Danaher Corporation
NYSE:DHR
247.18 (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
| 5,798 | 5,743 | 5,796 | 2,693 | 6,873 | 7,157 | 7,167 | 8,369 | 7,663 | 7,751 | 7,688 | 8,148 | 7,229 | 7,218 | 6,858 | 6,760 | 5,883.2 | 5,297.4 | 4,343.1 | 4,868.4 | 5,037.3 | 5,156.6 | 4,879.9 | 5,363.5 | 4,853.1 | 4,981 | 4,695.4 | 5,085.7 | 4,528.2 | 4,510.1 | 4,205.7 | 4,584.3 | 4,132.1 | 5,785 | 5,387.2 | 5,884.8 | 5,023.4 | 5,127.1 | 4,873.3 | 5,417.2 | 4,870.3 | 4,963.6 | 4,662.7 | 5,266.7 | 4,669.1 | 4,737.5 | 4,444.7 | 4,975.2 | 4,415.543 | 4,553.459 | 4,316.22 | 4,515.075 | 4,518.089 | 3,711.674 | 3,345.702 | 3,609.268 | 3,190.193 | 3,310.921 | 3,092.22 | 3,132.892 | 2,750.693 | 2,673.609 | 2,627.744 | 3,176.506 | 3,208.181 | 3,283.895 | 3,028.874 | 3,141.177 | 2,731.151 | 2,671.212 | 2,556.04 | 2,660.256 | 2,442.723 | 2,349.764 | 2,143.661 | 2,263.754 | 1,966.375 | 1,928.627 | 1,825.948 | 1,979.58 | 1,745.285 | 1,621.245 | 1,543.191 | 1,488.778 | 1,309.451 | 1,299.432 | 1,196.215 | 1,274.978 | 1,151.721 | 1,146.326 | 1,004.207 | 918.932 | 901.588 | 956.641 | 1,005.283 | 1,032.369 | 986.786 | 890.775 | 867.847 | 848.2 | 781.9 | 741.8 | 754.6 | 802.5 | 724.8 | 622.3 | 534.4 | 565.2 | 516.6 | 502.8 | 466.4 | 496.7 | 470.8 | 434.9 | 409.6 | 314.3 | 404.5 | 391.5 | 376.5 | 355.1 | 326.4 | 318.1 | 289.2 | 278.8 | 281 | 258.9 | 248.4 | 254.6 | 246.1 | 236.6 | 211.7 | 217.9 | 208.1 | 201.9 | 203.7 | 226.5 | 229.9 | 203 | 180.6 | 171.3 | 184.2 | 198.6 | 195 | 177.7 | 170.8 | 185.8 | 180.3 | 170.5 | 151.5 | 154.5 | 138.5 | 159.6 | 141.4 | 80 | 65 | 75 | 75.4 |
Cost of Revenue
| 2,397 | 2,315 | 2,309 | 1,070 | 2,873 | 3,116 | 2,797 | 3,430 | 3,079 | 3,030 | 2,983 | 3,205 | 2,870 | 2,821 | 2,605 | 2,806 | 2,657.7 | 2,444.8 | 1,900.3 | 2,164.8 | 2,228.9 | 2,279.2 | 2,161.9 | 2,407.6 | 2,162.6 | 2,163.9 | 2,051.8 | 2,246.6 | 1,991.4 | 2,027.8 | 1,871.4 | 2,084.3 | 1,846.1 | 2,635.6 | 2,524.6 | 2,871.5 | 2,386.4 | 2,366.9 | 2,273.3 | 2,613.5 | 2,304.6 | 2,343.4 | 2,209.8 | 2,555 | 2,244.4 | 2,242 | 2,119 | 2,429.9 | 2,137.541 | 2,198.003 | 2,080.676 | 2,249.656 | 2,313.427 | 1,768.479 | 1,582.314 | 1,768.797 | 1,541.337 | 1,671.511 | 1,594.167 | 1,694.507 | 1,429.736 | 1,411.34 | 1,369.135 | 1,724.897 | 1,697.611 | 1,723.596 | 1,611.158 | 1,690.647 | 1,481.94 | 1,456.178 | 1,403.638 | 1,467.45 | 1,340.946 | 1,317.653 | 1,226.972 | 1,291.397 | 1,118.504 | 1,079.024 | 1,050.764 | 1,143.878 | 1,005.292 | 935.536 | 911.93 | 884.499 | 766.948 | 774.546 | 728.816 | 769.435 | 691.648 | 701.908 | 628.184 | 580.699 | 547.63 | 581.3 | 628.398 | 562.853 | 573.298 | 517.169 | 512.69 | 462.9 | 445.3 | 436.8 | 458 | 447.9 | 411.8 | 393.5 | 350.7 | 344.5 | 330.9 | 325.2 | 305.8 | 304.1 | 309 | 285.5 | 272.7 | 179.2 | 276.9 | 264.6 | 260.4 | 244.9 | 221.6 | 220 | 202.9 | 171.6 | 206.8 | 179.1 | 184.5 | 180.2 | 172 | 168 | 150.1 | 166.3 | 151.4 | 142.3 | 141.9 | 161.5 | 155.5 | 136.2 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 3,401 | 3,428 | 3,487 | 1,623 | 4,000 | 4,041 | 4,370 | 