Vesuvius
VSVS.LVesuvius plc Price (VSVS.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
272,100,000
(0.221)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Vesuvius plcCurrency: GBp
| YEAR | 1985 | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||
| Revenue |
867,300,000.00
+0% |
972,100,000.00
+12% |
835,900,000.00
-14% |
1,154,200,000.00
+38% |
1,423,400,000.00
+23% |
1,468,200,000.00
+3% |
1,164,000,000.00
-21% |
1,139,500,000.00
-2% |
1,352,900,000.00
+19% |
1,428,500,000.00
+6% |
1,560,200,000.00
+9% |
1,629,200,000.00
+4% |
1,721,100,000.00
+6% |
1,683,500,000.00
-2% |
1,862,400,000.00
+11% |
2,581,600,000.00
+39% |
2,099,400,000.00
-19% |
1,791,900,000.00
-15% |
1,640,500,000.00
-8% |
1,500,500,000.00
-9% |
1,457,100,000.00
-3% |
1,589,600,000.00
+9% |
1,619,500,000.00
+2% |
2,202,500,000.00
+36% |
1,960,600,000.00
-11% |
2,545,500,000.00
+30% |
2,826,400,000.00
+11% |
1,547,500,000.00
-45% |
1,510,500,000.00
-2% |
1,444,400,000.00
-4% |
1,322,000,000.00
-8% |
1,401,400,000.00
+6% |
1,683,900,000.00
+20% |
1,798,000,000.00
+7% |
1,710,400,000.00
-5% |
1,458,300,000.00
-15% |
1,642,900,000.00
+13% |
2,047,400,000.00
+25% |
1,929,800,000.00
-6% |
|
| Cost of Revenue | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,078,300,000.00 | 1,038,900,000.00 | 1,143,500,000.00 | 1,168,000,000.00 | 1,615,300,000.00 | 1,442,800,000.00 | 1,834,300,000.00 | 2,083,200,000.00 | 1,149,300,000.00 | 1,100,000,000.00 | 1,048,300,000.00 | 968,900,000.00 | 1,018,600,000.00 | 1,219,800,000.00 | 1,291,200,000.00 | 1,243,500,000.00 | 1,094,600,000.00 | 1,232,500,000.00 | 1,486,300,000.00 | 1,391,900,000.00 | |
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Gross Profit |
867,300,000.00
+0% |
972,100,000.00
+12% |
835,900,000.00
-14% |
1,154,200,000.00
+38% |
1,423,400,000.00
+23% |
1,468,200,000.00
+3% |
1,164,000,000.00
-21% |
1,139,500,000.00
-2% |
1,352,900,000.00
+19% |
1,428,500,000.00
+6% |
1,560,200,000.00
+9% |
1,629,200,000.00
+4% |
1,721,100,000.00
+6% |
1,683,500,000.00
-2% |
1,862,400,000.00
+11% |
2,581,600,000.00
+39% |
2,099,400,000.00
-19% |
1,791,900,000.00
-15% |
1,640,500,000.00
-8% |
422,200,000.00
-74% |
418,200,000.00
-1% |
446,100,000.00
+7% |
451,500,000.00
+1% |
587,200,000.00
+30% |
517,800,000.00
-12% |
711,200,000.00
+37% |
743,200,000.00
+4% |
398,200,000.00
-46% |
410,500,000.00
+3% |
396,100,000.00
-4% |
353,100,000.00
-11% |
382,800,000.00
+8% |
464,100,000.00
+21% |
506,800,000.00
+9% |
466,900,000.00
-8% |
363,700,000.00
-22% |
410,400,000.00
+13% |
561,100,000.00
+37% |
537,900,000.00
