Mohawk Industries, Inc.
NYSE:MHK
136.75 (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 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,719 | 2,801.3 | 2,679.4 | 2,612.278 | 2,766.186 | 2,950.428 | 2,806.223 | 2,650.675 | 2,917.539 | 3,153.188 | 3,015.663 | 2,760.737 | 2,817.017 | 2,953.833 | 2,669.026 | 2,641.764 | 2,574.87 | 2,049.8 | 2,285.763 | 2,424.512 | 2,519.185 | 2,584.485 | 2,442.49 | 2,448.618 | 2,545.8 | 2,577.014 | 2,412.202 | 2,369.097 | 2,448.51 | 2,453.038 | 2,220.645 | 2,182.566 | 2,294.139 | 2,310.336 | 2,172.046 | 1,997.997 | 2,150.656 | 2,041.733 | 1,881.177 | 1,951.446 | 1,990.658 | 2,048.247 | 1,813.095 | 1,924.104 | 1,961.536 | 1,976.299 | 1,486.815 | 1,435.659 | 1,473.493 | 1,469.793 | 1,409.035 | 1,378.297 | 1,442.512 | 1,477.854 | 1,343.595 | 1,262.198 | 1,309.552 | 1,400.086 | 1,347.236 | 1,347.108 | 1,382.565 | 1,406.012 | 1,208.339 | 1,485.172 | 1,763.034 | 1,840.045 | 1,738.097 | 1,807.268 | 1,937.677 | 1,977.21 | 1,863.863 | 1,898.594 | 2,024.019 | 2,058.123 | 1,925.106 | 1,804.551 | 1,697.634 | 1,624.692 | 1,493.222 | 1,471.045 | 1,531.15 | 1,486.916 | 1,391.261 | 1,369.991 | 1,303.166 | 1,247.181 | 1,084.715 | 1,203.476 | 1,224.403 | 1,227.747 | 866.71 | 1,004.248 | 869.666 | 828.348 | 743.683 | 799.441 | 838.514 | 852.808 | 765.083 | 775.6 | 809.9 | 790.8 | 709.2 | 1,056.7 | 576.3 | 546.4 | 459.8 | 516.2 | 500.8 | 479.2 | 412.8 | 465.7 | 471.2 | 474.6 | 383.7 | 415.1 | 425.3 | 429.8 | 379.8 | 362.1 | 377.6 | 370.5 | 327.1 | 219.7 | 216.9 | 156.9 | 140.5 | 132.7 | 77.8 | 78 | 64 | 75.1 | 75 | 75 | 75 |
Cost of Revenue
| 2,026.4 | 2,042.3 | 2,022.8 | 1,967.155 | 2,074.179 | 2,218.519 | 2,162.781 | 2,096.235 | 2,203.878 | 2,279.991 | 2,213.535 | 2,023.294 | 1,979.702 | 2,051.626 | 1,877.257 | 1,903.68 | 1,868.671 | 1,679.833 | 1,669.323 | 1,801.705 | 1,827.494 | 1,847.867 | 1,817.563 | 1,802.228 | 1,825.367 | 1,810.459 | 1,707.51 | 1,615.473 | 1,665.209 | 1,673.902 | 1,540.292 | 1,491.567 | 1,567.58 | 1,554.748 | 1,532.367 | 1,375.787 | 1,489.252 | 1,426.604 | 1,369.234 | 1,409.843 | 1,434.236 | 1,473.435 | 1,331.74 | 1,411.307 | 1,444.646 | 1,462.243 | 1,109.749 | 1,066.329 | 1,100.656 | 1,081.329 | 1,049.609 | 1,042.88 | 1,084.889 | 1,095.607 | 1,002.003 | 920.532 | 964.62 | 1,025.33 | 1,005.99 | 1,005.414 | 1,013.106 | 1,038.624 | 1,054.65 | 1,129.21 | 1,323.963 | 1,357.153 | 1,278.258 | 1,318.005 | 1,392.294 | 1,420.512 | 1,340.423 | 1,344.516 | 1,455.508 | 1,465.745 | 1,422.096 | 1,349.496 | 1,245.766 | 1,193.183 | 1,108.52 | 1,025.975 | 1,104.34 | 1,093.686 | 1,035.53 | 990.4 | 938.28 | 907.078 | 809.919 | 860.8 | 883.746 | 888.561 | 652.115 | 786.734 | 649.023 | 611.628 | 565.658 | 576.322 | 604.702 | 615.982 | 553.645 | 552 | 581.9 | 560.7 | 506 | 788 | 416.1 | 388 | 338.9 | 382.7 | 369 | 349.4 | 303.8 | 338.8 | 347.6 | 344.1 | 282.7 | 311.5 | 321.3 | 326.6 | 285.7 | 274.2 | 281.2 | 272.3 | 230.9 | 162.6 | 159.2 | 117.1 | 104.7 | 100.1 | 58.2 | 58.2 | 47.9 | 0 | 0 | 0 | 0 |
