adamodar/pc/datasets/dataNov16.xls · XLS file · Web view2016-11-08 · Germany Novo Nordisk A/S...
363
Company Name/ Symbol Company Name Exchange:Ticker 3M Company (NYSE:MMM) NYSE:MMM ABB Ltd. (SWX:ABBN) SWX:ABBN Abbott Laboratories (NYSE:ABT) NYSE:ABT AbbVie Inc. (NYSE:ABBV) NYSE:ABBV Accenture plc (NYSE:ACN) NYSE:ACN Activision Blizzard, Inc. (NasdaqGS:ATVI) NasdaqGS:ATVI Adidas AG (DB:ADS) DB:ADS Adobe Systems Incorporated (NasdaqGS:ADBE) NasdaqGS:ADBE Aetna Inc. (NYSE:AET) NYSE:AET Air Liquide SA (ENXTPA:AI) ENXTPA:AI Air Products and Chemicals, Inc. (NYSE:APD) NYSE:APD Airbus Group SE (ENXTPA:AIR) ENXTPA:AIR Alexion Pharmaceuticals, Inc. (NasdaqGS:ALXN) NasdaqGS:ALXN Alibaba Group Holding Limited (NYSE:BABA) NYSE:BABA Alimentation Couche-Tard Inc. (TSX:ATD.B) TSX:ATD.B Allergan plc (NYSE:AGN) NYSE:AGN Alphabet Inc. (NasdaqGS:GOOGL) NasdaqGS:GOOGL Altria Group, Inc. (NYSE:MO) NYSE:MO Amazon.com, Inc. (NasdaqGS:AMZN) NasdaqGS:AMZN Ambev S.A. (BOVESPA:ABEV3) BOVESPA:ABEV3 America Movil S.A.B. de C.V. (BMV:AMX L) BMV:AMX L American Electric Power Co., Inc. (NYSE:AEP) NYSE:AEP American Tower Corporation (NYSE:AMT) NYSE:AMT Amgen Inc. (NasdaqGS:AMGN) NasdaqGS:AMGN Anthem, Inc. (NYSE:ANTM) NYSE:ANTM
Transcript of adamodar/pc/datasets/dataNov16.xls · XLS file · Web view2016-11-08 · Germany Novo Nordisk A/S...
Company Name/ Symbol
Company Name Exchange:Ticker3M Company (NYSE:MMM) NYSE:MMMABB Ltd. (SWX:ABBN) SWX:ABBNAbbott Laboratories (NYSE:ABT) NYSE:ABTAbbVie Inc. (NYSE:ABBV) NYSE:ABBVAccenture plc (NYSE:ACN) NYSE:ACNActivision Blizzard, Inc. (NasdaqGS:ATVI) NasdaqGS:ATVIAdidas AG (DB:ADS) DB:ADSAdobe Systems Incorporated (NasdaqGS:ADBE)
Aetna Inc. (NYSE:AET) NYSE:AETAir Liquide SA (ENXTPA:AI) ENXTPA:AIAir Products and Chemicals, Inc. (NYSE:APD) NYSE:APDAirbus Group SE (ENXTPA:AIR) ENXTPA:AIRAlexion Pharmaceuticals, Inc. (NasdaqGS:ALXN)
Alibaba Group Holding Limited (NYSE:BABA) NYSE:BABAAlimentation Couche-Tard Inc. (TSX:ATD.B) TSX:ATD.BAllergan plc (NYSE:AGN) NYSE:AGNAlphabet Inc. (NasdaqGS:GOOGL)
Altria Group, Inc. (NYSE:MO) NYSE:MOAmazon.com, Inc. (NasdaqGS:AMZN)
Ambev S.A. (BOVESPA:ABEV3)
America Movil S.A.B. de C.V. (BMV:AMX L) BMV:AMX LAmerican Electric Power Co., Inc. (NYSE:AEP) NYSE:AEPAmerican Tower Corporation (NYSE:AMT) NYSE:AMTAmgen Inc. (NasdaqGS:AMGN)
Anthem, Inc. (NYSE:ANTM) NYSE:ANTM
NasdaqGS:ADBE
NasdaqGS:ALXN
NasdaqGS:GOOGL
NasdaqGS:AMZNBOVESPA:ABEV3
NasdaqGS:AMGN
Apple Inc. (NasdaqGS:AAPL)
Applied Materials, Inc. (NasdaqGS:AMAT)
Archer-Daniels-Midland Company (NYSE:ADM) NYSE:ADMASML Holding NV (ENXTAM:ASML) ENXTAM:ASMLAstellas Pharma, Inc. (TSE:4503) TSE:4503AstraZeneca PLC (LSE:AZN) LSE:AZNAT&T, Inc. (NYSE:T) NYSE:TAtlas Copco AB (OM:ATCO A) OM:ATCO AAutomatic Data Processing, Inc. (NasdaqGS:ADP) NasdaqGS:ADPBaidu, Inc. (NasdaqGS:BIDU) NasdaqGS:BIDU
BASF SE (DB:BAS) DB:BASBaxter International Inc. (NYSE:BAX) NYSE:BAXBayer AG (DB:BAYN) DB:BAYNBayerische Motoren Werke Aktiengesellschaft (DB:BMW) DB:BMWBCE Inc. (TSX:BCE) TSX:BCEBecton, Dickinson and Company (NYSE:BDX) NYSE:BDXBiogen Inc. (NasdaqGS:BIIB) NasdaqGS:BIIBBoston Scientific Corporation (NYSE:BSX) NYSE:BSXBridgestone Corporation (TSE:5108) TSE:5108Bristol-Myers Squibb Company (NYSE:BMY) NYSE:BMYBritish American Tobacco p.l.c. (LSE:BATS) LSE:BATSBT Group plc (LSE:BT.A) LSE:BT.ACanadian National Railway Company (TSX:CNR) TSX:CNRCanadian National Railway Company (TSX:CNR) TSX:CNRCanon Inc. (TSE:7751) TSE:7751Carnival Corporation (NYSE:CCL) NYSE:CCLCarnival plc (LSE:CCL) LSE:CCLCaterpillar Inc. (NYSE:CAT) NYSE:CATCBS Corporation (NYSE:CBS) NYSE:CBSCelgene Corporation (NasdaqGS:CELG)
Central Japan Railway Company (TSE:9022) TSE:9022Charter Communications, Inc. (NasdaqGS:CHTR)
Cheung Kong Property Holdings Limited (SEHK:1113) SEHK:1113SEHK:1800
NasdaqGS:AAPLNasdaqGS:AMAT
NasdaqGS:CELG
NasdaqGS:CHTR
China Communications Construction Company Limited (SEHK:1800)
China Mobile Limited (SEHK:941) SEHK:941China Overseas Land & Investment Ltd. (SEHK:688) SEHK:688China Petroleum & Chemical Corp. (SEHK:386) SEHK:386China Shenhua Energy Co. Ltd. (SEHK:1088) SEHK:1088
SHSE:601668
China Telecom Corp. Ltd. (SEHK:728) SEHK:728China Unicom (Hong Kong) Limited (SEHK:762) SEHK:762China Vanke Co. Ltd. (SEHK:2202) SEHK:2202China Yangtze Power Co. Ltd. (SHSE:600900) SHSE:600900Christian Dior SE (ENXTPA:CDI) ENXTPA:CDIChunghwa Telecom Co., Ltd. (TSEC:2412) TSEC:2412Cigna Corp. (NYSE:CI) NYSE:CICisco Systems, Inc. (NasdaqGS:CSCO)
CITIC Limited (SEHK:267) SEHK:267CK Hutchison Holdings Limited (SEHK:1) SEHK:1CLP Holdings Ltd. (SEHK:2) SEHK:2Coal India Limited (NSEI:COALINDIA)
Colgate-Palmolive Co. (NYSE:CL) NYSE:CLComcast Corporation (NasdaqGS:CMCS.A)
Compagnie Financiere Richemont SA (SWX:CFR) SWX:CFRCompass Group PLC (LSE:CPG) LSE:CPGConstellation Brands Inc. (NYSE:STZ) NYSE:STZContinental Aktiengesellschaft (DB:CON) DB:CONCostco Wholesale Corporation (NasdaqGS:COST)
CRH plc (ISE:CRG) ISE:CRGCrown Castle International Corp. (NYSE:CCI) NYSE:CCICRRC Corporation Limited (SHSE:601766) SHSE:601766CSL Ltd. (ASX:CSL) ASX:CSLCSX Corp. (NasdaqGS:CSX) NasdaqGS:CSXCVS Health Corporation (NYSE:CVS) NYSE:CVSDaikin Industries Ltd. (TSE:6367) TSE:6367Daimler AG (XTRA:DAI) XTRA:DAIDanaher Corp. (NYSE:DHR) NYSE:DHR
China State Construction Engineering Corporation Limited (SHSE:601668)
NasdaqGS:CSCO
NSEI:COALINDIA
Cognizant Technology Solutions Corporation (NasdaqGS:CTSH)
NasdaqGS:CTSH
NasdaqGS:CMCS.A
NasdaqGS:COST
Danone (ENXTPA:BN) ENXTPA:BNDeere & Company (NYSE:DE) NYSE:DEDelta Air Lines, Inc. (NYSE:DAL) NYSE:DALDENSO Corporation (TSE:6902) TSE:6902Deutsche Post AG (XTRA:DPW) XTRA:DPWDeutsche Telekom AG (DB:DTE) DB:DTEDiageo plc (LSE:DGE) LSE:DGEDish Network Corp. (NasdaqGS:DISH) NasdaqGS:DISH
Dominion Resources, Inc. (NYSE:D) NYSE:DDuke Energy Corporation (NYSE:DUK) NYSE:DUKE. I. du Pont de Nemours and Company (NYSE:DD) NYSE:DDEast Japan Railway Company (TSE:9020) TSE:9020Eaton Corporation plc (NYSE:ETN) NYSE:ETNeBay Inc. (NasdaqGS:EBAY)
Ecolab Inc. (NYSE:ECL) NYSE:ECLEli Lilly and Company (NYSE:LLY) NYSE:LLYEmerson Electric Co. (NYSE:EMR) NYSE:EMR
ADX:ETISALAT
Enbridge Inc. (TSX:ENB) TSX:ENBEnel SpA (BIT:ENEL) BIT:ENELEnterprise Products Partners L.P. (NYSE:EPD) NYSE:EPDExelon Corporation (NYSE:EXC) NYSE:EXCExpress Scripts Holding Company (NasdaqGS:ESRX)
Exxon Mobil Corporation (NYSE:XOM) NYSE:XOMFacebook, Inc. (NasdaqGS:FB) NasdaqGS:FBFast Retailing Co. Ltd. (TSE:9983) TSE:9983FedEx Corporation (NYSE:FDX) NYSE:FDX
Ford Motor Co. (NYSE:F) NYSE:FFormosa Petrochemical Corp. (TSEC:6505) TSEC:6505Fresenius Medical Care AG & Co. KGAA (DB:FME) DB:FMEFresenius SE & Co KGaA (DB:FRE) DB:FREFuji Heavy Industries Ltd. (TSE:7270) TSE:7270General Dynamics Corporation (NYSE:GD) NYSE:GDGeneral Electric Company (NYSE:GE) NYSE:GE
NasdaqGS:EBAY
Emirates Telecommunications Group Company PJSC (ADX:ETISALAT)
NasdaqGS:ESRX
Fomento Económico Mexicano, S.A.B de C.V (BMV:FEMSA UBD)
BMV:FEMSA UBD
General Mills, Inc. (NYSE:GIS) NYSE:GISGeneral Motors Company (NYSE:GM) NYSE:GMGilead Sciences Inc. (NasdaqGS:GILD) NasdaqGS:GILD
GlaxoSmithKline plc (LSE:GSK) LSE:GSKH & M Hennes & Mauritz AB (publ) (OM:HM B) OM:HM BHCA Holdings, Inc. (NYSE:HCA) NYSE:HCAHeineken NV (ENXTAM:HEIA) ENXTAM:HEIAHenkel AG & Co. KGaA (DB:HEN3) DB:HEN3
ENXTPA:RMS
Hewlett Packard Enterprise Company (NYSE:HPE) NYSE:HPEHitachi, Ltd. (TSE:6501) TSE:6501Hon Hai Precision Industry Co., Ltd. (TSEC:2317) TSEC:2317Honda Motor Co., Ltd. (TSE:7267) TSE:7267Honeywell International Inc. (NYSE:HON) NYSE:HONHP Inc. (NYSE:HPQ) NYSE:HPQIberdrola, S.A. (BME:IBE) BME:IBEIllinois Tool Works Inc. (NYSE:ITW) NYSE:ITWImperial Brands PLC (LSE:IMB) LSE:IMBImperial Oil Ltd. (TSX:IMO) TSX:IMOIndustria de Diseno Textil SA (BME:ITX) BME:ITXInfosys Limited (NSEI:INFY) NSEI:INFYIntel Corporation (NasdaqGS:INTC) NasdaqGS:INTC
International Business Machines Corporation (NYSE:IBM) NYSE:IBMIntuit Inc. (NasdaqGS:INTU) NasdaqGS:INTU
Intuitive Surgical, Inc. (NasdaqGS:ISRG) NasdaqGS:ISRG
Japan Tobacco Inc. (TSE:2914) TSE:2914Jardine Matheson Holdings Limited (SGX:J36) SGX:J36Johnson & Johnson (NYSE:JNJ) NYSE:JNJJohnson Controls International plc (NYSE:JCI) NYSE:JCIJoint Stock Company NOVATEK (LSE:NVTK) LSE:NVTK
KDDI Corporation (TSE:9433) TSE:9433Kellogg Company (NYSE:K) NYSE:KKering SA (ENXTPA:KER) ENXTPA:KERKimberly-Clark Corporation (NYSE:KMB) NYSE:KMB
Hermès International Société en commandite par actions (ENXTPA:RMS)
Koninklijke Ahold Delhaize N.V. (ENXTAM:AD) ENXTAM:ADKoninklijke Philips N.V. (ENXTAM:PHIA) ENXTAM:PHIAKorea Electric Power Corp. (KOSE:A015760) KOSE:A015760Kweichow Moutai Co., Ltd. (SHSE:600519) SHSE:600519L'Oreal SA (ENXTPA:OR) ENXTPA:ORLas Vegas Sands Corp. (NYSE:LVS) NYSE:LVSLinde Aktiengesellschaft (DB:LIN) DB:LINLockheed Martin Corporation (NYSE:LMT) NYSE:LMTLowe's Companies, Inc. (NYSE:LOW) NYSE:LOWLVMH Moët Hennessy Louis Vuitton S.E. (ENXTPA:MC) ENXTPA:MCLyondellBasell Industries N.V. (NYSE:LYB) NYSE:LYBMastercard Incorporated (NYSE:MA) NYSE:MAMcDonald's Corp. (NYSE:MCD) NYSE:MCDMcKesson Corporation (NYSE:MCK) NYSE:MCKMedtronic plc (NYSE:MDT) NYSE:MDTMerck & Co., Inc. (NYSE:MRK) NYSE:MRKMerck KGaA (DB:MRK) DB:MRKMicrosoft Corporation (NasdaqGS:MSFT)
Midea Group Co., Ltd. (SZSE:000333) SZSE:000333Mitsubishi Electric Corporation (TSE:6503) TSE:6503Mitsubishi Estate Co., Ltd. (TSE:8802) TSE:8802Mondelez International, Inc. (NasdaqGS:MDLZ)
Monsanto Company (NYSE:MON) NYSE:MONMonster Beverage Corporation (NasdaqGS:MNST)
MTR Corporation Limited (SEHK:66) SEHK:66Murata Manufacturing Co., Ltd. (TSE:6981) TSE:6981Naspers Limited (JSE:NPN) JSE:NPNNational Grid plc (LSE:NG.) LSE:NG.Nestlé S.A. (SWX:NESN) SWX:NESNNetEase, Inc. (NasdaqGS:NTES)
Netflix, Inc. (NasdaqGS:NFLX)
NextEra Energy, Inc. (NYSE:NEE) NYSE:NEENidec Corporation (TSE:6594) TSE:6594NIKE, Inc. (NYSE:NKE) NYSE:NKENintendo Co. Ltd. (TSE:7974) TSE:7974
NasdaqGS:MSFT
NasdaqGS:MDLZ
NasdaqGS:MNST
NasdaqGS:NTESNasdaqGS:NFLX
Nippon Telegraph and Telephone Corporation (TSE:9432) TSE:9432Nissan Motor Co. Ltd. (TSE:7201) TSE:7201Norfolk Southern Corporation (NYSE:NSC) NYSE:NSCNorthrop Grumman Corporation (NYSE:NOC) NYSE:NOCNovartis AG (SWX:NOVN) SWX:NOVNNovo Nordisk A/S (CPSE:NOVO B) CPSE:NOVO BNTT DOCOMO, Inc. (TSE:9437) TSE:9437NVIDIA Corporation (NasdaqGS:NVDA)
NXP Semiconductors NV (NasdaqGS:NXPI) NasdaqGS:NXPI
Oracle Corporation (NYSE:ORCL) NYSE:ORCLOrange (ENXTPA:ORA) ENXTPA:ORAPayPal Holdings, Inc. (NasdaqGS:PYPL)
Pepsico, Inc. (NYSE:PEP) NYSE:PEPPernod-Ricard SA (ENXTPA:RI) ENXTPA:RIPetroChina Co. Ltd. (SEHK:857) SEHK:857Pfizer Inc. (NYSE:PFE) NYSE:PFEPG&E Corporation (NYSE:PCG) NYSE:PCGPhilip Morris International, Inc. (NYSE:PM) NYSE:PMPhillips 66 (NYSE:PSX) NYSE:PSXPraxair Inc. (NYSE:PX) NYSE:PXPrologis, Inc. (NYSE:PLD) NYSE:PLDPT Hanjaya Mandala Sampoerna Tbk (JKSE:HMSP) JKSE:HMSPPT Telekomunikasi Indonesia Tbk (JKSE:TLKM) JKSE:TLKMPT Unilever Indonesia Tbk (JKSE:UNVR) JKSE:UNVRPTT Public Company Limited (SET:PTT) SET:PTTPublic Joint Stock Company Gazprom (MISX:GAZP) MISX:GAZP
MISX:LKOH
LSE:ROSN
Public Storage (NYSE:PSA) NYSE:PSAQUALCOMM Incorporated (NasdaqGS:QCOM)
Raytheon Company (NYSE:RTN) NYSE:RTNReckitt Benckiser Group plc (LSE:RB.) LSE:RB.Regeneron Pharmaceuticals, Inc. (NasdaqGS:REGN)
NasdaqGS:NVDA
NasdaqGS:PYPL
Public Joint Stock Company Oil Company LUKOIL (MISX:LKOH)Public Joint Stock Company Rosneft Oil Company (LSE:ROSN)
NasdaqGS:QCOM
NasdaqGS:REGN
Reliance Industries Limited (NSEI:RELIANCE) NSEI:RELIANCE
RELX NV (ENXTAM:REN) ENXTAM:RENRELX PLC (LSE:REL) LSE:RELReynolds American Inc. (NYSE:RAI) NYSE:RAIRio Tinto Limited (ASX:RIO) ASX:RIORio Tinto plc (LSE:RIO) LSE:RIORoche Holding AG (SWX:ROG) SWX:ROGSafran SA (ENXTPA:SAF) ENXTPA:SAFSAIC Motor Corporation Limited (SHSE:600104) SHSE:600104salesforce.com, inc. (NYSE:CRM) NYSE:CRMSamsung Electronics Co. Ltd. (KOSE:A005930) KOSE:A005930Sands China Ltd. (SEHK:1928) SEHK:1928Sanofi (ENXTPA:SAN) ENXTPA:SANSAP SE (DB:SAP) DB:SAPSaudi Basic Industries Corporation (SASE:2010) SASE:2010Saudi Telecom Company (SASE:7010) SASE:7010Schneider Electric SE (ENXTPA:SU) ENXTPA:SUSempra Energy (NYSE:SRE) NYSE:SRESeven & i Holdings Co., Ltd. (TSE:3382) TSE:3382Shin-Etsu Chemical Co., Ltd. (TSE:4063) TSE:4063Shire plc (LSE:SHP) LSE:SHPSiemens Aktiengesellschaft (DB:SIE) DB:SIESimon Property Group Inc. (NYSE:SPG) NYSE:SPGSingapore Telecommunications Limited (SGX:Z74) SGX:Z74SK Hynix Inc. (KOSE:A000660) KOSE:A000660SoftBank Group Corp. (TSE:9984) TSE:9984Sony Corporation (TSE:6758) TSE:6758Southern Company (NYSE:SO) NYSE:SOSpectra Energy Corp. (NYSE:SE) NYSE:SEStarbucks Corporation (NasdaqGS:SBUX)
Stryker Corporation (NYSE:SYK) NYSE:SYKSun Hung Kai Properties Limited (SEHK:16) SEHK:16Syngenta AG (SWX:SYNN) SWX:SYNNSysco Corporation (NYSE:SYY) NYSE:SYYT-Mobile US, Inc. (NasdaqGS:TMUS)
TSEC:2330
NasdaqGS:SBUX
NasdaqGS:TMUS
Taiwan Semiconductor Manufacturing Company Limited (TSEC:2330)
Takeda Pharmaceutical Company Limited (TSE:4502) TSE:4502Target Corp. (NYSE:TGT) NYSE:TGTTata Consultancy Services Limited (NSEI:TCS) NSEI:TCSTelefónica, S.A. (BME:TEF) BME:TEFTelstra Corporation Limited (ASX:TLS) ASX:TLSTencent Holdings Limited (SEHK:700) SEHK:700Teva Pharmaceutical Industries Limited (NYSE:TEVA) NYSE:TEVATexas Instruments Inc. (NasdaqGS:TXN) NasdaqGS:TXNThe Boeing Company (NYSE:BA) NYSE:BAThe Coca-Cola Company (NYSE:KO) NYSE:KOThe Dow Chemical Company (NYSE:DOW) NYSE:DOWThe Estée Lauder Companies Inc. (NYSE:EL) NYSE:ELThe Home Depot, Inc. (NYSE:HD) NYSE:HDThe Kraft Heinz Company (NasdaqGS:KHC) NasdaqGS:KHCThe Kroger Co. (NYSE:KR) NYSE:KRThe Priceline Group Inc. (NasdaqGS:PCLN)
The Procter & Gamble Company (NYSE:PG) NYSE:PGThe TJX Companies, Inc. (NYSE:TJX) NYSE:TJXThe Walt Disney Company (NYSE:DIS) NYSE:DISThermo Fisher Scientific, Inc. (NYSE:TMO) NYSE:TMO
Time Warner Inc. (NYSE:TWX) NYSE:TWXTOTAL S.A. (ENXTPA:FP) ENXTPA:FPToyota Motor Corporation (TSE:7203) TSE:7203Twenty-First Century Fox, Inc. (NasdaqGS:FOXA)
Tyson Foods, Inc. (NYSE:TSN) NYSE:TSNUnilever N.V. (ENXTAM:UNA) ENXTAM:UNAUnilever PLC (LSE:ULVR) LSE:ULVRUnion Pacific Corporation (NYSE:UNP) NYSE:UNPUnited Parcel Service, Inc. (NYSE:UPS) NYSE:UPSUnited Technologies Corporation (NYSE:UTX) NYSE:UTXUnitedHealth Group Incorporated (NYSE:UNH) NYSE:UNHValero Energy Corporation (NYSE:VLO) NYSE:VLOVerizon Communications Inc. (NYSE:VZ) NYSE:VZVINCI SA (ENXTPA:DG) ENXTPA:DGVisa Inc. (NYSE:V) NYSE:VVivendi SA (ENXTPA:VIV) ENXTPA:VIVVMware, Inc. (NYSE:VMW) NYSE:VMW
NasdaqGS:PCLN
NasdaqGS:FOXA
Volkswagen AG (XTRA:VOW3) XTRA:VOW3Wal-Mart de Mexico SAB De CV (BMV:WALMEX *) BMV:WALMEX *
Wal-Mart Stores Inc. (NYSE:WMT) NYSE:WMTWalgreens Boots Alliance, Inc. (NasdaqGS:WBA) NasdaqGS:WBA
Waste Management, Inc. (NYSE:WM) NYSE:WMWesfarmers Limited (ASX:WES) ASX:WESWPP plc (LSE:WPP) LSE:WPP
Company Details
Year Founded Industry (my classification)1902 Diversified1883 Electrical Equipment1888 Healthcare Products2012 Drugs (Biotechnology)1989 Computer ServicesNA Software (Entertainment)
1920 Apparel1982 Software (System & Application)
1853 Healthcare Support Services1902 Power1940 Power2000 Aerospace/Defense1992 Drugs (Biotechnology)
1999 Software (Internet)1980 Retail (Grocery and Food)1983 Drugs (Pharmaceutical)1998 Software (Internet)
1919 Tobacco1994 Telecom. Services
1885 Beverage (Alcoholic)
2000 Telecom (Wireless)1906 Power1995 R.E.I.T.1980 Drugs (Biotechnology)
1944 Healthcare Support Services
1977 Computers/Peripherals
1967 Semiconductor Equip
1898 Farming/Agriculture1984 Semiconductor Equip1923 Drugs (Pharmaceutical)1992 Drugs (Pharmaceutical)1983 Telecom. Services1873 Machinery1949 Information Services2000 Software (Internet)
1865 Chemical (Diversified)1931 Healthcare Products1863 Drugs (Pharmaceutical)1916 Auto & Truck1970 Telecom. Services1897 Healthcare Products1978 Drugs (Biotechnology)1979 Healthcare Products1931 Rubber& Tires1887 Drugs (Pharmaceutical)1902 Tobacco2001 Telecom. Services1919 Transportation (Railroads)1919 Transportation (Railroads)1933 Computers/Peripherals1972 Hotel/Gaming1850 Hotel/Gaming1925 Construction Supplies1986 Broadcasting1980 Drugs (Biotechnology)
1987 Transportation (Railroads)1999 Cable TV
2015 Real Estate (Development)2006 Engineering/Construction
1997 Telecom (Wireless)1979 Real Estate (Development)2000 Oil/Gas (Integrated)2004 Coal & Related Energy1982 Engineering/Construction
2002 Telecom. Services2000 Telecom. Services1984 Real Estate (Development)2002 Green & Renewable Energy1946 Apparel1996 Telecom. Services1792 Healthcare Support Services1984 Telecom. Equipment
1987 Diversified2014 Diversified1901 Power1973 Coal & Related Energy
1998 Computer Services
1806 Household Products1963 Cable TV
1988 Apparel1941 Restaurant/Dining1945 Beverage (Alcoholic)1871 Auto Parts1976 Retail (General)
1936 Construction Supplies1994 R.E.I.T.2007 Construction Supplies1916 Drugs (Biotechnology)1978 Transportation (Railroads)1892 Retail (Special Lines)1924 Building Materials1886 Auto & Truck1969 Healthcare Products
1899 Food Processing1837 Farming/Agriculture1924 Air Transport1949 Auto PartsNA Transportation
1995 Telecom. Services1886 Beverage (Alcoholic)1980 Cable TV
1909 Utility (General)2005 Power1802 Chemical (Diversified)1987 Transportation (Railroads)1916 Electrical Equipment1995 Software (Internet)
1923 Chemical (Specialty)1876 Drugs (Pharmaceutical)1890 Electrical Equipment1976 Telecom. Services
1949 Oil/Gas Distribution1962 Power1968 Oil/Gas Distribution1887 Power1986 Healthcare Support Services
1870 Oil/Gas (Integrated)2004 Software (Internet)1949 Retail (Special Lines)1971 Transportation1890 Beverage (Soft)
1903 Auto & Truck1992 Oilfield Svcs/Equip.1996 Healthcare Support Services1912 Healthcare Support Services1917 Auto & Truck1899 Aerospace/Defense1892 Diversified
1928 Food Processing1897 Auto & Truck1987 Drugs (Biotechnology)
1935 Drugs (Pharmaceutical)1947 Retail (Special Lines)1968 Hospitals/Healthcare Facilities1864 Beverage (Alcoholic)1876 Household Products1837 Apparel
NA Computers/Peripherals1910 Electronics (General)1974 Electronics (General)1946 Auto & Truck1920 Diversified1939 Computers/Peripherals1996 Power1912 Machinery1901 Tobacco1880 Oil/Gas (Integrated)1963 Retail (Special Lines)1981 Computer Services1968 Semiconductor
1910 Computer Services1983 Software (System & Application)
1995 Healthcare Products
1898 Tobacco1832 Diversified1885 Drugs (Pharmaceutical)1885 Building Materials1994
1953 Telecom (Wireless)1906 Food Processing1963 Apparel1872 Household Products
Oil/Gas (Production and Exploration)
1887 Retail (Grocery and Food)1891 Diversified1961 Power1999 Beverage (Alcoholic)1909 Household Products1988 Hotel/Gaming1879 Power1909 Aerospace/Defense1946 Retail (Building Supply)1923 Apparel2005 Chemical (Basic)1966 Information Services1940 Restaurant/Dining1833 Healthcare Support Services1949 Healthcare Products1891 Drugs (Pharmaceutical)1668 Drugs (Pharmaceutical)1975 Software (System & Application)
1968 Furn/Home Furnishings1921 Electrical Equipment1890 Real Estate (General/Diversified)2000 Food Processing
2000 Chemical (Specialty)1985 Beverage (Soft)
1975 Transportation (Railroads)1944 Electronics (General)1915 Cable TV1990 Utility (General)1866 Food Processing1997 Software (Internet)
1997 Telecom. Services
1984 Power1973 Electrical Equipment1964 Shoe1889 Software (Entertainment)
1952 Telecom. Services1933 Auto & Truck1883 Transportation (Railroads)1939 Aerospace/Defense1895 Drugs (Pharmaceutical)1925 Drugs (Pharmaceutical)1991 Telecom (Wireless)1993 Semiconductor
2006 Semiconductor
1977 Software (System & Application)1990 Telecom. Services1998 Information Services
1898 Beverage (Soft)1805 Beverage (Alcoholic)1988 Oil/Gas (Integrated)1849 Drugs (Pharmaceutical)1905 Power1987 Tobacco1875 Oilfield Svcs/Equip.1907 Power1991 R.E.I.T.1913 Tobacco1884 Telecom. Services1933 Household Products1978 Oil/Gas (Integrated)1993 Oil/Gas (Integrated)1993 Oil/Gas (Integrated)
1993 Oil/Gas (Integrated)
1971 R.E.I.T.1985 Semiconductor
1922 Aerospace/Defense1823 Household Products1988 Drugs (Biotechnology)
1973 Oilfield Svcs/Equip.
1903 Business & Consumer Services1894 Business & Consumer Services2004 Tobacco1959 Metals & Mining1873 Metals & Mining1896 Drugs (Pharmaceutical)1924 Aerospace/DefenseNA Auto & Truck
1999 Software (System & Application)1938 Computers/Peripherals2009 Hotel/Gaming1973 Drugs (Pharmaceutical)1972 Software (System & Application)1976 Chemical (Basic)1998 Telecom. Services1836 Electrical Equipment1998 Utility (General)2005 Retail (Grocery and Food)1926 Chemical (Specialty)1986 Drugs (Biotechnology)1847 Diversified1960 R.E.I.T.NA Telecom. Services
1983 Semiconductor1981 Telecom (Wireless)1946 Electronics (Consumer & Office)1945 Power2006 Oil/Gas Distribution1985 Restaurant/Dining
1941 Healthcare Products1972 Real Estate (General/Diversified)1999 Chemical (Specialty)1969 Food Wholesalers1994 Telecom (Wireless)
1987 Semiconductor
1781 Drugs (Pharmaceutical)1902 Retail (General)1968 Computer Services1924 Telecom. Services1901 Telecom. Services1998 Software (Internet)1901 Drugs (Pharmaceutical)1930 Semiconductor1916 Aerospace/Defense1886 Beverage (Soft)1897 Chemical (Diversified)1946 Household Products1978 Retail (Building Supply)2013 Food Processing1883 Retail (Grocery and Food)1997 Telecom. Services
1837 Household Products1956 Retail (Special Lines)1923 Entertainment1956
1985 Entertainment1924 Oil/Gas (Integrated)1933 Auto & Truck1922 Entertainment
1935 Food Processing1927 Household Products1885 Household Products1862 Transportation (Railroads)1907 Transportation1934 Aerospace/Defense1974 Healthcare Support Services1955 Oilfield Svcs/Equip.1983 Telecom. Services1899 Engineering/Construction2007 Information Services1853 Entertainment1998 Software (System & Application)
Heathcare Information and Technology
NA Auto & Truck1958 Retail (General)
1945 Retail (General)1901 Retail (Special Lines)
1987 Environmental & Waste Services1914 Retail (General)1985 Advertising
Company Details
Headquarters - Country Primary SectorUnited States Industrials 89446Switzerland Industrials 135800United States Healthcare 74000United States Healthcare 28000Ireland Information Technolog 384000United States Information Technolog 7190Germany Consumer Discretionar 47435United States Information Technolog 13893
United States Healthcare 50100France Materials 51500United States Materials 17000Netherlands Industrials 136574United States Healthcare 2924
China Information Technolog 36446Canada Consumer Staples 105000Ireland Healthcare 31200United States Information Technolog 61814
United States Consumer Staples 8800United States Consumer Discretionar 230800
Brazil Consumer Staples 52900
Mexico Telecommunication Ser 195475United States Utilities 17405United States Real Estate 3371United States Healthcare 17900
United States Healthcare 53000
Total Employees [Latest Annual]
United States Information Technolog 116000
United States Information Technolog 14600
United States Consumer Staples 32300Netherlands Information Technolog 12168Japan Healthcare 17217United Kingdom Healthcare 61500United States Telecommunication Ser 281450Sweden Industrials 43114United States Information Technolog 57000China Information Technolog 41467
Germany Materials 106901United States Healthcare 50000Germany Healthcare 112100Germany Consumer Discretionar 122244Canada Telecommunication Ser 49968United States Healthcare NAUnited States Healthcare 7350United States Healthcare 25000Japan Consumer Discretionar 144303United States Healthcare 25000United Kingdom Consumer Staples 50599United Kingdom Telecommunication Ser 102500Canada Industrials 23172Canada Industrials 23172Japan Information Technolog 189571United States Consumer Discretionar 94600United Kingdom Consumer Discretionar 94600United States Industrials 105700United States Consumer Discretionar 16260United States Healthcare 6971
Japan Industrials 28706United States Consumer Discretionar 23800
Hong Kong Real Estate 21400China Industrials 115179
Hong Kong Telecommunication Ser 438645Hong Kong Real Estate 5300China Energy 351019China Energy 95498China Industrials NA
China Telecommunication Ser 291526Hong Kong Telecommunication Ser 231299China Real Estate 42295China Utilities 7774France Consumer Discretionar 120479Taiwan Telecommunication Ser 32734United States Healthcare 39300United States Information Technolog 73700
Hong Kong Industrials 133526Hong Kong Industrials 270000Hong Kong Utilities 7360India Energy 322404
United States Information Technolog 221700
United States Consumer Staples 37900United States Consumer Discretionar 153000
Switzerland Consumer Discretionar 28810United Kingdom Consumer Discretionar 500000United States Consumer Staples 9000Germany Consumer Discretionar 195791United States Consumer Staples 172000
Ireland Materials 88650United States Real Estate 2700China Industrials 186963Australia Healthcare NAUnited States Industrials 29410United States Consumer Staples 199000Japan Industrials 60805Germany Consumer Discretionar 284015United States Healthcare 81000
France Consumer Staples 99771United States Industrials 57200United States Industrials 82949Japan Consumer Discretionar 151775Germany Industrials 450508Germany Telecommunication Ser 225243United Kingdom Consumer Staples 31485United States Consumer Discretionar 18000
United States Utilities 14700United States Utilities 29188United States Materials 52000Japan Industrials 73053Ireland Industrials 97000United States Information Technolog 11600
United States Materials 47145United States Healthcare 41275United States Industrials NAUnited Arab Emirates Telecommunication Ser NA
Canada Energy 8652Italy Utilities 67914United States Energy NAUnited States Utilities 29762United States Healthcare 25900
United States Energy 73500United States Information Technolog 12691Japan Consumer Discretionar NAUnited States Industrials 292500Mexico Consumer Staples NA
United States Consumer Discretionar 199000Taiwan Energy NAGermany Healthcare 104033Germany Healthcare 222305Japan Consumer Discretionar 31151United States Industrials 99900United States Industrials 333000
United States Consumer Staples 39000United States Consumer Discretionar 215000United States Healthcare 8000
United Kingdom Healthcare 101255Sweden Consumer Discretionar 148000United States Healthcare 203500Netherlands Consumer Staples 73000Germany Consumer Staples 49450France Consumer Discretionar 12244
United States Information Technolog 240000Japan Information Technolog 335244Taiwan Information Technolog NAJapan Consumer Discretionar 208399United States Industrials 129000United States Information Technolog 287000Spain Utilities 27169United States Industrials 48000United Kingdom Consumer Staples 36400Canada Energy 5700Spain Consumer Discretionar 152854India Information Technolog NAUnited States Information Technolog 107300
United States Information Technolog 377757United States Information Technolog 7900
United States Healthcare 3211
Japan Consumer Staples 26000Bermuda Industrials 440000United States Healthcare 127100United States Industrials 139000Russia Energy NA
Japan Telecommunication Ser 31834United States Consumer Staples 33577France Consumer Discretionar 38801United States Consumer Staples 43000
Netherlands Consumer Staples NANetherlands Industrials 104204South Korea Utilities NAChina Consumer Staples 21115France Consumer Staples 82881United States Consumer Discretionar 46500Germany Materials 58375United States Industrials 126000United States Consumer Discretionar 225000France Consumer Discretionar NAUnited States Materials 13000United States Information Technolog 11300United States Consumer Discretionar 420000United States Healthcare 68000Ireland Healthcare 98017United States Healthcare 68000Germany Healthcare 48911United States Information Technolog 114000
China Consumer Discretionar 93299Japan Industrials 135160Japan Real Estate 8474United States Consumer Staples 99000
United States Materials 20800United States Consumer Staples 1857
Hong Kong Industrials 25284Japan Information Technolog 54674South Africa Consumer Discretionar 27429United Kingdom Utilities 25068Switzerland Consumer Staples 335000China Information Technolog 13469
United States Consumer Discretionar 3200
United States Utilities 14300Japan Industrials 96602United States Consumer Discretionar 70700Japan Information Technolog 5064
Japan Telecommunication Ser 241448Japan Consumer Discretionar 161925United States Industrials 30456United States Industrials 65000Switzerland Healthcare 118700Denmark Healthcare 40638Japan Telecommunication Ser 26129United States Information Technolog 9227
Netherlands Information Technolog 44000
United States Information Technolog 136000France Telecommunication Ser NAUnited States Information Technolog 16800
United States Consumer Staples 263000France Consumer Staples 18262China Energy 521566United States Healthcare 97900United States Utilities 23000United States Consumer Staples 80200United States Energy 14000United States Materials 26657United States Real Estate 1555Indonesia Consumer Staples 29520Indonesia Telecommunication Ser 24785Indonesia Consumer Staples 6351Thailand Energy NARussia Energy 449000Russia Energy NA
Russia Energy NA
United States Real Estate 5300United States Information Technolog 30500
United States Industrials 61000United Kingdom Consumer Staples 26167United States Healthcare 4300
India Energy NA
Netherlands Industrials 30000United Kingdom Industrials 30000United States Consumer Staples 5650Australia Materials 54888United Kingdom Materials 54888Switzerland Healthcare 91747France Industrials 70087China Consumer Discretionar 163817United States Information Technolog 19000South Korea Information Technolog NAMacau Consumer Discretionar 26221France Healthcare 115631Germany Information Technolog 76986Saudi Arabia Materials 40000Saudi Arabia Telecommunication Ser NAFrance Industrials 181362United States Utilities 17387Japan Consumer Staples 53993Japan Materials 18407Ireland Healthcare 5548Germany Industrials 348000United States Real Estate 4075Singapore Telecommunication Ser 25000South Korea Information Technolog NAJapan Telecommunication Ser 63591Japan Consumer Discretionar 10511United States Utilities 26703United States Energy 6000United States Consumer Discretionar NA
United States Healthcare 27000Hong Kong Real Estate 37000Switzerland Materials 28400United States Consumer Staples 51900United States Telecommunication Ser 50000
Taiwan Information Technolog NA
Japan Healthcare 6780United States Consumer Discretionar 341000India Information Technolog 353843Spain Telecommunication Ser 129890Australia Telecommunication Ser 33482China Information Technolog 30641Israel Healthcare 42888United States Information Technolog 29977United States Industrials 161400United States Consumer Staples 123200United States Materials 49495United States Consumer Staples 46000United States Consumer Discretionar 385000United States Consumer Staples 42000United States Consumer Staples 431000United States Consumer Discretionar 15500
United States Consumer Staples NAUnited States Consumer Discretionar 216000United States Consumer Discretionar 185000United States Healthcare 52000
United States Consumer Discretionar 24800France Energy 96019Japan Consumer Discretionar 348877United States Consumer Discretionar 21500
United States Consumer Staples 113000Netherlands Consumer Staples 168921United Kingdom Consumer Staples 168921United States Industrials 47457United States Industrials 341240United States Industrials 197200United States Healthcare 200000United States Energy 10103United States Telecommunication Ser 177700France Industrials NAUnited States Information Technolog NAFrance Consumer Discretionar 16600United States Information Technolog 18050
Germany Consumer Discretionar 591425Mexico Consumer Staples 207045
United States Consumer Staples 2300000United States Consumer Staples 300000
United States Industrials 40600Australia Consumer Staples 220000United Kingdom Consumer Discretionar 128123
Company Details Market Data
$ 100,132.10 $ 166.48 $ 182.27 $ 134.60 68.12% $ 43,913.20 $ 20.56 $ 23.25 $ 16.50 28.79% $ 57,552.60 $ 39.09 $ 46.38 $ 36.00 72.98% $ 93,256.50 $ 56.04 $ 68.12 $ 50.70 68.91% $ 72,718.80 $ 117.23 $ 124.96 $ 91.40 81.43% $ 30,992.00 $ 41.70 $ 45.55 $ 26.50 88.00% $ 29,490.50 $ 147.31 $ 178.15 $ 91.90 59.99% $ 52,805.50 $ 106.20 $ 111.09 $ 71.30 89.82%
$ 37,230.50 $ 106.10 $ 123.57 $ 92.40 95.30% $ 34,825.10 $ 101.12 $ 137.54 $ 98.20 26.43% $ 28,881.20 $ 133.37 $ 157.84 $ 114.60 88.66% $ 44,601.40 $ 57.75 $ 76.20 $ 53.50 28.20% $ 28,928.00 $ 129.00 $ 193.45 $ 110.60 100.60%
$ 243,925.00 $ 97.57 $ 109.87 $ 59.30 30.92% $ 28,150.80 $ 49.51 $ 51.20 $ 38.20 25.91% $ 77,210.70 $ 195.00 $ 322.68 $ 186.30 85.42% $ 531,779.90 $ 781.10 $ 839.00 $ 672.70 70.94%
$ 125,558.40 $ 64.38 $ 70.15 $ 56.20 62.77% $ 358,774.50 $ 755.05 $ 847.21 $ 474.00 67.24%
$ 85,974.80 $ 5.48 $ 6.21 $ 4.94 23.26%
$ 40,304.90 $ 0.62 $ 0.75 $ 0.55 37.35% $ 30,682.80 $ 62.40 $ 71.32 $ 53.30 0.00% $ 48,094.50 $ 112.98 $ 118.26 $ 83.10 97.41% $ 100,727.10 $ 135.40 $ 176.85 $ 133.60 82.21%
$ 31,425.20 $ 119.29 $ 148.00 $ 114.90 93.24%
Market Capitalization
[Latest] ($USDmm,
Historical rate)
Day Close Price [Latest] ($USD, Historical rate)
52 Week High Price [Latest]
($USD, Historical rate)
52 Week Low Price [Latest]
($USD, Historical rate)
Institutions - % Owned [Latest]
(%)
$ 580,368.90 $ 108.84 $ 121.81 $ 89.50 58.65%
$ 30,502.80 $ 28.22 $ 31.07 $ 15.40 86.25%
$ 26,997.80 $ 46.92 $ 47.88 $ 29.90 76.80% $ 43,749.60 $ 102.76 $ 111.79 $ 78.50 45.39% $ 30,529.70 $ 14.38 $ 17.50 $ 13.20 54.18% $ 69,195.70 $ 54.70 $ 68.94 $ 46.10 75.91% $ 224,146.50 $ 36.50 $ 43.89 $ 32.20 55.52% $ 33,326.10 $ 28.39 $ 31.26 $ 19.10 51.08% $ 40,190.50 $ 89.08 $ 96.00 $ 76.70 79.70% $ 58,176.90 $ 167.70 $ 217.97 $ 139.60 65.09%
$ 79,025.90 $ 86.04 $ 89.94 $ 62.30 36.28% $ 25,557.30 $ 46.99 $ 50.16 $ 34.10 78.64% $ 80,882.70 $ 97.81 $ 141.50 $ 93.30 50.25% $ 54,659.80 $ 84.14 $ 116.62 $ 70.50 27.23% $ 38,478.90 $ 44.22 $ 47.30 $ 39.10 48.16% $ 37,259.90 $ 174.99 $ 181.76 $ 129.50 85.79% $ 60,268.10 $ 277.00 $ 333.65 $ 223.00 89.74% $ 29,357.80 $ 21.56 $ 24.79 $ 15.70 87.84% $ 29,146.80 $ 37.21 $ 44.82 $ 30.00 40.53% $ 85,249.40 $ 51.01 $ 77.12 $ 49.00 65.56% $ 105,169.30 $ 56.60 $ 64.30 $ 44.30 78.13% $ 44,764.50 $ 4.53 $ 6.29 $ 4.50 61.61% $ 47,651.20 $ 61.96 $ 66.70 $ 49.70 59.90% $ 47,651.20 $ 61.96 $ 66.70 $ 49.70 59.90% $ 31,464.70 $ 28.81 $ 36.77 $ 27.00 45.96% $ 36,248.90 $ 48.04 $ 55.77 $ 40.50 59.58% $ 35,092.00 $ 48.17 $ 49.68 $ 36.50 23.00% $ 48,157.30 $ 82.31 $ 89.87 $ 56.40 70.76% $ 25,373.50 $ 57.01 $ 58.35 $ 41.40 80.52% $ 80,187.00 $ 103.44 $ 123.22 $ 93.10 80.52%
$ 33,047.40 $ 167.92 $ 222.49 $ 158.20 47.33% $ 67,728.60 $ 250.23 $ 279.95 $ 172.70 74.99%
$ 28,707.30 $ 7.47 $ 7.70 $ 4.93 27.66% $ 29,546.40 $ 1.15 $ 1.40 $ 0.74 12.60%
$ 230,467.20 $ 11.26 $ 12.80 $ 10.20 10.85% $ 33,337.50 $ 3.04 $ 3.64 $ 2.64 15.33% $ 88,313.70 $ 0.72 $ 0.77 $ 0.50 13.10% $ 49,689.30 $ 2.16 $ 2.24 $ 1.30 13.20% $ 35,712.10 $ 1.19 $ 1.22 $ 0.73 13.82%
$ 41,425.90 $ 0.51 $ 0.56 $ 0.42 9.31% $ 27,942.20 $ 1.17 $ 1.33 $ 0.99 6.87% $ 38,853.90 $ 2.62 $ 3.11 $ 1.88 49.95% $ 43,126.90 $ 1.96 $ 2.14 $ 1.65 10.25% $ 34,377.90 $ 191.71 $ 207.29 $ 148.80 9.60% $ 26,638.00 $ 3.43 $ 3.99 $ 3.09 19.06% $ 31,232.30 $ 121.65 $ 148.99 $ 115.00 89.67% $ 151,743.50 $ 30.19 $ 31.95 $ 22.50 78.29%
$ 41,707.40 $ 1.43 $ 1.88 $ 1.29 6.59% $ 47,524.20 $ 12.31 $ 13.59 $ 10.40 23.87% $ 25,472.90 $ 10.08 $ 10.88 $ 8.04 30.12% $ 29,894.20 $ 4.73 $ 5.24 $ 4.07 13.89%
$ 31,609.40 $ 52.08 $ 69.23 $ 45.40 90.29%
$ 61,836.80 $ 69.57 $ 75.38 $ 61.40 72.95% $ 145,149.30 $ 60.66 $ 68.36 $ 52.30 86.15%
$ 38,682.80 $ 68.51 $ 84.42 $ 54.70 34.21% $ 28,617.10 $ 17.42 $ 19.52 $ 12.70 83.31% $ 32,329.50 $ 159.59 $ 173.55 $ 130.20 77.92% $ 37,241.80 $ 186.20 $ 257.68 $ 181.70 26.79% $ 62,176.90 $ 142.24 $ 169.73 $ 138.60 73.87%
$ 26,590.10 $ 32.02 $ 34.42 $ 21.60 58.23% $ 29,583.80 $ 87.81 $ 102.82 $ 75.70 115.85% $ 35,592.50 $ 1.38 $ 2.29 $ 1.30 18.32% $ 34,520.60 $ 75.71 $ 93.05 $ 72.20 27.78% $ 28,961.60 $ 30.92 $ 31.73 $ 21.30 72.00% $ 87,760.20 $ 82.31 $ 106.67 $ 81.30 83.88% $ 28,134.10 $ 96.32 $ 98.95 $ 66.20 48.42% $ 73,600.80 $ 68.80 $ 95.11 $ 56.50 32.36% $ 53,219.60 $ 76.94 $ 102.79 $ 75.70 79.37%
$ 41,635.30 $ 68.10 $ 78.45 $ 63.90 48.97% $ 27,688.10 $ 88.06 $ 89.34 $ 70.20 65.98% $ 31,469.20 $ 42.88 $ 52.77 $ 32.60 87.98% $ 33,979.10 $ 42.79 $ 58.66 $ 32.20 19.96% $ 37,364.80 $ 31.00 $ 31.70 $ 30.70 36.38% $ 74,492.40 $ 16.01 $ 19.53 $ 14.90 43.27% $ 64,662.10 $ 25.78 $ 28.63 $ 21.60 76.99% $ 25,534.50 $ 54.93 $ 64.58 $ 38.80 46.34%
$ 46,340.10 $ 73.79 $ 78.97 $ 64.50 64.96% $ 53,239.00 $ 77.27 $ 87.75 $ 65.50 58.51% $ 59,645.60 $ 68.61 $ 75.72 $ 50.70 72.16% $ 33,801.90 $ 86.95 $ 119.81 $ 81.40 39.13% $ 27,445.30 $ 60.76 $ 68.20 $ 46.20 71.70% $ 31,246.00 $ 27.95 $ 33.19 $ 21.50 87.05%
$ 32,266.10 $ 110.67 $ 124.60 $ 98.60 78.39% $ 76,496.30 $ 72.49 $ 88.16 $ 67.90 68.86% $ 31,797.20 $ 49.41 $ 56.82 $ 41.30 71.39% $ 43,801.20 $ 5.04 $ 5.50 $ 4.06 1.28%
$ 38,681.60 $ 41.21 $ 44.16 $ 29.90 68.66% $ 43,177.30 $ 4.25 $ 4.73 $ 3.70 27.85% $ 51,360.90 $ 24.53 $ 30.11 $ 19.00 36.47% $ 30,181.70 $ 32.69 $ 37.70 $ 25.10 77.09% $ 41,843.90 $ 67.86 $ 89.20 $ 64.50 91.62%
$ 346,539.20 $ 83.57 $ 95.55 $ 71.60 52.08% $ 346,753.50 $ 120.75 $ 135.60 $ 89.40 58.24% $ 35,124.90 $ 344.48 $ 485.83 $ 245.50 35.82% $ 46,454.70 $ 174.80 $ 177.36 $ 119.70 76.75% $ 30,369.40 $ 9.00 $ 9.64 $ 7.91 33.87%
$ 45,061.90 $ 11.34 $ 14.76 $ 11.00 58.10% $ 30,439.20 $ 3.20 $ 3.51 $ 2.31 3.09% $ 25,028.70 $ 81.76 $ 95.13 $ 75.10 33.29% $ 39,430.70 $ 72.09 $ 81.82 $ 58.30 40.39% $ 28,486.10 $ 37.15 $ 50.67 $ 31.50 38.82% $ 45,620.10 $ 149.81 $ 156.97 $ 121.60 89.86% $ 251,591.30 $ 28.44 $ 33.00 $ 27.10 58.01%
$ 35,867.40 $ 60.65 $ 72.95 $ 53.50 72.95% $ 47,578.20 $ 31.16 $ 36.88 $ 26.70 81.38% $ 95,752.50 $ 72.43 $ 109.37 $ 71.40 80.56%
$ 92,762.50 $ 19.14 $ 21.86 $ 16.00 78.41% $ 46,671.70 $ 28.20 $ 37.87 $ 26.20 24.45% $ 28,225.10 $ 75.33 $ 83.69 $ 60.10 78.59% $ 46,164.00 $ 81.03 $ 96.72 $ 78.80 19.65% $ 49,767.50 $ 125.68 $ 136.71 $ 97.80 21.94% $ 42,462.60 $ 406.84 $ 443.83 $ 312.80 9.36%
$ 36,708.40 $ 22.04 $ 23.53 $ 11.60 84.24% $ 25,072.50 $ 5.19 $ 7.32 $ 3.88 35.25% $ 44,844.40 $ 2.61 $ 2.75 $ 2.10 24.11% $ 50,161.50 $ 27.83 $ 40.00 $ 23.40 44.20% $ 82,500.00 $ 108.25 $ 120.02 $ 93.70 78.57% $ 25,167.00 $ 14.71 $ 15.88 $ 8.91 82.62% $ 41,871.50 $ 6.70 $ 7.46 $ 5.34 28.93% $ 40,021.60 $ 114.02 $ 123.50 $ 79.20 78.07% $ 45,381.50 $ 47.85 $ 52.02 $ 42.50 87.88% $ 27,368.20 $ 32.29 $ 34.52 $ 27.80 18.70% $ 106,518.90 $ 34.22 $ 39.35 $ 29.60 17.44% $ 33,250.50 $ 14.55 $ 19.17 $ 14.40 55.63% $ 159,277.80 $ 33.61 $ 38.36 $ 27.70 67.15%
$ 144,938.80 $ 152.43 $ 165.00 $ 116.90 52.16% $ 27,155.70 $ 105.28 $ 116.97 $ 88.20 86.76%
$ 26,015.50 $ 671.42 $ 727.25 $ 495.10 93.32%
$ 67,652.60 $ 37.78 $ 47.05 $ 36.80 28.17% $ 42,106.90 $ 58.95 $ 63.71 $ 45.00 15.30% $ 314,927.10 $ 115.11 $ 126.07 $ 94.30 67.64% $ 38,255.10 $ 40.88 $ 48.97 $ 33.60 22.73% $ 30,780.50 $ 102.00 $ 112.70 $ 65.50 33.84%
$ 71,483.20 $ 29.08 $ 33.43 $ 26.10 29.64% $ 25,858.20 $ 73.67 $ 87.16 $ 64.70 64.39% $ 27,341.80 $ 216.52 $ 229.59 $ 151.90 29.73% $ 40,238.80 $ 112.35 $ 138.87 $ 112.30 70.64%
$ 28,229.90 $ 22.19 $ 25.62 $ 21.50 37.70% $ 27,196.80 $ 29.81 $ 30.86 $ 23.10 48.16% $ 26,597.40 $ 41.43 $ 55.74 $ 41.40 63.94% $ 58,554.20 $ 46.61 $ 48.39 $ 28.90 20.89% $ 102,778.50 $ 183.65 $ 197.89 $ 158.70 14.64% $ 46,953.80 $ 59.08 $ 60.00 $ 34.90 41.38% $ 30,048.00 $ 161.86 $ 188.52 $ 126.80 43.43% $ 69,225.30 $ 236.28 $ 266.93 $ 200.50 70.40% $ 57,946.20 $ 66.25 $ 83.65 $ 62.60 78.38% $ 90,402.90 $ 179.87 $ 192.77 $ 145.20 19.67% $ 31,970.20 $ 78.45 $ 97.20 $ 69.10 75.71% $ 112,263.50 $ 103.03 $ 108.93 $ 78.50 87.14% $ 92,212.50 $ 111.04 $ 131.96 $ 109.60 70.89% $ 29,563.10 $ 130.76 $ 202.20 $ 114.50 81.14% $ 113,512.20 $ 82.14 $ 89.27 $ 71.00 81.68% $ 162,649.50 $ 58.82 $ 64.86 $ 48.00 69.32% $ 44,021.60 $ 101.25 $ 111.23 $ 78.80 18.25% $ 456,490.80 $ 58.71 $ 61.37 $ 48.00 74.20%
$ 25,674.90 $ 4.00 $ 4.38 $ 2.48 21.99% $ 30,011.70 $ 13.98 $ 14.18 $ 9.19 37.64% $ 27,874.60 $ 20.09 $ 26.27 $ 16.70 46.32% $ 65,807.40 $ 42.61 $ 46.36 $ 35.90 79.31%
$ 43,150.00 $ 98.52 $ 114.26 $ 83.70 81.27% $ 25,745.30 $ 135.23 $ 166.50 $ 113.10 75.85%
$ 32,386.60 $ 5.49 $ 5.74 $ 4.41 5.01% $ 27,159.50 $ 127.67 $ 192.27 $ 100.60 54.50% $ 67,673.40 $ 157.00 $ 187.94 $ 124.10 56.84% $ 47,946.70 $ 12.74 $ 14.38 $ 11.20 74.40% $ 218,995.90 $ 72.80 $ 82.66 $ 71.30 33.30% $ 32,005.50 $ 243.43 $ 272.58 $ 129.60 64.23%
$ 52,369.20 $ 122.03 $ 133.27 $ 80.00 79.17%
$ 57,558.10 $ 123.18 $ 131.98 $ 96.20 76.95% $ 28,597.60 $ 96.42 $ 100.70 $ 62.20 42.90% $ 83,205.00 $ 49.96 $ 68.20 $ 49.00 65.01% $ 28,434.90 $ 236.70 $ 317.22 $ 129.60 47.26%
$ 90,035.00 $ 44.20 $ 52.57 $ 42.00 19.10% $ 37,831.50 $ 9.81 $ 12.82 $ 8.66 25.24% $ 26,747.70 $ 91.62 $ 98.75 $ 64.50 70.43% $ 39,699.50 $ 225.23 $ 230.70 $ 175.00 77.87% $ 167,169.60 $ 70.37 $ 93.97 $ 69.20 41.31% $ 86,277.70 $ 34.28 $ 60.80 $ 33.50 28.26% $ 93,080.50 $ 25.03 $ 28.58 $ 22.00 9.29% $ 36,150.00 $ 67.57 $ 72.95 $ 24.80 88.64%
$ 32,979.60 $ 98.70 $ 107.54 $ 61.60 92.50%
$ 157,163.90 $ 38.28 $ 42.00 $ 33.10 60.69% $ 40,832.60 $ 15.35 $ 18.88 $ 13.80 28.76% $ 49,351.80 $ 40.90 $ 44.52 $ 30.50 81.08%
$ 151,750.90 $ 105.81 $ 110.94 $ 93.20 72.00% $ 30,751.70 $ 116.30 $ 124.19 $ 100.10 53.46% $ 188,470.20 $ 0.68 $ 0.79 $ 0.54 4.73% $ 181,969.60 $ 30.00 $ 37.39 $ 28.30 72.71% $ 30,155.10 $ 59.83 $ 65.43 $ 50.70 82.35% $ 148,138.40 $ 95.49 $ 104.20 $ 83.30 72.57% $ 40,938.80 $ 78.60 $ 94.06 $ 71.70 57.37% $ 32,677.00 $ 114.50 $ 125.00 $ 95.60 87.00% $ 26,081.80 $ 49.34 $ 54.87 $ 35.30 106.03% $ 34,830.30 $ 0.30 $ 0.34 $ 0.27 2.66% $ 31,244.20 $ 0.32 $ 0.35 $ 0.20 23.19% $ 25,500.20 $ 3.34 $ 3.63 $ 2.60 5.00% $ 27,525.70 $ 9.64 $ 10.38 $ 5.63 28.52% $ 50,432.00 $ 2.19 $ 2.67 $ 1.93 10.37% $ 33,376.70 $ 46.82 $ 49.06 $ 32.00 36.10%
$ 55,427.50 $ 5.23 $ 5.87 $ 2.70 2.89%
$ 35,569.40 $ 205.44 $ 277.60 $ 200.70 80.78% $ 98,552.60 $ 66.73 $ 71.62 $ 42.20 80.84%
$ 39,046.60 $ 132.97 $ 143.39 $ 115.70 80.55% $ 61,359.60 $ 87.41 $ 97.50 $ 73.10 74.78% $ 36,637.70 $ 341.39 $ 592.59 $ 325.40 63.25%
$ 48,861.90 $ 15.07 $ 16.92 $ 13.20 28.67%
$ 33,333.90 $ 16.32 $ 18.63 $ 15.10 32.05% $ 35,365.80 $ 17.32 $ 18.96 $ 7.90 48.37% $ 77,648.50 $ 54.46 $ 56.65 $ 43.40 47.82% $ 73,593.60 $ 40.91 $ 41.98 $ 28.00 5.25% $ 61,445.30 $ 34.16 $ 36.19 $ 19.50 55.32% $ 194,238.80 $ 227.28 $ 290.58 $ 226.20 31.71% $ 27,813.90 $ 66.81 $ 78.97 $ 54.40 30.78% $ 37,872.70 $ 3.43 $ 3.61 $ 2.61 12.39% $ 50,504.30 $ 74.37 $ 84.48 $ 52.60 89.43% $ 196,438.50 $ 1,423.63 $ 1,501.50 $ 952.00 38.50% $ 35,430.20 $ 4.39 $ 4.74 $ 2.68 13.35% $ 101,235.30 $ 79.60 $ 100.19 $ 69.50 45.82% $ 102,738.60 $ 85.74 $ 91.85 $ 70.10 43.40% $ 67,389.20 $ 22.46 $ 24.26 $ 15.90 0.02% $ 32,261.50 $ 16.13 $ 18.60 $ 13.60 6.80% $ 38,358.70 $ 65.92 $ 70.73 $ 50.40 48.68% $ 25,504.40 $ 102.10 $ 114.66 $ 86.70 82.12% $ 36,878.70 $ 41.72 $ 56.93 $ 39.30 27.92% $ 32,278.30 $ 75.77 $ 77.70 $ 50.10 42.42% $ 49,731.00 $ 55.45 $ 67.33 $ 33.90 56.07% $ 91,146.00 $ 112.72 $ 121.24 $ 88.30 33.84% $ 56,650.70 $ 180.28 $ 229.10 $ 176.10 102.14% $ 44,373.40 $ 2.78 $ 3.15 $ 2.44 22.90% $ 25,451.40 $ 36.05 $ 38.15 $ 22.40 35.14% $ 65,877.20 $ 60.50 $ 68.02 $ 40.10 32.91% $ 38,874.30 $ 30.80 $ 34.20 $ 21.30 45.73% $ 49,107.80 $ 50.11 $ 54.64 $ 43.40 50.69% $ 28,080.40 $ 40.03 $ 44.00 $ 21.40 69.14% $ 77,363.20 $ 52.75 $ 63.19 $ 50.80 71.00%
$ 43,867.00 $ 117.15 $ 123.55 $ 86.70 76.60% $ 43,080.00 $ 14.88 $ 15.90 $ 10.20 18.11% $ 36,299.40 $ 396.52 $ 447.43 $ 352.80 41.31% $ 26,480.50 $ 48.04 $ 53.97 $ 38.80 70.17% $ 40,665.20 $ 49.35 $ 51.65 $ 33.20 35.47%
$ 152,110.00 $ 5.87 $ 6.14 $ 4.15 56.48%
$ 34,650.90 $ 44.22 $ 60.63 $ 39.80 27.85% $ 38,245.70 $ 66.53 $ 84.14 $ 65.50 88.26% $ 68,800.10 $ 34.92 $ 41.12 $ 31.70 14.70% $ 47,647.40 $ 9.86 $ 13.80 $ 8.29 31.09% $ 44,839.00 $ 3.76 $ 4.50 $ 3.75 18.47% $ 241,654.00 $ 25.79 $ 28.47 $ 17.00 23.00% $ 36,779.40 $ 40.24 $ 66.55 $ 37.80 71.49% $ 67,565.20 $ 67.60 $ 72.58 $ 46.70 89.42% $ 86,119.30 $ 139.54 $ 150.59 $ 102.10 79.37% $ 179,807.30 $ 41.69 $ 47.13 $ 40.80 57.05% $ 59,579.00 $ 53.13 $ 57.10 $ 40.30 70.16% $ 28,956.10 $ 79.02 $ 97.48 $ 79.00 57.55% $ 149,393.20 $ 120.91 $ 139.00 $ 109.60 74.28% $ 102,343.60 $ 84.05 $ 90.54 $ 68.20 36.05% $ 29,193.80 $ 30.92 $ 42.75 $ 28.70 81.30% $ 70,397.80 $ 1,424.28 $ 1,501.79 $ 954.00 96.70%
$ 227,673.40 $ 85.08 $ 90.33 $ 74.00 61.05% $ 47,225.90 $ 71.92 $ 83.64 $ 63.50 91.30% $ 148,576.50 $ 92.45 $ 120.65 $ 86.30 59.37% $ 57,898.80 $ 146.57 $ 160.68 $ 119.80 90.98%
$ 66,641.00 $ 86.42 $ 94.44 $ 55.50 83.81% $ 113,280.10 $ 46.86 $ 52.73 $ 39.20 47.44% $ 163,091.40 $ 55.28 $ 76.27 $ 47.70 31.00% $ 49,783.00 $ 26.94 $ 31.25 $ 22.70 79.43%
$ 25,666.80 $ 67.18 $ 77.05 $ 42.90 73.80% $ 118,105.20 $ 41.60 $ 47.95 $ 40.40 25.73% $ 117,957.60 $ 41.55 $ 47.68 $ 34.00 36.14% $ 73,148.20 $ 88.76 $ 98.84 $ 67.10 81.50% $ 93,358.80 $ 106.94 $ 111.83 $ 87.30 56.05% $ 83,435.70 $ 101.33 $ 109.83 $ 83.40 76.17% $ 131,153.80 $ 137.71 $ 146.36 $ 107.50 82.90% $ 26,697.80 $ 57.87 $ 73.88 $ 46.90 82.65% $ 191,927.90 $ 47.08 $ 56.95 $ 43.80 65.37% $ 38,807.00 $ 69.91 $ 77.64 $ 62.20 38.47% $ 188,270.10 $ 80.36 $ 83.79 $ 66.10 75.49% $ 25,414.00 $ 20.13 $ 24.45 $ 16.50 49.64% $ 31,781.10 $ 76.79 $ 79.15 $ 43.30 22.17%
$ 69,270.00 $ 132.04 $ 155.06 $ 103.10 9.94% $ 36,544.40 $ 2.09 $ 2.48 $ 2.06 9.77%
$ 213,929.70 $ 69.16 $ 75.19 $ 56.30 28.96% $ 87,041.80 $ 80.35 $ 87.05 $ 71.50 63.10%
$ 28,009.70 $ 63.37 $ 70.50 $ 50.40 81.38% $ 34,993.10 $ 31.00 $ 35.35 $ 28.10 14.85% $ 26,723.80 $ 21.23 $ 23.48 $ 15.10 48.73%
Ownership Details Risk Measures
0.00% 0.06% 0.01% 0.89 1.000.00% 0.12% 0.02% 0.97 0.680.00% 0.38% 0.19% 1.00 0.850.00% 0.08% 0.02% 0.97 1.510.00% 0.22% 0.05% 1.11 1.226.76% 1.04% 0.42% 1.17 1.082.79% 0.00% 0.00% 0.91 0.560.00% 0.36% 0.06% 1.01 1.27
0.00% 0.38% 0.24% 0.63 0.530.00% 0.10% 0.06% 0.86 0.590.00% 0.19% 0.15% 1.05 1.23
26.26% 0.01% 0.01% 1.12 0.900.04% 0.60% 0.06% 1.07 1.34
36.62% 6.90% 0.00% 1.70 2.9422.19% 5.92% 0.08% 0.77 -0.731.12% 0.20% 0.03% 0.73 0.810.94% 12.39% 5.90% 1.22 1.00
0.00% 0.16% 0.03% 0.57 0.520.00% 17.12% 17.03% 1.14 1.20
61.92% 0.00% 0.00% 0.50 0.27
20.96% 19.18% 0.00% 0.64 0.290.00% 0.02% 0.01% 0.35 0.250.00% 0.15% 0.05% 0.88 0.630.00% 0.14% 0.04% 1.34 0.95
0.00% 0.15% 0.01% 0.55 0.53
Corporations - % Owned [Latest]
(%)
Insiders - % Owned [Latest]
(%)CEO - % Owned
[Latest] (%)2 Year Beta
[Latest]5 Year Beta
[Latest]
0.29% 0.08% 0.02% 1.32 1.21
0.00% 0.27% 0.06% 1.53 1.84
0.00% 2.46% 0.09% 1.27 1.020.00% 0.04% 0.01% 1.17 0.650.00% 0.01% 0.00% NA NA0.11% 0.03% 0.01% 0.51 0.300.00% 0.07% 0.02% 0.61 0.280.00% 0.06% 0.00% 1.15 0.770.00% 0.12% 0.02% 1.07 0.800.00% 20.67% 20.67% 1.24 2.17
