Littelfuse, Inc.
NASDAQ:LFUS
249.44 (USD) • At close November 1, 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 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 567.39 | 558.489 | 535.385 | 533.807 | 607.071 | 611.997 | 609.782 | 613.251 | 658.88 | 618.436 | 623.33 | 553.065 | 539.581 | 523.488 | 463.794 | 400.696 | 391.566 | 307.337 | 346.096 | 338.523 | 361.971 | 397.879 | 405.5 | 402.281 | 439.191 | 459.183 | 417.813 | 304.849 | 317.889 | 313.355 | 285.441 | 284.518 | 280.331 | 271.912 | 219.398 | 220.02 | 215.51 | 222.021 | 210.313 | 206.62 | 217.608 | 220.908 | 206.859 | 198.129 | 201.04 | 187.766 | 170.918 | 158.794 | 172.688 | 175.853 | 160.578 | 147.193 | 173.987 | 176.615 | 167.16 | 142.646 | 163.465 | 157.508 | 144.402 | 127.928 | 116.42 | 101.396 | 84.403 | 105.887 | 141.448 | 149.826 | 133.708 | 134.966 | 140.215 | 129.149 | 131.814 | 127.836 | 143.471 | 137.941 | 125.611 | 90.484 | 131.05 | 123.867 | 121.688 | 124.139 | 135.926 | 128.759 | 111.418 | 101.963 | 94.696 | 72.79 | 69.962 | 69.273 | 74.964 | 73.9 | 65.13 | 60.852 | 66.711 | 68.996 | 75.59 | 82.883 | 96.362 | 97.356 | 95.319 | 82 | 73.3 | 72.1 | 69 | 62 | 69 | 69.1 | 69.3 | 70.8 | 69 | 69.8 | 65.6 | 61 | 60.5 | 60.8 | 59.1 | 52.4 | 54.7 | 56.9 | 55.5 | 48.3 | 51.3 | 49.5 | 45.4 | 39 | 40.7 | 41.3 | 39.7 | 34.7 | 38.8 | 39.2 | 37.1 |
Cost of Revenue
| 351.498 | 367.214 | 363.402 | 356.247 | 380.2 | 377.165 | 364.825 | 384.726 | 402.059 | 355.465 | 364.734 | 353.573 | 325.009 | 326.092 | 303.328 | 262.613 | 253.39 | 208.238 | 222.384 | 225.056 | 231.025 | 256.071 | 250.272 | 247.944 | 259.597 | 290.196 | 268.19 | 178.225 | 184.238 | 180.747 | 171.791 | 170.181 | 166.572 | 174.046 | 132.243 | 137.314 | 129.328 | 136.74 | 133.983 | 131.061 | 130.228 | 137.913 | 128.365 | 121.02 | 120.08 | 114.209 | 106.312 | 99.387 | 104.052 | 106.291 | 99.716 | 93.667 | 105.516 | 106.621 | 102.457 | 88.69 | 96.212 | 98.125 | 91.122 | 82.871 | 79.804 | 75.982 | 66.129 | 84.061 | 105.548 | 102.364 | 95.227 | 92.31 | 93.926 | 87.878 | 90.493 | 89.747 | 96.386 | 106.652 | 80.811 | 63.694 | 90.634 | 86.212 | 81.997 | 78.53 | 86.565 | 84.58 | 71.613 | 72.275 | 66.91 | 48.915 | 46.884 | 46.569 | 51.574 | 49.623 | 45.105 | 42.588 | 45.202 | 43.797 | 48.655 | 44.402 | 52.564 | 53.104 | 51.128 | 42.5 | 39.3 | 39.9 | 38.9 | 35.7 | 39.3 | 39.4 | 39.4 | 39.5 | 37.9 | 38 | 35.4 | 32.3 | 32.3 | 32.7 | 31.9 | 27.7 | 29.5 | 30.9 | 30 | 26.1 | 28.2 | 27.5 | 25.3 | 26 | 20.6 | 21.1 | 20.4 | 0 | 0 | 0 | 24.4 |
Gross Profit
