Hormel Foods Corporation
NYSE:HRL
31.09 (USD) • At close October 22, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,898.443 | 2,887.352 | 2,996.911 | 3,198.079 | 2,963.299 | 2,977.639 | 2,970.992 | 3,283.475 | 3,034.414 | 3,096.559 | 3,044.358 | 3,454.751 | 2,863.67 | 2,606.621 | 2,461.147 | 2,420.105 | 2,381.457 | 2,422.465 | 2,384.434 | 2,501.513 | 2,290.705 | 2,344.744 | 2,360.355 | 2,524.697 | 2,359.142 | 2,330.568 | 2,331.293 | 2,492.608 | 2,207.375 | 2,187.309 | 2,280.227 | 2,627.941 | 2,302.376 | 2,300.235 | 2,292.672 | 2,400.858 | 2,188.587 | 2,279.345 | 2,395.073 | 2,543.771 | 2,284.947 | 2,244.866 | 2,242.672 | 2,323.202 | 2,159.525 | 2,152.686 | 2,116.241 | 2,170.184 | 2,008.188 | 2,012.859 | 2,039.439 | 2,103.898 | 1,910.592 | 1,959.041 | 1,921.558 | 2,063.039 | 1,730.451 | 1,699.782 | 1,727.447 | 1,675.102 | 1,574.44 | 1,595.043 | 1,689.086 | 1,861.512 | 1,678.142 | 1,594.084 | 1,621.165 | 1,664.347 | 1,520.005 | 1,504.597 | 1,504.083 | 1,557.309 | 1,406.894 | 1,365.345 | 1,415.933 | 1,477.908 | 1,355.021 | 1,309.637 | 1,271.431 | 1,345.216 | 1,155.999 | 1,143.127 | 1,135.533 | 1,169.881 | 1,009.395 | 1,002.602 | 1,018.45 | 1,038.895 | 933.778 | 954.627 | 983.014 | 1,118.722 | 1,039.491 | 1,018.406 | 947.493 | 1,006.181 | 886.015 | 879.023 | 903.9 | 950.9 | 816.8 | 791.1 | 799 | 912 | 755.8 | 778.3 | 814.9 | 868.2 | 779.7 | 798.5 | 810.3 | 877.8 | 749.9 | 746.7 | 724.4 | 835.1 | 732.4 | 748 | 730.7 | 840.5 | 741.1 | 767 | 716.2 | 817.4 | 677.8 | 676.7 | 682.1 | 841.7 | 671.2 | 672.3 | 628.5 | 760.6 | 677.4 | 697 | 701.2 | 772.8 | 654.7 | 633.1 | 620.5 | 699.1 | 564 | 526.3 | 551.2 | 655.3 | 546.9 | 535.7 | 554.9 | 741.9 | 574.8 | 556.9 | 440.5 | 552.2 | 485 | 442.2 | 480.8 | 430.5 |
Cost of Revenue
| 2,409.201 | 2,384.213 | 2,468.57 | 2,683.655 | 2,465.251 | 2,486.22 | 2,475.043 | 2,717.058 | 2,528.364 | 2,543.088 | 2,505.61 | 2,876.669 | 2,440.322 | 2,130.314 | 2,010.977 | 1,962.34 | 1,959.032 | 1,945.113 | 1,916.014 | 2,007.79 | 1,857.263 | 1,875.595 | 1,872.021 | 1,987.301 | 1,899.97 | 1,833.882 | 1,829.114 | 1,981.054 | 1,754.966 | 1,700.389 | 1,727.947 | 2,029.421 | 1,827.091 | 1,773.876 | 1,734.661 | 1,905.828 | 1,779.197 | 1,819.789 | 1,950.468 | 2,120.187 | 1,920.948 | 1,866.108 | 1,844.03 | 1,937.686 | 1,829.219 | 1,799.885 | 1,772.048 | 1,818.405 | 1,701.132 | 1,677.252 | 1,702.03 | 1,767.872 | 1,612.737 | 1,632.814 | 1,547.553 | 1,708.066 | 1,445.536 | 1,419.315 | 1,409.06 | 1,370.908 | 1,314.116 | 1,333.005 | 1,416.771 | 1,464.117 | 1,332.448 | 1,217.445 | 1,219.146 | 1,278.524 | 1,196.624 | 1,158.711 | 1,144.646 | 1,180.747 | 1,084.74 | 1,033.866 | 1,062.938 | 1,110.548 | 1,054.277 | 1,006.946 | 959.618 | 1,026.334 | 899.071 | 869.708 | 863.757 | 874.528 | 782.208 | 764.154 | 766.285 | 773.161 | 706.968 | 730.57 | 736.762 | 789.909 | 766.531 | 752.419 | 680.478 | 711.924 | 649.979 | 622.809 | 624.7 | 646 | 580 | 548.5 | 540.5 | 639.2 | 546.2 | 563.6 | 591.1 | 637.8 | 596.6 | 595.9 | 614.4 | 667.6 | 593.1 | 557.9 | 537 | 626.9 | 553.8 | 556.8 | 519.6 | 597.8 | 572 | 589 | 548.8 | 618 | 516.8 | 514.9 | 525.6 | 637.5 | 523.8 | 513.2 | 482.6 | 589.5 | 0 | 0 | 550.5 | 604.9 | 0 | 0 | 486.4 | 545.