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
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%