The Macerich Company
NYSE:MAC
20.37 (USD) • At close January 8, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 220.224 | 217.03 | 211.706 | 237.861 | 218.152 | 212.374 | 214.854 | 228.225 | 210.704 | 204.091 | 216.144 | 229.402 | 212.137 | 215.473 | 190.424 | 194.643 | 185.844 | 178.587 | 226.952 | 241.841 | 231.127 | 227.972 | 226.522 | 246.874 | 242.198 | 234.545 | 236.734 | 256.743 | 242.451 | 247.423 | 247.045 | 272 | 253.367 | 259.904 | 256 | 320.758 | 326.262 | 322.794 | 318.335 | 322.909 | 263.492 | 254.337 | 264.512 | 256.568 | 266.556 | 256.977 | 262.782 | 251.165 | 215.669 | 204.545 | 214.729 | 207.576 | 202.683 | 190.94 | 191.069 | 203.885 | 123.586 | 181.881 | 182.114 | 192.161 | 200.296 | 205.915 | 210.779 | 239.234 | 225.807 | 209.297 | 210.944 | 244.927 | 223.984 | 215.788 | 211.671 | 203.252 | 212.106 | 207.834 | 212.656 | 224.203 | 205.423 | 186.384 | 151.379 | 166.584 | 128.363 | 128.796 | 123.668 | 138.126 | 117.363 | 117.712 | 114.957 | 121.323 | 101.543 | 79.108 | 76.95 | 93.232 | 82.887 | 80.691 | 77.763 | 91.596 | 76.937 | 76.255 | 75.303 | 67.844 | 89.5 | 86 | 84.2 | 77.761 | 78 | 65.6 | 62.6 | 67.514 | 49.9 | 53.1 | 50.7 | 41.159 | 38.5 | 38.7 | 36.5 | 29.9 | 27.1 | 24.9 | 23.9 | 27.7 | 22.9 | 20.5 | 19.8 |
Cost of Revenue
| 103.833 | 171.162 | 172.259 | 168.13 | 101.648 | 95.834 | 99.043 | 97.306 | 99.951 | 95.622 | 97.476 | 103.91 | 91.497 | 89.313 | 96.164 | 90.122 | 83.255 | 80.228 | 94.374 | 92.365 | 92.004 | 87.461 | 96.123 | 85.506 | 93.627 | 89.038 | 112.833 | 96.005 | 97.644 | 97.248 | 104.414 | 100.918 | 99.595 | 98.209 | 107.224 | 113.945 | 115.962 | 114.116 | 128.132 | 119.161 | 106.86 | 102.761 | 113.148 | 105.32 | 109.22 | 105.322 | 108.521 | 100.923 | 88.373 | 88.804 | 89.943 | 80.708 | 88.506 | 85.001 | 88.63 | 85.717 | 44.191 | 81.176 | 83.008 | 76.94 | 81.352 | 86.426 | 94.201 | 91.881 | 93.112 | 87.784 | 18.343 | -577.682 | 17.908 | 18.519 | 17.755 | -533.102 | 23.356 | 12.125 | 14.714 | -490.347 | 11.748 | 12.8 | 10.538 | -342.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 116.391 | 45.868 | 39.447 | 69.731 | 116.504 | 116.54 | 115.811 | 130.919 | 110.753 | 108.469 | 118.668 | 125.492 | 120.64 | 126.16 | 94.26 | 104.521 | 102.589 | 98.359 | 132.578 | 149.476 | 139.123 | 140.511 | 130.399 | 161.368 | 148.571 | 145.507 | 123.901 | 160.738 | 144.807 | 150.175 | 142.631 | 171.082 | 153.772 | 161.695 | 148.776 | 206.813 | 210.3 | 208.678 | 190.203 | 203.748 | 156.632 | 151.576 | 151.364 | 151.248 | 157.336 | 151.655 | 154.261 | 150.242 | 127.296 | 115.741 | 124.786 | 126.868 | 114.177 | 105.939 | 102.439 | 118.168 | 79.395 | 100.705 | 99.106 | 115.221 | 118.944 | 119.489 | 116.578 | 147.353 | 132.695 | 121.513 | 192.601 | 822.609 | 206.076 | 197.269 | 193.916 | 736.354 | 188.75 | 195.709 | 197.942 | 714.55 | 193.675 | 173.584 | 140.841 | 509.113 | 128.363 | 128.796 | 123.668 | 138.126 | 117.363 | 117.712 | 114.957 | 121.323 | 101.543 | 79.108 | 76.95 | 93.232 | 82.887 | 80.691 | 77.763 | 91.596 | 76.937 | 76.255 | 75.303 | 67.844 | 89.5 | 86 | 84.2 | 77.761 | 78 | 65.6 | 62.6 | 67.514 | 49.9 | 53.1 | 50.7 | 41.159 | 38.5 | 38.7 | 36.5 | 29.9 | 27.1 | 24.9 | 23.9 | 27.7 | 22.9 | 20.5 | 19.8 |
Gross Profit Ratio
| 0.529 | 0.211 | 0.186 | 0.293 | 0.534 | 0.549 | 0.539 | 0.574 | 0.526 | 0.531 | 0.549 | 0.547 | 0.569 | 0.586 | 0.495 | 0.537 | 0.552 | 0.551 | 0.584 | 0.618 | 0.602 | 0.616 | 0.576 | 0.654 | 0.613 | 0.62 | 0.523 | 0.626 | 0.597 | 0.607 | 0.577 | 0.629 | 0.607 | 0.622 | 0.581 | 0.645 | 0.645 | 0.646 | 0.597 | 0.631 | 0.594 | 0.596 | 0.572 | 0.59 | 0.59 | 0.59 | 0.587 | 0.598 | 0.59 | 0.566 | 0.581 | 0.611 | 0.563 | 0.555 | 0.536 | 0.58 | 0.642 | 0.554 | 0.544 | 0.6 | 0.594 | 0.58 | 0.553 | 0.616 | 0.588 | 0.581 | 0.913 | 3.359 | 0.92 | 0.914 | 0.916 | 3.623 | 0.89 | 0.942 | 0.931 | 3.187 | 0.943 | 0.931 | 0.93 | 3.056 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.01 | 6.996 | 7.643 | 7.546 | 5.91 | 8.802 | 6.98 | 7.082 | 6.779 | 6.441 | 6.862 | 7.691 | 7.599 | 6.679 | 8.087 | 7.687 | 7.589 | 8.242 | 6.821 | 5.799 | 5.285 | 4.589 | 6.961 | 5.746 | 5.439 | 4.956 | 8.019 | 7.032 | 5.287 | 7.458 | 8.463 | 4.977 | 6.93 | 7.681 | 8.629 | 7.21 | 6.688 | 7.55 | 8.422 | 12.073 | 5.339 | 5.123 | 6.877 | 9.1 | 5.955 | 6.693 | 6.024 | 5.187 | 5.063 | 5.655 | 4.518 | 5.237 | 4.49 | 3.742 | 7.644 | 4.999 | 4.546 | 3.642 | 7.518 | 8.944 | 7.085 | 4.648 | 5.258 | 5.101 | 2.881 | 4.135 | 4.403 | 4.823 | 1.992 | 4.412 | 5.373 | 3.992 | 2.551 | 3.292 | 3.698 | 2.169 | 3.42 | 3.865 | 2.652 | 2.993 | 2.788 | 2.271 | 3.024 | 1.892 | 2.811 | 3.684 | 2.336 | 3.711 | 1.015 | 2.012 | 1.533 | 2.302 | 0.963 | 1.832 | 1.682 | 1.477 | 0.851 | 1.712 | 1.469 | 1.388 | 1.2 | 1.4 | 1.4 | 1.273 | 0.9 | 1.2 | 1 | 0.659 | 0.9 | 0.4 | 0.8 | 0.478 | 0.5 | 0.6 | 0.8 | 0.3 | 0.5 | 0.5 | 0.7 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.01 | 6.996 | 7.643 | 7.546 | 5.91 | 8.802 | 6.98 | 7.082 | 6.779 | 6.441 | 6.862 | 7.691 | 7.599 | 6.679 | 8.087 | 7.687 | 