
Constellation Brands, Inc.
NYSE:STZ
171.93 (USD) • At close June 6, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q4 | 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
| 2,164.2 | 2,463.8 | 2,918.9 | 2,661.7 | 2,139.1 | 2,470.9 | 2,836.8 | 2,514.9 | 1,997.8 | 2,436.5 | 2,655.1 | 2,363.2 | 2,102.5 | 2,320.6 | 2,371.1 | 2,026.5 | 1,953 | 2,438.1 | 2,260.4 | 1,963.4 | 1,902.9 | 1,999.4 | 2,344 | 2,097.2 | 1,797.2 | 1,972.6 | 2,299.1 | 2,047.1 | 1,765.9 | 1,799.1 | 2,084.5 | 1,935.5 | 1,628 | 1,810.5 | 2,021.2 | 1,871.8 | 1,543.2 | 1,640.5 | 1,733.4 | 1,631.3 | 1,356.2 | 1,541.7 | 1,604.1 | 1,526 | 1,291.2 | 1,443.3 | 1,459.8 | 673.4 | 695.9 | 766.9 | 698.5 | 634.8 | 628.1 | 700.7 | 690.2 | 635.3 | 715.3 | 966.4 | 862.8 | 787.5 | 708.7 | 987.7 | 876.8 | 791.6 | 735.1 | 1,031.2 | 956.5 | 931.8 | 884.4 | 1,094.8 | 892.6 | 901.2 | 1,142.2 | 1,500.8 | 1,417.5 | 1,155.9 | 1,047.867 | 1,267.087 | 1,191.959 | 1,096.535 | 1,037.681 | 1,085.711 | 1,036.941 | 927.305 | 881.315 | 987.248 | 908.76 | 771.629 | 653.034 | 738.379 | 689.806 | 648.941 | 673.544 | 764.074 | 741.53 | 642.11 | 544.038 | 629.577 | 637.49 | 585.58 | 527.169 | 661.5 | 621.6 | 530.2 | 459.4 | 375.6 | 349.4 | 312.9 | 282.6 | 322.7 | 301.5 | 306 | 261.6 | 317.7 | 279.2 | 276.5 | 249.4 | 285.6 | 229.2 | 222.8 | 210.9 | 243.5 | 180.9 | 154.2 | 140 | 154.5 | 115.9 | 60.5 | 58.8 | 71.1 | 59.6 | 65.1 | 56.9 | 63.6 | 40.7 | 49.6 | 41.5 | 44.8 | 45 | 49.9 | 41.2 | 43.7 | 43 | 43.6 | 37.5 | 40.2 | 46 | 42.9 | 33.4 | 41.3 | 40 | 57.2 | 36.1 | 38 | 55.8 | 55 | 29.9 | 32.8 | 46 |
Cost of Revenue
| 1,049.5 | 1,179.5 | 1,407.1 | 1,274.1 | 1,126.2 | 1,200.3 | 1,386.9 | 1,257.1 | 1,036.6 | 1,209.6 | 1,329.2 | 1,108.2 | 969.9 | 1,094.9 | 1,141.4 | 907.2 | 959.3 | 1,169.9 | 1,044.6 | 975.1 | 953.1 | 1,011.9 | 1,158.1 | 1,068.5 | 903.7 | 1,002.6 | 1,130.9 | 998.5 | 916.8 | 891.6 | 1,019.2 | 940.2 | 840.3 | 919.1 | 1,052.2 | 990.5 | 847.1 | 907 | 957.8 | 894.2 | 758.6 | 902.8 | 932.1 | 855.9 | 742.3 | 833.6 | 882.8 | 417.3 | 434.1 | 456.1 | 413.4 | 384.2 | 382.9 | 417.8 | 407.2 | 384.3 | 461.3 | 614.5 | 548.6 | 517.5 | 486.3 | 643.6 | 567.2 | 522.9 | 543.9 | 627.2 | 650.7 | 602.8 | 572.7 | 702.9 | 582.9 | 633 | 796.9 | 1,055.6 | 1,002.7 | 837.3 | 761.503 | 882.866 | 843.959 | 790.529 | 750.901 | 772.047 | 747.258 | 676.843 | 637.76 | 704.632 | 670.532 | 563.717 | 475.801 | 524.885 | 496.544 | 473.667 | 452.537 | 505.666 | 503.854 | 426.155 | 390.016 | 402.349 | 419.007 | 383.245 | 345.659 | 434.9 | 412.1 | 360.1 | 307.7 | 252 | 239.2 | 211.4 | 189.9 | 216.1 | 208.2 | 216.4 | 189.2 | 227.4 | 200.7 | 195 | 187.9 | 201 | 163.6 | 154.5 | 147.5 | 167.8 | 124.1 | 107.4 | 95.2 | 106.7 | 81 | 40 | 39 | 48 | 41.6 | 44.7 | 38.1 | 56.6 | 4.4 | 44 | 37.1 | 40.2 | 7.8 | 45.9 | 37.6 | 39.