Markel Corporation
NYSE:MKL
1880.69 (USD) • At close May 8, 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
| 3,326.472 | 3,841.001 | 4,611.264 | 3,701.843 | 4,466.655 | 4,642.519 | 3,375.186 | 4,127.56 | 3,610.461 | 4,105.6 | 3,186.784 | 1,897.274 | 2,655.976 | 3,768.699 | 2,735.322 | 3,479.497 | 2,921.353 | 3,261.114 | 2,843.675 | 3,104.908 | 433.946 | 2,522.263 | 2,086.542 | 2,464.131 | 2,450.624 | 1,084.023 | 2,237.332 | 2,073.171 | 1,553.357 | 1,662.267 | 1,506.148 | 1,481.493 | 1,411.751 | 1,428.625 | 1,431.282 | 1,375.937 | 1,376.182 | 1,420.46 | 1,342.764 | 1,304.605 | 1,302.154 | 1,335.755 | 1,299.286 | 1,258.971 | 1,239.655 | 1,279.785 | 1,191.665 | 1,031.769 | 819.864 | 807.955 | 765.775 | 693.247 | 733.135 | 685.1 | 676.088 | 647.168 | 621.594 | 611.906 | 561.354 | 515.414 | 536.719 | 608.092 | 485.291 | 504.824 | 471.119 | 357.623 | 415.616 | 604.965 | 520.124 | 584.947 | 619.455 | 659.913 | 618.941 | 650.173 | 634.414 | 614.788 | 619.63 | 579.628 | 496.412 | 553.929 | 570.179 | 564.408 | 572.954 | 563.248 | 561.448 | 571.761 | 515.014 | 521.072 | 484.057 | 509.157 | 486.088 | 400.323 | 374.627 | 386.341 | 378.273 | 300.092 | 332.706 | 331.642 | 298.219 | 315.695 | 148.927 | 120.321 | 133 | 132.5 | 138.5 | 112.7 | 105.1 | 108.1 | 100.1 | 108.2 | 110.6 | 101.7 | 98.5 | 99.7 | 90.4 | 83.7 | 93 | 93 | 91.5 | 82.6 | 76.5 | 75.4 | 72.4 | 66.4 | 65.5 | 67.4 | 62 | 54.7 | 50.8 | 55.3 | 53.2 | 49.4 | 71.2 | 50.1 | 58.4 | 59.7 | 56.8 | -19.9 | 34.6 | 31.8 | 30.5 | 27.8 | 25.5 | 23.3 | 20.4 | 19 | 18.1 | 15.9 | 16.3 | 11.9 | 10.2 | 9.9 | 9 | 8.9 | 8.9 | 8.8 | 8.8 | 5.7 | 5.7 |
| Cost of Revenue
| 0 | 0 | 0 | 0 | -536.838 | 44.247 | 47.545 | 44.423 | 44.399 | -7,562.921 | 43.418 | 45.523 | 46.049 | -8,975.633 | 39.268 | 39.729 | 39.553 | -6,223.214 | 44.664 | 37.754 | 37.858 | -6,852.659 | 35.695 | 36.3 | 40.668 | -5,747.93 | 27.795 | 29.641 | 28.823 | -4,318.634 | 18.654 | 18.026 | 16.77 | -4,114.868 | 17.01 | 17.204 | 17.26 | -3,880.576 | 18.914 | 16.949 | 14.64 | -3,740.285 | 13.505 | 13.488 | 13.999 | -2,988.075 | 16.848 | 11.292 | 9.615 | -2,158.645 | 7.959 | 8.315 | 8.804 | -1,920.559 | 6.023 | 5.555 | 6.008 | -1,596.663 | 3.903 | 3.856 | 3.958 | -1,454.536 | 1.179 | 1.178 | 1.179 | 0 | 1.141 | 1.148 | 0.95 | -1,896.164 | 0.597 | 0.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,516.016 | 0 | 1.498 | 2.629 | -1,250.354 | 2.629 | 2.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,326.472 | 3,841.001 | 4,611.264 | 3,701.843 | 5,003.493 | 4,598.272 | 3,327.641 | 4,083.137 | 3,566.062 | 11,668.521 | 3,143.366 | 1,851.751 | 2,609.927 | 12,744.332 | 2,696.054 | 3,439.768 | 2,881.8 | 9,484.328 | 2,799.011 | 3,067.154 | 396.088 | 9,374.922 | 2,050.847 | 2,427.831 | 2,409.956 | 6,831.953 | 2,209.537 | 2,043.53 | 1,524.534 | 5,980.901 | 1,487.494 | 1,463.467 | 1,394.981 | 5,543.493 | 1,414.272 | 1,358.733 | 1,358.922 | 5,301.036 | 1,323.85 | 1,287.656 | 1,287.514 | 5,076.04 | 1,285.781 | 1,245.483 | 1,225.656 | 4,267.86 | 1,174.817 | 1,020.477 | 810.249 | 2,966.6 | 757.816 | 684.932 | 724.331 | 2,605.659 | 670.065 | 641.613 | 615.586 | 2,208.569 | 557.451 | 511.558 | 532.761 | 2,062.628 | 484.112 | 503.646 | 469.94 | 357.623 | 414.475 | 603.817 | 519.174 | 2,481.111 | 618.858 | 659.315 | 618.941 | 650.173 | 634.414 | 614.788 | 619.63 | 579.628 | 496.412 | 553.929 | 570.179 | 564.408 | 572.954 | 563.248 | 561.448 | 2,087.777 | 515.014 | 519.574 | 481.428 | 1,759.511 | 483.459 | 397.694 | 374.627 | 386.341 | 378.273 | 300.092 | 332.706 | 331.642 | 298.219 | 315.695 | 148.927 | 120.321 | 133 | 132.5 | 138.5 | 112.7 | 105.1 | 108.1 | 100.1 | 108.2 | 110.6 | 101.7 | 98.5 | 99.7 | 90.4 | 83.7 | 93 | 93 | 91.5 | 82.6 | 76.5 | 75.4 | 72.4 | 66.4 | 65.5 | 67.4 | 62 | 54.7 | 50.8 | 55.3 | 53.2 | 49.4 | 71.2 | 50.1 | 58.4 | 59.7 | 56.8 | -19.9 | 34.6 | 31.8 | 30.5 | 27.8 | 25.5 | 23.3 | 20.4 | 19 | 18.1 | 15.9 | 16.3 | 11.9 | 10.2 | 9.9 | 9 | 8.9 | 8.9 | 8.8 | 8.8 | 5.7 | 5.7 |
| Gross Profit Ratio
| 1 | 1 | 1 | 1 | 1.12 | 0.99 | 0.986 | 0.989 | 0.988 | 2.842 | 0.986 | 0.976 | 0.983 | 3.382 | 0.986 | 0.989 | 0.986 | 2.908 | 0.984 | 0.988 | 0.913 | 3.717 | 0.983 | 0.985 | 0.983 | 6.302 | 0.988 | 0.986 | 0.981 | 3.598 | 0.988 | 0.988 | 0.988 | 3.88 | 0.988 | 0.987 | 0.987 | 3.732 | 0.986 | 0.987 | 0.989 | 3.8 | 0.99 | 0.989 | 0.989 | 3.335 | 0.986 | 0.989 | 0.988 | 3.672 | 0.99 | 0.988 | 0.988 | 3.803 | 0.991 | 0.991 | 0.99 | 3.609 | 0.993 | 0.993 | 0.993 | 3.392 | 0.998 | 0.998 | 0.997 | 1 | 0.997 | 0.998 | 0.998 | 4.242 | 0.999 | 0.999 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3.651 | 1 | 0.997 | 0.995 | 3.456 | 0.995 | 0.993 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 217.556 | 0 | 0 | 217.556 | 176.919 | 153.358 | 170.796 | 174.606 | 80.618 | 132.024 | 129.854 | 132.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.3 | -2.7 | 6.5 | 0 | 10.2 | 0 | 9.1 | 13.1 | 12.7 | -20 | 13 | 13.1 | 12.7 | 11.1 | 9.2 | 8.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 1.2 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -217.556 | 0 | 0 | 217.556 | 176.919 | 153.358 | 170.796 | 174.606 | 80.618 | 132.024 | 129.854 | 132.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.3 | -2.7 | 6.5 | 0 | 10.2 | 0 | 9.1 | 13.1 | 12.7 | -20 | 13 | 13.1 | 12.7 | 11.2 | 10.4 | 9.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 3,168.721 | 3,245.531 | 3,239.938 | -2,059.288 | -1,843.122 | -1,953.667 | 3,302.376 | -4,697.285 | 2,889.493 | 11,768.321 | 2,993.402 | -1,912.568 | -2,677.556 | 9,602.924 | 2,445.666 | 2,421.501 | 2,154.837 | 8,678.738 | 2,219.343 | 1,889.755 | 2,140.996 | 7,547.605 | 1,770.81 | 1,772.67 | 1,677.658 | 6,801.526 | 1,680.344 | 1,675.732 | 1,470.461 | 5,841.913 | 1,834.282 | 1,240.151 | 1,284.305 | 4,808.11 | 1,278.649 | 1,182.249 | 1,131.005 | 4,509.577 | 1,160.019 | 