GBDC logo

Golub Capital BDC (GBDC) Financials

Balance sheets

Dec 31, 2024Sep 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

$9.0 B(+3.5%)$8.7 B(+2.7%)$8.5 B(+42.6%)$5.9 B(+4.3%)$5.7 B(-0.6%)$5.7 B(-0.1%)$5.7 B(+1.1%)$5.7 B(+0.1%)$5.7 B(-0.3%)$5.7 B(-1.5%)$5.8 B(+2.6%)$5.6 B(+2.6%)$5.5 B(+6.1%)$5.2 B(+9.9%)$4.7 B(+2.0%)$4.6 B(-4.1%)$4.8 B(+8.1%)$4.4 B(+1.2%)$4.4 B(+1.0%)$4.3 B(-5.4%)$4.6 B(+4.6%)$4.4 B(+115.3%)$2.0 B(+0.1%)$2.0 B(+3.0%)$2.0 B(+7.9%)$1.8 B(-2.2%)$1.9 B(+3.4%)$1.8 B(+0.5%)$1.8 B(+3.0%)$1.8 B(-5.4%)$1.9 B(+4.0%)$1.8 B

Current Assets

-$236.9 M(-9.1%)$260.7 M(-31.4%)$380.1 M(+170.8%)$140.4 M(-1.7%)$142.8 M(+8.5%)$131.7 M(-1.9%)$134.2 M(-10.5%)$149.9 M(-15.4%)$177.3 M(+47.8%)$119.9 M(-24.9%)$159.6 M(-23.0%)$207.3 M(+3.9%)$199.5 M(+14.6%)$174.1 M(+82.3%)$95.5 M(+109.2%)$45.7 M(+7.0%)$42.7 M(-14.3%)$49.7 M(+23.8%)$40.2 M(+18.4%)$33.9 M(+45.6%)$23.3 M(+56.1%)$14.9 M(+12.6%)$13.3 M(-31.5%)$19.4 M(+52.4%)$12.7 M(-5.1%)$13.4 M(-0.9%)$13.5 M(+9.9%)$12.3 M(+19.8%)$10.3 M(-48.7%)$20.0 M(+88.3%)$10.6 M

Non Current Assets

-$8.3 B(+4.6%)$7.9 B(+46.2%)$5.4 B(-1.1%)$5.5 B(-1.1%)$5.5 B(-0.0%)$5.5 B(+0.6%)$5.5 B(+0.6%)$5.5 B(-0.2%)$5.5 B(-2.6%)$5.6 B(+3.7%)$5.4 B(+5.5%)$5.1 B(+5.2%)$4.9 B(+10.3%)$4.4 B(+1.0%)$4.4 B(-2.5%)$4.5 B(+6.3%)$4.2 B(-0.3%)$4.3 B(+0.9%)$4.2 B(-5.3%)$4.4 B(+3.6%)$4.3 B(+123.1%)$1.9 B(-1.6%)$2.0 B(+1.9%)$1.9 B(+7.7%)$1.8 B(-0.9%)$1.8 B(+2.2%)$1.8 B(+2.1%)$1.7 B(+2.3%)$1.7 B(-6.5%)$1.8 B(+3.9%)$1.7 B

Total Liabilities

$5.0 B(+6.4%)$4.7 B(+6.1%)$4.4 B(+32.1%)$3.3 B(+6.8%)$3.1 B(-1.6%)$3.2 B(-1.1%)$3.2 B(+1.8%)$3.2 B(+0.4%)$3.2 B(+0.5%)$3.1 B(-1.4%)$3.2 B(+6.0%)$3.0 B(+4.5%)$2.9 B(+11.3%)$2.6 B(+20.0%)$2.2 B(+2.2%)$2.1 B(-10.8%)$2.4 B(+15.3%)$2.0 B(+0.3%)$2.0 B(-14.6%)$2.4 B(+1.0%)$2.4 B(+9.0%)$2.2 B(+102.3%)$1.1 B(+0.0%)$1.1 B(+5.8%)$1.0 B(+17.1%)$866.7 M(-4.6%)$908.3 M(+6.6%)$851.7 M(+0.3%)$849.0 M(+6.6%)$796.2 M(-12.2%)$906.8 M(+3.4%)$877.3 M

Current Liabilities

-$89.6 M(-16.7%)$107.6 M(+31.6%)$81.8 M(+16.1%)$70.4 M(+4.3%)$67.5 M(-2.2%)$69.1 M(+1.8%)$67.9 M(+0.3%)$67.6 M(+12.5%)$60.1 M(+28.8%)$46.7 M(+13.1%)$41.2 M(-3.0%)$42.5 M(+37.9%)$30.8 M(-3.9%)$32.1 M(-7.2%)$34.6 M(+2.4%)$33.7 M(+15.5%)$29.2 M(-22.5%)$37.7 M(+8.9%)$34.6 M(-17.1%)$41.8 M(-20.0%)$52.2 M(+90.2%)$27.5 M(+1.5%)$27.1 M(+7.9%)$25.1 M(+5.0%)$23.9 M(-7.9%)$25.9 M(+27.6%)$20.3 M(-15.9%)$24.2 M(+25.0%)$19.3 M(-29.0%)$27.2 M(+50.5%)$18.1 M

