FMC Corporation
NYSE:FMC
50.15 (USD) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,065.4 | 1,038.4 | 918 | 1,146.1 | 981.9 | 1,014.5 | 1,344.3 | 1,622 | 1,377.2 | 1,452.3 | 1,350.8 | 1,413.6 | 1,194 | 1,242 | 1,195.6 | 1,152.2 | 1,084.6 | 1,155.3 | 1,250 | 1,197.3 | 1,014.3 | 1,206.1 | 1,192.1 | 1,099.4 | 1,035.6 | 1,262.3 | 1,210.7 | 979.6 | 646.2 | 656.8 | 596 | 865.6 | 807.7 | 810.3 | 798.8 | 899.3 | 830.7 | 887.1 | 659.4 | 887.8 | 1,015.9 | 987.8 | 941.8 | 1,130.7 | 957.4 | 959.4 | 990.2 | 1,000 | 902.4 | 905.2 | 940.7 | 908.6 | 862.1 | 812.2 | 795 | 810.5 | 772.5 | 776.8 | 756.5 | 722.1 | 713.3 | 700.3 | 690.5 | 737.7 | 820.8 | 806.6 | 750.2 | 674.3 | 626.6 | 657.9 | 674.1 | 588.4 | 572.2 | 592.3 | 594.1 | 522.2 | 510 | 565.6 | 552.4 | 513.7 | 497.5 | 534.3 | 505.7 | 506.9 | 470.5 | 510 | 434 | 459.7 | 476.6 | 482.4 | 434.2 | -891.7 | 956.8 | 1,001.3 | 876.6 | 1,079.8 | 919.2 | 967.5 | 959 | 1,031.2 | 1,034.3 | 1,070.4 | 974.7 | 1,055.6 | 1,128.7 | 1,155.1 | 1,039 | 1,082.6 | 1,074.7 | 1,478.1 | 1,297.7 | 1,407.6 | 1,273.1 | 1,266.8 | 1,144.3 | 1,161.5 | 1,176.3 | 1,139.8 | 1,032.1 | 1,039.1 | 1,009.6 | 1,053.8 | 908.3 | 946.4 | 926.5 | 979.3 | 901.7 | 1,002.5 | 976.3 | 1,061.1 | 933.9 | 1,007.9 | 967.4 | 1,046.7 | 877.4 | 980.5 | 941 | 987.3 | 813.5 | 822.7 | 837.6 | 917.1 | 837.1 | 882.1 | 798.2 | 892.7 | 713.9 | 856.3 | 730 | 828.5 | 724.3 | 778.1 | 664.9 | 807.4 | 752.3 |
Cost of Revenue
| 679 | 647.3 | 566.3 | 710.4 | 600.7 | 581.7 | 763 | 936.4 | 899.7 | 861.3 | 778.1 | 798.9 | 681.2 | 710.2 | 683.2 | 650.8 | 618.2 | 632.6 | 688.5 | 641.3 | 581.9 | 655.6 | 647.4 | 607.7 | 589.4 | 718.2 | 656 | 594.8 | 380.3 | 422.4 | 379.8 | 528 | 528.2 | 509 | 517.4 | 600.7 | 610.4 | 581.3 | 408.7 | 569.5 | 692.2 | 630.2 | 613.3 | 775.8 | 653 | 616.5 | 620.5 | 659.4 | 586.9 | 567.4 | 593.4 | 615.5 | 574.7 | 513.4 | 506.9 | 546.1 | 517.8 | 512.2 | 489.5 | 502.4 | 510 | 477.3 | 453.9 | 518 | 580.8 | 536.4 | 499.2 | 478.7 | 440.2 | 447.9 | 463.3 | 415.6 | 412.6 | 407.9 | 400.4 | 360.1 | 367.8 | 387.4 | 390.2 | 359.3 | 359.7 | 377.6 | 377.6 | 360.2 | 344.4 | 370.7 | 325.2 | 329.7 | 350.1 | 356.2 | 322.8 | -710.1 | 726.7 | 733.4 | 660.9 | 779.9 | 611.2 | 620.6 | 671.4 | 706.8 | 729.9 | 715.8 | 675.1 | 728.8 | 790.9 | 796.9 | 720.7 | 769.6 | 733.3 | 1,016 | 914.5 | 978.8 | 872.5 | 885.2 | 747.6 | 852.5 | 792.5 | 751.3 | 686.9 | 724.6 | 693.8 | 693.2 | 601 | 676.2 | 651.9 | 673.6 | 606.9 | 704.4 | 688 | 728.1 | 634.3 | 728.2 | 681.5 | 710.2 | 598.9 | 711.6 | 649.9 | 665.9 | 532.6 | 446.6 | 610.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 386.4 | 391.1 | 351.7 | 435.7 | 381.2 | 432.8 | 581.3 | 685.6 | 477.5 | 591 | 572.7 | 614.7 | 512.8 | 531.8 | 512.4 | 501.4 | 466.4 | 522.7 | 561.5 | 556 | 432.4 | 550.5 | 544.7 | 491.7 | 446.2 | 544.1 | 554.7 | 384.8 | 265.9 | 234.4 | 216.2 | 337.6 | 279.5 | 301.3 | 281.4 | 298.6 | 220.3 | 305.8 | 250.7 | 318.3 | 323.7 | 357.6 | 328.5 | 354.9 | 304.4 | 342.9 | 369.7 | 340.6 | 315.5 | 337.8 | 