1,175.031 | 1,033.321 | 4,575.847 | 1,166.157 | 1,174.823 | 1,093.975 | 3,847.336 | 1,068.912 | 957.552 | 678.501 | 2,595.3 | 688.598 | 551.912 | 636.426 | 2,353.502 | 585.273 | 588.556 | 591.181 | 1,856.219 | 451.457 | 467.166 | 456.193 | 1,816.72 | 431.597 | 453.711 | 436.427 | -427.641 | 643.519 | 479.952 | 460.842 | 1,855.047 | 467.909 | 472.151 | -461.337 | 1,900.432 | 473.353 | 467.066 | 492.892 | 1,950.306 | 646.745 | 452.046 | 446.061 | 1,981.793 | 551.057 | 463.488 | 486.397 | 1,858.359 | 525.97 | 419.588 | 418.284 | 1,612.402 | 462.41 | 353.566 | -338.502 | -443.204 | -496.064 | -287.674 | -304.021 | -329.784 | -317.618 | -324.576 | -121.963 | -107.431 | -115.1 | -110.3 | -112.9 | -84.7 | -84.1 | -83.4 | -78.1 | -82.4 | -84.5 | -84 | -81.6 | -92.5 | -77.3 | -71.6 | -80.5 | -75.9 | -76.4 | -69.1 | -65.8 | -67.2 | -64.6 | -58.2 | -56.4 | -57.2 | -53.3 | -46.5 | -42.7 | -46.6 | -52.6 | -41.1 | -58 | -48.9 | -59.8 | -65.1 | -59.1 | 37.2 | -42.2 | -39.9 | -38.9 | -33 | -30.5 | -28.4 | -17.8 | -15.7 | -15.1 | -13.5 | -14.2 | -10.6 | -8.7 | -7.9 | -7.6 | -7.7 | -7.7 | -7.6 | -7.7 | -5.4 | -5.5 |
| Operating Expenses
| 3,168.721 | 3,245.531 | 3,239.938 | 2,059.288 | 1,843.122 | 1,953.667 | 3,302.376 | -4,697.285 | 2,889.493 | 11,768.321 | 2,993.402 | 2,863.934 | -2,677.556 | 9,602.924 | 2,445.666 | 2,421.501 | 2,154.837 | 8,461.182 | 2,219.343 | 1,889.755 | 2,140.996 | 7,048.845 | 1,770.81 | 1,772.67 | 1,677.658 | 6,801.526 | 1,680.344 | 1,675.732 | 1,470.461 | 5,841.913 | 1,834.282 | 1,240.151 | 1,284.305 | 4,808.11 | 1,278.649 | 1,182.249 | 1,131.005 | 4,509.577 | 1,160.019 | 1,175.031 | 1,033.321 | 4,575.847 | 1,166.157 | 1,174.823 | 1,093.975 | 3,847.336 | 1,068.912 | 957.552 | 678.501 | 2,595.3 | 688.598 | 551.912 | 636.426 | 2,353.502 | 585.273 | 588.556 | 591.181 | 1,856.219 | 451.457 | 467.166 | 456.193 | 1,816.72 | 431.597 | 453.711 | 436.427 | -427.641 | 643.519 | 479.952 | 460.842 | 1,855.047 | 467.909 | 472.151 | -461.337 | 1,900.432 | 473.353 | 467.066 | 492.892 | 1,950.306 | 646.745 | 452.046 | 446.061 | 1,981.793 | 551.057 | 463.488 | 486.397 | 1,858.359 | 525.97 | 419.588 | 418.284 | 1,612.402 | 462.41 | 353.566 | -338.502 | -443.204 | -496.064 | -287.674 | -304.021 | -329.784 | -317.618 | -324.576 | -121.963 | -107.431 | -115.1 | -110.3 | -112.9 | -84.7 | -84.1 | -83.4 | -78.1 | -82.4 | -84.5 | -84 | -81.6 | -92.5 | -77.3 | -71.6 | -80.5 | -75.9 | -76.4 | -69.1 | -65.8 | -67.2 | -64.6 | -58.2 | -56.4 | -57.2 | -53.3 | -45.2 | -41.4 | -49.3 | -46.1 | -41.1 | -47.8 | -48.9 | -50.7 | -52 | -46.4 | 17.2 | -29.2 | -26.8 | -26.2 | -21.8 | -20.1 | -18.7 | -17.8 | -15.7 | -15.1 | -13.5 | -14.2 | -10.6 | -8.7 | -7.9 | -7.6 | -7.7 | -7.7 | -7.6 | -7.7 | -5.4 | -5.5 |
| Operating Income
