Las Vegas Sands Corp.
NYSE:LVS
51.37 (USD) • At close November 4, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 2,682 | 2,761 | 2,959 | 2,915 | 2,795 | 2,542 | 2,120 | 1,117 | 1,005 | 1,045 | 943 | 1,008 | 857 | 1,173 | 1,196 | 1,015 | 446 | 62 | 1,417 | 3,509 | 3,250 | 3,334 | 3,646 | 3,475 | 3,372 | 3,303 | 3,579 | 3,391 | 3,161 | 3,109 | 3,067 | 3,075 | 2,969 | 2,649 | 2,717 | 2,861.274 | 2,893.683 | 2,921.421 | 3,011.622 | 3,415.993 | 3,533.122 | 3,624.35 | 4,010.384 | 3,655.685 | 3,568.54 | 3,242.941 | 3,302.719 | 3,077.002 | 2,709.482 | 2,581.906 | 2,762.742 | 2,544.355 | 2,409.375 | 2,345.096 | 2,111.919 | 2,015.046 | 1,908.772 | 1,594.476 | 1,334.888 | 1,284.199 | 1,141.144 | 1,058.7 | 1,079.062 | 1,093.375 | 1,105.434 | 1,112.114 | 1,079.023 | 1,048.473 | 660.95 | 612.926 | 628.218 | 636.26 | 553.228 | 517.007 | 530.364 | 500.675 | 437.622 | 398.821 | 403.794 | 347.577 | 343.636 | 266.657 | 239.186 |
| Cost of Revenue
| 1,413 | 1,749 | 1,797 | 1,432 | 1,384 | 1,291 | 1,093 | 267 | 576 | 601 | 615 | 612 | 582 | 710 | 726 | 200 | 391 | 287 | 827 | 2,263 | 1,602 | 1,689 | 1,824 | 2,298 | 1,722 | 1,706 | 1,754 | 1,925 | 1,574 | 1,529 | 1,551 | 1,665 | 1,448 | 1,354 | 1,460 | 1,837.846 | 1,499.334 | 1,562.251 | 1,583.261 | 2,870.886 | 1,883.875 | 1,942.556 | 2,139.875 | 2,496.35 | 1,912.059 | 1,772.941 | 1,787.807 | 1,819.387 | 1,839.991 | 1,743.557 | 1,705.398 | 1,372.554 | 1,492.506 | 1,450.362 | 1,374.48 | 1,069.494 | 1,271.862 | 1,129.774 | 969.697 | 2,876.873 | 671.105 | 616.696 | 684.549 | 711.04 | 732.239 | 679.717 | 645.756 | 635.662 | 416.973 | 350.923 | 342.285 | 327.488 | 291.297 | 277.781 | 267.549 | 258.405 | 228.263 | 198.375 | 188.409 | 0 | 0 | 0 | 0 |
| Gross Profit
| 1,269 | 1,012 | 1,162 | 1,483 | 1,411 | 1,251 | 1,027 | 850 | 429 | 444 | 328 | 396 | 275 | 463 | 470 | 815 | 55 | -225 | 590 | 1,246 | 1,648 | 1,645 | 1,822 | 1,177 | 1,650 | 1,597 | 1,825 | 1,466 | 1,587 | 1,580 | 1,516 | 1,410 | 1,521 | 1,295 | 1,257 | 1,023.428 | 1,394.349 | 1,359.17 | 1,428.361 | 545.107 | 1,649.247 | 1,681.794 | 1,870.509 | 1,159.335 | 1,656.481 | 1,470 | 1,514.912 | 1,257.615 | 869.491 | 838.349 | 1,057.344 | 1,171.801 | 916.869 | 894.734 | 737.439 | 945.552 | 636.91 | 464.702 | 365.191 | -1,592.674 | 470.039 | 442.004 | 394.513 | 382.335 | 373.195 | 432.397 | 433.267 | 412.811 | 243.977 | 262.003 | 285.933 | 308.772 | 261.931 | 239.226 | 262.815 | 242.27 | 209.359 | 200.446 | 215.385 | 347.577 | 343.636 | 266.657 | 239.186 |
| Gross Profit Ratio
