NewMarket Corporation
NYSE:NEU
531.94 (USD) • At close December 27, 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
| 724.947 | 710.228 | 696.736 | 643.35 | 667.15 | 685.13 | 702.789 | 682.559 | 696.049 | 723.639 | 662.552 | 576.567 | 622.207 | 590.721 | 566.615 | 527.781 | 512.869 | 410.864 | 559.417 | 534.445 | 555.817 | 563.417 | 536.616 | 538.312 | 563.166 | 598.952 | 589.245 | 559.982 | 548.416 | 547.188 | 542.818 | 501.627 | 516.09 | 521.807 | 509.927 | 479.622 | 540.933 | 560.709 | 559.566 | 548.878 | 589.667 | 620.438 | 576.422 | 556.371 | 580.455 | 583.779 | 562.608 | 516.18 | 554.044 | 590.406 | 562.679 | 505.556 | 557.396 | 578.523 | 508.083 | 460.648 | 471.777 | 469.841 | 395.126 | 404.241 | 417.832 | 370.921 | 337.128 | 368.595 | 440.604 | 425.882 | 382.35 | 364.119 | 356.946 | 344.013 | 309.796 | 306.162 | 325.119 | 330.066 | 301.95 | 293.656 | 270.932 | 271.842 | 239.114 | 231.161 | 224.668 | 221.51 | 216.77 | 205.206 | 197.095 | 180.574 | 173.466 | 152.708 | 177.582 | 175.446 | 150.614 | 180.604 | 160.729 | 171.849 | 211.28 | 203.404 | 204.388 | 214.566 | 198.512 | 215.5 | 216.6 | 206.2 | 205.3 | 217.7 | 285.3 | 244.3 | 226.9 | 274.5 | 254.1 | 269.3 | 265.7 | 304 | 304.2 | 299.3 | 242.2 | 260 | 241.7 | 224.5 | 234.3 | 264 | 244.9 | 276.1 | 389.1 | 486.7 | 486.9 | 495 | 469.8 | 836.8 | 794.7 | 662 | 681.6 | 659.8 | 623.1 | 638.1 | 653.9 | 676.6 | 624.2 | 603.3 | 609.7 | 645 | 613.7 | 602.6 | 729.1 | 515.5 | 522.6 | 493.4 | 480.1 | 470.6 | 440.4 | 420.3 | 389 | 390.4 | 404.9 | 406 | 378 | 379.3 | 386 |
Cost of Revenue
| 481.107 | 491.773 | 480.371 | 466.224 | 465.445 | 489.492 | 504.745 | 503.008 | 547.742 | 566.163 | 507.389 | 469.833 | 483.986 | 449.722 | 404.862 | 377.001 | 346.262 | 314.126 | 378.51 | 391.005 | 393.09 | 392.584 | 383.747 | 396.474 | 422.283 | 453.093 | 432.462 | 413.39 | 388.111 | 382.312 | 372.573 | 352.217 | 338.689 | 343.407 | 334.377 | 326.317 | 366.162 | 391.001 | 378.294 | 391.35 | 424.448 | 439.692 | 414.492 | 404.733 | 416.632 | 414.351 | 392.411 | 375.644 | 391.985 | 425.007 | 393.143 | 380.485 | 412.2 | 430.727 | 367.119 | 333.72 | 335.855 | 337.64 | 274.718 | 286.435 | 274.865 | 259.508 | 246.054 | 291.475 | 367.026 | 343.689 | 300.747 | 291.563 | 277.877 | 268.495 | 240.367 | 241.945 | 258.955 | 260.365 | 237.946 | 241.843 | 217.761 | 219.681 | 196.001 | 191.883 | 182.039 | 170.978 | 170.909 | 164.609 | 151.839 | 136.576 | 137.406 | 126.879 | 133.925 | 138.621 | 118.606 | 148.713 | 133.745 | 167.57 | 154.678 | 156.315 | 143.121 | 150.447 | 139.579 | 150.1 | 147.5 | 141 | 145.6 | 157.5 | 184.4 | 161.4 | 158.4 | 182.8 | 169.9 | 174.5 | 172.8 | 193.4 | 193.6 | 202.9 | 152.7 | 156.9 | 147.6 | 141.2 | 141.2 | 165.3 | 148.5 | 159.3 | 249.6 | 322.2 | 305.4 | 321.1 | 306.9 | -302.5 | 517.1 | 435.3 | 442.1 | -329.9 | 408.4 | 422.2 | 258.9 | 275.4 | 258.4 | 237.6 | 228.5 | 383.6 | 441.9 | 437.