
Commercial Metals Company
NYSE:CMC
46.15 (USD) • At close May 8, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 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 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,754.376 | 1,909.602 | 1,996.149 | 2,078.485 | 1,848.287 | 2,003.051 | 2,209.228 | 2,344.989 | 2,018.003 | 2,227.313 | 2,407.065 | 2,515.727 | 2,008.888 | 1,981.801 | 2,030.646 | 1,845.041 | 1,462.27 | 1,391.803 | 1,409.132 | 1,341.683 | 1,340.963 | 1,384.708 | 1,543.005 | 1,605.872 | 1,402.783 | 1,277.342 | 1,308.438 | 1,204.484 | 1,054.268 | 1,238.519 | 962.375 | 1,044.713 | 862.298 | 994.091 | 1,208.58 | 1,227.39 | 1,019.697 | 1,154.859 | 1,411.496 | 1,506.002 | 1,391.117 | 1,679.99 | 1,903.196 | 1,738.593 | 1,597.461 | 1,617.075 | 1,576.369 | 1,752.542 | 1,688.657 | 1,749.515 | 1,878.147 | 2,006.729 | 1,956.744 | 1,986.82 | 2,267.62 | 2,062.683 | 1,781.65 | 1,775.092 | 1,816.247 | 1,765.154 | 1,322.443 | 1,402.258 | 1,461.816 | 1,258.237 | 1,507.46 | 2,372.83 | 3,146.476 | 2,910.73 | 2,254.168 | 2,116.004 | 1,980.993 | 2,345.703 | 1,908.314 | 1,892.719 | 2,249.44 | 2,021.299 | 1,639.487 | 1,645.698 | 1,740.061 | 1,726.251 | 1,597.313 | 1,529.072 | 1,463.054 | 1,407.206 | 1,068.06 | 830.007 | 804.75 | 774.148 | 660.809 | 629.059 | 672.57 | 642.908 | 566.419 | 564.88 | 646.256 | 622.09 | 578.33 | 594.54 | 710.16 | 701.209 | 637.624 | 612.4 | 569.3 | 583.2 | 550.5 | 549.4 | 652.8 | 606.1 | 568.2 | 550.5 | 612 | 589.6 | 525.8 | 531 | 574.9 | 639.1 | 518.2 | 590.2 | 595.9 | 574.2 | 533 | 413.7 | 449.4 | 442.8 | 392.2 | 381.8 | 390.5 | 438.4 | 413.4 | 326.2 | 348.2 | 290.4 | 265.8 | 261.4 | 303.9 | 288 | 279.9 | 289.5 | 293.7 | 285.4 | 277.3 | 280.8 | 326.1 | 334.9 | 315.9 | 326.1 | 298.4 | 300.2 | 295.7 | 234.9 | 233 | 230.5 | 202.3 | 207 | 229.4 | 241.3 | 214 | 200.7 | 229.4 |
Cost of Revenue
| 1,534.829 | 1,601.722 | 1,673.087 | 1,738.086 | 1,552.046 | 1,604.068 | 1,784.142 | 1,862.299 | 1,621.763 | 1,719.414 | 1,899.251 | 1,956.459 | 1,614.965 | 1,586.41 | 1,686.973 | 1,533.768 | 1,228.343 | 1,174.819 | 1,145.725 | 1,116.353 | 1,123.096 | 1,146.514 | 1,290.346 | 1,364.242 | 1,252.493 | 1,118.433 | 1,125.027 | 1,035.914 | 927.101 | 933.515 | 880.568 | 896.277 | 725.051 | 870.278 | 1,040.485 | 1,051.91 | 884.876 | 997.242 | 1,279.687 | 1,313.854 | 1,244.042 | 1,500.067 | 1,717.118 | 1,560.174 | 1,455.105 | 1,440.202 | 1,422.111 | 1,577.024 | 1,549.291 | 1,562.85 | 1,698.168 | 1,822.52 | 1,773.966 | 1,814.284 | 2,096.618 | 1,861.125 | 1,693.047 | 1,633.492 | 1,657.491 | 1,645.25 | 1,313.829 | 1,294.495 | 1,304.12 | 1,078.854 | 1,373.37 | 2,106.146 | 2,836.715 | 2,617.232 | 2,016.397 | 1,855.38 | 1,679.73 | 2,027.843 | 1,656.237 | 1,605.182 | 1,906.485 | 1,756.734 | 1,388.883 | 1,424.73 | 1,511.864 | 1,496.719 | 1,388.792 | 1,296.108 | 1,275.684 | 1,205.037 | 939.445 | 737.488 | 719.098 | 699.732 | 592.897 | 575.119 | 600.254 | 559.484 | 491.547 | 486.785 | 612.194 | 521.994 | 503.068 | 506.644 | 609.308 | 597.354 | 542 | 518.7 | 471.5 | 492.9 | 468.8 | 463.4 | 549.4 | 520.6 | 490.1 | 475.4 | 532.7 | 512.6 | 456.4 | 458.6 | 497.8 | 562.7 | 446.7 | 519.7 | 531.8 | 503.3 | 461.9 | 357.5 | 396.7 | 391.8 | 349.9 | 336.2 | 346.3 | 392.6 | 371.2 | 287.1 | 304.3 | 253.8 | 234.2 | 225.6 | 267.2 | 252.8 | 248.3 | 252.4 | 253.2 | 244.7 | 239.6 | 241 | 283.3 | 299.