-4% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.28%) | (0.29%) | (0.28%) | (0.28%) | (0.27%) | (0.26%) | (0.28%) | (0.26%) | (0.26%) | (0.27%) | (0.27%) | (0.27%) | (0.27%) | (0.28%) | (0.28%) | (0.27%) | (0.25%) | (0.25%) | (0.27%) | (0.28%) | |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 17,100,000.00 | 22,300,000.00 | 16,200,000.00 | 20,300,000.00 | 20,000,000.00 | 21,900,000.00 | 24,300,000.00 | 25,900,000.00 | 24,600,000.00 | 26,900,000.00 | 29,600,000.00 | 41,100,000.00 | 40,600,000.00 | 33,000,000.00 | 32,300,000.00 | 24,300,000.00 | 22,300,000.00 | 23,800,000.00 | 23,100,000.00 | 30,700,000.00 | 37,000,000.00 | 38,100,000.00 | 0.00 | 0.00 | 25,400,000.00 | 26,100,000.00 | 25,800,000.00 | 28,600,000.00 | 33,200,000.00 | 33,600,000.00 | 29,100,000.00 | 27,900,000.00 | 30,300,000.00 | 35,900,000.00 | 37,400,000.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 334,700,000.00 | 293,300,000.00 | 295,800,000.00 | 281,900,000.00 | 370,900,000.00 | 406,100,000.00 | 459,100,000.00 | 453,000,000.00 | 265,200,000.00 | 270,500,000.00 | 253,300,000.00 | 229,100,000.00 | 249,500,000.00 | 298,600,000.00 | 309,600,000.00 | 295,500,000.00 | 272,200,000.00 | 277,700,000.00 | 344,300,000.00 | 337,500,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 334,700,000.00 | 293,300,000.00 | 295,800,000.00 | 281,900,000.00 | 370,900,000.00 | 406,100,000.00 | 459,100,000.00 | 453,000,000.00 | 265,200,000.00 | 272,300,000.00 | 255,100,000.00 | 230,000,000.00 | 245,600,000.00 | 299,200,000.00 | 314,200,000.00 | 265,700,000.00 | 246,600,000.00 | 246,500,000.00 | 308,400,000.00 | 300,100,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 313,900,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,800,000.00 | 1,800,000.00 | 900,000.00 | -3,900,000.00 | 600,000.00 | 4,600,000.00 | -29,800,000.00 | -25,600,000.00 | -31,200,000.00 | -35,900,000.00 | -37,400,000.00 | |
| Depreciation and Amortiz... | 11,000,000.00 | 15,000,000.00 | 19,000,000.00 | 28,400,000.00 | 39,100,000.00 | 44,800,000.00 | 39,100,000.00 | 40,600,000.00 | 47,500,000.00 | 46,300,000.00 | 52,000,000.00 | 52,300,000.00 | 49,700,000.00 | 55,100,000.00 | 53,200,000.00 | 62,400,000.00 | 62,700,000.00 | 59,800,000.00 | 52,600,000.00 | 46,900,000.00 | 47,900,000.00 | 37,000,000.00 | 34,900,000.00 | 99,700,000.00 | 71,200,000.00 | 71,900,000.00 | 74,100,000.00 | 17,500,000.00 | 56,700,000.00 | 55,500,000.00 | 53,700,000.00 | 59,400,000.00 | 63,200,000.00 | 53,900,000.00 | 59,700,000.00 | 60,500,000.00 | 59,500,000.00 | 65,900,000.00 | 68,100,000.00 | |
| Other Expenses | 28,800,000.00 | 49,340,000.00 | 835,900,000.00 | 100,800,000.00 | 119,200,000.00 | 75,700,000.00 | -51,600,000.00 | -3,000,000.00 | 7,100,000.00 | -81,200,000.00 | -45,600,000.00 | -119,100,000.00 | 1,443,200,000.00 | -73,300,000.00 | 1,660,800,000.00 | 11,700,000.00 | -30,800,000.00 | 1,617,800,000.00 | 27,600,000.00 | -68,100,000.00 | -2,800,000.00 | -2,800,000.00 | -3,400,000.00 | -1,400,000.00 | -2,000,000.00 | -800,000.00 | 17,800,000.00 | 17,500,000.00 | -1,800,000.00 | 400,000.00 | -900,000.00 | -1,300,000.00 | -600,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,300,000.00 | |
