CACI International Inc
NYSE:CACI
542.36 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,056.889 | 2,038.295 | 1,937.456 | 1,833.934 | 1,850.147 | 1,703.101 | 1,744.27 | 1,649.416 | 1,605.759 | 1,642.261 | 1,583.98 | 1,485.778 | 1,490.898 | 1,564 | 1,551.918 | 1,468.711 | 1,459.506 | 1,495.581 | 1,465.6 | 1,395.469 | 1,363.392 | 1,373.878 | 1,264.958 | 1,181.641 | 1,165.864 | 1,170.086 | 1,124.1 | 1,087.86 | 1,085.814 | 1,137.389 | 1,086.418 | 1,057.53 | 1,073.28 | 1,113.9 | 977.274 | 830.437 | 822.442 | 865.506 | 817.797 | 815.423 | 814.726 | 905.718 | 900.393 | 894.186 | 864.265 | 912.931 | 906.196 | 931.627 | 931.236 | 948.873 | 927.962 | 973.243 | 924.395 | 963.162 | 913.369 | 867.278 | 833.971 | 848.717 | 784.169 | 776.727 | 739.518 | 728.901 | 673.994 | 672.507 | 654.76 | 655.016 | 637.157 | 577.784 | 553.58 | 520.385 | 473.055 | 476.909 | 467.623 | 477.329 | 435.359 | 419.53 | 423.106 | 429.778 | 414.946 | 389.685 | 388.653 | 358.278 | 288.411 | 263.351 | 235.745 | 228.633 | 222.016 | 204.511 | 187.978 | 190.98 | 182.818 | 162.329 | 146.621 | 153.88 | 148.195 | 135.44 | 126.295 | 128.601 | 122.112 | 121.1 | 120.3 | 126 | 119.6 | 103.7 | 92.4 | 91 | 85.2 | 79.1 | 70.7 | 70.5 | 70.9 | 68.8 | 62.7 | 65.3 | 62.3 | 59.3 | 57.6 | 59.1 | 61.6 | 57.4 | 54.9 | 52.6 | 49 | 44 | 38.2 | 36.5 | 36.3 | 37.3 | 34.9 | 35.9 | 35 | 35.8 | 33.2 | 32.6 | 33.1 | 34.8 | 35.6 | 39.1 | 38.6 | 35.8 | 34.6 | 36 | 36.2 | 38.4 | 35.5 | 36.8 | 33.7 | 33.7 | 34.1 | 33.8 | 29.7 | 29.2 | 26.1 | 26.6 | 24.9 | 24.3 | 22.8 |
Cost of Revenue
| 1,877.048 | 1,364.228 | 1,326.018 | 1,700.629 | 1,712.798 | 1,554.305 | 1,589.236 | 1,518.549 | 1,472.956 | 1,522.424 | 1,458.624 | 1,361.671 | 1,363.869 | 1,451.95 | 1,000.235 | 947.131 | 1,325.082 | 1,361.905 | 1,351.924 | 1,285.282 | 1,263.235 | 1,292.782 | 1,170.05 | 1,079.378 | 1,066.264 | 1,089.746 | 1,019.306 | 999.598 | 1,018.51 | 1,057.295 | 1,019.164 | 977.275 | 1,003.622 | 1,032.816 | 913.598 | 774.954 | 757.935 | 790.427 | 764.082 | 767.895 | 754.667 | 836.483 | 839.861 | 827.732 | 803.083 | 845.029 | 837.576 | 862.045 | 866.499 | 872.165 | 855.181 | 898.537 | 848.741 | 885.078 | 851.584 | 807.843 | 589.47 | 602.726 | 551.191 | 543.117 | 693.49 | 505.094 | 461.757 | 461.488 | 443.545 | 441.82 | 424.946 | 386.427 | 372.398 | 347.798 | 307.688 | 311.464 | 300.727 | 314.192 | 279.142 | 270.74 | 270.877 | 278.281 | 259.738 | 241.006 | 240.449 | 219.642 | 179.44 | 163.462 | 145.827 | 137.937 | 139.427 | 125.93 | 114.681 | 119.341 | 114.112 | 99.597 | 88.81 | 94.38 | 91.764 | 81.887 | 75.961 | 76.37 | 70.955 | 71.5 | 70.1 | 75.3 | 70.7 | 59.4 | 51.6 | 49.7 | 47.3 | 42.6 | 38 | 39.7 | 39.1 | 36.8 | 32.8 | 37.9 | 32.6 | 31.2 | 31.5 | 31.9 | 33.5 | 31.3 | 29.7 | 28.7 | 26.6 | 22.6 | 19.7 | 19.7 | 19 | 19.2 | 17.9 | 19.6 | 19.6 | 18.5 | 16.8 | 16.4 | 16.5 | 17.3 | 16.6 | 18.9 | 17.9 | 16.6 | 15.