Kilroy Realty Corporation
NYSE:KRC
41 (USD) • At close November 7, 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
| 289.938 | 280.731 | 278.581 | 269.016 | 283.594 | 284.282 | 292.802 | 284.344 | 275.958 | 271.184 | 265.501 | 261.085 | 232.326 | 225.983 | 235.646 | 229.332 | 228.314 | 219.423 | 221.328 | 220.235 | 215.525 | 200.492 | 201.202 | 190.842 | 186.562 | 187.072 | 182.822 | 177.561 | 181.534 | 180.598 | 179.308 | 168.645 | 168.348 | 160.133 | 145.446 | 147.413 | 141.553 | 146.227 | 146.082 | 141.765 | 129.024 | 129.194 | 125.785 | 120.602 | 115.697 | 124.478 | 117.497 | 111.111 | 104.293 | 103.922 | 99.41 | 101.458 | 97.337 | 92.064 | 88.125 | 82.941 | 79.804 | 72.416 | 66.819 | 67.379 | 68.494 | 71.05 | 72.512 | 72.437 | 77.1 | 69.629 | 70.802 | 62.223 | 67.639 | 64.63 | 63.979 | 62.789 | 63.052 | 73.45 | 63.093 | 60.996 | 60.369 | 60.033 | 59.248 | 58.027 | 55.045 | 54.475 | 54.574 | 53.841 | 70.052 | 50.081 | 54.627 | 47.518 | 51.052 | 51.265 | 52.635 | 49.598 | 51.446 | 58.234 | 50.367 | 50.769 | 47.221 | 45.36 | 43.764 | 42.6 | 40.2 | 39.3 | 37.6 | 39.284 | 34.5 | 33.6 | 29 | 26.282 | 19.1 | 14.8 | 8.9 |
Cost of Revenue
| 95.6 | 180.288 | 179.359 | 86.247 | 92.05 | 87.024 | 85.749 | 85.97 | 82.276 | 78.678 | 74.133 | 69.938 | 67.501 | 65.497 | 66.645 | 66.21 | 66.209 | 63.343 | 64.958 | 67.572 | 64.547 | 61.226 | 60.517 | 54.235 | 54.204 | 51.966 | 50.378 | 49.513 | 51.003 | 51.394 | 50.847 | 45.457 | 45.46 | 43.834 | 37.826 | 40.75 | 39.633 | 40.109 | 38.205 | 38.304 | 37.58 | 37.396 | 37.029 | 36.183 | 36.347 | 36.06 | 34.957 | 31.684 | 21.871 | 21.196 | 26.726 | 18.761 | 27.721 | 17.583 | 25.858 | 43.153 | 15.845 | 21.025 | 18.056 | -6.162 | 12.699 | 12.582 | 18.532 | 70.983 | 18.651 | 16.716 | 16.967 | 62.845 | 17.659 | 0 | 15.597 | 62.698 | 16.203 | 15.679 | 14.978 | 57.441 | 14.951 | 14.523 | 13.799 | 52.916 | 12.634 | 13.113 | 13.171 | 0.476 | 12.245 | 11.365 | 12.768 | 46.347 | 11.992 | 11.592 | 11.551 | 37.938 | 27.249 | 12.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 194.338 | 100.443 | 99.222 | 182.769 | 191.544 | 197.258 | 207.053 | 198.374 | 193.682 | 192.506 | 191.368 | 191.147 | 164.825 | 160.486 | 169.001 | 163.122 | 162.105 | 156.08 | 156.37 | 152.663 | 150.978 | 139.266 | 140.685 | 136.607 | 132.358 | 135.106 | 132.444 | 128.048 | 130.531 | 129.204 | 128.461 | 123.188 | 122.888 | 116.299 | 107.62 | 106.663 | 101.92 | 106.118 | 107.877 | 103.461 | 91.444 | 91.798 | 88.756 | 84.419 | 79.35 | 88.418 | 82.54 | 79.427 | 82.422 | 82.726 | 72.684 | 82.697 | 69.616 | 74.481 | 62.267 | 39.788 | 63.959 | 51.391 | 48.763 | 73.541 | 55.795 | 58.468 | 53.98 | 1.454 | 58.449 | 52.913 | 53.835 | -0.622 | 49.98 | 64.63 | 48.382 | 0.091 | 46.849 | 57.771 | 48.115 | 3.555 | 45.418 | 45.51 | 45.449 | 5.111 | 42.411 | 41.362 | 41.403 | 53.365 | 57.807 | 38.716 | 41.859 | 1.171 | 39.06 | 39.673 | 41.084 | 11.66 | 24.197 | 46.047 | 50.367 | 50.769 | 47.221 | 45.36 | 43.764 | 42.6 | 40.2 | 39.3 | 37.6 | 39.284 | 34.5 | 33.6 | 29 | 26.282 | 19.1 | 14.8 | 8.9 |
Gross Profit Ratio
| 0.67 | 0.358 | 0.356 | 0.679 | 0.675 | 0.694 | 0.707 | 0.698 | 0.702 | 0.71 | 0.721 | 0.732 | 0.709 | 0.71 | 0.717 | 0.711 | 0.71 | 0.711 | 0.707 | 0.693 | 0.701 | 0.695 | 0.699 | 0.716 | 0.709 | 0.722 | 0.724 | 0.721 | 0.719 | 0.715 | 0.716 | 0.73 | 0.73 | 0.726 | 0.74 | 0.724 | 0.72 | 0.726 | 0.738 | 0.73 | 0.709 | 0.711 | 0.706 | 0.7 | 0.686 | 0.71 | 0.702 | 0.715 | 0.79 | 0.796 | 0.731 | 0.815 | 0.715 | 0.809 | 0.707 | 0.48 | 0.801 | 0.71 | 0.73 | 1.091 | 0.815 | 0.823 | 0.744 | 0.02 | 0.758 | 0.76 | 0.76 | -0.01 | 0.739 | 1 | 0.756 | 0.001 | 0.743 | 0.787 | 0.763 | 0.058 | 0.752 | 0.758 | 0.767 | 0.088 | 0.77 | 0.759 | 0.759 | 0.991 | 0.825 | 0.773 | 0.766 | 0.025 | 0.765 | 0.774 | 0.781 | 0.235 | 0.47 | 0.791 | 1 | 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 |
General & Administrative Expenses
| 18.066 | 18.951 | 17.579 | 22.078 | 24.761 | 22.659 | 23.936 | 25.217 | 23.524 | 22.12 | 22.781 | 23.267 | 22.99 | 24.507 | 21.985 | 23.085 | 18.572 | 38.597 | 19.01 | 22.365 | 22.576 | 19.857 | 23.341 | 33.872 | 19.277 | 21.763 | 15.559 | 16.831 | 14.514 | 14.303 | 14.933 | 16.08 | 13.533 | 13.979 | 13.437 | 12.065 | 10.799 | 12.633 | 12.768 | 12.346 | 11.138 | 11.857 | 10.811 | 9.91 | 10.226 | 9.855 | 9.669 | 9.443 | 8.727 | 9.251 | 8.767 | 7.793 | 6.355 | 7.44 | 6.56 | 13.828 | 7.273 | 7.098 | 7.037 | 24.428 | 8.06 | 7.308 | 7.45 | 19.837 | 9.627 | 9.187 | 9.236 | 9.353 | 8.719 | 9.46 | 9.048 | 7.478 | 5.673 | 4.714 | 4.934 | 25.242 | 18.4 | 16.79 | 6.024 | 11.679 | 9.399 | 5.026 | 7.249 | 6.446 | 4.825 | 4.011 | 3.858 | 2.975 | 2.966 | 3.648 | 2.968 | 3.098 | 2.949 | 3.034 | 3.354 | 3.037 | 2.89 | 2.555 | 2.632 | 2.291 | 2.3 | 2.2 | 2.3 | 2.239 | 1.8 | 2.1 | 1.6 | 1.327 | 1.5 | 1.5 | 0.7 |
