
Martin Marietta Materials, Inc.
NYSE:MLM
609.58 (USD) • At close August 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,811 | 1,353 | 1,631 | 1,889 | 1,764 | 1,251 | 1,608.2 | 1,994 | 1,821 | 1,354 | 1,476.5 | 1,811.7 | 1,641.7 | 1,230.8 | 1,496.4 | 1,557.3 | 1,377.9 | 982.4 | 1,179.6 | 1,321.4 | 1,270.6 | 958.2 | 1,100.432 | 1,420.2 | 1,279.5 | 939 | 1,020.218 | 1,219.64 | 1,202.403 | 802.004 | 970.478 | 1,087.732 | 1,063.524 | 843.859 | 948.815 | 1,103.901 | 977.298 | 788.734 | 844.556 | 1,082.249 | 921.419 | 691.347 | 856.373 | 1,003.723 | 669.225 | 428.629 | 544.996 | 665.32 | 561.326 | 383.909 | 504.071 | 592.268 | 545.688 | 393.974 | 329.608 | 502.386 | 462.391 | 327.943 | 427.981 | 509.401 | 504.63 | 340.944 | 373.866 | 487.967 | 465.385 | 374.561 | 471.484 | 598.711 | 597.824 | 451.559 | 530.411 | 615.382 | 590.313 | 459.675 | 529.744 | 601.653 | 587.033 | 482.919 | 499.135 | 563.914 | 543.841 | 389.727 | 435.679 | 495.692 | 462.268 | 340.147 | 416.153 | 503.611 | 471.887 | 314.304 | 400.823 | 473.044 | 464.354 | 324.175 | 440.113 | 499.697 | 477.409 | 300.831 | 498.607 | 430.463 | 362.474 | 276.131 | 335.1 | 353.792 | 328.9 | 241.061 | 281 | 312.4 | 277.7 | 186.5 | 238.8 | 271.7 | 232.2 | 158.2 | 183.4 | 201.5 | 200.5 | 136.5 | 167.4 | 191.1 | 175.9 | 129.9 | 125.1 | 144.6 | 136.7 | 95.3 |
Cost of Revenue
| 1,267 | 1,018 | 1,141 | 1,290 | 1,247 | 979 | 1,124.8 | 1,318 | 1,261 | 1,051 | 1,122.3 | 1,323.9 | 1,216.5 | 1,074.7 | 1,149.7 | 1,115.4 | 992.8 | 807.7 | 854.2 | 916.9 | 890.1 | 815.8 | 841.85 | 999.6 | 922.6 | 796.1 | 792.934 | 906.656 | 886.486 | 691.612 | 711.376 | 796.054 | 789.43 | 696.792 | 723.752 | 810.594 | 729.867 | 643.484 | 659.707 | 819.744 | 721.266 | 617.086 | 691.043 | 808.13 | 533.623 | 402.794 | 443.964 | 522.212 | 454.33 | 371.088 | 427.657 | 468.246 | 443.622 | 370.148 | 256.651 | 390.493 | 364.848 | 305.288 | 357.136 | 395.592 | 386.93 | 321.331 | 314.069 | 370.219 | 353.668 | 326.026 | 367.34 | 447.137 | 458.355 | 376.411 | 399.005 | 448.068 | 412.391 | 365.479 | 392.537 | 452.366 | 433.893 | 398.603 | 387.14 | 429.025 | 414.216 | 340.058 | 340.321 | 384.287 | 356.311 | 304.278 | 342.384 | 401.105 | 370.753 | 293.262 | 343.15 | 375.721 | 355.274 | 296.174 | 362.87 | 393.815 | 383.948 | 273.667 | 295.279 | 335.037 | 265.642 | 231.773 | 129.2 | 254.1 | 238.6 | 201.319 | 179.6 | 192.3 | 170.8 | 134.4 | 155.9 | 170.2 | 148.2 | 111.7 | 122.7 | 127.7 | 130 | 97.8 | 112.9 | 125 | 115.9 | 87.7 | 81.1 | 88.8 | 85.8 | 64 |
Gross Profit