Long Term Liabilities

-$4.6 B(+6.6%)$4.3 B(+32.1%)$3.3 B(+6.6%)$3.1 B(-1.7%)$3.1 B(-1.1%)$3.2 B(+1.7%)$3.1 B(+0.4%)$3.1 B(+0.3%)$3.1 B(-1.9%)$3.1 B(+5.9%)$3.0 B(+4.6%)$2.8 B(+10.9%)$2.6 B(+20.4%)$2.1 B(+2.3%)$2.1 B(-11.0%)$2.3 B(+15.3%)$2.0 B(+0.7%)$2.0 B(-15.0%)$2.4 B(+1.3%)$2.3 B(+9.8%)$2.1 B(+102.7%)$1.0 B(-0.0%)$1.0 B(+5.7%)$989.7 M(+17.4%)$842.7 M(-4.5%)$882.2 M(+6.1%)$831.3 M(+0.8%)$824.8 M(+6.2%)$776.8 M(-11.7%)$879.5 M(+2.4%)$859.2 M

Shareholders Equity

$4.0 B(+0.1%)$4.0 B(-1.0%)$4.1 B(+56.3%)$2.6 B(+1.2%)$2.6 B(+0.6%)$2.5 B(+1.3%)$2.5 B(+0.4%)$2.5 B(-0.3%)$2.5 B(-1.2%)$2.5 B(-1.7%)$2.6 B(-1.4%)$2.6 B(+0.6%)$2.6 B(+1.0%)$2.6 B(+1.4%)$2.5 B(+1.9%)$2.5 B(+2.3%)$2.4 B(+1.9%)$2.4 B(+2.0%)$2.4 B(+20.1%)$2.0 B(-12.3%)$2.2 B(+0.3%)$2.2 B(+129.6%)$968.2 M(+0.2%)$966.2 M(+0.1%)$965.0 M(-0.4%)$968.9 M(-0.1%)$969.3 M(+0.5%)$964.4 M(+0.6%)$958.3 M(+0.0%)$957.9 M(+1.0%)$948.2 M(+4.6%)$906.9 M

Book Value

$4.0 B(+0.1%)$4.0 B(-1.0%)$4.1 B(+56.3%)$2.6 B(+1.2%)$2.6 B(+0.6%)$2.5 B(+1.3%)$2.5 B(+0.4%)$2.5 B(-0.3%)$2.5 B(-1.2%)$2.5 B(-1.7%)$2.6 B(-1.4%)$2.6 B(+0.6%)$2.6 B(+1.0%)$2.6 B(+1.4%)$2.5 B(+1.9%)$2.5 B(+2.3%)$2.4 B(+1.9%)$2.4 B(+2.0%)$2.4 B(+20.1%)$2.0 B(-12.3%)$2.2 B(+0.3%)$2.2 B(+129.6%)$968.2 M(+0.2%)$966.2 M(+0.1%)$965.0 M(-0.4%)$968.9 M(-0.1%)$969.3 M(+0.5%)$964.4 M(+0.6%)$958.3 M(+0.0%)$957.9 M(+1.0%)$948.2 M(+4.6%)$906.9 M

Working Capital

-$147.3 M(-3.8%)$153.1 M(-48.7%)$298.4 M(+326.6%)$69.9 M(-7.1%)$75.3 M(+20.3%)$62.6 M(-5.6%)$66.3 M(-19.4%)$82.3 M(-29.8%)$117.2 M(+59.9%)$73.3 M(-38.1%)$118.4 M(-28.2%)$164.8 M(-2.3%)$168.7 M(+18.8%)$142.0 M(+133.1%)$60.9 M(+411.6%)$11.9 M(-11.3%)$13.4 M(+11.4%)$12.1 M(+116.9%)$5.6 M(+170.8%)-$7.8 M(+72.9%)-$28.9 M(-130.9%)-$12.5 M(+9.2%)-$13.8 M(-141.0%)-$5.7 M(+48.8%)-$11.2 M(+10.9%)-$12.5 M(-84.2%)-$6.8 M(+42.6%)-$11.9 M(-31.0%)-$9.1 M(-25.6%)-$7.2 M(+3.3%)-$7.5 M

Cash And Cash Equivalents

$110.3 M(-15.9%)$131.2 M(-11.1%)$147.5 M(-51.0%)$300.7 M(+292.3%)$76.7 M(+9.8%)$69.8 M(-23.9%)$91.7 M(+4.9%)$87.5 M(-15.3%)$103.2 M(-16.9%)$124.1 M(+45.7%)$85.2 M(-37.4%)$136.2 M(-25.5%)$182.7 M(+0.9%)$181.1 M(+15.4%)$156.9 M(+103.5%)$77.1 M(+185.3%)$27.0 M(+7.5%)$25.1 M(-17.4%)$30.4 M(+25.0%)$24.4 M(+25.4%)$19.4 M(+198.1%)$6.5 M(-21.3%)$8.3 M(+41.8%)$5.8 M(-55.1%)$13.0 M(+115.4%)$6.0 M(-12.8%)$6.9 M(+18.0%)$5.9 M(+2.0%)$5.8 M(+44.2%)$4.0 M(-68.9%)$12.8 M(+178.0%)$4.6 M

