Lithia Motors, Inc.
NYSE:LAD
344.08 (USD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 9,221.1 | 9,231.8 | 8,561.8 | 7,674.4 | 8,277 | 8,111.5 | 6,973.8 | 6,990.2 | 7,295.7 | 7,240.1 | 6,705.3 | 6,309.5 | 6,169.8 | 6,009.4 | 4,343 | 3,941.8 | 3,620.2 | 2,758.6 | 2,803.8 | 3,269 | 3,332.4 | 3,221.7 | 2,849.7 | 2,973.2 | 3,091.952 | 3,096.537 | 2,659.679 | 2,703.031 | 2,694.34 | 2,467.036 | 2,236.101 | 2,291.99 | 2,269.967 | 2,133.339 | 1,982.861 | 1,993.282 | 2,084.845 | 1,996.947 | 1,789.178 | 1,793.307 | 1,297.111 | 1,221.802 | 1,078.106 | 1,024.874 | 1,069.29 | 1,008.505 | 903.08 | 849 | 888.373 | 847.123 | 758.894 | 685.877 | 737.901 | 689.068 | 602.997 | 555.591 | 582.687 | 534.101 | 463.377 | 521.682 | 458.2 | 401.828 | 397.802 | 406.593 | 563.159 | 665.144 | 699.308 | 699.693 | 859.707 | 885.109 | 800.656 | 697.856 | 880.372 | 846.481 | 748.185 | 634.01 | 869.31 | 762.437 | 670.805 | 669.778 | 755.893 | 682.267 | 637.849 | 534.207 | 728.284 | 667.534 | 583.477 | 580.599 | 687.645 | 584.318 | 524.398 | 519.669 | 471.318 | 462.05 | 420.151 | 402.091 | 443.066 | 417.851 | 395.603 | 353.4 | 357.4 | 307.8 | 224.1 | 199 | 195.9 | 173.5 | 146.2 | 113.1 | 85.6 | 66.4 | 54.7 | 37.2 | 36.4 | 36.7 | 32.4 | 28.3 | 31.5 | 27.3 | 27.1 |
Cost of Revenue
| 7,670.7 | 7,870.1 | 7,284.4 | 6,463 | 6,905.7 | 6,726.4 | 5,762.3 | 5,781 | 5,981.5 | 5,889.4 | 5,427.2 | 5,065.7 | 4,980.7 | 4,898.8 | 3,627.5 | 3,293.1 | 2,968.6 | 2,294.2 | 2,342.9 | 2,770.4 | 2,821.5 | 2,728.1 | 2,399 | 2,531.3 | 2,625.713 | 2,635.81 | 2,251.568 | 2,306.889 | 2,291.319 | 2,091.765 | 1,894.449 | 1,957.154 | 1,932.706 | 1,811.303 | 1,675.679 | 1,699.859 | 1,773.658 | 1,699.298 | 1,515.803 | 1,532.186 | 1,099.271 | 1,029.502 | 906.045 | 865.581 | 903.901 | 848.672 | 756.642 | 715.566 | 744.149 | 708.934 | 631.023 | 573.767 | 614.23 | 569.332 | 498.063 | 460.753 | 477.743 | 438.358 | 376.763 | 426.988 | 372.367 | 324.062 | 319.62 | 328.741 | 468.844 | 554.351 | 581.237 | 583.456 | 715.016 | 736.797 | 660.665 | 581.641 | 733.116 | 702.256 | 617.404 | 520.189 | 726.555 | 633.13 | 551.533 | 556.581 | 631.327 | 566.328 | 531.615 | 446.497 | 611.28 | 561.572 | 492.142 | 486.931 | 583.039 | 491.436 | 440.751 | 437.169 | 391.45 | 386.84 | 351.254 | 335.49 | 372.146 | 350.667 | 332.739 | 295.4 | 300.1 | 259 | 188.9 | 165.5 | 164.2 | 146.5 | 123.3 | 93.9 | 70.7 | 55.2 | 45.