NNN logo

NNN 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

$8.9 B(+2.3%)$8.7 B(+0.3%)$8.7 B(+0.5%)$8.7 B(+1.2%)$8.6 B(+2.6%)$8.3 B(+1.3%)$8.2 B(+1.1%)$8.1 B(+2.4%)$8.0 B(+1.9%)$7.8 B(+0.4%)$7.8 B(+0.3%)$7.8 B(-4.7%)$8.1 B(+6.0%)$7.7 B(-0.5%)$7.7 B(+1.0%)$7.6 B(+0.0%)$7.6 B(+0.0%)$7.6 B(-0.2%)$7.6 B(+2.9%)$7.4 B(-2.5%)$7.6 B(+5.2%)$7.3 B(+1.6%)$7.1 B(+0.5%)$7.1 B(-3.5%)$7.4 B(+9.1%)$6.7 B(+1.3%)$6.7 B(+1.5%)$6.6 B(-1.0%)$6.6 B(+4.6%)$6.3 B(+3.6%)$6.1 B

Current Assets

$218.1 M(+247.6%)$62.8 M(+2.3%)$61.3 M(+19.7%)$51.2 M(-60.3%)$129.2 M(+241.5%)$37.8 M(-14.6%)$44.3 M(-0.1%)$44.3 M(+14.6%)$38.7 M(-13.8%)$44.9 M(-52.7%)$94.8 M(-56.8%)$219.4 M(-63.3%)$597.7 M(+91.4%)$312.3 M(-15.4%)$369.3 M(+10.9%)$333.1 M(-9.6%)$368.5 M(+19.2%)$309.1 M(+20.2%)$257.1 M(+463.7%)$45.6 M(-88.7%)$402.2 M(+996.8%)$36.7 M(-73.2%)$136.7 M(-19.3%)$169.4 M(-73.7%)$643.3 M(+1304.7%)$45.8 M(+6.3%)$43.1 M(-35.1%)$66.3 M(-77.0%)$287.8 M(+682.0%)$36.8 M(-49.4%)$72.7 M

Non Current Assets

$8.7 B(+0.5%)$8.7 B(+0.2%)$8.6 B(+0.4%)$8.6 B(+2.1%)$8.4 B(+1.5%)$8.3 B(+1.4%)$8.2 B(+1.1%)$8.1 B(+2.4%)$7.9 B(+2.0%)$7.8 B(+1.1%)$7.7 B(+1.9%)$7.5 B(-0.1%)$7.5 B(+2.3%)$7.4 B(+0.3%)$7.3 B(+0.5%)$7.3 B(+0.5%)$7.3 B(-0.8%)$7.3 B(-0.9%)$7.4 B(+0.0%)$7.4 B(+2.3%)$7.2 B(+0.1%)$7.2 B(+3.1%)$7.0 B(+1.0%)$6.9 B(+3.3%)$6.7 B(+0.2%)$6.7 B(+1.2%)$6.6 B(+1.9%)$6.5 B(+2.5%)$6.3 B(+0.6%)$6.3 B(+4.3%)$6.0 B

Total Liabilities

$4.6 B(+0.5%)$4.5 B(+0.0%)$4.5 B(+0.6%)$4.5 B(+2.3%)$4.4 B(+5.0%)$4.2 B(+2.3%)$4.1 B(+2.0%)$4.0 B(+2.0%)$3.9 B(+1.4%)$3.9 B(+0.4%)$3.9 B(+0.6%)$3.8 B(-0.6%)$3.9 B(+13.7%)$3.4 B(-0.6%)$3.4 B(+3.2%)$3.3 B(-0.9%)$3.3 B(+0.8%)$3.3 B(-0.7%)$3.3 B(+7.8%)$3.1 B(+3.4%)$3.0 B(-1.0%)$3.0 B(+1.6%)$3.0 B(+1.2%)$2.9 B(-10.1%)$3.3 B(+19.1%)$2.8 B(-1.4%)$2.8 B(+2.8%)$2.7 B(-4.9%)$2.9 B(+8.0%)$2.6 B(+8.6%)$2.4 B

Current Liabilities

$75.4 M(+143.8%)$30.9 M(-83.9%)$191.7 M(+15.2%)$166.4 M(+173.8%)$60.8 M(-83.0%)$357.3 M(+33.7%)$267.2 M(+40.6%)$190.0 M(+81.2%)$104.9 M(+66.0%)$63.2 M(+8.9%)$58.0 M(+142.5%)$23.9 M(-54.7%)$52.8 M(+142.0%)$21.8 M(-51.2%)$44.7 M(+130.2%)$19.4 M(-62.2%)$51.3 M(+137.1%)$21.7 M(-48.1%)$41.7 M(-72.5%)$151.8 M(+230.9%)$45.9 M(-43.5%)$81.2 M(+71.1%)$47.5 M(+143.1%)$19.5 M(-44.7%)$35.3 M(-81.0%)$186.1 M(-12.5%)$212.8 M(+51.1%)$140.8 M(+280.0%)$37.1 M(-84.3%)$235.4 M(+547.1%)$36.4 M

Long Term Liabilities

$4.5 B(-0.5%)$4.5 B(+3.7%)$4.3 B(+0.0%)$4.3 B(-0.1%)$4.3 B(+13.1%)$3.8 B(+0.1%)$3.8 B(+0.1%)$3.8 B(-0.2%)$3.8 B(+0.4%)$3.8 B(+0.3%)$3.8 B(-0.3%)$3.8 B(+0.1%)$3.8 B(+12.9%)$3.4 B(+0.1%)$3.4 B(+2.4%)$3.3 B(+0.1%)$3.3 B(-0.1%)$3.3 B(-0.1%)$3.3 B(+12.0%)$3.0 B(-0.1%)$3.0 B(+0.2%)$2.9 B(+0.4%)$2.9 B(+0.3%)$2.9 B(-9.8%)$3.2 B(+26.3%)$2.6 B(-0.5%)$2.6 B(+0.2%)$2.6 B(-8.7%)$2.8 B(+17.0%)$2.4 B(+0.4%)$2.4 B

Shareholders Equity

$4.4 B(+4.2%)$4.2 B(+0.5%)$4.2 B(+0.4%)$4.2 B(-0.0%)$4.2 B(+0.2%)$4.2 B(+0.4%)$4.1 B(+0.3%)$4.1 B(+2.9%)$4.0 B(+2.3%)$3.9 B(+0.5%)$3.9 B(-0.1%)$3.9 B(-8.4%)$4.3 B(-0.3%)$4.3 B(-0.4%)$4.3 B(-0.7%)$4.3 B(+0.8%)$4.3 B(-0.6%)$4.3 B(+0.2%)$4.3 B(-0.7%)$4.3 B(-6.4%)$4.6 B(+9.6%)$4.2 B(+1.7%)$4.2 B(-0.0%)$4.2 B(+1.9%)$4.1 B(+2.2%)$4.0 B(+3.2%)$3.9 B(+0.6%)$3.8 B(+2.0%)$3.8 B(+2.1%)$3.7 B(+0.4%)$3.7 B

