Eastman Chemical Company
NYSE:EMN
91.76 (USD) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,464 | 2,360 | 2,308 | 2,205 | 4,050 | 2,324 | 2,412 | 2,373 | 2,709 | 2,784 | 2,714 | 2,694 | 2,720 | 2,653 | 2,409 | 2,186 | 2,122 | 1,924 | 2,241 | 2,205 | 2,325 | 2,363 | 2,380 | 2,376 | 2,547 | 2,621 | 2,607 | 2,362 | 2,465 | 2,419 | 2,303 | 2,188 | 2,287 | 2,297 | 2,236 | 2,225 | 2,447 | 2,533 | 2,443 | 2,349 | 2,413 | 2,460 | 2,305 | 2,265 | 2,338 | 2,440 | 2,307 | 2,169 | 2,259 | 1,853 | 1,821 | 1,723 | 1,812 | 1,885 | 1,758 | 825 | 1,729 | 1,724 | 1,564 | 1,328 | 1,337 | 1,253 | 1,129 | 1,346 | 1,819 | 1,834 | 1,727 | 1,327 | 1,813 | 1,895 | 1,795 | 1,752 | 1,966 | 1,929 | 1,803 | 1,729 | 1,816 | 1,752 | 1,762 | 1,658 | 1,649 | 1,676 | 1,597 | 1,434 | 1,444 | 1,481 | 1,441 | 1,315 | 1,374 | 1,395 | 1,236 | 1,271 | 1,367 | 1,402 | 1,344 | 1,372 | 1,387 | 1,316 | 1,217 | 1,255 | 1,190 | 1,122 | 1,023 | 1,037 | 1,131 | 1,165 | 1,148 | 1,154 | 1,145 | 1,208 | 1,171 | 1,113 | 1,167 | 1,241 | 1,261 | 1,221 | 1,266 | 1,321 | 1,232 | 1,169 | 1,130 | 1,047 | 983 | 975.6 | 975.8 | 975.8 | 975.8 |
Cost of Revenue
| 1,859 | 1,741 | 1,778 | 1,756 | 3,566 | 1,740 | 1,883 | 1,997 | 2,168 | 2,114 | 2,164 | 2,135 | 2,058 | 1,972 | 1,811 | 1,660 | 1,621 | 1,553 | 1,664 | 1,708 | 1,751 | 1,774 | 1,806 | 1,910 | 1,819 | 1,917 | 2,026 | 1,866 | 1,774 | 1,768 | 1,678 | 1,683 | 1,666 | 1,692 | 1,602 | 1,716 | 1,752 | 1,813 | 1,787 | 2,016 | 1,777 | 1,803 | 1,710 | 1,471 | 1,649 | 1,763 | 1,691 | 1,844 | 1,734 | 1,372 | 1,390 | 1,399 | 1,392 | 1,422 | 1,325 | 521 | 1,284 | 1,320 | 1,243 | 1,042 | 1,009 | 993 | 950 | 1,200 | 1,497 | 1,513 | 1,390 | 1,058 | 1,503 | 1,575 | 1,502 | 1,472 | 1,650 | 1,579 | 1,472 | 1,450 | 1,464 | 1,378 | 1,363 | 1,442 | 1,392 | 1,406 | 1,362 | 1,249 | 1,244 | 1,240 | 1,257 | 1,172 | 1,172 | 1,166 | 1,031 | 1,102 | 1,134 | 1,149 | 1,112 | 1,137 | 1,096 | 1,026 | 967 | 1,067 | 976 | 897 | 829 | 914 | 870 | 868 | 894 | 889 | 857 | 925 | 911 | 554 | 873 | 922 | 864 | 791 | 780 | 851 | 806 | 768 | 756 | 689 | 675 | 0 | 0 | 0 | 0 |
Gross Profit
