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 1, 2022 | Mar 1, 2022 | Dec 1, 2021 | Sep 1, 2021 | Jun 1, 2021 | Mar 1, 2021 | Dec 1, 2020 | Sep 1, 2020 | Jun 1, 2020 | Mar 1, 2020 | Dec 1, 2019 | Sep 1, 2019 | Jun 1, 2019 | Mar 1, 2019 | Dec 1, 2018 | Sep 1, 2018 | Jun 1, 2018 | Mar 1, 2018 | Dec 1, 2017 | Sep 1, 2017 | Jun 1, 2017 | Mar 1, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $6.7 B(-3.6%) | $7.0 B(-2.9%) | $7.2 B(+0.2%) | $7.2 B(-2.7%) | $7.4 B(-1.4%) | $7.5 B(+7.5%) | $7.0 B(-7.0%) | $7.5 B(-8.3%) | $8.2 B(+2.4%) | $8.0 B(-9.4%) | $8.8 B(+10.4%) | $8.0 B(+34.1%) | $5.9 B(+7.2%) | $5.5 B(+5.6%) | $5.2 B(+6.6%) | $4.9 B(+9.4%) | $4.5 B(+2.5%) | $4.4 B(-10.0%) | $4.9 B(-11.2%) | $5.5 B(-8.2%) | $6.0 B(+3.4%) | $5.8 B(+0.8%) | $5.8 B(+0.3%) | $5.7 B(+1.0%) | $5.7 B(-5.5%) | $6.0 B(+4.4%) | $5.8 B(+5.2%) | $5.5 B(-2.1%) | $5.6 B(-2.4%) | $5.7 B(+8.3%) | $5.3 B(+0.4%) | $5.3 B | |
Current Assets | $4.0 B(-5.1%) | $4.2 B(-5.1%) | $4.4 B(+0.1%) | $4.4 B(-2.5%) | $4.5 B(-1.9%) | $4.6 B(+13.5%) | $4.0 B(-12.3%) | $4.6 B(-11.9%) | $5.2 B(+3.7%) | $5.0 B(-14.3%) | $5.9 B(+17.3%) | $5.0 B(+25.0%) | $4.0 B(+8.8%) | $3.7 B(+10.0%) | $3.4 B(+9.6%) | $3.1 B(+16.1%) | $2.6 B(+4.1%) | $2.5 B(-13.5%) | $2.9 B(-17.1%) | $3.5 B(-15.3%) | $4.2 B(+5.0%) | $4.0 B(+1.1%) | $3.9 B(+0.8%) | $3.9 B(-2.0%) | $4.0 B(-8.2%) | $4.3 B(+6.2%) | $4.1 B(+8.1%) | $3.8 B(-4.3%) | $3.9 B(-2.1%) | $4.0 B(+12.2%) | $3.6 B(-0.0%) | $3.6 B | |
Non Current Assets | $2.8 B(-1.5%) | $2.8 B(+0.7%) | $2.8 B(+0.4%) | $2.8 B(-3.1%) | $2.9 B(-0.7%) | $2.9 B(-0.9%) | $2.9 B(+1.6%) | $2.9 B(-1.9%) | $2.9 B(+0.2%) | $2.9 B(+0.7%) | $2.9 B(-1.4%) | $2.9 B(+53.0%) | $1.9 B(+3.9%) | $1.9 B(-2.1%) | $1.9 B(+1.6%) | $1.9 B(-0.0%) | $1.9 B(+0.2%) | $1.9 B(-4.7%) | $1.9 B(-0.8%) | $2.0 B(+7.8%) | $1.8 B(-0.3%) | $1.8 B(+0.1%) | $1.8 B(-0.7%) | $1.8 B(+8.0%) | $1.7 B(+1.3%) | $1.7 B(-0.0%) | $1.7 B(-1.3%) | $1.7 B(+3.3%) | $1.6 B(-3.0%) | $1.7 B(+0.0%) | $1.7 B(+1.4%) | $1.7 B | |
Total Liabilities | $4.8 B(-3.2%) | $4.9 B(-4.2%) | $5.2 B(-1.2%) | $5.2 B(-3.9%) | $5.4 B(-1.5%) | $5.5 B(+10.2%) | $5.0 B(-8.7%) | $5.5 B(-11.4%) | $6.2 B(+2.5%) | $6.0 B(-12.4%) | $6.9 B(+14.2%) | $6.0 B(+49.6%) | $4.0 B(+11.2%) | $3.6 B(+9.7%) | $3.3 B(+10.7%) | $3.0 B(+15.3%) | $2.6 B(+4.7%) | $2.5 B(-19.3%) | $3.1 B(-16.1%) | $3.6 B(-11.0%) | $4.1 B(+4.0%) | $3.9 B(+0.1%) | $3.9 B(+1.5%) | $3.9 B(+0.8%) | $3.8 B(-9.0%) | $4.2 B(+6.2%) | $4.0 B(+7.6%) | $3.7 B(-3.9%) | $3.8 B(+1.6%) | $3.8 B(+15.1%) | $3.3 B(+0.1%) | $3.3 B | |
Current Liabilities | $3.4 B(-4.1%) | $3.6 B(-6.2%) | $3.8 B(-1.1%) | $3.9 B(-4.6%) | $4.0 B(-1.6%) | $4.1 B(+15.2%) | $3.6 B(-14.0%) | $4.2 B(-9.9%) | $4.6 B(+0.9%) | $4.6 B(-10.3%) | $5.1 B(+15.5%) | $4.4 B(+42.5%) | $3.1 B(+14.8%) | $2.7 B(+12.7%) | $2.4 B(+14.4%) | $2.1 B(+24.2%) | $1.7 B(+8.2%) | $1.6 B(-3.1%) | $1.6 B(-23.8%) | $2.1 B(-33.3%) | $3.2 B(+8.7%) | $2.9 B(+0.3%) | $2.9 B(+1.0%) | $2.9 B(-2.1%) | $2.9 B(-10.6%) | $3.3 B(+9.0%) | $3.0 B(+12.9%) | $2.7 B(-1.8%) | $2.7 B(+10.2%) | $2.5 B(+15.9%) | $2.1 B(+1.6%) | $2.1 B | |
Long Term Liabilities | $1.3 B(-0.9%) | $1.4 B(+1.3%) | $1.3 B(-1.5%) | $1.4 B(-1.6%) | $1.4 B(-1.3%) | $1.4 B(-2.1%) | $1.4 B(+8.1%) | $1.3 B(-15.8%) | $1.6 B(+7.5%) | $1.5 B(-18.2%) | $1.8 B(+10.6%) | $1.6 B(+73.3%) | $928.9 M(+0.5%) | $924.0 M(+1.8%) | $907.5 M(+1.9%) | $890.2 M(-1.5%) | $903.4 M(-1.3%) | $915.5 M(-37.1%) | $1.5 B(-5.4%) | $1.5 B(+64.5%) | $936.1 M(-9.0%) | $1.0 B(-0.5%) | $1.0 B(+2.9%) | $1.0 B(+10.4%) | $909.5 M(-3.6%) | $943.4 M(-2.6%) | $968.2 M(-6.1%) | $1.0 B(-8.9%) | $1.1 B(-14.4%) | $1.3 B(+13.6%) | $1.2 B(-2.5%) | $1.2 B | |
Shareholders Equity | $1.9 B(-4.7%) | $2.0 B(+0.6%) | $2.0 B(+4.1%) | $2.0 B(+0.5%) | $1.9 B(-1.3%) | $2.0 B(+0.5%) | $2.0 B(-2.5%) | $2.0 B(+1.2%) | $2.0 B(+2.3%) | $1.9 B(+1.3%) | $1.9 B(-1.3%) | $1.9 B(+1.5%) | $1.9 B(-0.4%) | $1.9 B(-1.4%) | $1.9 B(+0.3%) | $1.9 B(+1.6%) | $1.9 B(-0.3%) | $1.9 B(+5.6%) | $1.8 B(-1.7%) | $1.8 B(-2.3%) | $1.9 B(+2.6%) | $1.8 B(+2.4%) | $1.8 B(-2.2%) | $1.8 B(+1.4%) | $1.8 B(+2.8%) | $1.8 B(+0.3%) | $1.8 B(+0.3%) | $1.8 B(+1.9%) | $1.7 B(-10.3%) | $1.9 B(-3.0%) | $2.0 B(+0.9%) | $2.0 B | |
Book Value | $1.9 B(-4.7%) | $2.0 B(+0.6%) | $2.0 B(+4.1%) | $2.0 B(+0.5%) | $1.9 B(-1.3%) | $2.0 B(+0.5%) | $2.0 B(-2.5%) | $2.0 B(+1.2%) | $2.0 B(+2.3%) | $1.9 B(+1.3%) | $1.9 B(-1.3%) | $1.9 B(+1.5%) | $1.9 B(-0.4%) | $1.9 B(-1.4%) | $1.9 B(+0.3%) | $1.9 B(+1.6%) | $1.9 B(-0.3%) | $1.9 B(+5.6%) | $1.8 B(-1.7%) | $1.8 B(-2.3%) | $1.9 B(+2.6%) | $1.8 B(+2.4%) | $1.8 B(-2.2%) | $1.8 B(+1.4%) | $1.8 B(+2.8%) | $1.8 B(+0.3%) | $1.8 B(+0.3%) | $1.8 B(+1.9%) | $1.7 B(-10.3%) | $1.9 B(-3.0%) | $2.0 B(+0.9%) | $2.0 B | |