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 179.841 | 674.067 | 611.438 | 133.305 | 137.349 | 148.796 | 155.034 | 130.867 | 132.803 | 119.837 | 125.356 | 124.107 | 127.029 | 112.05 | 551.683 | 521.58 | 134.424 | 133.676 | 113.676 | 110.187 | 100.157 | 81.096 | 94.908 | 102.263 | 99.6 | 80.34 | 104.794 | 88.262 | 67.304 | 80.094 | 67.254 | 80.255 | 69.658 | 81.084 | 63.676 | 55.483 | 64.507 | 75.079 | 53.715 | 47.528 | 60.059 | 69.235 | 60.532 | 66.454 | 61.182 | 67.902 | 68.62 | 69.582 | 64.737 | 76.708 | 72.781 | 74.706 | 75.654 | 78.084 | 61.785 | 59.435 | 244.501 | 245.991 | 232.978 | 233.61 | 46.028 | 223.807 | 212.237 | 211.019 | 211.215 | 213.196 | 212.211 | 191.357 | 181.182 | 172.587 | 165.367 | 165.445 | 166.896 | 163.137 | 156.217 | 148.79 | 152.229 | 151.497 | 155.208 | 148.679 | 148.204 | 138.636 | 108.971 | 99.889 | 89.918 | 90.696 | 82.589 | 78.581 | 73.297 | 71.639 | 68.706 | 62.732 | 57.811 | 59.5 | 56.431 | 53.553 | 50.334 | 52.231 | 51.157 | 49.6 | 50.2 | 50.7 | 48.9 | 44.3 | 40.8 | 41.3 | 37.9 | 36.5 | 32.7 | 30.8 | 31.8 | 32 | 29.9 | 27.4 | 29.7 | 28.1 | 26.1 | 27.2 | 28.1 | 26.1 | 25.2 | 23.9 | 22.4 | 21.4 | 18.5 | 16.8 | 17.3 | 18.1 | 17 | 16.3 | 15.4 | 17.3 | 16.4 | 16.2 | 16.6 | 17.5 | 19 | 20.2 | 20.7 | 19.2 | 18.8 | 36 | 36.2 | 38.4 | 35.5 | 36.8 | 33.7 | 33.7 | 34.1 | 33.8 | 29.7 | 29.2 | 26.1 | 26.6 | 24.9 | 24.3 | 22.8 |
Gross Profit Ratio
| 0.087 | 0.331 | 0.316 | 0.073 | 0.074 | 0.087 | 0.089 | 0.079 | 0.083 | 0.073 | 0.079 | 0.084 | 0.085 | 0.072 | 0.355 | 0.355 | 0.092 | 0.089 | 0.078 | 0.079 | 0.073 | 0.059 | 0.075 | 0.087 | 0.085 | 0.069 | 0.093 | 0.081 | 0.062 | 0.07 | 0.062 | 0.076 | 0.065 | 0.073 | 0.065 | 0.067 | 0.078 | 0.087 | 0.066 | 0.058 | 0.074 | 0.076 | 0.067 | 0.074 | 0.071 | 0.074 | 0.076 | 0.075 | 0.07 | 0.081 | 0.078 | 0.077 | 0.082 | 0.081 | 0.068 | 0.069 | 0.293 | 0.29 | 0.297 | 0.301 | 0.062 | 0.307 | 0.315 | 0.314 | 0.323 | 0.325 | 0.333 | 0.331 | 0.327 | 0.332 | 0.35 | 0.347 | 0.357 | 0.342 | 0.359 | 0.355 | 0.36 | 0.353 | 0.374 | 0.382 | 0.381 | 0.387 | 0.378 | 0.379 | 0.381 | 0.397 | 0.372 | 0.384 | 0.39 | 0.375 | 0.376 | 0.386 | 0.394 | 0.387 | 0.381 | 0.395 | 0.399 | 0.406 | 0.419 | 0.41 | 0.417 | 0.402 | 0.409 | 0.427 | 0.442 | 0.454 | 0.445 | 0.461 | 0.463 | 0.437 | 0.449 | 0.465 | 0.477 | 0.42 | 0.477 | 0.474 | 0.453 | 0.46 | 0.456 | 0.455 | 0.459 | 0.454 | 0.457 | 0.486 | 0.484 | 0.46 | 0.477 | 0.485 | 0.487 | 0.454 | 0.44 | 0.483 | 0.494 | 0.497 | 0.502 | 0.503 | 0.534 | 0.517 | 0.536 | 0.536 | 0.543 | 1 | 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 | 4.197 | 0 | 0 | 0 | 3.23 | 0 | 0 | 0 | 3.911 | 0 | 0 | 0 | 3.89 | 0 | 0 | 0 | 2.548 | 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 | -12.4 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | -0.7 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.7 | 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 | -119.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -317.216 | 0 | 0 | 0 | -217.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.181 | 9.181 | 0 | 0 | 86.271 | 0 | 0 | 0 | 0 | 0 | 0.01 | 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 |
Selling & Marketing Expenses