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 489.242 | 503.139 | 528.341 | 514.424 | 498.048 | 491.419 | 495.949 | 566.417 | 506.05 | 553.471 | 538.748 | 578.082 | 423.348 | 476.307 | 450.17 | 457.765 | 422.425 | 477.352 | 468.42 | 493.723 | 433.442 | 469.149 | 488.334 | 537.396 | 459.172 | 496.686 | 502.179 | 511.554 | 452.409 | 486.92 | 552.28 | 598.52 | 475.285 | 526.359 | 558.011 | 495.03 | 409.39 | 459.556 | 444.605 | 423.584 | 363.999 | 378.758 | 398.642 | 385.516 | 330.306 | 352.801 | 344.193 | 351.779 | 307.056 | 335.607 | 337.409 | 336.026 | 297.855 | 326.227 | 374.005 | 354.973 | 284.915 | 280.467 | 318.387 | 304.194 | 260.324 | 262.038 | 272.315 | 397.395 | 345.694 | 376.639 | 402.019 | 385.823 | 323.381 | 345.886 | 359.437 | 376.562 | 322.154 | 331.479 | 352.995 | 367.36 | 300.744 | 302.691 | 311.813 | 318.882 | 256.928 | 273.419 | 271.776 | 295.353 | 227.187 | 238.448 | 252.165 | 265.734 | 226.81 | 224.057 | 246.252 | 328.813 | 272.96 | 265.987 | 267.015 | 294.257 | 236.036 | 256.214 | 279.2 | 304.9 | 236.8 | 242.6 | 258.5 | 272.8 | 209.6 | 214.7 | 223.8 | 230.4 | 183.1 | 202.6 | 195.9 | 210.2 | 156.8 | 188.8 | 187.4 | 208.2 | 178.6 | 191.2 | 211.1 | 242.7 | 169.1 | 178 | 167.4 | 199.4 | 161 | 161.8 | 156.5 | 204.2 | 147.4 | 159.1 | 145.9 | 171.1 | 677.4 | 697 | 150.7 | 167.9 | 654.7 | 633.1 | 134.1 | 153.7 | 564 | 526.3 | 551.2 | 655.3 | 546.9 | 535.7 | 554.9 | 741.9 | 574.8 | 556.9 | 440.5 | 552.2 | 485 | 442.2 | 480.8 | 430.5 |
Gross Profit Ratio
| 0.169 | 0.174 | 0.176 | 0.161 | 0.168 | 0.165 | 0.167 | 0.173 | 0.167 | 0.179 | 0.177 | 0.167 | 0.148 | 0.183 | 0.183 | 0.189 | 0.177 | 0.197 | 0.196 | 0.197 | 0.189 | 0.2 | 0.207 | 0.213 | 0.195 | 0.213 | 0.215 | 0.205 | 0.205 | 0.223 | 0.242 | 0.228 | 0.206 | 0.229 | 0.243 | 0.206 | 0.187 | 0.202 | 0.186 | 0.167 | 0.159 | 0.169 | 0.178 | 0.166 | 0.153 | 0.164 | 0.163 | 0.162 | 0.153 | 0.167 | 0.165 | 0.16 | 0.156 | 0.167 | 0.195 | 0.172 | 0.165 | 0.165 | 0.184 | 0.182 | 0.165 | 0.164 | 0.161 | 0.213 | 0.206 | 0.236 | 0.248 | 0.232 | 0.213 | 0.23 | 0.239 | 0.242 | 0.229 | 0.243 | 0.249 | 0.249 | 0.222 | 0.231 | 0.245 | 0.237 | 0.222 | 0.239 | 0.239 | 0.252 | 0.225 | 0.238 | 0.248 | 0.256 | 0.243 | 0.235 | 0.251 | 0.294 | 0.263 | 0.261 | 0.282 | 0.292 | 0.266 | 0.291 | 0.309 | 0.321 | 0.29 | 0.307 | 0.324 | 0.299 | 0.277 | 0.276 | 0.275 | 0.265 | 0.235 | 0.254 | 0.242 | 0.239 | 0.209 | 0.253 | 0.259 | 0.249 | 0.244 | 0.256 | 0.289 | 0.289 | 0.228 | 0.232 | 0.234 | 0.244 | 0.238 | 0.239 | 0.229 | 0.243 | 0.22 | 0.237 | 0.232 | 0.225 | 1 | 1 | 0.215 | 0.217 | 1 | 1 | 0.216 | 0.22 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 33.7 | 0 | 0 | 0 | 34.7 | 0 | 0 | 0 | 33.6 | 0 | 0 | 0 | 31.9 | 0 | 0 | 0 | 32.5 | 0 | 0 | 0 | 33.8 | 0 | 0 | 0 | 34.2 | 0 | 0 | 0 | 34.7 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 29.9 | 0 | 0 | 0 | 29.9 | 0 | 0 | 0 | 29.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 190.373 | 210.918 | 196.386 | 600.621 | 248.073 | 177.492 | 175.056 | 49.187 | 0 | 0 | 0 | 91.941 | 195.284 | 169.066 | 162.38 | 67.197 | 157.085 | 158.912 | 0 | 52.695 | 0 | 0 | 0 | 53.037 | 0 | 0 | 0 | 58.618 | 0 | 0 | 0 | 39.906 | 0 | 0 | 0 | 43.652 | 0 | 0 | 0 | 51.539 | 0 | 0 | 0 | 57.544 | 0 | 0 | 0 | 56.