SkyWest, Inc.
NASDAQ:SKYW
103.33 (USD) • At close December 24, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 912.786 | 867.118 | 803.614 | 751.787 | 766.171 | 725.643 | 691.831 | 681.245 | 789.443 | 799.085 | 735.152 | 777.163 | 744.783 | 656.99 | 534.555 | 589.637 | 457.493 | 350.039 | 729.936 | 743.591 | 760.295 | 744.383 | 723.694 | 803.49 | 829.275 | 805.515 | 783.4 | 797.158 | 831.936 | 809.759 | 765.415 | 758.016 | 799.776 | 801.338 | 762.075 | 752.743 | 794.004 | 788.417 | 760.398 | 813.855 | 834.633 | 816.574 | 772.386 | 804.368 | 850.74 | 839.13 | 803.487 | 810.725 | 865.259 | 937.214 | 921.173 | 899.85 | 955.425 | 933.697 | 865.951 | 796.284 | 686.858 | 649.759 | 632.243 | 604.401 | 637.748 | 698.823 | 672.642 | 743.295 | 934.112 | 950.82 | 868.023 | 854.715 | 875.601 | 855.048 | 788.968 | 789.556 | 791.841 | 790.404 | 742.855 | 742.364 | 497.349 | 384.043 | 340.292 | 326.688 | 308.265 | 267.387 | 253.704 | 237.48 | 230.49 | 212.694 | 207.362 | 208.155 | 202.713 | 187.396 | 174.346 | 165.467 | 155.54 | 149.664 | 131.194 | 130.881 | 138.631 | 130.387 | 123.178 | 117.4 | 122.8 | 111.5 | 103.1 | 102.3 | 113.5 | 91.7 | 71.4 | 73.3 | 80.3 | 72.2 | 68.8 | 64.7 | 77.7 | 72.2 | 63.2 | 59 | 69.1 | 60.3 | 49.6 | 51.4 | 65.6 | 58.9 | 49.1 | 46.5 | 52 | 40.4 | 36.9 | 36.2 | 38.4 | 35.3 | 32.6 | 31 | 32.8 | 28.9 | 27.2 | 27.3 | 30 | 28.8 | 27 | 22.6 | 25.2 | 24.8 | 21.7 | 19.8 | 22.5 | 20.2 | 18.1 | 16.5 | 18.1 | 16.2 | 14 | 14.1 | 14.5 | 13.4 | 11 | 12.2 | 12.8 |
Cost of Revenue
| 605.792 | 675.259 | 635.612 | 661.248 | 651.869 | 619.763 | 630.363 | 617.972 | 650.111 | 626.028 | 611.507 | 669.9 | 659.646 | 597.825 | 592.398 | 565.032 | 513.56 | 468.213 | 594.193 | 559.191 | 554.277 | 538.342 | 542.297 | 615.672 | 622.491 | 609.574 | 626.836 | 634.127 | 640.619 | 627.989 | 614.032 | 622.794 | 636.727 | 638.02 | 625.657 | 622.126 | 637.289 | 639.302 | 648.478 | 703.269 | 706.988 | 728.843 | 734.992 | 711.67 | 735.442 | 731.775 | 726.488 | 707.363 | 751.453 | 833.365 | 846.366 | 842.447 | 426.242 | 413.004 | 369.393 | 191.48 | 266.644 | 254.375 | 315.057 | 185.309 | 308.124 | 410.516 | 363.891 | -131.743 | 778.997 | 782.257 | 706.696 | 683.113 | 691.779 | 675.137 | 622.003 | 621.762 | 625.526 | 615.9 | 576.453 | 582.676 | 390.523 | 298.689 | 265.827 | 254.076 | 233.941 | 197.851 | 185.7 | 205.551 | 125.918 | 117.918 | 155.258 | 77.147 | 140.714 | 128.168 | 125.137 | 306.713 | 112.152 | 98.641 | 95.92 | 93.442 | 88.53 | 82.42 | 80.936 | 76.5 | 76.5 | 70.5 | 64.4 | 68.9 | 74.4 | 59.9 | 48.5 | 50.7 | 50.2 | 49 | 50.9 | 51.3 | 53.8 | 49.3 | 45.4 | 47.4 | 49 | 43.5 | 39.3 | 39.5 | 35.8 | 39.3 | 53.7 | 23.9 | 24.1 | 21.8 | 24.7 | 23.9 | 24.3 | 14.7 | 22.7 | 22.1 | 23.1 | 20.8 | 8.3 | 25.5 | 15.4 | 14.2 | 29.6 | 13.6 | 13.