Alaska Air Group, Inc.
NYSE:ALK
66.02 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 3,072 | 2,897 | 2,232 | 2,553 | 2,839 | 2,838 | 2,196 | 2,479 | 2,828 | 2,658 | 1,681 | 1,899 | 1,953 | 1,527 | 797 | 808 | 701 | 421 | 1,636 | 2,228 | 2,389 | 2,288 | 1,876 | 2,064 | 2,212 | 2,156 | 1,832 | 1,942 | 2,120 | 2,102 | 1,749 | 1,524 | 1,566 | 1,494 | 1,347 | 1,377 | 1,515 | 1,437 | 1,269 | 1,306 | 1,465 | 1,375 | 1,222 | 1,210 | 1,557 | 1,256 | 1,133 | 1,132 | 1,272.2 | 1,213.2 | 1,039.3 | 1,044.3 | 1,198.1 | 1,110.2 | 965.2 | 958.5 | 1,067.5 | 976.4 | 829.9 | 846.1 | 967.4 | 843.9 | 742.4 | 827.1 | 1,065.2 | 930.8 | 839.5 | 847.1 | 995.1 | 904.4 | 759.4 | 790.3 | 935.7 | 873 | 735.4 | 730.6 | 845.7 | 756.5 | 642.5 | 652.9 | 773.8 | 698.7 | 598.4 | 613.3 | 702.2 | 609.1 | 518.7 | 527.3 | 620.1 | 574.1 | 496.9 | 462.2 | 583.4 | 579.3 | 516 | 532.4 | 602.3 | 552.8 | 492.5 | 502 | 589.1 | 529.7 | 461.2 | 457 | 539.4 | 484.9 | 416.4 | 422.8 | 501.2 | 435 | 380.4 | 359.2 | 464.9 | 416.7 | 351.4 | 341 | 419.7 | 362.2 | 294.6 | 317.92 | 386.8 | 330.5 | 280.3 | 277.2 | 323.4 | 277.5 | 250.2 | 259 | 321.1 | 277.1 | 258.2 | 264.6 | 314.4 | 278.3 | 246.7 | 257.2 | 295.7 | 263.3 | 230.8 | 223.3 | 268.9 | 226.6 | 197.7 | 196.5 | 241.5 | 203.1 | 173.3 | 175.1 | 214.9 | 178.4 | 141.4 | 126.1 | 133.4 | 110 | 98.8 | 102.7 | 132.9 |
Cost of Revenue
| 2,194 | 2,154 | 2,082 | 2,197 | 2,203 | 2,052 | 2,075 | 2,084 | 2,232 | 2,070 | 1,598 | 1,655 | 1,529 | 847 | 791 | 1,112 | 715 | 557 | 1,596 | 1,746 | 1,748 | 1,693 | 1,615 | 1,748 | 1,673 | 1,617 | 1,553 | 534 | 1,416 | 1,348 | 1,328 | 1,039 | 994 | 926 | 914 | 942 | 947 | 917 | 895 | 970 | 1,027 | 978 | 954 | 962 | 971 | 966 | 964 | 957 | 553.5 | 645.9 | 524.9 | 452.7 | 626.5 | 626 | 404.9 | 233.2 | 238.8 | 274.3 | 223.3 | 173.6 | 202.5 | 143.7 | 180 | 373.7 | 672.6 | 186.7 | 303 | -872.5 | 617.9 | 598.9 | 489.2 | -599.4 | 640.7 | 559.1 | 463.7 | 549.7 | 554.1 | 531.2 | 498 | 1,164 | 243.1 | 445.7 | 427.9 | 406.9 | 409.1 | 395.1 | 391.2 | 388.1 | 383.6 | 372.7 | 346.6 | 358.8 | 363.9 | 369.7 | 370.1 | 398.3 | 374 | 339.9 | 338.5 | 305 | 312.5 | 288.2 | 275 | 265.6 | 278.6 | 265.1 | 249.3 | 261.3 | 264.5 | 250.1 | 274.9 | 274.4 | 279.8 | 268 | 253 | 227.9 | 236.7 | 223.6 | 211.9 | 221.5 | 221 | 203.5 | 192 | 184.1 | 193.8 | 179 | 176.1 | 189.1 | 197.6 | 184.9 | 173.2 | 188.4 | 169 | 157.8 | 158.6 | 148.4 | 163 | 150.5 | 144.4 | 134.9 | 142.9 | 127.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 878 | 743 | 150 | 356 | 636 | 786 | 121 | 395 | 596 | 588 | 83 | 244 | 424 | 680 | 6 | -304 | -14 | -136 | 40 | 482 | 641 | 595 | 261 | 316 | 539 | 539 | 279 | 1,408 | 704 | 754 | 421 | 485 | 572 | 568 | 433 | 435 | 568 | 520 | 374 | 336 | 438 | 397 | 268 | 248 | 586 | 290 | 169 | 175 | 718.7 | 567.3 | 514.4 | 591.6 | 571.6 | 484.2 | 560.3 | 725.3 | 828.7 | 702.1 | 606.6 | 672.5 | 764.9 | 700.2 | 562.4 | 453.4 | 392.6 | 744.1 | 536.5 | 1,719.6 | 377.2 | 305.5 | 270.2 | 1,389.7 | 295 | 313.9 | 271.7 | 180.9 | 291.6 | 225.3 | 144.5 | -511.1 | 530.7 | 253 | 170.5 | 206.4 | 293.1 | 214 | 127.5 | 139.2 | 236.5 | 201.4 | 150.3 | 103.4 | 219.5 | 209.6 | 145.9 | 134.1 | 228.3 | 212.9 | 154 | 197 | 276.6 | 241.5 | 186.2 | 191.4 | 260.8 | 219.8 | 167.1 | 161.5 | 236.7 | 184.9 | 105.5 | 84.8 | 185.1 | 148.7 | 98.4 | 113.1 | 183 | 138.6 | 82.7 | 96.42 | 165.8 | 127 | 88.3 | 93.1 | 129.6 | 98.5 | 74.1 | 69.9 | 123.5 | 92.2 | 85 | 76.2 | 145.4 | 120.5 | 88.1 | 108.8 | 132.7 | 112.8 | 86.4 | 88.4 | 126 | 98.7 | 197.7 | 196.5 | 241.5 | 203.1 | 173.3 | 175.1 | 214.9 | 178.4 | 141.4 | 126.1 | 133.4 | 110 | 98.8 | 102.7 | 132.9 |
Gross Profit Ratio
| 0.286 | 0.256 | 0.067 | 0.139 | 0.224 | 0.277 | 0.055 | 0.159 | 0.211 | 0.221 | 0.049 | 0.128 | 0.217 | 0.445 | 0.008 | -0.376 | -0.02 | -0.323 | 0.024 | 0.216 | 0.268 | 0.26 | 0.139 | 0.153 | 0.244 | 0.25 | 0.152 | 0.725 | 0.332 | 0.359 | 0.241 | 0.318 | 0.365 | 0.38 | 0.321 | 0.316 | 0.375 | 0.362 | 0.295 | 0.257 | 0.299 | 0.289 | 0.219 | 0.205 | 0.376 | 0.231 | 0.149 | 0.155 | 0.565 | 0.468 | 0.495 | 0.567 | 0.477 | 0.436 | 0.581 | 0.757 | 0.776 | 0.719 | 0.731 | 0.795 | 0.791 | 0.83 | 0.758 | 0.548 | 0.369 | 0.799 | 0.639 | 2.03 | 0.379 | 0.338 | 0.356 | 1.758 | 0.315 | 0.36 | 0.369 | 0.248 | 0.345 | 0.298 | 0.225 | -0.783 | 0.686 | 0.362 | 0.285 | 0.337 | 0.417 | 0.351 | 0.246 | 0.264 | 0.381 | 0.351 | 0.302 | 0.224 | 0.376 | 0.362 | 0.283 | 0.252 | 0.379 | 0.385 | 0.313 | 0.392 | 0.47 | 0.456 | 0.404 | 0.419 | 0.484 | 0.453 | 0.401 | 0.382 | 0.472 | 0.425 | 0.277 | 0.236 | 0.398 | 0.357 | 0.28 | 0.332 | 0.436 | 0.383 | 0.281 | 0.303 | 0.429 | 0.384 | 0.315 | 0.336 | 0.401 | 0.355 | 0.296 | 0.27 | 0.385 | 0.333 | 0.329 | 0.288 | 0.462 | 0.433 | 0.357 | 0.423 | 0.449 | 0.428 | 0.374 | 0.396 | 0.469 | 0.436 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 278.8 | 280.4 | 272.6 | 271.8 | 264.2 | 260.7 | 265.7 | 271.3 | 263.2 | 261.2 | 257.2 | 272.6 | 270.2 | 307 | 255.3 | 238.9 | -97 | 239.5 | 246 | 557.4 | 143.7 | 141 | 97.6 | 703.1 | 89.7 | 137.7 | 132.3 | 135.1 | 130.1 | 133.7 | 128.9 | 121.5 | 115.9 | 125.8 | 117.7 | 107.3 | 121.5 | 116 | 113 | 113.1 | 115.6 | 116.6 | 111.8 | 116.3 | 115 | 114.3 | 110.8 | 112.5 | 110.1 | 105.7 | 103 | 73.9 | 131.6 | 124.9 | 121.8 | 79.3 | 125.7 | 115.8 | 108 | 71.3 | 119.7 | 108.4 | 232.9 | 220.1 | 251.8 | 232.2 | 219.4 | 191.5 | 211 | 201.5 | 182.1 | 186.8 | 206.2 | 188.8 | 172.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 82 | 84 | 77 | 72 | 84 | 81 | 66 | 77 | 82 | 78 | 58 | 50 | 49 | 41 | 33 | 18 | 24 | 4 | 55 | 77 | 77 | 87 | 72 | 81 | 79 | 88 | 78 | 91 | 91 | 97 | 81 | 63 | 58 | 55 | 49 | 51 | 53 | 54 | 53 | 45 | 55 | 53 | 46 | 42 | 47 | 51 | 38 | 37 | 45.9 | 44.2 | 41.1 | 42.3 | 47.4 | 45.8 | 39.8 | 37.7 | 44.3 | 38.2 | 33.6 | 34.5 | 37 | 35.3 | 25 | 26.8 | 41.7 | 44.1 | 34.5 | 37.7 | 42.7 | 41.1 | 39 | 36.7 | 44.7 | 46.4 | 40 | 38.2 | 44.3 | 31.2 | 32.7 | 26.5 | 37.5 | 31.3 | 33.9 | -51.4 | 26.9 | 25.5 | 23.9 | 24.8 | 25.3 | 22 | 17.8 | 16.1 | 15.8 | 16.4 | 16.4 | 17.5 | 15.1 | 11.8 | 9.7 | 84.4 | -29.3 | -26.3 | -23.7 | 71.8 | -27.2 | -24.7 | -22.6 | 56.4 | -30.7 | -27.1 | -24.8 | -22.6 | -29 | -26.9 | -23 | -21.3 | -26.5 | -25 | -20.3 | -21.1 | -27.1 | -23.7 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 82 | 84 | 77 | 72 | 84 | 81 | 66 | 77 | 82 | 78 | 58 | 50 | 49 | 41 | 33 | 18 | 24 | 4 | 55 | 77 | 77 | 87 | 72 | 81 | 79 | 88 | 78 | 91 | 91 | 97 | 81 | 63 | 58 | 55 | 49 | 51 | 53 | 54 | 53 | 45 | 55 | 53 | 46 | 42 | 47 | 51 | 38 | 37 | 324.7 | 324.6 | 313.7 | 314.1 | 311.6 | 306.5 | 305.5 | 309 | 307.5 | 299.4 | 290.8 | 307.1 | 307.2 | 342.3 | 280.3 | 265.7 | -55.3 | 283.6 | 280.5 | 595.1 | 186.4 | 182.1 | 136.6 | 739.8 | 134.4 | 184.1 | 172.3 | 173.3 | 174.4 | 133.7 | 128.9 | 121.5 | 115.9 | 125.8 | 117.7 | 31 | 148.4 | 141.5 | 136.9 | 137.9 | 140.9 | 138.6 | 129.6 | 132.4 | 130.8 | 130.7 | 127.2 | 130 | 125.2 | 117.5 | 112.7 | 158.3 | 102.3 | 98.6 | 98.1 | 151.1 | 98.5 | 91.1 | 85.4 | 127.7 | 89 | 81.3 | 208.1 | 197.5 | 222.8 | 205.3 | 196.4 | 170.2 | 184.5 | 176.5 | 161.8 | 165.7 | 179.1 | 165.1 | 152.2 | 100.8 | 94.4 | 82 | 76.5 | 114.6 | 105.6 | 97.3 | 91.1 | 84.6 | 91.6 | 86.9 | 80.7 | 80 | 86.6 | 82 | 75.8 | 72.8 | 77.1 | 70.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 455 | -186 | -205 | -185 | -6 | 182 | 177 | 181 | 207 | 177 | 152 | 9 | 8 | 9 | 10 | -25 | 5 | 6 | 5 | -6 | -3 | -7 | -10 | -3 | -7 | -1 | -12 | -11 | 150 | -1 | 134 | 1 | 92 | -3 | 1 | 97 | 82 | 1 | 83 | 79 | 2 | 5 | 13 | -1 | -5 | 65 | 2 | 3 | 124.5 | 126.9 | 128.3 | 124.5 | 116.8 | 119.9 | 121 | 113.4 | 107.6 | 109.6 | 104 | 121.4 | 106.7 | 104.2 | 109.6 | 103.2 | 104.8 | 126.4 | 106.5 | -1,746.2 | 764.8 | 742.1 | 735.9 | -1,905.5 | 835.1 | 703.1 | 652.8 | 850.1 | 681.8 | 697.9 | 685.4 | 1,050.4 | 511.5 | 647.7 | 627 | 690.7 | 567.5 | 551.7 | 544.3 | 529.2 | 542 | 525.1 | 495.3 | 465.1 | 548.7 | 514.3 | 512.8 | 530.9 | 512.9 | 468.8 | 462.4 | 1,546.7 | 57.7 | 56.2 | 52.5 | 1,385.6 | 52.4 | 49.3 | 49.1 | 1,326.8 | 49.2 | 48.2 | 90.5 | 655.9 | 93.6 | 89.8 | 85.5 | 528.5 | 103.2 | 97.7 | 91.2 | 482.022 | 95.1 | 88.6 | 81.4 | 15 | 14.5 | 14.4 | 14.4 | 14.7 | 14.1 | 14 | 14 | -7.8 | 20.5 | 20.1 | 19 | 46.3 | 14.3 | 13.9 | 13.2 | 12.6 | 11.5 | 10 | 0 | -743.8 | 0 | 0 | 0 | -675.5 | 0 | 0 | 0 | -430.5 | 0 | 0 | 0 | -402.1 | 0 |
Operating Expenses
