PCG logo

PG&E (PCG) 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

$132.3 B(+1.2%)$130.8 B(+2.5%)$127.6 B(+1.6%)$125.7 B(+2.2%)$123.0 B(+1.9%)$120.7 B(+0.9%)$119.6 B(+0.8%)$118.6 B(+1.4%)$117.0 B(+3.1%)$113.5 B(+9.3%)$103.9 B(+0.6%)$103.3 B(-0.2%)$103.6 B(+3.0%)$100.5 B(+2.0%)$98.6 B(+0.7%)$97.9 B(+2.4%)$95.6 B(-12.5%)$109.2 B(+26.0%)$86.7 B(+1.8%)$85.2 B(-0.6%)$85.7 B(+1.6%)$84.4 B(+2.5%)$82.3 B(+6.9%)$77.0 B(+7.9%)$71.4 B(+2.1%)$69.9 B(+2.5%)$68.2 B(+0.2%)$68.0 B(-4.9%)$71.5 B(+2.1%)$70.1 B(+1.3%)$69.2 B

Current Assets

$17.5 B(+4.8%)$16.7 B(+9.9%)$15.2 B(+5.9%)$14.4 B(+12.3%)$12.8 B(+1.0%)$12.7 B(+3.1%)$12.3 B(-4.0%)$12.8 B(+5.0%)$12.2 B(+4.6%)$11.7 B(+12.5%)$10.4 B(-6.3%)$11.1 B(-3.9%)$11.5 B(+12.0%)$10.3 B(+13.5%)$9.1 B(-5.6%)$9.6 B(-2.0%)$9.8 B(-60.8%)$25.0 B(+136.9%)$10.6 B(+3.9%)$10.2 B(-12.2%)$11.6 B(0%)$11.6 B(+8.3%)$10.7 B(+16.3%)$9.2 B(+44.8%)$6.3 B(-0.3%)$6.4 B(+8.7%)$5.9 B(-6.8%)$6.3 B(-1.6%)$6.4 B(+5.1%)$6.1 B(+1.5%)$6.0 B

Non Current Assets

$114.8 B(+0.6%)$114.0 B(+1.4%)$112.4 B(+1.0%)$111.3 B(+1.0%)$110.2 B(+2.0%)$108.0 B(+0.7%)$107.3 B(+1.4%)$105.8 B(+1.0%)$104.8 B(+2.9%)$101.9 B(+8.9%)$93.6 B(+1.4%)$92.3 B(+0.2%)$92.0 B(+2.0%)$90.2 B(+0.8%)$89.5 B(+1.4%)$88.3 B(+2.9%)$85.8 B(+1.9%)$84.2 B(+10.6%)$76.1 B(+1.5%)$75.0 B(+1.2%)$74.1 B(+1.8%)$72.8 B(+1.7%)$71.6 B(+5.6%)$67.8 B(+4.3%)$65.0 B(+2.4%)$63.5 B(+2.0%)$62.3 B(+0.9%)$61.7 B(-5.2%)$65.1 B(+1.8%)$64.0 B(+1.3%)$63.2 B

Total Liabilities

$105.2 B(+0.9%)$104.3 B(+2.6%)$101.7 B(+1.3%)$100.4 B(+1.8%)$98.6 B(+2.0%)$96.7 B(+0.7%)$96.0 B(+0.5%)$95.6 B(+1.1%)$94.5 B(+3.3%)$91.5 B(+11.2%)$82.3 B(+0.2%)$82.1 B(-0.9%)$82.8 B(+5.3%)$78.7 B(+2.0%)$77.2 B(+0.8%)$76.6 B(+2.8%)$74.5 B(-29.3%)$105.4 B(+30.3%)$80.9 B(+1.4%)$79.8 B(+4.0%)$76.7 B(+4.0%)$73.8 B(+6.7%)$69.2 B(+7.9%)$64.1 B(+24.0%)$51.7 B(+1.7%)$50.8 B(+5.5%)$48.2 B(-0.8%)$48.5 B(-7.1%)$52.2 B(+2.1%)$51.2 B(+1.2%)$50.6 B

Current Liabilities

$16.9 B(-8.9%)$18.5 B(+20.0%)$15.5 B(-10.8%)$17.3 B(+14.1%)$15.2 B(+14.9%)$13.2 B(-10.8%)$14.8 B(-6.3%)$15.8 B(+12.6%)$14.0 B(-6.5%)$15.0 B(-9.4%)$16.6 B(-5.0%)$17.4 B(-2.0%)$17.8 B(+14.8%)$15.5 B(+26.8%)$12.2 B(-10.0%)$13.6 B(+1.9%)$13.3 B(-70.9%)$45.8 B(+454.9%)$8.3 B(+8.2%)$7.6 B(+17.9%)$6.5 B(+13.3%)$5.7 B(+18.8%)$4.8 B(-88.5%)$41.7 B(+339.4%)$9.5 B(-3.0%)$9.8 B(+41.4%)$6.9 B(-2.9%)$7.1 B(-4.6%)$7.5 B(+7.6%)$6.9 B(+6.3%)$6.5 B

Long Term Liabilities

$88.3 B(+3.0%)$85.7 B(-0.5%)$86.2 B(+3.8%)$83.1 B(-0.4%)$83.5 B(-0.0%)$83.5 B(+2.8%)$81.2 B(+1.8%)$79.8 B(-0.9%)$80.5 B(+5.2%)$76.5 B(+16.4%)$65.7 B(+1.6%)$64.7 B(-0.6%)$65.0 B(+2.9%)$63.2 B(-2.7%)$65.0 B(+3.1%)$63.0 B(+3.0%)$61.2 B(+2.6%)$59.6 B(-17.9%)$72.7 B(+0.7%)$72.2 B(+2.7%)$70.3 B(+3.2%)$68.1 B(+5.8%)$64.3 B(+187.3%)$22.4 B(-46.9%)$42.2 B(+2.8%)$41.0 B(-0.5%)$41.3 B(-0.4%)$41.4 B(-7.5%)$44.8 B(+1.3%)$44.2 B(+0.4%)$44.0 B

Shareholders Equity

$26.8 B(+2.2%)$26.3 B(+2.0%)$25.7 B(+2.8%)$25.0 B(+3.8%)$24.1 B(+1.6%)$23.8 B(+1.8%)$23.3 B(+2.2%)$22.8 B(+2.6%)$22.2 B(+2.1%)$21.8 B(+1.8%)$21.4 B(+2.0%)$21.0 B(+2.4%)$20.5 B(-5.0%)$21.5 B(+2.0%)$21.1 B(+0.6%)$21.0 B(+0.9%)$20.8 B(+486.4%)$3.5 B(-35.5%)$5.5 B(+7.2%)$5.1 B(-41.2%)$8.7 B(-15.5%)$10.3 B(-19.7%)$12.9 B(+1.8%)$12.7 B(-34.9%)$19.4 B(+3.4%)$18.8 B(-4.7%)$19.7 B(+2.7%)$19.2 B(+1.0%)$19.0 B(+2.1%)$18.6 B(+1.6%)$18.4 B

