McCormick & Company, Incorporated
NYSE:MKC
78.86 (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 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,679.8 | 1,643.2 | 1,602.7 | 1,752.8 | 1,684.7 | 1,659.2 | 1,565.5 | 1,695.7 | 1,595.6 | 1,536.8 | 1,522.4 | 1,730.3 | 1,549.4 | 1,556.7 | 1,481.5 | 1,557.9 | 1,430.3 | 1,401.1 | 1,212 | 1,484.8 | 1,329.2 | 1,301.9 | 1,231.5 | 1,467.9 | 1,345.3 | 1,327.3 | 1,237.1 | 1,490.9 | 1,185.2 | 1,114.3 | 1,043.7 | 1,227 | 1,091 | 1,063.3 | 1,030.2 | 1,201.9 | 1,059.9 | 1,024.1 | 1,010.4 | 1,173.6 | 1,042.8 | 1,033.4 | 993.4 | 1,170 | 1,016.4 | 1,002.6 | 934.4 | 1,145.8 | 977.7 | 984 | 906.7 | 1,110.7 | 920.4 | 883.7 | 782.8 | 979.4 | 794.6 | 798.3 | 764.5 | 924.6 | 791.7 | 757.3 | 718.5 | 906.9 | 781.6 | 764.1 | 723.95 | 860.119 | 716.227 | 687.214 | 652.639 | 803.698 | 663.095 | 639.906 | 609.701 | 737.074 | 622.731 | 628.571 | 603.623 | 744.131 | 613.544 | 596.164 | 572.362 | 698.627 | 557.612 | 596.125 | 555.147 | 703.463 | 545.011 | 552.62 | 518.906 | 701.946 | 570.71 | 567.14 | 533.504 | 679.507 | 495.866 | 485.724 | 462.403 | 620.4 | 476.8 | 468.2 | 441.5 | 585.7 | 444.8 | 435.5 | 415.2 | 557 | 422.9 | 413.7 | 407.4 | 537.4 | 405.5 | 435.7 | 431.8 | 556.3 | 432 | 445 | 425.4 | 508.6 | 422.2 | 396.3 | 367.7 | 460.8 | 394.9 | 361.3 | 339.6 | 452.2 | 360.3 | 336.6 | 322.3 | 429.9 | 341.8 | 332.6 | 323.6 | 399.2 | 321.5 | 301.7 | 300.5 | 361.6 | 314.9 | 291.7 | 277.9 | 349.3 | 285.3 | 277.2 | 272.1 | 324.5 | 261.2 | 260.8 | 232 | 293.8 | 235.2 | 223.5 | 223.2 | 267.2 | 205.7 |
Cost of Revenue
| 1,029.9 | 1,023.8 | 1,004.7 | 1,051.5 | 1,061.9 | 1,043.7 | 1,002.6 | 1,071.3 | 1,028.9 | 1,013.8 | 962 | 1,027.4 | 949.8 | 942.1 | 904 | 897.2 | 840 | 821.6 | 742.1 | 854.8 | 789.3 | 793.4 | 764.6 | 862.9 | 750.4 | 752.1 | 717.1 | 822.7 | 700.8 | 669.7 | 630.7 | 687 | 637.1 | 630.5 | 625.2 | 680.2 | 638 | 620.1 | 620.7 | 667.5 | 622.7 | 620.9 | 601.9 | 667.8 | 608.8 | 608.2 | 572.7 | 663.4 | 586 | 595.6 | 551.4 | 631.6 | 555.9 | 533 | 454.6 | 533.4 | 459.8 | 471.6 | 454.3 | 502.9 | 472.7 | 455.1 | 434.3 | 510.8 | 473.2 | 466.2 | 438.2 | 488.8 | 431.898 | 415.414 | 388.287 | 448.025 | 393.818 | 389.342 | 370.616 | 413.325 | 379.394 | 387.225 | 375.455 | 429.002 | 374.385 | 364.238 | 350.676 | 396.413 | 345.131 | 382.75 | 355.307 | 414.696 | 355.124 | 359.925 | 333.655 | 388.599 | 341.765 | 345.627 | 325.009 | 363.329 | 308.635 | 301.329 | 284.107 | 355.1 | 299 | 295.5 | 282.6 | 342.3 | 285 | 281.1 | 269 | 326.1 | 271.5 | 267.5 | 257.9 | 307.3 | 254 | 284.9 | 272.7 | 327.9 | 274.4 | 278.1 | 267.5 | 294.9 | 247.2 | 240.2 | 221.9 | 254.9 | 226.9 | 216.4 | 204.7 | 249.2 | 208.4 | 198 | 188.6 | 236.2 | 205.1 | 205.7 | 199 | 225.6 | 196.7 | 190.8 | 188.