Carlisle Companies Incorporated
NYSE:CSL
425.18 (USD) • At close November 4, 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
| 1,333.6 | 1,450.6 | 1,096.5 | 1,127.5 | 1,259.8 | 1,525.9 | 1,178.8 | 1,454.6 | 1,794.1 | 1,846.9 | 1,496.3 | 1,376 | 1,315.6 | 1,177.8 | 940.9 | 1,064.1 | 1,126.7 | 1,024.2 | 1,030.2 | 1,144.3 | 1,280.6 | 1,314.8 | 1,071.9 | 1,077.3 | 1,181.4 | 1,236.1 | 984.7 | 1,071.8 | 1,089.1 | 1,071.7 | 857.3 | 893.5 | 991 | 996.9 | 794 | 876.2 | 973.1 | 984.6 | 709.3 | 790 | 904.1 | 859.5 | 650.4 | 724 | 968.8 | 996.1 | 857 | 845.3 | 910.2 | 984.6 | 889.3 | 789.6 | 870.5 | 870.8 | 693.6 | 626.9 | 665.9 | 709.4 | 562 | 645.3 | 604.6 | 618.5 | 511.1 | 623.5 | 832.5 | 863 | 708.266 | 675.534 | 778.091 | 793.86 | 631.861 | 611.52 | 648.446 | 692.704 | 621.105 | 370.216 | 601.12 | 645.946 | 592.328 | 402.18 | 631.323 | 640.66 | 562.314 | 528.539 | 549.524 | 554.413 | 475.688 | 463.925 | 499.972 | 552.283 | 455.101 | 433.498 | 462.388 | 490.433 | 463.158 | 413.251 | 444.367 | 479.43 | 434.018 | 394.6 | 400.9 | 425.8 | 390 | 380.8 | 378 | 395.6 | 363.1 | 319.7 | 315.7 | 337.4 | 287.8 | 277.5 | 252.6 | 262.3 | 225.1 | 217.2 | 216.5 | 200.8 | 188 | 170.1 | 184.1 | 183.8 | 154.7 | 151.5 | 160.6 | 160.8 | 138.4 | 119.4 | 134 | 87.4 | 132.6 | 37.1 | 163.3 | 156.4 | 144.1 | 151.7 | 157.7 | 161.1 | 150.7 | 132.4 | 136.5 | 141.7 | 143.1 | 141.1 | 144.1 | 143.1 | 139.1 | 135.2 | 141.8 | 138.3 | 127.5 | 115.2 | 115.4 | 117.2 | 118.4 | 105.3 | 122.9 |
Cost of Revenue
| 819.2 | 909.2 | 721.8 | 707.8 | 793.7 | 995.7 | 832.1 | 1,012.4 | 1,201.8 | 1,214.9 | 1,005.4 | 985.5 | 944 | 870.1 | 696 | 771.6 | 796.4 | 743 | 751.8 | 835.6 | 900.4 | 920.6 | 783.3 | 798.5 | 867.1 | 903.9 | 735.3 | 797 | 777.6 | 757.7 | 609.6 | 626.4 | 667.4 | 675.7 | 548.6 | 623.4 | 677.6 | 699.2 | 536.3 | 594.3 | 667 | 634.9 | 488.3 | 538.2 | 734 | 755.9 | 669.4 | 640.1 | 684.3 | 729.2 | 678.1 | 630.8 | 683 | 687.1 | 546.5 | 497.4 | 522.3 | 562.8 | 448.4 | 513.4 | 462.3 | 477.8 | 422.1 | 515.4 | 668.4 | 688.9 | 578.917 | 542.786 | 616.715 | 629.22 | 507.373 | 492.33 | 519.102 | 545.908 | 493.725 | 293.674 | 486.148 | 516.267 | 474.605 | 317.204 | 521.722 | 518.055 | 457.962 | 440.331 | 453.451 | 453.353 | 385.52 | 381.051 | 408.023 | 451.011 | 371.72 | 370.738 | 378.546 | 399.79 | 378.546 | 332.156 | 332.473 | 355.981 | 322.523 | 300.3 | 298.6 | 315.5 | 292.5 | 291.7 | 284.5 | 295.3 | 272.6 | 239.7 | 230.4 | 250.9 | 214.3 | 211.5 | 182.8 | 190.1 | 165.6 | 162.2 | 157.3 | 144.7 | 137.5 | 122.8 | 130.8 | 131 | 110.1 | 106.7 | 108.1 | 114 | 98.4 | 82.6 | 93.5 | 58.7 | 92.6 | 23.4 | 114.4 | 111.7 | 101.9 | 101.9 | 108.4 | 112.9 | 106.