Book Value

$4.4 B(+4.2%)$4.2 B(+0.5%)$4.2 B(+0.4%)$4.2 B(-0.0%)$4.2 B(+0.2%)$4.2 B(+0.4%)$4.1 B(+0.3%)$4.1 B(+2.9%)$4.0 B(+2.3%)$3.9 B(+0.5%)$3.9 B(-0.1%)$3.9 B(-0.3%)$3.9 B(-0.3%)$3.9 B(-0.4%)$3.9 B(-0.8%)$4.0 B(+0.8%)$3.9 B(-0.6%)$4.0 B(+0.3%)$4.0 B(-0.8%)$4.0 B(-0.2%)$4.0 B(+11.3%)$3.6 B(+2.0%)$3.5 B(-0.1%)$3.5 B(+2.3%)$3.4 B(+2.6%)$3.4 B(+3.9%)$3.2 B(+0.7%)$3.2 B(+2.4%)$3.1 B(+2.5%)$3.1 B(+0.4%)$3.0 B

Working Capital

$142.8 M(+348.6%)$31.8 M(+124.4%)-$130.3 M(-13.2%)-$115.1 M(-268.3%)$68.4 M(+121.4%)-$319.5 M(-43.3%)-$222.9 M(-53.0%)-$145.7 M(-120.0%)-$66.2 M(-261.4%)-$18.3 M(-149.9%)$36.7 M(-81.2%)$195.5 M(-64.1%)$544.9 M(+87.6%)$290.5 M(-10.5%)$324.6 M(+3.5%)$313.7 M(-1.1%)$317.2 M(+10.3%)$287.4 M(+33.4%)$215.4 M(+302.8%)-$106.2 M(-129.8%)$356.3 M(+900.5%)-$44.5 M(-149.9%)$89.2 M(-40.5%)$149.9 M(-75.3%)$608.0 M(+533.3%)-$140.3 M(+17.3%)-$169.7 M(-127.9%)-$74.5 M(-129.7%)$250.8 M(+226.3%)-$198.6 M(-646.3%)$36.4 M

Cash And Cash Equivalents

$173.5 M(+8046.8%)$2.1 M(+88.8%)$1.1 M(-5.1%)$1.2 M(-98.5%)$77.1 M(+3281.7%)$2.3 M(-29.6%)$3.2 M(+29.3%)$2.5 M(-23.6%)$3.3 M(-0.4%)$3.3 M(-93.9%)$53.7 M(-68.6%)$171.3 M(-68.5%)$543.5 M(+117.8%)$249.6 M(-19.8%)$311.2 M(+16.5%)$267.2 M(-9.4%)$294.9 M(+31.3%)$224.6 M(+3.3%)$217.4 M(+19448.8%)$1.1 M(-99.7%)$353.7 M(+15911.2%)$2.2 M(-97.3%)$80.5 M(-29.5%)$114.3 M(-81.2%)$607.7 M(+32137.2%)$1.9 M(-52.9%)$4.0 M(+193.4%)$1.4 M(-99.5%)$254.3 M(+5613.8%)$4.5 M(-87.1%)$34.4 M

Accounts Payable

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

Accounts Receivable

$2.2 M(-12.8%)$2.6 M(-28.5%)$3.6 M(-2.2%)$3.6 M(+70.3%)$2.1 M(-4.6%)$2.2 M(-12.5%)$2.6 M(-28.9%)$3.6 M(+21.3%)$3.0 M(+14.0%)$2.6 M(-7.2%)$2.8 M(-10.7%)$3.2 M(+48.2%)$2.1 M(-41.1%)$3.6 M(-21.6%)$4.6 M(+6.3%)$4.3 M(+5.1%)$4.1 M(-77.9%)$18.6 M(+342.4%)$4.2 M(+46.6%)$2.9 M(-0.3%)$2.9 M(+15.0%)$2.5 M(-13.8%)$2.9 M(-23.4%)$3.8 M(+74.9%)$2.2 M(-14.8%)$2.5 M(-34.0%)$3.9 M(-10.5%)$4.3 M(+23.5%)$3.5 M(+58.3%)$2.2 M(-29.0%)$3.1 M

Short Term Debt

$0.0-$116.2 M(-12.0%)$132.0 M(+100.0%)$0.0(-100.0%)$332.5 M(+59.1%)$209.0 M(+25.8%)$166.2 M(+249.9%)$47.5 M(+18.8%)$40.0 M-$0.0----$0.0(0%)$0.0(0%)$0.0(-100.0%)$133.6 M-$63.2 M-$0.0(0%)$0.0(-100.0%)$166.7 M(-5.5%)$176.4 M(+46.4%)$120.5 M-$215.5 M-

Long Term Debt

$4.4 B(-0.2%)$4.4 B(+3.6%)$4.2 B(+0.0%)$4.2 B(+0.0%)$4.2 B(+13.0%)$3.7 B(-0.2%)$3.8 B(+0.0%)$3.7 B(+0.0%)$3.7 B(+0.0%)$3.7 B(+0.0%)$3.7 B(+0.0%)$3.7 B(+0.0%)$3.7 B(+13.2%)$3.3 B(+0.0%)$3.3 B(+2.8%)$3.2 B(+0.0%)$3.2 B(+0.0%)$3.2 B(+0.0%)$3.2 B(+12.7%)$2.9 B(+0.0%)$2.9 B(+0.0%)$2.9 B(+0.0%)$2.9 B(+0.0%)$2.9 B(-9.4%)$3.1 B(+27.9%)$2.5 B(+0.0%)$2.5 B(+0.0%)$2.5 B(-9.2%)$2.7 B(+17.1%)$2.3 B(+0.0%)$2.3 B

Total Debt

$4.4 B(-0.2%)$4.4 B(+0.8%)$4.3 B(-0.3%)$4.4 B(+3.2%)$4.2 B(+3.8%)$4.1 B(+2.9%)$4.0 B(+1.1%)$3.9 B(+3.1%)$3.8 B(+0.2%)$3.8 B(+1.1%)$3.7 B(+0.0%)$3.7 B(+0.0%)$3.7 B(+13.2%)$3.3 B(+0.0%)$3.3 B(+2.8%)$3.2 B(+0.0%)$3.2 B(+0.0%)$3.2 B(+0.0%)$3.2 B(+7.7%)$3.0 B(+4.7%)$2.9 B(-2.1%)$2.9 B(+2.3%)$2.9 B(+0.0%)$2.9 B(-9.4%)$3.1 B(+19.8%)$2.6 B(-0.3%)$2.6 B(+2.2%)$2.6 B(-4.8%)$2.7 B(+7.1%)$2.5 B(+9.3%)$2.3 B

Debt To Equity

1.0(-3.9%)1.0(0%)1.0(-0.9%)1.1(+2.9%)1.0(+4.1%)1.0(+2.1%)1.0(+1.1%)0.9(0%)0.9(-2.1%)1.0(+1.0%)1.0(0%)1.0(+9.1%)0.9(+12.8%)0.8(+1.3%)0.8(+2.7%)0.8(0%)0.8(0%)0.8(0%)0.8(+8.7%)0.7(+11.3%)0.6(-10.1%)0.7(0%)0.7(0%)0.7(-10.4%)0.8(+16.7%)0.7(-2.9%)0.7(+1.5%)0.7(-6.9%)0.7(+4.3%)0.7(+9.5%)0.6