Book Value

$26.8 B(+2.2%)$26.3 B(+2.0%)$25.7 B(+2.8%)$25.0 B(+3.8%)$24.1 B(+1.6%)$23.8 B(+1.8%)$23.3 B(+2.2%)$22.8 B(+2.6%)$22.2 B(+2.1%)$21.8 B(+1.8%)$21.4 B(+2.0%)$21.0 B(+2.4%)$20.5 B(-5.0%)$21.5 B(+2.0%)$21.1 B(+0.6%)$21.0 B(+0.9%)$20.8 B(+486.4%)$3.5 B(-35.5%)$5.5 B(+7.2%)$5.1 B(-41.2%)$8.7 B(-15.5%)$10.3 B(-19.7%)$12.9 B(+1.8%)$12.7 B(-34.9%)$19.4 B(+3.4%)$18.8 B(-4.7%)$19.7 B(+2.7%)$19.2 B(+1.0%)$19.0 B(+2.1%)$18.6 B(+1.6%)$18.4 B

Working Capital

$664.0 M(+136.8%)-$1.8 B(-712.6%)-$222.0 M(+92.4%)-$2.9 B(-24.0%)-$2.4 B(-353.6%)-$521.0 M(+79.2%)-$2.5 B(+15.8%)-$3.0 B(-63.6%)-$1.8 B(+45.5%)-$3.3 B(+46.1%)-$6.2 B(+2.6%)-$6.3 B(-1.5%)-$6.3 B(-20.2%)-$5.2 B(-65.2%)-$3.1 B(+20.8%)-$4.0 B(-12.9%)-$3.5 B(+83.0%)-$20.8 B(-1001.6%)$2.3 B(-9.0%)$2.5 B(-50.4%)$5.1 B(-13.0%)$5.9 B(-0.3%)$5.9 B(+118.1%)-$32.5 B(-935.0%)-$3.1 B(+8.2%)-$3.4 B(-221.0%)-$1.1 B(-25.6%)-$848.0 M(+22.2%)-$1.1 B(-24.3%)-$877.0 M(-57.2%)-$558.0 M

Cash And Cash Equivalents

$895.0 M(-31.9%)$1.3 B(+99.8%)$658.0 M(+3.6%)$635.0 M(+7.8%)$589.0 M(-26.8%)$805.0 M(-21.7%)$1.0 B(+40.0%)$734.0 M(+180.2%)$262.0 M(+9.6%)$239.0 M(-3.2%)$247.0 M(-15.1%)$291.0 M(-30.7%)$420.0 M(+36.8%)$307.0 M(+34.1%)$229.0 M(-52.7%)$484.0 M(+4.3%)$464.0 M(-52.1%)$968.0 M(-50.6%)$2.0 B(+24.8%)$1.6 B(-47.1%)$3.0 B(-14.1%)$3.5 B(+16.7%)$3.0 B(+77.7%)$1.7 B(+287.9%)$430.0 M(-16.8%)$517.0 M(+259.0%)$144.0 M(-67.9%)$449.0 M(+135.1%)$191.0 M(+7.3%)$178.0 M(+8.5%)$164.0 M

Accounts Payable

$2.4 B(+11.4%)$2.1 B(+0.1%)$2.1 B(-7.0%)$2.3 B(-14.1%)$2.7 B(+13.7%)$2.4 B(+1.8%)$2.3 B(-19.5%)$2.9 B(-2.6%)$3.0 B(-2.1%)$3.0 B(+26.8%)$2.4 B(-16.3%)$2.9 B(+5.9%)$2.7 B(+19.9%)$2.3 B(+5.1%)$2.1 B(-10.9%)$2.4 B(-12.8%)$2.8 B(-18.9%)$3.4 B(+83.6%)$1.9 B(-5.3%)$2.0 B(+6.0%)$1.8 B(+9.8%)$1.7 B(+93.7%)$867.0 M(-56.1%)$2.0 B(+16.2%)$1.7 B(+15.0%)$1.5 B(+20.0%)$1.2 B(-25.2%)$1.6 B(+16.0%)$1.4 B(+2.2%)$1.4 B(+24.4%)$1.1 B

Accounts Receivable

$2.3 B(+16.1%)$2.0 B(-8.2%)$2.2 B(+5.5%)$2.0 B(-6.0%)$2.2 B(+3.4%)$2.1 B(-17.9%)$2.6 B(-2.9%)$2.6 B(-54.1%)$5.8 B(-5.1%)$6.1 B(+15.8%)$5.2 B(+123.7%)$2.3 B(-50.3%)$4.7 B(+1.2%)$4.7 B(+14.3%)$4.1 B(+116.9%)$1.9 B(-57.0%)$4.4 B(+8.0%)$4.1 B(+18.6%)$3.4 B(+165.8%)$1.3 B(-7.9%)$1.4 B(+10.9%)$1.3 B(-4.5%)$1.3 B(+14.9%)$1.1 B(-11.5%)$1.3 B(+10.9%)$1.2 B(-4.3%)$1.2 B(-1.7%)$1.2 B(-9.1%)$1.4 B(+13.3%)$1.2 B(+0.9%)$1.2 B

Short Term Debt

$4.8 B(-35.0%)$7.4 B(+81.0%)$4.1 B(-28.0%)$5.7 B(+25.9%)$4.5 B(+12.7%)$4.0 B(-22.9%)$5.2 B(+14.1%)$4.6 B(+44.4%)$3.2 B(-31.2%)$4.6 B(-33.3%)$6.9 B(-3.6%)$7.1 B(-4.2%)$7.4 B(+5.7%)$7.0 B(+101.1%)$3.5 B(-14.7%)$4.1 B(+38.4%)$3.0 B(-10.1%)$3.3 B(+29.3%)$2.6 B(+24.2%)$2.1 B(+271.8%)$553.0 M(+1.3%)$546.0 M(+1.3%)$539.0 M(-97.5%)$22.0 B(+2232.3%)$943.0 M(-42.6%)$1.6 B(+20.7%)$1.4 B(-1.1%)$1.4 B(-12.3%)$1.6 B(-16.5%)$1.9 B(+28.5%)$1.5 B

Long Term Debt

$55.2 B(+3.8%)$53.2 B(-2.3%)$54.5 B(+4.7%)$52.0 B(+1.2%)$51.4 B(-0.5%)$51.7 B(+3.5%)$50.0 B(+2.0%)$49.0 B(+0.3%)$48.9 B(+8.2%)$45.1 B(+13.2%)$39.9 B(+2.1%)$39.0 B(+6.0%)$36.8 B(-0.5%)$37.0 B(-4.9%)$38.9 B(+1.1%)$38.5 B(+2.2%)$37.7 B(+3.2%)$36.5 B(+2105.2%)$1.7 B(-4.3%)$1.7 B(-48.9%)$3.4 B(-6.5%)$3.6 B(+41.9%)$2.5 B(+100.0%)$0.0(-100.0%)$18.4 B(+4.5%)$17.6 B(+1.2%)$17.4 B(-1.9%)$17.8 B(+6.8%)$16.6 B(+0.0%)$16.6 B(-1.2%)$16.8 B

Total Debt

$60.0 B(-1.0%)$60.6 B(+3.5%)$58.6 B(+1.4%)$57.7 B(+3.2%)$56.0 B(+0.4%)$55.7 B(+1.0%)$55.2 B(+3.0%)$53.5 B(+3.0%)$52.0 B(+4.6%)$49.7 B(+6.4%)$46.7 B(+1.2%)$46.2 B(+4.3%)$44.3 B(+0.5%)$44.1 B(+3.9%)$42.4 B(-0.4%)$42.6 B(+4.8%)$40.6 B(+2.1%)$39.8 B(+845.5%)$4.2 B(+11.2%)$3.8 B(-3.8%)$3.9 B(-5.5%)$4.2 B(+34.8%)$3.1 B(-86.0%)$22.0 B(+13.7%)$19.4 B(+0.5%)$19.3 B(+2.6%)$18.8 B(-1.9%)$19.1 B(+5.2%)$18.2 B(-1.7%)$18.5 B(+1.2%)$18.3 B

