Cencora
NYSE:COR
226.93 (USD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 79,050.106 | 74,241.353 | 68,414.307 | 72,252.833 | 68,922.331 | 66,947.043 | 63,457.205 | 62,846.832 | 61,174.149 | 60,064.601 | 57,719.446 | 59,628.81 | 58,912.421 | 53,405.695 | 49,154.171 | 52,516.556 | 49,244.768 | 45,366.777 | 47,417.639 | 47,864.742 | 45,637.802 | 45,239.265 | 43,319.602 | 45,392.452 | 43,297.136 | 43,142.309 | 41,033.858 | 40,466.332 | 39,120.015 | 38,707.144 | 37,147.402 | 38,169.265 | 37,560.603 | 36,881.68 | 35,698.357 | 36,709.046 | 35,470.378 | 34,233.556 | 32,669.267 | 33,588.602 | 31,588.708 | 30,348.154 | 28,455.903 | 29,176.362 | 24,469.04 | 21,906.648 | 20,523.668 | 21,059.811 | 19,064.443 | 19,326.807 | 19,708.371 | 20,311.922 | 20,407.67 | 20,161.022 | 19,760.257 | 19,888.609 | 19,715.373 | 19,602.12 | 19,300.627 | 19,335.859 | 18,716.063 | 18,393.899 | 17,311.651 | 17,338.377 | 17,157.846 | 17,996.666 | 17,846.246 | 17,372.915 | 16,390.45 | 16,445.928 | 16,512.541 | 16,725.393 | 15,643.004 | 15,686.315 | 15,220.679 | 14,653.147 | 13,918.353 | 13,831.966 | 13,191.576 | 13,639.042 | 13,388.674 | 13,071.594 | 13,363.573 | 13,355.113 | 12,639.583 | 12,420.671 | 12,162.541 | 12,434.533 | 11,600.92 | 11,620.827 | 10,944.267 | 11,068.78 | 5,884.231 | 3,518.929 | 3,480.998 | 3,307.195 | 3,031.73 | 2,931.706 | 2,842.203 | 2,839.4 | 3,200.5 | 2,261.3 | 2,175.9 | 2,169.7 | 2,127.4 | 2,094.5 | 2,192.3 | 2,254.6 | 2,219.3 | 2,064.2 | 1,785.5 | 1,746.9 | 1,487.1 | 1,420 | 1,362.1 | 1,282.5 | 1,118.8 | 1,186.7 | 1,206.3 | 1,157.1 |
Cost of Revenue
| 76,557.689 | 72,154.776 | 66,148.016 | 70,102.872 | 66,668.879 | 64,682.397 | 61,156.908 | 60,747.194 | 59,176.175 | 58,021.614 | 55,484.366 | 57,568.451 | 56,843.01 | 51,664.921 | 47,620.79 | 51,064.326 | 47,906.997 | 44,140.629 | 46,024.597 | 46,642.02 | 44,456.202 | 44,011.506 | 41,946.822 | 44,182.151 | 42,264.495 | 41,966.568 | 39,778.513 | 39,353.68 | 37,947.995 | 37,627.269 | 35,890.975 | 37,131.585 | 36,436.068 | 35,894.777 | 34,623.033 | 35,756.96 | 34,497.247 | 33,385.659 | 31,778.774 | 32,836.303 | 30,716.204 | 29,658.674 | 27,727.159 | 28,509.16 | 23,902.623 | 21,350.182 | 19,810.135 | 20,411.291 | 18,365.426 | 18,658.941 | 19,028.63 | 19,728.005 | 19,789.723 | 19,507.441 | 19,072.921 | 19,308.377 | 19,122.539 | 19,013.75 | 18,688.559 | 18,772.489 | 18,177.53 | 17,874.676 | 16,759.18 | 16,848.529 | 16,630.393 | 17,498.621 | 17,287.493 | 16,865.455 | 15,862.02 | 15,848.705 | 15,906.098 | 16,130.75 | 15,057.509 | 15,129.136 | 14,659.916 | 14,124.769 | 13,396.579 | 13,329.897 | 12,689.461 | 13,178.143 | 12,894.843 | 12,495.865 | 12,781.125 | 