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.475 | 47.737 | 42.625 | 45.475 | 0 | 41.231 | 40.433 | 41.91 | 0 | 40.028 | 40.314 | 57.72 | 0 | 41.817 | 0 | 40.622 | 0 | 32.49 | 38.601 | 36.618 | 0 | 28.681 | 32.712 | 28.09 | 0 | 23.529 | 23.021 | 23.019 | 0 | 25.172 | 19.546 | 18.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40 | 44 | 44 | -125 | 43 | 35 | 47 | 157.3 | 0 | 0 | 0 | 138.5 | 31 | 30.9 | 34 | 123.6 | 24 | 35 | 0 | 131.1 | 0 | 0 | 0 | 151.5 | 0 | 0 | 0 | 135.6 | 0 | 0 | 0 | 204.1 | 0 | 0 | 0 | 145.3 | 0 | 0 | 0 | 114.4 | 0 | 0 | 0 | 89.9 | 0 | 0 | 0 | 103.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -207.944 | 204.167 | 210.282 | 207.944 | 0 | 187.823 | 192.507 | 198.644 | 0 | 187.387 | 187.474 | 192.025 | 0 | 173.869 | 0 | 169.517 | 0 | 148.071 | 155.787 | 151.64 | 0 | 144.315 | 147.681 | 147.885 | 0 | 140.8 | 145.533 | 138.669 | 0 | 107.085 | 103.404 | 98.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 259.653 | 254.918 | 240.386 | 216.546 | 291.073 | 212.492 | 222.056 | 206.487 | 222.147 | 224.659 | 225.972 | 230.441 | 226.284 | 199.966 | 196.38 | 190.797 | 181.085 | 193.912 | 195.521 | 183.795 | 180.169 | 170.076 | 193.544 | 204.537 | 210.747 | 203.799 | 219.122 | 194.218 | 176.66 | 181.009 | 210.217 | 244.006 | 206.876 | 211.144 | 209.948 | 188.952 | 184.627 | 189.733 | 180.299 | 165.939 | 153.035 | 165.785 | 166.189 | 147.444 | 150.999 | 173.066 | 155.831 | 159.685 | 145.022 | 148.684 | 152.477 | 156.694 | 156.595 | 160.136 | 145.161 | 166.456 | 146.523 | 146.782 | 145.532 | 142.704 | 142.01 | 139.846 | 142.525 | 254.091 | 251.904 | 252.907 | 253.419 | 231.529 | 229.054 | 232.94 | 240.554 | 232.086 | 227.415 | 227.788 | 249.745 | 229.299 | 215.686 | 208.91 | 210.139 | 204.975 | 180.561 | 194.388 | 188.258 | 179.265 | 172.996 | 180.393 | 175.975 | 157.773 | 164.329 | 168.554 | 161.688 | 215.433 | 216.477 | 201.139 | 201.42 | 184.077 | 173.114 | 184.1 | 196.4 | 198.9 | 177.6 | 177.4 | 183.3 | 190.1 | 161 | 162.6 | 163.6 | 150 | 142 | 148.3 | 150.4 | 145 | 140.7 | 142.8 | 150.3 | 139.8 | 137.5 | 143.6 | 147.6 | 144 | 129.4 | 132 | 126.7 | 127 | 123.2 | 120.8 | 120.7 | 127.2 | 118.7 | 118.1 | 111 | 107.5 | 0 | 0 | 110.1 | 102.6 | 0 | 0 | 102.9 | 96.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 22.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.001 | 0 | 0 | -11.001 | -7.618 | -5.562 | -6.672 | 0 | 0 | 0 | 0 | 0 | -0.77 | 0 | 0.77 | 0 | 3.431 | -0.241 | -0.821 | 0 | 2.084 | -1.212 | 0.031 | -0.903 | -0.843 | -0.01 | -1.302 | -2.398 | 9,999.301 | -0.899 | -273.422 | -2.927 | -1.282 | -19.094 | -2.439 | -1.706 | -2.174 | -1.202 | -1.629 | -0.881 | -7.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.58 | 16.65 | 16.1 | 16.1 | 16.6 | 15.8 | 15.6 | 16.7 | 17.1 | 14.9 | 14.2 | 14.1 | 14.7 | 12.9 | 12.9 | 12.4 | 11.7 | 10.8 | 10.3 | 9.9 | 9.5 | 9.5 | 9.2 | 9 | 12.6 | 8 | 8.7 | 8.6 | 8.4 | 7.9 | 7.9 | 7.3 | 8.8 | 8.5 | 9.4 | 8.4 | 7.9 | 0 | 0 | 8.9 | 9 | 0 | 0 | 8.7 | 8.1 | 0 | 0 | 0 | -2,194.1 | 0 | 0 | 0 | -2,226.2 | 0 | 0 | 0 | -1,886 | 0 | 0 | 0 | -1,422.1 |
Operating Expenses
