MasTec, Inc.
NYSE:MTZ
144.89 (USD) • At close November 8, 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 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
| 3,252.427 | 2,961.086 | 2,686.849 | 3,280.083 | 3,257.077 | 2,874.115 | 2,584.659 | 3,008.361 | 2,513.484 | 2,301.792 | 1,954.4 | 1,809.366 | 2,404.332 | 1,962.658 | 1,775.424 | 1,636.795 | 1,698.279 | 1,569.297 | 1,416.604 | 1,709.224 | 2,016.618 | 1,939.006 | 1,518.34 | 1,917.552 | 1,977.227 | 1,617.804 | 1,396.834 | 1,602.862 | 1,955.752 | 1,890.18 | 1,158.184 | 1,341.892 | 1,586.181 | 1,232.404 | 974.225 | 1,027.424 | 1,111.01 | 1,066.629 | 1,002.421 | 1,236.66 | 1,309.596 | 1,104.556 | 964.029 | 1,159.13 | 1,269.385 | 977.624 | 918.648 | 932.358 | 1,067.3 | 992.244 | 778.476 | 774.231 | 865.313 | 750.942 | 618.492 | 730.74 | 631.947 | 495.113 | 450.231 | 496.281 | 397.248 | 387.854 | 342.119 | 413.883 | 397.754 | 305.034 | 261.992 | 273.635 | 266.864 | 256.284 | 240.996 | 241.084 | 253.87 | 232.1 | 218.752 | 150.619 | 243.548 | 236.109 | 217.77 | 232.565 | 249.93 | 231.278 | 200.022 | 232.197 | 248.373 | 209.108 | 180.569 | 189.474 | 231.758 | 213.041 | 203.782 | 252.905 | 302.243 | 330.22 | 337.212 | 377.626 | 382.279 | 297.697 | 272.694 | 312.4 | 301.1 | 238.7 | 206.8 | 328.1 | 288.6 | 246.1 | 186.1 | 203.3 | 201.1 | 141.5 | 130.1 | 159.2 | 142.4 | 108.6 | 62.5 | 54.2 | 46.6 | 46.5 | 43.6 | 41.6 | 45.8 | 36.6 | 17.2 | 34.6 | 37.4 | 34.4 | 32.8 | 36 | 37.8 | 37.4 | 34.6 | 43.1 | 38.4 | 39.1 | 40 | 47.7 | 48.4 | 52.5 | 46.3 | 49.6 | 44.2 | 41.3 | 42.5 | 47.1 | 47.5 | 51.3 | 49 | 55 | 52 | 48.4 | 46.1 | 55.6 | 50.5 | 47.1 | 43.8 | 50 |
Cost of Revenue
| 2,789.274 | 2,676.199 | 2,520.798 | 3,063.762 | 2,857.118 | 2,484.78 | 2,359.494 | 2,637.071 | 2,187.835 | 2,028.111 | 1,733.316 | 1,559.308 | 2,057.336 | 1,675.232 | 1,513.859 | 1,322.234 | 1,380.522 | 1,341.825 | 1,226.297 | 1,434.238 | 1,690.558 | 1,633.4 | 1,312.048 | 1,653.987 | 1,681.438 | 1,366.584 | 1,237.299 | 1,421.665 | 1,726.173 | 1,626.335 | 971.134 | 1,120.554 | 1,368.988 | 1,068.182 | 884.401 | 916.231 | 972.711 | 945.947 | 886.414 | 1,066.398 | 1,122.961 | 950.889 | 841.054 | 987.08 | 1,081.132 | 822.655 | 791.499 | 794.139 | 924.304 | 872.152 | 684.657 | 689.393 | 744.965 | 643.181 | 528.553 | 604.107 | 528.579 | 417.341 | 388.855 | 421.911 | 335.241 | 328.047 | 290.926 | 358.336 | 335.569 | 259.561 | 226.844 | 236.391 | 230.867 | 213.327 | 210.591 | 208.582 | 214.743 | 198.125 | 191.957 | 109.944 | 207.373 | 209.218 | 204.97 | 208.392 | 219.517 | 206.261 | 194.573 | 252.187 | 212.922 | 175.267 | 152.785 | 200.97 | 196.604 | 183.018 | 164.586 | 202.696 | 247.394 | 272.75 | 265.358 | 290.665 | 293.351 | 224.933 | 208.929 | 235.7 | 227.8 | 178.3 | 162.1 | 245.4 | 218.5 | 186.2 | 153 | 158.3 | 151 | 101.8 | 93.2 | 120.1 | 103.3 | 81.6 | 47.3 | 41.6 | 36.3 | 33.4 | 32 | 32.2 | 34.4 | 28 | 0 | 0 | 32.2 | 34.6 | 30.6 | 30.1 | 32 | 0 | 0 | 37.2 | 32.8 | 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
