
Sonoco Products Company
NYSE:SON
45.74 (USD) • At close July 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,709.228 | 368.477 | 1,675.866 | 1,623.479 | 1,308.636 | 1,635.8 | 1,710.419 | 1,705.29 | 1,729.783 | 1,676.022 | 1,890.216 | 1,913.332 | 1,770.982 | 1,439.187 | 1,415.193 | 1,382.754 | 1,353.304 | 1,376.348 | 1,312.314 | 1,245.485 | 1,303.296 | 1,308.85 | 1,353.931 | 1,359.721 | 1,351.705 | 1,355.616 | 1,364.762 | 1,366.373 | 1,304.187 | 1,299.018 | 1,324.634 | 1,240.674 | 1,172.324 | 1,142.197 | 1,208.724 | 1,205.68 | 1,226.276 | 1,267.135 | 1,242.592 | 1,248.59 | 1,206.052 | 1,317.954 | 1,262.503 | 1,247.616 | 1,190.032 | 1,214.874 | 1,227.749 | 1,226.256 | 1,179.213 | 1,175.87 | 1,195.53 | 1,202.359 | 1,212.37 | 1,129.573 | 1,124.171 | 1,127.865 | 1,117.323 | 1,127.147 | 1,051.725 | 1,010.116 | 935.133 | 1,001.911 | 930.56 | 864.231 | 800.629 | 934.572 | 1,063.25 | 1,086.567 | 1,037.996 | 1,060.118 | 1,029.764 | 994.432 | 955.679 | 989.538 | 931.522 | 917.01 | 818.769 | 954.908 | 881.058 | 878.17 | 814.438 | 884.998 | 811.117 | 763.902 | 695.416 | 730.205 | 687.315 | 730.847 | 656.48 | 728.17 | 686.798 | 712.354 | 654.236 | 676.584 | 649.265 | 647.659 | 632.768 | 669.039 | 677.469 | 688.686 | 676.299 | 754.4 | 620.027 | 611.8 | 560.479 | 640 | 607 | 637.6 | 673.3 | 736.4 | 709.6 | 714.2 | 687.6 | 725.6 | 703.4 | 689.9 | 669.2 | 682.3 | 687 | 691.7 | 645.1 | 607.2 | 591.2 | 564.4 | 537.4 | 539.6 | 462.1 | 478.5 | 466.9 | 484 | 462.6 | 461.6 | 429.8 | 446.4 | 420.8 | 422.2 | 407.7 | 429.3 | 415.6 | 420.7 | 403.5 | 404.7 | 402.5 | 415.4 | 433.1 | 404 | 408.9 | 410.7 | 376.2 | 376.8 | 344.4 | 342.7 | 248.2 | 250.1 | 240.6 | 247 | 226.1 | 227.8 | 225.8 |
Cost of Revenue
| 1,355.541 | 282.888 | 1,317.129 | 1,266.125 | 1,037.471 | 1,296.148 | 1,346.163 | 1,347.972 | 1,355.355 | 1,362.085 | 1,523.07 | 1,526.331 | 1,399.417 | 1,175.562 | 1,157.462 | 1,120.101 | 1,075.403 | 1,101.592 | 1,055.304 | 997.502 | 1,036.706 | 1,061.963 | 1,088.446 | 1,084.385 | 1,081.584 | 1,101.308 | 1,105.126 | 1,089.913 | 1,053.585 | 1,056.598 | 1,071.755 | 1,002.289 | 949.345 | 927.41 | 973.351 | 963.667 | 981.023 | 1,027.792 | 1,013.219 | 1,008.274 | 985.662 | 1,068.359 | 1,040.059 | 1,018.666 | 980.271 | 993.687 | 1,003.712 | 1,003.692 | 973.497 | 971.87 | 989.301 | 985.817 | 995.509 | 944.829 | 937.431 | 936.775 | 923.114 | 927.481 | 852.141 | 817.592 | 759.375 | 808.068 | 757.504 | 705.947 | 659.766 | 776.361 | 878.514 | 891.886 | 851.594 | 868.841 | 842.485 | 804.358 | 770.514 | 796.268 | 749.954 | 742.984 | 662.593 | 766.409 | 717.666 | 717.426 | 666.122 | 728.484 | 657.572 | 620.753 | 573.834 | 599.857 | 566.9 | 601.649 | 532.565 | 591.61 | 558.558 | 567.064 | 519.027 | 541.054 | 514.009 | 511.302 | 495.481 | 368.165 | 529.972 | 533.804 | 524.638 | 439.2 | 476.1 | 466.6 | 425.9 | 449.5 | 430.9 | 455.8 | 486.5 | 527.4 | 517.6 | 511.8 | 497.8 | 530.4 | 505.8 | 490.2 | 478.8 | 492.3 | 505.9 | 507.9 | 473.8 | 440.1 | 439.1 | 415 | 396.2 | 393.2 | 340 | 349.2 | 347.4 | 363.2 | 342.7 | 339.5 | 322.1 | 337.4 | 301.5 | 315.5 | 307.8 | 316.5 | 309.8 | 308.8 | 300.6 | 306.4 | 298.4 | 306.