RPM International Inc.
NYSE:RPM
125.29 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,968.789 | 2,008.163 | 1,522.982 | 1,792.275 | 2,011.857 | 2,016.21 | 1,516.176 | 1,791.708 | 1,932.32 | 1,983.89 | 1,433.879 | 1,639.538 | 1,650.42 | 1,744.307 | 1,269.395 | 1,485.915 | 1,606.67 | 1,458.962 | 1,173.976 | 1,401.292 | 1,472.764 | 1,601.401 | 1,140.63 | 1,362.531 | 1,459.989 | 1,558.156 | 1,102.677 | 1,315.416 | 1,345.394 | 1,492.846 | 1,022.496 | 1,190.77 | 1,252.063 | 1,426.584 | 988.555 | 1,155.984 | 1,242.526 | 1,373.159 | 946.367 | 1,071.128 | 1,203.896 | 1,276.782 | 863.41 | 1,071.487 | 1,164.674 | 1,170.779 | 843.736 | 1,017.426 | 1,046.714 | 1,101.77 | 773.643 | 916.085 | 985.918 | 981.768 | 678.92 | 826.343 | 894.81 | 971.511 | 666.594 | 858.658 | 915.953 | 857.341 | 635.396 | 889.965 | 985.465 | 1,075.971 | 731.773 | 905.708 | 930.339 | 1,005.723 | 679.494 | 809.386 | 844.161 | 909.161 | 612.475 | 739.35 | 747.352 | 754.416 | 516.337 | 623.469 | 661.513 | 680.878 | 480.769 | 589.834 | 590.091 | 589.546 | 433.562 | 517.968 | 542.413 | 557.433 | 407.538 | 487.88 | 533.275 | 553.203 | 403.665 | 498.078 | 552.816 | 546.774 | 411.398 | 500.4 | 495.5 | 475.3 | 373 | 415.7 | 448.1 | 452 | 350.5 | 397.8 | 415.1 | 408 | 297.2 | 316.1 | 329.2 | 316.9 | 255.2 | 276.9 | 279.1 | 280.5 | 229.8 | 253.2 | 253.5 | 217.4 | 186.6 | 202.2 | 183.8 | 167.5 | 138.6 | 153.4 | 166.2 | 157.1 | 125.5 | 139.3 | 130.2 | 132.8 | 102.5 | 130.3 | 131.5 | 126 | 101.3 | 110 | 107.5 | 96.7 | 82.1 | 100.1 | 97.2 | 105 | 70.6 | 84.1 | 82.4 | 77 | 66.6 | 75.2 | 71.8 | 69.9 | 55.5 | 70.5 | 54.8 |
Cost of Revenue
| 1,132.116 | 1,177.583 | 915.818 | 1,044.047 | 1,183.24 | 1,241.062 | 978.142 | 1,101.317 | 1,187.849 | 1,245.388 | 935.293 | 1,056.924 | 1,037.069 | 1,050.916 | 797.454 | 899.743 | 953.015 | 905.006 | 739.229 | 871.894 | 898.01 | 917.645 | 694.49 | 824.562 | 865.947 | 939.46 | 663.184 | 764.401 | 773.386 | 829.454 | 593.923 | 669.089 | 700.021 | 779.39 | 575.593 | 662.05 | 709.568 | 773.864 | 566.629 | 617.185 | 695.503 | 716.057 | 505.384 | 613.542 | 665.602 | 670.505 | 500.172 | 592.425 | 612.834 | 641.354 | 470.443 | 547.064 | 576.292 | 565.342 | 409.402 | 486.846 | 519.384 | 553.009 | 406.762 | 495.447 | 522.123 | 499.225 | 400.738 | 533.239 | 581.876 | 620.319 | 440.528 | 537.97 | 546.437 | 579.9 | 416.009 | 483.315 | 499.088 | 517.311 | 368.135 | 440.091 | 431.233 | 424.557 | 305.22 | 352.781 | 366.626 | 368.251 | 270.175 | 323.966 | 313.98 | 315.298 | 246.61 | 283.82 | 283.209 | 296.495 | 228.902 | 265.912 | 282.601 | 303.451 | 237.863 | 280.802 | 305.671 | 285.784 | 216.783 | 266.2 | 251.7 | 230.1 | 192.2 | 213.2 | 229.4 | 216.8 | 190.4 | 209.8 | 217.9 | 197.1 | 158.9 | 170.9 | 174.4 | 161.6 | 138.7 | 150.3 | 151.1 | 117.2 | 134.5 | 146.1 | 146.5 | 102 | 111.1 | 117.5 | 107 | 72 | 83.8 | 89.5 | 98.2 | 72.2 | 75.4 | 80.4 | 74.2 | 60 | 63.5 | 76.4 | 75.7 | 65 | 62.4 | 64.4 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 836.673 | 830.58 | 607.164 | 748.228 | 828.617 | 775.148 | 538.034 | 690.391 | 744.471 | 738.502 | 498.586 | 582.614 | 613.351 | 693.391 | 471.941 | 586.172 | 653.655 | 553.956 | 434.747 | 529.398 | 574.754 | 683.756 | 446.14 | 537.969 | 594.042 | 618.696 | 439.493 | 551.015 | 572.008 | 663.392 | 428.573 | 521.681 | 552.042 | 647.194 | 412.962 | 493.934 | 532.958 | 599.295 | 379.738 | 453.943 | 508.393 | 560.725 | 358.026 | 457.945 | 499.072 | 500.274 | 343.564 | 425.001 | 433.88 | 460.416 | 303.2 | 369.021 | 409.626 | 416.426 | 269.518 | 339.497 | 375.426 | 418.502 | 259.832 | 363.211 | 393.83 | 358.116 | 234.658 | 356.726 | 403.589 | 455.652 | 291.245 | 367.738 | 383.902 | 425.823 | 263.485 | 326.071 | 345.073 | 391.85 | 244.34 | 299.259 | 316.119 | 329.859 | 211.117 | 270.688 | 294.887 | 312.627 | 210.594 | 265.868 | 276.111 | 274.248 | 186.952 | 234.148 | 259.204 | 260.938 | 178.636 | 221.968 | 250.674 | 249.752 | 165.802 | 217.276 | 247.145 | 260.99 | 194.615 | 234.2 | 243.8 | 245.2 | 180.8 | 202.5 | 218.7 | 235.2 | 160.1 | 188 | 197.2 | 210.9 | 138.3 | 145.2 | 154.8 | 155.3 | 116.5 | 126.6 | 128 | 163.3 | 95.3 | 107.1 | 107 | 115.4 | 75.5 | 84.7 | 76.8 | 95.5 | 54.8 | 63.9 | 68 | 84.9 | 50.1 | 58.9 | 56 | 72.8 | 39 | 53.9 | 55.8 | 61 | 38.9 | 45.6 | 46.5 | 96.7 | 82.1 | 100.1 | 97.2 | 105 | 70.6 | 84.1 | 82.4 | 77 | 66.6 | 75.2 | 71.8 | 69.9 | 55.5 | 70.5 | 54.8 |
Gross Profit Ratio
| 0.425 | 0.414 | 0.399 | 0.417 | 0.412 | 0.384 | 0.355 | 0.385 | 0.385 | 0.372 | 0.348 | 0.355 | 0.372 | 0.398 | 0.372 | 0.394 | 0.407 | 0.38 | 0.37 | 0.378 | 0.39 | 0.427 | 0.391 | 0.395 | 0.407 | 0.397 | 0.399 | 0.419 | 0.425 | 0.444 | 0.419 | 0.438 | 0.441 | 0.454 | 0.418 | 0.427 | 0.429 | 0.436 | 0.401 | 0.424 | 0.422 | 0.439 | 0.415 | 0.427 | 0.429 | 0.427 | 0.407 | 0.418 | 0.415 | 0.418 | 0.392 | 0.403 | 0.415 | 0.424 | 0.397 | 0.411 | 0.42 | 0.431 | 0.39 | 0.423 | 0.43 | 0.418 | 0.369 | 0.401 | 0.41 | 0.423 | 0.398 | 0.406 | 0.413 | 0.423 | 0.388 | 0.403 | 0.409 | 0.431 | 0.399 | 0.405 | 0.423 | 0.437 | 0.409 | 0.434 | 0.446 | 0.459 | 0.438 | 0.451 | 0.468 | 0.465 | 0.431 | 0.452 | 0.478 | 0.468 | 0.438 | 0.455 | 0.47 | 0.451 | 0.411 | 0.436 | 0.447 | 0.477 | 0.473 | 0.468 | 0.492 | 0.516 | 0.485 | 0.487 | 0.488 | 0.52 | 0.457 | 0.473 | 0.475 | 0.517 | 0.465 | 0.459 | 0.47 | 0.49 | 0.457 | 0.457 | 0.459 | 0.582 | 0.415 | 0.423 | 0.422 | 0.531 | 0.405 | 0.419 | 0.418 | 0.57 | 0.395 | 0.417 | 0.409 | 0.54 | 0.399 | 0.423 | 0.43 | 0.548 | 0.38 | 0.414 | 0.424 | 0.484 | 0.384 | 0.415 | 0.433 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 92.2 | 0 | 0 | 0 | 86.6 | 0 | 0 | 0 | 80.5 | 0 | 0 | 0 | 77.6 | 0 | 0 | 0 | 76.5 | 0 | 0 | 0 | 71.6 | 0 | 0 | 0 | 69.7 | 0 | 0 | 0 | 64.9 | 0 | 0 | 0 | 61.5 | 0 | 0 | 0 | 56.7 | 0 | 0 | 0 | 54.6 | 0 | 0 | 0 | 49.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 557.191 | 507.553 | 0 | 0 | 468.071 | 452.667 | 0 | 0 | 452.639 | 0 | 0 | 0 | 405.371 | 0 | 0 | 0 | 1,185.789 | 381.866 | 403.357 | 400.566 | 468.937 | 410.871 | 430.08 | 459.742 | 466.163 | 382.972 | 419.599 | 394.409 | 453.909 | 386.032 | 419.494 | 384.085 | 424.616 | 370.913 | 352.594 | 372.854 | 395.359 | 346.171 | 334.889 | 346.525 | 389.416 | 322.205 | 343.048 | 335.459 | 353.896 | 318.638 | 325.761 | 310.94 | 322.161 | 277.456 | 281.874 | 273.14 | 296.648 | 256.676 | 250.07 | 253.421 | 305.119 | 257.212 | 270.352 | 273.199 | 259.215 | 265.618 | 278.982 | 292.69 | 