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 1,114.7 | 1,284.3 | 1,511.8 | 1,387.6 | 1,012.9 | 1,270.6 | 1,449.9 | 1,257.8 | 961.2 | 1,226.9 | 1,325.9 | 1,255 | 1,132.6 | 1,225.7 | 1,229.7 | 1,119.3 | 993.7 | 1,268.2 | 1,215.8 | 988.3 | 949.8 | 987.5 | 1,185.9 | 1,028.7 | 893.5 | 970 | 1,168.2 | 1,048.6 | 849.1 | 907.5 | 1,065.3 | 995.3 | 787.7 | 891.4 | 969 | 881.3 | 696.1 | 733.5 | 775.6 | 737.1 | 597.6 | 638.9 | 672 | 670.1 | 548.9 | 609.7 | 577 | 256.1 | 261.8 | 310.8 | 285.1 | 250.6 | 245.2 | 282.9 | 283 | 251 | 254 | 351.9 | 314.2 | 270 | 222.4 | 344.1 | 309.6 | 268.7 | 191.2 | 404 | 305.8 | 329 | 311.7 | 391.9 | 309.7 | 268.2 | 345.3 | 445.2 | 414.8 | 318.6 | 286.364 | 384.221 | 348 | 306.006 | 286.78 | 313.664 | 289.683 | 250.462 | 243.555 | 282.616 | 238.228 | 207.912 | 177.233 | 213.494 | 193.262 | 175.274 | 221.007 | 258.408 | 237.676 | 215.955 | 154.022 | 227.228 | 218.483 | 202.335 | 181.51 | 226.6 | 209.5 | 170.1 | 151.7 | 123.6 | 110.2 | 101.5 | 92.7 | 106.6 | 93.3 | 89.6 | 72.4 | 90.3 | 78.5 | 81.5 | 61.5 | 84.6 | 65.6 | 68.3 | 63.4 | 75.7 | 56.8 | 46.8 | 44.8 | 47.8 | 34.9 | 20.5 | 19.8 | 23.1 | 18 | 20.4 | 18.8 | 7 | 36.3 | 5.6 | 4.4 | 4.6 | 37.2 | 4 | 3.6 | 4.1 | 43 | 43.6 | 37.5 | 40.2 | 46 | 42.9 | 33.4 | 41.3 | 40 | 57.2 | 36.1 | 38 | 55.8 | 55 | 29.9 | 32.8 | 46 |
Gross Profit Ratio
| 0.515 | 0.521 | 0.518 | 0.521 | 0.474 | 0.514 | 0.511 | 0.5 | 0.481 | 0.504 | 0.499 | 0.531 | 0.539 | 0.528 | 0.519 | 0.552 | 0.509 | 0.52 | 0.538 | 0.503 | 0.499 | 0.494 | 0.506 | 0.491 | 0.497 | 0.492 | 0.508 | 0.512 | 0.481 | 0.504 | 0.511 | 0.514 | 0.484 | 0.492 | 0.479 | 0.471 | 0.451 | 0.447 | 0.447 | 0.452 | 0.441 | 0.414 | 0.419 | 0.439 | 0.425 | 0.422 | 0.395 | 0.38 | 0.376 | 0.405 | 0.408 | 0.395 | 0.39 | 0.404 | 0.41 | 0.395 | 0.355 | 0.364 | 0.364 | 0.343 | 0.314 | 0.348 | 0.353 | 0.339 | 0.26 | 0.392 | 0.32 | 0.353 | 0.352 | 0.358 | 0.347 | 0.298 | 0.302 | 0.297 | 0.293 | 0.276 | 0.273 | 0.303 | 0.292 | 0.279 | 0.276 | 0.289 | 0.279 | 0.27 | 0.276 | 0.286 | 0.262 | 0.269 | 0.271 | 0.289 | 0.28 | 0.27 | 0.328 | 0.338 | 0.321 | 0.336 | 0.283 | 0.361 | 0.343 | 0.346 | 0.344 | 0.343 | 0.337 | 0.321 | 0.33 | 0.329 | 0.315 | 0.324 | 0.328 | 0.33 | 0.309 | 0.293 | 0.277 | 0.284 | 0.281 | 0.295 | 0.247 | 0.296 | 0.286 | 0.307 | 0.301 | 0.311 | 0.314 | 0.304 | 0.32 | 0.309 | 0.301 | 0.339 | 0.337 | 0.325 | 0.302 | 0.313 | 0.33 | 0.11 | 0.892 | 0.113 | 0.106 | 0.103 | 0.827 | 0.08 | 0.087 | 0.094 | 1 | 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 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | -471.5 | 0 | 0 | 0 | -366.3 | 0 | 0 | 0 | -371.5 | 0 | 0 | 0 | 463 | -463 | 0 | 0 | -417.2 | 0 | 0 | 0 | -272.6 | 0 | 0 | 0 | -282.3 | 0 | 0 | 0 | -204.5 | 0 | 0 | 0 | -183.3 | 0 | 0 | 0 | -162.2 | 0 | 0 | 0 | -59 | 0 | 0 | 0 | 12.