| 0.473 | 0.367 | 0.393 | 0.509 | 0.505 | 0.492 | 0.484 | 0.761 | 0.427 | 0.425 | 0.348 | 0.393 | 0.321 | 0.395 | 0.393 | 0.803 | 0.123 | -3.629 | 0.416 | 0.355 | 0.507 | 0.493 | 0.5 | 0.339 | 0.489 | 0.483 | 0.51 | 0.432 | 0.502 | 0.508 | 0.494 | 0.459 | 0.512 | 0.489 | 0.463 | 0.358 | 0.482 | 0.465 | 0.474 | 0.16 | 0.467 | 0.464 | 0.466 | 0.317 | 0.464 | 0.453 | 0.459 | 0.409 | 0.321 | 0.325 | 0.383 | 0.461 | 0.381 | 0.382 | 0.349 | 0.469 | 0.334 | 0.291 | 0.274 | -1.24 | 0.412 | 0.417 | 0.366 | 0.35 | 0.338 | 0.389 | 0.402 | 0.394 | 0.369 | 0.427 | 0.455 | 0.485 | 0.473 | 0.463 | 0.496 | 0.484 | 0.478 | 0.503 | 0.533 | 1 | 1 | 1 | 1 |
| Reseach & Development Expenses
| 55 | 61 | 53 | 65 | 44 | 54 | 42 | 35 | 26 | 22 | 60 | 50 | 13 | 37 | 9 | -18 | 3 | 9 | 6 | 11 | 4 | 4 | 5 | 3 | 4 | 2 | 3 | 5 | 3 | 2 | 3 | 2.242 | 3 | 2 | 2 | 3.344 | 3.147 | 2.348 | 1.533 | 5.373 | 3.043 | 4.217 | 1.692 | 0.969 | 3.487 | 6.002 | 5.351 | 7.762 | 4.201 | 6.797 | 1.198 | 5.008 | 3.308 | 2.42 | 0.573 | 0.525 | 0.425 | 0.676 | 0.157 | 0.189 | 0.08 | 0.01 | 0.254 | 1.285 | 1.153 | 4.459 | 5.892 | 2.501 | 3.621 | 1.26 | 2.346 | -22.997 | 5.968 | 7.861 | 9.168 | 0 | 0 | 0 | 5.175 | -7.329 | 4.567 | 2.226 | 0.536 |
| General & Administrative Expenses
| 293 | 268 | 286 | 287 | 339 | 339 | 308 | 310 | 291 | 293 | 277 | 206 | 287 | 275 | 274 | 206 | 229 | 243 | 288 | 444 | 423 | 427 | 521 | 462 | 421 | 401 | 401 | 274 | 410 | 396 | 381 | 201 | 369 | 424 | 346 | 361.527 | 351.605 | 360.167 | 369.701 | 288.847 | 384.205 | 372.655 | 387.176 | 281.106 | 371.933 | 354.35 | 346.686 | 262.414 | 268.832 | 259.038 | 218.717 | 246.303 | 79.997 | 70.588 | 60.203 | 249.137 | 47.979 | 88.878 | 69.633 | 230.269 | 180.254 | 237.814 | 197.59 | 550.529 | 130.192 | 147.906 | 142.953 | 319.357 | 80.244 | 60.7 | 57.971 | 230.355 | 58.045 | 57.337 | 54.812 | 192.806 | 49.39 | 48.214 | 45.773 | 173.088 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| -170 | 61 | 53 | -140 | 44 | 54 | 42 | 35 | 26 | 22 | 60 | 50 | 13 | 37 | 9 | 53 | 3 | 9 | 6 | 11 | 4 | 4 | 5 | 3 | 4 | 2 | 3 | 134 | 3 | 2 | 3 | 123 | 3 | 2 | 2 | 2.972 | 3.147 | 2.348 | 1.533 | 5.373 | 3.043 | 4.217 | 1.692 | 118.769 | 3.487 | 6.002 | 5.351 | 105.562 | -174.343 | -156.974 | -118.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -315.501 | 81.463 | 85.746 | 69.323 | -124.503 | 126.31 | 78.028 | 63.2 | -100.209 | 37.314 | 23.729 | 23.869 | -118.45 | 23.241 | 17.15 | 23.148 | 58.486 | 0 | 0 | 0 |
| SG&A
