ELY logo

Callaway Golf (ELY) Financials

Balance sheets

Sep 1, 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

$8.2 B(+0.8%)$8.2 B(+0.9%)$8.1 B(+4.3%)$7.7 B(+4.7%)$7.4 B(+1.7%)$7.3 B(+2.3%)$7.1 B(+258.9%)$2.0 B(+0.7%)$2.0 B(+5.7%)$1.9 B(-12.9%)$2.1 B(+8.9%)$2.0 B(+5.4%)$1.9 B(-4.0%)$1.9 B(+0.2%)$1.9 B(+83.7%)$1.1 B(+7.2%)$982.7 M(-8.6%)$1.1 B(-3.6%)$1.1 B(+12.6%)$991.2 M(+5.9%)$936.0 M(+9.4%)$855.2 M(-2.8%)$879.9 M

Current Assets

$1.4 B(+1.4%)$1.3 B(-4.4%)$1.4 B(+20.4%)$1.2 B(-13.0%)$1.3 B(+6.8%)$1.3 B(+4.2%)$1.2 B(+31.8%)$912.6 M(-1.4%)$925.1 M(+10.1%)$840.6 M(-10.0%)$934.1 M(+18.3%)$789.4 M(+7.9%)$731.8 M(-6.9%)$786.0 M(-4.5%)$823.3 M(+56.9%)$524.9 M(+10.9%)$473.1 M(-17.0%)$569.8 M(-4.4%)$595.9 M(+27.9%)$466.0 M(+4.3%)$446.6 M(-7.3%)$482.0 M(-1.9%)$491.5 M

Non Current Assets

$6.9 B(+0.7%)$6.8 B(+2.1%)$6.7 B(+1.4%)$6.6 B(+8.7%)$6.1 B(+0.7%)$6.0 B(+1.9%)$5.9 B(+452.9%)$1.1 B(+2.6%)$1.0 B(+2.2%)$1.0 B(-15.1%)$1.2 B(+2.5%)$1.2 B(+3.9%)$1.1 B(-2.0%)$1.2 B(+3.7%)$1.1 B(+110.3%)$528.0 M(+3.6%)$509.6 M(+0.8%)$505.6 M(-2.7%)$519.7 M(-1.1%)$525.2 M(+7.3%)$489.4 M(+31.2%)$373.1 M(-3.9%)$388.4 M

Total Liabilities

$4.4 B(+1.1%)$4.4 B(-0.3%)$4.4 B(+7.7%)$4.1 B(+10.6%)$3.7 B(+4.0%)$3.5 B(+1.1%)$3.5 B(+167.9%)$1.3 B(+2.1%)$1.3 B(+3.5%)$1.2 B(-10.2%)$1.4 B(+15.3%)$1.2 B(+10.3%)$1.1 B(-7.9%)$1.2 B(-0.6%)$1.2 B(+271.1%)$318.6 M(+42.9%)$222.9 M(-31.6%)$325.7 M(-22.3%)$419.0 M(+26.3%)$331.8 M(+25.8%)$263.8 M(+35.8%)$194.2 M(-23.8%)$254.8 M

Current Liabilities

$1.0 B(+0.3%)$1.0 B(-10.4%)$1.2 B(+33.5%)$866.0 M(+3.1%)$840.2 M(+6.7%)$787.6 M(+13.1%)$696.3 M(+78.0%)$391.3 M(+5.3%)$371.4 M(+8.1%)$343.6 M(-47.0%)$648.9 M(+24.0%)$523.2 M(+28.3%)$407.9 M(-11.7%)$461.8 M(-10.9%)$518.2 M(+70.9%)$303.2 M(+46.4%)$207.1 M(-33.0%)$309.3 M(-22.9%)$401.5 M(+27.7%)$314.4 M(+22.3%)$257.1 M(+36.8%)$188.0 M(-24.5%)$248.9 M

Long Term Liabilities

$3.4 B(+1.4%)$3.3 B(+3.3%)$3.2 B(+0.7%)$3.2 B(+12.8%)$2.8 B(+3.3%)$2.7 B(-1.9%)$2.8 B(+206.4%)$913.7 M(+0.8%)$906.4 M(+1.7%)$891.5 M(+22.8%)$726.2 M(+8.4%)$669.9 M(-0.7%)$674.4 M(-5.5%)$713.5 M(+7.4%)$664.1 M(+4212.9%)$15.4 M(-2.5%)$15.8 M(-3.5%)$16.4 M(-6.9%)$17.6 M(+0.9%)$17.4 M(+159.5%)$6.7 M(+7.4%)$6.2 M(+5.6%)$5.9 M

Shareholders Equity

$3.8 B(+0.4%)$3.8 B(+2.4%)$3.7 B(+0.5%)$3.7 B(-1.1%)$3.7 B(-0.5%)$3.7 B(+3.5%)$3.6 B(+434.7%)$675.6 M(-1.9%)$688.5 M(+10.3%)$624.5 M(-17.8%)$760.0 M(-1.0%)$767.4 M(-1.3%)$777.4 M(+2.0%)$761.9 M(+2.7%)$741.9 M(+2.4%)$724.6 M(-3.5%)$750.7 M(+1.4%)$740.7 M(+7.9%)$686.3 M(+5.6%)$649.6 M(-2.0%)$663.0 M(+1.7%)$651.8 M(+6.0%)$615.0 M

Book Value

$3.8 B(+0.4%)$3.8 B(+2.4%)$3.7 B(+0.5%)$3.7 B(-1.1%)$3.7 B(-0.5%)$3.7 B(+3.5%)$3.6 B(+434.7%)$675.6 M(-1.9%)$688.5 M(+10.3%)$624.5 M(-17.8%)$760.0 M(-1.0%)$767.4 M(-1.3%)$777.4 M(+2.0%)$761.9 M(+2.7%)$741.9 M(+2.4%)$724.6 M(-3.5%)$750.7 M(+1.4%)$740.7 M(+7.9%)$686.3 M(+5.6%)$649.6 M(-2.0%)$663.0 M(+1.7%)$651.8 M(+6.0%)$615.0 M