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.616 | 89.309 | 146.273 | 149.585 | 148.675 | 132.027 | 107.428 | 122.815 | 129.935 | 126.409 | 113.809 | 132.3 | 125.3 | 110.5 | 96.9 | 73.8 | 67.5 | 61.3 | 59.9 | 60.3 | 56.3 | 55.2 | 47.9 | 58.3 | 52.9 | 49.9 | 62.3 | 50.1 | 40.4 | 38.8 | 34.9 | 45.1 | 58.3 | 27.4 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 853.5 | 0 | 0 | 0 | 860.8 | 0 | 0 | 0 | 826.4 | 0 | 0 | 0 | -926.8 | 926.8 | 0 | 0 | 787.3 | 0 | 0 | 0 | 700.8 | 0 | 0 | 0 | 615.7 | 0 | 0 | 0 | 552.8 | 0 | 0 | 0 | 468.3 | 0 | 0 | 0 | 406.1 | 0 | 0 | 0 | 278.5 | 0 | 0 | 0 | 121.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 505.3 | 491.3 | 491.2 | 461.4 | 382 | 473.7 | 471.2 | 493.1 | 494.5 | 480.2 | 512.8 | 438.6 | 454.9 | 385.8 | 490.5 | 378.3 | 453.3 | 463.8 | 399.1 | 353.3 | 370.1 | 406.3 | 466.4 | 406 | 428.2 | 413.5 | 403.2 | 423.2 | 333.4 | 420.7 | 351.4 | 427.2 | 348.3 | 357.4 | 358.1 | 328.6 | 285 | 286.2 | 296.2 | 309.8 | 243.9 | 263.3 | 293.3 | 277.9 | 219.5 | 245.9 | 244.1 | 186.5 | 134.7 | 151.7 | 154.3 | 144 | 123.3 | 121.8 | 138.2 | 138.2 | 128.7 | 176.1 | 167.3 | 168.8 | 143.6 | 204.3 | 167.8 | 166.6 | 171.2 | 200.5 | 225.2 | 233.5 | 227.1 | 192.1 | 190.5 | 197.6 | 194 | 197.8 | 204.4 | 172.6 | 133.845 | 156.978 | 163.717 | 157.864 | 154.578 | 130.333 | 132.355 | 138.428 | 108.849 | 113.333 | 124.989 | 106.629 | 87.146 | 85.47 | 87.616 | 89.309 | 146.273 | 149.585 | 148.675 | 132.027 | 107.428 | 122.815 | 129.935 | 126.409 | 113.809 | 132.3 | 125.3 | 110.5 | 96.9 | 73.8 | 67.5 | 61.3 | 59.9 | 60.3 | 56.3 | 55.2 | 47.9 | 58.3 | 52.9 | 49.9 | 62.9 | 50.1 | 40.4 | 38.8 | 34.9 | 45.1 | 58.3 | 27.4 | 28 | 31.6 | 22.5 | 11.8 | 11.4 | 14.3 | 10 | 12.2 | 11.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 759.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 926.8 | -926.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 702.128 | 19.175 | 17.844 | 18.462 | 13.95 | 16.9 | 20.4 | 13.9 | 13 | 8.8 | 8.6 | 8.6 | 7.4 | 8.6 | 8.6 | 8.9 | 6 | 8.7 | 8.7 | 8.6 | 0 | 7.3 | 3 | 5 | 6.1 | 6.6 | 3.5 | 4 | 3.2 | 3.1 | 1.2 | 2.1 | 2 | 1.5 | 1.4 | 1.6 | 1.6 | 1.5 | 32 | 1.3 | 1 | 1.2 | 35 | 1.2 | 1.2 | 1.2 | -156.7 | 0 | 0 | 0 | -168 | 0 | 0 | 0 | -187 | 0 | 0 | 0 | -153.5 | 0 | 0 | 0 | -115.9 |
Operating Expenses
| 1,265 | 491.3 | 2,741.2 | 461.4 | 382 | 473.7 | 471.2 | 493.1 | 494.5 | 480.2 | 512.8 | 438.6 | 454.9 | 385.8 | 490.5 | 378.3 | 453.3 | 463.8 | 399.1 | 353.3 | 370.1 | 406.3 | 466.4 | 406 | 428.2 | 413.5 | 403.2 | 423.2 | 333.4 | 420.7 | 351.4 | 427.2 | 348.3 | 357.4 | 358.1 | 328.6 | 285 | 286.2 | 296.2 | 309.8 | 243.9 | 263.3 | 293.3 | 277.9 | 219.5 | 245.9 | 244.1 | 186.5 | 134.7 | 151.7 | 154.3 | 144 | 123.3 | 121.8 | 138.2 | 138.2 | 128.7 | 176.1 | 167.3 | 168.8 | 143.6 | 204.3 | 167.8 | 166.6 | 171.2 | 200.5 | 225.2 | 233.5 | 227.1 | 192.1 | 190.5 | 197.6 | 194 | 197.8 | 204.4 | 172.6 | 133.845 | 156.978 | 163.717 | 157.864 | 154.578 | 130.333 | 132.355 | 138.428 | 108.849 | 113.333 | 124.989 | 106.629 | 87.146 | 85.47 | 87.616 | 89.309 | 146.273 | 149.585 | 148.675 | 132.027 | 809.556 | 141.99 | 147.779 | 144.871 | 127.759 | 149.2 | 145.7 | 124.4 | 109.9 | 82.6 | 76.1 | 69.9 | 67.3 | 68.9 | 64.9 | 64.1 | 53.9 | 67 | 61.6 | 58.5 | 62.9 | 57.4 | 43.4 | 43.8 | 41 | 51.7 | 61.8 | 31.4 | 31.2 | 34.7 | 23.7 | 13.9 | 13.4 | 15.8 | 11.4 | 13.8 | 13.5 | 1.5 | 32 | 1.3 | 1 | 1.2 | 35 | 1.2 | 1.2 | 1.2 | -156.7 | 0 | 0 | 0 | -168 | 0 | 0 | 0 | -187 | 0 | 0 | 0 | -153.5 | 0 | 0 | 0 | -115.9 |