| 259.653 | 254.918 | 240.386 | 216.546 | 291.073 | 212.492 | 222.056 | 206.487 | 222.147 | 224.659 | 225.972 | 230.441 | 226.284 | 199.966 | 196.38 | 190.797 | 181.085 | 193.912 | 195.521 | 183.795 | 180.169 | 170.076 | 193.544 | 204.537 | 210.747 | 203.799 | 219.122 | 194.218 | 176.66 | 181.009 | 210.217 | 244.006 | 206.876 | 211.144 | 209.948 | 188.952 | 184.627 | 189.733 | 180.299 | 165.939 | 153.035 | 165.785 | 166.189 | 147.444 | 150.999 | 173.066 | 155.831 | 159.685 | 135.199 | 140.868 | 141.476 | 149.076 | 151.033 | 153.464 | 145.161 | 166.456 | 144.301 | 146.782 | 145.532 | 142.704 | 142.3 | 140.616 | 142.621 | 257.522 | 251.663 | 252.086 | 253.419 | 233.613 | 227.842 | 232.971 | 239.651 | 231.243 | 227.405 | 226.486 | 247.347 | 10,228.6 | 214.787 | -64.512 | 207.212 | 203.693 | 161.467 | 191.949 | 186.552 | 177.091 | 171.794 | 178.764 | 175.094 | 150.032 | 164.329 | 168.554 | 161.688 | 215.433 | 216.477 | 201.139 | 201.42 | 200.657 | 189.764 | 200.2 | 212.5 | 215.5 | 193.4 | 193 | 200 | 207.2 | 175.9 | 176.8 | 177.7 | 164.7 | 154.9 | 161.2 | 162.8 | 156.7 | 151.5 | 153.1 | 160.2 | 149.3 | 147 | 152.8 | 156.6 | 156.6 | 137.4 | 140.7 | 135.3 | 135.4 | 131.1 | 128.7 | 128 | 136 | 127.2 | 127.5 | 119.4 | 115.4 | 0 | 0 | 119 | 111.6 | 0 | 0 | 111.6 | 104.5 | 0 | 0 | 0 | -2,194.1 | 0 | 0 | 0 | -2,226.2 | 0 | 0 | 0 | -1,886 | 0 | 0 | 0 | -1,422.1 |
Operating Income
| 229.589 | 248.221 | 287.955 | 270.037 | 216.759 | 295.798 | 289.452 | 367.164 | 291.04 | 334.728 | 319.675 | 357.681 | 207.484 | 289.415 | 268.018 | 276.697 | 249.576 | 293.46 | 280.488 | 320.996 | 256.657 | 312.364 | 306.248 | 324.394 | 261.566 | 306.373 | 306.588 | 329.37 | 279.705 | 316.032 | 355.362 | 365.75 | 274.79 | 323.817 | 359.538 | 292.498 | 231.159 | 277.697 | 265.966 | 263.368 | 214.504 | 216.556 | 237.192 | 240.202 | 180.653 | 186.929 | 198.205 | 202.145 | 171.857 | 194.739 | 195.933 | 186.95 | 146.822 | 172.763 | 235.749 | 192.648 | 140.614 | 137.637 | 175.676 | 162.154 | 118.604 | 122.962 | 129.694 | 144.108 | 94.031 | 124.553 | 150.969 | 155.68 | 95.539 | 112.915 | 119.786 | 145.319 | 94.749 | 104.993 | 105.648 | 138.76 | 85.957 | 94.781 | 104.601 | 115.189 | 95.461 | 81.47 | 85.224 | 118.262 | 55.393 | 59.684 | 77.071 | 115.702 | 62.481 | 55.503 | 84.564 | 113.38 | 56.483 | 64.848 | 65.595 | 93.6 | 46.272 | 56.014 | 66.7 | 89.4 | 43.4 | 49.6 | 58.5 | 65.6 | 33.7 | 37.9 | 46.1 | 65.7 | 28.2 | 41.4 | 33.1 | 53.5 | 5.3 | 35.7 | 27.2 | 58.9 | 31.6 | 38.4 | 54.5 | 86.1 | 31.7 | 37.3 | 32.1 | 64 | 29.9 | 33.1 | 28.5 | 68.2 | 20.2 | 31.6 | 26.5 | 55.7 | 677.4 | 697 | 31.7 | 56.3 | 654.7 | 633.1 | 22.5 | 49.2 | 564 | 526.3 | 551.2 | -1,538.8 | 546.9 | 535.7 | 554.9 | -1,484.3 | 574.8 | 556.9 | 440.5 | -1,333.8 | 485 | 442.2 | 480.8 | -991.6 |
Operating Income Ratio
| 0.079 | 0.086 | 0.096 | 0.084 | 0.073 | 0.099 | 0.097 | 0.112 | 0.096 | 0.108 | 0.105 | 0.104 | 0.072 | 0.111 | 0.109 | 0.114 | 0.105 | 0.121 | 0.118 | 0.128 | 0.112 | 0.133 | 0.13 | 0.128 | 0.111 | 0.131 | 0.132 | 0.132 | 0.127 | 0.144 | 0.156 | 0.139 | 0.119 | 0.141 | 0.157 | 0.122 | 0.106 | 0.122 | 0.111 | 0.104 | 0.094 | 0.096 | 0.106 | 0.103 | 0.084 | 0.087 | 0.094 | 0.093 | 0.086 | 0.097 | 0.096 | 0.089 | 0.077 | 0.088 | 0.123 | 0.093 | 0.081 | 0.081 | 0.102 | 0.097 | 0.075 | 0.077 | 0.077 | 0.077 | 0.056 | 0.078 | 0.093 | 0.094 | 0.063 | 0.075 | 0.08 | 0.093 | 0.067 | 0.077 | 0.075 | 0.094 | 0.063 | 0.072 | 0.082 | 0.086 | 0.083 | 0.071 | 0.075 | 0.101 | 0.055 | 0.06 | 0.076 | 0.111 | 0.067 | 0.058 | 0.086 | 0.101 | 0.054 | 0.064 | 0.069 | 0.093 | 0.052 | 0.064 | 0.074 | 0.094 | 0.053 | 0.063 | 0.073 | 0.072 | 0.045 | 0.049 | 0.057 | 0.076 | 0.036 | 0.052 | 0.041 | 0.061 | 0.007 | 0.048 | 0.038 | 0.071 | 0.043 | 0.051 | 0.075 | 0.102 | 0.043 | 0.049 | 0.045 | 0.078 | 0.044 | 0.049 | 0.042 | 0.081 | 0.03 | 0.047 | 0.042 | 0.073 | 1 | 1 | 0.045 | 0.073 | 1 | 1 | 0.036 | 0.07 | 1 | 1 | 1 | -2.348 | 1 | 1 | 1 | -2.001 | 1 | 1 | 1 | -2.415 | 1 | 1 | 1 | -2.303 |
Total Other Income Expenses Net
| -3.87 | -4.082 | -2.408 | -27.842 | 9.784 | -16.959 | -8.251 | -9.669 | 7.138 | -12.86 | 6.898 | 10.041 | 10.42 | 13.074 | 14.228 | 9.729 | 8.235 | 10.021 | 7.588 | 11.068 | 3.384 | 13.291 | 11.458 | -8.465 | 13.141 | 13.486 | 23.531 | 12.034 | 3.956 | 10.121 | 13.299 | 11.236 | 6.381 | 8.602 | 11.475 | -13.58 | 6.396 | 7.874 | 1.66 | 5.723 | 3.54 | 3.583 | 4.739 | 2.13 | 1.346 | 7.194 | 9.843 | 10.051 | 9.823 | 7.816 | -1.624 | -6.611 | -5.484 | -5.215 | 6.905 | 4.131 | 2.222 | -3.952 | 2.821 | 0.664 | 0.29 | 1.666 | 2.391 | 0.804 | 0.241 | 0.821 | 2.369 | 1.386 | 1.212 | -0.031 | 0.903 | 0.843 | 0.01 | 1.302 | 2.398 | 0.699 | 0.899 | 1 | 2.927 | 1.282 | 19.094 | 2.439 | 1.706 | 2.174 | 1.202 | 1.629 | 0.881 | 1.967 | 1.775 | 2.725 | 1.274 | 1.453 | 1.028 | 1.245 | -0.86 | -12.493 | 2.615 | 4.968 | 5.4 | -11.3 | 5.6 | 2.5 | 10.3 | 5.1 | 4.1 | 5.9 | 32.4 | 8.5 | 3.5 | 2.9 | 3 | -5.5 | 1.9 | 2.7 | 6.3 | 3.6 | 2.7 | 3.1 | 3.5 | 1.8 | 1.8 | 1 | 1.9 | 1.7 | 1.6 | 1.7 | 2.1 | 2.3 | 1.7 | 2.4 | 2 | 2 | 0 | 0 | 1.9 | 1.6 | 0 | 0 | 1.3 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 225.719 | 244.139 | 285.547 | 245.805 | 207.626 | 278.839 | 281.201 | 357.495 | 289.836 | 321.868 | 308.904 | 352.23 | 204.238 | 292.62 | 277.082 | 278.732 | 259.364 | 286.489 | 290.162 | 323.694 | 261 | 318.046 | 306.975 | 321.504 | 257.732 | 296.883 | 305.165 | 330.009 | 278.024 | 315.827 | 354.785 | 364.733 | 274.117 | 324.197 | 354.168 | 289.156 | 228.219 | 275.731 | 264.037 | 260.742 | 212.982 | 213.157 | 235.271 | 239.607 | 177.076 | 184.903 | 196.921 | 200.738 | 169.494 | 193.794 | 194.309 | 180.339 | 141.338 | 167.548 | 229.611 | 188.076 | 134.431 | 132.486 | 169.558 | 157.673 | 118.051 | 124.628 | 124.63 | 116.721 | 80.127 | 121.377 | 139.311 | 155.508 | 90.279 | 108.542 | 115.508 | 141.112 | 87.533 | 101.598 | 100.3 | 131.961 | 81.532 | 88.961 | 102.432 | 109.991 | 88.731 | 84.227 | 81.616 | 111.617 | 53.548 | 52.281 | 71.885 | 104.368 | 58.754 | 51.562 | 79.286 | 107.927 | 50.914 | 61.026 | 65.147 | 93.688 | 45.503 | 56.644 | 68.5 | 91.8 | 45.4 | 48.4 | 65.7 | 67.7 | 33.9 | 40.4 | 75.3 | 68.8 | 28.2 | 40.9 | 33.1 | 47.9 | 6.7 | 37.9 | 33.1 | 62.1 | 33.7 | 41.1 | 57.7 | 87.1 | 33.1 | 37.6 | 33.4 | 65.2 | 31.2 | 34.4 | 30.3 | 69 | 21.2 | 33.2 | 27.7 | 57.4 | 0 | 0 | 32.7 | 57.1 | 0 | 0 | 22.4 | 49.