
Chubb Limited
NYSE:CB
293.82 (USD) • At close June 6, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 13,480 | 14,278 | 14,849 | 13,875 | 12,883 | 13,260 | 13,872 | 11,845 | 11,197 | 11,500 | 12,082 | 9,923 | 9,638 | 10,483 | 10,845 | 9,664 | 9,971 | 9,848 | 9,464 | 8,985 | 7,697 | 8,762 | 9,079 | 8,524 | 7,906 | 7,626 | 8,750 | 8,500 | 7,837 | 8,042 | 8,610 | 8,108 | 7,510 | 8,168 | 8,527 | 7,897 | 6,877 | 4,692 | 4,871 | 5,048 | 4,389 | 4,734 | 5,200 | 4,815 | 4,419 | 5,083 | 5,172 | 4,126 | 3,643 | 3,944 | 4,658 | 3,507 | 4,185 | 4,479 | 3,934 | 3,874 | 10,688 | 4,409 | 3,888 | 3,760 | 3,953 | 4,272 | 3,681 | 3,547 | 3,575 | 3,103 | 3,613 | 3,834 | 3,076 | 3,495 | 3,642 | 3,468 | 3,549 | 3,469 | 3,389 | 3,289 | 3,181 | 3,188 | 3,494 | 3,258 | 3,155.682 | 3,296.739 | 3,072.588 | 3,067.94 | 2,894.858 | 3,165.533 | 2,666.682 | 2,625.826 | 2,231.701 | 2,083.415 | 1,876.005 | 1,624.722 | 1,537.863 | 1,960.003 | 1,533.495 | 1,597.018 | 1,554.171 | 1,243.786 | 1,359.569 | 1,318.821 | 1,344.481 | 1,160.09 | 1,057.5 | 410.4 | 389 | 433.3 | 379.642 | 370.1 | 403.5 | 253.7 | 261.443 | 268.9 | 214.4 | 265.9 | 246.398 | 194.9 | 200 | 207.7 | 197.7 | 203.9 | 156.6 | 102.6 | 146.5 | 90.7 | 111.8 | 188.4 | 144.9 | 136.1 | 141.6 | 115.2 | 181.4 | 118.4 | 101.9 | 118.1 |
Cost of Revenue
| 0 | 18 | 0 | 29 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 24 | 0 | 0 | -50 | -24 | 0 | 56 | 0 | 41 | 0 | 0 | 20 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 3 | 0 | 51 | -6 | 0 | 0 | 6 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | -480 | 0 | 0 | 0 | 0 | 0 | 6,880 | 0 | 0 | 0 | 4 | 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 |
Gross Profit
| 13,480 | 14,260 | 14,849 | 13,846 | 12,894 | 13,260 | 13,872 | 11,845 | 11,197 | 11,500 | 12,082 | 9,923 | 9,638 | 10,480 | 10,821 | 9,664 | 9,971 | 9,898 | 9,488 | 8,985 | 7,641 | 8,762 | 9,038 | 8,524 | 7,906 | 7,606 | 8,736 | 8,500 | 7,837 | 8,042 | 8,610 | 8,108 | 7,510 | 8,157 | 8,527 | 7,897 | 6,874 | 4,692 | 4,820 | 5,054 | 4,389 | 4,734 | 5,194 | 4,815 | 4,413 | 5,083 | 5,172 | 4,126 | 3,643 | 3,944 | 5,138 | 3,507 | 4,185 | 4,479 | 3,934 | 3,874 | 3,808 | 4,409 | 3,888 | 3,760 | 3,949 | 4,272 | 3,681 | 3,547 | 3,575 | 3,103 | 3,613 | 3,834 | 3,076 | 3,495 | 3,642 | 3,468 | 3,549 | 3,469 | 3,389 | 3,289 | 3,181 | 3,188 | 3,494 | 3,258 | 3,155.682 | 3,296.739 | 3,072.588 | 3,067.94 | 2,894.858 | 3,165.533 | 2,666.682 | 2,625.826 | 2,231.701 | 2,083.415 | 1,876.005 | 1,624.722 | 1,537.863 | 1,960.003 | 1,533.495 | 1,597.018 | 1,554.171 | 1,243.786 | 1,359.569 | 1,318.821 | 1,344.481 | 1,160.09 | 1,057.5 | 410.4 | 389 | 433.3 | 379.642 | 370.1 | 403.5 | 253.7 | 261.443 | 268.9 | 214.4 | 265.9 | 246.398 | 194.9 | 200 | 207.7 | 197.7 | 203.9 | 156.6 | 102.6 | 146.5 | 90.7 | 111.8 | 188.4 | 144.9 | 136.1 | 141.6 | 115.2 | 181.4 | 118.4 | 101.9 | 118.1 |