| 157.751 | 595.47 | 1,371.326 | 409.98 | 1,335.786 | -25.662 | 72.81 | -569.725 | 709.497 | 2,009.898 | 130.712 | -1,176.794 | -21.58 | 1,183.856 | 241.688 | 1,079.271 | 745.357 | 1,273.884 | 692.392 | 1,242.26 | -1,805.33 | 2,477.346 | 262.248 | 666.446 | 794.83 | 39.759 | 555.605 | 311.281 | 105.01 | 219.746 | -328.134 | 241.342 | 127.446 | 803.916 | 152.633 | 193.688 | 245.177 | 860.406 | 182.745 | 129.574 | 268.833 | 557.82 | 133.129 | 84.148 | 145.68 | 475.747 | 122.753 | 74.217 | 141.363 | 404.812 | 77.177 | 141.335 | 96.709 | 276.448 | 90.815 | 58.612 | 30.413 | 369.174 | 109.897 | 48.248 | 80.526 | 252.606 | 53.694 | 51.113 | 34.692 | -70.018 | -227.903 | 125.013 | 59.282 | 628.209 | 151.546 | 187.762 | 157.604 | 618.573 | 161.061 | 147.722 | 126.738 | 249.842 | -150.333 | 101.883 | 124.118 | 280.265 | 21.897 | 99.76 | 75.051 | 233.545 | -10.956 | 101.484 | 65.773 | 157.793 | 23.678 | 46.757 | 36.125 | -56.863 | -117.791 | 12.418 | 28.685 | 1.858 | -19.399 | -8.881 | 26.964 | 12.89 | 17.9 | 22.2 | 25.6 | 28 | 21 | 24.7 | 22 | 25.8 | 26.1 | 17.7 | 16.9 | 7.2 | 13.1 | 12.1 | 12.5 | 17.1 | 15.1 | 13.5 | 10.7 | 8.2 | 7.8 | 8.2 | 9.1 | 10.2 | 8.7 | 9.5 | 9.4 | 6 | 7.1 | 8.3 | 23.4 | 1.2 | 7.7 | 7.7 | 10.4 | -2.7 | 5.4 | 5 | 4.3 | 6 | 5.4 | 4.6 | 2.6 | 3.3 | 3 | 2.4 | 2.1 | 1.3 | 1.5 | 2 | 1.4 | 1.2 | 1.2 | 1.2 | 1.1 | 0.3 | 0.2 |
| Operating Income Ratio
| 0.047 | 0.155 | 0.297 | 0.111 | 0.299 | -0.006 | 0.022 | -0.138 | 0.197 | 0.49 | 0.041 | -0.62 | -0.008 | 0.314 | 0.088 | 0.31 | 0.255 | 0.391 | 0.243 | 0.4 | -4.16 | 0.982 | 0.126 | 0.27 | 0.324 | 0.037 | 0.248 | 0.15 | 0.068 | 0.132 | -0.218 | 0.163 | 0.09 | 0.563 | 0.107 | 0.141 | 0.178 | 0.606 | 0.136 | 0.099 | 0.206 | 0.418 | 0.102 | 0.067 | 0.118 | 0.372 | 0.103 | 0.072 | 0.172 | 0.501 | 0.101 | 0.204 | 0.132 | 0.404 | 0.134 | 0.091 | 0.049 | 0.603 | 0.196 | 0.094 | 0.15 | 0.415 | 0.111 | 0.101 | 0.074 | -0.196 | -0.548 | 0.207 | 0.114 | 1.074 | 0.245 | 0.285 | 0.255 | 0.951 | 0.254 | 0.24 | 0.205 | 0.431 | -0.303 | 0.184 | 0.218 | 0.497 | 0.038 | 0.177 | 0.134 | 0.408 | -0.021 | 0.195 | 0.136 | 0.31 | 0.049 | 0.117 | 0.096 | -0.147 | -0.311 | 0.041 | 0.086 | 0.006 | -0.065 | -0.028 | 0.181 | 0.107 | 0.135 | 0.168 | 0.185 | 0.248 | 0.2 | 0.228 | 0.22 | 0.238 | 0.236 | 0.174 | 0.172 | 0.072 | 0.145 | 0.145 | 0.134 | 0.184 | 0.165 | 0.163 | 0.14 | 0.109 | 0.108 | 0.123 | 0.139 | 0.151 | 0.14 | 0.174 | 0.185 | 0.108 | 0.133 | 0.168 | 0.329 | 0.024 | 0.132 | 0.129 | 0.183 | 0.136 | 0.156 | 0.157 | 0.141 | 0.216 | 0.212 | 0.197 | 0.127 | 0.174 | 0.166 | 0.151 | 0.129 | 0.109 | 0.147 | 0.202 | 0.156 | 0.135 | 0.135 | 0.136 | 0.125 | 0.053 | 0.035 |
| Total Other Income Expenses Net
