The J. M. Smucker Company
NYSE:SJM
117.7 (USD) • At close October 22, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,125.1 | 2,205.7 | 2,229.2 | 1,938.6 | 1,805.2 | 2,234.8 | 2,216.3 | 2,205.1 | 1,873 | 2,033.8 | 2,057.1 | 2,050 | 1,858 | 1,920.2 | 2,076.7 | 2,034 | 1,971.8 | 2,092 | 1,972.3 | 1,957.8 | 1,778.9 | 1,902.1 | 2,011.9 | 2,021.5 | 1,902.5 | 1,781.3 | 1,903.3 | 1,923.6 | 1,748.9 | 1,783.8 | 1,878.8 | 1,913.9 | 1,815.8 | 1,807.6 | 1,973.9 | 2,077.7 | 1,952 | 1,447.1 | 1,440 | 1,481.8 | 1,323.8 | 1,234.3 | 1,465.5 | 1,559.9 | 1,350.9 | 1,339.647 | 1,559.558 | 1,628.746 | 1,369.703 | 1,355.353 | 1,467.641 | 1,513.905 | 1,188.883 | 1,187.167 | 1,312.351 | 1,278.913 | 1,047.312 | 1,069.079 | 1,205.939 | 1,278.745 | 1,051.526 | 1,068.54 | 1,182.594 | 843.142 | 663.657 | 589.998 | 665.373 | 707.89 | 561.513 | 493.472 | 523.081 | 604.955 | 526.509 | 501.678 | 536.453 | 606.264 | 510.331 | 491.454 | 550.234 | 588.922 | 415.816 | 325.409 | 355.297 | 385.998 | 350.307 | 329.007 | 340.826 | 366.975 | 274.936 | 176.12 | 168.392 | 172.844 | 169.792 | 169.693 | 151.02 | 166.862 | 163.667 | 156.598 | 150.428 | 164 | 161.5 | 156.257 | 140.8 | 154.9 | 150.5 | 142.276 | 130.7 | 145.2 | 147.4 | 141.102 | 124.5 | 142.8 | 134.2 | 41.776 | 159.7 | 179.2 | 148 | 142.279 | 157.3 | 184.3 | 144.3 | 134.225 | 120.6 | 138.4 | 118.3 | 122.3 | 110.4 | 133.9 | 124.8 | 121.1 | 112 | 130.8 | 119.7 | 117.1 | 102 | 125.2 | 110.7 | 108.5 | 95.4 | 118.4 | 100.1 | 93.6 | 85 | 100.3 | 88.1 | 79.5 | 75.4 | 82.2 | 77.1 | 73.2 | 67.6 | 78.1 | 69.4 | 65.2 | 62 | 71.6 |
Cost of Revenue
| 1,348.8 | 1,373.3 | 1,406.1 | 1,214.4 | 1,150.4 | 1,442.4 | 1,460.5 | 1,504 | 1,320.5 | 1,367.1 | 1,374 | 1,338.5 | 1,218.6 | 1,184.5 | 1,267.3 | 1,215.8 | 1,196.4 | 1,303.6 | 1,212.3 | 1,203.8 | 1,079.3 | 1,209.7 | 1,238.1 | 1,250.2 | 1,224.3 | 1,090.8 | 1,174.8 | 1,168.6 | 1,086.8 | 1,137 | 1,155.9 | 1,171 | 1,093.1 | 1,119.6 | 1,210.1 | 1,290.4 | 1,223.3 | 1,016.5 | 917.1 | 945.3 | 845.1 | 794 | 920.3 | 1,007.3 | 858 | 860.006 | 1,023.329 | 1,086.835 | 899.93 | 905.568 | 1,001.956 | 1,015.236 | 757.799 | 766.169 | 837.937 | 784.243 | 638.877 | 638.972 | 747.635 | 786.495 | 645.497 | 669.35 | 781.553 | 599.723 | 455.878 | 407.759 | 469.92 | 489.402 | 375.529 | 313.569 | 350.114 | 413.764 | 368.515 | 341.681 | 372.599 | 402.841 | 345.618 | 341.305 | 376.036 | 400.041 | 271.22 | 221.586 | 225.464 | 248.963 | 229.608 | 214.621 | 217.895 | 240.563 | 182.584 | 119.13 | 113.391 | 116.761 | 112.875 | 126.004 | 96.51 | 110.374 | 105.592 | 105.98 | 95.937 | 109.1 | 103.5 | 104.344 | 91.7 | 103.2 | 96.6 | 90.213 | 83.4 | 96 | 96 | 88.549 | 80.4 | 94.2 | 85.9 | 17.495 | 104.5 | 120.4 | 94.6 | 95.213 | 100.6 | 120.8 | 94.4 | 86.255 | 77 | 88.5 | 74.4 | 63.2 | 69.8 | 86.6 | 81.4 | 65.5 | 72.7 | 85.3 | 77.8 | 64.3 | 66 | 82.2 | 71.3 | 61 | 65.1 | 79.5 | 65.