0.00% 0.00% 0.00% 1.18 1.010.00% 0.19% 0.00% 0.90 0.650.00% 0.00% 0.00% 0.88 0.740.00% 43.07% 0.00% 1.45 1.360.00% 0.09% 0.01% 0.31 0.080.00% 0.50% 0.09% 0.86 0.930.00% 0.16% 0.03% 1.19 0.950.00% 0.94% 0.11% 0.76 0.902.09% 2.95% 0.00% 0.96 0.930.00% 0.15% 0.01% 0.78 0.720.56% 0.04% 0.01% 0.76 0.44
20.24% 0.04% 0.03% 0.78 0.570.00% 0.21% 0.00% 0.90 0.600.00% 0.21% 0.00% 0.90 0.601.51% 0.04% 0.01% 0.86 0.724.02% 17.16% 0.07% 0.86 0.810.02% 0.00% 0.00% 0.23 0.190.00% 0.17% 0.04% 1.39 1.548.83% 0.77% 0.50% 1.12 1.810.00% 0.24% 0.02% 1.25 1.49
2.04% 0.04% 0.01% 0.85 0.6223.40% 0.21% 0.11% 0.77 0.67
24.56% 5.71% 0.08% 1.12 NA63.84% 0.03% 0.00% 1.46 1.08
72.72% 0.01% 0.00% 0.63 0.4965.07% 0.10% 0.03% 1.15 1.1171.32% 0.05% 0.00% 1.41 1.0973.06% 0.00% 0.00% 1.54 1.0857.02% 0.00% 0.00% 0.42 0.65
75.92% 0.00% 0.00% 0.85 0.7175.30% 0.00% 0.00% 0.73 0.8927.43% 1.40% 0.07% 0.97 1.3969.76% 0.00% 0.00% 0.09 0.220.00% 0.00% 0.00% 0.95 1.030.00% 0.03% 0.01% 0.17 -0.010.00% 0.39% 0.11% 0.50 0.430.00% 0.08% 0.00% 1.36 1.49
83.13% 0.00% 0.00% 0.99 1.071.70% 28.98% 0.14% 0.87 1.18
18.20% 0.08% 0.00% 0.38 0.270.00% 0.00% 0.00% 0.65 0.51
0.00% 0.57% 0.09% 1.09 1.43
0.00% 0.41% 0.19% 0.68 0.620.66% 0.17% 0.09% 0.82 1.06
0.00% 9.90% 0.10% 1.20 0.960.09% 0.15% 0.07% 0.49 0.225.77% 10.66% 5.08% 0.65 0.63
46.00% 0.06% 0.01% 1.14 1.160.99% 0.74% 0.07% 0.82 0.69
0.00% 0.06% 0.01% 1.23 0.800.01% 0.70% 0.04% 0.65 0.30
54.53% 0.13% 0.00% 1.08 1.440.00% 0.06% 0.01% 0.39 0.160.00% 0.27% 0.05% 1.33 1.250.00% 0.15% 0.06% 0.81 0.830.00% 0.05% 0.00% 1.32 0.973.08% 0.00% 0.00% 1.30 1.240.00% 7.36% 0.03% 0.81 1.03
2.31% 0.07% 0.01% 0.84 0.466.98% 0.14% 0.05% 0.92 0.900.00% 0.30% 0.03% 1.08 0.96
35.08% 0.04% 0.00% 1.48 1.0721.00% 0.00% 0.00% 1.06 0.930.00% 0.00% 0.00% 0.92 0.611.10% 0.13% 0.07% 0.67 0.250.00% 52.93% 51.87% 1.08 0.87
0.00% 0.33% 0.16% 0.43 0.200.00% 0.09% 0.01% 0.21 0.150.00% 0.13% 0.01% 0.81 1.780.01% 0.02% 0.00% NA NA0.00% 0.34% 0.04% 1.40 1.540.00% 6.63% 0.04% 1.32 1.08
0.00% 0.45% 0.18% 1.00 0.870.00% 0.23% 0.09% 0.56 0.190.00% 0.74% 0.36% 1.24 1.200.00% 0.00% 0.00% 0.34 0.12
3.34% 0.29% 0.04% 1.04 0.380.00% 0.00% 0.00% 0.91 0.85
32.05% 1.11% 0.09% 1.11 0.910.00% 0.13% 0.03% 0.44 0.280.00% 0.26% 0.03% 0.86 1.16
0.00% 0.21% 0.04% 0.91 0.840.00% 19.28% 14.45% 1.00 0.780.00% 47.62% 30.03% 1.03 0.760.00% 7.68% 7.34% 1.16 1.280.00% 0.00% 0.00% 0.49 -0.08
0.00% 1.19% 0.04% 1.23 1.2986.29% 0.07% 0.00% 0.69 0.5330.96% 0.00% 0.00% 0.62 0.110.00% 0.00% 0.00% 0.65 0.29
19.92% 0.03% 0.01% 1.21 0.840.93% 2.50% 0.14% 0.91 0.750.12% 0.06% 0.03% 1.12 1.15
0.00% 0.26% 0.07% 0.64 0.443.27% 2.30% 0.01% 1.34 1.670.00% 0.66% 0.08% 0.90 1.11
0.53% 0.06% 0.02% 0.53 0.3636.29% 6.81% 0.73% 0.78 0.790.00% 9.42% 0.21% 0.66 0.90
63.23% 0.06% 0.04% 0.80 0.5936.51% 3.15% 0.00% 0.74 0.5474.37% 5.26% 0.00% 0.82 0.43
0.00% 0.09% 0.03% 2.25 NA0.00% 0.03% 0.00% 1.37 1.210.00% 13.49% 12.62% 0.55 0.600.64% 0.02% 0.00% 1.26 1.190.00% 0.17% 0.07% 1.14 1.060.00% 0.09% 0.01% 1.41 1.650.26% 0.17% 0.13% 0.89 0.800.00% 0.15% 0.02% 1.10 1.120.21% 0.03% 0.02% 0.51 0.30
69.60% 0.02% 0.00% 1.25 0.9514.35% 0.07% 0.06% 0.99 0.690.00% 12.84% 0.00% 0.18 0.080.00% 0.04% 0.01% 1.27 1.10
8.54% 0.08% 0.02% 1.01 0.880.00% 5.13% 0.08% 1.12 1.10
0.56% 1.06% 0.17% 0.47 0.72
0.00% 0.01% 0.00% 0.89 1.020.00% 9.56% 0.00% 0.61 0.430.01% 0.03% 0.01% 0.70 0.640.00% 0.30% 0.10% 1.30 1.56
33.83% 1.30% 0.72% 1.43 1.08
12.14% 0.02% 0.00% 0.91 0.860.00% 0.99% 0.11% 0.48 0.49
40.89% 0.09% 0.00% 1.20 0.800.00% 0.33% 0.19% 0.61 0.42
0.00% 0.22% 0.03% 0.53 0.310.00% 0.06% 0.02% 1.11 0.780.00% 0.00% 0.00% 0.29 0.26
64.21% 0.00% 0.00% 0.42 0.3756.38% 0.06% 0.05% 0.71 0.380.00% 52.84% 40.95% 1.38 2.070.00% 0.00% 0.00% 0.95 0.610.00% 0.08% 0.02% 0.66 0.600.00% 0.16% 0.08% 0.99 1.11
45.29% 0.13% 0.02% 1.06 0.9019.05% 0.11% 0.02% 1.59 1.510.45% 0.08% 0.02% 1.03 1.180.00% 0.05% 0.00% 0.65 0.620.00% 0.32% 0.26% 1.05 0.930.00% 0.10% 0.04% 0.92 0.880.00% 0.05% 0.02% 0.78 0.69
70.27% 0.00% 0.00% 0.70 0.640.00% 2.40% 0.01% 1.37 1.10
37.68% 6.47% 2.13% 0.64 1.230.14% 0.04% 0.00% 1.56 0.881.64% 0.02% 0.00% 1.18 1.290.04% 0.24% 0.13% 1.05 1.02
0.00% 0.24% 0.07% 0.67 1.1823.97% 1.26% 0.33% 0.75 0.73
0.00% 0.44% 0.02% 0.36 0.630.00% 0.73% 0.72% 1.40 0.951.00% 1.66% 0.03% 0.94 0.453.97% 0.07% 0.01% 0.37 0.060.00% 0.18% 0.02% 0.53 0.270.00% 44.30% 44.30% 1.28 1.03
0.00% 1.68% 1.44% 1.79 1.15
0.00% 0.30% 0.10% 0.42 0.303.75% 8.51% 8.34% 1.20 0.960.00% 20.01% 0.06% 1.01 0.561.46% 2.34% 0.00% 1.71 0.89
0.00% 0.01% 0.00% 0.58 0.5049.43% 0.09% 0.08% 1.24 0.980.00% 0.31% 0.04% 1.09 1.270.00% 0.69% 0.23% 0.82 0.733.30% 0.12% 0.03% 0.59 0.240.00% 0.03% 0.00% 0.68 0.48
66.37% 0.01% 0.00% 0.55 0.520.00% 4.84% 4.04% 1.75 1.24
0.00% 1.30% 1.25% 1.36 1.62
0.00% 27.28% 0.01% 1.22 1.220.00% 0.00% 0.00% 0.86 0.430.00% 6.07% 0.01% 1.33 NA
0.00% 0.20% 0.06% 0.66 0.4920.78% 0.83% 0.02% 0.89 0.6486.51% 0.02% 0.00% 1.40 1.230.00% 0.05% 0.01% 0.68 0.860.00% 0.14% 0.04% 0.33 0.240.00% 0.20% 0.03% 0.71 0.96
15.49% 0.07% 0.01% 1.37 1.430.00% 0.17% 0.08% 0.92 0.940.00% 0.56% 0.41% 0.79 1.32
92.50% 0.00% 0.00% 0.16 0.030.00% 0.00% 0.00% 0.37 -0.04
84.99% 0.00% 0.00% 0.43 -0.270.00% 0.03% 0.00% 1.07 0.80
12.24% 0.01% 0.00% 0.73 0.652.52% 34.94% 22.96% 0.71 0.35
89.25% 0.19% 0.13% 1.65 1.25
0.00% 5.09% 0.05% 0.53 0.620.00% 0.15% 0.02% 1.30 1.27
0.00% 0.23% 0.03% 0.74 0.630.16% 0.22% 0.08% 0.52 0.30
21.82% 3.99% 1.65% 1.32 1.31
44.72% 0.72% 0.55% 0.59 0.74
3.24% 0.12% 0.09% 0.71 0.460.03% 0.02% 0.01% 0.50 0.41
42.18% 0.10% 0.02% 0.61 0.400.00% 0.03% 0.00% 1.28 1.04
10.21% 0.02% 0.01% 1.54 1.166.26% 9.45% 0.02% 0.55 0.353.29% 0.06% 0.00% 1.07 0.46
81.61% 0.00% 0.00% 0.46 0.790.00% 5.53% 5.12% 1.28 1.58
13.33% 5.05% 0.00% 0.64 0.8370.10% 0.00% 0.00% 1.28 1.809.45% 0.00% 0.00% 0.90 0.56
16.10% 8.05% 0.00% 0.85 0.870.00% 0.00% 0.00% 0.64 0.650.00% 0.00% 0.00% 0.18 0.260.00% 0.00% 0.00% 1.36 0.980.00% 0.14% 0.06% 0.71 0.509.64% 3.00% 0.00% 0.89 0.430.00% 0.10% 0.05% 1.17 0.910.00% 0.02% 0.01% 0.61 0.761.35% 0.02% 0.02% 0.98 0.810.05% 0.42% 0.21% 0.66 0.760.00% 0.14% 0.04% 0.62 0.49
20.69% 0.01% 0.00% NA NA2.85% 21.35% 21.23% 1.61 1.030.00% 0.01% 0.00% 1.57 1.700.00% 0.04% 0.01% 0.31 0.110.00% 0.22% 0.04% 0.77 0.720.00% 2.69% 2.57% 0.93 0.83
0.00% 12.11% 0.02% 0.77 0.7343.07% 6.26% 2.47% 0.87 1.150.00% 0.08% 0.00% 0.44 0.590.00% 0.25% 0.05% 0.52 0.50
64.96% 0.23% 0.10% 0.71 0.32
0.00% 0.14% 0.00% 0.71 0.37
0.04% 0.12% 0.00% 0.87 0.770.00% 0.06% 0.01% 0.67 0.68
73.28% 0.22% 0.00% 0.39 0.080.01% 0.18% 0.01% 1.36 1.270.66% 0.06% 0.01% 0.29 0.22
33.63% 9.18% 8.83% 0.98 1.1010.97% 0.00% 0.00% 0.67 0.750.00% 0.30% 0.11% 1.30 1.310.00% 0.11% 0.01% 1.10 1.039.27% 0.68% 0.02% 0.73 0.596.47% 0.27% 0.08% 1.04 1.400.00% 40.30% 0.03% 0.86 0.900.00% 0.11% 0.01% 0.97 0.98
26.74% 0.06% 0.00% 1.02 NA0.00% 0.60% 0.25% 0.67 0.710.00% 0.33% 0.16% 1.23 1.61
0.01% 0.08% 0.00% 0.65 0.520.00% 0.19% 0.04% 0.79 0.650.00% 8.13% 0.09% 1.01 1.250.00% 0.26% 0.09% 0.95 0.97
0.00% 0.12% 0.05% 0.74 1.222.52% 0.01% 0.00% 1.26 0.71
10.71% 0.16% 0.16% 0.96 0.850.48% 19.54% 0.12% 1.16 1.33
19.04% 1.04% 0.06% 0.63 0.240.00% 0.06% 0.05% 0.82 0.360.03% 0.02% 0.01% 0.62 0.250.00% 0.13% 0.03% 1.03 0.850.01% 0.15% 0.02% 0.71 0.920.00% 0.08% 0.01% 1.07 1.110.00% 1.54% 0.32% 0.89 0.570.00% 0.30% 0.08% 1.06 1.870.37% 0.03% 0.02% 0.71 0.280.00% 0.13% 0.08% 0.82 0.870.44% 0.07% 0.01% 0.89 0.95
21.05% 0.04% 0.01% 0.92 0.5083.93% 0.39% 0.08% 0.64 1.23
30.74% 0.00% 0.00% 1.72 1.4170.51% 0.00% 0.00% 0.25 0.18
52.00% 0.98% 0.03% 0.58 0.210.00% 13.38% 13.02% 0.77 1.02
0.00% 0.47% 0.28% 0.58 0.630.97% 0.48% 0.07% 0.42 0.450.00% 2.10% 1.64% 0.74 0.70
Risk Measures Shares Outstanding & Trading Data
25.18% 26.73% AA- 601.5 38.6 36.09% 29.59% A 2,135.9 3.7 33.76% 55.02% A+ 1,472.3 34.6 48.37% 44.98% A- 1,664.1 23.6 33.86% 37.33% A+ 620.3 0.023 46.77% 50.97% BBB- 743.2 24.3 37.17% 35.55% NA 200.2 035.80% 39.89% A- 497.2 1.33
36.10% 38.04% NA 350.9 7.4 30.51% 21.66% A- 344.4 4.66 36.20% 36.13% A 216.5 044.61% 43.61% A+ 772.3 0.265 57.45% 60.97% NA 224.2 6.22
59.50% 84.10% A+ 2,500.0 17.7 43.64% -60.76% BBB 567.7 2.47 48.48% 48.84% BBB 396.0 10.5 44.94% 42.87% AA 689.2 4.9
27.95% 31.63% A- 1,950.3 051.63% 55.52% AA- 475.2 0.2
23.96% 15.80% NA 15,699.6 121.8
27.82% 26.06% A- 64,751.6 028.20% 30.07% BBB+ 491.7 030.95% 30.21% BBB- 425.7 7.68 41.00% 40.06% A 743.9 2.8
34.76% 40.79% NA 263.4 6.0
2-year Standard Deviation in Stock
Price
5-year Standard Deviation in Stock
PriceBond Rating (if
available)
Shares Outstanding
[Latest] (mm)
Total Options Out. at the End of Year
[Latest Annual] (mm)
43.77% 49.36% AA+ 5,332.3 0
49.52% 56.97% A- 1,080.9 1.0
42.27% 44.38% A 575.4 11.7 44.64% 36.07% NA 425.8 0.693
NA NA NR 2,123.5 3.02 34.24% 29.35% A- 1,265.0 025.11% 25.97% BBB+ 6,141.0 040.19% 30.63% A 1,216.2 9.2 28.65% 23.47% AA 451.2 4.87 59.58% 76.92% NA 346.9 2.2
37.61% 32.96% A 918.5 062.18% 50.29% A- 543.9 35.8 39.00% 31.33% A- 826.9 045.24% 44.71% A+ 656.8 018.99% 27.23% BBB+ 870.2 9.67 27.74% 28.40% BBB+ 212.9 060.97% 58.02% A- 217.6 0.107 36.05% 52.53% BBB- 1,361.7 31.1 41.64% 38.30% A 783.2 1.0 40.05% 43.89% A+ 1,671.2 10.3 30.84% 26.80% A- 1,858.1 10.3 31.20% 27.86% BBB+ 9,887.2 197.0 32.24% 38.60% A 769.1 5.9 32.24% 38.60% A 769.1 5.9 30.12% 32.78% AA 1,092.1 1.3 35.24% 39.98% A- 754.6 0.035 33.04% 34.26% NR 728.4 0.035 42.58% 51.46% A 585.1 38.3 39.09% 50.98% BBB 444.6 11.3 50.15% 55.75% BBB+ 775.2 75.7
41.13% 33.39% AA- 196.8 039.98% 45.82% BB+ 270.7 3.92
42.24% NA A- 3,845.5 074.36% 57.24% NA 16,174.7 0
29.26% 27.43% AA- 20,475.5 052.45% 49.92% BBB+ 10,956.2 043.14% 40.59% A+ 121,071.2 051.01% 44.31% AA- 19,889.6 062.37% 59.98% A 30,000.0 0
43.52% 37.43% NA 80,932.0 043.25% 45.35% NR 23,947.0 054.19% 62.09% BBB+ 11,039.2 4.7 27.62% 26.00% NA 22,000.0 033.15% 36.00% NA 179.3 0.857 11.24% -7.30% AA 7,757.4 039.85% 41.56% NA 256.7 6.43 37.80% 48.05% AA- 5,026.3 73.0
39.34% 48.13% A- 29,090.3 042.91% 39.99% A- 3,859.7 018.31% 16.61% A- 2,526.5 029.69% 32.88% NA 6,316.4 0
43.10% 53.34% NA 606.9 4.2
21.96% 22.12% AA- 888.8 43.9 29.50% 32.96% A- 2,392.8 94.0
44.62% 37.82% NA 564.6 9.42 27.15% 20.94% A 1,642.9 9.8 32.52% 56.23% BB+ 201.1 9.54 40.76% 42.02% BBB+ 200.0 026.73% 27.65% A+ 437.1 0
41.05% 33.10% BBB+ 830.5 8.62 27.75% 29.20% BBB- 336.9 090.36% 87.30% NA 27,288.8 027.25% 25.13% NA 455.9 0.678 43.41% 40.46% BBB+ 936.7 028.39% 30.82% BBB+ 1,066.2 24.3 46.26% 43.52% NR 292.1 0.533 42.53% 44.66% A 1,069.8 034.27% 34.81% A 691.7 20.1
28.51% 22.46% BBB+ 611.4 1.35 40.11% 37.74% A 314.4 14.8 48.80% 62.62% BB+ 733.9 5.3 47.12% 43.24% AA- 794.1 036.40% 28.86% NR 1,205.3 037.04% 28.08% BBB+ 4,651.9 028.82% 21.51% A- 2,508.5 046.10% 49.13% B+ 464.9 6.85
28.07% 25.16% BBB+ 628.0 028.47% 29.52% A- 689.0 0.103 44.63% 53.35% A- 869.3 18.2
NA NA AA- 388.8 042.04% 48.05% A- 451.7 6.2 80.70% 67.77% BBB+ 1,117.9 7.0
28.23% 28.68% A- 291.6 12.4 35.30% 27.47% AA- 1,055.3 038.27% 38.25% A 643.5 026.94% 21.48% AA- 8,696.8 0
40.35% 43.05% BBB+ 938.6 32.8 33.74% 35.31% BBB 10,166.7 051.36% 34.70% BBB+ 2,093.8 035.62% 40.43% BBB 923.3 15.6 33.22% 41.41% BBB+ 616.6 18.0
32.33% 28.58% AA+ 4,146.7 038.21% 88.61% NA 2,871.7 8.44 58.44% 54.64% A 102.0 038.37% 41.68% BBB 265.8 14.4 22.63% -18.15% A- 3,578.2 0
37.96% 47.09% BBB 3,973.7 45.4 25.70% 19.30% BBB+ 9,526.0 035.55% 23.31% BBB- 306.1 8.74 37.11% 24.71% BBB- 546.9 10.6 54.42% 53.37% NR 766.7 027.32% 28.93% A+ 304.5 12.2 34.45% 34.79% AA- 8,846.4 467.9
26.33% 27.30% BBB+ 591.4 32.4 41.45% 55.45% BBB- 1,526.9 046.11% 52.65% A 1,322.0 27.4
27.47% 23.41% A+ 4,846.3 30.8 30.63% 28.07% NA 1,655.1 037.86% 53.22% NA 374.7 12.2 30.66% 27.52% BBB+ 569.7 031.64% 28.00% A 434.3 033.41% 33.89% NA 104.4 0.827
66.49% NA BBB 1,665.5 049.12% 43.32% A- 4,828.2 020.05% 27.61% A- 17,200.3 043.21% 40.92% A+ 1,802.3 031.63% 27.70% A 762.1 30.6 74.49% 79.70% BBB 1,710.9 36.3 30.13% 35.97% BBB+ 6,252.9 030.38% 33.43% A+ 351.0 6.4 30.55% 25.23% BBB 948.4 1.52 37.35% 37.37% AA+ 847.6 032.07% 29.06% NA 3,113.2 026.23% 36.16% A- 2,285.7 040.48% 40.90% A+ 4,739.0 54.2
32.46% 33.24% AA- 950.9 0.48 33.98% 33.48% BBB+ 257.9 8.35
30.03% 49.58% NA 38.7 4.2
43.84% 37.34% AA- 1,790.9 1.13 31.13% 27.48% NA 714.3 2.2 21.89% 24.18% AAA 2,735.9 116.5 38.15% 47.94% BBB+ 935.8 14.8 57.79% 50.59% BBB- 301.8 0
39.01% 37.11% NR 2,457.9 025.64% 29.28% BBB 351.0 19.0 41.88% 33.46% BBB 126.3 025.71% 29.24% A 358.2 6.59
30.63% 26.86% BBB 1,272.1 036.10% 35.66% BBB+ 912.5 21.3 28.59% 30.07% AA 642.0 036.05% 37.77% NA 1,256.2 029.13% 22.51% NA 559.6 5.93 55.26% 67.16% BBB- 794.8 6.45 36.93% 30.03% A+ 185.6 1.28 26.47% 26.05% BBB+ 293.0 4.2 32.69% 41.73% A- 874.7 5.43 37.79% 34.47% A+ 502.6 2.82 52.02% 60.03% BBB+ 407.5 0.78 28.60% 37.88% A 1,089.6 8.1 27.76% 25.29% BBB+ 830.4 21.9 45.88% 41.26% BBB+ 226.1 4.0 28.71% 30.97% A 1,381.9 53.0 29.55% 30.41% AA 2,765.2 64.7 35.82% 34.63% A 434.8 042.05% 43.89% AAA 7,775.4 0
41.61% 48.64% A- 6,424.9 051.54% 40.80% A 2,146.1 043.20% 48.11% A+ 1,387.4 0.311 36.45% 45.16% BBB 1,544.4 57.0
35.39% 43.53% BBB 438.0 12.9 47.64% 64.03% NA 190.4 6.59
23.99% 21.61% AAA 5,903.4 55.0 62.12% 50.40% NR 212.7 036.52% 32.41% BBB- 431.0 026.84% 19.92% A- 3,764.8 0.014 24.37% 16.60% AA 3,008.2 062.33% 64.35% NA 131.5 0
89.60% 132.94% B+ 429.2 21.0
26.65% 29.98% A- 467.3 2.87 48.59% 42.56% NR 296.6 035.85% 38.49% AA- 1,665.4 112.0 99.98% 61.90% NR 120.1 0
32.55% 27.61% AA- 2,037.1 045.47% 41.71% A- 3,855.4 3.02 42.95% 47.37% BBB+ 291.9 6.05 28.27% 28.41% BBB+ 176.3 0.1 31.57% 21.80% AA- 2,375.5 45.6 42.67% 35.35% AA- 2,516.9 038.15% 31.32% AA- 3,718.2 060.25% 56.82% BBB- 535.0 13.0
62.77% 70.94% BBB- 334.1 12.8
35.23% 38.45% AA- 4,105.6 375.0 39.27% 36.73% BBB+ 2,660.0 11.4 47.83% NA BBB 1,206.6 6.01
22.27% 20.79% A 1,434.2 31.5 32.45% 29.01% BBB- 264.4 2.95 46.84% 40.59% NA 183,021.0 028.40% 29.96% AA 6,065.7 232.6 28.43% 31.61% BBB+ 504.0 028.18% 34.05% A 1,551.3 047.23% 50.76% BBB+ 520.9 5.43 28.87% 27.53% A 285.4 11.3 31.99% 41.84% BBB+ 528.6 4.4 34.23% #DIV/0! NR 116,318.1 023.77% -28.56% NR 99,062.2 027.94% -28.66% NA 7,630.0 036.40% 28.38% BBB+ 2,856.3 029.27% 29.49% BB+ 22,977.0 036.32% 23.60% BBB- 712.9 0
71.33% 54.15% BB+ 10,598.0 0
32.26% 35.61% A 173.1 1.94 48.18% 46.64% A+ 1,476.9 18.0
29.25% 32.19% A 293.7 025.47% 20.68% A+ 702.0 18.1 53.75% 88.33% NA 107.3 23.2
26.95% 29.38% BBB+ 3,243.4 0
29.13% 27.28% BBB+ 2,042.1 17.2 24.87% 25.05% BBB+ 2,042.1 17.2 37.22% 33.20% BBB 1,425.8 043.95% 38.19% A- 1,798.9 1.32 51.01% 44.70% A- 1,799.0 1.32 28.61% 22.20% AA 852.2 36.6 37.40% 28.00% NA 416.3 045.04% 36.60% NA 11,025.6 046.37% 58.56% NR 679.1 26.3 28.30% 29.43% A+ 142.2 058.80% 60.61% NA 8,070.4 25.5 35.46% 28.80% AA 1,271.8 15.9 30.46% 32.10% A 1,198.2 29.1 37.27% 34.56% A- 3,000.0 027.12% 23.99% A- 2,000.0 041.61% 35.02% A- 581.9 1.98 30.28% 25.96% BBB+ 249.8 0.528 34.91% 31.19% AA- 883.9 0.8 40.18% 35.81% NR 426.0 0.782 40.71% 44.79% BBB- 896.9 7.8 32.57% 28.25% A+ 808.6 030.23% 35.59% A 314.2 027.41% 22.55% A+ 15,944.0 0
NA NA BB+ 706.0 053.86% 51.12% BB+ 1,089.0 0.69 54.06% 67.71% BBB- 1,262.1 15.8 24.33% 26.53% A- 980.0 35.8 47.98% 43.41% BBB 701.5 0.958 33.71% 37.72% A- 1,466.6 0
26.78% 30.33% A 374.5 14.9 33.04% 40.36% A+ 2,895.4 3.88 46.30% 37.36% A+ 91.5 1.5 29.55% 25.07% BBB+ 551.2 21.2 41.47% 59.12% BB 824.0 1.82
23.29% 18.73% A+ 25,930.0 0
35.06% 33.37% A+ 783.7 4.26 32.56% 37.92% A 574.9 10.5 23.82% 25.57% A 1,970.4 041.22% 37.13% BBB 4,833.6 023.56% 21.28% A 11,924.4 038.73% 44.21% A 9,371.4 30.7 38.96% 40.24% BBB 914.0 25.2 37.22% 36.76% A+ 999.5 56.8 39.50% 38.54% A 617.2 12.9 23.97% 26.14% AA- 4,313.0 266.0 41.50% 47.38% BBB 1,121.4 41.5 32.35% 40.62% A+ 366.4 14.0 27.08% 32.39% A 1,235.6 9.47 34.98% NA BBB- 1,217.7 24.2 36.14% 41.08% BBB 944.2 34.9 49.53% 60.72% BBB+ 49.4 0.089
24.20% 25.20% AA- 2,676.0 230.4 30.64% 29.90% A+ 656.6 28.7 32.61% 35.99% A 1,607.1 29.0 29.71% 36.62% BBB 395.0 9.6
39.83% 43.49% BBB 771.1 27.7 38.39% 27.70% A+ 2,417.5 9.32 35.68% 37.71% AA- 2,950.5 2.09 37.37% 43.89% BBB+ 1,855.3 0
41.42% 44.94% BBB 382.1 14.7 32.88% 23.93% A+ 2,838.9 17.4 28.64% 22.68% A+ 2,838.9 17.4 40.59% 35.14% A 824.1 5.57 25.42% 28.36% A+ 873.0 2.77 33.09% 34.29% A- 823.4 40.0 30.75% 31.43% NR 952.4 34.0 48.46% 68.26% BBB 461.3 027.16% 30.38% BBB+ 4,076.6 029.34% 29.31% A- 555.1 5.71 26.82% 33.28% A+ 2,342.8 032.90% 29.11% BBB 1,262.6 34.2 51.04% 66.69% NA 413.9 3.16
66.28% 55.46% BBB+ 501.3 026.48% 27.32% NA 17,461.4 0
32.04% 31.84% AA 3,093.3 036.71% 48.38% BBB 1,083.3 0
24.63% 27.10% A- 442.0 7.51 27.68% 23.63% A- 1,128.7 0.793 26.15% 24.54% BBB 1,259.0 17.6
Shares Outstanding & Trading Data
Float % [Latest] $ 102.01 2.14 $ 320.90 99.90% $ 30,578.80 $ 18.76 6.79 $ 143.50 82.80% $ 34,047.80 $ 31.57 8.58 $ 342.00 99.60% $ 21,525.20 $ 30.64 7.9 $ 626.90 99.90% $ 27,549.20
NA 2.55 $ 242.50 99.80% $ 35,154.30 $ 17.90 8.74 $ 782.00 92.20% $ 6,742.00
NA 0.004 $ 0.59 96.20% $ 22,786.20 $ 28.28 2.76 $ 274.80
99.60% $ 6,736.40
$ 64.11 2.73 $ 316.20 97.30% $ 62,823.60 $ 90.34 1.05 $ 93.10 96.20% $ 22,180.80
NA 1.49 $ 153.00 99.80% $ 8,010.60 NA 2.31 $ 99.20 73.70% $ 74,694.50
$ 110.15 1.7 $ 1,468.60 99.40%
$ 3,484.90
$ 54.37 15.8 $ 882.90 43.80% $ 25,839.90 NA 0.935 $ 35.60 71.90% $ 42,745.00
$ 149.11 3.89 $ 1,385.30 92.60% $ 15,224.40 NA 1.97 $ 1,539.20
86.30% $ 99,301.20
NA 5.97 $ 380.40 99.80% $ 19,686.00 NA 4.11 $ 3,867.40
82.90% $ 158,429.30
$ 3.12 13.0 $ 111.50 38.10%
$ 14,922.60
NA 71.6 $ 50.10 37.90% $ 48,826.60 NA 2.82 $ 185.10 100.00% $ 16,328.90
$ 71.10 2.03 $ 281.60 99.80% $ 6,342.90 $ 56.19 3.29 $ 684.00
99.90% $ 23,216.40
$ 87.23 1.78 $ 210.10 99.80% $ 85,369.90
Average Strike price for Options [Latest Annual]
Daily Trading (in millions of shares)
Daily Value Traded [Latest]
($USDmm, Historical rate)
Forward Revenues (Expected
revenues in next 4 quarters)
NA 39.7 $ 3,356.30 99.60%
$ 230,016.20
$ 12.45 13.2 $ 244.50 99.70%
$ 12,618.20
$ 32.52 3.88 $ 131.60 97.50% $ 63,588.70 NA 1.18 $ 107.50 85.20% $ 8,244.30
$ 0.01 7.87 $ 167.70 96.40% $ 13,143.50 NA 2.61 $ 109.50 89.90% $ 23,132.30 NA 23.7 $ 848.90 99.90% $ 166,553.90 NA 2.23 $ 20.90 83.00% $ 12,342.60
$ 65.00 1.8 $ 186.50 99.90% $ 12,704.30 NA 3.31 $ 341.20
79.30% $ 11,585.10
NA 0.018 $ 0.45 97.00% $ 65,510.00 $ 34.16 5.82 $ 149.80 90.30% $ 10,425.60
NA 0.01 $ 1.91 98.00% $ 53,361.60 NA 0.012 $ 1.61 56.90% $ 107,330.20
$ 34.60 1.33 $ 45.30 99.90% $ 16,338.60 NA 0.989 $ 228.10 99.50% $ 12,129.80
$ 53.94 1.77 $ 362.20 99.80% $ 11,814.70 $ 11.00 9.56 $ 187.30 92.40% $ 8,701.60 $ 0.01 2.92 $ 77.00 82.60% $ 33,536.90 $ 21.62 8.47 $ 653.80 92.10% $ 19,997.20
NA 2.72 $ 241.70 96.20% $ 19,420.30 $ 4.13 17.0 $ 99.70 78.00% $ 30,321.80 $ 38.51 1.29 $ 50.40 86.70% $ 9,278.90 $ 38.51 1.29 $ 50.40 86.70% $ 9,278.90 $ 35.47 3.98 $ 127.30 96.70% $ 33,488.10 $ 47.83 4.9 $ 79.00 78.80% $ 16,956.90
NA 0.713 $ 28.20 99.60% $ 16,971.80 $ 77.84 5.59 $ 472.90 99.80% $ 37,897.30
NA 4.47 $ 410.10 90.40% $ 14,560.40 $ 61.99 4.91 $ 386.20
99.80% $ 12,691.10
NA 0.463 $ 104.00 84.60% $ 17,199.90 NA 2.22 $ 606.60
76.40% $ 41,605.10
NA 5.86 $ 31.00 69.70% $ 8,563.60 NA 26.7 $ 39.30
36.10% $ 66,060.50
NA 14.2 $ 148.70 27.30% $ 109,905.00 NA 22.2 $ 26.80 34.80% $ 25,434.20 NA 91.9 $ 40.60 28.60% $ 309,046.50 NA 20.1 $ 44.70 26.90% $ 26,675.20 NA 165.6 $ 1,057.30
43.00% $ 158,630.20
NA 52.0 $ 15.00 17.10% $ 53,935.50 NA 42.3 $ 67.20 24.70% $ 43,128.90 NA 13.5 $ 12.80 71.20% $ 33,792.20 NA 27.6 $ 27.10 30.20% $ 7,129.50
$ 73.44 0.08 $ 19.70 26.70% $ 44,068.50 NA 9.84 $ 38.50 59.70% $ 7,457.70
$ 68.86 1.45 $ 211.10 99.60% $ 40,294.10 $ 26.78 25.1 $ 559.20
99.90% $ 49,816.70
NA 12.1 $ 7.61 16.90% $ 53,896.50 NA 6.37 $ 56.00 69.30% $ 51,711.70 NA 3.14 $ 17.20 81.70% $ 10,853.60 NA 3.71 $ 16.00
19.10% $ 12,472.80
NA 4.53 $ 431.80 99.40%
$ 14,195.30
$ 56.00 3.22 $ 269.50 96.70% $ 15,877.50 NA 10.1 $ 655.00
99.20% $ 82,012.70
NA 2.05 $ 549.10 90.10% $ 11,642.70 $ 10.20 3.27 $ 73.40 98.40% $ 25,703.00
NA 1.38 $ 260.80 83.60% $ 7,592.70 NA 0.002 $ 0.20 53.90% $ 46,273.70 NA 2.4 $ 384.40
98.30% $ 126,996.90
$ 22.96 1.27 $ 24.00 99.90% $ 31,839.80 NA 2.31 $ 233.20 99.30% $ 3,956.20 NA 84.7 $ 81.80 45.20% $ 38,753.60
$ 55.33 1.01 $ 74.80 99.90% $ 6,724.80 NA 8.27 $ 288.70 99.70% $ 11,087.80
$ 57.60 5.2 $ 677.20 99.90% $ 187,052.00 $ 45.47 1.28 $ 81.50 89.40% $ 20,117.20
NA 4.33 $ 204.60 90.10% $ 173,857.00 $ 57.84 2.92 $ 199.80 92.60% $ 17,312.30
$ 48.81 1.61 $ 80.60 96.20% $ 26,221.90 $ 77.39 3.25 $ 173.80 82.90% $ 22,696.70 $ 15.05 10.3 $ 463.70 99.70% $ 39,732.60
NA 2.16 $ 83.40 57.60% $ 42,783.70 NA 3.58 $ 93.00 79.00% $ 65,640.00 NA 0.036 $ 0.53 85.70% $ 81,419.80 NA 4.2 $ 134.80 97.00% $ 14,811.60 NA 2.41 $ 94.10
47.10% $ 14,993.10
NA 2.77 $ 194.70 99.70% $ 13,209.90 $ 69.00 3.27 $ 220.20 99.90% $ 26,177.70 $ 54.89 3.91 $ 240.50 99.90% $ 27,193.60
NA 1.07 $ 90.00 91.80% $ 28,227.10 $ 51.94 2.99 $ 278.50 91.90% $ 19,788.70 $ 20.05 11.4 $ 203.90
93.40% $ 9,265.10
$ 74.23 1.13 $ 112.00 89.80% $ 13,607.50 NA 4.26 $ 262.20 87.80% $ 21,567.20 NA 4.05 $ 230.90 99.30% $ 14,936.40 NA 3.38 $ 7.90
40.00% $ 14,687.80
$ 29.05 2.06 $ 61.20 96.40% $ 28,596.30 NA 38.2 $ 157.70 26.90% $ 82,245.00 NA 5.78 $ 156.90 66.80% $ 24,683.50
$ 46.68 6.16 $ 110.90 98.80% $ 29,950.00 $ 57.03 4.29 $ 340.30
99.70% $ 103,749.50
NA 13.0 $ 1,159.70 99.80% $ 310,596.70 NA 25.4 $ 3,688.40 79.30% $ 34,171.00 NA 0.763 $ 171.90 52.10% $ 18,307.60
$ 111.99 1.71 $ 272.50 92.30% $ 60,025.30 NA 2.73 $ 38.00
92.20% $ 21,481.40
NA 34.1 $ 280.70 92.40% $ 141,390.30 NA 3.83 $ 7.69 13.00% $ 19,740.20
$ 63.96 0.002 $ 0.18 69.00% $ 19,023.90 $ 38.49 0.004 $ 0.32 73.50% $ 35,333.30
NA 4.17 $ 169.50 77.60% $ 31,706.10 $ 94.17 1.55 $ 158.70 96.60% $ 31,616.40 $ 21.72 46.9 $ 1,020.00 99.80% $ 121,548.10
$ 37.09 3.39 $ 156.40 99.70% $ 16,096.60 NA 13.1 $ 397.90 85.20% $ 152,654.50
$ 28.56 10.5 $ 853.20 99.30%
$ 28,536.30
NA 8.43 $ 234.80 97.80% $ 35,705.30 NA 2.92 $ 35.90 56.90% $ 23,283.80 NA 3.08 $ 286.30 84.40% $ 42,873.80 NA 0.678 $ 48.70 36.70% $ 23,330.10 NA 0.001 $ 0.30 62.90% $ 21,605.60 NA 0.057 $ 21.70
20.40% $ 5,996.10
NA 11.4 $ 170.10 99.90% $ 49,082.50 NA 25.1 $ 113.50 96.00% $ 85,719.80 NA 34.9 $ 66.40 83.30% $ 138,027.90 NA 5.08 $ 239.20 99.00% $ 131,403.00
$ 70.76 3.3 $ 339.90 99.80% $ 39,723.30 $ 26.00 15.0 $ 174.10 99.90% $ 46,019.40
NA 25.2 $ 88.10 90.00% $ 37,013.00 $ 61.44 1.65 $ 221.80 99.90% $ 13,969.90 $ 31.85 2.12 $ 99.50 99.10% $ 10,517.30
NA 0.696 $ 16.00 30.40% $ 25,454.60 NA 6.6 $ 297.50 35.50% $ 27,312.70 NA 3.35 $ 43.70 83.40% $ 10,683.50
$ 21.65 23.2 $ 736.60 100.00%
$ 60,619.70
$ 94.00 4.18 $ 376.60 91.40% $ 79,807.70 $ 88.55 1.59 $ 109.00
94.90% $ 5,050.00
$ 421.00 0.319 $ 230.00 98.40%
$ 2,872.00
$ 0.01 3.85 $ 198.00 62.10% $ 21,441.40 $ 48.00 0.437 $ 16.20 90.40% $ 35,991.20 $ 76.41 7.48 $ 824.30 100.00% $ 74,456.70 $ 30.98 5.13 $ 219.20 99.70% $ 31,546.10
NA 0.198 $ 17.30 51.40%
$ 9,460.10
NA 6.52 $ 267.80 55.70% $ 47,121.60 $ 58.00 2.05 $ 97.60 79.50% $ 13,009.60
NA 0.267 $ 49.30 58.70% $ 14,051.90 $ 92.35 1.79 $ 172.70 99.70% $ 18,591.40
NA 3.49 $ 89.70 99.80% $ 69,116.70 NA 3.47 $ 128.80 99.90% $ 28,107.80 NA 1.04 $ 77.10 81.80% $ 52,403.00 NA 2.85 $ 96.10 35.80% $ 6,088.00
$ 84.29 0.625 $ 206.30 42.80% $ 29,372.20 $ 61.86 4.55 $ 459.80 47.20% $ 12,620.20 $ 2.78 0.003 $ 0.13 99.90% $ 19,769.00 $ 86.61 1.93 $ 357.30 86.10% $ 48,874.40 $ 42.18 5.2 $ 314.60 99.80% $ 67,673.30 $ 60.47 0.863 $ 124.90 54.60% $ 42,592.00
NA 3.45 $ 211.90 80.80% $ 30,163.70 NA 4.12 $ 316.00 97.60% $ 11,665.60
$ 84.76 5.78 $ 383.90 100.00% $ 23,433.50 $ 118.95 1.87 $ 458.30 93.00% $ 199,713.10 $ 57.09 5.1 $ 458.70 94.40% $ 30,584.60 $ 41.64 10.1 $ 665.80 93.60% $ 39,603.60
NA 0.002 $ 0.10 29.70% $ 17,040.50 NA 32.2 $ 1,684.80
97.60% $ 94,799.20
NA 32.1 $ 80.40 55.90% $ 24,867.20 NA 7.18 $ 113.10 91.70% $ 40,797.20
$ 0.01 5.48 $ 106.90 85.80% $ 11,296.40 NA 8.7 $ 320.50
99.70% $ 26,429.30
$ 85.56 3.82 $ 192.00 99.80% $ 13,886.80 $ 50.85 1.28 $ 822.20
74.80% $ 3,267.90
$ 3.77 3.54 $ 8.55 24.40% $ 6,007.90 NA 1.23 $ 167.80 93.40% $ 12,080.50 NA 1.38 $ 210.70 97.20% $ 6,487.90
$ 9.37 6.99 $ 87.40 94.70% $ 20,644.60 NA 6.39 $ 553.40 99.80% $ 94,760.00 NA 1.21 $ 169.50
55.70% $ 6,218.10
$ 32.39 14.1 $ 619.60 98.30%
$ 10,579.20
$ 63.39 2.16 $ 269.20 99.70% $ 18,779.00 NA 1.46 $ 126.00 84.20% $ 11,906.30 NA 9.97 $ 495.90 80.00% $ 35,688.00 NA 2.36 $ 510.00 93.60% $ 5,002.00
NA 4.05 $ 192.70 32.80% $ 112,282.70 $ 9.60 14.8 $ 162.90 50.50% $ 111,551.50 $ 67.90 1.83 $ 70.30 99.70% $ 10,137.10
NA 1.04 $ 264.90 92.00% $ 24,709.00 $ 59.09 5.92 $ 601.60 94.00% $ 50,327.50
NA 3.03 $ 156.80 72.10% $ 16,975.80 NA 5.73 $ 199.20 17.20% $ 45,923.90
$ 14.49 9.3 $ 555.40 95.20%
$ 6,471.90
NA 4.45 $ 324.20 98.70%
$ 9,598.50
$ 29.66 14.0 $ 547.00 72.70% $ 37,930.40 $ 18.75 7.13 $ 107.00 73.10% $ 45,712.30 $ 25.94 8.93 $ 267.50
93.90% $ 12,091.70
$ 66.98 4.4 $ 306.60 99.80% $ 64,627.30 $ 84.93 0.484 $ 38.00 77.90% $ 9,898.40
NA 91.3 $ 51.80 13.50% $ 265,541.00 $ 26.41 32.6 $ 1,050.80 99.90% $ 54,013.60
NA 2.71 $ 169.50 99.90% $ 19,108.20 NA 4.39 $ 299.70 99.80% $ 27,713.90
$ 41.27 3.1 $ 123.30 84.40% $ 146,293.90 $ 96.58 1.38 $ 97.90 99.80% $ 11,025.80 $ 34.69 2.98 $ 140.70 99.40% $ 2,276.80
NA 19.4 $ 2.51 7.50% $ 8,036.00 NA 90.4 $ 29.80 45.20% $ 9,492.00 NA 1.9 $ 5.95 15.00% $ 3,269.00 NA 6.91 $ 40.60 47.30% $ 57,719.00 NA 30.2 $ 54.60 48.00% $ 95,025.90 NA 0.922 $ 24.90
46.30% $ 88,894.80
NA 5.43 $ 12.60 10.60%
$ 83,805.50
$ 130.08 0.827 $ 191.80 94.90% $ 2,472.90 $ 40.96 11.5 $ 572.80
99.90% $ 24,035.30
NA 1.82 $ 300.70 99.80% $ 25,227.70 $ 68.74 1.19 $ 132.60 90.20% $ 13,056.40 $ 236.75 0.849 $ 643.60
68.30% $ 5,576.70
NA 3.6 $ 39.70 53.40%
$ 49,914.30
NA 2.39 $ 24.10 96.60% $ 9,186.10 NA 2.85 $ 46.60 99.10% $ 8,617.30 NA 5.22 $ 241.40 57.70% $ 12,798.50 NA 2.41 $ 52.90 23.60% $ 32,900.30 NA 5.25 $ 258.10 88.40% $ 33,231.80 NA 1.58 $ 357.60 84.30% $ 53,813.30 NA 1.16 $ 55.80 70.90% $ 19,495.60 NA 17.2 $ 37.20 18.20% $ 115,062.10
$ 56.26 5.25 $ 318.40 94.50% $ 9,177.70 NA 0.232 $ 202.10 81.60% $ 177,602.00
$ 5.17 16.5 $ 77.40 29.90% $ 7,315.40 $ 65.20 2.87 $ 268.60 89.20% $ 40,339.80
NA 0.005 $ 0.16 75.90% $ 25,566.80 NA 7.13 $ 110.90 24.30% $ 38,241.40 NA 0.573 $ 13.70 23.00% $ 14,174.90
$ 40.68 1.75 $ 84.40 96.10% $ 27,868.60 $ 53.62 1.29 $ 198.50 99.90% $ 10,878.50 $ 0.01 2.77 $ 98.10 82.10% $ 56,889.50 $ 65.02 1.38 $ 119.10 96.60% $ 12,046.20 $ 76.71 2.23 $ 178.80 100.00% $ 14,246.10
NA 0.012 $ 1.10 98.60% $ 92,921.10 NA 1.33 $ 299.70 99.20% $ 5,734.80 NA 21.3 $ 48.70 48.70% $ 12,223.20 NA 3.21 $ 69.80 79.30% $ 16,632.00
$ 23.36 8.12 $ 326.50 70.20% $ 87,633.40 $ 28.37 8.93 $ 262.40 100.00% $ 74,617.80 $ 40.96 5.26 $ 240.90 100.00% $ 21,615.60 $ 26.00 5.69 $ 202.50 99.80% $ 5,179.50
NA 9.09 $ 1,158.20 97.30%
$ 23,115.60
$ 65.85 1.47 $ 206.00 87.90% $ 12,069.80 $ 13.70 4.71 $ 39.90 50.70% $ 12,317.80 $ 323.09 0.306 $ 95.50 99.90% $ 13,305.70 $ 34.13 4.04 $ 309.50 91.80% $ 54,899.00 $ 30.50 4.09 $ 160.90
34.80% $ 39,822.50
NA 32.0 $ 87.00 92.70%
$ 32,444.70
$ 34.89 2.38 $ 113.40 92.30% $ 16,844.10 $ 53.47 5.57 $ 261.90 99.90% $ 69,999.30
NA 1.06 $ 20.70 25.90% $ 18,454.70 NA 27.1 $ 120.70 99.80% $ 57,469.20 NA 26.0 $ 65.80 99.30% $ 21,954.40
$ 9.37 16.5 $ 439.00 57.20% $ 24,977.80 $ 49.69 6.37 $ 656.80 88.00% $ 25,083.20 $ 37.45 5.5 $ 409.40 99.70% $ 13,569.60 $ 73.44 4.37 $ 411.80 93.10% $ 93,082.40 $ 32.51 13.1 $ 603.00 90.00% $ 36,163.90 $ 35.50 7.68 $ 329.90 93.30% $ 50,082.10
NA 1.63 $ 150.70 59.70% $ 12,017.20 $ 59.97 5.07 $ 557.10 99.90% $ 96,182.60 $ 34.86 3.24 $ 657.70 49.30% $ 26,543.00 $ 18.26 9.37 $ 246.70 99.40% $ 117,858.40 $ 383.03 0.605 $ 620.00
99.70% $ 11,299.00
$ 68.02 11.9 $ 797.90 99.90% $ 66,478.50 $ 41.68 3.38 $ 215.10 99.80% $ 34,121.60 $ 54.93 8.29 $ 689.40 91.90% $ 57,715.50 $ 85.30 1.64 $ 200.20
99.70% $ 19,568.70
$ 42.98 5.69 $ 650.00 99.90% $ 30,269.40 $ 42.99 6.65 $ 246.90 92.60% $ 145,297.00 $ 34.34 10.4 $ 737.10 77.80% $ 254,788.00
NA 10.9 $ 429.70 80.00%
$ 29,322.90
NA 3.78 $ 363.00 79.90% $ 37,023.70 NA 4.29 $ 212.20 99.90% $ 60,285.40 NA 2.35 $ 92.70 44.20% $ 59,785.10
$ 66.69 4.99 $ 332.50 99.90% $ 20,494.10 NA 2.72 $ 273.70 79.10% $ 63,010.20
$ 83.70 4.64 $ 264.20 92.80% $ 58,444.20 $ 68.00 3.42 $ 484.80 92.90% $ 193,883.90
NA 6.07 $ 215.90 99.70% $ 80,376.20 NA 14.3 $ 678.40 99.60% $ 126,250.70
$ 42.36 1.61 $ 115.50 89.70% $ 42,665.40 NA 8.98 $ 609.80 79.40% $ 17,734.70
$ 21.40 4.82 $ 47.90 75.50% $ 12,276.20 NA 2.21 $ 146.50 15.70% $ 7,344.20
NA 1.49 $ 149.00 47.50% $ 254,003.40 NA 16.5 $ 79.10
28.20% $ 29,352.50
NA 9.64 $ 502.20 47.00% $ 490,051.20 NA 4.6 $ 564.40
86.60% $ 125,258.40
$ 40.80 2.2 $ 72.00 99.50% $ 13,940.60 NA 2.44 $ 67.90 98.60% $ 53,194.10 NA 3.35 $ 72.40 97.90% $ 19,766.80
Estimates for future earnings & growth
$ 9,076.30 8.5 4.01% 9.83% 3.73% $ 4,882.90 1.11 -2.04% 9.98% 3.50% $ 5,437.00 2.38 4.22% 9.54% -8.05% $ 12,359.60 5.21 11.20% 14.00% NA $ 5,938.50 5.92 6.81% 10.40% 15.50% $ 2,471.00 2.05 22.70% 18.90% NA $ 2,252.90 6.37 11.00% 22.20% 7.75% $ 2,662.20 3.62
21.50% 23.10% 7.56% $ 5,736.90 8.45 2.19% 9.31% 3.83% $ 5,598.50 6.0 13.70% 6.75% 5.80% $ 2,856.70 6.45 -5.65% -1.03% -1.36% $ 7,345.70 3.94 2.64% 17.70% 7.44% $ 1,671.50 5.42
17.20% 22.60% NA $ 11,817.00 3.72 37.40% 24.60% NA $ 2,688.20 2.52 19.40% 13.20% 20.70% $ 7,876.90 15.5 1.38% 12.20% 71.70% $ 40,405.90 39.3
17.30% 17.20% 22.90% $ 9,645.50 3.21 2.54% 8.27% -7.49% $ 18,441.30 7.46
25.40% 50.60% 21.80% $ 6,903.90 0.245
5.13% 6.88% NA $ 13,590.60 0.053 4.05% 14.40% -4.65% $ 5,297.90 3.55 -1.47% 5.03% 0.51% $ 3,845.90 2.59 16.30% 16.10% NA $ 13,931.40 11.8
4.23% 6.88% 9.94% $ 5,252.90 11.4 6.98% 8.80% -2.52%
Expected EBITDA in next 4 quarters
Forward EPS (for next four quarters)
Expected growth in revenues in next 2 years
Expected growth in EPS next 5 years (in %)
Net Income, 10 Yr CAGR % [LTM] (%)
$ 74,344.10 9.07 6.20% 8.89% 36.80%
$ 3,361.50 2.38 12.40% 18.70% 0.97%
$ 3,323.30 2.98 -2.87% 12.10% NA $ 2,575.60 4.4 9.39% 18.50% 11.00% $ 3,319.10 0.954 0.45% 6.24% -22.50% $ 6,927.70 3.99 -4.20% 9.29% -8.62% $ 54,946.50 2.95 6.66% 5.40% 7.48% $ 2,827.50 1.37 3.70% 8.11% 2.32% $ 2,727.20 3.7 7.35% 11.30% -0.43% $ 2,700.50 5.11
11.80% 29.90% 65.90% $ 11,782.50 5.79 -8.02% 5.76% 1.99% $ 2,196.50 2.07 2.75% 13.40% 14.60% $ 12,667.90 8.71 2.20% 8.22% 12.70% $ 16,752.70 11.1 2.65% 2.59% 9.58% $ 6,798.80 2.67 1.75% 5.28% 5.27% $ 3,999.30 9.53 0.44% 10.10% 2.64% $ 6,124.10 20.4 5.26% 8.87% 37.20% $ 2,554.40 1.23 8.76% 11.80% NA $ 6,448.20 3.47 -4.04% 5.00% 8.92% $ 6,486.30 2.91 9.93% 16.80% 4.26% $ 7,717.70 3.31 11.50% 11.80% 8.92% $ 9,976.90 0.391 13.40% 5.92% 7.36% $ 5,019.80 3.57 -0.06% 8.05% 5.85% $ 5,019.80 3.57 -0.06% 8.05% 5.85% $ 4,809.70 1.55 -4.50% 4.00% -8.78% $ 4,933.30 3.61 4.41% 15.80% 1.05% $ 5,000.40 3.65 4.54% 15.60% 1.05% $ 6,425.50 3.26 -9.87% 10.80% -16.20% $ 3,453.80 4.33 2.88% 17.30% #VALUE! $ 7,129.40 6.76
19.50% 22.10% 45.50% $ 8,068.70 18.5 1.54% 5.72% 12.10% $ 15,374.50 5.19
108.10% 25.20% NA $ 3,454.90 0.618 7.72% 5.00% NA $ 6,028.90 0.166
9.44% 8.70% 19.30%
$ 39,660.10 0.829 5.99% 6.82% 5.88% $ 7,027.30 0.441 19.80% 10.20% 35.10% $ 26,098.30 0.055 3.65% 3.50% -3.00% $ 10,507.60 0.187 2.29% 4.57% 0.09% $ 11,762.80 0.17
12.00% 14.50% NA $ 14,864.90 0.04 5.41% 8.70% -2.45% $ 12,967.90 0.041 3.08% 0.25% -2.89% $ 7,051.10 0.315 18.90% 15.30% 26.30% $ 5,968.50 0.132 41.40% 2.71% 17.70% $ 10,125.30 11.2 4.87% 7.71% NA $ 2,746.40 0.171 1.25% 2.23% 3.42% $ 4,577.60 9.07 3.72% 10.40% 5.37% $ 14,296.50 2.43
1.88% 7.51% 6.77% $ 21,508.30 0.2 1.39% -4.64% 18.50% $ 7,165.60 1.11 2.22% 7.67% 6.38% $ 3,067.70 0.631 2.05% 6.50% 3.31% $ 2,912.80 0.333
9.65% 7.60% NA $ 2,962.70 3.48
9.79% 14.70% 22.40% $ 4,702.60 3.02 0.04% 9.08% 0.47% $ 27,410.30 3.64
5.65% 11.70% 13.90% $ 2,385.40 2.6 -2.05% -4.75% 3.25% $ 2,388.60 0.809 9.87% 10.40% 17.60% $ 2,598.10 6.93 9.36% 18.00% 14.00% $ 7,271.60 17.2 4.17% 9.06% 12.00% $ 5,412.00 5.94
6.51% 10.40% 7.86% $ 3,704.70 1.85 11.20% 35.70% -1.34% $ 2,270.30 1.2 4.42% 11.70% NA $ 3,721.80 0.061 3.99% 7.50% NA $ 1,970.70 2.82 9.12% 14.00% 30.40% $ 4,652.60 1.92 -2.56% 7.46% 3.68% $ 13,611.30 6.25 12.50% 12.30% 13.80% $ 2,893.10 4.85 2.37% 20.00% 14.70% $ 21,721.00 9.48 2.64% 5.57% 5.70% $ 4,181.20 3.85 -7.45% 11.70% 9.04%
$ 4,508.80 3.58 5.53% 7.83% -0.43% $ 2,478.70 3.58 -6.29% 9.00% -0.37% $ 8,183.50 5.12 -0.90% 11.20% NA $ 5,197.50 2.72 0.61% 7.00% 1.53% $ 5,483.90 2.25 0.72% 17.40% -0.62% $ 23,550.00 1.03 3.66% 17.20% -0.08% $ 5,001.90 1.3 9.05% 9.65% 1.64% $ 2,989.80 2.94
-0.53% 8.10% 2.85% $ 6,292.00 3.88 7.76% 5.88% 2.34% $ 9,507.50 4.56 3.36% 4.52% 3.21% $ 6,283.90 3.59 2.51% 7.63% -1.97% $ 8,183.90 6.93 1.14% 7.38% 4.82% $ 3,336.90 4.33 -2.44% 9.80% 7.81% $ 3,568.80 2.03
4.66% 8.46% 5.50% $ 3,068.60 4.76 1.21% 13.50% 11.80% $ 6,381.90 3.88 4.52% 13.70% -2.75% $ 3,116.20 2.44 -10.70% 8.67% -1.20% $ 7,069.30 0.292
2.36% 3.75% 4.97% $ 5,575.50 1.61 12.50% 0.31% 12.80% $ 16,805.00 0.362 -0.79% 8.46% -5.72% $ 5,565.00 1.31 -3.02% 5.20% 19.30% $ 7,872.30 2.54 1.23% 4.15% 22.50% $ 7,406.40 6.81
1.36% 11.30% 20.10% $ 54,990.90 3.93 7.83% -8.94% -13.90% $ 21,627.10 4.98 43.10% 32.00% NA $ 2,078.10 10.0 7.44% 29.70% 1.74% $ 8,723.00 12.4 11.00% 12.60% -0.52% $ 2,941.00 0.344
16.50% 14.00% 11.10% $ 11,202.70 1.68 0.40% 15.00% NA $ 2,517.90 0.156 0.58% 7.00% 4.03% $ 3,578.20 4.37 7.55% 11.60% 8.89% $ 6,741.40 3.62 8.83% 12.70% 17.80% $ 5,386.20 3.92 1.82% -3.18% 35.70% $ 4,830.80 9.96 0.69% 6.39% 4.65% $ 20,448.80 1.56 1.97% 12.30% -4.11%
$ 3,722.00 3.19 -0.91% 9.00% 4.28% $ 18,032.80 5.82 2.08% 11.60% NA $ 19,908.70 10.5
-7.16% 0.00% 34.90% $ 12,321.20 1.3 9.77% 13.40% -25.00% $ 3,847.50 1.37 8.88% 8.82% 5.96% $ 8,486.60 6.9 4.55% 11.20% 7.49% $ 5,549.50 4.3 1.88% 7.87% 4.62% $ 4,103.10 6.14 5.89% 9.00% 9.41% $ 2,196.10 12.3
7.44% 11.30% 15.00% $ 8,516.20 2.05 -4.16% 5.83% NA $ 9,934.70 0.493 -3.99% 9.00% 5.78% $ 7,260.70 0.24 0.10% 8.90% 10.60% $ 12,308.50 2.48 -1.92% 20.30% -4.78% $ 8,378.00 6.93 1.79% 9.58% 9.46% $ 4,017.70 1.55 -33.50% 1.23% -3.83% $ 8,800.10 0.466 3.37% 6.73% 4.61% $ 3,712.90 6.02 2.46% 6.00% 1.65% $ 4,882.80 3.25 12.30% 9.84% 3.09% $ 3,012.20 1.44 7.66% 21.10% -12.90% $ 6,181.00 1.23 11.20% 13.10% 13.30% $ 2,862.40 0.956 10.00% 13.70% 12.20% $ 23,824.70 2.75
4.82% 9.10% 5.63% $ 20,660.40 14.1 -1.33% 2.84% 2.62% $ 1,931.10 4.34
8.09% 16.10% 8.91% $ 1,150.00 23.4
11.20% 12.50% 22.10% $ 7,061.80 2.18 -1.18% 3.60% NA $ 3,937.60 3.73 -0.62% 10.00% 6.33% $ 25,664.50 6.94 3.90% 6.35% 3.80% $ 4,922.00 2.91 -7.24% 9.97% -3.70% $ 3,512.10 9.48
24.80% 33.80% 31.00% $ 14,857.40 2.25 3.95% 6.98% 9.21% $ 2,630.70 3.89 -1.82% 6.92% -3.56% $ 2,625.20 11.7 6.05% 17.50% 3.62% $ 4,203.30 6.2 0.38% 7.36% 3.69%
$ 4,648.60 1.38 28.60% 13.70% 11.00% $ 3,974.00 1.94 2.54% 43.80% -17.00% $ 18,310.00 10.8 0.96% 25.00% 23.20% $ 4,092.80 2.24 13.60% 9.72% 27.80% $ 6,351.10 7.4 3.52% 7.01% 2.93% $ 4,298.50 2.57 3.35% 15.00% 14.00% $ 4,618.60 8.14 -0.02% 8.80% 6.94% $ 6,702.00 12.1 3.68% 8.23% 8.28% $ 8,350.20 4.44 7.71% 15.60% -1.07% $ 9,919.70 9.3 5.06% 9.68% 8.11% $ 6,693.10 9.7 -2.71% 6.33% NA $ 6,720.40 4.14 11.40% 15.00% NA $ 9,647.00 6.02 -5.24% 9.85% 4.91% $ 4,715.30 12.2 2.47% 10.30% 8.77% $ 10,107.60 4.79 4.92% 7.85% 2.59% $ 18,801.10 3.75 0.54% 8.56% 0.78% $ 4,903.70 6.88 9.93% 10.20% 3.37% $ 36,701.50 2.96
4.08% 9.27% 2.52% $ 3,081.10 0.381 9.97% 13.40% NA $ 4,421.00 0.901 -0.34% 5.50% 6.17% $ 2,507.50 0.856 5.00% 5.73% 7.05% $ 5,153.10 2.05
-5.34% 11.70% -12.60% $ 3,896.50 4.72 4.07% 10.20% 6.85% $ 1,334.10 4.31
11.20% 21.50% 21.80% $ 2,163.80 0.21 8.28% -0.10% -1.03% $ 3,333.70 7.78 1.00% 39.70% 9.88% $ 465.80 4.16 5.57% 38.90% 16.50% $ 7,415.10 0.801 6.01% 2.70% -3.88% $ 18,185.30 3.63 2.64% 6.16% 0.17% $ 2,122.90 13.8
42.20% 20.80% 23.20% $ 947.60 0.815
27.40% 47.90% 8.46% $ 8,495.70 6.21 2.52% 6.79% 7.10% $ 2,112.80 3.63 6.50% 16.00% 8.69% $ 5,703.80 2.38 8.19% 13.60% 11.10% $ 786.00 3.69 23.60% 30.00% -14.70%
$ 30,912.00 3.75 0.58% 1.47% 5.40% $ 12,772.90 1.31 -1.71% 8.85% -0.29% $ 4,217.10 5.81 -0.98% 9.58% 1.02% $ 3,660.40 11.6 3.10% 9.23% 4.16% $ 14,655.40 4.97 -0.01% 6.18% -0.09% $ 7,827.20 2.25 3.11% 8.83% 20.30% $ 14,290.90 1.79 3.07% 5.07% 1.75% $ 1,804.60 2.39
14.30% 11.10% 10.20% $ 3,512.60 6.79
24.90% 22.30% 32.00% $ 17,185.50 2.69 2.14% 8.36% 9.79% $ 14,218.30 1.18 1.17% 3.60% 0.06% $ 3,038.10 1.66
16.80% 16.00% NA $ 13,138.40 5.1 1.46% 7.58% 3.04% $ 2,897.60 6.12 3.29% 7.85% 6.81% $ 42,314.60 0.033 10.70% 15.60% -26.60% $ 20,613.20 2.45 6.12% 7.47% -6.89% $ 6,541.40 4.01 4.30% 3.67% -1.97% $ 12,742.00 4.93 2.57% 9.79% NA $ 5,604.50 5.24 14.00% 6.83% NA $ 3,609.40 5.86 1.33% 11.00% 4.97% $ 1,892.30 1.15 8.33% 7.90% 3.13% $ 1,350.00 0.008 11.40% 10.90% 14.80% $ 4,981.00 0.017 12.00% 19.70% 4.93% $ 769.00 0.072 11.40% 11.60% 14.80% $ 8,681.90 1.22 4.20% 10.50% -13.70% $ 23,987.10 0.657 2.72% 48.80% 4.12% $ 13,011.10 NA
7.39% 4.00% -7.57% $ 19,707.90 0.656
10.40% 26.50% 1.40% $ 1,922.70 7.64 2.75% 6.58% 12.10% $ 9,564.40 4.68
2.24% 11.00% 8.73% $ 3,695.70 6.99 4.75% 8.33% 6.48% $ 3,844.60 3.95 11.00% 11.40% 8.95% $ 1,749.90 13.6
18.80% 20.20% #VALUE!
$ 7,762.10 1.19 13.80% 8.73% NA
$ 3,336.90 0.982 0.84% 8.47% 7.30% $ 3,134.10 0.919 8.97% 8.80% 7.30% $ 6,285.30 2.51 10.20% 10.20% 15.30% $ 11,611.60 2.28 -2.77% 12.10% -40.10% $ 11,746.70 2.31 -1.68% 12.00% -40.10% $ 22,100.30 15.8 5.16% 7.07% 2.63% $ 3,719.10 4.33 1.26% 6.42% NA $ 4,259.80 0.447 7.29% 9.53% 39.70% $ 1,739.20 1.07 22.90% 29.70% 27.80% $ 48,236.00 143.1 1.67% 9.39% 3.76% $ 2,369.30 0.178 4.42% 7.10% NA $ 12,313.50 6.13 -0.97% 4.55% 0.90% $ 8,743.70 4.51 6.08% 10.60% 7.26% $ 11,343.50 1.37 -0.61% 6.71% -1.26% $ 5,170.90 1.43 2.61% 2.90% -4.64% $ 4,547.80 4.25 -2.52% 3.80% 2.37% $ 3,126.00 5.02 4.26% 11.50% -1.83% $ 5,702.50 1.59 -1.18% 15.00% -0.80% $ 3,314.70 3.86 -0.53% 12.10% 1.74% $ 5,983.30 4.92 54.10% 15.40% 0.99% $ 12,418.70 7.84 4.86% 7.42% 5.32% $ 4,298.90 6.63 3.78% 7.13% 14.60% $ 3,760.80 0.184 1.03% 6.66% -0.83% $ 7,664.00 4.02 0.26% 16.90% 2.19% $ 24,694.40 7.24 0.74% 10.50% 22.10% $ 7,866.50 1.55 -1.26% 18.00% -8.23% $ 7,720.60 2.93 9.78% 4.63% 4.99% $ 3,151.80 1.39 3.55% 8.00% NA $ 5,764.80 2.13
9.16% 18.20% 17.40% $ 3,383.40 6.29 10.90% 9.91% 8.58% $ 3,939.70 1.1 5.89% 8.19% 5.11% $ 2,822.30 17.7 1.34% 4.07% 5.83% $ 2,989.00 2.31 6.70% 9.01% 1.05% $ 10,841.10 1.87
12.20% 13.70% -12.60% $ 20,891.20 0.442
10.40% 13.00% 8.59%
$ 3,187.40 1.3 -1.49% 12.40% -6.41% $ 7,166.40 5.13 -1.87% 8.86% 2.63% $ 5,021.00 2.01 9.75% 14.70% 21.80% $ 18,150.60 0.792 4.59% 1.15% -10.50% $ 8,358.60 0.263 0.15% 4.40% 6.15% $ 10,901.30 0.797 37.90% 30.90% 47.30% $ 8,349.30 5.68 14.40% 7.00% 40.00% $ 5,914.60 3.53 2.68% 10.00% -2.82% $ 10,474.60 9.16 -1.42% 15.50% 9.79% $ 11,438.00 1.95 -10.90% 4.97% 3.20% $ 10,056.10 3.89 1.16% 6.33% 7.44% $ 2,321.70 3.51 5.54% 10.40% 16.20% $ 15,960.60 6.74 5.50% 13.20% 1.89% $ 8,492.40 3.8 -1.29% 20.90% NA $ 5,929.40 2.14 4.59% 8.79% 7.71% $ 4,561.30 72.4
15.30% 17.40% 30.30% $ 17,749.90 3.99 1.96% 6.43% 1.28% $ 4,594.90 3.63 7.07% 10.40% 12.00% $ 17,484.10 5.88 5.49% 10.40% 12.00% $ 5,056.70 9.02
8.08% 13.30% 25.90% $ 8,725.60 5.73 4.63% 11.50% -3.02% $ 25,147.90 3.82 2.70% -3.02% -11.30% $ 26,849.30 4.91 -2.05% 7.00% 4.16% $ 7,229.30 1.93
5.45% 11.10% -2.11% $ 3,730.60 4.82 -5.43% 11.00% NA $ 10,905.10 2.16 2.09% 6.13% 1.92% $ 10,754.60 2.16 1.25% 5.81% 1.92% $ 9,659.30 5.38 -2.22% 11.30% 11.50% $ 10,783.00 6.05 4.52% 9.23% 1.95% $ 10,555.00 6.51 2.69% 8.34% 7.68% $ 15,979.60 8.84 11.90% 13.20% 5.70% $ 5,634.20 5.3 -3.30% 3.09% -8.99% $ 45,953.60 3.98 -1.87% 4.09% 7.47% $ 6,776.70 4.77 0.22% 8.49% 7.60% $ 12,319.30 3.28 14.10% 17.00% 29.40% $ 1,432.80 0.63 2.08% 8.87% -13.80% $ 2,601.90 4.64 5.75% 14.40% NA
$ 33,144.70 23.6 1.04% 24.60% -10.40% $ 2,842.00 0.094
7.95% 12.40% 10.10% $ 32,572.10 4.31 1.80% 4.03% 3.28% $ 9,586.60 5.02
7.78% 11.80% 9.07% $ 3,852.60 3.09 4.14% 9.55% -0.63% $ 4,134.50 1.82 4.88% 9.73% -9.03% $ 3,086.60 1.49 12.10% 9.51% 7.56%
Historical/Past growth
3.46% 3.59% 2.96% 2.99% 3.24%3.44% 4.09% 3.78% -11.20% -6.55%-3.64% -2.88% -0.74% -21.40% -16.60%
NA NA NA NA NA10.40% 9.95% 7.05% 12.50% 6.74%
NA NA NA 2.98% 0.36%5.51% 5.32% 7.21% 8.33% 7.95%
8.13% 6.62% 8.73% 1.34% 2.74%6.59% 6.96% 9.75% 6.05% 10.60%6.07% 5.37% 4.41% 3.05% 4.34%7.85% 6.04% 1.91% -12.40% 7.31%2.01% 2.95% 5.32% 27.40% 19.30%
NA NA 109.10% 19.40% 28.50%NA NA NA NA NA
17.80% 18.10% 12.00% 26.20% 27.20%-6.07% 32.10% 25.10% 138.90% -30.00%
21.70% 22.80% 24.80% 14.80% 13.90%-3.75% -4.30% -8.14% 8.45% 7.13%
26.10% 34.80% 29.40% 19.30% 30.30%
NA NA NA NA NA7.35% 11.30% 14.80% -19.90% -6.24%5.76% 4.48% 2.60% -17.10% 2.21%
20.80% 15.30% 15.70% 28.40% 14.80%
6.60% 6.72% 5.11% 15.00% 13.30%0.08% 0.00% 4.49% -4.41% 0.95%
EBIT, 10 Yr CAGR % [LTM] (%)
EBITDA, 10 Yr CAGR % [LTM] (%)
Total Revenues, 10 Yr CAGR %
[LTM] (%)Net Income, 5 Yr
CAGR % [LTM] (%)EBIT, 5 Yr CAGR %
[LTM] (%)
37.70% 38.80% 27.30% 12.00% 12.20%
-1.17% -0.48% 1.69% -5.69% -8.28%NA NA NA NA NA
9.14% 9.25% 7.46% -2.91% -1.41%-26.70% NA 1.21% -28.90% -38.60%-7.69% -4.53% -0.33% -23.00% -24.00%11.10% 10.50% 10.60% 4.43% 7.76%7.93% 6.36% 7.49% -3.40% 2.13%6.41% 5.80% 5.91% 3.59% 4.95%
51.80% 55.40% 59.00% 41.20% 11.70%-2.23% -0.36% 1.27% -9.65% -9.58%-5.42% -2.36% 0.02% 17.70% -19.00%9.72% 8.89% 5.80% 19.50% 10.90%9.17% 7.83% 6.80% 5.84% 3.41%3.68% 2.06% 2.04% 5.73% 4.79%6.24% 8.04% 8.08% -5.15% 5.14%
23.50% 19.30% 15.90% 27.00% 26.10%-2.57% -0.74% 1.05% -32.30% 4.59%9.23% 7.33% 2.28% 19.40% 22.30%4.26% 2.70% -0.13% 0.16% -5.37%5.79% 5.52% 3.23% 6.01% -1.80%2.74% 1.07% 1.05% 9.77% 9.73%5.82% 5.94% 4.37% 8.51% 10.30%5.82% 5.94% 4.37% 8.51% 10.30%-9.32% -5.83% -1.53% -6.24% -6.93%0.43% 2.25% 3.37% 4.67% 3.24%0.43% 2.25% 3.37% 4.67% 3.24%-7.08% -1.83% -0.05% -32.70% -18.60%1.82% 1.02% 0.15% 6.07% 4.58%
39.00% 38.50% 30.20% 13.80% 18.30%4.43% 3.07% 1.80% 22.60% 11.30%
17.40% 14.70% 14.70% NA 18.20%NA NA NA NA NA
17.10% 16.60% 14.70% NA NA
2.24% 5.34% 9.44% -2.24% -6.09%35.20% 34.40% 34.60% 20.50% 16.00%-1.45% 4.86% 6.29% -14.30% -13.00%4.84% 7.59% 10.60% -17.40% -8.65%
NA NA NA 20.80% 19.20%-3.63% 0.29% 7.16% 4.52% 1.02%
-20.90% 9.64% 11.50% 0.54% -28.80%28.50% 28.60% 32.90% 20.80% 20.90%15.10% 15.40% 17.20% 17.40% 12.50%
NA NA NA NA NA1.22% -0.38% 2.36% -2.99% -2.53%7.51% 7.09% 9.23% 5.71% 7.62%
6.12% 5.88% 5.63% 10.60% 8.04%51.30% 48.80% 31.10% 20.10% 106.00%30.30% 34.10% 42.20% -7.91% 30.50%0.60% 1.51% 6.15% 9.83% -0.31%
NA NA NA 1.94% 0.11%
26.60% 27.00% 27.80% 12.90% 17.30%5.29% 5.03% 2.57% -11.00% 0.22%
14.60% 11.30% 12.90% 16.60% 10.70%5.88% 7.43% 8.39% 7.64% -2.24%
11.50% 10.00% 5.94% 4.55% 4.62%11.00% 10.40% 3.77% 12.70% 31.30%9.55% 9.91% 10.80% 26.20% 11.80%
8.43% 8.64% 7.04% 9.96% 8.53%1.25% 2.76% 5.26% 14.30% 17.10%
26.10% 18.50% 17.60% 18.00% 7.05%NA NA NA 26.30% 25.80%
26.50% 22.00% 10.80% 12.10% 10.30%5.26% 4.86% 1.42% -0.83% -1.49%
16.40% 15.80% 15.60% 7.43% 10.70%14.20% 13.10% 9.74% 42.10% 23.30%7.70% -0.26% 3.00% 10.30% 10.20%
11.60% 13.10% 9.59% 3.75% 11.80%
5.86% 5.78% 5.60% -1.70% 2.33%0.15% 2.52% 1.97% -9.28% -11.60%
NA 26.70% 8.71% 60.20% 28.70%0.95% 1.19% 2.83% 25.80% 26.70%4.37% 1.45% 0.94% 7.61% -1.22%-1.82% -0.23% 1.52% 34.60% 1.30%3.76% 3.85% 3.74% 3.38% 0.71%
5.41% 3.42% 5.23% -8.81% -3.23%0.80% 0.64% -4.30% 6.09% -0.90%
12.30% 9.40% 8.32% 9.13% 13.00%-0.25% -0.40% -1.26% -10.50% -5.14%1.82% NA 0.72% 28.60% 7.85%7.00% 7.28% 5.22% 8.99% 8.59%
5.67% 4.90% 4.79% -0.02% 1.22%13.10% 12.90% 10.70% 16.20% 18.20%-1.28% 0.31% 3.12% -12.10% -11.60%-1.59% -1.43% -3.02% -8.00% -7.93%
9.98% 12.30% 13.10% 4.19% 13.30%14.10% 14.20% 12.50% 16.40% 17.30%6.33% 6.97% 6.83% -13.40% -0.60%
15.00% 14.30% 4.64% 11.30% 5.76%-0.27% 4.25% 6.69% -12.50% -2.11%
20.50% 22.80% 19.10% 15.80% 16.30%-34.20% -11.70% -5.53% -26.20% -55.90%
NA NA NA NA NA8.64% 9.92% 14.80% -33.80% 2.24%4.56% 4.91% 4.76% 3.71% 13.70%
7.31% 6.20% 11.20% 6.50% 9.41%NA 16.10% -0.79% 1.32% -2.39%
2.94% 3.11% 0.55% 11.10% 15.00%7.55% 8.08% 8.56% 2.58% 4.07%
12.10% 11.90% 11.10% 17.60% 10.60%23.50% 14.70% 7.84% 60.60% 55.00%5.25% 4.96% 2.87% 1.96% 1.36%-8.83% -7.07% -1.97% -5.18% -13.60%
3.34% 3.19% 3.18% -0.61% 1.19%NA NA NA 7.02% 8.09%
29.30% 29.60% 27.70% 40.40% 39.10%-2.09% -1.57% 1.39% -38.10% -9.61%5.17% 6.83% 10.90% 2.73% 2.54%9.12% 7.43% 6.17% 25.70% 8.21%7.00% 7.23% 6.16% -0.27% 6.47%9.51% 8.30% 3.75% 10.30% 8.56%
15.20% 15.10% 12.90% 14.90% 17.30%NA NA NA NA NA
11.60% 3.03% -0.25% 7.37% 8.38%8.90% 10.70% 14.40% 14.30% 14.80%-2.86% -0.09% 2.89% 11.90% 15.20%7.31% 6.59% 2.61% 12.60% 13.00%2.52% 0.83% 1.05% -18.70% -9.07%5.18% 6.88% 9.84% -2.72% -2.04%2.27% 2.18% -0.14% 0.14% 3.19%6.57% 9.49% 15.40% -8.33% 0.93%
-15.40% -7.28% -0.75% -23.60% -27.60%12.80% 11.90% 11.50% 10.20% 9.99%13.50% 12.90% 14.50% 5.74% 5.98%
6.92% 6.31% 4.90% -4.07% -2.64%0.49% -0.08% -1.10% -5.40% -9.22%
8.18% 7.73% 7.43% 9.08% 2.80%
25.60% 25.60% 22.90% 9.19% 7.52%NA NA NA NA NA
10.70% 11.40% 9.09% -13.00% -8.37%4.35% 4.57% 3.20% 6.94% 4.11%5.68% 4.75% 1.58% -15.70% 5.66%
22.50% 22.70% 27.00% 31.70% 15.20%9.60% 7.68% 3.74% 11.70% 7.47%-1.72% -0.68% 2.00% -9.89% -4.63%3.64% 4.02% -3.91% -6.40% 3.87%2.72% 1.49% 1.02% 3.46% 2.48%
1.40% 1.22% 0.92% 0.62% 1.32%3.31% 3.17% -1.03% NA -2.13%
15.20% 9.10% 8.33% NA 62.20%25.20% 25.10% 24.10% 17.30% 17.50%5.53% 5.28% 5.27% 3.89% 6.79%
16.90% 18.90% 18.20% 2.33% 3.48%9.17% 8.99% 10.30% 1.19% 2.88%7.12% 6.43% 2.64% 12.30% 8.58%1.37% 1.74% 2.72% 7.15% 10.20%8.51% 8.74% 9.41% 2.39% 6.83%
NA NA NA 4.31% 2.67%26.40% 25.10% 12.60% 11.80% 11.20%5.32% 4.75% 2.20% -2.63% -1.03%
11.40% 11.90% 7.91% 10.60% 9.52%4.79% 7.49% 9.59% 3.39% 5.63%3.57% 5.62% 5.97% 5.37% -5.23%
11.10% 13.80% 10.50% 22.40% 12.70%
1.50% 3.64% 6.53% -6.71% -5.33%NA NA NA 34.50% 12.90%
3.04% 2.30% 1.34% 15.80% 2.89%6.09% 5.47% 2.13% 7.17% 3.01%
-4.36% -3.71% -2.64% -23.70% -14.10%9.77% 8.43% 6.69% -3.63% 3.80%
21.90% 22.20% 18.20% 20.20% 20.70%15.90% 11.30% 16.40% -6.91% 2.86%8.07% 8.21% 7.99% 30.30% 30.10%-6.07% 3.63% 18.70% 22.70% -20.20%5.43% 5.35% 5.48% 3.72% 0.13%1.05% 0.99% -0.69% -23.70% 1.07%
24.20% 23.90% 31.90% 26.90% 29.50%
18.30% 17.70% 24.50% -7.28% -6.16%7.58% 8.56% 0.81% 10.10% 11.10%8.29% 8.31% 7.12% 14.70% 10.40%7.85% 7.91% 8.01% 11.50% 7.94%-9.16% -7.49% 0.47% -23.20% -30.50%
2.71% -0.21% 0.71% 9.24% 4.02%-0.55% -2.19% 2.32% 11.30% 8.32%1.75% 2.00% 0.60% -2.58% -0.24%2.52% 1.21% -2.21% 1.86% -0.65%2.30% 4.91% 4.16% -7.60% -6.59%
18.50% 16.80% 11.40% 18.00% 18.70%1.52% -0.44% -0.37% 5.82% 2.31%
11.60% 10.80% 7.72% 10.70% 15.80%
3.58% 8.44% 4.16% 7.51% -2.39%9.71% 9.83% 9.36% -0.11% -0.46%-6.63% -3.87% -1.98% 8.78% -9.99%
NA NA NA NA NA4.54% 4.60% 5.97% 0.78% -0.40%6.63% 6.37% 3.65% 3.40% 3.76%
-14.50% 0.11% 9.17% -45.90% -26.00%-0.97% -0.72% 0.98% -11.60% -2.36%-4.67% 0.60% 2.74% -3.75% -8.06%
NA NA NA -5.11% -5.12%NA NA NA -7.72% -4.83%
4.91% 4.89% 2.46% 1.82% -0.77%0.70% 5.58% 1.45% NA 24.10%
12.40% 12.10% 4.29% 8.83% 7.66%6.19% 6.14% 8.74% 11.20% 12.20%
14.40% 14.60% 13.50% 10.70% 11.00%-2.65% 7.39% 4.99% -27.60% -9.03%5.46% 7.60% 12.80% -10.40% -4.66%
-7.32% -0.04% 2.70% -21.20% -18.90%
4.23% 7.56% 9.33% -4.88% 6.95%10.60% 8.97% 7.69% 12.30% 12.30%
9.65% 10.70% 12.10% 6.02% 5.79%6.86% 6.79% 3.03% 4.66% 2.81%
11.20% 10.70% 7.16% -0.49% 0.96%
#VALUE! #VALUE! 52.30% #VALUE! #VALUE!