347.3 | 293.1 | 287.4 | 298.8 | 288.1 | 264.4 | 254.7 | 264.6 | 267 | 219.7 | 203.3 | 223 | 236.6 | 219.7 | 240 | 270.2 | 251 | 195.6 | 186.4 | 210 | 210.8 | 172.8 | 159.6 | 184.4 | 193.7 | 162.1 | 142.2 | 178.2 | 162.2 | 154.4 | 137.8 | 156.7 | 128.1 | 146.7 | 126.1 | 139.3 | 108.8 | 130 | 126.5 | 126.2 | 111.4 | -181.6 | 230.1 | 267.9 | 215.7 | 299.9 | 308 | 346.9 | 287.6 | 324.4 | 304.4 | 354.6 | 299.6 | 326.8 | 337.8 | 358.2 | 318.3 | 313 | 341.4 | 462.1 | 383.2 | 428.8 | 400.6 | 381.6 | 396.7 | 309 | 383.8 | 388.5 | 345.2 | 314.5 | 315.8 | 360.6 | 307.3 | 270.2 | 274.6 | 305.7 | 294.8 | 298.1 | 288.3 | 333 | 299.6 | 279.7 | 285.9 | 336.5 | 278.5 | 268.9 | 291.1 | 321.4 | 280.9 | 376.1 | 226.8 | 917.1 | 837.1 | 882.1 | 798.2 | 892.7 | 713.9 | 856.3 | 730 | 828.5 | 724.3 | 778.1 | 664.9 | 807.4 | 752.3 |
Gross Profit Ratio
| 0.363 | 0.377 | 0.383 | 0.38 | 0.388 | 0.427 | 0.432 | 0.423 | 0.347 | 0.407 | 0.424 | 0.435 | 0.429 | 0.428 | 0.429 | 0.435 | 0.43 | 0.452 | 0.449 | 0.464 | 0.426 | 0.456 | 0.457 | 0.447 | 0.431 | 0.431 | 0.458 | 0.393 | 0.411 | 0.357 | 0.363 | 0.39 | 0.346 | 0.372 | 0.352 | 0.332 | 0.265 | 0.345 | 0.38 | 0.359 | 0.319 | 0.362 | 0.349 | 0.314 | 0.318 | 0.357 | 0.373 | 0.341 | 0.35 | 0.373 | 0.369 | 0.323 | 0.333 | 0.368 | 0.362 | 0.326 | 0.33 | 0.341 | 0.353 | 0.304 | 0.285 | 0.318 | 0.343 | 0.298 | 0.292 | 0.335 | 0.335 | 0.29 | 0.297 | 0.319 | 0.313 | 0.294 | 0.279 | 0.311 | 0.326 | 0.31 | 0.279 | 0.315 | 0.294 | 0.301 | 0.277 | 0.293 | 0.253 | 0.289 | 0.268 | 0.273 | 0.251 | 0.283 | 0.265 | 0.262 | 0.257 | 0.204 | 0.24 | 0.268 | 0.246 | 0.278 | 0.335 | 0.359 | 0.3 | 0.315 | 0.294 | 0.331 | 0.307 | 0.31 | 0.299 | 0.31 | 0.306 | 0.289 | 0.318 | 0.313 | 0.295 | 0.305 | 0.315 | 0.301 | 0.347 | 0.266 | 0.326 | 0.341 | 0.334 | 0.303 | 0.313 | 0.342 | 0.338 | 0.286 | 0.296 | 0.312 | 0.327 | 0.297 | 0.295 | 0.314 | 0.321 | 0.278 | 0.296 | 0.321 | 0.317 | 0.274 | 0.309 | 0.326 | 0.345 | 0.457 | 0.271 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 69 | 75.9 | 60.9 | 81.8 | 80.9 | 87.7 | 78.4 | 84.4 | 78.5 | 79.5 | 71.8 | 85.3 | 79.5 | 65.9 | 74 | 84.6 | 71.7 | 64.3 | 67.3 | 76.4 | 77.4 | 73.1 | 71.2 | 76.8 | 70.9 | 77 | 65.9 | 51.1 | 30.2 | 32 | 28.2 | 38.2 | 32.2 | 35.1 | 36 | 40.9 | 37.2 | 39 | 26.6 | 37.8 | 30.6 | 33.2 | 26.1 | 33 | 29 | 29.1 | 29.8 | 31.4 | 29.5 | 28.4 | 28.5 | 29.7 | 27.8 | 25 | 22.7 | 30.7 | 24 | 22.3 | 23.5 | 28.6 | 23.2 | 21 | 20 | 25.6 | 23.4 | 23 | 21.8 | 27.2 | 20.5 | 23.7 | 23.2 | 26.7 | 25.6 | 22.6 | 22 | 23.2 | 22.9 | 23.7 | 24.6 | 26.3 | 22.5 | 20.7 | 23.9 | 25.2 | 20.1 | 22 | 20.1 | 21.6 | 19.4 | 20.4 | 20.6 | -16.1 | 37.9 | 41.3 | 36.6 | 43.3 | 35.3 | 39.2 | 36.7 | 39.7 | 36.8 | 38.8 | 37.1 | 44.8 | 37 | 37.8 | 38.1 | 47.2 | 43.8 | 45.7 | 43.6 | 0 | 0 | 45.4 | 43.8 | 0 | 57.4 | 42.9 | 38.3 | 49.2 | 40.6 | 38.9 | 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 |
General & Administrative Expenses