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 514.4 | 541.4 | 374.7 | 419.7 | 466.1 | 530.2 | 346.7 | 442.2 | 592.3 | 632 | 490.9 | 390.5 | 371.6 | 307.7 | 244.9 | 292.5 | 330.3 | 281.2 | 278.4 | 308.7 | 380.2 | 394.2 | 288.6 | 278.8 | 314.3 | 332.2 | 249.4 | 274.8 | 311.5 | 314 | 247.7 | 267.1 | 323.6 | 321.2 | 245.4 | 252.8 | 295.5 | 285.4 | 173 | 195.7 | 237.1 | 224.6 | 162.1 | 185.8 | 234.8 | 240.2 | 187.6 | 205.2 | 225.9 | 255.4 | 211.2 | 158.8 | 187.5 | 183.7 | 147.1 | 129.5 | 143.6 | 146.6 | 113.6 | 131.9 | 142.3 | 140.7 | 89 | 108.1 | 164.1 | 174.1 | 129.349 | 132.748 | 161.376 | 164.64 | 124.488 | 119.19 | 129.344 | 146.796 | 127.38 | 76.542 | 114.972 | 129.679 | 117.723 | 84.976 | 109.601 | 122.605 | 104.352 | 88.208 | 96.073 | 101.06 | 90.168 | 82.874 | 91.949 | 101.272 | 83.381 | 62.76 | 83.842 | 90.643 | 84.612 | 81.095 | 111.894 | 123.449 | 111.495 | 94.3 | 102.3 | 110.3 | 97.5 | 89.1 | 93.5 | 100.3 | 90.5 | 80 | 85.3 | 86.5 | 73.5 | 66 | 69.8 | 72.2 | 59.5 | 55 | 59.2 | 56.1 | 50.5 | 47.3 | 53.3 | 52.8 | 44.6 | 44.8 | 52.5 | 46.8 | 40 | 36.8 | 40.5 | 28.7 | 40 | 13.7 | 48.9 | 44.7 | 42.2 | 49.8 | 49.3 | 48.2 | 44.4 | 132.4 | 136.5 | 141.7 | 143.1 | 141.1 | 144.1 | 143.1 | 139.1 | 135.2 | 141.8 | 138.3 | 127.5 | 115.2 | 115.4 | 117.2 | 118.4 | 105.3 | 122.9 |
Gross Profit Ratio
| 0.386 | 0.373 | 0.342 | 0.372 | 0.37 | 0.347 | 0.294 | 0.304 | 0.33 | 0.342 | 0.328 | 0.284 | 0.282 | 0.261 | 0.26 | 0.275 | 0.293 | 0.275 | 0.27 | 0.27 | 0.297 | 0.3 | 0.269 | 0.259 | 0.266 | 0.269 | 0.253 | 0.256 | 0.286 | 0.293 | 0.289 | 0.299 | 0.327 | 0.322 | 0.309 | 0.289 | 0.304 | 0.29 | 0.244 | 0.248 | 0.262 | 0.261 | 0.249 | 0.257 | 0.242 | 0.241 | 0.219 | 0.243 | 0.248 | 0.259 | 0.237 | 0.201 | 0.215 | 0.211 | 0.212 | 0.207 | 0.216 | 0.207 | 0.202 | 0.204 | 0.235 | 0.227 | 0.174 | 0.173 | 0.197 | 0.202 | 0.183 | 0.197 | 0.207 | 0.207 | 0.197 | 0.195 | 0.199 | 0.212 | 0.205 | 0.207 | 0.191 | 0.201 | 0.199 | 0.211 | 0.174 | 0.191 | 0.186 | 0.167 | 0.175 | 0.182 | 0.19 | 0.179 | 0.184 | 0.183 | 0.183 | 0.145 | 0.181 | 0.185 | 0.183 | 0.196 | 0.252 | 0.257 | 0.257 | 0.239 | 0.255 | 0.259 | 0.25 | 0.234 | 0.247 | 0.254 | 0.249 | 0.25 | 0.27 | 0.256 | 0.255 | 0.238 | 0.276 | 0.275 | 0.264 | 0.253 | 0.273 | 0.279 | 0.269 | 0.278 | 0.29 | 0.287 | 0.288 | 0.296 | 0.327 | 0.291 | 0.289 | 0.308 | 0.302 | 0.328 | 0.302 | 0.369 | 0.299 | 0.286 | 0.293 | 0.328 | 0.313 | 0.299 | 0.295 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 8.1 | 9 | 8.8 | 8 | 7.2 | 13.1 | 15.5 | 12.8 | 13.1 | 12.6 | 12.3 | 12.9 | 12.8 | 13.8 | 10.4 | 12.6 | 13.7 | 14.1 | 14.4 | 15.9 | 15.2 | 15.4 | 14.4 | 14.7 | 12.3 | 14.2 | 13.9 | 14.7 | 13.5 | 13.9 | 12.8 | 12.5 | 12.3 | 12 | 11.3 | 11.8 | 11.3 | 10.9 | 8.8 | 8.8 | 8.6 | 8.5 | 8 | 7.5 | 8.8 | 9.2 | 9.4 | 8.6 | 8.1 | 8.5 | 7.8 | 7.3 | 7.1 | 7.3 | 7 | 6.4 | 6 | 6.5 | 4.5 | 6.7 | 3.2 | 3.2 | 3.5 | 3 | 3.2 | 3.3 | 4.655 | 4.272 | 4.446 | 4.275 | 4.389 | 3.77 | 3.726 | 3.701 | 3.884 | 2.781 | 4.237 | 4.166 | 4.202 | 1.171 | 4.951 | 5.085 | 5.108 | 5.734 | 4.861 | 4.819 | 4.805 | 4.677 | 4.803 | 5.29 | 5.16 | 4.563 | 4.291 | 4.467 | 4.004 | 4.418 | 3.878 | 4.075 | 4.092 | 3.9 | 3.9 | 4.1 | 3.9 | 4 | 4.1 | 4.2 | 3.9 | 4.1 | 3.9 | 3.9 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.3 | 0 | 0 | 0 | 49.