NA NA NA NA NA5.38% 4.30% 2.21% 9.41% 6.39%5.38% 4.30% 2.21% 9.41% 6.39%9.48% 8.97% 3.84% 31.10% 15.70%
-12.00% -0.80% 4.42% -69.70% -37.20%-12.00% -0.80% 4.42% -69.70% -37.20%4.19% 4.31% 2.52% 1.71% 1.54%
NA 28.30% 5.75% -5.03% 30.60%64.60% NA 56.20% 7.20% -11.50%32.00% 40.20% 34.10% 50.40% 58.90%6.15% 6.92% 8.95% 7.97% 13.20%
NA NA NA 5.95% 5.57%3.29% -1.17% 1.62% -1.94% 3.73%7.37% 8.12% 8.95% 4.91% 2.40%-1.28% 1.35% 4.49% -11.20% -12.30%-2.53% 0.66% 4.82% 1.48% -1.88%5.17% 4.89% 7.14% -3.48% 1.79%-2.57% 0.69% -2.15% 0.51% -1.53%17.60% 12.70% 3.74% 1.44% 5.67%0.26% -0.69% 0.12% 12.40% 7.54%
26.40% 26.40% 18.10% -27.90% 25.30%7.05% 3.78% 0.18% 3.13% -1.93%7.92% 6.77% 5.10% 15.90% 7.35%1.73% 1.42% 2.39% 0.39% -1.96%6.49% 8.36% 10.20% 2.17% 7.80%
22.60% 26.30% 21.10% 14.20% 7.15%1.55% 0.06% -0.16% NA 22.10%3.93% 4.74% 2.35% 3.71% 2.47%
NA NA NA -23.70% -2.16%
17.00% 14.90% 10.60% 17.70% 20.40%8.65% 7.87% 8.03% 6.01% 4.76%9.08% 8.94% 13.50% -7.45% 6.20%6.39% 5.37% 4.98% -5.52% -1.72%3.00% 3.64% 4.44% -3.79% -0.33%
3.01% 6.73% 7.86% 7.62% 5.01%
9.98% 11.00% 10.70% 16.20% 18.30%
-12.30% -4.41% 3.41% -8.91% -20.40%1.12% 2.05% 2.61% 2.10% -0.52%
21.80% 21.60% 21.50% 21.20% 20.60%-5.62% -3.33% -1.05% -12.20% -9.39%-0.18% -0.62% 1.55% 12.30% 1.20%50.20% 51.00% 50.10% 29.20% 33.50%11.20% 11.80% 11.50% -13.90% 3.52%3.12% 1.94% -0.71% 2.45% 3.34%6.41% 5.18% 5.06% 2.52% 2.70%4.29% 4.70% 6.00% -10.70% -0.56%2.42% 2.38% -0.46% 19.80% 7.09%9.35% 8.99% 5.58% 6.88% 5.62%2.66% 2.39% 1.14% 15.70% 15.30%
NA NA NA NA NA5.45% 5.67% 5.91% 11.60% 9.38%
56.50% 48.30% 25.50% 29.80% 27.70%-0.26% -0.15% -1.00% -1.98% -1.08%12.70% 11.60% 6.90% 12.00% 10.90%12.20% 11.00% 5.49% 15.20% 13.70%
19.70% 22.00% 20.20% 8.31% 13.60%-0.20% -2.88% -4.00% 9.27% 5.22%
-13.20% -5.75% -2.15% -21.50% -24.40%3.27% 3.00% 2.59% 58.90% 79.10%
4.61% 3.32% 0.83% 1.43% 3.38%32.90% 18.50% 4.10% 13.60% 14.40%3.08% 2.94% 2.90% 2.11% 3.67%3.08% 2.94% 2.90% 2.11% 3.67%
10.80% 9.30% 2.75% 6.27% 5.92%1.80% 1.92% 2.51% 4.32% 4.36%2.98% 3.54% 2.08% 8.57% -0.63%6.84% 7.15% 10.70% 5.86% 7.86%-8.01% -4.68% -2.45% 6.68% -1.55%8.62% 5.24% 4.69% 14.70% 5.83%7.36% 7.49% 5.49% 2.62% 1.81%
29.10% 27.40% 17.70% 10.40% 12.90%-17.40% -17.90% -6.04% -24.60% -35.40%
NA NA NA 11.70% 17.20%
23.60% 9.42% 7.63% -49.20% 2.46%
9.89% 10.30% 10.50% 9.14% 7.33%1.96% 3.14% 3.91% -2.47% -1.68%
9.03% 9.28% 9.49% 8.99% 9.54%1.11% 0.74% -0.04% 2.79% 2.77%9.28% 10.60% 22.20% -26.70% 1.00%7.87% 7.96% 8.40% 4.75% 7.71%
Historical/Past growth
3.43% 0.57% 2.75% 3.18% 3.21%-4.35% -1.42% -16.30% -10.30% -8.88%
-16.20% -11.60% -23.40% 16.00% 5.01%NA NA 10.20% 13.70% 12.50%
8.00% 5.21% 7.81% 5.76% 5.94%-0.59% 4.48% -9.87% -7.01% -5.68%8.74% 7.60% 23.30% 7.72% 8.26%
3.03% 6.40% 30.40% 26.20% 19.30%10.30% 13.10% 12.20% 15.90% 15.10%4.29% 3.33% 3.27% 4.67% 4.43%5.60% -0.31% -14.10% 12.50% 8.41%
12.40% 6.49% 19.70% -1.43% 2.13%
37.50% 32.90% 1.88% 12.80% 27.60%NA NA NA NA NA
26.70% 11.40% 19.00% 25.00% 18.00%47.00% 33.10% NA -50.30% 59.10%
16.00% 19.10% 15.30% 15.50% 15.30%6.83% 3.33% 0.39% 6.53% 6.40%
44.40% 24.00% 151.70% 84.80% 51.20%
NA NA 19.00% 7.53% 8.68%-1.09% 6.34% -25.20% -9.57% -1.59%1.63% 1.41% -15.10% 3.36% 1.72%
18.00% 18.80% 17.80% 13.10% 18.40%
13.30% 7.87% 16.10% 15.40% 16.30%1.24% 6.79% -6.65% 1.61% 0.94%
EBITDA, 5 Yr CAGR % [LTM] (%)
Total Revenues, 5 Yr CAGR % [LTM]
(%)Net Income, 3 Yr
CAGR % [LTM] (%)EBIT, 3 Yr CAGR %
[LTM] (%)EBITDA, 3 Yr CAGR
% [LTM] (%)
14.70% 14.80% 7.25% 7.00% 8.15%
-6.26% -2.49% NA 37.20% 25.20%NA NA 2.10% -8.13% -5.34%
0.38% 1.18% 18.30% 30.30% 28.80%NA 1.32% -59.30% -58.30% NA
-18.70% -6.26% -22.90% -25.30% -20.30%6.74% 5.49% 24.80% 34.10% 23.90%3.39% 5.15% -5.82% 2.20% 3.98%4.09% 3.16% 2.18% 5.98% 5.16%
20.50% 41.60% 45.20% 0.29% 13.00%-5.44% -4.67% -7.50% -3.98% 0.99%
-12.50% -6.01% 31.20% -30.30% -21.10%8.72% 5.04% 14.80% 4.21% 4.55%7.61% 6.98% 9.99% 6.67% 13.00%4.34% 2.61% 8.05% 6.21% 5.11%8.80% 10.50% -8.95% 10.10% 15.50%
24.00% 18.30% 31.80% 35.30% 31.80%3.14% 0.81% NA 11.80% 8.91%
14.90% 4.06% 7.22% 13.30% 10.90%-5.56% -2.44% 6.82% 22.00% 11.00%-1.63% -2.30% 3.18% -5.34% -5.06%6.20% 2.61% 11.30% 11.20% 9.24%9.55% 6.45% 11.30% 11.30% 10.60%9.55% 6.45% 11.30% 11.30% 10.60%-4.16% -1.01% -8.41% -7.34% -4.82%3.05% 0.72% 30.20% 21.40% 12.70%3.05% 0.72% 30.20% 21.40% 12.70%-9.79% -6.41% -44.40% -26.50% -15.50%2.08% 0.11% -3.19% 0.87% -0.05%
17.70% 18.50% 12.50% 19.20% 18.00%6.47% 3.39% 13.30% 7.79% 4.68%
23.00% 24.30% NA 38.70% 39.30%NA NA NA NA NA
NA NA 8.82% 11.00% 9.91%
0.85% 5.98% -4.06% -7.84% 1.57%16.00% 25.20% 19.70% 17.00% 16.90%-2.52% -4.81% -21.50% -17.60% -4.34%-3.68% -3.42% -28.00% -15.90% -10.10%
19.00% 14.80% 19.80% 19.60% 19.50%4.16% 7.84% 7.47% 0.48% 7.90%4.68% 6.28% -26.60% -62.20% -1.97%
21.20% 32.20% 12.70% 13.20% 13.70%6.43% 11.20% 21.10% 16.00% 10.90%
NA NA 6.58% 9.18% 10.50%-1.68% 1.71% 1.96% 1.32% 1.00%7.80% 12.30% 7.91% -1.80% -2.54%
6.64% 2.65% 2.46% 4.17% 2.78%97.30% 44.60% 57.60% 461.90% 271.20%38.80% 54.50% 1.73% 71.00% 89.50%0.81% 2.12% 23.20% -1.48% -2.30%
0.73% 5.95% -6.14% -0.01% 0.89%
18.20% 19.30% 9.92% 14.20% 15.70%0.30% -1.45% -15.40% -1.33% -1.22%
8.51% 9.25% 9.24% 7.95% 7.20%0.52% 5.67% -7.69% -14.80% -10.30%5.06% 3.60% 14.60% 3.62% 4.02%
29.30% 18.70% -12.30% 41.00% 38.40%8.57% 7.01% 12.60% 11.50% 8.42%
8.39% 5.95% 4.85% 6.35% 7.20%12.00% 8.80% 35.60% 34.60% 24.80%10.80% 13.80% 58.30% 1.41% 7.30%27.70% 24.40% 45.90% 52.00% 49.70%10.40% 13.60% 0.85% -0.96% -0.56%0.10% -1.41% -2.97% -2.92% -0.91%
10.40% 10.70% 4.65% 8.82% 8.72%18.90% 11.40% 36.40% 28.90% 23.80%9.73% 8.01% 2.16% 21.90% 17.90%
13.20% 9.27% -0.54% 8.87% 9.74%
2.72% 3.74% -0.32% 3.02% 3.32%-6.16% -2.67% -22.50% -25.60% -17.50%20.10% 2.84% 31.80% 25.80% 19.40%14.20% 8.67% -3.40% -0.47% 2.72%-0.10% 2.12% 1.15% 10.90% 6.99%0.90% 0.66% NA 9.89% 7.15%0.71% 1.08% -2.91% -4.63% -4.49%
-2.07% 2.73% 50.60% 3.15% 2.55%2.02% -5.36% 49.40% 2.99% 3.90%
13.00% 9.81% 5.79% 6.26% 6.12%-4.50% -6.30% -25.10% -5.81% -6.28%
NA 2.37% 14.60% 8.29% NA9.21% 4.92% 7.70% 1.82% 1.44%
-0.29% -3.73% -13.10% -10.00% -12.90%18.10% 15.10% 5.54% 5.82% 4.76%-8.77% -3.13% -20.10% -15.10% -11.40%-7.96% -9.73% -6.56% -13.60% -12.70%
15.20% 9.96% 10.70% 14.60% 17.40%15.50% 2.47% 26.60% 26.00% 23.20%-0.85% -1.58% 198.00% 7.18% 2.90%6.52% -11.70% 0.34% 0.20% 2.49%5.67% 9.47% -8.18% -1.37% 3.00%
21.50% 17.50% 14.10% 5.42% 1.40%-22.00% -14.30% -36.00% -72.40% -30.40%
NA NA 93.20% 65.80% 57.60%2.72% 6.44% -22.80% 5.40% 7.88%
10.80% 5.50% 5.02% 14.60% 10.60%
10.30% 14.50% -0.61% 8.54% 8.43%2.96% 2.72% 8.25% 7.12% 9.67%8.95% -6.88% 43.70% 55.40% 28.70%4.63% 7.33% 4.80% 4.75% 5.00%
10.70% 12.20% 15.80% 12.00% 11.50%54.60% 14.10% 54.20% 74.50% 74.40%0.70% -0.76% NA 9.10% 7.19%
-12.10% -3.94% -6.13% -18.40% -17.70%
1.34% 1.37% -1.65% -0.57% -1.06%8.03% 1.68% 36.10% 20.20% 14.00%
38.50% 31.00% 70.40% 63.80% 63.40%-8.25% -0.75% -57.10% -4.28% -7.59%5.08% 11.60% 2.73% 3.18% 6.40%7.71% 7.17% 20.80% 9.29% 7.98%5.90% 4.06% -21.80% 10.30% 7.84%7.77% 3.17% 9.49% 7.43% 7.12%
16.80% 13.60% 9.60% 11.50% 11.80%NA NA NA NA NA
4.33% 0.41% 1.86% 11.20% 7.68%13.60% 5.71% 10.80% 12.80% 7.32%12.00% 12.10% -1.15% -0.77% 2.72%10.80% 1.88% 15.50% 14.40% 12.20%-12.30% -4.90% NA -2.02% -11.10%-1.36% -1.03% -1.64% 18.80% -0.90%2.09% -4.96% -4.20% 7.58% 5.51%3.36% -2.37% 34.60% -2.56% 3.11%
-12.90% -3.60% -33.90% -40.60% -19.90%9.55% 10.70% 7.78% 7.24% 7.12%5.79% 8.53% 7.86% 9.94% 9.26%
0.18% 2.35% 3.09% 7.14% 4.27%-7.87% -5.50% -9.81% -15.30% -12.80%
2.10% 6.36% 4.50% 0.93% 0.72%
8.04% 9.69% 2.03% 1.50% 2.21%NA NA NA NA NA
-4.64% 1.38% 7.28% -10.60% -6.44%4.08% 2.14% 7.37% 2.23% 1.41%5.36% -1.51% -13.90% 18.60% 11.90%
17.40% 26.60% 40.50% 14.50% 17.20%NA 4.05% 18.70% 11.40% 9.10%
-2.73% 0.03% -9.64% -4.58% -3.02%5.60% 3.82% -0.27% -2.38% 2.89%0.31% -2.59% 2.16% -1.06% -2.03%
2.81% 5.51% -29.40% 1.87% 2.69%-4.34% 1.74% 32.10% 3.03% 0.57%22.00% 7.12% NA 108.50% 36.10%17.60% 17.80% 5.83% 5.44% 5.91%6.29% 4.86% -0.65% 4.86% 4.88%3.89% 4.74% -9.05% -6.75% -4.96%3.99% 4.89% -2.61% -3.04% -0.68%7.23% 1.47% 19.70% 9.12% 9.24%7.34% 4.60% 8.91% 14.30% 10.50%7.51% 10.90% 3.72% 3.50% 4.82%2.81% -9.83% 5.28% 1.15% 0.89%
11.40% 10.40% 9.04% 7.78% 8.16%-0.53% -1.13% -5.59% -3.51% -3.03%9.63% 10.60% 11.40% 10.20% 11.20%
10.50% 12.90% 0.85% 6.91% 15.70%-4.15% -3.56% 6.63% 1.37% -0.02%7.83% 6.82% 10.30% 10.90% 9.64%
-1.99% 3.73% -9.85% -10.10% -5.65%NA 1.52% 45.40% 20.20% 17.10%
3.05% 2.77% 106.60% 77.50% 71.30%2.76% 0.30% 20.00% 13.80% 9.19%
-13.60% -13.10% -32.50% -6.82% -5.51%3.74% 2.69% -18.70% -5.44% -3.63%
20.70% 12.80% 27.10% 26.20% 26.00%3.27% 6.27% -10.30% -4.01% -2.15%
22.30% 14.20% 32.20% 31.00% 23.60%-5.46% 21.40% 34.20% -30.20% -9.63%0.93% 1.05% 6.37% 4.56% 4.73%1.54% 0.82% -5.99% -0.49% 0.02%
27.90% 38.10% 32.40% 37.40% 37.20%
-4.50% 22.80% 31.40% 19.90% 17.40%11.20% 2.11% 6.87% 9.03% 11.30%10.60% 10.60% 120.30% 90.90% 46.10%8.33% 8.88% 12.60% 6.75% 6.82%
-27.90% -12.90% 5.14% 10.00% 64.10%
0.13% 2.23% 14.00% 6.92% 0.76%0.92% 6.29% 12.90% 14.90% 2.41%0.53% -1.63% -3.77% -0.78% 0.03%-1.04% -2.35% 2.07% -1.36% -1.40%-3.29% -3.36% -9.32% -6.58% -2.45%17.10% 11.50% 14.60% 15.30% 14.30%-0.54% 1.84% 7.99% 2.86% -1.98%
12.50% 7.96% 17.40% 25.10% 17.60%
16.20% 14.80% 68.60% -5.84% 29.40%-0.38% 0.38% -6.75% -3.59% -3.56%-5.24% -2.36% 215.70% -4.70% -0.74%
NA NA NA NA NA-0.82% -0.83% -0.07% 0.80% -0.15%3.99% 2.58% 1.76% 0.85% 1.25%-4.77% -3.48% -62.30% -38.60% -7.94%-3.60% -4.34% -37.80% -5.79% -6.13%0.30% 3.01% 5.31% -7.34% 3.84%-5.16% -3.04% -9.18% -9.23% -9.02%-1.79% -17.00% -17.30% -16.50% -10.30%0.15% -1.10% -3.65% -2.73% -1.55%
19.30% 16.40% 141.10% 25.90% 17.60%7.57% 7.46% 5.60% 2.81% 3.26%9.51% 9.69% 10.30% 12.60% 10.70%
11.50% 11.80% 6.76% 7.64% 7.58%7.73% -3.57% -40.70% -16.60% 8.24%-0.19% 7.81% -17.70% -9.12% -3.98%
-8.19% -6.91% -31.00% -28.90% -14.10%
9.40% 15.30% -19.60% 14.10% 14.90%9.82% 8.21% 11.00% 12.50% 10.50%
5.85% 9.51% -5.93% -4.63% -2.43%3.05% -0.88% 4.99% 2.72% 3.24%0.83% 0.17% -2.94% -1.34% -1.28%
#VALUE! 59.60% -0.02% 20.50% 21.40%
NA NA NA NA NA4.28% 0.98% 3.26% 4.18% 2.57%4.28% 0.98% 3.26% 4.18% 2.57%
15.20% 7.70% 52.00% 21.80% 21.40%-19.90% -11.50% NA -37.40% -17.80%-19.90% -11.50% NA -37.40% -17.80%2.80% 2.26% -6.65% -2.19% 0.59%
23.80% 10.40% 3.44% 33.40% 25.00%-11.40% 9.21% 11.80% 3.00% 3.43%48.70% 31.00% NA NA NA11.50% 4.81% -14.00% -11.10% -4.58%7.38% 7.18% -9.77% -8.84% -5.44%-0.26% 1.19% 10.80% 6.54% 1.60%2.47% 9.47% 3.27% 0.85% 1.34%-7.73% -6.42% -13.00% -15.60% -10.50%-2.05% -0.57% 6.93% -3.07% 0.98%0.71% 3.73% -5.40% -0.23% -0.74%1.63% 0.48% 10.40% -5.37% -1.11%7.73% 2.56% -10.70% 4.89% 8.35%5.40% 3.56% 9.93% 10.30% 10.30%
27.00% 18.10% -38.30% 28.10% 32.40%-1.16% 1.72% 5.99% 9.40% 6.57%5.91% 4.92% 13.60% 7.92% 4.50%-0.51% -1.95% 2.72% -2.77% -1.59%9.45% 7.85% 37.10% 42.70% 23.50%
19.90% 24.40% 0.24% 2.55% 26.80%7.47% 2.37% -3.91% 143.40% 13.70%3.54% 0.61% 15.90% 12.40% 9.42%-0.83% -1.44% -32.30% 1.31% 1.10%
18.70% 12.70% 597.60% 20.40% 19.50%4.13% 6.12% 23.10% 22.40% 21.90%6.27% 7.83% -6.78% 15.30% 14.50%-1.41% 0.42% -12.60% -6.70% -5.77%1.47% 5.08% -1.46% -1.21% 0.46%
11.20% 11.20% 207.50% 27.40% 24.90%
17.90% 15.50% 19.40% 18.70% 16.80%
-9.31% 4.50% 25.40% -2.92% -5.16%0.03% 0.91% 6.67% -1.96% -1.04%
20.50% 22.00% 17.50% 14.10% 14.40%-8.47% -5.57% -16.30% -15.10% -13.60%-0.25% 1.01% 15.60% 0.44% 0.09%35.20% 39.20% 33.80% 40.80% 41.50%3.77% 2.89% 52.70% 8.60% 4.49%2.85% -1.03% 19.30% 23.70% 15.00%2.47% 7.61% -0.31% -3.59% -2.66%-0.61% -1.59% -6.20% -3.94% -3.62%4.10% -4.82% 36.30% 15.20% 9.78%5.97% 4.20% 2.50% 4.23% 4.69%
13.00% 6.00% 14.20% 13.10% 11.70%NA NA NA NA NA
8.34% 5.28% 9.42% 7.48% 8.52%
28.50% 21.90% 19.20% 18.80% 20.60%-0.69% -4.57% -2.69% -2.54% -2.06%10.20% 7.35% 5.16% 5.35% 5.55%12.40% 6.85% 15.50% 16.40% 14.40%
14.60% 9.94% 15.10% 15.80% 17.10%3.91% -0.06% 5.53% 3.38% 2.57%
-11.40% -7.19% -30.80% -36.30% -20.50%27.70% 9.78% 21.60% 16.80% 15.10%
0.82% -3.94% -22.00% 5.35% 2.57%12.70% 4.08% 32.60% 31.80% 28.00%4.27% 3.09% 1.82% 2.36% 2.42%4.27% 3.09% 1.82% 2.36% 2.42%5.74% 1.16% -0.35% 0.13% 1.07%4.38% 2.77% 50.80% 50.80% 34.30%0.69% 0.23% 5.05% 0.56% 0.81%8.51% 12.60% 6.38% 9.61% 10.40%2.52% -8.12% -3.13% -4.00% -0.35%3.29% 3.28% 85.40% 18.00% 9.51%1.93% 1.17% 4.53% 3.27% 2.42%
13.30% 10.40% 6.36% 11.40% 12.10%-35.70% -18.10% 159.10% -28.50% -33.50%15.60% 14.40% 8.13% 11.60% 10.70%
6.17% 7.17% -59.60% 2.19% 3.08%
7.31% 7.79% 9.73% 6.62% 6.61%-0.19% 2.30% -4.84% -5.15% -2.85%
9.16% 10.20% 17.90% 21.00% 18.00%2.58% 0.36% 6.51% 3.59% 2.43%2.41% 3.76% -43.50% -0.60% 0.65%6.06% 6.13% 0.56% 2.55% 1.52%
Historical/Past growth
-0.67% -0.82% 0.90% 1.92% -2.01%-6.36% -30.30% -11.30% -9.48% -6.86%0.71% -70.00% -0.73% -2.40% 0.66%
10.20% 115.80% 31.60% 33.00% 15.20%4.81% 34.70% 6.89% 7.64% 5.91%7.15% -20.30% -14.90% -10.10% 21.70%9.28% 82.70% 28.50% 25.30% 14.80%
10.00% 100.40% 73.10% 51.30% 21.70%12.40% 6.56% 15.40% 13.90% 4.21%2.63% -2.37% 2.51% 3.76% 3.41%-2.20% -50.60% 15.80% 10.20% -3.74%3.34% -8.33% -14.10% -7.91% 1.60%
27.40% 61.50% -9.18% 23.40% 18.00%NA -47.10% 51.50% 52.70% 45.50%
-4.39% 27.40% 24.10% 25.30% -2.14%29.70% 276.10% -49.20% 35.00% 37.80%
16.40% 18.40% 22.20% 21.40% 19.20%2.95% -0.38% 8.21% 8.19% 3.18%
22.20% 541.50% 135.70% 56.50% 27.20%
11.90% -6.09% -0.77% 1.79% 9.31%6.30% 34.90% -20.90% -8.94% 4.95%2.16% -60.00% 1.08% 1.32% -2.72%
20.10% 51.70% 12.40% 17.50% 21.80%
7.86% 17.90% 16.00% 12.30% 5.15%6.79% -20.90% -13.30% -12.30% 6.92%
Total Revenues, 3 Yr CAGR % [LTM]
(%)
Net Income, 1 Yr Growth % [LTM]
(%)EBIT, 1 Yr Growth
% [LTM] (%)
EBITDA, 1 Yr Growth % [LTM]
(%)
Total Revenues, 1 Yr Growth %
[LTM] (%)
8.06% -14.40% -15.70% -14.50% -7.73%
11.40% 11.60% 10.20% 9.07% 3.57%-11.70% -14.10% -38.50% -28.10% -13.70%12.70% -17.40% -9.48% -3.15% -0.40%1.36% -67.20% -87.40% NA 2.35%-3.26% 88.20% -10.60% -20.60% -6.33%8.58% 172.40% 94.40% 60.10% 17.90%5.65% -25.00% -3.72% -3.92% -1.23%2.53% 2.06% 15.60% 14.50% 7.07%
35.20% 164.20% 2.80% 16.50% 15.10%-8.48% -26.80% -20.20% -11.00% -24.20%
-11.10% 187.10% 53.70% 41.30% -0.33%5.01% 26.10% 13.70% 9.84% 1.93%7.24% 13.30% 0.64% 16.70% 4.84%2.33% 5.39% 13.50% 10.10% 0.84%
15.70% 40.40% 19.60% 24.60% 21.40%21.40% 7.96% 14.90% 13.80% 8.05%4.34% #VALUE! 21.30% 15.00% 10.70%3.23% -13.20% 1.02% 0.40% -5.24%4.61% 89.60% 28.80% 23.30% 11.70%-4.40% 7.55% -1.05% 0.61% -1.44%6.67% 18.50% 9.52% 16.20% 22.20%4.97% 3.55% 1.91% 2.49% -5.26%4.97% 3.55% 1.91% 2.49% -5.26%-1.57% -20.40% -26.20% -17.40% -8.87%1.68% 76.40% 55.70% 32.00% 2.82%1.68% 76.40% 55.70% 32.00% 2.82%
-11.30% -82.20% -56.20% -36.10% -20.40%0.73% 4.47% 11.80% 10.30% 5.75%
20.50% 28.80% 42.30% 41.10% 23.20%2.71% 21.80% 5.86% 1.06% 1.72%
38.90% #VALUE! 102.00% 122.60% 121.20%NA 2.75% 151.20% 150.20% 117.80%
8.74% 19.30% 18.50% 16.90% 5.52%
3.65% 0.09% -18.80% -1.61% 1.06%28.90% 22.50% -0.63% -0.70% 10.80%-14.00% 63.10% 23.20% 12.40% -17.90%-15.40% -36.30% -15.80% -6.81% -15.40%
12.60% 28.60% 9.83% 10.40% 11.10%3.83% 18.80% -8.17% 2.01% 6.60%-1.39% -59.00% -95.80% -19.90% -3.19%24.60% 21.00% 37.70% 35.90% 43.10%13.10% 19.60% 9.49% 6.94% 4.53%10.00% -34.00% 7.48% 9.87% 8.23%1.24% 3.11% 3.66% 0.64% 2.04%7.17% -10.50% -15.90% -15.70% 5.30%
0.44% 19.60% 9.80% 5.42% 0.18%83.70% -52.00% -4.12% -7.64% -0.89%
149.30% -76.50% 688.50% 704.70% 900.50%-10.40% 55.90% -1.59% -1.83% -6.76%
2.89% 2.12% 1.58% 1.33% 1.75%
17.40% -0.48% 13.00% 15.00% 14.80%-3.94% -44.30% -1.61% -1.78% -6.01%
7.29% 3.12% 3.47% 5.66% 7.71%-0.09% 9.10% -40.80% -33.80% -7.32%1.96% 2.83% 6.49% 6.62% 5.50%
25.30% 21.80% 22.50% 21.00% 13.00%6.54% 15.80% 12.50% 11.50% 6.69%
4.13% -1.14% 1.33% 3.70% 2.17%14.80% 64.20% 68.20% 60.80% 35.10%9.78% -75.60% -2.80% 3.11% 5.24%
42.20% 5.07% 10.90% -3.48% 8.01%6.08% -9.91% -18.20% -14.80% 8.26%-3.10% -13.60% -15.10% -9.85% -11.50%10.50% 1.09% 11.70% 13.40% 14.50%12.60% 22.90% 15.90% 12.70% 4.82%9.68% 6.11% 1.59% 2.83% 5.46%6.51% -25.10% 65.10% 61.80% 48.40%
0.95% 88.40% 7.18% 6.01% 0.01%-11.20% -29.00% -28.00% -17.00% -13.90%2.09% 66.90% -12.40% -9.65% -2.86%5.26% -8.18% -1.99% -1.01% 0.13%1.36% -1.56% -2.08% 0.51% -1.60%6.50% 190.30% -4.67% 5.36% 3.71%-2.47% -5.75% -1.81% -3.81% -3.03%
5.50% -29.30% 9.59% 3.23% 1.47%-4.91% 13.30% 0.44% 2.29% -7.15%0.93% 17.20% 6.20% 5.96% -1.95%
-11.40% -30.90% 11.90% 6.52% -3.51%2.49% 33.00% 16.30% NA 4.64%-1.49% -3.85% -5.28% -3.80% -6.68%
-16.90% -20.40% 0.90% 0.60% 3.64%1.22% -5.01% -1.60% -1.99% -4.35%-3.60% 3.63% -8.31% -4.73% 5.75%
-16.20% -39.70% -26.60% -25.70% -34.90%
11.80% 9.59% 8.79% 3.90% 0.94%2.57% #VALUE! 74.90% 48.80% 1.36%-4.76% 220.70% 13.50% 7.68% -6.36%
-20.80% 1.72% -0.33% -0.30% -26.90%6.52% -37.30% -10.80% 5.80% 0.62%
-1.31% 20.10% 3.24% -1.29% -0.28%-20.90% -55.20% -95.00% -43.40% -25.70%53.10% 165.40% 120.00% 93.30% 54.80%16.10% -56.30% -8.83% -5.01% 6.23%5.82% 69.20% 8.85% 7.23% 9.78%
14.40% 9.58% 23.20% 20.20% 36.00%1.88% 101.30% 80.80% 33.10% 5.66%
-16.30% 200.80% 356.30% 136.70% -19.20%6.92% 11.80% 6.05% 5.62% 5.12%
11.90% 20.50% 12.90% 11.30% 6.37%15.70% 19.10% -6.42% -5.76% 1.24%-0.04% 0.69% 0.45% 0.06% -3.41%-5.27% #VALUE! -8.75% -1.38% 16.20%
-3.50% 28.90% -3.99% -3.05% -7.44%1.67% 156.30% 63.20% 57.40% 6.39%
44.00% -10.90% -6.96% -6.46% 0.41%0.24% -96.90% 16.70% 11.90% 11.60%
14.80% -15.50% -14.60% -8.61% 7.68%6.76% 23.00% 5.85% 5.20% 5.20%2.99% -34.30% 3.31% 4.00% 4.18%2.85% 16.60% 6.16% 6.81% 3.36%
10.80% 11.50% 15.30% 15.40% 10.40%NA 166.60% -11.80% -7.14% -3.11%
1.52% -4.75% -8.88% 2.14% -4.47%5.59% -7.37% -10.50% -8.43% -1.40%8.74% -28.50% -16.60% 2.72% -4.38%0.91% 9.69% 7.39% 7.98% 1.12%-4.07% -27.10% 44.80% -3.75% 47.80%-2.80% 3.13% 4.80% -1.93% -7.16%-1.42% 4.16% 4.49% 3.82% -1.17%-2.68% -40.90% 2.99% 10.40% 1.52%-8.86% -51.30% -67.80% -36.80% -13.30%10.30% 8.26% 9.38% 8.62% 12.80%7.94% 4.57% 6.57% 7.97% 10.20%
3.43% -9.60% 1.40% -2.27% 5.01%-7.18% -16.70% -24.00% -18.10% -4.28%
5.96% 168.20% 40.20% 34.10% 12.00%
4.46% 32.30% 33.40% 30.20% 14.70%NA 138.10% 10.20% NA -4.01%
-2.74% 29.60% -19.20% -13.90% -7.31%0.51% 8.33% 6.28% 5.37% 1.53%-4.12% -57.20% 2.76% 3.46% -5.62%
23.80% 540.10% 12.60% 20.10% 25.40%5.11% 10.50% -0.14% NA 2.65%-4.20% 95.00% 38.00% 25.20% -6.03%6.28% -3.87% 4.00% 23.70% 8.53%-4.90% 234.00% -2.19% -3.30% -3.62%
5.59% 11.10% 13.60% 10.00% 9.68%1.61% -6.27% -13.90% -9.87% 2.90%4.44% 225.10% 64.80% 35.30% 0.54%8.29% 2.88% 3.26% 3.12% 9.51%3.89% -42.80% 5.87% 6.03% 4.79%-5.32% -26.80% -17.10% -12.80% -8.55%1.03% 7.87% 2.09% 0.86% -3.64%3.29% 46.70% 19.70% 21.00% 21.80%5.57% -1.27% 16.60% 12.60% 5.88%7.91% -35.20% 8.02% 7.29% 8.43%
-13.50% -13.50% -17.60% -14.80% -20.70%9.10% 7.99% 7.59% 7.41% 10.20%-3.75% 6.31% 4.18% 3.06% -2.77%15.30% 6.51% -1.00% -1.57% 3.49%20.00% 39.00% 13.60% 25.30% 24.20%-3.53% -49.10% 9.34% 4.02% 0.36%7.61% 20.70% 43.90% 34.30% 15.40%
2.04% 32.10% -23.20% -16.90% -5.91%7.77% 15.50% 14.20% 1.96% -0.36%6.17% -2.55% -8.28% -8.40% -2.49%2.37% 23.10% 6.30% 5.65% -9.05%
-9.10% -90.10% -11.20% -10.70% -14.70%-3.15% -42.30% -24.80% -20.80% -9.99%
10.50% 27.20% 18.50% 19.10% 9.63%4.23% -37.50% -36.10% -28.40% 4.65%
14.20% -19.30% -16.50% -8.45% -1.17%20.50% -20.90% -49.10% -24.50% -9.73%1.73% 28.30% 8.24% 8.12% -0.57%-1.03% -39.70% -3.44% -2.36% -2.56%
53.50% 80.30% 100.00% 97.70% 112.30%
25.40% 0.17% -8.11% -7.39% 26.90%3.56% -21.60% -11.50% -4.42% -8.60%
13.70% 10.10% 11.70% 10.40% 2.55%8.56% 9.74% -0.96% -0.48% 6.41%-5.67% -12.30% -369.20% -920.10% 3.30%
2.48% 40.20% 27.20% 7.28% 3.49%7.09% 1.84% 17.40% -17.80% 1.15%-3.54% -5.45% -3.67% -3.14% -8.72%-1.59% 4.76% -3.11% -2.96% -0.56%-2.85% -62.60% -7.01% -2.35% -2.03%10.30% 13.10% 9.26% 8.81% 7.19%1.03% 36.10% 25.80% 7.68% 3.96%
8.63% 71.70% 50.90% 37.50% 13.80%
23.20% -7.26% -65.40% 48.70% 43.60%-0.16% -5.42% -6.50% -7.55% -2.32%-1.21% 227.20% -4.43% 3.31% 3.42%
NA 20.10% 6.15% 9.24% 17.20%-2.26% 31.70% 0.06% -0.66% -3.96%0.41% 43.40% 1.94% 1.97% 1.45%
-11.70% -84.10% -52.10% -5.13% -14.30%0.84% -26.00% -2.92% -0.13% 11.10%3.47% -4.13% -19.80% -3.47% 0.86%-5.89% -10.10% -9.87% -9.63% -5.41%
-24.20% -56.80% -58.80% -46.70% -29.50%-3.63% 6.24% -6.74% -4.92% -6.14%13.80% -23.50% 50.90% 35.90% 27.20%1.97% 17.10% 7.85% 7.98% 8.46%
11.30% 26.60% 26.10% 17.10% 13.30%9.20% 5.91% 6.58% 7.75% 8.54%
-13.80% -53.00% -36.10% -2.63% -22.90%7.54% 86.90% 0.86% 3.89% 10.60%
-15.80% -31.60% 18.20% 38.30% 23.90%
9.99% -4.63% 1.49% -4.29% -11.80%9.12% 8.41% 15.40% 11.20% 8.82%
-1.79% 8.23% -8.63% -4.95% -6.83%-0.16% 7.34% 12.30% 12.60% 4.76%-2.79% -50.00% 10.70% 9.78% 2.46%
35.30% 39.60% -1.76% 0.77% 24.30%
NA 8.14% 19.20% 18.30% -11.80%0.96% 14.20% 7.77% 6.62% 6.35%0.96% 14.20% 7.77% 6.62% 6.35%
14.30% 76.20% 63.00% 61.20% 26.80%-13.60% -98.60% -77.00% -40.00% -21.70%-13.60% -98.60% -77.00% -40.00% -21.70%2.15% 1.50% 0.72% 3.95% 2.50%
10.00% #VALUE! 34.40% 26.50% 11.10%9.43% 9.70% 2.37% 10.30% 14.10%
29.10% #VALUE! #VALUE! 77.20% 25.10%-3.62% -10.30% 2.45% 2.72% 0.90%-5.83% -33.30% -29.80% -23.00% -19.50%0.91% -19.60% -4.53% -2.87% -7.67%9.02% 9.93% 1.37% -0.59% 8.91%
-11.40% -17.80% -16.10% -9.77% -16.70%5.09% -15.50% -14.70% -6.40% 7.60%2.41% -18.60% 2.27% -2.41% -1.72%-1.63% 6.50% -15.80% -6.82% -2.56%3.42% -36.70% 3.66% 11.90% -1.87%4.05% 16.00% 11.80% 5.01% -3.90%
26.00% -95.30% 103.60% 100.00% 48.30%2.09% -32.30% 17.80% 16.50% 5.72%5.27% -0.20% 4.61% 4.70% 4.55%-2.44% -0.39% -2.06% -1.32% -3.61%12.80% -49.80% -48.60% -26.90% -11.30%39.60% -36.00% -8.15% 17.70% 3.67%2.61% -41.70% -36.90% -23.70% -6.07%2.73% 5.63% 8.63% 10.60% 1.92%-2.36% -59.40% -15.00% -10.10% -10.60%
12.80% 2.19% 14.60% 13.70% 11.20%6.97% 41.00% 9.12% 12.30% 10.50%
19.20% 5.10% 26.60% 24.40% 36.50%-3.51% -18.40% -11.80% -9.92% -9.74%4.28% 38.30% 12.10% 12.20% 3.46%
16.20% 154.60% 26.10% 37.30% 10.50%
15.10% -0.32% 4.45% 3.07% 3.10%
3.14% #VALUE! -29.00% -17.10% -4.17%-0.86% #VALUE! -1.91% -0.41% -2.65%17.00% 21.60% 20.40% 21.90% 12.70%-8.51% -32.90% -20.90% -3.38% -15.90%2.68% 36.60% -1.65% -0.13% 2.72%
34.20% 34.30% 46.20% 47.80% 44.00%-0.83% -41.40% 2.33% 0.03% -3.08%2.64% 9.28% 8.50% 3.47% 0.50%3.67% -23.60% -28.20% -23.10% -2.22%-3.52% 4.79% -5.61% -5.47% -6.01%-6.28% 61.00% 3.59% 3.16% -9.87%3.09% -6.00% 1.11% 1.65% 2.80%5.66% 10.60% 15.00% 13.90% 7.77%
NA 2092.80% 195.70% 193.30% 90.90%4.50% 6.94% 3.88% 6.07% 3.33%
18.60% 12.30% 13.90% 13.70% 11.50%-7.32% 38.90% 1.45% 1.21% -4.69%6.29% 2.52% 3.00% 3.69% 7.49%8.16% 11.60% 17.90% 15.80% 9.08%
11.70% 1.06% 12.40% 7.87% 6.95%1.80% 21.50% 2.06% 1.87% -0.20%
-18.80% 281.20% -26.20% -11.30% -21.90%7.07% -0.59% -2.62% 1.83% 0.62%
-1.15% -63.50% 11.00% 9.13% 2.13%4.20% 48.80% 42.40% 34.00% -6.69%0.73% 1.86% -11.30% -9.74% 2.41%0.73% 1.86% -11.30% -9.74% 2.41%-2.54% -17.30% -15.10% -11.70% -12.20%2.94% 26.10% 25.10% 21.00% 3.14%-2.99% 26.10% -5.84% -4.35% 0.19%14.60% 7.31% 7.89% 10.50% 23.10%-18.90% -54.20% -52.20% -38.70% -21.50%2.28% 36.70% 35.90% 20.20% -2.04%-0.89% 9.71% 8.54% 2.93% 0.68%8.59% -5.33% 10.40% 12.90% 8.66%
-13.30% -82.30% -17.30% -23.90% 2.22%11.40% 17.80% 12.60% 10.80% 6.88%
3.14% -91.30% 82.20% 26.50% -0.95%
7.93% 11.10% 7.74% 7.47% 13.90%0.80% -4.93% -9.22% -5.69% -0.37%
17.60% -1.11% 21.90% 15.70% 13.40%-1.27% 4.67% 20.40% 6.44% 1.85%4.54% -83.30% -6.46% -3.62% 5.66%6.43% -34.30% -20.10% -16.20% 8.68%
Historical/Past growth Income Statement/ Flow Numbers (Last Twelve Months)
$ 30,078.00 $ 8,659.00 $ 7,172.00 $ 4,933.00 28.50% $ 34,077.00 $ 4,352.00 $ 3,292.00 $ 1,678.00 26.80% $ 20,708.00 $ 4,512.00 $ 3,147.00 $ 1,369.00 27.40% $ 25,242.00 $ 11,257.00 $ 10,129.00 $ 6,079.00 22.20% $ 32,882.70 $ 5,539.50 $ 4,810.40 $ 4,111.90 22.40% $ 5,946.00 $ 1,440.00 $ 1,284.00 $ 872.00 13.50% $ 21,099.30 $ 2,009.80 $ 1,659.10 $ 1,104.90 30.30% $ 5,552.40 $ 1,647.10 $ 1,311.10 $ 991.90
22.20% $ 62,475.70 $ 5,972.00 $ 5,288.90 $ 2,452.40 43.00% $ 18,587.00 $ 4,689.90 $ 3,151.30 $ 1,907.50 24.10% $ 9,524.40 $ 3,124.40 $ 2,198.50 $ 631.10 27.50% $ 72,152.00 $ 5,063.80 $ 2,601.00 $ 2,930.40 13.20% $ 2,954.10 $ 1,114.10 $ 743.30 $ 373.20
31.70% $ 18,768.50 $ 6,546.90 $ 5,376.90 $ 4,953.40 22.90% $ 33,585.60 $ 2,321.60 $ 1,728.00 $ 1,220.30 25.90% $ 16,696.10 $ 6,253.50 $ 93.90 $ 14,343.10 0.00% $ 85,537.00 $ 28,294.00 $ 22,457.00 $ 19,068.00
15.20% $ 19,333.00 $ 9,447.00 $ 9,223.00 $ 5,210.00 35.80% $ 127,993.00 $ 10,963.00 $ 4,040.00 $ 2,104.00
41.00% $ 14,707.90 $ 6,508.60 $ 5,495.60 $ 3,707.10
10.50% $ 48,414.40 $ 12,346.90 $ 5,712.00 $ 1,564.80 31.10% $ 16,204.70 $ 5,215.10 $ 3,362.50 $ 707.10 0.00% $ 5,526.20 $ 3,309.70 $ 1,820.00 $ 959.90 11.20% $ 22,562.00 $ 11,545.00 $ 9,557.00 $ 7,587.00
13.70% $ 83,354.30 $ 5,550.80 $ 5,006.80 $ 2,282.30 46.60%
Total Revenue [LTM] ($USDmm,
Historical rate)
EBITDA [LTM] ($USDmm,
Historical rate)
EBIT [LTM] ($USDmm,
Historical rate)
Net Income [LTM] ($USDmm,
Historical rate)Effective Tax Rate
[LTM] (%)
$ 215,639.00 $ 70,529.00 $ 60,024.00 $ 45,687.00 25.60%
$ 9,896.00 $ 2,129.00 $ 1,744.00 $ 1,447.00 13.40%
$ 62,290.00 $ 2,390.00 $ 1,488.00 $ 1,573.00 16.60% $ 7,105.70 $ 2,307.00 $ 1,941.30 $ 1,541.00 19.30% $ 13,200.50 $ 3,555.30 $ 2,907.50 $ 2,032.30 19.50% $ 24,062.00 $ 5,495.00 $ 3,388.00 $ 2,221.00 10.50% $ 164,064.00 $ 54,153.00 $ 29,618.00 $ 14,545.00 35.00% $ 11,751.00 $ 2,604.50 $ 2,195.70 $ 1,227.00 40.80% $ 11,870.70 $ 2,648.80 $ 2,351.40 $ 1,524.60 32.50% $ 10,651.20 $ 2,800.00 $ 1,709.10 $ 4,830.30
15.90% $ 63,602.50 $ 10,657.00 $ 6,308.10 $ 4,165.70 13.90% $ 10,121.00 $ 1,955.00 $ 1,093.00 $ 4,927.00 0.00% $ 52,237.40 $ 11,946.30 $ 8,474.10 $ 5,272.90 22.60% $ 105,892.20 $ 16,881.90 $ 10,651.40 $ 7,778.30 29.30% $ 16,472.00 $ 6,370.10 $ 4,060.90 $ 2,189.70 26.30% $ 12,483.00 $ 3,279.30 $ 2,158.00 $ 976.00 9.04% $ 11,416.10 $ 6,251.20 $ 5,621.10 $ 3,885.20 25.20% $ 8,095.00 $ 2,090.00 $ 1,298.00 $ 81.00 0.00% $ 34,873.40 $ 6,775.10 $ 4,846.40 $ 2,561.00 38.10% $ 18,471.00 $ 5,706.00 $ 5,218.00 $ 3,366.00 22.60% $ 17,781.30 $ 7,003.50 $ 6,418.50 $ 5,737.90 22.60% $ 28,653.60 $ 8,747.80 $ 5,379.20 $ 3,523.60 13.90% $ 9,132.00 $ 4,934.00 $ 4,015.90 $ 2,714.60 26.00% $ 9,132.00 $ 4,934.00 $ 4,015.90 $ 2,714.60 26.00% $ 34,351.50 $ 5,069.80 $ 2,525.20 $ 1,725.20 34.00% $ 16,165.00 $ 4,407.00 $ 2,684.00 $ 2,441.00 1.81% $ 16,165.00 $ 4,407.00 $ 2,684.00 $ 2,441.00 1.81% $ 39,993.00 $ 5,365.00 $ 2,336.00 $ 600.00 6.17% $ 14,442.00 $ 3,388.00 $ 3,135.00 $ 1,635.00 27.20% $ 10,812.00 $ 4,037.70 $ 3,542.70 $ 2,131.30
18.60% $ 17,229.10 $ 8,126.80 $ 5,819.50 $ 3,522.20 32.70% $ 21,240.00 $ 7,417.00 $ 2,460.00 $ 2,946.00
0.00% $ 8,677.50 $ 3,544.20 $ 3,457.60 $ 2,427.10 27.50% $ 62,346.90 $ 5,344.40 $ 4,044.90 $ 2,536.00
17.80%
$ 103,584.30 $ 39,251.50 $ 17,098.00 $ 16,679.30 24.40% $ 19,756.10 $ 5,084.10 $ 5,074.30 $ 4,728.30 30.50% $ 276,621.50 $ 24,421.20 $ 9,106.80 $ 5,318.40 22.30% $ 25,048.80 $ 10,154.70 $ 6,322.30 $ 2,577.50 28.50% $ 140,859.80 $ 9,870.00 $ 8,860.20 $ 4,765.70
22.50% $ 52,284.50 $ 13,777.30 $ 3,966.20 $ 3,184.10 24.70% $ 40,825.10 $ 11,561.10 $ 123.90 $ 595.10 28.80% $ 34,937.40 $ 5,085.10 $ 4,984.30 $ 2,927.90 25.70% $ 5,192.80 $ 3,933.60 $ 3,015.80 $ 2,469.00 19.80% $ 42,165.60 $ 9,418.60 $ 7,501.80 $ 1,742.50 33.20% $ 7,465.10 $ 2,605.90 $ 1,583.00 $ 1,309.10 17.90% $ 39,252.00 $ 3,449.00 $ 3,161.00 $ 1,911.00 37.80% $ 49,247.00 $ 14,838.00 $ 12,958.00 $ 10,739.00
16.90% $ 69,004.70 $ 29,998.30 $ 28,179.00 $ 3,266.30 29.50% $ 34,704.50 $ 7,037.30 $ 4,963.20 $ 4,077.60 7.78% $ 10,233.20 $ 2,583.90 $ 1,715.90 $ 2,103.60 17.40% $ 11,008.80 $ 2,628.30 $ 2,290.50 $ 2,034.60
33.60% $ 12,991.40 $ 2,592.10 $ 2,241.10 $ 1,514.20
33.80% $ 15,373.00 $ 4,353.00 $ 3,918.00 $ 1,377.00 30.00% $ 78,623.00 $ 25,949.00 $ 16,617.00 $ 8,370.00
37.20% $ 11,623.70 $ 2,257.10 $ 1,678.20 $ 1,872.60 18.70% $ 26,191.80 $ 2,390.90 $ 1,866.60 $ 1,306.40 24.00% $ 7,076.70 $ 2,364.10 $ 2,134.30 $ 1,191.10 31.50% $ 44,061.40 $ 6,832.80 $ 4,849.80 $ 3,240.20 26.80% $ 118,719.00 $ 4,927.00 $ 3,672.00 $ 2,350.00
34.30% $ 29,938.40 $ 3,039.60 $ 1,851.30 $ 1,062.80 29.20% $ 3,834.60 $ 2,078.40 $ 974.10 $ 373.30 0.00% $ 35,983.20 $ 3,089.80 $ 2,261.00 $ 1,706.30 17.70% $ 5,909.50 $ 1,639.20 $ 1,437.50 $ 1,242.40 20.10% $ 10,813.00 $ 4,441.00 $ 3,176.00 $ 1,722.00 36.90% $ 166,729.00 $ 12,356.00 $ 10,006.00 $ 4,814.00 39.50% $ 19,956.90 $ 3,042.40 $ 2,224.00 $ 1,450.50 28.50% $ 171,627.00 $ 18,412.90 $ 13,627.80 $ 9,199.10 29.60% $ 22,750.50 $ 5,434.60 $ 4,169.60 $ 2,495.30 26.90%
$ 24,512.20 $ 4,250.10 $ 3,397.20 $ 1,939.00 28.40% $ 26,728.70 $ 3,715.20 $ 2,306.60 $ 1,589.80 29.50% $ 39,683.00 $ 8,116.00 $ 6,383.00 $ 4,731.00 34.40% $ 44,166.60 $ 5,427.30 $ 3,098.80 $ 2,258.20 26.40% $ 64,687.70 $ 3,952.50 $ 2,558.70 $ 2,108.90 14.90% $ 78,217.60 $ 20,730.70 $ 8,339.20 $ 6,109.20 23.10% $ 13,939.20 $ 4,361.90 $ 3,968.40 $ 2,983.30 17.40% $ 15,136.50 $ 3,110.60 $ 2,127.40 $ 870.90
38.30% $ 11,207.00 $ 5,417.00 $ 3,673.00 $ 2,023.00 24.40% $ 22,853.00 $ 9,532.00 $ 5,788.00 $ 2,856.00 30.00% $ 24,682.00 $ 4,556.00 $ 3,274.00 $ 1,995.00 18.20% $ 28,447.90 $ 8,344.70 $ 4,671.90 $ 2,396.80 35.40% $ 19,937.00 $ 3,267.00 $ 2,334.00 $ 1,950.00 8.10% $ 8,906.00 $ 3,026.00 $ 2,349.00 $ 1,807.00
19.00% $ 13,212.70 $ 2,862.10 $ 2,022.40 $ 1,072.20 22.80% $ 20,837.20 $ 5,056.70 $ 3,561.30 $ 2,444.20 16.50% $ 14,522.00 $ 3,168.00 $ 2,600.00 $ 1,635.00 30.10% $ 14,273.60 $ 5,862.90 $ 3,742.40 $ 2,393.00
11.80% $ 26,007.80 $ 4,873.00 $ 3,183.90 $ 1,584.70 12.70% $ 78,537.40 $ 17,462.40 $ 11,986.20 $ 2,439.90 35.90% $ 22,698.50 $ 4,808.40 $ 3,296.20 $ 2,539.10 0.24% $ 30,187.00 $ 8,700.00 $ 3,972.00 $ 1,240.00 41.70% $ 101,599.60 $ 6,839.10 $ 5,005.90 $ 2,743.20
33.90% $ 194,434.00 $ 20,115.00 $ 897.00 $ 8,940.00 8.01% $ 24,670.00 $ 12,776.00 $ 10,505.00 $ 7,505.00 28.90% $ 17,268.10 $ 1,917.30 $ 1,561.60 $ 464.50 40.10% $ 52,749.00 $ 7,742.00 $ 5,020.00 $ 1,843.00 34.10% $ 19,302.10 $ 2,470.20 $ 1,894.70 $ 1,039.30
22.00% $ 153,397.00 $ 15,444.00 $ 7,378.00 $ 7,247.00 26.10% $ 17,369.00 $ 3,043.00 $ 2,283.20 $ 2,090.30 13.20% $ 18,002.60 $ 3,195.90 $ 2,442.70 $ 1,172.00 30.80% $ 32,149.70 $ 5,904.60 $ 4,660.30 $ 1,700.70 28.70% $ 31,680.40 $ 5,560.60 $ 4,818.90 $ 4,021.60 28.40% $ 30,929.00 $ 4,692.00 $ 4,228.00 $ 2,922.00 27.40% $ 123,158.00 $ 16,544.00 $ 9,902.00 $ 11,465.00 0.00%
$ 16,263.10 $ 3,340.50 $ 2,800.30 $ 1,679.80 29.90% $ 162,083.00 $ 18,663.00 $ 9,624.00 $ 13,858.00 0.00% $ 31,576.00 $ 20,904.00 $ 19,774.00 $ 15,076.00
19.00% $ 34,622.70 $ 9,764.80 $ 8,079.80 $ 391.90 71.20% $ 21,964.10 $ 3,582.30 $ 2,748.20 $ 2,129.20 23.30% $ 41,098.00 $ 8,091.00 $ 6,148.00 $ 2,552.00 28.20% $ 22,998.50 $ 4,967.50 $ 3,323.90 $ 1,481.50 31.60% $ 20,072.20 $ 3,728.10 $ 3,232.80 $ 2,238.90 24.20% $ 5,532.80 $ 2,047.60 $ 1,839.20 $ 1,150.00
34.80% $ 51,093.00 $ 7,443.00 $ 3,552.00 $ 4,244.00 0.00% $ 94,605.70 $ 10,710.80 $ 5,862.30 $ 1,857.00 29.70% $ 135,673.20 $ 6,729.80 $ 4,610.90 $ 4,218.70 25.60% $ 138,334.30 $ 10,751.30 $ 5,866.90 $ 3,777.20 37.00% $ 39,299.00 $ 7,798.00 $ 6,803.00 $ 4,969.00 25.00% $ 99,884.00 $ 9,359.00 $ 8,103.00 $ 3,327.00 3.14% $ 32,897.00 $ 7,915.20 $ 4,902.90 $ 2,883.20 21.80% $ 13,475.00 $ 3,476.00 $ 3,003.00 $ 1,978.00 29.80% $ 19,052.30 $ 4,989.20 $ 3,527.30 $ 1,624.70 0.00% $ 17,816.00 $ 1,856.00 $ 622.50 $ 627.00 9.56% $ 24,520.30 $ 5,339.20 $ 4,271.00 $ 3,312.60 22.80% $ 9,942.00 $ 2,738.00 $ 2,497.00 $ 2,107.00 28.10% $ 57,927.00 $ 22,790.00 $ 14,784.00 $ 10,367.00
19.00% $ 80,208.00 $ 17,539.00 $ 13,295.00 $ 11,834.00 4.88% $ 4,694.00 $ 1,458.00 $ 1,242.00 $ 979.00
33.00% $ 2,619.30 $ 1,021.30 $ 932.70 $ 721.90
24.50% $ 21,554.70 $ 7,512.40 $ 6,261.30 $ 4,258.70 26.40% $ 36,264.00 $ 3,938.00 $ 2,681.00 $ 2,073.00 11.20% $ 71,595.00 $ 23,766.00 $ 20,033.00 $ 15,941.00 17.10% $ 36,225.00 $ 3,354.00 $ 2,461.00 $ 652.00 72.70% $ 8,246.00 $ 2,860.10 $ 2,346.90 $ 3,368.00
14.80% $ 45,578.50 $ 14,369.80 $ 9,031.40 $ 5,363.20 28.50% $ 13,059.00 $ 2,034.00 $ 1,530.00 $ 706.00 17.20% $ 13,065.20 $ 2,542.30 $ 1,870.80 $ 819.40 30.90% $ 18,197.00 $ 4,010.00 $ 3,301.00 $ 1,994.00 30.60%
$ 43,103.30 $ 2,635.20 $ 1,599.20 $ 989.40 21.90% $ 27,393.90 $ 2,771.90 $ 1,769.20 $ 873.40 40.50% $ 50,953.40 $ 18,647.00 $ 11,245.10 $ 12,702.90 28.90% $ 5,419.30 $ 3,585.80 $ 3,450.80 $ 2,480.60 26.00% $ 28,133.80 $ 5,854.60 $ 4,881.90 $ 3,214.30 29.40% $ 11,196.60 $ 3,687.80 $ 2,636.80 $ 1,627.30 11.20% $ 19,512.20 $ 4,351.10 $ 2,249.20 $ 1,387.10 24.30% $ 50,612.00 $ 6,869.00 $ 5,853.00 $ 5,247.00 23.40% $ 61,090.00 $ 7,553.00 $ 5,979.00 $ 2,798.00 41.70% $ 40,141.00 $ 8,863.30 $ 7,315.20 $ 4,113.50 32.50% $ 28,507.00 $ 6,077.00 $ 5,064.00 $ 3,868.00 26.10% $ 10,537.00 $ 5,986.00 $ 5,612.00 $ 4,016.00 25.10% $ 24,934.30 $ 9,181.60 $ 7,642.00 $ 4,699.30 31.30% $ 194,267.00 $ 4,330.00 $ 3,474.00 $ 1,914.00 28.70% $ 28,725.00 $ 8,756.00 $ 5,900.00 $ 3,647.00 16.80% $ 39,907.00 $ 15,142.00 $ 9,272.00 $ 5,492.00 19.30% $ 15,607.40 $ 4,667.90 $ 2,947.20 $ 1,546.80 24.80% $ 85,394.00 $ 26,961.00 $ 20,724.00 $ 16,586.00
15.20% $ 21,509.80 $ 2,588.80 $ 2,213.80 $ 2,174.50 14.90% $ 42,492.40 $ 4,426.80 $ 2,985.20 $ 2,210.90 23.40% $ 10,007.40 $ 2,503.10 $ 1,716.50 $ 852.30 30.60% $ 26,517.00 $ 4,317.00 $ 3,471.00 $ 837.00
21.70% $ 13,502.00 $ 3,746.00 $ 3,019.00 $ 1,336.00 34.90% $ 2,941.10 $ 1,147.20 $ 1,107.20 $ 678.50
36.10% $ 5,516.90 $ 1,953.30 $ 1,440.60 $ 1,279.50 15.40% $ 11,483.10 $ 3,333.10 $ 2,288.50 $ 1,709.30 25.60% $ 5,930.00 $ 364.00 $ 111.00 $ 994.00 20.60% $ 21,770.10 $ 7,881.30 $ 5,768.40 $ 3,731.80 14.40% $ 91,680.10 $ 17,534.00 $ 14,394.30 $ 8,868.50 31.10% $ 4,730.40 $ 1,604.30 $ 1,567.90 $ 1,388.30
15.40% $ 8,176.50 $ 344.60 $ 285.80 $ 163.10
14.60% $ 16,526.00 $ 8,085.00 $ 4,707.00 $ 2,453.00 31.10% $ 11,404.30 $ 1,945.60 $ 1,322.50 $ 938.70 22.30% $ 33,023.00 $ 4,987.00 $ 4,310.00 $ 3,830.00 14.10% $ 4,430.30 $ 365.90 $ 296.60 $ 190.40 30.90%
$ 112,481.40 $ 31,187.50 $ 14,702.30 $ 7,675.10 26.70% $ 116,312.10 $ 11,758.30 $ 7,550.50 $ 4,941.00 24.60% $ 9,916.00 $ 4,014.00 $ 3,018.00 $ 1,613.00 34.60% $ 23,805.00 $ 3,511.00 $ 3,051.00 $ 2,134.00 23.70% $ 49,606.00 $ 15,068.00 $ 9,698.00 $ 6,809.00 13.40% $ 16,767.50 $ 7,750.40 $ 7,335.00 $ 5,658.00 20.50% $ 45,425.20 $ 14,520.90 $ 9,096.40 $ 6,286.30 28.20% $ 5,439.00 $ 1,369.00 $ 1,183.00 $ 903.00
14.60% $ 8,664.00 $ 2,340.00 $ 460.00 $ 652.00
0.00% $ 37,194.00 $ 14,612.00 $ 13,090.00 $ 8,986.00 21.90% $ 45,264.00 $ 13,101.20 $ 5,656.10 $ 5,242.90 9.59% $ 10,417.00 $ 2,069.00 $ 1,536.00 $ 1,378.00
12.80% $ 61,869.00 $ 12,084.00 $ 9,903.00 $ 6,646.00 22.80% $ 9,641.80 $ 2,755.30 $ 2,512.10 $ 1,371.50 24.50% $ 235,521.00 $ 40,285.80 $ 6,562.60 $ 996.70 37.80% $ 53,243.00 $ 19,750.00 $ 14,381.00 $ 6,183.00 13.90% $ 17,120.00 $ 4,066.00 $ 1,292.00 $ 835.00 0.00% $ 26,106.00 $ 10,913.00 $ 10,172.00 $ 6,505.00 27.10% $ 69,108.00 $ 3,098.00 $ 1,954.00 $ 2,042.00 28.50% $ 10,485.00 $ 3,437.00 $ 2,325.00 $ 1,516.00 26.60% $ 2,754.70 $ 1,786.40 $ 808.20 $ 887.70 3.90% $ 3,408.20 $ 1,203.10 $ 1,146.90 $ 904.60 25.10% $ 8,620.20 $ 4,483.00 $ 3,113.70 $ 1,426.00 25.20% $ 2,980.70 $ 707.90 $ 668.10 $ 490.10 25.30% $ 50,716.60 $ 8,142.80 $ 2,538.40 $ 630.20 43.20% $ 97,418.60 $ 25,969.10 $ 17,412.80 $ 11,242.60 12.90% $ 83,710.60 $ 12,163.00 $ 4,975.00 $ 3,580.20
26.40% $ 72,294.20 $ 16,434.10 $ 9,578.70 $ 4,194.60
24.70% $ 2,588.70 $ 1,847.00 $ 1,419.70 $ 1,403.30 0.00% $ 23,554.00 $ 8,240.00 $ 6,812.00 $ 5,705.00
16.60% $ 24,159.00 $ 3,676.00 $ 3,233.00 $ 2,238.00 27.10% $ 12,080.60 $ 3,520.40 $ 3,315.60 $ 2,073.90 23.30% $ 4,731.70 $ 1,312.80 $ 1,214.80 $ 797.40
34.40%
$ 40,928.80 $ 7,160.60 $ 5,119.00 $ 3,990.10 26.50%
$ 8,327.60 $ 2,484.70 $ 1,991.50 $ 1,465.00 23.30% $ 8,327.60 $ 2,484.70 $ 1,991.50 $ 1,465.00 23.30% $ 12,371.00 $ 5,612.00 $ 5,506.00 $ 5,501.00 37.90% $ 32,349.00 $ 8,450.00 $ 2,160.00 $ 41.00 0.00% $ 32,349.00 $ 8,450.00 $ 2,160.00 $ 41.00 0.00% $ 52,890.00 $ 20,183.50 $ 16,251.20 $ 9,317.60 25.40% $ 20,894.00 $ 4,370.00 $ 3,343.90 $ 1,762.50 28.10% $ 107,465.00 $ 3,600.10 $ 2,623.10 $ 4,741.60 11.80% $ 7,474.60 $ 559.60 $ 164.00 $ 217.70 0.00% $ 183,546.10 $ 42,089.10 $ 23,806.50 $ 17,041.70 27.10% $ 6,397.70 $ 1,919.00 $ 1,378.20 $ 1,275.50 3.30% $ 38,609.60 $ 12,218.90 $ 8,428.00 $ 4,780.50 14.10% $ 24,370.30 $ 6,489.10 $ 5,580.80 $ 3,820.60 25.50% $ 35,193.30 $ 10,847.90 $ 6,814.20 $ 4,378.80 10.80% $ 14,100.00 $ 4,888.10 $ 2,783.10 $ 2,202.60 7.90% $ 28,472.40 $ 4,181.20 $ 3,599.30 $ 1,662.50 21.60% $ 10,014.00 $ 2,828.00 $ 1,533.00 $ 1,360.00 18.90% $ 57,192.80 $ 5,978.70 $ 3,492.60 $ 1,062.20 51.60% $ 12,313.00 $ 3,100.80 $ 2,179.60 $ 1,576.30 28.30% $ 9,306.20 $ 4,374.30 $ 3,316.70 $ 150.70 0.00% $ 87,755.00 $ 10,451.40 $ 7,601.80 $ 5,838.20 27.30% $ 5,409.70 $ 4,019.20 $ 2,726.20 $ 1,836.80 1.63% $ 12,368.30 $ 3,719.30 $ 2,115.90 $ 2,875.60 15.80% $ 14,781.80 $ 6,287.60 $ 2,482.80 $ 1,999.10 20.60% $ 89,011.30 $ 22,800.80 $ 8,917.00 $ 5,014.30 46.00% $ 76,100.30 $ 6,098.90 $ 3,125.70 $ 570.80 39.30% $ 18,283.00 $ 7,254.00 $ 4,645.00 $ 2,513.00 29.40% $ 4,934.00 $ 2,413.00 $ 1,616.00 $ 315.00 20.10% $ 21,315.90 $ 4,883.80 $ 3,853.70 $ 2,817.70
32.90% $ 10,883.00 $ 2,968.00 $ 2,465.00 $ 1,659.00 14.70% $ 11,754.00 $ 3,872.70 $ 3,621.30 $ 4,210.80 16.10% $ 12,871.00 $ 2,506.00 $ 1,993.00 $ 1,182.00 12.00% $ 50,366.90 $ 2,630.10 $ 2,009.20 $ 949.60 33.70% $ 35,314.00 $ 8,919.00 $ 2,940.00 $ 1,367.00
37.90% $ 28,382.70 $ 18,224.50 $ 11,099.80 $ 9,676.40
14.50%
$ 17,320.50 $ 2,838.90 $ 1,123.90 $ 1,481.90 11.80% $ 71,603.00 $ 7,337.00 $ 5,098.00 $ 3,287.00 31.50% $ 17,173.60 $ 4,730.20 $ 4,432.20 $ 3,809.20 23.20% $ 50,842.50 $ 13,659.90 $ 6,042.80 $ 2,380.70 0.00% $ 19,741.50 $ 7,106.90 $ 4,758.80 $ 4,305.90 31.60% $ 18,763.50 $ 8,077.80 $ 6,822.20 $ 5,194.70 20.30% $ 19,552.00 $ 6,320.00 $ 5,057.00 $ 1,493.00 31.90% $ 13,145.00 $ 5,523.00 $ 4,571.00 $ 3,251.00 28.90% $ 94,858.00 $ 7,619.00 $ 5,771.00 $ 4,290.00 6.00% $ 42,454.00 $ 11,692.00 $ 9,842.00 $ 7,214.00 21.00% $ 46,600.00 $ 8,936.00 $ 6,342.00 $ 7,878.00 9.23% $ 11,292.30 $ 2,150.50 $ 1,727.80 $ 1,099.60 27.20% $ 92,033.00 $ 14,566.00 $ 12,640.00 $ 7,440.00 36.80% $ 26,754.00 $ 9,549.00 $ 8,140.00 $ 3,333.00 29.90% $ 112,409.00 $ 5,873.00 $ 3,611.00 $ 2,066.00 32.80% $ 9,806.90 $ 3,713.70 $ 3,423.30 $ 2,656.10
17.70% $ 65,290.00 $ 17,517.00 $ 14,442.00 $ 10,621.00 24.70% $ 32,140.00 $ 4,435.00 $ 3,792.00 $ 2,324.20 38.00% $ 56,002.00 $ 17,151.00 $ 14,710.00 $ 9,229.00 36.60% $ 17,973.40 $ 4,383.60 $ 2,684.10 $ 1,994.90
0.00% $ 28,506.00 $ 8,170.00 $ 7,488.00 $ 4,490.00 24.80% $ 123,350.00 $ 19,206.00 $ 6,668.00 $ 4,022.00 0.00% $ 272,696.60 $ 42,522.00 $ 26,682.90 $ 21,605.40 25.50% $ 27,755.00 $ 6,691.00 $ 6,154.00 $ 2,901.00
26.70% $ 38,231.00 $ 3,710.00 $ 3,005.00 $ 1,635.00 35.80% $ 58,375.30 $ 9,521.90 $ 8,278.10 $ 5,477.30 26.70% $ 58,375.30 $ 9,521.90 $ 8,278.10 $ 5,477.30 26.70% $ 19,981.00 $ 9,260.00 $ 7,225.00 $ 4,206.00 37.40% $ 60,029.00 $ 10,147.00 $ 7,941.00 $ 5,001.00 34.40% $ 56,885.00 $ 10,155.00 $ 8,237.00 $ 7,320.00 31.60% $ 180,904.00 $ 13,793.00 $ 12,211.00 $ 6,551.00 40.70% $ 73,724.00 $ 5,692.00 $ 3,598.00 $ 2,220.00 25.20% $ 127,894.00 $ 44,760.00 $ 28,780.00 $ 14,023.00 35.80% $ 43,288.40 $ 6,487.90 $ 4,290.10 $ 2,384.40 33.00% $ 15,082.00 $ 10,526.00 $ 10,024.00 $ 5,991.00 25.20% $ 11,895.20 $ 897.30 $ 668.60 $ 946.20 24.00% $ 6,928.00 $ 1,790.00 $ 1,440.00 $ 1,119.00 18.70%
$ 239,376.20 $ 24,791.80 $ 13,926.80 $ 622.70 67.10% $ 27,343.30 $ 2,587.40 $ 2,049.00 $ 1,623.70
27.80% $ 483,833.00 $ 33,497.00 $ 23,796.00 $ 14,730.00 29.20% $ 117,351.00 $ 7,948.00 $ 6,468.00 $ 4,173.00
19.20% $ 13,395.00 $ 3,654.00 $ 2,299.00 $ 1,120.00 34.50% $ 49,153.40 $ 3,236.10 $ 2,360.80 $ 303.20 60.80% $ 17,192.70 $ 2,544.70 $ 2,030.20 $ 1,116.50 23.30%
Income Statement/ Flow Numbers (Last Twelve Months)
$ 1,430.00 $ 6,060.00 $ - $ 7,172.00 $ (180.00) $ 861.00 $ 5,275.00 $ - $ 3,292.00 $ (290.00)
NA $ 6,625.00 $ 572.00 $ 3,147.00 $ (317.00) NA $ 5,653.00 $ - $ 10,129.00 $ (907.00)
$ 496.60 $ 5,467.00 $ - $ 4,810.40 $ (16.30) NA $ 1,640.00 $ - $ 1,284.00 $ (229.00)
$ 556.40 $ 7,518.70 $ - $ 1,659.10 $ (29.20) $ 219.80 $ 2,419.90 $ 78.10 $ 1,311.10 $ (69.40)
$ 272.80 $ 11,213.80 $ 250.40 $ 5,288.90 $ (520.90) $ 2,306.60 $ 3,587.30 $ 1,557.60 $ 3,151.30 $ (296.30) $ 1,055.80 $ 849.30 $ - $ 2,198.50 $ (115.50) $ 3,654.20 $ 2,840.40 $ - $ 2,601.00 $ (574.40)
NA $ 906.40 $ 322.20 $ 743.30 $ (95.60)
$ 1,626.10 $ 3,656.30 $ 615.40 $ 5,376.90 $ (341.70) $ 948.70 $ 3,846.60 $ 607.00 $ 1,728.00 $ (102.20) $ 354.70 $ 4,444.30 $ 6,426.40 $ 93.90 $ (1,344.20) $ 9,201.00 $ 16,579.00 $ - $ 22,457.00 $ (117.00)
$ 195.00 $ 2,303.00 $ - $ 9,223.00 $ (777.00) $ 6,040.00 $ 25,028.00 $ - $ 4,040.00 $ (466.00)
$ 1,488.80 $ 4,495.70 $ - $ 5,495.60 $ (450.50)
NA $ 12,809.10 $ 7,140.70 $ 5,712.00 $ (1,607.60) $ 4,783.90 NA $ 2,031.90 $ 3,362.50 $ (883.00)
NA $ 548.50 $ 1,489.80 $ 1,820.00 $ (681.70) $ 716.00 $ 5,091.00 $ - $ 9,557.00 $ (1,215.00)
$ 645.50 $ 12,562.30 $ 203.20 $ 5,006.80 $ (743.20)
Capital Expenditure [LTM]
($USDmm, Historical rate)
SG&A Exp., Total [LTM] ($USDmm, Historical rate)
Depreciation & Amort., Total
[LTM] ($USDmm, Historical rate)
Operating Income [LTM] ($USDmm, Historical rate)
Interest Expense [LTM] ($USDmm, Historical rate)
$ 12,734.00 $ 14,194.00 $ - $ 60,024.00 $ (1,456.00)
$ 218.00 $ 817.00 $ - $ 1,744.00 $ (149.00)
$ 927.00 $ 1,981.00 $ 53.00 $ 1,488.00 $ (286.00) $ 383.20 $ 401.60 $ - $ 1,941.30 $ (33.70) $ 345.90 $ 4,754.00 $ 377.10 $ 2,907.50 $ (10.90) $ 1,415.00 $ 10,784.00 $ - $ 3,388.00 $ (201.00) $ 22,045.00 $ 34,782.00 $ 26,195.00 $ 29,618.00 $ (4,832.00)
NA $ 1,514.80 $ - $ 2,195.70 $ (115.50) $ 161.60 $ 2,581.90 $ 218.20 $ 2,351.40 $ (71.20)
NA $ 2,438.70 $ - $ 1,709.10 $ (174.30)
$ 4,878.30 $ 10,712.10 $ - $ 6,308.10 $ (808.20) NA $ 2,566.00 $ - $ 1,093.00 $ (105.00)
$ 2,837.10 $ 16,183.90 $ - $ 8,474.10 $ (864.40) $ 2,506.60 $ 9,814.00 $ - $ 10,651.40 $ (73.10) $ 2,846.40 $ 259.00 $ 2,659.70 $ 4,060.90 $ (677.30)
NA $ 3,005.00 $ - $ 2,158.00 $ (388.00) $ 620.10 $ 2,035.40 $ 378.00 $ 5,621.10 $ (262.60)
NA $ 3,034.00 $ 542.00 $ 1,298.00 $ (234.00) $ 2,176.40 $ 8,025.40 $ 314.50 $ 4,846.40 $ (108.90) $ 1,129.00 $ 4,947.00 $ - $ 5,218.00 $ (170.00) $ 596.90 $ 2,669.50 $ 585.00 $ 6,418.50 $ (870.80) $ 3,521.00 NA $ 4,040.50 $ 5,379.20 $ (738.30) $ 2,035.00 NA $ 918.10 $ 4,015.90 $ (362.70) $ 2,035.00 NA $ 918.10 $ 4,015.90 $ (362.70) $ 2,370.10 $ 11,543.60 $ 402.90 $ 2,525.20 $ (9.03) $ 3,006.00 $ 2,176.00 $ 1,723.00 $ 2,684.00 $ (218.00) $ 3,006.00 $ 2,176.00 $ 1,723.00 $ 2,684.00 $ (218.00) $ 3,264.00 $ 4,138.00 $ - $ 2,336.00 $ (536.00) $ 214.00 $ 2,455.00 $ 264.00 $ 3,135.00 $ (407.00) $ 310.60 $ 2,447.10 $ 358.70 $ 3,542.70 $ (497.60)
$ 2,557.00 $ 1,640.80 $ 140.00 $ 5,819.50 $ (613.50) $ 3,985.00 $ 4,422.00 $ 4,957.00 $ 2,460.00 $ (2,206.00)