312.506 | 266.16 | 274.718 | 271.035 | 292.62 | 240.964 | 249.715 | 237.585 | 266.375 | 224.657 | 246.808 | 214.86 | 229.696 | 195.273 | 202.034 | 202.442 | 224.677 | 193.496 | 204.548 | 195.918 | 201.043 | 173.338 | 181.499 | 184.107 | 195.908 | 166.025 | 174.076 | 181.619 | 196.638 | 159.668 | 172.943 | 184.036 | 198.558 | 155.508 | 165.5 | 158.8 | 162.6 | 145.9 | 143 | 141.3 | 157.4 | 127.2 | 127.4 | 125.2 | 138.5 | 103.9 | 94 | 93.4 | 95 | 84.3 | 81.9 | 78 | 83.8 | 76.7 | 74.8 | 70.2 | 60.5 | 61.2 | 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 | 64.7 | -5.59 | 0 | 0 | 62 | -2.648 | 0 | 0 | 45.4 | 0 | 0 | 0 | 61.1 | 0 | 0 | 0 | 49.7 | 0 | 0 | 0 | 1.989 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 201.2 | 0 | 0 | 0 | 195 | 0 | 0 | 0 | 183.7 | 0 | 0 | 0 | 182.6 | 0 | 0 | 0 | 168.8 | 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 |
SG&A
| 526.146 | 453.627 | 501.963 | 523.289 | 531.032 | 530.071 | 450.019 | 490.607 | 485.205 | 498.039 | 433.569 | 437.709 | 418.85 | 466.471 | 402.186 | 399.418 | 395.953 | 362.861 | 381.866 | 403.357 | 400.566 | 470.926 | 410.871 | 430.08 | 459.742 | 466.163 | 382.972 | 419.599 | 394.409 | 453.909 | 386.032 | 419.494 | 384.085 | 424.616 | 370.913 | 352.594 | 372.854 | 395.359 | 346.171 | 334.889 | 346.525 | 389.416 | 322.205 | 343.048 | 335.459 | 353.896 | 318.638 | 325.761 | 310.94 | 322.161 | 277.456 | 281.874 | 273.14 | 296.648 | 256.676 | 250.07 | 253.421 | 305.119 | 257.212 | 270.352 | 273.199 | 259.215 | 265.618 | 278.982 | 292.69 | 312.506 | 266.16 | 274.718 | 271.035 | 292.62 | 240.964 | 249.715 | 237.585 | 266.375 | 224.657 | 246.808 | 214.86 | 229.696 | 195.273 | 202.034 | 202.442 | 224.677 | 193.496 | 204.548 | 195.918 | 201.043 | 173.338 | 181.499 | 184.107 | 195.908 | 166.025 | 174.076 | 181.619 | 196.638 | 159.668 | 172.943 | 184.036 | 198.558 | 155.508 | 165.5 | 158.8 | 162.6 | 145.9 | 143 | 141.3 | 157.4 | 127.2 | 127.4 | 125.2 | 138.5 | 103.9 | 94 | 93.4 | 95 | 84.3 | 81.9 | 78 | 83.8 | 76.7 | 74.8 | 70.2 | 60.5 | 61.2 | 56.9 | 49.8 | 50.7 | 43.7 | 42.7 | 44.3 | 45.9 | 37.9 | 38.2 | 36.7 | 46.5 | 32.4 | 35.2 | 35.2 | 37 | 31.1 | 28.9 | 28.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | -11.364 | -10.09 | -2.817 | -2.554 | -2.712 | -2.339 | 0 | -2.416 | 2.845 | 2.742 | 2.92 | 3.339 | -6.132 | -1.401 | -3.133 | -3.118 | -6.909 | -1.449 | -1.19 | -1.785 | -0.218 | -0.327 | -3.412 | -0.431 | 0.006 | 0.165 | 0.178 | 0.005 | -0.366 | -0.502 | -0.257 | -0.756 | -2.163 | -0.557 | -0.174 | 0.01 | 0.118 | 0.66 | 0.378 | 1.217 | 0.805 | 0.433 | 0.709 | 0.434 | 4.207 | -67.998 | 0.433 | -39.422 | 1.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.018 | 20.332 | 19.9 | 17.9 | 17 | 16.2 | 14.6 | 14.3 | 16.6 | 13.7 | 13.6 | 13.1 | 15.4 | 12.5 | 11.1 | 12.1 | 10.7 | 11.5 | 10.7 | 9.7 | 36.9 | 0 | 0 | 0 | 25.9 | 0 | 0 | 0 | 21.4 | 0 | 0 | 0 | 17 | 1 | 0.7 | 0.7 | 12.7 | 0.5 | 0.6 | 0.6 | 10.9 | 0.5 | 0.4 | 0.4 | -329 | 0 | 0 | 0 | -299.1 | 0 | 0 | 0 | -255.2 | 0 | 0 | 0 | -226.3 | 0 | 0 | 0 |
Operating Expenses
