Dillard's, Inc.
NYSE:DDS
388.51 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 1,514.646 | 1,572.809 | 2,158.9 | 1,504.2 | 1,597.4 | 1,613.9 | 2,162.5 | 1,573.072 | 1,617.887 | 1,642.8 | 2,153.4 | 1,511.9 | 1,601.4 | 1,357.5 | 1,614.3 | 1,052.1 | 945.1 | 821.6 | 1,967.5 | 1,423.6 | 1,458.8 | 1,497.9 | 2,056.3 | 1,455 | 1,500.7 | 1,490.7 | 2,109.2 | 1,396.8 | 1,463.8 | 1,452.9 | 1,983.9 | 1,406.5 | 1,488.7 | 1,538.8 | 2,117.4 | 1,472.9 | 1,550.8 | 1,613.4 | 2,179.6 | 1,499.2 | 1,512.9 | 1,588.5 | 2,078.7 | 1,506.9 | 1,516.8 | 1,589.4 | 2,154.1 | 1,486.3 | 1,525.2 | 1,583.2 | 2,009.4 | 1,416.5 | 1,475 | 1,498.8 | 1,977.047 | 1,373 | 1,420.8 | 1,482.7 | 1,875.447 | 1,390.7 | 1,455.169 | 1,505.296 | 2,082.284 | 1,546.056 | 1,646.502 | 1,713.598 | 2,208.11 | 1,674.159 | 1,689.083 | 1,799.454 | 2,419.864 | 1,762.613 | 1,748.568 | 1,879.022 | 2,379.561 | 1,761.225 | 1,728.474 | 1,838.733 | 2,131.491 | 1,755.147 | 1,730.055 | 1,911.879 | 2,299.054 | 1,764.484 | 1,721.485 | 1,813.911 | 2,387.891 | 1,794.25 | 1,817.976 | 1,972.841 | 2,533.965 | 1,872.333 | 1,885.563 | 1,977.585 | 2,661.956 | 1,978.664 | 1,843.363 | 2,082.577 | 2,574.811 | 2,078.2 | 1,896.9 | 2,126.7 | 2,588.7 | 2,021.3 | 1,504.5 | 1,682.2 | 2,071.2 | 1,592.1 | 1,453.2 | 1,515.3 | 1,937.4 | 1,496.6 | 1,340.3 | 1,453.3 | 1,920.6 | 1,405.6 | 1,265.1 | 1,326.8 | 1,743.9 | 1,333.6 | 1,184.3 | 1,283.9 | 1,497.2 | 1,272.6 | 1,150.2 | 1,163.2 | 1,539.9 | 1,165.3 | 974.9 | 1,033.9 | 1,321.6 | 954.9 | 873.9 | 886 | 1,215.1 | 873.5 | 774.6 | 742.4 | 1,094.7 | 727.2 | 629.2 | 598.1 | 882 | 606.2 | 552.8 | 517.4 | 778.4 | 535.9 | 475.3 | 416.7 | 629 | 442.9 | 409.6 | 369.9 | 538.6 | 383.6 |
Cost of Revenue
| 976.707 | 903.944 | 1,390.8 | 834.5 | 958.8 | 891.3 | 1,325.3 | 855.677 | 989.136 | 861.4 | 1,250.1 | 796.3 | 927.2 | 774.1 | 1,082.1 | 658.7 | 639.8 | 688.5 | 1,354.1 | 926.8 | 1,032 | 927.8 | 1,415.7 | 954.9 | 1,017.2 | 903 | 1,432.5 | 890.1 | 1,007.1 | 870 | 1,355.6 | 878.9 | 993.4 | 938.6 | 1,457.1 | 912.9 | 1,020.3 | 960.4 | 1,432.7 | 924.4 | 976.3 | 939.2 | 1,371.7 | 937.4 | 976.8 | 937.8 | 1,382.8 | 919.6 | 987.8 | 954.1 | 1,300.3 | 880 | 962.4 | 898.9 | 1,273.892 | 857.5 | 930.4 | 914.3 | 1,229.294 | 893 | 1,001.011 | 979.579 | 1,533.673 | 1,046.428 | 1,129.366 | 1,118.302 | 1,461.224 | 1,070.661 | 1,128.679 | 1,126.091 | 1,612.328 | 1,118.313 | 1,122.273 | 1,179.437 | 1,552.615 | 1,147.109 | 1,144.025 | 1,170.272 | 1,543.521 | 1,140.898 | 1,145.846 | 1,187.5 | 1,571.73 | 1,200.053 | 1,186.418 | 1,211.972 | 1,638.97 | 1,191.437 | 1,197.299 | 1,226.428 | 1,703.369 | 1,312.956 | 1,238.37 | 1,253.007 | 1,830.204 | 1,374.512 | 1,214.099 | 1,383.332 | 1,817.943 | 1,386.9 | 1,231 | 1,398.6 | 1,767.8 | 1,368 | 963.5 | 1,127 | 1,363.3 | 1,066.4 | 956.5 | 1,005.5 | 1,291.7 | 1,004.3 | 871.8 | 966.6 | 1,295.9 | 926.3 | 835.8 | 893.1 | 1,146.8 | 866.2 | 774.5 | 852.7 | 1,056.6 | 744.2 | 709.5 | 753.7 | 997 | 751 | 627.1 | 666.9 | 854.6 | 592.6 | 556 | 561.6 | 787.9 | 547.3 | 487.9 | 464 | 699.8 | 454 | 396.4 | 376.