Balance sheets
| Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 1, 2022 | Mar 1, 2022 | Dec 1, 2021 | Sep 1, 2021 | Jun 1, 2021 | Mar 1, 2021 | Dec 1, 2020 | Sep 1, 2020 | Jun 1, 2020 | Mar 1, 2020 | Dec 1, 2019 | Sep 1, 2019 | Jun 1, 2019 | Mar 1, 2019 | Dec 1, 2018 | Sep 1, 2018 | Jun 1, 2018 | Mar 1, 2018 | Dec 1, 2017 | Sep 1, 2017 | Jun 1, 2017 | Mar 1, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $14.1 B(+1.6%) | $13.9 B(+4.0%) | $13.3 B(-1.4%) | $13.5 B(+0.4%) | $13.5 B(+0.5%) | $13.4 B(-2.1%) | $13.7 B(+0.7%) | $13.6 B(+1.3%) | $13.4 B(+2.5%) | $13.1 B(-0.9%) | $13.2 B(-0.7%) | $13.3 B(+1.7%) | $13.1 B(+3.5%) | $12.6 B(+9.0%) | $11.6 B(+2.5%) | $11.3 B(+10.5%) | $10.2 B(+7.8%) | $9.5 B(+0.8%) | $9.4 B(+2.3%) | $9.2 B(+7.4%) | $8.6 B(+13.5%) | $7.5 B(+8.1%) | $7.0 B(+17.3%) | $6.0 B(+22.1%) | $4.9 B(+32.9%) | $3.7 B(+19.4%) | $3.1 B(+25.7%) | $2.4 B(+9.3%) | $2.2 B(+18.2%) | $1.9 B(+45.5%) | $1.3 B | |
Current Assets | $588.7 M(+40.0%) | $420.5 M(-49.0%) | $825.4 M(+16.1%) | $711.0 M(+49.2%) | $476.4 M(+16.9%) | $407.4 M(-6.4%) | $435.4 M(-8.9%) | $478.1 M(-1.0%) | $483.1 M(+40.9%) | $342.9 M(-12.1%) | $389.9 M(-27.1%) | $535.0 M(-43.8%) | $951.6 M(+33.3%) | $714.1 M(+110.0%) | $340.1 M(-25.0%) | $453.4 M(+46.7%) | $309.1 M(+11.0%) | $278.4 M(-41.5%) | $475.5 M(+19.8%) | $396.8 M(+39.0%) | $285.4 M(-0.9%) | $288.1 M(+99.9%) | $144.2 M(-10.4%) | $161.0 M(-10.1%) | $179.0 M(+0.7%) | $177.7 M(+351.0%) | $39.4 M(-23.0%) | $51.2 M(+23.6%) | $41.4 M(-58.2%) | $99.1 M(-40.5%) | $166.6 M | |
Non Current Assets | $13.4 B(+0.8%) | $13.3 B(+7.5%) | $12.4 B(-2.4%) | $12.7 B(-1.4%) | $12.9 B(+0.0%) | $12.9 B(-2.0%) | $13.2 B(+1.1%) | $13.0 B(+1.4%) | $12.8 B(+1.5%) | $12.6 B(-0.8%) | $12.8 B(+0.1%) | $12.7 B(+5.2%) | $12.1 B(+1.7%) | $11.9 B(+5.9%) | $11.2 B(+3.7%) | $10.8 B(+9.3%) | $9.9 B(+7.7%) | $9.2 B(+3.0%) | $8.9 B(+1.6%) | $8.8 B(+6.4%) | $8.3 B(+14.2%) | $7.2 B(+6.0%) | $6.8 B(+18.1%) | $5.8 B(+23.3%) | $4.7 B(+34.6%) | $3.5 B(+15.1%) | $3.0 B(+26.8%) | $2.4 B(+8.9%) | $2.2 B(+22.4%) | $1.8 B(+58.1%) | $1.1 B | |
Total Liabilities | $8.1 B(+3.3%) | $7.9 B(+7.8%) | $7.3 B(-2.5%) | $7.5 B(+0.4%) | $7.5 B(+0.2%) | $7.4 B(-4.1%) | $7.8 B(+0.8%) | $7.7 B(+1.8%) | $7.6 B(+2.5%) | $7.4 B(+0.7%) | $7.3 B(-0.4%) | $7.4 B(+2.2%) | $7.2 B(+6.0%) | $6.8 B(+17.4%) | $5.8 B(+4.1%) | $5.6 B(+22.4%) | $4.5 B(+16.1%) | $3.9 B(+0.0%) | $3.9 B(+21.2%) | $3.2 B(+22.0%) | $2.6 B(+43.9%) | $1.8 B(-36.6%) | $2.9 B(+8.0%) | $2.7 B(+27.7%) | $2.1 B(+33.9%) | $1.6 B(+12.4%) | $1.4 B(+44.0%) | $971.0 M(+4.4%) | $930.4 M(+15.3%) | $806.7 M(+33.3%) | $605.4 M | |
Current Liabilities | $243.6 M(-2.1%) | $248.9 M(+5.3%) | $236.5 M(+2.7%) | $230.2 M(+3.2%) | $223.0 M(+0.1%) | $222.7 M(+1.9%) | $218.5 M(+0.3%) | $217.9 M(+6.2%) | $205.1 M(+2.6%) | $199.8 M(+0.2%) | $199.4 M(-2.2%) | $203.9 M(+1.7%) | $200.5 M(-40.2%) | $335.6 M(+78.7%) | $187.8 M(-12.1%) | $213.6 M(+6.5%) | $200.5 M(-47.7%) | $383.6 M(+73.2%) | $221.5 M(+39.1%) | $159.3 M(+6.6%) | $149.5 M(-38.8%) | $244.2 M(+131.2%) | $105.6 M(+7.3%) | $98.4 M(-11.6%) | $111.4 M(+51.5%) | $73.5 M(+47.5%) | $49.8 M(+6.0%) | $47.0 M(-33.4%) | $70.6 M(+842.3%) | $7.5 M(+25.4%) | $6.0 M | |
