Enbridge Inc.
TSX:ENB.TO
57.74 (CAD) • At close October 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 11,346 | 10,966 | 11,298 | 9,844 | 10,432 | 12,075 | 13,424 | 11,573 | 13,215 | 15,097 | 12,520 | 11,466 | 10,948 | 12,187 | 10,008 | 9,110 | 7,956 | 12,013 | 12,352 | 11,598 | 13,263 | 12,856 | 11,562 | 11,345 | 10,745 | 12,726 | 12,889 | 9,227 | 11,116 | 11,146 | 9,338 | 8,488 | 7,939 | 8,795 | 8,914 | 8,320 | 8,631 | 7,929 | 8,797 | 8,297 | 10,026 | 10,521 | 8,293 | 8,998 | 7,847 | 8,017 | 7,173 | 5,788 | 5,718 | 6,627 | 5,436 | 4,272 | 4,981 | 4,713 | 4,143 | 3,502 | 3,505 | 3,977 | 3,187.1 | 2,628.7 | 2,867.6 | 3,782.6 | 3,923.5 | 4,368.5 | 3,871.5 | 3,967.699 | 3,198.5 | 2,634 | 2,728.7 | 3,358.2 | 2,785.701 | 2,184.9 | 2,327.2 | 3,346.7 | 2,667.801 | 1,657.1 | 1,206.8 | 2,181.7 | 1,960 | 1,283.401 | 1,843.9 | 1,453.2 | 854.3 | 1,068.1 | 1,887.1 | 1,045.8 | 636.301 | 1,175.6 | 1,654.001 | 1,081.6 | 372.3 | 1,084 | 1,720.501 | 873.3 | 506.1 | 638.3 | 1,100.5 | 700.1 | 497.182 | 552.164 | 1,049.868 | 588.377 | 562.299 | 390.36 | 894.458 | 628.085 | 345.934 | 568.568 | 985.093 | 620.465 | 327.294 | 521.988 | 989.362 | 617.099 | 319.524 | 471.559 | 971.456 | 784.385 | 295.112 | 99.745 | 94.632 | 102.007 | 100.731 | 100.854 | 95.629 | 97.899 | 97.821 | 99.888 | 94.125 | 108.574 | 166.475 | 153.428 | 154.848 | 156.901 | 152.866 | 275.459 | 247.76 | 276.874 | 196.391 | 244.526 | 217.303 | 220.155 | 73.675 | 255.081 | 263.918 | 268.684 |
Cost of Revenue
| 6,758 | 6,170 | 6,554 | 5,995 | 6,054 | 7,376 | 8,697 | 7,706 | 9,701 | 10,802 | 8,415 | 8,411 | 7,648 | 8,080 | 5,963 | 5,461 | 4,057 | 8,900 | 8,336 | 8,164 | 9,283 | 8,612 | 8,158 | 7,816 | 7,528 | 9,145 | 9,627 | 6,150 | 7,786 | 8,237 | 7,468 | 6,611 | 6,142 | 6,024 | 6,904 | 6,897 | 6,584 | 6,880 | 6,999 | 7,000 | 8,116 | 8,945 | 7,625 | 7,550 | 6,519 | 6,720 | 5,894 | 4,552 | 4,443 | 5,220 | 3,923 | 3,417 | 3,914 | 3,600 | 3,070 | 2,596 | 2,556 | 3,069 | 2,290.2 | 1,828.6 | 2,057.1 | 2,835.1 | 2,922.9 | 3,590.7 | 3,212.9 | 3,065.528 | 2,426.101 | 2,004.6 | 2,047 | 2,531.8 | 1,974.6 | 1,562.4 | 1,695.6 | 2,592 | 1,938.5 | 1,076.9 | 577.6 | 1,395.7 | 1,186.5 | 781.9 | 1,093.7 | 854.9 | 419.401 | 597.1 | 1,096.5 | 607.1 | 292.1 | 683.8 | 985.299 | 616.801 | 278.7 | 562.799 | 997.1 | 364.2 | 98.7 | 187.6 | 457 | 223.2 | 66.09 | 159.208 | 468.026 | 209.811 | 67.464 | 142.311 | 400.118 | 255.035 | 82.028 | 235.05 | 471.36 | 247.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312.561 | 20.137 | 18.677 | 21.315 | 129.14 | 20.144 | 19.356 | 20.385 | 202.001 | 19.454 | 17.866 | 19.