12,827.939 | 12,055.417 | 11,860.292 | 11,581.352 | 11,913.108 | 11,072.301 | 11,110.898 | 10,429.774 | 10,597.347 | 5,617.654 | 3,373.99 | 3,329.829 | 3,169.13 | 2,892.884 | 2,801.86 | 2,710.183 | 2,719.2 | 3,043 | 2,157.3 | 2,064.3 | 2,067.6 | 2,023.6 | 1,994.8 | 2,078.9 | 2,148.6 | 2,111.6 | 1,963.1 | 1,691.9 | 1,660.1 | 1,412.6 | 1,338.8 | 1,283.3 | 1,212.1 | 1,046.4 | 1,120 | 1,140.6 | 1,093.1 |
Gross Profit
| 2,492.417 | 2,086.577 | 2,266.291 | 2,149.961 | 2,253.452 | 2,264.646 | 2,300.297 | 2,099.638 | 1,997.974 | 2,042.987 | 2,235.08 | 2,060.359 | 2,069.411 | 1,740.774 | 1,533.381 | 1,452.23 | 1,337.771 | 1,226.148 | 1,393.042 | 1,222.722 | 1,181.6 | 1,227.759 | 1,372.78 | 1,210.301 | 1,032.641 | 1,175.741 | 1,255.345 | 1,112.652 | 1,172.02 | 1,079.875 | 1,256.427 | 1,037.68 | 1,124.535 | 986.903 | 1,075.324 | 952.086 | 973.131 | 847.897 | 890.493 | 752.299 | 872.504 | 689.48 | 728.744 | 667.202 | 566.417 | 556.466 | 713.533 | 648.52 | 699.017 | 667.866 | 679.741 | 583.917 | 617.947 | 653.581 | 687.336 | 580.232 | 592.834 | 588.37 | 612.068 | 563.37 | 538.533 | 519.223 | 552.471 | 489.848 | 527.453 | 498.045 | 558.753 | 507.46 | 528.43 | 597.223 | 606.443 | 594.643 | 585.495 | 557.179 | 560.763 | 528.378 | 521.774 | 502.069 | 502.115 | 460.899 | 493.831 | 575.729 | 582.448 | 527.174 | 584.166 | 560.379 | 581.189 | 521.425 | 528.619 | 509.929 | 514.493 | 471.433 | 266.577 | 144.939 | 151.169 | 138.065 | 138.846 | 129.846 | 132.02 | 120.2 | 157.5 | 104 | 111.6 | 102.1 | 103.8 | 99.7 | 113.4 | 106 | 107.7 | 101.1 | 93.6 | 86.8 | 74.5 | 81.2 | 78.8 | 70.4 | 72.4 | 66.7 | 65.7 | 64 |
Gross Profit Ratio
| 0.032 | 0.028 | 0.033 | 0.03 | 0.033 | 0.034 | 0.036 | 0.033 | 0.033 | 0.034 | 0.039 | 0.035 | 0.035 | 0.033 | 0.031 | 0.028 | 0.027 | 0.027 | 0.029 | 0.026 | 0.026 | 0.027 | 0.032 | 0.027 | 0.024 | 0.027 | 0.031 | 0.027 | 0.03 | 0.028 | 0.034 | 0.027 | 0.03 | 0.027 | 0.03 | 0.026 | 0.027 | 0.025 | 0.027 | 0.022 | 0.028 | 0.023 | 0.026 | 0.023 | 0.023 | 0.025 | 0.035 | 0.031 | 0.037 | 0.035 | 0.034 | 0.029 | 0.03 | 0.032 | 0.035 | 0.029 | 0.03 | 0.03 | 0.032 | 0.029 | 0.029 | 0.028 | 0.032 | 0.028 | 0.031 | 0.028 | 0.031 | 0.029 | 0.032 | 0.036 | 0.037 | 0.036 | 0.037 | 0.036 | 0.037 | 0.036 | 0.037 | 0.036 | 0.038 | 0.034 | 0.037 | 0.044 | 0.044 | 0.039 | 0.046 | 0.045 | 0.048 | 0.042 | 0.046 | 0.044 | 0.047 | 0.043 | 0.045 | 0.041 | 0.043 | 0.042 | 0.046 | 0.044 | 0.046 | 0.042 | 0.049 | 0.046 | 0.051 | 0.047 | 0.049 | 0.048 | 0.052 | 0.047 | 0.049 | 0.049 | 0.052 | 0.05 | 0.05 | 0.057 | 0.058 | 0.055 | 0.065 | 0.056 | 0.054 | 0.055 |
