Ross Stores, Inc.
NASDAQ:ROST
149.15 (USD) • At close January 17, 2025
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
| 5,071.354 | 5,287.519 | 4,858.067 | 6,022.501 | 4,924.849 | 4,934.905 | 4,494.686 | 5,214.231 | 4,565.489 | 4,583.009 | 4,333.1 | 5,020.649 | 4,574.541 | 4,804.974 | 4,516.08 | 4,249.671 | 3,754.509 | 2,684.712 | 1,842.673 | 4,413.445 | 3,849.117 | 3,979.869 | 3,796.642 | 4,107.388 | 3,549.608 | 3,737.926 | 3,588.619 | 4,067.806 | 3,328.894 | 3,431.603 | 3,306.429 | 3,510.158 | 3,086.687 | 3,180.917 | 3,088.995 | 3,250.726 | 2,782.855 | 2,968.27 | 2,938.148 | 3,032.698 | 2,598.82 | 2,729.566 | 2,680.593 | 2,741.04 | 2,398.122 | 2,551.277 | 2,539.914 | 2,760.646 | 2,262.723 | 2,340.855 | 2,356.841 | 2,397.878 | 2,046.427 | 2,089.41 | 2,074.576 | 2,145.242 | 1,874.32 | 1,911.76 | 1,934.778 | 1,979.839 | 1,744.139 | 1,768.636 | 1,691.599 | 1,734.112 | 1,555.287 | 1,640.412 | 1,556.328 | 1,651.702 | 1,468.337 | 1,444.632 | 1,410.541 | 1,608.437 | 1,362.045 | 1,308.052 | 1,291.676 | 1,411.488 | 1,236.892 | 1,171.862 | 1,123.937 | 1,211.754 | 1,027.744 | 1,008.6 | 991.892 | 1,098.749 | 976.94 | 965.61 | 879.284 | 964.611 | 870.196 | 876.932 | 819.611 | 848.373 | 739.272 | 724.591 | 674.359 | 779.107 | 639.469 | 657.035 | 633.428 | 694.538 | 608.7 | 614.6 | 550.8 | 630 | 531.1 | 537 | 484.3 | 572.3 | 482.9 | 490.7 | 442.8 | 509.8 | 403.4 | 405.7 | 370.9 | 447.1 | 330.7 | 351.2 | 297.4 | 391 | 295 | 312.3 | 264.2 | 344.2 | 262.2 | 276 | 239.6 | 321.3 | 246.9 | 253.9 | 221 | 281.2 | 215.4 | 231.2 | 198.6 | 251.7 | 185.1 | 191.9 | 169.7 | 230.4 | 175.3 | 173.9 | 153.9 | 201.3 | 150 | 145 | 130.2 | 187 | 138.3 | 130.9 | 126.1 | 164.9 | 142 | 109.2 | 109.4 | 100.9 | 91.7 |
Cost of Revenue
| 3,634.283 | 3,791.929 | 3,490.672 | 4,375.36 | 3,564.268 | 3,569.367 | 3,292.606 | 3,926.203 | 3,424.046 | 3,399.535 | 3,196.446 | 3,773.636 | 3,326.004 | 3,410.871 | 3,198.396 | 3,157.044 | 2,711.419 | 2,080.12 | 1,889.991 | 3,224.237 | 2,766.432 | 2,843.85 | 2,701.668 | 2,989.744 | 2,547.331 | 2,666.983 | 2,522.219 | 2,922.582 | 2,369.148 | 2,420.942 | 2,329.966 | 2,539.563 | 2,206.092 | 2,251.845 | 2,176.205 | 2,386.591 | 2,003.347 | 2,119.48 | 2,067.455 | 2,203.57 | 1,882.185 | 1,944.017 | 1,908.184 | 1,992.101 | 1,746.235 | 1,823.777 | 1,798.811 | 1,993.661 | 1,648.997 | 1,689.643 | 1,679.127 | 1,745.034 | 1,490.213 | 1,524.307 | 1,481.206 | 1,562.355 | 1,365.513 | 1,395.785 | 1,406.082 | 1,462.581 | 1,284.852 | 1,311.136 | 1,268.709 | 1,321.346 | 1,198.451 | 1,255.222 | 1,181.557 | 1,264.902 | 1,150.754 | 1,131.286 | 1,071.278 | 1,230.741 | 1,073.82 | 1,024.13 | 988.836 | 1,080.443 | 976.323 | 916.214 | 859.316 | 951.618 | 804.521 | 772.743 | 750.622 | 810.236 | 730.245 | 724.206 | 653.248 | 862.541 | 602.181 | 607.66 | 556.03 | 591.791 | 508.746 | 505.393 | 464.529 | 540.492 | 436.9 | 453.422 | 431.784 | 479.972 | 414.2 | 421.5 | 376.9 | 436.8 | 363.2 | 369.7 | 334.4 | 400.3 | 332.8 | 338.8 | 307.7 | 358.9 | 282 | 284.1 | 262.6 | 319.8 | 237.6 | 254.2 | 217.4 | 282.9 | 214.9 | 226 | 190.4 | 241.7 | 190.7 | 0 | 172.2 | 228.4 | 176.8 | 178.2 | 159.3 | 199.2 | 154.6 | 157.9 | 144.8 | 179.1 | 135.5 | 132.2 | 122.