| 544 | 335 | 490 | 599 | 517 | 272 | 483.4 | 676 | 560 | 303 | 354.2 | 487.8 | 425.2 | 156.1 | 346.7 | 441.9 | 385.1 | 174.7 | 325.4 | 404.5 | 380.5 | 142.4 | 258.582 | 420.6 | 356.9 | 142.9 | 227.284 | 312.984 | 315.917 | 110.392 | 259.102 | 291.678 | 274.094 | 147.067 | 225.063 | 293.307 | 247.431 | 145.25 | 184.849 | 262.505 | 200.153 | 74.261 | 165.33 | 195.593 | 135.602 | 25.835 | 101.032 | 143.108 | 106.996 | 12.821 | 76.414 | 124.022 | 102.066 | 23.826 | 72.957 | 111.893 | 97.543 | 22.655 | 70.845 | 113.809 | 117.7 | 19.613 | 59.797 | 117.748 | 111.717 | 48.535 | 104.144 | 151.574 | 139.469 | 75.148 | 131.406 | 167.314 | 177.922 | 94.196 | 137.207 | 149.287 | 153.14 | 84.316 | 111.995 | 134.889 | 129.625 | 49.669 | 95.358 | 111.405 | 105.957 | 35.869 | 73.769 | 102.506 | 101.134 | 21.042 | 57.673 | 97.323 | 109.08 | 28.001 | 77.243 | 105.882 | 93.461 | 27.164 | 203.328 | 95.426 | 96.832 | 44.358 | 205.9 | 99.692 | 90.3 | 39.742 | 101.4 | 120.1 | 106.9 | 52.1 | 82.9 | 101.5 | 84 | 46.5 | 60.7 | 73.8 | 70.5 | 38.7 | 54.5 | 66.1 | 60 | 42.2 | 44 | 55.8 | 50.9 | 31.3 |
Gross Profit Ratio
| 0.3 | 0.248 | 0.3 | 0.317 | 0.293 | 0.217 | 0.301 | 0.339 | 0.308 | 0.224 | 0.24 | 0.269 | 0.259 | 0.127 | 0.232 | 0.284 | 0.279 | 0.178 | 0.276 | 0.306 | 0.299 | 0.149 | 0.235 | 0.296 | 0.279 | 0.152 | 0.223 | 0.257 | 0.263 | 0.138 | 0.267 | 0.268 | 0.258 | 0.174 | 0.237 | 0.266 | 0.253 | 0.184 | 0.219 | 0.243 | 0.217 | 0.107 | 0.193 | 0.195 | 0.203 | 0.06 | 0.185 | 0.215 | 0.191 | 0.033 | 0.152 | 0.209 | 0.187 | 0.06 | 0.221 | 0.223 | 0.211 | 0.069 | 0.166 | 0.223 | 0.233 | 0.058 | 0.16 | 0.241 | 0.24 | 0.13 | 0.221 | 0.253 | 0.233 | 0.166 | 0.248 | 0.272 | 0.301 | 0.205 | 0.259 | 0.248 | 0.261 | 0.175 | 0.224 | 0.239 | 0.238 | 0.127 | 0.219 | 0.225 | 0.229 | 0.105 | 0.177 | 0.204 | 0.214 | 0.067 | 0.144 | 0.206 | 0.235 | 0.086 | 0.176 | 0.212 | 0.196 | 0.09 | 0.408 | 0.222 | 0.267 | 0.161 | 0.614 | 0.282 | 0.275 | 0.165 | 0.361 | 0.384 | 0.385 | 0.279 | 0.347 | 0.374 | 0.362 | 0.294 | 0.331 | 0.366 | 0.352 | 0.284 | 0.326 | 0.346 | 0.341 | 0.325 | 0.352 | 0.386 | 0.372 | 0.328 |
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 | 3.338 | 9.512 | 0 | 0.089 | 0.275 | 0.307 | 0 | 0 | 9.24 | 25.901 | 18.573 | 0.733 | 1.735 | 0.972 | 0.003 | 0.114 | 0.022 | 0.013 | 0.023 | 0.051 | 0.163 | 0.136 | 0.139 | 0.145 | 0.134 | 0.178 | 0.31 | 0.17 | 0.186 | 0.203 | 0.257 | 0.175 | 0.14 | 0.164 | 0.132 | 0.189 | 0.193 | 0.148 | 0.355 | 0.201 | 0.181 | 0.154 | 0.197 | 0.245 | 0.112 | 0.058 | 0.137 | 0.012 | 0.136 | 0.084 | 0.066 | -0.179 | 0.259 | 0.409 | 0.543 | 0.57 | 0.593 | 0.62 | 0.7 | 0.7 | 0.5 | 0.932 | 0.6 | 0.9 | 0.9 | 0.7 | 1.1 | 1 | 0.8 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0 | 0 | 0.5 | 0.5 |
