Boston Scientific Corporation
NYSE:BSX
84.72 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 4,209 | 4,120 | 3,856 | 3,725 | 3,527 | 3,599 | 3,389 | 3,242 | 3,170 | 3,244 | 3,026 | 3,127 | 2,932 | 3,077 | 2,752 | 2,708 | 2,659 | 2,003 | 2,543 | 2,905 | 2,707 | 2,631 | 2,493 | 2,561 | 2,393 | 2,490 | 2,379 | 2,408 | 2,222 | 2,257 | 2,160 | 2,191 | 2,105 | 2,126 | 1,964 | 1,978 | 1,888 | 1,843 | 1,768 | 1,887 | 1,846 | 1,873 | 1,774 | 1,838 | 1,735 | 1,809 | 1,761 | 1,821 | 1,735 | 1,828 | 1,866 | 1,848 | 1,874 | 1,975 | 1,925 | 2,002 | 1,916 | 1,928 | 1,960 | 2,079 | 2,025 | 2,074 | 2,010 | 2,002 | 1,978 | 2,024 | 2,046 | 2,153 | 2,048 | 2,071 | 2,086 | 2,065 | 2,026 | 2,110 | 1,620 | 1,540 | 1,511 | 1,617 | 1,615 | 1,600 | 1,482 | 1,460 | 1,082 | 939 | 876 | 854 | 807 | 814 | 722 | 708 | 675 | 677 | 670 | 672 | 654 | 638 | 652 | 695 | 679 | 717 | 691 | 726 | 708 | 682.5 | 575.4 | 505.7 | 470 | 493.2 | 474.8 | 473.7 | 399.2 | 408.7 | 373.7 | 357.2 | 322.4 | 431.2 | 232.8 | 227.3 | 215.7 | 121.6 | 112.2 | 109.9 | 105.3 | 101.1 | 95.6 | 94.4 | 88.9 | 84.4 | 81.9 | 76.3 | 72.6 | 63.8 | 59.9 | 55.9 | 50.5 |
Cost of Revenue
| 1,312 | 1,535 | 1,209 | 1,147 | 1,112 | 1,070 | 1,040 | 1,024 | 990 | 1,022 | 967 | 982 | 914 | 957 | 906 | 1,014 | 881 | 799 | 818 | 868 | 792 | 775 | 746 | 747 | 689 | 756 | 690 | 691 | 653 | 649 | 667 | 639 | 614 | 659 | 592 | 590 | 556 | 558 | 537 | 584 | 571 | 588 | 577 | 579 | 538 | 577 | 619 | 611 | 558 | 578 | 631 | 660 | 680 | 688 | 631 | 660 | 623 | 654 | 663 | 709 | 629 | 630 | 607 | 630 | 655 | 604 | 580 | 636 | 575 | 563 | 568 | 526 | 630 | 677 | 374 | 342 | 343 | 357 | 344 | 328 | 309 | 363 | 292 | 257 | 243 | 235 | 226 | 227 | 211 | 225 | 207 | 215 | 214 | 268 | 222 | 112 | 200 | 217 | 213 | 152 | 283 | 235 | 230 | 167.3 | 200.5 | 151.2 | 140 | 75.3 | 135.9 | 131.5 | 113.2 | 54.6 | 104.5 | 94.9 | 85.6 | 80.8 | 65.6 | 66.2 | 64.4 | 34.5 | 41.2 | 40 | 37.4 | 35.2 | 33.6 | 32.9 | 32.2 | 30.6 | 28.5 | 27 | 25.7 | 0 | 0 | 0 | 0 |
Gross Profit
| 2,897 | 2,585 | 2,647 | 2,578 | 2,415 | 2,529 | 2,349 | 2,218 | 2,180 | 2,222 | 2,059 | 2,145 | 2,018 | 2,120 | 1,846 | 1,694 | 1,778 | 1,204 | 1,725 | 2,037 | 1,915 | 1,856 | 1,747 | 1,814 | 1,704 | 1,734 | 1,689 | 1,717 | 1,569 | 1,608 | 1,493 | 1,552 | 1,491 | 1,467 | 1,372 | 1,388 | 1,332 | 1,285 | 1,231 | 1,303 | 1,275 | 1,285 | 1,197 | 1,259 | 1,197 | 1,232 | 1,142 | 1,210 | 1,177 | 1,250 | 1,235 | 1,188 | 1,194 | 1,287 | 1,294 | 1,342 | 1,293 | 1,274 | 1,297 | 1,370 | 