The TJX Companies, Inc.
NYSE:TJX
116.85 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 13,468 | 12,479 | 16,411 | 13,265 | 12,758 | 11,783 | 14,520 | 12,167 | 11,843.008 | 11,406.474 | 13,854.368 | 12,531.89 | 12,077.063 | 10,086.661 | 10,943.21 | 10,117.289 | 6,667.575 | 4,408.888 | 12,206.462 | 10,451.334 | 9,781.596 | 9,277.585 | 11,127.34 | 9,825.759 | 9,331.115 | 8,688.72 | 10,960.72 | 8,762.22 | 8,357.7 | 7,784.024 | 9,467.647 | 8,291.688 | 7,882.053 | 7,542.356 | 8,962.075 | 7,753.495 | 7,363.731 | 6,865.637 | 8,303.953 | 7,366.066 | 6,917.212 | 6,491.176 | 7,808.787 | 6,981.876 | 6,442.424 | 6,189.609 | 7,723.814 | 6,410.913 | 5,945.559 | 5,798.086 | 6,709.758 | 5,793.128 | 5,468.274 | 5,220.295 | 6,331.726 | 5,526 | 5,068.08 | 5,016.54 | 5,941.746 | 5,244.946 | 4,747.528 | 4,354.224 | 5,380.025 | 4,761.53 | 4,621.292 | 4,364.125 | 5,488.256 | 4,737.491 | 4,313.298 | 4,108.081 | 5,018.849 | 4,501.073 | 3,988.232 | 3,896.483 | 4,716.327 | 4,041.912 | 3,647.866 | 3,651.83 | 4,329.109 | 3,817.35 | 3,414.287 | 3,352.737 | 4,105.597 | 3,387.452 | 3,046.184 | 2,788.705 | 3,505.481 | 3,044.95 | 2,765.089 | 2,665.687 | 3,208.712 | 2,741.769 | 2,487.622 | 2,270.895 | 2,751.305 | 2,461.411 | 2,258.174 | 2,108.116 | 2,487.547 | 2,257.1 | 2,098.6 | 1,952.1 | 2,282.4 | 2,026.6 | 1,864.2 | 1,775.8 | 2,242.9 | 1,887.7 | 1,698.4 | 1,560.2 | 1,946.5 | 1,722.4 | 1,641.2 | 1,604.2 | 1,755.5 | 1,012.7 | 848.9 | 911.6 | 1,112.5 | 1,011.9 | 866.7 | 851.7 | 1,040.3 | 959.7 | 841.1 | 785.6 | 997.5 | 839.1 | 753.6 | 670.9 | 799.6 | 705.3 | 649.5 | 603.3 | 714.1 | 646 | 572.5 | 513.8 | 618.6 | 563.5 | 500.3 | 466.4 | 480.2 | 480.2 | 480.2 | 480.2 | 411 | 410.9 | 410.9 | 410.9 | 348.7 | 348.7 | 348.6 | 348.6 |
Cost of Revenue
| 9,380 | 8,739 | 11,484 | 9,139 | 8,910 | 8,374 | 10,731 | 8,624 | 8,571.55 | 8,223.213 | 10,094.515 | 8,835.532 | 8,528.13 | 7,255.635 | 7,882.575 | 7,062.285 | 5,174.49 | 4,414.465 | 8,741.805 | 7,440.033 | 7,026.057 | 6,637.885 | 8,033.64 | 6,983.483 | 6,635.815 | 6,178.239 | 7,849.4 | 6,150.02 | 5,972.675 | 5,530.072 | 6,786.777 | 5,843.873 | 5,562.961 | 5,372.143 | 6,388.192 | 5,506.899 | 5,219.191 | 4,920.241 | 5,959.037 | 5,203.629 | 4,935.856 | 4,678 | 5,650.3 | 4,934.465 | 4,586.739 | 4,433.533 | 5,514.526 | 4,566.073 | 4,275.073 | 4,165.728 | 4,884.369 | 4,166.587 | 3,976.035 | 3,827.258 | 4,666.173 | 4,006 | 3,719.21 | 3,648.674 | 4,358.602 | 3,802.179 | 3,534.302 | 3,273.346 | 4,160.712 | 3,528.009 | 3,492.815 | 3,315.735 | 4,146.038 | 3,541.498 | 3,277.697 | 3,117.215 | 3,859.696 | 3,356.757 | 3,054.467 | 2,942.783 | 3,647.047 | 3,065.064 | 2,801.376 | 2,781.529 | 3,367.089 | 2,857.105 | 2,629.207 | 2,518.346 | 3,108.457 | 2,528.049 | 2,327.058 | 2,113.63 | 2,721.877 | 2,290.136 | 2,078.736 | 1,988.83 | 2,481.606 | 2,059.996 | 1,894.704 | 1,686.616 | 2,079.331 | 1,759.499 | 1,660.075 | 1,513.438 | 1,860.307 | 1,620.1 | 1,544.3 | 1,394.3 | 1,692 | 1,445.8 | 1,385.5 | 1,297.7 | 1,703.9 | 1,382.4 | 1,292.6 | 1,172.7 | 1,471.4 | 1,276.2 | 1,244.9 | 1,208.6 | 1,360.4 | 728.5 | 641.1 | 677.9 | 863.6 | 731.2 | 638.5 | 617.4 | 785.6 | 680.4 | 620 | 569.2 | 752.6 | 598.6 | 561.5 | 492.8 | 615.1 | 513.3 | 486.9 | 445.6 | 550.2 | 469.9 | 427.3 | 379.6 | 469.7 | 412.9 | 378.