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 | $4.1 B(+10.5%) | $3.7 B(+0.7%) | $3.7 B(-6.7%) | $4.0 B(+7.5%) | $3.7 B(+24.5%) | $3.0 B(-9.8%) | $3.3 B(-11.9%) | $3.7 B(+8.5%) | $3.4 B(+11.8%) | $3.1 B(+1.1%) | $3.0 B(-5.0%) | $3.2 B(-3.2%) | $3.3 B(+7.8%) | $3.1 B(+3.1%) | $3.0 B(-0.9%) | $3.0 B(-1.3%) | $3.0 B(+6.1%) | $2.9 B(+2.3%) | $2.8 B(+1.3%) | $2.8 B(+0.6%) | $2.7 B(+22.4%) | $2.2 B(-3.1%) | $2.3 B(-1.1%) | $2.3 B(-3.7%) | $2.4 B(+15.7%) | $2.1 B(+4.4%) | $2.0 B(-1.6%) | $2.0 B(-21.1%) | $2.6 B(+41.2%) | $1.8 B(+4.5%) | $1.8 B(-6.1%) | $1.9 B | |
Current Assets | $3.2 B(+22.1%) | $2.6 B(+1.5%) | $2.6 B(-9.7%) | $2.8 B(+10.2%) | $2.6 B(+39.1%) | $1.9 B(-14.9%) | $2.2 B(-17.2%) | $2.6 B(+13.0%) | $2.3 B(+18.4%) | $2.0 B(+0.4%) | $2.0 B(-6.5%) | $2.1 B(-14.2%) | $2.4 B(+10.8%) | $2.2 B(+5.6%) | $2.1 B(-3.5%) | $2.2 B(0%) | $2.2 B(+9.2%) | $2.0 B(+2.3%) | $1.9 B(+2.3%) | $1.9 B(+1.1%) | $1.9 B(+36.1%) | $1.4 B(-5.5%) | $1.5 B(-2.6%) | $1.5 B(-9.2%) | $1.6 B(+23.1%) | $1.3 B(+7.0%) | $1.2 B(-12.0%) | $1.4 B(-28.7%) | $2.0 B(+61.4%) | $1.2 B(+4.8%) | $1.2 B(-10.1%) | $1.3 B | |
Non Current Assets | $939.0 M(-16.5%) | $1.1 B(-1.1%) | $1.1 B(+0.8%) | $1.1 B(+1.2%) | $1.1 B(+0.2%) | $1.1 B(0%) | $1.1 B(+0.5%) | $1.1 B(-0.9%) | $1.1 B(+0.3%) | $1.1 B(+2.5%) | $1.1 B(-2.2%) | $1.1 B(+27.7%) | $870.0 M(+0.2%) | $868.0 M(-2.9%) | $894.0 M(+5.8%) | $845.0 M(-4.3%) | $883.0 M(-0.6%) | $888.0 M(+2.4%) | $867.0 M(-0.7%) | $873.0 M(-0.5%) | $877.0 M(+0.8%) | $870.0 M(+0.8%) | $863.0 M(+1.4%) | $851.0 M(+7.9%) | $789.0 M(+2.9%) | $767.0 M(+0.1%) | $766.0 M(+22.0%) | $628.0 M(+4.3%) | $602.0 M(-0.2%) | $603.4 M(+3.7%) | $581.7 M(+3.1%) | $564.1 M | |
Total Liabilities | $4.0 B(+12.5%) | $3.6 B(-0.1%) | $3.6 B(-5.8%) | $3.8 B(+5.8%) | $3.6 B(+22.3%) | $3.0 B(+24.5%) | $2.4 B(-18.4%) | $2.9 B(+9.1%) | $2.7 B(+20.0%) | $2.2 B(-2.5%) | $2.3 B(-9.1%) | $2.5 B(+3.3%) | $2.4 B(+7.4%) | $2.3 B(+1.2%) | $2.2 B(-5.0%) | $2.4 B(-3.5%) | $2.4 B(+8.4%) | $2.2 B(+2.8%) | $2.2 B(-2.1%) | $2.2 B(-1.8%) | $2.3 B(+28.6%) | $1.8 B(-5.9%) | $1.9 B(-3.1%) | $1.9 B(-5.9%) | $2.1 B(+17.4%) | $1.8 B(+2.8%) | $1.7 B(-4.4%) | $1.8 B(-25.2%) | $2.4 B(+40.0%) | $1.7 B(+2.3%) | $1.7 B(-8.9%) | $1.8 B | |
Current Liabilities | $3.0 B(+22.2%) | $2.4 B(-0.9%) | $2.5 B(-7.7%) | $2.7 B(+8.4%) | $2.5 B(+44.6%) | $1.7 B(-0.2%) | $1.7 B(-23.6%) | $2.2 B(+12.4%) | $2.0 B(+30.7%) | $1.5 B(-3.9%) | $1.6 B(-11.5%) | $1.8 B(+2.8%) | $1.7 B(+11.8%) | $1.6 B(+1.7%) | $1.5 B(-6.7%) | $1.6 B(-12.3%) | $1.9 B(+14.2%) | $1.6 B(+4.2%) | $1.6 B(-2.3%) | $1.6 B(-2.1%) | $1.6 B(+46.4%) | $1.1 B(-8.0%) | $1.2 B(-3.9%) | $1.3 B(-11.0%) | $1.4 B(+28.3%) | $1.1 B(+4.7%) | $1.1 B(-9.5%) | $1.2 B(-33.3%) | $1.8 B(+67.9%) | $1.0 B(+3.8%) | $1.0 B(-12.2%) | $1.1 B | |
Long Term Liabilities | $1.1 B(-7.8%) | $1.2 B(+1.8%) | $1.1 B(-1.4%) | $1.2 B(+0.3%) | $1.2 B(-8.1%) | $1.3 B(+87.6%) | $668.0 M(-1.2%) | $676.0 M(-0.6%) | $680.0 M(-3.1%) | $702.0 M(+0.6%) | $698.0 M(-3.2%) | $721.0 M(+4.6%) | $689.0 M(-2.1%) | $704.0 M(0%) | $704.0 M(-1.1%) | $712.0 M(+25.8%) | $566.0 M(-7.2%) | $610.0 M(-0.8%) | $615.0 M(-1.4%) | $624.0 M(-0.9%) | $630.0 M(-2.5%) | $646.0 M(-2.1%) | $660.0 M(-1.6%) | $671.0 M(+5.7%) | $635.0 M(-1.2%) | $643.0 M(-0.3%) | $645.0 M(+5.2%) | $613.0 M(-2.7%) | $630.0 M(-4.3%) | $658.4 M(-0.1%) | $658.9 M(-3.3%) | $681.4 M | |
Shareholders Equity | $69.0 M(-46.5%) | $129.0 M(+29.0%) | $100.0 M(-30.1%) | $143.0 M(+83.3%) | $78.0 M(+680.0%) | $10.0 M(-98.9%) | $915.0 M(+10.9%) | $825.0 M(+6.5%) | $775.0 M(-9.5%) | $856.0 M(+12.2%) | $763.0 M(+9.8%) | $695.0 M(-21.1%) | $881.0 M(+8.9%) | $809.0 M(+8.7%) | $744.0 M(+13.9%) | $653.0 M(+7.6%) | $607.0 M(-2.1%) | $620.0 M(+0.7%) | $616.0 M(+15.6%) | $533.0 M(+12.2%) | $475.0 M(-0.4%) | $477.0 M(+8.7%) | $439.0 M(+8.1%) | $406.0 M(+8.3%) | $375.0 M(+7.1%) | $350.0 M(+13.3%) | $309.0 M(+17.9%) | $262.0 M(+27.2%) | $206.0 M(+56.2%) | $131.9 M(+44.1%) | $91.5 M(+115.1%) | $42.5 M | |
Book Value | $69.0 M(-46.5%) | $129.0 M(+29.0%) | $100.0 M(-30.1%) | $143.0 M(+83.3%) | $78.0 M(+680.0%) | $10.0 M(-98.9%) | $915.0 M(+10.9%) | $825.0 M(+6.5%) | $775.0 M(-9.5%) | $856.0 M(+12.2%) | $763.0 M(+9.8%) | $695.0 M(-21.1%) | $881.0 M(+8.9%) | $809.0 M(+8.7%) | $744.0 M(+13.9%) | $653.0 M(+7.6%) | $607.0 M(-2.1%) | $620.0 M(+0.7%) | $616.0 M(+15.6%) | $533.0 M(+12.2%) | $475.0 M(-0.4%) | $477.0 M(+8.7%) | $439.0 M(+8.1%) | $406.0 M(+8.3%) | $375.0 M(+7.1%) | $350.0 M(+13.3%) | $309.0 M(+17.9%) | $262.0 M(+27.2%) | $206.0 M(+56.2%) | $131.9 M(+44.1%) | $91.5 M(+115.1%) | $42.5 M | |
