Group 1 Automotive, Inc.
NYSE:GPI
405.77 (USD) • At close November 12, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 5,221.4 | 4,696.4 | 4,470.5 | 4,480 | 4,705.1 | 4,558.6 | 4,130 | 4,069 | 4,163.4 | 4,145.3 | 3,844.4 | 3,489.6 | 3,509.2 | 3,700.4 | 3,010 | 2,990.2 | 3,039.7 | 2,131.3 | 2,690.8 | 3,111.4 | 3,118.3 | 3,005.689 | 2,808.376 | 2,908.812 | 2,889.058 | 2,943.462 | 2,860.026 | 2,920.405 | 3,012.292 | 2,672.195 | 2,518.829 | 2,673.632 | 2,823.176 | 2,782.449 | 2,608.355 | 2,672.602 | 2,800.569 | 2,726.48 | 2,432.854 | 2,538.94 | 2,626.448 | 2,511.638 | 2,260.863 | 2,279.492 | 2,340.147 | 2,335.11 | 1,963.832 | 2,131.087 | 1,907.095 | 1,895.826 | 1,664.745 | 1,572.448 | 1,570.389 | 1,474.145 | 1,409.302 | 1,268.963 | 1,461.755 | 1,418.509 | 1,191.153 | 1,150.416 | 1,246.719 | 1,108.755 | 1,019.817 | 1,133.735 | 1,433.974 | 1,583.115 | 1,529.445 | 1,529.365 | 1,661.305 | 1,679.589 | 1,522.738 | 1,507.061 | 1,601.812 | 1,557.046 | 1,417.566 | 1,425.361 | 1,570.169 | 1,577.333 | 1,396.727 | 1,440.698 | 1,532.407 | 1,314.901 | 1,147.027 | 1,101.399 | 1,239.49 | 1,147.88 | 1,029.791 | 1,032.598 | 1,202.588 | 1,033.104 | 946.074 | 1,039.909 | 1,021.03 | 1,006.571 | 928.864 | 841.141 | 954.957 | 930.137 | 859.911 | 691.8 | 701.8 | 625.4 | 489.4 | 472.6 | 472.1 | 431.5 | 253.9 | 213.2 | 238.7 | 225.2 | 225.2 |
Cost of Revenue
| 4,398.2 | 3,958 | 3,751.7 | 3,772.8 | 3,918.9 | 3,783 | 3,402.1 | 3,349.5 | 3,410.8 | 3,377 | 3,119.7 | 2,818.3 | 2,856 | 3,039.2 | 2,519.4 | 2,508.4 | 2,527.7 | 1,772.4 | 2,274.3 | 2,646.8 | 2,652.7 | 2,551.436 | 2,376.873 | 2,476.746 | 2,453.957 | 2,505.299 | 2,440.263 | 2,494.73 | 2,580.872 | 2,267.303 | 2,135.307 | 2,284.451 | 2,416.508 | 2,372.33 | 2,219.254 | 2,292.469 | 2,402.187 | 2,334.907 | 2,068.97 | 2,172.981 | 2,251.739 | 2,142.49 | 1,922.741 | 1,958.171 | 2,010.685 | 1,993.836 | 1,663.343 | 1,658.704 | 1,685.341 | 1,610.482 | 1,404.321 | 1,380.068 | 1,321.636 | 1,229.934 | 1,187.527 | 1,220.731 | 1,232.916 | 1,191.857 | 986.632 | 960.369 | 1,034.698 | 917.64 | 837.163 | 946.683 | 1,204.355 | 1,331.704 | 1,277.298 | 1,295.372 | 1,404.05 | 1,421.615 | 1,275.581 | 1,272.595 | 1,351.964 | 1,313.384 | 1,180.741 | 1,200.652 | 1,327.051 | 1,337.244 | 1,172.237 | 1,220.754 | 1,302.523 | 1,116.391 | 963.599 | 926.099 | 1,045.043 | 963.664 | 860.343 | 873.083 | 1,022.08 | 872.341 | 794.565 | 886.878 | 862.558 | 852.75 | 786.936 | 713.736 | 815.972 | 794.44 | 734.561 | 590.4 | 596.7 | 531.7 | 413.2 | 403.3 | 401.1 | 370.3 | 217.3 | 179.6 | 206.3 | 0 | 0 |