Gross Profit
| 692.6 | 759 | 656.6 | 645.123 | 692.007 | 731.909 | 643.442 | 554.44 | 713.661 | 873.197 | 802.128 | 737.443 | 837.315 | 902.207 | 791.769 | 738.084 | 706.199 | 369.967 | 616.44 | 622.807 | 691.691 | 736.618 | 624.927 | 646.39 | 720.433 | 766.555 | 704.692 | 753.624 | 783.301 | 779.136 | 680.353 | 690.999 | 726.559 | 755.588 | 639.679 | 622.21 | 661.404 | 615.129 | 511.943 | 541.603 | 556.422 | 574.812 | 481.355 | 512.797 | 516.89 | 514.056 | 377.066 | 369.33 | 372.837 | 388.464 | 359.426 | 335.417 | 357.623 | 382.247 | 341.592 | 341.666 | 344.932 | 374.756 | 341.246 | 341.694 | 369.459 | 367.388 | 153.689 | 355.962 | 439.071 | 482.892 | 459.839 | 489.263 | 545.383 | 556.698 | 523.44 | 554.078 | 568.511 | 592.378 | 503.01 | 455.055 | 451.868 | 431.509 | 384.702 | 445.07 | 426.81 | 393.23 | 355.731 | 379.591 | 364.886 | 340.103 | 274.796 | 342.676 | 340.657 | 339.186 | 214.595 | 217.514 | 220.643 | 216.72 | 178.025 | 223.119 | 233.812 | 236.826 | 211.438 | 223.6 | 228 | 230.1 | 203.2 | 268.7 | 160.2 | 158.4 | 120.9 | 133.5 | 131.8 | 129.8 | 109 | 126.9 | 123.6 | 130.5 | 101 | 103.6 | 104 | 103.2 | 94.1 | 87.9 | 96.4 | 98.2 | 96.2 | 57.1 | 57.7 | 39.8 | 35.8 | 32.6 | 19.6 | 19.8 | 16.1 | 75.1 | 75 | 75 | 75 |
Gross Profit Ratio
| 0.255 | 0.271 | 0.245 | 0.247 | 0.25 | 0.248 | 0.229 | 0.209 | 0.245 | 0.277 | 0.266 | 0.267 | 0.297 | 0.305 | 0.297 | 0.279 | 0.274 | 0.18 | 0.27 | 0.257 | 0.275 | 0.285 | 0.256 | 0.264 | 0.283 | 0.297 | 0.292 | 0.318 | 0.32 | 0.318 | 0.306 | 0.317 | 0.317 | 0.327 | 0.295 | 0.311 | 0.308 | 0.301 | 0.272 | 0.278 | 0.28 | 0.281 | 0.265 | 0.267 | 0.264 | 0.26 | 0.254 | 0.257 | 0.253 | 0.264 | 0.255 | 0.243 | 0.248 | 0.259 | 0.254 | 0.271 | 0.263 | 0.268 | 0.253 | 0.254 | 0.267 | 0.261 | 0.127 | 0.24 | 0.249 | 0.262 | 0.265 | 0.271 | 0.281 | 0.282 | 0.281 | 0.292 | 0.281 | 0.288 | 0.261 | 0.252 | 0.266 | 0.266 | 0.258 | 0.303 | 0.279 | 0.264 | 0.256 | 0.277 | 0.28 | 0.273 | 0.253 | 0.285 | 0.278 | 0.276 | 0.248 | 0.217 | 0.254 | 0.262 | 0.239 | 0.279 | 0.279 | 0.278 | 0.276 | 0.288 | 0.282 | 0.291 | 0.287 | 0.254 | 0.278 | 0.29 | 0.263 | 0.259 | 0.263 | 0.271 | 0.264 | 0.272 | 0.262 | 0.275 | 0.263 | 0.25 | 0.245 | 0.24 | 0.248 | 0.243 | 0.255 | 0.265 | 0.294 | 0.26 | 0.266 | 0.254 | 0.255 | 0.246 | 0.252 | 0.254 | 0.252 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 346.892 | 0 | 0 | 0 | 366.464 | 0 | 0 | 0 | 344.807 | 0 | 0 | 0 | 349.377 | 0 | 0 | 0 | 337.786 | 0 | 0 | 0 | 316.16 | 0 | 0 | 0 | 290.598 | 0 | 0 | 0 | 263.579 | 0 | 0 | 0 | 272.956 | 0 | 0 | 0 | 289.