Selling & Marketing 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 | 0.859 | 0.615 | 0 | 0.513 | 0.503 | 0.424 | 0.339 | -6.625 | 0.336 | 0 | 0 | -6.143 | -0.398 | 0 | 0 | -9.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.066 | 18.951 | 17.579 | 22.078 | 24.761 | 22.659 | 23.936 | 25.217 | 23.524 | 22.12 | 22.781 | 23.267 | 22.99 | 24.507 | 21.985 | 23.085 | 18.572 | 38.597 | 19.01 | 22.365 | 22.576 | 19.857 | 23.341 | 33.872 | 19.277 | 21.763 | 15.559 | 16.831 | 14.514 | 14.303 | 14.933 | 16.08 | 13.533 | 13.979 | 13.437 | 12.065 | 10.799 | 12.633 | 12.768 | 12.346 | 11.138 | 11.857 | 10.811 | 9.91 | 10.226 | 9.855 | 9.669 | 9.443 | 9.586 | 9.866 | 8.767 | 8.306 | 6.858 | 7.864 | 6.899 | 7.203 | 7.609 | 7.098 | 7.037 | 18.285 | 7.662 | 7.308 | 7.45 | 10.21 | 9.627 | 9.187 | 9.236 | 9.353 | 8.719 | 9.46 | 9.048 | 7.478 | 5.673 | 4.714 | 4.934 | 25.242 | 18.4 | 16.79 | 6.024 | 11.679 | 9.399 | 5.026 | 7.249 | 6.446 | 4.825 | 4.011 | 3.858 | 2.975 | 2.966 | 3.648 | 2.968 | 3.098 | 2.949 | 3.034 | 3.354 | 3.037 | 2.89 | 2.555 | 2.632 | 2.291 | 2.3 | 2.2 | 2.3 | 2.239 | 1.8 | 2.1 | 1.6 | 1.327 | 1.5 | 1.5 | 0.7 |
Other Expenses
| 91.879 | 87.151 | -17.579 | -22.078 | -24.761 | -22.659 | 93.676 | 91.396 | 81.14 | 96.415 | 88.66 | 87.309 | 73.213 | 73.589 | 75.932 | 72.99 | 71.863 | 80.085 | 74.37 | 69.513 | 69.23 | 68.252 | 66.135 | 63.831 | 64.038 | 69.647 | 62.45 | 60.675 | 63.603 | 62.66 | 62.217 | 56.782 | 56.666 | 53.346 | 50.44 | 51.983 | 49.422 | 51.705 | 51.729 | 53.77 | 50.09 | 50.767 | 49.202 | 51.105 | 47.693 | 49.304 | 50.486 | 46.236 | 44.109 | 40.624 | 36.748 | 36.21 | 36.147 | 32.368 | 29.337 | 8.743 | 36.811 | 23.71 | 20.964 | 45.523 | 22.211 | 28.773 | 22.609 | 40.635 | 39.752 | 41.856 | 37.683 | 33.499 | 37.135 | 34.893 | 33.178 | 33.981 | 34.681 | 34.503 | 33.652 | 30.848 | 30.974 | 31.532 | 31.656 | 29.6 | 27.685 | 28.398 | 27.802 | 28.238 | 29.914 | 23.703 | 27.035 | 25.301 | 27.055 | 30.427 | 24.8 | 24.205 | 25.076 | 25.083 | 24.355 | 11.611 | 27.42 | 23.416 | 18.259 | 123.129 | 0 | 0 | 0 | 103.983 | 0 | 0 | 0 | 48.274 | 0 | 0 | 0 |
Operating Expenses