Gross Profit
| 823.2 | 738.4 | 718.8 | 707.2 | 786.2 | 775.6 | 727.9 | 719.5 | 752.6 | 768.3 | 724.7 | 671.3 | 653.2 | 661.2 | 490.6 | 481.8 | 512 | 358.9 | 416.5 | 464.6 | 465.6 | 454.253 | 431.503 | 432.066 | 435.101 | 438.163 | 419.763 | 425.675 | 431.42 | 404.892 | 383.522 | 389.181 | 406.668 | 410.119 | 389.101 | 380.133 | 398.382 | 391.573 | 363.884 | 365.959 | 374.709 | 369.148 | 338.122 | 321.321 | 329.462 | 341.274 | 300.489 | 472.383 | 221.754 | 285.344 | 260.424 | 192.38 | 248.753 | 244.211 | 221.775 | 48.232 | 228.839 | 226.652 | 204.521 | 190.047 | 212.021 | 191.115 | 182.654 | 187.052 | 229.619 | 251.411 | 252.147 | 233.993 | 257.255 | 257.974 | 247.157 | 234.466 | 249.848 | 243.662 | 236.825 | 224.709 | 243.118 | 240.089 | 224.49 | 219.944 | 229.884 | 198.51 | 183.428 | 175.3 | 194.447 | 184.216 | 169.448 | 159.515 | 180.508 | 160.763 | 151.509 | 153.031 | 158.472 | 153.821 | 141.928 | 127.405 | 138.985 | 135.697 | 125.35 | 101.4 | 105.1 | 93.7 | 76.2 | 69.3 | 71 | 61.2 | 36.6 | 33.6 | 32.4 | 225.2 | 225.2 |
Gross Profit Ratio
| 0.158 | 0.157 | 0.161 | 0.158 | 0.167 | 0.17 | 0.176 | 0.177 | 0.181 | 0.185 | 0.189 | 0.192 | 0.186 | 0.179 | 0.163 | 0.161 | 0.168 | 0.168 | 0.155 | 0.149 | 0.149 | 0.151 | 0.154 | 0.149 | 0.151 | 0.149 | 0.147 | 0.146 | 0.143 | 0.152 | 0.152 | 0.146 | 0.144 | 0.147 | 0.149 | 0.142 | 0.142 | 0.144 | 0.15 | 0.144 | 0.143 | 0.147 | 0.15 | 0.141 | 0.141 | 0.146 | 0.153 | 0.222 | 0.116 | 0.151 | 0.156 | 0.122 | 0.158 | 0.166 | 0.157 | 0.038 | 0.157 | 0.16 | 0.172 | 0.165 | 0.17 | 0.172 | 0.179 | 0.165 | 0.16 | 0.159 | 0.165 | 0.153 | 0.155 | 0.154 | 0.162 | 0.156 | 0.156 | 0.156 | 0.167 | 0.158 | 0.155 | 0.152 | 0.161 | 0.153 | 0.15 | 0.151 | 0.16 | 0.159 | 0.157 | 0.16 | 0.165 | 0.154 | 0.15 | 0.156 | 0.16 | 0.147 | 0.155 | 0.153 | 0.153 | 0.151 | 0.146 | 0.146 | 0.146 | 0.147 | 0.15 | 0.15 | 0.156 | 0.147 | 0.15 | 0.142 | 0.144 | 0.158 | 0.136 | 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 |
General & Administrative Expenses
