Heritage Financial Corporation
NASDAQ:HFWA
26.13 (USD) • At close November 14, 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 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 54.795 | 81.828 | 71.453 | 71.115 | 61.889 | 63.105 | 68.1 | 69.691 | 66.739 | 57.064 | 55.482 | 57.747 | 59.606 | 62.562 | 60.489 | 63.74 | 57.888 | 58.561 | 58.037 | 58.126 | 58.701 | 58.1 | 57.217 | 59.734 | 59.176 | 51.316 | 48.385 | 46.219 | 43.385 | 44.843 | 40.495 | 41.241 | 43.473 | 39.661 | 39.75 | 40.034 | 41.484 | 39.351 | 41.019 | 40.677 | 38.79 | 33.339 | 19.04 | 20.063 | 20.163 | 18.273 | 18.419 | 17.411 | 17.482 | 18.25 | 18.566 | 19.39 | 17.538 | 18.406 | 18.505 | 19.801 | 15.107 | 12.902 | 12.821 | 13.006 | 12.634 | 12.607 | 12.115 | 12.086 | 12.107 | 11.663 | 11.31 | 11.262 | 11.669 | 11.331 | 10.93 | 11.212 | 11.557 | 10.701 | 10.256 | 10.425 | 10.274 | 10.012 | 9.799 | 9.916 | 9.546 | 9.492 | 9.27 | 9.195 | 9.458 | 9.314 | 8.904 | 9.374 | 9.161 | 9.095 | 8.754 | 8.789 | 8.287 | 7.86 | 7.621 | 7.291 | 7.282 | 7.286 | 7.172 | 7.2 | 7.1 | 6.7 | 6.6 | 5.6 | 4.9 | 6.8 | 5.8 | 0 |
Cost of Revenue
| -26.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 81.654 | 81.828 | 71.453 | 71.115 | 61.889 | 63.105 | 68.1 | 69.691 | 66.739 | 57.064 | 55.482 | 57.747 | 59.606 | 62.562 | 60.489 | 63.74 | 57.888 | 58.561 | 58.037 | 58.126 | 58.701 | 58.1 | 57.217 | 59.734 | 59.176 | 51.316 | 48.385 | 46.219 | 43.385 | 44.843 | 40.495 | 41.241 | 43.473 | 39.661 | 39.75 | 40.034 | 41.484 | 39.351 | 41.019 | 40.677 | 38.79 | 33.339 | 19.04 | 20.063 | 20.163 | 18.273 | 18.419 | 17.411 | 17.482 | 18.25 | 18.566 | 19.39 | 17.538 | 18.406 | 18.505 | 19.801 | 15.107 | 12.902 | 12.821 | 13.006 | 12.634 | 12.607 | 12.115 | 12.086 | 12.107 | 11.663 | 11.31 | 11.262 | 11.669 | 11.331 | 10.93 | 11.212 | 11.557 | 10.701 | 10.256 | 10.425 | 10.274 | 10.012 | 9.799 | 9.916 | 9.546 | 9.492 | 9.27 | 9.195 | 9.458 | 9.314 | 8.904 | 9.374 | 9.161 | 9.095 | 8.754 | 8.789 | 8.287 | 7.86 | 7.621 | 7.291 | 7.282 | 7.286 | 7.172 | 7.2 | 7.1 | 6.7 | 6.6 | 5.6 | 4.9 | 6.8 | 5.8 | 0 |
Gross Profit Ratio
| 1.49 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
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 |
General & Administrative Expenses