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 776.3 | 832.4 | 823.1 | 724.2 | 654.8 | 792.4 | 755.8 | 701.1 | 552.5 | 666.7 | 683.1 | 711.5 | 639.4 | 735.7 | 809.4 | 818.2 | 775.4 | 788.4 | 760 | 754 | 699.6 | 692.4 | 773.8 | 771.3 | 678.2 | 690.5 | 728.5 | 755 | 662.1 | 646.8 | 722.9 | 742.9 | 722.7 | 688 | 763.8 | 787.3 | 728.7 | 430.6 | 522.9 | 536.5 | 478.7 | 440.3 | 545.2 | 552.6 | 492.9 | 479.641 | 536.229 | 541.911 | 469.773 | 449.785 | 465.685 | 498.669 | 431.084 | 420.998 | 474.414 | 494.67 | 408.435 | 430.107 | 458.304 | 492.25 | 406.029 | 399.19 | 401.041 | 243.419 | 207.779 | 182.239 | 195.453 | 218.488 | 185.984 | 179.903 | 172.967 | 191.191 | 157.994 | 159.997 | 163.854 | 203.423 | 164.713 | 150.149 | 174.198 | 188.881 | 144.596 | 103.823 | 129.833 | 137.035 | 120.699 | 114.386 | 122.931 | 126.412 | 92.352 | 56.99 | 55.001 | 56.083 | 56.917 | 43.689 | 54.51 | 56.488 | 58.075 | 50.618 | 54.491 | 54.9 | 58 | 51.913 | 49.1 | 51.7 | 53.9 | 52.063 | 47.3 | 49.2 | 51.4 | 52.553 | 44.1 | 48.6 | 48.3 | 24.281 | 55.2 | 58.8 | 53.4 | 47.066 | 56.7 | 63.5 | 49.9 | 47.97 | 43.6 | 49.9 | 43.9 | 59.1 | 40.6 | 47.3 | 43.4 | 55.6 | 39.3 | 45.5 | 41.9 | 52.8 | 36 | 43 | 39.4 | 47.5 | 30.3 | 38.9 | 34.7 | 93.6 | 85 | 100.3 | 88.1 | 79.5 | 75.4 | 82.2 | 77.1 | 73.2 | 67.6 | 78.1 | 69.4 | 65.2 | 62 | 71.6 |
Gross Profit Ratio
| 0.365 | 0.377 | 0.369 | 0.374 | 0.363 | 0.355 | 0.341 | 0.318 | 0.295 | 0.328 | 0.332 | 0.347 | 0.344 | 0.383 | 0.39 | 0.402 | 0.393 | 0.377 | 0.385 | 0.385 | 0.393 | 0.364 | 0.385 | 0.382 | 0.356 | 0.388 | 0.383 | 0.392 | 0.379 | 0.363 | 0.385 | 0.388 | 0.398 | 0.381 | 0.387 | 0.379 | 0.373 | 0.298 | 0.363 | 0.362 | 0.362 | 0.357 | 0.372 | 0.354 | 0.365 | 0.358 | 0.344 | 0.333 | 0.343 | 0.332 | 0.317 | 0.329 | 0.363 | 0.355 | 0.361 | 0.387 | 0.39 | 0.402 | 0.38 | 0.385 | 0.386 | 0.374 | 0.339 | 0.289 | 0.313 | 0.309 | 0.294 | 0.309 | 0.331 | 0.365 | 0.331 | 0.316 | 0.3 | 0.319 | 0.305 | 0.336 | 0.323 | 0.306 | 0.317 | 0.321 | 0.348 | 0.319 | 0.365 | 0.355 | 0.345 | 0.348 | 0.361 | 0.344 | 0.336 | 0.324 | 0.327 | 0.324 | 0.335 | 0.257 | 0.361 | 0.339 | 0.355 | 0.323 | 0.362 | 0.335 | 0.359 | 0.332 | 0.349 | 0.334 | 0.358 | 0.366 | 0.362 | 0.339 | 0.349 | 0.372 | 0.354 | 0.34 | 0.36 | 0.581 | 0.346 | 0.328 | 0.361 | 0.331 | 0.36 | 0.345 | 0.346 | 0.357 | 0.362 | 0.361 | 0.371 | 0.483 | 0.368 | 0.353 | 0.348 | 0.459 | 0.351 | 0.348 | 0.35 | 0.451 | 0.353 | 0.343 | 0.356 | 0.438 | 0.318 | 0.329 | 0.347 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 49.1 | 0 | 0 | 0 | 47.3 | 0 | 0 | 0 | 48.8 | 0 | 0 | 0 | 57.7 | 0 | 0 | 0 | 57.7 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 58.1 | 0 | 0 | 0 | 58.8 | 0 | 0 | 0 | 32.5 | 0 | 0 | 0 | 24.3 | 0 | 0 | 0 | 24.7 | 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 | 0 |
General & Administrative Expenses
| 0 | 242.4 | 0 | 111.6 | 99.3 | 131.4 | 125.5 | 108.9 | 0 | 102.5 | 98.6 | 0 | 95.1 | 130.5 | 0 | 128.8 | 100.2 | 122.5 | 107.6 | 361.5 | 380.5 | 369.8 | 373.1 | 382.4 | 383.3 | 327.8 | 331.9 | 117.8 | 109.6 | 126.4 | 117.4 | 111.8 | 122.1 | 154.5 | 125.3 | 118 | 387.6 | 288.2 | 237.3 | 252.4 | 253.4 | 218 | 250.3 | 270.3 | 250.2 | 233.481 | 251.016 | 257.187 | 232.216 | 214.513 | 225.016 | 236.602 | 216.552 | 222.707 | 214.325 | 222.821 | 203.261 | 229.648 | 214.411 | 232.985 | 201.177 | 181.709 | 211.633 | 151.292 | 131.884 | 119.647 | 122.907 | 131.361 | 116.75 | 109.54 | 108.789 | 116.088 | 108.397 | 104.198 | 103.61 | 120.025 | 110.624 | 95.27 | 106.464 | 115.279 | 91.222 | 70.812 | 77.039 | 81.009 | 76.615 | 72.958 | 71.907 | 74.948 | 59.947 | 42.393 | 39.787 | 41.307 | 41.685 | 29.43 | 41.758 | 42.776 | 42.009 | 40.247 | 41.437 | 39.8 | 40.8 | 37.338 | 35.5 | 37.4 | 37.3 | 37.099 | 35 | 35.3 | 35.4 | 37.249 | 33.1 | 35.1 | 35 | 15.987 | 42.5 | 42.1 | 37 | 35.467 | 41.8 | 42.8 | 34.7 | 40.