Service Corporation International
NYSE:SCI
86.94 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | 1985 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,013.958 | 1,034.016 | 1,045.382 | 1,055.796 | 1,001.859 | 1,013.414 | 1,028.709 | 1,027.683 | 977.72 | 990.855 | 1,112.403 | 1,043.255 | 1,034.372 | 987.535 | 1,077.981 | 970.268 | 918.241 | 820.035 | 802.965 | 850.76 | 769.241 | 812.572 | 798.212 | 820.814 | 778.786 | 796.092 | 794.482 | 812.733 | 731.346 | 773.242 | 777.71 | 809.053 | 721.467 | 751.71 | 749.271 | 769.383 | 714.525 | 754.354 | 748.117 | 783.443 | 718.314 | 746.746 | 747.123 | 668.574 | 609.951 | 625.505 | 652.352 | 629.421 | 581.182 | 597.372 | 602.506 | 586.568 | 572.999 | 576.774 | 579.699 | 571.251 | 533.165 | 555.273 | 530.863 | 531.759 | 497.217 | 513.949 | 510.595 | 516.95 | 516.439 | 548.782 | 573.451 | 572.922 | 539.334 | 565.492 | 607.555 | 473.818 | 400.334 | 431.345 | 441.798 | 430.084 | 406.369 | 440.236 | 452.923 | 437.782 | 403.352 | 432.057 | 589.618 | 604.216 | 571.1 | 586.242 | 580.093 | 576.529 | 543.808 | 566.328 | 585.758 | 630.877 | 582.979 | 618.711 | 677.776 | 437.019 | 659.861 | 702.1 | 869.466 | 810.7 | 776.8 | 830.2 | 904.1 | 773.5 | 712.5 | 671.9 | 682.7 | 644 | 584.8 | 601.1 | 638.4 | 609.5 | 544.5 | 564.7 | 575.5 | 546.8 | 403.5 | 353.6 | 348.1 | 315.3 | 277.8 | 262.9 | 261.3 | 246.3 | 211.4 | 217 | 224.4 | 200.7 | 183.9 | 187.1 | 200.7 | 181.1 | 152.5 | 156.1 | 153.5 | 144.5 | 129 | 139 | 150.7 | -48.4 | 181.9 | 189.3 | 131.7 | 140.4 | 136.2 | 153.8 | 136.3 | 123.2 | 126.7 | 111.7 | 108.6 | 83.1 | 68.8 | 60.8 | 70 | 61.9 |
Cost of Revenue
| 761.319 | 776.101 | 771.169 | 768.234 | 748.176 | 751.946 | 739.615 | 747.595 | 746.764 | 724.21 | 735.49 | 718.88 | 701.353 | 718.822 | 700.474 | 654.908 | 654.585 | 601.268 | 623.921 | 632.892 | 609.509 | 621.426 | 606.378 | 610.551 | 612.616 | 607.965 | 598.72 | 600.856 | 581.644 | 589.797 | 600.545 | 598.276 | 580.722 | 590.339 | 587.775 | 581.942 | 572.581 | 587.624 | 570.168 | 578.032 | 570.016 | 590.882 | 580.741 | 520.755 | 493.872 | 499.684 | 492.752 | 481.221 | 459.911 | 469.183 | 474.939 | 456.551 | 465.949 | 461.751 | 453.253 | 446.28 | 430.518 | 445.975 | 418.556 | 413.683 | 396.054 | 412.124 | 410.475 | 425.205 | 434.37 | 441.422 | 435.854 | 451.457 | 436.814 | 462.131 | 466.401 | 371.92 | 328.308 | 348.208 | 355.995 | 359.102 | 348.094 | 364.849 | 355.136 | 358.034 | 335.083 | 358.673 | 475.567 | 514.018 | 502.473 | 491.824 | 467.538 | 498.46 | 468.399 | 475.055 | 466.594 | 535.968 | 515.96 | 532.141 | 566.888 | 489.115 | 490.093 | 515.235 | 613.497 | 657.1 | 586.5 | 583.2 | 629.3 | 563.8 | 490.5 | 441.6 | 423.7 | 415.9 | 394.1 | 400.2 | 413 | 411.9 | 378.5 | 386 | 383.5 | 379.5 | 273.1 | 225.3 | 210.6 | 188.8 | 183.8 | 169.8 | 157.5 | 151.2 | 142.2 | 143.3 | 140.9 | 127.4 | 125 | 124.9 | 125.7 | 119.5 | 106.1 | 104.6 | 99.5 | 98.8 | 90.9 | 96.4 | 100.1 | -71 | 145.5 | 144.