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 1,550.4 | 1,361.7 | 1,277.4 | 1,211.4 | 1,371.3 | 1,385.1 | 1,211.5 | 1,209.2 | 1,314.2 | 1,350.7 | 1,278.1 | 1,243.8 | 1,189.1 | 1,110.6 | 715.5 | 648.7 | 651.6 | 464.4 | 460.9 | 498.6 | 510.9 | 493.6 | 450.7 | 441.9 | 466.239 | 460.727 | 408.111 | 396.142 | 403.021 | 375.271 | 341.652 | 334.836 | 337.261 | 322.036 | 307.182 | 293.423 | 311.187 | 297.649 | 273.375 | 261.121 | 197.84 | 192.3 | 172.061 | 159.293 | 165.389 | 159.833 | 146.438 | 133.434 | 144.224 | 138.189 | 127.871 | 112.11 | 123.671 | 119.736 | 104.934 | 94.838 | 104.944 | 95.743 | 86.614 | 94.694 | 85.833 | 77.766 | 78.182 | 77.852 | 94.315 | 110.793 | 118.071 | 116.237 | 144.691 | 148.312 | 139.991 | 116.215 | 147.256 | 144.225 | 130.781 | 113.821 | 142.755 | 129.307 | 119.272 | 113.197 | 124.566 | 115.939 | 106.234 | 87.71 | 117.004 | 105.962 | 91.335 | 93.668 | 104.606 | 92.882 | 83.647 | 82.5 | 79.868 | 75.21 | 68.897 | 66.601 | 70.92 | 67.184 | 62.864 | 58 | 57.3 | 48.8 | 35.2 | 33.5 | 31.7 | 27 | 22.9 | 19.2 | 14.9 | 11.2 | 9.4 | 37.2 | 36.4 | 36.7 | 32.4 | 28.3 | 31.5 | 27.3 | 27.1 |
Gross Profit Ratio
| 0.168 | 0.148 | 0.149 | 0.158 | 0.166 | 0.171 | 0.174 | 0.173 | 0.18 | 0.187 | 0.191 | 0.197 | 0.193 | 0.185 | 0.165 | 0.165 | 0.18 | 0.168 | 0.164 | 0.153 | 0.153 | 0.153 | 0.158 | 0.149 | 0.151 | 0.149 | 0.153 | 0.147 | 0.15 | 0.152 | 0.153 | 0.146 | 0.149 | 0.151 | 0.155 | 0.147 | 0.149 | 0.149 | 0.153 | 0.146 | 0.153 | 0.157 | 0.16 | 0.155 | 0.155 | 0.158 | 0.162 | 0.157 | 0.162 | 0.163 | 0.168 | 0.163 | 0.168 | 0.174 | 0.174 | 0.171 | 0.18 | 0.179 | 0.187 | 0.182 | 0.187 | 0.194 | 0.197 | 0.191 | 0.167 | 0.167 | 0.169 | 0.166 | 0.168 | 0.168 | 0.175 | 0.167 | 0.167 | 0.17 | 0.175 | 0.18 | 0.164 | 0.17 | 0.178 | 0.169 | 0.165 | 0.17 | 0.167 | 0.164 | 0.161 | 0.159 | 0.157 | 0.161 | 0.152 | 0.159 | 0.16 | 0.159 | 0.169 | 0.163 | 0.164 | 0.166 | 0.16 | 0.161 | 0.159 | 0.164 | 0.16 | 0.159 | 0.157 | 0.168 | 0.162 | 0.156 | 0.157 | 0.17 | 0.174 | 0.169 | 0.172 | 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 |
General & Administrative Expenses
| 1,792.5 | 910 | 882.5 | 749.1 | 820 | 781.3 | 720.2 | 739.9 | 720.8 | 719.1 | 676.7 | 661.5 | 629.5 | 591.2 | 419.9 | 376.9 | 365.3 | 304.5 | 346 | 352.2 | 343.2 | 356.5 | 321.8 | 313.4 | 309.024 | 333.35 | 297.494 | 241.279 | 282.241 | 257.29 | 242.772 | 236.824 | 228.134 | 195.742 | 199.77 | 180.887 | 205.611 | 178.804 | 191.618 | 168.582 | 120.74 | 125.463 | 112.144 | 98.182 | 97.808 | 99.583 | 92.229 | 93.396 | 96.38 | 96.167 | 91.59 | 77.281 | 87.595 | 84.955 | 79.741 | 77.292 | 77.468 | 74.813 | 71.881 | 81.959 | 64.492 | 61.858 | 68.059 | 69.112 | 78.152 | 95.91 | 103.451 | 103.843 | 107.387 | 112.135 | 111.027 | 88.694 | 109.622 | 107.536 | 100.717 | 83.712 | 100.594 | 95.778 | 91.681 | 85.832 | 90.362 | 88.565 | 85.187 | 63.947 | 87.73 | 83.55 | 76.964 | 74.652 | 80.209 | 73.54 | 67.736 | 65.525 | 59.696 | 58.783 | 55.038 | 48.73 | 51.041 | 48.528 | 47.201 | 42.1 | 41.6 | 36.1 | 26.6 | 23.8 | 23.2 | 20.2 | 17.9 | 13.9 | 11.2 | 8.4 | 7.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| -126.1 | 62.7 | 63.4 | 63.2 | 63.1 | 61.9 | 59.9 | 63.5 | 64.7 | 67 | 58.4 | 47.9 | 46.4 | 38.4 | 29.5 | 28.2 | 24 | 17.6 | 27.6 | 29 | 28.4 | 28 | 26.5 | 26.986 | 28.624 | 27.609 | 25.481 | 25.796 | 24.572 | 22.988 | 19.956 | 22.134 | 20.11 | 19.784 | 19.336 | 19.332 | 18.117 | 16.806 | 15.345 | 15.706 | 10.887 | 10.374 | 9.685 | 10.234 | 10.762 | 9.7 | 8.902 | 8.957 | 8.868 | 7.825 | 6.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.572 | 0 | 0 | 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
| 1,898.5 | 970.9 | 927.6 | 853.2 | 850.8 | 842.2 | 764.4 | 753.4 | 749.2 | 781.5 | 726.1 | 704.3 | 673.3 | 634 | 450.4 | 388.6 | 389.1 | 304.5 | 346 | 352.2 | 343.2 | 356.5 | 321.8 | 313.4 | 309.024 | 333.35 | 297.494 | 267.075 | 282.241 | 257.29 | 242.772 | 236.824 | 228.134 | 215.526 | 219.106 | 200.219 | 223.728 | 195.61 | 191.618 | 184.288 | 131.627 | 125.463 | 121.829 | 108.416 | 108.57 | 109.283 | 101.131 | 93.396 | 96.38 | 96.167 | 91.59 | 77.281 | 87.595 | 84.955 | 79.741 | 77.292 | 77.468 | 74.813 | 71.881 | 81.959 | 64.492 | 61.858 | 68.059 | 69.112 | 78.152 | 95.91 | 103.451 | 103.843 | 107.387 | 112.135 | 111.027 | 88.694 | 109.622 | 107.536 | 100.717 | 83.712 | 100.594 | 95.778 | 91.681 | 85.832 | 90.362 | 88.565 | 85.187 | 63.947 | 87.73 | 83.55 | 76.964 | 74.652 | 80.209 | 73.54 | 67.736 | 65.525 | 59.696 | 58.783 | 55.038 | 48.73 | 51.041 | 48.528 | 47.201 | 42.1 | 41.6 | 36.1 | 26.6 | 23.8 | 23.2 | 20.2 | 17.9 | 13.9 | 11.2 | 8.4 | 7.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -52.9 | 27 | 25.9 | 15.2 | -5.3 | 9.8 | 68.1 | 55.9 | 41.9 | 40.9 | 39.2 | -38 | -25.7 | 7.6 | 3.4 | 50.8 | 2.2 | 3.5 | 2.3 | 4.8 | 3.3 | 3 | 2.6 | 3.5 | 2.389 | 1.659 | 1.374 | 0.838 | 1.125 | 0.387 | 9.845 | -1.569 | -1.513 | -1.495 | -1.526 | 0.025 | -0.307 | -0.356 | -0.368 | 0.089 | 1.027 | 1.146 | 0.937 | 0.773 | 0.835 | 0.584 | 0.801 | 4.351 | 4.381 | 4.261 | 4.199 | 4.033 | 4.201 | 4.303 | 4.193 | 4.188 | 4.238 | 4.402 | 4.751 | 6.26 | 3.923 | 3.991 | 4.307 | 4.279 | 4.358 | 306.377 | 5.771 | 5.733 | 5.289 | 5.097 | 4.899 | 4.402 | 4.411 | 4.212 | 4.046 | 3.654 | 3.678 | 3.461 | 3.441 | 3.846 | 3.254 | 3.089 | 2.954 | 2.187 | 2.681 | 2.438 | 2.287 | 2.206 | 2.044 | 1.895 | 1.668 | 2.462 | 2.372 | 2.226 | 2.215 | 2.066 | 1.932 | 1.887 | 1.72 | 1.6 | 1.6 | 1.4 | 1.1 | 1.1 | 0.9 | 0.8 | 0.7 | 0.8 | 0.7 | 0.5 | 0.5 | -138.9 | 0 | 0 | 0 | -109.8 | 0 | 0 | 0 |