| 159.2 | 169 | 168.2 | 176.3 | 175.5 | 210.2 | 190.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 223.8 | 188.3 | 196.9 | 183.9 | 231.8 | 207.6 | 211.4 | 200.4 | 0 | 0 | 0 | 0 | 156.1 | 117.8 | 129.1 | 126.5 | 147 | 137 | 156 | 297.9 | 229.4 | 147.4 | 125 | 119.4 | 141.7 | 124.9 | 138.8 | 131.3 | 142.1 | 127.6 | 128.3 | 129.1 | 117.1 | 110.6 | 108.9 | 105.9 | 124.8 | 99.9 | 95.6 | 90.9 | 87.7 | 79.8 | 74.7 | 80.1 | 81.2 | 81.9 | 90 | 83.7 | 86.2 | 73.8 | 77.9 | 77.4 | 77.4 | 69.5 | 70.5 | 67.5 | 73.3 | 63.1 | 68.5 | 65.5 | 68.1 | 60.4 | 61.4 | 64.9 | 62.6 | 57.2 | 60.3 | 56.8 | 52.9 | 55.7 | 57.7 | 57.9 | 173.3 | 122.9 | 134.5 | 133.4 | 124.5 | 125.1 | 134.8 | 138.1 | 140.7 | 135.8 | 149.4 | 149.7 | 153.3 | 143.3 | 150.9 | 165.3 | 159.6 | 148.4 | 192.7 | 170.6 | 60.3 | 217.4 | 162.9 | 164.2 | 362.4 | 163.4 | 151.1 | 140.8 | 149.7 | 149 | 146.5 | 180.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | -4.1 | -4.2 | -4.8 | -4.2 | -4.6 | -4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 159.2 | 164.9 | 164 | 171.5 | 171.3 | 205.6 | 185.9 | 212.5 | 179.4 | 194.8 | 188.5 | 195.1 | 183.5 | 161 | 174.5 | 181.6 | 187.7 | 171 | 189.4 | 223.8 | 188.3 | 196.9 | 183.9 | 202.6 | 207.6 | 211.4 | 200.4 | 231.6 | 150.9 | 126.4 | 109.7 | 156.1 | 117.8 | 129.1 | 126.5 | 147 | 137 | 156 | 297.9 | 214.9 | 147.4 | 125 | 119.4 | 141.7 | 124.9 | 138.8 | 131.3 | 142.1 | 127.6 | 128.3 | 129.1 | 117.1 | 110.6 | 108.9 | 105.9 | 124.8 | 99.9 | 95.6 | 90.9 | 87.7 | 79.8 | 74.7 | 80.1 | 81.2 | 81.9 | 90 | 83.7 | 86.2 | 73.8 | 77.9 | 77.4 | 77.4 | 69.5 | 70.5 | 67.5 | 73.3 | 63.1 | 68.5 | 65.5 | 68.1 | 60.4 | 61.4 | 64.9 | 62.6 | 57.2 | 60.3 | 56.8 | 52.9 | 55.7 | 57.7 | 57.9 | 173.3 | 122.9 | 134.5 | 133.4 | 124.5 | 125.1 | 134.8 | 138.1 | 140.7 | 135.8 | 149.4 | 149.7 | 153.3 | 143.3 | 150.9 | 165.3 | 159.6 | 148.4 | 192.7 | 170.6 | 60.3 | 217.4 | 162.9 | 164.2 | 362.4 | 163.4 | 151.1 | 140.8 | 149.7 | 149 | 146.5 | 180.7 | 362.1 | 169.5 | 167.1 | 162.2 | 188.9 | 161.6 | 174.5 | 153.9 | 174 | 151.1 | 160.1 | 145.8 | 163.2 | 162.7 | 164.7 | 153.3 | 268 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 95.1 | 40.9 | 164.3 | -4.2 | -4.6 | -4.6 | -2.1 | 1.7 | -3.9 | -4.3 | -5.3 | -5.1 | -4.8 | -4.8 | -5.2 | -11.6 | -2.2 | -2.2 | -2.6 | -3 | -3.3 | -3.4 | -84.3 | 1.2 | -0.2 | -0.5 | 0.5 | -2.7 | -0.9 | -6 | -13.9 | 0.2 | -0.7 | 1.6 | -32.1 | 26.6 | -3.5 | -15 | 21.5 | -17 | -1.3 | -1.4 | 3.2 | -30.6 | -1.1 | -0.5 | 5.8 | 11.6 | 5.6 | 1.7 | 32.4 | 13.4 | 9.3 | 0 | 151.9 | 0 | 0 | 0 | 132.8 | 0 | 0 | 0 | 49.6 | 0 | 0 | 0 | 164.9 | 0 | 0 | 0 | 76.8 | 0 | 0 | 0 | 40.4 | 0 | 0 | 0 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.1 | 0 | 0 | 0 | -324.4 | 0 | 323.1 | 1.3 | 47.2 | 46 | 50 | 45.7 | 46.4 | 45.1 | 45.7 | 43.5 | 52.5 | 51.7 | 49.2 | 53.2 | 57.8 | 46 | 71.1 | 63.5 | 256.9 | 62.4 | 59.3 | 65 | -72.4 | 65 | 58.8 | 58.9 | 63.2 | 56.3 | 55.6 | 53.9 | 61.4 | 52.4 | 53.6 | 59.2 | 60.9 | 58.1 | 58.5 | 55.6 | 59.6 | 55.9 | 54.7 | 54.7 | 59.7 | 48.9 | 52.8 | 49.8 | 64.5 | 44.4 | 0 | 0 | -3,005.8 | 0 | 0 | 0 | -2,870.2 | 0 | 0 | 0 | -2,753.9 | 0 | 0 | 0 |