| 215.892 | 191.275 | 171.983 | 177.56 | 226.871 | 234.832 | 244.957 | 228.525 | 256.821 | 262.971 | 258.596 | 199.492 | 214.572 | 197.396 | 160.466 | 138.083 | 138.176 | 99.099 | 123.712 | 113.467 | 130.946 | 141.808 | 155.228 | 154.337 | 179.594 | 168.987 | 149.623 | 126.624 | 133.651 | 132.608 | 113.65 | 114.337 | 113.759 | 97.866 | 87.155 | 82.706 | 86.182 | 85.281 | 76.33 | 75.559 | 87.38 | 82.995 | 78.494 | 77.109 | 80.96 | 73.557 | 64.606 | 59.407 | 68.636 | 69.562 | 60.862 | 53.526 | 68.471 | 69.994 | 64.703 | 53.956 | 67.253 | 59.383 | 53.28 | 45.057 | 36.616 | 25.414 | 18.274 | 21.826 | 35.9 | 47.462 | 38.481 | 42.656 | 46.289 | 41.271 | 41.321 | 38.089 | 47.085 | 31.289 | 44.8 | 26.79 | 40.416 | 37.655 | 39.691 | 45.609 | 49.361 | 44.179 | 39.805 | 29.688 | 27.786 | 23.875 | 23.078 | 22.704 | 23.39 | 24.277 | 20.025 | 18.264 | 21.509 | 25.199 | 26.935 | 38.481 | 43.798 | 44.252 | 44.191 | 39.5 | 34 | 32.2 | 30.1 | 26.3 | 29.7 | 29.7 | 29.9 | 31.3 | 31.1 | 31.8 | 30.2 | 28.7 | 28.2 | 28.1 | 27.2 | 24.7 | 25.2 | 26 | 25.5 | 22.2 | 23.1 | 22 | 20.1 | 13 | 20.1 | 20.2 | 19.3 | 34.7 | 38.8 | 39.2 | 12.7 |
Gross Profit Ratio
| 0.381 | 0.342 | 0.321 | 0.333 | 0.374 | 0.384 | 0.402 | 0.373 | 0.39 | 0.425 | 0.415 | 0.361 | 0.398 | 0.377 | 0.346 | 0.345 | 0.353 | 0.322 | 0.357 | 0.335 | 0.362 | 0.356 | 0.383 | 0.384 | 0.409 | 0.368 | 0.358 | 0.415 | 0.42 | 0.423 | 0.398 | 0.402 | 0.406 | 0.36 | 0.397 | 0.376 | 0.4 | 0.384 | 0.363 | 0.366 | 0.402 | 0.376 | 0.379 | 0.389 | 0.403 | 0.392 | 0.378 | 0.374 | 0.397 | 0.396 | 0.379 | 0.364 | 0.394 | 0.396 | 0.387 | 0.378 | 0.411 | 0.377 | 0.369 | 0.352 | 0.315 | 0.251 | 0.217 | 0.206 | 0.254 | 0.317 | 0.288 | 0.316 | 0.33 | 0.32 | 0.313 | 0.298 | 0.328 | 0.227 | 0.357 | 0.296 | 0.308 | 0.304 | 0.326 | 0.367 | 0.363 | 0.343 | 0.357 | 0.291 | 0.293 | 0.328 | 0.33 | 0.328 | 0.312 | 0.329 | 0.307 | 0.3 | 0.322 | 0.365 | 0.356 | 0.464 | 0.455 | 0.455 | 0.464 | 0.482 | 0.464 | 0.447 | 0.436 | 0.424 | 0.43 | 0.43 | 0.431 | 0.442 | 0.451 | 0.456 | 0.46 | 0.47 | 0.466 | 0.462 | 0.46 | 0.471 | 0.461 | 0.457 | 0.459 | 0.46 | 0.45 | 0.444 | 0.443 | 0.333 | 0.494 | 0.489 | 0.486 | 1 | 1 | 1 | 0.342 |
Reseach & Development Expenses
| 26.47 | 27.146 | 27.667 | 25.159 | 25.484 | 24.496 | 27.29 | 26.806 | 25.752 | 23.488 | 19.556 | 19.747 | 15.779 | 16.394 | 14.739 | 11.951 | 13.049 | 13.4 | 14.595 | 17.944 | 19.728 | 21.458 | 21.409 | 21.559 | 20.454 | 22.748 | 22.54 | 13.617 | 11.991 | 12.729 | 12.151 | 11.314 | 10.403 | 11.916 | 8.565 | 8.578 | 7.479 | 7.361 | 7.384 | 8.289 | 7.449 | 7.81 | 7.574 | 6.69 | 6.217 | 5.793 | 5.715 | 5.678 | 5.505 | 4.887 | 5.161 | 4.685 | 5.297 | 4.662 | 4.795 | 4.904 | 4.345 | 4.403 | 3.95 | 4.379 | 4.222 | 4.712 | 4.821 | 5.968 | 6.265 | 6.213 | 5.623 | 5.463 | 5.644 | 5.306 | 5.287 | 4.609 | 4.634 | 4.79 | 4.675 | 2.609 | 4.62 | 4.705 | 4.738 | 5.803 | 4.324 | 4.156 | 3.181 | 2.602 | 2.297 | 1.861 | 