| Total Operating Expenses | 867,300,000.00 | 972,100,000.00 | 835,900,000.00 | 1,154,200,000.00 | 1,423,400,000.00 | 1,468,200,000.00 | 1,047,100,000.00 | 1,053,200,000.00 | 1,251,300,000.00 | 1,211,500,000.00 | 1,342,700,000.00 | 1,347,300,000.00 | 1,467,800,000.00 | 1,445,900,000.00 | 1,690,400,000.00 | 2,348,400,000.00 | 2,012,900,000.00 | 1,766,500,000.00 | 1,593,200,000.00 | 1,405,200,000.00 | 306,700,000.00 | 321,900,000.00 | 286,700,000.00 | 411,800,000.00 | 489,600,000.00 | 487,900,000.00 | 470,800,000.00 | 282,700,000.00 | 292,200,000.00 | 271,400,000.00 | 262,000,000.00 | 290,300,000.00 | 353,800,000.00 | 340,100,000.00 | 294,800,000.00 | 274,500,000.00 | 276,800,000.00 | 344,300,000.00 | 347,800,000.00 | |
| Cost and Exponses | 867,300,000.00 | 972,100,000.00 | 835,900,000.00 | 1,154,200,000.00 | 1,423,400,000.00 | 1,468,200,000.00 | 1,047,100,000.00 | 1,053,200,000.00 | 1,251,300,000.00 | 1,211,500,000.00 | 1,342,700,000.00 | 1,347,300,000.00 | 1,467,800,000.00 | 1,445,900,000.00 | 1,690,400,000.00 | 2,348,400,000.00 | 2,012,900,000.00 | 1,766,500,000.00 | 1,593,200,000.00 | 1,405,200,000.00 | 1,345,600,000.00 | 1,465,400,000.00 | 1,454,700,000.00 | 2,027,100,000.00 | 1,932,400,000.00 | 2,322,200,000.00 | 2,554,000,000.00 | 1,432,000,000.00 | 1,392,200,000.00 | 1,319,700,000.00 | 1,230,900,000.00 | 1,308,900,000.00 | 1,573,600,000.00 | 1,631,300,000.00 | 1,538,300,000.00 | 1,369,100,000.00 | 1,509,300,000.00 | 1,830,600,000.00 | 1,739,700,000.00 | |
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income |
81,400,000.00
+0% |
112,100,000.00
+38% |
163,600,000.00
+46% |
203,300,000.00
+24% |
238,700,000.00
+17% |
164,400,000.00
-31% |
58,800,000.00
-64% |
83,400,000.00
+42% |
104,300,000.00
+25% |
139,000,000.00
+33% |
204,600,000.00
+47% |
160,500,000.00
-22% |
150,200,000.00
-6% |
95,700,000.00
-36% |
95,100,000.00
-1% |
158,100,000.00
+66% |
-27,600,000.00
-117% |
-12,500,000.00
-55% |
5,300,000.00
-142% |
77,700,000.00
+1,366% |
109,600,000.00
+41% |
137,300,000.00
+25% |
171,800,000.00
+25% |
131,000,000.00
-24% |
25,400,000.00
-81% |
223,000,000.00
+778% |
278,700,000.00
+25% |
42,800,000.00
-85% |
120,800,000.00
+182% |
124,000,000.00
+3% |
106,500,000.00
-14% |
120,100,000.00
+13% |
145,400,000.00
+21% |
179,700,000.00
+24% |
172,100,000.00
-4% |
89,200,000.00
-48% |
133,600,000.00
+50% |
216,800,000.00
+62% |
190,100,000.00
-12% |
|