Working Capital | $199.0 M(+20.6%) | $165.0 M(+60.2%) | $103.0 M(-39.8%) | $171.0 M(+48.7%) | $115.0 M(-23.3%) | $150.0 M(-68.1%) | $470.0 M(+19.3%) | $394.0 M(+16.6%) | $338.0 M(-23.9%) | $444.0 M(+18.7%) | $374.0 M(+22.6%) | $305.0 M(-56.4%) | $700.0 M(+8.5%) | $645.0 M(+16.4%) | $554.0 M(+6.5%) | $520.0 M(+79.3%) | $290.0 M(-15.2%) | $342.0 M(-6.0%) | $364.0 M(+28.2%) | $284.0 M(+24.6%) | $228.0 M(-9.9%) | $253.0 M(+7.2%) | $236.0 M(+4.4%) | $226.0 M(+2.3%) | $221.0 M(-2.2%) | $226.0 M(+20.2%) | $188.0 M(-23.9%) | $247.0 M(+5.6%) | $234.0 M(+25.2%) | $186.8 M(+10.8%) | $168.7 M(+5.5%) | $159.9 M | |
Cash And Cash Equivalents | $360.0 M(+43.4%) | $251.0 M(+41.8%) | $177.0 M(-40.6%) | $298.0 M(+3.8%) | $287.0 M(+68.8%) | $170.0 M(-64.7%) | $482.0 M(-31.8%) | $707.0 M(+99.7%) | $354.0 M(-22.0%) | $454.0 M(+35.1%) | $336.0 M(+43.0%) | $235.0 M(-61.6%) | $612.0 M(+16.6%) | $525.0 M(+13.2%) | $464.0 M(-7.2%) | $500.0 M(+66.1%) | $301.0 M(-46.5%) | $563.0 M(-11.6%) | $637.0 M(+22.3%) | $521.0 M(+144.6%) | $213.0 M(-1.4%) | $216.0 M(-1.4%) | $219.0 M(-12.8%) | $251.0 M(+10.1%) | $228.0 M(-3.8%) | $237.0 M(+17.3%) | $202.0 M(-38.8%) | $330.0 M(-1.8%) | $336.0 M(+27.5%) | $263.5 M(+12.7%) | $233.9 M(+8.3%) | $216.1 M | |
Accounts Payable | $89.0 M(+8.5%) | $82.0 M(-3.5%) | $85.0 M(-30.3%) | $122.0 M(+40.2%) | $87.0 M(-20.2%) | $109.0 M(+9.0%) | $100.0 M(-23.1%) | $130.0 M(+32.6%) | $98.0 M(-19.7%) | $122.0 M(+13.0%) | $108.0 M(-8.5%) | $118.0 M(+37.2%) | $86.0 M(+22.9%) | $70.0 M(-13.6%) | $81.0 M(-3.6%) | $84.0 M(+68.0%) | $50.0 M(+19.1%) | $42.0 M(-58.4%) | $101.0 M(+60.3%) | $63.0 M(+103.2%) | $31.0 M(-6.1%) | $33.0 M(-17.5%) | $40.0 M(-27.3%) | $55.0 M(+22.2%) | $45.0 M(+4.7%) | $43.0 M(+10.3%) | $39.0 M(-15.2%) | $46.0 M(-22.0%) | $59.0 M(+103.5%) | $29.0 M(+9.0%) | $26.6 M(+17.7%) | $22.6 M | |
Accounts Receivable | $32.0 M(+113.3%) | $15.0 M(0%) | $15.0 M(+36.4%) | $11.0 M(-38.9%) | $18.0 M(-14.3%) | $21.0 M(+16.7%) | $18.0 M(+20.0%) | $15.0 M(-21.1%) | $19.0 M(+111.1%) | $9.0 M(0%) | $9.0 M(-10.0%) | $10.0 M(-33.3%) | $15.0 M(+87.5%) | $8.0 M(0%) | $8.0 M(+60.0%) | $5.0 M(-72.2%) | $18.0 M(+200.0%) | $6.0 M(+20.0%) | $5.0 M(-44.4%) | $9.0 M(0%) | $9.0 M(0%) | $9.0 M(-10.0%) | $10.0 M(-16.7%) | $12.0 M(+9.1%) | $11.0 M(+120.0%) | $5.0 M(-28.6%) | $7.0 M(-12.5%) | $8.0 M(-61.9%) | $21.0 M | - | - | - | |
Short Term Debt | $88.0 M(-2.2%) | $90.0 M(-7.2%) | $97.0 M(-21.1%) | $123.0 M(0%) | $123.0 M(+720.0%) | $15.0 M(0%) | $15.0 M(-95.2%) | $311.0 M(+1973.3%) | $15.0 M(0%) | $15.0 M(0%) | $15.0 M(0%) | $15.0 M(+36.4%) | $11.0 M(-8.3%) | $12.0 M(0%) | $12.0 M(0%) | $12.0 M(-63.6%) | $33.0 M(-87.6%) | $267.0 M(-0.7%) | $269.0 M(-1.1%) | $272.0 M(+597.4%) | $39.0 M(0%) | $39.0 M(0%) | $39.0 M(+2.6%) | $38.0 M(+72.7%) | $22.0 M(0%) | $22.0 M(+4.8%) | $21.0 M(-51.2%) | $43.0 M(+7.5%) | $40.0 M(+8.9%) | $36.7 M(+0.2%) | $36.6 M(+0.1%) | $36.6 M | |
Long Term Debt | $934.0 M(-8.7%) | $1.0 B(+1.5%) | $1.0 B(-0.3%) | $1.0 B(-0.3%) | $1.0 B(-9.6%) | $1.1 B(+111.9%) | $529.0 M(-0.6%) | $532.0 M(-0.9%) | $537.0 M(0%) | $537.0 M(-0.6%) | $540.0 M(-0.6%) | $543.0 M(+1.3%) | $536.0 M(-0.4%) | $538.0 M(-0.6%) | $541.0 M(-0.4%) | $543.0 M(+36.8%) | $397.0 M(+0.8%) | $394.0 M(-1.8%) | $401.0 M(-2.0%) | $409.0 M(-1.9%) | $417.0 M(-2.3%) | $427.0 M(-1.8%) | $435.0 M(-0.9%) | $439.0 M(+12.3%) | $391.0 M(-1.3%) | $396.0 M(-1.5%) | $402.0 M(+8.7%) | $370.0 M(-3.4%) | $383.0 M(-3.0%) | $395.0 M(-2.3%) | $404.2 M(-2.2%) | $413.3 M | |
Total Debt | $1.0 B(-8.2%) | $1.1 B(+0.7%) | $1.1 B(-2.6%) | $1.1 B(-0.3%) | $1.1 B(+0.1%) | $1.1 B(+108.8%) | $544.0 M(-35.5%) | $843.0 M(+52.7%) | $552.0 M(0%) | $552.0 M(-0.5%) | $555.0 M(-0.5%) | $558.0 M(+2.0%) | $547.0 M(-0.6%) | $550.0 M(-0.5%) | $553.0 M(-0.4%) | $555.0 M(+29.1%) | $430.0 M(-35.0%) | $661.0 M(-1.3%) | $670.0 M(-1.6%) | $681.0 M(+49.3%) | $456.0 M(-2.1%) | $466.0 M(-1.7%) | $474.0 M(-0.6%) | $477.0 M(+15.5%) | $413.0 M(-1.2%) | $418.0 M(-1.2%) | $423.0 M(+2.4%) | $413.0 M(-2.4%) | $423.0 M(-2.0%) | $431.7 M(-2.1%) | $440.8 M(-2.0%) | $449.9 M | |