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 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.62 | 20.738 | 20.489 | 19.82 | 20.598 | 19.666 | 19.513 | 19.002 | 20.015 | 17.858 | 17.954 | 17.403 | 16.844 | 15.585 | 16.312 | 15.836 | 15.439 | 14.086 | 14.312 | 15.399 | 14.152 | 14.137 | 15.103 | 14.084 | 12.959 | 13.108 | 11.408 | 12.258 | 11.802 | 13.693 | 12.12 | 12.127 | 10.933 | 11.796 | 11.311 | 11.371 | 10.888 | 11.051 | 10.468 | 9.54 | 10.202 | 10.164 | 9.684 | 7.346 | 2.346 | 1.839 | 1.358 | 2.117 | 1.678 | 1.307 | 272.026 | 303.279 | 271.098 | 297.607 | 290.117 | 332.898 | 359.877 | 363.367 | 362.984 | 379.734 | 346.394 | 339.113 | 340.686 | 356.597 | 310.112 | 299.672 | 302.684 | 301.737 | 305.883 | 305.482 | 299.88 | 333.36 | 315.833 | 323.563 | 317.682 | 314.184 | 304.299 | 304.576 | 297.592 | 0 | 79.638 | 82.462 | 79.645 | 0 | 77.944 | 76.323 | 70.2 | 0 | 61.2 | 65.1 | 61 | 0 | 59 | 70.7 | 65.8 | 0 | 76.2 | 57.6 | 54.8 | 0 | 51.4 | 48.9 | 43.3 | 0 | 40 | 38.5 | 39.6 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.804 | 5.862 | 5.844 | 5.901 | 5.837 | 6.144 | 5.527 | 5.476 | 5.784 | 5.652 | 5.394 | 5.18 | 5.369 | 5.08 | 4.616 | 4.643 | 4.414 | 4.503 | 4.308 | 4.465 | 4.501 | 4.221 | 4.117 | 3.775 | 4.256 | 3.782 | 3.413 | 3.806 | 3.747 | 3.588 | 3.474 | 3.206 | 3.936 | 3.789 | 3.389 | 2.231 | 303.812 | 262.421 | 268.893 | 1.315 | 1.433 | 1.377 | 1.216 | 0.065 | 0.057 | 0.002 | 0.04 | 0.032 | 0.04 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,490.343 | 1,383.206 | 1,388.81 | 1,398.747 | 1,393.828 | 1,304.141 | 1,321.087 | 1,290.928 | 1,263.462 | 1,212.152 | 1,203.238 | 1,170.11 | 1,215.688 | 26.424 | 26.6 | 26.333 | 25.721 | 26.435 | 25.81 | 25.04 | 24.478 | 25.799 | 23.51 | 23.348 | 22.583 | 22.213 | 20.665 | 20.928 | 20.479 | 19.853 | 18.589 | 18.62 | 19.864 | 18.653 | 18.358 | 19.22 | 17.859 | 17.215 | 16.89 | 14.821 | 16.064 | 15.549 | 17.281 | 15.594 | 15.333 | 14.869 | 15.585 | 14.7 | 13.602 | 303.812 | 262.421 | 268.893 | 314.998 | 308.806 | 296.132 | 278.033 | 318.81 | 289.288 | 279.491 | 280.239 | 291.473 | 277.434 | 283.471 | 272.026 | 303.279 | 271.098 | 297.607 | 290.117 | 332.898 | 359.877 | 363.367 | 362.984 | 379.734 | 346.394 | 339.113 | 340.686 | 356.597 | 310.112 | 299.672 | 302.684 | 301.737 | 305.883 | 305.482 | 299.88 | 333.36 | 315.833 | 323.563 | 317.682 | 314.184 | 304.299 | 304.576 | 297.592 | 167.015 | 79.638 | 82.462 | 79.645 | 78.526 | 77.944 | 76.323 | 70.2 | 94.4 | 61.2 | 65.1 | 61 | 59.4 | 59 | 70.7 | 65.8 | 66.9 | 76.2 | 57.6 | 54.8 | 51.8 | 51.4 | 48.9 | 43.3 | 42.8 | 40 | 38.5 | 39.6 |
Other Expenses