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 252.639 | 257.915 | 274.213 | 287.562 | 253.683 | 261.468 | 289.094 | 280.088 | 230.956 | 266.645 | 376.913 | 324.375 | 333.019 | 268.713 | 377.507 | 315.36 | 263.656 | 218.767 | 179.044 | 217.868 | 159.732 | 191.146 | 191.834 | 210.263 | 166.17 | 188.127 | 195.762 | 211.877 | 149.702 | 183.445 | 177.165 | 210.777 | 140.745 | 161.371 | 161.496 | 187.441 | 141.944 | 166.73 | 177.949 | 205.411 | 148.298 | 155.864 | 166.382 | 147.819 | 116.079 | 125.821 | 159.6 | 148.2 | 121.271 | 128.189 | 127.567 | 130.017 | 107.05 | 115.023 | 126.446 | 124.971 | 102.647 | 109.298 | 112.307 | 118.076 | 101.163 | 101.825 | 100.12 | 91.745 | 82.069 | 107.36 | 137.597 | 121.465 | 102.52 | 103.361 | 141.154 | 101.898 | 72.026 | 83.137 | 85.803 | 70.982 | 58.275 | 75.387 | 97.787 | 79.748 | 68.269 | 73.384 | 114.051 | 90.198 | 68.627 | 94.418 | 112.555 | 78.069 | 75.409 | 91.273 | 119.164 | 94.909 | 67.019 | 86.57 | 110.888 | -52.096 | 169.768 | 186.865 | 255.969 | 153.6 | 190.3 | 247 | 274.8 | 209.7 | 222 | 230.3 | 259 | 228.1 | 190.7 | 200.9 | 225.4 | 197.6 | 166 | 178.7 | 192 | 167.3 | 130.4 | 128.3 | 137.5 | 126.5 | 94 | 93.1 | 103.8 | 95.1 | 69.2 | 73.7 | 83.5 | 73.3 | 58.9 | 62.2 | 75 | 61.6 | 46.4 | 51.5 | 54 | 45.7 | 38.1 | 42.6 | 50.6 | 22.6 | 36.4 | 45.1 | 131.7 | 140.4 | 136.2 | 153.8 | 136.3 | 123.2 | 126.7 | 111.7 | 108.6 | 83.1 | 68.8 | 60.8 | 70 | 61.9 |
Gross Profit Ratio
| 0.249 | 0.249 | 0.262 | 0.272 | 0.253 | 0.258 | 0.281 | 0.273 | 0.236 | 0.269 | 0.339 | 0.311 | 0.322 | 0.272 | 0.35 | 0.325 | 0.287 | 0.267 | 0.223 | 0.256 | 0.208 | 0.235 | 0.24 | 0.256 | 0.213 | 0.236 | 0.246 | 0.261 | 0.205 | 0.237 | 0.228 | 0.261 | 0.195 | 0.215 | 0.216 | 0.244 | 0.199 | 0.221 | 0.238 | 0.262 | 0.206 | 0.209 | 0.223 | 0.221 | 0.19 | 0.201 | 0.245 | 0.235 | 0.209 | 0.215 | 0.212 | 0.222 | 0.187 | 0.199 | 0.218 | 0.219 | 0.193 | 0.197 | 0.212 | 0.222 | 0.203 | 0.198 | 0.196 | 0.177 | 0.159 | 0.196 | 0.24 | 0.212 | 0.19 | 0.183 | 0.232 | 0.215 | 0.18 | 0.193 | 0.194 | 0.165 | 0.143 | 0.171 | 0.216 | 0.182 | 0.169 | 0.17 | 0.193 | 0.149 | 0.12 | 0.161 | 0.194 | 0.135 | 0.139 | 0.161 | 0.203 | 0.15 | 0.115 | 0.14 | 0.164 | -0.119 | 0.257 | 0.266 | 0.294 | 0.189 | 0.245 | 0.298 | 0.304 | 0.271 | 0.312 | 0.343 | 0.379 | 0.354 | 0.326 | 0.334 | 0.353 | 0.324 | 0.305 | 0.316 | 0.334 | 0.306 | 0.323 | 0.363 | 0.395 | 0.401 | 0.338 | 0.354 | 0.397 | 0.386 | 0.327 | 0.34 | 0.372 | 0.365 | 0.32 | 0.332 | 0.374 | 0.34 | 0.304 | 0.33 | 0.352 | 0.316 | 0.295 | 0.306 | 0.336 | -0.467 | 0.2 | 0.238 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 43.732 | 38.998 | 41.325 | 45.074 | 33.213 | 34.921 | 44.16 | 107.912 | 41.911 | 45.721 | 41.704 | 35.859 | 36.477 | 29.038 | 36.733 | 31.098 | 40.986 | 37.169 | 31.813 | 25.022 | 29.406 | 29.37 | 42.53 | 38.509 | 41.07 | 31.136 | 34.784 | 32.116 | 39.213 | 40.59 | 42.504 | 35.061 | 26.916 | 36.26 | 37.508 | 33.525 | 28.158 | 33.568 | 35.055 | 42.992 | 39.748 | 46.127 | 56.01 | 59.094 | 33.764 | 31.162 | 30.866 | 41.978 | 26.41 | 29.558 | 25.959 | 26.479 | 23.863 | 24.685 | 28.833 | 23.654 | 26.86 | 26.974 | 26.201 | 33.077 | 20.961 | 26.466 | 21.786 | 24.607 | 16.107 | 21.658 | 26.181 | 39.652 | 32.074 | 30.281 | 35.399 | 31.015 | 20.956 | 20.922 | 24.891 | 22.849 | 19.753 | 22.494 | 19.716 | 30.549 | 25.298 | 24.028 | 51.021 | 67.651 | 52.771 | 37.992 | 21.411 | 31.937 | 22.492 | 19.592 | 15.731 | 16.858 | 17.049 | 18.423 | 17.979 | 19.901 | 20.185 | 19.733 | 20.113 | 26.8 | 19.3 | 16.8 | 19.7 | 17.1 | 15.4 | 17.3 | 17 | 17.6 | 16.8 | 15.8 | 16.6 | 22.4 | 12.3 | 14.8 | 13.8 | 17.9 | 12.2 | 11 | 12.5 | 16.2 | 10.7 | 11.4 | 13.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