$ 54.50 $ 505.70 $ 86.60 $ 3,457.60 $ (79.30) $ 7,948.20 $ 4,376.90 $ - $ 4,044.90 $ (1,429.40)
NA $ 11,917.70 $ 20,516.70 $ 17,098.00 $ (67.60) $ 14.60 $ 543.90 $ - $ 5,074.30 $ (59.50) $ 11,571.50 $ 20,813.00 $ 15,550.10 $ 9,106.80 $ (1,454.40) $ 4,066.50 $ 1,532.50 $ - $ 6,322.30 $ (712.70) $ 1,926.30 $ 3,477.70 $ - $ 8,860.20 $ (1,337.50)
NA $ 8,369.20 $ 10,072.10 $ 3,966.20 $ (598.30) NA $ 1,779.30 $ 11,416.80 $ 123.90 $ (379.40)
$ 388.90 $ 1,574.60 $ - $ 4,984.30 $ (314.10) $ 203.40 $ 101.50 $ - $ 3,015.80 $ -
NA $ 20,097.70 $ - $ 7,501.80 $ (141.00) $ 699.70 $ 953.00 $ - $ 1,583.00 $ (1.05) $ 515.00 NA $ 136.00 $ 3,161.00 $ (62.00) $ 1,146.00 $ 11,401.00 $ 303.00 $ 12,958.00 $ (676.00)
$ 3,105.40 $ 531.20 $ 287.70 $ 28,179.00 $ (17,821.10) $ 3,131.00 $ 6,897.90 $ 2,074.10 $ 4,963.20 $ (1,255.70) $ 1,499.90 $ 478.50 $ 868.00 $ 1,715.90 $ (267.20)
NA $ 4,621.40 $ 351.50 $ 2,290.50 $ (3.09)
$ 277.80 $ 2,585.90 $ 343.10 $ 2,241.10 $ (18.30)
$ 624.00 $ 5,213.00 $ - $ 3,918.00 $ (192.00) $ 9,199.00 $ 28,932.00 $ 9,312.00 $ 16,617.00 $ (2,860.00)
$ 680.00 $ 5,694.40 $ - $ 1,678.20 $ (215.80) $ 435.00 $ 5.76 $ 527.10 $ 1,866.60 $ (136.80) $ 965.10 $ 1,224.60 $ - $ 2,134.30 $ (336.70) $ 2,535.30 $ 3,632.70 $ - $ 4,849.80 $ (144.80) $ 2,649.00 $ 12,146.00 $ - $ 3,672.00 $ (133.00)
$ 1,057.20 $ 7,656.20 $ - $ 1,851.30 $ (430.90) $ 864.80 $ 366.00 $ 1,104.30 $ 974.10 $ (514.00) $ 1,478.20 $ 4,727.20 $ - $ 2,261.00 $ (209.40) $ 495.10 $ 1,029.20 $ - $ 1,437.50 $ (71.60) $ 2,243.00 NA $ 1,265.00 $ 3,176.00 $ (563.00) $ 2,527.00 $ 17,725.00 $ - $ 10,006.00 $ (1,070.00) $ 1,016.50 $ 3,646.10 $ 416.80 $ 2,224.00 $ (86.40) $ 6,458.70 $ 16,425.60 $ - $ 13,627.80 $ (335.00) $ 703.50 $ 6,650.50 $ - $ 4,169.60 $ (225.80)
$ 1,018.40 $ 8,433.60 $ - $ 3,397.20 $ (245.40) $ 3,126.60 $ 2,235.90 $ - $ 2,306.60 $ (232.10) $ 3,475.00 $ 1,693.00 $ 1,881.00 $ 6,383.00 $ (397.00) $ 3,326.60 $ 3,825.60 $ 204.70 $ 3,098.80 $ (73.90) $ 2,385.50 $ 450.90 $ 1,482.60 $ 2,558.70 $ (173.20) $ 9,228.70 $ 23,256.10 $ 1,006.20 $ 8,339.20 $ (3,307.20) $ 672.70 $ 2,107.20 $ - $ 3,968.40 $ (731.20) $ 685.40 $ 2,208.00 $ 974.20 $ 2,127.40 $ (189.00)
$ 6,640.00 NA $ 1,470.00 $ 3,673.00 $ (932.00) $ 6,766.00 $ 318.00 $ 3,267.00 $ 5,788.00 $ (1,898.00) $ 1,097.00 $ 4,198.00 $ - $ 3,274.00 $ (360.00) $ 5,472.70 $ 4,566.50 $ 605.90 $ 4,671.90 $ (726.70) $ 484.00 $ 3,514.00 $ - $ 2,334.00 $ (230.00) $ 619.00 $ 3,266.00 $ 35.00 $ 2,349.00 $ (193.00)
NA $ 4,311.90 $ - $ 2,022.40 $ (260.10) $ 1,007.40 $ 6,460.30 $ - $ 3,561.30 $ (178.00) $ 447.00 $ 3,464.00 $ - $ 2,600.00 $ (188.00) $ 2,365.30 $ 333.30 $ 2,116.30 $ 3,742.40 $ (269.80)
$ 4,514.90 $ 3,267.70 $ 1,689.10 $ 3,183.90 $ (1,180.20) $ 8,429.10 $ 4,797.60 $ 6,272.40 $ 11,986.20 $ (3,069.60)
NA $ 170.40 $ - $ 3,296.20 $ (974.20) $ 8,549.00 NA $ 3,453.00 $ 3,972.00 $ (1,457.00) $ 356.40 $ 3,617.00 $ - $ 5,005.90 $ (529.30)
NA $ 12,605.00 $ 18,048.00 $ 897.00 $ (311.00) $ 3,914.00 $ 5,005.00 $ - $ 10,505.00 $ - $ 330.20 $ 6,794.80 $ 47.80 $ 1,561.60 $ (23.20) $ 4,834.00 $ 417.00 $ 2,722.00 $ 5,020.00 $ (386.00)
NA $ 5,358.40 $ - $ 1,894.70 $ (476.20)
$ 6,750.00 $ 10,858.00 $ - $ 7,378.00 $ (862.00) $ 180.10 $ 313.30 $ 0.86 $ 2,283.20 $ (71.90) $ 1,053.20 $ 3,484.20 $ - $ 2,442.70 $ (471.10) $ 1,810.80 $ 4,849.10 $ - $ 4,660.30 $ (927.30) $ 1,363.10 $ 4,865.60 $ 9.69 $ 4,818.90 $ (20.80) $ 453.00 $ 1,923.00 $ - $ 4,228.00 $ (102.00) $ 7,611.00 $ 16,116.00 $ - $ 9,902.00 $ (1,953.00)
$ 735.60 $ 3,019.90 $ - $ 2,800.30 $ (310.50) $ 28,629.00 $ 11,378.00 $ - $ 9,624.00 $ (535.00)
NA $ 3,472.00 $ - $ 19,774.00 $ (929.00)
$ 1,923.30 $ 11,007.00 $ - $ 8,079.80 $ (921.90) $ 1,390.80 $ 9,403.80 $ - $ 2,748.20 $ (1.05) $ 2,688.00 NA $ 1,943.00 $ 6,148.00 $ (1,685.00) $ 1,925.70 $ 3,871.40 $ 1,700.30 $ 3,323.90 $ (470.90) $ 503.10 $ 5,975.90 $ - $ 3,232.80 $ (30.00) $ 236.10 $ 1,673.30 $ - $ 1,839.20 $ (1.44)
$ 3,150.00 $ 7,995.00 $ 849.00 $ 3,552.00 $ (250.00) $ 8,610.60 $ 18,417.90 $ 79.80 $ 5,862.30 $ (222.60) $ 2,072.30 $ 3,121.20 $ - $ 4,610.90 $ (663.70) $ 6,018.10 $ 19,171.60 $ 295.90 $ 5,866.90 $ (150.10) $ 1,137.00 $ 5,308.00 $ - $ 6,803.00 $ (336.00) $ 1,248.00 $ 11,435.00 $ 871.00 $ 8,103.00 $ (421.00) $ 5,365.50 $ 4,896.30 $ 3,596.00 $ 4,902.90 $ (1,154.20) $ 277.00 $ 2,416.00 $ 225.00 $ 3,003.00 $ (232.00) $ 257.80 $ 2,856.10 $ 1,235.80 $ 3,527.30 $ (731.70)
NA $ 924.20 $ 1,104.70 $ 622.50 $ (29.70) NA $ 8,626.00 $ 1,138.40 $ 4,271.00 $ (13.50)
$ 437.00 $ 1,067.00 $ - $ 2,497.00 $ - $ 8,423.00 $ 8,357.00 $ 320.00 $ 14,784.00 $ (701.00)
$ 3,503.00 $ 20,188.00 $ - $ 13,295.00 $ (601.00) $ 416.00 $ 1,807.00 $ 34.00 $ 1,242.00 $ (35.00)
$ 55.80 $ 665.90 $ - $ 932.70 $ -
$ 1,033.90 $ 5,952.20 $ 651.70 $ 6,261.30 $ (79.80) $ 1,210.00 $ 5,921.00 $ 352.00 $ 2,681.00 $ (213.00)
NA $ 20,527.00 $ - $ 20,033.00 $ (509.00) $ 1,137.00 $ 3,614.00 $ - $ 2,461.00 $ (284.00) $ 595.80 $ 297.70 $ 513.20 $ 2,346.90 $ (188.10)
$ 2,839.40 $ 11,232.00 $ - $ 9,031.40 $ (240.30) $ 540.00 $ 3,329.00 $ - $ 1,530.00 $ (402.00) $ 658.70 $ 2,076.70 $ - $ 1,870.80 $ (151.80) $ 840.00 $ 3,322.00 $ - $ 3,301.00 $ (314.00)
$ 980.60 $ 10,176.50 $ - $ 1,599.20 $ (256.80) $ 553.00 $ 7,706.40 $ - $ 1,769.20 $ (378.80) $ 11,890.50 $ 1,508.80 $ 143.20 $ 11,245.10 $ (1,410.80) $ 153.80 $ 759.10 $ - $ 3,450.80 $ (23.30) $ 1,395.70 $ 14,326.20 $ - $ 4,881.90 $ (18.40)
NA $ 1,794.80 $ 1,041.20 $ 2,636.80 $ (264.10) $ 2,019.90 $ 4,700.70 $ - $ 2,249.20 $ (395.70) $ 1,066.00 NA $ - $ 5,853.00 $ (634.00) $ 1,117.00 $ 13,759.00 $ 1,466.00 $ 5,979.00 $ (617.00) $ 2,273.30 $ 18,813.90 $ - $ 7,315.20 $ (95.50) $ 2,159.00 $ 781.00 $ - $ 5,064.00 $ (314.00) $ 208.00 $ 4,551.00 $ 374.00 $ 5,612.00 $ (77.00)
NA $ 2,432.10 $ - $ 7,642.00 $ (844.50) $ 461.00 $ 7,449.00 $ - $ 3,474.00 $ (330.00) $ 1,152.00 $ 9,448.00 $ 1,937.00 $ 5,900.00 $ (1,352.00)
NA $ 10,018.00 $ - $ 9,272.00 $ (682.00) $ 701.80 $ 5,687.40 $ - $ 2,947.20 $ (390.90) $ 9,150.00 $ 19,121.00 $ - $ 20,724.00 $ (1,431.00)
$ 425.60 $ 3,512.10 $ - $ 2,213.80 $ (94.20) $ 1,766.30 $ 9,914.30 $ 34.00 $ 2,985.20 $ (31.90) $ 2,802.10 $ 848.00 $ 7.11 $ 1,716.50 $ (204.10) $ 1,245.00 $ 6,727.00 $ 176.00 $ 3,471.00 $ (645.00)
$ 923.00 $ 2,553.00 $ - $ 3,019.00 $ (436.00) NA $ 740.00 $ - $ 1,107.20 $ -
$ 1,695.00 $ 118.20 $ 512.70 $ 1,440.60 $ (116.00) $ 1,601.40 $ 1,419.70 $ 57.00 $ 2,288.50 $ (0.78) $ 186.00 $ 2,423.00 $ - $ 111.00 $ (292.00) $ 4,908.50 $ 2,324.60 $ 2,324.60 $ 5,768.40 $ (1,286.20) $ 3,975.40 $ 30,106.10 $ - $ 14,394.30 $ (533.20) $ 138.40 $ 745.30 $ - $ 1,567.90 $ (2.86)
$ 59.50 $ 1,458.10 $ - $ 285.80 $ (142.00)
$ 10,630.00 NA $ 3,011.00 $ 4,707.00 $ (1,779.00) $ 637.70 $ 843.00 $ 11.40 $ 1,322.50 $ (51.20) $ 1,093.00 $ 10,789.00 $ - $ 4,310.00 $ (86.00)
NA $ 1,000.30 $ 47.90 $ 296.60 $ -
$ 12,380.10 $ 26,550.40 $ 16,485.20 $ 14,702.30 $ (405.80) $ 18,766.30 $ 14,941.40 $ 488.50 $ 7,550.50 $ (209.30) $ 1,912.00 NA $ 991.00 $ 3,018.00 $ (563.00) $ 745.00 $ 2,565.00 $ - $ 3,051.00 $ (299.00) $ 2,029.00 $ 14,055.00 $ - $ 9,698.00 $ (697.00) $ 1,019.00 $ 4,900.70 $ - $ 7,335.00 $ (10.10) $ 4,234.60 $ 9,651.30 $ 5,424.50 $ 9,096.40 $ (3.20) $ 119.00 $ 559.00 $ - $ 1,183.00 $ (48.00)
$ 350.00 $ 1,069.00 $ 1,208.00 $ 460.00 $ (386.00)
$ 1,042.00 $ 1,213.00 $ 1,497.00 $ 13,090.00 $ (1,509.00) $ 6,926.50 $ 2,300.00 $ 7,445.20 $ 5,656.10 $ (1,781.30) $ 681.00 $ 1,689.00 $ 694.00 $ 1,536.00 $ -
$ 2,861.00 $ 24,490.00 $ 71.00 $ 9,903.00 $ (1,065.00) $ 369.80 $ 3,452.70 $ - $ 2,512.10 $ (514.20) $ 27,593.90 $ 29,194.80 $ 33,941.60 $ 6,562.60 $ (3,621.40)
NA $ 14,978.00 $ 3,914.00 $ 14,381.00 $ (1,199.00) NA NA $ 2,767.00 $ 1,292.00 $ (833.00)
$ 1,058.00 $ 6,591.00 $ 76.00 $ 10,172.00 $ (1,029.00) $ 3,009.00 $ 1,651.00 $ 1,144.00 $ 1,954.00 $ (324.00) $ 1,443.00 $ 1,148.00 $ 1,112.00 $ 2,325.00 $ (178.00) $ 98.30 $ 246.40 $ 978.20 $ 808.20 $ (315.20) $ 74.90 $ 624.40 $ - $ 1,146.90 $ (4.49) $ 2,312.40 $ 621.50 $ 1,403.90 $ 3,113.70 $ (213.30) $ 141.30 $ 858.10 $ - $ 668.10 $ (13.50) $ 3,804.50 $ 2,192.80 $ 1,714.80 $ 2,538.40 $ (776.30) $ 26,869.90 $ 11,446.30 $ 8,556.40 $ 17,412.80 $ (1,188.50) $ 8,552.80 $ 3,122.90 $ 7,211.50 $ 4,975.00 $ (684.00)
$ 9,923.00 $ 2,253.80 $ 6,855.40 $ 9,578.70 $ (1,627.80)
NA $ 79.50 $ 427.90 $ 1,419.70 $ (3.92) $ 539.00 $ 2,286.00 $ - $ 6,812.00 $ (297.00)
$ 511.00 $ 2,826.00 $ - $ 3,233.00 $ (232.00) $ 200.70 $ 3,787.60 $ - $ 3,315.60 $ (54.50)
NA $ 1,146.70 $ - $ 1,214.80 $ (14.20)
NA $ 1,234.60 $ 1,924.80 $ 5,119.00 $ (405.90)
$ 73.10 $ 3,301.00 $ - $ 1,991.50 $ (218.00) $ 73.10 $ 3,301.00 $ - $ 1,991.50 $ (218.00) $ 213.00 $ 1,862.00 $ 24.00 $ 5,506.00 $ (611.00) $ 3,592.00 $ 600.00 $ 1,842.00 $ 2,160.00 $ (952.00) $ 3,529.00 $ 600.00 $ 1,842.00 $ 2,160.00 $ (952.00) $ 3,681.10 $ 11,234.00 $ - $ 16,251.20 $ (824.40) $ 899.60 $ 5,758.20 $ 817.40 $ 3,343.90 $ (74.40) $ 2,853.80 $ 11,024.00 $ - $ 2,623.10 $ (97.80) $ 327.80 $ 4,378.10 $ - $ 164.00 $ (80.40) $ 18,104.00 $ 34,146.10 $ 668.00 $ 23,806.50 $ (479.10) $ 1,094.00 $ 126.90 $ 545.10 $ 1,378.20 $ (61.20)
NA $ 10,654.80 $ 2,220.00 $ 8,428.00 $ (501.30) $ 986.90 $ 7,692.90 $ - $ 5,580.80 $ (278.80) $ 4,545.70 $ 3,010.00 $ 95.00 $ 6,814.20 $ (417.90) $ 2,474.30 $ 2,825.40 $ 2,105.00 $ 2,783.10 $ (58.00) $ 538.60 $ 6,146.90 $ 246.50 $ 3,599.30 $ (366.50) $ 4,016.00 $ 78.00 $ 1,295.00 $ 1,533.00 $ (572.00) $ 2,783.50 $ 16,425.00 $ 1,803.10 $ 3,492.60 $ (86.50) $ 1,278.30 $ 1,353.70 $ 5.26 $ 2,179.60 $ (4.46) $ 449.90 $ 3,010.40 $ 350.20 $ 3,316.70 $ (328.80) $ 2,248.90 $ 13,035.70 $ - $ 7,601.80 $ (1,096.10)
NA $ 402.30 $ 1,220.30 $ 2,726.20 $ (878.90) $ 1,429.80 $ 309.50 $ 1,597.60 $ 2,115.90 $ (271.60) $ 5,257.20 $ 1,291.40 $ 287.20 $ 2,482.80 $ (111.20) $ 11,293.20 $ 23,350.40 $ 2.31 $ 8,917.00 $ (4,356.00) $ 4,134.90 $ 15,245.10 $ 153.20 $ 3,125.70 $ (221.80)
NA NA $ 2,324.00 $ 4,645.00 $ (1,187.00) NA $ 47.00 $ 764.00 $ 1,616.00 $ (593.00)
$ 1,440.30 $ 1,360.60 $ 980.80 $ 3,853.70 $ (81.30)
$ 426.00 $ 3,833.00 $ 288.00 $ 2,465.00 $ (108.00) $ 267.50 $ 856.70 $ - $ 3,621.30 $ (295.10) $ 420.00 $ 2,804.00 $ - $ 1,993.00 $ (198.00) $ 527.30 $ 7,031.20 $ - $ 2,009.20 $ (306.10) $ 5,274.00 $ 11,174.00 $ 5,979.00 $ 2,940.00 $ (1,770.00)
$ 9,576.30 $ 766.90 $ - $ 11,099.80 $ (105.80)
NA $ 6,198.80 $ 1,143.40 $ 1,123.90 $ (23.50) $ 1,412.00 $ 13,945.00 $ 2,239.00 $ 5,098.00 $ (602.00) $ 317.00 $ 256.20 $ 301.60 $ 4,432.20 $ (3.28)
NA $ 2,439.20 $ 9,459.90 $ 6,042.80 $ (2,847.20) $ 2,272.90 $ 715.90 $ 3,095.30 $ 4,758.80 $ (604.20) $ 975.00 $ 4,253.90 $ - $ 6,822.20 $ (263.70) $ 765.00 $ 4,709.00 $ - $ 5,057.00 $ (57.00) $ 585.00 $ 1,761.00 $ 310.00 $ 4,571.00 $ (83.00) $ 2,637.00 $ 3,548.00 $ - $ 5,771.00 $ (299.00) $ 2,444.00 $ 15,619.00 $ - $ 9,842.00 $ (628.00) $ 4,110.00 $ 2,916.00 $ 490.00 $ 6,342.00 $ (869.00) $ 520.30 $ 7,349.60 $ - $ 1,727.80 $ (74.70) $ 1,495.00 $ 17,078.00 $ 1,721.00 $ 12,640.00 $ (969.00)
NA $ 2,725.00 $ - $ 8,140.00 $ (1,090.00) $ 3,699.00 $ 20,229.00 $ 2,211.00 $ 3,611.00 $ (491.00) $ 203.30 $ 5,548.50 $ 290.40 $ 3,423.30 $ (182.40)
$ 3,466.00 $ 18,764.00 $ - $ 14,442.00 $ (570.00) $ 992.90 $ 5,517.80 $ - $ 3,792.00 $ (60.60) $ 4,895.00 $ 8,873.00 $ 2,441.00 $ 14,710.00 $ (303.00) $ 440.30 $ 4,805.60 $ 12.80 $ 2,684.10 $ (448.80)
$ 747.00 $ 4,894.00 $ 194.00 $ 7,488.00 $ (1,392.00) $ 18,283.00 $ 1,027.00 $ 11,123.00 $ 6,668.00 $ (1,033.00) $ 38,576.50 $ 28,597.90 $ - $ 26,682.90 $ (349.90) $ 282.00 $ 3,652.00 $ 537.00 $ 6,154.00 $ (1,189.00)
$ 733.00 $ 1,807.00 $ - $ 3,005.00 $ (263.00) $ 1,979.00 $ 15,628.90 $ - $ 8,278.10 $ (637.50) $ 1,979.00 $ 15,628.90 $ - $ 8,278.10 $ (637.50) $ 3,931.00 NA $ 2,035.00 $ 7,225.00 $ (688.00) $ 2,531.00 NA $ 2,084.00 $ 7,941.00 $ (366.00) $ 1,651.00 $ 5,553.00 $ - $ 8,237.00 $ (979.00) $ 1,704.00 $ 27,146.00 $ 2,012.00 $ 12,211.00 $ (1,059.00)
NA $ 713.00 $ 1,976.00 $ 3,598.00 $ (441.00) $ 16,633.00 $ 31,365.00 $ 15,980.00 $ 28,780.00 $ (4,417.00) $ 857.30 $ 112.20 $ - $ 4,290.10 $ (713.00) $ 523.00 $ 4,018.00 $ 502.00 $ 10,024.00 $ (427.00) $ 254.30 $ 3,925.80 $ - $ 668.60 $ (71.10) $ 168.00 $ 2,993.00 $ - $ 1,440.00 $ (26.00)
$ 15,295.90 $ 32,116.00 $ - $ 13,926.80 $ (3,926.30) $ 717.50 $ 4,048.70 $ - $ 2,049.00 $ (66.20)
$ 11,052.00 $ 99,563.00 $ - $ 23,796.00 $ (2,311.00) $ 1,325.00 $ 23,406.00 $ - $ 6,468.00 $ (580.00)
$ 1,331.00 $ 1,375.00 $ 1,355.00 $ 2,299.00 $ (379.00) $ 1,336.50 $ 9,598.10 $ 965.50 $ 2,360.80 $ (198.20) $ 350.80 $ 10,340.70 $ - $ 2,030.20 $ (299.70)
Income Statement/ Flow Numbers (Last Twelve Months)
$ 28.00 $ - $ 6,906.00 $ 1,965.00 $ - $ 75.00 $ - $ 2,438.00 $ 653.00 $ - $ 105.00 $ - $ 1,368.00 $ 375.00 $ 20.00 $ 33.00 $ - $ 7,810.00 $ 1,731.00 $ 26.00 $ 30.50 $ - $ 5,603.60 $ 1,254.00 $ - $ 1.00 $ - $ 1,008.00 $ 136.00 $ 5.00 $ - $ (18.00) $ 1,601.80 $ 485.60 $ - $ 42.20 $ - $ 1,275.40 $ 283.50 $ -
$ - $ - $ 4,300.20 $ 1,850.80 $ - $ 8.44 $ - $ 2,637.50 $ 635.00 $ - $ - $ - $ 2,132.20 $ 586.50 $ - $ 328.20 $ - $ 3,375.50 $ 446.20 $ - $ 9.49 $ - $ 546.20 $ 173.10 $ -
$ 1,183.20 $ (68.20) $ 6,220.10 $ 1,424.00 $ - $ 2.00 $ - $ 1,646.70 $ 426.40 $ - $ 27.30 $ - $ (2,506.90) $ (896.70) $ 278.40 $ 1,169.00 $ - $ 22,493.00 $ 3,425.00 $ -
$ 4.00 $ - $ 8,117.00 $ 2,903.00 $ 8.00 $ 84.00 $ - $ 3,568.00 $ 1,464.00 $ -
$ 192.60 $ - $ 4,306.10 $ 451.00 $ -
$ 246.70 $ - $ 2,496.20 $ 777.00 $ - $ 8.30 $ - $ 409.00 $ (41.50) $ - $ 33.00 $ - $ 1,079.70 $ 120.60 $ 107.10 $ 974.00 $ - $ 8,793.00 $ 1,206.00 $ -
$ - $ - $ 4,271.10 $ 1,988.80 $ -
Interest and Invest. Income
[LTM] ($USDmm, Historical rate)
Impairment of Goodwill [LTM]
($USDmm, Historical rate)
EBT Incl Unusual Items [LTM] ($USDmm,
Historical rate)
Income Tax Expense [LTM]
($USDmm, Historical rate)
Pref. Dividends and Other Adj.
[LTM] ($USDmm, Historical rate)
$ 3,999.00 $ - $ 61,372.00 $ 15,685.00 $ -
$ 20.00 $ - $ 1,670.00 $ 223.00 $ -
$ 87.00 $ (4.00) $ 1,894.00 $ 315.00 $ - $ 12.30 $ - $ 1,908.90 $ 367.90 $ - $ 15.70 $ - $ 2,706.70 $ 674.50 $ - $ 43.00 $ - $ 2,426.00 $ 254.00 $ - $ 95.00 $ - $ 22,928.00 $ 8,024.00 $ - $ 49.00 $ - $ 2,074.80 $ 847.30 $ - $ 66.70 $ - $ 2,258.40 $ 733.80 $ - $ 342.30 $ - $ 5,730.50 $ 913.50 $ 39.40
$ 272.00 $ - $ 5,076.20 $ 707.00 $ - $ 20.00 $ - $ 4,880.00 $ (29.00) $ - $ 344.00 $ - $ 6,874.60 $ 1,551.20 $ - $ 46.10 $ - $ 11,072.90 $ 3,246.20 $ - $ - $ - $ 3,029.30 $ 796.90 $ 107.40 $ 21.00 $ - $ 1,073.00 $ 97.00 $ - $ 52.10 $ - $ 5,180.60 $ 1,304.10 $ - $ 5.00 $ - $ (250.00) $ (331.00) $ - $ 130.00 $ - $ 4,304.80 $ 1,641.00 $ - $ 108.00 $ - $ 4,419.00 $ 998.00 $ - $ 191.40 $ - $ 7,689.50 $ 1,734.90 $ - $ 46.90 $ - $ 4,092.60 $ 569.00 $ - $ - $ - $ 3,668.50 $ 953.90 $ - $ - $ - $ 3,668.50 $ 953.90 $ - $ 47.20 $ - $ 2,774.40 $ 943.90 $ - $ 7.00 $ - $ 2,486.00 $ 45.00 $ - $ 7.00 $ - $ 2,486.00 $ 45.00 $ - $ 65.00 $ - $ 648.00 $ 40.00 $ - $ 28.00 $ - $ 2,281.00 $ 620.00 $ - $ 26.00 $ - $ 2,619.00 $ 487.70 $ -
$ 24.90 $ - $ 5,177.60 $ 1,694.50 $ - $ - $ - $ (69.00) $ (3,123.00) $ -
$ - $ - $ 3,452.50 $ 949.50 $ - $ 769.60 $ (7.50) $ 3,123.50 $ 555.00 $ 186.30
$ 2,378.50 $ - $ 22,076.40 $ 5,379.70 $ - $ 127.10 $ - $ 6,964.60 $ 2,123.90 $ - $ 572.90 $ - $ 9,423.00 $ 2,101.30 $ - $ 37.50 $ - $ 5,062.60 $ 1,442.40 $ - $ 1,449.30 $ (1.51) $ 8,423.10 $ 1,892.40 $ 160.90
$ 92.80 $ - $ 4,251.60 $ 1,050.80 $ - $ 198.80 $ - $ 835.90 $ 240.70 $ - $ 854.40 $ - $ 5,588.20 $ 1,434.70 $ - $ 548.30 $ - $ 3,077.30 $ 608.60 $ - $ 37.80 $ (97.70) $ 6,917.70 $ 2,293.30 $ - $ 16.70 $ - $ 1,638.30 $ 292.70 $ - $ - $ - $ 3,033.00 $ 1,146.00 $ - $ 1,005.00 $ - $ 12,920.00 $ 2,181.00 $ -
$ 264.00 $ - $ 8,641.00 $ 2,547.00 $ 132.80 $ - $ - $ 5,751.50 $ 447.60 $ - $ 20.90 $ - $ 2,678.40 $ 465.20 $ 31.80 $ 711.30 $ - $ 3,062.40 $ 1,027.80 $ -
$ 106.30 $ - $ 2,288.10 $ 773.90 $ -
$ 107.00 $ - $ 3,742.00 $ 1,121.00 $ - $ 225.00 $ - $ 13,835.00 $ 5,151.00 $ -
$ - $ (18.00) $ 1,434.30 $ 268.60 $ - $ 5.76 $ - $ 1,734.10 $ 416.20 $ - $ - $ - $ 1,734.80 $ 546.20 $ - $ 32.40 $ 1.78 $ 4,497.20 $ 1,206.40 $ - $ 41.00 $ - $ 3,619.00 $ 1,243.00 $ -
$ 8.88 $ - $ 1,529.20 $ 446.40 $ - $ 1.19 $ - $ 345.70 $ (29.30) $ 44.00 $ 275.20 $ (3.57) $ 2,527.60 $ 448.60 $ - $ 13.90 $ 176.10 $ 1,555.90 $ 313.50 $ - $ 6.00 $ - $ 2,731.00 $ 1,009.00 $ 1.00 $ 21.00 $ - $ 7,943.00 $ 3,135.00 $ 25.00 $ 102.20 $ - $ 2,100.00 $ 597.50 $ - $ 242.80 $ - $ 13,490.70 $ 3,990.30 $ - $ 0.80 $ - $ 3,800.40 $ 1,021.00 $ -
$ 90.00 $ (2.22) $ 2,878.60 $ 816.30 $ - $ 26.00 $ - $ 2,252.90 $ 664.40 $ 0.80 $ - $ - $ 7,217.00 $ 2,486.00 $ - $ 325.60 $ - $ 3,268.40 $ 862.80 $ - $ 55.50 $ - $ 2,686.40 $ 400.90 $ - $ 523.10 $ (47.80) $ 8,689.00 $ 2,006.80 $ - $ 320.40 $ (55.80) $ 3,799.50 $ 659.40 $ - $ 20.40 $ - $ 1,453.20 $ 556.20 $ -
$ - $ - $ 2,759.00 $ 672.00 $ - $ 38.00 $ - $ 3,939.00 $ 1,180.00 $ 5.00 $ 105.00 $ - $ 2,491.00 $ 453.00 $ 10.00 $ 38.90 $ - $ 3,686.80 $ 1,276.10 $ - $ - $ - $ 2,123.00 $ 172.00 $ - $ 64.00 $ - $ 2,297.00 $ 437.00 $ -
$ 10.10 $ - $ 1,422.30 $ 324.30 $ - $ 100.60 $ - $ 2,926.60 $ 482.40 $ - $ - $ - $ 2,316.00 $ 697.00 $ - $ 215.60 $ - $ 3,218.60 $ 379.90 $ -
$ 48.80 $ - $ 1,604.50 $ 204.20 $ 221.70 $ 304.30 $ (26.70) $ 5,776.00 $ 2,072.30 $ - $ - $ - $ 2,583.00 $ 6.20 $ 8.70 $ 14.00 $ - $ 2,140.00 $ 893.00 $ - $ 33.10 $ - $ 4,188.00 $ 1,421.30 $ -
$ - $ - $ 9,980.00 $ 799.00 $ - $ 182.00 $ - $ 10,558.00 $ 3,053.00 $ 25.00 $ 22.80 $ (73.10) $ 872.20 $ 349.50 $ - $ 21.00 $ - $ 2,798.00 $ 955.00 $ 2.00 $ 54.50 $ - $ 1,712.10 $ 375.80 $ -
$ 242.00 $ - $ 9,809.00 $ 2,557.00 $ - $ 64.60 $ - $ 2,407.40 $ 317.00 $ - $ 75.30 $ - $ 2,117.40 $ 651.40 $ - $ 286.60 $ - $ 4,019.60 $ 1,153.30 $ - $ 48.10 $ - $ 5,642.90 $ 1,603.60 $ - $ 15.00 $ - $ 4,156.00 $ 1,137.00 $ - $ - $ - $ 8,040.00 $ (440.00) $ 484.00
$ 8.10 $ - $ 2,454.40 $ 733.20 $ - $ 179.00 $ - $ 12,757.00 $ (962.00) $ - $ - $ - $ 18,614.00 $ 3,540.00 $ -
$ 114.60 $ - $ 1,432.40 $ 1,019.60 $ - $ 27.30 $ - $ 2,774.40 $ 645.20 $ - $ - $ - $ 4,297.00 $ 1,212.00 $ - $ 76.60 $ - $ 2,572.00 $ 812.90 $ - $ 22.20 $ - $ 3,027.40 $ 734.10 $ - $ 6.89 $ (11.10) $ 1,771.30 $ 616.80 $ -
$ 54.00 $ - $ 3,199.00 $ (1,045.00) $ - $ 119.60 $ - $ 4,705.10 $ 1,399.00 $ - $ 934.30 $ - $ 5,761.20 $ 1,476.80 $ - $ 327.20 $ - $ 6,924.10 $ 2,562.30 $ - $ 104.00 $ - $ 6,668.00 $ 1,664.00 $ - $ 254.00 $ - $ 4,650.00 $ 146.00 $ - $ 262.90 $ - $ 3,794.30 $ 827.70 $ - $ 56.00 $ - $ 2,816.00 $ 838.00 $ - $ 217.50 $ - $ 1,670.70 $ (7.20) $ - $ 26.70 $ - $ 693.30 $ 66.30 $ - $ 22.60 $ - $ 4,295.30 $ 977.60 $ - $ - $ - $ 2,931.00 $ 824.00 $ - $ 192.00 $ - $ 12,799.00 $ 2,432.00 $ -
$ 96.00 $ - $ 12,443.00 $ 607.00 $ - $ 3.00 $ - $ 1,203.00 $ 397.00 $ -
$ 30.70 $ - $ 956.50 $ 234.60 $ -
$ 71.30 $ - $ 5,845.90 $ 1,543.60 $ - $ 128.00 $ - $ 5,176.00 $ 581.00 $ - $ 128.00 $ - $ 19,237.00 $ 3,296.00 $ - $ 11.00 $ 10.00 $ 1,841.00 $ 1,338.00 $ - $ 284.80 $ - $ 4,066.40 $ 599.90 $ -
$ 19.90 $ - $ 8,840.20 $ 2,521.30 $ - $ 4.00 $ - $ 854.00 $ 147.00 $ - $ 12.90 $ (166.60) $ 1,143.30 $ 353.70 $ - $ 14.00 $ - $ 2,948.00 $ 903.00 $ -
$ 5.53 $ - $ 1,263.90 $ 276.70 $ - $ 41.60 $ (2.25) $ 780.10 $ 315.90 $ - $ 243.90 $ - $ 18,020.70 $ 5,199.70 $ - $ 174.10 $ - $ 3,580.20 $ 932.50 $ - $ 440.30 $ (441.40) $ 4,559.80 $ 1,342.40 $ - $ 8.82 $ - $ 2,233.10 $ 249.30 $ - $ 32.60 $ - $ 2,001.90 $ 485.60 $ - $ - $ 104.00 $ 5,337.00 $ 1,247.00 $ - $ 9.00 $ - $ 4,797.00 $ 1,999.00 $ 11.00 $ 33.30 $ (97.70) $ 6,764.40 $ 2,197.80 $ - $ 20.00 $ - $ 5,240.00 $ 1,366.00 $ 4.00 $ 37.00 $ - $ 5,360.00 $ 1,344.00 $ - $ 7.80 $ - $ 6,841.90 $ 2,142.60 $ - $ 18.00 $ (290.00) $ 2,952.00 $ 847.00 $ - $ 409.00 $ - $ 4,384.00 $ 737.00 $ - $ 319.00 $ - $ 6,831.00 $ 1,321.00 $ - $ 35.50 $ - $ 2,060.60 $ 512.00 $ - $ 997.00 $ - $ 19,563.00 $ 2,977.00 $ -
$ 600.70 $ - $ 2,738.10 $ 406.80 $ - $ 84.50 $ - $ 3,052.50 $ 713.70 $ - $ 46.10 $ - $ 1,430.30 $ 437.90 $ - $ - $ - $ 1,099.00 $ 239.00 $ -
$ 74.00 $ - $ 1,991.00 $ 695.00 $ - $ 5.56 $ - $ 1,062.40 $ 384.00 $ -
$ 23.60 $ - $ 1,531.60 $ 235.60 $ - $ 21.80 $ - $ 2,296.60 $ 586.90 $ - $ 42.00 $ (145.00) $ 1,261.00 $ 260.00 $ - $ 31.70 $ - $ 4,367.00 $ 630.90 $ - $ 83.10 $ (339.40) $ 13,423.20 $ 4,178.40 $ - $ 94.10 $ - $ 1,667.20 $ 256.70 $ -
$ 7.87 $ - $ 191.00 $ 27.90 $ -
$ 82.00 $ - $ 3,624.00 $ 1,126.00 $ - $ 22.00 $ - $ 1,219.20 $ 271.70 $ - $ 14.00 $ - $ 4,459.00 $ 629.00 $ - $ 36.80 $ - $ 276.00 $ 85.40 $ -
$ 172.10 $ (125.60) $ 13,769.50 $ 3,672.60 $ - $ 304.00 $ - $ 6,981.00 $ 1,719.00 $ - $ 8.00 $ - $ 2,465.00 $ 852.00 $ 6.00 $ - $ - $ 2,796.00 $ 662.00 $ - $ 34.00 $ - $ 7,870.00 $ 1,054.00 $ - $ 15.40 $ - $ 7,120.10 $ 1,462.00 $ - $ 50.40 $ (60.50) $ 8,919.50 $ 2,512.30 $ - $ 44.00 $ - $ 1,057.00 $ 154.00 $ -
$ 10.00 $ - $ 168.00 $ (543.00) $ -
$ 598.00 $ - $ 11,505.00 $ 2,519.00 $ - $ - $ (88.80) $ 3,381.60 $ 324.30 $ 206.60 $ - $ - $ 1,580.00 $ 202.00 $ -
$ 94.00 $ - $ 8,673.00 $ 1,978.00 $ 5.00 $ 70.00 $ - $ 1,846.90 $ 453.10 $ - $ 394.80 $ - $ 6,505.90 $ 2,458.90 $ - $ 471.00 $ - $ 7,220.00 $ 1,006.00 $ 1.00 $ 20.00 $ - $ 619.00 $ (216.00) $ - $ 124.00 $ - $ 9,295.00 $ 2,522.00 $ 19.00 $ 27.00 $ - $ 2,961.00 $ 845.00 $ 6.00 $ - $ - $ 2,112.00 $ 562.00 $ - $ 13.40 $ - $ 991.20 $ 38.60 $ 6.69 $ 51.50 $ - $ 1,208.50 $ 303.90 $ - $ 129.30 $ - $ 2,873.90 $ 724.60 $ - $ 0.63 $ - $ 656.30 $ 166.10 $ - $ 197.50 $ (274.30) $ 1,522.20 $ 657.80 $ 30.50 $ 1,736.70 $ - $ 13,289.20 $ 1,717.30 $ - $ 236.30 $ (160.90) $ 4,884.90 $ 1,289.50 $ -
$ 1,001.70 $ - $ 5,634.50 $ 1,393.00 $ -
$ 4.65 $ - $ 1,410.00 $ - $ 269.30 $ 635.00 $ - $ 6,833.00 $ 1,131.00 $ -
$ 14.00 $ - $ 2,997.00 $ 811.00 $ 31.00 $ 37.20 $ - $ 2,709.40 $ 630.20 $ - $ 6.28 $ - $ 1,215.60 $ 418.20 $ -
$ 564.40 $ - $ 5,436.20 $ 1,439.80 $ 0.30
$ 9.31 $ - $ 1,919.70 $ 446.70 $ - $ 9.31 $ - $ 1,919.70 $ 446.70 $ - $ 9.00 $ - $ 8,863.00 $ 3,362.00 $ - $ 11.00 $ (116.00) $ (373.00) $ 404.00 $ - $ 11.00 $ (116.00) $ (373.00) $ 404.00 $ - $ 24.60 $ - $ 12,741.30 $ 3,232.00 $ - $ 30.00 $ - $ 2,523.20 $ 708.50 $ - $ 4,706.10 $ 30.70 $ 7,318.00 $ 862.70 $ - $ 27.50 $ - $ 100.70 $ (117.00) $ - $ 1,702.40 $ - $ 23,538.20 $ 6,384.90 $ 1,914.20 $ 4.48 $ - $ 1,319.00 $ 43.50 $ - $ 50.60 $ - $ 5,603.30 $ 788.00 $ - $ 176.50 $ - $ 5,109.90 $ 1,303.90 $ - $ 174.50 $ - $ 6,798.40 $ 733.10 $ - $ - $ 24.20 $ 2,475.40 $ 195.50 $ - $ 62.20 $ - $ 2,224.40 $ 480.90 $ - $ 29.00 $ - $ 1,846.00 $ 349.00 $ - $ 61.50 $ - $ 2,389.40 $ 1,232.50 $ - $ 74.80 $ - $ 2,223.60 $ 629.50 $ - $ 12.70 $ - $ 247.70 $ (163.30) $ - $ 1,445.90 $ - $ 7,971.60 $ 2,177.80 $ - $ - $ 103.70 $ 2,174.40 $ 35.40 $ 3.34 $ 72.20 $ - $ 3,402.20 $ 538.40 $ - $ 27.80 $ - $ 2,384.40 $ 380.80 $ - $ 11,473.80 $ - $ 9,381.70 $ 4,313.10 $ - $ 113.50 $ - $ 1,887.30 $ 741.40 $ - $ 23.00 $ - $ 3,635.00 $ 1,069.00 $ - $ 3.00 $ (333.00) $ 781.00 $ 157.00 $ - $ 108.00 $ - $ 4,198.60 $ 1,379.70 $ -
$ 21.00 $ - $ 1,945.00 $ 286.00 $ - $ 58.80 $ - $ 5,128.60 $ 823.70 $ - $ 150.00 $ - $ 1,348.00 $ 162.00 $ - $ - $ - $ 1,433.00 $ 483.40 $ - $ 283.00 $ - $ 2,202.00 $ 835.00 $ 55.00
$ 151.60 $ - $ 11,318.40 $ 1,639.80 $ -
$ 58.50 $ - $ 1,713.30 $ 201.60 $ - $ - $ - $ 4,581.00 $ 1,445.00 $ - $ 298.90 $ - $ 4,969.90 $ 1,152.40 $ - $ 1,265.70 $ (4.50) $ (96.70) $ 340.60 $ 278.80 $ 64.10 $ (183.30) $ 4,171.80 $ 1,317.10 $ - $ 398.10 $ (14.90) $ 6,592.70 $ 1,337.70 $ - $ 34.00 $ - $ 2,188.00 $ 699.00 $ 147.00 $ 14.00 $ - $ 4,572.00 $ 1,321.00 $ 42.00 $ 287.00 $ - $ 4,564.00 $ 274.00 $ 2.00 $ 684.00 $ - $ 9,159.00 $ 1,920.00 $ - $ 89.00 $ - $ 8,759.00 $ 808.00 $ 388.00 $ 18.60 $ - $ 1,519.20 $ 413.40 $ - $ 28.00 $ - $ 11,769.00 $ 4,329.00 $ - $ - $ - $ 4,773.00 $ 1,427.00 $ 540.00 $ - $ - $ 3,074.00 $ 1,009.00 $ 17.00 $ 72.70 $ - $ 3,225.70 $ 569.70 $ -
$ 173.00 $ - $ 13,453.00 $ 3,328.00 $ 253.00 $ 15.20 $ - $ 3,746.50 $ 1,422.30 $ - $ 120.00 $ - $ 15,211.00 $ 5,572.00 $ - $ 43.10 $ - $ 1,954.70 $ (44.20) $ -
$ 229.00 $ (3.00) $ 5,921.00 $ 1,467.00 $ 11.00 $ 325.00 $ - $ 3,071.00 $ (848.00) $ - $ 1,570.60 $ - $ 30,511.50 $ 7,771.90 $ 83.10 $ 38.00 $ - $ 4,338.00 $ 1,160.00 $ -
$ 8.00 $ - $ 2,552.00 $ 913.00 $ - $ 293.20 $ - $ 8,051.50 $ 2,153.40 $ - $ 293.20 $ - $ 8,051.50 $ 2,153.40 $ - $ 9.00 $ - $ 6,717.00 $ 2,511.00 $ - $ 41.00 $ - $ 7,621.00 $ 2,620.00 $ - $ 100.00 $ - $ 6,046.00 $ 1,911.00 $ - $ - $ - $ 11,152.00 $ 4,535.00 $ - $ - $ - $ 3,203.00 $ 807.00 $ 3.00 $ 57.00 $ - $ 22,615.00 $ 8,094.00 $ - $ 35.50 $ (8.88) $ 3,621.50 $ 1,195.00 $ - $ - $ - $ 8,012.00 $ 2,021.00 $ - $ 93.30 $ - $ 1,362.70 $ 326.50 $ - $ 67.00 $ - $ 1,377.00 $ 258.00 $ -
$ 1,265.70 $ - $ 1,927.70 $ 1,292.60 $ - $ 60.10 $ - $ 2,021.50 $ 562.50 $ -
$ 84.00 $ - $ 21,569.00 $ 6,302.00 $ - $ - $ - $ 5,188.00 $ 997.00 $ -
$ 6.00 $ (10.00) $ 1,709.00 $ 590.00 $ - $ - $ (899.90) $ 773.30 $ 470.10 $ - $ 102.90 $ (20.10) $ 1,606.00 $ 374.90 $ -
Income Statement/ Flow Numbers (Last Twelve Months) Balance Sheet (Most recent quarter)
$ 2,308.00 $ 8,671.00 9,430.0 $ 34,051.00 $ 12,361.00 $ 3,538.00 $ 4,861.00 9,639.0 $ 40,809.00 $ 7,721.00 $ - NA 0 NA $ 8,912.00 $ - NA 0 NA $ 37,845.00 $ 4,905.60 $ 956.50 3,609.4 $ 20,609.00 $ 27.20 $ 4,029.00 $ 258.00 9,787.0 $ 18,380.00 $ 6,362.00 $ 1,420.80 $ 1,927.70 1,546.7 $ 16,023.20 $ 2,291.90 $ 767.70 $ 811.50 5,433.2 $ 12,367.40 $ 1,916.60
$ 19,066.20 $ 597.00 10,636.8 $ 71,882.60 $ 20,662.20 $ 1,461.30 $ 21,704.00 15,044.6 $ 48,263.40 $ 23,516.70 $ 1,501.30 $ 8,852.70 1,150.2 $ 18,055.30 $ 6,225.20 $ 6,400.30 $ 18,653.40 10,447.9 $ 122,976.50 $ 12,723.00 $ 762.00 $ 931.10 5,037.4 $ 13,293.50 $ 3,476.80
$ 15,546.50 $ 2,459.00 18,195.8 $ 68,433.30 $ 13,209.00 $ 620.90 $ 6,354.50 1,830.3 $ 12,511.50 $ 3,116.60 $ 7,554.70 $ 1,566.30 46,625.8 $ 143,607.70 $ 32,770.00 $ 9,406.00 $ 32,753.00 16,028.0 $ 159,948.00 $ 3,938.00
$ 2,298.00 $ 1,969.00 5,285.0 $ 32,934.00 $ 13,878.00 $ 13,656.00 $ 27,177.00 3,815.0 $ 70,897.00 $ 18,988.00
$ 2,245.30 $ 5,653.00 9,139.4 $ 24,382.10 $ 1,368.30
$ 3,884.10 $ 34,259.30 7,683.9 $ 75,768.90 $ 36,439.40 $ 212.20 $ 44,262.20 52.5 $ 61,442.00 $ 21,183.00 $ 530.40 $ 10,452.00 4,997.2 $ 30,655.50 $ 18,679.10 $ 3,485.00 $ 4,912.00 14,802.0 $ 78,150.00 $ 35,323.00
$ 2,546.00 $ 2,006.60 17,562.2 $ 64,399.90 $ 16,969.50
Cash And Equivalents
[Latest Quarter] ($USDmm,
Historical rate)
Net Property, Plant &
Equipment [Latest Quarter]
($USDmm, Historical rate)
Goodwill [Latest Quarter]
($USDmm, Historical rate)
Total Assets [Latest Quarter]
($USDmm, Historical rate)
Total Debt [Latest Quarter]
($USDmm, Historical rate)
$ 20,484.00 $ 27,010.00 5,414.0 $ 321,686.00 $ 87,039.00
$ 2,828.00 $ 905.00 3,305.0 $ 13,699.00 $ 3,343.00
$ 701.00 $ 9,853.00 0 $ 39,853.00 $ 7,073.00 $ 3,274.30 $ 1,784.30 2,915.5 $ 18,242.90 $ 2,969.50 $ 3,617.10 $ 1,804.30 1,355.0 $ 16,916.10 $ - $ 3,915.00 $ 6,613.00 11,848.0 $ 64,419.00 $ 17,739.00 $ 5,895.00 $ 123,922.00 105,271.0 $ 402,975.00 $ 125,221.00 $ 1,258.70 $ 1,536.60 0 $ 13,534.50 $ 3,440.10 $ 2,776.60 $ 701.00 1,698.5 $ 34,337.40 $ 2,007.70 $ 1,721.20 $ 1,676.60 2,289.3 $ 24,733.20 $ 5,953.50
$ 3,889.20 $ 28,477.50 0 $ 82,170.50 $ 17,756.40 $ - NA 0 NA $ 3,168.00 $ 1,384.80 $ 13,938.10 17,917.2 $ 86,027.10 $ 21,614.10 $ 6,729.60 $ 59,420.00 0 $ 205,296.50 $ 105,095.30 $ 1,061.30 $ 16,668.60 6,565.9 $ 37,903.10 $ 16,377.50 $ - NA 0 NA $ 11,931.00 $ 2,084.80 $ 2,387.00 3,419.7 $ 22,104.90 $ 6,534.50 $ 237.00 $ 1,500.00 6,498.0 $ 17,697.00 $ 5,425.00 $ 3,279.50 $ 12,894.80 0 $ 32,188.30 $ 3,458.30 $ 3,432.00 $ 4,790.00 6,875.0 $ 33,727.00 $ 6,826.00 $ 2,502.00 $ 4,352.60 0 $ 48,177.70 $ 26,896.00 $ 746.10 $ 21,161.10 0 $ 57,829.50 $ 18,694.90 $ 163.80 $ 25,111.00 0 $ 28,241.60 $ 8,146.90 $ 163.80 $ 25,111.00 0 $ 28,241.60 $ 8,146.90 $ 5,277.50 $ 11,256.80 4,061.3 $ 44,730.60 $ 6,035.60 $ 462.00 $ 32,864.00 2,964.0 $ 39,332.00 $ 9,435.00 $ 462.00 $ 32,864.00 2,964.0 $ 39,332.00 $ 9,435.00 $ 4,894.00 $ 11,194.00 6,708.0 $ 76,402.00 $ 37,112.00 $ 179.00 $ 1,345.00 6,531.0 $ 23,848.00 $ 8,957.00 $ 5,522.60 $ 891.30 4,865.8 $ 26,753.70 $ 14,303.50
$ 2,599.00 $ 43,570.70 0 $ 52,866.90 $ 13,205.10 $ 1,165.00 $ 32,881.00 30,165.0 $ 148,897.00 $ 62,003.00
$ 6,303.30 $ 18,193.20 0 $ 47,998.40 $ 7,375.50 $ 12,088.30 $ 10,283.30 954.5 $ 118,861.20 $ 40,547.30
$ - NA 0 NA $ 775.00 $ 14,854.90 $ 151.30 8.32 $ 54,575.70 $ 14,091.10 $ 12,167.50 $ 125,630.70 948.2 $ 211,888.50 $ 30,544.70 $ 10,995.50 $ 55,385.10 0 $ 85,654.30 $ 13,187.30 $ 38,702.60 $ 5,814.80 759.5 $ 201,385.10 $ 42,745.20
$ - NA 0 NA $ 15,917.30 $ - NA 0 NA $ 23,080.80 $ 11,273.60 $ 903.90 30.2 $ 113,344.70 $ 13,198.30 $ 634.70 $ 40,531.60 0 $ 45,328.10 $ 14,701.70 $ 3,370.50 $ 13,444.40 12,500.4 $ 69,858.40 $ 11,529.80 $ 346.10 $ 9,107.90 0 $ 13,754.50 $ 55.50 $ 3,224.00 $ 1,561.00 6,007.0 $ 60,762.00 $ 5,051.00 $ 7,631.00 $ 3,506.00 26,625.0 $ 121,652.00 $ 28,643.00
$ 2,150.50 $ 23,480.10 2,842.6 $ 936,468.90 $ 115,363.10 $ 19,903.80 $ 23,974.60 33,421.1 $ 136,989.20 $ 43,575.10 $ 428.40 $ 16,504.10 2,754.0 $ 26,655.70 $ 7,389.70 $ - NA 0 NA $ 177.50
$ 1,684.50 $ 1,287.40 2,457.9 $ 13,140.10 $ 908.80
$ 1,298.00 $ 3,837.00 2,181.0 $ 12,623.00 $ 6,523.00 $ 2,807.00 $ 35,656.00 36,652.0 $ 177,924.00 $ 60,428.00
$ 4,640.00 $ 2,775.20 328.2 $ 22,614.50 $ 3,357.50 $ 512.70 $ 1,218.50 5,427.0 $ 13,884.50 $ 4,892.70 $ 177.30 $ 3,632.10 7,356.8 $ 17,717.40 $ 8,033.50 $ 1,910.30 $ 10,657.70 7,354.0 $ 38,236.30 $ 5,808.40 $ 3,379.00 $ 17,043.00 0 $ 33,163.00 $ 5,535.00
$ 1,548.10 $ 14,001.90 0 $ 34,970.30 $ 9,561.90 $ 156.20 $ 9,714.10 5,750.0 $ 22,171.70 $ 12,593.00 $ 5,916.50 $ 9,601.40 193.4 $ 51,475.00 $ 6,163.30 $ 556.60 $ 2,389.60 674.3 $ 7,562.70 $ 3,143.30 $ 603.00 $ 30,782.00 0 $ 34,681.00 $ 10,519.00 $ 1,127.00 $ 9,981.00 38,190.0 $ 92,748.00 $ 28,636.00 $ 3,159.00 $ 3,664.30 3,130.4 $ 21,133.40 $ 6,575.40 $ 14,137.00 $ 43,590.20 813.8 $ 264,281.50 $ 125,680.90 $ 971.40 $ 2,255.10 21,580.9 $ 41,297.50 $ 8,312.20
$ 725.20 $ 5,356.20 12,762.5 $ 36,402.90 $ 12,587.00 $ 3,134.90 $ 4,994.70 823.6 $ 58,606.40 $ 37,266.40 $ 1,638.00 $ 24,105.00 9,794.0 $ 50,948.00 $ 7,565.00 $ 6,689.80 $ 13,815.40 0 $ 46,827.70 $ 3,395.60 $ 2,301.10 $ 8,771.20 12,612.6 $ 40,372.00 $ 7,150.90 $ 8,003.80 $ 49,865.10 0 $ 159,327.00 $ 69,888.40 $ 1,447.80 $ 5,159.60 3,588.2 $ 37,877.10 $ 13,787.60 $ 3,349.40 $ 2,750.80 0 $ 24,449.80 $ 14,237.10
$ 251.00 $ 48,888.00 6,405.0 $ 69,599.00 $ 34,735.00 $ 6,179.00 $ 78,216.00 16,354.0 $ 129,686.00 $ 50,176.00 $ 4,452.00 $ 9,654.00 4,267.0 $ 42,481.00 $ 11,356.00 $ 1,548.90 $ 61,085.40 0 $ 74,982.50 $ 32,096.10 $ 494.00 $ 3,506.00 13,434.0 $ 31,237.00 $ 8,450.00 $ 1,753.00 $ 1,526.00 4,727.0 $ 20,502.00 $ 9,031.00
$ 180.60 $ 3,292.90 6,515.5 $ 18,378.80 $ 6,662.60 $ 3,489.00 $ 8,251.90 4,007.7 $ 37,590.30 $ 9,348.80 $ 3,182.00 $ 2,931.00 3,909.0 $ 21,743.00 $ 6,646.00 $ 5,411.90 $ 12,396.30 3,969.9 $ 34,409.70 $ 6,320.00
$ 789.30 $ 48,530.70 58.7 $ 63,756.30 $ 31,500.20 $ 6,124.70 $ 83,436.10 15,337.9 $ 174,192.90 $ 55,380.10 $ - NA 0 NA $ 22,806.90 $ 1,897.00 $ 71,214.00 6,672.0 $ 114,535.00 $ 36,051.00 $ 2,304.70 $ 1,255.50 29,278.3 $ 50,909.30 $ 16,108.50
$ - NA 0 NA $ 44,471.00 $ 6,038.00 $ 7,899.00 18,085.0 $ 59,674.00 $ - $ 3,725.60 $ 1,177.80 173.1 $ 11,967.70 $ 2,649.40 $ 2,989.00 $ 24,804.00 6,783.0 $ 45,575.00 $ 13,782.00 $ 2,992.30 $ 4,729.70 0 $ 25,465.70 $ 6,035.00
$ 7,665.00 $ 34,341.00 0 $ 234,963.00 $ 137,224.00 $ 2,037.30 $ 3,829.50 0 $ 13,276.40 $ 3,226.40 $ 629.80 $ 3,734.60 13,487.9 $ 26,658.50 $ 9,043.20 $ 1,332.00 $ 8,688.80 24,316.3 $ 49,542.00 $ 16,335.60 $ 5,246.10 $ 5,968.10 0 $ 25,278.20 $ 1,594.10 $ 2,303.00 $ 3,445.00 11,581.0 $ 32,668.00 $ 3,886.00 $ 10,591.00 $ 51,453.00 69,988.0 $ 387,694.00 $ 149,432.00
$ 765.70 $ 3,655.30 8,758.2 $ 21,913.10 $ 8,871.90 $ 13,332.00 $ 34,713.00 0 $ 217,576.00 $ 79,100.00 $ 31,611.00 $ 2,714.00 1,172.0 $ 56,609.00 $ 28,176.00
$ 6,008.10 $ 14,285.80 7,637.1 $ 76,549.10 $ 25,212.10 $ 1,012.80 $ 4,126.30 0 $ 10,661.70 $ 434.50 $ 677.00 $ 15,875.00 0 $ 33,127.00 $ 31,524.00 $ 2,838.60 $ 9,852.90 0 $ 43,009.60 $ 16,224.10 $ 1,919.00 $ 2,946.30 0 $ 26,510.10 $ 2,093.40 $ 1,696.80 $ 1,440.40 44.4 $ 5,827.80 $ 41.50
$ 10,743.00 $ 6,348.00 24,027.0 $ 78,821.00 $ 16,265.00 $ 8,408.10 $ 22,341.50 0 $ 116,310.50 $ 35,318.30 $ 19,512.10 $ 9,834.80 19.3 $ 66,926.50 $ 10,208.00 $ 16,585.60 $ 64,442.20 0 $ 167,745.70 $ 59,913.80 $ 6,431.00 $ 5,725.00 17,846.0 $ 53,556.00 $ 15,858.00 $ 5,636.00 $ 1,607.00 5,618.0 $ 27,224.00 $ 6,835.00 $ 2,335.80 $ 68,797.80 9,575.7 $ 116,072.60 $ 34,803.60 $ 2,299.00 $ 1,702.00 4,711.0 $ 15,709.00 $ 7,693.00 $ 808.00 $ 2,583.90 0 $ 44,191.30 $ 20,607.80 $ - NA 0 NA $ 6,786.90 $ 3,967.80 $ 7,628.40 0 $ 20,011.20 $ 141.90 $ 4,763.00 $ 1,681.00 566.0 $ 11,875.00 $ - $ 4,752.00 $ 34,707.00 13,868.0 $ 112,217.00 $ 27,944.00
$ 9,039.00 $ 11,104.00 36,401.0 $ 115,606.00 $ 42,483.00 $ 638.00 $ 1,031.00 1,282.0 $ 4,250.00 $ 1,000.00
$ 1,021.60 $ 447.30 201.1 $ 6,174.70 $ -
$ 1,621.70 $ 6,283.90 14,691.4 $ 42,043.90 $ 6,421.10 $ 4,976.00 $ 33,747.00 0 $ 69,107.00 $ 11,339.00 $ - NA 0 NA $ 26,557.00 $ 467.00 $ 6,374.00 7,093.0 $ 31,879.00 $ 8,006.00 $ 435.80 $ 5,217.60 0 $ 14,650.10 $ 3,617.30
$ 3,330.80 $ 23,749.40 4,430.5 $ 59,329.00 $ 11,942.00 $ 346.00 $ 3,558.00 4,971.0 $ 15,319.00 $ 7,888.00 $ 1,146.40 $ 2,278.00 4,181.0 $ 26,649.50 $ 6,779.70 $ 884.00 $ 7,198.00 1,518.0 $ 14,899.00 $ 7,712.00
$ 2,566.50 $ 7,145.10 1,362.4 $ 17,103.60 $ 3,753.00 $ 2,089.60 $ 2,468.40 9,503.7 $ 34,744.00 $ 6,483.40 $ 2,914.90 $ 125,990.40 2.24 $ 151,950.00 $ 48,891.00 $ 9,296.30 $ 2,518.80 0 $ 15,765.70 $ - $ 1,489.40 $ 3,869.60 8,575.5 $ 37,090.60 $ 1,871.30 $ - NA 0 NA $ 10,273.60 $ 1,889.50 $ 13,870.60 12,738.7 $ 38,787.20 $ 10,514.20 $ 2,895.00 $ 5,369.00 10,791.0 $ 48,739.00 $ 14,304.00 $ 1,988.00 $ 20,274.00 1,074.0 $ 36,471.00 $ 15,811.00 $ 3,200.60 $ 12,530.40 11,784.1 $ 64,215.70 $ 9,722.90 $ 740.00 $ 10,057.00 543.0 $ 23,419.00 $ 9,270.00 $ 5,205.00 $ 698.00 1,814.0 $ 17,323.00 $ 3,326.00 $ - NA 0 NA $ 26,010.00 $ 5,464.00 $ 2,300.00 9,693.0 $ 58,315.00 $ 8,107.00 $ 3,060.00 $ 4,814.00 41,309.0 $ 98,601.00 $ 32,152.00 $ - NA 0 NA $ 24,286.00 $ 802.90 $ 4,418.90 0 $ 41,119.40 $ 14,811.50 $ 13,928.00 $ 19,224.00 17,907.0 $ 212,524.00 $ 75,932.00
$ 2,786.50 $ 3,281.80 729.0 $ 24,439.10 $ 1,730.30 $ 5,777.90 $ 6,938.20 0 $ 37,686.50 $ 3,661.20 $ 3,285.80 $ 34,896.20 0 $ 51,313.20 $ 22,907.30 $ 1,686.00 $ 8,465.00 20,751.0 $ 63,265.00 $ 17,151.00
$ 1,554.00 $ 5,231.00 4,020.0 $ 19,736.00 $ 9,081.00 $ 341.50 $ 144.60 1,283.6 $ 4,236.40 $ -
$ 2,300.90 $ 15,197.50 7.86 $ 32,996.10 $ 3,513.20 $ 1,562.40 $ 4,660.80 488.9 $ 14,891.00 $ 5.99 $ 1,714.00 $ 1,443.00 2,818.0 $ 16,723.00 $ 3,955.00 $ 182.90 $ 62,457.20 7,655.2 $ 84,882.60 $ 43,803.80 $ 4,368.10 $ 26,626.00 33,539.1 $ 127,914.90 $ 26,550.10 $ 790.90 $ 310.20 0 $ 6,885.10 $ 349.20
$ 969.20 $ 191.90 0 $ 12,347.30 $ 2,374.00
$ 681.00 $ 65,617.00 0 $ 87,864.00 $ 31,677.00 $ 2,951.70 $ 3,278.20 1,506.6 $ 13,101.50 $ 2,647.00 $ 2,659.00 $ 3,572.00 139.0 $ 21,156.00 $ 2,188.00 $ 5,771.90 $ 833.10 0 $ 13,131.60 $ -
$ 8,469.90 $ 92,183.00 11,423.6 $ 198,244.70 $ 42,529.00 $ 8,536.90 $ 47,753.10 0 $ 157,929.00 $ 65,426.70 $ 984.00 $ 29,467.00 0 $ 34,632.00 $ 10,385.00 $ 1,103.00 $ 3,334.00 12,464.0 $ 24,100.00 $ 6,390.00 $ 7,174.00 $ 16,199.00 31,406.0 $ 134,007.00 $ 26,566.00 $ 2,194.30 $ 4,260.10 0 $ 13,183.50 $ 68.80 $ 3,556.80 $ 24,191.40 2,344.5 $ 71,176.10 $ 2,196.70 $ 426.00 $ 485.00 618.0 $ 7,461.00 $ 1,448.00
$ 1,569.00 $ 2,366.00 8,910.0 $ 24,792.00 $ 9,382.00
$ 28,614.00 $ 4,108.00 35,350.0 $ 123,223.00 $ 54,056.00 $ 6,460.10 $ 28,104.80 29,979.5 $ 99,717.90 $ 37,272.50 $ 1,369.00 $ 1,451.00 4,068.0 $ 31,356.00 $ -
$ 10,256.00 $ 16,305.00 14,394.0 $ 73,897.00 $ 35,606.00 $ 631.90 $ 2,429.90 6,092.5 $ 33,980.80 $ 10,397.00 $ 17,984.90 $ 257,859.00 0 $ 360,713.10 $ 78,712.50 $ - NA 0 NA $ 44,185.00 $ - NA 0 NA $ 18,214.00 $ 4,884.00 $ 6,133.00 7,646.0 $ 35,577.00 $ 30,087.00 $ 2,337.00 $ 20,447.00 3,267.0 $ 50,254.00 $ 8,858.00 $ 627.00 $ 11,635.00 3,163.0 $ 19,886.00 $ 9,842.00 $ 375.10 $ 23,932.00 0 $ 30,888.20 $ 11,257.00 $ 831.30 $ 502.40 4.61 $ 3,236.30 $ 6.94 $ 2,202.90 $ 8,397.70 25.1 $ 13,549.80 $ 2,492.40 $ 38.80 $ 697.80 4.73 $ 1,278.80 $ 95.40 $ 5,654.60 $ 32,012.80 1,434.8 $ 61,228.10 $ 18,062.40 $ 20,685.50 $ 174,379.00 1,669.7 $ 264,557.10 $ 48,281.10 $ 5,426.40 $ 51,565.70 0 $ 78,984.80 $ 13,533.50
$ 12,442.90 $ 92,875.90 3,552.9 $ 149,549.90 $ 45,718.00
$ 57.20 $ 8,780.70 0 $ 9,865.80 $ 430.90 $ 5,946.00 $ 2,306.00 5,679.0 $ 52,359.00 $ 11,757.00
$ 2,342.00 $ 2,053.00 14,791.0 $ 29,452.00 $ 5,334.00 $ 1,188.50 $ 1,088.80 4,784.7 $ 22,912.90 $ 3,703.80 $ 2,186.30 $ 1,872.20 0 $ 6,828.00 $ 384.60
$ 804.50 $ 54,765.00 738.4 $ 97,843.90 $ 27,198.40
$ 280.50 $ 307.10 7,736.0 $ 16,051.70 $ 6,405.30 $ 280.50 $ 307.10 7,736.0 $ 16,051.70 $ 6,405.30 $ 1,898.00 $ 1,310.00 15,993.0 $ 51,792.00 $ 13,179.00 $ 8,250.00 $ 60,967.00 922.0 $ 90,388.00 $ 21,344.00 $ 8,250.00 $ 60,967.00 922.0 $ 90,388.00 $ 21,344.00 $ 2,888.50 $ 19,574.50 11,309.9 $ 76,405.00 $ 25,443.70 $ 2,613.10 $ 3,498.30 3,317.2 $ 32,181.70 $ 4,632.10 $ 12,899.70 $ 8,512.20 96.9 $ 81,709.60 $ 7,048.40 $ 1,115.20 $ 1,728.20 6,029.9 $ 14,381.30 $ 2,515.00 $ 75,531.60 $ 76,264.20 0 $ 222,291.30 $ 11,781.70 $ 656.20 $ 7,878.10 0 $ 10,387.40 $ 4,390.50 $ - NA 0 NA $ 19,420.00 $ 4,622.00 $ 2,667.30 25,039.1 $ 46,761.10 $ 8,147.00 $ 8,917.00 $ 45,686.20 0 $ 85,196.50 $ 18,059.40 $ 556.90 $ 10,965.50 0 $ 26,441.80 $ 1,749.00 $ 2,369.90 $ 2,913.00 19,118.2 $ 45,226.30 $ 8,726.70 $ 518.00 $ 31,487.00 2,150.0 $ 45,526.00 $ 17,295.00 $ 11,388.00 $ 18,330.20 1,808.3 $ 50,544.70 $ 9,344.30 $ 5,885.80 $ 7,317.20 0 $ 23,859.20 $ 124.10 $ 728.60 $ 6,527.70 14,850.6 $ 69,751.30 $ 23,726.00 $ 7,085.30 $ 11,054.50 27,043.1 $ 134,249.50 $ 31,875.20 $ 814.70 $ 24,531.40 0 $ 31,668.80 $ 23,078.50 $ 716.90 $ 8,056.60 0 $ 31,802.90 $ 6,849.10 $ 3,265.20 $ 16,266.00 0 $ 26,520.80 $ 3,771.70 $ 31,465.00 $ 38,049.80 14,373.8 $ 200,810.40 $ 120,473.40 $ 3,254.90 $ 7,513.40 5,576.9 $ 165,928.10 $ 10,533.60 $ - NA 0 NA $ 39,471.00 $ - $ 25,337.00 0 $ 35,937.00 $ 15,198.00 $ 2,128.80 $ 4,533.80 1,719.6 $ 14,329.50 $ 3,602.20
$ 2,953.00 $ 1,505.00 6,475.0 $ 20,187.00 $ 6,848.00 $ 2,327.40 $ 3,280.10 18.9 $ 79,213.90 $ 10,439.50 $ 1,960.00 $ 3,389.00 0 $ 21,493.00 $ 5,375.00 $ 3,919.30 $ 3,880.40 2,121.7 $ 16,721.80 $ 7,435.40 $ 5,352.00 $ 20,574.00 1,683.0 $ 64,272.00 $ 30,379.00
$ 14,809.20 $ 29,841.30 0 $ 54,857.50 $ 7,274.10
$ 6,113.50 $ 5,307.20 6,884.8 $ 37,539.50 $ 9,392.90 $ 1,480.00 $ 24,934.00 0 $ 37,288.00 $ 12,710.00 $ 431.10 $ 1,743.90 250.5 $ 13,996.20 $ 14.60 $ 3,545.20 $ 38,834.40 31,611.3 $ 135,634.20 $ 68,758.50 $ 2,644.60 $ 15,332.10 1,002.7 $ 32,246.40 $ 13,363.90 $ 9,659.40 $ 2,337.10 0 $ 64,835.10 $ 12,784.30 $ 6,984.00 $ 6,693.00 20,700.0 $ 57,920.00 $ 11,025.00 $ 1,369.00 $ 2,545.00 4,362.0 $ 16,216.00 $ 3,611.00 $ 8,986.00 $ 12,713.00 5,128.0 $ 88,950.00 $ 10,456.00 $ 11,147.00 $ 11,172.00 10,865.0 $ 93,927.00 $ 47,393.00 $ 6,897.00 $ 23,311.00 15,491.0 $ 80,624.00 $ 21,300.00 $ 664.00 $ 1,569.00 1,229.0 $ 9,348.00 $ 2,500.00 $ 4,018.00 $ 21,975.00 2,106.0 $ 44,247.00 $ 20,943.00 $ 3,920.00 $ 6,490.00 44,518.0 $ 121,080.00 $ 32,680.00 $ 319.00 $ 20,687.00 2,749.0 $ 34,662.00 $ 12,420.00 $ 2,693.70 $ 320.50 3,360.6 $ 19,687.20 $ 7,257.70
$ 7,456.00 $ 19,310.00 44,458.0 $ 129,043.00 $ 31,125.00 $ 1,803.60 $ 4,263.40 0 $ 11,670.70 $ 1,616.00 $ 5,227.00 $ 26,865.00 27,802.0 $ 90,914.00 $ 20,441.00 $ 1,970.00 $ 2,599.30 21,580.0 $ 48,010.70 $ 18,912.50
$ 2,308.00 $ 2,482.00 27,694.0 $ 65,764.00 $ 24,471.00 $ 24,801.00 $ 113,433.00 0 $ 229,505.00 $ 57,965.00 $ 43,371.50 $ 90,565.80 0 $ 433,559.30 $ 166,851.20 $ 4,681.00 $ 1,669.00 12,739.0 $ 48,626.00 $ 19,488.00
$ 197.00 $ 5,157.00 6,669.0 $ 22,410.00 $ 6,178.00 $ 3,463.80 $ 12,269.40 17,743.4 $ 60,164.40 $ 18,180.90 $ 3,463.80 $ 12,269.40 17,743.4 $ 60,164.40 $ 18,180.90 $ 1,909.00 $ 49,376.00 0 $ 56,305.00 $ 15,612.00 $ - NA 0 NA $ 14,419.00 $ 7,107.00 $ 8,989.00 27,422.0 $ 90,062.00 $ 22,665.00 $ 12,796.00 NA 0 $ 123,642.00 $ 33,224.00 $ - NA 0 NA $ 7,510.00 $ 6,441.00 $ 83,414.00 25,970.0 $ 239,498.00 $ 106,593.00 $ 4,839.80 $ 4,789.80 8,489.1 $ 68,923.30 $ 22,354.40 $ 5,619.00 $ 2,150.00 15,066.0 $ 64,035.00 $ 15,882.00 $ 6,401.20 $ 771.80 11,888.5 $ 33,957.50 $ 4,857.60 $ 2,654.00 $ 1,050.00 4,032.0 $ 15,869.00 $ 1,500.00
$ 26,220.40 $ 58,493.80 0 $ 453,987.50 $ 170,109.60 $ 956.10 $ 6,808.60 1,918.2 $ 13,673.10 $ 650.50
$ 7,676.00 $ 115,410.00 16,339.0 $ 197,886.00 $ 48,108.00 $ 9,807.00 $ 14,335.00 15,527.0 $ 72,688.00 $ 19,028.00
$ 30.00 $ 10,842.00 6,227.0 $ 20,756.00 $ 9,261.00 $ 455.20 $ 7,160.60 10,763.2 $ 30,381.80 $ 5,440.50 $ 2,128.60 $ 1,230.90 16,343.5 $ 42,716.30 $ 8,503.50
Balance Sheet (Most recent quarter)
$ - $ 12,048.00 $ 4,743.00 $ 3,611.00 $ 1,159.00 $ - $ 13,913.00 $ 10,155.00 $ 5,017.00 $ 2,123.00 $ - $ 20,795.00 $ - $ - $ - $ - $ 5,640.00 $ - $ - $ - $ - $ 8,189.40 $ 6,222.40 $ - $ 845.30 $ - $ 8,818.00 $ 446.00 $ 131.00 $ 728.00 $ - $ 6,866.70 $ 3,051.80 $ 3,600.30 $ 614.80 $ - $ 7,277.90 $ 731.20 $ - $ 19.30
$ - $ 18,344.50 $ 2,126.70 $ - $ 2,825.70 $ - $ 13,692.80 $ 3,800.20 $ 1,593.10 $ 1,117.90 $ - $ 7,213.40 $ 1,521.50 $ 619.90 $ 19.40 $ - $ 7,076.90 $ 8,587.60 $ 37,633.90 $ 2,146.90 $ - $ 8,504.10 $ 676.80 $ 363.10 $ -
$ - $ 43,364.20 $ - $ - $ 3,796.20 $ - $ 5,274.70 $ 1,372.70 $ 875.30 $ 1.20 $ - $ 89,730.40 $ 2,398.50 $ 705.50 $ 1,434.80 $ - $ 134,103.00 $ 11,979.00 $ 559.00 $ -
$ - $ 2,983.00 $ 146.00 $ 1,980.00 $ 1,979.00 $ - $ 17,782.00 $ 6,566.00 $ 10,696.00 $ -
$ - $ 15,152.50 $ 1,162.00 $ 1,317.80 $ 145.80
$ - $ 12,207.90 $ 10,198.70 $ 2,085.20 $ 1,195.90 $ - $ 17,343.00 $ 1,820.10 $ 1,024.80 $ 2,349.20 $ 0.07 $ 7,874.50 $ 333.80 $ - $ 482.00 $ - $ 30,773.00 $ 3,186.00 $ 2,681.00 $ 1,997.00
$ - $ 24,744.20 $ 5,212.80 $ - $ 3,436.30
Total Pref. Equity [Latest Quarter]
($USDmm, Historical rate)
Total Common Equity [Latest
Quarter] ($USDmm,
Historical rate)
Accounts Receivable [Latest
Quarter] ($USDmm,
Historical rate)
Inventory [Latest Quarter]
($USDmm, Historical rate)
Other Current Assets, Total
[Latest Quarter] ($USDmm,
Historical rate)
$ - $ 128,249.00 $ 15,754.00 $ 2,132.00 $ 7,555.00
$ - $ 6,819.00 $ 1,852.00 $ 2,026.00 $ 76.00
$ - $ 17,596.00 $ 3,418.00 $ 7,228.00 $ 6,639.00 $ - $ 10,892.60 $ 1,710.70 $ 3,031.40 $ 523.70 $ - $ 12,118.00 $ 3,122.10 $ 1,554.60 $ 166.30 $ - $ 15,390.00 $ 5,619.00 $ 2,422.00 $ 5.00 $ - $ 124,603.00 $ 16,855.00 $ - $ 13,291.00 $ - $ 5,894.10 $ 3,291.30 $ 2,154.70 $ 1.17 $ - $ 4,250.10 $ 1,620.60 $ - $ 25,686.00 $ - $ 13,999.10 $ 679.60 $ - $ 863.80