| 875.435 | -12.814 | -22.063 | 1.087 | 30.424 | -3.436 | 15.72 | 6.328 | -20.656 | 41.888 | 0.948 | 5.172 | 46.637 | 45.367 | 44.628 | 44.386 | 41.759 | 41.779 | 40.991 | 39.737 | 40.546 | 36.996 | 35.646 | 36.035 | 36.264 | 35.577 | 33.832 | 32.666 | 32.077 | 32.346 | 32.338 | 30.674 | 27.098 | 26.233 | 24.773 | 24.493 | 24.353 | 24.091 | 22.816 | 22.422 | 20.963 | 19.513 | 17.886 | 17.151 | 16.449 | 16.51 | 15.954 | 10.645 | 18.741 | 4.785 | 0.131 | 0.001 | 18.254 | 20.492 | 22.216 | 19.2 | 5.35 | 4.155 | 3.605 | 3.533 | 3.266 | 3.243 | 2.938 | 18.909 | 18.531 | 21.557 | 23.04 | 22.353 | 25.058 | 24.415 | 22.049 | 22.8 | 22.746 | 22.027 | 20.149 | 21.087 | 20.896 | 19.602 | 26.02 | 21.154 | 20.524 | 19.806 | 18.618 | 16.818 | 20.313 | 16.34 | 21.074 | 15.888 | 0 | 0 | 0 | 0 | 6.493 | 0 | 0 | 0 | 4.511 | 0 | 0 | 0 | 7.1 | 0 | 0 | 0 | 4.3 | 0 | 0 | 0 | 3.8 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 |
Operating Expenses
| 2,365.778 | 1,383.206 | 1,388.81 | 1,398.747 | 1,670.054 | 1,578.413 | 1,562.553 | 1,462.868 | 1,434.024 | 1,384.266 | 1,378.528 | 1,346.039 | 1,393.409 | 71.791 | 71.228 | 70.719 | 67.48 | 68.214 | 66.801 | 64.777 | 65.024 | 62.795 | 59.156 | 59.383 | 58.847 | 57.79 | 54.497 | 53.594 | 52.556 | 52.199 | 50.927 | 49.294 | 46.962 | 44.886 | 43.131 | 43.713 | 42.212 | 41.306 | 39.706 | 37.243 | 37.027 | 35.062 | 35.167 | 32.745 | 31.782 | 31.379 | 31.539 | 25.345 | 32.343 | 339.345 | 293.654 | 298.939 | 367.87 | 336.422 | 322.087 | 303.466 | 346.644 | 310.913 | 300.178 | 300.988 | 312.349 | 297.336 | 302.905 | 290.935 | 321.81 | 292.655 | 320.647 | 312.47 | 357.956 | 384.292 | 385.416 | 385.784 | 402.48 | 368.421 | 359.262 | 361.773 | 377.493 | 329.714 | 325.692 | 323.838 | 322.261 | 325.689 | 324.1 | 316.698 | 353.673 | 332.173 | 344.637 | 333.57 | 331.146 | 319.039 | 318.978 | 312.639 | 173.508 | 83.843 | 86.743 | 84.171 | 83.037 | 82.07 | 80.906 | 74.4 | 101.5 | 65.4 | 69.3 | 65.2 | 63.7 | 63.1 | 74.8 | 69.7 | 70.7 | 80.1 | 61.1 | 57.9 | 55 | 54.5 | 51.5 | 46 | 45.7 | 43 | 40.2 | 42.1 |
Operating Income
| 126.639 | 703.371 | 877.481 | 751.214 | 476.941 | 670.128 | 560.519 | 633.143 | 454.519 | 487.297 | 780.157 | 644.405 | 561.895 | 37.363 | 37.047 | 34.352 | 35.526 | 35.693 | 34.188 | 35.684 | 33.643 | 36.056 | 35.433 | 35.366 | 34.473 | 36.103 | 36.337 | 33.667 | 30.799 | 30.082 | 30.264 | 27.933 | 22.505 | 22.558 | 21.621 | 19.643 | 16.751 | 14.676 | 13.336 | 12.477 | 10.372 | 13.066 | 9.309 | 9.74 | 9.259 | 8.866 | 6.805 | 5.936 | 5.059 | 324.386 | 377.06 | 281.419 | 243.571 | 317.159 | 365.249 | 276.766 | 248.172 | 281.854 | 311.227 | 262.382 | 224.612 | 212.987 | 248.266 | 197.884 | 202.692 | 197.525 | 236.722 | 194.99 | 181.02 | 209.571 | 220.892 | 208.859 | 