SG&A
| 43.732 | 38.998 | 41.325 | 45.074 | 33.213 | 34.921 | 44.16 | 107.912 | 41.911 | 45.721 | 41.704 | 35.859 | 36.477 | 29.038 | 36.733 | 31.098 | 40.986 | 37.169 | 31.813 | 25.022 | 29.406 | 29.37 | 42.53 | 38.509 | 41.07 | 31.136 | 34.784 | 32.116 | 39.213 | 40.59 | 42.504 | 35.061 | 26.916 | 36.26 | 37.508 | 33.525 | 28.158 | 33.568 | 35.055 | 42.992 | 39.748 | 46.127 | 56.01 | 59.094 | 33.764 | 31.162 | 30.866 | 41.978 | 26.41 | 29.558 | 25.959 | 26.479 | 23.863 | 24.685 | 28.833 | 23.654 | 26.86 | 26.974 | 26.201 | 33.077 | 20.961 | 26.466 | 21.786 | 24.607 | 16.107 | 21.658 | 26.181 | 39.652 | 32.074 | 30.281 | 35.399 | 31.015 | 20.956 | 20.922 | 24.891 | 22.849 | 19.753 | 22.494 | 19.716 | 30.549 | 25.298 | 24.028 | 51.021 | 67.651 | 52.771 | 37.992 | 21.411 | 31.937 | 22.492 | 19.592 | 15.731 | 16.858 | 17.049 | 18.423 | 17.979 | 19.901 | 20.185 | 19.733 | 20.113 | 26.8 | 19.3 | 16.8 | 19.7 | 17.1 | 15.4 | 17.3 | 17 | 17.6 | 16.8 | 15.8 | 16.6 | 22.4 | 12.3 | 14.8 | 13.8 | 17.9 | 12.2 | 11 | 12.5 | 16.2 | 10.7 | 11.4 | 13.5 | 15.7 | 9.1 | 9 | 9.9 | 9.8 | 9.3 | 9 | 10.6 | 10.7 | 7.9 | 8.8 | 7.9 | 7.3 | 7.5 | 6.8 | 6.5 | 6.6 | 7.4 | 7.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -4.187 | 1.725 | 2.462 | 2.265 | 0.128 | 1.31 | 1.209 | 4.135 | -1.514 | -1.103 | 0.128 | 1.446 | 8.218 | 0.655 | 0.341 | 0.233 | 0.629 | 1.166 | -1.247 | -1.315 | 0.02 | 0.874 | 0.72 | 0.344 | 0.152 | 1.88 | 0.384 | 0.625 | 0.276 | -0.007 | -0.434 | 0.065 | 0.11 | -0.535 | -0.211 | -0.281 | 0.334 | -0.109 | -0.058 | 0.203 | -0.009 | 0.05 | 1.534 | 0.458 | 0.666 | -0.699 | -0.984 | -0.333 | 2.317 | -2.221 | 3.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.74 | 0 | 0 | -7.23 | -1.2 | 4.313 | -1.691 | 0 | -18.478 | 1.183 | -9.743 | 7.68 | 1.816 | 30.75 | 2.881 | 4.51 | -42.917 | 27.446 | -4.528 | 5.562 | 13.906 | 3.281 | -7.628 | -35.603 | -36.678 | 1.423 | 1.519 | -5.104 | 24.544 | 27.942 | 0 | 0 | 0 | 0 | 0 | 25.023 | 43.465 | 57.557 | 60.653 | 62.356 | 67 | 61.7 | 67.5 | 55.9 | 68.4 | 48.4 | 42.6 | 42.9 | 43.6 | 38.9 | 37.8 | 37.3 | 28.7 | 34.6 | 34.7 | 31.8 | 30.5 | 24.7 | 22.4 | 20.8 | 28.5 | 17.1 | 16.3 | 14.2 | 21.8 | 12.6 | 11.8 | 12 | 12.4 | 12.5 | 11.2 | 11.3 | 10.6 | 8.4 | 7.8 | 8.2 | 7.3 | 6.2 | 6.9 | 6.6 | -7.6 | 10.1 | 10.9 | 0 | 0 | 0 | -456.7 | 0 | 0 | 0 | -323.9 | 0 | 0 | 0 | -213.4 | 0 | 0 |
Operating Expenses