| 537 | 270 | 282 | 257 | 269 | 263 | 243 | 258 | 289 | 255 | 210 | 209 | 175 | 158 | 138 | 115 | 113 | 82 | 198 | 225 | 214 | 223 | 210 | 230 | 220 | 229 | 219 | 1,241 | 241 | 237 | 215 | 163 | 150 | 136 | 143 | 148 | 135 | 148 | 136 | 124 | 122 | 134 | 127 | 118 | 116 | 116 | 105 | 101 | 449.2 | 451.5 | 442 | 438.6 | 428.4 | 426.4 | 426.5 | 422.4 | 424.9 | 405.6 | 394.8 | 428.5 | 413.9 | 446.5 | 389.9 | 368.9 | 1,084.5 | 410 | 387 | -1,151.1 | 951.2 | 924.2 | 872.5 | -1,165.7 | 969.5 | 887.2 | 825.1 | 1,023.4 | 856.2 | 831.6 | 814.3 | 1,171.9 | 627.4 | 773.5 | 744.7 | 721.7 | 715.9 | 693.2 | 681.2 | 667.1 | 682.9 | 663.7 | 624.9 | 597.5 | 679.5 | 645 | 640 | 660.9 | 638.1 | 586.3 | 575.1 | 1,705 | 160 | 154.8 | 150.6 | 1,536.7 | 150.9 | 140.4 | 134.5 | 1,454.5 | 138.2 | 129.5 | 298.6 | 853.4 | 316.4 | 295.1 | 281.9 | 698.7 | 287.7 | 274.2 | 253 | 647.722 | 274.2 | 253.7 | 233.6 | 115.8 | 108.9 | 96.4 | 90.9 | 129.3 | 119.7 | 111.3 | 105.1 | 76.8 | 112.1 | 107 | 99.7 | 126.3 | 100.9 | 95.9 | 89 | 85.4 | 88.6 | 80.2 | 0 | -743.8 | 0 | 0 | 0 | -675.5 | 0 | 0 | 0 | -430.5 | 0 | 0 | 0 | -402.1 | 0 |
Operating Income
| 341 | 473 | -132 | 99 | 211 | 337 | -122 | 62 | 234 | 250 | -127 | 39 | 258 | 549 | -161 | -573 | -571 | -288 | -321 | 252 | 422 | 364 | 25 | 46 | 297 | 271 | 29 | 137 | 439 | 493 | 166 | 241 | 400 | 418 | 290 | 255 | 433 | 372 | 238 | 242 | 316 | 263 | 141 | 130 | 470 | 174 | 64 | 74 | 269.5 | 115.8 | 72.4 | 114.1 | 143.2 | 57.8 | 133.8 | 119.3 | 216.4 | 109.9 | 26 | 52.8 | 159.8 | 66.7 | -11.9 | -106.7 | -120 | 106.5 | -49.7 | 9.1 | 143.3 | 77.7 | -18.1 | -18.2 | -24 | 80.1 | -125.2 | -25.8 | 90.2 | 9.1 | -80.9 | -65.9 | 65.2 | -20.6 | -58.5 | -15.3 | 78.8 | 4 | -78.6 | -54.6 | 23.6 | -6.8 | -51.4 | -96.4 | 12.8 | 11.3 | -49.5 | -54.3 | 37.2 | 13.1 | -13.8 | -1,508 | 116.6 | 86.7 | 35.6 | -1,345.3 | 109.9 | 79.4 | 32.6 | -1,293 | 98.5 | 55.4 | -193.1 | -768.6 | -131.3 | -146.4 | -183.5 | -585.6 | -104.7 | -135.6 | -170.3 | -551.302 | -108.4 | -126.7 | -145.3 | -22.7 | 20.7 | 2.1 | -16.8 | -59.4 | 3.8 | -19.1 | -20.1 | -0.6 | 33.3 | 13.5 | -11.6 | -17.5 | 31.8 | 16.9 | -2.6 | 3 | 37.4 | 18.5 | 197.7 | -547.3 | 241.5 | 203.1 | 173.3 | -500.4 | 214.9 | 178.4 | 141.4 | -304.4 | 133.4 | 110 | 98.8 | -299.4 | 132.9 |
Operating Income Ratio
| 0.111 | 0.163 | -0.059 | 0.039 | 0.074 | 0.119 | -0.056 | 0.025 | 0.083 | 0.094 | -0.076 | 0.021 | 0.132 | 0.36 | -0.202 | -0.709 | -0.815 | -0.684 | -0.196 | 0.113 | 0.177 | 0.159 | 0.013 | 0.022 | 0.134 | 0.126 | 0.016 | 0.071 | 0.207 | 0.235 | 0.095 | 0.158 | 0.255 | 0.28 | 0.215 | 0.185 | 0.286 | 0.259 | 0.188 | 0.185 | 0.216 | 0.191 | 0.115 | 0.107 | 0.302 | 0.139 | 0.056 | 0.065 | 0.212 | 0.095 | 0.07 | 0.109 | 0.12 | 0.052 | 0.139 | 0.124 | 0.203 | 0.113 | 0.031 | 0.062 | 0.165 | 0.079 | -0.016 | -0.129 | -0.113 | 0.114 | -0.059 | 0.011 | 0.144 | 0.086 | -0.024 | -0.023 | -0.026 | 0.092 | -0.17 | -0.035 | 0.107 | 0.012 | -0.126 | -0.101 | 0.084 | -0.029 | -0.098 | -0.025 | 0.112 | 0.007 | -0.152 | -0.104 | 0.038 | -0.012 | -0.103 | -0.209 | 0.022 | 0.02 | -0.096 | -0.102 | 0.062 | 0.024 | -0.028 | -3.004 | 0.198 | 0.164 | 0.077 | -2.944 | 0.204 | 0.164 | 0.078 | -3.058 | 0.197 | 0.127 | -0.508 | -2.14 | -0.282 | -0.351 | -0.522 | -1.717 | -0.249 | -0.374 | -0.578 | -1.734 | -0.28 | -0.383 | -0.518 | -0.082 | 0.064 | 0.008 | -0.067 | -0.229 | 0.012 | -0.069 | -0.078 | -0.002 | 0.106 | 0.049 | -0.047 | -0.068 | 0.108 | 0.064 | -0.011 | 0.013 | 0.139 | 0.082 | 1 | -2.785 | 1 | 1 | 1 | -2.858 | 1 | 1 | 1 | -2.414 | 1 | 1 | 1 | -2.915 | 1 |