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 353.687 | 85.589 | 358.737 | 357.354 | 271.165 | 339.652 | 364.256 | 357.318 | 374.428 | 313.937 | 367.146 | 387.001 | 371.565 | 263.625 | 257.731 | 262.653 | 277.901 | 274.756 | 257.01 | 247.983 | 266.59 | 246.887 | 265.485 | 275.336 | 270.121 | 254.308 | 259.636 | 276.46 | 250.602 | 242.42 | 252.879 | 238.385 | 222.979 | 214.787 | 235.373 | 242.013 | 245.253 | 239.343 | 229.373 | 240.316 | 220.39 | 249.595 | 222.444 | 228.95 | 209.761 | 221.187 | 224.037 | 222.564 | 205.716 | 204 | 206.229 | 216.542 | 216.861 | 184.744 | 186.74 | 191.09 | 194.209 | 199.666 | 199.584 | 192.524 | 175.758 | 193.843 | 173.056 | 158.284 | 140.863 | 158.211 | 184.736 | 194.681 | 186.402 | 191.277 | 187.279 | 190.074 | 185.165 | 193.27 | 181.568 | 174.026 | 156.176 | 188.499 | 163.392 | 160.744 | 148.316 | 156.514 | 153.545 | 143.149 | 121.582 | 130.348 | 120.415 | 129.198 | 123.915 | 136.56 | 128.24 | 145.29 | 135.209 | 135.53 | 135.256 | 136.357 | 137.287 | 300.874 | 147.497 | 154.882 | 151.661 | 315.2 | 143.927 | 145.2 | 134.579 | 190.5 | 176.1 | 181.8 | 186.8 | 209 | 192 | 202.4 | 189.8 | 195.2 | 197.6 | 199.7 | 190.4 | 190 | 181.1 | 183.8 | 171.3 | 167.1 | 152.1 | 149.4 | 141.2 | 146.4 | 122.1 | 129.3 | 119.5 | 120.8 | 119.9 | 122.1 | 107.7 | 109 | 119.3 | 106.7 | 99.9 | 112.8 | 105.8 | 111.9 | 102.9 | 98.3 | 104.1 | 108.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.207 | 0.232 | 0.214 | 0.22 | 0.207 | 0.208 | 0.213 | 0.21 | 0.216 | 0.187 | 0.194 | 0.202 | 0.21 | 0.183 | 0.182 | 0.19 | 0.205 | 0.2 | 0.196 | 0.199 | 0.205 | 0.189 | 0.196 | 0.202 | 0.2 | 0.188 | 0.19 | 0.202 | 0.192 | 0.187 | 0.191 | 0.192 | 0.19 | 0.188 | 0.195 | 0.201 | 0.2 | 0.189 | 0.185 | 0.192 | 0.183 | 0.189 | 0.176 | 0.184 | 0.176 | 0.182 | 0.182 | 0.181 | 0.174 | 0.173 | 0.173 | 0.18 | 0.179 | 0.164 | 0.166 | 0.169 | 0.174 | 0.177 | 0.19 | 0.191 | 0.188 | 0.193 | 0.186 | 0.183 | 0.176 | 0.169 | 0.174 | 0.179 | 0.18 | 0.18 | 0.182 | 0.191 | 0.194 | 0.195 | 0.195 | 0.19 | 0.191 | 0.197 | 0.185 | 0.183 | 0.182 | 0.177 | 0.189 | 0.187 | 0.175 | 0.179 | 0.175 | 0.177 | 0.189 | 0.188 | 0.187 | 0.204 | 0.207 | 0.2 | 0.208 | 0.211 | 0.217 | 0.45 | 0.218 | 0.225 | 0.224 | 0.418 | 0.232 | 0.237 | 0.24 | 0.298 | 0.29 | 0.285 | 0.277 | 0.284 | 0.271 | 0.283 | 0.276 | 0.269 | 0.281 | 0.289 | 0.285 | 0.278 | 0.264 | 0.266 | 0.266 | 0.275 | 0.257 | 0.265 | 0.263 | 0.271 | 0.264 | 0.27 | 0.256 | 0.25 | 0.259 | 0.265 | 0.251 | 0.244 | 0.284 | 0.253 | 0.245 | 0.263 | 0.255 | 0.266 | 0.255 | 0.243 | 0.259 | 0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 |
General & Administrative Expenses
| 209.063 | 137.496 | 190.645 | 202.21 | 167.583 | 200.439 | 182.672 | 170.773 | 187.976 | 173.468 | 164.552 | 178.962 | 190.362 | 153.563 | 130.58 | 128.807 | 145.23 | 157.063 | 126.117 | 121.371 | 123.888 | 135.771 | 120.322 | 132.213 | 142.561 | 148.832 | 136.002 | 141.031 | 137.441 | 130.046 | 129.136 | 125.308 | 125.209 | 123.614 | 121.583 | 126.611 | 134.193 | 138.348 | 130.341 | 130.887 | 96.665 | 146.284 | 110.507 | 126.455 | 123.75 | 127.377 | 117.935 | 121.848 | 120.011 | 0 | 110.33 | 118.554 | 122.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 |
