Eiffage SA
EPA:FGR.PA
83.72 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 11,411 | 11,713 | 10,656 | 11,080 | 9,787 | 10,265 | 8,932 | 9,523 | 7,136 | 9,821 | 8,869 | 9,090 | 7,800 | 8,234 | 7,134 | 7,740 | 6,567 | 7,457 | 6,603 | 7,351 | 6,597 | 7,694 | 6,578 | 0 | 3,508.5 | 3,508.5 | 3,508.5 | 0 | 3,454.25 | 3,454.25 | 3,454.25 | 3,392 | 3,392 | 3,392 | 3,392 | 3,411.25 | 3,411.25 | 3,411.25 | 3,411.25 | 3,324.25 | 3,324.25 | 3,324.25 | 3,324.25 | 3,145.25 | 3,145.25 | 3,145.25 | 3,145.25 | 2,677 | 2,677 | 2,677 | 2,677 | 2,138.5 | 2,138.5 | 2,138.5 | 2,138.5 | 1,946.75 | 1,946.75 | 1,946.75 | 1,946.75 | 1,776 | 1,776 | 1,776 | 1,776 | 1,712 | 1,712 | 1,712 | 1,712 | 1,592.75 | 1,592.75 | 1,592.75 | 1,592.75 | 1,546 | 1,546 | 1,546 | 1,546 | 1,430.5 | 1,430.5 | 1,430.5 | 1,430.5 | 1,296.75 | 1,296.75 | 1,296.75 | 1,296.75 |
Cost of Revenue
| 10,138 | 2,008 | 1,939 | 1,907 | 8,700 | 8,826 | 8,070 | 8,240 | 6,690 | 8,345 | 7,856 | 1,649 | 1,395 | 1,580 | 1,258 | 1,421 | 1,063 | 1,472 | 1,260 | 1,396 | 1,116 | 1,441 | 1,211 | 0 | 685.75 | 685.75 | 685.75 | 0 | 663.75 | 663.75 | 663.75 | 707.25 | 707.25 | 707.25 | 707.25 | 708 | 708 | 708 | 708 | 742.75 | 742.75 | 742.75 | 742.75 | 686 | 686 | 686 | 686 | 602.75 | 602.75 | 602.75 | 602.75 | 515 | 515 | 515 | 515 | 492 | 492 | 492 | 492 | 1,225.75 | 1,225.75 | 1,225.75 | 1,225.75 | 1,183 | 1,183 | 1,183 | 1,183 | 1,106.75 | 1,106.75 | 1,106.75 | 1,106.75 | 1,101.5 | 1,101.5 | 1,101.5 | 1,101.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 1,273 | 9,705 | 8,717 | 9,173 | 1,087 | 1,439 | 862 | 1,283 | 446 | 1,476 | 1,013 | 7,441 | 6,405 | 6,654 | 5,876 | 6,319 | 5,504 | 5,985 | 5,343 | 5,955 | 5,481 | 6,253 | 5,367 | 0 | 2,822.75 | 2,822.75 | 2,822.75 | 0 | 2,790.5 | 2,790.5 | 2,790.5 | 2,684.75 | 2,684.75 | 2,684.75 | 2,684.75 | 2,703.25 | 2,703.25 | 2,703.25 | 2,703.25 | 2,581.5 | 2,581.5 | 2,581.5 | 2,581.5 | 2,459.25 | 2,459.25 | 2,459.25 | 2,459.25 | 2,074.25 | 2,074.25 | 2,074.25 | 2,074.25 | 1,623.5 | 1,623.5 | 1,623.5 | 1,623.5 | 1,454.75 | 1,454.75 | 1,454.75 | 1,454.75 | 550.25 | 550.25 | 550.25 | 550.25 | 529 | 529 | 529 | 529 | 486 | 486 | 486 | 486 | 444.5 | 444.5 | 444.5 | 444.5 | 1,430.5 | 1,430.5 | 1,430.5 | 1,430.5 | 1,296.75 | 1,296.75 | 1,296.75 | 1,296.75 |
Gross Profit Ratio