| 427.946 | 476.317 | 430.134 | 409.355 | 404.633 | 410.135 | 410.235 | 388.303 | 0 | 406.409 | 402.227 | 354.977 | 357.106 | 376.788 | 369.015 | 347.807 | 355.004 | 351.427 | 371.135 | 352.448 | 357.592 | 359.282 | 324.828 | 269.677 | 264.757 | 287.787 | 273.145 | 254.18 | 261.244 | 270.395 | 269.237 | 253.822 | 257.338 | 258.597 | 249.477 | 213.144 | 205.7 | 206.996 | 205.174 | 204.406 | 200.827 | 205.754 | 216.164 | 204.83 | 188.71 | 204.09 | 200.684 | 209.068 | 207.623 | 206.106 | 208.843 | 204.541 | 200.282 | 185.68 | 191.403 | 185.247 | 179.322 | 177.887 | 171.451 | 172.603 | 171.795 | 160.275 | 155.445 | 153.981 | 157.871 | 154.702 | 153.406 | 140.735 | 135.757 | 244.303 | 121.201 | 0 | 119.855 | 112.548 | 111.281 | 101.621 | 111.206 | 420.502 | 108.827 | 104.072 | 104.317 | 313.664 | 79.377 | 72.548 | 0 | 65.755 | 61.696 | 58.859 | 55.843 | 106.025 | 41.872 | 47.27 | 0 | -41.37 | 0 | 41.37 | 0 | 0 | 0 | 38.59 | 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 |
SG&A
| 427.946 | 476.317 | 430.134 | 409.355 | 404.633 | 410.135 | 410.235 | 388.303 | 382.081 | 406.409 | 402.227 | 354.977 | 357.106 | 376.788 | 369.015 | 347.807 | 355.004 | 351.427 | 371.135 | 352.448 | 357.592 | 346.882 | 324.828 | 269.677 | 264.757 | 287.778 | 273.145 | 254.18 | 261.244 | 269.695 | 269.237 | 253.822 | 257.338 | 250.597 | 249.477 | 213.144 | 205.7 | 206.996 | 205.174 | 204.406 | 200.827 | 194.054 | 216.164 | 204.83 | 188.71 | 204.09 | 200.684 | 209.068 | 207.623 | 206.106 | 208.843 | 204.541 | 200.282 | 185.68 | 191.403 | 185.247 | 179.322 | 177.887 | 171.451 | 172.603 | 171.795 | 160.275 | 155.445 | 153.981 | 157.871 | 154.702 | 153.406 | 140.735 | 135.757 | 124.877 | 121.201 | 119.426 | 119.855 | 112.548 | 111.281 | 101.621 | 111.206 | 103.286 | 108.827 | 104.072 | 104.317 | 96.223 | 79.377 | 72.548 | 65.516 | 65.755 | 61.696 | 58.859 | 55.843 | 53.451 | 51.053 | 47.27 | 44.032 | 44.901 | 42.638 | 41.37 | 39.426 | 40.285 | 40.572 | 38.6 | 39.9 | 39.9 | 38.9 | 35.3 | 32.9 | 33.3 | 30.4 | 29.2 | 26.4 | 25.9 | 24.6 | 25.4 | 23.8 | 21.4 | 23.9 | 22.7 | 21.2 | 22.3 | 23.2 | 21.5 | 20.8 | 19.7 | 18.2 | 17.9 | 15.3 | 13.2 | 14.4 | 15.6 | 14.5 | 13.6 | 13 | 14.7 | 14 | 14.3 | 14.7 | 16.2 | 17.3 | 17.5 | 18.4 | 17.6 | 16.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,165.434 | 400.245 | 380.041 | 385.148 | 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 | -13.082 | 0 | 0 | 13.082 | 14.133 | 14.205 | 13.546 | 11.155 | 10.959 | 11.818 | 11.789 | 12.026 | 12.128 | 15.334 | 12.309 | 10.746 | 9.836 | 9.687 | 9.054 | 10.506 | 9.842 | 8.118 | 7.942 | 7.535 | 7.95 | 8.075 | 7.699 | 8.298 | 6.652 | 4.382 | 4.165 | 3.837 | 3.874 | 3.04 | 2.922 | 2.768 | 3.496 | 3.088 | 3.11 | 2.503 | 3.888 | 3.693 | 3.44 | 3.122 | 3.394 | 2.8 | 2.8 | 2.8 | 3 | 2.9 | 2.7 | 2.4 | 2.4 | 2.1 | 2.3 | 2 | 2.1 | 1.9 | 1.6 | 1.4 | 1.5 | 1.4 | 1.4 | 1.2 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1 | 0.9 | 1 | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | -140.9 | 0 | 0 | 0 | -132 | 0 | 0 | 0 | -113.6 | 0 | 0 | 0 | -96.7 | 0 | 0 | 0 |
Operating Expenses
