Teradyne, Inc.
NASDAQ:TER
129.96 (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
| 737.298 | 729.879 | 597.539 | 670.6 | 699.772 | 684.023 | 615.991 | 731.836 | 827.073 | 840.766 | 755.37 | 885.047 | 950.501 | 1,085.728 | 781.606 | 758.968 | 819.484 | 838.661 | 704.355 | 654.65 | 582.038 | 564.178 | 494.099 | 519.558 | 566.848 | 526.929 | 487.467 | 479.415 | 503.378 | 696.901 | 456.913 | 379.989 | 410.475 | 531.792 | 430.994 | 318.444 | 465.994 | 512.739 | 342.401 | 323.236 | 478.01 | 525.567 | 321.01 | 285.301 | 433.376 | 428.889 | 280.367 | 248.404 | 463.394 | 548.284 | 396.668 | 296.992 | 344.389 | 410.519 | 377.161 | 322.165 | 502.086 | 454.776 | 329.623 | 267.057 | 262.162 | 169.58 | 120.608 | 194.767 | 297.255 | 317.705 | 297.315 | 260.416 | 299.461 | 288.71 | 258.058 | 263.147 | 359.122 | 391.635 | 362.914 | 62.787 | 386.692 | 320.172 | 305.581 | 377.014 | 457.8 | 526.463 | 430.603 | 357.59 | 329.172 | 331.529 | 334.576 | 333.598 | 330.732 | 309.898 | 248.008 | 220.214 | 249.355 | 365.823 | 605.189 | 788.833 | 848.027 | 758.955 | 648.131 | 548.515 | 497.039 | 400.904 | 344.454 | 316.119 | 335.227 | 406.236 | 431.569 | 391.684 | 336.747 | 289.541 | 248.302 | 241.287 | 261.671 | 319.69 | 348.967 | 436.07 | 285.57 | 256.133 | 213.249 | 190.091 | 178.84 | 156.497 | 152.012 | 147.334 | 140.3 | 139.3 | 127.8 | 129.4 | 131.5 | 134.8 | 133.9 | 130.5 | 130.3 | 130.5 | 117.6 | 120.3 | 117 | 108.5 | 113.2 | 111.7 | 122.3 | 128.3 | 121.2 | 126.6 | 119 | 108.5 | 108.3 | 136.5 | 83.1 | 79.1 | 78.9 | 73.6 | 83 | 74.3 | 75.2 | 73.9 | 78.2 |
Cost of Revenue
| 300.784 | 306.291 | 260.278 | 291.532 | 299.087 | 281.817 | 263.361 | 311.387 | 341.694 | 334.377 | 300.437 | 357.998 | 379.5 | 438.739 | 319.988 | 309.179 | 360.556 | 367.188 | 298.805 | 271.412 | 237 | 240.26 | 206.464 | 210.022 | 233.155 | 219.595 | 217.635 | 206.48 | 208.592 | 305.682 | 191.98 | 160.983 | 183.116 | 248.922 | 200.662 | 152.418 | 207.368 | 214.171 | 149.978 | 163.01 | 216.889 | 235.154 | 153.963 | 125.444 | 179.082 | 187.656 | 126.95 | 122.999 | 203.194 | 238.778 | 205.742 | 160.639 | 174.544 | 195.433 | 184.752 | 153.038 | 226.311 | 200.473 | 156.079 | 142.668 | 155.407 | 122.451 | 87.248 | 116.856 | 169.325 | 163.857 | 158.812 | 141.846 | 155.215 | 151.49 | 142.522 | 141.703 | 183.831 | 198.576 | 192.276 | -58.035 | 283.051 | 222.007 | 216.441 | 244.2 | 269.344 | 299.835 | 254.628 | 229.955 | 230.622 | 242.921 | 250.47 | 277.414 | 256.231 | 239.194 | 217.552 | 212.923 | 272.017 | 311.261 | 385.607 | 457.537 | 460.752 | 402.57 | 348.84 | 309.655 | 281.299 | 236.94 | 219.858 | 209.639 | 239.131 | 246.457 | 251.947 | 226.136 | 190.651 | 164.648 | 152.935 | 159.522 | 163.747 | 214.715 | 186.637 | 243.9 | 149.651 | 135.21 | 117.621 | 105.965 | 99.964 | 87.342 | 85.662 | 108.096 | 69.6 | 72.2 | 65 | 67.9 | 69.2 | 71.6 | 68.5 | 65.8 | 65.9 | 67.7 | 60.5 | 66.6 | 63.3 | 58.4 | 60.2 | 60.4 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 436.514 | 423.588 | 337.261 | 379.068 | 400.685 | 402.206 | 352.63 | 420.449 | 485.379 | 506.389 | 454.933 | 527.049 | 571.001 | 646.989 | 461.618 | 449.789 | 458.928 | 471.473 | 405.55 | 383.238 | 345.038 | 323.918 | 287.635 | 309.536 | 333.693 | 