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 537.939 | 668.865 | 768.1 | 669.7 | 638.6 | 722.6 | 837.2 | 717.395 | 628.751 | 781.4 | 903.3 | 715.6 | 674.2 | 583.4 | 532.2 | 393.4 | 305.3 | 133.1 | 613.4 | 496.8 | 426.8 | 570.1 | 640.6 | 500.1 | 483.5 | 587.7 | 676.7 | 506.7 | 456.7 | 582.9 | 628.3 | 527.6 | 495.3 | 600.2 | 660.3 | 560 | 530.5 | 653 | 746.9 | 574.8 | 536.6 | 649.3 | 707 | 569.5 | 540 | 651.6 | 771.3 | 566.7 | 537.4 | 629.1 | 709.1 | 536.5 | 512.6 | 599.9 | 703.155 | 515.5 | 490.4 | 568.4 | 646.153 | 497.7 | 454.158 | 525.717 | 548.611 | 499.628 | 517.136 | 595.296 | 746.886 | 603.498 | 560.404 | 673.363 | 807.536 | 644.3 | 626.295 | 699.585 | 826.946 | 614.116 | 584.449 | 668.461 | 587.97 | 614.249 | 584.209 | 724.379 | 727.324 | 564.431 | 535.067 | 601.939 | 748.921 | 602.813 | 620.677 | 746.413 | 830.596 | 559.377 | 647.193 | 724.578 | 831.752 | 604.152 | 629.264 | 699.245 | 756.868 | 691.3 | 665.9 | 728.1 | 820.9 | 653.3 | 541 | 555.2 | 707.9 | 525.7 | 496.7 | 509.8 | 645.7 | 492.3 | 468.5 | 486.7 | 624.7 | 479.3 | 429.3 | 433.7 | 597.1 | 467.4 | 409.8 | 431.2 | 440.6 | 528.4 | 440.7 | 409.5 | 542.9 | 414.3 | 347.8 | 367 | 467 | 362.3 | 317.9 | 324.4 | 427.2 | 326.2 | 286.7 | 278.4 | 394.9 | 273.2 | 232.8 | 221.9 | 882 | 606.2 | 552.8 | 517.4 | 778.4 | 535.9 | 475.3 | 416.7 | 629 | 442.9 | 409.6 | 369.9 | 538.6 | 383.6 |
Gross Profit Ratio
| 0.355 | 0.425 | 0.356 | 0.445 | 0.4 | 0.448 | 0.387 | 0.456 | 0.389 | 0.476 | 0.419 | 0.473 | 0.421 | 0.43 | 0.33 | 0.374 | 0.323 | 0.162 | 0.312 | 0.349 | 0.293 | 0.381 | 0.312 | 0.344 | 0.322 | 0.394 | 0.321 | 0.363 | 0.312 | 0.401 | 0.317 | 0.375 | 0.333 | 0.39 | 0.312 | 0.38 | 0.342 | 0.405 | 0.343 | 0.383 | 0.355 | 0.409 | 0.34 | 0.378 | 0.356 | 0.41 | 0.358 | 0.381 | 0.352 | 0.397 | 0.353 | 0.379 | 0.348 | 0.4 | 0.356 | 0.375 | 0.345 | 0.383 | 0.345 | 0.358 | 0.312 | 0.349 | 0.263 | 0.323 | 0.314 | 0.347 | 0.338 | 0.36 | 0.332 | 0.374 | 0.334 | 0.366 | 0.358 | 0.372 | 0.348 | 0.349 | 0.338 | 0.364 | 0.276 | 0.35 | 0.338 | 0.379 | 0.316 | 0.32 | 0.311 | 0.332 | 0.314 | 0.336 | 0.341 | 0.378 | 0.328 | 0.299 | 0.343 | 0.366 | 0.312 | 0.305 | 0.341 | 0.336 | 0.294 | 0.333 | 0.351 | 0.342 | 0.317 | 0.323 | 0.36 | 0.33 | 0.342 | 0.33 | 0.342 | 0.336 | 0.333 | 0.329 | 0.35 | 0.335 | 0.325 | 0.341 | 0.339 | 0.327 | 0.342 | 0.35 | 0.346 | 0.336 | 0.294 | 0.415 | 0.383 | 0.352 | 0.353 | 0.356 | 0.357 | 0.355 | 0.353 | 0.379 | 0.364 | 0.366 | 0.352 | 0.373 | 0.37 | 0.375 | 0.361 | 0.376 | 0.37 | 0.371 | 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 |
General & Administrative Expenses
| 438.615 | 431.698 | 483.967 | 426.7 | 417.6 | 410.8 | 465.9 | 419.11 | 406.6 | 405.9 | 448.3 | 398.1 | 371 | 341.7 | 341.7 | 323.3 | 272.7 | 296 | 466.7 | 424 | 415.3 | 411.2 | 467 | 425.5 | 415 | 412.5 | 489.9 | 417.4 | 408.1 | 404.7 | 460 | 416.2 | 400.9 | 404.4 | 458.8 | 418.5 | 410 | 409.4 | 467 | 418.1 | 406.4 | 399.5 | 449 | 410.3 | 403.7 | 395.8 | 485.2 | 412.2 | 407.4 | 401.5 | 454.1 | 416 | 408.1 | 400.7 | 456.05 | 410.1 | 403.9 | 406.6 | 446.928 | 416.1 | 410.657 | 428.