4,939 | 4,584 | 4,721 | 4,705 | 4,943 | 4,359 | 4,397 | 4,253 | 3,954 | 3,225.5 | 2,852.6 | 2,442.8 | 2,703.6 | 2,808.4 | 2,877.4 | 2,718 | 2,955.9 | 2,690.5 | 2,817.1 | 2,643.6 | 2,839.1 | 2,536.8 | 2,482.3 | 2,334.3 | 2,500 | 2,286 | 3,149.4 | 2,862.6 | 3,013.3 | 2,637 | 2,760.2 | 2,600 | 2,803.7 | 2,565.7 | 2,620.2 | 2,452.9 | 2,711.7 | 2,424.7 | 2,495.5 | 2,325.7 | 2,545.3 | 2,278.002 | 2,355.456 | 2,235.544 | 2,265.419 | 2,204.662 | 1,943.195 | 1,763.388 | 1,840.471 | 1,648.856 | 1,639.41 | 1,498.053 | 1,438.385 | 1,320.957 | 1,262.269 | 1,258.609 | 1,451.609 | 1,510.57 | 1,560.299 | 1,417.716 | 1,450.53 | 1,249.211 | 1,215.034 | 1,152.402 | 1,192.806 | 1,101.777 | 1,032.111 | 916.689 | 972.357 | 847.871 | 849.603 | 775.184 | 835.702 | 739.993 | 685.709 | 631.261 | 604.279 | 542.503 | 524.886 | 467.399 | 505.543 | 460.073 | 444.418 | 376.023 | 338.233 | 353.958 | 375.341 | 376.885 | 469.516 | 413.488 | 373.606 | 355.157 | 385.3 | 336.6 | 305 | 296.6 | 354.6 | 313 | 228.8 | 183.7 | 220.7 | 185.7 | 177.6 | 160.6 | 192.6 | 161.8 | 149.4 | 136.9 | 135.1 | 127.6 | 126.9 | 116.1 | 110.2 | 104.8 | 98.1 | 86.3 | 107.2 | 74.2 | 79.8 | 63.9 | 74.4 | 74.1 | 68.6 | 61.6 | 51.6 | 56.7 | 59.6 | 61.8 | 65 | 74.4 | 66.8 | 60.6 | 171.3 | 184.2 | 198.6 | 195 | 177.7 | 170.8 | 185.8 | 180.3 | 170.5 | 151.5 | 154.5 | 138.5 | 159.6 | 141.4 | 80 | 65 | 75 | 75.4 |
Gross Profit Ratio
| 0.587 | 0.597 | 0.602 | 0.603 | 0.582 | 0.565 | 0.61 | 0.59 | 0.598 | 0.609 | 0.612 | 0.607 | 0.603 | 0.609 | 0.62 | 0.585 | 0.548 | 0.538 | 0.562 | 0.555 | 0.558 | 0.558 | 0.557 | 0.551 | 0.554 | 0.566 | 0.563 | 0.558 | 0.56 | 0.55 | 0.555 | 0.545 | 0.553 | 0.544 | 0.531 | 0.512 | 0.525 | 0.538 | 0.534 | 0.518 | 0.527 | 0.528 | 0.526 | 0.515 | 0.519 | 0.527 | 0.523 | 0.512 | 0.516 | 0.517 | 0.518 | 0.502 | 0.488 | 0.524 | 0.527 | 0.51 | 0.517 | 0.495 | 0.484 | 0.459 | 0.48 | 0.472 | 0.479 | 0.457 | 0.471 | 0.475 | 0.468 | 0.462 | 0.457 | 0.455 | 0.451 | 0.448 | 0.451 | 0.439 | 0.428 | 0.43 | 0.431 | 0.441 | 0.425 | 0.422 | 0.424 | 0.423 | 0.409 | 0.406 | 0.414 | 0.404 | 0.391 | 0.397 | 0.399 | 0.388 | 0.374 | 0.368 | 0.393 | 0.392 | 0.375 | 0.455 | 0.419 | 0.419 | 0.409 | 0.454 | 0.43 | 0.411 | 0.393 | 0.442 | 0.432 | 0.368 | 0.344 | 0.39 | 0.359 | 0.353 | 0.344 | 0.388 | 0.344 | 0.344 | 0.334 | 0.43 | 0.315 | 0.324 | 0.308 | 0.31 | 0.321 | 0.308 | 0.298 | 0.385 | 0.264 | 0.308 | 0.257 | 0.292 | 0.301 | 0.29 | 0.291 | 0.237 | 0.272 | 0.295 | 0.303 | 0.287 | 0.324 | 0.329 | 0.336 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 383 | 391 | 368 | 239 | 417 | 418 | 429 | 453 | 420 | 431 | 441 | 495 | 441 | 426 | 380 | 396 | 342.6 | 322.6 | 287 | 293.8 | 318.9 | 321.8 | 310.8 | 319.6 | 301.2 | 311.7 | 298.7 | 298.9 | 279.2 | 283.3 | 267.4 | 268 | 241.1 | 336.6 | 319.8 | 327.1 | 307.9 | 344.9 | 339.1 | 336.1 | 328.3 | 336.4 | 313.4 | 332.2 | 309.1 | 312.2 | 296.4 | 294.6 | 289.517 | 283.602 | 270.124 | 275.548 | 289.602 | 235.803 | 217.573 | 222.008 | 202.591 | 197.65 | 187.232 | 154.216 | 159.04 | 158.5 | 160.895 | 167.467 | 182.006 | 189.866 | 186.104 | 216.582 | 131.161 | 0 | 123.961 | 0 | 118.