| 605 | 619 | 530 | 449 | 484 | 584 | 529 | 376 | 541 | 670 | 550 | 559 | 662 | 681 | 598 | 526 | 501 | 371 | 577 | 497 | 574 | 589 | 574 | 466 | 728 | 704 | 581 | 496 | 691 | 651 | 625 | 505 | 621 | 605 | 634 | 509 | 695 | 720 | 656 | 333 | 636 | 657 | 595 | 794 | 689 | 677 | 616 | 325 | 525 | 481 | 431 | 324 | 420 | 463 | 433 | 304 | 445 | 404 | 321 | 286 | 328 | 260 | 179 | 146 | 322 | 321 | 337 | 269 | 310 | 320 | 293 | 280 | 316 | 350 | 331 | 279 | 352 | 374 | 399 | 216 | 257 | 270 | 235 | 185 | 200 | 241 | 184 | 143 | 202 | 229 | 205 | 169 | 233 | 253 | 232 | 235 | 291 | 290 | 250 | 188 | 214 | 225 | 194 | 123 | 261 | 297 | 254 | 265 | 288 | 283 | 260 | 559 | 294 | 319 | 397 | 430 | 486 | 470 | 426 | 401 | 374 | 358 | 308 | 975.6 | 975.8 | 975.8 | 975.8 |
Gross Profit Ratio
| 0.246 | 0.262 | 0.23 | 0.204 | 0.12 | 0.251 | 0.219 | 0.158 | 0.2 | 0.241 | 0.203 | 0.207 | 0.243 | 0.257 | 0.248 | 0.241 | 0.236 | 0.193 | 0.257 | 0.225 | 0.247 | 0.249 | 0.241 | 0.196 | 0.286 | 0.269 | 0.223 | 0.21 | 0.28 | 0.269 | 0.271 | 0.231 | 0.272 | 0.263 | 0.284 | 0.229 | 0.284 | 0.284 | 0.269 | 0.142 | 0.264 | 0.267 | 0.258 | 0.351 | 0.295 | 0.277 | 0.267 | 0.15 | 0.232 | 0.26 | 0.237 | 0.188 | 0.232 | 0.246 | 0.246 | 0.368 | 0.257 | 0.234 | 0.205 | 0.215 | 0.245 | 0.208 | 0.159 | 0.108 | 0.177 | 0.175 | 0.195 | 0.203 | 0.171 | 0.169 | 0.163 | 0.16 | 0.161 | 0.181 | 0.184 | 0.161 | 0.194 | 0.213 | 0.226 | 0.13 | 0.156 | 0.161 | 0.147 | 0.129 | 0.139 | 0.163 | 0.128 | 0.109 | 0.147 | 0.164 | 0.166 | 0.133 | 0.17 | 0.18 | 0.173 | 0.171 | 0.21 | 0.22 | 0.205 | 0.15 | 0.18 | 0.201 | 0.19 | 0.119 | 0.231 | 0.255 | 0.221 | 0.23 | 0.252 | 0.234 | 0.222 | 0.502 | 0.252 | 0.257 | 0.315 | 0.352 | 0.384 | 0.356 | 0.346 | 0.343 | 0.331 | 0.342 | 0.313 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 65 | 60 | 59 | 57 | 60 | 60 | 62 | 64 | 68 | 67 | 65 | 67 | 66 | 63 | 58 | 57 | 56 | 52 | 61 | 60 | 59 | 57 | 58 | 59 | 60 | 60 | 56 | 49 | 56 | 55 | 54 | 54 | 54 | 55 | 54 | 74 | 64 | 57 | 56 | 62 | 56 | 56 | 53 | 45 | 48 | 51 | 49 | 62 | 52 | 43 | 41 | 42 | 41 | 39 | 36 | 37 | 43 | 36 | 36 | 36 | 33 | 34 | 34 | 38 | 39 | 39 | 42 | 40 | 43 | 37 | 36 | 41 | 40 | 44 | 42 | 42 | 42 | 39 | 39 | 38 | 35 | 38 | 43 | 44 | 44 | 42 | 43 | 41 | 42 | 38 | 38 | 42 | 39 | 41 | 38 | 37 | 38 | 36 | 38 | 47 | 46 | 46 | 47 | 46 | 45 | 48 | 46 | 46 | 55 | 42 | 48 | 47 | 47 | 44 | 46 | 48 | 46 | 