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 390.1 | 182.5 | 374.2 | 221.9 | 214.3 | 244.6 | 255.4 | 245.4 | 343.8 | 250.1 | 237.4 | 347.7 | 228.9 | 280.6 | 371.7 | 254 | 257.3 | 250.9 | 251.3 | 361.5 | 380.5 | 1,508.6 | 373.1 | 382.4 | 383.3 | 194.2 | 331.9 | 243.1 | 240.6 | 208 | 219.8 | 251.3 | 233.9 | 197.3 | 255.8 | 271.8 | 387.6 | 107 | 237.3 | 252.4 | 253.4 | 124.7 | 250.3 | 270.3 | 250.2 | 0.007 | 251,016 | 257,187 | 232,216 | 0 | 225,016 | 236,602 | 216,552 | 0 | 214,325 | 222,821 | 203,261 | 0 | 214.411 | 232.985 | 201.177 | 0 | 211.633 | 151.292 | 131.884 | 0 | 122.907 | 131.361 | 116.75 | 0 | 108.789 | 116.088 | 108.397 | 0 | 103.61 | 120.025 | 110.624 | 0 | 106.464 | 115.279 | 91.222 | 0 | 77.039 | 81.009 | 0 | 0 | 71.907 | 74.948 | 0 | 0 | 0 | 41.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 390.1 | 424.9 | 374.2 | 333.5 | 313.6 | 376 | 380.9 | 354.3 | 343.8 | 352.6 | 336 | 347.7 | 324 | 411.1 | 371.7 | 382.8 | 357.5 | 373.4 | 358.9 | 361.5 | 380.5 | 369.8 | 373.1 | 382.4 | 383.3 | 327.8 | 331.9 | 360.9 | 350.2 | 334.4 | 337.2 | 363.1 | 356 | 351.8 | 381.1 | 389.8 | 387.6 | 288.2 | 237.3 | 252.4 | 253.4 | 218 | 250.3 | 270.3 | 250.2 | 233.488 | 251.016 | 257.187 | 232.216 | 214.513 | 225.016 | 236.602 | 221.237 | 222.707 | 214.325 | 222.821 | 203.261 | 229.648 | 214.411 | 232.985 | 201.177 | 181.709 | 211.633 | 151.292 | 131.884 | 119.647 | 122.907 | 131.361 | 116.75 | 109.54 | 108.789 | 116.088 | 108.397 | 104.198 | 103.61 | 120.025 | 110.624 | 95.27 | 106.464 | 115.279 | 91.222 | 70.812 | 77.039 | 81.009 | 76.615 | 72.958 | 71.907 | 74.948 | 59.947 | 42.393 | 39.787 | 41.307 | 41.685 | 29.43 | 41.758 | 42.776 | 42.009 | 40.247 | 41.437 | 39.8 | 40.8 | 37.338 | 35.5 | 37.4 | 37.3 | 37.099 | 35 | 35.3 | 35.4 | 37.249 | 33.1 | 35.1 | 35 | 15.987 | 42.5 | 42.1 | 37 | 35.467 | 41.8 | 42.8 | 34.7 | 40.888 | 31.8 | 32.4 | 29.6 | 30.4 | 28.9 | 30.4 | 28 | 28.3 | 28.4 | 30.5 | 27.7 | 27.5 | 25.8 | 28.6 | 25.9 | 24.2 | 20.7 | 25 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -3.1 | 4.4 | -2.1 | 5.1 | -33 | 27.8 | 56.4 | 52.7 | 0.5 | 9.2 | -1.5 | -2.7 | -11.1 | -3 | -1.2 | -32.2 | -1.4 | -2.7 | -1.4 | -1.6 | -1.5 | -2.6 | -8.8 | -7.5 | -0.2 | 2.7 | -3.6 | 2.7 | -2.8 | 5.5 | 0.2 | 3.2 | 1.1 | 4.6 | 0.6 | -1.6 | 0.1 | 2.5 | 0.1 | 0.3 | 1.3 | 9 | 1.4 | -0.3 | 23.6 | -0.044 | -0.553 | 0.564 | 0.344 | 0.709 | 0.004 | 0.711 | 20.235 | 18.331 | 18.515 | 18.501 | 19.247 | 11.607 | 19.773 | 20.153 | 19.815 | 20.461 | 20.883 | -0.507 | 0.148 | -3.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.619 | -0.425 | -1.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.152 | 0 | 9.687 | 4.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.1 | 0 | 0 | 0 | 12.8 | 0 | 0 | 0 | 11.8 | 0 | 0 | 0 | 10.5 | 0 | 0 | 0 | -324.1 | 0 | 0 | 0 | -276.6 | 0 | 0 | 0 | -254.2 | 0 | 0 | 0 | -233.8 | 0 | 0 |