1.934 | 2.046 | 2.121 | 2.145 | 2.022 | 1.758 | 2.142 | 2.31 | 2.673 | 2.891 | 2.853 | 2.876 | 2.531 | 2.5 | 2.1 | 2.5 | 2.4 | 0 | 0 | 0 | 0 | 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 | 80.598 | 0 | 0 | 0 | 82.193 | 0 | 0 | 0 | 73.567 | 0 | 0 | 0 | 48.079 | 0 | 0 | 0 | 50.548 | 0 | 0 | 0 | 64.661 | 0 | 0 | 0 | 53.034 | 0 | 0 | 0 | 53.182 | 0 | 0 | 0 | 39.295 | 0 | 0 | 0 | 35.029 | 0 | 0 | 0 | 32.966 | 0 | 0 | 0 | 32.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 4 | 0 | 0 | 0 | 3.8 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 2.3 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 83.897 | 93.371 | 86.127 | 84.598 | 87.204 | 94.543 | 88.31 | 85.993 | 90.219 | 93.093 | 75.508 | 75.667 | 67.468 | 73.315 | 58.288 | 50.179 | 50.465 | 53.981 | 54.386 | 53.248 | 54.224 | 57.666 | 62.955 | 67.461 | 69.782 | 73.244 | 77.514 | 55.934 | 56.759 | 53.438 | 46.703 | 56.082 | 56.589 | 51.092 | 42.366 | 41.595 | 37.002 | 38.772 | 36.345 | 37.829 | 36.647 | 38.328 | 34.171 | 34.566 | 34.437 | 34.452 | 29.202 | 34.078 | 30.601 | 31.189 | 28.409 | 28.889 | 32.015 | 28.441 | 27.395 | 23.463 | 27.553 | 26.208 | 26.447 | 22.044 | 21.174 | 22.946 | 22.342 | 28.023 | 26.594 | 26.944 | 25.678 | 26.32 | 27.578 | 23.474 | 25.886 | 26.986 | 29.174 | 28.599 | 25.822 | 19.005 | 26.982 | 25.435 | 27.114 | 29.485 | 26.181 | 23.572 | 20.543 | 19.13 | 18.228 | 15.5 | 15.721 | 16.395 | 15.243 | 15.073 | 14.909 | 14.927 | 14.517 | 15.809 | 16.944 | 17.477 | 17.914 | 17.921 | 17.772 | 16.6 | 13.9 | 12.9 | 12.6 | 5.4 | 15.1 | 14.9 | 15.5 | 7.9 | 14.9 | 15.1 | 14.5 | 13.5 | 13.1 | 13.5 | 13.5 | 12.6 | 12.2 | 12.4 | 12.4 | 11 | 11 | 11 | 10 | 4.3 | 10.9 | 11 | 10.3 | 0 | 0 | 0 | 9.1 |
Other Expenses
| 15.864 | 5.298 | 5.321 | 8.091 | 3.527 | 2.05 | 16.866 | 15.812 | 15.567 | 11.592 | 12.724 | -19.799 | 1.24 | 1.89 | 7.737 | 3.44 | 1.682 | 1.21 | -1.249 | -2.823 | 4.764 | 2.947 | -4.305 | -0.763 | -1.259 | 1.678 | 1.943 | 0.32 | 1.013 | -0.19 | 0.139 | 0.69 | 0.778 | -0.255 | 0.517 | 1.659 | 1.43 | 1.202 | 1.126 | 1.751 | 2.261 | 1.446 | 1.186 | 1.103 | 1.38 | 4.659 | 0.909 | 1.045 | 1.599 | 1.39 | 1.468 | 1.831 | 1.585 | 1.6 | 1.595 | 1.273 | 1.247 | 1.265 | 1.24 | 1.394 | 1.209 | 1.212 | 1.211 | 0.943 | 1.03 | 1.001 | 0.892 | 0.894 | -7.16 | 0.879 | 0.657 | 1.096 | 0.909 | 0.591 | 0.52 | 0.788 | 0.496 | 0.463 | 0.631 | 3.429 | 0.48 | 0.47 | 0.339 | 0.497 | 0.192 | 0.191 | 0.192 | 0.192 | 0.191 | 0.192 | 0.192 | 7.708 | -1.736 | 1.624 | 1.623 | 6.567 | 6.76 | 6.725 | 6.687 | 7.3 | 6.4 | 5.8 | 6 | 15 | 5.4 | 5 | 5.2 | 13.2 | 5 | 5 | 5.1 | 5.7 | 5.4 | 5.1 | 4.9 | 4.8 | 4.6 | 4.5 | 4.3 | 4.4 | 4.3 | 4.1 | 4 | 4.6 | 4 | 4 | 4.3 | -139.1 | 0 | 0 | 4.6 |
Operating Expenses