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,060 | 1,869 | 1,807 | 766 | 2,145 | 2,194 | 2,147 | 2,190 | 2,149 | 2,085 | 2,092 | 2,294 | 2,062 | 1,966 | 1,876 | 1,957 | 1,795.3 | 1,685.4 | 1,458.3 | 1,448.1 | 1,654.7 | 1,671.8 | 1,683.4 | 1,673.7 | 1,558.6 | 1,637.9 | 1,601.9 | 1,594.1 | 1,490.1 | 1,515.3 | 1,443 | 1,503.4 | 1,345.8 | 1,778.3 | 1,660.7 | 1,707.4 | 1,528.3 | 1,484.2 | 1,486.7 | 1,580.3 | 1,371.6 | 1,394.5 | 1,350.6 | 1,491.5 | 1,303.2 | 1,339.7 | 1,298.4 | 1,406.5 | 1,251.212 | 1,278.61 | 1,244.897 | 1,267.334 | 1,274.907 | 1,095.749 | 969.702 | 1,004.173 | 884.165 | 907.91 | 877.455 | 890.455 | 782.438 | 759.823 | 757.495 | 860.491 | 806.424 | 859.969 | 818.39 | 769.178 | 655.116 | 781.563 | 777.768 | 745.49 | 710.215 | 666.446 | 619.618 | 606.299 | 523.612 | 537.158 | 508.682 | 521.739 | 452.126 | 414.827 | 406.981 | 363.885 | 326.831 | 323.675 | 301.181 | 306.159 | 272.889 | 273.576 | 236.053 | 254.99 | 190.481 | 203.347 | 223.862 | 278.01 | 227.265 | 202.136 | 202.486 | 233.1 | 182.5 | 165.7 | 170 | 223.5 | 177.2 | 123.2 | 99.7 | 127.2 | 95.9 | 92.3 | 86.3 | 112.8 | 83.3 | 76.9 | 72.9 | 83.1 | 62.8 | 61.6 | 59.3 | 60.9 | 51.2 | 50.2 | 46.2 | 52.9 | 44.1 | 43.9 | 41.6 | 53.4 | 43.9 | 42.5 | 40.9 | 41.8 | 37.5 | 39.9 | 42.4 | 53.3 | 41.2 | 37.6 | 33.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 0 | 1 | 1 | 1 | -29 | 2 | -68 | 13 | 11 | -20 | 82 | 137 | 97 | 140 | 35 | 6.4 | -0.7 | -1.5 | -2.3 | 4.4 | 6.3 | 5.2 | 12 | 9.1 | 8.3 | 7.8 | 72.8 | 8.3 | 7 | 6.9 | 0 | 0 | 0 | 223.4 | -12.4 | 12.4 | 0 | 0 | 99.1 | 38.2 | 19.2 | 0 | 0 | 0 | 0 | 0 | 50.911 | -18.536 | 0 | 0 | 44.926 | -15.991 | -14.46 | -14.475 | 0 | 0 | 0 | 0 | 0 | -85.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.335 | 0 | 0 | -0.762 | -15.617 | 0 | 13.93 | 4.577 | -8.576 | -5.335 | -2.041 | -4.054 | -1.36 | -0.686 | -21.632 | -0.093 | 0 | -0.775 | -1.239 | -0.246 | 1.267 | 2.749 | -45.823 | 15.837 | 15.381 | 14.605 | 40.495 | 39.379 | 34.805 | 35.042 | 29.9 | 34.8 | 31.1 | 30.6 | 29.4 | 36.8 | 23.5 | 19 | 19.3 | 18.5 | 19.4 | 18.9 | 17.3 | 18.3 | 16.2 | 16.8 | 9.6 | 14.9 | 16.7 | 17.3 | 13.5 | 10.4 | 10.5 | 10.6 | 40.9 | 0 | 11 | 0 | 8.3 | 10.4 | 9.3 | 9.1 | 8.7 | 7.6 | 8.5 | 8.4 | 7.2 | 7.5 | 5.6 | 5.3 | -655.1 | 0 | 0 | 0 | -610 | 0 | 0 | 0 | -530.5 | 0 | 0 | 0 | -413 | 0 | 0 | 0 | -278.1 | 0 |
Operating Expenses
| 2,443 | 2,260 | 2,175 | 1,005 | 2,562 | 2,612 | 2,576 | 2,643 | 2,569 | 2,516 | 2,533 | 2,789 | 3,050 | 2,392 | 2,256 | 2,353 | 2,137.9 | 2,008 | 1,745.3 | 1,741.9 | 1,973.6 | 1,993.6 | 1,994.2 | 1,993.3 | 1,859.8 | 1,949.6 | 1,900.6 | 1,893 | 1,769.3 | 1,798.6 | 1,710.4 | 1,771.4 | 1,586.9 | 2,114.9 | 1,980.5 | 2,034.5 | 1,836.2 | 1,829.1 | 1,825.8 | 1,916.4 | 1,699.9 | 1,730.9 | 1,664 | 1,823.7 | 1,612.3 | 1,651.9 | 1,594.8 | 1,701.1 | 1,522.193 | 1,562.212 | 1,515.021 | 1,587.808 | 1,548.518 | 1,317.092 | 1,172.8 | 1,226.181 | 1,076.206 | 1,105.56 | 1,064.687 | 1,044.671 | 856.36 | 918.323 | 918.39 | 1,027.958 | 988.43 | 1,049.835 | 1,004.494 | 985.76 | 786.277 | 767.228 | 777.768 | 745.49 | 709.453 | 650.829 | 619.618 | 620.229 | 528.189 | 528.582 | 503.347 | 519.698 | 448.072 | 413.467 | 406.295 | 342.253 | 326.738 | 323.675 | 300.406 | 304.92 | 272.643 | 274.843 | 238.802 | 209.167 | 206.318 | 218.728 | 238.467 | 318.505 | 266.644 | 236.941 | 237.528 | 263 | 217.3 | 196.8 | 200.6 | 252.9 | 214 | 146.7 | 118.7 | 146.5 | 114.4 | 111.7 | 105.2 | 130.1 | 101.6 | 93.1 | 89.7 | 92.7 | 77.7 | 78.3 | 76.6 | 74.4 | 61.6 | 60.7 | 56.8 | 93.8 | 44.1 | 54.9 | 41.6 | 61.7 | 54.3 | 51.8 | 50 | 50.5 | 45.1 | 48.4 | 50.8 | 60.5 | 48.7 | 43.2 | 38.8 | -655.1 | 0 | 0 | 0 | -610 | 0 | 0 | 0 | -530.5 | 0 | 0 | 0 | -413 | 0 | 0 | 0 | -278.1 | 0 |
Operating Income
| 958 | 1,168 | 1,312 | 541 | 1,438 | 897 | 1,794 | 1,692 | 2,015 | 2,205 | 1,588 | 2,154 | 1,309 | 2,005 | 1,997 | 1,601 | 1,087.6 | 844.6 | 697.5 | 961.7 | 834.8 | 883.8 | 723.8 | 962.6 | 830.7 | 867.5 | 743 | 946.1 | 767.5 | 683.7 | 623.9 | 728.6 | 699.1 | 1,034.5 | 882.1 | 978.8 | 800.8 | 931.1 | 774.2 | 887.3 | 865.8 | 889.3 | 788.9 | 888 | 812.4 | 843.6 | 730.9 | 863.1 | 755.809 | 811.274 | 734.868 | 744.391 | 656.144 | 626.103 | 590.588 | 626.508 | 572.65 | 533.85 | 433.366 | 393.714 | 464.597 | 343.946 | 340.219 | 423.651 | 522.14 | 510.464 | 413.222 | 464.77 | 462.934 | 447.806 | 374.634 | 447.316 | 392.324 | 381.282 | 297.071 | 352.128 | 319.682 | 321.021 | 271.837 | 316.004 | 291.921 | 272.242 | 224.966 | 262.026 | 215.765 | 201.211 | 166.993 | 206.896 | 187.43 | 169.575 | 137.221 | 59.34 | 147.64 | 156.613 | 138.418 | 151.011 | 146.844 | 136.665 | 117.629 | 122.3 | 119.3 | 108.2 | 96 | 101.7 | 99 | 82.1 | 65 | 74.2 | 71.3 | 65.9 | 55.4 | 62.5 | 60.2 | 56.3 | 47.2 | 42.4 | 49.9 | 48.6 | 39.5 | 35.8 | 43.2 | 37.4 | 29.5 | 13.4 | 30.1 | 24.9 | 22.3 | 12.7 | 19.8 | 16.8 | 11.6 | 1.1 | 11.6 | 11.2 | 11 | 4.5 | 25.7 | 23.6 | 21.8 | -483.8 | 184.2 | 198.6 | 195 | -432.3 | 170.8 | 185.8 | 180.3 | -360 | 151.5 | 154.5 | 138.5 | -253.4 | 141.4 | 80 | 65 | -203.1 | 75.4 |
Operating Income Ratio
| 0.165 | 0.203 | 0.226 | 0.201 | 0.209 | 0.125 | 0.25 | 0.202 | 0.263 | 0.284 | 0.207 | 0.264 | 0.181 | 0.278 | 0.291 | 0.237 | 0.185 | 0.159 | 0.161 | 0.198 | 0.166 | 0.171 | 0.148 | 0.179 | 0.171 | 0.174 | 0.158 | 0.186 | 0.169 | 0.152 | 0.148 | 0.159 | 0.169 | 0.179 | 0.164 | 0.166 | 0.159 | 0.182 | 0.159 | 0.164 | 0.178 | 0.179 | 0.169 | 0.169 | 0.174 | 0.178 | 0.164 | 0.173 | 0.171 | 0.178 | 0.17 | 0.165 | 0.145 | 0.169 | 0.177 | 0.174 | 0.18 | 0.161 | 0.14 | 0.126 | 0.169 | 0.129 | 0.129 | 0.133 | 0.163 | 0.155 | 0.136 | 0.148 | 0.17 | 0.168 | 0.147 | 0.168 | 0.161 | 0.162 | 0.139 | 0.156 | 0.163 | 0.166 | 0.149 | 0.16 | 0.167 | 0.168 | 0.146 | 0.176 | 0.165 | 0.155 | 0.14 | 0.162 | 0.163 | 0.148 | 0.137 | 0.065 | 0.164 | 0.164 | 0.138 | 0.146 | 0.149 | 0.153 | 0.136 | 0.144 | 0.153 | 0.146 | 0.127 | 0.127 | 0.137 | 0.132 | 0.122 | 0.131 | 0.138 | 0.131 | 0.119 | 0.126 | 0.128 | 0.129 | 0.115 | 0.135 | 0.123 | 0.124 | 0.105 | 0.101 | 0.132 | 0.118 | 0.102 | 0.048 | 0.107 | 0.096 | 0.09 | 0.05 | 0.08 | 0.071 | 0.055 | 0.005 | 0.056 | 0.055 | 0.054 | 0.02 | 0.112 | 0.116 | 0.121 | -2.824 | 1 | 1 | 1 | -2.433 | 1 | 1 | 1 | -2.111 | 1 | 1 | 1 | -1.588 | 1 | 1 | 1 | -2.708 | 1 |