7.589 | 8.242 | 6.821 | 5.799 | 5.285 | 4.589 | 6.961 | 5.746 | 5.439 | 4.956 | 8.019 | 7.032 | 5.287 | 7.458 | 8.463 | 4.977 | 6.93 | 7.681 | 8.629 | 7.21 | 6.688 | 7.55 | 8.422 | 12.073 | 5.339 | 5.123 | 6.877 | 9.1 | 5.955 | 6.693 | 6.024 | 5.187 | 5.063 | 5.655 | 4.518 | 5.237 | 4.49 | 3.742 | 7.644 | 4.999 | 4.546 | 3.642 | 7.518 | 8.944 | 7.085 | 4.648 | 5.258 | 5.101 | 2.881 | 4.135 | 4.403 | 4.823 | 1.992 | 4.412 | 5.373 | 3.992 | 2.551 | 3.292 | 3.698 | 2.169 | 3.42 | 3.865 | 2.652 | 2.993 | 2.788 | 2.271 | 3.024 | 1.892 | 2.811 | 3.684 | 2.336 | 3.711 | 1.015 | 2.012 | 1.533 | 2.302 | 0.963 | 1.832 | 1.682 | 1.477 | 0.851 | 1.712 | 1.469 | 1.388 | 1.2 | 1.4 | 1.4 | 1.273 | 0.9 | 1.2 | 1 | 0.659 | 0.9 | 0.4 | 0.8 | 0.478 | 0.5 | 0.6 | 0.8 | 0.3 | 0.5 | 0.5 | 0.7 | 0 | 0 | 0 | 0 |
Other Expenses
| 110.381 | 34.41 | -13.505 | -6.719 | 45.158 | 35.26 | 71.453 | 73.559 | 72.739 | 72.458 | 72.856 | 79.638 | 75.465 | 77.63 | 78.396 | -163.298 | 78.605 | 80.294 | 82.213 | 84.086 | 82.787 | 82.385 | 81.468 | 86.828 | 81.803 | 98.237 | 79.937 | -2.479 | -3.15 | -4.123 | -3.877 | -3.875 | -3.006 | -3.212 | -3.289 | -3.907 | -2.954 | -2.827 | 19.973 | 1,419.821 | 7.417 | -2.212 | -1.82 | -35.277 | -0.29 | -2.936 | 2.787 | 162.004 | 72.22 | 71.487 | 75.839 | 67.8 | 67.996 | 65.462 | 64.626 | 64.882 | 62.801 | 59.913 | 59.215 | 72.77 | 61.815 | 63.74 | 64.911 | 92.289 | 66.637 | 56.811 | 147.967 | 151.618 | 151.91 | 147.697 | 143.464 | 122.098 | 141.256 | 140.966 | 143.124 | 143.953 | 138.468 | 124.971 | 36.969 | 110.411 | 39.391 | 47.533 | 77.137 | 84.644 | 66.928 | 66.456 | 63.276 | 63.259 | 57.915 | 44.78 | 42.207 | 47.112 | 45.23 | 44.212 | 40.255 | 45.458 | 40.186 | 39.248 | 38.428 | 284.81 | -42.4 | -40.7 | -39.9 | 247.232 | -40.3 | -32.4 | -31.4 | 196.136 | -30.9 | -26.8 | -26.1 | 112.592 | -20.9 | -21.3 | -19.6 | -15.9 | -15.3 | -14 | -14.1 | 41.4 | 0 | 0 | 0 |
Operating Expenses
| 116.391 | 78.672 | 13.505 | 6.719 | 76.665 | 79.19 | 78.433 | 80.641 | 79.518 | 78.899 | 79.718 | 87.329 | 83.064 | 84.309 | 86.483 | 86.194 | 86.194 | 88.536 | 89.034 | 89.885 | 88.072 | 86.974 | 88.429 | 92.574 | 87.242 | 103.193 | 87.956 | 93 | 88.434 | 90.701 | 91.536 | 94.368 | 93.906 | 92.871 | 95.56 | 114.245 | 124.174 | 126.883 | 129.04 | 124.59 | 95.08 | 92.924 | 95.534 | 93.569 | 97.301 | 99.026 | 99.184 | 90.191 | 77.283 | 77.142 | 80.357 | 73.037 | 72.486 | 69.204 | 72.27 | 69.881 | 27.977 | 63.555 | 66.733 | 81.714 | 68.9 | 68.388 | 70.169 | 97.39 | 69.518 | 