| 126.231 | 120.517 | 113.794 | 109.757 | 128.71 | 135.924 | 132.466 | 128.611 | 131.538 | 128.173 | 107.788 | 106.535 | 93.693 | 100.35 | 83.548 | 72.257 | 73.618 | 77.208 | 78.962 | 81.15 | 83.779 | 89.174 | 94.555 | 102.709 | 103.366 | 109.365 | 112.052 | 75.844 | 75.042 | 72.338 | 64.798 | 73.349 | 71.424 | 68.164 | 54.727 | 53.118 | 47.404 | 49.11 | 46.782 | 49.168 | 47.25 | 49.276 | 44.904 | 44.286 | 43.401 | 42.175 | 36.489 | 41.388 | 37.705 | 37.466 | 35.038 | 35.405 | 38.897 | 34.703 | 33.785 | 29.64 | 33.145 | 31.876 | 31.637 | 27.817 | 26.605 | 28.87 | 28.374 | 34.934 | 33.889 | 34.158 | 32.193 | 32.677 | 26.062 | 29.659 | 31.83 | 32.691 | 34.717 | 33.98 | 31.017 | 22.402 | 32.098 | 30.603 | 32.483 | 38.717 | 30.985 | 28.198 | 24.063 | 22.229 | 20.717 | 17.552 | 17.847 | 18.633 | 17.555 | 17.41 | 17.123 | 24.393 | 14.923 | 19.743 | 21.24 | 26.935 | 27.527 | 27.522 | 26.99 | 26.4 | 22.4 | 21.2 | 21 | 20.4 | 20.5 | 19.9 | 20.7 | 21.1 | 19.9 | 20.1 | 19.6 | 19.2 | 18.5 | 18.6 | 18.4 | 17.4 | 16.8 | 16.9 | 16.7 | 15.4 | 15.3 | 15.1 | 14 | 8.9 | 14.9 | 15 | 14.6 | -139.1 | 0 | 0 | 13.7 |
Operating Income
| 87.821 | 70.758 | 58.189 | 67.803 | 93.645 | 92.053 | 110.641 | 94.202 | 121.87 | 134.164 | 150.59 | 92.797 | 120.107 | 96.257 | 76.481 | 65.014 | 64.558 | -11.95 | 44.75 | 32.317 | 47.167 | 52.634 | 60.673 | 51.628 | 76.228 | 59.622 | 37.571 | 50.78 | 58.609 | 60.27 | 48.852 | 40.988 | 27.526 | 29.702 | 32.428 | 29.854 | 8.584 | 36.171 | 29.548 | 26.391 | 40.13 | 33.719 | 33.59 | 32.823 | 37.559 | 31.382 | 28.117 | 18.019 | 30.931 | 32.096 | 25.824 | 18.121 | 29.574 | 35.291 | 30.918 | 24.316 | 34.108 | 27.507 | 21.643 | 17.24 | 10.011 | -3.456 | -10.1 | -13.108 | 2.011 | 13.304 | 6.288 | 9.979 | 20.227 | 11.612 | 9.491 | 5.398 | 12.368 | -2.691 | 13.783 | 4.388 | 8.318 | 7.052 | 7.208 | 6.892 | 18.376 | 15.981 | 15.742 | 7.459 | 7.069 | 6.323 | 5.231 | 4.071 | 5.835 | 6.867 | -0.842 | -10.708 | 4.85 | 5.456 | 5.695 | 11.546 | 16.271 | 16.73 | 17.201 | 13.1 | 11.6 | 11 | 9.1 | 5.9 | 9.2 | 9.8 | 9.2 | 10.2 | 11.2 | 11.7 | 10.6 | 9.5 | 9.7 | 9.5 | 8.8 | 7.3 | 8.4 | 9.1 | 8.8 | 6.8 | 7.8 | 6.9 | 6.1 | 4.1 | 5.2 | 5.2 | 4.7 | -104.4 | 38.8 | 39.2 | -1 |
Operating Income Ratio
| 0.155 | 0.127 | 0.109 | 0.127 | 0.154 | 0.15 | 0.181 | 0.154 | 0.185 | 0.217 | 0.242 | 0.168 | 0.223 | 0.184 | 0.165 | 0.162 | 0.165 | -0.039 | 0.129 | 0.095 | 0.13 | 0.132 | 0.15 | 0.128 | 0.174 | 0.13 | 0.09 | 0.167 | 0.184 | 0.192 | 0.171 | 0.144 | 0.098 | 0.109 | 0.148 | 0.136 | 0.04 | 0.163 | 0.14 | 0.128 | 0.184 | 0.153 | 0.162 | 0.166 | 0.187 | 0.167 | 0.165 | 0.113 | 0.179 | 0.183 | 0.161 | 0.123 | 0.17 | 0.2 | 0.185 | 0.17 | 0.209 | 0.175 | 0.15 | 0.135 | 0.086 | -0.034 | -0.12 | -0.124 | 0.014 | 0.089 | 0.047 | 0.074 | 0.144 | 0.09 | 0.072 | 0.042 | 0.086 | -0.02 | 0.11 | 0.048 | 0.063 | 0.057 | 0.059 | 0.056 | 0.135 | 0.124 | 0.141 | 0.073 | 0.075 | 0.087 | 0.075 | 0.059 | 0.078 | 0.093 | -0.013 | -0.176 | 0.073 | 0.079 | 0.075 | 0.139 | 0.169 | 0.172 | 0.18 | 0.16 | 0.158 | 0.153 | 0.132 | 0.095 | 0.133 | 0.142 | 0.133 | 0.144 | 0.162 | 0.168 | 0.162 | 0.156 | 0.16 | 0.156 | 0.149 | 0.139 | 0.154 | 0.16 | 0.159 | 0.141 | 0.152 | 0.139 | 0.134 | 0.105 | 0.128 | 0.126 | 0.118 | -3.009 | 1 | 1 | -0.027 |
Total Other Income Expenses Net
| -10.105 | -9.614 | -2.485 | -8.854 | -12.765 | -3.401 | -1.738 | 9.127 | -25.892 | -24.552 | -16.465 | -28.802 | -2.686 | 2.777 | 0.463 | 7.903 | 7.856 | -26.621 | -3.833 | -2.411 | -0.204 | 6.522 | -8.548 | -6.272 | -2.241 | -1.522 | 12.498 | -3.539 | 0.381 | 0.368 | 1.696 | -6.896 | -9.331 | 5.982 | -3.306 | 1.666 | -25.215 | 2.494 | -1.991 | -0.152 | 2.362 | -0.929 | 1.438 | 2.477 | -0.096 | 4.659 | -9.769 | -6.289 | 0.516 | 0.757 | -0.101 | 0.954 | 1.897 | 0.011 | 0.026 | 0.214 | 0.029 | 1.409 | -0.11 | -0.949 | -0.648 | 0.237 | 0.879 | 2.678 | 3.246 | -0.043 | -0.313 | 0.846 | 7.842 | 0.545 | 0.34 | 0.547 | 0.117 | 0.939 | 0.571 | -0.153 | 2.989 | 0.098 | 0.134 | -2.524 | -0.303 | 0.768 | -0.307 | -0.459 | -0.16 | 0.209 | 0.342 | 0.38 | 0.623 | 0.15 | -3.143 | -4.211 | -1.68 | 0.583 | 0.106 | 0.063 | 0.276 | 1.368 | 0.234 | 0.3 | 0.4 | 0.2 | 0.4 | 0.5 | 0.2 | 0.1 | -0.6 | 0.5 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | -1.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 0 | 0 | 0 | -2.1 |
Income Before Tax
| 77.716 | 61.144 | 55.704 | 58.949 | 75.295 | 85.451 | 108.903 | 103.329 | 95.978 | 109.612 | 134.125 | 59.529 | 113.591 | 95.197 | 72.708 | 68.913 | 67.426 | -10.585 | 35.499 | 24.474 | 41.404 | 53.567 | 46.439 | 39.767 | 68.212 | 52.318 | 44.646 | 43.729 | 55.523 | 57.357 | 47.428 | 31.75 | 30.433 | 34.014 | 27.077 | 30.184 | 12.641 | 37.717 | 26.406 | 25.072 | 41.2 | 31.562 | 33.812 | 34.342 | 36.524 | 35.397 | 17.972 | 11.327 | 30.993 | 32.432 | 25.3 | 18.655 | 31.057 | 34.781 | 30.608 | 24.189 | 33.824 | 28.56 | 21.106 | 15.758 | 8.826 | -3.856 | -9.891 | -12.822 | 4.911 | 12.893 | 5.641 | 10.305 | 19.825 | 11.789 | 9.369 | 5.571 | 12.005 | -2.111 | 13.941 | 3.88 | 10.709 | 6.57 | 6.863 | 6.459 | 17.686 | 16.257 | 15.009 | 6.549 | 6.365 | 6.018 | 5.036 | 3.969 | 5.729 | 6.29 | -0.957 | -4.38 | 0.742 | 5.13 | 4.87 | 10.484 | 15.443 | 16.899 | 16.21 | 12.3 | 10.6 | 9.7 | 8.1 | 5.1 | 8.6 | 8.9 | 7.7 | 9.5 | 10.2 | 10.9 | 10 | 8.8 | 8.7 | 8.5 | 8.1 | 6.5 | 7.5 | 8.1 | 7.7 | 5.6 | 6.9 | 5.9 | 5.1 | 3.1 | 5.3 | 3.9 | 3.2 | 0 | 0 | 0 | -3.1 |
Income Before Tax Ratio