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 4,588 | 4,796 | 4,744 | 3,849 | 4,378 | 4,699 | 4,727 | 3,867 | 3,514 | 4,295 | 4,105 | 3,055 | 3,300 | 4,107 | 4,045 | 3,649 | 3,899 | 3,113 | 4,016 | 3,434 | 3,980 | 4,244 | 3,404 | 3,529 | 3,217 | 3,581 | 3,262 | 3,077 | 3,330 | 2,909 | 1,870 | 1,877 | 1,797 | 2,771 | 2,010 | 1,423 | 2,047 | 1,049 | 1,798 | 1,297 | 1,910 | 1,576 | 668 | 1,448 | 1,328 | 1,297 | 1,279 | 1,236 | 1,275 | 1,407 | 1,513 | 855 | 1,067 | 1,113 | 1,073 | 906 | 949 | 908 | 896.9 | 800.1 | 810.5 | 947.5 | 1,000.601 | 777.8 | 658.6 | 902.171 | 772.399 | 629.4 | 681.7 | 826.4 | 811.1 | 622.5 | 631.601 | 754.7 | 729.301 | 580.2 | 629.2 | 786 | 773.5 | 501.501 | 750.2 | 598.3 | 434.899 | 470.999 | 790.6 | 438.7 | 344.201 | 491.8 | 668.701 | 464.799 | 93.6 | 521.201 | 723.401 | 509.1 | 407.4 | 450.7 | 643.5 | 476.9 | 431.093 | 392.957 | 581.842 | 378.566 | 494.835 | 248.049 | 494.341 | 373.05 | 263.905 | 333.517 | 513.734 | 372.611 | 327.294 | 521.988 | 989.362 | 617.099 | 319.524 | 471.559 | 971.456 | 784.385 | -17.449 | 79.608 | 75.955 | 80.692 | -28.409 | 80.71 | 76.272 | 77.514 | -104.18 | 80.434 | 76.259 | 88.952 | 166.475 | 153.428 | 154.848 | 156.901 | 152.866 | 275.459 | 247.76 | 276.874 | 196.391 | 244.526 | 217.303 | 220.155 | 73.675 | 255.081 | 263.918 | 268.684 |
Gross Profit Ratio
| 0.404 | 0.437 | 0.42 | 0.391 | 0.42 | 0.389 | 0.352 | 0.334 | 0.266 | 0.284 | 0.328 | 0.266 | 0.301 | 0.337 | 0.404 | 0.401 | 0.49 | 0.259 | 0.325 | 0.296 | 0.3 | 0.33 | 0.294 | 0.311 | 0.299 | 0.281 | 0.253 | 0.333 | 0.3 | 0.261 | 0.2 | 0.221 | 0.226 | 0.315 | 0.225 | 0.171 | 0.237 | 0.132 | 0.204 | 0.156 | 0.191 | 0.15 | 0.081 | 0.161 | 0.169 | 0.162 | 0.178 | 0.214 | 0.223 | 0.212 | 0.278 | 0.2 | 0.214 | 0.236 | 0.259 | 0.259 | 0.271 | 0.228 | 0.281 | 0.304 | 0.283 | 0.25 | 0.255 | 0.178 | 0.17 | 0.227 | 0.241 | 0.239 | 0.25 | 0.246 | 0.291 | 0.285 | 0.271 | 0.226 | 0.273 | 0.35 | 0.521 | 0.36 | 0.395 | 0.391 | 0.407 | 0.412 | 0.509 | 0.441 | 0.419 | 0.419 | 0.541 | 0.418 | 0.404 | 0.43 | 0.251 | 0.481 | 0.42 | 0.583 | 0.805 | 0.706 | 0.585 | 0.681 | 0.867 | 0.712 | 0.554 | 0.643 | 0.88 | 0.635 | 0.553 | 0.594 | 0.763 | 0.587 | 0.522 | 0.601 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -0.059 | 0.798 | 0.803 | 0.791 | -0.282 | 0.8 | 0.798 | 0.792 | -1.065 | 0.805 | 0.81 | 0.819 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| -48 | -41 | -34 | -34 | 2,028 | 2,037 | 2,261 | 2,089 | 1,994 | 1,875 | 2,002 | 1,667 | 1,484 | 1,559 | 1,794 | 1,554 | 1,801 | 1,600 | 1,930 | 1,741 | 1,695 | 1,625 | 1,863 | 1,652 | 1,636 | 1,641 | 1,658 | 1,587 | 1,646 | 1,541 | 1,165 | 1,112 | 1,003 | 1,080 | 1,232 | 1,097 | 928 | 991 | 917 | 805 | 814 | 745 | 788 | 766 | 796 | 664 | 853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 2,349 | 2,158 | 2,504 | 2,067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,301 | 2,117 | 2,470 | 2,033 | 2,028 | 2,037 | 2,261 | 2,089 | 1,994 | 1,875 | 