Gross Profit Ratio
| 1 | 0.999 | 1 | 0.998 | 1.001 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.998 | 1 | 1 | 1.005 | 1.003 | 1 | 0.993 | 1 | 0.995 | 1 | 1 | 0.997 | 0.998 | 1 | 1 | 1 | 1 | 1 | 1 | 0.999 | 1 | 1 | 1 | 1 | 0.99 | 1.001 | 1 | 1 | 0.999 | 1 | 0.999 | 1 | 1 | 1 | 1 | 1 | 1.103 | 1 | 1 | 1 | 1 | 1 | 0.356 | 1 | 1 | 1 | 0.999 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development 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 | 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 | 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 |
General & Administrative Expenses
| 1,080 | 1,122 | 1,094 | 1,094 | 1,070 | 1,048 | 1,060 | 969 | 930 | 916 | 883 | 818 | 778 | 811 | 806 | 775 | 744 | 778 | 733 | 727 | 741 | 810 | 752 | 758 | 710 | 728 | 719 | 747 | 692 | 737 | 714 | 706 | 676 | 708 | 772 | 829 | 772 | 570 | 568 | 578 | 554 | 590 | 554 | 566 | 535 | 570 | 563 | 478 | 429 | 462 | 519 | 514 | 510 | 526 | 517 | 515 | 494 | 502 | 433 | 463 | 460 | 486 | 451 | 454 | 420 | 444 | 457 | 461 | 375 | 385 | 358 | 356 | 356 | 365 | 353 | 340 | 398 | 301 | 308 | 316 | 355.537 | 337.268 | 325.629 | 309.797 | 314.905 | 320.756 | 293.355 | 287.288 | 259.672 | 265.736 | 250.668 | 229.726 | 196.204 | 222.215 | 207.389 | 207.106 | 193.293 | 187.907 | 177.912 | 182.864 | 194.008 | 198.136 | 201.3 | 41.1 | 54.7 | 41.2 | 93.512 | 30.6 | 26.6 | 17.5 | 14.491 | 16.8 | 19.3 | 15.8 | 13.087 | 9.7 | 9.5 | 9.1 | 8.8 | 7.2 | 5.6 | 4.3 | 4.7 | 3.5 | 4.6 | 4.1 | 2.9 | 2.6 | 4.2 | 3.4 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 114 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 91 | -81 | -78 | 0 | 0 | -77 | -72 | -68 | 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 | 0 | 0 | 0 |
SG&A
| 1,080 | 1,122 | 1,094 | 1,094 | 1,070 | 1,048 | 1,060 | 969 | 930 | 916 | 883 | 818 | 778 | 811 | 806 | 775 | 744 | 778 | 733 | 727 | 741 | 810 | 752 | 758 | 710 | 728 | 719 | 747 | 692 | 737 | 714 | 706 | 676 | 708 | 772 | 829 | 772 | 570 | 568 | 578 | 554 | 590 | 554 | 566 | 535 | 570 | 563 | 478 | 429 | 462 | 438 | 436 | 510 | 526 | 440 | 443 | 426 | 502 | 433 | 463 | 460 | 486 | 451 | 454 | 420 | 