| Operating Income Ratio | (0.09%) | (0.12%) | (0.20%) | (0.18%) | (0.17%) | (0.11%) | (0.05%) | (0.07%) | (0.08%) | (0.10%) | (0.13%) | (0.10%) | (0.09%) | (0.06%) | (0.05%) | (0.06%) | (-0.01%) | (-0.01%) | (0.00%) | (0.05%) | (0.08%) | (0.09%) | (0.11%) | (0.06%) | (0.01%) | (0.09%) | (0.10%) | (0.03%) | (0.08%) | (0.09%) | (0.08%) | (0.09%) | (0.09%) | (0.10%) | (0.10%) | (0.06%) | (0.08%) | (0.11%) | (0.10%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1,800,000.00 | 2,100,000.00 | 9,900,000.00 | 4,300,000.00 | 7,200,000.00 | 9,500,000.00 | 5,800,000.00 | 3,700,000.00 | 3,000,000.00 | 4,500,000.00 | 11,300,000.00 | 13,000,000.00 | 11,800,000.00 | 2,000,000.00 | 1,200,000.00 | 1,000,000.00 | 3,300,000.00 | 700,000.00 | 700,000.00 | 3,400,000.00 | 21,000,000.00 | 5,800,000.00 | 6,800,000.00 | 14,800,000.00 | 9,200,000.00 | 37,300,000.00 | 38,300,000.00 | 26,900,000.00 | 14,200,000.00 | 13,500,000.00 | 13,700,000.00 | 13,100,000.00 | 13,200,000.00 | 10,500,000.00 | 7,800,000.00 | 7,400,000.00 | 6,700,000.00 | 8,800,000.00 | 15,300,000.00 | |
| Interest Expenses | 13,800,000.00 | 17,600,000.00 | 19,800,000.00 | 25,300,000.00 | 55,700,000.00 | 66,900,000.00 | 31,700,000.00 | 32,500,000.00 | 27,500,000.00 | 24,800,000.00 | 31,400,000.00 | 36,200,000.00 | 23,200,000.00 | 20,300,000.00 | 25,000,000.00 | 55,900,000.00 | 55,200,000.00 | 53,300,000.00 | 31,600,000.00 | 26,800,000.00 | 57,200,000.00 | 34,200,000.00 | 28,300,000.00 | 55,600,000.00 | 46,200,000.00 | 67,700,000.00 | 67,000,000.00 | 48,100,000.00 | 16,500,000.00 | 17,200,000.00 | 15,400,000.00 | 15,800,000.00 | 16,700,000.00 | 15,300,000.00 | 17,900,000.00 | 17,900,000.00 | 13,000,000.00 | 18,300,000.00 | 28,200,000.00 | |
| Total Other Income/Exp... | -13,800,000.00 | -17,600,000.00 | -19,800,000.00 | -25,300,000.00 | -55,700,000.00 | -66,900,000.00 | -66,700,000.00 | -23,500,000.00 | -9,300,000.00 | -87,900,000.00 | -36,300,000.00 | -115,900,000.00 | -74,300,000.00 | -86,300,000.00 | -23,500,000.00 | -35,500,000.00 | -79,800,000.00 | -84,400,000.00 | -209,600,000.00 | -59,400,000.00 | -37,700,000.00 | -31,700,000.00 | -20,200,000.00 | -41,400,000.00 | -47,300,000.00 | 32,900,000.00 | -30,500,000.00 | -96,600,000.00 | -14,600,000.00 | -14,600,000.00 | -15,400,000.00 | -13,500,000.00 | -12,600,000.00 | -8,300,000.00 | -8,900,000.00 | -9,800,000.00 | -7,300,000.00 | -10,200,000.00 | -10,700,000.00 | |
| EBITDA | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 92,400,000.00 | 127,100,000.00 | 182,600,000.00 | 231,700,000.00 | 277,800,000.00 | 209,200,000.00 | 121,000,000.00 | 133,000,000.00 | 170,000,000.00 | 200,200,000.00 | 264,600,000.00 | 254,500,000.00 | 251,900,000.00 | 226,700,000.00 | 149,800,000.00 | 240,900,000.00 | 10,500,000.00 | 85,200,000.00 | 101,900,000.00 | 131,100,000.00 | 147,900,000.00 | 168,600,000.00 | 210,100,000.00 | 202,600,000.00 | 90,700,000.00 | 292,300,000.00 | 233,100,000.00 | 99,700,000.00 | 177,500,000.00 | 179,500,000.00 | 160,200,000.00 | 179,500,000.00 | 208,600,000.00 | 233,600,000.00 | 194,100,000.00 | 141,800,000.00 | 198,800,000.00 | 289,600,000.00 | 270,100,000.00 | |