| 0 | 0 | 0 | 402.6 | 0 | 0 | 0 | 377.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 298.4 | 0 | 237.2 | 328 | 338 | 354 | 338.715 | 327.708 | 323.847 | 316.771 | 308.092 | 324.347 | 309.521 | 328.327 | 298.568 | 289.779 | 279.071 | 299.006 | 299.022 | 293.664 | 279.783 | 289.012 | 280.568 | 271.469 | 268.203 | 264.233 | 271.97 | 257.558 | 245.401 | 246.863 | 251.159 | 233.433 | 218.925 | 216.082 | 214.327 | 199.112 | 188.109 | 188.185 | 183.051 | 175.884 | 170.839 | 173.925 | 182.465 | 166.406 | 154.235 | 162.466 | 151.113 | 153.234 | 159.822 | 189.209 | 195.337 | 199.796 | 184.757 | 198.368 | 196.773 | 198.163 | 188.302 | 188.043 | 182.944 | 180.477 | 180.618 | 186.216 | 192.347 | 182.282 | 182.943 | 182.577 | 159.884 | 146.664 | 138.768 | 147.913 | 140.179 | 134.838 | 127.945 | 137.137 | 120.773 | 116.877 | 114.667 | 119.381 | 115.303 | 109.195 | 95.871 | 102.96 | 99.028 | 95.82 | 76.3 | 76.6 | 68.6 | 58.3 | 52.7 | 52.5 | 46 | 28.3 | 23.4 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 83 | 0 | 0 | 0 | 76.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 75.2 | 0 | 18.687 | 18.306 | 16.548 | 19.643 | 20.156 | 17.773 | 18.802 | 19.985 | 19.426 | 17.119 | 0.002 | 19.808 | 19.373 | 17.25 | 18.55 | 18.96 | 19.884 | 16.419 | 14.385 | 16.013 | 15.471 | 13.083 | 13.411 | 14.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 591.6 | 517.9 | 507 | 485.6 | 496.7 | 479.9 | 462.8 | 453.8 | 450.9 | 460.2 | 418.5 | 420.9 | 385.1 | 376.7 | 318.4 | 298.4 | 305.8 | 237.2 | 328 | 338.1 | 354 | 338.715 | 327.708 | 323.847 | 316.771 | 308.092 | 324.347 | 309.521 | 328.327 | 298.568 | 289.779 | 279.071 | 299.006 | 299.022 | 293.664 | 279.785 | 289.012 | 280.568 | 271.469 | 268.203 | 264.233 | 271.97 | 257.558 | 245.401 | 246.863 | 251.159 | 233.433 | 218.925 | 216.082 | 214.327 | 199.112 | 188.109 | 188.185 | 183.051 | 175.884 | 170.839 | 173.925 | 182.465 | 166.406 | 154.235 | 162.466 | 151.113 | 153.234 | 159.822 | 189.209 | 195.337 | 199.796 | 184.757 | 198.368 | 196.773 | 198.163 | 188.302 | 188.043 | 182.944 | 180.477 | 180.618 | 186.216 | 192.347 | 182.282 | 182.943 | 182.577 | 159.884 | 146.664 | 138.768 | 147.913 | 140.179 | 134.838 | 127.945 | 137.137 | 120.773 | 116.877 | 114.667 | 119.381 | 115.303 | 109.195 | 95.871 | 102.96 | 99.028 | 95.82 | 76.3 | 76.6 | 68.6 | 58.3 | 52.7 | 52.5 | 46 | 28.3 | 23.4 | 26.3 | 0 | 0 |
Other Expenses
| 0 | -0.1 | 0.5 | -2.2 | 1.9 | -1.3 | 22.4 | 22.4 | 21.8 | 23 | 21.2 | 19.5 | 19.6 | 18.8 | 19.5 | 19.3 | 19.1 | 18.8 | 18.6 | 18.6 | 18 | 17.864 | 16.997 | 17.109 | 16.981 | 16.638 | 16.342 | 15.178 | 15.059 | 14.093 | 13.606 | 13.167 | 12.891 | 12.713 | 12.464 | 11.798 | 11.811 | 11.946 | 11.684 | 10.92 | 10.746 | 10.753 | 9.925 | 9.436 | 9.093 | 8.884 | -0.789 | 8.46 | 8.096 | 7.742 | 7.236 | 7.182 | 6.845 | 6.581 | 