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 135.175 | 0 | 0 | 0 | 126.898 | 0 | 0 | 0 | 139.538 | 0 | 0 | 0 | 105.974 | 0 | 0 | 0 | 130.207 | 0 | 0 | 0 | 116.854 | 0 | 0 | 0 | 119.56 | 0 | 0 | 0 | 122.148 | 0 | 0 | 0 | 100.012 | 0 | 0 | 0 | 45.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 480.3 | 503.6 | 500.5 | 482.067 | 549.641 | 578.863 | 517.652 | 493.362 | 523.479 | 505.27 | 481.327 | 484.345 | 477.341 | 497.783 | 474.254 | 455.351 | 443.455 | 430.925 | 464.957 | 467.993 | 451.471 | 469.758 | 459.597 | 433.014 | 433.189 | 440.248 | 436.293 | 410.158 | 403.203 | 423.311 | 405.569 | 385.727 | 348.252 | 404.896 | 394.007 | 372.968 | 372.67 | 359.313 | 468.169 | 335.483 | 342.729 | 352.564 | 350.62 | 361.809 | 340.987 | 380.858 | 290.224 | 273.47 | 268.883 | 280.746 | 287.45 | 269.123 | 266.159 | 280.547 | 285.508 | 256.026 | 259.75 | 285.03 | 287.625 | 294.829 | 301.388 | 292.71 | 299.573 | 324.892 | 321.259 | 336.829 | 335.521 | 308.796 | 344.569 | 358.45 | 352.863 | 324.704 | 345.771 | 369.333 | 352.443 | 289.718 | 274.052 | 271.02 | 261.072 | 272.25 | 233.752 | 242.557 | 236.692 | 205.227 | 205.482 | 210.035 | 196.603 | 179.773 | 197.779 | 200.123 | 140.327 | 119.931 | 128.235 | 133.159 | 124.42 | 126.755 | 127.151 | 126.971 | 124.857 | 120.2 | 119.3 | 121.4 | 124.1 | 162.1 | 84.7 | 84.6 | 74.8 | 76.7 | 74.4 | 74.5 | 72 | 81.5 | 76.1 | 80.2 | 69.1 | 99.6 | 71.7 | 70.5 | 62.5 | 57.1 | 55.8 | 57.9 | 60.3 | 33.1 | 35.2 | 25.1 | 24.8 | 19.2 | 10.2 | 12.3 | 12.3 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 0.2 | 3.2 | 7.938 | 8.551 | -2.215 | 0.566 | -10.008 | 1.242 | 2.526 | -2.438 | -1.14 | -0.021 | 11.168 | 2.227 | 6.742 | 0.726 | 0.193 | -5.679 | 9.522 | -52.713 | 3.048 | 3.736 | -0.504 | -0.706 | -2.09 | -3.998 | -3.75 | -1.285 | -3.002 | 2.832 | 3.19 | -3.839 | 5.807 | -3.429 | -11.525 | -4.249 | -2.928 | 1.083 | -9.737 | 2.374 | 1.555 | -4.89 | -2.656 | -1.168 | 1.097 | -6.387 | -1.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,088.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,418.912 | 1,418.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.935 | 19.592 | 20.944 | 20.875 | 29.2 | 24.8 | 27.8 | 23.5 | 19.3 | 16 | 16.7 | 16 | 14 | 15.3 | 14.9 | 15.1 | 13.8 | 14.3 | 13.3 | 13.8 | 11.6 | 12.7 | 13.4 | 14.9 | 12.7 | 12.3 | 12.3 | 12 | 6.8 | 7.4 | 4.2 | 4.7 | 2.6 | 1.7 | 1.6 | 1.8 | -279.4 | 0 | 0 | 0 |
Operating Expenses
| 480.3 | 503.6 | 500.5 | 482.067 | 549.641 | 578.863 | 517.652 | 493.362 | 523.479 | 505.27 | 481.327 | 484.345 | 477.341 | 497.783 | 474.254 | 455.351 | 443.455 | 430.925 | 464.957 | 467.993 | 451.471 | 469.758 | 459.597 | 433.014 | 433.189 | 440.248 | 436.293 | 410.158 | 403.203 | 423.311 | 405.569 | 385.727 | 348.252 | 404.896 | 394.007 | 372.968 | 372.67 | 359.313 | 468.169 | 335.483 | 342.729 | 352.564 | 350.62 | 361.809 | 340.987 | 380.858 | 290.224 | 273.47 | 268.883 | 280.746 | 287.45 | 269.123 | 266.159 | 280.547 | 285.508 | 256.026 | 259.75 | 285.03 | 287.625 | 294.829 | 301.388 | 292.71 | 299.573 | -1,094.02 | 1,740.171 | 336.829 | 335.521 | 308.796 | 344.569 | 358.45 | 352.863 | 324.704 | 345.771 | 369.333 | 352.443 | 289.718 | 274.052 | 271.02 | 261.072 | 272.25 | 233.752 | 242.557 | 236.692 | 205.227 | 205.482 | 210.035 | 196.603 | 179.773 | 197.779 | 200.123 | 140.327 | 119.931 | 128.235 | 133.159 | 124.42 | 147.69 | 146.743 | 147.915 | 145.732 | 149.4 | 144.1 | 149.2 | 147.6 | 181.4 | 100.7 | 101.3 | 90.8 | 90.7 | 89.7 | 89.4 | 87.1 | 95.3 | 90.4 | 93.5 | 82.9 | 111.2 | 84.4 | 83.9 | 77.4 | 69.8 | 68.1 | 70.2 | 72.3 | 39.9 | 42.6 | 29.3 | 29.5 | 21.8 | 11.9 | 13.9 | 14.1 | -279.4 | 0 | 0 | 0 |
Operating Income
| 212.3 | 255.4 | 156.1 | 163.056 | -733.742 | 153.046 | -43.553 | 61.078 | 37.959 | 367.927 | 176.948 | 253.098 | 359.974 | 404.424 | 317.515 | 282.733 | 262.744 | -60.958 | 151.483 | 154.814 | 240.22 | 266.86 | 165.33 | 213.376 | 287.244 | 326.307 | 268.399 | 343.466 | 380.098 | 355.825 | 274.784 | 305.272 | 378.307 | 350.692 | 245.672 | 249.242 | 288.734 | 255.816 | 43.774 | 206.12 | 213.693 | 222.248 | 130.735 | 150.988 | 175.903 | 133.198 | 86.842 | 95.86 | 103.954 | 107.718 | 71.976 | 66.294 | 91.464 | 101.7 | 56.084 | 85.64 | 85.182 | 89.726 | 53.621 | 46.865 | 68.071 | 74.678 | -145.884 | -93.415 | -1,301.1 | 146.063 | 124.318 | 180.467 | 200.814 | 198.248 | 170.577 | 229.374 | 222.74 | 223.045 | 150.567 | 165.337 | 177.816 | 160.489 | 123.63 | 172.82 | 193.058 | 150.673 | 119.039 | 174.364 | 159.404 | 130.068 | 78.193 | 162.903 | 142.878 | 139.063 | 74.268 | 97.583 | 92.408 | 83.561 | 53.605 | 75.429 | 87.069 | 88.911 | 65.706 | 74.2 | 83.9 | 80.9 | 55.6 | 87.3 | 59.5 | 57.1 | 30.1 | 42.8 | 42.1 | 40.4 | 21.9 | 31.6 | 33.2 | 37 | 18.1 | -7.6 | 19.6 | 19.3 | 16.7 | 18.1 | 28.3 | 28 | 23.9 | 17.2 | 15.1 | 10.5 | 6.3 | 10.8 | 7.7 | 5.9 | 2 | -204.3 | 75 | 75 | 75 |
Operating Income Ratio
| 0.078 | 0.091 | 0.058 | 0.062 | -0.265 | 0.052 | -0.016 | 0.023 | 0.013 | 0.117 | 0.059 | 0.092 | 0.128 | 0.137 | 0.119 | 0.107 | 0.102 | -0.03 | 0.066 | 0.064 | 0.095 | 0.103 | 0.068 | 0.087 | 0.113 | 0.127 | 0.111 | 0.145 | 0.155 | 0.145 | 0.124 | 0.14 | 0.165 | 0.152 | 0.113 | 0.125 | 0.134 | 0.125 | 0.023 | 0.106 | 0.107 | 0.109 | 0.072 | 0.078 | 0.09 | 0.067 | 0.058 | 0.067 | 0.071 | 0.073 | 0.051 | 0.048 | 0.063 | 0.069 | 0.042 | 0.068 | 0.065 | 0.064 | 0.04 | 0.035 | 0.049 | 0.053 | -0.121 | -0.063 | -0.738 | 0.079 | 0.072 | 0.1 | 0.104 | 0.1 | 0.092 | 0.121 | 0.11 | 0.108 | 0.078 | 0.092 | 0.105 | 0.099 | 0.083 | 0.117 | 0.126 | 0.101 | 0.086 | 0.127 | 0.122 | 0.104 | 0.072 | 0.135 | 0.117 | 0.113 | 0.086 | 0.097 | 0.106 | 0.101 | 0.072 | 0.094 | 0.104 | 0.104 | 0.086 | 0.096 | 0.104 | 0.102 | 0.078 | 0.083 | 0.103 | 