60.946 | 152.37 | 156.441 | 153.902 | 152.109 | 148.837 | 126.09 | 143.807 | 144.258 | 146.822 | 146.122 | 141.888 | 128.836 | 39.621 | 113.404 | 42.179 | 49.804 | 80.161 | 86.536 | 69.739 | 70.14 | 65.612 | 66.97 | 58.93 | 46.792 | 43.74 | 49.414 | 46.193 | 46.044 | 41.937 | 46.935 | 41.037 | 40.96 | 39.897 | 286.198 | -41.2 | -39.3 | -38.5 | 248.505 | -39.4 | -31.2 | -30.4 | 196.795 | -30 | -26.4 | -25.3 | 113.07 | -20.4 | -20.7 | -18.8 | -15.6 | -14.8 | -13.5 | -13.4 | 41.4 | 0 | 0 | 0 |
Operating Income
| 37.082 | 54.096 | 25.942 | 63.012 | 141.794 | 142.426 | -24.432 | 61.444 | 37.557 | 35.923 | 9.853 | 23.958 | 37.576 | 41.851 | 7.777 | 18.327 | 16.395 | 9.823 | 43.544 | 59.591 | 51.051 | 53.537 | 41.97 | 68.794 | 61.329 | 42.314 | 35.945 | 67.738 | 56.373 | 59.474 | 51.095 | 76.714 | 59.866 | 68.824 | 53.216 | 92.568 | 86.126 | 81.795 | 61.163 | 79.158 | 61.552 | 58.652 | 55.83 | 57.679 | 60.035 | 52.629 | 55.077 | 60.051 | 50.013 | 38.599 | 44.429 | 53.831 | 41.691 | 36.735 | 30.169 | 48.287 | 36.934 | 37.15 | 32.373 | 33.507 | 50.044 | 51.101 | 46.409 | 49.963 | 63.177 | 60.567 | 58.574 | 88.486 | 70.082 | 63.679 | 62.834 | 77.162 | 68.299 | 63.576 | 65.834 | 78.081 | 63.535 | 57.548 | 111.758 | 53.18 | 86.184 | 78.992 | 43.507 | 51.59 | 47.624 | 47.572 | 49.345 | 54.353 | 42.613 | 32.316 | 33.21 | 43.818 | 36.694 | 34.647 | 35.826 | 44.661 | 35.9 | 35.295 | 35.406 | -218.354 | 130.7 | 125.3 | 122.7 | -170.744 | 117.4 | 96.8 | 93 | -129.281 | 79.9 | 79.5 | 76 | -71.911 | 58.9 | 59.4 | 55.3 | 45.5 | 41.9 | 38.4 | 37.3 | 69.1 | 22.9 | 20.5 | 19.8 |
Operating Income Ratio
| 0.168 | 0.249 | 0.123 | 0.265 | 0.65 | 0.671 | -0.114 | 0.269 | 0.178 | 0.176 | 0.046 | 0.104 | 0.177 | 0.194 | 0.041 | 0.094 | 0.088 | 0.055 | 0.192 | 0.246 | 0.221 | 0.235 | 0.185 | 0.279 | 0.253 | 0.18 | 0.152 | 0.264 | 0.233 | 0.24 | 0.207 | 0.282 | 0.236 | 0.265 | 0.208 | 0.289 | 0.264 | 0.253 | 0.192 | 0.245 | 0.234 | 0.231 | 0.211 | 0.225 | 0.225 | 0.205 | 0.21 | 0.239 | 0.232 | 0.189 | 0.207 | 0.259 | 0.206 | 0.192 | 0.158 | 0.237 | 0.299 | 0.204 | 0.178 | 0.174 | 0.25 | 0.248 | 0.22 | 0.209 | 0.28 | 0.289 | 0.278 | 0.361 | 0.313 | 0.295 | 0.297 | 0.38 | 0.322 | 0.306 | 0.31 | 0.348 | 0.309 | 0.309 | 0.738 | 0.319 | 0.671 | 0.613 | 0.352 | 0.373 | 0.406 | 0.404 | 0.429 | 0.448 | 0.42 | 0.409 | 0.432 | 0.47 | 0.443 | 0.429 | 0.461 | 0.488 | 0.467 | 0.463 | 0.47 | -3.218 | 1.46 | 1.457 | 1.457 | -2.196 | 1.505 | 1.476 | 1.486 | -1.915 | 1.601 | 1.497 | 1.499 | -1.747 | 1.53 | 1.535 | 1.515 | 1.522 | 1.546 | 1.542 | 1.561 | 2.495 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -132.03 | -96.602 | -155.609 | 2.799 | -310.132 | -44.425 | -97.454 | -47.074 | -51.225 | -47.927 | -74.505 | -65.672 | 75.49 | -38.806 | -73.269 | -222.934 | -37.911 | -38.074 | -35.079 | -29.966 | -14.927 | -38.911 | -32.781 | -57.353 | 20.378 | -32.764 | -73.275 | -13.382 | -34.276 | -29.985 | 20.23 | -37.894 | -45.765 | -30.28 | 399.476 | 149.211 | -58.534 | -66.332 | -35.431 | 99.151 | -38.288 | -43.564 | -48.307 | -52.208 | -41.36 | -49.23 | -44.852 | 20.394 | -2.349 | -27.438 | 6.5 | 159.899 | -25.003 | -18.806 | -27.946 | -8.053 | -30.156 | -38.376 | -38.73 | 72.508 | 110.543 | -48.841 | -30.766 | 50.414 | -56.317 | -47.096 | -51.397 | -34.821 | -38.14 | -35.51 | -56.44 | -77.162 | -1.42 | -50.828 | -50.512 | -6.395 | -51.297 | -45.22 | -29.403 | 38.453 | -31.082 | -23.128 | -67.32 | 76.444 | -5.825 | -13.803 | -24.202 | 27.029 | -25.742 | -28.58 | -10.847 | 33.905 | 0 | 0.574 | 0 | 0 | 0 | 0 | 0 | 218.354 | -40.793 | -39.996 | -38.928 | 170.744 | -117.4 | 0 | -93 | 129.281 | -79.9 | 0 | 0 | 71.911 | 0 | 0 | 0 | 0 | 0 | -38.4 | 0 | -69.1 | -22.9 | -20.5 | -19.8 |
Income Before Tax
| -94.948 | -59.239 | -96.585 | 65.105 | -270.293 | -14.035 | -60.076 | 3.204 | -13.668 | -18.357 | -35.555 | -27.509 | 113.066 | 3.045 | -65.492 | -204.607 | -21.516 | -28.251 | 8.465 | 29.625 | 50.703 | 14.626 | 9.189 | 11.441 | 81.707 | 9.55 | -37.33 | 54.356 | 22.097 | 29.489 | 71.325 | 38.82 | 14.101 | 49.948 | 452.692 | 443.039 | 35.455 | 15.463 | 25.732 | 1,530.048 | 38.055 | 15.088 | 19.472 | 5.471 | 42.244 | 89.398 | 22.287 | 184.377 | 24.64 | 11.83 | 48.523 | 213.73 | 12.331 | -19.23 | 2.569 | 40.234 | 6.778 | -1.226 | -7.963 | 152.297 | 2.975 | 0.87 | 15.643 | 100.377 | 12.26 | 16.129 | 10.193 | 53.665 | 28.027 | 22.667 | 9.145 | 225.678 | 16.273 | 10.374 | 13.423 | 71.686 | 10.338 | 11.313 | 20.498 | 91.633 | 19.656 | 19.326 | 20.328 | 128.034 | 41.799 | 33.769 | 24.62 | 81.382 | 16.871 | 3.736 | 22.363 | 77.723 | 0 | 34.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| -0.431 | -0.273 | -0.456 | 0.274 | -1.239 | -0.066 | -0.28 | 0.014 | -0.065 | -0.09 | -0.164 | -0.12 | 0.533 | 0.014 | -0.344 | -1.051 | -0.116 | -0.158 | 0.037 | 0.122 | 0.219 | 0.064 | 0.041 | 0.046 | 0.337 | 0.041 | -0.158 | 0.212 | 0.091 | 0.119 | 0.289 | 0.143 | 0.056 | 0.192 | 1.768 | 1.381 | 0.109 | 0.048 | 0.081 | 4.738 | 0.144 | 0.059 | 0.074 | 0.021 | 0.158 | 