Debt To Equity | 14.3(+72.1%) | 8.3(-22.5%) | 10.7(+39.8%) | 7.6(-45.5%) | 14.0(-87.2%) | 109.1(+20103.7%) | 0.5(-43.8%) | 1.0(+50.0%) | 0.6(+10.3%) | 0.6(-10.8%) | 0.7(-8.4%) | 0.7(+26.8%) | 0.6(-8.2%) | 0.6(-9.0%) | 0.7(-11.8%) | 0.8(+24.6%) | 0.6(-37.8%) | 1.0(-2.0%) | 1.0(-13.8%) | 1.2(+41.5%) | 0.8(-1.2%) | 0.8(-9.8%) | 0.9(-8.0%) | 1.0(-9.1%) | 1.1(-7.6%) | 1.2(-13.1%) | 1.4(-13.3%) | 1.6(-22.9%) | 2.0(-37.3%) | 3.3(-32.2%) | 4.8(-54.4%) | 10.6 | |
Current Ratio | 1.1(0%) | 1.1(+2.9%) | 1.0(-1.9%) | 1.1(+0.9%) | 1.1(-3.7%) | 1.1(-14.8%) | 1.3(+8.5%) | 1.2(+0.8%) | 1.2(-9.3%) | 1.3(+4.0%) | 1.2(+6.0%) | 1.2(-16.4%) | 1.4(-0.7%) | 1.4(+3.7%) | 1.4(+3.0%) | 1.3(+13.8%) | 1.2(-4.1%) | 1.2(-1.6%) | 1.2(+4.2%) | 1.2(+3.5%) | 1.1(-7.3%) | 1.2(+3.4%) | 1.2(+0.8%) | 1.2(+1.7%) | 1.2(-3.3%) | 1.2(+1.7%) | 1.2(-2.5%) | 1.2(+7.1%) | 1.1(-4.2%) | 1.2(+0.8%) | 1.2(+2.6%) | 1.1 | |
Quick Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Retained Earnings | -$984.0 M(-8.1%) | -$910.0 M(+0.7%) | -$916.0 M(-8.0%) | -$848.0 M(+5.4%) | -$896.0 M(+4.2%) | -$935.0 M(-7092.3%) | -$13.0 M(+84.3%) | -$83.0 M(+30.3%) | -$119.0 M(-600.0%) | -$17.0 M(+80.2%) | -$86.0 M(+35.3%) | -$133.0 M(-279.7%) | $74.0 M(+311.1%) | $18.0 M(+151.4%) | -$35.0 M(+67.6%) | -$108.0 M(+25.0%) | -$144.0 M(-25.2%) | -$115.0 M(-6.5%) | -$108.0 M(+37.2%) | -$172.0 M(+21.5%) | -$219.0 M(-9.5%) | -$200.0 M(+12.7%) | -$229.0 M(+6.5%) | -$245.0 M(+7.9%) | -$266.0 M(+2.6%) | -$273.0 M(+9.6%) | -$302.0 M(+9.0%) | -$332.0 M(+11.9%) | -$377.0 M(+13.5%) | -$435.7 M(+6.3%) | -$465.1 M(+7.1%) | -$500.5 M | |
PB Ratio | 65.1(+74.5%) | 37.3(-25.0%) | 49.7(+6.1%) | 46.9(-39.3%) | 77.3(-86.9%) | 588.3(+9358.4%) | 6.2(+6.9%) | 5.8(+9.8%) | 5.3(+2.3%) | 5.2(-18.0%) | 6.3(-28.3%) | 8.8(+23.6%) | 7.1(-7.3%) | 7.7(+19.8%) | 6.4(-18.4%) | 7.9(-10.8%) | 8.8(+37.8%) | 6.4(-3.9%) | 6.7(+37.6%) | 4.8(-41.2%) | 8.2(-9.6%) | 9.1(-15.8%) | 10.8(+4.8%) | 10.3(+30.5%) | 7.9(-30.4%) | 11.3(-11.2%) | 12.8(+2.7%) | 12.4(-17.2%) | 15.0(-15.2%) | 17.7(-28.6%) | 24.8(-46.6%) | 46.5 |
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 | -$0.5(-151.7%) | $0.9(-25.8%) | $1.2(-32.6%) | $1.8(+35.9%) | $1.3(-19.6%) | $1.6(+18.1%) | $1.4(-36.4%) | $2.2(+178.2%) | $0.8(-36.1%) | $1.2(-9.6%) | $1.4(-38.9%) | $2.2(+114.6%) | $1.0(-11.2%) | $1.2(-15.3%) | $1.4(-9.3%) | $1.5(+371.9%) | $0.3(-33.3%) | $0.5(-74.3%) | $1.9(+42.8%) | $1.3(+92.7%) | $0.7(-12.8%) | $0.8(+21.9%) | $0.6(-28.1%) | $0.9(+122.5%) | $0.4(-43.7%) | $0.7(-11.3%) | $0.8(+6.7%) | $0.8(-18.5%) | $0.9(+53.3%) | $0.6(+7.1%) | $0.6(+36.6%) | $0.4 | |
TTM EPS | $3.4(-34.2%) | $5.2(-12.5%) | $5.9(-3.0%) | $6.1(-6.0%) | $6.5(+8.9%) | $6.0(+7.4%) | $5.5(+0.5%) | $5.5(-0.7%) | $5.6(-4.3%) | $5.8(+1.0%) | $5.8(-0.3%) | $5.8(+13.8%) | $5.1(+16.3%) | $4.4(+18.5%) | $3.7(-12.0%) | $4.2(+5.0%) | $4.0(-8.3%) | $4.3(-6.5%) | $4.6(+36.1%) | $3.4(+14.1%) | $3.0(+10.3%) | $2.7(+2.6%) | $2.6(-5.7%) | $2.8(+5.3%) | $2.7(-16.4%) | $3.2(+3.6%) | $3.1(+8.5%) | $2.8(+13.7%) | $2.5(+31.8%) | $1.9(+26.9%) | $1.5(+35.5%) | $1.1 | |
Revenue | $1.3 B(+7.2%) | $1.2 B(+0.9%) | $1.2 B(-3.0%) | $1.3 B(-4.0%) | $1.3 B(+7.8%) | $1.2 B(+1.1%) | $1.2 B(-3.0%) | $1.2 B(-0.2%) | $1.2 B(+0.6%) | $1.2 B(+3.4%) | $1.2 B(-1.5%) | $1.2 B(-1.1%) | $1.2 B(+7.3%) | $1.1 B(+4.4%) | $1.1 B(+3.8%) | $1.1 B(-0.3%) | $1.1 B(+9.0%) | $975.0 M(+2.9%) | $948.0 M(-9.5%) | $1.0 B(+3.0%) | $1.0 B(+5.1%) | $969.0 M(+3.6%) | $935.0 M(+0.1%) | $934.0 M(+1.9%) | $917.0 M(+4.8%) | $875.0 M(+2.9%) | $850.0 M(-1.3%) | $861.0 M(+1.5%) | $848.0 M(+3.7%) | $818.0 M(+2.1%) | $801.0 M(-0.9%) | $808.0 M | |
TTM Revenue | $5.1 B(+0.2%) | $5.0 B(+0.3%) | $5.0 B(+0.3%) | $5.0 B(+0.4%) | $5.0 B(+1.4%) | $4.9 B(-0.4%) | $4.9 B(+0.2%) | $4.9 B(+0.6%) | $4.9 B(+0.3%) | $4.9 B(+1.9%) | $4.8 B(+2.1%) | $4.7 B(+3.5%) | $4.5 B(+3.9%) | $4.4 B(+4.1%) | $4.2 B(+3.8%) | $4.0 B(+0.3%) | $4.0 B(+1.1%) | $4.0 B(+0.1%) | $4.0 B(+0.3%) | $4.0 B(+3.0%) | $3.9 B(+2.7%) | $3.8 B(+2.6%) | $3.7 B(+2.4%) | $3.6 B(+2.1%) | $3.5 B(+2.0%) | $3.4 B(+1.7%) | $3.4 B(+1.5%) | $3.3 B(+1.6%) | $3.3 B(+1.1%) | $3.2 B(+1.5%) | $3.2 B(+1.8%) | $3.1 B | |
Total Expenses | $1.3 B(+10.2%) | $1.2 B(+2.9%) | $1.1 B(+0.3%) | $1.1 B(-1.4%) | $1.2 B(+4.7%) | $1.1 B(-0.5%) | $1.1 B(+3.3%) | $1.1 B(-8.0%) | $1.2 B(+4.4%) | $1.1 B(+3.7%) | $1.1 B(+6.6%) | $1.0 B(-11.1%) | $1.1 B(+9.4%) | $1.0 B(+6.5%) | $979.0 M(+6.2%) | $922.0 M(-10.8%) | $1.0 B(+11.1%) | $930.0 M(+20.0%) | $775.0 M(-16.5%) | $928.0 M(-2.8%) | $955.0 M(+6.0%) | $901.0 M(+2.4%) | $880.0 M(+3.3%) | $852.0 M(-2.6%) | $875.0 M(+7.6%) | $813.0 M(+5.0%) | $774.0 M(-2.0%) | $790.0 M(-1.3%) | $800.0 M(+6.0%) | $755.0 M(+1.5%) | $744.0 M(-1.9%) | $758.0 M | |