Operating Expenses
| 390.1 | 424.9 | 374.2 | 418.5 | 351.3 | 403.8 | 437.3 | 407 | 371.4 | 361.8 | 380.1 | 398.4 | 378.2 | 474.2 | 401.5 | 437.4 | 414.3 | 435.1 | 415.3 | 420.9 | 438.7 | 428.7 | 430.2 | 415.4 | 443.6 | 378.6 | 383.5 | 414.6 | 401.2 | 382.5 | 391.5 | 413 | 406.7 | 400.9 | 404.1 | 442.9 | 438.7 | 320.8 | 261.9 | 278.9 | 278.5 | 243.1 | 274.6 | 294.9 | 273.8 | 258.337 | 271.052 | 282.896 | 255.4 | 238.333 | 245.897 | 258.541 | 240.484 | 241.038 | 232.84 | 243.516 | 222.508 | 241.255 | 234.184 | 253.138 | 220.992 | 202.17 | 232.516 | 150.785 | 132.032 | 115.768 | 122.907 | 131.361 | 116.75 | 109.54 | 108.789 | 116.088 | 108.397 | 105.063 | 103.61 | 120.025 | 110.624 | 95.27 | 106.464 | 115.279 | 91.222 | 74.431 | 76.614 | 79.203 | 76.615 | 72.958 | 71.907 | 74.948 | 59.947 | 42.393 | 39.787 | 41.307 | 41.685 | 29.43 | 41.758 | 44.928 | 42.009 | 49.934 | 46.242 | 39.8 | 40.8 | 37.338 | 35.5 | 37.4 | 37.3 | 37.099 | 35 | 35.3 | 35.4 | 37.249 | 33.1 | 35.1 | 35 | 15.987 | 42.5 | 42.1 | 37 | 35.467 | 41.8 | 42.8 | 34.7 | 40.888 | 31.8 | 32.4 | 29.6 | 43.5 | 28.9 | 30.4 | 28 | 41.1 | 28.4 | 30.5 | 27.7 | 39.3 | 25.8 | 28.6 | 25.9 | 34.7 | 20.7 | 25 | 22 | -324.1 | 0 | 0 | 0 | -276.6 | 0 | 0 | 0 | -254.2 | 0 | 0 | 0 | -233.8 | 0 | 0 |
Operating Income
| 386.2 | 407.5 | 297.4 | 298.9 | 303.5 | 378.8 | 317.9 | 293.4 | 179.7 | 302 | 150.6 | 311.8 | 259.4 | 238.7 | 406.2 | 380.8 | 361.1 | 346.7 | 289 | 329.8 | 257.6 | 153.6 | 217.6 | 330.5 | 226.9 | 308.9 | 162.7 | 330.7 | 233.8 | 196.7 | 237.7 | 303.3 | 293.8 | 246.1 | 318.3 | 313.8 | 267.1 | 70.5 | 255.1 | 254.8 | 191.6 | 191.4 | 263.5 | 250.8 | 213.3 | 214.062 | 258.307 | 247.542 | 190.525 | 185.6 | 200.366 | 211.614 | 180.703 | 166.107 | 212.962 | 240.036 | 165.167 | 180.764 | 209.641 | 230.964 | 168.561 | 157.447 | 135.459 | 86.297 | 71.828 | 62.757 | 68.941 | 83.987 | 68.489 | 69.519 | 64.377 | 74.298 | 48.866 | 54.04 | 47.697 | 77.33 | 49.672 | 44.314 | 59.745 | 68.466 | 48.256 | 33.202 | 50.295 | 52.919 | 42.259 | 38.517 | 49.5 | 48.994 | 27.518 | 10.48 | 14.3 | 14.776 | 15.232 | 14.259 | 12.752 | 11.56 | 16.066 | 0.684 | 8.249 | 15.1 | 17.2 | 14.575 | 13.6 | 14.3 | 16.6 | 14.964 | 12.3 | 13.9 | 16 | 15.304 | 11 | 13.5 | 13.3 | 8.294 | 12.7 | 16.7 | 16.4 | 11.599 | 14.9 | 20.7 | 15.2 | 7.082 | 11.8 | 17.5 | 14.3 | 15.6 | 11.7 | 16.9 | 15.4 | 14.5 | 10.9 | 15 | 14.2 | 13.5 | 10.2 | 14.4 | 13.5 | 12.8 | 9.6 | 13.9 | 12.7 | -230.5 | 85 | 100.3 | 88.1 | -197.1 | 75.4 | 82.2 | 77.1 | -181 | 67.6 | 78.1 | 69.4 | -168.6 | 62 | 71.6 |
Operating Income Ratio