Total Other Income Expenses Net
| 19 | -85 | -41 | -200 | -47 | 495 | 4 | 501 | -84 | -136 | 511 | -14 | 137 | 97 | 140 | 9 | 6.4 | 453.9 | -1.5 | -8.8 | 4.4 | 6.3 | 5.2 | 12 | 9.1 | 8.3 | 7.8 | 72.8 | -37.7 | -38.9 | -38.7 | -32.2 | -178.8 | -66.4 | 223.4 | -59.1 | 12.4 | -27.5 | -27.9 | 99.1 | 38.2 | 19.2 | -27.6 | 201.5 | -33.6 | -37.8 | 229.8 | 18.9 | -38.639 | 18.03 | 14.345 | 66.78 | -32.887 | -29.429 | -28.61 | 12.218 | 291.037 | -28.512 | -29.121 | -33.779 | -30.248 | -30.203 | -23.392 | -21.433 | -29.148 | -32.442 | -37.147 | -30.058 | -24.853 | 14.335 | -25.865 | -24.673 | 0.762 | 15.617 | -7.958 | -13.93 | -4.577 | 8.576 | 5.335 | 2.041 | 4.054 | 1.36 | 0.686 | 21.632 | 0.093 | -13.024 | 0.775 | 1.068 | 2.674 | -11.308 | -10.908 | -6.362 | -7.244 | -5.845 | -6.296 | -9.456 | -11.965 | -5.591 | -2.213 | -1.5 | -11.8 | -5.8 | -6.3 | -7.3 | -40.8 | -7 | -3.2 | -3.2 | -2.8 | -3.2 | -3.8 | -5.2 | -5.1 | -3 | -3.1 | 2.5 | -3.5 | -3.3 | -3.2 | 5 | -2.4 | -2.4 | -2.4 | 15.5 | -2.4 | -2.8 | -2.3 | 4.5 | -3.1 | -2.9 | -2.7 | 3.1 | -3.5 | -3.8 | -4.4 | 0.3 | -5.4 | -4.7 | -3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 977 | 1,083 | 1,271 | 457 | 1,397 | 1,392 | 1,798 | 2,193 | 1,931 | 2,069 | 2,099 | 2,085 | 1,387 | 2,043 | 2,083 | 1,542 | 1,021.5 | 1,220.9 | 711.1 | 975.5 | 843 | 895.7 | 721.4 | 943.3 | 801.3 | 835.1 | 713.1 | 979 | 729.8 | 644.8 | 585.2 | 696.4 | 476.7 | 968.1 | 1,043.8 | 919.7 | 768.5 | 903.6 | 746.3 | 964.4 | 877.1 | 879 | 761.3 | 1,059 | 778.8 | 805.8 | 922.4 | 823.3 | 717.17 | 774.105 | 696.204 | 708.308 | 580.889 | 596.674 | 561.978 | 599.561 | 833.561 | 505.338 | 404.245 | 359.935 | 434.349 | 313.743 | 316.827 | 402.218 | 492.992 | 478.022 | 376.075 | 434.712 | 438.081 | 424.671 | 348.769 | 422.643 | 366.62 | 367.796 | 289.113 | 345.359 | 313.529 | 315.89 | 259.664 | 304.516 | 280.832 | 260.334 | 212.035 | 249.921 | 203.85 | 188.187 | 155.077 | 195.745 | 177.143 | 158.267 | 126.313 | 52.978 | 140.396 | 150.768 | 132.122 | 141.555 | 134.879 | 131.074 | 115.416 | 120.8 | 104.7 | 102.4 | 89.7 | 94.4 | 51 | 75.1 | 61.8 | 71 | 68.5 | 62.7 | 51.6 | 57.3 | 55.1 | 53.3 | 44.1 | 44.9 | 46.4 | 45.3 | 36.3 | 40.8 | 38.5 | 32.7 | 24.6 | 26.6 | 25 | 22.1 | 17.4 | 17.2 | 16.7 | 13.9 | 8.9 | 4.2 | 8.1 | 7.4 | 6.6 | 4.8 | 20.3 | 18.9 | 17.