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 219.547 | 307.88 | 323.062 | 340.399 | 296.241 | 398.983 | 425.086 | 482.69 | 396.24 | 507.899 | 507.814 | 559.268 | 393.923 | 395.391 | 343.673 | 311.273 | 233.927 | 216.984 | 263.407 | 225.33 | 217.867 | 238.194 | 252.659 | 241.63 | 150.29 | 158.909 | 183.411 | 168.57 | 127.167 | 305.004 | 81.807 | 148.436 | 137.247 | 123.813 | 168.095 | 175.48 | 134.821 | 157.617 | 131.809 | 192.148 | 147.075 | 179.923 | 186.078 | 178.419 | 142.356 | 176.873 | 154.258 | 175.518 | 139.366 | 186.665 | 179.979 | 184.209 | 182.778 | 172.536 | 171.002 | 201.558 | 88.603 | 141.6 | 158.756 | 119.904 | 8.614 | 107.763 | 157.696 | 179.383 | 134.09 | 266.684 | 309.761 | 293.498 | 237.771 | 260.624 | 301.263 | 317.86 | 252.077 | 287.537 | 342.955 | 264.565 | 250.604 | 220.968 | 228.197 | 229.532 | 208.521 | 232.964 | 187.37 | 202.169 | 128.615 | 92.519 | 85.652 | 74.416 | 67.912 | 53.94 | 72.316 | 83.424 | 74.872 | 78.095 | 34.062 | 100.096 | 75.262 | 87.896 | 100.852 | 103.855 | 95.624 | 93.7 | 97.8 | 90.3 | 81.7 | 86 | 103.4 | 85.5 | 78.1 | 75.1 | 79.3 | 77 | 69.4 | 72.4 | 77.1 | 76.4 | 71.5 | 70.5 | 64.1 | 70.9 | 71.1 | 56.2 | 52.7 | 51 | 42.3 | 45.6 | 44.2 | 45.8 | 42.2 | 39.1 | 43.9 | 36.6 | 31.6 | 35.8 | 36.7 | 35.2 | 31.6 | 37.1 | 40.5 | 40.7 | 37.7 | 39.8 | 42.8 | 35.6 | 315.9 | 326.1 | 298.4 | 300.2 | 295.7 | 234.9 | 233 | 230.5 | 202.3 | 207 | 229.4 | 241.3 | 214 | 200.7 | 229.4 |
Gross Profit Ratio
| 0.125 | 0.161 | 0.162 | 0.164 | 0.16 | 0.199 | 0.192 | 0.206 | 0.196 | 0.228 | 0.211 | 0.222 | 0.196 | 0.2 | 0.169 | 0.169 | 0.16 | 0.156 | 0.187 | 0.168 | 0.162 | 0.172 | 0.164 | 0.15 | 0.107 | 0.124 | 0.14 | 0.14 | 0.121 | 0.246 | 0.085 | 0.142 | 0.159 | 0.125 | 0.139 | 0.143 | 0.132 | 0.136 | 0.093 | 0.128 | 0.106 | 0.107 | 0.098 | 0.103 | 0.089 | 0.109 | 0.098 | 0.1 | 0.083 | 0.107 | 0.096 | 0.092 | 0.093 | 0.087 | 0.075 | 0.098 | 0.05 | 0.08 | 0.087 | 0.068 | 0.007 | 0.077 | 0.108 | 0.143 | 0.089 | 0.112 | 0.098 | 0.101 | 0.105 | 0.123 | 0.152 | 0.136 | 0.132 | 0.152 | 0.152 | 0.131 | 0.153 | 0.134 | 0.131 | 0.133 | 0.131 | 0.152 | 0.128 | 0.144 | 0.12 | 0.111 | 0.106 | 0.096 | 0.103 | 0.086 | 0.108 | 0.13 | 0.132 | 0.138 | 0.053 | 0.161 | 0.13 | 0.148 | 0.142 | 0.148 | 0.15 | 0.153 | 0.172 | 0.155 | 0.148 | 0.157 | 0.158 | 0.141 | 0.137 | 0.136 | 0.13 | 0.131 | 0.132 | 0.136 | 0.134 | 0.12 | 0.138 | 0.119 | 0.108 | 0.123 | 0.133 | 0.136 | 0.117 | 0.115 | 0.108 | 0.119 | 0.113 | 0.104 | 0.102 | 0.12 | 0.126 | 0.126 | 0.119 | 0.137 | 0.121 | 0.122 | 0.113 | 0.128 | 0.138 | 0.143 | 0.136 | 0.142 | 0.131 | 0.106 | 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 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 227.