| 526.146 | 557.191 | 512.053 | 523.289 | 531.032 | 530.071 | 450.019 | 490.607 | 485.205 | 498.039 | 433.569 | 437.709 | 418.85 | 466.471 | 402.186 | 399.418 | 395.953 | 362.861 | 381.866 | 403.357 | 400.566 | 470.926 | 410.871 | 430.08 | 459.742 | 466.163 | 382.972 | 419.599 | 394.409 | 453.909 | 386.032 | 419.494 | 384.085 | 424.616 | 370.913 | 352.594 | 372.854 | 395.359 | 346.171 | 334.889 | 346.525 | 389.416 | 322.205 | 343.048 | 335.459 | 353.896 | 318.638 | 325.761 | 310.94 | 322.161 | 277.456 | 281.874 | 273.14 | 296.648 | 256.676 | 250.07 | 253.421 | 305.119 | 257.212 | 268.295 | 273.199 | 259.215 | 265.618 | 278.982 | 292.69 | 312.506 | 266.16 | 274.718 | 271.035 | 292.62 | 240.964 | 249.715 | 237.585 | 266.375 | 224.657 | 246.808 | 214.86 | 229.696 | 195.273 | 202.034 | 202.442 | 224.677 | 193.496 | 204.548 | 195.918 | 201.043 | 173.338 | 181.499 | 184.107 | 195.908 | 166.025 | 174.076 | 181.619 | 196.638 | 159.668 | 172.943 | 184.036 | 219.576 | 175.84 | 185.4 | 176.7 | 179.6 | 162.1 | 157.6 | 155.6 | 174 | 140.9 | 141 | 138.3 | 153.9 | 116.4 | 105.1 | 105.5 | 105.7 | 95.8 | 92.6 | 87.7 | 120.7 | 76.7 | 74.8 | 70.2 | 86.4 | 61.2 | 56.9 | 49.8 | 72.1 | 43.7 | 42.7 | 44.3 | 62.9 | 38.9 | 38.9 | 37.4 | 59.2 | 32.9 | 35.8 | 35.8 | 47.9 | 31.6 | 29.3 | 28.8 | -329 | 0 | 0 | 0 | -299.1 | 0 | 0 | 0 | -255.2 | 0 | 0 | 0 | -226.3 | 0 | 0 | 0 |
Operating Income
| 310.527 | 273.389 | 95.111 | 224.939 | 297.585 | 242.365 | 85.676 | 199.784 | 259 | 243.032 | 68.962 | 124.896 | 174.545 | 206.642 | 76.6 | 187.997 | 262.924 | 169.366 | 40.043 | 127.802 | 147.219 | 188.562 | 30.683 | 89.771 | 110.798 | 129.972 | 61.796 | 135.182 | 151.72 | 182.769 | 40.01 | -84.622 | 170.628 | 200.346 | 44.335 | 142.023 | 139.008 | 178.245 | 63.524 | 121.064 | 143.857 | 169.188 | 44.235 | 113.541 | 164.15 | 114.941 | -42.481 | 86.491 | 106.805 | 119.822 | 28.034 | 90.091 | 129.981 | 120.967 | 18.395 | 89.024 | 106.987 | 105.543 | 4.453 | 94.916 | 121.725 | 77.645 | -30.96 | 60.35 | 100.313 | -157.631 | 15.623 | 80.913 | 100.149 | 121.834 | 11.375 | 80.041 | 94.285 | 125.475 | -5.279 | 27.597 | 77.684 | 74.27 | -7.756 | 12.739 | 84.475 | 79.766 | 9.331 | 54.609 | 73.91 | -73.217 | 7.512 | 45.665 | 67.893 | 56.649 | 4.951 | 36.533 | 55.991 | 39.067 | -11.319 | 27.206 | 46.533 | 18.609 | 6.324 | 35.1 | 12.3 | 59.7 | 10.4 | 36.2 | 53.4 | 53.5 | 9.6 | 37.3 | 49 | 48.7 | 13.1 | 32.2 | 41.7 | 43.3 | 13.9 | 27.4 | 34.3 | 42.6 | 18.6 | 32.3 | 36.8 | 29 | 14.3 | 27.8 | 27 | 23.4 | 11.1 | 21.2 | 23.7 | 16.3 | 7.2 | 16.8 | 17 | 11.5 | 5.5 | 16.3 | 17.7 | 9 | 4.8 | 14.8 | 16.2 | -232.3 | 82.1 | 100.1 | 97.2 | -194.1 | 70.6 | 84.1 | 82.4 | -178.2 | 66.6 | 75.2 | 71.8 | -156.4 | 55.5 | 70.5 | 54.8 |
Operating Income Ratio
| 0.158 | 0.136 | 0.062 | 0.126 | 0.148 | 0.12 | 0.057 | 0.112 | 0.134 | 0.123 | 0.048 | 0.076 | 0.106 | 0.118 | 0.06 | 0.127 | 0.164 | 0.116 | 0.034 | 0.091 | 0.1 | 0.118 | 0.027 | 0.066 | 0.076 | 0.083 | 0.056 | 0.103 | 0.113 | 0.122 | 0.039 | -0.071 | 0.136 | 0.14 | 0.045 | 0.123 | 0.112 | 0.13 | 0.067 | 0.113 | 0.119 | 0.133 | 0.051 | 0.106 | 0.141 | 0.098 | -0.05 | 0.085 | 0.102 | 0.109 | 0.036 | 0.098 | 0.132 | 0.123 | 0.027 | 0.108 | 0.12 | 0.109 | 0.007 | 0.111 | 0.133 | 0.091 | -0.049 | 0.068 | 0.102 | -0.147 | 0.021 | 0.089 | 0.108 | 0.121 | 0.017 | 0.099 | 0.112 | 0.138 | -0.009 | 0.037 | 0.104 | 0.098 | -0.015 | 0.02 | 0.128 | 0.117 | 0.019 | 0.093 | 0.125 | -0.124 | 0.017 | 0.088 | 0.125 | 0.102 | 0.012 | 0.075 | 0.105 | 0.071 | -0.028 | 0.055 | 0.084 | 0.034 | 0.015 | 0.07 | 0.025 | 0.126 | 0.028 | 0.087 | 0.119 | 0.118 | 0.027 | 0.094 | 0.118 | 0.119 | 0.044 | 0.102 | 0.127 | 0.137 | 0.054 | 0.099 | 0.123 | 0.152 | 0.081 | 0.128 | 0.145 | 0.133 | 0.077 | 0.137 | 0.147 | 0.14 | 0.08 | 0.138 | 0.143 | 0.104 | 0.057 | 0.121 | 0.131 | 0.087 | 0.054 | 0.125 | 0.135 | 0.071 | 0.047 | 0.135 | 0.151 | -2.402 | 1 | 1 | 1 | -1.849 | 1 | 1 | 1 | -2.314 | 1 | 1 | 1 | -2.237 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -20.076 | -40.411 | -18.823 | -29.115 | -25.65 | -38.438 | -42.88 | -24.649 | -34.145 | -18.786 | -24.52 | 18.249 | -15.753 | -22.668 | -13.895 | -19.798 | -16.333 | -44.238 | -36.573 | -24.288 | -31.339 | -37.969 | -30.805 | -41.296 | -42.362 | -34.648 | -21.823 | -22.235 | -22.315 | -23.765 | -25.544 | -209.044 | -19.482 | -23.48 | -20.143 | -21.079 | -17.903 | -24.938 | -13.14 | -13.304 | -13.79 | -16.807 | -10.636 | -17.313 | -16.397 | -49.768 | -59.405 | -45.124 | -62.296 | -16.276 | -14.308 | -10.697 | -16.979 | -11.922 | -10.853 | -11.581 | -14.065 | -14.912 | -13.969 | -12.615 | -11.703 | -34.216 | -13.52 | -17.394 | -10.586 | 39.054 | -9.462 | -12.107 | -12.718 | -11.369 | -11.146 | 3.685 | -13.203 | -347.952 | -24.962 | -24.854 | -23.575 | -25.893 | -23.6 | -55.915 | -7.97 | -8.184 | -7.767 | -6.711 | -6.283 | -146.422 | -6.102 | -6.984 | -7.204 | -8.381 | -7.66 | -11.359 | -13.064 | -14.047 | -17.453 | -17.127 | -16.576 | -22.805 | -12.451 | -13.7 | -54.8 | -5.9 | -8.3 | -8.1 | -9.7 | -7.7 | -9.8 | -9.7 | -9.9 | -8.3 | -8.8 | -7.9 | -7.6 | -6.3 | -6.8 | -6.6 | -6 | -7 | -5.9 | -5.7 | -4.8 | -3.2 | -4.7 | -3.6 | -2.8 | -3.2 | -3.3 | -3.3 | -3.5 | -5.7 | -4 | -3.2 | -1.6 | -2.1 | -0.6 | -1.8 | -2.3 | -4.1 | -2.5 | -1.5 | -1.5 | 232.3 | -82.1 | -100.1 | -97.2 | 194.1 | -70.6 | -84.1 | -82.4 | 178.2 | -66.6 | -75.2 | -71.8 | 156.4 | -55.5 | -70.5 | -54.8 |
Income Before Tax
| 290.451 | 239.278 | 83.581 | 195.824 | 269.154 | 206.639 | 42.487 | 175.135 | 225.121 | 221.677 | 40.497 | 163.154 | 181.471 | 204.253 | 55.86 | 166.956 | 241.369 | 146.855 | 16.308 | 101.753 | 142.849 | 176.85 | 4.464 | 66.593 | 91.938 | 117.885 | 34.698 | 109.181 | 155.284 | 185.718 | 16.997 | -106.857 | 148.475 | 199.098 | 21.906 | 120.261 | 142.201 | 178.998 | 20.427 | 105.75 | 148.078 | 154.502 | 25.185 | 97.584 | 147.216 | 96.61 | -62.823 | 71.042 | 72.062 | 121.979 | 11.436 | 76.17 | 118.704 | 107.856 | 1.989 | 77.268 | 107.94 | 90.631 | -11.349 | 80.244 | 108.928 | 64.685 | -44.48 | 60.35 | 100.313 | -157.631 | 15.623 | 80.913 | 100.149 | 121.834 | 11.375 | 80.041 | 94.285 | -222.477 | -5.279 | 27.597 | 77.684 | 74.27 | -7.756 | 12.739 | 84.475 | 79.766 | 9.331 | 54.609 | 73.91 | -73.217 | 7.512 | 45.665 | 67.893 | 56.649 | 4.951 | 36.533 | 55.991 | 39.067 | -11.319 | 27.206 | 46.533 | 18.609 | 6.324 | 35.1 | 12.3 | 59.7 | 10.4 | 36.2 | 53.4 | 53.5 | 9.6 | 37.3 | 49 | 48.7 | 13.1 | 32.2 | 41.7 | 43.3 | 13.9 | 27.4 | 34.3 | 35.6 | 12.7 | 26.6 | 32 | 25.8 | 9.6 | 24.2 | 24.2 | 20.2 | 7.8 | 17.9 | 20.2 | 16.3 | 7.2 | 16.8 | 17 | 11.5 | 5.5 | 16.3 | 17.7 | 9 | 4.8 | 14.8 | 16.