Operating Income
| -150.3 | 793 | -1,229.4 | 926.2 | 630.9 | 796.9 | 978.7 | 764.7 | 466.7 | 746.7 | 163.6 | 650.9 | 677.5 | 839.9 | 739.2 | 75.1 | 559.3 | 783.1 | 838.7 | 610 | 545.1 | 267.2 | 719.5 | 622.7 | 465.3 | 556.5 | 765 | 625.4 | 515.7 | 486.8 | 713.9 | 568.1 | 701.8 | 534 | 610.9 | 552.7 | 411.1 | 447.3 | 479.4 | 427.3 | 353.7 | 375.6 | 378.7 | 392.2 | 329.4 | 363.8 | 1,674 | 70.5 | 127.4 | 158.8 | 130.6 | 106.1 | 79.4 | 160.3 | 145.1 | 101.7 | 102.9 | 170.1 | 133.2 | 96.3 | -44.8 | 134.6 | 138.6 | 83.1 | -286.9 | 197.7 | 21.5 | 90.7 | -740.4 | 198.3 | 117.2 | 68.2 | 138.9 | 235.8 | 181.3 | 143 | 130.742 | 221.353 | 174.197 | 139.823 | 119.629 | 181.687 | 156.159 | 110.421 | 131.039 | 161.195 | 96.156 | 98.967 | 85.323 | 128.024 | 105.646 | 85.965 | 74.734 | 108.823 | 89.001 | 69.923 | 57.462 | 85.238 | 70.704 | 57.464 | 53.751 | 77.4 | 63.8 | 45.7 | 41.8 | 41 | 34.1 | 31.6 | 25.4 | 37.7 | 28.4 | 25.5 | 18.5 | 23.3 | 16.9 | 23 | -20 | 27.2 | 22.2 | 24.5 | 22.4 | 24 | -5 | 15.4 | 13.6 | 13.1 | 11.2 | 6.6 | 6.4 | 7.3 | 6.6 | 6.6 | 5.3 | 5.5 | 4.3 | 4.3 | 3.4 | 3.4 | 2.2 | 2.8 | 2.4 | 2.9 | -113.7 | 43.6 | 37.5 | 40.2 | -122 | 42.9 | 33.4 | 41.3 | -147 | 57.2 | 36.1 | 38 | -97.7 | 55 | 29.9 | 32.8 | -69.9 |
Operating Income Ratio
| -0.069 | 0.322 | -0.421 | 0.348 | 0.295 | 0.323 | 0.345 | 0.304 | 0.234 | 0.306 | 0.062 | 0.275 | 0.322 | 0.362 | 0.312 | 0.037 | 0.286 | 0.321 | 0.371 | 0.311 | 0.286 | 0.134 | 0.307 | 0.297 | 0.259 | 0.282 | 0.333 | 0.306 | 0.292 | 0.271 | 0.342 | 0.294 | 0.431 | 0.295 | 0.302 | 0.295 | 0.266 | 0.273 | 0.277 | 0.262 | 0.261 | 0.244 | 0.236 | 0.257 | 0.255 | 0.252 | 1.147 | 0.105 | 0.183 | 0.207 | 0.187 | 0.167 | 0.126 | 0.229 | 0.21 | 0.16 | 0.144 | 0.176 | 0.154 | 0.122 | -0.063 | 0.136 | 0.158 | 0.105 | -0.39 | 0.192 | 0.022 | 0.097 | -0.837 | 0.181 | 0.131 | 0.076 | 0.122 | 0.157 | 0.128 | 0.124 | 0.125 | 0.175 | 0.146 | 0.128 | 0.115 | 0.167 | 0.151 | 0.119 | 0.149 | 0.163 | 0.106 | 0.128 | 0.131 | 0.173 | 0.153 | 0.132 | 0.111 | 0.142 | 0.12 | 0.109 | 0.106 | 0.135 | 0.111 | 0.098 | 0.102 | 0.117 | 0.103 | 0.086 | 0.091 | 0.109 | 0.098 | 0.101 | 0.09 | 0.117 | 0.094 | 0.083 | 0.071 | 0.073 | 0.061 | 0.083 | -0.08 | 0.095 | 0.097 | 0.11 | 0.106 | 0.099 | -0.028 | 0.1 | 0.097 | 0.085 | 0.097 | 0.109 | 0.109 | 0.103 | 0.111 | 0.101 | 0.093 | 0.086 | 0.106 | 0.087 | 0.082 | 0.076 | 0.049 | 0.056 | 0.058 | 0.066 | -2.644 | 1 | 1 | 1 | -2.652 | 1 | 1 | 1 | -3.675 | 1 | 1 | 1 | -1.751 | 1 | 1 | 1 | -1.52 |
Total Other Income Expenses Net