General & Administrative 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 109 | 130 | 106 | 105 | 117 | 118 | 118.7 | 108 | 112 | 104 | 100.7 | 94.9 | 104.1 | 97.1 | 102.8 | 86 | 82.4 | 79.8 | 84.9 | 71.1 | 71.2 | 78.7 | 73.745 | 78.2 | 72.4 | 78.3 | 70.922 | 68.441 | 71.07 | 70.121 | 67.001 | 57.219 | 68.373 | 69.535 | 70.287 | 54.773 | 59.781 | 58.349 | 57.114 | 54.887 | 56.783 | 49.45 | 50.006 | 48.427 | 36.566 | 34.247 | 37.459 | 37.14 | 37.843 | 37.648 | 38 | 32.095 | 35.275 | 33.029 | 29.752 | 32.774 | 31.001 | 28.64 | 34.865 | 31.235 | 33.559 | 33.571 | 32.545 | 32.932 | 36.766 | 37.157 | 33.878 | 37.734 | 42.039 | 37.696 | 36.165 | 36.439 | 44.309 | 38.273 | 38.102 | 35.254 | 33.556 | 36.161 | 33.549 | 33.526 | 29.576 | 31.828 | 32.069 | 30.827 | 32.775 | 31.593 | 25.403 | 29.969 | 28.915 | 31.005 | 28.428 | 28.833 | 28.488 | 28.183 | 26.406 | 26.254 | 28.734 | 24.555 | 26.5 | 24.012 | 24.664 | 23.592 | 21.6 | 23.4 | 24.9 | 22.746 | 22.1 | 19.7 | 20.9 | 19.3 | 18.6 | 18.9 | 16.3 | 15.3 | 15.1 | 15 | 15.1 | 14.7 | 14.6 | 14.3 | 14.7 | 14.1 | 13.2 | 10.9 | 10.9 | 11.2 |
Other Expenses
| -23 | 11 | -15 | 5 | 2 | -1,267 | -5.4 | 1 | -15 | 3 | -8.8 | -13 | -157.5 | -0.9 | 33.8 | -1 | -4.8 | -4.4 | -0.1 | -67.2 | 2.9 | 5.9 | 0.302 | -2.9 | -1.4 | -4.6 | 9.321 | 3.881 | -19.106 | 1.19 | 8.687 | 7.495 | -7.131 | 0.382 | -0.678 | -4.135 | -3.198 | 0.878 | -9.629 | 28.12 | 6.386 | -0.76 | -3.249 | 31.21 | -0.543 | -2.026 | 0.742 | -2.964 | -0.757 | -1.814 | -1.505 | 0.394 | -1.69 | 0.223 | -0.507 | -1.625 | 0.106 | -2.509 | 1.245 | -1.394 | -6.531 | -1.107 | 12.694 | -4.448 | 1.843 | 0.294 | 9.524 | -1.216 | -7.587 | -5.586 | -6.602 | -6.176 | -3.128 | -2.491 | -3.502 | -2.154 | 0 | -3.64 | -5.466 | -6.644 | 0 | -1.758 | -8.409 | -2.199 | -1.429 | -0.2 | -1.972 | -1.849 | 1.949 | -1.242 | 0 | -0.065 | -0.455 | 0 | 0 | 0.001 | 0 | 0 | 136.373 | 0 | 0 | 0 | 124.8 | 0 | 0 | 0 | 28.2 | 24.3 | 23.7 | 22.6 | 23.2 | 21.6 | 18.5 | 16.3 | 15.9 | 15.3 | 15.1 | 14.9 | 14.4 | 14.3 | 13.8 | 13.2 | 11.1 | 11.2 | 10.4 | 10.1 |
Operating Expenses