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.9 | 0 | 0 | 161.9 | 155.6 | 175 | 172.3 | 164.2 | 152.1 | 164.8 | 159.9 | 148.6 | 155.9 | 152.2 | 141.6 | 139.7 | 140.8 | 135.6 | 131.5 | 124.1 | 116.5 | 121.7 | 125.6 | 98.1 | 97 | 94.4 | 95.4 | 92.2 | 32.5 | 105.8 | 106.6 | 108.8 | 113.1 | 101.1 | 106 | 107.5 | 98.8 | 99.9 | 92.2 | 85.7 | 95.8 | 71.5 | 76.5 | 72.3 | 81.9 | 66.6 | 72.8 | 67.7 | 77.4 | 79.1 | 80.9 | 80.602 | 69.381 | 72.155 | 75.516 | 69.164 | 61.891 | 59.559 | 60.675 | 61.359 | 37.947 | 56.621 | 60.496 | 59.823 | 50.518 | 56.665 | 57.771 | 56.967 | 53.607 | 54.576 | 53.686 | 51.941 | 52.538 | 53.844 | 53.577 | 51.844 | 48.649 | 54.42 | 52.521 | 51.512 | 38.178 | 42.857 | 46.526 | 48.922 | 43.7 | 42.5 | 44.2 | 42.9 | 40.6 | 39.3 | 40.5 | 40.1 | 37.4 | 36.3 | 35 | 34.5 | 36 | 35.6 | 35.3 | 33.7 | 31.8 | 31 | 28.7 | 30 | 27.4 | 29.8 | 29.9 | 27.9 | 0 | 28.1 | 29 | 24.9 | 0 | 24.4 | 19.3 | 25.9 | 0 | 71.7 | 31.6 | 31.5 | 0 | 32.7 | 32.2 | 32.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 162.1 | 0 | 0 | 0 | 140.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 191.8 | 161.8 | 142.5 | 154.3 | 161.7 | 189.5 | 188.6 | 188.9 | 209 | 210.6 | 203 | 193.5 | 192.6 | 161.3 | 150.8 | 164.2 | 162.3 | 153.1 | 161.9 | 155.6 | 175 | 172.3 | 164.2 | 152.1 | 164.8 | 159.9 | 148.6 | 155.9 | 152.2 | 141.6 | 139.7 | 140.8 | 135.6 | 131.5 | 124.1 | 116.5 | 121.7 | 125.6 | 98.1 | 97 | 94.4 | 95.4 | 92.2 | 88.2 | 105.8 | 106.6 | 108.8 | 113.1 | 101.1 | 106 | 107.5 | 98.8 | 99.9 | 92.2 | 85.7 | 95.8 | 71.5 | 76.5 | 72.3 | 81.9 | 66.6 | 72.8 | 67.7 | 77.4 | 79.1 | 80.9 | 80.602 | 69.381 | 72.155 | 75.516 | 69.164 | 61.891 | 59.559 | 60.675 | 61.359 | 37.947 | 56.621 | 60.496 | 59.823 | 50.518 | 56.665 | 57.771 | 56.967 | 53.607 | 54.576 | 53.686 | 51.941 | 52.538 | 53.844 | 53.577 | 51.844 | 48.649 | 54.42 | 52.521 | 51.512 | 38.178 | 42.857 | 46.526 | 48.922 | 43.7 | 42.5 | 44.2 | 42.9 | 40.6 | 39.3 | 40.5 | 40.1 | 37.4 | 36.3 | 35 | 34.5 | 36 | 35.6 | 35.3 | 33.7 | 31.8 | 31 | 28.7 | 30 | 27.4 | 29.8 | 29.9 | 27.9 | 27.6 | 28.1 | 29 | 24.9 | 22.6 | 24.4 | 19.3 | 25.9 | -19.3 | 71.7 | 31.6 | 31.5 | 33.7 | 32.7 | 32.2 | 32.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -1.9 | 0.1 | 0.3 | 1.9 | -0.6 | -0.2 | 1.6 | 0.9 | 22 | -2.5 | -1.7 | -0.3 | -0.9 | -1.1 | -3.6 | -2 | -0.9 | 0.7 | 0.5 | -2.9 | 1.2 | 0.6 | 0.4 | -3.3 | -5.1 | 0.7 | -1.9 | -0.7 | 2.9 | -0.3 | -1.5 | -1.4 | -2.2 | -1.2 | -0.6 | -1.2 | 0.7 | 0.9 | -0.3 | 0.9 | 0.1 | -1.6 | -1.1 | -2.2 | -3.2 | 1.9 | -0.7 | 12.7 | 0 | 0 | 0 | -3.3 | 0 | -1.2 | -0.8 | 0.5 | -0.4 | -0.6 | -1.8 | 8.5 | 1.8 | -19.3 | 0.4 | 0 | 0 | 0 | 0 | -49.581 | 0 | 4.891 | 0 | -10.636 | 0 | -1.781 | 0 | -0.823 | 0 | 0 | 0 | -0.553 | 0 | 0 | 0 | -4.713 | 0 | 0 | 0 | 0.093 | 0 | 0 | 0 | -2.427 | 0 | 0 | 0 | 13.539 | 16.093 | 15.913 | 14.004 | 10 | 12.3 | 12.2 | 12.9 | 9.9 | 11.5 | 11.9 | 11.9 | 8.9 | 10.2 | 9.8 | 9.9 | 7.7 | 7.2 | 7.7 | 7.2 | 4.8 | 6.5 | 5.9 | 6 | 5.4 | 5.5 | 5.5 | 5.1 | 5 | 10.9 | 4.8 | 4.9 | 4.2 | 4.9 | 3.9 | 5 | -0.4 | 6.6 | 6.6 | 6.5 | 5.9 | 5.7 | 5.6 | 5.8 | -522.7 | 0 | 0 | 0 | -530.1 | 0 | 0 | 0 | -508.7 | 0 | 0 | 0 | -430.8 | 0 | 0 | 0 | -427.7 | 0 |