Working Capital | $521.4 M(-11.3%) | $587.6 M(+1.9%) | $576.7 M(+8.8%) | $530.2 M(+16.8%) | $454.1 M(-4.8%) | $477.1 M(+0.8%) | $473.1 M(+2.8%) | $460.3 M(-26.9%) | $629.5 M(+30.9%) | $481.0 M(-39.8%) | $799.3 M(+30.4%) | $612.8 M(-33.6%) | $923.0 M(-7.4%) | $996.7 M(+3.2%) | $966.0 M(-0.7%) | $972.3 M(+1.8%) | $955.3 M(-2.3%) | $977.8 M(-26.2%) | $1.3 B(-7.0%) | $1.4 B(+41.4%) | $1.0 B(-4.8%) | $1.1 B(+3.5%) | $1.0 B(+0.1%) | $1.0 B(-1.7%) | $1.0 B(-0.5%) | $1.0 B(-1.8%) | $1.1 B(-3.4%) | $1.1 B(-9.9%) | $1.2 B(-21.6%) | $1.6 B(+6.8%) | $1.5 B(-2.3%) | $1.5 B | |
Cash And Cash Equivalents | $382.9 M(+2.4%) | $373.8 M(-28.8%) | $524.6 M(+63.3%) | $321.3 M(+5.6%) | $304.3 M(-9.3%) | $335.6 M(+14.2%) | $293.9 M(+35.6%) | $216.7 M(-27.4%) | $298.4 M(+6.5%) | $280.3 M(-27.4%) | $385.8 M(+44.9%) | $266.2 M(-59.2%) | $652.2 M(-18.1%) | $796.0 M(+7.2%) | $742.7 M(+1.0%) | $735.3 M(+11.6%) | $658.8 M(+15.0%) | $572.7 M(-11.3%) | $645.7 M(+20.2%) | $537.0 M(+188.6%) | $186.1 M(-14.8%) | $218.5 M(+0.2%) | $218.1 M(+12.4%) | $194.0 M(-8.4%) | $211.7 M(+49.0%) | $142.1 M(-24.3%) | $187.6 M(+22.7%) | $152.9 M(-58.9%) | $372.3 M(-31.8%) | $546.0 M(-5.1%) | $575.6 M(-7.1%) | $619.3 M | |
Accounts Payable | $2.7 B(-0.9%) | $2.8 B(-7.6%) | $3.0 B(+0.3%) | $3.0 B(-4.3%) | $3.1 B(-5.9%) | $3.3 B(+21.6%) | $2.7 B(-15.7%) | $3.2 B(-9.0%) | $3.5 B(+9.0%) | $3.2 B(-17.8%) | $3.9 B(+14.2%) | $3.4 B(+43.7%) | $2.4 B(+18.5%) | $2.0 B(+9.7%) | $1.8 B(+13.9%) | $1.6 B(+33.3%) | $1.2 B(+11.9%) | $1.1 B(-0.4%) | $1.1 B(-29.3%) | $1.5 B(-40.8%) | $2.6 B(+9.0%) | $2.4 B(-2.2%) | $2.4 B(+2.7%) | $2.4 B(-1.0%) | $2.4 B(-13.9%) | $2.8 B(+9.8%) | $2.5 B(+15.4%) | $2.2 B(-1.9%) | $2.2 B(+9.7%) | $2.0 B(+13.7%) | $1.8 B(+3.8%) | $1.7 B | |
Accounts Receivable | $2.4 B(-1.8%) | $2.5 B(-4.5%) | $2.6 B(-3.3%) | $2.7 B(-2.1%) | $2.7 B(-5.1%) | $2.9 B(+16.5%) | $2.5 B(-17.5%) | $3.0 B(-9.0%) | $3.3 B(+3.8%) | $3.2 B(-19.8%) | $4.0 B(+12.7%) | $3.5 B(+49.0%) | $2.4 B(+15.9%) | $2.0 B(+10.8%) | $1.8 B(+9.9%) | $1.7 B(+34.8%) | $1.2 B(-0.5%) | $1.2 B(-12.1%) | $1.4 B(-28.7%) | $2.0 B(-31.4%) | $2.9 B(+7.5%) | $2.7 B(-2.1%) | $2.7 B(+0.7%) | $2.7 B(-0.4%) | $2.7 B(-11.8%) | $3.1 B(+5.3%) | $3.0 B(+10.7%) | $2.7 B(-1.4%) | $2.7 B(+4.7%) | $2.6 B(+15.3%) | $2.2 B(+1.5%) | $2.2 B | |
Short Term Debt | $84.0 M(-1.2%) | $85.0 M(+4.4%) | $81.4 M(+0.4%) | $81.1 M(+2.9%) | $78.8 M(+25.1%) | $63.0 M(+2.3%) | $61.6 M(+238.5%) | $18.2 M(+15.2%) | $15.8 M(+0.6%) | $15.7 M(-3.7%) | $16.3 M(+8.7%) | $15.0 M(-51.0%) | $30.6 M(+1.7%) | $30.1 M(0%) | $30.1 M(+13.2%) | $26.6 M(+16.2%) | $22.9 M(+16.8%) | $19.6 M(-63.6%) | $53.8 M(+0.4%) | $53.6 M(-0.9%) | $54.1 M(+229.9%) | $16.4 M(-2.4%) | $16.8 M(-63.3%) | $45.8 M(+11.4%) | $41.1 M(+15.1%) | $35.7 M(+5.9%) | $33.7 M(+0.3%) | $33.6 M(+31.3%) | $25.6 M(+8.5%) | $23.6 M(+8.8%) | $21.7 M(+26.9%) | $17.1 M | |
Long Term Debt | $796.8 M(-0.1%) | $798.0 M(+0.0%) | $797.8 M(-0.6%) | $802.6 M(-0.8%) | $809.1 M(-0.4%) | $812.3 M(-0.5%) | $816.2 M(+15.2%) | $708.4 M(-14.6%) | $829.9 M(+19.6%) | $693.6 M(-32.3%) | $1.0 B(+17.8%) | $869.1 M(+81.8%) | $478.1 M(-1.3%) | $484.2 M(-1.5%) | $491.6 M(-1.1%) | $496.9 M(-1.0%) | $501.8 M(-1.0%) | $506.9 M(-51.4%) | $1.0 B(-8.9%) | $1.1 B(+99.4%) | $574.7 M(-14.3%) | $671.0 M(+0.7%) | $666.5 M(+2.6%) | $649.7 M(-1.6%) | $659.9 M(-6.6%) | $706.6 M(-3.4%) | $731.6 M(-8.6%) | $800.8 M(-9.5%) | $884.6 M(-21.6%) | $1.1 B(+7.8%) | $1.0 B(-1.9%) | $1.1 B | |
Total Debt | $880.8 M(-0.3%) | $883.0 M(+0.4%) | $879.2 M(-0.5%) | $883.7 M(-0.5%) | $887.9 M(+1.4%) | $875.3 M(-0.3%) | $877.8 M(+20.8%) | $726.6 M(-14.1%) | $845.7 M(+19.2%) | $709.3 M(-31.8%) | $1.0 B(+17.7%) | $884.1 M(+73.8%) | $508.7 M(-1.1%) | $514.3 M(-1.4%) | $521.7 M(-0.3%) | $523.5 M(-0.2%) | $524.7 M(-0.3%) | $526.5 M(-52.0%) | $1.1 B(-8.5%) | $1.2 B(+90.8%) | $628.8 M(-8.5%) | $687.4 M(+0.6%) | $683.3 M(-1.8%) | $695.5 M(-0.8%) | $701.0 M(-5.6%) | $742.3 M(-3.0%) | $765.3 M(-8.3%) | $834.4 M(-8.3%) | $910.2 M(-21.0%) | $1.2 B(+7.9%) | $1.1 B(-1.4%) | $1.1 B | |
Debt To Equity | 0.5(+4.7%) | 0.4(0%) | 0.4(-4.4%) | 0.5(-2.2%) | 0.5(+4.5%) | 0.4(-2.2%) | 0.5(+25.0%) | 0.4(-16.3%) | 0.4(+16.2%) | 0.4(-31.5%) | 0.5(+17.4%) | 0.5(+70.4%) | 0.3(0%) | 0.3(0%) | 0.3(0%) | 0.3(0%) | 0.3(0%) | 0.3(-55.0%) | 0.6(-7.7%) | 0.7(+97.0%) | 0.3(-10.8%) | 0.4(-2.6%) | 0.4(0%) | 0.4(-2.6%) | 0.4(-7.1%) | 0.4(-2.3%) | 0.4(-10.4%) | 0.5(-9.4%) | 0.5(-11.7%) | 0.6(+11.1%) | 0.5(-1.8%) | 0.6 | |
Current Ratio | 1.1(-0.9%) | 1.2(+0.9%) | 1.1(+0.9%) | 1.1(+2.7%) | 1.1(-0.9%) | 1.1(-0.9%) | 1.1(+1.8%) | 1.1(-2.6%) | 1.1(+2.7%) | 1.1(-4.3%) | 1.2(+1.8%) | 1.1(-12.3%) | 1.3(-5.1%) | 1.4(-2.1%) | 1.4(-4.1%) | 1.5(-7.0%) | 1.6(-3.7%) | 1.6(-10.4%) | 1.8(+8.3%) | 1.7(+27.3%) | 1.3(-2.9%) | 1.4(+0.7%) | 1.4(-0.7%) | 1.4(+0.7%) | 1.4(+2.3%) | 1.3(-2.2%) | 1.4(-4.3%) | 1.4(-2.8%) | 1.4(-11.0%) | 1.6(-3.5%) | 1.7(-1.2%) | 1.7 | |
