2009 Y | 2010 Y | 2011 Y | 2012 Y | 2013 Y | 2014 Y | 2015 Y | 2016 Y | 2017 Y | 2018 Y | 2019 Y | 2020 Y | 2021 Y | TTM | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,018.23 | 1,240.37 | 1,104.24 | 1,173.31 | 1,202.07 | 1,258.55 | 1,460.27 | 1,647.31 | 1,943.39 | 2,597.81 | 2,659.9 | 2,270.51 | 3,610.21 | 3,610.21 | |||
145.44 | 123.69 | 164.22 | 194.12 | 187.14 | 243.66 | 261.37 | 304.94 | 351.32 | 577.09 | 507.77 | 290.66 | 549.75 | 566.08 | |||
-60.59 | -58.37 | 73.11 | 105.26 | 162.01 | 195.27 | 125.88 | 129.77 | 300.39 | 421.51 | 435.98 | 273.03 | 423.36 | 423.36 | |||
26.95 | 39.6 | 30.16 | 42.46 | 51.59 | 49.34 | 63.43 | 70.19 | 309.5 | 287.93 | 607.17 | 221.28 | 184.89 | 184.89 | |||
565.64 | 625.43 | 758.12 | 909.1 | 1,044.64 | 1,238.93 | 1,436.83 | 1,778.98 | 1,812.48 | 1,981.54 | 1,910.51 | 2,141.69 | 2,457.12 | 2,457.12 | |||
836.54 | 878.47 | 1,017.23 | 1,176.98 | 1,329.55 | 1,536.32 | 1,735.57 | 2,010.86 | 2,048.45 | 2,214.08 | 2,143.75 | 2,370.45 | 2,689.38 | 2,689.38 | |||
374 | 377 | 378 | 379 | 379 | 379 | 379 | 352 | 351 | 351 | 351 | 351 | 351 | 351 | |||
380,648 | 468,032 | 417,586 | 444,099 | 454,983 | 476,360 | 552,712 | 580,127 | 681,159 | 910,534 | 932,296 | 795,815 | 1,265,380 | 1,265,380 | |||
20.16 | 14.12 | 22.7 | 23.34 | 22.68 | 22.74 | 25.37 | 24.84 | 23.57 | 30.17 | 30.46 | 17.44 | 19.7 | 19.69 | |||
11,917 | 12,483 | 12,223 | 17,770 | 19,323 | 21,121 | 25,052 | 21,626 | 24,885 | 30,520 | 35,165 | 40,865 | 42,663 | 42,663 | |||
54,372 | 46,673 | 62,104 | 73,473 | 70,832 | 92,227 | 98,930 | 107,389 | 123,139 | 211,812 | 192,260 | 103,490 | 198,412 | 198,412 | |||
23.56 | 21.44 | 25.44 | 22.95 | 22.65 | 21.21 | 23.15 | 24.72 | 24.24 | 22.73 | 23.59 | 25.15 | 22.7 | 22.7 | |||
14.28 | 9.97 | 14.87 | 16.54 | 15.57 | 19.36 | 17.9 | 18.51 | 18.08 | 23.26 | 20.62 | 13 | 15.68 | 15.68 | |||
25,020 | 52,391 | 59,995 | 63,782 | 68,825 | 112,138 | 110,318 | 46,133 | -20,915 | -35,088 | -104,966 | -32,516 | -9,872 | -9,872 | |||
16,588 | 72,939 | 59,747 | 37,991 | 12,785 | 12,888 | 12,880 | 39,257 | 12,565 | 7,744 | 35,757 | 35,882 | 23,981 | 23,981 | |||
312,874 | 332,223 | 385,427 | 446,233 | 503,982 | 582,244 | 657,658 | 708,904 | 718,729 | 776,781 | 752,130 | 831,590 | 943,375 | 943,375 | |||
16.01 | 12.04 | 14.84 | 15.49 | 14.66 | 14.41 | 16.31 | 14.41 | 14.83 | 25.23 | 25.22 | 11.56 | 18.9 | 18.9 | |||
19.84 | 13 | 17.03 | 17.76 | 15.27 | 18.35 | 17.55 | 17.8 | 18.98 | 30.66 | 27.37 | 14.73 | 23.67 | 23.67 | |||
29.02 | 20.86 | 23.76 | 23.3 | 19.16 | 21.34 | 19.54 | 18.35 | 19.52 | 30.42 | 26.09 | 14.35 | 23.91 | 24.62 |
•
in mil. unless spec.Jun'21 | Sep'21 | Dec'21 | |
|---|---|---|---|
359,790 | 403,494 | 412,242 | |
139,427 | 161,170 | 169,269 | |
96,291 | 92,927 | 90,348 | |
65,514 | 73,467 | 81,062 | |
349,967 | 393,936 | 422,114 | |
- - | - - | - - | |
33,679 | 50,368 | 48,932 | |
- - | - - | - - |
•
in mil. unless spec.(avg. rate of change) | 10 years | 5 years | 1 year |
|---|---|---|---|
Total Equity | 9.53% | 6.06% | 13.44% |
Free Cash Flow | 27.07% | 38.36% | 55.06% |
Net Income, GAAP | 18.38% | 24.6% | 91.72% |
Sales/Revenue/Turnover | 13.23% | 19.57% | 59% |
Total Cash Common Dividend | 44.6% | 71.28% | -22.21% |
•
in mil. unless spec.Year | Q1 | Q2 | Q3 | Q4 | FY |
|---|---|---|---|---|---|
2020 | 198,284 | 136,269 | 187,370 | 198,754 | 795,815 |
2021 | 257,832 | 311,051 | 323,836 | 372,661 | 1,265,380 |
2022 | - - | - - | - - | - - | - - |
•
in mil. unless spec.Year | Q1 | Q2 | Q3 | Q4 | FY |
|---|---|---|---|---|---|
2020 | 72.05 | 50.21 | 101.98 | - - | 290.66 |
2021 | 124.36 | 138.78 | 148.52 | - - | 549.75 |
2022 | - - | - - | - - | - - | - - |
•
in mil. unless spec.Year | Q1 | Q2 | Q3 | Q4 | FY |
|---|---|---|---|---|---|
2020 | 156.7 | 0.05 | 0.16 | - - | 221.28 |
2021 | - - | 0.04 | 78.9 | - - | 184.89 |
2022 | - - | - - | - - | - - | - - |
Already premium?