| 427.946 | 476.317 | 430.134 | 409.355 | 404.633 | 410.135 | 410.235 | 388.303 | 417.184 | 406.409 | 402.227 | 354.977 | 357.106 | 376.788 | 400.245 | 380.041 | 385.148 | 380.227 | 371.135 | 352.448 | 357.592 | 386.362 | 324.828 | 269.677 | 264.757 | 306.42 | 273.145 | 254.18 | 261.244 | 288.257 | 269.237 | 253.822 | 257.338 | 277.236 | 249.477 | 213.144 | 205.7 | 222.981 | 205.174 | 204.406 | 200.827 | 222.337 | 216.164 | 204.83 | 188.71 | 215.234 | 200.684 | 209.068 | 207.623 | 206.106 | 208.843 | 204.541 | 200.282 | 185.68 | 191.403 | 185.247 | 192.404 | 192.02 | 185.656 | 186.149 | 182.95 | 171.234 | 167.263 | 165.77 | 169.897 | 166.83 | 168.74 | 153.044 | 146.503 | 134.713 | 130.888 | 128.48 | 130.361 | 122.39 | 119.399 | 109.563 | 118.741 | 111.236 | 116.902 | 111.771 | 112.615 | 102.875 | 83.759 | 76.713 | 69.353 | 69.629 | 64.736 | 61.781 | 58.611 | 56.947 | 54.141 | 50.38 | 46.535 | 48.789 | 46.331 | 44.81 | 42.548 | 43.679 | 43.372 | 41.4 | 42.7 | 42.9 | 41.8 | 38 | 35.3 | 35.7 | 32.5 | 31.5 | 28.4 | 28 | 26.5 | 27 | 25.2 | 22.9 | 25.3 | 24.1 | 22.4 | 23.6 | 24.5 | 22.7 | 22 | 20.9 | 19.4 | 18.9 | 16.2 | 14.2 | 15.3 | 16.4 | 15.2 | 14.3 | 13.7 | 15.3 | 14.6 | 15 | 15.5 | 16.9 | 18 | 18.2 | 19.1 | 18.2 | 17.5 | -140.9 | 0 | 0 | 0 | -132 | 0 | 0 | 0 | -113.6 | 0 | 0 | 0 | -96.7 | 0 | 0 | 0 |
Operating Income
| 179.841 | 197.75 | 181.304 | 133.305 | 137.349 | 148.796 | 155.034 | 94.935 | 132.803 | 119.837 | 125.356 | 124.107 | 127.029 | 112.05 | 151.438 | 141.539 | 134.424 | 133.676 | 113.676 | 110.187 | 100.157 | 81.096 | 94.908 | 102.263 | 99.6 | 80.34 | 104.794 | 88.262 | 67.304 | 80.094 | 67.254 | 80.255 | 69.658 | 81.084 | 63.676 | 55.483 | 64.507 | 75.079 | 53.715 | 47.528 | 60.059 | 69.235 | 60.532 | 66.454 | 61.182 | 67.902 | 68.62 | 69.582 | 64.737 | 76.708 | 72.781 | 74.706 | 75.654 | 78.084 | 61.785 | 59.435 | 52.097 | 53.971 | 47.322 | 47.461 | 46.028 | 52.573 | 44.974 | 45.249 | 41.318 | 46.366 | 43.471 | 38.313 | 34.679 | 37.874 | 34.479 | 36.965 | 36.535 | 40.747 | 36.818 | 39.227 | 33.488 | 40.261 | 38.306 | 36.908 | 35.589 | 35.761 | 25.212 | 23.176 | 20.565 | 21.067 | 17.853 | 16.8 | 14.686 | 14.692 | 14.565 | 12.352 | 11.276 | 10.711 | 10.1 | 8.743 | 7.786 | 8.552 | 7.785 | 8.2 | 7.5 | 7.8 | 7.1 | 6.3 | 5.5 | 5.6 | 5.4 | 5 | 4.3 | 2.8 | 5.3 | 5 | 4.7 | 4.5 | 4.4 | 4 | 3.7 | 3.6 | 3.6 | 3.4 | 3.2 | 3 | 3 | 2.5 | 2.3 | 2.6 | 2 | 1.7 | 1.8 | 2 | 1.7 | 2 | 1.8 | 1.2 | 1.1 | 0.6 | 1 | 2 | 1.6 | 1 | 1.3 | -104.9 | 36.2 | 38.4 | 35.5 | -95.2 | 33.7 | 33.7 | 34.1 | -79.8 | 29.7 | 29.2 | 26.1 | -70.1 | 24.9 | 24.3 | 22.8 |
Operating Income Ratio
| 0.087 | 0.097 | 0.094 | 0.073 | 0.074 | 0.087 | 0.089 | 0.058 | 0.083 | 0.073 | 0.079 | 0.084 | 0.085 | 0.072 | 0.098 | 0.096 | 0.092 | 0.089 | 0.078 | 0.079 | 0.073 | 0.059 | 0.075 | 0.087 | 0.085 | 0.069 | 0.093 | 0.081 | 0.062 | 0.07 | 0.062 | 0.076 | 0.065 | 0.073 | 0.065 | 0.067 | 0.078 | 0.087 | 0.066 | 0.058 | 0.074 | 0.076 | 0.067 | 0.074 | 0.071 | 0.074 | 0.076 | 0.075 | 0.07 | 0.081 | 0.078 | 0.077 | 0.082 | 0.081 | 0.068 | 0.069 | 0.062 | 0.064 | 0.06 | 0.061 | 0.062 | 0.072 | 0.067 | 0.067 | 0.063 | 0.071 | 0.068 | 0.066 | 0.063 | 0.073 | 0.073 | 0.078 | 0.078 | 0.085 | 0.085 | 0.094 | 0.079 | 0.094 | 0.092 | 0.095 | 0.092 | 0.1 | 0.087 | 0.088 | 0.087 | 0.092 | 0.08 | 0.082 | 0.078 | 