Quick Ratio | 1.0(+1.0%) | 1.0(+1.0%) | 1.0(+1.0%) | 1.0(+2.1%) | 0.9(-1.0%) | 1.0(-2.0%) | 1.0(+2.1%) | 1.0(-1.0%) | 1.0(+2.1%) | 0.9(-3.1%) | 1.0(0%) | 1.0(-14.0%) | 1.1(-5.8%) | 1.2(-1.6%) | 1.2(-6.1%) | 1.3(-3.7%) | 1.4(-5.6%) | 1.4(-11.7%) | 1.6(+7.2%) | 1.5(+34.5%) | 1.1(-2.6%) | 1.2(0%) | 1.2(+0.9%) | 1.1(-2.5%) | 1.2(+6.3%) | 1.1(-5.1%) | 1.2(-1.7%) | 1.2(-5.6%) | 1.3(-11.3%) | 1.4(-4.0%) | 1.5(-0.7%) | 1.5 | |
Inventory | $513.5 M(-17.2%) | $619.9 M(-4.1%) | $646.7 M(-1.2%) | $654.6 M(-1.5%) | $664.6 M(+1.6%) | $654.2 M(+18.4%) | $552.6 M(-10.7%) | $618.6 M(-20.7%) | $779.9 M(+7.2%) | $727.5 M(-19.5%) | $903.8 M(+32.8%) | $680.5 M(+42.4%) | $477.9 M(+8.8%) | $439.3 M(+3.0%) | $426.5 M(+27.8%) | $333.7 M(-3.1%) | $344.3 M(+18.3%) | $291.0 M(-5.8%) | $308.8 M(-7.2%) | $332.8 M(-43.9%) | $593.3 M(+1.9%) | $582.1 M(+4.7%) | $555.8 M(-7.2%) | $598.7 M(+14.4%) | $523.1 M(-23.0%) | $679.3 M(+21.5%) | $559.2 M(-5.3%) | $590.2 M(+16.9%) | $505.0 M(-3.4%) | $522.7 M(+18.3%) | $441.8 M(-4.0%) | $460.0 M | |
Retained Earnings | $2.0 B(-5.3%) | $2.1 B(+1.1%) | $2.1 B(+4.9%) | $2.0 B(+0.9%) | $2.0 B(-2.1%) | $2.0 B(+1.3%) | $2.0 B(+1.1%) | $2.0 B(+0.7%) | $2.0 B(+0.6%) | $2.0 B(+1.8%) | $1.9 B(+0.9%) | $1.9 B(+1.0%) | $1.9 B(+0.4%) | $1.9 B(+0.8%) | $1.9 B(+0.6%) | $1.8 B(+0.6%) | $1.8 B(-0.5%) | $1.8 B(+4.4%) | $1.8 B(-0.9%) | $1.8 B(+1.4%) | $1.8 B(+2.9%) | $1.7 B(+2.5%) | $1.7 B(+1.9%) | $1.6 B(+2.1%) | $1.6 B(+1.6%) | $1.6 B(+2.2%) | $1.5 B(+1.6%) | $1.5 B(+1.9%) | $1.5 B(-11.9%) | $1.7 B(-2.2%) | $1.7 B(+1.5%) | $1.7 B | |
PB Ratio | 0.8(-8.1%) | 0.9(+16.0%) | 0.8(-7.4%) | 0.8(+15.7%) | 0.7(+1.4%) | 0.7(+7.8%) | 0.6(-19.0%) | 0.8(-7.1%) | 0.8(+13.3%) | 0.8(-8.5%) | 0.8(-8.9%) | 0.9(+9.8%) | 0.8(-23.4%) | 1.1(+1.9%) | 1.1(0%) | 1.1(+10.5%) | 0.9(+5.6%) | 0.9(+2.3%) | 0.9(-12.0%) | 1.0(-32.0%) | 1.5(+8.1%) | 1.4(+24.8%) | 1.1(+5.8%) | 1.0(+7.3%) | 1.0(-11.1%) | 1.1(+31.7%) | 0.8(-5.8%) | 0.9(-20.9%) | 1.1(-11.3%) | 1.2(-0.8%) | 1.3(-3.1%) | 1.3 |
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 1, 2022 | Mar 1, 2022 | Dec 1, 2021 | Sep 1, 2021 | Jun 1, 2021 | Mar 1, 2021 | Dec 1, 2020 | Sep 1, 2020 | Jun 1, 2020 | Mar 1, 2020 | Dec 1, 2019 | Sep 1, 2019 | Jun 1, 2019 | Mar 1, 2019 | Dec 1, 2018 | Sep 1, 2018 | Jun 1, 2018 | Mar 1, 2018 | Dec 1, 2017 | Sep 1, 2017 | Jun 1, 2017 | Mar 1, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | -$1.8(-410.5%) | $0.6(-68.5%) | $1.8(+302.2%) | $0.5(+177.6%) | -$0.6(-200.0%) | $0.6(+20.8%) | $0.5(+33.3%) | $0.4(+9.1%) | $0.3(-51.5%) | $0.7(+74.4%) | $0.4(-4.9%) | $0.4(+64.0%) | $0.3(-26.5%) | $0.3(+21.4%) | $0.3(-6.7%) | $0.3(+600.0%) | -$0.1(-104.7%) | $1.3(+906.3%) | -$0.2(-125.4%) | $0.6(-26.7%) | $0.9(+17.8%) | $0.7(+32.7%) | $0.6(0%) | $0.6(+25.0%) | $0.4(-21.4%) | $0.6(+33.3%) | $0.4(-8.7%) | $0.5(+116.1%) | -$2.9(-401.8%) | -$0.6(-229.6%) | $0.4(-2.2%) | $0.5 | |
TTM EPS | $1.1(-52.9%) | $2.3(-0.4%) | $2.3(+143.0%) | $0.9(+10.7%) | $0.8(-52.0%) | $1.8(-5.4%) | $1.9(+5.1%) | $1.8(-2.8%) | $1.8(+4.6%) | $1.7(+24.5%) | $1.4(+8.6%) | $1.3(+9.4%) | $1.2(+36.0%) | $0.9(-52.5%) | $1.8(+32.1%) | $1.4(-19.4%) | $1.7(-35.1%) | $2.6(+27.2%) | $2.1(-25.6%) | $2.8(+3.0%) | $2.7(+18.5%) | $2.3(+8.1%) | $2.1(+6.6%) | $2.0(+4.8%) | $1.9(+232.4%) | -$1.4(+44.3%) | -$2.5(-0.8%) | -$2.5(+0.4%) | -$2.5(-825.7%) | $0.3(-77.1%) | $1.5(+0.7%) | $1.5 | |
Revenue | $9.8 B(-7.0%) | $10.5 B(-4.3%) | $11.0 B(+0.1%) | $11.0 B(-8.8%) | $12.0 B(-2.0%) | $12.2 B(+11.5%) | $11.0 B(-12.0%) | $12.5 B(-10.1%) | $13.9 B(-11.4%) | $15.7 B(-8.5%) | $17.1 B(+38.3%) | $12.4 B(+24.5%) | $9.9 B(+19.1%) | $8.4 B(+17.9%) | $7.1 B(+18.9%) | $6.0 B(+26.7%) | $4.7 B(+4.9%) | $4.5 B(+41.9%) | $3.2 B(-60.6%) | $8.0 B(-14.3%) | $9.4 B(+0.4%) | $9.3 B(-1.4%) | $9.5 B(+9.0%) | $8.7 B(-13.1%) | $10.0 B(-4.2%) | $10.4 B(+2.8%) | $10.2 B(+10.6%) | $9.2 B(+3.5%) | $8.9 B(+3.9%) | $8.5 B(+5.7%) | $8.1 B(-1.3%) | $8.2 B | |
TTM Revenue | $42.2 B(-5.0%) | $44.4 B(-3.8%) | $46.2 B(-0.0%) | $46.2 B(-3.2%) | $47.7 B(-3.8%) | $49.6 B(-6.5%) | $53.0 B(-10.4%) | $59.1 B(+0.2%) | $59.0 B(+7.1%) | $55.1 B(+15.3%) | $47.8 B(+26.6%) | $37.8 B(+20.5%) | $31.3 B(+20.1%) | $26.1 B(+17.4%) | $22.2 B(+21.5%) | $18.3 B(-10.1%) | $20.4 B(-18.6%) | $25.0 B(-16.2%) | $29.9 B(-17.4%) | $36.2 B(-1.8%) | $36.8 B(-1.7%) | $37.4 B(-2.9%) | $38.6 B(-1.8%) | $39.2 B(-1.3%) | $39.8 B(+2.9%) | $38.6 B(+5.1%) | $36.7 B(+6.0%) | $34.7 B(+2.9%) | $33.7 B(+3.3%) | $32.6 B(+3.6%) | $31.5 B(+4.8%) | $30.0 B | |
Total Expenses | $9.7 B(-6.8%) | $10.4 B(-4.5%) | $10.9 B(+0.2%) | $10.9 B(-9.1%) | $12.0 B(-1.6%) | $12.2 B(+11.6%) | $10.9 B(-12.2%) | $12.4 B(-10.0%) | $13.8 B(-11.3%) | $15.6 B(-8.8%) | $17.1 B(+38.3%) | $12.3 B(+24.5%) | $9.9 B(+19.3%) | $8.3 B(+17.9%) | $7.0 B(+19.1%) | $5.9 B(+26.6%) | $4.7 B(+5.3%) | $4.4 B(+42.1%) | $3.1 B(-60.7%) | $7.9 B(-14.4%) | $9.3 B(+0.6%) | $9.2 B(-1.7%) | $9.4 B(+9.0%) | $8.6 B(-13.1%) | $9.9 B(-4.3%) | $10.4 B(+2.6%) | $10.1 B(+10.6%) | $9.1 B(+3.2%) | $8.8 B(+4.2%) | $8.5 B(+5.6%) | $8.0 B(-1.3%) | $8.1 B | |