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 306.994 | 191.859 | 168.002 | 90.539 | 114.302 | 105.88 | 61.468 | 63.273 | 139.332 | 173.057 | 123.645 | 107.263 | 85.137 | 59.165 | -57.843 | 24.605 | -56.067 | -118.174 | 135.743 | 184.4 | 206.018 | 206.041 | 181.397 | 187.818 | 206.784 | 195.941 | 156.564 | 163.031 | 191.317 | 181.77 | 151.383 | 135.222 | 163.049 | 163.318 | 136.418 | 130.617 | 156.715 | 149.115 | 111.92 | 110.586 | 127.645 | 87.731 | 37.394 | 92.698 | 115.298 | 107.355 | 76.999 | 103.362 | 113.806 | 103.849 | 74.807 | 57.403 | 529.183 | 520.693 | 496.558 | 604.804 | 420.214 | 395.384 | 317.186 | 419.092 | 329.624 | 288.307 | 308.751 | 875.038 | 155.115 | 168.563 | 161.327 | 171.602 | 183.822 | 179.911 | 166.965 | 167.794 | 166.315 | 174.504 | 166.402 | 159.688 | 106.826 | 85.354 | 74.465 | 72.612 | 74.324 | 69.536 | 68.004 | 31.929 | 104.572 | 94.776 | 52.104 | 131.008 | 61.999 | 59.228 | 49.209 | -141.246 | 43.388 | 51.023 | 35.274 | 37.439 | 50.101 | 47.967 | 42.242 | 40.9 | 46.3 | 41 | 38.7 | 33.4 | 39.1 | 31.8 | 22.9 | 22.6 | 30.1 | 23.2 | 17.9 | 13.4 | 23.9 | 22.9 | 17.8 | 11.6 | 20.1 | 16.8 | 10.3 | 11.9 | 29.8 | 19.6 | -4.6 | 22.6 | 27.9 | 18.6 | 12.2 | 12.3 | 14.1 | 20.6 | 9.9 | 8.9 | 9.7 | 8.1 | 18.9 | 1.8 | 14.6 | 14.6 | -2.6 | 9 | 11.4 | 24.8 | 21.7 | 19.8 | 22.5 | 20.2 | 18.1 | 16.5 | 18.1 | 16.2 | 14 | 14.1 | 14.5 | 13.4 | 11 | 12.2 | 12.8 |
Gross Profit Ratio
| 0.336 | 0.221 | 0.209 | 0.12 | 0.149 | 0.146 | 0.089 | 0.093 | 0.176 | 0.217 | 0.168 | 0.138 | 0.114 | 0.09 | -0.108 | 0.042 | -0.123 | -0.338 | 0.186 | 0.248 | 0.271 | 0.277 | 0.251 | 0.234 | 0.249 | 0.243 | 0.2 | 0.205 | 0.23 | 0.224 | 0.198 | 0.178 | 0.204 | 0.204 | 0.179 | 0.174 | 0.197 | 0.189 | 0.147 | 0.136 | 0.153 | 0.107 | 0.048 | 0.115 | 0.136 | 0.128 | 0.096 | 0.127 | 0.132 | 0.111 | 0.081 | 0.064 | 0.554 | 0.558 | 0.573 | 0.76 | 0.612 | 0.609 | 0.502 | 0.693 | 0.517 | 0.413 | 0.459 | 1.177 | 0.166 | 0.177 | 0.186 | 0.201 | 0.21 | 0.21 | 0.212 | 0.213 | 0.21 | 0.221 | 0.224 | 0.215 | 0.215 | 0.222 | 0.219 | 0.222 | 0.241 | 0.26 | 0.268 | 0.134 | 0.454 | 0.446 | 0.251 | 0.629 | 0.306 | 0.316 | 0.282 | -0.854 | 0.279 | 0.341 | 0.269 | 0.286 | 0.361 | 0.368 | 0.343 | 0.348 | 0.377 | 0.368 | 0.375 | 0.326 | 0.344 | 0.347 | 0.321 | 0.308 | 0.375 | 0.321 | 0.26 | 0.207 | 0.308 | 0.317 | 0.282 | 0.197 | 0.291 | 0.279 | 0.208 | 0.232 | 0.454 | 0.333 | -0.094 | 0.486 | 0.537 | 0.46 | 0.331 | 0.34 | 0.367 | 0.584 | 0.304 | 0.287 | 0.296 | 0.28 | 0.695 | 0.066 | 0.487 | 0.507 | -0.096 | 0.398 | 0.452 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 375.898 | 374.911 | 378.198 | 372.57 | 482.955 | 303.161 | 287.713 | 178.563 | 172.04 | 175.552 | 173.862 | 176.872 | 0 | 39.715 | 40.681 | 38.489 | 148.833 | 38.184 | 38.881 | 37.112 | 146.009 | 31.124 | 37.621 | 38.05 | 90.652 | 22.583 | 18.12 | 17.793 | 58.236 | 16.011 | 14.196 | 12.829 | 50.8 | 13.856 | 12.684 | 10.85 | 2.98 | 12.944 | 16.37 | 13.193 | 35.097 | 0 | 0 | 0 | 0 | 0 | 0 | 12.899 | 13.5 | 14.7 | 14.1 | 13.9 | 13.5 | 12.8 | 11.7 | 9.2 | 8.9 | 11.8 | 10.6 | 10.7 | 9.7 | 11 | 10.8 | 10.7 | 9.5 | 9.4 | 8.3 | 7.2 | 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 | 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 | -114.177 | 0 | 0 | 0 | -106.836 | 0 | 0 | 0 | -61.371 | 0.653 | 1.027 | 1.194 | -41.811 | 1.15 | 1.181 | 1.091 | 0 | 36.304 | 38.863 | 4.747 | 83.