1,396 | 1,444 | 1,403 | 1,372 | 1,323 | 1,420 | 1,466 | 1,517 | 1,473 | 1,508 | 1,518 | 1,539 | 1,396 | 1,433 | 1,246 | 1,198 | 1,168 | 1,260 | 1,271 | 1,272 | 1,173 | 1,097 | 790 | 682 | 633 | 619 | 581 | 587 | 511 | 483 | 468 | 462 | 456 | 404 | 432 | 526 | 452 | 478 | 466 | 565 | 408 | 491 | 478 | 515.2 | 374.9 | 354.5 | 330 | 417.9 | 338.9 | 342.2 | 286 | 354.1 | 269.2 | 262.3 | 236.8 | 350.4 | 167.2 | 161.1 | 151.3 | 87.1 | 71 | 69.9 | 67.9 | 65.9 | 62 | 61.5 | 56.7 | 53.8 | 53.4 | 49.3 | 46.9 | 63.8 | 59.9 | 55.9 | 50.5 |
Gross Profit Ratio
| 0.688 | 0.627 | 0.686 | 0.692 | 0.685 | 0.703 | 0.693 | 0.684 | 0.688 | 0.685 | 0.68 | 0.686 | 0.688 | 0.689 | 0.671 | 0.626 | 0.669 | 0.601 | 0.678 | 0.701 | 0.707 | 0.705 | 0.701 | 0.708 | 0.712 | 0.696 | 0.71 | 0.713 | 0.706 | 0.712 | 0.691 | 0.708 | 0.708 | 0.69 | 0.699 | 0.702 | 0.706 | 0.697 | 0.696 | 0.691 | 0.691 | 0.686 | 0.675 | 0.685 | 0.69 | 0.681 | 0.648 | 0.664 | 0.678 | 0.684 | 0.662 | 0.643 | 0.637 | 0.652 | 0.672 | 0.67 | 0.675 | 0.661 | 0.662 | 0.659 | 0.689 | 0.696 | 0.698 | 0.685 | 0.669 | 0.702 | 0.717 | 0.705 | 0.719 | 0.728 | 0.728 | 0.745 | 0.689 | 0.679 | 0.769 | 0.778 | 0.773 | 0.779 | 0.787 | 0.795 | 0.791 | 0.751 | 0.73 | 0.726 | 0.723 | 0.725 | 0.72 | 0.721 | 0.708 | 0.682 | 0.693 | 0.682 | 0.681 | 0.601 | 0.661 | 0.824 | 0.693 | 0.688 | 0.686 | 0.788 | 0.59 | 0.676 | 0.675 | 0.755 | 0.652 | 0.701 | 0.702 | 0.847 | 0.714 | 0.722 | 0.716 | 0.866 | 0.72 | 0.734 | 0.734 | 0.813 | 0.718 | 0.709 | 0.701 | 0.716 | 0.633 | 0.636 | 0.645 | 0.652 | 0.649 | 0.651 | 0.638 | 0.637 | 0.652 | 0.646 | 0.646 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 407 | 383 | 366 | 363 | 356 | 359 | 337 | 330 | 339 | 335 | 319 | 320 | 310 | 298 | 276 | 286 | 315 | 242 | 300 | 309 | 306 | 280 | 280 | 288 | 289 | 275 | 261 | 264 | 254 | 244 | 235 | 256 | 232 | 222 | 210 | 244 | 221 | 220 | 192 | 208 | 212 | 206 | 191 | 216 | 217 | 223 | 204 | 239 | 220 | 213 | 215 | 230 | 229 | 223 | 212 | 225 | 230 | 232 | 253 | 241 | 258 | 263 | 257 | 257 | 252 | 253 | 244 | 256 | 271 | 275 | 294 | 267 | 272 | 283 | 186 | 174 | 181 | 166 | 159 | 158 | 145 | 132 | 134 | 128 | 113 | 108 | 103 | 95 | 87 | 85 | 76 | -201 | 82 | 71 | 56 | 53 | 48 | 49 | 49 | 51 | 48 | 49 | 49 | 739.2 | 49.7 | 48.6 | 44.6 | 73.6 | 43.3 | 41 | 33.7 | 0 | 30.3 | 28.7 | 25.8 | 0 | 17.5 | 16.4 | 15.8 | 7.3 | 7.2 | 7.6 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,027 | 984 | 798 | 978 | 1,092 | 1,012 | 968 | 869 | 953 | 870 | 886 | 