Current Ratio

2.9(+42.4%)2.0(+534.4%)0.3(+3.2%)0.3(-85.5%)2.1(+1836.4%)0.1(-35.3%)0.2(-26.1%)0.2(-37.8%)0.4(-47.9%)0.7(-56.4%)1.6(-82.2%)9.2(-19.0%)11.3(-20.9%)14.3(+73.0%)8.3(-51.8%)17.2(+139.1%)7.2(-49.7%)14.3(+131.4%)6.2(+1956.7%)0.3(-96.6%)8.8(+1848.9%)0.5(-84.4%)2.9(-66.8%)8.7(-52.4%)18.2(+7188.0%)0.3(+25.0%)0.2(-57.5%)0.5(-94.0%)7.8(+4756.3%)0.2(-92.0%)2.0

Quick Ratio

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

Inventory

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

Retained Earnings

-$818.9 M(-1.0%)-$810.7 M(+0.4%)-$814.2 M(-1.0%)-$805.9 M(-0.8%)-$799.9 M(+0.5%)-$804.0 M(-0.1%)-$803.0 M(-1.2%)-$793.8 M(-0.9%)-$786.5 M(-1.1%)-$777.9 M(-2.5%)-$759.2 M(-1.5%)-$747.9 M(-3.8%)-$720.2 M(-2.0%)-$706.0 M(-3.3%)-$683.5 M(-6.0%)-$644.8 M(-5.4%)-$611.5 M(-6.7%)-$573.2 M(-8.8%)-$526.7 M(-5.5%)-$499.2 M(-6.3%)-$469.6 M(-5.8%)-$443.8 M(-2.5%)-$432.8 M(-2.0%)-$424.2 M(-13.8%)-$372.9 M(-1.3%)-$368.1 M(-3.0%)-$357.2 M(+5.8%)-$379.2 M(-2.3%)-$370.8 M(-5.1%)-$352.6 M(-5.5%)-$334.4 M

PB Ratio

2.1(+13.7%)1.8(+2.8%)1.8(-6.3%)1.9(+21.9%)1.6(-16.7%)1.9(-4.1%)1.9(-4.0%)2.0(+14.8%)1.8(-9.3%)1.9(-4.4%)2.0(-6.0%)2.2(+11.3%)1.9(-7.6%)2.1(+7.1%)2.0(+8.9%)1.8(+18.4%)1.5(-1.9%)1.6(+10.7%)1.4(-39.4%)2.3(-4.5%)2.4(+0.4%)2.4(-5.5%)2.5(+14.9%)2.2(+7.3%)2.1(+0.5%)2.1(+10.2%)1.9(-9.2%)2.1(+2.0%)2.0(+5.8%)1.9(-10.3%)2.1

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

$0.5(-8.6%)$0.6(+11.5%)$0.5(-1.9%)$0.5(-10.2%)$0.6(+9.3%)$0.5(+8.0%)$0.5(0%)$0.5(0%)$0.5(+19.1%)$0.4(-8.7%)$0.5(+24.3%)$0.4(-17.8%)$0.5(+15.4%)$0.4(+30.0%)$0.3(-9.1%)$0.3(+10.0%)$0.3(+25.0%)$0.2(-31.4%)$0.3(+2.9%)$0.3(-2.9%)$0.3(-18.6%)$0.4(-2.3%)$0.4(+158.8%)$0.2(-63.8%)$0.5(+17.5%)$0.4(-35.5%)$0.6(+47.6%)$0.4(+20.0%)$0.3(+6.1%)$0.3(-5.7%)$0.3

TTM EPS

$2.2(-2.7%)$2.2(+1.8%)$2.2(+0.9%)$2.2(+1.4%)$2.1(+4.4%)$2.0(+6.3%)$1.9(+2.1%)$1.9(+7.4%)$1.8(+2.9%)$1.7(+1.8%)$1.7(+10.6%)$1.5(+2.7%)$1.5(+11.4%)$1.3(+12.8%)$1.2(-4.1%)$1.2(-0.8%)$1.2(-3.9%)$1.3(-12.9%)$1.5(-5.8%)$1.6(+12.2%)$1.4(-8.0%)$1.5(+2.0%)$1.5(-10.8%)$1.7(-13.1%)$1.9(+6.7%)$1.8(+4.1%)$1.7(+18.6%)$1.4(+3.6%)$1.4(+5.3%)$1.3(+2.3%)$1.3

Revenue

$218.6 M(+0.8%)$216.8 M(+0.7%)$215.4 M(-0.4%)$216.2 M(+5.4%)$205.1 M(+1.2%)$202.6 M(-0.7%)$204.1 M(+2.8%)$198.5 M(+2.6%)$193.5 M(+1.4%)$190.8 M(+0.3%)$190.3 M(+1.6%)$187.3 M(+3.8%)$180.4 M(+0.8%)$179.0 M(-0.4%)$179.8 M(+10.1%)$163.3 M(+2.9%)$158.6 M(-3.1%)$163.7 M(-6.5%)$175.1 M(+1.0%)$173.4 M(+2.8%)$168.6 M(+2.3%)$164.8 M(+0.7%)$163.7 M(+3.0%)$159.0 M(+2.4%)$155.3 M(-0.1%)$155.5 M(+1.8%)$152.8 M(+1.7%)$150.2 M(+1.7%)$147.7 M(+1.5%)$145.6 M(+2.9%)$141.4 M

TTM Revenue

$867.0 M(+1.6%)$853.6 M(+1.7%)$839.4 M(+1.4%)$828.1 M(+2.2%)$810.4 M(+1.5%)$798.7 M(+1.5%)$786.9 M(+1.8%)$773.1 M(+1.5%)$761.8 M(+1.8%)$748.7 M(+1.6%)$736.9 M(+1.4%)$726.4 M(+3.4%)$702.4 M(+3.2%)$680.7 M(+2.3%)$665.4 M(+0.7%)$660.7 M(-1.5%)$670.8 M(-1.5%)$680.7 M(-0.2%)$681.8 M(+1.7%)$670.5 M(+2.2%)$656.1 M(+2.1%)$642.8 M(+1.5%)$633.5 M(+1.8%)$622.7 M(+1.4%)$613.9 M(+1.3%)$606.3 M(+1.7%)$596.3 M(+1.9%)$584.9 M(+1.6%)$575.9 M(+2.3%)$562.7 M(+2.7%)$548.1 M

Total Expenses

$82.0 M(+1.0%)$81.2 M(+0.6%)$80.7 M(-1.0%)$81.5 M(+6.6%)$76.5 M(-1.7%)$77.8 M(-1.2%)$78.7 M(+3.7%)$75.9 M(+4.0%)$73.0 M(-4.0%)$76.1 M(+2.0%)$74.6 M(+5.2%)$70.9 M(+3.3%)$68.7 M(-1.0%)$69.4 M(-0.1%)$69.5 M(+4.6%)$66.4 M(+1.9%)$65.2 M(+0.8%)$64.7 M(-3.4%)$67.0 M(+2.1%)$65.6 M(+2.7%)$63.8 M(+2.6%)$62.2 M(-1.0%)$62.8 M(+4.7%)$60.0 M(+5.7%)$56.8 M(-1.9%)$57.9 M(-2.0%)$59.1 M(+0.1%)$59.0 M(-3.8%)$61.3 M(+10.3%)$55.6 M(+1.5%)$54.7 M