Operating Expenses
| 198 | 170.8 | 151.3 | 162.3 | 166.2 | 202.6 | 205.7 | 202.6 | 244.1 | 221.4 | 213.6 | 208 | 205.1 | 173.9 | 160.2 | 180.7 | 174.6 | 167.8 | 175.7 | 167.4 | 189.2 | 187 | 173.9 | 164.2 | 174.3 | 172.5 | 154.7 | 170.8 | 168.6 | 155.2 | 151 | 151.9 | 145.7 | 142.3 | 134.8 | 127.1 | 133.7 | 137.4 | 106.6 | 106.7 | 103.1 | 102.3 | 99.1 | 93.4 | 111.4 | 117.7 | 117.5 | 128 | 115.3 | 115.1 | 115.3 | 102.8 | 105.7 | 98.3 | 91.9 | 102.7 | 77.1 | 82.4 | 75 | 97.1 | 71.6 | 56.7 | 71.6 | 80.4 | 82.3 | 84.2 | 85.257 | 24.072 | 76.601 | 84.682 | 73.553 | 55.025 | 63.285 | 62.595 | 65.243 | 39.905 | 60.858 | 64.662 | 64.025 | 51.136 | 61.616 | 62.856 | 62.075 | 54.628 | 59.437 | 58.505 | 56.746 | 57.308 | 58.647 | 58.867 | 57.004 | 50.785 | 58.711 | 56.988 | 55.516 | 56.135 | 62.828 | 66.514 | 67.018 | 57.6 | 58.7 | 60.5 | 59.7 | 54.5 | 54.9 | 56.6 | 55.9 | 50.4 | 50.4 | 48.7 | 48.3 | 43.7 | 42.8 | 43 | 40.9 | 36.6 | 37.5 | 34.6 | 36 | 32.8 | 35.3 | 35.4 | 33 | 32.6 | 39 | 33.8 | 29.8 | 26.8 | 29.3 | 23.2 | 30.9 | -19.7 | 78.3 | 38.2 | 38 | 39.6 | 38.4 | 37.8 | 38.2 | -522.7 | 0 | 0 | 0 | -530.1 | 0 | 0 | 0 | -508.7 | 0 | 0 | 0 | -430.8 | 0 | 0 | 0 | -427.7 | 0 |
Operating Income
| 316.4 | 370.6 | 223.4 | 257.4 | 299.9 | 327.6 | 86.3 | 184.3 | 348.2 | 410.6 | 212.7 | 182.5 | 166.5 | 133.8 | 84.7 | 111.8 | 155.7 | 113.4 | 102.7 | 141.3 | 191 | 207.2 | 114.7 | 114.6 | 140 | 159.7 | 94.7 | 104 | 142.9 | 158.8 | 96.7 | 115.2 | 177.9 | 178.9 | 110.6 | 125.7 | 161.8 | 148 | 66.4 | 89 | 134 | 122.3 | 63 | 50.8 | 123.4 | 122.5 | 70.1 | 70.7 | 110.6 | 140.3 | 96.2 | 52.7 | 81.8 | 85.4 | 55.2 | 26.8 | 66.5 | 64.2 | 38.6 | 34.8 | 70.7 | 84 | 17.4 | 27.7 | 81.8 | 89.9 | 44.092 | 108.676 | 84.775 | 79.958 | 50.935 | 64.165 | 66.059 | 84.201 | 62.137 | 36.637 | 54.114 | 65.017 | 53.698 | 33.84 | 47.985 | 59.749 | 42.277 | 33.58 | 36.636 | 42.555 | 33.422 | 25.566 | 33.302 | 42.405 | 26.377 | 16.858 | 25.131 | 33.655 | -8.598 | 24.96 | 49.066 | 56.935 | 44.477 | 36.7 | 43.6 | 49.8 | 37.8 | 34.6 | 38.6 | 43.7 | 34.6 | 29.6 | 34.9 | 37.8 | 25.2 | 22.3 | 27 | 29.2 | 18.6 | 18.4 | 21.7 | 21.5 | 14.5 | 14.5 | 18 | 17.4 | 11.6 | 12.2 | 13.5 | 13 | 10.2 | 10 | 11.2 | 5.5 | 9.1 | 33.4 | -29.4 | 6.5 | 4.2 | 10.2 | 10.9 | 10.4 | 6.2 | -390.3 | 136.5 | 141.7 | 143.1 | -389 | 144.1 | 143.1 | 139.1 | -373.5 | 141.8 | 138.3 | 127.5 | -315.6 | 115.4 | 117.2 | 118.4 | -322.4 | 122.9 |
Operating Income Ratio
