
Jefferies Financial Group Inc.
NYSE:JEF
50.32 (USD) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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
| 2,472.864 | 2,851.242 | 2,595.589 | 2,381.289 | 2,551.942 | 1,968.738 | 1,283.492 | 1,651.182 | 1,780.564 | 1,751.389 | 1,524.89 | 1,338.07 | 1,800.704 | 2,029.372 | 2,140.594 | 2,166.329 | 2,703.588 | 2,060.636 | 1,825.499 | 1,377.531 | 1,364.774 | 1,416.562 | 1,223.156 | 1,101.657 | 1,195.012 | 761.958 | 1,458.977 | 1,243.826 | 2,946.469 | 3,195.878 | 3,141.892 | 2,989.715 | 3,080.369 | 2,909.873 | 2,883.71 | 2,841.316 | 2,207.309 | 2,686.26 | 2,566.023 | 3,055.123 | 3,376.521 | 2,884.424 | 3,213.664 | 3,097.742 | 3,139.077 | 3,019.192 | 2,709.041 | 2,885.315 | 2,297.613 | 1,372.48 | 2,216.92 | 1,746.041 | 2,424.288 | 297.235 | 99.284 | 753.441 | 284.034 | 585.644 | 185.865 | 205.856 | 211.798 | 303.535 | 143.431 | 284.323 | 250.343 | 267.049 | 251.616 | 337.554 | 324.849 | 252.941 | 255.796 | 239.687 | 129.365 | 107.673 | 105.375 | 118.414 | 119.391 | -1,093.158 | 115.066 | 607.67 | 509.908 | 487.053 | 483.603 | 476.141 | 466.073 | 344.297 | 43.954 | 90 | 47.209 | 38.867 | 74.181 | 95.372 | 93.356 | 30.974 | 61.494 | 151.036 | 131.794 | 248.042 | 173.555 | 136.935 | 156.955 | 137.3 | 131.3 | 139.5 | 298.6 | 153 | 79.1 | 149.7 | 148.7 | 146.6 | 144.3 | 343.5 | 310.6 | 365.7 | 377.8 | 378.6 | 384.5 | 429.9 | 391 | 376.8 | 360.7 | 375.2 | 347.3 | 325.6 | 336.1 | 339.8 | 336.1 | 372.1 | 360.1 | 378.5 | 383.5 | 383.7 | 427.3 | 411.4 | 321.4 | 169.3 | 184.5 | 159.8 | 167.7 | 198.1 | 151.7 | 141.3 | 166.6 | 191.9 | 172.2 | 224 | 228.3 | 210.9 | 222.8 | 84.9 | 88.8 | 96.8 | 97.6 | 22.2 | 108.4 | 117.2 | 81.7 | 134.6 | 52.7 |
Cost of Revenue
| 992.131 | 1,189.772 | 1,027.617 | 1,009.991 | 1,205.051 | 733.984 | 785.7 | 790.075 | 908.087 | 810.225 | 776.804 | 812.253 | 970.384 | 921.958 | 1,042.253 | 1,071.842 | 1,364.885 | 1,099.916 | 931.749 | 775.877 | 823.371 | 621.774 | 607.176 | 674.5 | 551.399 | 461.764 | 927.679 | 638.53 | 2,252.577 | 2,363.152 | 2,392.907 | 620.884 | 2,109.663 | 2,285.168 | 2,171.118 | 2,300.758 | 2,100.256 | 2,191.209 | 2,388.756 | 2,567.654 | 2,419.577 | 2,456.151 | 2,603.943 | 2,548.711 | 2,589.658 | 2,588.051 | 2,275.56 | 2,385.228 | 1,892.149 | 2,167.485 | 1,941.119 | 1,925.037 | 1,874.735 | 97.271 | 77.083 | 103.669 | 96.993 | 94.219 | 102.576 | 106.36 | 97.504 | 166.811 | 74.995 | 189.267 | 193.016 | 204.634 | 227.782 | 230.634 | 232.374 | 230.872 | 215.387 | 198.899 | 108.354 | 95.768 | 91.909 | 123.687 | 98.513 | -754.468 | 98.019 | 451.448 | 374.192 | 349.478 | 343.273 | 349.626 | 348.259 | 25.579 | 24.283 | 10.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 1,480.733 | 1,661.47 | 1,567.972 | 1,371.298 | 1,346.891 | 1,234.754 | 497.792 | 861.107 | 872.477 | 941.164 | 748.086 | 525.817 | 830.32 | 1,107.414 | 1,098.341 | 1,094.487 | 1,338.703 | 960.72 | 893.75 | 601.654 | 541.403 | 794.788 | 615.98 | 427.157 | 643.613 | 300.194 | 531.298 | 605.296 | 693.892 | 832.726 | 748.985 | 2,368.831 | 970.706 | 624.705 | 712.592 | 540.558 | 107.053 | 495.051 | 177.267 | 487.469 | 956.944 | 428.273 | 