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.078 | 0.085 | 0.095 | 0.077 | 0.07 | 0.094 | 0.095 | 0.109 | 0.096 | 0.104 | 0.101 | 0.102 | 0.071 | 0.112 | 0.113 | 0.115 | 0.109 | 0.118 | 0.122 | 0.129 | 0.114 | 0.136 | 0.13 | 0.127 | 0.109 | 0.127 | 0.131 | 0.132 | 0.126 | 0.144 | 0.156 | 0.139 | 0.119 | 0.141 | 0.154 | 0.12 | 0.104 | 0.121 | 0.11 | 0.103 | 0.093 | 0.095 | 0.105 | 0.103 | 0.082 | 0.086 | 0.093 | 0.092 | 0.084 | 0.096 | 0.095 | 0.086 | 0.074 | 0.086 | 0.119 | 0.091 | 0.078 | 0.078 | 0.098 | 0.094 | 0.075 | 0.078 | 0.074 | 0.063 | 0.048 | 0.076 | 0.086 | 0.093 | 0.059 | 0.072 | 0.077 | 0.091 | 0.062 | 0.074 | 0.071 | 0.089 | 0.06 | 0.068 | 0.081 | 0.082 | 0.077 | 0.074 | 0.072 | 0.095 | 0.053 | 0.052 | 0.071 | 0.1 | 0.063 | 0.054 | 0.081 | 0.096 | 0.049 | 0.06 | 0.069 | 0.093 | 0.051 | 0.064 | 0.076 | 0.097 | 0.056 | 0.061 | 0.082 | 0.074 | 0.045 | 0.052 | 0.092 | 0.079 | 0.036 | 0.051 | 0.041 | 0.055 | 0.009 | 0.051 | 0.046 | 0.074 | 0.046 | 0.055 | 0.079 | 0.104 | 0.045 | 0.049 | 0.047 | 0.08 | 0.046 | 0.051 | 0.044 | 0.082 | 0.032 | 0.049 | 0.044 | 0.075 | 0 | 0 | 0.047 | 0.074 | 0 | 0 | 0.036 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 48.984 | 54.931 | 66.818 | 50.322 | 45.055 | 61.624 | 63.551 | 77.484 | 71.01 | 60.189 | 69.194 | 70.48 | 27.164 | 64.699 | 54.687 | 44.207 | 56.103 | 58.873 | 47.209 | 68.128 | 61.573 | 35.41 | 65.456 | 60.008 | 47.379 | 59.361 | 1.954 | 111.646 | 95.473 | 104.941 | 119.482 | 120.543 | 78.341 | 108.813 | 119.001 | 101.713 | 81.263 | 95.296 | 91.607 | 88.894 | 73.968 | 72.451 | 80.813 | 81.122 | 63.171 | 58.262 | 65.876 | 66.452 | 57.087 | 64.859 | 64.976 | 61.844 | 41.374 | -56.846 | 79.576 | 65.468 | 48.067 | 53.951 | 57.289 | 53.797 | 40.882 | 44.243 | 43.247 | 48.91 | 28.18 | 43.816 | 51.13 | 54.316 | 32.905 | 40.541 | 40.183 | 51.108 | 27.982 | 34.29 | 31.024 | 50.228 | 30.099 | 33.142 | 37.958 | 40.148 | 32.388 | 30.576 | 29.79 | 41.252 | 18.875 | 18.48 | 24.945 | 36.398 | 20.493 | 18.822 | 28.935 | 39.124 | 17.702 | 22.132 | 23.615 | 32.709 | 16.367 | 20.39 | 24.7 | 32.2 | 15.8 | 16.6 | 23.3 | 22.5 | 12.9 | 14.1 | 28.5 | 24.1 | 10 | 15.2 | 12.1 | 17.7 | 2.7 | 13.4 | 12.4 | 23.6 | 12.7 | 15.7 | 22.2 | 32.8 | 12.9 | 14.6 | 12.8 | 24.4 | 12.1 | 12.8 | 11 | 27 | 5.1 | 13.2 | 10.7 | 20.8 | 664.6 | 680.4 | 12.3 | 20.8 | 642.1 | 619.3 | 8 | 17.3 | 549.7 | 516.5 | 537.5 | -1,567.6 | 535.3 | 528.1 | 542.7 | -1,504.4 | 563.5 | 546.9 | 436 | -1,349.9 | 476 | 437.1 | 471.9 | -1,005.5 |
Net Income
| 176.701 | 189.278 | 218.863 | 195.935 | 162.679 | 217.239 | 217.719 | 279.884 | 218.915 | 261.617 | 239.571 | 281.738 | 176.917 | 227.901 | 222.283 | 234.356 | 203.119 | 227.734 | 242.872 | 255.503 | 199.449 | 282.429 | 241.425 | 261.406 | 210.243 | 237.384 | 303.107 | 218.154 | 182.508 | 210.926 | 235.147 | 243.94 | 195.654 | 215.397 | 235.061 | 187.231 | 146.938 | 180.201 | 171.718 | 171.264 | 137.975 | 140.09 | 153.348 | 157.34 | 113.635 | 125.52 | 129.716 | 132.601 | 111.167 | 127.887 | 128.395 | 117.309 | 98.481 | 109.579 | 148.826 | 121.148 | 85.37 | 77.862 | 111.207 | 103.876 | 77.169 | 80.385 | 81.383 | 67.811 | 51.947 | 77.561 | 88.181 | 101.192 | 57.374 | 68.001 | 75.325 | 90.004 | 59.551 | 67.308 | 69.276 | 81.733 | 51.433 | 55.819 | 64.474 | 69.843 | 56.343 | 53.651 | 51.826 | 70.365 | 34.673 | 33.801 | 46.94 | 67.97 | 38.261 | 32.74 | 50.351 | 68.803 | 33.212 | 38.894 | 41.532 | 60.979 | 29.136 | 36.254 | 43.8 | 59.6 | 29.6 | 31.8 | 42.4 | 45.2 | 21 | 26.3 | 46.8 | 44.7 | 18.2 | 25.7 | 21 | 30.2 | 4 | 24.5 | 20.7 | 38.5 | 21 | 25.4 | 35.5 | 54.3 | 20.2 | 23 | 20.6 | -86.7 | 19.1 | 21.6 | 19.3 | 42 | 16.1 | 20 | 17 | 36.6 | 12.8 | 16.6 | 20.4 | 36.3 | 12.6 | 13.8 | 14.4 | 32.3 | 14.3 | 9.8 | 13.7 | 28.8 | 11.6 | 7.6 | 12.2 | 20.1 | 11.3 | 10 | 4.5 | 16.1 | 9 | 5.1 | 8.9 | 13.9 |