| 86 | 141 | 91 | 110 | 119 | -1,149 | 113.3 | 109 | 97 | 107 | 91.9 | 81.9 | -53.4 | 96.2 | 136.6 | 85 | 77.6 | 75.4 | 84.8 | 3.9 | 74.1 | 84.6 | 74.047 | 75.3 | 71 | 73.7 | 80.243 | 72.322 | 51.964 | 71.311 | 75.688 | 64.714 | 61.242 | 69.917 | 69.609 | 50.638 | 56.583 | 59.227 | 47.485 | 83.007 | 63.169 | 48.69 | 46.757 | 79.637 | 39.361 | 41.733 | 38.201 | 34.265 | 37.361 | 36.141 | 36.495 | 32.489 | 42.825 | 59.153 | 47.818 | 31.882 | 32.842 | 27.103 | 36.113 | 29.955 | 27.05 | 32.477 | 45.262 | 28.535 | 38.772 | 37.587 | 43.541 | 36.663 | 34.586 | 32.288 | 29.873 | 30.433 | 41.367 | 35.985 | 34.857 | 33.275 | 33.696 | 32.685 | 28.215 | 27.071 | 29.769 | 30.218 | 24.015 | 28.829 | 31.527 | 31.547 | 23.628 | 28.365 | 30.976 | 29.821 | 28.565 | 28.78 | 28.169 | 28.267 | 26.472 | 26.076 | 28.993 | 24.964 | 163.416 | 24.582 | 25.257 | 24.212 | 147.1 | 24.1 | 25.4 | 23.678 | 50.9 | 44.9 | 45.5 | 42.6 | 42.9 | 41.5 | 35.6 | 32.1 | 31.5 | 30.8 | 30.6 | 30.1 | 29.6 | 29.1 | 28.9 | 27.7 | 24.3 | 22.1 | 21.8 | 21.8 |
Operating Income
| 458 | 194 | 399 | 489 | 398 | 1,421 | 370.1 | 567 | 463 | 196 | 262.3 | 405.9 | 478.6 | 59.9 | 210.1 | 356.9 | 307.5 | 99.3 | 240.6 | 400.6 | 306.4 | 57.8 | 184.535 | 345.3 | 285.9 | 69.2 | 147.041 | 240.662 | 263.953 | 39.081 | 183.414 | 226.964 | 212.852 | 77.15 | 155.454 | 242.669 | 190.848 | 86.023 | 137.364 | 179.498 | 136.984 | 25.571 | 118.573 | 115.956 | 96.241 | -15.898 | 62.831 | 108.843 | 69.635 | -23.32 | 39.919 | 91.533 | 59.241 | -35.327 | 25.139 | 80.011 | 64.701 | -4.448 | 34.732 | 83.854 | 90.65 | -12.864 | 14.535 | 89.213 | 72.945 | 10.948 | 60.603 | 114.911 | 104.883 | 42.86 | 101.533 | 136.881 | 136.555 | 58.211 | 102.35 | 116.012 | 119.444 | 51.631 | 83.78 | 107.818 | 99.856 | 19.451 | 71.343 | 82.576 | 74.43 | 4.322 | 50.141 | 74.141 | 70.158 | -8.779 | 29.108 | 68.543 | 80.911 | -0.266 | 50.771 | 79.806 | 64.468 | 2.2 | 39.912 | 70.844 | 71.575 | 20.146 | 58.8 | 75.592 | 64.9 | 16.064 | 50.5 | 75.2 | 61.4 | 9.5 | 40 | 60 | 48.4 | 14.4 | 29.2 | 43 | 39.9 | 8.6 | 24.9 | 37 | 31.1 | 14.5 | 19.7 | 33.7 | 29.1 | 9.5 |
Operating Income Ratio
| 0.253 | 0.143 | 0.245 | 0.259 | 0.226 | 1.136 | 0.23 | 0.284 | 0.254 | 0.145 | 0.178 | 0.224 | 0.292 | 0.049 | 0.14 | 0.229 | 0.223 | 0.101 | 0.204 | 0.303 | 0.241 | 0.06 | 0.168 | 0.243 | 0.223 | 0.074 | 0.144 | 0.197 | 0.22 | 0.049 | 0.189 | 0.209 | 0.2 | 0.091 | 0.164 | 0.22 | 0.195 | 0.109 | 0.163 | 0.166 | 0.149 | 0.037 | 0.138 | 0.116 | 0.144 | -0.037 | 0.115 | 0.164 | 0.124 | -0.061 | 0.079 | 0.155 | 0.109 | -0.09 | 0.076 | 0.159 | 0.14 | -0.014 | 0.081 | 0.165 | 0.18 | -0.038 | 0.039 | 0.183 | 0.157 | 0.029 | 0.129 | 0.192 | 0.175 | 0.095 | 0.191 | 0.222 | 0.231 | 0.127 | 0.193 | 0.193 | 0.203 | 0.107 | 0.168 | 0.191 | 0.184 | 0.05 | 0.164 | 0.167 | 0.161 | 0.013 | 0.12 | 0.147 | 0.149 | -0.028 | 0.073 | 0.145 | 0.174 | -0.001 | 0.115 | 0.16 | 0.135 | 0.007 | 0.08 | 0.165 | 0.197 | 0.073 | 0.175 | 0.214 | 0.197 | 0.067 | 0.18 | 0.241 | 0.221 | 0.051 | 0.168 | 0.221 | 0.208 | 0.091 | 0.159 | 0.213 | 0.199 | 0.063 | 0.149 | 0.194 | 0.177 | 0.112 | 0.157 | 0.233 | 0.213 | 0.1 |