| 0.137 | 0.109 | 0.104 | 0.11 | 0.124 | 0.14 | 0.179 | 0.168 | 0.146 | 0.177 | 0.215 | 0.108 | 0.211 | 0.182 | 0.157 | 0.172 | 0.172 | -0.034 | 0.103 | 0.072 | 0.114 | 0.135 | 0.115 | 0.099 | 0.155 | 0.114 | 0.107 | 0.143 | 0.175 | 0.183 | 0.166 | 0.112 | 0.109 | 0.125 | 0.123 | 0.137 | 0.059 | 0.17 | 0.126 | 0.121 | 0.189 | 0.143 | 0.163 | 0.173 | 0.182 | 0.189 | 0.105 | 0.071 | 0.179 | 0.184 | 0.158 | 0.127 | 0.179 | 0.197 | 0.183 | 0.17 | 0.207 | 0.181 | 0.146 | 0.123 | 0.076 | -0.038 | -0.117 | -0.121 | 0.035 | 0.086 | 0.042 | 0.076 | 0.141 | 0.091 | 0.071 | 0.044 | 0.084 | -0.015 | 0.111 | 0.043 | 0.082 | 0.053 | 0.056 | 0.052 | 0.13 | 0.126 | 0.135 | 0.064 | 0.067 | 0.083 | 0.072 | 0.057 | 0.076 | 0.085 | -0.015 | -0.072 | 0.011 | 0.074 | 0.064 | 0.126 | 0.16 | 0.174 | 0.17 | 0.15 | 0.145 | 0.135 | 0.117 | 0.082 | 0.125 | 0.129 | 0.111 | 0.134 | 0.148 | 0.156 | 0.152 | 0.144 | 0.144 | 0.14 | 0.137 | 0.124 | 0.137 | 0.142 | 0.139 | 0.116 | 0.135 | 0.119 | 0.112 | 0.079 | 0.13 | 0.094 | 0.081 | 0 | 0 | 0 | -0.084 |
Income Tax Expense
| 19.658 | 15.678 | 7.252 | 16.068 | 17.507 | 15.38 | 20.158 | 10.025 | 20.51 | 22.596 | 16.607 | 7.585 | 21.537 | 13.102 | 14.995 | 9.936 | 12.07 | -1.594 | 10.855 | 1.82 | 5.757 | 9.775 | 9.45 | 7.102 | 14.666 | 9.992 | 8.617 | 54.548 | 12.715 | 8.719 | 8.537 | 4.505 | -0.369 | 6.862 | 7.788 | 7.721 | 1.317 | 9.033 | 6.411 | 5.561 | 11.26 | 6.984 | 8.423 | 10.684 | 9.534 | 8.749 | 3.178 | 1.486 | 6.995 | 8.828 | 7.411 | 3.417 | 6.118 | 9.512 | 9.03 | 4.611 | 10.486 | 8.282 | 5.637 | 4.037 | 0.768 | -1.272 | -2.107 | -3.597 | 0.923 | 3.752 | 1.529 | 2.367 | 5.531 | 3.407 | 3.148 | 0.927 | 2.645 | -2.56 | 5.158 | 2.347 | 4.358 | 2.318 | 2.417 | 1.613 | 6.361 | 5.853 | 5.403 | 2.358 | 2.292 | 2.167 | 1.813 | 1.429 | 2.062 | 2.265 | -0.345 | -1.576 | 0.268 | 1.846 | 1.754 | 3.774 | 5.715 | 6.252 | 5.997 | 4.7 | 4 | 3.7 | 3.1 | 1.9 | 3.2 | 3.3 | 1.9 | 3.8 | 3.8 | 4 | 3.7 | 3.3 | 3.1 | 3.1 | 2.9 | 2.3 | 2.7 | 2.9 | 2.7 | 2 | 2.2 | 2.2 | 1.9 | 0.8 | 1.3 | 1.8 | 1.6 | -1.1 | -1.1 | -1.2 | -0.4 |
Net Income
| 58.058 | 45.466 | 48.452 | 42.881 | 57.788 | 70.071 | 88.745 | 93.304 | 75.468 | 87.016 | 117.518 | 51.944 | 92.054 | 82.095 | 57.713 | 58.977 | 55.356 | -8.991 | 24.644 | 22.654 | 35.647 | 43.792 | 36.989 | 32.665 | 53.546 | 42.326 | 36.029 | -10.819 | 42.808 | 48.638 | 38.891 | 27.245 | 30.802 | 27.152 | 19.289 | 22.463 | 11.324 | 28.684 | 19.995 | 19.511 | 29.94 | 24.578 | 25.389 | 23.658 | 26.99 | 26.648 | 14.794 | 9.841 | 23.998 | 23.604 | 17.889 | 15.238 | 24.939 | 25.269 | 21.578 | 19.578 | 23.338 | 20.278 | 15.469 | 11.721 | 8.058 | -2.584 | -7.784 | -9.225 | 3.988 | 9.141 | 4.112 | 7.938 | 14.294 | 8.382 | 6.221 | 4.644 | 9.36 | 0.449 | 9.371 | 2.688 | 6.326 | 4.257 | 4.439 | 4.828 | 11.25 | 10.344 | 9.606 | 4.191 | 4.073 | 3.851 | 3.223 | 2.54 | 3.667 | 4.025 | -0.612 | -2.804 | 0.474 | 3.284 | 3.116 | 6.71 | 9.728 | 10.647 | 10.213 | 7.6 | 6.6 | 6 | 5 | 3.2 | 5.4 | 5.6 | 5.8 | 5.7 | 6.4 | 6.9 | 6.3 | 5.5 | 5.6 | 5.4 | 5.2 | 4.2 | 4.8 | 5.2 | 5 | 3.6 | 4.7 | 3.7 | 3.2 | 2.3 | 3.9 | 2.1 | 1.6 | 1.1 | 1.1 | 1.2 | -2.7 |