Operating Expenses | $198.0 M(+26.9%) | $156.0 M(+0.7%) | $155.0 M(-0.6%) | $156.0 M(-4.3%) | $163.0 M(+3.2%) | $158.0 M(-4.2%) | $165.0 M(+12.2%) | $147.0 M(-16.5%) | $176.0 M(+3.5%) | $170.0 M(+11.1%) | $153.0 M(+26.4%) | $121.0 M(-6.2%) | $129.0 M(-1.5%) | $131.0 M(+13.9%) | $115.0 M(+7.5%) | $107.0 M(-11.6%) | $121.0 M(+17.5%) | $103.0 M(+1.0%) | $102.0 M(+3.0%) | $99.0 M(-4.8%) | $104.0 M(+10.6%) | $94.0 M(-16.8%) | $113.0 M(+7.6%) | $105.0 M(-12.5%) | $120.0 M(+11.1%) | $108.0 M(+16.1%) | $93.0 M(+1.1%) | $92.0 M(-8.0%) | $100.0 M(+8.7%) | $92.0 M(-1.1%) | $93.0 M(+1.1%) | $92.0 M | |
Cost Of Goods Sold | $1.1 B(+7.6%) | $1.0 B(+3.2%) | $991.0 M(+0.5%) | $986.0 M(-0.9%) | $995.0 M(+5.0%) | $948.0 M(+0.1%) | $947.0 M(+1.8%) | $930.0 M(-6.4%) | $994.0 M(+4.5%) | $951.0 M(+2.5%) | $928.0 M(+3.9%) | $893.0 M(-11.8%) | $1.0 B(+11.0%) | $912.0 M(+5.6%) | $864.0 M(+6.0%) | $815.0 M(-10.6%) | $912.0 M(+10.3%) | $827.0 M(+22.9%) | $673.0 M(-18.8%) | $829.0 M(-2.6%) | $851.0 M(+5.5%) | $807.0 M(+5.2%) | $767.0 M(+2.7%) | $747.0 M(-1.1%) | $755.0 M(+7.1%) | $705.0 M(+3.5%) | $681.0 M(-2.4%) | $698.0 M(-0.3%) | $700.0 M(+5.6%) | $663.0 M(+1.8%) | $651.0 M(-2.3%) | $666.0 M | |
TTM Cost Of Goods Sold | $4.1 B(+2.6%) | $4.0 B(+1.9%) | $3.9 B(+1.1%) | $3.9 B(+1.5%) | $3.8 B(+0.0%) | $3.8 B(-0.1%) | $3.8 B(+0.5%) | $3.8 B(+1.0%) | $3.8 B(-0.5%) | $3.8 B(+1.0%) | $3.7 B(+1.7%) | $3.7 B(+2.2%) | $3.6 B(+2.9%) | $3.5 B(+2.5%) | $3.4 B(+5.9%) | $3.2 B(-0.4%) | $3.2 B(+1.9%) | $3.2 B(+0.6%) | $3.2 B(-2.9%) | $3.3 B(+2.6%) | $3.2 B(+3.1%) | $3.1 B(+3.4%) | $3.0 B(+3.0%) | $2.9 B(+1.7%) | $2.8 B(+2.0%) | $2.8 B(+1.5%) | $2.7 B(+1.1%) | $2.7 B(+1.2%) | $2.7 B(+0.4%) | $2.7 B(+0.1%) | $2.7 B(+0.4%) | $2.7 B | |
Gross Profit | $225.0 M(+5.1%) | $214.0 M(-8.9%) | $235.0 M(-15.5%) | $278.0 M(-13.7%) | $322.0 M(+17.5%) | $274.0 M(+4.6%) | $262.0 M(-17.1%) | $316.0 M(+24.4%) | $254.0 M(-12.4%) | $290.0 M(+6.6%) | $272.0 M(-16.3%) | $325.0 M(+47.7%) | $220.0 M(-6.8%) | $236.0 M(0%) | $236.0 M(-3.7%) | $245.0 M(+62.3%) | $151.0 M(+2.0%) | $148.0 M(-46.2%) | $275.0 M(+25.6%) | $219.0 M(+31.1%) | $167.0 M(+3.1%) | $162.0 M(-3.6%) | $168.0 M(-10.2%) | $187.0 M(+15.4%) | $162.0 M(-4.7%) | $170.0 M(+0.6%) | $169.0 M(+3.7%) | $163.0 M(+10.1%) | $148.0 M(-4.5%) | $155.0 M(+3.3%) | $150.0 M(+5.6%) | $142.0 M | |
TTM Gross Profit | $952.0 M(-9.3%) | $1.0 B(-5.4%) | $1.1 B(-2.4%) | $1.1 B(-3.2%) | $1.2 B(+6.2%) | $1.1 B(-1.4%) | $1.1 B(-0.9%) | $1.1 B(-0.8%) | $1.1 B(+3.1%) | $1.1 B(+5.1%) | $1.1 B(+3.5%) | $1.0 B(+8.5%) | $937.0 M(+8.0%) | $868.0 M(+11.3%) | $780.0 M(-4.8%) | $819.0 M(+3.3%) | $793.0 M(-2.0%) | $809.0 M(-1.7%) | $823.0 M(+14.9%) | $716.0 M(+4.7%) | $684.0 M(+0.7%) | $679.0 M(-1.2%) | $687.0 M(-0.1%) | $688.0 M(+3.6%) | $664.0 M(+2.1%) | $650.0 M(+2.4%) | $635.0 M(+3.1%) | $616.0 M(+3.5%) | $595.0 M(+4.5%) | $569.4 M(+8.4%) | $525.3 M(+9.3%) | $480.5 M | |
Gross Margin | 17.0%(-1.9%) | 17.3%(-9.8%) | 19.2%(-12.8%) | 22.0%(-10.1%) | 24.4%(+9.1%) | 22.4%(+3.5%) | 21.7%(-14.6%) | 25.4%(+24.6%) | 20.4%(-12.9%) | 23.4%(+3.1%) | 22.7%(-15.0%) | 26.7%(+49.4%) | 17.9%(-13.1%) | 20.6%(-4.2%) | 21.4%(-7.2%) | 23.1%(+62.6%) | 14.2%(-6.4%) | 15.2%(-47.7%) | 29.0%(+38.8%) | 20.9%(+27.4%) | 16.4%(-1.9%) | 16.7%(-7.0%) | 18.0%(-10.2%) | 20.0%(+13.3%) | 17.7%(-9.1%) | 19.4%(-2.3%) | 19.9%(+5.0%) | 18.9%(+8.5%) | 17.4%(-7.9%) | 18.9%(+1.2%) | 18.7%(+6.6%) | 17.6% | |
Operating Profit | $27.0 M(-53.5%) | $58.0 M(-27.5%) | $80.0 M(-34.4%) | $122.0 M(-23.3%) | $159.0 M(+37.1%) | $116.0 M(+19.6%) | $97.0 M(-42.6%) | $169.0 M(+116.7%) | $78.0 M(-35.0%) | $120.0 M(+0.8%) | $119.0 M(-41.7%) | $204.0 M(+124.2%) | $91.0 M(-13.3%) | $105.0 M(-13.2%) | $121.0 M(-12.3%) | $138.0 M(+360.0%) | $30.0 M(-33.3%) | $45.0 M(-74.0%) | $173.0 M(+44.2%) | $120.0 M(+90.5%) | $63.0 M(-7.3%) | $68.0 M(+23.6%) | $55.0 M(-32.9%) | $82.0 M(+95.2%) | $42.0 M(-32.3%) | $62.0 M(-18.4%) | $76.0 M(+7.0%) | $71.0 M(+47.9%) | $48.0 M(-23.8%) | $63.0 M(+10.5%) | $57.0 M(+14.0%) | $50.0 M | |