Accounts Payable

$58.8 M(+5.0%)$56.0 M(-40.0%)$93.3 M(+77.3%)$52.6 M(+49.4%)$35.2 M(+9.1%)$32.3 M(+3.4%)$31.2 M(+0.0%)$31.2 M(-4.1%)$32.5 M(+22.0%)$26.7 M(-0.9%)$26.9 M(+32.5%)$20.3 M(-6.5%)$21.7 M(+16.9%)$18.6 M(+9.7%)$17.0 M(-8.7%)$18.6 M(+13.1%)$16.4 M(+38.2%)$11.9 M(-41.1%)$20.2 M(+25.2%)$16.1 M(-22.8%)$20.9 M(-46.9%)$39.4 M(+205.1%)$12.9 M(+7.1%)$12.0 M(+25.7%)$9.6 M(+54.5%)$6.2 M(-32.5%)$9.2 M(+78.0%)$5.2 M(-40.4%)$8.7 M(+41.6%)$6.1 M(-55.8%)$13.8 M(+139.8%)$5.8 M

Accounts Receivable

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

Short Term Debt

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

Long Term Debt

$4.9 B(+6.3%)$4.6 B(+6.6%)$4.3 B(+32.1%)$3.3 B(+6.6%)$3.1 B(-1.7%)$3.1 B(-1.1%)$3.2 B(+1.7%)$3.1 B(+0.4%)$3.1 B(+0.3%)$3.1 B(-1.9%)$3.1 B(+5.9%)$3.0 B(+4.6%)$2.8 B(+10.9%)$2.6 B(+20.6%)$2.1 B(+2.3%)$2.1 B(-10.9%)$2.3 B(+15.1%)$2.0 B(+0.7%)$2.0 B(-15.0%)$2.4 B(+1.4%)$2.3 B(+9.7%)$2.1 B(+102.7%)$1.0 B(-0.0%)$1.0 B(+5.7%)$989.7 M(+17.4%)$842.7 M(-4.5%)$882.2 M(+6.1%)$831.3 M(+0.8%)$824.8 M(+6.2%)$776.8 M(-11.7%)$879.5 M(+2.4%)$859.2 M

Total Debt

$4.9 B(+6.3%)$4.6 B(+6.6%)$4.3 B(+32.1%)$3.3 B(+6.6%)$3.1 B(-1.7%)$3.1 B(-1.1%)$3.2 B(+1.7%)$3.1 B(+0.4%)$3.1 B(+0.3%)$3.1 B(-1.9%)$3.1 B(+5.9%)$3.0 B(+4.6%)$2.8 B(+10.9%)$2.6 B(+20.6%)$2.1 B(+2.3%)$2.1 B(-10.9%)$2.3 B(+15.1%)$2.0 B(+0.7%)$2.0 B(-15.0%)$2.4 B(+1.4%)$2.3 B(+9.7%)$2.1 B(+102.7%)$1.0 B(-0.0%)$1.0 B(+5.7%)$989.7 M(+17.4%)$842.7 M(-4.5%)$882.2 M(+6.1%)$831.3 M(+0.8%)$824.8 M(+6.2%)$776.8 M(-11.7%)$879.5 M(+2.4%)$859.2 M

Debt To Equity

1.2(+6.1%)1.1(+8.5%)1.1(-15.9%)1.3(+5.0%)1.2(-1.6%)1.2(-2.4%)1.3(+0.8%)1.2(+0.8%)1.2(+1.6%)1.2(0%)1.2(+7.1%)1.1(+3.7%)1.1(+10.1%)1.0(+19.3%)0.8(0%)0.8(-12.6%)0.9(+13.1%)0.8(-1.2%)0.8(-29.2%)1.2(+15.4%)1.0(+9.5%)0.9(-12.0%)1.1(0%)1.1(+4.8%)1.0(+18.4%)0.9(-4.4%)0.9(+5.8%)0.9(0%)0.9(+6.2%)0.8(-12.9%)0.9(-2.1%)0.9

Current Ratio

-2.6(+9.1%)2.4(-48.0%)4.7(+133.7%)2.0(-5.7%)2.1(+10.5%)1.9(-3.5%)2.0(-10.8%)2.2(-24.8%)3.0(+14.8%)2.6(-33.6%)3.9(-20.7%)4.9(-24.6%)6.5(+19.1%)5.4(+96.7%)2.8(+104.4%)1.4(-7.5%)1.5(+10.6%)1.3(+13.8%)1.2(+43.2%)0.8(+80.0%)0.5(-16.7%)0.5(+10.2%)0.5(-36.4%)0.8(+45.3%)0.5(+1.9%)0.5(-21.2%)0.7(+29.4%)0.5(-3.8%)0.5(-27.4%)0.7(+23.7%)0.6

Quick Ratio

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

Inventory

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

Retained Earnings

-$168.5 M(-10.2%)-$153.0 M(+6.8%)-$164.1 M(-97.8%)-$83.0 M(+15.4%)-$98.0 M(+1.2%)-$99.2 M(+31.2%)-$144.1 M(+10.5%)-$161.1 M(+1.3%)-$163.2 M(-23.3%)-$132.3 M(-47.2%)-$89.9 M(-66.4%)-$54.0 M(+22.4%)-$69.7 M(+14.8%)-$81.7 M(+22.7%)-$105.7 M(+24.4%)-$139.8 M(+23.4%)-$182.6 M(+20.1%)-$228.6 M(+18.8%)-$281.3 M(+25.0%)-$375.0 M(-268.1%)-$101.9 M(-15.9%)-$87.9 M(-1027.3%)$9.5 M(-1.9%)$9.7 M(-13.8%)$11.2 M(-41.7%)$19.2 M(+1457.3%)-$1.4 M(-45.3%)-$976.0 K(-152.2%)-$387.0 K(-102.1%)$18.6 M(+381.1%)$3.9 M(-12.4%)$4.4 M