195.333 | 188.844 | 197.924 | 166.605 | 154.998 | 168.608 | 176.423 | 137.061 | 171.57 | 250.04 | 258.348 | 210.476 | 230.493 | 228.206 | 236.552 | 187.855 | 193.614 | 182.743 | 190.774 | 151.297 | 80.863 | 60.193 | 64.426 | 53.894 | 55.809 | 47.776 | 51.114 | 45.8 | 56 | 38.6 | 42.3 | 36.9 | 40.1 | 36.6 | 38.6 | 36.3 | 37 | 21 | 32.5 | 28.9 | 19.5 | 26.7 | 27.3 | 24.4 | 26.7 | 23.7 | 25.5 | 21.9 |
Operating Income Ratio
| 0.002 | 0.009 | 0.013 | 0.01 | 0.007 | 0.01 | 0.009 | 0.01 | 0.007 | 0.008 | 0.014 | 0.011 | 0.01 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.019 | 0.014 | 0.012 | 0.016 | 0.018 | 0.014 | 0.013 | 0.014 | 0.016 | 0.014 | 0.012 | 0.012 | 0.014 | 0.011 | 0.012 | 0.011 | 0.013 | 0.011 | 0.011 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.013 | 0.011 | 0.011 | 0.012 | 0.013 | 0.01 | 0.013 | 0.019 | 0.019 | 0.016 | 0.018 | 0.018 | 0.019 | 0.015 | 0.017 | 0.016 | 0.017 | 0.014 | 0.014 | 0.017 | 0.019 | 0.016 | 0.018 | 0.016 | 0.018 | 0.016 | 0.017 | 0.017 | 0.019 | 0.017 | 0.019 | 0.017 | 0.018 | 0.016 | 0.017 | 0.01 | 0.018 | 0.017 | 0.013 | 0.019 | 0.02 | 0.019 | 0.024 | 0.02 | 0.021 | 0.019 |
Total Other Income Expenses Net
| -1.462 | -75.037 | -86.193 | -39.477 | -30.518 | -61.3 | -48.389 | -39.688 | -72.179 | -10.974 | -51.968 | -48.2 | -100.672 | -47.197 | -57.836 | -19.346 | -6,178.983 | -60.996 | -33.312 | -33.849 | -35.19 | -35.579 | -21.63 | 1.361 | -42.227 | -83.946 | -120.088 | -59.954 | 13.461 | -37.001 | -32.066 | -56.515 | -41.981 | -32.995 | -35.21 | 195.537 | -61.955 | -28.259 | -411.936 | -18.656 | -18.985 | -100.261 | -15.691 | -18.235 | -17.465 | -18.715 | -19.259 | -18.502 | -23.331 | -18.986 | -23.244 | -22.575 | -17.046 | -18.667 | -18.914 | -17.477 | -20.386 | -18.389 | -19.547 | -17.544 | -15.2 | -14.838 | -15.025 | -14.612 | -14.929 | -16.734 | -17.734 | -17.151 | -6.977 | -9.841 | -10.265 | -8.209 | 0.239 | 0.497 | -1.518 | -7.295 | -120.388 | -11.562 | -14.136 | -22.033 | -23.231 | -43.252 | -27.208 | -34.094 | -35.183 | -43.096 | -44.132 | -34.568 | -54.177 | -27.118 | -32.38 | -32.706 | -21.932 | -9.367 | -13.594 | -11.65 | -10.654 | -7.26 | -11.922 | -11 | -30.6 | -6.7 | -12.805 | -10.6 | -34.7 | -9.7 | -12 | -12.5 | -10.6 | -10.7 | -11 | -9.2 | -7.9 | -9.1 | -9.9 | -9.1 | -9.6 | -10.6 | -14.8 | -17.3 |
Income Before Tax