Long Term Liabilities | $7.7 B(+4.4%) | $7.4 B(+7.7%) | $6.9 B(-2.7%) | $7.1 B(+0.2%) | $7.1 B(+0.5%) | $7.0 B(-4.8%) | $7.4 B(+1.4%) | $7.3 B(+1.2%) | $7.2 B(+2.0%) | $7.1 B(+0.3%) | $7.0 B(-0.6%) | $7.1 B(+2.1%) | $6.9 B(+8.6%) | $6.4 B(+15.1%) | $5.5 B(+4.8%) | $5.3 B(+22.9%) | $4.3 B(+23.2%) | $3.5 B(-4.0%) | $3.6 B(+19.8%) | $3.0 B(+23.6%) | $2.5 B(+56.6%) | $1.6 B(-43.3%) | $2.8 B(+7.9%) | $2.6 B(+30.0%) | $2.0 B(+32.9%) | $1.5 B(+11.0%) | $1.3 B(+45.6%) | $919.4 M(+7.4%) | $856.3 M(+7.6%) | $796.1 M(+33.4%) | $596.9 M | |
Shareholders Equity | $6.0 B(-0.5%) | $6.0 B(-0.6%) | $6.0 B(+0.1%) | $6.0 B(+0.4%) | $6.0 B(+0.9%) | $5.9 B(+0.5%) | $5.9 B(+0.6%) | $5.9 B(+0.6%) | $5.8 B(+2.5%) | $5.7 B(-2.9%) | $5.9 B(-1.1%) | $5.9 B(+1.0%) | $5.9 B(+0.6%) | $5.8 B(+0.7%) | $5.8 B(+1.0%) | $5.7 B(+0.9%) | $5.7 B(+1.9%) | $5.6 B(+1.4%) | $5.5 B(-7.9%) | $6.0 B(+0.9%) | $5.9 B(+3.8%) | $5.7 B(+39.9%) | $4.1 B(+25.0%) | $3.3 B(+17.7%) | $2.8 B(+32.2%) | $2.1 B(+25.3%) | $1.7 B(+13.7%) | $1.5 B(+12.9%) | $1.3 B(+20.3%) | $1.1 B(+56.2%) | $694.1 M | |
Book Value | $6.0 B(-0.5%) | $6.0 B(-0.6%) | $6.0 B(+0.1%) | $6.0 B(+0.4%) | $6.0 B(+0.9%) | $5.9 B(+0.5%) | $5.9 B(+0.6%) | $5.9 B(+0.6%) | $5.8 B(+2.5%) | $5.7 B(-2.9%) | $5.9 B(-1.1%) | $5.9 B(+1.0%) | $5.9 B(+0.6%) | $5.8 B(+0.7%) | $5.8 B(+1.0%) | $5.7 B(+0.9%) | $5.7 B(+1.9%) | $5.6 B(+1.4%) | $5.5 B(-7.9%) | $6.0 B(+0.9%) | $5.9 B(+3.8%) | $5.7 B(+39.9%) | $4.1 B(+25.0%) | $3.3 B(+17.7%) | $2.8 B(+32.2%) | $2.1 B(+25.3%) | $1.7 B(+13.7%) | $1.5 B(+12.9%) | $1.3 B(+20.3%) | $1.1 B(+56.2%) | $694.1 M | |
Working Capital | $345.1 M(+101.1%) | $171.6 M(-70.9%) | $588.9 M(+22.5%) | $480.8 M(+89.8%) | $253.4 M(+37.2%) | $184.6 M(-14.9%) | $216.9 M(-16.6%) | $260.2 M(-6.4%) | $278.0 M(+94.3%) | $143.1 M(-24.9%) | $190.5 M(-42.5%) | $331.2 M(-55.9%) | $751.0 M(+98.4%) | $378.6 M(+148.6%) | $152.3 M(-36.5%) | $239.8 M(+120.8%) | $108.6 M(+203.3%) | -$105.2 M(-141.4%) | $254.0 M(+6.9%) | $237.5 M(+74.7%) | $136.0 M(+209.7%) | $43.9 M(+14.0%) | $38.5 M(-38.4%) | $62.5 M(-7.5%) | $67.6 M(-35.1%) | $104.2 M(+1099.0%) | -$10.4 M(-352.8%) | $4.1 M(+114.2%) | -$29.2 M(-131.8%) | $91.6 M(-43.0%) | $160.6 M | |
Cash And Cash Equivalents | $426.8 M(+54.7%) | $275.9 M(-57.8%) | $653.0 M(+14.0%) | $572.6 M(+67.0%) | $342.8 M(+24.7%) | $274.9 M(-12.2%) | $313.0 M(-10.2%) | $348.7 M(-3.4%) | $361.0 M(+46.8%) | $245.9 M(-10.7%) | $275.3 M(-35.3%) | $425.7 M(-45.5%) | $780.5 M(+27.4%) | $612.8 M(+147.5%) | $247.6 M(-29.1%) | $349.1 M(+63.4%) | $213.6 M(+18.7%) | $180.0 M(-52.4%) | $378.5 M(+22.3%) | $309.6 M(+67.7%) | $184.6 M(-19.3%) | $228.9 M(+141.9%) | $94.7 M(-22.1%) | $121.6 M(-17.8%) | $147.8 M(-5.1%) | $155.8 M(+589.9%) | $22.6 M(+29.5%) | $17.4 M(-9.4%) | $19.2 M(-78.8%) | $90.6 M(-43.6%) | $160.7 M | |
Accounts Payable | $144.4 M(-6.0%) | $153.5 M(+6.5%) | $144.2 M(+5.7%) | $136.4 M(+6.1%) | $128.6 M(0%) | $128.6 M(-0.3%) | $129.0 M(-0.4%) | $129.5 M(+6.1%) | $122.1 M(0%) | $122.1 M(-0.9%) | $123.2 M(+0.9%) | $122.1 M(+0.2%) | $121.9 M(-53.4%) | $261.7 M(+115.7%) | $121.3 M(-20.2%) | $152.1 M(-14.5%) | $177.9 M(-51.0%) | $363.0 M(+80.1%) | $201.6 M(+46.9%) | $137.2 M(+5.5%) | $130.0 M(-42.4%) | $225.8 M(+155.2%) | $88.5 M(+8.5%) | $81.5 M(-14.8%) | $95.7 M(+62.0%) | $59.1 M(+60.9%) | $36.7 M(+9.5%) | $33.5 M(-44.1%) | $60.0 M | - | - | |
Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Long Term Debt | $7.7 B(+4.4%) | $7.4 B(+7.7%) | $6.9 B(-2.7%) | $7.1 B(+0.2%) | $7.1 B(+0.5%) | $7.0 B(-4.8%) | $7.4 B(+1.4%) | $7.3 B(+1.2%) | $7.2 B(+2.0%) | $7.1 B(+0.3%) | $7.0 B(-0.6%) | $7.1 B(+2.1%) | $6.9 B(+8.6%) | $6.4 B(+15.1%) | $5.5 B(+4.8%) | $5.3 B(+22.9%) | $4.3 B(+23.2%) | $3.5 B(-4.0%) | $3.6 B(+19.8%) | $3.0 B(+23.6%) | $2.5 B(+56.6%) | $1.6 B(-43.3%) | $2.8 B(+7.9%) | $2.6 B(+30.0%) | $2.0 B(+32.9%) | $1.5 B(+11.0%) | $1.3 B(+45.6%) | $919.4 M(+7.4%) | $856.3 M(+7.6%) | $796.1 M(+33.4%) | $596.9 M | |
Total Debt | $7.7 B(+4.4%) | $7.4 B(+7.7%) | $6.9 B(-2.7%) | $7.1 B(+0.2%) | $7.1 B(+0.5%) | $7.0 B(-4.8%) | $7.4 B(+1.4%) | $7.3 B(+1.2%) | $7.2 B(+2.0%) | $7.1 B(+0.3%) | $7.0 B(-0.6%) | $7.1 B(+2.1%) | $6.9 B(+8.6%) | $6.4 B(+15.1%) | $5.5 B(+4.8%) | $5.3 B(+22.9%) | $4.3 B(+23.2%) | $3.5 B(-4.0%) | $3.6 B(+19.8%) | $3.0 B(+23.6%) | $2.5 B(+56.6%) | $1.6 B(-43.3%) | $2.8 B(+7.9%) | $2.6 B(+30.0%) | $2.0 B(+32.9%) | $1.5 B(+11.0%) | $1.3 B(+45.6%) | $919.4 M(+7.4%) | $856.3 M(+7.6%) | $796.1 M(+33.4%) | $596.9 M | |
Debt To Equity | 1.3(+4.8%) | 1.2(+8.8%) | 1.1(-3.4%) | 1.2(0%) | 1.2(0%) | 1.2(-5.6%) | 1.3(+0.8%) | 1.2(+0.8%) | 1.2(-0.8%) | 1.2(+3.3%) | 1.2(+0.8%) | 1.2(+0.8%) | 1.2(+8.3%) | 1.1(+13.5%) | 1.0(+4.3%) | 0.9(+21.1%) | 0.8(+20.6%) | 0.6(-4.5%) | 0.7(+29.4%) | 0.5(+21.4%) | 0.4(+50.0%) | 0.3(-58.8%) | 0.7(-13.9%) | 0.8(+11.3%) | 0.7(0%) | 0.7(-11.3%) | 0.8(+29.0%) | 0.6(-6.1%) | 0.7(-9.6%) | 0.7(-15.1%) | 0.9 | |
Current Ratio | 2.4(+43.2%) | 1.7(-51.6%) | 3.5(+12.9%) | 3.1(+44.4%) | 2.1(+16.9%) | 1.8(-8.0%) | 2.0(-9.1%) | 2.2(-7.2%) | 2.4(+37.2%) | 1.7(-12.2%) | 2.0(-25.2%) | 2.6(-44.8%) | 4.8(+123.0%) | 2.1(+17.7%) | 1.8(-14.6%) | 2.1(+37.7%) | 1.5(+111.0%) | 0.7(-66.0%) | 2.1(-13.7%) | 2.5(+30.4%) | 1.9(+61.9%) | 1.2(-13.2%) | 1.4(-17.1%) | 1.6(+1.9%) | 1.6(-33.5%) | 2.4(+206.3%) | 0.8(-27.5%) | 1.1(+84.8%) | 0.6(-95.5%) | 13.2(-52.6%) | 27.9 | |
Quick Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Retained Earnings | $26.5 M(-55.0%) | $59.0 M(-41.4%) | $100.6 M(+7.6%) | $93.5 M(+57.2%) | $59.5 M(+606.0%) | $8.4 M(+124.0%) | -$35.1 M(+61.9%) | -$92.2 M(+37.9%) | -$148.4 M(+49.1%) | -$291.8 M(-116.5%) | -$134.8 M(-138.8%) | -$56.4 M(+49.8%) | -$112.4 M(+15.7%) | -$133.3 M(+17.7%) | -$161.9 M(+18.4%) | -$198.4 M(+13.4%) | -$229.0 M(+22.0%) | -$293.7 M(+34.3%) | -$447.3 M(-2619.6%) | $17.8 M(+38.6%) | $12.8 M(-43.3%) | $22.6 M(+28.8%) | $17.5 M(+306.8%) | -$8.5 M(-184.0%) | $10.1 M(+8.2%) | $9.3 M(+167.0%) | $3.5 M(-82.3%) | $19.7 M(-30.4%) | $28.3 M(+53.5%) | $18.4 M(+54.1%) | $12.0 M | |
PB Ratio | 1.0(-5.0%) | 1.0(+1.0%) | 1.0(+4.2%) | 1.0(+5.5%) | 0.9(+3.4%) | 0.9(+6.0%) | 0.8(+7.8%) | 0.8(+10.0%) | 0.7(-25.5%) | 0.9(-6.9%) | 1.0(+9.8%) | 0.9(-6.1%) | 1.0(+1.0%) | 1.0(+2.1%) | 0.9(+4.4%) | 0.9(+9.6%) | 0.8(-2.4%) | 0.8(-22.0%) | 1.1(-7.6%) | 1.2(+14.6%) | 1.0 | - | - | - | - | - | - | - | - | - | - |