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.148 | 0.119 | 0.055 | 0.109 | 0.134 | 0.102 | 0.028 | 0.098 | 0.117 | 0.112 | 0.028 | 0.1 | 0.11 | 0.117 | 0.044 | 0.112 | 0.15 | 0.101 | 0.014 | 0.073 | 0.097 | 0.11 | 0.004 | 0.049 | 0.063 | 0.076 | 0.031 | 0.083 | 0.115 | 0.124 | 0.017 | -0.09 | 0.119 | 0.14 | 0.022 | 0.104 | 0.114 | 0.13 | 0.022 | 0.099 | 0.123 | 0.121 | 0.029 | 0.091 | 0.126 | 0.083 | -0.074 | 0.07 | 0.069 | 0.111 | 0.015 | 0.083 | 0.12 | 0.11 | 0.003 | 0.094 | 0.121 | 0.093 | -0.017 | 0.093 | 0.119 | 0.075 | -0.07 | 0.068 | 0.102 | -0.147 | 0.021 | 0.089 | 0.108 | 0.121 | 0.017 | 0.099 | 0.112 | -0.245 | -0.009 | 0.037 | 0.104 | 0.098 | -0.015 | 0.02 | 0.128 | 0.117 | 0.019 | 0.093 | 0.125 | -0.124 | 0.017 | 0.088 | 0.125 | 0.102 | 0.012 | 0.075 | 0.105 | 0.071 | -0.028 | 0.055 | 0.084 | 0.034 | 0.015 | 0.07 | 0.025 | 0.126 | 0.028 | 0.087 | 0.119 | 0.118 | 0.027 | 0.094 | 0.118 | 0.119 | 0.044 | 0.102 | 0.127 | 0.137 | 0.054 | 0.099 | 0.123 | 0.127 | 0.055 | 0.105 | 0.126 | 0.119 | 0.051 | 0.12 | 0.132 | 0.121 | 0.056 | 0.117 | 0.122 | 0.104 | 0.057 | 0.121 | 0.131 | 0.087 | 0.054 | 0.125 | 0.135 | 0.071 | 0.047 | 0.135 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 61.897 | 58.442 | 22.103 | 50.009 | 67.841 | 54.968 | 15.248 | 43.593 | 55.842 | 22.371 | 7.248 | 38.038 | 46.676 | 47.889 | 17.394 | 39.072 | 60.584 | 37.68 | 4.218 | 24.431 | 36.353 | 43.018 | -10.032 | 17.42 | 21.752 | 31.977 | -5.89 | 13.323 | 38.381 | 56.869 | 4.313 | -36.601 | 35.081 | 45.444 | 2.613 | 36.112 | 41.839 | 50.413 | -6.847 | 31.894 | 43.239 | 40.732 | 8.274 | 29.17 | 40.327 | 28.521 | -20.631 | 24.955 | 34.195 | 33.399 | 3.512 | 22.251 | 35.364 | 34.378 | 0.796 | 23.765 | 32.946 | 29.022 | -1.949 | 24.351 | 35.903 | 25.379 | -13.547 | 18.624 | 30.796 | -70.067 | 3.473 | 26.058 | 31.881 | 37.879 | 1.323 | 27.1 | 32.943 | -80.471 | -2.592 | 9.07 | 27.723 | 28.064 | -2.984 | 3.627 | 29.989 | 26.793 | 3.313 | 19.386 | 26.238 | -29.848 | 2.629 | 16.025 | 23.72 | 19.428 | 1.677 | 12.043 | 19.422 | 14.806 | -4.301 | 10.338 | 17.683 | 8.976 | 2.593 | 14.4 | 5 | 24.2 | 4.3 | 14.5 | 22.2 | 20.9 | 4.1 | 15.9 | 20.8 | 20.4 | 5.6 | 13.7 | 17.7 | 18.7 | 5.9 | 11.6 | 14.7 | 15.5 | 5.4 | 11.3 | 13.6 | 9 | 3 | 10.3 | 10.3 | 8.2 | 3.1 | 7.2 | 8.2 | 6.4 | 2.9 | 6.7 | 6.8 | 3.8 | 2.2 | 6.5 | 7.1 | 2.7 | 1.9 | 6 | 6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 227.692 | 180.611 | 61.199 | 145.505 | 201.082 | 151.36 | 26.974 | 131.344 | 169.013 | 199.005 | 33.019 | 124.875 | 134.582 | 156.147 | 38.242 | 127.659 | 180.595 | 109.314 | 11.853 | 77.03 | 106.188 | 133.38 | 14.19 | 49.224 | 69.764 | 85.664 | 40.227 | 95.463 | 116.416 | 128.052 | 11.928 | -70.926 | 112.769 | 152.895 | 18.582 | 83.433 | 99.815 | 127.987 | 26.156 | 69.766 | 99.079 | 108.779 | 16.221 | 63.562 | 103.098 | 65.378 | -42.356 | 41.668 | 33.913 | 82.569 | 6.625 | 49.931 | 76.811 | 70.174 | 1.097 | 48.791 | 68.996 | 60.519 | -9.4 | 55.893 | 73.025 | 39.306 | -30.933 | 41.726 | 69.517 | -87.564 | 12.15 | 54.855 | 68.268 | 83.955 | 10.052 | 52.941 | 61.342 | -142.006 | -2.687 | 18.527 | 49.961 | 46.206 | -4.772 | 9.112 | 54.486 | 52.973 | 