PB Ratio

1.0(0%)1.0(-2.9%)1.0(-6.4%)1.1(+7.8%)1.0(+4.1%)1.0(+7.7%)0.9(-1.1%)0.9(+3.4%)0.9(+7.2%)0.8(-3.5%)0.9(-13.1%)1.0(-2.0%)1.0(-2.9%)1.0(+2.0%)1.0(+4.1%)1.0(+1.0%)1.0(+5.4%)0.9(+10.8%)0.8(-6.7%)0.9(-21.9%)1.1(-1.7%)1.2(+0.9%)1.1(-0.9%)1.2(+8.4%)1.1(-10.8%)1.2(+2.6%)1.2(+1.7%)1.1(-1.7%)1.2(-3.3%)1.2(-1.6%)1.2(-4.7%)1.3

Income statements

Dec 31, 2024Sep 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

$0.4(+16.7%)$0.4(+620.0%)$0.1(-90.9%)$0.6(+22.2%)$0.5(-25.0%)$0.6(+39.5%)$0.4(+26.5%)$0.3(+126.7%)$0.1(+200.0%)$0.1(-44.4%)$0.1(-76.9%)$0.4(+5.4%)$0.4(-11.9%)$0.4(-14.3%)$0.5(-10.9%)$0.6(-1.8%)$0.6(-1.8%)$0.6(-38.7%)$0.9(+156.0%)-$1.7(-588.2%)$0.3(+135.2%)-$1.0(-411.9%)$0.3(+12.8%)$0.3(-6.5%)$0.3(+5.8%)$0.3(-18.6%)$0.3(-7.7%)$0.4(+8.3%)$0.3(-5.3%)$0.4(+8.6%)$0.3(-7.9%)$0.4

TTM EPS

$1.4(-2.1%)$1.4(-14.6%)$1.6(-18.7%)$2.0(+11.5%)$1.8(+19.7%)$1.5(+56.7%)$1.0(+54.0%)$0.6(-7.3%)$0.7(-24.4%)$0.9(-29.1%)$1.3(-23.9%)$1.7(-8.7%)$1.8(-9.4%)$2.0(-6.9%)$2.2(-16.9%)$2.6(+552.5%)$0.4(+122.2%)$0.2(+113.3%)-$1.4(+31.4%)-$2.0(-4596.0%)-$0.0(+52.3%)-$0.1(-107.6%)$1.2(-2.6%)$1.2(-7.4%)$1.3(-3.6%)$1.3(-5.8%)$1.4(+0.7%)$1.4(+0.7%)$1.4(+1.4%)$1.4(+5.8%)$1.3(0%)$1.3

Revenue

$118.8 M(+26.0%)$94.2 M(+9851.7%)$947.0 K(-99.0%)$95.0 M(+15.4%)$82.3 M(-24.5%)$109.0 M(+42.5%)$76.5 M(+22.8%)$62.3 M(+88.9%)$33.0 M(+432.2%)$6.2 M(-68.0%)$19.4 M(-71.4%)$67.8 M(-0.7%)$68.3 M(+3.4%)$66.1 M(-23.4%)$86.2 M(-9.3%)$95.0 M(-3.4%)$98.4 M(+0.3%)$98.1 M(-32.5%)$145.3 M(+164.3%)-$226.0 M(-556.3%)$49.5 M(+168.3%)-$72.6 M(-448.1%)$20.8 M(+8.3%)$19.2 M(-3.0%)$19.8 M(+15.4%)$17.2 M(-25.8%)$23.1 M(-5.7%)$24.6 M(+8.0%)$22.7 M(-3.9%)$23.7 M(+10.1%)$21.5 M(-2.9%)$22.1 M

TTM Revenue

$309.0 M(+13.4%)$272.6 M(-5.2%)$287.4 M(-20.8%)$362.9 M(+9.9%)$330.2 M(+17.6%)$280.8 M(+57.8%)$178.0 M(+47.3%)$120.8 M(-4.4%)$126.4 M(-21.8%)$161.7 M(-27.0%)$221.6 M(-23.2%)$288.4 M(-8.6%)$315.5 M(-8.7%)$345.6 M(-8.5%)$377.6 M(-13.5%)$436.7 M(+277.5%)$115.7 M(+73.1%)$66.8 M(+164.4%)-$103.8 M(+54.5%)-$228.2 M(-1438.5%)$17.1 M(+234.7%)-$12.7 M(-116.4%)$77.1 M(-2.9%)$79.4 M(-6.3%)$84.7 M(-3.3%)$87.6 M(-6.9%)$94.1 M(+1.8%)$92.4 M(+2.7%)$90.0 M(+2.7%)$87.6 M(+7.6%)$81.4 M(+2.4%)$79.6 M

Total Expenses

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

Operating Expenses

$8.0 M(+1037.4%)-$853.0 K(+89.7%)-$8.2 M(-754.0%)$1.3 M(-79.2%)$6.0 M(+1.3%)$6.0 M(+65.7%)$3.6 M(+0.2%)$3.6 M(-34.0%)$5.4 M(+366.2%)-$2.0 M(-158.6%)$3.5 M(+303.6%)$865.0 K(-81.7%)$4.7 M(+177.2%)-$6.1 M(-286.5%)$3.3 M(-10.8%)$3.7 M(-6.5%)$3.9 M(+14.3%)$3.4 M(+10.8%)$3.1 M(+6.3%)$2.9 M(+17.5%)$2.5 M(+73.5%)$1.4 M(-12.9%)$1.6 M(+13.3%)$1.5 M(+4.7%)$1.4 M(+8.5%)$1.3 M(-10.3%)$1.4 M(-6.4%)$1.5 M(+7.0%)$1.4 M(+18.7%)$1.2 M(-12.3%)$1.4 M(-0.1%)$1.4 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