40 | 42 | 44 | 41 | 40 | 42 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 176 | 186 | 182 | 0 | 182 | 188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160 | 0 | 0 | 160 | 176 | 163 | 165 | 187 | 167 | 175 | 189 | 190 | 174 | 175 | 176 | 174 | 165 | 181 | 174 | 183 | 210 | 178 | 194 | 180 | 244 | 171 | 172 | 168 | 135 | 159 | 180 | 171 | 224 | 173 | 121 | 126 | 119 | 116 | 121 | 113 | 98 | 122 | 108 | 103 | 103 | 104 | 98 | 94 | 95 | 107 | 107 | 110 | 99 | 107 | 113 | 101 | 121 | 105 | 113 | 98 | 115 | 108 | 122 | 109 | 121 | 107 | 112 | 110 | 106 | 100 | 108 | 100 | 107 | 100 | 110 | 90 | 102 | 101 | 114 | 98 | 95 | 90 | 81 | 80 | 103 | 93 | 83 | 76 | 81 | 75 | 85 | 75 | 90 | 85 | 84 | 78 | 85 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 4 | 5 | -3 | 0 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 183 | 180 | 191 | 191 | 160 | 185 | 191 | 172 | 173 | 185 | 196 | 208 | 201 | 202 | 184 | 174 | 165 | 155 | 160 | 176 | 163 | 165 | 187 | 167 | 175 | 189 | 190 | 171 | 175 | 176 | 174 | 161 | 181 | 174 | 183 | 210 | 178 | 194 | 180 | 244 | 171 | 172 | 168 | 135 | 159 | 180 | 171 | 224 | 173 | 121 | 126 | 119 | 116 | 121 | 113 | 98 | 122 | 108 | 103 | 103 | 104 | 98 | 94 | 95 | 107 | 107 | 110 | 99 | 107 | 113 | 101 | 121 | 105 | 113 | 98 | 115 | 108 | 122 | 109 | 121 | 107 | 112 | 110 | 106 | 100 | 108 | 100 | 107 | 100 | 110 | 90 | 102 | 101 | 114 | 98 | 95 | 90 | 81 | 80 | 103 | 93 | 83 | 76 | 81 | 75 | 85 | 75 | 90 | 85 | 84 | 78 | 85 | 78 | 85 | 84 | 93 | 102 | 89 | 80 | 89 | 72 | 81 | 68 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | -23 | -8 | -18 | -8 | -16 | -8 | 15 | 29 | 20 | 43 | 309 | 42 | 38 | 40 | -207 | 23 | 31 | 26 | -125 | 17 | 22 | 23 | -66 | 24 | 40 | 76 | -10 | 4 | -1 | 4 | 1 | -3 | 20 | -12 | 10 | -13 | -2 | 11 | -1 | 5 | 8 | 3 | -1 | -1 | -2 | -1 | 6 | 0 | 0 | 0 | 8 | 7 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 2 | 3 | 0 | -21 | 120 | 2 | 0 | 33 | 0 | 0 | 7 | 31 | 0 | 0 | -2 | -7 | 0 | 0 | 0 | -13 | 34 | 0 | -20 | 1 | -1 | 0 | 0 | 36 | 5 | -290 | 0 | 0 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 | 0 | 0 | 0 | 314 | 0 | 0 | 76 | 78 | 78 | 76 | 76 | 82 | 82 | 83 | 81 | -3,452 | 0 | 0 | 0 |
Operating Expenses