6.018 | 35.223 | 47.672 | -43.369 | 4.883 | 29.64 | 44.173 | 37.221 | 3.274 | 24.49 | 36.569 | 24.261 | -7.018 | 16.868 | 28.85 | 9.633 | 3.731 | 20.7 | 7.3 | 35.5 | 6.1 | 21.7 | 31.2 | 32.6 | 5.5 | 21.4 | 28.2 | 28.3 | 7.5 | 18.5 | 24 | 24.6 | 8 | 15.8 | 19.6 | 20.1 | 7.3 | 15.3 | 18.4 | 16.8 | 6.6 | 13.9 | 13.9 | 12 | 4.7 | 10.7 | 12 | 9.9 | 4.3 | 10.1 | 10.2 | 7.7 | 3.3 | 9.8 | 10.6 | 6.3 | 2.9 | 8.8 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.116 | 0.09 | 0.04 | 0.081 | 0.1 | 0.075 | 0.018 | 0.073 | 0.087 | 0.1 | 0.023 | 0.076 | 0.082 | 0.09 | 0.03 | 0.086 | 0.112 | 0.075 | 0.01 | 0.055 | 0.072 | 0.083 | 0.012 | 0.036 | 0.048 | 0.055 | 0.036 | 0.073 | 0.087 | 0.086 | 0.012 | -0.06 | 0.09 | 0.107 | 0.019 | 0.072 | 0.08 | 0.093 | 0.028 | 0.065 | 0.082 | 0.085 | 0.019 | 0.059 | 0.089 | 0.056 | -0.05 | 0.041 | 0.032 | 0.075 | 0.009 | 0.055 | 0.078 | 0.071 | 0.002 | 0.059 | 0.077 | 0.062 | -0.014 | 0.065 | 0.08 | 0.046 | -0.049 | 0.047 | 0.071 | -0.081 | 0.017 | 0.061 | 0.073 | 0.083 | 0.015 | 0.065 | 0.073 | -0.156 | -0.004 | 0.025 | 0.067 | 0.061 | -0.009 | 0.015 | 0.082 | 0.078 | 0.013 | 0.06 | 0.081 | -0.074 | 0.011 | 0.057 | 0.081 | 0.067 | 0.008 | 0.05 | 0.069 | 0.044 | -0.017 | 0.034 | 0.052 | 0.018 | 0.009 | 0.041 | 0.015 | 0.075 | 0.016 | 0.052 | 0.07 | 0.072 | 0.016 | 0.054 | 0.068 | 0.069 | 0.025 | 0.059 | 0.073 | 0.078 | 0.031 | 0.057 | 0.07 | 0.072 | 0.032 | 0.06 | 0.073 | 0.077 | 0.035 | 0.069 | 0.076 | 0.072 | 0.034 | 0.07 | 0.072 | 0.063 | 0.034 | 0.073 | 0.078 | 0.058 | 0.032 | 0.075 | 0.081 | 0.05 | 0.029 | 0.08 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 1.78 | 1.41 | 0.48 | 1.13 | 1.57 | 1.18 | 0.21 | 1.02 | 1.32 | 1.54 | 0.25 | 0.97 | 1.04 | 1.21 | 0.3 | 0.98 | 1.39 | 0.85 | 0.09 | 0.6 | 0.82 | 1.03 | 0.11 | 0.37 | 0.52 | 0.65 | 0.3 | 0.72 | 0.87 | 0.96 | 0.09 | -0.54 | 0.85 | 1.16 | 0.14 | 0.63 | 0.76 | 0.98 | 0.2 | 0.52 | 0.74 | 0.82 | 0.12 | 0.48 | 0.78 | 0.51 | -0.33 | 0.23 | 0.26 | 0.63 | 0.05 | 0.38 | 0.59 | 0.55 | 0.01 | 0.38 | 0.53 | 0.47 | -0.074 | 0.44 | 0.57 | 0.31 | -0.24 | 0.33 | 0.55 | -0.73 | 0.1 | 0.46 | 0.57 | 0.7 | 0.08 | 0.45 | 0.52 | -1.21 | -0.023 | 0.16 | 0.43 | 0.4 | -0.041 | 0.08 | 0.47 | 0.46 | 0.05 | 0.3 | 0.41 | -0.38 | 0.04 | 0.26 | 0.38 | 0.32 | 0.03 | 0.24 | 0.36 | 0.24 | -0.069 | 0.17 | 0.28 | 0.094 | 0.04 | 0.19 | 0.07 | 0.32 | 0.06 | 0.2 | 0.3 | 0.31 | 0.06 | 0.22 | 0.29 | 0.29 | 0.08 | 0.19 | 0.25 | 0.26 | 0.09 | 0.18 | 0.22 | 0.23 | 0.08 | 0.18 | 0.21 | 0.19 | 0.08 | 0.16 | 0.18 | 0.15 | 0.06 | 0.14 | 0.16 | 0.14 | 0.06 | 0.14 | 0.14 | 0.12 | 0.05 | 0.14 | 0.15 | 0.11 | 0.05 | 0.14 | 0.14 | 0.08 | 0.04 | 0.12 | 0.14 | 0.08 | 0.03 | 0.1 | 0.12 | 0.06 | 0.02 | 0.08 | 0.1 | 0.06 | 0.02 | 0.08 | 0.1 |
EPS Diluted