| 25.191 | 25.26 | 26.271 | 25.605 | 25.826 | 25.578 | 26.386 | 12.915 | 24.706 | 22.203 | 21.852 | 28.477 | 26.542 | 26.14 | 26.602 | 25.31 | 25.955 | 25.682 | 26.033 | 24.305 | 24.075 | 24.517 | 24.372 | 25.146 | 26.522 | 22.203 | 24.327 | 18.663 | 18.346 | 18.631 | 18.239 | 17.805 | 17.872 | 17.255 | 17.405 | 17.409 | 17.815 | 16.29 | 16.368 | 19.134 | 17.96 | 17.242 | 9.259 | 10.646 | 9.204 | 8.612 | 8.958 | 8.183 | 8.112 | 8.218 | 8.064 | 7.805 | 7.432 | 8.143 | 7.916 | 9.008 | 6.163 | 4.963 | 4.789 | 3.834 | 4.091 | 4.876 | 4.385 | 5.589 | 4.189 | 3.665 | 4.142 | 3.533 | 3.722 | 3.672 | 3.836 | 3.633 | 3.646 | 3.714 | 3.405 | 3.254 | 3.15 | 3.169 | 3.045 | 3.026 | 2.96 | 3.111 | 3.126 | 2.937 | 2.961 | 2.947 | 2.803 | 2.733 | 2.614 | 2.585 | 2.586 | 2.51 | 2.372 | 2.696 | 2.715 | 2.422 | 2.445 | 2.625 | 2.613 | 2.3 | 2.4 | 2.4 | 2.5 | 1.9 | 1.5 | 2.4 | 1.9 | 0 |
Selling & Marketing Expenses
| 0.128 | 0.244 | 0.211 | 0.698 | 0.389 | 0.441 | 0.402 | 0.675 | 0.358 | 0.344 | 0.266 | 0.703 | 0.486 | 0.567 | 0.513 | 0.783 | 0.755 | 0.696 | 0.866 | 0.461 | 0.816 | 1.106 | 1.098 | 0.721 | 0.876 | 0.823 | 0.808 | 0.398 | 0.933 | 0.805 | 0.807 | 0.581 | 0.745 | 0.781 | 0.728 | 0.471 | 0.899 | 1.063 | 0.633 | 0.659 | 0.841 | 0.496 | 0.505 | 0.409 | 0.477 | 0.386 | 0.326 | 0.31 | 0.435 | 0.369 | 0.403 | 0.277 | 0.39 | 0.379 | 0.315 | 0.276 | 0.261 | 0.423 | 0.211 | 0.247 | 0.283 | 0.234 | 0.226 | 0.268 | 0.135 | 0.195 | 0.103 | 0.104 | 0.133 | 0.174 | 0.089 | 0.604 | 0 | 0 | 0.117 | 0.125 | 0.145 | 0.118 | 0.106 | 0.114 | 0.101 | 0.116 | 0.093 | 0.134 | 0.095 | 0.103 | 0.082 | 0.439 | 0 | 0.141 | 0.099 | 0.097 | 0.102 | 0.112 | 0.081 | 0.111 | 0.096 | 0.124 | 0.07 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
SG&A
| 25.319 | 25.504 | 26.482 | 26.303 | 26.215 | 26.019 | 26.788 | 13.59 | 25.064 | 22.547 | 22.118 | 29.18 | 27.028 | 26.707 | 27.115 | 26.093 | 26.71 | 26.378 | 26.899 | 24.766 | 24.891 | 25.623 | 25.47 | 25.867 | 27.398 | 23.026 | 25.135 | 19.061 | 19.279 | 19.436 | 19.046 | 18.386 | 18.617 | 18.036 | 18.133 | 17.88 | 18.714 | 17.353 | 17.001 | 19.793 | 18.801 | 17.738 | 9.764 | 11.055 | 9.681 | 8.998 | 9.284 | 8.493 | 8.547 | 8.587 | 8.467 | 8.082 | 7.822 | 8.522 | 8.231 | 9.284 | 6.424 | 5.386 | 5 | 4.081 | 4.374 | 5.11 | 4.611 | 5.857 | 4.324 | 3.86 | 4.245 | 3.637 | 3.855 | 3.846 | 3.925 | 4.237 | 3.646 | 3.714 | 3.522 | 3.379 | 3.295 | 3.169 | 3.151 | 3.14 | 3.061 | 3.227 | 3.219 | 3.071 | 3.056 | 3.05 | 2.885 | 3.172 | 2.614 | 2.726 | 2.685 | 2.607 | 2.474 | 2.808 | 2.796 | 2.533 | 2.541 | 2.749 | 2.683 | 2.4 | 2.5 | 2.5 | 2.6 | 2 | 1.6 | 2.5 | 2 | 0 |