TTM Operating Profit | $287.0 M(-31.5%) | $419.0 M(-12.2%) | $477.0 M(-3.4%) | $494.0 M(-8.7%) | $541.0 M(+17.6%) | $460.0 M(-0.9%) | $464.0 M(-4.5%) | $486.0 M(-6.7%) | $521.0 M(-2.4%) | $534.0 M(+2.9%) | $519.0 M(-0.4%) | $521.0 M(+14.5%) | $455.0 M(+15.5%) | $394.0 M(+18.0%) | $334.0 M(-13.5%) | $386.0 M(+4.9%) | $368.0 M(-8.2%) | $401.0 M(-5.4%) | $424.0 M(+38.6%) | $306.0 M(+14.2%) | $268.0 M(+8.5%) | $247.0 M(+2.5%) | $241.0 M(-8.0%) | $262.0 M(+4.4%) | $251.0 M(-2.3%) | $257.0 M(-0.4%) | $258.0 M(+8.0%) | $239.0 M(+9.6%) | $218.0 M(+2.5%) | $212.8 M(+19.0%) | $178.7 M(+20.7%) | $148.1 M | |
Operating Margin | 2.0%(-56.5%) | 4.7%(-28.2%) | 6.5%(-32.3%) | 9.7%(-20.1%) | 12.1%(+27.2%) | 9.5%(+18.3%) | 8.0%(-40.9%) | 13.6%(+117.0%) | 6.3%(-35.4%) | 9.7%(-2.5%) | 9.9%(-40.8%) | 16.8%(+126.7%) | 7.4%(-19.2%) | 9.2%(-16.8%) | 11.0%(-15.5%) | 13.0%(+361.7%) | 2.8%(-39.0%) | 4.6%(-74.7%) | 18.3%(+59.4%) | 11.4%(+85.0%) | 6.2%(-11.8%) | 7.0%(+19.4%) | 5.9%(-33.0%) | 8.8%(+91.7%) | 4.6%(-35.4%) | 7.1%(-20.7%) | 8.9%(+8.4%) | 8.3%(+45.8%) | 5.7%(-26.5%) | 7.7%(+8.2%) | 7.1%(+15.0%) | 6.2% | |
Net Income | -$23.0 M(-151.1%) | $45.0 M(-25.0%) | $60.0 M(-34.1%) | $91.0 M(+35.8%) | $67.0 M(-28.7%) | $94.0 M(+13.3%) | $83.0 M(-36.6%) | $131.0 M(+172.9%) | $48.0 M(-37.7%) | $77.0 M(-9.4%) | $85.0 M(-41.8%) | $146.0 M(+111.6%) | $69.0 M(-10.4%) | $77.0 M(-15.4%) | $91.0 M(-9.9%) | $101.0 M(+359.1%) | $22.0 M(-33.3%) | $33.0 M(-73.8%) | $126.0 M(+38.5%) | $91.0 M(+89.6%) | $48.0 M(-12.7%) | $55.0 M(+19.6%) | $46.0 M(-27.0%) | $63.0 M(+117.2%) | $29.0 M(-43.1%) | $51.0 M(-12.1%) | $58.0 M(+7.4%) | $54.0 M(-18.2%) | $66.0 M(+53.5%) | $43.0 M(+7.5%) | $40.0 M(+37.9%) | $29.0 M | |
TTM Net Income | $173.0 M(-34.2%) | $263.0 M(-15.7%) | $312.0 M(-6.9%) | $335.0 M(-10.7%) | $375.0 M(+5.3%) | $356.0 M(+5.0%) | $339.0 M(-0.6%) | $341.0 M(-4.2%) | $356.0 M(-5.6%) | $377.0 M(0%) | $377.0 M(-1.6%) | $383.0 M(+13.3%) | $338.0 M(+16.1%) | $291.0 M(+17.8%) | $247.0 M(-12.4%) | $282.0 M(+3.7%) | $272.0 M(-8.7%) | $298.0 M(-6.9%) | $320.0 M(+33.3%) | $240.0 M(+13.2%) | $212.0 M(+9.8%) | $193.0 M(+2.1%) | $189.0 M(-6.0%) | $201.0 M(+4.7%) | $192.0 M(-16.2%) | $229.0 M(+3.6%) | $221.0 M(+8.9%) | $203.0 M(+14.0%) | $178.0 M(+32.3%) | $134.6 M(+26.8%) | $106.1 M(+35.3%) | $78.4 M | |
Net Margin | -1.7%(-147.5%) | 3.6%(-25.6%) | 4.9%(-32.1%) | 7.2%(+41.5%) | 5.1%(-33.8%) | 7.7%(+11.9%) | 6.9%(-34.6%) | 10.5%(+173.0%) | 3.9%(-37.9%) | 6.2%(-12.4%) | 7.1%(-41.0%) | 12.0%(+114.1%) | 5.6%(-16.5%) | 6.7%(-18.9%) | 8.3%(-13.2%) | 9.5%(+360.4%) | 2.1%(-38.8%) | 3.4%(-74.6%) | 13.3%(+53.1%) | 8.7%(+83.9%) | 4.7%(-16.9%) | 5.7%(+15.4%) | 4.9%(-27.1%) | 6.8%(+113.6%) | 3.2%(-45.8%) | 5.8%(-14.5%) | 6.8%(+8.8%) | 6.3%(-19.4%) | 7.8%(+47.9%) | 5.3%(+5.4%) | 5.0%(+39.0%) | 3.6% | |
EBIT | -$22.0 M(-130.1%) | $73.0 M(-24.7%) | $97.0 M(-30.7%) | $140.0 M(+37.3%) | $102.0 M(-23.9%) | $134.0 M(+14.5%) | $117.0 M(-37.4%) | $187.0 M(+167.1%) | $70.0 M(-44.0%) | $125.0 M(+3.3%) | $121.0 M(-41.0%) | $205.0 M(+125.3%) | $91.0 M(-15.7%) | $108.0 M(-11.5%) | $122.0 M(-12.9%) | $140.0 M(+351.6%) | $31.0 M(-34.0%) | $47.0 M(-73.1%) | $175.0 M(+40.0%) | $125.0 M(+83.8%) | $68.0 M(-6.8%) | $73.0 M(+17.7%) | $62.0 M(-29.6%) | $88.0 M(+87.2%) | $47.0 M(-27.7%) | $65.0 M(-17.7%) | $79.0 M(+8.2%) | $73.0 M(+43.1%) | $51.0 M(-19.1%) | $63.0 M(+10.5%) | $57.0 M(+14.0%) | $50.0 M | |
TTM EBIT | $288.0 M(-30.1%) | $412.0 M(-12.9%) | $473.0 M(-4.1%) | $493.0 M(-8.7%) | $540.0 M(+6.3%) | $508.0 M(+1.8%) | $499.0 M(-0.8%) | $503.0 M(-3.5%) | $521.0 M(-3.9%) | $542.0 M(+3.2%) | $525.0 M(-0.2%) | $526.0 M(+14.1%) | $461.0 M(+15.0%) | $401.0 M(+17.9%) | $340.0 M(-13.5%) | $393.0 M(+4.0%) | $378.0 M(-8.9%) | $415.0 M(-5.9%) | $441.0 M(+34.5%) | $328.0 M(+12.7%) | $291.0 M(+7.8%) | $270.0 M(+3.0%) | $262.0 M(-6.1%) | $279.0 M(+5.7%) | $264.0 M(-1.5%) | $268.0 M(+0.8%) | $266.0 M(+9.0%) | $244.0 M(+10.4%) | $221.0 M(+4.1%) | $212.3 M(+18.9%) | $178.6 M(+20.6%) | $148.1 M | |
EBITDA | $4.0 M(-95.7%) | $93.0 M(-20.5%) | $117.0 M(-26.9%) | $160.0 M(+28.0%) | $125.0 M(-18.8%) | $154.0 M(+14.1%) | $135.0 M(-34.8%) | $207.0 M(+115.6%) | $96.0 M(-37.3%) | $153.0 M(+11.7%) | $137.0 M(-40.2%) | $229.0 M(+104.5%) | $112.0 M(-13.8%) | $130.0 M(-13.9%) | $151.0 M(-6.8%) | $162.0 M(+211.5%) | $52.0 M(-23.5%) | $68.0 M(-65.3%) | $196.0 M(+36.1%) | $144.0 M(+67.4%) | $86.0 M(-5.5%) | $91.0 M(+12.3%) | $81.0 M(-23.6%) | $106.0 M(+86.0%) | $57.0 M(-26.0%) | $77.0 M(-17.2%) | $93.0 M(+12.1%) | $83.0 M(+38.3%) | $60.0 M(-17.8%) | $73.0 M(+12.3%) | $65.0 M(+12.1%) | $58.0 M | |