Income statements
| Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 1, 2022 | Mar 1, 2022 | Dec 1, 2021 | Sep 1, 2021 | Jun 1, 2021 | Mar 1, 2021 | Dec 1, 2020 | Sep 1, 2020 | Jun 1, 2020 | Mar 1, 2020 | Dec 1, 2019 | Sep 1, 2019 | Jun 1, 2019 | Mar 1, 2019 | Dec 1, 2018 | Sep 1, 2018 | Jun 1, 2018 | Mar 1, 2018 | Dec 1, 2017 | Sep 1, 2017 | Jun 1, 2017 | Mar 1, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | $0.3(+12.9%) | $0.3(-34.0%) | $0.5(-2.1%) | $0.5(-9.4%) | $0.5(+6.0%) | $0.5(-3.9%) | $0.5(+8.3%) | $0.5(-28.4%) | $0.7(+844.4%) | -$0.1(-181.8%) | $0.1(-75.0%) | $0.4(+22.2%) | $0.4(-5.3%) | $0.4(-5.0%) | $0.4(-14.9%) | $0.5(-16.1%) | $0.6(-29.1%) | $0.8(+200.0%) | -$0.8(-325.7%) | $0.3(+12.9%) | $0.3(-29.6%) | $0.4(-10.2%) | $0.5(+299.4%) | $0.1(-51.7%) | $0.3(+42.6%) | $0.2(+14.5%) | $0.2(+16.0%) | $0.1(+40.0%) | $0.1(+36.1%) | $0.1(+10.0%) | $0.1 | |
TTM EPS | $1.6(-10.1%) | $1.8(-9.6%) | $2.0(-2.5%) | $2.0(0%) | $2.0(-6.5%) | $2.2(+37.3%) | $1.6(+35.0%) | $1.2(+3.5%) | $1.1(+37.8%) | $0.8(-36.4%) | $1.3(-18.4%) | $1.6(-1.9%) | $1.6(-11.1%) | $1.8(-18.5%) | $2.2(+115.5%) | $1.0(+13.2%) | $0.9(+37.9%) | $0.7(+112.9%) | $0.3(-80.5%) | $1.6(+16.7%) | $1.4(+4.3%) | $1.3(+25.1%) | $1.0(+47.1%) | $0.7(-1.6%) | $0.7(+28.1%) | $0.6(+23.6%) | $0.5(+25.1%) | $0.4(+32.0%) | $0.3(+32.5%) | $0.2(+59.5%) | $0.1 | |
Revenue | $152.6 M(+8.6%) | $140.5 M(-31.1%) | $203.7 M(-0.8%) | $205.4 M(-8.8%) | $225.4 M(+4.5%) | $215.8 M(-0.9%) | $217.7 M(+2.2%) | $213.1 M(-24.2%) | $281.1 M(+1629.4%) | -$18.4 M(-130.8%) | $59.8 M(-68.3%) | $188.6 M(+16.0%) | $162.6 M(-2.1%) | $166.1 M(-3.7%) | $172.4 M(-9.7%) | $190.8 M(+3.7%) | $184.0 M(-33.0%) | $274.8 M(+179.2%) | -$347.1 M(-422.7%) | $107.6 M(+12.7%) | $95.5 M(-27.5%) | $131.7 M(+8.0%) | $122.0 M(+203.9%) | $40.1 M(-48.5%) | $77.9 M(+39.3%) | $55.9 M(+16.4%) | $48.0 M(+15.0%) | $41.8 M(+34.8%) | $31.0 M(+36.0%) | $22.8 M(+7.4%) | $21.2 M | |
TTM Revenue | $702.3 M(-9.4%) | $775.0 M(-8.8%) | $850.3 M(-1.6%) | $864.3 M(-0.9%) | $872.0 M(-6.0%) | $927.7 M(+33.8%) | $693.6 M(+29.5%) | $535.6 M(+4.8%) | $511.2 M(+30.2%) | $392.6 M(-32.0%) | $577.1 M(-16.3%) | $689.7 M(-0.3%) | $691.9 M(-3.0%) | $713.3 M(-13.2%) | $822.0 M(+171.7%) | $302.5 M(+38.0%) | $219.3 M(+67.7%) | $130.7 M(+1160.6%) | -$12.3 M(-102.7%) | $456.7 M(+17.3%) | $389.3 M(+4.7%) | $371.8 M(+25.6%) | $295.9 M(+33.3%) | $222.0 M(-0.7%) | $223.6 M(+26.5%) | $176.7 M(+23.1%) | $143.6 M(+23.0%) | $116.8 M(+28.5%) | $90.9 M(+30.0%) | $69.9 M(+49.9%) | $46.6 M | |
Total Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating Expenses | $12.5 M(-21.0%) | $15.9 M(-0.7%) | $16.0 M(+35.1%) | $11.8 M(-16.8%) | $14.2 M(-7.8%) | $15.4 M(+26.0%) | $12.2 M(-20.6%) | $15.4 M(+9.1%) | $14.1 M(-5.8%) | $15.0 M(-0.1%) | $15.0 M(+10.2%) | $13.6 M(-0.6%) | $13.7 M(-2.9%) | $14.1 M(+30.9%) | $10.8 M(+129.2%) | $4.7 M(+115.2%) | -$30.9 M(-9.5%) | -$28.2 M(+22.9%) | -$36.6 M(-11.3%) | -$32.9 M(-39.9%) | -$23.5 M(-422.4%) | $7.3 M(+25.1%) | $5.8 M(+17.9%) | $4.9 M(-7.5%) | $5.3 M(+14.6%) | $4.7 M(+25.3%) | $3.7 