| 463.153 | 284.887 | 166.051 | 216.321 | 399.959 | 389.335 | 225.165 | 371.29 | 325.649 | 273.681 | 221.084 | 250.058 | 346.996 | 287.426 | 261.565 | 314.561 | 317.757 | 227.472 | 190.307 | 274.986 | 326.06 | 305.606 | 206.292 | 263.565 | 295.789 | 251.22 | 159.535 | 181.197 | 229.579 | 263.845 | 187.05 | 221.338 | 217.193 | 164.222 | 89.824 | 111.193 | 138.299 | 120.682 | 116.007 | 170.262 | 186.635 | 153.667 | 122.975 | 172.05 | 188.253 | 154.969 | 127.149 | 138.219 | 142.996 | 120.092 | 93.819 | 84.838 | 120.348 | 107.761 | 89.939 | 126.633 | 103.368 | 77.772 | 61.376 | 74.37 | 62.007 | 59.807 | 51.193 | 55.547 | 62.185 | 45.473 | 35.148 | 37.244 | 35.997 | 42.957 | 30.405 | 32.502 | 39.127 | 33.975 | 26.795 | 40.675 | 36.175 | 26.891 | 12.8 | 24.173 | 30.413 | 25.017 | 5.449 | -19.99 | 35.451 | 33.841 | 27.784 | -11.496 | 35.154 | 30.023 | 39.196 | 50.209 | 54.849 | 57.47 | 71.854 | 86.961 | 88.928 | 72.764 | 63.765 | 76.7 | 73.3 | 60.4 | 44.7 | 82.7 | 70.1 | 59.9 | 33.1 | 45 | 50.1 | 39.7 | 36.9 | 39.1 | 39.1 | 27 | 15.2 | 12.6 | 10.3 | 13.1 | 11.6 | 9.4 | 11.4 | 8.6 | 17.2 | 34.6 | 5.2 | -0.2 | 2.2 | 5.9 | 5.8 | 37.4 | 34.6 | 5.9 | 5.6 | 39.1 | 40 | 47.7 | 48.4 | 52.5 | 46.3 | 49.6 | 44.2 | 41.3 | 42.5 | 47.1 | 47.5 | 51.3 | 49 | 55 | 52 | 48.4 | 46.1 | 55.6 | 50.5 | 47.1 | 43.8 | 50 |
Gross Profit Ratio
| 0.142 | 0.096 | 0.062 | 0.066 | 0.123 | 0.135 | 0.087 | 0.123 | 0.13 | 0.119 | 0.113 | 0.138 | 0.144 | 0.146 | 0.147 | 0.192 | 0.187 | 0.145 | 0.134 | 0.161 | 0.162 | 0.158 | 0.136 | 0.137 | 0.15 | 0.155 | 0.114 | 0.113 | 0.117 | 0.14 | 0.162 | 0.165 | 0.137 | 0.133 | 0.092 | 0.108 | 0.124 | 0.113 | 0.116 | 0.138 | 0.143 | 0.139 | 0.128 | 0.148 | 0.148 | 0.159 | 0.138 | 0.148 | 0.134 | 0.121 | 0.121 | 0.11 | 0.139 | 0.144 | 0.145 | 0.173 | 0.164 | 0.157 | 0.136 | 0.15 | 0.156 | 0.154 | 0.15 | 0.134 | 0.156 | 0.149 | 0.134 | 0.136 | 0.135 | 0.168 | 0.126 | 0.135 | 0.154 | 0.146 | 0.122 | 0.27 | 0.149 | 0.114 | 0.059 | 0.104 | 0.122 | 0.108 | 0.027 | -0.086 | 0.143 | 0.162 | 0.154 | -0.061 | 0.152 | 0.141 | 0.192 | 0.199 | 0.181 | 0.174 | 0.213 | 0.23 | 0.233 | 0.244 | 0.234 | 0.246 | 0.243 | 0.253 | 0.216 | 0.252 | 0.243 | 0.243 | 0.178 | 0.221 | 0.249 | 0.281 | 0.284 | 0.246 | 0.275 | 0.249 | 0.243 | 0.232 | 0.221 | 0.282 | 0.266 | 0.226 | 0.249 | 0.235 | 1 | 1 | 0.139 | -0.006 | 0.067 | 0.164 | 0.153 | 1 | 1 | 0.137 | 0.146 | 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 |
General & Administrative Expenses
| 168.874 | 167.081 | 165.536 | 178.19 | 180.64 | 176.155 | 163.914 | 155.194 | 125.068 | 133.785 | 145.39 | 67.975 | 91.638 | 84.96 | 73.108 | 76.028 | 72.69 | 84.959 | 85.514 | 78.919 | 77.146 | 70.819 | 72.616 | 75.743 | 80.311 | 67.602 | 63.622 | 73.102 | 66.397 | 70.823 | 64.781 | 66.402 | 67.131 | 67.852 | 60.048 | 58.833 | 63.798 | 69.25 | 74.03 | 70.851 | 59.889 | 54.237 | 53.327 | 55.641 | 58.976 | 51.9 | 48.885 | 39.332 | 42.514 | 39.591 | 40.809 | 38.954 | 39.419 | 37.56 | 32.499 | 37.157 | 30.846 | 30.983 | 27.673 | 25.313 | 23.71 | 24.654 | 23.255 | 22.998 | 26.376 | 19.966 | 20.046 | 19.376 | 55.865 | 20.234 | 19.679 | 19.486 | 21.157 | 17.373 | 16.594 | 12.796 | 18.546 | 16.465 | 16.46 | 18.981 | 17.532 | 16.717 | 21.32 | 43.268 | 14.663 | 15.912 | 17.909 | 56.854 | 19.196 | 19.266 | 22.079 | 63.54 | 142.422 | 36.164 | 47.914 | 27.645 | 25.834 | 21.93 | 23.112 | 27.4 | 24.6 | 20.5 | 19.4 | 74.9 | 32 | 28.9 | 38.5 | 27.9 | 22.1 | 17.6 | 17.6 | 19.4 | 20 | 12.6 | 6.5 | 6.9 | 4.8 | 4.8 | 5 | 5.2 | 5 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -10.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 168.874 | 167.081 | 165.536 | 167.39 | 180.64 | 176.155 | 163.914 | 155.194 | 125.068 | 133.785 | 145.39 | 67.975 | 91.638 | 84.96 | 73.108 | 76.028 | 72.69 | 84.959 | 85.514 | 78.919 | 77.146 | 70.819 | 72.616 | 75.743 | 80.311 | 67.602 | 63.622 | 73.102 | 66.397 | 70.823 | 64.781 | 66.402 | 67.131 | 67.852 | 60.048 | 58.833 | 63.798 | 69.25 | 74.03 | 70.851 | 59.889 | 54.237 | 53.327 | 55.641 | 58.976 | 51.9 | 48.885 | 39.332 | 42.514 | 39.591 | 40.809 | 38.954 | 39.419 | 37.56 | 32.499 | 37.157 | 30.846 | 30.983 | 27.673 | 25.313 | 23.71 | 24.654 | 23.255 | 22.998 | 26.376 | 19.966 | 20.046 | 19.376 | 55.865 | 20.234 | 19.679 | 19.486 | 21.157 | 17.373 | 16.594 | 12.796 | 18.546 | 16.465 | 16.46 | 18.981 | 17.532 | 16.717 | 21.32 | 43.268 | 14.663 | 15.912 | 17.909 | 56.854 | 19.196 | 19.266 | 22.079 | 63.54 | 142.422 | 36.164 | 47.914 | 27.645 | 25.834 | 21.93 | 23.112 | 27.4 | 24.6 | 20.5 | 19.4 | 74.9 | 32 | 28.9 | 38.5 | 27.9 | 22.1 | 17.6 | 17.6 | 19.4 | 20 | 12.6 | 6.5 | 6.9 | 4.8 | 4.8 | 5 | 5.2 | 5 | 4.2 | 0 | 0 | 3.8 | 6.5 | 3.7 | 4.4 | 3.8 | 0 | 0 | 3.9 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 1.329 | -3.213 | 14.561 | 16.623 | 3.508 | 149.191 | 162.419 | 119.27 | 5.825 | 110.783 | 106.172 | 7.772 | 14.089 | 2.596 | 8.988 | 6.612 | 10.527 | 1.342 | 2.277 | -8.002 | -4.812 | -3.507 | -0.197 | -0.323 | -0.788 | 3.089 | 8.887 | 4.677 | -0.146 | -0.429 | -6.008 | 0.971 | -1.524 | 13.356 | 11.82 | -6.702 | 2.353 | 0.008 | 2.693 | 1.416 | 2.051 | 1.955 | 2.905 | 2.778 | -0.322 | 0.826 | 26.833 | 22.645 | 21.94 | 20.954 | 21.699 | 19.858 | 18.585 | 15.109 | 14.783 | 14.796 | 14.212 | 14.175 | 17.392 | 10.76 | 10.744 | 10.643 | 9.02 | 7.839 | 6.017 | 4.788 | 4.843 | 4.283 | 4.082 | 3.78 | 3.893 | 3.711 | 4.2 | 3.562 | 2.391 | 9.162 | 4.651 | 4.965 | 2.977 | 4.305 | 4.656 | 10.204 | 5.888 | 6.882 | 7.512 | 12.559 | 9.28 | 8.213 | 8.475 | 41.553 | 15.348 | 14.639 | 16.335 | 16.194 | 14.645 | 15.973 | 15.858 | 16.979 | 15.5 | 14 | 13.9 | 12.6 | 12.3 | 11.8 | 10.9 | 7.9 | 9.1 | 5.7 | 4.5 | 3.8 | 3 | 3.7 | 3 | 2.3 | 2.1 | 1.9 | 1.8 | 1.6 | 1.4 | 1.9 | 1.7 | -0.6 | 0 | 1.3 | 1.5 | 1.5 | 1.6 | 1.6 | -157.1 | 0 | 1.7 | 1.7 | -174.2 | 0 | 0 | 0 | -192 | 0 | 0 | 0 | -174.7 | 0 | 0 | 0 | -206.3 | 0 | 0 | 0 | -205 | 0 | 0 | 0 | -190.4 | 0 | 0 |
Operating Expenses
