Ecolab Inc.
NYSE:ECL
240.74 (USD) • At close December 24, 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
| 3,998.5 | 3,985.8 | 3,751.9 | 3,938.4 | 3,958.1 | 3,852.1 | 3,571.6 | 3,671.2 | 3,669.3 | 3,580.6 | 3,266.7 | 3,364.6 | 3,320.8 | 3,162.7 | 2,885 | 3,065.3 | 3,018.6 | 2,685.7 | 3,581.4 | 3,823.6 | 3,817.9 | 3,759.4 | 3,505.4 | 3,760.5 | 3,747.2 | 3,689.6 | 3,470.9 | 3,650.7 | 3,563.3 | 3,462.7 | 3,161.6 | 3,352.1 | 3,386.1 | 3,317.2 | 3,097.4 | 3,412 | 3,446.4 | 3,389.1 | 3,297.6 | 3,680.8 | 3,694.9 | 3,568.2 | 3,336.6 | 3,559.5 | 3,484 | 3,337.8 | 2,872.1 | 3,045.8 | 3,023.3 | 2,958.7 | 2,810.9 | 1,845.3 | 1,736.1 | 1,698.8 | 1,518.3 | 1,575.5 | 1,561.9 | 1,520.2 | 1,432.1 | 1,564.5 | 1,546.4 | 1,441.5 | 1,348.2 | 1,483.3 | 1,626.3 | 1,570 | 1,457.9 | 1,439.8 | 1,413.2 | 1,362.4 | 1,254.2 | 1,271 | 1,278.855 | 1,225.884 | 1,120.075 | 1,141.515 | 1,164.773 | 1,158.664 | 1,069.88 | 1,072.535 | 1,090.316 | 1,042.711 | 979.371 | 956.466 | 982.766 | 946.735 | 875.852 | 883.38 | 894.866 | 839.23 | 786.109 | 561.777 | 616.231 | 595.808 | 580.907 | 566.676 | 600.666 | 570.711 | 526.26 | 515.8 | 554.5 | 520.4 | 489.3 | 483.3 | 500 | 468.5 | 436.4 | 422 | 432.9 | 411.8 | 373.7 | 391 | 392.1 | 373.2 | 333.7 | 349.4 | 348.5 | 333.4 | 309.6 | 362.3 | 302.8 | 282.4 | 260.1 | 267.4 | 275.5 | 257.8 | 240.8 | 262.9 | 260.7 | 247.2 | 234 | 245.5 | 244 | 221.4 | 207.2 | 359.6 | 388.5 | 373 | 268.9 | 340.7 | 369.8 | 359.8 | 235.4 | 311.9 | 337.7 | 335 | 227.3 | 279.6 | 294.5 | 125.2 | 215.9 | 222.7 | 199 | 221.7 | 201.5 | 202.7 | 187.1 |
Cost of Revenue
| 2,260.6 | 2,241.5 | 2,126.5 | 2,279.1 | 2,330.5 | 2,334.8 | 2,205.2 | 2,254.9 | 2,291.6 | 2,211.1 | 2,073.4 | 2,043.1 | 2,016.7 | 1,844 | 1,712 | 1,780.3 | 1,769.6 | 1,635.7 | 2,116.8 | 2,218.2 | 2,207.4 | 2,208.2 | 2,096.7 | 2,216.8 | 2,200.2 | 2,156.1 | 2,082.1 | 1,950.7 | 1,891.3 | 1,871.6 | 1,691.5 | 1,745.1 | 1,737.2 | 1,785.2 | 1,631.4 | 1,831.7 | 1,820 | 1,806.5 | 1,765.3 | 1,979.9 | 1,970.6 | 1,909.4 | 1,819.2 | 1,963.8 | 1,882.8 | 1,828.6 | 1,564.9 | 1,644.2 | 1,616.4 | 1,608.9 | 1,614 | 966.5 | 877.9 | 860.8 | 770.4 | 783.7 | 763.4 | 750 | 716.7 | 781.1 | 763.9 | 725.1 | 707.9 | 770.2 | 834.3 | 798.8 | 738.3 | 716.4 | 690.1 | 669.5 | 615.7 | 630.01 | 625.554 | 608.003 | 552.491 | 579.21 | 572.406 | 570.659 | 526.556 | 532.908 | 519.669 | 504.609 | 474.094 | 469.823 | 478.163 | 466.734 | 430.482 | 444.032 | 434.195 | 413.425 | 395.945 | 268.837 | 280.748 | 274.816 | 265.23 | 224.563 | 229.513 | 223.309 | 200.085 | 201.2 | 212.3 | 201.8 | 187.7 | 188.2 | 193.5 | 180.4 | 167.1 | 159 | 163.2 | 157.9 | 141.1 | 152.9 | 152.6 | 148.9 | 131 | 138.8 | 139.3 | 129.1 | 119.9 | 153.8 | 113.1 | 104 | 95.1 | 100.7 | 103.3 | 97.6 | 92.1 | 102.5 | 101.8 | 97.1 | 91.5 | 99.3 | 95.5 | 88 | 84.7 | 147.3 | 166.4 | 163.4 | 109.4 | 143.2 | 166.5 | 166.6 | 98.