| 125.177 | 628.334 | 467.066 | 783.398 | 446.423 | 608.828 | 512.13 | 593.455 | 382.34 | 476.323 | 728.189 | 596.205 | 553.936 | 28.479 | 24.924 | 22.419 | 24.142 | 25.107 | 23.005 | 24.767 | 22.657 | 25.745 | 25.935 | 25.918 | 25.04 | 27.196 | 28.599 | 27.032 | 24.352 | 24.124 | 25.157 | 23.235 | 19.317 | 19.878 | 19.61 | 17.401 | 14.564 | 12.948 | 12.109 | 12.324 | 9.012 | 10.616 | 8.138 | 8.995 | 8.565 | 8.085 | 6.368 | 4.623 | 3.469 | 305.4 | 353.816 | 258.844 | 226.525 | 298.492 | 346.335 | 259.289 | 227.786 | 263.465 | 291.68 | 244.838 | 209.412 | 198.149 | 233.241 | 183.272 | 187.763 | 180.791 | 218.988 | 177.829 | 174.043 | 199.73 | 210.627 | 200.65 | 195.572 | 189.341 | 196.406 | 159.31 | 34.61 | 157.046 | 162.293 | 115.028 | 148.339 | 204.512 | 231.14 | 176.382 | 195.31 | 185.11 | 192.42 | 153.287 | 139.437 | 155.625 | 158.394 | 118.591 | 58.931 | 50.826 | 50.832 | 42.244 | 45.155 | 40.516 | 39.192 | 34.8 | 25.4 | 32.3 | 32.9 | 28.7 | 5.4 | 27 | 26.6 | 23.8 | 26.4 | 10.3 | 21.5 | 19.7 | 11.6 | 17.6 | 17.4 | 15.3 | 17.1 | 13.1 | 10.7 | 4.6 |
Income Before Tax Ratio
| 0.002 | 0.008 | 0.007 | 0.011 | 0.006 | 0.009 | 0.008 | 0.009 | 0.006 | 0.008 | 0.013 | 0.01 | 0.009 | 0.001 | 0.001 | 0 | 0 | 0.001 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.018 | 0.013 | 0.011 | 0.015 | 0.018 | 0.013 | 0.012 | 0.013 | 0.015 | 0.013 | 0.011 | 0.011 | 0.013 | 0.011 | 0.011 | 0.01 | 0.012 | 0.01 | 0.011 | 0.012 | 0.013 | 0.012 | 0.013 | 0.012 | 0.013 | 0.011 | 0.002 | 0.011 | 0.012 | 0.008 | 0.011 | 0.016 | 0.017 | 0.013 | 0.015 | 0.015 | 0.016 | 0.012 | 0.012 | 0.013 | 0.014 | 0.011 | 0.01 | 0.014 | 0.015 | 0.013 | 0.015 | 0.014 | 0.014 | 0.012 | 0.008 | 0.014 | 0.015 | 0.013 | 0.003 | 0.013 | 0.012 | 0.011 | 0.012 | 0.005 | 0.012 | 0.011 | 0.008 | 0.012 | 0.013 | 0.012 | 0.015 | 0.011 | 0.009 | 0.004 |
Income Tax Expense
| 117.711 | 140.74 | 45.861 | 180.39 | 97.443 | 129.615 | 83.917 | 117.285 | 83.664 | 113.12 | 172.944 | 146.789 | 117.488 | 0.004 | 0.009 | 0.01 | 0.01 | 0.019 | 0.017 | 0.022 | 0.013 | 0.002 | 0.03 | 0.02 | 0.02 | -0.083 | 0.033 | 0.024 | 0.064 | -0.011 | 0.097 | 0.074 | -0.002 | 0.043 | 0.004 | 0.014 | 0.034 | 0.066 | 0.049 | 0.018 | 0.022 | -0.022 | 0.02 | -0.034 | 0.056 | 0.206 | 0.173 | 0.045 | 0.522 | 115.223 | 134.673 | 98.887 | 79.201 | 114.073 | 131.954 | 98.789 | 86.558 | 100.26 | 110.672 | 93.531 | 79.265 | 73.015 | 89.199 | 70.743 | 72.701 | 68.026 | 85.136 | 68.009 | 61.866 | 69.822 | 81.131 | 78.463 | 73.594 | 69.873 | 67.816 | 61.334 | 13.267 | 57.202 | 62.321 | 44.171 | 56.35 | 78.737 | 88.988 | 67.908 | 75.78 | 72.564 | 76.006 | 60.548 | 55.366 | 61.771 | 62.891 | 47.078 | 23.042 | 19.32 | 19.316 | 16.053 | 17.159 | 15.396 | 14.893 | 13.2 | 12.7 | 12.3 | 12.5 | 10.9 | 2.1 | 10.5 | 10.4 | 9.3 | 10.3 | 4 | 8.4 | 7.9 | -1.7 | 7.2 | 7.3 | 6.4 | 6.3 | 3.2 | 4 | 3.7 |
Net Income