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0.033 | 0 | 0 | 0 | 38.6 | 0 | 0.048 | 0 | 32 | 0 | 0 | 0 | 18.4 | 0 | 0 | 0 | 39.2 | 0 | 0 | 0 | 40.4 | 0 | 0 | 0 | 42.5 | 0 | 0 | 0 | 42.8 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 438.615 | 431.698 | 484 | 426.7 | 417.6 | 410.8 | 465.9 | 419.11 | 406.648 | 405.9 | 448.3 | 398.1 | 371 | 341.7 | 341.7 | 323.3 | 272.7 | 296 | 466.7 | 424 | 415.3 | 411.2 | 467 | 425.5 | 415 | 412.5 | 489.9 | 417.4 | 408.1 | 404.7 | 460 | 416.2 | 400.9 | 404.4 | 458.8 | 418.5 | 410 | 409.4 | 467 | 418.1 | 406.4 | 399.5 | 449 | 410.3 | 403.7 | 395.8 | 485.2 | 412.2 | 407.4 | 401.5 | 454.1 | 416 | 408.1 | 400.7 | 456.05 | 410.1 | 403.9 | 406.6 | 446.928 | 416.1 | 410.657 | 428.784 | 499.185 | 504.66 | 493.77 | 497.523 | 568.42 | 534.953 | 510.017 | 512.573 | 597.037 | 526.024 | 522.236 | 506.201 | 569.643 | 516.745 | 494.796 | 507.835 | 583.282 | 533.717 | 513.064 | 523.502 | 565.937 | 533.603 | 521.592 | 523.853 | 596.546 | 554.684 | 545.963 | 519.719 | 597.001 | 556.116 | 553.726 | 557.329 | 571.377 | 557.239 | 538.738 | 552.464 | 555.097 | 557.9 | 539.2 | 548.5 | 631.2 | 660.5 | 412.2 | 414 | 499.6 | 415 | 387.2 | 382.6 | 439.8 | 405.1 | 360.9 | 366.4 | 418.2 | 359.7 | 331 | 327.5 | 371 | 348.5 | 309.9 | 311.2 | 405.6 | 312.8 | 292 | 306.5 | 386.5 | 303 | 268.2 | 273.4 | 307.2 | 277 | 244.8 | 245.4 | 275.4 | 255.1 | 225.5 | 213.6 | 281.6 | 205.4 | 175 | 165.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | -6.158 | -4.698 | -4.7 | -4.7 | 45.7 | 47.6 | 46.665 | -2 | 46.2 | -2.1 | -2.1 | -2.1 | -5 | -2.1 | -2 | -2.1 | -2.1 | -1.9 | -1.9 | -1.9 | -1.9 | -1.9 | -1.9 | -1.9 | -1.9 | 54.676 | 57.04 | 59.868 | 60.011 | 61.724 | 60.681 | 60.607 | 60.645 | 62.758 | 65.6 | 60.5 | 61.153 | 63.952 | 62.714 | 62.058 | 61.959 | 61.188 | 64.942 | 64.244 | 65.116 | 65.588 | 65.798 | 64.215 | 64.02 | 68.67 | 63.278 | 64.097 | 64.003 | 66.086 | 65.887 | 60.333 | 63.612 | 62.393 | 66.019 | 66.391 | 65.524 | 72.074 | 67.117 | 73.021 | 72.075 | 74.089 | 75.043 | 74.863 | 74.932 | 80.205 | 73.557 | 73.995 | 73.39 | 75.63 | 75.814 | 75.853 | 74.567 | 78.884 | 74.547 | 74.248 | 74.238 | 67.886 | 74.187 | 74.561 | 74.027 | 70.209 | 76.938 | 76.893 | 77.367 | 77.968 | 78.751 | 76.84 | 77.195 | 71.707 | 78.386 | 76.404 | 76.701 | 74.874 | 74.9 | 72.3 | 73.8 | 63.1 | 68.8 | 54.9 | 55.1 | 43.8 | 54.3 | 51.8 | 51.5 | 41 | 53.3 | 50.2 | 50.7 | 40.5 | 53.8 | 50.7 | 48.2 | 48 | 51 | 46.3 | 46.1 | 43.3 | 88.8 | 40.7 | 41.3 | 28.1 | 40 | 33.7 | 35.2 | 23.6 | 31.6 | 28.9 | 29.8 | 22.2 | 27.4 | 24.5 | 25.4 | 20.1 | 23.5 | 21 | 21.6 | -2,401.9 | 0 | 0 | 0 | -2,071.2 | 0 | 0 | 0 | -1,743.3 | 0 | 0 | 0 | -1,500.9 | 0 |
Operating Expenses