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 1,737.9 | 1,744.3 | 1,625.4 | 1,659.3 | 1,627.6 | 1,517.3 | 1,366.4 | 1,416.3 | 1,377.7 | 1,369.5 | 1,193.3 | 1,321.5 | 1,304.1 | 1,318.7 | 1,173 | 1,285 | 1,249 | 1,050 | 1,464.6 | 1,605.4 | 1,610.5 | 1,551.2 | 1,408.7 | 1,543.7 | 1,547 | 1,533.5 | 1,388.8 | 1,700 | 1,672 | 1,591.1 | 1,470.1 | 1,607 | 1,648.9 | 1,532 | 1,466 | 1,580.3 | 1,626.4 | 1,582.6 | 1,532.3 | 1,700.9 | 1,724.3 | 1,658.8 | 1,517.4 | 1,595.7 | 1,601.2 | 1,509.2 | 1,307.2 | 1,401.6 | 1,406.9 | 1,349.8 | 1,196.9 | 878.8 | 858.2 | 838 | 747.9 | 791.8 | 798.5 | 770.2 | 715.4 | 783.4 | 782.5 | 716.4 | 640.3 | 713.1 | 792 | 771.2 | 719.6 | 723.4 | 723.1 | 692.9 | 638.5 | 640.99 | 653.301 | 617.881 | 567.584 | 562.305 | 592.367 | 588.005 | 543.324 | 539.627 | 570.647 | 538.102 | 505.277 | 486.643 | 504.603 | 480.001 | 445.37 | 439.348 | 460.671 | 425.805 | 390.164 | 292.94 | 335.483 | 320.992 | 315.677 | 342.113 | 371.153 | 347.402 | 326.175 | 314.6 | 342.2 | 318.6 | 301.6 | 295.1 | 306.5 | 288.1 | 269.3 | 263 | 269.7 | 253.9 | 232.6 | 238.1 | 239.5 | 224.3 | 202.7 | 210.6 | 209.2 | 204.3 | 189.7 | 208.5 | 189.7 | 178.4 | 165 | 166.7 | 172.2 | 160.2 | 148.7 | 160.4 | 158.9 | 150.1 | 142.5 | 146.2 | 148.5 | 133.4 | 122.5 | 212.3 | 222.1 | 209.6 | 159.5 | 197.5 | 203.3 | 193.2 | 136.9 | 311.9 | 337.7 | 335 | 227.3 | 279.6 | 294.5 | 125.2 | 215.9 | 222.7 | 199 | 221.7 | 201.5 | 202.7 | 187.1 |
Gross Profit Ratio
| 0.435 | 0.438 | 0.433 | 0.421 | 0.411 | 0.394 | 0.383 | 0.386 | 0.375 | 0.382 | 0.365 | 0.393 | 0.393 | 0.417 | 0.407 | 0.419 | 0.414 | 0.391 | 0.409 | 0.42 | 0.422 | 0.413 | 0.402 | 0.411 | 0.413 | 0.416 | 0.4 | 0.466 | 0.469 | 0.459 | 0.465 | 0.479 | 0.487 | 0.462 | 0.473 | 0.463 | 0.472 | 0.467 | 0.465 | 0.462 | 0.467 | 0.465 | 0.455 | 0.448 | 0.46 | 0.452 | 0.455 | 0.46 | 0.465 | 0.456 | 0.426 | 0.476 | 0.494 | 0.493 | 0.493 | 0.503 | 0.511 | 0.507 | 0.5 | 0.501 | 0.506 | 0.497 | 0.475 | 0.481 | 0.487 | 0.491 | 0.494 | 0.502 | 0.512 | 0.509 | 0.509 | 0.504 | 0.511 | 0.504 | 0.507 | 0.493 | 0.509 | 0.507 | 0.508 | 0.503 | 0.523 | 0.516 | 0.516 | 0.509 | 0.513 | 0.507 | 0.508 | 0.497 | 0.515 | 0.507 | 0.496 | 0.521 | 0.544 | 0.539 | 0.543 | 0.604 | 0.618 | 0.609 | 0.62 | 0.61 | 0.617 | 0.612 | 0.616 | 0.611 | 0.613 | 0.615 | 0.617 | 0.623 | 0.623 | 0.617 | 0.622 | 0.609 | 0.611 | 0.601 | 0.607 | 0.603 | 0.6 | 0.613 | 0.613 | 0.575 | 0.626 | 0.632 | 0.634 | 0.623 | 0.625 | 0.621 | 0.618 | 0.61 | 0.61 | 0.607 | 0.609 | 0.596 | 0.609 | 0.603 | 0.591 | 0.59 | 0.572 | 0.562 | 0.593 | 0.58 | 0.55 | 0.537 | 0.582 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 192 | 0 | 0 | 0 | 190 | 0 | 0 | 0 | 186 | 0 | 0 | 0 | 185 | 0 | 0 | 0 | 190 | 0 | 0 | 0 | 216 | 0 | 0 | 0 | 201 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 191 | 0 | 0 | 0 | 197 | 0 | 0 | 0 | 188 | 0 | 0 | 0 | 183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 984 | 962.5 | 1,002.7 | 1,001.2 | 978.1 | 955.2 | 1,026.8 | 1,008.5 | 1,123.9 | 1,087.3 | 1,115.3 | 1,090.6 | 1,046.3 | 1,071.6 | 1,093.3 | 1,088.2 | 1,058.8 | 1,070.7 | 1,079.2 | 1,136.8 | 1,142.1 | 1,145.9 | 1,152.7 | 1,136.9 | 1,104.9 | 1,097.4 | 1,083.3 | 995.8 | 971.1 | 977.7 | 981.7 | 989.7 | 651.6 | 595.3 | 609.6 | 581.6 | 579.7 | 558.5 | 565.3 | 558.1 | 577.4 | 554.1 | 526.4 | 516.3 | 541.8 | 578.5 | 580 | 557.2 | 557.2 | 523.7 | 519.9 | 490.1 | 495.296 | 471.937 | 464.754 | 436.127 | 464.209 | 420.791 | 441.626 | 416.955 | 416.884 | 410.36 | 402.487 | 385.333 | 372.812 | 357.923 | 358.783 | 344.033 | 335.117 | 327.666 | 315.363 | 304.945 | 225.433 | 241.42 | 240.94 | 238.296 | 230.233 | 235.987 | 232.689 | 217.095 | 212.8 | 219 | 213.9 | 206.6 | 197.3 | 196.5 | 194.6 | 186.7 | 181.6 | 177.9 | 175.7 | 164.6 | 164.8 | 160.5 | 157 | 147.3 | 148.7 | 142.6 | 143.7 | 139.9 | 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 |
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 | -29.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,024.8 | 1,071.6 | 1,078.8 | 1,034.8 | 1,024.9 | 1,011.6 | 990.3 | 922.1 | 876.9 | 940.1 | 914.7 | 867.9 | 832 | 853.3 | 862.9 | 809.6 | 802.6 | 788.6 | 1,015 | 984 | 962.5 | 1,002.7 | 1,001.2 | 948.8 | 955.2 | 1,026.8 | 1,008.5 | 1,123.9 | 1,087.3 | 1,115.3 | 1,090.6 | 1,046.3 | 1,071.6 | 1,093.3 | 1,088.2 | 1,058.8 | 1,070.7 | 1,079.2 | 1,136.8 | 1,142.1 | 1,145.9 | 1,152.7 | 1,136.9 | 1,104.9 | 1,097.4 | 1,083.3 | 995.8 | 971.1 | 977.7 | 981.7 | 989.7 | 651.6 | 595.3 | 609.6 | 581.6 | 579.7 | 558.5 | 565.3 | 558.1 | 577.4 | 554.1 | 526.4 | 516.3 | 541.8 | 578.5 | 580 | 557.2 | 557.2 | 523.7 | 519.9 | 490.1 | 495.296 | 471.937 | 464.754 | 436.127 | 464.209 | 420.791 | 441.626 | 416.955 | 416.884 | 410.36 | 402.487 | 385.333 | 372.812 | 357.923 | 358.783 | 344.033 | 335.117 | 327.666 | 315.363 | 304.945 | 225.433 | 241.42 | 240.94 | 238.296 | 230.233 | 235.987 | 232.689 | 217.095 | 212.8 | 219 | 213.9 | 206.6 | 197.3 | 196.5 | 194.6 | 186.7 | 181.6 | 177.9 | 175.7 | 164.6 | 164.8 | 160.5 | 157 | 147.3 | 148.7 | 142.6 | 143.7 | 139.9 | 149.7 | 129.9 | 128.3 | 121.6 | 120.7 | 119.3 | 113.9 | 112.7 | 114.5 | 108.9 | 106.5 | 105.1 | 107.6 | 98.3 | 89.2 | 90.1 | 151.5 | 155.3 | 154.9 | 137.5 | 147.2 | 145.3 | 146.5 | 124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -332.6 | 12.6 | 12.6 | -7.4 | 14.5 | 14.4 | 13.1 | -8.1 | -5.7 | 19.5 | 18.8 | 6.4 | 13 | -2.5 | 17 | 10.3 | 15.1 | 15.1 | 15.2 | 13.4 | 20.8 | 20.9 | 21.2 | 19.9 | 21 | 19.6 | 19.4 | 0 | 16.9 | 16.8 | 16.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.5 | 11.8 | -19.3 | 1.9 | -8.1 | 27.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.429 | 1.345 | -0.254 | 3.805 | -0.472 | 1.224 | -0.147 | -0.197 | 10.808 | 2.109 | 11.818 | 12.296 | 1.39 | 0 | 0 | 0 | 38.526 | 37.438 | 36.073 | 36.399 | 33.6 | 35.3 | 32.9 | 32.7 | 32.6 | 30.9 | 29.7 | 28.8 | 25.8 | 25 | 25.4 | 24.7 | 23.3 | 22.6 | 22 | 21.6 | 19.9 | 17.3 | 20.2 | 18.7 | 18.1 | 16.3 | 16.3 | 16.3 | 13.3 | 16.2 | 14.6 | 15.3 | 14.1 | 14.7 | 15.4 | 15.2 | 13.2 | 14.3 | 13.9 | 13.6 | 23.2 | 19.9 | 20.5 | 19.4 | 20.9 | 17.5 | 18.2 | 18.6 | -1,103 | 0 | 0 | 0 | -877.2 | 0 | -661.6 | 0 | 0 | 0 | -737.9 | 0 | 0 | 0 |
Operating Expenses