6.455 | 6.519 | 6.772 | 6.679 | 6.485 | 6.287 | 6.666 | 6.462 | 6.508 | -41.483 | 54.82 | 6.497 | 5.927 | 21.409 | 5.851 | 5.573 | 4.848 | 6.995 | 4.449 | 4.372 | 4.563 | -0.582 | 9.584 | 4.302 | 5.623 | -38.282 | 45.952 | 4.078 | 4.088 | 3.817 | 3.623 | 3.691 | 3.25 | 11.94 | -0.1 | 36 | 0 | 17.358 | 0 | 0 | 0 | 4.145 | 4.085 | 4.047 | 3.761 | 3.2 | 2.8 | 2.5 | 2.1 | 2 | 2 | 1.5 | 0.8 | 1 | 0 | 0 | 0 |
Operating Expenses
| 591.6 | 517.9 | 507 | 485.6 | 519.8 | 503 | 485.2 | 476.2 | 472.7 | 483.2 | 439.7 | 441.5 | 404.7 | 395.5 | 337.9 | 317.7 | 324.9 | 256 | 346.6 | 356.7 | 372 | 356.579 | 344.705 | 340.956 | 333.752 | 324.73 | 340.689 | 324.699 | 343.386 | 312.661 | 303.385 | 292.238 | 311.897 | 311.735 | 306.128 | 291.583 | 300.823 | 292.514 | 283.153 | 279.123 | 274.979 | 282.723 | 267.483 | 254.837 | 255.956 | 260.043 | 241.846 | 227.385 | 224.178 | 222.069 | 206.348 | 195.291 | 195.03 | 189.632 | 182.339 | 177.358 | 180.697 | 189.144 | 172.891 | 160.522 | 169.834 | 157.575 | 159.742 | 118.339 | 244.029 | 201.834 | 205.723 | 206.166 | 204.219 | 202.346 | 203.011 | 195.297 | 192.492 | 187.316 | 185.04 | 180.036 | 195.8 | 196.649 | 187.905 | 144.661 | 228.529 | 163.962 | 150.752 | 142.585 | 151.536 | 143.87 | 138.088 | 139.885 | 137.037 | 156.773 | 116.877 | 132.025 | 119.381 | 115.303 | 109.195 | 100.016 | 107.045 | 103.075 | 99.581 | 79.5 | 79.4 | 71.1 | 60.4 | 54.7 | 54.5 | 47.5 | 29.1 | 24.4 | 26.3 | 0 | 0 |
Operating Income
| 231.6 | 220.5 | 211.8 | 221.6 | 261.6 | 270.8 | 241.5 | 241.9 | 279.9 | 284.5 | 285 | 229.7 | 246.8 | 265.8 | 152.7 | 150.1 | 187.1 | 79 | 69.9 | 96.5 | 83.3 | 97.137 | 86.798 | 74.654 | 78.19 | 109.165 | 79.074 | 90.996 | 78.508 | 92.231 | 80.137 | 76.917 | 83.916 | 97.36 | 82.041 | 2.944 | 96.643 | 98.02 | 80.731 | 56.41 | 90.357 | 84.704 | 70.639 | 61.116 | 72.941 | 80.622 | 58.643 | 45.88 | 67.053 | 63.088 | 53.975 | 49.773 | 50.079 | 54.437 | 39.214 | 31.944 | 46.503 | 36.026 | 31.63 | 11.475 | 42.187 | 31.5 | 22.912 | -94.31 | -14.41 | 49.577 | 46.424 | 27.827 | 53.036 | 55.628 | 44.146 | 39.169 | 57.356 | 56.346 | 51.785 | 44.673 | 47.318 | 43.44 | 36.585 | 75.283 | 1.355 | 34.548 | 32.676 | 32.715 | 42.911 | 40.346 | 31.36 | 19.63 | 43.471 | 3.99 | 34.632 | 21.006 | 39.091 | 38.518 | 32.733 | 27.389 | 31.94 | 32.622 | 25.769 | 21.9 | 25.7 | 22.6 | 15.8 | 14.6 | 16.5 | 13.7 | 7.5 | 9.2 | 6.1 | 225.2 | 225.2 |
Operating Income Ratio