0.348 | 0.085 | 0.734 | 0.114 | 0.058 | 0.226 | 1.03 | 0.061 | -0.101 | 0.013 | 0.197 | 0.055 | -0.007 | -0.044 | 0.793 | 0.015 | 0.004 | 0.074 | 0.42 | 0.054 | 0.077 | 0.048 | 0.219 | 0.125 | 0.105 | 0.043 | 1.11 | 0.077 | 0.05 | 0.063 | 0.32 | 0.05 | 0.061 | 0.135 | 0.55 | 0.153 | 0.15 | 0.164 | 0.927 | 0.356 | 0.287 | 0.214 | 0.671 | 0.166 | 0.047 | 0.291 | 0.834 | 0 | 0.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 0.545 | 0.258 | -1.224 | -0.655 | 1.672 | 0.371 | -1.882 | -0.258 | -0.166 | -0.67 | 1.799 | -2.504 | 0.107 | 7.107 | 2.238 | 0.237 | 1.106 | -1.524 | -0.266 | -0.114 | 0.678 | 0.679 | 0.346 | -1.805 | 0.466 | 0.684 | -2.949 | 15.772 | 2.869 | 0.437 | -3.484 | -2.014 | 0.905 | 0.514 | 1.317 | -1.146 | -0.859 | -0.283 | -0.935 | -0.51 | -0.689 | -2.898 | -0.172 | 0.571 | -0.543 | -1.477 | -0.243 | -1.999 | -0.934 | -3.075 | 1.85 | -0.299 | -1.566 | 1.768 | 2.478 | 14.454 | -2.662 | -1.375 | -1.215 | -3.883 | 0.302 | -0.38 | -0.801 | 1.876 | -0.362 | -0.689 | 0.301 | 0.008 | 0.429 | -0.787 | -0.12 | -0.786 | 0.535 | 0.218 | 51.885 | 42.149 | 53.197 | 45.406 | 88.336 | 59.31 | 62.375 | 55.976 | 18.888 | 100.188 | 5.825 | 13.803 | 24.725 | 42.97 | 21.588 | 28.469 | 10.847 | 37.188 | 22.413 | 22.99 | 24.576 | 22.767 | 24.083 | 23.05 | 24.432 | -306.865 | 116.8 | 111.9 | 109.4 | -189.119 | 108.6 | 87.4 | 85.5 | -136.527 | 78.1 | 73.4 | 69.2 | -77.422 | 54.2 | 55.1 | 50.9 | 41.4 | 39.1 | 36.3 | 35 | -3 | -2.5 | -2.6 | -2.2 |
Net Income
| -108.189 | 252.007 | -126.914 | 62.179 | -262.547 | -14.964 | -58.194 | 3.462 | -13.502 | -17.687 | -37.354 | -17.071 | 106.702 | -11.765 | -63.604 | -190.418 | -22.191 | -25.116 | 7.522 | 26.891 | 46.371 | 15.734 | 7.824 | 11.749 | 74.028 | 7.816 | -33.573 | 32.751 | 17.498 | 26.638 | 69.243 | 37.128 | 13.73 | 45.222 | 420.915 | 414.959 | 33.597 | 14.395 | 24.611 | 1,429.221 | 35.914 | 16.088 | 17.819 | 144.878 | 38.123 | 218.997 | 18.092 | 174.247 | 43.893 | 133.354 | -14.068 | 163.107 | 12.941 | -19.216 | 0.034 | 23.558 | 19.687 | -0.44 | -6.357 | -14.376 | 142.838 | -21.736 | 14.016 | 63.231 | 6.498 | 19.629 | 98.082 | 44.273 | 24.007 | 19.57 | 8.688 | 154.127 | 53.167 | 31.642 | 13.423 | 29.535 | 10.338 | 11.313 | 20.498 | 32.322 | 19.656 | 19.326 | 20.328 | 27.848 | 41.799 | 33.769 | 24.62 | 38.412 | 16.871 | 3.736 | 22.363 | 40.533 | 14.281 | 11.657 | 11.25 | 21.894 | 11.817 | 12.245 | 10.974 | 88.511 | 13.9 | 13.4 | 13.3 | 18.375 | 8.8 | 9.4 | 7.5 | 7.246 | 1.8 | 6.1 | 6.8 | 5.511 | 4.7 | 4.3 | 4.4 | 4.1 | 2.8 | 2.1 | 2.3 | 3 | 2.5 | 2.6 | 2.2 |