Other Expenses
| 29.476 | -8.723 | -8.662 | -12.272 | -10.06 | -10.824 | -10.169 | -9.987 | -9.556 | -57.05 | -54.261 | -10.135 | -9.546 | -9.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.535 | -21.857 | -22.052 | -20.92 | -24.218 | -22.823 | -24.619 | -25.687 | -11.392 | -0.438 | -17.01 | -16.825 | -16.407 | -16.636 | -17.676 | -17.741 | -18.35 | -13.344 | -12.856 | -11.575 | -10.775 | -11.093 | -11.202 | -11.29 | -11.478 | -10.866 | -10.63 | -9.947 | -9.795 | -9.571 | -9.479 | -9.142 | -9.136 | -8.953 | -9.31 | -9.163 | -8.869 | -8.813 | -8.988 | -8.629 | -8.844 | -8.053 | -8.412 | -7.977 | -8.039 | -7.55 | -8.661 | -8.252 | -7.511 | -7.561 | -7.853 | -7.691 | -6.9 | -7.4 | -7.5 | -7.5 | -5.6 | -4.6 | -7.1 | -5.7 | 0.6 |
Operating Expenses
| 54.795 | 8.723 | 8.662 | 12.272 | 10.06 | 10.824 | 10.169 | 9.987 | 9.556 | -34.503 | -32.143 | 10.135 | 9.546 | 9.226 | 37.242 | 36.011 | 36.045 | 37.073 | 36.928 | 35.997 | 36.719 | 37.547 | 36.525 | 37.273 | 39.461 | 35.706 | 36.747 | 27.588 | 27.955 | 27.809 | 27.223 | 26.809 | 26.818 | 26.477 | 26.369 | 26.221 | 25.575 | 26.079 | 24.388 | 29.243 | 28.363 | 26.956 | 14.771 | 18.493 | 14.285 | 12.983 | 13.318 | -13.042 | -13.31 | -13.465 | -12.453 | -16.136 | -15.001 | -16.097 | -17.456 | -2.108 | 5.986 | -11.624 | -11.825 | -12.326 | -12.262 | -12.566 | -13.13 | -12.493 | -9.02 | -8.996 | -7.33 | -7.138 | -7.238 | -7.356 | -7.365 | -7.241 | -7.22 | -6.916 | -6.425 | -6.416 | -6.276 | -6.31 | -5.991 | -5.996 | -5.892 | -6.083 | -5.944 | -5.798 | -5.757 | -5.938 | -5.744 | -5.672 | -5.439 | -5.686 | -5.292 | -5.432 | -5.076 | -5.853 | -5.456 | -4.978 | -5.02 | -5.104 | -5.008 | -4.5 | -4.9 | -5 | -4.9 | -3.6 | -3 | -4.6 | -3.7 | 0.6 |
Operating Income
| 13.066 | 17.228 | 8.084 | 8.017 | 21.797 | 19.871 | 24.67 | 27.889 | 25.647 | 22.561 | 23.339 | 24.319 | 25.589 | 40.153 | 30.446 | 28.311 | 19.113 | -7.075 | 12.831 | 20.571 | 21.516 | 19.186 | 19.772 | 21.227 | 18.65 | 13.86 | 10.486 | 17.293 | 14.546 | 15.903 | 12.405 | 13.255 | 15.16 | 12.064 | 12.242 | 12.14 | 13.311 | 12.083 | 13.773 | 8.583 | 9.833 | 5.692 | 3.811 | 1.142 | 4.8 | 3.982 | 