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 1,437.071 | 1,495.59 | 1,367.395 | 1,647.141 | 1,360.581 | 1,365.538 | 1,202.08 | 1,288.028 | 1,141.443 | 1,183.474 | 1,136.654 | 1,247.013 | 1,248.537 | 1,394.103 | 1,317.684 | 1,092.627 | 1,043.09 | 604.592 | -47.318 | 1,189.208 | 1,082.685 | 1,136.019 | 1,094.974 | 1,117.644 | 1,002.277 | 1,070.943 | 1,066.4 | 1,145.224 | 959.746 | 1,010.661 | 976.463 | 970.595 | 880.595 | 929.072 | 912.79 | 864.135 | 779.508 | 848.79 | 870.693 | 829.128 | 716.635 | 785.549 | 772.409 | 748.939 | 651.887 | 727.5 | 741.103 | 766.985 | 613.726 | 651.212 | 677.714 | 652.844 | 556.214 | 565.103 | 593.37 | 582.887 | 508.807 | 515.975 | 528.696 | 517.258 | 459.287 | 457.5 | 422.89 | 412.766 | 356.836 | 385.19 | 374.771 | 386.8 | 317.583 | 313.346 | 339.263 | 377.696 | 288.225 | 283.922 | 302.84 | 331.045 | 260.569 | 255.648 | 264.621 | 260.136 | 223.223 | 235.857 | 241.27 | 288.513 | 246.695 | 241.404 | 226.036 | 102.07 | 268.015 | 269.272 | 263.581 | 256.582 | 230.526 | 219.198 | 209.83 | 238.615 | 202.569 | 203.613 | 201.644 | 214.566 | 194.5 | 193.1 | 173.9 | 193.2 | 167.9 | 167.3 | 149.9 | 172 | 150.1 | 151.9 | 135.1 | 150.9 | 121.4 | 121.6 | 108.3 | 127.3 | 93.1 | 97 | 80 | 108.1 | 80.1 | 86.3 | 73.8 | 102.5 | 71.5 | 276 | 67.4 | 92.9 | 70.1 | 75.7 | 61.7 | 82 | 60.8 | 73.3 | 53.8 | 72.6 | 49.6 | 59.7 | 47.6 | 230.4 | 175.3 | 173.9 | 153.9 | 201.3 | 150 | 145 | 130.2 | 187 | 138.3 | 130.9 | 126.1 | 164.9 | 142 | 109.2 | 109.4 | 100.9 | 91.7 |
Gross Profit Ratio
| 0.283 | 0.283 | 0.281 | 0.273 | 0.276 | 0.277 | 0.267 | 0.247 | 0.25 | 0.258 | 0.262 | 0.248 | 0.273 | 0.29 | 0.292 | 0.257 | 0.278 | 0.225 | -0.026 | 0.269 | 0.281 | 0.285 | 0.288 | 0.272 | 0.282 | 0.287 | 0.297 | 0.282 | 0.288 | 0.295 | 0.295 | 0.277 | 0.285 | 0.292 | 0.295 | 0.266 | 0.28 | 0.286 | 0.296 | 0.273 | 0.276 | 0.288 | 0.288 | 0.273 | 0.272 | 0.285 | 0.292 | 0.278 | 0.271 | 0.278 | 0.288 | 0.272 | 0.272 | 0.27 | 0.286 | 0.272 | 0.271 | 0.27 | 0.273 | 0.261 | 0.263 | 0.259 | 0.25 | 0.238 | 0.229 | 0.235 | 0.241 | 0.234 | 0.216 | 0.217 | 0.241 | 0.235 | 0.212 | 0.217 | 0.234 | 0.235 | 0.211 | 0.218 | 0.235 | 0.215 | 0.217 | 0.234 | 0.243 | 0.263 | 0.253 | 0.25 | 0.257 | 0.106 | 0.308 | 0.307 | 0.322 | 0.302 | 0.312 | 0.303 | 0.311 | 0.306 | 0.317 | 0.31 | 0.318 | 0.309 | 0.32 | 0.314 | 0.316 | 0.307 | 0.316 | 0.312 | 0.31 | 0.301 | 0.311 | 0.31 | 0.305 | 0.296 | 0.301 | 0.3 | 0.292 | 0.285 | 0.282 | 0.276 | 0.269 | 0.276 | 0.272 | 0.276 | 0.279 | 0.298 | 0.273 | 1 | 0.281 | 0.289 | 0.284 | 0.298 | 0.279 | 0.292 | 0.282 | 0.317 | 0.271 | 0.288 | 0.268 | 0.311 | 0.28 | 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 | 662.842 | 0 | 0 | 0 | 690.767 | 0 | 0 | 0 | 648.124 | 0 | 0 | 0 | 527.879 | 0 | 0 | 0 | 496.069 | 0 | 0 | 0 | 476.906 | 0 | 0 | 0 | 420.802 | 0 | 0 | 0 | 373.777 | 0 | 0 | 0 | 358.242 | 0 | 0 | 0 | 331.145 | 0 | 0 | 0 | 322.