| 692.2 | 1,071.6 | 1,078.8 | 1,042.2 | 1,024.9 | 1,011.6 | 990.3 | 922.1 | 876.9 | 940.1 | 914.7 | 867.9 | 832 | 853.3 | 862.9 | 809.6 | 802.6 | 788.6 | 1,015 | 984 | 962.5 | 1,002.7 | 1,001.2 | 948.8 | 955.2 | 1,026.8 | 1,008.5 | 1,123.9 | 1,087.3 | 1,115.3 | 1,090.6 | 1,046.3 | 1,071.6 | 1,093.3 | 1,088.2 | 1,058.8 | 1,070.7 | 1,079.2 | 1,136.8 | 1,142.1 | 1,145.9 | 1,152.7 | 1,136.9 | 1,104.9 | 1,097.4 | 1,083.3 | 995.8 | 971.1 | 977.7 | 981.7 | 989.7 | 651.6 | 595.3 | 609.6 | 581.6 | 579.7 | 558.5 | 565.3 | 558.1 | 577.4 | 554.1 | 526.4 | 516.3 | 573.3 | 590.3 | 560.7 | 559.1 | 549.1 | 551.5 | 519.9 | 490.1 | 495.296 | 471.937 | 464.754 | 436.127 | 464.209 | 420.791 | 441.626 | 416.955 | 416.455 | 411.705 | 402.233 | 389.138 | 372.34 | 359.147 | 358.636 | 343.836 | 345.925 | 329.775 | 327.181 | 317.241 | 226.823 | 241.42 | 240.94 | 238.296 | 268.759 | 273.425 | 268.762 | 253.494 | 246.4 | 254.3 | 246.8 | 239.3 | 229.9 | 227.4 | 224.3 | 215.5 | 207.4 | 202.9 | 201.1 | 189.3 | 188.1 | 183.1 | 179 | 168.9 | 168.6 | 159.9 | 163.9 | 158.6 | 167.8 | 146.2 | 144.6 | 137.9 | 134 | 135.5 | 128.5 | 128 | 128.6 | 123.6 | 121.9 | 120.3 | 120.8 | 112.6 | 103.1 | 103.7 | 174.7 | 175.2 | 175.4 | 156.9 | 168.1 | 162.8 | 164.7 | 142.6 | -1,103 | 0 | 0 | 0 | -877.2 | 0 | -661.6 | 0 | 0 | 0 | -737.9 | 0 | 0 | 0 |
Operating Income
| 1,044.8 | 672.7 | 546.6 | 617.1 | 566 | 484.7 | 351.6 | 249.6 | 262.3 | 214.2 | 62.7 | 387.7 | 465.8 | 447.8 | 297.3 | 416.1 | 411.4 | 192 | 397.2 | 560.4 | 587.6 | 498.6 | 367.2 | 581.9 | 516.2 | 494.6 | 354.3 | 627.7 | 579.8 | 439 | 373.3 | 556.9 | 574.1 | 412.5 | 371.5 | 322.8 | 413 | 437.8 | 387.7 | 520.5 | 571.4 | 512.2 | 350.9 | 470.6 | 476 | 352.3 | 261.7 | 395.8 | 401.2 | 326.5 | 165.8 | 164.2 | 239.6 | 198.3 | 151.7 | 203.6 | 245.1 | 204.3 | 153.8 | 195.8 | 223 | 165 | 97.5 | 139.8 | 201.7 | 210.5 | 160.5 | 174.3 | 171.6 | 173 | 148.4 | 145.694 | 181.364 | 153.127 | 131.457 | 98.096 | 171.576 | 146.379 | 126.369 | 123.172 | 158.942 | 135.869 | 116.139 | 114.303 | 145.456 | 121.365 | 101.534 | 93.423 | 130.896 | 98.624 | 72.923 | 66.438 | 94.116 | 80.244 | 77.381 | 73.354 | 97.728 | 78.64 | 72.681 | 68.2 | 87.9 | 71.8 | 62.3 | 65.2 | 79.1 | 63.8 | 53.8 | 55.6 | 66.8 | 52.8 | 43.3 | 50 | 56.4 | 45.3 | 33.8 | 42 | 49.3 | 40.4 | 31.1 | 40.7 | 43.5 | 33.8 | 27.1 | 32.7 | 36.7 | 31.7 | 20.7 | 31.8 | 35.3 | 28.2 | 22.2 | 25.4 | 35.9 | 30.3 | 18.8 | 37.6 | 46.9 | 34.2 | 2.6 | 29.4 | 40.5 | 28.5 | -5.7 | -791.1 | 337.7 | 335 | 227.3 | -597.6 | 294.5 | -536.4 | 215.9 | 222.7 | 199 | -516.2 | 201.5 | 202.7 | 187.1 |
Operating Income Ratio
| 0.261 | 0.169 | 0.146 | 0.157 | 0.143 | 0.126 | 0.098 | 0.068 | 0.071 | 0.06 | 0.019 | 0.115 | 0.14 | 0.142 | 0.103 | 0.136 | 0.136 | 0.071 | 0.111 | 0.147 | 0.154 | 0.133 | 0.105 | 0.155 | 0.138 | 0.134 | 0.102 | 0.172 | 0.163 | 0.127 | 0.118 | 0.166 | 0.17 | 0.124 | 0.12 | 0.095 | 0.12 | 0.129 | 0.118 | 0.141 | 0.155 | 0.144 | 0.105 | 0.132 | 0.137 | 0.106 | 0.091 | 0.13 | 0.133 | 0.11 | 0.059 | 0.089 | 0.138 | 0.117 | 0.1 | 0.129 | 0.157 | 0.134 | 0.107 | 0.125 | 0.144 | 0.114 | 0.072 | 0.094 | 0.124 | 0.134 | 0.11 | 0.121 | 0.121 | 0.127 | 0.118 | 0.115 | 0.142 | 0.125 | 0.117 | 0.086 | 0.147 | 0.126 | 0.118 | 0.115 | 0.146 | 0.13 | 0.119 | 0.12 | 0.148 | 0.128 | 0.116 | 0.106 | 0.146 | 0.118 | 0.093 | 0.118 | 0.153 | 0.135 | 0.133 | 0.129 | 0.163 | 0.138 | 0.138 | 0.132 | 0.159 | 0.138 | 0.127 | 0.135 | 0.158 | 0.136 | 0.123 | 0.132 | 0.154 | 0.128 | 0.116 | 0.128 | 0.144 | 0.121 | 0.101 | 0.12 | 0.141 | 0.121 | 0.1 | 0.112 | 0.144 | 0.12 | 0.104 | 0.122 | 0.133 | 0.123 | 0.086 | 0.121 | 0.135 | 0.114 | 0.095 | 0.103 | 0.147 | 0.137 | 0.091 | 0.105 | 0.121 | 0.092 | 0.01 | 0.086 | 0.11 | 0.079 | -0.024 | -2.536 | 1 | 1 | 1 | -2.137 | 1 | -4.284 | 1 | 1 | 1 | -2.328 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -57.5 | -66.2 | -59 | -52.5 | -59.8 | -63.4 | -61.1 | -77.6 | -70.8 | -36.5 | -34.2 | -38.2 | -63.4 | -48.1 | -34.7 | -38.1 | -119.7 | -43.6 | -32.9 | -32.8 | -25.3 | 5.6 | -28.2 | -34 | -34.7 | -36.7 | -37 | -59.3 | -38.2 | -40.2 | -46.4 | -68.3 | -64.9 | -65.3 | -66.1 | -62.3 | -57.6 | -61.2 | -62.5 | -62 | -63.3 | -66.2 | -65.1 | -67.6 | -67 | -66.2 | -61.5 | -108.8 | -64.2 | -63.9 | -86.1 | -34.4 | -13.2 | -13.1 | -13.5 | -14.2 | -14.9 | -15 | -15 | -15.1 | -15.1 | -15.2 | -15.8 | -15.5 | -15.7 | -15.3 | -15 | -13.1 | -12.8 | -13.4 | -11.7 | -11.857 | -11.3 | -11.014 | -10.328 | -9.335 | -11.529 | -12.184 | -11.19 | -11.388 | -11.566 | -11.217 | -11.173 | -10.611 | -1.174 | -11.752 | -10.703 | -10.44 | -10.988 | -11.955 | -10.512 | -7.94 | -7.01 | -6.816 | -6.668 | 19.41 | -1.158 | -0.139 | -2.466 | -0.1 | 0.7 | -1.516 | -3.704 | -0.8 | -0.3 | -1.6 | -2.9 | 0.5 | 0.3 | 0.5 | -0.5 | 0.4 | 1.4 | -1.4 | -2 | -1.9 | -1.4 | 0.6 | -1.2 | -7.5 | -0.6 | 0 | -2.1 | -2.2 | -1.7 | -3.4 | -5.2 | -6.2 | -5.7 | -7.5 | -6.5 | -5.6 | -6.6 | -6.7 | -6.9 | -6.3 | -7.1 | -8 | -6.5 | -54.8 | -8.6 | -7.9 | -7.6 | 791.1 | -337.7 | -335 | -227.3 | 597.6 | -294.5 | 536.4 | -215.9 | -222.7 | -199 | 516.2 | -201.5 | -202.7 | -187.1 |
Income Before Tax
| 987.3 | 590.7 | 458.9 | 537.5 | 506.2 | 421.3 | 290.5 | 321.6 | 412.2 | 389.3 | 220.3 | 349.5 | 402.4 | 399.7 | 262.6 | 378 | 291.7 | 148.4 | 364.3 | 527.6 | 562.3 | 470 | 339 | 547.9 | 481.5 | 457.9 | 317.3 | 549.9 | 524.7 | 379.4 | 310.8 | 488.6 | 509.2 | 347.2 | 305.4 | 260.5 | 355.4 | 376.6 | 325.2 | 458.5 | 508.1 | 446 | 285.8 | 403 | 409 | 286.1 | 200.2 | 333.3 | 337 | 262.6 | 79.7 | 129.8 | 226.4 | 185.2 | 138.2 | 189.4 | 230.2 | 189.3 | 138.8 | 180.7 | 207.9 | 149.8 | 81.7 | 124.3 | 185.7 | 195.2 | 145.7 | 161.2 | 158.8 | 159.6 | 136.7 | 133.837 | 170.145 | 142.113 | 121.129 | 88.761 | 160.047 | 134.195 | 115.179 | 111.784 | 147.376 | 124.652 | 104.966 | 103.692 | 144.282 | 109.613 | 90.831 | 82.983 | 119.908 | 86.669 | 62.411 | 58.498 | 87.106 | 73.428 | 70.713 | 92.764 | 96.57 | 78.501 | 70.215 | 68.1 | 88.6 | 70.3 | 58.6 | 64.4 | 78.8 | 62.2 | 50.9 | 56.1 | 67.1 | 53.3 | 42.8 | 50.4 | 57.8 | 43.9 | 31.8 | 40.1 | 47.9 | 41 | 29.9 | 33.2 | 42.9 | 33.8 | 25 | 30.5 | 35 | 28.3 | 15.5 | 25.6 | 29.6 | 20.7 | 15.7 | 19.8 | 29.3 | 23.6 | 11.9 | 31.3 | 39.8 | 26.2 | -3.9 | -25.4 | 31.9 | 20.6 | -13.