Operating Expenses

$74.8 M(+0.4%)$74.5 M(+1.3%)$73.5 M(+0.4%)$73.3 M(+4.7%)$70.0 M(-1.4%)$71.0 M(-1.3%)$71.9 M(+4.4%)$68.9 M(+2.6%)$67.2 M(-3.9%)$69.9 M(+3.7%)$67.4 M(+6.3%)$63.4 M(+2.0%)$62.1 M(-1.0%)$62.8 M(+1.6%)$61.8 M(+5.8%)$58.4 M(-0.8%)$58.8 M(+0.8%)$58.3 M(-1.7%)$59.3 M(+1.7%)$58.3 M(+2.1%)$57.1 M(+2.8%)$55.6 M(-0.3%)$55.8 M(+6.4%)$52.4 M(+2.7%)$51.0 M(-2.0%)$52.0 M(-2.2%)$53.2 M(+1.2%)$52.6 M(-5.8%)$55.8 M(+11.2%)$50.1 M(+2.2%)$49.1 M

Cost Of Goods Sold

$7.3 M(+7.5%)$6.8 M(-5.5%)$7.2 M(-13.2%)$8.2 M(+27.5%)$6.5 M(-5.5%)$6.8 M(-0.1%)$6.8 M(-2.7%)$7.0 M(+19.7%)$5.9 M(-4.8%)$6.2 M(-14.2%)$7.2 M(-4.3%)$7.5 M(+15.3%)$6.5 M(-1.5%)$6.6 M(-14.3%)$7.7 M(-4.1%)$8.1 M(+27.0%)$6.3 M(+0.3%)$6.3 M(-17.2%)$7.6 M(+5.2%)$7.3 M(+8.2%)$6.7 M(+1.6%)$6.6 M(-7.0%)$7.1 M(-7.3%)$7.7 M(+32.8%)$5.8 M(-1.2%)$5.8 M(-0.6%)$5.9 M(-9.3%)$6.5 M(+16.4%)$5.6 M(+2.4%)$5.4 M(-4.2%)$5.7 M

TTM Cost Of Goods Sold

$29.4 M(+2.8%)$28.6 M(-0.3%)$28.7 M(+1.1%)$28.4 M(+4.4%)$27.2 M(+2.2%)$26.6 M(+2.6%)$25.9 M(-1.3%)$26.3 M(-1.8%)$26.8 M(-2.4%)$27.4 M(-1.6%)$27.9 M(-1.9%)$28.4 M(-1.9%)$28.9 M(+0.6%)$28.7 M(+1.0%)$28.5 M(+0.3%)$28.4 M(+2.9%)$27.6 M(-1.3%)$27.9 M(-1.0%)$28.2 M(+2.0%)$27.7 M(-1.4%)$28.0 M(+3.5%)$27.1 M(+2.9%)$26.3 M(+4.9%)$25.1 M(+5.0%)$23.9 M(+0.9%)$23.7 M(+1.7%)$23.3 M(+0.9%)$23.1 M(-0.4%)$23.2 M(+2.7%)$22.6 M(+3.9%)$21.7 M

Gross Profit

$211.3 M(+0.6%)$210.1 M(+0.9%)$208.3 M(+0.1%)$208.0 M(+4.7%)$198.7 M(+1.5%)$195.8 M(-0.7%)$197.3 M(+3.0%)$191.5 M(+2.1%)$187.6 M(+1.6%)$184.6 M(+0.8%)$183.1 M(+1.9%)$179.7 M(+3.4%)$173.8 M(+0.8%)$172.4 M(+0.2%)$172.1 M(+10.8%)$155.2 M(+1.9%)$152.3 M(-3.2%)$157.4 M(-6.0%)$167.4 M(+0.8%)$166.1 M(+2.6%)$161.9 M(+2.3%)$158.2 M(+1.0%)$156.6 M(+3.5%)$151.3 M(+1.2%)$149.6 M(-0.1%)$149.7 M(+1.9%)$147.0 M(+2.2%)$143.8 M(+1.1%)$142.2 M(+1.4%)$140.1 M(+3.2%)$135.8 M

TTM Gross Profit

$837.6 M(+1.5%)$825.0 M(+1.8%)$810.7 M(+1.4%)$799.7 M(+2.1%)$783.2 M(+1.4%)$772.1 M(+1.5%)$761.0 M(+1.9%)$746.8 M(+1.6%)$735.0 M(+1.9%)$721.3 M(+1.7%)$709.0 M(+1.6%)$698.0 M(+3.6%)$673.5 M(+3.3%)$652.0 M(+2.4%)$636.9 M(+0.7%)$632.3 M(-1.7%)$643.2 M(-1.5%)$652.8 M(-0.1%)$653.6 M(+1.7%)$642.8 M(+2.4%)$628.0 M(+2.0%)$615.7 M(+1.4%)$607.2 M(+1.6%)$597.6 M(+1.3%)$590.0 M(+1.3%)$582.6 M(+1.7%)$573.0 M(+2.0%)$561.8 M(+1.6%)$552.7 M(+2.3%)$540.1 M(+2.6%)$526.4 M

Gross Margin

96.7%(-0.2%)96.9%(+0.2%)96.7%(+0.5%)96.2%(-0.7%)96.8%(+0.2%)96.6%(-0.0%)96.7%(+0.2%)96.5%(-0.5%)97.0%(+0.2%)96.8%(+0.6%)96.2%(+0.3%)96.0%(-0.4%)96.4%(+0.1%)96.3%(+0.6%)95.7%(+0.7%)95.1%(-1.0%)96.0%(-0.1%)96.1%(+0.5%)95.6%(-0.2%)95.8%(-0.2%)96.0%(+0.0%)96.0%(+0.3%)95.7%(+0.5%)95.2%(-1.1%)96.3%(+0.0%)96.3%(+0.1%)96.2%(+0.5%)95.7%(-0.6%)96.2%(-0.0%)96.3%(+0.3%)96.0%

Operating Profit

$136.5 M(+0.7%)$135.6 M(+0.7%)$134.7 M(-0.0%)$134.7 M(+4.7%)$128.7 M(+3.1%)$124.8 M(-0.4%)$125.4 M(+2.3%)$122.6 M(+1.8%)$120.4 M(+5.0%)$114.7 M(-0.8%)$115.7 M(-0.6%)$116.3 M(+4.2%)$111.7 M(+1.9%)$109.6 M(-0.6%)$110.3 M(+13.9%)$96.8 M(+3.6%)$93.5 M(-5.6%)$99.0 M(-8.4%)$108.1 M(+0.3%)$107.8 M(+2.9%)$104.8 M(+2.1%)$102.6 M(+1.7%)$100.9 M(+1.9%)$98.9 M(+0.4%)$98.5 M(+0.9%)$97.6 M(+4.1%)$93.8 M(+2.8%)$91.2 M(+5.6%)$86.4 M(-4.0%)$90.0 M(+3.8%)$86.7 M