2,002 | 1,667 | 1,484 | 1,559 | 1,794 | 1,554 | 1,801 | 1,600 | 1,930 | 1,741 | 1,695 | 1,625 | 1,863 | 1,652 | 1,636 | 1,641 | 1,658 | 1,587 | 1,646 | 1,541 | 1,165 | 1,112 | 1,003 | 1,080 | 1,232 | 1,097 | 928 | 991 | 917 | 805 | 814 | 745 | 788 | 766 | 796 | 664 | 853 | 724 | 681 | 632 | 579 | 417 | 378 | 346 | 417 | 366 | 359 | 324 | 387.9 | 333.9 | 339.6 | 368.6 | 384.3 | 327.4 | 309.8 | 291.122 | 318.8 | 290 | 274.6 | 280.3 | 324.299 | 256.6 | 248.9 | 254.4 | 275.6 | 267.4 | 255.199 | 259.4 | 357.6 | 217.6 | 237.5 | 202.301 | 223.7 | 180.9 | 212.7 | 183.499 | 150.4 | 245.7 | 227.9 | 210.1 | 7.701 | 259.301 | 246.9 | 225.199 | 223.3 | 224.3 | 220.5 | 202.2 | 244.945 | 191.636 | 210.619 | 174.189 | 198.566 | 155.624 | 161.546 | 159.433 | 180.508 | 153.984 | 158.454 | 145.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.252 | 28.362 | 26.713 | 0 | 24.546 | 28.714 | 27.809 | 0 | 27.435 | 28.297 | 25.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 142 | 185 | 856 | 152 | 74 | 142 | -900 | 140 | 82 | 89 | 74 | 109 | 82 | 59 | 82 | 85 | 98 | -191 | 66 | 81 | 65 | 46 | 455 | -33 | 29 | 65 | -240 | 225 | 179 | 35 | 792 | -10 | -26 | 276 | -72 | -331 | 158 | -457 | 171 | -220 | 215 | -138 | 104 | 164 | -169 | -48 | 38 | 293 | 300 | 290 | 245 | 236 | 226 | 230 | 252 | 214 | 198 | 200 | 202.3 | 190.9 | 190.2 | 180.6 | 175.101 | 171.299 | 157.8 | 154.305 | 146.898 | 151 | 151.9 | 147.1 | 149.801 | 145.401 | 146.201 | 146 | 147.801 | 141.2 | 143 | 143.3 | 184.399 | 115.1 | 115.001 | 110.5 | 109 | 107.4 | 128.599 | 98.001 | 101.301 | 215.4 | 104.302 | 105.599 | 48.999 | 118.199 | 117.8 | 107.5 | 119.3 | 102 | 123 | 109.2 | 117.354 | 96.258 | 87.562 | 82.717 | 81.434 | 77.276 | 76.143 | 74.184 | 71.871 | 69.466 | 66.667 | 66.048 | -1,877.484 | 0 | 0 | 0 | -1,860.24 | 0 | 0 | 0 | -33.611 | 17.721 | 17.847 | 17.855 | -63.373 | 17.343 | 17.434 | 17.239 | 129.941 | 16.211 | 16.067 | 16.054 | -403.282 | 0 | 0 | 0 | -581.255 | 0 | 0 | 0 | -565.258 | 0 | 0 | 0 | -558.459 | 0 | 0 | 0 |
Operating Expenses
| 2,301 | 2,117 | 2,480 | 2,055 | 2,028 | 2,037 | 2,261 | 2,089 | 1,994 | 1,875 | 2,002 | 1,667 | 1,484 | 1,559 | 1,794 | 1,554 | 1,801 | 1,600 | 1,930 | 1,741 | 1,695 | 1,625 | 1,863 | 1,652 | 1,636 | 1,641 | 1,658 | 1,587 | 1,646 | 1,551 | 1,157 | 1,101 | 1,003 | 1,097 | 1,213 | 1,099 | 935 | 980 | 911 | 867 | 850 | 750 | 869 | 807 | 852 | 847 | 871 | 1,017 | 981 | 922 | 824 | 653 | 604 | 576 | 669 | 580 | 557 | 524 | 590.2 | 524.8 | 529.8 | 549.2 | 559.401 | 498.699 | 467.599 | 445.427 | 465.699 | 441 | 426.501 | 427.4 | 474.1 | 402.001 | 395.101 | 400.399 | 423.401 | 408.599 | 398.199 | 402.7 | 541.999 | 332.7 | 352.5 | 312.8 | 332.699 | 288.3 | 341.299 | 281.5 | 251.7 | 461.1 | 332.202 | 315.699 | 56.7 | 377.5 | 364.7 | 332.699 | 342.599 | 326.3 | 343.5 | 311.399 | 362.3 | 287.894 | 298.181 | 256.906 | 280.001 | 232.9 | 237.689 | 233.617 | 252.379 | 223.45 | 225.121 | 211.576 | -1,877.484 | 0 | 0 | 0 | -1,860.24 | 0 | 0 | 0 | -33.611 | 44.972 | 46.209 | 44.567 | -63.373 | 41.889 | 46.148 | 45.048 | 129.941 | 43.646 | 44.365 | 41.86 | -403.282 | 0 | 0 | 0 | -581.255 | 0 | 0 | 0 | -565.258 | 0 | 0 | 0 | -558.459 | 0 | 0 | 0 |