| 43.732 | 38.998 | 41.325 | 45.074 | 33.213 | 34.921 | 44.16 | 107.912 | 41.911 | 45.721 | 41.704 | 35.859 | 36.477 | 29.038 | 36.733 | 31.098 | 40.986 | 37.169 | 31.813 | 25.022 | 29.406 | 29.37 | 42.53 | 38.509 | 41.07 | 31.136 | 34.784 | 32.116 | 39.213 | 40.59 | 42.504 | 35.061 | 26.916 | 36.26 | 37.508 | 33.525 | 28.158 | 33.568 | 35.055 | 42.992 | 39.748 | 46.127 | 56.01 | 59.094 | 33.764 | 31.162 | 30.866 | 41.978 | 26.095 | 28.5 | 26.449 | 26.479 | 28.864 | 34.528 | 29.253 | 23.654 | 26.86 | 13.372 | 26.201 | 32.337 | 23.182 | 26.466 | 14.556 | 23.407 | 20.42 | 19.967 | 26.181 | 21.174 | 33.257 | 20.538 | 43.079 | 32.831 | 51.706 | 23.803 | 29.401 | -20.068 | 47.199 | 17.966 | 25.278 | 44.455 | 28.579 | 16.4 | 15.418 | 30.973 | 54.194 | 39.511 | 16.307 | 56.481 | 50.434 | 19.592 | 15.731 | 16.858 | 17.049 | 18.423 | 43.002 | 63.366 | 77.742 | 80.386 | 82.469 | 93.8 | 81 | 84.3 | 75.6 | 85.5 | 63.8 | 59.9 | 59.9 | 61.2 | 55.7 | 53.6 | 53.9 | 51.1 | 46.9 | 49.5 | 45.6 | 48.4 | 36.9 | 33.4 | 33.3 | 44.7 | 27.8 | 27.7 | 27.7 | 37.5 | 21.7 | 20.8 | 21.9 | 22.2 | 21.8 | 20.2 | 21.9 | 21.3 | 16.3 | 16.6 | 16.1 | 14.6 | 13.7 | 13.7 | 13.1 | -1 | 17.5 | 18.5 | 0 | 0 | 0 | -456.7 | 0 | 0 | 0 | -323.9 | 0 | 0 | 0 | -213.4 | 0 | 0 |
Operating Income
| 213.662 | 218.917 | 232.888 | 242.117 | 223.012 | 233.501 | 245.625 | 166.952 | 203.448 | 149.141 | 335.698 | 298.453 | 304.346 | 245.837 | 342.04 | 285.446 | 223.213 | 182.335 | 151.776 | 240.945 | 128.585 | 150.105 | 146.978 | 172.71 | 132.303 | 161.954 | 163.692 | 176.937 | 109.056 | 143.608 | 139.596 | 179.329 | 114.386 | 94.47 | 123.641 | 157.035 | 124.55 | 127.58 | 141.115 | 220.28 | 135.12 | 144.731 | 107.56 | 87.995 | 83.296 | 89.114 | 127.765 | 103.806 | 95.176 | 99.689 | 101.118 | 107.825 | 78.186 | 80.495 | 97.193 | 103.998 | 68.496 | 95.926 | 85.626 | 91.272 | 77.981 | 69.07 | 85.564 | 60.937 | 48.83 | 83.535 | 99.37 | 89.936 | 75.332 | 82.823 | 98.075 | 50.341 | 20.32 | 59.334 | 56.402 | 50.699 | 11.076 | 57.421 | 72.509 | 35.293 | 39.69 | 56.984 | 98.633 | 59.225 | 14.433 | 54.907 | 96.248 | 21.588 | 24.975 | -159.993 | 98.539 | -508.665 | 43.785 | 41.924 | 67.886 | -115.462 | 92.026 | 106.479 | 173.5 | 59.8 | 109.3 | 162.7 | 199.2 | 124.2 | 158.2 | 170.4 | 199.1 | 166.9 | 135 | 147.3 | 171.5 | 146.5 | 119.1 | 129.2 | 146.4 | 118.9 | 93.5 | 94.9 | 104.2 | 81.8 | 66.2 | 65.4 | 76.1 | 57.6 | 47.5 | 52.9 | 61.6 | 51.1 | 37.1 | 42 | 53.1 | 40.3 | 30.1 | 34.9 | 37.9 | 31.1 | 24.4 | 28.9 | 37.5 | 23.6 | 18.9 | 26.6 | 131.7 | 140.4 | 136.2 | -302.9 | 136.3 | 123.2 | 126.7 | -212.2 | 108.6 | 83.1 | 68.8 | -152.6 | 70 | 61.9 |
Operating Income Ratio
| 0.211 | 0.212 | 0.223 | 0.229 | 0.223 | 0.23 | 0.239 | 0.162 | 0.208 | 0.151 | 0.302 | 0.286 | 0.294 | 0.249 | 0.317 | 0.294 | 0.243 | 0.222 | 0.189 | 0.283 | 0.167 | 0.185 | 0.184 | 0.21 | 0.17 | 0.203 | 0.206 | 0.218 | 0.149 | 0.186 | 0.179 | 0.222 | 0.159 | 0.126 | 0.165 | 0.204 | 0.174 | 0.169 | 0.189 | 0.281 | 0.188 | 0.194 | 0.144 | 0.132 | 0.137 | 0.142 | 0.196 | 0.165 | 0.164 | 0.167 | 0.168 | 0.184 | 0.136 | 0.14 | 0.168 | 0.182 | 0.128 | 0.173 | 0.161 | 0.172 | 0.157 | 0.134 | 0.168 | 0.118 | 0.095 | 0.152 | 0.173 | 0.157 | 0.14 | 0.146 | 0.161 | 0.106 | 0.051 | 0.138 | 0.128 | 0.118 | 0.027 | 0.13 | 0.16 | 0.081 | 0.098 | 0.132 | 0.167 | 0.098 | 0.025 | 0.094 | 0.166 | 0.037 | 0.046 | -0.283 | 0.168 | -0.806 | 0.075 | 0.068 | 0.1 | -0.264 | 0.139 | 0.152 | 0.2 | 0.074 | 0.141 | 0.196 | 0.22 | 0.161 | 0.222 | 0.254 | 0.292 | 0.259 | 0.231 | 0.245 | 0.269 | 0.24 | 0.219 | 0.229 | 0.254 | 0.217 | 0.232 | 0.268 | 0.299 | 0.259 | 0.238 | 0.249 | 0.291 | 0.234 | 0.225 | 0.244 | 0.275 | 0.255 | 0.202 | 0.224 | 0.265 | 0.223 | 0.197 | 0.224 | 0.247 | 0.215 | 0.189 | 0.208 | 0.249 | -0.488 | 0.104 | 0.141 | 1 | 1 | 1 | -1.969 | 1 | 1 | 1 | -1.9 | 1 | 1 | 1 | -2.51 | 1 | 1 |