4.243 | 4.369 | 4.172 | 4.785 | 6.113 | 3.254 | 2.537 | 2.309 | 1.049 | 14.45 | 3.066 | 1.278 | 0.996 | 0.68 | 0.372 | 0.041 | -1.015 | -0.407 | 3.087 | 2.667 | 3.98 | 4.124 | 4.431 | 3.975 | 3.565 | 3.971 | 4.337 | 3.785 | 3.831 | 4.009 | 3.998 | 3.702 | 3.808 | 3.92 | 3.654 | 3.409 | 3.326 | 3.397 | 3.701 | 3.376 | 3.16 | 3.702 | 3.722 | 3.409 | 3.462 | 3.357 | 3.211 | 2.007 | 2.165 | 2.313 | 2.262 | 2.182 | 2.164 | 2.7 | 2.2 | 1.7 | 1.7 | 2 | 1.9 | 2.2 | 2.1 | 0.6 |
Operating Income Ratio
| 0.238 | 0.211 | 0.113 | 0.113 | 0.352 | 0.315 | 0.362 | 0.4 | 0.384 | 0.395 | 0.421 | 0.421 | 0.429 | 0.642 | 0.503 | 0.444 | 0.33 | -0.121 | 0.221 | 0.354 | 0.367 | 0.33 | 0.346 | 0.355 | 0.315 | 0.27 | 0.217 | 0.374 | 0.335 | 0.355 | 0.306 | 0.321 | 0.349 | 0.304 | 0.308 | 0.303 | 0.321 | 0.307 | 0.336 | 0.211 | 0.253 | 0.171 | 0.2 | 0.057 | 0.238 | 0.218 | 0.23 | 0.251 | 0.239 | 0.262 | 0.329 | 0.168 | 0.145 | 0.125 | 0.057 | 0.73 | 0.203 | 0.099 | 0.078 | 0.052 | 0.029 | 0.003 | -0.084 | -0.034 | 0.255 | 0.229 | 0.352 | 0.366 | 0.38 | 0.351 | 0.326 | 0.354 | 0.375 | 0.354 | 0.374 | 0.385 | 0.389 | 0.37 | 0.389 | 0.395 | 0.383 | 0.359 | 0.359 | 0.369 | 0.391 | 0.362 | 0.355 | 0.395 | 0.406 | 0.375 | 0.395 | 0.382 | 0.387 | 0.255 | 0.284 | 0.317 | 0.311 | 0.299 | 0.302 | 0.375 | 0.31 | 0.254 | 0.258 | 0.357 | 0.388 | 0.324 | 0.362 | 0 |
Total Other Income Expenses Net
| 0 | -5.059 | -5.647 | 72.915 | -5.811 | -6.186 | -5.805 | 99.436 | -5.337 | -4.7 | -5.111 | 120.507 | -5.539 | -4.9 | -4.992 | -3.604 | -4.749 | -4.429 | -4.088 | 81.045 | -5.135 | -5.594 | -4.709 | -6.27 | -8.665 | -5.578 | -9.255 | 60.147 | -4.061 | -3.859 | -3.658 | 52.721 | -3.741 | -4.025 | -4.047 | 51.307 | -2.496 | -4.495 | -3.408 | 27.919 | -5.304 | -8.932 | -1.812 | -5.848 | -2.333 | -0.784 | -0.798 | -2.354 | -2.341 | -2.276 | -2.28 | -2.397 | -2.453 | -2.024 | -2.332 | -3.051 | -2.827 | -2.301 | -2.607 | -2.879 | -3.132 | -3.214 | -1.015 | -4.33 | -4.622 | -4.926 | -5.969 | -6.925 | -7.46 | -6.477 | -6.524 | -6.086 | -5.689 | -5.047 | -4.33 | -3.937 | -3.446 | -3.176 | -2.759 | -2.462 | -2.247 | -2.09 | -2.127 | -2.189 | -2.216 | -2.318 | -2.449 | -2.709 | -2.832 | -3.123 | -3.334 | -4.368 | -4.902 | -5.506 | -6.084 | -6.394 | -5.765 | -5.044 | -4.453 | -4.3 | -3.8 | -3.5 | -3.7 | -3.3 | -3 | -4.3 | -7.4 | 0 |
Income Before Tax