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 72.219 | 68.496 | 62.917 | 65.011 | 74.02 | 66.172 | 98.337 | 0 | 84.455 | 71.597 | 74.311 | 68.847 | 58.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 375.898 | 374.911 | 378.198 | 372.57 | 482.955 | 303.161 | 287.713 | 178.563 | 172.04 | 175.552 | 173.862 | 176.872 | 605.21 | 39.715 | 40.681 | 38.489 | 34.656 | 38.184 | 38.881 | 37.112 | 39.173 | 31.124 | 37.621 | 38.05 | 29.281 | 23.236 | 19.147 | 18.987 | 16.425 | 17.161 | 15.377 | 13.92 | -16.822 | 50.16 | 51.547 | 15.597 | 86.34 | 12.944 | 16.37 | 13.193 | -10.641 | 15.757 | 15.667 | 14.314 | 13.014 | 15.154 | 14.966 | 12.899 | 13.5 | 14.7 | 14.1 | 13.9 | 13.5 | 12.8 | 11.7 | 9.2 | 8.9 | 11.8 | 10.6 | 10.7 | 9.7 | 11 | 10.8 | 10.7 | 9.5 | 9.4 | 8.3 | 7.2 | 7.3 | 16 | 8.6 | 8 | 7 | 7.4 | 11.6 | -0.4 | 8.2 | 8.4 | 15.9 | 6.8 | 6.6 | 6.6 | 5.9 | 17.8 | 1.1 | 9.5 | 8.6 | -2.8 | 7.4 | 7.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 175.559 | -0.548 | -1.128 | 15.698 | -3.631 | 9.001 | 66.172 | 98.337 | 8.112 | 84.455 | 71.597 | 0.553 | -4.098 | 0.08 | 0.216 | -0.04 | 0.405 | 0.402 | 0.398 | 0.304 | 0.361 | 0.281 | 46.725 | 0.15 | 1.157 | -1.245 | 3.558 | 70.092 | 78.948 | 75.174 | 75.088 | -0.094 | 77.215 | 79.181 | 74.609 | 32.59 | 1.07 | 79.183 | 77.845 | -0.001 | 23.598 | -2.618 | -0.273 | -0.087 | 4.625 | -0.187 | 6.039 | -1.333 | -4.638 | -0.815 | -3.853 | -4.701 | 125.238 | 122.091 | 122.73 | 61.199 | 58.771 | 58.383 | 96.202 | 198.703 | 55.461 | 54.676 | 91.055 | 216.03 | 55.141 | 54.931 | 54.616 | 53.322 | 53.169 | 52.175 | 50.278 | 49.714 | 47.42 | 47.262 | 45.489 | 45.037 | 27.596 | 21.611 | 21.032 | 19.369 | 19.221 | 19 | 19.227 | 19.905 | 19.179 | 18.977 | 16.358 | 14.863 | 14.483 | 15.022 | 11.836 | 467.951 | 13.155 | 10.37 | 9.728 | 8.587 | 8.274 | 7.827 | 7.863 | 7.2 | 6.8 | 6.5 | 7.1 | 4.6 | 6.7 | 5.8 | 6.3 | 6 | 6.1 | 5.8 | 5.8 | 5.4 | 4.9 | 4.4 | 4.8 | 3.9 | 4.1 | 3.8 | 3.8 | 3.1 | 2.8 | 2.6 | 3.2 | 2.4 | 2.1 | 1.9 | 1.8 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.7 | 1.7 | 2.1 | 1.6 | 1.3 | 1.4 | 1.2 | 1.3 | 1.6 | 0 | -78 | 0 | 0 | 0 | -71.4 | 0 | 0 | 0 | -51.4 | 0 | 0 | 0 | -43.8 | 0 | 0 |
Operating Expenses
| 175.559 | 72.219 | 68.496 | 62.917 | 65.011 | 74.02 | 66.172 | 98.337 | 63.756 | 84.455 | 71.597 | 74.311 | -46.505 | -55.858 | -138.685 | 52.274 | -130.62 | -113.771 | 69.422 | 59.095 | 59.577 | 61.948 | 63.109 | 66.315 | 68.859 | 69.263 | 68.389 | 70.092 | 78.948 | 75.174 | 75.088 | 74.037 | 77.215 | 79.181 | 74.609 | 78.406 | 78.419 | 79.183 | 77.845 | 60.309 | 68.565 | 69.774 | 65.168 | 61.878 | 59.124 | 56.8 | 61.438 | 59.612 | 58.832 | 57.043 | 54.35 | 61.223 | 500.149 | 500.289 | 495.3 | 544.154 | 361.932 | 346.096 | 274.765 | 370.743 | 266.371 | 228.538 | 267.927 | 821.24 | 94.856 | 95.612 | 93.105 | 87.978 | 91.353 | 91.056 | 87.39 | 88.887 | 78.544 | 84.883 | 83.539 | 74.318 | 50.832 | 40.758 | 40.019 | 