TTM EBITDA | $374.0 M(-24.4%) | $495.0 M(-11.0%) | $556.0 M(-3.1%) | $574.0 M(-7.6%) | $621.0 M(+4.9%) | $592.0 M(+0.2%) | $591.0 M(-0.3%) | $593.0 M(-3.6%) | $615.0 M(-2.5%) | $631.0 M(+3.8%) | $608.0 M(-2.3%) | $622.0 M(+12.1%) | $555.0 M(+12.1%) | $495.0 M(+14.3%) | $433.0 M(-9.4%) | $478.0 M(+3.9%) | $460.0 M(-6.9%) | $494.0 M(-4.5%) | $517.0 M(+28.6%) | $402.0 M(+10.4%) | $364.0 M(+8.7%) | $335.0 M(+4.4%) | $321.0 M(-3.6%) | $333.0 M(+7.4%) | $310.0 M(-1.0%) | $313.0 M(+1.3%) | $309.0 M(+10.0%) | $281.0 M(+9.8%) | $256.0 M(+2.6%) | $249.5 M(+15.7%) | $215.7 M(+15.5%) | $186.8 M | |
Selling, General & Administrative Expenses | $163.0 M(+35.8%) | $120.0 M(+0.8%) | $119.0 M(-0.8%) | $120.0 M(-6.3%) | $128.0 M(+1.6%) | $126.0 M(-3.1%) | $130.0 M(+16.1%) | $112.0 M(-19.4%) | $139.0 M(+3.0%) | $135.0 M(+15.4%) | $117.0 M(+27.2%) | $92.0 M(-10.7%) | $103.0 M(-4.6%) | $108.0 M(+27.1%) | $85.0 M(+3.7%) | $82.0 M(-14.6%) | $96.0 M(+15.7%) | $83.0 M(+3.8%) | $80.0 M(+1.3%) | $79.0 M(-4.8%) | $83.0 M(+12.2%) | $74.0 M(-15.9%) | $88.0 M(+7.3%) | $82.0 M(-15.5%) | $97.0 M(+14.1%) | $85.0 M(+18.1%) | $72.0 M(+2.9%) | $70.0 M(-12.5%) | $80.0 M(+11.1%) | $72.0 M(-2.7%) | $74.0 M(0%) | $74.0 M | |
TTM SGA | $522.0 M(+7.2%) | $487.0 M(-1.2%) | $493.0 M(-2.2%) | $504.0 M(+1.6%) | $496.0 M(-2.2%) | $507.0 M(-1.7%) | $516.0 M(+2.6%) | $503.0 M(+4.1%) | $483.0 M(+8.1%) | $447.0 M(+6.4%) | $420.0 M(+8.3%) | $388.0 M(+2.6%) | $378.0 M(+1.9%) | $371.0 M(+7.2%) | $346.0 M(+1.5%) | $341.0 M(+0.9%) | $338.0 M(+4.0%) | $325.0 M(+2.9%) | $316.0 M(-2.5%) | $324.0 M(-0.9%) | $327.0 M(-4.1%) | $341.0 M(-3.1%) | $352.0 M(+4.8%) | $336.0 M(+3.7%) | $324.0 M(+5.5%) | $307.0 M(+4.4%) | $294.0 M(-0.7%) | $296.0 M(-1.3%) | $300.0 M(+6.0%) | $282.9 M(+2.9%) | $274.9 M(+4.3%) | $263.6 M | |
Depreciation And Amortization | $26.0 M(+30.0%) | $20.0 M(0%) | $20.0 M(0%) | $20.0 M(-13.0%) | $23.0 M(+15.0%) | $20.0 M(+11.1%) | $18.0 M(-10.0%) | $20.0 M(-23.1%) | $26.0 M(-7.1%) | $28.0 M(+154.6%) | $11.0 M(-54.2%) | $24.0 M(+14.3%) | $21.0 M(-4.5%) | $22.0 M(-24.1%) | $29.0 M(+31.8%) | $22.0 M(+4.8%) | $21.0 M(0%) | $21.0 M(0%) | $21.0 M(+10.5%) | $19.0 M(+5.6%) | $18.0 M(0%) | $18.0 M(-5.3%) | $19.0 M(+5.6%) | $18.0 M(+80.0%) | $10.0 M(-16.7%) | $12.0 M(-14.3%) | $14.0 M(+40.0%) | $10.0 M(+11.1%) | $9.0 M(-10.0%) | $10.0 M(+25.0%) | $8.0 M(0%) | $8.0 M | |
TTM D&A | $86.0 M(+3.6%) | $83.0 M(0%) | $83.0 M(+2.5%) | $81.0 M(0%) | $81.0 M(-3.6%) | $84.0 M(-8.7%) | $92.0 M(+8.2%) | $85.0 M(-4.5%) | $89.0 M(+6.0%) | $84.0 M(+7.7%) | $78.0 M(-18.8%) | $96.0 M(+2.1%) | $94.0 M(0%) | $94.0 M(+1.1%) | $93.0 M(+9.4%) | $85.0 M(+3.7%) | $82.0 M(+3.8%) | $79.0 M(+4.0%) | $76.0 M(+2.7%) | $74.0 M(+1.4%) | $73.0 M(+12.3%) | $65.0 M(+10.2%) | $59.0 M(+9.3%) | $54.0 M(+17.4%) | $46.0 M(+2.2%) | $45.0 M(+4.7%) | $43.0 M(+16.2%) | $37.0 M(+5.7%) | $35.0 M(-5.9%) | $37.2 M(+0.3%) | $37.1 M(-3.1%) | $38.3 M | |
Interest Expense | $15.0 M(0%) | $15.0 M(-6.3%) | $16.0 M(0%) | $16.0 M(-5.9%) | $17.0 M(+70.0%) | $10.0 M(+66.7%) | $6.0 M(-14.3%) | $7.0 M(+16.7%) | $6.0 M(-72.7%) | $22.0 M(+340.0%) | $5.0 M(0%) | $5.0 M(0%) | $5.0 M(0%) | $5.0 M(0%) | $5.0 M(0%) | $5.0 M(0%) | $5.0 M(-37.5%) | $8.0 M(+100.0%) | $4.0 M(0%) | $4.0 M(0%) | $4.0 M(-33.3%) | $6.0 M(0%) | $6.0 M(+20.0%) | $5.0 M(0%) | $5.0 M(0%) | $5.0 M(-28.6%) | $7.0 M(+16.7%) | $6.0 M(-14.3%) | $7.0 M(+40.0%) | $5.0 M(0%) | $5.0 M(0%) | $5.0 M | |
TTM Interest Expense | $62.0 M(-3.1%) | $64.0 M(+8.5%) | $59.0 M(+20.4%) | $49.0 M(+22.5%) | $40.0 M(+37.9%) | $29.0 M(-29.3%) | $41.0 M(+2.5%) | $40.0 M(+5.3%) | $38.0 M(+2.7%) | $37.0 M(+85.0%) | $20.0 M(0%) | $20.0 M(0%) | $20.0 M(0%) | $20.0 M(-13.0%) | $23.0 M(+4.5%) | $22.0 M(+4.8%) | $21.0 M(+5.0%) | $20.0 M(+11.1%) | $18.0 M(-10.0%) | $20.0 M(-4.8%) | $21.0 M(-4.5%) | $22.0 M(+4.8%) | $21.0 M(-4.5%) | $22.0 M(-4.3%) | $23.0 M(-8.0%) | $25.0 M(0%) | $25.0 M(+8.7%) | $23.0 M(+4.5%) | $22.0 M(+13.8%) | $19.3 M(-3.0%) | $19.9 M(-0.2%) | $20.0 M | |