Total Other Income Expenses Net
| -47 | -46 | -46 | -31 | -26 | -7 | -27.3 | -27 | -23 | -25 | -29.3 | -35.5 | -21.1 | -29.7 | -42.2 | -38.7 | -19.4 | -17.9 | -32.3 | -24.7 | -27.4 | -31.8 | -28.23 | -30.5 | -46.5 | -31.3 | -31.003 | -31.22 | -25.849 | -26.584 | -19.85 | -22.662 | -18.625 | -20.315 | -19.087 | -12.322 | -15.3 | -21.258 | -14.878 | -14.437 | -16.076 | -20.224 | -19.411 | -17.964 | -12.655 | -15.664 | -12.95 | -13.619 | -13.075 | -14.119 | -13.35 | -13.844 | -13.214 | -11.632 | -12.916 | -15.545 | -14.061 | -17.904 | -16.929 | -16.559 | -18.154 | -17.016 | -18.471 | -16.985 | -17.311 | -19.547 | -22.419 | -20.264 | -18.947 | -15.724 | -14.422 | -15.992 | -15.848 | -8.52 | -9.949 | -10.309 | -9.402 | -7.882 | -9.518 | -10.961 | -11.626 | -8.555 | -10.4 | -11.373 | -10.465 | -9.88 | -12.299 | -9.517 | -11.649 | -10.428 | -10.589 | -11.737 | -19.733 | -10.887 | -11.14 | -13.083 | -5.372 | -9.211 | -9 | -8.992 | -6.841 | -8.823 | -8.5 | -7.492 | -1.1 | -3.868 | -5.6 | -5.4 | -6.1 | -5.5 | -5.5 | -4 | -1.4 | -0.8 | 1 | -1.4 | 0.6 | -2 | -1.1 | -0.7 | 0 | -1.9 | 0.5 | 0.6 | -0.5 | -2.2 |
Income Before Tax
| 411 | 148 | 353 | 458 | 372 | 1,414 | 342.8 | 540 | 440 | 171 | 233 | 370.4 | 457.5 | 30.2 | 167.9 | 318.2 | 288.1 | 81.4 | 208.3 | 375.9 | 279 | 26 | 156.305 | 314.8 | 239.4 | 37.9 | 116.038 | 209.442 | 238.104 | 12.497 | 163.564 | 204.302 | 194.227 | 56.835 | 136.367 | 230.347 | 175.548 | 64.765 | 122.486 | 165.061 | 120.908 | 5.347 | 99.162 | 97.992 | 83.586 | -31.562 | 49.881 | 95.224 | 56.56 | -37.439 | 26.569 | 77.689 | 46.027 | -46.959 | 12.223 | 64.466 | 50.64 | -22.352 | 17.803 | 67.295 | 72.496 | -29.88 | -3.936 | 72.228 | 55.634 | -8.599 | 38.184 | 94.647 | 85.936 | 27.136 | 87.111 | 120.889 | 120.707 | 49.691 | 92.401 | 105.703 | 110.042 | 43.749 | 74.262 | 96.857 | 88.23 | 10.896 | 60.943 | 71.203 | 63.965 | -5.558 | 37.842 | 64.624 | 58.509 | -19.207 | 18.519 | 56.806 | 61.178 | -11.153 | 39.631 | 66.723 | 59.096 | -7.011 | 30.912 | 61.852 | 64.734 | 11.323 | 50.3 | 68.1 | 63.8 | 12.196 | 44.9 | 69.8 | 55.3 | 4 | 34.5 | 56 | 47 | 13.6 | 30.2 | 41.6 | 40.5 | 6.6 | 23.8 | 36.3 | 31.1 | 12.6 | 20.2 | 34.3 | 28.6 | 7.3 |
Income Before Tax Ratio