35.794 | 36.382 | 34.377 | 33.147 | 3.083 | 69.339 | 70.524 | 31.955 | 101.203 | 27.427 | 31.392 | 25.029 | 457.31 | 28.912 | 26.037 | 24.042 | 21.601 | 23.428 | 22.793 | 20.762 | 20.7 | 21.5 | 20.6 | 21 | 18.1 | 19.5 | 17.5 | 15.5 | 14.9 | 17.9 | 16.4 | 16.5 | 15.1 | 15.9 | 15.2 | 15.5 | 13.4 | 13.5 | 12.1 | 11 | 10.4 | 18.8 | 11.2 | 11.2 | 9.4 | 9.5 | 13.5 | 1.4 | 10.1 | 10.3 | 17.8 | 8.6 | 8.4 | 8.3 | 7.6 | 19.9 | 2.7 | 10.8 | 10 | -1.6 | 8.7 | 8.8 | 0 | -78 | 0 | 0 | 0 | -71.4 | 0 | 0 | 0 | -51.4 | 0 | 0 | 0 | -43.8 | 0 | 0 |
Operating Income
| 131.435 | 119.64 | 99.506 | 27.622 | 49.291 | 31.86 | -86.646 | -35.064 | 75.576 | 88.602 | 52.048 | 32.952 | 47.05 | 115.023 | 80.842 | -27.669 | 74.553 | -4.403 | 66.321 | 125.305 | 146.441 | 144.093 | 96.419 | 121.503 | 137.925 | 126.678 | 88.175 | 92.939 | 112.369 | 106.596 | 76.295 | -404.464 | 85.834 | 84.137 | 61.809 | 52.211 | 78.296 | 69.932 | 34.075 | -19.7 | 59.08 | 13.244 | -27.774 | 30.82 | 56.174 | 50.555 | 15.561 | 43.75 | 54.974 | 46.806 | 20.457 | -4.987 | 26.827 | 19.04 | 0.227 | 51.835 | 58.282 | 49.288 | 42.421 | 48.349 | 63.253 | 59.769 | 40.824 | 53.798 | 60.259 | 72.951 | 68.222 | 83.624 | 92.469 | 88.855 | 79.575 | 78.907 | 87.771 | 89.621 | 82.863 | 85.37 | 55.994 | 44.596 | 34.446 | 36.818 | 37.942 | 35.159 | 34.857 | 28.846 | 35.233 | 24.252 | 20.149 | 29.805 | 34.572 | 27.836 | 24.18 | 20.527 | 14.476 | 24.986 | 11.232 | 15.838 | 26.673 | 25.174 | 21.48 | 20.2 | 24.8 | 20.4 | 17.7 | 15.3 | 19.6 | 14.3 | 7.4 | 7.7 | 12.2 | 6.8 | 1.4 | -1.7 | 8 | 7.7 | 2.3 | -1.8 | 6.6 | 4.7 | -0.7 | 1.5 | 11 | 8.4 | -15.8 | 13.2 | 18.4 | 5.1 | 10.8 | 2.2 | 3.8 | 2.8 | 1.3 | 0.5 | 1.4 | 0.5 | -1 | -0.9 | 3.8 | 4.6 | -1 | 0.3 | 2.6 | 24.8 | -56.3 | 19.8 | 22.5 | 20.2 | -53.3 | 16.5 | 18.1 | 16.2 | -37.4 | 14.1 | 14.5 | 13.4 | -32.8 | 12.2 | 12.8 |
Operating Income Ratio
| 0.144 | 0.138 | 0.124 | 0.037 | 0.064 | 0.044 | -0.125 | -0.051 | 0.096 | 0.111 | 0.071 | 0.042 | 0.063 | 0.175 | 0.151 | -0.047 | 0.163 | -0.013 | 0.091 | 0.169 | 0.193 | 0.194 | 0.133 | 0.151 | 0.166 | 0.157 | 0.113 | 0.117 | 0.135 | 0.132 | 0.1 | -0.534 | 0.107 | 0.105 | 0.081 | 0.069 | 0.099 | 0.089 | 0.045 | -0.024 | 0.071 | 0.016 | -0.036 | 0.038 | 0.066 | 0.06 | 0.019 | 0.054 | 0.064 | 0.05 | 0.022 | -0.006 | 0.028 | 0.02 | 0 | 0.065 | 0.085 | 0.076 | 0.067 | 0.08 | 0.099 | 0.086 | 0.061 | 0.072 | 0.065 | 0.077 | 0.079 | 0.098 | 0.106 | 0.104 | 0.101 | 0.1 | 0.111 | 0.113 | 0.112 | 0.115 | 0.113 | 0.116 | 0.101 | 0.113 | 0.123 | 0.131 | 0.137 | 0.121 | 0.153 | 0.114 | 0.097 | 0.143 | 0.171 | 0.149 | 0.139 | 0.124 | 0.093 | 0.167 | 0.086 | 0.121 | 0.192 | 0.193 | 0.174 | 0.172 | 0.202 | 0.183 | 0.172 | 0.15 | 0.173 | 0.156 | 0.104 | 0.105 | 0.152 | 0.094 | 0.02 | -0.026 | 0.103 | 0.107 | 0.036 | -0.031 | 0.096 | 0.078 | -0.014 | 0.029 | 0.168 | 0.143 | -0.322 | 0.284 | 0.354 | 0.126 | 0.293 | 0.061 | 0.099 | 0.079 | 0.04 | 0.016 | 0.043 | 0.017 | -0.037 | -0.033 | 0.127 | 0.16 | -0.037 | 0.013 | 0.103 | 1 | -2.594 | 1 | 1 | 1 | -2.945 | 1 | 1 | 1 | -2.671 | 1 | 1 | 1 | -2.982 | 1 | 1 |