| 438.615 | 431.698 | 484 | 471.4 | 462.4 | 456.5 | 513.5 | 465.775 | 406.648 | 452.1 | 501.1 | 448.3 | 421 | 388.1 | 399.8 | 376.7 | 323.7 | 346.9 | 526.2 | 480.2 | 469.7 | 463.6 | 522.8 | 481.3 | 471.2 | 468.5 | 544.6 | 474.4 | 468 | 464.7 | 521.7 | 476.9 | 461.5 | 465 | 521.6 | 484.2 | 470.5 | 470.5 | 530.9 | 480.8 | 468.4 | 461.4 | 510.2 | 475.2 | 467.9 | 460.9 | 550.8 | 478 | 471.6 | 465.5 | 518.9 | 480.7 | 472.2 | 464.7 | 522.136 | 475.1 | 464.3 | 470.2 | 509.321 | 482.2 | 477.048 | 494.308 | 571.259 | 571.777 | 566.791 | 569.598 | 642.509 | 609.996 | 584.88 | 587.505 | 677.242 | 599.581 | 596.231 | 579.591 | 645.273 | 592.559 | 570.649 | 582.402 | 662.166 | 608.264 | 587.312 | 597.74 | 633.823 | 607.79 | 596.153 | 597.88 | 666.755 | 631.622 | 622.856 | 597.086 | 674.969 | 634.867 | 630.566 | 634.524 | 643.084 | 635.625 | 615.142 | 629.165 | 629.971 | 632.8 | 611.5 | 622.3 | 694.3 | 729.3 | 467.1 | 469.1 | 543.4 | 469.3 | 439 | 434.1 | 480.8 | 458.4 | 411.1 | 417.1 | 458.7 | 413.5 | 381.7 | 375.7 | 419 | 399.5 | 356.2 | 357.3 | 448.9 | 401.6 | 332.7 | 347.8 | 414.6 | 343 | 301.9 | 308.6 | 330.8 | 308.6 | 273.7 | 275.2 | 297.6 | 282.5 | 250 | 239 | 301.7 | 228.9 | 196 | 186.7 | -2,401.9 | 0 | 0 | 0 | -2,071.2 | 0 | 0 | 0 | -1,743.3 | 0 | 0 | 0 | -1,500.9 | 0 |
Operating Income
| 139.542 | 237.167 | 284.1 | 194.3 | 171.5 | 261.4 | 321.8 | 251.62 | 222.103 | 327.4 | 402.013 | 267.31 | 253.212 | 195.313 | 132.475 | 16.718 | -18.316 | -213.79 | 87.194 | 16.658 | -42.886 | 106.526 | 117.748 | 18.792 | 12.391 | 119.257 | 132.072 | 32.276 | -11.266 | 118.124 | 106.612 | 50.718 | 33.76 | 135.239 | 138.721 | 75.815 | 60.016 | 182.529 | 215.923 | 93.948 | 68.242 | 187.892 | 196.786 | 94.224 | 71.98 | 190.713 | 220.527 | 88.663 | 65.736 | 163.576 | 186.331 | 57.268 | 40.381 | 135.17 | 181.019 | 39.541 | 26.024 | 98.132 | 136.832 | 15.604 | -22.89 | 31.409 | -22.648 | -72.149 | -49.655 | 25.698 | 104.377 | -6.498 | -24.476 | 85.858 | 130.294 | 44.719 | 30.064 | 119.994 | 181.673 | 21.557 | 13.8 | 86.059 | -74.196 | 5.985 | -3.103 | 126.639 | 93.501 | -43.359 | -61.086 | 4.059 | 82.166 | -28.809 | -2.179 | 149.327 | 155.627 | -75.49 | 16.627 | 90.054 | 188.668 | -31.473 | 14.122 | 70.08 | 126.897 | 58.5 | 54.4 | 105.8 | 126.6 | -76 | 73.9 | 86.1 | 164.5 | 56.4 | 57.7 | 75.7 | 164.9 | 33.9 | 57.4 | 69.6 | 166 | 65.8 | 47.6 | 58 | 178.1 | 67.9 | 53.6 | 73.9 | -8.3 | 126.8 | 108 | 61.7 | 128.3 | 71.3 | 45.9 | 58.4 | 136.2 | 53.7 | 44.2 | 49.2 | 129.6 | 43.7 | 36.7 | 39.4 | 93.2 | 44.3 | 36.8 | 35.2 | -1,519.9 | 606.2 | 552.8 | 517.4 | -1,292.8 | 535.9 | 475.3 | 416.7 | -1,114.3 | 442.9 | 409.6 | 369.9 | -962.3 | 383.6 |
Operating Income Ratio
| 0.092 | 0.151 | 0.132 | 0.129 | 0.107 | 0.162 | 0.149 | 0.16 | 0.137 | 0.199 | 0.187 | 0.177 | 0.158 | 0.144 | 0.082 | 0.016 | -0.019 | -0.26 | 0.044 | 0.012 | -0.029 | 0.071 | 0.057 | 0.013 | 0.008 | 0.08 | 0.063 | 0.023 | -0.008 | 0.081 | 0.054 | 0.036 | 0.023 | 0.088 | 0.066 | 0.051 | 0.039 | 0.113 | 0.099 | 0.063 | 0.045 | 0.118 | 0.095 | 0.063 | 0.047 | 0.12 | 0.102 | 0.06 | 0.043 | 0.103 | 0.093 | 0.04 | 0.027 | 0.09 | 0.092 | 0.029 | 0.018 | 0.066 | 0.073 | 0.011 | -0.016 | 0.021 | -0.011 | -0.047 | -0.03 | 0.015 | 0.047 | -0.004 | -0.014 | 0.048 | 0.054 | 0.025 | 0.017 | 0.064 | 0.076 | 0.012 | 0.008 | 0.047 | -0.035 | 0.003 | -0.002 | 0.066 | 0.041 | -0.025 | -0.035 | 0.002 | 0.034 | -0.016 | -0.001 | 0.076 | 0.061 | -0.04 | 0.009 | 0.046 | 0.071 | -0.016 | 0.008 | 0.034 | 0.049 | 0.028 | 0.029 | 0.05 | 0.049 | -0.038 | 0.049 | 0.051 | 0.079 | 0.035 | 0.04 | 0.05 | 0.085 | 0.023 | 0.043 | 0.048 | 0.086 | 0.047 | 0.038 | 0.044 | 0.102 | 0.051 | 0.045 | 0.058 | -0.006 | 0.1 | 0.094 | 0.053 | 0.083 | 0.061 | 0.047 | 0.056 | 0.103 | 0.056 | 0.051 | 0.056 | 0.107 | 0.05 | 0.047 | 0.053 | 0.085 | 0.061 | 0.058 | 0.059 | -1.723 | 1 | 1 | 1 | -1.661 | 1 | 1 | 1 | -1.772 | 1 | 1 | 1 | -1.787 | 1 |
