59.5 M(+24.7%)-$79.0 M(-11.4%)-$70.9 M(-63.5%)-$43.3 M(+10.9%)-$48.7 M(-76.8%)-$27.5 M(-147.1%)-$11.1 M(-123.0%)$48.4 M(+47.0%)$32.9 M(+536.8%)-$7.5 M(-151.4%)$14.7 M(-58.1%)$35.0 M(+282.0%)$9.2 M(-75.3%)$37.0 M(+131.1%)$16.0 M(-57.4%)$37.6 M(+30.2%)$28.9 M(+24.8%)$23.1 M(+80.9%)$12.8 M(-42.8%)$22.3 M(+6.4%)$21.0 M(+128.7%)-$73.1 M(+63.0%)-$197.4 M(-99.4%)-$99.0 M(+20.6%)-$124.7 M(+63.2%)-$338.8 M(-3709.3%)-$8.9 M(-15.8%)-$7.7 M(+92.9%)-$107.6 M

TTM CFO

-$368.7 M(-23.8%)-$297.9 M(-17.9%)-$252.7 M(-4.5%)-$241.9 M(-27.0%)-$190.4 M(-45.7%)-$130.7 M(-235.8%)-$38.9 M(-191.2%)$42.7 M(-31.9%)$62.7 M(-29.2%)$88.5 M(+17.9%)$75.1 M(+46.3%)$51.3 M(-46.5%)$95.9 M(-1.4%)$97.2 M(-2.6%)$99.8 M(-16.5%)$119.5 M(+13.2%)$105.6 M(+3.2%)$102.4 M(+17.5%)$87.1 M(+9.9%)$79.2 M(+565.9%)-$17.0 M(+92.5%)-$227.2 M(+34.8%)-$348.5 M(+29.5%)-$494.2 M(+35.0%)-$759.8 M(-33.0%)-$571.3 M(-19.0%)-$480.0 M(-3.7%)-$462.9 M(-112.2%)-$218.1 M(-61.7%)-$134.9 M(-613.2%)-$18.9 M

Cash From Investing

-$576.2 M(-855.2%)$76.3 M(-80.6%)$393.0 M(+32.6%)$296.4 M(+2059.1%)$13.7 M(+111.8%)-$116.5 M(-522.4%)-$18.7 M(+88.8%)-$166.8 M(+39.7%)-$276.7 M(+61.4%)-$716.7 M(-21.0%)-$592.5 M(+26.2%)-$803.2 M(-134.2%)-$343.0 M(-18.8%)-$288.8 M(+51.1%)-$590.3 M(-186.3%)-$206.2 M(-53.1%)-$134.7 M(-132.1%)$419.7 M(-2.0%)$428.5 M(+145.0%)-$951.2 M(-132.8%)-$408.5 M(-70.1%)-$240.2 M(-272.1%)-$64.6 M--------

TTM CFI

$189.5 M(-75.7%)$779.4 M(+32.9%)$586.6 M(+235.4%)$174.9 M(+160.7%)-$288.4 M(+50.2%)-$578.8 M(+50.9%)-$1.2 B(+32.7%)-$1.8 B(+26.6%)-$2.4 B(+2.7%)-$2.5 B(-21.1%)-$2.0 B(-0.1%)-$2.0 B(-41.8%)-$1.4 B(-17.1%)-$1.2 B(-138.5%)-$511.5 M(-200.8%)$507.3 M(+313.4%)-$237.8 M(+53.5%)-$511.6 M(+56.3%)-$1.2 B(+29.6%)-$1.7 B(-133.3%)-$713.3 M(-134.0%)-$304.8 M(-372.1%)-$64.6 M--------