609.721 | 549.031 | 549.419 | 431.141 | 433.481 | 500.087 | 405.464 | -795.005 | 275.801 | -178.996 | 549.553 | 199.964 | 22.201 | 649.772 | 187.041 | 491.425 | 83.289 | 99.496 | 114.294 | 136.724 | 68.436 | 95.056 | 57.327 | 62.415 | 23.834 | 106.92 | 92.475 | 22.069 | 40.409 | 40.788 | 21.011 | 11.905 | 13.466 | -5.273 | 20.878 | -338.69 | 17.047 | 156.222 | 135.716 | 137.575 | 140.33 | 126.515 | 117.814 | 318.718 | 19.671 | 79.799 | 47.209 | 38.867 | 74.181 | 95.372 | 93.356 | 30.974 | 61.494 | 151.036 | 131.794 | 248.042 | 173.555 | 136.935 | 156.955 | 137.3 | 131.3 | 139.5 | 298.6 | 153 | 79.1 | 149.7 | 148.7 | 146.6 | 144.3 | 343.5 | 310.6 | 365.7 | 377.8 | 378.6 | 384.5 | 429.9 | 391 | 376.8 | 360.7 | 375.2 | 347.3 | 325.6 | 336.1 | 339.8 | 336.1 | 372.1 | 360.1 | 378.5 | 383.5 | 383.7 | 427.3 | 411.4 | 321.4 | 169.3 | 184.5 | 159.8 | 167.7 | 198.1 | 151.7 | 141.3 | 166.6 | 191.9 | 172.2 | 224 | 228.3 | 210.9 | 222.8 | 84.9 | 88.8 | 96.8 | 97.6 | 22.2 | 108.4 | 117.2 | 81.7 | 134.6 | 52.7 |
Gross Profit Ratio
| 0.599 | 0.583 | 0.604 | 0.576 | 0.528 | 0.627 | 0.388 | 0.522 | 0.49 | 0.537 | 0.491 | 0.393 | 0.461 | 0.546 | 0.513 | 0.505 | 0.495 | 0.466 | 0.49 | 0.437 | 0.397 | 0.561 | 0.504 | 0.388 | 0.539 | 0.394 | 0.364 | 0.487 | 0.235 | 0.261 | 0.238 | 0.792 | 0.315 | 0.215 | 0.247 | 0.19 | 0.048 | 0.184 | 0.069 | 0.16 | 0.283 | 0.148 | 0.19 | 0.177 | 0.175 | 0.143 | 0.16 | 0.173 | 0.176 | -0.579 | 0.124 | -0.103 | 0.227 | 0.673 | 0.224 | 0.862 | 0.659 | 0.839 | 0.448 | 0.483 | 0.54 | 0.45 | 0.477 | 0.334 | 0.229 | 0.234 | 0.095 | 0.317 | 0.285 | 0.087 | 0.158 | 0.17 | 0.162 | 0.111 | 0.128 | -0.045 | 0.175 | 0.31 | 0.148 | 0.257 | 0.266 | 0.282 | 0.29 | 0.266 | 0.253 | 0.926 | 0.448 | 0.887 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 72.291 | 0 | 0 | 68.63 | 57.651 | 0 | 36.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 242.14 | 246.242 | 231.661 | 240.058 | 243.509 | 219.633 | 215.187 | 211.845 | 202.861 | 0 | 199.396 | 192.906 | 186.723 | 215.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186.822 | 0 | 0 | 0 | 186.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86.968 | 78.103 | 122.744 | 88.532 | 67.558 | 84.164 | 60.772 | 141.867 | 90.807 | 69.087 | 83.665 | 93.879 | 81.445 | 177.744 | 90.146 | 0 | 81.126 | 92.536 | 78.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.673 | 0 | 0 | 0 | 70.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12.326 | 0 | 0 | 0 | 198.826 | 0 | 0 | 109.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.1 | -5.316 | -32.294 | 0 | -2.572 | 0 | 0 | 0 | 0 | -17.874 | -20.694 | 0 | -21.658 | 0 | 0 | 0 | 0 | 0 | -0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 242.14 | 246.242 | 231.661 | 240.058 | 243.509 | 219.633 | 215.187 | 211.845 | 202.861 | -218.77 | 398.222 | 192.906 | 186.723 | 387.688 | 277.262 | 341.56 | 271.937 | 294.288 | 237.712 | 598.467 | 297.838 | 290.733 | 615.98 | 229.062 | 643.613 | 186.822 | 245.178 | 236.562 | 489.659 | 241.602 | 199.441 | 493.312 | 494.015 | 194.638 | 239.16 | 186.259 | 187.255 | 214.296 | 215.302 | 155.467 | 410.852 | 185.291 | 263.994 | 176.035 | 174.319 | 217.243 | 176.6 | 195.574 | 54.851 | -6.532 | 73.868 | 72.787 | 90.45 | 88.532 | 64.986 | 84.164 | 60.772 | 141.867 | 90.807 | 51.213 | 62.971 | 93.879 | 59.787 | 177.744 | 90.146 | 100.557 | 81.126 | 92.536 | 78.205 | 76.85 | 88.516 | 74.959 | 71.371 | 70.277 | 55.678 | 55.442 | 59.492 | -142.67 | 42.897 | 133.636 | 123.179 | 143.615 | 127.538 | 105.756 | 115.048 | 70.673 | 40.624 | 34.