Income Tax | -$14.0 M(-207.7%) | $13.0 M(-38.1%) | $21.0 M(-36.4%) | $33.0 M(+83.3%) | $18.0 M(-40.0%) | $30.0 M(+7.1%) | $28.0 M(-42.9%) | $49.0 M(+206.3%) | $16.0 M(-38.5%) | $26.0 M(-16.1%) | $31.0 M(-42.6%) | $54.0 M(+217.7%) | $17.0 M(-34.6%) | $26.0 M(0%) | $26.0 M(-23.5%) | $34.0 M(+750.0%) | $4.0 M(-33.3%) | $6.0 M(-86.7%) | $45.0 M(+50.0%) | $30.0 M(+87.5%) | $16.0 M(+33.3%) | $12.0 M(+20.0%) | $10.0 M(-50.0%) | $20.0 M(+53.9%) | $13.0 M(+44.4%) | $9.0 M(-35.7%) | $14.0 M(+7.7%) | $13.0 M(+159.1%) | -$22.0 M(-246.7%) | $15.0 M(+25.0%) | $12.0 M(-25.0%) | $16.0 M | |
TTM Income Tax | $53.0 M(-37.6%) | $85.0 M(-16.7%) | $102.0 M(-6.4%) | $109.0 M(-12.8%) | $125.0 M(+1.6%) | $123.0 M(+3.4%) | $119.0 M(-2.5%) | $122.0 M(-3.9%) | $127.0 M(-0.8%) | $128.0 M(0%) | $128.0 M(+4.1%) | $123.0 M(+19.4%) | $103.0 M(+14.4%) | $90.0 M(+28.6%) | $70.0 M(-21.4%) | $89.0 M(+4.7%) | $85.0 M(-12.4%) | $97.0 M(-5.8%) | $103.0 M(+51.5%) | $68.0 M(+17.2%) | $58.0 M(+5.5%) | $55.0 M(+5.8%) | $52.0 M(-7.1%) | $56.0 M(+14.3%) | $49.0 M(+250.0%) | $14.0 M(-30.0%) | $20.0 M(+11.1%) | $18.0 M(-14.3%) | $21.0 M(-64.1%) | $58.4 M(+11.2%) | $52.5 M(+5.6%) | $49.8 M | |
PE Ratio | 26.6(+42.0%) | 18.7(+10.8%) | 16.9(-22.2%) | 21.7(+18.5%) | 18.3(-6.2%) | 19.5(+13.7%) | 17.2(+17.7%) | 14.6(+19.8%) | 12.2(-0.6%) | 12.3(-9.2%) | 13.5(-20.8%) | 17.1(-9.3%) | 18.8(-13.4%) | 21.7(+10.1%) | 19.7(+5.6%) | 18.6(-7.9%) | 20.3(+48.1%) | 13.7(+4.1%) | 13.1(+18.9%) | 11.0(-41.7%) | 18.9(-17.5%) | 22.9(-10.6%) | 25.7(+20.3%) | 21.3(+35.3%) | 15.8(-10.9%) | 17.7(-2.8%) | 18.2(+11.3%) | 16.4(-8.1%) | 17.8(+0.1%) | 17.8(-19.0%) | 22.0(-16.4%) | 26.3 | |
PS Ratio | 0.9(-6.3%) | 0.9(-4.0%) | 1.0(-26.1%) | 1.3(+10.7%) | 1.2(+1.7%) | 1.2(+3.5%) | 1.1(+18.6%) | 1.0(+15.5%) | 0.8(-7.7%) | 0.9(-9.0%) | 1.0(-23.1%) | 1.3(-5.8%) | 1.4(-2.8%) | 1.4(+24.6%) | 1.1(-10.2%) | 1.3(-4.5%) | 1.3(+34.3%) | 1.0(-3.9%) | 1.0(+58.5%) | 0.7(-35.6%) | 1.0(-12.9%) | 1.2(-10.8%) | 1.3(+11.1%) | 1.2(+37.6%) | 0.8(-26.7%) | 1.2(-0.8%) | 1.2(+19.4%) | 1.0(+3.2%) | 0.9(+31.9%) | 0.7(+1.4%) | 0.7(+12.7%) | 0.6 |
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 | $555.0 M(+1890.3%) | -$31.0 M(+74.8%) | -$123.0 M(-0.8%) | -$122.0 M(-121.0%) | $582.0 M(+629.1%) | -$110.0 M(-176.4%) | $144.0 M(+287.0%) | -$77.0 M(-118.3%) | $421.0 M(+959.2%) | -$49.0 M(+44.9%) | -$89.0 M(-141.6%) | $214.0 M(-8.6%) | $234.0 M(+34.5%) | $174.0 M(+1260.0%) | -$15.0 M(+91.4%) | -$175.0 M(-129.9%) | $586.0 M(+551.1%) | $90.0 M(-40.8%) | $152.0 M(+153.9%) | -$282.0 M(-141.3%) | $682.0 M(+1491.8%) | -$49.0 M(-145.0%) | -$20.0 M(+85.9%) | -$142.0 M(-138.2%) | $372.0 M(+455.2%) | $67.0 M(+1057.1%) | -$7.0 M(+98.7%) | -$536.0 M(-171.8%) | $747.0 M(+1085.7%) | $63.0 M(+246.5%) | -$43.0 M(+73.3%) | -$161.0 M | |
TTM CFO | $279.0 M(-8.8%) | $306.0 M(+34.8%) | $227.0 M(-54.0%) | $494.0 M(-8.3%) | $539.0 M(+42.6%) | $378.0 M(-13.9%) | $439.0 M(+113.1%) | $206.0 M(-58.5%) | $497.0 M(+60.3%) | $310.0 M(-41.8%) | $533.0 M(-12.2%) | $607.0 M(+178.4%) | $218.0 M(-61.8%) | $570.0 M(+17.3%) | $486.0 M(-25.6%) | $653.0 M(+19.6%) | $546.0 M(-14.9%) | $642.0 M(+27.6%) | $503.0 M(+52.0%) | $331.0 M(-29.7%) | $471.0 M(+192.6%) | $161.0 M(-41.9%) | $277.0 M(-4.5%) | $290.0 M(+378.9%) | -$104.0 M(-138.4%) | $271.0 M(+1.5%) | $267.0 M(+15.6%) | $231.0 M(-61.9%) | $606.0 M(+2140.5%) | -$29.7 M(+46.6%) | -$55.7 M(-490.3%) | -$9.4 M | |
Cash From Investing | $178.0 M(+641.7%) | $24.0 M(+1300.0%) | -$2.0 M(+95.7%) | -$47.0 M(-261.5%) | -$13.0 M(+50.0%) | -$26.0 M(-225.0%) | -$8.0 M(+65.2%) | -$23.0 M(-9.5%) | -$21.0 M(-50.0%) | -$14.0 M(-163.6%) | $22.0 M(+110.3%) | -$213.0 M(-2230.0%) | $10.0 M(+200.0%) | -$10.0 M(+92.4%) | -$132.0 M(-4300.0%) | -$3.0 M(-100.0%) | $0.0(+100.0%) | -$30.0 M(-11.1%) | -$27.0 M(+71.3%) | -$94.0 M(+40.5%) | -$158.0 M(-3060.0%) | -$5.0 M(+64.3%) | -$14.0 M(-27.3%) | -$11.0 M(+64.5%) | -$31.0 M(-933.3%) | -$3.0 M(+98.2%) | -$168.0 M(-8500.0%) | $2.0 M(+122.2%) | -$9.0 M(-50.0%) | -$6.0 M(-200.0%) | -$2.0 M(+71.4%) | -$7.0 M | |
TTM CFI | $153.0 M(+502.6%) | -$38.0 M(+56.8%) | -$88.0 M(+6.4%) | -$94.0 M(-34.3%) | -$70.0 M(+10.3%) | -$78.0 M(-18.2%) | -$66.0 M(-83.3%) | -$36.0 M(+84.1%) | -$226.0 M(-15.9%) | -$195.0 M(-2.1%) | -$191.0 M(+44.6%) | -$345.0 M(-155.6%) | -$135.0 M(+6.9%) | -$145.0 M(+12.1%) | -$165.0 M(-175.0%) | -$60.0 M(+60.3%) | -$151.0 M(+51.1%) | -$309.0 M(-8.8%) | -$284.0 M(-4.8%) | -$271.0 M(-44.1%) | -$188.0 M(-208.2%) | -$61.0 M(-3.4%) | -$59.0 M(+72.3%) | -$213.0 M(-6.5%) | -$200.0 M(-12.4%) | -$178.0 M(+1.7%) | -$181.0 M(-1106.7%) | -$15.0 M(+37.5%) | -$24.0 M(+2.4%) | -$24.6 M(+15.3%) | -$29.0 M(-2.2%) | -$28.4 M | |