| 293 | 402 | 428 | 287 | 389 | 420 | 346 | 403 | 329 | 334 | 345 | 310 | 309 | 332 | 292 | 259 | 275 | 283 | 313 | 495 | 454 | 462 | 534 | 484 | 440 | 421 | 398 | 437 | 446 | 433 | 428 | 369 | 519 | 511 | 412 | 422.416 | 406.873 | 418.71 | 448.001 | 356.901 | 426.023 | 452.722 | 465.112 | 469.301 | 442.591 | 433.549 | 433.72 | 443.052 | 94.489 | 102.064 | 100.414 | 246.303 | 79.997 | 70.588 | 60.203 | 249.137 | 47.979 | 88.878 | 69.633 | 230.269 | 180.254 | 237.814 | 197.59 | 235.028 | 211.655 | 233.652 | 212.276 | 194.854 | 206.554 | 138.728 | 121.171 | 130.146 | 95.359 | 81.066 | 78.681 | 74.356 | 72.631 | 65.364 | 68.921 | 231.574 | 45.04 | 39.799 | 36.393 |
| Other Expenses
| 402 | 11 | -6 | 9 | 4 | 14 | -35 | 20 | 2 | -9 | -22 | -12 | -12 | 10 | -17 | -8 | -5 | -5 | 39 | 31 | -7 | 20 | -21 | -8 | 16 | 44 | -26 | -14 | -19 | -25 | -36 | 64.075 | 21 | -7 | -47 | -1.047 | 16.275 | -0.151 | 15.465 | 4.333 | 0.095 | 2.194 | -4.657 | -0.671 | 3.207 | 3.893 | -2.108 | 5.025 | 309.357 | 288.871 | 256.91 | 257.208 | 234.961 | 229.657 | 225.794 | 207.204 | 226.977 | 227.084 | 170.023 | -1,885.369 | 898.428 | 841.046 | 160.39 | 180.401 | 132.192 | 121.004 | 118.534 | 81.891 | 54.596 | 35.782 | 31.41 | 12.302 | 27.126 | 24.884 | 26.086 | 26.426 | 28.244 | 20.939 | 21.128 | -515.214 | 342.44 | 186.405 | 119.961 |
| Operating Expenses
| 750 | 402 | 428 | 768 | 719 | 700 | 684 | 1,530 | 604 | 600 | 652 | 1,770 | 740 | 592 | 583 | 1,344 | 583 | 537 | 545 | 4,807 | 780 | 175 | 872 | 4,916 | 764 | 756 | 696 | 4,302 | 751 | 788 | 793 | 4,009 | 783 | 784 | 718 | 3,998.203 | 639.005 | 670.011 | 701.781 | 5,260.026 | 679.709 | 718.14 | 749.305 | 5,280.811 | 738.448 | 685.466 | 690.317 | 4,219.359 | 335.242 | 339.358 | 306.304 | 508.519 | 284.313 | 286.612 | 251.512 | 456.866 | 237.548 | 297.927 | 223.371 | -1,654.911 | 1,078.762 | 1,078.87 | 358.234 | 416.714 | 345 | 359.115 | 336.702 | 279.246 | 264.771 | 175.77 | 154.927 | 142.448 | 128.453 | 113.811 | 113.935 | 100.782 | 100.875 | 86.303 | 90.049 | -283.64 | 392.047 | 228.43 | 156.89 |
| Operating Income
| 504 | 610 | 734 | 710 | 692 | 541 | 392 | -165 | -175 | -147 | -296 | -129 | -312 | -128 | -93 | -108 | -468 | -753 | 9 | 1,006 | 910 | 894 | 978 | 910 | 926 | 902 | 1,163 | 1,021 | 876 | 820 | 767 | 812 | 725 | 529 | 585 | 717.916 | 739.778 | 691.868 | 726.438 | 1,024.454 | 972.222 | 965.056 | 1,144.35 | 887.796 | 964.965 | 785.403 | 828.635 | 673.016 | 534.095 | 397.728 | 707.554 | 663.282 | 632.556 | 608.122 | 485.927 | 488.686 | 383.305 | 166.775 | 141.82 | 43.944 | 62.382 | -171.345 | 36.279 | -34.379 | 28.195 | 73.282 | 96.565 | 133.565 | -20.794 | 86.233 | 131.006 | 166.324 | 133.478 | 125.415 | 148.88 | 141.488 | 108.484 | 114.143 | 125.336 | 89.496 | -48.411 | 495.087 | 82.296 |
| Operating Income Ratio
| 0.188 | 0.221 | 0.248 | 0.244 | 0.248 | 0.213 | 0.185 | -0.148 | -0.174 | -0.141 | -0.314 | -0.128 | -0.364 | -0.109 | -0.078 | -0.106 | -1.049 | -12.145 | 0.006 | 0.287 | 0.28 | 0.268 | 0.268 | 0.262 | 0.275 | 0.273 | 0.325 | 0.301 | 0.277 | 0.264 | 0.25 | 0.264 | 0.244 | 0.2 | 0.215 | 0.251 | 0.256 | 0.237 | 0.241 | 0.3 | 0.275 | 0.266 | 0.285 | 0.243 | 0.27 | 0.242 | 0.251 | 0.219 | 0.197 | 0.154 | 0.256 | 0.261 | 0.263 | 0.259 | 0.23 | 0.243 | 0.201 | 0.105 | 0.106 | 0.034 | 0.055 | -0.162 | 0.034 | -0.031 | 0.026 | 0.066 | 0.089 | 0.127 | -0.031 | 0.141 | 0.209 | 0.261 | 0.241 | 0.243 | 0.281 | 0.283 | 0.248 | 0.286 | 0.31 | 0.257 | -0.141 | 1.857 | 0.344 |
| Total Other Income Expenses Net
| -101 | -114 | -134 | 4 | -121 | -124 | -197 | -122 | -145 | -157 | -180 | -172 | -309 | -158 | -173 | -167 | -191 | -119 | -79 | -158 | -159 | 450 | -149 | -168 | -144 | -145 | -118 | -89 | -119 | -103 | -119 | -153 | -50 | -80 | -113 | -80.579 | -49.238 | -64.448 | -59.735 | -55.753 | -63.854 | -65.295 | -88.469 | -78.169 | -110.03 | -66.009 | -69.079 | -56.517 | 2.198 | -115.884 | -49.736 | -17.125 | -6.617 | 1.908 | -4.675 | -2.055 | -31.305 | -5.24 | -4.272 | -44.694 | -1.768 | -150.402 | -5.743 | -35.419 | 7.256 | -5.62 | -1.011 | -16.993 | 16.765 | -13.07 | -7.211 | -0.363 | -1.063 | -0.47 | -0.917 | -0.102 | -0.377 | -5.299 | -133.997 | 379.252 | -37.468 | -1.371 | -0.009 |
| Income Before Tax
| 403 | 496 | 600 | 592 | 571 | 417 | 195 | -287 | -320 | -304 | -476 | -301 | -621 | -286 | -266 | -275 | -659 | -872 | -70 | 848 | 751 | 1,344 | 829 | 742 | 782 | 757 | 1,045 | 932 | 757 | 717 | 648 | 659 | 675 | 449 | 472 | 637.337 | 690.54 | 627.42 | 666.703 | 968.701 | 908.368 | 899.761 | 1,055.881 | 809.627 | 854.935 | 719.394 | 759.556 | 616.499 | 478.331 | 325.466 | 642.28 | 584.096 | 557.547 | 543.466 | 409.714 | 414.273 | 293.995 | 86.621 | 61.016 | -78.542 | -26.301 | -232.751 | -35.033 | -151.773 | -51.916 | -15.776 | -8.56 | 45.546 | -49.459 | 40.167 | 102.025 | 141.185 | 108.484 | 116.734 | 137.843 | 130.604 | 86.669 | 97.85 | -27.187 | 55.52 | -85.879 | 461.89 | 49.916 |
| Income Before Tax Ratio