SG&A
| 209.063 | 137.496 | 190.645 | 202.21 | 167.583 | 200.439 | 182.672 | 170.773 | 187.976 | 173.468 | 164.552 | 178.962 | 190.362 | 153.563 | 130.58 | 128.807 | 145.23 | 157.063 | 126.117 | 121.371 | 123.888 | 135.771 | 120.322 | 132.213 | 142.561 | 148.832 | 136.002 | 141.031 | 137.441 | 130.046 | 129.136 | 125.308 | 125.209 | 123.614 | 121.583 | 126.611 | 134.193 | 138.348 | 130.341 | 130.887 | 96.665 | 146.284 | 110.507 | 126.455 | 123.75 | 127.377 | 117.935 | 121.848 | 120.011 | 112.025 | 110.33 | 118.554 | 122.806 | 105.982 | 89.924 | 99.273 | 102.298 | 107.048 | 102.533 | 99.639 | 96.136 | 108.836 | 98.085 | 90.589 | 88.949 | 82.357 | 92.989 | 100.901 | 98.149 | 103.329 | 96.881 | 119.823 | 89.686 | 100.175 | 88.777 | 88.663 | 81.337 | 110.038 | 85.274 | 88.858 | 80.797 | 88.386 | 85.093 | 74.699 | 68.225 | 79.544 | 71.611 | 71.449 | 70.385 | 71.272 | 68.496 | 74.842 | 70.613 | 67.707 | 63.495 | 66.985 | 68.721 | 66.354 | 69.001 | 69.369 | 67.426 | 76.5 | 63.4 | 64.2 | 59.3 | 105.5 | 66.8 | 61.9 | 67.3 | 76.9 | 73 | 75.7 | 71.8 | 79.8 | 78.8 | 78.2 | 73.8 | 76.4 | 72.4 | 70.5 | 70.3 | 69.7 | 63.3 | 60.1 | 59.3 | 64 | 48.8 | 49.1 | 47.4 | 55.6 | 46.9 | 46.1 | 41.2 | 43.6 | 42 | 43.7 | 43.9 | 119.9 | 41.9 | 43.8 | 41.1 | 41.5 | 40.1 | 40.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 17.764 | 2.472 | 39.96 | 14.772 | 31.01 | 3.867 | 18.647 | -1.314 | -43.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150.816 | 0 | 0 | 0 | 145.8 | 0 | 0 | 0 | 43.4 | 36.8 | 33.9 | 31.6 | 40.8 | 38.6 | 36.2 | 37.9 | 37.1 | 39.7 | 32 | 34.1 | 32.1 | 31.2 | 32.8 | 31 | 30.7 | 27.4 | 27.4 | 27.6 | 29.7 | 22 | 22.6 | 21.7 | 22.4 | 20.3 | 20.4 | 20.8 | 18.5 | 29 | 19.6 | 19.2 | 19.4 | 17.6 | 17.3 | 17.4 | 16.8 | 16.8 | 17.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 226.827 | 139.968 | 230.605 | 216.982 | 198.593 | 204.306 | 201.319 | 169.459 | 144.78 | 173.468 | 164.552 | 178.962 | 190.362 | 153.563 | 130.58 | 128.807 | 145.23 | 157.063 | 126.117 | 121.371 | 123.888 | 135.771 | 120.322 | 132.213 | 142.561 | 148.832 | 136.002 | 141.031 | 137.441 | 130.046 | 129.136 | 125.308 | 125.209 | 123.614 | 121.583 | 126.611 | 134.193 | 138.348 | 130.341 | 130.887 | 96.665 | 146.284 | 110.507 | 126.455 | 123.75 | 127.377 | 117.935 | 121.848 | 120.011 | 112.025 | 110.33 | 118.554 | 122.806 | 105.982 | 89.924 | 99.273 | 102.298 | 107.048 | 102.533 | 99.639 | 96.136 | 108.836 | 98.085 | 90.589 | 88.949 | 82.357 | 92.989 | 100.901 | 98.149 | 103.329 | 96.881 | 119.823 | 89.686 | 100.175 | 88.777 | 88.663 | 81.337 | 110.038 | 85.274 | 88.858 | 80.797 | 88.386 | 85.093 | 74.699 | 68.225 | 79.544 | 71.611 | 71.449 | 70.385 | 71.272 | 68.496 | 74.842 | 70.613 | 67.707 | 63.495 | 66.985 | 68.721 | 217.17 | 69.001 | 69.369 | 67.426 | 222.3 | 63.4 | 64.2 | 59.3 | 148.9 | 103.6 | 95.8 | 98.9 | 117.7 | 111.6 | 111.9 | 109.7 | 116.9 | 118.5 | 110.2 | 107.9 | 108.5 | 103.6 | 103.3 | 101.3 | 100.4 | 90.7 | 87.5 | 86.9 | 93.7 | 70.8 | 71.7 | 69.1 | 78 | 67.2 | 66.5 | 62 | 62.1 | 71 | 63.3 | 63.1 | 139.3 | 59.5 | 61.1 | 58.5 | 58.3 | 56.9 | 57.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income