Working Capital

$321.8 M(+5.4%)$305.4 M(+23.6%)$247.0 M(-17.6%)$299.7 M(-40.0%)$499.3 M(+7.0%)$466.4 M(-8.0%)$506.9 M(-2.8%)$521.4 M(-5.8%)$553.7 M(+11.4%)$496.9 M(+74.2%)$285.2 M(+7.2%)$266.1 M(-17.9%)$323.9 M(-0.1%)$324.2 M(+6.3%)$305.1 M(+37.6%)$221.7 M(-16.7%)$266.0 M(+2.1%)$260.5 M(+34.0%)$194.4 M(+28.2%)$151.6 M(-20.0%)$189.5 M(-35.6%)$294.0 M(+21.2%)$242.6 M

Cash And Cash Equivalents

$200.3 M(+12.3%)$178.3 M(-27.2%)$245.0 M(-30.4%)$352.2 M(-30.7%)$508.2 M(+22.4%)$415.2 M(+4.5%)$397.3 M(+8.5%)$366.1 M(+27.7%)$286.7 M(+74.3%)$164.4 M(-1.3%)$166.6 M(+56.2%)$106.7 M(+20.9%)$88.2 M(+8.3%)$81.5 M(+3.2%)$78.9 M(+23.4%)$64.0 M(-9.7%)$70.8 M(+22.6%)$57.7 M(+49.1%)$38.7 M(-54.8%)$85.7 M(+4.5%)$82.0 M(+32.4%)$62.0 M(+29.1%)$48.0 M

Accounts Payable

$155.4 M(-10.3%)$173.3 M(+3.5%)$167.5 M(+20.8%)$138.7 M(+9.5%)$126.6 M(+13.8%)$111.3 M(-19.8%)$138.7 M(+109.2%)$66.3 M(-73.0%)$245.1 M(+19.6%)$205.0 M(-8.6%)$224.3 M(+230.6%)$67.8 M(-66.1%)$200.4 M(-3.8%)$208.3 M(-2.1%)$212.7 M(+400.9%)$42.5 M(-70.2%)$142.7 M(-12.1%)$162.2 M(-10.8%)$181.8 M(+187.6%)$63.2 M(-55.0%)$140.6 M(-3.0%)$145.0 M(+4.8%)$138.3 M

Accounts Receivable

$275.0 M(-26.9%)$376.0 M(-9.0%)$413.1 M(+292.2%)$105.3 M(-58.7%)$255.2 M(-21.5%)$325.3 M(-1.1%)$328.8 M(+137.5%)$138.5 M(-42.2%)$239.7 M(+12.0%)$214.0 M(-17.5%)$259.5 M(+84.8%)$140.5 M(-37.1%)$223.4 M(-15.3%)$263.7 M(-7.8%)$285.8 M(+300.5%)$71.4 M(-45.1%)$130.0 M(-46.3%)$242.0 M(-8.8%)$265.2 M(+180.0%)$94.7 M(-37.9%)$152.4 M(-32.1%)$224.6 M(-8.4%)$245.1 M

Short Term Debt

$172.3 M(+1.9%)$169.1 M(-43.1%)$297.1 M(+264.9%)$81.4 M(-4.9%)$85.6 M(+11.3%)$76.9 M(+15.2%)$66.8 M(+29.2%)$51.7 M(-29.0%)$72.9 M(-21.6%)$93.0 M(-75.1%)$372.9 M(+109.1%)$178.3 M(+24.6%)$143.1 M(-27.5%)$197.4 M(-20.8%)$249.3 M(+483.7%)$42.7 M(+537.5%)$6.7 M(-93.2%)$98.5 M(-45.5%)$180.9 M(+100.7%)$90.1 M(+27.6%)$70.6 M(+1033.3%)$6.2 M(-91.9%)$77.0 M

Long Term Debt

$2.5 B(-0.9%)$2.5 B(-12.9%)$2.9 B(+0.7%)$2.9 B(+12.9%)$2.5 B(+1.6%)$2.5 B(-1.9%)$2.6 B(+208.0%)$828.6 M(+0.8%)$821.7 M(+2.6%)$800.9 M(+27.2%)$629.7 M(+8.4%)$581.0 M(+0.5%)$578.2 M(-5.1%)$609.5 M(+7.3%)$568.1 M(+7771.3%)$7.2 M(-7.3%)$7.8 M(-6.7%)$8.3 M(-6.3%)$8.9 M(-5.8%)$9.4 M---

Total Debt

$2.7 B(-0.7%)$2.7 B(-15.7%)$3.2 B(+8.0%)$3.0 B(+12.3%)$2.6 B(+1.9%)$2.6 B(-1.5%)$2.6 B(+197.5%)$880.3 M(-1.6%)$894.6 M(+0.1%)$893.9 M(-10.8%)$1.0 B(+32.0%)$759.3 M(+5.3%)$721.3 M(-10.6%)$806.9 M(-1.3%)$817.4 M(+1537.2%)$49.9 M(+244.7%)$14.5 M(-86.5%)$106.9 M(-43.7%)$189.8 M(+90.6%)$99.6 M(+41.0%)$70.6 M(+1033.3%)$6.2 M(-91.9%)$77.0 M

Debt To Equity

0.3(0%)0.3(-34.0%)0.5(+14.6%)0.4(+10.8%)0.4(+2.8%)0.4(-7.7%)0.4(-61.0%)1.0(-1.0%)1.0(-9.0%)1.1(+5.7%)1.1(+34.6%)0.8(+8.3%)0.7(-13.3%)0.8(-9.8%)0.9(+1214.3%)0.1(+250.0%)0.0(-85.7%)0.1(-50.0%)0.3(+86.7%)0.1(+36.4%)0.1(+1000.0%)0.0(-92.3%)0.1