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 649.9 | 619.4 | 598 | 701.3 | 622.8 | 615.5 | 562.9 | 624.4 | 566.7 | 523 | 560.4 | 702.9 | 599.6 | 614.6 | 577.5 | 660.7 | 590.3 | 579.5 | 469.9 | 630 | 539.9 | 508.5 | 466.9 | 605 | 594.9 | 575.2 | 520 | 668.2 | 484.4 | 444.6 | 413 | 540 | 453.9 | 432.8 | 405 | 521.7 | 421.9 | 404 | 389.7 | 506.1 | 420.1 | 412.5 | 391.5 | 502.2 | 407.6 | 394.4 | 361.7 | 482.4 | 391.7 | 388.4 | 355.3 | 479.1 | 364.5 | 350.7 | 328.2 | 446 | 334.8 | 326.7 | 310.2 | 421.7 | 319 | 302.2 | 284.2 | 396.1 | 308.4 | 297.9 | 285.75 | 371.319 | 284.329 | 271.8 | 264.352 | 355.673 | 269.277 | 250.564 | 239.085 | 323.749 | 243.337 | 241.346 | 228.168 | 315.129 | 239.159 | 231.926 | 221.686 | 302.214 | 212.481 | 213.375 | 199.84 | 288.767 | 189.887 | 192.695 | 185.251 | 313.347 | 228.945 | 221.513 | 208.495 | 316.178 | 187.231 | 184.395 | 178.296 | 265.3 | 177.8 | 172.7 | 158.9 | 243.4 | 159.8 | 154.4 | 146.2 | 230.9 | 151.4 | 146.2 | 149.5 | 230.1 | 151.5 | 150.8 | 159.1 | 228.4 | 157.6 | 166.9 | 157.9 | 213.7 | 175 | 156.1 | 145.8 | 205.9 | 168 | 144.9 | 134.9 | 203 | 151.9 | 138.6 | 133.7 | 193.7 | 136.7 | 126.9 | 124.6 | 173.6 | 124.8 | 110.9 | 112 | 361.6 | 314.9 | 291.7 | 277.9 | 349.3 | 285.3 | 277.2 | 272.1 | 324.5 | 261.2 | 260.8 | 232 | 293.8 | 235.2 | 223.5 | 223.2 | 267.2 | 205.7 |
Gross Profit Ratio
| 0.387 | 0.377 | 0.373 | 0.4 | 0.37 | 0.371 | 0.36 | 0.368 | 0.355 | 0.34 | 0.368 | 0.406 | 0.387 | 0.395 | 0.39 | 0.424 | 0.413 | 0.414 | 0.388 | 0.424 | 0.406 | 0.391 | 0.379 | 0.412 | 0.442 | 0.433 | 0.42 | 0.448 | 0.409 | 0.399 | 0.396 | 0.44 | 0.416 | 0.407 | 0.393 | 0.434 | 0.398 | 0.394 | 0.386 | 0.431 | 0.403 | 0.399 | 0.394 | 0.429 | 0.401 | 0.393 | 0.387 | 0.421 | 0.401 | 0.395 | 0.392 | 0.431 | 0.396 | 0.397 | 0.419 | 0.455 | 0.421 | 0.409 | 0.406 | 0.456 | 0.403 | 0.399 | 0.396 | 0.437 | 0.395 | 0.39 | 0.395 | 0.432 | 0.397 | 0.396 | 0.405 | 0.443 | 0.406 | 0.392 | 0.392 | 0.439 | 0.391 | 0.384 | 0.378 | 0.423 | 0.39 | 0.389 | 0.387 | 0.433 | 0.381 | 0.358 | 0.36 | 0.41 | 0.348 | 0.349 | 0.357 | 0.446 | 0.401 | 0.391 | 0.391 | 0.465 | 0.378 | 0.38 | 0.386 | 0.428 | 0.373 | 0.369 | 0.36 | 0.416 | 0.359 | 0.355 | 0.352 | 0.415 | 0.358 | 0.353 | 0.367 | 0.428 | 0.374 | 0.346 | 0.368 | 0.411 | 0.365 | 0.375 | 0.371 | 0.42 | 0.414 | 0.394 | 0.397 | 0.447 | 0.425 | 0.401 | 0.397 | 0.449 | 0.422 | 0.412 | 0.415 | 0.451 | 0.4 | 0.382 | 0.385 | 0.435 | 0.388 | 0.368 | 0.373 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 94.9 | 0 | 0 | 0 | 87.5 | 0 | 0 | 0 | 87.3 | 0 | 0 | 0 | 68.6 | 0 | 0 | 0 | 67.3 | 0 | 0 | 0 | 69.4 | 0 | 0 | 0 | 66.1 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 60.8 | 0 | 0 | 0 | 62 | 0 | 0 | 0 | 61.3 | 0 | 0 | 0 | 57.8 | 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 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 150.9 | 369 | 0 | 0 | 106.1 | 325.7 | 0 | 0 | 161.1 | 0 | 0 | 321.3 | 370.5 | 0 | 0 | 274.7 | 326.9 | 278.7 | 293.3 | 267.9 | 383.8 | 353 | 367.3 | 325.4 | 375.8 | 286.5 | 307.3 | 275.2 | 315 | 281.8 | 303.9 | 274.3 | 307.1 | 271.5 | 281.2 | 267.6 | 303.8 | 260.5 | 290.8 | 266.9 | 303.1 | 259.2 | 278.4 | 249.7 | 282.1 | 247.5 | 267.1 | 242.8 | 287.1 | 236.1 | 241.4 | 217.6 | 260.6 | 208.8 | 229.2 | 209.4 | 238.3 | 201.5 | 