Total Other Income Expenses Net
| -15.239 | -17.474 | -19.331 | -3.184 | -24.94 | -14.223 | -21.413 | -26.614 | -18.823 | -15.855 | -27.287 | -27.913 | -32.84 | -33.65 | -30.854 | -31.706 | -28.342 | -28.839 | -27.242 | -27.517 | -27.703 | -28.758 | 18.025 | -30.643 | -28 | -28.351 | -20.971 | -24.701 | -25.693 | -25.733 | -23.889 | -21.758 | -19.274 | -17.802 | -17.295 | 13.549 | -18.533 | -17.384 | -17.825 | -16.811 | 9.264 | -18.245 | -15.401 | -15.73 | -11.807 | -16.843 | -10.199 | -18.194 | -22.059 | -18.159 | -21.679 | -19.787 | -28.933 | -20.797 | -18.76 | -0.374 | -19.033 | -18.648 | -17.87 | -16.796 | -17.726 | -18.277 | -27.663 | -21.365 | -19.245 | -14.904 | -23.533 | -23.451 | -24.157 | -23.323 | -23.272 | -24.512 | -23.609 | -24.281 | -26.733 | -24.852 | -8.235 | -4.011 | -3.684 | -1.403 | -2.477 | -1.736 | -2.573 | -0.218 | -0.597 | 0.167 | 1.655 | -0.643 | 3.006 | -1.686 | 4.933 | -7.159 | 14.499 | 3.989 | 5.478 | 9.65 | 2.531 | 1.951 | 1.258 | 1.9 | 1.1 | 1.7 | 0.7 | 1.8 | 1.4 | 0.8 | 0.3 | 1.6 | -0.1 | 0.2 | 0.6 | 0.4 | 0.1 | 0.1 | -6.2 | 0.7 | 0.1 | 0.4 | 0.4 | 0.8 | 0.3 | 0.5 | 21.9 | -8.2 | -10.4 | -0.4 | -8.5 | -0.2 | -0.3 | -0.2 | 0 | -0.1 | -0.3 | -0.4 | -0.2 | -0.1 | -1.5 | -1.3 | 3.5 | -0.4 | 0.4 | -24.8 | 56.3 | -19.8 | -22.5 | -20.2 | 53.3 | -16.5 | -18.1 | -16.2 | 37.4 | -14.1 | -14.5 | -13.4 | 32.8 | -12.2 | -12.8 |
Income Before Tax
| 116.196 | 102.166 | 80.175 | 24.438 | 24.351 | 17.637 | -26.117 | -61.678 | 56.753 | 72.747 | 24.761 | 5.039 | 14.21 | 81.373 | 49.988 | -59.375 | 46.211 | -33.242 | 39.079 | 97.789 | 118.738 | 115.335 | 114.444 | 90.86 | 109.925 | 98.327 | 67.204 | 68.238 | 86.676 | 80.863 | 52.406 | -426.222 | 66.56 | 66.335 | 44.514 | 65.76 | 59.763 | 52.548 | 16.25 | -36.511 | 68.344 | -5.001 | -43.175 | 15.091 | 44.367 | 33.712 | 5.362 | 25.556 | 32.915 | 28.647 | -1.222 | -27.773 | -2.106 | -1.757 | -18.533 | 51.461 | 39.249 | 30.64 | 24.551 | 31.553 | 45.527 | 41.492 | 13.161 | 32.433 | 41.014 | 58.047 | 44.689 | 60.173 | 68.312 | 65.532 | 56.303 | 54.395 | 64.162 | 65.34 | 56.13 | 60.518 | 47.759 | 40.585 | 30.762 | 35.415 | 35.465 | 33.423 | 32.284 | 28.628 | 34.636 | 24.419 | 21.804 | 29.162 | 37.578 | 31.036 | 27.389 | 13.368 | 23.76 | 28.975 | 16.71 | 20.575 | 29.204 | 27.125 | 22.738 | 22.1 | 25.9 | 22.1 | 18.4 | 17.1 | 21 | 15.8 | 7.7 | 8.7 | 12.1 | 7 | 2 | -1.3 | 8.1 | 7.8 | -3.9 | -1.1 | 6.7 | 5.1 | -0.3 | 2.3 | 11.3 | 8.9 | 6.1 | 5 | 8 | 4.7 | 2.3 | 2 | 3.5 | 2.6 | 1.3 | 0.4 | 1.1 | 0.1 | -1.2 | -1 | 2.3 | 3.3 | 2.5 | -0.1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.127 | 0.118 | 0.1 | 0.033 | 0.032 | 0.024 | -0.038 | -0.091 | 0.072 | 0.091 | 0.034 | 0.006 | 0.019 | 0.124 | 0.094 | -0.101 | 0.101 | -0.095 | 0.054 | 0.132 | 0.156 | 0.155 | 0.158 | 0.113 | 0.133 | 0.122 | 0.086 | 0.086 | 0.104 | 0.1 | 0.068 | -0.562 | 0.083 | 0.083 | 0.058 | 0.087 | 0.075 | 0.067 | 0.021 | -0.045 | 0.082 | -0.006 | -0.056 | 0.019 | 0.052 | 0.04 | 0.007 | 0.032 | 0.038 | 0.031 | -0.001 | -0.031 | -0.002 | -0.002 | -0.021 | 0.065 | 0.057 | 0.047 | 0.039 | 0.052 | 0.071 | 0.059 | 0.02 | 0.044 | 0.044 | 0.061 | 0.051 | 0.07 | 0.078 | 0.077 | 0.071 | 0.069 | 0.081 | 0.083 | 0.076 | 0.082 | 0.096 | 0.106 | 0.09 | 0.108 | 0.115 | 0.125 | 0.127 | 0.121 | 0.15 | 0.115 | 0.105 | 0.14 | 0.185 | 0.166 | 0.157 | 0.081 | 0.153 | 0.194 | 0.127 | 0.157 | 0.211 | 0.208 | 0.185 | 0.188 | 0.211 | 0.198 | 0.178 | 0.167 | 0.185 | 0.172 | 0.108 | 0.119 | 0.151 | 0.097 | 0.029 | -0.02 | 0.104 | 0.108 | -0.062 | -0.019 | 0.097 | 0.085 | -0.006 | 0.045 | 0.172 | 0.151 | 0.124 | 0.108 | 0.154 | 0.116 | 0.062 | 0.055 | 0.091 | 0.074 | 0.04 | 0.013 | 0.034 | 0.003 | -0.044 | -0.037 | 0.077 | 0.115 | 0.093 | -0.004 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 26.487 | 26.588 | 19.877 | 6.922 | 0.873 | 2.218 | -4.046 | -14.574 | 8.381 | 18.796 | 7.027 | 0.707 | 4.526 | 19.379 | 14.088 | -12.925 | 12.549 | -7.527 | 9.091 | 25.262 | 27.399 | 27.283 | 26.263 | 23.754 | 26.879 | 22.468 | 12.842 | -221.69 | 32.96 | 30.386 | 17.62 | -155.977 | 25.238 | 26.091 | 17.422 | 25.306 | 23.495 | 21.073 | 6.63 | -8.644 | 27.006 | 9.736 | -20.288 | 6.482 | 17.973 | 12.992 | 2.129 | 11.61 | 11.982 | 11.687 | -0.54 | -9.806 | -2.222 | -3.336 | -7.47 | 14.255 | 13.775 | 11.985 | 9.537 | 12.053 | 16.961 | 15.273 | 3.789 | 11.235 | 14.858 | 21.613 | 15.549 | 19.319 | 25.385 | 24.91 | 21.515 | 23.148 | 23.477 | 26.054 | 21.542 | 21.834 | 17.699 | 15.828 | 11.997 | 14.166 | 14.186 | 13.369 | 12.914 | 11.165 | 13.508 | 9.523 | 8.504 | 11.376 | 14.655 | 12.104 | 10.682 | 5.213 | 9.265 | 11.302 | 6.517 | 8.024 | 11.389 | 10.578 | 8.734 | 8.5 | 10 | 8.5 | 7.3 | 6.7 | 8.1 | 6.1 | 3.1 | 3.3 | 4.6 | 2.7 | 0.9 | -0.5 | 3.1 | 3 | -1.8 | -0.4 | 2.6 | 2 | -0.4 | 0.9 | 4.4 | 3.5 | 2.4 | 2 | 3.1 | 1.8 | 0.8 | 0.7 | 1.3 | 1 | 0.4 | 0.1 | 0.4 | -0.1 | -0.4 | -0.4 | 0.9 | 1.3 | 1 | 0.2 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 89.709 | 75.578 | 60.298 | 17.516 | 23.478 | 15.419 | -22.071 | -47.104 | 48.372 | 53.951 | 17.734 | 4.332 | 9.684 | 61.994 | 35.9 | -46.45 | 33.662 | -25.715 | 29.988 | 72.527 | 91.339 | 88.052 | 88.181 | 67.106 | 83.046 | 75.859 | 54.362 | 289.928 | 53.716 | 50.477 | 34.786 | -270.245 | 41.322 | 40.244 | 27.092 | 40.454 | 36.268 | 31.475 | 9.62 | -27.867 | 41.338 | -14.737 | -22.887 | 8.609 | 26.394 | 20.72 | 3.233 | 13.946 | 20.933 | 16.96 | -0.682 | -17.967 | 0.116 | 1.579 | -11.063 | 37.206 | 25.474 | 18.655 | 15.014 | 19.5 | 28.566 | 26.219 | 9.372 | 21.198 | 26.156 | 36.434 | 29.14 | 40.854 | 42.927 | 40.622 | 34.788 | 31.247 | 40.685 | 39.286 | 34.588 | 38.684 | 30.06 | 24.757 | 18.765 | 21.249 | 21.279 | 20.054 | 19.37 | 17.463 | 21.128 | 14.896 | 13.3 | 17.786 | 22.923 | 18.932 | 16.707 | 8.155 | 14.495 | 17.673 | 10.193 | 12.551 | 17.815 | 16.547 | 14.004 | 13.6 | 15.9 | 13.6 | 10.6 | 8.6 | 12.9 | 9.7 | 4.6 | 5.4 | 7.5 | 4.3 | 1.1 | -0.8 | 5 | 4.8 | -2.1 | -0.7 | 4.1 | 3.1 | 0.1 | 1.4 | 6.9 | 5.4 | 3.7 | 3 | 4.9 | 2.9 | 1.5 | 1.3 | 2.2 | 1.6 | 0.9 | 0.3 | 