TTM Operating Profit

$541.6 M(+1.5%)$533.7 M(+2.1%)$522.9 M(+1.8%)$513.6 M(+2.4%)$501.5 M(+1.7%)$493.2 M(+2.1%)$483.1 M(+2.0%)$473.4 M(+1.3%)$467.2 M(+1.9%)$458.4 M(+1.1%)$453.3 M(+1.2%)$448.0 M(+4.5%)$428.5 M(+4.4%)$410.2 M(+2.6%)$399.6 M(+0.6%)$397.5 M(-2.7%)$408.4 M(-2.7%)$419.7 M(-0.8%)$423.3 M(+1.7%)$416.0 M(+2.2%)$407.2 M(+1.6%)$401.0 M(+1.3%)$396.0 M(+1.8%)$388.9 M(+2.0%)$381.2 M(+3.3%)$369.0 M(+2.1%)$361.4 M(+2.0%)$354.3 M(+1.4%)$349.3 M(+1.4%)$344.4 M(+2.6%)$335.6 M

Operating Margin

62.5%(-0.1%)62.5%(+0.0%)62.5%(+0.3%)62.3%(-0.7%)62.7%(+1.8%)61.6%(+0.3%)61.4%(-0.6%)61.8%(-0.8%)62.3%(+3.5%)60.1%(-1.1%)60.8%(-2.2%)62.1%(+0.3%)61.9%(+1.1%)61.2%(-0.2%)61.4%(+3.4%)59.3%(+0.7%)58.9%(-2.6%)60.5%(-2.0%)61.8%(-0.7%)62.2%(+0.1%)62.1%(-0.2%)62.3%(+1.1%)61.6%(-1.0%)62.2%(-1.9%)63.5%(+1.1%)62.8%(+2.3%)61.4%(+1.1%)60.7%(+3.8%)58.5%(-5.4%)61.8%(+0.8%)61.3%

Net Income

$97.9 M(-8.2%)$106.7 M(+13.0%)$94.4 M(-2.4%)$96.7 M(-9.5%)$106.8 M(+8.2%)$98.7 M(+9.5%)$90.2 M(-0.6%)$90.7 M(+2.5%)$88.4 M(+19.2%)$74.2 M(-8.8%)$81.4 M(+4.9%)$77.6 M(-6.5%)$82.9 M(+13.6%)$73.0 M(+29.1%)$56.6 M(-7.7%)$61.3 M(+9.3%)$56.1 M(+21.2%)$46.3 M(-29.0%)$65.2 M(-11.7%)$73.8 M(+10.6%)$66.7 M(-15.2%)$78.7 M(-1.7%)$80.0 M(+118.9%)$36.6 M(-55.4%)$82.0 M(+16.2%)$70.6 M(-31.7%)$103.3 M(+43.1%)$72.2 M(+18.1%)$61.1 M(+5.3%)$58.0 M(-21.2%)$73.7 M

TTM Net Income

$395.6 M(-2.2%)$404.5 M(+2.0%)$396.5 M(+1.1%)$392.3 M(+1.6%)$386.3 M(+5.0%)$368.0 M(+7.1%)$343.4 M(+2.6%)$334.6 M(+4.1%)$321.5 M(+1.7%)$316.0 M(+0.4%)$314.9 M(+8.5%)$290.1 M(+6.0%)$273.8 M(+10.9%)$247.0 M(+12.2%)$220.2 M(-3.8%)$228.8 M(-5.2%)$241.3 M(-4.2%)$251.9 M(-11.4%)$284.3 M(-5.0%)$299.2 M(+14.2%)$262.0 M(-5.5%)$277.3 M(+3.0%)$269.2 M(-8.0%)$292.4 M(-10.8%)$328.1 M(+6.8%)$307.1 M(+4.3%)$294.6 M(+11.2%)$265.0 M(+2.4%)$258.9 M(+4.2%)$248.6 M(+2.5%)$242.5 M

Net Margin

44.8%(-9.0%)49.2%(+12.3%)43.8%(-2.0%)44.7%(-14.1%)52.1%(+6.9%)48.7%(+10.3%)44.2%(-3.3%)45.7%(-0.1%)45.7%(+17.5%)38.9%(-9.1%)42.8%(+3.2%)41.4%(-9.9%)46.0%(+12.7%)40.8%(+29.6%)31.5%(-16.1%)37.5%(+6.2%)35.4%(+25.1%)28.3%(-24.1%)37.2%(-12.5%)42.6%(+7.6%)39.6%(-17.1%)47.7%(-2.3%)48.9%(+112.5%)23.0%(-56.5%)52.8%(+16.4%)45.4%(-32.9%)67.6%(+40.7%)48.0%(+16.1%)41.4%(+3.8%)39.9%(-23.4%)52.1%

EBIT

$144.4 M(-5.8%)$153.2 M(+10.7%)$138.4 M(-1.2%)$140.1 M(-5.6%)$148.3 M(+6.8%)$138.8 M(+7.5%)$129.1 M(+0.6%)$128.3 M(+2.4%)$125.4 M(+13.1%)$110.9 M(-6.1%)$118.1 M(+3.3%)$114.3 M(-1.9%)$116.5 M(+9.8%)$106.1 M(+16.4%)$91.2 M(-2.4%)$93.4 M(+6.1%)$88.0 M(+12.8%)$78.0 M(-21.1%)$98.8 M(-5.0%)$104.1 M(+7.7%)$96.6 M(-11.3%)$108.9 M(-1.0%)$110.0 M(+53.8%)$71.5 M(-34.5%)$109.2 M(+11.8%)$97.7 M(-24.8%)$129.9 M(+8.2%)$120.1 M(+39.4%)$86.1 M(+4.3%)$82.6 M(-3.5%)$85.6 M

TTM EBIT

$576.1 M(-0.7%)$580.1 M(+2.5%)$565.6 M(+1.7%)$556.2 M(+2.2%)$544.5 M(+4.4%)$521.6 M(+5.7%)$493.7 M(+2.3%)$482.7 M(+3.0%)$468.6 M(+1.9%)$459.7 M(+1.1%)$454.9 M(+6.3%)$428.0 M(+5.1%)$407.1 M(+7.5%)$378.6 M(+8.0%)$350.6 M(-2.1%)$358.2 M(-2.9%)$368.9 M(-2.3%)$377.6 M(-7.6%)$408.5 M(-2.7%)$419.6 M(+8.4%)$387.0 M(-3.1%)$399.6 M(+2.9%)$388.4 M(-4.9%)$408.3 M(-10.6%)$456.9 M(+5.3%)$433.8 M(+3.6%)$418.7 M(+11.8%)$374.5 M(+1.9%)$367.5 M(+4.4%)$351.9 M(+2.3%)$344.1 M

EBITDA

$207.8 M(-3.7%)$215.7 M(+8.4%)$199.1 M(-0.6%)$200.2 M(-3.7%)$207.8 M(+4.6%)$198.7 M(+5.6%)$188.2 M(+1.4%)$185.6 M(+2.1%)$181.8 M(+8.0%)$168.3 M(-1.4%)$170.8 M(+1.9%)$167.6 M(+0.1%)$167.4 M(+6.7%)$157.0 M(+11.2%)$141.2 M(-0.9%)$142.5 M(+3.7%)$137.4 M(+8.2%)$127.0 M(-14.2%)$148.0 M(-2.7%)$152.2 M(+5.0%)$145.0 M(-6.5%)$155.1 M(-0.7%)$156.2 M(+35.1%)$115.6 M(-23.8%)$151.7 M(+7.6%)$141.0 M(-19.1%)$174.4 M(+6.4%)$163.9 M(+21.8%)$134.6 M(+8.6%)$124.0 M(-1.4%)$125.8 M