| 0.182 | 0.185 | 0.133 | 0.154 | 0.168 | 0.17 | 0.143 | 0.133 | 0.096 | 0.148 | 0.073 | 0.152 | 0.14 | 0.124 | 0.196 | 0.187 | 0.183 | 0.166 | 0.147 | 0.168 | 0.145 | 0.081 | 0.108 | 0.163 | 0.119 | 0.173 | 0.085 | 0.172 | 0.134 | 0.11 | 0.127 | 0.158 | 0.162 | 0.136 | 0.161 | 0.151 | 0.137 | 0.049 | 0.177 | 0.172 | 0.145 | 0.155 | 0.18 | 0.161 | 0.158 | 0.16 | 0.166 | 0.152 | 0.139 | 0.137 | 0.137 | 0.14 | 0.152 | 0.14 | 0.162 | 0.188 | 0.158 | 0.169 | 0.174 | 0.181 | 0.16 | 0.147 | 0.115 | 0.102 | 0.108 | 0.106 | 0.104 | 0.119 | 0.122 | 0.141 | 0.123 | 0.123 | 0.093 | 0.108 | 0.089 | 0.128 | 0.097 | 0.09 | 0.109 | 0.116 | 0.116 | 0.102 | 0.142 | 0.137 | 0.121 | 0.117 | 0.145 | 0.134 | 0.1 | 0.06 | 0.085 | 0.085 | 0.09 | 0.084 | 0.084 | 0.069 | 0.098 | 0.004 | 0.055 | 0.092 | 0.107 | 0.093 | 0.097 | 0.092 | 0.11 | 0.105 | 0.094 | 0.096 | 0.109 | 0.108 | 0.088 | 0.095 | 0.099 | 0.199 | 0.08 | 0.093 | 0.111 | 0.082 | 0.095 | 0.112 | 0.105 | 0.053 | 0.098 | 0.126 | 0.121 | 0.128 | 0.106 | 0.126 | 0.123 | 0.12 | 0.097 | 0.115 | 0.119 | 0.115 | 0.1 | 0.115 | 0.122 | 0.118 | 0.101 | 0.117 | 0.127 | -2.463 | 1 | 1 | 1 | -2.479 | 1 | 1 | 1 | -2.473 | 1 | 1 | 1 | -2.586 | 1 | 1 |
Total Other Income Expenses Net
| -140.2 | -94.4 | -101.9 | -1.7 | -33 | -1,057.4 | -42.5 | -40.5 | -0.9 | -41.8 | -153.9 | -4 | -12.9 | -25.8 | -2.9 | -32.2 | -1.4 | -9.3 | -57.1 | -4.9 | -4.8 | -112.7 | -134.8 | -32.9 | -7.9 | -0.3 | -186.1 | -7 | -29.9 | -62.1 | -93.5 | -23.4 | -21.1 | -36.4 | -40.8 | -32.2 | -22.8 | -36.8 | -5.8 | -2.5 | -7.3 | 3.2 | -5.7 | -7.2 | -5.8 | -7.286 | -7.423 | -10.909 | -23.504 | -25.143 | -19.418 | -27.803 | -8.654 | -14.366 | -28.442 | -11.494 | -20.067 | -7.395 | -13.033 | -7.323 | -16.223 | -39.488 | -34.357 | -5.489 | -3.042 | -1.497 | -3.355 | -4.16 | 1.187 | -1.552 | -0.703 | -0.544 | -1.3 | -3.801 | -6.397 | -6.143 | -4.223 | -9.333 | -7.106 | -4.352 | -6.323 | 3.46 | -2.262 | -3.917 | -1.382 | -2.483 | -4.049 | -2.859 | -4.827 | -2.039 | -0.493 | -0.13 | 0.067 | 0.423 | -0.29 | -2.347 | 0.254 | -0.089 | 0.173 | 0.3 | 0.4 | -1.113 | 0.5 | 0.6 | 0.9 | -1.085 | 1 | 0.7 | 0.8 | -1.438 | 0.3 | 0.5 | 0.3 | 3.217 | 0.6 | 1.3 | 1 | -0.574 | 0.8 | 1.5 | 0.9 | 0.214 | 0.6 | 0.1 | 0.4 | 0.3 | 1.1 | 0.3 | 0.5 | 0.6 | 0.3 | 0.5 | 0.7 | 0.8 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 246 | 313.1 | 195.5 | 249.4 | 238.4 | -678.6 | 275.4 | 252.9 | 141.1 | 260.2 | 109.6 | 268.8 | 205.2 | 193.3 | 361.5 | 303.5 | 313.6 | 298.4 | 242.5 | 279.1 | 206.7 | 101.9 | 157.2 | 269.4 | 173.1 | 264.2 | 116 | 291.8 | 189 | 161.9 | 197.6 | 265.5 | 253.4 | 210.2 | 275.3 | 269.6 | 222.8 | -129.8 | 238.4 | 238.9 | 175.5 | 183.7 | 246.5 | 230 | 189.5 | 191.873 | 233.994 | 224.218 | 167.265 | 163.896 | 177.235 | 193.201 | 166.826 | 149.904 | 195.779 | 221.727 | 149.754 | 167.356 | 197.161 | 215.002 | 151.234 | 141.037 | 114.356 | 77.225 | 63.447 | 52.929 | 62.16 | 75.876 | 63.823 | 65.729 | 60.448 | 70.636 | 44.191 | 47.86 | 49.572 | 72.559 | 45.579 | 41.604 | 55.518 | 64.135 | 43.335 | 36.147 | 50.109 | 51.306 | 41.257 | 37.492 | 45.149 | 46.915 | 25.834 | 10.529 | 13.028 | 12.892 | 13.749 | 12.841 | 10.838 | 10.109 | 16.172 | 0.751 | 7.716 | 15.2 | 17.8 | 15.731 | 13.8 | 14.7 | 17.4 | 16.359 | 13.1 | 14.4 | 16.9 | 16.066 | 11 | 13.3 | 12.8 | 7.995 | 11.4 | 16.1 | 16.2 | 10.68 | 14.5 | 20.9 | 15.3 | 8.123 | 12.4 | 17.6 | 14.6 | 15.8 | 12.6 | 17.2 | 15.8 | 15 | 11.1 | 15.3 | 14.6 | 14.1 | 10.3 | 14.3 | 13.9 | 13.3 | 9.7 | 13.8 | 13.