$ - $ 33,425.50 $ 11,062.80 $ 11,045.90 $ - $ - $ 8,510.00 $ - $ - $ - $ - $ 27,862.60 $ 12,096.90 $ 9,391.30 $ 11.20 $ - $ 51,062.80 $ 34,972.20 $ 15,808.50 $ 5,338.10 $ 3,050.60 $ 12,764.70 $ 2,064.70 $ 320.00 $ 126.50 $ - $ 8,033.00 $ - $ - $ - $ - $ 12,114.80 $ 1,773.00 $ 1,009.70 $ 267.80 $ - $ 6,482.00 $ 1,385.00 $ 998.00 $ 561.00 $ - $ 20,340.80 $ 3,665.70 $ 4,925.40 $ 1,740.40 $ - $ 15,781.00 $ 4,898.00 $ 1,482.00 $ 464.00 $ - $ 8,311.70 $ 4,506.80 $ 6,281.60 $ 731.20 $ - $ 8,638.40 $ 5,211.20 $ 351.60 $ 1,177.10 $ - $ 11,515.20 $ 657.50 $ 308.60 $ 522.70 $ - $ 11,515.20 $ 657.50 $ 308.60 $ 522.70 $ - $ 27,914.00 $ 4,390.70 $ 4,882.50 $ - $ - $ 22,900.00 $ 321.00 $ 314.00 $ 10.00 $ - $ 22,900.00 $ 321.00 $ 314.00 $ 10.00 $ - $ 15,715.00 $ 5,762.00 $ 9,478.00 $ 61.00 $ - $ 5,348.00 $ 3,348.00 $ 1,459.00 $ - $ - $ 5,650.30 $ 1,586.30 $ 507.90 $ 612.80
$ - $ 25,207.80 $ 814.10 $ 392.10 $ 580.80 $ - $ 51,075.00 $ 1,242.00 $ - $ -
$ - $ 35,067.70 $ 890.50 $ 19,065.80 $ 184.70 $ 2,169.40 $ 27,136.00 $ 12,531.20 $ 21,944.30 $ 9,728.50
$ - $ 143,944.00 $ - $ - $ - $ - $ 26,684.70 $ 939.10 $ 23,954.00 $ 1,643.90 $ - $ 121,779.30 $ 10,602.60 $ 21,260.10 $ - $ - $ 56,892.50 $ 3,377.40 $ 2,210.00 $ 818.70 $ 2,245.40 $ 43,006.80 $ 24,510.10 $ 78,690.40 $ 12,336.70
$ - $ 46,451.70 $ - $ - $ - $ - $ 34,182.90 $ - $ - $ - $ - $ 21,521.50 $ 375.50 $ 67,001.10 $ 7,869.40 $ - $ 18,634.90 $ 831.00 $ 77.80 $ 48.00 $ - $ 31,238.80 $ 2,484.30 $ 12,275.00 $ 443.10 $ - $ 11,628.20 $ 1,124.00 $ 251.20 $ 519.20 $ - $ 14,050.00 $ 3,577.00 $ - $ 6,539.00 $ - $ 63,585.00 $ 10,119.00 $ 1,217.00 $ 1,616.00
$ - $ 84,512.10 $ 3,920.50 $ 5,361.00 $ 93,834.50 $ - $ 71,305.70 $ 1,944.80 $ 2,563.70 $ 74.90 $ - $ 13,304.10 $ 1,590.40 $ 349.30 $ 122.10 $ - $ 5,034.00 $ - $ - $ -
$ - $ 9,862.90 $ 2,878.50 $ - $ 399.20
$ - $ 228.00 $ 1,560.00 $ 1,193.00 $ 523.00 $ - $ 57,149.00 $ 7,533.00 $ - $ 4,888.00
$ - $ 16,461.50 $ 1,321.90 $ 6,058.60 $ 224.80 $ - $ 3,077.90 $ 3,417.80 $ 455.10 $ - $ - $ 7,174.10 $ 831.10 $ 1,855.20 $ 11.70 $ - $ 14,835.40 $ 8,067.60 $ 4,225.60 $ 1,081.10 $ - $ 12,332.00 $ 1,124.00 $ 8,969.00 $ 268.00
$ 1.11 $ 14,560.50 $ 5,471.70 $ 3,328.30 $ 28.90 $ 0.10 $ 6,753.70 $ 276.30 $ - $ 407.20 $ - $ 17,736.10 $ 13,866.80 $ 10,383.50 $ 3,433.70 $ - $ 2,567.20 $ 927.70 $ 2,152.00 $ - $ - $ 11,670.00 $ 925.00 $ 397.00 $ 86.00 $ - $ 34,766.00 $ 13,183.00 $ 14,177.00 $ 881.00 $ - $ 9,329.30 $ 3,440.70 $ 3,099.70 $ 865.30 $ - $ 61,544.40 $ 9,878.00 $ 30,495.10 $ 1,571.40 $ - $ 23,264.40 $ 3,081.80 $ 1,712.20 $ -
$ - $ 13,314.50 $ 2,785.30 $ 1,645.80 $ 56.60 $ - $ 7,454.10 $ 3,943.70 $ 3,851.30 $ 47.00 $ - $ 12,510.00 $ 1,996.00 $ 775.00 $ 493.00 $ - $ 31,101.00 $ 7,620.00 $ 4,448.90 $ 2,527.00 $ - $ 10,514.70 $ 8,323.60 $ 289.90 $ 2,719.80 $ - $ 41,055.00 $ 9,800.70 $ 2,099.00 $ 2,515.40 $ - $ 13,533.70 $ 2,864.90 $ 6,087.50 $ 464.00 $ - $ 3,824.80 $ 861.20 $ 475.20 $ 89.40
$ - $ 16,192.00 $ 1,259.00 $ 1,516.00 $ 493.00 $ - $ 40,546.00 $ 2,722.00 $ 3,351.00 $ 1,282.00 $ 237.00 $ 9,954.00 $ 6,960.00 $ 5,168.00 $ 113.00 $ - $ 25,320.40 $ 4,246.60 $ 578.90 $ 977.70 $ - $ 15,446.00 $ 3,659.00 $ 2,328.00 $ 41.00 $ - $ 6,819.00 $ 626.00 $ - $ 1,112.00
$ - $ 6,941.80 $ 2,349.60 $ 1,342.40 $ 299.40 $ - $ 15,615.80 $ 3,848.50 $ 3,881.20 $ 8.40 $ - $ 7,618.00 $ 2,701.00 $ 1,208.00 $ 2,869.00 $ - $ 15,665.20 $ 4,268.70 $ 156.40 $ 264.10
$ 4,963.70 $ 17,896.70 $ 3,331.70 $ 969.90 $ 71.60 $ - $ 58,471.90 $ 13,993.00 $ 3,161.80 $ 10,966.70 $ - $ 21,945.90 $ - $ - $ - $ - $ 27,486.00 $ 4,421.00 $ 1,562.00 $ 3,675.00 $ - $ 15,609.00 $ 6,967.00 $ 1,677.40 $ -
$ - $ 176,875.00 $ - $ - $ - $ - $ 54,115.00 $ 3,070.00 $ - $ - $ - $ 5,777.00 $ 436.70 $ 2,609.90 $ 175.00 $ - $ 14,142.00 $ 7,233.00 $ 512.00 $ - $ - $ 13,839.90 $ 1,070.10 $ 1,457.30 $ 736.70
$ - $ 31,595.00 $ 10,029.00 $ 10,219.00 $ 2,372.00 $ - $ 8,893.90 $ 1,187.30 $ 1,563.50 $ 44.50 $ - $ 12,460.30 $ 3,792.00 $ 1,406.60 $ 11.90 $ - $ 22,687.60 $ 5,573.00 $ 3,430.60 $ 2,180.60 $ - $ 13,444.40 $ 1,471.00 $ 2,609.10 $ 1,667.30 $ - $ 11,317.00 $ 8,715.00 $ 3,657.00 $ 622.00 $ 6.00 $ 86,596.00 $ 25,187.00 $ 24,116.00 $ 1,839.00
$ - $ 6,129.60 $ 1,446.10 $ 1,547.50 $ - $ - $ 45,015.00 $ 10,737.00 $ 15,427.00 $ 4,267.00 $ - $ 17,360.00 $ 5,075.00 $ 1,900.00 $ -
$ - $ 5,206.00 $ 9,245.20 $ 6,996.40 $ 376.30 $ - $ 6,317.80 $ 890.60 $ 3,644.10 $ - $ - $ (6,163.00) $ 5,503.00 $ 1,503.00 $ 1,111.00 $ - $ 15,307.90 $ 3,838.10 $ 1,995.70 $ 42.20 $ - $ 15,331.20 $ 3,803.70 $ 1,913.50 $ 449.80 $ - $ 4,294.90 $ 292.70 $ 1,103.40 $ 67.60
$ - $ 32,826.00 $ 6,951.00 $ 1,848.00 $ 5,898.00 $ - $ 38,161.40 $ 25,456.50 $ 13,066.30 $ 5,181.40 $ - $ 31,785.00 $ 13,517.90 $ 11,494.50 $ 53.40 $ - $ 67,185.70 $ 6,830.30 $ 12,263.10 $ 20,287.70 $ - $ 19,374.00 $ 8,044.00 $ 4,587.00 $ - $ - $ (3,926.00) $ 4,008.00 $ 3,961.00 $ - $ - $ 44,318.60 $ 6,040.60 $ 1,779.40 $ 986.90 $ - $ 4,793.00 $ 2,496.00 $ 1,167.00 $ - $ - $ 7,593.30 $ 3,635.30 $ 5,690.60 $ 57.60 $ - $ 17,578.30 $ - $ - $ - $ - $ 12,120.20 $ 776.60 $ 2,961.10 $ 360.90 $ - $ 9,730.00 $ 2,321.00 $ - $ 487.00 $ - $ 63,115.00 $ 4,952.00 $ 5,783.00 $ 7,072.00
$ - $ 17,159.00 $ 8,291.00 $ 1,730.00 $ 198.00 $ - $ 1,161.00 $ 108.00 $ - $ 304.00
$ - $ 5,541.80 $ 459.50 $ 183.50 $ 2.50
$ - $ 22,388.40 $ 3,568.00 $ 4,944.60 $ 2,665.10 $ - $ 47,437.00 $ 6,468.00 $ 3,139.00 $ 2,811.00 $ - $ 72,473.00 $ - $ - $ - $ - $ 10,774.00 $ 6,170.00 $ 2,972.00 $ 2,238.00 $ - $ 9,444.90 $ 659.30 $ 128.60 $ 217.20
$ - $ 36,232.80 $ 13,798.30 $ 805.90 $ 1,098.90 $ - $ 2,200.00 $ 1,523.00 $ 1,220.00 $ - $ - $ 12,949.60 $ 1,246.90 $ 2,688.10 $ 854.20 $ - $ 551.00 $ 2,222.00 $ 1,736.00 $ 418.00
$ - $ 4,968.20 $ 811.20 $ 1,789.60 $ 15.50 $ - $ 14,020.10 $ 5,399.90 $ 4,225.30 $ 2,306.50 $ - $ 60,401.20 $ 5,224.90 $ 4,362.60 $ 535.00 $ - $ 10,688.30 $ 171.90 $ 2,816.30 $ 198.40 $ - $ 24,413.30 $ 4,543.30 $ 2,932.00 $ 1,608.00 $ - $ 7,559.80 $ - $ - $ - $ - $ 16,001.80 $ 3,105.70 $ 1,418.50 $ 50.60 $ - $ 2,430.00 $ 8,955.00 $ 4,852.00 $ 408.00 $ - $ 7,022.00 $ - $ 10,604.00 $ 591.00 $ - $ 28,955.50 $ 2,399.90 $ 11,848.50 $ 430.90 $ - $ 6,107.00 $ 2,852.00 $ 4,015.00 $ 25.00 $ - $ 6,249.00 $ 2,422.00 $ - $ 2,375.00 $ - $ 640.00 $ - $ - $ - $ - $ 10,964.00 $ 18,308.00 $ 15,273.00 $ 1,786.00 $ - $ 50,892.00 $ 5,357.00 $ 3,580.00 $ 1,751.00 $ - $ 43,446.00 $ - $ - $ - $ - $ 14,277.30 $ 3,287.20 $ 2,931.90 $ 606.40 $ - $ 70,372.00 $ 11,129.00 $ 3,122.00 $ 6,873.00
$ - $ 9,888.20 $ 3,549.70 $ 1,564.50 $ 6,348.20 $ - $ 18,459.70 $ 8,354.40 $ 6,467.90 $ - $ - $ 15,962.90 $ 2,963.30 $ 4,470.30 $ 741.50 $ - $ 27,577.00 $ 3,019.00 $ 2,776.00 $ 440.00
$ - $ 4,545.00 $ 1,926.00 $ 3,241.00 $ 621.00 $ - $ 3,398.40 $ 467.30 $ 167.80 $ 155.60
$ - $ 18,722.00 $ 322.90 $ 339.80 $ 955.60 $ - $ 12,446.50 $ 2,171.10 $ 2,002.70 $ 288.40 $ - $ 10,654.00 $ 394.00 $ 194.00 $ 454.00 $ - $ 19,537.70 $ 1,837.80 $ 483.90 $ 577.60 $ - $ 59,527.30 $ 12,668.50 $ 9,149.40 $ 1,996.40 $ - $ 4,951.20 $ 374.80 $ - $ 943.30
$ - $ 2,529.00 $ - $ - $ 3,850.60
$ - $ 24,869.00 $ 1,921.00 $ 1,309.00 $ 1,898.00 $ - $ 7,243.00 $ 2,506.10 $ 1,571.60 $ 247.20 $ - $ 12,165.00 $ 3,526.00 $ 4,896.00 $ 390.00 $ - $ 11,492.70 $ 323.70 $ 484.40 $ 446.00
$ - $ 107,029.50 $ 22,496.50 $ 4,333.80 $ 8,293.70 $ - $ 46,638.60 $ 65,462.90 $ 12,515.50 $ 9,504.80 $ - $ 12,396.00 $ 960.00 $ 301.00 $ 72.00 $ - $ 5,767.00 $ 3,659.00 $ 797.00 $ - $ - $ 75,066.00 $ 8,547.00 $ 6,773.00 $ 2,824.00 $ - $ 6,238.10 $ 2,450.30 $ 2,151.30 $ 84.20 $ - $ 54,144.70 $ 14,259.00 $ 1,493.20 $ 771.50 $ - $ 4,480.00 $ 644.00 $ 521.00 $ -
$ - $ 10,754.00 $ 1,157.00 $ 1,141.00 $ 1,336.00
$ - $ 47,832.00 $ 3,407.00 $ 286.00 $ - $ - $ 37,282.50 $ 5,407.30 $ 865.10 $ 1,035.00 $ - $ 14,192.00 $ 187.00 $ - $ 128.00
$ (148.00) $ 12,718.00 $ 7,745.00 $ 3,120.00 $ - $ - $ 14,999.20 $ 1,186.10 $ 5,879.30 $ 37.80 $ - $ 204,567.30 $ 10,586.40 $ 19,759.80 $ 13,778.40 $ 25.00 $ 63,066.00 $ - $ - $ - $ - $ 16,998.00 $ - $ - $ - $ - $ (10,317.00) $ 3,100.00 $ 7,486.00 $ 1,104.00 $ - $ 24,311.00 $ 5,001.00 $ 3,905.00 $ - $ - $ 5,649.00 $ 1,699.00 $ 538.00 $ 9.00 $ 78.20 $ 18,283.30 $ - $ - $ 450.30 $ - $ 2,344.80 $ 165.90 $ 1,231.90 $ 187.40 $ - $ 7,814.80 $ 779.50 $ 66.20 $ 565.70 $ - $ 484.30 $ 276.30 $ 184.80 $ 13.30 $ - $ 31,965.60 $ 3,545.20 $ 3,732.50 $ 811.10 $ - $ 174,457.90 $ 9,055.00 $ 11,829.10 $ 5,232.50 $ - $ 50,354.60 $ 5,575.40 $ 6,085.00 $ 795.40
$ - $ 49,349.10 $ 5,446.70 $ 3,537.20 $ 1,659.10
$ 4,017.50 $ 9,089.10 $ - $ - $ - $ - $ 31,768.00 $ 2,214.00 $ 1,556.00 $ 558.00
$ - $ 10,833.00 $ 6,469.00 $ 651.00 $ - $ - $ 9,574.60 $ 1,830.60 $ 999.70 $ 414.80 $ - $ 4,491.20 $ 1,643.90 $ 345.60 $ -
$ - $ 38,703.90 $ 930.30 $ 7,749.60 $ 2,640.10
$ - $ 2,670.80 $ 1,964.90 $ 249.90 $ 42.50 $ - $ 2,670.80 $ 1,964.90 $ 249.90 $ 42.50 $ - $ 21,544.00 $ 159.00 $ 1,604.00 $ 1,230.00 $ - $ 44,060.00 $ 2,053.00 $ 3,129.00 $ 269.00 $ - $ 44,060.00 $ 2,053.00 $ 3,129.00 $ 269.00 $ - $ 21,616.00 $ 9,335.00 $ 8,429.60 $ 2,547.00 $ - $ 8,061.50 $ 6,782.20 $ 4,837.60 $ 1,220.50 $ - $ 34,202.80 $ 9,134.20 $ 6,059.00 $ 14,420.50 $ - $ 6,132.60 $ 1,548.10 $ - $ 260.30 $ 103.60 $ 163,247.60 $ 19,725.00 $ 16,710.80 $ 1,440.60 $ - $ 4,323.50 $ 343.20 $ 11.10 $ 8.64 $ - $ 61,088.10 $ - $ - $ - $ - $ 26,711.60 $ 5,422.40 $ - $ 716.00 $ - $ 54,904.00 $ 5,504.00 $ 6,543.80 $ - $ - $ 16,201.30 $ 4,306.40 $ - $ - $ - $ 22,055.60 $ 6,279.10 $ 3,490.50 $ - $ - $ 13,191.00 $ 1,070.00 $ 302.00 $ 832.00 $ - $ 22,766.40 $ 4,201.40 $ 1,983.20 $ 3,331.40 $ - $ 19,926.50 $ 2,559.30 $ 2,480.70 $ 653.80 $ - $ 29,785.70 $ 2,633.40 $ 4,857.10 $ 20.10 $ - $ 37,231.40 $ 18,390.80 $ 21,322.70 $ 1,544.80 $ 43.50 $ 5,486.20 $ 626.40 $ - $ - $ - $ 18,873.60 $ 3,132.80 $ 217.40 $ 9.50 $ - $ 20,008.60 $ 2,103.10 $ 1,814.00 $ 299.20 $ - $ 31,861.30 $ 17,347.40 $ 3,350.00 $ 11,791.30 $ - $ 29,019.20 $ 9,301.50 $ 8,515.50 $ 495.70 $ - $ 23,611.00 $ - $ - $ - $ - $ 11,981.00 $ - $ - $ 1,750.00 $ - $ 5,890.70 $ 768.80 $ 1,378.50 $ -
$ - $ 9,332.00 $ 1,803.00 $ 2,092.00 $ 11.00 $ - $ 61,166.30 $ 1,948.80 $ 18,747.90 $ 74.80 $ - $ 7,902.00 $ 6,072.00 $ 3,945.00 $ 760.00 $ - $ 3,555.00 $ 3,381.00 $ 2,639.20 $ - $ - $ 17,853.00 $ 3,600.00 $ 1,039.00 $ 3,539.00
$ - $ 40,979.70 $ 4,126.70 $ 1,719.80 $ 302.10
$ - $ 18,553.90 $ 4,310.40 $ 2,349.30 $ 602.40 $ - $ 11,577.00 $ - $ 8,631.00 $ 1,392.00 $ - $ 11,520.40 $ 4,469.40 $ 2.55 $ 184.30 $ - $ 30,453.50 $ 12,082.30 $ 1,296.00 $ 27.00 $ - $ 11,850.10 $ 3,459.60 $ 414.90 $ 9.68 $ - $ 21,682.10 $ 1,325.40 $ 32.50 $ 20,092.80 $ 3,620.00 $ 32,023.00 $ 5,374.00 $ 3,921.00 $ 2,065.00 $ - $ 10,286.00 $ 1,447.00 $ 1,808.00 $ - $ - $ 2,150.00 $ 9,524.00 $ 42,680.00 $ 39.00 $ - $ 26,245.00 $ 4,082.00 $ 2,751.00 $ 2,966.00 $ 4,000.00 $ 30,349.00 $ 6,246.00 $ 8,013.00 $ 798.00 $ - $ 3,675.00 $ 1,624.00 $ 1,296.00 $ 37.00 $ - $ 6,657.00 $ 1,995.00 $ 12,323.00 $ 605.00 $ - $ 57,868.00 $ 1,063.00 $ 3,108.00 $ 852.00 $ - $ 6,601.00 $ 1,316.00 $ 6,120.00 $ 959.00 $ - $ 9,274.70 $ 983.00 $ - $ 1.62
$ 1,029.00 $ 58,951.00 $ 4,713.00 $ 4,999.00 $ 8,941.00 $ - $ 4,451.40 $ 288.80 $ 3,870.60 $ 25.40 $ - $ 48,146.00 $ 8,958.00 $ 2,585.00 $ 847.00 $ - $ 21,658.60 $ 2,895.10 $ 2,390.90 $ 948.40
$ - $ 24,308.00 $ 8,031.00 $ 1,915.00 $ 70.00 $ - $ 101,116.00 $ 11,501.00 $ 14,635.00 $ 15,972.00 $ - $ 165,112.20 $ 70,147.30 $ 19,071.00 $ 9,835.70 $ - $ 15,608.00 $ 6,099.00 $ 102.00 $ 4,039.00
$ - $ 9,806.00 $ 1,599.00 $ 2,918.00 $ 163.00 $ - $ 16,776.10 $ 6,986.50 $ 5,163.00 $ 218.80 $ - $ 16,776.10 $ 6,986.50 $ 5,163.00 $ 218.80 $ - $ 20,284.00 $ 1,351.00 $ 690.00 $ 322.00 $ - $ 2,650.00 $ - $ - $ - $ - $ 31,079.00 $ 11,500.00 $ 9,081.00 $ 860.00 $ - $ 39,491.00 $ - $ - $ 12,754.00 $ - $ 21,404.00 $ - $ - $ - $ - $ 21,983.00 $ 16,032.00 $ 1,318.00 $ 200.00 $ - $ 16,858.20 $ 12,032.90 $ 1,142.80 $ 5,928.10 $ 5,717.00 $ 32,912.00 $ 2,508.00 $ - $ 2,312.00 $ - $ 20,433.10 $ 2,125.60 $ 138.80 $ 1,025.00 $ - $ 8,134.00 $ 1,142.00 $ - $ 159.00
$ - $ 102,121.10 $ 13,933.60 $ 42,675.20 $ - $ - $ 7,870.90 $ 22.30 $ 2,766.70 $ 549.40
$ - $ 79,144.00 $ 5,275.00 $ 43,453.00 $ - $ - $ 30,281.00 $ 6,260.00 $ 8,956.00 $ 828.00
$ - $ 5,383.00 $ 1,716.00 $ 93.00 $ 130.00 $ - $ 17,096.10 $ 911.80 $ 4,663.50 $ 882.80 $ - $ 11,936.00 $ 9,758.40 $ 543.50 $ 20.20
Balance Sheet (Most recent quarter)
$ 24,142.00 $ 15,471.00 $ 1,621.00 $ 1,282.00 $ 2,404.00 $ - $ - $ 4,458.00 $ 313.00 $ 7,168.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 2,686.60 $ 1,730.00 $ 1,280.80 $ - $ 82.40 $ - $ - $ 211.00 $ - $ - $ - $ - $ 1,898.50 $ - $ 1,254.40 $ - $ - $ 83.40 $ - $ -
$ - $ - $ 10,894.10 $ - $ - $ - $ - $ 2,604.90 $ 125.30 $ 2,185.50 $ 20,190.10 $ 11,337.40 $ - $ 935.80 $ 1,829.60 $ - $ - $ 13,220.90 $ - $ 14,667.60 $ - $ - $ 530.10 $ - $ 117.90
$ - $ - $ - $ 827.70 $ 1,218.30 $ - $ - $ 2,498.90 $ - $ 108.90 $ - $ - $ - $ - $ 6,457.50 $ 46,094.00 $ 13,341.00 $ 2,175.00 $ - $ 2,572.00
$ 4,820.00 $ 2,851.00 $ 296.00 $ - $ 4,697.00 $ - $ - $ 18,801.00 $ - $ -
$ 11,275.70 $ 5,622.70 $ 2,690.30 $ 71.00 $ 2,058.00
$ - $ - $ 15,166.10 $ - $ 3,320.80 $ 60,599.80 $ 16,337.60 $ 1,340.30 $ 1,478.30 $ 1,679.60 $ - $ - $ 105.60 $ - $ 256.10 $ 12,412.00 $ 7,500.00 $ 825.00 $ - $ 1.00
$ - $ - $ 13,350.70 $ 1,799.30 $ 3,285.20
Gross Property, Plant &
Equipment [Latest Quarter]
($USDmm, Historical rate)
Accumulated Depreciation
[Latest Quarter] ($USDmm,
Historical rate)
Accounts Payable [Latest Quarter]
($USDmm, Historical rate)
Total Short-Term Borrowings
[Latest Quarter] ($USDmm,
Historical rate)
Other Current Liabilities [Latest
Quarter] ($USDmm,
Historical rate)
$ 61,245.00 $ 34,235.00 $ 37,294.00 $ 8,105.00 $ 1,232.00
$ 3,058.00 $ 2,153.00 $ 717.00 $ - $ 531.00
$ 23,655.00 $ 13,802.00 $ 2,927.00 $ 207.00 $ 7,145.00 $ - $ - $ 709.60 $ - $ 36.20 $ - $ - $ 1,521.90 $ - $ 2,169.60 $ - $ - $ 10,259.00 $ 970.00 $ 999.00 $ - $ - $ 28,849.00 $ - $ 2,948.00 $ - $ - $ - $ - $ - $ - $ - $ 117.80 $ - $ 24,586.40 $ - $ - $ 3,141.40 $ 89.10 $ 52.60
$ - $ - $ 4,355.60 $ - $ 5,973.10 $ - $ - $ - $ - $ - $ - $ - $ 5,542.60 $ - $ 8,827.10 $ - $ - $ 9,516.10 $ - $ 17,098.90 $ - $ - $ 3,066.60 $ - $ 460.90 $ - $ - $ - $ - $ - $ 3,915.40 $ 1,528.40 $ 274.00 $ - $ 1,137.30 $ - $ - $ 298.00 $ - $ 365.00 $ - $ - $ 1,591.50 $ 1,854.10 $ 2,337.50 $ 8,931.00 $ 4,141.00 $ 1,407.00 $ 241.00 $ 825.00 $ - $ - $ 6,753.60 $ - $ 1,286.90 $ - $ - $ 9,687.90 $ 76.80 $ 291.70 $ - $ - $ 1,224.40 $ - $ 10.70 $ - $ - $ 1,224.40 $ - $ 10.70 $ 35,844.70 $ 24,587.90 $ 2,851.60 $ 6,028.80 $ 1,525.70 $ - $ - $ 704.00 $ 334.00 $ 241.00 $ - $ - $ 704.00 $ 334.00 $ 241.00 $ - $ - $ 4,713.00 $ 263.00 $ 2,843.00 $ 3,263.00 $ 1,918.00 $ 153.00 $ 33.00 $ 1,352.00 $ - $ - $ 235.40 $ 501.00 $ -
$ - $ - $ 570.70 $ 251.40 $ 2,227.70 $ 42,380.00 $ 9,499.00 $ 478.00 $ - $ 2,379.00
$ - $ - $ 607.00 $ - $ 1,071.70 $ - $ - $ 25,334.40 $ 10,966.10 $ 8,571.00
$ - $ - $ - $ - $ - $ - $ - $ 2,666.90 $ - $ 2,288.10 $ - $ - $ 21,756.70 $ 8,115.20 $ - $ 55,385.10 $ - $ 4,674.00 $ - $ 3,047.40 $ - $ - $ 57,805.20 $ 4,321.00 $ 41,647.80
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 18,609.50 $ 1,025.10 $ 11,875.50 $ - $ - $ 23.30 $ 3,514.30 $ 3,268.70 $ 23,925.80 $ 10,481.40 $ 4,259.00 $ 3,209.50 $ 2,212.20 $ - $ - $ 600.00 $ 4.40 $ 1,050.00 $ - $ - $ 13,813.00 $ 271.00 $ - $ 12,563.00 $ 9,057.00 $ 1,215.00 $ 1.00 $ 5,913.00
$ - $ - $ 5,995.40 $ 2,905.00 $ 426,011.20 $ - $ - $ 2,787.30 $ 125.40 $ 8,858.50 $ 28,971.10 $ 12,467.00 $ 817.50 $ 794.70 $ 2,202.60 $ - $ - $ - $ - $ -
$ 2,478.60 $ 1,191.20 $ 164.50 $ - $ 246.00
$ 8,309.00 $ 4,472.00 $ 1,076.00 $ 3.00 $ 25.00 $ 85,196.00 $ 49,540.00 $ 6,594.00 $ - $ 1,570.00
$ - $ - $ 1,589.40 $ 2,828.10 $ 340.60 $ - $ - $ 4,904.20 $ 80.70 $ 185.80 $ - $ - $ 624.50 $ 114.30 $ 46.00 $ - $ - $ 6,711.20 $ - $ 2,876.50 $ 26,167.00 $ 9,124.00 $ 7,612.00 $ - $ 695.00
$ - $ - $ 5,820.40 $ - $ 370.90 $ 16,125.00 $ 6,410.80 $ 148.90 $ - $ - $ - $ - $ 16,960.80 $ 3,624.10 $ 7,376.60 $ 3,761.60 $ 1,372.00 $ 303.50 $ 59.80 $ 6.60 $ 42,720.00 $ 11,938.00 $ 859.00 $ - $ 127.00 $ - $ - $ 7,351.00 $ 745.00 $ 8,938.00 $ - $ - $ 1,554.70 $ 1,409.00 $ 2,424.30 $ - $ - $ 14,695.70 $ - $ 18,441.00 $ 4,242.60 $ 1,987.50 $ 1,354.50 $ - $ -
$ - $ - $ 3,995.80 $ 2,104.50 $ 3,257.30 $ - $ - $ 6,704.50 $ 200.70 $ 48.00 $ 36,211.00 $ 12,106.00 $ 2,567.00 $ - $ 724.00 $ - $ - $ 7,872.40 $ - $ 1,203.80 $ - $ - $ 6,746.60 $ - $ 6,459.00 $ - $ - $ 10,485.90 $ - $ 8,963.30 $ 8,261.20 $ 3,101.60 $ 1,217.80 $ 557.00 $ 1,419.80 $ 5,918.10 $ 3,167.30 $ 575.20 $ - $ 1,550.70
$ 68,282.00 $ 19,394.00 $ 685.00 $ 3,097.00 $ 1,514.00 $ 117,028.00 $ 38,812.00 $ 2,138.00 $ 3,011.00 $ 2,586.00 $ 24,549.00 $ 14,895.00 $ 2,627.00 $ 3,242.00 $ 82.00 $ - $ - $ 362.70 $ 900.00 $ 4,789.80 $ - $ - $ 1,790.00 $ 1.00 $ 1,866.00 $ - $ - $ 278.00 $ - $ 43.00
$ - $ - $ 1,022.70 $ 1,571.20 $ 991.00 $ 17,237.80 $ 8,985.90 $ 1,161.20 $ - $ 2,001.10 $ - $ - $ 1,517.00 $ 2,584.00 $ 1,601.00 $ - $ - $ 2,188.10 $ 1,201.30 $ 6,260.80
$ - $ - $ 4,997.20 $ 739.00 $ 99.80 $ - $ - $ 12,486.00 $ 2,226.70 $ 25,050.80 $ - $ - $ - $ - $ - $ 89,568.00 $ 18,354.00 $ 3,044.00 $ 567.00 $ 2,791.00 $ - $ - $ 12,508.20 $ - $ -
$ - $ - $ - $ - $ - $ - $ - $ 260.00 $ - $ 239.00 $ - $ - $ 1,831.70 $ - $ 1,343.00 $ 48,121.00 $ 23,317.00 $ 2,851.00 $ - $ - $ - $ - $ - $ 193.60 $ 3,748.70
$ - $ - $ 21,184.00 $ 1,169.00 $ 11,925.00 $ 3,829.50 $ - $ 337.90 $ 13.40 $ 438.10 $ - $ - $ 625.30 $ 975.80 $ 24.90 $ - $ - $ 1,257.80 $ 1,085.80 $ 39.30 $ - $ - $ 3,108.00 $ 418.30 $ 2,134.20 $ 7,850.00 $ 4,405.00 $ 2,276.00 $ - $ 7,146.00 $ 87,575.00 $ 36,122.00 $ 13,067.00 $ 31,571.00 $ 23,171.00
$ - $ - $ 1,944.80 $ 690.50 $ 1,476.40 $ - $ - $ 28,628.00 $ 1,012.00 $ - $ - $ - $ - $ - $ -
$ - $ - $ 13,542.30 $ 1,254.00 $ 3,175.90 $ - $ - $ - $ 434.50 $ 3,384.90 $ 36,449.00 $ 20,574.00 $ 1,950.00 $ - $ - $ - $ - $ 6,997.60 $ 2,656.40 $ 148.80 $ - $ - $ 3,744.80 $ - $ 2,195.60 $ 2,606.90 $ 1,166.50 $ 392.70 $ 16.10 $ 651.20
$ 16,333.00 $ 9,985.00 $ 5,030.00 $ 460.00 $ 1,057.00 $ - $ - $ 12,974.30 $ 7,376.20 $ 18,079.20 $ 20,413.50 $ 10,578.70 $ 15,108.20 $ 3,451.70 $ 5,310.40 $ - $ - $ 9,724.50 $ - $ 9,821.00 $ 14,608.00 $ 8,883.00 $ 5,418.00 $ 5,601.00 $ 292.00 $ 6,012.00 $ 4,405.00 $ 10,402.00 $ 34.00 $ 759.00 $ - $ - $ 5,248.10 $ - $ 2,887.70 $ - $ - $ 582.00 $ 714.00 $ 228.00 $ - $ - $ 10,086.40 $ - $ 414.80 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 6,265.20 $ 2,903.00 $ 1,222.00 $ 46.00 $ - $ 342.00 $ 88,767.00 $ 54,060.00 $ 3,181.00 $ 466.00 $ 1,921.00
$ 30,842.00 $ 19,738.00 $ 5,271.00 $ 359.00 $ 283.00 $ 2,240.00 $ 1,209.00 $ 184.00 $ 512.00 $ 361.00
$ - $ - $ 60.60 $ - $ 30.20
$ - $ - $ 2,933.40 $ - $ 4,849.80 $ - $ - $ - $ - $ 8,527.00 $ - $ - $ - $ - $ - $ - $ - $ 5,455.00 $ 2,189.00 $ 3,160.00 $ 7,164.10 $ 1,946.50 $ 362.80 $ 20.50 $ 430.70
$ - $ - $ 4,573.20 $ - $ 2,816.10 $ 8,914.00 $ 5,356.00 $ 1,986.00 $ 454.00 $ 591.00 $ - $ - $ 1,214.70 $ 1,506.20 $ 1,922.00 $ 16,927.00 $ 9,729.00 $ 2,454.00 $ 242.00 $ 330.00
$ - $ - $ 2,936.20 $ 63.10 $ 3,091.10 $ - $ - $ 2,950.60 $ 1,020.60 $ 2,976.50 $ 178,845.20 $ 52,854.80 $ 1,248.70 $ 760.70 $ 8,500.60 $ - $ - $ 29.50 $ - $ 2,079.70 $ - $ - $ 4,399.90 $ 1,595.20 $ 3,636.30 $ - $ - $ - $ - $ - $ - $ - $ 3,574.40 $ - $ 2,707.80 $ - $ - $ 2,840.00 $ - $ 2,899.00 $ 37,074.00 $ 16,800.00 $ 7,696.00 $ - $ 2,259.00 $ 22,399.90 $ 9,869.50 $ 4,005.80 $ 3,268.40 $ 2,108.90 $ 14,563.00 $ 4,506.00 $ 2,329.00 $ 504.00 $ 29.00 $ 1,283.00 $ 585.00 $ 437.00 $ - $ 3,470.00 $ - $ - $ - $ - $ - $ - $ - $ 31,037.00 $ - $ 693.00 $ 9,917.00 $ 5,103.00 $ 1,615.00 $ - $ 172.00 $ - $ - $ - $ - $ - $ - $ - $ 2,009.00 $ - $ 1,980.10 $ 40,109.00 $ 20,885.00 $ 6,296.00 $ 14,746.00 $ 7,091.00
$ - $ - $ 6,427.80 $ 721.50 $ 3,885.90 $ - $ - $ 6,578.30 $ 970.30 $ 5,713.10 $ - $ - $ 450.60 $ 930.40 $ 1,835.70 $ 15,168.00 $ 6,703.00 $ 4,884.00 $ 2,490.00 $ 2,624.00
$ 11,116.00 $ 5,885.00 $ 1,006.00 $ 572.00 $ 613.00 $ - $ - $ 172.20 $ - $ 5.65
$ - $ - $ - $ 271.50 $ 4,983.10 $ 13,313.20 $ 8,652.40 $ 546.70 $ 0.07 $ - $ 2,271.00 $ 828.00 $ 441.00 $ 13.00 $ 328.00 $ 90,126.70 $ 27,669.60 $ 2,935.30 $ 1,577.10 $ 1,510.90 $ - $ - $ 16,386.60 $ - $ 1,922.60 $ - $ - $ 109.20 $ 349.20 $ -
$ 506.00 $ 314.10 $ 285.80 $ - $ 3,497.20
$ 85,863.00 $ 20,246.00 $ 2,800.00 $ 1,118.00 $ 3,313.00 $ - $ - $ 2,055.70 $ 529.40 $ 600.40 $ - $ - $ 2,088.00 $ 22.00 $ 474.00 $ - $ - $ 620.90 $ - $ 591.10
$ 361,560.00 $ 269,376.90 $ 10,252.70 $ 4,567.00 $ 9,187.90 $ - $ - $ 13,007.60 $ 14,493.20 $ 9,032.30 $ 41,130.00 $ 11,663.00 $ 1,131.00 $ - $ 333.00 $ 8,279.00 $ 4,945.00 $ 1,325.00 $ - $ 1,100.00 $ - $ - $ 4,662.00 $ - $ 11,635.00 $ - $ - $ 673.50 $ 68.80 $ 4,747.40 $ 67,962.00 $ 43,770.60 $ 6,779.50 $ 21.40 $ 2,161.00 $ - $ - $ 423.00 $ - $ 192.00
$ 4,583.00 $ 2,217.00 $ 889.00 $ - $ 341.00
$ - $ - $ 551.00 $ - $ 2,711.00 $ - $ - $ 6,681.10 $ 1,836.90 $ 4,523.30 $ - $ - $ 174.00 $ - $ 14,163.00
$ 36,603.00 $ 20,298.00 $ 14,305.00 $ 6,284.00 $ - $ 4,532.20 $ 2,102.30 $ 1,874.60 $ 50.00 $ 618.60 $ - $ - $ 49,720.70 $ 21,144.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 12,698.00 $ 6,565.00 $ 1,573.00 $ 710.00 $ 1,760.00 $ 31,362.00 $ 10,915.00 $ 6,562.00 $ - $ - $ 24,195.00 $ 12,560.00 $ 867.00 $ 606.00 $ 950.00 $ 27,570.70 $ 3,638.70 $ 672.10 $ - $ 4.69 $ 845.40 $ 343.00 $ 292.70 $ 0.57 $ 6.99 $ 18,765.60 $ 10,367.90 $ 56.50 $ 48.60 $ 1,018.50 $ 907.10 $ 209.30 $ 375.90 $ 95.40 $ 30.30 $ 62,575.30 $ 30,562.50 $ 3,768.30 $ 640.50 $ 1,738.90 $ 255,864.40 $ 81,485.40 $ 18,101.20 $ 1,092.80 $ - $ 71,554.50 $ 19,988.80 $ 6,647.40 $ 1,019.80 $ 1,896.10
$ 129,672.60 $ 36,796.60 $ 3,959.80 $ 704.30 $ 4,961.50
$ 13,947.60 $ 5,166.90 $ - $ - $ - $ 6,040.00 $ 3,734.00 $ 1,858.00 $ 1,749.00 $ 551.00
$ - $ - $ 1,415.00 $ - $ 1,392.00 $ - $ - $ 4,520.10 $ 2,708.10 $ 781.70 $ - $ - $ 851.80 $ 0.25 $ -
$ - $ - $ 10,134.70 $ - $ 15,042.30
$ - $ - $ 3,629.40 $ - $ 158.20 $ - $ - $ 3,629.40 $ - $ 158.20 $ 2,977.00 $ 1,667.00 $ 203.00 $ - $ 4,031.00 $ - $ - $ 5,557.00 $ 16.00 $ 1,497.00 $ - $ - $ 5,557.00 $ 16.00 $ 1,497.00 $ - $ - $ 2,558.30 $ 5,460.10 $ 10,488.60 $ 8,399.10 $ 4,900.90 $ 11,068.90 $ 864.00 $ 5,425.10 $ - $ - $ 17,500.50 $ 4,503.20 $ 12,727.80 $ 2,805.70 $ 1,077.40 $ 101.40 $ - $ - $ 37,757.40 $ - $ 7,144.40 $ 5,836.20 $ 6,813.00 $ - $ - $ 1,509.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,252.20 $ - $ 1,642.20 $ - $ - $ 4,354.80 $ - $ - $ - $ - $ 1,201.60 $ - $ 1,370.70 $ - $ - $ 4,326.70 $ 1,169.40 $ 2,403.20 $ 41,938.00 $ 10,451.00 $ 1,173.00 $ 2,869.00 $ 1,550.00 $ - $ - $ 4,413.20 $ 1,395.90 $ 9,929.80 $ - $ - $ 1,079.90 $ 111.10 $ 1,267.10 $ - $ - $ 4,021.70 $ 2,737.10 $ 352.10 $ - $ - $ 8,334.70 $ - $ 29,730.70 $ 35,154.10 $ 10,622.80 $ 1,240.70 $ - $ 1,369.80 $ - $ - $ 3,132.70 $ - $ 8.98 $ 13,020.40 $ - $ 584.70 $ 0.91 $ 987.80 $ - $ - $ 13,268.30 $ - $ 6,608.50 $ 25,651.00 $ 18,137.70 $ 18,908.30 $ 2,652.20 $ 4,771.60 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,583.00 $ - $ - $ 730.60 $ - $ -
$ 3,123.00 $ 1,618.00 $ 420.00 $ 100.00 $ 173.00 $ 4,748.50 $ 1,468.40 $ 296.90 $ 19.70 $ 3,217.10 $ - $ - $ 3,836.00 $ - $ 1,724.00 $ 8,585.30 $ 4,704.80 $ 2,936.00 $ 89.60 $ - $ - $ - $ 6,146.00 $ - $ 668.00
$ - $ - $ 829.10 $ 1,201.70 $ 1,876.50
$ - $ - $ 1,944.00 $ - $ 3,347.70 $ 41,444.00 $ 16,510.00 $ 6,811.00 $ - $ 1.00 $ 3,272.50 $ 1,528.60 $ 957.90 $ 0.15 $ 245.00 $ - $ - $ 16,802.10 $ - $ 2,127.80 $ 48,392.70 $ 33,060.70 $ 1,091.40 $ 482.70 $ 920.00 $ - $ - $ 3,184.60 $ 1,496.50 $ 19,499.30 $ - $ - $ 3,855.00 $ 1,295.00 $ 3,239.00 $ 4,982.00 $ 2,437.00 $ 428.00 $ - $ - $ 29,465.00 $ 16,752.00 $ 11,968.00 $ - $ 167.00 $ 21,294.00 $ 10,122.00 $ 10,808.00 $ 12,088.00 $ 929.00 $ 57,499.00 $ 34,188.00 $ 7,119.00 $ 236.00 $ 1,238.00 $ 3,860.00 $ 2,291.00 $ 546.00 $ 270.00 $ - $ 39,834.00 $ 17,859.00 $ 8,273.00 $ - $ - $ - $ - $ 3,456.00 $ 653.00 $ 1,933.00 $ - $ - $ 5,723.00 $ - $ 3,584.00 $ - $ - $ 431.90 $ - $ 792.20
$ - $ - $ 9,024.00 $ - $ 3,130.00 $ 9,396.30 $ 5,132.90 $ 2,258.30 $ - $ 27.10 $ 53,140.00 $ 26,275.00 $ 8,703.00 $ 2,223.00 $ 16.00 $ - $ - $ - $ 1,972.10 $ 3,287.80
$ - $ - $ 554.00 $ - $ 3,290.00 $ - $ - $ 19,799.00 $ 9,140.00 $ 17,668.00 $ - $ - $ 20,917.00 $ 44,435.70 $ 10,797.30 $ - $ - $ 3,438.00 $ - $ 1,345.00
$ 11,111.00 $ 5,954.00 $ 1,466.00 $ - $ 476.00 $ - $ - $ 15,510.00 $ 202.10 $ 678.50 $ - $ - $ 15,510.00 $ 202.10 $ 678.50 $ 67,376.00 $ 18,000.00 $ 819.00 $ - $ 592.00 $ - $ - $ - $ - $ - $ 19,384.00 $ 10,395.00 $ 7,432.00 $ 871.00 $ - $ - $ - $ 16,500.00 $ 7,202.00 $ 27,394.00 $ - $ - $ - $ - $ - $ 228,909.00 $ 145,495.00 $ 18,002.00 $ - $ 8,444.00 $ 14,185.10 $ 9,395.30 $ 7,908.30 $ 2,012.30 $ 16,449.60 $ - $ - $ 203.00 $ - $ 6,042.00 $ - $ - $ 5,437.30 $ 229.90 $ 384.30 $ - $ - $ 104.00 $ - $ -
$ - $ - $ 22,233.50 $ - $ 58,255.50 $ 10,992.70 $ 4,184.10 $ 2,725.80 $ - $ 1,124.00
$ 190,140.00 $ 74,730.00 $ 39,902.00 $ 1,932.00 $ 3,101.00 $ 22,935.00 $ 8,600.00 $ 11,000.00 $ 260.00 $ 4,086.00
$ 27,845.00 $ 17,003.00 $ 689.00 $ - $ 115.00 $ 13,476.40 $ 6,315.80 $ 4,835.50 $ - $ 607.90 $ - $ - $ 12,469.90 $ 726.30 $ 4,349.90
Balance Sheet (Most recent quarter) Capital Invested (Four quarters prior)
$ 11,079.00 $ 46.00 $ 11,253.00 $ 38.00 $ 1,605.00 $ 6,319.00 $ 473.00 $ 7,557.00 $ 480.00 $ 3,970.00 $ - $ - $ 8,355.00 $ 108.00 $ 3,132.00 $ - $ - $ 32,133.00 $ - $ 9,223.00 $ 24.50 $ 634.10 $ 27.40 $ 513.80 $ 4,360.80 $ 4,881.00 $ - $ 4,078.00 $ - $ 4,365.00 $ 1,103.80 $ (19.10) $ 2,207.50 $ (8.93) $ 1,183.00 $ 1,916.60 $ - $ 1,906.10 $ - $ 829.30
$ 20,022.10 $ 60.80 $ 7,838.20 $ 63.70 $ 1,796.50 $ 12,314.30 $ 400.20 $ 9,601.90 $ 398.30 $ 772.50 $ 4,918.10 $ 133.80 $ 5,879.80 $ 132.10 $ 206.40 $ 9,504.90 $ 8.99 $ 10,534.00 $ (7.81) $ 6,484.00 $ 3,129.40 $ - $ 3,649.60 $ - $ 1,163.30
$ 12,381.40 $ 6,416.40 $ 8,520.50 $ 5,117.40 $ 15,219.50 $ 3,086.70 $ - $ 3,202.70 $ 14.10 $ 818.90 $ 32,770.00 $ - $ 42,683.50 $ 6.40 $ 2,063.90 $ 3,938.00 $ - $ 8,497.00 $ - $ 16,213.00
$ 13,878.00 $ 39.00 $ 12,921.00 $ 29.00 $ 1,907.00 $ 8,205.00 $ - $ 18,587.00 $ - $ 10,709.00
$ 513.80 $ 533.90 $ 800.20 $ 510.90 $ 2,438.70
$ 32,348.70 $ - $ 42,766.80 $ 3,239.10 $ 7,384.70 $ 17,319.90 $ 21.10 $ 20,208.00 $ 10.00 $ 178.00 $ 18,436.10 $ 1,167.10 $ 17,027.40 $ 66.30 $ 287.40 $ 30,526.00 $ - $ 31,761.00 $ - $ 3,226.00
$ 14,242.30 $ - $ 17,778.20 $ - $ 1,547.80
Long-Term Debt [Latest Quarter]
($USDmm, Historical rate)
Minority Interest [Latest Quarter]
($USDmm, Historical rate)
Total Debt [Latest Quarter - 4] ($USDmm,
Historical rate)
Total Minority Interest [Latest
Quarter - 4] ($USDmm,
Historical rate)
Cash And Equivalents
[Latest Quarter - 4] ($USDmm,
Historical rate)
$ 75,427.00 $ - $ 64,341.00 $ - $ 21,120.00
$ 3,343.00 $ - $ 1,947.00 $ - $ 2,574.00
$ 6,594.00 $ 58.00 $ 6,782.00 $ 15.00 $ 720.00 $ 2,688.00 $ - $ 1,268.00 $ - $ 3,004.00 $ - $ - $ 14.60 $ - $ 3,241.60 $ 16,613.00 $ 1,860.00 $ 11,014.00 $ 20.00 $ 3,967.00 $ 117,239.00 $ 992.00 $ 130,132.00 $ 965.00 $ 6,202.00 $ 3,440.10 $ - $ 2,788.10 $ 19.30 $ 986.80 $ 2,007.70 $ - $ 1,995.20 $ - $ 3,184.70 $ 5,362.50 $ 765.50 $ 5,896.30 $ 552.00 $ 2,292.90
$ 11,777.70 $ 782.30 $ 17,313.80 $ 671.80 $ 1,953.00 $ - $ - $ 6,729.00 $ 21.00 $ 1,970.00 $ 18,563.50 $ 1,566.90 $ 25,418.20 $ 109.40 $ 2,672.80 $ 62,599.90 $ 268.60 $ 97,250.20 $ 250.00 $ 4,907.10 $ 12,575.00 $ 238.50 $ 15,571.90 $ 228.40 $ 464.30 $ - $ - $ 12,822.00 $ - $ 1,424.00 $ 6,529.60 $ (2.70) $ 6,534.40 $ (5.78) $ 4,089.00 $ 5,171.00 $ - $ 5,859.00 $ - $ 350.00 $ 1,541.40 $ 543.00 $ 4,284.50 $ 586.50 $ 3,261.30 $ 5,836.00 $ 168.00 $ 7,283.00 $ 194.00 $ 3,975.00 $ 19,792.70 $ 188.80 $ 24,330.90 $ 410.40 $ 2,228.30 $ 14,667.30 $ - $ 12,695.80 $ - $ 733.90 $ 7,635.60 $ - $ 7,827.80 $ - $ 400.90 $ 7,635.60 $ - $ 7,827.80 $ - $ 400.90 $ 6.76 $ 2,022.80 $ 14.30 $ 1,792.70 $ 4,854.40 $ 8,351.00 $ - $ 7,896.00 $ - $ 539.00 $ 8,351.00 $ - $ 7,896.00 $ - $ 539.00 $ 8,432.00 $ 70.00 $ 37,547.00 $ 72.00 $ 4,808.00 $ 8,902.00 $ - $ 8,799.00 $ - $ 133.00 $ 13,802.50 $ - $ 15,497.60 $ - $ 6,016.50
$ 12,099.90 $ 333.50 $ 12,424.60 $ 324.50 $ 2,189.90 $ 59,953.00 $ 10,798.00 $ 33,302.00 $ - $ -
$ 6,801.90 $ 827.20 $ 9,603.80 $ 1,242.60 $ 5,717.20 $ 29,581.10 $ 3,738.70 $ 40,059.50 $ 3,665.50 $ 15,762.90
$ - $ - $ 816.20 $ 340.50 $ 16,262.10 $ 12,353.70 $ 704.70 $ 14,744.70 $ 647.20 $ 9,946.30 $ 19,842.00 $ 18,103.20 $ 39,410.70 $ 17,297.70 $ 8,889.70 $ 11,372.70 $ 10,324.80 $ 16,373.30 $ 10,407.00 $ 7,400.30 $ 38,424.30 $ 15,081.60 $ 37,212.20 $ 10,500.00 $ 24,176.10
$ - $ - $ - $ - $ - $ - $ - $ 22,513.20 $ - $ 4,146.40 $ 8,559.20 $ 6,467.00 $ 11,171.00 $ 5,065.30 $ 6,722.70 $ 8,059.40 $ 50.60 $ 8,107.00 $ 0.38 $ 384.00 $ 5,871.50 $ 18,948.30 $ 11,770.50 $ 17,874.70 $ 3,086.60 $ 51.10 $ 198.60 $ 60.80 $ 149.90 $ 625.30 $ 4,780.00 $ 76.00 $ 5,205.00 $ 80.00 $ 2,381.00 $ 24,483.00 $ (1.00) $ 25,354.00 $ 9.00 $ 6,877.00
$ 59,806.00 $ 21,307.70 $ 77,207.90 $ 20,612.20 $ 1,798.30 $ 34,709.80 $ 15,817.10 $ 44,403.60 $ 15,054.50 $ 20,904.60 $ 5,563.30 $ 261.30 $ 9,347.10 $ 268.20 $ 481.80 $ - $ - $ 64.20 $ 10.30 $ -
$ 840.00 $ - $ 1,062.50 $ - $ 1,089.30
$ 5,616.00 $ 361.00 $ 6,790.00 $ 335.00 $ 1,445.00 $ 57,095.00 $ 3,668.00 $ 47,757.00 $ 1,453.00 $ 1,893.00
$ 431.60 $ - $ 2,530.80 $ (22.30) $ 4,768.60 $ 4,064.50 $ 17.30 $ 4,572.80 $ 14.90 $ 499.20 $ 7,022.30 $ (8.30) $ 7,441.30 $ 102.20 $ 329.70 $ 2,668.20 $ 477.70 $ 7,801.90 $ 502.70 $ 2,617.30 $ 4,061.00 $ 253.00 $ 6,135.00 $ 226.00 $ 4,801.00
$ 8,821.10 $ 594.10 $ 7,288.20 $ 24.50 $ 5,835.70 $ 12,491.60 $ - $ 12,141.40 $ - $ 184.10 $ 2,539.20 $ 2,680.50 $ 6,814.10 $ 2,450.40 $ 5,972.90 $ 3,058.70 $ - $ 2,280.90 $ - $ 556.80 $ 9,888.00 $ 14.00 $ 10,106.00 $ 15.00 $ 541.00 $ 25,600.00 $ 6.00 $ 13,145.00 $ 6.00 $ 1,244.00 $ 4,475.20 $ 212.30 $ 5,762.90 $ 198.90 $ 2,597.20 $ 23,224.90 $ 1,193.70 $ 106,997.40 $ 1,074.70 $ 11,988.20 $ 7,503.10 $ 72.80 $ 15,012.00 $ 71.10 $ 1,833.50
$ 8,977.70 $ 86.60 $ 13,529.40 $ 41.20 $ 1,133.90 $ 4,578.60 $ 25.70 $ 37,227.20 $ 1.90 $ 2,907.10 $ 6,473.00 $ - $ 8,804.00 $ - $ 2,369.00 $ 2,067.00 $ 1,141.50 $ 4,116.10 $ 1,055.70 $ 3,607.40 $ 5,651.60 $ 353.20 $ 5,879.10 $ 330.80 $ 2,019.50 $ 54,041.90 $ 9,968.30 $ 64,878.90 $ 9,292.10 $ 5,228.60 $ 10,729.90 $ 2,193.60 $ 15,883.00 $ 2,335.30 $ 742.30 $ 14,201.60 $ 303.90 $ 13,767.70 $ 254.60 $ 694.20
$ 28,360.00 $ 1,234.00 $ 27,542.00 $ 684.00 $ 238.00 $ 43,964.00 $ 57.00 $ 42,686.00 $ 36.00 $ 1,370.00 $ 8,114.00 $ 203.00 $ 9,936.00 $ 215.00 $ 3,324.00 $ 29,404.70 $ 209.70 $ 23,184.40 $ 166.00 $ 578.70 $ 7,899.00 $ 42.00 $ 8,672.00 $ 47.00 $ 418.00 $ 7,582.00 $ - $ 7,439.00 $ - $ 2,387.00
$ 5,091.40 $ 72.20 $ 6,762.80 $ 59.40 $ 184.80 $ 8,707.30 $ 26.60 $ 8,078.90 $ 19.50 $ 3,238.80 $ 4,062.00 $ - $ 6,842.00 $ 47.00 $ 3,054.00 $ 4,790.10 $ 4,057.00 $ 6,355.10 $ 4,295.80 $ 4,995.90
$ 27,086.60 $ 2,857.10 $ 31,542.50 $ 2,399.20 $ 764.40 $ 48,780.10 $ 20,001.10 $ 61,130.60 $ 22,731.30 $ 10,500.70 $ - $ - $ 22,460.10 $ 190.80 $ 80.50 $ 32,972.00 $ 1,459.00 $ 26,761.00 $ 1,519.00 $ 7,265.00 $ 14,924.50 $ 8.70 $ 15,686.90 $ 7.90 $ 438.20
$ - $ - $ 34,312.00 $ 6,116.00 $ 4,296.00 $ - $ - $ 126.00 $ - $ 4,308.00 $ 2,649.40 $ 223.90 $ 313.50 $ 196.80 $ 2,928.40 $ 13,735.00 $ - $ 7,258.00 $ - $ 3,543.00 $ 5,726.80 $ - $ 6,301.60 $ 3,373.10 $ 2,561.90
$ 10,675.00 $ 111.00 $ 126,425.00 $ 113.00 $ 7,773.00 $ 2,351.20 $ 1.06 $ 4,034.40 $ 1.05 $ 856.90 $ 7,176.00 $ 1,868.80 $ 9,096.50 $ 1,574.00 $ 621.40 $ 13,950.40 $ 9,485.80 $ 17,012.40 $ 8,531.90 $ 1,088.10 $ 541.80 $ 54.50 $ 1,682.10 $ 60.00 $ 2,711.80 $ 3,885.00 $ - $ 3,413.00 $ - $ 3,372.00 $ 115,686.00 $ 4,714.00 $ 291,387.00 $ 8,788.00 $ 16,810.00
$ 7,078.00 $ 1,221.30 $ 9,433.70 $ 1,189.50 $ 450.60 $ 9,740.00 $ 295.00 $ 57,403.00 $ 497.00 $ 13,833.00 $ 28,176.00 $ - $ 22,225.00 $ 530.00 $ 13,965.00
$ 20,054.30 $ 5,026.30 $ 25,013.20 $ 5,901.50 $ 8,940.00 $ - $ - $ - $ - $ 1,293.90 $ 31,308.00 $ 1,600.00 $ 29,905.00 $ 1,482.00 $ 588.00 $ 12,611.50 $ 1,380.40 $ 12,766.40 $ 1,113.90 $ 926.80 $ 4.44 $ 153.30 $ 2,266.80 $ 154.80 $ 1,470.30 $ 18.10 $ 4.44 $ 47.70 $ 8.24 $ 1,078.50
$ 15,354.00 $ 400.00 $ 1,245.00 $ 408.00 $ 2,774.00 $ 21,389.60 $ 12,249.00 $ 30,432.50 $ 11,479.50 $ 5,805.70 $ 4,835.90 $ 1,578.20 $ 13,584.00 $ 1,709.50 $ 19,864.90 $ 34,479.10 $ 2,366.80 $ 56,807.10 $ 2,127.30 $ 13,727.20 $ 9,608.00 $ 183.00 $ 10,567.00 $ 407.00 $ 6,563.00 $ 6,635.00 $ - $ 25,505.00 $ 408.00 $ 17,171.00 $ 28,933.90 $ 3,611.50 $ 30,990.50 $ 227.70 $ 1,684.10 $ 6,329.00 $ 5.00 $ 7,812.00 $ 4.00 $ 3,001.00 $ 16,876.00 $ 561.70 $ 15,183.30 $ 560.10 $ 940.40 $ - $ - $ 6,290.00 $ - $ 273.20 $ - $ 39.10 $ 12.00 $ 42.80 $ 4,548.90 $ - $ - $ - $ - $ 4,566.00 $ 24,043.00 $ - $ 21,229.00 $ - $ 7,065.00
$ 35,563.00 $ 149.00 $ 39,660.00 $ 157.00 $ 9,480.00 $ 488.00 $ - $ 500.00 $ - $ 808.00
$ - $ - $ - $ - $ 868.20
$ 3,365.10 $ 698.60 $ 2,481.10 $ 572.70 $ 2,807.20 $ 7,500.00 $ 26,721.00 $ 12,101.00 $ 25,388.00 $ 4,882.00 $ - $ - $ 19,935.00 $ - $ 13,639.00 $ 5,139.00 $ 1,175.00 $ 7,535.00 $ 405.00 $ 213.00 $ 2,913.00 $ 120.60 $ 4,469.30 $ 21.20 $ 536.10
$ 8,994.10 $ 2,459.60 $ 7,503.30 $ 1,299.80 $ 1,634.00 $ 6,296.00 $ 15.00 $ 7,949.00 $ 10.00 $ 299.00 $ 4,794.90 $ 725.20 $ 6,975.40 $ 753.20 $ 1,028.00 $ 6,507.00 $ 252.00 $ 7,657.00 $ 222.00 $ 643.00
$ 1,861.50 $ - $ 3,743.90 $ - $ 1,634.60 $ 5,462.80 $ 958.80 $ 6,190.50 $ 120.50 $ 1,143.90 $ 39,951.10 $ 1,129.40 $ 55,097.90 $ 1,103.60 $ 3,443.10 $ - $ 396.00 $ - $ 325.80 $ 4,803.70 $ 12.40 $ 2.00 $ 3,519.20 $ 2.45 $ 1,966.10 $ - $ - $ 9,128.90 $ 1,494.80 $ 1,855.50 $ 7,474.80 $ 1,002.60 $ 11,213.70 $ 972.00 $ 1,316.90 $ 14,304.00 $ 107.00 $ 8,412.00 $ - $ 3,300.00 $ 14,618.00 $ 109.00 $ 11,359.00 $ - $ 901.00 $ 4,625.50 $ 1,567.00 $ 9,922.60 $ 1,462.50 $ 2,847.10 $ 8,644.00 $ 25.00 $ 8,336.00 $ 24.00 $ 1,474.00 $ 3,326.00 $ 30.00 $ 1,495.00 $ 31.00 $ 3,877.00 $ - $ - $ 17,990.50 $ - $ 2,452.50 $ 5,941.00 $ 1,515.00 $ 9,388.00 $ 1,495.00 $ 5,359.00 $ 30,180.00 $ 68.00 $ 35,600.00 $ - $ 2,979.00 $ - $ - $ 26,667.00 $ 92.00 $ 7,548.00 $ 10,317.10 $ 76.60 $ 9,040.00 $ 74.40 $ 8,660.30 $ 60,154.00 $ - $ 38,721.00 $ - $ 5,431.00
$ 1,008.80 $ 1,133.90 $ 908.50 $ 1,005.10 $ 1,465.80 $ 2,690.80 $ 907.50 $ 2,985.70 $ 720.10 $ 4,789.30 $ 19,557.10 $ 1,429.90 $ 16,152.30 $ 1,147.50 $ 1,348.30 $ 13,105.00 $ 68.00 $ 16,457.00 $ 84.00 $ 2,039.00
$ 7,453.00 $ 11.00 $ 9,044.00 $ 15.00 $ 3,589.00 $ - $ - $ - $ - $ 1,240.70
$ 3,232.00 $ 21.00 $ 2,456.40 $ 26.20 $ 1,291.30 $ 5.92 $ 2.89 $ 90.30 $ 131.90 $ 975.50 $ 2,935.00 $ 400.00 $ 4,119.00 $ 255.00 $ 1,226.00 $ 37,843.90 $ 14.40 $ 42,057.00 $ 17.80 $ 176.80 $ 11,623.70 $ 1,463.20 $ 24,370.70 $ 1,738.60 $ 4,055.00 $ - $ 28.30 $ 345.10 $ 25.80 $ 869.30
$ 2,374.00 $ - $ 2,421.80 $ - $ 2,115.40
$ 28,195.00 $ 962.00 $ 30,264.00 $ 508.00 $ 1,181.00 $ 617.20 $ 80.00 $ 2,406.50 $ 67.30 $ 2,393.70 $ 1,993.00 $ - $ 1,208.00 $ - $ 3,246.00 $ - $ 1.28 $ - $ 0.80 $ 4,333.00
$ 33,512.60 $ 23,412.90 $ 39,126.60 $ 19,728.90 $ 7,962.50 $ 35,121.20 $ 3,913.80 $ 56,983.20 $ 3,388.20 $ 6,100.50 $ 9,835.00 $ - $ 9,776.00 $ - $ 433.00 $ 6,387.00 $ - $ 6,527.00 $ - $ 1,292.00 $ 18,259.00 $ 82.00 $ 22,701.00 $ 73.00 $ 5,328.00 $ - $ - $ 94.20 $ - $ 2,316.00 $ 2,173.30 $ 549.70 $ 1,867.80 $ 301.00 $ 2,209.90 $ 12.00 $ - $ 1,411.00 $ - $ 435.00
$ 8,761.00 $ 204.00 $ 5,050.00 $ 268.00 $ 2,492.00
$ 53,057.00 $ 397.00 $ 42,050.00 $ 441.00 $ 16,739.00 $ 30,337.10 $ 2,386.60 $ 38,901.70 $ 2,291.30 $ 5,414.60 $ - $ - $ - $ - $ 1,880.00
$ 29,322.00 $ 116.00 $ 31,843.00 $ 118.00 $ 8,698.00 $ 8,145.90 $ 187.70 $ 10,727.90 $ 186.00 $ 607.10 $ 57,568.40 $ 27,350.80 $ 87,835.10 $ 22,299.70 $ 15,014.00 $ - $ - $ 39,117.00 $ 278.00 $ 3,641.00 $ - $ - $ 16,426.00 $ 252.00 $ 154.00 $ 26,960.00 $ 1,825.00 $ 28,907.00 $ 1,356.00 $ 2,393.00 $ 7,275.00 $ 1,406.00 $ 8,951.00 $ 838.00 $ 4,822.00 $ 9,225.00 $ 404.00 $ 9,517.00 $ 549.00 $ 136.00 $ 11,242.00 $ 3,484.10 $ 11,934.40 $ 3,553.40 $ 310.40 $ - $ - $ 752.20 $ - $ 11.60 $ 1,841.30 $ 1,430.20 $ 2,394.60 $ 1,114.90 $ 1,797.10 $ - $ - $ 99.20 $ - $ 57.10 $ 14,982.20 $ 11,201.50 $ 20,401.90 $ 11,795.50 $ 5,107.70 $ 39,452.80 $ 5,202.20 $ 45,970.70 $ 5,564.00 $ 19,880.40 $ 11,466.00 $ 101.50 $ 13,030.00 $ 180.00 $ 2,743.00
$ 32,414.20 $ 1,252.10 $ 54,229.10 $ 198.00 $ 3,833.70
$ 430.90 $ 29.50 $ 55.70 $ 26.50 $ 35.70 $ 10,008.00 $ (10.00) $ 10,969.00 $ (7.00) $ 7,560.00
$ 5,334.00 $ 366.00 $ 5,334.00 $ 544.00 $ 2,453.00 $ 995.80 $ 5.32 $ 3,849.70 $ 3.15 $ 1,047.30 $ - $ - $ 394.90 $ - $ 654.60
$ 23,200.20 $ 450.90 $ 23,792.60 $ 466.50 $ 1,128.60
$ 5,243.30 $ 49.20 $ 6,221.10 $ 50.30 $ 226.50 $ 5,243.30 $ 49.20 $ 6,221.10 $ 50.30 $ 226.50 $ 12,677.00 $ - $ 17,930.00 $ - $ 2,920.00 $ 20,490.00 $ 6,567.00 $ 24,824.00 $ 7,986.00 $ 11,163.00 $ 20,490.00 $ 6,567.00 $ 24,824.00 $ 7,986.00 $ 11,163.00 $ 16,831.60 $ 2,689.60 $ 25,740.90 $ 2,255.50 $ 3,467.60 $ 3,307.20 $ 296.50 $ 4,482.30 $ 282.90 $ 1,992.80 $ 2,545.30 $ 6,588.00 $ 5,419.30 $ 5,638.20 $ 10,695.20 $ 1,796.90 $ - $ 2,021.30 $ - $ 1,089.40 $ 11,781.70 $ - $ 10,884.50 $ 5,349.60 $ 19,940.00 $ 4,254.70 $ - $ 3,374.60 $ - $ 1,955.40 $ - $ - $ 16,441.00 $ 174.10 $ - $ 8,147.00 $ 24.70 $ 11,635.50 $ 31.20 $ 4,289.90 $ 14,902.90 $ 12,415.40 $ 20,269.20 $ 13,090.20 $ 9,695.70 $ 1,236.50 $ 345.40 $ 2,235.70 $ 349.30 $ 589.40 $ 6,782.20 $ 187.70 $ 9,496.00 $ 520.20 $ 2,291.30 $ 13,522.00 $ 845.00 $ 14,792.00 $ 771.00 $ 697.00 $ 6,351.60 $ 1,270.80 $ 8,506.20 $ 1,077.70 $ 8,637.10 $ 13.00 $ 491.60 $ 114.90 $ 445.70 $ 3,807.20 $ 20,988.90 $ - $ 2,076.40 $ - $ 44.90 $ 25,307.30 $ 577.50 $ 33,101.90 $ 648.40 $ 11,112.10 $ 23,078.50 $ 857.20 $ 22,629.10 $ 783.60 $ 856.90 $ 6,071.20 $ 24.10 $ 6,443.20 $ 25.60 $ 1,031.70 $ 3,155.20 $ - $ 3,631.90 $ (0.05) $ 431.30 $ 95,479.70 $ 8,354.10 $ 94,324.70 $ 7,358.90 $ 19,503.50 $ 6,466.60 $ 6,209.00 $ 9,932.50 $ 5,254.40 $ 8,436.30 $ - $ - $ 27,165.00 $ 1,418.00 $ 1,109.00 $ 13,094.00 $ 562.00 $ 14,637.00 $ 2,973.00 $ 338.00 $ 3,202.20 $ 6.70 $ 2,383.40 $ 1.80 $ 1,530.10
$ 6,713.00 $ - $ 3,490.00 $ - $ 3,163.00 $ 8,156.40 $ 747.80 $ 10,771.30 $ 747.10 $ 2,448.90 $ 3,262.00 $ 21.00 $ 4,274.00 $ 19.00 $ 832.00 $ 7,309.10 $ 75.40 $ 7,321.90 $ 41.30 $ 5,130.00 $ 30,054.00 $ - $ 24,684.00 $ - $ 2,633.00
$ 4,856.00 $ 24.90 $ 7,557.90 $ 1.09 $ 15,648.60
$ 7,304.80 $ 591.30 $ 6,088.70 $ 525.10 $ 5,080.20 $ 12,063.00 $ - $ 12,740.00 $ - $ 2,742.00 $ - $ 53.40 $ 22.90 $ 69.50 $ 2,655.70 $ 51,369.60 $ 11,157.20 $ 68,577.60 $ 10,599.90 $ 3,400.50 $ 11,143.90 $ 26.80 $ 12,510.90 $ 313.20 $ 1,074.40 $ 10,172.30 $ 428.90 $ 7,744.40 $ 422.90 $ 7,785.00 $ 8,036.00 $ 1,873.00 $ 12,518.00 $ 47.00 $ 1,068.00 $ 2,977.00 $ - $ 4,132.00 $ - $ 1,133.00 $ 9,824.00 $ 61.00 $ 9,016.00 $ 46.00 $ 9,383.00 $ 31,734.00 $ 169.00 $ 46,465.00 $ 218.00 $ 9,983.00 $ 20,431.00 $ 1,314.00 $ 19,748.00 $ 941.00 $ 7,364.00 $ 1,908.00 $ 18.00 $ 2,066.20 $ 11.60 $ 408.50 $ 20,900.00 $ - $ 19,375.00 $ - $ 4,936.00 $ 29,980.00 $ 226.00 $ 25,250.00 $ 228.00 $ 4,437.00 $ 8,942.00 $ 25.00 $ 11,271.00 $ (22.00) $ 268.00 $ 7,257.70 $ - $ 5,400.00 $ - $ 1,888.90
$ 18,910.00 $ 689.00 $ 30,487.00 $ 667.00 $ 7,705.00 $ 1,616.00 $ - $ 1,624.00 $ - $ 1,910.80 $ 15,129.00 $ 3,953.00 $ 15,273.00 $ 3,988.00 $ 4,475.00 $ 16,940.40 $ - $ 13,321.20 $ - $ 503.40
$ 24,419.00 $ 30.00 $ 22,927.00 $ 29.00 $ 1,774.00 $ 44,450.00 $ 2,948.00 $ 56,296.00 $ 3,068.00 $ 25,858.00 $ 88,318.40 $ 8,066.50 $ 160,810.50 $ 7,072.40 $ 21,017.70 $ 19,034.00 $ 1,801.00 $ 19,011.00 $ 1,590.00 $ 5,830.00
$ 6,099.00 $ 15.00 $ 7,234.00 $ 16.00 $ 471.00 $ 11,785.20 $ 690.80 $ 17,133.90 $ 690.60 $ 3,018.70 $ 11,785.20 $ 690.80 $ 17,133.90 $ 690.60 $ 3,018.70 $ 15,205.00 $ - $ 13,319.00 $ - $ 1,078.00 $ - $ - $ 14,639.00 $ 19.00 $ 3,441.00 $ 20,190.00 $ 1,892.00 $ 22,667.00 $ 1,658.00 $ 5,477.00 $ 26,022.00 $ 1,937.00 $ 31,783.00 $ 1,579.00 $ 7,983.00 $ - $ - $ 7,381.00 $ 547.00 $ 5,301.00 $ 102,741.00 $ 1,523.00 $ 112,332.00 $ 1,404.00 $ 3,875.00 $ 16,410.70 $ 156.60 $ 22,725.70 $ 152.60 $ 5,800.10 $ 15,882.00 $ - $ - $ - $ 3,518.00 $ 2,683.10 $ 255.40 $ 2,650.00 $ 425.50 $ 8,375.40 $ 1,500.00 $ - $ 1,500.00 $ 5.00 $ 2,083.00
$ 7,365.80 $ 246.20 $ 154,245.90 $ 231.00 $ 22,090.30 $ - $ 1.46 $ 781.10 $ 1.46 $ 913.70
$ 37,290.00 $ 2,619.00 $ 49,691.00 $ 3,253.00 $ 5,751.00 $ 18,705.00 $ 401.00 $ 14,383.00 $ 439.00 $ 3,000.00
$ 8,829.00 $ 24.00 $ 9,050.00 $ 22.00 $ 113.00 $ 4,224.70 $ - $ 5,024.10 $ - $ 547.20 $ 7,098.00 $ 609.50 $ 7,447.20 $ 534.80 $ 1,867.10
Capital Invested (Four quarters prior)
$ 9,354.00 $ - $ 12,186.00 $ 21,834.00 $ 1,747.00 $ 9,744.00 $ - $ 14,745.00 $ 18,332.00 $ 1,630.00 $ 9,750.00 $ - $ 21,111.00 $ 26,334.00 $ 1,448.00 $ 13,243.00 $ - $ 4,863.00 $ 27,773.00 $ 4,251.00 $ 2,929.80 $ - $ 6,133.70 $ 1,800.30 $ 643.40 $ 7,083.00 $ - $ 7,989.00 $ 7,702.00 $ 866.00 $ 1,539.00 $ - $ 6,379.10 $ 7,403.60 $ 156.20 $ 5,402.20 $ - $ 6,841.30 $ 7,918.10 $ 938.70
$ 10,636.80 $ - $ 15,868.80 $ 21,910.50 $ - $ 6,200.30 $ - $ 13,136.40 $ 21,965.80 $ 313.10 $ 1,131.30 $ - $ 7,249.00 $ 12,922.40 $ 132.00 $ 11,067.50 $ - $ 7,135.80 $ 11,185.80 $ 3,811.60 $ 5,015.50 $ - $ 8,252.90 $ 10,739.20 $ 742.30
$ 12,916.70 $ - $ 30,050.20 $ 23,351.20 $ 2,315.70 $ 1,826.50 $ - $ 4,191.90 $ 6,575.70 $ - $ 46,315.10 $ 4,929.70 $ 72,544.00 $ 118,093.30 $ 2,093.00 $ 15,675.00 $ - $ 116,241.00 $ 108,525.00 $ 13,836.00
$ 5,285.00 $ - $ 2,887.00 $ 13,901.00 $ 186.00 $ 3,529.00 $ - $ 12,430.00 $ 20,308.00 $ 648.00
$ 7,884.10 $ - $ 12,160.80 $ 10,522.30 $ -
$ 8,060.10 $ - $ 5,796.60 $ 41,178.70 $ - $ 53.00 $ - $ 17,699.00 $ 37,729.00 $ - $ 4,055.20 $ 0.07 $ 6,617.80 $ 23,357.87 $ - $ 14,674.00 $ - $ 27,967.00 $ 56,502.00 $ 3,976.00
$ 17,550.60 $ - $ 23,236.10 $ 39,466.50 $ -
Goodwill [Latest Quarter - 4] ($USDmm,
Historical rate)
Total Pref. Equity [Latest Quarter -
4] ($USDmm, Historical rate)
Total Common Equity [Latest Quarter - 4] ($USDmm,
Historical rate)
Total Capital invested [Latest
Quarter - 4] ($USDmm,
Historical rate)
R&D Exp. [LTM] ($USDmm,
Historical rate)
$ 5,116.00 $ - $ 119,355.00 $ 162,576.00 $ 10,045.00
$ 3,304.00 $ - $ 7,977.00 $ 7,350.00 $ 1,509.00
$ - $ - $ 17,863.00 $ 23,925.00 $ 122.00 $ 2,909.70 $ - $ 10,299.50 $ 8,563.50 $ 940.90 $ 1,136.70 $ - $ 11,050.20 $ 7,823.20 $ 2,106.40 $ 11,467.00 $ - $ 18,279.00 $ 25,326.00 $ 6,120.00 $ 105,966.00 $ - $ 121,824.00 $ 245,754.00 $ 1,693.00 $ - $ - $ 5,545.70 $ 7,347.00 $ 245.90 $ 1,684.60 $ - $ 4,630.20 $ 3,440.70 $ - $ 2,784.30 $ - $ 8,828.20 $ 12,431.60 $ 1,449.30
$ - $ - $ 32,898.80 $ 48,259.60 $ 2,046.90 $ 2,720.00 $ - $ 7,824.00 $ 12,583.00 $ 651.00 $ 17,780.30 $ - $ 25,090.10 $ 47,835.50 $ 5,188.60 $ 36.80 $ - $ 45,525.40 $ 137,868.50 $ 1,180.20 $ 6,253.40 $ 2,989.00 $ 9,088.60 $ 27,185.20 $ 102.10 $ 7,537.00 $ - $ 7,164.00 $ 18,562.00 $ 828.00 $ 2,408.90 $ - $ 10,572.70 $ 13,018.10 $ 1,981.10 $ 6,468.00 $ - $ 6,410.00 $ 11,919.00 $ 917.00 $ - $ - $ 17,732.30 $ 18,755.50 $ 940.30 $ 6,952.00 $ - $ 15,079.00 $ 18,387.00 $ 5,296.00 $ - $ - $ 9,415.00 $ 31,517.60 $ 196.80 $ - $ - $ 1,673.60 $ 13,635.50 $ 747.40 $ - $ - $ 10,799.60 $ 18,226.50 $ - $ - $ - $ 10,799.60 $ 18,226.50 $ - $ 3,977.90 $ - $ 24,248.10 $ 19,408.00 $ 3,077.90 $ 3,052.00 $ - $ 24,353.00 $ 31,710.00 $ - $ 3,052.00 $ - $ 24,353.00 $ 31,710.00 $ - $ 6,529.00 $ - $ 15,896.00 $ 48,635.00 $ 2,047.00 $ 6,663.00 $ - $ 5,879.00 $ 14,545.00 $ - $ 4,742.00 $ - $ 5,375.50 $ 14,856.60 $ 4,112.20
