Balance sheets
| Dec 31, 2024 | 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 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $23.6 B(-1.4%) | $24.0 B(+1.0%) | $23.7 B(+1.3%) | $23.4 B(+2.1%) | $23.0 B(-0.2%) | $23.0 B(-0.7%) | $23.2 B(+0.2%) | $23.1 B(+2.4%) | $22.6 B(+1.6%) | $22.2 B(+0.9%) | $22.1 B(+1.5%) | $21.7 B(+5.2%) | $20.7 B(-0.3%) | $20.7 B(+1.1%) | $20.5 B(+0.4%) | $20.4 B(+0.2%) | $20.4 B(-2.0%) | $20.8 B(+1.5%) | $20.5 B(-0.4%) | $20.6 B(+0.4%) | $20.5 B(-1.8%) | $20.9 B(-1.5%) | $21.2 B(+1.1%) | $21.0 B(+9.6%) | $19.1 B(-4.2%) | $20.0 B(-0.9%) | $20.2 B(-1.1%) | $20.4 B(+2.4%) | $19.9 B(-4.2%) | $20.8 B(+0.3%) | $20.7 B(+196.4%) | $7.0 B | |
Current Assets | $5.4 B(-9.6%) | $6.0 B(-1.3%) | $6.1 B(+3.6%) | $5.8 B(+6.0%) | $5.5 B(-11.1%) | $6.2 B(-2.4%) | $6.4 B(+0.9%) | $6.3 B(+6.5%) | $5.9 B(-3.4%) | $6.1 B(-2.3%) | $6.3 B(+2.8%) | $6.1 B(+20.4%) | $5.1 B(-6.0%) | $5.4 B(+3.7%) | $5.2 B(+1.5%) | $5.1 B(+11.3%) | $4.6 B(-11.3%) | $5.2 B(+6.0%) | $4.9 B(-0.9%) | $4.9 B(+6.4%) | $4.6 B(-5.6%) | $4.9 B(-3.6%) | $5.1 B(+5.7%) | $4.8 B(+10.8%) | $4.3 B(-13.8%) | $5.0 B(+0.0%) | $5.0 B(+3.1%) | $4.9 B(+10.9%) | $4.4 B(-5.9%) | $4.7 B(-3.5%) | $4.9 B(+25.2%) | $3.9 B | |
Non Current Assets | $18.2 B(+1.3%) | $18.0 B(+1.8%) | $17.7 B(+0.6%) | $17.6 B(+0.8%) | $17.4 B(+3.8%) | $16.8 B(-0.1%) | $16.8 B(-0.1%) | $16.8 B(+0.9%) | $16.7 B(+3.5%) | $16.1 B(+2.1%) | $15.8 B(+0.9%) | $15.6 B(+0.2%) | $15.6 B(+1.7%) | $15.4 B(+0.2%) | $15.3 B(+0.1%) | $15.3 B(-3.1%) | $15.8 B(+1.1%) | $15.6 B(+0.1%) | $15.6 B(-0.2%) | $15.6 B(-1.4%) | $15.9 B(-0.6%) | $16.0 B(-0.9%) | $16.1 B(-0.3%) | $16.1 B(+9.2%) | $14.8 B(-1.0%) | $14.9 B(-1.2%) | $15.1 B(-2.4%) | $15.5 B(-0.1%) | $15.5 B(-3.8%) | $16.1 B(+1.5%) | $15.9 B(+409.7%) | $3.1 B | |
Total Liabilities | $19.6 B(-1.2%) | $19.8 B(-0.8%) | $20.0 B(+0.3%) | $19.9 B(+3.6%) | $19.2 B(+0.1%) | $19.2 B(-1.6%) | $19.5 B(-2.1%) | $20.0 B(+2.4%) | $19.5 B(-0.8%) | $19.6 B(-0.9%) | $19.8 B(+1.7%) | $19.5 B(+7.0%) | $18.2 B(+1.0%) | $18.0 B(+2.1%) | $17.7 B(+1.9%) | $17.4 B(+3.4%) | $16.8 B(+1.1%) | $16.6 B(-0.1%) | $16.6 B(-3.8%) | $17.3 B(+5.5%) | $16.4 B(-2.8%) | $16.8 B(-3.4%) | $17.4 B(-0.4%) | $17.5 B(+13.6%) | $15.4 B(-3.8%) | $16.0 B(-2.5%) | $16.4 B(-1.6%) | $16.7 B(+2.6%) | $16.3 B(-9.9%) | $18.0 B(-1.6%) | $18.3 B(+272.2%) | $4.9 B | |
Current Liabilities | $6.8 B(-5.7%) | $7.2 B(-3.3%) | $7.5 B(-0.2%) | $7.5 B(+12.9%) | $6.6 B(+0.1%) | $6.6 B(+4.5%) | $6.3 B(+0.5%) | $6.3 B(+5.8%) | $6.0 B(-2.2%) | $6.1 B(-15.3%) | $7.2 B(+3.5%) | $7.0 B(+21.6%) | $5.7 B(-11.7%) | $6.5 B(+4.7%) | $6.2 B(+9.5%) | $5.7 B(+23.0%) | $4.6 B(+5.4%) | $4.4 B(-2.3%) | $4.5 B(-14.6%) | $5.2 B(+15.4%) | $4.5 B(-7.1%) | $4.9 B(-23.3%) | $6.3 B(+26.8%) | $5.0 B(+16.4%) | $4.3 B(-11.2%) | $4.8 B(+15.6%) | $4.2 B(-3.2%) | $4.3 B(+8.5%) | $4.0 B(-8.8%) | $4.4 B(+5.3%) | $4.2 B(+41.3%) | $2.9 B | |
Long Term Liabilities | $12.8 B(+1.4%) | $12.6 B(+0.6%) | $12.5 B(+0.6%) | $12.4 B(-1.4%) | $12.6 B(+0.1%) | $12.6 B(-4.5%) | $13.2 B(-3.4%) | $13.7 B(+0.9%) | $13.5 B(-0.1%) | $13.6 B(+7.3%) | $12.6 B(+0.7%) | $12.5 B(+0.3%) | $12.5 B(+8.2%) | $11.6 B(+0.7%) | $11.5 B(-1.8%) | $11.7 B(-4.0%) | $12.2 B(-0.4%) | $12.2 B(+0.7%) | $12.2 B(+0.9%) | $12.1 B(+1.8%) | $11.9 B(-1.0%) | $12.0 B(+7.9%) | $11.1 B(-11.2%) | $12.5 B(+12.6%) | $11.1 B(-0.5%) | $11.2 B(-8.6%) | $12.2 B(-1.1%) | $12.4 B(+0.7%) | $12.3 B(-10.3%) | $13.7 B(-3.6%) | $14.2 B(+614.2%) | $2.0 B | |
Shareholders Equity | $4.1 B(-2.5%) | $4.2 B(+10.8%) | $3.8 B(+7.1%) | $3.5 B(-5.7%) | $3.7 B(-1.7%) | $3.8 B(+4.1%) | $3.6 B(+14.7%) | $3.2 B(+2.1%) | $3.1 B(+19.4%) | $2.6 B(+16.8%) | $2.2 B(-0.4%) | $2.2 B(-8.3%) | $2.4 B(-9.4%) | $2.7 B(-5.3%) | $2.8 B(-7.7%) | $3.1 B(-14.7%) | $3.6 B(-14.2%) | $4.2 B(+8.7%) | $3.9 B(+17.7%) | $3.3 B(-20.2%) | $4.1 B(+2.5%) | $4.0 B(+7.3%) | $3.7 B(+8.3%) | $3.5 B(-7.3%) | $3.7 B(-6.1%) | $4.0 B(+6.1%) | $3.7 B(+1.6%) | $3.7 B(+1.2%) | $3.6 B(+33.1%) | $2.7 B(+14.6%) | $2.4 B(+15.8%) | $2.1 B | |
Book Value | $4.1 B(-2.5%) | $4.2 B(+10.8%) | $3.8 B(+7.1%) | $3.5 B(-5.7%) | $3.7 B(-1.7%) | $3.8 B(+4.1%) | $3.6 B(+14.7%) | $3.2 B(+2.1%) | $3.1 B(+19.4%) | $2.6 B(+16.8%) | $2.2 B(-0.4%) | $2.2 B(-8.3%) | $2.4 B(-9.4%) | $2.7 B(-5.3%) | $2.8 B(-7.7%) | $3.1 B(-14.7%) | $3.6 B(-14.2%) | $4.2 B(+8.7%) | $3.9 B(+17.7%) | $3.3 B(-20.2%) | $4.1 B(+2.5%) | $4.0 B(+7.3%) | $3.7 B(+8.3%) | $3.5 B(-7.3%) | $3.7 B(-6.1%) | $4.0 B(+6.1%) | $3.7 B(+1.6%) | $3.7 B(+1.2%) | $3.6 B(+33.1%) | $2.7 B(+14.6%) | $2.4 B(+15.8%) | $2.1 B | |
