Harley-Davidson, Inc.
NYSE:HOG
31.92 (USD) • At close November 13, 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
| 1,150.695 | 1,618.893 | 1,729.607 | 1,053.211 | 1,549.059 | 1,445.523 | 1,788.686 | 1,142.282 | 1,648.575 | 1,469.087 | 1,495.186 | 1,016.433 | 1,365.31 | 1,532.058 | 1,422.507 | 725.222 | 1,165.684 | 865.227 | 1,298.244 | 1,072.271 | 1,272.519 | 1,632.619 | 1,384.38 | 1,145.862 | 1,315.669 | 1,713.223 | 1,542.121 | 1,228.928 | 1,151.195 | 1,765.169 | 1,501.932 | 1,110.6 | 1,274.813 | 1,861.077 | 1,749.968 | 1,180.635 | 1,317.43 | 1,824.392 | 1,672.945 | 1,200.157 | 1,301.604 | 2,000.699 | 1,726.048 | 1,190.634 | 1,343.718 | 1,794.307 | 1,571.213 | 1,170.86 | 1,089.268 | 1,569.047 | 1,273.369 | 1,183.93 | 1,232.699 | 1,339.744 | 1,063.044 | 1,083.398 | 1,087.115 | 1,135.101 | 1,037.335 | 1,216.341 | 1,121.275 | 1,153.645 | 1,290.648 | 1,292.591 | 1,422.834 | 1,572.569 | 1,306.313 | 1,386.354 | 1,541.401 | 1,620.218 | 1,288.038 | 1,887.524 | 1,635.916 | 1,377.047 | 1,380.991 | 1,342.335 | 1,431.151 | 1,333.264 | 1,235.464 | 1,220.997 | 1,300.684 | 1,327.808 | 1,246.195 | 1,158.07 | 1,133.641 | 1,290.159 | 1,184.46 | 1,026.532 | 1,135.499 | 1,061.243 | 969.536 | 894.401 | 850.792 | 850.944 | 767.277 | 756.16 | 714.119 | 754.973 | 681.113 | 662.4 | 623.2 | 608.7 | 558.6 | 563.1 | 517.2 | 517.2 | 466.5 | 447.1 | 444.2 | 444.1 | 427.1 | 381.5 | 385.8 | 392.8 | 371.1 | 47.3 | 427 | 486.5 | 389.7 | 412.7 | 384 | 401.4 | 343.7 | 329.1 | 284.4 | 334.4 | 269.6 | 312.2 | 271.8 | 273.9 | 247.4 | 237.7 | 240.6 | 265.3 | 196.2 | 194.3 | 203.1 | 249.7 | 217.6 | 203.6 | 181.9 | 234.1 | 197 | 197.4 | 181.5 | 204.9 | 173.4 | 167.1 | 170.5 | 185.5 | 162.4 | 72.2 | 68 | 84.7 | 70.4 | 73.5 | 74.6 |
Cost of Revenue
| 2,188.569 | 1,048.192 | 1,140.377 | 819.268 | 1,077.902 | 790.628 | 1,007.301 | 681.815 | 1,063.174 | 981.613 | 1,001.194 | 762.354 | 948.338 | 1,030.469 | 883.38 | 533.908 | 787.307 | 752.674 | 956.378 | 792.777 | 879.582 | 1,102.352 | 978.21 | 818.999 | 884.5 | 1,100.597 | 1,004.769 | 841.993 | 797.16 | 1,107.611 | 971.811 | 763.652 | 838.347 | 1,163.946 | 1,103.317 | 798.846 | 850.62 | 1,095.265 | 1,018.006 | 823.499 | 829.245 | 1,202.121 | 1,070.727 | 804.565 | 851.335 | 1,118.281 | 980.226 | 785.914 | 711.364 | 1,005.23 | 816.859 | 758.885 | 817.308 | 871.476 | 711.178 | 918.494 | 707.309 | 738.117 | 657.788 | 569.513 | 750.189 | 767.367 | 813.865 | 883.905 | 938.762 | 1,010.645 | 830.176 | 891.82 | 950.048 | 1,015.051 | 806.055 | 1,105.748 | 983.661 | 860.721 | 836.146 | 827.825 | 869.879 | 832.83 | 771.181 | 759.575 | 806.116 | 824.392 | 755.753 | 742.044 | 730.351 | 802.475 | 738.071 | 655.906 | 738.649 | 689.115 | 642.108 | 574.773 | 548.485 | 555.991 | 504.16 | 458.657 | 441.252 | 464.827 | 417.463 | 402.1 | 389 | 369.1 | 343.1 | 346.3 | 323.8 | 318.3 | 297.6 | 275.8 | 281.1 | 277 | 272.3 | 236.8 | 251.6 | 254.3 | 243.2 | -30.1 | 305.6 | 346.2 | 275.1 | 291.3 | 268.6 | 279.2 | 243.8 | 203.4 | 199.6 | 234.7 | 185.2 | 213.8 | 199.1 | 194.8 | 177.9 | 172.3 | 176.6 | 190.2 | 144.3 | 134.4 | 145.7 | 177.8 | 155.3 | 144.5 | 131.