$ - $ - $ 18,310.30 $ 28,545.00 $ 742.50 $ 1,168.00 $ - $ 60.00 $ 33,362.00 $ -
$ - $ - $ 33,327.70 $ 37,214.30 $ - $ 776.70 $ - $ 21,217.00 $ 45,513.60 $ 1,089.40
$ 5,693.10 $ - $ 143,977.90 $ 128,532.00 $ - $ 8.32 $ - $ 24,116.40 $ 28,914.80 $ - $ 988.10 $ - $ 106,048.60 $ 136,569.60 $ 846.90 $ - $ - $ 47,339.70 $ 56,312.70 $ 74.40 $ 329.30 $ - $ 25,304.20 $ 38,340.30 $ -
$ - $ - $ - $ - $ 118.80 $ 435.90 $ - $ 36,245.00 $ 54,611.80 $ - $ 31.70 $ - $ 13,989.10 $ 18,437.40 $ - $ - $ - $ 13,927.20 $ 21,650.20 $ 3.49 $ 11,545.50 $ - $ 11,443.10 $ 20,127.00 $ 119.90 $ 9.33 $ - $ 10,905.50 $ 10,341.00 $ 120.90 $ 6,040.00 $ - $ 11,774.00 $ 14,598.00 $ - $ 24,469.00 $ - $ 59,698.00 $ 78,175.00 $ 6,296.00
$ 2,579.40 $ - $ 59,510.30 $ 134,919.90 $ - $ 33,684.20 $ - $ 56,806.40 $ 80,305.40 $ - $ 2,837.00 $ - $ 12,115.30 $ 20,980.60 $ - $ - $ - $ 6,340.30 $ 6,404.50 $ 1.38
$ 2,405.30 $ - $ 8,540.80 $ 8,514.00 $ -
$ 2,139.00 $ - $ 255.00 $ 5,600.00 $ 274.00 $ 27,492.00 $ - $ 51,716.00 $ 97,580.00 $ -
$ 343.10 $ - $ 15,699.20 $ 13,461.40 $ 121.40 $ 5,348.30 $ - $ 2,791.50 $ 6,865.10 $ - $ 6,416.80 $ - $ 6,062.80 $ 13,174.40 $ - $ 6,870.80 $ - $ 13,333.90 $ 18,518.50 $ 2,965.00 $ - $ - $ 10,617.00 $ 11,951.00 $ -
$ - $ 1.11 $ 13,947.10 $ 15,400.71 $ - $ 5,527.10 $ 0.10 $ 7,240.20 $ 19,197.60 $ - $ 210.10 $ - $ 15,216.80 $ 16,058.00 $ 1,489.00 $ 705.30 $ - $ 2,746.90 $ 4,471.00 $ 613.80 $ - $ - $ 11,645.00 $ 21,210.00 $ - $ 28,122.00 $ - $ 37,127.00 $ 49,028.00 $ - $ 3,013.50 $ - $ 8,743.60 $ 11,909.30 $ 449.30 $ 804.60 $ - $ 55,634.20 $ 150,643.40 $ 7,117.40 $ 25,128.70 $ - $ 23,112.70 $ 36,291.20 $ 1,320.90
$ 13,393.50 $ - $ 14,196.60 $ 26,592.10 $ 356.50 $ 715.90 $ - $ 7,723.10 $ 42,043.20 $ 1,407.10 $ 9,794.00 $ - $ 10,345.00 $ 16,780.00 $ 148.00 $ - $ - $ 26,932.00 $ 27,440.70 $ 3,942.10 $ 12,855.50 $ - $ 11,796.20 $ 15,655.80 $ 92.20 $ - $ - $ 30,764.70 $ 90,415.00 $ 120.10 $ 3,964.50 $ - $ 12,220.50 $ 27,361.20 $ 37.20 $ - $ - $ 2,667.90 $ 15,741.40 $ -
$ 3,294.00 $ - $ 12,592.00 $ 39,896.00 $ - $ 16,312.00 $ - $ 39,832.00 $ 81,148.00 $ - $ 4,249.00 $ 237.00 $ 10,770.00 $ 17,619.00 $ 1,743.00 $ - $ - $ 20,081.90 $ 42,687.60 $ 166.70 $ 13,540.00 $ - $ 15,366.00 $ 23,620.00 $ 597.00 $ 4,442.00 $ - $ 6,492.00 $ 11,544.00 $ 1,161.00
$ 6,499.20 $ - $ 6,783.20 $ 13,361.20 $ 191.00 $ 4,054.90 $ - $ 15,221.40 $ 20,061.50 $ 5,237.50 $ 6,653.00 $ - $ 8,081.00 $ 11,869.00 $ - $ 4,030.60 $ - $ 11,120.40 $ 12,479.60 $ -
$ 58.20 $ 4,863.40 $ 8,566.10 $ 44,207.60 $ - $ 15,672.50 $ - $ 36,728.50 $ 87,358.40 $ 2.22 $ 5,749.20 $ - $ 20,162.10 $ 42,541.70 $ - $ 2,672.00 $ - $ 25,770.00 $ 45,266.00 $ - $ 29,277.90 $ - $ 16,538.30 $ 31,787.00 $ 409.40
$ - $ - $ 170,723.00 $ 200,739.00 $ 1,008.00 $ 18,024.00 $ - $ 41,420.00 $ 37,238.00 $ 5,659.00 $ 223.90 $ - $ 6,190.70 $ 3,575.80 $ - $ 3,792.00 $ - $ 15,283.00 $ 18,998.00 $ - $ 1,760.50 $ - $ 10,527.50 $ 14,267.20 $ -
$ - $ - $ 27,465.00 $ 146,117.00 $ 6,700.00 $ - $ - $ 7,545.90 $ 10,723.40 $ 6.37 $ 13,037.40 $ - $ 9,628.70 $ 18,103.80 $ 160.10 $ 23,529.90 $ - $ 11,588.60 $ 27,512.90 $ 544.00 $ - $ - $ 9,899.70 $ 8,870.00 $ 1,080.90 $ 11,533.00 $ - $ 10,734.00 $ 10,775.00 $ 395.00 $ 50,200.00 $ - $ 111,204.00 $ 385,781.00 $ 5,278.00
$ 8,857.70 $ - $ 4,949.10 $ 13,932.20 $ 222.10 $ - $ - $ 34,638.00 $ 78,208.00 $ 7,500.00 $ 1,172.00 $ - $ 17,418.00 $ 25,678.00 $ 4,647.00
$ 7,815.70 $ - $ 8,218.20 $ 24,291.40 $ 4,790.60 $ - $ - $ 6,140.80 $ 4,846.90 $ - $ - $ - $ (7,294.00) $ 22,023.00 $ - $ - $ - $ 15,056.50 $ 26,896.10 $ - $ - $ - $ 14,164.30 $ 14,960.80 $ 520.90 $ 41.40 $ - $ 3,595.40 $ 2,564.60 $ -
$ 27,713.00 $ - $ 40,318.00 $ 38,789.00 $ 2,416.00 $ - $ - $ 24,579.00 $ 49,205.80 $ 4,856.10 $ 26.80 $ - $ 29,666.50 $ 23,385.60 $ 1,607.30 $ - $ - $ 59,626.80 $ 102,706.70 $ 6,472.00 $ 12,684.00 $ - $ 17,760.00 $ 21,764.00 $ 2,854.00 $ 32,881.00 $ - $ 27,035.00 $ 35,369.00 $ 3,484.00 $ 9,926.90 $ - $ 41,681.80 $ 70,988.20 $ 225.00 $ 4,470.00 $ - $ 5,086.00 $ 9,897.00 $ 218.00 $ - $ - $ 7,297.50 $ 21,540.40 $ - $ 167.20 $ - $ 17,289.60 $ 23,306.40 $ 148.60 $ 221.00 $ - $ 10,953.70 $ 6,416.80 $ - $ 559.00 $ - $ 8,743.00 $ 4,177.00 $ - $ 11,026.00 $ - $ 57,097.00 $ 71,261.00 $ 13,356.00
$ 30,275.00 $ - $ 13,294.00 $ 43,474.00 $ 5,682.00 $ 1,266.00 $ - $ 2,332.00 $ 2,024.00 $ 881.00
$ 201.10 $ - $ 4,115.20 $ 3,247.00 $ 211.40
$ 12,208.30 $ - $ 20,383.60 $ 20,057.50 $ 570.70 $ - $ - $ 19,461.00 $ 26,680.00 $ - $ 21,279.00 $ - $ 71,554.00 $ 77,850.00 $ 9,319.00 $ 6,850.00 $ - $ 10,655.00 $ 17,977.00 $ 1,097.00 $ - $ - $ 6,265.40 $ 10,198.60 $ -
$ 2,922.60 $ - $ 27,211.20 $ 33,080.50 $ 161.50 $ 4,988.00 $ - $ 2,663.00 $ 10,313.00 $ 193.00 $ 4,262.10 $ - $ 12,038.00 $ 17,985.40 $ - $ 1,435.00 $ - $ 54.00 $ 7,068.00 $ 324.00
$ 1,256.90 $ - $ 5,563.50 $ 7,672.80 $ - $ 9,201.50 $ - $ 12,773.80 $ 17,820.40 $ 1,968.20 $ 2.31 $ - $ 49,914.20 $ 101,569.00 $ 527.10 $ - $ - $ 9,414.80 $ 4,611.10 $ 76.60 $ 9,112.30 $ - $ 25,523.70 $ 27,076.80 $ 920.20 $ - $ - $ 6,891.50 $ 14,164.90 $ - $ 12,672.30 $ - $ 15,308.30 $ 25,205.10 $ 143.90 $ 10,832.00 $ - $ 2,813.00 $ 7,925.00 $ 839.00 $ - $ - $ 8,687.00 $ 19,145.00 $ - $ 10,830.40 $ - $ 25,766.60 $ 32,842.10 $ 117.70 $ 543.00 $ - $ 7,328.00 $ 14,190.00 $ 99.00 $ 1,907.00 $ - $ 6,267.00 $ 3,885.00 $ - $ 2,581.60 $ - $ 8,309.80 $ 23,847.80 $ - $ 9,811.00 $ - $ 8,788.00 $ 12,817.00 $ 392.00 $ 40,657.00 $ - $ 52,809.00 $ 85,430.00 $ 2,222.00 $ 17,761.00 $ - $ 45,587.00 $ 64,706.00 $ 7,048.00 $ - $ - $ 15,412.90 $ 15,792.60 $ 2,094.70 $ 17,142.00 $ - $ 77,445.00 $ 110,735.00 $ 12,132.00
$ 463.80 $ - $ 7,500.80 $ 6,943.50 $ 789.10 $ - $ - $ 15,132.00 $ 13,328.40 $ 2,003.50 $ - $ - $ 12,317.00 $ - $ 20,963.00 $ - $ 29,868.00 $ 409.00
$ 4,061.00 $ - $ 6,990.00 $ 1,512.00 $ 1,287.80 $ - $ 4,654.60 $ -
$ - $ - $ 21,561.20 $ - $ 470.20 $ - $ 10,109.70 $ 793.70 $ 1,891.00 $ - $ 6,648.00 $ - $ 7,643.60 $ - $ 17,771.20 $ 41.80 $ 34,214.00 $ - $ 65,394.00 $ 1,764.70 $ - $ - $ 4,151.10 $ 385.10
$ - $ - $ 2,167.30 $ 807.80
$ - $ - $ 22,318.00 $ - $ 1,415.50 $ - $ 6,557.10 $ 515.00 $ 131.00 $ - $ 12,894.00 $ - $ - $ - $ 9,935.80 $ 526.90
$ 10,353.20 $ - $ 71,526.80 $ 3,028.40 $ - $ - $ 40,334.60 $ 5,179.30 $ - $ - $ 12,129.00 $ - $ 12,458.00 $ - $ 5,697.00 $ 712.00 $ 31,284.00 $ - $ 76,712.00 $ 9,507.00 $ - $ - $ 6,447.90 $ 2,132.40 $ 2,119.20 $ - $ 46,377.40 $ 822.70 $ 618.00 $ - $ 4,185.00 $ 1,370.00
$ 1,838.00 $ - $ 889.00 $ 1,516.00
$ 34,133.00 $ - $ 47,097.00 $ 6,544.00 $ 27,563.40 $ - $ 33,464.80 $ - $ 3,415.00 $ - $ 13,214.00 $ 1,148.00
$ 14,407.00 $ (143.00) $ 13,604.00 $ 754.00 $ 6,119.70 $ - $ 14,615.40 $ - $ - $ - $ 183,953.10 $ 1,777.70 $ 48,242.00 $ 26.00 $ 64,694.00 $ 7,708.00 $ - $ - $ 16,568.00 $ - $ 7,404.00 $ - $ (13,582.00) $ 423.00 $ 3,275.00 $ - $ 23,194.00 $ 65.00 $ 2,997.00 $ - $ 4,264.00 $ 92.00 $ - $ 78.20 $ 14,553.30 $ - $ 4.13 $ - $ 595.10 $ 3.76 $ 20.00 $ - $ 4,843.70 $ - $ 4.24 $ - $ 393.80 $ 48.40 $ 1,718.10 $ - $ 21,413.50 $ - $ 1,886.20 $ - $ 183,732.70 $ 474.70 $ 604.00 $ - $ 81,550.00 $ 20.80
$ 4,067.60 $ - $ 54,535.00 $ -
$ 174.60 $ 4,180.00 $ 5,097.10 $ - $ 5,479.00 $ - $ 31,421.00 $ 5,151.00
$ 14,681.00 $ - $ 10,148.00 $ 754.00 $ - $ - $ 9,814.40 $ 186.10 $ - $ - $ 3,296.90 $ 2,034.30
$ 673.90 $ - $ 35,313.80 $ 94.30
$ 7,672.60 $ - $ 2,819.60 $ - $ 7,672.60 $ - $ 2,819.60 $ - $ 16,223.00 $ - $ 18,477.00 $ 107.00 $ 1,154.00 $ - $ 42,647.00 $ 104.00 $ 1,154.00 $ - $ 42,647.00 $ 104.00 $ 10,865.40 $ - $ 18,268.40 $ 10,648.60 $ 3,958.80 $ - $ 6,798.10 $ 1,865.70 $ 84.90 $ - $ 26,082.90 $ 1,255.80 $ 3,804.30 $ - $ 4,535.80 $ 1,099.80 $ - $ 100.90 $ 147,195.80 $ 13,384.20 $ - $ - $ 5,106.40 $ - $ - $ - $ 63,186.20 $ 5,731.50 $ 24,810.00 $ - $ 24,008.70 $ 3,349.60 $ - $ - $ 42,342.20 $ 601.70 $ - $ - $ 16,093.30 $ - $ 20,074.60 $ - $ 22,673.40 $ 1,033.90 $ 847.00 $ - $ 11,625.00 $ - $ 2,395.50 $ - $ 19,515.60 $ - $ - $ - $ 16,805.30 $ 469.70 $ 4,289.60 $ - $ 9,553.80 $ 732.50 $ 25,853.50 $ - $ 38,473.30 $ 5,190.70 $ - $ 43.80 $ 4,525.50 $ - $ - $ - $ 18,796.70 $ - $ - $ - $ 17,539.60 $ 1,167.30 $ 12,521.90 $ - $ 24,535.30 $ 86.40 $ 5,100.70 $ - $ 22,085.00 $ 4,531.60 $ - $ - $ 20,664.00 $ - $ 4,534.00 $ - $ 7,216.00 $ - $ 1,575.40 $ - $ 5,818.00 $ -
$ 4,160.00 $ - $ 8,484.00 $ 690.00 $ 4.51 $ - $ 58,178.50 $ - $ - $ - $ 8,816.00 $ 1,331.00 $ 1,959.80 $ - $ 5,260.20 $ - $ 1,683.00 $ - $ 16,252.00 $ -
$ 183.60 $ - $ 34,923.10 $ 2,135.70
$ 6,984.90 $ - $ 17,701.10 $ 3,353.90 $ - $ - $ 13,942.00 $ - $ 291.50 $ - $ 9,196.60 $ 167.90 $ 23,944.00 $ - $ 22,561.20 $ 1,137.50 $ 1,271.40 $ - $ 10,853.90 $ - $ - $ - $ 15,741.00 $ 1,507.30 $ 19,257.00 $ - $ 23,038.00 $ 1,550.00 $ 4,362.00 $ - $ 9,970.00 $ 1,333.00 $ 5,122.00 $ - $ 6,740.00 $ 4,806.00 $ 11,357.00 $ - $ 26,049.00 $ - $ 12,261.00 $ 4,000.00 $ 20,333.00 $ 1,563.00 $ 1,144.80 $ - $ 3,490.40 $ 191.30 $ 1,340.00 $ - $ 8,637.00 $ - $ 46,750.00 $ 8,320.00 $ 58,811.00 $ 105.00 $ 2,307.00 $ - $ 5,904.00 $ - $ 3,366.40 $ - $ 8,558.00 $ -
$ 44,612.00 $ 1,067.00 $ 61,220.00 $ 1,879.00 $ - $ - $ 4,276.10 $ - $ 27,848.00 $ - $ 46,519.00 $ - $ 18,746.30 $ - $ 20,850.20 $ 722.50
$ 27,702.00 $ - $ 23,648.00 $ 6.00 $ - $ - $ 96,093.00 $ 1,068.00 $ - $ - $ 140,678.70 $ 10,279.70 $ 12,514.00 $ - $ 15,281.00 $ -
$ 6,690.00 $ - $ 9,667.00 $ 75.00 $ 17,169.60 $ - $ 17,003.60 $ 1,116.10 $ 17,169.60 $ - $ 17,003.60 $ 1,116.10 $ - $ - $ 20,599.00 $ - $ 3,442.00 $ - $ 1,929.00 $ - $ 27,354.00 $ - $ 30,525.00 $ 3,767.00 $ 43,680.00 $ - $ 33,114.00 $ - $ - $ - $ 21,321.00 $ - $ 25,124.00 $ - $ 13,138.00 $ - $ 7,986.60 $ - $ 16,432.20 $ - $ 11,825.00 $ - $ 29,842.00 $ - $ 11,164.60 $ - $ 23,994.40 $ - $ 3,981.00 $ - $ 7,529.00 $ 1,451.00
$ - $ - $ 104,240.80 $ 12,665.70 $ 1,914.20 $ - $ 8,397.40 $ -
$ 17,799.00 $ - $ 78,871.00 $ - $ 16,372.00 $ - $ 30,861.00 $ 238.00
$ 5,886.00 $ - $ 5,235.00 $ - $ 11,319.50 $ - $ 19,071.80 $ - $ 15,815.90 $ - $ 11,743.20 $ -
R&D Expenses (Current & Last 5 years)
$ 1,749.00 $ 1,750.00 $ 1,763.00 $ 1,766.00 $ 1,771.00 $ 1,649.00 $ 1,652.00 $ 1,677.00 $ 1,695.00 $ 1,730.00 $ 1,474.00 $ 1,471.00 $ 1,405.00 $ 1,397.00 $ 1,324.00 $ 4,563.00 $ 4,420.00 $ 4,285.00 $ 4,089.00 $ 3,483.00 $ 625.50 $ 625.50 $ 625.50 $ 625.50 $ 639.50 $ 776.00 $ 676.00 $ 646.00 $ 637.00 $ 610.00 $ 154.40 $ 158.30 $ 151.00 $ 140.60 $ 140.40 $ 908.90 $ 884.40 $ 862.70 $ 855.90 $ 849.30
$ - $ - $ - $ - $ - $ 321.10 $ 306.20 $ 312.40 $ 309.60 $ 298.50 $ 139.40 $ 138.70 $ 141.80 $ 144.80 $ 164.00 $ 3,849.20 $ 3,996.40 $ 3,978.30 $ 3,838.00 $ 3,865.20 $ 712.30 $ 664.70 $ 709.50 $ 647.50 $ 582.50
$ 2,186.70 $ 2,136.30 $ 2,041.90 $ 1,980.70 $ 1,926.80 $ - $ - $ - $ - $ - $ 2,730.70 $ 2,443.90 $ 2,358.50 $ 2,165.00 $ 1,181.10 $ 13,470.00 $ 12,896.00 $ 12,282.00 $ 11,585.00 $ 11,010.00
$ 186.00 $ 186.00 $ 186.00 $ 167.00 $ 167.00 $ 647.00 $ 644.00 $ 635.00 $ 616.00 $ 596.00
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 4,105.00 $ 4,169.00 $ 4,191.00 $ 4,340.00 $ 4,267.00
$ - $ - $ - $ - $ -
R&D Expense [LTM - 1]
($USDmm, Historical rate)
R&D Expense [LTM - 2]
($USDmm, Historical rate)
R&D Expense [LTM - 3]
($USDmm, Historical rate)
R&D Expense [LTM - 4]
($USDmm, Historical rate)
R&D Expense [LTM - 5]
($USDmm, Historical rate)
$ 9,695.00 $ 9,169.00 $ 8,576.00 $ 8,067.00 $ 7,533.00
$ 1,495.00 $ 1,474.00 $ 1,451.00 $ 1,448.00 $ 1,433.00
$ 122.00 $ 122.00 $ 122.00 $ 79.00 $ 79.00 $ 936.30 $ 983.00 $ 901.50 $ 912.50 $ 914.10 $ 2,149.50 $ 2,008.70 $ 1,860.20 $ 1,850.90 $ 1,757.50 $ 6,121.00 $ 5,997.00 $ 5,750.00 $ 5,873.00 $ 5,735.00 $ 1,693.00 $ 1,693.00 $ 1,693.00 $ 1,730.00 $ 1,730.00 $ 351.20 $ 368.70 $ 354.00 $ 355.10 $ 344.90 $ - $ - $ - $ - $ - $ 1,465.70 $ 1,547.80 $ 1,567.30 $ 1,545.50 $ 1,450.60
$ 2,090.10 $ 2,202.60 $ 2,121.10 $ 2,162.80 $ 2,159.80 $ 640.00 $ 596.00 $ 603.00 $ 598.00 $ 599.00 $ 5,034.10 $ 5,063.50 $ 4,649.50 $ 4,503.10 $ 4,303.00 $ 4,747.60 $ 4,918.90 $ 4,638.60 $ 4,869.10 $ 4,653.90 $ 103.20 $ 103.30 $ 96.60 $ 124.70 $ 133.80 $ 771.00 $ 743.00 $ 690.00 $ 632.00 $ 576.00 $ 1,971.90 $ 1,989.60 $ 2,012.80 $ 1,971.20 $ 1,868.50 $ 904.00 $ 903.00 $ 885.00 $ 948.00 $ 939.00 $ 854.30 $ 790.20 $ 809.80 $ 786.30 $ 798.10 $ 5,290.00 $ 5,880.00 $ 5,760.00 $ 5,193.00 $ 5,044.00 $ 213.20 $ 218.30 $ 228.50 $ 242.20 $ 228.80 $ 763.10 $ 826.70 $ 855.30 $ 877.70 $ 912.10 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,125.80 $ 2,920.40 $ 2,732.90 $ 2,734.00 $ 2,618.20 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 2,107.00 $ 2,149.00 $ 2,165.00 $ 2,125.00 $ 2,145.00 $ - $ - $ - $ - $ - $ 3,763.20 $ 3,924.50 $ 3,697.30 $ 3,376.20 $ 2,746.80
$ 732.30 $ 669.30 $ 893.30 $ 896.70 $ 877.90 $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ 1,093.00 $ 1,125.60 $ 1,119.00 $ 522.90 $ 372.00
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,049.20 $ 875.10 $ 869.90 $ 884.60 $ 912.20 $ 93.60 $ 76.80 $ 76.40 $ - $ - $ - $ - $ - $ - $ -
$ 119.20 $ 122.70 $ 122.00 $ 95.50 $ 97.90 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3.73 $ 3.85 $ 3.82 $ 3.81 $ 3.86 $ 119.00 $ 109.70 $ 104.30 $ 95.80 $ 89.20 $ 116.70 $ 114.70 $ 109.70 $ 106.30 $ 111.20 $ - $ - $ - $ - $ - $ 6,243.00 $ 6,164.00 $ 6,184.00 $ 6,207.00 $ 6,252.00
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1.41 $ 14.50 $ 14.60 $ 15.00 $ 15.30
$ - $ - $ - $ - $ -
$ 274.00 $ 274.00 $ 274.00 $ 277.00 $ 277.00 $ - $ - $ - $ - $ -
$ 123.00 $ 90.70 $ 65.80 $ 65.70 $ 63.40 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 2,931.80 $ 2,716.50 $ 2,752.40 $ 2,669.70 $ 2,465.60 $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,494.00 $ 1,538.60 $ 1,529.60 $ 1,307.20 $ 1,340.10 $ 563.50 $ 513.20 $ 488.00 $ 462.70 $ 466.60 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 410.60 $ 356.80 $ 358.20 $ 350.70 $ 357.50 $ 6,847.70 $ 6,938.10 $ 6,494.70 $ 6,575.50 $ 6,559.70 $ 1,292.00 $ 1,259.50 $ 1,239.10 $ 926.00 $ 1,001.90
$ 357.60 $ 333.40 $ 327.50 $ 311.90 $ 296.50 $ 1,415.10 $ 1,411.20 $ 1,425.10 $ 1,433.20 $ 1,448.50 $ 148.00 $ 148.00 $ 148.00 $ 129.00 $ 129.00 $ 3,887.60 $ 3,553.20 $ 3,298.20 $ 3,311.00 $ 3,241.50 $ 94.50 $ 90.10 $ 108.30 $ 108.00 $ 104.20 $ 123.10 $ 117.40 $ 106.70 $ 106.50 $ 102.70 $ 38.90 $ 38.30 $ 39.30 $ 40.90 $ 37.10 $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,774.00 $ 1,837.00 $ 1,898.00 $ 1,882.00 $ 1,927.00 $ 164.40 $ 150.30 $ 136.60 $ 137.20 $ 134.30 $ 607.00 $ 616.00 $ 625.00 $ 626.00 $ 633.00 $ 1,114.00 $ 1,051.00 $ 1,033.00 $ 1,045.00 $ 1,050.00
$ 191.00 $ 191.00 $ 191.00 $ 197.00 $ 197.00 $ 5,144.50 $ 4,978.10 $ 4,796.40 $ 4,537.90 $ 4,637.70 $ 506.00 $ 506.00 $ 506.00 $ 506.00 $ 541.00 $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ 2.28 $ 2.17 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 409.40 $ 409.40 $ 409.40 $ 232.90 $ 232.90
$ 1,008.00 $ 1,008.00 $ 1,008.00 $ 971.00 $ 971.00 $ 5,391.00 $ 5,097.00 $ 4,816.00 $ 4,613.00 $ 3,950.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
$ 6,700.00 $ 6,700.00 $ 6,700.00 $ 6,700.00 $ 6,700.00 $ 5.93 $ 5.70 $ 5.26 $ 5.36 $ 5.59 $ 151.10 $ 146.80 $ 140.30 $ 131.50 $ 126.80 $ 522.00 $ 536.40 $ 503.90 $ 494.40 $ 470.10 $ 996.90 $ 911.10 $ 695.00 $ 697.70 $ 683.00 $ 395.00 $ 395.00 $ 395.00 $ 358.00 $ 358.00 $ 5,278.00 $ 5,278.00 $ 5,278.00 $ 5,273.00 $ 5,273.00
$ 222.10 $ 229.40 $ 229.40 $ 229.40 $ 229.40 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,400.00 $ 7,400.00 $ 4,135.00 $ 3,583.00 $ 3,014.00 $ 3,302.00 $ 3,189.00
$ 4,764.70 $ 5,052.60 $ 5,250.00 $ 5,273.50 $ 5,442.70 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 538.70 $ 519.10 $ 516.70 $ 497.90 $ 459.80 $ - $ - $ - $ - $ -
$ 2,463.00 $ 2,391.00 $ 2,338.00 $ 2,234.00 $ 2,206.00 $ 3,249.40 $ 2,969.90 $ 2,785.50 $ 2,796.30 $ 2,085.20 $ 1,624.90 $ 1,591.90 $ 1,571.70 $ 1,628.50 $ 1,580.50 $ 6,589.60 $ 5,842.80 $ 5,060.00 $ 4,967.20 $ 4,974.40 $ 2,854.00 $ 2,854.00 $ 2,854.00 $ 2,926.00 $ 2,926.00 $ 3,486.00 $ 3,490.00 $ 3,502.00 $ 1,785.00 $ 2,372.00 $ 222.30 $ 228.00 $ 217.40 $ 190.20 $ 189.90 $ 218.00 $ 218.00 $ 218.00 $ 227.00 $ 227.00 $ - $ - $ - $ - $ - $ 150.20 $ 150.40 $ 140.50 $ 130.60 $ 140.30 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 12,780.00 $ 12,722.00 $ 12,471.00 $ 12,416.00 $ 12,514.00
$ 5,572.00 $ 5,407.00 $ 5,247.00 $ 5,205.00 $ 5,272.00 $ 861.00 $ 839.00 $ 822.00 $ 798.00 $ 749.00
$ 199.80 $ 194.50 $ 185.70 $ 189.60 $ 177.00
$ 562.80 $ 514.40 $ 480.80 $ 489.80 $ 647.20 $ - $ - $ - $ - $ - $ 9,295.00 $ 9,160.00 $ 9,046.00 $ 8,817.00 $ 8,686.00 $ 1,097.00 $ 1,097.00 $ 1,097.00 $ 1,144.00 $ 1,144.00 $ - $ - $ - $ - $ -
$ 175.30 $ 160.20 $ 171.60 $ 172.30 $ 168.70 $ 193.00 $ 193.00 $ 193.00 $ 199.00 $ 199.00 $ - $ - $ - $ - $ - $ 324.00 $ 324.00 $ 324.00 $ 368.00 $ 368.00
$ - $ - $ - $ - $ - $ 1,896.80 $ 1,924.70 $ 1,798.50 $ 1,814.60 $ 1,700.90 $ 539.20 $ 519.40 $ 486.30 $ 249.60 $ 331.70 $ 69.20 $ 79.20 $ 78.70 $ 102.60 $ 103.60 $ 924.00 $ 862.40 $ 874.50 $ 861.20 $ 823.80 $ - $ - $ - $ - $ - $ 147.70 $ 152.60 $ 143.40 $ 138.40 $ 128.10 $ 839.00 $ 839.00 $ 839.00 $ 751.00 $ 751.00 $ - $ - $ - $ - $ - $ 115.60 $ 105.30 $ 101.00 $ 93.60 $ 87.60 $ 99.00 $ 100.00 $ 102.00 $ 106.00 $ 112.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 392.00 $ 392.00 $ 392.00 $ 392.00 $ 392.00 $ 2,224.00 $ 2,177.00 $ 2,004.00 $ 1,833.00 $ 1,640.00 $ 6,885.00 $ 6,538.00 $ 6,641.00 $ 7,116.00 $ 7,239.00 $ 2,101.10 $ 1,951.90 $ 1,960.60 $ 2,054.80 $ 1,916.30 $ 11,988.00 $ 11,936.00 $ 11,940.00 $ 11,943.00 $ 12,046.00
$ 791.70 $ 815.40 $ 810.60 $ 712.60 $ 730.60 $ 1,972.00 $ 1,805.80 $ 1,670.30 $ 1,658.20 $ 1,616.10 $ - $ - $ - $ - $ - $ 409.00 $ 409.00 $ 409.00 $ 455.00 $ 455.00
$ 1,513.00 $ 1,500.00 $ 1,532.00 $ 1,580.00 $ 1,643.00 $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ 778.10 $ 694.00 $ 639.10 $ 613.10 $ 572.80 $ - $ - $ - $ - $ - $ 38.30 $ 34.80 $ 36.20 $ 34.20 $ 27.30 $ 1,773.10 $ 1,676.00 $ 1,724.60 $ 1,804.80 $ 1,709.50 $ 361.10 $ 332.50 $ 308.90 $ 280.10 $ 247.10
$ 763.40 $ 711.20 $ 650.80 $ 595.80 $ 545.00
$ - $ - $ - $ - $ - $ 515.90 $ 462.60 $ 426.80 $ 404.40 $ 376.60 $ - $ - $ - $ - $ - $ 672.50 $ 614.70 $ 526.90 $ 529.00 $ 517.90
$ 2,807.40 $ 2,700.00 $ 2,841.70 $ 2,782.10 $ 2,835.70 $ 4,733.80 $ 4,210.90 $ 4,227.20 $ 4,138.60 $ 4,218.20 $ - $ - $ - $ - $ - $ 712.00 $ 712.00 $ 712.00 $ 569.00 $ 569.00 $ 9,473.00 $ 9,489.00 $ 9,515.00 $ 9,587.00 $ 9,558.00 $ 2,083.40 $ 2,088.30 $ 1,980.40 $ 2,010.10 $ 2,061.30 $ 811.30 $ 741.50 $ 807.00 $ 810.10 $ 793.10 $ 1,338.00 $ 1,331.00 $ 1,336.00 $ 1,346.00 $ 1,365.00
$ 1,315.00 $ 1,094.00 $ 890.00 $ 770.00 $ 788.00
$ 6,435.00 $ 6,371.00 $ 6,386.00 $ 6,396.00 $ 6,406.00 $ - $ - $ - $ - $ - $ 1,130.00 $ 1,123.00 $ 1,113.00 $ 952.00 $ 987.00
$ 754.00 $ 754.00 $ 754.00 $ 718.00 $ 718.00 $ - $ - $ - $ - $ - $ 1,587.00 $ 1,836.90 $ 1,826.10 $ 2,058.90 $ 2,089.00 $ 7,708.00 $ 7,548.00 $ 7,536.00 $ 7,690.00 $ 8,551.00 $ - $ - $ - $ - $ - $ 423.00 $ 423.00 $ 423.00 $ 433.00 $ 433.00 $ 65.00 $ 65.00 $ 65.00 $ 62.00 $ 62.00 $ 93.00 $ 92.00 $ 93.00 $ 94.00 $ 96.00 $ - $ - $ - $ - $ - $ 3.72 $ 3.70 $ 3.57 $ 3.21 $ 1.85 $ - $ - $ - $ - $ - $ 48.10 $ 47.00 $ 44.80 $ 39.30 $ 56.40 $ - $ - $ - $ - $ - $ 480.60 $ 425.40 $ 382.70 $ 439.70 $ 353.00 $ 19.80 $ 18.40 $ - $ 23.60 $ 22.60
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ 5,279.00 $ 5,417.00 $ 5,490.00 $ 5,490.00 $ 5,497.00
$ 758.00 $ 763.00 $ 706.00 $ 655.00 $ 593.00 $ 201.60 $ 206.50 $ 216.40 $ 229.60 $ 216.90 $ 1,917.20 $ 1,747.60 $ 1,620.60 $ 1,511.10 $ 1,422.90
$ - $ 94.80 $ - $ - $ -
$ - $ - $ (0.76) $ (119.50) $ (56.50) $ - $ - $ (0.76) $ (119.50) $ (56.50) $ 107.00 $ 107.00 $ 107.00 $ 88.00 $ 88.00 $ 104.00 $ 104.00 $ 108.00 $ 112.00 $ 112.00 $ 104.00 $ 104.00 $ 108.00 $ 112.00 $ 112.00 $ 10,415.60 $ 9,569.40 $ 9,988.20 $ 10,599.40 $ 10,211.70 $ 1,900.20 $ 1,799.60 $ 2,098.70 $ 2,015.00 $ 1,736.60 $ 1,322.80 $ 1,297.70 $ 1,290.00 $ 1,079.90 $ 1,267.30 $ 1,038.70 $ 996.20 $ 947.30 $ 900.30 $ 865.40 $ 12,687.80 $ 12,725.60 $ 12,228.50 $ 12,118.30 $ 12,761.80 $ - $ - $ - $ - $ - $ 5,764.90 $ 5,874.40 $ 5,519.40 $ 5,797.70 $ 5,285.40 $ 3,188.40 $ 3,257.20 $ 3,089.90 $ 3,034.40 $ 2,905.00 $ 602.20 $ 602.00 $ 601.40 $ 504.50 $ 504.60 $ - $ - $ - $ - $ - $ 1,069.40 $ 1,028.50 $ 1,066.30 $ 1,073.80 $ 1,002.30 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 517.70 $ 473.20 $ 392.40 $ 393.90 $ 385.70 $ 977.00 $ 943.70 $ 920.30 $ 1,450.00 $ 914.10 $ 5,190.70 $ 5,235.50 $ 4,951.40 $ 5,003.10 $ 4,903.40 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,469.00 $ 1,450.70 $ 1,376.90 $ 1,359.40 $ 1,392.40 $ 78.90 $ 89.60 $ 90.00 $ 88.10 $ 89.80 $ 5,632.00 $ 4,166.80 $ 3,860.80 $ 5,761.90 $ 3,796.60 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
$ 661.00 $ 632.00 $ 625.00 $ 614.00 $ 612.00 $ - $ - $ - $ - $ - $ 1,346.50 $ 1,362.00 $ 1,379.00 $ 1,396.00 $ 1,413.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
$ 2,005.40 $ 2,002.90 $ 1,987.70 $ 1,997.20 $ 2,086.40
$ 3,325.20 $ 3,078.70 $ 3,217.70 $ 3,231.80 $ 3,172.00 $ - $ - $ - $ - $ - $ 165.60 $ 168.80 $ 137.00 $ 138.40 $ 142.60 $ 1,123.90 $ 1,152.60 $ 1,099.10 $ 1,139.40 $ 1,137.30 $ 673.60 $ 650.30 $ - $ 721.70 $ 771.60 $ 1,447.90 $ 1,392.20 $ 1,371.90 $ 1,336.50 $ 1,305.90 $ 1,561.00 $ 1,504.00 $ 1,458.00 $ 1,509.00 $ 1,467.00 $ 1,293.00 $ 1,268.00 $ 1,280.00 $ 1,285.00 $ 1,301.00 $ 4,806.00 $ 3,479.00 $ 3,331.00 $ 3,181.00 $ 3,074.00 $ - $ - $ - $ - $ - $ 1,546.00 $ 1,576.00 $ 1,598.00 $ 1,622.00 $ 1,649.00 $ 191.30 $ 178.10 $ 178.10 $ 178.10 $ 178.10 $ - $ - $ - $ - $ - $ 105.00 $ 105.00 $ 105.00 $ 58.00 $ 58.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
$ 1,879.00 $ 1,991.00 $ 1,991.00 $ 1,991.00 $ 1,991.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 710.80 $ 703.00 $ 692.30 $ 694.50 $ 698.10
$ - $ - $ - $ (12.00) $ - $ 1,068.00 $ 1,068.00 $ 1,068.00 $ 1,353.00 $ 1,353.00 $ 9,395.40 $ 8,357.30 $ 8,389.80 $ 8,213.80 $ 8,371.90 $ - $ - $ - $ - $ -
$ 75.00 $ 75.00 $ 75.00 $ 52.00 $ 52.00 $ 1,144.60 $ 1,091.50 $ 1,093.70 $ 1,063.80 $ 1,025.90 $ 1,144.60 $ 1,091.50 $ 1,093.70 $ 1,063.80 $ 1,025.90 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,765.00 $ 3,796.00 $ 3,868.00 $ 3,992.00 $ 4,190.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,393.00 $ 1,351.00 $ 1,300.00 $ 1,261.00 $ 1,256.00
$ 12,986.80 $ 13,466.20 $ 12,873.20 $ 13,643.20 $ 13,444.70 $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ - $ 178.00 $ 178.00 $ 178.00 $ 178.00 $ 127.00
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
R&D Expenses (Current & Last 5 years) Earnings & Dividends Per Share
$ 8.11 $ 8.11 $ 7.20 $ 7.93 $ 7.93 $ 0.77 $ 0.77 $ 0.84 $ 0.77 $ 0.77 $ 0.91 $ 0.66 $ 1.03 $ 0.91 $ 0.66 $ 3.73 $ 3.73 $ 3.44 $ 3.70 $ 3.70 $ 6.58 $ 6.58 $ 4.38 $ 6.45 $ 6.45 $ 1.18 $ 1.18 $ 0.90 $ 1.15 $ 1.15 $ 5.52 $ 5.56 $ 5.11 $ 5.43 $ 5.47 $ 1.99 $ 1.99 $ 1.57 $ 1.96 $ 1.96
$ 6.99 $ 6.99 $ 8.51 $ 6.93 $ 6.93 $ 5.56 $ 5.56 $ 4.96 $ 5.53 $ 5.53 $ 2.92 $ 7.00 $ 6.31 $ 2.89 $ 6.94 $ 3.77 $ 3.77 $ 1.90 $ 3.76 $ 3.76 $ 1.66 $ 1.66 $ 1.81 $ 1.64 $ 1.64
$ 2.01 $ 2.01 $ 1.66 $ 1.94 $ 1.94 $ 2.15 $ 2.15 $ 1.82 $ 2.15 $ 2.15 $ 35.70 $ (4.80) $ (1.28) $ 35.70 $ (4.80) $ 27.70 $ 27.70 $ 20.90 $ 27.30 $ 27.30
$ 2.66 $ 2.66 $ 2.95 $ 2.66 $ 2.66 $ 4.46 $ 4.46 $ 4.76 $ 4.37 $ 4.37
$ 0.24 $ 0.24 $ 0.17 $ 0.23 $ 0.23
$ 0.02 $ 0.02 $ 0.02 $ 0.02 $ 0.02 $ 1.44 $ 0.90 $ 3.39 $ 1.44 $ 0.90 $ 2.01 $ 2.01 $ 1.67 $ 2.00 $ 2.00 $ 10.10 $ 10.10 $ 7.58 $ 9.99 $ 9.99
$ 8.70 $ 8.70 $ 10.20 $ 8.52 $ 8.52
Basic EPS [LTM] ($USD, Historical
rate)
Basic EPS Excl. Extra Items [LTM] ($USD, Historical
rate)
Normalized Basic EPS [LTM] ($USD,
Historical rate)
Diluted EPS Incl. Extra Items [LTM] ($USD, Historical
rate)
Diluted EPS Excl. Extra Items [LTM] ($USD, Historical
rate)
$ 8.35 $ 8.35 $ 7.02 $ 8.31 $ 8.31
$ 1.28 $ 1.28 $ 0.89 $ 1.27 $ 1.27
$ 2.65 $ 2.65 $ 1.55 $ 2.65 $ 2.65 - - - - -
$ 0.95 $ 0.95 $ 0.83 $ 0.95 $ 0.95 $ 1.76 $ 1.76 $ 1.43 $ 1.75 $ 1.75 $ 2.36 $ 2.36 $ 2.47 $ 2.35 $ 2.35 $ 1.01 $ 1.01 $ 1.07 $ 1.01 $ 1.01 $ 3.36 $ 3.36 $ 3.23 $ 3.34 $ 3.34 $ 13.80 $ 13.80 $ 3.77 $ 13.70 $ 13.70
$ 4.54 $ 4.54 $ 3.62 $ 4.53 $ 4.53 $ 9.00 $ 8.97 $ 1.20 $ 8.93 $ 8.90 $ 6.38 $ 6.15 $ 5.43 $ 6.37 $ 6.15 $ 11.80 $ 11.80 $ 10.30 $ 11.80 $ 11.80 $ 2.41 $ 2.41 $ 2.41 $ 2.41 $ 2.41 $ 4.59 $ 4.59 $ 5.29 $ 4.49 $ 4.49 $ 17.70 $ 17.70 $ 15.40 $ 17.70 $ 17.70 $ 0.06 $ 0.06 $ 0.47 $ 0.05 $ 0.05 $ 3.27 $ 3.27 $ 3.64 $ 3.27 $ 3.27 $ 2.02 $ 2.02 $ 2.04 $ 2.00 $ 2.00 $ 3.09 $ 3.09 $ 2.65 $ 3.08 $ 3.08 $ 0.37 $ 0.37 $ 0.31 $ 0.37 $ 0.37 $ 3.47 $ 3.47 $ 2.90 $ 3.45 $ 3.45 $ 3.47 $ 3.47 $ 2.90 $ 3.45 $ 3.45 $ 1.58 $ 1.58 $ 1.49 $ 1.58 $ 1.58 $ 3.23 $ 3.23 $ 2.05 $ 3.22 $ 3.22 $ 3.23 $ 3.23 $ 2.05 $ 3.22 $ 3.22 $ 1.03 $ 1.03 $ 1.92 $ 1.03 $ 1.03 $ 3.59 $ 3.65 $ 3.71 $ 3.56 $ 3.62 $ 2.73 $ 2.73 $ 2.44 $ 2.63 $ 2.63
$ 17.90 $ 17.90 $ 16.70 $ 17.90 $ 17.90 $ 17.90 $ 17.90 $ 0.34 $ 16.80 $ 16.80
$ 0.63 $ 0.63 $ 0.53 $ 0.63 $ 0.63 $ 0.15 $ 0.15 $ 0.12 $ 0.15 $ 0.15
$ 0.82 $ 0.82 $ 0.64 $ 0.82 $ 0.82 $ 0.48 $ 0.48 $ 0.31 $ 0.48 $ 0.48 $ 0.04 $ 0.04 $ 0.03 $ 0.04 $ 0.04 $ 0.13 $ 0.13 $ 0.13 $ 0.13 $ 0.13 $ 0.16 $ 0.16 $ 0.12 $ 0.15 $ 0.15
- - - - - $ 0.03 $ 0.03 $ (0.01) $ 0.03 $ 0.03 $ 0.27 $ 0.27 $ 0.20 $ 0.27 $ 0.27 $ 0.14 $ 0.14 $ 0.11 $ 0.14 $ 0.14 $ 9.72 $ 9.72 $ 8.49 $ 9.65 $ 9.65 $ 0.17 $ 0.17 $ 0.13 $ 0.17 $ 0.17 $ 7.48 $ 7.48 $ 7.68 $ 7.36 $ 7.36 $ 2.13 $ 2.13 $ 1.64 $ 2.11 $ 2.11
$ 0.11 $ 0.13 $ 0.18 $ 0.11 $ 0.13 $ 1.05 $ 1.05 $ 0.61 $ 1.05 $ 1.05 $ 0.82 $ 0.82 $ 0.34 $ 0.82 $ 0.82 $ 0.32 $ 0.32 $ 0.30 $ 0.32 $ 0.32
$ 2.49 $ 2.49 $ 2.35 $ 2.48 $ 2.48
$ 1.54 $ 2.75 $ 2.51 $ 1.53 $ 2.73 $ 3.45 $ 3.45 $ 3.41 $ 3.41 $ 3.41
$ 3.32 $ 2.07 $ 1.62 $ 3.31 $ 2.06 $ 0.79 $ 0.79 $ 0.68 $ 0.79 $ 0.79 $ 5.98 $ 5.98 $ 5.74 $ 5.81 $ 5.81 $ 16.20 $ 16.20 $ 14.40 $ 16.20 $ 16.20 $ 5.36 $ 5.36 $ 5.10 $ 5.33 $ 5.33
$ 1.29 $ 1.29 $ 1.10 $ 1.28 $ 1.28 $ 0.98 $ 0.99 $ 0.85 $ 0.97 $ 0.98 $ 0.06 $ 0.06 $ 0.04 $ 0.06 $ 0.06 $ 2.69 $ 2.69 $ 1.87 $ 2.68 $ 2.68 $ 1.80 $ 1.80 $ 1.74 $ 1.80 $ 1.80 $ 4.37 $ 4.36 $ 5.11 $ 4.35 $ 4.34 $ 4.97 $ 4.97 $ 4.38 $ 4.96 $ 4.96 $ 8.60 $ 8.60 $ 7.58 $ 8.59 $ 8.59 $ 3.62 $ 4.03 $ 3.57 $ 3.58 $ 3.98
$ 3.15 $ 3.15 $ 2.98 $ 3.15 $ 3.15 $ 5.01 $ 5.01 $ 4.28 $ 4.99 $ 4.99 $ 6.20 $ 6.20 $ 4.89 $ 6.17 $ 6.17 $ 2.85 $ 2.85 $ 2.44 $ 2.85 $ 2.85 $ 1.74 $ 1.74 $ 1.16 $ 1.68 $ 1.68 $ 1.33 $ 1.33 $ 0.84 $ 1.33 $ 1.33 $ 1.19 $ 1.19 $ 0.90 $ 1.18 $ 1.18 $ 1.88 $ 1.88 $ 1.66 $ 1.87 $ 1.87
$ 3.32 $ 3.32 $ 2.86 $ 3.32 $ 3.32 $ 4.14 $ 3.97 $ 3.83 $ 4.13 $ 3.97 $ 2.27 $ 2.31 $ 2.15 $ 2.26 $ 2.30 $ 6.13 $ 6.13 $ 6.53 $ 6.13 $ 6.13 $ 4.26 $ 4.26 $ 2.92 $ 4.23 $ 4.23 $ 1.57 $ 1.61 $ 1.23 $ 1.56 $ 1.60
$ 3.65 $ 3.65 $ 3.67 $ 3.60 $ 3.60 $ 2.31 $ 2.31 $ 2.18 $ 2.30 $ 2.30 $ 2.53 $ 2.46 $ 2.29 $ 2.52 $ 2.45 $ 0.28 $ 0.29 $ 0.19 $ 0.28 $ 0.29
$ 1.53 $ 1.53 $ 1.92 $ 1.51 $ 1.51 $ 0.25 $ 0.25 $ 0.47 $ 0.25 $ 0.25 $ 1.25 $ 1.25 $ 0.80 $ 1.23 $ 1.23 $ 1.34 $ 1.34 $ 1.90 $ 1.33 $ 1.33 $ 4.26 $ 4.26 $ 4.34 $ 4.23 $ 4.23
$ 2.14 $ 2.14 $ 1.41 $ 2.13 $ 2.13 $ 2.63 $ 2.63 $ 2.33 $ 2.59 $ 2.59 $ 4.56 $ 4.56 $ 6.16 $ 4.55 $ 4.55 $ 6.78 $ 6.78 $ 7.18 $ 6.69 $ 6.69 $ 0.29 $ 0.29 $ 0.22 $ 0.29 $ 0.29
$ 1.83 $ 1.83 $ 1.49 $ 1.81 $ 1.81 $ 0.22 $ 0.22 $ 0.16 $ 0.22 $ 0.22 $ 3.84 $ 3.84 $ 3.37 $ 3.83 $ 3.83 $ 3.11 $ 3.11 $ 2.47 $ 3.10 $ 3.10 $ 5.17 $ 5.17 $ 4.10 $ 5.17 $ 5.17 $ 9.51 $ 9.82 $ 8.45 $ 9.34 $ 9.65 $ 1.19 $ 0.89 $ 0.61 $ 1.16 $ 0.87
$ 2.81 $ 2.81 $ 2.63 $ 2.75 $ 2.75 $ 8.95 $ 8.95 $ 4.95 $ 8.76 $ 8.76 $ 11.00 $ 11.00 $ 8.76 $ 10.80 $ 10.80
$ 0.08 $ 0.08 $ 0.93 $ 0.08 $ 0.08 $ 1.29 $ 1.29 $ 1.05 $ 1.29 $ 1.29 $ 6.52 $ 6.52 $ 5.85 $ 6.32 $ 6.32 $ 2.60 $ 2.60 $ 2.74 $ 2.60 $ 2.60 $ 5.16 $ 5.16 $ 4.52 $ 5.16 $ 5.16 $ 11.00 $ 11.00 $ 10.80 $ 11.00 $ 11.00
$ 2.44 $ 2.44 $ 1.17 $ 2.40 $ 2.40 $ 0.39 $ 0.48 $ 0.40 $ 0.38 $ 0.48 $ 0.25 $ 0.25 $ 0.20 $ 0.24 $ 0.24 $ 2.10 $ 2.10 $ 2.08 $ 2.10 $ 2.10 $ 6.48 $ 6.48 $ 5.39 $ 6.39 $ 6.39 $ 1.90 $ 2.57 $ 2.74 $ 1.88 $ 2.55 $ 0.46 $ 0.46 $ 0.40 $ 0.46 $ 0.46 $ 5.51 $ 5.51 $ 4.91 $ 5.48 $ 5.48 $ 1.70 $ 1.70 $ 1.45 $ 1.70 $ 1.70 $ 0.74 $ 0.74 $ 0.46 $ 0.74 $ 0.74 $ 1.06 $ 1.06 $ 0.87 $ 1.06 $ 1.06 $ 0.92 $ 0.92 $ 0.81 $ 0.92 $ 0.92 $ 2.19 $ 2.19 $ 1.91 $ 2.13 $ 2.13
$ 12.30 $ 12.30 $ 8.28 $ 12.30 $ 12.30 $ 3.74 $ 3.08 $ 2.87 $ 3.69 $ 3.04
$ 19.00 $ 19.00 $ 15.80 $ 18.50 $ 18.50
$ 2.38 $ 2.38 $ 2.16 $ 2.38 $ 2.38 $ 5.54 $ 5.54 $ (1.27) $ 5.54 $ 5.54 $ 5.78 $ 5.78 $ 4.24 $ 5.70 $ 5.70 $ 1.01 $ 0.47 $ 2.43 $ 1.01 $ 0.47 $ 11.20 $ 11.20 $ 5.70 $ 11.20 $ 11.20
$ 2.16 $ 2.16 $ 1.85 $ 2.16 $ 2.16 $ 2.01 $ 2.01 $ 2.00 $ 1.99 $ 1.99 $ 6.50 $ 6.04 $ 7.82 $ 6.50 $ 6.04 $ 5.53 $ 5.53 $ 5.29 $ 5.50 $ 5.50
$ 1.28 $ 1.28 $ 1.09 $ 1.26 $ 1.26 $ 0.95 $ 0.46 $ 0.86 $ 0.94 $ 0.46 $ 19.80 $ 19.80 $ 10.20 $ 19.80 $ 19.80 $ 1.97 $ 1.97 $ 1.67 $ 1.97 $ 1.97 $ 5.75 $ 5.75 $ 5.92 $ 5.69 $ 5.69 $ 2.05 $ 2.05 $ 1.39 $ 2.05 $ 2.05 $ 7.47 $ 7.47 $ 5.79 $ 7.45 $ 7.45 $ 17.30 $ 13.50 $ 11.60 $ 17.10 $ 13.30 $ 3.09 $ 3.09 $ 3.72 $ 3.09 $ 3.09 $ 8.18 $ 8.18 $ 7.68 $ 8.15 $ 8.15 $ 9.01 $ 9.02 $ 7.50 $ 8.99 $ 9.00 $ 3.63 $ 3.63 $ 3.09 $ 3.62 $ 3.62 $ 5.35 $ 5.35 $ 4.84 $ 5.32 $ 5.32 $ 8.43 $ 9.00 $ 8.66 $ 8.34 $ 8.91 $ 2.60 $ 2.60 $ 2.30 $ 2.57 $ 2.57 $ 1.98 $ 1.98 $ 1.99 $ 1.96 $ 1.96 $ 3.55 $ 3.54 $ 3.56 $ 3.55 $ 3.53 $ 2.11 $ 2.11 $ 1.56 $ 2.09 $ 2.09
$ 0.34 $ 0.34 $ 0.24 $ 0.34 $ 0.34 $ 1.03 $ 1.03 $ 0.85 $ 1.03 $ 1.03 $ 0.61 $ 0.61 $ 0.61 $ 0.61 $ 0.61 $ 0.53 $ 0.53 $ 1.21 $ 0.52 $ 0.52
$ 3.02 $ 2.98 $ 3.55 $ 2.99 $ 2.95 $ 3.40 $ 3.40 $ 3.45 $ 3.34 $ 3.34
$ 0.22 $ 0.22 $ 0.15 $ 0.22 $ 0.22 $ 8.06 $ 8.06 $ 6.76 $ 8.06 $ 8.06 $ 2.38 $ 2.38 $ 1.18 $ 2.32 $ 2.32 $ 0.99 $ 0.99 $ 0.76 $ 0.99 $ 0.99 $ 2.87 $ 2.87 $ 2.88 $ 2.86 $ 2.86 $ 10.60 $ 10.60 $ 7.84 $ 10.50 $ 10.50
$ 0.38 $ 0.38 $ 0.28 $ 0.37 $ 0.37
$ 5.32 $ 5.32 $ 4.78 $ 5.29 $ 5.29 $ 3.16 $ 3.16 $ 2.52 $ 3.16 $ 3.16 $ 2.27 $ 2.27 $ 1.65 $ 2.22 $ 2.22 $ 191.20 $ 191.20 $ 120.10 $ 191.20 $ 191.20
$ 3.66 $ 3.66 $ 2.98 $ 3.66 $ 3.66 $ 1.18 $ 1.18 $ 1.02 $ 1.18 $ 1.18 $ 5.44 $ 5.44 $ 5.19 $ 5.40 $ 5.40 $ 11.80 $ 11.80 $ 9.69 $ 11.70 $ 11.70 $ 2.86 $ 2.86 $ 2.49 $ 2.84 $ 2.84 $ 2.23 $ 2.23 $ 1.76 $ 2.22 $ 2.22 $ 1.65 $ 1.65 $ 1.47 $ 1.65 $ 1.65 $ 1.68 $ 1.68 $ 1.37 $ 1.52 $ 1.52
$ 2.04 $ 2.04 $ (0.24) $ 2.02 $ 2.02
$ 2.15 $ 2.15 $ 1.80 $ 2.11 $ 2.11 $ 1.99 $ 1.00 $ 0.83 $ 1.91 $ 0.95 $ 1.14 $ 1.14 $ 0.80 $ 1.13 $ 1.13
$ 4.60 $ 4.60 $ 3.83 $ 4.56 $ 4.56 $ 5.20 $ 5.20 $ 4.77 $ 5.16 $ 5.16 $ 0.01 $ 0.01 $ (0.00) $ 0.01 $ 0.01 $ 1.01 $ 1.01 $ 1.26 $ 1.00 $ 1.00 $ 1.68 $ 1.68 $ 0.72 $ 1.67 $ 1.67 $ 4.18 $ 4.18 $ 3.60 $ 4.18 $ 4.18 $ 3.84 $ 3.84 $ 3.35 $ 3.82 $ 3.82 $ 5.31 $ 5.31 $ 4.68 $ 5.27 $ 5.27 $ 1.68 $ 1.68 $ 0.46 $ 1.67 $ 1.67 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.01 $ 0.06 $ 0.06 $ 0.05 $ 0.06 $ 0.06 $ 0.21 $ 0.21 $ 0.34 $ 0.21 $ 0.21 $ 0.49 $ 0.49 $ 0.41 $ 0.49 $ 0.49 $ 5.02 $ 5.02 $ 4.63 $ 5.02 $ 5.02
$ 0.40 $ 0.40 $ 0.33 $ 0.40 $ 0.40
$ 6.56 $ 6.56 $ 5.12 $ 6.53 $ 6.53 $ 3.84 $ 3.84 $ 3.01 $ 3.81 $ 3.81
$ 7.50 $ 7.45 $ 6.55 $ 7.49 $ 7.44 $ 2.93 $ 2.93 $ 2.90 $ 2.89 $ 2.89 $ 7.64 $ 7.64 $ 7.39 $ 6.85 $ 6.85
$ 1.35 $ 1.35 $ 1.22 $ 1.35 $ 1.35
$ 0.70 $ 0.70 $ 0.56 $ 0.70 $ 0.70 $ 0.71 $ 0.71 $ 0.56 $ 0.71 $ 0.71 $ 3.85 $ 3.85 $ 2.04 $ 3.85 $ 3.85 $ 0.02 $ 0.02 $ 0.37 $ 0.02 $ 0.02 $ 0.02 $ 0.02 $ 0.37 $ 0.02 $ 0.02 $ 10.90 $ 10.90 $ 10.80 $ 10.80 $ 10.80 $ 4.22 $ 4.22 $ 4.51 $ 4.19 $ 4.19 $ 0.43 $ 0.43 $ 0.25 $ 0.43 $ 0.43 $ 0.32 $ 0.32 $ 0.08 $ 0.32 $ 0.32 $ 67.40 $ 67.40 $ 62.90 $ 67.40 $ 67.40 $ 0.16 $ 0.16 $ 0.10 $ 0.16 $ 0.16 $ 3.70 $ 3.65 $ 3.62 $ 3.66 $ 3.61 $ 3.19 $ 3.19 $ 2.72 $ 3.19 $ 3.19 $ 1.46 $ 1.46 $ 0.94 $ 1.46 $ 1.46 $ 1.10 $ 1.10 $ 0.81 $ 1.10 $ 1.10 $ 2.95 $ 2.95 $ 3.52 $ 2.93 $ 2.93 $ 5.45 $ 5.45 $ 2.56 $ 5.39 $ 5.39 $ 1.20 $ 1.20 $ 2.37 $ 1.20 $ 1.20 $ 3.70 $ 3.70 $ 3.24 $ 3.70 $ 3.70 $ 0.22 $ 0.59 $ 2.69 $ 0.22 $ 0.59 $ 7.21 $ 6.94 $ 5.68 $ 7.11 $ 6.85 $ 5.88 $ 5.88 $ 3.42 $ 5.87 $ 5.87 $ 0.18 $ 0.18 $ 0.14 $ 0.18 $ 0.18 $ 2.83 $ 2.83 $ 2.10 $ 2.83 $ 2.83 $ 4.30 $ 3.80 $ 3.11 $ 4.18 $ 3.68 $ 0.45 $ 0.45 $ 1.02 $ 0.44 $ 0.44 $ 2.70 $ 2.70 $ 2.38 $ 2.68 $ 2.68 $ 0.46 $ 0.46 $ 0.56 $ 0.46 $ 0.46 $ 1.90 $ 1.90 $ 1.76 $ 1.90 $ 1.90
$ 4.44 $ 4.44 $ 3.77 $ 4.39 $ 4.39 $ 1.46 $ 1.46 $ 0.82 $ 1.46 $ 1.46 $ 12.90 $ 12.90 $ 11.60 $ 12.80 $ 12.80 $ 1.66 $ 1.66 $ 1.74 $ 1.64 $ 1.64 $ 1.60 $ 1.60 $ 1.10 $ 1.58 $ 1.58
$ 0.37 $ 0.37 $ 0.26 $ 0.37 $ 0.37
$ 1.89 $ 1.89 $ 0.75 $ 1.89 $ 1.89 $ 5.45 $ 5.20 $ 4.66 $ 5.40 $ 5.16 $ 1.93 $ 1.93 $ 1.55 $ 1.93 $ 1.93 $ 0.43 $ (0.16) $ 0.42 $ 0.42 $ (0.17) $ 0.35 $ 0.23 $ 0.21 $ 0.35 $ 0.23 $ 0.56 $ 0.56 $ 0.43 $ 0.55 $ 0.55 $ 1.52 $ 1.52 $ 3.38 $ 1.50 $ 1.50 $ 3.19 $ 3.19 $ 2.81 $ 3.15 $ 3.15 $ 6.62 $ 6.62 $ 5.76 $ 6.54 $ 6.54 $ 1.67 $ 1.67 $ 1.52 $ 1.65 $ 1.65 $ 6.76 $ 6.76 $ 3.10 $ 6.42 $ 6.42 $ 2.98 $ 2.98 $ 2.82 $ 2.93 $ 2.93 $ 5.94 $ 5.94 $ 5.84 $ 5.91 $ 5.91 $ 2.28 $ 2.28 $ 3.77 $ 2.27 $ 2.27 $ 2.14 $ 2.14 $ 2.04 $ 2.11 $ 2.11 $ 53.30 $ 53.30 $ 41.20 $ 52.60 $ 52.60
$ 3.86 $ 3.63 $ 3.25 $ 3.75 $ 3.54 $ 3.50 $ 3.50 $ 3.53 $ 3.44 $ 3.44 $ 5.60 $ 5.60 $ 5.63 $ 5.56 $ 5.56 $ 5.04 $ 5.05 $ 3.60 $ 5.00 $ 5.01
$ 5.69 $ 5.64 $ 4.80 $ 5.62 $ 5.58 $ 1.69 $ 1.69 $ 2.32 $ 1.62 $ 1.62 $ 6.98 $ 6.98 $ 5.83 $ 6.90 $ 6.90 $ 1.52 $ 1.53 $ 1.49 $ 1.51 $ 1.52
$ 4.17 $ 4.17 $ 4.39 $ 4.11 $ 4.11 $ 1.93 $ 1.93 $ 1.64 $ 1.92 $ 1.92 $ 1.93 $ 1.93 $ 1.64 $ 1.92 $ 1.92 $ 5.01 $ 5.01 $ 4.93 $ 4.99 $ 4.99 $ 5.63 $ 5.63 $ 5.37 $ 5.61 $ 5.61 $ 8.83 $ 4.57 $ 5.32 $ 8.75 $ 4.53 $ 6.87 $ 6.87 $ 7.24 $ 6.77 $ 6.77 $ 4.73 $ 4.73 $ 3.90 $ 4.72 $ 4.72 $ 3.44 $ 3.44 $ 3.62 $ 3.43 $ 3.43 $ 4.30 $ 4.30 $ 4.08 $ 4.26 $ 4.26 $ 2.56 $ 2.56 $ 2.65 $ 2.56 $ 2.56 $ 0.71 $ 0.75 $ 0.24 $ 0.71 $ 0.75 $ 2.65 $ 2.65 $ 2.19 $ 2.63 $ 2.63
$ 1.24 $ 1.24 $ 12.80 $ 1.24 $ 1.24 $ 0.09 $ 0.08 $ 0.07 $ 0.09 $ 0.08
$ 4.67 $ 4.67 $ 4.10 $ 4.65 $ 4.65 $ 3.85 $ 3.85 $ 3.42 $ 3.82 $ 3.82
$ 2.52 $ 2.52 $ 2.64 $ 2.49 $ 2.49 $ 0.27 $ 0.27 $ 1.31 $ 0.27 $ 0.27 $ 0.87 $ 0.87 $ 0.81 $ 0.86 $ 0.86
Earnings & Dividends Per Share Lease Commitments (Current year & Expected Future commitments)
$ 4.36 $ 226.00 $ 72.00 $ 86.00 $ 134.00 $ 0.74 $ 304.00 $ 180.00 $ 220.00 $ 286.00 $ 1.04 $ 142.00 $ 66.00 $ 66.00 $ 100.50 $ 2.35 $ 519.00 $ 78.00 $ 86.00 $ 97.00 $ 2.31 $ 902.70 $ 257.90 $ 318.80 $ 375.40 $ - $ 35.00 $ 19.00 $ 27.00 $ 30.00 $ 1.80 $ 586.50 $ 310.30 $ 310.30 $ 310.30 $ - $ 46.60 $ 21.40 $ 24.40 $ 27.80
$ 1.00 $ 86.80 $ 50.10 $ 50.10 $ 103.10 $ 2.89 $ 414.90 $ 114.60 $ 114.60 $ 114.60 $ 3.39 $ - $ - $ - $ - $ 1.46 $ 318.20 $ 106.70 $ 106.70 $ 106.70 $ - $ 17.40 $ 5.17 $ 9.83 $ 14.00
$ - $ 10.10 $ 17.10 $ 17.10 $ 17.10 $ 0.23 $ 1,147.80 $ 262.10 $ 308.70 $ 343.40 $ - $ 70.80 $ 17.00 $ 21.60 $ 23.60 $ - $ 3,706.00 $ 719.00 $ 769.00 $ 796.00
$ 2.31 $ 94.00 $ 28.00 $ 32.00 $ 45.00 $ - $ 2,325.00 $ 616.00 $ 698.00 $ 800.00
$ 0.21 $ 20.90 $ 3.98 $ 3.98 $ 3.98
$ - $ 2,260.70 $ 531.20 $ 547.80 $ 588.80 $ 2.24 $ 452.30 $ 202.80 $ 211.20 $ 219.90 $ 2.08 $ 6,416.20 $ 643.10 $ 669.60 $ 690.20 $ 3.79 $ 199.00 $ 98.00 $ 101.00 $ 107.00
$ 2.58 $ 245.80 $ 84.30 $ 109.90 $ 127.20
Dividends per share [LTM]
($USD, Historical rate)
Operating Lease Commitment Due, After 5 Yrs [Latest
Annual] ($USDmm,
Historical rate)
Operating Lease Commitment Due +5 [Latest Annual]
($USDmm, Historical rate)
Operating Lease Commitment Due +4 [Latest Annual]
($USDmm, Historical rate)
Operating Lease Commitment Due +3 [Latest Annual]
($USDmm, Historical rate)
$ 2.18 $ 3,139.00 $ 836.00 $ 889.00 $ 915.00
$ 0.40 $ 4.00 $ 3.00 $ 5.00 $ 8.00
$ 1.18 $ 192.00 $ 63.00 $ 93.00 $ 137.00 $ 1.18 $ 8.02 $ 7.97 $ 13.90 $ 16.90 $ 0.16 $ 20.90 $ 59.70 $ 59.70 $ 59.70 $ 2.80 $ 69.00 $ 48.50 $ 48.50 $ 74.00 $ 1.92 $ 14,792.00 $ 3,019.00 $ 3,247.00 $ 3,496.00 $ - $ 76.90 $ 43.80 $ 43.80 $ 43.80 $ 2.12 $ 100.80 $ 39.50 $ 59.60 $ 78.90 $ - $ 22.70 $ 61.20 $ 95.60 $ 161.10
$ 3.26 $ 387.70 $ 133.60 $ 170.50 $ 238.90 $ 0.49 $ 176.00 $ 72.00 $ 86.00 $ 106.00 $ 2.81 $ 280.20 $ 85.80 $ 102.10 $ 119.50 $ 3.60 $ 886.20 $ 272.30 $ 272.30 $ 272.30 $ 1.98 $ 586.70 $ 111.00 $ 128.30 $ 148.50 $ 2.64 $ - $ - $ - $ - $ - $ 382.70 $ 63.20 $ 66.70 $ 67.90 $ - $ 43.00 $ 21.00 $ 27.00 $ 36.00 $ 1.36 $ 1,637.60 $ - $ - $ - $ 1.52 $ 338.00 $ 62.00 $ 78.00 $ 99.00 $ 2.07 $ 70.80 $ 47.20 $ 47.20 $ 47.20 $ 0.19 $ 6,684.40 $ 720.10 $ 785.00 $ 852.70 $ 1.10 $ 134.80 $ 38.20 $ 59.10 $ 81.40 $ 1.10 $ 134.80 $ 38.20 $ 59.10 $ 81.40 $ 1.48 $ - $ - $ - $ - $ 1.30 $ 203.00 $ 29.00 $ 31.00 $ 34.00 $ 1.30 $ 203.00 $ 29.00 $ 31.00 $ 34.00 $ 3.08 $ 205.00 $ 68.00 $ 93.00 $ 140.00 $ 0.15 $ 395.00 $ 86.00 $ 108.00 $ 121.00 $ - $ 49.50 $ 19.60 $ 24.10 $ 35.10
$ 1.28 $ 29.30 $ - $ - $ - $ - $ 19.00 $ 12.00 $ 23.00 $ 32.00
$ 0.18 $ - $ - $ - $ - $ 0.03 $ 94.90 $ - $ - $ 73.80
$ - $ 1,249.70 $ 1,034.60 $ 1,034.60 $ 1,034.60 $ 0.10 $ 0.74 $ 4.44 $ 4.44 $ 4.44 $ 0.02 $ 43,789.00 $ 1,914.50 $ 2,016.30 $ 2,033.00 $ 0.05 $ 0.46 $ 0.66 $ 0.66 $ 0.66 $ 0.03 $ 14.90 $ - $ - $ 20.60
$ 0.01 $ 573.40 $ 180.40 $ 236.00 $ 309.00 $ - $ 266.60 $ 291.60 $ 291.60 $ 291.60 $ 0.11 $ 8.63 $ - $ - $ 3.93 $ 0.06 $ - $ - $ - $ - $ 3.94 $ 3,644.80 $ 1,453.20 $ 1,453.20 $ 1,453.20 $ 0.18 $ 36.00 $ 42.60 $ 42.60 $ 42.60 $ - $ 190.00 $ 77.00 $ 85.00 $ 100.00 $ 0.94 $ 160.00 $ 72.00 $ 118.00 $ 166.00
$ 0.04 $ 1,345.70 $ - $ - $ 405.30 $ 0.33 $ 4,337.10 $ 752.30 $ 752.30 $ 752.30 $ 0.35 $ 192.30 $ 45.20 $ 45.20 $ 45.20 $ - $ - $ - $ - $ -
$ - $ 164.90 $ 68.40 $ 86.20 $ 95.60
$ 1.54 $ 198.00 $ 120.00 $ 129.00 $ 139.00 $ 1.08 $ 1,617.00 $ 284.00 $ 324.00 $ 370.00
$ 1.75 $ 1,232.30 $ 371.00 $ 371.00 $ 371.00 $ 0.44 $ 205.80 $ 111.60 $ 111.60 $ 111.60 $ 1.42 $ 178.60 $ 26.50 $ 28.60 $ 32.90 $ 4.16 $ 392.80 $ 138.50 $ 138.50 $ 138.50 $ 1.70 $ 2,204.00 $ 166.00 $ 171.00 $ 184.00
$ 0.70 $ 902.50 $ 192.20 $ 192.20 $ 304.60 $ 3.54 $ 7,669.40 $ 580.90 $ 579.40 $ 575.60 $ 0.02 $ - $ - $ - $ - $ 1.26 $ 363.90 $ 41.00 $ 41.00 $ 41.00 $ 0.72 $ 167.00 $ 35.00 $ 53.00 $ 55.00 $ 1.55 $ 16,837.00 $ 1,877.00 $ 2,044.00 $ 2,197.00 $ 1.17 $ 270.10 $ - $ - $ - $ 3.65 $ 586.50 $ 301.70 $ 301.70 $ 301.70 $ 0.58 $ 111.60 $ 85.40 $ 85.40 $ 144.90
$ 1.78 $ 248.70 $ - $ 89.10 $ 115.10 $ 2.40 $ 60.00 $ 31.00 $ 40.00 $ 53.00 $ 0.61 $ 6,220.00 $ 1,053.00 $ 1,158.00 $ 1,307.00 $ 0.59 $ 3.03 $ 4.59 $ 4.59 $ 4.59 $ 0.94 $ 2,435.00 $ 580.00 $ 829.80 $ 1,106.70 $ 0.61 $ 8,495.20 $ 2,469.70 $ 2,469.70 $ 3,068.20 $ 0.79 $ 541.10 $ 83.80 $ 93.10 $ 107.70 $ - $ 45.40 $ 10.00 $ 15.60 $ 22.60
$ 2.75 $ 153.00 $ 25.00 $ 43.00 $ 54.00 $ 0.83 $ 864.00 $ 127.00 $ 146.00 $ 161.00 $ 1.52 $ 276.00 $ 133.00 $ 170.00 $ 194.00 $ 1.28 $ 385.00 $ - $ - $ - $ 2.26 $ 55.00 $ 32.00 $ 49.00 $ 87.00 $ - $ 25.00 $ 25.00 $ 30.00 $ 35.00
$ 1.40 $ 80.00 $ 43.00 $ 59.00 $ 67.00 $ 2.03 $ 375.90 $ 90.60 $ 90.60 $ 122.50 $ 1.90 $ - $ - $ - $ - $ 0.22 $ 277.60 $ 75.20 $ 75.20 $ 75.20
$ 0.35 $ 473.50 $ 46.10 $ 49.70 $ 52.60 $ 0.18 $ 1,883.20 $ 1,050.80 $ 1,050.80 $ 1,050.80 $ 1.59 $ 235.40 $ 41.00 $ 44.70 $ 50.30 $ 1.26 $ 959.00 $ 127.00 $ 229.00 $ 316.00 $ - $ 77.70 $ 29.40 $ 33.10 $ 46.10
$ 2.96 $ 1,057.00 $ 265.00 $ 344.00 $ 555.00 $ - $ 737.00 $ 184.00 $ 213.00 $ 216.00 $ 3.38 $ - $ - $ - $ - $ 1.30 $ 8,023.00 $ 1,451.00 $ 1,668.00 $ 1,953.00 $ - $ 991.00 $ 192.50 $ 192.50 $ 215.50
$ 0.60 $ 80.00 $ 76.00 $ 107.00 $ 156.00 $ - $ - $ - $ - $ - $ 0.87 $ 1,159.70 $ 361.60 $ 436.10 $ 509.90 $ 0.62 $ 1,414.10 $ 405.10 $ 488.70 $ 577.80 $ 1.42 $ 183.10 $ - $ - $ - $ 2.97 $ 322.00 $ 90.00 $ 90.00 $ 136.00 $ 0.92 $ 1,557.00 $ 565.00 $ 634.00 $ 719.00
$ 1.82 $ 49.80 $ 39.60 $ 49.60 $ 67.20 $ 1.50 $ 385.00 $ 137.00 $ 178.00 $ 202.00 $ 1.80 $ 63.00 $ 31.00 $ 43.00 $ 51.00
$ 1.04 $ 461.60 $ 78.20 $ 85.50 $ 112.10 $ 1.14 $ 3,317.00 $ 1,194.70 $ 1,194.70 $ 1,194.70 $ - $ 976.00 $ 149.00 $ 182.00 $ 216.00 $ 1.53 $ 596.30 $ 112.70 $ 112.70 $ 112.70 $ 1.63 $ 18.50 $ 37.70 $ 37.70 $ 37.70 $ 2.05 $ 127.80 $ 86.00 $ 86.00 $ 86.00
$ 0.17 $ 738.00 $ 222.00 $ 283.00 $ 338.00 $ - $ 448.30 $ 222.00 $ 222.00 $ 222.00 $ 0.11 $ 0.56 $ 8.39 $ 8.39 $ 8.39 $ 0.43 $ 217.90 $ 48.20 $ 48.20 $ 92.90 $ 2.38 $ 273.00 $ 77.00 $ 114.00 $ 172.00 $ 0.55 $ 801.00 $ 237.00 $ 310.00 $ 379.00 $ 0.03 $ 563.50 $ 60.50 $ 65.50 $ 72.80 $ 2.30 $ 29.00 $ 23.00 $ 31.00 $ 47.00 $ 2.09 $ 48.40 $ 37.50 $ 37.50 $ 37.50 $ 0.44 $ 23.80 $ 5.77 $ 20.90 $ 51.20 $ 0.51 $ 1,516.60 $ 631.90 $ 631.90 $ 631.90 $ 0.39 $ - $ - $ - $ - $ 1.02 $ 326.00 $ 120.00 $ 144.00 $ 167.00
$ 5.40 $ 988.00 $ 776.00 $ 985.00 $ 1,107.00 $ 1.20 $ 176.00 $ 46.00 $ 48.00 $ 50.00
$ - $ 14.80 $ 1.80 $ 1.90 $ 2.90
$ 1.26 $ 61.70 $ 18.70 $ 18.70 $ 18.70 $ 1.45 $ 610.00 $ 147.00 $ 202.00 $ 376.00 $ 3.10 $ 109.00 $ 74.00 $ 90.00 $ 136.00 $ 1.13 $ 65.00 $ 47.00 $ 66.00 $ 95.00 $ 2.19 $ - $ - $ - $ -
$ 0.74 $ 79.20 $ 48.40 $ 48.40 $ 48.40 $ 2.02 $ 87.00 $ 62.00 $ 81.00 $ 119.00 $ 2.78 $ 1,174.80 $ 432.70 $ 432.70 $ 432.70 $ 3.64 $ 82.00 $ 53.00 $ 67.00 $ 86.00
$ 0.61 $ 2,817.90 $ 734.30 $ 734.30 $ 734.30 $ 0.90 $ 290.00 $ 88.00 $ 88.00 $ 152.00 $ 2.69 $ - $ - $ - $ - $ 0.93 $ - $ - $ - $ - $ 3.44 $ 986.40 $ 367.50 $ 367.50 $ 367.50 $ 2.81 $ 244.30 $ 17.70 $ 17.60 $ 21.80 $ 3.88 $ 128.20 $ 76.60 $ 76.60 $ 76.60 $ 6.60 $ 134.00 $ 64.00 $ 101.00 $ 128.00 $ 1.19 $ 3,086.00 $ 415.00 $ 440.00 $ 470.00 $ 4.00 $ 3,281.00 $ 1,248.70 $ 1,248.70 $ 1,248.70 $ 3.26 $ 491.00 $ 149.00 $ 197.00 $ 278.00 $ 0.76 $ 58.00 $ 25.00 $ 29.00 $ 34.00 $ 3.56 $ 6,921.00 $ 895.00 $ 1,001.00 $ 1,113.00 $ 1.12 $ 669.00 $ 168.00 $ 209.00 $ 252.00 $ 1.57 $ 55.00 $ 33.00 $ 56.00 $ 90.00 $ 1.83 $ 160.00 $ 69.00 $ 97.00 $ 114.00 $ 1.17 $ 41.30 $ 56.30 $ 56.30 $ 56.30 $ 1.47 $ 2,118.00 $ 634.00 $ 833.00 $ 922.00
$ 0.12 $ - $ - $ - $ - $ 0.18 $ 118.40 $ 61.00 $ 71.20 $ 85.60 $ 0.16 $ 1,576.00 $ - $ - $ - $ 0.70 $ 127.00 $ 98.00 $ 111.00 $ 145.00
$ 2.16 $ 87.00 $ 47.00 $ 61.00 $ 76.00 $ - $ 0.74 $ 0.38 $ 0.46 $ 0.52
$ 0.14 $ 333.20 $ 112.20 $ 112.20 $ 112.20 $ 2.17 $ - $ - $ - $ - $ 0.35 $ 50.00 $ 15.00 $ 21.00 $ 29.00 $ 0.62 $ 411.90 $ 74.90 $ 77.80 $ 103.70 $ 2.31 $ 576.30 $ 301.30 $ 301.30 $ 301.30 $ 2.70 $ 1.86 $ - $ 1.21 $ 9.30
$ - $ 269.40 $ 51.80 $ 53.20 $ 58.00
$ 3.38 $ - $ - $ - $ - $ 0.79 $ 13.30 $ 8.52 $ 10.80 $ 13.30 $ 0.64 $ 1,244.00 $ 301.00 $ 347.00 $ 395.00 $ 180.00 $ 59.00 $ - $ - $ -
$ 1.07 $ 200.60 $ 94.70 $ 137.90 $ 184.10 $ 0.41 $ 338.20 $ - $ - $ - $ 2.36 $ 348.00 $ 50.00 $ 51.00 $ 65.00 $ 3.40 $ 92.00 $ 61.00 $ 99.00 $ 135.00 $ 2.70 $ 2,181.00 $ 104.00 $ 103.00 $ 133.00 $ 0.97 $ 347.80 $ 90.80 $ 90.80 $ 118.70 $ 0.74 $ 45.90 $ 24.40 $ 35.50 $ 51.20 $ 0.44 $ 21.00 $ 11.00 $ 35.00 $ 58.00
$ - $ 30.00 $ 13.00 $ 18.00 $ 24.00
$ 0.60 $ 164.00 $ 110.00 $ 152.00 $ 211.00 $ 0.67 $ 2,236.20 $ 657.60 $ 657.60 $ 657.60 $ - $ 129.00 $ 32.00 $ 38.00 $ 49.00
$ 2.91 $ 433.00 $ 190.00 $ 190.00 $ 330.00 $ 2.09 $ 71.10 $ 51.60 $ 51.60 $ 51.60 $ 0.01 $ 23,419.80 $ 1,171.50 $ 1,171.50 $ 1,171.50 $ 0.28 $ 1,002.00 $ 119.00 $ 143.00 $ 170.00 $ 1.89 $ 195.00 $ 38.00 $ 38.00 $ 40.50 $ 4.10 $ 195.00 $ 42.00 $ 61.00 $ 82.00 $ 2.38 $ 368.00 $ 171.00 $ 234.00 $ 308.00 $ 2.97 $ 58.00 $ 51.00 $ 67.00 $ 84.00 $ 1.66 $ 220.60 $ 24.10 $ 25.10 $ 27.80 $ 0.01 $ - $ 8.60 $ 8.60 $ 8.60 $ 0.01 $ 1,325.00 $ 348.30 $ 348.30 $ 348.30 $ 0.03 $ 8.81 $ 6.24 $ 6.24 $ 6.24 $ 0.28 $ 144.80 $ 40.40 $ 40.40 $ 40.40 $ - $ - $ - $ - $ - $ 1.75 $ 1,125.40 $ 162.00 $ 162.00 $ 162.00