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.476 | 0 | 0 | 0 | 0 | 0 | 0 | 41.4 | 40.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172.2 | 0 | 228.3 | 210.9 | 222.8 | 0 | 88.8 | 96.8 | 97.6 | 0 | 108.4 | 117.2 | 81.7 | 0 | 52.7 |
Other Expenses
| 48.834 | 157.666 | 0 | 0 | 0 | 1,015.121 | 0 | 0 | 0 | 236.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 517.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.259 | 0 | 0 | 0 | 83.103 | 0 | 0 | -80.202 | 0 | -38.035 | 241.556 | 52.44 | 0 | 46.464 | 44.643 | 0 | 0 | 49.28 | 48.201 | 29.796 | -41.015 | 30.372 | 40.855 | 71.79 | -55.009 | -42.785 | 18.579 | 126.269 | 19.53 | 19.814 | 48.283 | 51.323 | 42.845 | 8.649 | 15.457 | 15.277 | 14.433 | 14.763 | 14.384 | 11.446 | 12.188 | 10.171 | 6.699 | 6.18 | 5.918 | 5.855 | 9.356 | -38.614 | -112.22 | -25.85 | 48.667 | 46.516 | -6.04 | 55.318 | 58.975 | 63.125 | 333.002 | -20.953 | -15.455 | 54.301 | 65.738 | 70.047 | 54.239 | 61.61 | -68.26 | 95.915 | 93.346 | 145.424 | 142.415 | 113.459 | 106.08 | 102.518 | 117.8 | 89.9 | 99.3 | 105.4 | 120 | 103.1 | 117 | 115.9 | 171.4 | 151.3 | 285.6 | 285.3 | 343.1 | 335.3 | 347.9 | 347.5 | 360.3 | 347.7 | 339.9 | 325.5 | 332.7 | 307.9 | 295.7 | 303.1 | 290.9 | 282.5 | 309 | 309.2 | 342.6 | 332.7 | 331.6 | 384 | 334.5 | 288.1 | 156 | 161.3 | 144.9 | 138.6 | 132.3 | 135.1 | 117 | 141.6 | 166.7 | 0 | 224 | 0 | 0 | 0 | 84.9 | 0 | 0 | 0 | 22.2 | 0 | 0 | 0 | 134.6 | 0 |
Operating Expenses
| 363.265 | 1,661.47 | 1,567.972 | 1,222.136 | 1,182.608 | 1,234.754 | 286.198 | 17.268 | 829.372 | 941.164 | 441.409 | 792.403 | 942.431 | 1,107.414 | 1,098.341 | 1,094.487 | 310.704 | 960.72 | 893.75 | 601.654 | 868.893 | 808.343 | 615.98 | 835.871 | 643.613 | 433.343 | 730.535 | 605.296 | 287.879 | 832.726 | 263.468 | 493.312 | 970.706 | 657.751 | 599.696 | 540.558 | 107.053 | 495.051 | 435.152 | 472.435 | 956.944 | 428.273 | 609.721 | 549.031 | 549.419 | 431.141 | 433.481 | 500.087 | 405.464 | -47.547 | 275.801 | -178.996 | 162.24 | 199.964 | 22.201 | 102.743 | 187.041 | 491.425 | 110.621 | 99.496 | 114.294 | 136.724 | 68.436 | 193.201 | 105.423 | 114.99 | 95.775 | 106.92 | 89.486 | 89.038 | 98.687 | 81.658 | 77.551 | 76.195 | 61.533 | 79.967 | 20.878 | -254.89 | 17.047 | 182.303 | 169.695 | 137.575 | 140.33 | 126.515 | 178.173 | 333.002 | 19.671 | 18.611 | 54.301 | 65.738 | 70.047 | 54.239 | 61.61 | -68.26 | 95.915 | 117.822 | 145.424 | 142.415 | 113.459 | 106.08 | 102.518 | 117.8 | 131.3 | 139.4 | 105.4 | 120 | 103.1 | 117 | 115.9 | 171.4 | 151.3 | 285.6 | 285.3 | 343.1 | 335.3 | 347.9 | 347.5 | 360.3 | 347.7 | 339.9 | 325.5 | 332.7 | 307.9 | 295.7 | 303.1 | 290.9 | 282.5 | 309 | 309.2 | 342.6 | 332.7 | 331.6 | 384 | 334.5 | 288.1 | 156 | 161.3 | 144.9 | 138.6 | 132.3 | 135.1 | 117 | 141.6 | 166.7 | 172.2 | 224 | 228.3 | 210.9 | 222.8 | 84.9 | 88.8 | 96.8 | 97.6 | 22.2 | 108.4 | 117.2 | 81.7 | 134.6 | 52.7 |