Total Other Income Expenses Net
| -64.254 | -60.735 | -62.574 | 1.894 | 2.67 | 8.21 | -53.767 | -44.867 | 12.889 | 29.178 | -38.9 | 11.383 | 16.022 | 1.591 | 1.607 | 1.417 | -17.106 | 1.892 | 3.159 | 46.784 | -10.779 | -18.376 | -1.606 | 1.3 | 7.355 | 6.843 | -7.033 | -2.473 | -1.157 | 0.746 | 4.501 | 3.678 | 0.642 | -53.074 | -1.139 | 2.838 | 4.18 | -5.691 | -1.837 | 58.064 | 26.561 | 5.886 | -1.278 | -0.272 | 1.647 | -5.776 | -1.953 | -25.455 | 2.317 | -2.221 | 3.905 | -24.706 | -1.106 | -1.789 | 0.36 | -82.178 | -15.669 | 3.982 | -2.364 | 6.515 | 0.783 | -3.656 | 0.064 | -3.241 | -17.937 | -0.222 | -10.874 | 193.804 | 6.297 | 2.457 | -11.536 | -38.772 | -17.974 | -1.249 | -2.096 | -6.416 | -23.003 | -3.163 | -4.082 | 45.349 | 1.288 | -8.517 | 43.244 | 47.748 | 9.813 | 0.879 | 13.346 | -16.162 | -15.665 | -226.131 | 4.326 | -579.639 | 4.325 | -15.496 | -22.069 | -487.257 | 6.155 | -5.554 | 3.515 | -267.7 | -0.3 | 12.8 | -75.3 | 8.3 | 18.1 | 10.5 | 6.7 | 11 | 9.3 | 7 | 68.6 | 3.5 | 5.7 | 2.5 | -0.5 | 2.3 | 0.8 | 1.8 | -1.4 | 1.8 | 3.1 | 2.2 | 2.5 | 5.4 | 5.4 | 1.7 | 0.9 | 2 | 3.3 | 3.9 | 0.7 | 3.1 | 1.2 | 2 | 2 | 1.6 | 4.6 | 5.3 | 2.1 | -3.7 | 4.3 | 7.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 149.408 | 158.182 | 170.314 | 179.839 | 161.628 | 175.281 | 191.858 | 122.085 | 158.426 | 178.319 | 296.798 | 261.154 | 273.946 | 203.831 | 306.569 | 249.455 | 164.843 | 141.723 | 106.039 | 195.172 | 72.869 | 96.083 | 100.308 | 126.012 | 86.036 | 119.315 | 110.369 | 133.636 | 66.578 | 101.518 | 98.526 | 139.289 | 74.963 | 32.639 | 79.767 | 113.699 | 74.045 | 84.489 | 98.118 | 177.591 | 91.735 | 69.316 | 64.098 | 49.682 | 45.882 | 56.143 | 94.012 | 46.749 | 63.925 | 63.574 | 71.435 | 72.773 | 44.042 | 44.827 | 63.994 | 71.972 | 28.621 | 67.425 | 51.441 | 54.84 | 49.965 | 39.902 | 54.661 | 28.721 | 15.799 | 52.169 | 66.473 | 244.016 | 42.907 | 41.85 | 58.214 | 5.528 | 8.025 | 41.139 | 38.073 | 32.438 | -10.302 | 23.855 | 49.333 | 15.125 | 16.371 | 7.857 | 72.339 | 35.384 | -9.329 | 21.184 | 67.094 | -8.511 | -0.969 | -195.856 | 64.373 | -548.824 | 4.863 | -1.501 | 10.034 | -667.895 | 24.925 | 27.36 | 107.466 | -272.5 | 49.6 | 118.8 | 66.4 | 81.4 | 128.5 | 140.5 | 168.1 | 141.6 | 111.6 | 121.3 | 205.5 | 114.4 | 88.8 | 97.6 | 113.2 | 88.1 | 62 | 66.5 | 77.6 | 57.1 | 48.3 | 50.7 | 62.9 | 47.6 | 37.6 | 40.3 | 47.9 | 39.3 | 27.5 | 32 | 40.6 | 32.2 | 20.4 | 26.2 | 30.1 | 24 | 20 | 24.7 | 30.8 | 15.4 | 13.7 | 25.