Total Other Income Expenses Net
| -42.429 | -2.359 | -41.19 | 1.146 | -4.67 | -3.028 | -37.195 | -8.891 | -11.524 | -5.261 | -62.916 | -12.68 | -12.896 | 8.174 | -24.638 | -16.488 | -15.01 | -14.355 | -62.368 | -13.756 | -9.265 | -5.754 | -13.971 | -14.017 | -16.219 | -16.019 | -15.314 | -10.964 | -17.583 | -17.47 | -22.212 | -15.642 | -15.198 | -15.619 | -12.928 | -5.472 | -14.713 | -15.184 | -15.957 | -8.675 | -15.153 | -15.452 | -14.978 | -15.787 | -15.814 | -10.083 | -8.555 | -15.918 | -17.531 | -16.458 | 30.803 | -16.294 | -16.059 | -19.447 | -18.431 | -18.043 | -18.462 | -21.064 | -21.311 | -18.253 | -19.011 | -19.683 | -200.316 | -23.988 | -14.933 | -22.014 | -44.904 | -15.063 | -18.04 | -20.736 | -356.224 | 41.092 | 60.811 | 41.56 | -81.735 | -25.746 | -33.204 | -26.619 | 244.612 | -35.188 | -37.566 | -42.632 | -12.14 | 18.614 | -17.585 | 33.99 | 28.849 | 19.099 | 12.595 | -58.525 | 12.634 | 10.269 | -49.965 | -48.185 | -122.215 | 16.124 | 1.109 | -23.875 | -65.348 | -2.391 | 3.991 | 2.2 | -6.2 | -1.7 | 2.2 | 13.9 | 12.3 | 13.9 | 12.6 | 16.8 | 11.4 | 16.3 | 5.3 | 19.9 | -118.9 | 16.5 | 14.7 | 20.1 | 13.7 | 14 | 0.9 | 4 | 188.5 | -45.9 | -45.7 | 14.5 | 47 | -0.8 | 12 | 13.2 | 9.7 | 7.3 | 11.6 | 10.3 | 9.8 | 6.9 | 8.2 | 6.5 | 36.8 | -6.4 | -7.4 | -4.6 | 1,519.9 | -606.2 | -552.8 | -517.4 | 1,292.8 | -535.9 | -475.3 | -416.7 | 1,114.3 | -442.9 | -409.6 | -369.9 | 962.3 | -383.6 |
Income Before Tax
| 97.113 | 234.808 | 282.5 | 199.4 | 171.6 | 263.1 | 332.2 | 242.729 | 210.579 | 324 | 389.9 | 254.6 | 240.3 | 203.4 | 107.8 | 0.3 | -33.4 | -228.2 | 82.4 | 2.9 | -52.2 | 100.8 | 103.8 | 4.8 | -3.9 | 103.2 | 116 | 21.3 | -27.1 | 102.5 | 84.4 | 35.1 | 18.6 | 119.6 | 125.7 | 70.3 | 45.3 | 167.3 | 200 | 85.3 | 53.1 | 172.5 | 181.8 | 78.5 | 55.8 | 180.2 | 211.7 | 72.7 | 48.2 | 147.1 | 217.2 | 39.5 | 24.3 | 115.7 | 162.588 | 21.5 | 7.6 | 77.1 | 115.521 | -2.8 | -41.312 | 13.069 | -222.964 | -96.137 | -64.588 | 3.684 | 63.591 | -21.561 | -42.516 | 65.122 | 130.697 | 21.284 | 5.477 | 96.384 | 99.938 | -4.189 | -19.404 | 59.44 | 170.416 | -29.203 | -40.669 | 84.007 | 81.361 | -24.745 | -78.671 | 38.049 | 111.015 | -9.71 | 19.536 | 90.259 | 168.261 | -65.221 | -33.338 | 41.869 | 66.453 | -15.349 | 15.231 | 74.525 | 61.549 | 56.1 | 58.4 | 108 | 120.4 | -77.7 | 76.1 | 100 | 176.8 | 70.3 | 70.3 | 92.5 | 176.3 | 50.2 | 62.7 | 89.5 | 47.1 | 82.3 | 62.3 | 78.1 | 191.8 | 81.9 | 54.5 | 77.9 | 180.2 | 80.9 | 62.3 | 76.2 | 175.3 | 70.5 | 57.9 | 71.6 | 145.9 | 61 | 55.8 | 59.5 | 139.4 | 50.6 | 44.9 | 45.9 | 130 | 37.9 | 29.4 | 30.