Current Ratio

1.3(+1.6%)1.3(+6.6%)1.2(-10.4%)1.4(-15.1%)1.6(0%)1.6(-8.1%)1.7(-25.8%)2.3(-6.4%)2.5(+1.6%)2.5(+70.1%)1.4(-4.6%)1.5(-15.6%)1.8(+5.3%)1.7(+6.9%)1.6(-8.1%)1.7(-24.1%)2.3(+23.9%)1.8(+24.3%)1.5(0%)1.5(-14.9%)1.7(-32.0%)2.6(+29.9%)2.0

Quick Ratio

0.6(-14.1%)0.7(-4.0%)0.7(+1.4%)0.7(-36.0%)1.1(-2.6%)1.2(-5.7%)1.2(-13.3%)1.4(-11.7%)1.6(+20.9%)1.3(+67.5%)0.8(+25.0%)0.6(-33.3%)1.0(+4.3%)0.9(+8.2%)0.8(+37.1%)0.6(-45.6%)1.1(+5.6%)1.1(+30.1%)0.8(+27.7%)0.7(-35.6%)1.0(-38.8%)1.6(+30.9%)1.3

Inventory

$722.3 M(+19.6%)$604.0 M(+9.3%)$552.4 M(+3.5%)$533.5 M(+38.5%)$385.3 M(+14.9%)$335.3 M(-0.3%)$336.3 M(-4.6%)$352.5 M(+8.5%)$324.9 M(-14.3%)$379.2 M(-8.1%)$412.7 M(-9.6%)$456.6 M(+34.2%)$340.3 M(-5.6%)$360.5 M(-5.7%)$382.3 M(+13.1%)$338.1 M(+42.4%)$237.5 M(+0.2%)$237.1 M(-9.6%)$262.3 M(-0.1%)$262.5 M(+40.7%)$186.6 M(+8.6%)$171.8 M(-4.0%)$179.0 M

Retained Earnings

$925.2 M(+4.3%)$886.7 M(+13.5%)$781.3 M(+14.5%)$682.2 M(-3.7%)$708.4 M(-2.2%)$724.4 M(+14.5%)$632.6 M(+75.6%)$360.2 M(-10.1%)$400.8 M(+15.1%)$348.4 M(-32.6%)$517.0 M(+5.6%)$489.4 M(-5.8%)$519.6 M(+6.2%)$489.4 M(+6.1%)$461.5 M(+11.5%)$413.8 M(-6.6%)$443.2 M(+2.0%)$434.7 M(+16.0%)$374.8 M(+15.6%)$324.1 M(-5.9%)$344.4 M(+0.6%)$342.3 M(+9.8%)$311.8 M

PB Ratio

1.1(+8.1%)1.0(-15.4%)1.2(-15.2%)1.4(0%)1.4(-17.9%)1.7(+22.6%)1.4(-59.1%)3.4(+27.9%)2.6(-0.8%)2.6(+107.9%)1.3(-51.1%)2.6(+10.6%)2.4(+10.8%)2.1(+5.0%)2.0(+1.0%)2.0(-34.6%)3.1(+26.4%)2.4(+7.6%)2.3(+10.8%)2.0(-1.5%)2.1(+11.3%)1.9(+9.5%)1.7

Income statements

Sep 1, 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(-62.3%)$0.5(+20.4%)$0.4(+414.3%)-$0.1(-55.6%)-$0.1(-119.2%)$0.5(-78.5%)$2.2(+609.3%)-$0.4(-179.6%)$0.5(+130.3%)-$1.8(-693.3%)$0.3(+196.8%)-$0.3(-196.9%)$0.3(+6.7%)$0.3(-40.0%)$0.5(+266.7%)-$0.3(-400.0%)$0.1(-84.1%)$0.6(-3.1%)$0.7(+425.0%)-$0.2(-766.7%)$0.0(-90.9%)$0.3(+22.2%)$0.3

TTM EPS

$1.0(+39.2%)$0.7(+8.8%)$0.7(-72.0%)$2.4(+13.6%)$2.1(-22.7%)$2.8(+432.7%)$0.5(+138.0%)-$1.4(-9.6%)-$1.3(+15.0%)-$1.5(-341.0%)$0.6(-24.7%)$0.8(-1.2%)$0.8(+36.7%)$0.6(-35.5%)$0.9(-13.9%)$1.1(-8.5%)$1.2(+6.3%)$1.1(+37.0%)$0.8(+88.4%)$0.4(-77.5%)$1.9(+5.0%)$1.8(-1.6%)$1.9

Revenue

$988.5 M(-11.4%)$1.1 B(+7.3%)$1.0 B(+46.1%)$711.7 M(-16.9%)$856.5 M(-6.3%)$913.6 M(+40.2%)$651.6 M(+73.9%)$374.6 M(-21.2%)$475.6 M(+60.1%)$297.0 M(-32.9%)$442.3 M(+41.8%)$311.9 M(-26.8%)$426.2 M(-4.6%)$446.7 M(-13.5%)$516.2 M(+185.7%)$180.7 M(-31.2%)$262.7 M(-33.7%)$396.3 M(-1.7%)$403.2 M(+110.4%)$191.7 M(-21.3%)$243.6 M(-20.0%)$304.5 M(-1.4%)$308.9 M

TTM Revenue

$3.9 B(+3.5%)$3.7 B(+5.7%)$3.5 B(+12.4%)$3.1 B(+12.1%)$2.8 B(+15.8%)$2.4 B(+34.3%)$1.8 B(+13.2%)$1.6 B(+4.1%)$1.5 B(+3.3%)$1.5 B(-9.2%)$1.6 B(-4.3%)$1.7 B(+8.4%)$1.6 B(+11.6%)$1.4 B(+3.7%)$1.4 B(+9.1%)$1.2 B(-0.9%)$1.3 B(+1.5%)$1.2 B(+8.0%)$1.1 B(+9.0%)$1.0 B(+2.7%)$1.0 B(+5.8%)$965.0 M(+6.5%)$906.1 M