| 0.044 | 0.047 | 0.047 | 0.049 | 0.056 | 0.059 | 0.058 | 0.059 | 0.067 | 0.069 | 0.074 | 0.066 | 0.07 | 0.072 | 0.051 | 0.05 | 0.062 | 0.037 | 0.026 | 0.031 | 0.027 | 0.032 | 0.031 | 0.026 | 0.027 | 0.037 | 0.028 | 0.031 | 0.026 | 0.035 | 0.032 | 0.029 | 0.03 | 0.035 | 0.031 | 0.001 | 0.035 | 0.036 | 0.033 | 0.022 | 0.034 | 0.034 | 0.031 | 0.027 | 0.031 | 0.035 | 0.03 | 0.022 | 0.035 | 0.033 | 0.032 | 0.032 | 0.032 | 0.037 | 0.028 | 0.025 | 0.032 | 0.025 | 0.027 | 0.01 | 0.034 | 0.028 | 0.022 | -0.083 | -0.01 | 0.031 | 0.03 | 0.018 | 0.032 | 0.033 | 0.029 | 0.026 | 0.036 | 0.036 | 0.037 | 0.031 | 0.03 | 0.028 | 0.026 | 0.052 | 0.001 | 0.026 | 0.028 | 0.03 | 0.035 | 0.035 | 0.03 | 0.019 | 0.036 | 0.004 | 0.037 | 0.02 | 0.038 | 0.038 | 0.035 | 0.033 | 0.033 | 0.035 | 0.03 | 0.032 | 0.037 | 0.036 | 0.032 | 0.031 | 0.035 | 0.032 | 0.03 | 0.043 | 0.026 | 1 | 1 |
Total Other Income Expenses Net
| -72 | -37.5 | -18.5 | -76.2 | -2.9 | -3.1 | -35.1 | -36.2 | -22.7 | -24.4 | -22.7 | 3.8 | -5.5 | -22.6 | -21.3 | -13.9 | -3.3 | -34.2 | -31 | -11.5 | -10.3 | -0.537 | -34.622 | -16.456 | -23.159 | -4.268 | -32.907 | -9.98 | -9.526 | -30.541 | -28.941 | -20.026 | -10.855 | -1.024 | -0.932 | -85.606 | -0.916 | -1.039 | -23.259 | -30.426 | -32.163 | -25.335 | -21.426 | -5.368 | -0.565 | -0.609 | -0.789 | -6.988 | -17.561 | -0.187 | -0.101 | -0.797 | -12.288 | -0.142 | -0.222 | -7.719 | -1.639 | -1.482 | -3.872 | -18.058 | 1.296 | 0.057 | 7.384 | -79.183 | -47.632 | -0.036 | 0.759 | -15.891 | -1.755 | -0.259 | 0.095 | -1.717 | -0.122 | -0.271 | 0.026 | -2.59 | -4.9 | 0.011 | -0.011 | -3.261 | -41.477 | -0.119 | -6.405 | -28.438 | 10.687 | -0.063 | -0.026 | -0.855 | -0.08 | 39.263 | -0.075 | -0.176 | 0.028 | -0.018 | 32.031 | 0.115 | 0.004 | -0.001 | 1.024 | 0.1 | 0.1 | 0.1 | -5.5 | -5.4 | -5.5 | -4.1 | -2.2 | -5.2 | 0 | 0 | 0 |
Income Before Tax
| 159.6 | 183 | 193.3 | 145.4 | 220.5 | 227.9 | 206.4 | 205.7 | 257.2 | 260.1 | 262.3 | 206.5 | 225 | 243.2 | 131.4 | 128.1 | 161 | 42.3 | 38.9 | 62.9 | 49 | 63.233 | 52.176 | 39.683 | 44.365 | 75.188 | 46.167 | 58.974 | 47.143 | 61.69 | 51.196 | 48.52 | 55.687 | 69.062 | 54.102 | -22.115 | 73.036 | 73.777 | 57.472 | 33.124 | 43.869 | 38.194 | 49.213 | 40.188 | 52.28 | 60.179 | 39.248 | 27.892 | 49.492 | 46.035 | 37.316 | 33.42 | 34.471 | 39.691 | 24.512 | 16.102 | 30.588 | 21.126 | 13.088 | -3.754 | 27.94 | 19.604 | 14.371 | -76.11 | -32.391 | 30.083 | 26.498 | 8.73 | 33.404 | 37.093 | 26.796 | 22.524 | 41.803 | 39.045 | 35.976 | 23.149 | 33.802 | 28.671 | 22.785 | 15.784 | -9.766 | 25.142 | 16.792 | 23.673 | 34.167 | 31.714 | 23.518 | 19.828 | 32.486 | 30.376 | 24.592 | 26.059 | 25.635 | 22.695 | 15.033 | 13.316 | 18.733 | 19.24 | 14.537 | 12.7 | 17.5 | 15.3 | 10.3 | 9.2 | 11 | 9.6 | 5.3 | 4 | 6.1 | 0 | 0 |