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.064 | 0.149 | 0.131 | 0.133 | 0.107 | 0.163 | 0.154 | 0.154 | 0.13 | 0.197 | 0.181 | 0.168 | 0.15 | 0.15 | 0.067 | 0 | -0.035 | -0.278 | 0.042 | 0.002 | -0.036 | 0.067 | 0.05 | 0.003 | -0.003 | 0.069 | 0.055 | 0.015 | -0.019 | 0.071 | 0.043 | 0.025 | 0.012 | 0.078 | 0.059 | 0.048 | 0.029 | 0.104 | 0.092 | 0.057 | 0.035 | 0.109 | 0.087 | 0.052 | 0.037 | 0.113 | 0.098 | 0.049 | 0.032 | 0.093 | 0.108 | 0.028 | 0.016 | 0.077 | 0.082 | 0.016 | 0.005 | 0.052 | 0.062 | -0.002 | -0.028 | 0.009 | -0.107 | -0.062 | -0.039 | 0.002 | 0.029 | -0.013 | -0.025 | 0.036 | 0.054 | 0.012 | 0.003 | 0.051 | 0.042 | -0.002 | -0.011 | 0.032 | 0.08 | -0.017 | -0.024 | 0.044 | 0.035 | -0.014 | -0.046 | 0.021 | 0.046 | -0.005 | 0.011 | 0.046 | 0.066 | -0.035 | -0.018 | 0.021 | 0.025 | -0.008 | 0.008 | 0.036 | 0.024 | 0.027 | 0.031 | 0.051 | 0.047 | -0.038 | 0.051 | 0.059 | 0.085 | 0.044 | 0.048 | 0.061 | 0.091 | 0.034 | 0.047 | 0.062 | 0.025 | 0.059 | 0.049 | 0.059 | 0.11 | 0.061 | 0.046 | 0.061 | 0.12 | 0.064 | 0.054 | 0.066 | 0.114 | 0.06 | 0.059 | 0.069 | 0.11 | 0.064 | 0.064 | 0.067 | 0.115 | 0.058 | 0.058 | 0.062 | 0.119 | 0.052 | 0.047 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 22.63 | 54.77 | 32 | 44.1 | 40.1 | 61.6 | 43 | 54.82 | 47.13 | 72.9 | 68.7 | 57.3 | 54.6 | 45.2 | 40.8 | -31.6 | -24.8 | -66.2 | 14.7 | -2.6 | -11.5 | 22.2 | 18.7 | -2.6 | -1 | 22.7 | -40.8 | 6.8 | -10 | 36.2 | 27.5 | 12.3 | 6.5 | 42.2 | 42.1 | 25 | 15.7 | 58 | 69.5 | 30.1 | 18.9 | 61 | 62.7 | 27.6 | 19.7 | 63.4 | 50.5 | 24.2 | 17.3 | 52.9 | 76.1 | 13.2 | 7 | 42.7 | 51.375 | 6 | -0.2 | 27.3 | 35.64 | -12.6 | -15.04 | 4.65 | -75.97 | -38.9 | -27.26 | 1.61 | 11.8 | -6.83 | -17.35 | 25.39 | -11.91 | 7.675 | -10.25 | 35.065 | 1.475 | -1.51 | -7.065 | 21.4 | 61.795 | -10.515 | -14.64 | 30.245 | 30.185 | -8.91 | -28.325 | 13.7 | 38.765 | -3.495 | 7.035 | 32.495 | 67.5 | -24.98 | -12.77 | 16.035 | 15.76 | -5.835 | 5.785 | 28.32 | 35.72 | 21.3 | 22.2 | 41 | 46.1 | -27.5 | 28.2 | 37 | 65.4 | 26 | 26 | 34.2 | 65.2 | 18.6 | 23.2 | 33.1 | 17.9 | 31.3 | 23.7 | 29.7 | 72.9 | 31.1 | 20.7 | 29.6 | 68.9 | 38.5 | 23.1 | 28 | 64.9 | 26.1 | 21.4 | 26.5 | 52.5 | 22 | 20.1 | 21.4 | 47.1 | 18.2 | 16.2 | 16.5 | 44.5 | 13.7 | 10.6 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 74.483 | 180.038 | 250.502 | 155.339 | 131.511 | 201.495 | 289.186 | 187.909 | 163.4 | 251.1 | 321.2 | 197.3 | 185.7 | 158.2 | 67 | 31.9 | -8.6 | -162 | 67.7 | 5.5 | -40.7 | 78.6 | 85.1 | 7.4 | -2.9 | 80.5 | 157.6 | 14.5 | -17.1 | 66.3 | 56.9 | 22.8 | 12.1 | 77.4 | 84 | 45.7 | 29.9 | 109.6 | 130.5 | 55.2 | 34.5 | 111.7 | 119.1 | 50.9 | 36.5 | 117.2 | 161.4 | 48.5 | 31 | 95 | 141.5 | 26.6 | 17.6 | 76.7 | 109.577 | 14.4 | 6.8 | 48.8 | 79.514 | 8 | -26.657 | 7.663 | -149.348 | -56.07 | -38.34 | 2.693 | 47.344 | -11.341 | -25.166 | 42.924 | 154.991 | 13.609 | 15.727 | 61.319 | 98.463 | -2.679 | -12.339 | 38.04 | 108.621 | -18.688 | -26.029 | 53.762 | 51.176 | -15.835 | -50.346 | 24.349 | 72.25 | -5.102 | 6.666 | 58.112 | 101.526 | -40.116 | -18.605 | 28.993 | -71.853 | 5.961 | 13.837 | 46.205 | 25.829 | 34.8 | 36.2 | 67 | 74.3 | -50.2 | 47.9 | 63 | 111.4 | 44.3 | 44.3 | 58.3 | 111.1 | 31.6 | 39.5 | 56.4 | 29.2 | 51 | 38.6 | 48.4 | 118.9 | 50.8 | 33.8 | 48.3 | 111.3 | 42.4 | 39.2 | 48.2 | 110.4 | 44.4 | 36.5 | 45.1 | 93.4 | 39 | 35.7 | 38.1 | 92.3 | 32.4 | 28.7 | 29.4 | 85.5 | 24.2 | 18.8 | 19.