| 0 | 128.045 | -164.973 | -43.886 | 5.952 | -125.252 | -5.307 | -62.197 | -82.366 | -234.119 | 9.813 | 55.017 | -46.763 | -37.573 | 2.395 | -58.825 | -17.305 | -260.82 | -108.321 | -66.887 | 33.271 | -112.812 | -0.32 | -16.252 | -62.154 | 1.681 | -36.578 | 49.456 | -62.173 | -76.092 | -30.042 | -31.797 | -33.402 | -32.206 | -33.152 | -77.797 | -30.841 | -29.637 | -30.064 | -29.288 | -29.312 | -28.306 | -29.648 | -29.789 | -29.699 | -31.25 | -30.619 | -28.561 | -23.574 | -23.694 | -24.692 | -22.209 | -22.167 | -201.576 | -23.656 | -21.898 | -18.962 | -257.443 | -18.598 | -18.334 | -17.959 | -158.484 | -11.671 | -11.594 | -11.39 | -11.601 | -11.024 | -11.934 | -12.831 | -509.778 | -13.601 | -14.335 | -58.93 | -452.885 | -16.435 | -15.635 | -15.738 | -91.368 | -16.262 | -15.93 | -15.95 | -212.611 | -14.495 | -12.941 | -12.881 | -169.506 | -13.72 | -13.641 | -11.395 | -116.629 | -10.078 | -10.872 | -9.081 | -10.836 | -129.573 | -10.883 | -15.146 | -13.255 | -34.377 | -23.866 | 19.692 | 40.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 157.751 | 723.515 | 1,206.353 | 366.094 | 1,341.738 | 1,006.806 | 67.503 | 907.867 | 671.53 | 901.468 | 140.525 | -1,121.777 | -68.343 | 1,139.612 | 244.083 | 1,020.446 | 728.052 | 1,013.064 | 584.071 | 1,175.373 | -1,772.059 | 641.01 | 261.928 | 650.194 | 732.676 | -930.456 | 519.027 | 360.737 | 42.837 | 143.654 | -359.948 | 209.545 | 94.044 | 180.212 | 119.481 | 115.891 | 214.336 | 249.617 | 152.681 | 100.286 | 239.521 | 166.557 | 103.481 | 54.359 | 115.981 | 106.164 | 92.134 | 45.656 | 117.789 | 65.897 | 52.485 | 119.126 | 74.542 | 74.872 | 67.159 | 36.714 | 11.451 | 111.731 | 91.299 | 29.914 | 62.567 | 94.122 | 41.694 | 39.519 | 23.302 | -81.619 | -238.927 | 113.079 | 46.451 | 118.431 | 137.945 | 173.427 | 142.155 | 165.688 | 144.626 | 132.087 | 111 | 158.474 | -166.595 | 85.953 | 108.168 | 67.654 | 7.402 | 86.819 | 62.17 | 64.039 | -24.676 | 87.843 | 54.378 | 41.164 | 13.6 | 35.885 | 27.044 | -67.699 | -129.573 | 1.535 | 13.539 | -13.255 | -34.377 | -23.866 | 19.692 | 53.44 | 40.6 | 46.4 | 55.7 | 55.5 | 41.4 | 48.3 | 43.2 | 51.6 | 52 | 35.3 | 33.7 | 24.5 | 26.6 | 24.4 | 28.7 | 34.9 | 30.9 | 27.7 | 21.4 | 17.2 | 16.4 | 16.9 | 19.5 | 22.4 | 18.8 | 19 | 19.9 | 17.6 | 22.1 | 22.5 | 58.3 | 15.9 | 26.5 | 26.7 | 30.9 | -31.9 | 30.6 | 28.8 | 28 | 27.4 | 24.7 | 22.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax Ratio
| 0.047 | 0.188 | 0.262 | 0.099 | 0.3 | 0.217 | 0.02 | 0.22 | 0.186 | 0.22 | 0.044 | -0.591 | -0.026 | 0.302 | 0.089 | 0.293 | 0.249 | 0.311 | 0.205 | 0.379 | -4.084 | 0.254 | 0.126 | 0.264 | 0.299 | -0.858 | 0.232 | 0.174 | 0.028 | 0.086 | -0.239 | 0.141 | 0.067 | 0.126 | 0.083 | 0.084 | 0.156 | 0.176 | 0.114 | 0.077 | 0.184 | 0.125 | 0.08 | 0.043 | 0.094 | 0.083 | 0.077 | 0.044 | 0.144 | 0.082 | 0.069 | 0.172 | 0.102 | 0.109 | 0.099 | 0.057 | 0.018 | 0.183 | 0.163 | 0.058 | 0.117 | 0.155 | 0.086 | 0.078 | 0.049 | -0.228 | -0.575 | 0.187 | 0.089 | 0.202 | 0.223 | 0.263 | 0.23 | 0.255 | 0.228 | 0.215 | 0.179 | 0.273 | -0.336 | 0.155 | 0.19 | 0.12 | 0.013 | 0.154 | 0.111 | 0.112 | -0.048 | 0.169 | 0.112 | 0.081 | 0.028 | 0.09 | 0.072 | -0.175 | -0.343 | 0.005 | 0.041 | -0.04 | -0.115 | -0.076 | 0.132 | 0.444 | 0.305 | 0.35 | 0.402 | 0.492 | 0.394 | 0.447 | 0.432 | 0.477 | 0.47 | 0.347 | 0.342 | 0.246 | 0.294 | 0.292 | 0.309 | 0.375 | 0.338 | 0.335 | 0.28 | 0.228 | 0.227 | 0.255 | 0.298 | 0.332 | 0.303 | 0.347 | 0.392 | 0.318 | 0.415 | 0.455 | 0.819 | 0.317 | 0.454 | 0.447 | 0.544 | 1.603 | 0.884 | 0.906 | 0.918 | 0.986 | 0.969 | 0.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Tax Expense