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.147 | 0.153 | 0.163 | 0.17 | 0.161 | 0.173 | 0.187 | 0.119 | 0.162 | 0.18 | 0.267 | 0.25 | 0.265 | 0.206 | 0.284 | 0.257 | 0.18 | 0.173 | 0.132 | 0.229 | 0.095 | 0.118 | 0.126 | 0.154 | 0.11 | 0.15 | 0.139 | 0.164 | 0.091 | 0.131 | 0.127 | 0.172 | 0.104 | 0.043 | 0.106 | 0.148 | 0.104 | 0.112 | 0.131 | 0.227 | 0.128 | 0.093 | 0.086 | 0.074 | 0.075 | 0.09 | 0.144 | 0.074 | 0.11 | 0.106 | 0.119 | 0.124 | 0.077 | 0.078 | 0.11 | 0.126 | 0.054 | 0.121 | 0.097 | 0.103 | 0.1 | 0.078 | 0.107 | 0.056 | 0.031 | 0.095 | 0.116 | 0.426 | 0.08 | 0.074 | 0.096 | 0.012 | 0.02 | 0.095 | 0.086 | 0.075 | -0.025 | 0.054 | 0.109 | 0.035 | 0.041 | 0.018 | 0.123 | 0.059 | -0.016 | 0.036 | 0.116 | -0.015 | -0.002 | -0.346 | 0.11 | -0.87 | 0.008 | -0.002 | 0.015 | -1.528 | 0.038 | 0.039 | 0.124 | -0.336 | 0.064 | 0.143 | 0.073 | 0.105 | 0.18 | 0.209 | 0.246 | 0.22 | 0.191 | 0.202 | 0.322 | 0.188 | 0.163 | 0.173 | 0.197 | 0.161 | 0.154 | 0.188 | 0.223 | 0.181 | 0.174 | 0.193 | 0.241 | 0.193 | 0.178 | 0.186 | 0.213 | 0.196 | 0.15 | 0.171 | 0.202 | 0.178 | 0.134 | 0.168 | 0.196 | 0.166 | 0.155 | 0.178 | 0.204 | -0.318 | 0.075 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| -189.551 | 39.962 | 39.04 | 41.402 | 39.585 | 42.929 | 47.029 | 29.669 | 37.521 | 45.173 | 77.231 | 54.589 | 64.003 | 46.042 | 77.614 | 48.364 | 37.351 | 36.17 | 24.038 | 47.999 | 1.997 | 23.57 | 21.095 | -67.224 | 17.043 | 16.034 | 28.321 | -113.759 | 10.437 | 32.956 | -76.223 | 72.872 | 27.422 | 16.746 | 32.313 | 41.249 | 26.118 | 31.007 | 36.653 | 90.982 | 74.934 | 37.357 | 22.707 | 21.13 | 18.488 | 21.708 | 35.29 | 20.365 | 22.128 | 25.935 | 23.12 | 28.223 | 9.027 | 18.089 | 24.065 | 35.203 | 9.941 | 27.198 | 20.116 | 20.269 | 19.403 | 16.322 | 20.281 | 19.193 | 1.16 | 20.395 | 24.969 | 77.17 | 14.062 | 28.941 | 23.497 | 8.935 | 4.628 | 15.506 | 13.824 | 8.591 | -1.131 | 10.15 | 17.266 | -1.745 | 4.079 | -4.166 | -4.241 | 1.374 | -3.753 | 6.805 | 24.825 | -2.124 | -0.125 | -55.696 | 18.205 | 44.648 | 0.681 | 9.155 | 6.715 | -146.404 | 9.839 | 9.567 | 39.225 | -88.2 | 17.5 | 42.8 | 24.5 | 22.2 | 45.3 | 49.6 | 59.3 | 49.7 | 38.9 | 42.5 | 74.4 | 40.6 | 31.4 | 35.3 | 41.3 | 31.7 | 22.9 | 25.9 | 30.2 | 22.3 | 19.7 | 20.5 | 25.5 | 17.9 | 17.8 | 16 | 18.7 | 14.9 | 10.4 | 12.1 | 15.4 | 11.9 | 2.3 | 9.9 | 11.4 | 8.9 | 7 | 9 | 11 | 6.6 | 4.6 | 8.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 338.986 | 118.166 | 131.301 | 138.395 | 121.971 | 132.188 | 144.763 | 92.305 | 120.85 | 132.67 | 219.513 | 206.5 | 209.855 | 157.705 | 228.879 | 201.043 | 127.415 | 105.508 | 81.941 | 147.152 | 70.792 | 72.329 | 79.323 | 193.046 | 68.935 | 103.239 | 81.988 | 247.316 | 56.164 | 68.481 | 174.702 | 66.246 | 47.727 | 15.62 | 47.445 | 72.354 | 47.448 | 52.595 | 61.375 | 87.794 | 17.651 | 25.922 | 41.102 | 25.833 | 26.779 | 33.615 | 57.62 | 26.383 | 41.062 | 37.076 | 48.025 | 44.55 | 35.496 | 26.093 | 38.764 | 36.455 | 18.765 | 40.285 | 30.912 | 34.302 | 31.162 | 23.104 | 34.53 | 9.528 | 14.639 | 31.397 | 41.519 | 166.799 | 28.17 | 15.118 | 37.642 | 0.77 | 3.365 | 25.264 | 26.926 | 24.145 | -9.634 | 13.837 | -156.121 | 26.244 | 13.876 | 42.952 | 31.311 | 34.01 | -5.576 | 15.308 | 44.086 | -4.215 | 4.061 | -143.015 | -88.711 | -591.757 | 4.281 | -10.585 | 0.265 | -1,433.175 | -23.694 | 38.792 | 74.826 | -184.3 | 32.054 | 76 | 43.8 | 59.2 | 83.2 | 90.9 | 108.8 | 91.9 | 72.7 | 78.8 | 90.3 | 73.8 | 57.4 | 62.3 | 71.9 | 56.4 | 39.1 | 40.6 | 47.4 | 34.8 | 28.6 | 30.2 | 37.4 | 29.7 | 19.8 | 24.3 | 27.2 | 24.4 | 17.1 | 19.9 | 25.2 | 20.3 | 18.1 | 16.3 | 18.7 | 15.1 | 13 | 14.3 | 17.8 | 9.9 | 7.3 | 14.