| 109.945 | 106.102 | 17.579 | 108.094 | 109.985 | 113.021 | 117.612 | 116.613 | 104.664 | 118.535 | 111.441 | 110.576 | 96.203 | 98.096 | 97.917 | 96.075 | 90.435 | 118.682 | 93.38 | 91.878 | 91.806 | 88.109 | 89.476 | 97.703 | 83.315 | 91.41 | 78.009 | 77.506 | 78.117 | 76.963 | 77.15 | 72.862 | 70.199 | 67.325 | 63.877 | 64.048 | 60.221 | 64.338 | 64.497 | 66.116 | 61.228 | 62.624 | 60.013 | 61.015 | 57.919 | 59.159 | 60.155 | 55.679 | 63.007 | 59.371 | 45.515 | 55.253 | 43.005 | 48.645 | 36.236 | 15.946 | 44.42 | 30.808 | 28.001 | 63.808 | 36.259 | 36.081 | 30.059 | 50.845 | 49.379 | 51.043 | 46.919 | 42.852 | 45.854 | 44.353 | 42.226 | 41.459 | 40.354 | 39.217 | 38.586 | 56.09 | 49.374 | 48.322 | 37.68 | 41.279 | 37.084 | 33.424 | 35.051 | 34.684 | 34.739 | 27.714 | 30.893 | 28.276 | 30.021 | 34.075 | 27.768 | 27.303 | 28.025 | 28.117 | 27.709 | 14.648 | 30.31 | 25.971 | 20.891 | 125.42 | -16.4 | -15.9 | -15.7 | 106.222 | -14.5 | -14 | -11.8 | 49.601 | -7.6 | -5.9 | -3.5 |
Operating Income
| 84.393 | 81.492 | 81.643 | -0.471 | -0.515 | -0.537 | 90.901 | 83.025 | 89.313 | 74.096 | 80.008 | 66.372 | 68.622 | 62.39 | 71.084 | 67.047 | 71.67 | 37.398 | 62.99 | 60.785 | 59.172 | 51.157 | 51.209 | 38.904 | 49.043 | 43.696 | 54.435 | 50.542 | 52.414 | 52.241 | 51.311 | 50.326 | 52.689 | 48.974 | 43.743 | 42.615 | 41.699 | 41.78 | 43.38 | 37.345 | 13.59 | 29.174 | 11.668 | 23.421 | 3.251 | 9.844 | 22.385 | 23.749 | 19.415 | 23.355 | 27.169 | 20.217 | 26.611 | 25.836 | 26.031 | 23.842 | 3.686 | 20.583 | 9.19 | 9.733 | 19.536 | 10.993 | 23.921 | -50.845 | -49.379 | -51.043 | -46.919 | -42.852 | -45.854 | -44.353 | -42.226 | -41.459 | -40.354 | -39.217 | -38.586 | -56.09 | -49.374 | -48.322 | -37.68 | -41.279 | -37.084 | -33.424 | -35.051 | -34.684 | -34.739 | -27.714 | -30.893 | -28.276 | -30.021 | -34.075 | -27.768 | -27.303 | -28.025 | -28.117 | -27.709 | -14.648 | -30.31 | -25.971 | -20.891 | -125.42 | 16.4 | 15.9 | 15.7 | -106.222 | 14.5 | 14 | 11.8 | -49.601 | 7.6 | 5.9 | 3.5 |
Operating Income Ratio
| 0.291 | 0.29 | 0.293 | -0.002 | -0.002 | -0.002 | 0.31 | 0.292 | 0.324 | 0.273 | 0.301 | 0.254 | 0.295 | 0.276 | 0.302 | 0.292 | 0.314 | 0.17 | 0.285 | 0.276 | 0.275 | 0.255 | 0.255 | 0.204 | 0.263 | 0.234 | 0.298 | 0.285 | 0.289 | 0.289 | 0.286 | 0.298 | 0.313 | 0.306 | 0.301 | 0.289 | 0.295 | 0.286 | 0.297 | 0.263 | 0.105 | 0.226 | 0.093 | 0.194 | 0.028 | 0.079 | 0.191 | 0.214 | 0.186 | 0.225 | 0.273 | 0.199 | 0.273 | 0.281 | 0.295 | 0.287 | 0.046 | 0.284 | 0.138 | 0.144 | 0.285 | 0.155 | 0.33 | -0.702 | -0.64 | -0.733 | -0.663 | -0.689 | -0.678 | -0.686 | -0.66 | -0.66 | -0.64 | -0.534 | -0.612 | -0.92 | -0.818 | -0.805 | -0.636 | -0.711 | -0.674 | -0.614 | -0.642 | -0.644 | -0.496 | -0.553 | -0.566 | -0.595 | -0.588 | -0.665 | -0.528 | -0.55 | -0.545 | -0.483 | -0.55 | -0.289 | -0.642 | -0.573 | -0.477 | -2.944 | 0.408 | 0.405 | 0.418 | -2.704 | 0.42 | 0.417 | 0.407 | -1.887 | 0.398 | 0.399 | 0.393 |
Total Other Income Expenses Net
| -26.72 | -26.945 | -25.943 | -4.82 | -4.945 | -4.614 | -25.671 | -23.55 | -2.653 | -20.121 | -20.625 | -6.949 | 53.493 | 0.543 | 457.288 | 35.536 | 54.071 | 24.352 | 45.418 | 29.633 | 48.298 | 7.169 | 41.794 | 142.128 | 38.31 | 31.755 | 40.971 | -5.312 | 37.699 | 35.306 | 2.257 | -0.938 | 18.124 | -1.009 | 145.928 | -0.252 | 78.518 | 31.163 | 17.14 | -0.211 | -0.431 | 2.881 | -0.228 | -0.575 | -0.568 | -0.164 | -0.655 | -1.04 | -0.226 | -1.813 | -1.528 | -0.925 | -1.163 | -1.136 | -0.472 | -1.327 | -0.017 | -5.521 | -0.313 | 1.79 | 3.119 | 1.923 | 11.773 | -136.899 | 16.448 | 8.331 | 12.93 | -62.284 | 12.05 | -35.627 | 19.458 | 0.997 | -0.025 | 0.075 | 0.118 | 0.12 | 0.298 | 0.054 | 0.057 | 0.059 | 0.077 | 0.078 | 0.307 | 0.066 | 0.036 | 14.887 | 45.95 | 63.527 | 37.906 | 5.943 | 15.017 | -124.005 | 37.308 | 16.893 | 34.135 | 23.434 | 7.316 | 4.249 | -0.298 | 133.715 | -5.5 | -5.1 | -5.8 | 116.444 | -4.5 | -4.2 | -2.9 | 61.163 | -1.1 | -1.8 | -0.8 |
Income Before Tax
| 57.673 | 54.547 | 55.7 | 53.046 | 58.737 | 61.275 | 65.23 | 59.475 | 86.66 | 53.975 | 59.383 | 55.126 | 53.493 | 42.88 | 507.411 | 83.452 | 54.071 | 24.352 | 45.418 | 77.922 | 48.298 | 47.215 | 41.794 | 166.89 | 38.31 | 31.755 | 40.971 | 32.54 | 75.488 | 35.306 | 37.281 | 35.418 | 56.375 | 33.892 | 178.113 | 29.308 | 106.704 | 58.59 | 44.002 | 19.417 | 13.168 | 16.454 | 11.44 | 5.531 | 2.683 | 9.68 | 2.388 | 3.911 | -0.665 | 2.277 | 4.962 | -3.962 | 1.427 | 3.472 | 4.867 | 5.334 | 3.673 | 2.016 | 8.685 | 0.79 | 11.91 | 13.343 | 11.376 | 8.294 | 15.578 | 7.983 | 12.266 | 68.015 | 11.43 | 15.492 | 18.88 | 11.585 | 33.976 | 20.377 | 15.931 | 0.755 | 16.473 | 0.936 | 15.145 | 3.39 | 11.142 | 8.639 | 6.769 | 5.287 | 20.039 | 13.36 | 10.929 | 13.963 | 7.885 | 4.957 | 13.507 | 7.625 | 9.283 | 15.097 | 6.426 | 8.786 | 15.679 | 12.804 | 9.578 | 8.295 | 10.9 | 10.8 | 9.9 | 10.222 | 10 | 9.8 | 8.9 | 11.562 | 6.5 | 4.1 | 2.7 |
Income Before Tax Ratio