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.144 | 118.05 | 123.891 | 126.521 | 146.341 | 145.597 | 121.575 | 123.6 | 134.953 | 108.509 | 147.488 | 140.954 | 174.834 | 169.974 | 172.884 | 153.51 | 209.494 | 190.882 | 157.411 | 149.999 | 144.201 | 162.887 | 141.543 | 135.179 | 139.163 | 130.51 | 118.623 | 106.734 | 95.367 | 106.192 | 113.63 | 109.805 | 101.669 | 114.066 | 87.195 | 64.62 | 65.815 | 64.565 | 59.702 | 53.226 | 66.26 | 58.133 | 59.203 | 58.889 | 68.431 | 55.396 | 47.95 | 55.672 | 69.847 | 54.758 | 55.8 | 55.3 | 49.7 | 54.5 | 52.2 | 51.7 | 51.5 | 51.1 | 48.9 | 46.9 | 44.5 | 47.2 | 43.3 | 43.7 | 41.8 | 43.2 | 41 | 39.1 | 34.9 | 39.7 | 40 | 29.7 | 28.5 | 29.1 | 26.5 | 27.3 | 0 | 26.3 | 25 | 24.9 | 0 | 23.1 | 22.1 | 22.9 | 0 | 22.9 | 21.5 | 23.6 | 0 | 23.2 | 21.4 | 21.4 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 0 | 0 | 4.509 | 0 | 0.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 167.56 | 177.858 | 167.13 | 167.975 | 167.444 | 162.532 | 173.8 | 163.742 | 150.805 | 156.355 | 153.865 | 139.556 | 127.985 | 122.595 | 136.818 | 134.357 | 120.829 | 113.627 | 161.54 | 115.965 | 115.538 | 110.999 | 131.867 | 115.446 | 98.726 | 117.217 | 95.443 | 101.422 | 108.477 | 96.111 | 101.734 | 93.345 | 94.044 | 108.867 | 126.417 | 114.841 | 93.918 | 101.908 | 109.943 | 110.347 | 109.602 | 113.383 | 117.629 | 121.402 | 106.258 | 108.674 | 104.006 | 121.731 | 114.635 | 124.609 | 118.144 | 118.05 | 123.891 | 126.521 | 146.341 | 145.597 | 121.575 | 123.6 | 134.953 | 108.509 | 147.488 | 140.954 | 174.834 | 169.974 | 172.884 | 153.51 | 209.494 | 190.882 | 157.411 | 149.999 | 144.201 | 162.887 | 141.543 | 135.179 | 139.163 | 130.51 | 118.623 | 106.734 | 95.367 | 106.192 | 113.63 | 109.805 | 101.669 | 114.066 | 87.195 | 64.62 | 65.815 | 64.565 | 60.132 | 53.226 | 66.26 | 62.642 | 59.203 | 59.434 | 68.431 | 55.396 | 47.95 | 55.672 | 69.847 | 54.758 | 55.8 | 55.3 | 49.7 | 51.3 | 52.2 | 51.7 | 51.5 | 51.1 | 48.9 | 46.9 | 44.5 | 47.2 | 43.3 | 43.7 | 41.8 | 43.2 | 41 | 39.1 | 34.9 | 39.7 | 40 | 29.7 | 28.5 | 29.1 | 26.5 | 27.3 | 23 | 26.3 | 25 | 24.9 | 24 | 23.1 | 22.1 | 22.9 | 22.2 | 22.9 | 21.5 | 23.6 | 22.2 | 23.2 | 21.4 | 21.4 | 21.7 | 21 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.264 | 17.203 | 17.009 | 17.052 | 17.004 | 16.779 | 16.5 | 16.3 | 15.5 | 0 | 11.6 | 11.9 | 12.8 | 11.7 | 11.7 | 11.3 | 11.1 | 11 | 10.9 | 10.7 | 10.3 | 10.2 | 10.5 | 10.6 | 10.2 | 8.9 | 10.8 | 8.2 | 7.7 | 7.9 | 7.2 | 7.2 | 6.9 | 6.8 | 6.9 | 6.8 | 6.5 | 6.7 | 6.3 | 6.1 | 6 | 6 | 5.8 | 5.8 | 5.6 | 5.8 | 5.5 | 5.3 | 5.1 | 5 | 0 | 0 | -1,094.8 | 0 | 0 | 0 | -858.5 | 0 | 0 | 0 | -866.8 | 0 | 0 | 0 | -1,005.5 |
Operating Expenses
| 167.56 | 177.858 | 167.13 | 167.975 | 167.444 | 162.532 | 178.919 | 163.742 | 150.805 | 156.355 | 153.865 | 139.556 | 127.985 | 122.595 | 136.818 | 134.357 | 120.829 | 113.627 | 161.54 | 115.965 | 115.538 | 110.999 | 131.867 | 115.446 | 98.726 | 117.217 | 95.443 | 101.422 | 108.477 | 96.111 | 101.734 | 93.345 | 94.044 | 108.867 | 126.417 | 114.841 | 93.918 | 101.908 | 109.943 | 110.347 | 109.602 | 113.383 | 117.629 | 121.402 | 106.258 | 108.674 | 107.636 | 121.731 | 114.635 | 124.609 | 118.144 | 118.05 | 123.891 | 126.521 | 146.341 | 145.597 | 121.575 | 123.6 | 134.953 | 108.509 | 147.488 | 140.954 | 174.834 | 169.974 | 172.884 | 153.51 | 209.494 | 190.882 | 157.411 | 149.999 | 144.201 | 162.887 | 141.543 | 135.179 | 139.163 | 130.51 | 118.623 | 106.734 | 95.367 | 106.192 | 113.63 | 109.805 | 101.669 | 114.066 | 87.195 | 64.62 | 65.815 | 64.565 | 59.702 | 53.226 | 66.26 | 58.133 | 59.203 | 58.889 | 17.167 | 72.599 | 64.959 | 72.724 | 86.851 | 71.537 | 72.3 | 71.6 | 65.2 | 67.6 | 63.8 | 63.6 | 64.3 | 62.8 | 60.6 | 58.2 | 55.6 | 58.2 | 54.2 | 54.4 | 52.1 | 53.4 | 51.5 | 49.7 | 45.1 | 48.6 | 50.8 | 37.9 | 36.2 | 37 | 33.7 | 34.5 | 29.9 | 33.1 | 31.9 | 31.7 | 30.5 | 29.8 | 28.4 | 29 | 28.2 | 28.9 | 27.3 | 29.4 | 27.8 | 29 | 26.9 | 26.7 | 26.8 | 26 | 0 | 0 | -1,094.8 | 0 | 0 | 0 | -858.5 | 0 | 0 | 0 | -866.8 | 0 | 0 | 0 | -1,005.5 |
Operating Income
| 51.987 | 130.022 | 155.932 | 172.424 | 128.797 | 236.451 | 243.454 | 318.948 | 245.435 | 351.544 | 353.949 | 419.712 | 265.938 | 272.796 | 207.438 | 176.916 | 113.098 | 103.357 | 101.337 | 109.365 | 102.329 | 127.195 | 120.792 | 126.184 | 51.564 | 41.692 | 87.968 | 67.148 | 18.69 | 46.907 | -19.927 | 55.021 | 43.203 | 21.464 | 41.678 | 60.639 | 40.903 | 55.709 | -3.057 | 81.801 | 37.473 | 66.54 | 68.449 | 57.017 | 36.098 | 68.199 | 50.252 | 53.787 | 24.731 | 62.056 | 61.835 | 66.159 | 58.887 | 46.015 | 24.661 | 69.842 | -29.05 | 39.487 | 23.803 | 11.395 | -138.874 | -25.422 | -17.138 | 17.501 | -16.449 | 113.174 | 100.267 | 102.616 | 80.36 | 110.625 | 157.062 | 154.973 | 114.707 | 147.975 | 203.792 | 134.055 | 131.981 | 114.234 | 132.83 | 123.34 | 94.891 | 123.159 | 85.701 | 88.103 | 41.42 | 25.107 | 19.837 | 9.851 | 7.788 | 7.493 | 6.056 | 29.474 | 15.669 | 18.661 | 16.895 | 27.497 | 10.303 | 15.172 | 14.001 | 32.318 | 23.324 | 22.1 | 32.6 | 25.6 | 17.9 | 22.4 | 39.1 | 22.7 | 17.5 | 16.9 | 23.7 | 18.8 | 15.2 | 18 | 25 | 23 | 20 | 20.8 | 19 | 22.3 | 20.3 | 18.3 | 16.5 | 14 | 8.6 | 11.1 | 14.3 | 12.7 | 10.3 | 7.4 | 13.4 | 6.8 | 3.2 | 6.8 | 8.5 | 6.3 | 4.3 | 7.7 | 12.7 | 11.7 | 10.8 | 13.1 | 16 | 9.6 | 315.9 | 326.1 | -796.4 | 300.2 | 295.7 | 234.9 | -625.5 | 230.5 | 202.3 | 207 | -637.4 | 241.3 | 214 | 200.7 | -776.1 |
Operating Income Ratio
| 0.03 | 0.068 | 0.078 | 0.083 | 0.07 | 0.118 | 0.11 | 0.136 | 0.122 | 0.158 | 0.147 | 0.167 | 0.132 | 0.138 | 0.102 | 0.096 | 0.077 | 0.074 | 0.072 | 0.082 | 0.076 | 0.092 | 0.078 | 0.079 | 0.037 | 0.033 | 0.067 | 0.056 | 0.018 | 0.038 | -0.021 | 0.053 | 0.05 | 0.022 | 0.034 | 0.049 | 0.04 | 0.048 | -0.002 | 0.054 | 0.027 | 0.04 | 0.036 | 0.033 | 0.023 | 0.042 | 0.032 | 0.031 | 0.015 | 0.035 | 0.033 | 0.033 | 0.03 | 0.023 | 0.011 | 0.034 | -0.016 | 0.022 | 0.013 | 0.006 | -0.105 | -0.018 | -0.012 | 0.014 | -0.011 | 0.048 | 0.032 | 0.035 | 0.036 | 0.052 | 0.079 | 0.066 | 0.06 | 0.078 | 0.091 | 0.066 | 0.081 | 0.069 | 0.076 | 0.071 | 0.059 | 0.081 | 0.059 | 0.063 | 0.039 | 0.03 | 0.025 | 0.013 | 0.012 | 0.012 | 0.009 | 0.046 | 0.028 | 0.033 | 0.026 | 0.044 | 0.018 | 0.026 | 0.02 | 0.046 | 0.037 | 0.036 | 0.057 | 0.044 | 0.033 | 0.041 | 0.06 | 0.037 | 0.031 | 0.031 | 0.039 | 0.032 | 0.029 | 0.034 | 0.043 | 0.036 | 0.039 | 0.035 | 0.032 | 0.039 | 0.038 | 0.044 | 0.037 | 0.032 | 0.022 | 0.029 | 0.037 | 0.029 | 0.025 | 0.023 | 0.038 | 0.023 | 0.012 | 0.026 | 0.028 | 0.022 | 0.015 | 0.027 | 0.043 | 0.041 | 0.039 | 0.047 | 0.049 | 0.029 | 1 | 1 | -2.669 | 1 | 1 | 1 | -2.685 | 1 | 1 | 1 | -2.779 | 1 | 1 | 1 | -3.383 |