860 | 886 | 800 | 815 | 794 | 831 | 772 | 779 | 716 | 778 | 729 | 700 | 668 | 752 | 741 | 743 | 666 | 724 | 658 | 661 | 631 | 515 | 618 | 696 | 707 | 653 | 665 | 694 | 647 | 721 | 673 | 691 | 679 | 2,189 | 952 | 724 | 984 | 723 | 995 | 655 | 661 | 704 | 719 | 803 | 787 | 758 | 719 | 728 | 525 | 468 | 444 | 471 | 431 | 515 | 504 | 375 | 348 | 313 | 295 | 292 | 271 | 266 | 249 | 246 | 241 | 274 | 232 | 230 | 225 | 223 | 216 | 214 | 214 | 211 | 220 | 204 | 207 | 262.4 | 186.3 | 188.3 | 178.6 | 219 | 171.1 | 162.4 | 144.4 | 355.1 | 133.8 | 122.3 | 107.9 | 303.2 | 71 | 69.5 | 61.3 | 32.9 | 32 | 31.6 | 30.7 | 32 | 33.6 | 33.9 | 31.7 | 27.1 | 27.8 | 26.1 | 24.9 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 1,562 | 1,446 | 1,364 | 1,379 | 1,242 | 1,354 | 1,215 | 1,163 | 1,132 | 1,165 | 1,060 | 1,153 | 1,066 | 1,121 | 1,019 | 1,027 | 984 | 798 | 978 | 1,092 | 1,012 | 968 | 869 | 953 | 870 | 886 | 860 | 886 | 800 | 815 | 794 | 831 | 772 | 779 | 716 | 777 | 729 | 700 | 668 | 753 | 741 | 743 | 666 | 724 | 658 | 661 | 631 | 639 | 618 | 697 | 707 | 653 | 665 | 694 | 647 | 721 | 673 | 691 | 679 | 2,189 | 716 | 724 | 984 | 723 | 995 | 655 | 661 | 704 | 719 | 803 | 787 | 758 | 719 | 728 | 525 | 468 | 444 | 471 | 431 | 515 | 504 | 375 | 348 | 313 | 295 | 292 | 271 | 266 | 249 | 246 | 241 | 274 | 232 | 230 | 225 | 223 | 216 | 214 | 214 | 211 | 220 | 204 | 207 | 262.4 | 186.3 | 188.3 | 178.6 | 219 | 171.1 | 162.4 | 144.4 | 355.1 | 133.8 | 122.3 | 107.9 | 303.2 | 71 | 69.5 | 61.3 | 32.9 | 32 | 31.6 | 30.7 | 32 | 33.6 | 33.9 | 31.7 | 27.1 | 27.8 | 26.1 | 24.9 | 0 | 0 | 0 | 0 |
Other Expenses
| -210 | -9 | -224 | 64 | -18 | -18 | 214 | 199 | 202 | 204 | 198 | 26 | 181 | -26 | 37 | 352 | 64 | -18 | -36 | -37 | -197 | -150 | 25 | 40 | 126 | 12 | -23 | -36 | -11 | -76 | -2 | 7 | -33 | -4 | -6 | -8 | -10 | -8 | -15 | -7 | -7 | 18 | 3 | -10 | -6 | -3 | 1 | -1 | 88 | 99 | 97 | 134 | 89 | 96 | -628 | -116 | 129 | 124 | 128 | 146 | 126 | 142 | 128 | -356 | 286 | 183 | 189 | 798 | 555 | 158 | 155 | 228 | 210 | 230 | 38 | 91 | 879 | 94 | 95 | 94 | 166 | 78 | 44 | 41 | 44 | 34 | 39 | 29 | -71 | 25 | 26 | 3 | 40 | 61 | 32 | 112 | 23 | 23 | 23 | 109 | 23 | 23 | 23 | 101.8 | 11 | 0 | 0 | 86.7 | 0 | 0 | 0 | -23.4 | 0 | 0 | 0 | -9.8 | 0 | 0 | 0 | 9.1 | 0 | 0 | 0 | 2.2 | 1.4 | 1.4 | 1.4 | 1.2 | 1.2 | 1.2 | 1 | -159.5 | 0 | 0 | 0 |
Operating Expenses