Total Other Income Expenses Net
| -13 | -6 | -12 | -28 | -18 | -12 | -13 | 12 | 3 | -2 | -4 | -10 | -13 | -21 | -12 | -48 | -18 | -3 | 4 | -9 | -6 | -13 | -19 | -10 | -13 | -12 | -23 | -13 | -12 | -14 | -5 | -10 | 2 | 2 | 2 | 4 | 4 | 4 | 2 | 0 | 0 | 2 | 11 | -5 | -7 | -5 | -5 | -10.3 | -4 | -7 | -6 | -13.4 | -17.9 | -10.8 | -13.1 | -15.8 | -18.2 | -15.7 | -15.5 | -10.8 | -17 | -19 | -17.7 | -13.3 | -13 | -8.3 | -4.1 | -5.8 | 4.1 | -2.7 | 0.3 | 1.6 | 1.1 | 1 | -5.1 | -30.5 | -62.9 | -6.9 | 975.71 | -15.4 | 70.8 | 19.9 | -7.7 | -8.8 | -8.5 | 68.8 | -9.3 | -21.7 | -4.3 | 0.3 | -1 | 43.7 | 27.1 | -4.8 | -1.8 | 0.6 | 1.4 | 1.7 | 1.2 | 1,534 | -25.4 | -16.6 | -2.2 | 1,386.3 | -32.5 | -15.4 | -10.6 | 1,317.7 | -26 | -18.9 | 183 | 756.9 | 187.9 | 179.3 | 170 | 586.4 | 155.1 | 148.5 | 140.4 | 542.763 | 151.3 | 144.3 | 134.3 | -8.4 | -6.7 | -6.9 | -7 | -10.8 | -7.2 | -6.8 | -6.1 | -2.5 | -4.5 | -6.3 | -5.1 | 0.5 | 0.7 | -1.1 | -0.8 | -0.1 | 1.1 | -1.3 | -197.7 | 547.3 | -241.5 | -203.1 | -173.3 | 500.4 | -214.9 | -178.4 | -141.4 | 304.4 | -133.4 | -110 | -98.8 | 299.4 | -132.9 |
Income Before Tax
| 328 | 316 | -178 | 4 | 193 | 325 | -199 | 35 | 65 | 185 | -206 | 29 | 245 | 528 | -173 | -621 | -589 | -291 | -317 | 243 | 416 | 351 | 6 | 36 | 284 | 259 | 6 | 126 | 427 | 479 | 152 | 231 | 402 | 420 | 292 | 259 | 437 | 376 | 240 | 242 | 316 | 265 | 152 | 125 | 463 | 169 | 59 | 72 | 265.6 | 109.1 | 66.6 | 100.7 | 125.3 | 47 | 120.7 | 103.5 | 198.2 | 94 | 10.2 | 42 | 142.8 | 47.7 | -29.6 | -120 | -133 | 98.2 | -56.1 | 3.3 | 141.1 | 75 | -17.8 | -16.6 | -22.9 | 81.1 | -129.4 | -56.3 | 146.8 | 29.7 | 17 | -81.3 | 127.6 | -0.7 | -66.2 | -24.1 | 68.2 | 72.8 | -87.9 | -58.7 | 16.4 | -6.5 | -53.4 | -52.7 | 38.3 | 8.2 | -51.3 | -53.7 | 38.6 | 14.8 | -12.6 | 26 | 91.2 | 70.1 | 33.4 | 41 | 77.4 | 64 | 22 | 24.7 | 72.5 | 36.5 | -10.1 | -11.7 | 56.6 | 32.9 | -13.5 | 0.8 | 50.3 | 12.9 | -29.9 | -8.539 | 42.9 | 17.6 | -11 | -31.1 | 14 | -4.8 | -23.8 | -70.2 | -3.4 | -25.9 | -26.2 | -3.1 | 28.8 | 7.2 | -16.7 | -17 | 32.5 | 15.8 | -3.4 | 2.9 | 38.5 | 17.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.107 | 0.109 | -0.08 | 0.002 | 0.068 | 0.115 | -0.091 | 0.014 | 0.023 | 0.07 | -0.123 | 0.015 | 0.125 | 0.346 | -0.217 | -0.769 | -0.84 | -0.691 | -0.194 | 0.109 | 0.174 | 0.153 | 0.003 | 0.017 | 0.128 | 0.12 | 0.003 | 0.065 | 0.201 | 0.228 | 0.087 | 0.152 | 0.257 | 0.281 | 0.217 | 0.188 | 0.288 | 0.262 | 0.189 | 0.185 | 0.216 | 0.193 | 0.124 | 0.103 | 0.297 | 0.135 | 0.052 | 0.064 | 0.209 | 0.09 | 0.064 | 0.096 | 0.105 | 0.042 | 0.125 | 0.108 | 0.186 | 0.096 | 0.012 | 0.05 | 0.148 | 0.057 | -0.04 | -0.145 | -0.125 | 0.106 | -0.067 | 0.004 | 0.142 | 0.083 | -0.023 | -0.021 | -0.024 | 0.093 | -0.176 | -0.077 | 0.174 | 0.039 | 0.026 | -0.125 | 0.165 | -0.001 | -0.111 | -0.039 | 0.097 | 0.12 | -0.169 | -0.111 | 0.026 | -0.011 | -0.107 | -0.114 | 0.066 | 0.014 | -0.099 | -0.101 | 0.064 | 0.027 | -0.026 | 0.052 | 0.155 | 0.132 | 0.072 | 0.09 | 0.143 | 0.132 | 0.053 | 0.058 | 0.145 | 0.084 | -0.027 | -0.033 | 0.122 | 0.079 | -0.038 | 0.002 | 0.12 | 0.036 | -0.101 | -0.027 | 0.111 | 0.053 | -0.039 | -0.112 | 0.043 | -0.017 | -0.095 | -0.271 | -0.011 | -0.093 | -0.101 | -0.012 | 0.092 | 0.026 | -0.068 | -0.066 | 0.11 | 0.06 | -0.015 | 0.013 | 0.143 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 92 | 96 | -46 | 6 | 54 | 85 | -57 | 13 | 25 | 46 | -63 | 11 | 51 | 131 | -42 | -191 | -158 | -77 | -85 | 62 | 94 | 89 | 2 | 13 | 67 | 66 | 2 | -189 | 161 | 183 | 53 | 117 | 146 | 160 | 108 | 68 | 163 | 142 | 91 | 94 | 118 | 100 | 58 | 47 | 174 | 65 | 22 | 28 | 102.2 | 41.6 | 25.8 | 36.7 | 47.8 | 18.2 | 46.5 | 38.7 | 75.8 | 35.4 | 4.9 | 17.9 | 55.2 | 18.6 | -10.4 | -44.8 | -46.5 | 35.1 | -20.2 | -0.1 | 55.3 | 28.9 | -7.5 | 65.4 | -5.5 | 25.6 | -50.3 | -23.3 | 56.6 | 12.3 | 7.1 | -31.2 | 48.4 | 1 | -23.5 | -8 | 27.5 | 27.6 | -31.6 | -19.5 | 5.8 | -2 | -19 | -16.3 | 13 | 3.5 | -18.2 | -24.8 | 22.7 | 6 | -5.1 | 9 | 36.3 | 28 | 13.2 | 14 | 32 | 25.1 | 8.9 | 9.6 | 30.3 | 15.7 | -4.4 | -6.1 | 23.8 | 14.9 | -6.3 | 1.5 | 22.9 | 5.9 | -13.6 | -3.47 | 18.6 | 7.9 | -4.7 | -10.8 | 6 | -1.2 | -8.8 | -25.6 | -1.2 | -8.1 | -10.5 | -2.2 | 12.1 | 2.7 | -6.7 | -6.9 | 12.8 | 6.2 | -1.3 | 0.5 | 15 | 6.7 | -6.4 | -6.1 | -23.3 | -9.3 | 1.2 | -0.5 | -14 | -5.5 | 6.8 | -1.8 | -18 | -2.8 | 4.8 | -0.3 | -13.1 |
Net Income
| 236 | 220 | -132 | -2 | 139 | 240 | -142 | 22 | 40 | 139 | -143 | 18 | 194 | 397 | -131 | -430 | -431 | -214 | -232 | 181 | 322 | 262 | 4 | 23 | 217 | 193 | 4 | 373 | 259 | 293 | 93 | 114 | 256 | 260 | 184 | 191 | 274 | 234 | 149 | 148 | 198 | 165 | 94 | 78 | 289 | 104 | 37 | 44.3 | 163 | 68 | 41 | 64 | 77.5 | 28.8 | 74.2 | 64.8 | 122.4 | 58.6 | 5.3 | 24.1 | 87.6 | 29.1 | -19.2 | -75.2 | -86.5 | 63.1 | -35.9 | 3.4 | 81.8 | 46.1 | -10.3 | -11.6 | -17.4 | 55.5 | -79.1 | -33 | 90.2 | 17.4 | -80.5 | -50.1 | 74 | -1.7 | -42.7 | -16.1 | 40.7 | 45.2 | -56.3 | -90.6 | 12.5 | -4.5 | -34.4 | -36.4 | 26.2 | 4.7 | -33.1 | -28.9 | 15.9 | 8.8 | -7.5 | 17 | 54.9 | 42.1 | 20.2 | 27 | 45.4 | 38.9 | 13.1 | 15.1 | 42.2 | 20.8 | -5.7 | -5.6 | 32.8 | 18 | -7.2 | -0.7 | 27.4 | 7 | -16.3 | -5.069 | 24.3 | 9.7 | -6.3 | -20.3 | 8 | -3.6 | -15 | -49.2 | -2.2 | -17.8 | -15.7 | -0.9 | 15 | 4.5 | -10 | -10.1 | 18 | 7.9 | -2.1 | 2.4 | 23.5 | 10.5 | 6.4 | 6.1 | 23.3 | 9.3 | -1.2 | 0.5 | 14 | 5.5 | -6.8 | 1.8 | 18 | 2.8 | -4.8 | 0.3 | 13.1 |
Net Income Ratio