Total Other Income Expenses Net
| -15.887 | -361.322 | -22.182 | -12.117 | -11.878 | -11.756 | -5.546 | -8.878 | -9.945 | -13.045 | -15.328 | -14.693 | 243.808 | -11.035 | -14.681 | -8.333 | -25.924 | -17.853 | -15.06 | -21.392 | -15.888 | -17.108 | -18.086 | -18.528 | -18.495 | -16.663 | -30.026 | -11.511 | -7.181 | -6.611 | -36.775 | -12.448 | -12.439 | -13.325 | -52.593 | -14.852 | -27.99 | -18.304 | -3.848 | -20.519 | -19.252 | -19.057 | -7.572 | -18.849 | -18.977 | -19.408 | -32.421 | -18.043 | -16.49 | 9.064 | -18.158 | -19.605 | -16.043 | -16.297 | -134.744 | -10.637 | -17.862 | -17.871 | -17.637 | -18.184 | -20.236 | -19.451 | -14.688 | -18.433 | -17.762 | -26.083 | -15.978 | -15.827 | -14.033 | -12.425 | -9.623 | -9.631 | -8.545 | 0.084 | -8.753 | -6.94 | -6.952 | -6.924 | -7.761 | -7.608 | -8.517 | -7.301 | -8.376 | -7.739 | -7.175 | -5.094 | -2.572 | -4.878 | -3.131 | -3.994 | 7.338 | -4.575 | -5.069 | -4.416 | 6.229 | -10.411 | -8.038 | -18.347 | 5.784 | -11.663 | -6.824 | -5.8 | -5.9 | -8.1 | -4.5 | -4.9 | -14.9 | -4.7 | -4.4 | -4.1 | -3.6 | -3.9 | -3.8 | -3.5 | -3.9 | -4.2 | -4.2 | -3.7 | -3.9 | -4.2 | -4.2 | -9.6 | -2.7 | -2.8 | -1.9 | -1.9 | -2.1 | -2.2 | -2.5 | -2.8 | -2.8 | -2.3 | -2.5 | -2.3 | -2.3 | -2 | -2 | -2.2 | -1.6 | -2.1 | -2.5 | -2.4 | -5.3 | -0.1 | -315.9 | -326.1 | 796.4 | -300.2 | -295.7 | -234.9 | 625.5 | -230.5 | -202.3 | -207 | 637.4 | -241.3 | -214 | -200.7 | 776.1 |
Income Before Tax
| 36.1 | -231.3 | 133.75 | 160.307 | 116.919 | 224.695 | 237.908 | 310.07 | 235.49 | 338.499 | 338.621 | 405.019 | 509.746 | 261.761 | 192.757 | 168.583 | 87.174 | 85.504 | 86.277 | 87.973 | 86.441 | 110.087 | 102.706 | 107.656 | 33.069 | 25.029 | 57.942 | 55.637 | 11.509 | 40.296 | -56.702 | 42.573 | 30.764 | 8.139 | -10.915 | 45.787 | 12.913 | 37.405 | -6.905 | 61.282 | 18.221 | 47.483 | 60.877 | 38.168 | 17.121 | 48.791 | 17.831 | 35.744 | 8.241 | 71.12 | 43.677 | 46.554 | 42.844 | 29.718 | -110.083 | 59.205 | -46.912 | 21.616 | 6.166 | -6.789 | -159.11 | -44.873 | -31.826 | -0.932 | -34.211 | 87.091 | 84.289 | 86.789 | 66.327 | 98.2 | 147.439 | 145.342 | 106.162 | 148.059 | 195.039 | 127.115 | 125.029 | 107.31 | 125.069 | 115.732 | 86.374 | 115.858 | 77.325 | 80.364 | 34.245 | 20.013 | 17.265 | 4.973 | 4.657 | 3.499 | 13.394 | 24.899 | 10.6 | 14.245 | 23.124 | 17.086 | 2.265 | -3.175 | 19.785 | 20.655 | 16.5 | 16.3 | 26.7 | 17.5 | 13.4 | 17.5 | 24.2 | 18 | 13.1 | 12.8 | 20.1 | 14.9 | 11.4 | 14.5 | 21.1 | 18.8 | 15.8 | 17.1 | 15.1 | 18.1 | 16.1 | 8.7 | 13.8 | 11.2 | 6.7 | 9.2 | 12.2 | 10.5 | 7.8 | 4.6 | 10.6 | 4.5 | 0.7 | 4.5 | 6.2 | 4.3 | 2.3 | 5.5 | 11.1 | 9.6 | 8.3 | 10.7 | 10.7 | 9.