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 4,088 | 3,740 | 4,927 | 4,126 | 3,848 | 3,409 | 3,789 | 3,543 | 3,271.458 | 3,183.261 | 3,759.853 | 3,696.358 | 3,548.933 | 2,831.026 | 3,060.635 | 3,055.004 | 1,493.085 | -5.577 | 3,464.657 | 3,011.301 | 2,755.539 | 2,639.7 | 3,093.7 | 2,842.276 | 2,695.3 | 2,510.481 | 3,111.32 | 2,612.2 | 2,385.025 | 2,253.952 | 2,680.87 | 2,447.815 | 2,319.092 | 2,170.213 | 2,573.883 | 2,246.596 | 2,144.54 | 1,945.396 | 2,344.916 | 2,162.437 | 1,981.356 | 1,813.176 | 2,158.487 | 2,047.411 | 1,855.685 | 1,756.076 | 2,209.288 | 1,844.84 | 1,670.486 | 1,632.358 | 1,825.389 | 1,626.541 | 1,492.239 | 1,393.037 | 1,665.553 | 1,520 | 1,348.87 | 1,367.866 | 1,583.144 | 1,442.767 | 1,213.226 | 1,080.878 | 1,219.313 | 1,233.521 | 1,128.477 | 1,048.39 | 1,342.218 | 1,195.993 | 1,035.601 | 990.866 | 1,159.153 | 1,144.316 | 933.765 | 953.7 | 1,069.28 | 976.848 | 846.49 | 870.301 | 962.02 | 960.245 | 785.08 | 834.391 | 997.14 | 859.403 | 719.126 | 675.075 | 783.604 | 754.814 | 686.353 | 676.857 | 727.106 | 681.773 | 592.918 | 584.279 | 671.974 | 701.912 | 598.099 | 594.678 | 627.24 | 637 | 554.3 | 557.8 | 590.4 | 580.8 | 478.7 | 478.1 | 539 | 505.3 | 405.8 | 387.5 | 475.1 | 446.2 | 396.3 | 395.6 | 395.1 | 284.2 | 207.8 | 233.7 | 248.9 | 280.7 | 228.2 | 234.3 | 254.7 | 279.3 | 221.1 | 216.4 | 244.9 | 240.5 | 192.1 | 178.1 | 184.5 | 192 | 162.6 | 157.7 | 163.9 | 176.1 | 145.2 | 134.2 | 148.9 | 150.6 | 121.6 | 466.4 | 480.2 | 480.2 | 480.2 | 480.2 | 411 | 410.9 | 410.9 | 410.9 | 348.7 | 348.7 | 348.6 | 348.6 |
Gross Profit Ratio
| 0.304 | 0.3 | 0.3 | 0.311 | 0.302 | 0.289 | 0.261 | 0.291 | 0.276 | 0.279 | 0.271 | 0.295 | 0.294 | 0.281 | 0.28 | 0.302 | 0.224 | -0.001 | 0.284 | 0.288 | 0.282 | 0.285 | 0.278 | 0.289 | 0.289 | 0.289 | 0.284 | 0.298 | 0.285 | 0.29 | 0.283 | 0.295 | 0.294 | 0.288 | 0.287 | 0.29 | 0.291 | 0.283 | 0.282 | 0.294 | 0.286 | 0.279 | 0.276 | 0.293 | 0.288 | 0.284 | 0.286 | 0.288 | 0.281 | 0.282 | 0.272 | 0.281 | 0.273 | 0.267 | 0.263 | 0.275 | 0.266 | 0.273 | 0.266 | 0.275 | 0.256 | 0.248 | 0.227 | 0.259 | 0.244 | 0.24 | 0.245 | 0.252 | 0.24 | 0.241 | 0.231 | 0.254 | 0.234 | 0.245 | 0.227 | 0.242 | 0.232 | 0.238 | 0.222 | 0.252 | 0.23 | 0.249 | 0.243 | 0.254 | 0.236 | 0.242 | 0.224 | 0.248 | 0.248 | 0.254 | 0.227 | 0.249 | 0.238 | 0.257 | 0.244 | 0.285 | 0.265 | 0.282 | 0.252 | 0.282 | 0.264 | 0.286 | 0.259 | 0.287 | 0.257 | 0.269 | 0.24 | 0.268 | 0.239 | 0.248 | 0.244 | 0.259 | 0.241 | 0.247 | 0.225 | 0.281 | 0.245 | 0.256 | 0.224 | 0.277 | 0.263 | 0.275 | 0.245 | 0.291 | 0.263 | 0.275 | 0.246 | 0.287 | 0.255 | 0.265 | 0.231 | 0.272 | 0.25 | 0.261 | 0.23 | 0.273 | 0.254 | 0.261 | 0.241 | 0.267 | 0.243 | 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 |