| 0.227 | 0.109 | 0.216 | 0.242 | 0.211 | 1.13 | 0.213 | 0.271 | 0.242 | 0.126 | 0.158 | 0.204 | 0.279 | 0.025 | 0.112 | 0.204 | 0.209 | 0.083 | 0.177 | 0.284 | 0.22 | 0.027 | 0.142 | 0.222 | 0.187 | 0.04 | 0.114 | 0.172 | 0.198 | 0.016 | 0.169 | 0.188 | 0.183 | 0.067 | 0.144 | 0.209 | 0.18 | 0.082 | 0.145 | 0.153 | 0.131 | 0.008 | 0.116 | 0.098 | 0.125 | -0.074 | 0.092 | 0.143 | 0.101 | -0.098 | 0.053 | 0.131 | 0.084 | -0.119 | 0.037 | 0.128 | 0.11 | -0.068 | 0.042 | 0.132 | 0.144 | -0.088 | -0.011 | 0.148 | 0.12 | -0.023 | 0.081 | 0.158 | 0.144 | 0.06 | 0.164 | 0.196 | 0.204 | 0.108 | 0.174 | 0.176 | 0.187 | 0.091 | 0.149 | 0.172 | 0.162 | 0.028 | 0.14 | 0.144 | 0.138 | -0.016 | 0.091 | 0.128 | 0.124 | -0.061 | 0.046 | 0.12 | 0.132 | -0.034 | 0.09 | 0.134 | 0.124 | -0.023 | 0.062 | 0.144 | 0.179 | 0.041 | 0.15 | 0.192 | 0.194 | 0.051 | 0.16 | 0.223 | 0.199 | 0.021 | 0.144 | 0.206 | 0.202 | 0.086 | 0.165 | 0.206 | 0.202 | 0.048 | 0.142 | 0.19 | 0.177 | 0.097 | 0.161 | 0.237 | 0.209 | 0.077 |
Income Tax Expense
| 83 | 32 | 59 | 95 | 78 | 368 | 55.1 | 110 | 92 | 36 | 45.4 | 79.2 | 104.4 | 5.8 | 11.5 | 63.6 | 62.3 | 15.9 | 25.2 | 81.5 | 61.4 | 0.1 | 25.223 | 66.2 | 49.9 | -5 | 21.558 | 29.089 | 52.601 | 2.457 | -213.734 | 52.763 | 51.986 | 14.528 | 37.57 | 70.869 | 53.435 | 19.71 | 39.263 | 47.483 | 38.929 | -0.812 | 35.276 | 44.089 | 23.906 | -8.424 | 14.43 | 22.915 | 15.098 | -8.398 | 4.804 | 13.701 | 8.553 | -9.875 | 0.906 | 14.13 | 13.834 | -6.111 | 2.678 | 14.061 | 17.535 | -4.984 | -1.292 | 15.308 | 15.536 | -2.174 | 12.626 | 26.173 | 26.322 | 6.874 | 29.827 | 31.048 | 38.32 | 16.786 | 29.975 | 29.199 | 34.155 | 13.847 | 24.514 | 20.81 | 25.449 | 2.286 | 23.259 | 17.772 | 18.982 | -1.665 | 8.739 | 19.009 | 18.709 | -7.248 | 2.442 | 17.995 | 18.351 | -3.43 | 14.536 | 20.806 | 20.094 | -2.359 | 10.388 | 19.801 | 22.612 | 3.993 | 17.7 | 24.1 | 22.5 | 4.256 | 14.2 | 23.9 | 18.9 | 1.4 | 11.6 | 19.7 | 16.6 | 4.7 | 10.2 | 14.1 | 13.7 | 2.3 | 7.8 | 12.9 | 11.1 | 4.4 | 7.2 | 12.2 | 10.1 | 2.6 |
Net Income
| 328 | 116 | 294 | 363 | 294 | 1,045 | 282.5 | 417 | 348 | 121 | 183.6 | 295.3 | 366.5 | 21.4 | 156.8 | 254.6 | 225.8 | 65.3 | 183 | 294.4 | 217.6 | 25.9 | 130.999 | 248.6 | 189.5 | 42.9 | 94.377 | 180.221 | 185.377 | 10.023 | 377.183 | 151.546 | 142.279 | 42.334 | 98.86 | 159.479 | 122.052 | 44.994 | 83.185 | 117.544 | 81.938 | 6.126 | 63.955 | 53.743 | 59.521 | -21.618 | 36.033 | 71.836 | 41.308 | -27.839 | 21.534 | 62.922 | 36.751 | -36.732 | 14.838 | 49.156 | 35.799 | -17.414 | 14.803 | 51.99 | 54.399 | -24.18 | -3.153 | 55.514 | 38.862 | -5.764 | 25.261 | 66.326 | 63.804 | 20.864 | 56.541 | 90.266 | 82.952 | 32.99 | 62.466 | 76.16 | 75.789 | 31.006 | 47.757 | 76.36 | 61.472 | 7.077 | 36.99 | 54.003 | 44.715 | -6.545 | 29.345 | 45.52 | 39.65 | -20.892 | 4.577 | 38.925 | 53.362 | -22.059 | 25.095 | 45.917 | 39.002 | -4.652 | 20.524 | 42.051 | 42.122 | 7.33 | 32.6 | 44 | 41.3 | 7.94 | 30.7 | 45.9 | 36.4 | 2.6 | 22.9 | 36.3 | 30.4 | 8.9 | 20 | 27.5 | 26.8 | 4.3 | 16 | 23.4 | 20 | 8.2 | 13 | 22.1 | 18.5 | 0.1 |