307.334 | 269.832 | 272.935 | 294.786 | 391.219 | 264.933 | 219.006 | 227.359 | 282.87 | 230.332 | 166.026 | 258.626 | 298.568 | 192.423 | 160.226 | 261.121 | 290.413 | 167.047 | 159.857 | 254.294 | 241.233 | 153.417 | 125.405 | 260.2 | 309.506 | 190.926 | 136.353 | 169.845 | 215.086 | 192.409 | 169.127 | 275.775 | 254.303 | 173.544 | 124.389 | 106.755 | 47.129 | 33.36 | 77.911 | 127.93 | 153.848 | 138.503 | 118.57 | 144.246 | 137.22 | 115.536 | 121.444 | 175.291 | 193.059 | 170.638 | 120.822 | 103.641 | 98.165 | 89.14 | 132.814 | 188.456 | 226.628 | 175.975 | 127.635 | 98.55 | 88.608 | 84.106 | 56.184 | 74.501 | 70.704 | 30.456 | 7.291 | -22.662 | 54.562 | 219.582 | 331.296 | 387.275 | 356.385 | 299.291 | 238.86 | 215.74 | 163.964 | 124.596 | 106.48 | 96.096 | 159.779 | 179.622 | 165.548 | 146.096 | 124.893 | 95.367 | 81.765 | 97.924 | 104.975 | 162.33 | 192.17 | 135.919 | 120.923 | 95.628 | 84.126 | 78.876 | 69.155 | 66.35 | 39.238 | 70.7 | 67.1 | 62.8 | 61.5 | 62.3 | 63.2 | 65.4 | 64.7 | 64.4 | 62.8 | 57.1 | 53.7 | 53.7 | 50.1 | 53 | 51.3 | 61.3 | 128.3 | 121.2 | 126.6 | 119 | 108.5 | 108.3 | 136.5 | 83.1 | 79.1 | 78.9 | 73.6 | 83 | 74.3 | 75.2 | 73.9 | 78.2 |
Gross Profit Ratio
| 0.592 | 0.58 | 0.564 | 0.565 | 0.573 | 0.588 | 0.572 | 0.575 | 0.587 | 0.602 | 0.602 | 0.596 | 0.601 | 0.596 | 0.591 | 0.593 | 0.56 | 0.562 | 0.576 | 0.585 | 0.593 | 0.574 | 0.582 | 0.596 | 0.589 | 0.583 | 0.554 | 0.569 | 0.586 | 0.561 | 0.58 | 0.576 | 0.554 | 0.532 | 0.534 | 0.521 | 0.555 | 0.582 | 0.562 | 0.496 | 0.546 | 0.553 | 0.52 | 0.56 | 0.587 | 0.562 | 0.547 | 0.505 | 0.562 | 0.564 | 0.481 | 0.459 | 0.493 | 0.524 | 0.51 | 0.525 | 0.549 | 0.559 | 0.526 | 0.466 | 0.407 | 0.278 | 0.277 | 0.4 | 0.43 | 0.484 | 0.466 | 0.455 | 0.482 | 0.475 | 0.448 | 0.462 | 0.488 | 0.493 | 0.47 | 1.924 | 0.268 | 0.307 | 0.292 | 0.352 | 0.412 | 0.43 | 0.409 | 0.357 | 0.299 | 0.267 | 0.251 | 0.168 | 0.225 | 0.228 | 0.123 | 0.033 | -0.091 | 0.149 | 0.363 | 0.42 | 0.457 | 0.47 | 0.462 | 0.435 | 0.434 | 0.409 | 0.362 | 0.337 | 0.287 | 0.393 | 0.416 | 0.423 | 0.434 | 0.431 | 0.384 | 0.339 | 0.374 | 0.328 | 0.465 | 0.441 | 0.476 | 0.472 | 0.448 | 0.443 | 0.441 | 0.442 | 0.436 | 0.266 | 0.504 | 0.482 | 0.491 | 0.475 | 0.474 | 0.469 | 0.488 | 0.496 | 0.494 | 0.481 | 0.486 | 0.446 | 0.459 | 0.462 | 0.468 | 0.459 | 0.501 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 111.816 | 103.199 | 102.207 | 104.413 | 105.706 | 105.762 | 108.81 | 111.715 | 111.951 | 108.116 | 109.965 | 107.22 | 110.021 | 100.402 | 100.795 | 94.909 | 94.102 | 85.159 | 86.794 | 77.804 | 81.434 | 76.791 | 74.706 | 77.049 | 75.342 | 74.408 | 70.564 | 77.19 | 81.728 | 76.182 | 70.052 | 71.4 | 76.109 | 73.464 | 70.941 | 74.027 | 75.832 | 71.45 | 79.188 | 71.953 | 73.414 | 67.085 | 64.613 | 68.918 | 67.773 | 62.751 | 61.66 | 63.055 | 66.532 | 60.135 | 53.431 | 46.799 | 47.393 | 47.977 | 47.455 | 50.122 | 50.393 | 49.052 | 40.92 | 38.266 | 38.451 | 47.198 | 52.189 | 52.969 | 56.154 | 55.149 | 50.42 | 52.245 | 52.417 | 50.199 | 49.638 | 53.289 | 53.581 | 52.194 | 41.601 | 56.259 | 60.915 | 64.24 | 63.149 | 67.243 | 66.914 | 64.694 | 60.963 | 61.248 | 63.804 | 68.585 | 74.296 | 78.002 | 72.371 | 69.253 | 99.273 | 56.863 | 61.324 | 71.197 | 79.295 | 78.963 | 73.637 | 69.025 | 63.686 | 60.331 | 56.829 | 47.724 | 47.503 | 49.569 | 49.164 | 48.922 | 44.894 | 41.663 | 42.635 | 33.308 | 33.743 | 35.022 | 38.426 | 36.74 | 51.033 | 27.511 | 25.433 | 19.51 | 19.346 | 17.934 | 17.305 | 15.