Operating Income
| 2,287 | 2,679 | 1,845 | 1,794 | 2,350 | 2,662 | 2,130 | 2,454 | 2,112 | 2,420 | 2,103 | 1,388 | 1,816 | 2,548 | 2,251 | 2,095 | 2,098 | 1,513 | 1,768 | 1,588 | 2,285 | 2,619 | 1,513 | 854 | 1,571 | 878 | -2,961 | 1,490 | 1,684 | 1,358 | 329 | -216 | 794 | 1,674 | 797 | 324 | 672 | 69 | 884 | 430 | 1,060 | 826 | -202 | 641 | 476 | 450 | 408 | 351 | 271 | 482 | 689 | 202 | 463 | 537 | 404 | 326 | 392 | 384 | 306.7 | 275.3 | 280.7 | 398.3 | 441.199 | 279.1 | 191 | 456.743 | 306.7 | 188.4 | 255.2 | 399 | 337 | 220.5 | 236.5 | 354.301 | 305.9 | 171.6 | 231 | 383.3 | 231.501 | 168.801 | 397.7 | 285.5 | 102.2 | 182.7 | 449.3 | 157.2 | 92.501 | 30.7 | 336.499 | 149.1 | 36.9 | 143.7 | 358.7 | 176.401 | 64.801 | 124.4 | 300 | 165.501 | 68.793 | 105.062 | 283.661 | 121.66 | 214.834 | 15.149 | 256.651 | 139.433 | 11.526 | 110.068 | 288.613 | 161.036 | -1,550.19 | 521.988 | 989.362 | 617.099 | -1,540.716 | 471.559 | 971.456 | 784.385 | 16.162 | 34.636 | 29.745 | 36.125 | 34.964 | 38.821 | 30.124 | 32.465 | 25.761 | 36.788 | 31.894 | 47.092 | -236.807 | 153.428 | 154.848 | 156.901 | -428.389 | 275.459 | 247.76 | 276.874 | -368.867 | 244.526 | 217.303 | 220.155 | -484.784 | 255.081 | 263.918 | 268.684 |
Operating Income Ratio
| 0.202 | 0.244 | 0.163 | 0.182 | 0.225 | 0.22 | 0.159 | 0.212 | 0.16 | 0.16 | 0.168 | 0.121 | 0.166 | 0.209 | 0.225 | 0.23 | 0.264 | 0.126 | 0.143 | 0.137 | 0.172 | 0.204 | 0.131 | 0.075 | 0.146 | 0.069 | -0.23 | 0.161 | 0.151 | 0.122 | 0.035 | -0.025 | 0.1 | 0.19 | 0.089 | 0.039 | 0.078 | 0.009 | 0.1 | 0.052 | 0.106 | 0.079 | -0.024 | 0.071 | 0.061 | 0.056 | 0.057 | 0.061 | 0.047 | 0.073 | 0.127 | 0.047 | 0.093 | 0.114 | 0.098 | 0.093 | 0.112 | 0.097 | 0.096 | 0.105 | 0.098 | 0.105 | 0.112 | 0.064 | 0.049 | 0.115 | 0.096 | 0.072 | 0.094 | 0.119 | 0.121 | 0.101 | 0.102 | 0.106 | 0.115 | 0.104 | 0.191 | 0.176 | 0.118 | 0.132 | 0.216 | 0.196 | 0.12 | 0.171 | 0.238 | 0.15 | 0.145 | 0.026 | 0.203 | 0.138 | 0.099 | 0.133 | 0.208 | 0.202 | 0.128 | 0.195 | 0.273 | 0.236 | 0.138 | 0.19 | 0.27 | 0.207 | 0.382 | 0.039 | 0.287 | 0.222 | 0.033 | 0.194 | 0.293 | 0.26 | -4.736 | 1 | 1 | 1 | -4.822 | 1 | 1 | 1 | 0.055 | 0.347 | 0.314 | 0.354 | 0.347 | 0.385 | 0.315 | 0.332 | 0.263 | 0.368 | 0.339 | 0.434 | -1.422 | 1 | 1 | 1 | -2.802 | 1 | 1 | 1 | -1.878 | 1 | 1 | 1 | -6.58 | 1 | 1 | 1 |
Total Other Income Expenses Net