| 0.15 | 0.18 | 0.203 | 0.203 | 0.204 | 0.164 | 0.092 | -0.257 | -0.318 | -0.291 | -0.505 | -0.299 | -0.725 | -0.244 | -0.222 | -0.271 | -1.478 | -14.065 | -0.049 | 0.242 | 0.231 | 0.403 | 0.227 | 0.214 | 0.232 | 0.229 | 0.292 | 0.275 | 0.239 | 0.231 | 0.211 | 0.214 | 0.227 | 0.169 | 0.174 | 0.223 | 0.239 | 0.215 | 0.221 | 0.284 | 0.257 | 0.248 | 0.263 | 0.221 | 0.24 | 0.222 | 0.23 | 0.2 | 0.177 | 0.126 | 0.232 | 0.23 | 0.231 | 0.232 | 0.194 | 0.206 | 0.154 | 0.054 | 0.046 | -0.061 | -0.023 | -0.22 | -0.032 | -0.139 | -0.047 | -0.014 | -0.008 | 0.043 | -0.075 | 0.066 | 0.162 | 0.222 | 0.196 | 0.226 | 0.26 | 0.261 | 0.198 | 0.245 | -0.067 | 0.16 | -0.25 | 1.732 | 0.209 |
| Income Tax Expense
| 50 | 72 | 17 | 123 | 122 | 49 | 50 | 18 | 60 | 110 | 2 | 14 | 27 | 6 | 14 | 28 | 5 | 31 | 22 | 65 | 82 | 236 | 85 | 782 | 83 | 81 | 571 | 429 | 73 | 78 | 69 | 52 | 69 | 55 | 63 | 62.059 | 72.347 | 45.929 | 55.665 | 90.701 | 47.869 | 46.917 | 59.153 | 39.896 | 45.637 | 47.721 | 55.582 | 45.156 | 33.351 | 39.085 | 63.171 | 59.744 | 52.375 | 54.374 | 45.211 | 27.866 | 25.161 | 8.073 | 13.202 | -4.525 | 54.316 | -54.488 | 0.813 | -40.167 | -19.425 | -2.782 | 2.674 | 5.663 | -0.952 | 5.769 | 11.111 | 27.545 | 11.233 | 7.405 | 16.06 | 20.555 | 6.573 | 11.421 | -34.299 | -13.736 | 1.384 | -423.663 | 32.38 |
| Net Income
| 275 | 353 | 494 | 382 | 380 | 312 | 147 | -164 | -238 | -287 | -377 | -241 | -467 | -230 | -216 | -226 | -498 | -676 | -42 | 629 | 533 | 954 | 582 | -170 | 571 | 556 | 1,456 | 1,211 | 569 | 546 | 481 | 508.51 | 513 | 328 | 320 | 465.782 | 519.358 | 469.173 | 511.923 | 721.305 | 671.705 | 671.434 | 776.185 | 577.539 | 626.744 | 529.753 | 571.961 | 434.782 | 349.782 | 240.587 | 498.942 | 435.284 | 424.879 | 410.637 | 289.323 | 325.509 | 214.497 | 41.807 | 17.581 | -67.427 | -76.506 | -175.94 | -35.846 | -111.32 | -32.208 | -8.796 | -11.234 | 39.883 | -48.507 | 34.398 | 90.914 | 113.64 | 97.251 | 109.329 | 121.783 | 110.049 | 80.096 | 86.429 | 7.112 | 69.256 | -85.879 | 461.89 | 49.916 |
| Net Income Ratio
| 0.103 | 0.128 | 0.167 | 0.131 | 0.136 | 0.123 | 0.069 | -0.147 | -0.237 | -0.275 | -0.4 | -0.239 | -0.545 | -0.196 | -0.181 | -0.223 | -1.117 | -10.903 | -0.03 | 0.179 | 0.164 | 0.286 | 0.16 | -0.049 | 0.169 | 0.168 | 0.407 | 0.357 | 0.18 | 0.176 | 0.157 | 0.165 | 0.173 | 0.124 | 0.118 | 0.163 | 0.179 | 0.161 | 0.17 | 0.211 | 0.19 | 0.185 | 0.194 | 0.158 | 0.176 | 0.163 | 0.173 | 0.141 | 0.129 | 0.093 | 0.181 | 0.171 | 0.176 | 0.175 | 0.137 | 0.162 | 0.112 | 0.026 | 0.013 | -0.053 | -0.067 | -0.166 | -0.033 | -0.102 | -0.029 | -0.008 | -0.01 | 0.038 | -0.073 | 0.056 | 0.145 | 0.179 | 0.176 | 0.211 | 0.23 | 0.22 | 0.183 | 0.217 | 0.018 | 0.199 | -0.25 | 1.732 | 0.209 |
| EPS