0.105 | 0.065 | 0.083 | 0.084 | 0.084 | 0.053 | 0.068 | 0.07 | 0.078 | 0.047 | -0.018 | 0.046 | 0.045 | 0.044 | 0.05 | 0.075 | 0.076 | 0.073 | 0.078 | 0.07 | 0.067 | 0.045 | 0.081 | 0.099 | 0.076 | 0.031 | -2.72 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -10.5 | -55.6 | -23.3 | -9.423 | -867.557 | -2.215 | 152.772 | -24.609 | -556.103 | -9.241 | 129.934 | -1.14 | -0.021 | 11.168 | 2.227 | 6.742 | 0.726 | -1.037 | -5.679 | 9.522 | -52.713 | 3.048 | 3.736 | -0.504 | -0.706 | -2.09 | -3.998 | -3.75 | -1.285 | -3.002 | 2.832 | 3.19 | -3.839 | 5.807 | -3.429 | -11.525 | -4.249 | -2.928 | 1.083 | -9.737 | 2.374 | 1.555 | -4.89 | -2.656 | -1.168 | 1.097 | -6.387 | -1.366 | 0.322 | -0.44 | 1.825 | -0.257 | -13.413 | -0.396 | 0.015 | 3.002 | 3.471 | -0.544 | 3.799 | -34.527 | 0.61 | 5.568 | -1.637 | -142.837 | -1,423.113 | -1.65 | -2.779 | 0.003 | 0.799 | 2.783 | 4.895 | 2.262 | 8.779 | 2.634 | -2.727 | -0.934 | 0.4 | -0.922 | -2.004 | 0.071 | -2.467 | -0.991 | -1.422 | 0.728 | -1.333 | -1.059 | 0.48 | -6.62 | -0.888 | 0.154 | 0.843 | -1.86 | -1.051 | -1.574 | -1.469 | -1.608 | -7.846 | -1.215 | -0.773 | 0.8 | -1.1 | -0.2 | -1.5 | -20.6 | -0.9 | -0.8 | -0.1 | -5.9 | -0.9 | -0.9 | -0.3 | -2.8 | -0.8 | -1.1 | -0.7 | -1 | -0.2 | -0.7 | -0.6 | -3 | -7.8 | -0.6 | -11.1 | -0.2 | 1.9 | 1.9 | 0.1 | 0.3 | -0.6 | -0.7 | -0.2 | 205.9 | -73.4 | -73.4 | -73.4 |
Income Before Tax
| 201.8 | 199.8 | 132.8 | 153.633 | -745.335 | 127.974 | 109.219 | 36.469 | -518.144 | 358.686 | 306.882 | 239.789 | 345.005 | 400.698 | 304.501 | 273.578 | 248.616 | -74.951 | 137.133 | 153.374 | 178.191 | 259.387 | 158.593 | 198.461 | 277.513 | 316.354 | 256.873 | 332.459 | 371.554 | 344.43 | 269.414 | 299.977 | 365.058 | 346.148 | 229.942 | 219.237 | 265.166 | 236.05 | 28.408 | 175.76 | 181.281 | 203.101 | 103.749 | 126.184 | 149.105 | 108.983 | 61.299 | 79.092 | 85.663 | 88.434 | 51.303 | 41.907 | 52.919 | 75.544 | 29.504 | 58.476 | 58.607 | 50.151 | 23.512 | 12.338 | 36.363 | 50.244 | -177.705 | -141.768 | -1,335.841 | 111.671 | 87.772 | 144.236 | 164.095 | 161.893 | 133.893 | 189.052 | 186.864 | 179.556 | 107.505 | 132.778 | 167.441 | 147.052 | 109.75 | 160.583 | 176.673 | 136.47 | 103.663 | 160.864 | 143.909 | 118.086 | 65.575 | 129.688 | 125.564 | 119.79 | 68.587 | 89.989 | 84.488 | 73.755 | 43.184 | 64.364 | 69.05 | 78.022 | 56.193 | 66.4 | 74.5 | 72.9 | 46.3 | 53.8 | 53.7 | 50.6 | 24.3 | 31.9 | 34.5 | 31.9 | 14.1 | 22.5 | 24.5 | 27.1 | 8.8 | -16.7 | 10.8 | 9.1 | 7 | 10.9 | 20.5 | 20.8 | 6.1 | 12.5 | 13.3 | 10 | 3.5 | 9.1 | 7.1 | 5.2 | 1.8 | 1.6 | 1.6 | 1.6 | 1.6 |
Income Before Tax Ratio