Cash From Financing

$741.5 M(+3109.2%)$23.1 M(+106.2%)-$370.2 M(-126.8%)-$163.2 M(-538.3%)$37.2 M(-77.6%)$165.9 M(+365.1%)$35.7 M(-85.2%)$241.0 M(+1.0%)$238.6 M(-54.9%)$529.0 M(-36.3%)$830.4 M(+3.8%)$799.7 M(+169.1%)$297.2 M(+24.3%)$239.2 M(-61.4%)$618.8 M(+301.8%)$154.0 M(+55.7%)$98.9 M(+122.1%)-$447.5 M(-13.9%)-$392.9 M(-140.6%)$967.1 M(+150.3%)$386.3 M(+88.8%)$204.7 M(+275.3%)$54.5 M(-15.0%)$64.2 M(-72.0%)$228.9 M(+140.0%)$95.4 M(-7.6%)$103.2 M(-62.4%)$274.6 M(+2033.7%)-$14.2 M(-137.6%)$37.7 M(-57.4%)$88.5 M

TTM CFF

$231.2 M(+148.9%)-$473.1 M(-43.2%)-$330.3 M(-536.7%)$75.6 M(-84.2%)$479.8 M(-29.6%)$681.2 M(-34.8%)$1.0 B(-43.2%)$1.8 B(-23.3%)$2.4 B(-2.4%)$2.5 B(+13.4%)$2.2 B(+10.8%)$2.0 B(+49.3%)$1.3 B(+17.9%)$1.1 B(+161.8%)$424.3 M(+172.2%)-$587.4 M(-360.3%)$225.7 M(-56.0%)$513.1 M(-56.0%)$1.2 B(-27.7%)$1.6 B(+127.2%)$709.7 M(+28.5%)$552.3 M(+24.7%)$443.0 M(-9.9%)$491.6 M(-30.0%)$702.0 M(+53.0%)$458.9 M(+14.4%)$401.3 M(+3.8%)$386.7 M(+158.3%)$149.7 M(+16.2%)$128.8 M(+779.6%)-$19.0 M

Free Cash Flow

-$141.7 M(-59.9%)-$88.6 M(-49.0%)-$59.5 M(+24.7%)-$79.0 M(-11.4%)-$70.9 M(-63.5%)-$43.3 M(+10.9%)-$48.7 M(-76.8%)-$27.5 M(-147.1%)-$11.1 M(-123.0%)$48.4 M(+47.0%)$32.9 M(+536.8%)-$7.5 M(-151.4%)$14.7 M(-58.1%)$35.0 M(+282.0%)$9.2 M(-75.3%)$37.0 M(+131.1%)$16.0 M(-57.4%)$37.6 M(+30.2%)$28.9 M(+24.8%)$23.1 M(+80.9%)$12.8 M(-42.8%)$22.3 M(+6.4%)$21.0 M(+128.7%)-$73.1 M(+63.0%)-$197.4 M(-99.4%)-$99.0 M(+20.6%)-$124.7 M(+63.2%)-$338.8 M(-3709.3%)-$8.9 M(-15.8%)-$7.7 M(+92.9%)-$107.6 M

TTM FCF

-$368.7 M(-23.8%)-$297.9 M(-17.9%)-$252.7 M(-4.5%)-$241.9 M(-27.0%)-$190.4 M(-45.7%)-$130.7 M(-235.8%)-$38.9 M(-191.2%)$42.7 M(-31.9%)$62.7 M(-29.2%)$88.5 M(+17.9%)$75.1 M(+46.3%)$51.3 M(-46.5%)$95.9 M(-1.4%)$97.2 M(-2.6%)$99.8 M(-16.5%)$119.5 M(+13.2%)$105.6 M(+3.2%)$102.4 M(+17.5%)$87.1 M(+9.9%)$79.2 M(+565.9%)-$17.0 M(+92.5%)-$227.2 M(+34.8%)-$348.5 M(+29.5%)-$494.2 M(+35.0%)-$759.8 M(-33.0%)-$571.3 M(-19.0%)-$480.0 M(-3.7%)-$462.9 M(-112.2%)-$218.1 M(-61.7%)-$134.9 M(-613.2%)-$18.9 M