Operating Expenses | $202.3 M(+3.9%) | $194.7 M(+1.4%) | $192.0 M(+0.7%) | $190.6 M(-8.4%) | $208.1 M(0%) | $208.1 M(+1.1%) | $205.9 M(+3.9%) | $198.2 M(-2.4%) | $203.0 M(-8.9%) | $222.8 M(+11.1%) | $200.6 M(+5.8%) | $189.6 M(+3.6%) | $183.0 M(+18.8%) | $154.1 M(+6.1%) | $145.3 M(-4.3%) | $151.9 M(+9.2%) | $139.1 M(-19.3%) | $172.3 M(-4.4%) | $180.3 M(-3.2%) | $186.2 M(-12.5%) | $212.7 M(+1.5%) | $209.5 M(+9.4%) | $191.5 M(+6.0%) | $180.7 M(-0.7%) | $181.9 M(-3.5%) | $188.5 M(+1.8%) | $185.1 M(-0.6%) | $186.2 M(-4.8%) | $195.6 M(+9.5%) | $178.6 M(-0.6%) | $179.7 M(-0.8%) | $181.1 M | |
Cost Of Goods Sold | $9.5 B(-7.0%) | $10.2 B(-4.6%) | $10.7 B(+0.2%) | $10.7 B(-9.1%) | $11.8 B(-1.6%) | $12.0 B(+11.8%) | $10.7 B(-12.4%) | $12.2 B(-10.1%) | $13.6 B(-11.4%) | $15.3 B(-9.1%) | $16.9 B(+38.8%) | $12.2 B(+24.9%) | $9.7 B(+19.3%) | $8.2 B(+18.1%) | $6.9 B(+19.7%) | $5.8 B(+27.1%) | $4.5 B(+6.3%) | $4.3 B(+45.0%) | $2.9 B(-62.0%) | $7.8 B(-14.5%) | $9.1 B(+0.6%) | $9.0 B(-1.9%) | $9.2 B(+9.1%) | $8.4 B(-13.3%) | $9.7 B(-4.3%) | $10.2 B(+2.6%) | $9.9 B(+10.8%) | $8.9 B(+3.4%) | $8.6 B(+4.1%) | $8.3 B(+5.7%) | $7.9 B(-1.4%) | $8.0 B | |
TTM Cost Of Goods Sold | $41.1 B(-5.2%) | $43.4 B(-3.9%) | $45.2 B(+0.1%) | $45.1 B(-3.3%) | $46.7 B(-3.8%) | $48.5 B(-6.5%) | $51.9 B(-10.6%) | $58.0 B(+0.1%) | $58.0 B(+7.2%) | $54.1 B(+15.3%) | $46.9 B(+27.0%) | $36.9 B(+20.9%) | $30.5 B(+20.5%) | $25.4 B(+18.1%) | $21.5 B(+22.6%) | $17.5 B(-10.2%) | $19.5 B(-18.9%) | $24.0 B(-16.5%) | $28.8 B(-17.8%) | $35.0 B(-1.9%) | $35.7 B(-1.8%) | $36.4 B(-3.0%) | $37.5 B(-1.9%) | $38.2 B(-1.3%) | $38.7 B(+2.9%) | $37.6 B(+5.2%) | $35.8 B(+6.1%) | $33.7 B(+3.0%) | $32.8 B(+3.4%) | $31.7 B(+3.7%) | $30.6 B(+5.0%) | $29.1 B | |
Gross Profit | $258.9 M(-3.4%) | $268.1 M(+9.3%) | $245.2 M(-3.5%) | $254.1 M(+9.3%) | $232.4 M(-17.4%) | $281.4 M(-0.1%) | $281.7 M(+7.2%) | $262.7 M(-7.0%) | $282.4 M(-12.4%) | $322.3 M(+27.2%) | $253.4 M(+9.7%) | $230.9 M(+7.3%) | $215.2 M(+9.0%) | $197.5 M(+7.4%) | $183.9 M(-4.0%) | $191.6 M(+16.0%) | $165.2 M(-22.8%) | $214.0 M(+0.1%) | $213.9 M(-17.3%) | $258.7 M(-9.8%) | $286.7 M(-6.2%) | $305.7 M(+13.8%) | $268.6 M(+7.0%) | $251.1 M(-4.2%) | $262.2 M(-1.7%) | $266.7 M(+8.3%) | $246.2 M(+1.1%) | $243.4 M(+5.9%) | $229.9 M(-4.2%) | $239.9 M(+3.9%) | $231.0 M(-0.2%) | $231.4 M | |
TTM Gross Profit | $1.0 B(+2.6%) | $999.8 M(-1.3%) | $1.0 B(-3.5%) | $1.0 B(-0.8%) | $1.1 B(-4.5%) | $1.1 B(-3.6%) | $1.1 B(+2.5%) | $1.1 B(+2.9%) | $1.1 B(+6.6%) | $1.0 B(+13.9%) | $897.0 M(+8.4%) | $827.5 M(+5.0%) | $788.2 M(+6.8%) | $738.2 M(-2.2%) | $754.7 M(-3.8%) | $784.7 M(-7.9%) | $851.8 M(-12.5%) | $973.3 M(-8.6%) | $1.1 B(-4.9%) | $1.1 B(+0.7%) | $1.1 B(+2.3%) | $1.1 B(+3.7%) | $1.0 B(+2.2%) | $1.0 B(+0.8%) | $1.0 B(+3.3%) | $986.2 M(+2.8%) | $959.4 M(+1.6%) | $944.2 M(+1.3%) | $932.2 M(+0.8%) | $924.6 M(+0.3%) | $921.4 M(+1.4%) | $908.9 M | |
Gross Margin | 2.6%(+3.5%) | 2.6%(+14.3%) | 2.2%(-3.5%) | 2.3%(+19.6%) | 1.9%(-15.7%) | 2.3%(-10.5%) | 2.6%(+22.4%) | 2.1%(+3.5%) | 2.0%(-1.5%) | 2.1%(+39.2%) | 1.5%(-20.4%) | 1.9%(-13.9%) | 2.2%(-8.9%) | 2.4%(-8.8%) | 2.6%(-19.3%) | 3.2%(-8.3%) | 3.5%(-26.4%) | 4.8%(-29.5%) | 6.8%(+109.6%) | 3.2%(+5.6%) | 3.1%(-6.7%) | 3.3%(+15.5%) | 2.8%(-1.7%) | 2.9%(+9.9%) | 2.6%(+2.7%) | 2.6%(+5.3%) | 2.4%(-8.3%) | 2.6%(+2.3%) | 2.6%(-7.8%) | 2.8%(-1.8%) | 2.9%(+1.4%) | 2.8% | |
Operating Profit | $56.6 M(-22.9%) | $73.4 M(+38.0%) | $53.2 M(-16.2%) | $63.5 M(+161.3%) | $24.3 M(-66.8%) | $73.3 M(-3.3%) | $75.8 M(+17.5%) | $64.5 M(-18.8%) | $79.4 M(-20.2%) | $99.5 M(+88.5%) | $52.8 M(+27.9%) | $41.3 M(+28.3%) | $32.2 M(-25.8%) | $43.4 M(+12.4%) | $38.6 M(-2.8%) | $39.7 M(+52.1%) | $26.1 M(-37.4%) | $41.7 M(+24.1%) | $33.6 M(-53.7%) | $72.5 M(-2.0%) | $74.0 M(-23.1%) | $96.2 M(+24.8%) | $77.1 M(+9.5%) | $70.4 M(-12.3%) | $80.3 M(+2.7%) | $78.2 M(+28.0%) | $61.1 M(+6.8%) | $57.2 M(+66.8%) | $34.3 M(-44.0%) | $61.3 M(+19.5%) | $51.3 M(+2.0%) | $50.3 M | |
TTM Operating Profit | $246.7 M(+15.1%) | $214.4 M(+0.1%) | $214.3 M(-9.5%) | $236.9 M(-0.4%) | $237.9 M(-18.8%) | $293.0 M(-8.2%) | $319.2 M(+7.8%) | $296.2 M(+8.5%) | $273.0 M(+20.9%) | $225.8 M(+33.1%) | $169.7 M(+9.1%) | $155.5 M(+1.0%) | $153.9 M(+4.1%) | $147.8 M(+1.2%) | $146.1 M(+3.5%) | $141.1 M(-18.9%) | $173.9 M(-21.6%) | $221.8 M(-19.7%) | $276.3 M(-13.6%) | $319.8 M(+0.7%) | $317.7 M(-1.9%) | $324.0 M(+5.9%) | $306.0 M(+5.5%) | $290.0 M(+4.8%) | $276.8 M(+19.9%) | $230.8 M(+7.9%) | $213.9 M(+4.8%) | $204.1 M(+3.5%) | $197.2 M(+5.5%) | $186.9 M(+1.6%) | $183.9 M(+3.3%) | $178.1 M | |