| 126.86 | -54.379 | 128.132 | 140.372 | 72.572 | 135.346 | 162.937 | 187.859 | 229.648 | 126.916 | 181.942 | 197.476 | 169.061 | 104.741 | 126.512 | 135.291 | 120.309 | 17.23 | 106.744 | 103.727 | 130.103 | 81.878 | 138.548 | 129.768 | 116.888 | 94.096 | 101.573 | 131.862 | 110.098 | 112.374 | 123.232 | 105.18 | 93.659 | 91.173 | 113.79 | 115.402 | 111.06 | 100.995 | 99.032 | 109.429 | 123.725 | 103.311 | 111.937 | 102.495 | 86.011 | 93.81 | 106.102 | 100.716 | 85.705 | 91.975 | 95.899 | 97.988 | 94.055 | 78.762 | 96.816 | 91.817 | 91.911 | 92.618 | 97.051 | 92.885 | 79.622 | 85.007 | 74.971 | 67.695 | 51.914 | 75.854 | 91.747 | 93.78 | 88.253 | 87.948 | 90.398 | 70.251 | 95.479 | 93.095 | 92.791 | 85.363 | 74.839 | 78.461 | 78.118 | 71.886 | 67.519 | 68.128 | 68.452 | 68.45 | 53.357 | 50.804 | 48.804 | 57.749 | 53.53 | 65.288 | 59.744 | 70.448 | 64.596 | 67.823 | 71.761 | 69.372 | 68.566 | 83.704 | 78.496 | 85.513 | 84.235 | 92.9 | 80.527 | 81 | 75.279 | 41.6 | 72.5 | 86 | 87.9 | 91.3 | 80.4 | 90.5 | 80.1 | 78.3 | 79.1 | 89.5 | 82.5 | 81.5 | 77.5 | 80.5 | 70 | 66.7 | 61.4 | 61.9 | 54.3 | 52.7 | 51.3 | 57.6 | 50.4 | 42.8 | 52.7 | 55.6 | 45.7 | 46.9 | 48.3 | 43.4 | 36.8 | -26.5 | 46.3 | 50.8 | 44.4 | 40 | 47.2 | 51.2 | 433.1 | -1,008.4 | 408.9 | 410.7 | 376.2 | -797 | 344.4 | 342.7 | 248.2 | -608 | 240.6 | 247 | 226.1 | -544.4 | 225.8 |
Operating Income Ratio
| 0.074 | -0.148 | 0.076 | 0.086 | 0.055 | 0.083 | 0.095 | 0.11 | 0.133 | 0.076 | 0.096 | 0.103 | 0.095 | 0.073 | 0.089 | 0.098 | 0.089 | 0.013 | 0.081 | 0.083 | 0.1 | 0.063 | 0.102 | 0.095 | 0.086 | 0.069 | 0.074 | 0.097 | 0.084 | 0.087 | 0.093 | 0.085 | 0.08 | 0.08 | 0.094 | 0.096 | 0.091 | 0.08 | 0.08 | 0.088 | 0.103 | 0.078 | 0.089 | 0.082 | 0.072 | 0.077 | 0.086 | 0.082 | 0.073 | 0.078 | 0.08 | 0.081 | 0.078 | 0.07 | 0.086 | 0.081 | 0.082 | 0.082 | 0.092 | 0.092 | 0.085 | 0.085 | 0.081 | 0.078 | 0.065 | 0.081 | 0.086 | 0.086 | 0.085 | 0.083 | 0.088 | 0.071 | 0.1 | 0.094 | 0.1 | 0.093 | 0.091 | 0.082 | 0.089 | 0.082 | 0.083 | 0.077 | 0.084 | 0.09 | 0.077 | 0.07 | 0.071 | 0.079 | 0.082 | 0.09 | 0.087 | 0.099 | 0.099 | 0.1 | 0.111 | 0.107 | 0.108 | 0.125 | 0.116 | 0.124 | 0.125 | 0.123 | 0.13 | 0.132 | 0.134 | 0.065 | 0.119 | 0.135 | 0.131 | 0.124 | 0.113 | 0.127 | 0.116 | 0.108 | 0.112 | 0.13 | 0.123 | 0.119 | 0.113 | 0.116 | 0.109 | 0.11 | 0.104 | 0.11 | 0.101 | 0.098 | 0.111 | 0.12 | 0.108 | 0.088 | 0.114 | 0.12 | 0.106 | 0.105 | 0.115 | 0.103 | 0.09 | -0.062 | 0.111 | 0.121 | 0.11 | 0.099 | 0.117 | 0.123 | 1 | -2.496 | 1 | 1 | 1 | -2.115 | 1 | 1 | 1 | -2.431 | 1 | 1 | 1 | -2.39 | 1 |
Total Other Income Expenses Net