$ 0.18 $ 2,781.50 $ 246.90 $ 246.90 $ 246.90
$ 7.00 $ 55.50 $ 2.40 $ 2.40 $ 2.45 $ 2.02 $ 36.00 $ 33.00 $ 43.00 $ 58.00
$ 2.87 $ 352.00 $ 102.00 $ 124.00 $ 162.00 $ 1.95 $ 13.30 $ 35.00 $ 35.00 $ 35.00 $ - $ 50.70 $ 11.40 $ 11.70 $ 11.70
$ - $ - $ - $ - $ -
$ 0.42 $ 210.90 $ 107.70 $ 107.70 $ 107.70 $ 0.43 $ 210.90 $ 107.70 $ 107.70 $ 107.70 $ 1.66 $ - $ 2.00 $ 2.00 $ 2.00 $ 1.49 $ 745.00 $ 221.50 $ 221.50 $ 295.00 $ 1.48 $ 745.00 $ 221.50 $ 221.50 $ 295.00 $ 8.31 $ 169.80 $ 143.10 $ 143.10 $ 143.10 $ 0.87 $ 92.30 $ 60.00 $ 60.00 $ 60.00 $ 0.20 $ 306.10 $ - $ - $ 69.60 $ - $ 998.80 $ 189.40 $ 202.50 $ 251.60 $ 18.20 $ - $ - $ - $ - $ 0.13 $ - $ 0.11 $ 0.11 $ 0.11 $ 3.29 $ 685.30 $ 142.80 $ 142.80 $ 236.80 $ 1.29 $ 430.10 $ 133.60 $ 133.60 $ 222.60 $ 1.33 $ 847.10 $ - $ 219.70 $ 246.50 $ 1.07 $ 110.20 $ 75.70 $ 75.70 $ 75.70 $ 2.22 $ 248.70 $ 76.30 $ 76.30 $ 76.30 $ 2.97 $ 283.00 $ 50.00 $ 57.00 $ 63.00 $ 0.81 $ 4,364.70 $ - $ - $ - $ 1.14 $ 63.30 $ - $ - $ - $ 0.27 $ 185.80 $ 29.40 $ 30.20 $ 34.60 $ 3.89 $ 1,108.20 $ 463.70 $ 463.70 $ 463.70 $ 6.45 $ 984.40 $ 24.60 $ 27.20 $ 30.70 $ 0.13 $ 1,318.30 $ 226.90 $ 226.90 $ 226.90 $ 0.46 $ 184.50 $ - $ - $ - $ 0.40 $ 10,746.80 $ 2,773.50 $ 2,773.50 $ 2,773.50 $ 0.30 $ 925.80 $ 179.10 $ 395.60 $ 287.00 $ 2.21 $ 1,997.00 $ 299.00 $ 310.00 $ 327.00 $ 1.59 $ 139.00 $ 31.00 $ 35.00 $ 39.00 $ 0.85 $ - $ - $ - $ -
$ 1.52 $ 56.00 $ 20.00 $ 28.00 $ 39.00 $ 0.50 $ 112.30 $ 45.50 $ 45.50 $ 45.50 $ 11.10 $ 7.00 $ 11.00 $ 11.00 $ 15.00 $ 1.23 $ 45.90 $ 23.00 $ 26.70 $ 32.80 $ - $ 5,583.00 $ 1,679.00 $ 1,900.00 $ 2,046.00
$ 0.19 $ 209.90 $ 27.60 $ 27.60 $ 27.60
$ 1.78 $ 63.40 $ 44.60 $ 44.60 $ 44.60 $ 2.24 $ 2,842.00 $ 157.00 $ 167.00 $ 178.00 $ 0.68 $ 186.00 $ 81.80 $ 81.80 $ 81.80 $ 0.84 $ 3,913.10 $ 1,064.90 $ 1,064.90 $ 1,356.00 $ 0.23 $ 788.90 $ 224.60 $ 224.60 $ 224.60 $ 0.06 $ 267.70 $ 161.30 $ 161.30 $ 161.30 $ 1.36 $ 111.00 $ 39.00 $ 59.00 $ 92.00 $ 1.52 $ 62.00 $ 19.00 $ 21.00 $ 37.00 $ 4.18 $ 603.00 $ 138.50 $ 138.50 $ 202.50 $ 1.38 $ 262.00 $ 86.00 $ 86.00 $ 127.00 $ 1.84 $ 1,500.00 $ 215.00 $ 230.00 $ 249.00 $ 1.20 $ 757.20 $ 178.10 $ 229.30 $ 278.80 $ 2.66 $ 3,876.00 $ 543.00 $ 624.00 $ 708.00 $ 2.30 $ 235.00 $ 68.00 $ 90.00 $ 106.00 $ 0.44 $ 4,199.00 $ 674.00 $ 774.00 $ 853.00 $ - $ 106.90 $ 53.00 $ 61.30 $ 71.60
$ 2.67 $ 502.00 $ 154.00 $ 206.00 $ 224.00 $ 0.94 $ 2,354.70 $ 845.90 $ 1,005.10 $ 1,150.20 $ 1.42 $ 1,626.00 $ 239.00 $ 281.00 $ 326.00 $ 0.60 $ 148.80 $ 50.70 $ 71.70 $ 93.50
$ 1.56 $ 154.00 $ 82.00 $ 135.00 $ 275.00 $ 2.69 $ 1,718.00 $ 442.00 $ 550.00 $ 784.00 $ 2.04 $ 220.40 $ 43.60 $ 55.00 $ 73.50 $ 0.33 $ 418.00 $ 208.50 $ 208.50 $ 315.00
$ 0.55 $ 111.00 $ 39.00 $ 48.00 $ 72.00 $ 1.38 $ 930.80 $ 322.30 $ 322.30 $ 322.30 $ 1.36 $ 930.80 $ 322.30 $ 322.30 $ 322.30 $ 2.20 $ 1,501.00 $ 282.00 $ 339.00 $ 371.00 $ 3.07 $ 266.00 $ 84.00 $ 125.00 $ 197.00 $ 2.60 $ 638.00 $ 133.00 $ 207.00 $ 285.00 $ 2.25 $ 471.00 $ 230.00 $ 267.00 $ 325.00 $ 2.30 $ 311.00 $ 100.00 $ 143.00 $ 200.00 $ 2.27 $ 7,297.00 $ 1,536.00 $ 1,939.00 $ 2,211.00 $ 2.11 $ 142.30 $ 179.50 $ 179.50 $ 179.50 $ 0.59 $ - $ - $ - $ - $ 2.22 $ 267.20 $ 93.70 $ 93.70 $ 93.70 $ - $ 585.00 $ 37.00 $ 48.00 $ 59.00
$ 0.19 $ 2,654.40 $ 669.60 $ 669.60 $ 669.60 $ 0.03 $ 63.80 $ 10.70 $ 11.80 $ 14.00
$ 1.98 $ 12,438.00 $ 1,530.00 $ 1,697.00 $ 1,794.00 $ 1.46 $ 20,190.00 $ 2,403.00 $ 2,632.00 $ 2,826.00
$ 1.62 $ 281.00 $ 42.00 $ 51.00 $ 61.00 $ 1.39 $ 7,091.30 $ 1,508.00 $ 1,508.00 $ 1,508.00 $ 0.64 $ 2,442.00 $ 357.90 $ 424.60 $ 473.70
Lease Commitments (Current year & Expected Future commitments) Cash Flow Numbers (Last Twelve Months) - Signs indicate cash flow effects
$ 191.00 $ 234.00 $ 257.40 $ (702.00) $ - $ 350.00 $ 417.00 $ 458.70 $ (1,025.00) $ - $ 100.50 $ 163.00 $ 179.30 $ - $ - $ 111.00 $ 119.00 $ 130.90 $ - $ - $ 445.90 $ 516.60 $ 568.26 $ 343.90 $ - $ 32.00 $ 35.00 $ 38.50 $ (1,095.00) $ - $ 310.30 $ 560.40 $ 616.44 $ (390.00) $ - $ 32.10 $ 41.20 $ 45.32 $ (329.70) $ -
$ 103.10 $ 142.10 $ 156.31 $ (3,255.60) $ - $ 114.60 $ 205.30 $ 225.83 $ 725.30 $ - $ - $ - $ - $ (128.80) $ - $ 106.70 $ 171.60 $ 188.76 $ 568.80 $ - $ 18.00 $ 25.20 $ 27.72 $ 140.40 $ -
$ 17.10 $ 61.00 $ 67.10 $ (1,345.30) $ - $ 369.80 $ 391.20 $ 430.32 $ (39.40) $ - $ 27.70 $ 29.90 $ 32.89 $ (10,408.90) $ (278.50) $ 794.00 $ 672.00 $ 739.20 $ (4,070.00) $ -
$ 52.00 $ 58.00 $ 63.80 $ 170.00 $ - $ 897.00 $ 1,181.00 $ 1,299.10 $ (2,003.00) $ -
$ 3.98 $ 7.55 $ 8.31 $ 2,075.20 $ -
$ 573.90 $ 635.60 $ 699.16 $ (2,053.90) $ - $ 228.70 $ 239.10 $ 263.01 $ 1,894.70 $ - $ 709.40 $ 721.60 $ 793.76 $ 249.00 $ (107.10) $ 117.00 $ 127.00 $ 139.70 $ 310.00 $ -
$ 140.00 $ 141.50 $ 155.65 $ (1,615.80) $ -
Operating Lease Commitment Due +2 [Latest Annual]
($USDmm, Historical rate)
Operating Lease Commitment Due +1 [Latest Annual]
($USDmm, Historical rate)
Operating Lease Expense[Latest
Annual] ($USDmm,
Historical rate)
Change in Net Working Capital
[LTM] ($USDmm, Historical rate)
Pref. Dividends Paid [LTM] ($USDmm,
Historical rate)
$ 919.00 $ 929.00 $ 1,021.90 $ (6,193.00) $ -
$ 16.00 $ 25.00 $ 27.50 $ (511.00) $ -
$ 189.00 $ 232.00 $ 255.20 $ (1,403.00) $ - $ 22.50 $ 38.20 $ 42.02 $ 40.10 $ - $ 59.70 $ 115.90 $ 127.49 $ (566.30) $ - $ 74.00 $ 95.00 $ 104.50 $ (419.00) $ - $ 3,785.00 $ 4,005.00 $ 4,405.50 $ 4,413.00 $ - $ 43.80 $ 88.70 $ 97.57 $ - $ - $ 106.10 $ 106.20 $ 116.82 $ 210.40 $ - $ 200.30 $ 517.20 $ 568.92 $ (734.30) $ -
$ 308.40 $ 448.50 $ 493.35 $ (612.60) $ - $ 125.00 $ 149.00 $ 163.90 $ - $ - $ 168.30 $ 211.80 $ 232.98 $ 62.90 $ - $ 272.30 $ 402.90 $ 443.19 $ 4,688.40 $ - $ 185.20 $ 206.80 $ 227.48 $ 210.30 $ (108.20) $ - $ - $ - $ - $ - $ 75.70 $ 75.90 $ 83.49 $ 481.40 $ - $ 44.00 $ 58.00 $ 63.80 $ (755.00) $ - $ - $ 359.60 $ 395.56 $ (846.90) $ - $ 111.00 $ 134.00 $ 147.40 $ (1,359.00) $ - $ 47.20 $ 103.20 $ 113.52 $ 1,119.40 $ - $ 923.20 $ 963.60 $ 1,059.96 $ (1,424.50) $ - $ 99.50 $ 121.80 $ 133.98 $ (35.00) $ - $ 99.50 $ 121.80 $ 133.98 $ (35.00) $ - $ - $ - $ - $ (1,578.60) $ - $ 41.00 $ 52.00 $ 57.20 $ (519.00) $ - $ 41.00 $ 52.00 $ 57.20 $ (519.00) $ - $ 183.00 $ 237.00 $ 260.70 $ (2,536.00) $ - $ 134.00 $ 158.00 $ 173.80 $ (78.00) $ - $ 47.90 $ 56.10 $ 61.71 $ (120.40) $ -
$ - $ 4.17 $ 4.59 $ (174.70) $ - $ 46.00 $ 51.00 $ 56.10 $ (3,558.00) $ -
$ - $ - $ - $ (2,511.10) $ - $ 89.00 $ 149.50 $ 164.45 $ 2,674.30 $ -
$ 1,034.60 $ 3,967.30 $ 4,364.03 $ - $ - $ 4.44 $ 12.30 $ 13.53 $ (3,728.30) $ - $ 2,043.10 $ 2,115.80 $ 2,327.38 $ (7,704.00) $ - $ 0.66 $ 7.09 $ 7.80 $ (6,741.20) $ - $ 34.70 $ 65.50 $ 72.05 $ (2,423.50) $ -
$ 394.90 $ 531.70 $ 584.87 $ - $ - $ 291.60 $ 745.20 $ 819.72 $ - $ - $ 10.20 $ 17.00 $ 18.70 $ (3,914.00) $ - $ - $ - $ - $ (2,830.30) $ - $ 1,453.20 $ 2,372.10 $ 2,609.31 $ (171.00) $ - $ 42.60 $ 96.20 $ 105.82 $ 412.90 $ - $ 121.00 $ 127.00 $ 139.70 $ (1,542.00) $ - $ 280.00 $ 363.00 $ 399.30 $ (1,214.00) $ -
$ 489.50 $ 576.60 $ 634.26 $ (50,401.70) $ - $ 752.30 $ 1,636.20 $ 1,799.82 $ 965.80 $ - $ 45.20 $ 60.90 $ 66.99 $ (4.00) $ - $ - $ - $ - $ - $ -
$ 117.40 $ 134.20 $ 147.62 $ (171.90) $ -
$ 152.00 $ 188.00 $ 206.80 $ (269.00) $ - $ 412.00 $ 452.00 $ 497.20 $ 2,452.00 $ -
$ 371.00 $ 671.90 $ 739.09 $ (363.10) $ - $ 111.60 $ 233.00 $ 256.30 $ (30.20) $ - $ 39.90 $ 48.80 $ 53.68 $ 14.00 $ - $ 138.50 $ 316.00 $ 347.60 $ (419.90) $ - $ 195.00 $ 200.00 $ 220.00 $ 920.00 $ -
$ 304.60 $ 401.80 $ 441.98 $ (424.20) $ - $ 571.30 $ 564.10 $ 620.51 $ (230.80) $ (44.00) $ - $ - $ - $ (1,228.30) $ - $ 41.00 $ 46.40 $ 51.04 $ 101.90 $ - $ 69.00 $ 76.00 $ 83.60 $ 144.00 $ - $ 2,321.00 $ 2,405.00 $ 2,645.50 $ (1,415.00) $ - $ - $ 137.20 $ 150.92 $ (689.90) $ - $ 301.70 $ 548.50 $ 603.35 $ (1,490.50) $ - $ 144.90 $ 204.80 $ 225.28 $ (394.50) $ -
$ 154.20 $ 225.90 $ 248.49 $ 287.60 $ - $ 72.00 $ 98.00 $ 107.80 $ (1,097.30) $ - $ 1,440.00 $ 1,583.00 $ 1,741.30 $ (2,136.00) $ - $ 4.59 $ 17.20 $ 18.92 $ (4,907.70) $ - $ 1,409.70 $ 1,873.50 $ 2,060.85 $ (611.90) $ - $ 3,068.20 $ 3,607.90 $ 3,968.69 $ (8,493.50) $ - $ 125.00 $ 122.30 $ 134.53 $ (445.40) $ - $ 33.00 $ 52.30 $ 57.53 $ (10,705.60) $ -
$ 62.00 $ 67.00 $ 73.70 $ (806.00) $ - $ 182.00 $ 219.00 $ 240.90 $ (1,782.00) $ - $ 217.00 $ 248.00 $ 272.80 $ 155.00 $ - $ - $ 36.20 $ 39.82 $ 987.30 $ - $ 116.00 $ 151.00 $ 166.10 $ (417.00) $ - $ 52.00 $ 55.00 $ 60.50 $ 256.00 $ -
$ 83.00 $ 102.00 $ 112.20 $ (521.50) $ - $ 122.50 $ 132.50 $ 145.75 $ 1,568.20 $ - $ - $ - $ - $ (295.00) $ - $ 75.20 $ 81.00 $ 89.10 $ 72.60 $ -
$ 83.60 $ 88.60 $ 97.46 $ (736.00) $ (221.70) $ 1,050.80 $ 1,953.80 $ 2,149.18 $ 2,287.70 $ - $ 58.40 $ 64.20 $ 70.62 $ - $ - $ 596.00 $ 639.00 $ 702.90 $ (2,095.00) $ - $ 52.70 $ 60.80 $ 66.88 $ (1,447.80) $ -
$ 1,003.00 $ 1,653.00 $ 1,818.30 $ - $ - $ 230.00 $ 209.00 $ 229.90 $ 63.00 $ - $ - $ - $ - $ (1,948.20) $ - $ 2,243.00 $ 2,475.00 $ 2,722.50 $ (345.00) $ - $ 215.50 $ 230.40 $ 253.44 $ 18.40 $ -
$ 225.00 $ 278.00 $ 305.80 $ (48,806.00) $ - $ - $ - $ - $ (894.30) $ - $ 595.10 $ 696.80 $ 766.48 $ 256.80 $ - $ 683.10 $ 800.40 $ 880.44 $ (98.90) $ - $ - $ 26.10 $ 28.71 $ (517.80) $ - $ 179.00 $ 220.00 $ 242.00 $ 1,863.00 $ - $ 843.00 $ 938.00 $ 1,031.80 $ (165,301.00) $ -
$ 83.50 $ 107.90 $ 118.69 $ (372.50) $ - $ 232.00 $ 284.00 $ 312.40 $ (14,912.00) $ - $ 63.00 $ 66.00 $ 72.60 $ (5,265.00) $ -
$ 144.50 $ 281.70 $ 309.87 $ (1,220.10) $ - $ 1,194.70 $ 1,674.90 $ 1,842.39 $ 268.50 $ - $ 267.00 $ 283.00 $ 311.30 $ (468.00) $ - $ 112.70 $ 162.90 $ 179.19 $ (70.00) $ - $ 37.70 $ 78.20 $ 86.02 $ (302.10) $ - $ 86.00 $ 133.30 $ 146.63 $ 1.89 $ -
$ 446.00 $ 538.00 $ 591.80 $ (2,845.00) $ - $ 222.00 $ 356.50 $ 392.15 $ (1,859.40) $ - $ 8.39 $ 19.50 $ 21.45 $ 612.70 $ - $ 92.90 $ 162.50 $ 178.75 $ (3,999.70) $ - $ 249.00 $ 316.00 $ 347.60 $ (474.00) $ - $ 517.00 $ 624.00 $ 686.40 $ (2,573.00) $ - $ 84.50 $ 97.20 $ 106.92 $ 437.30 $ - $ 69.00 $ 98.00 $ 107.80 $ (292.00) $ - $ 37.50 $ 69.60 $ 76.56 $ (855.50) $ - $ 93.00 $ 133.30 $ 146.63 $ - $ - $ 631.90 $ 1,441.60 $ 1,585.76 $ 29.60 $ - $ - $ - $ - $ 204.00 $ - $ 209.00 $ 234.00 $ 257.40 $ 1,053.00 $ -
$ 1,231.00 $ 1,347.00 $ 1,481.70 $ (2,412.00) $ - $ 58.00 $ 60.00 $ 66.00 $ (324.00) $ -
$ 3.70 $ 6.10 $ 6.71 $ (12.50) $ -
$ 18.70 $ 53.60 $ 58.96 $ 192.70 $ - $ 611.00 $ 862.00 $ 948.20 $ 213.00 $ - $ 194.00 $ 224.00 $ 246.40 $ - $ - $ 146.00 $ 209.00 $ 229.90 $ (1,019.00) $ - $ - $ - $ - $ (130.20) $ -
$ 48.40 $ 144.40 $ 158.84 $ 1,216.80 $ - $ 152.00 $ 171.00 $ 188.10 $ (560.00) $ - $ 432.70 $ 697.60 $ 767.36 $ (126.30) $ - $ 115.00 $ 142.00 $ 156.20 $ (197.00) $ -
$ 734.30 $ 914.70 $ 1,006.17 $ (1,199.70) $ - $ 152.00 $ 263.90 $ 290.29 $ (79.80) $ - $ - $ - $ - $ 3,731.40 $ - $ - $ - $ - $ (3,521.00) $ - $ 367.50 $ 555.30 $ 610.83 $ (111.30) $ - $ 24.10 $ 34.10 $ 37.51 $ - $ - $ 76.60 $ 156.40 $ 172.04 $ (429.40) $ - $ 161.00 $ 205.00 $ 225.50 $ 63.00 $ - $ 489.00 $ 494.00 $ 543.40 $ 55.00 $ - $ 1,248.70 $ 2,020.10 $ 2,222.11 $ (279.90) $ - $ 312.00 $ 372.00 $ 409.20 $ 542.00 $ - $ 40.00 $ 38.00 $ 41.80 $ (897.00) $ - $ 1,235.00 $ 1,350.00 $ 1,485.00 $ - $ - $ 309.00 $ 363.00 $ 399.30 $ 1,122.00 $ - $ 130.00 $ 180.00 $ 198.00 $ (611.00) $ - $ 136.00 $ 213.00 $ 234.30 $ - $ - $ 56.30 $ 107.00 $ 117.70 $ 1,065.80 $ - $ 996.00 $ 961.00 $ 1,057.10 $ (6,790.00) $ -
$ - $ - $ - $ (206.20) $ - $ 98.00 $ 110.70 $ 121.77 $ (172.60) $ - $ - $ 57.80 $ 63.58 $ 675.50 $ - $ 202.00 $ 311.00 $ 342.10 $ (2,641.00) $ -
$ 98.00 $ 151.00 $ 166.10 $ (983.00) $ - $ 1.43 $ 7.20 $ 7.92 $ 17.60 $ -
$ 112.20 $ 143.20 $ 157.52 $ (2,842.70) $ - $ - $ - $ - $ (363.30) $ - $ 37.00 $ 55.00 $ 60.50 $ 17.00 $ - $ 123.90 $ 132.50 $ 145.75 $ (328.40) $ - $ 475.40 $ 594.30 $ 653.73 $ 239.90 $ - $ 13.90 $ 16.20 $ 17.82 $ (483.80) $ -
$ 54.80 $ 42.50 $ 46.75 $ (179.40) $ -
$ - $ - $ - $ (673.00) $ - $ 15.80 $ 21.00 $ 23.10 $ (383.80) $ - $ 453.00 $ 491.00 $ 540.10 $ 27.00 $ - $ - $ 11.90 $ 13.09 $ (124.70) $ -
$ 254.70 $ 357.70 $ 393.47 $ 1,578.30 $ - $ - $ 72.10 $ 79.31 $ (4,782.40) $ - $ 73.00 $ 77.00 $ 84.70 $ (151.00) $ - $ 201.00 $ 251.00 $ 276.10 $ (71.00) $ - $ 202.00 $ 273.00 $ 300.30 $ 2,603.00 $ - $ 118.70 $ 157.80 $ 173.58 $ (336.00) $ - $ 74.50 $ 106.90 $ 117.59 $ 209.80 $ - $ 65.00 $ 75.00 $ 82.50 $ 131.00 $ -
$ 37.00 $ 50.00 $ 55.00 $ 1,030.00 $ -
$ 273.00 $ 328.00 $ 360.80 $ (889.00) $ - $ 657.60 $ 1,017.60 $ 1,119.36 $ (6,928.80) $ - $ 51.00 $ 55.00 $ 60.50 $ 274.00 $ -
$ 330.00 $ 387.00 $ 425.70 $ (575.00) $ - $ 51.60 $ 101.10 $ 111.21 $ (133.30) $ - $ 1,171.50 $ 1,518.50 $ 1,670.35 $ (3,432.30) $ - $ 196.00 $ 202.00 $ 222.20 $ - $ - $ 40.50 $ 40.00 $ 44.00 $ - $ - $ 125.00 $ 177.00 $ 194.70 $ (165.00) $ - $ 418.00 $ 510.00 $ 561.00 $ (285.00) $ - $ 100.00 $ 116.00 $ 127.60 $ (110.00) $ - $ 29.50 $ 32.20 $ 35.42 $ (54.40) $ - $ 8.60 $ 17.20 $ 18.92 $ (7.89) $ - $ 348.30 $ 358.50 $ 394.35 $ (268.30) $ - $ 6.24 $ 8.14 $ 8.95 $ (44.50) $ - $ 40.40 $ 71.40 $ 78.54 $ (864.50) $ - $ - $ - $ - $ (546.30) $ - $ 162.00 $ 498.70 $ 548.57 $ (1,814.30) $ -
$ 246.90 $ 347.70 $ 382.47 $ (5,008.50) $ -
$ 2.70 $ 3.94 $ 4.33 $ (50.30) $ - $ 74.00 $ 94.00 $ 103.40 $ (907.00) $ -
$ 190.00 $ 220.00 $ 242.00 $ 1,211.00 $ - $ 35.00 $ 72.30 $ 79.53 $ (118.30) $ - $ 11.80 $ 15.50 $ 17.05 $ (1,007.70) $ -
$ - $ - $ - $ (5,675.70) $ -
$ 107.70 $ 144.50 $ 158.95 $ (513.20) $ - $ 107.70 $ 144.50 $ 158.95 $ (513.20) $ - $ 3.00 $ 19.00 $ 20.90 $ (82.00) $ - $ 295.00 $ 400.00 $ 440.00 $ (666.00) $ - $ 295.00 $ 400.00 $ 440.00 $ (666.00) $ - $ 143.10 $ 263.70 $ 290.07 $ 504.50 $ - $ 60.00 $ 96.70 $ 106.37 $ 631.90 $ - $ 82.00 $ 110.00 $ 121.00 $ (453.20) $ - $ 319.90 $ 356.50 $ 392.15 $ (893.80) $ - $ - $ - $ - $ (16,427.40) $ - $ 0.11 $ 6.96 $ 7.66 $ 798.20 $ - $ 236.80 $ 297.60 $ 327.36 $ - $ - $ 222.60 $ 319.30 $ 351.23 $ (911.60) $ - $ 319.70 $ 349.10 $ 384.01 $ (966.40) $ - $ 75.70 $ 142.80 $ 157.08 $ (288.60) $ - $ 76.30 $ 117.30 $ 129.03 $ (579.70) $ - $ 71.00 $ 71.00 $ 78.10 $ (667.00) $ - $ - $ 791.80 $ 870.98 $ (202.60) $ - $ - $ 21.90 $ 24.09 $ (383.00) $ - $ 40.80 $ 51.50 $ 56.65 $ 3,399.70 $ - $ 463.70 $ 862.70 $ 948.97 $ 420.90 $ - $ 30.70 $ 30.50 $ 33.55 $ 101.10 $ - $ 226.90 $ 260.00 $ 286.00 $ 123.70 $ - $ - $ 89.20 $ 98.12 $ 1,777.30 $ - $ 2,773.50 $ 3,870.00 $ 4,257.00 $ 8,511.50 $ - $ 415.50 $ 527.20 $ 579.92 $ 11,014.80 $ - $ 345.00 $ 354.00 $ 389.40 $ - $ - $ 41.00 $ 49.00 $ 53.90 $ 349.00 $ - $ - $ - $ - $ (737.40) $ -
$ 51.00 $ 69.00 $ 75.90 $ (632.00) $ - $ 45.50 $ 160.10 $ 176.11 $ 642.70 $ - $ 15.00 $ 61.00 $ 67.10 $ 227.00 $ - $ 41.60 $ 49.90 $ 54.89 $ (216.10) $ - $ 2,235.00 $ 2,379.00 $ 2,616.90 $ (910.00) $ (55.00)
$ 27.60 $ 33.30 $ 36.63 $ (321.10) $ -
$ 44.60 $ 81.70 $ 89.87 $ 2,183.40 $ - $ 183.00 $ 186.00 $ 204.60 $ (168.00) $ - $ 81.80 $ 110.50 $ 121.55 $ 861.80 $ (4.31) $ 1,356.00 $ 1,705.10 $ 1,875.61 $ (12,202.60) $ - $ 224.60 $ 406.70 $ 447.37 $ 233.90 $ - $ 161.30 $ 387.80 $ 426.58 $ (2,608.40) $ - $ 115.00 $ 141.00 $ 155.10 $ (842.00) $ (126.00) $ 53.00 $ 69.00 $ 75.90 $ (546.00) $ - $ 202.50 $ 244.00 $ 268.40 $ 4,688.00 $ - $ 127.00 $ 212.00 $ 233.20 $ (2,268.00) $ - $ 277.00 $ 302.00 $ 332.20 $ (474.00) $ (340.00) $ 327.70 $ 340.00 $ 374.00 $ (217.30) $ - $ 804.00 $ 868.00 $ 954.80 $ (812.00) $ - $ 119.00 $ 120.00 $ 132.00 $ (1,919.00) $ - $ 922.00 $ 967.00 $ 1,063.70 $ (240.00) $ - $ 80.30 $ 92.60 $ 101.86 $ (240.40) $ -
$ 240.00 $ 237.00 $ 260.70 $ (3,626.00) $ - $ 1,273.90 $ 1,368.10 $ 1,504.91 $ (126.00) $ - $ 389.00 $ 463.00 $ 509.30 $ (700.00) $ - $ 119.30 $ 144.00 $ 158.40 $ 115.90 $ -
$ 300.00 $ 314.00 $ 345.40 $ 1,308.00 $ - $ 1,049.00 $ 1,430.00 $ 1,573.00 $ (1,807.00) $ - $ 102.90 $ 122.30 $ 134.53 $ (25,960.00) $ - $ 315.00 $ 384.00 $ 422.40 $ 657.00 $ -
$ 98.00 $ 125.00 $ 137.50 $ (247.00) $ - $ 322.30 $ 445.30 $ 489.83 $ 45.50 $ - $ 322.30 $ 445.30 $ 489.83 $ 45.50 $ - $ 446.00 $ 491.00 $ 540.10 $ (364.00) $ - $ 263.00 $ 324.00 $ 356.40 $ - $ - $ 391.00 $ 529.00 $ 581.90 $ (5,057.00) $ - $ 370.00 $ 417.00 $ 458.70 $ (5,740.00) $ - $ 283.00 $ 430.00 $ 473.00 $ - $ - $ 2,486.00 $ 2,744.00 $ 3,018.40 $ 2,625.00 $ - $ 179.50 $ 433.30 $ 476.63 $ 473.10 $ - $ - $ - $ - $ (2,174.00) $ - $ 93.70 $ 120.60 $ 132.66 $ (122.20) $ - $ 75.00 $ 97.00 $ 106.70 $ (421.00) $ -
$ 669.60 $ 1,082.80 $ 1,191.08 $ (8,120.00) $ - $ 17.10 $ 21.20 $ 23.32 $ (61.00) $ -
$ 1,989.00 $ 2,057.00 $ 2,262.70 $ (6,149.00) $ - $ 2,972.00 $ 3,066.00 $ 3,372.60 $ (1,778.00) $ -
$ 77.00 $ 89.00 $ 97.90 $ (28.00) $ - $ 1,508.00 $ 1,829.60 $ 2,012.56 $ (214.50) $ - $ 521.80 $ 700.90 $ 770.99 $ (1,520.40) $ -
Cash Flow Numbers (Last Twelve Months) - Signs indicate cash flow effects
$ (2,642.00) $ (3,963.00) $ 858.00 $ (1,497.00) $ 2,534.00 $ - $ (3,348.00) $ 143.00 $ (758.00) $ 855.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (1,372.20) $ (2,605.00) $ 567.40 $ (1.06) $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (157.40) $ 224.80 $ - $ (900.00) $ 149.30 $ (0.09) $ -
$ (349.90) $ - $ - $ 0.10 $ 12,885.70 $ (1,051.60) $ (0.67) $ 124.00 $ - $ 14,044.30 $ (721.20) $ - $ 141.30 $ (629.20) $ 960.40 $ (1,133.00) $ (1,124.00) $ 80.90 $ (294.50) $ 2,278.40 $ - $ - $ - $ - $ -
$ - $ (2,968.10) $ 103.90 $ (3,972.70) $ 4,344.20 $ (104.10) $ - $ 0.80 $ (1,455.70) $ 931.80 $ - $ (2,768.40) $ 172.20 $ (11,638.50) $ 1,849.30 $ - $ (5,473.00) $ - $ (13,438.00) $ 12,102.00
$ (4,429.00) $ (548.00) $ - $ (933.00) $ 1,976.00 $ - $ - $ - $ (4,921.00) $ 176.00
$ (2,086.20) $ - $ 3.35 $ (563.00) $ 919.00
$ - $ - $ - $ - $ - $ (1,101.50) $ - $ 47.90 $ (1,663.10) $ 2,743.40 $ (846.80) $ - $ 98.00 $ (4,424.40) $ 5,290.80 $ (2,847.00) $ (2,165.00) $ 82.00 $ (2,850.00) $ 6,714.00
$ (675.80) $ - $ 107.30 $ (2,819.30) $ 2,043.00
Common Dividends Paid
[LTM] ($USDmm, Historical rate)
Repurchase of Common Stock
[LTM] ($USDmm, Historical rate)
Issuance of Common Stock
[LTM] ($USDmm, Historical rate)
Total Debt Repaid [LTM] ($USDmm,
Historical rate)
Total Debt Issued [LTM] ($USDmm,
Historical rate)
$ (12,150.00) $ (29,722.00) $ 495.00 $ (2,897.00) $ 24,954.00
$ (455.00) $ (2,421.00) $ 89.00 $ (1,207.00) $ 2,581.00
$ (695.00) $ (1,006.00) $ - $ (56.00) $ 315.00 $ (501.20) $ (607.80) $ 49.60 $ (5.21) $ 1,668.90 $ - $ (555.00) $ - $ - $ - $ (3,538.00) $ - $ 45.00 $ (745.00) $ 7,501.00 $ (11,739.00) $ (713.00) $ 147.00 $ (10,768.00) $ 10,142.00 $ - $ - $ - $ - $ - $ (956.40) $ (1,176.20) $ 75.30 $ (1.40) $ 11.90 $ - $ - $ - $ - $ -
$ (2,725.80) $ - $ 43.80 $ (8,116.70) $ 8,738.30 $ - $ - $ - $ - $ - $ (2,323.40) $ - $ - $ (23,275.40) $ 19,215.40 $ - $ - $ 25.90 $ (8,431.40) $ 13,734.60 $ (1,724.90) $ (102.90) $ 751.20 $ (2,665.80) $ 2,926.40 $ - $ - $ - $ - $ - $ - $ (2,350.70) $ 43.90 $ (2.70) $ (0.40) $ - $ - $ - $ - $ - $ - $ - $ - $ (1,583.70) $ 345.80 $ (2,530.00) $ (231.00) $ 179.00 $ (449.00) $ 48.00 $ (3,799.50) $ (86.40) $ 3.99 $ (1,544.80) $ 4,665.00 $ (1,720.10) $ (352.90) $ 87.20 $ (5,393.50) $ 8,104.50 $ (851.80) $ (1,566.40) $ 75.40 $ (1,078.80) $ 1,382.80 $ (851.80) $ (1,566.40) $ 75.40 $ (1,078.80) $ 1,382.80 $ (1,617.50) $ (0.17) $ - $ (10.00) $ 6,028.80 $ (953.00) $ (2,477.00) $ 137.00 $ (1,445.00) $ 2,914.00 $ (953.00) $ (2,477.00) $ 137.00 $ (1,445.00) $ 2,914.00 $ (1,796.00) $ (1.00) $ - $ (7,233.00) $ 6,580.00 $ - $ (2,002.00) $ 18.00 $ (519.00) $ 718.00 $ - $ (2,709.10) $ 238.30 $ (5,096.30) $ 3,880.60
$ - $ - $ - $ (2,760.60) $ 1,277.10 $ - $ (462.00) $ 5,079.00 $ (4,535.00) $ 8,980.00
$ (694.70) $ (85.60) $ - $ (2,500.20) $ 8,423.50 $ (2,630.10) $ - $ 180.10 $ (22,562.60) $ 25,611.30
$ - $ - $ - $ - $ - $ (1,220.20) $ - $ - $ (6,819.60) $ 2,478.90 $ (2,530.40) $ - $ - $ (100,835.30) $ 94,114.50 $ (954.40) $ (105.00) $ - $ (4,525.20) $ 3,895.80 $ - $ (2,208.90) $ - $ (16,402.50) $ 21,710.10
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (1,937.20) $ (248.90) $ 1.18 $ (5,605.90) $ 6,833.40 $ - $ - $ 3,557.40 $ (5,795.10) $ 6,307.40 $ (656.30) $ - $ 5.55 $ (2,146.70) $ 1,848.00 $ (1,202.50) $ - $ - $ (110.10) $ 87.80 $ - $ (274.00) $ 41.00 $ (149.00) $ - $ (4,750.00) $ (4,466.00) $ 1,127.00 $ (3,867.00) $ 6,978.00
$ (1,271.00) $ (754.10) $ 7,464.70 $ (67,869.00) $ 100,682.70 $ (1,406.90) $ (1,714.30) $ - $ (7,276.20) $ 7,944.30 $ (885.80) $ - $ - $ (6,554.80) $ 5,201.60 $ - $ - $ - $ - $ -
$ - $ (581.10) $ 153.40 $ (153.70) $ -
$ (1,375.00) $ (1,268.00) $ 464.00 $ (7,936.00) $ 7,756.00 $ (2,558.00) $ (4,742.00) $ 24.00 $ (2,799.00) $ 11,466.00
$ (959.90) $ (106.80) $ 34.80 $ (194.50) $ 150.60 $ (697.10) $ (375.90) $ 4.32 $ (254.90) $ 496.90 $ (280.60) $ (39.30) $ 113.10 $ (1,219.10) $ 1,711.20 $ (832.90) $ - $ - $ (2,607.40) $ 609.90 $ (746.00) $ (486.00) $ - $ (1,394.00) $ 372.00
$ (417.60) $ (5.55) $ 56.60 $ (2,726.40) $ 4,837.60 $ (1,192.00) $ (24.80) $ 323.80 $ (8,414.40) $ 8,871.00 $ (1,312.90) $ - $ - $ (15,836.90) $ 15,878.00 $ (579.00) $ (648.20) $ 17.40 $ (716.90) $ 1,564.30 $ (687.00) $ (1,036.00) $ - $ (20.00) $ 600.00 $ (1,711.00) $ (6,027.00) $ 210.00 $ (6,616.00) $ 18,202.00 $ - $ - $ - $ (577.40) $ 386.00 $ (3,908.30) $ (42.70) $ 64.10 $ (47,101.70) $ 64,712.00 $ (405.80) $ - $ 207.50 $ (4,721.80) $ 1,336.20
$ (1,093.90) $ - $ 117.70 $ (265.40) $ 288.70 $ (771.00) $ (1,142.20) $ 19.20 $ (4,994.10) $ 4,882.80 $ (465.00) $ (2,726.00) $ - $ (1,821.00) $ 518.00 $ - $ (230.30) $ - $ (1,594.60) $ 741.80 $ (1,140.50) $ (288.70) $ 43.30 $ (152.10) $ 1,369.30 $ (1,755.80) $ (16.70) $ 34.40 $ (45,853.70) $ 49,392.00 $ (1,918.40) $ (1.33) $ 1.33 $ (1,643.20) $ - $ - $ - $ 23.30 $ (1,533.10) $ 2,000.00
$ (1,673.00) $ - $ 2,148.00 $ (2,879.00) $ 8,964.00 $ (2,254.00) $ (1,500.00) $ 17.00 $ (3,960.00) $ 5,131.00 $ (1,336.00) $ (416.00) $ 206.00 $ (840.00) $ 2,295.00 $ (18.80) $ (296.40) $ - $ (1,985.80) $ 2,827.90 $ (1,035.00) $ (795.00) $ 64.00 $ (1,288.00) $ 1,057.00 $ - $ (2,639.00) $ 115.00 $ (617.00) $ 2,216.00
$ - $ - $ - $ - $ - $ (2,150.70) $ (553.00) $ - $ (6.90) $ 1,206.70 $ (1,227.00) $ (601.00) $ - $ (1,462.00) $ 1,264.00 $ (1,893.40) $ - $ - $ (624.10) $ 701.50
$ (836.60) $ - $ 1,714.20 $ (816.70) $ 1,819.40 $ (2,746.40) $ - $ - $ (7,836.10) $ 2,577.60 $ - $ - $ - $ - $ - $ (1,159.00) $ - $ 44.00 $ (3,382.00) $ 5,333.00 $ - $ (3,892.70) $ 84.10 $ (5,432.50) $ 5,986.80
$ - $ - $ - $ - $ - $ - $ - $ - $ (324.00) $ - $ (354.70) $ - $ - $ (91.80) $ 2,410.40 $ (312.00) $ (2,754.00) $ 177.00 $ (38.00) $ 6,519.00 $ - $ - $ - $ - $ -
$ (3,375.00) $ (145.00) $ - $ (36,011.00) $ 46,942.00 $ (258.10) $ - $ - $ (1,178.60) $ 175.70 $ (277.20) $ - $ 73.50 $ (1,309.60) $ 1,034.00 $ (794.70) $ - $ 121.40 $ (2,023.30) $ 1,134.20 $ (1,108.00) $ (520.70) $ - $ (547.70) $ 192.00 $ (896.00) $ (2,018.00) $ 239.00 $ (500.00) $ 992.00 $ (6,611.00) $ (19,703.00) $ - $ (70,192.00) $ 2,135.00
$ (1,096.10) $ (854.30) $ 187.80 $ (1,324.00) $ 750.40 $ (2,346.00) $ (2,133.00) $ - $ (22,370.00) $ 44,548.00 $ - $ - $ - $ - $ -
$ - $ (99.00) $ 144.50 $ (1,204.50) $ 1,768.30 $ (1,882.90) $ - $ - $ - $ 434.50 $ - $ (3,224.00) $ - $ (5,442.00) $ 7,050.00 $ (1,145.00) $ (223.20) $ - $ (1,141.70) $ 2,840.80 $ (703.00) $ - $ - $ (1,443.70) $ 1,219.40 $ (395.20) $ (60.70) $ 0.33 $ (8.88) $ 4.66
$ (281.00) $ (2,662.00) $ 79.00 $ (15,497.00) $ 15,558.00 $ (572.30) $ - $ - $ - $ 2,090.60 $ (1,743.10) $ - $ - $ (5,219.70) $ 2,161.90 $ (1,566.00) $ (0.11) $ 0.01 $ (47,111.50) $ 49,245.80 $ (1,875.00) $ (2,029.00) $ 422.00 $ (1,635.00) $ 7,083.00 $ (983.00) $ (1,460.00) $ 109.00 $ (15,383.00) $ 12,282.00 $ (658.60) $ (1,464.90) $ 104.30 $ (7,359.00) $ 6,809.70 $ (793.00) $ (1,482.00) $ 85.00 $ (286.00) $ 190.00 $ (1,935.80) $ (8.64) $ 10.10 $ (3,269.50) $ 8,095.90 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (1,002.00) $ - $ - $ - $ - $ (4,825.00) $ (3,039.00) $ 1,194.00 $ (1.00) $ 4,650.00
$ (5,188.00) $ (3,395.00) $ 217.00 $ (6,713.00) $ 9,228.00 $ (318.00) $ (2,264.00) $ 89.00 $ (995.00) $ 1,495.00
$ - $ (92.30) $ 617.50 $ - $ -
$ (2,263.80) $ - $ - $ (401.80) $ 4,512.50 $ (329.00) $ - $ 3.00 $ (21,982.00) $ 21,341.00 $ - $ - $ - $ - $ - $ (714.00) $ (837.00) $ 78.00 $ (898.00) $ 1,225.00 $ (647.20) $ (25.40) $ - $ (2,015.30) $ 1,197.00
$ (1,726.20) $ (1,481.10) $ - $ (1,766.40) $ 1,872.20 $ (710.00) $ (776.00) $ 421.00 $ (2,264.00) $ 2,209.00 $ (560.70) $ (15.10) $ 20.30 $ (335.60) $ 278.50 $ (1,301.00) $ (870.00) $ 135.00 $ (1,528.00) $ 1,596.00
$ (474.80) $ - $ - $ (152.70) $ - $ (370.90) $ (705.90) $ 68.60 $ (1,356.70) $ 1,497.20 $ (355.50) $ - $ - $ (7,137.60) $ 2,292.90 $ (1,162.30) $ - $ - $ - $ - $ (1,995.00) $ (554.30) $ 279.60 $ (2,039.50) $ 383.70 $ - $ - $ - $ - $ - $ (719.40) $ - $ - $ (6,318.20) $ 5,813.50 $ (2,023.00) $ (1,987.00) $ 123.00 $ (6,952.00) $ 12,888.00 $ (1,023.00) $ (3,750.00) $ 145.00 $ (1,060.00) $ 5,028.00 $ (1,992.30) $ (516.40) $ 533.10 $ (1,561.40) $ 1,252.70 $ (1,396.00) $ (3,721.00) $ - $ - $ 819.00 $ (809.00) $ (3,203.00) $ 33.00 $ - $ 1,735.00 $ - $ - $ - $ - $ - $ (259.00) $ (1,065.00) $ 126.00 $ (1,310.00) $ 70.00 $ (2,200.00) $ (3,843.00) $ 607.00 $ (4,284.00) $ 676.00 $ - $ - $ - $ - $ - $ (663.20) $ - $ - $ (2,400.10) $ 7,642.60 $ (11,331.00) $ (15,574.00) $ 690.00 $ (4,661.00) $ 41,045.00
$ (803.90) $ (149.90) $ 96.90 $ (4,625.10) $ 5,375.10 $ (572.30) $ (11.00) $ 0.01 $ (839.20) $ 790.50 $ - $ (1.70) $ - $ (2,040.70) $ 5,650.20 $ (1,073.00) $ (2,346.00) $ - $ (3,457.00) $ 4,332.00
$ (964.00) $ (3,001.00) $ 81.00 $ (578.00) $ 734.00 $ - $ - $ - $ - $ -
$ (740.90) $ (12.80) $ 106.20 $ (614.70) $ 1,680.80 $ (439.00) $ - $ - $ (100.70) $ - $ (140.00) $ - $ 2,470.00 $ (2,325.00) $ 2,000.00 $ (1,925.70) $ (393.20) $ 23.00 $ (2,341.90) $ 3,926.30 $ (7,113.00) $ (3,777.50) $ 399.90 $ (709.60) $ 3,153.00 $ (302.50) $ (200.30) $ - $ (1,237.50) $ 1,237.50
$ - $ - $ 19.80 $ (0.55) $ -
$ (1,559.00) $ - $ 552.00 $ (5,043.00) $ 7,483.00 $ (234.90) $ (119.70) $ - $ (360.60) $ 315.90 $ (1,051.00) $ (3,704.00) $ 491.00 $ (135.00) $ 1,002.00 $ - $ - $ - $ - $ -
$ (2,246.20) $ (3,518.00) $ - $ (43,796.20) $ 40,890.00 $ (1,531.10) $ (1,313.30) $ 1.36 $ (16,718.90) $ 23,907.80 $ (699.00) $ (681.00) $ 75.00 $ (600.00) $ 1,185.00 $ (627.00) $ (1,467.00) $ - $ (107.00) $ - $ (6,475.00) $ (4,344.00) $ 1,581.00 $ (3,086.00) $ 6,518.00 $ (3,597.00) $ (2,325.90) $ - $ - $ - $ (2,640.00) $ (4,114.20) $ - $ (167.60) $ 144.00 $ (238.00) $ (644.00) $ 96.00 $ (3.00) $ -
$ - $ (1,369.00) $ 108.00 $ (6,925.00) $ 6,139.00
$ (2,509.00) $ (9,785.00) $ 1,616.00 $ (5,750.00) $ 17,682.00 $ (1,770.20) $ (1.11) $ 116.60 $ (3,707.00) $ 1,963.50 $ - $ (945.00) $ 97.00 $ (6.00) $ -
$ - $ (3,880.00) $ 592.00 $ (3,138.00) $ 7,043.00 $ (551.90) $ (20.00) $ - $ (4,018.00) $ 3,559.30 $ (929.80) $ - $ - $ (119,588.00) $ 117,015.30 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (6,344.00) $ - $ - $ (2,308.00) $ 3,536.00 $ (1,252.00) $ (1,218.00) $ - $ (426.00) $ 400.00 $ (846.00) $ (154.00) $ 123.00 $ (932.00) $ 1,285.00 $ - $ - $ 44.20 $ (3,930.40) $ 2,955.00 $ (1,053.80) $ - $ 1,585.80 $ (208.40) $ (574.40) $ (591.30) $ - $ 253.60 $ (684.80) $ 480.50 $ (428.10) $ - $ - $ (34.40) $ 19.10 $ (812.40) $ - $ - $ (3,368.20) $ 1,423.30 $ (2,666.30) $ - $ - $ (10,917.80) $ 12,248.20 $ (1,835.10) $ - $ - $ (2,822.80) $ 3,533.60
$ (1,361.70) $ - $ - $ (23,665.00) $ 15,463.70
$ - $ - $ - $ - $ - $ (2,990.00) $ (3,923.00) $ 668.00 $ (8,200.00) $ 8,949.00
$ (837.00) $ (1,147.00) $ - $ - $ - $ (1,306.80) $ (999.70) $ 107.70 $ (238.00) $ 264.60 $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ (832.20) $ (966.50) $ 29.20 $ (437.40) $ 757.80 $ (832.20) $ (966.50) $ 29.20 $ (437.40) $ 757.80 $ (2,227.00) $ (308.00) $ - $ (4,600.00) $ - $ (3,830.00) $ (1,007.00) $ - $ (8,461.00) $ 4,908.00 $ (3,830.00) $ (1,007.00) $ - $ (8,461.00) $ 4,908.00 $ (7,088.40) $ (430.70) $ 56.40 $ (6,557.30) $ 5,710.30 $ (638.60) $ - $ 5.55 $ (826.30) $ 886.20 $ (2,012.50) $ - $ - $ (2,601.00) $ 3,876.50 $ - $ - $ 408.70 $ (87.20) $ 495.60 $ (2,981.10) $ (10,365.90) $ 2.76 $ (1,352.60) $ 1,807.20 $ (3,111.00) $ - $ 3.04 $ (4.22) $ 1,000.60 $ - $ - $ - $ - $ - $ (1,548.90) $ - $ 33.70 $ (3,064.10) $ 454.10 $ (4,016.40) $ - $ - $ (2,235.10) $ 95.50 $ (2,134.90) $ - $ - $ (503.90) $ - $ (1,250.50) $ (875.10) $ 155.50 $ (1,401.50) $ 825.10 $ (670.00) $ (55.00) $ 51.00 $ (2,257.00) $ 4,583.00 $ - $ (21.80) $ - $ (1,792.90) $ 1,411.30 $ (462.60) $ (0.16) $ - $ (11.60) $ 1.17 $ (154.40) $ - $ 115.50 $ (15,257.70) $ 31,852.30 $ (3,139.50) $ (1,348.20) $ - $ (851.80) $ (1,274.90) $ - $ - $ - $ - $ - $ (2,070.60) $ (29.40) $ - $ (4,389.90) $ 4,726.40 $ (198.60) $ (16.60) $ - $ (2,031.90) $ 2,102.70 $ - $ (3,405.50) $ - $ (14,222.20) $ 30,118.70 $ (249.60) $ - $ - $ (3,024.40) $ 2,078.90 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (1,178.00) $ (1,995.60) $ 160.70 $ - $ 1,254.50
$ (556.00) $ (267.00) $ - $ (1,903.00) $ 5,270.00 $ (1,286.70) $ - $ 246.20 $ (1,311.10) $ 1,163.20 $ (1,040.00) $ (119.00) $ 54.00 $ (556.00) $ 1,529.00 $ (698.90) $ (1,949.40) $ 282.50 $ (5,176.80) $ 5,134.70 $ - $ - $ 47.00 $ (332.00) $ 5,116.00
$ (4,965.90) $ - $ - $ (670.50) $ 100.20
$ - $ - $ - $ - $ - $ (1,363.00) $ (4,425.00) $ 249.00 $ (2,642.00) $ 1,979.00 $ (1,363.90) $ - $ - $ (0.01) $ - $ - $ - $ - $ - $ - $ (2,821.20) $ (50.70) $ - $ (3,020.80) $ 3,715.10 $ (559.00) $ (200.40) $ 30.20 $ (1,692.30) $ 6,508.00 $ (1,194.00) $ - $ 3,770.00 $ (98.00) $ (1,675.00) $ (1,533.00) $ (2,284.00) $ 594.00 $ (1,000.00) $ 499.00 $ (2,692.00) $ (7,251.00) $ 260.00 $ (857.00) $ 2,308.00 $ (4,456.00) $ (4,107.00) $ 1,808.00 $ (27,985.00) $ 28,803.00 $ (1,913.00) $ (1,082.00) $ 515.00 $ (1,544.00) $ 1,082.00 $ (443.50) $ (724.90) $ 104.40 $ (8.00) $ 453.20 $ (3,216.00) $ (6,356.00) $ 215.00 $ (3,103.00) $ 4,548.00 $ - $ - $ - $ - $ - $ (406.00) $ (1,146.00) $ 90.00 $ (1,219.00) $ 1,461.00 $ - $ (2,627.60) $ 17.80 $ (225.00) $ 2,008.30
$ - $ (4,504.00) $ 3,126.00 $ (3,095.00) $ 5,876.00 $ (592.90) $ (1,733.40) $ 174.00 $ - $ - $ (2,283.00) $ (9,180.00) $ 253.00 $ (1,103.00) $ 6,439.00 $ (239.10) $ (1,000.00) $ 149.90 $ (3,606.30) $ 8,953.80
$ (1,235.00) $ (2,721.00) $ 144.00 $ (321.00) $ 1,833.00 $ (2,852.00) $ - $ 2,021.00 $ (3,456.00) $ 5,720.00 $ - $ (9,031.60) $ 4,624.50 $ (42,084.80) $ 48,675.70 $ (819.00) $ (3,482.00) $ 12.00 $ (673.00) $ 1,306.00
$ (199.00) $ (1,591.00) $ 102.00 $ (1,729.00) $ 676.00 $ (3,789.20) $ (442.00) $ - $ (6,978.70) $ 8,335.80 $ (3,789.20) $ (442.00) $ - $ (6,978.70) $ 8,335.80 $ (1,849.00) $ (2,770.00) $ - $ (601.00) $ 2,968.00 $ (2,626.00) $ (2,674.00) $ 55.00 $ (1,025.00) $ 839.00 $ (2,102.00) $ (6,528.00) $ 8.00 $ (1,827.00) $ 1,925.00 $ (2,142.00) $ (1,187.00) $ 402.00 $ (1,041.00) $ 2,494.00 $ - $ - $ - $ - $ - $ (9,073.00) $ - $ 12.00 $ (16,841.00) $ 10,916.00 $ (1,165.00) $ (1,188.30) $ 495.30 $ (1,569.20) $ 1,152.80 $ - $ (7,249.00) $ 95.00 $ - $ 15,971.00 $ (2,874.10) $ (2,264.40) $ 96.60 $ (80.00) $ 1,876.80 $ - $ (1,221.00) $ 109.00 $ - $ -
$ (404.70) $ - $ - $ (26,405.90) $ 43,254.10 $ (498.80) $ (8.05) $ - $ (79.10) $ -
$ (6,270.00) $ (7,681.00) $ - $ (4,156.00) $ 1,088.00 $ (1,563.00) $ (1,152.00) $ 235.00 $ (791.00) $ 6,020.00
$ (718.00) $ (500.00) $ 81.00 $ (2,553.00) $ 2,813.00 $ (1,691.10) $ - $ 0.75 $ (1,060.80) $ 1,758.10 $ (725.60) $ (503.90) $ 36.60 $ (83.60) $ 466.50
Cash Flow Numbers (Last Twelve Months) - Signs indicate cash flow effects
$ (122.00) $ 160.00 $ (21.00) $ 14.00 $ 127.00 $ (644.00) $ (1.00) $ (36.00) $ 169.00 $ 248.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 814.50 $ (932.50) $ 72.60 $ - $ - $ - $ - $ - $ - $ (95.50) $ 30.30 $ 3.37 $ 660.90 $ (628.30) $ (892.40) $ - $ (48.40) $ 12.60 $ -
$ (325.00) $ - $ - $ - $ - $ 1.55 $ - $ (13,644.60) $ - $ - $ (98.70) $ - $ - $ 57.00 $ 32.90 $ 1,692.80 $ 967.80 $ (134.90) $ 1,801.80 $ (4,645.60) $ - $ - $ - $ - $ -
$ (12,204.70) $ 733.20 $ (224.20) $ - $ - $ (292.50) $ 81.00 $ (374.30) $ (30.70) $ 24.70 $ 17,865.30 $ - $ (2,341.90) $ 765.00 $ (177.70) $ (22,626.00) $ - $ (316.00) $ 609.00 $ -
$ 120.00 $ - $ - $ (37.00) $ (38.00) $ (1,082.00) $ - $ (430.00) $ 3,888.00 $ (1,726.00)
$ 158.20 $ 1.78 $ (839.70) $ (1,279.90) $ (134.20)
$ - $ - $ - $ - $ - $ 585.90 $ - $ - $ 77.60 $ (220.80) $ (668.90) $ - $ (1,654.80) $ 95.90 $ - $ (6,612.00) $ - $ (359.00) $ (85.00) $ 72.00
$ 94.10 $ - $ (2.70) $ 107.60 $ -
Other Investing Activities, Total
[LTM] ($USDmm, Historical rate)
Divestitures [LTM] ($USDmm,
Historical rate)
Cash Acquisitions [LTM] ($USDmm,
Historical rate)
Change in Acc. Payable [LTM]
($USDmm, Historical rate)
Change In Inventories [LTM]
($USDmm, Historical rate)
$ (32,946.00) $ - $ (297.00) $ 1,791.00 $ 217.00
$ (268.00) $ - $ (7.00) $ (43.00) $ (286.00)
$ (259.00) $ 1,275.00 $ (1,034.00) $ (130.00) $ 238.00 $ (2,043.30) $ - $ - $ (86.70) $ (98.70) $ (822.40) $ - $ (421.20) $ (34.30) $ (231.70) $ (73.00) $ - $ (5,504.00) $ 114.00 $ (315.00) $ 558.00 $ - $ (2,987.00) $ (1,214.00) $ - $ - $ - $ - $ - $ - $ (476.30) $ (0.30) $ (20.00) $ (32.70) $ - $ - $ - $ - $ - $ -
$ 970.00 $ 714.90 $ (241.70) $ - $ 1,229.70 $ - $ - $ - $ - $ - $ (2,214.40) $ 8.99 $ (16.90) $ (225.90) $ 247.30 $ (5,292.00) $ - $ - $ (28.10) $ 335.00 $ (400.80) $ 15.20 $ (206.50) $ - $ - $ - $ - $ - $ - $ - $ (1,890.50) $ - $ (1,200.00) $ - $ (179.10) $ - $ - $ - $ - $ - $ 111.50 $ - $ - $ (23.00) $ (17.60) $ 911.00 $ 1,228.00 $ (530.00) $ 157.00 $ (241.00) $ (204.70) $ - $ (655.40) $ 162.20 $ (566.30) $ (1,267.00) $ 59.90 $ (4,372.60) $ 101.60 $ - $ (36.60) $ - $ - $ (246.10) $ 23.60 $ (36.60) $ - $ - $ (246.10) $ 23.60 $ (6,527.10) $ - $ (191.40) $ 42.30 $ 393.80 $ (308.00) $ - $ - $ 147.00 $ (15.00) $ (308.00) $ - $ - $ 147.00 $ (15.00) $ (521.00) $ 4.00 $ (240.00) $ (435.00) $ 1,765.00 $ 14.00 $ 338.00 $ (59.00) $ (212.00) $ (497.00) $ (232.80) $ - $ (115.80) $ 446.70 $ (85.80)
$ (545.20) $ - $ - $ 61.00 $ 36.90 $ 19,723.00 $ - $ (28,810.00) $ 656.00 $ -
$ (988.70) $ - $ 698.70 $ 186.40 $ 1,835.20 $ (124.70) $ 26.00 $ (173.90) $ 4,683.10 $ (1,758.60)
$ - $ - $ - $ - $ - $ (87.40) $ 371.70 $ - $ (1,096.00) $ 6,258.70 $ (1,091.40) $ - $ - $ 1,787.30 $ 1,419.30 $ (124.90) $ - $ - $ (752.90) $ 332.00 $ 342.00 $ 2.39 $ (142.00) $ 13,670.40 $ 753.20
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (3,610.60) $ (142.50) $ (1,461.40) $ 5,147.80 $ (1,675.50) $ (380.40) $ - $ (5,616.10) $ (172.90) $ 1.60 $ (533.10) $ - $ (398.70) $ 162.10 $ (940.60) $ (193.60) $ - $ (3.64) $ (71.00) $ (59.10) $ (2,382.00) $ - $ 6.00 $ 213.00 $ - $ (4,223.00) $ 372.00 $ (3,161.00) $ (65.00) $ 315.00
$ (8,921.60) $ 217.80 $ (1,539.90) $ 3,091.50 $ 176.60 $ (689.30) $ (80.40) $ (35.80) $ (420.90) $ (145.10) $ 260.90 $ 1,287.90 $ (4.90) $ (189.50) $ - $ - $ - $ - $ - $ -
$ (346.60) $ - $ (153.00) $ 5.90 $ -
$ (171.00) $ - $ - $ 52.00 $ (10.00) $ (4,510.00) $ 201.00 $ (5,404.00) $ 261.00 $ -
$ (898.10) $ (5.62) $ (12.40) $ - $ (191.10) $ (275.10) $ - $ (252.10) $ 252.10 $ (28.80) $ (3.50) $ - $ (1,283.40) $ 74.90 $ (4.60) $ (101.80) $ 22.90 $ (820.10) $ 685.50 $ (282.10) $ 304.00 $ - $ - $ (1,532.00) $ (25.00)
$ 185.50 $ 241.00 $ (8,209.20) $ 334.30 $ 32.20 $ 131.30 $ - $ (564.00) $ (9.45) $ - $ (1,292.10) $ 11.70 $ 0.36 $ 276.00 $ 687.60 $ (70.50) $ - $ (244.60) $ 116.00 $ (216.50) $ 297.00 $ - $ - $ 12.00 $ - $ 465.00 $ - $ (11,531.00) $ 2,615.00 $ (843.00) $ (69.10) $ 6.86 $ (236.70) $ 96.10 $ 105.50 $ (7,560.30) $ - $ - $ 1,254.40 $ (2,321.10) $ 321.10 $ - $ (197.50) $ 208.00 $ 22.00
$ (14.40) $ 149.90 $ (22.20) $ 291.00 $ (30.00) $ 461.40 $ 81.10 $ (198.90) $ (370.90) $ (130.00) $ (304.00) $ - $ - $ (201.00) $ 155.00 $ 3,175.60 $ - $ - $ 894.30 $ (167.00) $ 111.10 $ 16.70 $ 2.22 $ - $ 93.30 $ (6,953.20) $ (43.30) $ (21.10) $ - $ - $ (2.66) $ 1,411.90 $ (19.90) $ 170.20 $ (126.30) $ 301.30 $ - $ - $ 56.60 $ 116.50
$ (170.00) $ - $ (4,372.00) $ (66.00) $ (33.00) $ 559.00 $ - $ (1,334.00) $ (6.00) $ (237.00) $ (1,003.00) $ 300.00 $ (75.00) $ (1,063.00) $ 164.00 $ 240.40 $ - $ - $ 99.90 $ - $ (56.00) $ - $ (33.00) $ (120.00) $ (20.00) $ (2,071.00) $ - $ (201.00) $ 226.00 $ -
$ - $ - $ - $ - $ - $ (752.20) $ - $ (40.30) $ 461.60 $ (736.30) $ (47.00) $ - $ (132.00) $ - $ - $ (684.30) $ 69.80 $ (0.33) $ 502.90 $ 6.97
$ (731.40) $ - $ (460.20) $ (1,127.60) $ (240.00) $ (811.80) $ 1,464.80 $ (46.60) $ 870.70 $ 376.50 $ - $ - $ - $ - $ - $ 54.00 $ - $ (6,908.00) $ 290.00 $ (40.00) $ 0.60 $ - $ - $ 494.10 $ 53.10
$ - $ - $ - $ - $ - $ (8,491.00) $ - $ (85.00) $ (10.00) $ - $ (2,058.10) $ - $ - $ 179.80 $ (337.40) $ - $ - $ (4,618.00) $ (135.00) $ - $ - $ - $ - $ - $ -
$ (20,806.00) $ - $ - $ 7,758.00 $ (1,155.00) $ (276.60) $ - $ - $ (9.35) $ 569.50 $ (23.90) $ 169.30 $ (281.20) $ 296.10 $ (80.60) $ 148.40 $ - $ (455.20) $ 508.10 $ (321.50) $ (1,292.10) $ - $ - $ 220.10 $ (507.30) $ (52.00) $ - $ - $ (118.00) $ (415.00) $ (34,628.00) $ 90,661.00 $ (11,219.00) $ (966.00) $ (1,142.00)
$ 91.90 $ 828.50 $ (84.00) $ 136.20 $ 6.90 $ (4,782.00) $ - $ (804.00) $ 1,953.00 $ (1,350.00) $ - $ - $ - $ - $ -
$ (39.10) $ 72.90 $ (140.60) $ 52.10 $ (144.50) $ (202.00) $ - $ - $ - $ (708.50) $ 68.00 $ 69.00 $ (635.00) $ 3.00 $ (270.00) $ (952.90) $ 17.80 $ (928.40) $ 658.60 $ 28.90 $ (123.30) $ 3.33 $ (709.60) $ 218.80 $ 73.30 $ (91.60) $ - $ - $ 54.30 $ (6.22)
$ (55.00) $ 2,875.00 $ (49.00) $ 178.00 $ 43.00 $ 1,995.40 $ - $ - $ 1,246.50 $ 288.40 $ 2,036.00 $ - $ 0.38 $ (3,295.40) $ 2,574.10 $ (1,865.50) $ - $ - $ 1,090.40 $ (651.30) $ 1,224.00 $ 302.00 $ (7,611.00) $ (22.00) $ 17.00 $ (12.00) $ 250.00 $ (27.00) $ 627.00 $ 388.00 $ (90.70) $ 84.00 $ (560.00) $ (55.50) $ 306.80 $ 16.00 $ 1.00 $ (456.00) $ (20.00) $ 10.00 $ (44.60) $ - $ (6,644.10) $ 240.50 $ (164.20) $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (298.00) $ - $ (35.00) $ 30.00 $ - $ 4,304.00 $ - $ (15,526.00) $ (38.00) $ (242.00)
$ (1,981.00) $ 122.00 $ (7,973.00) $ 81.00 $ 133.00 $ 787.00 $ - $ - $ (23.00) $ -
$ (1,327.70) $ - $ - $ 3.50 $ (20.80)
$ 1,069.90 $ (978.80) $ (5,822.20) $ (58.20) $ (130.30) $ (730.00) $ 26.00 $ (89.00) $ 425.00 $ (390.00) $ - $ - $ - $ - $ - $ (28.00) $ 1,559.00 $ (133.00) $ 494.00 $ (159.00) $ (367.20) $ - $ (46.60) $ (69.00) $ 29.50
$ (1,766.70) $ - $ (1,267.50) $ 358.60 $ 203.40 $ 16.00 $ - $ (21.00) $ 427.00 $ (42.00) $ (88.40) $ - $ (29.40) $ (82.60) $ (77.80) $ 10.00 $ - $ - $ 44.00 $ (28.00)
$ 498.00 $ (4.43) $ (156.10) $ 142.80 $ 6.64 $ (613.70) $ (4.50) $ (236.00) $ 402.40 $ 241.70 $ (762.90) $ 9.49 $ (23.20) $ (563.70) $ (872.70) $ (3.33) $ - $ - $ 1,530.50 $ (454.50) $ (78.00) $ - $ (48.00) $ 448.60 $ (120.10) $ - $ - $ - $ - $ - $ 152.90 $ 98.90 $ (218.10) $ 258.50 $ (27.00) $ 195.00 $ - $ (9,003.00) $ 236.00 $ (274.00) $ (194.00) $ - $ (2,284.00) $ 242.00 $ (88.00) $ (538.60) $ - $ (363.20) $ 168.80 $ (855.10) $ 540.00 $ 209.00 $ (65.00) $ (211.00) $ (205.00) $ (779.00) $ - $ - $ 47.00 $ - $ - $ - $ - $ - $ - $ (211.00) $ (92.00) $ (2,070.00) $ 3,514.00 $ 380.00 $ 5,145.00 $ - $ (1,046.00) $ (2.00) $ (80.00) $ - $ - $ - $ - $ - $ 825.70 $ 400.90 $ (16,112.30) $ 78.30 $ (40.00) $ (27,177.00) $ - $ (1,027.00) $ (220.00) $ 670.00
$ (3,254.70) $ 40.90 $ (321.40) $ 322.70 $ 698.20 $ (455.70) $ - $ - $ (19.00) $ 131.40 $ 15.50 $ 79.90 $ (29.60) $ (37.80) $ (442.80) $ (544.00) $ 308.00 $ 9.00 $ 20.00 $ 144.00
$ 61.00 $ - $ (2.00) $ 176.00 $ 181.00 $ - $ - $ - $ - $ -
$ (899.10) $ - $ 5.67 $ (33.80) $ (14.40) $ 47.70 $ - $ - $ (136.00) $ 29.20 $ (268.00) $ 282.00 $ (1,231.00) $ 163.00 $ (35.00) $ (910.30) $ - $ - $ - $ - $ (406.00) $ 158.90 $ (1,122.80) $ 1,013.10 $ (25.60) $ (1,149.60) $ - $ - $ 54.20 $ (118.80)
$ 44.20 $ - $ - $ 65.70 $ -
$ 35.00 $ 671.00 $ - $ (21.00) $ 10.00 $ (52.40) $ - $ (21.60) $ 157.60 $ 32.70 $ 367.00 $ - $ - $ (347.00) $ (552.00) $ - $ - $ - $ - $ -
$ (4,214.70) $ - $ (409.00) $ (670.60) $ (261.40) $ 54.90 $ - $ (61.90) $ 2,937.90 $ (383.90) $ 95.00 $ - $ - $ - $ (13.00) $ 7.00 $ - $ - $ 34.00 $ 64.00 $ (1,693.00) $ - $ (665.00) $ 378.00 $ (482.00) $ (304.00) $ - $ - $ (3.47) $ (211.50) $ (516.20) $ - $ 0.15 $ 117.10 $ 353.40 $ (397.00) $ - $ - $ 133.00 $ (80.00)
$ (34.00) $ 1,624.00 $ (1,789.00) $ (22.00) $ 698.00
$ (51.00) $ - $ (1,793.00) $ 327.00 $ (37.00) $ 4,092.40 $ 264.30 $ (4,716.50) $ 154.40 $ (80.00) $ (1,595.00) $ - $ (961.00) $ 38.00 $ -
$ (2,592.00) $ 77.00 $ - $ 1,201.00 $ (51.00) $ (46.60) $ - $ - $ - $ (263.20) $ 3,304.20 $ - $ (3,651.20) $ 2,704.00 $ 939.80 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (205.00) $ - $ - $ 320.00 $ (184.00) $ (1,837.00) $ - $ - $ (139.00) $ 393.00 $ - $ 116.00 $ (384.00) $ (14.00) $ 2.00 $ 1,149.00 $ - $ - $ (5.03) $ - $ (170.20) $ - $ - $ - $ - $ (112.40) $ - $ (22.10) $ - $ - $ - $ - $ - $ - $ - $ 92.20 $ 91.50 $ - $ (1,191.20) $ 560.00 $ 717.80 $ - $ 368.00 $ (1,060.70) $ (1,223.30) $ 790.50 $ 39.10 $ (19.20) $ 355.80 $ 703.30
$ (798.20) $ (93.90) $ (313.00) $ (1,173.90) $ 203.50
$ - $ - $ - $ - $ - $ (2,153.00) $ - $ (812.00) $ 541.00 $ (49.00)
$ 7.00 $ - $ (119.00) $ 96.00 $ (31.00) $ (398.80) $ 1.33 $ (59.80) $ 158.20 $ 10.60 $ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ (288.50) $ 61.20 $ (191.40) $ 82.40 $ (22.60) $ (288.50) $ 61.20 $ (191.40) $ 82.40 $ (22.60) $ 308.00 $ 5,015.00 $ - $ 32.00 $ 31.00 $ 793.00 $ (99.00) $ (3.00) $ (99.00) $ 516.00 $ 204.00 $ 509.00 $ (3.00) $ (99.00) $ 516.00 $ (1,070.50) $ 6.15 $ (827.50) $ - $ - $ (1,303.80) $ - $ - $ - $ 1.11 $ 3,752.40 $ 39.70 $ 209.10 $ 1,289.40 $ 327.80 $ 311.60 $ - $ (2,827.80) $ (33.60) $ - $ (3,595.60) $ - $ - $ 319.70 $ (678.50) $ (169.70) $ - $ - $ (259.70) $ 2.02 $ - $ - $ - $ - $ - $ 646.30 $ - $ (91.00) $ 474.30 $ - $ 874.00 $ - $ - $ (567.90) $ 768.00 $ 509.30 $ - $ - $ 547.60 $ - $ (448.70) $ 248.80 $ 74.40 $ (77.70) $ 194.30 $ (1,109.00) $ - $ - $ (157.00) $ 65.00 $ (861.20) $ - $ (0.54) $ (16.40) $ 35.60 $ 1,046.60 $ - $ - $ (19.70) $ 110.20 $ 60.90 $ - $ (17,476.20) $ 367.90 $ (269.50) $ 96.60 $ (11.10) $ (1,023.90) $ 374.30 $ (971.70) $ - $ - $ - $ - $ - $ 217.90 $ 15.70 $ (786.50) $ (345.20) $ (14.60) $ 596.20 $ (46.10) $ (215.40) $ 0.56 $ (181.90) $ (491.70) $ 26.50 $ (600.50) $ 9.53 $ (4,595.60) $ (8,381.60) $ 32.20 $ - $ (976.10) $ (152.00) $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ (782.60) $ - $ - $ 46.90 $ (67.50)
$ 136.00 $ - $ (4,309.00) $ 9.00 $ (298.00) $ (462.40) $ (6.70) $ (15.10) $ 572.60 $ (151.70) $ (92.00) $ 57.00 $ (11.00) $ 346.00 $ 243.00 $ 122.20 $ - $ (219.20) $ 23.90 $ 66.90 $ (3,434.00) $ - $ - $ (911.00) $ (2,019.00)
$ (1,879.40) $ (0.00) $ (1.65) $ 13.20 $ (61.50)