$111.3 M(+16.9%)$95.2 M(+929.0%)$9.3 M(-90.1%)$93.6 M(+23.5%)$75.8 M(-25.4%)$101.6 M(+39.2%)$73.0 M(+24.8%)$58.5 M(+128.7%)$25.6 M(+216.5%)$8.1 M(-47.5%)$15.4 M(-77.0%)$66.9 M(+6.0%)$63.1 M(-11.9%)$71.6 M(-13.6%)$82.9 M(-9.2%)$91.3 M(-3.3%)$94.4 M(-0.2%)$94.6 M(-33.4%)$142.1 M(+162.1%)-$229.0 M(-586.7%)$47.0 M(+163.6%)-$74.0 M(-485.4%)$19.2 M(+7.9%)$17.8 M(-3.5%)$18.4 M(+15.9%)$15.9 M(-26.8%)$21.7 M(-5.7%)$23.0 M(+8.1%)$21.3 M(-5.1%)$22.5 M(+11.7%)$20.1 M(-3.0%)$20.7 M

TTM Net Income

$309.3 M(+13.0%)$273.8 M(-2.3%)$280.1 M(-18.5%)$343.9 M(+11.3%)$308.8 M(+19.4%)$258.6 M(+56.6%)$165.2 M(+53.5%)$107.6 M(-7.2%)$115.9 M(-24.4%)$153.4 M(-29.3%)$217.0 M(-23.7%)$284.5 M(-7.9%)$308.9 M(-9.2%)$340.3 M(-6.3%)$363.3 M(-14.0%)$422.5 M(+313.2%)$102.3 M(+86.4%)$54.9 M(+148.2%)-$113.8 M(+51.9%)-$236.7 M(-2460.1%)$10.0 M(+154.0%)-$18.6 M(-126.0%)$71.3 M(-3.4%)$73.8 M(-6.6%)$79.1 M(-3.5%)$82.0 M(-7.4%)$88.5 M(+1.9%)$86.9 M(+2.7%)$84.6 M(+2.8%)$82.3 M(+8.4%)$75.9 M(+2.5%)$74.1 M

Net Margin

---98.4%(+7.0%)92.0%(-1.2%)93.1%(-2.4%)95.4%(+1.6%)93.9%(+21.1%)77.6%-79.5%(-19.3%)98.6%(+6.7%)92.4%-96.2%(+0.1%)96.1%(+0.1%)96.0%(-0.5%)96.5%(-1.4%)97.9%-95.0%-92.1%(-0.4%)92.5%(-0.6%)93.0%(+0.5%)92.6%(-1.4%)93.8%(+0.0%)93.8%(+0.1%)93.7%(-1.3%)94.9%(+1.4%)93.6%(-0.1%)93.8%

EBIT

$187.8 M(+17.9%)$159.3 M(+137.5%)$67.1 M(-50.4%)$135.4 M(+16.9%)$115.8 M(-18.3%)$141.7 M(+26.1%)$112.4 M(+18.4%)$94.9 M(+58.2%)$60.0 M(+41.3%)$42.5 M(+8.4%)$39.2 M(-54.6%)$86.2 M(+8.2%)$79.7 M(-17.4%)$96.6 M(-1.5%)$98.0 M(-8.8%)$107.5 M(-0.8%)$108.3 M(+0.1%)$108.2 M(-32.3%)$159.7 M(+177.0%)-$207.4 M(-399.2%)$69.3 M(+212.3%)-$61.7 M(-305.5%)$30.0 M(+5.7%)$28.4 M(+0.7%)$28.2 M(+13.3%)$24.9 M(-17.8%)$30.3 M(-2.1%)$30.9 M(+6.6%)$29.0 M(-5.2%)$30.6 M(+8.5%)$28.2 M(-0.7%)$28.4 M

TTM EBIT

$549.6 M(+15.1%)$477.5 M(+3.8%)$459.9 M(-9.0%)$505.2 M(+8.7%)$464.8 M(+13.6%)$409.1 M(+32.0%)$309.8 M(+30.9%)$236.6 M(+3.8%)$227.9 M(-8.0%)$247.6 M(-17.9%)$301.7 M(-16.3%)$360.6 M(-5.6%)$381.9 M(-7.0%)$410.4 M(-2.7%)$422.0 M(-12.8%)$483.6 M(+186.7%)$168.7 M(+30.1%)$129.7 M(+422.9%)-$40.2 M(+76.3%)-$169.8 M(-357.0%)$66.1 M(+164.7%)$25.0 M(-77.6%)$111.6 M(-0.2%)$111.8 M(-2.2%)$114.3 M(-0.7%)$115.1 M(-4.7%)$120.9 M(+1.7%)$118.8 M(+2.2%)$116.3 M(+2.1%)$113.8 M(+6.9%)$106.5 M(+2.8%)$103.6 M