| 2,179 | 1,838 | 1,954 | 1,961 | 1,806 | 1,923 | 1,766 | 1,692 | 1,673 | 1,704 | 1,577 | 1,665 | 1,560 | 1,599 | 1,480 | 1,507 | 1,496 | 1,237 | 1,479 | 1,602 | 1,496 | 1,409 | 1,309 | 1,403 | 1,307 | 1,308 | 1,262 | 1,292 | 1,193 | 1,201 | 1,172 | 1,225 | 1,140 | 1,136 | 1,062 | 1,156 | 1,081 | 1,036 | 973 | 1,072 | 1,062 | 1,058 | 966 | 1,046 | 976 | 985 | 938 | 979 | 906 | 1,009 | 1,019 | 1,017 | 983 | 1,013 | 231 | 830 | 1,032 | 1,047 | 1,060 | 2,576 | 1,042 | 1,129 | 1,369 | 624 | 1,533 | 1,091 | 1,094 | 1,758 | 1,545 | 1,236 | 1,236 | 1,253 | 1,201 | 1,241 | 749 | 733 | 1,504 | 731 | 685 | 767 | 815 | 585 | 526 | 482 | 452 | 434 | 413 | 390 | 265 | 356 | 343 | 76 | 354 | 362 | 313 | 388 | 287 | 286 | 286 | 371 | 291 | 276 | 279 | 1,103.4 | 247 | 236.9 | 223.2 | 379.3 | 214.4 | 203.4 | 178.1 | 331.7 | 164.1 | 151 | 133.7 | 293.4 | 88.5 | 85.9 | 77.1 | 49.3 | 39.2 | 39.2 | 38.2 | 34.2 | 35 | 35.3 | 33.1 | 28.3 | 29 | 27.3 | 25.9 | -159.5 | 0 | 0 | 0 |
Operating Income
| 718 | 747 | 693 | 584 | 693 | 514 | 552 | 586 | 358 | 423 | 466 | 180 | 387 | 262 | 370 | -8 | -205 | -71 | 146 | 210 | 383 | 384 | 541 | 319 | 388 | 392 | 407 | 319 | 377 | 225 | 364 | 140 | 348 | -334 | 293 | -271 | -299 | 219 | 24 | 107 | 64 | -69 | 197 | 127 | 103 | 220 | -330 | 115 | -655 | -3,412 | 196 | 170 | 174 | 237 | 296 | 348 | 251 | 231 | -1,486 | -1,231 | 345 | 275 | 11 | -2,417 | 28 | 303 | 580 | -430 | -147 | 280 | 282 | 284 | 195 | -3,925 | 497 | 465 | -336 | 326 | 513 | 504 | 358 | 448 | 264 | 196 | 173 | 173 | 155 | 157 | 246 | 82 | 125 | 108 | 102 | -150 | 40 | 138 | 165 | 192 | 180 | 194 | 117 | 215 | 199 | -588.2 | 127.9 | 117.6 | 106.8 | 38.6 | 124.5 | 138.8 | 107.9 | 22.4 | 105.1 | 111.3 | 103.1 | 57 | 78.7 | 75.2 | 74.2 | 37.8 | 31.8 | 30.7 | 29.7 | 31.7 | 27 | 26.2 | 23.6 | 25.5 | 24.4 | 22 | 21 | -95.7 | 59.9 | 55.9 | 50.5 |
Operating Income Ratio
| 0.171 | 0.181 | 0.18 | 0.157 | 0.196 | 0.143 | 0.163 | 0.181 | 0.113 | 0.13 | 0.154 | 0.058 | 0.132 | 0.085 | 0.134 | -0.003 | -0.077 | -0.035 | 0.057 | 0.072 | 0.141 | 0.146 | 0.217 | 0.125 | 0.162 | 0.157 | 0.171 | 0.132 | 0.17 | 0.1 | 0.169 | 0.064 | 0.165 | -0.157 | 0.149 | -0.137 | -0.158 | 0.119 | 0.014 | 0.057 | 0.035 | -0.037 | 0.111 | 0.069 | 0.059 | 0.122 | -0.187 | 0.063 | -0.378 | -1.867 | 0.105 | 0.092 | 0.093 | 0.12 | 0.154 | 0.174 | 0.131 | 0.12 | -0.758 | -0.592 | 0.17 | 0.133 | 0.005 | -1.207 | 0.014 | 0.15 | 0.283 | -0.2 | -0.072 | 0.135 | 0.135 | 0.138 | 0.096 | -1.86 | 0.307 | 0.302 | -0.222 | 0.202 | 0.318 | 0.315 | 0.242 | 0.307 | 0.244 | 0.209 | 0.197 | 0.203 | 0.192 | 0.193 | 0.341 | 0.116 | 0.185 | 0.16 | 0.152 | -0.223 | 0.061 | 0.216 | 0.253 | 0.276 | 0.265 | 0.271 | 0.169 | 0.296 | 0.281 | -0.862 | 0.222 | 0.233 | 0.227 | 0.078 | 0.262 | 0.293 | 0.27 | 0.055 | 0.281 | 0.312 | 0.32 | 0.132 | 0.338 | 0.331 | 0.344 | 0.311 | 0.283 | 0.279 | 0.282 | 0.314 | 0.282 | 0.278 | 0.265 | 0.302 | 0.298 | 0.288 | 0.289 | -1.5 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -49 | -327 | -85 | -69 | 65 | -110 | -108 | -190 | -113 | -78 | -310 | -274 | 110 | -285 | 40 | 157 | -424 | -55 | -136 | -262 | -233 | -213 | 128 | -51 | 118 | -23 | -42 | -143 | -10 | -258 | 41 | -180 | -36 | -669 | -23 | -511 | -560 | -38 | -249 | -131 | -156 | -278 | -31 | -96 | -124 | -30 | -533 | -117 | -930 | -3,620 | -24 | -70 | -38 | -43 | -741 | -172 | -7 | -5 | -1,719 | -13 | -13 | -43 | -29 | -2,927 | 99 | -159 | 175 | -842 | -440 | -154 | 18 | -94 | -58 | -4,332 | -29 | -48 | -827 | -262 | -133 | -90 | -123 | -118 | -20 | -19 | -34 | -25 | -36 | -53 | 89 | -71 | -5 | -249 | -9 | -201 | -87 | -42 | -30 | -3 | -3 | -11 | -8 | -16 | -14 | 774.5 | -758.5 | 14.3 | -2.4 | 8.9 | 4.8 | -158.5 | 3.8 | 94.7 | 0.8 | -60.2 | -69 | -62 | -4.2 | -0.4 | -124.4 | 0.9 | 0.4 | -0.2 | -0.1 | 0.3 | 0.7 | 0.9 | 0.4 | 0.1 | 1.1 | 0.2 | 0.2 | 0 | 0 | 0 | 0 |
Income Before Tax
| 669 | 420 | 608 | 505 | 610 | 426 | 444 | 396 | 245 | 345 | 156 | 120 | 483 | 149 | 325 | 248 | -227 | -181 | 22 | -6 | 91 | 145 | 457 | 296 | 456 | 347 | 323 | 227 | 309 | 91 | 305 | 89 | 257 | -397 | 228 | -338 | -367 | 105 | -51 | 46 | 3 | -104 | 146 | 59 | -40 | 152 | -394 | 50 | -724 | -3,443 | 123 | 100 | 111 | 158 | 247 | 229 | 163 | 119 | -1,575 | -1,347 | 250 | 180 | -97 | -2,525 | -68 | 100 | 462 | -596 | -259 | 126 | 159 | 169 | 51 | -4,186 | 431 | 438 | -352 | 311 | 494 | 459 | 348 | 432 | 255 | 184 | 158 | 161 | 140 | 143 | 235 | 54 | 117 | 96 | 87 | -166 | 27 | 82 | 119 | 170 | 156 | 162 | 84 | 165 | 151 | 148.8 | -646.2 | 123.8 | 98.4 | 43 | 126.2 | -23.1 | 108.4 | 113.8 | 102.5 | 47.8 | 32.8 | -7.8 | 73.2 | 72 | -52.4 | 37.9 | 31.7 | 30.1 | 29.2 | 31.6 | 27.3 | 26.6 | 24 | 24.9 | 24.7 | 21.4 | 20.6 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.159 | 0.102 | 0.158 | 0.136 | 0.173 | 0.118 | 0.131 | 0.122 | 0.077 | 0.106 | 0.052 | 0.038 | 0.165 | 0.048 | 0.118 | 0.092 | -0.085 | -0.09 | 0.009 | -0.002 | 0.034 | 0.055 | 0.183 | 0.116 | 0.191 | 0.139 | 0.136 | 0.094 | 0.139 | 0.04 | 0.141 | 0.041 | 0.122 | -0.187 | 0.116 | -0.171 | -0.194 | 0.057 | -0.029 | 0.024 | 0.002 | -0.056 | 0.082 | 0.032 | -0.023 | 0.084 | -0.224 | 0.027 | -0.417 | -1.883 | 0.066 | 0.054 | 0.059 | 0.08 | 0.128 | 0.114 | 0.085 | 0.062 | -0.804 | -0.648 | 0.123 | 0.087 | -0.048 | -1.261 | -0.034 | 0.049 | 0.226 | -0.277 | -0.126 | 0.061 | 0.076 | 0.082 | 0.025 | -1.984 | 0.266 | 0.284 | -0.233 | 0.192 | 0.306 | 0.287 | 0.235 | 0.296 | 0.236 | 0.196 | 0.18 | 0.189 | 0.173 | 0.176 | 0.325 | 0.076 | 0.173 | 0.142 | 0.13 | -0.247 | 0.041 | 0.129 | 0.183 | 0.245 | 0.23 | 0.226 | 0.122 | 0.227 | 0.213 | 0.218 | -1.123 | 0.245 | 0.209 | 0.087 | 0.266 | -0.049 | 0.272 | 0.278 | 0.274 | 0.134 | 0.102 | -0.018 | 0.314 | 0.317 | -0.243 | 0.312 | 0.283 | 0.274 | 0.277 | 0.313 | 0.286 | 0.282 | 0.27 | 0.295 | 0.302 | 0.28 | 0.284 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 200 | 98 | 115 | 1 | 105 | 156 | 131 | 256 | 57 | 85 | 45 | 26 | 64 | -37 | -16 | 96 | -72 | -33 | 12 | -4,002 | -35 | -9 | 33 | -90 | 24 | -209 | 26 | 842 | 26 | -55 | 15 | -35 | 29 | -190 | 26 | -196 | -169 | 3 | -50 | -41 | -40 | -108 | 13 | -49 | -35 | 22 | -40 | -10 | 1 | -39 | 10 | -7 | -31 | 12 | 227 | -7 | -27 | 21 | 14 | -271 | 50 | 22 | -84 | -131 | -6 | 2 | 140 | -138 | 13 | 11 | 39 | -108 | -25 | 76 | 99 | 104 | -83 | 106 | 136 | 162 | 90 | 119 | 61 | 47 | 34 | 47 | 43 | 38 | 74 | 29 | 35 | 31 | 29 | 6 | 32 | 22 | 34 | 48 | 50 | 55 | 29 | 56 | 51 | 49.4 | -136.8 | 45.1 | 31.5 | 19.5 | 37.8 | 3.8 | 35.8 | 37.1 | 34.7 | 24.3 | 33.8 | 8.5 | 26.2 | 26.1 | 16.2 | 14.8 | 11.9 | 11.3 | 11.2 | 11.3 | 10 | 9.8 | 8.7 | 9.3 | 9.5 | 8.1 | 8.1 | -10.6 | -10.9 | -10.8 | -9.5 |
Net Income
| 468 | 324 | 492 | 505 | 504 | 270 | 314 | 140 | 174 | 246 | 96 | 82 | 405 | 172 | 327 | 152 | -155 | -147 | 11 | 3,996 | 126 | 154 | 424 | 386 | 432 | 555 | 298 | -615 | 283 | 146 | 290 | 124 | 228 | -207 | 202 | -142 | -198 | 102 | -1 | 87 | 43 | 4 | 133 | 108 | -5 | 130 | -354 | 61 | -725 | -3,404 | 113 | 107 | 142 | 146 | 20 | 236 | 190 | 98 | -1,589 | -1,076 | 200 | 158 | -13 | -2,394 | -62 | 98 | 322 | -458 | -272 | 115 | 120 | 277 | 76 | -4,262 | 332 | 334 | -269 | 205 | 358 | 297 | 258 | 313 | 194 | 137 | 124 | 114 | 97 | 105 | 161 | 25 | 82 | 65 | 58 | -172 | -5 | 60 | 85 | 122 | 106 | 107 | 55 | 109 | 100 | 99.4 | -509.4 | 67 | 60 | 2.4 | 88.4 | -26.9 | 75.4 | 76.7 | 71.2 | 23.5 | -1 | -16.3 | 47 | 45.9 | -68.6 | 23.1 | 19.8 | 18.8 | 18 | 20.3 | 17.3 | 16.8 | 15.3 | 15.6 | 15.2 | 13.3 | 12.5 | 10.6 | 10.9 | 10.8 | 9.5 |
Net Income Ratio