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.021 | -0.121 | 0.067 | 0.077 | 0.063 | 0.112 | 0.108 | 0.132 | 0.117 | 0.152 | 0.141 | 0.161 | 0.254 | 0.132 | 0.095 | 0.091 | 0.06 | 0.061 | 0.061 | 0.066 | 0.064 | 0.08 | 0.067 | 0.067 | 0.024 | 0.02 | 0.044 | 0.046 | 0.011 | 0.033 | -0.059 | 0.041 | 0.036 | 0.008 | -0.009 | 0.037 | 0.013 | 0.032 | -0.005 | 0.041 | 0.013 | 0.028 | 0.032 | 0.022 | 0.011 | 0.03 | 0.011 | 0.02 | 0.005 | 0.041 | 0.023 | 0.023 | 0.022 | 0.015 | -0.049 | 0.029 | -0.026 | 0.012 | 0.003 | -0.004 | -0.12 | -0.032 | -0.022 | -0.001 | -0.023 | 0.037 | 0.027 | 0.03 | 0.029 | 0.046 | 0.074 | 0.062 | 0.056 | 0.078 | 0.087 | 0.063 | 0.076 | 0.065 | 0.072 | 0.067 | 0.054 | 0.076 | 0.053 | 0.057 | 0.032 | 0.024 | 0.021 | 0.006 | 0.007 | 0.006 | 0.02 | 0.039 | 0.019 | 0.025 | 0.036 | 0.027 | 0.004 | -0.005 | 0.028 | 0.029 | 0.026 | 0.027 | 0.047 | 0.03 | 0.024 | 0.032 | 0.037 | 0.03 | 0.023 | 0.023 | 0.033 | 0.025 | 0.022 | 0.027 | 0.037 | 0.029 | 0.03 | 0.029 | 0.025 | 0.032 | 0.03 | 0.021 | 0.031 | 0.025 | 0.017 | 0.024 | 0.031 | 0.024 | 0.019 | 0.014 | 0.03 | 0.015 | 0.003 | 0.017 | 0.02 | 0.015 | 0.008 | 0.019 | 0.038 | 0.034 | 0.03 | 0.038 | 0.033 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 10.627 | -55.582 | 29.819 | 40.867 | 31.072 | 48.422 | 53.742 | 76.099 | 55.641 | 76.725 | 49.991 | 92.59 | 126.432 | 28.872 | 40.444 | 38.175 | 20.941 | 21.593 | 18.495 | 23.804 | 22.845 | 27.332 | 16.826 | 29.105 | 18.141 | 5.609 | 6.682 | 13.312 | 1.728 | 8.425 | -12.83 | 11.006 | 7.772 | 2.653 | -11.865 | 10.676 | 2.064 | 11.772 | -1.046 | 22.126 | 4.756 | 13.218 | 14.694 | 13.7 | 3.866 | 23.978 | 14.103 | 17.379 | 4.308 | 22.189 | 26.634 | 7.488 | 15.015 | -95.327 | 10.64 | 14.493 | -12.535 | 6.73 | -2.017 | 3.952 | -23.858 | -16.195 | -40.381 | 13.368 | 4.445 | 30.766 | 19.626 | 27.98 | 22.923 | 33.357 | 39.7 | 45.514 | 37.353 | 52.712 | 58.907 | 46.085 | 45.504 | 37.441 | 40.667 | 46.345 | 31.709 | 39.275 | 23.255 | 29.48 | 11.876 | 7.385 | 6.521 | 1.951 | 1.724 | 1.294 | 4.706 | 8.466 | 4.028 | 5.413 | 8.934 | 6.365 | 0.603 | -0.942 | 7.082 | 7.694 | 6.1 | 6.1 | 9.9 | 6.5 | 5 | 6.5 | 9.3 | 6.6 | 4.8 | 4.7 | 7.4 | 5.4 | 4.2 | 5.3 | 8 | 6.8 | 5.8 | 6.3 | 4.9 | 6.7 | 5.8 | 2.3 | 4.7 | 4.1 | 2.4 | 3.5 | 4.7 | 4 | 3 | 1.7 | 4.1 | 1.7 | 0.3 | 1.7 | 2.1 | 1.5 | 0.8 | 1.9 | 4 | 3.3 | 2.9 | 3.7 | 3.6 | 3.3 | -6.9 | -8.3 | -5.6 | -8.1 | -7.1 | -4 | -2.6 | -4 | -2.1 | -1.5 | -3.7 | -4.4 | -3.1 | -3.1 | -4 |
Net Income
| 25.473 | -175.718 | 103.931 | 119.44 | 85.847 | 176.273 | 184.166 | 233.971 | 179.849 | 261.774 | 288.63 | 312.429 | 383.314 | 232.889 | 152.313 | 130.408 | 66.357 | 64.093 | 67.623 | 64.734 | 63.798 | 83.348 | 86.111 | 78.39 | 13.85 | 19.742 | 51.56 | 39.965 | 10.169 | 36.81 | -29.541 | 39.266 | 30.332 | 6.275 | -0.131 | 19.328 | 10.502 | 25.063 | 12.353 | 28.709 | 6.197 | 32.184 | 34.926 | 23.563 | 11.143 | 45.919 | 4.057 | 18.964 | 4.577 | 49.717 | 30.215 | 40.682 | 28.853 | 107.734 | -120.271 | 36.165 | -46.162 | 0.651 | 8.001 | -8.826 | -173.29 | -31.229 | 7.18 | -13.077 | -35.307 | 62.006 | 63.543 | 59.484 | 39.775 | 69.164 | 104.719 | 99.441 | 65.921 | 85.35 | 128.66 | 77.96 | 80.103 | 69.869 | 83.74 | 71.741 | 56.575 | 76.583 | 47.354 | 50.884 | 21.155 | 12.628 | 10.744 | 3.022 | 2.933 | 2.205 | 8.688 | 16.433 | 6.572 | 8.482 | 14.19 | 10.721 | 1.662 | -2.233 | 12.703 | 12.961 | 10.4 | 10.2 | 16.8 | 11 | 8.4 | 11 | 14.9 | 11.4 | 8.3 | 8.1 | 12.7 | 9.5 | 7.2 | 9.2 | 13.1 | 12 | 10 | 10.8 | 10.2 | 11.4 | 10.3 | 6.4 | 9.1 | 7.1 | 4.3 | 5.7 | 7.5 | 6.5 | 4.8 | 