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 | 67.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 154.47 | 149.188 | 142.336 | 138.33 | 145.695 | 150.955 | 142.752 | 135.632 | 139.533 | 140.185 | 142.747 | 134.829 | 140.187 | 129.797 | 124.279 | 115.84 | 113.259 | 111.388 | 117.092 | 109.166 | 108.811 | 102.013 | 100.552 | 100.199 | 99.41 | 90.505 | 88.006 | 86.244 | 89.131 | 84.906 | 76.289 | 78.794 | 81.425 | 79.174 | 79.718 | 77.481 | 77.073 | 72.041 | 91.157 | 73.064 | 77.489 | 78.003 | 69.523 | 72.917 | 69.23 | 67.89 | 70.436 | 69.921 | 73.366 | 67.777 | 62.697 | 55.304 | 57.481 | 58.229 | 54.778 | 61.109 | 58.343 | 55.871 | 51.486 | 46.314 | 47.257 | 55.373 | 58.491 | 58.614 | 65.463 | 65.221 | 62.199 | 62.87 | 62.76 | 63.951 | 69.46 | 71.774 | 75.587 | 72.185 | 54.641 | 65.309 | 67.542 | 65.315 | 62.073 | 70.27 | 69.991 | 66.242 | 60.488 | 60.062 | 61.512 | 67.402 | 65.619 | 74.318 | 75.609 | 75.049 | 39.834 | 90.349 | 65.13 | 74.771 | 96.475 | 95.149 | 91.982 | 78.956 | 72.055 | 70.47 | 59.386 | 54.481 | 49.335 | 47.288 | 57.549 | 58.713 | 54.186 | 51.685 | 47.449 | 40.783 | 49.245 | 41.535 | 42.556 | 46.929 | 65.262 | 39.926 | 37.178 | 34.431 | 34.152 | 32.148 | 31.764 | 31.871 | -15.092 | 47.8 | 47.6 | 46.3 | 45.8 | 47.7 | 48.3 | 47.7 | 47 | 46.1 | 48 | 47.5 | 47.2 | 50.9 | 49.4 | 49.4 | 48.2 | 48.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 284.449 | -2.408 | -4.956 | 255,221 | 254.319 | 111.83 | 4.802 | 4.67 | 0 | 4.871 | 5.063 | -13.849 | -21.486 | 0.087 | -3.824 | -5.597 | -0.764 | -0.782 | -0.328 | -22.965 | -2.665 | -2.447 | -1.445 | 2.954 | -3.405 | -0.176 | -0.805 | -1.023 | -0.439 | -0.812 | 0.516 | -1.779 | 0.921 | 0.009 | 0.147 | -0.363 | -0.596 | 0.116 | 5.66 | 15.958 | 18.271 | 18.271 | 18.271 | 18.284 | 18.064 | 18.063 | 18.036 | 18.221 | 18.429 | 18.429 | 18.429 | 19.129 | 6.754 | 7.291 | 7.291 | 7.291 | 7.291 | 7.313 | 7.356 | 7.629 | 8.214 | 8.214 | 8.239 | 340.243 | 5.034 | 4.774 | 3.863 | 454.526 | 0 | 115.745 | 116.567 | 120.908 | 109.945 | 109.466 | 123.282 | 0.612 | 135.905 | 138.652 | 140.183 | -267.668 | 137.467 | -0.865 | 131.066 | 730.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | -5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.456 | 8.6 | 8.4 | 8.4 | 9.4 | 8.6 | 8.7 | 8.6 | 9 | 9.6 | 9 | 9 | 6.1 | 9.5 | 9.5 | 9.2 | 6 | 9.3 | 0 | 0 | -442.5 | 0 | 0 | 0 | -409.8 | 0 | 0 | 0 | -312.7 | 0 | 0 | 0 | -317.2 | 0 |
Operating Expenses
| 284.449 | 268.694 | 257.343 | 248.717 | 253.817 | 256.354 | 261.267 | 256.232 | 259.721 | 256.355 | 253.364 | 257.875 | 247.404 | 255.61 | 235.735 | 230.826 | 216.968 | 216.302 | 206.438 | 213.67 | 196.617 | 200.328 | 189.438 | 185.817 | 188.39 | 184.545 | 172.611 | 165.954 | 170.462 | 179.025 | 169.04 | 154.264 | 158.681 | 173.778 | 172.632 | 170.57 | 171.561 | 168.163 | 157.299 | 186.302 | 163.288 | 169.174 | 163.359 | 152.42 | 159.899 | 155.066 | 148.677 | 150.317 | 151.405 | 158.327 | 146.341 | 135.257 | 108.857 | 112.165 | 113.497 | 109.524 | 118.522 | 116.049 | 112.279 | 100.035 | 92.794 | 93.922 | 110.81 | 450.923 | 116.617 | 126.391 | 124.233 | 112.619 | 115.115 | 115.177 | 114.15 | 119.098 | 125.063 | 129.168 | 124.379 | 96.854 | 121.568 | 128.457 | 129.555 | 125.222 | 137.513 | 136.04 | 130.936 | 121.451 | 121.31 | 125.316 | 135.987 | 139.915 | 152.32 | 147.98 | 144.302 | 139.107 | 147.212 | 126.454 | 145.968 | 175.77 | 174.112 | 165.619 | 147.981 | 135.741 | 130.801 | 116.215 | 102.205 | 96.838 | 96.857 | 106.713 | 107.635 | 99.08 | 93.348 | 90.084 | 74.091 | 82.988 | 76.557 | 80.985 | 83.669 | 110.695 | 67.437 | 62.611 | 53.941 | 53.498 | 50.082 | 49.069 | 47.728 | 21.364 | 56.4 | 56 | 54.7 | 55.2 | 56.3 | 57 | 56.3 | 56 | 55.7 | 57 | 56.5 | 53.3 | 60.4 | 58.9 | 58.6 | 54.2 | 57.4 | 0 | 0 | -442.5 | 0 | 0 | 0 | -409.8 | 0 | 0 | 0 | -312.7 | 0 | 0 | 0 | -317.2 | 0 |
Operating Income
| 152.065 | 154.894 | 79.918 | 130.351 | 146.868 | 145.852 | 91.363 | 166.586 | 232.707 | 247.99 | 185.855 | 264.436 | 322.4 | 388.872 | 233.013 | 234.08 | 269.661 | 217.949 | 206.718 | 171.656 | 154.921 | 133.994 | 93.085 | 112.273 | 143.593 | 120.4 | 97.534 | 98.011 | 128.731 | 209.906 | 93.382 | 59.172 | 56.501 | -231.801 | 56.113 | -9.748 | 86.804 | 130.79 | 35.124 | -126.171 | 98.238 | 120.667 | 3.688 | 6.837 | 93.506 | 85.908 | 4.408 | -24.595 | 108.112 | 157.441 | 46.41 | -3.95 | 59.523 | 101.642 | 78.499 | 58.801 | 158.112 | 136.554 | 60.001 | 24.285 | 8.772 | -62.063 | -93.415 | -383.187 | -17.276 | 14.731 | 1.385 | 6.306 | 32.25 | 21.475 | -17.731 | 0.536 | 65.346 | 83.593 | 47.356 | 42.096 | -32.264 | -40.487 | -51.043 | 2.469 | 50.989 | 90.436 | 44.909 | -8.906 | -46.09 | -50.086 | -71.367 | -142.939 | -216.702 | -77.276 | -118.888 | -184.693 | -169.874 | -71.892 | 73.614 | 155.526 | 213.163 | 190.766 | 151.31 | 103.119 | 84.939 | 47.749 | 22.391 | 9.642 | -0.761 | 53.066 | 71.987 | 66.468 | 52.748 | 34.809 | 21.276 | -1.223 | 21.367 | 23.99 | 78.661 | 75.875 | 68.482 | 58.312 | 41.687 | 30.628 | 28.794 | 20.086 | 18.622 | 17.874 | 14.3 | 11.1 | 8.1 | 6.3 | 6 | 6.2 | 9.1 | 8.7 | 8.7 | 5.8 | 0.6 | 0.4 | -6.7 | -8.8 | -5.6 | -2.9 | 3.9 | 128.3 | 121.2 | -315.9 | 119 | 108.5 | 108.3 | -273.3 | 83.1 | 79.1 | 78.9 | -239.1 | 83 | 74.3 | 75.2 | -243.3 | 78.2 |
Operating Income Ratio
| 0.206 | 0.212 | 0.134 | 0.194 | 0.21 | 0.213 | 0.148 | 0.228 | 0.281 | 0.295 | 0.246 | 0.299 | 0.339 | 0.358 | 0.298 | 0.308 | 0.329 | 0.26 | 0.293 | 0.262 | 0.266 | 0.238 | 0.188 | 0.216 | 0.253 | 0.228 | 0.2 | 0.204 | 0.256 | 0.301 | 0.204 | 0.156 | 0.138 | -0.436 | 0.13 | -0.031 | 0.186 | 0.255 | 0.103 | -0.39 | 0.206 | 0.23 | 0.011 | 0.024 | 0.216 | 0.2 | 0.016 | -0.099 | 0.233 | 0.287 | 0.117 | -0.013 | 0.173 | 0.248 | 0.208 | 0.183 | 0.315 | 0.3 | 0.182 | 0.091 | 0.033 | -0.366 | -0.775 | -1.967 | -0.058 | 0.046 | 0.005 | 0.024 | 0.108 | 0.074 | -0.069 | 0.002 | 0.182 | 0.213 | 0.13 | 0.67 | -0.083 | -0.126 | -0.167 | 0.007 | 0.111 | 0.172 | 0.104 | -0.025 | -0.14 | -0.151 | -0.213 | -0.428 | -0.655 | -0.249 | -0.479 | -0.839 | -0.681 | -0.197 | 0.122 | 0.197 | 0.251 | 0.251 | 0.233 | 0.188 | 0.171 | 0.119 | 0.065 | 0.031 | -0.002 | 0.131 | 0.167 | 0.17 | 0.157 | 0.12 | 0.086 | -0.005 | 0.082 | 0.075 | 0.225 | 0.174 | 0.24 | 0.228 | 0.195 | 0.161 | 0.161 | 0.128 | 0.123 | 0.121 | 0.102 | 0.08 | 0.063 | 0.049 | 0.046 | 0.046 | 0.068 | 0.067 | 0.067 | 0.044 | 0.005 | 0.003 | -0.057 | -0.081 | -0.049 | -0.026 | 0.032 | 1 | 1 | -2.495 | 1 | 1 | 1 | -2.002 | 1 | 1 | 1 | -3.249 | 1 | 1 | 1 | -3.292 | 1 |