EBITDA

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

TTM EBITDA

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

Selling, General & Administrative Expenses

$5.3 M(+16.6%)$4.5 M(+15.2%)$3.9 M(+1.9%)$3.9 M(-1.6%)$3.9 M(-0.4%)$4.0 M(+9.7%)$3.6 M(+0.2%)$3.6 M(-2.7%)$3.7 M(+15.6%)$3.2 M(-8.4%)$3.5 M(+26.1%)$2.8 M(-9.5%)$3.1 M(+3.6%)$3.0 M(-10.0%)$3.3 M(-10.8%)$3.7 M(+34.8%)$2.7 M(-20.7%)$3.4 M(+10.8%)$3.1 M(+6.3%)$2.9 M(+17.5%)$2.5 M(+73.5%)$1.4 M(-12.9%)$1.6 M(+13.3%)$1.5 M(+4.7%)$1.4 M(+8.5%)$1.3 M(-10.3%)$1.4 M(-6.4%)$1.5 M(+7.0%)$1.4 M(+18.7%)$1.2 M(-12.3%)$1.4 M(-0.1%)$1.4 M

TTM SGA

$17.7 M(+8.4%)$16.3 M(+3.8%)$15.7 M(+2.3%)$15.4 M(+1.8%)$15.1 M(+1.6%)$14.8 M(+5.3%)$14.1 M(+0.8%)$14.0 M(+6.3%)$13.2 M(+5.1%)$12.5 M(+2.0%)$12.3 M(+1.7%)$12.1 M(-7.0%)$13.0 M(+2.6%)$12.6 M(-3.7%)$13.1 M(+1.3%)$13.0 M(+6.2%)$12.2 M(+2.0%)$12.0 M(+20.2%)$10.0 M(+17.2%)$8.5 M(+20.9%)$7.0 M(+18.6%)$5.9 M(+2.7%)$5.8 M(+4.0%)$5.5 M(-1.3%)$5.6 M(-0.6%)$5.7 M(+1.4%)$5.6 M(+1.0%)$5.5 M(+2.8%)$5.4 M(+1.4%)$5.3 M(-3.6%)$5.5 M(+0.8%)$5.4 M

Depreciation And Amortization

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

TTM D&A

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

Interest Expense

$77.0 M-------------------------------

TTM Interest Expense

$77.0 M-------------------------------

Income Tax

-$527.0 K(-411.6%)-$103.0 K(-58.5%)-$65.0 K(-129.6%)$220.0 K(-57.9%)$523.0 K(-65.5%)$1.5 M(+2046.2%)-$78.0 K(-141.7%)$187.0 K(-90.4%)$2.0 M(+1128.9%)$159.0 K(-66.7%)$478.0 K(+392.8%)$97.0 K(-80.4%)$495.0 K(-8.8%)$543.0 K(+100.0%)$0.0(0%)$0.0(0%)$0.0------------$0.0(0%)$0.0(-100.0%)$7000.0

TTM Income Tax

-$475.0 K(-182.6%)$575.0 K(-73.8%)$2.2 M(+0.6%)$2.2 M(+1.5%)$2.1 M(-40.0%)$3.6 M(+61.2%)$2.2 M(-20.0%)$2.8 M(+3.4%)$2.7 M(+118.7%)$1.2 M(-23.8%)$1.6 M(+42.1%)$1.1 M(+9.3%)$1.0 M(+91.2%)$543.0 K(+100.0%)$0.0(0%)$0.0(0%)$0.0------------$17.0 K(0%)$17.0 K(0%)$17.0 K

PE Ratio

11.1(+2.9%)10.8(+12.4%)9.6(+16.7%)8.2(-2.5%)8.4(-12.8%)9.7(-30.7%)13.9(-35.3%)21.5(+11.2%)19.4(+40.5%)13.8(+35.0%)10.2(+12.0%)9.1(+7.9%)8.4(+7.8%)7.8(+10.1%)7.1(+27.0%)5.6(-84.2%)35.4(-51.9%)73.6----15.1(+2.2%)14.7(+17.1%)12.6(-8.8%)13.8(+8.8%)12.7(+1.6%)12.5(-2.4%)12.8(-4.6%)13.4(-7.0%)14.4(-3.8%)15.0

PS Ratio

13.1(-11.2%)14.7(+1.1%)14.6(+84.9%)7.9(-0.5%)7.9(-10.7%)8.9(-31.2%)12.9(-32.6%)19.1(+7.3%)17.8(+35.9%)13.1(+30.9%)10.0(+11.0%)9.0(+7.8%)8.4(+7.5%)7.8(+12.6%)6.9(+22.7%)5.6(-72.5%)20.4(-38.3%)33.1(+276.5%)-18.8(-146.7%)-7.6(-105.1%)149.6(+173.3%)-204.0(-1508.8%)14.5(+2.7%)14.1(+16.1%)12.2(-8.7%)13.3(+10.3%)12.1(+0.8%)12.0(-4.1%)12.5(-5.6%)13.2(-8.0%)14.4(-2.5%)14.7