Operating Expenses
| 228.2 | 240.8 | 224.9 | 253.3 | 252.2 | 293.3 | 264.3 | 296.9 | 257.9 | 274.3 | 260.3 | 280.4 | 263 | 226.9 | 248.5 | 266.2 | 259.4 | 235.3 | 256.7 | 300.2 | 265.7 | 270 | 255.1 | 279.4 | 278.5 | 288.4 | 266.3 | 282.7 | 181.1 | 158.4 | 137.9 | 194.3 | 150 | 164.2 | 162.5 | 187.9 | 174.2 | 195 | 326.4 | 252.7 | 178 | 158.2 | 145.5 | 174.7 | 153.9 | 167.9 | 161.1 | 173.5 | 157.1 | 156.7 | 157.6 | 146.8 | 138.4 | 133.9 | 128.6 | 155.5 | 123.9 | 117.9 | 114.4 | 116.3 | 103 | 95.7 | 100.1 | 106.8 | 105.3 | 113 | 105.5 | 113.4 | 94.3 | 101.6 | 100.6 | 104.1 | 95.1 | 93.1 | 89.5 | 96.5 | 86 | 92.2 | 90.1 | 94.4 | 82.9 | 82.1 | 88.8 | 87.8 | 77.3 | 82.3 | 76.9 | 74.5 | 75.1 | 78.1 | 78.5 | -167.2 | 160.8 | 498.9 | 171.3 | 215 | 206.4 | 224 | 220.5 | 226.8 | 217.7 | 233.9 | 230.3 | 250.6 | 232 | 237.9 | 256.6 | 264.6 | 238.2 | 309.5 | 277.7 | 317.2 | 279.8 | 267.6 | 273 | 290 | 285.8 | 252.8 | 238 | 262.1 | 245.9 | 241 | 234.6 | 423.5 | 221.9 | 220.7 | 221.4 | 249.8 | 219.7 | 233 | 209.5 | 233.6 | 207 | 214.8 | 200.5 | 222.9 | 211.6 | 217.5 | 203.1 | 332.5 | 151.4 | 0 | 0 | -3,005.8 | 0 | 0 | 0 | -2,870.2 | 0 | 0 | 0 | -2,753.9 | 0 | 0 | 0 |
Operating Income
| 158.2 | 150.3 | 126.8 | 182.4 | 4.2 | 4.6 | 4.6 | 343.8 | 179.9 | 316.7 | 265.7 | 243.4 | 199.7 | 268.9 | 247.2 | 152.4 | 165.3 | 254.3 | 281.7 | 77.5 | 140.7 | 244.6 | 286.5 | 53.6 | 136.3 | 165.7 | 369.8 | 821.8 | 63.7 | 55.5 | -99.1 | 56.5 | 101.1 | 117.2 | 100 | -77.8 | -7.3 | 784.8 | -81.9 | 57.7 | 78.6 | 165.9 | 118.4 | 73.6 | 59.7 | 167 | 189.9 | 136 | 135.4 | 161.7 | 163.9 | 128.2 | 125.7 | 143.4 | 144.5 | -28.3 | 115.2 | 99.5 | 128.1 | 40.9 | 61.4 | 89.4 | 102.5 | 63.7 | 103.3 | 126.9 | 136.1 | 43.1 | 51.6 | 0.6 | 66.1 | 88.4 | 51.1 | 53.6 | 62.7 | 74.3 | -9.6 | 50.4 | 43.1 | 31.3 | 36.7 | 42.3 | 5.4 | 8.8 | 48.8 | 57 | 2.4 | 11.8 | 38.3 | 23.1 | 10 | -96.9 | 26 | -440.1 | 6.9 | 64.4 | 8.2 | 39.9 | 43.4 | 49.7 | 69.7 | 110.7 | 40.8 | 4.6 | 74.8 | 91.2 | 0.1 | -91.3 | 80.3 | 102.4 | 56.3 | 80.6 | 78 | 78.2 | 77.8 | 40.5 | 23 | 108.4 | 74.9 | 37.7 | 47.9 | 99 | 67.8 | -154.5 | 45.7 | 80.2 | 61.7 | -203.4 | 51.8 | 95 | 67.8 | 48.5 | 60.5 | 90.5 | 56.4 | 25.9 | 51.4 | 79.9 | 54.3 | 33.2 | 51.8 | 917.1 | 837.1 | -2,123.7 | 798.2 | 892.7 | 713.9 | -2,013.9 | 730 | 828.5 | 724.3 | -1,975.8 | 664.9 | 807.4 | 752.3 |
Operating Income Ratio
| 0.148 | 0.145 | 0.138 | 0.159 | 0.004 | 0.005 | 0.003 | 0.212 | 0.131 | 0.218 | 0.197 | 0.172 | 0.167 | 0.217 | 0.207 | 0.132 | 0.152 | 0.22 | 0.225 | 0.065 | 0.139 | 0.203 | 0.24 | 0.049 | 0.132 | 0.131 | 0.305 | 0.839 | 0.099 | 0.085 | -0.166 | 0.065 | 0.125 | 0.145 | 0.125 | -0.087 | -0.009 | 0.885 | -0.124 | 0.065 | 0.077 | 0.168 | 0.126 | 0.065 | 0.062 | 0.174 | 0.192 | 0.136 | 0.15 | 0.179 | 0.174 | 0.141 | 0.146 | 0.177 | 0.182 | -0.035 | 0.149 | 0.128 | 0.169 | 0.057 | 0.086 | 0.128 | 0.148 | 0.086 | 0.126 | 0.157 | 0.181 | 0.064 | 0.082 | 0.001 | 0.098 | 0.15 | 0.089 | 0.09 | 0.106 | 0.142 | -0.019 | 0.089 | 0.078 | 0.061 | 0.074 | 0.079 | 0.011 | 0.017 | 0.104 | 0.112 | 0.006 | 0.026 | 0.08 | 0.048 | 0.023 | 0.109 | 0.027 | -0.44 | 0.008 | 0.06 | 0.009 | 0.041 | 0.045 | 0.048 | 0.067 | 0.103 | 0.042 | 0.004 | 0.066 | 0.079 | 0 | -0.084 | 0.075 | 0.069 | 0.043 | 0.057 | 0.061 | 0.062 | 0.068 | 0.035 | 0.02 | 0.095 | 0.073 | 0.036 | 0.047 | 0.094 | 0.075 | -0.163 | 0.049 | 0.082 | 0.068 | -0.203 | 0.053 | 0.09 | 0.073 | 0.048 | 0.063 | 0.086 | 0.064 | 0.026 | 0.055 | 0.081 | 0.067 | 0.04 | 0.062 | 1 | 1 | -2.408 | 1 | 1 | 1 | -2.352 | 1 | 1 | 1 | -2.539 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -85.7 | -9.7 | 3.7 | -48.2 | -97 | -68.9 | -68.5 | -41.1 | -49.1 | -120 | -43.3 | -3.1 | -20.9 | -17.7 | -23.7 | -44.9 | -16.4 | -29.3 | -33.3 | -10.9 | -43.1 | -19.6 | -43.1 | -48.3 | -20.9 | -74.1 | 37.2 | -78.7 | -21.9 | -19.9 | -19.3 | -2.9 | 12.6 | -21.8 | -18.7 | 1.3 | -62.9 | -31.4 | -49.1 | -3.9 | -38 | -28.3 | -19.6 | -8.6 | -41 | -16.1 | -19.1 | -24.5 | -14.5 | -15.9 | -11.9 | -15.6 | -22 | -18.1 | -13.5 | 11.5 | -12.3 | -24.7 | -25.8 | 44.4 | -37.6 | -36.8 | -27.8 | -44.4 | -20.8 | -18.7 | -0.1 | -34.1 | -36.2 | -102.1 | -34.8 | -15.7 | -9.9 | -48.7 | -40.9 | 28.6 | -64.4 | -33.5 | -17.3 | -25.8 | -17.6 | -22.2 | -32.1 | -36.8 | -63.3 | -29 | -29.5 | -40.4 | -13.1 | -25 | -22.9 | -56.7 | -19.1 | -209.1 | -31.9 | -20.5 | -26.7 | -83 | -23.7 | 21.4 | -17 | -28 | -28.5 | 42.7 | -31 | -29.1 | 36.1 | -287.9 | -30.7 | -50.2 | -49.2 | -31 | -29.3 | 1.1 | -46.1 | 21.5 | -75 | -27.3 | -32.3 | -14.7 | -22 | -20.6 | -4.9 | -1.2 | -7 | -0.1 | -11.7 | 5.2 | -14.6 | -5 | -13.1 | 2.4 | -18.4 | -31.2 | -21.6 | -20.1 | -28.1 | -24 | -23.5 | -10.4 | -23.6 | -917.1 | -837.1 | 2,123.7 | -798.2 | -892.7 | -713.9 | 2,013.9 | -730 | -828.5 | -724.3 | 1,975.8 | -664.9 | -807.4 | -752.3 |
Income Before Tax
| 72.5 | -5.5 | 8 | -43.4 | 32 | 63.1 | 248.5 | 347.6 | 170.5 | 196.7 | 269.1 | 240.3 | 178.8 | 251.2 | 223.5 | 107.5 | 148.9 | 225 | 248.4 | 66.6 | 119.5 | 225 | 243.9 | 146.1 | 109.6 | 140.1 | 331.8 | 15.1 | 59.3 | 52 | 54.4 | 53.6 | 95.2 | 104.8 | 85.7 | -76.5 | -19.7 | 75.9 | -110.2 | 40.5 | 88 | 167.4 | 159.8 | 168.4 | 108.5 | 156 | 187.5 | 136.8 | 135.3 | 163.7 | 176.8 | 130.7 | 127 | 146.8 | 146 | -16.8 | 118.5 | 122 | 126.8 | 48.1 | 62.7 | 90.5 | 108.7 | 68.5 | 109.2 | 134.7 | 142.5 | 48.1 | 55.9 | 6.3 | 75.4 | 53 | 54.6 | 42.6 | 63.3 | 94.2 | -8.2 | 52.5 | 54.8 | 34.2 | 37.3 | 52.4 | 7.2 | 22.1 | -14.5 | 28 | 2.4 | 15.1 | 38.3 | 23.1 | 10 | -71.1 | 26 | -440.1 | 12.5 | 64.4 | 74.9 | 39.9 | 43.4 | 71.1 | 69.7 | 92.7 | 40.8 | 47.3 | 74.8 | 91.2 | 36.2 | -239.5 | 72.5 | 102.4 | 56.3 | 80.6 | 82.7 | 79.3 | 77.8 | 40.5 | 23 | 108.4 | 74.9 | 37.7 | 47.9 | 99 | 67.8 | -154.5 | 45.7 | 84.9 | 61.7 | 53.5 | 54 | 95 | 77 | 48.5 | 60.5 | 90.5 | 56.4 | 25.9 | 51.4 | 79.9 | 54.3 | 33.2 | 51.