Income Before Tax Ratio
| 0.031 | 0.039 | 0.043 | 0.032 | 0.047 | 0.05 | 0.05 | 0.051 | 0.062 | 0.063 | 0.068 | 0.059 | 0.064 | 0.066 | 0.044 | 0.043 | 0.053 | 0.02 | 0.014 | 0.02 | 0.016 | 0.021 | 0.019 | 0.014 | 0.015 | 0.026 | 0.016 | 0.02 | 0.016 | 0.023 | 0.02 | 0.018 | 0.02 | 0.025 | 0.021 | -0.008 | 0.026 | 0.027 | 0.024 | 0.013 | 0.017 | 0.015 | 0.022 | 0.018 | 0.022 | 0.026 | 0.02 | 0.013 | 0.026 | 0.024 | 0.022 | 0.021 | 0.022 | 0.027 | 0.017 | 0.013 | 0.021 | 0.015 | 0.011 | -0.003 | 0.022 | 0.018 | 0.014 | -0.067 | -0.023 | 0.019 | 0.017 | 0.006 | 0.02 | 0.022 | 0.018 | 0.015 | 0.026 | 0.025 | 0.025 | 0.016 | 0.022 | 0.018 | 0.016 | 0.011 | -0.006 | 0.019 | 0.015 | 0.021 | 0.028 | 0.028 | 0.023 | 0.019 | 0.027 | 0.029 | 0.026 | 0.025 | 0.025 | 0.023 | 0.016 | 0.016 | 0.02 | 0.021 | 0.017 | 0.018 | 0.025 | 0.024 | 0.021 | 0.019 | 0.023 | 0.022 | 0.021 | 0.019 | 0.026 | 0 | 0 |
Income Tax Expense
| 42.5 | 45.2 | 45.8 | 36.6 | 56.4 | 57.6 | 47.6 | 48.9 | 60.2 | 60.8 | 61.2 | 43.3 | 52.9 | 52.3 | 29.4 | 28 | 34.6 | 12.2 | 9.1 | 14.8 | 11 | 14.008 | 13.528 | 8.965 | 9.587 | 18.725 | 10.353 | -51.515 | 17.262 | 22.557 | 17.257 | 17.692 | 20.321 | 22.482 | 19.811 | 11.272 | 27.775 | 27.467 | 21.657 | 14.447 | 17.707 | 21.332 | 17.91 | 18.467 | 19.515 | 22.791 | 17.13 | 10.76 | 18.157 | 17.41 | 14.199 | 12.565 | 12.977 | 15.008 | 9.15 | 5.533 | 11.603 | 8.357 | 5.107 | -1.802 | 9.6 | 7.445 | 5.996 | -31.596 | -11.82 | 11.591 | 10.122 | 3.257 | 12.588 | 12.877 | 9.349 | 7.737 | 15.383 | 14.173 | 13.665 | 6.995 | 12.176 | 10.582 | 8.385 | 4.589 | -0.151 | 9.428 | 6.305 | 4.037 | 12.473 | 11.734 | 8.702 | 7.534 | 12.345 | 11.239 | 9.099 | 9.902 | 9.741 | 8.625 | 5.712 | 5.06 | 7.119 | 7.311 | 5.524 | 5.1 | 7 | 6.1 | 4.1 | 3.8 | 4.5 | 4 | 2.2 | 1.7 | 2.5 | -2.8 | -2.7 |
Net Income