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.116 | 0.142 | 0.088 | 0.129 | 0.132 | -0.304 | 0.124 | 0.115 | 0.075 | 0.128 | 0.053 | 0.131 | 0.11 | 0.101 | 0.174 | 0.149 | 0.159 | 0.143 | 0.123 | 0.143 | 0.116 | 0.054 | 0.078 | 0.133 | 0.091 | 0.148 | 0.061 | 0.152 | 0.108 | 0.091 | 0.105 | 0.139 | 0.14 | 0.116 | 0.139 | 0.13 | 0.114 | -0.09 | 0.166 | 0.161 | 0.133 | 0.149 | 0.168 | 0.147 | 0.14 | 0.143 | 0.15 | 0.138 | 0.122 | 0.121 | 0.121 | 0.128 | 0.14 | 0.126 | 0.149 | 0.173 | 0.143 | 0.157 | 0.163 | 0.168 | 0.144 | 0.132 | 0.097 | 0.092 | 0.096 | 0.09 | 0.093 | 0.107 | 0.114 | 0.133 | 0.116 | 0.117 | 0.084 | 0.095 | 0.092 | 0.12 | 0.089 | 0.085 | 0.101 | 0.109 | 0.104 | 0.111 | 0.141 | 0.133 | 0.118 | 0.114 | 0.132 | 0.128 | 0.094 | 0.06 | 0.077 | 0.075 | 0.081 | 0.076 | 0.072 | 0.061 | 0.099 | 0.005 | 0.051 | 0.093 | 0.11 | 0.101 | 0.098 | 0.095 | 0.116 | 0.115 | 0.1 | 0.099 | 0.115 | 0.114 | 0.088 | 0.093 | 0.095 | 0.191 | 0.071 | 0.09 | 0.109 | 0.075 | 0.092 | 0.113 | 0.106 | 0.061 | 0.103 | 0.127 | 0.123 | 0.129 | 0.114 | 0.128 | 0.127 | 0.124 | 0.099 | 0.117 | 0.122 | 0.12 | 0.101 | 0.114 | 0.126 | 0.123 | 0.102 | 0.117 | 0.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 61 | 68 | 75.1 | 54.5 | 54.8 | -77.9 | 66.9 | 61.8 | 31.3 | 58.1 | 39.9 | 62.8 | 51.3 | 46.3 | 100 | 72.7 | 76.6 | 72.1 | 55.1 | 67.9 | 52.1 | 30.4 | 35.8 | 80.9 | 40.1 | 78.3 | -715.3 | 97.2 | 62.2 | 51.5 | 63 | 88.2 | 83.4 | 19.2 | 90 | 93.6 | 86.4 | -39.5 | 77.5 | 80.6 | 59.5 | 65.2 | 79.8 | 76.6 | 62.9 | 61.537 | 79.826 | 75.371 | 56.402 | 59.766 | 60.391 | 65.954 | 55.303 | 55.024 | 63.784 | 72.001 | 46.873 | 46.75 | 61.682 | 75.012 | 53.171 | 46.769 | 36.415 | 25.772 | 21.156 | 15.878 | 19.759 | 25.71 | 23.062 | 23.23 | 20.021 | 25.067 | 15.467 | 12.159 | 18.26 | 26.115 | 15.682 | 14.818 | 19.994 | 23.472 | 15.861 | 13.967 | 18.791 | 19.239 | 15.472 | 14.247 | 17.156 | 17.828 | 9.817 | 3.876 | 5.081 | 5.028 | 5.362 | 4.118 | 3.945 | 3.931 | 6.307 | -0.217 | 2.753 | 5.8 | 6.8 | 5.668 | 5.6 | 5.6 | 7 | 6.611 | 5.1 | 5.8 | 6.9 | 6.931 | 4.5 | 5.5 | 5.3 | 3.842 | 5.1 | 6.7 | 6.7 | 4.577 | 5.8 | 8.6 | 6.1 | 4.325 | 5 | 7.2 | 5.7 | 5.8 | 5.2 | 6.8 | 6.2 | 5.9 | 4.4 | 6 | 5.7 | 5.7 | 4 | 5.7 | 5.4 | 5.5 | 3.6 | 5.5 | 5.2 | -6.9 | -6 | -7.5 | -7.3 | -6.1 | -5.1 | -5.5 | -6.2 | -4.7 | -4.2 | -4.3 | -4.5 | -3.9 | -3.6 | -4.3 |
Net Income
| 185 | 245.1 | 120.4 | 194.9 | 183.6 | -600.7 | 208.5 | 191.1 | 109.8 | 202.1 | 69.7 | 206 | 153.9 | 147 | 261.5 | 230.8 | 237 | 226.3 | 187.4 | 211.2 | 154.6 | 71.5 | 121.4 | 188.5 | 133 | 185.9 | 831.3 | 194.6 | 126.8 | 110.4 | 134.6 | 177.3 | 170 | 191 | 185.3 | 176 | 136.4 | -90.3 | 160.9 | 158.3 | 116 | 118.5 | 166.7 | 153.4 | 126.6 | 130.336 | 154.168 | 148.847 | 110.863 | 104.13 | 116.844 | 127.247 | 111.523 | 94.88 | 131.995 | 149.726 | 102.881 | 120.606 | 135.479 | 139.99 | 98.063 | 94.268 | 77.941 | 51.453 | 42.291 | 37.051 | 42.401 | 50.166 | 40.761 | 42.499 | 40.427 | 45.569 | 28.724 | 35.701 | 31.312 | 46.444 | 29.897 | 22.112 | 36.108 | 38.005 | 32.848 | 22.18 | 31.318 | 32.067 | 25.785 | 23.245 | 27.993 | 29.087 | 16.017 | 6.653 | 7.947 | 7.864 | 8.387 | 7.731 | 6.893 | 6.178 | 9.865 | 0.968 | 4.963 | 9.4 | 11 | 10.063 | 8.2 | 9.1 | 10.4 | 9.79 | 5 | 8.6 | 10 | 9.135 | 6.5 | 7.8 | 7.5 | 4.013 | 6.3 | 9.4 | 9.5 | 6.103 | 8.7 | 12.3 | 9.2 | 3.798 | 7.4 | 10.4 | 8.9 | 5.5 | 7.4 | 10.4 | 9.6 | 9.1 | 6.7 | 9.3 | 8.9 | 8.4 | 6.3 | 8.6 | 8.5 | 7.8 | 6.1 | 8.3 | 8.1 | 6.9 | 6 | 7.5 | 7.3 | 6.1 | 5.1 | 5.5 | 6.2 | 4.7 | 4.2 | 4.3 | 4.5 | 3.9 | 3.6 | 4.3 |