Net Income Ratio
| 0.102 | 0.081 | 0.09 | 0.08 | 0.095 | 0.114 | 0.146 | 0.152 | 0.115 | 0.141 | 0.189 | 0.094 | 0.171 | 0.157 | 0.124 | 0.147 | 0.141 | -0.029 | 0.071 | 0.067 | 0.098 | 0.11 | 0.091 | 0.081 | 0.122 | 0.092 | 0.086 | -0.035 | 0.135 | 0.155 | 0.136 | 0.096 | 0.11 | 0.1 | 0.088 | 0.102 | 0.053 | 0.129 | 0.095 | 0.094 | 0.138 | 0.111 | 0.123 | 0.119 | 0.134 | 0.142 | 0.087 | 0.062 | 0.139 | 0.134 | 0.111 | 0.104 | 0.143 | 0.143 | 0.129 | 0.137 | 0.143 | 0.129 | 0.107 | 0.092 | 0.069 | -0.025 | -0.092 | -0.087 | 0.028 | 0.061 | 0.031 | 0.059 | 0.102 | 0.065 | 0.047 | 0.036 | 0.065 | 0.003 | 0.075 | 0.03 | 0.048 | 0.034 | 0.036 | 0.039 | 0.083 | 0.08 | 0.086 | 0.041 | 0.043 | 0.053 | 0.046 | 0.037 | 0.049 | 0.054 | -0.009 | -0.046 | 0.007 | 0.048 | 0.041 | 0.081 | 0.101 | 0.109 | 0.107 | 0.093 | 0.09 | 0.083 | 0.072 | 0.052 | 0.078 | 0.081 | 0.084 | 0.081 | 0.093 | 0.099 | 0.096 | 0.09 | 0.093 | 0.089 | 0.088 | 0.08 | 0.088 | 0.091 | 0.09 | 0.075 | 0.092 | 0.075 | 0.07 | 0.059 | 0.096 | 0.051 | 0.04 | 0.032 | 0.028 | 0.031 | -0.073 |
EPS
| 2.34 | 1.83 | 1.95 | 1.72 | 2.32 | 2.82 | 3.58 | 3.77 | 3.05 | 3.52 | 4.76 | 2.11 | 3.74 | 3.34 | 2.35 | 2.41 | 2.27 | -0.37 | 1.01 | 0.93 | 1.46 | 1.77 | 1.5 | 1.31 | 2.13 | 1.69 | 1.48 | -0.48 | 1.88 | 2.13 | 1.71 | 1.2 | 1.36 | 1.21 | 0.86 | 1 | 0.5 | 1.26 | 0.88 | 0.86 | 1.33 | 1.09 | 1.13 | 1.05 | 1.2 | 1.2 | 0.67 | 0.45 | 1.09 | 1.08 | 0.83 | 0.71 | 1.13 | 1.14 | 0.99 | 0.89 | 1.06 | 0.92 | 0.71 | 0.53 | 0.37 | -0.12 | -0.36 | -0.43 | 0.18 | 0.42 | 0.19 | 0.36 | 0.64 | 0.38 | 0.28 | 0.21 | 0.42 | 0.02 | 0.42 | 0.12 | 0.28 | 0.19 | 0.2 | 0.21 | 0.5 | 0.47 | 0.44 | 0.19 | 0.19 | 0.18 | 0.15 | 0.12 | 0.17 | 0.18 | -0.028 | -0.14 | 0.024 | 0.17 | 0.16 | 0.31 | 0.48 | 0.54 | 0.52 | 0.35 | 0.34 | 0.31 | 0.25 | 0.14 | 0.26 | 0.27 | 0.29 | 0.24 | 0.32 | 0.35 | 0.33 | 0.23 | 0.29 | 0.28 | 0.26 | 0.21 | 0.24 | 0.26 | 0.25 | 0.18 | 0.23 | 0.18 | 0.16 | 0.11 | 0.19 | 0.1 | 0.08 | 0.055 | 0.055 | 0.06 | -0.13 |
EPS Diluted