| 28.404 | 162.083 | 259.411 | 76.244 | 292.556 | 212.713 | -14.235 | 191.937 | 133.731 | 191.9 | 17.995 | -238.953 | -18.429 | 264.56 | 54.415 | 217.112 | 148.371 | 165.635 | 130.028 | 243.702 | -370.683 | 129.497 | 57.975 | 143.711 | 155.163 | -177.082 | 109.999 | 81.15 | 108.431 | -295.672 | -98.913 | 58.118 | 23.004 | 47.509 | 36.06 | 35.218 | 50.69 | 51.344 | 48.271 | 7.833 | 45.515 | 48.335 | 26.657 | 13.218 | 28.48 | 7.225 | 25.167 | 16.98 | 28.526 | 7.804 | 0.811 | 28.358 | 16.829 | 22.565 | 12.49 | 5.065 | 1.59 | -28.718 | 28.142 | 8.997 | 19.361 | -0.015 | -17.432 | 6.721 | 6.944 | -48.909 | -96.64 | 30.837 | 12.463 | 24.99 | 45.592 | 52.226 | 43.481 | 44.306 | 40.528 | 41.655 | 34.41 | 35.346 | -55.497 | 25.786 | 32.45 | 17.38 | -6.423 | 27.782 | 19.894 | 19.317 | -8.143 | 28.988 | 17.945 | 14.818 | 4.896 | 12.648 | 10.007 | -23.963 | -38.548 | 0.723 | 5.307 | -5.034 | -18.728 | -5.966 | 5.514 | 1.626 | 2.8 | 3.8 | 4.6 | 5.5 | 3.8 | 4.7 | 4.1 | 5 | 5.1 | 2.8 | 3.1 | 0.9 | 2.7 | -16 | 2.7 | 4.3 | 3.9 | 2.9 | 2.3 | 1.6 | 1.6 | 1.8 | 2 | 2.2 | 2 | 2.2 | 2.2 | 1.1 | 1.8 | 2.1 | 9 | -2.3 | 1.9 | 1.4 | 2.3 | -0.8 | 0.9 | 1.1 | 0.7 | 0.6 | 0.9 | 0.8 | -2.6 | -3.3 | -3 | -2.4 | -2.1 | -1.3 | -1.5 | -2 | -1.4 | -1.2 | -1.2 | -1.2 | -1.1 | -0.3 | -0.2 |
| Net Income
| 121.714 | 549.178 | 904.959 | 267.701 | 1,025.184 | 769.306 | 81.738 | 695.511 | 488.652 | 689.71 | 122.53 | -941.294 | -49.914 | 858.45 | 208 | 787.827 | 581.6 | 839.275 | 429.105 | 908.695 | -1,405.763 | 502.745 | 193.416 | 500.622 | 594.788 | -751.543 | 397.403 | 278.594 | -64.306 | 424.725 | -259.141 | 144.519 | 54.726 | 128.163 | 78.868 | 76.268 | 156.918 | 198.945 | 103.895 | 94.431 | 189.645 | 113.252 | 74.544 | 37.367 | 87.833 | 97.626 | 65.599 | 27.971 | 91.788 | 56.792 | 51.355 | 81.501 | 57.253 | 50.176 | 53.264 | 30.314 | 8.272 | 140.143 | 63.25 | 20.831 | 42.569 | 93.356 | 59.126 | 32.798 | 16.358 | -32.71 | -142.287 | 82.242 | 33.988 | 93.441 | 92.353 | 121.201 | 98.674 | 121.382 | 104.098 | 90.432 | 76.59 | 123.128 | -111.098 | 60.167 | 75.718 | 50.274 | 13.825 | 59.037 | 42.276 | 44.722 | -16.533 | 58.855 | 36.433 | 26.346 | 8.704 | 23.237 | 17.037 | -43.736 | -91.025 | 0.812 | 8.232 | -8.221 | -15.649 | -17.9 | 14.178 | 5.214 | 8.8 | 11.9 | 14.7 | 17.4 | 12.1 | 14.9 | 12.8 | 15.9 | 16 | 9.7 | 8.8 | 4.3 | 8.5 | 26.1 | 7.8 | 10.6 | 9 | 8.4 | 6.5 | 4.6 | 4.2 | 4.6 | 5.2 | 6.7 | 5.7 | 5.5 | 5.7 | 3.7 | 4.1 | 4.9 | 12.8 | 3.5 | 3.3 | 3.2 | 4.5 | -2.9 | 3.2 | 2.7 | 2.7 | 4.2 | 3.8 | 3.2 | 2.6 | 3.3 | 3 | 2.4 | 2.1 | 1.3 | 1.5 | 2 | 1.4 | 1.2 | 1.2 | 1.2 | 1.1 | 0.3 | 0.2 |