Working Capital | -$1.4 B(-13.2%) | -$1.2 B(+12.2%) | -$1.4 B(+13.7%) | -$1.6 B(-47.3%) | -$1.1 B(-162.5%) | -$424.4 M(-3790.4%) | $11.5 M(+187.1%) | -$13.2 M(+75.1%) | -$53.0 M(-350.0%) | $21.2 M(+102.3%) | -$938.7 M(-8.3%) | -$866.7 M(-30.2%) | -$665.8 M(+39.5%) | -$1.1 B(-9.5%) | -$1.0 B(-85.4%) | -$542.0 M(-17966.7%) | -$3.0 M(-100.4%) | $817.3 M(+92.9%) | $423.6 M(+245.0%) | -$292.2 M(-366.1%) | $109.8 M(+161.8%) | $41.9 M(+103.3%) | -$1.3 B(-575.6%) | -$185.4 M(-496.2%) | $46.8 M(-76.1%) | $196.0 M(-76.9%) | $847.1 M(+51.3%) | $559.8 M(+33.3%) | $419.8 M(+34.5%) | $312.2 M(-55.5%) | $702.1 M(-25.1%) | $937.7 M | |
Cash And Cash Equivalents | $210.4 M(-11.7%) | $238.2 M(+19.1%) | $200.0 M(+11.2%) | $179.9 M(-35.0%) | $276.8 M(-45.0%) | $503.4 M(+140.4%) | $209.4 M(+38.3%) | $151.4 M(-23.8%) | $198.8 M(+52.3%) | $130.5 M(-58.3%) | $312.6 M(-22.1%) | $401.1 M(+142.1%) | $165.7 M(-47.1%) | $313.3 M(+42.7%) | $219.6 M(-30.2%) | $314.7 M(+38.9%) | $226.6 M(-63.5%) | $619.9 M(+229.6%) | $188.1 M(-21.1%) | $238.5 M(+47.4%) | $161.8 M(-14.7%) | $189.6 M(+30.3%) | $145.6 M(+54.2%) | $94.4 M(-39.3%) | $155.5 M(-14.3%) | $181.5 M(+17.1%) | $155.0 M(-2.3%) | $158.6 M(-22.3%) | $204.2 M(-1.8%) | $207.9 M(-1.0%) | $210.0 M(-79.4%) | $1.0 B | |
Accounts Payable | $2.3 B(-11.2%) | $2.5 B(+1.8%) | $2.5 B(+1.6%) | $2.5 B(+6.0%) | $2.3 B(-4.5%) | $2.4 B(-2.6%) | $2.5 B(-0.9%) | $2.5 B(+3.2%) | $2.4 B(-13.2%) | $2.8 B(-6.2%) | $3.0 B(+4.6%) | $2.9 B(+19.1%) | $2.4 B(-10.2%) | $2.7 B(+6.9%) | $2.5 B(+12.9%) | $2.2 B(+4.7%) | $2.1 B(+3.0%) | $2.1 B(+11.2%) | $1.8 B(-5.6%) | $2.0 B(+4.4%) | $1.9 B(-7.5%) | $2.0 B(-1.9%) | $2.1 B(+9.2%) | $1.9 B(+5.3%) | $1.8 B(-16.9%) | $2.2 B(+5.7%) | $2.0 B(+3.7%) | $2.0 B(+10.3%) | $1.8 B(-2.2%) | $1.8 B(+2.7%) | $1.8 B(+46.0%) | $1.2 B | |
Accounts Receivable | $2.4 B(-19.7%) | $3.0 B(-2.5%) | $3.0 B(+8.5%) | $2.8 B(+13.8%) | $2.5 B(-16.1%) | $2.9 B(-5.7%) | $3.1 B(+7.2%) | $2.9 B(+13.5%) | $2.6 B(-11.5%) | $2.9 B(-2.9%) | $3.0 B(+7.2%) | $2.8 B(+18.3%) | $2.4 B(-9.4%) | $2.6 B(+0.3%) | $2.6 B(+7.3%) | $2.4 B(+16.2%) | $2.1 B(-15.3%) | $2.5 B(-0.7%) | $2.5 B(+7.9%) | $2.3 B(+9.7%) | $2.1 B(-15.7%) | $2.5 B(-6.8%) | $2.7 B(+13.7%) | $2.3 B(+15.9%) | $2.0 B(-21.9%) | $2.6 B(-1.6%) | $2.6 B(+12.8%) | $2.3 B(+10.5%) | $2.1 B(-13.3%) | $2.4 B(+2.0%) | $2.4 B(+75.3%) | $1.4 B | |
Short Term Debt | $2.2 B(-10.3%) | $2.4 B(-8.9%) | $2.7 B(-12.9%) | $3.1 B(+59.1%) | $1.9 B(+2.4%) | $1.9 B(+7.8%) | $1.7 B(-8.9%) | $1.9 B(+36.2%) | $1.4 B(+2.9%) | $1.4 B(-43.9%) | $2.4 B(+0.6%) | $2.4 B(+68.5%) | $1.4 B(-19.0%) | $1.8 B(-3.9%) | $1.8 B(+12.8%) | $1.6 B(+295.7%) | $412.5 M(+2.1%) | $403.8 M(-56.6%) | $929.6 M(-49.8%) | $1.9 B(+84.1%) | $1.0 B(-18.2%) | $1.2 B(-52.9%) | $2.6 B(+75.6%) | $1.5 B(+133.7%) | $635.6 M(-33.8%) | $960.7 M(+47.4%) | $651.9 M(-29.2%) | $921.2 M(+45.1%) | $634.9 M(-26.6%) | $865.6 M(+14.9%) | $753.0 M(+1.4%) | $742.7 M | |
Long Term Debt | $9.7 B(+0.7%) | $9.7 B(+0.4%) | $9.6 B(+0.1%) | $9.6 B(-2.7%) | $9.9 B(-1.1%) | $10.0 B(-5.6%) | $10.6 B(-4.4%) | $11.1 B(-0.1%) | $11.1 B(+0.2%) | $11.1 B(+10.0%) | $10.1 B(+0.0%) | $10.1 B(+0.1%) | $10.1 B(+11.3%) | $9.0 B(+0.1%) | $9.0 B(-2.5%) | $9.3 B(-4.5%) | $9.7 B(+0.1%) | $9.7 B(+0.1%) | $9.7 B(+0.2%) | $9.7 B(+2.6%) | $9.4 B(+0.3%) | $9.4 B(+9.6%) | $8.6 B(-14.9%) | $10.1 B(+15.7%) | $8.7 B(-0.0%) | $8.7 B(-10.4%) | $9.7 B(-1.7%) | $9.9 B(+0.1%) | $9.9 B(-2.0%) | $10.1 B(-6.2%) | $10.8 B(+787.4%) | $1.2 B | |
Total Debt | $11.9 B(-1.5%) | $12.1 B(-1.6%) | $12.3 B(-3.0%) | $12.7 B(+7.4%) | $11.8 B(-0.6%) | $11.9 B(-3.7%) | $12.3 B(-5.1%) | $13.0 B(+3.9%) | $12.5 B(+0.5%) | $12.4 B(-0.5%) | $12.5 B(+0.1%) | $12.5 B(+8.7%) | $11.5 B(+6.3%) | $10.8 B(-0.6%) | $10.9 B(-0.2%) | $10.9 B(+7.8%) | $10.1 B(+0.2%) | $10.1 B(-4.9%) | $10.6 B(-7.9%) | $11.5 B(+10.4%) | $10.4 B(-1.9%) | $10.6 B(-5.0%) | $11.2 B(-3.3%) | $11.6 B(+23.7%) | $9.3 B(-3.4%) | $9.7 B(-6.8%) | $10.4 B(-4.0%) | $10.8 B(+2.8%) | $10.5 B(-3.9%) | $10.9 B(-4.8%) | $11.5 B(+488.7%) | $2.0 B | |
Debt To Equity | 2.4(0%) | 2.4(-11.6%) | 2.8(-9.8%) | 3.1(+15.5%) | 2.6(+0.8%) | 2.6(-8.0%) | 2.9(-18.3%) | 3.5(+2.6%) | 3.4(-16.0%) | 4.1(-14.9%) | 4.8(+0.6%) | 4.7(+20.0%) | 4.0(+18.3%) | 3.3(+4.7%) | 3.2(+7.8%) | 3.0(+28.7%) | 2.3(+16.8%) | 2.0(-14.0%) | 2.3(-22.9%) | 3.0(+40.8%) | 2.1(-4.5%) | 2.2(-12.3%) | 2.5(-11.3%) | 2.8(+13.6%) | 2.5(+2.9%) | 2.4(-12.3%) | 2.8(-5.5%) | 2.9(+1.7%) | 2.9(-27.8%) | 4.0(-17.1%) | 4.8(+406.3%) | 0.9 | |
Current Ratio | 0.8(-4.8%) | 0.8(+2.5%) | 0.8(+3.9%) | 0.8(-6.0%) | 0.8(-11.7%) | 0.9(-6.0%) | 1.0(0%) | 1.0(+1.0%) | 1.0(-1.0%) | 1.0(+14.9%) | 0.9(-1.1%) | 0.9(0%) | 0.9(+6.0%) | 0.8(-1.2%) | 0.8(-6.7%) | 0.9(-10.0%) | 1.0(-16.0%) | 1.2(+8.2%) | 1.1(+17.0%) | 0.9(-7.8%) | 1.0(+1.0%) | 1.0(+26.3%) | 0.8(-16.7%) | 1.0(-5.0%) | 1.0(-2.9%) | 1.0(-13.3%) | 1.2(+6.2%) | 1.1(+1.8%) | 1.1(+3.7%) | 1.1(-8.6%) | 1.2(-11.4%) | 1.3 | |
