
The J. M. Smucker Company
NYSE:SJM
112.47 (USD) • At close May 29, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q3 | 2025 Q2 | 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
| 2,186 | 2,271.2 | 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
| 1,307.9 | 1,385.1 | 1,327.9 | 1,292.4 | 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
| 878.1 | 886.1 | 797.2 | 913.3 | 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
| 0.402 | 0.39 | 0.375 | 0.414 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 367.6 | 390.7 | 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 | 330.6 | 359.5 | 348.8 | 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 | 233.481 | 251 | 257.2 | 232.2 | 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 | 90.826 | 70.812 | 74.956 | 78.775 | 75.057 | 72.958 | 71.907 | 74.948 | 59.947 | 42.393 | 39.787 | 41.307 | 41.685 | 29.43 | 39.691 | 40.66 | 39.858 | 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 | 28.9 | 35.1 | 30.5 | 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
| 1,104.5 | 325.7 | 57.6 | 82.4 | 151.5 | 91.8 | 37.7 | 1,049.9 | 57 | 53.4 | 29 | 12.1 | 196.5 | 52 | 56 | 85.9 | 31.5 | 54.6 | 56.8 | 68.3 | 112.1 | 62.7 | 61.5 | 169 | 183.1 | 58.4 | 68 | 53.8 | 233.9 | 63.4 | 78.1 | 115.7 | 148 | 76.5 | 72.9 | 90.1 | 64.4 | 83.7 | 74 | 71.9 | 30.5 | 29.3 | 33.7 | 30.9 | 31.4 | 31.5 | 29.4 | 32.18 | 26.9 | 37.1 | 47.1 | 49.672 | 40.303 | 50.453 | 33.829 | 32.184 | 47.127 | 31.813 | 40.007 | 19.695 | 34.027 | 28.059 | 36.018 | 60.034 | 53.949 | 5.83 | 4.067 | -0.165 | 3.605 | 3.14 | 0.745 | 0.844 | -0.199 | 0.805 | 0.731 | 1.759 | 12.547 | 6.068 | 4.417 | 10.565 | 7.989 | 5.136 | 5.118 | -0.191 | 2.074 | 1.301 | 1.825 | 2.911 | 1.524 | 2.47 | 4.887 | 4.117 | 0.914 | 0 | 0 | 0 | 0 | 2.152 | 0 | 9.687 | 4.805 | 15.1 | 17.2 | 14.575 | 13.6 | 14.3 | 16.6 | 14.964 | 12.3 | 13.9 | 16 | 15.304 | 11 | 13.5 | 13.2 | 8.294 | 12.7 | 16.7 | 16.4 | 11.599 | 14.9 | 20.7 | 15.2 | 7.082 | 11.8 | 17.5 | 14.3 | 28.7 | 11.7 | 16.9 | 15.4 | 27.3 | 10.9 | 15 | 14.2 | 25.3 | 10.2 | 14.4 | 13.5 | 23.3 | 9.6 | 13.9 | 12.7 | 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 |
Operating Expenses
| 1,472.1 | 716.4 | 447.7 | 507.3 | 525.7 | 425.3 | 351.3 | 1,425.9 | 437.9 | 407.7 | 372.8 | 364.7 | 532.5 | 399.7 | 380 | 497 | 403.2 | 437.4 | 414.3 | 441.7 | 471 | 424.2 | 442 | 538.8 | 556.2 | 440.8 | 451.3 | 381.6 | 564.5 | 422.9 | 426.9 | 450.1 | 485.2 | 439.6 | 428.9 | 441.9 | 445.5 | 473.5 | 461.6 | 360.1 | 267.8 | 281.7 | 287.1 | 248.9 | 281.7 | 301.8 | 279.6 | 265.661 | 277.9 | 294.3 | 279.3 | 264.185 | 265.319 | 287.055 | 250.381 | 254.891 | 261.452 | 254.634 | 243.268 | 249.343 | 248.438 | 261.044 | 237.195 | 241.743 | 265.582 | 157.122 | 135.951 | 119.482 | 126.512 | 134.501 | 117.495 | 110.384 | 108.59 | 116.893 | 109.128 | 105.957 | 116.157 | 126.093 | 115.041 | 105.835 | 114.453 | 120.415 | 95.944 | 70.621 | 77.03 | 80.076 | 76.882 | 75.869 | 73.431 | 77.418 | 64.834 | 46.51 | 40.701 | 41.307 | 41.685 | 29.43 | 39.691 | 42.812 | 39.858 | 49.934 | 46.242 | 54.9 | 58 | 51.913 | 49.1 | 51.7 | 53.9 | 52.063 | 47.3 | 49.2 | 51.4 | 52.553 | 39.9 | 48.6 | 43.7 | 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 |
Operating Income