Operating Margin | 0.6%(-17.1%) | 0.7%(+42.9%) | 0.5%(-15.5%) | 0.6%(+190.0%) | 0.2%(-66.7%) | 0.6%(-13.0%) | 0.7%(+32.7%) | 0.5%(-8.8%) | 0.6%(-10.9%) | 0.6%(+106.5%) | 0.3%(-6.1%) | 0.3%(+3.1%) | 0.3%(-38.5%) | 0.5%(-3.7%) | 0.5%(-19.4%) | 0.7%(+19.6%) | 0.6%(-39.8%) | 0.9%(-12.3%) | 1.1%(+17.8%) | 0.9%(+13.9%) | 0.8%(-23.3%) | 1.0%(+25.6%) | 0.8%(+1.2%) | 0.8%(+1.3%) | 0.8%(+6.7%) | 0.8%(+25.0%) | 0.6%(-3.2%) | 0.6%(+59.0%) | 0.4%(-45.8%) | 0.7%(+14.3%) | 0.6%(+3.3%) | 0.6% | |
Net Income | -$101.8 M(-403.9%) | $33.5 M(-69.1%) | $108.3 M(+295.3%) | $27.4 M(+178.7%) | -$34.8 M(-199.7%) | $34.9 M(+16.7%) | $29.9 M(+31.1%) | $22.8 M(+9.1%) | $20.9 M(-50.8%) | $42.5 M(+74.2%) | $24.4 M(-7.2%) | $26.3 M(+69.7%) | $15.5 M(-28.6%) | $21.7 M(+23.3%) | $17.6 M(-6.9%) | $18.9 M(+640.0%) | -$3.5 M(-104.3%) | $82.0 M(+903.9%) | -$10.2 M(-124.6%) | $41.4 M(-26.7%) | $56.5 M(+17.2%) | $48.2 M(+30.3%) | $37.0 M(-0.5%) | $37.2 M(+25.7%) | $29.6 M(-22.5%) | $38.2 M(+33.1%) | $28.7 M(-8.0%) | $31.2 M(+116.2%) | -$193.0 M(-401.3%) | -$38.5 M(-228.3%) | $30.0 M(-4.2%) | $31.3 M | |
TTM Net Income | $67.4 M(-49.9%) | $134.4 M(-1.0%) | $135.8 M(+136.6%) | $57.4 M(+8.7%) | $52.8 M(-51.3%) | $108.5 M(-6.5%) | $116.1 M(+5.0%) | $110.6 M(-3.1%) | $114.1 M(+5.0%) | $108.7 M(+23.7%) | $87.9 M(+8.4%) | $81.1 M(+10.0%) | $73.7 M(+34.7%) | $54.7 M(-52.4%) | $115.0 M(+31.9%) | $87.2 M(-20.5%) | $109.7 M(-35.4%) | $169.7 M(+24.9%) | $135.9 M(-25.8%) | $183.1 M(+2.4%) | $178.9 M(+17.7%) | $152.0 M(+7.0%) | $142.0 M(+6.2%) | $133.7 M(+4.7%) | $127.7 M(+234.6%) | -$94.9 M(+44.7%) | -$171.6 M(-0.8%) | -$170.3 M(-0.1%) | -$170.2 M(-780.8%) | $25.0 M(-76.5%) | $106.2 M(0%) | $106.2 M | |
Net Margin | -1.0%(-425.0%) | 0.3%(-67.7%) | 1.0%(+296.0%) | 0.3%(+186.2%) | -0.3%(-200.0%) | 0.3%(+7.4%) | 0.3%(+50.0%) | 0.2%(+20.0%) | 0.1%(-44.4%) | 0.3%(+92.9%) | 0.1%(-33.3%) | 0.2%(+31.3%) | 0.2%(-38.5%) | 0.3%(+4.0%) | 0.3%(-21.9%) | 0.3%(+557.1%) | -0.1%(-103.8%) | 1.8%(+671.9%) | -0.3%(-161.5%) | 0.5%(-13.3%) | 0.6%(+15.4%) | 0.5%(+33.3%) | 0.4%(-9.3%) | 0.4%(+43.3%) | 0.3%(-18.9%) | 0.4%(+32.1%) | 0.3%(-17.6%) | 0.3%(+115.6%) | -2.2%(-384.4%) | -0.5%(-221.6%) | 0.4%(-2.6%) | 0.4% | |
EBIT | -$79.4 M(-201.0%) | $78.6 M(-46.1%) | $145.8 M(+137.5%) | $61.4 M(+558.2%) | -$13.4 M(-117.2%) | $77.9 M(+3.6%) | $75.2 M(+20.1%) | $62.6 M(-4.3%) | $65.4 M(-32.9%) | $97.5 M(+94.6%) | $50.1 M(+1.4%) | $49.4 M(+49.2%) | $33.1 M(-25.4%) | $44.4 M(+43.2%) | $31.0 M(-19.9%) | $38.7 M(+233.6%) | $11.6 M(-90.1%) | $117.2 M(+1422.1%) | $7.7 M(-89.6%) | $73.8 M(-0.5%) | $74.2 M(-19.4%) | $92.1 M(+16.1%) | $79.3 M(+10.4%) | $71.8 M(+14.7%) | $62.6 M(-22.6%) | $80.9 M(+33.1%) | $60.8 M(+9.6%) | $55.5 M(+147.6%) | -$116.6 M(-289.3%) | $61.6 M(+22.2%) | $50.4 M(+1.2%) | $49.8 M | |
TTM EBIT | $206.4 M(-24.2%) | $272.4 M(+0.3%) | $271.7 M(+35.1%) | $201.1 M(-0.6%) | $202.3 M(-28.0%) | $281.1 M(-6.5%) | $300.7 M(+9.1%) | $275.6 M(+5.0%) | $262.4 M(+14.0%) | $230.1 M(+30.0%) | $177.0 M(+12.1%) | $157.9 M(+7.3%) | $147.2 M(+17.1%) | $125.7 M(-36.7%) | $198.5 M(+13.3%) | $175.2 M(-16.7%) | $210.3 M(-22.9%) | $272.9 M(+10.1%) | $247.8 M(-22.4%) | $319.4 M(+0.6%) | $317.4 M(+3.8%) | $305.8 M(+3.8%) | $294.6 M(+6.7%) | $276.1 M(+6.3%) | $259.8 M(+222.3%) | $80.6 M(+31.5%) | $61.3 M(+20.4%) | $50.9 M(+12.6%) | $45.2 M(-74.6%) | $178.0 M(+1.3%) | $175.8 M(+2.3%) | $171.9 M | |
EBITDA | -$48.3 M(-146.4%) | $104.1 M(-38.9%) | $170.3 M(+96.4%) | $86.7 M(+551.9%) | $13.3 M(-87.2%) | $104.0 M(+2.9%) | $101.1 M(+14.4%) | $88.4 M(-5.0%) | $93.1 M(-25.0%) | $124.1 M(+62.4%) | $76.4 M(-0.3%) | $76.6 M(+42.4%) | $53.8 M(-16.1%) | $64.1 M(+24.0%) | $51.7 M(-11.6%) | $58.5 M(+88.1%) | $31.1 M(-77.7%) | $139.3 M(+362.8%) | $30.1 M(-68.5%) | $95.6 M(-1.9%) | $97.4 M(-14.0%) | $113.2 M(+13.1%) | $100.1 M(+6.4%) | $94.1 M(+10.6%) | $85.1 M(-16.2%) | $101.5 M(+26.2%) | $80.4 M(+8.2%) | $74.3 M(+178.5%) | -$94.7 M(-214.9%) | $82.4 M(+15.9%) | $71.1 M(-1.8%) | $72.4 M | |
TTM EBITDA | $312.8 M(-16.4%) | $374.4 M(+0.0%) | $374.3 M(+22.7%) | $305.1 M(-0.6%) | $306.8 M(-20.6%) | $386.6 M(-4.9%) | $406.7 M(+6.5%) | $382.0 M(+3.2%) | $370.2 M(+11.9%) | $330.9 M(+22.1%) | $270.9 M(+10.0%) | $246.2 M(+7.9%) | $228.1 M(+11.1%) | $205.4 M(-26.8%) | $280.6 M(+8.3%) | $259.0 M(-12.5%) | $296.1 M(-18.3%) | $362.4 M(+7.8%) | $336.3 M(-17.2%) | $406.3 M(+0.4%) | $404.8 M(+3.1%) | $392.5 M(+3.1%) | $380.8 M(+5.5%) | $361.1 M(+5.8%) | $341.3 M(+111.3%) | $161.5 M(+13.4%) | $142.4 M(+7.0%) | $133.1 M(+1.4%) | $131.2 M(-50.7%) | $265.9 M(+0.5%) | $264.6 M(+2.4%) | $258.3 M | |