| 0.112 | 0.829 | 0.818 | 0.828 | 0.111 | 0.14 | 0.097 | 0.135 | 0.063 | 0.15 | 0.114 | 0.819 | 0.821 | 0.808 | 0.824 | 0.816 | 0.838 | 0.803 | 0.809 | 0.81 | 0.831 | 0.813 | 0.816 | 0 | 0.805 | 0.805 | 0.805 | 0 | 0.808 | 0.808 | 0.808 | 0.791 | 0.791 | 0.791 | 0.791 | 0.792 | 0.792 | 0.792 | 0.792 | 0.777 | 0.777 | 0.777 | 0.777 | 0.782 | 0.782 | 0.782 | 0.782 | 0.775 | 0.775 | 0.775 | 0.775 | 0.759 | 0.759 | 0.759 | 0.759 | 0.747 | 0.747 | 0.747 | 0.747 | 0.31 | 0.31 | 0.31 | 0.31 | 0.309 | 0.309 | 0.309 | 0.309 | 0.305 | 0.305 | 0.305 | 0.305 | 0.288 | 0.288 | 0.288 | 0.288 | 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 |
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 | 1,377.75 | 1,377.75 | 1,377.75 | 0 | 1,326.5 | 1,326.5 | 1,326.5 | 1,286 | 1,286 | 1,286 | 1,286 | 1,303.75 | 1,303.75 | 1,303.75 | 1,303.75 | 1,253 | 1,253 | 1,253 | 1,253 | 1,196.5 | 1,196.5 | 1,196.5 | 1,196.5 | 983 | 983 | 983 | 983 | 905 | 905 | 905 | 905 | 0 | 0 | 0 | 0 | 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 | 1,377.75 | 1,377.75 | 1,377.75 | 0 | 1,326.5 | 1,326.5 | 1,326.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 7,291 | 6,838 | 6,970 | 6,384 | 1,615 | 6,036 | 5,929 | 4,896 | 6,231 | 5,672 | 5,669 | 5,001 | 4,875 | 4,594 | 4,704 | 4,295 | 4,501 | 4,202 | 4,596 | 4,349 | 4,801 | 4,323 | 0 | 2,755.5 | 2,755.5 | 2,755.5 | 0 | 2,653 | 2,653 | 2,653 | 1,286 | 1,286 | 1,286 | 1,286 | 1,303.75 | 1,303.75 | 1,303.75 | 1,303.75 | 1,253 | 1,253 | 1,253 | 1,253 | 1,196.5 | 1,196.5 | 1,196.5 | 1,196.5 | 983 | 983 | 983 | 983 | 905 | 905 | 905 | 905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -276 | -272 | -206 | -268 | -162 | -199 | -183 | -282 | -184 | -307 | -177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.25 | -2.25 | -2.25 | 0 | -5,166 | -5,166 | -5,166 | -120 | -120 | -120 | -120 | -3,757.125 | -3,757.125 | -3,757.125 | -3,757.125 | -117 | -117 | -117 | -117 | -3,378.5 | -3,378.5 | -3,378.5 | -3,378.5 | -2,820.25 | -2,820.25 | -2,820.25 | -2,820.25 | -25.5 | -25.5 | -25.5 | -25.5 | -23.5 | -23.5 | -23.5 | -23.5 | -512.25 | -512.25 | -512.25 | -512.25 | -489.75 | -489.75 | -489.75 | -489.75 | -452.5 | -452.5 | -452.5 | -452.5 | -431.5 | -431.5 | -431.5 | -431.5 | -1,408 | -1,408 | -1,408 | -1,408 | -1,284 | -1,284 | -1,284 | -1,284 |
Operating Expenses
| 276 | 8,334 | 7,707 | 7,976 | 162 | 199 | 183 | 282 | 184 | 307 | 177 | 6,429 | 5,627 | 5,689 | 5,180 | 5,466 | 4,874 | 5,230 | 4,805 | 5,230 | 4,954 | 5,516 | 4,888 | 0 | 2,753.25 | 2,753.25 | 2,753.25 | 0 | -2,513 | -2,513 | -2,513 | 1,166 | 1,166 | 1,166 | 1,166 | -2,453.375 | -2,453.375 | -2,453.375 | -2,453.375 | 1,136 | 1,136 | 1,136 | 1,136 | -2,182 | -2,182 | -2,182 | -2,182 | -1,837.25 | -1,837.25 | -1,837.25 | -1,837.25 | 879.5 | 879.5 | 879.5 | 879.5 | -23.5 | -23.5 | -23.5 | -23.5 | -512.25 | -512.25 | -512.25 | -512.25 | -489.75 | -489.75 | -489.75 | -489.75 | -452.5 | -452.5 | -452.5 | -452.5 | -431.5 | -431.5 | -431.5 | -431.5 | -1,408 | -1,408 | -1,408 | -1,408 | -1,284 | -1,284 | -1,284 | -1,284 |