444 | 457 | 461 | 375 | 385 | 358 | 356 | 356 | 365 | 353 | 340 | 398 | 301 | 308 | 316 | 355.537 | 337.268 | 325.629 | 309.797 | 314.905 | 320.756 | 293.355 | 287.288 | 259.672 | 265.736 | 250.668 | 229.726 | 196.204 | 222.215 | 207.389 | 207.106 | 193.293 | 187.907 | 177.912 | 182.864 | 194.008 | 198.136 | 201.3 | 41.1 | 54.7 | 41.2 | 93.512 | 30.6 | 26.6 | 17.5 | 14.491 | 16.8 | 19.3 | 15.8 | 13.087 | 9.7 | 9.5 | 9.1 | 8.8 | 7.2 | 5.6 | 4.3 | 4.7 | 3.5 | 4.6 | 4.1 | 2.9 | 2.6 | 4.2 | 3.4 | 0 | 0 | 0 | 0 |
Other Expenses
| 10,736 | 10,037 | 0 | -3,429 | -3,336 | -3,249 | -12,447 | -10,622 | -10,699 | -10,608 | 325 | -9,099 | -7,955 | -8,620 | -9,454 | -7,750 | -7,959 | -7,798 | -8,755 | -10,017 | -7,783 | -8,096 | 6,832 | 6,267 | 5,795 | 6,211 | 6,437 | 6,071 | 5,755 | 5,894 | 7,851 | 5,678 | 5,348 | 5,306 | 5,851 | 5,936 | 5,248 | 3,242 | 3,566 | 3,314 | 2,966 | 3,293 | 3,615 | 3,265 | 2,986 | 3,348 | 3,466 | 3,062 | 2,661 | 3,441 | 3,769 | 2,874 | 2,530 | 3,035 | 3,589 | 2,961 | 2,905 | 2,740 | 2,562 | 2,426 | 2,558 | 2,569 | 2,582 | 2,401 | 2,410 | 2,498 | 3,047 | 2,428 | 2,125 | 2,354 | 2,444 | 2,256 | 2,317 | 2,273 | 2,282 | 2,197 | 2,121 | 2,601 | 3,240 | 2,304 | 2,187.463 | -3,337.215 | -3,298.682 | -2,789.946 | -2,596.125 | 0 | -2,493.778 | -2,410.796 | -2,146.57 | 0 | -2,141.838 | -1,677.92 | -1,466.344 | -2,137.418 | -2,210.689 | -1,604.717 | -1,547.772 | -1,243.442 | -1,316.888 | -1,316.891 | -1,273.787 | -1,141.041 | -1,045 | -373.7 | -305.1 | -226 | -404.804 | -219.2 | -186.2 | -158.4 | -148.28 | -155.7 | -155.8 | -156 | -172.552 | -152.1 | -152.7 | -123.3 | -119.6 | -113.7 | -110.3 | -105.5 | -106.5 | -299.5 | -98.6 | -95.4 | -85.5 | -80.7 | -81.5 | -79.6 | -308.7 | -77.8 | -59.7 | -63.1 |
Operating Expenses
| 11,816 | 11,159 | 14,872 | 3,429 | 3,336 | 3,249 | -11,387 | -9,653 | -9,769 | -9,692 | 1,208 | -8,281 | -7,177 | -7,809 | -8,648 | -6,975 | -7,215 | -7,020 | -8,022 | -9,290 | -7,042 | -7,286 | 7,584 | 7,025 | 6,505 | 6,939 | 7,156 | 6,818 | 6,447 | 6,631 | 8,565 | 6,384 | 6,024 | 6,014 | 6,623 | 6,765 | 6,020 | 3,812 | 4,134 | 3,892 | 3,520 | 3,883 | 4,169 | 3,831 | 3,521 | 3,918 | 4,029 | 3,626 | 3,175 | 3,994 | 4,288 | 3,388 | 3,040 | 3,561 | 4,106 | 3,476 | 3,399 | 3,242 | 2,995 | 2,889 | 3,018 | 3,055 | 3,033 | 2,855 | 2,830 | 2,942 | 3,504 | 2,889 | 2,500 | 2,739 | 2,802 | 2,612 | 2,673 | 2,638 | 2,635 | 2,537 | 2,519 | 2,902 | 3,548 | 2,620 | 2,543 | -2,999.947 | -2,973.053 | -2,480.149 | -2,281.22 | -840.315 | -2,200.423 | -2,123.508 | -1,886.898 | -676.598 | -1,891.17 | -1,448.194 | -1,270.14 | -1,915.203 | -2,003.3 | -1,397.611 | -1,354.479 | -1,055.535 | -1,138.976 | -1,134.027 | -1,079.779 | -942.905 | -843.7 | -332.6 | -250.4 | -184.8 | -311.292 | -188.6 | -159.6 | -140.9 | -133.789 | -138.9 | -136.5 | -140.2 | -159.465 | -142.4 | -143.2 | -114.2 | -110.8 | -106.5 | -104.7 | -101.2 | -101.8 | -296 | -94 | -91.3 | -82.6 | -78.1 | -77.3 | -76.2 | -308.7 | -77.8 | -59.7 | -63.1 |
Operating Income
| 1,664 | 3,119 | 2,838 | 2,774 | 2,768 | 2,588 | 2,485 | 2,192 | 1,579 | 1,808 | 1,227 | 1,642 | 2,461 | 2,671 | 2,173 | 2,704 | 2,760 | 2,878 | 1,466 | -265 | 599 | 1,476 | 1,459 | 1,498 | 1,368 | 667 | 1,578 | 1,679 | 1,374 | 1,307 | -5 | 1,652 | 1,375 | 2,023 | 1,789 | 1,029 | 702 | 808 | 677 | 1,101 | 839 | 824 | 1,004 | 954 | 877 | 1,129 | 1,113 | 1,056 | 1,120 | 693 | 850 | 538 | 1,145 | 935 | 196 | 791 | 419 | 1,196 | 893 | 871 | 931 | 1,217 | 648 | 692 | 745 | 161 | 115 | 945 | 576 | 756 | 840 | 856 | 876 | 831 | 754 | 752 | 666 | 286 | -54 | 638 | 595.49 | 296.792 | 99.535 | 587.791 | 613.638 | 559.874 | 466.259 | 502.318 | 344.803 | -274.731 | -15.165 | 176.528 | 267.723 | 44.8 | -469.805 | 199.407 | 199.692 | 188.251 | 220.593 | 184.794 | 264.702 | 217.185 | 213.8 | 77.8 | 138.6 | 248.5 | 68.35 | 181.5 | 243.9 | 112.8 | 127.654 | 130 | 77.9 | 125.7 | 86.933 | 52.5 | 56.8 | 93.5 | 86.9 | 97.4 | 51.9 | 1.4 | 44.7 | -205.3 | 17.8 | 97.1 | 62.3 | 58 | 64.3 | 39 | -127.3 | 40.6 | 42.2 | 55 |
Operating Income Ratio
| 0.123 | 0.218 | 0.191 | 0.2 | 0.215 | 0.195 | 0.179 | 0.185 | 0.141 | 0.157 | 0.102 | 0.165 | 0.255 | 0.255 | 0.2 | 0.28 | 0.277 | 0.292 | 0.155 | -0.029 | 0.078 | 0.168 | 0.161 | 0.176 | 0.173 | 0.087 | 0.18 | 0.198 | 0.175 | 0.163 | -0.001 | 0.204 | 0.183 | 0.248 | 0.21 | 0.13 | 0.102 | 0.172 | 0.139 | 0.218 | 0.191 | 0.174 | 0.193 | 0.198 | 0.198 | 0.222 | 0.215 | 0.256 | 0.307 | 0.176 | 0.182 | 0.153 | 0.274 | 0.209 | 0.05 | 0.204 | 0.039 | 0.271 | 0.23 | 0.232 | 0.236 | 0.285 | 0.176 | 0.195 | 0.208 | 0.052 | 0.032 | 0.246 | 0.187 | 0.216 | 0.231 | 0.247 | 0.247 | 0.24 | 0.222 | 0.229 | 0.209 | 0.09 | -0.015 | 0.196 | 0.189 | 0.09 | 0.032 | 0.192 | 0.212 | 0.177 | 0.175 | 0.191 | 0.155 | -0.132 | -0.008 | 0.109 | 0.174 | 0.023 | -0.306 | 0.125 | 0.128 | 0.151 | 0.162 | 0.14 | 0.197 | 0.187 | 0.202 | 0.19 | 0.356 | 0.574 | 0.18 | 0.49 | 0.604 | 0.445 | 0.488 | 0.483 | 0.363 | 0.473 | 0.353 | 0.269 | 0.284 | 0.45 | 0.44 | 0.478 | 0.331 | 0.014 | 0.305 | -2.264 | 0.159 | 0.515 | 0.43 | 0.426 | 0.454 | 0.339 | -0.702 | 0.343 | 0.414 | 0.466 |