| -192.3 | -119.4 | -105.2 | -20.8 | -138.3 | -146 | -130.8 | -533.4 | -210.3 | -135.9 | -1,171.9 | -126.2 | -179.6 | -259.8 | -596 | -985.9 | -92.1 | 685.5 | -181.5 | -678.2 | -56.2 | -559.6 | -1,438.7 | -1,045.2 | 1,064.9 | -209.1 | 600.4 | 276.6 | 72.7 | 154.6 | -86.6 | -88.7 | -77.9 | -50.1 | -94.1 | -83.9 | -60.9 | -48.3 | -78.2 | -76.5 | -79.9 | -64.8 | -90 | -85.9 | -89 | -71.6 | -86.6 | 11.8 | -20.2 | -8.9 | 15.9 | 7.1 | 1.1 | 7 | 21.5 | 17.9 | 220.7 | 22.3 | 16.1 | 6 | -25.4 | -30.9 | 5.1 | -4 | -102.6 | -2.1 | -10.6 | -14.5 | -65.2 | -8.2 | -6.6 | -3.9 | -35.2 | -62.7 | -69.7 | 3.9 | -52.312 | -41.553 | -47.197 | -47.837 | -45.211 | -30.292 | -30.2 | -30.219 | -32.876 | -31.763 | -40.587 | -37.734 | 0.379 | -22.02 | -23.979 | -24.402 | -27.142 | -26.084 | -29.111 | -30.185 | -26.834 | -26.983 | -27.187 | -27.627 | -27.792 | -27.578 | -28.6 | -27.669 | -20.5 | -7.7 | -7.4 | -8.5 | -8.3 | -7.9 | -7.4 | -8.5 | -8.6 | -8.6 | -8 | -8.8 | 9.3 | -9.9 | -5.9 | -7.2 | -6.1 | -7.2 | -5.2 | -4.6 | -4.5 | -3.9 | -1.8 | -1.2 | -1.6 | -1.5 | -1.1 | -1.3 | -2 | -1.7 | -0.9 | -0.9 | -1 | -0.8 | -0.7 | -1 | -1.2 | -1 | 113.7 | -43.6 | -37.5 | -40.2 | 122 | -42.9 | -33.4 | -41.3 | 147 | -57.2 | -36.1 | -38 | 97.7 | -55 | -29.9 | -32.8 | 69.9 |
Income Before Tax
| -342.6 | 673.6 | -1,334.6 | 920.8 | 492.6 | 650.9 | 847.9 | 230.4 | 256.4 | 610.8 | -1,008.3 | 524.7 | 497.9 | 580.1 | 143.2 | -910.8 | 485.3 | 1,468.6 | 657.2 | -68.2 | 488.9 | -292.4 | -719.2 | -422.5 | 1,530.2 | 347.4 | 1,365.4 | 902 | 588.4 | 644.2 | 630.7 | 479.4 | 623.9 | 483.9 | 516.8 | 468.8 | 350.2 | 399 | 401.2 | 350.8 | 273.8 | 310.8 | 288.7 | 306.3 | 240.4 | 292.2 | 1,587.4 | 82.3 | 106.8 | 149.9 | 146.5 | 113.2 | 80.5 | 167.3 | 166.6 | 119.6 | 107 | 192.4 | 149.3 | 102.3 | -70.2 | 105.2 | 145.2 | 79.1 | -389.5 | 195.6 | 10.9 | 76.2 | -805.6 | 190.1 | 110.6 | 64.3 | 103.7 | 173.1 | 111.6 | 146.9 | 78.43 | 179.784 | 127.058 | 91.986 | 74.418 | 151.395 | 125.959 | 80.202 | 98.163 | 129.432 | 55.569 | 61.233 | 85.702 | 106.004 | 81.667 | 61.563 | 47.592 | 82.739 | 59.89 | 39.738 | 30.628 | 58.255 | 43.517 | 29.837 | 25.959 | 49.8 | 35.2 | 18 | 21.3 | 33.4 | 26.8 | 23.1 | 17.1 | 29.8 | 21 | 17 | 9.9 | 14.7 | 8.9 | 14.2 | -10.7 | 17.3 | 16.3 | 17.3 | 16.3 | 16.8 | -10.2 | 10.8 | 9.1 | 9.2 | 9.4 | 5.4 | 4.8 | 5.8 | 5.5 | 5.3 | 3.3 | 3.8 | 3.4 | 3.4 | 2.4 | 2.6 | 1.5 | 1.8 | 1.2 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| -0.158 | 0.273 | -0.457 | 0.346 | 0.23 | 0.263 | 0.299 | 0.092 | 0.128 | 0.251 | -0.38 | 0.222 | 0.237 | 0.25 | 0.06 | -0.449 | 0.248 | 0.602 | 0.291 | -0.035 | 0.257 | -0.146 | -0.307 | -0.201 | 0.851 | 0.176 | 0.594 | 0.441 | 0.333 | 0.358 | 0.303 | 0.248 | 0.383 | 0.267 | 0.256 | 0.25 | 0.227 | 0.243 | 0.231 | 0.215 | 0.202 | 0.202 | 0.18 | 0.201 | 0.186 | 0.202 | 1.087 | 0.122 | 0.153 | 0.195 | 0.21 | 0.178 | 0.128 | 0.239 | 0.241 | 0.188 | 0.15 | 0.199 | 0.173 | 0.13 | -0.099 | 0.107 | 0.166 | 0.1 | -0.53 | 0.19 | 0.011 | 0.082 | -0.911 | 0.174 | 0.124 | 0.071 | 0.091 | 