Operating Expenses
| 1,898.5 | 970.9 | 927.6 | 853.2 | 901.6 | 909.3 | 832.5 | 809.3 | 791.1 | 822.4 | 765.3 | 740.1 | 707.7 | 664.3 | 477.2 | 413.8 | 412 | 326.8 | 368 | 373.7 | 364.1 | 376.7 | 341.6 | 333.5 | 328.673 | 352.171 | 314.348 | 283.199 | 297.069 | 271.321 | 255.511 | 249.821 | 240.34 | 228.029 | 230.769 | 211.275 | 234.259 | 205.897 | 201.344 | 193.252 | 137.694 | 131.288 | 127.336 | 113.732 | 113.669 | 114.182 | 105.852 | 97.747 | 100.761 | 100.428 | 95.789 | 81.314 | 91.796 | 89.258 | 83.934 | 81.48 | 81.706 | 79.215 | 76.632 | 88.219 | 68.415 | 65.849 | 72.366 | 73.391 | 82.51 | 402.287 | 109.222 | 109.576 | 112.676 | 117.232 | 115.926 | 93.096 | 114.033 | 111.748 | 104.763 | 87.366 | 104.272 | 99.239 | 95.122 | 89.678 | 93.616 | 91.654 | 88.141 | 66.134 | 90.411 | 85.988 | 79.251 | 76.858 | 82.253 | 75.435 | 69.404 | 67.987 | 62.068 | 61.009 | 57.253 | 50.796 | 52.973 | 50.415 | 48.921 | 43.7 | 43.2 | 37.5 | 27.7 | 24.9 | 24.1 | 21 | 18.6 | 14.7 | 11.9 | 8.9 | 7.7 | -138.9 | 0 | 0 | 0 | -109.8 | 0 | 0 | 0 |
Operating Income
| -734.2 | 390.8 | 349.8 | 358.2 | 465.3 | 475.8 | 379 | 399.9 | 523.1 | 528.3 | 512.8 | 503.7 | 479.5 | 446.3 | 238.3 | 234.9 | 239.6 | 129.7 | 92.9 | 122.8 | 146.8 | 116.9 | 108.6 | 107.1 | 137.566 | 108.556 | 93.763 | 112.943 | 105.952 | 103.95 | 86.141 | 81.517 | 93.423 | 90.509 | 72.915 | 76.415 | 72.797 | 85.622 | 67.901 | 66.016 | 60.146 | 61.012 | 44.725 | 45.561 | 51.72 | 45.651 | 40.586 | 35.687 | 43.463 | 37.761 | 31.967 | 30.292 | 31.875 | 29.988 | 20.618 | 12.808 | 23.238 | 3.268 | 8.491 | -0.501 | 17.418 | 11.917 | 5.816 | 4.461 | 11.805 | -291.494 | 8.849 | 6.661 | 32.015 | 31.08 | 24.065 | 23.119 | 33.223 | 32.477 | 26.018 | 26.455 | 38.483 | 30.068 | 24.15 | 23.519 | 30.95 | 24.285 | 18.093 | 21.576 | 26.593 | 19.974 | 12.084 | 16.81 | 22.353 | 17.447 | 14.243 | 14.513 | 17.8 | 14.201 | 11.644 | 15.805 | 17.947 | 16.769 | 13.943 | 14.3 | 14.1 | 11.3 | 7.5 | 8.6 | 7.6 | 6 | 4.3 | 4.5 | 3 | 2.3 | 1.7 | -101.7 | 36.4 | 36.7 | 32.4 | -81.5 | 31.5 | 27.3 | 27.1 |
Operating Income Ratio