Total Other Income Expenses Net
| 6.919 | 9.035 | -4.869 | 15.483 | 0.308 | 4.494 | 4.22 | 28.65 | -5.31 | -9.398 | -5.496 | -1.254 | -24.645 | -4.846 | -9.02 | -11.154 | -5.93 | -0.658 | -9.649 | -22.771 | -3.188 | -2.817 | 0.894 | -1.144 | -2.749 | -0.388 | -1.714 | 0.074 | -1.695 | -0.926 | -1.767 | -0.288 | 3.18 | 0.984 | 1.079 | 0.891 | 0.604 | 1.346 | 7.314 | 1.357 | 2.432 | 0.725 | -5.561 | 28.602 | -5.954 | -5.551 | -5.834 | -5.584 | -5.087 | -5.449 | -5.166 | -5.256 | -1.058 | -2.107 | -3.075 | -4.927 | -2.861 | -4.074 | -4.064 | -4.661 | -3.597 | -6.905 | -5.053 | -6.097 | -3.111 | 2.448 | 5.082 | 8.744 | 7.927 | 9.225 | 11.495 | 10.328 | 8.935 | 8.189 | 6.112 | 1.989 | -8.801 | -5.983 | -3.37 | 1.272 | -0.912 | -0.999 | -0.19 | 0.114 | -5.224 | -0.703 | -3.931 | -1.683 | 0.174 | -1.988 | -1.643 | 3.098 | 2.353 | 17.771 | 3.473 | 12.452 | 6.071 | 5.823 | 4.537 | 4.358 | 4.577 | 3.4 | 3.316 | 3.481 | 2.636 | 2.605 | 3.226 | 3.606 | 4.793 | 4.669 | 5.124 | 5.623 | 4.576 | 3.552 | 3.117 | -3.242 | 3.364 | 2.933 | 2.514 | 1.931 | 1.295 | 0.838 | 0.618 | 0.445 | 0.1 | -0.1 | -0.4 | -0.4 | -0.5 | -0.5 | -0.2 | -0.5 | -0.9 | -1.1 | 0.2 | -3.3 | 0.3 | -1.4 | -1.3 | -0.9 | 0.2 | -128.3 | -121.2 | 315.9 | -119 | -108.5 | -108.3 | 273.3 | -83.1 | -79.1 | -78.9 | 239.1 | -83 | -74.3 | -75.2 | 243.3 | -78.2 |
Income Before Tax
| 158.984 | 219.403 | 72.902 | 139.806 | 144.28 | 144.402 | 97.084 | 195.237 | 226.197 | 238.592 | 180.359 | 263.18 | 297.755 | 384.026 | 223.993 | 222.925 | 263.731 | 217.291 | 197.069 | 163.886 | 151.733 | 131.177 | 93.979 | 111.129 | 140.844 | 120.012 | 95.82 | 98.084 | 127.437 | 206.877 | 92.016 | 58.884 | 59.681 | -230.817 | 57.192 | -8.857 | 87.408 | 132.136 | 42.438 | -124.813 | 100.67 | 121.392 | -1.873 | 35.439 | 87.552 | 80.357 | -1.426 | -30.285 | 103.025 | 151.992 | 41.244 | -9.206 | 56.504 | 97.729 | 73.61 | 53.874 | 154.016 | 131.692 | 54.93 | 19.624 | 5.175 | -68.968 | -98.468 | -389.284 | -20.387 | 17.179 | 6.467 | 14.957 | 39.915 | 30.7 | -6.236 | 10.864 | 74.281 | 91.782 | 53.468 | 44.085 | -32.351 | -40.799 | -51.072 | 3.741 | 50.077 | 89.437 | 44.719 | -8.792 | -51.314 | -50.789 | -75.298 | -144.622 | -216.528 | -79.264 | -120.531 | -181.595 | -167.521 | -54.121 | 77.087 | 167.978 | 219.234 | 196.589 | 155.847 | 107.477 | 89.516 | 51.149 | 25.707 | 13.123 | 1.875 | 55.671 | 75.213 | 70.074 | 57.393 | 39.478 | 26.4 | 4.4 | 25.943 | 27.542 | 81.778 | 72.633 | 71.846 | 61.245 | 44.201 | 32.559 | 30.089 | 20.924 | 19.24 | 18.319 | 14.4 | 11 | 7.7 | 5.9 | 5.5 | 5.7 | 8.9 | 8.2 | 7.8 | 4.7 | 0.8 | -2.9 | -6.4 | -10.2 | -6.9 | -3.8 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.216 | 0.301 | 0.122 | 0.208 | 0.206 | 0.211 | 0.158 | 0.267 | 0.273 | 0.284 | 0.239 | 0.297 | 0.313 | 0.354 | 0.287 | 0.294 | 0.322 | 0.259 | 0.28 | 0.25 | 0.261 | 0.233 | 0.19 | 0.214 | 0.248 | 0.228 | 0.197 | 