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| -1,037.874 | 570.701 | 589.23 | 233.943 | 471.157 | 654.895 | 781.385 | 460.467 | 585.401 | 487.474 | 493.992 | 254.079 | 416.972 | 501.589 | 539.127 | 191.314 | 378.377 | 112.553 | 341.866 | 279.494 | 392.937 | 530.267 | 406.17 | 326.863 | 431.169 | 612.626 | 537.352 | 386.935 | 354.035 | 657.558 | 530.121 | 346.948 | 436.466 | 697.131 | 646.651 | 381.789 | 466.81 | 729.127 | 654.939 | 376.658 | 472.359 | 798.578 | 655.321 | 386.069 | 492.383 | 676.026 | 590.987 | 384.946 | 377.904 | 563.817 | 456.51 | 425.045 | 415.391 | 468.268 | 351.866 | 164.904 | 379.806 | 396.984 | 379.547 | 646.828 | 371.086 | 386.278 | 476.783 | 408.686 | 484.072 | 561.924 | 476.137 | 494.534 | 591.353 | 605.167 | 481.983 | 781.776 | 652.255 | 516.326 | 544.845 | 514.51 | 561.272 | 500.434 | 464.283 | 461.422 | 494.568 | 503.416 | 490.442 | 416.026 | 403.29 | 487.684 | 446.389 | 370.626 | 396.85 | 372.128 | 327.428 | 319.628 | 302.307 | 294.953 | 263.117 | 297.503 | 272.867 | 290.146 | 263.65 | 260.3 | 234.2 | 239.6 | 215.5 | 216.8 | 193.4 | 198.9 | 168.9 | 171.3 | 163.1 | 167.1 | 154.8 | 144.7 | 134.2 | 138.5 | 127.9 | 77.4 | 121.4 | 140.3 | 114.6 | 121.4 | 115.4 | 122.2 | 99.9 | 125.7 | 84.8 | 99.7 | 84.4 | 98.4 | 72.7 | 79.1 | 69.5 | 65.4 | 64 | 75.1 | 51.9 | 59.9 | 57.4 | 71.9 | 62.3 | 59.1 | 50.5 | 234.1 | 197 | 197.4 | 181.5 | 204.9 | 173.4 | 167.1 | 170.5 | 185.5 | 162.4 | 72.2 | 68 | 84.7 | 70.4 | 73.5 | 74.6 |
Gross Profit Ratio
| -0.902 | 0.353 | 0.341 | 0.222 | 0.304 | 0.453 | 0.437 | 0.403 | 0.355 | 0.332 | 0.33 | 0.25 | 0.305 | 0.327 | 0.379 | 0.264 | 0.325 | 0.13 | 0.263 | 0.261 | 0.309 | 0.325 | 0.293 | 0.285 | 0.328 | 0.358 | 0.348 | 0.315 | 0.308 | 0.373 | 0.353 | 0.312 | 0.342 | 0.375 | 0.37 | 0.323 | 0.354 | 0.4 | 0.391 | 0.314 | 0.363 | 0.399 | 0.38 | 0.324 | 0.366 | 0.377 | 0.376 | 0.329 | 0.347 | 0.359 | 0.359 | 0.359 | 0.337 | 0.35 | 0.331 | 0.152 | 0.349 | 0.35 | 0.366 | 0.532 | 0.331 | 0.335 | 0.369 | 0.316 | 0.34 | 0.357 | 0.364 | 0.357 | 0.384 | 0.374 | 0.374 | 0.414 | 0.399 | 0.375 | 0.395 | 0.383 | 0.392 | 0.375 | 0.376 | 0.378 | 0.38 | 0.379 | 0.394 | 0.359 | 0.356 | 0.378 | 0.377 | 0.361 | 0.349 | 0.351 | 0.338 | 0.357 | 0.355 | 0.347 | 0.343 | 0.393 | 0.382 | 0.384 | 0.387 | 0.393 | 0.376 | 0.394 | 0.386 | 0.385 | 0.374 | 0.385 | 0.362 | 0.383 | 0.367 | 0.376 | 0.362 | 0.379 | 0.348 | 0.353 | 0.345 | 1.636 | 0.284 | 0.288 | 0.294 | 0.294 | 0.301 | 0.304 | 0.291 | 0.382 | 0.298 | 0.298 | 0.313 | 0.315 | 0.267 | 0.289 | 0.281 | 0.275 | 0.266 | 0.283 | 0.265 | 0.308 | 0.283 | 0.288 | 0.286 | 0.29 | 0.278 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 49.125 | 26.392 | 22.733 | 27.551 | 26.828 | 27.787 | 23.851 | 158.6 | 0 | 0 | 0 | 175.1 | 0 | 0 | 0 | 202.4 | 0 | 0 | 0 | 216.5 | 0 | 0 | 0 | 191.6 | 0 | 0 | 0 | 175.2 | 0 | 0 | 0 | 172.3 | 0 | 0 | 0 | 161.2 | 0 | 0 | 0 | 138.3 | 0 | 0 | 0 | 152.2 | 0 | 0 | 0 | 137.3 | 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 |
General & Administrative Expenses
| 0 | 0 | 0 | 124.089 | 0 | 0 | 0 | 201.193 | 0 | 0 | 0 | 151.776 | 0 | 0 | 0 | 141.809 | 0 | 0 | 0 | 95.028 | 0 | 0 | 0 | 159.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 131 | 0 | 0 | 0 | 105.6 | 0 | 0 | 0 | 107.6 | 0 | 0 | 0 | 134.6 | 0 | 0 | 0 | 171.4 | 0 | 0 | 0 | 144.3 | 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