| Net Income Ratio
| 0.037 | 0.143 | 0.196 | 0.072 | 0.23 | 0.166 | 0.024 | 0.169 | 0.135 | 0.168 | 0.038 | -0.496 | -0.019 | 0.228 | 0.076 | 0.226 | 0.199 | 0.257 | 0.151 | 0.293 | -3.239 | 0.199 | 0.093 | 0.203 | 0.243 | -0.693 | 0.178 | 0.134 | -0.041 | 0.256 | -0.172 | 0.098 | 0.039 | 0.09 | 0.055 | 0.055 | 0.114 | 0.14 | 0.077 | 0.072 | 0.146 | 0.085 | 0.057 | 0.03 | 0.071 | 0.076 | 0.055 | 0.027 | 0.112 | 0.07 | 0.067 | 0.118 | 0.078 | 0.073 | 0.079 | 0.047 | 0.013 | 0.229 | 0.113 | 0.04 | 0.079 | 0.154 | 0.122 | 0.065 | 0.035 | -0.091 | -0.342 | 0.136 | 0.065 | 0.16 | 0.149 | 0.184 | 0.159 | 0.187 | 0.164 | 0.147 | 0.124 | 0.212 | -0.224 | 0.109 | 0.133 | 0.089 | 0.024 | 0.105 | 0.075 | 0.078 | -0.032 | 0.113 | 0.075 | 0.052 | 0.018 | 0.058 | 0.045 | -0.113 | -0.241 | 0.003 | 0.025 | -0.025 | -0.052 | -0.057 | 0.095 | 0.043 | 0.066 | 0.09 | 0.106 | 0.154 | 0.115 | 0.138 | 0.128 | 0.147 | 0.145 | 0.095 | 0.089 | 0.043 | 0.094 | 0.312 | 0.084 | 0.114 | 0.098 | 0.102 | 0.085 | 0.061 | 0.058 | 0.069 | 0.079 | 0.099 | 0.092 | 0.101 | 0.112 | 0.067 | 0.077 | 0.099 | 0.18 | 0.07 | 0.057 | 0.054 | 0.079 | 0.146 | 0.092 | 0.085 | 0.089 | 0.151 | 0.149 | 0.137 | 0.127 | 0.174 | 0.166 | 0.151 | 0.129 | 0.109 | 0.147 | 0.202 | 0.156 | 0.135 | 0.135 | 0.136 | 0.125 | 0.053 | 0.035 |
| EPS
| 12.11 | 35.32 | 66.4 | 18.66 | 75.56 | 56.67 | 6.14 | 50.2 | 37.33 | 49.21 | 9.03 | -69.15 | -3.66 | 62.65 | 15.12 | 57.12 | 42.09 | 59.44 | 31.07 | 65.81 | -101.76 | 36.34 | 13.97 | 36.1 | 42.81 | -54.01 | 28.56 | 20.01 | -4.62 | 30.48 | -18.58 | 10.34 | 3.91 | 9.14 | 5.62 | 5.44 | 11.21 | 14.23 | 7.43 | 6.76 | 13.57 | 8.1 | 5.33 | 2.67 | 6.28 | 6.98 | 4.69 | 2.24 | 9.53 | 6.25 | 5.33 | 8.44 | 5.94 | 5.2 | 5.5 | 3.12 | 0.85 | 14.42 | 6.49 | 2.13 | 4.34 | 9.51 | 6.02 | 3.34 | 1.67 | -3.33 | -14.46 | 8.3 | 3.42 | 9.4 | 9.28 | 12.17 | 9.89 | 12.17 | 10.77 | 9.36 | 7.87 | 12.65 | -11.31 | 6.11 | 7.69 | 5.11 | 1.4 | 5.99 | 4.29 | 4.54 | -1.68 | 5.98 | 3.7 | 2.68 | 0.89 | 2.37 | 1.74 | -4.47 | -10.58 | 0.09 | 1.06 | -1.06 | -2.15 | -2.44 | 2.47 | 0.93 | 1.57 | 2.13 | 2.64 | 3.16 | 2.2 | 2.71 | 2.34 | 2.8 | 2.91 | 1.77 | 1.61 | 0.79 | 1.56 | 4.81 | 1.44 | 1.88 | 1.59 | 1.49 | 1.17 | 0.83 | 0.76 | 0.83 | 0.93 | 1.19 | 1.01 | 0.99 | 1.02 | 0.68 | 0.75 | 0.9 | 2.32 | 0.65 | 0.61 | 0.59 | 0.83 | -0.53 | 0.59 | 0.5 | 0.5 | 0.81 | 0.73 | 0.6 | 0.5 | 0.64 | 0.58 | 0.54 | 0.52 | 0.29 | 0.34 | 0.45 | 0.33 | 0.32 | 0.32 | 0.32 | 0.32 | 0.09 | 0.06 |
| EPS Diluted