0.205 | 0.253 | 0.297 | 0.201 | 0.155 | 0.145 | -0.434 | 0.133 | -0.028 | 0.188 | 0.258 | 0.124 | -0.386 | 0.211 | 0.231 | -0.006 | 0.124 | 0.202 | 0.187 | -0.005 | -0.122 | 0.222 | 0.277 | 0.104 | -0.031 | 0.164 | 0.238 | 0.195 | 0.167 | 0.307 | 0.29 | 0.167 | 0.073 | 0.02 | -0.407 | -0.816 | -1.999 | -0.069 | 0.054 | 0.022 | 0.057 | 0.133 | 0.106 | -0.024 | 0.041 | 0.207 | 0.234 | 0.147 | 0.702 | -0.084 | -0.127 | -0.167 | 0.01 | 0.109 | 0.17 | 0.104 | -0.025 | -0.156 | -0.153 | -0.225 | -0.434 | -0.655 | -0.256 | -0.486 | -0.825 | -0.672 | -0.148 | 0.127 | 0.213 | 0.259 | 0.259 | 0.24 | 0.196 | 0.18 | 0.128 | 0.075 | 0.042 | 0.006 | 0.137 | 0.174 | 0.179 | 0.17 | 0.136 | 0.106 | 0.018 | 0.099 | 0.086 | 0.234 | 0.167 | 0.252 | 0.239 | 0.207 | 0.171 | 0.168 | 0.134 | 0.127 | 0.124 | 0.103 | 0.079 | 0.06 | 0.046 | 0.042 | 0.042 | 0.066 | 0.063 | 0.06 | 0.036 | 0.007 | -0.024 | -0.055 | -0.094 | -0.061 | -0.034 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 12.26 | 33.13 | 8.705 | 22.752 | 16.164 | 24.352 | 13.553 | 22.936 | 42.712 | 40.805 | 18.431 | 32.896 | 41.037 | 55.707 | 18.481 | 26.595 | 41.013 | 28.383 | 20.878 | 27.103 | 15.873 | 33.78 | -15.159 | -32.662 | 20.863 | 18.975 | 8.846 | 204.007 | 24.017 | 31.901 | 6.795 | -7.461 | -4.113 | -7.271 | 7.206 | -8.216 | 15.955 | 29.257 | 9.651 | -21.002 | 17.721 | 20.187 | -2.802 | 13.096 | 18.093 | 13.801 | -8.015 | -13.742 | 14.384 | 40.605 | 7.68 | -134.283 | 1.759 | 7.839 | 5.486 | -6.267 | 6.676 | 9.543 | 4.83 | 2.7 | -1.5 | -2.2 | -7.8 | -0.693 | 3.07 | 6.1 | 4.1 | -2.196 | 4.717 | 3.454 | 1.4 | -0.01 | 9.83 | 9.377 | 8.555 | -28.872 | 3.027 | 4.665 | 1.5 | 0.393 | 8.928 | 8.944 | 4.472 | 2.7 | 2.2 | 1.7 | 1.2 | 279.145 | -49.695 | -28.535 | -43.391 | -69.006 | -64.117 | -13.94 | 23.125 | 50.393 | 65.77 | 58.977 | 46.754 | 32.243 | 26.855 | 15.345 | 7.712 | 1.282 | 0.6 | 16.311 | 25.572 | 23.825 | 18.196 | 14.476 | 9.24 | 1.452 | 6.374 | 9.64 | 28.623 | 26.813 | 25.867 | 22.491 | 15.47 | 10.093 | 9.729 | 6.277 | 5.772 | 5.496 | 4.3 | 3.3 | 2.3 | 0.8 | -0.2 | 1.1 | 1.8 | 0.8 | 0.8 | 0.4 | 1.1 | -1.1 | 1.2 | -3.3 | -2.2 | -1.8 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 145.649 | 186.273 | 64.197 | 117.054 | 128.116 | 120.05 | 83.531 | 172.301 | 183.485 | 197.787 | 161.928 | 224.04 | 256.718 | 328.319 | 205.512 | 196.332 | 222.718 | 188.908 | 176.191 | 125.073 | 135.86 | 97.397 | 109.138 | 143.788 | 119.981 | 101.037 | 86.974 | -105.923 | 103.42 | 174.976 | 85.221 | 66.346 | 63.794 | -223.546 | 49.986 | -0.641 | 71.453 | 102.879 | 32.787 | -103.811 | 82.949 | 101.205 | 0.929 | 22.343 | 69.459 | 66.556 | 6.589 | -16.543 | 88.641 | 111.387 | 33.564 | 135.134 | 56.706 | 87.252 | 96.844 | 60.141 | 147.34 | 122.149 | 50.1 | 16.924 | 6.675 | -66.768 | -90.668 | -388.591 | -22.689 | 11.079 | 2.367 | 16.704 | 40.989 | 27.654 | -7.636 | 10.874 | 60.565 | 82.405 | 44.913 | 224.062 | -35.378 | -45.464 | -52.572 | 3.348 | 41.149 | 80.493 | 40.247 | -11.492 | -53.514 | -52.489 | -76.498 | -423.767 | -166.833 | -50.729 | -77.14 | -112.589 | -103.404 | -40.181 | 53.959 | 53.447 | 163.423 | 128.893 | 109.093 | 75.234 | 62.7 | 35.804 | 18 | 11.841 | 1.275 | 39.36 | 49.641 | 46.249 | 39.2 | 25.002 | 