0.115 | 0.079 | 0.127 | 0.075 | 0.142 | 0.107 | 0.084 | 0.072 | 0.139 | 0.121 | 0.086 | 0.111 | 0.131 | 0.061 | 0.079 | 0.131 | 0.144 | 0.118 | 0.095 | 0.071 | 0.108 | 0.081 | 0.062 | 0.056 | 0.093 | 0.068 | 0.051 | 0.049 | 0.075 | 0.057 | 0.034 | 0.046 | 0.089 | 0.077 | 0.074 | 0.061 | 0.092 | 0.07 | 0.056 | 0.038 | 0.046 | 0.032 | 0.051 | -0.043 | 0.061 | 0.071 | 0.078 | 0.077 | 0.069 | -0.056 | 0.07 | 0.065 | 0.06 | 0.081 | 0.089 | 0.082 | 0.082 | 0.092 | 0.081 | 0.058 | 0.06 | 0.084 | 0.069 | 0.058 | 0.058 | 0.033 | 0.036 | 0.029 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 28 | 44.5 | -152.2 | 28 | 88.2 | 130 | 147.2 | 91.2 | 33.2 | 131.1 | 132.4 | 125.4 | 92.3 | 99.3 | 131.3 | -13.5 | 94.7 | 176.6 | 135.4 | 104.4 | 79.9 | -658.9 | -202.2 | -185.4 | 280.8 | 35.3 | 214.1 | 155.7 | -340.4 | 149.5 | 128.7 | 74.1 | 162 | 78.9 | 163.6 | 149.7 | 104.9 | 128 | 97.1 | 110.6 | 62.3 | 88.6 | 92.9 | 99.6 | 83.2 | 81.2 | 65.4 | 29.4 | 25.1 | 40.4 | 21.9 | 41.2 | -22.5 | 62.5 | 3.9 | 45.1 | -172.8 | 53.1 | 58 | 53.2 | -19.2 | 61.1 | 45.5 | 72.6 | 17.3 | 112.1 | 33.6 | 31.6 | 29.2 | 70.5 | 38.5 | 34.5 | 33.5 | 65.3 | 43.2 | 61.4 | 20.248 | 70.823 | 44.638 | 16.287 | 26.79 | 54.502 | 45.345 | 28.873 | 35.342 | 46.592 | 20.005 | 22.044 | 33.681 | 41.66 | 32.095 | 24.194 | 19.037 | 33.096 | 23.956 | 15.895 | 12.251 | 23.302 | 17.407 | 11.935 | 10.384 | 19.9 | 14.1 | 7.2 | 8.4 | 13.7 | 11 | 9.5 | 7 | 12.2 | 8.6 | 7 | 4 | 6.4 | 4 | 5.7 | -3.6 | 6.9 | 6.3 | 6.7 | 6.3 | 6.5 | -3.9 | 4.1 | 3.4 | 3.5 | 3.7 | 2 | 1.8 | 2.2 | 2 | 1.9 | 1.2 | 1.4 | 1.2 | 1.2 | 0.8 | 0.9 | 0.4 | 0.5 | 0.3 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| -375.3 | 615.9 | -1,199 | 877 | 392.4 | 509.1 | 690 | 135.9 | 223 | 467.7 | -1,140.7 | 389.5 | 395.4 | 470.8 | 1.5 | -908.1 | 382.9 | 1,280.9 | 512.1 | -177.9 | 398.4 | 360.4 | -525.2 | -245.4 | 1,239.5 | 303.1 | 1,149.5 | 743.8 | 925.5 | 491.1 | 499.5 | 402.8 | 452 | 405.9 | 358.9 | 318.3 | 243.4 | 270.5 | 302.4 | 238.6 | 214.6 | 222.2 | 195.8 | 206.7 | 157.2 | 211 | 1,522 | 52.9 | 81.7 | 109.5 | 124.6 | 72 | 103 | 104.8 | 162.7 | 74.5 | 279.8 | 139.3 | 91.3 | 49.1 | -51 | 44.1 | 99.7 | 6.5 | -406.8 | 83.5 | -22.7 | 44.6 | -834.8 | 119.6 | 72.1 | 29.8 | 70.2 | 107.8 | 68.4 | 85.5 | 58.182 | 108.961 | 82.42 | 75.699 | 47.628 | 96.893 | 80.614 | 51.329 | 62.821 | 82.84 | 35.564 | 39.189 | 52.021 | 64.344 | 49.572 | 37.369 | 27.001 | 49.643 | 35.934 | 23.843 | 18.377 | 34.953 | 26.11 | 17.902 | 15.575 | 29.9 | 21.1 | 10.8 | 1.5 | 19.7 | 15.8 | 13.6 | 10.1 | 17.6 | 12.4 | 10 | 5.9 | 8.3 | 4.9 | 8.5 | -7.1 | 10.4 | 10 | 10.6 | 10 | 10.3 | -6.3 | 6.7 | 5.7 | 5.7 | 5.7 | 3.4 | 3 | 3.6 | 3.5 | 3.4 | 2.1 | 2.4 | 2.2 | 2.2 | 1.6 | 1.7 | 1.1 | 1.3 | 0.9 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| -0.173 | 0.25 | -0.411 | 0.329 | 0.183 | 0.206 | 0.243 | 0.054 | 0.112 | 0.192 | -0.43 | 0.165 | 0.188 | 0.203 | 0.001 | -0.448 | 0.196 | 0.525 | 