Total Expenses

$920.3 M(-6.7%)$986.7 M(+4.3%)$945.9 M(+23.4%)$766.4 M(-1.8%)$780.5 M(-3.2%)$806.3 M(+40.1%)$575.5 M(+41.4%)$406.9 M(-1.3%)$412.1 M(+37.3%)$300.2 M(-25.3%)$401.6 M(+20.0%)$334.6 M(-13.3%)$385.7 M(-3.9%)$401.5 M(-10.1%)$446.6 M(+100.0%)$223.2 M(-11.4%)$252.0 M(-21.8%)$322.0 M(+1.5%)$317.2 M(+49.5%)$212.1 M(-10.7%)$237.6 M(-7.0%)$255.5 M(-3.5%)$264.7 M

Operating Expenses

$541.4 M(+0.7%)$537.6 M(+8.6%)$495.1 M(-1.8%)$504.1 M(+11.5%)$452.1 M(+0.8%)$448.5 M(+76.6%)$253.9 M(+48.1%)$171.4 M(+24.9%)$137.2 M(+9.6%)$125.2 M(-19.2%)$155.0 M(+1.4%)$152.8 M(+1.3%)$150.9 M(-6.6%)$161.6 M(-4.3%)$168.8 M(+50.0%)$112.5 M(+7.6%)$104.5 M(-11.7%)$118.4 M(+3.4%)$114.5 M(+14.3%)$100.1 M(+1.3%)$98.9 M(-0.3%)$99.1 M(-4.2%)$103.5 M

Cost Of Goods Sold

$378.9 M(-15.6%)$449.1 M(-0.4%)$450.8 M(+71.8%)$262.3 M(-20.1%)$328.4 M(-8.2%)$357.8 M(+11.3%)$321.6 M(+36.6%)$235.5 M(-14.3%)$274.8 M(+57.1%)$174.9 M(-29.1%)$246.6 M(+35.6%)$181.8 M(-22.6%)$234.8 M(-2.1%)$239.9 M(-13.6%)$277.8 M(+150.9%)$110.7 M(-24.9%)$147.4 M(-27.6%)$203.6 M(+0.4%)$202.7 M(+81.0%)$112.0 M(-19.3%)$138.7 M(-11.3%)$156.4 M(-3.0%)$161.2 M

TTM Cost Of Goods Sold

$1.5 B(+3.4%)$1.5 B(+6.5%)$1.4 B(+10.2%)$1.3 B(+2.2%)$1.2 B(+4.5%)$1.2 B(+18.2%)$1.0 B(+8.1%)$931.9 M(+6.1%)$878.2 M(+4.8%)$838.2 M(-7.2%)$903.1 M(-3.3%)$934.3 M(+8.2%)$863.2 M(+11.3%)$775.8 M(+4.9%)$739.5 M(+11.3%)$664.5 M(-0.2%)$665.7 M(+1.3%)$657.0 M(+7.8%)$609.8 M(+7.3%)$568.3 M(+2.0%)$556.9 M(+5.6%)$527.2 M(+4.2%)$505.7 M

Gross Profit

$609.6 M(-8.6%)$666.6 M(+13.1%)$589.4 M(+31.1%)$449.4 M(-14.9%)$528.1 M(-5.0%)$555.8 M(+68.4%)$330.0 M(+137.2%)$139.1 M(-30.7%)$200.7 M(+64.5%)$122.1 M(-37.6%)$195.7 M(+50.4%)$130.1 M(-32.0%)$191.4 M(-7.5%)$206.8 M(-13.3%)$238.4 M(+240.8%)$70.0 M(-39.3%)$115.2 M(-40.2%)$192.7 M(-3.9%)$200.5 M(+151.6%)$79.7 M(-24.1%)$104.9 M(-29.2%)$148.2 M(+0.3%)$147.7 M

TTM Gross Profit

$2.3 B(+3.6%)$2.2 B(+5.2%)$2.1 B(+13.9%)$1.9 B(+20.0%)$1.6 B(+26.7%)$1.2 B(+54.8%)$791.9 M(+20.4%)$657.6 M(+1.4%)$648.6 M(+1.5%)$639.3 M(-11.7%)$724.0 M(-5.6%)$766.8 M(+8.5%)$706.6 M(+12.1%)$630.5 M(+2.3%)$616.3 M(+6.6%)$578.4 M(-1.6%)$588.1 M(+1.8%)$577.7 M(+8.3%)$533.2 M(+11.0%)$480.4 M(+3.6%)$463.9 M(+5.9%)$437.9 M(+9.4%)$400.3 M

Gross Margin

61.7%(+3.2%)59.8%(+5.5%)56.7%(-10.3%)63.1%(+2.4%)61.7%(+1.4%)60.8%(+20.1%)50.6%(+36.4%)37.1%(-12.0%)42.2%(+2.7%)41.1%(-7.1%)44.2%(+6.0%)41.7%(-7.1%)44.9%(-3.0%)46.3%(+0.2%)46.2%(+19.3%)38.7%(-11.7%)43.9%(-9.8%)48.6%(-2.2%)49.7%(+19.6%)41.6%(-3.5%)43.1%(-11.5%)48.6%(+1.7%)47.8%

Operating Profit

$68.2 M(-47.1%)$129.0 M(+36.8%)$94.3 M(+272.4%)-$54.7 M(-171.9%)$76.0 M(-29.2%)$107.3 M(+41.0%)$76.1 M(+335.9%)-$32.3 M(-150.8%)$63.5 M(+2097.1%)-$3.2 M(-107.8%)$40.7 M(+279.6%)-$22.7 M(-156.0%)$40.5 M(-10.4%)$45.2 M(-35.1%)$69.6 M(+263.6%)-$42.6 M(-497.8%)$10.7 M(-85.6%)$74.3 M(-13.6%)$86.0 M(+520.4%)-$20.5 M(-438.8%)$6.0 M(-87.7%)$49.0 M(+10.9%)$44.2 M