Net Income Ratio
| -0.491 | 1.161 | -0.599 | 0.261 | -1.204 | -0.07 | -0.271 | 0.015 | -0.064 | -0.087 | -0.173 | -0.074 | 0.503 | -0.055 | -0.334 | -0.978 | -0.119 | -0.141 | 0.033 | 0.111 | 0.201 | 0.069 | 0.035 | 0.048 | 0.306 | 0.033 | -0.142 | 0.128 | 0.072 | 0.108 | 0.28 | 0.137 | 0.054 | 0.174 | 1.644 | 1.294 | 0.103 | 0.045 | 0.077 | 4.426 | 0.136 | 0.063 | 0.067 | 0.565 | 0.143 | 0.852 | 0.069 | 0.694 | 0.204 | 0.652 | -0.066 | 0.786 | 0.064 | -0.101 | 0 | 0.116 | 0.159 | -0.002 | -0.035 | -0.075 | 0.713 | -0.106 | 0.066 | 0.264 | 0.029 | 0.094 | 0.465 | 0.181 | 0.107 | 0.091 | 0.041 | 0.758 | 0.251 | 0.152 | 0.063 | 0.132 | 0.05 | 0.061 | 0.135 | 0.194 | 0.153 | 0.15 | 0.164 | 0.202 | 0.356 | 0.287 | 0.214 | 0.317 | 0.166 | 0.047 | 0.291 | 0.435 | 0.172 | 0.144 | 0.145 | 0.239 | 0.154 | 0.161 | 0.146 | 1.305 | 0.155 | 0.156 | 0.158 | 0.236 | 0.113 | 0.143 | 0.12 | 0.107 | 0.036 | 0.115 | 0.134 | 0.134 | 0.122 | 0.111 | 0.121 | 0.137 | 0.103 | 0.084 | 0.096 | 0.108 | 0.109 | 0.127 | 0.111 |
EPS
| -0.5 | -0.34 | -0.59 | 0.28 | -1.22 | -0.07 | -0.27 | 0.016 | -0.063 | -0.082 | -0.17 | -0.08 | 0.5 | -0.059 | -0.4 | -1.27 | -0.15 | -0.18 | 0.05 | 0.19 | 0.33 | 0.11 | 0.055 | 0.083 | 0.52 | 0.055 | -0.24 | 0.23 | 0.12 | 0.19 | 0.48 | 0.26 | 0.095 | 0.31 | 2.77 | 2.69 | 0.21 | 0.09 | 0.16 | 9.03 | 0.25 | 0.11 | 0.13 | 1.03 | 0.27 | 1.56 | 0.13 | 1.27 | 0.33 | 1 | -0.11 | 1.23 | 0.1 | -0.15 | 0 | 0.18 | 0.06 | -0.004 | -0.066 | -0.15 | 1.75 | -0.28 | 0.18 | 0.79 | 0.03 | 0.2 | 1.22 | 0.59 | 0.26 | 0.14 | 0.048 | 2.07 | 0.64 | 0.35 | 0.11 | 0.41 | 0.067 | 0.11 | 0.3 | 0.53 | 0.28 | 0.28 | 0.3 | 0.46 | 0.71 | 0.53 | 0.37 | 0.71 | 0.31 | -0.039 | 0.48 | 1.12 | 0.26 | 0.19 | 0.18 | 0.63 | 0.2 | 0.21 | 0.18 | 2.5 | 0.26 | 0.25 | 0.25 | 0.52 | 0.13 | 0.23 | 0.24 | 0.34 | 0.067 | 0.23 | 0.25 | 0.32 | 0.22 | 0.21 | 0.21 | 0.28 | 0.19 | 0.14 | 0.15 | 0.2 | 0.16 | 0.17 | 0.087 |
EPS Diluted
| -0.5 | -0.34 | -0.59 | 0.28 | -1.22 | -0.07 | -0.27 | 0.016 | -0.063 | -0.082 | -0.17 | -0.077 | 0.5 | -0.057 | -0.4 | -1.27 | -0.14 | -0.17 | 0.05 | 0.19 | 0.33 | 0.11 | 0.055 | 0.083 | 0.52 | 0.055 | -0.24 | 0.23 | 0.12 | 0.19 | 0.48 | 0.26 | 0.095 | 0.31 | 2.76 | 2.69 | 0.21 | 0.09 | 0.16 | 9.03 | 0.25 | 0.11 | 0.13 | 1.03 | 0.27 | 1.56 | 0.13 | 1.27 | 0.33 | 1 | -0.11 | 1.23 | 0.1 | -0.13 | 0 | 0.18 | 0.06 | -0.004 | -0.066 | -0.15 | 1.75 | -0.28 | 0.18 | 0.79 | 0.03 | 0.2 | 1.2 | 0.59 | 0.26 | 0.14 | 0.048 | 2.07 | 0.64 | 0.35 | 0.11 | 0.41 | 0.067 | 0.11 | 0.29 | 0.53 | 0.28 | 0.28 | 0.3 | 0.46 | 0.66 | 0.53 | 0.36 | 0.71 | 0.31 | -0.039 | 0.48 | 1.12 | 0.26 | 0.19 | 0.18 | 0.63 | 0.2 | 0.21 | 0.18 | 2.5 | 0.26 | 0.25 | 0.25 | 0.52 | 0.13 | 0.23 | 0.24 | 0.34 | 0.067 | 0.23 | 0.25 | 0.32 | 0.22 | 0.2 | 0.21 | 0.28 | 0.19 | 0.14 | 0.15 | 0.2 | 0.16 | 0.17 | 0.087 |