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 243.84 | 218.455 | 216.365 | 177.126 | 201.705 | 195.638 | 198.044 | 179.551 | 148.307 | 157.476 | 155.163 | 106.734 | 138.221 | 140.999 | 161.753 | 150.78 | 166.607 | 96.738 | 180.907 | 143.44 | 162.727 | 170.833 | 152.869 | 141.838 | 140.883 | 145.859 | 156.783 | 146.592 | 160.305 | 164.876 | 170.245 | 149.41 | 177.401 | 178.4 | 175.55 | 153.305 | 174.771 | 169.708 | 181.272 | 157.528 | 165.219 | 180.746 | 161.93 | 151.638 | 163.823 | 169.428 | 170.197 | 140.536 | 162.059 | 165.399 | 169.536 | 125.071 | 145.196 | 147.796 | 140.964 | 126.928 | 135.922 | 132.201 | 120.408 | 117.806 | 142.967 | 111.413 | 91.074 | 77.12 | 73.578 | 82.193 | 81.603 | 72.556 | 79.069 | 75.518 | 69.429 | 64.217 | 66.164 | 69.701 | 64.004 | 51.813 | 53.171 | 52.161 | 43.113 | 39.278 | 42.629 | 50.532 | 45.861 | 40.597 | 45.256 | 43.998 | 36.06 | 25.829 | 43.657 | 36.825 | 32.008 | 31.891 | 26.984 | 4.279 | 56.602 | 47.089 | 61.267 | 64.119 | 58.933 | 65.4 | 69.1 | 65.2 | 59.7 | 60.2 | 100.9 | 82.9 | 68.5 | 91.7 | 84.2 | 94.8 | 92.9 | 110.6 | 110.6 | 96.4 | 89.5 | 103.1 | 94.1 | 83.3 | 93.1 | 98.7 | 96.4 | 116.8 | 139.5 | 164.5 | 181.5 | 173.9 | 162.9 | 1,139.3 | 277.6 | 226.7 | 239.5 | 989.7 | 214.7 | 215.9 | 395 | 401.2 | 365.8 | 365.7 | 381.2 | 261.4 | 171.8 | 165.2 | 729.1 | 515.5 | 522.6 | 493.4 | 480.1 | 470.6 | 440.4 | 420.3 | 389 | 390.4 | 404.9 | 406 | 378 | 379.3 | 386 |
Gross Profit Ratio
| 0.336 | 0.308 | 0.311 | 0.275 | 0.302 | 0.286 | 0.282 | 0.263 | 0.213 | 0.218 | 0.234 | 0.185 | 0.222 | 0.239 | 0.285 | 0.286 | 0.325 | 0.235 | 0.323 | 0.268 | 0.293 | 0.303 | 0.285 | 0.263 | 0.25 | 0.244 | 0.266 | 0.262 | 0.292 | 0.301 | 0.314 | 0.298 | 0.344 | 0.342 | 0.344 | 0.32 | 0.323 | 0.303 | 0.324 | 0.287 | 0.28 | 0.291 | 0.281 | 0.273 | 0.282 | 0.29 | 0.303 | 0.272 | 0.293 | 0.28 | 0.301 | 0.247 | 0.26 | 0.255 | 0.277 | 0.276 | 0.288 | 0.281 | 0.305 | 0.291 | 0.342 | 0.3 | 0.27 | 0.209 | 0.167 | 0.193 | 0.213 | 0.199 | 0.222 | 0.22 | 0.224 | 0.21 | 0.204 | 0.211 | 0.212 | 0.176 | 0.196 | 0.192 | 0.18 | 0.17 | 0.19 | 0.228 | 0.212 | 0.198 | 0.23 | 0.244 | 0.208 | 0.169 | 0.246 | 0.21 | 0.213 | 0.177 | 0.168 | 0.025 | 0.268 | 0.232 | 0.3 | 0.299 | 0.297 | 0.303 | 0.319 | 0.316 | 0.291 | 0.277 | 0.354 | 0.339 | 0.302 | 0.334 | 0.331 | 0.352 | 0.35 | 0.364 | 0.364 | 0.322 | 0.37 | 0.397 | 0.389 | 0.371 | 0.397 | 0.374 | 0.394 | 0.423 | 0.359 | 0.338 | 0.373 | 0.351 | 0.347 | 1.361 | 0.349 | 0.342 | 0.351 | 1.5 | 0.345 | 0.338 | 0.604 | 0.593 | 0.586 | 0.606 | 0.625 | 0.405 | 0.28 | 0.274 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 32.193 | 28.663 | 31.2 | 38.99 | 31.894 | 33.958 | 33.156 | 34.217 | 34.388 | 35.396 | 36.251 | 36.711 | 35.387 | 35.517 | 36.337 | 38.199 | 33.113 | 33.549 | 35.506 | 37.717 | 36.387 | 37.137 | 33.224 | 34.271 | 34.994 | 36.729 | 34.295 | 32.837 | 35.07 | 35.581 | 36.705 | 40.308 | 36.715 | 40.72 | 39.216 | 39.602 | 38.849 | 40.118 | 39.685 | 35.81 | 35.799 | 35.367 | 32.207 | 33.258 | 35.865 | 36.429 | 31.021 | 31.276 | 30.208 | 28.466 | 27.895 | 28.768 | 26.888 | 25.379 | 24.461 | 25.322 | 22.719 | 22.064 | 21.083 | 24.624 | 21.602 | 21.092 | 18.754 | 20.173 | 19.471 | 21.879 | 20.229 | 20.447 | 18.476 | 19.1 | 18.811 | 19.999 | 16.582 | 17.116 | 16.566 | 17.398 | 15.919 | 15.797 | 16.28 | 16.405 | 18.104 | 15.098 | 15.749 | 14.45 | 13.801 | 15.021 | 13.682 | 12.751 | 12.164 | 13.356 | 12.232 | 12.941 | 12.387 | 14.288 | 17.991 | 17.442 | 19.271 | 18.31 | 17.918 | 19.2 | 16.3 | 16.2 | 15.3 | 18.1 | 16.7 | 15.7 | 16.9 | 22.5 | 15.9 | 16.4 | 16.