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 66.5 | 0 | 0 | 0 | 65.1 | 0 | 0 | 0 | 42.5 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 79.9 | 0 | 0 | 0 | 76.4 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 77.1 | 0 | 0 | 0 | 72.1 | 0 | 0 | 0 | 70.2 | 0 | 0 | 0 | 67.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 832.855 | 836.357 | 776.282 | 903.087 | 810.47 | 807.898 | 746.222 | 729.342 | 693.367 | 667.063 | 669.496 | 755.867 | 725.761 | 717.788 | 675.053 | 690.624 | 877.857 | 519.495 | 415.305 | 601.879 | 604.605 | 591.97 | 558.25 | 575.969 | 561.577 | 554.581 | 524.423 | 553.306 | 517.297 | 498.276 | 474.819 | 493.802 | 490.171 | 469.511 | 436.924 | 450.877 | 443.354 | 435.226 | 409.298 | 430.342 | 410.002 | 395.225 | 379.802 | 401.345 | 381.86 | 381.193 | 361.968 | 390.003 | 357.983 | 352.089 | 337.811 | 341.794 | 332.226 | 320.885 | 309.16 | 319.624 | 312.277 | 303.402 | 294.472 | 286.114 | 286.511 | 286.158 | 272.03 | 255.312 | 262.534 | 268.839 | 247.672 | 237.525 | 238.847 | 229.326 | 230.203 | 227.645 | 217.586 | 210.635 | 207.167 | 215.795 | 201.304 | 186.604 | 182.736 | 176.796 | 162.509 | 164.032 | 161.431 | 167.426 | 163.962 | 151.832 | 145.139 | 45.134 | 180.23 | 174.731 | 172.221 | 161.502 | 159.755 | 147.989 | 139.237 | 148.185 | 138.449 | 130.646 | 121.446 | 123.122 | 125.8 | 117.7 | 106.2 | 107.3 | 110.6 | 103.4 | 94.1 | 93.8 | 98.1 | 95.6 | 86.7 | 89.4 | 85 | 81.8 | 76.2 | 83.8 | 72.6 | 72 | 64.7 | 75.1 | 64.6 | 64.9 | 59.2 | 66.3 | 57.7 | 0 | 55.8 | 60.8 | 56.4 | 54 | 50.9 | 55.1 | 49.7 | 53.5 | 45.1 | 53.1 | 44 | 46.2 | 40.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other 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 | 7,676 | 0 | 0 | 0 | 9,176,924.716 | 0 | 0 | 0 | 12.612 | 0 | 0 | 0 | 2.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.733 | 0 | 18.336 | 0.17 | 0 | 0 | 0 | 0 | -39.31 | 13.681 | 12.768 | 12.861 | 13.028 | 12.792 | 12.077 | 11.999 | 15.039 | 13.758 | 13.147 | 13.119 | 12.787 | 11.7 | 11.7 | 11.8 | 11.3 | 11.1 | 10.5 | 10.3 | 10.5 | 10 | 9.9 | 9.1 | 8.7 | 9.2 | 8.7 | 8.8 | 7.9 | 6.8 | 6.8 | 7.9 | 11.6 | 6.1 | 5.7 | 6.8 | 14.6 | 5.2 | 0 | 4.9 | 4.9 | 4.8 | 4.6 | 4.4 | 4.3 | 4.1 | 3.8 | 3.7 | 3.5 | 3.3 | 3.3 | 3.1 | -680.3 | 0 | 0 | 0 | -586.3 | 0 | 0 | 0 | -539.6 | 0 | 0 | 0 | -526.3 | 0 | 0 | 0 | -363.1 | 0 |
Operating Expenses
| 832.855 | 836.357 | 776.282 | 903.087 | 810.47 | 807.898 | 746.222 | 729.342 | 693.367 | 667.063 | 669.496 | 755.867 | 725.761 | 717.788 | 675.053 | 690.624 | 877.857 | 519.495 | 415.305 | 601.879 | 604.605 | 591.97 | 558.25 | 575.969 | 561.577 | 554.581 | 524.423 | 553.306 | 517.297 | 498.276 | 474.819 | 493.802 | 490.171 | 469.511 | 436.924 | 450.877 | 443.354 | 435.226 | 409.298 | 430.342 | 410.002 | 395.225 | 379.802 | 401.345 | 381.86 | 381.193 | 361.968 | 390.003 | 357.983 | 352.089 | 337.811 | 341.794 | 332.226 | 320.885 | 309.16 | 319.624 | 312.277 | 303.402 | 294.472 | 286.114 | 286.511 | 286.158 | 272.03 | 255.312 | 262.534 | 268.839 | 247.672 | 237.525 | 238.847 | 229.326 | 230.203 | 227.645 | 217.586 | 210.635 | 207.167 | 215.795 | 201.304 | 186.604 | 182.736 | 176.796 | 162.509 | 164.032 | 