Quick Ratio | 0.5(-9.8%) | 0.5(+2.0%) | 0.5(+8.7%) | 0.5(-4.2%) | 0.5(-20.0%) | 0.6(-3.2%) | 0.6(+8.8%) | 0.6(+3.6%) | 0.6(-6.8%) | 0.6(+11.3%) | 0.5(-1.9%) | 0.5(-1.8%) | 0.6(0%) | 0.6(0%) | 0.6(-5.2%) | 0.6(-4.9%) | 0.6(-23.8%) | 0.8(+15.9%) | 0.7(+21.1%) | 0.6(-6.6%) | 0.6(-3.2%) | 0.6(+26.0%) | 0.5(-10.7%) | 0.6(-5.1%) | 0.6(-10.6%) | 0.7(-12.0%) | 0.8(+11.9%) | 0.7(0%) | 0.7(-1.5%) | 0.7(-5.6%) | 0.7(-19.1%) | 0.9 | |
Inventory | $2.3 B(+0.9%) | $2.3 B(-0.9%) | $2.3 B(-3.7%) | $2.4 B(+2.1%) | $2.3 B(+3.8%) | $2.2 B(-8.0%) | $2.4 B(-9.9%) | $2.7 B(+3.1%) | $2.6 B(+3.1%) | $2.5 B(+5.7%) | $2.4 B(+3.6%) | $2.3 B(+20.8%) | $1.9 B(+6.1%) | $1.8 B(+0.7%) | $1.8 B(-2.3%) | $1.8 B(+2.4%) | $1.8 B(+7.8%) | $1.7 B(-6.5%) | $1.8 B(-8.5%) | $2.0 B(+3.5%) | $1.9 B(+3.5%) | $1.8 B(-3.7%) | $1.9 B(-4.9%) | $2.0 B(+9.8%) | $1.8 B(-2.5%) | $1.9 B(-0.7%) | $1.9 B(-6.3%) | $2.0 B(+14.9%) | $1.7 B(+2.3%) | $1.7 B(-8.1%) | $1.9 B(+48.7%) | $1.2 B | |
Retained Earnings | $7.2 B(+4.3%) | $6.9 B(+9.9%) | $6.3 B(+12.7%) | $5.6 B(+6.1%) | $5.3 B(+4.0%) | $5.1 B(+13.5%) | $4.5 B(+16.6%) | $3.8 B(+9.1%) | $3.5 B(+7.0%) | $3.3 B(+19.1%) | $2.8 B(+18.0%) | $2.3 B(+10.4%) | $2.1 B(+8.2%) | $2.0 B(+22.3%) | $1.6 B(+45.6%) | $1.1 B(+30.5%) | $844.3 M(-90.2%) | $8.6 B(+7.3%) | $8.0 B(+6.3%) | $7.6 B(+2.7%) | $7.4 B(+2.0%) | $7.2 B(+7.0%) | $6.8 B(+5.7%) | $6.4 B(+2.3%) | $6.2 B(-0.4%) | $6.3 B(+4.5%) | $6.0 B(+5.7%) | $5.7 B(+4.0%) | $5.5 B(+16.5%) | $4.7 B(+5.3%) | $4.4 B(+5.7%) | $4.2 B | |
PB Ratio | 21.1(-8.8%) | 23.1(+14.3%) | 20.2(-19.8%) | 25.2(+18.4%) | 21.3(+23.3%) | 17.3(-8.1%) | 18.8(+2.7%) | 18.3(-7.6%) | 19.8(-3.0%) | 20.4(-21.7%) | 26.1(-10.2%) | 29.1(-23.0%) | 37.7(+38.4%) | 27.3(+7.9%) | 25.3(+18.9%) | 21.3(+16.6%) | 18.2(+21.2%) | 15.0(+10.6%) | 13.6(+7.2%) | 12.7(-2.7%) | 13.0(+3.3%) | 12.6(+11.9%) | 11.3(-1.8%) | 11.5(+17.0%) | 9.8(-8.4%) | 10.7(+5.5%) | 10.2(+2.2%) | 9.9(-5.8%) | 10.6(-13.7%) | 12.2(-10.9%) | 13.7(-2.0%) | 14.0 |
Income statements
| Dec 31, 2024 | 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 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | $1.9(-40.3%) | $3.2(-9.1%) | $3.5(+77.7%) | $2.0(+41.7%) | $1.4(-52.9%) | $3.0(-3.9%) | $3.1(+66.8%) | $1.8(+24.3%) | $1.5(-43.5%) | $2.6(+18.6%) | $2.2(+56.7%) | $1.4(+22.6%) | $1.1(-38.8%) | $1.9(-22.3%) | $2.4(+60.3%) | $1.5(+1.6%) | $1.5(-41.7%) | $2.5(+18.1%) | $2.2(+87.8%) | $1.1(+29.7%) | $0.9(-56.8%) | $2.1(+22.5%) | $1.7(+92.0%) | $0.9(+144.8%) | $0.4(-71.2%) | $1.2(-12.5%) | $1.4(+62.2%) | $0.9(-72.1%) | $3.1(+182.0%) | $1.1(-0.9%) | $1.1(+32.8%) | $0.8 | |
TTM EPS | $10.6(+5.1%) | $10.0(+2.3%) | $9.8(+4.6%) | $9.4(+1.4%) | $9.3(-1.0%) | $9.3(+3.7%) | $9.0(+10.6%) | $8.2(+5.6%) | $7.7(+4.5%) | $7.4(+11.1%) | $6.7(-3.1%) | $6.9(-1.4%) | $7.0(-4.6%) | $7.3(-8.4%) | $8.0(+3.4%) | $7.7(+4.9%) | $7.3(+8.9%) | $6.7(+8.0%) | $6.3(+8.4%) | $5.8(+5.0%) | $5.5(+10.7%) | $5.0(+19.6%) | $4.1(+6.7%) | $3.9(0%) | $3.9(-41.6%) | $6.7(+2.0%) | $6.5(+4.8%) | $6.2(+0.5%) | $6.2(+63.7%) | $3.8(-6.2%) | $4.0(-4.9%) | $4.3 | |
Revenue | $5.3 B(-14.0%) | $6.2 B(-1.7%) | $6.3 B(+16.9%) | $5.4 B(+2.2%) | $5.3 B(-14.1%) | $6.1 B(-2.0%) | $6.2 B(+14.7%) | $5.4 B(+4.0%) | $5.2 B(-13.5%) | $6.0 B(+3.0%) | $5.9 B(+17.5%) | $5.0 B(+5.0%) | $4.8 B(-7.5%) | $5.1 B(-4.3%) | $5.4 B(+15.6%) | $4.7 B(+3.7%) | $4.5 B(-12.4%) | $5.1 B(+11.3%) | $4.6 B(+11.0%) | $4.1 B(+0.8%) | $4.1 B(-15.5%) | $4.9 B(-0.2%) | $4.9 B(+20.7%) | $4.0 B(-0.6%) | $4.1 B(-14.1%) | $4.7 B(-0.9%) | $4.8 B(+20.4%) | $4.0 B(-0.4%) | $4.0 B(-11.7%) | $4.5 B(+20.6%) | $3.7 B(+35.3%) | $2.8 B | |
TTM Revenue | $23.1 B(+0.2%) | $23.1 B(+0.2%) | $23.0 B(+0.1%) | $23.0 B(-0.3%) | $23.1 B(+0.1%) | $23.0 B(+0.3%) | $23.0 B(+1.6%) | $22.6 B(+2.0%) | $22.1 B(+2.2%) | $21.7 B(+4.3%) | $20.8 B(+2.4%) | $20.3 B(+1.7%) | $19.9 B(+1.4%) | $19.7 B(+0.1%) | $19.6 B(+4.1%) | $18.9 B(+2.8%) | $18.4 B(+2.1%) | $18.0 B(+1.4%) | $17.7 B(-1.5%) | $18.0 B(+0.6%) | $17.9 B(+0.3%) | $17.9 B(+0.8%) | $17.7 B(+0.6%) | $17.6 B(+0.4%) | $17.5 B(+0.5%) | $17.4 B(+1.3%) | $17.2 B(+6.4%) | $16.2 B(+8.0%) | $15.0 B(+8.7%) | $13.8 B(+9.8%) | $12.6 B(+4.3%) | $12.0 B | |
Total Expenses | $4.6 B(-8.1%) | $5.0 B(-0.2%) | $5.0 B(+8.6%) | $4.6 B(+1.4%) | $4.6 B(-8.6%) | $5.0 B(-2.5%) | $5.1 B(+8.5%) | $4.7 B(+2.4%) | $4.6 B(-9.0%) | $5.1 B(+1.0%) | $5.0 B(+13.4%) | $4.4 B(+1.0%) | $4.4 B(-1.4%) | $4.5 B(-0.8%) | $4.5 B(+13.5%) | $4.0 B(+0.6%) | $3.9 B(-5.6%) | $4.2 B(+10.3%) | $3.8 B(+3.5%) | $3.6 B(-0.4%) | $3.7 B(-10.2%) | $4.1 B(-0.9%) | $4.1 B(+13.3%) | $3.6 B(-5.5%) | $3.8 B(-5.8%) | $4.1 B(-1.7%) | $4.1 B(+15.9%) | $3.6 B(-2.3%) | $3.7 B(-8.4%) | $4.0 B(+25.6%) | $3.2 B(+30.8%) | $2.4 B | |