2.9 | 6.5 | 2.8 | 0.4 | 2.8 | 4.1 | 2.8 | 1.5 | 3.6 | 7.1 | 6.3 | 5.4 | 7 | 7.1 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.015 | -0.092 | 0.052 | 0.057 | 0.046 | 0.088 | 0.083 | 0.1 | 0.089 | 0.118 | 0.12 | 0.124 | 0.191 | 0.118 | 0.075 | 0.071 | 0.045 | 0.046 | 0.048 | 0.048 | 0.048 | 0.06 | 0.056 | 0.049 | 0.01 | 0.015 | 0.039 | 0.033 | 0.01 | 0.03 | -0.031 | 0.038 | 0.035 | 0.006 | -0 | 0.016 | 0.01 | 0.022 | 0.009 | 0.019 | 0.004 | 0.019 | 0.018 | 0.014 | 0.007 | 0.028 | 0.003 | 0.011 | 0.003 | 0.028 | 0.016 | 0.02 | 0.015 | 0.054 | -0.053 | 0.018 | -0.026 | 0 | 0.004 | -0.005 | -0.131 | -0.022 | 0.005 | -0.01 | -0.023 | 0.026 | 0.02 | 0.02 | 0.018 | 0.033 | 0.053 | 0.042 | 0.035 | 0.045 | 0.057 | 0.039 | 0.049 | 0.042 | 0.048 | 0.042 | 0.035 | 0.05 | 0.032 | 0.036 | 0.02 | 0.015 | 0.013 | 0.004 | 0.004 | 0.004 | 0.013 | 0.026 | 0.012 | 0.015 | 0.022 | 0.017 | 0.003 | -0.004 | 0.018 | 0.018 | 0.016 | 0.017 | 0.03 | 0.019 | 0.015 | 0.02 | 0.023 | 0.019 | 0.015 | 0.015 | 0.021 | 0.016 | 0.014 | 0.017 | 0.023 | 0.019 | 0.019 | 0.018 | 0.017 | 0.02 | 0.019 | 0.015 | 0.02 | 0.016 | 0.011 | 0.015 | 0.019 | 0.015 | 0.012 | 0.009 | 0.019 | 0.01 | 0.002 | 0.011 | 0.013 | 0.01 | 0.005 | 0.012 | 0.024 | 0.022 | 0.019 | 0.025 | 0.022 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.22 | -1.54 | 0.91 | 1.03 | 0.74 | 1.51 | 1.58 | 2 | 1.53 | 2.23 | 2.43 | 2.58 | 3.16 | 1.92 | 1.26 | 1.08 | 0.55 | 0.53 | 0.57 | 0.54 | 0.53 | 0.7 | 0.73 | 0.67 | 0.13 | 0.17 | 0.44 | 0.36 | 0.09 | 0.32 | -0.25 | 0.34 | 0.26 | 0.049 | -0.084 | 0.31 | 0.09 | 0.22 | -0.05 | 0.34 | 0.12 | 0.29 | 0.29 | 0.21 | 0.11 | 0.39 | 0.03 | 0.16 | 0.04 | 0.43 | 0.26 | 0.35 | 0.25 | 0.93 | -1.04 | 0.31 | -0.4 | 0.01 | 0.07 | -0.077 | -1.53 | -0.28 | 0.064 | -0.12 | -0.32 | 0.55 | 0.56 | 0.52 | 0.35 | 0.59 | 0.89 | 0.84 | 0.56 | 0.73 | 1.1 | 0.65 | 0.68 | 0.3 | 0.72 | 0.6 | 0.48 | 0.63 | 0.4 | 0.22 | 0.093 | 0.11 | 0.095 | 0.028 | 0.025 | 0.005 | 0.076 | 0.018 | 0.061 | 0.01 | 0.14 | 0.1 | 0.016 | -0.021 | 0.12 | 0.12 | 0.011 | 0.089 | 0.15 | 0.012 | 0.009 | 0.012 | 0.13 | 0.012 | 0.009 | 0.009 | 0.11 | 0.01 | 0.008 | 0.01 | 0.11 | 0.012 | 0.011 | 0.011 | 0.086 | 0.011 | 0.011 | 0.007 | 0.075 | 0.008 | 0.004 | 0.005 | 0.064 | 0.005 | 0.004 | 0.002 | 0.066 | 0.002 | 0 | 0.002 | 0.036 | 0.002 | 0.001 | 0.003 | 0.06 | 0.005 | 0.004 | 0.006 | 0.058 | 0.005 | 0.005 | 0.005 | 0.048 | 0.005 | 0.004 | 0.002 | 0.021 | 0.002 | 0.001 | 0.001 | 0.029 | 0.003 | 0.001 | 0.001 | 0.033 |
EPS Diluted
| 0.22 | -1.54 | 0.9 | 1.02 | 0.73 | 1.49 | 1.56 | 1.98 | 1.51 | 2.2 | 2.4 | 2.54 | 3.12 | 1.9 | 1.24 | 1.07 | 0.54 | 0.53 | 0.56 | 0.53 | 0.53 | 0.69 | 0.72 | 0.66 | 0.13 | 0.16 | 0.44 | 0.36 | 0.08 | 0.31 | -0.25 | 0.34 | 0.26 | 0.05 | -0.084 | 0.3 | 0.09 | 0.22 | -0.21 | 0.34 | 0.11 | 0.3 | 0.29 | 0.2 | 0.09 | 0.39 | 0.032 | 0.16 | 0.04 | 0.42 | 0.26 | 0.35 | 0.25 | 0.93 | -1.04 | 0.31 | -0.4 | 0.01 | 0.07 | -0.077 | -1.53 | -0.28 | 0.064 | -0.12 | -0.32 | 0.54 | 0.56 | 0.51 | 0.34 | 0.57 | 0.89 | 0.82 | 0.54 | 0.71 | 1.1 | 0.62 | 0.65 | 0.28 | 0.72 | 0.28 | 0.46 | 0.61 | 0.4 | 0.21 | 0.088 | 0.11 | 0.095 | 0.028 | 0.025 | 0.01 | 0.076 | 