Selling, General & Administrative Expenses | $202.3 M(+3.9%) | $194.7 M(+1.4%) | $192.0 M(+0.7%) | $190.6 M(-8.4%) | $208.1 M(0%) | $208.1 M(+1.1%) | $205.9 M(+3.9%) | $198.2 M(-2.4%) | $203.0 M(-8.9%) | $222.8 M(+11.1%) | $200.6 M(+5.8%) | $189.6 M(+3.6%) | $183.0 M(+18.8%) | $154.1 M(+6.1%) | $145.3 M(-4.3%) | $151.9 M(+9.2%) | $139.1 M(-19.3%) | $172.3 M(-4.4%) | $180.3 M(-3.2%) | $186.2 M(-12.5%) | $212.7 M(+1.5%) | $209.5 M(+9.4%) | $191.5 M(+6.0%) | $180.7 M(-0.7%) | $181.9 M(-3.5%) | $188.5 M(+1.8%) | $185.1 M(-0.6%) | $186.2 M(-4.8%) | $195.6 M(+9.5%) | $178.6 M(-0.6%) | $179.7 M(-0.8%) | $181.1 M | |
TTM SGA | $779.6 M(-0.7%) | $785.4 M(-1.7%) | $798.8 M(-1.7%) | $812.7 M(-0.9%) | $820.3 M(+0.6%) | $815.2 M(-1.8%) | $829.9 M(+0.6%) | $824.6 M(+1.1%) | $816.0 M(+2.5%) | $796.0 M(+9.4%) | $727.3 M(+8.2%) | $672.0 M(+5.9%) | $634.3 M(+7.4%) | $590.4 M(-3.0%) | $608.6 M(-5.4%) | $643.6 M(-5.1%) | $677.9 M(-9.8%) | $751.5 M(-4.7%) | $788.7 M(-1.4%) | $799.9 M(+0.7%) | $794.4 M(+4.0%) | $763.6 M(+2.8%) | $742.6 M(+0.9%) | $736.2 M(-0.7%) | $741.7 M(-1.8%) | $755.4 M(+1.3%) | $745.5 M(+0.7%) | $740.1 M(+0.7%) | $735.0 M(-1.1%) | $743.1 M(+0.2%) | $741.4 M(+1.3%) | $732.2 M | |
Depreciation And Amortization | $31.1 M(+22.0%) | $25.5 M(+4.1%) | $24.5 M(-3.2%) | $25.3 M(-5.2%) | $26.7 M(+2.3%) | $26.1 M(+0.8%) | $25.9 M(+0.4%) | $25.8 M(-6.9%) | $27.7 M(+4.1%) | $26.6 M(+1.1%) | $26.3 M(-3.3%) | $27.2 M(+31.4%) | $20.7 M(+5.1%) | $19.7 M(-4.8%) | $20.7 M(+4.5%) | $19.8 M(+1.5%) | $19.5 M(-11.8%) | $22.1 M(-1.3%) | $22.4 M(+2.8%) | $21.8 M(-6.0%) | $23.2 M(+9.9%) | $21.1 M(+1.4%) | $20.8 M(-6.7%) | $22.3 M(-0.9%) | $22.5 M(+9.2%) | $20.6 M(+5.1%) | $19.6 M(+4.3%) | $18.8 M(-14.2%) | $21.9 M(+5.3%) | $20.8 M(+0.5%) | $20.7 M(-8.4%) | $22.6 M | |
TTM D&A | $106.4 M(+4.3%) | $102.0 M(-0.6%) | $102.6 M(-1.4%) | $104.0 M(-0.5%) | $104.5 M(-0.9%) | $105.5 M(-0.5%) | $106.0 M(-0.4%) | $106.4 M(-1.3%) | $107.8 M(+6.9%) | $100.8 M(+7.3%) | $93.9 M(+6.3%) | $88.3 M(+9.2%) | $80.9 M(+1.5%) | $79.7 M(-2.9%) | $82.1 M(-2.0%) | $83.8 M(-2.3%) | $85.8 M(-4.1%) | $89.5 M(+1.1%) | $88.5 M(+1.8%) | $86.9 M(-0.6%) | $87.4 M(+0.8%) | $86.7 M(+0.6%) | $86.2 M(+1.4%) | $85.0 M(+4.3%) | $81.5 M(+0.7%) | $80.9 M(-0.3%) | $81.1 M(-1.3%) | $82.2 M(-4.4%) | $86.0 M(-2.2%) | $87.9 M(-1.0%) | $88.8 M(+2.8%) | $86.4 M | |
Interest Expense | $21.8 M(-24.8%) | $29.0 M(-0.7%) | $29.2 M(-5.5%) | $30.9 M(-6.9%) | $33.2 M(+5.1%) | $31.6 M(-9.5%) | $34.9 M(-2.8%) | $35.9 M(-5.5%) | $38.0 M(+9.5%) | $34.7 M(+24.8%) | $27.8 M(+65.5%) | $16.8 M(+33.3%) | $12.6 M(+4.1%) | $12.1 M(+6.1%) | $11.4 M(+2.7%) | $11.1 M(-9.8%) | $12.3 M(+30.9%) | $9.4 M(-12.2%) | $10.7 M(-34.0%) | $16.2 M(-3.0%) | $16.7 M(-21.2%) | $21.2 M(-2.3%) | $21.7 M(+5.8%) | $20.5 M(+4.1%) | $19.7 M(+3.1%) | $19.1 M(-0.5%) | $19.2 M(+13.6%) | $16.9 M(-15.9%) | $20.1 M(+18.2%) | $17.0 M(+9.7%) | $15.5 M(+13.1%) | $13.7 M | |
TTM Interest Expense | $110.9 M(-9.3%) | $122.3 M(-2.1%) | $124.9 M(-4.4%) | $130.6 M(-3.7%) | $135.6 M(-3.4%) | $140.4 M(-2.2%) | $143.5 M(+5.2%) | $136.4 M(+16.3%) | $117.3 M(+27.6%) | $91.9 M(+32.6%) | $69.3 M(+31.0%) | $52.9 M(+12.1%) | $47.2 M(+0.6%) | $46.9 M(+6.1%) | $44.2 M(+1.6%) | $43.5 M(-10.5%) | $48.6 M(-8.3%) | $53.0 M(-18.2%) | $64.8 M(-14.5%) | $75.8 M(-5.4%) | $80.1 M(-3.6%) | $83.1 M(+2.6%) | $81.0 M(+3.2%) | $78.5 M(+4.8%) | $74.9 M(-0.5%) | $75.3 M(+2.9%) | $73.2 M(+5.3%) | $69.5 M(+4.8%) | $66.3 M(+9.8%) | $60.4 M(+11.0%) | $54.4 M(+12.2%) | $48.5 M | |
Income Tax | $0.0(-100.0%) | $14.6 M(+50.5%) | $9.7 M(+193.9%) | $3.3 M(+128.0%) | -$11.8 M(-209.3%) | $10.8 M(+10.2%) | $9.8 M(+133.3%) | $4.2 M(-35.4%) | $6.5 M(-65.6%) | $18.9 M(+856.0%) | -$2.5 M(-139.1%) | $6.4 M(+28.0%) | $5.0 M(-50.0%) | $10.0 M(+400.0%) | $2.0 M(-77.3%) | $8.8 M(+183.9%) | $3.1 M(-87.8%) | $25.4 M(+229.9%) | $7.7 M(-51.9%) | $16.0 M(+2185.7%) | $700.0 K(-96.7%) | $21.5 M(+7.5%) | $20.0 M(+42.9%) | $14.0 M(+6.1%) | $13.2 M(-42.6%) | $23.0 M(+85.5%) | $12.4 M(+69.9%) | $7.3 M(-87.2%) | $57.0 M(-31.0%) | $82.6 M(+1695.7%) | $4.6 M(-8.0%) | $5.0 M | |
TTM Income Tax | $27.6 M(+74.7%) | $15.8 M(+31.7%) | $12.0 M(-0.8%) | $12.1 M(-6.9%) | $13.0 M(-58.5%) | $31.3 M(-20.6%) | $39.4 M(+45.4%) | $27.1 M(-7.5%) | $29.3 M(+5.4%) | $27.8 M(+47.1%) | $18.9 M(-19.2%) | $23.4 M(-9.3%) | $25.8 M(+8.0%) | $23.9 M(-39.2%) | $39.3 M(-12.7%) | $45.0 M(-13.8%) | $52.2 M(+4.8%) | $49.8 M(+8.5%) | $45.9 M(-21.1%) | $58.2 M(+3.6%) | $56.2 M(-18.2%) | $68.7 M(-2.1%) | $70.2 M(+12.1%) | $62.6 M(+12.0%) | $55.9 M(-43.9%) | $99.7 M(-37.4%) | $159.3 M(+5.2%) | $151.5 M(+1.5%) | $149.2 M(+61.8%) | $92.2 M(+514.7%) | $15.0 M(-14.3%) | $17.5 M | |
PE Ratio | 25.9(+91.4%) | 13.6(+18.7%) | 11.4(-59.9%) | 28.4(+4.9%) | 27.1(+111.5%) | 12.8(+14.7%) | 11.2(-23.0%) | 14.5(-3.8%) | 15.1(+11.4%) | 13.6(-24.9%) | 18.0(-16.3%) | 21.6(+1.5%) | 21.2(-43.7%) | 37.7(+111.3%) | 17.9(-24.2%) | 23.6(+39.8%) | 16.9(+62.0%) | 10.4(-15.4%) | 12.3(+20.5%) | 10.2(-35.2%) | 15.8(-6.9%) | 16.9(+21.9%) | 13.9(-3.1%) | 14.3(+4.5%) | 13.7 | - | - | - | - | 99.5(+324.7%) | 23.4(-1.8%) | 23.9 | |