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.247 | 0.148 | 0.122 | 0.136 | 0.128 | 0.109 | 0.081 | 0.088 | 0.112 | 0.109 | 0.067 | 0.104 | 0.121 | 0.126 | 0.091 | 0.123 | 0.097 | 0.055 | 0.102 | 0.138 | 0.147 | 0.125 | 0.097 | 0.146 | 0.128 | 0.124 | 0.091 | 0.151 | 0.147 | 0.11 | 0.098 | 0.146 | 0.15 | 0.105 | 0.099 | 0.076 | 0.103 | 0.111 | 0.099 | 0.125 | 0.138 | 0.125 | 0.086 | 0.113 | 0.117 | 0.086 | 0.07 | 0.109 | 0.111 | 0.089 | 0.028 | 0.07 | 0.13 | 0.109 | 0.091 | 0.12 | 0.147 | 0.125 | 0.097 | 0.116 | 0.134 | 0.104 | 0.061 | 0.084 | 0.114 | 0.124 | 0.1 | 0.112 | 0.112 | 0.117 | 0.109 | 0.105 | 0.133 | 0.116 | 0.108 | 0.078 | 0.137 | 0.116 | 0.108 | 0.104 | 0.135 | 0.12 | 0.107 | 0.108 | 0.147 | 0.116 | 0.104 | 0.094 | 0.134 | 0.103 | 0.079 | 0.104 | 0.141 | 0.123 | 0.122 | 0.164 | 0.161 | 0.138 | 0.133 | 0.132 | 0.16 | 0.135 | 0.12 | 0.133 | 0.158 | 0.133 | 0.117 | 0.133 | 0.155 | 0.129 | 0.115 | 0.129 | 0.147 | 0.118 | 0.095 | 0.115 | 0.137 | 0.123 | 0.097 | 0.092 | 0.142 | 0.12 | 0.096 | 0.114 | 0.127 | 0.11 | 0.064 | 0.097 | 0.114 | 0.084 | 0.067 | 0.081 | 0.12 | 0.107 | 0.057 | 0.087 | 0.102 | 0.07 | -0.015 | -0.075 | 0.086 | 0.057 | -0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 246.5 | 95.7 | 42.3 | 126.7 | 96.8 | 86.6 | 52.4 | 52.1 | 60.2 | 76.6 | 45.6 | 44.2 | 73.8 | 86.1 | 66.1 | 73.1 | 42.4 | 14.1 | 74.1 | 93.3 | 93 | 97.8 | 38.6 | 147.7 | 43.2 | 104.3 | 69.1 | -21.8 | 128.9 | 81.3 | 54 | 116.6 | 129.7 | 83.6 | 73.4 | 37.6 | 105.3 | 67.8 | 89.8 | 115.2 | 138.7 | 131 | 91.3 | 113.4 | 101.8 | 70.3 | 39.2 | 98.8 | 97.7 | 79.2 | 35.6 | 41 | 71.9 | 59 | 44.4 | 57.8 | 55.9 | 59.8 | 43.1 | 64.4 | 62.7 | 50.3 | 24 | 44.3 | 59.5 | 56.2 | 42.8 | 47.8 | 44.8 | 49.3 | 47.2 | 46.646 | 59.786 | 48.934 | 43.243 | 34.247 | 56.305 | 47.618 | 40.531 | 40.542 | 52.429 | 46.359 | 38.96 | 36.256 | 56.843 | 42.458 | 35.513 | 31.877 | 47.826 | 35.008 | 25.37 | 23.753 | 35.279 | 29.737 | 28.639 | 35.568 | 36.232 | 30.092 | 27.603 | 25.7 | 33.6 | 26.9 | 23.6 | 25.2 | 31.8 | 24.5 | 20.3 | 21.7 | 26.6 | 20.4 | 16.6 | 20 | 22.3 | 16.3 | 12.2 | 15 | 18 | 15.2 | 11.5 | 12.6 | 16.4 | 12.1 | 9.2 | 9.7 | 11.7 | 9.1 | 2.9 | 7 | 9.4 | 6.4 | 4.5 | 6 | 10.1 | 8.5 | 4.3 | 14.1 | 16.4 | 10.8 | -1.6 | -6 | 13.5 | 8.7 | -5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 736.5 | 490.9 | 412.1 | 405.2 | 404 | 329.7 | 233.4 | 264.4 | 347.1 | 308.3 | 171.9 | 301 | 324.5 | 310.8 | 193.6 | 300.3 | 246.2 | -2,035 | 283.4 | 429.6 | 464.2 | 368.6 | 296.5 | 395.1 | 435.4 | 351.3 | 247.3 | 565.9 | 393.2 | 294.8 | 254 | 366.3 | 374.1 | 258.4 | 230.8 | 208.9 | 257.8 | 302 | 233.4 | 335.5 | 364.9 | 311.4 | 191 | 287.1 | 308 | 213.1 | 159.6 | 231.4 | 238 | 184.5 | 49.7 | 88.7 | 154.3 | 125.9 | 93.6 | 131.3 | 174.2 | 129.3 | 95.5 | 115.8 | 145 | 99.1 | 57.4 | 80 | 126.2 | 139 | 102.9 | 113.4 | 114 | 110.3 | 89.5 | 87.191 | 110.3 | 93.179 | 77.9 | 54.514 | 97.958 | 81.401 | 74.648 | 71.242 | 94.947 | 78.293 | 66.006 | 67.436 | 87.439 | 67.155 | 55.318 | 51.106 | 72.082 | 51.661 | 38.923 | 38.302 | 57.261 | 48.193 | 44.414 | 54.768 | 60.338 | 48.409 | 42.612 | 42.4 | 55 | 43.4 | 35 | 39.2 | 85 | 37.7 | 30.6 | 34.4 | 40.5 | 32.9 | 26.2 | 30.4 | 35.5 | 27.6 | 19.6 | 25.1 | 29.9 | 25.8 | 18.4 | 20.6 | 26.5 | 21.7 | 15.8 | 20.8 | 23.3 | 15.2 | 17.3 | 18.6 | 20.2 | 14.3 | 11.2 | -250.6 | 21.4 | 13.1 | -29.6 | 15.3 | 21.5 | 13.5 | -2.3 | -19.4 | 18.4 | 11.9 | -7.