Operating Income
| 1,018.591 | 1,257.562 | 1,147.421 | 1,071.634 | 1,018.156 | 845.623 | 211.594 | 682.449 | 708.666 | 636.888 | 773.809 | 501.304 | 674.771 | 679.19 | 782.402 | 713.487 | 1,027.999 | 627.349 | 616.518 | 312.17 | 531.585 | 475.339 | 386.233 | 567.959 | 395.833 | 81.268 | 561.956 | 409.537 | 271.339 | 537.865 | 240.861 | 289.488 | 607.689 | 380.01 | 420.741 | 95.176 | -129.812 | 215.415 | -96.501 | 186.316 | 738.494 | -56.381 | 299.263 | 328.353 | 333.613 | 173.75 | 209.832 | 258.536 | 323.115 | -747.458 | 171.561 | -287.7 | 356.392 | 90.961 | -56.235 | 547.029 | 108.507 | 330.028 | -27.332 | 28.441 | 31.834 | 24.661 | -5.563 | -98.145 | -48.096 | -52.575 | -72.055 | 0.893 | 2.824 | -66.969 | -58.278 | -40.87 | -56.54 | -64.29 | -48.067 | -42.722 | -43.528 | -83.8 | -30.146 | -26.081 | -33.979 | -55.052 | -42.322 | -37.838 | -60.359 | 11.295 | -26.404 | -19.376 | -7.092 | -26.871 | 4.134 | 41.133 | 17.653 | 99.234 | -34.421 | 59.34 | -13.63 | 105.627 | 60.096 | 30.855 | 54.437 | 19.5 | 41.4 | 40.1 | 193.185 | 33 | -29.2 | 32.7 | 30.6 | -24.8 | -7 | 57.9 | 7.3 | 22.6 | 14.4 | 30.7 | 37 | 69.6 | 43.3 | 36.9 | 35.2 | 42.5 | 39.4 | 29.9 | 33 | 48.9 | 53.6 | 63.1 | 50.9 | 35.9 | 50.8 | 52.1 | 43.3 | 76.9 | 33.3 | 13.3 | 23.2 | 14.9 | 29.1 | 65.8 | 16.6 | 24.3 | 25 | 25.2 | 172.2 | -582.3 | 228.3 | 210.9 | 222.8 | -264.9 | 88.8 | 96.8 | 97.6 | -265.8 | 108.4 | 117.2 | 81.7 | -91.8 | 52.7 |
Operating Income Ratio
| 0.412 | 0.441 | 0.442 | 0.45 | 0.399 | 0.43 | 0.165 | 0.413 | 0.398 | 0.364 | 0.507 | 0.375 | 0.375 | 0.335 | 0.366 | 0.329 | 0.38 | 0.304 | 0.338 | 0.227 | 0.39 | 0.336 | 0.316 | 0.516 | 0.331 | 0.107 | 0.385 | 0.329 | 0.092 | 0.168 | 0.077 | 0.097 | 0.197 | 0.131 | 0.146 | 0.033 | -0.059 | 0.08 | -0.038 | 0.061 | 0.219 | -0.02 | 0.093 | 0.106 | 0.106 | 0.058 | 0.077 | 0.09 | 0.141 | -0.545 | 0.077 | -0.165 | 0.147 | 0.306 | -0.566 | 0.726 | 0.382 | 0.564 | -0.147 | 0.138 | 0.15 | 0.081 | -0.039 | -0.345 | -0.192 | -0.197 | -0.286 | 0.003 | 0.009 | -0.265 | -0.228 | -0.171 | -0.437 | -0.597 | -0.456 | -0.361 | -0.365 | 0.077 | -0.262 | -0.043 | -0.067 | -0.113 | -0.088 | -0.079 | -0.13 | 0.033 | -0.601 | -0.215 | -0.15 | -0.691 | 0.056 | 0.431 | 0.189 | 3.204 | -0.56 | 0.393 | -0.103 | 0.426 | 0.346 | 0.225 | 0.347 | 0.142 | 0.315 | 0.287 | 0.647 | 0.216 | -0.369 | 0.218 | 0.206 | -0.169 | -0.049 | 0.169 | 0.024 | 0.062 | 0.038 | 0.081 | 0.096 | 0.162 | 0.111 | 0.098 | 0.098 | 0.113 | 0.113 | 0.092 | 0.098 | 0.144 | 0.159 | 0.17 | 0.141 | 0.095 | 0.132 | 0.136 | 0.101 | 0.187 | 0.104 | 0.079 | 0.126 | 0.093 | 0.174 | 0.332 | 0.109 | 0.172 | 0.15 | 0.131 | 1 | -2.6 | 1 | 1 | 1 | -3.12 | 1 | 1 | 1 | -11.973 | 1 | 1 | 1 | -0.682 | 1 |
Total Other Income Expenses Net