| 248 | 240 | 250 | 248 | 220 | 245 | 253 | 236 | 241 | 252 | 261 | 275 | 267 | 265 | 242 | 231 | 221 | 207 | 221 | 236 | 222 | 222 | 245 | 226 | 235 | 249 | 246 | 220 | 231 | 231 | 228 | 215 | 235 | 229 | 237 | 284 | 242 | 251 | 236 | 306 | 227 | 228 | 221 | 180 | 207 | 231 | 220 | 286 | 262 | 164 | 167 | 169 | 164 | 145 | 149 | 135 | 165 | 144 | 139 | 139 | 137 | 132 | 128 | 163 | 148 | 149 | 152 | 118 | 270 | 152 | 137 | 195 | 145 | 157 | 147 | 188 | 150 | 161 | 146 | 152 | 142 | 150 | 153 | 137 | 178 | 150 | 123 | 149 | 141 | 148 | 128 | 180 | 145 | -135 | 136 | 132 | 128 | 117 | 118 | 203 | 139 | 129 | 123 | 127 | 120 | 133 | 121 | 198 | 140 | 126 | 126 | 446 | 125 | 129 | 206 | 219 | 226 | 205 | 198 | 215 | 195 | 204 | 191 | -3,452 | 0 | 0 | 0 |
Operating Income
| 357 | 379 | 280 | 201 | 264 | 323 | 268 | 155 | 329 | 469 | 332 | 575 | 395 | 416 | 356 | 295 | 280 | 164 | 356 | 261 | 352 | 367 | 329 | 240 | 493 | 455 | 335 | 268 | 460 | 420 | 397 | 273 | 356 | 376 | 399 | 172 | 432 | 469 | 311 | 27 | 338 | 436 | 361 | 562 | 479 | 428 | 393 | -44 | 263 | 317 | 264 | 163 | 256 | 318 | 284 | 143 | 280 | 257 | 182 | -30 | 191 | 131 | 25 | 5 | 174 | 172 | 168 | 161 | 40 | 168 | 135 | 108 | 158 | 190 | 184 | 112 | 198 | 203 | 244 | 46 | 73 | 41 | 15 | 39 | -440 | 75 | 59 | -11 | 61 | 81 | 77 | -86 | 64 | -200 | 96 | 103 | 154 | 173 | 132 | -40 | 75 | 96 | 71 | -4 | 141 | 164 | 133 | 67 | 148 | 157 | 134 | 113 | 169 | 190 | 191 | 211 | 260 | 265 | 228 | 186 | 179 | 154 | 117 | -2,476.4 | 975.8 | 975.8 | 975.8 |
Operating Income Ratio
| 0.145 | 0.161 | 0.121 | 0.091 | 0.065 | 0.139 | 0.111 | 0.065 | 0.121 | 0.168 | 0.122 | 0.213 | 0.145 | 0.157 | 0.148 | 0.135 | 0.132 | 0.085 | 0.159 | 0.118 | 0.151 | 0.155 | 0.138 | 0.101 | 0.194 | 0.174 | 0.129 | 0.113 | 0.187 | 0.174 | 0.172 | 0.125 | 0.156 | 0.164 | 0.178 | 0.077 | 0.177 | 0.185 | 0.127 | 0.011 | 0.14 | 0.177 | 0.157 | 0.248 | 0.205 | 0.175 | 0.17 | -0.02 | 0.116 | 0.171 | 0.145 | 0.095 | 0.141 | 0.169 | 0.162 | 0.173 | 0.162 | 0.149 | 0.116 | -0.023 | 0.143 | 0.105 | 0.022 | 0.004 | 0.096 | 0.094 | 0.097 | 0.121 | 0.022 | 0.089 | 0.075 | 0.062 | 0.08 | 0.098 | 0.102 | 0.065 | 0.109 | 0.116 | 0.138 | 0.028 | 0.044 | 0.024 | 0.009 | 0.027 | -0.305 | 0.051 | 0.041 | -0.008 | 