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.4 | 10.5 | 11 | 14.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 35.715 | 0 | 0 | 35.715 | 38.167 | 38.122 | 35.021 | 36.773 | 31.747 | 37.741 | 41.999 | 40.913 | 43.505 | 42.806 | 38.816 | 39.929 | 40.936 | 38.848 | 40.388 | 40.94 | 43.32 | 38.298 | 40.655 | 41.809 | 41.683 | 41.376 | 40.913 | 39.548 | 43.13 | 40.886 | 39.921 | 40.941 | 39.506 | 37.096 | 40.699 | 36.908 | 39.784 | 36.075 | 37.319 | 38.424 | 34.489 | 35.711 | 36.193 | 30.574 | 31.759 | 27.618 | 29.256 | 26.267 | 28.634 | 28.476 | 30.499 | 28.773 | 29.655 | 27.659 | 27.046 | 26.755 | 29.931 | 27.794 | 26.668 | 24.798 | 25.581 | 24.967 | 23.969 | 22.293 | 29.012 | 14.865 | 14.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.181 | 3.238 | 1.85 | 1.338 | 23.154 | 6.352 | 6.826 | 6.451 | 13.599 | 8.864 | 10.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.124 | 42.84 | 44.365 | 36.799 | 37.386 | 37.438 | 39.847 | 35.803 | 35.192 | 38.489 | 35.622 | 34.594 | 39.729 | 34.735 | 36.915 | 37.026 | 34.69 | 35.432 | 35.715 | 38.167 | 38.122 | 35.021 | 36.773 | 31.747 | 37.741 | 41.999 | 40.913 | 43.505 | 42.806 | 38.816 | 39.929 | 40.936 | 38.848 | 40.388 | 40.94 | 43.32 | 38.298 | 40.655 | 41.809 | 41.683 | 41.376 | 40.913 | 39.548 | 43.13 | 40.886 | 39.921 | 40.941 | 39.506 | 37.096 | 40.699 | 36.908 | 39.784 | 36.075 | 37.319 | 38.424 | 34.489 | 35.711 | 36.193 | 30.574 | 31.759 | 27.618 | 29.256 | 26.267 | 28.634 | 28.476 | 30.499 | 28.773 | 29.655 | 27.659 | 27.046 | 26.755 | 29.931 | 27.794 | 26.668 | 24.798 | 25.581 | 24.967 | 23.969 | 22.293 | 24.698 | 23.729 | 24.91 | 23.518 | 25.645 | 20.864 | 21.904 | 23.589 | 19.805 | 18.566 | 19.342 | 16.469 | 18.348 | 16.653 | 16.717 | 18.47 | 17.944 | 19.932 | 19.02 | 18.98 | 19.8 | 16.8 | 17.9 | 18.1 | 20.6 | 19.6 | 20.1 | 20 | 23.8 | 21.2 | 23.7 | 22.3 | 47.3 | 44.1 | 43.7 | 40.2 | 48.2 | 43.3 | 43 | 42.7 | -0.9 | 41.9 | 43.6 | 59.8 | 119 | 97.9 | 85.5 | 79.9 | 1,043.2 | 113.1 | 101.4 | 98.4 | 889.6 | 93.7 | 96.2 | 282.8 | 280.9 | 249.1 | 247.6 | 266 | 143.5 | 56.2 | 55.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 11.952 | 12.547 | 10.395 | 11.278 | 10.723 | 10.88 | 9.102 | 9.971 | 9.101 | 7.168 | 4.202 | 7.393 | 5.18 | 7.212 | 6.521 | 25.28 | 6.516 | 7.496 | 5.578 | 6.227 | 5.757 | 5.948 | 3.462 | 7.973 | 7.999 | 4.9 | 0.052 | 0.112 | 0.171 | 0.194 | 0.131 | 0.698 | -1.266 | -2.26 | 0.945 | -3.4 | 1.683 | -2.325 | -3.02 | 0.385 | -2.203 | -2.216 | 1.754 | -0.613 | 5.374 | 0.747 | 0.402 | 0.081 | -5.594 | 1.773 | 38.656 | -38.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.543 | 0 | 0 | -3.543 | -5.487 | -11.081 | -5.1 | -1.338 | -8.447 | -9.23 | -10.694 | -6.451 | -6.287 | -22.109 | -10.763 | -7.312 | -8.959 | -9.712 | -7.931 | -6.002 | -7.269 | -8.325 | -4.446 | -5.716 | -10.923 | -8.986 | 94.729 | 2.625 | 15.825 | 16.084 | 17.678 | 16.669 | 15.8 | 16.4 | 16.6 | 16.3 | 16.7 | 15.9 | 15.6 | 15.1 | 14.9 | 14.5 | 15.5 | 16.9 | 18.8 | 15.1 | 14.6 | 13.4 | 13.4 | 12.2 | 12.7 | 10.9 | 11.3 | 9.6 | 9.1 | 24 | 34.2 | 31.1 | 31 | 31.9 | -1.7 | 41.5 | 33.9 | 32.1 | 7.6 | 27.6 | 33.1 | 21.6 | 24 | 22.5 | 21 | 21 | 21.7 | 20.5 | 19.8 | 0 | -1,721.4 | 0 | 0 | 0 | -1,476.1 | 0 | 0 | 0 | -1,339.8 | 0 | 0 | 0 | -1,352.4 | 0 |