| -58.317 | -149.171 | -58.576 | -24.388 | -30.326 | -32.793 | 3.845 | -35.682 | -36.328 | -32.071 | -26.815 | -24.838 | -20.389 | -18.089 | -14.744 | -589.987 | -25.015 | -26.269 | -26.034 | -26.285 | -23.624 | -21.422 | -21.966 | -21.502 | -21.426 | -15.917 | -14.477 | -15.64 | -13.064 | -40.148 | -16.797 | -47.202 | -15.744 | 91.073 | -21.384 | -36.822 | -23.015 | -35.089 | -33.238 | -24.046 | -12.862 | -24.916 | -18.826 | -16.806 | -14.635 | -20.018 | -20.104 | -23.085 | -18.557 | -23.158 | -14.408 | -24.644 | -30.633 | -25.712 | -20.382 | -17.752 | -11.054 | -63.659 | -20.61 | -11.069 | -12.384 | -18.509 | -9.559 | -20.457 | -16.841 | -33.466 | -16.159 | -22.867 | -74.766 | -22.651 | -31.455 | -16.05 | -18.294 | -31.186 | -11.805 | -15.081 | -13.208 | -14.269 | -16.197 | -19.955 | -14.437 | -22.018 | -12.861 | -16.09 | -10.076 | -28.868 | -36.681 | -21.298 | -13.42 | -15.964 | -19.98 | -14.611 | -14.519 | -19.836 | -4.194 | -19.677 | -58.034 | -11.152 | -17.582 | -12.121 | -12.796 | -11.8 | -9.727 | -5 | -6.779 | 4.5 | -10.2 | 76 | -12.4 | -239.7 | -12.4 | -14.9 | -12.7 | -15 | -13.1 | -12.2 | -10.9 | -11 | -10.5 | -8.4 | -8.6 | -7.1 | -8.4 | -8.3 | -8.2 | -1.3 | -5.2 | -5.7 | -5.8 | -42.1 | -6.8 | -7.4 | -7.2 | -7.3 | -6.2 | -5.9 | 2.4 | 69.7 | -79.7 | -5.8 | -4.9 | -3.9 | -5 | -5.8 | -433.1 | 1,008.4 | -408.9 | -410.7 | -376.2 | 797 | -344.4 | -342.7 | -248.2 | 608 | -240.6 | -247 | -226.1 | 544.4 | -225.8 |
Income Before Tax
| 68.543 | -203.55 | 69.556 | 115.984 | 42.246 | 102.553 | 166.782 | 152.177 | 193.32 | 94.845 | 155.127 | 172.638 | 148.672 | 86.652 | 111.768 | -454.696 | 95.294 | -9.039 | 80.71 | 77.442 | 106.479 | 60.456 | 116.582 | 108.266 | 95.462 | 78.179 | 87.096 | 116.222 | 97.034 | 72.226 | 106.435 | 57.978 | 77.915 | 182.246 | 92.406 | 78.58 | 88.045 | 65.906 | 65.794 | 85.383 | 110.863 | 78.395 | 93.111 | 85.689 | 71.376 | 73.792 | 85.998 | 77.631 | 67.148 | 68.817 | 81.491 | 73.344 | 63.422 | 53.05 | 76.434 | 74.065 | 80.857 | 28.959 | 76.441 | 81.816 | 67.238 | 66.498 | 65.412 | 47.238 | 35.073 | 42.388 | 75.588 | 70.913 | 13.487 | 65.297 | 58.943 | 54.201 | 77.185 | 61.909 | 80.986 | 70.282 | 61.631 | 64.192 | 61.921 | 51.931 | 53.082 | 46.11 | 55.591 | 52.36 | 43.281 | 21.936 | 12.123 | 36.451 | 40.11 | 49.324 | 39.764 | 55.837 | 50.077 | 47.987 | 67.567 | 49.695 | 10.532 | 72.552 | 60.914 | 73.392 | 71.439 | 81.1 | 70.8 | 76 | 68.5 | 46.1 | 62.3 | 162 | 75.5 | -148.4 | 68 | 75.6 | 67.4 | 63.3 | 66 | 77.3 | 71.6 | 70.5 | 67 | 72.1 | 61.4 | 59.6 | 53 | 53.6 | 46.1 | 51.4 | 46.1 | 51.9 | 44.6 | 0.7 | 45.9 | 48.2 | 38.5 | 39.6 | 42.1 | 37.5 | 39.2 | 43.2 | -33.4 | 45 | 39.5 | 36.1 | 42.2 | 45.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.04 | -0.552 | 0.042 | 0.071 | 0.032 | 0.063 | 0.098 | 0.089 | 0.112 | 0.057 | 0.082 | 0.09 | 0.084 | 0.06 | 0.079 | -0.329 | 0.07 | -0.007 | 0.062 | 0.062 | 0.082 | 0.046 | 0.086 | 0.08 | 0.071 | 0.058 | 0.064 | 0.085 | 0.074 | 0.056 | 0.08 | 0.047 | 0.066 | 0.16 | 0.076 | 0.065 | 0.072 | 0.052 | 0.053 | 0.068 | 0.092 | 0.059 | 0.074 | 0.069 | 0.06 | 0.061 | 0.07 | 0.063 | 0.057 | 0.059 | 0.068 | 0.061 | 0.052 | 0.047 | 0.068 | 0.066 | 0.072 | 0.026 | 0.073 | 0.081 | 0.072 | 0.066 | 0.07 | 0.055 | 0.044 | 0.045 | 0.071 | 0.065 | 0.013 | 0.062 | 0.057 | 0.055 | 0.081 | 0.063 | 0.087 | 0.077 | 0.075 | 0.067 | 0.07 | 0.059 | 0.065 | 0.052 | 0.069 | 0.069 | 0.062 | 0.03 | 0.018 | 0.05 | 0.061 | 0.068 | 0.058 | 0.078 | 0.077 | 0.071 | 0.104 | 0.077 | 0.017 | 0.108 | 0.09 | 0.107 | 0.106 | 0.108 | 0.114 | 0.124 | 0.122 | 0.072 | 0.103 | 0.254 | 0.112 | -0.202 | 0.096 | 0.106 | 0.098 | 0.087 | 0.094 | 0.112 | 0.107 | 0.103 | 0.098 | 0.104 | 0.095 | 0.098 | 0.09 | 0.095 | 0.086 | 0.095 | 0.1 | 0.108 | 0.096 | 0.001 | 0.099 | 0.104 | 0.09 | 0.089 | 0.1 | 0.089 | 0.096 | 0.101 | -0.08 | 0.107 | 0.098 | 0.089 | 0.105 | 0.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 21.147 | -60.312 | 21.154 | 27.307 | 7.871 | 22.275 | 39.351 | 40.74 | 46.912 | 1.797 | 36.824 | 44.599 | 35.289 | 24.112 | 2.564 | -118.151 | 24.045 | 3.693 | -0.649 | 23.23 | 26.756 | 16.056 | 26.098 | 28.491 | 22.624 | 3.034 | 18.325 | 30.293 | 23.356 | 68.338 | 35.545 | 17.167 | 25.539 | 81.029 | 29.618 | 24.79 | 29.194 | 12.719 | 24.775 | 24.023 | 26.221 | 26.869 | 27.539 | 29.271 | 22.511 | 21.457 | 27.085 | 26.409 | 21.252 | 30.558 | 25.399 | 25.905 | 21.897 | 27.12 | 2.344 | 23.775 | 25.184 | -2.368 | 21.091 | 25.851 | 19.911 | 23.906 | 16.436 | 15.084 | 11.392 | 8.126 | 21.807 | 18.415 | 6.449 | 15.645 | -2.029 | 15.022 | 26.549 | 26.842 | 23.191 | 24.06 | 19.236 | 29.585 | 19.109 | 16.301 | 19.179 | 17.056 | 17.542 | 18.315 | 5.945 | 4.475 | 4.225 | 15.299 | 14.44 | 16.945 | 14.315 | 20.09 | 18.007 | 17.947 | 25.733 | 32.171 | 7.107 | 36.203 | 22.382 | 26.992 | 26.422 | 29.9 | 25.5 | 28.6 | 24.6 | 14.3 | 22.6 | 88.1 | 29 | -21.8 | 26.1 | 29.6 | 26.2 | 22.3 | 26.1 | 30.5 | 28.4 | 28.3 | 26.4 | 28 | 23.9 | 23.2 | 20.5 | 20.8 | 18 | 19.8 | 17.6 | 20.1 | 17.7 | -0.5 | 18.1 | 18.6 | 15.7 | 15.2 | 17 | 15.1 | 16.3 | 16.3 | -4.5 | 17.4 | 14.7 | 11.4 | 16.4 | 16.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 54.429 | -42.96 | 50.921 | 90.811 | 65.177 | 81.242 | 130.749 | 114.649 | 148.319 | 97.203 | 122.229 | 131.672 | 115.333 | 65.157 | 111.14 | -334.07 | 72.297 | -11.642 | 83.449 | 55.211 | 80.445 | 44.899 | 92.064 | 81.159 | 73.663 | 77.678 | 72.415 | 89.412 | 74.055 | 5.675 | 72.812 | 43.125 | 53.733 | 104.873 | 65.395 | 56.252 | 59.914 | 56.063 | 43.914 | 64.379 | 85.78 | 54.455 | 67.056 | 59.419 | 50.418 | 54.746 | 61.24 | 54.988 | 48.139 | 42.783 | 58.836 | 51.323 | 43.068 | 29.515 | 77.203 | 53.408 | 57.391 | 34.509 | 59.019 | 58.953 | 48.572 | 47.079 | 47.671 | 33.61 | 23.122 | 36.012 | 57.351 | 57.986 | 13.259 | 54.168 | 64.533 | 42.351 | 53.104 | 39.504 | 61.091 | 49.342 | 45.144 | 38.799 | 45.913 | 40.176 | 36.989 | 34.994 | 40.94 | 36.705 | 38.59 | 73.42 | 13.7 | 22.833 | 28.998 | 34.838 | 29.204 | 37.727 | 33.547 | 27.181 | 42.824 | 16.944 | 4.66 | 36.349 | 38.532 | 46.4 | 45.017 | 51.2 | 45.3 | 47.4 | 43.9 | 31.8 | 39.7 | 62.1 | 46.5 | -126.6 | 41.9 | 46 | 41.2 | 41 | 39.9 | 46.8 | 43.2 | 42.2 | 40.6 | 44.1 | 37.5 | 36.4 | 32.5 | 32.8 | 28.1 | 31.6 | 28.5 | 31.8 | 26.9 | -36.7 | 27.8 | 29.6 | 22.8 | 24.4 | 25.1 | 22.4 | 22.9 | 26.9 | -28.9 | 27.6 | 24.8 | 24.7 | 25.8 | 28.