M(+6.8%) | $3.5 M(-5.7%) | $3.7 M(+35.7%) | $2.7 M(-9.5%) | $3.0 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 | $135.4 M(+10.8%) | $122.2 M(-33.0%) | $182.5 M(-3.4%) | $189.0 M(-8.7%) | $206.9 M(+5.8%) | $195.6 M(-3.1%) | $201.8 M(+5.2%) | $191.9 M(-27.7%) | $265.4 M(+859.5%) | -$34.9 M(-179.4%) | $44.0 M(-74.7%) | $174.0 M(+21.8%) | $142.9 M(-4.9%) | $150.2 M(-4.9%) | $157.8 M(-12.6%) | $180.7 M(-16.4%) | $216.0 M(-28.8%) | $303.6 M(+197.1%) | -$312.6 M(-323.0%) | $140.2 M(+18.1%) | $118.7 M(-4.8%) | $124.7 M(+8.9%) | $114.5 M(+227.8%) | $34.9 M(-51.7%) | $72.3 M(+42.6%) | $50.7 M(+14.5%) | $44.3 M(+15.9%) | $38.2 M(+40.0%) | $27.3 M(+36.1%) | $20.1 M(+10.1%) | $18.2 M | |
TTM Net Income | $629.1 M(-10.2%) | $700.6 M(-9.5%) | $774.0 M(-2.4%) | $793.3 M(-0.4%) | $796.2 M(-6.8%) | $854.7 M(+36.9%) | $624.2 M(+33.9%) | $466.4 M(+4.0%) | $448.5 M(+37.6%) | $325.9 M(-36.2%) | $511.0 M(-18.2%) | $624.9 M(-1.1%) | $631.5 M(-10.4%) | $704.7 M(-17.9%) | $858.2 M(+121.3%) | $387.7 M(+11.7%) | $347.3 M(+39.0%) | $249.9 M(+252.3%) | $70.9 M(-85.8%) | $498.0 M(+26.8%) | $392.7 M(+13.4%) | $346.4 M(+27.1%) | $272.5 M(+34.7%) | $202.2 M(-1.6%) | $205.5 M(+28.1%) | $160.5 M(+23.6%) | $129.8 M(+25.1%) | $103.7 M(+32.0%) | $78.6 M(+32.5%) | $59.3 M(+59.5%) | $37.2 M | |
Net Margin | 88.7%(+1.9%) | 87.0%(-2.9%) | 89.6%(-2.6%) | 92.0%(+0.2%) | 91.8%(+1.3%) | 90.6%(-2.2%) | 92.7%(+2.9%) | 90.1%(-4.6%) | 94.4% | - | 73.6%(-20.3%) | 92.3%(+5.0%) | 87.8%(-2.9%) | 90.4%(-1.2%) | 91.6%(-3.3%) | 94.7% | - | - | 90.1% | - | - | 94.6%(+0.8%) | 93.8%(+7.9%) | 87.0%(-6.3%) | 92.8%(+2.4%) | 90.7%(-1.6%) | 92.2%(+0.8%) | 91.4%(+3.9%) | 88.0%(+0.0%) | 88.0%(+2.5%) | 85.8% | |
EBIT | $256.6 M(+13.6%) | $225.9 M(-24.0%) | $297.4 M(-0.8%) | $299.8 M(-4.9%) | $315.1 M(+4.2%) | $302.5 M(-0.4%) | $303.8 M(+6.1%) | $286.4 M(-15.9%) | $340.6 M(+1271.9%) | $24.8 M(-74.5%) | $97.4 M(-57.3%) | $228.2 M(+14.7%) | $199.0 M(+0.3%) | $198.3 M(-3.2%) | $204.7 M(-8.3%) | $223.3 M(-9.9%) | $247.8 M(-26.2%) | $335.7 M(+221.2%) | -$276.9 M(-261.0%) | $172.0 M(+17.9%) | $145.9 M(-7.9%) | $158.4 M(+6.4%) | $148.9 M(+148.8%) | $59.9 M(-35.3%) | $92.5 M(+38.0%) | $67.1 M(+21.3%) | $55.3 M(+18.7%) | $46.6 M(+37.3%) | $33.9 M(+37.8%) | $24.6 M(+18.8%) | $20.7 M | |
TTM EBIT | $1.1 B(-5.1%) | $1.1 B(-6.3%) | $1.2 B(-0.5%) | $1.2 B(+1.1%) | $1.2 B(-2.1%) | $1.2 B(+29.1%) | $955.7 M(+27.6%) | $749.3 M(+8.4%) | $691.0 M(+25.8%) | $549.4 M(-24.0%) | $722.8 M(-12.9%) | $830.1 M(+0.6%) | $825.3 M(-5.6%) | $874.1 M(-13.6%) | $1.0 B(+90.9%) | $529.8 M(+10.7%) | $478.5 M(+27.0%) | $376.6 M(+88.9%) | $199.4 M(-68.1%) | $625.3 M(+21.9%) | $513.2 M(+11.6%) | $459.8 M(+24.8%) | $368.4 M(+34.1%) | $274.8 M(+5.1%) | $261.5 M(+28.9%) | $202.9 M(+26.5%) | $160.4 M(+27.5%) | $125.9 M(+33.4%) | $94.4 M(+36.6%) | $69.1 M(+63.0%) | $42.4 M | |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Selling, General & Administrative Expenses | $7.8 M(-2.1%) | $8.0 M(+23.9%) | $6.4 M(+5.0%) | $6.1 M(-20.3%) | $7.7 M(+2.1%) | $7.5 M(+14.0%) | $6.6 M(+0.3%) | $6.6 M(+2.1%) | $6.4 M(+10.8%) | $5.8 M(-7.0%) | $6.3 M(-6.2%) | $6.7 M(-7.9%) | $7.2 M(+21.1%) | $6.0 M(+2.4%) | $5.8 M(-21.9%) | $7.5 M(+44.4%) | $5.2 M(-1.8%) | $5.3 M(-5.2%) | $5.5 M(+11.6%) | $5.0 M(-13.6%) | $5.8 M(+30.1%) | $4.4 M(+13.9%) | $3.9 M(+14.9%) | $3.4 M(-14.2%) | $3.9 M(+16.3%) | $3.4 M(+29.0%) | $2.6 M(-3.6%) | $2.7 M(-9.9%) | $3.0 M(+46.9%) | $2.1 M(-17.4%) | $2.5 M | |