0.077 | 0.08 | 0.076 | 0.077 | 0.07 | 0.068 | 0.065 | 0.062 | 0.067 | 0.064 | 0.068 | 0.062 | 0.062 | 0.059 | 0.061 | 0.06 | 0.062 | 0.063 | 0.063 | 0.061 | 0.04 | 0.075 | 0.073 | 0.075 | 0.069 | 0.071 | 0.067 | 0.064 | 0.061 | 0.058 | 0.059 | 0.058 | 0.057 | 0.061 | 0.057 | 0.06 | 0.071 | 0.055 | 0.046 | 0.052 | 0.056 | 0.049 | 0.056 | 0.054 | 0.037 | 0.033 | 0.017 | 0.028 | 0.051 | 0.041 | 0.028 | 0.038 | -2.914 | 1 | 1 | 1 | -2.587 | 1 | 1 | 1 | -2.361 | 1 | 1 | 1 | -2.635 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -23.97 | -24.301 | -27.668 | -27.519 | -25.571 | -24.156 | -23.57 | -19.942 | -16.193 | -11.266 | -9.084 | -11.009 | -10.398 | -11.815 | -8.954 | -9.087 | -9.98 | -10.447 | -14.087 | -14.714 | -16.811 | -18.185 | -13.466 | -9.421 | -8.886 | -9.267 | -10.566 | -10.956 | -11.247 | -11.721 | -12.107 | -12.325 | -12.489 | -12.661 | -11.115 | -8.18 | -9.182 | -8.605 | -8.473 | -8.6 | -9.08 | -9.834 | -11.48 | -9.456 | -7.388 | -6.51 | -6.295 | -6.231 | -6.782 | -5.788 | -6.175 | -6.538 | -5.6 | -5.646 | -5.674 | -5.991 | -5.833 | -5.479 | -6.488 | -7.124 | -7.262 | -5.22 | -7.538 | -8.107 | -5.74 | -6.557 | -6.751 | -6.738 | -5.152 | -4.08 | -4.934 | -5.362 | -6.209 | -5.543 | -4.346 | -3.777 | -3.613 | -3.82 | -3.652 | -3.82 | -3.473 | -2.414 | 0.212 | 0.071 | 0.348 | 0.416 | 0.477 | 0.163 | 0.318 | 0.317 | -0.718 | -0.574 | -0.671 | -0.749 | -0.983 | -0.932 | -0.651 | -0.651 | -0.539 | -1.1 | -1.3 | -0.9 | -1.16 | -1 | -0.6 | -0.4 | -0.7 | -0.3 | -0.4 | -0.2 | -0.4 | -0.3 | -0.2 | -0.1 | -0.1 | -0.2 | -0.1 | 0 | -0.1 | -0.2 | -0.1 | -0.2 | -0.2 | -0.1 | 0 | -0.9 | -0.2 | -2 | -0.1 | -0.2 | 0 | -0.2 | -0.1 | -2.7 | -0.2 | -0.4 | 0 | 0 | -0.1 | 0.1 | -0.1 | 104.9 | -36.2 | -38.4 | -35.5 | 95.2 | -33.7 | -33.7 | -34.1 | 79.8 | -29.7 | -29.2 | -26.1 | 70.1 | -24.9 | -24.3 | -22.8 |
Income Before Tax
| 155.871 | 173.449 | 153.636 | 105.786 | 111.778 | 124.64 | 131.464 | 110.925 | 116.61 | 108.571 | 116.272 | 113.098 | 116.631 | 100.235 | 142.484 | 132.452 | 124.444 | 123.229 | 99.589 | 95.473 | 83.346 | 62.911 | 81.442 | 92.842 | 90.714 | 71.073 | 94.228 | 77.306 | 56.057 | 68.373 | 55.147 | 67.93 | 57.169 | 68.423 | 52.561 | 47.303 | 55.325 | 66.474 | 45.242 | 38.928 | 50.979 | 59.401 | 49.052 | 56.998 | 53.794 | 61.392 | 62.325 | 63.351 | 57.955 | 70.92 | 66.606 | 68.168 | 70.054 | 72.438 | 56.111 | 53.444 | 46.264 | 48.492 | 40.834 | 40.337 | 38.766 | 47.353 | 39.733 | 39.127 | 35.578 | 39.809 | 36.72 | 31.575 | 29.527 | 33.794 | 29.545 | 31.603 | 30.326 | 35.204 | 32.472 | 35.45 | 29.875 | 36.441 | 34.654 | 33.088 | 32.116 | 33.347 | 25.424 | 23.247 | 20.913 | 21.483 | 18.33 | 16.963 | 15.004 | 15.009 | 13.847 | 11.778 | 10.605 | 9.962 | 9.117 | 7.811 | 7.135 | 7.901 | 7.246 | 7.1 | 6.2 | 6.9 | 6 | 5.4 | 4.9 | 5.2 | 4.7 | 4.7 | 3.9 | 2.6 | 4.9 | 4.7 | 4.5 | 4.4 | 4.3 | 3.8 | 3.6 | 3.6 | 3.5 | 3.2 | 3.1 | 2.8 | 2.8 | 2.4 | 2.3 | 1.7 | 1.8 | -0.3 | 1.7 | 1.8 | 1.7 | 1.8 | 1.7 | -1.5 | 0.9 | 0.2 | 1 | 2 | 1.5 | 1.1 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.076 | 0.085 | 0.079 | 0.058 | 0.06 | 0.073 | 0.075 | 0.067 | 0.073 | 0.066 | 