General & Administrative Expenses
| 0 | 0 | 2,512 | 0 | 0 | 0 | 1,966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 573 | 0 | 0 | 0 | 507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,666 | 2,400 | 3,085 | 2,578 | 2,559 | 2,238 | 2,473 | 2,185 | 2,174.861 | 2,094.582 | 2,495.905 | 2,296.649 | 2,223.692 | 2,064.992 | 2,193.101 | 1,986.128 | 1,527.768 | 1,313.92 | 2,135.329 | 1,885.923 | 1,731.335 | 1,702.401 | 1,916.627 | 1,756.448 | 1,699.714 | 1,550.775 | 1,895.601 | 1,584.219 | 1,483.648 | 1,411.603 | 1,577.595 | 1,462.574 | 1,393.248 | 1,335.05 | 1,497.119 | 1,292.401 | 1,247.538 | 1,168.657 | 1,306.279 | 1,193.297 | 1,122.758 | 1,073.05 | 1,215.192 | 1,158.668 | 1,074.32 | 1,018.909 | 1,239.524 | 1,090.282 | 978.514 | 942.126 | 1,057.739 | 954.238 | 923.693 | 954.474 | 1,122.081 | 913 | 853.801 | 821.363 | 938.914 | 864.097 | 790.876 | 735.057 | 816.031 | 809.814 | 808.277 | 757.106 | 1,072.707 | 792.552 | 749.051 | 729.281 | 778.053 | 762.143 | 698.779 | 689.545 | 776.946 | 687.385 | 638.082 | 621.547 | 672.074 | 625.987 | 584.751 | 553.474 | 609.315 | 552.142 | 510.818 | 482.891 | 527.646 | 508.341 | 469.528 | 433.016 | 467.955 | 431.721 | 406.442 | 380.271 | 414.939 | 385.666 | 364.474 | 337.957 | 375.165 | 338.3 | 330.5 | 310.7 | 360.3 | 322.5 | 303.3 | 299.8 | 341.1 | 287.2 | 283.8 | 273.7 | 311.1 | 266.9 | 290.9 | 297 | 295.9 | 197 | 166.9 | 188.6 | 201.2 | 197.2 | 172 | 177.6 | 182.9 | 177.1 | 156.1 | 157.9 | 176.8 | 149.2 | 137.9 | 129.9 | 137.1 | 123.1 | 118.5 | 112.9 | 120.2 | 106.7 | 102.5 | 92.2 | 97.2 | 88.4 | 86.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other 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 | -59.984 | 0 | 8.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.707 | 48.249 | 42.223 | 40.602 | 44.593 | 39.8 | 38.8 | 37.2 | 36.2 | 34.7 | 33 | 32.6 | 32.4 | 31.9 | 30.7 | 29.9 | 32.6 | 29.1 | 33 | 32.1 | 28.9 | 19.5 | 16.5 | 21.1 | 20.3 | 19.7 | 18.2 | 18.4 | 17.8 | 16.9 | 16.5 | 16.2 | 16.2 | 16.1 | 15.1 | 15.1 | 15.8 | 14.3 | 13.6 | 13.1 | 13 | 12.2 | 11.9 | 11.4 | 10.2 | 10.6 | 10.3 | 0 | -1,805.4 | 0 | 0 | 0 | -1,519 | 0 | 0 | 0 | -1,289.2 | 0 | 0 | 0 |
Operating Expenses