| 0.111 | 0.079 | 0.128 | 0.136 | 0.143 | 0.075 | 0.093 | 0.043 | 0.055 | 0.076 | 0.032 | 0.026 | 0.138 | 0.056 | 0.119 | 0.056 | -0.058 | -0.073 | 0.004 | 1.376 | 0.047 | 0.059 | 0.17 | 0.151 | 0.181 | 0.223 | 0.125 | -0.255 | 0.127 | 0.065 | 0.134 | 0.057 | 0.108 | -0.097 | 0.103 | -0.072 | -0.105 | 0.055 | -0.001 | 0.046 | 0.023 | 0.002 | 0.075 | 0.059 | -0.003 | 0.072 | -0.201 | 0.033 | -0.418 | -1.862 | 0.061 | 0.058 | 0.076 | 0.074 | 0.01 | 0.118 | 0.099 | 0.051 | -0.811 | -0.518 | 0.099 | 0.076 | -0.006 | -1.196 | -0.031 | 0.048 | 0.157 | -0.213 | -0.133 | 0.056 | 0.058 | 0.134 | 0.038 | -2.02 | 0.205 | 0.217 | -0.178 | 0.127 | 0.222 | 0.186 | 0.174 | 0.214 | 0.179 | 0.146 | 0.142 | 0.133 | 0.12 | 0.129 | 0.223 | 0.035 | 0.121 | 0.096 | 0.087 | -0.256 | -0.008 | 0.094 | 0.13 | 0.176 | 0.156 | 0.149 | 0.08 | 0.15 | 0.141 | 0.146 | -0.885 | 0.132 | 0.128 | 0.005 | 0.186 | -0.057 | 0.189 | 0.188 | 0.191 | 0.066 | -0.003 | -0.038 | 0.202 | 0.202 | -0.318 | 0.19 | 0.176 | 0.171 | 0.171 | 0.201 | 0.181 | 0.178 | 0.172 | 0.185 | 0.186 | 0.174 | 0.172 | 0.166 | 0.182 | 0.193 | 0.188 |
EPS
| 0.32 | 0.22 | 0.34 | 0.34 | 0.34 | 0.18 | 0.21 | 0.088 | 0.12 | 0.17 | 0.067 | 0.066 | 0.29 | 0.13 | 0.24 | 0.11 | -0.11 | -0.11 | 0.008 | 2.87 | 0.09 | 0.11 | 0.31 | 0.28 | 0.31 | 0.4 | 0.22 | -0.45 | 0.21 | 0.11 | 0.21 | 0.091 | 0.17 | -0.15 | 0.15 | -0.11 | -0.15 | 0.076 | -0.001 | 0.066 | 0.032 | 0.003 | 0.1 | 0.081 | -0.004 | 0.097 | -0.26 | 0.044 | -0.52 | -2.39 | 0.078 | 0.074 | 0.094 | 0.096 | 0.013 | 0.15 | 0.13 | 0.065 | -1.05 | -0.71 | 0.13 | 0.1 | -0.009 | -1.59 | -0.041 | 0.065 | 0.22 | -0.31 | -0.18 | 0.077 | 0.08 | 0.18 | 0.05 | -3.21 | 0.4 | 0.4 | -0.33 | 0.25 | 0.43 | 0.36 | 0.31 | 0.37 | 0.23 | 0.16 | 0.15 | 0.14 | 0.12 | 0.13 | 0.2 | 0.03 | 0.1 | 0.079 | 0.07 | -0.21 | -0.005 | 0.06 | 0.1 | 0.15 | 0.13 | 0.13 | 0.065 | 0.14 | 0.13 | 0.13 | -0.65 | 0.12 | 0.084 | 0.003 | 0.11 | -0.035 | 0.096 | 0.1 | 0.086 | 0.033 | -0.001 | -0.024 | 0.08 | 0.075 | -0.12 | 0.039 | 0.05 | 0.05 | 0.045 | 0.051 | 0.045 | 0.045 | 0.04 | 0.041 | 0.04 | 0.035 | 0.035 | 0.03 | 0.03 | 0.03 | 0.025 |
EPS Diluted
| 0.32 | 0.22 | 0.33 | 0.34 | 0.34 | 0.18 | 0.21 | 0.087 | 0.12 | 0.17 | 0.067 | 0.066 | 0.29 | 0.13 | 0.24 | 0.11 | -0.11 | -0.1 | 0.008 | 2.83 | 0.089 | 0.11 | 0.3 | 0.27 | 0.31 | 0.4 | 0.21 | -0.45 | 0.2 | 0.1 | 0.21 | 0.09 | 0.17 | -0.15 | 0.15 | -0.11 | -0.15 | 0.075 | -0.001 | 0.064 | 0.032 | 0.003 | 0.099 | 0.08 | -0.004 | 0.096 | -0.26 | 0.044 | -0.52 | -2.39 | 0.078 | 0.074 | 0.093 | 0.095 | 0.013 | 0.15 | 0.12 | 0.064 | -1.05 | -0.71 | 0.13 | 0.1 | -0.009 | -1.59 | -0.041 | 0.065 | 0.21 | -0.31 | -0.18 | 0.077 | 0.08 | 0.18 | 0.05 | -3.21 | 0.4 | 0.4 | -0.33 | 0.24 | 0.42 | 0.35 | 0.3 | 0.36 | 0.23 | 0.16 | 0.15 | 0.14 | 0.11 | 0.12 | 0.19 | 0.03 | 0.1 | 0.079 | 0.07 | -0.21 | -0.005 | 0.06 | 0.1 | 0.15 | 0.13 | 0.13 | 0.065 | 0.13 | 0.13 | 0.12 | -0.65 | 0.12 | 0.084 | 0.003 | 0.11 | -0.035 | 0.092 | 0.1 | 0.086 | 0.033 | -0.001 | -0.023 | 0.08 | 0.075 | -0.12 | 0.039 | 0.05 | 0.05 | 0.045 | 0.051 | 0.045 | 0.045 | 0.04 | 0.041 | 0.04 | 0.035 | 0.035 | 0.03 | 0.03 | 0.03 | 0.025 |
EBITDA
| 747 | 1,058 | 1,001 | 1,016 | 801 | 798 | 744 | 785 | 659 | 709 | 649 | 699 | 824 | 674 | 589 | 733 | 544 | 144 | 411 | 599 | 400 | 458 | 623 | 613 | 670 | 586 | 544 | 532 | 504 | 473 | 462 | 472 | 454 | 462 | 440 | 359 | 372 | 357 | 356 | 335 | 315 | 354 | 343 | 309 | 316 | 345 | 308 | 331 | 370 | 340 | 313 | 267 | 308 | 370 | 1,195 | 640 | 390 | 351 | 365 | -1,082 | 480 | 441 | 162 | 755 | -178 | 623 | 340 | 775 | 523 | 430 | 419 | 554 | 406 | 4,689 | 564 | 551 | 538 | 827 | 750 | 625 | 515 | 656 | 306 | 246 | 236 | 231 | 224 | 269 | 176 | 215 | 147 | 666 | 141 | 295 | 229 | 292 | 218 | 218 | 206 | 314 | 148 | 254 | 236 | -1,260.9 | 897.4 | 103.3 | 109.2 | 29.7 | 119.7 | 297.3 | 104.1 | -72.3 | 104.3 | 171.5 | 172.1 | 119 | 82.9 | 75.6 | 198.6 | 36.9 | 31.4 | 30.9 | 29.8 | 33.6 | 27.7 | 26.7 | 24.6 | 26.6 | 24.5 | 23 | 21.8 | -95.7 | 59.9 | 55.9 | 50.5 |
EBITDA Ratio
| 0.177 | 0.257 | 0.26 | 0.273 | 0.227 | 0.222 | 0.22 | 0.242 | 0.208 | 0.219 | 0.214 | 0.224 | 0.281 | 0.219 | 0.214 | 0.271 | 0.205 | 0.072 | 0.162 | 0.206 | 0.148 | 0.174 | 0.25 | 0.239 | 0.28 | 0.235 | 0.229 | 0.221 | 0.227 | 0.21 | 0.214 | 0.215 | 0.216 | 0.217 | 0.224 | 0.181 | 0.197 | 0.194 | 0.201 | 0.178 | 0.171 | 0.189 | 0.193 | 0.168 | 0.182 | 0.191 | 0.175 | 0.182 | 0.213 | 0.186 | 0.168 | 0.144 | 0.164 | 0.187 | 0.621 | 0.32 | 0.204 | 0.182 | 0.186 | -0.52 | 0.237 | 0.213 | 0.081 | 0.377 | -0.09 | 0.308 | 0.166 | 0.36 | 0.255 | 0.208 | 0.201 | 0.268 | 0.2 | 2.222 | 0.348 | 0.358 | 0.356 | 0.511 | 0.464 | 0.391 | 0.348 | 0.449 | 0.283 | 0.262 | 0.269 | 0.27 | 0.278 | 0.33 | 0.244 | 0.304 | 0.218 | 0.984 | 0.21 | 0.439 | 0.35 | 0.458 | 0.334 | 0.314 | 0.303 | 0.438 | 0.214 | 0.35 | 0.333 | -1.847 | 1.56 | 0.204 | 0.232 | 0.06 | 0.252 | 0.628 | 0.261 | -0.177 | 0.279 | 0.48 | 0.534 | 0.276 | 0.356 | 0.333 | 0.921 | 0.303 | 0.28 | 0.281 | 0.283 | 0.332 | 0.29 | 0.283 | 0.277 | 0.315 | 0.299 | 0.301 | 0.3 | -1.5 | 1 | 1 | 1 |