PS Ratio | 0.0(0%) | 0.0(+33.3%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(+50.0%) | 0.0(-33.3%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(-40.0%) | 0.1(0%) | 0.1(-37.5%) | 0.1(-11.1%) | 0.1(-18.2%) | 0.1(+22.2%) | 0.1(+28.6%) | 0.1(+40.0%) | 0.1(0%) | 0.1(-37.5%) | 0.1(+14.3%) | 0.1(+40.0%) | 0.1(0%) | 0.1(+25.0%) | 0.0(-20.0%) | 0.1(+25.0%) | 0.0(0%) | 0.0(-33.3%) | 0.1(-14.3%) | 0.1(-12.5%) | 0.1(0%) | 0.1 |
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 1, 2022 | Mar 1, 2022 | Dec 1, 2021 | Sep 1, 2021 | Jun 1, 2021 | Mar 1, 2021 | Dec 1, 2020 | Sep 1, 2020 | Jun 1, 2020 | Mar 1, 2020 | Dec 1, 2019 | Sep 1, 2019 | Jun 1, 2019 | Mar 1, 2019 | Dec 1, 2018 | Sep 1, 2018 | Jun 1, 2018 | Mar 1, 2018 | Dec 1, 2017 | Sep 1, 2017 | Jun 1, 2017 | Mar 1, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash From Operations | $120.3 M(+412.5%) | -$38.5 M(-156.7%) | $67.9 M(-38.4%) | $110.2 M(+2348.9%) | $4.5 M(-94.4%) | $80.3 M(+84.6%) | $43.5 M(-69.6%) | $143.0 M(+257.5%) | -$90.8 M(-135.1%) | $258.5 M(+504.0%) | $42.8 M(+159.4%) | -$72.0 M(-43.7%) | -$50.1 M(-160.6%) | $82.7 M(+122.3%) | $37.2 M(-64.0%) | $103.4 M(-8.9%) | $113.5 M(-53.8%) | $245.5 M(+4.2%) | $235.6 M(+2380.0%) | $9.5 M(-84.2%) | $60.1 M(+82.7%) | $32.9 M(-73.7%) | $125.0 M(+1057.4%) | $10.8 M(-91.9%) | $133.5 M(+252.8%) | -$87.4 M(-43800.0%) | $200.0 K(+100.1%) | -$228.8 M(-497.9%) | $57.5 M(+130.2%) | -$190.5 M(-194.4%) | -$64.7 M(-200.9%) | $64.1 M | |
TTM CFO | $259.9 M(+80.4%) | $144.1 M(-45.2%) | $262.9 M(+10.2%) | $238.5 M(-12.1%) | $271.3 M(+54.1%) | $176.0 M(-50.3%) | $354.2 M(+0.2%) | $353.5 M(+155.2%) | $138.5 M(-22.7%) | $179.2 M(+5170.6%) | $3.4 M(+254.6%) | -$2.2 M(-101.3%) | $173.2 M(-48.6%) | $336.8 M(-32.6%) | $499.6 M(-28.4%) | $698.0 M(+15.5%) | $604.1 M(+9.7%) | $550.7 M(+62.9%) | $338.1 M(+48.6%) | $227.5 M(-0.6%) | $228.8 M(-24.3%) | $302.2 M(+66.1%) | $181.9 M(+218.6%) | $57.1 M(+131.3%) | -$182.5 M(+29.4%) | -$258.5 M(+28.5%) | -$361.6 M(+15.2%) | -$426.5 M(-219.2%) | -$133.6 M(+63.0%) | -$360.7 M(-139.0%) | -$150.9 M(-534.0%) | -$23.8 M | |
Cash From Investing | -$34.4 M(+47.0%) | -$64.9 M(-135.9%) | $180.7 M(+1169.2%) | -$16.9 M(+28.7%) | -$23.7 M(-11.3%) | -$21.3 M(+34.7%) | -$32.6 M(-38.7%) | -$23.5 M(+8.6%) | -$25.7 M(-24.1%) | -$20.7 M(+2.4%) | -$21.2 M(+96.8%) | -$657.3 M(-1255.3%) | -$48.5 M(-589.9%) | $9.9 M(+158.2%) | -$17.0 M(-529.6%) | -$2.7 M(+80.8%) | -$14.1 M(-105.5%) | $255.6 M(+1397.5%) | -$19.7 M(+86.8%) | -$149.0 M(-3339.1%) | $4.6 M(+121.4%) | -$21.5 M(-42.4%) | -$15.1 M(+18.4%) | -$18.5 M(-42.3%) | -$13.0 M(-113.1%) | $99.5 M(-12.3%) | $113.4 M(+31.7%) | $86.1 M(+55.7%) | $55.3 M(-17.9%) | $67.4 M(+10.3%) | $61.1 M(+343.4%) | -$25.1 M | |
TTM CFI | $64.5 M(-14.2%) | $75.2 M(-36.7%) | $118.8 M(+225.7%) | -$94.5 M(+6.5%) | -$101.1 M(+1.9%) | -$103.1 M(-0.6%) | -$102.5 M(-12.5%) | -$91.1 M(+87.4%) | -$724.9 M(+3.0%) | -$747.7 M(-4.3%) | -$717.1 M(-0.6%) | -$712.9 M(-1122.8%) | -$58.3 M(-143.9%) | -$23.9 M(-110.8%) | $221.8 M(+1.2%) | $219.1 M(+201.0%) | $72.8 M(-20.4%) | $91.5 M(+149.3%) | -$185.6 M(-2.5%) | -$181.0 M(-258.4%) | -$50.5 M(+25.8%) | -$68.1 M(-228.7%) | $52.9 M(-70.8%) | $181.4 M(-36.6%) | $286.0 M(-19.3%) | $354.3 M(+10.0%) | $322.2 M(+19.4%) | $269.9 M(+70.1%) | $158.7 M(+79.1%) | $88.6 M(+144.0%) | -$201.2 M(+18.4%) | -$246.5 M | |
Cash From Financing | -$68.0 M(-42.0%) | -$47.9 M(+5.0%) | -$50.4 M(+21.6%) | -$64.3 M(-435.8%) | -$12.0 M(-8.1%) | -$11.1 M(-117.5%) | $63.5 M(+132.9%) | -$192.8 M(-257.6%) | $122.3 M(+136.4%) | -$336.0 M(-413.1%) | $107.3 M(-68.8%) | $343.7 M(+893.8%) | -$43.3 M(-25.1%) | -$34.6 M(-132.2%) | -$14.9 M(+28.4%) | -$20.8 M(+14.1%) | -$24.2 M(+95.8%) | -$583.7 M(-420.7%) | -$112.1 M(-122.1%) | $507.0 M(+598.0%) | -$101.8 M(-1596.7%) | -$6.0 M(+93.0%) | -$86.2 M(-690.8%) | -$10.9 M(+75.8%) | -$45.1 M(+21.3%) | -$57.3 M(+22.5%) | -$73.9 M(+8.5%) | -$80.8 M(+72.0%) | -$288.9 M(-417.5%) | $91.0 M(+309.2%) | -$43.5 M(+63.8%) | -$120.2 M | |
TTM CFF | -$230.6 M(-32.1%) | -$174.6 M(-26.7%) | -$137.8 M(-476.6%) | -$23.9 M(+84.3%) | -$152.4 M(-742.0%) | -$18.1 M(+94.7%) | -$343.0 M(-14.6%) | -$299.2 M(-226.1%) | $237.3 M(+231.0%) | $71.7 M(-80.8%) | $373.1 M(+48.7%) | $250.9 M(+320.9%) | -$113.6 M(-20.2%) | -$94.5 M(+85.3%) | -$643.6 M(+13.1%) | -$740.8 M(-247.8%) | -$213.0 M(+26.7%) | -$290.6 M(-201.2%) | $287.1 M(-8.3%) | $313.0 M(+252.8%) | -$204.9 M(-38.3%) | -$148.2 M(+25.7%) | -$199.5 M(-6.6%) | -$187.2 M(+27.2%) | -$257.1 M(+48.7%) | -$500.9 M(-42.1%) | -$352.6 M(-9.4%) | -$322.2 M(+10.9%) | -$361.6 M(-528.9%) | -$57.5 M(-130.6%) | $187.8 M(-6.6%) | $201.1 M | |