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.334 | 0.114 | 0.126 | 0.131 | 0.122 | 0.13 | 0.141 | 0.09 | 0.124 | 0.134 | 0.197 | 0.198 | 0.203 | 0.16 | 0.212 | 0.207 | 0.139 | 0.129 | 0.102 | 0.173 | 0.092 | 0.089 | 0.099 | 0.235 | 0.089 | 0.13 | 0.103 | 0.304 | 0.077 | 0.089 | 0.225 | 0.082 | 0.066 | 0.021 | 0.063 | 0.094 | 0.066 | 0.07 | 0.082 | 0.112 | 0.025 | 0.035 | 0.055 | 0.039 | 0.044 | 0.054 | 0.088 | 0.042 | 0.071 | 0.062 | 0.08 | 0.076 | 0.062 | 0.045 | 0.067 | 0.064 | 0.035 | 0.073 | 0.058 | 0.065 | 0.063 | 0.045 | 0.068 | 0.018 | 0.028 | 0.057 | 0.072 | 0.291 | 0.052 | 0.027 | 0.062 | 0.002 | 0.008 | 0.059 | 0.061 | 0.056 | -0.024 | 0.031 | -0.345 | 0.06 | 0.034 | 0.099 | 0.053 | 0.056 | -0.01 | 0.026 | 0.076 | -0.007 | 0.007 | -0.253 | -0.151 | -0.938 | 0.007 | -0.017 | 0 | -3.279 | -0.036 | 0.055 | 0.086 | -0.227 | 0.041 | 0.092 | 0.048 | 0.077 | 0.117 | 0.135 | 0.159 | 0.143 | 0.124 | 0.131 | 0.141 | 0.121 | 0.105 | 0.11 | 0.125 | 0.103 | 0.097 | 0.115 | 0.136 | 0.11 | 0.103 | 0.115 | 0.143 | 0.121 | 0.094 | 0.112 | 0.121 | 0.122 | 0.093 | 0.106 | 0.126 | 0.112 | 0.119 | 0.104 | 0.122 | 0.104 | 0.101 | 0.103 | 0.118 | -0.205 | 0.04 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 2.33 | 0.81 | 0.9 | 0.94 | 0.81 | 0.87 | 0.95 | 0.6 | 0.77 | 0.84 | 1.36 | 1.26 | 1.25 | 0.94 | 1.35 | 1.14 | 0.72 | 0.59 | 0.45 | 0.81 | 0.39 | 0.4 | 0.44 | 1.07 | 0.38 | 0.57 | 0.44 | 1.32 | 0.3 | 0.37 | 0.93 | 0.35 | 0.25 | 0.08 | 0.24 | 0.37 | 0.24 | 0.26 | 0.3 | 0.42 | 0.08 | 0.12 | 0.19 | 0.12 | 0.13 | 0.16 | 0.27 | 0.12 | 0.19 | 0.17 | 0.22 | 0.2 | 0.15 | 0.11 | 0.16 | 0.15 | 0.08 | 0.16 | 0.12 | 0.13 | 0.12 | 0.09 | 0.14 | 0.038 | 0.06 | 0.12 | 0.16 | 0.64 | 0.1 | 0.05 | 0.13 | -0.012 | 0.01 | 0.09 | 0.09 | 0.082 | -0.032 | 0.05 | -0.5 | 0.054 | 0.04 | 0.14 | 0.1 | 0.11 | -0.019 | 0.05 | 0.15 | -0.014 | 0.01 | -0.49 | -0.3 | -2.02 | 0.02 | -0.037 | 0.012 | -5.24 | -0.087 | 0.14 | 0.27 | -0.68 | 0.12 | 0.28 | 0.16 | 0.22 | 0.32 | 0.36 | 0.43 | 0.36 | 0.29 | 0.33 | 0.38 | 0.31 | 0.25 | 0.26 | 0.31 | 0.24 | 0.2 | 0.21 | 0.25 | 0.18 | 0.17 | 0.18 | 0.22 | 0.18 | 0.12 | 0.15 | 0.17 | 0.16 | 0.11 | 0.13 | 0.17 | 0.15 | 0.13 | 0.12 | 0.14 | 0.11 | 0.033 | 0.033 | 0.043 | 0.06 | 0.05 | 0.1 | 0.14 | -0.08 | 0.11 | 0 | 0.12 | 0.12 | 0.11 | 0 | 0.11 | 0.09 | 0.1 | 0 | 0.1 | 0.08 |
EPS Diluted
| 2.31 | 0.81 | 0.89 | 0.93 | 0.8 | 0.86 | 0.93 | 0.59 | 0.76 | 0.82 | 1.34 | 1.24 | 1.23 | 0.92 | 1.33 | 1.14 | 0.72 | 0.59 | 0.45 | 0.79 | 0.38 | 0.39 | 0.43 | 1.04 | 0.37 | 0.55 | 0.43 | 1.29 | 0.29 | 0.36 | 0.91 | 0.34 | 0.24 | 0.08 | 0.24 | 0.36 | 0.23 | 0.25 | 0.3 | 0.42 | 0.08 | 0.12 | 0.19 | 0.12 | 0.12 | 0.16 | 0.27 | 0.12 | 0.19 | 0.17 | 0.22 | 0.2 | 0.15 | 0.11 | 0.16 | 0.15 | 0.08 | 0.16 | 0.12 | 0.13 | 0.12 | 0.09 | 0.14 | 0.038 | 0.06 | 0.12 | 0.16 | 0.64 | 0.1 | 0.05 | 0.13 | -0.012 | 0.01 | 0.09 | 0.09 | 0.082 | -0.032 | 0.05 | -0.49 | 0.054 | 0.04 | 0.14 | 