Cashflow statements

Dec 31, 2024Sep 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

--$200.0 M(-186.6%)$230.9 M(+54.6%)$149.4 M(-8.7%)$163.6 M(+155.2%)$64.1 M(+32.1%)$48.5 M(+63.0%)$29.8 M(-43.7%)$52.9 M(-66.7%)$158.9 M(+185.3%)-$186.4 M(+10.1%)-$207.3 M(-14.1%)-$181.7 M(+53.0%)-$386.7 M(-1021.7%)$42.0 M(-79.4%)$203.6 M(+223.5%)-$164.9 M(-261.4%)$102.1 M(-2.4%)$104.6 M(+12.8%)$92.7 M(+182.9%)-$111.8 M(-193.5%)-$38.1 M(-172.2%)$52.7 M(+410.0%)-$17.0 M(+85.3%)-$116.1 M(-481.4%)$30.4 M(+415.8%)-$9.6 M(+45.4%)-$17.6 M(-51.7%)-$11.6 M(-108.8%)$132.9 M(+442.5%)-$38.8 M(-115.2%)-$18.0 M

TTM CFO

-$343.9 M(-43.4%)$608.1 M(+42.9%)$425.7 M(+39.1%)$306.1 M(+56.7%)$195.4 M(-32.7%)$290.2 M(+425.1%)$55.3 M(+130.4%)-$181.8 M(+56.3%)-$416.5 M(+56.7%)-$962.1 M(-31.1%)-$733.8 M(-127.2%)-$322.9 M(-5.5%)-$306.0 M(-267.4%)$182.8 M(-25.5%)$245.5 M(+82.3%)$134.6 M(-28.3%)$187.7 M(+295.4%)$47.5 M(+1171.1%)-$4.4 M(+96.1%)-$114.2 M(+3.6%)-$118.5 M(-137.3%)-$49.9 M(+55.5%)-$112.3 M(+0.6%)-$112.9 M(-1231.9%)-$8.5 M(-109.0%)$94.0 M(+45.0%)$64.8 M(+0.6%)$64.4 M(+3.6%)$62.2 M(+170.6%)-$88.1 M(-141.7%)-$36.4 M

Cash From Investing

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

TTM CFI

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

Cash From Financing

-$93.7 M(+141.3%)-$226.9 M(-262.3%)$139.8 M(+206.9%)-$130.8 M(-38.1%)-$94.7 M(-523.0%)-$15.2 M(+73.9%)-$58.2 M(+13.8%)-$67.5 M(+32.1%)-$99.4 M(-174.4%)$133.5 M(+66.7%)$80.1 M(-66.5%)$238.9 M(-39.8%)$396.9 M(+4210.9%)$9.2 M(+103.2%)-$290.6 M(-215.6%)$251.4 M(+763.7%)-$37.9 M(+63.5%)-$103.7 M(+3.2%)-$107.1 M(-166.6%)$160.9 M(+1271.4%)$11.7 M(+164.4%)-$18.2 M(-146.1%)$39.5 M(-68.1%)$124.1 M(+318.2%)-$56.9 M(-269.8%)$33.5 M(+401.1%)-$11.1 M(-142.4%)$26.2 M(+122.5%)-$116.2 M(-385.4%)$40.7 M(+517.6%)-$9.8 M

TTM CFF

--$124.2 M(+60.3%)-$312.6 M(-209.8%)-$100.9 M(+66.2%)-$298.9 M(-26.9%)-$235.5 M(+2.0%)-$240.3 M(-162.5%)-$91.5 M(-295.8%)$46.7 M(-86.8%)$353.1 M(-58.4%)$849.4 M(+17.1%)$725.1 M(+104.6%)$354.3 M(-3.4%)$366.9 M(+640.4%)-$67.9 M(+62.5%)-$180.8 M(-6864.5%)$2.7 M(+103.0%)-$87.8 M(-129.9%)-$38.2 M(-180.7%)$47.3 M(-75.6%)$194.0 M(+23.4%)$157.2 M(+77.5%)$88.5 M(-36.9%)$140.3 M(+56.5%)$89.6 M(+1179.0%)-$8.3 M(+87.7%)-$67.6 M(-12.0%)-$60.4 M(-2.3%)-$59.0 M(+33.8%)-$89.2 M(-223.8%)$72.1 M(+88.7%)$38.2 M

Free Cash Flow

-$374.7 M(-87.3%)-$200.0 M(-186.6%)$230.9 M(+54.6%)$149.4 M(-8.7%)$163.6 M(+155.2%)$64.1 M(+32.1%)$48.5 M(+63.0%)$29.8 M(-43.7%)$52.9 M(-66.7%)$158.9 M(+185.3%)-$186.4 M(+10.1%)-$207.3 M(-14.1%)-$181.7 M(+53.0%)-$386.7 M(-1021.7%)$42.0 M(-79.4%)$203.6 M(+223.5%)-$164.9 M(-261.4%)$102.1 M(-2.4%)$104.6 M(+12.8%)$92.7 M(+182.9%)-$111.8 M(-193.5%)-$38.1 M(-172.2%)$52.7 M(+410.0%)-$17.0 M(+85.3%)-$116.1 M(-481.4%)$30.4 M(+415.8%)-$9.6 M(+45.4%)-$17.6 M(-51.7%)-$11.6 M(-108.8%)$132.9 M(+442.5%)-$38.8 M(-115.2%)-$18.0 M