Free Cash Flow | $102.4 M(+280.6%) | -$56.7 M(-206.4%) | $53.3 M(-42.5%) | $92.7 M(+709.9%) | -$15.2 M(-125.8%) | $58.9 M(+272.8%) | $15.8 M(-87.3%) | $124.2 M(+209.7%) | -$113.2 M(-147.2%) | $240.0 M(+1000.9%) | $21.8 M(+124.6%) | -$88.7 M(-45.4%) | -$61.0 M(-188.9%) | $68.6 M(+174.4%) | $25.0 M(-75.3%) | $101.4 M(-5.8%) | $107.7 M(-53.8%) | $232.9 M(+5.8%) | $220.1 M(+2886.1%) | -$7.9 M(-120.4%) | $38.7 M(+261.7%) | $10.7 M(-90.2%) | $109.5 M(+1095.5%) | -$11.0 M(-110.4%) | $105.9 M(+202.6%) | -$103.2 M(-675.9%) | -$13.3 M(+94.5%) | -$244.2 M(-691.3%) | $41.3 M(+121.0%) | -$196.8 M(-128.3%) | -$86.2 M(-259.3%) | $54.1 M | |
TTM FCF | $191.7 M(+158.7%) | $74.1 M(-60.9%) | $189.7 M(+24.6%) | $152.2 M(-17.1%) | $183.7 M(+114.3%) | $85.7 M(-67.9%) | $266.8 M(-2.2%) | $272.8 M(+355.4%) | $59.9 M(-46.6%) | $112.1 M(+289.0%) | -$59.3 M(-5.7%) | -$56.1 M(-141.9%) | $134.0 M(-55.7%) | $302.7 M(-35.2%) | $467.0 M(-29.5%) | $662.1 M(+19.8%) | $552.8 M(+14.3%) | $483.8 M(+84.9%) | $261.6 M(+73.3%) | $151.0 M(+2.1%) | $147.9 M(-31.2%) | $215.1 M(+112.5%) | $101.2 M(+568.5%) | -$21.6 M(+91.5%) | -$254.8 M(+20.2%) | -$319.4 M(+22.7%) | -$413.0 M(+15.0%) | -$485.9 M(-159.0%) | -$187.6 M(+53.8%) | -$405.7 M(-107.8%) | -$195.2 M(-249.8%) | -$55.8 M | |
CAPEX | $17.9 M(-1.6%) | $18.2 M(+24.7%) | $14.6 M(-16.6%) | $17.5 M(-11.2%) | $19.7 M(-7.9%) | $21.4 M(-22.7%) | $27.7 M(+47.3%) | $18.8 M(-16.1%) | $22.4 M(+21.1%) | $18.5 M(-11.9%) | $21.0 M(+25.8%) | $16.7 M(+53.2%) | $10.9 M(-22.7%) | $14.1 M(+15.6%) | $12.2 M(+510.0%) | $2.0 M(-65.5%) | $5.8 M(-54.0%) | $12.6 M(-18.7%) | $15.5 M(-10.9%) | $17.4 M(-18.7%) | $21.4 M(-3.6%) | $22.2 M(+43.2%) | $15.5 M(-28.9%) | $21.8 M(-21.0%) | $27.6 M(+74.7%) | $15.8 M(+17.0%) | $13.5 M(-12.3%) | $15.4 M(-4.9%) | $16.2 M(+157.1%) | $6.3 M(-70.7%) | $21.5 M(+115.0%) | $10.0 M | |
TTM CAPEX | $68.2 M(-2.6%) | $70.0 M(-4.4%) | $73.2 M(-15.2%) | $86.3 M(-1.5%) | $87.6 M(-3.0%) | $90.3 M(+3.3%) | $87.4 M(+8.3%) | $80.7 M(+2.7%) | $78.6 M(+17.1%) | $67.1 M(+7.0%) | $62.7 M(+16.3%) | $53.9 M(+37.5%) | $39.2 M(+15.0%) | $34.1 M(+4.6%) | $32.6 M(-9.2%) | $35.9 M(-30.0%) | $51.3 M(-23.3%) | $66.9 M(-12.6%) | $76.5 M(0%) | $76.5 M(-5.4%) | $80.9 M(-7.1%) | $87.1 M(+7.9%) | $80.7 M(+2.5%) | $78.7 M(+8.8%) | $72.3 M(+18.7%) | $60.9 M(+18.5%) | $51.4 M(-13.5%) | $59.4 M(+10.0%) | $54.0 M(+20.0%) | $45.0 M(+1.6%) | $44.3 M(+38.4%) | $32.0 M | |
Dividends Paid | $9.9 M(-2.0%) | $10.1 M(0%) | $10.1 M(+20.2%) | $8.4 M(+1.2%) | $8.3 M(-1.2%) | $8.4 M(-3.5%) | $8.7 M(+1.2%) | $8.6 M(0%) | $8.6 M(+16.2%) | $7.4 M(-2.6%) | $7.6 M(+2.7%) | $7.4 M(-1.3%) | $7.5 M(-1.3%) | $7.6 M(+1.3%) | $7.5 M(+22.9%) | $6.1 M(-3.2%) | $6.3 M(0%) | $6.3 M(-3.1%) | $6.5 M(0%) | $6.5 M(0%) | $6.5 M(-1.5%) | $6.6 M(+65.0%) | $4.0 M(0%) | $4.0 M(-2.4%) | $4.1 M(+2.5%) | $4.0 M(-2.4%) | $4.1 M(+2.5%) | $4.0 M(0%) | $4.0 M(-2.4%) | $4.1 M(0%) | $4.1 M(0%) | $4.1 M | |
TTM Dividends Paid | $38.5 M(+4.3%) | $36.9 M(+4.8%) | $35.2 M(+4.1%) | $33.8 M(-0.6%) | $34.0 M(-0.9%) | $34.3 M(+3.0%) | $33.3 M(+3.4%) | $32.2 M(+3.9%) | $31.0 M(+3.7%) | $29.9 M(-0.7%) | $30.1 M(+0.3%) | $30.0 M(+4.5%) | $28.7 M(+4.4%) | $27.5 M(+5.0%) | $26.2 M(+4.0%) | $25.2 M(-1.6%) | $25.6 M(-0.8%) | $25.8 M(-1.1%) | $26.1 M(+10.6%) | $23.6 M(+11.8%) | $21.1 M(+12.8%) | $18.7 M(+16.1%) | $16.1 M(-0.6%) | $16.2 M(0%) | $16.2 M(+0.6%) | $16.1 M(-0.6%) | $16.2 M(0%) | $16.2 M(-0.6%) | $16.3 M(-0.6%) | $16.4 M(-0.6%) | $16.5 M(0%) | $16.5 M | |
TTM Dividend Per Share | $0.68(+4.6%) | $0.65(+4.8%) | $0.62(-15.1%) | $0.73(+30.4%) | $0.56(0%) | $0.56(0%) | $0.56(+40.0%) | $0.40(-23.1%) | $0.52(+4.0%) | $0.50(+4.2%) | $0.48(0%) | $0.48(+4.3%) | $0.46(+4.5%) | $0.44(+4.8%) | $0.42(+5.0%) | $0.40(0%) | $0.40(0%) | $0.40(0%) | $0.40(+11.1%) | $0.36(+12.5%) | $0.32(+14.3%) | $0.28(+16.7%) | $0.24(0%) | $0.24(0%) | $0.24(0%) | $0.24(0%) | $0.24(0%) | $0.24(0%) | $0.24(0%) | $0.24(0%) | $0.24(0%) | $0.24 | |
TTM Dividend Yield | 2.5%(+16.0%) | 2.1%(-11.3%) | 2.4%(-13.0%) | 2.8%(+12.2%) | 2.5%(-1.6%) | 2.5%(-7.8%) | 2.7%(+72.6%) | 1.6%(-17.4%) | 1.9%(-10.8%) | 2.1%(+10.9%) | 1.9%(+10.3%) | 1.7%(-6.0%) | 1.9%(+36.0%) | 1.4%(+4.6%) | 1.3%(+4.8%) | 1.2%(-11.4%) | 1.4%(-4.8%) | 1.5%(-7.0%) | 1.6%(+24.4%) | 1.3%(+69.3%) | 0.8%(+2.7%) | 0.7%(-11.0%) | 0.8%(-3.5%) | 0.8%(-8.6%) | 0.9%(+8.1%) | 0.9%(-23.9%) | 1.1%(+6.6%) | 1.1%(+23.3%) | 0.9%(+24.6%) | 0.7%(+3.0%) | 0.7%(+1.5%) | 0.7% | |
Payout Ratio | -9.7%(-132.2%) | 30.1%(+223.2%) | 9.3%(-69.6%) | 30.7%(+228.6%) | -23.9%(-199.1%) | 24.1%(-17.3%) | 29.1%(-22.9%) | 37.7%(-8.3%) | 41.1%(+136.4%) | 17.4%(-44.1%) | 31.1%(+10.7%) | 28.1%(-41.9%) | 48.4%(+38.2%) | 35.0%(-17.8%) | 42.6%(+32.0%) | 32.3%(+117.9%) | -180.0%(-2443.8%) | 7.7%(+112.0%) | -63.7%(-505.9%) | 15.7%(+36.5%) | 11.5%(-16.0%) | 13.7%(+26.6%) | 10.8%(+0.6%) | 10.8%(-22.4%) | 13.8%(+32.3%) | 10.5%(-26.7%) | 14.3%(+11.5%) | 12.8%(+719.3%) | -2.1%(+80.6%) | -10.7%(-177.9%) | 13.7%(+4.3%) | 13.1% |