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.169 | 0.189 | 0.219 | 0.17 | 0.203 | 0.194 | 0.251 | 0.262 | 0.252 | 0.267 | 0.273 | 0.256 | 0.192 | 0.283 | 0.304 | 0.228 | 0.174 | 0.23 | 0.164 | 0.2 | 0.167 | 0.174 | 0.148 | 0.176 | 0.165 | 0.168 | 0.152 | 0.193 | 0.161 | 0.143 | 0.139 | 0.152 | 0.115 | 0.167 | 0.194 | 0.156 | 0.153 | 0.176 | 0.153 | 0.178 | 0.18 | 0.177 | 0.163 | 0.201 | 0.167 | 0.17 | 0.208 | 0.165 | 0.162 | 0.17 | 0.161 | 0.157 | 0.129 | 0.161 | 0.168 | 0.166 | 0.261 | 0.153 | 0.131 | 0.115 | 0.158 | 0.117 | 0.121 | 0.127 | 0.154 | 0.146 | 0.124 | 0.138 | 0.16 | 0.159 | 0.136 | 0.159 | 0.15 | 0.157 | 0.135 | 0.153 | 0.159 | 0.164 | 0.142 | 0.154 | 0.161 | 0.161 | 0.137 | 0.168 | 0.156 | 0.145 | 0.13 | 0.154 | 0.154 | 0.138 | 0.126 | 0.058 | 0.156 | 0.158 | 0.131 | 0.137 | 0.137 | 0.147 | 0.133 | 0.142 | 0.134 | 0.138 | 0.119 | 0.118 | 0.07 | 0.121 | 0.116 | 0.126 | 0.133 | 0.125 | 0.111 | 0.115 | 0.117 | 0.123 | 0.108 | 0.143 | 0.115 | 0.116 | 0.096 | 0.115 | 0.118 | 0.103 | 0.085 | 0.095 | 0.089 | 0.085 | 0.07 | 0.068 | 0.068 | 0.059 | 0.042 | 0.019 | 0.039 | 0.037 | 0.032 | 0.021 | 0.088 | 0.093 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 159 | 176 | 183 | -79 | 268 | 286 | 348 | -39 | 359 | 389 | 374 | 297 | 229 | 344 | 381 | 301 | 138 | 293.6 | 116 | 182.6 | 169.1 | 164.4 | 387.6 | 196.5 | 137.6 | 161.3 | 146.5 | 122.4 | 157.7 | 87.5 | 101.4 | -50.6 | 74.1 | 311.4 | 285.4 | 184.5 | 178.5 | 208 | 176.5 | 302.7 | 196.5 | 202.6 | 181.6 | 269.7 | 181.8 | 189 | 230.5 | 192.9 | 168.435 | 173.956 | 176.15 | 166.341 | 57.461 | 147.028 | 141.732 | 125.705 | 187.126 | 132.862 | 104.012 | 93 | 82.986 | 18.049 | 79.115 | 96.532 | 121 | 114.574 | 99.57 | 114.487 | 103.58 | 113.517 | 93.965 | 98.926 | 98.549 | 53.274 | 73.394 | 93.656 | 84.708 | 86.87 | 71.408 | 86.786 | 80.039 | 78.101 | 66.791 | 79.975 | 65.232 | 63.043 | 51.951 | 64.033 | 61.114 | 54.602 | 43.578 | 19.866 | 52.65 | 56.538 | 49.545 | 53.791 | 51.254 | 49.807 | 43.859 | 46.5 | 42.9 | 39.4 | 34.5 | 36.4 | 22.5 | 28.9 | 23.8 | 27.8 | 26.7 | 24.4 | 20.1 | 22.3 | 21.5 | 20.8 | 17.2 | 17 | 17.6 | 18.1 | 14.5 | 16 | 15.4 | 13.4 | 10.1 | 10.2 | 10.5 | 9.3 | 7.3 | 8.5 | 7 | 5.8 | 3.7 | 3.3 | 3.8 | 3.2 | 2.7 | 3.1 | 8.5 | 7.4 | 7.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 818 | 907 | 1,088 | 1,079 | 1,129 | 1,106 | 1,450 | 2,232 | 1,551 | 1,658 | 1,684 | 1,747 | 1,117 | 1,744 | 1,661 | 1,199.4 | 842 | 892 | 576 | 1,275.1 | 648.4 | 708.6 | 327.3 | 746.8 | 663.7 | 673.8 | 566.6 | 856.6 | 572.1 | 557.3 | 506.1 | 747 | 391.6 | 656.7 | 758.4 | 688.6 | 1,403.3 | 695.7 | 569.8 | 661.7 | 680.6 | 676.4 | 579.7 | 789.3 | 597 | 616.8 | 691.9 | 630.404 | 548.7 | 600.2 | 612.9 | 570.714 | 523.428 | 648.764 | 429.358 | 473.856 | 646.435 | 372.476 | 300.233 | 266.935 | 351.363 | 295.694 | 237.712 | 305.686 | 371.992 | 363.448 | 276.505 | 320.225 | 483.721 | 311.154 | 254.804 | 323.717 | 268.071 | 314.522 | 215.719 | 251.703 | 228.821 | 229.02 | 188.256 | 217.73 | 200.793 | 182.233 | 145.244 | 169.946 | 138.618 | 125.144 | 103.126 | 161.712 | 116.029 | 103.665 | -91.015 | 33.112 | 87.746 | 94.23 | 82.577 | 87.764 | 83.625 | 81.267 | 71.557 | 74.3 | 61.8 | 66.353 | 59.122 | 58 | 31 | 52.2 | 44.2 | 43.2 | 49.3 | 38.3 | 31.5 | 35 | 33.6 | 32.5 | 106.7 | 30.5 | 28.8 | 27.2 | 21.8 | 24.8 | 23.1 | 19.3 | 14.5 | 16.4 | 14.5 | 12.8 | -25.9 | 8.7 | 9.7 | 8.1 | 5.2 | 0.9 | 4.3 | 4.2 | 3.9 | 1.7 | 11.8 | 11.5 | 10.