TTM Operating Profit

$236.8 M(-3.2%)$244.6 M(+9.7%)$222.9 M(+8.9%)$204.7 M(-9.9%)$227.1 M(+5.8%)$214.7 M(+106.0%)$104.2 M(+51.5%)$68.8 M(-12.3%)$78.4 M(+41.6%)$55.3 M(-46.6%)$103.7 M(-21.8%)$132.7 M(+17.6%)$112.8 M(+35.9%)$83.0 M(-26.0%)$112.1 M(-12.7%)$128.4 M(-14.7%)$150.6 M(+3.2%)$145.9 M(+21.0%)$120.6 M(+53.0%)$78.8 M(-4.5%)$82.5 M(+15.9%)$71.2 M(+65.5%)$43.0 M

Operating Margin

6.9%(-40.3%)11.6%(+27.4%)9.1%(+218.1%)-7.7%(-186.6%)8.9%(-24.4%)11.7%(+0.5%)11.7%(+235.7%)-8.6%(-164.5%)13.3%(+1347.7%)-1.1%(-111.6%)9.2%(+226.7%)-7.3%(-176.4%)9.5%(-6.1%)10.1%(-25.0%)13.5%(+157.3%)-23.6%(-678.9%)4.1%(-78.3%)18.8%(-12.1%)21.3%(+299.9%)-10.7%(-530.2%)2.5%(-84.6%)16.1%(+12.5%)14.3%

Net Income

$38.5 M(-63.5%)$105.4 M(+21.6%)$86.7 M(+430.8%)-$26.2 M(-63.8%)-$16.0 M(-117.5%)$91.7 M(-66.3%)$272.5 M(+771.6%)-$40.6 M(-177.4%)$52.4 M(+131.3%)-$167.7 M(-680.3%)$28.9 M(+198.9%)-$29.2 M(-194.1%)$31.0 M(+7.3%)$28.9 M(-40.5%)$48.6 M(+270.7%)-$28.5 M(-399.4%)$9.5 M(-84.4%)$60.9 M(-3.2%)$62.9 M(+424.2%)-$19.4 M(-733.5%)$3.1 M(-90.3%)$31.4 M(+22.4%)$25.7 M

TTM Net Income

$204.4 M(+36.4%)$149.9 M(+10.1%)$136.2 M(-57.7%)$322.0 M(+4.7%)$307.6 M(-18.2%)$376.1 M(+222.3%)$116.7 M(+191.9%)-$126.9 M(-9.8%)-$115.6 M(+15.6%)-$137.0 M(-329.6%)$59.7 M(-24.9%)$79.4 M(-0.9%)$80.1 M(+36.7%)$58.6 M(-35.3%)$90.5 M(-13.6%)$104.7 M(-8.0%)$113.9 M(+6.0%)$107.4 M(+37.7%)$78.0 M(+91.1%)$40.8 M(-77.8%)$183.5 M(+5.1%)$174.5 M(-1.5%)$177.2 M

Net Margin

3.9%(-58.8%)9.4%(+13.4%)8.3%(+326.4%)-3.7%(-96.8%)-1.9%(-118.6%)10.0%(-76.0%)41.8%(+486.1%)-10.8%(-198.2%)11.0%(+119.5%)-56.5%(-964.6%)6.5%(+169.7%)-9.4%(-228.7%)7.3%(+12.3%)6.5%(-31.2%)9.4%(+159.7%)-15.8%(-535.6%)3.6%(-76.4%)15.4%(-1.5%)15.6%(+254.2%)-10.1%(-902.4%)1.3%(-87.8%)10.3%(+24.0%)8.3%

EBIT

$75.2 M(-46.6%)$140.8 M(+37.5%)$102.4 M(+285.5%)-$55.2 M(-169.9%)$78.9 M(-24.7%)$104.8 M(-69.0%)$337.6 M(+1059.9%)-$35.2 M(-149.8%)$70.7 M(+143.3%)-$163.3 M(-445.6%)$47.3 M(+303.0%)-$23.3 M(-154.4%)$42.8 M(-8.6%)$46.8 M(-31.0%)$67.9 M(+282.9%)-$37.1 M(-404.3%)$12.2 M(-84.8%)$80.2 M(-1.6%)$81.5 M(+486.9%)-$21.1 M(-499.1%)$5.3 M(-89.1%)$48.4 M(+21.5%)$39.8 M

TTM EBIT

$263.2 M(-1.4%)$266.9 M(+15.6%)$230.9 M(-50.5%)$466.1 M(-4.1%)$486.1 M(+1.7%)$477.9 M(+127.8%)$209.8 M(+360.5%)-$80.5 M(-17.3%)-$68.7 M(+28.9%)-$96.5 M(-184.9%)$113.6 M(-15.4%)$134.3 M(+11.5%)$120.4 M(+34.1%)$89.8 M(-27.1%)$123.2 M(-10.0%)$136.8 M(-10.5%)$152.9 M(+4.7%)$145.9 M(+27.9%)$114.1 M(+57.6%)$72.4 M(-10.5%)$80.9 M(+12.9%)$71.7 M(+19.4%)$60.0 M

EBITDA

$123.6 M(-34.8%)$189.6 M(+30.8%)$145.0 M(+2094.2%)-$7.3 M(-105.9%)$123.3 M(-16.7%)$148.0 M(-58.6%)$357.9 M(+1571.1%)-$24.3 M(-130.0%)$81.0 M(+152.6%)-$154.0 M(-373.7%)$56.3 M(+507.6%)-$13.8 M(-126.9%)$51.3 M(-8.2%)$55.9 M(-26.4%)$75.9 M(+337.6%)-$31.9 M(-285.7%)$17.2 M(-79.8%)$85.2 M(-1.2%)$86.3 M(+630.2%)-$16.3 M(-269.7%)$9.6 M(-81.8%)$52.6 M(+19.0%)$44.2 M