0.7 | 0.2 | -0.8 | -0.6 | 1.4 | 2 | 1.5 | -0.3 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.098 | 0.087 | 0.075 | 0.023 | 0.031 | 0.021 | -0.032 | -0.069 | 0.061 | 0.068 | 0.024 | 0.006 | 0.013 | 0.094 | 0.067 | -0.079 | 0.074 | -0.073 | 0.041 | 0.098 | 0.12 | 0.118 | 0.122 | 0.084 | 0.1 | 0.094 | 0.069 | 0.364 | 0.065 | 0.062 | 0.045 | -0.357 | 0.052 | 0.05 | 0.036 | 0.054 | 0.046 | 0.04 | 0.013 | -0.034 | 0.05 | -0.018 | -0.03 | 0.011 | 0.031 | 0.025 | 0.004 | 0.017 | 0.024 | 0.018 | -0.001 | -0.02 | 0 | 0.002 | -0.013 | 0.047 | 0.037 | 0.029 | 0.024 | 0.032 | 0.045 | 0.038 | 0.014 | 0.029 | 0.028 | 0.038 | 0.034 | 0.048 | 0.049 | 0.048 | 0.044 | 0.04 | 0.051 | 0.05 | 0.047 | 0.052 | 0.06 | 0.064 | 0.055 | 0.065 | 0.069 | 0.075 | 0.076 | 0.074 | 0.092 | 0.07 | 0.064 | 0.085 | 0.113 | 0.101 | 0.096 | 0.049 | 0.093 | 0.118 | 0.078 | 0.096 | 0.129 | 0.127 | 0.114 | 0.116 | 0.129 | 0.122 | 0.103 | 0.084 | 0.114 | 0.106 | 0.064 | 0.074 | 0.093 | 0.06 | 0.016 | -0.012 | 0.064 | 0.066 | -0.033 | -0.012 | 0.059 | 0.051 | 0.002 | 0.027 | 0.105 | 0.092 | 0.075 | 0.065 | 0.094 | 0.072 | 0.041 | 0.036 | 0.057 | 0.045 | 0.028 | 0.01 | 0.021 | 0.007 | -0.029 | -0.022 | 0.047 | 0.069 | 0.056 | -0.013 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 2.23 | 1.88 | 1.5 | 0.43 | 0.56 | 0.35 | -0.45 | -0.93 | 0.96 | 1.07 | 0.35 | 0.086 | 0.19 | 1.23 | 0.71 | -0.93 | 0.67 | -0.51 | 0.6 | 1.44 | 1.8 | 1.72 | 1.71 | 1.3 | 1.6 | 1.46 | 1.05 | 5.6 | 1.04 | 0.98 | 0.67 | -5.22 | 0.8 | 0.78 | 0.53 | 0.8 | 0.72 | 0.61 | 0.19 | -0.55 | 0.81 | -0.29 | -0.44 | 0.17 | 0.51 | 0.4 | 0.063 | 0.27 | 0.41 | 0.33 | -0.013 | -0.35 | 0.002 | 0.03 | -0.21 | 0.69 | 0.46 | 0.33 | 0.27 | 0.35 | 0.51 | 0.47 | 0.17 | 0.37 | 0.46 | 0.63 | 0.49 | 0.68 | 0.69 | 0.64 | 0.54 | 0.49 | 0.64 | 0.62 | 0.59 | 0.65 | 0.52 | 0.43 | 0.33 | 0.37 | 0.37 | 0.35 | 0.33 | 0.3 | 0.37 | 0.26 | 0.23 | 0.31 | 0.4 | 0.33 | 0.29 | 0.14 | 0.26 | 0.31 | 0.18 | 0.22 | 0.35 | 0.33 | 0.28 | 0.28 | 0.65 | 0.28 | 0.22 | 0.18 | 0.27 | 0.2 | 0.1 | 0.13 | 0.19 | 0.11 | 0.028 | -0.02 | 0.13 | 0.12 | -0.055 | -0.02 | 0.1 | 0.08 | 0.003 | 0.04 | 0.15 | 0.12 | 0.099 | 0.08 | 0.12 | 0.09 | 0.058 | 0.05 | 0.07 | 0.06 | 0.03 | 0.01 | 0.03 | 0.006 | -0.027 | -0.02 | 0.05 | 0.07 | 0.05 | -0.01 | 0.06 | 0.06 | 0.03 | 0.02 | 0.05 | 0.03 | -0.05 | -0.04 | 0.01 | -0.03 | 0 | 0.04 | 0.06 | 0.06 | 0.01 | 0.02 | 0.06 |
EPS Diluted
| 2.16 | 1.82 | 1.45 | 0.42 | 0.55 | 0.35 | -0.45 | -0.93 | 0.96 | 1.07 | 0.35 | 0.085 | 0.19 | 1.22 | 0.71 | -0.93 | 0.66 | -0.51 | 0.59 | 1.43 | 1.79 | 1.71 | 1.69 | 1.28 | 1.57 | 1.43 | 1.03 | 5.46 | 1.01 | 0.95 | 0.65 | -5.22 | 0.79 | 0.77 | 0.52 | 0.78 | 0.71 | 0.61 | 0.18 | -0.54 | 0.79 | -0.29 | -0.44 | 0.17 | 0.5 | 0.39 | 0.062 | 0.27 | 0.4 | 0.33 | -0.013 | -0.35 | 0.002 | 0.03 | -0.21 | 0.69 | 0.45 | 0.33 | 0.26 | 0.35 | 0.5 | 0.46 | 0.16 | 0.37 | 0.45 | 0.63 | 0.47 | 0.68 | 0.68 | 0.62 | 0.53 | 0.49 | 0.63 | 0.62 | 0.57 | 0.65 | 0.51 | 0.42 | 0.32 | 0.37 | 0.37 | 0.34 | 0.33 | 0.3 | 0.36 | 0.26 | 0.23 | 0.31 | 