Operating Income
| 997 | 1,384 | 981 | 1,272 | 925 | 1,240 | 679 | 1,001 | 262 | 1,169 | 836 | 1,050 | 786 | 985 | 701 | 903 | 649 | 829 | 547 | 771 | 546 | 793 | 488 | 0 | 279 | 279 | 279 | 0 | 277.5 | 277.5 | 277.5 | 247.5 | 247.5 | 247.5 | 247.5 | 249.875 | 249.875 | 249.875 | 249.875 | 256.25 | 256.25 | 256.25 | 256.25 | 277.25 | 277.25 | 277.25 | 277.25 | 237 | 237 | 237 | 237 | 94.5 | 94.5 | 94.5 | 94.5 | 71.25 | 71.25 | 71.25 | 71.25 | 38 | 38 | 38 | 38 | 39.25 | 39.25 | 39.25 | 39.25 | 33.5 | 33.5 | 33.5 | 33.5 | 13 | 13 | 13 | 13 | 22.5 | 22.5 | 22.5 | 22.5 | 12.75 | 12.75 | 12.75 | 12.75 |
Operating Income Ratio
| 0.087 | 0.118 | 0.092 | 0.115 | 0.095 | 0.121 | 0.076 | 0.105 | 0.037 | 0.119 | 0.094 | 0.116 | 0.101 | 0.12 | 0.098 | 0.117 | 0.099 | 0.111 | 0.083 | 0.105 | 0.083 | 0.103 | 0.074 | 0 | 0.08 | 0.08 | 0.08 | 0 | 0.08 | 0.08 | 0.08 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.073 | 0.077 | 0.077 | 0.077 | 0.077 | 0.088 | 0.088 | 0.088 | 0.088 | 0.089 | 0.089 | 0.089 | 0.089 | 0.044 | 0.044 | 0.044 | 0.044 | 0.037 | 0.037 | 0.037 | 0.037 | 0.021 | 0.021 | 0.021 | 0.021 | 0.023 | 0.023 | 0.023 | 0.023 | 0.021 | 0.021 | 0.021 | 0.021 | 0.008 | 0.008 | 0.008 | 0.008 | 0.016 | 0.016 | 0.016 | 0.016 | 0.01 | 0.01 | 0.01 | 0.01 |
Total Other Income Expenses Net
| -185 | -160 | -129 | -215 | -150 | -189 | -128 | -185 | -147 | -195 | -150 | -179 | -231 | -263 | -252 | -320 | -288 | -353 | -345 | -399 | -392 | -433 | -359 | 0 | -181.5 | -181.5 | -181.5 | 0 | -181.75 | -181.75 | -181.75 | -120.25 | -120.25 | -120.25 | -120.25 | -146.375 | -146.375 | -146.375 | -146.375 | -117.75 | -117.75 | -117.75 | -117.75 | 52 | 52 | 52 | 52 | -81.5 | -81.5 | -81.5 | -81.5 | 14.5 | 14.5 | 14.5 | 14.5 | 9.25 | 9.25 | 9.25 | 9.25 | 18.75 | 18.75 | 18.75 | 18.75 | 10.5 | 10.5 | 10.5 | 10.5 | 8.5 | 8.5 | 8.5 | 8.5 | 13 | 13 | 13 | 13 | -6.75 | -6.75 | -6.75 | -6.75 | -3.5 | -3.5 | -3.5 | -3.5 |
Income Before Tax
| 812 | 1,224 | 852 | 1,057 | 775 | 1,051 | 551 | 816 | 115 | 974 | 686 | 871 | 555 | 722 | 449 | 583 | 361 | 476 | 202 | 372 | 154 | 360 | 129 | 0 | 97.5 | 97.5 | 97.5 | 0 | 95.75 | 95.75 | 95.75 | 127.25 | 127.25 | 127.25 | 127.25 | 103.5 | 103.5 | 103.5 | 103.5 | 138.5 | 138.5 | 138.5 | 138.5 | 329.25 | 329.25 | 329.25 | 329.25 | 155.5 | 155.5 | 155.5 | 155.5 | 109 | 109 | 109 | 109 | 80.5 | 80.5 | 80.5 | 80.5 | 56.75 | 56.75 | 56.75 | 56.75 | 49.75 | 49.75 | 49.75 | 49.75 | 42 | 42 | 42 | 42 | 26 | 26 | 26 | 26 | 15.75 | 15.75 | 15.75 | 15.75 | 9.25 | 9.25 | 9.25 | 9.25 |