TTM EBITDA

$450.9 M(+0.1%)$450.6 M(+10.2%)$409.0 M(-34.2%)$621.9 M(+2.8%)$604.9 M(+7.5%)$562.6 M(+115.9%)$260.6 M(+735.0%)-$41.0 M(-34.5%)-$30.5 M(+49.4%)-$60.2 M(-140.3%)$149.6 M(-11.6%)$169.2 M(+12.0%)$151.1 M(+29.1%)$117.0 M(-20.1%)$146.4 M(-6.6%)$156.8 M(-9.1%)$172.4 M(+4.6%)$164.8 M(+24.7%)$132.1 M(+46.8%)$90.0 M(-7.9%)$97.8 M(+10.6%)$88.4 M(+15.2%)$76.8 M

Selling, General & Administrative Expenses

$512.3 M(-0.5%)$514.8 M(+8.7%)$473.5 M(-2.4%)$484.9 M(+11.8%)$433.6 M(+2.4%)$423.4 M(+76.9%)$239.3 M(+51.0%)$158.5 M(+24.7%)$127.1 M(+10.3%)$115.2 M(-18.7%)$141.8 M(+1.0%)$140.4 M(+1.5%)$138.4 M(-6.8%)$148.5 M(-4.9%)$156.3 M(+54.2%)$101.3 M(+6.3%)$95.3 M(-11.5%)$107.7 M(+2.7%)$104.9 M(+15.9%)$90.4 M(+0.8%)$89.7 M(-0.6%)$90.3 M(-4.6%)$94.6 M

TTM SGA

$2.0 B(+4.1%)$1.9 B(+5.0%)$1.8 B(+14.8%)$1.6 B(+26.0%)$1.3 B(+32.3%)$948.3 M(+48.1%)$640.1 M(+18.0%)$542.5 M(+3.5%)$524.4 M(-2.1%)$535.7 M(-5.9%)$569.0 M(-2.5%)$583.5 M(+7.2%)$544.5 M(+8.6%)$501.4 M(+8.9%)$460.6 M(+12.6%)$409.2 M(+2.7%)$398.3 M(+1.4%)$392.7 M(+4.6%)$375.3 M(+2.8%)$365.0 M(+5.5%)$346.1 M(+4.2%)$332.1 M(+2.7%)$323.3 M

Depreciation And Amortization

$48.4 M(-0.8%)$48.8 M(+14.6%)$42.6 M(-11.1%)$47.9 M(+7.9%)$44.4 M(+2.8%)$43.2 M(+112.8%)$20.3 M(+87.3%)$10.8 M(+5.1%)$10.3 M(+10.2%)$9.4 M(+4.0%)$9.0 M(-5.1%)$9.5 M(+11.9%)$8.5 M(-6.1%)$9.0 M(+13.1%)$8.0 M(+53.8%)$5.2 M(+3.8%)$5.0 M(-0.7%)$5.0 M(+6.2%)$4.7 M(-1.3%)$4.8 M(+11.4%)$4.3 M(+3.1%)$4.2 M(-3.3%)$4.3 M

TTM D&A

$187.7 M(+2.2%)$183.7 M(+3.1%)$178.1 M(+14.3%)$155.8 M(+31.2%)$118.7 M(+40.3%)$84.7 M(+66.6%)$50.8 M(+28.6%)$39.5 M(+3.6%)$38.1 M(+5.1%)$36.3 M(+0.9%)$36.0 M(+2.9%)$35.0 M(+14.0%)$30.7 M(+12.8%)$27.2 M(+17.2%)$23.2 M(+16.2%)$19.9 M(+2.0%)$19.6 M(+3.6%)$18.9 M(+4.7%)$18.0 M(+2.4%)$17.6 M(+4.5%)$16.9 M(+0.6%)$16.7 M(-0.0%)$16.7 M

Interest Expense

$36.4 M(+12.0%)$32.5 M(+3.5%)$31.4 M(-22.4%)$40.5 M(+41.0%)$28.7 M(-0.7%)$28.9 M(+66.1%)$17.4 M(+38.9%)$12.5 M(-2.9%)$12.9 M(+5.1%)$12.3 M(+33.3%)$9.2 M(+11.2%)$8.3 M(-14.0%)$9.6 M(-10.2%)$10.7 M(+9.2%)$9.8 M(+1108.9%)$813.0 K(-27.8%)$1.1 M(-44.4%)$2.0 M(+28.1%)$1.6 M(-23.3%)$2.1 M(+192.1%)$705.0 K(-17.5%)$855.0 K(+14.6%)$746.0 K

TTM Interest Expense

$140.8 M(+5.8%)$133.1 M(+2.8%)$129.5 M(+12.1%)$115.5 M(+31.9%)$87.5 M(+22.0%)$71.7 M(+30.1%)$55.1 M(+17.4%)$46.9 M(+9.9%)$42.7 M(+8.3%)$39.4 M(+4.1%)$37.9 M(-1.6%)$38.5 M(+24.1%)$31.0 M(+37.8%)$22.5 M(+63.2%)$13.8 M(+148.8%)$5.5 M(-18.4%)$6.8 M(+6.6%)$6.4 M(+22.5%)$5.2 M(+19.1%)$4.4 M(+60.2%)$2.7 M(+8.7%)$2.5 M(+7.5%)$2.3 M

Income Tax

$300.0 K(-89.7%)$2.9 M(+118.5%)-$15.7 M(+77.4%)-$69.4 M(-204.9%)$66.2 M(+519.0%)-$15.8 M(-133.1%)$47.7 M(+769.6%)-$7.1 M(-232.9%)$5.4 M(+167.6%)-$7.9 M(-186.7%)$9.2 M(+489.1%)-$2.4 M(-210.5%)$2.1 M(-70.5%)$7.2 M(-24.6%)$9.6 M(+197.7%)-$9.8 M(-832.8%)$1.3 M(-92.3%)$17.2 M(+0.2%)$17.2 M(+495.5%)-$4.4 M(-393.0%)$1.5 M(-90.7%)$16.1 M(+21.5%)$13.2 M