| 13.066 | 15.995 | 6.868 | 6.577 | 21.797 | 19.871 | 24.67 | 27.889 | 25.647 | 22.561 | 23.339 | 24.319 | 25.589 | 40.153 | 30.446 | 28.311 | 19.113 | -7.075 | 12.831 | 20.571 | 21.516 | 19.186 | 19.772 | 21.227 | 18.65 | 13.86 | 10.486 | 17.293 | 14.546 | 15.903 | 12.405 | 13.255 | 15.16 | 12.064 | 12.242 | 12.14 | 13.311 | 12.083 | 13.773 | 8.583 | 9.833 | 5.692 | 3.811 | 1.142 | 4.8 | 3.982 | 4.243 | 4.369 | 4.172 | 4.785 | 6.113 | 3.254 | 2.537 | 2.309 | 1.049 | 14.45 | 3.066 | 1.278 | 0.996 | 0.68 | 0.372 | 0.041 | -1.015 | -0.407 | 3.087 | 2.667 | 3.98 | 4.124 | 4.431 | 3.975 | 3.565 | 3.971 | 4.337 | 3.785 | 3.831 | 4.009 | 3.998 | 3.702 | 3.808 | 3.92 | 3.654 | 3.409 | 3.326 | 3.397 | 3.701 | 3.376 | 3.16 | 3.702 | 3.722 | 3.409 | 3.462 | 3.357 | 3.211 | 2.007 | 2.165 | 2.313 | 2.262 | 2.182 | 2.164 | 2.7 | 2.2 | 1.7 | 1.7 | 2 | 1.9 | 2.2 | 2.1 | 0 |
Income Before Tax Ratio
| 0.238 | 0.195 | 0.096 | 0.092 | 0.352 | 0.315 | 0.362 | 0.4 | 0.384 | 0.395 | 0.421 | 0.421 | 0.429 | 0.642 | 0.503 | 0.444 | 0.33 | -0.121 | 0.221 | 0.354 | 0.367 | 0.33 | 0.346 | 0.355 | 0.315 | 0.27 | 0.217 | 0.374 | 0.335 | 0.355 | 0.306 | 0.321 | 0.349 | 0.304 | 0.308 | 0.303 | 0.321 | 0.307 | 0.336 | 0.211 | 0.253 | 0.171 | 0.2 | 0.057 | 0.238 | 0.218 | 0.23 | 0.251 | 0.239 | 0.262 | 0.329 | 0.168 | 0.145 | 0.125 | 0.057 | 0.73 | 0.203 | 0.099 | 0.078 | 0.052 | 0.029 | 0.003 | -0.084 | -0.034 | 0.255 | 0.229 | 0.352 | 0.366 | 0.38 | 0.351 | 0.326 | 0.354 | 0.375 | 0.354 | 0.374 | 0.385 | 0.389 | 0.37 | 0.389 | 0.395 | 0.383 | 0.359 | 0.359 | 0.369 | 0.391 | 0.362 | 0.355 | 0.395 | 0.406 | 0.375 | 0.395 | 0.382 | 0.387 | 0.255 | 0.284 | 0.317 | 0.311 | 0.299 | 0.302 | 0.375 | 0.31 | 0.254 | 0.258 | 0.357 | 0.388 | 0.324 | 0.362 | 0 |
Income Tax Expense
| 1.643 | 1.836 | 1.12 | 0.344 | 3.578 | 3.025 | 4.213 | 5.345 | 4.657 | 3.977 | 3.582 | 4.922 | 4.997 | 7.451 | 5.102 | 4.429 | 2.477 | -0.936 | 0.64 | 3.445 | 3.621 | 3.202 | 3.22 | 4.618 | 3.146 | 2.003 | 1.399 | 7.27 | 3.922 | 4.075 | 3.089 | 3.362 | 4.121 | 3.169 | 3.151 | 2.647 | 3.819 | 3.358 | 3.994 | 1.328 | 2.765 | 1.544 | 1.268 | 0.432 | 1.51 | 1.292 | 1.358 | 1.335 | 1.309 | 1.591 | 1.943 | 1.022 | 0.701 | 0.624 | 0.285 | 4.689 | 1.024 | 0.423 | 0.3 | -0.092 | 0.06 | -0.05 | -0.421 | -0.213 | 1.006 | 0.863 | 1.32 | 1.349 | 1.498 | 1.348 | 1.192 | 1.413 | 1.447 | 1.25 | 1.267 | 1.317 | 1.275 | 1.205 | 1.245 | 1.287 | 1.211 | 1.119 | 1.107 | 1.173 | 1.288 | 1.17 | 1.099 | 1.289 | 1.262 | 1.152 | 1.169 | 1.147 | 1.132 | 0.723 | 0.776 | 0.778 | 0.756 | 0.709 | 0.704 | 0.9 | 0.8 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | -0.6 |