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.068 | -0.005 | 0.009 | -0.038 | 0.033 | 0.062 | 0.185 | 0.214 | 0.124 | 0.135 | 0.199 | 0.17 | 0.15 | 0.202 | 0.187 | 0.093 | 0.137 | 0.195 | 0.199 | 0.056 | 0.118 | 0.187 | 0.205 | 0.133 | 0.106 | 0.111 | 0.274 | 0.015 | 0.092 | 0.079 | 0.091 | 0.062 | 0.118 | 0.129 | 0.107 | -0.085 | -0.024 | 0.086 | -0.167 | 0.046 | 0.087 | 0.169 | 0.17 | 0.149 | 0.113 | 0.163 | 0.189 | 0.137 | 0.15 | 0.181 | 0.188 | 0.144 | 0.147 | 0.181 | 0.184 | -0.021 | 0.153 | 0.157 | 0.168 | 0.067 | 0.088 | 0.129 | 0.157 | 0.093 | 0.133 | 0.167 | 0.19 | 0.071 | 0.089 | 0.01 | 0.112 | 0.09 | 0.095 | 0.072 | 0.107 | 0.18 | -0.016 | 0.093 | 0.099 | 0.067 | 0.075 | 0.098 | 0.014 | 0.044 | -0.031 | 0.055 | 0.006 | 0.033 | 0.08 | 0.048 | 0.023 | 0.08 | 0.027 | -0.44 | 0.014 | 0.06 | 0.081 | 0.041 | 0.045 | 0.069 | 0.067 | 0.087 | 0.042 | 0.045 | 0.066 | 0.079 | 0.035 | -0.221 | 0.067 | 0.069 | 0.043 | 0.057 | 0.065 | 0.063 | 0.068 | 0.035 | 0.02 | 0.095 | 0.073 | 0.036 | 0.047 | 0.094 | 0.075 | -0.163 | 0.049 | 0.087 | 0.068 | 0.053 | 0.055 | 0.09 | 0.082 | 0.048 | 0.063 | 0.086 | 0.064 | 0.026 | 0.055 | 0.081 | 0.067 | 0.04 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 6 | -303.5 | -1.4 | -1,197 | 27.4 | 9.2 | 41.1 | 12.2 | 36 | 54.7 | 42.3 | 17.3 | 8.7 | 33.4 | 32.2 | 68.6 | 18.4 | 29.2 | 34.7 | 35.9 | 8.7 | 30.6 | 36.3 | -10.6 | 30.1 | 1.6 | 68.7 | 263 | -11.6 | 3.3 | 9.4 | 18.4 | 12.6 | 32 | 30.9 | 103.8 | -25.1 | 17.8 | -49.1 | -18.4 | 7.4 | 41.5 | 39.3 | 35.5 | 32 | 36.7 | 47.3 | 22.2 | 34.4 | 45.3 | 44.8 | 40.4 | 29.8 | 25.7 | 40.6 | 25.2 | 32.3 | 33.8 | 40.7 | -21.2 | 27.2 | 13.6 | 33.4 | 17.4 | 23.3 | 42.5 | 42.2 | 2.2 | 14.5 | -8 | 20.3 | 20.4 | 16 | 7.3 | 25 | 49 | -5.2 | 19.2 | 19.3 | -63.2 | 7.2 | 11.6 | -0.1 | 2.5 | -11.1 | 6.3 | 0.5 | 2.4 | 10.1 | 3.9 | 1 | -64.2 | 4.7 | -140.3 | 33.4 | 14.4 | 18.4 | 1.9 | 10.6 | 18.3 | 5.6 | 23.8 | 10.5 | 11.8 | 19.4 | 23.6 | 9.4 | -78.1 | 17.4 | 29.6 | 16.4 | 36 | 23.4 | 21.9 | 22.6 | 12.1 | -34 | 30.7 | 22.5 | 12.4 | 13.2 | 31.7 | 21.7 | -52.2 | 10.4 | 22.3 | 16.3 | 23.2 | 11.8 | 29.6 | 22.3 | 18.3 | 18.8 | 28 | 17.7 | -1.2 | 15.9 | 25.2 | 16.3 | 0.9 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 64.8 | 295.1 | -2.7 | 1,098.5 | -3.5 | 30.5 | 196 | 273.9 | 121 | 134.2 | 207.4 | 193.1 | 157.9 | 202.9 | 182.6 | 49.5 | 111.4 | 184.4 | 206.2 | -3.2 | 90.4 | 174.5 | 215.7 | 32.4 | 72.8 | 129.7 | 267.2 | 530.1 | 55.2 | 74.7 | -124.2 | 15.9 | 79.7 | 65.2 | 48.3 | -204.1 | -2.4 | 742.3 | -46.8 | 76.5 | 56.3 | 109.1 | 65.6 | 27.1 | 17.9 | 118 | 130.9 | 102.2 | 90 | 104.9 | 119.1 | 77.9 | 86.8 | 107.2 | 94 | -53.5 | 82.9 | 65.7 | 77.4 | 62.1 | 28 | 69.3 | 69.1 | 46.3 | 80 | 84.4 | 93.9 | 40.9 | 37.1 | 8.6 | 45.8 | 12.9 | 35.1 | 46.3 | 37.7 | 25.3 | -4.4 | 31.2 | 64.5 | 94.5 | 29.5 | 30.7 | 5.5 | 6.3 | -3.4 | 21.7 | 1.9 | 9.4 | 28.2 | 19.2 | 9 | -32.7 | 21.3 | -299.8 | -26.5 | 50 | -10.2 | 38 | 32.8 | 31.4 | 64.1 | 86.9 | 30.3 | -7.2 | 55.4 | 67.6 | -9.3 | -13.2 | 62.9 | 72.8 | 39.9 | 44.6 | 54.6 | 56.3 | 55.2 | 28.4 | 57 | 77.7 | 52.4 | 25.3 | 34.7 | 67.3 | 46.1 | -102.3 | 35.3 | 57.9 | 45.4 | -226.6 | 40 | 65.4 | 45.5 | 30.2 | 41.7 | 62.5 | 38.7 | 27.1 | 35.5 | 54.7 | 38 | 32.3 | 34.