Total Other Income Expenses Net
| 0 | 0 | 156 | -10,027 | -9,289 | -9,386 | -10,238 | -8,845 | -7,693 | -345 | 1,055 | 1,481 | 2,306 | -6,776 | -7,858 | -6,343 | -6,593 | -6,269 | -7,419 | -393 | -6,433 | -6,501 | -6,965 | -6,408 | -5,968 | -6,250 | -6,603 | -6,241 | -5,928 | -6,038 | -155 | -5,913 | -5,643 | -5,398 | -289 | -251 | -294 | -3,294 | -26 | -71 | -68 | -3,258 | -70 | -72 | -71 | -3,299 | -72 | -50 | -45 | -63 | -63 | -62 | -62 | 2,016 | -70 | -76 | -73 | -62 | -58 | -52 | -52 | -56 | -60 | -56 | -53 | -54 | -54 | -62 | -46 | -43 | -44 | -42 | -46 | -42 | -46 | -45 | -47 | -46 | -43 | -43 | -42.679 | -43.316 | -48.997 | -46.399 | -44.272 | 515.407 | -44.348 | -43.681 | -44.929 | 107.494 | -63.844 | 124.576 | -46.002 | -46.088 | -49.13 | -49.64 | -31.654 | -54.906 | -55.408 | -53.947 | -57.189 | 176.462 | 0 | 0 | 103.7 | 0 | 511.841 | 0 | 218.8 | 85.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | 42.1 | -7.8 | 16.5 | 95.5 | 60.3 | 55.9 | 64 | 37.9 | 0 | 0 | 0 | 0 |
Income Before Tax
| 1,664 | 3,119 | 2,994 | 2,706 | 2,636 | 2,612 | 2,145 | 1,985 | 1,914 | 1,654 | 1,077 | 1,508 | 2,329 | 2,545 | 2,051 | 1,028 | 1,658 | 2,752 | 1,336 | -393 | 467 | 1,342 | 1,321 | 1,358 | 1,228 | 514 | 1,414 | 1,512 | 1,217 | 1,151 | -155 | 1,505 | 1,221 | 1,869 | 1,637 | 881 | 563 | 750 | 660 | 1,085 | 801 | 787 | 961 | 912 | 827 | 1,086 | 1,071 | 881 | 861 | 361 | 787 | 476 | 1,083 | 872 | 134 | 485 | 356 | 1,134 | 835 | 825 | 879 | 1,161 | 588 | 636 | 692 | 107 | 61 | 883 | 530 | 713 | 796 | 814 | 830 | 789 | 708 | 707 | 619 | 240 | -97 | 595 | 552.811 | 253.476 | 50.538 | 541.392 | 569.366 | 515.407 | 421.911 | 458.637 | 299.874 | -321.592 | -63.844 | 124.576 | 221.721 | -1.288 | -518.935 | 149.767 | 168.038 | 133.345 | 165.185 | 130.847 | 207.513 | 393.647 | 169.7 | 187.9 | 242.3 | 463.8 | 580.191 | 338.5 | 462.7 | 198.7 | 0 | 235.3 | 133.7 | 227.2 | 0 | 101.5 | 110.4 | 185.2 | 174 | 193.8 | 101.9 | -0.1 | 86.8 | -213.1 | 34.3 | 192.6 | 122.6 | 113.9 | 128.3 | 76.9 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.123 | 0.218 | 0.202 | 0.195 | 0.205 | 0.197 | 0.155 | 0.168 | 0.171 | 0.144 | 0.089 | 0.152 | 0.242 | 0.243 | 0.189 | 0.106 | 0.166 | 0.279 | 0.141 | -0.044 | 0.061 | 0.153 | 0.146 | 0.159 | 0.155 | 0.067 | 0.162 | 0.178 | 0.155 | 0.143 | -0.018 | 0.186 | 0.163 | 0.229 | 0.192 | 0.112 | 0.082 | 0.16 | 0.135 | 0.215 | 0.183 | 0.166 | 0.185 | 0.189 | 0.187 | 0.214 | 0.207 | 0.214 | 0.236 | 0.092 | 0.169 | 0.136 | 0.259 | 0.195 | 0.034 | 0.125 | 0.033 | 0.257 | 0.215 | 0.219 | 0.222 | 0.272 | 0.16 | 0.179 | 0.194 | 0.034 | 0.017 | 0.23 | 0.172 | 0.204 | 0.219 | 0.235 | 0.234 | 0.227 | 0.209 | 0.215 | 0.195 | 0.075 | -0.028 | 0.183 | 0.175 | 0.077 | 0.016 | 0.176 | 0.197 | 0.163 | 0.158 | 0.175 | 0.134 | -0.154 | -0.034 | 0.077 | 0.144 | -0.001 | -0.338 | 0.094 | 0.108 | 0.107 | 0.121 | 0.099 | 0.154 | 0.339 | 0.16 | 0.458 | 0.623 | 1.07 | 1.528 | 0.915 | 1.147 | 0.783 | 0 | 0.875 | 0.624 | 0.854 | 0 | 0.521 | 0.552 | 0.892 | 0.88 | 0.95 | 0.651 | -0.001 | 0.592 | -2.35 | 0.307 | 1.022 | 0.846 | 0.837 | 0.906 | 0.668 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 321 | 479 | 504 | 490 | 342 | -678 | 413 | 392 | 384 | 342 | 265 | 293 | 355 | 404 | 218 | 317 | 338 | 334 | 142 | -62 | 215 | 169 | 230 | 208 | 188 | 159 | 183 | 218 | 135 | -382 | -85 | 200 | 128 | 259 | 277 | 155 | 124 | 67 | 132 | 143 | 120 | 232 | 176 | 133 | 93 | 88 | 155 | 105 | 109 | -149 | 147 | 148 | 110 | 122 | 165 | -122 | 97 | 133 | 160 | 142 | 124 | 208 | 94 | 101 | 125 | 87 | 7 | 137 | 153 | 141 | 140 | 165 | 129 | 124 | 130 | 134 | 134 | 4 | 15 | 128 | 119.783 | -28.399 | 53.158 | 128.383 | 122.541 | 70.802 | 66.946 | 88.169 | 52.43 | -152.946 | -7.334 | 20.676 | 23.916 | -47.553 | -76.345 | 18.25 | 26.974 | 19.557 | 24.432 | 16.919 | 33 | 12.684 | 6.3 | 4.5 | 5.1 | 5.3 | 12.04 | 5 | 3.8 | 85.9 | 0 | 105.3 | 55.8 | 101.5 | 0 | 49 | 53.6 | 91.7 | 87.1 | 96.4 | 50 | -1.5 | 42.1 | -7.8 | 16.5 | 95.5 | 60.3 | 55.9 | 64 | 37.9 | 127.3 | -40.6 | -42.2 | -55 |
Net Income
| 1,331 | 2,575 | 2,324 | 2,230 | 2,143 | 3,300 | 2,043 | 1,793 | 1,892 | 1,312 | 812 | 1,215 | 1,974 | 2,141 | 1,833 | 2,265 | 2,300 | 2,418 | 1,194 | -331 | 252 | 1,173 | 1,091 | 1,150 | 1,040 | 355 | 1,231 | 1,294 | 1,082 | 1,533 | -70 | 1,305 | 1,093 | 1,610 | 1,360 | 726 | 439 | 683 | 528 | 942 | 681 | 555 | 785 | 779 | 734 | 998 | 916 | 776 | 752 | 510 | 640 | 328 | 973 | 750 | -31 | 607 | 259 | 1,001 | 675 | 677 | 755 | 953 | 494 | 535 | 567 | 20 | 54 | 746 | 377 | 572 | 656 | 649 | 701 | 665 | 578 | 573 | 489 | 236 | -112 | 467 | 433.028 | 281.875 | -2.62 | 413.009 | 446.825 | 444.605 | 354.965 | 370.468 | 247.444 | -168.646 | -56.51 | 103.9 | 197.805 | 46.265 | -442.59 | 131.517 | 118.394 | 113.788 | 140.753 | 113.928 | 174.513 | 152.063 | 14.8 | 69.2 | 129 | 238.5 | 39.651 | 171.5 | 236.2 | 112.8 | 127.654 | 130 | 77.9 | 125.7 | 86.933 | 52.5 | 56.8 | 93.5 | 86.9 | 97.4 | 51.9 | 1.4 | 44.7 | -205.3 | 17.8 | 97.1 | 62.3 | 58 | 64.3 | 39 | -127.3 | 40.6 | 42.2 | 55 |