| 168.874 | 167.081 | 165.536 | 167.39 | 337.939 | 321.236 | 313.105 | 317.613 | 244.338 | 248.459 | 256.173 | 174.147 | 210.356 | 192.384 | 163.619 | 163.222 | 155.287 | 152.439 | 145.994 | 140.231 | 132.342 | 130.763 | 131.647 | 132.195 | 135.174 | 119.278 | 113.562 | 122.767 | 116.498 | 116.202 | 107.685 | 109.068 | 109.715 | 108.509 | 99.056 | 100.447 | 105.994 | 112.504 | 116.628 | 113.307 | 101.636 | 90.992 | 86.821 | 93.456 | 96.732 | 85.502 | 80.638 | 66.165 | 65.159 | 61.531 | 61.763 | 60.653 | 59.277 | 56.145 | 47.608 | 51.94 | 45.642 | 45.195 | 41.848 | 42.705 | 34.47 | 35.398 | 33.898 | 32.018 | 34.215 | 25.983 | 24.834 | 24.219 | 60.148 | 24.316 | 23.459 | 23.379 | 24.868 | 21.573 | 20.156 | 15.187 | 27.708 | 21.116 | 21.425 | 21.958 | 21.837 | 21.373 | 31.524 | 49.156 | 21.545 | 23.424 | 30.468 | 66.134 | 27.409 | 27.741 | 63.632 | 78.888 | 157.061 | 52.499 | 64.108 | 42.29 | 41.807 | 37.788 | 40.091 | 42.9 | 38.6 | 34.4 | 32 | 87.2 | 43.8 | 39.8 | 46.4 | 37 | 27.8 | 22.1 | 21.4 | 22.4 | 23.7 | 15.6 | 8.8 | 9 | 6.7 | 6.6 | 6.6 | 6.6 | 6.9 | 5.9 | -0.6 | 0 | 5.1 | 8 | 5.2 | 6 | 5.4 | -157.1 | 0 | 5.6 | 5.5 | -174.2 | 0 | 0 | 0 | -192 | 0 | 0 | 0 | -174.7 | 0 | 0 | 0 | -206.3 | 0 | 0 | 0 | -205 | 0 | 0 | 0 | -190.4 | 0 | 0 |
Operating Income
| 294.279 | 117.806 | 0.515 | 48.931 | 219.319 | 213.18 | -72.587 | 62.551 | 87.196 | 37.722 | -32.066 | 105.819 | 153.126 | 116.656 | 107.888 | 167.973 | 176.527 | 92.373 | 53.489 | 141.303 | 192.682 | 176.582 | 77.398 | 88.286 | 167.963 | 136.979 | 54.647 | 58.43 | 125.157 | 153.558 | 80.582 | 106.241 | 108.443 | 54.679 | 7.19 | -56.768 | 24.939 | 9.824 | 0.06 | 58.675 | 85.072 | 62.377 | 35.806 | 79.306 | 92.033 | 66.507 | 44.892 | 53.844 | 77.837 | 58.561 | 32.164 | -33.989 | 59.985 | 59.87 | 42.849 | 54.213 | 65.026 | 39.877 | 26.928 | 14.365 | 21.768 | 18.629 | 11.533 | 23.538 | 27.97 | 19.49 | 10.314 | 13.025 | 24.151 | 18.641 | 3.461 | 9.123 | 14.259 | 12.402 | 6.639 | 25.488 | 8.467 | 5.775 | 8.625 | -2.215 | 7.795 | 3.644 | 26.075 | 17.752 | 13.906 | 11.015 | -3.164 | 43.298 | 7.745 | 2.282 | 24.436 | 28.679 | 102.212 | 4.971 | 7.746 | 44.671 | 47.121 | 30.103 | 23.674 | 43.8 | 34.7 | 25.8 | 12.7 | -4.5 | 26.3 | 16.7 | -15.4 | 0.4 | 20.2 | 17.6 | 15.5 | 16.7 | 15.4 | 11.4 | 6.4 | 3.6 | 3.6 | 6.5 | 5 | 2.8 | 4.5 | 2.7 | 16.6 | 34.6 | 0.1 | 8.2 | 3 | 0.1 | -0.7 | -119.7 | 34.6 | 0.3 | 0.1 | -135.1 | 40 | 47.7 | 48.4 | -139.5 | 46.3 | 49.6 | 44.2 | -133.4 | 42.5 | 47.1 | 47.5 | -155 | 49 | 55 | 52 | -156.6 | 46.1 | 55.6 | 50.5 | -143.3 | 43.8 | 50 |
Operating Income Ratio
| 0.09 | 0.04 | 0 | 0.015 | 0.067 | 0.074 | -0.028 | 0.021 | 0.035 | 0.016 | -0.016 | 0.058 | 0.064 | 0.059 | 0.061 | 0.103 | 0.104 | 0.059 | 0.038 | 0.083 | 0.096 | 0.091 | 0.051 | 0.046 | 0.085 | 0.085 | 0.039 | 0.036 | 0.064 | 0.081 | 0.07 | 0.079 | 0.068 | 0.044 | 0.007 | -0.055 | 0.022 | 0.009 | 0 | 0.047 | 0.065 | 0.056 | 0.037 | 0.068 | 0.073 | 0.068 | 0.049 | 0.058 | 0.073 | 0.059 | 0.041 | -0.044 | 0.069 | 0.08 | 0.069 | 0.074 | 0.103 | 0.081 | 0.06 | 0.029 | 0.055 | 0.048 | 0.034 | 0.057 | 0.07 | 0.064 | 0.039 | 0.048 | 0.09 | 0.073 | 0.014 | 0.038 | 0.056 | 0.053 | 0.03 | 0.169 | 0.035 | 0.024 | 0.04 | -0.01 | 0.031 | 0.016 | 0.13 | 0.076 | 0.056 | 0.053 | -0.018 | 0.229 | 0.033 | 0.011 | 0.12 | 0.113 | 0.338 | 0.015 | 0.023 | 0.118 | 0.123 | 0.101 | 0.087 | 0.14 | 0.115 | 0.108 | 0.061 | -0.014 | 0.091 | 0.068 | -0.083 | 0.002 | 0.1 | 0.124 | 0.119 | 0.105 | 0.108 | 0.105 | 0.102 | 0.066 | 0.077 | 0.14 | 0.115 | 0.067 | 0.098 | 0.074 | 0.965 | 1 | 0.003 | 0.238 | 0.091 | 0.003 | -0.019 | -3.201 | 1 | 0.007 | 0.003 | -3.455 | 1 | 1 | 1 | -2.657 | 1 | 1 | 1 | -3.23 | 1 | 1 | 1 | -3.021 | 1 | 1 | 1 | -3.236 | 1 | 1 | 1 | -3.042 | 1 | 1 |
Total Other Income Expenses Net
| -157.321 | -54.694 | -46.053 | -48.916 | 23.41 | 11.004 | -52.693 | -49.942 | -26.885 | 12.412 | -16.041 | -14.035 | 16.486 | 21.614 | 9.942 | 16.634 | 8.488 | 17.34 | 9.176 | 6.548 | -1.036 | 1.739 | 2.753 | -43.084 | 7.348 | 5.036 | 8.674 | 15.11 | 12.076 | 5.914 | 1.217 | -6.029 | 0.965 | -1.035 | 16.422 | -66.805 | -6.702 | 2.353 | 0.008 | 2.693 | 1.416 | 2.051 | 1.955 | 2.905 | 2.778 | -0.322 | -4.798 | -0.028 | -8.815 | 0.36 | 0.454 | 58.361 | 0.593 | 29.565 | -0.165 | -1.355 | 0.228 | -0.588 | 0.297 | 1.281 | 0.393 | 0.745 | 0.497 | -0.009 | 0.391 | 0.394 | 0.151 | -0.768 | 0.228 | 0.573 | 3.485 | 3.01 | 3.13 | 1.645 | 0.322 | 0.214 | -0.145 | 1.433 | 1.973 | -0.894 | 0.781 | 0.444 | -0.14 | 0.237 | 1.623 | -0.598 | 0.48 | -95.037 | 0.484 | 4.988 | -0.274 | 1.211 | -10.223 | -6.047 | 0.441 | -29.292 | -1.717 | 4.873 | 0.38 | -10 | -0.4 | 0.2 | 2.2 | -4.3 | 4.5 | 3.4 | 2.1 | 7.6 | 2.1 | 1.3 | 1.7 | 1.6 | 2.1 | 2.4 | 1.2 | -6.2 | -14.5 | 2.1 | 2.9 | 0.9 | 0.9 | 0.7 | 0 | 0 | 3.7 | -1.2 | 0.7 | 1.7 | 1.1 | 0 | 0 | 2.1 | 1.3 | 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
| 136.958 | 63.112 | -45.538 | 0.015 | 22.874 | 19.688 | -125.28 | 12.609 | 60.311 | 18.247 | -48.107 | 91.784 | 140.035 | 102.827 | 95.429 | 153.709 | 157.405 | 77.565 | 36.485 | 122.455 | 173.385 | 159.959 | 55.14 | 65.898 | 145.633 | 116.183 | 37.589 | 57.496 | 107.579 | 138.766 | 67.985 | 93.402 | 95.346 | 42.039 | -4.968 | -68.269 | 13.639 | -2.376 | -11.586 | 46.474 | 73.772 | 51.777 | 26.106 | 69.606 | 81.633 | 57.307 | 31.668 | 62.533 | 59.576 | 49.435 | 23.518 | 14.988 | 51.529 | 72.927 | 34.584 | 66.132 | 50.699 | 24.72 | 12.449 | 25.568 | 22.161 | 19.374 | 12.03 | 18.877 | 24.398 | 16.228 | 7.969 | 12.257 | -23.923 | 19.214 | 6.946 | 9.123 | 14.303 | 14.047 | 6.961 | 25.702 | 7.749 | 5.775 | -6.652 | 2.215 | 8.576 | 4.088 | -26.075 | -74.287 | 10.662 | 4.631 | -1.588 | -177.347 | 3.716 | 2.93 | 2.213 | -32.551 | -117.211 | -3.458 | 5.908 | 12.236 | 42.47 | 36.462 | 19.856 | 18.9 | 29.5 | 21.5 | 8.1 | -21.8 | 22.4 | 15.5 | -17 | 10.6 | 20 | 16.3 | 14.3 | 15.6 | 14.2 | 10.2 | 6 | -4.1 | -11.8 | 7.5 | 6.6 | 2.7 | 4.1 | 2.4 | 0 | 0 | 2.8 | -10.6 | -3.5 | 0.4 | 0.3 | 0 | 0 | 1.2 | 1.4 | 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