0.018 | 0.059 | 0.01 | 0.14 | 0.1 | 0.016 | -0.021 | 0.12 | 0.12 | 0.011 | 0.088 | 0.15 | 0.012 | 0.009 | 0.012 | 0.13 | 0.012 | 0.009 | 0.008 | 0.11 | 0.01 | 0.007 | 0.009 | 0.11 | 0.012 | 0.011 | 0.011 | 0.086 | 0.011 | 0.011 | 0.007 | 0.075 | 0.008 | 0.004 | 0.005 | 0.064 | 0.005 | 0.004 | 0.002 | 0.066 | 0.002 | 0 | 0.002 | 0.036 | 0.002 | 0.001 | 0.003 | 0.06 | 0.005 | 0.004 | 0.006 | 0.058 | 0.005 | 0.005 | 0.005 | 0.048 | 0.005 | 0.004 | 0.002 | 0.021 | 0.002 | 0.001 | 0.001 | 0.029 | 0.003 | 0.001 | 0.001 | 0.033 |
EBITDA
| 117.851 | -149.541 | 218.082 | 243.116 | 197.096 | 305.637 | 307.469 | 374.077 | 296.651 | 402.727 | 401.932 | 462.035 | 307.072 | 314.022 | 246.853 | 222.352 | 142.768 | 141.562 | 141.893 | 145.148 | 143.72 | 167.612 | 161.462 | 167.356 | 92.812 | 76.874 | 106.206 | 100.275 | 52.813 | 79.1 | -5.312 | 87.351 | 73.702 | 51.754 | 33.167 | 92.521 | 72.453 | 87.7 | 29.893 | 114.642 | 70.602 | 100.399 | 100.15 | 90.863 | 69.522 | 102.059 | 87.536 | 87.914 | 59.017 | 121.895 | -42.713 | 101.036 | 92.923 | 81.043 | -55.368 | 116.181 | 11.938 | 80.13 | 64.344 | 51.412 | -94.193 | 18.273 | 21.496 | 54.971 | 20.818 | 154.482 | 138.742 | 135.337 | 112.711 | 142.147 | 188.508 | 181.811 | 138.562 | 181.284 | 227.648 | 155.899 | 152.389 | 133.504 | 152.684 | 142.25 | 113.599 | 142.297 | 104.417 | 106.438 | 60.29 | 40.23 | 35.184 | 25.436 | 22.833 | 22.719 | 21.128 | 44.75 | 31.135 | 34.426 | 32.903 | 44.7 | 27.312 | 32.224 | 31.005 | 49.097 | 39.824 | 38.4 | 48.1 | 38.7 | 29.5 | 34.3 | 51.9 | 34.4 | 29.2 | 28.2 | 34.8 | 29.8 | 26.1 | 28.7 | 35.3 | 33.2 | 30.5 | 31.4 | 29.2 | 31.2 | 31.1 | 26.5 | 24.2 | 21.9 | 15.9 | 18.3 | 21.2 | 19.5 | 17.2 | 14.2 | 19.9 | 13.5 | 9.5 | 12.9 | 14.5 | 12.3 | 10.1 | 13.5 | 18.3 | 17.5 | 16.3 | 18.4 | 21.1 | 14.6 | 315.9 | 326.1 | -796.4 | 300.2 | 295.7 | 234.9 | -625.5 | 230.5 | 202.3 | 207 | -637.4 | 241.3 | 214 | 200.7 | -776.1 |
EBITDA Ratio
| 0.067 | -0.078 | 0.109 | 0.117 | 0.107 | 0.153 | 0.139 | 0.16 | 0.147 | 0.181 | 0.167 | 0.184 | 0.153 | 0.158 | 0.122 | 0.121 | 0.098 | 0.102 | 0.101 | 0.108 | 0.107 | 0.121 | 0.105 | 0.104 | 0.066 | 0.06 | 0.081 | 0.083 | 0.05 | 0.064 | -0.006 | 0.084 | 0.085 | 0.052 | 0.027 | 0.075 | 0.071 | 0.076 | 0.021 | 0.076 | 0.051 | 0.06 | 0.053 | 0.052 | 0.044 | 0.063 | 0.056 | 0.05 | 0.035 | 0.07 | -0.023 | 0.05 | 0.047 | 0.041 | -0.024 | 0.056 | 0.007 | 0.045 | 0.035 | 0.029 | -0.071 | 0.013 | 0.015 | 0.044 | 0.014 | 0.065 | 0.044 | 0.046 | 0.05 | 0.067 | 0.095 | 0.078 | 0.073 | 0.096 | 0.101 | 0.077 | 0.093 | 0.081 | 0.088 | 0.082 | 0.071 | 0.093 | 0.071 | 0.076 | 0.056 | 0.048 | 0.044 | 0.033 | 0.035 | 0.036 | 0.031 | 0.07 | 0.055 | 0.061 | 0.051 | 0.072 | 0.047 | 0.054 | 0.044 | 0.07 | 0.062 | 0.063 | 0.084 | 0.066 | 0.054 | 0.062 | 0.08 | 0.057 | 0.051 | 0.051 | 0.057 | 0.051 | 0.05 | 0.054 | 0.061 | 0.052 | 0.059 | 0.053 | 0.049 | 0.054 | 0.058 | 0.064 | 0.054 | 0.049 | 0.041 | 0.048 | 0.054 | 0.044 | 0.042 | 0.044 | 0.057 | 0.046 | 0.036 | 0.049 | 0.048 | 0.043 | 0.036 | 0.047 | 0.062 | 0.061 | 0.059 | 0.066 | 0.065 | 0.044 | 1 | 1 | -2.669 | 1 | 1 | 1 | -2.685 | 1 | 1 | 1 | -2.779 | 1 | 1 | 1 | -3.383 |