TTM FCF

-$194.4 M(-156.5%)$343.9 M(-43.4%)$608.1 M(+42.9%)$425.7 M(+39.1%)$306.1 M(+56.7%)$195.4 M(-32.7%)$290.2 M(+425.1%)$55.3 M(+130.4%)-$181.8 M(+56.3%)-$416.5 M(+56.7%)-$962.1 M(-31.1%)-$733.8 M(-127.2%)-$322.9 M(-5.5%)-$306.0 M(-267.4%)$182.8 M(-25.5%)$245.5 M(+82.3%)$134.6 M(-28.3%)$187.7 M(+295.4%)$47.5 M(+1171.1%)-$4.4 M(+96.1%)-$114.2 M(+3.6%)-$118.5 M(-137.3%)-$49.9 M(+55.5%)-$112.3 M(+0.6%)-$112.9 M(-1231.9%)-$8.5 M(-109.0%)$94.0 M(+45.0%)$64.8 M(+0.6%)$64.4 M(+3.6%)$62.2 M(+170.6%)-$88.1 M(-141.7%)-$36.4 M

CAPEX

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

TTM CAPEX

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

Dividends Paid

$108.3 M(-22.1%)$139.0 M(+83.9%)$75.6 M(+18.4%)$63.8 M(+6.9%)$59.7 M(+6.4%)$56.2 M(+26.1%)$44.5 M(+2.2%)$43.5 M(-7.8%)$47.2 M(+17.5%)$40.2 M(+2.3%)$39.3 M(+5.3%)$37.4 M(-2.4%)$38.3 M(+6.8%)$35.9 M(+2.1%)$35.1 M(+2.3%)$34.3 M(+1.4%)$33.8 M(+0.6%)$33.7 M(+5.7%)$31.9 M(+5.7%)$30.1 M(-26.2%)$40.8 M(+112.0%)$19.2 M(+11.8%)$17.2 M(+4.3%)$16.5 M(-26.1%)$22.3 M(+36.5%)$16.4 M(-2.3%)$16.8 M(-1.3%)$17.0 M(-19.0%)$21.0 M(+24.4%)$16.8 M(+4.1%)$16.2 M(+4.4%)$15.5 M

TTM Dividends Paid

$386.8 M(+14.4%)$338.2 M(+32.5%)$255.3 M(+13.9%)$224.2 M(+9.9%)$204.0 M(+6.5%)$191.5 M(+9.1%)$175.5 M(+3.0%)$170.4 M(+3.8%)$164.2 M(+5.8%)$155.2 M(+2.9%)$150.8 M(+2.9%)$146.6 M(+2.1%)$143.6 M(+3.2%)$139.1 M(+1.6%)$136.9 M(+2.4%)$133.7 M(+3.2%)$129.5 M(-5.1%)$136.4 M(+11.8%)$122.0 M(+13.6%)$107.4 M(+14.5%)$93.8 M(+24.5%)$75.3 M(+4.0%)$72.4 M(+0.6%)$72.0 M(-0.7%)$72.4 M(+1.9%)$71.1 M(-0.7%)$71.5 M(+0.8%)$71.0 M(+2.1%)$69.5 M(-9.5%)$76.8 M(+1.8%)$75.4 M(+2.2%)$73.8 M

TTM Dividend Per Share

$1.93(+2.1%)$1.89(+4.4%)$1.81(+10.4%)$1.64(+8.6%)$1.51(+7.9%)$1.40(+8.5%)$1.29(+2.4%)$1.26(+2.4%)$1.23(+2.5%)$1.20(+0.8%)$1.19(+0.8%)$1.18(+0.8%)$1.17(+0.9%)$1.16(0%)$1.16(0%)$1.16(-1.9%)$1.18(-11.0%)$1.33(-1.0%)$1.34(-1.0%)$1.36(+0.7%)$1.35(+1.4%)$1.33(0%)$1.33(0%)$1.33(0%)$1.33(+2.9%)$1.29(0%)$1.29(0%)$1.29(0%)$1.29(-11.1%)$1.45(0%)$1.45(0%)$1.45

TTM Dividend Yield

12.6%(+1.4%)12.5%(+8.7%)11.5%(+16.4%)9.8%(-0.2%)9.9%(+3.5%)9.5%(-0.2%)9.6%(+2.9%)9.3%(-0.6%)9.3%(-3.5%)9.7%(+5.6%)9.2%(+18.3%)7.8%(+2.4%)7.6%(+3.3%)7.3%(-2.4%)7.5%(-5.2%)7.9%(-5.1%)8.4%(-16.7%)10.0%(-12.8%)11.5%(+4.5%)11.0%(+47.9%)7.5%(+3.6%)7.2%(-5.5%)7.6%(+0.4%)7.6%(-7.8%)8.2%(+17.1%)7.0%(-2.4%)7.2%(-2.3%)7.4%(+1.8%)7.2%(-8.1%)7.9%(+1.6%)7.8%(+4.0%)7.5%

Payout Ratio

97.3%(-33.4%)146.0%(-82.1%)817.1%(+1097.6%)68.2%(-13.4%)78.8%(+42.6%)55.3%(-9.4%)61.0%(-18.1%)74.4%(-59.7%)184.7%(-62.9%)497.6%(+94.9%)255.3%(+357.1%)55.9%(-8.0%)60.7%(+21.3%)50.0%(+18.1%)42.4%(+12.8%)37.6%(+4.8%)35.8%(+0.8%)35.6%(+58.7%)22.4%(+270.3%)-13.2%(-115.2%)86.7%(+433.5%)-26.0%(-129.0%)89.7%(-3.4%)92.8%(-23.4%)121.2%(+17.7%)102.9%(+33.5%)77.1%(+4.7%)73.7%(-25.0%)98.3%(+31.1%)75.0%(-6.8%)80.5%(+7.6%)74.8%