Income Before Tax Ratio
| 0.071 | 0.104 | 0.08 | 0.095 | 0.079 | 0.102 | 0.062 | 0.086 | 0.016 | 0.099 | 0.077 | 0.096 | 0.071 | 0.088 | 0.063 | 0.075 | 0.055 | 0.064 | 0.031 | 0.051 | 0.023 | 0.047 | 0.02 | 0 | 0.028 | 0.028 | 0.028 | 0 | 0.028 | 0.028 | 0.028 | 0.038 | 0.038 | 0.038 | 0.038 | 0.03 | 0.03 | 0.03 | 0.03 | 0.042 | 0.042 | 0.042 | 0.042 | 0.105 | 0.105 | 0.105 | 0.105 | 0.058 | 0.058 | 0.058 | 0.058 | 0.051 | 0.051 | 0.051 | 0.051 | 0.041 | 0.041 | 0.041 | 0.041 | 0.032 | 0.032 | 0.032 | 0.032 | 0.029 | 0.029 | 0.029 | 0.029 | 0.026 | 0.026 | 0.026 | 0.026 | 0.017 | 0.017 | 0.017 | 0.017 | 0.011 | 0.011 | 0.011 | 0.011 | 0.007 | 0.007 | 0.007 | 0.007 |
Income Tax Expense
| 235 | 324 | 220 | 287 | 204 | 304 | 141 | 295 | 35 | 355 | 205 | 282 | 179 | 194 | 142 | 51 | 116 | 160 | 60 | 125 | 47 | 122 | 45 | 0 | 33.25 | 33.25 | 33.25 | 0 | 30 | 30 | 30 | 45.75 | 45.75 | 45.75 | 45.75 | 36.25 | 36.25 | 36.25 | 36.25 | 46.5 | 46.5 | 46.5 | 46.5 | 56.75 | 56.75 | 56.75 | 56.75 | 47.75 | 47.75 | 47.75 | 47.75 | 33.75 | 33.75 | 33.75 | 33.75 | 23.5 | 23.5 | 23.5 | 23.5 | 22 | 22 | 22 | 22 | 17.5 | 17.5 | 17.5 | 17.5 | 4.25 | 4.25 | 4.25 | 4.25 | 0.5 | 0.5 | 0.5 | 0.5 | -0.25 | -0.25 | -0.25 | -0.25 | -1.25 | -1.25 | -1.25 | -1.25 |
Net Income
| 382 | 621 | 392 | 542 | 354 | 517 | 260 | 383 | -8 | 435 | 290 | 412 | 217 | 375 | 173 | 342 | 133 | 233 | 79 | 206 | 69 | 199 | 58 | 0 | 55 | 55 | 55 | 0 | 51.25 | 51.25 | 51.25 | 58 | 58 | 58 | 58 | 47.5 | 47.5 | 47.5 | 47.5 | 75.25 | 75.25 | 75.25 | 75.25 | 250 | 250 | 250 | 250 | 94.25 | 94.25 | 94.25 | 94.25 | 75.5 | 75.5 | 75.5 | 75.5 | 57.25 | 57.25 | 57.25 | 57.25 | 35 | 35 | 35 | 35 | 31.5 | 31.5 | 31.5 | 31.5 | 38 | 38 | 38 | 38 | 25.75 | 25.75 | 25.75 | 25.75 | 16 | 16 | 16 | 16 | 10 | 10 | 10 | 10 |
Net Income Ratio
| 0.033 | 0.053 | 0.037 | 0.049 | 0.036 | 0.05 | 0.029 | 0.04 | -0.001 | 0.044 | 0.033 | 0.045 | 0.028 | 0.046 | 0.024 | 0.044 | 0.02 | 0.031 | 0.012 | 0.028 | 0.01 | 0.026 | 0.009 | 0 | 0.016 | 0.016 | 0.016 | 0 | 0.015 | 0.015 | 0.015 | 0.017 | 0.017 | 0.017 | 0.017 | 0.014 | 0.014 | 0.014 | 0.014 | 0.023 | 0.023 | 0.023 | 0.023 | 0.079 | 0.079 | 0.079 | 0.079 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.029 | 0.029 | 0.029 | 0.029 | 0.02 | 0.02 | 0.02 | 0.02 | 0.018 | 0.018 | 0.018 | 0.018 | 0.024 | 0.024 | 0.024 | 0.024 | 0.017 | 0.017 | 0.017 | 0.017 | 0.011 | 0.011 | 0.011 | 0.011 | 0.008 | 0.008 | 0.008 | 0.008 |