0.044 | 0.058 | 0.062 | -0.068 | 0.047 | -0.143 | 0.071 | 0.075 | 0.111 | 0.131 | 0.108 | -0.032 | 0.063 | 0.086 | 0.069 | -0.004 | 0.125 | 0.141 | 0.116 | 0.058 | 0.129 | 0.13 | 0.114 | 0.102 | 0.145 | 0.153 | 0.151 | 0.173 | 0.205 | 0.201 | 0.185 | 0.159 | 0.158 | 0.147 | 0.119 | -2.538 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -77 | -92 | -66 | 185 | -65 | -73 | -85 | -112 | -19 | -71 | -2 | -46 | -74 | -523 | -17 | -270 | -90 | -165 | -40 | -252 | -39 | -51 | -65 | -169 | -34 | -25 | 15 | -69 | -57 | -61 | -56 | -118 | -67 | -52 | -76 | -55 | -79 | -66 | -55 | -56 | -40 | -37 | -39 | -44 | -45 | -46 | -58 | -37 | -42 | -48 | -19 | -14 | -2 | 2 | 17 | -140 | -8 | -22 | -25 | -22 | -21 | -25 | -23 | -30 | -26 | -19 | -15 | 1 | -14 | -12 | -34 | 704 | -22 | -19 | -19 | -27 | -21 | 101 | -27 | 155 | -25 | -31 | -28 | -261 | -31 | -26 | -30 | -26 | -33 | -21 | -44 | -56 | -31 | -43 | -41 | -26 | -9 | -45 | -30 | -37 | -26 | -32 | -34 | -22 | -18 | -15 | -19 | -24 | 0 | -16 | -20 | -17 | -13 | -13 | -13 | -19 | -21 | -10 | -15 | -16 | -27 | -18 | -25 | 2,476.4 | -975.8 | -975.8 | -975.8 |
Income Before Tax
| 280 | 287 | 214 | 425 | 199 | 269 | 194 | 28 | 281 | 381 | 287 | 529 | 321 | -107 | 339 | 25 | 190 | -1 | 316 | 9 | 313 | 316 | 264 | 71 | 459 | 430 | 350 | 199 | 403 | 359 | 341 | 134 | 289 | 324 | 323 | 117 | 353 | 403 | 256 | -29 | 298 | 399 | 322 | 518 | 434 | 382 | 345 | -86 | 218 | 268 | 244 | 149 | 238 | 306 | 271 | 3 | 258 | 224 | 151 | -52 | 170 | 106 | 2 | -25 | 148 | 153 | 153 | 162 | 32 | 156 | 120 | 104 | 136 | 171 | 165 | 85 | 177 | 304 | 217 | 19 | 48 | 10 | -13 | 12 | -471 | 49 | 29 | -37 | 28 | 60 | 33 | -142 | 33 | -243 | 55 | 77 | 145 | 128 | 102 | -77 | 49 | 64 | 37 | -26 | 123 | 149 | 114 | 43 | 148 | 141 | 114 | 96 | 156 | 177 | 178 | 192 | 239 | 255 | 213 | 170 | 152 | 136 | 92 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.114 | 0.122 | 0.093 | 0.193 | 0.049 | 0.116 | 0.08 | 0.012 | 0.104 | 0.137 | 0.106 | 0.196 | 0.118 | -0.04 | 0.141 | 0.011 | 0.09 | -0.001 | 0.141 | 0.004 | 0.135 | 0.134 | 0.111 | 0.03 | 0.18 | 0.164 | 0.134 | 0.084 | 0.163 | 0.148 | 0.148 | 0.061 | 0.126 | 0.141 | 0.144 | 0.053 | 0.144 | 0.159 | 0.105 | -0.012 | 0.123 | 0.162 | 0.14 | 0.229 | 0.186 | 0.157 | 0.15 | -0.04 | 0.097 | 0.145 | 0.134 | 0.086 | 0.131 | 0.162 | 0.154 | 0.004 | 0.149 | 0.13 | 0.097 | -0.039 | 0.127 | 0.085 | 0.002 | -0.019 | 0.081 | 0.083 | 0.089 | 0.122 | 0.018 | 0.082 | 0.067 | 0.059 | 0.069 | 0.089 | 0.092 | 0.049 | 0.097 | 0.174 | 0.123 | 0.011 | 0.029 | 0.006 | -0.008 | 0.008 | -0.326 | 0.033 | 0.02 | -0.028 | 0.02 | 0.043 | 0.027 | -0.112 | 0.024 | -0.173 | 0.041 | 0.056 | 0.105 | 0.097 | 0.084 | -0.061 | 0.041 | 0.057 | 0.036 | -0.025 | 0.109 | 0.128 | 0.099 | 0.037 | 0.129 | 0.117 | 0.097 | 0.086 | 0.134 | 0.143 | 0.141 | 0.157 | 0.189 | 0.193 | 0.173 | 0.145 | 0.135 | 0.13 | 0.094 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 99 | 56 | 49 | 114 | 20 | -3 | 60 | 26 | -20 | 124 | 51 | 149 | -33 | 37 | 62 | -9 | 25 | -31 | 56 | -18 | 46 | 57 | 55 | 36 | 46 | 84 | 60 | -383 | 79 | 65 | 62 | 4 | 56 | 67 | 72 | -8 | 95 | 104 | 84 | -46 | 86 | 107 | 88 | 169 | 125 | 116 | 97 | -34 | 64 | 91 | 85 | 49 | 73 | 96 | 89 | -3 | 88 | 76 | 50 | -20 | 69 | 41 | 19 | -23 | 48 | 38 | 38 | 43 | 12 | 51 | 43 | 9 | 41 | 57 | 60 | 19 | 54 | 98 | 55 | -35 | 10 | -74 | -7 | 2 | -135 | 14 | 11 | -24 | 4 | 16 | 9 | -50 | 10 | -96 | 18 | 25 | 48 | 42 | 34 | -25 | 16 | 21 | 12 | -24 | 43 | 52 | 40 | 15 | 52 | 51 | 42 | 36 | 60 | 65 | 66 | 71 | 91 | 97 | 81 | 66 | 59 | 53 | 36 | 52.4 | 52.2 | 52.2 | 52.2 |
Net Income
| 180 | 230 | 165 | 310 | 178 | 272 | 134 | 2 | 301 | 256 | 235 | 378 | 351 | -146 | 274 | 32 | 161 | 27 | 258 | 26 | 266 | 258 | 209 | 34 | 412 | 344 | 290 | 581 | 323 | 292 | 278 | 128 | 232 | 255 | 251 | 124 | 256 | 297 | 171 | 16 | 210 | 292 | 233 | 346 | 308 | 264 | 247 | -54 | 154 | 179 | 158 | 100 | 165 | 211 | 220 | 19 | 170 | 148 | 101 | -32 | 101 | 65 | 2 | -2 | 100 | 115 | 133 | 98 | 20 | 105 | 77 | 95 | 95 | 114 | 105 | 66 | 123 | 206 | 162 | 54 | 38 | 84 | -6 | 10 | -336 | 35 | 21 | -13 | 24 | 44 | 6 | -92 | 23 | -147 | 37 | 52 | 97 | 86 | 68 | -52 | 33 | 43 | 25 | -2 | 80 | 97 | 74 | 28 | 96 | 90 | 72 | 60 | 96 | 112 | 112 | 121 | 148 | 158 | 132 | 104 | 93 | 83 | 56 | -52.4 | -52.2 | -52.2 | -52.2 |
Net Income Ratio