Operating Expenses
| 74.317 | 71.503 | 75.565 | 75.789 | 69.28 | 71.396 | 73.003 | 70.02 | 69.58 | 73.885 | 71.873 | 71.305 | 75.116 | 70.252 | 73.252 | 75.225 | 67.803 | 68.981 | 71.221 | 75.884 | 74.509 | 72.158 | 69.997 | 66.018 | 72.735 | 78.728 | 75.208 | 76.342 | 77.876 | 74.397 | 76.634 | 81.244 | 75.563 | 81.108 | 80.156 | 82.922 | 77.147 | 80.773 | 81.494 | 77.493 | 77.175 | 76.28 | 71.755 | 76.388 | 76.751 | 76.35 | 71.962 | 70.782 | 67.304 | 69.165 | 64.803 | 107.208 | 24.307 | 62.698 | 62.885 | 59.811 | 58.43 | 58.257 | 51.657 | 56.383 | 49.22 | 50.348 | 45.021 | 48.807 | 47.947 | 52.378 | 49.002 | 50.102 | 46.135 | 46.146 | 42.023 | 44.443 | 33.295 | 38.684 | 40.026 | 34.532 | 31.656 | 29.072 | 32.122 | 34.816 | 19.724 | 29.245 | 31.955 | 31.136 | 24.953 | 28.994 | 31.269 | 25.287 | 22.405 | 28.252 | 22.985 | 20.366 | 20.054 | 125.734 | 39.086 | 51.211 | 55.287 | 55.008 | 53.567 | 54.8 | 49.5 | 50.7 | 49.7 | 55.4 | 52.2 | 51.4 | 52 | 61.2 | 51.6 | 55.6 | 55.6 | 66.1 | 59.2 | 58.3 | 53.6 | 61.6 | 55.5 | 55.7 | 53.6 | 56.8 | 62 | 63.7 | 98.5 | 153.2 | 129 | 116.5 | 111.8 | 1,041.5 | 154.6 | 135.3 | 130.5 | 897.2 | 121.3 | 129.3 | 304.4 | 304.9 | 271.6 | 268.6 | 287 | 165.2 | 76.7 | 75.5 | 0 | -1,721.4 | 0 | 0 | 0 | -1,476.1 | 0 | 0 | 0 | -1,339.8 | 0 | 0 | 0 | -1,352.4 | 0 |
Operating Income
| 169.523 | 146.952 | 140.8 | 101.337 | 132.425 | 124.242 | 125.041 | 109.531 | 78.727 | 83.591 | 83.29 | 35.429 | 63.105 | 70.747 | 88.501 | 75.555 | 98.804 | 27.757 | 109.686 | 67.556 | 88.218 | 98.675 | 82.872 | 75.82 | 68.148 | 67.131 | 81.575 | 70.25 | 82.429 | 90.479 | 93.611 | 68.166 | 101.838 | 97.292 | 95.394 | 70.383 | 97.624 | 88.935 | 99.778 | 80.035 | 88.044 | 104.466 | 90.175 | 75.25 | 87.072 | 93.078 | 98.235 | 69.754 | 94.755 | 96.234 | 104.733 | 56.519 | 120.889 | 85.098 | 78.079 | 67.117 | 77.492 | 73.944 | 68.751 | 61.423 | 93.747 | 61.065 | 46.053 | 28.313 | 25.631 | 29.815 | 32.601 | 22.454 | 32.934 | 29.372 | 27.344 | 19.774 | 32.869 | 31.017 | 23.978 | 17.281 | 21.515 | 23.089 | 10.991 | 4.462 | 22.905 | 21.287 | 13.906 | 9.461 | 20.303 | 15.004 | 4.791 | 0.542 | 21.252 | 8.573 | 9.023 | 11.525 | 6.93 | -121.455 | -8.911 | -4.122 | 5.98 | 9.111 | 5.366 | 10.6 | 19.6 | 14.5 | 10 | 4.8 | 48.7 | 31.5 | 16.5 | 30.5 | 32.6 | 39.2 | 37.3 | 44.5 | 51.4 | 38.1 | 35.9 | 41.5 | 38.6 | 27.6 | 39.5 | 41.9 | 34.4 | 53.1 | 41 | 11.3 | 52.5 | 57.4 | 51.1 | 97.8 | 123 | 91.4 | 109 | 92.5 | 93.4 | 86.6 | 90.6 | 96.3 | 94.2 | 97.1 | 94.2 | 96.2 | 95.1 | 89.7 | 729.1 | -1,205.9 | 522.6 | 493.4 | 480.1 | -1,005.5 | 440.4 | 420.3 | 389 | -949.4 | 404.9 | 406 | 378 | -973.1 | 386 |
Operating Income Ratio
| 0.234 | 0.207 | 0.202 | 0.158 | 0.198 | 0.181 | 0.178 | 0.16 | 0.113 | 0.116 | 0.126 | 0.061 | 0.101 | 0.12 | 0.156 | 0.143 | 0.193 | 0.068 | 0.196 | 0.126 | 0.159 | 0.175 | 0.154 | 0.141 | 0.121 | 0.112 | 0.138 | 0.125 | 0.15 | 0.165 | 0.172 | 0.136 | 0.197 | 0.186 | 0.187 | 0.147 | 0.18 | 0.159 | 0.178 | 0.146 | 0.149 | 0.168 | 0.156 | 0.135 | 0.15 | 0.159 | 0.175 | 0.135 | 0.171 | 0.163 | 0.186 | 0.112 | 0.217 | 0.147 | 0.154 | 0.146 | 0.164 | 0.157 | 0.174 | 0.152 | 0.224 | 0.165 | 0.137 | 0.077 | 0.058 | 0.07 | 0.085 | 0.062 | 0.092 | 0.085 | 0.088 | 0.065 | 0.101 | 0.094 | 0.079 | 0.059 | 0.079 | 0.085 | 0.046 | 0.019 | 0.102 | 0.096 | 0.064 | 0.046 | 0.103 | 0.083 | 0.028 | 0.004 | 0.12 | 0.049 | 0.06 | 0.064 | 0.043 | -0.707 | -0.042 | -0.02 | 0.029 | 0.042 | 0.027 | 0.049 | 0.09 | 0.07 | 0.049 | 0.022 | 0.171 | 0.129 | 0.073 | 0.111 | 0.128 | 0.146 | 0.14 | 0.146 | 0.169 | 0.127 | 0.148 | 0.16 | 0.16 | 0.123 | 0.169 | 0.159 | 0.14 | 0.192 | 0.105 | 0.023 | 0.108 | 0.116 | 0.109 | 0.117 | 0.155 | 0.138 | 0.16 | 0.14 | 0.15 | 0.136 | 0.139 | 0.142 | 0.151 | 0.161 | 0.155 | 0.149 | 0.155 | 0.149 | 1 | -2.339 | 1 | 1 | 1 | -2.137 | 1 | 1 | 1 | -2.432 | 1 | 1 | 1 | -2.566 | 1 |
Total Other Income Expenses Net
| -0.352 | -3.958 | -3.107 | 3.285 | 2.057 | 0.468 | 0.107 | -1.241 | 1.602 | 2.017 | -9.783 | -5.459 | -1.952 | -3.689 | 0.869 | 0.768 | 18.814 | -0.489 | 0.392 | -0.923 | -0.76 | -1.984 | -2.064 | -4.725 | 0.166 | 2.434 | -0.264 | -5.308 | -5.452 | -5.189 | -5.378 | -4.192 | -3.622 | -5.22 | -6.448 | -2.771 | -6.938 | -1.899 | -6.141 | -6.909 | -3.783 | -6.549 | -6.38 | -2.428 | -4.872 | 0.801 | -5.825 | -1.915 | -1.551 | -15.049 | -5.93 | -5.854 | -17.622 | -8.68 | -4.712 | 2.394 | -9.918 | -13.524 | -6.26 | 1.526 | -6.713 | -14.709 | -3.016 | -3.081 | -2.744 | -2.573 | -2.636 | -1.838 | -1.719 | -2.07 | -2.572 | -14.308 | 0.18 | 1.18 | -3.309 | -3.747 | -3.766 | -4.324 | -4.087 | -4.229 | -4.467 | -4.244 | -4.99 | -3.703 | -5.168 | -6.346 | -5 | -3.139 | -4.962 | -10.296 | -7.724 | -11.005 | -7.705 | -9.484 | -8.888 | 3.176 | 26.578 | 5.407 | 38.599 | 2.3 | 4.8 | 6.4 | 13 | 7 | 0.2 | -5.5 | 2.7 | -15.3 | -4.3 | -5.2 | -4.9 | -6.6 | -6.2 | -5.9 | -5.4 | -5.3 | -12 | -7.9 | -5.9 | -8.7 | -7.8 | -4.7 | -7.9 | -8.5 | -10.5 | -9.9 | -9.8 | 67.9 | -16.7 | -14.2 | -15 | -26 | -16.3 | -14 | -12.1 | 15.8 | -14.3 | -13.4 | -14.6 | -9 | -11.4 | -15.1 | -729.1 | 1,205.9 | -522.6 | -493.4 | -480.1 | 1,005.5 | -440.4 | -420.3 | -389 | 949.4 | -404.9 | -406 | -378 | 973.1 | -386 |
Income Before Tax
| 169.171 | 142.994 | 137.693 | 104.622 | 134.482 | 124.71 | 125.148 | 108.29 | 80.329 | 85.608 | 73.507 | 29.97 | 61.153 | 67.058 | 89.37 | 76.323 | 117.618 | 27.268 | 110.078 | 66.633 | 87.458 | 96.691 | 80.808 | 71.095 | 68.314 | 69.565 | 81.311 | 64.942 | 76.977 | 85.29 | 88.233 | 63.974 | 98.216 | 92.072 | 88.946 | 67.612 | 90.686 | 87.036 | 93.637 | 73.126 | 84.261 | 97.917 | 83.795 | 72.822 | 82.2 | 93.879 | 93.873 | 67.839 | 93.204 | 81.545 | 98.803 | 50.665 | 103.267 | 76.418 | 73.367 | 69.511 | 67.574 | 60.42 | 62.491 | 62.949 | 87.034 | 46.356 | 43.037 | 25.232 | 22.887 | 27.242 | 29.965 | 20.616 | 31.215 | 27.302 | 24.772 | 5.466 | 29.811 | 32.197 | 20.669 | 13.534 | 17.749 | 18.765 | 6.904 | 0.233 | 18.438 | 17.043 | 8.916 | 5.758 | 15.135 | 8.658 | -0.209 | -2.597 | 16.29 | -1.723 | 1.299 | 0.52 | -0.775 | -130.939 | -17.799 | -0.946 | 32.558 | 14.518 | 43.965 | 12.9 | 24.4 | 20.9 | 23 | 11.8 | 48.9 | 26.5 | 19.2 | 15.2 | 28.3 | 34 | 32.4 | 37.9 | 45.2 | 32.2 | 30.5 | 36.2 | 26.6 | 19.7 | 33.6 | 33.2 | 26.6 | 48.4 | 33.1 | 2.8 | 42 | 47.5 | 41.3 | 165.7 | 106.3 | 77.2 | 94 | 66.5 | 77.1 | 72.6 | 78.5 | 112.1 | 79.9 | 83.7 | 79.6 | 87.2 | 83.7 | 74.