0.073 | 0.076 | 0.078 | 0.064 | 0.092 | 0.09 | 0.085 | 0.082 | 0.068 | 0.068 | 0.061 | 0.046 | 0.064 | 0.079 | 0.078 | 0.061 | 0.084 | 0.071 | 0.052 | 0.06 | 0.051 | 0.064 | 0.053 | 0.061 | 0.054 | 0.057 | 0.067 | 0.077 | 0.055 | 0.048 | 0.063 | 0.066 | 0.054 | 0.064 | 0.062 | 0.067 | 0.069 | 0.068 | 0.062 | 0.075 | 0.072 | 0.07 | 0.076 | 0.075 | 0.061 | 0.062 | 0.055 | 0.057 | 0.052 | 0.052 | 0.052 | 0.065 | 0.059 | 0.058 | 0.054 | 0.061 | 0.058 | 0.055 | 0.053 | 0.065 | 0.062 | 0.066 | 0.065 | 0.074 | 0.075 | 0.084 | 0.071 | 0.085 | 0.084 | 0.085 | 0.083 | 0.093 | 0.088 | 0.088 | 0.089 | 0.094 | 0.083 | 0.083 | 0.08 | 0.079 | 0.076 | 0.073 | 0.072 | 0.065 | 0.062 | 0.058 | 0.056 | 0.061 | 0.059 | 0.059 | 0.052 | 0.055 | 0.05 | 0.052 | 0.053 | 0.057 | 0.055 | 0.059 | 0.055 | 0.037 | 0.069 | 0.068 | 0.072 | 0.067 | 0.069 | 0.064 | 0.063 | 0.061 | 0.057 | 0.056 | 0.056 | 0.053 | 0.057 | 0.055 | 0.06 | 0.047 | 0.05 | -0.008 | 0.049 | 0.05 | 0.049 | 0.05 | 0.051 | -0.046 | 0.027 | 0.006 | 0.028 | 0.051 | 0.039 | 0.031 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 35.694 | 38.792 | 38.286 | 21.916 | 25.731 | 16.873 | 30.722 | 23.824 | 27.485 | 15.602 | 20.855 | 22.799 | 28.522 | -36.742 | 22.14 | 25.974 | 30.8 | 29.498 | 19.012 | 16.278 | 15.369 | 12.881 | 13.297 | 24.246 | 11.881 | 19.242 | 29.729 | -65.489 | 14.011 | 24.142 | 14.79 | 25.51 | 20.506 | 24.824 | 18.533 | 16.965 | 21.523 | 25.128 | 16.185 | 14.292 | 19.722 | 22.793 | 18.043 | 22.088 | 20.402 | 23.173 | 23.838 | 23.371 | 21.965 | 27.233 | 25.475 | 26.888 | 27.941 | 26.324 | 19.397 | 19.945 | 17.439 | 18.198 | 14.055 | 14.233 | 14.685 | 18.388 | 16.301 | 17.035 | 14.587 | 16.26 | 14.428 | 12.385 | 11.235 | 12.97 | 11.103 | 11.14 | 11.523 | 13.114 | 11.115 | 13.18 | 10.752 | 13.038 | 13.018 | 12.573 | 12.354 | 12.67 | 9.662 | 8.983 | 7.947 | 8.206 | 6.872 | 6.362 | 5.629 | 5.702 | 5.259 | 4.475 | 4.03 | 3.885 | 3.556 | 3.045 | 2.783 | 3.078 | 2.827 | 2.8 | 2.4 | 2.8 | 2.4 | 2 | 1.8 | 1.9 | 1.6 | 1.8 | 1.5 | 1 | 1.9 | 1.9 | 1.8 | 1.7 | 1.7 | 1.5 | 1.4 | 1.4 | 1.4 | 1.2 | 1.2 | 1 | 1.1 | 0.9 | 0.9 | 0.7 | 0.7 | -0.1 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | -0.8 | 0.2 | -0.1 | 0.3 | 0.7 | 0.5 | 0.2 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 120.177 | 134.657 | 115.35 | 83.87 | 86.047 | 107.767 | 100.742 | 87.101 | 89.125 | 92.969 | 95.417 | 90.299 | 88.109 | 136.977 | 120.344 | 106.478 | 93.644 | 93.731 | 80.577 | 79.195 | 67.977 | 50.03 | 68.145 | 68.596 | 78.833 | 51.831 | 64.499 | 142.795 | 42.046 | 44.231 | 40.357 | 42.42 | 36.663 | 43.599 | 34.028 | 30.338 | 33.802 | 41.384 | 29.039 | 24.642 | 31.13 | 36.534 | 30.828 | 34.962 | 32.992 | 37.938 | 38.367 | 39.676 | 35.708 | 43.397 | 40.856 | 41.061 | 42.14 | 45.901 | 36.427 | 33.235 | 28.655 | 29.9 | 26.708 | 26.052 | 23.855 | 28.965 | 23.432 | 22.092 | 20.991 | 23.549 | 22.292 | 19.19 | 18.292 | 20.824 | 18.442 | 20.463 | 18.803 | 22.09 | 21.357 | 22.27 | 19.123 | 23.403 | 21.636 | 20.515 | 19.762 | 20.677 | 15.762 | 14.264 | 12.966 | 13.277 | 11.458 | 10.601 | 9.375 | 9.307 | 8.588 | 5.995 | 6.575 | 7.622 | 5.561 | 