212.9 | 193.9 | 231 | 212.9 | 222 | 204.725 | 225.213 | 192.596 | 198.452 | 190.637 | 216.048 | 187.576 | 187.347 | 181.628 | 177.689 | 164.437 | 170.864 | 168.91 | 183.852 | 164.963 | 168.652 | 160.233 | 177.274 | 148.403 | 152.152 | 140.88 | 172.815 | 129.765 | 135.534 | 132.786 | 211.895 | 172.506 | 171.943 | 163.556 | 204.56 | 120.403 | 127.799 | 125.938 | 167.3 | 120.3 | 122.1 | 112.7 | 143.2 | 107.3 | 110.2 | 103.1 | 141.1 | 106.2 | 105.7 | 108 | 140.5 | 103.2 | 105.6 | 117.9 | 136.7 | 99.9 | 111.6 | 97.9 | 121.3 | 107.6 | 104 | 96.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 247.1 | 0 | 0 | 0 | 240.4 | 2.4 | 0 | 0 | 237.8 | 0 | 0 | 0 | 230.3 | 0 | 0 | 0 | 214.6 | 0 | 0 | 0 | -73.1 | 0 | 0 | 0 | 387.3 | 0 | 0 | 0 | 349.4 | 0 | 0 | 0 | 336.4 | 0 | 0 | 0 | 326.9 | 0 | 0 | 0 | 304.7 | 0 | 0 | 0 | 0.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 361.5 | 383.7 | 361.6 | 398 | 369 | 380.5 | 336.1 | 346.5 | 328.1 | 349.2 | 333.3 | 398.9 | 327.3 | 356.6 | 321.3 | 370.5 | 317.2 | 319.2 | 274.7 | 326.9 | 278.7 | 293.3 | 267.9 | 310.7 | 353 | 367.3 | 325.4 | 375.8 | 286.5 | 307.3 | 275.2 | 315 | 281.8 | 303.9 | 274.3 | 307.1 | 271.5 | 281.2 | 267.6 | 303.8 | 260.5 | 290.8 | 266.9 | 303.1 | 259.2 | 278.4 | 249.7 | 282.2 | 247.5 | 267.1 | 242.8 | 287.1 | 236.1 | 241.4 | 217.6 | 260.6 | 208.8 | 229.2 | 209.4 | 238.3 | 201.5 | 212.9 | 193.9 | 231 | 212.9 | 222 | 204.725 | 225.213 | 192.596 | 198.452 | 190.637 | 216.048 | 187.576 | 187.347 | 181.628 | 177.689 | 164.437 | 170.864 | 168.91 | 183.852 | 164.963 | 168.652 | 160.233 | 177.274 | 148.403 | 152.152 | 140.88 | 172.815 | 129.765 | 135.534 | 132.786 | 211.895 | 172.506 | 171.943 | 163.556 | 204.56 | 120.403 | 127.799 | 125.938 | 167.3 | 120.3 | 122.1 | 112.7 | 143.2 | 107.3 | 110.2 | 103.1 | 141.1 | 106.2 | 105.7 | 108 | 140.5 | 103.2 | 105.6 | 117.9 | 136.7 | 99.9 | 111.6 | 97.9 | 121.3 | 107.6 | 104 | 96.5 | 125 | 106.5 | 99.4 | 91.8 | 129.4 | 98.7 | 95.8 | 92.9 | 127.7 | 89.5 | 91 | 87.6 | 115.5 | 80.6 | 80.5 | 81.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 13.2 | 12.4 | 11.1 | 12.2 | -5 | 12.5 | 11.1 | 2.3 | 23 | 6.3 | 6.2 | -4 | 3.5 | 3.9 | 3.5 | 2.2 | 3.9 | 3.1 | 5.5 | 3.5 | -0.8 | -0.8 | 6.1 | 8.9 | -1.6 | 1.5 | -0.7 | -8.2 | 1.2 | -3.5 | -3.5 | -3.7 | -4.1 | -3.2 | -0.5 | -1.9 | -11.5 | -18.4 | -28.2 | -2.6 | -2 | 0.3 | 0.2 | -24.5 | 0.3 | 0.8 | 0.6 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.519 | 33.164 | 10.57 | 0 | -0.67 | 1.3 | 3.684 | 0.195 | -6.448 | 0.069 | 3.558 | 1.349 | 1.242 | 0.078 | 3.056 | 2.918 | 1.659 | 0.367 | 10.8 | 0 | 0 | 0 | 18.547 | 14.376 | 13.913 | 14.464 | 15.4 | 13.5 | 14.9 | 13.6 | 15.2 | 13.5 | 13.1 | 13 | 11.9 | 12.8 | 11.8 | 12.8 | 15.7 | 15.1 | 16.9 | 16.1 | 18 | 14 | 15.6 | 16.1 | 18 | 16.9 | 14.5 | 13.1 | 13.2 | 12.8 | 12.5 | 12 | 12.2 | 10.5 | 10.5 | 10.1 | 11 | 10.5 | 9.7 | 9.3 | 9.7 | 8.9 | 9.3 | 8.7 | -1,144.1 | 0 | 0 | 0 | -1,105.6 | 0 | 0 | 0 | -1,015.4 | 0 | 0 | 0 | -908.8 | 0 | 0 | 0 | -812.4 | 0 |
Operating Expenses