| 0.077 | 0.076 | -0.059 | -0.001 | 0.049 | 0.085 | -0.065 | 0.009 | 0.014 | 0.052 | -0.085 | 0.009 | 0.099 | 0.26 | -0.164 | -0.532 | -0.615 | -0.508 | -0.142 | 0.081 | 0.135 | 0.115 | 0.002 | 0.011 | 0.098 | 0.09 | 0.002 | 0.192 | 0.122 | 0.139 | 0.053 | 0.075 | 0.163 | 0.174 | 0.137 | 0.139 | 0.181 | 0.163 | 0.117 | 0.113 | 0.135 | 0.12 | 0.077 | 0.064 | 0.186 | 0.083 | 0.033 | 0.039 | 0.128 | 0.056 | 0.039 | 0.061 | 0.065 | 0.026 | 0.077 | 0.068 | 0.115 | 0.06 | 0.006 | 0.028 | 0.091 | 0.034 | -0.026 | -0.091 | -0.081 | 0.068 | -0.043 | 0.004 | 0.082 | 0.051 | -0.014 | -0.015 | -0.019 | 0.064 | -0.108 | -0.045 | 0.107 | 0.023 | -0.125 | -0.077 | 0.096 | -0.002 | -0.071 | -0.026 | 0.058 | 0.074 | -0.109 | -0.172 | 0.02 | -0.008 | -0.069 | -0.079 | 0.045 | 0.008 | -0.064 | -0.054 | 0.026 | 0.016 | -0.015 | 0.034 | 0.093 | 0.079 | 0.044 | 0.059 | 0.084 | 0.08 | 0.031 | 0.036 | 0.084 | 0.048 | -0.015 | -0.016 | 0.071 | 0.043 | -0.02 | -0.002 | 0.065 | 0.019 | -0.055 | -0.016 | 0.063 | 0.029 | -0.022 | -0.073 | 0.025 | -0.013 | -0.06 | -0.19 | -0.007 | -0.064 | -0.061 | -0.003 | 0.048 | 0.016 | -0.041 | -0.039 | 0.061 | 0.03 | -0.009 | 0.011 | 0.087 | 0.046 | 0.032 | 0.031 | 0.096 | 0.046 | -0.007 | 0.003 | 0.065 | 0.031 | -0.048 | 0.014 | 0.135 | 0.025 | -0.049 | 0.003 | 0.099 |
EPS
| 1.87 | 1.74 | -1.05 | -0.016 | 1.09 | 1.88 | -1.11 | 0.17 | 0.32 | 1.1 | -1.14 | 0.14 | 1.55 | 3.18 | -1.05 | -3.47 | -3.49 | -1.74 | -1.89 | 1.47 | 2.61 | 2.12 | 0.03 | 0.19 | 1.76 | 1.57 | 0.03 | 2.56 | 2.1 | 2.37 | 0.75 | 0.92 | 2.08 | 2.11 | 1.47 | 1.52 | 2.15 | 1.8 | 1.13 | 1.12 | 1.47 | 1.2 | 0.69 | 0.56 | 2.07 | 0.75 | 0.26 | 0.31 | 1.15 | 0.48 | 0.28 | 0.45 | 0.54 | 0.2 | 0.52 | 0.45 | 0.85 | 0.41 | 0.038 | 0.17 | 0.62 | 0.2 | -0.13 | -0.52 | -0.6 | 0.44 | -0.24 | 0.023 | 0.51 | 0.28 | -0.064 | -0.072 | -0.11 | 0.37 | -0.59 | -0.25 | 0.82 | 0.16 | -0.74 | -0.46 | 0.69 | -0.016 | -0.4 | -0.15 | 0.38 | 0.43 | -0.53 | -0.85 | 0.12 | -0.042 | -0.32 | -0.34 | 0.25 | 0.044 | -0.31 | -0.27 | 0.15 | 0.083 | -0.071 | 0.16 | 0.52 | 0.4 | 0.19 | 0.26 | 0.43 | 0.44 | 0.17 | 0.2 | 0.72 | 0.36 | -0.098 | -0.096 | 0.57 | 0.32 | -0.13 | -0.013 | 0.5 | 0.13 | -0.3 | -0.095 | 0.45 | 0.18 | -0.12 | -0.39 | 0.15 | -0.066 | -0.28 | -0.93 | -0.041 | -0.33 | -0.3 | -0.017 | 0.28 | 0.084 | -0.19 | -0.19 | 0.34 | 0.15 | -0.036 | 0.041 | 0.37 | 0.17 | 0.1 | 0.095 | 0.37 | 0.15 | -0.02 | 0.008 | 0.22 | 0.085 | -0.12 | 0.032 | 0.36 | 0.058 | -0.098 | 0.006 | 0.26 |
EPS Diluted
| 1.84 | 1.71 | -1.05 | -0.016 | 1.08 | 1.86 | -1.11 | 0.17 | 0.31 | 1.09 | -1.14 | 0.14 | 1.53 | 3.13 | -1.05 | -3.47 | -3.49 | -1.74 | -1.89 | 1.46 | 2.6 | 2.11 | 0.03 | 0.19 | 1.75 | 1.56 | 0.03 | 2.55 | 2.09 | 2.36 | 0.75 | 0.92 | 2.07 | 2.1 | 1.46 | 1.51 | 2.14 | 1.79 | 1.12 | 1.11 | 1.45 | 1.19 | 0.68 | 0.56 | 2.04 | 0.74 | 0.26 | 0.31 | 1.14 | 0.47 | 0.28 | 0.44 | 0.53 | 0.2 | 0.51 | 0.44 | 0.83 | 0.4 | 0.038 | 0.17 | 0.62 | 0.2 | -0.13 | -0.52 | -0.6 | 0.44 | -0.24 | 0.023 | 0.5 | 0.28 | -0.064 | -0.072 | -0.11 | 0.35 | -0.59 | -0.25 | 0.68 | 0.14 | -0.61 | -0.38 | 0.57 | -0.016 | -0.4 | -0.15 | 0.38 | 0.42 | -0.53 | -0.85 | 0.12 | -0.042 | -0.32 | -0.34 | 