TTM EBITDA

$822.7 M(-0.0%)$822.8 M(+2.1%)$805.7 M(+1.4%)$794.9 M(+1.9%)$780.4 M(+3.5%)$754.3 M(+4.2%)$724.0 M(+2.5%)$706.5 M(+2.6%)$688.5 M(+2.1%)$674.2 M(+1.7%)$662.8 M(+4.7%)$633.2 M(+4.1%)$608.0 M(+5.2%)$578.0 M(+5.5%)$548.0 M(-1.2%)$554.9 M(-1.7%)$564.6 M(-1.3%)$572.2 M(-4.7%)$600.4 M(-1.3%)$608.5 M(+6.4%)$571.9 M(-1.2%)$578.7 M(+2.5%)$564.5 M(-3.1%)$582.7 M(-7.7%)$631.0 M(+2.8%)$613.9 M(+2.9%)$596.8 M(+8.9%)$548.2 M(+2.2%)$536.4 M(+4.9%)$511.3 M(+2.5%)$498.7 M

Selling, General & Administrative Expenses

$11.4 M(-4.8%)$12.0 M(-7.5%)$12.9 M(-1.8%)$13.2 M(+25.8%)$10.5 M(-5.7%)$11.1 M(-12.9%)$12.7 M(+10.3%)$11.6 M(+7.3%)$10.8 M(-13.6%)$12.5 M(-15.3%)$14.7 M(+47.2%)$10.0 M(-10.4%)$11.2 M(-6.1%)$11.9 M(+0.9%)$11.8 M(+26.9%)$9.3 M(-1.4%)$9.4 M(+0.3%)$9.4 M(-7.3%)$10.1 M(-0.7%)$10.2 M(+16.3%)$8.8 M(-6.1%)$9.4 M(-2.3%)$9.6 M(+15.8%)$8.3 M(-3.2%)$8.5 M(-2.3%)$8.7 M(+0.5%)$8.7 M(-0.2%)$8.7 M(+18.5%)$7.4 M(-16.6%)$8.8 M(-1.1%)$8.9 M

TTM SGA

$49.5 M(+1.9%)$48.5 M(+1.8%)$47.7 M(+0.4%)$47.5 M(+3.5%)$45.9 M(-0.7%)$46.2 M(-2.9%)$47.6 M(-4.0%)$49.5 M(+3.3%)$48.0 M(-0.8%)$48.4 M(+1.2%)$47.8 M(+6.5%)$44.8 M(+1.6%)$44.1 M(+4.1%)$42.4 M(+6.3%)$39.9 M(+4.3%)$38.2 M(-2.4%)$39.2 M(+1.7%)$38.5 M(+0.1%)$38.5 M(+1.5%)$37.9 M(+5.4%)$36.0 M(+0.7%)$35.7 M(+1.7%)$35.1 M(+2.6%)$34.2 M(-1.3%)$34.7 M(+3.5%)$33.5 M(-0.2%)$33.6 M(-0.7%)$33.8 M(-2.0%)$34.5 M(-4.9%)$36.3 M(+0.2%)$36.2 M

Depreciation And Amortization

$63.4 M(+1.4%)$62.5 M(+3.1%)$60.6 M(+0.9%)$60.1 M(+0.9%)$59.5 M(-0.6%)$59.9 M(+1.2%)$59.1 M(+3.2%)$57.3 M(+1.7%)$56.4 M(-1.8%)$57.4 M(+9.0%)$52.7 M(-1.3%)$53.4 M(+4.7%)$51.0 M(+0.2%)$50.9 M(+1.8%)$50.0 M(+1.8%)$49.1 M(-0.6%)$49.4 M(+1.0%)$48.9 M(-0.5%)$49.2 M(+2.3%)$48.1 M(-0.5%)$48.3 M(+4.6%)$46.2 M(+0.1%)$46.2 M(+4.7%)$44.1 M(+3.9%)$42.5 M(-1.9%)$43.3 M(-2.7%)$44.5 M(+1.5%)$43.8 M(-9.4%)$48.4 M(+17.1%)$41.3 M(+3.0%)$40.1 M

TTM D&A

$246.6 M(+1.6%)$242.7 M(+1.1%)$240.1 M(+0.6%)$238.6 M(+1.2%)$235.9 M(+1.4%)$232.7 M(+1.1%)$230.3 M(+2.9%)$223.8 M(+1.8%)$219.9 M(+2.5%)$214.5 M(+3.2%)$207.9 M(+1.3%)$205.2 M(+2.1%)$200.9 M(+0.8%)$199.4 M(+1.0%)$197.4 M(+0.4%)$196.6 M(+0.5%)$195.6 M(+0.5%)$194.6 M(+1.4%)$191.9 M(+1.6%)$188.9 M(+2.1%)$184.9 M(+3.3%)$179.0 M(+1.7%)$176.1 M(+1.0%)$174.4 M(+0.2%)$174.1 M(-3.3%)$180.1 M(+1.1%)$178.1 M(+2.5%)$173.7 M(+2.9%)$168.9 M(+5.9%)$159.4 M(+3.1%)$154.6 M

Interest Expense

$46.5 M(-0.2%)$46.6 M(+5.7%)$44.1 M(+1.6%)$43.4 M(+4.5%)$41.5 M(+3.6%)$40.1 M(+3.1%)$38.9 M(+3.3%)$37.7 M(+1.9%)$37.0 M(+0.6%)$36.7 M(+0.1%)$36.7 M(+0.0%)$36.7 M(+9.4%)$33.5 M(+1.3%)$33.1 M(-4.3%)$34.6 M(+7.8%)$32.1 M(+0.5%)$31.9 M(+0.5%)$31.8 M(-5.7%)$33.7 M(+11.1%)$30.3 M(+1.2%)$29.9 M(+0.5%)$29.8 M(-0.5%)$30.0 M(-14.3%)$34.9 M(+28.5%)$27.2 M(+0.3%)$27.1 M(+1.9%)$26.6 M(-1.5%)$27.0 M(-4.2%)$28.2 M(+3.4%)$27.3 M(+2.5%)$26.6 M

TTM Interest Expense

$180.5 M(+2.8%)$175.6 M(+3.8%)$169.1 M(+3.2%)$163.9 M(+3.6%)$158.2 M(+3.0%)$153.6 M(+2.2%)$150.3 M(+1.5%)$148.1 M(+0.7%)$147.1 M(+2.4%)$143.6 M(+2.6%)$140.0 M(+1.5%)$137.9 M(+3.5%)$133.3 M(+1.2%)$131.7 M(+1.0%)$130.3 M(+0.7%)$129.4 M(+1.4%)$127.7 M(+1.6%)$125.7 M(+1.6%)$123.7 M(+3.1%)$120.0 M(-3.7%)$124.7 M(+2.3%)$121.9 M(+2.3%)$119.2 M(+2.9%)$115.8 M(+7.3%)$107.9 M(-0.9%)$108.9 M(-0.1%)$109.1 M(-0.0%)$109.1 M(+2.4%)$106.5 M(+3.9%)$102.6 M(+3.2%)$99.4 M