Net Income
| 11.423 | 14.159 | 5.748 | 6.233 | 18.219 | 16.846 | 20.457 | 22.544 | 20.99 | 18.584 | 19.757 | 19.397 | 20.592 | 32.702 | 25.344 | 23.882 | 16.636 | -6.139 | 12.191 | 17.126 | 17.895 | 15.984 | 16.552 | 16.609 | 15.504 | 11.857 | 9.087 | 10.023 | 10.624 | 11.828 | 9.316 | 9.893 | 11.039 | 8.895 | 9.091 | 9.493 | 9.492 | 8.725 | 9.779 | 7.255 | 7.068 | 4.148 | 2.543 | 0.71 | 3.29 | 2.69 | 2.885 | 3.034 | 2.863 | 3.194 | 4.17 | 2.232 | 1.836 | 1.685 | 0.764 | 9.761 | 2.042 | 0.855 | 0.696 | 0.772 | 0.312 | 0.091 | -0.594 | -0.194 | 2.081 | 1.804 | 2.66 | 2.775 | 2.933 | 2.627 | 2.373 | 2.558 | 2.89 | 2.535 | 2.564 | 2.692 | 2.723 | 2.497 | 2.563 | 2.633 | 2.443 | 2.29 | 2.219 | 2.224 | 2.413 | 2.206 | 2.061 | 2.413 | 2.46 | 2.257 | 2.293 | 2.21 | 2.079 | 1.284 | 1.389 | 1.535 | 1.506 | 1.473 | 1.46 | 1.8 | 1.4 | 1.1 | 1.1 | 1.3 | 1.2 | 1.4 | 1.4 | 0.6 |
Net Income Ratio
| 0.208 | 0.173 | 0.08 | 0.088 | 0.294 | 0.267 | 0.3 | 0.323 | 0.315 | 0.326 | 0.356 | 0.336 | 0.345 | 0.523 | 0.419 | 0.375 | 0.287 | -0.105 | 0.21 | 0.295 | 0.305 | 0.275 | 0.289 | 0.278 | 0.262 | 0.231 | 0.188 | 0.217 | 0.245 | 0.264 | 0.23 | 0.24 | 0.254 | 0.224 | 0.229 | 0.237 | 0.229 | 0.222 | 0.238 | 0.178 | 0.182 | 0.124 | 0.134 | 0.035 | 0.163 | 0.147 | 0.157 | 0.174 | 0.164 | 0.175 | 0.225 | 0.115 | 0.105 | 0.092 | 0.041 | 0.493 | 0.135 | 0.066 | 0.054 | 0.059 | 0.025 | 0.007 | -0.049 | -0.016 | 0.172 | 0.155 | 0.235 | 0.246 | 0.251 | 0.232 | 0.217 | 0.228 | 0.25 | 0.237 | 0.25 | 0.258 | 0.265 | 0.249 | 0.262 | 0.266 | 0.256 | 0.241 | 0.239 | 0.242 | 0.255 | 0.237 | 0.231 | 0.257 | 0.269 | 0.248 | 0.262 | 0.251 | 0.251 | 0.163 | 0.182 | 0.211 | 0.207 | 0.202 | 0.204 | 0.25 | 0.197 | 0.164 | 0.167 | 0.232 | 0.245 | 0.206 | 0.241 | 0 |
EPS