| 2.32 | 1.82 | 1.93 | 1.71 | 2.3 | 2.79 | 3.54 | 3.74 | 3.02 | 3.48 | 4.7 | 2.08 | 3.69 | 3.3 | 2.32 | 2.39 | 2.25 | -0.37 | 1 | 0.92 | 1.44 | 1.75 | 1.48 | 1.29 | 2.1 | 1.67 | 1.45 | -0.48 | 1.87 | 2.11 | 1.69 | 1.19 | 1.35 | 1.2 | 0.85 | 1 | 0.5 | 1.26 | 0.88 | 0.86 | 1.32 | 1.08 | 1.12 | 1.04 | 1.19 | 1.18 | 0.66 | 0.44 | 1.08 | 1.07 | 0.82 | 0.7 | 1.12 | 1.12 | 0.97 | 0.89 | 1.04 | 0.91 | 0.7 | 0.53 | 0.37 | -0.12 | -0.36 | -0.43 | 0.18 | 0.42 | 0.19 | 0.36 | 0.64 | 0.37 | 0.28 | 0.21 | 0.42 | 0.02 | 0.42 | 0.12 | 0.28 | 0.19 | 0.2 | 0.21 | 0.49 | 0.46 | 0.43 | 0.19 | 0.19 | 0.18 | 0.15 | 0.12 | 0.17 | 0.18 | -0.028 | -0.14 | 0.022 | 0.15 | 0.14 | 0.31 | 0.44 | 0.48 | 0.46 | 0.35 | 0.3 | 0.28 | 0.23 | 0.14 | 0.23 | 0.24 | 0.25 | 0.24 | 0.27 | 0.29 | 0.33 | 0.23 | 0.29 | 0.28 | 0.26 | 0.21 | 0.24 | 0.26 | 0.25 | 0.18 | 0.23 | 0.18 | 0.16 | 0.11 | 0.19 | 0.1 | 0.08 | 0.055 | 0.055 | 0.06 | -0.13 |
EBITDA
| 120.658 | 103.587 | 90.682 | 101.948 | 117.71 | 117.843 | 135.59 | 118.308 | 141.548 | 140.33 | 159.105 | 84.279 | 132.565 | 109.577 | 108.853 | 79.393 | 90.569 | 46.835 | 67.303 | 39.452 | 75.019 | 78.27 | 79.647 | 64.554 | 101.227 | 87.49 | 63.126 | 57.393 | 75.567 | 75.698 | 64.063 | 56.59 | 56.23 | 34.603 | 43.971 | 41.819 | 50.523 | 47.746 | 41.092 | 38.83 | 52.822 | 45.755 | 44.942 | 42.554 | 48.541 | 44.487 | 36.83 | 20.696 | 38.9 | 33.486 | 33.773 | 19.952 | 37.878 | 36.891 | 38.508 | 31.863 | 41.663 | 35.636 | 30.417 | 26.612 | 19.246 | -2.244 | -1.508 | -1.785 | 6.913 | 21.43 | 14.136 | 16.953 | 19.62 | 18.339 | 15.56 | 12.497 | 21.459 | 5.649 | 19.944 | 12.485 | 13.372 | 14.928 | 14.346 | 16.783 | 24.987 | 21.86 | 22.027 | 14.587 | 12.644 | 10.597 | 9.423 | 8.787 | 10.013 | 11.211 | 10.558 | 4.746 | 14.437 | 11.297 | 12.012 | 18.05 | 22.755 | 22.087 | 23.654 | 20.1 | 17.6 | 16.6 | 14.7 | 12 | 14.4 | 14.7 | 15 | 15 | 16.1 | 16.6 | 15.4 | 15.1 | 14.9 | 14.5 | 13.4 | 12 | 12.9 | 13.5 | 13 | 11.2 | 12.3 | 10.8 | 9.9 | 8.4 | 9.1 | 9 | 8.8 | -104.4 | 38.8 | 39.2 | 3.6 |
EBITDA Ratio
| 0.213 | 0.185 | 0.169 | 0.191 | 0.194 | 0.193 | 0.222 | 0.193 | 0.215 | 0.227 | 0.255 | 0.152 | 0.246 | 0.209 | 0.235 | 0.198 | 0.231 | 0.152 | 0.194 | 0.117 | 0.207 | 0.197 | 0.196 | 0.16 | 0.23 | 0.191 | 0.151 | 0.188 | 0.238 | 0.242 | 0.224 | 0.199 | 0.201 | 0.127 | 0.2 | 0.19 | 0.234 | 0.215 | 0.195 | 0.188 | 0.243 | 0.207 | 0.217 | 0.215 | 0.241 | 0.237 | 0.215 | 0.13 | 0.225 | 0.19 | 0.21 | 0.136 | 0.218 | 0.209 | 0.23 | 0.223 | 0.255 | 0.226 | 0.211 | 0.208 | 0.165 | -0.022 | -0.018 | -0.017 | 0.049 | 0.143 | 0.106 | 0.126 | 0.14 | 0.142 | 0.118 | 0.098 | 0.15 | 0.041 | 0.159 | 0.138 | 0.102 | 0.121 | 0.118 | 0.135 | 0.184 | 0.17 | 0.198 | 0.143 | 0.134 | 0.146 | 0.135 | 0.127 | 0.134 | 0.152 | 0.162 | 0.078 | 0.216 | 0.164 | 0.159 | 0.218 | 0.236 | 0.227 | 0.248 | 0.245 | 0.24 | 0.23 | 0.213 | 0.194 | 0.209 | 0.213 | 0.216 | 0.212 | 0.233 | 0.238 | 0.235 | 0.248 | 0.246 | 0.238 | 0.227 | 0.229 | 0.236 | 0.237 | 0.234 | 0.232 | 0.24 | 0.218 | 0.218 | 0.215 | 0.224 | 0.218 | 0.222 | -3.009 | 1 | 1 | 0.097 |