TTM Income Tax

-$81.9 M(-410.7%)-$16.0 M(+53.8%)-$34.7 M(-221.3%)$28.7 M(-68.5%)$91.0 M(+201.9%)$30.1 M(-20.7%)$38.0 M(+7086.2%)-$544.0 K(-112.9%)$4.2 M(+324.5%)$996.0 K(-93.8%)$16.1 M(-2.5%)$16.5 M(+81.6%)$9.1 M(+9.5%)$8.3 M(-54.7%)$18.4 M(-29.4%)$26.0 M(-17.3%)$31.4 M(-0.5%)$31.6 M(+3.9%)$30.4 M(+15.2%)$26.4 M(+124.8%)-$106.5 M(+0.2%)-$106.6 M(+11.7%)-$120.8 M

PE Ratio

21.5(-22.1%)27.6(-19.9%)34.4(+205.1%)11.3(-12.6%)12.9(+6.0%)12.2(-76.3%)51.4---16.8(-36.0%)26.2(+10.6%)23.7(-17.2%)28.6(+67.0%)17.1(+20.9%)14.2(-31.1%)20.6(+20.4%)17.1(-15.4%)20.2(-37.6%)32.4(+329.1%)7.5(+7.5%)7.0(+17.4%)6.0

PS Ratio

1.1(+5.0%)1.0(-17.9%)1.2(-24.1%)1.6(-12.0%)1.8(-29.2%)2.6(-5.5%)2.8(+93.7%)1.4(+20.3%)1.2(+5.4%)1.1(+89.8%)0.6(-49.6%)1.2(+0.9%)1.2(+0.9%)1.1(+4.5%)1.1(-5.2%)1.2(-36.6%)1.8(+26.2%)1.4(+7.4%)1.4(+7.1%)1.3(-6.0%)1.3(+7.2%)1.3(+8.7%)1.1

Cashflow statements

Sep 1, 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

$82.7 M(-39.7%)$137.2 M(+174.0%)-$185.3 M(-689.1%)$31.5 M(-78.5%)$146.3 M(-18.3%)$179.1 M(+327.9%)-$78.6 M(-174.4%)$105.7 M(-26.0%)$142.9 M(+94.8%)$73.4 M(+178.3%)-$93.7 M(-512.8%)$22.7 M(-80.2%)$114.6 M(+64.1%)$69.8 M(+157.9%)-$120.6 M(-321.4%)-$28.6 M(-124.7%)$115.8 M(+1.3%)$114.4 M(+204.7%)-$109.3 M(-1680.5%)$6.9 M(-91.8%)$84.5 M(-5.2%)$89.1 M(+241.9%)-$62.8 M

TTM CFO

$66.1 M(-49.0%)$129.7 M(-24.4%)$171.6 M(-38.4%)$278.3 M(-21.1%)$352.5 M(+1.0%)$349.1 M(+43.5%)$243.3 M(+6.6%)$228.2 M(+57.1%)$145.2 M(+24.2%)$117.0 M(+3.1%)$113.5 M(+31.1%)$86.5 M(+145.6%)$35.2 M(-3.3%)$36.4 M(-55.0%)$81.0 M(-12.3%)$92.3 M(-27.8%)$127.8 M(+32.5%)$96.5 M(+35.4%)$71.2 M(-39.5%)$117.7 M(+14.4%)$102.9 M(+19.2%)$86.3 M(-0.1%)$86.4 M

Cash From Investing

-$110.6 M(+6.8%)-$118.7 M(+4.5%)-$124.3 M(+18.7%)-$152.9 M(-156.9%)-$59.5 M(+35.3%)-$92.0 M(-164.6%)$142.5 M(+1814.8%)-$8.3 M(+59.6%)-$20.6 M(-53.8%)-$13.4 M(+21.1%)-$17.0 M(+52.6%)-$35.8 M(-166.6%)-$13.4 M(-10.8%)-$12.1 M(+97.5%)-$474.4 M(-3793.9%)-$12.2 M(-36.1%)-$9.0 M(+2.1%)-$9.1 M(-10.9%)-$8.2 M(+73.4%)-$31.0 M(+76.2%)-$130.1 M(-2713.4%)-$4.6 M(+92.9%)-$64.9 M

TTM CFI

-$506.5 M(-11.2%)-$455.4 M(-6.2%)-$428.7 M(-164.8%)-$161.9 M(-835.1%)-$17.3 M(-180.1%)$21.6 M(-78.4%)$100.2 M(+269.3%)-$59.2 M(+31.7%)-$86.7 M(-9.0%)-$79.5 M(-1.6%)-$78.2 M(+85.4%)-$535.7 M(-4.6%)-$512.1 M(-0.9%)-$507.6 M(-0.6%)-$504.7 M(-1210.0%)-$38.5 M(+32.8%)-$57.3 M(+67.9%)-$178.5 M(-2.6%)-$173.9 M(+24.6%)-$230.6 M(-13.3%)-$203.5 M(-160.7%)-$78.1 M(-47.8%)-$52.8 M

Cash From Financing

$43.5 M(+152.2%)-$83.3 M(-140.6%)$205.1 M(+643.0%)-$37.8 M(-351.8%)$15.0 M(+121.2%)-$70.9 M(-133.2%)-$30.4 M(-143.0%)-$12.5 M(-2017.1%)-$591.0 K(+99.1%)-$65.6 M(-137.5%)$174.8 M(+449.9%)$31.8 M(+133.9%)-$93.6 M(-81.8%)-$51.5 M(-108.5%)$605.8 M(+1660.4%)$34.4 M(+137.0%)-$93.0 M(-7.7%)-$86.4 M(-223.6%)$69.9 M(+161.0%)$26.8 M(-58.5%)$64.5 M(+190.7%)-$71.1 M(-244.6%)$49.2 M