Net Income Ratio
| 0.087 | 0.111 | 0.054 | 0.101 | 0.102 | -0.269 | 0.094 | 0.087 | 0.059 | 0.099 | 0.034 | 0.1 | 0.083 | 0.077 | 0.126 | 0.113 | 0.12 | 0.108 | 0.095 | 0.108 | 0.087 | 0.038 | 0.06 | 0.093 | 0.07 | 0.104 | 0.437 | 0.101 | 0.073 | 0.062 | 0.072 | 0.093 | 0.094 | 0.106 | 0.094 | 0.085 | 0.07 | -0.062 | 0.112 | 0.107 | 0.088 | 0.096 | 0.114 | 0.098 | 0.094 | 0.097 | 0.099 | 0.091 | 0.081 | 0.077 | 0.08 | 0.084 | 0.094 | 0.08 | 0.101 | 0.117 | 0.098 | 0.113 | 0.112 | 0.109 | 0.093 | 0.088 | 0.066 | 0.061 | 0.064 | 0.063 | 0.064 | 0.071 | 0.073 | 0.086 | 0.077 | 0.075 | 0.055 | 0.071 | 0.058 | 0.077 | 0.059 | 0.045 | 0.066 | 0.065 | 0.079 | 0.068 | 0.088 | 0.083 | 0.074 | 0.071 | 0.082 | 0.079 | 0.058 | 0.038 | 0.047 | 0.045 | 0.049 | 0.046 | 0.046 | 0.037 | 0.06 | 0.006 | 0.033 | 0.057 | 0.068 | 0.064 | 0.058 | 0.059 | 0.069 | 0.069 | 0.038 | 0.059 | 0.068 | 0.065 | 0.052 | 0.055 | 0.056 | 0.096 | 0.039 | 0.052 | 0.064 | 0.043 | 0.055 | 0.067 | 0.064 | 0.028 | 0.061 | 0.075 | 0.075 | 0.045 | 0.067 | 0.078 | 0.077 | 0.075 | 0.06 | 0.071 | 0.074 | 0.072 | 0.062 | 0.069 | 0.077 | 0.072 | 0.064 | 0.07 | 0.081 | 0.074 | 0.071 | 0.075 | 0.083 | 0.077 | 0.068 | 0.067 | 0.08 | 0.064 | 0.062 | 0.055 | 0.065 | 0.06 | 0.058 | 0.06 |
EPS
| 1.74 | 2.31 | 1.14 | 1.91 | 1.79 | -5.7 | 1.96 | 1.79 | 1.03 | 1.88 | 0.64 | 1.9 | 1.42 | 1.35 | 2.32 | 2.02 | 2.08 | 1.98 | 1.64 | 1.85 | 1.36 | 0.63 | 1.07 | 1.66 | 1.17 | 1.64 | 7.32 | 1.71 | 1.12 | 0.96 | 1.16 | 1.52 | 1.46 | 1.61 | 1.55 | 1.47 | 1.14 | -0.82 | 1.58 | 1.55 | 1.14 | 1.16 | 1.59 | 1.46 | 1.19 | 1.22 | 1.42 | 1.36 | 1 | 0.93 | 1.03 | 1.12 | 0.98 | 0.83 | 1.12 | 1.25 | 0.86 | 1.01 | 1.14 | 1.18 | 0.83 | 0.79 | 0.68 | 0.95 | 0.78 | 0.68 | 0.75 | 0.88 | 0.72 | 0.75 | 0.72 | 0.8 | 0.51 | 0.63 | 0.54 | 0.8 | 0.51 | 0.38 | 0.62 | 0.65 | 0.61 | 0.41 | 0.63 | 0.64 | 0.52 | 0.47 | 0.56 | 0.59 | 0.39 | 0.16 | 0.34 | 0.34 | 0.37 | 0.34 | 0.29 | 0.25 | 0.3 | 0.072 | 0.18 | 0.69 | 0.81 | 0.74 | 0.6 | 0.67 | 0.76 | 0.72 | 0.37 | 0.63 | 0.73 | 0.67 | 0.48 | 0.57 | 0.55 | 0.3 | 0.46 | 0.69 | 0.7 | 0.45 | 0.64 | 0.45 | 0.34 | 0.14 | 0.27 | 0.38 | 0.32 | 0.2 | 0.27 | 0.38 | 0.35 | 0.33 | 0.24 | 0.34 | 0.32 | 0.31 | 0.23 | 0.31 | 0.31 | 0.28 | 0.22 | 0.3 | 0.3 | 0.25 | 0.22 | 0.27 | 0.27 | 0.22 | 0.19 | 0.2 | 0.23 | 0.17 | 0.15 | 0.16 | 0.16 | 0.14 | 0.13 | 0.16 |
EPS Diluted