| 453 | -728 | 1,071 | -122 | 1,053 | -286 | -2,679 | -753 | -1,372 | 230 | 1,057 | 273 | 593 | 606 | 834 | -42 | 951 | -2,720 | -42 | 266 | 618 | 673 | 463 | -621 | 339 | -847 | -4,202 | 505 | 415 | 271 | 514 | -869 | -63 | 502 | 44 | -214 | -173 | -324 | -32 | -148 | 280 | -24 | -24 | 243 | -105 | 53 | 94 | 311 | -20 | 121 | 100 | -46 | 116 | 157 | 213 | -10 | -16 | 225 | 195.3 | 281.7 | 368.6 | 395.4 | 119.2 | 73.4 | 767.3 | 113.157 | 117.6 | 56.3 | 103.4 | 85.601 | 117.301 | 55.7 | 43.299 | 68.9 | 87.7 | 21.1 | 40.6 | 82.2 | 38.6 | 173.2 | 95.199 | 76.2 | 53.7 | 49.001 | 285.8 | 59.6 | 58.2 | -47.8 | 51 | 98.999 | 44.9 | 57.3 | 78.7 | 44.801 | 20.499 | 46.8 | 74.9 | 43.4 | 15.51 | 46.809 | 72.455 | 53.887 | -168.978 | 106.35 | 53.212 | 32.34 | 36.986 | 15.467 | 12.146 | 12.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.032 | 26.983 | 18.124 | 13.979 | 12.965 | 10.939 | 14.101 | 10.444 | 4.708 | 10.849 | 11.751 | 16.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 2,740 | 1,951 | 2,232 | 751 | 2,520 | 2,376 | -549 | 1,701 | 740 | 2,650 | 2,428 | 1,013 | 1,791 | 2,497 | 2,400 | 1,335 | 2,368 | -1,913 | 1,347 | 1,315 | 2,266 | 2,607 | 1,343 | 560 | 1,230 | 437 | -3,450 | 1,342 | 1,534 | 1,143 | 815 | -490 | 362 | 1,764 | 470 | -608 | 655 | -506 | 565 | -65 | 1,109 | 564 | -463 | 661 | 167 | 248 | 291 | 330 | 61 | 389 | 731 | -14 | 394 | 517 | 428 | 131 | 189 | 459 | 364.7 | 400.1 | 515.5 | 637 | 393 | 205.3 | 818 | 419.71 | 272.499 | 99.4 | 206 | 338.399 | 249.8 | 134 | 145.9 | 284.9 | 256.801 | 59.7 | 137.5 | 330.2 | 80.6 | 232.6 | 380.2 | 248 | 41.7 | 132.2 | 607.6 | 115.7 | 54.899 | -6.5 | 284.201 | 137.299 | -13.3 | 79.101 | 325.8 | 112.699 | -27.5 | 62.2 | 272.4 | 105.501 | -17.985 | 57.08 | 265.474 | 82.868 | -38.069 | 43.917 | 234.455 | 96.028 | -19.969 | 57.174 | 232.16 | 102.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.556 | 22.285 | 24.903 | 31.419 | 32.822 | 34.685 | 27.689 | 24.789 | 13.159 | 31.425 | 25.899 | 44.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.241 | 0.178 | 0.198 | 0.076 | 0.242 | 0.197 | -0.041 | 0.147 | 0.056 | 0.176 | 0.194 | 0.088 | 0.164 | 0.205 | 0.24 | 0.147 | 0.298 | -0.159 | 0.109 | 0.113 | 0.171 | 0.203 | 0.116 | 0.049 | 0.114 | 0.034 | -0.268 | 0.145 | 0.138 | 0.103 | 0.087 | -0.058 | 0.046 | 0.201 | 0.053 | -0.073 | 0.076 | -0.064 | 0.064 | -0.008 | 0.111 | 0.054 | -0.056 | 0.073 | 0.021 | 0.031 | 0.041 | 0.057 | 0.011 | 0.059 | 0.134 | -0.003 | 0.079 | 0.11 | 0.103 | 0.037 | 0.054 | 0.115 | 0.114 | 0.152 | 0.18 | 0.168 | 0.1 | 0.047 | 0.211 | 0.106 | 0.085 | 0.038 | 0.075 | 0.101 | 0.09 | 0.061 | 0.063 | 0.085 | 0.096 | 0.036 | 0.114 | 0.151 | 0.041 | 0.181 | 0.206 | 0.171 | 0.049 | 0.124 | 0.322 | 0.111 | 0.086 | -0.006 | 0.172 | 0.127 | -0.036 | 0.073 | 0.189 | 0.129 | -0.054 | 0.097 | 0.248 | 0.151 | -0.036 | 0.103 | 0.253 | 0.141 | -0.068 | 0.113 | 0.262 | 0.153 | -0.058 | 0.101 | 0.236 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.131 | 0.223 | 0.263 | 0.308 | 0.326 | 0.344 | 0.29 | 0.253 | 0.135 | 0.315 | 0.275 | 0.