Debt To Equity

2.2(-3.1%)2.3(+1.8%)2.2(-1.3%)2.3(-0.4%)2.3(-0.9%)2.3(-0.4%)2.3(+0.4%)2.3(0%)2.3(+2.7%)2.2(+4.2%)2.1(-0.5%)2.1(+1.9%)2.1(+6.1%)2.0(+2.6%)1.9(-1.0%)1.9(+4.8%)1.9(-82.5%)10.6(+2847.2%)0.4(+24.1%)0.3(+70.6%)0.2(+13.3%)0.1(+400.0%)0.0(-98.3%)1.7(+74.0%)1.0(-2.0%)1.0(+7.4%)0.9(-5.0%)1.0(+4.2%)1.0(-3.0%)1.0(-1.0%)1.0

Current Ratio

1.0(+15.6%)0.9(-9.1%)1.0(+19.3%)0.8(-1.2%)0.8(-12.5%)1.0(+15.7%)0.8(+2.5%)0.8(-6.9%)0.9(+11.5%)0.8(+23.8%)0.6(-1.6%)0.6(-1.5%)0.7(-1.5%)0.7(-10.8%)0.7(+4.2%)0.7(-4.0%)0.7(+34.5%)0.6(-57.0%)1.3(-3.8%)1.3(-25.7%)1.8(-11.8%)2.0(-8.6%)2.2(+909.1%)0.2(-67.2%)0.7(+3.1%)0.7(-23.5%)0.8(-3.4%)0.9(+3.5%)0.8(-2.3%)0.9(-4.4%)0.9

Quick Ratio

1.0(+15.1%)0.9(-7.5%)0.9(+19.2%)0.8(-1.3%)0.8(-11.2%)0.9(+15.6%)0.8(+1.3%)0.8(-7.3%)0.8(+12.3%)0.7(+23.7%)0.6(-1.7%)0.6(-3.2%)0.6(-1.6%)0.6(-10.0%)0.7(+6.1%)0.7(-4.3%)0.7(+30.2%)0.5(-55.8%)1.2(-4.0%)1.3(-26.0%)1.7(-12.0%)1.9(-9.0%)2.1(+904.8%)0.2(-66.1%)0.6(+3.3%)0.6(-23.1%)0.8(-3.7%)0.8(+2.5%)0.8(-1.3%)0.8(-4.8%)0.8

Inventory

$812.0 M(-1.3%)$823.0 M(+0.2%)$821.0 M(-5.6%)$870.0 M(-2.0%)$888.0 M(0%)$888.0 M(+6.3%)$835.0 M(-0.8%)$842.0 M(+12.6%)$748.0 M(+8.6%)$689.0 M(+11.5%)$618.0 M(+3.7%)$596.0 M(+4.8%)$569.0 M(+0.7%)$565.0 M(+2.7%)$550.0 M(-12.4%)$628.0 M(-2.8%)$646.0 M(-1.1%)$653.0 M(+1.4%)$644.0 M(-0.5%)$647.0 M(+1.9%)$635.0 M(+4.4%)$608.0 M(+13.4%)$536.0 M(-3.3%)$554.0 M(+9.7%)$505.0 M(+3.7%)$487.0 M(+7.5%)$453.0 M(-5.8%)$481.0 M(-3.4%)$498.0 M(-0.6%)$501.0 M(+7.7%)$465.0 M

Retained Earnings

-$3.6 B(+13.5%)-$4.1 B(+10.8%)-$4.6 B(+13.3%)-$5.3 B(+14.4%)-$6.2 B(+5.3%)-$6.6 B(+5.8%)-$7.0 B(+7.5%)-$7.5 B(+6.4%)-$8.1 B(+5.4%)-$8.5 B(+4.0%)-$8.9 B(+4.5%)-$9.3 B(+4.9%)-$9.8 B(-12.6%)-$8.7 B(+4.4%)-$9.1 B(+1.3%)-$9.2 B(+2.2%)-$9.4 B(+0.9%)-$9.5 B(-26.2%)-$7.5 B(+4.7%)-$7.9 B(-84.4%)-$4.3 B(-60.7%)-$2.7 B(-2236.0%)-$114.0 M(+54.4%)-$250.0 M(-103.8%)$6.6 B(+9.3%)$6.1 B(-14.0%)$7.0 B(+6.8%)$6.6 B(+1.8%)$6.5 B(+4.5%)$6.2 B(+2.2%)$6.1 B

PB Ratio

1.6(+9.9%)1.4(+2.9%)1.4(-10.4%)1.5(+7.7%)1.4(-4.7%)1.5(+8.7%)1.4(-2.8%)1.4(+26.8%)1.1(+23.1%)0.9(-18.0%)1.1(-3.5%)1.1(+23.7%)0.9(-1.1%)0.9(-14.6%)1.1(-6.8%)1.2(+31.1%)0.9(-31.8%)1.3(+53.5%)0.9(-23.2%)1.1(+83.6%)0.6(-47.9%)1.2(+60.3%)0.7(-25.5%)1.0(-19.7%)1.2(+4.3%)1.2(+1.7%)1.1(-4.2%)1.2(-34.8%)1.8(+1.1%)1.8(-1.6%)1.9

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

$0.3(+12.5%)$0.2(-29.4%)$0.3(-20.9%)$0.4(+168.8%)$0.2(-15.8%)$0.2(-29.6%)$0.3(+12.5%)$0.2(+14.3%)$0.2(+23.5%)$0.2(-22.7%)$0.2(-8.3%)$0.2(+143.6%)-$0.6(-405.6%)$0.2(+200.0%)$0.1(-40.5%)$0.1(+152.0%)$0.0(+101.1%)-$3.7(-754.4%)$0.6(+108.3%)-$6.8(-123.9%)-$3.1(+36.6%)-$4.8(-2032.0%)$0.3(+101.9%)-$13.3(-1319.3%)$1.1(+157.1%)-$1.9(-322.1%)$0.9(+309.5%)$0.2(-80.4%)$1.1(+35.4%)$0.8(-30.1%)$1.1

TTM EPS

$1.3(+9.4%)$1.2(+4.5%)$1.1(+6.7%)$1.1(+22.1%)$0.9(-5.5%)$0.9(+2.3%)$0.9(+6.0%)$0.8(0%)$0.8(+950.0%)$0.1(-11.1%)$0.1(+228.6%)-$0.1(+66.5%)-$0.2(-154.9%)$0.4(+110.8%)-$3.5(-16.9%)-$3.0(+69.7%)-$10.0(+23.7%)-$13.1(+7.8%)-$14.2(+2.2%)-$14.5(+30.8%)-$20.9(-24.7%)-$16.8(-21.1%)-$13.9(-4.6%)-$13.3(-5400.0%)$0.3(+8.7%)$0.2(-92.2%)$2.9(-8.4%)$3.2(-26.8%)$4.4(+7.4%)$4.1(+10.3%)$3.7