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.184 | 0.123 | 0.11 | 0.103 | 0.102 | 0.086 | 0.065 | 0.072 | 0.095 | 0.086 | 0.053 | 0.089 | 0.098 | 0.098 | 0.067 | 0.098 | 0.082 | -0.758 | 0.079 | 0.112 | 0.122 | 0.098 | 0.085 | 0.105 | 0.116 | 0.095 | 0.071 | 0.155 | 0.11 | 0.085 | 0.08 | 0.109 | 0.11 | 0.078 | 0.075 | 0.061 | 0.075 | 0.089 | 0.071 | 0.091 | 0.099 | 0.087 | 0.057 | 0.081 | 0.088 | 0.064 | 0.056 | 0.076 | 0.079 | 0.062 | 0.018 | 0.048 | 0.089 | 0.074 | 0.062 | 0.083 | 0.112 | 0.085 | 0.067 | 0.074 | 0.094 | 0.069 | 0.043 | 0.054 | 0.078 | 0.089 | 0.071 | 0.079 | 0.081 | 0.081 | 0.071 | 0.069 | 0.086 | 0.076 | 0.07 | 0.048 | 0.084 | 0.07 | 0.07 | 0.066 | 0.087 | 0.075 | 0.067 | 0.071 | 0.089 | 0.071 | 0.063 | 0.058 | 0.081 | 0.062 | 0.05 | 0.068 | 0.093 | 0.081 | 0.076 | 0.097 | 0.1 | 0.085 | 0.081 | 0.082 | 0.099 | 0.083 | 0.072 | 0.081 | 0.17 | 0.08 | 0.07 | 0.082 | 0.094 | 0.08 | 0.07 | 0.078 | 0.091 | 0.074 | 0.059 | 0.072 | 0.086 | 0.077 | 0.059 | 0.057 | 0.088 | 0.077 | 0.061 | 0.078 | 0.085 | 0.059 | 0.072 | 0.071 | 0.077 | 0.058 | 0.048 | -1.021 | 0.088 | 0.059 | -0.143 | 0.043 | 0.055 | 0.036 | -0.009 | -0.057 | 0.05 | 0.033 | -0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 2.6 | 1.72 | 1.44 | 1.42 | 1.42 | 1.16 | 0.82 | 0.93 | 1.22 | 1.08 | 0.6 | 1.05 | 1.13 | 1.09 | 0.68 | 1.05 | 0.86 | -7.06 | 0.98 | 1.49 | 1.61 | 1.28 | 1.03 | 1.37 | 1.51 | 1.22 | 0.86 | 1.96 | 1.36 | 1.03 | 0.87 | 1.26 | 1.28 | 0.88 | 0.78 | 0.71 | 0.87 | 1.02 | 0.78 | 1.12 | 1.22 | 1.04 | 0.64 | 0.95 | 1.02 | 0.71 | 0.54 | 0.79 | 0.81 | 0.63 | 0.17 | 0.3 | 0.67 | 0.54 | 0.4 | 0.57 | 0.75 | 0.55 | 0.41 | 0.49 | 0.61 | 0.42 | 0.24 | 0.34 | 0.51 | 0.56 | 0.42 | 0.46 | 0.46 | 0.45 | 0.36 | 0.35 | 0.44 | 0.37 | 0.31 | 0.22 | 0.38 | 0.32 | 0.27 | 0.28 | 0.37 | 0.3 | 0.26 | 0.26 | 0.34 | 0.26 | 0.21 | 0.2 | 0.28 | 0.2 | 0.15 | 0.15 | 0.23 | 0.19 | 0.18 | 0.22 | 0.24 | 0.19 | 0.17 | 0.16 | 0.21 | 0.17 | 0.14 | 0.15 | 0.33 | 0.14 | 0.12 | 0.13 | 0.16 | 0.13 | 0.1 | 0.12 | 0.14 | 0.11 | 0.075 | 0.096 | 0.12 | 0.095 | 0.07 | 0.082 | 0.11 | 0.085 | 0.065 | 0.085 | 0.095 | 0.06 | 0.07 | 0.074 | 0.08 | 0.06 | 0.045 | -1.05 | 0.09 | 0.065 | -0.16 | 0.092 | 0.12 | 0.075 | -0.014 | -0.09 | 0.085 | 0.055 | -0.035 | 0.065 | 0.09 | 0.075 | -0.025 | 0.045 | 0.47 | 0.1 | 0.05 | 0.05 | 0.045 | 0.06 | 0.055 | 0.05 | 0.045 |
EPS Diluted
| 2.58 | 1.71 | 1.43 | 1.41 | 1.41 | 1.15 | 0.82 | 0.93 | 1.21 | 1.08 | 0.6 | 1.04 | 1.12 | 1.08 | 0.67 | 1.04 | 0.85 | -6.98 | 0.97 | 1.47 | 1.59 | 1.26 | 1.01 | 1.35 | 1.48 | 1.2 | 0.84 | 1.93 | 1.34 | 1.01 | 0.86 | 1.24 | 1.27 | 0.87 | 0.77 | 0.69 | 0.86 | 1 | 0.77 | 1.1 | 1.19 | 1.02 | 0.62 | 0.93 | 1 | 0.69 | 0.53 | 0.77 | 0.8 | 0.62 | 0.17 | 0.3 | 0.65 | 0.53 | 0.4 | 0.57 | 0.74 | 0.54 | 0.4 | 0.49 | 0.6 | 0.41 | 0.24 | 0.34 | 0.5 | 0.55 | 0.41 | 0.46 | 0.46 | 0.44 | 0.35 | 0.35 | 0.43 | 