| 361.5 | 383.7 | 361.6 | 398 | 369 | 380.5 | 336.1 | 346.5 | 328.1 | 349.2 | 333.3 | 398.9 | 327.3 | 356.6 | 321.3 | 370.5 | 317.2 | 319.2 | 274.7 | 326.9 | 278.7 | 293.3 | 267.9 | 310.7 | 353 | 367.3 | 325.4 | 375.8 | 286.5 | 307.3 | 275.2 | 315 | 281.8 | 303.9 | 274.3 | 307.1 | 271.5 | 281.2 | 267.6 | 303.8 | 260.5 | 290.8 | 266.9 | 303.1 | 259.2 | 278.4 | 249.7 | 282.2 | 247.5 | 267.1 | 242.8 | 287.1 | 236.1 | 241.4 | 217.6 | 260.6 | 208.8 | 229.2 | 209.4 | 238.3 | 201.5 | 212.9 | 193.9 | 260 | 212.9 | 222 | 204.725 | 225.213 | 192.596 | 198.452 | 190.637 | 216.048 | 187.576 | 195.866 | 214.792 | 188.259 | 164.437 | 170.194 | 170.21 | 187.536 | 165.158 | 162.204 | 160.302 | 180.832 | 149.752 | 153.394 | 140.958 | 175.871 | 132.683 | 137.193 | 133.153 | 222.695 | 172.506 | 171.943 | 163.556 | 223.107 | 134.779 | 141.712 | 140.402 | 182.7 | 133.8 | 137 | 126.3 | 158.4 | 120.8 | 123.3 | 116.1 | 153 | 119 | 117.5 | 120.8 | 156.2 | 118.3 | 122.5 | 134 | 154.7 | 113.9 | 127.2 | 114 | 139.3 | 124.5 | 118.5 | 109.6 | 138.2 | 119.3 | 111.9 | 103.8 | 141.6 | 109.2 | 106.3 | 103 | 138.7 | 100 | 100.7 | 96.9 | 125.2 | 89.5 | 89.8 | 89.8 | -1,144.1 | 0 | 0 | 0 | -1,105.6 | 0 | 0 | 0 | -1,015.4 | 0 | 0 | 0 | -908.8 | 0 | 0 | 0 | -812.4 | 0 |
Operating Income
| 286.5 | 235.7 | 236.4 | 297.2 | 245 | 221.8 | 199 | 264.3 | 235.2 | 157.2 | 206.9 | 276.2 | 265.2 | 237.4 | 236.3 | 274.9 | 273 | 257.4 | 194.2 | 299.2 | 253.5 | 208.1 | 196.9 | 291.5 | 233 | 191.7 | 183.7 | 266.9 | 168.7 | 132.6 | 134.2 | 219.1 | 167.8 | 125 | 129.1 | 212.2 | 138.7 | 103.8 | 93.7 | 199.4 | 157.3 | 121.7 | 124.6 | 174.1 | 148.4 | 116 | 112 | 200.2 | 144.2 | 121.3 | 112.5 | 192 | 128.4 | 109.3 | 110.6 | 185.4 | 126 | 97.5 | 100.8 | 177.9 | 116.6 | 82.5 | 89.8 | 125.7 | 92.9 | 80.5 | 77.389 | 132.054 | 88.888 | 66.908 | 66.351 | 126.443 | 64.166 | 54.698 | 24.293 | 135.49 | 78.9 | 71.152 | 57.958 | 127.593 | 74.001 | 69.722 | 61.384 | 121.382 | 62.729 | 59.981 | 58.882 | 112.896 | 57.204 | 55.502 | 52.098 | 89.652 | 56.439 | 49.57 | 44.939 | 93.071 | 52.452 | 42.683 | 37.894 | 82.6 | 44 | 35.7 | 32.6 | 85 | 39 | 31.1 | 30.1 | 77.9 | 32.4 | 28.7 | 28.7 | 73.9 | 33.2 | 28.3 | 25.1 | 73.7 | 43.7 | 39.7 | 43.9 | 74.4 | 50.5 | 37.6 | 36.2 | 67.7 | 48.7 | 33 | 31.1 | 61.4 | 42.7 | 32.3 | 30.7 | 55 | 36.7 | 26.2 | 27.7 | 48.4 | 35.3 | 21.1 | 22.2 | -782.5 | 314.9 | 291.7 | 277.9 | -756.3 | 285.3 | 277.2 | 272.1 | -690.9 | 261.2 | 260.8 | 232 | -615 | 235.2 | 223.5 | 223.2 | -545.2 | 205.7 |
Operating Income Ratio
| 0.171 | 0.143 | 0.148 | 0.17 | 0.145 | 0.134 | 0.127 | 0.156 | 0.147 | 0.102 | 0.136 | 0.16 | 0.171 | 0.153 | 0.16 | 0.176 | 0.191 | 0.184 | 0.16 | 0.202 | 0.191 | 0.16 | 0.16 | 0.199 | 0.173 | 0.144 | 0.148 | 0.179 | 0.142 | 0.119 | 0.129 | 0.179 | 0.154 | 0.118 | 0.125 | 0.177 | 0.131 | 0.101 | 0.093 | 0.17 | 0.151 | 0.118 | 0.125 | 0.149 | 0.146 | 0.116 | 0.12 | 0.175 | 0.147 | 0.123 | 0.124 | 0.173 | 0.14 | 0.124 | 0.141 | 0.189 | 0.159 | 0.122 | 0.132 | 0.192 | 0.147 | 0.109 | 0.125 | 0.139 | 0.119 | 0.105 | 0.107 | 0.154 | 0.124 | 0.097 | 0.102 | 0.157 | 0.097 | 0.085 | 0.04 | 0.184 | 0.127 | 0.113 | 0.096 | 0.171 | 0.121 | 0.117 | 0.107 | 0.174 | 0.112 | 0.101 | 0.106 | 0.16 | 0.105 | 0.1 | 0.1 | 0.128 | 0.099 | 0.087 | 0.084 | 0.137 | 0.106 | 0.088 | 0.082 | 0.133 | 0.092 | 0.076 | 0.074 | 0.145 | 0.088 | 0.071 | 0.072 | 0.14 | 0.077 | 0.069 | 0.07 | 0.138 | 0.082 | 0.065 | 0.058 | 0.132 | 0.101 | 0.089 | 0.103 | 0.146 | 0.12 | 0.095 | 0.098 | 0.147 | 0.123 | 0.091 | 0.092 | 0.136 | 0.119 | 0.096 | 0.095 | 0.128 | 0.107 | 0.079 | 0.086 | 0.121 | 0.11 | 0.07 | 0.074 | -2.164 | 1 | 1 | 1 | -2.165 | 1 | 1 | 1 | -2.129 | 1 | 1 | 1 | -2.093 | 1 | 1 | 1 | -2.04 | 1 |
Total Other Income Expenses Net
| 11.3 | -42.1 | -42.1 | -3.1 | -11.1 | -39.7 | -39.5 | -36 | 39.5 | -27.4 | -26.9 | -31.8 | -3.6 | -16.7 | -15.3 | -10.2 | 3.8 | 0.2 | 4.5 | 3.5 | -0.8 | -0.8 | 4 | 8.5 | -7.2 | -14.7 | -9.4 | -24.5 | -28 | -3.5 | -3.5 | -3.7 | -4.1 | -3.2 | -0.5 | -1.9 | -11.5 | -18.4 | -28.2 | -2.6 | -2 | 0.3 | 0.2 | -24.5 | 0.3 | 0.8 | 0.6 | 0.7 | 0.9 | -0.1 | 0.9 | -0.1 | 1.1 | 0.9 | 0.5 | 1.2 | 0.5 | -12.3 | 0.6 | -4.9 | -0.6 | -5.6 | 3.2 | -52.8 | 12.7 | 12.1 | 5.093 | -6.515 | 4.196 | 0.255 | 0.762 | -7.605 | -10.806 | 24.549 | -24.737 | -3.843 | 5.058 | 4.375 | 4.21 | 3.491 | 3.559 | 8.809 | 3.34 | 8.897 | 3.755 | 7.209 | 3.41 | 4.815 | 1.842 | 2.085 | 6.358 | -2.769 | 6.009 | 3.108 | 7.052 | 22.746 | -1.38 | 1.481 | 4.118 | 7 | 2.6 | -11.4 | 2.8 | 2.2 | 3 | 2.4 | 2.8 | 5.7 | 7.1 | 3.1 | 2.9 | 4.7 | -56.5 | 0.3 | 1.5 | 2.8 | 0.3 | -0.8 | 1 | -76 | 0.8 | 1.2 | 1 | 3.4 | 1.4 | -0.2 | 0.5 | -1.6 | 0.3 | 3.1 | 0.2 | -1.5 | 1.5 | 3.1 | 2.5 | 0.9 | 0.1 | 8.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 246.2 | 193.6 | 194.3 | 257.7 | 199.4 | 182.1 | 159.5 | 228.3 | 274.7 | 129.8 | 180 | 248.2 | 234.8 | 205.7 | 207.1 | 247.6 | 243.4 | 226.1 | 164.4 | 268.1 | 219.1 | 172 | 160 | 258.9 | 190 | 149 | 143.4 | 223.1 | 133 | 118.9 | 119.8 | 207 | 153.9 | 112 | 116.3 | 198.9 | 125.3 | 91.4 | 80.6 | 187.3 | 145.2 | 109.5 | 112.4 | 162.7 | 134.7 | 103.3 | 98.7 | 187 | 131.9 | 107.3 | 99.9 | 178.3 | 116.4 | 97.9 | 98.9 | 174.3 | 114.1 | 85.2 | 89.1 | 165.9 | 104.1 | 70.7 | 75.9 | 110.9 | 90.1 | 70.8 | 65.932 | 118.662 | 75.494 | 53.903 | 54.341 | 114.077 | 52.196 | 44.149 | 12.577 | 122.808 | 66.851 | 59.113 | 46.928 | 117.303 | 63.975 | 60.563 | 51.96 | 117.781 | 53.405 | 55.276 | 49.007 | 101.756 | 46.975 | 43.987 | 42.082 | 77.952 | 45.11 | 35.713 | 31.625 | 100.925 | 41.983 | 35.851 | 34.606 | 81.7 | 38.3 | 16.1 | 27.4 | 77.6 | 32.4 | 24.1 | 24.5 | 74.2 | 30.1 | 22.7 | 23.1 | 69.6 | -31.5 | 16.5 | 14.4 | 63 | 30 | 24.8 | 31.3 | -13.4 | 41.4 | 29.8 | 29.1 | 63 | 42.3 | 24.9 | 24.4 | 52.6 | 35.1 | 26.8 | 23.8 | 46.3 | 32 | 22.2 | 23.3 | 40.6 | 28.4 | 22.9 | 16.