| 2,666 | 2,400 | 3,085 | 2,578 | 2,559 | 2,238 | 2,473 | 2,185 | 2,174.861 | 2,094.582 | 2,495.905 | 2,296.649 | 2,223.692 | 2,064.992 | 2,193.101 | 1,986.128 | 1,527.768 | 1,313.92 | 2,135.329 | 1,885.923 | 1,731.335 | 1,702.401 | 1,916.627 | 1,756.448 | 1,699.714 | 1,550.775 | 1,895.601 | 1,584.219 | 1,483.648 | 1,411.603 | 1,577.595 | 1,462.574 | 1,393.248 | 1,335.05 | 1,497.119 | 1,292.401 | 1,247.538 | 1,168.657 | 1,306.279 | 1,193.297 | 1,122.758 | 1,073.05 | 1,215.192 | 1,158.668 | 1,074.32 | 1,018.909 | 1,239.524 | 1,090.282 | 978.514 | 942.126 | 1,057.739 | 954.238 | 923.693 | 954.474 | 1,062.097 | 913 | 842.251 | 821.363 | 938.914 | 864.097 | 790.876 | 735.057 | 816.031 | 809.814 | 808.277 | 757.106 | 1,072.707 | 792.552 | 749.051 | 729.281 | 778.053 | 762.143 | 698.779 | 689.545 | 776.946 | 687.385 | 638.082 | 621.547 | 672.074 | 625.987 | 584.751 | 553.474 | 609.315 | 552.142 | 510.818 | 482.891 | 527.646 | 508.341 | 469.528 | 433.016 | 467.955 | 431.721 | 406.442 | 380.271 | 459.646 | 433.915 | 406.697 | 378.559 | 419.758 | 378.1 | 369.3 | 347.9 | 396.5 | 357.2 | 336.3 | 332.4 | 373.5 | 319.1 | 314.5 | 303.6 | 343.7 | 296 | 323.9 | 329.1 | 324.8 | 216.5 | 183.4 | 209.7 | 221.5 | 216.9 | 190.2 | 196 | 200.7 | 194 | 172.6 | 174.1 | 193 | 165.3 | 153 | 145 | 152.9 | 137.4 | 132.1 | 126 | 133.2 | 118.9 | 114.4 | 103.6 | 107.4 | 99 | 96.9 | 0 | -1,805.4 | 0 | 0 | 0 | -1,519 | 0 | 0 | 0 | -1,289.2 | 0 | 0 | 0 |
Operating Income
| 1,422 | 1,340 | 1,842 | 1,548 | 1,289 | 1,171 | 1,316 | 1,358 | 1,096.597 | 1,088.679 | 1,263.948 | 1,401.135 | 1,325.241 | 766.034 | 867.534 | 1,068.876 | -34.683 | -1,319.497 | 1,329.328 | 1,125.378 | 1,024.204 | 937.299 | 1,177.073 | 1,085.828 | 995.586 | 959.706 | 1,215.719 | 1,027.981 | 901.377 | 842.349 | 1,103.275 | 985.241 | 925.844 | 835.163 | 1,076.764 | 954.195 | 897.002 | 776.739 | 1,038.637 | 969.14 | 858.598 | 740.126 | 943.295 | 888.743 | 781.365 | 737.167 | 969.764 | 754.558 | 691.972 | 690.232 | 767.65 | 672.303 | 568.546 | 438.563 | 603.456 | 606.635 | 486.075 | 546.503 | 644.23 | 578.67 | 422.35 | 345.821 | 403.282 | 423.707 | 320.2 | 291.284 | 269.511 | 403.441 | 286.55 | 261.585 | 381.1 | 382.173 | 234.986 | 264.155 | 292.334 | 289.463 | 208.408 | 248.754 | 289.946 | 334.258 | 200.329 | 280.917 | 387.825 | 307.261 | 208.308 | 192.184 | 255.958 | 246.473 | 216.825 | 243.841 | 259.151 | 250.052 | 186.476 | 204.008 | 212.328 | 267.997 | 191.402 | 216.119 | 207.482 | 258.9 | 185 | 209.9 | 193.9 | 223.6 | 142.4 | 145.7 | 165.5 | 186.2 | 91.3 | 83.9 | 131.4 | 150.2 | 72.4 | 66.5 | 70.3 | 67.7 | 24.4 | 24 | 27.4 | 63.8 | 38 | 38.3 | 54 | 85.3 | 48.5 | 42.3 | 51.9 | 75.2 | 39.1 | 33.1 | 31.6 | 54.6 | 30.5 | 31.7 | 30.7 | 57.2 | 30.8 | 30.6 | 41.5 | 51.6 | 24.7 | 466.4 | -1,325.2 | 480.2 | 480.2 | 480.2 | -1,108 | 410.9 | 410.9 | 410.9 | -940.5 | 348.7 | 348.6 | 348.6 |
Operating Income Ratio