| 0.042 | 0.021 | -0.017 | 0 | 0.007 | 0.007 | -0.048 | 0.004 | 0.024 | 0.008 | -0.025 | 0.051 | 0.058 | 0.052 | 0.054 | 0.094 | 0.093 | 0.049 | 0.026 | 0.072 | 0.086 | 0.082 | 0.036 | 0.034 | 0.074 | 0.072 | 0.027 | 0.036 | 0.055 | 0.073 | 0.059 | 0.07 | 0.06 | 0.034 | -0.005 | -0.066 | 0.012 | -0.002 | -0.012 | 0.038 | 0.056 | 0.047 | 0.027 | 0.06 | 0.064 | 0.059 | 0.034 | 0.067 | 0.056 | 0.05 | 0.03 | 0.019 | 0.06 | 0.097 | 0.056 | 0.091 | 0.08 | 0.05 | 0.028 | 0.052 | 0.056 | 0.05 | 0.035 | 0.046 | 0.061 | 0.053 | 0.03 | 0.045 | -0.09 | 0.075 | 0.029 | 0.038 | 0.056 | 0.061 | 0.032 | 0.171 | 0.032 | 0.024 | -0.031 | 0.01 | 0.034 | 0.018 | -0.13 | -0.32 | 0.043 | 0.022 | -0.009 | -0.936 | 0.016 | 0.014 | 0.011 | -0.129 | -0.388 | -0.01 | 0.018 | 0.032 | 0.111 | 0.122 | 0.073 | 0.06 | 0.098 | 0.09 | 0.039 | -0.066 | 0.078 | 0.063 | -0.091 | 0.052 | 0.099 | 0.115 | 0.11 | 0.098 | 0.1 | 0.094 | 0.096 | -0.076 | -0.253 | 0.161 | 0.151 | 0.065 | 0.09 | 0.066 | 0 | 0 | 0.075 | -0.308 | -0.107 | 0.011 | 0.008 | 0 | 0 | 0.028 | 0.036 | 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
| -31.548 | 19.344 | -11.079 | -1.177 | 7.569 | 2.934 | -44.734 | 9.239 | 11.089 | 1.992 | -13.148 | 15.389 | 27.578 | 27.062 | 29.317 | 40.783 | 40.52 | 20.738 | 0.423 | 21.771 | 43.303 | 39.736 | 12.033 | 34.074 | 25.091 | 35.782 | 11.126 | -103.228 | 43.378 | 55.434 | 27.358 | 37.453 | 38.816 | 17.601 | -2.087 | 8.668 | 6.197 | 1.444 | -4.699 | 18.6 | 28.042 | 19.714 | 9.916 | 26.72 | 31.698 | 21.776 | 12.348 | 24.851 | 23.478 | 19.639 | 9.348 | 6.427 | 19.699 | 28.442 | 13.488 | 27.701 | 20.698 | 10.159 | 5.054 | 7.384 | 0.517 | 0.383 | 0.101 | 0.328 | 0.102 | 0.407 | 0.033 | 4.437 | 5.557 | 0.047 | 1.791 | 18.923 | 16.64 | 32.067 | 7.056 | 31.92 | 0.718 | -1.508 | -3.425 | 4.763 | 3.572 | -0.724 | -3.937 | -14.561 | 4.412 | 1.968 | -1.06 | -68.953 | 1.357 | 1.197 | 0.926 | -14.072 | -41.97 | -1.29 | 2.474 | 4.997 | 17.382 | 15.12 | 8.379 | 7.9 | 12.4 | 9.3 | 3.7 | 2.8 | 9 | 6.1 | -5.2 | 4.3 | 6.2 | 5.6 | 5 | 4.8 | 4.8 | 3.8 | 2.3 | -1.5 | -4.4 | 2.8 | 2.4 | 1 | 1.5 | 0.8 | 15 | 35.6 | 0.9 | -3 | -1.3 | 0.1 | 0.1 | 0 | 0 | 0.5 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 95.24 | 33.988 | -41.18 | 0.753 | 14.296 | 15.542 | -80.546 | 3.224 | 48.896 | 16.212 | -34.959 | 76.644 | 111.087 | 75.451 | 65.649 | 113.122 | 116.491 | 57.005 | 36.23 | 100.916 | 128.596 | 119.71 | 43.112 | 31.941 | 120.666 | 80.492 | 26.56 | 160.823 | 63.752 | 81.668 | 40.97 | 53.591 | 56.277 | 24.088 | -2.692 | -76.765 | 7.618 | -3.7 | -6.762 | 22.579 | 48.986 | 33.725 | 12.097 | 41.501 | 46.138 | 34.941 | 18.37 | 36.341 | 26.821 | 30.092 | 14.172 | 8.559 | 31.842 | 44.494 | 21.106 | 38.511 | 30.006 | 14.601 | 7.411 | 18.184 | 21.644 | 18.991 | 11.929 | 18.157 | 24.114 | 15.736 | 7.781 | 7.256 | -32.156 | 15.901 | 1.67 | -14.845 | -7.622 | -23.657 | -4.224 | -11.467 | 7.749 | 1.116 | -12.024 | -6.855 | 4.223 | -0.74 | -26.901 | -59.726 | 6.25 | 2.765 | -1.588 | -108.531 | 2.363 | 1.798 | -24.436 | -18.247 | -75.241 | -2.162 | 3.297 | 7.239 | 25.088 | 21.342 | 11.477 | 11 | 17.1 | 12.2 | 4.4 | -24.6 | 13.4 | 9.4 | -11.8 | 6.3 | 13.8 | 10.8 | 9.4 | 10.4 | 11.8 | 6.4 | 3.7 | -3.6 | -5.8 | 4.7 | 4.2 | 1.7 | 2.6 | 1.6 | 1.6 | -1 | 1.9 | -7.6 | -2.2 | 0.3 | 0.2 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.029 | 0.011 | -0.015 | 0 | 0.004 | 0.005 | -0.031 | 0.001 | 0.019 | 0.007 | -0.018 | 0.042 | 0.046 | 0.038 | 0.037 | 0.069 | 0.069 | 0.036 | 0.026 | 0.059 | 0.064 | 0.062 | 0.028 | 0.017 | 0.061 | 0.05 | 0.019 | 0.1 | 0.033 | 0.043 | 0.035 | 0.04 | 0.035 | 0.02 | -0.003 | -0.075 | 0.007 | -0.003 | -0.007 | 0.018 | 0.037 | 0.031 | 0.013 | 0.036 | 0.036 | 0.036 | 0.02 | 0.039 | 0.025 | 0.03 | 0.018 | 0.011 | 0.037 | 0.059 | 0.034 | 0.053 | 0.047 | 0.029 | 0.016 | 0.037 | 0.054 | 0.049 | 0.035 | 0.044 | 0.061 | 0.052 | 0.03 | 0.027 | -0.12 | 0.062 | 0.007 | -0.062 | -0.03 | -0.102 | -0.019 | -0.076 | 0.032 | 0.005 | -0.055 | -0.029 | 0.017 | -0.003 | -0.134 | -0.257 | 0.025 | 0.013 | -0.009 | -0.573 | 0.01 | 0.008 | -0.12 | -0.072 | -0.249 | -0.007 | 0.01 | 0.019 | 0.066 | 0.072 | 0.042 | 0.035 | 0.057 | 0.051 | 0.021 | -0.075 | 0.046 | 0.038 | -0.063 | 0.031 | 0.069 | 0.076 | 0.072 | 0.065 | 0.083 | 0.059 | 0.059 | -0.066 | -0.124 | 0.101 | 0.096 | 0.041 | 0.057 | 0.044 | 0.093 | -0.029 | 0.051 | -0.221 | -0.067 | 0.008 | 0.005 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 1.22 | 0.44 | -0.53 | 0.01 | 0.18 | 0.2 | -1.05 | 0.042 | 0.66 | 0.22 | -0.47 | 1.05 | 1.53 | 1.04 | 0.91 | 1.56 | 1.61 | 0.79 | 0.48 | 1.34 | 1.71 | 1.59 | 0.57 | 0.42 | 1.55 | 1.02 | 0.33 | 1.98 | 0.79 | 1.01 | 0.51 | 0.67 | 0.7 | 0.3 | -0.034 | -0.96 | 0.1 | -0.046 | -0.086 | 0.27 | 0.6 | 0.43 | 0.16 | 0.54 | 0.6 | 0.46 | 0.24 | 0.47 | 0.35 | 0.37 | 0.18 | 0.11 | 0.38 | 0.54 | 0.27 | 0.49 | 0.39 | 0.19 | 0.1 | 0.24 | 0.29 | 0.25 | 0.16 | 0.24 | 0.36 | 0.23 | 0.12 | 0.11 | -0.48 | 0.24 | 0.03 | -0.23 | -0.12 | -0.37 | -0.071 | -0.19 | 0.16 | 0.02 | -0.25 | -0.14 | 0.09 | -0.015 | -0.56 | -1.25 | 0.13 | 0.058 | -0.033 | -2.27 | 0.05 | 0.04 | -0.51 | -0.38 | -1.57 | -0.045 | 0.07 | 0.15 | 0.53 | 0.46 | 0.26 | 0.25 | 0.41 | 0.29 | 0.11 | -0.61 | 0.33 | 0.23 | -0.28 | 0.15 | 0.34 | 0.29 | 0.23 | 0.26 | 0.28 | 0.15 | 0.09 | -0.088 | -0.16 | 0.13 | 0.11 | 0.045 | 0.07 | 0.05 | 0.05 | -0.05 | 0.1 | -0.4 | -0.11 | 0.01 | 0.01 | -0.06 | -0.03 | 0.03 | 0.01 | 0 | -0.25 | 0.09 | 0.1 | 0 | -0.03 | 0.05 | 0.1 | 0 | 0.1 | 0.13 | 0.09 | 0 | 0.03 | 0.08 | 0.07 | 0 | 0.02 | 0.08 | 0.07 | 0 | -0.18 | 0.05 |
EPS Diluted
| 1.21 | 0.43 | -0.53 | 0.01 | 0.18 | 0.2 | -1.05 | 0.02 | 0.65 | 0.2 | -0.47 | 1.03 | 1.5 | 1.02 | 0.89 | 1.54 | 1.59 | 0.78 | 0.48 | 1.33 | 1.69 | 1.58 | 0.57 | 0.41 | 1.52 | 1.01 | 0.32 | 1.95 | 0.77 | 0.99 | 0.5 | 0.66 | 0.69 | 0.3 | -0.034 | -0.96 | 0.09 | -0.046 | -0.082 | 0.26 | 0.57 | 0.39 | 0.14 | 0.54 | 0.54 | 0.41 | 0.22 | 0.47 | 0.34 | 0.37 | 0.17 | 0.11 | 0.36 | 0.51 | 0.26 | 0.49 | 0.35 | 0.18 | 0.1 | 0.24 | 0.27 | 0.25 | 0.16 | 0.24 | 0.35 | 0.23 | 0.12 | 0.11 | -0.48 | 0.24 | 0.03 | -0.23 | -0.12 | -0.36 | -0.069 | -0.19 | 0.16 | 0.02 | -0.25 | -0.14 | 0.09 | -0.015 | -0.56 | -1.24 | 0.13 | 0.057 | -0.033 | -2.26 | 0.05 | 0.04 | -0.51 | -0.38 | -1.57 | -0.045 | 0.07 | 0.15 | 0.51 | 0.44 | 0.25 | 0.25 | 0.4 | 0.29 | 0.11 | -0.61 | 0.32 | 0.22 | -0.28 | 0.15 | 0.34 | 0.29 | 0.23 | 0.26 | 0.28 | 0.15 | 0.09 | -0.088 | -0.16 | 0.13 | 0.11 | 0.045 | 0.07 | 0.05 | 0.05 | -0.05 | 0.1 | -0.4 | -0.11 | 0.01 | 0.01 | -0.06 | -0.03 | 0.03 | 0.01 | 0 | -0.25 | 0.09 | 0.1 | 0 | -0.03 | 0.05 | 0.1 | 0 | 0.1 | 0.13 | 0.09 | 0 | 0.03 | 0.08 | 0.07 | 0 | 0.02 | 0.08 | 0.07 | 0 | -0.18 | 0.05 |
EBITDA
| 294.279 | 253.558 | 141.641 | 200.523 | 242.729 | 224.184 | 76.604 | 224.97 | 206.467 | 152.309 | 78.717 | 211.991 | 271.844 | 224.08 | 198.399 | 255.167 | 259.124 | 159.853 | 113.969 | 205.934 | 247.878 | 236.526 | 136.429 | 192.4 | 222.826 | 188.654 | 104.587 | 123.205 | 175.259 | 198.936 | 123.486 | 148.907 | 151.028 | 95.335 | 46.198 | 64.18 | 67.135 | 53.078 | 41.985 | 102.104 | 126.819 | 99.132 | 69.3 | 117.123 | 129.789 | 102.747 | 76.645 | 80.678 | 100.712 | 80.553 | 53.118 | -12.313 | 79.843 | 70.447 | 57.958 | 68.996 | 79.822 | 54.089 | 34 | 31.757 | 44.098 | 35.153 | 33.738 | 32.558 | 35.418 | 25.674 | 15.191 | 19.168 | -19.8 | 22.243 | 7.42 | 10.087 | 14.84 | 14.61 | 10.26 | 29.374 | 12.847 | 9.039 | -5.587 | 6.575 | 12.1 | 7.856 | -20.774 | -62.861 | 19.165 | 18.527 | 5.337 | 26.687 | 15.474 | 5.769 | -14.184 | -14.542 | -77.35 | 27.354 | 23.499 | 88.608 | 64.811 | 45.961 | 40.273 | 59.3 | 49.2 | 39.7 | 23.1 | 12.1 | 33.6 | 28 | -7.5 | 9.5 | 26.9 | 20.8 | 17.6 | 18.1 | 17 | 12 | 7.5 | 11.9 | 20 | 6.2 | 3.7 | 3.3 | 5.5 | 3.7 | 17.2 | 34.6 | -2.3 | -5.5 | -2.2 | -0.2 | 0.9 | -119.7 | 34.6 | -0.1 | 1.8 | -135.1 | 40 | 47.7 | 48.4 | -139.5 | 46.3 | 49.6 | 44.2 | -133.4 | 42.5 | 47.1 | 47.5 | -155 | 49 | 55 | 52 | -156.6 | 46.1 | 55.6 | 50.5 | -143.3 | 43.8 | 50 |
EBITDA Ratio
| 0.09 | 0.086 | 0.053 | 0.061 | 0.075 | 0.078 | 0.03 | 0.075 | 0.082 | 0.066 | 0.04 | 0.117 | 0.113 | 0.114 | 0.112 | 0.156 | 0.153 | 0.102 | 0.08 | 0.12 | 0.123 | 0.122 | 0.09 | 0.1 | 0.113 | 0.117 | 0.075 | 0.077 | 0.09 | 0.105 | 0.107 | 0.111 | 0.095 | 0.077 | 0.047 | 0.062 | 0.06 | 0.05 | 0.042 | 0.083 | 0.097 | 0.09 | 0.072 | 0.101 | 0.102 | 0.105 | 0.083 | 0.087 | 0.094 | 0.081 | 0.068 | -0.016 | 0.092 | 0.094 | 0.094 | 0.094 | 0.126 | 0.109 | 0.076 | 0.064 | 0.111 | 0.091 | 0.099 | 0.079 | 0.089 | 0.084 | 0.058 | 0.07 | -0.074 | 0.087 | 0.031 | 0.042 | 0.058 | 0.063 | 0.047 | 0.195 | 0.053 | 0.038 | -0.026 | 0.028 | 0.048 | 0.034 | -0.104 | -0.271 | 0.077 | 0.089 | 0.03 | 0.141 | 0.067 | 0.027 | -0.07 | -0.057 | -0.256 | 0.083 | 0.07 | 0.235 | 0.17 | 0.154 | 0.148 | 0.19 | 0.163 | 0.166 | 0.112 | 0.037 | 0.116 | 0.114 | -0.04 | 0.047 | 0.134 | 0.147 | 0.135 | 0.114 | 0.119 | 0.11 | 0.12 | 0.22 | 0.429 | 0.133 | 0.085 | 0.079 | 0.12 | 0.101 | 1 | 1 | -0.061 | -0.16 | -0.067 | -0.006 | 0.024 | -3.201 | 1 | -0.002 | 0.047 | -3.455 | 1 | 1 | 1 | -2.657 | 1 | 1 | 1 | -3.23 | 1 | 1 | 1 | -3.021 | 1 | 1 | 1 | -3.236 | 1 | 1 | 1 | -3.042 | 1 | 1 |