Income Tax

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

TTM Income Tax

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

PE Ratio

22.3(+19.5%)18.7(+0.9%)18.5(-7.0%)19.9(+20.1%)16.6(-20.1%)20.8(-9.7%)23.0(-5.8%)24.4(+8.1%)22.6(-10.7%)25.3(-6.0%)26.9(-15.5%)31.8(+8.3%)29.4(-17.3%)35.5(-5.7%)37.7(+12.3%)33.5(+19.5%)28.1(+1.2%)27.7(+26.6%)21.9(-36.3%)34.4(-15.3%)40.6(+15.6%)35.1(-6.2%)37.4(+28.1%)29.2(+24.5%)23.5(-4.4%)24.6(+7.6%)22.8(-23.2%)29.7(-0.1%)29.8(+1.2%)29.4(-12.4%)33.5

PS Ratio

10.4(+16.9%)8.9(+1.3%)8.8(-7.1%)9.5(+19.2%)8.0(-17.8%)9.7(-5.3%)10.2(-5.1%)10.8(+16.1%)9.3(-8.5%)10.1(-5.4%)10.7(-7.8%)11.6(+7.6%)10.8(-10.7%)12.1(+4.0%)11.6(+7.2%)10.8(+21.4%)8.9(-1.1%)9.0(+11.3%)8.1(-40.9%)13.7(-6.9%)14.8(+9.4%)13.5(-4.8%)14.2(+12.6%)12.6(+8.4%)11.6(+1.9%)11.4(+12.3%)10.1(-10.5%)11.3(+3.2%)11.0(+5.8%)10.4(-12.3%)11.8

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

$206.6 M(+71.5%)$120.5 M(-36.8%)$190.7 M(+56.8%)$121.6 M(-36.5%)$191.5 M(+61.7%)$118.5 M(-34.5%)$180.8 M(+59.9%)$113.1 M(-40.5%)$190.0 M(+71.2%)$111.0 M(-32.5%)$164.3 M(+42.6%)$115.3 M(-33.1%)$172.4 M(+44.2%)$119.6 M(-25.8%)$161.2 M(+59.0%)$101.4 M(-37.1%)$161.1 M(+170.2%)$59.6 M(-53.4%)$128.1 M(+24.7%)$102.7 M(-37.3%)$163.7 M(+78.0%)$92.0 M(-35.9%)$143.4 M(+34.8%)$106.4 M(-22.5%)$137.3 M(+39.7%)$98.2 M(-24.4%)$130.0 M(+42.3%)$91.3 M(-20.7%)$115.1 M(+17.6%)$97.9 M(-16.5%)$117.2 M

TTM CFO

$639.4 M(+2.4%)$624.3 M(+0.3%)$622.3 M(+1.6%)$612.4 M(+1.4%)$603.9 M(+0.3%)$602.3 M(+1.3%)$594.8 M(+2.9%)$578.4 M(-0.4%)$580.5 M(+3.1%)$563.0 M(-1.5%)$571.6 M(+0.6%)$568.4 M(+2.5%)$554.5 M(+2.1%)$543.2 M(+12.4%)$483.3 M(+7.3%)$450.2 M(-0.3%)$451.5 M(-0.6%)$454.1 M(-6.7%)$486.4 M(-3.0%)$501.7 M(-0.7%)$505.4 M(+5.5%)$479.0 M(-1.3%)$485.3 M(+2.8%)$471.9 M(+3.3%)$456.9 M(+5.1%)$434.7 M(+0.1%)$434.4 M(+3.0%)$421.6 M(-2.3%)$431.3 M(-2.6%)$442.8 M(+2.9%)$430.1 M

Cash From Investing

-$105.7 M(-153.9%)-$41.6 M(+57.4%)-$97.7 M(+60.0%)-$244.4 M(-65.0%)-$148.2 M(-1.6%)-$145.8 M(-2.4%)-$142.3 M(+43.3%)-$250.8 M(-27.1%)-$197.4 M(-41.1%)-$139.8 M(+26.3%)-$189.6 M(-294.9%)-$48.0 M(+77.9%)-$216.9 M(-175.5%)-$78.7 M(+11.1%)-$88.5 M(+6.1%)-$94.2 M(-1228.0%)-$7.1 M(+34.4%)-$10.8 M(+64.7%)-$30.7 M(+85.4%)-$210.4 M(-130.7%)-$91.2 M(+59.4%)-$224.8 M(-141.7%)-$93.0 M(+70.5%)-$315.6 M(-501.1%)-$52.5 M(+62.0%)-$138.1 M(-33.9%)-$103.2 M(+51.0%)-$210.4 M(-226.8%)-$64.4 M(+78.0%)-$292.0 M(-396.1%)-$58.8 M

TTM CFI

-$489.4 M(+8.0%)-$531.9 M(+16.4%)-$636.0 M(+6.5%)-$680.7 M(+0.9%)-$687.1 M(+6.7%)-$736.3 M(-0.8%)-$730.3 M(+6.1%)-$777.6 M(-35.3%)-$574.8 M(+3.3%)-$594.4 M(-11.4%)-$533.3 M(-23.4%)-$432.2 M(+9.7%)-$478.4 M(-78.1%)-$268.6 M(-33.8%)-$200.7 M(-40.5%)-$142.8 M(+44.9%)-$259.0 M(+24.5%)-$343.0 M(+38.4%)-$557.0 M(+10.1%)-$619.4 M(+14.5%)-$724.7 M(-5.6%)-$686.0 M(-14.5%)-$599.2 M(+1.7%)-$609.4 M(-20.9%)-$504.1 M(+2.3%)-$516.0 M(+23.0%)-$669.9 M(-7.1%)-$625.6 M(+2.2%)-$639.7 M(+10.7%)-$716.5 M(+6.0%)-$762.6 M

Cash From Financing

$60.7 M(+196.1%)-$63.2 M(+34.9%)-$97.0 M(-426.8%)$29.7 M(-40.2%)$49.7 M(+82.4%)$27.2 M(+168.2%)-$39.9 M(-128.3%)$141.2 M(+1813.8%)$7.4 M(+134.2%)-$21.6 M(+76.6%)-$92.3 M(+79.0%)-$439.5 M(-229.8%)$338.5 M(+430.1%)-$102.5 M(-257.7%)-$28.7 M(+17.5%)-$34.7 M(+58.5%)-$83.7 M(-101.0%)-$41.6 M(-135.0%)$118.8 M(+148.5%)-$244.9 M(-187.8%)$279.0 M(+411.6%)$54.5 M(+164.8%)-$84.1 M(+70.4%)-$284.2 M(-154.5%)$521.0 M(+1280.8%)$37.7 M(+255.9%)-$24.2 M(+81.9%)-$133.9 M(-167.3%)$199.0 M(+21.3%)$164.1 M(+151.5%)-$318.5 M