EPS
| 4.06 | 6.55 | 4.07 | 5.64 | 3.71 | 5.31 | 2.67 | 3.91 | -0.081 | 4.45 | 2.98 | 4.22 | 2.2 | 3.82 | 1.79 | 3.56 | 1.41 | 2.44 | 0.85 | 2.25 | 0.76 | 2.23 | 0.66 | 0 | 0.63 | 0.63 | 0.63 | 0 | 0.57 | 0.57 | 0.57 | 0.65 | 0.65 | 0.65 | 0.65 | 0.53 | 0.53 | 0.53 | 0.53 | 0.81 | 0.81 | 0.81 | 0.81 | 2.68 | 2.68 | 2.68 | 2.68 | 1.05 | 1.05 | 1.05 | 1.05 | 0.84 | 0.84 | 0.84 | 0.84 | 0.43 | 0.43 | 0.43 | 0.43 | 0.39 | 0.39 | 0.39 | 0.39 | 0.35 | 0.35 | 0.35 | 0.35 | 0.42 | 0.42 | 0.42 | 0.42 | 0.32 | 0.32 | 0.32 | 0.32 | 0.18 | 0.18 | 0.18 | 0.18 | 0.13 | 0.13 | 0.13 | 0.13 |
EPS Diluted
| 4.01 | 6.46 | 4.07 | 5.64 | 3.71 | 5.25 | 2.64 | 3.88 | -0.081 | 4.43 | 2.97 | 4.22 | 2.2 | 3.82 | 1.79 | 3.55 | 1.41 | 2.44 | 0.85 | 2.25 | 0.76 | 2.22 | 0.66 | 0 | 0.63 | 0.63 | 0.63 | 0 | 0.57 | 0.57 | 0.57 | 0.65 | 0.65 | 0.65 | 0.65 | 0.53 | 0.53 | 0.53 | 0.53 | 0.81 | 0.81 | 0.81 | 0.81 | 2.68 | 2.68 | 2.68 | 2.68 | 1.05 | 1.05 | 1.05 | 1.05 | 0.84 | 0.84 | 0.84 | 0.84 | 0.43 | 0.43 | 0.43 | 0.43 | 0.39 | 0.39 | 0.39 | 0.39 | 0.35 | 0.35 | 0.35 | 0.35 | 0.42 | 0.42 | 0.42 | 0.42 | 0.32 | 0.32 | 0.32 | 0.32 | 0.18 | 0.18 | 0.18 | 0.18 | 0.13 | 0.13 | 0.13 | 0.13 |
EBITDA
| 1,747 | 1,811 | 1,645 | 1,609 | 1,549 | 1,885 | 1,292 | 1,627 | 831 | 1,705 | 1,341 | 1,542 | 1,158 | 1,371 | 1,069 | 1,282 | 1,007 | 1,152 | 975 | 1,204 | 971 | 1,220 | 906 | 0 | 487.75 | 487.75 | 487.75 | 0 | 456.5 | 456.5 | 456.5 | 433 | 433 | 433 | 433 | 409 | 409 | 409 | 409 | 463.25 | 463.25 | 463.25 | 463.25 | 626 | 626 | 626 | 626 | 416.25 | 416.25 | 416.25 | 416.25 | 170.25 | 170.25 | 170.25 | 170.25 | 127.75 | 127.75 | 127.75 | 127.75 | 97.25 | 97.25 | 97.25 | 97.25 | 88.25 | 88.25 | 88.25 | 88.25 | 76.5 | 76.5 | 76.5 | 76.5 | 60.5 | 60.5 | 60.5 | 60.5 | 46.75 | 46.75 | 46.75 | 46.75 | 41.5 | 41.5 | 41.5 | 41.5 |
EBITDA Ratio
| 0.153 | 0.155 | 0.154 | 0.145 | 0.158 | 0.184 | 0.145 | 0.171 | 0.116 | 0.174 | 0.151 | 0.17 | 0.148 | 0.167 | 0.15 | 0.166 | 0.153 | 0.154 | 0.148 | 0.164 | 0.147 | 0.159 | 0.138 | 0 | 0.139 | 0.139 | 0.139 | 0 | 0.132 | 0.132 | 0.132 | 0.128 | 0.128 | 0.128 | 0.128 | 0.12 | 0.12 | 0.12 | 0.12 | 0.139 | 0.139 | 0.139 | 0.139 | 0.199 | 0.199 | 0.199 | 0.199 | 0.155 | 0.155 | 0.155 | 0.155 | 0.08 | 0.08 | 0.08 | 0.08 | 0.066 | 0.066 | 0.066 | 0.066 | 0.055 | 0.055 | 0.055 | 0.055 | 0.052 | 0.052 | 0.052 | 0.052 | 0.048 | 0.048 | 0.048 | 0.048 | 0.039 | 0.039 | 0.039 | 0.039 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.032 | 0.032 |