Net Income Ratio
| 0.061 | 0.066 | 0.073 | 0.061 | 0.055 | 0.073 | 0.073 | 0.085 | 0.072 | 0.084 | 0.079 | 0.082 | 0.062 | 0.087 | 0.09 | 0.097 | 0.085 | 0.094 | 0.102 | 0.102 | 0.087 | 0.12 | 0.102 | 0.104 | 0.089 | 0.102 | 0.13 | 0.088 | 0.083 | 0.096 | 0.103 | 0.093 | 0.085 | 0.094 | 0.103 | 0.078 | 0.067 | 0.079 | 0.072 | 0.067 | 0.06 | 0.062 | 0.068 | 0.068 | 0.053 | 0.058 | 0.061 | 0.061 | 0.055 | 0.064 | 0.063 | 0.056 | 0.052 | 0.056 | 0.077 | 0.059 | 0.049 | 0.046 | 0.064 | 0.062 | 0.049 | 0.05 | 0.048 | 0.036 | 0.031 | 0.049 | 0.054 | 0.061 | 0.038 | 0.045 | 0.05 | 0.058 | 0.042 | 0.049 | 0.049 | 0.055 | 0.038 | 0.043 | 0.051 | 0.052 | 0.049 | 0.047 | 0.046 | 0.06 | 0.034 | 0.034 | 0.046 | 0.065 | 0.041 | 0.034 | 0.051 | 0.062 | 0.032 | 0.038 | 0.044 | 0.061 | 0.033 | 0.041 | 0.048 | 0.063 | 0.036 | 0.04 | 0.053 | 0.05 | 0.028 | 0.034 | 0.057 | 0.051 | 0.023 | 0.032 | 0.026 | 0.034 | 0.005 | 0.033 | 0.029 | 0.046 | 0.029 | 0.034 | 0.049 | 0.065 | 0.027 | 0.03 | 0.029 | -0.106 | 0.028 | 0.032 | 0.028 | 0.05 | 0.024 | 0.03 | 0.027 | 0.048 | 0.019 | 0.024 | 0.029 | 0.047 | 0.019 | 0.022 | 0.023 | 0.046 | 0.025 | 0.019 | 0.025 | 0.044 | 0.021 | 0.014 | 0.022 | 0.027 | 0.02 | 0.018 | 0.01 | 0.029 | 0.019 | 0.012 | 0.019 | 0.032 |
EPS
| 0.32 | 0.35 | 0.4 | 0.36 | 0.3 | 0.4 | 0.4 | 0.51 | 0.4 | 0.48 | 0.44 | 0.52 | 0.33 | 0.42 | 0.41 | 0.43 | 0.38 | 0.42 | 0.45 | 0.48 | 0.37 | 0.53 | 0.45 | 0.49 | 0.4 | 0.45 | 0.57 | 0.41 | 0.35 | 0.4 | 0.44 | 0.46 | 0.37 | 0.41 | 0.44 | 0.36 | 0.28 | 0.34 | 0.33 | 0.33 | 0.26 | 0.27 | 0.29 | 0.3 | 0.22 | 0.24 | 0.25 | 0.25 | 0.21 | 0.25 | 0.25 | 0.22 | 0.19 | 0.21 | 0.28 | 0.22 | 0.16 | 0.14 | 0.21 | 0.19 | 0.14 | 0.15 | 0.15 | 0.12 | 0.095 | 0.14 | 0.16 | 0.18 | 0.11 | 0.12 | 0.14 | 0.16 | 0.11 | 0.12 | 0.13 | 0.15 | 0.095 | 0.1 | 0.12 | 0.12 | 0.1 | 0.098 | 0.093 | 0.12 | 0.063 | 0.06 | 0.085 | 0.12 | 0.07 | 0.06 | 0.09 | 0.12 | 0.06 | 0.07 | 0.075 | 0.11 | 0.053 | 0.065 | 0.078 | 0.1 | 0.053 | 0.055 | 0.073 | 0.077 | 0.035 | 0.045 | 0.078 | 0.073 | 0.03 | 0.043 | 0.035 | 0.05 | 0.008 | 0.04 | 0.035 | 0.063 | 0.035 | 0.043 | 0.058 | 0.088 | 0.033 | 0.038 | 0.035 | -0.15 | 0.033 | 0.035 | 0.033 | 0.072 | 0.028 | 0.033 | 0.028 | 0.064 | 0.023 | 0.028 | 0.035 | 0.058 | 0.02 | 0.023 | 0.025 | 0.057 | 0.025 | 0.018 | 0.023 | 0.05 | 0.02 | 0.013 | 0.02 | 0.036 | 0.02 | 0.018 | 0.008 | 0.027 | 0.015 | 0.01 | 0.015 | 0.023 |
EPS Diluted
| 0.32 | 0.35 | 0.4 | 0.36 | 0.3 | 0.4 | 0.4 | 0.51 | 0.4 | 0.48 | 0.44 | 0.51 | 0.32 | 0.42 | 0.41 | 0.43 | 0.37 | 0.42 | 0.45 | 0.47 | 0.37 | 0.52 | 0.44 | 0.48 | 0.39 | 0.44 | 0.56 | 0.41 | 0.34 | 0.39 | 0.44 | 0.45 | 0.36 | 0.4 | 0.43 | 0.35 | 0.27 | 0.34 | 0.32 | 0.32 | 0.26 | 0.26 | 0.28 | 0.29 | 0.21 | 0.23 | 0.24 | 0.25 | 0.21 | 0.24 | 0.24 | 0.22 | 0.18 | 0.2 | 0.28 | 0.22 | 0.16 | 0.14 | 0.21 | 0.19 | 0.14 | 0.15 | 0.15 | 0.12 | 0.095 | 0.14 | 0.16 | 0.18 | 0.1 | 0.12 | 0.14 | 0.16 | 0.11 | 0.12 | 0.13 | 0.15 | 0.093 | 0.1 | 0.12 | 0.12 | 0.1 | 0.095 | 0.093 | 0.12 | 0.063 | 0.06 | 0.085 | 0.12 | 0.068 | 0.058 | 0.09 | 0.12 | 0.06 | 0.07 | 0.075 | 0.11 | 0.053 | 0.065 | 0.075 | 0.1 | 0.05 | 0.055 | 0.073 | 0.077 | 0.035 | 0.043 | 0.078 | 0.073 | 0.03 | 0.043 | 0.035 | 0.05 | 0.008 | 0.04 | 0.035 | 0.063 | 0.035 | 0.043 | 0.058 | 0.088 | 0.033 | 0.038 | 0.035 | -0.15 | 0.033 | 0.035 | 0.033 | 0.072 | 0.028 | 0.033 | 0.028 | 0.064 | 0.023 | 0.028 | 0.035 | 0.058 | 0.02 | 0.023 | 0.025 | 0.057 | 0.025 | 0.018 | 0.023 | 0.05 | 0.02 | 0.013 | 0.02 | 0.036 | 0.02 | 0.018 | 0.008 | 0.027 | 0.015 | 0.01 | 0.015 | 0.023 |
EBITDA
| 293.247 | 311.85 | 352.022 | 367.271 | 300.752 | 367.947 | 370.441 | 446.282 | 370.583 | 398.682 | 387.824 | 433.736 | 275.124 | 352.671 | 336.352 | 343.009 | 314.945 | 344.048 | 343.068 | 369.783 | 305.685 | 364.386 | 353.14 | 385.862 | 306.959 | 347.566 | 349.017 | 368.622 | 313.874 | 350.859 | 389.13 | 403.469 | 309.876 | 360.321 | 391.342 | 348.921 | 264.648 | 311.782 | 299.874 | 297.044 | 249.557 | 248.48 | 270.125 | 274.566 | 212.478 | 219.362 | 229.859 | 234.76 | 201.621 | 225.969 | 228.338 | 214.85 | 177.607 | 174.735 | 260.482 | 228.51 | 171.571 | 173.633 | 206.969 | 197.396 | 125.014 | 163.007 | 160.727 | 175.183 | 125.174 | 155.464 | 184.029 | 202.315 | 126.624 | 144.448 | 150.895 | 176.724 | 124.742 | 134.636 | 135.708 | -9,832.642 | 116.819 | 396.772 | 130.761 | 140.106 | 100.826 | 104.845 | 108.249 | 141.628 | 77.224 | 82.001 | 97.577 | 136.66 | 83.453 | 76.151 | 105.224 | 140.131 | 81.354 | 86.528 | 82.486 | 122.673 | 60.307 | 67.602 | 77.4 | 117.3 | 53.6 | 62.7 | 64.9 | 77.6 | 44.5 | 46.2 | 27.8 | 71.9 | 37.6 | 51.4 | 42.5 | 70.7 | 14.2 | 43.3 | 30.8 | 64.8 | 38.4 | 44.7 | 60 | 96.9 | 37.9 | 45 | 38.8 | 70.7 | 36.4 | 39.8 | 33.7 | 74.7 | 27 | 38.6 | 32.9 | 61.6 | 677.4 | 697 | 38.7 | 63.7 | 654.7 | 633.1 | 29.9 | 56.2 | 564 | 526.3 | 551.2 | -1,538.8 | 546.9 | 535.7 | 554.9 | -1,484.3 | 574.8 | 556.9 | 440.5 | -1,333.8 | 485 | 442.2 | 480.8 | -991.6 |
EBITDA Ratio
| 0.101 | 0.108 | 0.117 | 0.115 | 0.101 | 0.124 | 0.125 | 0.136 | 0.122 | 0.129 | 0.127 | 0.126 | 0.096 | 0.135 | 0.137 | 0.142 | 0.132 | 0.142 | 0.144 | 0.148 | 0.133 | 0.155 | 0.15 | 0.153 | 0.13 | 0.149 | 0.15 | 0.148 | 0.142 | 0.16 | 0.171 | 0.154 | 0.135 | 0.157 | 0.171 | 0.145 | 0.121 | 0.137 | 0.125 | 0.117 | 0.109 | 0.111 | 0.12 | 0.118 | 0.098 | 0.102 | 0.109 | 0.108 | 0.1 | 0.112 | 0.112 | 0.102 | 0.093 | 0.089 | 0.136 | 0.111 | 0.099 | 0.102 | 0.12 | 0.118 | 0.079 | 0.102 | 0.095 | 0.094 | 0.075 | 0.098 | 0.114 | 0.122 | 0.083 | 0.096 | 0.1 | 0.113 | 0.089 | 0.099 | 0.096 | -6.653 | 0.086 | 0.303 | 0.103 | 0.104 | 0.087 | 0.092 | 0.095 | 0.121 | 0.077 | 0.082 | 0.096 | 0.132 | 0.089 | 0.08 | 0.107 | 0.125 | 0.078 | 0.085 | 0.087 | 0.122 | 0.068 | 0.077 | 0.086 | 0.123 | 0.066 | 0.079 | 0.081 | 0.085 | 0.059 | 0.059 | 0.034 | 0.083 | 0.048 | 0.064 | 0.052 | 0.081 | 0.019 | 0.058 | 0.043 | 0.078 | 0.052 | 0.06 | 0.082 | 0.115 | 0.051 | 0.059 | 0.054 | 0.086 | 0.054 | 0.059 | 0.049 | 0.089 | 0.04 | 0.057 | 0.052 | 0.081 | 1 | 1 | 0.055 | 0.082 | 1 | 1 | 0.048 | 0.08 | 1 | 1 | 1 | -2.348 | 1 | 1 | 1 | -2.001 | 1 | 1 | 1 | -2.415 | 1 | 1 | 1 | -2.303 |