| -867.526 | -952.699 | -894.734 | -843.88 | -797.914 | -758.362 | -120.523 | -664.53 | -550.648 | -442.049 | -471.959 | -334.763 | -282.439 | -253.625 | -228.786 | -239.348 | -227.214 | -205.809 | -204.276 | -236.663 | -373.791 | -242.79 | -372.97 | -384.48 | -346.516 | -3.305 | -289.264 | -372.022 | -233.576 | -246.857 | -215.313 | -243.231 | -209.592 | -150.988 | -170.832 | 44.286 | -172.151 | -174.264 | -175.684 | -185.853 | -151.387 | 44.429 | -181.104 | -210.434 | -176.517 | -157.201 | -153.1 | -174.727 | 30.808 | 1,485.769 | 24.274 | 13.536 | 2.053 | -27.525 | 72.955 | -27.837 | -28.977 | -30.475 | -31.353 | 51.854 | 16.006 | -31.56 | -31.439 | -32.384 | -33.387 | -136.545 | -36.902 | -36.591 | -35.617 | -7.066 | 47.41 | 77.481 | 60.669 | 64.255 | 43.098 | 93.281 | 168.796 | 30.948 | 50.475 | 135.154 | 37.216 | 87.336 | 119.197 | 72.945 | 48.68 | -17.362 | 69.459 | 32.207 | -8.18 | -9.118 | -9.679 | -10.302 | -9.969 | -12.869 | -15.87 | -13.816 | -15.961 | -15.428 | -16.748 | -16.523 | -14.535 | -13.4 | -12.2 | -15.6 | -15.185 | -16.3 | -12.4 | -12.4 | -12.2 | -12.6 | -12.9 | -13.9 | -14.6 | -13.7 | -13.3 | -13.3 | -13.9 | -14.1 | -14.3 | -12.6 | -11.8 | -11.9 | -10.9 | -10.8 | -11 | -8.3 | -11.7 | -9.9 | -9.7 | 8.4 | -17.6 | -14.1 | -15.2 | -15.8 | -13.6 | -11 | -11.6 | -12.1 | -13.7 | -10.5 | -10.9 | -13.1 | -14.4 | -14.3 | -172.2 | 582.3 | -228.3 | -210.9 | -222.8 | 264.9 | -88.8 | -96.8 | -97.6 | 265.8 | -108.4 | -117.2 | -81.7 | 91.8 | -52.7 |
Income Before Tax
| 151.065 | 304.863 | 252.687 | 227.754 | 220.242 | 87.261 | 91.071 | 17.919 | 158.018 | 194.839 | 301.85 | 166.541 | 392.332 | 425.565 | 553.616 | 474.139 | 800.785 | 421.54 | 412.242 | 75.507 | 157.794 | 232.549 | 13.263 | 183.479 | 49.317 | 77.963 | 272.692 | 37.515 | 37.763 | 291.008 | 25.548 | 46.257 | 398.097 | 229.022 | 249.909 | 139.462 | -301.963 | 41.151 | -272.185 | 0.463 | 587.107 | -11.952 | 118.159 | 117.919 | 157.096 | 16.549 | 56.732 | 83.809 | 353.923 | 738.311 | 195.835 | -274.164 | 358.445 | 63.436 | 16.72 | 519.192 | 79.53 | 299.553 | -58.685 | 80.295 | 47.84 | -6.899 | -37.002 | -130.529 | -81.483 | -189.12 | -108.957 | -35.698 | -32.793 | -74.035 | -10.868 | 36.611 | 4.129 | -0.035 | -4.969 | 50.559 | 125.268 | -52.852 | 20.329 | 109.073 | 3.237 | 32.284 | 76.875 | 35.107 | -11.679 | -6.067 | 43.055 | 12.831 | -15.272 | -35.989 | -5.545 | 30.831 | 7.684 | 86.365 | -50.291 | 45.524 | -29.591 | 90.199 | 43.348 | 14.332 | 39.902 | 6.1 | 29.2 | 24.5 | 178 | 16.7 | -41.6 | 20.3 | 18.4 | -37.4 | -19.9 | 44 | -7.3 | 8.9 | 1.1 | 17.4 | 23.1 | 55.5 | 29 | 24.3 | 23.4 | 30.6 | 28.5 | 19.1 | 22 | 40.6 | 41.9 | 53.2 | 41.2 | 44.3 | 33.2 | 38 | 28.1 | 61.1 | 19.7 | 2.3 | 11.6 | 2.8 | 15.4 | 55.3 | 5.7 | 11.2 | 10.6 | 10.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.061 | 0.107 | 0.097 | 0.096 | 0.086 | 0.044 | 0.071 | 0.011 | 0.089 | 0.111 | 0.198 | 0.124 | 0.218 | 0.21 | 0.259 | 0.219 | 0.296 | 0.205 | 0.226 | 0.055 | 0.116 | 0.164 | 0.011 | 0.167 | 0.041 | 0.102 | 0.187 | 0.03 | 0.013 | 0.091 | 0.008 | 0.015 | 0.129 | 0.079 | 0.087 | 0.049 | -0.137 | 0.015 | -0.106 | 0 | 0.174 | -0.004 | 0.037 | 0.038 | 0.05 | 0.005 | 0.021 | 0.029 | 0.154 | 0.538 | 0.088 | -0.157 | 0.148 | 0.213 | 0.168 | 0.689 | 0.28 | 0.511 | -0.316 | 0.39 | 0.226 | -0.023 | -0.258 | -0.459 | -0.325 | -0.708 | -0.433 | -0.106 | -0.101 | -0.293 | -0.042 | 0.153 | 0.032 | -0 | -0.047 | 0.427 | 1.049 | 0.048 | 0.177 | 0.179 | 0.006 | 0.066 | 0.159 | 0.074 | -0.025 | -0.018 | 0.98 | 0.143 | -0.323 | -0.926 | -0.075 | 0.323 | 0.082 | 2.788 | -0.818 | 0.301 | -0.225 | 0.364 | 0.25 | 0.105 | 0.254 | 0.044 | 0.222 | 0.176 | 0.596 | 0.109 | -0.526 | 0.136 | 0.124 | -0.255 | -0.138 | 0.128 | -0.024 | 0.024 | 0.003 | 0.046 | 0.06 | 0.129 | 0.074 | 0.064 | 0.065 | 0.082 | 0.082 | 0.059 | 0.065 | 0.119 | 0.125 | 0.143 | 0.114 | 0.117 | 0.087 | 0.099 | 0.066 | 0.149 | 0.061 | 0.014 | 0.063 | 0.018 | 0.092 | 0.279 | 0.038 | 0.079 | 0.064 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 14.216 | 86.117 | 78.011 | 73.107 | 55.959 | 16.828 | 37.124 | 9.235 | 28.694 | 53.903 | 105.909 | 49.683 | 64.357 | 91.973 | 145.7 | 120.82 | 218.236 | 113.535 | 107.403 | 31.962 | 45.773 | 38.671 | -36.131 | -488.797 | 2.302 | -38.02 | 90.391 | 9.598 | -48.429 | 542.913 | 63.26 | 50.62 | 104.174 | 62.917 | 73.703 | 68.85 | -83.361 | 2.113 | -90.273 | -14.571 | 212.678 | 2.086 | 59.906 | 47.729 | 56.25 | 24.483 | 26.758 | 23.235 | 49.767 | 266.977 | 78.89 | -87.508 | 133.425 | -110.23 | 14.035 | 190.108 | 39.053 | -1,150.254 | 3.54 | 4.665 | 2.702 | 192.538 | 1.341 | 29.127 | -24.304 | 1,971.489 | -38.753 | -247.711 | -11.35 | -566.712 | -4.177 | 14.85 | -3.732 | -7.1 | -8.709 | 14.901 | 42.679 | 0.637 | -24.885 | -1,107.46 | 0.624 | -20.713 | 1.978 | -1.264 | 0.273 | -34.512 | -11.542 | 1.348 | -1.486 | -160.272 | -3.061 | 11.402 | -3.619 | -4.419 | -18.331 | 15.046 | -9.693 | 38.504 | 14.557 | 4.804 | 14.891 | -2.3 | 7.8 | 9.2 | 29.8 | -4.1 | -36.2 | 5.5 | 7.3 | -13.6 | -8.5 | 16.8 | -1.2 | 1.4 | 0.3 | 4.2 | 7.5 | 3.5 | 7.3 | 6.9 | 7.1 | 7.6 | 7.3 | 6.8 | 7.8 | 15.9 | 9.1 | 20.3 | 15.3 | 0 | 4.6 | 3.7 | 4.7 | -6.2 | 4.7 | 0.9 | 0.9 | 3.8 | 3.4 | 4.9 | 1.9 | 5.8 | 0.4 | 5.2 | -3.6 | -3.2 | -6.6 | -6.2 | -7.7 | 18.4 | 5.6 | -1.6 | -6.2 | 10.5 | -11.7 | -6.9 | -11.5 | -3.1 | -2.5 |
Net Income
| 127.793 | 232.163 | 187.913 | 159.477 | 163.83 | 71.939 | 57.719 | 12.395 | 135.635 | 142.318 | 197.529 | 116.085 | 329.517 | 326.761 | 407.459 | 350.97 | 584.061 | 308.671 | 304.409 | 44.919 | 114.432 | 196.817 | 49.752 | 672.04 | 46.087 | 61.393 | 193.911 | 726.7 | 125.697 | -270.429 | 100.523 | 59.208 | 282.424 | 138.187 | 155.374 | 58.304 | -221.864 | 56.611 | -172.157 | 17.421 | 381.775 | -8.748 | 55.695 | 66.089 | 95.332 | 9.57 | 3.998 | 53.627 | 305.442 | 454.166 | 106.674 | -197.251 | 490.877 | 119.437 | -291.022 | 186.309 | 10.507 | 1,695.222 | 287.755 | -235.144 | 191.479 | -90.935 | 370.199 | 411.023 | -140.007 | -2,715.841 | 89.462 | 186.778 | -95.824 | 445.733 | 3.888 | 26.299 | 8.374 | 11.209 | 60.477 | 37.02 | 80.693 | 258.203 | 104.114 | 1,271.111 | 2.613 | 48.913 | 74.564 | 38.427 | -11.952 | 39.333 | 56.09 | 15.417 | -13.786 | 124.283 | -2.484 | 27.081 | 12.743 | 18.065 | -31.96 | 25.874 | -19.487 | 52.116 | 28.791 | 9.528 | 25.573 | 8.3 | 37 | 13.2 | 156.3 | 28.9 | -2 | 14.8 | 12.6 | 410.2 | 204.3 | 33.6 | 12.7 | 0.7 | 19.1 | 13.2 | 15.6 | 52 | 21.7 | 17.4 | 16.3 | 23 | 21.2 | 12.3 | 14.2 | 24.7 | 32.8 | 32.9 | 145.4 | 44.3 | 28.6 | 34.3 | 23.4 | 66.2 | 14.8 | 1.2 | 