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.147 | 0.118 | 0.121 | 0.147 | 0.118 | 0.11 | 0.102 | 0.135 | 0.172 | 0.084 | 0.118 | 0.143 | 0.152 | 0.132 | 0.14 | 0.159 | 0.17 | 0.161 | 0.136 | 0.181 | 0.165 | 0.132 | 0.13 | 0.176 | 0.141 | 0.112 | 0.116 | 0.15 | 0.112 | 0.107 | 0.115 | 0.169 | 0.141 | 0.105 | 0.113 | 0.165 | 0.118 | 0.089 | 0.08 | 0.16 | 0.139 | 0.106 | 0.113 | 0.139 | 0.133 | 0.103 | 0.106 | 0.163 | 0.135 | 0.109 | 0.11 | 0.161 | 0.126 | 0.111 | 0.126 | 0.178 | 0.144 | 0.107 | 0.117 | 0.179 | 0.131 | 0.093 | 0.106 | 0.122 | 0.115 | 0.093 | 0.091 | 0.138 | 0.105 | 0.078 | 0.083 | 0.142 | 0.079 | 0.069 | 0.021 | 0.167 | 0.107 | 0.094 | 0.078 | 0.158 | 0.104 | 0.102 | 0.091 | 0.169 | 0.096 | 0.093 | 0.088 | 0.145 | 0.086 | 0.08 | 0.081 | 0.111 | 0.079 | 0.063 | 0.059 | 0.149 | 0.085 | 0.074 | 0.075 | 0.132 | 0.08 | 0.034 | 0.062 | 0.132 | 0.073 | 0.055 | 0.059 | 0.133 | 0.071 | 0.055 | 0.057 | 0.13 | -0.078 | 0.038 | 0.033 | 0.113 | 0.069 | 0.056 | 0.074 | -0.026 | 0.098 | 0.075 | 0.079 | 0.137 | 0.107 | 0.069 | 0.072 | 0.116 | 0.097 | 0.08 | 0.074 | 0.108 | 0.094 | 0.067 | 0.072 | 0.102 | 0.088 | 0.076 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 41 | 26.2 | 49.6 | 57.1 | 42.7 | 40.3 | 34.4 | 53.2 | 59.3 | 21.7 | 34.4 | 57.2 | 31.5 | 45.4 | 58.6 | 57.5 | 46.9 | 40.4 | 30.1 | 66.4 | 36.8 | 32.1 | 22.1 | 55.8 | 24.9 | 33.1 | -271.1 | 57.7 | 33 | 27.3 | 33.3 | 61.5 | 34.3 | 25.9 | 31.3 | 59.4 | 37.4 | 14.5 | 20 | 48.6 | 31.1 | 31.2 | 35 | 39.6 | 35.3 | 30.6 | 28.1 | 46.1 | 33 | 30.8 | 30 | 51.1 | 31.2 | 30.4 | 30 | 46.6 | 18.3 | 25.7 | 27.5 | 55.8 | 32.1 | 23.8 | 21.4 | 32.1 | 26.8 | 21.8 | 19.873 | 36.256 | 23.2 | 16.755 | 15.989 | 33.961 | 13.647 | 13.068 | 4.025 | 40.164 | 22.603 | 18.916 | 15.017 | 34.462 | 19.769 | 18.713 | 16.056 | 36.412 | 17.098 | 16.845 | 15.34 | 31.873 | 15.387 | 13.794 | 13.246 | 25.68 | 14.931 | 11.821 | 10.468 | 29.812 | 14.95 | 11.649 | 10.189 | 27.7 | 12.9 | 10.3 | 9.2 | 27.6 | 10.9 | 8 | 8.3 | 26 | 10.9 | 7.9 | 7.9 | 23.7 | -9.9 | 5.5 | 5 | 22.8 | 10.1 | 8.8 | 12 | -2.7 | 15 | 10.7 | 10.8 | 24.1 | 17.4 | 9.6 | 9.4 | 20.1 | 13.5 | 10.3 | 9.1 | 16.3 | 11.2 | 7.3 | 8.1 | 15.1 | 10.5 | 6.8 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 223.1 | 184.2 | 166 | 219.3 | 170.1 | 152.1 | 139.1 | 185.7 | 222.9 | 118.5 | 154.9 | 197.4 | 212.4 | 183.7 | 161.8 | 200.7 | 206.1 | 195.9 | 144.7 | 213.4 | 191.9 | 149.4 | 148 | 214 | 173.5 | 123.3 | 422.6 | 175.7 | 108.2 | 100 | 93.5 | 157.4 | 127.7 | 93.8 | 93.4 | 149.2 | 97.6 | 84.3 | 70.5 | 148 | 122.9 | 84.5 | 82.5 | 130 | 104.4 | 78.6 | 76 | 148.5 | 104.4 | 80.4 | 74.5 | 131.7 | 92 | 73.6 | 76.8 | 133.7 | 102.4 | 66.2 | 67.9 | 116.3 | 75.1 | 50.7 | 57.7 | 82.4 | 68.6 | 53.3 | 51.423 | 87.598 | 56.848 | 41.425 | 44.228 | 83.1 | 43.068 | 61.644 | 14.388 | 88.101 | 47.97 | 42.794 | 36.035 | 87.345 | 46.196 | 42.853 | 38.106 | 84.396 | 51.306 | 39.959 | 35.139 | 77.169 | 35.177 | 33.613 | 33.841 | 59.066 | 34.312 | 26.636 | 26.586 | 57.616 | 31.265 | 24.202 | 24.417 | 54 | 25.4 | 5.8 | 18.2 | 50 | 21.5 | 16.1 | 16.2 | 48.2 | 20.2 | 14.8 | 15.2 | 45.9 | -24.3 | 11 | 9.4 | 42.3 | 19.9 | 16 | 19.3 | -2.8 | 26.4 | 19.1 | 18.3 | 12.3 | 24.9 | 18.1 | 17.8 | 35 | 24 | 18.9 | 17.4 | 30 | 20.8 | 14.9 | 15.2 | 25.5 | 17.9 | 16.1 | 9.