| 0.199 | 0.194 | 0.2 | 0.197 | 0.207 | 0.216 | 0.223 | 0.209 | 0.314 | 0.199 | 0.224 | 0.211 | 0.23 | 0.19 | 2.153 | 0.364 | 0.237 | 0.111 | 0.205 | 0.354 | 0.224 | 0.235 | 0.208 | 0.874 | 0.205 | 0.17 | 0.224 | 0.183 | 0.416 | 0.195 | 0.208 | 0.21 | 0.335 | 0.212 | 1.225 | 0.199 | 0.754 | 0.401 | 0.301 | 0.137 | 0.102 | 0.127 | 0.091 | 0.046 | 0.023 | 0.078 | 0.02 | 0.035 | -0.006 | 0.022 | 0.05 | -0.039 | 0.015 | 0.038 | 0.055 | 0.064 | 0.046 | 0.028 | 0.13 | 0.012 | 0.174 | 0.188 | 0.157 | 0.114 | 0.202 | 0.115 | 0.173 | 1.093 | 0.169 | 0.24 | 0.295 | 0.185 | 0.539 | 0.277 | 0.253 | 0.012 | 0.273 | 0.016 | 0.256 | 0.058 | 0.202 | 0.159 | 0.124 | 0.098 | 0.286 | 0.267 | 0.2 | 0.294 | 0.154 | 0.097 | 0.257 | 0.154 | 0.18 | 0.259 | 0.128 | 0.173 | 0.332 | 0.282 | 0.219 | 0.195 | 0.271 | 0.275 | 0.263 | 0.26 | 0.29 | 0.292 | 0.307 | 0.44 | 0.34 | 0.277 | 0.303 |
Income Tax Expense
| -11.116 | 5.336 | 5.78 | 33.541 | 30.867 | 27.457 | 25.671 | 23.55 | 6.903 | 6.87 | 6.255 | 7.48 | 6.465 | 7.041 | 9.78 | 4.81 | 5.043 | 4.734 | 5.601 | 5.422 | 4.452 | 5.021 | 4.891 | 6.67 | 3.91 | 4.206 | 4.725 | 4.011 | 4.378 | 3.858 | 3.756 | 2.68 | 2.48 | 1.045 | 3.805 | 0.673 | 1.945 | 1.09 | 0.815 | -11.435 | -5.814 | -14.086 | -88.405 | -17.08 | -6.213 | -0.266 | -0.022 | -185.239 | -3.254 | -0.02 | -71.914 | -47.668 | -12.567 | -0.01 | 0.034 | -5.334 | -3.673 | -2.016 | -8.685 | -0.79 | -11.91 | -13.343 | -11.376 | -8.294 | -15.578 | -7.983 | -12.266 | -68.015 | -11.43 | -15.492 | -18.88 | -11.585 | -33.976 | -20.377 | -15.931 | -0.755 | -16.473 | -0.936 | -15.145 | -3.39 | -11.142 | -8.639 | -6.769 | -5.287 | -20.039 | -13.36 | -10.929 | -13.963 | -7.885 | -4.957 | -13.507 | -7.625 | -9.283 | -15.097 | -6.426 | -8.786 | -15.679 | -12.804 | -9.578 | -8.295 | -10.9 | -10.8 | -9.9 | -10.222 | -10 | -9.8 | -8.9 | -11.562 | -6.5 | -4.1 | -2.7 |
Net Income
| 52.378 | 49.211 | 49.92 | 47.284 | 52.762 | 55.587 | 39.559 | 35.925 | 79.757 | 47.105 | 53.128 | 47.646 | 47.028 | 35.839 | 497.631 | 78.642 | 49.028 | 19.618 | 39.817 | 72.5 | 43.846 | 42.194 | 36.903 | 160.22 | 34.4 | 27.549 | 36.246 | 28.529 | 71.11 | 31.448 | 33.525 | 32.738 | 53.895 | 32.847 | 174.308 | 28.635 | 104.759 | 57.5 | 43.187 | 30.852 | 18.982 | 30.54 | 99.845 | 22.628 | 8.896 | 9.946 | 2.41 | 189.152 | 2.589 | 2.297 | 76.876 | 43.709 | 13.994 | 3.482 | 4.833 | 5.334 | 3.673 | 2.016 | 8.685 | 0.79 | 11.91 | 13.343 | 11.376 | 8.294 | 15.578 | 7.983 | 12.266 | 68.015 | 11.43 | 15.492 | 18.88 | 11.585 | 33.976 | 20.377 | 15.931 | 0.755 | 16.473 | 0.936 | 15.145 | 3.39 | 11.142 | 8.639 | 6.769 | 5.287 | 20.039 | 13.36 | 10.929 | 13.963 | 7.885 | 4.957 | 13.507 | 7.625 | 9.283 | 15.097 | 6.426 | 8.786 | 15.679 | 12.804 | 9.578 | 8.295 | 10.9 | 10.8 | 9.9 | 10.222 | 10 | 9.8 | 8.9 | 11.562 | 6.5 | 4.1 | 2.7 |
Net Income Ratio
| 0.181 | 0.175 | 0.179 | 0.176 | 0.186 | 0.196 | 0.135 | 0.126 | 0.289 | 0.174 | 0.2 | 0.182 | 0.202 | 0.159 | 2.112 | 0.343 | 0.215 | 0.089 | 0.18 | 0.329 | 0.203 | 0.21 | 0.183 | 0.84 | 0.184 | 0.147 | 0.198 | 0.161 | 0.392 | 0.174 | 0.187 | 0.194 | 0.32 | 0.205 | 1.198 | 0.194 | 0.74 | 0.393 | 0.296 | 0.218 | 0.147 | 0.236 | 0.794 | 0.188 | 0.077 | 0.08 | 0.021 | 1.702 | 0.025 | 0.022 | 0.773 | 0.431 | 0.144 | 0.038 | 0.055 | 0.064 | 0.046 | 0.028 | 0.13 | 0.012 | 0.174 | 0.188 | 0.157 | 0.114 | 0.202 | 0.115 | 0.173 | 1.093 | 0.169 | 0.24 | 0.295 | 0.185 | 0.539 | 0.277 | 0.253 | 0.012 | 0.273 | 0.016 | 0.256 | 0.058 | 0.202 | 0.159 | 0.124 | 0.098 | 0.286 | 0.267 | 0.2 | 0.294 | 0.154 | 0.097 | 0.257 | 0.154 | 0.18 | 0.259 | 0.128 | 0.173 | 0.332 | 0.282 | 0.219 | 0.195 | 0.271 | 0.275 | 0.263 | 0.26 | 0.29 | 0.292 | 0.307 | 0.44 | 0.34 | 0.277 | 0.303 |
EPS
| 0.44 | 0.41 | 0.42 | 0.4 | 0.45 | 0.47 | 0.34 | 0.31 | 0.68 | 0.4 | 0.46 | 0.41 | 0.4 | 0.3 | 4.27 | 0.67 | 0.42 | 0.17 | 0.37 | 0.68 | 0.41 | 0.41 | 0.36 | 1.59 | 0.34 | 0.27 | 0.36 | 0.28 | 0.67 | 0.3 | 0.27 | 0.29 | 0.54 | 0.32 | 1.85 | 0.27 | 1.1 | 0.61 | 0.45 | 0.32 | 0.18 | 0.33 | 1.17 | 0.23 | 0.07 | 0.08 | -0.02 | 2.49 | -0.04 | -0.02 | 1.06 | 0.68 | 0.17 | -0.01 | 0.01 | 0.11 | -0.01 | -0.04 | 0.11 | 0.02 | 0.17 | 0.25 | 0.23 | 0.26 | 0.41 | 0.14 | 0.27 | 2.1 | 0.28 | 0.4 | 0.51 | 0.37 | 0.98 | 0.58 | 0.46 | 0.026 | 0.49 | -0.05 | 0.47 | 0.12 | 0.37 | 0.28 | 0.21 | 0.19 | 0.73 | 0.49 | 0.4 | 0.51 | 0.29 | 0.18 | 0.5 | 0.28 | 0.34 | 0.56 | 0.24 | 0.33 | 0.59 | 0.49 | 0.35 | 0.3 | 0.39 | 0.39 | 0.36 | 0.38 | 0.36 | 0.36 | 0.35 | 0.63 | 0.34 | 0.28 | 0.18 |
EPS Diluted