| 233.581 | 240.743 | 215.762 | 255.089 | 261.872 | 252.181 | 247.101 | 306.793 | 134.599 | 117.334 | 204.888 | 259.376 | 212.243 | 220.422 | 193.546 | 276.409 | 196.912 | 187.647 | 234.353 | 266.428 | 265.464 | 263.587 | 225.428 | 303.763 | 266.921 | 276.309 | 254.093 | 285.44 | 257.327 | 255.976 | 238.643 | 277.538 | 258.09 | 284.809 | 257.823 | 314.564 | 250.974 | 266.611 | 244.821 | 278.325 | 248.286 | 250.883 | 244.439 | 264.451 | 240.198 | 249.502 | 239.743 | 267.209 | 223.982 | 248.038 | 236.995 | 301.669 | 222.258 | 234.827 | 203.805 | 299.616 | 210.828 | 208.952 | 205.204 | 348.15 | 194.973 | 203.581 | 221.08 | 259.658 | 251.703 | 253.208 | 219.991 | 247.433 | 235.36 | 225.344 | 192.571 | 233.825 | 223.458 | 198.109 | 185.659 | 203.327 | 197.985 | 188.096 | 172.7 | 278.368 | 191.328 | 173.367 | 177.52 | 260.838 | 164.684 | 180.648 | 167.88 | 246.752 | 177.055 | 155.811 | 145.705 | 154.146 | 149.339 | 144.929 | 130.363 | 133.983 | 125.194 | 132.177 | 121.67 | 120.8 | 110.8 | 115.5 | 100.5 | 104.4 | 94.6 | 96.6 | 81.7 | 87 | 83.9 | 79.9 | 77.8 | 70.9 | 71.3 | 63.7 | 63.5 | 18.8 | 74.5 | 75.4 | 65.6 | 70.6 | 68.7 | 64.7 | 57.2 | 117.9 | 48.3 | 50.8 | 50.3 | 64.6 | 48.6 | 40.4 | 45.6 | 47 | 42.6 | 39.6 | 35.9 | 40.8 | 37.2 | 34.4 | 33.3 | 39.7 | 31.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | -56.03 | -61.01 | -56.662 | 26.814 | 7.226 | 164.675 | 150.116 | -36.617 | -29.133 | 1.34 | 12.851 | -6.723 | -4.301 | -6.029 | -5.65 | 0.155 | 0.156 | 0.155 | 4.657 | 3.16 | 4.037 | 4.66 | 1.53 | 0.644 | 0.645 | 0.22 | 33.385 | 29.253 | 26.217 | 43.589 | 39.49 | 36.543 | 23.461 | 37.123 | 32.69 | 27.233 | 15.175 | 26.247 | 23.157 | 21.497 | 15.961 | 20.331 | 20.997 | 14.604 | 11.297 | 13.11 | 9.416 | 9.069 | -5.259 | 9.014 | 12.026 | 6.189 | -6.79 | 5.606 | 24.001 | 28.049 | 9.262 | 31.806 | 169.206 | 0 | 247.934 | 0 | 107.687 | -35.633 | -37.147 | -34.907 | -38.554 | -49.469 | -65.209 | 0 | 163.078 | -55.19 | -56.257 | -51.631 | -39.465 | -47.575 | -51.021 | -53.559 | -133.145 | -50.074 | -49.007 | -50.313 | 857.679 | -46.213 | 0 | 0 | -111.314 | -29.679 | -37.04 | 0 | 44.303 | -16.238 | -23.086 | -4.979 | 34.75 | 33.253 | 33 | 32.345 | 31.4 | 29.5 | 26.6 | 26.3 | 24.7 | 22.3 | 21.3 | 19.1 | 18.9 | 17.9 | 16.8 | 16.6 | 15.8 | 13.8 | 13.6 | 12.1 | 10.4 | 10.6 | 11.3 | 10 | 10.1 | 8.9 | 8.8 | 9.6 | 31 | 8.6 | 8.8 | 8.9 | 8.9 | 0 | 7.1 | 7.2 | 5.4 | 5.1 | 6 | 6.1 | 5.8 | 6.6 | 5.6 | 4.5 | 6.3 | 4.6 | 0 | 0 | -691.1 | 0 | 0 | 0 | -629.5 | 0 | 0 | 0 | -279.3 | 0 | 0 | 0 | -274.6 | 0 |
Operating Expenses