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.133 | 0.112 | 0.104 | 0.125 | 0.101 | 0.092 | 0.089 | 0.11 | 0.14 | 0.077 | 0.102 | 0.114 | 0.137 | 0.118 | 0.109 | 0.129 | 0.144 | 0.14 | 0.119 | 0.144 | 0.144 | 0.115 | 0.12 | 0.146 | 0.129 | 0.093 | 0.342 | 0.118 | 0.091 | 0.09 | 0.09 | 0.128 | 0.117 | 0.088 | 0.091 | 0.124 | 0.092 | 0.082 | 0.07 | 0.126 | 0.118 | 0.082 | 0.083 | 0.111 | 0.103 | 0.078 | 0.081 | 0.13 | 0.107 | 0.082 | 0.082 | 0.119 | 0.1 | 0.083 | 0.098 | 0.137 | 0.129 | 0.083 | 0.089 | 0.126 | 0.095 | 0.067 | 0.08 | 0.091 | 0.088 | 0.07 | 0.071 | 0.102 | 0.079 | 0.06 | 0.068 | 0.103 | 0.065 | 0.096 | 0.024 | 0.12 | 0.077 | 0.068 | 0.06 | 0.117 | 0.075 | 0.072 | 0.067 | 0.121 | 0.092 | 0.067 | 0.063 | 0.11 | 0.065 | 0.061 | 0.065 | 0.084 | 0.06 | 0.047 | 0.05 | 0.085 | 0.063 | 0.05 | 0.053 | 0.087 | 0.053 | 0.012 | 0.041 | 0.085 | 0.048 | 0.037 | 0.039 | 0.087 | 0.048 | 0.036 | 0.037 | 0.085 | -0.06 | 0.025 | 0.022 | 0.076 | 0.046 | 0.036 | 0.045 | -0.006 | 0.063 | 0.048 | 0.05 | 0.027 | 0.063 | 0.05 | 0.052 | 0.077 | 0.067 | 0.056 | 0.054 | 0.07 | 0.061 | 0.045 | 0.047 | 0.064 | 0.056 | 0.053 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.83 | 0.69 | 0.62 | 0.82 | 0.63 | 0.57 | 0.52 | 0.69 | 0.83 | 0.44 | 0.57 | 0.74 | 0.79 | 0.69 | 0.61 | 0.75 | 0.77 | 0.74 | 0.54 | 0.8 | 0.72 | 0.56 | 0.56 | 0.81 | 0.66 | 0.47 | 1.61 | 0.67 | 0.43 | 0.4 | 0.37 | 0.63 | 0.51 | 0.37 | 0.37 | 0.58 | 0.38 | 0.33 | 0.27 | 0.57 | 0.47 | 0.32 | 0.31 | 0.5 | 0.4 | 0.3 | 0.29 | 0.56 | 0.39 | 0.3 | 0.28 | 0.5 | 0.35 | 0.28 | 0.29 | 0.5 | 0.38 | 0.25 | 0.26 | 0.44 | 0.29 | 0.19 | 0.22 | 0.32 | 0.27 | 0.21 | 0.2 | 0.34 | 0.22 | 0.16 | 0.17 | 0.32 | 0.16 | 0.23 | 0.054 | 0.33 | 0.18 | 0.16 | 0.13 | 0.32 | 0.17 | 0.16 | 0.14 | 0.31 | 0.18 | 0.14 | 0.13 | 0.27 | 0.13 | 0.12 | 0.12 | 0.21 | 0.13 | 0.098 | 0.098 | 0.21 | 0.12 | 0.088 | 0.044 | 0.19 | 0.09 | 0.02 | 0.064 | 0.17 | 0.074 | 0.055 | 0.055 | 0.16 | 0.068 | 0.049 | 0.05 | 0.15 | -0.076 | 0.034 | 0.029 | 0.13 | 0.061 | 0.049 | 0.059 | -0.009 | 0.081 | 0.059 | 0.056 | 0.038 | 0.077 | 0.056 | 0.055 | 0.11 | 0.075 | 0.059 | 0.054 | 0.094 | 0.065 | 0.047 | 0.048 | 0.079 | 0.056 | 0.048 | 0.03 | 0.58 | 0.006 | 0.003 | 0.003 | 0.085 | 0.004 | 0.001 | 0.001 | 0.08 | 0.001 | 0.001 | 0.001 | 0.09 | 0.001 | 0.001 | 0.001 | 0.085 | 0.001 |
EPS Diluted
| 0.83 | 0.68 | 0.62 | 0.81 | 0.63 | 0.56 | 0.52 | 0.69 | 0.82 | 0.44 | 0.57 | 0.73 | 0.79 | 0.68 | 0.6 | 0.74 | 0.76 | 0.73 | 0.54 | 0.79 | 0.71 | 0.56 | 0.55 | 0.8 | 0.65 | 0.46 | 1.59 | 0.66 | 0.42 | 0.4 | 0.37 | 0.62 | 0.5 | 0.37 | 0.36 | 0.58 | 0.38 | 0.33 | 0.27 | 0.57 | 0.47 | 0.32 | 0.31 | 0.5 | 0.39 | 0.29 | 0.28 | 0.55 | 0.39 | 0.3 | 0.28 | 0.49 | 0.34 | 0.27 | 0.29 | 0.5 | 0.38 | 0.25 | 0.25 | 0.44 | 0.28 | 0.19 | 0.22 | 0.32 | 0.26 | 0.2 | 0.2 | 0.34 | 0.21 | 0.15 | 0.16 | 0.32 | 0.16 | 0.23 | 0.053 | 0.33 | 0.17 | 0.15 | 0.13 | 0.32 | 0.16 | 0.15 | 0.13 | 0.31 | 0.18 | 0.14 | 