0.36 | 0.3 | 0.22 | 0.38 | 0.31 | 0.27 | 0.28 | 0.36 | 0.3 | 0.25 | 0.26 | 0.33 | 0.25 | 0.21 | 0.2 | 0.28 | 0.2 | 0.15 | 0.15 | 0.22 | 0.19 | 0.17 | 0.22 | 0.23 | 0.18 | 0.16 | 0.16 | 0.21 | 0.16 | 0.13 | 0.15 | 0.32 | 0.14 | 0.12 | 0.13 | 0.16 | 0.13 | 0.1 | 0.12 | 0.14 | 0.11 | 0.075 | 0.096 | 0.12 | 0.095 | 0.07 | 0.082 | 0.11 | 0.085 | 0.065 | 0.085 | 0.095 | 0.06 | 0.07 | 0.074 | 0.08 | 0.06 | 0.045 | -1.05 | 0.09 | 0.065 | -0.16 | 0.092 | 0.11 | 0.075 | -0.014 | -0.09 | 0.085 | 0.055 | -0.035 | 0.06 | 0.09 | 0.075 | -0.025 | 0.04 | 0.47 | 0.095 | 0.05 | 0.05 | 0.045 | 0.06 | 0.05 | 0.045 | 0.04 |
EBITDA
| 1,303.3 | 917.4 | 795.5 | 869.6 | 852.5 | 757.6 | 627.3 | 755.7 | 759.8 | 685.3 | 585.9 | 705.5 | 751.9 | 691.6 | 561.9 | 700.5 | 680 | 501 | 615.1 | 835.2 | 800.4 | 663.4 | 616.7 | 857 | 851.1 | 760.9 | 630.8 | 820 | 814.5 | 702 | 597.7 | 777.4 | 794.1 | 709.7 | 590 | 779.1 | 790.9 | 732.9 | 613.3 | 783.2 | 797.8 | 725.8 | 603.3 | 724.9 | 722 | 559.5 | 450.5 | 763.3 | 581.8 | 507.1 | 345.6 | 276.9 | 325.2 | 282.8 | 232.8 | 294.7 | 328 | 297.2 | 241.3 | 282.8 | 307.9 | 251.3 | 179.9 | 219.3 | 288.5 | 298.1 | 248.1 | 250.5 | 171.6 | 173 | 148.4 | 212.383 | 249.917 | 153.127 | 196.814 | 160.12 | 236.164 | 211.661 | 126.369 | 185.355 | 158.942 | 135.869 | 116.139 | 170.452 | 145.456 | 121.365 | 101.534 | 156.268 | 130.896 | 98.624 | 72.923 | 106.975 | 135.136 | 80.244 | 77.381 | 111.88 | 135.166 | 114.713 | 109.08 | 101.8 | 123.2 | 104.716 | 95.004 | 97.8 | 110 | 93.5 | 82.6 | 81.4 | 91.8 | 78.2 | 68 | 73.3 | 79 | 67.3 | 55.4 | 61.9 | 66.6 | 60.6 | 49.8 | 58.8 | 59.8 | 50.1 | 43.4 | 46 | 53 | 46.3 | 36 | 45.9 | 50 | 43.6 | 37.4 | 38.6 | 50.2 | 44.2 | 32.4 | 60.8 | 66.8 | 54.7 | 22 | 50.3 | 58.1 | 46.7 | 12.9 | -791.1 | 337.7 | 335 | 227.3 | -597.6 | 294.5 | -536.4 | 215.9 | 222.7 | 199 | -516.2 | 201.5 | 202.7 | 187.1 |
EBITDA Ratio
| 0.326 | 0.228 | 0.208 | 0.15 | 0.156 | 0.135 | 0.109 | 0.132 | 0.135 | 0.125 | 0.091 | 0.137 | 0.146 | 0.146 | 0.113 | 0.158 | 0.153 | 0.103 | 0.13 | 0.166 | 0.175 | 0.151 | 0.122 | 0.163 | 0.164 | 0.143 | 0.115 | 0.158 | 0.164 | 0.137 | 0.12 | 0.167 | 0.17 | 0.132 | 0.122 | 0.153 | 0.224 | 0.149 | 0.12 | 0.152 | 0.157 | 0.142 | 0.114 | 0.138 | 0.145 | 0.128 | 0.108 | 0.141 | 0.142 | 0.124 | 0.074 | 0.184 | 0.165 | 0.152 | 0.119 | 0.192 | 0.154 | 0.135 | 0.11 | 0.187 | 0.148 | 0.132 | 0.153 | 0.169 | 0.184 | 0.176 | 0.17 | 0.168 | 0.193 | 0.18 | 0.174 | 0.167 | 0.195 | 0.18 | 0.176 | 0.14 | 0.203 | 0.183 | 0.179 | 0.172 | 0.204 | 0.189 | 0.185 | 0.178 | 0.21 | 0.182 | 0.187 | 0.189 | 0.209 | 0.193 | 0.178 | 0.192 | 0.219 | 0.203 | 0.202 | 0.15 | 0.216 | 0.192 | 0.202 | 0.186 | 0.212 | 0.192 | 0.19 | 0.192 | 0.211 | 0.191 | 0.183 | 0.184 | 0.204 | 0.181 | 0.176 | 0.179 | 0.188 | 0.172 | 0.162 | 0.174 | 0.185 | 0.172 | 0.156 | 0.175 | 0.189 | 0.166 | 0.16 | 0.165 | 0.183 | 0.17 | 0.145 | 0.171 | 0.181 | 0.169 | 0.147 | 0.144 | 0.2 | 0.2 | 0.156 | 0.169 | 0.172 | 0.147 | 0.082 | 0.148 | 0.157 | 0.13 | 0.055 | -2.536 | 1 | 1 | 1 | -2.137 | 1 | -4.284 | 1 | 1 | 1 | -2.328 | 1 | 1 | 1 |