Operating Expenses | $1.9 B(+0.2%) | $1.9 B(+3.5%) | $1.8 B(+1.5%) | $1.8 B(-3.7%) | $1.9 B(+3.8%) | $1.8 B(+2.4%) | $1.8 B(+3.3%) | $1.7 B(+5.4%) | $1.6 B(+0.3%) | $1.6 B(+0.9%) | $1.6 B(+7.8%) | $1.5 B(-1.4%) | $1.5 B(+4.2%) | $1.4 B(-4.8%) | $1.5 B(+7.8%) | $1.4 B(-10.2%) | $1.6 B(+4.8%) | $1.5 B(+8.6%) | $1.4 B(-0.8%) | $1.4 B(-3.5%) | $1.4 B(+0.3%) | $1.4 B(+1.2%) | $1.4 B(+7.0%) | $1.3 B(-9.3%) | $1.5 B(+7.7%) | $1.4 B(-4.1%) | $1.4 B(+8.7%) | $1.3 B(-8.6%) | $1.4 B(+2.0%) | $1.4 B(+17.9%) | $1.2 B(+16.3%) | $1.0 B | |
Cost Of Goods Sold | $2.7 B(-13.1%) | $3.1 B(-2.3%) | $3.2 B(+13.1%) | $2.8 B(+4.9%) | $2.7 B(-15.5%) | $3.2 B(-5.0%) | $3.4 B(+11.5%) | $3.0 B(+0.8%) | $3.0 B(-13.3%) | $3.5 B(+1.0%) | $3.4 B(+16.2%) | $2.9 B(+2.2%) | $2.9 B(-4.2%) | $3.0 B(+1.3%) | $3.0 B(+16.7%) | $2.5 B(+7.8%) | $2.4 B(-11.5%) | $2.7 B(+11.3%) | $2.4 B(+6.1%) | $2.3 B(+1.6%) | $2.2 B(-16.0%) | $2.6 B(-2.0%) | $2.7 B(+16.9%) | $2.3 B(-3.2%) | $2.4 B(-12.5%) | $2.7 B(-0.5%) | $2.7 B(+20.1%) | $2.3 B(+1.7%) | $2.2 B(-14.0%) | $2.6 B(+30.2%) | $2.0 B(+41.1%) | $1.4 B | |
TTM Cost Of Goods Sold | $11.9 B(+0.2%) | $11.9 B(-0.6%) | $11.9 B(-1.3%) | $12.1 B(-1.5%) | $12.3 B(-2.3%) | $12.6 B(-2.0%) | $12.8 B(-0.4%) | $12.9 B(+0.6%) | $12.8 B(+0.9%) | $12.7 B(+3.7%) | $12.3 B(+3.9%) | $11.8 B(+3.5%) | $11.4 B(+4.8%) | $10.9 B(+3.2%) | $10.5 B(+5.8%) | $10.0 B(+3.0%) | $9.7 B(+1.5%) | $9.5 B(+0.3%) | $9.5 B(-3.1%) | $9.8 B(-0.5%) | $9.9 B(-1.6%) | $10.0 B(-0.8%) | $10.1 B(-0.4%) | $10.1 B(+0.3%) | $10.1 B(+1.4%) | $10.0 B(+1.2%) | $9.9 B(+8.0%) | $9.1 B(+10.4%) | $8.3 B(+11.4%) | $7.4 B(+14.9%) | $6.5 B(+6.9%) | $6.0 B | |
Gross Profit | $2.6 B(-15.0%) | $3.0 B(-1.2%) | $3.1 B(+21.0%) | $2.5 B(-0.7%) | $2.5 B(-12.6%) | $2.9 B(+1.5%) | $2.9 B(+18.6%) | $2.4 B(+8.4%) | $2.2 B(-13.7%) | $2.6 B(+5.7%) | $2.4 B(+19.3%) | $2.1 B(+9.2%) | $1.9 B(-12.2%) | $2.1 B(-11.3%) | $2.4 B(+14.2%) | $2.1 B(-0.8%) | $2.1 B(-13.3%) | $2.5 B(+11.2%) | $2.2 B(+16.9%) | $1.9 B(-0.2%) | $1.9 B(-14.9%) | $2.2 B(+2.0%) | $2.2 B(+25.7%) | $1.7 B(+3.1%) | $1.7 B(-16.3%) | $2.0 B(-1.4%) | $2.0 B(+20.9%) | $1.7 B(-3.0%) | $1.7 B(-8.6%) | $1.9 B(+9.6%) | $1.7 B(+29.1%) | $1.3 B | |
TTM Gross Profit | $11.2 B(+0.2%) | $11.2 B(+1.0%) | $11.1 B(+1.8%) | $10.9 B(+1.0%) | $10.8 B(+3.0%) | $10.4 B(+3.2%) | $10.1 B(+4.4%) | $9.7 B(+4.0%) | $9.3 B(+4.0%) | $9.0 B(+5.3%) | $8.5 B(+0.4%) | $8.5 B(-0.7%) | $8.5 B(-2.8%) | $8.8 B(-3.5%) | $9.1 B(+2.3%) | $8.9 B(+2.6%) | $8.7 B(+2.8%) | $8.4 B(+2.8%) | $8.2 B(+0.3%) | $8.2 B(+1.9%) | $8.0 B(+2.7%) | $7.8 B(+2.8%) | $7.6 B(+1.9%) | $7.5 B(+0.7%) | $7.4 B(-0.8%) | $7.5 B(+1.5%) | $7.4 B(+4.3%) | $7.1 B(+5.1%) | $6.7 B(+5.5%) | $6.4 B(+4.3%) | $6.1 B(+1.6%) | $6.0 B | |
Gross Margin | 48.6%(-1.1%) | 49.1%(+0.6%) | 48.9%(+3.6%) | 47.2%(-2.8%) | 48.5%(+1.8%) | 47.7%(+3.6%) | 46.0%(+3.5%) | 44.5%(+4.1%) | 42.7%(-0.3%) | 42.8%(+2.7%) | 41.7%(+1.5%) | 41.1%(+4.0%) | 39.5%(-5.0%) | 41.6%(-7.3%) | 44.8%(-1.2%) | 45.4%(-4.3%) | 47.4%(-1.1%) | 47.9%(-0.1%) | 48.0%(+5.3%) | 45.6%(-1.0%) | 46.0%(+0.7%) | 45.7%(+2.2%) | 44.7%(+4.2%) | 42.9%(+3.7%) | 41.4%(-2.6%) | 42.5%(-0.5%) | 42.7%(+0.4%) | 42.5%(-2.7%) | 43.7%(+3.6%) | 42.2%(-9.1%) | 46.4%(-4.5%) | 48.6% | |
Operating Profit | $698.2 M(-38.3%) | $1.1 B(-8.2%) | $1.2 B(+69.7%) | $725.8 M(+7.6%) | $674.6 M(-39.3%) | $1.1 B(+0.2%) | $1.1 B(+55.5%) | $712.8 M(+16.2%) | $613.4 M(-37.0%) | $973.1 M(+14.8%) | $847.3 M(+49.5%) | $566.8 M(+52.0%) | $373.0 M(-46.3%) | $694.0 M(-22.3%) | $893.3 M(+26.8%) | $704.4 M(+25.6%) | $561.0 M(-41.5%) | $959.7 M(+15.4%) | $831.7 M(+65.7%) | $501.8 M(+10.0%) | $456.1 M(-42.4%) | $792.3 M(+3.5%) | $765.3 M(+85.9%) | $411.7 M(+84.3%) | $223.3 M(-65.9%) | $655.0 M(+4.7%) | $625.6 M(+61.9%) | $386.5 M(+22.2%) | $316.3 M(-37.5%) | $506.5 M(-8.0%) | $550.8 M(+69.3%) | $325.3 M | |
TTM Operating Profit | $3.8 B(+0.6%) | $3.8 B(+0.6%) | $3.7 B(+3.4%) | $3.6 B(+0.4%) | $3.6 B(+1.7%) | $3.5 B(+4.0%) | $3.4 B(+8.3%) | $3.1 B(+4.9%) | $3.0 B(+8.7%) | $2.8 B(+11.3%) | $2.5 B(-1.8%) | $2.5 B(-5.2%) | $2.7 B(-6.6%) | $2.9 B(-8.5%) | $3.1 B(+2.0%) | $3.1 B(+7.1%) | $2.9 B(+3.8%) | $2.7 B(+6.5%) | $2.6 B(+2.6%) | $2.5 B(+3.7%) | $2.4 B(+10.6%) | $2.2 B(+6.7%) | $2.1 B(+7.3%) | $1.9 B(+1.3%) | $1.9 B(-4.7%) | $2.0 B(+8.1%) | $1.8 B(+4.3%) | $1.8 B(+3.6%) | $1.7 B(+0.1%) | $1.7 B(-4.0%) | $1.8 B(-1.6%) | $1.8 B | |