0.12 | 0.27 | 0.12 | 0.12 | 0.12 | 0.21 | 0.12 | 0.095 | 0.095 | 0.21 | 0.11 | 0.043 | 0.044 | 0.097 | 0.09 | 0.02 | 0.064 | 0.17 | 0.074 | 0.055 | 0.055 | 0.16 | 0.068 | 0.049 | 0.05 | 0.15 | -0.076 | 0.034 | 0.029 | 0.13 | 0.061 | 0.049 | 0.059 | -0.009 | 0.081 | 0.059 | 0.056 | 0.038 | 0.077 | 0.056 | 0.055 | 0.11 | 0.075 | 0.059 | 0.054 | 0.094 | 0.065 | 0.047 | 0.048 | 0.079 | 0.056 | 0.048 | 0.03 | 0.58 | 0.006 | 0.003 | 0.003 | 0.085 | 0.004 | 0.001 | 0.001 | 0.08 | 0.001 | 0.001 | 0.001 | 0.09 | 0.001 | 0.001 | 0.001 | 0.085 | 0.001 |
EBITDA
| 356.2 | 292.8 | 282.2 | 374.6 | 312 | 296.2 | 285.7 | 338.7 | 316.4 | 229.3 | 282.3 | 356.5 | 323 | 305.7 | 307.8 | 292.4 | 319.4 | 303 | 242.6 | 347.4 | 299.4 | 214.4 | 245.4 | 303.2 | 240.3 | 246.9 | 230.5 | 284.2 | 215.2 | 133.8 | 162.6 | 247.7 | 197.3 | 152.3 | 156.6 | 239.9 | 138.9 | 132 | 118.4 | 199.7 | 182.2 | 148.7 | 151.6 | 203.7 | 173.9 | 116.8 | 138.8 | 226.9 | 170.4 | 146.1 | 138.3 | 217.1 | 153.1 | 134.1 | 134.3 | 210.4 | 150.2 | 120.3 | 123.9 | 208.1 | 117.5 | 116.4 | 110.3 | 194.9 | 108.6 | 89.951 | 103.81 | 179.04 | 113.605 | 98.151 | 99.408 | 176.206 | 118.729 | 51.522 | 67.115 | 159.713 | 92.569 | 84.629 | 71.389 | 142.675 | 89.167 | 79.377 | 74.282 | 130.832 | 68.512 | 72.052 | 73.607 | 127.162 | 70.802 | 70.79 | 60.646 | 111.564 | 68.681 | 65.783 | 55.172 | 88.872 | 68.208 | 55.115 | 48.24 | 91 | 54.9 | 62 | 43.4 | 98 | 49.5 | 41.8 | 40.3 | 84.1 | 38.1 | 37.4 | 38.6 | 84.9 | 104.8 | 44.9 | 39.7 | 88.9 | 57.4 | 56.1 | 59 | 168.4 | 66.6 | 50.9 | 48.3 | 77.5 | 60.1 | 46.2 | 42.6 | 75.2 | 53.1 | 40 | 40.6 | 67.5 | 45.7 | 32.8 | 34.5 | 57.2 | 44.1 | 21.8 | 30.3 | -782.5 | 314.9 | 291.7 | 277.9 | -756.3 | 285.3 | 277.2 | 272.1 | -690.9 | 261.2 | 260.8 | 232 | -615 | 235.2 | 223.5 | 223.2 | -545.2 | 205.7 |
EBITDA Ratio
| 0.212 | 0.178 | 0.176 | 0.214 | 0.185 | 0.179 | 0.182 | 0.2 | 0.198 | 0.149 | 0.185 | 0.206 | 0.208 | 0.196 | 0.208 | 0.188 | 0.223 | 0.216 | 0.2 | 0.234 | 0.225 | 0.165 | 0.199 | 0.207 | 0.179 | 0.186 | 0.186 | 0.191 | 0.182 | 0.12 | 0.156 | 0.202 | 0.181 | 0.143 | 0.152 | 0.2 | 0.131 | 0.129 | 0.117 | 0.17 | 0.175 | 0.144 | 0.153 | 0.174 | 0.171 | 0.116 | 0.149 | 0.198 | 0.174 | 0.148 | 0.153 | 0.195 | 0.166 | 0.152 | 0.172 | 0.215 | 0.189 | 0.151 | 0.162 | 0.225 | 0.148 | 0.154 | 0.154 | 0.215 | 0.139 | 0.118 | 0.143 | 0.208 | 0.159 | 0.143 | 0.152 | 0.219 | 0.179 | 0.081 | 0.11 | 0.217 | 0.149 | 0.135 | 0.118 | 0.192 | 0.145 | 0.133 | 0.13 | 0.187 | 0.123 | 0.121 | 0.133 | 0.181 | 0.13 | 0.128 | 0.117 | 0.159 | 0.12 | 0.116 | 0.103 | 0.131 | 0.138 | 0.113 | 0.104 | 0.147 | 0.115 | 0.132 | 0.098 | 0.167 | 0.111 | 0.096 | 0.097 | 0.151 | 0.09 | 0.09 | 0.095 | 0.158 | 0.258 | 0.103 | 0.092 | 0.16 | 0.133 | 0.126 | 0.139 | 0.331 | 0.158 | 0.128 | 0.131 | 0.168 | 0.152 | 0.128 | 0.125 | 0.166 | 0.147 | 0.119 | 0.126 | 0.157 | 0.134 | 0.099 | 0.107 | 0.143 | 0.137 | 0.072 | 0.101 | -2.164 | 1 | 1 | 1 | -2.165 | 1 | 1 | 1 | -2.129 | 1 | 1 | 1 | -2.093 | 1 | 1 | 1 | -2.04 | 1 |