0.1 | 0.11 | -0.019 | 0.05 | 0.14 | -0.014 | 0.01 | -0.49 | -0.26 | -2.02 | 0.02 | -0.037 | 0.012 | -5.24 | -0.087 | 0.14 | 0.27 | -0.68 | 0.12 | 0.28 | 0.16 | 0.22 | 0.32 | 0.35 | 0.42 | 0.36 | 0.28 | 0.31 | 0.36 | 0.31 | 0.24 | 0.25 | 0.29 | 0.24 | 0.19 | 0.2 | 0.23 | 0.18 | 0.16 | 0.17 | 0.22 | 0.18 | 0.12 | 0.14 | 0.17 | 0.16 | 0.11 | 0.13 | 0.17 | 0.15 | 0.13 | 0.12 | 0.14 | 0.11 | 0.033 | 0.033 | 0.043 | 0.06 | 0.05 | 0.1 | 0.14 | -0.08 | 0.11 | 0 | 0.12 | 0.12 | 0.11 | 0 | 0.11 | 0.09 | 0.1 | 0 | 0.1 | 0.08 |
EBITDA
| -330.66 | 299.483 | 309.141 | 328.717 | 297.726 | 306.824 | 317.326 | 250.55 | 258.061 | 219.821 | 407.696 | 357.743 | 304.76 | 308.549 | 414.937 | 352.278 | 293.08 | 182.764 | 203.077 | 257.872 | 189.564 | 224.155 | 209.939 | 235.408 | 188.9 | 221.489 | 220.271 | 180.386 | 171.76 | 204.182 | 192.995 | 246.401 | 113.939 | 183.227 | 180.877 | 221.183 | 170.985 | 190.139 | 196.659 | 225.336 | 167.177 | 167.979 | 169.445 | 141.388 | 131.334 | 140.977 | 172.98 | 156.118 | 141.731 | 146.702 | 146.377 | 178.72 | 124.629 | 124.616 | 142.378 | 230.141 | 120.872 | 140.022 | 126.855 | 126.639 | 78.565 | 115.667 | 126.777 | 84.528 | 119.363 | 132.431 | 163.871 | -22.615 | 106.626 | 130.114 | 153.715 | 179.513 | 62.225 | 81.166 | 83.585 | 120.12 | 56.479 | 81.85 | 97.72 | 31.63 | 70.809 | 100.911 | 91.179 | 45.903 | 46.895 | 97.443 | 123.844 | 73.254 | 75.458 | 327.345 | 127.798 | 703.472 | 93.598 | 133.573 | 140.227 | 415.26 | 143.428 | 172.686 | 232.341 | 394.5 | 171.3 | 217.4 | 330.4 | 184.3 | 188.5 | 202.5 | 235.3 | 199.5 | 164.6 | 178.1 | 140.2 | 171.7 | 148 | 161.4 | 178.7 | 147.1 | 117.4 | 117 | 126.4 | 108.5 | 80.2 | 79.5 | 87.8 | 74 | 54.7 | 63 | 72.7 | 61.5 | 46.3 | 49.3 | 63.7 | 47.8 | 37.3 | 40.7 | 44.1 | 36.8 | 26 | 30.7 | 42 | 19.7 | 24.7 | 30.1 | 131.7 | 140.4 | 136.2 | -302.9 | 136.3 | 123.2 | 126.7 | -212.2 | 108.6 | 83.1 | 68.8 | -152.6 | 70 | 61.9 |
EBITDA Ratio
| -0.326 | 0.29 | 0.296 | 0.311 | 0.297 | 0.303 | 0.308 | 0.244 | 0.264 | 0.222 | 0.367 | 0.343 | 0.295 | 0.312 | 0.385 | 0.363 | 0.319 | 0.223 | 0.253 | 0.303 | 0.246 | 0.276 | 0.263 | 0.287 | 0.243 | 0.278 | 0.277 | 0.222 | 0.235 | 0.264 | 0.248 | 0.305 | 0.158 | 0.244 | 0.241 | 0.287 | 0.239 | 0.252 | 0.263 | 0.288 | 0.233 | 0.225 | 0.227 | 0.211 | 0.215 | 0.225 | 0.265 | 0.248 | 0.244 | 0.246 | 0.243 | 0.305 | 0.218 | 0.216 | 0.246 | 0.403 | 0.227 | 0.252 | 0.239 | 0.238 | 0.158 | 0.225 | 0.248 | 0.164 | 0.231 | 0.241 | 0.286 | -0.039 | 0.198 | 0.23 | 0.253 | 0.379 | 0.155 | 0.188 | 0.189 | 0.279 | 0.139 | 0.186 | 0.216 | 0.072 | 0.176 | 0.234 | 0.155 | 0.076 | 0.082 | 0.166 | 0.213 | 0.127 | 0.139 | 0.578 | 0.218 | 1.115 | 0.161 | 0.216 | 0.207 | 0.95 | 0.217 | 0.246 | 0.267 | 0.487 | 0.221 | 0.262 | 0.365 | 0.238 | 0.265 | 0.301 | 0.345 | 0.31 | 0.281 | 0.296 | 0.22 | 0.282 | 0.272 | 0.286 | 0.311 | 0.269 | 0.291 | 0.331 | 0.363 | 0.344 | 0.289 | 0.302 | 0.336 | 0.3 | 0.259 | 0.29 | 0.324 | 0.306 | 0.252 | 0.263 | 0.317 | 0.264 | 0.245 | 0.261 | 0.287 | 0.255 | 0.202 | 0.221 | 0.279 | -0.407 | 0.136 | 0.159 | 1 | 1 | 1 | -1.969 | 1 | 1 | 1 | -1.9 | 1 | 1 | 1 | -2.51 | 1 | 1 |