17.16 | 2.948 | 19.569 | 17.902 | 53.155 | 45.82 | 45.979 | 38.754 | 28.731 | 22.466 | 20.36 | 14.647 | 13.468 | 12.094 | 10.1 | 7.7 | 5.4 | 5.1 | 5.7 | 4.6 | 7.1 | 7.4 | 7 | 4.3 | -0.5 | -1.8 | -7.9 | -6.9 | -4.7 | -2 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.198 | 0.255 | 0.107 | 0.175 | 0.183 | 0.176 | 0.136 | 0.235 | 0.222 | 0.235 | 0.214 | 0.253 | 0.27 | 0.302 | 0.263 | 0.259 | 0.272 | 0.225 | 0.25 | 0.191 | 0.233 | 0.173 | 0.221 | 0.277 | 0.212 | 0.192 | 0.178 | -0.221 | 0.205 | 0.251 | 0.187 | 0.175 | 0.155 | -0.42 | 0.116 | -0.002 | 0.153 | 0.201 | 0.096 | -0.321 | 0.174 | 0.193 | 0.003 | 0.078 | 0.16 | 0.155 | 0.024 | -0.067 | 0.191 | 0.203 | 0.085 | 0.455 | 0.165 | 0.213 | 0.257 | 0.187 | 0.293 | 0.269 | 0.152 | 0.063 | 0.025 | -0.394 | -0.752 | -1.995 | -0.076 | 0.035 | 0.008 | 0.064 | 0.137 | 0.096 | -0.03 | 0.041 | 0.169 | 0.21 | 0.124 | 3.569 | -0.091 | -0.142 | -0.172 | 0.009 | 0.09 | 0.153 | 0.093 | -0.032 | -0.163 | -0.158 | -0.229 | -1.27 | -0.504 | -0.164 | -0.311 | -0.511 | -0.415 | -0.11 | 0.089 | 0.068 | 0.193 | 0.17 | 0.168 | 0.137 | 0.126 | 0.089 | 0.052 | 0.037 | 0.004 | 0.097 | 0.115 | 0.118 | 0.116 | 0.086 | 0.069 | 0.012 | 0.075 | 0.056 | 0.152 | 0.105 | 0.161 | 0.151 | 0.135 | 0.118 | 0.114 | 0.094 | 0.089 | 0.082 | 0.072 | 0.055 | 0.042 | 0.039 | 0.043 | 0.034 | 0.053 | 0.057 | 0.054 | 0.033 | -0.004 | -0.015 | -0.068 | -0.064 | -0.042 | -0.018 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.89 | 1.18 | 0.42 | 0.77 | 0.83 | 0.78 | 0.54 | 1.11 | 1.1 | 1.16 | 0.92 | 1.41 | 1.56 | 1.98 | 1.23 | 1.18 | 1.34 | 1.14 | 1.06 | 0.82 | 0.8 | 0.57 | 0.63 | 0.8 | 0.65 | 0.53 | 0.45 | -0.54 | 0.52 | 0.88 | 0.43 | 0.33 | 0.32 | -1.1 | 0.24 | -0.003 | 0.34 | 0.48 | 0.15 | -0.48 | 0.4 | 0.52 | 0.005 | 0.12 | 0.36 | 0.35 | 0.03 | -0.088 | 0.47 | 0.6 | 0.18 | 0.68 | 0.3 | 0.48 | 0.51 | 0.33 | 0.81 | 0.68 | 0.28 | 0.096 | 0.04 | -0.39 | -0.53 | -2.3 | -0.13 | 0.06 | 0.01 | 0.096 | 0.22 | 0.15 | -0.04 | 0.057 | 0.31 | 0.42 | 0.23 | 1.13 | -0.18 | -0.23 | -0.27 | 0.017 | 0.21 | 0.41 | 0.2 | -0.059 | -0.28 | -0.28 | -0.41 | -2.32 | -0.91 | -0.28 | -0.42 | -0.63 | -0.59 | -0.23 | 0.31 | 0.31 | 0.94 | 0.74 | 0.63 | 0.44 | 0.37 | 0.11 | 0.055 | 0.035 | 0.005 | 0.12 | 0.15 | 0.14 | 0.12 | 0.075 | 0.05 | 0.009 | 0.06 | 0.055 | 0.16 | 0.13 | 0.15 | 0.063 | 0.048 | 0.037 | 0.035 | 0.025 | 0.023 | 0.02 | 0.018 | 0.015 | 0.01 | 0.037 | 0.013 | 0.01 | 0.015 | 0.057 | 0.015 | 0.01 | -0.004 | -0.015 | -0.067 | -0.058 | -0.04 | -0.017 | 0.008 | 0.013 | 0.01 | 0 | 0.01 | 0.003 | 0.003 | 0 | -0.003 | -0.008 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0.003 |
EPS Diluted
| 0.89 | 1.14 | 0.4 | 0.72 | 0.78 | 0.73 | 0.5 | 1.04 | 1.1 | 1.16 | 0.92 | 1.29 | 1.41 | 1.76 | 1.09 | 1.05 | 1.21 | 1.05 | 0.97 | 0.75 | 0.75 | 0.55 | 0.62 | 0.79 | 0.63 | 0.52 | 0.43 | -0.54 | 0.52 | 0.87 | 0.42 | 0.33 | 0.31 | -1.1 | 0.24 | -0.003 | 0.34 | 0.48 | 0.15 | -0.48 | 0.38 | 0.47 | 0.004 | 0.09 | 0.29 | 0.28 | 0.03 | -0.088 | 0.39 | 0.49 | 0.15 | 0.56 | 0.25 | 0.39 | 0.41 | 0.26 | 0.66 | 0.55 | 0.24 | 0.075 | 0.04 | -0.39 | -0.53 | -2.26 | -0.13 | 0.06 | 0.01 | 0.095 | 0.22 | 0.14 | -0.04 | 0.057 | 0.31 | 0.4 | 0.23 | 1.12 | -0.18 | -0.23 | -0.27 | 0.017 | 