Revenue

$5.9 B(-0.8%)$6.0 B(+2.1%)$5.9 B(-16.8%)$7.0 B(+19.6%)$5.9 B(+11.3%)$5.3 B(-14.8%)$6.2 B(+15.6%)$5.4 B(-0.4%)$5.4 B(+5.4%)$5.1 B(-11.7%)$5.8 B(+10.5%)$5.2 B(-4.0%)$5.5 B(+4.8%)$5.2 B(+10.6%)$4.7 B(-0.7%)$4.7 B(-2.7%)$4.9 B(+7.7%)$4.5 B(+5.3%)$4.3 B(-9.2%)$4.7 B(+7.0%)$4.4 B(+12.4%)$3.9 B(-1.7%)$4.0 B(-1.9%)$4.1 B(-6.7%)$4.4 B(+3.5%)$4.2 B(+4.4%)$4.1 B(-1.1%)$4.1 B(-9.2%)$4.5 B(+6.3%)$4.3 B(-0.4%)$4.3 B

TTM Revenue

$24.8 B(+0.2%)$24.8 B(+2.9%)$24.1 B(-1.4%)$24.4 B(+7.3%)$22.8 B(+2.2%)$22.3 B(+0.8%)$22.1 B(+1.9%)$21.7 B(+0.6%)$21.6 B(-0.3%)$21.6 B(-0.5%)$21.7 B(+5.2%)$20.6 B(+2.5%)$20.1 B(+3.0%)$19.6 B(+3.6%)$18.9 B(+2.2%)$18.5 B(+0.0%)$18.5 B(+2.5%)$18.0 B(+3.4%)$17.4 B(+1.7%)$17.1 B(+4.0%)$16.5 B(+0.3%)$16.4 B(-1.7%)$16.7 B(-0.3%)$16.8 B(-0.1%)$16.8 B(-0.8%)$16.9 B(-0.1%)$16.9 B(-1.2%)$17.1 B(-3.5%)$17.7 B(-1.6%)$18.0 B(+0.5%)$18.0 B

Total Expenses

$4.8 B(-1.0%)$4.9 B(+5.9%)$4.6 B(-15.8%)$5.4 B(+5.3%)$5.2 B(+15.1%)$4.5 B(-15.3%)$5.3 B(+15.7%)$4.6 B(-1.5%)$4.7 B(+3.8%)$4.5 B(-14.7%)$5.3 B(+14.2%)$4.6 B(-9.1%)$5.1 B(+10.5%)$4.6 B(+8.2%)$4.2 B(-0.8%)$4.3 B(-4.2%)$4.5 B(+9.3%)$4.1 B(+11.8%)$3.7 B(-10.9%)$4.1 B(-2.0%)$4.2 B(-44.8%)$7.6 B(+98.4%)$3.8 B(-3.4%)$4.0 B(+7.0%)$3.7 B(+3.4%)$3.6 B(+3.2%)$3.5 B(-6.0%)$3.7 B(+2.9%)$3.6 B(+0.5%)$3.6 B(+4.7%)$3.4 B

Operating Expenses

$1.2 B(+5.9%)$1.1 B(+2.8%)$1.1 B(+13.8%)$967.0 M(-6.1%)$1.0 B(-7.5%)$1.1 B(-6.7%)$1.2 B(+12.1%)$1.1 B(-4.9%)$1.1 B(+5.9%)$1.1 B(-2.9%)$1.1 B(+11.1%)$981.0 M(+1.9%)$963.0 M(-0.6%)$969.0 M(-3.8%)$1.0 B(-0.7%)$1.0 B(+5.1%)$965.0 M(-7.8%)$1.0 B(+22.5%)$855.0 M(+6.7%)$801.0 M(-4.6%)$840.0 M(-82.1%)$4.7 B(+489.2%)$797.0 M(+2.3%)$779.0 M(+2.6%)$759.0 M(+1.7%)$746.0 M(-0.8%)$752.0 M(+4.4%)$720.0 M(+1.4%)$710.0 M(-0.3%)$712.0 M(0%)$712.0 M

Cost Of Goods Sold

$3.6 B(-3.1%)$3.7 B(+6.8%)$3.5 B(-22.2%)$4.5 B(+8.2%)$4.1 B(+22.5%)$3.4 B(-17.8%)$4.1 B(+16.8%)$3.5 B(-0.5%)$3.5 B(+3.2%)$3.4 B(-17.8%)$4.2 B(+15.1%)$3.6 B(-11.6%)$4.1 B(+13.5%)$3.6 B(+11.9%)$3.2 B(-0.8%)$3.3 B(-6.8%)$3.5 B(+15.2%)$3.0 B(+8.5%)$2.8 B(-15.2%)$3.3 B(-1.4%)$3.3 B(+15.8%)$2.9 B(-4.6%)$3.0 B(-4.8%)$3.2 B(+8.2%)$2.9 B(+3.8%)$2.8 B(+4.3%)$2.7 B(-8.5%)$3.0 B(+3.3%)$2.9 B(+0.7%)$2.8 B(+6.0%)$2.7 B

TTM Cost Of Goods Sold

$15.3 B(-3.4%)$15.8 B(+2.2%)$15.5 B(-3.9%)$16.1 B(+6.3%)$15.2 B(+4.2%)$14.6 B(-0.3%)$14.6 B(-0.4%)$14.7 B(-0.7%)$14.8 B(-3.7%)$15.3 B(-1.2%)$15.5 B(+6.5%)$14.6 B(+2.6%)$14.2 B(+4.5%)$13.6 B(+4.5%)$13.0 B(+3.5%)$12.6 B(-0.3%)$12.6 B(+1.2%)$12.5 B(+1.2%)$12.3 B(-1.8%)$12.6 B(+1.0%)$12.4 B(+3.4%)$12.0 B(+0.5%)$12.0 B(+2.7%)$11.7 B(+1.9%)$11.4 B(+0.6%)$11.4 B(-0.2%)$11.4 B(+0.2%)$11.4 B(-0.1%)$11.4 B(-5.1%)$12.0 B(-1.8%)$12.2 B

Gross Profit

$2.3 B(+3.2%)$2.3 B(-4.8%)$2.4 B(-7.2%)$2.6 B(+46.7%)$1.7 B(-8.5%)$1.9 B(-8.9%)$2.1 B(+13.4%)$1.8 B(-0.4%)$1.9 B(+9.9%)$1.7 B(+3.9%)$1.6 B(+0.4%)$1.6 B(+19.0%)$1.4 B(-14.8%)$1.6 B(+7.8%)$1.5 B(-0.5%)$1.5 B(+7.3%)$1.4 B(-7.4%)$1.5 B(-0.7%)$1.5 B(+4.5%)$1.4 B(+32.8%)$1.1 B(+3.0%)$1.1 B(+7.1%)$986.0 M(+8.1%)$912.0 M(-36.9%)$1.4 B(+2.8%)$1.4 B(+4.6%)$1.3 B(+18.2%)$1.1 B(-31.1%)$1.6 B(+17.7%)$1.4 B(-11.3%)$1.6 B

TTM Gross Profit

$9.5 B(+6.6%)$8.9 B(+4.1%)$8.6 B(+3.4%)$8.3 B(+9.4%)$7.6 B(-1.4%)$7.7 B(+2.9%)$7.5 B(+6.7%)$7.0 B(+3.4%)$6.8 B(+7.8%)$6.3 B(+1.4%)$6.2 B(+2.3%)$6.1 B(+2.2%)$5.9 B(-0.5%)$6.0 B(+1.7%)$5.9 B(-0.5%)$5.9 B(+0.8%)$5.8 B(+5.4%)$5.5 B(+8.7%)$5.1 B(+11.4%)$4.6 B(+13.2%)$4.0 B(-8.1%)$4.4 B(-7.4%)$4.7 B(-7.0%)$5.1 B(-4.2%)$5.3 B(-3.7%)$5.5 B(+0.1%)$5.5 B(-4.1%)$5.8 B(-9.4%)$6.4 B(+5.2%)$6.0 B(+5.2%)$5.7 B