| 0.073 | 0.097 | 0.071 | 0.141 | 0.044 | 0.117 | 0.056 | 0.001 | 0.111 | 0.092 | 0.087 | 0.14 | 0.129 | -0.055 | 0.114 | 0.015 | 0.076 | 0.014 | 0.115 | 0.012 | 0.114 | 0.109 | 0.088 | 0.014 | 0.162 | 0.131 | 0.111 | 0.246 | 0.131 | 0.121 | 0.121 | 0.059 | 0.101 | 0.111 | 0.112 | 0.056 | 0.105 | 0.117 | 0.07 | 0.007 | 0.087 | 0.119 | 0.101 | 0.153 | 0.132 | 0.108 | 0.107 | -0.025 | 0.068 | 0.097 | 0.087 | 0.058 | 0.091 | 0.112 | 0.125 | 0.023 | 0.098 | 0.086 | 0.065 | -0.024 | 0.076 | 0.052 | 0.002 | -0.001 | 0.055 | 0.063 | 0.077 | 0.074 | 0.011 | 0.055 | 0.043 | 0.054 | 0.048 | 0.059 | 0.058 | 0.038 | 0.068 | 0.118 | 0.092 | 0.033 | 0.023 | 0.05 | -0.004 | 0.007 | -0.233 | 0.024 | 0.015 | -0.01 | 0.017 | 0.032 | 0.005 | -0.072 | 0.017 | -0.105 | 0.028 | 0.038 | 0.07 | 0.065 | 0.056 | -0.041 | 0.028 | 0.038 | 0.024 | -0.002 | 0.071 | 0.083 | 0.064 | 0.024 | 0.084 | 0.075 | 0.061 | 0.054 | 0.082 | 0.09 | 0.089 | 0.099 | 0.117 | 0.12 | 0.107 | 0.089 | 0.082 | 0.079 | 0.057 | -0.054 | -0.053 | -0.053 | -0.053 |
EPS
| 1.55 | 1.96 | 1.41 | 2.63 | 1.5 | 2.28 | 1.13 | 0.017 | 2.49 | 2.05 | 1.82 | 2.85 | 2.6 | -1.07 | 2.01 | 0.23 | 1.19 | 0.2 | 1.9 | 0.19 | 1.95 | 1.87 | 1.5 | 0.25 | 2.93 | 2.42 | 2.03 | 4.05 | 2.24 | 2.01 | 1.9 | 0.88 | 1.57 | 1.73 | 1.7 | 0.83 | 1.73 | 2 | 1.15 | 0.11 | 1.41 | 1.96 | 1.54 | 2.26 | 2 | 1.71 | 1.6 | -0.36 | 1.01 | 1.3 | 1.15 | 0.72 | 1.19 | 1.49 | 1.56 | 0.13 | 1.19 | 1.02 | 0.7 | -0.22 | 0.7 | 0.45 | 0.015 | -0.014 | 0.68 | 0.76 | 0.85 | 0.59 | 0.12 | 0.62 | 0.46 | 0.58 | 0.58 | 0.7 | 0.64 | 0.41 | 0.76 | 1.27 | 1.02 | 0.36 | 0.25 | 0.54 | -0.035 | 0.065 | -2.17 | 0.23 | 0.14 | -0.084 | 0.16 | 0.29 | 0.035 | -0.62 | 0.18 | -0.96 | 0.24 | 0.34 | 0.64 | 0.56 | 0.44 | -0.33 | 0.21 | 0.28 | 0.16 | -0.013 | 0.51 | 0.61 | 0.48 | 0.18 | 0.62 | 0.57 | 0.47 | 0.39 | 0.62 | 0.71 | 0.71 | 0.75 | 0.91 | 0.95 | 0.79 | 0.63 | 0.56 | 0.5 | 0.34 | -0.32 | -0.32 | -0.32 | -0.32 |
EPS Diluted
| 1.53 | 1.94 | 1.4 | 2.61 | 1.5 | 2.27 | 1.12 | 0.017 | 2.46 | 2.03 | 1.8 | 2.81 | 2.57 | -1.07 | 1.99 | 0.23 | 1.18 | 0.2 | 1.89 | 0.19 | 1.93 | 1.85 | 1.49 | 0.24 | 2.89 | 2.39 | 2 | 4.01 | 2.22 | 2 | 1.89 | 0.87 | 1.56 | 1.71 | 1.69 | 0.83 | 1.71 | 1.98 | 1.14 | 0.11 | 1.39 | 1.93 | 1.52 | 2.22 | 1.97 | 1.69 | 1.57 | -0.35 | 0.99 | 1.27 | 1.12 | 0.72 | 1.16 | 1.46 | 1.52 | 0.13 | 1.16 | 1.01 | 0.69 | -0.22 | 0.69 | 0.45 | 0.015 | -0.014 | 0.67 | 0.74 | 0.84 | 0.59 | 0.12 | 0.61 | 0.46 | 0.58 | 0.57 | 0.69 | 0.64 | 0.41 | 0.75 | 1.25 | 1 | 0.36 | 0.25 | 0.54 | -0.035 | 0.065 | -2.17 | 0.23 | 0.14 | -0.084 | 0.16 | 0.29 | 0.035 | -0.62 | 0.18 | -0.96 | 0.24 | 0.34 | 0.64 | 0.56 | 0.44 | -0.33 | 0.21 | 0.27 | 0.16 | -0.013 | 0.5 | 0.61 | 0.47 | 0.18 | 0.61 | 0.57 | 0.46 | 0.39 | 0.61 | 0.71 | 0.7 | 0.75 | 0.91 | 0.95 | 0.79 | 0.63 | 0.56 | 0.5 | 0.34 | -0.32 | -0.32 | -0.32 | -0.32 |
EBITDA
| 459 | 505 | 407 | 319 | 386 | 442 | 409 | 272 | 446 | 591 | 453 | 698 | 558 | 81 | 537 | 220 | 391 | 335 | 525 | 288 | 523 | 544 | 505 | 345 | 608 | 595 | 607 | 523 | 608 | 567 | 542 | 413 | 531 | 520 | 553 | 370 | 601 | 622 | 580 | 153 | 538 | 551 | 490 | 670 | 599 | 537 | 513 | 75 | 383 | 298 | 335 | -41 | 344 | 385 | 390 | 95 | 343 | 311 | 252 | 39 | 258 | 195 | 88 | 51 | 234 | 172 | 250 | 231 | 124 | 168 | 238 | 167 | 158 | 269 | 265 | 166 | 278 | 290 | 320 | 143 | 193 | 201 | 166 | 135 | 109 | 188 | 157 | 94 | 61 | 81 | 176 | 101 | 206 | 498 | 200 | 214 | 251 | 276 | 228 | 86 | 180 | 186 | 158 | 89 | 231 | 250 | 215 | 152 | 231 | 237 | 213 | 195 | 249 | 266 | 267 | 289 | 338 | 341 | 304 | 268 | 262 | 237 | 198 | -2,476.4 | 975.8 | 975.8 | 975.8 |
EBITDA Ratio
| 0.186 | 0.214 | 0.176 | 0.145 | 0.065 | 0.19 | 0.17 | 0.115 | 0.165 | 0.201 | 0.167 | 0.265 | 0.207 | 0.224 | 0.226 | 0.107 | 0.213 | 0.175 | 0.232 | 0.129 | 0.224 | 0.231 | 0.213 | 0.138 | 0.262 | 0.245 | 0.216 | 0.175 | 0.248 | 0.234 | 0.237 | 0.199 | 0.231 | 0.235 | 0.238 | 0.169 | 0.238 | 0.241 | 0.236 | 0.063 | 0.218 | 0.222 | 0.21 | 0.318 | 0.252 | 0.227 | 0.219 | 0.071 | 0.166 | 0.209 | 0.183 | 0.127 | 0.179 | 0.204 | 0.2 | 0.287 | 0.204 | 0.151 | 0.16 | 0.164 | 0.194 | 0.149 | 0.105 | 0.053 | 0.137 | 0.132 | 0.154 | 0.141 | 0.126 | 0.133 | 0.144 | 0.093 | 0.133 | 0.14 | 0.146 | 0.105 | 0.154 | 0.197 | 0.189 | 0.093 | 0.14 | 0.168 | 0.145 | 0.088 | 0.42 | 0.134 | 0.096 | 0.072 | 0.117 | 0.123 | 0.154 | 0.186 | 0.162 | 0.572 | 0.153 | 0.153 | 0.181 | 0.218 | 0.185 | 0.131 | 0.144 | 0.169 | 0.162 | 0.082 | 0.195 | 0.209 | 0.186 | 0.189 | 0.179 | 0.191 | 0.183 | 0.176 | 0.211 | 0.209 | 0.21 | 0.235 | 0.269 | 0.251 | 0.244 | 0.226 | 0.237 | 0.223 | 0.201 | -2.538 | 1 | 1 | 1 |