CAPEX

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

TTM CAPEX

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

Dividends Paid

$40.9 M(+1.4%)$40.3 M(+0.9%)$40.0 M(-5.0%)$42.0 M(+14.2%)$36.8 M(+1.1%)$36.4 M(+7.2%)$34.0 M(+7.5%)$31.6 M(+1.2%)$31.2 M(+0.3%)$31.1 M(+7.0%)$29.1 M(+6.9%)$27.2 M(+13.9%)$23.9 M(+24.1%)$19.3 M(+26.2%)$15.3 M(+6.2%)$14.4 M(+3.3%)$13.9 M(-11.3%)$15.7 M(-25.3%)$21.0 M(+39.4%)$15.1 M(+8.3%)$13.9 M(+8.8%)$12.8 M(+2.4%)$12.5 M(-0.7%)$12.6 M(-0.5%)$12.7 M(0%)$12.7 M(-1.6%)$12.8 M(-3.4%)$13.3 M(-9.9%)$14.8 M(-0.0%)$14.8 M(-0.4%)$14.8 M

TTM Dividends Paid

$163.2 M(+2.6%)$159.1 M(+2.5%)$155.2 M(+4.0%)$149.3 M(+7.5%)$138.8 M(+4.2%)$133.2 M(+4.1%)$127.9 M(+4.0%)$123.1 M(+3.7%)$118.7 M(+6.6%)$111.4 M(+11.9%)$99.5 M(+16.1%)$85.7 M(+17.6%)$72.9 M(+15.9%)$62.9 M(+6.0%)$59.3 M(-8.8%)$65.0 M(-1.1%)$65.7 M(-0.0%)$65.7 M(+4.6%)$62.8 M(+15.7%)$54.3 M(+4.8%)$51.8 M(+2.5%)$50.5 M(+0.3%)$50.4 M(-0.7%)$50.7 M(-1.4%)$51.5 M(-3.9%)$53.6 M(-3.8%)$55.7 M(-3.4%)$57.6 M(-2.7%)$59.2 M(-3.1%)$61.1 M(-3.1%)$63.1 M

TTM Dividend Per Share

$1.66(-3.5%)$1.72(-3.4%)$1.78(-1.1%)$1.80(0%)$1.80(0%)$1.80(0%)$1.80(0%)$1.80(0%)$1.80(0%)$1.80(+0.6%)$1.79(+9.2%)$1.64(+10.8%)$1.48(+13.8%)$1.30(+17.1%)$1.11(-11.9%)$1.26(-9.3%)$1.39(-9.7%)$1.54(-9.9%)$1.71(-5.5%)$1.81(+0.6%)$1.80(+0.6%)$1.79(+0.6%)$1.78(+8.5%)$1.64(0%)$1.64(-2.4%)$1.68(-2.3%)$1.72(-2.3%)$1.76(-2.2%)$1.80(-2.7%)$1.85(-2.6%)$1.90

TTM Dividend Yield

12.8%(-9.8%)14.2%(-5.4%)15.1%(+7.1%)14.1%(-2.3%)14.4%(+10.3%)13.0%(-10.9%)14.6%(+1.6%)14.4%(-8.2%)15.7%(+27.8%)12.3%(+21.7%)10.1%(+5.0%)9.6%(+18.7%)8.1%(+19.1%)6.8%(-2.0%)6.9%(-18.4%)8.5%(-25.1%)11.3%(-13.2%)13.1%(-56.4%)29.9%(+203.4%)9.9%(-0.9%)10.0%(0%)10.0%(+0.2%)9.9%(-7.1%)10.7%(+4.5%)10.2%(-4.8%)10.8%(-7.3%)11.6%(-4.3%)12.1%(+6.4%)11.4%(-0.1%)11.4%(-4.9%)12.0%

Payout Ratio

177.7%(+160.8%)68.2%(-42.7%)119.0%(-47.4%)226.0%(-22.8%)292.8%(-28.6%)410.3%(+431.7%)77.2%(-35.2%)119.0%(+212.3%)-106.0%(-107.9%)-51.0%(+89.3%)-478.9%(-742.9%)74.5%(-29.9%)106.3%(+90.7%)55.7%(+45.2%)38.4%(+73.7%)22.1%(-23.6%)28.9%(-27.7%)40.0%(+342.7%)-16.5%(-113.8%)119.8%(+48.8%)80.5%(-20.4%)101.2%(+24.8%)81.1%(+114.3%)-567.9%(-399.0%)189.9%(+218.2%)59.7%(-2.3%)61.1%(-65.8%)178.7%(-25.0%)238.2%(-18.3%)291.4%(+200.4%)97.0%