| 0.38 | 0.48 | 0.66 | 0.5 | 0.5 | 0.41 | 0.19 | -0.21 | -0.31 | -0.38 | -0.49 | -0.32 | -0.61 | -0.3 | -0.28 | -0.3 | -0.65 | -0.88 | -0.055 | 0.82 | 0.69 | 1.24 | 0.75 | -0.22 | 0.73 | 0.7 | 1.85 | 1.53 | 0.72 | 0.69 | 0.61 | 0.64 | 0.65 | 0.41 | 0.4 | 0.59 | 0.65 | 0.59 | 0.64 | 0.9 | 0.84 | 0.83 | 0.95 | 0.71 | 0.76 | 0.64 | 0.69 | 0.53 | 0.43 | 0.29 | 0.66 | 0.6 | 0.48 | 0.5 | 0.32 | 0.49 | 0.25 | -0.01 | -0.04 | -0.1 | -0.12 | -0.27 | -0.055 | -0.31 | -0.091 | -0.025 | -0.032 | 0.11 | -0.14 | 0.1 | 0.26 | 0.32 | 0.27 | 0.31 | 0.34 | 0.31 | 0.23 | 0.24 | 0.02 | 0.21 | -0.26 | 1.42 | 0.15 |
| EPS Diluted
| 0.38 | 0.48 | 0.66 | 0.5 | 0.5 | 0.41 | 0.19 | -0.21 | -0.31 | -0.38 | -0.49 | -0.32 | -0.61 | -0.3 | -0.28 | -0.3 | -0.65 | -0.88 | -0.055 | 0.82 | 0.69 | 1.24 | 0.75 | -0.22 | 0.73 | 0.7 | 1.84 | 1.53 | 0.72 | 0.69 | 0.61 | 0.64 | 0.65 | 0.41 | 0.4 | 0.59 | 0.65 | 0.59 | 0.64 | 0.9 | 0.83 | 0.83 | 0.95 | 0.7 | 0.76 | 0.64 | 0.69 | 0.53 | 0.42 | 0.29 | 0.61 | 0.6 | 0.44 | 0.45 | 0.28 | 0.49 | 0.21 | -0.01 | -0.04 | -0.1 | -0.12 | -0.27 | -0.055 | -0.31 | -0.091 | -0.025 | -0.032 | 0.11 | -0.14 | 0.1 | 0.26 | 0.32 | 0.27 | 0.31 | 0.34 | 0.31 | 0.23 | 0.24 | 0.02 | 0.21 | -0.26 | 1.42 | 0.15 |
| EBITDA
| 921 | 955 | 1,085 | 1,135 | 1,005 | 829 | 666 | 91 | 85 | 109 | -32 | 137 | -50 | 130 | 162 | 144 | -220 | -509 | 262 | 1,297 | 1,194 | 1,183 | 1,279 | 1,208 | 1,218 | 1,185 | 1,436 | 1,288 | 1,150 | 1,156 | 1,098 | 1,102 | 1,012 | 793 | 855 | 976.644 | 997.213 | 949.945 | 990.198 | 1,290.424 | 1,233.31 | 1,239.112 | 1,415.423 | 1,152.789 | 1,223.912 | 1,046.559 | 1,091.359 | 933.486 | 764.963 | 726.323 | 951.435 | 867.167 | 834.996 | 818.311 | 678.211 | 675.716 | 588.761 | 339.542 | 296.542 | 245.012 | 212.658 | 126.155 | 187.567 | 161.856 | 163.297 | 213.014 | 226.285 | 245.875 | 29.379 | 145.812 | 177.543 | 205.516 | 163.967 | 151.7 | 175.704 | 169.02 | 137.501 | 141.653 | 280.848 | -263.777 | -29.065 | 56.454 | 97.832 |
| EBITDA Ratio
| 0.343 | 0.346 | 0.367 | 0.389 | 0.36 | 0.326 | 0.314 | 0.081 | 0.085 | 0.104 | -0.034 | 0.136 | -0.058 | 0.111 | 0.135 | 0.142 | -0.493 | -8.21 | 0.185 | 0.37 | 0.367 | 0.355 | 0.351 | 0.348 | 0.361 | 0.359 | 0.401 | 0.38 | 0.364 | 0.372 | 0.358 | 0.358 | 0.341 | 0.299 | 0.315 | 0.341 | 0.345 | 0.325 | 0.329 | 0.378 | 0.349 | 0.342 | 0.353 | 0.315 | 0.343 | 0.323 | 0.33 | 0.303 | 0.282 | 0.281 | 0.344 | 0.341 | 0.347 | 0.349 | 0.321 | 0.335 | 0.308 | 0.213 | 0.222 | 0.191 | 0.186 | 0.119 | 0.174 | 0.148 | 0.148 | 0.192 | 0.21 | 0.235 | 0.044 | 0.238 | 0.283 | 0.323 | 0.296 | 0.293 | 0.331 | 0.338 | 0.314 | 0.355 | 0.696 | -0.759 | -0.085 | 0.212 | 0.409 |