| 233.581 | 323.165 | 299.505 | 255.089 | 261.872 | 433.557 | 411.776 | 456.909 | 171.216 | 146.467 | 204.888 | 259.376 | 212.243 | 220.422 | 193.546 | 276.409 | 196.912 | 187.647 | 234.353 | 266.428 | 265.464 | 263.587 | 225.428 | 303.763 | 266.921 | 276.309 | 254.093 | 285.44 | 257.327 | 255.976 | 238.643 | 277.538 | 258.09 | 284.809 | 257.823 | 314.564 | 250.974 | 266.611 | 244.821 | 278.325 | 248.286 | 250.883 | 244.439 | 264.451 | 240.198 | 249.502 | 239.743 | 267.209 | 223.982 | 248.038 | 236.995 | 313.695 | 222.258 | 234.827 | 203.805 | 323.617 | 37.983 | 35.247 | 178.522 | 517.356 | 194.973 | 203.581 | 221.08 | 367.345 | 216.07 | 216.061 | 185.084 | 208.879 | 185.891 | 160.135 | 192.571 | 396.903 | 168.268 | 141.852 | 134.028 | 163.862 | 150.41 | 137.075 | 119.141 | 145.223 | 141.254 | 124.36 | 127.207 | 1,118.517 | 118.471 | 180.648 | 167.88 | 135.438 | 147.376 | 118.771 | 145.705 | 198.449 | 133.101 | 121.843 | 125.384 | 168.733 | 158.447 | 165.177 | 154.015 | 152.2 | 140.3 | 142.1 | 126.8 | 129.1 | 116.9 | 117.9 | 100.8 | 105.9 | 101.8 | 96.7 | 94.4 | 86.7 | 85.1 | 77.3 | 75.6 | 29.2 | 85.1 | 86.7 | 75.6 | 80.7 | 77.6 | 73.5 | 66.8 | 148.9 | 56.9 | 59.6 | 59.2 | 73.5 | 48.6 | 47.5 | 52.8 | 52.4 | 47.7 | 45.6 | 42 | 46.6 | 43.8 | 40 | 37.8 | 46 | 35.9 | 0 | 0 | -691.1 | 0 | 0 | 0 | -629.5 | 0 | 0 | 0 | -279.3 | 0 | 0 | 0 | -274.6 | 0 |
Operating Income
| 105.796 | 247.536 | 289.725 | -21.146 | 209.285 | 221.338 | 369.609 | -33.672 | 414.185 | 341.007 | 289.232 | -7.307 | 204.212 | 280.36 | 346.174 | -119.619 | 137.884 | -116.099 | 107.513 | 12.395 | 119.844 | 256.257 | 167.112 | 3.743 | 149.416 | 323.947 | 236.417 | 101.495 | 96.708 | 401.582 | 291.478 | 69.41 | 178.376 | 412.322 | 388.828 | 67.225 | 215.836 | 462.516 | 410.118 | 98.333 | 224.073 | 547.695 | 410.882 | 122.036 | 251.539 | 431.821 | 348.306 | 116.103 | 144.752 | 309.559 | 208.064 | 92.38 | 242.688 | 301.902 | 192.997 | 36.72 | 152.37 | 218.752 | 152.789 | -176.356 | 69.648 | 70.748 | 232.046 | 124.106 | 268.002 | 345.863 | 291.053 | 285.655 | 405.462 | 445.032 | 289.412 | 384.873 | 483.987 | 374.474 | 359.186 | 350.648 | 410.862 | 363.359 | 345.142 | 316.199 | 353.314 | 379.056 | 312.922 | -702.491 | 284.819 | 307.036 | 278.509 | 235.188 | 249.474 | 216.317 | 181.723 | 121.179 | 169.206 | 173.11 | 137.733 | 128.77 | 114.42 | 124.969 | 109.635 | 108.1 | 93.9 | 97.5 | 88.7 | 87.7 | 76.5 | 81 | 68.1 | 65.4 | 61.3 | 70.4 | 60.4 | 58 | 49.1 | 61.2 | 52.3 | 48.2 | 36.3 | 53.6 | 39 | 40.7 | 37.8 | 48.7 | 33.1 | -23.2 | 27.9 | 40.1 | 25.2 | 24.9 | 24.1 | 31.6 | 16.7 | 13 | 16.3 | 29.5 | 9.9 | 13.3 | 13.6 | 31.9 | 24.5 | 13.1 | 14.6 | 234.1 | 197 | -493.7 | 181.5 | 204.9 | 173.4 | -462.4 | 170.5 | 185.5 | 162.4 | -207.1 | 68 | 84.7 | 70.4 | -201.1 | 74.6 |
Operating Income Ratio
| 0.092 | 0.153 | 0.168 | -0.02 | 0.135 | 0.153 | 0.207 | -0.029 | 0.251 | 0.232 | 0.193 | -0.007 | 0.15 | 0.183 | 0.243 | -0.165 | 0.118 | -0.134 | 0.083 | 0.012 | 0.094 | 0.157 | 0.121 | 0.003 | 0.114 | 0.189 | 0.153 | 0.083 | 0.084 | 0.228 | 0.194 | 0.062 | 0.14 | 0.222 | 0.222 | 0.057 | 0.164 | 0.254 | 0.245 | 0.082 | 0.172 | 0.274 | 0.238 | 0.102 | 0.187 | 0.241 | 0.222 | 0.099 | 0.133 | 0.197 | 0.163 | 0.078 | 0.197 | 0.225 | 0.182 | 0.034 | 0.14 | 0.193 | 0.147 | -0.145 | 0.062 | 0.061 | 0.18 | 0.096 | 0.188 | 0.22 | 0.223 | 0.206 | 0.263 | 0.275 | 0.225 | 0.204 | 0.296 | 0.272 | 0.26 | 0.261 | 0.287 | 0.273 | 0.279 | 0.259 | 0.272 | 0.285 | 0.251 | -0.607 | 0.251 | 0.238 | 0.235 | 0.229 | 0.22 | 0.204 | 0.187 | 0.135 | 0.199 | 0.203 | 0.18 | 0.17 | 0.16 | 0.166 | 0.161 | 0.163 | 0.151 | 0.16 | 0.159 | 0.156 | 0.148 | 0.157 | 0.146 | 0.146 | 0.138 | 0.159 | 0.141 | 0.152 | 0.127 | 0.156 | 0.141 | 1.019 | 0.085 | 0.11 | 0.1 | 0.099 | 0.098 | 0.121 | 0.096 | -0.07 | 0.098 | 0.12 | 0.093 | 0.08 | 0.089 | 0.115 | 0.068 | 0.055 | 0.068 | 0.111 | 0.05 | 0.068 | 0.067 | 0.128 | 0.113 | 0.064 | 0.08 | 1 | 1 | -2.501 | 1 | 1 | 1 | -2.767 | 1 | 1 | 1 | -2.868 | 1 | 1 | 1 | -2.736 | 1 |