Cash From Financing | $10.0 M(+125.6%) | -$39.0 M(+73.7%) | -$148.0 M(-393.3%) | -$30.0 M(-76.5%) | -$17.0 M(+96.0%) | -$423.0 M(-41.0%) | -$300.0 M(-250.0%) | $200.0 M(+353.2%) | -$79.0 M(-1028.6%) | -$7.0 M(+78.1%) | -$32.0 M(+90.9%) | -$353.0 M(-4312.5%) | -$8.0 M(+65.2%) | -$23.0 M(-76.9%) | -$13.0 M(-123.2%) | $56.0 M(+119.7%) | -$285.0 M(-533.3%) | -$45.0 M(+28.6%) | -$63.0 M(-134.1%) | $185.0 M(+376.1%) | -$67.0 M(-109.4%) | -$32.0 M(-6.7%) | -$30.0 M(+36.2%) | -$47.0 M(-104.3%) | -$23.0 M(+11.5%) | -$26.0 M(-52.9%) | -$17.0 M(+10.5%) | -$19.0 M(-58.3%) | -$12.0 M(+40.0%) | -$20.0 M(-150.0%) | -$8.0 M(+78.4%) | -$37.0 M | |
TTM CFF | -$207.0 M(+11.5%) | -$234.0 M(+62.1%) | -$618.0 M(+19.7%) | -$770.0 M(-42.6%) | -$540.0 M(+10.3%) | -$602.0 M(-223.7%) | -$186.0 M(-326.8%) | $82.0 M(+117.4%) | -$471.0 M(-17.8%) | -$400.0 M(+3.9%) | -$416.0 M(-4.8%) | -$397.0 M(-3408.3%) | $12.0 M(+104.5%) | -$265.0 M(+7.7%) | -$287.0 M(+14.8%) | -$337.0 M(-62.0%) | -$208.0 M(-2180.0%) | $10.0 M(-56.5%) | $23.0 M(-58.9%) | $56.0 M(+131.8%) | -$176.0 M(-33.3%) | -$132.0 M(-4.8%) | -$126.0 M(-11.5%) | -$113.0 M(-32.9%) | -$85.0 M(-14.9%) | -$74.0 M(-8.8%) | -$68.0 M(-15.3%) | -$59.0 M(+23.4%) | -$77.0 M(+23.0%) | -$100.0 M(+11.3%) | -$112.8 M(+16.9%) | -$135.8 M | |
Free Cash Flow | $537.0 M(+1058.9%) | -$56.0 M(+60.0%) | -$140.0 M(0%) | -$140.0 M(-125.0%) | $561.0 M(+531.5%) | -$130.0 M(-202.4%) | $127.0 M(+235.1%) | -$94.0 M(-123.3%) | $404.0 M(+751.6%) | -$62.0 M(+40.4%) | -$104.0 M(-151.2%) | $203.0 M(-9.0%) | $223.0 M(+37.6%) | $162.0 M(+700.0%) | -$27.0 M(+85.0%) | -$180.0 M(-131.2%) | $577.0 M(+612.4%) | $81.0 M(-42.1%) | $140.0 M(+148.6%) | -$288.0 M(-142.9%) | $671.0 M(+1256.9%) | -$58.0 M(-75.8%) | -$33.0 M(+78.6%) | -$154.0 M(-142.5%) | $362.0 M(+503.3%) | $60.0 M(+385.7%) | -$21.0 M(+96.2%) | -$548.0 M(-174.3%) | $738.0 M(+1266.7%) | $54.0 M(+203.8%) | -$52.0 M(+69.8%) | -$172.0 M | |
TTM FCF | $201.0 M(-10.7%) | $225.0 M(+49.0%) | $151.0 M(-63.9%) | $418.0 M(-9.9%) | $464.0 M(+51.1%) | $307.0 M(-18.1%) | $375.0 M(+160.4%) | $144.0 M(-67.3%) | $441.0 M(+69.6%) | $260.0 M(-46.3%) | $484.0 M(-13.7%) | $561.0 M(+215.2%) | $178.0 M(-66.5%) | $532.0 M(+18.0%) | $451.0 M(-27.0%) | $618.0 M(+21.2%) | $510.0 M(-15.6%) | $604.0 M(+29.9%) | $465.0 M(+59.3%) | $292.0 M(-31.5%) | $426.0 M(+264.1%) | $117.0 M(-50.2%) | $235.0 M(-4.9%) | $247.0 M(+268.0%) | -$147.0 M(-164.2%) | $229.0 M(+2.7%) | $223.0 M(+16.1%) | $192.0 M(-66.2%) | $568.0 M(+902.8%) | -$70.8 M(+28.5%) | -$99.0 M(-84.5%) | -$53.6 M | |
CAPEX | $18.0 M(-28.0%) | $25.0 M(+47.1%) | $17.0 M(-5.6%) | $18.0 M(-14.3%) | $21.0 M(+5.0%) | $20.0 M(+17.6%) | $17.0 M(0%) | $17.0 M(0%) | $17.0 M(+30.8%) | $13.0 M(-13.3%) | $15.0 M(+36.4%) | $11.0 M(0%) | $11.0 M(-8.3%) | $12.0 M(0%) | $12.0 M(+140.0%) | $5.0 M(-44.4%) | $9.0 M(0%) | $9.0 M(-25.0%) | $12.0 M(+100.0%) | $6.0 M(-45.5%) | $11.0 M(+22.2%) | $9.0 M(-30.8%) | $13.0 M(+8.3%) | $12.0 M(+20.0%) | $10.0 M(+42.9%) | $7.0 M(-50.0%) | $14.0 M(+16.7%) | $12.0 M(+33.3%) | $9.0 M(0%) | $9.0 M(0%) | $9.0 M(-18.2%) | $11.0 M | |
TTM CAPEX | $78.0 M(-3.7%) | $81.0 M(+6.6%) | $76.0 M(0%) | $76.0 M(+1.3%) | $75.0 M(+5.6%) | $71.0 M(+10.9%) | $64.0 M(+3.2%) | $62.0 M(+10.7%) | $56.0 M(+12.0%) | $50.0 M(+2.0%) | $49.0 M(+6.5%) | $46.0 M(+15.0%) | $40.0 M(+5.3%) | $38.0 M(+8.6%) | $35.0 M(0%) | $35.0 M(-2.8%) | $36.0 M(-5.3%) | $38.0 M(0%) | $38.0 M(-2.6%) | $39.0 M(-13.3%) | $45.0 M(+2.3%) | $44.0 M(+4.8%) | $42.0 M(-2.3%) | $43.0 M(0%) | $43.0 M(+2.4%) | $42.0 M(-4.5%) | $44.0 M(+12.8%) | $39.0 M(+2.6%) | $38.0 M(-7.5%) | $41.1 M(-5.2%) | $43.3 M(-2.0%) | $44.2 M | |
Dividends Paid | $12.0 M(0%) | $12.0 M(-7.7%) | $13.0 M | - | $0.0(0%) | $0.0(0%) | $0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividends Paid | $37.0 M(+48.0%) | $25.0 M(+92.3%) | $13.0 M | - | $0.0(0%) | $0.0(0%) | $0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Per Share | $0.50(0%) | $0.50(+100.0%) | $0.25(0%) | $0.25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Yield | 0.6%(+5.8%) | 0.5%(+108.0%) | 0.3%(+31.6%) | 0.2% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Payout Ratio | -52.2%(-295.6%) | 26.7%(+23.1%) | 21.7% | - | 0.0%(0%) | 0.0%(0%) | 0.0% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |