ONEOK, Inc.
NYSE:OKE
100.08 (USD) • At close December 20, 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
| 5,023 | 4,894 | 4,781 | 5,183 | 4,189 | 3,732 | 4,521 | 5,032.031 | 5,913.531 | 5,996 | 5,444.609 | 5,420.491 | 4,536.175 | 3,388.964 | 3,194.679 | 2,570.577 | 2,174.264 | 1,660.729 | 2,136.672 | 2,663.606 | 2,263.228 | 2,457.575 | 2,779.958 | 3,136.7 | 3,393.89 | 2,960.529 | 3,102.077 | 3,792.158 | 2,906.366 | 2,725.772 | 2,749.611 | 2,654.461 | 2,357.907 | 2,134.107 | 1,774.459 | 1,930.902 | 1,898.946 | 2,128.052 | 1,805.306 | 2,844.768 | 3,120.145 | 3,066.882 | 3,163.296 | 4,140.111 | 3,571.925 | 3,349.236 | 3,541.445 | 3,659.924 | 3,028.775 | 2,529.26 | 3,414.6 | 3,829.239 | 3,595.191 | 3,514.476 | 3,866.888 | 3,356.249 | 2,942.703 | 2,807.131 | 3,923.967 | 3,729.461 | 2,364.736 | 2,227.627 | 2,789.827 | 2,843.245 | 4,239.246 | 4,172.866 | 4,902.076 | 3,984.968 | 2,809.997 | 2,871.304 | 3,799.006 | 3,067.68 | 2,640.877 | 2,431.907 | 3,918.322 | 4,696.193 | 3,192.206 | 2,121.12 | 2,752.863 | 2,598.604 | 1,726.762 | 632.139 | 1,030.575 | 849.028 | 568.27 | 466.539 | 1,085.221 | 555.611 | 465.393 | 1,171.444 | 1,465.658 | 1,317.127 | 1,127.189 | 1,402.399 | 2,956.256 | 2,672.468 | 1,754.79 | 1,387.13 | 823.949 | 533.482 | 457.092 | 418.08 | 592.664 | 387.471 | 355.14 | 444.048 | 722.054 | 314.16 | 207.9 | 231.6 | 473.7 | 248.8 | 231.4 | 289.7 | 464.7 | 238.5 | 191.8 | 304.5 | 287.3 | 166.3 | 129.3 | 190.5 | 295.4 | 177.2 | 128.2 | 187.5 | 313.9 | 159.5 | 107.1 | 150.5 | 264.6 | 154.8 | 122 | 146.5 | 279.8 | 141.1 | 105.1 | 155.1 | 266.4 | 141.4 | 104.7 | 143.4 | 242 | 128.2 | 7.6 | 133.7 | 230.1 | 111.1 | 88.9 | 123.7 | 230.9 | 143.5 | 108.2 | 166.1 | 289.6 | 172.9 | 174.2 |
Cost of Revenue
| 3,301 | 3,643 | 3,637 | 3,879 | 2,922 | 2,652 | 3,509 | 4,050.66 | 4,929.776 | 5,036 | 4,519.806 | 4,472.157 | 3,603.669 | 2,523.9 | 2,278.63 | 1,779.734 | 1,418.919 | 1,080.874 | 1,409.281 | 1,917.324 | 1,535.958 | 1,740.758 | 2,070.535 | 2,428.748 | 2,668.148 | 2,282.106 | 2,472.263 | 3,177.533 | 2,331.714 | 2,191.871 | 2,243.262 | 2,120.78 | 1,850.143 | 1,626.57 | 1,290.216 | 1,426.665 | 1,449.108 | 1,690.08 | 1,429.819 | 2,361.828 | 2,657.792 | 2,643.529 | 2,720.083 | 3,596.491 | 3,105.004 | 2,987.702 | 3,008.214 | 3,142.019 | 2,474.803 | 1,980.298 | 2,771.013 | 3,138.07 | 3,061.198 | 2,992.828 | 3,233.339 | 2,812.474 | 2,491.333 | 2,349.054 | 3,304.648 | 3,149.206 | 1,912.882 | 1,795.201 | 2,238.416 | 2,369.484 | 3,784.22 | 3,752.038 | 4,316.164 | 3,447.569 | 2,469.837 | 2,504.795 | 3,234.379 | 2,596.571 | 2,291.891 | 2,030.258 | 3,343.173 | 4,300.915 | 2,849.705 | 1,857.789 | 2,353.298 | 2,223.27 | 1,480.662 | 402.087 | 637.816 | 542.32 | 373.888 | 234.103 | 675.563 | 367.64 | 240.195 | 916.525 | 1,158.086 | 1,122.914 | 923.94 | 1,208.355 | 2,688.661 | 2,466.454 | 1,578.981 | 1,020.233 | 558.296 | 338.994 | 293.627 | 259.273 | 363.288 | 239.836 | 248.399 | 287.633 | 474.704 | 209.273 | 81.3 | 138 | 344.1 | 147.4 | 151.2 | 181.4 | 323.8 | 151.3 | 112.1 | 210.1 | 163.5 | 82.2 | 56.8 | 108.5 | 179.9 | 87.2 | 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 |
Gross Profit
| 1,722 | 1,251 | 1,144 | 1,304 | 1,267 | 1,080 | 1,012 | 981.371 | 983.755 | 960 | 924.803 | 948.334 | 932.506 | 865.064 | 916.049 | 790.843 | 755.345 | 579.855 | 727.391 | 746.282 | 727.27 | 716.817 | 709.423 | 707.952 | 725.742 | 678.423 | 629.814 | 614.625 | 574.652 | 533.901 | 506.349 | 533.681 | 507.764 | 507.537 | 484.243 | 504.237 | 449.838 | 437.972 | 375.487 | 482.94 | 462.353 | 423.353 | 443.213 | 543.62 | 466.921 | 361.534 | 533.231 | 517.905 | 553.972 | 548.962 | 643.587 | 691.169 | 533.993 | 521.648 | 633.549 | 543.775 | 451.37 | 458.077 | 619.319 | 580.255 | 451.854 | 432.426 | 551.411 | 473.761 | 455.026 | 420.828 | 585.912 | 537.399 | 340.16 | 366.509 | 564.627 | 471.109 | 348.986 | 401.649 | 575.149 | 395.278 | 342.501 | 263.331 | 399.565 | 375.334 | 246.1 | 230.052 | 392.759 | 306.708 | 194.382 | 232.436 | 409.658 | 187.971 | 225.198 | 254.919 | 307.572 | 194.213 | 203.249 | 194.044 | 267.595 | 206.014 | 175.809 | 366.897 | 265.653 | 194.488 | 163.465 | 158.807 | 229.376 | 147.635 | 106.741 | 156.415 | 247.35 | 104.887 | 126.6 | 93.6 | 129.6 | 101.4 | 80.2 | 108.3 | 140.9 | 87.2 | 79.7 | 94.4 | 123.8 | 84.1 | 72.5 | 82 | 115.5 | 90 | 128.2 | 187.5 | 313.9 | 159.5 | 107.1 | 150.5 | 264.6 | 154.8 | 122 | 146.5 | 279.8 | 141.1 | 105.1 | 155.1 | 266.4 | 141.4 | 104.7 | 143.4 | 242 | 128.2 | 7.6 | 133.7 | 230.1 | 111.1 | 88.9 | 123.7 | 230.9 | 143.5 | 108.2 | 166.1 | 289.6 | 172.9 | 174.2 |
Gross Profit Ratio
| 0.343 | 0.256 | 0.239 | 0.252 | 0.302 | 0.289 | 0.224 | 0.195 | 0.166 | 0.16 | 0.17 | 0.175 | 0.206 | 0.255 | 0.287 | 0.308 | 0.347 | 0.349 | 0.34 | 0.28 | 0.321 | 0.292 | 0.255 | 0.226 | 0.214 | 0.229 | 0.203 | 0.162 | 0.198 | 0.196 | 0.184 | 0.201 | 0.215 | 0.238 | 0.273 | 0.261 | 0.237 | 0.206 | 0.208 | 0.17 | 0.148 | 0.138 | 0.14 | 0.131 | 0.131 | 0.108 | 0.151 | 0.142 | 0.183 | 0.217 | 0.188 | 0.18 | 0.149 | 0.148 | 0.164 | 0.162 | 0.153 | 0.163 | 0.158 | 0.156 | 0.191 | 0.194 | 0.198 | 0.167 | 0.107 | 0.101 | 0.12 | 0.135 | 0.121 | 0.128 | 0.149 | 0.154 | 0.132 | 0.165 | 0.147 | 0.084 | 0.107 | 0.124 | 0.145 | 0.144 | 0.143 | 0.364 | 0.381 | 0.361 | 0.342 | 0.498 | 0.377 | 0.338 | 0.484 | 0.218 | 0.21 | 0.147 | 0.18 | 0.138 | 0.091 | 0.077 | 0.1 | 0.265 | 0.322 | 0.365 | 0.358 | 0.38 | 0.387 | 0.381 | 0.301 | 0.352 | 0.343 | 0.334 | 0.609 | 0.404 | 0.274 | 0.408 | 0.347 | 0.374 | 0.303 | 0.366 | 0.416 | 0.31 | 0.431 | 0.506 | 0.561 | 0.43 | 0.391 | 0.508 | 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 |
General & Administrative 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 274 | 490 | 486 | 486 | 308 | 287 | 239 | 274.739 | 238 | 231 | 214 | 255.579 | 225.364 | 212.319 | 207.158 | 227.019 | 178.148 | 194.738 | 179.696 | 234.57 | 221.48 | 209.951 | 210.426 | 217.886 | 210.424 | 206.214 | 185.358 | 202.661 | 179.693 | 190.784 | 162.052 | 179.859 | 165.664 | 167.667 | 155.145 | 163.569 | 146.979 | 140.869 | 154.331 | 165.686 | 153.408 | 153.323 | 126.726 | 132.176 | 116.678 | 108.906 | 121.405 | 203.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 320 | -22 | -80 | -64 | 22 | 13 | -485 | 224.559 | 284.554 | -9 | 263.917 | 0.895 | 1.287 | -0.493 | -5.022 | 4.949 | 3.679 | 11.517 | 4.527 | 1.394 | 0.578 | 1.185 | 5.898 | -10.817 | 1.668 | -2.534 | -2.571 | 2.21 | 2.458 | -17.81 | 3.591 | -5.031 | 3.532 | 3.863 | -0.332 | 3.113 | -7.437 | -1.9 | 1.832 | 1.235 | -2.406 | 1.821 | -24.125 | -5.397 | 5.077 | 2.328 | 4.768 | 0.074 | 310.639 | 315.849 | 307.467 | 328.881 | 285.043 | 304.519 | 303.003 | 306.258 | 280.592 | 279.091 | 281.201 | 308.76 | 276.896 | 281.384 | 259.072 | 256.068 | 264.157 | 247.812 | 252.802 | 281.688 | 237.449 | 230.395 | 238.529 | 268.523 | 229.451 | 247.168 | 263.601 | 222.217 | 219.287 | 194.7 | 199.974 | 193.541 | 186.597 | 176.446 | 197.651 | 186.91 | 162.562 | 170.427 | 177.221 | 113.022 | 155.934 | 170.602 | 164.624 | 169.702 | 147.024 | 122.102 | 125.217 | 105.851 | 126.728 | 289.265 | 158.596 | 148.411 | 144.184 | 113.641 | 104.239 | 112.643 | 113.577 | 106.365 | 116.101 | 76.401 | 128 | 63.7 | 58.4 | 72.7 | 82 | 80.4 | 69.4 | 64.4 | 75.7 | 71.2 | 68 | 62.2 | 70.9 | 65.4 | 63.7 | 68.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 594 | 22 | 80 | 64 | 528 | 343 | -485 | 224.559 | 284.554 | 271 | 263.917 | 296.115 | 265.117 | 254.259 | 251.597 | 249.771 | 204.929 | 224.464 | 207.04 | 259.275 | 245.135 | 237.713 | 240.741 | 236.34 | 230.371 | 230.153 | 210.204 | 216.809 | 207.05 | 217.805 | 191.922 | 204.179 | 184.151 | 191.839 | 177.015 | 184.786 | 164.177 | 165.35 | 179.018 | 181.259 | 172.495 | 172.022 | 149.111 | 260.538 | 236.862 | 233.63 | 259.423 | 224.452 | 310.639 | 314.883 | 307.41 | 328.881 | 285.043 | 304.519 | 303.003 | 306.258 | 264.466 | 279.091 | 281.201 | 308.76 | 276.896 | 281.384 | 259.072 | 256.068 | 264.157 | 247.812 | 252.802 | 281.688 | 237.449 | 230.395 | 238.529 | 268.523 | 229.451 | 247.168 | 263.601 | 222.217 | 219.287 | 194.7 | 199.974 | 193.541 | 186.597 | 176.446 | 197.651 | 186.91 | 162.562 | 170.427 | 177.221 | 113.022 | 155.934 | 170.602 | 164.624 | 169.702 | 147.024 | 122.102 | 125.217 | 105.851 | 126.728 | 289.265 | 158.596 | 148.411 | 144.184 | 113.641 | 104.239 | 112.643 | 113.577 | 106.365 | 116.101 | 76.401 | 128 | 63.7 | 58.4 | 72.7 | 82 | 80.4 | 69.4 | 64.4 | 75.7 | 71.2 | 68 | 62.2 | 70.9 | 65.4 | 63.7 | 68.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income
| 1,128 | 1,229 | 1,064 | 1,240 | 739 | 737 | 1,497 | 756.812 | 699.201 | 689 | 662.456 | 652.167 | 667.859 | 611.512 | 664.721 | 538.663 | 550.433 | 355.73 | -83.469 | 487.314 | 482.151 | 476.146 | 468.742 | 471.865 | 495.534 | 448.366 | 419.699 | 397.836 | 351.906 | 316.733 | 314.42 | 329.6 | 329.357 | 315.285 | 311.434 | 242.017 | 284.935 | 272.744 | 196.463 | 306.747 | 291.392 | 251.315 | 294.117 | 294.621 | 230.081 | 128.183 | 273.849 | 299.586 | 243.333 | 234.079 | 325.922 | 363.079 | 248.881 | 216.917 | 330.546 | 241.068 | 186.904 | 178.713 | 337.332 | 273.055 | 173.778 | 154.804 | 293.003 | 217.693 | 190.869 | 173.016 | 333.11 | 255.711 | 102.711 | 136.114 | 326.098 | 202.586 | 119.535 | 154.481 | 311.548 | 173.061 | 123.214 | 68.631 | 199.591 | 181.793 | 59.503 | 53.606 | 195.108 | 119.798 | 31.82 | 62.009 | 232.437 | 74.949 | 69.264 | 84.317 | 142.948 | 24.511 | 56.225 | 71.942 | 142.378 | 100.163 | 49.081 | 77.632 | 107.057 | 46.077 | 19.281 | 45.166 | 125.137 | 34.992 | -6.836 | 50.05 | 131.249 | 28.486 | -1.4 | 29.9 | 71.2 | 28.7 | -1.8 | 27.9 | 71.5 | 22.8 | 4 | 23.2 | 55.8 | 21.9 | 1.6 | 16.6 | 51.8 | 21.4 | 128.2 | 187.5 | 313.9 | 159.5 | 107.1 | 150.5 | 264.6 | 154.8 | 122 | 146.5 | 279.8 | 141.1 | 105.1 | 155.1 | 266.4 | 141.4 | 104.7 | 143.4 | 242 | 128.2 | 7.6 | 133.7 | 230.1 | 111.1 | 88.9 | 123.7 | 230.9 | 143.5 | 108.2 | 166.1 | 289.6 | 172.9 | 174.2 |
Operating Income Ratio
| 0.225 | 0.251 | 0.223 | 0.239 | 0.176 | 0.197 | 0.331 | 0.15 | 0.118 | 0.115 | 0.122 | 0.12 | 0.147 | 0.18 | 0.208 | 0.21 | 0.253 | 0.214 | -0.039 | 0.183 | 0.213 | 0.194 | 0.169 | 0.15 | 0.146 | 0.151 | 0.135 | 0.105 | 0.121 | 0.116 | 0.114 | 0.124 | 0.14 | 0.148 | 0.176 | 0.125 | 0.15 | 0.128 | 0.109 | 0.108 | 0.093 | 0.082 | 0.093 | 0.071 | 0.064 | 0.038 | 0.077 | 0.082 | 0.08 | 0.093 | 0.095 | 0.095 | 0.069 | 0.062 | 0.085 | 0.072 | 0.064 | 0.064 | 0.086 | 0.073 | 0.073 | 0.069 | 0.105 | 0.077 | 0.045 | 0.041 | 0.068 | 0.064 | 0.037 | 0.047 | 0.086 | 0.066 | 0.045 | 0.064 | 0.08 | 0.037 | 0.039 | 0.032 | 0.073 | 0.07 | 0.034 | 0.085 | 0.189 | 0.141 | 0.056 | 0.133 | 0.214 | 0.135 | 0.149 | 0.072 | 0.098 | 0.019 | 0.05 | 0.051 | 0.048 | 0.037 | 0.028 | 0.056 | 0.13 | 0.086 | 0.042 | 0.108 | 0.211 | 0.09 | -0.019 | 0.113 | 0.182 | 0.091 | -0.007 | 0.129 | 0.15 | 0.115 | -0.008 | 0.096 | 0.154 | 0.096 | 0.021 | 0.076 | 0.194 | 0.132 | 0.012 | 0.087 | 0.175 | 0.121 | 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 |
Total Other Income Expenses Net
| -216 | -206 | -217 | -330 | -144 | -124 | -118 | -129.737 | -136.12 | -144 | -148.409 | -142.396 | -153.942 | -159.304 | -156.413 | -135.427 | -131.562 | -178.269 | -113.783 | -68.883 | -75.631 | -65.248 | -53.6 | -82.359 | -78.635 | -78.656 | -77.879 | -84.381 | -90.963 | -99.615 | -76.011 | -79.969 | -79.553 | -82.741 | -85.457 | -255.644 | -81.939 | -73.502 | -63.198 | -49.978 | -139.082 | -60.242 | -74.396 | -55.404 | -28.607 | -31.689 | 58.433 | -45.954 | -35.341 | -44.729 | -32.633 | -29.409 | -54.223 | -46.198 | -46.234 | -37.623 | -36.638 | -61.291 | -54.087 | -65.514 | -37.39 | -43.196 | -50.015 | -102.421 | -108.805 | -100.577 | -96.905 | -97.385 | -80.659 | -77.701 | -75.371 | -81.747 | -79.396 | -24.898 | -59.191 | 194.187 | -37.716 | -11.449 | -12.079 | -25.27 | -24.954 | -24.177 | -23.464 | -25.294 | -24.192 | -23.923 | -27.836 | -27.39 | -36.003 | -22.722 | -26.902 | -32.718 | -37.137 | -35.683 | -34.236 | -27.625 | -33.966 | -30.86 | -5.573 | -20.357 | -14.814 | -12.985 | -12.009 | -6.362 | -9.395 | -5.844 | -10.802 | -8.528 | -8.4 | -8.1 | -9.1 | -8.8 | -8 | -8.5 | -9.2 | -9.1 | -8.5 | -9.4 | -9.7 | -9.3 | -8 | -8.4 | -8.9 | -8.8 | -128.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -122 | 0 | 0 | 0 | -105.1 | 0 | 0 | 0 | -104.7 | -143.4 | -242 | -128.2 | -7.6 | -133.7 | -230.1 | -111.1 | -88.9 | -123.7 | -230.9 | -143.5 | -108.2 | -166.1 | -289.6 | -172.9 | -174.2 |
Income Before Tax
| 912 | 1,023 | 639 | 910 | 595 | 613 | 1,379 | 627.075 | 563.88 | 545 | 513.591 | 509.771 | 513.917 | 452.208 | 508.308 | 403.236 | 418.871 | 177.461 | -197.252 | 418.431 | 406.52 | 410.898 | 415.142 | 389.506 | 416.899 | 369.71 | 341.82 | 316.181 | 263.659 | 219.835 | 241.126 | 249.631 | 249.804 | 232.544 | 225.977 | -13.627 | 202.996 | 199.242 | 133.265 | 256.769 | 152.31 | 191.073 | 219.721 | 239.217 | 187.147 | 80.857 | 233.122 | 254.235 | 207.572 | 189.35 | 293.289 | 333.67 | 194.634 | 170.931 | 284.327 | 203.445 | 150.266 | 117.422 | 284.031 | 207.541 | 136.388 | 111.608 | 242.988 | 115.272 | 82.064 | 72.439 | 236.205 | 158.326 | 22.052 | 58.413 | 250.727 | 120.839 | 40.139 | 129.583 | 209.872 | 367.248 | 85.498 | 40.733 | 174.299 | 156.523 | 34.549 | 29.429 | 171.644 | 94.504 | 7.628 | 38.086 | 204.601 | 47.559 | 33.261 | 61.595 | 116.046 | -8.207 | 19.088 | 36.259 | 108.81 | 72.538 | 15.115 | 46.772 | 99.353 | 25.72 | 4.467 | 32.181 | 113.128 | 23.637 | -16.231 | 44.206 | 120.447 | 19.958 | -9.8 | 22 | 62 | 19.9 | -9.8 | 19.4 | 62.3 | 13.7 | -4.5 | 13.8 | 46.1 | 12.6 | -6.4 | 8.2 | 42.9 | 12.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.182 | 0.209 | 0.134 | 0.176 | 0.142 | 0.164 | 0.305 | 0.125 | 0.095 | 0.091 | 0.094 | 0.094 | 0.113 | 0.133 | 0.159 | 0.157 | 0.193 | 0.107 | -0.092 | 0.157 | 0.18 | 0.167 | 0.149 | 0.124 | 0.123 | 0.125 | 0.11 | 0.083 | 0.091 | 0.081 | 0.088 | 0.094 | 0.106 | 0.109 | 0.127 | -0.007 | 0.107 | 0.094 | 0.074 | 0.09 | 0.049 | 0.062 | 0.069 | 0.058 | 0.052 | 0.024 | 0.066 | 0.069 | 0.069 | 0.075 | 0.086 | 0.087 | 0.054 | 0.049 | 0.074 | 0.061 | 0.051 | 0.042 | 0.072 | 0.056 | 0.058 | 0.05 | 0.087 | 0.041 | 0.019 | 0.017 | 0.048 | 0.04 | 0.008 | 0.02 | 0.066 | 0.039 | 0.015 | 0.053 | 0.054 | 0.078 | 0.027 | 0.019 | 0.063 | 0.06 | 0.02 | 0.047 | 0.167 | 0.111 | 0.013 | 0.082 | 0.189 | 0.086 | 0.071 | 0.053 | 0.079 | -0.006 | 0.017 | 0.026 | 0.037 | 0.027 | 0.009 | 0.034 | 0.121 | 0.048 | 0.01 | 0.077 | 0.191 | 0.061 | -0.046 | 0.1 | 0.167 | 0.064 | -0.047 | 0.095 | 0.131 | 0.08 | -0.042 | 0.067 | 0.134 | 0.057 | -0.023 | 0.045 | 0.16 | 0.076 | -0.049 | 0.043 | 0.145 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 219 | 243 | 208 | 222 | 141 | 145 | 330 | 142.154 | 132.129 | 131 | 122.42 | 130.398 | 121.899 | 110.069 | 122.132 | 95.207 | 106.555 | 43.14 | -55.395 | 98.18 | 97.365 | 98.935 | 77.934 | 96.618 | 102.983 | 87.531 | 75.771 | 251.369 | 97.128 | 43.844 | 54.941 | 54.87 | 55.012 | 52.458 | 50.066 | 12.652 | 38.298 | 48.222 | 37.428 | 56.003 | 37.858 | 42.313 | 14.984 | 55.154 | 39.449 | 1.362 | 67.417 | 58.36 | 42.584 | 40.412 | 73.839 | 71.148 | 33.754 | 36.165 | 84.981 | 55.51 | 29.965 | 31.048 | 97.311 | 63.544 | 34.08 | 30.258 | 79.439 | 47.098 | 24.031 | 30.574 | 92.368 | 55.402 | 8.138 | 23.21 | 97.847 | 46.259 | 15.726 | 51.638 | 80.141 | 135.607 | 32.8 | 15.881 | 66.635 | 58.126 | 13.71 | 11.64 | 66.491 | 32.962 | 3.033 | 15.538 | 78.994 | 20.283 | 12.542 | 26.212 | 43.448 | -2.518 | 0.301 | 12.651 | 41.8 | 27.201 | 5.029 | 19.61 | 38.446 | 9.99 | 2.088 | 10.985 | 44.596 | 9.387 | -4.734 | 17.27 | 46.611 | 7.438 | -4.9 | 8.2 | 23.8 | 7.7 | -3.9 | 7.7 | 23.8 | 5.3 | -2.2 | 4.8 | 17.8 | 4.8 | -2.7 | 2.5 | 16.5 | 4.8 | 129.8 | 184.7 | 282.7 | 153.5 | 106.1 | 147.9 | 241.3 | 149.2 | 122.6 | 142.9 | 251.8 | 136.2 | 110.7 | 146.7 | 243 | 134.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 693 | 780 | 639 | 688 | 454 | 468 | 1,049 | 484.921 | 431 | 413.725 | 390.725 | 379.098 | 391.743 | 341.864 | 385.901 | 307.754 | 312.041 | 134.046 | -141.857 | 319.976 | 308.88 | 311.688 | 336.933 | 292.613 | 312.984 | 280.773 | 264.233 | 62.771 | 165.466 | 71.476 | 87.361 | 90.505 | 92.144 | 85.944 | 83.446 | 25.515 | 82.157 | 76.505 | 60.8 | 94.544 | 64.458 | 61.59 | 93.515 | 90.737 | 62.356 | 0.919 | 112.521 | 111.542 | 65.219 | 60.993 | 122.865 | 115.001 | 60.321 | 55.142 | 130.13 | 83.074 | 55.295 | 41.724 | 154.539 | 93.445 | 48.042 | 81.35 | 163.549 | 68.174 | 58.033 | 41.865 | 143.837 | 102.924 | 13.914 | 35.203 | 152.88 | 74.625 | 24.4 | 77.795 | 129.492 | 229.495 | 176.45 | 24.852 | 107.664 | 98.397 | 20.839 | 17.789 | 105.153 | 62.912 | 4.595 | 17.503 | 22.433 | 28.649 | 20.719 | 35.383 | 63.323 | -5.689 | 18.787 | 23.608 | 55.584 | 36.062 | 10.086 | 27.162 | 53.747 | 15.73 | 2.379 | 21.196 | 59.208 | 14.25 | -11.497 | 26.936 | 64.86 | 12.52 | -4.9 | 13.7 | 38.1 | 12.1 | -5.9 | 11.6 | 38.4 | 8.3 | -2.3 | 8.9 | 28.2 | 7.7 | -3.7 | 5.6 | 26.3 | 7.7 | -1.6 | 2.7 | 31.1 | 5.9 | 0.9 | 2.5 | 23.2 | 5.5 | -0.6 | 3.5 | 27.9 | 4.8 | -5.6 | 8.3 | 23.3 | 6.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.138 | 0.159 | 0.134 | 0.133 | 0.108 | 0.125 | 0.232 | 0.096 | 0.073 | 0.069 | 0.072 | 0.07 | 0.086 | 0.101 | 0.121 | 0.12 | 0.144 | 0.081 | -0.066 | 0.12 | 0.136 | 0.127 | 0.121 | 0.093 | 0.092 | 0.095 | 0.085 | 0.017 | 0.057 | 0.026 | 0.032 | 0.034 | 0.039 | 0.04 | 0.047 | 0.013 | 0.043 | 0.036 | 0.034 | 0.033 | 0.021 | 0.02 | 0.03 | 0.022 | 0.017 | 0 | 0.032 | 0.03 | 0.022 | 0.024 | 0.036 | 0.03 | 0.017 | 0.016 | 0.034 | 0.025 | 0.019 | 0.015 | 0.039 | 0.025 | 0.02 | 0.037 | 0.059 | 0.024 | 0.014 | 0.01 | 0.029 | 0.026 | 0.005 | 0.012 | 0.04 | 0.024 | 0.009 | 0.032 | 0.033 | 0.049 | 0.055 | 0.012 | 0.039 | 0.038 | 0.012 | 0.028 | 0.102 | 0.074 | 0.008 | 0.038 | 0.021 | 0.052 | 0.045 | 0.03 | 0.043 | -0.004 | 0.017 | 0.017 | 0.019 | 0.013 | 0.006 | 0.02 | 0.065 | 0.029 | 0.005 | 0.051 | 0.1 | 0.037 | -0.032 | 0.061 | 0.09 | 0.04 | -0.024 | 0.059 | 0.08 | 0.049 | -0.025 | 0.04 | 0.083 | 0.035 | -0.012 | 0.029 | 0.098 | 0.046 | -0.029 | 0.029 | 0.089 | 0.043 | -0.012 | 0.014 | 0.099 | 0.037 | 0.008 | 0.017 | 0.088 | 0.036 | -0.005 | 0.024 | 0.1 | 0.034 | -0.053 | 0.054 | 0.087 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 1.18 | 1.33 | 1.09 | 1.18 | 0.99 | 1.04 | 2.34 | 1.08 | 0.96 | 0.93 | 0.87 | 0.85 | 0.88 | 0.77 | 0.87 | 0.69 | 0.7 | 0.32 | -0.34 | 0.77 | 0.75 | 0.75 | 0.82 | 0.71 | 0.76 | 0.68 | 0.65 | 0.15 | 0.43 | 0.34 | 0.41 | 0.43 | 0.44 | 0.41 | 0.4 | 0.13 | 0.39 | 0.36 | 0.29 | 0.45 | 0.31 | 0.29 | 0.45 | 0.44 | 0.3 | 0.005 | 0.55 | 0.55 | 0.32 | 0.29 | 0.59 | 1.27 | 0.29 | 0.26 | 0.61 | 0.69 | 0.26 | 0.2 | 0.73 | 0.68 | 0.23 | 0.39 | 0.78 | 0.32 | 0.28 | 0.2 | 0.69 | 0.49 | 0.065 | 0.16 | 0.69 | 0.34 | 0.11 | 0.33 | 0.61 | 1.07 | 0.89 | 0.13 | 0.52 | 0.47 | 0.1 | 0.085 | 0.53 | 0.32 | 0.03 | 0.12 | 0.13 | 0.16 | 0.1 | 0.18 | 0.31 | -0.029 | 0.094 | 0.12 | 0.25 | 0.23 | 0.086 | 0.23 | 0.28 | 0.13 | 0.038 | 0.34 | 0.47 | 0.11 | -0.092 | 0.21 | 0.52 | 0.11 | -0.044 | 0.12 | 0.35 | 0.11 | -0.054 | 0.11 | 0.36 | 0.078 | -0.021 | 0.083 | 0.26 | 0.073 | -0.035 | 0.053 | 0.25 | 0.073 | -0.015 | 0.025 | 0.29 | 0.055 | 0.01 | 0.025 | 0.22 | 0.053 | -0.006 | 0.033 | 0.26 | 0.045 | -0.052 | 0.078 | 0.22 | 0.063 | -0.053 | 0.075 | 0.26 | 0.048 | -0.23 | 0.058 | 0.22 | 0.013 | -0.048 | 0.04 | 0.15 | 0.028 | 0.05 | 0.075 | 0.22 | 0.02 | 0.005 |
EPS Diluted
| 1.18 | 1.33 | 1.09 | 1.18 | 0.99 | 1.04 | 2.34 | 1.08 | 0.96 | 0.92 | 0.87 | 0.85 | 0.88 | 0.77 | 0.86 | 0.69 | 0.7 | 0.32 | -0.34 | 0.77 | 0.74 | 0.75 | 0.81 | 0.71 | 0.75 | 0.68 | 0.64 | 0.15 | 0.43 | 0.33 | 0.41 | 0.43 | 0.43 | 0.4 | 0.4 | 0.12 | 0.39 | 0.36 | 0.29 | 0.45 | 0.31 | 0.29 | 0.45 | 0.43 | 0.3 | 0.004 | 0.54 | 0.53 | 0.31 | 0.29 | 0.58 | 1.27 | 0.28 | 0.25 | 0.6 | 0.69 | 0.26 | 0.2 | 0.72 | 0.68 | 0.23 | 0.38 | 0.77 | 0.32 | 0.28 | 0.2 | 0.68 | 0.49 | 0.065 | 0.16 | 0.68 | 0.34 | 0.11 | 0.33 | 0.59 | 1.07 | 0.81 | 0.12 | 0.49 | 0.47 | 0.095 | 0.085 | 0.52 | 0.32 | 0.029 | 0.12 | 0.11 | 0.16 | 0.1 | 0.18 | 0.3 | -0.028 | 0.094 | 0.12 | 0.25 | 0.23 | 0.086 | 0.14 | 0.28 | 0.13 | 0.038 | 0.33 | 0.33 | 0.11 | -0.091 | 0.13 | 0.36 | 0.11 | -0.044 | 0.12 | 0.35 | 0.11 | -0.053 | 0.11 | 0.36 | 0.078 | -0.021 | 0.083 | 0.26 | 0.073 | -0.035 | 0.053 | 0.25 | 0.073 | -0.015 | 0.025 | 0.29 | 0.055 | 0.01 | 0.025 | 0.22 | 0.053 | -0.006 | 0.033 | 0.26 | 0.045 | -0.052 | 0.078 | 0.22 | 0.063 | -0.053 | 0.075 | 0.26 | 0.048 | -0.23 | 0.058 | 0.22 | 0.013 | -0.048 | 0.04 | 0.15 | 0.028 | 0.05 | 0.075 | 0.22 | 0.02 | 0.005 |
EBITDA
| 1,511 | 1,491 | 1,318 | 1,384 | 1,039 | 907 | 880 | 945.04 | 878.311 | 863.984 | 830.173 | 805.285 | 822.401 | 768.433 | 821.572 | 689.095 | 699.061 | 491.207 | 65.439 | 609.796 | 600.39 | 590.893 | 579.665 | 578.056 | 598.577 | 550.381 | 557.839 | 493.435 | 472.616 | 419.662 | 416.563 | 428.812 | 422.163 | 414.945 | 401.706 | 412.83 | 373.96 | 359.609 | 282.424 | 382.236 | 364.446 | 323.458 | 393.39 | 437.381 | 363.239 | 248.508 | 304.014 | 324.171 | 360.37 | 345.471 | 452.521 | 480.075 | 345.014 | 324.555 | 441.345 | 349.613 | 156.593 | 268.294 | 438.407 | 357.619 | 281.395 | 256.249 | 393.075 | 282.191 | 252.428 | 232.713 | 392.602 | 315.217 | 159.134 | 191.389 | 384.751 | 259.24 | 175.003 | 221.577 | 325.396 | 221.403 | 158.197 | 112.626 | 229.595 | 230.245 | 88.113 | 99.832 | 241.848 | 160.418 | 71.925 | 101.718 | 272.864 | 93.322 | 102.301 | 129.293 | 175.565 | 67.954 | 96.391 | 109.232 | 180.333 | 136.59 | 85.149 | 114.793 | 139.414 | 78.624 | 52.443 | 78.773 | 156.934 | 66.13 | 24.065 | 78.351 | 160.788 | 45.999 | 17.4 | 49.6 | 90.2 | 45.7 | 14.7 | 57.7 | 84.7 | 36.3 | 13.2 | 37 | 70.2 | 34.9 | 16.5 | 29.1 | 64.8 | 34.5 | 128.2 | 187.5 | 313.9 | 159.5 | 107.1 | 150.5 | 264.6 | 154.8 | 122 | 146.5 | 279.8 | 141.1 | 105.1 | 155.1 | 266.4 | 141.4 | 104.7 | 143.4 | 242 | 128.2 | 7.6 | 133.7 | 230.1 | 111.1 | 88.9 | 123.7 | 230.9 | 143.5 | 108.2 | 166.1 | 289.6 | 172.9 | 174.2 |
EBITDA Ratio
| 0.301 | 0.305 | 0.276 | 0.289 | 0.133 | 0.258 | 0.378 | 0.189 | 0.15 | 0.146 | 0.154 | 0.155 | 0.188 | 0.234 | 0.266 | 0.286 | 0.343 | 0.321 | 0.328 | 0.245 | 0.284 | 0.256 | 0.227 | 0.196 | 0.19 | 0.199 | 0.181 | 0.143 | 0.176 | 0.161 | 0.166 | 0.174 | 0.195 | 0.211 | 0.245 | 0.232 | 0.21 | 0.182 | 0.175 | 0.147 | 0.099 | 0.114 | 0.121 | 0.101 | 0.074 | 0.074 | 0.111 | 0.089 | 0.117 | 0.138 | 0.133 | 0.124 | 0.099 | 0.093 | 0.114 | 0.108 | 0.1 | 0.098 | 0.111 | 0.097 | 0.113 | 0.108 | 0.138 | 0.106 | 0.048 | 0.051 | 0.075 | 0.075 | 0.047 | 0.056 | 0.092 | 0.078 | 0.055 | 0.035 | 0.096 | -0.006 | 0.053 | 0.057 | 0.09 | 0.087 | 0.062 | 0.157 | 0.234 | 0.189 | 0.125 | 0.216 | 0.251 | 0.175 | 0.261 | 0.106 | 0.126 | 0.052 | 0.088 | 0.078 | 0.059 | 0.048 | 0.049 | 0.085 | 0.154 | 0.147 | 0.111 | 0.188 | 0.265 | 0.171 | 0.068 | 0.176 | 0.223 | 0.146 | 0.084 | 0.214 | 0.19 | 0.184 | 0.064 | 0.199 | 0.182 | 0.152 | 0.069 | 0.122 | 0.244 | 0.21 | 0.128 | 0.153 | 0.219 | 0.195 | 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 |