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.233 | 0.201 | 0.198 | 0.163 | 0.202 | 0.182 | 0.178 | 0.159 | 0.115 | 0.118 | 0.111 | 0.052 | 0.098 | 0.114 | 0.158 | 0.145 | 0.229 | 0.066 | 0.197 | 0.125 | 0.157 | 0.172 | 0.151 | 0.132 | 0.121 | 0.116 | 0.138 | 0.116 | 0.14 | 0.156 | 0.163 | 0.128 | 0.19 | 0.176 | 0.174 | 0.141 | 0.168 | 0.155 | 0.167 | 0.133 | 0.143 | 0.158 | 0.145 | 0.131 | 0.142 | 0.161 | 0.167 | 0.131 | 0.168 | 0.138 | 0.176 | 0.1 | 0.185 | 0.132 | 0.144 | 0.151 | 0.143 | 0.129 | 0.158 | 0.156 | 0.208 | 0.125 | 0.128 | 0.068 | 0.052 | 0.064 | 0.078 | 0.057 | 0.087 | 0.079 | 0.08 | 0.018 | 0.092 | 0.098 | 0.068 | 0.046 | 0.066 | 0.069 | 0.029 | 0.001 | 0.082 | 0.077 | 0.041 | 0.028 | 0.077 | 0.048 | -0.001 | -0.017 | 0.092 | -0.01 | 0.009 | 0.003 | -0.005 | -0.762 | -0.084 | -0.005 | 0.159 | 0.068 | 0.221 | 0.06 | 0.113 | 0.101 | 0.112 | 0.054 | 0.171 | 0.108 | 0.085 | 0.055 | 0.111 | 0.126 | 0.122 | 0.125 | 0.149 | 0.108 | 0.126 | 0.139 | 0.11 | 0.088 | 0.143 | 0.126 | 0.109 | 0.175 | 0.085 | 0.006 | 0.086 | 0.096 | 0.088 | 0.198 | 0.134 | 0.117 | 0.138 | 0.101 | 0.124 | 0.114 | 0.12 | 0.166 | 0.128 | 0.139 | 0.131 | 0.135 | 0.136 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 36.849 | 31.374 | 29.961 | 24.212 | 23.235 | 25.086 | 27.565 | 17.768 | 17.103 | 19.136 | 14.189 | 12.764 | 9.115 | 15.106 | 19.658 | 9.439 | 21.824 | 4.919 | 24.537 | 16.531 | 19.653 | 22.517 | 18.603 | 8.292 | 9.833 | 16.68 | 20.746 | 60.87 | 17.205 | 22.562 | 24.296 | 18.302 | 26.767 | 27.683 | 27.015 | 13.698 | 28.677 | 28.303 | 29.69 | 21.071 | 27.348 | 31.153 | 26.272 | 18.821 | 25.179 | 29.495 | 26.038 | 14.776 | 28.489 | 26.277 | 32.256 | 16.967 | 31.906 | 24.159 | 23.778 | 20.099 | 21.855 | 20.564 | 20.353 | 16.699 | 30.347 | 15.698 | 14.349 | 5.873 | 6.415 | 9.618 | 10.193 | -6.38 | 11.125 | 9.863 | 8.53 | 1.006 | 10.89 | 11.828 | 6.897 | 2.383 | 4.348 | 5.698 | 2.142 | -2.679 | 5.464 | 5.689 | 3.098 | 1.039 | 4.838 | 2.913 | -0.072 | -2.822 | 5.423 | 0.739 | 0.416 | 0.17 | -1.436 | -36.155 | -6.532 | -3.294 | 11.002 | 5.249 | 16.141 | 2.8 | 7.7 | 7.7 | 7.7 | 1.9 | 18.1 | 9.7 | 6.1 | -0.9 | 9.5 | 12.1 | 11.8 | 12.5 | 16.7 | 12.1 | 11.5 | 13.7 | 9.6 | 6.7 | 12.1 | 8.5 | 4.1 | 18 | 12.8 | -10.1 | 22 | 16.7 | 15 | 84.1 | 34.3 | 24.6 | 30.8 | 18.1 | 21.8 | 22.5 | 25.6 | 45.7 | 23.7 | 26.6 | 27.2 | 24.6 | 28.9 | 23.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 132.322 | 111.62 | 107.732 | 80.41 | 111.247 | 99.624 | 97.583 | 90.522 | 63.226 | 66.472 | 59.318 | 17.206 | 52.038 | 51.952 | 69.712 | 66.884 | 95.794 | 22.349 | 85.541 | 50.102 | 67.805 | 74.174 | 62.205 | 62.803 | 58.481 | 52.885 | 60.565 | 4.072 | 59.772 | 62.728 | 63.937 | 45.672 | 71.449 | 64.389 | 61.931 | 53.914 | 62.009 | 58.733 | 63.947 | 52.055 | 56.913 | 66.764 | 57.523 | 54.001 | 78.896 | 64.01 | 67.835 | 53.063 | 64.715 | 55.268 | 66.547 | 33.698 | 71.361 | 52.259 | 49.589 | 49.412 | 45.719 | 39.856 | 42.138 | 46.25 | 56.687 | 30.658 | 28.688 | 19.359 | 16.472 | 17.624 | 19.772 | 12.442 | 21.157 | 30.926 | 16.242 | 4.46 | 18.921 | 20.369 | 13.772 | 11.151 | 13.401 | 13.067 | 4.762 | 2.912 | 12.974 | 11.354 | 5.818 | 4.719 | 10.297 | 5.745 | 16.292 | 3.126 | 10.867 | -2.462 | -1.622 | 0.35 | 0.661 | -94.784 | -11.267 | 2.348 | 21.556 | 9.269 | 27.824 | 10.1 | 16.7 | 13.2 | 15.3 | 9.9 | 30.8 | 16.8 | 13.1 | 16.1 | 18.8 | 21.9 | 20.6 | 25.4 | 28.5 | 20.1 | 19 | 22.5 | 17 | 13 | 21.5 | 24.7 | 22.5 | 30.4 | 20.3 | 7.9 | 20 | 75.7 | 71.8 | 67.2 | 72 | 52.6 | 63.2 | 48.4 | 55.3 | 50.1 | 52.9 | 66.4 | 56.2 | 57.1 | 52.4 | 62.6 | 54.8 | 57.