| 12.079 | 38.74 | 66.25 | 18.62 | 75.43 | 56.48 | 6.12 | 50.09 | 37.26 | 49.05 | 9.01 | -69.15 | -3.66 | 62.44 | 15.09 | 57.02 | 42.02 | 59.33 | 31.03 | 65.75 | -101.76 | 36.26 | 13.95 | 36.07 | 42.76 | -54.01 | 28.5 | 19.97 | -4.62 | 30.39 | -18.52 | 10.31 | 3.9 | 9.11 | 5.6 | 5.41 | 11.15 | 14.14 | 7.39 | 6.72 | 13.49 | 8.05 | 5.3 | 2.66 | 6.25 | 6.95 | 4.67 | 2.24 | 9.5 | 6.23 | 5.32 | 8.42 | 5.92 | 5.2 | 5.48 | 3.11 | 0.85 | 14.42 | 6.48 | 2.12 | 4.33 | 9.51 | 6.02 | 3.34 | 1.67 | -3.33 | -14.46 | 8.29 | 3.41 | 9.4 | 9.26 | 12.15 | 9.88 | 12.17 | 10.47 | 9.11 | 7.67 | 12.65 | -11.31 | 5.95 | 7.47 | 5.11 | 1.4 | 5.84 | 4.2 | 4.54 | -1.68 | 5.97 | 3.7 | 2.68 | 0.88 | 2.36 | 1.73 | -4.47 | -10.58 | 0.09 | 1.04 | -1.06 | -2.15 | -2.44 | 2.44 | 0.93 | 1.55 | 2.1 | 2.61 | 3.16 | 2.14 | 2.64 | 2.27 | 2.8 | 2.82 | 1.72 | 1.56 | 0.79 | 1.5 | 4.6 | 1.38 | 1.88 | 1.59 | 1.49 | 1.17 | 0.83 | 0.76 | 0.83 | 0.93 | 1.19 | 1.01 | 0.99 | 1.02 | 0.68 | 0.73 | 0.88 | 2.27 | 0.65 | 0.61 | 0.59 | 0.83 | -0.53 | 0.59 | 0.5 | 0.5 | 0.81 | 0.73 | 0.6 | 0.5 | 0.64 | 0.58 | 0.54 | 0.52 | 0.29 | 0.34 | 0.45 | 0.33 | 0.32 | 0.32 | 0.32 | 0.32 | 0.09 | 0.06 |
| EBITDA
| 256.833 | 776.309 | 1,306.173 | 462.928 | 1,431.571 | 1,094.918 | 159.601 | 999.511 | 765.367 | 994.228 | 231.291 | -1,026.916 | 28.793 | 1,229.768 | 329.806 | 1,106.743 | 809.994 | 1,096.484 | 671.479 | 1,258.554 | -1,805.33 | 719.65 | 345.088 | 727.761 | 813.634 | -861.295 | 584.783 | 427.08 | 111.719 | 206.4 | -309.48 | 259.368 | 144.216 | 229.477 | 169.643 | 193.688 | 245.177 | 234.74 | 182.745 | 129.574 | 268.833 | 155.75 | 133.129 | 84.148 | 145.68 | 102.308 | 122.753 | 74.217 | 141.363 | 68.075 | 77.177 | 141.335 | 96.709 | 83.351 | 90.815 | 58.612 | 30.413 | 119.416 | 109.897 | 48.248 | 80.526 | 109.571 | 53.694 | 51.113 | 34.692 | -17.25 | -227.903 | 125.013 | 59.282 | 130.102 | 151.546 | 187.762 | 157.604 | 0 | 161.061 | 147.722 | 126.738 | 174.174 | -150.333 | 101.883 | 124.118 | 0 | 21.897 | 99.76 | 75.051 | 73.117 | -10.956 | 101.484 | 65.773 | 43.178 | 23.678 | 46.757 | 38.922 | -49.276 | -110.079 | 20.11 | 36.377 | 9.2 | -12.197 | -1.697 | 28.557 | 12.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0 | 7.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.6 | 3.3 | 3 | 2.4 | 2.1 | 1.3 | 1.5 | 2 | 1.4 | 1.2 | 1.2 | 1.2 | 1.1 | 0.3 | 0.2 |
| EBITDA Ratio
| 0.077 | 0.202 | 0.283 | 0.125 | 0.321 | 0.236 | 0.047 | 0.242 | 0.212 | 0.242 | 0.073 | -0.541 | 0.011 | 0.326 | 0.121 | 0.318 | 0.277 | 0.336 | 0.236 | 0.405 | -4.16 | 0.285 | 0.165 | 0.295 | 0.332 | -0.795 | 0.261 | 0.206 | 0.072 | 0.124 | -0.205 | 0.175 | 0.102 | 0.161 | 0.119 | 0.141 | 0.178 | 0.165 | 0.136 | 0.099 | 0.206 | 0.117 | 0.102 | 0.067 | 0.118 | 0.08 | 0.103 | 0.072 | 0.172 | 0.084 | 0.101 | 0.204 | 0.132 | 0.122 | 0.134 | 0.091 | 0.049 | 0.195 | 0.196 | 0.094 | 0.15 | 0.18 | 0.111 | 0.101 | 0.074 | -0.048 | -0.548 | 0.207 | 0.114 | 0.222 | 0.245 | 0.285 | 0.255 | 0 | 0.254 | 0.24 | 0.205 | 0.3 | -0.303 | 0.184 | 0.218 | 0 | 0.038 | 0.177 | 0.134 | 0.128 | -0.021 | 0.195 | 0.136 | 0.085 | 0.049 | 0.117 | 0.104 | -0.128 | -0.291 | 0.067 | 0.109 | 0.028 | -0.041 | -0.005 | 0.192 | 0.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0.174 | 0.166 | 0.151 | 0.129 | 0.109 | 0.147 | 0.202 | 0.156 | 0.135 | 0.135 | 0.136 | 0.125 | 0.053 | 0.035 |