4.766 | 4.352 | 4.823 | 4.419 | 25.3 | 3.8 | 4.1 | 3.6 | 3.4 | 3.1 | 3.3 | 3.1 | 2.9 | 2.4 | 1.6 | 3 | 2.8 | 2.7 | 2.7 | 2.6 | 2.3 | 2.2 | 2.2 | 2.1 | 2 | 1.9 | 1.8 | 1.7 | 1.5 | 1.1 | 1 | 1.1 | -0.2 | 1 | 1.1 | 1 | 1 | 1 | -0.7 | 0.7 | 0.3 | 0.7 | 1.3 | 1 | 0.9 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.058 | 0.066 | 0.06 | 0.046 | 0.047 | 0.063 | 0.058 | 0.053 | 0.056 | 0.057 | 0.06 | 0.061 | 0.059 | 0.088 | 0.078 | 0.072 | 0.064 | 0.063 | 0.055 | 0.057 | 0.05 | 0.036 | 0.054 | 0.058 | 0.068 | 0.044 | 0.057 | 0.131 | 0.039 | 0.039 | 0.037 | 0.04 | 0.034 | 0.039 | 0.035 | 0.037 | 0.041 | 0.048 | 0.036 | 0.03 | 0.038 | 0.04 | 0.034 | 0.039 | 0.038 | 0.042 | 0.042 | 0.043 | 0.038 | 0.046 | 0.044 | 0.042 | 0.046 | 0.048 | 0.04 | 0.038 | 0.034 | 0.035 | 0.034 | 0.034 | 0.032 | 0.04 | 0.035 | 0.033 | 0.032 | 0.036 | 0.035 | 0.033 | 0.033 | 0.04 | 0.039 | 0.043 | 0.04 | 0.046 | 0.049 | 0.053 | 0.045 | 0.054 | 0.052 | 0.053 | 0.051 | 0.058 | 0.055 | 0.054 | 0.055 | 0.058 | 0.052 | 0.052 | 0.05 | 0.049 | 0.047 | 0.037 | 0.045 | 0.05 | 0.038 | 0.035 | 0.034 | 0.038 | 0.036 | 0.209 | 0.032 | 0.033 | 0.03 | 0.033 | 0.034 | 0.036 | 0.036 | 0.037 | 0.034 | 0.023 | 0.042 | 0.041 | 0.043 | 0.041 | 0.042 | 0.039 | 0.038 | 0.037 | 0.034 | 0.035 | 0.035 | 0.034 | 0.035 | 0.034 | 0.029 | 0.027 | 0.03 | -0.005 | 0.029 | 0.031 | 0.029 | 0.028 | 0.03 | -0.021 | 0.021 | 0.009 | 0.02 | 0.033 | 0.026 | 0.025 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 5.39 | 6.04 | 5.17 | 3.76 | 3.8 | 4.73 | 4.37 | 3.71 | 3.81 | 3.97 | 4.08 | 3.86 | 3.74 | 5.82 | 4.83 | 4.22 | 3.73 | 3.74 | 3.21 | 3.16 | 2.73 | 2.01 | 2.74 | 2.76 | 3.19 | 2.1 | 2.62 | 5.8 | 1.72 | 1.81 | 1.65 | 1.74 | 1.51 | 1.79 | 1.4 | 1.25 | 1.4 | 1.71 | 1.2 | 1.03 | 1.32 | 1.55 | 1.31 | 1.49 | 1.42 | 1.64 | 1.67 | 1.74 | 1.55 | 1.64 | 1.54 | 1.55 | 1.46 | 1.52 | 1.2 | 1.1 | 0.95 | 0.99 | 0.89 | 0.87 | 0.79 | 0.96 | 0.73 | 0.69 | 0.7 | 0.78 | 0.74 | 0.64 | 0.61 | 0.69 | 0.6 | 0.67 | 0.61 | 0.72 | 0.71 | 0.74 | 0.64 | 0.78 | 0.68 | 0.65 | 0.63 | 0.71 | 0.54 | 0.49 | 0.45 | 0.46 | 0.4 | 0.37 | 0.33 | 0.33 | 0.34 | 0.26 | 0.14 | 0.33 | 0.13 | 0.21 | 0.19 | 0.21 | 0.098 | 1.12 | 0.088 | 0.19 | 0.083 | 0.078 | 0.073 | 0.15 | 0.073 | 0.068 | 0.055 | 0.075 | 0.068 | 0.065 | 0.063 | 0.13 | 0.06 | 0.055 | 0.053 | 0.11 | 0.05 | 0.048 | 0.045 | 0.088 | 0.04 | 0.035 | 0.025 | 0.05 | 0.028 | -0.01 | 0.025 | 0.053 | 0.025 | 0.025 | 0.025 | -0.036 | 0.018 | 0.008 | 0.015 | 0.058 | 0.023 | 0.02 | 0.018 | 0 | 0.008 | 0.025 | 0.023 | 0 | 0.02 | 0.023 | 0.02 | 0 | 0.013 | 0.015 | 0.01 | 0 | 0.002 | 0.004 | 0.004 |
EPS Diluted
| 5.33 | 5.98 | 5.13 | 3.74 | 3.76 | 4.68 | 4.33 | 3.68 | 3.76 | 3.93 | 4.04 | 3.83 | 3.7 | 5.74 | 4.78 | 4.18 | 3.67 | 3.68 | 3.16 | 3.11 | 2.66 | 1.96 | 2.69 | 2.71 | 3.1 | 2.05 | 2.56 | 5.66 | 1.67 | 1.76 | 1.61 | 1.69 | 1.47 | 1.75 | 1.38 | 1.23 | 1.37 | 1.68 | 1.18 | 1.01 | 1.29 | 1.49 | 1.19 | 1.38 | 1.33 | 1.56 | 1.62 | 1.69 | 1.49 | 1.59 | 1.45 | 1.51 | 1.41 | 1.44 | 1.16 | 1.08 | 0.92 | 0.99 | 0.87 | 0.85 | 0.78 | 0.96 | 0.72 | 0.68 | 0.69 | 0.78 | 0.73 | 0.63 | 0.6 | 0.69 | 0.59 | 0.65 | 0.6 | 