| -594 | 169.7 | 349.5 | 406 | 297.4 | 298.9 | 303.5 | -633.5 | 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 | 164 | 332.1 | 235.2 | 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 | 214.026 | 258.3 | 247.6 | 190.5 | 185.6 | 200.366 | 211.614 | 180.703 | 166.107 | 212.962 | 240.036 | 165.167 | 180.764 | 209.866 | 231.206 | 168.834 | 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 | 48.244 | 33.202 | 49.496 | 52.894 | 41.519 | 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 | 13.2 | 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
| -0.272 | 0.075 | 0.164 | 0.184 | 0.133 | 0.154 | 0.168 | -0.283 | 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 | 0.086 | 0.173 | 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 | 0.161 | 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 | 0.139 | 0.137 | 0.119 | 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 | 0.098 | 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
| -68.5 | -102.9 | -103.5 | -92.9 | -101.9 | -49.5 | -65.1 | -45.1 | -42.5 | -40.5 | -38.6 | -41.8 | -41 | -43 | -54.2 | -45.4 | -44.7 | -77.3 | -47.5 | -48.3 | -46.5 | -50.7 | -50.9 | -51.7 | -60.4 | -61.1 | -53.8 | -44.7 | -48 | -40.3 | -46.2 | -34.8 | -40.1 | -37.8 | -40.4 | -35.9 | -43 | -44.2 | -44.3 | -200.3 | -16.7 | -15.9 | -16.1 | -7.7 | -17 | -20.8 | -23.8 | -22.203 | -24.3 | -23.4 | -23.2 | -21.704 | -23.131 | -18.413 | -13.877 | -16.203 | -17.183 | -18.309 | -15.413 | -13.408 | -12.705 | -16.204 | -17.6 | -16.41 | -21.103 | -9.072 | -8.381 | -9.828 | -6.781 | -8.111 | -4.666 | -3.79 | -3.929 | -3.662 | -4.675 | -6.18 | 1.875 | -4.771 | -4.093 | -2.71 | -4.227 | -4.331 | -4.887 | 2.945 | -0.138 | -1.001 | -1.125 | -1.025 | -4.351 | -2.079 | -1.684 | 0.049 | -1.272 | -1.884 | -1.483 | -1.418 | -1.662 | -1.406 | -0.347 | 0.067 | -0.533 | 0.1 | 0.6 | 1.156 | 0.2 | 0.4 | 0.8 | 1.395 | 0.8 | 0.5 | 0.9 | 0.762 | 0 | -0.2 | -0.4 | -0.299 | -1.3 | -0.6 | -0.2 | -0.919 | -0.4 | 0.2 | 0.1 | 1.041 | 0.6 | 0.1 | 0.3 | 0.2 | 0.9 | 0.3 | 0.4 | 0.5 | 0.2 | 0.3 | 0.4 | 0.6 | 0.1 | -0.1 | 0.4 | 0.5 | 0.1 | -0.1 | 0.6 | 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 |
Income Before Tax
| -662.5 | 66.8 | 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 | 191.823 | 234 | 224.2 | 167.3 | 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 | 43.357 | 36.147 | 49.358 | 51.893 | 40.394 | 37.492 | 45.149 | 46.915 | 25.834 | 10.529 | 13.028 | 12.892 | 13.749 | 12.841 | 11.09 | 10.154 | 15.719 | 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
| -0.303 | 0.029 | 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 | 0.139 | 0.134 | 0.115 | 0.114 | 0.132 | 0.128 | 0.094 | 0.06 | 0.077 | 0.075 | 0.081 | 0.076 | 0.073 | 0.061 | 0.096 | 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
| -0.2 | 91.3 | 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 | 61.501 | 79.8 | 75.4 | 56.4 | 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 | 15.87 | 13.967 | 18.238 | 19.174 | 15.148 | 14.247 | 17.156 | 17.828 | 9.817 | 3.876 | 5.081 | 5.028 | 5.362 | 4.118 | 4.051 | 3.945 | 6.161 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| -662.3 | -24.5 | 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 | 130.322 | 154.2 | 148.8 | 110.9 | 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 | 7.039 | 6.209 | 8.566 | 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
| -0.303 | -0.011 | 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 | 0.047 | 0.037 | 0.052 | 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