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.183 | 0.157 | 0.155 | 0.125 | 0.167 | 0.145 | 0.139 | 0.133 | 0.091 | 0.092 | 0.09 | 0.03 | 0.084 | 0.088 | 0.123 | 0.127 | 0.187 | 0.054 | 0.153 | 0.094 | 0.122 | 0.132 | 0.116 | 0.117 | 0.104 | 0.088 | 0.103 | 0.007 | 0.109 | 0.115 | 0.118 | 0.091 | 0.138 | 0.123 | 0.121 | 0.112 | 0.115 | 0.105 | 0.114 | 0.095 | 0.097 | 0.108 | 0.1 | 0.097 | 0.136 | 0.11 | 0.121 | 0.103 | 0.117 | 0.094 | 0.118 | 0.067 | 0.128 | 0.09 | 0.098 | 0.107 | 0.097 | 0.085 | 0.107 | 0.114 | 0.136 | 0.083 | 0.085 | 0.053 | 0.037 | 0.041 | 0.052 | 0.034 | 0.059 | 0.09 | 0.052 | 0.015 | 0.058 | 0.062 | 0.046 | 0.038 | 0.049 | 0.048 | 0.02 | 0.013 | 0.058 | 0.051 | 0.027 | 0.023 | 0.052 | 0.032 | 0.094 | 0.02 | 0.061 | -0.014 | -0.011 | 0.002 | 0.004 | -0.552 | -0.053 | 0.012 | 0.105 | 0.043 | 0.14 | 0.047 | 0.077 | 0.064 | 0.075 | 0.045 | 0.108 | 0.069 | 0.058 | 0.059 | 0.074 | 0.081 | 0.078 | 0.084 | 0.094 | 0.067 | 0.078 | 0.087 | 0.07 | 0.058 | 0.092 | 0.094 | 0.092 | 0.11 | 0.052 | 0.016 | 0.041 | 0.153 | 0.153 | 0.08 | 0.091 | 0.079 | 0.093 | 0.073 | 0.089 | 0.079 | 0.081 | 0.098 | 0.09 | 0.095 | 0.086 | 0.097 | 0.089 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 13.79 | 11.63 | 11.23 | 8.36 | 11.6 | 10.37 | 10.09 | 9.26 | 6.34 | 6.56 | 5.76 | 1.65 | 4.8 | 4.75 | 6.38 | 6.12 | 8.77 | 2.05 | 7.67 | 4.48 | 6.06 | 6.63 | 5.57 | 5.58 | 5.12 | 4.53 | 5.14 | 0.35 | 5.04 | 5.29 | 5.39 | 3.86 | 6.03 | 5.43 | 5.22 | 4.5 | 5.08 | 4.72 | 5.14 | 4.17 | 4.53 | 5.24 | 4.43 | 4.08 | 5.94 | 4.81 | 5.07 | 3.94 | 4.83 | 4.12 | 4.96 | 2.51 | 5.22 | 3.77 | 3.57 | 3.56 | 3.19 | 2.69 | 2.79 | 3.06 | 3.73 | 2.02 | 1.89 | 1.27 | 1.08 | 1.14 | 1.28 | 0.8 | 1.26 | 1.79 | 0.94 | 0.26 | 1.1 | 1.18 | 0.8 | 0.65 | 0.79 | 0.77 | 0.28 | 0.17 | 0.76 | 0.67 | 0.35 | 0.28 | 0.61 | 0.34 | 0.98 | 0.19 | 0.65 | -0.15 | -0.097 | 0.021 | 0.04 | -5.68 | -0.68 | 0.14 | 1.3 | 0.55 | 1.65 | 0.6 | 1 | 0.8 | 0.9 | 0.59 | 1.85 | 1 | 0.8 | 0.69 | 0.8 | 0.95 | 0.85 | 1.07 | 1.2 | 0.85 | 0.8 | 0.93 | 0.7 | 0.55 | 0.9 | 1.04 | 0.95 | 1.3 | 0.85 | 0.34 | 0.85 | 3.2 | 3.05 | 2.84 | 1 | 0.75 | 0.9 | 2.06 | 2.35 | 2.1 | 2.25 | 2.78 | 2.35 | 2.4 | 2.2 | 2.57 | 2.25 | 2.4 | 2.35 | 0 | 2.55 | 2.35 | 2.2 | 0 | 1.85 | 1.95 | 1.85 | 0 | 1.85 | 1.8 | 1.25 | 0 | 1.4 |
EPS Diluted