| 0.074 | 0.071 | 0.05 | 0.059 | -0.269 | 0.043 | 0.039 | 0.014 | -0.178 | 0.114 | 0.102 | 0.087 | 0.122 | 0.136 | 0.114 | 0.104 | 0.097 | -0.037 | 0.06 | 0.063 | 0.071 | 0.1 | 0.065 | 0.081 | 0.109 | 0.123 | 0.106 | 0.14 | 0.152 | 0.14 | 0.121 | 0.137 | 0.159 | 0.15 | 0.106 | 0.11 | 0.123 | 0.116 | 0.015 | 0.09 | 0.091 | 0.099 | 0.057 | 0.066 | 0.076 | 0.055 | 0.041 | 0.055 | 0.058 | 0.06 | 0.036 | 0.03 | 0.037 | 0.051 | 0.022 | 0.046 | 0.045 | 0.036 | 0.017 | 0.009 | 0.026 | 0.036 | -0.147 | -0.095 | -0.758 | 0.061 | 0.05 | 0.08 | 0.085 | 0.082 | 0.072 | 0.1 | 0.092 | 0.087 | 0.056 | 0.074 | 0.099 | 0.091 | 0.073 | 0.109 | 0.115 | 0.092 | 0.075 | 0.117 | 0.11 | 0.095 | 0.06 | 0.108 | 0.103 | 0.098 | 0.079 | 0.09 | 0.097 | 0.089 | 0.058 | 0.081 | 0.082 | 0.091 | 0.073 | 0.086 | 0.092 | 0.092 | 0.065 | 0.051 | 0.093 | 0.093 | 0.053 | 0.062 | 0.069 | 0.067 | 0.034 | 0.048 | 0.052 | 0.057 | 0.023 | -0.04 | 0.025 | 0.021 | 0.018 | 0.03 | 0.054 | 0.056 | 0.019 | 0.057 | 0.061 | 0.064 | 0.025 | 0.069 | 0.091 | 0.067 | 0.028 | 0.021 | 0.021 | 0.021 | 0.021 |
Income Tax Expense
| 39.8 | 42.3 | 27.8 | 14.205 | 14.954 | 26.76 | 28.943 | 2.917 | 15.569 | 78.176 | 61.448 | 50.689 | 73.821 | 64.245 | 67.69 | 25.18 | 43.163 | -26.363 | 26.668 | -111.299 | 22.522 | 56.733 | 37.018 | -31.582 | 49.487 | 118.809 | 47.632 | 91.593 | 100.532 | 82.682 | 68.358 | 65.469 | 94.231 | 90.034 | 57.825 | 27.232 | 49.463 | 49.276 | 5.904 | 28.68 | 30.021 | 50.24 | 22.696 | 15.42 | 28.993 | 23.24 | 10.732 | 12.703 | 15.359 | 15.246 | 10.291 | -1.99 | 5.223 | 13.45 | 4.966 | 11.04 | 7.513 | -18.814 | 2.974 | -8.95 | 2.015 | 3.037 | -72.796 | -14.153 | 148.94 | 22.893 | 22.382 | -234.878 | 42.041 | 46.625 | 43.515 | 59.561 | 59.156 | 60.043 | 36.385 | 47.066 | 58.789 | 53.241 | 39.73 | 58.113 | 63.986 | 49.312 | 37.356 | 58.722 | 52.527 | 43.101 | 23.935 | 45.487 | 44.004 | 44.272 | 25.377 | 30.796 | 28.761 | 27.289 | 15.978 | 25.102 | 26.913 | 30.819 | 22.196 | 26.3 | 29.4 | 28.8 | 18.4 | 24 | 21.2 | 20 | 9.6 | 12.6 | 13.6 | 12.6 | 5.6 | 9.9 | 9.7 | 10.7 | 3.5 | -6.5 | 4.2 | 3.5 | 2.7 | 3.3 | 7.1 | 8.3 | 6.5 | 5.1 | 6.1 | 4 | 1.4 | 3.5 | 2.8 | 2.1 | 1.8 | -1.6 | -1.6 | -1.6 | -1.6 |
Net Income
| 162 | 157.4 | 105 | 139.488 | -760.459 | 101.2 | 80.2 | 33.456 | -533.713 | 280.431 | 245.329 | 189.089 | 270.978 | 336.285 | 236.807 | 248.222 | 205.117 | -48.257 | 110.514 | 264.667 | 155.518 | 202.441 | 121.585 | 229.339 | 227.013 | 196.586 | 208.766 | 240.378 | 270.025 | 260.681 | 200.554 | 233.748 | 269.878 | 255.188 | 171.548 | 191.559 | 214.905 | 186.492 | 22.346 | 146.868 | 151.266 | 152.75 | 81.081 | 94.651 | 119.068 | 84.572 | 50.495 | 66.389 | 70.304 | 73.188 | 40.377 | 42.931 | 46.646 | 60.903 | 23.442 | 45.758 | 51.094 | 68.081 | 20.538 | 19.779 | 34.348 | 46.261 | -105.887 | -127.615 | -1,484.781 | 88.778 | 65.39 | 379.114 | 122.054 | 115.268 | 90.378 | 129.491 | 127.708 | 119.513 | 71.12 | 85.712 | 108.652 | 93.811 | 70.02 | 102.47 | 112.687 | 87.158 | 66.307 | 102.142 | 91.382 | 74.985 | 41.64 | 84.201 | 81.56 | 75.518 | 43.21 | 59.193 | 55.727 | 46.466 | 27.206 | 39.262 | 42.137 | 47.203 | 33.997 | 40.1 | 45.1 | 44.1 | 27.9 | 29.8 | 32.5 | 30.6 | 14.7 | 19.3 | 20.9 | 19.3 | 8.5 | 12.6 | 14.8 | 16.4 | 5.3 | -10.2 | 6.6 | 5.6 | 4.3 | 7.6 | 13.4 | 12.5 | -0.4 | 7.4 | 7.2 | 6 | 2.1 | 5.5 | 4.3 | -0.4 | 0 | 1.6 | 1.6 | 1.6 | 1.6 |