Net Income Ratio
| 0.181 | 0.086 | 0.18 | 0.192 | 0.167 | 0.835 | 0.176 | 0.209 | 0.191 | 0.089 | 0.124 | 0.163 | 0.223 | 0.017 | 0.105 | 0.163 | 0.164 | 0.066 | 0.155 | 0.223 | 0.171 | 0.027 | 0.119 | 0.175 | 0.148 | 0.046 | 0.093 | 0.148 | 0.154 | 0.012 | 0.389 | 0.139 | 0.134 | 0.05 | 0.104 | 0.144 | 0.125 | 0.057 | 0.098 | 0.109 | 0.089 | 0.009 | 0.075 | 0.054 | 0.089 | -0.05 | 0.066 | 0.108 | 0.074 | -0.073 | 0.043 | 0.106 | 0.067 | -0.093 | 0.045 | 0.098 | 0.077 | -0.053 | 0.035 | 0.102 | 0.108 | -0.071 | -0.008 | 0.114 | 0.084 | -0.015 | 0.054 | 0.111 | 0.107 | 0.046 | 0.107 | 0.147 | 0.141 | 0.072 | 0.118 | 0.127 | 0.129 | 0.064 | 0.096 | 0.135 | 0.113 | 0.018 | 0.085 | 0.109 | 0.097 | -0.019 | 0.071 | 0.09 | 0.084 | -0.066 | 0.011 | 0.082 | 0.115 | -0.068 | 0.057 | 0.092 | 0.082 | -0.015 | 0.041 | 0.098 | 0.116 | 0.027 | 0.097 | 0.124 | 0.126 | 0.033 | 0.109 | 0.147 | 0.131 | 0.014 | 0.096 | 0.134 | 0.131 | 0.056 | 0.109 | 0.136 | 0.134 | 0.032 | 0.096 | 0.122 | 0.114 | 0.063 | 0.104 | 0.153 | 0.135 | 0.001 |
EPS
| 5.44 | 1.91 | 4.81 | 5.93 | 4.77 | 16.92 | 4.57 | 6.74 | 5.62 | 1.96 | 2.96 | 4.74 | 5.87 | 0.34 | 2.51 | 4.08 | 3.62 | 1.05 | 2.94 | 4.72 | 3.49 | 0.42 | 2.1 | 3.97 | 3.02 | 0.68 | 1.5 | 2.86 | 2.94 | 0.16 | 5.98 | 2.4 | 2.26 | 0.67 | 1.56 | 2.5 | 1.91 | 0.7 | 1.27 | 1.75 | 1.23 | 0.07 | 0.95 | 0.8 | 1.28 | -0.47 | 0.78 | 1.55 | 0.89 | -0.61 | 0.47 | 1.36 | 0.8 | -0.81 | 0 | 1.07 | 0.78 | -0.39 | 0 | 1.13 | 1.18 | -0.54 | 0 | 1.23 | 0.86 | -0.14 | 0 | 1.58 | 1.52 | 0.5 | 0 | 2.16 | 1.95 | 0.74 | 0 | 1.68 | 1.66 | 0.68 | 0 | 1.65 | 1.32 | 0.15 | 0 | 1.12 | 0.93 | -0.14 | 0 | 0.93 | 0.81 | -0.43 | 0 | 0.8 | 1.1 | -0.45 | 0 | 0.95 | 0.82 | -0.1 | 0 | 0.9 | 0.9 | 0.16 | 0 | 0.94 | 0.88 | 0.17 | 0 | 0.99 | 0.78 | 0.06 | 0 | 0.79 | 0.66 | 0.19 | 0 | 0.6 | 0.58 | 0.09 | 0 | 0.51 | 0.43 | 0.18 | 0 | 0.48 | 0.4 | 0 |
EPS Diluted