| EBITDA ratio | (0.11%) | (0.13%) | (0.22%) | (0.20%) | (0.20%) | (0.14%) | (0.10%) | (0.12%) | (0.12%) | (0.14%) | (0.17%) | (0.16%) | (0.15%) | (0.13%) | (0.12%) | (0.12%) | (0.06%) | (0.05%) | (0.06%) | (0.09%) | (0.12%) | (0.11%) | (0.13%) | (0.13%) | (0.06%) | (0.13%) | (0.14%) | (0.10%) | (0.12%) | (0.12%) | (0.12%) | (0.13%) | (0.12%) | (0.13%) | (0.14%) | (0.10%) | (0.12%) | (0.14%) | (0.14%) | |
| Income Before Tax | ||||||||||||||||||||||||||||||||||||||||
| Income Before Tax | 67,600,000.00 | 94,500,000.00 | 143,800,000.00 | 178,000,000.00 | 183,000,000.00 | 97,500,000.00 | -7,900,000.00 | 59,900,000.00 | 95,000,000.00 | 51,100,000.00 | 168,300,000.00 | 44,600,000.00 | 75,900,000.00 | 9,400,000.00 | 71,600,000.00 | 122,600,000.00 | -107,400,000.00 | -44,200,000.00 | -187,300,000.00 | 53,200,000.00 | 71,900,000.00 | 105,600,000.00 | 151,600,000.00 | 89,600,000.00 | -20,900,000.00 | 189,400,000.00 | 211,600,000.00 | 18,400,000.00 | 104,100,000.00 | 111,200,000.00 | 77,400,000.00 | 79,400,000.00 | 97,100,000.00 | 156,200,000.00 | 116,500,000.00 | 63,400,000.00 | 126,300,000.00 | 205,400,000.00 | 179,400,000.00 | |
| Income Before Tax Ratio | (0.08%) | (0.10%) | (0.17%) | (0.15%) | (0.13%) | (0.07%) | (-0.01%) | (0.05%) | (0.07%) | (0.04%) | (0.11%) | (0.03%) | (0.04%) | (0.01%) | (0.04%) | (0.05%) | (-0.05%) | (-0.02%) | (-0.11%) | (0.04%) | (0.05%) | (0.07%) | (0.09%) | (0.04%) | (-0.01%) | (0.07%) | (0.07%) | (0.01%) | (0.07%) | (0.08%) | (0.06%) | (0.06%) | (0.06%) | (0.09%) | (0.07%) | (0.04%) | (0.08%) | (0.10%) | (0.09%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 21,700,000.00 | 34,300,000.00 | 50,200,000.00 | 62,000,000.00 | 65,700,000.00 | 39,800,000.00 | 19,100,000.00 | 20,100,000.00 | 29,500,000.00 | 36,600,000.00 | 61,000,000.00 | 35,500,000.00 | 32,800,000.00 | 27,400,000.00 | 33,300,000.00 | 45,100,000.00 | -46,900,000.00 | -600,000.00 | 14,800,000.00 | 32,200,000.00 | 43,900,000.00 | 43,500,000.00 | 43,400,000.00 | 40,200,000.00 | 20,400,000.00 | 37,300,000.00 | 58,900,000.00 | 31,600,000.00 | 6,300,000.00 | 7,100,000.00 | 24,800,000.00 | 26,400,000.00 | 54,400,000.00 | 11,600,000.00 | 32,100,000.00 | 18,700,000.00 | 19,700,000.00 | 18,100,000.00 | 48,800,000.00 | |
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 37,200,000.00
+0% |
46,800,000.00
+26% |
89,500,000.00
+91% |
103,400,000.00
+16% |
105,000,000.00
+2% |
15,600,000.00
-85% |
-35,500,000.00
-328% |
37,300,000.00
-205% |
65,400,000.00
+75% |
14,500,000.00
-78% |
104,800,000.00
+623% |
6,700,000.00
-94% |
39,500,000.00
+490% |
-20,100,000.00
-151% |
36,700,000.00
-283% |
75,500,000.00
+106% |
-62,000,000.00
-182% |
-45,700,000.00
-26% |
-204,500,000.00
+347% |
-18,000,000.00
-91% |
-11,000,000.00
-39% |
62,900,000.00
-672% |
105,000,000.00
+67% |
46,100,000.00