Net Income Ratio
| 0.06 | 0.056 | 0.039 | 0.053 | -0.275 | 0.034 | 0.029 | 0.013 | -0.183 | 0.089 | 0.081 | 0.068 | 0.096 | 0.114 | 0.089 | 0.094 | 0.08 | -0.024 | 0.048 | 0.109 | 0.062 | 0.078 | 0.05 | 0.094 | 0.089 | 0.076 | 0.087 | 0.101 | 0.11 | 0.106 | 0.09 | 0.107 | 0.118 | 0.11 | 0.079 | 0.096 | 0.1 | 0.091 | 0.012 | 0.075 | 0.076 | 0.075 | 0.045 | 0.049 | 0.061 | 0.043 | 0.034 | 0.046 | 0.048 | 0.05 | 0.029 | 0.031 | 0.032 | 0.041 | 0.017 | 0.036 | 0.039 | 0.049 | 0.015 | 0.015 | 0.025 | 0.033 | -0.088 | -0.086 | -0.842 | 0.048 | 0.038 | 0.21 | 0.063 | 0.058 | 0.048 | 0.068 | 0.063 | 0.058 | 0.037 | 0.047 | 0.064 | 0.058 | 0.047 | 0.07 | 0.074 | 0.059 | 0.048 | 0.075 | 0.07 | 0.06 | 0.038 | 0.07 | 0.067 | 0.062 | 0.05 | 0.059 | 0.064 | 0.056 | 0.037 | 0.049 | 0.05 | 0.055 | 0.044 | 0.052 | 0.056 | 0.056 | 0.039 | 0.028 | 0.056 | 0.056 | 0.032 | 0.037 | 0.042 | 0.04 | 0.021 | 0.027 | 0.031 | 0.035 | 0.014 | -0.025 | 0.016 | 0.013 | 0.011 | 0.021 | 0.035 | 0.034 | -0.001 | 0.034 | 0.033 | 0.038 | 0.015 | 0.041 | 0.055 | -0.005 | 0 | 0.021 | 0.021 | 0.021 | 0.021 |
EPS
| 2.57 | 2.47 | 1.65 | 2.19 | -11.94 | 1.59 | 1.26 | 0.53 | -8.4 | 4.41 | 3.79 | 2.81 | 3.95 | 4.84 | 3.37 | 3.5 | 2.88 | -0.68 | 1.54 | 3.69 | 2.16 | 2.8 | 1.68 | 3.07 | 3.03 | 2.64 | 2.8 | 3.23 | 3.63 | 3.51 | 2.7 | 3.15 | 3.64 | 3.44 | 2.32 | 2.59 | 2.91 | 2.54 | 0.31 | 2.01 | 2.08 | 2.1 | 1.11 | 1.3 | 1.64 | 1.17 | 0.73 | 0.96 | 1.02 | 1.06 | 0.59 | 0.62 | 0.68 | 0.89 | 0.34 | 0.67 | 0.74 | 0.95 | 0.3 | 0.29 | 0.5 | 0.68 | -1.55 | -1.87 | -21.7 | 1.3 | 0.96 | 5.55 | 1.79 | 1.69 | 1.33 | 1.91 | 1.89 | 1.77 | 1.17 | 1.48 | 1.73 | 1.47 | 1.05 | 1.57 | 1.69 | 1.31 | 1 | 1.54 | 1.38 | 1.14 | 0.63 | 1.25 | 1.22 | 1.12 | 0.8 | 1.06 | 1.06 | 0.89 | 0.52 | 0.75 | 0.79 | 0.88 | 0.61 | 0.66 | 0.74 | 0.73 | 0.46 | 0.49 | 0.62 | 0.6 | 0.28 | 0.32 | 0.4 | 0.37 | 0.17 | 0.24 | 0.29 | 0.32 | 0.11 | -0.2 | 0.13 | 0.11 | 0.09 | 0.15 | 0.27 | 0.25 | -0.01 | 0.25 | 0.24 | 0.21 | 0.07 | 0.23 | 0.18 | -0.02 | -0.01 | 0.18 | 0.09 | 0.09 | 0.09 |
EPS Diluted