TTM CFF

$127.5 M(+28.8%)$99.0 M(-11.1%)$111.4 M(+189.8%)-$124.1 M(-25.6%)-$98.8 M(+13.6%)-$114.4 M(-4.9%)-$109.1 M(-213.6%)$96.1 M(-31.6%)$140.4 M(+196.5%)$47.3 M(-23.0%)$61.4 M(-87.5%)$492.5 M(-0.5%)$495.1 M(-0.1%)$495.7 M(+7.6%)$460.9 M(+713.9%)-$75.1 M(+9.2%)-$82.7 M(-210.6%)$74.8 M(-17.0%)$90.1 M(+29.9%)$69.4 M(+29.3%)$53.6 M(+422.8%)-$16.6 M(+19.6%)-$20.7 M

Free Cash Flow

-$28.3 M(-253.0%)$18.5 M(+106.0%)-$309.6 M(-236.8%)-$91.9 M(-234.8%)$68.2 M(-21.7%)$87.1 M(+181.1%)-$107.4 M(-210.3%)$97.3 M(-29.0%)$137.1 M(+110.2%)$65.2 M(+158.9%)-$110.6 M(-2386.8%)$4.8 M(-95.2%)$101.2 M(+75.2%)$57.7 M(+143.8%)-$131.9 M(-235.3%)-$39.3 M(-136.8%)$106.8 M(+1.5%)$105.2 M(+189.8%)-$117.2 M(-4698.9%)-$2.4 M(-103.1%)$79.8 M(-4.1%)$83.2 M(+220.5%)-$69.1 M

TTM FCF

-$411.3 M(-30.6%)-$314.8 M(-27.9%)-$246.2 M(-459.4%)-$44.0 M(-130.3%)$145.2 M(-32.2%)$214.1 M(+11.4%)$192.2 M(+1.7%)$189.0 M(+95.9%)$96.5 M(+59.2%)$60.6 M(+14.1%)$53.1 M(+66.8%)$31.8 M(+358.3%)-$12.3 M(-84.4%)-$6.7 M(-116.4%)$40.8 M(-26.4%)$55.5 M(-40.0%)$92.4 M(+41.4%)$65.3 M(+50.7%)$43.4 M(-52.6%)$91.5 M(+11.5%)$82.0 M(+25.4%)$65.4 M(-5.0%)$68.9 M

CAPEX

$111.0 M(-6.5%)$118.7 M(-4.5%)$124.3 M(+0.8%)$123.4 M(+58.0%)$78.1 M(-15.1%)$92.0 M(+219.4%)$28.8 M(+244.9%)$8.4 M(+43.6%)$5.8 M(-28.6%)$8.1 M(-52.0%)$17.0 M(-5.1%)$17.9 M(+32.9%)$13.4 M(+11.1%)$12.1 M(+7.0%)$11.3 M(+5.4%)$10.7 M(+19.2%)$9.0 M(-1.6%)$9.1 M(+14.8%)$8.0 M(-14.9%)$9.4 M(+100.8%)$4.7 M(-20.8%)$5.9 M(-6.6%)$6.3 M

TTM CAPEX

$477.4 M(+7.4%)$444.5 M(+6.4%)$417.8 M(+29.6%)$322.3 M(+55.5%)$207.3 M(+53.6%)$135.0 M(+164.1%)$51.1 M(+30.2%)$39.3 M(-19.5%)$48.8 M(-13.5%)$56.4 M(-6.5%)$60.4 M(+10.3%)$54.7 M(+15.0%)$47.6 M(+10.3%)$43.1 M(+7.4%)$40.2 M(+9.1%)$36.8 M(+3.9%)$35.5 M(+13.9%)$31.1 M(+11.7%)$27.9 M(+6.3%)$26.2 M(+25.8%)$20.8 M(-0.1%)$20.9 M(+19.2%)$17.5 M

Dividends Paid

-------$0.0(0%)$0.0(-100.0%)$942.0 K(-0.7%)$949.0 K(+0.7%)$942.0 K(+0.1%)$941.0 K(+0.1%)$940.0 K(-1.4%)$953.0 K(+0.6%)$947.0 K(+0.3%)$944.0 K(+0.1%)$943.0 K(-1.1%)$954.0 K(+0.8%)$946.0 K(+0.1%)$945.0 K(+0.2%)$943.0 K(+0.4%)$939.0 K

TTM Dividends Paid

-------$1.9 M(-33.3%)$2.8 M(-24.9%)$3.8 M(+0.1%)$3.8 M(-0.1%)$3.8 M(-0.1%)$3.8 M(-0.1%)$3.8 M(-0.1%)$3.8 M(-0.0%)$3.8 M(+0.0%)$3.8 M(-0.0%)$3.8 M(0%)$3.8 M(+0.4%)$3.8 M(+0.1%)$3.8 M(+0.1%)$3.8 M(+0.1%)$3.8 M

TTM Dividend Per Share

------$0.01(-50.0%)$0.02(-33.3%)$0.03(-25.0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04(0%)$0.04

TTM Dividend Yield

------0.0%(-50.0%)0.1%(-50.0%)0.2%(-30.4%)0.2%(-41.0%)0.4%(+105.3%)0.2%(-9.5%)0.2%(-8.7%)0.2%(-8.0%)0.3%(-3.9%)0.3%(+62.5%)0.2%(-23.8%)0.2%(-12.5%)0.2%(-17.2%)0.3%(+3.6%)0.3%(-9.7%)0.3%(-13.9%)0.4%

Payout Ratio

-------0.0%(0%)0.0%(+100.0%)-0.6%(-117.1%)3.3%(+201.9%)-3.2%(-206.3%)3.0%(-6.8%)3.3%(+65.8%)2.0%(+159.0%)-3.3%(-133.5%)9.9%(+540.0%)1.6%(+2.0%)1.5%(+131.2%)-4.9%(-115.8%)30.9%(+929.3%)3.0%(-18.0%)3.7%