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.061 | 0.284 | -0.003 | 0.958 | -0.004 | 0.03 | 0.146 | 0.169 | 0.088 | 0.092 | 0.154 | 0.137 | 0.132 | 0.163 | 0.153 | 0.043 | 0.103 | 0.16 | 0.165 | -0.003 | 0.089 | 0.145 | 0.181 | 0.029 | 0.07 | 0.103 | 0.221 | 0.541 | 0.085 | 0.114 | -0.208 | 0.018 | 0.099 | 0.08 | 0.06 | -0.227 | -0.003 | 0.837 | -0.071 | 0.086 | 0.055 | 0.11 | 0.07 | 0.024 | 0.019 | 0.123 | 0.132 | 0.102 | 0.1 | 0.116 | 0.127 | 0.086 | 0.101 | 0.132 | 0.118 | -0.066 | 0.107 | 0.085 | 0.102 | 0.086 | 0.039 | 0.099 | 0.1 | 0.063 | 0.097 | 0.105 | 0.125 | 0.061 | 0.059 | 0.013 | 0.068 | 0.022 | 0.061 | 0.078 | 0.063 | 0.048 | -0.009 | 0.055 | 0.117 | 0.184 | 0.059 | 0.057 | 0.011 | 0.012 | -0.007 | 0.043 | 0.004 | 0.02 | 0.059 | 0.04 | 0.021 | 0.037 | 0.022 | -0.299 | -0.03 | 0.046 | -0.011 | 0.039 | 0.034 | 0.03 | 0.062 | 0.081 | 0.031 | -0.007 | 0.049 | 0.059 | -0.009 | -0.012 | 0.059 | 0.049 | 0.031 | 0.032 | 0.043 | 0.044 | 0.048 | 0.024 | 0.048 | 0.068 | 0.051 | 0.024 | 0.034 | 0.064 | 0.051 | -0.108 | 0.038 | 0.059 | 0.05 | -0.226 | 0.041 | 0.062 | 0.049 | 0.03 | 0.043 | 0.06 | 0.044 | 0.028 | 0.038 | 0.055 | 0.047 | 0.039 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.52 | 2.35 | -0.022 | 8.77 | -0.028 | 0.24 | 1.56 | 2.18 | 0.96 | 1.06 | 1.65 | 1.52 | 1.24 | 1.57 | 1.41 | 0.38 | 0.86 | 1.42 | 1.59 | -0.025 | 0.69 | 1.32 | 1.63 | 0.24 | 0.54 | 0.96 | 1.98 | 3.94 | 0.41 | 0.56 | -0.93 | 0.12 | 0.59 | 0.49 | 0.36 | -1.53 | -0.018 | 5.54 | -0.35 | 0.57 | 0.42 | 0.82 | 0.49 | 0.2 | 0.13 | 0.86 | 0.95 | 0.74 | 0.65 | 0.76 | 0.86 | 0.56 | 0.61 | 0.75 | 0.66 | -0.37 | 0.57 | 0.45 | 0.53 | 0.43 | 0.2 | 0.48 | 0.48 | 0.32 | 0.54 | 0.56 | 0.63 | 0.27 | 0.25 | 0.058 | 0.3 | 0.22 | 0.23 | 0.3 | 0.25 | 0.3 | -0.03 | 0.21 | 0.43 | 0.63 | 0.2 | 0.21 | 0.038 | 0.13 | -0.025 | 0.16 | 0.013 | 0.084 | 0.2 | 0.074 | 0.036 | -0.26 | 0.085 | -2.4 | -0.22 | 0.41 | -0.04 | 0.31 | 0.14 | 0.43 | 0.26 | 0.34 | 0.12 | -0.057 | 0.21 | 0.24 | -0.067 | -0.095 | 0.21 | 0.24 | 0.13 | 0.3 | 0.18 | 0.19 | 0.18 | 0.19 | 0.19 | 0.26 | 0.18 | 0.17 | 0.12 | 0.23 | 0.16 | -0.71 | 0.12 | 0.2 | 0.15 | -1.59 | 0.14 | 0.22 | 0.16 | 0.21 | 0.14 | 0.22 | 0.13 | 0.19 | 0.12 | 0.19 | 0.13 | 0.23 | 0.12 | 0.19 | 0.11 | 0.3 | 0.11 | 0.13 | 0.085 | 0.083 | 0.11 | 0.35 | 0.068 | 0.17 | 0.049 | 0.051 | 0.019 |
EPS Diluted
| 0.52 | 2.35 | -0.022 | 8.75 | -0.028 | 0.24 | 1.55 | 2.16 | 0.95 | 1.06 | 1.64 | 1.52 | 1.24 | 1.56 | 1.4 | 0.38 | 0.85 | 1.41 | 1.58 | -0.024 | 0.69 | 1.32 | 1.62 | 0.24 | 0.54 | 0.96 | 1.96 | 3.94 | 0.41 | 0.56 | -0.92 | 0.12 | 0.59 | 0.49 | 0.36 | -1.53 | -0.018 | 5.52 | -0.35 | 0.57 | 0.42 | 0.81 | 0.49 | 0.2 | 0.13 | 0.86 | 0.94 | 0.74 | 0.65 | 0.76 | 0.85 | 0.55 | 0.61 | 0.75 | 0.65 | -0.37 | 0.56 | 0.45 | 0.53 | 0.43 | 0.19 | 0.47 | 0.47 | 0.32 | 0.53 | 0.55 | 0.62 | 0.27 | 0.24 | 0.055 | 0.29 | 0.22 | 0.22 | 0.29 | 0.24 | 0.3 | -0.03 | 0.2 | 0.42 | 0.63 | 0.2 | 0.21 | 0.038 | 0.13 | -0.025 | 0.15 | 0.013 | 0.084 | 0.2 | 0.071 | 0.035 | -0.26 | 0.083 | -2.4 | -0.22 | 0.41 | -0.04 | 0.3 | 0.13 | 0.43 | 0.25 | 0.33 | 0.12 | -0.057 | 0.2 | 0.24 | -0.067 | -0.095 | 0.2 | 0.24 | 0.13 | 0.3 | 0.18 | 0.19 | 0.18 | 0.19 | 0.19 | 0.26 | 0.17 | 0.17 | 0.12 | 0.23 | 0.16 | -0.71 | 0.12 | 0.19 | 0.15 | -1.59 | 0.13 | 0.21 | 0.15 | 0.21 | 0.14 | 0.21 | 0.13 | 0.19 | 0.12 | 0.19 | 0.13 | 0.23 | 0.12 | 0.19 | 0.11 | 0.25 | 0.11 | 0.13 | 0.085 | 0.08 | 0.11 | 0.35 | 0.068 | 0.17 | 0.048 | 0.049 | 0.019 |
EBITDA
| 178.7 | 107.6 | 118.2 | 111.6 | 146.3 | 182.5 | 345.8 | 430.2 | 256.1 | 274.7 | 337.1 | 301 | 258 | 328.1 | 294.2 | 183.8 | 225.9 | 305.8 | 328.3 | 150.4 | 197.7 | 301.7 | 315.7 | 255.9 | -1.2 | 255.5 | 288 | 85.6 | 102.8 | 91.7 | 93.7 | 111.4 | 129.9 | 107.2 | 87.1 | -30.5 | 38.5 | 132 | -61.1 | 119 | 145.3 | 199.2 | 167.1 | 214.9 | 152.5 | 195.4 | 222.7 | 185.8 | 163.4 | 180.8 | 220.3 | 148.9 | 167.7 | 189.6 | 189.9 | -5.5 | 163.3 | 179.3 | 186.5 | 54.7 | 132.6 | 158.2 | 166.8 | 80.3 | 167.3 | 187.9 | 176.5 | 115.2 | 124.4 | 142.3 | 144.7 | 102.5 | 96.9 | 124.8 | 136.3 | 98.1 | 89.9 | 121.5 | 106.7 | 94.3 | 88.2 | 108.1 | 72.5 | 90.8 | 48.8 | 57 | 62.4 | 85.3 | 85 | 77.3 | 59.1 | -14.4 | 34.6 | -180.7 | 90.4 | 132.1 | 147.6 | 172.9 | 112.8 | 144 | 131.8 | 166.4 | 112.8 | 128.7 | 157.5 | 169.5 | 114.9 | 106.2 | 149.2 | 223.7 | 169 | 179.1 | 161.3 | 160.6 | 185.9 | 85.2 | 163 | 194.5 | 166.1 | 115.6 | 126.2 | 175.2 | 126.6 | -91.9 | 105.1 | 138.6 | 132.6 | 109.2 | 126.7 | 158.5 | 145.7 | 105.7 | 134.8 | 176.4 | 132.7 | 105.7 | 128.4 | 156.7 | 127.6 | 108.1 | 119.8 | 917.1 | 837.1 | -2,123.7 | 798.2 | 892.7 | 713.9 | -2,013.9 | 730 | 828.5 | 724.3 | -1,975.8 | 664.9 | 807.4 | 752.3 |
EBITDA Ratio
| 0.168 | 0.193 | 0.192 | 0.199 | 0.127 | 0.133 | 0.232 | 0.238 | 0.161 | 0.215 | 0.228 | 0.233 | 0.205 | 0.242 | 0.217 | 0.2 | 0.18 | 0.247 | 0.242 | 0.211 | 0.197 | 0.23 | 0.24 | 0.193 | 0.163 | 0.202 | 0.238 | 0.104 | 0.131 | 0.116 | 0.132 | 0.166 | 0.161 | 0.169 | 0.149 | 0.123 | 0.055 | 0.125 | -0.103 | 0.074 | 0.143 | 0.202 | 0.194 | 0.159 | 0.157 | 0.182 | 0.211 | 0.168 | 0.188 | 0.2 | 0.238 | 0.16 | 0.173 | 0.205 | 0.202 | 0.137 | 0.174 | 0.209 | 0.203 | 0.076 | 0.142 | 0.181 | 0.274 | 0.152 | 0.223 | 0.246 | 0.224 | 0.205 | 0.237 | 0.357 | 0.252 | 0.186 | 0.171 | 0.274 | 0.282 | 0.222 | 0.28 | 0.246 | 0.199 | 0.204 | 0.178 | 0.204 | 0.146 | 0.187 | 0.151 | 0.172 | 0.144 | 0.22 | 0.178 | 0.176 | 0.152 | 0.307 | 0.137 | 0.326 | 0.116 | 0.122 | 0.161 | 0.237 | 0.118 | 0.14 | 0.116 | 0.152 | 0.113 | 0.122 | 0.14 | 0.147 | 0.111 | 0.098 | 0.139 | 0.151 | 0.13 | 0.123 | 0.143 | 0.137 | 0.165 | 0.022 | 0.166 | 0.168 | 0.158 | 0.099 | 0.114 | 0.151 | 0.11 | -0.116 | 0.101 | 0.121 | 0.139 | 0.081 | 0.12 | 0.128 | 0.144 | 0.075 | 0.127 | 0.166 | 0.135 | 0.089 | 0.123 | 0.143 | 0.137 | 0.095 | 0.122 | 1 | 1 | -2.408 | 1 | 1 | 1 | -2.352 | 1 | 1 | 1 | -2.539 | 1 | 1 | 1 |