| 1.74 | 2.3 | 1.14 | 1.91 | 1.79 | -5.7 | 1.95 | 1.79 | 1.03 | 1.87 | 0.64 | 1.9 | 1.42 | 1.35 | 2.32 | 2.02 | 2.08 | 1.98 | 1.64 | 1.85 | 1.36 | 0.63 | 1.07 | 1.66 | 1.17 | 1.64 | 7.32 | 1.71 | 1.12 | 0.96 | 1.16 | 1.52 | 1.46 | 1.61 | 1.55 | 1.47 | 1.14 | -0.82 | 1.58 | 1.55 | 1.14 | 1.16 | 1.59 | 1.46 | 1.19 | 1.22 | 1.42 | 1.36 | 1 | 0.93 | 1.03 | 1.12 | 0.98 | 0.83 | 1.11 | 1.25 | 0.86 | 1.01 | 1.14 | 1.18 | 0.83 | 0.79 | 0.68 | 0.94 | 0.77 | 0.68 | 0.75 | 0.87 | 0.71 | 0.75 | 0.71 | 0.8 | 0.5 | 0.63 | 0.54 | 0.79 | 0.51 | 0.38 | 0.61 | 0.65 | 0.6 | 0.41 | 0.62 | 0.64 | 0.51 | 0.47 | 0.56 | 0.58 | 0.39 | 0.16 | 0.34 | 0.34 | 0.36 | 0.34 | 0.29 | 0.24 | 0.3 | 0.072 | 0.18 | 0.69 | 0.81 | 0.74 | 0.6 | 0.67 | 0.76 | 0.72 | 0.37 | 0.63 | 0.73 | 0.67 | 0.48 | 0.57 | 0.55 | 0.3 | 0.46 | 0.69 | 0.7 | 0.45 | 0.64 | 0.45 | 0.34 | 0.14 | 0.27 | 0.38 | 0.32 | 0.2 | 0.27 | 0.38 | 0.35 | 0.33 | 0.24 | 0.34 | 0.32 | 0.31 | 0.23 | 0.31 | 0.31 | 0.28 | 0.22 | 0.3 | 0.3 | 0.25 | 0.22 | 0.27 | 0.27 | 0.22 | 0.19 | 0.2 | 0.23 | 0.17 | 0.15 | 0.16 | 0.16 | 0.14 | 0.13 | 0.16 |
EBITDA
| 515.2 | 532.5 | 297.4 | 383.9 | 360.5 | 476.5 | 429.3 | 406 | 292.3 | 415.2 | 416.7 | 426.3 | 364 | 373.2 | 517.2 | 462.2 | 473.4 | 464 | 455.4 | 442.9 | 369 | 373.4 | 445.7 | 459.6 | 346.3 | 415.8 | 448.7 | 445.3 | 364.1 | 374 | 435.9 | 437.9 | 422.8 | 398.1 | 467.6 | 450.5 | 398.8 | 18 | 324.2 | 321 | 264.7 | 268.6 | 334.8 | 320.5 | 280.2 | 281.348 | 325.116 | 320.08 | 275.24 | 274.42 | 270.247 | 289.949 | 249.121 | 243.076 | 304.52 | 297.513 | 234.217 | 237.012 | 270.741 | 283.987 | 230.056 | 203.362 | 247.413 | 114.612 | 95.296 | 84.119 | 92.18 | 106.585 | 82.938 | 87.216 | 79.481 | 89.452 | 66.065 | 75.907 | 85.258 | 106.196 | 76.951 | 81.23 | 89.234 | 91.699 | 70.588 | 33.894 | 65.322 | 73.142 | 56.128 | 55.291 | 64 | 63.604 | 45.395 | 23.583 | 22.845 | 22.208 | 22.335 | 21.067 | 19.677 | 13.907 | 15.812 | 0.773 | 8.076 | 14.8 | 16.8 | 15.688 | 13.1 | 13.7 | 15.7 | 16.049 | 11.3 | 13.2 | 15.2 | 16.742 | 10.7 | 13 | 13 | 5.077 | 12.1 | 15.4 | 15.4 | 12.173 | 14.1 | 19.2 | 14.3 | 6.868 | 11.2 | 17.4 | 13.9 | 15.3 | 10.6 | 16.6 | 14.9 | 13.9 | 10.6 | 14.5 | 13.5 | 12.7 | 9.9 | 14.1 | 13.1 | 12.3 | 9.2 | 13.6 | 12 | -230.5 | 85 | 100.3 | 88.1 | -197.1 | 75.4 | 82.2 | 77.1 | -181 | 67.6 | 78.1 | 69.4 | -168.6 | 62 | 71.6 |
EBITDA Ratio
| 0.242 | 0.241 | 0.133 | 0.198 | 0.2 | 0.213 | 0.194 | 0.184 | 0.156 | 0.204 | 0.203 | 0.208 | 0.196 | 0.194 | 0.249 | 0.227 | 0.24 | 0.222 | 0.231 | 0.226 | 0.207 | 0.196 | 0.222 | 0.227 | 0.182 | 0.233 | 0.236 | 0.231 | 0.208 | 0.21 | 0.232 | 0.229 | 0.233 | 0.22 | 0.237 | 0.217 | 0.204 | 0.012 | 0.225 | 0.217 | 0.2 | 0.218 | 0.228 | 0.205 | 0.207 | 0.21 | 0.208 | 0.197 | 0.201 | 0.202 | 0.184 | 0.192 | 0.21 | 0.205 | 0.232 | 0.233 | 0.224 | 0.222 | 0.225 | 0.222 | 0.219 | 0.19 | 0.209 | 0.136 | 0.144 | 0.143 | 0.139 | 0.151 | 0.148 | 0.177 | 0.152 | 0.148 | 0.125 | 0.151 | 0.159 | 0.175 | 0.151 | 0.165 | 0.162 | 0.156 | 0.17 | 0.104 | 0.184 | 0.189 | 0.16 | 0.168 | 0.188 | 0.173 | 0.165 | 0.134 | 0.136 | 0.128 | 0.132 | 0.124 | 0.13 | 0.083 | 0.097 | 0.005 | 0.054 | 0.09 | 0.104 | 0.1 | 0.093 | 0.088 | 0.104 | 0.113 | 0.086 | 0.091 | 0.103 | 0.119 | 0.086 | 0.091 | 0.097 | 0.122 | 0.076 | 0.086 | 0.104 | 0.086 | 0.09 | 0.104 | 0.099 | 0.051 | 0.093 | 0.126 | 0.117 | 0.125 | 0.096 | 0.124 | 0.119 | 0.115 | 0.095 | 0.111 | 0.113 | 0.108 | 0.097 | 0.113 | 0.118 | 0.113 | 0.096 | 0.115 | 0.12 | -2.463 | 1 | 1 | 1 | -2.479 | 1 | 1 | 1 | -2.473 | 1 | 1 | 1 | -2.586 | 1 | 1 |