0.4 | 0.33 | 0.29 | 0.14 | 0.25 | 0.31 | 0.18 | 0.22 | 0.34 | 0.33 | 0.28 | 0.27 | 0.64 | 0.28 | 0.22 | 0.17 | 0.26 | 0.2 | 0.1 | 0.13 | 0.19 | 0.11 | 0.028 | -0.02 | 0.13 | 0.12 | -0.053 | -0.02 | 0.1 | 0.08 | 0.003 | 0.04 | 0.15 | 0.12 | 0.099 | 0.08 | 0.12 | 0.09 | 0.058 | 0.05 | 0.07 | 0.06 | 0.03 | 0.01 | 0.03 | 0.006 | -0.027 | -0.02 | 0.05 | 0.07 | 0.05 | -0.01 | 0.06 | 0.06 | 0.03 | 0.02 | 0.05 | 0.03 | -0.05 | -0.04 | 0.01 | -0.03 | 0 | 0.04 | 0.06 | 0.06 | 0.01 | 0.02 | 0.06 |
EBITDA
| 228.097 | 216.454 | 195.376 | 125.177 | 145.851 | 129.029 | 89.445 | 70.222 | 173.009 | 185.851 | 154.793 | 144.061 | 125.887 | 110.774 | -2.734 | 82.664 | 5.82 | 129.322 | 178.029 | 220.474 | 239.236 | 234.241 | 208.274 | 124.784 | 227.453 | 209.852 | 171.023 | 94.45 | 187.872 | 179.132 | 147.069 | -403.921 | 158.168 | 84.622 | 62.239 | 85.151 | 79.677 | 70.629 | 34.715 | 79.411 | 85.227 | 43.113 | 3.465 | 31.258 | 61.366 | 51.238 | 48.398 | 44.295 | 76.144 | 48.034 | 18.558 | 56.151 | 94.642 | 86.215 | 66.417 | 134.294 | 119.66 | 110.682 | 104.282 | 109.493 | 122.137 | 117.285 | 98.13 | 136.322 | 115.4 | 127.882 | 122.838 | 136.946 | 145.638 | 141.03 | 129.853 | 128.621 | 135.191 | 136.883 | 128.352 | 130.407 | 83.59 | 66.207 | 55.478 | 56.187 | 57.163 | 54.159 | 54.084 | 48.751 | 54.412 | 43.229 | 36.507 | 46.106 | 49.055 | 42.858 | 36.016 | 50.162 | 38.141 | 35.356 | 20.96 | 24.425 | 34.96 | 33.237 | 29.343 | 27.5 | 31.6 | 27.2 | 24.8 | 19.9 | 24.6 | 19.2 | 13.7 | 14.4 | 18.3 | 12.6 | 7.2 | 3.7 | 12.9 | 12.1 | 7.1 | 2.1 | 10.7 | 8.5 | 3.1 | 5.5 | 13.8 | 11 | -12.6 | 15.6 | 20.6 | 7 | 12.6 | 4.1 | 5.7 | 4.7 | 3.1 | 2.3 | 3.1 | 2.2 | 1.1 | 0.5 | 5.1 | 6 | 0.2 | 1.6 | 4.2 | 24.8 | -56.3 | 19.8 | 22.5 | 20.2 | -53.3 | 16.5 | 18.1 | 16.2 | -37.4 | 14.1 | 14.5 | 13.4 | -32.8 | 12.2 | 12.8 |
EBITDA Ratio
| 0.25 | 0.25 | 0.243 | 0.163 | 0.074 | 0.071 | 0.011 | -0.039 | 0.114 | 0.129 | 0.073 | 0.044 | 0.172 | 0.176 | 0.152 | -0.047 | 0.167 | -0.007 | 0.095 | 0.173 | 0.198 | 0.199 | 0.233 | 0.155 | 0.17 | 0.158 | 0.119 | 0.118 | 0.137 | 0.133 | 0.101 | 0.081 | 0.108 | 0.106 | 0.082 | 0.113 | 0.1 | 0.09 | 0.046 | 0.062 | 0.102 | 0.019 | -0.036 | 0.039 | 0.072 | 0.061 | 0.029 | 0.055 | 0.061 | 0.051 | 0.02 | -0.007 | 0.099 | 0.092 | 0.077 | 0.157 | 0.174 | 0.172 | 0.165 | 0.18 | 0.189 | 0.168 | 0.146 | 0.183 | 0.124 | 0.128 | 0.142 | 0.16 | 0.166 | 0.165 | 0.164 | 0.163 | 0.171 | 0.173 | 0.174 | 0.175 | 0.169 | 0.172 | 0.163 | 0.172 | 0.185 | 0.203 | 0.213 | 0.205 | 0.236 | 0.203 | 0.176 | 0.221 | 0.242 | 0.229 | 0.207 | 0.303 | 0.141 | 0.236 | 0.16 | 0.187 | 0.249 | 0.254 | 0.238 | 0.233 | 0.257 | 0.24 | 0.24 | 0.194 | 0.23 | 0.218 | 0.193 | 0.181 | 0.228 | 0.173 | 0.093 | 0.056 | 0.166 | 0.165 | 0.204 | 0.034 | 0.153 | 0.139 | 0.06 | 0.105 | 0.2 | 0.177 | -0.711 | 0.503 | 0.585 | 0.171 | 0.566 | 0.11 | 0.146 | 0.13 | 0.086 | 0.068 | 0.091 | 0.073 | 0.037 | 0.018 | 0.16 | 0.198 | -0.13 | 0.08 | 0.123 | 1 | -2.594 | 1 | 1 | 1 | -2.945 | 1 | 1 | 1 | -2.671 | 1 | 1 | 1 | -2.982 | 1 | 1 |