| -0.08 | 0.042 | 0.041 | 0.047 | 0.056 | 0.059 | 0.054 | 0.057 | 0.072 | 0.073 | 0.076 | 0.08 | 0.078 | 0.074 | 0.055 | 0.06 | 0.066 | 0.047 | 0.033 | 0.038 | 0.044 | 0.036 | 0.038 | 0.036 | 0.044 | 0.035 | 0.035 | 0.042 | 0.039 | 0.042 | 0.039 | 0.036 | 0.041 | 0.042 | 0.037 | 0.038 | 0.035 | 0.043 | 0.038 | 0.037 | 0.046 | 0.05 | 0.041 | 0.044 | 0.048 | 0.045 | 0.045 | 0.042 | 0.049 | 0.045 | 0.042 | 0.044 | 0.043 | 0.044 | 0.034 | 0.023 | 0.04 | 0.006 | 0.018 | -0.001 | 0.038 | 0.03 | 0.015 | 0.011 | 0.021 | -0.438 | 0.013 | 0.01 | 0.037 | 0.035 | 0.03 | 0.033 | 0.038 | 0.038 | 0.035 | 0.042 | 0.044 | 0.039 | 0.036 | 0.035 | 0.041 | 0.036 | 0.028 | 0.04 | 0.037 | 0.03 | 0.021 | 0.029 | 0.033 | 0.03 | 0.027 | 0.028 | 0.038 | 0.031 | 0.028 | 0.039 | 0.041 | 0.04 | 0.035 | 0.04 | 0.039 | 0.037 | 0.033 | 0.043 | 0.039 | 0.035 | 0.029 | 0.04 | 0.035 | 0.035 | 0.031 | -2.734 | 1 | 1 | 1 | -2.88 | 1 | 1 | 1 |
Total Other Income Expenses Net
| 1,022.2 | -108 | -129.2 | -78.5 | -5.3 | 9.8 | -64.7 | -63.7 | -67.4 | -60.1 | -43 | -38 | -27.6 | 7.6 | 3.4 | 50.8 | 2.2 | -4.4 | 2.3 | 2.7 | 3.3 | 3 | 2.1 | 2.2 | 2.389 | 1.659 | 1.374 | 0.838 | 1.125 | 0.387 | 9.845 | -5.067 | -5.011 | -4.993 | -5.024 | -5.708 | -4.438 | -6.486 | -4.498 | -1.764 | 1.027 | 1.146 | 0.937 | 0.773 | 0.835 | 0.584 | 0.801 | 0.754 | 0.452 | 0.82 | 0.384 | -0.271 | 0.216 | -0.319 | -0.305 | -0.484 | 0.073 | -13.045 | -1.425 | -6.929 | 0.024 | 0.258 | 1.171 | 3.643 | 1.89 | -299.848 | 0.098 | 0.319 | 0.144 | 0.113 | 0.212 | 0.028 | 0.188 | 0.315 | 0.427 | 0.451 | 0.189 | 0.282 | 0.317 | -0.321 | -0.502 | -0.358 | -0.339 | -0.227 | -0.272 | -0.28 | -0.172 | -0.349 | -0.252 | -0.177 | 0.095 | -0.045 | -0.241 | -0.045 | -0.079 | -0.168 | 0.451 | 0.305 | 0.128 | -4.9 | 0.1 | -0.3 | 0.3 | -0.3 | 0.6 | 0.2 | 0.4 | -0.1 | 0.3 | 0.4 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 288 | 282.8 | 220.6 | 279.7 | 361.3 | 407 | 314.3 | 336.2 | 455.7 | 468.2 | 469.8 | 431.7 | 422.2 | 419.4 | 211.4 | 256.8 | 219.1 | 108.3 | 64.2 | 94.7 | 117.4 | 85.5 | 77.8 | 78 | 108.987 | 80.752 | 69.797 | 91.427 | 86.543 | 87.836 | 81.263 | 66.122 | 80.077 | 77.303 | 60.021 | 66.37 | 62.639 | 75.639 | 58.056 | 56.722 | 55.995 | 57.074 | 40.704 | 41.24 | 47.713 | 41.258 | 35.577 | 30.804 | 38.387 | 32.913 | 26.769 | 24.426 | 26.943 | 23.705 | 14.828 | 6.95 | 16.501 | -2.613 | 2.186 | -7.842 | 11.613 | 6.768 | 0.345 | -1.47 | 4.74 | -302.074 | -2.979 | -5.205 | 19.023 | 17.674 | 11.645 | 11.065 | 16.472 | 20.22 | 16.499 | 18.175 | 30.001 | 21.165 | 16.41 | 15.92 | 23.486 | 17.647 | 12.398 | 16.731 | 21.398 | 14.269 | 6.8 | 11.856 | 17.577 | 12.924 | 10.409 | 9.979 | 