Net Income Ratio
| 0.099 | 0.18 | 0.157 | 0.161 | 0.166 | 0.249 | 0.147 | 0.151 | 0.169 | 0.114 | 0.067 | 0.122 | 0.205 | 0.204 | 0.169 | 0.234 | 0.231 | 0.246 | 0.126 | -0.037 | 0.033 | 0.134 | 0.12 | 0.135 | 0.132 | 0.047 | 0.141 | 0.152 | 0.138 | 0.191 | -0.008 | 0.161 | 0.146 | 0.197 | 0.159 | 0.092 | 0.064 | 0.146 | 0.108 | 0.187 | 0.155 | 0.117 | 0.151 | 0.162 | 0.166 | 0.196 | 0.177 | 0.188 | 0.206 | 0.129 | 0.137 | 0.094 | 0.232 | 0.167 | -0.008 | 0.157 | 0.024 | 0.227 | 0.174 | 0.18 | 0.191 | 0.223 | 0.134 | 0.151 | 0.159 | 0.006 | 0.015 | 0.195 | 0.123 | 0.164 | 0.18 | 0.187 | 0.198 | 0.192 | 0.171 | 0.174 | 0.154 | 0.074 | -0.032 | 0.143 | 0.137 | 0.086 | -0.001 | 0.135 | 0.154 | 0.14 | 0.133 | 0.141 | 0.111 | -0.081 | -0.03 | 0.064 | 0.129 | 0.024 | -0.289 | 0.082 | 0.076 | 0.091 | 0.104 | 0.086 | 0.13 | 0.131 | 0.014 | 0.169 | 0.332 | 0.55 | 0.104 | 0.463 | 0.585 | 0.445 | 0.488 | 0.483 | 0.363 | 0.473 | 0.353 | 0.269 | 0.284 | 0.45 | 0.44 | 0.478 | 0.331 | 0.014 | 0.305 | -2.264 | 0.159 | 0.515 | 0.43 | 0.426 | 0.454 | 0.339 | -0.702 | 0.343 | 0.414 | 0.466 |
EPS
| 3.321 | 6.37 | 5.75 | 5.51 | 5.28 | 8.04 | 5 | 4.37 | 4.57 | 3.16 | 1.95 | 2.88 | 4.64 | 5.02 | 4.21 | 5.09 | 5.1 | 5.36 | 2.64 | -0.73 | 0.56 | 2.6 | 2.4 | 2.52 | 2.27 | 0.77 | 2.66 | 2.78 | 2.32 | 3.29 | -0.15 | 2.79 | 2.33 | 3.44 | 2.9 | 1.55 | 0.98 | 1.53 | 1.63 | 2.89 | 2.08 | 1.69 | 2.35 | 2.3 | 2.16 | 2.95 | 2.68 | 2.31 | 2.8 | 2.24 | 1.88 | 0.96 | 2.87 | 2.22 | -0.092 | 1.79 | 0.77 | 2.97 | 1.99 | 2 | 2.23 | 2.81 | 1.47 | 1.58 | 1.69 | 0.06 | 0.16 | 2.2 | 1.11 | 1.7 | 1.98 | 1.96 | 2.13 | 2.02 | 1.76 | 1.75 | 1.49 | 0.72 | -0.43 | 1.61 | 1.5 | 0.97 | -0.009 | 1.47 | 1.56 | 1.55 | 1.25 | 1.35 | 0.92 | -0.63 | -0.24 | 0.37 | 0.74 | 0.17 | -1.92 | 0.54 | 0.48 | 0.46 | 0.6 | 0.5 | 0.8 | 1.75 | 0.08 | 0.36 | 0.67 | 0.67 | 3.22 | 0.92 | 1.4 | 0.68 | 0.77 | 0.72 | 0.46 | 0.72 | 0.49 | 0.38 | 0.41 | 0.67 | 0.62 | 0.69 | 0.37 | 0.01 | 0.31 | -1.44 | 0.12 | 0.65 | 0.55 | 0.39 | 0.57 | 0.36 | -1.16 | 0.37 | 0.39 | 0.51 |
EPS Diluted
| 3.289 | 6.37 | 5.7 | 5.46 | 5.23 | 8.04 | 4.95 | 4.32 | 4.53 | 3.13 | 1.94 | 2.86 | 4.59 | 4.95 | 4.18 | 5.06 | 5.07 | 5.34 | 2.63 | -0.73 | 0.55 | 2.57 | 2.38 | 2.5 | 2.25 | 0.76 | 2.64 | 2.76 | 2.3 | 3.27 | -0.15 | 2.77 | 2.31 | 3.41 | 2.88 | 1.54 | 0.97 | 1.53 | 1.62 | 2.86 | 2.05 | 1.69 | 2.32 | 2.28 | 2.14 | 2.95 | 2.66 | 2.29 | 2.77 | 2.22 | 1.86 | 0.96 | 2.84 | 2.22 | -0.091 | 1.77 | 0.76 | 2.97 | 1.97 | 1.98 | 2.22 | 2.81 | 1.46 | 1.58 | 1.69 | 0.06 | 0.16 | 2.18 | 1.1 | 1.7 | 1.95 | 1.93 | 2.1 | 2.02 | 1.73 | 1.72 | 1.46 | 0.72 | -0.43 | 1.58 | 1.48 | 0.97 | -0.009 | 1.44 | 1.53 | 1.55 | 1.22 | 1.32 | 0.9 | -0.63 | -0.24 | 0.36 | 0.7 | 0.17 | -1.92 | 0.52 | 0.46 | 0.46 | 0.58 | 0.49 | 0.8 | 1.75 | 0.08 | 0.35 | 0.65 | 0.65 | 3.22 | 0.9 | 1.37 | 0.67 | 0.77 | 0.72 | 0.45 | 0.71 | 0.49 | 0.38 | 0.41 | 0.67 | 0.62 | 0.69 | 0.37 | 0.01 | 0.31 | -1.44 | 0.12 | 0.65 | 0.55 | 0.39 | 0.57 | 0.36 | -1.16 | 0.37 | 0.39 | 0.51 |
EBITDA
| 1,920 | 3,390 | 0 | 2,968 | 2,894 | 2,869 | 2,711 | 2,420 | 2,508 | 1,882 | 1,274 | 1,686 | 2,509 | 2,742 | 2,244 | 2,777 | 2,832 | 2,951 | 1,538 | -193 | 672 | 1,552 | 1,535 | 1,575 | 1,444 | 753 | 1,661 | 1,764 | 1,459 | 1,373 | 60 | 1,717 | 1,439 | 2,026 | 3,719 | 2,171 | 1,573 | 843 | 1,465 | 2,367 | 1,768 | 854 | 2,089 | 1,998 | 1,817 | 1,156 | 2,316 | 1,079 | 1,135 | 0 | 862 | 550 | 1,157 | 935 | 0 | 0 | 0 | 1,196 | 893 | 871 | 931 | 1,217 | 648 | 692 | 745 | 161 | 115 | 945 | 578 | 755 | 841 | 852 | 874 | 821 | 755 | 755 | 678 | 296 | -28 | 660.755 | 636.245 | 323.52 | 145 | 625.936 | 639.61 | 0 | 494.14 | 525.267 | 360.527 | -429.086 | 0 | 176.528 | 53.8 | 64.707 | 63.876 | 219.279 | 219.572 | 208.182 | 240.512 | 204.118 | 284.348 | 242.135 | 0 | 8.8 | 6.973 | 6.93 | 61.954 | 8 | 4.6 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.7 | -205.3 | 17.8 | 97.1 | 62.3 | 58 | 64.3 | 39 | -127.3 | 40.6 | 42.2 | 55 |
EBITDA Ratio
| 0.142 | 0.237 | 0 | 0.214 | 0.225 | 0.216 | 0.195 | 0.204 | 0.224 | 0.164 | 0.105 | 0.17 | 0.26 | 0.262 | 0.207 | 0.287 | 0.284 | 0.3 | 0.163 | -0.021 | 0.087 | 0.177 | 0.169 | 0.185 | 0.183 | 0.099 | 0.19 | 0.208 | 0.186 | 0.171 | 0.007 | 0.212 | 0.192 | 0.248 | 0.436 | 0.275 | 0.229 | 0.18 | 0.301 | 0.469 | 0.403 | 0.18 | 0.402 | 0.415 | 0.411 | 0.227 | 0.448 | 0.262 | 0.312 | 0 | 0.185 | 0.157 | 0.276 | 0.209 | 0 | 0 | 0 | 0.271 | 0.23 | 0.232 | 0.236 | 0.285 | 0.176 | 0.195 | 0.208 | 0.052 | 0.032 | 0.246 | 0.188 | 0.216 | 0.231 | 0.246 | 0.246 | 0.237 | 0.223 | 0.23 | 0.213 | 0.093 | -0.008 | 0.203 | 0.202 | 0.098 | 0.047 | 0.204 | 0.221 | 0 | 0.185 | 0.2 | 0.162 | -0.206 | 0 | 0.109 | 0.035 | 0.033 | 0.042 | 0.137 | 0.141 | 0.167 | 0.177 | 0.155 | 0.211 | 0.209 | 0 | 0.021 | 0.018 | 0.016 | 0.163 | 0.022 | 0.011 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.305 | -2.264 | 0.159 | 0.515 | 0.43 | 0.426 | 0.454 | 0.339 | -0.702 | 0.343 | 0.414 | 0.466 |