Operating Margin | 12.7%(-30.7%) | 18.4%(-6.6%) | 19.6%(+45.3%) | 13.5%(+5.3%) | 12.8%(-29.3%) | 18.2%(+2.3%) | 17.8%(+35.6%) | 13.1%(+11.7%) | 11.7%(-27.1%) | 16.1%(+11.5%) | 14.4%(+27.3%) | 11.3%(+44.8%) | 7.8%(-41.9%) | 13.5%(-18.8%) | 16.6%(+9.7%) | 15.1%(+21.0%) | 12.5%(-33.3%) | 18.7%(+3.8%) | 18.1%(+49.3%) | 12.1%(+9.1%) | 11.1%(-31.9%) | 16.3%(+3.8%) | 15.7%(+54.0%) | 10.2%(+85.3%) | 5.5%(-60.3%) | 13.8%(+5.6%) | 13.1%(+34.5%) | 9.8%(+22.6%) | 8.0%(-29.3%) | 11.2%(-23.7%) | 14.7%(+25.1%) | 11.8% | |
Net Income | $480.1 M(-40.5%) | $806.2 M(-9.4%) | $889.9 M(+76.2%) | $505.2 M(+41.8%) | $356.2 M(-53.2%) | $761.5 M(-4.1%) | $793.7 M(+66.3%) | $477.4 M(+23.6%) | $386.3 M(-43.6%) | $685.1 M(+18.6%) | $577.9 M(+55.9%) | $370.8 M(+22.0%) | $304.0 M(-39.5%) | $502.2 M(-22.6%) | $648.6 M(+58.4%) | $409.6 M(+0.6%) | $407.0 M(-42.3%) | $705.8 M(+18.4%) | $595.9 M(+85.2%) | $321.7 M(+29.4%) | $248.6 M(-56.9%) | $576.5 M(+22.4%) | $471.0 M(+92.1%) | $245.2 M(+142.9%) | $100.9 M(-71.5%) | $354.0 M(-12.3%) | $403.6 M(+61.4%) | $250.1 M(-70.7%) | $853.0 M(+169.4%) | $316.6 M(-0.8%) | $319.1 M(+33.4%) | $239.2 M | |
TTM Net Income | $2.7 B(+4.8%) | $2.6 B(+1.8%) | $2.5 B(+4.0%) | $2.4 B(+1.2%) | $2.4 B(-1.2%) | $2.4 B(+3.3%) | $2.3 B(+10.2%) | $2.1 B(+5.3%) | $2.0 B(+4.3%) | $1.9 B(+10.4%) | $1.8 B(-3.9%) | $1.8 B(-2.1%) | $1.9 B(-5.2%) | $2.0 B(-9.4%) | $2.2 B(+2.5%) | $2.1 B(+4.3%) | $2.0 B(+8.5%) | $1.9 B(+7.4%) | $1.7 B(+7.7%) | $1.6 B(+5.0%) | $1.5 B(+10.6%) | $1.4 B(+19.0%) | $1.2 B(+6.1%) | $1.1 B(-0.4%) | $1.1 B(-40.4%) | $1.9 B(+2.0%) | $1.8 B(+4.9%) | $1.7 B(+0.6%) | $1.7 B(+60.3%) | $1.1 B(-6.1%) | $1.1 B(-4.9%) | $1.2 B | |
Net Margin | 9.1%(-30.7%) | 13.1%(-7.8%) | 14.2%(+50.8%) | 9.4%(+38.8%) | 6.8%(-45.5%) | 12.4%(-2.1%) | 12.7%(+45.0%) | 8.8%(+18.7%) | 7.4%(-34.8%) | 11.3%(+15.1%) | 9.8%(+32.6%) | 7.4%(+16.3%) | 6.4%(-34.6%) | 9.8%(-19.1%) | 12.1%(+37.0%) | 8.8%(-3.0%) | 9.1%(-34.2%) | 13.8%(+6.5%) | 12.9%(+66.8%) | 7.8%(+28.5%) | 6.0%(-49.0%) | 11.8%(+22.6%) | 9.7%(+59.1%) | 6.1%(+144.8%) | 2.5%(-66.8%) | 7.5%(-11.5%) | 8.4%(+33.9%) | 6.3%(-70.6%) | 21.4%(+205.4%) | 7.0%(-17.8%) | 8.5%(-1.4%) | 8.7% | |
EBIT | $714.1 M(-36.6%) | $1.1 B(-12.3%) | $1.3 B(+72.8%) | $743.0 M(+30.7%) | $568.6 M(-48.8%) | $1.1 B(-1.1%) | $1.1 B(+55.2%) | $724.1 M(+20.0%) | $603.2 M(-38.4%) | $978.4 M(+17.5%) | $832.8 M(+51.6%) | $549.5 M(+39.5%) | $393.8 M(-43.3%) | $694.6 M(-23.1%) | $902.7 M(+52.4%) | $592.2 M(+0.9%) | $586.7 M(-38.8%) | $958.9 M(+14.8%) | $835.5 M(+74.8%) | $477.9 M(+24.8%) | $382.8 M(-51.8%) | $794.5 M(+4.0%) | $764.3 M(+96.0%) | $389.9 M(+103.7%) | $191.4 M(-62.3%) | $508.2 M(-19.5%) | $631.6 M(+59.8%) | $395.1 M(+25.3%) | $315.5 M(-39.3%) | $519.3 M(-8.2%) | $565.7 M(+70.3%) | $332.3 M | |
TTM EBIT | $3.9 B(+3.9%) | $3.7 B(+0.4%) | $3.7 B(+4.5%) | $3.5 B(+0.5%) | $3.5 B(-1.0%) | $3.6 B(+3.9%) | $3.4 B(+9.3%) | $3.1 B(+5.9%) | $3.0 B(+7.6%) | $2.8 B(+11.5%) | $2.5 B(-2.8%) | $2.5 B(-1.6%) | $2.6 B(-7.0%) | $2.8 B(-8.7%) | $3.0 B(+2.3%) | $3.0 B(+4.0%) | $2.9 B(+7.7%) | $2.7 B(+6.6%) | $2.5 B(+2.9%) | $2.4 B(+3.8%) | $2.3 B(+8.9%) | $2.1 B(+15.4%) | $1.9 B(+7.7%) | $1.7 B(-0.3%) | $1.7 B(-6.7%) | $1.9 B(-0.6%) | $1.9 B(+3.7%) | $1.8 B(+3.6%) | $1.7 B(-1.8%) | $1.8 B(-3.3%) | $1.8 B(-0.8%) | $1.8 B | |
EBITDA | $714.1 M(-44.3%) | $1.3 B(-10.8%) | $1.4 B(+60.4%) | $896.2 M(+24.0%) | $722.9 M(-42.9%) | $1.3 B(-1.3%) | $1.3 B(+46.0%) | $878.2 M(+16.8%) | $751.7 M(-33.1%) | $1.1 B(+15.2%) | $976.1 M(+40.9%) | $693.0 M(+29.9%) | $533.4 M(-36.1%) | $834.2 M(-20.7%) | $1.1 B(+42.7%) | $736.8 M(+0.4%) | $733.9 M(-33.6%) | $1.1 B(+12.9%) | $979.0 M(+57.3%) | $622.5 M(+17.8%) | $528.3 M(-43.6%) | $937.3 M(+3.3%) | $907.4 M(+70.1%) | $533.4 M(+58.2%) | $337.2 M(-48.6%) | $655.7 M(-15.7%) | $778.0 M(+41.0%) | $551.8 M(+4.8%) | $526.2 M(-21.5%) | $670.3 M(+3.9%) | $645.0 M(+68.4%) | $383.1 M | |
TTM EBITDA | $4.3 B(-0.2%) | $4.3 B(+0.4%) | $4.3 B(+3.7%) | $4.2 B(+0.4%) | $4.1 B(-0.7%) | $4.2 B(+3.5%) | $4.0 B(+8.2%) | $3.7 B(+5.2%) | $3.5 B(+6.6%) | $3.3 B(+9.6%) | $3.0 B(-2.4%) | $3.1 B(-1.4%) | $3.2 B(-6.0%) | $3.4 B(-7.5%) | $3.6 B(+2.0%) | $3.6 B(+3.3%) | $3.4 B(+6.4%) | $3.2 B(+5.5%) | $3.1 B(+2.4%) | $3.0 B(+3.1%) | $2.9 B(+7.0%) | $2.7 B(+11.6%) | $2.4 B(+5.6%) | $2.3 B(-0.8%) | $2.3 B(-7.5%) | $2.5 B(-0.6%) | $2.5 B(+5.6%) | $2.4 B(+7.6%) | $2.2 B(+6.2%) | $2.1 B(+2.0%) | $2.1 B(+0.8%) | $2.0 B | |
Selling, General & Administrative Expenses | $1.9 B(-0.0%) | $1.9 B(+2.6%) | $1.8 B(+2.5%) | $1.8 B(-2.4%) | $1.8 B(+4.5%) | $1.8 B(+0.2%) | $1.8 B(+4.0%) | $1.7 B(+3.5%) | $1.6 B(+1.8%) | $1.6 B(+0.8%) | $1.6 B(+7.5%) | $1.5 B(-15.1%) | $1.7 B(+27.8%) | $1.4 B(-4.8%) | $1.4 B(+8.4%) | $1.3 B(-9.9%) | $1.5 B(+4.7%) | $1.4 B(+8.9%) | $1.3 B(-1.3%) | $1.3 B(-3.5%) | $1.4 B(+0.7%) | $1.3 B(+1.0%) | $1.3 B(+7.0%) | $1.2 B(+0.5%) | $1.2 B(-2.7%) | $1.3 B(-2.7%) | $1.3 B(+7.7%) | $1.2 B(-8.4%) | $1.3 B(+1.4%) | $1.3 B(+13.3%) | $1.2 B(+14.1%) | $1.0 B | |