Gross Margin

39.3%(+4.0%)37.8%(-6.7%)40.5%(+11.4%)36.4%(+22.7%)29.6%(-17.8%)36.1%(+6.9%)33.7%(-1.9%)34.4%(0%)34.4%(+4.3%)33.0%(+17.7%)28.0%(-9.2%)30.9%(+23.9%)24.9%(-18.7%)30.6%(-2.6%)31.4%(+0.2%)31.4%(+10.4%)28.4%(-14.0%)33.1%(-5.7%)35.1%(+15.1%)30.5%(+24.1%)24.6%(-8.3%)26.8%(+8.9%)24.6%(+10.2%)22.3%(-32.4%)33.0%(-0.7%)33.2%(+0.2%)33.1%(+19.5%)27.7%(-24.1%)36.5%(+10.8%)33.0%(-10.9%)37.0%

Operating Profit

$1.1 B(+0.4%)$1.1 B(-11.3%)$1.3 B(-20.0%)$1.6 B(+122.8%)$715.0 M(-9.9%)$794.0 M(-11.8%)$900.0 M(+15.1%)$782.0 M(+6.4%)$735.0 M(+16.7%)$630.0 M(+17.8%)$535.0 M(-16.1%)$638.0 M(+60.3%)$398.0 M(-36.7%)$629.0 M(+32.1%)$476.0 M(0%)$476.0 M(+12.5%)$423.0 M(-6.4%)$452.0 M(-31.0%)$655.0 M(+1.7%)$644.0 M(+159.7%)$248.0 M(+106.8%)-$3.6 B(-2025.9%)$189.0 M(+42.1%)$133.0 M(-80.6%)$686.0 M(+3.9%)$660.0 M(+11.5%)$592.0 M(+42.0%)$417.0 M(-55.6%)$939.0 M(+36.3%)$689.0 M(-20.5%)$867.0 M

TTM Operating Profit

$5.1 B(+8.9%)$4.7 B(+7.7%)$4.4 B(+9.4%)$4.0 B(+25.4%)$3.2 B(-0.6%)$3.2 B(+5.4%)$3.0 B(+13.6%)$2.7 B(+5.7%)$2.5 B(+15.3%)$2.2 B(+0.1%)$2.2 B(+2.8%)$2.1 B(+8.2%)$2.0 B(-1.3%)$2.0 B(+9.7%)$1.8 B(-8.9%)$2.0 B(-7.7%)$2.2 B(+8.8%)$2.0 B(+195.5%)-$2.1 B(+18.2%)-$2.6 B(+16.6%)-$3.1 B(-16.6%)-$2.6 B(-257.8%)$1.7 B(-19.5%)$2.1 B(-12.1%)$2.4 B(-9.7%)$2.6 B(-1.1%)$2.6 B(-9.4%)$2.9 B(-18.3%)$3.6 B(+9.2%)$3.3 B(+9.7%)$3.0 B

Operating Margin

19.1%(+1.2%)18.9%(-13.2%)21.8%(-3.9%)22.6%(+86.3%)12.1%(-19.1%)15.0%(+3.5%)14.5%(-0.4%)14.6%(+6.8%)13.6%(+10.7%)12.3%(+33.4%)9.2%(-24.1%)12.2%(+67.0%)7.3%(-39.6%)12.1%(+19.5%)10.1%(+0.6%)10.0%(+15.8%)8.7%(-13.1%)10.0%(-34.5%)15.2%(+12.0%)13.6%(+142.5%)5.6%(+106.1%)-92.3%(-2060.1%)4.7%(+44.9%)3.3%(-79.3%)15.7%(+0.5%)15.6%(+6.8%)14.6%(+43.6%)10.2%(-51.1%)20.8%(+28.3%)16.2%(-20.2%)20.3%

Net Income

$579.0 M(+10.5%)$524.0 M(-28.7%)$735.0 M(-20.4%)$923.0 M(+163.0%)$351.0 M(-14.4%)$410.0 M(-28.3%)$572.0 M(+10.6%)$517.0 M(+12.6%)$459.0 M(+27.5%)$360.0 M(-24.7%)$478.0 M(+0.4%)$476.0 M(+143.8%)-$1.1 B(-371.3%)$401.0 M(+226.0%)$123.0 M(-39.7%)$204.0 M(+137.2%)$86.0 M(+104.4%)-$2.0 B(-626.2%)$374.0 M(+110.3%)-$3.6 B(-123.6%)-$1.6 B(+36.6%)-$2.5 B(-1974.3%)$136.0 M(+102.0%)-$6.9 B(-1311.5%)$567.0 M(+157.9%)-$980.0 M(-320.2%)$445.0 M(+277.1%)$118.0 M(-78.7%)$553.0 M(+34.9%)$410.0 M(-29.2%)$579.0 M

TTM Net Income

$2.8 B(+9.0%)$2.5 B(+4.7%)$2.4 B(+7.2%)$2.3 B(+21.9%)$1.9 B(-5.5%)$2.0 B(+2.6%)$1.9 B(+5.2%)$1.8 B(+2.3%)$1.8 B(+684.5%)$226.0 M(-15.4%)$267.0 M(+403.4%)-$88.0 M(+75.6%)-$360.0 M(-144.2%)$814.0 M(+152.3%)-$1.6 B(-19.3%)-$1.3 B(+74.5%)-$5.1 B(+24.9%)-$6.8 B(+7.8%)-$7.4 B(+3.1%)-$7.6 B(+29.9%)-$10.9 B(-25.1%)-$8.7 B(-22.0%)-$7.1 B(-4.5%)-$6.8 B(-4658.0%)$150.0 M(+10.3%)$136.0 M(-91.1%)$1.5 B(-8.1%)$1.7 B(-25.8%)$2.2 B(+7.8%)$2.1 B(+10.7%)$1.9 B

Net Margin

9.8%(+11.4%)8.8%(-30.2%)12.5%(-4.3%)13.1%(+120.0%)6.0%(-23.1%)7.8%(-15.8%)9.2%(-4.4%)9.6%(+13.2%)8.5%(+21.1%)7.0%(-14.7%)8.2%(-9.2%)9.1%(+145.6%)-19.9%(-358.9%)7.7%(+194.6%)2.6%(-39.3%)4.3%(+144.3%)1.8%(+104.0%)-43.4%(-599.6%)8.7%(+111.4%)-76.2%(-108.9%)-36.5%(+43.6%)-64.7%(-2007.1%)3.4%(+102.0%)-168.0%(-1398.5%)12.9%(+155.9%)-23.1%(-311.0%)11.0%(+280.9%)2.9%(-76.5%)12.2%(+26.8%)9.7%(-28.9%)13.6%

EBIT

$1.3 B(-10.6%)$1.4 B(-4.8%)$1.5 B(+7.0%)$1.4 B(+125.5%)$617.0 M(-13.7%)$715.0 M(-13.4%)$826.0 M(+123.2%)$370.0 M(-58.3%)$887.0 M(+100.2%)$443.0 M(-36.1%)$693.0 M(-2.9%)$714.0 M(+63.8%)$436.0 M(-43.1%)$766.0 M(+76.9%)$433.0 M(-26.4%)$588.0 M(+59.8%)$368.0 M(+129.9%)-$1.2 B(-307.8%)$592.0 M(+113.6%)-$4.4 B(-90.2%)-$2.3 B(+36.5%)-$3.6 B(-2427.7%)$155.0 M(+101.7%)-$9.4 B(-1252.7%)$814.0 M(+160.4%)-$1.3 B(-288.1%)$716.0 M(+58.8%)$451.0 M(-51.7%)$933.0 M(+21.3%)$769.0 M(-15.1%)$906.0 M