12.8 | -1.3 | 11.6 | 33.1 | 3.8 | 41.9 | 11.8 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.052 | 0.081 | 0.072 | 0.067 | 0.064 | 0.037 | 0.045 | 0.008 | 0.076 | 0.081 | 0.13 | 0.087 | 0.183 | 0.161 | 0.19 | 0.162 | 0.216 | 0.15 | 0.167 | 0.033 | 0.084 | 0.139 | 0.041 | 0.61 | 0.039 | 0.081 | 0.133 | 0.584 | 0.043 | -0.085 | 0.032 | 0.02 | 0.092 | 0.047 | 0.054 | 0.021 | -0.101 | 0.021 | -0.067 | 0.006 | 0.113 | -0.003 | 0.017 | 0.021 | 0.03 | 0.003 | 0.001 | 0.019 | 0.133 | 0.331 | 0.048 | -0.113 | 0.202 | 0.402 | -2.931 | 0.247 | 0.037 | 2.895 | 1.548 | -1.142 | 0.904 | -0.3 | 2.581 | 1.446 | -0.559 | -10.17 | 0.356 | 0.553 | -0.295 | 1.762 | 0.015 | 0.11 | 0.065 | 0.104 | 0.574 | 0.313 | 0.676 | -0.236 | 0.905 | 2.092 | 0.005 | 0.1 | 0.154 | 0.081 | -0.026 | 0.114 | 1.276 | 0.171 | -0.292 | 3.198 | -0.033 | 0.284 | 0.136 | 0.583 | -0.52 | 0.171 | -0.148 | 0.21 | 0.166 | 0.07 | 0.163 | 0.06 | 0.282 | 0.095 | 0.523 | 0.189 | -0.025 | 0.099 | 0.085 | 2.798 | 1.416 | 0.098 | 0.041 | 0.002 | 0.051 | 0.035 | 0.041 | 0.121 | 0.055 | 0.046 | 0.045 | 0.061 | 0.061 | 0.038 | 0.042 | 0.073 | 0.098 | 0.088 | 0.404 | 0.117 | 0.075 | 0.089 | 0.055 | 0.161 | 0.046 | 0.007 | 0.069 | -0.008 | 0.069 | 0.167 | 0.025 | 0.297 | 0.071 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.6 | 0.96 | 0.78 | 0.66 | 0.68 | 0.29 | 0.22 | 0.05 | 0.56 | 0.58 | 0.81 | 0.46 | 1.26 | 1.23 | 1.54 | 1.33 | 2.17 | 1.12 | 1.08 | 0.16 | 0.37 | 0.63 | 0.16 | 2.17 | 0.14 | 0.2 | 0.56 | 2.05 | 0.34 | -0.75 | 0.27 | 0.16 | 0.76 | 0.37 | 0.41 | 0.15 | -0.6 | 0.1 | -0.47 | 0.04 | 1 | -0.023 | 0.14 | 0.17 | 0.25 | -0.022 | 0.01 | 0.14 | 1.1 | 0.89 | 0.44 | -0.81 | 2.01 | 0.15 | -1.19 | 0.76 | 0.04 | 6.95 | 1.18 | -0.97 | 0.79 | -0.37 | 1.52 | 1.7 | -0.59 | -11.52 | 0.38 | 0.81 | -0.43 | 2 | 0.02 | 0.12 | 0.04 | 0.034 | 0.28 | 0.17 | 0.37 | -0.25 | 0.48 | 5.91 | 0.01 | 0.19 | 0.35 | 0.16 | -0.057 | 0.13 | 0.31 | 0.087 | -0.077 | 0.69 | -0.013 | 0.16 | 0.077 | 0.55 | -0.19 | 0.16 | -0.12 | 0.31 | 0.17 | 0.057 | 0.15 | 0.05 | 0.21 | 0.073 | 0.85 | 0.1 | -0.01 | 0.077 | 0.067 | -0.13 | 1.08 | 0.18 | 0.07 | 0.041 | 0.11 | 0.073 | 0.087 | 0.3 | 0.12 | 0.1 | 0.093 | 0.13 | 0.12 | 0.07 | 0.083 | 0.14 | 0.19 | 0.19 | 0.82 | 0.3 | 0.2 | 0.24 | 0.32 | 0.48 | 0.11 | 0.007 | 0.097 | -0.009 | 0.08 | 0.23 | 0.027 | 0.035 | 0.077 | 0.037 | 0.033 | 0.02 | 0.043 | 0.04 | 0.05 | -0.13 | -0.037 | 0.01 | 0.037 | 0.21 | 0.073 | 0.037 | 0.063 | 0.017 | 0.02 |
EPS Diluted
| 0.57 | 0.93 | 0.75 | 0.64 | 0.66 | 0.29 | 0.22 | 0.05 | 0.54 | 0.57 | 0.78 | 0.46 | 1.23 | 1.2 | 1.5 | 1.3 | 2.13 | 1.11 | 1.07 | 0.16 | 0.37 | 0.62 | 0.15 | 2.14 | 0.14 | 0.2 | 0.55 | 2.03 | 0.34 | -0.74 | 0.27 | 0.16 | 0.75 | 0.37 | 0.41 | 0.15 | -0.6 | 0.1 | -0.47 | 0.04 | 0.99 | -0.023 | 0.14 | 0.17 | 0.25 | -0.022 | 0.01 | 0.14 | 1.08 | 0.89 | 0.43 | -0.81 | 1.97 | 0.15 | -1.19 | 0.75 | 0.04 | 6.95 | 1.17 | -0.97 | 0.78 | -0.37 | 1.5 | 1.67 | -0.59 | -11.39 | 0.37 | 0.76 | -0.43 | 2 | 0.02 | 0.12 | 0.04 | 0.034 | 0.27 | 0.17 | 0.36 | -0.25 | 0.47 | 5.52 | 0.01 | 0.19 | 0.34 | 0.16 | -0.057 | 0.13 | 0.31 | 0.087 | -0.077 | 0.69 | -0.013 | 0.16 | 0.077 | 0.55 | -0.19 | 0.16 | -0.12 | 0.31 | 0.17 | 0.057 | 0.15 | 0.05 | 0.21 | 0.073 | 0.85 | 0.1 | -0.01 | 0.077 | 0.067 | -0.13 | 1.08 | 0.18 | 0.07 | 0.041 | 0.11 | 0.073 | 0.087 | 0.3 | 0.12 | 0.1 | 0.093 | 0.13 | 0.12 | 0.07 | 0.083 | 0.14 | 0.18 | 0.18 | 0.8 | 0.3 | 0.19 | 0.24 | 0.32 | 0.48 | 0.11 | 0.007 | 0.097 | -0.009 | 0.08 | 0.23 | 0.027 | 0.035 | 0.077 | 0.037 | 0.03 | 0.02 | 0.04 | 0.04 | 0.047 | -0.13 | -0.037 | 0.01 | 0.037 | 0.2 | 0.073 | 0.037 | 0.057 | 0.017 | 0.02 |
EBITDA
| 1,063.905 | 1,255.768 | 1,203.153 | 1,128.64 | 1,062.541 | 872.933 | 972.637 | 660.512 | 692.677 | 649.539 | 656.592 | 453.069 | 648.626 | 686.577 | 793.446 | 728.678 | 1,056.084 | 667.886 | 660.661 | 347.189 | 504.189 | 521.312 | 418.604 | 627.467 | 447.616 | 0 | 623.452 | 402.087 | 331.599 | 589.823 | 299.678 | 416.865 | 647.479 | 446.045 | 488.087 | 392.866 | -60.15 | 289.182 | -13.792 | 272.735 | 831.385 | 237.516 | 374.644 | 408.341 | 395.136 | 243.379 | 280.77 | 93.649 | 390.175 | -915.747 | 236.047 | -229.811 | 406.533 | 115.407 | 67.911 | 571.74 | 132.294 | 354.572 | 12.003 | 131.627 | 105.786 | 47.456 | 15.567 | -75.935 | -27.854 | -32.673 | -53.053 | 18.766 | 29.68 | -52.705 | -45.749 | -31.619 | -50.141 | -58.372 | -41.099 | -36.127 | -38.614 | -38.81 | 15.552 | 24.504 | 14.244 | -6.04 | 15.502 | 22.736 | 4.758 | 11.295 | -20.953 | -15.455 | -7.092 | -26.871 | 4.134 | 41.133 | 17.653 | 99.234 | -34.421 | 59.34 | -13.63 | 105.627 | 60.096 | 30.855 | 54.437 | 19.5 | 41.4 | 40.1 | 193.185 | 33 | -29.2 | 32.7 | 30.6 | -24.8 | -7 | 57.9 | 7.3 | 22.6 | 14.4 | 30.7 | 37 | 69.6 | 43.3 | 36.9 | 35.2 | 42.5 | 39.4 | 29.9 | 33 | 48.9 | 53.6 | 63.1 | 50.9 | 35.9 | 50.8 | 52.1 | 43.3 | 76.9 | 33.3 | 13.3 | 23.2 | 14.9 | 29.1 | 65.8 | 16.6 | 24.3 | 25 | 25.2 | 172.2 | -582.3 | 228.3 | 210.9 | 222.8 | -264.9 | 88.8 | 96.8 | 97.6 | -265.8 | 108.4 | 117.2 | 81.7 | -91.8 | 52.7 |
EBITDA Ratio
| 0.43 | 0.44 | 0.464 | 0.474 | 0.416 | 0.443 | 0.758 | 0.4 | 0.389 | 0.371 | 0.431 | 0.339 | 0.36 | 0.338 | 0.371 | 0.336 | 0.391 | 0.324 | 0.362 | 0.252 | 0.369 | 0.368 | 0.342 | 0.57 | 0.375 | 0 | 0.427 | 0.323 | 0.113 | 0.185 | 0.095 | 0.139 | 0.21 | 0.153 | 0.169 | 0.138 | -0.027 | 0.108 | -0.005 | 0.089 | 0.246 | 0.082 | 0.117 | 0.132 | 0.126 | 0.081 | 0.104 | 0.032 | 0.17 | -0.667 | 0.106 | -0.132 | 0.168 | 0.388 | 0.684 | 0.759 | 0.466 | 0.605 | 0.065 | 0.639 | 0.499 | 0.156 | 0.109 | -0.267 | -0.111 | -0.122 | -0.211 | 0.056 | 0.091 | -0.208 | -0.179 | -0.132 | -0.388 | -0.542 | -0.39 | -0.305 | -0.323 | 0.036 | 0.135 | 0.04 | 0.028 | -0.012 | 0.032 | 0.048 | 0.01 | 0.033 | -0.477 | -0.172 | -0.15 | -0.691 | 0.056 | 0.431 | 0.189 | 3.204 | -0.56 | 0.393 | -0.103 | 0.426 | 0.346 | 0.225 | 0.347 | 0.142 | 0.315 | 0.287 | 0.647 | 0.216 | -0.369 | 0.218 | 0.206 | -0.169 | -0.049 | 0.169 | 0.024 | 0.062 | 0.038 | 0.081 | 0.096 | 0.162 | 0.111 | 0.098 | 0.098 | 0.113 | 0.113 | 0.092 | 0.098 | 0.144 | 0.159 | 0.17 | 0.141 | 0.095 | 0.132 | 0.136 | 0.101 | 0.187 | 0.104 | 0.079 | 0.126 | 0.093 | 0.174 | 0.332 | 0.109 | 0.172 | 0.15 | 0.131 | 1 | -2.6 | 1 | 1 | 1 | -3.12 | 1 | 1 | 1 | -11.973 | 1 | 1 | 1 | -0.682 | 1 |