| 114.9 | 138.2 | 147.9 | 108.7 | 163.9 | 170.5 | 158.5 | 156.9 | 195.8 | 195.9 | 202.9 | 87.1 | 172.1 | 191 | 101.9 | 100.1 | 126.4 | 30.2 | 29.8 | 48.1 | 38 | 49.225 | 38.648 | 30.718 | 34.778 | 56.463 | 35.814 | 110.489 | 29.881 | 39.133 | 33.939 | 30.828 | 35.366 | 46.58 | 34.291 | -33.387 | 45.261 | 46.31 | 35.815 | 18.677 | 26.162 | 16.862 | 31.303 | 21.721 | 32.765 | 37.388 | 22.118 | 17.132 | 31.335 | 28.625 | 23.117 | 20.855 | 21.494 | 24.683 | 15.362 | 10.569 | 18.985 | 12.769 | 7.981 | -1.952 | 18.34 | 10.082 | 8.375 | -44.514 | -20.571 | 17.216 | 16.376 | 5.473 | 20.816 | 24.216 | 17.447 | 14.787 | 26.42 | 24.872 | 22.311 | 16.154 | 21.626 | 18.089 | -1.638 | 11.195 | -9.615 | 15.714 | 10.487 | 19.636 | 21.694 | 19.98 | 14.816 | 12.294 | 20.141 | 19.137 | 15.493 | 16.157 | 15.894 | 14.07 | 9.321 | 8.256 | 11.614 | 11.929 | 9.013 | 7.6 | 10.5 | 9.2 | 6.2 | 5.4 | 6.5 | 5.6 | 3.1 | 2.3 | 3.6 | 2.8 | 2.7 |
Net Income Ratio
| 0.022 | 0.029 | 0.033 | 0.024 | 0.035 | 0.037 | 0.038 | 0.039 | 0.047 | 0.047 | 0.053 | 0.025 | 0.049 | 0.052 | 0.034 | 0.033 | 0.042 | 0.014 | 0.011 | 0.015 | 0.012 | 0.016 | 0.014 | 0.011 | 0.012 | 0.019 | 0.013 | 0.038 | 0.01 | 0.015 | 0.013 | 0.012 | 0.013 | 0.017 | 0.013 | -0.012 | 0.016 | 0.017 | 0.015 | 0.007 | 0.01 | 0.007 | 0.014 | 0.01 | 0.014 | 0.016 | 0.011 | 0.008 | 0.016 | 0.015 | 0.014 | 0.013 | 0.014 | 0.017 | 0.011 | 0.008 | 0.013 | 0.009 | 0.007 | -0.002 | 0.015 | 0.009 | 0.008 | -0.039 | -0.014 | 0.011 | 0.011 | 0.004 | 0.013 | 0.014 | 0.011 | 0.01 | 0.016 | 0.016 | 0.016 | 0.011 | 0.014 | 0.011 | -0.001 | 0.008 | -0.006 | 0.012 | 0.009 | 0.018 | 0.018 | 0.017 | 0.014 | 0.012 | 0.017 | 0.019 | 0.016 | 0.016 | 0.016 | 0.014 | 0.01 | 0.01 | 0.012 | 0.013 | 0.01 | 0.011 | 0.015 | 0.015 | 0.013 | 0.011 | 0.014 | 0.013 | 0.012 | 0.011 | 0.015 | 0.012 | 0.012 |
EPS
| 8.69 | 10.22 | 10.85 | 7.76 | 11.7 | 12.08 | 11.14 | 10.66 | 12.89 | 12.28 | 12.3 | 4.9 | 9.4 | 10.4 | 5.54 | 5.33 | 6.86 | 1.64 | 1.62 | 2.49 | 2.04 | 2.65 | 2.09 | 1.62 | 1.74 | 2.72 | 1.7 | 5.11 | 1.38 | 1.81 | 1.52 | 1.44 | 1.59 | 2.07 | 1.43 | -1.43 | 1.84 | 1.85 | 1.42 | 0.74 | 1.03 | 0.67 | 1.25 | 0.86 | 1.29 | 1.53 | 0.91 | 0.7 | 1.38 | 1.26 | 1.01 | 0.96 | 0.95 | 1.03 | 0.64 | 0.44 | 0.8 | 0.54 | 0.33 | -0.08 | 0.7 | 0.42 | 0.37 | -1.97 | -0.91 | 0.76 | 0.73 | 0.24 | 0.9 | 1.02 | 0.73 | 0.62 | 1.11 | 1.01 | 0.93 | 0.67 | 0.89 | 0.76 | -0.07 | 0.48 | -0.42 | 0.7 | 0.47 | 0.87 | 0.96 | 0.89 | 0.66 | 0.55 | 0.88 | 0.83 | 0.68 | 0.71 | 0.81 | 0.72 | 0.47 | 0.42 | 0.54 | 0.55 | 0.4 | 0.34 | 0.49 | 0.44 | 0.33 | 0.29 | 0.36 | 0.32 | 0.21 | 0.16 | 0.25 | 0.19 | 0.18 |
EPS Diluted