| 0.44 | 0.41 | 0.42 | 0.4 | 0.45 | 0.47 | 0.34 | 0.31 | 0.68 | 0.4 | 0.45 | 0.4 | 0.4 | 0.3 | 4.26 | 0.67 | 0.42 | 0.17 | 0.37 | 0.67 | 0.41 | 0.41 | 0.36 | 1.58 | 0.33 | 0.27 | 0.36 | 0.28 | 0.67 | 0.3 | 0.26 | 0.29 | 0.54 | 0.31 | 1.84 | 0.27 | 1.09 | 0.61 | 0.45 | 0.32 | 0.18 | 0.32 | 1.14 | 0.23 | 0.07 | 0.08 | -0.02 | 2.45 | -0.04 | -0.02 | 1.06 | 0.68 | 0.17 | -0.01 | 0.01 | 0.11 | -0.01 | -0.04 | 0.11 | 0.02 | 0.17 | 0.25 | 0.23 | 0.25 | 0.4 | 0.14 | 0.27 | 2.09 | 0.28 | 0.4 | 0.51 | 0.37 | 0.98 | 0.58 | 0.46 | 0.026 | 0.49 | -0.05 | 0.47 | 0.12 | 0.37 | 0.28 | 0.21 | 0.19 | 0.72 | 0.49 | 0.4 | 0.5 | 0.28 | 0.18 | 0.49 | 0.28 | 0.34 | 0.55 | 0.24 | 0.33 | 0.59 | 0.49 | 0.35 | 0.3 | 0.39 | 0.39 | 0.36 | 0.38 | 0.36 | 0.36 | 0.35 | 0.62 | 0.34 | 0.28 | 0.18 |
EBITDA
| 186.228 | 168.909 | 169.936 | 171.646 | 173.798 | 178.02 | 184.577 | 174.421 | 170.453 | 170.511 | 169.024 | 168.11 | 143.273 | 137.316 | 148.6 | 141.882 | 145.609 | 120.526 | 137.563 | 131.734 | 129.163 | 120.172 | 119.316 | 103.764 | 112.085 | 108.473 | 117.184 | 112.565 | 116.507 | 115.53 | 113.295 | 107.752 | 109.893 | 102.631 | 94.454 | 94.408 | 91.121 | 93.949 | 95.227 | 91.115 | 80.248 | 80.36 | 78.122 | 74.875 | 69.673 | 78.582 | 73.168 | 69.978 | 63.75 | 65.792 | 64.399 | 66.391 | 62.892 | 59.22 | 55.526 | 48.416 | 49.61 | 49.826 | 42.013 | 28.962 | 41.504 | 45.857 | 45.106 | 42.804 | 48.382 | 40.122 | 47.87 | 55.711 | 40.556 | 38.022 | 42.5 | 37.576 | 41.016 | 52.452 | 42.019 | 22.488 | 28.343 | 28.645 | 38.627 | 32.579 | 33.563 | 36.364 | 34.327 | 34.645 | 50.52 | 36.459 | 38.676 | 34.9 | 36.754 | 36.7 | 38.471 | 36.121 | 36.648 | 43.186 | 36.639 | 49.589 | 19.536 | 24.785 | 32.494 | -71.626 | 64.5 | 62.7 | 60.5 | -59.938 | 55.8 | 54.1 | 46.7 | -18.496 | 30.4 | 23.7 | 14.9 |
EBITDA Ratio
| 0.642 | 0.602 | 0.61 | 0.638 | 0.613 | 0.626 | 0.63 | 0.613 | 0.618 | 0.629 | 0.637 | 0.644 | 0.617 | 0.608 | 0.631 | 0.619 | 0.638 | 0.549 | 0.622 | 0.598 | 0.599 | 0.599 | 0.593 | 0.544 | 0.601 | 0.58 | 0.641 | 0.634 | 0.642 | 0.64 | 0.632 | 0.639 | 0.653 | 0.641 | 0.649 | 0.64 | 0.644 | 0.642 | 0.652 | 0.643 | 0.622 | 0.622 | 0.621 | 0.621 | 0.602 | 0.631 | 0.623 | 0.63 | 0.611 | 0.633 | 0.648 | 0.654 | 0.646 | 0.643 | 0.63 | 0.584 | 0.622 | 0.688 | 0.629 | 0.43 | 0.606 | 0.645 | 0.622 | 0.591 | 0.628 | 0.576 | 0.676 | 0.895 | 0.6 | 0.588 | 0.664 | 0.598 | 0.651 | 0.714 | 0.666 | 0.369 | 0.469 | 0.477 | 0.652 | 0.561 | 0.61 | 0.668 | 0.629 | 0.643 | 0.721 | 0.728 | 0.708 | 0.734 | 0.72 | 0.716 | 0.731 | 0.728 | 0.712 | 0.742 | 0.727 | 0.977 | 0.414 | 0.546 | 0.742 | -1.681 | 1.604 | 1.595 | 1.609 | -1.526 | 1.617 | 1.61 | 1.61 | -0.704 | 1.592 | 1.601 | 1.674 |