Total Other Income Expenses Net
| 27.151 | 16.576 | 27.289 | 25.716 | 28.994 | 10.681 | 22.401 | 18.853 | 2.957 | -1.195 | 1.34 | 12.851 | -6.723 | -4.301 | -6.029 | -5.65 | -4.956 | -1.856 | -12.947 | 1.284 | -2.588 | -0.176 | 3.287 | -7.853 | -8.224 | -4.55 | -6.267 | -6.668 | -4.517 | -4.854 | -4.498 | -6.811 | -5.406 | -6.406 | -6.402 | -6.618 | -1.668 | 1.441 | 1.313 | 1.544 | 1.432 | 1.379 | -2.018 | -9.945 | -10.208 | -9.468 | -9.776 | -11.381 | -9.991 | -9.364 | -9.562 | -8.827 | -8.791 | -9.602 | -10.083 | -103.68 | -21.863 | -22.04 | -22.579 | -7.533 | 0.065 | -0.523 | -7.793 | -0.854 | 1.525 | 2.24 | 2.042 | 1,216.218 | 361.346 | 385.158 | 239.219 | 3.859 | 433.456 | 324.102 | 314.872 | 6.009 | -0.079 | 317.027 | 298.712 | 7.775 | 1.699 | 334.313 | 266.866 | 985.327 | 243.971 | 1.729 | 5.741 | -4.866 | 2.461 | 4.049 | 1.481 | 60.897 | 2.674 | 4.777 | 3.879 | 16.753 | 14.32 | 14.895 | 24.794 | 8.8 | 9.1 | 10.5 | 4.2 | 8.4 | 6 | 6.2 | 2.3 | 3.6 | 3.9 | 7.7 | 3.6 | 1.2 | 3.6 | 2.2 | 0.1 | -0.4 | 1.5 | -0.6 | -1.5 | 0.1 | 0.2 | 0.5 | 1 | -2.5 | -0.8 | 0.1 | -0.2 | -1.2 | -3.2 | -1.8 | -2.4 | -2.3 | -3 | -2.8 | -2.5 | -9.7 | -3.2 | -4 | -3.9 | -0.8 | -3.6 | -234.1 | -197 | 493.7 | -181.5 | -204.9 | -173.4 | 462.4 | -170.5 | -185.5 | -162.4 | 207.1 | -68 | -84.7 | -70.4 | 201.1 | -74.6 |
Income Before Tax
| 132.947 | 264.112 | 290.368 | 4.57 | 238.279 | 232.019 | 392.01 | 22.566 | 341.675 | 276.42 | 290.572 | 5.544 | 197.489 | 276.059 | 340.145 | -125.269 | 132.928 | -117.955 | 94.566 | 13.679 | 117.256 | 256.081 | 170.399 | -4.11 | 141.192 | 319.397 | 230.15 | 94.827 | 89.895 | 394.433 | 284.684 | 62.599 | 172.97 | 405.916 | 382.426 | 60.607 | 214.168 | 463.957 | 411.431 | 99.877 | 225.505 | 549.074 | 408.864 | 112.091 | 241.331 | 422.353 | 338.53 | 106.356 | 207.111 | 382.149 | 265.896 | 83.553 | 233.897 | 292.3 | 182.914 | -66.96 | 130.507 | 196.712 | 130.21 | -183.889 | 69.283 | 69.527 | 223.739 | 123.252 | 269.527 | 348.103 | 293.095 | 288.481 | 410.815 | 450.367 | 298.156 | 388.732 | 488.646 | 380.359 | 366.503 | 356.657 | 410.783 | 368.048 | 352.271 | 323.974 | 355.013 | 383.32 | 317.179 | 282.836 | 290.184 | 308.765 | 284.25 | 230.322 | 251.935 | 220.366 | 183.204 | 182.076 | 171.88 | 177.887 | 141.612 | 145.523 | 128.74 | 139.864 | 134.429 | 116.9 | 103 | 108 | 92.9 | 96.1 | 82.5 | 87.2 | 70.4 | 69 | 65.2 | 78.1 | 64 | 59.2 | 52.7 | 63.4 | 52.4 | 47.8 | 37.8 | 53 | 37.5 | 40.8 | 38 | 49.2 | 34.1 | -25.7 | 27.1 | 40.2 | 25 | 23.7 | 20.9 | 29.8 | 14.3 | 10.7 | 13.3 | 26.7 | 7.4 | 3.6 | 10.4 | 27.9 | 20.6 | 12.3 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.116 | 0.163 | 0.168 | 0.004 | 0.154 | 0.161 | 0.219 | 0.02 | 0.207 | 0.188 | 0.194 | 0.005 | 0.145 | 0.18 | 0.239 | -0.173 | 0.114 | -0.136 | 0.073 | 0.013 | 