TTM SGA | $7.4 B(+0.6%) | $7.4 B(+1.8%) | $7.3 B(+1.1%) | $7.2 B(+1.5%) | $7.1 B(+3.0%) | $6.9 B(+2.3%) | $6.7 B(+2.5%) | $6.5 B(+3.3%) | $6.3 B(-1.7%) | $6.4 B(+3.9%) | $6.2 B(+2.6%) | $6.0 B(+2.7%) | $5.9 B(+5.0%) | $5.6 B(-0.7%) | $5.6 B(+2.7%) | $5.5 B(+0.3%) | $5.5 B(+2.2%) | $5.4 B(+1.2%) | $5.3 B(-0.8%) | $5.3 B(+1.2%) | $5.3 B(+2.3%) | $5.2 B(+1.4%) | $5.1 B(+0.5%) | $5.1 B(+0.6%) | $5.0 B(-1.7%) | $5.1 B(-0.7%) | $5.2 B(+3.1%) | $5.0 B(+4.2%) | $4.8 B(+6.2%) | $4.5 B(+6.0%) | $4.3 B(+2.5%) | $4.2 B | |
Depreciation And Amortization | $161.9 M(+4.0%) | $155.6 M(+1.5%) | $153.3 M(+0.1%) | $153.2 M(-0.7%) | $154.3 M(-0.7%) | $155.4 M(-2.1%) | $158.7 M(+3.0%) | $154.1 M(+3.8%) | $148.5 M(+1.9%) | $145.8 M(+1.7%) | $143.3 M(-0.1%) | $143.5 M(+2.8%) | $139.6 M(0%) | $139.6 M(-6.2%) | $148.8 M(+2.9%) | $144.6 M(-1.8%) | $147.2 M(+0.8%) | $146.1 M(+1.8%) | $143.5 M(-0.8%) | $144.6 M(-0.6%) | $145.5 M(+1.9%) | $142.8 M(-0.2%) | $143.1 M(-0.3%) | $143.5 M(-1.6%) | $145.8 M(-1.1%) | $147.5 M(+0.7%) | $146.4 M(-6.5%) | $156.6 M(-25.7%) | $210.8 M(+39.6%) | $151.0 M(+90.4%) | $79.3 M(+56.2%) | $50.8 M | |
TTM D&A | $624.0 M(+1.2%) | $616.4 M(+0.0%) | $616.2 M(-0.9%) | $621.6 M(-0.1%) | $622.5 M(+0.9%) | $616.7 M(+1.6%) | $607.1 M(+2.6%) | $591.7 M(+1.8%) | $581.1 M(+1.6%) | $572.2 M(+1.1%) | $566.0 M(-1.0%) | $571.5 M(-0.2%) | $572.6 M(-1.3%) | $580.2 M(-1.1%) | $586.7 M(+0.9%) | $581.4 M(0%) | $581.4 M(+0.3%) | $579.7 M(+0.6%) | $576.4 M(+0.1%) | $576.0 M(+0.2%) | $574.9 M(-0.1%) | $575.2 M(-0.8%) | $579.8 M(-0.6%) | $583.2 M(-2.2%) | $596.3 M(-9.8%) | $661.3 M(-0.5%) | $664.8 M(+11.2%) | $597.7 M(+21.5%) | $491.8 M(+48.8%) | $330.6 M(+44.1%) | $229.4 M(+15.0%) | $199.6 M | |
Interest Expense | $98.5 M(-4.7%) | $103.4 M(-6.7%) | $110.8 M(+7.6%) | $103.0 M(+8.9%) | $94.6 M(-7.2%) | $101.9 M(-8.8%) | $111.7 M(+2.2%) | $109.3 M(+0.9%) | $108.3 M(+7.0%) | $101.2 M(+8.9%) | $92.9 M(+5.1%) | $88.4 M(+4.1%) | $84.9 M(+2.2%) | $83.1 M(-0.5%) | $83.5 M(+0.4%) | $83.2 M(+0.5%) | $82.8 M(-0.6%) | $83.3 M(-5.5%) | $88.1 M(+2.9%) | $85.6 M(+0.2%) | $85.4 M(+0.8%) | $84.7 M(-4.4%) | $88.6 M(-2.6%) | $91.0 M(+1.8%) | $89.4 M(-3.2%) | $92.3 M(-1.3%) | $93.5 M(+2.1%) | $91.5 M(+2.3%) | $89.5 M(-2.3%) | $91.6 M(+61.5%) | $56.7 M(+120.8%) | $25.7 M | |
TTM Interest Expense | $415.7 M(+0.9%) | $411.8 M(+0.4%) | $410.3 M(-0.2%) | $411.2 M(-1.5%) | $417.5 M(-3.2%) | $431.2 M(+0.2%) | $430.5 M(+4.6%) | $411.7 M(+5.3%) | $390.8 M(+6.4%) | $367.4 M(+5.2%) | $349.3 M(+2.8%) | $339.9 M(+1.6%) | $334.7 M(+0.6%) | $332.6 M(-0.1%) | $332.8 M(-1.4%) | $337.4 M(-0.7%) | $339.8 M(-0.8%) | $342.4 M(-0.4%) | $343.8 M(-0.1%) | $344.3 M(-1.5%) | $349.7 M(-1.1%) | $353.7 M(-2.1%) | $361.2 M(-1.3%) | $366.2 M(-0.1%) | $366.7 M(-0.0%) | $366.8 M(+0.2%) | $366.1 M(+11.2%) | $329.4 M(+25.0%) | $263.5 M(+21.2%) | $217.4 M(+27.9%) | $169.9 M(+10.3%) | $154.1 M | |
Income Tax | $135.5 M(-37.4%) | $216.6 M(-23.6%) | $283.5 M(+110.3%) | $134.8 M(+14.4%) | $117.8 M(-52.4%) | $247.5 M(+13.3%) | $218.4 M(+59.0%) | $137.4 M(+26.5%) | $108.6 M(-43.5%) | $192.1 M(+18.6%) | $162.0 M(+79.4%) | $90.3 M(+1742.9%) | $4.9 M(-95.5%) | $109.3 M(-35.9%) | $170.6 M(+71.6%) | $99.4 M(+2.6%) | $96.9 M(-42.9%) | $169.8 M(+12.1%) | $151.5 M(+114.6%) | $70.6 M(+44.7%) | $48.8 M(-63.4%) | $133.3 M(-34.9%) | $204.7 M(+281.2%) | $53.7 M(+4639.6%) | $1.1 M(-98.2%) | $61.9 M(-54.0%) | $134.5 M(+151.6%) | $53.5 M(+108.5%) | -$627.1 M(-664.4%) | $111.1 M(-25.1%) | $148.4 M(+119.9%) | $67.5 M | |
TTM Income Tax | $770.4 M(+2.4%) | $752.7 M(-3.9%) | $783.6 M(+9.1%) | $718.5 M(-0.4%) | $721.1 M(+1.3%) | $711.9 M(+8.4%) | $656.5 M(+9.4%) | $600.1 M(+8.5%) | $553.0 M(+23.1%) | $449.3 M(+22.6%) | $366.5 M(-2.3%) | $375.1 M(-2.4%) | $384.2 M(-19.3%) | $476.2 M(-11.3%) | $536.7 M(+3.7%) | $517.6 M(+5.9%) | $488.8 M(+10.9%) | $440.7 M(+9.0%) | $404.2 M(-11.6%) | $457.4 M(+3.8%) | $440.5 M(+12.1%) | $392.8 M(+22.2%) | $321.5 M(+27.9%) | $251.2 M(+0.1%) | $251.0 M(+166.5%) | -$377.3 M(-15.0%) | -$328.1 M(-4.4%) | -$314.2 M(-4.7%) | -$300.2 M(-170.2%) | $427.9 M(-8.1%) | $465.7 M(-2.7%) | $478.5 M | |
PE Ratio | 32.2(-15.2%) | 38.0(+23.9%) | 30.7(-17.4%) | 37.1(+10.5%) | 33.6(+23.1%) | 27.3(-7.3%) | 29.5(+6.8%) | 27.6(-10.3%) | 30.7(+10.9%) | 27.7(-17.7%) | 33.7(-7.5%) | 36.4(-28.1%) | 50.6(+32.0%) | 38.3(+12.1%) | 34.2(+7.1%) | 31.9(-4.3%) | 33.3(-3.1%) | 34.4(+11.7%) | 30.8(+16.0%) | 26.6(-25.0%) | 35.4(-4.1%) | 37.0(+0.3%) | 36.8(-0.3%) | 36.9(+9.5%) | 33.7(+48.1%) | 22.8(+9.5%) | 20.8(-0.8%) | 21.0(-4.8%) | 22.0(-30.0%) | 31.5(+8.7%) | 29.0(+19.0%) | 24.3 | |