| 0.33 | 0.41 | 0.17 | 0.18 | 0.52 | 0.48 | 0.58 | 0.64 | 0.6 | 0.53 | 0.56 | 0.56 | 0.58 | 0.91 | 0.7 | 0.66 | 0.46 | -0.17 | 0.34 | 0.47 | 0.49 | 0.43 | 0.45 | 0.45 | 0.42 | 0.35 | 0.27 | 0.23 | 0.35 | 0.4 | 0.31 | 0.33 | 0.37 | 0.3 | 0.3 | 0.32 | 0.32 | 0.29 | 0.32 | 0.24 | 0.23 | 0.16 | 0.16 | 0.04 | 0.2 | 0.18 | 0.19 | 0.2 | 0.19 | 0.21 | 0.27 | 0 | 0.12 | 0.11 | 0.05 | 0 | 0.16 | 0.05 | 0.03 | 0 | 0.044 | -0.04 | -0.09 | 0 | 0.31 | 0.27 | 0.4 | 0 | 0.45 | 0.4 | 0.37 | 0 | 0.45 | 0.4 | 0.41 | 0 | 0.44 | 0.38 | 0.41 | 0 | 0.38 | 0.37 | 0.34 | 0 | 0.36 | 0.31 | 0.3 | 0 | 0.33 | 0.29 | 0.3 | 0 | 0.25 | 0.15 | 0.16 | 0 | 0.15 | 0.15 | 0.14 | 0 | 0.12 | 0.1 | 0.091 | 0.12 | 0 | 0.12 | 0.12 | 0.3 |
EPS Diluted
| 0.33 | 0.41 | 0.16 | 0.18 | 0.52 | 0.48 | 0.58 | 0.64 | 0.59 | 0.52 | 0.56 | 0.55 | 0.58 | 0.9 | 0.7 | 0.66 | 0.46 | -0.17 | 0.33 | 0.47 | 0.48 | 0.43 | 0.45 | 0.45 | 0.42 | 0.35 | 0.27 | 0.23 | 0.35 | 0.39 | 0.31 | 0.33 | 0.37 | 0.3 | 0.3 | 0.32 | 0.32 | 0.29 | 0.32 | 0.24 | 0.23 | 0.16 | 0.16 | 0.04 | 0.2 | 0.18 | 0.19 | 0.2 | 0.19 | 0.21 | 0.27 | 0 | 0.12 | 0.11 | 0.05 | 0 | 0.15 | 0.05 | 0.03 | 0 | 0.044 | -0.04 | -0.09 | 0 | 0.31 | 0.27 | 0.4 | 0 | 0.44 | 0.39 | 0.36 | 0 | 0.43 | 0.39 | 0.4 | 0 | 0.43 | 0.37 | 0.4 | 0 | 0.37 | 0.36 | 0.33 | 0 | 0.35 | 0.3 | 0.29 | 0 | 0.32 | 0.28 | 0.29 | 0 | 0.25 | 0.15 | 0.16 | 0 | 0.15 | 0.15 | 0.14 | 0 | 0.12 | 0.091 | 0.091 | 0.12 | 0 | 0.11 | 0.11 | 0.3 |
EBITDA
| 13.465 | 16.922 | 7.843 | 0.593 | 23.025 | 21.424 | 26.1 | 31.916 | 27.352 | 23.183 | 0 | 25.078 | 0 | 0 | 0 | 31.949 | 0 | 0 | 13.801 | 23.495 | 21.699 | 22.233 | 22.899 | 24.611 | 22.026 | 17.147 | 9.212 | 20.2 | 17.523 | 18.877 | 15.537 | 16.779 | 18.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 0.6 |
EBITDA Ratio
| 0.246 | -0.015 | -0.017 | 0.008 | 0.372 | 0.339 | 0.383 | 0.424 | 0.41 | 0.406 | 0.405 | 0.376 | 0.367 | 0.541 | 0.404 | -0.044 | 0.294 | -0.157 | 0.238 | 0.404 | 0.37 | 0.383 | 0.403 | 0.412 | 0.375 | 0.334 | 0.288 | 0.437 | 0.404 | 0.421 | 0.384 | 0.407 | 0.427 | 0.393 | 0.4 | 0.403 | 0.425 | 0.404 | 0.431 | 0.322 | 0.378 | 0.25 | 0.348 | 0.135 | 0.316 | 0.294 | 0.307 | 0.33 | 0.311 | 0.322 | 0.382 | 0.221 | 0.192 | 0.143 | 0.08 | 0.777 | 0.24 | 0.126 | 0.111 | 0.079 | 0.058 | 0.022 | -0.061 | -0.01 | 0.279 | 0.258 | 0.381 | 0.41 | 0.437 | 0.347 | 0.372 | 0.392 | 0.41 | 0.393 | 0.417 | 0.427 | 0.43 | 0.416 | 0.435 | 0.438 | 0.425 | 0.404 | 0.408 | 0.424 | 0.441 | 0.41 | 0.405 | 0.441 | 0.454 | 0.431 | 0.44 | 0.462 | 0.444 | 0.326 | 0.36 | 0.43 | 0.393 | 0.351 | 0.365 | 0.472 | 0.394 | 0.328 | 0.333 | 0.411 | 0.469 | 0.426 | 0.362 | 0 |