TTM SGA | $28.3 M(+0.4%) | $28.2 M(+1.6%) | $27.8 M(-0.6%) | $27.9 M(-1.6%) | $28.4 M(+4.6%) | $27.2 M(+6.7%) | $25.4 M(+1.4%) | $25.1 M(-0.3%) | $25.2 M(-3.0%) | $26.0 M(-0.6%) | $26.1 M(+1.6%) | $25.7 M(-3.0%) | $26.5 M(+8.4%) | $24.4 M(+3.0%) | $23.7 M(+1.2%) | $23.4 M(+11.9%) | $21.0 M(-2.7%) | $21.5 M(+4.1%) | $20.7 M(+8.8%) | $19.0 M(+9.2%) | $17.4 M(+11.6%) | $15.6 M(+7.1%) | $14.6 M(+9.4%) | $13.3 M(+5.2%) | $12.7 M(+7.8%) | $11.8 M(+12.7%) | $10.4 M(+1.3%) | $10.3 M(+5.4%) | $9.8 M(+12.9%) | $8.7 M(+5.7%) | $8.2 M | |
Depreciation And Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM D&A | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Income Tax | $4.7 M(+96.6%) | $2.4 M(-54.1%) | $5.3 M(+12.8%) | $4.7 M(+9.4%) | $4.3 M(-11.3%) | $4.8 M(+30.8%) | $3.7 M(-36.5%) | $5.8 M(+260.1%) | $1.6 M(+1.1%) | $1.6 M(+96.3%) | $808.0 K(-19.5%) | $1.0 M(-83.4%) | $6.1 M(+239.5%) | $1.8 M(-52.5%) | $3.8 M(-31.2%) | $5.5 M(+568.0%) | -$1.2 M(-74.8%) | -$668.0 K(-132.2%) | $2.1 M(+802.2%) | $230.0 K(-23.8%) | $302.0 K(+236.7%) | -$221.0 K(-113.2%) | $1.7 M(+501.8%) | $278.0 K(+19.8%) | $232.0 K(-56.3%) | $531.0 K(+921.1%) | $52.0 K(-54.8%) | $115.0 K(+310.7%) | $28.0 K(+86.7%) | $15.0 K(+100.0%) | $0.0 | |
TTM Income Tax | $17.0 M(+2.9%) | $16.6 M(-12.6%) | $18.9 M(+9.1%) | $17.4 M(-6.1%) | $18.5 M(+16.7%) | $15.8 M(+25.4%) | $12.6 M(+29.2%) | $9.8 M(+95.4%) | $5.0 M(-47.1%) | $9.5 M(-2.1%) | $9.7 M(-23.4%) | $12.6 M(-26.1%) | $17.1 M(+73.5%) | $9.8 M(+33.2%) | $7.4 M(+29.5%) | $5.7 M(+1116.4%) | $469.0 K(-75.8%) | $1.9 M(-18.7%) | $2.4 M(+20.3%) | $2.0 M(-2.4%) | $2.0 M(+3.6%) | $2.0 M(-27.7%) | $2.7 M(+148.3%) | $1.1 M(+17.5%) | $930.0 K(+28.1%) | $726.0 K(+245.7%) | $210.0 K(+32.9%) | $158.0 K(-60.0%) | $395.0 K(+7.6%) | $367.0 K(+4.3%) | $352.0 K | |
PE Ratio | 9.1(+5.2%) | 8.6(+10.9%) | 7.8(+6.9%) | 7.3(+6.0%) | 6.9(+11.3%) | 6.2(-22.6%) | 8.0(-19.1%) | 9.9(+7.5%) | 9.2(-44.4%) | 16.5(+42.1%) | 11.6(+31.6%) | 8.8(-3.3%) | 9.1(+13.9%) | 8.0(+25.8%) | 6.4(-51.3%) | 13.1(-3.0%) | 13.5(-28.0%) | 18.7(-61.9%) | 49.1(+331.3%) | 11.4(-2.4%) | 11.7 | - | - | - | - | - | - | - | - | - | - | |
PS Ratio | 8.1(+4.4%) | 7.8(+10.2%) | 7.1(+6.0%) | 6.7(+6.9%) | 6.2(+10.6%) | 5.6(-20.6%) | 7.1(-16.1%) | 8.5(+5.9%) | 8.0(-41.3%) | 13.6(+32.8%) | 10.2(+29.0%) | 7.9(-4.7%) | 8.3(+4.5%) | 8.0(+18.4%) | 6.7(-61.2%) | 17.4(-19.3%) | 21.5(-40.6%) | 36.2(+107.4%) | -488.1(-3263.2%) | 15.4(-1.9%) | 15.7 | - | - | - | - | - | - | - | - | - | - |
Cashflow statements
| Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 1, 2022 | Mar 1, 2022 | Dec 1, 2021 | Sep 1, 2021 | Jun 1, 2021 | Mar 1, 2021 | Dec 1, 2020 | Sep 1, 2020 | Jun 1, 2020 | Mar 1, 2020 | Dec 1, 2019 | Sep 1, 2019 | Jun 1, 2019 | Mar 1, 2019 | Dec 1, 2018 | Sep 1, 2018 | Jun 1, 2018 | Mar 1, 2018 | Dec 1, 2017 | Sep 1, 2017 | Jun 1, 2017 | Mar 1, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash From Operations | -$3.5 M(+99.5%) | -$726.4 M(-263.5%) | $444.2 M(+7.3%) | $413.9 M(+131.3%) | $178.9 M(-64.0%) | $496.5 M(+973.0%) | $46.3 M(-51.2%) | $94.7 M(+98.3%) | $47.8 M(-45.9%) | $88.3 M(+752.3%) | -$13.5 M(+96.4%) | -$372.4 M(-32.9%) | -$280.3 M(+19.8%) | -$349.3 M(-55.2%) | -$225.0 M(+68.2%) | -$707.8 M(-6.3%) | -$666.1 M(-456.8%) | $186.7 M(+150.0%) | -$373.1 M(+0.9%) | -$376.5 M(+63.8%) | -$1.0 B(-509.1%) | -$170.9 M(+81.8%) | -$939.0 M(+13.1%) | -$1.1 B(+4.0%) | -$1.1 B(-186.3%) | -$393.2 M(+31.3%) | -$571.9 M(-141.5%) | -$236.8 M(+24.0%) | -$311.5 M(+51.2%) | -$638.2 M(-330.6%) | -$148.2 M | |
TTM CFO | $128.1 M(-58.8%) | $310.6 M(-79.8%) | $1.5 B(+35.0%) | $1.1 B(+39.1%) | $816.5 M(+19.1%) | $685.3 M(+147.3%) | $277.1 M(+27.5%) | $217.3 M(+186.9%) | -$249.9 M(+56.8%) | -$578.0 M(+43.1%) | -$1.0 B(+17.2%) | -$1.2 B(+21.5%) | -$1.6 B(+19.8%) | -$1.9 B(-38.0%) | -$1.4 B(+9.5%) | -$1.6 B(-27.0%) | -$1.2 B(+23.4%) | -$1.6 B(+18.2%) | -$2.0 B(+22.4%) | -$2.5 B(+21.8%) | -$3.2 B(+2.6%) | -$3.3 B(+6.3%) | -$3.5 B(-11.6%) | -$3.2 B(-36.3%) | -$2.3 B(-53.8%) | -$1.5 B(+13.9%) | -$1.8 B(-31.7%) | -$1.3 B(+5.2%) | -$1.4 B(+10.0%) | -$1.6 B(-43.1%) | -$1.1 B | |
Cash From Investing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CFI | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Cash From Financing | $104.9 M(-71.2%) | $363.6 M(+200.7%) | -$361.0 M(-93.9%) | -$186.2 M(-62.2%) | -$114.8 M(+78.3%) | -$528.1 M(-474.6%) | -$91.9 M(+12.3%) | -$104.8 M(-263.4%) | $64.2 M(+182.5%) | -$77.8 M(+22.9%) | -$100.8 M(-505.6%) | $24.9 M(-94.5%) | $447.8 M(-37.9%) | $721.3 M(+489.3%) | $122.4 M(-85.5%) | $845.3 M(+21.0%) | $698.5 M(+283.1%) | -$381.6 M(-186.9%) | $438.9 M(-11.5%) | $496.0 M(-49.9%) | $990.5 M(+209.6%) | $319.9 M(-64.8%) | $910.2 M(-13.8%) | $1.1 B(-5.3%) | $1.1 B(+111.0%) | $528.9 M(-8.5%) | $577.7 M(+143.1%) | $237.6 M(-1.1%) | $240.2 M(-57.7%) | $568.0 M(+470.4%) | $99.6 M | |
TTM CFF | -$78.8 M(+73.6%) | -$298.5 M(+74.9%) | -$1.2 B(-29.2%) | -$921.0 M(-9.7%) | -$839.7 M(-27.1%) | -$660.7 M(-214.1%) | -$210.4 M(+4.1%) | -$219.3 M(-144.8%) | -$89.6 M(-130.5%) | $294.0 M(-73.1%) | $1.1 B(-17.0%) | $1.3 B(-38.4%) | $2.1 B(-10.5%) | $2.4 B(+85.9%) | $1.3 B(-19.8%) | $1.6 B(+27.9%) | $1.3 B(-18.9%) | $1.5 B(-31.2%) | $2.2 B(-17.4%) | $2.7 B(-17.1%) | $3.3 B(-3.7%) | $3.4 B(-5.8%) | $3.6 B(+10.1%) | $3.3 B(+33.3%) | $2.5 B(+55.3%) | $1.6 B(-2.4%) | $1.6 B(+41.7%) | $1.1 B(-5.5%) | $1.2 B(-13.3%) | $1.4 B(+16.0%) | $1.2 B | |
Free Cash Flow | -$3.5 M(+99.5%) | -$726.4 M(-263.5%) | $444.2 M(+7.3%) | $413.9 M(+131.3%) | $178.9 M(-64.0%) | $496.5 M(+973.0%) | $46.3 M(-51.2%) | $94.7 M(+98.3%) | $47.8 M(-45.9%) | $88.3 M(+752.3%) | -$13.5 M(+96.4%) | -$372.4 M(-32.9%) | -$280.3 M(+19.8%) | -$349.3 M(-55.2%) | -$225.0 M(+68.2%) | -$707.8 M(-6.3%) | -$666.1 M(-456.8%) | $186.7 M(+150.0%) | -$373.1 M(+0.9%) | -$376.5 M(+63.8%) | -$1.0 B(-509.1%) | -$170.9 M(+81.8%) | -$939.0 M(+13.1%) | -$1.1 B(+4.0%) | -$1.1 B(-186.3%) | -$393.2 M(+31.3%) | -$571.9 M(-141.5%) | -$236.8 M(+24.0%) | -$311.5 M(+51.2%) | -$638.2 M(-330.6%) | -$148.2 M | |