| 0.237 | 0.255 | 0.204 | 0.228 | 0.238 | 0.215 | 0.073 | 0.127 | 0.194 | 0.222 | 0.142 | 0.133 | 0.127 | 0.114 | 0.09 | 0.105 | 0.138 | 0.111 | 0.1 | 0.123 | 0.149 | 0.158 | 0.107 | 0.106 | 0.119 | 0.129 | 0.096 | 0.097 | 0.131 | 0.148 | 0.113 | 0.129 | 0.18 | 0.179 | 0.139 | 0.143 | 0.166 | 0.15 | 0.094 | 0.113 | 0.148 | 0.142 | 0.097 | 0.07 | 0.127 | 0.123 | 0.082 | 0.084 | 0.122 | 0.142 | 0.108 | 0.067 | 0.094 | 0.098 | 0.08 | 0.043 | 0.1 | 0.09 | 0.069 | 0.054 | 0.117 | 0.136 | 0.034 | 0.044 | 0.098 | 0.104 | 0.062 | 0.161 | 0.109 | 0.101 | 0.081 | 0.105 | 0.102 | 0.122 | 0.1 | 0.099 | 0.09 | 0.101 | 0.091 | 0.084 | 0.076 | 0.093 | 0.075 | 0.064 | 0.067 | 0.077 | 0.07 | 0.055 | 0.067 | 0.077 | 0.058 | 0.039 | 0.054 | 0.069 | -0.019 | 0.06 | 0.11 | 0.119 | 0.102 | 0.093 | 0.109 | 0.117 | 0.097 | 0.091 | 0.102 | 0.11 | 0.095 | 0.093 | 0.111 | 0.112 | 0.088 | 0.08 | 0.107 | 0.111 | 0.083 | 0.085 | 0.1 | 0.107 | 0.077 | 0.085 | 0.098 | 0.095 | 0.075 | 0.081 | 0.084 | 0.081 | 0.074 | 0.084 | 0.084 | 0.063 | 0.069 | 0.9 | -0.18 | 0.042 | 0.029 | 0.067 | 0.069 | 0.065 | 0.041 | -2.948 | 1 | 1 | 1 | -2.757 | 1 | 1 | 1 | -2.763 | 1 | 1 | 1 | -2.74 | 1 | 1 | 1 | -3.062 | 1 |
Total Other Income Expenses Net
| 5.1 | 2 | -8.6 | -12.9 | -0.6 | -0.2 | 41.7 | 42.8 | -20.8 | -2.5 | 42.1 | -0.3 | -0.9 | -1.1 | -3.6 | -2 | -0.9 | 0.7 | -8.3 | -2.9 | 1.2 | 0.6 | 0.4 | -3.3 | -5.1 | 0.7 | -1.9 | -0.7 | -7.7 | -7.1 | -6.6 | -6.5 | -141.5 | -8.2 | -8.4 | -8.4 | -8.7 | -8.5 | -8.4 | -8.4 | -7.7 | -8 | -8 | 91.6 | -8.5 | -100 | -8.3 | 0.2 | -6.1 | -0.6 | 0.3 | -5.7 | 1.3 | -4.9 | -5.1 | -3.2 | -1.4 | -1.8 | -1.9 | -2 | 0.8 | -1.5 | 0.7 | -0.9 | 0.6 | -0.3 | -122.924 | 0.615 | 51.611 | -4.891 | 2.246 | 4.928 | 3.448 | 1.781 | 0.455 | -1.472 | 2.607 | 4.794 | -5.106 | -1.309 | 2.804 | 2.579 | -3.522 | 1.845 | 2.325 | 3.631 | -3.088 | 1.41 | 0.672 | -0.534 | -1.639 | 6.562 | -0.341 | 0.246 | -36.852 | -9.433 | 1.54 | 0.717 | 1.189 | 2.4 | 1.5 | 0.5 | 2.4 | 2.7 | 4.2 | 2.7 | 1.8 | 2.3 | 1.5 | 1.3 | 0.9 | 2.5 | 0.4 | 0.4 | 0.7 | 0.5 | 0.5 | 0.6 | 1.2 | 0.8 | 0.1 | 0.5 | 0.6 | 0.4 | 0.7 | 0.5 | 0.7 | 0.8 | 1 | 0.2 | 0.7 | -1.2 | -0.5 | 0.2 | 0.6 | 0.2 | 0.4 | 0.9 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 321.5 | 372.6 | 214.8 | 244.5 | 283.5 | 313.1 | 128 | 227.1 | 327.4 | 386.3 | 254.8 | 160.2 | 146 | 113.9 | 62.4 | 91.7 | 136.4 | 97 | 76.2 | 123.6 | 177.2 | 193.1 | 101.4 | 99.5 | 121.9 | 146.2 | 78.3 | 91.2 | 135.2 | 151.7 | 90.1 | 108.7 | 28.9 | 170.7 | 102.2 | 117.3 | 153.1 | 139.5 | 58 | 80.5 | 126.3 | 114.3 | 55 | 84 | 114.9 | 13.9 | 61.8 | 70.9 | 104.4 | 133.8 | 89.7 | 47 | 76.3 | 80.5 | 50.1 | 23.6 | 65.1 | 62.4 | 36.7 | 32.8 | 69.5 | 80.2 | 15.4 | 14.5 | 76.3 | 84.5 | -83.239 | 58.376 | 129.805 | 81.886 | 49.124 | 53.07 | 64.199 | 78.838 | 58.336 | 31.582 | 52.174 | 65.414 | 44.388 | 28.187 | 47.076 | 58.085 | 35.151 | 27.756 | 35.326 | 42.947 | 25.704 | 22.694 | 30.442 | 37.775 | 19.589 | 10.854 | 17.038 | 26.003 | -15.97 | 15.527 | 44.188 | 50.663 | 40.487 | 34.4 | 40.1 | 45.5 | 35.5 | 31.5 | 36.9 | 40.6 | 31.4 | 27.5 | 32.3 | 34.8 | 22.2 | 21.7 | 25.7 | 27.2 | 17.6 | 17.4 | 20.7 | 20.5 | 14.2 | 14 | 16.9 | 16.7 | 11.2 | 11.5 | 13.4 | 12.4 | 9.8 | 9.4 | 10.8 | 0.6 | 8.7 | 32.2 | -30.9 | 5.7 | 3.7 | 9 | 10.3 | 10.6 | 6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.241 | 0.257 | 0.196 | 0.217 | 0.225 | 0.205 | 0.109 | 0.156 | 0.182 | 0.209 | 0.17 | 0.116 | 0.111 | 0.097 | 0.066 | 0.086 | 0.121 | 0.095 | 0.074 | 0.108 | 0.138 | 0.147 | 0.095 | 0.092 | 0.103 | 0.118 | 0.08 | 0.085 | 0.124 | 0.142 | 0.105 | 0.122 | 0.029 | 0.171 | 0.129 | 0.134 | 0.157 | 0.142 | 0.082 | 0.102 | 0.14 | 0.133 | 0.085 | 0.116 | 0.119 | 0.014 | 0.072 | 0.084 | 0.115 | 0.136 | 0.101 | 0.06 | 0.088 | 0.092 | 0.072 | 0.038 | 0.098 | 0.088 | 0.065 | 0.051 | 0.115 | 0.13 | 0.03 | 0.023 | 0.092 | 0.098 | -0.118 | 0.086 | 0.167 | 0.103 | 0.078 | 0.087 | 0.099 | 0.114 | 0.094 | 0.085 | 0.087 | 0.101 | 0.075 | 0.07 | 0.075 | 0.091 | 0.063 | 0.053 | 0.064 | 0.077 | 0.054 | 0.049 | 0.061 | 0.068 | 0.043 | 0.025 | 0.037 | 0.053 | -0.034 | 0.038 | 0.099 | 0.106 | 0.093 | 0.087 | 0.1 | 0.107 | 0.091 | 0.083 | 0.098 | 0.103 | 0.086 | 0.086 | 0.102 | 0.103 | 0.077 | 0.078 | 0.102 | 0.104 | 0.078 | 0.08 | 0.096 | 0.102 | 0.076 | 0.082 | 0.092 | 0.091 | 0.072 | 0.076 | 0.083 | 0.077 | 0.071 | 0.079 | 0.081 | 0.007 | 0.066 | 0.868 | -0.189 | 0.036 | 0.026 | 0.059 | 0.065 | 0.066 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 74.9 | 87.4 | 43.9 | 52.8 | 66.6 | 71.6 | 28.4 | 47.3 | 72.2 | 90.4 | 60.5 | 29.4 | 33 | 19.8 | 13.3 | 7 | 34.1 | 21.6 | 14.4 | 19.6 | 37.9 | 40.1 | 24 | 10.4 | 25 | 31.5 | 20.4 | -23.9 | 48.8 | 49.4 | 28.6 | 32.2 | 38.4 | 55.4 | 33.7 | 35.6 | 49.5 | 44.7 | 18.5 | 27.3 | 40 | 38.6 | 18.5 | 23.8 | 38.3 | 5.7 | 6.5 | 22.7 | 34.7 | 44.4 | 29.7 | 7.4 | 22.6 | 25.2 | 16.8 | 1.7 | 18.3 | 23.5 | 13.7 | -8.3 | 24.5 | 24.5 | 5.4 | 0.7 | 25.7 | 27.6 | -21.56 | 17.427 | 47.164 | 26.209 | 15.465 | 13.441 | 20.819 | 24.19 | 19.252 | 10.98 | 13.831 | 21.097 | 14.316 | 6.181 | 14.945 | 18.877 | 11.424 | 9.02 | 10.795 | 14.387 | 8.611 | 7.829 | 10.502 | 13.032 | 6.758 | 3.284 | 6.17 | 9.411 | -5.781 | 4.956 | 15.978 | 18.723 | 15.028 | 13.1 | 15.4 | 17.5 | 13.7 | 12.4 | 14.6 | 16 | 12.4 | 10.7 | 12.8 | 13.8 | 8.8 | 8.5 | 10.2 | 10.8 | 7 | 6.8 | 8.2 | 8.1 | 5.6 | 5.5 | 6.7 | 6.6 | 4.4 | 4.5 | 5.3 | 4.9 | 3.9 | 3.7 | 4.2 | 0.3 | 3.3 | 12.3 | -11.9 | 2.2 | 1.4 | 3.4 | 3.9 | 4 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 244.3 | 1,173.3 | 192.3 | 122.6 | 265.6 | 194.6 | 101.7 | 174.2 | 254.7 | 301.5 | 193.6 | 128.1 | 142.1 | 99.3 | 52.2 | 80.6 | 102.3 | 75.4 | 61.8 | 102.6 | 137.9 | 152.9 | 79.4 | 88.1 | 99.7 | 113.7 | 309.6 | 115.1 | 86.3 | 102.3 | 61.8 | 76.2 | -9.8 | 115.2 | 68.5 | 81.8 | 103.6 | 94.9 | 39.4 | 53 | 87.3 | 75.2 | 35.8 | 69.7 | 76.6 | 8.2 | 55.2 | 47.9 | 69.5 | 92.8 | 60 | 38.6 | 53.7 | 54.6 | 33.4 | 32.2 | 50.5 | 38.6 | 24.3 | 35.9 | 46.6 | 55.5 | 6.6 | 13.7 | 50.4 | 54.3 | -62.596 | 42.942 | 82.472 | 53.388 | 36.833 | 79.919 | 38.548 | 56.048 | 41.176 | 23.728 | 19.703 | 34.679 | 28.255 | -10.449 | 28.975 | 37.359 | 23.727 | 18.736 | 24.531 | 28.56 | 17.093 | -34.079 | 20.209 | 24.741 | 12.831 | 7.57 | 10.868 | 16.592 | -10.189 | 10.571 | 28.21 | 31.94 | 25.459 | 21.3 | 24.7 | 28 | 21.8 | 19.1 | 22.3 | 24.6 | 19 | 16.8 | 19.5 | 21 | 13.4 | 13.2 | 15.5 | 16.4 | 10.6 | 10.6 | 12.5 | 12.4 | 