TTM EBIT

$5.6 B(+13.3%)$4.9 B(+16.7%)$4.2 B(+18.7%)$3.5 B(+40.4%)$2.5 B(-9.7%)$2.8 B(+10.8%)$2.5 B(+5.6%)$2.4 B(-12.6%)$2.7 B(+19.7%)$2.3 B(-12.4%)$2.6 B(+11.1%)$2.3 B(+5.7%)$2.2 B(+3.2%)$2.2 B(+1255.3%)$159.0 M(-50.0%)$318.0 M(+106.9%)-$4.6 B(+36.5%)-$7.3 B(+24.6%)-$9.7 B(+4.3%)-$10.1 B(+33.2%)-$15.1 B(-25.8%)-$12.0 B(-23.2%)-$9.8 B(-6.1%)-$9.2 B(-1551.1%)$634.0 M(-15.8%)$753.0 M(-73.8%)$2.9 B(-6.2%)$3.1 B(-16.7%)$3.7 B(+7.7%)$3.4 B(+11.1%)$3.1 B

EBITDA

$2.3 B(-5.8%)$2.5 B(-1.6%)$2.5 B(+11.9%)$2.2 B(+57.1%)$1.4 B(-16.6%)$1.7 B(-10.0%)$1.9 B(+45.2%)$1.3 B(-30.6%)$1.9 B(+36.5%)$1.4 B(-16.9%)$1.7 B(+5.6%)$1.6 B(+27.5%)$1.2 B(-23.5%)$1.6 B(+22.4%)$1.3 B(-10.9%)$1.5 B(+22.3%)$1.2 B(+440.7%)-$356.0 M(-124.6%)$1.4 B(+140.6%)-$3.6 B(-145.1%)-$1.5 B(+48.3%)-$2.8 B(-395.4%)$952.0 M(+111.1%)-$8.6 B(-647.0%)$1.6 B(+361.7%)-$601.0 M(-140.9%)$1.5 B(+25.4%)$1.2 B(-28.7%)$1.6 B(+10.9%)$1.5 B(-8.5%)$1.6 B

TTM EBITDA

$9.6 B(+10.4%)$8.7 B(+9.6%)$7.9 B(+8.3%)$7.3 B(+14.7%)$6.4 B(-6.8%)$6.8 B(+5.1%)$6.5 B(+3.8%)$6.2 B(-4.1%)$6.5 B(+11.1%)$5.9 B(-3.8%)$6.1 B(+6.0%)$5.8 B(+1.7%)$5.7 B(+0.4%)$5.6 B(+53.9%)$3.7 B(-3.3%)$3.8 B(+401.3%)-$1.3 B(+68.0%)-$3.9 B(+38.5%)-$6.4 B(+7.2%)-$6.9 B(+42.3%)-$11.9 B(-34.0%)-$8.9 B(-33.1%)-$6.7 B(-8.4%)-$6.2 B(-270.7%)$3.6 B(-1.9%)$3.7 B(-36.1%)$5.8 B(-2.5%)$5.9 B(-8.6%)$6.5 B(+4.5%)$6.2 B(+6.0%)$5.8 B

Selling, General & Administrative Expenses

---------------------$3.9 B---------

TTM SGA

---------------------$3.9 B---------

Depreciation And Amortization

$1.1 B(+0.6%)$1.1 B(+3.0%)$1.0 B(+19.8%)$853.0 M(+5.2%)$811.0 M(-18.7%)$997.0 M(-7.4%)$1.1 B(+14.4%)$941.0 M(-6.1%)$1.0 B(+6.5%)$941.0 M(-3.2%)$972.0 M(+12.6%)$863.0 M(+7.7%)$801.0 M(-5.9%)$851.0 M(-4.2%)$888.0 M(-0.8%)$895.0 M(+5.9%)$845.0 M(-3.3%)$874.0 M(+2.2%)$855.0 M(+6.9%)$800.0 M(-4.8%)$840.0 M(+5.5%)$796.0 M(-0.1%)$797.0 M(+2.3%)$779.0 M(+2.6%)$759.0 M(+1.7%)$746.0 M(-0.8%)$752.0 M(+4.4%)$720.0 M(+1.4%)$710.0 M(-0.3%)$712.0 M(0%)$712.0 M

TTM D&A

$4.0 B(+6.6%)$3.7 B(+1.5%)$3.7 B(-1.5%)$3.7 B(-2.3%)$3.8 B(-4.8%)$4.0 B(+1.4%)$4.0 B(+2.7%)$3.9 B(+2.1%)$3.8 B(+5.6%)$3.6 B(+2.6%)$3.5 B(+2.5%)$3.4 B(-0.9%)$3.4 B(-1.3%)$3.5 B(-0.7%)$3.5 B(+0.9%)$3.5 B(+2.8%)$3.4 B(+0.1%)$3.4 B(+2.4%)$3.3 B(+1.8%)$3.2 B(+0.7%)$3.2 B(+2.6%)$3.1 B(+1.6%)$3.1 B(+1.5%)$3.0 B(+2.0%)$3.0 B(+1.7%)$2.9 B(+1.2%)$2.9 B(+1.4%)$2.9 B(+2.0%)$2.8 B(+0.6%)$2.8 B(+0.5%)$2.8 B

Interest Expense

$795.0 M(-2.1%)$812.0 M(+13.6%)$715.0 M(-22.8%)$926.0 M(+35.8%)$682.0 M(+6.6%)$640.0 M(+6.3%)$602.0 M(+7.1%)$562.0 M(+7.0%)$525.0 M(+27.7%)$411.0 M(-1.9%)$419.0 M(+5.8%)$396.0 M(-0.8%)$399.0 M(+0.3%)$398.0 M(-2.5%)$408.0 M(-1.9%)$416.0 M(+6.4%)$391.0 M(+96.5%)$199.0 M(-21.6%)$254.0 M(-64.7%)$719.0 M(+1282.7%)$52.0 M(-13.3%)$60.0 M(-41.8%)$103.0 M(-59.0%)$251.0 M(+8.2%)$232.0 M(+2.6%)$226.0 M(+2.7%)$220.0 M(-2.2%)$225.0 M(+2.3%)$220.0 M(-2.2%)$225.0 M(+3.2%)$218.0 M

TTM Interest Expense

$3.2 B(+3.6%)$3.1 B(+5.8%)$3.0 B(+4.0%)$2.9 B(+14.6%)$2.5 B(+6.7%)$2.3 B(+10.9%)$2.1 B(+9.6%)$1.9 B(+9.5%)$1.8 B(+7.8%)$1.6 B(+0.8%)$1.6 B(+0.7%)$1.6 B(-1.2%)$1.6 B(+0.5%)$1.6 B(+14.1%)$1.4 B(+12.2%)$1.3 B(-19.4%)$1.6 B(+27.7%)$1.2 B(+12.8%)$1.1 B(+16.2%)$934.0 M(+100.4%)$466.0 M(-27.9%)$646.0 M(-20.4%)$812.0 M(-12.6%)$929.0 M(+2.9%)$903.0 M(+1.4%)$891.0 M(+0.1%)$890.0 M(+0.2%)$888.0 M(+1.9%)$871.0 M(+1.0%)$862.0 M(+2.1%)$844.0 M