EBITDA
| 110.381 | 125.772 | 202.947 | 162.373 | 108.599 | 114.97 | 49.503 | 135.003 | 109.027 | 104.656 | 84.926 | 115.019 | 112.09 | 139.75 | 85.31 | -154.423 | 96.417 | 73.707 | 137.069 | 149.34 | 147.805 | 149.116 | 130.779 | 155.622 | 143.132 | 129.359 | 115.882 | 153.706 | 150.613 | 152.748 | 134.168 | 166.105 | 146.842 | 176.333 | 148.518 | 212.675 | 207.897 | 189.692 | 199.636 | 1,693.313 | 176.238 | 149.471 | 154.882 | 134.342 | 191.528 | 234.864 | 163.252 | 361.625 | 163.123 | 126.767 | 173.584 | 332.644 | 131.446 | 131.252 | 120.328 | 162.275 | 79.062 | 114.681 | 92.972 | 290.003 | 133.828 | 140.679 | 150.702 | 273.555 | 147.091 | 150.273 | 121.434 | 153.916 | 112.329 | 102.836 | 106.055 | 134.762 | 120.17 | 117.08 | 129.371 | 137.246 | 116.985 | 111.718 | 149.411 | 94.3 | 121.83 | 114.303 | 77.808 | 86.768 | 98.164 | 24.576 | 23.914 | 77.961 | 64.092 | 20.973 | 49.834 | 60.709 | 53.295 | 50.584 | 51.93 | 61.676 | 50.964 | 50.335 | 49.934 | -203.571 | 146.6 | 140.6 | 138.1 | -156.203 | 132.4 | 108.7 | 104.7 | -117.546 | 90 | 89.7 | 85.5 | -63.12 | 66.7 | 67.5 | 63.2 | 52.6 | 48.6 | 44.6 | 43.6 | 69.1 | 22.9 | 20.5 | 19.8 |
EBITDA Ratio
| 0.501 | 0.58 | 0.445 | 0.558 | 0.014 | 0.475 | 0.219 | 0.592 | 0.523 | 0.531 | 0.383 | 0.494 | 0.525 | 0.647 | 0.475 | -0.393 | 0.444 | 0.618 | 0.604 | 0.654 | 0.642 | 0.628 | 0.599 | 0.713 | 0.669 | 0.583 | 0.561 | 0.701 | 0.661 | 0.629 | 0.592 | 0.668 | 0.612 | 0.636 | 0.58 | 0.663 | 0.648 | 0.642 | 0.66 | 5.04 | 0.667 | 0.622 | 0.591 | 0.526 | 0.699 | 0.911 | 0.644 | 1.265 | 0.681 | 0.647 | 0.727 | 1.671 | 0.657 | 0.686 | 0.698 | 0.835 | 0.64 | 0.646 | 0.511 | 1.521 | 0.668 | 0.645 | 0.615 | 1.674 | 0.663 | 0.694 | 0.576 | 0.836 | 0.502 | 0.477 | 0.501 | 0.663 | 0.5 | 0.529 | 0.608 | 0.612 | 0.591 | 0.599 | 0.987 | 0.566 | 0.949 | 0.887 | 0.629 | 0.628 | 0.62 | 0.538 | 0.636 | 0.643 | 0.631 | 0.625 | 0.65 | 0.651 | 0.643 | 0.631 | 0.668 | 0.673 | 0.662 | 0.66 | 0.663 | -3.001 | 1.638 | 1.635 | 1.64 | -2.009 | 1.697 | 1.657 | 1.673 | -1.741 | 1.804 | 1.689 | 1.686 | -1.534 | 1.732 | 1.744 | 1.732 | 1.759 | 1.793 | 1.791 | 1.824 | 2.495 | 1 | 1 | 1 |