| 3.382 | 483.463 | 420.775 | 601.5 | 350.565 | 479.581 | 435.402 | 479.745 | 294.737 | 406.964 | 548.014 | 449.105 | 437.698 | 25.249 | 21.868 | 19.658 | 21.132 | 20.671 | 17.848 | 19.194 | 17.45 | 19.535 | 19.661 | 19.631 | 18.6 | 19.389 | 20.302 | 20.909 | 17.842 | 17.728 | 18.376 | 16.98 | 14.264 | 14.12 | 13.345 | 11.427 | 9.004 | 7.623 | 6.652 | 6.749 | 5.231 | 5.968 | 4.817 | 5.22 | 4.985 | 4.703 | 3.933 | 2.299 | 1.32 | 181.271 | 212.105 | 162.116 | 147.324 | 184.419 | 214.381 | 160.5 | 141.228 | 163.205 | 181.008 | 151.307 | 130.147 | 118.807 | 143.387 | 111.056 | 114.907 | -108.02 | 133.852 | 109.82 | 87.576 | 129.908 | 129.496 | 122.187 | 122.078 | 119.468 | 129.001 | 98.685 | 74.055 | 94.777 | 99.422 | 64.449 | 91.989 | 125.775 | 142.152 | 108.474 | 119.53 | 112.546 | 116.414 | 92.739 | 94.96 | 90.224 | 91.874 | 67.883 | 35.889 | 31.506 | 31.516 | 26.191 | 27.996 | 25.12 | 24.299 | 21.6 | 9.3 | 21.8 | 20.219 | 17.9 | 3.3 | 16.5 | 16.2 | 14.5 | 16.1 | 6.3 | 11.1 | 11.8 | 13.3 | 3.2 | 10.1 | 8.9 | 10.8 | 3.7 | 6.6 | -10.8 |
Net Income Ratio
| 0 | 0.007 | 0.006 | 0.008 | 0.005 | 0.007 | 0.007 | 0.008 | 0.005 | 0.007 | 0.009 | 0.008 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.011 | 0.008 | 0.007 | 0.009 | 0.011 | 0.008 | 0.007 | 0.008 | 0.009 | 0.008 | 0.007 | 0.006 | 0.008 | 0.006 | 0.007 | -0.006 | 0.008 | 0.006 | 0.005 | 0.008 | 0.008 | 0.007 | 0.008 | 0.008 | 0.008 | 0.007 | 0.005 | 0.007 | 0.008 | 0.005 | 0.007 | 0.01 | 0.011 | 0.008 | 0.009 | 0.009 | 0.01 | 0.007 | 0.008 | 0.008 | 0.008 | 0.006 | 0.006 | 0.009 | 0.009 | 0.008 | 0.009 | 0.009 | 0.009 | 0.008 | 0.003 | 0.01 | 0.009 | 0.008 | 0.002 | 0.008 | 0.007 | 0.006 | 0.007 | 0.003 | 0.006 | 0.007 | 0.009 | 0.002 | 0.007 | 0.007 | 0.01 | 0.003 | 0.005 | -0.009 |
EPS
| 0.017 | 2.44 | 2.11 | 3.01 | 1.74 | 2.37 | 2.15 | 2.35 | 1.41 | 1.92 | 2.62 | 2.15 | 2.11 | 0.12 | 0.11 | 0.095 | 0.1 | 0.1 | 0.086 | 0.092 | 0.084 | 0.093 | 0.093 | 0.092 | 0.086 | 0.088 | 0.091 | 0.095 | 0.082 | 0.081 | 0.083 | 0.076 | 0.063 | 0.063 | 0.059 | 0.05 | 0.039 | 0.032 | 0.03 | 0.031 | 0.022 | 0.028 | 0.02 | 0.022 | 0.022 | 0.02 | 0.017 | 0.01 | 0.005 | 0.72 | 0.82 | 0.63 | 0.55 | 0.67 | 0.78 | 0.58 | 0.51 | 0.58 | 0.64 | 0.53 | 0.44 | 0.4 | 0.47 | 0.36 | 0.36 | -0.34 | 0.42 | 0.34 | 0.26 | 0.35 | 0.35 | 0.32 | 0.31 | 0.29 | 0.31 | 0.24 | 0.056 | 0.23 | 0.23 | 0.15 | 0.23 | 0.28 | 0.32 | 0.24 | 0.25 | 0.26 | 0.27 | 0.22 | 0.23 | 0.22 | 0.22 | 0.16 | 0.12 | 0.15 | 0.15 | 0.13 | 0.14 | 0.12 | 0.12 | 0.11 | 0.038 | 0.11 | 0.1 | 0.09 | -0.038 | 0.088 | 0.085 | 0.078 | 0.088 | 0.035 | 0.06 | 0.063 | 0.073 | 0.018 | 0.058 | 0.05 | 0.053 | 0.02 | 0.058 | -0.093 |
EPS Diluted