TTM FCF | $128.1 M(-58.8%) | $310.6 M(-79.8%) | $1.5 B(+35.0%) | $1.1 B(+39.1%) | $816.5 M(+19.1%) | $685.3 M(+147.3%) | $277.1 M(+27.5%) | $217.3 M(+186.9%) | -$249.9 M(+56.8%) | -$578.0 M(+43.1%) | -$1.0 B(+17.2%) | -$1.2 B(+21.5%) | -$1.6 B(+19.8%) | -$1.9 B(-38.0%) | -$1.4 B(+9.5%) | -$1.6 B(-27.0%) | -$1.2 B(+23.4%) | -$1.6 B(+18.2%) | -$2.0 B(+22.4%) | -$2.5 B(+21.8%) | -$3.2 B(+2.6%) | -$3.3 B(+6.3%) | -$3.5 B(-11.6%) | -$3.2 B(-36.3%) | -$2.3 B(-53.8%) | -$1.5 B(+13.9%) | -$1.8 B(-31.7%) | -$1.3 B(+5.2%) | -$1.4 B(+10.0%) | -$1.6 B(-43.1%) | -$1.1 B | |
CAPEX | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CAPEX | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Dividends Paid | $167.8 M(+7.4%) | $156.3 M(-6.7%) | $167.6 M(+4.9%) | $159.8 M(+2.5%) | $155.9 M(+2.3%) | $152.4 M(+4.8%) | $145.3 M(+8.5%) | $133.9 M(+9.7%) | $122.1 M(-0.2%) | $122.3 M(+11.1%) | $110.1 M(-0.2%) | $110.3 M(+2.3%) | $107.8 M(-1.8%) | $109.8 M(-17.4%) | $132.9 M(+4.0%) | $127.9 M(+20.5%) | $106.1 M(-15.3%) | $125.3 M(+32.9%) | $94.3 M(+19.8%) | $78.7 M(+33.3%) | $59.0 M(+32.6%) | $44.5 M(+14.4%) | $38.9 M(+9.9%) | $35.4 M(+53.3%) | $23.1 M(+39.5%) | $16.5 M(+10.1%) | $15.0 M(+31.2%) | $11.5 M(+70.1%) | $6.7 M(+29.5%) | $5.2 M(+10.9%) | $4.7 M | |
TTM Dividends Paid | $651.5 M(+1.9%) | $639.6 M(+0.6%) | $635.6 M(+3.6%) | $613.4 M(+4.4%) | $587.5 M(+6.1%) | $553.7 M(+5.7%) | $523.6 M(+7.2%) | $488.4 M(+5.1%) | $464.8 M(+3.2%) | $450.6 M(+2.9%) | $438.0 M(-5.0%) | $460.9 M(-3.7%) | $478.4 M(+0.4%) | $476.7 M(-3.1%) | $492.2 M(+8.5%) | $453.5 M(+12.2%) | $404.3 M(+13.2%) | $357.3 M(+29.2%) | $276.5 M(+25.1%) | $221.1 M(+24.4%) | $177.8 M(+25.3%) | $141.8 M(+24.5%) | $113.9 M(+26.5%) | $90.0 M(+36.2%) | $66.1 M(+32.9%) | $49.8 M(+29.5%) | $38.4 M(+36.8%) | $28.1 M(+56.0%) | $18.0 M(+59.8%) | $11.3 M(+85.8%) | $6.1 M | |
TTM Dividend Per Share | $1.73(+1.8%) | $1.70(+1.8%) | $1.67(+5.0%) | $1.59(+4.6%) | $1.52(+6.3%) | $1.43(+5.9%) | $1.35(+4.7%) | $1.29(+4.0%) | $1.24(0%) | $1.24(0%) | $1.24(-6.1%) | $1.32(-5.7%) | $1.40(-5.4%) | $1.48(-5.1%) | $1.56(+2.6%) | $1.52(+4.1%) | $1.46(-3.3%) | $1.51(+34.8%) | $1.12(+45.5%) | $0.77(+75.0%) | $0.44 | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Yield | 11.8%(+7.5%) | 11.0%(+1.5%) | 10.8%(+0.8%) | 10.7%(-1.3%) | 10.9%(+2.1%) | 10.7%(-0.5%) | 10.7%(-4.1%) | 11.2%(-6.6%) | 12.0%(+30.6%) | 9.2%(+10.6%) | 8.3%(-12.7%) | 9.5%(-0.5%) | 9.5%(-6.7%) | 10.2%(-7.4%) | 11.0%(-2.3%) | 11.3%(-5.2%) | 11.9%(-2.7%) | 12.2%(+66.5%) | 7.3%(+72.9%) | 4.3%(+53.4%) | 2.8% | - | - | - | - | - | - | - | - | - | - | |
Payout Ratio | 124.0%(-3.1%) | 127.9%(+39.3%) | 91.8%(+8.6%) | 84.6%(+12.3%) | 75.3%(-3.3%) | 77.9%(+8.2%) | 72.0%(+3.2%) | 69.8%(+51.7%) | 46.0%(+113.1%) | -350.0%(-239.8%) | 250.3%(+294.9%) | 63.4%(-16.0%) | 75.5%(+3.3%) | 73.1%(-13.2%) | 84.2%(+19.0%) | 70.8%(+44.1%) | 49.1%(+19.1%) | 41.3%(+236.8%) | -30.2%(-153.7%) | 56.1%(+12.8%) | 49.8%(+39.4%) | 35.7%(+5.1%) | 34.0%(-66.5%) | 101.3%(+217.3%) | 31.9%(-2.1%) | 32.6%(-3.9%) | 34.0%(+13.2%) | 30.0%(+21.5%) | 24.7%(-4.8%) | 25.9%(+0.8%) | 25.7% |