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.032 | -0.117 | 0.03 | 0.056 | 0.05 | 0.05 | 0.076 | 0.067 | 0.086 | 0.058 | 0.065 | 0.069 | 0.065 | 0.045 | 0.079 | -0.242 | 0.053 | -0.008 | 0.064 | 0.044 | 0.062 | 0.034 | 0.068 | 0.06 | 0.054 | 0.057 | 0.053 | 0.065 | 0.057 | 0.004 | 0.055 | 0.035 | 0.046 | 0.092 | 0.054 | 0.047 | 0.049 | 0.044 | 0.035 | 0.052 | 0.071 | 0.041 | 0.053 | 0.048 | 0.042 | 0.045 | 0.05 | 0.045 | 0.041 | 0.036 | 0.049 | 0.043 | 0.036 | 0.026 | 0.069 | 0.047 | 0.051 | 0.031 | 0.056 | 0.058 | 0.052 | 0.047 | 0.051 | 0.039 | 0.029 | 0.039 | 0.054 | 0.053 | 0.013 | 0.051 | 0.063 | 0.043 | 0.056 | 0.04 | 0.066 | 0.054 | 0.055 | 0.041 | 0.052 | 0.046 | 0.045 | 0.04 | 0.05 | 0.048 | 0.055 | 0.101 | 0.02 | 0.031 | 0.044 | 0.048 | 0.043 | 0.053 | 0.051 | 0.04 | 0.066 | 0.026 | 0.007 | 0.054 | 0.057 | 0.067 | 0.067 | 0.068 | 0.073 | 0.077 | 0.078 | 0.05 | 0.065 | 0.097 | 0.069 | -0.172 | 0.059 | 0.064 | 0.06 | 0.057 | 0.057 | 0.068 | 0.065 | 0.062 | 0.059 | 0.064 | 0.058 | 0.06 | 0.055 | 0.058 | 0.052 | 0.059 | 0.062 | 0.066 | 0.058 | -0.076 | 0.06 | 0.064 | 0.053 | 0.055 | 0.06 | 0.053 | 0.056 | 0.063 | -0.07 | 0.066 | 0.061 | 0.061 | 0.064 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.55 | -0.44 | 0.52 | 0.92 | 0.66 | 0.83 | 1.33 | 1.17 | 1.51 | 1 | 1.25 | 1.34 | 1.18 | 0.67 | 1.12 | -3.34 | 0.72 | -0.12 | 0.83 | 0.55 | 0.8 | 0.45 | 0.91 | 0.81 | 0.73 | 0.78 | 0.73 | 0.9 | 0.74 | 0.057 | 0.73 | 0.43 | 0.54 | 1.06 | 0.65 | 0.56 | 0.59 | 0.56 | 0.44 | 0.64 | 0.87 | 0.54 | 0.7 | 0.6 | 0.51 | 0.54 | 0.6 | 0.54 | 0.48 | 0.42 | 0.58 | 0.51 | 0.42 | 0.29 | 0.77 | 0.54 | 0.57 | 0.34 | 0.59 | 0.59 | 0.48 | 0.46 | 0.48 | 0.34 | 0.23 | 0.36 | 0.57 | 0.58 | 0.13 | 0.54 | 0.64 | 0.42 | 0.53 | 0.39 | 0.61 | 0.5 | 0.45 | 0.38 | 0.46 | 0.4 | 0.37 | 0.35 | 0.42 | 0.37 | 0.4 | 0.75 | 0.14 | 0.24 | 0.3 | 0.36 | 0.3 | 0.39 | 0.35 | 0.28 | 0.45 | 0.18 | 0.05 | 0.36 | 0.39 | 0.47 | 0.45 | 0.5 | 0.44 | 0.46 | 0.43 | 0.31 | 0.39 | 0.6 | 0.45 | -1.18 | 0.41 | 0.45 | 0.41 | 0.39 | 0.38 | 0.45 | 0.41 | 0.38 | 0.39 | 0.42 | 0.37 | 0.34 | 0.32 | 0.33 | 0.27 | 0.33 | 0.3 | 0.33 | 0.28 | -0.38 | 0.29 | 0.31 | 0.25 | 0.25 | 0.26 | 0.24 | 0.25 | 0.28 | -0.3 | 0.29 | 0.26 | 0.26 | 0.27 | 0.3 | 0.25 | 0.25 | 0.25 | 0.27 | 0.24 | 0.12 | 0.16 | 0.19 | 0.16 | 0.15 | 0.14 | 0.16 | 0.13 | 0.14 | 0.13 |
EPS Diluted
| 0.55 | -0.44 | 0.51 | 0.92 | 0.66 | 0.82 | 1.32 | 1.16 | 1.5 | 0.98 | 1.24 | 1.34 | 1.17 | 0.66 | 1.12 | -3.34 | 0.71 | -0.12 | 0.82 | 0.55 | 0.8 | 0.44 | 0.91 | 0.8 | 0.73 | 0.77 | 0.72 | 0.88 | 0.73 | 0.057 | 0.72 | 0.43 | 0.53 | 1.04 | 0.64 | 0.55 | 0.59 | 0.55 | 0.43 | 0.63 | 0.86 | 0.53 | 0.69 | 0.59 | 0.5 | 0.53 | 0.59 | 0.53 | 0.47 | 0.42 | 0.57 | 0.5 | 0.42 | 0.29 | 0.76 | 0.52 | 0.56 | 0.34 | 0.57 | 0.58 | 0.48 | 0.46 | 0.47 | 0.33 | 0.23 | 0.36 | 0.57 | 0.57 | 0.13 | 0.54 | 0.63 | 0.41 | 0.52 | 0.39 | 0.6 | 0.49 | 0.44 | 0.38 | 0.46 | 0.4 | 0.37 | 0.35 | 0.41 | 0.37 | 0.39 | 0.75 | 0.14 | 0.24 | 0.3 | 0.36 | 0.3 | 0.39 | 0.35 | 0.28 | 0.45 | 0.18 | 0.05 | 0.36 | 0.39 | 0.47 | 0.45 | 0.5 | 0.44 | 0.46 | 0.43 | 0.31 | 0.39 | 0.59 | 0.43 | -1.18 | 0.39 | 0.43 | 0.39 | 0.39 | 0.36 | 0.43 | 0.39 | 0.38 | 0.37 | 0.4 | 0.37 | 0.34 | 0.32 | 0.33 | 0.27 | 0.33 | 0.3 | 0.33 | 0.28 | -0.38 | 0.29 | 0.31 | 0.25 | 0.25 | 0.26 | 0.24 | 0.25 | 0.28 | -0.3 | 0.29 | 0.26 | 0.26 | 0.27 | 0.3 | 0.25 | 0.25 | 0.25 | 0.27 | 0.24 | 0.12 | 0.16 | 0.19 | 0.16 | 0.15 | 0.14 | 0.16 | 0.13 | 0.14 | 0.13 |