| 0.017 | 2.42 | 2.09 | 2.98 | 1.72 | 2.35 | 2.13 | 2.33 | 1.4 | 1.92 | 2.59 | 2.13 | 2.08 | 0.59 | 0.51 | 0.46 | 0.5 | 0.52 | 0.48 | 0.51 | 0.47 | 0.53 | 0.54 | 0.54 | 0.52 | 0.57 | 0.59 | 0.61 | 0.52 | 0.52 | 0.54 | 0.5 | 0.42 | 0.44 | 0.43 | 0.39 | 0.34 | 0.3 | 0.3 | 0.31 | 0.24 | 0.28 | 0.22 | 0.24 | 0.23 | 0.22 | 0.18 | 0.11 | 0.063 | 0.71 | 0.81 | 0.62 | 0.54 | 0.66 | 0.77 | 0.57 | 0.5 | 0.57 | 0.63 | 0.52 | 0.44 | 0.4 | 0.47 | 0.36 | 0.36 | -0.34 | 0.41 | 0.33 | 0.26 | 0.35 | 0.34 | 0.32 | 0.3 | 0.29 | 0.31 | 0.23 | 0.05 | 0.23 | 0.23 | 0.15 | 0.2 | 0.27 | 0.31 | 0.24 | 0.25 | 0.25 | 0.26 | 0.21 | 0.22 | 0.21 | 0.21 | 0.16 | 0.12 | 0.14 | 0.14 | 0.12 | 0.13 | 0.12 | 0.12 | 0.11 | 0.038 | 0.098 | 0.098 | 0.088 | -0.038 | 0.085 | 0.083 | 0.075 | 0.088 | 0.033 | 0.058 | 0.063 | 0.07 | 0.018 | 0.058 | 0.05 | 0.053 | 0.02 | 0.058 | -0.093 |
EBITDA
| 423.19 | 966.202 | 821.947 | 1,118.548 | 796.755 | 952.733 | 826.529 | 826.991 | 615.223 | 706.823 | 960.262 | 830.107 | 791.428 | 754.494 | 704.761 | 665.211 | -6,008.636 | 480.424 | 413.942 | 378.307 | 302.986 | 530.206 | 203.006 | 617.024 | 288.755 | 536.966 | 536.826 | 506.107 | -23.317 | 269.911 | 734.722 | 504.531 | 341.672 | 632.795 | 1,051.043 | -87.948 | 577.35 | 404.943 | -318.566 | -37.992 | 257.75 | 128.724 | 351.255 | 206.134 | 159.99 | 177.476 | 391.601 | 341.232 | 325.943 | 366.716 | 409.58 | 313.506 | 280.388 | 349.859 | 396.351 | 308.886 | 274.507 | 308.089 | 336.466 | 287.684 | 249.285 | 237.384 | 272.328 | 220.111 | 227.911 | 227.099 | 264.846 | 213.446 | 195.693 | 240.29 | 246.018 | 235.634 | 208.069 | 213.714 | 224.73 | 190.299 | 167.591 | 193.134 | 202.578 | 160.532 | 194.77 | 273.781 | 279.711 | 230.085 | 254.907 | 246.447 | 255.295 | 206.9 | 215.734 | 207.057 | 211.419 | 175.04 | 103.173 | 65.882 | 69.724 | 58.42 | 60.32 | 51.902 | 55.697 | 50 | 63.1 | 43 | 52.388 | 41.1 | 44.4 | 40.9 | 42.7 | 40.2 | 40.8 | 24.9 | 36 | 32 | 22.7 | 29.8 | 29.9 | 27.1 | 29.6 | 26.7 | 27.7 | 24.4 |
EBITDA Ratio
| 0.005 | 0.013 | 0.017 | 0.014 | 0.013 | 0.014 | 0.016 | 0.014 | 0.011 | 0.014 | 0.018 | 0.015 | 0.015 | 0.002 | 0.002 | 0.001 | 0.001 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.019 | 0.021 | 0.016 | 0.014 | 0.017 | 0.02 | 0.015 | 0.014 | 0.016 | 0.017 | 0.015 | 0.013 | 0.013 | 0.016 | 0.013 | 0.014 | 0.013 | 0.015 | 0.013 | 0.011 | 0.015 | 0.015 | 0.014 | 0.013 | 0.014 | 0.015 | 0.013 | 0.019 | 0.014 | 0.016 | 0.012 | 0.015 | 0.022 | 0.021 | 0.017 | 0.02 | 0.02 | 0.021 | 0.017 | 0.019 | 0.019 | 0.02 | 0.016 | 0.019 | 0.019 | 0.02 | 0.018 | 0.02 | 0.017 | 0.02 | 0.018 | 0.02 | 0.019 | 0.021 | 0.019 | 0.021 | 0.02 | 0.019 | 0.018 | 0.018 | 0.012 | 0.02 | 0.018 | 0.015 | 0.021 | 0.022 | 0.021 | 0.026 | 0.022 | 0.023 | 0.021 |