12.561 | 8.246 | 4.643 | 8.814 | 11.806 | 10.5 | 8.415 | 9.4 | 10 | 7.8 | 5 | 5.7 | 6 | 3.6 | 2.4 | 2.8 | 2.6 | 2.3 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.031 | 0.031 | 0.026 | 0.036 | 0.044 | 0.05 | 0.045 | 0.048 | 0.062 | 0.065 | 0.07 | 0.068 | 0.068 | 0.07 | 0.049 | 0.065 | 0.061 | 0.039 | 0.023 | 0.029 | 0.035 | 0.027 | 0.027 | 0.026 | 0.035 | 0.026 | 0.026 | 0.034 | 0.032 | 0.036 | 0.036 | 0.029 | 0.035 | 0.036 | 0.03 | 0.033 | 0.03 | 0.038 | 0.032 | 0.032 | 0.043 | 0.047 | 0.038 | 0.04 | 0.045 | 0.041 | 0.039 | 0.036 | 0.043 | 0.039 | 0.035 | 0.036 | 0.037 | 0.034 | 0.025 | 0.013 | 0.028 | -0.005 | 0.005 | -0.015 | 0.025 | 0.017 | 0.001 | -0.004 | 0.008 | -0.454 | -0.004 | -0.007 | 0.022 | 0.02 | 0.015 | 0.016 | 0.019 | 0.024 | 0.022 | 0.029 | 0.035 | 0.028 | 0.024 | 0.024 | 0.031 | 0.026 | 0.019 | 0.031 | 0.029 | 0.021 | 0.012 | 0.02 | 0.026 | 0.022 | 0.02 | 0.019 | 0.027 | 0.018 | 0.011 | 0.022 | 0.027 | 0.025 | 0.021 | 0.027 | 0.028 | 0.025 | 0.022 | 0.029 | 0.031 | 0.021 | 0.016 | 0.025 | 0.03 | 0.035 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| -308.8 | 66.2 | 55.6 | 63.5 | 96.4 | 105.9 | 84.7 | 86.3 | 125.4 | 130.6 | 126.2 | 139.2 | 113.2 | 114.5 | 55.2 | 69.2 | 60.3 | 30.6 | 18 | 26.7 | 32.2 | 23.6 | 21.4 | 18.1 | 15.88 | 20.092 | 17.736 | 2.023 | 34.657 | 34.636 | 30.536 | 14.803 | 26.036 | 25.875 | 19.751 | 18.638 | 19.248 | 24.416 | 17.403 | 15.583 | 21.458 | 21.904 | 16.01 | 14.08 | 16.822 | 15.977 | 13.695 | 11.775 | 15.048 | 12.422 | 9.973 | 8.091 | 10.604 | 8.875 | 6.123 | 2.571 | 6.709 | -1.099 | 0.844 | -2.79 | 4.631 | 2.718 | 0.153 | -1.051 | 2.038 | -95.254 | -1.108 | -2.002 | 7.713 | 7.022 | 4.576 | 3.955 | 5.876 | 8.503 | 5.87 | 6.934 | 12.276 | 8.398 | 6.35 | 6.001 | 9.159 | 6.882 | 4.836 | 6.659 | 8.517 | 5.75 | 2.635 | 4.595 | 6.848 | 4.989 | 4.018 | 3.847 | 4.865 | 3.175 | 1.788 | 3.182 | 4.283 | 4.306 | 3.451 | 3.7 | 4.1 | 3.2 | 2 | 2.3 | 2.3 | 1.4 | 0.9 | 0.9 | 1 | 0.9 | 0.7 | -1.2 | -0.9 | -0.9 | -0.9 | -1 | -0.8 | -0.8 | -0.8 |
Net Income
| 596.8 | 214.2 | 162.6 | 213.5 | 261.5 | 297.2 | 228.7 | 247.6 | 329.6 | 331.3 | 342.2 | 291.1 | 307.9 | 304.9 | 156.2 | 187.6 | 158.8 | 77.7 | 46.2 | 68 | 85.2 | 61.9 | 56.4 | 59.872 | 93.1 | 60.7 | 52.1 | 89.404 | 51.886 | 53.2 | 50.727 | 51.319 | 54.041 | 51.428 | 40.27 | 47.732 | 43.391 | 51.223 | 40.653 | 41.14 | 34.537 | 38.309 | 24.734 | 27.372 | 31.018 | 25.555 | 22.055 | 19.832 | 23.243 | 20.491 | 16.796 | 18.766 | 16.563 | 14.826 | 8.705 | 4.379 | 9.792 | -1.719 | 1.267 | -1.554 | 5.713 | 3.663 | 1.329 | -4.278 | -2.363 | -206.82 | -2.161 | -4.706 | 11.237 | 7.943 | 7.075 | 5.529 | 10.516 | 11.891 | 9.368 | 9.503 | 19.798 | 12.675 | 9.99 | 9.882 | 14.47 | 10.866 | 7.479 | 9.982 | 12.881 | 8.519 | 4.165 | 7.261 | 10.729 | 7.935 | 6.391 | 6.132 | 7.696 | 5.071 | 2.855 | 5.632 | 7.523 | 6.194 | 4.964 | 5.7 | 5.9 | 4.6 | 3 | 3.4 | 3.7 | 2.2 | 1.5 | 1.9 | 1.6 | 1.4 | 1.1 | 1.2 | 0.9 | 0.9 | 0.9 | 1 | 0.8 | 0.8 | 0.8 |
Net Income Ratio
| 0.065 | 0.023 | 0.019 | 0.028 | 0.032 | 0.037 | 0.033 | 0.035 | 0.045 | 0.046 | 0.051 | 0.046 | 0.05 | 0.051 | 0.036 | 0.048 | 0.044 | 0.028 | 0.016 | 0.021 | 0.026 | 0.019 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.033 | 0.019 | 0.022 | 0.023 | 0.022 | 0.024 | 0.024 | 0.02 | 0.024 | 0.021 | 0.026 | 0.023 | 0.023 | 0.027 | 0.031 | 0.023 | 0.027 | 0.029 | 0.025 | 0.024 | 0.023 | 0.026 | 0.024 | 0.022 | 0.027 | 0.022 | 0.022 | 0.014 | 0.008 | 0.017 | -0.003 | 0.003 | -0.003 | 0.012 | 0.009 | 0.003 | -0.011 | -0.004 | -0.311 | -0.003 | -0.007 | 0.013 | 0.009 | 0.009 | 0.008 | 0.012 | 0.014 | 0.013 | 0.015 | 0.023 | 0.017 | 0.015 | 0.015 | 0.019 | 0.016 | 0.012 | 0.019 | 0.018 | 0.013 | 0.007 | 0.013 | 0.016 | 0.014 | 0.012 | 0.012 | 0.016 | 0.011 | 0.007 | 0.014 | 0.017 | 0.015 | 0.013 | 0.016 | 0.017 | 0.015 | 0.013 | 0.017 | 0.019 | 0.013 | 0.01 | 0.017 | 0.019 | 0.021 | 0.02 | 0.032 | 0.025 | 0.025 | 0.028 | 0.035 | 0.025 | 0.029 | 0.03 |
EPS
| 21.94 | 7.88 | 5.91 | 7.79 | 9.47 | 10.81 | 8.32 | 9.07 | 11.99 | 11.67 | 11.6 | 9.86 | 10.18 | 10.83 | 5.86 | 7.08 | 6.95 | 3.4 | 1.99 | 2.93 | 3.67 | 2.67 | 2.44 | 2.6 | 3.89 | 2.48 | 2.08 | 3.58 | 2.08 | 2.13 | 2.02 | 2.04 | 2.15 | 2.02 | 1.56 | 1.85 | 1.65 | 1.95 | 1.54 | 1.56 | 1.32 | 1.47 | 0.95 | 1.05 | 1.2 | 0.99 | 0.86 | 0.77 | 0.91 | 0.8 | 0.65 | 0.72 | 0.64 | 0.56 | 0.33 | 0.17 | 0.38 | -0.066 | 0.05 | -0.062 | 0.27 | 0.17 | 0.06 | -0.21 | -0.12 | -10.41 | -0.11 | -0.24 | 0.58 | 0.41 | 0.36 | 0.28 | 0.54 | 0.61 | 0.48 | 0.49 | 1.03 | 0.66 | 0.52 | 0.52 | 0.77 | 0.58 | 0.4 | 0.54 | 0.7 | 0.47 | 0.23 | 0.4 | 0.6 | 0.44 | 0.43 | 0.41 | 0.57 | 0.38 | 0.23 | 0.45 | 0.6 | 0.5 | 0.4 | 0.46 | 0.5 | 0.42 | 0.3 | 0.34 | 0.36 | 0.24 | 0.22 | 0.28 | 0.22 | 0.19 | 0.16 | 0.16 | 0.12 | 0.12 | 0.12 | 0.14 | 0.11 | 0.11 | 0.11 |
EPS Diluted