8.6 | 8.5 | 10.2 | 10.1 | 6.8 | 7 | 8.1 | 7.5 | 5.9 | 5.7 | 6.7 | 0.3 | 5.6 | 4.9 | -19 | 3.5 | 2.3 | 5.6 | 6.4 | 6.6 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.183 | 0.809 | 0.175 | 0.109 | 0.211 | 0.128 | 0.086 | 0.12 | 0.142 | 0.163 | 0.129 | 0.093 | 0.108 | 0.084 | 0.055 | 0.076 | 0.091 | 0.074 | 0.06 | 0.09 | 0.108 | 0.116 | 0.074 | 0.082 | 0.084 | 0.092 | 0.314 | 0.107 | 0.079 | 0.095 | 0.072 | 0.085 | -0.01 | 0.116 | 0.086 | 0.093 | 0.106 | 0.096 | 0.056 | 0.067 | 0.097 | 0.087 | 0.055 | 0.096 | 0.079 | 0.008 | 0.064 | 0.057 | 0.076 | 0.094 | 0.067 | 0.049 | 0.062 | 0.063 | 0.048 | 0.051 | 0.076 | 0.054 | 0.043 | 0.056 | 0.077 | 0.09 | 0.013 | 0.022 | 0.061 | 0.063 | -0.088 | 0.064 | 0.106 | 0.067 | 0.058 | 0.131 | 0.059 | 0.081 | 0.066 | 0.064 | 0.033 | 0.054 | 0.048 | -0.026 | 0.046 | 0.058 | 0.042 | 0.035 | 0.045 | 0.052 | 0.036 | -0.073 | 0.04 | 0.045 | 0.028 | 0.017 | 0.024 | 0.034 | -0.022 | 0.026 | 0.063 | 0.067 | 0.059 | 0.054 | 0.062 | 0.066 | 0.056 | 0.05 | 0.059 | 0.062 | 0.052 | 0.053 | 0.062 | 0.062 | 0.047 | 0.048 | 0.061 | 0.063 | 0.047 | 0.049 | 0.058 | 0.062 | 0.046 | 0.05 | 0.055 | 0.055 | 0.044 | 0.046 | 0.05 | 0.047 | 0.043 | 0.048 | 0.05 | 0.003 | 0.042 | 0.132 | -0.116 | 0.022 | 0.016 | 0.037 | 0.041 | 0.041 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 5.31 | 24.81 | 4.02 | 4.25 | 5.35 | 3.83 | 1.99 | 3.37 | 4.9 | 5.81 | 3.71 | 2.45 | 2.7 | 1.89 | 0.98 | 1.51 | 1.88 | 1.37 | 1.1 | 1.81 | 2.43 | 2.68 | 1.37 | 1.48 | 1.66 | 1.86 | 4.98 | 1.84 | 1.38 | 1.59 | 0.95 | 1.17 | -0.15 | 1.78 | 1.06 | 1.25 | 1.59 | 1.45 | 0.6 | 0.82 | 1.35 | 1.16 | 0.56 | 1.09 | 1.2 | 0.13 | 0.87 | 0.75 | 1.1 | 1.48 | 0.96 | 0.62 | 0.86 | 0.88 | 0.54 | 0.51 | 0.82 | 0.63 | 0.4 | 0.58 | 0.76 | 0.91 | 0.11 | 0.22 | 0.83 | 0.9 | -1.03 | 0.71 | 1.33 | 0.86 | 0.6 | 1.27 | 0.66 | 0.93 | 0.68 | 0.39 | 0.32 | 0.56 | 0.46 | -0.16 | 0.47 | 0.6 | 0.39 | 0.31 | 0.4 | 0.47 | 0.28 | -0.47 | 0.33 | 0.41 | 0.21 | 0.13 | 0.18 | 0.28 | -0.16 | 0.18 | 0.47 | 0.53 | 0.42 | 0.36 | 0.41 | 0.47 | 0.36 | 0.32 | 0.37 | 0.41 | 0.32 | 0.28 | 0.33 | 0.35 | 0.22 | 0.2 | 0.26 | 0.27 | 0.18 | 0.17 | 0.2 | 0.2 | 0.14 | 0.14 | 0.17 | 0.17 | 0.11 | 0.12 | 0.13 | 0.12 | 0.1 | 0.09 | 0.12 | 0.11 | 0.095 | 0.08 | -0.62 | 0.12 | 0.075 | 0.09 | 0.1 | 0.11 | 0.065 | 0.075 | 0.08 | 0.18 | 0.095 | -0.02 | 0.1 | 0.12 | 0.08 | 0.07 | 0.08 | 0.075 | 0.06 | 0.065 | 0.07 | 0.075 | 0.065 | 0.035 | 0.095 |
EPS Diluted
| 5.25 | 24.49 | 3.97 | 4.2 | 5.29 | 3.79 | 1.96 | 3.33 | 4.83 | 5.73 | 3.66 | 2.41 | 2.67 | 1.87 | 0.97 | 1.49 | 1.87 | 1.36 | 1.09 | 1.78 | 2.4 | 2.65 | 1.36 | 1.47 | 1.64 | 1.85 | 4.94 | 1.82 | 1.37 | 1.58 | 0.94 | 1.16 | -0.15 | 1.75 | 1.05 | 1.24 | 1.56 | 1.43 | 0.59 | 0.81 | 1.32 | 1.14 | 0.55 | 1.07 | 1.17 | 0.13 | 0.85 | 0.74 | 1.08 | 1.45 | 0.94 | 0.62 | 0.85 | 0.86 | 0.53 | 0.51 | 0.81 | 0.62 | 0.39 | 0.58 | 0.75 | 0.9 | 0.11 | 0.22 | 0.82 | 0.88 | -1.03 | 0.69 | 1.31 | 0.85 | 0.59 | 1.26 | 0.65 | 0.92 | 0.67 | 0.39 | 0.32 | 0.56 | 0.45 | -0.16 | 0.46 | 0.6 | 0.38 | 0.3 | 0.4 | 0.47 | 0.28 | -0.47 | 0.33 | 0.41 | 0.21 | 0.13 | 0.18 | 0.27 | -0.16 | 0.17 | 0.46 | 0.52 | 0.42 | 0.35 | 0.41 | 0.46 | 0.36 | 0.31 | 0.37 | 0.4 | 0.31 | 0.27 | 0.32 | 0.34 | 0.22 | 0.2 | 0.25 | 0.27 | 0.18 | 0.17 | 0.2 | 0.2 | 0.14 | 0.14 | 0.17 | 0.17 | 0.11 | 0.11 | 0.13 | 0.12 | 0.1 | 0.09 | 0.12 | 0.11 | 0.095 | 0.08 | -0.62 | 0.12 | 0.075 | 0.09 | 0.1 | 0.11 | 0.065 | 0.075 | 0.08 | 0.18 | 0.095 | -0.02 | 0.1 | 0.12 | 0.08 | 0.07 | 0.08 | 0.075 | 0.06 | 0.065 | 0.07 | 0.075 | 0.065 | 0.035 | 0.095 |
EBITDA
| 384.7 | 413.7 | 262.3 | 292.7 | 302.9 | 331.9 | 146.8 | 245.4 | 350 | 408.7 | 277.4 | 182.3 | 165.8 | 133.1 | 135.9 | 110.6 | 155.4 | 116.8 | 103.9 | 140.1 | 193.9 | 207.8 | 115.1 | 111.3 | 134.9 | 160.4 | 92.8 | 103.3 | 184.5 | 199.1 | 135.5 | 151 | 177.9 | 213.2 | 144.1 | 125.7 | 195.5 | 181.6 | 95 | 89 | 159.9 | 147.4 | 88.9 | 92.4 | 153.5 | 152.8 | 99.9 | 103.6 | 136.6 | 140.3 | 122.9 | 76.1 | 81.8 | 108.2 | 78.4 | 44.9 | 84.1 | 83 | 56.1 | 51.5 | 87.2 | 84 | 34.8 | 44.3 | 99.1 | 107.253 | 185.363 | 124.072 | 50.652 | 101.769 | 64.144 | 75.374 | 77.959 | 96.638 | 75.815 | 48.91 | 65.618 | 74.693 | 72.643 | 41.968 | 60.982 | 71.633 | 61.355 | 45.19 | 50.193 | 54.695 | 51.768 | 34.703 | 48.098 | 58.512 | 43.422 | 15.294 | 43.454 | 51.41 | 84.044 | 38.499 | 63.619 | 72.131 | 57.292 | 44.3 | 54.4 | 61.5 | 48.3 | 41.8 | 45.9 | 52.9 | 44.7 | 36.2 | 43.6 | 46.3 | 34.2 | 27.5 | 33.8 | 36.5 | 25.1 | 22.7 | 27.7 | 26.8 | 19.3 | 19.1 | 23.4 | 22.8 | 16.1 | 16.8 | 23.7 | 17.3 | 14.4 | 13.4 | 17 | 9.2 | 13.4 | 33 | -22.3 | 13.1 | 10.1 | 15.9 | 16.4 | 15.1 | 10.9 | -390.3 | 136.5 | 141.7 | 143.1 | -389 | 144.1 | 143.1 | 139.1 | -373.5 | 141.8 | 138.3 | 127.5 | -315.6 | 115.4 | 117.2 | 118.4 | -322.4 | 122.9 |
EBITDA Ratio
| 0.288 | 0.285 | 0.239 | 0.26 | 0.24 | 0.218 | 0.125 | 0.169 | 0.195 | 0.221 | 0.185 | 0.132 | 0.126 | 0.113 | 0.144 | 0.104 | 0.138 | 0.114 | 0.101 | 0.122 | 0.151 | 0.158 | 0.107 | 0.103 | 0.114 | 0.13 | 0.094 | 0.096 | 0.169 | 0.186 | 0.158 | 0.169 | 0.18 | 0.214 | 0.181 | 0.143 | 0.201 | 0.184 | 0.134 | 0.113 | 0.177 | 0.171 | 0.137 | 0.128 | 0.158 | 0.153 | 0.117 | 0.123 | 0.15 | 0.142 | 0.138 | 0.096 | 0.094 | 0.124 | 0.113 | 0.072 | 0.126 | 0.117 | 0.1 | 0.08 | 0.144 | 0.136 | 0.068 | 0.071 | 0.119 | 0.124 | 0.262 | 0.184 | 0.065 | 0.128 | 0.102 | 0.123 | 0.12 | 0.14 | 0.122 | 0.132 | 0.109 | 0.116 | 0.123 | 0.104 | 0.097 | 0.112 | 0.109 | 0.085 | 0.091 | 0.099 | 0.109 | 0.075 | 0.096 | 0.106 | 0.095 | 0.035 | 0.094 | 0.105 | 0.181 | 0.093 | 0.143 | 0.15 | 0.132 | 0.112 | 0.136 | 0.144 | 0.124 | 0.11 | 0.121 | 0.134 | 0.123 | 0.113 | 0.138 | 0.137 | 0.119 | 0.099 | 0.134 | 0.139 | 0.112 | 0.105 | 0.128 | 0.133 | 0.103 | 0.112 | 0.127 | 0.124 | 0.104 | 0.111 | 0.148 | 0.108 | 0.104 | 0.112 | 0.127 | 0.105 | 0.101 | 0.889 | -0.137 | 0.084 | 0.07 | 0.105 | 0.104 | 0.094 | 0.072 | -2.948 | 1 | 1 | 1 | -2.757 | 1 | 1 | 1 | -2.763 | 1 | 1 | 1 | -2.74 | 1 | 1 | 1 | -3.062 | 1 |