| -6.22 | -0.23 | 1.74 | 2.31 | 1.14 | 1.91 | 1.79 | -5.69 | 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 | 1.12 | 1.25 | 0.86 | 0 | 1.14 | 1.18 | 0.83 | 0 | 0.68 | 0.95 | 0.78 | 0 | 0.75 | 0.88 | 0.72 | 0 | 0.72 | 0.8 | 0.51 | 0 | 0.54 | 0.8 | 0.51 | 0 | 0.62 | 0.65 | 0.61 | 0 | 0.63 | 0.64 | 0.52 | 0 | 0.56 | 0.59 | 0.39 | 0 | 0.34 | 0.34 | 0.37 | 0 | 0.29 | 0.25 | 0.3 | 0 | 0.18 | 0.69 | 0.81 | 0 | 0.6 | 0.67 | 0.76 | 0 | 0.37 | 0.63 | 0.73 | 0 | 0.48 | 0.57 | 0.55 | 0 | 0.46 | 0.69 | 0.7 | 0 | 0.64 | 0.45 | 0.34 | 0 | 0.27 | 0.38 | 0.32 | 0 | 0.27 | 0.38 | 0.35 | 0 | 0.24 | 0.34 | 0.32 | 0 | 0.23 | 0.31 | 0.31 | 0 | 0.22 | 0.3 | 0.3 | 0 | 0.22 | 0.27 | 0.27 | 0 | 0.19 | 0.2 | 0.23 | 0 | 0.15 | 0.16 | 0.16 | 0 | 0.13 | 0.16 |
EPS Diluted
| -6.21 | -0.23 | 1.74 | 2.3 | 1.14 | 1.9 | 1.79 | -5.69 | 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 | 1.11 | 1.25 | 0.86 | 0 | 1.14 | 1.18 | 0.83 | 0 | 0.68 | 0.94 | 0.77 | 0 | 0.75 | 0.87 | 0.71 | 0 | 0.71 | 0.8 | 0.5 | 0 | 0.54 | 0.79 | 0.51 | 0 | 0.61 | 0.65 | 0.6 | 0 | 0.62 | 0.64 | 0.51 | 0 | 0.56 | 0.58 | 0.39 | 0 | 0.34 | 0.34 | 0.36 | 0 | 0.29 | 0.24 | 0.3 | 0 | 0.18 | 0.69 | 0.81 | 0 | 0.6 | 0.67 | 0.76 | 0 | 0.37 | 0.63 | 0.73 | 0 | 0.48 | 0.57 | 0.55 | 0 | 0.46 | 0.69 | 0.7 | 0 | 0.64 | 0.45 | 0.34 | 0 | 0.27 | 0.38 | 0.32 | 0 | 0.27 | 0.38 | 0.35 | 0 | 0.24 | 0.34 | 0.32 | 0 | 0.23 | 0.31 | 0.31 | 0 | 0.22 | 0.3 | 0.3 | 0 | 0.22 | 0.27 | 0.27 | 0 | 0.19 | 0.2 | 0.23 | 0 | 0.15 | 0.16 | 0.16 | 0 | 0.13 | 0.16 |
EBITDA
| -445 | 293.5 | 475.4 | 535.4 | 418.5 | 377.1 | 360.5 | -551.1 | 428.7 | 405.3 | 290.9 | 412.3 | 264.3 | 425 | 362.2 | 350.4 | 515.5 | 462.2 | 473.4 | 457.4 | 399.7 | 439.6 | 365.7 | 263.3 | 319.7 | 434.2 | 338.6 | 412.8 | 262.8 | 435.6 | 337 | 306.4 | 342.2 | 411.3 | 400.6 | 357.1 | 426.2 | 419.9 | 375.9 | -21.3 | 318.3 | 318.2 | 256.1 | 262.8 | 329.9 | 314.7 | 275.4 | 272.955 | 317.8 | 308.2 | 251.2 | 248.568 | 250.825 | 261.435 | 230.052 | 228.71 | 259.255 | 276.566 | 223.603 | 229.617 | 257.708 | 276.664 | 213.833 | 163.874 | 180.098 | 109.123 | 92.254 | 82.622 | 88.825 | 102.425 | 84.125 | 85.664 | 78.778 | 88.908 | 64.765 | 72.106 | 72.157 | 102.854 | 69.927 | 71.897 | 82.128 | 87.435 | 64.165 | 37.354 | 60.984 | 65.294 | 53.702 | 52.808 | 59.951 | 60.745 | 40.568 | 21.544 | 22.352 | 22.078 | 22.402 | 21.49 | 19.387 | 18.326 | 22.355 | 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 | 13.2 | 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 |
EBITDA Ratio
| -0.204 | 0.129 | 0.224 | 0.243 | 0.188 | 0.195 | 0.2 | -0.247 | 0.193 | 0.184 | 0.155 | 0.203 | 0.128 | 0.207 | 0.195 | 0.182 | 0.248 | 0.227 | 0.24 | 0.219 | 0.203 | 0.225 | 0.206 | 0.138 | 0.159 | 0.215 | 0.178 | 0.232 | 0.138 | 0.226 | 0.193 | 0.172 | 0.182 | 0.215 | 0.221 | 0.198 | 0.216 | 0.202 | 0.193 | -0.015 | 0.221 | 0.215 | 0.193 | 0.213 | 0.225 | 0.202 | 0.204 | 0.204 | 0.204 | 0.189 | 0.183 | 0.183 | 0.171 | 0.173 | 0.194 | 0.193 | 0.198 | 0.216 | 0.214 | 0.215 | 0.214 | 0.216 | 0.203 | 0.153 | 0.152 | 0.129 | 0.139 | 0.14 | 0.133 | 0.145 | 0.15 | 0.174 | 0.151 | 0.147 | 0.123 | 0.144 | 0.135 | 0.17 | 0.137 | 0.146 | 0.149 | 0.148 | 0.154 | 0.115 | 0.172 | 0.169 | 0.153 | 0.161 | 0.176 | 0.166 | 0.148 | 0.122 | 0.133 | 0.128 | 0.132 | 0.127 | 0.128 | 0.11 | 0.137 | 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 | 0.098 | 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 |