Income Tax

-$106.0 M(-229.3%)$82.0 M(+110.3%)$39.0 M(+108.5%)-$458.0 M(-10.1%)-$416.0 M(-24.2%)-$335.0 M(+3.7%)-$348.0 M(+50.9%)-$709.0 M(-630.9%)-$97.0 M(+70.4%)-$328.0 M(-60.8%)-$204.0 M(-29.1%)-$158.0 M(-114.0%)$1.1 B(+3509.1%)-$33.0 M(+66.3%)-$98.0 M(-206.3%)-$32.0 M(+70.6%)-$109.0 M(-120.2%)$539.0 M(+1597.2%)-$36.0 M(+97.5%)-$1.5 B(-101.4%)-$729.0 M(+34.9%)-$1.1 B(-1232.1%)-$84.0 M(+97.0%)-$2.8 B(-18533.3%)$15.0 M(+102.5%)-$593.0 M(-1262.8%)$51.0 M(-52.8%)$108.0 M(-32.5%)$160.0 M(+19.4%)$134.0 M(+22.9%)$109.0 M

TTM Income Tax

-$443.0 M(+41.2%)-$753.0 M(+35.6%)-$1.2 B(+24.9%)-$1.6 B(+13.9%)-$1.8 B(-21.4%)-$1.5 B(-0.5%)-$1.5 B(-10.8%)-$1.3 B(-70.0%)-$787.0 M(-280.9%)$435.0 M(-40.4%)$730.0 M(-12.7%)$836.0 M(-13.1%)$962.0 M(+453.7%)-$272.0 M(-190.7%)$300.0 M(-17.1%)$362.0 M(+133.7%)-$1.1 B(+36.6%)-$1.7 B(+49.5%)-$3.4 B(+1.4%)-$3.4 B(+27.6%)-$4.7 B(-18.8%)-$4.0 B(-15.3%)-$3.4 B(-4.1%)-$3.3 B(-685.7%)-$419.0 M(-52.9%)-$274.0 M(-160.5%)$453.0 M(-11.3%)$511.0 M(-9.2%)$563.0 M(+19.0%)$473.0 M(+34.8%)$351.0 M

PE Ratio

15.3(+3.2%)14.8(+0.2%)14.8(-14.0%)17.2(-8.1%)18.8(-1.2%)19.0(+4.5%)18.2(-6.2%)19.4(+30.1%)14.9(-88.1%)124.8(-6.0%)132.7--26.7----------184.0(-0.5%)185.0(+1134.4%)15.0(+7.0%)14.0(-10.1%)15.6(-4.5%)16.3(-9.3%)18.0

PS Ratio

1.7(+12.7%)1.5(+2.0%)1.5(-7.0%)1.6(+4.6%)1.5(-5.6%)1.6(+9.6%)1.5(-2.0%)1.5(+29.6%)1.1(+25.0%)0.9(-15.6%)1.1(-6.8%)1.2(+23.2%)0.9(-7.8%)1.0(-16.3%)1.2(-8.2%)1.3(+32.7%)1.0(+288.5%)0.3(-3.7%)0.3(-20.6%)0.3(+6.3%)0.3(-56.8%)0.7(+32.1%)0.6(-24.3%)0.7(-47.9%)1.4(+9.2%)1.3(-3.0%)1.3(-0.7%)1.4(-31.5%)2.0(+4.8%)1.9(-0.5%)1.9

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

$3.1 B(+340.4%)$711.0 M(-68.5%)$2.3 B(+374.0%)$477.0 M(-73.7%)$1.8 B(+42.0%)$1.3 B(+7.6%)$1.2 B(+17.4%)$1.0 B(-6.0%)$1.1 B(+4977.3%)-$22.0 M(-101.3%)$1.7 B(+694.7%)$209.0 M(-74.6%)$823.0 M(+2471.9%)$32.0 M(-97.3%)$1.2 B(+596.5%)$172.0 M(+100.8%)-$22.5 B(-1435.1%)$1.7 B(+5.0%)$1.6 B(+116.0%)$743.0 M(-43.3%)$1.3 B(+155.4%)$513.0 M(-77.1%)$2.2 B(+379.5%)$468.0 M(-68.4%)$1.5 B(+19.5%)$1.2 B(-17.9%)$1.5 B(+21.9%)$1.2 B(-37.4%)$2.0 B(+67.6%)$1.2 B(-24.9%)$1.6 B

TTM CFO

$6.6 B(+25.1%)$5.3 B(-9.7%)$5.8 B(+22.7%)$4.7 B(-10.1%)$5.3 B(+16.2%)$4.5 B(+40.0%)$3.2 B(-12.8%)$3.7 B(+27.4%)$2.9 B(+9.4%)$2.7 B(-2.0%)$2.7 B(+20.5%)$2.3 B(+1.7%)$2.2 B(+110.5%)-$21.1 B(-8.5%)-$19.5 B(-2.1%)-$19.0 B(-3.1%)-$18.5 B(-445.7%)$5.3 B(+28.1%)$4.2 B(-13.3%)$4.8 B(+6.1%)$4.5 B(-3.7%)$4.7 B(-13.4%)$5.4 B(+15.6%)$4.7 B(-14.1%)$5.5 B(-8.3%)$6.0 B(+1.0%)$5.9 B(-1.0%)$6.0 B(+1.9%)$5.9 B(+9.6%)$5.3 B(+9.3%)$4.9 B

Cash From Investing

-$3.0 B(-30.5%)-$2.3 B(+21.7%)-$2.9 B(-19.5%)-$2.5 B(-7.0%)-$2.3 B(-0.5%)-$2.3 B(-6.5%)-$2.1 B(-12.9%)-$1.9 B(+43.2%)-$3.3 B(-26.0%)-$2.6 B(-13.7%)-$2.3 B(-4.6%)-$2.2 B(-100.6%)-$1.1 B(+37.4%)-$1.8 B(+1.3%)-$1.8 B(+19.2%)-$2.2 B(-6.8%)-$2.1 B(-16.6%)-$1.8 B(-7.9%)-$1.7 B(+22.2%)-$2.1 B(-17.2%)-$1.8 B(-53.0%)-$1.2 B(+4.8%)-$1.2 B(+36.0%)-$1.9 B(-13.1%)-$1.7 B(-21.3%)-$1.4 B(+3.7%)-$1.5 B(+13.2%)-$1.7 B(-16.4%)-$1.5 B(-16.5%)-$1.3 B(-1.5%)-$1.2 B

TTM CFI

-$10.7 B(-7.0%)-$10.0 B(-0.1%)-$10.0 B(-8.6%)-$9.2 B(-6.5%)-$8.6 B(+10.8%)-$9.7 B(+3.7%)-$10.0 B(+1.9%)-$10.2 B(+3.1%)-$10.5 B(-26.8%)-$8.3 B(-11.8%)-$7.4 B(-7.7%)-$6.9 B(-0.0%)-$6.9 B(+12.4%)-$7.9 B(+0.2%)-$7.9 B(-1.8%)-$7.7 B(-1.3%)-$7.7 B(-3.6%)-$7.4 B(-8.8%)-$6.8 B(-6.4%)-$6.4 B(-2.9%)-$6.2 B(-1.5%)-$6.1 B(+3.7%)-$6.3 B(+3.5%)-$6.6 B(-3.9%)-$6.3 B(-4.3%)-$6.1 B(-2.8%)-$5.9 B(-4.3%)-$5.7 B(-0.5%)-$5.6 B(-1.1%)-$5.6 B(+3.2%)-$5.7 B