EBITDA
| 246.062 | -49.265 | 221.845 | 235.11 | 162.969 | 229.477 | 285.199 | 268.141 | 309.689 | 202.994 | 260.992 | 275.214 | 242.568 | 157.554 | 190.27 | -376.99 | 175.394 | 79.295 | 163.242 | 159.628 | 183.832 | 143.24 | 189.975 | 183.428 | 170.108 | 153.675 | 159.578 | 194.773 | 169.897 | 146.292 | 176.657 | 126.442 | 140.008 | 243.642 | 156.551 | 144.63 | 155.806 | 136.472 | 133.326 | 151.767 | 176.515 | 146.951 | 155.943 | 147.696 | 131.839 | 140.402 | 148.437 | 143.79 | 129.524 | 135.796 | 145.425 | 139.452 | 130.918 | 115.146 | 129.653 | 126.738 | 134.572 | 84.584 | 128.745 | 131.622 | 116.581 | 121.806 | 119.781 | 100.927 | 86.286 | 26.369 | 133.684 | 131.835 | 73.894 | 135.696 | 138.509 | 113.009 | 138.201 | 136.392 | 137.085 | 124.472 | 113.002 | 120.74 | 118.676 | 113.519 | 106.123 | 117.611 | 109.617 | 104.76 | 90.327 | 94.076 | 89.617 | 97.64 | 92.788 | 106.404 | 98.88 | 111.065 | 102.983 | 67.823 | 71.761 | 69.372 | 68.566 | 83.704 | 78.496 | 85.513 | 84.235 | 92.9 | 80.527 | 81 | 75.279 | 85 | 109.3 | 119.9 | 119.5 | 132.1 | 119 | 126.7 | 118 | 115.4 | 118.8 | 121.5 | 116.6 | 113.6 | 108.7 | 113.3 | 101 | 97.4 | 88.8 | 89.3 | 81.9 | 82.4 | 73.3 | 81.2 | 72.1 | 65.2 | 73 | 76 | 66.5 | 65.4 | 77.3 | 63.4 | 56 | -7.1 | 64.4 | 68.1 | 61.8 | 56.8 | 64 | 68.8 | 433.1 | -1,008.4 | 408.9 | 410.7 | 376.2 | -797 | 344.4 | 342.7 | 248.2 | -608 | 240.6 | 247 | 226.1 | -544.4 | 225.8 |
EBITDA Ratio
| 0.144 | -0.134 | 0.132 | 0.145 | 0.125 | 0.14 | 0.167 | 0.157 | 0.179 | 0.121 | 0.138 | 0.144 | 0.137 | 0.109 | 0.134 | -0.273 | 0.13 | 0.058 | 0.124 | 0.128 | 0.141 | 0.109 | 0.14 | 0.135 | 0.126 | 0.113 | 0.117 | 0.143 | 0.13 | 0.113 | 0.133 | 0.102 | 0.119 | 0.213 | 0.13 | 0.12 | 0.127 | 0.108 | 0.107 | 0.122 | 0.146 | 0.111 | 0.124 | 0.118 | 0.111 | 0.116 | 0.121 | 0.117 | 0.11 | 0.115 | 0.122 | 0.116 | 0.108 | 0.102 | 0.115 | 0.112 | 0.12 | 0.075 | 0.122 | 0.13 | 0.125 | 0.122 | 0.129 | 0.117 | 0.108 | 0.028 | 0.126 | 0.121 | 0.071 | 0.128 | 0.135 | 0.114 | 0.145 | 0.138 | 0.147 | 0.136 | 0.138 | 0.126 | 0.135 | 0.129 | 0.13 | 0.133 | 0.135 | 0.137 | 0.13 | 0.129 | 0.13 | 0.134 | 0.141 | 0.146 | 0.144 | 0.156 | 0.157 | 0.1 | 0.111 | 0.107 | 0.108 | 0.125 | 0.116 | 0.124 | 0.125 | 0.123 | 0.13 | 0.132 | 0.134 | 0.133 | 0.18 | 0.188 | 0.177 | 0.179 | 0.168 | 0.177 | 0.172 | 0.159 | 0.169 | 0.176 | 0.174 | 0.166 | 0.158 | 0.164 | 0.157 | 0.16 | 0.15 | 0.158 | 0.152 | 0.153 | 0.159 | 0.17 | 0.154 | 0.135 | 0.158 | 0.165 | 0.155 | 0.147 | 0.184 | 0.15 | 0.137 | -0.017 | 0.155 | 0.162 | 0.153 | 0.14 | 0.159 | 0.166 | 1 | -2.496 | 1 | 1 | 1 | -2.115 | 1 | 1 | 1 | -2.431 | 1 | 1 | 1 | -2.39 | 1 |