0.092 | 0.157 | 0.123 | -0.004 | 0.107 | 0.186 | 0.149 | 0.077 | 0.078 | 0.223 | 0.19 | 0.056 | 0.136 | 0.218 | 0.219 | 0.051 | 0.163 | 0.254 | 0.246 | 0.083 | 0.173 | 0.274 | 0.237 | 0.094 | 0.18 | 0.235 | 0.215 | 0.091 | 0.19 | 0.244 | 0.209 | 0.071 | 0.19 | 0.218 | 0.172 | -0.062 | 0.12 | 0.173 | 0.126 | -0.151 | 0.062 | 0.06 | 0.173 | 0.095 | 0.189 | 0.221 | 0.224 | 0.208 | 0.267 | 0.278 | 0.231 | 0.206 | 0.299 | 0.276 | 0.265 | 0.266 | 0.287 | 0.276 | 0.285 | 0.265 | 0.273 | 0.289 | 0.255 | 0.244 | 0.256 | 0.239 | 0.24 | 0.224 | 0.222 | 0.208 | 0.189 | 0.204 | 0.202 | 0.209 | 0.185 | 0.192 | 0.18 | 0.185 | 0.197 | 0.176 | 0.165 | 0.177 | 0.166 | 0.171 | 0.16 | 0.169 | 0.151 | 0.154 | 0.147 | 0.176 | 0.15 | 0.155 | 0.137 | 0.161 | 0.141 | 1.011 | 0.089 | 0.109 | 0.096 | 0.099 | 0.099 | 0.123 | 0.099 | -0.078 | 0.095 | 0.12 | 0.093 | 0.076 | 0.077 | 0.109 | 0.058 | 0.045 | 0.055 | 0.101 | 0.038 | 0.019 | 0.051 | 0.112 | 0.095 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 16.98 | 48.706 | 58.135 | -18.716 | 42.176 | 58.189 | 90.181 | -17.111 | 80.489 | 60.571 | 68.07 | -16.023 | 34.516 | 69.719 | 81.001 | -28.871 | 12.71 | -25.738 | 24.871 | 0.183 | 30.693 | 60.45 | 42.454 | -4.605 | 27.337 | 77.059 | 55.387 | 86.513 | 21.686 | 135.566 | 98.315 | 15.42 | 58.905 | 125.485 | 131.937 | 18.411 | 73.821 | 164.147 | 141.577 | 25.402 | 75.439 | 194.921 | 142.947 | 36.682 | 78.615 | 150.614 | 114.401 | 35.717 | 73.11 | 134.899 | 93.861 | 28.909 | 50.303 | 101.72 | 63.654 | -24.884 | 36.79 | 57.425 | 61.469 | -90.95 | 42.8 | 49.777 | 106.392 | 45.443 | 102.986 | 125.316 | 105.514 | 102.404 | 145.849 | 159.877 | 105.846 | 136.306 | 175.912 | 136.929 | 131.94 | 126.613 | 145.829 | 130.657 | 125.056 | 115.012 | 126.03 | 136.079 | 112.599 | 100.406 | 100.112 | 106.523 | 98.066 | 79.461 | 86.918 | 76.025 | 63.206 | 63.726 | 60.159 | 62.26 | 49.564 | 51.662 | 45.702 | 49.277 | 54.202 | 42.7 | 37.6 | 39.4 | 33.9 | 35.1 | 30.1 | 31.8 | 25.7 | 25.5 | 24.1 | 28.9 | 23.7 | 21.9 | 19.5 | 23.5 | 19.4 | 17.4 | 14.1 | 19.6 | 13.9 | 15.7 | 14.2 | 14.6 | 13.3 | 11.2 | 10.7 | 16.4 | 9.9 | 9.2 | 7.7 | 12 | 5.6 | 3.4 | 4.4 | 10.4 | 2.9 | 0.7 | 3.2 | 11.8 | 8.5 | 4.6 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 119.04 | 218.269 | 234.941 | 25.808 | 198.649 | 178.039 | 304.09 | 41.871 | 261.186 | 215.849 | 222.502 | 21.567 | 162.973 | 206.34 | 259.144 | -96.398 | 120.218 | -92.217 | 69.695 | 13.496 | 86.563 | 195.631 | 127.945 | 0.495 | 113.855 | 242.338 | 174.763 | 8.314 | 68.209 | 258.867 | 186.369 | 47.179 | 114.065 | 280.431 | 250.489 | 42.196 | 140.347 | 299.81 | 269.854 | 74.475 | 150.066 | 354.153 | 265.917 | 75.409 | 162.716 | 271.739 | 224.129 | 70.639 | 134.001 | 247.25 | 172.035 | 105.68 | 183.594 | 190.58 | 119.26 | -46.766 | 88.829 | 71.157 | 33.325 | -218.696 | 26.483 | 19.75 | 117.347 | 77.809 | 166.541 | 222.787 | 187.581 | 186.077 | 264.966 | 290.49 | 192.31 | 252.426 | 312.734 | 243.43 | 234.563 | 230.044 | 264.954 | 237.391 | 227.215 | 208.962 | 228.983 | 247.241 | 204.58 | 182.43 | 190.072 | 202.242 | 186.184 | 150.861 | 165.017 | 144.341 | 119.998 | 118.35 | 111.721 | 115.627 | 92.048 | 93.861 | 83.038 | 90.587 | 80.227 | 74.2 | 65.4 | 68.6 | 59 | 61 | 52.4 | 55.4 | 44.7 | 43.5 | 41.1 | 49.2 | 40.3 | 59.9 | 33.2 | 39.9 | 33 | 31.8 | 23.7 | 33.4 | 23.6 | 25.1 | 23.8 | 34.6 | 20.8 | -36.9 | 16.4 | 23.8 | -15.2 | 14.5 | 13.2 | 17.4 | 8.7 | 7.3 | 8.9 | 16.3 | 4.5 | 2.9 | 7.2 | 16.1 | 12.1 | 10.1 | 7.