| 5.43 | 1.9 | 4.79 | 5.91 | 4.76 | 16.87 | 4.55 | 6.72 | 5.61 | 1.95 | 2.95 | 4.73 | 5.86 | 0.34 | 2.5 | 4.07 | 3.61 | 1.04 | 2.93 | 4.71 | 3.49 | 0.41 | 2.09 | 3.96 | 3.01 | 0.68 | 1.5 | 2.85 | 2.92 | 0.16 | 5.95 | 2.39 | 2.25 | 0.67 | 1.55 | 2.49 | 1.9 | 0.69 | 1.26 | 1.74 | 1.22 | 0.07 | 0.94 | 0.79 | 1.27 | -0.47 | 0.77 | 1.54 | 0.89 | -0.61 | 0.46 | 1.36 | 0.8 | -0.81 | 0 | 1.07 | 0.78 | -0.39 | 0 | 1.13 | 1.18 | -0.54 | 0 | 1.23 | 0.86 | -0.14 | 0 | 1.57 | 1.51 | 0.5 | 0 | 2.13 | 1.92 | 0.73 | 0 | 1.65 | 1.63 | 0.66 | 0 | 1.62 | 1.3 | 0.15 | 0 | 1.11 | 0.92 | -0.14 | 0 | 0.93 | 0.81 | -0.43 | 0 | 0.8 | 1.09 | -0.45 | 0 | 0.95 | 0.82 | -0.1 | 0 | 0.9 | 0.9 | 0.16 | 0 | 0.94 | 0.88 | 0.17 | 0 | 0.98 | 0.78 | 0.06 | 0 | 0.79 | 0.66 | 0.19 | 0 | 0.6 | 0.58 | 0.09 | 0 | 0.51 | 0.43 | 0.18 | 0 | 0.48 | 0.4 | 0 |
EBITDA
| 635 | 358 | 552 | 648 | 554 | 1,584 | 511.6 | 713 | 611 | 337 | 401.3 | 536.9 | 629 | 198.9 | 342.4 | 476 | 424.1 | 207.4 | 338 | 503.4 | 408.6 | 150.8 | 281.451 | 442.2 | 365.5 | 160 | 240.414 | 334.565 | 357.799 | 124.405 | 262.758 | 302.759 | 293.998 | 148.062 | 230.404 | 323.295 | 267.049 | 153.209 | 205.081 | 248.964 | 207.685 | 91.946 | 188.932 | 185.729 | 140.214 | 23.105 | 106.379 | 152.847 | 113.128 | 19.1 | 84.167 | 135.163 | 103.62 | 10.926 | 69.259 | 121.084 | 107.524 | 39.107 | 80.31 | 129.845 | 134.848 | 32.704 | 60.281 | 136.31 | 119.041 | 52.545 | 100.381 | 158.107 | 148.012 | 81.896 | 140.784 | 174.561 | 173.979 | 94.194 | 141.085 | 152.084 | 153.385 | 84.312 | 118.631 | 143.488 | 134.296 | 52.741 | 104.306 | 115.67 | 107.618 | 37.936 | 85.897 | 109.905 | 104.765 | 24.664 | 64.829 | 103.189 | 115.301 | 33.673 | 50.771 | 79.806 | 64.468 | 2.2 | 39.912 | 70.844 | 71.575 | 20.146 | 58.8 | 75.592 | 64.9 | 16.064 | 78.7 | 99.5 | 85.1 | 32.1 | 63.2 | 81.6 | 67 | 30.7 | 45.1 | 58.3 | 55 | 23.5 | 39.3 | 51.3 | 44.9 | 27.7 | 30.8 | 44.9 | 39.5 | 19.6 |
EBITDA Ratio
| 0.351 | 0.265 | 0.338 | 0.343 | 0.314 | 1.266 | 0.318 | 0.358 | 0.336 | 0.249 | 0.272 | 0.296 | 0.383 | 0.162 | 0.229 | 0.306 | 0.308 | 0.211 | 0.287 | 0.381 | 0.322 | 0.157 | 0.256 | 0.311 | 0.286 | 0.17 | 0.236 | 0.274 | 0.298 | 0.155 | 0.271 | 0.278 | 0.276 | 0.175 | 0.243 | 0.293 | 0.273 | 0.194 | 0.243 | 0.23 | 0.225 | 0.133 | 0.221 | 0.185 | 0.21 | 0.054 | 0.195 | 0.23 | 0.202 | 0.05 | 0.167 | 0.228 | 0.19 | 0.028 | 0.21 | 0.241 | 0.233 | 0.119 | 0.188 | 0.255 | 0.267 | 0.096 | 0.161 | 0.279 | 0.256 | 0.14 | 0.213 | 0.264 | 0.248 | 0.181 | 0.265 | 0.284 | 0.295 | 0.205 | 0.266 | 0.253 | 0.261 | 0.175 | 0.238 | 0.254 | 0.247 | 0.135 | 0.239 | 0.233 | 0.233 | 0.112 | 0.206 | 0.218 | 0.222 | 0.078 | 0.162 | 0.218 | 0.248 | 0.104 | 0.115 | 0.16 | 0.135 | 0.007 | 0.08 | 0.165 | 0.197 | 0.073 | 0.175 | 0.214 | 0.197 | 0.067 | 0.28 | 0.319 | 0.306 | 0.172 | 0.265 | 0.3 | 0.289 | 0.194 | 0.246 | 0.289 | 0.274 | 0.172 | 0.235 | 0.268 | 0.255 | 0.213 | 0.246 | 0.311 | 0.289 | 0.206 |