PS Ratio | 3.7(-11.3%) | 4.2(+26.4%) | 3.3(-14.3%) | 3.9(+12.2%) | 3.4(+21.2%) | 2.8(-4.7%) | 3.0(+15.6%) | 2.6(-7.2%) | 2.8(+13.1%) | 2.5(-12.2%) | 2.8(-12.8%) | 3.2(-30.6%) | 4.6(+23.6%) | 3.7(+2.2%) | 3.6(+5.2%) | 3.5(-3.1%) | 3.6(+1.7%) | 3.5(+18.5%) | 3.0(+28.0%) | 2.3(-22.7%) | 3.0(+5.6%) | 2.8(+18.8%) | 2.4(+5.8%) | 2.3(+8.1%) | 2.1(-14.3%) | 2.4(+10.4%) | 2.2(-2.6%) | 2.3(-11.7%) | 2.6(+5.8%) | 2.4(-6.9%) | 2.6(+8.8%) | 2.4 |
Cashflow statements
| Dec 31, 2024 | 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 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash From Operations | $934.5 M(-13.1%) | $1.1 B(-10.7%) | $1.2 B(+2142.3%) | -$58.9 M(-106.4%) | $918.6 M(-29.8%) | $1.3 B(+8.5%) | $1.2 B(+1267.8%) | $88.2 M(-86.2%) | $641.0 M(+0.3%) | $639.2 M(+4.2%) | $613.4 M(+2232.3%) | $26.3 M(-86.4%) | $193.9 M(-77.2%) | $849.4 M(-15.5%) | $1.0 B(+413.9%) | $195.7 M(-76.8%) | $844.8 M(-43.3%) | $1.5 B(+46.0%) | $1.0 B(+1757.4%) | $54.9 M(-91.7%) | $659.9 M(-26.9%) | $903.4 M(+13.8%) | $794.0 M(+2305.6%) | -$36.0 M(-107.0%) | $512.5 M(-39.9%) | $852.1 M(+58.3%) | $538.3 M(+1221.1%) | $40.7 M(-93.5%) | $625.2 M(-7.1%) | $672.7 M(+89.9%) | $354.3 M(+52.8%) | $231.8 M | |
TTM CFO | $3.2 B(+0.5%) | $3.1 B(-6.9%) | $3.4 B(-0.1%) | $3.4 B(-4.2%) | $3.5 B(+8.6%) | $3.2 B(+26.0%) | $2.6 B(+29.9%) | $2.0 B(+3.2%) | $1.9 B(+30.4%) | $1.5 B(-12.5%) | $1.7 B(-18.9%) | $2.1 B(-7.5%) | $2.2 B(-22.5%) | $2.9 B(-18.1%) | $3.5 B(-0.4%) | $3.5 B(+4.1%) | $3.4 B(+5.7%) | $3.2 B(+22.2%) | $2.6 B(+9.4%) | $2.4 B(+3.9%) | $2.3 B(+6.8%) | $2.2 B(+2.4%) | $2.1 B(+13.7%) | $1.9 B(-4.0%) | $1.9 B(-5.5%) | $2.1 B(+9.6%) | $1.9 B(+10.9%) | $1.7 B(-10.1%) | $1.9 B(+17.7%) | $1.6 B(+15.6%) | $1.4 B(-13.6%) | $1.6 B | |
Cash From Investing | -$285.5 M(+13.1%) | -$328.7 M(-26.0%) | -$260.8 M(+18.8%) | -$321.3 M(+39.4%) | -$530.3 M(-482.1%) | -$91.1 M(+50.6%) | -$184.5 M(+20.9%) | -$233.4 M(+58.1%) | -$557.1 M(+3.4%) | -$576.6 M(-107.2%) | -$278.3 M(-42.3%) | -$195.6 M(+21.7%) | -$249.7 M(-61.9%) | -$154.2 M(-133.3%) | -$66.1 M(-932.8%) | -$6.4 M(+95.6%) | -$145.8 M(-389.3%) | -$29.8 M(+39.1%) | -$48.9 M(+50.0%) | -$97.9 M(+43.8%) | -$174.1 M(-56.4%) | -$111.3 M(-6.0%) | -$105.0 M(-45.4%) | -$72.2 M(+47.0%) | -$136.3 M(-1543.4%) | -$8.3 M(+87.5%) | -$66.4 M(-63.8%) | -$40.6 M(+70.3%) | -$136.7 M(-194.2%) | -$46.5 M(+99.5%) | -$8.8 B(-29435.3%) | -$29.9 M | |
TTM CFI | -$1.2 B(+17.0%) | -$1.4 B(-19.7%) | -$1.2 B(-6.8%) | -$1.1 B(-8.5%) | -$1.0 B(+2.5%) | -$1.1 B(+31.3%) | -$1.6 B(+5.7%) | -$1.6 B(-2.4%) | -$1.6 B(-23.6%) | -$1.3 B(-48.1%) | -$877.8 M(-31.9%) | -$665.6 M(-39.7%) | -$476.4 M(-27.9%) | -$372.5 M(-50.1%) | -$248.1 M(-7.5%) | -$230.9 M(+28.4%) | -$322.4 M(+8.1%) | -$350.7 M(+18.9%) | -$432.2 M(+11.5%) | -$488.3 M(-5.6%) | -$462.6 M(-8.9%) | -$424.8 M(-32.0%) | -$321.8 M(-13.6%) | -$283.2 M(-12.6%) | -$251.6 M(+0.1%) | -$252.0 M(+13.2%) | -$290.2 M(+96.8%) | -$9.1 B(-0.1%) | -$9.0 B(-0.8%) | -$9.0 B(+0.5%) | -$9.0 B(-3214.0%) | -$272.1 M | |
Cash From Financing | -$670.8 M(+6.6%) | -$718.5 M(+21.7%) | -$917.4 M(-416.8%) | $289.6 M(+145.3%) | -$639.5 M(+30.1%) | -$915.5 M(+5.4%) | -$967.7 M(-1086.4%) | $98.1 M(+621.8%) | -$18.8 M(+92.6%) | -$255.6 M(+39.7%) | -$423.7 M(-201.9%) | $415.7 M(+531.7%) | -$96.3 M(+84.3%) | -$612.4 M(+40.6%) | -$1.0 B(-987.0%) | -$94.8 M(+91.4%) | -$1.1 B(-7.2%) | -$1.0 B(-2.8%) | -$1.0 B(-965.9%) | $115.7 M(+122.9%) | -$504.7 M(+33.3%) | -$757.1 M(-19.0%) | -$636.0 M(-1337.3%) | $51.4 M(+112.2%) | -$421.2 M(+47.9%) | -$808.8 M(-65.3%) | -$489.3 M(-1682.5%) | -$27.4 M(+94.2%) | -$476.0 M(+22.4%) | -$613.7 M(-108.0%) | $7.7 B(+12843.0%) | -$60.1 M | |
TTM CFF | -$2.0 B(-1.6%) | -$2.0 B(+9.0%) | -$2.2 B(+2.3%) | -$2.2 B(+7.9%) | -$2.4 B(-34.4%) | -$1.8 B(-57.7%) | -$1.1 B(-90.7%) | -$600.0 M(-112.5%) | -$282.4 M(+21.5%) | -$359.9 M(+49.8%) | -$716.7 M(+45.9%) | -$1.3 B(+27.8%) | -$1.8 B(+35.5%) | -$2.8 B(+12.8%) | -$3.3 B(-0.9%) | -$3.2 B(-7.0%) | -$3.0 B(-24.8%) | -$2.4 B(-12.7%) | -$2.1 B(-20.5%) | -$1.8 B(+3.5%) | -$1.8 B(-4.7%) | -$1.8 B(+2.9%) | -$1.8 B(-8.8%) | -$1.7 B(+4.5%) | -$1.7 B(+3.0%) | -$1.8 B(-12.1%) | -$1.6 B(-124.5%) | $6.5 B(+0.5%) | $6.5 B(-5.8%) | $6.9 B(-7.3%) | $7.5 B(+2271.9%) | -$343.8 M | |
Free Cash Flow | $634.5 M(-24.4%) | $839.4 M(-11.8%) | $952.0 M(+377.8%) | -$342.7 M(-157.2%) | $599.1 M(-48.2%) | $1.2 B(+15.6%) | $1.0 B(+921.9%) | -$121.7 M(-129.9%) | $407.2 M(-12.3%) | $464.3 M(-4.0%) | $483.9 M(+704.9%) | -$80.0 M(-214.3%) | $70.0 M(-90.7%) | $752.7 M(-18.1%) | $918.5 M(+599.0%) | $131.4 M(-82.1%) | $734.8 M(-48.9%) | $1.4 B(+46.1%) | $984.0 M(+2003.3%) | -$51.7 M(-109.3%) | $555.8 M(-31.1%) | $806.5 M(+12.4%) | $717.5 M(+920.9%) | -$87.4 M(-120.4%) | $427.7 M(-45.7%) | $787.8 M(+64.5%) | $478.8 M(+31933.4%) | -$1.5 M(-100.3%) | $545.8 M(-11.0%) | $612.9 M(+96.3%) | $312.2 M(+64.0%) | $190.3 M | |