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.103 | 0.135 | 0.136 | 0.025 | 0.128 | 0.123 | 0.17 | 0.037 | 0.158 | 0.147 | 0.149 | 0.021 | 0.119 | 0.135 | 0.182 | -0.133 | 0.103 | -0.107 | 0.054 | 0.013 | 0.068 | 0.12 | 0.092 | 0 | 0.087 | 0.141 | 0.113 | 0.007 | 0.059 | 0.147 | 0.124 | 0.042 | 0.089 | 0.151 | 0.143 | 0.036 | 0.107 | 0.164 | 0.161 | 0.062 | 0.115 | 0.177 | 0.154 | 0.063 | 0.121 | 0.151 | 0.143 | 0.06 | 0.123 | 0.158 | 0.135 | 0.089 | 0.149 | 0.142 | 0.112 | -0.043 | 0.082 | 0.063 | 0.032 | -0.18 | 0.024 | 0.017 | 0.091 | 0.06 | 0.117 | 0.142 | 0.144 | 0.134 | 0.172 | 0.179 | 0.149 | 0.134 | 0.191 | 0.177 | 0.17 | 0.171 | 0.185 | 0.178 | 0.184 | 0.171 | 0.176 | 0.186 | 0.164 | 0.158 | 0.168 | 0.157 | 0.157 | 0.147 | 0.145 | 0.136 | 0.124 | 0.132 | 0.131 | 0.136 | 0.12 | 0.124 | 0.116 | 0.12 | 0.118 | 0.112 | 0.105 | 0.113 | 0.106 | 0.108 | 0.101 | 0.107 | 0.096 | 0.097 | 0.093 | 0.111 | 0.094 | 0.157 | 0.086 | 0.102 | 0.089 | 0.672 | 0.056 | 0.069 | 0.061 | 0.061 | 0.062 | 0.086 | 0.061 | -0.112 | 0.058 | 0.071 | -0.056 | 0.046 | 0.049 | 0.064 | 0.035 | 0.031 | 0.037 | 0.061 | 0.023 | 0.015 | 0.035 | 0.064 | 0.056 | 0.05 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.92 | 1.64 | 1.73 | 0.19 | 1.4 | 1.24 | 2.08 | 0.29 | 1.79 | 1.47 | 1.46 | 0.14 | 1.06 | 1.34 | 1.69 | -0.63 | 0.78 | -0.6 | 0.46 | 0.09 | 0.55 | 1.23 | 0.8 | 0.003 | 0.69 | 1.45 | 1.04 | 0.05 | 0.4 | 1.48 | 1.06 | 0.27 | 0.64 | 1.55 | 1.37 | 0.22 | 0.69 | 1.44 | 1.28 | 0.35 | 0.7 | 1.63 | 1.21 | 0.34 | 0.73 | 1.22 | 1 | 0.31 | 0.59 | 1.08 | 0.75 | 0.45 | 0.79 | 0.81 | 0.51 | -0.2 | 0.38 | 0.3 | 0.14 | -0.94 | 0.11 | 0.08 | 0.51 | 0.33 | 0.71 | 0.95 | 0.79 | 0.78 | 1.07 | 1.15 | 0.75 | 0.96 | 1.2 | 0.91 | 0.86 | 0.84 | 0.97 | 0.85 | 0.78 | 0.71 | 0.78 | 0.84 | 0.69 | 0.61 | 0.63 | 0.67 | 0.62 | 0.5 | 0.55 | 0.48 | 0.4 | 0.39 | 0.37 | 0.38 | 0.3 | 0.31 | 0.27 | 0.3 | 0.26 | 0.24 | 0.22 | 0.23 | 0.2 | 0.2 | 0.17 | 0.18 | 0.15 | 0.14 | 0.14 | 0.16 | 0.14 | 0.2 | 0.11 | 0.13 | 0.11 | 0.11 | 0.08 | 0.12 | 0.08 | 0.085 | 0.08 | 0.12 | 0.07 | -0.14 | 0.06 | 0.08 | -0.05 | 0.055 | 0.05 | 0.06 | 0.03 | 0.033 | 0.04 | 0.06 | 0.02 | 0.012 | 0.03 | 0.06 | 0.05 | 0.037 | 0.04 | 0.04 | 0.03 | 0 | 0.03 | 0.04 | 0.03 | 0 | 0.02 | 0.03 | 0.02 | 0 | 0.01 | 0.03 | -0.01 | 0 | -0.01 |
EPS Diluted
| 0.89 | 1.63 | 1.72 | 0.18 | 1.38 | 1.22 | 2.04 | 0.28 | 1.78 | 1.46 | 1.45 | 0.14 | 1.05 | 1.33 | 1.68 | -0.63 | 0.78 | -0.6 | 0.45 | 0.09 | 0.55 | 1.23 | 0.8 | 0.003 | 0.68 | 1.45 | 1.03 | 0.05 | 0.4 | 1.48 | 1.05 | 0.27 | 0.64 | 1.55 | 1.36 | 0.22 | 0.69 | 1.44 | 1.27 | 0.35 | 0.69 | 1.62 | 1.21 | 0.34 | 0.73 | 1.21 | 0.99 | 0.31 | 0.59 | 1.07 | 0.74 | 0.45 | 0.78 | 0.81 | 0.51 | -0.2 | 0.38 | 0.3 | 0.14 | -0.93 | 0.11 | 0.08 | 0.5 | 0.33 | 0.71 | 0.95 | 0.79 | 0.78 | 1.07 | 1.14 | 0.74 | 0.96 | 1.2 | 0.91 | 0.86 | 0.84 | 0.96 | 0.84 | 0.77 | 0.71 | 0.77 | 0.83 | 0.68 | 0.61 | 0.62 | 0.66 | 0.61 | 0.5 | 0.54 | 0.47 | 0.39 | 0.39 | 0.36 | 0.38 | 0.3 | 0.31 | 0.27 | 0.29 | 0.26 | 0.24 | 0.21 | 0.22 | 0.19 | 0.2 | 0.17 | 0.18 | 0.15 | 0.14 | 0.14 | 0.16 | 0.13 | 0.2 | 0.11 | 0.13 | 0.11 | 0.11 | 0.08 | 0.12 | 0.08 | 0.085 | 0.08 | 0.12 | 0.07 | -0.14 | 0.06 | 0.08 | -0.05 | 0.055 | 0.05 | 0.05 | 0.03 | 0.033 | 0.04 | 0.06 | 0.02 | 0.012 | 0.03 | 0.06 | 0.05 | 0.037 | 0.04 | 0.04 | 0.03 | 0 | 0.03 | 0.04 | 0.03 | 0 | 0.02 | 0.03 | 0.02 | 0 | 0.01 | 0.03 | -0.01 | 0 | -0.01 |
EBITDA
| 140.654 | 295.805 | 320.414 | 43.71 | 290.748 | 272.993 | 422.991 | 54.353 | 386.916 | 326.2 | 339.336 | 45.213 | 247.347 | 323.74 | 386.575 | -71.887 | 226.557 | -62.159 | 155.095 | 77.534 | 174.177 | 324.788 | 242.412 | 71.27 | 214.57 | 394.299 | 300.187 | 159.711 | 153.102 | 454.261 | 344.082 | 142.6 | 231.985 | 463.251 | 438.855 | 151.575 | 267.431 | 510.128 | 456.146 | 146.945 | 224.073 | 591.42 | 454.28 | 166.032 | 291.437 | 474.147 | 392.771 | 159.396 | 259.995 | 436.538 | 320.594 | 143.188 | 287.562 | 350.246 | 237.342 | -212.926 | 216.638 | 289.511 | 221.057 | -279.048 | 237.992 | 85.879 | 352.839 | 515.694 | 317.025 | 470.693 | 247.486 | 336.861 | 452.619 | 499.377 | 340.876 | 433.92 | 540.692 | 428.259 | 465.049 | 396.58 | 464.161 | 416.508 | 398.467 | 369.546 | 409.215 | 432.973 | 363.869 | -651.636 | 335.62 | 356.421 | 324.386 | 279.3 | 293.626 | 298.27 | 224.324 | 161.503 | 209.132 | 210.297 | 173.357 | 163.52 | 147.673 | 157.969 | 141.98 | 139.5 | 123.4 | 124.1 | 115 | 112.4 | 98.8 | 102.3 | 87.2 | 84.3 | 79.2 | 87.2 | 77 | 73.8 | 62.9 | 74.8 | 64.4 | 58.6 | 46.9 | 64.9 | 49 | 50.8 | 47 | 56.9 | 42.7 | 7.8 | 36.5 | 48.9 | 34.1 | 33.8 | 30.4 | 38.7 | 23.9 | 18.4 | 21.4 | 35.5 | 16 | 19.1 | 20.2 | 37.5 | 29 | 19.4 | 19.2 | 234.1 | 197 | -493.7 | 181.5 | 204.9 | 173.4 | -462.4 | 170.5 | 185.5 | 162.4 | -207.1 | 68 | 84.7 | 70.4 | -201.1 | 74.6 |
EBITDA Ratio
| 0.122 | 0.177 | 0.192 | -0.018 | 0.152 | 0.158 | 0.207 | 0.003 | 0.274 | 0.258 | 0.193 | -0.003 | 0.15 | 0.184 | 0.243 | -0.07 | 0.156 | -0.087 | 0.083 | 0.017 | 0.103 | 0.166 | 0.134 | 0.021 | 0.125 | 0.197 | 0.184 | 0.083 | 0.084 | 0.228 | 0.194 | 0.062 | 0.14 | 0.222 | 0.222 | 0.057 | 0.164 | 0.254 | 0.245 | 0.082 | 0.172 | 0.274 | 0.238 | 0.102 | 0.188 | 0.238 | 0.224 | 0.101 | 0.289 | 0.304 | 0.295 | 0.139 | 0.29 | 0.298 | 0.292 | -0.229 | 0.314 | 0.319 | 0.194 | -0.145 | 0.273 | 0.074 | 0.323 | 0.397 | 0.223 | 0.252 | 0.189 | 0.171 | 0.29 | 0.305 | 0.258 | 0.228 | 0.328 | 0.307 | 0.337 | 0.331 | 0.291 | 0.271 | 0.279 | 0.252 | 0.275 | 0.286 | 0.333 | -0.609 | 0.256 | 0.28 | 0.274 | 0.233 | 0.235 | 0.281 | 0.232 | 0.166 | 0.229 | 0.22 | 0.221 | 0.202 | 0.194 | 0.194 | 0.176 | 0.201 | 0.187 | 0.187 | 0.198 | 0.185 | 0.18 | 0.185 | 0.182 | 0.181 | 0.169 | 0.179 | 0.172 | 0.191 | 0.154 | 0.185 | 0.172 | 1.243 | 0.106 | 0.133 | 0.126 | 0.122 | 0.122 | 0.142 | 0.12 | 0.024 | 0.128 | 0.145 | 0.125 | 0.106 | 0.119 | 0.143 | 0.1 | 0.081 | 0.09 | 0.137 | 0.084 | 0.128 | 0.104 | 0.155 | 0.138 | 0.076 | 0.105 | 1 | 1 | -2.501 | 1 | 1 | 1 | -2.767 | 1 | 1 | 1 | -2.868 | 1 | 1 | 1 | -2.736 | 1 |