| 8.51 | 10.17 | 10.8 | 7.76 | 11.66 | 12.04 | 11.1 | 10.66 | 12.88 | 12.24 | 12.22 | 4.84 | 9.35 | 10.35 | 5.52 | 5.33 | 6.83 | 1.63 | 1.61 | 2.49 | 2.04 | 2.64 | 2.08 | 1.62 | 1.74 | 2.72 | 1.7 | 5.11 | 1.38 | 1.81 | 1.52 | 1.44 | 1.59 | 2.07 | 1.43 | -1.41 | 1.84 | 1.85 | 1.42 | 0.74 | 1.03 | 0.62 | 1.19 | 0.81 | 1.19 | 1.43 | 0.88 | 0.7 | 1.32 | 1.2 | 0.97 | 0.96 | 0.94 | 1.03 | 0.64 | 0.44 | 0.8 | 0.54 | 0.33 | -0.08 | 0.7 | 0.42 | 0.37 | -1.96 | -0.91 | 0.76 | 0.73 | 0.24 | 0.9 | 1.01 | 0.72 | 0.62 | 1.1 | 1 | 0.91 | 0.67 | 0.88 | 0.75 | -0.069 | 0.48 | -0.42 | 0.67 | 0.45 | 0.87 | 0.92 | 0.86 | 0.64 | 0.55 | 0.84 | 0.78 | 0.64 | 0.71 | 0.75 | 0.68 | 0.47 | 0.42 | 0.54 | 0.54 | 0.4 | 0.34 | 0.48 | 0.42 | 0.31 | 0.29 | 0.35 | 0.31 | 0.2 | 0.16 | 0.25 | 0.19 | 0.18 |
EBITDA
| 260 | 248.7 | 235.6 | 245 | 291.4 | 294.3 | 262.2 | 261 | 305.1 | 308.3 | 306.2 | 250.3 | 268.1 | 284.5 | 172.3 | 183.3 | 206.1 | 121.6 | 88.5 | 126.6 | 111.6 | 115.538 | 103.795 | 108.219 | 118.33 | 130.071 | 95.416 | 116.154 | 103.093 | 106.324 | 93.743 | 110.11 | 107.662 | 111.097 | 95.437 | 100.348 | 109.37 | 111.005 | 92.415 | 97.756 | 110.476 | 97.178 | 80.564 | 75.92 | 82.599 | 90.115 | 66.267 | 61.328 | 75.149 | 71.017 | 61.312 | 57.752 | 60.568 | 61.16 | 45.891 | 46.182 | 54.914 | 44.187 | 38.115 | 35.812 | 48.151 | 40.002 | 29.42 | 28.407 | 39.956 | 56.11 | 51.592 | 51.322 | 60.297 | 61.104 | 48.899 | 47.241 | 61.927 | 60.989 | 56.322 | 52.608 | 57.747 | 47.731 | 53.292 | 83.469 | 47.411 | 38.745 | 43.169 | 64.97 | 35.847 | 44.1 | 34.636 | 23.505 | 46.85 | -32.488 | 37.543 | 25.732 | 43.387 | 42.789 | 4.933 | 31.419 | 36.021 | 36.67 | 28.506 | 25 | 28.4 | 25 | 17.9 | 16.6 | 18.6 | 15.2 | 8.3 | 9.2 | 6.1 | 225.2 | 225.2 |
EBITDA Ratio
| 0.05 | 0.053 | 0.053 | 0.055 | 0.062 | 0.065 | 0.063 | 0.064 | 0.073 | 0.074 | 0.08 | 0.072 | 0.076 | 0.077 | 0.057 | 0.061 | 0.068 | 0.057 | 0.033 | 0.041 | 0.036 | 0.038 | 0.037 | 0.037 | 0.041 | 0.044 | 0.033 | 0.04 | 0.034 | 0.04 | 0.037 | 0.041 | 0.038 | 0.04 | 0.037 | 0.038 | 0.039 | 0.041 | 0.038 | 0.039 | 0.042 | 0.039 | 0.036 | 0.033 | 0.035 | 0.039 | 0.034 | 0.029 | 0.039 | 0.037 | 0.037 | 0.037 | 0.039 | 0.041 | 0.033 | 0.036 | 0.038 | 0.031 | 0.032 | 0.031 | 0.039 | 0.036 | 0.029 | 0.025 | 0.028 | 0.035 | 0.034 | 0.034 | 0.036 | 0.036 | 0.032 | 0.031 | 0.039 | 0.039 | 0.04 | 0.037 | 0.037 | 0.03 | 0.038 | 0.058 | 0.031 | 0.029 | 0.038 | 0.059 | 0.029 | 0.038 | 0.034 | 0.023 | 0.039 | -0.031 | 0.04 | 0.025 | 0.042 | 0.043 | 0.005 | 0.037 | 0.038 | 0.039 | 0.033 | 0.036 | 0.04 | 0.04 | 0.037 | 0.035 | 0.039 | 0.035 | 0.033 | 0.043 | 0.026 | 1 | 1 |