0.72 | 0.69 | 0.72 | 0.62 | 0.78 | 0.66 | 0.63 | 0.61 | 0.71 | 0.53 | 0.48 | 0.44 | 0.46 | 0.39 | 0.36 | 0.32 | 0.33 | 0.33 | 0.25 | 0.14 | 0.33 | 0.13 | 0.21 | 0.19 | 0.21 | 0.095 | 1.1 | 0.085 | 0.19 | 0.08 | 0.078 | 0.07 | 0.15 | 0.07 | 0.065 | 0.055 | 0.075 | 0.068 | 0.065 | 0.063 | 0.13 | 0.06 | 0.055 | 0.053 | 0.11 | 0.05 | 0.048 | 0.045 | 0.088 | 0.04 | 0.035 | 0.025 | 0.05 | 0.028 | -0.01 | 0.025 | 0.053 | 0.025 | 0.025 | 0.025 | -0.036 | 0.018 | 0.008 | 0.015 | 0.058 | 0.023 | 0.02 | 0.018 | 0 | 0.008 | 0.025 | 0.023 | 0 | 0.02 | 0.023 | 0.02 | 0 | 0.013 | 0.015 | 0.01 | 0 | 0.002 | 0.004 | 0.004 |
EBITDA
| 214.519 | 233.51 | 216.419 | 169.328 | 172.596 | 184.105 | 190.254 | 166.799 | 167.906 | 155.034 | 159.572 | 156.783 | 159.621 | 143.805 | 182.668 | 173.773 | 164.568 | 162.476 | 140.835 | 138.154 | 126.919 | 108.176 | 116.106 | 121.115 | 118.347 | 98.973 | 122.511 | 106.52 | 84.892 | 97.956 | 84.957 | 98.387 | 87.721 | 99.723 | 80.308 | 70.153 | 79.318 | 91.064 | 69.782 | 64.323 | 77.295 | 87.318 | 78.449 | 82.684 | 74.133 | 81.646 | 82.387 | 82.91 | 77.976 | 90.776 | 86.549 | 89.304 | 89.182 | 92.232 | 76.562 | 73.495 | 65.179 | 68.641 | 62.064 | 61.544 | 57.928 | 62.374 | 56.792 | 57.038 | 53.344 | 59.18 | 55.805 | 50.622 | 45.425 | 48.248 | 44.166 | 46.019 | 47.041 | 50.945 | 44.936 | 47.169 | 41.023 | 48.547 | 46.717 | 44.943 | 44.223 | 42.637 | 29.594 | 27.341 | 24.402 | 24.941 | 20.893 | 19.722 | 17.454 | 18.188 | 17.653 | 15.52 | 13.779 | 14.599 | 13.793 | 10.908 | 10.908 | 11.946 | 10.758 | 11 | 10.3 | 10.8 | 10 | 9.4 | 7.9 | 8 | 7.5 | 7.4 | 6.3 | 4.9 | 7.2 | 6.6 | 6.1 | 6 | 5.8 | 5.4 | 4.9 | 4.9 | 4.9 | 4.6 | 4.4 | 4.2 | 4.2 | 3.5 | 3.2 | 3.6 | 2.9 | 2.5 | 2.5 | 2.7 | 2.4 | 2.6 | 2.4 | 1.9 | 1.9 | 1.4 | 1.7 | 2.7 | 2.3 | 1.6 | 1.9 | -104.9 | 36.2 | 38.4 | 35.5 | -95.2 | 33.7 | 33.7 | 34.1 | -79.8 | 29.7 | 29.2 | 26.1 | -70.1 | 24.9 | 24.3 | 22.8 |
EBITDA Ratio
| 0.104 | 0.115 | 0.139 | 0.092 | 0.093 | 0.108 | 0.109 | 0.079 | 0.105 | 0.094 | 0.101 | 0.106 | 0.107 | 0.092 | 0.118 | 0.118 | 0.113 | 0.109 | 0.096 | 0.099 | 0.093 | 0.059 | 0.092 | 0.102 | 0.102 | 0.085 | 0.109 | 0.098 | 0.078 | 0.086 | 0.078 | 0.093 | 0.082 | 0.09 | 0.082 | 0.084 | 0.096 | 0.105 | 0.085 | 0.079 | 0.095 | 0.096 | 0.087 | 0.092 | 0.086 | 0.089 | 0.091 | 0.089 | 0.084 | 0.096 | 0.093 | 0.092 | 0.096 | 0.081 | 0.084 | 0.085 | 0.078 | 0.081 | 0.079 | 0.079 | 0.078 | 0.089 | 0.087 | 0.085 | 0.082 | 0.09 | 0.089 | 0.089 | 0.083 | 0.093 | 0.094 | 0.097 | 0.101 | 0.107 | 0.104 | 0.113 | 0.098 | 0.113 | 0.113 | 0.115 | 0.114 | 0.119 | 0.103 | 0.104 | 0.104 | 0.109 | 0.094 | 0.096 | 0.091 | 0.095 | 0.097 | 0.096 | 0.094 | 0.095 | 0.093 | 0.09 | 0.086 | 0.093 | 0.088 | 0.091 | 0.086 | 0.086 | 0.084 | 0.087 | 0.085 | 0.088 | 0.088 | 0.094 | 0.089 | 0.07 | 0.102 | 0.096 | 0.097 | 0.092 | 0.093 | 0.091 | 0.085 | 0.083 | 0.08 | 0.08 | 0.08 | 0.08 | 0.086 | 0.08 | 0.084 | 0.123 | 0.08 | 0.118 | 0.072 | 0.075 | 0.069 | 0.073 | 0.072 | 0.058 | 0.057 | 0.04 | 0.048 | 0.069 | 0.06 | 0.045 | 0.055 | -2.914 | 1 | 1 | 1 | -2.587 | 1 | 1 | 1 | -2.361 | 1 | 1 | 1 | -2.635 | 1 | 1 | 1 |