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.141 | 0.158 | 0.188 | 0.401 | 0.164 | 0.155 | 0.202 | 0.267 | 0.202 | 0.214 | 0.219 | 0.214 | 0.155 | 0.242 | 0.242 | 0.177 | 0.143 | 0.168 | 0.133 | 0.262 | 0.129 | 0.137 | 0.067 | 0.139 | 0.137 | 0.135 | 0.121 | 0.168 | 0.126 | 0.124 | 0.12 | 0.163 | 0.095 | 0.114 | 0.141 | 0.117 | 0.279 | 0.136 | 0.117 | 0.122 | 0.14 | 0.136 | 0.124 | 0.15 | 0.128 | 0.13 | 0.156 | 0.127 | 0.124 | 0.132 | 0.142 | 0.126 | 0.116 | 0.175 | 0.128 | 0.131 | 0.203 | 0.112 | 0.097 | 0.085 | 0.128 | 0.111 | 0.09 | 0.096 | 0.116 | 0.111 | 0.091 | 0.102 | 0.177 | 0.116 | 0.1 | 0.122 | 0.11 | 0.134 | 0.101 | 0.111 | 0.116 | 0.119 | 0.103 | 0.11 | 0.115 | 0.112 | 0.094 | 0.114 | 0.106 | 0.096 | 0.086 | 0.127 | 0.101 | 0.09 | -0.091 | 0.036 | 0.097 | 0.099 | 0.082 | 0.085 | 0.085 | 0.091 | 0.082 | 0.088 | 0.079 | 0.089 | 0.078 | 0.072 | 0.043 | 0.084 | 0.083 | 0.076 | 0.095 | 0.076 | 0.068 | 0.07 | 0.071 | 0.075 | 0.26 | 0.097 | 0.071 | 0.069 | 0.058 | 0.07 | 0.071 | 0.061 | 0.05 | 0.059 | 0.052 | 0.049 | -0.104 | 0.034 | 0.039 | 0.034 | 0.025 | 0.004 | 0.021 | 0.021 | 0.019 | 0.008 | 0.051 | 0.057 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 1.13 | 1.23 | 1.47 | 1.46 | 1.53 | 1.5 | 1.96 | 3.03 | 2.13 | 2.28 | 2.35 | 2.44 | 1.56 | 2.44 | 2.33 | 1.69 | 1.18 | 1.27 | 0.83 | 1.75 | 0.9 | 0.99 | 0.46 | 1.06 | 0.95 | 0.96 | 0.81 | 1.23 | 0.82 | 0.8 | 0.73 | 1.08 | 0.57 | 0.95 | 1.1 | 1 | 2.04 | 0.98 | 0.81 | 0.94 | 0.97 | 0.96 | 0.83 | 1.13 | 0.86 | 0.89 | 1 | 0.91 | 0.79 | 0.86 | 0.89 | 0.8 | 0.76 | 0.97 | 0.65 | 0.69 | 0.99 | 0.57 | 0.46 | 0.4 | 0.55 | 0.46 | 0.37 | 0.45 | 0.58 | 0.57 | 0.44 | 0.48 | 0.78 | 0.51 | 0.41 | 0.49 | 0.44 | 0.51 | 0.35 | 0.41 | 0.37 | 0.37 | 0.31 | 0.33 | 0.33 | 0.3 | 0.24 | 0.26 | 0.23 | 0.21 | 0.17 | 0.25 | 0.19 | 0.17 | -0.16 | 0.054 | 0.15 | 0.16 | 0.14 | 0.15 | 0.15 | 0.14 | 0.13 | 0.13 | 0.11 | 0.12 | 0.11 | 0.1 | 0.055 | 0.098 | 0.083 | 0.078 | 0.093 | 0.08 | 0.065 | 0.073 | 0.07 | 0.068 | 0.23 | 0.064 | 0.06 | 0.058 | 0.048 | 0.054 | 0.05 | 0.043 | 0.033 | 0.037 | 0.033 | 0.028 | -0.058 | 0.02 | 0.023 | 0.018 | 0.013 | 0.002 | 0.01 | 0.01 | 0.01 | 0.004 | 0.025 | 0.03 | 0.03 | 0.07 | 0.03 | 0.035 | 0.03 | 0.018 | 0.028 | 0.035 | 0.025 | 0.018 | 0.018 | 0.013 | 0.008 | 0.013 | 0.008 | 0.005 | 0.005 | 0.005 | 0.005 |
EPS Diluted
| 1.12 | 1.22 | 1.45 | 1.45 | 1.51 | 1.49 | 1.94 | 2.96 | 2.1 | 2.25 | 2.28 | 2.39 | 1.54 | 2.4 | 2.29 | 1.66 | 1.16 | 1.24 | 0.81 | 1.73 | 0.89 | 0.97 | 0.46 | 1.05 | 0.93 | 0.95 | 0.8 | 1.21 | 0.81 | 0.79 | 0.72 | 1.07 | 0.56 | 0.94 | 1.09 | 0.99 | 2.01 | 0.97 | 0.79 | 0.92 | 0.95 | 0.95 | 0.81 | 1.11 | 0.84 | 0.87 | 0.98 | 0.89 | 0.77 | 0.84 | 0.86 | 0.8 | 0.74 | 0.94 | 0.63 | 0.69 | 0.95 | 0.55 | 0.45 | 0.4 | 0.53 | 0.44 | 0.36 | 0.45 | 0.56 | 0.55 | 0.42 | 0.48 | 0.74 | 0.48 | 0.39 | 0.49 | 0.42 | 0.49 | 0.34 | 0.41 | 0.35 | 0.35 | 0.29 | 0.33 | 0.31 | 0.28 | 0.23 | 0.26 | 0.22 | 0.2 | 0.16 | 0.25 | 0.19 | 0.17 | -0.15 | 0.054 | 0.15 | 0.16 | 0.14 | 