TTM FCF | $2.1 B(+1.7%) | $2.0 B(-13.4%) | $2.4 B(-2.0%) | $2.4 B(-8.4%) | $2.6 B(+7.9%) | $2.4 B(+39.5%) | $1.8 B(+41.9%) | $1.2 B(-3.3%) | $1.3 B(+35.9%) | $938.2 M(-23.5%) | $1.2 B(-26.2%) | $1.7 B(-11.3%) | $1.9 B(-26.2%) | $2.5 B(-21.3%) | $3.2 B(-2.0%) | $3.3 B(+5.9%) | $3.1 B(+6.1%) | $2.9 B(+27.5%) | $2.3 B(+13.1%) | $2.0 B(+1.8%) | $2.0 B(+6.9%) | $1.9 B(+1.0%) | $1.8 B(+14.9%) | $1.6 B(-5.1%) | $1.7 B(-6.5%) | $1.8 B(+10.7%) | $1.6 B(+11.3%) | $1.5 B(-11.6%) | $1.7 B(+19.4%) | $1.4 B(+18.3%) | $1.2 B(-14.4%) | $1.4 B | |
CAPEX | $300.0 M(+27.5%) | $235.3 M(-6.2%) | $250.9 M(-11.6%) | $283.8 M(-11.2%) | $319.5 M(+109.0%) | $152.9 M(-25.8%) | $206.1 M(-1.8%) | $209.9 M(-10.2%) | $233.8 M(+33.7%) | $174.9 M(+35.1%) | $129.5 M(+21.8%) | $106.3 M(-14.2%) | $123.9 M(+28.1%) | $96.7 M(+11.0%) | $87.1 M(+35.5%) | $64.3 M(-41.5%) | $110.0 M(+113.6%) | $51.5 M(+44.3%) | $35.7 M(-66.5%) | $106.6 M(+2.4%) | $104.1 M(+7.4%) | $96.9 M(+26.7%) | $76.5 M(+48.8%) | $51.4 M(-39.4%) | $84.8 M(+31.8%) | $64.4 M(+8.0%) | $59.6 M(+41.0%) | $42.3 M(-46.8%) | $79.4 M(+32.8%) | $59.8 M(+41.8%) | $42.2 M(+1.6%) | $41.5 M | |
TTM CAPEX | $1.1 B(-1.8%) | $1.1 B(+8.2%) | $1.0 B(+4.7%) | $962.3 M(+8.3%) | $888.4 M(+10.7%) | $802.7 M(-2.7%) | $824.7 M(+10.2%) | $748.1 M(+16.1%) | $644.5 M(+20.6%) | $534.6 M(+17.1%) | $456.4 M(+10.2%) | $414.0 M(+11.3%) | $372.0 M(+3.9%) | $358.1 M(+14.4%) | $312.9 M(+19.7%) | $261.5 M(-13.9%) | $303.8 M(+2.0%) | $297.9 M(-13.2%) | $343.3 M(-10.6%) | $384.1 M(+16.8%) | $328.9 M(+6.2%) | $309.6 M(+11.7%) | $277.1 M(+6.5%) | $260.1 M(+3.6%) | $251.0 M(+2.2%) | $245.6 M(+1.9%) | $241.0 M(+7.8%) | $223.6 M(+0.3%) | $222.8 M(+6.4%) | $209.3 M(+0.4%) | $208.6 M(-8.7%) | $228.5 M | |
Dividends Paid | $179.8 M(-1.5%) | $182.5 M(+2.2%) | $178.6 M(-2.1%) | $182.5 M(+17.5%) | $155.3 M(-0.2%) | $155.6 M(-0.5%) | $156.3 M(-0.1%) | $156.5 M(+0.6%) | $155.6 M(-0.1%) | $155.8 M(-0.3%) | $156.2 M(+3.5%) | $150.9 M(+4.7%) | $144.2 M(-0.7%) | $145.2 M(-0.5%) | $145.9 M(-3.9%) | $151.8 M(+26.3%) | $120.2 M(-1.6%) | $122.2 M(-0.4%) | $122.7 M(-0.2%) | $122.9 M(+16.1%) | $105.9 M(+0.8%) | $105.1 M(+0.1%) | $105.0 M(+0.2%) | $104.8 M(+30.4%) | $80.4 M(-0.7%) | $80.9 M(+0.3%) | $80.6 M(-0.5%) | $81.0 M(+1.3%) | $80.0 M(-0.1%) | $80.1 M(+0.8%) | $79.5 M(+0.0%) | $79.5 M | |
TTM Dividends Paid | $723.4 M(+3.5%) | $698.9 M(+4.0%) | $672.0 M(+3.4%) | $649.7 M(+4.2%) | $623.7 M(-0.1%) | $624.0 M(-0.0%) | $624.2 M(+0.0%) | $624.1 M(+0.9%) | $618.5 M(+1.9%) | $607.1 M(+1.8%) | $596.5 M(+1.8%) | $586.2 M(-0.1%) | $587.1 M(+4.3%) | $563.1 M(+4.3%) | $540.1 M(+4.5%) | $516.9 M(+5.9%) | $488.0 M(+3.0%) | $473.7 M(+3.8%) | $456.6 M(+4.0%) | $438.9 M(+4.3%) | $420.8 M(+6.5%) | $395.3 M(+6.5%) | $371.1 M(+7.0%) | $346.7 M(+7.4%) | $322.9 M(+0.1%) | $322.5 M(+0.3%) | $321.7 M(+0.3%) | $320.6 M(+0.5%) | $319.0 M(+0.6%) | $317.2 M(+0.6%) | $315.3 M(+0.5%) | $313.8 M | |
TTM Dividend Per Share | $2.86(+4.0%) | $2.75(+4.2%) | $2.64(+4.3%) | $2.53(+4.5%) | $2.42(+0.2%) | $2.42(+0.2%) | $2.41(+0.2%) | $2.40(+0.2%) | $2.40(+2.1%) | $2.35(+2.2%) | $2.30(+2.2%) | $2.25(+2.3%) | $2.20(+4.9%) | $2.10(+5.2%) | $1.99(+5.5%) | $1.89(+5.8%) | $1.79(+4.1%) | $1.72(+4.3%) | $1.65(+4.4%) | $1.58(+4.7%) | $1.51(+6.3%) | $1.42(+6.8%) | $1.33(+7.3%) | $1.24(+7.8%) | $1.15(+0.3%) | $1.14(+0.3%) | $1.14(+0.3%) | $1.14(+0.3%) | $1.13(+0.3%) | $1.13(+0.3%) | $1.13(+0.3%) | $1.12 | |
TTM Dividend Yield | 0.8%(+16.7%) | 0.7%(-18.2%) | 0.9%(+20.6%) | 0.7%(-6.4%) | 0.8%(-17.9%) | 0.9%(+4.4%) | 0.9%(-14.9%) | 1.1%(+5.9%) | 1.0%(-12.2%) | 1.1%(+11.7%) | 1.0%(+14.4%) | 0.9%(+45.2%) | 0.6%(-17.3%) | 0.8%(+2.7%) | 0.7%(-5.2%) | 0.8%(+5.5%) | 0.7%(-1.4%) | 0.7%(-12.9%) | 0.8%(-17.5%) | 1.0%(+33.8%) | 0.8%(0%) | 0.8%(-11.5%) | 0.9%(+1.2%) | 0.9%(-1.1%) | 0.9%(+16.0%) | 0.8%(-10.7%) | 0.8%(-3.5%) | 0.9%(+4.8%) | 0.8%(-12.6%) | 0.9%(-1.0%) | 1.0%(-11.9%) | 1.1% | |
Payout Ratio | 37.5%(+65.4%) | 22.6%(+12.8%) | 20.1%(-44.4%) | 36.1%(-17.2%) | 43.6%(+113.4%) | 20.4%(+3.8%) | 19.7%(-39.9%) | 32.8%(-18.6%) | 40.3%(+77.1%) | 22.7%(-15.9%) | 27.0%(-33.6%) | 40.7%(-14.2%) | 47.4%(+64.1%) | 28.9%(+28.6%) | 22.5%(-39.3%) | 37.1%(+25.5%) | 29.5%(+70.6%) | 17.3%(-15.9%) | 20.6%(-46.1%) | 38.2%(-10.3%) | 42.6%(+133.7%) | 18.2%(-18.2%) | 22.3%(-47.9%) | 42.7%(-46.3%) | 79.6%(+248.4%) | 22.9%(+14.4%) | 20.0%(-38.4%) | 32.4%(+245.3%) | 9.4%(-62.9%) | 25.3%(+1.5%) | 24.9%(-25.0%) | 33.2% |