0.227 | -0.091 | 0.209 | 0.18 | -0.224 | -0.117 | 0.69 | 0.154 | 0.5 | 0.363 | 0.524 | 0.273 | 0.24 | 0.208 | 0.278 | 0.224 | 0.178 | 0.17 | 0.158 | 0.165 | 0.174 | 0.146 | 0.158 | 0.144 | 0.122 | 0.135 | 0.122 | 0.146 | 1.043 | 0.079 | 0.117 | 0.143 | 0.178 | 0.113 | 0.164 | 0.15 | 0.236 | 0.117 | 0.391 | 0.144 | 0.106 | 0.062 | -0.072 | 0.045 | 0.114 | 0.008 | -0.553 | 0.081 | -0.024 | 0.048 | -0.944 | 0.109 | 0.081 | 0.033 | 0.061 | 0.072 | 0.048 | 0.074 | 0.056 | 0.086 | 0.069 | 0.069 | 0.046 | 0.089 | 0.078 | 0.055 | 0.071 | 0.084 | 0.039 | 0.051 | 0.08 | 0.087 | 0.072 | 0.058 | 0.04 | 0.065 | 0.048 | 0.037 | 0.034 | 0.056 | 0.041 | 0.031 | 0.03 | 0.045 | 0.034 | 0.02 | 0.003 | 0.052 | 0.045 | 0.043 | 0.036 | 0.055 | 0.041 | 0.033 | 0.023 | 0.026 | 0.018 | 0.031 | -0.028 | 0.036 | 0.044 | 0.048 | 0.047 | 0.042 | -0.035 | 0.043 | 0.041 | 0.037 | 0.049 | 0.056 | 0.051 | 0.051 | 0.059 | 0.052 | 0.037 | 0.038 | 0.054 | 0.044 | 0.039 | 0.038 | 0.024 | 0.026 | 0.022 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| -2.09 | 3.4 | -6.59 | 4.8 | 2.15 | 2.77 | 3.76 | 0.74 | 1.21 | 2.48 | -6.24 | 2.07 | 1.85 | 2.53 | 0.01 | -4.73 | 2 | 6.68 | 2.68 | -0.92 | 2.1 | 1.9 | -2.74 | -1.28 | 6.57 | 1.62 | 6.11 | 3.93 | 4.84 | 2.55 | 2.59 | 2.07 | 2.34 | 2.04 | 1.81 | 1.61 | 1.23 | 1.39 | 1.56 | 1.24 | 1.12 | 1.16 | 1.03 | 1.09 | 0.84 | 1.13 | 8.18 | 0.29 | 0.45 | 0.61 | 0.71 | 0.39 | 0.63 | 0.53 | 0.78 | 0.36 | 1.5 | 0.66 | 0.44 | 0.23 | -0.24 | 0.2 | 0.46 | 0.03 | -1.86 | 0.39 | -0.1 | 0.21 | -3.87 | 0.56 | 0.34 | 0.13 | 0.34 | 0.47 | 0.3 | 0.38 | 0.29 | 0.49 | 0.37 | 0.34 | 0.24 | 0.44 | 0.37 | 0.23 | 0.29 | 0.39 | 0.18 | 0.21 | 0.28 | 0.36 | 0.28 | 0.21 | 0.15 | 0.28 | 0.21 | 0.14 | 0.11 | 0.24 | 0.18 | 0.12 | 0.11 | 0.21 | 0.15 | 0.075 | 0.09 | 0.14 | 0.11 | 0.088 | 0.068 | 0.12 | 0.084 | 0.068 | 0.04 | 0.054 | 0.031 | 0.054 | -0.045 | 0.065 | 0.062 | 0.066 | 0.063 | 0.076 | -0.048 | 0.051 | 0.044 | 0.05 | 0.061 | 0.036 | 0.031 | 0.039 | 0.055 | 0.054 | 0.029 | 0.034 | 0.031 | 0.031 | 0.023 | 0.021 | 0.014 | 0.016 | 0.011 | 0.015 | 0.008 | 0.008 | 0.006 | 0.008 | -0.078 | 0.001 | 0.008 | 0.011 | -0.12 | -0.033 | 0.019 | 0.021 | -0.43 | 0.22 | 0.17 | 0.17 | 0.43 |
EPS Diluted
| -2.09 | 3.39 | -6.59 | 4.8 | 2.14 | 2.76 | 3.74 | 0.74 | 1.21 | 2.48 | -6.17 | 2.06 | 1.85 | 2.48 | 0.01 | -4.68 | 1.95 | 6.55 | 2.62 | -0.92 | 2.04 | 1.85 | -2.74 | -1.28 | 6.37 | 1.56 | 5.87 | 3.77 | 4.64 | 2.45 | 2.49 | 1.98 | 2.26 | 1.98 | 1.75 | 1.55 | 1.19 | 1.33 | 1.49 | 1.18 | 1.06 | 1.1 | 0.98 | 1.03 | 0.79 | 1.07 | 7.74 | 0.27 | 0.43 | 0.58 | 0.67 | 0.38 | 0.63 | 0.52 | 0.76 | 0.35 | 1.5 | 0.59 | 0.39 | 0.2 | -0.24 | 0.2 | 0.45 | 0.03 | -1.86 | 0.38 | -0.1 | 0.2 | -3.85 | 0.55 | 0.33 | 0.13 | 0.34 | 0.45 | 0.28 | 0.36 | 0.29 | 0.46 | 0.34 | 0.32 | 0.24 | 0.42 | 0.35 | 0.23 | 0.29 | 0.37 | 0.17 | 0.21 | 0.28 | 0.35 | 0.27 | 0.2 | 0.15 | 0.28 | 0.21 | 0.14 | 0.11 | 0.23 | 0.18 | 0.12 | 0.11 | 0.2 | 0.14 | 0.074 | 0.09 | 0.14 | 0.11 | 0.085 | 0.068 | 0.12 | 0.081 | 0.066 | 0.04 | 0.054 | 0.031 | 0.054 | -0.045 | 0.065 | 0.062 | 0.066 | 0.063 | 0.076 | -0.047 | 0.051 | 0.044 | 0.046 | 0.061 | 0.034 | 0.03 | 0.035 | 0.055 | 0.054 | 0.029 | 0.034 | 0.031 | 0.031 | 0.023 | 0.021 | 0.014 | 0.016 | 0.011 | 0.015 | 0.008 | 0.008 | 0.006 | 0.008 | -0.078 | 0.001 | 0.008 | 0.011 | -0.12 | -0.033 | 0.019 | 0.021 | -0.43 | 0.22 | 0.17 | 0.17 | 0.43 |
EBITDA
| -136.5 | 897 | -1,121.4 | 1,135.3 | 701.4 | 863.2 | 1,087.1 | 476.1 | 479 | 827.4 | -799.6 | 728 | 692.4 | 776.4 | 346.8 | -727.2 | 649.7 | 1,640.8 | 829.1 | 706 | 700 | -103.5 | -518.8 | -215.5 | 465.3 | 642.3 | 849.6 | 709.6 | 515.7 | 560.3 | 786.2 | 624.9 | 811.6 | 625.1 | 671.1 | 609.2 | 492 | 525.9 | 535.2 | 483 | 401.5 | 448.4 | 427.2 | 442.2 | 370.9 | 423.9 | 1,719.9 | 98.6 | 127.1 | 240.8 | 229 | 192 | 158.1 | 241.9 | 234.5 | 190.8 | -11.8 | 276.1 | 233.3 | 185.4 | 33 | 208 | 259.2 | 184.7 | -91 | 308 | 132.6 | 207 | 133 | 313 | 235.6 | 182.7 | 192.4 | 283.4 | 243.9 | 174.7 | 188.327 | 261.5 | 213.101 | 177.441 | 162.264 | 207.894 | 182.162 | 136.302 | 159.315 | 193.75 | 142.396 | 125.097 | 104.607 | 142.652 | 120.784 | 101.828 | 95.734 | 129.691 | 110.477 | 105.988 | -640.129 | 104.413 | 88.548 | 75.926 | 67.701 | 94.3 | 84.2 | 59.569 | 54.8 | 49.8 | 42.7 | 40.2 | 32.8 | 46.3 | 37 | 34.4 | 24.5 | 32 | 25.6 | 31.6 | -15.7 | 34.5 | 25.2 | 29.5 | 28.5 | 30.6 | -1.5 | 19.2 | 16.9 | 16.2 | 12.4 | 8.7 | 9 | 8.8 | 8 | 8.2 | 6.9 | 7 | 6.1 | 5.7 | 4.4 | 4.6 | 3.8 | 4 | 3.7 | 4.1 | -113.7 | 43.6 | 37.5 | 40.2 | -122 | 42.9 | 33.4 | 41.3 | -147 | 57.2 | 36.1 | 38 | -97.7 | 55 | 29.9 | 32.8 | -69.9 |
EBITDA Ratio
| -0.063 | 0.364 | -0.384 | 0.427 | 0.328 | 0.349 | 0.383 | 0.189 | 0.24 | 0.34 | -0.301 | 0.308 | 0.329 | 0.335 | 0.146 | -0.359 | 0.333 | 0.673 | 0.367 | 0.36 | 0.368 | -0.052 | -0.221 | -0.103 | 0.259 | 0.326 | 0.37 | 0.347 | 0.292 | 0.311 | 0.377 | 0.323 | 0.499 | 0.345 | 0.332 | 0.325 | 0.319 | 0.321 | 0.309 | 0.296 | 0.296 | 0.291 | 0.266 | 0.29 | 0.287 | 0.294 | 1.178 | 0.146 | 0.183 | 0.314 | 0.328 | 0.302 | 0.252 | 0.345 | 0.34 | 0.3 | -0.016 | 0.286 | 0.27 | 0.235 | 0.047 | 0.211 | 0.296 | 0.233 | -0.124 | 0.299 | 0.139 | 0.222 | 0.15 | 0.286 | 0.264 | 0.203 | 0.168 | 0.189 | 0.172 | 0.151 | 0.18 | 0.206 | 0.179 | 0.162 | 0.156 | 0.191 | 0.176 | 0.147 | 0.181 | 0.196 | 0.157 | 0.162 | 0.16 | 0.193 | 0.175 | 0.157 | 0.142 | 0.17 | 0.149 | 0.165 | -1.177 | 0.166 | 0.139 | 0.13 | 0.128 | 0.143 | 0.135 | 0.112 | 0.119 | 0.133 | 0.122 | 0.128 | 0.116 | 0.143 | 0.123 | 0.112 | 0.094 | 0.101 | 0.092 | 0.114 | -0.063 | 0.121 | 0.11 | 0.132 | 0.135 | 0.126 | -0.008 | 0.125 | 0.121 | 0.105 | 0.107 | 0.144 | 0.153 | 0.124 | 0.134 | 0.126 | 0.121 | 0.11 | 0.15 | 0.115 | 0.106 | 0.103 | 0.084 | 0.08 | 0.09 | 0.094 | -2.644 | 1 | 1 | 1 | -2.652 | 1 | 1 | 1 | -3.675 | 1 | 1 | 1 | -1.751 | 1 | 1 | 1 | -1.52 |