$ - $ - $ - $ - $ - $ (13.00) $ 1,867.00 $ - $ (249.00) $ (363.00) $ (1,253.70) $ - $ - $ (46.20) $ (0.03) $ - $ - $ - $ - $ - $ (651.10) $ 998.20 $ (68.50) $ 132.60 $ (73.80) $ (8,734.60) $ 52.50 $ (18.40) $ 898.00 $ (2.56) $ (74.00) $ - $ (2,360.00) $ (12.00) $ 129.00 $ (155.00) $ - $ - $ (54.00) $ (37.00) $ (232.00) $ - $ (8.00) $ 70.00 $ 5,410.00 $ (2,405.00) $ 894.00 $ 1,722.00 $ 1,004.00 $ (250.00) $ 31.00 $ - $ 1,050.00 $ 721.00 $ 553.00 $ (170.70) $ - $ (92.30) $ 32.40 $ (117.00) $ - $ - $ (1,666.00) $ 644.00 $ (213.00) $ - $ - $ - $ - $ - $ (53.00) $ - $ (168.00) $ 211.00 $ (241.00) $ (1,655.40) $ - $ (95.20) $ 448.40 $ -
$ (4,061.00) $ - $ (200.00) $ 1,285.00 $ 348.00 $ (107.50) $ - $ (59.40) $ 28.80 $ (172.20) $ (121.00) $ - $ (400.00) $ (170.00) $ 167.00 $ (7.20) $ - $ (5,541.60) $ (2.70) $ (140.70)
$ (745.00) $ - $ 1.00 $ (200.00) $ (8,526.00) $ (270.00) $ 328.00 $ (1,283.00) $ (2,235.00) $ 888.00 $ 663.70 $ - $ - $ 1,172.20 $ (671.00) $ (279.00) $ - $ (916.00) $ 281.00 $ (633.00)
$ 13.00 $ 374.00 $ - $ (162.00) $ 220.00 $ 68.90 $ 221.00 $ (1,759.10) $ 940.60 $ (143.30) $ 68.90 $ 221.00 $ (1,759.10) $ 940.60 $ (143.30) $ (290.00) $ - $ - $ (169.00) $ 51.00 $ 121.00 $ - $ 21.00 $ 598.00 $ - $ 8,331.00 $ 176.00 $ (744.00) $ 1,352.00 $ (638.00) $ (5,304.00) $ - $ (2,708.00) $ 643.00 $ - $ - $ - $ - $ - $ - $ (261.00) $ 9,930.00 $ (1,022.00) $ 2,545.00 $ (99.00) $ (1,120.60) $ 66.60 $ (1,422.60) $ (684.10) $ (71.10) $ (1,311.00) $ - $ (9,082.00) $ 43.00 $ - $ 2,337.70 $ (27.80) $ (731.90) $ - $ - $ (485.00) $ - $ (76.00) $ (25.00) $ -
$ (9,787.00) $ - $ (201.20) $ 5,684.30 $ (4,062.30) $ 42.10 $ - $ (0.08) $ 175.50 $ (135.60)
$ (45.00) $ - $ - $ 4,434.00 $ 579.00 $ (2,140.00) $ 74.00 $ (126.00) $ 1,572.00 $ (644.00)
$ (28.00) $ (3.00) $ (681.00) $ 30.00 $ - $ (114.70) $ 0.75 $ (557.20) $ 192.90 $ (330.80) $ (248.50) $ - $ (320.50) $ 1,047.50 $ 10.40
Cash Flow Numbers (Last Twelve Months) - Signs indicate cash flow effects Last fiscal year numbers
$ (49.00) $ 30,274.00 $ 8,495.00 $ 4,833.00 8.33% $ 295.00 $ 35,481.00 $ 4,552.00 $ 1,933.00 0.00% $ - $ 20,405.00 $ 4,455.00 $ 4,423.00 9.09% $ - $ 22,859.00 $ 9,736.00 $ 5,144.00 11.11% $ (370.10) $ 32,882.70 $ 5,539.50 $ 4,111.90 7.14% $ - $ 4,664.00 $ 1,419.00 $ 892.00 11.11% $ (299.00) $ 18,370.90 $ 1,509.60 $ 688.60 8.33% $ (136.40) $ 4,795.50 $ 1,244.10 $ 629.60
30.00% $ (436.70) $ 60,226.90 $ 5,434.20 $ 2,390.20 9.52% $ - $ 17,999.80 $ 4,582.40 $ 1,907.60 16.67% $ (40.40) $ 9,524.40 $ 3,124.40 $ 631.10 6.25% $ (1,548.90) $ 69,997.30 $ 5,459.70 $ 2,928.00 15.38% $ - $ 2,604.00 $ 862.10 $ 144.40
18.18% $ - $ 15,670.60 $ 5,606.60 $ 11,071.70 41.67% $ 74.00 $ 34,144.60 $ 2,239.10 $ 1,193.50 45.45% $ (710.70) $ 15,071.00 $ 5,932.90 $ 3,915.20 16.67% $ (2,057.00) $ 74,989.00 $ 24,423.00 $ 16,348.00
33.33% $ (27.00) $ 18,854.00 $ 8,848.00 $ 5,241.00 9.09% $ (2,621.00) $ 107,006.00 $ 7,879.00 $ 596.00
9.09% $ (115.00) $ 11,794.10 $ 5,520.10 $ 3,136.30
0.00% $ - $ 51,903.30 $ 15,152.70 $ 2,034.70 12.50% $ (23.10) $ 16,453.20 $ 5,155.80 $ 2,047.10 0.00% $ (56.30) $ 4,771.50 $ 2,964.80 $ 685.10 10.00% $ (310.00) $ 21,662.00 $ 10,637.00 $ 6,939.00
7.14% $ (673.10) $ 79,156.50 $ 5,815.90 $ 2,560.00 13.33%
Change In Accounts
Receivable [LTM] ($USDmm,
Historical rate)
Total Revenue [Latest Annual]
($USDmm, Historical rate)
EBITDA [Latest Annual]
($USDmm, Historical rate)
Net Income [Latest Annual]
($USDmm, Historical rate)
% of Directors that are Internal
$ 1,095.00 $ 215,639.00 $ 70,529.00 $ 45,687.00 12.50%
$ 149.00 $ 9,659.00 $ 2,024.00 $ 1,377.00 8.33%
$ (45.00) $ 67,702.00 $ 2,892.00 $ 1,849.00 7.69% $ 273.30 $ 6,828.50 $ 2,300.80 $ 1,758.90 0.00% $ (127.00) $ 12,217.00 $ 3,014.30 $ 1,723.80 18.18% $ 152.00 $ 24,708.00 $ 6,587.00 $ 2,825.00 18.18% $ (2,380.00) $ 146,801.00 $ 47,128.00 $ 13,345.00 7.69% $ - $ 12,102.10 $ 2,768.20 $ 1,388.00 9.09% $ (71.30) $ 11,667.80 $ 2,536.70 $ 1,492.50 9.09% $ - $ 10,224.40 $ 2,698.40 $ 5,185.10
20.00% $ 1,644.50 $ 76,512.60 $ 11,047.50 $ 4,330.20 6.67% $ - $ 9,968.00 $ 1,494.00 $ 968.00 15.38% $ (427.10) $ 50,311.20 $ 10,753.20 $ 4,463.80 0.00% $ (636.20) $ 100,108.60 $ 13,902.80 $ 6,917.20 0.00% $ - $ 15,505.80 $ 5,752.20 $ 1,930.10 7.14% $ - $ 12,483.00 $ 3,279.30 $ 976.00 7.14% $ (145.50) $ 10,763.80 $ 5,615.30 $ 3,547.00 9.09% $ - $ 7,399.00 $ 1,849.00 NA239 8.33% $ (368.60) $ 31,532.90 $ 6,004.40 $ 2,365.20 57.14% $ (1,252.00) $ 16,560.00 $ 4,985.00 $ 1,565.00 9.09% $ (462.60) $ 19,324.60 $ 7,869.00 $ 6,326.50 16.67% $ (170.60) $ 27,426.20 $ 8,764.20 $ 3,727.50 27.27% $ 64.80 $ 9,089.10 $ 4,630.00 $ 2,549.90 5.56% $ 64.80 $ 9,089.10 $ 4,630.00 $ 2,549.90 5.56% $ 174.80 $ 31,616.20 $ 5,229.10 $ 1,832.00 41.67% $ (8.00) $ 15,714.00 $ 3,624.00 $ 1,757.00 9.09% $ (8.00) $ 15,714.00 $ 3,624.00 $ 1,757.00 9.09% $ 1,278.00 $ 47,011.00 $ 7,264.00 $ 2,102.00 8.33% $ (377.00) $ 13,886.00 $ 3,107.00 $ 1,413.00 7.69% $ (302.70) $ 9,256.00 $ 3,046.80 $ 1,602.00
25.00% $ 48.90 $ 15,471.80 $ 7,352.10 $ 3,003.20 47.62% $ 10.00 $ 9,754.00 $ 3,400.00 NA271
7.69% $ (788.60) $ 7,465.70 $ 2,853.90 $ 2,208.10 64.29% $ (2,810.50) $ 62,290.40 $ 4,867.50 $ 2,417.60
20.00%
$ - $ 102,939.50 $ 38,142.20 $ 16,717.60 62.50% $ (11.00) $ 18,081.20 $ 4,984.30 $ 4,298.30 50.00% $ 1,398.90 $ 310,956.20 $ 24,288.20 $ 4,996.20 29.41% $ (1,545.70) $ 27,272.90 $ 10,154.80 $ 2,718.40 33.33% $ (14,025.80) $ 135,629.90 $ 9,298.80 $ 4,014.20
9.09% $ - $ 51,013.00 $ 14,018.20 $ 3,088.80 38.46% $ - $ 42,672.20 $ 13,780.20 $ 1,626.80 37.50% $ (4,437.80) $ 30,119.20 $ 4,722.10 $ 2,790.80 21.43% $ 32.90 $ 3,733.40 $ 3,033.80 $ 1,774.40 7.14% $ 56.60 $ 42,165.60 $ 9,418.60 $ 1,742.50 10.00% $ (37.40) $ 7,029.40 $ 2,527.60 $ 1,274.90 11.11% $ 290.00 $ 37,876.00 $ 4,024.00 $ 2,094.00 8.33% $ (404.00) $ 49,247.00 $ 14,838.00 $ 10,739.00
26.67% $ (795.00) $ 71,738.90 $ 32,187.20 $ 5,541.50 25.00% $ (28.90) $ 21,517.20 $ 4,418.30 $ 15,299.20 36.84% $ (17.40) $ 10,412.80 $ 2,565.80 $ 2,053.80 13.33% $ - $ 11,394.80 $ 2,767.90 $ 2,153.80
38.46% $ (323.90) $ 12,416.00 $ 2,472.00 $ 1,623.60
9.09% $ (29.00) $ 16,034.00 $ 4,386.00 $ 1,384.00 10.00% $ (701.00) $ 74,510.00 $ 24,876.00 $ 8,163.00
7.69% $ 125.90 $ 12,614.30 $ 2,961.10 $ 2,536.30 33.33% $ (214.60) $ 26,617.20 $ 2,413.60 $ 1,315.00 33.33% $ (95.80) $ 6,548.40 $ 2,107.70 $ 1,054.90 16.67% $ (394.20) $ 42,608.70 $ 6,500.90 $ 2,962.20 0.00% $ - $ 118,719.00 $ 4,927.00 $ 2,350.00
38.46% $ 246.50 $ 25,669.30 $ 2,382.80 $ 786.30 33.33% $ 51.60 $ 3,663.90 $ 2,031.50 $ 1,521.00 16.67% $ (1,999.90) $ 37,193.40 $ 3,183.60 $ 1,820.30 30.77% $ (45.30) $ 5,909.50 $ 1,639.20 $ 1,242.40 11.11% $ 91.00 $ 11,811.00 $ 4,799.00 $ 1,968.00 8.33% $ (1,662.00) $ 153,290.00 $ 11,856.00 $ 5,237.00 9.09% $ (210.70) $ 18,188.80 $ 2,688.40 $ 1,219.20 43.75% $ (539.50) $ 162,331.80 $ 18,083.10 $ 9,149.10 3.45% $ (232.00) $ 20,563.10 $ 4,709.20 $ 3,357.40 27.27%
$ (278.70) $ 24,341.00 $ 4,054.30 $ 1,392.30 10.53% $ 821.50 $ 28,780.80 $ 3,894.50 $ 1,940.00 9.09% $ (56.00) $ 40,704.00 $ 8,223.00 $ 4,526.00 7.69% $ (840.80) $ 40,268.10 $ 4,948.50 $ 2,173.80 50.00% $ 554.20 $ 64,817.80 $ 3,278.80 $ 1,672.50 0.00% $ - $ 75,186.50 $ 19,982.60 $ 3,534.10 14.29% $ (114.30) $ 13,939.20 $ 4,361.90 $ 2,983.30 18.18% $ 88.90 $ 15,068.90 $ 2,980.40 $ 747.10
50.00% $ 84.00 $ 11,683.00 $ 5,320.00 $ 1,899.00 9.09% $ 359.00 $ 23,063.00 $ 9,194.00 $ 2,816.00 7.14% $ (448.00) $ 25,130.00 $ 4,105.00 $ 1,953.00 11.11% $ (168.60) $ 25,518.00 $ 7,618.90 $ 2,183.20 54.55% $ 5.00 $ 20,855.00 $ 3,314.00 $ 1,979.00 14.29% $ (105.00) $ 8,592.00 $ 2,946.00 $ 1,725.00
8.33% $ - $ 13,545.10 $ 2,916.20 $ 1,002.10 6.67% $ (304.50) $ 19,958.70 $ 5,172.80 $ 2,408.40 12.50% $ - $ 14,522.00 $ 3,168.00 $ 1,635.00 16.67% $ (431.10) $ 14,086.90 $ 5,684.70 $ 2,249.80
0.00% $ 583.60 $ 24,356.40 $ 3,217.30 $ 180.90 9.09% $ (2,413.20) $ 80,380.10 $ 16,739.60 $ 2,385.00 15.38% $ - $ 27,027.90 $ 4,845.20 $ 2,521.20 18.18% $ (231.00) $ 29,447.00 $ 8,219.00 $ 2,269.00 7.14% $ 427.70 $ 101,751.80 $ 6,865.80 $ 2,476.40
8.33% $ - $ 236,810.00 $ 30,931.00 $ 16,150.00 15.38% $ (1,046.00) $ 17,928.00 $ 8,239.00 $ 3,688.00 25.00% $ (22.90) $ 17,268.10 $ 1,917.30 $ 464.50 9.09% $ (229.00) $ 50,365.00 $ 7,531.00 $ 1,820.00 7.69% $ - $ 18,085.70 $ 2,597.60 $ 1,026.40
17.14% $ (3,563.00) $ 149,558.00 $ 16,017.00 $ 7,373.00 31.58% $ 216.30 $ 19,090.60 $ 2,120.40 $ 1,434.50 53.85% $ (378.60) $ 17,147.20 $ 3,012.60 $ 1,029.40 0.00% $ (331.60) $ 30,003.80 $ 5,376.10 $ 1,474.90 0.00% $ 79.90 $ 28,767.00 $ 5,942.50 $ 3,886.20 53.85% $ (819.00) $ 31,469.00 $ 4,660.00 $ 2,965.00 7.14% $ (198.00) $ 116,048.00 $ 16,264.00 NA6126 11.76%
$ 74.00 $ 16,563.10 $ 3,378.10 $ 1,697.40 14.29% $ (254.00) $ 152,356.00 $ 13,690.00 $ 9,687.00 8.33% $ - $ 32,639.00 $ 23,291.00 $ 18,108.00
13.04% $ 127.60 $ 35,279.50 $ 9,368.80 $ 12,420.00 25.00% $ (15.20) $ 20,711.50 $ 3,809.30 $ 2,393.20 0.00% $ (3,182.00) $ 39,678.00 $ 7,869.00 $ 2,129.00 15.38% $ (343.20) $ 22,276.40 $ 4,666.80 $ 2,054.80 0.00% $ (212.10) $ 19,645.90 $ 3,530.80 $ 2,086.30 0.00% $ (16.90) $ 5,257.70 $ 1,896.30 $ 1,056.30
0.00% $ 406.00 $ 52,107.00 $ 7,671.00 $ 2,461.00 7.14% $ (1,600.70) $ 89,305.00 $ 10,184.90 $ 1,532.20 42.86% $ 30.60 $ 135,925.60 $ 7,135.70 $ 4,453.90 25.00% $ (441.30) $ 129,949.70 $ 8,864.70 $ 3,066.30 73.08% $ (411.00) $ 38,581.00 $ 7,711.00 $ 4,768.00 8.33% $ 101.00 $ 103,355.00 $ 12,202.00 $ 4,554.00 7.69% $ (347.70) $ 34,122.90 $ 7,580.30 $ 2,653.30 6.25% $ (83.00) $ 13,405.00 $ 3,344.00 $ 1,899.00 8.33% $ 656.80 $ 19,223.70 $ 4,805.90 $ 2,558.80 30.00% $ - $ 18,153.80 $ 2,364.00 $ 808.70 14.29% $ - $ 22,615.90 $ 5,045.40 $ 3,110.50 6.67% $ (232.00) $ 9,501.00 $ 2,624.00 $ 2,052.00 33.33% $ (787.00) $ 55,355.00 $ 23,067.00 $ 11,420.00
18.18% $ 812.00 $ 81,741.00 $ 20,082.00 $ 13,190.00 9.09% $ (20.00) $ 4,694.00 $ 1,458.00 $ 979.00
20.00% $ (97.20) $ 2,367.40 $ 838.70 $ 588.80
11.11% $ 61.50 $ 18,742.80 $ 6,003.40 $ 4,040.70 36.36% $ 39.00 $ 37,007.00 $ 4,078.00 $ 1,797.00 71.43% $ - $ 70,074.00 $ 22,116.00 $ 15,409.00 9.09% $ (354.00) $ 37,179.00 $ 3,086.00 $ 1,563.00 100.00% $ 163.40 $ 6,610.50 $ 2,219.10 $ 1,034.60
11.11% $ (1,701.20) $ 39,748.40 $ 12,111.70 $ 4,400.70 42.11% $ (127.00) $ 13,525.00 $ 2,020.00 $ 614.00 7.14% $ (79.80) $ 12,581.30 $ 2,301.60 $ 755.90 37.50% $ 60.00 $ 18,591.00 $ 4,133.00 $ 1,013.00 7.69%
$ (19.90) $ 41,500.20 $ 2,488.70 $ 925.50 0.00% $ 137.10 $ 26,330.70 $ 2,442.60 $ 700.50 12.50% $ 495.80 $ 49,782.60 $ 16,366.50 $ 11,293.10 40.00% $ (1,005.40) $ 5,030.50 $ 3,421.20 $ 2,387.80 16.67% $ (299.60) $ 27,431.30 $ 5,658.00 $ 3,581.20 6.25% $ - $ 11,688.50 $ 3,914.30 $ 1,966.20 20.00% $ 47.20 $ 19,488.50 $ 4,223.70 $ 1,247.90 0.00% $ (932.00) $ 46,132.00 $ 6,292.00 $ 3,605.00 8.33% $ - $ 59,074.00 $ 7,132.00 $ 2,546.00 9.09% $ 35.50 $ 38,733.60 $ 8,740.70 $ 3,880.50 41.38% $ 49.00 $ 32,735.00 $ 7,126.00 $ 4,476.00 0.00% $ (427.00) $ 9,667.00 $ 5,584.00 $ 3,808.00 8.33% $ - $ 25,413.00 $ 8,910.60 $ 4,529.30 7.69% $ (1,577.00) $ 190,884.00 $ 4,622.00 $ 2,258.00 11.11% $ (518.00) $ 28,833.00 $ 8,735.00 $ 3,538.00 7.69% $ - $ 39,498.00 $ 14,428.00 $ 4,442.00 7.69% $ (158.30) $ 13,950.30 $ 3,887.30 $ 1,210.80 0.00% $ 268.00 $ 85,320.00 $ 27,170.00 $ 16,798.00
18.18% $ 565.10 $ 21,324.10 $ 2,383.90 $ 1,957.10 33.33% $ (279.10) $ 39,109.60 $ 3,973.10 $ 2,033.60 33.33% $ (395.80) $ 8,983.70 $ 2,194.60 $ 742.50 33.33% $ 647.00 $ 29,636.00 $ 4,664.00 $ 7,267.00
7.69% $ (498.00) $ 13,502.00 $ 3,746.00 $ 1,336.00 7.69% $ - $ 2,722.60 $ 1,002.50 $ 546.70
30.00% $ 2.06 $ 5,380.70 $ 2,240.20 $ 1,676.60 3.70% $ 85.60 $ 10,776.40 $ 3,333.10 $ 1,813.60 58.33% $ (174.00) $ 5,930.00 $ 364.00 $ 994.00 18.75% $ - $ 21,770.10 $ 7,881.30 $ 3,731.80 36.36% $ (331.20) $ 88,975.30 $ 16,874.60 $ 9,055.00 7.14% $ (107.70) $ 3,512.20 $ 1,148.20 $ 1,037.40
14.29% $ - $ 6,779.50 $ 368.10 $ 122.60
11.11% $ 63.00 $ 17,486.00 $ 7,876.00 $ 2,752.00 8.33% $ (81.00) $ 10,486.70 $ 1,684.50 $ 817.10 41.67% $ (276.00) $ 32,376.00 $ 5,164.00 $ 3,760.00 15.38% $ - $ 4,489.70 $ 374.00 $ 146.90 55.56%
$ (145.10) $ 102,714.50 $ 28,009.90 $ 6,565.80 52.94% $ 580.00 $ 108,486.30 $ 10,887.10 $ 4,662.20 46.67% $ 165.00 $ 10,511.00 $ 3,943.00 $ 1,556.00 9.09% $ (397.00) $ 23,526.00 $ 3,543.00 $ 1,990.00 11.76% $ (513.00) $ 50,359.00 $ 15,183.00 $ 17,783.00 0.00% $ (368.90) $ 15,706.80 $ 7,201.00 $ 5,073.20 16.67% $ 109.80 $ 40,290.90 $ 12,674.90 $ 4,880.50 41.38% $ (129.00) $ 5,010.00 $ 1,145.00 $ 614.00
8.33% $ (47.00) $ 6,101.00 $ 1,698.00 $ 1,526.00
8.33% $ (61.00) $ 37,047.00 $ 14,753.00 $ 8,901.00 30.77% $ 367.60 $ 43,699.20 $ 12,587.60 $ 2,880.30 6.67% $ 26.00 $ 9,248.00 $ 1,951.00 $ 1,228.00
11.11% $ (209.00) $ 63,056.00 $ 12,246.00 $ 5,452.00 11.76% $ 43.30 $ 9,641.80 $ 2,755.30 $ 1,371.50 54.17% $ 959.00 $ 265,757.10 $ 41,421.30 $ 5,470.50 29.17% $ - $ 48,851.00 $ 18,754.00 $ 6,960.00 8.33% $ - $ 16,833.00 $ 4,071.00 $ 874.00 7.69% $ 74.00 $ 26,794.00 $ 11,445.00 $ 6,873.00 8.33% $ 156.00 $ 85,195.00 $ 5,605.00 $ 4,227.00 10.00% $ 14.00 $ 10,776.00 $ 3,568.00 $ 1,547.00 10.00% $ (44.70) $ 2,356.30 $ 1,444.50 $ 869.40 10.00% $ - $ 3,050.50 $ 1,066.90 $ 750.90 16.67% $ - $ 7,424.90 $ 3,784.40 $ 1,122.30 40.00% $ - $ 2,643.60 $ 610.70 $ 424.00 64.29% $ 1,155.30 $ 56,264.00 $ 8,269.00 $ 553.40 8.33% $ (11.50) $ 84,463.40 $ 25,712.60 $ 10,945.80 35.00% $ 709.80 $ 79,953.70 $ 11,315.30 $ 4,048.90
21.43% $ 876.50 $ 70,065.00 $ 15,798.70 $ 4,937.10
7.14% $ - $ 2,446.50 $ 1,726.40 $ 1,311.20 22.22% $ (232.00) $ 23,554.00 $ 8,240.00 $ 5,705.00
21.43% $ (953.00) $ 23,247.00 $ 3,283.00 $ 2,074.00 10.00% $ (55.80) $ 13,086.60 $ 3,719.20 $ 2,570.40 18.18% $ - $ 4,103.70 $ 1,326.80 $ 636.10
16.67%
$ - $ 41,726.70 $ 6,606.30 $ 4,169.00 35.71%
$ (199.40) $ 8,805.50 $ 2,617.60 $ 1,486.50 18.18% $ (199.40) $ 8,805.50 $ 2,617.60 $ 1,486.50 18.18% $ 86.00 $ 10,675.00 $ 4,228.00 $ 3,253.00 7.14% $ 1,012.00 $ 34,829.00 $ 10,421.00 NA866 18.18% $ 1,012.00 $ 34,829.00 $ 10,421.00 NA866 18.18% $ - $ 50,342.10 $ 19,065.90 $ 8,852.30 14.29% $ 464.20 $ 19,837.10 $ 4,071.70 NA460.5 15.00% $ (667.90) $ 101,987.40 $ 3,408.60 $ 4,589.00 8.33% $ (186.00) $ 6,667.20 $ 465.80 NA47.4 23.08% $ 247.40 $ 170,514.90 $ 39,716.80 $ 15,886.70 53.33% $ 113.50 $ 6,820.10 $ 2,068.90 $ 1,459.40 25.00% $ - $ 37,861.50 $ 11,534.10 $ 4,656.00 7.69% $ (844.20) $ 22,582.70 $ 6,206.90 $ 3,327.70 16.67% $ 766.10 $ 39,454.80 $ 11,784.80 $ 5,000.60 11.11% $ (1,530.60) $ 13,495.00 $ 5,140.40 $ 2,466.70 0.00% $ 20.00 $ 28,932.90 $ 4,139.00 $ 1,528.10 6.67% $ (99.00) $ 10,231.00 $ 3,160.00 $ 1,349.00 16.67% $ (20.60) $ 53,561.10 $ 5,058.20 $ 1,425.70 33.33% $ (67.90) $ 11,390.20 $ 2,750.00 $ 1,324.70 60.71% $ (334.50) $ 6,416.70 $ 2,854.50 $ 1,303.40 16.67% $ (753.00) $ 84,410.50 $ 9,039.70 $ 8,126.80 0.00% $ - $ 5,257.80 $ 3,904.20 $ 1,827.70 18.18% $ (317.40) $ 12,609.50 $ 3,729.10 $ 2,877.70 7.14% $ 644.60 $ 15,974.50 $ 7,737.60 $ 3,673.10 22.22% $ (940.50) $ 81,466.30 $ 20,838.20 $ 4,220.10 16.67% $ (545.00) $ 72,140.50 $ 5,954.40 $ 1,315.30 23.08% $ - $ 17,489.00 $ 6,677.00 $ 2,367.00 36.36% $ - $ 5,234.00 $ 2,544.00 $ 196.00 9.09% $ (55.60) $ 21,315.90 $ 4,883.80 $ 2,817.70
16.67% $ (155.00) $ 9,946.00 $ 2,667.00 $ 1,439.00 11.11% $ (813.80) $ 11,754.00 $ 3,872.70 $ 4,210.80 36.36% $ (542.00) $ 13,411.00 $ 2,740.00 $ 1,339.00 0.00% $ (27.30) $ 50,366.90 $ 2,630.10 $ 949.60 6.67% $ 1,430.00 $ 32,053.00 $ 6,966.00 $ 733.00
9.09% $ 346.50 $ 25,579.90 $ 16,455.50 $ 9,184.30
13.33%
$ - $ 16,085.60 $ 2,997.40 $ 713.50 21.05% $ - $ 73,785.00 $ 7,350.00 $ 3,363.00 7.69% $ (588.80) $ 16,393.20 $ 4,615.20 $ 3,665.30 20.00% $ - $ 52,134.70 $ 13,798.50 $ 2,981.30 13.64% $ (289.80) $ 19,741.50 $ 7,106.90 $ 4,305.90 10.00% $ (371.40) $ 15,843.40 $ 6,613.90 $ 4,436.80 25.00% $ 763.00 $ 19,652.00 $ 6,445.00 $ 1,588.00 7.69% $ 44.00 $ 13,000.00 $ 5,300.00 $ 2,986.00 8.33% $ (384.00) $ 96,114.00 $ 9,003.00 $ 5,176.00 7.69% $ (212.00) $ 44,294.00 $ 12,210.00 $ 7,351.00 17.65% $ (305.00) $ 48,778.00 $ 8,613.00 $ 7,685.00 7.69% $ (76.90) $ 11,262.30 $ 2,166.50 $ 1,114.60 25.00% $ (40.00) $ 88,519.00 $ 13,567.00 $ 7,009.00 7.69% $ - $ 18,338.00 $ 4,856.00 $ 634.00 0.00% $ 80.00 $ 109,830.00 $ 5,762.00 $ 2,039.00 9.09% $ (124.90) $ 9,224.00 $ 3,509.00 $ 2,551.40
16.67% $ (21.00) $ 65,299.00 $ 17,439.00 $ 10,508.00 10.00% $ (31.60) $ 30,944.90 $ 4,321.40 $ 2,277.70 20.00% $ (803.00) $ 52,465.00 $ 15,643.00 $ 8,382.00 22.22% $ (149.40) $ 16,965.40 $ 4,154.40 $ 1,975.40
5.56% $ (112.00) $ 28,118.00 $ 7,895.00 $ 3,833.00 18.18% $ 4,153.00 $ 143,421.00 $ 22,689.00 $ 5,087.00 14.29% $ (245.20) $ 252,786.70 $ 39,870.10 $ 20,582.90 33.33% $ (830.00) $ 27,326.00 $ 6,430.00 $ 2,755.00
52.94% $ 66.00 $ 41,373.00 $ 3,098.00 $ 1,220.00 11.11% $ 2.22 $ 57,857.20 $ 9,230.50 $ 5,331.50 13.33% $ 2.22 $ 57,857.20 $ 9,230.50 $ 5,331.50 13.33% $ 157.00 $ 21,813.00 $ 10,064.00 $ 4,772.00 9.09% $ (1,190.00) $ 58,363.00 $ 9,747.00 $ 4,844.00 9.09% $ (644.00) $ 56,098.00 $ 10,265.00 $ 7,608.00 7.14% $ (591.00) $ 157,107.00 $ 12,284.00 $ 5,813.00 36.36% $ - $ 87,804.00 $ 8,200.00 $ 3,990.00 9.09% $ (945.00) $ 131,620.00 $ 49,077.00 $ 17,879.00 7.69% $ 348.70 $ 42,705.40 $ 6,225.40 $ 2,222.10 24.00% $ (65.00) $ 15,082.00 $ 10,526.00 $ 5,991.00 7.69% $ - $ 11,688.30 $ 991.60 $ 2,098.30 10.53% $ (109.00) $ 6,647.00 $ 1,776.00 $ 997.00 22.22%
$ (2,655.00) $ 231,650.30 $ 18,011.40 NA1487.9 4.17% $ (33.20) $ 28,404.50 $ 2,635.20 $ 1,530.90
18.18% $ (259.00) $ 482,130.00 $ 33,559.00 $ 14,694.00 15.38% $ 115.00 $ 117,351.00 $ 7,948.00 $ 4,173.00
18.18% $ (75.00) $ 12,961.00 $ 3,387.00 $ 753.00 10.00% $ 12.70 $ 49,153.40 $ 3,236.10 $ 303.20 20.00% $ (1,225.30) $ 18,043.40 $ 3,157.50 $ 1,711.00 9.52%
Corporate Governance
1 0.251 0.201 0.363 0.381 0.361 0.185 0.161 0.28
1 0.384 0.26
NA 0.384 0.301 0.26
3 0.361 0.201 0.261 0.34
1 0.251 0.25
3 0.20
1 0.161 0.211 0.301 0.34
3 0.39
Corporate Governance -
Board Member Term Length
(Years)
Takeover Defenses - Takeover
Defenses Score
DT2
Aswath Damodaran: A higher score indicates more takoever defenses and is therefore inversely related to strong corporate governance.
1 0.16
1 0.26
1 0.254 0.30
NA NA1 0.261 0.281 0.131 0.23
NA 0.23
5 0.163 0.345 0.165 0.131 0.201 0.381 0.211 0.28
NA NA1 0.281 0.231 0.231 0.161 0.161 0.201 0.281 0.261 0.211 0.211 0.16
NA NANA 0.30
3 0.363 0.20
3 0.333 0.303 0.203 0.16
NA NA
3 0.203 0.333 0.23
NA NA3 0.333 0.30
NA 0.541 0.20
3 0.343 0.363 0.33
NA NA
1 0.34
1 0.251 0.25
1 0.161 0.261 0.255 0.133 0.38
3 0.331 0.313 0.203 0.301 0.201 0.28
NA 0.105 0.201 0.28
3 0.331 0.311 0.26
NA NA5 0.165 0.203 0.361 0.20
1 0.301 0.251 0.31
NA NA1 0.261 0.28
1 0.213 0.513 0.48
NA NA
1 0.23NA 0.13NA 0.161 0.161 0.21
1 0.341 0.23
NA NA1 0.231 0.18
1 0.34NA 0.105 0.165 0.16
NA NA1 0.211 0.34
1 0.231 0.281 0.23
1 0.261 0.131 0.314 0.165 0.163 0.30
1 0.231 0.133 0.161 0.161 0.311 0.30
NA NA1 0.211 0.261 0.13
NA NA3 0.361 0.23
1 0.251 0.18
1 0.30
NA NA3 0.361 0.251 0.23
NA NA
NA NA3 0.334 0.281 0.28
4 0.234 0.262 0.30
NA NA4 0.203 0.415 0.161 0.331 0.343 0.203 0.331 0.281 0.281 0.331 0.361 0.185 0.131 0.25
NA NANA NANA NA1 0.38
1 0.251 0.16
3 0.33NA NA3 0.301 0.231 0.161 0.13
3 0.41
1 0.381 0.231 0.25
NA NA
2 0.20NA NA1 0.301 0.281 0.201 0.202 0.201 0.31
1 0.23
1 0.264 0.181 0.28
1 0.264 0.283 0.161 0.381 0.231 0.213 0.481 0.311 0.30
NA NA5 0.20
NA NANA NANA NANA NA
NA NA
1 0.341 0.38
1 0.311 0.233 0.44
NA 0.20
1 0.201 0.233 0.413 0.331 0.261 0.204 0.23
NA NA1 0.303 0.133 0.334 0.305 0.20
NA NANA NA4 0.231 0.31
NA NANA NA1 0.304 0.201 0.263 0.333 0.202 0.101 0.231 0.341 0.281 0.21
1 0.233 0.301 0.201 0.431 0.31
3 0.30
NA NA1 0.253 0.31
NA 0.163 0.303 0.363 0.301 0.231 0.231 0.311 0.313 0.521 0.151 0.251 0.341 0.21
1 0.261 0.281 0.281 0.28
1 0.203 0.311 0.131 0.21
1 0.181 0.161 0.231 0.311 0.261 0.361 0.251 0.441 0.234 0.281 0.254 0.213 0.48
5 0.201 0.10
1 0.231 0.26
1 0.283 0.311 0.23
If interest coverage ratio is> ≤ to Rating is Spread is
8.50 100000 Aaa/AAA 0.75%
6.5 8.499999 Aa2/AA 1.00%
5.5 6.499999 A1/A+ 1.10%
4.25 5.499999 A2/A 1.25%
3 4.249999 A3/A- 1.75%
2.5 2.999999 Baa2/BBB 2.25%
2.25 2.49999 Ba1/BB+ 3.25%
2 2.2499999 Ba2/BB 4.25%
1.75 1.999999 B1/B+ 5.50%
1.5 1.749999 B2/B 6.50%
1.25 1.499999 B3/B- 7.50%
0.8 1.249999 Caa/CCC 9.00%
0.65 0.799999 Ca2/CC 12.00%
0.2 0.649999 C2/C 16.00%
-100000 0.199999 D2/D 20.00%
Industry name Number of firmsAdvertising 240Aerospace/Defense 211Air Transport 160Apparel 1174Auto & Truck 125Auto Parts 632Bank (Money Center) 598Banks (Regional) 875Beverage (Alcoholic) 212Beverage (Soft) 104Broadcasting 145Brokerage & Investment Banking 542Building Materials 422Business & Consumer Services 766Cable TV 66Chemical (Basic) 735Chemical (Diversified) 79Chemical (Specialty) 713Coal & Related Energy 280Computer Services 918Computers/Peripherals 332Construction Supplies 733Diversified 361Drugs (Biotechnology) 831Drugs (Pharmaceutical) 926Education 167Electrical Equipment 822Electronics (Consumer & Office) 153Electronics (General) 1219Engineering/Construction 1117Entertainment 350Environmental & Waste Services 305Farming/Agriculture 403Financial Svcs. (Non-bank & Insurance) 988Food Processing 1228Food Wholesalers 119Furn/Home Furnishings 303Green & Renewable Energy 172Healthcare Products 661Healthcare Support Services 335Heathcare Information and Technology 298Homebuilding 160
Hospitals/Healthcare Facilities 211Hotel/Gaming 651Household Products 481Information Services 186Insurance (General) 212Insurance (Life) 122Insurance (Prop/Cas.) 219Investments & Asset Management 927Machinery 1245Metals & Mining 1518Office Equipment & Services 151Oil/Gas (Integrated) 49Oil/Gas (Production and Exploration) 1029Oil/Gas Distribution 207Oilfield Svcs/Equip. 548Packaging & Container 403Paper/Forest Products 293Power 565Precious Metals 947Publshing & Newspapers 364R.E.I.T. 493Real Estate (Development) 731Real Estate (General/Diversified) 428Real Estate (Operations & Services) 586Recreation 289Reinsurance 38Restaurant/Dining 318Retail (Automotive) 157Retail (Building Supply) 51Retail (Distributors) 882Retail (General) 221Retail (Grocery and Food) 172Retail (Online) 130Retail (Special Lines) 549Rubber& Tires 88Semiconductor 552Semiconductor Equip 262Shipbuilding & Marine 337Shoe 88Software (Entertainment) 118Software (Internet) 762Software (System & Application) 986Steel 732
Telecom (Wireless) 110Telecom. Equipment 478Telecom. Services 292Tobacco 61Transportation 222Transportation (Railroads) 54Trucking 193Unclassified 48Utility (General) 57Utility (Water) 96Total Market 41889
Annual Average Revenue growth - Last 5 years COGS as % of Revenue SG&A as % of Revenues9.50% 58.70% 29.59%8.10% 79.89% 10.05%8.19% 83.19% 6.02%5.87% 60.42% 28.65%5.86% 83.07% 10.55%7.40% 84.35% 8.74%
10.96% 55.19% 44.81%10.86% 52.19% 47.81%7.24% 53.14% 26.80%6.44% 49.37% 35.86%5.42% 63.10% 19.11%7.81% 70.22% 29.65%5.69% 73.49% 18.87%8.78% 73.71% 17.87%
12.97% 57.44% 24.78%7.01% 82.51% 8.96%5.80% 78.61% 12.38%7.91% 73.15% 15.20%2.34% 80.17% 13.40%6.98% 80.46% 12.11%2.04% 75.13% 13.25%6.75% 79.68% 13.74%6.22% 73.97% 12.83%
16.50% 47.66% 25.17%11.52% 50.77% 29.77%5.75% 56.02% 34.74%7.99% 77.75% 15.06%-0.74% 78.07% 18.55%4.83% 81.95% 11.18%6.85% 86.19% 9.42%9.70% 61.96% 19.55%
10.07% 78.15% 13.79%8.90% 86.57% 8.14%
16.49% 52.53% 39.56%7.62% 73.05% 18.61%7.42% 85.15% 12.20%5.90% 74.45% 17.94%
20.38% 56.34% 8.54%9.99% 51.94% 32.29%7.32% 86.51% 8.75%
12.82% 61.24% 26.52%8.29% 79.03% 11.36%
12.13% 80.49% 6.46%10.78% 70.25% 16.69%10.83% 51.31% 33.34%8.89% 57.84% 20.70%
11.22% 82.23% 9.23%7.83% 73.50% 17.01%8.51% 79.06% 9.89%
10.18% 48.10% 27.36%6.34% 72.54% 17.95%8.41% 82.86% 7.98%3.92% 68.06% 23.29%3.16% 89.55% 6.62%
14.31% 89.57% 10.02%11.81% 84.80% 4.53%8.14% 90.20% 5.14%6.07% 79.08% 12.33%3.18% 79.31% 13.58%9.26% 78.64% 7.38%
19.59% 88.52% 7.10%-0.21% 71.30% 21.10%10.11% 57.61% 9.05%14.91% 72.99% 8.80%10.98% 69.64% 10.36%8.70% 49.57% 19.77%4.47% 67.50% 21.27%
11.55% 80.09% 9.14%7.69% 74.60% 14.10%8.39% 82.19% 12.74%7.86% 67.13% 23.36%8.65% 86.31% 10.21%5.23% 74.65% 20.51%7.78% 78.59% 17.88%
21.27% 70.58% 24.97%4.67% 69.08% 24.25%2.90% 71.06% 18.27%2.26% 72.20% 10.23%5.27% 74.62% 12.84%3.08% 84.50% 8.07%7.76% 60.09% 29.81%1.83% 55.41% 29.03%
11.63% 51.48% 29.87%10.91% 50.82% 27.80%2.65% 89.08% 8.35%
5.56% 66.19% 20.81%3.66% 70.14% 17.10%3.49% 68.49% 18.04%5.81% 56.20% 16.82%
12.69% 87.76% 4.32%4.76% 69.89% 6.93%4.35% 86.24% 6.87%
10.90% 5.21% 28.57%1.04% 83.51% 6.33%
12.52% 61.90% 12.06%8.15% 75.80% 15.49%
EBIT as % of Revenue Capital Expenditure as % of Revenue Non-cash WC as % of Revenue11.72% 2.30% -8.80%10.06% 3.34% 21.11%10.79% 10.85% -4.24%10.92% 3.73% 24.27%6.38% 6.93% 7.18%6.91% 6.02% 10.18%0.00% 4.60% NA0.00% 5.38% NA
20.06% 4.82% 11.01%14.77% 4.39% 1.88%17.78% 3.48% 13.42%0.13% 3.07% NA7.64% 4.36% 17.78%8.42% 2.93% 9.87%
17.79% 12.61% 4.19%8.53% 5.82% 13.58%9.01% 6.73% 17.45%
11.66% 6.83% 17.08%6.43% 12.76% 2.80%7.43% 1.74% 13.27%
11.62% 5.23% 7.62%6.58% 5.39% 15.04%
13.21% 5.33% -12.80%27.17% 5.30% 22.03%19.46% 4.21% 19.62%9.24% 5.61% 8.65%7.19% 4.28% 23.49%3.38% 3.61% 6.21%6.86% 5.16% 17.73%4.39% 3.07% 11.34%
18.49% 4.60% 9.18%8.06% 6.49% 9.37%5.29% 4.19% 20.72%7.91% 8.31% NA8.34% 4.60% 10.47%2.64% 1.50% 3.87%7.60% 3.32% 8.17%
35.12% 45.94% 0.74%15.78% 5.59% 25.92%4.74% 1.00% -0.24%
12.24% 3.82% 23.36%9.61% 0.80% 58.16%
13.04% 5.60% 14.22%13.06% 8.14% -1.70%15.36% 3.92% 9.03%21.45% 4.71% 3.03%8.53% 1.10% 14.59%9.49% 0.56% -148.87%
11.05% 0.68% -26.53%24.54% 2.21% NA9.51% 3.95% 24.67%9.16% 12.08% 8.55%8.65% 3.38% 13.13%3.83% 13.19% 2.63%0.41% 53.06% 3.67%
10.67% 21.48% 2.71%4.66% 4.48% 8.27%8.58% 5.28% 14.11%7.11% 6.60% 18.25%
13.99% 17.00% 2.41%4.38% 23.01% 11.92%7.59% 3.39% 8.89%
33.34% 7.31% 44.15%18.22% 3.38% 160.48%20.00% 7.69% 78.90%30.67% 7.80% 21.06%11.23% 6.17% 17.37%10.78% 0.24% -48.41%11.30% 5.35% -0.47%5.07% 2.63% 9.87%9.51% 2.10% 7.16%3.48% 3.23% 15.33%4.84% 3.18% 0.54%3.52% 3.08% -2.35%4.45% 3.74% 1.10%6.67% 2.36% 9.23%
10.67% 4.85% 20.55%17.57% 12.29% 18.05%12.53% 9.18% 29.08%7.43% 11.27% 1.35%
10.11% 1.84% 20.60%15.56% 3.24% 17.25%18.65% 10.32% 8.44%21.38% 4.62% 12.70%2.57% 5.84% 12.80%
13.01% 20.11% -8.65%12.76% 3.83% 20.22%13.47% 13.07% -1.32%26.99% 3.10% 10.42%7.92% 4.72% 3.48%
23.18% 17.71% -0.41%6.89% 10.38% 8.71%
66.22% 1.16% 67.22%10.16% 12.00% 0.12%26.04% 21.04% 7.17%8.71% 6.66% -107.80%
Average effective tax rate Asset (Unlevered) Beta Unlevered cost of equity Equity (Levered) Beta16.48% 0.96 9.41% 1.1113.21% 1.05 10.08% 1.1815.33% 0.61 6.80% 0.9615.21% 0.79 8.13% 0.8915.52% 0.83 8.45% 1.2518.67% 1.21 11.31% 1.3120.64% 0.36 4.96% 0.9424.43% 0.47 5.77% 0.6018.48% 0.75 7.85% 0.8513.00% 0.92 9.15% 1.0619.75% 0.89 8.93% 1.1814.74% 0.44 5.55% 1.0519.43% 0.86 8.67% 1.0118.62% 0.87 8.71% 1.0015.29% 0.80 8.22% 1.1116.12% 0.94 9.24% 1.1120.22% 1.08 10.35% 1.3516.11% 1.03 9.96% 1.185.41% 0.95 9.37% 1.40
18.62% 0.95 9.38% 1.0212.61% 1.27 11.72% 1.3215.93% 0.89 8.91% 1.1414.14% 0.70 7.51% 1.012.81% 1.21 11.25% 1.27
12.52% 1.02 9.86% 1.1015.59% 0.92 9.11% 1.0514.56% 1.09 10.42% 1.1911.41% 1.18 11.05% 1.2914.03% 1.24 11.52% 1.2716.67% 0.90 8.94% 1.209.76% 1.06 10.13% 1.22
12.40% 1.11 10.51% 1.3310.89% 0.76 7.92% 1.0117.34% 0.10 2.99% 0.7316.50% 0.72 7.62% 0.8217.26% 0.49 5.88% 0.7117.82% 1.03 9.92% 1.048.35% 0.72 7.66% 1.179.19% 0.93 9.17% 1.02
18.01% 0.98 9.57% 1.158.65% 0.98 9.61% 1.09
20.91% 0.93 9.23% 1.16
15.59% 0.42 5.42% 0.6713.37% 0.73 7.69% 0.9315.02% 0.96 9.44% 1.0416.67% 1.04 10.00% 1.1315.87% 0.71 7.57% 0.7917.90% 1.30 11.99% 1.0917.59% 0.57 6.48% 0.637.47% 0.62 6.88% 0.90
18.66% 1.14 10.74% 1.213.67% 0.98 9.60% 1.48
19.73% 0.88 8.80% 1.0221.90% 1.35 12.30% 1.703.22% 1.13 10.67% 1.879.57% 0.85 8.60% 1.55
12.07% 1.25 11.57% 1.6719.34% 0.61 6.84% 0.7813.47% 0.71 7.56% 1.0818.07% 0.54 6.28% 0.922.91% 1.11 10.52% 1.42
15.63% 0.92 9.16% 1.072.65% 0.43 5.47% 0.76
18.64% 0.78 8.08% 1.1814.99% 0.76 7.90% 1.1413.86% 0.56 6.46% 0.9118.02% 0.97 9.48% 1.0513.77% 1.02 9.86% 1.1021.05% 0.67 7.29% 0.8221.53% 0.74 7.78% 1.0123.77% 0.78 8.10% 0.9018.51% 0.61 6.82% 0.9723.61% 0.87 8.79% 1.1425.60% 0.58 6.59% 0.7914.62% 1.39 12.66% 1.4322.43% 0.84 8.50% 1.0016.91% 0.93 9.20% 1.1111.20% 1.48 13.27% 1.5112.53% 1.45 13.10% 1.5512.41% 0.78 8.08% 1.2120.20% 0.94 9.26% 0.9610.89% 1.59 14.12% 1.449.12% 1.34 12.27% 1.34
11.60% 1.19 11.16% 1.2411.59% 0.72 7.65% 1.26
16.56% 0.85 8.61% 1.1611.46% 1.22 11.38% 1.3014.03% 0.64 7.05% 0.9615.97% 0.81 8.28% 0.9020.48% 0.89 8.94% 1.1524.21% 0.79 8.16% 1.0022.55% 0.65 7.08% 0.983.36% 0.61 6.80% 0.62
22.55% 0.51 6.08% 0.8416.97% 0.71 7.56% 0.9514.12% 0.75 7.82% 1.12
Cost of equity Std deviation in stock prices Pre-tax cost of debt Market Debt/Capital Cost of capital10.54% 56.26% 5.10% 16.90% 9.36%11.05% 47.55% 4.60% 17.22% 9.71%
9.41% 39.84% 4.60% 35.38% 7.22%8.90% 50.71% 5.10% 14.71% 8.12%
11.61% 42.42% 4.60% 44.59% 7.87%12.00% 46.23% 4.60% 17.56% 10.46%
9.28% 30.16% 4.60% 74.06% 4.79%6.76% 29.35% 4.60% 54.49% 4.83%8.59% 41.27% 4.60% 16.15% 7.72%
10.17% 38.43% 4.60% 18.45% 8.89%11.09% 43.59% 4.60% 29.95% 8.73%10.11% 48.94% 4.60% 67.98% 5.43%
9.78% 44.26% 4.60% 23.21% 8.26%9.70% 47.26% 4.60% 18.75% 8.49%
10.50% 37.52% 4.60% 31.83% 8.19%10.56% 46.05% 4.60% 24.62% 8.75%12.35% 40.55% 4.60% 27.68% 9.83%11.04% 47.83% 4.60% 19.62% 9.51%12.72% 69.05% 5.60% 41.61% 9.06%
9.85% 48.82% 4.60% 13.76% 8.94%12.14% 50.01% 5.10% 15.37% 10.82%10.78% 43.43% 4.60% 32.65% 8.31%
9.82% 35.84% 4.60% 39.45% 7.21%11.76% 78.04% 5.60% 10.59% 10.93%10.45% 54.45% 5.10% 12.07% 9.62%10.13% 50.68% 5.10% 17.77% 8.96%11.12% 51.61% 5.10% 17.30% 9.81%11.87% 53.55% 5.10% 26.36% 9.68%11.74% 50.23% 5.10% 15.37% 10.49%11.17% 46.67% 4.60% 41.39% 7.88%11.33% 55.77% 5.10% 16.89% 10.02%12.19% 59.81% 5.10% 21.13% 10.36%
9.79% 44.87% 4.60% 30.97% 7.75%7.68% 40.41% 4.60% 89.44% 3.69%8.40% 40.10% 4.60% 18.26% 7.45%7.52% 41.38% 4.60% 37.50% 5.91%9.99% 45.68% 4.60% 12.47% 9.15%
10.96% 52.30% 5.10% 42.46% 7.82%9.90% 57.36% 5.10% 14.58% 8.97%
10.80% 49.48% 4.60% 21.06% 9.21%10.38% 60.83% 5.10% 12.85% 9.51%10.94% 39.93% 4.60% 27.50% 8.82%
7.26% 35.73% 4.60% 38.15% 5.72%9.16% 45.30% 4.60% 27.14% 7.55%
10.00% 49.86% 4.60% 11.09% 9.25%10.69% 48.17% 4.60% 13.09% 9.71%
8.13% 32.81% 4.60% 27.40% 6.79%10.39% 31.95% 4.60% 37.62% 7.69%
6.99% 32.24% 4.60% 21.80% 6.17%8.95% 44.62% 4.60% 42.03% 6.54%
11.32% 46.43% 4.60% 16.13% 10.01%13.31% 79.44% 5.60% 39.56% 9.60%
9.85% 46.53% 4.60% 20.53% 8.49%14.97% 37.73% 4.60% 28.43% 11.63%16.17% 77.83% 5.60% 42.55% 10.96%13.83% 47.54% 4.60% 47.89% 8.75%14.70% 56.47% 5.10% 31.48% 11.20%
8.08% 39.69% 4.60% 28.22% 6.71%10.33% 45.91% 4.60% 40.75% 7.43%
9.14% 36.21% 4.60% 48.82% 6.25%12.87% 85.98% 7.60% 30.09% 10.60%10.23% 47.63% 4.60% 18.86% 8.90%
7.95% 25.20% 4.60% 44.28% 5.86%11.05% 44.56% 4.60% 48.17% 7.28%10.79% 42.91% 4.60% 42.00% 7.61%
9.07% 39.20% 4.60% 44.26% 6.48%10.12% 44.71% 4.60% 16.47% 8.98%10.45% 29.03% 4.60% 20.05% 9.00%
8.37% 38.87% 4.60% 17.72% 7.46%9.80% 45.03% 4.60% 30.36% 7.81%8.97% 38.25% 4.60% 13.21% 8.21%9.51% 47.14% 4.60% 46.65% 6.58%
10.76% 41.44% 4.60% 24.94% 8.88%8.16% 36.91% 4.60% 26.34% 6.86%
12.94% 61.79% 5.10% 7.15% 12.27%9.71% 44.06% 4.60% 13.39% 8.84%
10.56% 39.38% 4.60% 24.91% 8.73%13.55% 48.81% 4.60% 11.68% 12.34%13.84% 52.35% 5.10% 18.93% 11.90%11.27% 44.85% 4.60% 40.65% 8.00%
9.40% 50.35% 5.10% 5.49% 9.08%13.00% 62.52% 5.10% 5.66% 12.47%12.26% 65.10% 5.60% 3.41% 11.98%11.53% 60.42% 5.10% 8.62% 10.84%11.69% 50.47% 5.10% 51.12% 7.54%
10.93% 39.51% 4.60% 30.90% 8.55%11.92% 55.35% 5.10% 14.14% 10.74%
9.42% 44.62% 4.60% 36.08% 7.19%9.01% 39.76% 4.60% 14.83% 8.15%
10.84% 43.92% 4.60% 29.64% 8.58%9.76% 29.91% 4.60% 27.51% 7.96%9.57% 39.61% 4.60% 39.16% 7.08%6.90% 26.39% 4.60% 6.64% 6.65%8.50% 29.21% 4.60% 46.91% 6.02%9.33% 42.87% 4.60% 32.70% 7.33%
10.64% 48.72% 4.60% 43.20% 7.43%
Asset volatility (Std deviation in asset value) EV/Sales EV/EBITDA EV/EBIT Price/Book Trailing PE46.34% 1.95 10.21 15.47 3.02 20.1740.53% 1.48 10.92 14.52 4.10 19.8926.26% 1.51 6.89 14.29 2.49 11.6342.97% 1.86 10.56 15.74 2.66 20.1227.96% 0.94 8.89 14.32 1.44 10.7939.53% 0.92 8.08 12.89 1.97 16.2214.50% 8.87 NA NA 0.99 9.5417.36% 4.44 NA NA 0.97 11.6035.86% 3.69 14.11 18.22 3.35 23.5532.67% 2.90 14.73 19.45 5.91 28.2532.90% 2.55 10.43 14.19 2.38 18.6525.08% 6.49 NA NA 1.51 13.7535.74% 1.30 10.42 16.15 2.11 22.8939.30% 1.51 10.85 16.35 3.69 23.4028.04% 3.90 11.53 21.48 5.06 26.5036.96% 1.43 9.58 15.63 1.74 16.2831.37% 1.16 8.03 12.78 1.96 14.3940.14% 1.81 10.43 14.99 2.68 17.2246.94% 1.91 9.02 26.20 1.10 15.4742.76% 1.12 10.58 14.31 3.68 18.1943.55% 1.12 6.59 9.54 2.10 11.7532.27% 1.41 10.68 19.72 1.64 17.8024.78% 1.73 9.33 12.68 1.22 11.3271.12% 8.67 14.92 24.32 7.29 21.4449.09% 4.32 14.97 21.62 3.65 21.9840.51% 1.70 8.70 17.38 1.90 17.6544.31% 1.61 13.12 20.35 2.67 24.2442.07% 0.56 6.90 14.69 1.51 19.2943.91% 1.19 9.67 16.54 2.01 18.6531.62% 0.67 9.17 14.30 1.47 15.0347.01% 3.02 11.81 16.19 3.04 15.3649.12% 2.04 11.68 23.57 3.09 28.7933.87% 1.31 12.24 18.94 2.20 18.1016.99% 21.42 158.98 NA 1.35 10.8634.02% 1.64 13.34 19.02 2.66 21.8528.34% 0.38 8.52 13.13 1.42 23.4840.54% 1.23 11.28 15.52 2.62 19.1435.22% 6.95 11.21 19.78 1.46 19.1650.49% 3.90 15.43 23.17 3.56 31.0840.56% 0.65 10.25 13.03 2.77 21.1854.07% 3.95 18.06 30.37 4.40 34.2730.19% 1.24 10.48 13.35 1.58 12.28
24.21% 2.63 12.01 22.01 2.48 24.6434.69% 2.56 11.66 20.04 2.13 16.7345.08% 2.82 14.36 17.99 5.09 25.4642.87% 4.42 15.56 20.08 5.58 27.1125.52% 0.86 8.16 9.91 1.09 13.6922.60% 0.67 6.13 6.75 1.13 12.7426.46% 1.06 8.61 9.51 1.26 12.0830.06% 4.64 16.66 16.95 1.24 12.6740.27% 1.63 11.60 16.34 2.58 21.4254.92% 1.22 6.40 12.61 0.99 19.7737.58% 1.27 8.92 12.81 2.81 18.9628.15% 0.90 6.40 25.39 0.93 17.3051.82% 2.59 5.00 NA 0.95 10.6230.08% 2.18 11.75 19.31 1.24 19.6141.77% 0.68 7.57 13.76 1.48 14.9430.67% 1.43 10.00 15.96 2.52 19.4431.36% 1.32 9.33 17.71 1.48 16.9322.72% 2.01 8.34 14.39 1.28 13.1365.75% 1.97 7.32 41.46 0.99 28.9539.51% 1.72 11.13 20.48 2.16 18.5216.56% 12.39 21.80 35.74 1.63 17.0328.34% 2.76 13.02 14.16 1.07 10.2628.82% 3.97 14.07 17.68 0.90 11.8225.75% 6.25 16.47 19.60 0.99 12.0638.20% 2.17 11.89 18.86 2.86 24.1324.28% 0.89 8.02 8.18 1.03 9.9431.33% 2.31 12.10 21.56 5.45 25.9832.68% 0.82 10.86 17.06 3.33 18.4532.55% 1.57 11.79 17.60 6.30 22.4330.00% 0.75 11.78 20.00 1.33 15.1830.83% 0.75 8.79 16.59 2.25 17.9926.11% 0.63 8.38 20.20 2.07 21.3157.66% 3.26 33.14 73.08 10.60 94.9635.42% 1.19 9.67 17.66 3.35 20.8031.22% 1.06 5.93 9.11 1.64 10.2144.08% 2.72 8.78 15.08 2.71 16.1544.40% 2.23 11.43 17.13 2.31 17.8729.48% 1.70 8.81 20.75 1.09 12.9846.77% 2.06 13.57 19.00 3.79 22.6659.33% 3.58 15.83 20.69 2.84 23.8762.80% 6.98 23.33 35.84 5.01 38.7455.82% 5.15 16.99 22.58 5.12 32.0330.97% 0.82 7.69 28.79 0.81 14.23
28.83% 2.03 6.30 15.22 1.69 15.6948.77% 2.28 12.06 16.32 2.74 20.2531.26% 2.16 6.92 15.87 2.01 19.2035.04% 4.41 14.47 16.19 10.61 19.6032.62% 1.32 9.55 15.90 2.30 18.7623.36% 3.09 9.24 13.31 2.24 16.2026.31% 1.21 7.93 15.19 2.10 17.9525.00% 14.32 16.70 7.16 0.92 10.0818.67% 1.48 8.33 14.47 1.43 17.5431.91% 5.36 14.09 20.68 2.25 24.3532.32% 2.13 12.96 21.95 1.79 16.11
Country Africa Moody's ratingAbu Dhabi Middle East Aa2Albania Eastern Europe & Russia B1Andorra (Principality of) Western Europe Baa3Angola Africa B1Argentina Central and South Americ B3Armenia Eastern Europe & Russia B1Aruba Caribbean Baa1Australia Australia & New Zealand AaaAustria Western Europe Aa1Azerbaijan Eastern Europe & Russia Ba1Bahamas Caribbean Baa2Bahrain Middle East Ba2Bangladesh Asia Ba3Barbados Caribbean Caa1Belarus Eastern Europe & Russia Caa1Belgium Western Europe Aa3Belize Central and South Americ Caa2Bermuda Caribbean A2Bolivia Central and South Americ Ba3Bosnia and Herzegovina Eastern Europe & Russia B3Botswana Africa A2Brazil Central and South Americ Ba2Bulgaria Eastern Europe & Russia Baa2Burkina Faso Africa B3Cambodia Asia B2Cameroon Africa B2Canada North America AaaCayman Islands Caribbean Aa3Cape Verde Africa B2Chile Central and South Americ Aa3China Asia Aa3Colombia Central and South Americ Baa2Congo (Democratic Republic of) Africa B3Congo (Republic of) Africa B2Cook Islands Australia & New Zealand B1Costa Rica Central and South Americ Ba1Côte d'Ivoire Africa Ba3Croatia Eastern Europe & Russia Ba2Cuba Caribbean Caa2Curacao Caribbean A3Cyprus Western Europe B1Czech Republic Eastern Europe & Russia A1
Denmark Western Europe AaaDominican Republic Caribbean B1Ecuador Central and South Americ B3Egypt Africa B3El Salvador Central and South Americ Ba3Estonia Eastern Europe & Russia A1Ethiopia Africa B1Fiji Asia B1Finland Western Europe Aa1France Western Europe Aa2Gabon Africa B1Georgia Eastern Europe & Russia Ba3Germany Western Europe AaaGhana Africa B3Greece Western Europe Caa3Guatemala Central and South Americ Ba1Guernsey (States of) Western Europe Aa1Honduras Central and South Americ B2Hong Kong Asia Aa1Hungary Eastern Europe & Russia Ba1Iceland Western Europe Baa2India Asia Baa3Indonesia Asia Baa3Iraq Middle East B3Ireland Western Europe A3Isle of Man Western Europe Aa1Israel Middle East A1Italy Western Europe Baa2Jamaica Caribbean Caa2Japan Asia A1Jersey (States of) Western Europe Aa1Jordan Middle East B1Kazakhstan Eastern Europe & Russia Baa3Kenya Africa B1Korea Asia Aa2Kuwait Middle East Aa2Kyrgyzstan Eastern Europe & Russia B2Latvia Eastern Europe & Russia A3Lebanon Middle East B2Liechtenstein Western Europe AaaLithuania Eastern Europe & Russia A3Luxembourg Western Europe AaaMacao Asia Aa3
Macedonia Eastern Europe & Russia Ba3Malaysia Asia A3Malta Western Europe A3Mauritius Asia Baa1Mexico Central and South Americ A3Moldova Eastern Europe & Russia B3Mongolia Asia B2Montenegro Eastern Europe & Russia Ba3Montserrat Caribbean Baa3Morocco Africa Ba1Mozambique Africa Caa1Namibia Africa Baa3Netherlands Western Europe AaaNew Zealand Australia & New Zealand AaaNicaragua Central and South Americ B2Nigeria Africa B1Norway Western Europe AaaOman Middle East Baa1Pakistan Asia B3Panama Central and South Americ Baa2Papua New Guinea Asia B2Paraguay Central and South Americ Ba1Peru Central and South Americ A3Philippines Asia Baa2Poland Eastern Europe & Russia A2Portugal Western Europe Ba1Qatar Middle East Aa2Ras Al Khaimah (Emirate of) Middle East A2Romania Eastern Europe & Russia Baa3Russia Eastern Europe & Russia Ba1Rwanda Africa B1Saudi Arabia Middle East A1Senegal Africa B1Serbia Eastern Europe & Russia B1Sharjah Middle East A3Singapore Asia AaaSlovakia Eastern Europe & Russia A2Slovenia Eastern Europe & Russia Baa3South Africa Africa Baa2Spain Western Europe Baa2Sri Lanka Asia B1St. Maarten Caribbean Baa2St. Vincent & the Grenadines Caribbean B3
Suriname Central and South Americ B1Sweden Western Europe AaaSwitzerland Western Europe AaaTaiwan Asia Aa3Thailand Asia Baa1Trinidad and Tobago Caribbean Baa2Tunisia Africa Ba3Turkey Western Europe Baa3Turks and Caicos Islands Caribbean Baa1Uganda Africa B1Ukraine Eastern Europe & Russia Caa3United Arab Emirates Middle East Aa2United Kingdom Western Europe Aa1United States of America North America AaaUruguay Central and South Americ Baa2Venezuela Central and South Americ Caa3Vietnam Asia B1Zambia Africa B3
Rating-based Default Spread Total Equity Risk Premium Country Risk Premium0.56% 7.03% 0.78%5.05% 13.32% 7.07%2.47% 9.71% 3.46%5.05% 13.32% 7.07%7.29% 16.46% 10.21%5.05% 13.32% 7.07%1.79% 8.76% 2.51%0.00% 6.25% 0.00%0.45% 6.88% 0.63%2.80% 10.17% 3.92%2.13% 9.23% 2.98%3.37% 10.97% 4.72%4.04% 11.91% 5.66%8.41% 18.02% 11.77%8.41% 18.02% 11.77%0.68% 7.20% 0.95%
10.10% 20.39% 14.14%0.95% 7.58% 1.33%4.04% 11.91% 5.66%7.29% 16.46% 10.21%0.95% 7.58% 1.33%3.37% 10.97% 4.72%2.13% 9.23% 2.98%7.29% 16.46% 10.21%6.17% 14.89% 8.64%6.17% 14.89% 8.64%0.00% 6.25% 0.00%0.68% 7.20% 0.95%6.17% 14.89% 8.64%0.68% 7.20% 0.95%0.68% 7.20% 0.95%2.13% 9.23% 2.98%7.29% 16.46% 10.21%6.17% 14.89% 8.64%5.05% 13.32% 7.07%2.80% 10.17% 3.92%4.04% 11.91% 5.66%3.37% 10.97% 4.72%
10.10% 20.39% 14.14%1.35% 8.14% 1.89%5.05% 13.32% 7.07%0.79% 7.36% 1.11%
0.00% 6.25% 0.00%5.05% 13.32% 7.07%7.29% 16.46% 10.21%7.29% 16.46% 10.21%4.04% 11.91% 5.66%0.79% 7.36% 1.11%5.05% 13.32% 7.07%5.05% 13.32% 7.07%0.45% 6.88% 0.63%0.56% 7.03% 0.78%5.05% 13.32% 7.07%4.04% 11.91% 5.66%0.00% 6.25% 0.00%7.29% 16.46% 10.21%
11.21% 21.94% 15.69%2.80% 10.17% 3.92%0.45% 6.88% 0.63%6.17% 14.89% 8.64%0.45% 6.88% 0.63%2.80% 10.17% 3.92%2.13% 9.23% 2.98%2.47% 9.71% 3.46%2.47% 9.71% 3.46%7.29% 16.46% 10.21%1.35% 8.14% 1.89%0.45% 6.88% 0.63%0.79% 7.36% 1.11%2.13% 9.23% 2.98%
10.10% 20.39% 14.14%0.79% 7.36% 1.11%0.45% 6.88% 0.63%5.05% 13.32% 7.07%2.47% 9.71% 3.46%5.05% 13.32% 7.07%0.56% 7.03% 0.78%0.56% 7.03% 0.78%6.17% 14.89% 8.64%1.35% 8.14% 1.89%6.17% 14.89% 8.64%0.00% 6.25% 0.00%1.35% 8.14% 1.89%0.00% 6.25% 0.00%0.68% 7.20% 0.95%
4.04% 11.91% 5.66%1.35% 8.14% 1.89%1.35% 8.14% 1.89%1.79% 8.76% 2.51%1.35% 8.14% 1.89%7.29% 16.46% 10.21%6.17% 14.89% 8.64%4.04% 11.91% 5.66%2.47% 9.71% 3.46%2.80% 10.17% 3.92%8.41% 18.02% 11.77%2.47% 9.71% 3.46%0.00% 6.25% 0.00%0.00% 6.25% 0.00%6.17% 14.89% 8.64%5.05% 13.32% 7.07%0.00% 6.25% 0.00%1.79% 8.76% 2.51%7.29% 16.46% 10.21%2.13% 9.23% 2.98%6.17% 14.89% 8.64%2.80% 10.17% 3.92%1.35% 8.14% 1.89%2.13% 9.23% 2.98%0.95% 7.58% 1.33%2.80% 10.17% 3.92%0.56% 7.03% 0.78%0.95% 7.58% 1.33%2.47% 9.71% 3.46%2.80% 10.17% 3.92%5.05% 13.32% 7.07%0.79% 7.36% 1.11%5.05% 13.32% 7.07%5.05% 13.32% 7.07%1.35% 8.14% 1.89%0.00% 6.25% 0.00%0.95% 7.58% 1.33%2.47% 9.71% 3.46%2.13% 9.23% 2.98%2.13% 9.23% 2.98%5.05% 13.32% 7.07%2.13% 9.23% 2.98%7.29% 16.46% 10.21%
5.05% 13.32% 7.07%0.00% 6.25% 0.00%0.00% 6.25% 0.00%0.68% 7.20% 0.95%1.79% 8.76% 2.51%2.13% 9.23% 2.98%4.04% 11.91% 5.66%2.47% 9.71% 3.46%1.79% 8.76% 2.51%5.05% 13.32% 7.07%
11.21% 21.94% 15.69%0.56% 7.03% 0.78%0.45% 6.88% 0.63%0.00% 6.25% 0.00%2.13% 9.23% 2.98%
11.21% 21.94% 15.69%5.05% 13.32% 7.07%7.29% 16.46% 10.21%
![[XLS]adamodar/pc/archives/emergcompfirm02.xls · Web viewSNT SJ Equity SANTAM LTD SAP SJ Equity SAPPI LIMITED SAP AB Equity SAPTCO SOL SJ Equity SASOL LTD SAB AB Equity SAUDI AMERICAN](https://static.fdocuments.us/doc/165x107/5aeef98b7f8b9ac62b8cbf94/xls-adamodarpcarchivesemergcompfirm02xlsweb-viewsnt-sj-equity-santam-ltd-sap.jpg)
![[XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP](https://static.fdocuments.us/doc/165x107/5b0240fc7f8b9ab9598d8685/xls-adamodarpcarchivesjapancompfirm07xlsweb-viewchugoku-marine-8530-jp-equity.jpg)
![[XLS]adamodar/pc/cfanalysis/cfspr08.xls · Web viewSouthern Co Southern Copper Corp Southwest Spectrum brands*-216 ... Research In Motion Ltd. Reynolds ... $126.80 $118.80 $19.24](https://static.fdocuments.us/doc/165x107/5adbbd677f8b9a52528ea80b/xls-adamodarpccfanalysiscfspr08xlsweb-viewsouthern-co-southern-copper-corp.jpg)
![[XLS]Capital Structure - New York University Stern School of …adamodar/pc/capstru.xls · Web viewSheet1 Input choices page Summary Table ValueChart Repurchase price Worksheet Optimal](https://static.fdocuments.us/doc/165x107/5aac7e197f8b9a59658d19aa/xlscapital-structure-new-york-university-stern-school-of-adamodarpc-viewsheet1.jpg)