161.431 | 167.426 | 163.962 | 151.832 | 145.139 | 5.824 | 193.911 | 187.499 | 185.082 | 174.53 | 172.547 | 160.066 | 151.236 | 163.224 | 152.207 | 143.793 | 134.565 | 135.909 | 137.5 | 129.4 | 118 | 118.6 | 121.7 | 113.9 | 104.4 | 104.3 | 108.1 | 105.5 | 95.8 | 98.1 | 94.2 | 90.5 | 85 | 91.7 | 79.4 | 78.8 | 72.6 | 86.7 | 70.7 | 70.6 | 66 | 80.9 | 62.9 | 0 | 60.7 | 65.7 | 61.2 | 58.6 | 55.3 | 59.4 | 53.8 | 57.3 | 48.8 | 56.6 | 47.3 | 49.5 | 43.5 | -680.3 | 0 | 0 | 0 | -586.3 | 0 | 0 | 0 | -539.6 | 0 | 0 | 0 | -526.3 | 0 | 0 | 0 | -363.1 | 0 |
Operating Income
| 604.216 | 659.233 | 591.113 | 744.054 | 550.111 | 594.854 | 455.858 | 558.686 | 448.076 | 516.411 | 467.158 | 491.352 | 522.968 | 676.514 | 642.867 | 402.231 | 165.563 | 85.854 | -459.287 | 592.819 | 484.796 | 551.223 | 545.19 | 550.522 | 447.832 | 522 | 546.929 | 596.098 | 445.342 | 514.801 | 503.326 | 477.906 | 391.139 | 460.216 | 476.464 | 408.728 | 336.266 | 413.664 | 461.565 | 396.38 | 305.856 | 390.419 | 392.711 | 347.723 | 270.179 | 346.482 | 378.926 | 377.575 | 255.743 | 299.123 | 339.903 | 311.728 | 223.988 | 244.218 | 284.21 | 260.75 | 196.53 | 212.573 | 234.224 | 233.748 | 172.776 | 171.342 | 149.204 | 154.923 | 94.317 | 117.403 | 128.72 | 149.275 | 78.748 | 83.955 | 110.451 | 153.465 | 72.414 | 74.841 | 97.557 | 116.809 | 59.726 | 69.044 | 81.885 | 83.322 | 60.714 | 53.489 | 79.669 | 121.076 | 82.733 | 89.572 | 80.897 | 96.46 | 74.104 | 81.773 | 78.499 | 82.052 | 57.516 | 58.082 | 56.939 | 74.296 | 48.831 | 58.985 | 67.074 | 70.079 | 56.8 | 63.4 | 56.1 | 74.7 | 45.9 | 53.1 | 45.7 | 67.8 | 41.8 | 46.7 | 39.6 | 53.3 | 27.3 | 31 | 23.2 | 35.3 | 13.2 | 17.2 | 6.5 | 20.8 | 18.5 | 14.7 | 7.3 | 21.3 | 8 | 276 | 6 | 26.9 | 8.2 | 16.2 | 5.5 | 22.3 | 5.4 | 14.3 | 3.3 | 14.2 | 0.3 | 8.1 | 2.6 | -449.9 | 175.3 | 173.9 | 153.9 | -385 | 150 | 145 | 130.2 | -352.6 | 138.3 | 130.9 | 126.1 | -361.4 | 142 | 109.2 | 109.4 | -262.2 | 91.7 |
Operating Income Ratio
| 0.119 | 0.125 | 0.122 | 0.124 | 0.112 | 0.121 | 0.101 | 0.107 | 0.098 | 0.113 | 0.108 | 0.098 | 0.114 | 0.141 | 0.142 | 0.095 | 0.044 | 0.032 | -0.249 | 0.134 | 0.126 | 0.139 | 0.144 | 0.134 | 0.126 | 0.14 | 0.152 | 0.147 | 0.134 | 0.15 | 0.152 | 0.136 | 0.127 | 0.145 | 0.154 | 0.126 | 0.121 | 0.139 | 0.157 | 0.131 | 0.118 | 0.143 | 0.147 | 0.127 | 0.113 | 0.136 | 0.149 | 0.137 | 0.113 | 0.128 | 0.144 | 0.13 | 0.109 | 0.117 | 0.137 | 0.122 | 0.105 | 0.111 | 0.121 | 0.118 | 0.099 | 0.097 | 0.088 | 0.089 | 0.061 | 0.072 | 0.083 | 0.09 | 0.054 | 0.058 | 0.078 | 0.095 | 0.053 | 0.057 | 0.076 | 0.083 | 0.048 | 0.059 | 0.073 | 0.069 | 0.059 | 0.053 | 0.08 | 0.11 | 0.085 | 0.093 | 0.092 | 0.1 | 0.085 | 0.093 | 0.096 | 0.097 | 0.078 | 0.08 | 0.084 | 0.095 | 0.076 | 0.09 | 0.106 | 0.101 | 0.093 | 0.103 | 0.102 | 0.119 | 0.086 | 0.099 | 0.094 | 0.118 | 0.087 | 0.095 | 0.089 | 0.105 | 0.068 | 0.076 | 0.063 | 0.079 | 0.04 | 0.049 | 0.022 | 0.053 | 0.063 | 0.047 | 0.028 | 0.062 | 0.031 | 1 | 0.025 | 0.084 | 0.033 | 0.064 | 0.025 | 0.079 | 0.025 | 0.062 | 0.017 | 0.056 | 0.002 | 0.042 | 0.015 | -1.953 | 1 | 1 | 1 | -1.913 | 1 | 1 | 1 | -1.886 | 1 | 1 | 1 | -2.192 | 1 | 1 | 1 | -2.599 | 1 |