0.21 | 0.39 | 0.2 | -0.058 | -0.28 | -0.28 | -0.41 | -2.29 | -0.91 | -0.28 | -0.42 | -0.62 | -0.59 | -0.23 | 0.3 | 0.3 | 0.9 | 0.71 | 0.6 | 0.42 | 0.35 | 0.1 | 0.05 | 0.033 | 0.005 | 0.12 | 0.14 | 0.13 | 0.12 | 0.075 | 0.05 | 0.009 | 0.06 | 0.055 | 0.16 | 0.13 | 0.15 | 0.063 | 0.048 | 0.037 | 0.035 | 0.025 | 0.023 | 0.02 | 0.018 | 0.015 | 0.01 | 0.037 | 0.013 | 0.01 | 0.015 | 0.057 | 0.015 | 0.01 | -0.004 | -0.015 | -0.067 | -0.058 | -0.04 | -0.017 | 0.008 | 0.013 | 0.01 | 0 | 0.01 | 0.003 | 0.003 | 0 | -0.003 | -0.008 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0.003 |
EBITDA
| 190.093 | 251.17 | 101.614 | 168.529 | 173.59 | 172.823 | 125.553 | 223.783 | 255.147 | 274.809 | 208.937 | 294.016 | 328.913 | 420.331 | 259.005 | 243.222 | 268.875 | 286.967 | 230.637 | 192.064 | 177.661 | 152.888 | 127.742 | 157.185 | 174.25 | 149.686 | 122.78 | 135.43 | 150.985 | 239.867 | 123.106 | 90.087 | 94.041 | -231.801 | 94.362 | 27.988 | 125.102 | 164.141 | 69.608 | -86.917 | 136.012 | 158.83 | 49.47 | 46.213 | 132.159 | 123.298 | 42.597 | 13.858 | 147.035 | 193.534 | 81.406 | 34.279 | 87.336 | 124.288 | 105.012 | 86.007 | 182.914 | 145.567 | 68.621 | 51.897 | 37.147 | -62.063 | -67.145 | -350.226 | 8.641 | 43.03 | 30.367 | 22.193 | 45.253 | 38.539 | 19.759 | 19.835 | 70.466 | 82.656 | 65.803 | 24.16 | -32.264 | -12.302 | -25.399 | 35.426 | 82.808 | 124.08 | 76.156 | 42.929 | 14.019 | 2.73 | -12.355 | -40.064 | -40.313 | -36.364 | -76.242 | -94.201 | -134.54 | -36.564 | 104.005 | 181.858 | 236.886 | 232.938 | 175.602 | 124.895 | 105.459 | 69.794 | 44.436 | 30.2 | 18.585 | 72.436 | 89.017 | 81.596 | 67.3 | 49.468 | 35.95 | 12.128 | 34.112 | 36.48 | 90.978 | 96.102 | 78.745 | 67.82 | 50.435 | 39.716 | 37.575 | 28.866 | 27.273 | 26.516 | 23.2 | 19.7 | 16.5 | 15.7 | 14.6 | 14.9 | 17.7 | 17.7 | 18.3 | 14.8 | 9.6 | 6.5 | 2.9 | 0.9 | 3.6 | 3.1 | 13.2 | 128.3 | 121.2 | -315.9 | 119 | 108.5 | 108.3 | -273.3 | 83.1 | 79.1 | 78.9 | -239.1 | 83 | 74.3 | 75.2 | -243.3 | 78.2 |
EBITDA Ratio
| 0.258 | 0.254 | 0.181 | 0.236 | 0.25 | 0.253 | 0.193 | 0.259 | 0.316 | 0.329 | 0.304 | 0.338 | 0.372 | 0.389 | 0.332 | 0.331 | 0.298 | 0.388 | 0.328 | 0.308 | 0.306 | 0.271 | 0.269 | 0.297 | 0.308 | 0.286 | 0.252 | 0.297 | 0.3 | 0.344 | 0.269 | 0.237 | 0.259 | 0.908 | 0.223 | 0.115 | 0.267 | 0.318 | 0.203 | 0.345 | 0.284 | 0.303 | 0.134 | 0.166 | 0.302 | 0.284 | 0.145 | 0.049 | 0.313 | 0.34 | 0.198 | 0.129 | 0.25 | 0.313 | 0.277 | 0.269 | 0.362 | 0.32 | 0.208 | 0.195 | 0.104 | -0.137 | -0.424 | -0.035 | 0.212 | 0.206 | 0.17 | 0.084 | 0.142 | 0.135 | 0.144 | 0.082 | 0.149 | 0.159 | 0.178 | 0.106 | 0.071 | 0.036 | -0.005 | 0.104 | 0.181 | 0.234 | 0.174 | 0.158 | 0.123 | 0.044 | 0.029 | 0.057 | 0.294 | -0.114 | -0.285 | -0.428 | -0.54 | -0.1 | 0.172 | 0.231 | 0.279 | 0.288 | 0.271 | 0.228 | 0.212 | 0.174 | 0.129 | 0.096 | 0.055 | 0.178 | 0.206 | 0.208 | 0.2 | 0.171 | 0.145 | 0.05 | 0.13 | 0.114 | 0.261 | 0.22 | 0.276 | 0.265 | 0.237 | 0.209 | 0.21 | 0.184 | 0.179 | 0.18 | 0.158 | 0.136 | 0.124 | 0.117 | 0.106 | 0.107 | 0.126 | 0.131 | 0.137 | 0.112 | 0.08 | 0.068 | 0.022 | 0.007 | 0.03 | 0.024 | 0.092 | 1 | 1 | -2.495 | 1 | 1 | 1 | -2.002 | 1 | 1 | 1 | -3.249 | 1 | 1 | 1 | -3.292 | 1 |