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 739 | 386 | 664 | 128 | 519 | 510 | 560 | 318 | 133 | 593 | 463 | 199 | 270 | 483 | 501 | 231 | 591 | -549 | 433 | 255 | 436 | 584 | 60 | 347 | -97 | -73 | -3,515 | 327 | 293 | 198 | -32 | -253 | 10 | 417 | 94 | 129 | 232 | -285 | 249 | -31 | 276 | 117 | -216 | 236 | 41 | 62 | 114 | 2 | -18 | 30 | 356 | -24 | 122 | 114 | 98 | 1 | 49 | 103 | 25.7 | 94.6 | 108.5 | 77.2 | 127.8 | 55.2 | 158.6 | 166.65 | 22.099 | 19.6 | 57.8 | 109.7 | 76.9 | 36.8 | -13.7 | 92.3 | 81 | -9.8 | 42.2 | 107.9 | -5.001 | 44.1 | 123.199 | 126.901 | 6 | 24.1 | 154.1 | 3.2 | 11.999 | -11.2 | 76.399 | 24.9 | -13.8 | 8.001 | 49.2 | 23.3 | -103.301 | 10.9 | 73.1 | 17.4 | -26.191 | 17.168 | 85.362 | 11.321 | -30.275 | 5.05 | 86.873 | 33.759 | -14.784 | 23.339 | 100.483 | 45.278 | -1,546.739 | 498.843 | 874.386 | 571.564 | -1,539.461 | 454.521 | 882.393 | 748.426 | -24.992 | 2.551 | 7.748 | 11.073 | 8.767 | 13.34 | 8.845 | 8.305 | 1.483 | 8.729 | 7.914 | 19.146 | -89.62 | -82.598 | -83.362 | -84.414 | -23.271 | -47.625 | -31.886 | -41.876 | -31.154 | -27.784 | -28.838 | -29.457 | 0 | 0 | 0 | 0 |
Net Income
| 1,943 | 1,512 | 1,818 | 621 | 1,935 | 1,817 | -1,109 | 1,362 | 595 | 2,029 | 1,933 | 780 | 1,484 | 1,992 | 1,871 | 1,084 | 1,741 | -1,333 | 842 | 1,045 | 1,832 | 1,986 | 1,184 | 4 | 1,160 | 534 | 291 | 847 | 1,000 | 721 | 441 | -30 | 372 | 1,286 | 452 | -537 | 647 | -311 | 159 | -14 | 815 | 445 | -215 | 470 | 85 | 289 | 182 | 220 | 34 | 279 | 343 | 5 | 261 | 395 | 328 | 158 | 140 | 344 | 302 | 305.5 | 394.7 | 559.8 | 265.199 | 150.1 | 659.4 | 253.06 | 250.4 | 79.8 | 148.2 | 228.7 | 172.9 | 97.2 | 159.6 | 192.6 | 175.8 | 69.501 | 95.3 | 222.3 | 85.6 | 188.499 | 257.001 | 121.1 | 35.7 | 99.1 | 453.5 | 112.5 | 42.899 | 4.7 | 442 | 120.5 | 45.799 | 71.1 | 276.601 | 89.399 | 75.801 | 51.3 | 199.3 | 88.101 | 8.206 | 39.912 | 180.111 | 71.547 | -7.794 | 38.868 | 147.582 | 62.27 | -5.185 | 33.835 | 131.677 | 57.048 | -3.45 | 23.145 | 114.975 | 45.535 | -1.255 | 17.038 | 89.063 | 35.959 | -13.564 | 19.734 | 17.156 | 20.346 | 24.055 | 21.345 | 18.844 | 16.484 | 11.676 | 22.696 | 17.986 | 25.806 | 89.62 | 82.598 | 83.362 | 84.414 | 23.271 | 47.625 | 31.886 | 41.876 | 31.154 | 27.784 | 28.838 | 29.457 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.171 | 0.138 | 0.161 | 0.063 | 0.185 | 0.15 | -0.083 | 0.118 | 0.045 | 0.134 | 0.154 | 0.068 | 0.136 | 0.163 | 0.187 | 0.119 | 0.219 | -0.111 | 0.068 | 0.09 | 0.138 | 0.154 | 0.102 | 0 | 0.108 | 0.042 | 0.023 | 0.092 | 0.09 | 0.065 | 0.047 | -0.004 | 0.047 | 0.146 | 0.051 | -0.065 | 0.075 | -0.039 | 0.018 | -0.002 | 0.081 | 0.042 | -0.026 | 0.052 | 0.011 | 0.036 | 0.025 | 0.038 | 0.006 | 0.042 | 0.063 | 0.001 | 0.052 | 0.084 | 0.079 | 0.045 | 0.04 | 0.086 | 0.095 | 0.116 | 0.138 | 0.148 | 0.068 | 0.034 | 0.17 | 0.064 | 0.078 | 0.03 | 0.054 | 0.068 | 0.062 | 0.044 | 0.069 | 0.058 | 0.066 | 0.042 | 0.079 | 0.102 | 0.044 | 0.147 | 0.139 | 0.083 | 0.042 | 0.093 | 0.24 | 0.108 | 0.067 | 0.004 | 0.267 | 0.111 | 0.123 | 0.066 | 0.161 | 0.102 | 0.15 | 0.08 | 0.181 | 0.126 | 0.017 | 0.072 | 0.172 | 0.122 | -0.014 | 0.1 | 0.165 | 0.099 | -0.015 | 0.06 | 0.134 | 0.092 | -0.011 | 0.044 | 0.116 | 0.074 | -0.004 | 0.036 | 0.092 | 0.046 | -0.046 | 0.198 | 0.181 | 0.199 | 0.239 | 0.212 | 0.197 | 0.168 | 0.119 | 0.227 | 0.191 | 0.238 | 0.538 | 0.538 | 0.538 | 0.538 | 0.152 | 0.173 | 0.129 | 0.151 | 0.159 | 0.114 | 0.133 | 0.134 | 0 | 0 | 0 | 0 |
EPS
| 0.86 | 0.67 | 0.81 | 0.26 | 0.91 | 0.86 | -0.55 | 0.67 | 0.29 | 1 | 0.97 | 0.34 | 0.69 | 0.94 | 0.93 | 0.49 | 0.82 | -0.66 | 0.42 | 0.47 | 0.86 | 0.94 | 0.59 | -0.05 | 0.63 | 0.26 | 0.17 | 0.47 | 0.56 | 0.54 | 0.39 | -0.033 | 0.33 | 1.38 | 0.44 | -0.63 | 0.68 | -0.37 | 0.19 | -0.017 | 0.92 | 0.48 | -0.26 | 0.52 | 0.05 | 0.32 | 0.19 | 0.24 | 0.01 | 0.34 | 0.44 | -0.01 | 0.4 | 0.49 | 0.44 | 0.21 | 0.19 | 0.47 | 0.41 | 0.42 | 0.54 | 0.77 | 0.37 | 0.21 | 0.92 | 0.35 | 0.36 | 0.11 | 0.21 | 0.33 | 0.25 | 0.14 | 0.24 | 0.28 | 0.25 | 0.1 | 0.13 | 0.17 | 0.062 | 0.14 | 0.19 | 0.084 | 0.026 | 0.067 | 0.34 | 0.079 | 0.033 | -0.004 | 0.34 | 0.089 | 0.035 | 0.051 | 0.22 | 0.068 | 0.06 | 0.036 | 0.16 | 0.069 | 0.007 | 0.029 | 0.15 | 0.029 | -0.007 | 0.017 | 0.064 | 0.028 | -0.004 | 0.016 | 0.12 | 0.027 | -0.003 | 0.012 | 0.059 | 0.024 | -0.001 | 0.013 | 0.1 | 0.034 | -0.018 | 0.031 | 0.028 | 0.033 | 0.038 | 0.05 | 0.038 | 0.023 | 0.018 | 0.018 | 0.014 | 0.021 | 0.14 | 0.065 | 0.066 | 0.067 | 0.037 | 0.038 | 0.026 | 0.033 | 0.049 | 0.022 | 0.023 | 0.023 | 0 | 0.026 | 0.028 | 0.029 |
EPS Diluted
| 0.86 | 0.67 | 0.81 | 0.26 | 0.91 | 0.85 | -0.55 | 0.67 | 0.29 | 1 | 0.97 | 0.34 | 0.69 | 0.94 | 0.92 | 0.49 | 0.82 | -0.66 | 0.42 | 0.47 | 0.86 | 0.94 | 0.59 | -0.05 | 0.63 | 0.26 | 0.17 | 0.47 | 0.56 | 0.54 | 0.39 | -0.033 | 0.33 | 1.38 | 0.44 | -0.63 | 0.67 | -0.37 | 0.19 | -0.017 | 0.91 | 0.47 | -0.26 | 0.51 | 0.05 | 0.31 | 0.18 | 0.24 | 0.01 | 0.34 | 0.44 | -0.01 | 0.4 | 0.48 | 0.43 | 0.21 | 0.18 | 0.46 | 0.41 | 0.42 | 0.54 | 0.77 | 0.36 | 0.21 | 0.91 | 0.35 | 0.36 | 0.11 | 0.21 | 0.32 | 0.25 | 0.14 | 0.23 | 0.28 | 0.25 | 0.1 | 0.13 | 0.16 | 0.062 | 0.14 | 0.18 | 0.084 | 0.026 | 0.066 | 0.34 | 0.079 | 0.033 | -0.004 | 0.34 | 0.088 | 0.035 | 0.051 | 0.21 | 0.068 | 0.06 | 0.036 | 0.16 | 0.069 | 0.007 | 0.029 | 0.15 | 0.029 | -0.007 | 0.017 | 0.064 | 0.028 | -0.004 | 0.016 | 0.12 | 0.027 | -0.003 | 0.012 | 0.059 | 0.024 | -0.001 | 0.013 | 0.098 | 0.031 | -0.018 | 0.029 | 0.024 | 0.033 | 0.038 | 0.05 | 0.038 | 0.023 | 0.018 | 0.018 | 0.014 | 0.021 | 0.14 | 0.065 | 0.066 | 0.067 | 0.037 | 0.038 | 0.026 | 0.033 | 0.049 | 0.022 | 0.023 | 0.023 | 0 | 0.026 | 0.028 | 0.029 |