0.25 | 0.044 | -0.31 | -0.27 | 0.15 | 0.083 | -0.071 | 0.16 | 0.52 | 0.4 | 0.19 | 0.25 | 0.43 | 0.38 | 0.14 | 0.16 | 0.49 | 0.25 | -0.098 | -0.096 | 0.38 | 0.22 | -0.13 | -0.013 | 0.33 | 0.12 | -0.3 | -0.095 | 0.45 | 0.14 | -0.12 | -0.38 | 0.12 | -0.066 | -0.28 | -0.93 | -0.041 | -0.33 | -0.3 | -0.017 | 0.21 | 0.084 | -0.19 | -0.19 | 0.27 | 0.13 | -0.036 | 0.041 | 0.32 | 0.16 | 0.1 | 0.095 | 0.35 | 0.14 | -0.02 | 0.008 | 0.21 | 0.083 | -0.098 | 0.026 | 0.3 | 0.055 | -0.098 | 0.006 | 0.22 |
EBITDA
| 504 | 592 | -23 | 198 | 445 | 633 | -74 | 240 | 584 | 491 | -79 | 164 | 356 | 78 | -47 | -490 | -454 | -168 | -199 | 350 | 526 | 469 | 145 | 245 | 422 | 384 | 140 | 250 | 540 | 603 | 296 | 400 | 526 | 514 | 376 | 372 | 519 | 445 | 314 | 282 | 395 | 323 | 203 | 196 | 537 | 245 | 139 | 150.8 | 342 | 188 | 142 | 181.6 | 211.1 | 128.7 | 204.4 | 188.9 | 285.5 | 178.3 | 92 | 120 | 224.3 | 124.9 | 48.2 | -45 | -60.9 | 168.6 | 7.8 | 2,212.4 | 197.1 | 141.3 | -1.7 | 1,858.4 | 16.5 | 116.8 | -88.3 | -804.9 | 189.4 | 32.3 | 61.5 | -188.2 | 81.4 | 8.8 | -23.23 | -163.9 | 88.9 | 51.3 | -37.93 | -28.9 | 23.6 | 26.6 | -43.5 | -431.2 | 42.6 | 35.3 | -34.69 | -124.1 | 57.2 | -274.6 | 19 | -1,273.7 | 151.7 | 98.9 | 64.8 | -1,144 | 139.8 | 90.1 | 59.3 | -1,112.6 | 124 | 80.3 | -169.5 | -590.6 | -109.3 | -121 | -158.8 | -423.4 | -81.4 | -111.9 | -148.1 | -416.657 | -88.9 | -110.2 | -127.7 | -8.5 | 32.6 | 14.1 | -5.2 | -44.9 | 14.5 | -9.1 | -10.9 | 7.2 | 47.5 | 29.4 | 4.4 | 22.8 | 46.1 | 26.9 | 6.4 | 10.4 | 42.6 | 28.5 | 197.7 | -547.3 | 241.5 | 203.1 | 173.3 | -500.4 | 214.9 | 178.4 | 141.4 | -304.4 | 133.4 | 110 | 98.8 | -299.4 | 132.9 |
EBITDA Ratio
| 0.164 | 0.207 | -0.003 | 0.086 | 0.175 | 0.19 | -0.052 | 0.067 | 0.12 | 0.133 | -0.063 | 0.026 | 0.135 | 0.352 | -0.144 | -0.54 | -0.164 | -0.487 | -0.088 | 0.118 | 0.182 | 0.164 | 0.027 | 0.045 | 0.146 | 0.148 | 0.031 | 0.101 | 0.223 | 0.25 | 0.122 | 0.217 | 0.274 | 0.292 | 0.22 | 0.212 | 0.289 | 0.264 | 0.191 | 0.167 | 0.22 | 0.199 | 0.13 | 0.11 | 0.302 | 0.142 | 0.062 | 0.072 | 0.267 | 0.157 | 0.14 | 0.217 | 0.177 | 0.113 | 0.209 | 0.194 | 0.265 | 0.181 | 0.108 | 0.139 | 0.233 | 0.154 | 0.066 | -0.042 | -0.05 | 0.219 | 0.012 | 2.562 | -0.533 | -0.638 | -0.743 | 2.124 | -0.592 | -0.616 | -0.529 | -1.301 | -0.702 | -0.773 | -1.143 | -2.448 | -0.114 | -0.656 | -0.863 | -0.746 | -0.53 | -0.713 | -0.976 | -0.915 | -0.634 | -0.727 | -0.87 | -0.949 | -0.818 | -0.665 | -0.857 | -0.877 | -0.61 | -0.56 | -0.791 | -2.566 | 0.258 | 0.225 | 0.141 | -2.505 | 0.288 | 0.221 | 0.142 | -2.63 | 0.247 | 0.185 | -0.446 | -1.642 | -0.235 | -0.29 | -0.45 | -1.247 | -0.188 | -0.308 | -0.503 | -1.316 | -0.23 | -0.333 | -0.456 | -0.031 | 0.101 | 0.051 | -0.021 | -0.173 | 0.045 | -0.033 | -0.042 | -0.004 | 0.151 | 0.106 | 0.018 | 0.089 | 0.137 | 0.102 | 0.028 | 0.047 | 0.158 | 0.112 | 1 | -2.785 | 1 | 1 | 1 | -2.858 | 1 | 1 | 1 | -2.414 | 1 | 1 | 1 | -2.915 | 1 |