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.049 | 0.114 | 0.116 | 0.103 | 0.082 | 0.125 | 0.134 | 0.119 | 0.101 | 0.153 | 0.149 | 0.13 | 0.116 | 0.117 | 0.042 | 0.03 | -0.009 | -0.197 | 0.034 | 0.004 | -0.028 | 0.052 | 0.041 | 0.005 | -0.002 | 0.054 | 0.075 | 0.01 | -0.012 | 0.046 | 0.029 | 0.016 | 0.008 | 0.05 | 0.04 | 0.031 | 0.019 | 0.068 | 0.06 | 0.037 | 0.023 | 0.07 | 0.057 | 0.034 | 0.024 | 0.074 | 0.075 | 0.033 | 0.02 | 0.06 | 0.07 | 0.019 | 0.012 | 0.051 | 0.055 | 0.01 | 0.005 | 0.033 | 0.042 | 0.006 | -0.018 | 0.005 | -0.072 | -0.036 | -0.023 | 0.002 | 0.021 | -0.007 | -0.015 | 0.024 | 0.064 | 0.008 | 0.009 | 0.033 | 0.041 | -0.002 | -0.007 | 0.021 | 0.051 | -0.011 | -0.015 | 0.028 | 0.022 | -0.009 | -0.029 | 0.013 | 0.03 | -0.003 | 0.004 | 0.029 | 0.04 | -0.021 | -0.01 | 0.015 | -0.027 | 0.003 | 0.008 | 0.022 | 0.01 | 0.017 | 0.019 | 0.032 | 0.029 | -0.025 | 0.032 | 0.037 | 0.054 | 0.028 | 0.03 | 0.038 | 0.057 | 0.021 | 0.029 | 0.039 | 0.015 | 0.036 | 0.031 | 0.036 | 0.068 | 0.038 | 0.029 | 0.038 | 0.074 | 0.033 | 0.034 | 0.041 | 0.072 | 0.038 | 0.037 | 0.044 | 0.071 | 0.041 | 0.041 | 0.043 | 0.076 | 0.037 | 0.037 | 0.04 | 0.078 | 0.033 | 0.03 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 4.59 | 11.09 | 15.46 | 9.49 | 7.98 | 11.85 | 16.91 | 10.96 | 9.3 | 13.68 | 16.61 | 9.81 | 8.81 | 7.25 | 3.05 | 1.43 | -0.37 | -6.94 | 2.75 | 0.22 | -1.59 | 2.99 | 3.22 | 0.27 | -0.11 | 2.89 | 5.55 | 0.5 | -0.58 | 2.12 | 1.72 | 0.67 | 0.35 | 2.17 | 2.31 | 1.19 | 0.75 | 2.66 | 3.17 | 1.3 | 0.8 | 2.56 | 2.71 | 1.13 | 0.79 | 2.5 | 3.38 | 1.03 | 0.64 | 1.92 | 2.82 | 0.51 | 0.3 | 1.33 | 1.77 | 0.22 | 0.1 | 0.68 | 1.08 | 0.11 | -0.36 | 0.1 | -2.03 | -0.76 | -0.51 | 0.04 | 0.63 | -0.15 | -0.31 | 0.54 | 1.9 | 0.17 | 0.2 | 0.77 | 1.24 | -0.033 | -0.15 | 0.46 | 1.3 | -0.23 | -0.31 | 0.64 | 0.61 | -0.19 | -0.6 | 0.29 | 0.85 | -0.06 | 0.08 | -5.61 | 1.21 | -0.48 | -0.22 | 0.34 | -1.01 | 0.07 | 0.15 | 0.48 | 0.26 | 0.33 | 0.34 | 0.63 | 0.69 | -0.47 | 0.45 | 0.58 | 0.99 | 0.4 | 0.4 | 0.52 | 0.97 | 0.28 | 0.35 | 0.5 | 0.26 | 0.45 | 0.34 | 0.43 | 1.05 | 0.45 | 0.3 | 0.43 | 1 | 0.38 | 0.35 | 0.43 | 0.99 | 0.4 | 0.33 | 0.4 | 0.84 | 0.35 | 0.32 | 0.34 | 0.83 | 0.29 | 0.27 | 0.27 | 0.81 | 0.23 | 0.19 | 0.2 | 0 | 0.18 | 0.15 | 0.17 | 0 | 0.15 | 0.13 | 0.15 | 0 | 0.14 | 0.12 | 0.13 | 0 | 0.14 |
EPS Diluted
| 4.59 | 11.09 | 15.46 | 9.49 | 7.98 | 11.85 | 16.91 | 10.96 | 9.3 | 13.68 | 16.61 | 9.81 | 8.81 | 7.25 | 3.05 | 1.43 | -0.37 | -6.92 | 2.75 | 0.22 | -1.59 | 2.99 | 3.22 | 0.27 | -0.11 | 2.89 | 5.55 | 0.5 | -0.58 | 2.12 | 1.72 | 0.67 | 0.35 | 2.17 | 2.31 | 1.19 | 0.75 | 2.66 | 3.17 | 1.3 | 0.8 | 2.56 | 2.71 | 1.13 | 0.79 | 2.5 | 3.36 | 1.01 | 0.63 | 1.89 | 2.77 | 0.5 | 0.3 | 1.31 | 1.77 | 0.22 | 0.1 | 0.68 | 1.08 | 0.11 | -0.36 | 0.1 | -2.03 | -0.76 | -0.51 | 0.04 | 0.63 | -0.15 | -0.31 | 0.53 | 1.9 | 0.17 | 0.2 | 0.77 | 1.24 | -0.033 | -0.15 | 0.46 | 1.3 | -0.23 | -0.31 | 0.64 | 0.61 | -0.19 | -0.6 | 0.29 | 0.85 | -0.06 | 0.08 | -5.61 | 1.21 | -0.48 | -0.22 | 0.34 | -1.01 | 0.07 | 0.15 | 0.48 | 0.26 | 0.33 | 0.34 | 0.63 | 0.69 | -0.47 | 0.45 | 0.58 | 0.99 | 0.4 | 0.4 | 0.52 | 0.97 | 0.28 | 0.35 | 0.5 | 0.26 | 0.45 | 0.34 | 0.43 | 1.05 | 0.45 | 0.3 | 0.43 | 1 | 0.38 | 0.35 | 0.43 | 0.99 | 0.4 | 0.33 | 0.4 | 0.84 | 0.35 | 0.32 | 0.34 | 0.83 | 0.29 | 0.27 | 0.27 | 0.81 | 0.23 | 0.19 | 0.2 | 0 | 0.18 | 0.15 | 0.17 | 0 | 0.15 | 0.13 | 0.15 | 0 | 0.14 | 0.12 | 0.13 | 0 | 0.14 |
EBITDA
| 145.7 | 283.286 | 326.8 | 242.296 | 216.541 | 308.985 | 383.2 | 296.351 | 268.087 | 380.794 | 452.9 | 315.8 | 301.6 | 239.587 | 189.3 | 68.9 | 31.3 | -164.6 | 161.015 | 71.4 | 12.321 | 159.059 | 172.3 | 73.1 | 67.1 | 173.8 | 187.3 | 91.578 | 49.1 | 178.8 | 164.054 | 111.399 | 94.367 | 195.884 | 215.952 | 141.415 | 120.516 | 243.682 | 287.653 | 156.662 | 130.3 | 249.851 | 266.407 | 159.166 | 136.224 | 255.829 | 286.5 | 154.461 | 130.445 | 228.064 | 301.772 | 121.03 | 104.95 | 199.627 | 249.894 | 104.494 | 90.479 | 160.106 | 199.036 | 81.739 | 44.564 | 97.414 | 49.917 | -7.02 | 23.83 | 98.234 | 178.942 | 69.014 | 50.896 | 160.79 | 211.082 | 115.472 | 89.129 | 191.889 | 257.303 | 98.794 | 90.234 | 161.405 | 4.819 | 81.737 | 72.134 | 202.171 | 162.657 | 32.558 | 74.073 | 79.87 | 159.387 | 48.129 | 75.489 | 150.23 | 234.328 | 4.043 | 94.213 | 167.945 | 263.273 | 46.913 | 90.526 | 146.781 | 201.771 | 133.527 | 126.783 | 179.7 | 189.7 | -7.2 | 128.8 | 141.2 | 208.3 | 110.7 | 109.5 | 127.2 | 205.9 | 87.2 | 108 | 120.3 | 206.5 | 119.7 | 98.3 | 106.2 | 226.1 | 119.3 | 100 | 120 | 35 | 215.6 | 148.7 | 103 | 156.4 | 111.3 | 79.7 | 93.6 | 159.8 | 85.3 | 73.1 | 79 | 151.8 | 71.1 | 61.2 | 64.8 | 113.3 | 68 | 57.8 | 56.8 | -1,519.9 | 606.2 | 552.8 | 517.4 | -1,292.8 | 535.9 | 475.3 | 416.7 | -1,114.3 | 442.9 | 409.6 | 369.9 | -962.3 | 383.6 |
EBITDA Ratio
| 0.096 | 0.18 | 0.152 | 0.159 | 0.136 | 0.191 | 0.171 | 0.189 | 0.167 | 0.228 | 0.21 | 0.209 | 0.188 | 0.175 | 0.117 | 0.065 | 0.033 | -0.2 | 0.074 | 0.05 | 0.007 | 0.105 | 0.084 | 0.05 | 0.045 | 0.117 | 0.089 | 0.064 | 0.034 | 0.123 | 0.085 | 0.08 | 0.064 | 0.128 | 0.095 | 0.096 | 0.078 | 0.151 | 0.129 | 0.105 | 0.086 | 0.158 | 0.124 | 0.106 | 0.09 | 0.161 | 0.133 | 0.104 | 0.086 | 0.144 | 0.127 | 0.085 | 0.071 | 0.133 | 0.126 | 0.077 | 0.064 | 0.109 | 0.108 | 0.059 | 0.03 | 0.065 | 0.165 | -0.026 | 0.01 | 0.057 | 0.088 | 0.036 | 0.03 | 0.09 | 0.14 | 0.044 | 0.025 | 0.081 | 0.114 | 0.037 | 0.034 | 0.069 | -0.045 | 0.015 | 0.008 | 0.078 | 0.058 | -0.013 | -0.015 | 0.001 | 0.035 | -0.008 | 0.004 | 0.123 | 0.069 | -0.029 | 0.021 | 0.056 | 0.124 | -0.011 | 0.017 | 0.04 | 0.08 | 0.038 | 0.034 | 0.054 | 0.051 | -0.035 | 0.061 | 0.056 | 0.079 | 0.04 | 0.044 | 0.053 | 0.084 | 0.027 | 0.054 | 0.049 | 0.152 | 0.052 | 0.042 | 0.044 | 0.104 | 0.056 | 0.057 | 0.067 | -0.124 | 0.18 | 0.14 | 0.048 | 0.05 | 0.069 | 0.039 | 0.05 | 0.091 | 0.052 | 0.041 | 0.049 | 0.095 | 0.045 | 0.037 | 0.049 | 0.048 | 0.071 | 0.064 | 0.068 | -1.723 | 1 | 1 | 1 | -1.661 | 1 | 1 | 1 | -1.772 | 1 | 1 | 1 | -1.787 | 1 |