-56% |
-48,500,000.00
-205% |
145,300,000.00
-400% |
146,800,000.00
+1% |
594,200,000.00
+305% |
105,400,000.00
-82% |
95,900,000.00
-9% |
48,800,000.00
-49% |
56,900,000.00
+17% |
38,000,000.00
-33% |
138,300,000.00
+264% |
80,300,000.00
-42% |
41,300,000.00
-49% |
102,100,000.00
+147% |
181,100,000.00
+77% |
118,500,000.00
-35% |
|
| Net Income Ratio | (0.04%) | (0.05%) | (0.11%) | (0.09%) | (0.07%) | (0.01%) | (-0.03%) | (0.03%) | (0.05%) | (0.01%) | (0.07%) | (0.00%) | (0.02%) | (-0.01%) | (0.02%) | (0.03%) | (-0.03%) | (-0.03%) | (-0.12%) | (-0.01%) | (-0.01%) | (0.04%) | (0.06%) | (0.02%) | (-0.02%) | (0.06%) | (0.05%) | (0.38%) | (0.07%) | (0.07%) | (0.04%) | (0.04%) | (0.02%) | (0.08%) | (0.05%) | (0.03%) | (0.06%) | (0.09%) | (0.06%) | |
| Earning Per Share | ||||||||||||||||||||||||||||||||||||||||
| Basic EPS | 1.95 | 2.43 | 4.01 | 5.47 | 3.95 | -2.57 | -1.20 | 1.18 | 1.75 | 0.38 | 2.35 | 0.15 | 0.84 | -0.43 | 0.76 | 1.54 | -1.26 | -0.61 | -1.64 | -0.14 | -0.09 | 0.49 | 0.12 | 0.49 | -0.19 | 0.53 | 0.53 | 2.14 | 0.38 | 0.37 | 0.18 | 0.17 | 0.13 | 0.51 | 0.30 | 0.15 | 0.38 | 0.67 | 0.44 | |
| Diluted EPS | 1.95 | 2.43 | 4.01 | 5.47 | 3.95 | -2.57 | -1.20 | 1.18 | 1.75 | 0.38 | 2.35 | 0.15 | 0.84 | -0.43 | 0.76 | 1.53 | -1.26 | -0.61 | -1.64 | -0.14 | -0.09 | 0.49 | 0.12 | 0.49 | -0.19 | 0.52 | 0.52 | 2.12 | 0.38 | 0.37 | 0.18 | 0.17 | 0.13 | 0.51 | 0.30 | 0.15 | 0.38 | 0.67 | 0.44 | |
| Share Outstanding | ||||||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 19,041,084.00 | 19,262,814.00 | 22,339,322.00 | 18,902,503.00 | 25,152,316.00 | 25,214,054.00 | 29,497,051.00 | 30,901,920.00 | 37,275,625.00 | 38,971,446.00 | 44,425,895.00 | 45,920,891.00 | 46,247,294.00 | 46,594,098.00 | 47,600,509.00 | 49,028,524.00 | 49,164,526.00 | 74,955,890.00 | 124,815,832.00 | 125,015,006.00 | 125,147,789.00 | 127,139,531.00 | 867,204,466.00 | 93,479,091.00 | 252,800,000.00 | 276,200,000.00 | 275,700,000.00 | 277,400,000.00 | 274,800,000.00 | 270,300,000.00 | 269,700,000.00 | 269,900,000.00 | 270,300,000.00 | 269,800,000.00 | 269,100,000.00 | 269,900,000.00 | 270,500,000.00 | 269,600,000.00 | 269,100,000.00 | |
| Diluted Share Outstanding | 19,041,084.00 | 19,262,814.00 | 22,339,322.00 | 18,902,503.00 | 25,152,316.00 | 25,214,054.00 | 29,497,051.00 | 30,901,920.00 | 37,275,625.00 | 38,971,446.00 | 44,425,895.00 | 45,920,891.00 | 46,247,294.00 | 46,594,098.00 | 47,804,511.00 | 49,300,527.00 | 49,164,526.00 | 74,955,890.00 | 124,815,832.00 | 125,015,006.00 | 125,878,094.00 | 128,002,619.00 | 869,328,991.00 | 93,545,482.00 | 252,800,000.00 | 280,900,000.00 | 280,900,000.00 | 279,900,000.00 | 275,700,000.00 | 271,100,000.00 | 270,300,000.00 | 270,700,000.00 | 271,600,000.00 | 271,200,000.00 | 271,000,000.00 | 271,600,000.00 | 272,300,000.00 | 271,500,000.00 | 272,100,000.00 | |