Total Other Income Expenses Net
| 42.527 | 43.35 | 45.95 | 52.188 | 43.319 | 37.214 | 31.397 | 22.719 | 2.802 | -10.667 | -17.696 | -17.828 | -18.744 | -18.707 | -19.049 | -19.152 | -28.74 | -28.855 | -6.666 | 3.287 | 4.402 | 4.782 | 5.635 | 5.313 | 2.953 | -4.245 | 0.503 | -0.386 | -1.78 | -2.341 | -3.169 | -3.755 | -4.156 | -4.213 | -4.364 | -4.53 | -4.427 | -1.652 | -2.003 | -2.407 | -0.777 | 0.095 | 0 | 0.129 | 0.152 | 0.175 | -0.209 | -0.946 | -1.643 | -2.086 | -2.232 | -2.693 | -2.565 | -2.569 | -2.495 | -2.513 | -2.232 | -2.436 | -2.388 | -2.604 | -1.943 | -1.39 | -1.656 | -2.531 | 0 | 0 | -49.235 | 4.029 | 0 | -0.065 | -43.407 | 3.414 | 0 | 0 | 0 | -47.798 | 0.461 | 0.58 | 0.298 | -0.018 | 1.791 | -18.336 | -0.609 | -0.011 | 0.142 | 0.061 | 0.07 | 0.213 | -0.085 | -0.184 | -0.224 | -53.065 | -0.463 | -1.05 | -1.655 | -1.095 | -1.531 | -0.835 | -0.005 | -8.578 | -0.2 | -0.3 | 0.162 | 0 | -0.3 | -0.3 | 0.2 | 0 | -0.2 | 0.3 | 0.3 | 0 | 0.1 | -0.1 | -0.1 | -0.3 | -0.5 | -1 | -0.9 | -0.6 | 9.1 | -1 | -0.5 | -0.3 | -0.6 | -267.8 | -0.7 | -0.3 | -0.7 | -0.9 | -0.9 | -0.3 | -1.6 | -1.7 | -1.7 | -1.8 | -2 | -2.1 | -1.5 | 449.9 | -175.3 | -173.9 | -153.9 | 385 | -150 | -145 | -130.2 | 352.6 | -138.3 | -130.9 | -126.1 | 361.4 | -142 | -109.2 | -109.4 | 262.2 | -91.7 |
Income Before Tax
| 646.743 | 702.583 | 637.063 | 796.242 | 593.43 | 594.854 | 487.255 | 581.405 | 450.878 | 505.744 | 449.462 | 473.318 | 504.032 | 657.608 | 623.582 | 382.851 | 136.493 | 56.242 | -469.289 | 590.616 | 482.482 | 548.831 | 542.359 | 546.988 | 443.653 | 517.755 | 542.48 | 591.532 | 440.669 | 510.044 | 498.475 | 473.038 | 386.268 | 455.348 | 471.502 | 408.728 | 331.727 | 411.912 | 459.392 | 396.38 | 305.856 | 390.419 | 392.711 | 347.723 | 270.179 | 346.482 | 378.926 | 376.036 | 254.1 | 297.037 | 337.671 | 308.357 | 221.423 | 241.649 | 281.715 | 260.75 | 194.298 | 210.137 | 231.836 | 228.54 | 170.833 | 169.952 | 149.204 | 154.923 | 94.317 | 117.403 | 128.72 | 151.966 | 78.748 | 83.955 | 110.451 | 153.465 | 72.414 | 74.841 | 97.557 | 116.809 | 59.726 | 69.624 | 82.183 | 83.322 | 62.505 | 53.489 | 79.669 | 121.076 | 82.875 | 89.633 | 80.967 | 96.46 | 74.019 | 81.589 | 78.275 | 82.052 | 57.516 | 58.082 | 56.939 | 74.296 | 48.831 | 58.985 | 67.074 | 70.079 | 56.8 | 63.4 | 56.1 | 74.7 | 45.9 | 53.1 | 45.7 | 67.8 | 41.8 | 46.7 | 39.6 | 53.3 | 27.3 | 31 | 23.2 | 35.3 | 13.2 | 17.2 | 6.5 | 20.8 | 18.5 | 14.7 | 7.3 | 21.3 | 8 | 8.2 | 6 | 26.9 | 8.2 | 16.2 | 5.5 | 22.3 | 5.4 | 14.3 | 3.3 | 14.2 | 0.3 | 8.1 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.128 | 0.133 | 0.131 | 0.132 | 0.12 | 0.121 | 0.108 | 0.112 | 0.099 | 0.11 | 0.104 | 0.094 | 0.11 | 0.137 | 0.138 | 0.09 | 0.036 | 0.021 | -0.255 | 0.134 | 0.125 | 0.138 | 0.143 | 0.133 | 0.125 | 0.139 | 0.151 | 0.145 | 0.132 | 0.149 | 0.151 | 0.135 | 0.125 | 0.143 | 0.153 | 0.126 | 0.119 | 0.139 | 0.156 | 0.131 | 0.118 | 0.143 | 0.147 | 0.127 | 0.113 | 0.136 | 0.149 | 0.136 | 0.112 | 0.127 | 0.143 | 0.129 | 0.108 | 0.116 | 0.136 | 0.122 | 0.104 | 