EBITDA
| 3,560 | 3,872 | 4,809 | 3,453 | 4,039 | 4,467 | 3,252 | 3,530 | 3,176 | 4,055 | 3,798 | 2,881 | 3,179 | 3,934 | 3,664 | 3,430 | 3,472 | 2,367 | 3,428 | 2,951 | 3,605 | 3,918 | 3,354 | 3,021 | 2,802 | 3,164 | 2,759 | 2,843 | 2,967 | 2,301 | 2,175 | 1,461 | 1,286 | 2,735 | 1,382 | 634 | 1,864 | 219 | 1,255 | 674 | 1,733 | 1,168 | 124 | 1,236 | 705 | 825 | 825 | 552 | 628 | 813 | 1,055 | 494 | 769 | 846 | 662 | 405 | 647 | 670 | 597.9 | 484.7 | 529 | 959.8 | 1,393.699 | 409.001 | -388.6 | 557.556 | 392.001 | 314.5 | 340.1 | 504.5 | 415.799 | 346.1 | 382.7 | 486.2 | 365.999 | 291.701 | 333.401 | 444.4 | 377.301 | 110.701 | 417.501 | 319.799 | 157.5 | 241.1 | 292.1 | 195.6 | 130.301 | 176.5 | 389.8 | 155.701 | 41 | 204.601 | 397.8 | 239.1 | 163.601 | 179.6 | 348.101 | 231.301 | 170.637 | 154.512 | 298.773 | 150.491 | 465.247 | -13.885 | 279.583 | 181.277 | 46.411 | 164.066 | 343.2 | 215.037 | -1,493.934 | 582.732 | 1,050.249 | 676.16 | -1,481.133 | 527.531 | 1,025.666 | 836.054 | 51.678 | 25.388 | 29.469 | 40 | 39.736 | 45.224 | 33.524 | 39.26 | 21.053 | 42.15 | 36.344 | 46.736 | -236.807 | 153.428 | 154.848 | 156.901 | -428.389 | 275.459 | 247.76 | 276.874 | -368.867 | 244.526 | 217.303 | 220.155 | -484.784 | 255.081 | 263.918 | 268.684 |
EBITDA Ratio
| 0.314 | 0.353 | 0.426 | 0.351 | 0.387 | 0.37 | 0.242 | 0.305 | 0.24 | 0.269 | 0.303 | 0.251 | 0.29 | 0.323 | 0.366 | 0.377 | 0.436 | 0.197 | 0.278 | 0.254 | 0.272 | 0.305 | 0.29 | 0.266 | 0.261 | 0.249 | 0.214 | 0.308 | 0.267 | 0.206 | 0.233 | 0.172 | 0.162 | 0.311 | 0.155 | 0.076 | 0.216 | 0.028 | 0.143 | 0.081 | 0.173 | 0.111 | 0.015 | 0.137 | 0.09 | 0.103 | 0.115 | 0.095 | 0.11 | 0.123 | 0.194 | 0.116 | 0.154 | 0.18 | 0.16 | 0.116 | 0.185 | 0.168 | 0.188 | 0.184 | 0.184 | 0.254 | 0.355 | 0.094 | -0.1 | 0.141 | 0.123 | 0.119 | 0.125 | 0.15 | 0.149 | 0.158 | 0.164 | 0.145 | 0.137 | 0.176 | 0.276 | 0.204 | 0.193 | 0.086 | 0.226 | 0.22 | 0.184 | 0.226 | 0.155 | 0.187 | 0.205 | 0.15 | 0.236 | 0.144 | 0.11 | 0.189 | 0.231 | 0.274 | 0.323 | 0.281 | 0.316 | 0.33 | 0.343 | 0.28 | 0.285 | 0.256 | 0.827 | -0.036 | 0.313 | 0.289 | 0.134 | 0.289 | 0.348 | 0.347 | -4.564 | 1.116 | 1.062 | 1.096 | -4.635 | 1.119 | 1.056 | 1.066 | 0.175 | 0.255 | 0.311 | 0.392 | 0.394 | 0.448 | 0.351 | 0.401 | 0.215 | 0.422 | 0.386 | 0.43 | -1.422 | 1 | 1 | 1 | -2.802 | 1 | 1 | 1 | -1.878 | 1 | 1 | 1 | -6.58 | 1 | 1 | 1 |