| 0.106 | 0.107 | 0.112 | 0.117 | 0.101 | 0.099 | 0.091 | 0.112 | 0.093 | 0.095 | 0.091 | 0.112 | 0.11 | 0.076 | 0.079 | 0.106 | -0.005 | -0.299 | 0.109 | 0.108 | 0.105 | 0.101 | 0.106 | 0.111 | 0.107 | 0.11 | 0.111 | 0.117 | 0.108 | 0.108 | 0.117 | 0.119 | 0.117 | 0.111 | 0.12 | 0.123 | 0.122 | 0.113 | 0.125 | 0.132 | 0.124 | 0.114 | 0.121 | 0.127 | 0.121 | 0.119 | 0.126 | 0.118 | 0.116 | 0.119 | 0.114 | 0.116 | 0.104 | 0.084 | 0.095 | 0.11 | 0.096 | 0.109 | 0.108 | 0.11 | 0.089 | 0.079 | 0.075 | 0.089 | 0.069 | 0.067 | 0.049 | 0.085 | 0.066 | 0.064 | 0.076 | 0.085 | 0.059 | 0.068 | 0.062 | 0.072 | 0.057 | 0.068 | 0.067 | 0.088 | 0.059 | 0.084 | 0.094 | 0.091 | 0.068 | 0.069 | 0.073 | 0.081 | 0.078 | 0.091 | 0.081 | 0.091 | 0.075 | 0.09 | 0.077 | 0.109 | 0.085 | 0.103 | 0.083 | 0.115 | 0.088 | 0.108 | 0.085 | 0.11 | 0.076 | 0.082 | 0.074 | 0.099 | 0.054 | 0.054 | 0.068 | 0.087 | 0.044 | 0.041 | 0.04 | 0.067 | 0.029 | 0.026 | 0.025 | 0.063 | 0.044 | 0.045 | 0.052 | 0.089 | 0.058 | 0.054 | 0.052 | 0.09 | 0.052 | 0.049 | 0.04 | 0.077 | 0.047 | 0.053 | 0.043 | 0.089 | 0.054 | 0.06 | 0.067 | 0.092 | 0.049 | 1 | -2.76 | 1 | 1 | 1 | -2.696 | 1 | 1 | 1 | -2.697 | 1 | 1 | 1 |
Total Other Income Expenses Net
| 46 | 50 | 1 | 41 | 38 | 37 | 23 | 1 | -11.007 | -236.404 | -21.053 | -22.1 | -242.248 | -44.688 | -312.233 | -52.884 | -57.336 | -23.351 | -3.053 | -3.259 | -2.897 | -0.817 | 1.505 | -36.122 | -3.029 | -4.148 | -99.25 | -7.981 | -9.677 | -9.841 | -9.616 | -82.946 | -11.262 | -10.194 | -10.963 | -13.005 | -10.808 | -11.624 | -9.002 | -10.04 | -16.83 | -9.595 | -7.509 | -9.371 | -8.919 | -5.282 | -5.077 | -6.089 | -9.182 | -8.827 | -9.071 | -8.551 | -9.109 | -8.917 | -69.129 | -9.518 | 10.272 | -10.202 | -10.994 | -12.665 | -9.249 | -6.601 | -4.527 | -5.449 | -2.641 | -1.674 | 217.097 | -3.053 | -195.918 | 2.076 | 0.39 | -6.784 | -5.413 | -3.759 | -5.56 | -10.119 | -7.917 | -6.036 | -5.047 | -7.134 | -6.993 | -6.583 | -5.816 | -7.23 | -7.228 | -6.978 | -5.903 | -7.313 | -5.963 | -6.194 | -7.202 | -8.537 | -5.688 | -4.216 | -5.698 | -9.379 | -5.074 | -2.753 | -1.845 | -4.3 | -1.9 | 0.7 | 1.3 | -1.5 | -1.4 | 0.1 | 1.6 | -3.7 | -1.5 | -0.9 | -1.8 | -10.3 | -11.1 | -15 | -49.7 | -11.2 | -9.9 | -8.9 | -7 | -7.7 | -5.6 | -5.3 | -3.4 | -6.3 | -5.1 | -4.7 | -5.9 | -6.6 | -6.7 | -7.1 | -6.7 | -7.1 | -6.7 | -6.8 | -6.5 | -6.8 | -6.5 | -6 | -9.2 | 3.1 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 1,468 | 1,390 | 1,843 | 1,589 | 1,327 | 1,208 | 1,339 | 1,359 | 1,085.59 | 852.275 | 1,242.895 | 1,379.035 | 1,054.332 | 721.346 | 508.138 | 1,015.992 | -92.019 | -1,342.848 | 1,326.275 | 1,122.119 | 1,021.307 | 936.482 | 1,178.578 | 1,046.518 | 992.557 | 955.558 | 1,112.38 | 1,020 | 891.7 | 832.508 | 1,093.659 | 889.833 | 914.582 | 824.969 | 1,065.801 | 941.19 | 886.194 | 765.115 | 1,029.635 | 959.1 | 830.618 | 730.531 | 935.786 | 879.372 | 772.446 | 731.885 | 964.687 | 748.469 | 682.79 | 681.405 | 758.579 | 663.752 | 559.437 | 429.646 | 534.327 | 597 | 496.347 | 536.301 | 633.236 | 566.005 | 413.101 | 339.22 | 398.755 | 418.258 | 317.559 | 289.61 | 486.608 | 400.388 | 92.032 | 263.661 | 381.49 | 375.389 | 229.573 | 260.396 | 286.774 | 279.344 | 200.491 | 242.718 | 284.899 | 327.124 | 193.336 | 274.334 | 382.009 | 300.031 | 201.08 | 185.206 | 250.055 | 239.16 | 210.862 | 237.647 | 251.949 | 241.515 | 180.788 | 199.792 | 206.63 | 258.618 | 186.328 | 213.366 | 205.637 | 254.6 | 183.1 | 210.7 | 195.2 | 222.1 | 141 | 145.8 | 167.1 | 182.5 | 89.8 | 83 | 129.6 | 139.9 | 61.3 | 51.5 | 20.6 | 56.5 | 14.5 | 15.1 | 20.4 | 56.1 | 32.4 | 33 | 50.6 | 79 | 43.4 | 37.6 | 46 | 68.6 | 32.4 | 26 | 24.9 | 47.5 | 23.8 | 24.9 | 24.2 | 50.4 | 24.3 | 24.6 | 26.3 | 47.7 | 22.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.109 | 0.111 | 0.112 | 0.12 | 0.104 | 0.103 | 0.092 | 0.112 | 0.092 | 0.075 | 0.09 | 0.11 | 0.087 | 0.072 | 0.046 | 0.1 | -0.014 | -0.305 | 0.109 | 0.107 | 0.104 | 0.101 | 0.106 | 0.107 | 0.106 | 0.11 | 0.101 | 0.116 | 0.107 | 0.107 | 0.116 | 0.107 | 0.116 | 0.109 | 0.119 | 0.121 | 0.12 | 0.111 | 0.124 | 0.13 | 0.12 | 0.113 | 0.12 | 0.126 | 0.12 | 0.118 | 0.125 | 0.117 | 0.115 | 0.118 | 0.113 | 0.115 | 0.102 | 0.082 | 0.084 | 0.108 | 0.098 | 0.107 | 0.107 | 0.108 | 0.087 | 0.078 | 0.074 | 0.088 | 0.069 | 0.066 | 0.089 | 0.085 | 0.021 | 0.064 | 0.076 | 0.083 | 0.058 | 0.067 | 0.061 | 0.069 | 0.055 | 0.066 | 0.066 | 0.086 | 0.057 | 0.082 | 0.093 | 0.089 | 0.066 | 0.066 | 0.071 | 0.079 | 0.076 | 0.089 | 0.079 | 0.088 | 0.073 | 0.088 | 0.075 | 0.105 | 0.083 | 0.101 | 0.083 | 0.113 | 0.087 | 0.108 | 0.086 | 0.11 | 0.076 | 0.082 | 0.075 | 0.097 | 0.053 | 0.053 | 0.067 | 0.081 | 0.037 | 0.032 | 0.012 | 0.056 | 0.017 | 0.017 | 0.018 | 0.055 | 0.037 | 0.039 | 0.049 | 0.082 | 0.052 | 0.048 | 0.046 | 0.082 | 0.043 | 0.039 | 0.031 | 0.067 | 0.037 | 0.041 | 0.034 | 0.078 | 0.042 | 0.048 | 0.043 | 0.085 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 369 | 320 | 440 | 398 | 338 | 317 | 301 | 296 | 276.25 | 264.802 | 302.691 | 356.035 | 268.651 | 187.416 | 182.615 | 149.336 | 122.201 | -455.359 | 341.485 | 293.856 | 262.345 | 236.304 | 337.04 | 284.265 | 252.931 | 239.177 | 235.104 | 378.564 | 338.743 | 296.229 | 415.731 | 340.047 | 352.408 | 316.623 | 399.335 | 353.934 | 336.859 | 290.514 | 381.405 | 364.143 | 312.994 | 276.214 | 353.494 | 256.717 | 292.887 | 278.995 | 359.843 | 286.918 | 261.698 | 262.205 | 283.265 | 257.265 | 211.099 | 163.695 | 203.524 | 225 | 191.363 | 204.867 | 238.238 | 218.206 | 151.54 | 130.006 | 148.059 | 164.141 | 117.336 | 95.761 | 185.459 | 150.927 | 33 | 101.553 | 137.311 | 144.777 | 91.417 | 96.587 | 39.999 | 108.181 | 77.35 | 93.374 | 107.964 | 126.269 | 75.094 | 106.222 | 143.27 | 117.198 | 77.818 | 71.675 | 95.752 | 91.805 | 81.235 | 90.544 | 96.629 | 92.017 | 68.88 | 76.121 | 71.451 | 100.344 | 72.295 | 82.786 | 78.115 | 97.6 | 68.4 | 83 | 68.3 | 88.4 | 56.1 | 58 | 68.5 | 75.6 | 37.2 | 34.5 | 54.1 | 58.3 | 25.2 | 21.4 | 8.1 | 22.6 | 6.8 | 7 | 8.8 | 23.3 | 13.6 | 13.6 | 20 | 31.3 | 17.4 | 14.9 | 16.7 | 28.1 | 13.4 | 10.9 | 10.9 | 20.1 | 10 | 10.1 | 8.9 | 20.6 | 9.9 | 10 | 12.2 | 18.1 | 9.