Cash From Financing

-$459.0 M(-121.7%)$2.1 B(+179.5%)$757.0 M(-61.1%)$1.9 B(+410.2%)$381.0 M(-41.6%)$652.0 M(-54.2%)$1.4 B(-0.3%)$1.4 B(-39.5%)$2.4 B(-13.1%)$2.7 B(+324.9%)$638.0 M(-66.3%)$1.9 B(+374.7%)$399.0 M(-77.8%)$1.8 B(+686.5%)$229.0 M(-89.7%)$2.2 B(-77.5%)$9.9 B(-26.8%)$13.5 B(+2971.4%)$440.0 M(+588.9%)-$90.0 M(-629.4%)$17.0 M(-98.5%)$1.2 B(+289.3%)$300.0 M(-87.2%)$2.3 B(+1443.4%)$152.0 M(-72.5%)$552.0 M(+261.4%)-$342.0 M(-147.6%)$718.0 M(+241.6%)-$507.0 M(-689.5%)$86.0 M(+124.4%)-$352.0 M

TTM CFF

$4.4 B(-16.2%)$5.2 B(+39.2%)$3.7 B(-15.1%)$4.4 B(+13.3%)$3.9 B(-33.7%)$5.9 B(-26.0%)$7.9 B(+11.0%)$7.1 B(-6.1%)$7.6 B(+34.7%)$5.6 B(+19.2%)$4.7 B(+9.5%)$4.3 B(-7.1%)$4.7 B(-67.1%)$14.1 B(-45.3%)$25.9 B(-0.8%)$26.1 B(+9.8%)$23.8 B(+71.1%)$13.9 B(+804.3%)$1.5 B(+10.0%)$1.4 B(-63.6%)$3.8 B(-3.4%)$4.0 B(+18.4%)$3.4 B(+23.7%)$2.7 B(+150.7%)$1.1 B(+156.5%)$421.0 M(+1035.6%)-$45.0 M(+18.2%)-$55.0 M(+84.3%)-$350.0 M(-993.8%)-$32.0 M(-105.0%)$638.0 M

Free Cash Flow

$526.0 M(+133.1%)-$1.6 B(-320.9%)-$377.0 M(+82.3%)-$2.1 B(-249.6%)-$611.0 M(+45.3%)-$1.1 B(-1.3%)-$1.1 B(+5.2%)-$1.2 B(+35.3%)-$1.8 B(+20.1%)-$2.3 B(-246.8%)-$649.0 M(+67.7%)-$2.0 B(-96.3%)-$1.0 B(+43.4%)-$1.8 B(-212.1%)-$580.0 M(+71.6%)-$2.0 B(+91.7%)-$24.6 B(-34047.2%)-$72.0 M(-100.0%)-$36.0 M(+97.4%)-$1.4 B(-191.9%)-$472.0 M(+29.9%)-$673.0 M(-166.0%)$1.0 B(+170.2%)-$1.5 B(-585.9%)-$212.0 M(-14.0%)-$186.0 M(-542.9%)$42.0 M(+109.1%)-$463.0 M(-189.6%)$517.0 M(+780.3%)-$76.0 M(-121.2%)$358.0 M

TTM FCF

-$3.6 B(+24.1%)-$4.7 B(-11.1%)-$4.2 B(+14.6%)-$5.0 B(-24.3%)-$4.0 B(+22.9%)-$5.2 B(+17.9%)-$6.3 B(-7.7%)-$5.9 B(+12.6%)-$6.7 B(-13.0%)-$5.9 B(-8.0%)-$5.5 B(-1.3%)-$5.4 B(+0.6%)-$5.5 B(+81.2%)-$29.0 B(-6.4%)-$27.3 B(-2.0%)-$26.7 B(-2.5%)-$26.1 B(-1231.6%)-$2.0 B(+23.5%)-$2.6 B(-70.3%)-$1.5 B(+4.8%)-$1.6 B(-19.7%)-$1.3 B(-58.5%)-$832.0 M(+54.0%)-$1.8 B(-121.0%)-$819.0 M(-810.0%)-$90.0 M(-550.0%)$20.0 M(-94.0%)$336.0 M(-2.3%)$344.0 M(+289.0%)-$182.0 M(+77.3%)-$801.0 M

CAPEX

$2.6 B(+13.4%)$2.3 B(-12.9%)$2.6 B(+1.0%)$2.6 B(+7.9%)$2.4 B(+1.2%)$2.4 B(+4.5%)$2.3 B(+5.3%)$2.2 B(-24.3%)$2.9 B(+28.9%)$2.2 B(-3.5%)$2.3 B(+4.0%)$2.2 B(+20.2%)$1.8 B(+0.3%)$1.8 B(+3.6%)$1.8 B(-19.7%)$2.2 B(+6.7%)$2.1 B(+18.1%)$1.8 B(+7.1%)$1.6 B(-22.6%)$2.1 B(+19.0%)$1.8 B(+50.3%)$1.2 B(-3.1%)$1.2 B(-36.3%)$1.9 B(+13.4%)$1.7 B(+18.8%)$1.4 B(-2.9%)$1.5 B(-13.7%)$1.7 B(+16.3%)$1.5 B(+16.4%)$1.3 B(+3.5%)$1.2 B

TTM CAPEX

$10.2 B(+1.9%)$10.0 B(-0.9%)$10.1 B(+3.6%)$9.7 B(+4.7%)$9.3 B(-4.6%)$9.7 B(+1.7%)$9.6 B(-0.2%)$9.6 B(-0.5%)$9.6 B(+11.9%)$8.6 B(+4.7%)$8.2 B(+6.9%)$7.7 B(+0.1%)$7.7 B(-2.9%)$7.9 B(+1.1%)$7.8 B(+1.8%)$7.7 B(+1.2%)$7.6 B(+4.0%)$7.3 B(+8.5%)$6.7 B(+6.6%)$6.3 B(+3.3%)$6.1 B(+1.4%)$6.0 B(-3.8%)$6.3 B(-3.8%)$6.5 B(+3.5%)$6.3 B(+3.8%)$6.1 B(+2.9%)$5.9 B(+4.5%)$5.6 B(+2.2%)$5.5 B(-0.2%)$5.5 B(-2.9%)$5.7 B

Dividends Paid

$21.0 M(-4.5%)$22.0 M(+4.8%)$21.0 M-$0.0(0%)$0.0(0%)$0.0--------------------$267.0 M(+0.4%)$266.0 M(+8.6%)$245.0 M(+0.8%)$243.0 M

TTM Dividends Paid

$64.0 M(+48.8%)$43.0 M(+104.8%)$21.0 M-$0.0(0%)$0.0(0%)$0.0--------------------$1.0 B(+2.4%)$997.0 M(+2.9%)$969.0 M(+2.5%)$945.0 M

TTM Dividend Per Share

$0.03(0%)$0.03(+50.0%)$0.02(+100.0%)$0.01--------------------$0.53(0%)$0.53(0%)$0.53(0%)$0.53(0%)$0.53(0%)$0.53(+8.2%)$0.49

TTM Dividend Yield

0.1%(-11.8%)0.2%(+41.7%)0.1%(+100.0%)0.1%--------------------1.1%(-8.0%)1.3%(+3.3%)1.2%(+2.5%)1.2%(+51.3%)0.8%(-2.5%)0.8%(+8.1%)0.7%

Payout Ratio

3.6%(-13.6%)4.2%(+46.9%)2.9%-0.0%(0%)0.0%(0%)0.0%--------------------226.3%(+370.4%)48.1%(-19.5%)59.8%(+42.4%)42.0%