0.11 | 0.12 | 0.115 | 0.098 | 0.096 | 0.088 | 0.089 | 0.061 | 0.072 | 0.083 | 0.092 | 0.054 | 0.058 | 0.078 | 0.095 | 0.053 | 0.057 | 0.076 | 0.083 | 0.048 | 0.059 | 0.073 | 0.069 | 0.061 | 0.053 | 0.08 | 0.11 | 0.085 | 0.093 | 0.092 | 0.1 | 0.085 | 0.093 | 0.096 | 0.097 | 0.078 | 0.08 | 0.084 | 0.095 | 0.076 | 0.09 | 0.106 | 0.101 | 0.093 | 0.103 | 0.102 | 0.119 | 0.086 | 0.099 | 0.094 | 0.118 | 0.087 | 0.095 | 0.089 | 0.105 | 0.068 | 0.076 | 0.063 | 0.079 | 0.04 | 0.049 | 0.022 | 0.053 | 0.063 | 0.047 | 0.028 | 0.062 | 0.031 | 0.03 | 0.025 | 0.084 | 0.033 | 0.064 | 0.025 | 0.079 | 0.025 | 0.062 | 0.017 | 0.056 | 0.002 | 0.042 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 157.935 | 175.435 | 149.073 | 186.559 | 146.103 | 148.535 | 116.064 | 134.362 | 108.842 | 121.227 | 111.017 | 106.496 | 119.002 | 163.35 | 147.103 | 144.871 | 5.296 | 34.195 | -163.447 | 134.483 | 111.55 | 136.11 | 121.217 | 105.295 | 105.545 | 128.351 | 124.228 | 140.785 | 166.22 | 193.505 | 177.457 | 172.47 | 141.722 | 173.442 | 180.868 | 144.567 | 116.071 | 153.273 | 177.187 | 147.85 | 113.136 | 150.858 | 148.798 | 129.77 | 98.561 | 133.361 | 144.314 | 139.434 | 94.576 | 115.013 | 129.058 | 116.405 | 77.454 | 93.373 | 108.742 | 98.954 | 72.92 | 80.861 | 89.489 | 85.657 | 65.753 | 66.545 | 57.817 | 57.536 | 37.047 | 46.104 | 49.235 | 57.504 | 30.066 | 33.092 | 43.407 | 60.358 | 28.481 | 29.464 | 38.34 | 45.831 | 23.401 | 27.345 | 32.133 | 32.579 | 24.439 | 20.914 | 31.151 | 47.34 | 32.404 | 35.047 | 31.658 | 37.716 | 28.941 | 31.901 | 30.606 | 32.082 | 22.489 | 22.71 | 22.263 | 29.05 | 19.093 | 23.063 | 26.226 | 27.373 | 22.2 | 24.8 | 21.9 | 29.2 | 17.9 | 20.7 | 17.8 | 27.1 | 16.7 | 18.7 | 15.8 | 21.3 | 10.9 | 12.4 | 9.3 | 14.1 | 5.3 | 6.9 | 2.6 | 8.3 | 7.4 | 5.9 | 2.9 | 8.5 | 3.2 | -8.2 | 2.4 | 10.8 | 3.3 | 6.5 | 2.2 | 8.7 | 2.1 | 5.6 | 1.3 | 4.4 | 0.1 | 3.1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 488.808 | 527.148 | 487.99 | 609.683 | 447.327 | 446.319 | 371.191 | 447.043 | 342.036 | 384.517 | 338.445 | 366.822 | 385.03 | 494.258 | 476.479 | 237.98 | 131.197 | 22.047 | -305.842 | 456.133 | 370.932 | 412.721 | 421.142 | 441.693 | 338.108 | 389.404 | 418.252 | 450.747 | 274.449 | 316.539 | 321.018 | 300.568 | 244.546 | 281.906 | 290.634 | 264.161 | 215.656 | 258.639 | 282.205 | 248.53 | 192.72 | 239.561 | 243.913 | 217.953 | 171.618 | 213.121 | 234.612 | 236.602 | 159.524 | 182.024 | 208.613 | 191.952 | 143.969 | 148.276 | 172.973 | 161.796 | 121.378 | 129.276 | 142.347 | 142.883 | 105.08 | 103.407 | 91.387 | 97.387 | 57.27 | 71.299 | 79.485 | 94.462 | 48.682 | 50.863 | 67.044 | 93.107 | 43.933 | 45.377 | 59.217 | 70.978 | 36.325 | 42.279 | 50.05 | 50.743 | 38.066 | 32.575 | 48.518 | 73.736 | 50.471 | 54.586 | 49.309 | 58.744 | 45.078 | 49.688 | 47.669 | 49.97 | 35.027 | 35.372 | 34.676 | 45.246 | 29.738 | 35.922 | 40.848 | 42.706 | 34.6 | 38.6 | 34.2 | 45.5 | 28 | 32.4 | 27.9 | 40.7 | 25.1 | 28 | 23.8 | 32 | 16.4 | 18.6 | 13.9 | 21.2 | 7.9 | 10.3 | 3.9 | 12.5 | 11.1 | 8.8 | 4.4 | 12.8 | 4.8 | 8.2 | 3.6 | 16.1 | 4.9 | 9.7 | 3.3 | 13.6 | 3.3 | 8.7 | 2 | 9.8 | 0.2 | 5 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.096 | 0.1 | 0.1 | 0.101 | 0.091 | 0.09 | 0.083 | 0.086 | 0.075 | 0.084 | 0.078 | 0.073 | 0.084 | 0.103 | 0.106 | 0.056 | 0.035 | 0.008 | -0.166 | 0.103 | 0.096 | 0.104 | 0.111 | 0.108 | 0.095 | 0.104 | 0.117 | 0.111 | 0.082 | 0.092 | 0.097 | 0.086 | 0.079 | 0.089 | 0.094 | 0.081 | 0.077 | 0.087 | 0.096 | 0.082 | 0.074 | 0.088 | 0.091 | 0.08 | 0.072 | 0.084 | 0.092 | 0.086 | 0.071 | 0.078 | 0.089 | 0.08 | 0.07 | 0.071 | 0.083 | 0.075 | 0.065 | 0.068 | 0.074 | 0.072 | 0.06 | 0.058 | 0.054 | 0.056 | 0.037 | 0.043 | 0.051 | 0.057 | 0.033 | 0.035 | 0.048 | 0.058 | 0.032 | 0.035 | 0.046 | 0.05 | 0.029 | 0.036 | 0.045 | 0.042 | 0.037 | 0.032 | 0.049 | 0.067 | 0.052 | 0.057 | 0.056 | 0.061 | 0.052 | 0.057 | 0.058 | 0.059 | 0.047 | 0.049 | 0.051 | 0.058 | 0.047 | 0.055 | 0.064 | 0.061 | 0.057 | 0.063 | 0.062 | 0.072 | 0.053 | 0.06 | 0.058 | 0.071 | 0.052 | 0.057 | 0.054 | 0.063 | 0.041 | 0.046 | 0.037 | 0.047 | 0.024 | 0.029 | 0.013 | 0.032 | 0.038 | 0.028 | 0.017 | 0.037 | 0.018 | 0.03 | 0.015 | 0.05 | 0.02 | 0.038 | 0.015 | 0.048 | 0.015 | 0.038 | 0.01 | 0.039 | 0.001 | 0.026 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 1.48 | 1.6 | 1.47 | 1.83 | 1.34 | 1.33 | 1.1 | 1.32 | 1 | 1.11 | 0.98 | 1.05 | 1.1 | 1.4 | 1.35 | 0.67 | 0.37 | 0.06 | -0.87 | 1.29 | 1.04 | 1.15 | 1.16 | 1.21 | 0.92 | 1.05 | 1.12 | 1.2 | 0.72 | 0.83 | 0.83 | 0.77 | 0.63 | 0.72 | 0.73 | 0.66 | 0.54 | 0.64 | 0.69 | 0.61 | 0.47 | 0.57 | 0.59 | 0.52 | 0.41 | 0.5 | 0.55 | 0.55 | 0.37 | 0.42 | 0.47 | 0.42 | 0.32 | 0.33 | 0.38 | 0.34 | 0.26 | 0.27 | 0.3 | 0.29 | 0.22 | 0.21 | 0.18 | 0.19 | 0.11 | 0.14 | 0.15 | 0.18 | 0.09 | 0.093 | 0.12 | 0.17 | 0.08 | 0.08 | 0.11 | 0.12 | 0.063 | 0.073 | 0.085 | 0.087 | 0.065 | 0.055 | 0.08 | 0.12 | 0.084 | 0.09 | 0.08 | 0.093 | 0.073 | 0.079 | 0.075 | 0.077 | 0.055 | 0.055 | 0.054 | 0.069 | 0.045 | 0.054 | 0.06 | 0.06 | 0.048 | 0.054 | 0.046 | 0.061 | 0.038 | 0.043 | 0.036 | 0.051 | 0.031 | 0.035 | 0.03 | 0.039 | 0.02 | 0.023 | 0.018 | 0.026 | 0.01 | 0.014 | 0.005 | 0.016 | 0.015 | 0.011 | 0.006 | 0.017 | 0.006 | 0.01 | 0.005 | 0.021 | 0.006 | 0.013 | 0.005 | 0.021 | 0.005 | 0.011 | 0.004 | 0.061 | 0.001 | 0.008 | 0.003 | 0.02 | 0.006 | 0.01 | 0.005 | 0.02 | 0.005 | 0.008 | 0.001 | 0.013 | 0.001 | 0.004 | -0.004 | -0.041 | -0.003 | -0.001 | -0.008 | 0.003 | 0.003 |
EPS Diluted
| 1.48 | 1.59 | 1.46 | 1.82 | 1.33 | 1.32 | 1.09 | 1.31 | 1 | 1.11 | 0.97 | 1.04 | 1.09 | 1.39 | 1.34 | 0.67 | 0.37 | 0.06 | -0.87 | 1.28 | 1.03 | 1.14 | 1.15 | 1.2 | 0.91 | 1.04 | 1.11 | 1.19 | 0.72 | 0.82 | 0.82 | 0.77 | 0.62 | 0.71 | 0.73 | 0.66 | 0.53 | 0.63 | 0.69 | 0.6 | 0.47 | 0.57 | 0.57 | 0.51 | 0.4 | 0.49 | 0.54 | 0.54 | 0.36 | 0.41 | 0.47 | 0.42 | 0.32 | 0.32 | 0.37 | 0.34 | 0.26 | 0.27 | 0.29 | 0.29 | 0.21 | 0.21 | 0.18 | 0.19 | 0.11 | 0.14 | 0.15 | 0.18 | 0.09 | 0.093 | 0.12 | 0.17 | 0.078 | 0.08 | 0.1 | 0.12 | 0.063 | 0.073 | 0.085 | 0.087 | 0.065 | 0.053 | 0.078 | 0.12 | 0.081 | 0.088 | 0.079 | 0.093 | 0.071 | 0.078 | 0.074 | 0.077 | 0.054 | 0.055 | 0.054 | 0.069 | 0.045 | 0.054 | 0.059 | 0.06 | 0.048 | 0.053 | 0.046 | 0.061 | 0.038 | 0.043 | 0.036 | 0.051 | 0.031 | 0.035 | 0.03 | 0.039 | 0.02 | 0.023 | 0.018 | 0.026 | 0.01 | 0.014 | 0.005 | 0.016 | 0.015 | 0.011 | 0.006 | 0.017 | 0.006 | 0.01 | 0.005 | 0.021 | 0.006 | 0.013 | 0.005 | 0.021 | 0.005 | 0.011 | 0.004 | 0.061 | 0.001 | 0.008 | 0.003 | 0.019 | 0.006 | 0.01 | 0.005 | 0.02 | 0.005 | 0.008 | 0.001 | 0.013 | 0.001 | 0.004 | -0.004 | -0.041 | -0.003 | -0.001 | -0.008 | 0.003 | 0.003 |
EBITDA
| 758.546 | 767.828 | 700.299 | 863.12 | 652.553 | 656.185 | 555.237 | 662.776 | 573.197 | 623.173 | 559.266 | 589.671 | 610.821 | 762.899 | 730.141 | 498.055 | 253.8 | 174.125 | -368.689 | 683.132 | 566.271 | 628.19 | 619.481 | 625.881 | 524.448 | 598.968 | 621.774 | 677.826 | 518.799 | 587.47 | 577.464 | 555.172 | 465.93 | 534.313 | 549.744 | 485.912 | 409.599 | 478.977 | 524.711 | 461.425 | 366.284 | 444.529 | 449.072 | 404.294 | 320.585 | 396.434 | 427.861 | 428.649 | 301.883 | 343.671 | 383.039 | 354.283 | 263.909 | 281.7 | 324.144 | 304.964 | 236.492 | 252.89 | 274.068 | 276.806 | 212.462 | 171.342 | 188.416 | 206.837 | 131.09 | 148.592 | 158.989 | 181.503 | 109.201 | 113.504 | 137.582 | 179.506 | 98.404 | 99.941 | 119.934 | 144.641 | 59.265 | 69.044 | 81.885 | 111.518 | 84.649 | 95.625 | 100.457 | 143.086 | 82.733 | 89.572 | 80.897 | 113.543 | 87.785 | 94.541 | 91.36 | 98.251 | 74.231 | 74.477 | 73.419 | 90.43 | 64.12 | 72.967 | 80.198 | 91.444 | 68.9 | 75.4 | 67.753 | 85.9 | 57.3 | 63.9 | 55.8 | 78.2 | 52 | 56.3 | 48.4 | 61.5 | 36.4 | 39.8 | 32.1 | 43.5 | 24.4 | 25 | 15.3 | 33 | 15.5 | 21.4 | 14.6 | 36.2 | 13.8 | 276 | 11.6 | 32.1 | 13.7 | 21.7 | 10.8 | 26.9 | 11.1 | 19.8 | 8.7 | 19.5 | 5.6 | 13.4 | 7.2 | -449.9 | 175.3 | 173.9 | 153.9 | -385 | 150 | 145 | 130.2 | -352.6 | 138.3 | 130.9 | 126.1 | -361.4 | 142 | 109.2 | 109.4 | -262.2 | 91.7 |
EBITDA Ratio
| 0.15 | 0.145 | 0.144 | 0.143 | 0.133 | 0.133 | 0.124 | 0.127 | 0.126 | 0.134 | 0.129 | 0.117 | 0.134 | 0.159 | 0.162 | 0.117 | 0.068 | 0.065 | -0.202 | 0.155 | 0.147 | 0.158 | 0.163 | 0.152 | 0.148 | 0.16 | 0.173 | 0.167 | 0.156 | 0.171 | 0.175 | 0.158 | 0.151 | 0.168 | 0.178 | 0.149 | 0.147 | 0.161 | 0.179 | 0.152 | 0.141 | 0.163 | 0.168 | 0.147 | 0.134 | 0.155 | 0.168 | 0.155 | 0.133 | 0.147 | 0.163 | 0.148 | 0.129 | 0.135 | 0.156 | 0.142 | 0.126 | 0.132 | 0.142 | 0.14 | 0.122 | 0.097 | 0.111 | 0.119 | 0.084 | 0.091 | 0.102 | 0.11 | 0.074 | 0.079 | 0.098 | 0.112 | 0.072 | 0.076 | 0.093 | 0.102 | 0.071 | 0.081 | 0.096 | 0.092 | 0.079 | 0.112 | 0.101 | 0.13 | 0.104 | 0.112 | 0.112 | 0.118 | 0.105 | 0.112 | 0.115 | 0.116 | 0.1 | 0.103 | 0.109 | 0.116 | 0.1 | 0.111 | 0.127 | 0.132 | 0.113 | 0.123 | 0.123 | 0.136 | 0.108 | 0.119 | 0.115 | 0.137 | 0.108 | 0.114 | 0.109 | 0.121 | 0.09 | 0.098 | 0.087 | 0.097 | 0.074 | 0.071 | 0.051 | 0.084 | 0.017 | 0.069 | 0.055 | 0.105 | 0.053 | 1 | 0.048 | 0.1 | 0.055 | 0.085 | 0.049 | 0.095 | 0.051 | 0.085 | 0.043 | 0.077 | 0.03 | 0.07 | 0.042 | -1.953 | 1 | 1 | 1 | -1.913 | 1 | 1 | 1 | -1.886 | 1 | 1 | 1 | -2.192 | 1 | 1 | 1 | -2.599 | 1 |