TTM CFF

-$69.8 M(+13.7%)-$80.9 M(-947.2%)$9.5 M(-85.7%)$66.6 M(-62.6%)$178.2 M(+31.1%)$135.9 M(+56.1%)$87.1 M(+150.7%)$34.7 M(+106.4%)-$546.0 M(-154.1%)-$214.9 M(+27.4%)-$295.8 M(-27.4%)-$232.2 M(-234.6%)$172.5 M(+169.1%)-$249.7 M(-32.3%)-$188.8 M(-357.6%)-$41.3 M(+83.6%)-$251.4 M(-325.9%)$111.3 M(-46.4%)$207.5 M(+4483.7%)$4.5 M(+113.0%)-$34.8 M(-116.8%)$207.3 M(+8.8%)$190.5 M(-23.9%)$250.4 M(-37.5%)$400.7 M(+409.1%)$78.7 M(-61.6%)$205.1 M(+330.0%)-$89.2 M(-119.5%)$456.7 M(+65.7%)$275.6 M(-12.7%)$315.5 M

Free Cash Flow

$206.6 M(+71.5%)$120.5 M(-36.8%)$190.7 M(+56.8%)$121.6 M(-36.5%)$191.5 M(+61.7%)$118.5 M(-34.5%)$180.8 M(+59.9%)$113.1 M(-40.5%)$190.0 M(+71.2%)$111.0 M(-32.5%)$164.3 M(+42.6%)$115.3 M(-33.1%)$172.4 M(+44.2%)$119.6 M(-25.8%)$161.2 M(+59.0%)$101.4 M(-37.1%)$161.1 M(+170.2%)$59.6 M(-53.4%)$128.1 M(+24.7%)$102.7 M(-37.3%)$163.7 M(+78.0%)$92.0 M(-35.9%)$143.4 M(+34.8%)$106.4 M(-22.5%)$137.3 M(+39.7%)$98.2 M(-24.4%)$130.0 M(+42.3%)$91.3 M(-20.7%)$115.1 M(+17.6%)$97.9 M(-16.5%)$117.2 M

TTM FCF

$639.4 M(+2.4%)$624.3 M(+0.3%)$622.3 M(+1.6%)$612.4 M(+1.4%)$603.9 M(+0.3%)$602.3 M(+1.3%)$594.8 M(+2.9%)$578.4 M(-0.4%)$580.5 M(+3.1%)$563.0 M(-1.5%)$571.6 M(+0.6%)$568.4 M(+2.5%)$554.5 M(+2.1%)$543.2 M(+12.4%)$483.3 M(+7.3%)$450.2 M(-0.3%)$451.5 M(-0.6%)$454.1 M(-6.7%)$486.4 M(-3.0%)$501.7 M(-0.7%)$505.4 M(+5.5%)$479.0 M(-1.3%)$485.3 M(+2.8%)$471.9 M(+3.3%)$456.9 M(+5.1%)$434.7 M(+0.1%)$434.4 M(+3.0%)$421.6 M(-2.3%)$431.3 M(-2.6%)$442.8 M(+2.9%)$430.1 M

CAPEX

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

TTM CAPEX

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

Dividends Paid

$106.1 M(+2.8%)$103.2 M(+0.5%)$102.7 M(+0.0%)$102.7 M(+0.0%)$102.6 M(+2.9%)$99.7 M(+0.3%)$99.4 M(+1.5%)$97.9 M(+0.9%)$97.0 M(+4.5%)$92.9 M(+0.1%)$92.8 M(-1.6%)$94.3 M(-3.0%)$97.2 M(+1.8%)$95.5 M(+0.1%)$95.3 M(+0.8%)$94.5 M(+0.1%)$94.4 M(+1.8%)$92.8 M(+0.1%)$92.6 M(-0.9%)$93.5 M(+1.1%)$92.5 M(+3.2%)$89.7 M(+0.6%)$89.1 M(+1.4%)$87.9 M(+1.2%)$86.8 M(+6.6%)$81.4 M(+0.1%)$81.3 M(+0.9%)$80.6 M(+1.7%)$79.3 M(+4.0%)$76.2 M(-3.4%)$79.0 M

TTM Dividends Paid

$414.6 M(+0.8%)$411.2 M(+0.8%)$407.7 M(+0.8%)$404.5 M(+1.2%)$399.7 M(+1.4%)$394.1 M(+1.8%)$387.2 M(+1.8%)$380.5 M(+1.0%)$376.9 M(-0.1%)$377.1 M(-0.7%)$379.7 M(-0.7%)$382.3 M(-0.1%)$382.5 M(+0.7%)$379.8 M(+0.7%)$377.0 M(+0.7%)$374.3 M(+0.3%)$373.3 M(+0.5%)$371.4 M(+0.8%)$368.3 M(+1.0%)$364.8 M(+1.6%)$359.2 M(+1.6%)$353.5 M(+2.4%)$345.3 M(+2.3%)$337.5 M(+2.2%)$330.2 M(+2.4%)$322.6 M(+1.6%)$317.4 M(+0.8%)$315.0 M(+0.6%)$313.2 M(+1.2%)$309.5 M(+1.6%)$304.6 M

TTM Dividend Per Share

$2.27(+0.7%)$2.26(+0.7%)$2.25(+0.7%)$2.23(+0.7%)$2.21(+0.7%)$2.20(+0.9%)$2.18(+0.9%)$2.16(+0.9%)$2.14(+0.9%)$2.12(+0.5%)$2.11(+0.5%)$2.10(+0.5%)$2.09(+0.5%)$2.08(+0.2%)$2.08(+0.2%)$2.07(+0.2%)$2.06(+0.2%)$2.06(+0.7%)$2.04(+0.7%)$2.03(+0.7%)$2.02(+0.8%)$2.00(+1.3%)$1.98(+1.3%)$1.95(+1.3%)$1.93(+1.3%)$1.90(+1.1%)$1.88(+1.1%)$1.86(+1.1%)$1.84(+1.1%)$1.82(+1.1%)$1.80

TTM Dividend Yield

4.7%(-13.4%)5.5%(-2.0%)5.6%(+7.3%)5.2%(-17.4%)6.3%(+20.8%)5.2%(+5.1%)4.9%(+4.9%)4.7%(-12.9%)5.4%(+9.7%)4.9%(+4.9%)4.7%(+7.5%)4.4%(-9.7%)4.8%(+9.0%)4.4%(-5.7%)4.7%(-6.9%)5.1%(-15.4%)6.0%(+2.9%)5.8%(-8.5%)6.3%(+67.5%)3.8%(+6.2%)3.6%(-5.3%)3.8%(+5.6%)3.6%(-11.2%)4.0%(-6.3%)4.3%(-0.7%)4.3%(-9.8%)4.8%(+11.1%)4.3%(-2.5%)4.4%(-5.0%)4.7%(+12.6%)4.1%

Payout Ratio

108.3%(+12.0%)96.7%(-11.1%)108.8%(+2.5%)106.2%(+10.5%)96.1%(-4.9%)101.0%(-8.3%)110.2%(+2.1%)108.0%(-1.6%)109.7%(-12.4%)125.2%(+9.9%)114.0%(-6.2%)121.5%(+3.7%)117.2%(-10.3%)130.7%(-22.4%)168.5%(+9.2%)154.2%(-8.4%)168.4%(-16.0%)200.5%(+41.1%)142.1%(+12.1%)126.7%(-8.6%)138.7%(+21.7%)114.0%(+2.3%)111.4%(-53.7%)240.4%(+127.1%)105.9%(-8.3%)115.4%(+46.6%)78.7%(-29.5%)111.7%(-13.9%)129.7%(-1.3%)131.4%(+22.6%)107.2%