0.15 | 0.14 | 0.14 | 0.12 | 0.13 | 0.11 | 0.11 | 0.1 | 0.1 | 0.053 | 0.095 | 0.08 | 0.078 | 0.09 | 0.08 | 0.065 | 0.073 | 0.07 | 0.068 | 0.23 | 0.064 | 0.06 | 0.058 | 0.048 | 0.054 | 0.05 | 0.043 | 0.033 | 0.037 | 0.033 | 0.028 | -0.058 | 0.02 | 0.023 | 0.018 | 0.013 | 0.002 | 0.01 | 0.01 | 0.01 | 0.004 | 0.025 | 0.03 | 0.03 | 0.07 | 0.03 | 0.035 | 0.03 | 0.018 | 0.028 | 0.033 | 0.025 | 0.018 | 0.018 | 0.013 | 0.008 | 0.01 | 0.008 | 0.005 | 0.005 | 0.005 | 0.005 |
EBITDA
| 1,655 | 1,748 | 1,898 | 1,229 | 2,072 | 1,459 | 2,401 | 2,257 | 2,577 | 2,770 | 2,153 | 2,237 | 2,003 | 2,630 | 2,643 | 1,640 | 1,589.7 | 1,322 | 1,056.3 | 1,026.4 | 869.3 | 1,247.1 | 1,073.1 | 977.1 | 1,164.1 | 878.3 | 752.2 | 1,020.8 | 1,081.1 | 988.7 | 931.1 | 728.7 | 890.8 | 1,355.3 | 1,415.6 | 978.8 | 1,054.4 | 1,181.7 | 1,023.9 | 990.9 | 1,148.2 | 1,147.6 | 1,018.5 | 889.8 | 1,039.1 | 845.2 | 948.6 | 864.1 | 967.129 | 1,001.47 | 923.593 | 879.042 | 865.098 | 628.383 | 697.726 | 734.206 | 865.464 | 534.889 | 529.385 | 484.553 | 551.842 | 345.072 | 421.68 | 517.886 | 606.666 | 593.9 | 500.316 | 542.851 | 525.96 | 497.389 | 438.101 | 510.804 | 446.993 | 417.567 | 343.44 | 409.403 | 367.758 | 356.838 | 312.237 | 352.853 | 328.946 | 309.132 | 262.189 | 271.549 | 248.335 | 235.366 | 201.681 | 230.911 | 217.281 | 202.482 | 169.998 | 177.502 | 191.477 | 199.098 | 182.05 | 191.506 | 186.223 | 171.47 | 152.671 | 152.2 | 165.9 | 139.3 | 126.6 | 131.1 | 176.6 | 105.6 | 84 | 93.5 | 89.8 | 85.3 | 74.3 | 79.8 | 78.5 | 72.5 | 64 | 52 | 64.8 | 65.3 | 56.8 | 49.3 | 56 | 50.3 | 42.5 | -2.1 | 32.5 | 35.9 | 24.6 | 21 | 30.2 | 26.3 | 20.7 | 9.8 | 19.2 | 19.7 | 19.4 | 11.7 | 33.2 | 29.2 | 27.1 | -483.8 | 184.2 | 198.6 | 195 | -432.3 | 170.8 | 185.8 | 180.3 | -360 | 151.5 | 154.5 | 138.5 | -253.4 | 141.4 | 80 | 65 | -203.1 | 75.4 |
EBITDA Ratio
| 0.285 | 0.304 | 0.327 | 0.456 | 0.301 | 0.204 | 0.335 | 0.27 | 0.336 | 0.357 | 0.28 | 0.275 | 0.277 | 0.364 | 0.385 | 0.243 | 0.27 | 0.25 | 0.243 | 0.211 | 0.173 | 0.242 | 0.22 | 0.182 | 0.24 | 0.176 | 0.16 | 0.201 | 0.239 | 0.219 | 0.221 | 0.159 | 0.216 | 0.234 | 0.263 | 0.166 | 0.21 | 0.23 | 0.21 | 0.183 | 0.236 | 0.231 | 0.218 | 0.169 | 0.223 | 0.178 | 0.213 | 0.174 | 0.219 | 0.22 | 0.214 | 0.195 | 0.191 | 0.169 | 0.209 | 0.203 | 0.271 | 0.162 | 0.171 | 0.155 | 0.201 | 0.129 | 0.16 | 0.163 | 0.189 | 0.181 | 0.165 | 0.173 | 0.193 | 0.186 | 0.171 | 0.192 | 0.183 | 0.178 | 0.16 | 0.181 | 0.187 | 0.185 | 0.171 | 0.178 | 0.188 | 0.191 | 0.17 | 0.182 | 0.19 | 0.181 | 0.169 | 0.181 | 0.189 | 0.177 | 0.169 | 0.193 | 0.212 | 0.208 | 0.181 | 0.186 | 0.189 | 0.192 | 0.176 | 0.179 | 0.212 | 0.188 | 0.168 | 0.163 | 0.244 | 0.17 | 0.157 | 0.165 | 0.174 | 0.17 | 0.159 | 0.161 | 0.167 | 0.167 | 0.156 | 0.165 | 0.16 | 0.167 | 0.151 | 0.139 | 0.172 | 0.158 | 0.147 | -0.008 | 0.116 | 0.139 | 0.099 | 0.082 | 0.123 | 0.111 | 0.098 | 0.045 | 0.092 | 0.098 | 0.095 | 0.052 | 0.144 | 0.144 | 0.15 | -2.824 | 1 | 1 | 1 | -2.433 | 1 | 1 | 1 | -2.111 | 1 | 1 | 1 | -1.588 | 1 | 1 | 1 | -2.708 | 1 |