| 2.55 | 2.46 | 1.64 | 2.18 | -11.94 | 1.58 | 1.26 | 0.52 | -8.4 | 4.4 | 3.78 | 2.8 | 3.93 | 4.82 | 3.36 | 3.49 | 2.87 | -0.68 | 1.54 | 3.68 | 2.15 | 2.79 | 1.67 | 3.05 | 3.02 | 2.62 | 2.78 | 3.21 | 3.61 | 3.48 | 2.68 | 3.13 | 3.62 | 3.42 | 2.3 | 2.57 | 2.89 | 2.53 | 0.3 | 2 | 2.06 | 2.08 | 1.11 | 1.29 | 1.63 | 1.16 | 0.72 | 0.95 | 1.01 | 1.06 | 0.58 | 0.62 | 0.68 | 0.88 | 0.34 | 0.67 | 0.74 | 0.95 | 0.3 | 0.29 | 0.5 | 0.67 | -1.55 | -1.87 | -21.7 | 1.29 | 0.95 | 5.55 | 1.78 | 1.68 | 1.32 | 1.91 | 1.88 | 1.76 | 1.16 | 1.46 | 1.71 | 1.45 | 1.03 | 1.55 | 1.67 | 1.29 | 0.98 | 1.54 | 1.36 | 1.12 | 0.62 | 1.25 | 1.21 | 1.1 | 0.8 | 1.06 | 1.05 | 0.88 | 0.51 | 0.75 | 0.79 | 0.87 | 0.61 | 0.66 | 0.74 | 0.72 | 0.46 | 0.49 | 0.61 | 0.59 | 0.28 | 0.32 | 0.4 | 0.37 | 0.16 | 0.24 | 0.28 | 0.32 | 0.1 | -0.2 | 0.13 | 0.11 | 0.09 | 0.15 | 0.27 | 0.25 | -0.01 | 0.25 | 0.24 | 0.21 | 0.07 | 0.23 | 0.18 | -0.02 | -0.01 | 0.18 | 0.09 | 0.09 | 0.09 |
EBITDA
| 369.2 | 426.9 | 310.3 | 317.271 | 150.917 | 150.831 | 126.356 | 210.084 | 191.424 | 512.022 | 318.363 | 251.958 | 359.953 | 415.592 | 319.742 | 289.475 | 263.47 | 93.329 | 145.804 | 164.336 | 187.507 | 269.908 | 169.066 | 212.872 | 286.538 | 324.217 | 264.401 | 339.716 | 378.813 | 352.823 | 277.616 | 308.462 | 374.468 | 356.499 | 242.243 | 237.717 | 284.485 | 252.888 | 44.857 | 196.383 | 216.067 | 223.803 | 125.845 | 148.332 | 174.735 | 134.295 | 80.455 | 94.494 | 103.31 | 107.718 | 71.976 | 141.224 | 91.464 | 176.044 | 56.084 | 160.162 | 85.182 | 162.223 | 53.621 | 128.692 | 68.071 | 151.74 | -78.204 | 91.474 | 199.725 | 222.765 | 200.353 | 262.037 | 275.651 | 270.847 | 239.528 | 299.39 | 282.001 | 290.192 | 218.147 | 220.7 | 208.554 | 192.908 | 157.899 | 202.763 | 227.489 | 181.764 | 151.471 | 202.807 | 186.743 | 157.516 | 102.762 | 195.965 | 168.79 | 167.777 | 95.033 | 120.914 | 114.136 | 106.211 | 76.017 | 97.972 | 114.507 | 111.07 | 87.354 | 102.6 | 109.8 | 108.9 | 80.6 | 127.2 | 76.4 | 74.6 | 46.2 | 62.7 | 58.3 | 56.2 | 37.3 | 48.2 | 48.3 | 51.4 | 32.6 | 5 | 32.5 | 33.4 | 32.2 | 33.8 | 40.8 | 40.9 | 47 | 24.2 | 20.6 | 12.8 | 10.9 | 13.1 | 9.4 | 7.5 | 4 | -204.3 | 75 | 75 | 75 |
EBITDA Ratio
| 0.136 | 0.152 | 0.116 | 0.121 | 0.055 | 0.051 | 0.045 | 0.079 | 0.066 | 0.162 | 0.106 | 0.091 | 0.128 | 0.141 | 0.12 | 0.11 | 0.102 | 0.046 | 0.064 | 0.068 | 0.074 | 0.104 | 0.069 | 0.087 | 0.113 | 0.126 | 0.11 | 0.143 | 0.155 | 0.144 | 0.125 | 0.141 | 0.163 | 0.154 | 0.112 | 0.119 | 0.132 | 0.124 | 0.024 | 0.101 | 0.109 | 0.109 | 0.069 | 0.077 | 0.089 | 0.068 | 0.054 | 0.066 | 0.07 | 0.073 | 0.051 | 0.102 | 0.063 | 0.119 | 0.042 | 0.127 | 0.065 | 0.116 | 0.04 | 0.096 | 0.049 | 0.108 | -0.065 | 0.062 | 0.113 | 0.121 | 0.115 | 0.145 | 0.142 | 0.137 | 0.129 | 0.158 | 0.139 | 0.141 | 0.113 | 0.122 | 0.123 | 0.119 | 0.106 | 0.138 | 0.149 | 0.122 | 0.109 | 0.148 | 0.143 | 0.126 | 0.095 | 0.163 | 0.138 | 0.137 | 0.11 | 0.12 | 0.131 | 0.128 | 0.102 | 0.123 | 0.137 | 0.13 | 0.114 | 0.132 | 0.136 | 0.138 | 0.114 | 0.12 | 0.133 | 0.137 | 0.1 | 0.121 | 0.116 | 0.117 | 0.09 | 0.104 | 0.103 | 0.108 | 0.085 | 0.012 | 0.076 | 0.078 | 0.085 | 0.093 | 0.108 | 0.11 | 0.144 | 0.11 | 0.095 | 0.082 | 0.078 | 0.099 | 0.121 | 0.096 | 0.063 | -2.72 | 1 | 1 | 1 |