| 13.79 | 11.63 | 11.23 | 8.36 | 11.6 | 10.37 | 10.09 | 9.26 | 6.34 | 6.56 | 5.76 | 1.65 | 4.8 | 4.75 | 6.38 | 6.12 | 8.77 | 2.05 | 7.67 | 4.48 | 6.06 | 6.63 | 5.57 | 5.58 | 5.12 | 4.53 | 5.14 | 0.35 | 5.04 | 5.29 | 5.39 | 3.86 | 6.03 | 5.43 | 5.22 | 4.5 | 5.08 | 4.72 | 5.14 | 4.17 | 4.53 | 5.24 | 4.43 | 4.08 | 5.94 | 4.81 | 5.07 | 3.94 | 4.83 | 4.12 | 4.96 | 2.51 | 5.22 | 3.77 | 3.57 | 3.56 | 3.18 | 2.69 | 2.78 | 3.06 | 3.72 | 2.01 | 1.88 | 1.27 | 1.07 | 1.13 | 1.27 | 0.8 | 1.25 | 1.78 | 0.93 | 0.26 | 1.09 | 1.17 | 0.79 | 0.65 | 0.77 | 0.76 | 0.28 | 0.17 | 0.75 | 0.66 | 0.34 | 0.28 | 0.61 | 0.34 | 0.98 | 0.19 | 0.65 | -0.15 | -0.096 | 0.021 | 0.04 | -5.68 | -0.68 | 0.14 | 1.3 | 0.55 | 1.65 | 0.6 | 1 | 0.8 | 0.9 | 0.59 | 1.85 | 1 | 0.8 | 0.69 | 0.8 | 0.95 | 0.85 | 1.07 | 1.2 | 0.85 | 0.8 | 0.93 | 0.7 | 0.55 | 0.9 | 1.04 | 0.95 | 1.3 | 0.85 | 0.34 | 0.85 | 3.2 | 3.05 | 2.84 | 1 | 0.75 | 0.9 | 2.06 | 2.35 | 2.1 | 2.25 | 2.78 | 2.35 | 2.4 | 2.2 | 2.57 | 2.25 | 2.4 | 2.35 | 0 | 2.55 | 2.35 | 2.2 | 0 | 1.85 | 1.95 | 1.85 | 0 | 1.85 | 1.8 | 1.25 | 0 | 1.4 |
EBITDA
| 213.092 | 188.227 | 179.154 | 132.077 | 160.81 | 155.21 | 156.234 | 138.758 | 109.188 | 113.29 | 103.985 | 60.876 | 91.854 | 97.015 | 116.344 | 103.033 | 144.773 | 55.26 | 138.551 | 95.194 | 116.229 | 126.209 | 110.759 | 97.578 | 94.364 | 92.685 | 104.14 | 86.446 | 97.114 | 102.967 | 106.111 | 80.451 | 114.193 | 106.428 | 103.814 | 82.215 | 105.036 | 100.998 | 107.639 | 87.309 | 98.954 | 112.724 | 98.217 | 87.222 | 96.501 | 112.54 | 110.778 | 37.707 | 103.876 | 94.117 | 113.767 | 67.553 | 119.637 | 91.715 | 88.179 | 85.347 | 82.152 | 73.673 | 75.219 | 75.296 | 97.86 | 57.02 | 53.736 | 36.094 | 32.49 | 29.815 | 32.601 | 29.716 | 32.934 | 29.372 | 35.23 | 27.793 | 37.381 | 37.027 | 23.978 | 26.505 | 21.515 | 23.089 | 10.991 | 14.941 | 22.905 | 21.287 | 25.866 | 21.453 | 32.189 | 28.928 | 17.38 | 13.201 | 33.874 | 21.526 | 23.211 | 25.358 | 20.865 | -76.132 | 17.516 | 11.703 | 22.064 | 26.789 | 22.035 | 26.4 | 36 | 31.1 | 26.3 | 21.5 | 64.6 | 47.6 | 31.6 | 45.4 | 47.1 | 54.7 | 54.2 | 63.3 | 66.5 | 52.7 | 49.3 | 54.9 | 50.8 | 40.3 | 50.4 | 53.2 | 44 | 62.2 | 65 | 45.5 | 83.1 | 88.4 | 83 | 96.1 | 164.5 | 125.3 | 141.1 | 100.1 | 121 | 119.7 | 112.2 | 120.3 | 116.7 | 118.1 | 115.2 | 117.9 | 115.6 | 109.5 | 729.1 | -1,205.9 | 522.6 | 493.4 | 480.1 | -1,005.5 | 440.4 | 420.3 | 389 | -949.4 | 404.9 | 406 | 378 | -973.1 | 386 |
EBITDA Ratio
| 0.294 | 0.248 | 0.239 | 0.158 | 0.198 | 0.227 | 0.222 | 0.203 | 0.157 | 0.128 | 0.168 | 0.106 | 0.113 | 0.164 | 0.205 | 0.195 | 0.242 | 0.134 | 0.248 | 0.178 | 0.209 | 0.224 | 0.206 | 0.181 | 0.168 | 0.155 | 0.177 | 0.154 | 0.151 | 0.188 | 0.195 | 0.136 | 0.221 | 0.204 | 0.204 | 0.171 | 0.194 | 0.18 | 0.192 | 0.159 | 0.15 | 0.182 | 0.17 | 0.157 | 0.166 | 0.193 | 0.197 | 0.136 | 0.192 | 0.163 | 0.175 | 0.056 | 0.217 | 0.147 | 0.154 | 0.167 | 0.164 | 0.157 | 0.174 | 0.172 | 0.224 | 0.165 | 0.16 | 0.098 | 0.074 | 0.086 | 0.103 | 0.079 | 0.109 | 0.103 | 0.101 | 0.107 | 0.088 | 0.087 | 0.099 | 0.061 | 0.076 | 0.078 | 0.058 | 0.037 | 0.053 | 0.098 | 0.085 | 0.056 | 0.114 | 0.116 | 0.067 | 0.023 | 0.136 | 0.119 | 0.121 | 0.102 | 0.073 | 0.106 | 0.224 | -0.003 | -0.068 | 0.057 | -0.126 | 0.071 | 0.103 | 0.078 | 0.022 | 0.022 | 0.191 | 0.171 | 0.082 | 0.184 | 0.183 | 0.203 | 0.203 | 0.211 | 0.218 | 0.175 | 0.201 | 0.212 | 0.229 | 0.18 | 0.213 | 0.21 | 0.187 | 0.225 | 0.167 | 0.091 | 0.171 | 0.175 | 0.174 | 0.013 | 0.206 | 0.189 | 0.208 | 0.168 | 0.197 | 0.186 | 0.168 | 0.13 | 0.183 | 0.192 | 0.187 | 0.178 | 0.18 | 0.18 | 1 | -2.339 | 1 | 1 | 1 | -2.137 | 1 | 1 | 1 | -2.432 | 1 | 1 | 1 | -2.566 | 1 |