| 21.94 | 7.88 | 5.89 | 7.74 | 9.47 | 10.77 | 8.32 | 9.01 | 11.94 | 11.58 | 11.56 | 9.57 | 10.11 | 10.75 | 5.81 | 7.02 | 6.86 | 3.38 | 1.97 | 2.89 | 3.64 | 2.63 | 2.42 | 2.54 | 3.84 | 2.44 | 2.07 | 3.58 | 2.07 | 2.12 | 2.01 | 2.03 | 2.14 | 2.01 | 1.55 | 1.85 | 1.64 | 1.93 | 1.53 | 1.56 | 1.31 | 1.45 | 0.94 | 1.05 | 1.18 | 0.98 | 0.85 | 0.77 | 0.9 | 0.78 | 0.63 | 0.72 | 0.62 | 0.55 | 0.33 | 0.17 | 0.37 | -0.066 | 0.05 | -0.06 | 0.26 | 0.17 | 0.06 | -0.21 | -0.12 | -10.41 | -0.11 | -0.24 | 0.53 | 0.38 | 0.34 | 0.28 | 0.5 | 0.56 | 0.45 | 0.49 | 0.93 | 0.6 | 0.48 | 0.52 | 0.7 | 0.54 | 0.39 | 0.54 | 0.69 | 0.46 | 0.23 | 0.4 | 0.59 | 0.43 | 0.42 | 0.41 | 0.55 | 0.37 | 0.21 | 0.45 | 0.55 | 0.45 | 0.37 | 0.46 | 0.47 | 0.4 | 0.29 | 0.34 | 0.35 | 0.24 | 0.21 | 0.28 | 0.22 | 0.19 | 0.16 | 0.16 | 0.12 | 0.12 | 0.12 | 0.14 | 0.11 | 0.11 | 0.11 |
EBITDA
| -218.7 | 477 | 430 | 407.6 | 510.8 | 534 | 428.3 | 442 | 576.2 | 566.7 | 544 | 501.5 | 490.1 | 484.2 | 268.5 | 339.7 | 264.8 | 163.4 | 117.2 | 151.2 | 171 | 140.1 | 131.5 | 132 | 159.604 | 129.036 | 111.991 | 129.905 | 121.905 | 118.368 | 108.725 | 96.443 | 107.614 | 105.015 | 86.55 | 93.229 | 87.152 | 101.683 | 81.389 | 75.069 | 67.24 | 67.983 | 51.169 | 51.65 | 57.654 | 51.134 | 46.108 | 42.653 | 47.876 | 42.022 | 36.281 | 34.991 | 36.122 | 34.791 | 25.193 | 17.547 | 27.476 | 20.934 | 14.735 | 12.844 | 21.341 | 16.038 | 10.144 | 5.097 | 15.618 | 13.779 | 14.573 | 12.377 | 37.211 | 36.064 | 28.806 | 27.89 | 37.446 | 36.374 | 29.637 | 29.875 | 41.972 | 33.247 | 27.321 | 27.686 | 34.706 | 27.746 | 21.386 | 24.692 | 29.546 | 22.692 | 14.543 | 19.365 | 24.649 | 19.519 | 15.816 | 17.02 | 20.413 | 16.472 | 13.938 | 18.039 | 19.428 | 18.351 | 15.535 | 15.9 | 15.6 | 13 | 8.3 | 10 | 7.9 | 6.6 | 4.6 | 5.4 | 3.4 | 2.4 | 2 | -101.7 | 36.4 | 36.7 | 32.4 | -81.5 | 31.5 | 27.3 | 27.1 |
EBITDA Ratio
| -0.024 | 0.052 | 0.05 | 0.053 | 0.062 | 0.066 | 0.061 | 0.063 | 0.079 | 0.078 | 0.081 | 0.079 | 0.079 | 0.081 | 0.062 | 0.086 | 0.073 | 0.059 | 0.042 | 0.046 | 0.051 | 0.043 | 0.046 | 0.044 | 0.052 | 0.042 | 0.042 | 0.048 | 0.045 | 0.048 | 0.049 | 0.042 | 0.047 | 0.049 | 0.044 | 0.047 | 0.042 | 0.051 | 0.045 | 0.042 | 0.052 | 0.056 | 0.047 | 0.05 | 0.054 | 0.051 | 0.051 | 0.05 | 0.054 | 0.05 | 0.048 | 0.051 | 0.049 | 0.05 | 0.042 | 0.032 | 0.047 | 0.039 | 0.032 | 0.025 | 0.047 | 0.04 | 0.026 | 0.013 | 0.028 | 0.021 | 0.021 | 0.018 | 0.043 | 0.041 | 0.036 | 0.04 | 0.043 | 0.043 | 0.04 | 0.047 | 0.048 | 0.044 | 0.041 | 0.041 | 0.046 | 0.041 | 0.034 | 0.046 | 0.041 | 0.034 | 0.025 | 0.033 | 0.036 | 0.033 | 0.03 | 0.033 | 0.043 | 0.036 | 0.033 | 0.045 | 0.044 | 0.044 | 0.039 | 0.045 | 0.044 | 0.042 | 0.037 | 0.05 | 0.04 | 0.038 | 0.031 | 0.048 | 0.04 | 0.036 | 0.037 | -2.734 | 1 | 1 | 1 | -2.88 | 1 | 1 | 1 |