| 1.77 | 1.4 | 0.47 | 1.13 | 1.56 | 1.18 | 0.21 | 1.02 | 1.32 | 1.54 | 0.25 | 0.96 | 1.04 | 1.2 | 0.29 | 0.98 | 1.39 | 0.84 | 0.09 | 0.59 | 0.82 | 1.02 | 0.11 | 0.37 | 0.52 | 0.63 | 0.3 | 0.7 | 0.86 | 0.94 | 0.09 | -0.54 | 0.83 | 1.13 | 0.14 | 0.62 | 0.74 | 0.98 | 0.2 | 0.52 | 0.73 | 0.8 | 0.12 | 0.48 | 0.77 | 0.51 | -0.33 | 0.23 | 0.26 | 0.63 | 0.05 | 0.38 | 0.59 | 0.55 | 0.01 | 0.38 | 0.53 | 0.47 | -0.074 | 0.43 | 0.57 | 0.31 | -0.24 | 0.33 | 0.53 | -0.7 | 0.1 | 0.43 | 0.53 | 0.7 | 0.08 | 0.42 | 0.49 | -1.21 | -0.023 | 0.15 | 0.4 | 0.4 | -0.041 | 0.08 | 0.44 | 0.46 | 0.05 | 0.3 | 0.41 | -0.38 | 0.04 | 0.26 | 0.38 | 0.32 | 0.03 | 0.24 | 0.36 | 0.24 | -0.069 | 0.17 | 0.28 | 0.094 | 0.04 | 0.19 | 0.07 | 0.32 | 0.06 | 0.2 | 0.29 | 0.31 | 0.06 | 0.21 | 0.27 | 0.29 | 0.08 | 0.18 | 0.23 | 0.26 | 0.09 | 0.17 | 0.21 | 0.23 | 0.08 | 0.16 | 0.19 | 0.19 | 0.08 | 0.14 | 0.16 | 0.15 | 0.06 | 0.14 | 0.15 | 0.14 | 0.06 | 0.14 | 0.14 | 0.12 | 0.05 | 0.14 | 0.14 | 0.11 | 0.05 | 0.13 | 0.14 | 0.08 | 0.04 | 0.11 | 0.13 | 0.06 | 0.03 | 0.1 | 0.12 | 0.06 | 0.02 | 0.08 | 0.1 | 0.06 | 0.02 | 0.08 | 0.1 |
EBITDA
| 361.07 | 317.984 | 137.59 | 261.992 | 338.343 | 282.128 | 124.112 | 241.387 | 297.416 | 281.811 | 107.282 | 185.582 | 235.168 | 260.137 | 104.654 | 220.573 | 293.019 | 241.973 | 87.88 | 173.884 | 211.533 | 280.864 | 71.23 | 148.565 | 173.709 | 222.365 | 88.943 | 163.671 | 208.707 | 239.416 | 75.302 | -55.073 | 196.757 | 250.486 | 69.527 | 154.626 | 187.971 | 215.796 | 64.251 | 122.727 | 185.162 | 194.056 | 58.239 | 137.488 | 190.254 | 138.854 | 24.926 | 113.526 | 99.139 | 159.407 | 47.118 | 105.946 | 154.629 | 142.493 | 36.328 | 89.427 | 142.186 | 127.664 | 23.607 | 116.644 | 141.637 | 98.647 | -11.417 | 96.773 | 137.278 | 166.11 | 25.085 | 93.02 | 133.745 | 155.764 | 43.756 | 94.994 | 107.488 | 146.558 | 37.856 | 70.735 | 118.018 | 117.225 | 15.844 | 85.115 | 108.72 | 104.443 | 32.957 | 77.118 | 95.32 | 89.594 | 27.818 | 66.647 | 89.18 | 80.104 | 25.578 | 62.161 | 83.604 | 75.67 | 26.391 | 63.732 | 82.391 | 62.432 | 39.107 | 68.7 | 85 | 82.6 | 34.9 | 58.9 | 77.4 | 77.8 | 33.1 | 60.6 | 72 | 72.4 | 34.4 | 51.2 | 61.4 | 60.3 | 32.2 | 44.7 | 50 | 42.6 | 18.6 | 32.3 | 36.8 | 29 | 14.3 | 27.8 | 27 | 23.4 | 11.1 | 21.2 | 23.7 | 39 | 12.2 | 20.7 | 19.3 | 26.3 | 6.7 | 18.7 | 20.6 | 24 | 7.8 | 16.7 | 18.1 | -232.3 | 82.1 | 100.1 | 97.2 | -194.1 | 70.6 | 84.1 | 82.4 | -178.2 | 66.6 | 75.2 | 71.8 | -156.4 | 55.5 | 70.5 | 54.8 |
EBITDA Ratio
| 0.183 | 0.158 | 0.09 | 0.147 | 0.168 | 0.14 | 0.082 | 0.135 | 0.154 | 0.123 | 0.075 | 0.114 | 0.144 | 0.127 | 0.084 | 0.149 | 0.18 | 0.126 | 0.076 | 0.12 | 0.141 | 0.154 | 0.061 | 0.077 | 0.117 | 0.119 | 0.051 | 0.126 | 0.155 | 0.16 | 0.07 | 0.086 | 0.158 | 0.155 | 0.072 | 0.148 | 0.153 | 0.17 | 0.036 | 0.135 | 0.156 | 0.135 | 0.071 | 0.131 | 0.16 | 0.144 | -0.022 | 0.112 | 0.098 | 0.127 | 0.056 | 0.116 | 0.157 | 0.141 | 0.045 | 0.108 | 0.158 | 0.143 | 0.035 | 0.111 | 0.155 | 0.115 | -0.016 | 0.111 | 0.135 | 0.154 | 0.062 | 0.126 | 0.144 | 0.155 | 0.064 | 0.099 | 0.15 | 0.53 | 0.086 | 0.116 | 0.178 | 0.177 | 0.091 | 0.212 | 0.164 | 0.153 | 0.069 | 0.131 | 0.162 | 0.152 | 0.064 | 0.129 | 0.164 | 0.144 | 0.063 | 0.127 | 0.157 | 0.137 | 0.065 | 0.128 | 0.149 | 0.127 | 0.095 | 0.137 | 0.262 | 0.174 | 0.094 | 0.143 | 0.173 | 0.172 | 0.094 | 0.152 | 0.173 | 0.177 | 0.116 | 0.162 | 0.187 | 0.19 | 0.126 | 0.161 | 0.179 | 0.152 | 0.081 | 0.128 | 0.145 | 0.133 | 0.077 | 0.137 | 0.147 | 0.14 | 0.08 | 0.138 | 0.144 | 0.261 | 0.096 | 0.149 | 0.139 | 0.197 | 0.049 | 0.14 | 0.152 | 0.206 | 0.073 | 0.145 | 0.165 | -2.402 | 1 | 1 | 1 | -1.849 | 1 | 1 | 1 | -2.314 | 1 | 1 | 1 | -2.237 | 1 | 1 | 1 |