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 1,099 | 1,070 | 1,403 | 1,191 | 989 | 891 | 1,038.381 | 1,063 | 809.34 | 587.473 | 940.204 | 1,023 | 785.681 | 533.93 | 325.523 | 866.656 | -214.22 | -887.489 | 984.79 | 828.263 | 758.962 | 700.178 | 841.538 | 762.253 | 739.626 | 716.381 | 877.276 | 641.436 | 552.957 | 536.279 | 677.928 | 549.786 | 562.174 | 508.346 | 666.466 | 587.256 | 549.335 | 474.601 | 648.23 | 594.957 | 517.624 | 454.317 | 582.292 | 622.655 | 479.559 | 452.89 | 604.844 | 461.551 | 421.092 | 419.2 | 475.314 | 406.487 | 348.338 | 265.951 | 334.414 | 372 | 304.984 | 331.434 | 394.998 | 347.799 | 261.561 | 209.214 | 250.696 | 235.849 | 200.223 | 193.849 | 301.149 | 249.461 | 59.032 | 162.108 | 205.462 | 230.612 | 138.156 | 163.809 | 246.775 | 171.163 | 123.141 | 149.344 | 176.935 | 200.855 | 118.242 | 168.112 | 238.739 | 182.833 | 123.262 | 113.531 | 154.303 | 147.355 | 129.627 | 147.103 | 155.32 | 109.498 | 111.908 | 123.671 | 135.179 | 158.274 | 114.033 | 130.58 | 122.368 | 157 | 114.7 | 127.7 | 126.9 | 124.7 | 84.9 | 87.8 | 98.6 | 105.1 | 52.6 | 48.5 | 209.5 | 87.5 | 36.1 | 30.1 | 9.2 | 33.9 | -24.9 | 8.1 | 11.6 | 32.8 | 18.8 | 19.4 | 30.6 | 47.7 | 26 | 20 | 29.3 | 40.5 | 19 | 13.9 | -36 | 27.4 | 13.8 | 14.8 | 15.3 | 29.8 | 14.4 | 14.6 | 14.1 | 29.6 | 14.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.082 | 0.086 | 0.085 | 0.09 | 0.078 | 0.076 | 0.072 | 0.087 | 0.068 | 0.052 | 0.068 | 0.082 | 0.065 | 0.053 | 0.03 | 0.086 | -0.032 | -0.201 | 0.081 | 0.079 | 0.078 | 0.075 | 0.076 | 0.078 | 0.079 | 0.082 | 0.08 | 0.073 | 0.066 | 0.069 | 0.072 | 0.066 | 0.071 | 0.067 | 0.074 | 0.076 | 0.075 | 0.069 | 0.078 | 0.081 | 0.075 | 0.07 | 0.075 | 0.089 | 0.074 | 0.073 | 0.078 | 0.072 | 0.071 | 0.072 | 0.071 | 0.07 | 0.064 | 0.051 | 0.053 | 0.067 | 0.06 | 0.066 | 0.066 | 0.066 | 0.055 | 0.048 | 0.047 | 0.05 | 0.043 | 0.044 | 0.055 | 0.053 | 0.014 | 0.039 | 0.041 | 0.051 | 0.035 | 0.042 | 0.052 | 0.042 | 0.034 | 0.041 | 0.041 | 0.053 | 0.035 | 0.05 | 0.058 | 0.054 | 0.04 | 0.041 | 0.044 | 0.048 | 0.047 | 0.055 | 0.048 | 0.04 | 0.045 | 0.054 | 0.049 | 0.064 | 0.05 | 0.062 | 0.049 | 0.07 | 0.055 | 0.065 | 0.056 | 0.062 | 0.046 | 0.049 | 0.044 | 0.056 | 0.031 | 0.031 | 0.108 | 0.051 | 0.022 | 0.019 | 0.005 | 0.033 | -0.029 | 0.009 | 0.01 | 0.032 | 0.022 | 0.023 | 0.029 | 0.05 | 0.031 | 0.025 | 0.029 | 0.048 | 0.025 | 0.021 | -0.045 | 0.039 | 0.021 | 0.025 | 0.021 | 0.046 | 0.025 | 0.028 | 0.023 | 0.053 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.97 | 0.94 | 1.24 | 1.04 | 0.86 | 0.77 | 0.9 | 0.92 | 0.69 | 0.5 | 0.8 | 0.86 | 0.65 | 0.44 | 0.27 | 0.72 | -0.18 | -0.74 | 0.82 | 0.69 | 0.63 | 0.58 | 0.68 | 0.62 | 0.59 | 0.57 | 0.69 | 0.51 | 0.43 | 0.42 | 0.52 | 0.42 | 0.43 | 0.38 | 0.5 | 0.44 | 0.4 | 0.35 | 0.47 | 0.43 | 0.37 | 0.32 | 0.41 | 0.44 | 0.33 | 0.31 | 0.41 | 0.32 | 0.29 | 0.28 | 0.32 | 0.27 | 0.23 | 0.17 | 0.22 | 0.23 | 0.19 | 0.2 | 0.24 | 0.21 | 0.16 | 0.13 | 0.15 | 0.14 | 0.12 | 0.12 | 0.18 | 0.14 | 0.033 | 0.09 | 0.11 | 0.13 | 0.078 | 0.09 | 0.16 | 0.085 | 0.06 | 0.07 | 0.086 | 0.1 | 0.06 | 0.085 | 0.12 | 0.09 | 0.06 | 0.055 | 0.075 | 0.07 | 0.06 | 0.068 | 0.071 | 0.05 | 0.051 | 0.055 | 0.06 | 0.07 | 0.049 | 0.055 | 0.058 | 0.06 | 0.046 | 0.05 | 0.05 | 0.049 | 0.033 | 0.034 | 0.038 | 0.038 | 0.019 | 0.018 | 0.08 | 0.031 | 0.014 | 0.011 | 0.004 | 0.014 | -0.012 | 0.004 | 0.007 | 0.014 | 0.008 | 0.008 | 0.013 | 0.02 | 0.011 | 0.008 | 0.012 | 0.018 | 0.009 | 0.006 | -0.016 | 0.013 | 0.006 | 0.008 | 0.008 | 0.014 | 0.008 | 0.008 | 0.007 | 0.014 | 0.008 | 0.014 | -0.048 | -0.023 | -0.024 | -0.024 | 0.02 | 0.011 | 0.011 | 0.011 | 0.033 | 0.018 | 0.016 | 0.016 |
EPS Diluted
| 0.96 | 0.93 | 1.22 | 1.03 | 0.85 | 0.76 | 0.89 | 0.91 | 0.69 | 0.49 | 0.78 | 0.84 | 0.64 | 0.44 | 0.27 | 0.71 | -0.18 | -0.74 | 0.81 | 0.68 | 0.62 | 0.57 | 0.68 | 0.61 | 0.59 | 0.56 | 0.69 | 0.5 | 0.43 | 0.41 | 0.52 | 0.42 | 0.42 | 0.38 | 0.5 | 0.43 | 0.4 | 0.35 | 0.47 | 0.43 | 0.37 | 0.32 | 0.41 | 0.43 | 0.33 | 0.31 | 0.41 | 0.31 | 0.28 | 0.28 | 0.31 | 0.27 | 0.23 | 0.17 | 0.21 | 0.23 | 0.19 | 0.2 | 0.24 | 0.2 | 0.15 | 0.12 | 0.15 | 0.14 | 0.11 | 0.11 | 0.17 | 0.14 | 0.033 | 0.085 | 0.11 | 0.12 | 0.073 | 0.085 | 0.15 | 0.08 | 0.058 | 0.07 | 0.082 | 0.1 | 0.058 | 0.08 | 0.12 | 0.09 | 0.06 | 0.055 | 0.075 | 0.07 | 0.06 | 0.068 | 0.071 | 0.05 | 0.05 | 0.055 | 0.06 | 0.07 | 0.049 | 0.055 | 0.058 | 0.06 | 0.045 | 0.05 | 0.048 | 0.048 | 0.031 | 0.033 | 0.037 | 0.038 | 0.019 | 0.018 | 0.08 | 0.031 | 0.014 | 0.011 | 0.004 | 0.014 | -0.012 | 0.004 | 0.007 | 0.014 | 0.008 | 0.008 | 0.013 | 0.02 | 0.011 | 0.008 | 0.012 | 0.018 | 0.009 | 0.006 | -0.016 | 0.013 | 0.006 | 0.008 | 0.008 | 0.014 | 0.008 | 0.008 | 0.007 | 0.014 | 0.008 | 0.014 | -0.048 | -0.023 | -0.024 | -0.024 | 0.02 | 0.011 | 0.011 | 0.011 | 0.033 | 0.018 | 0.016 | 0.016 |
EBITDA
| 1,687 | 1,604 | 2,094 | 1,793 | 1,524 | 1,403 | 1,546.9 | 1,597 | 1,314.697 | 1,308.279 | 1,484.348 | 1,616.709 | 1,540.441 | 981.434 | 1,079.834 | 1,287.876 | -34.683 | -1,091.788 | 1,549.228 | 1,344.978 | 1,239.804 | 1,149.499 | 1,393.773 | 1,290.728 | 1,199.586 | 1,152.006 | 1,409.319 | 1,212.281 | 1,076.977 | 1,014.849 | 1,269.675 | 1,152.841 | 1,093.644 | 992.163 | 1,239.764 | 1,109.395 | 1,047.002 | 925.239 | 1,189.437 | 1,115.64 | 1,006.098 | 884.326 | 1,080.195 | 1,034.643 | 916.865 | 867.667 | 1,106.264 | 880.458 | 817.872 | 810.832 | 896.45 | 792.803 | 688.746 | 554.763 | 663.681 | 720.9 | 620.219 | 660.103 | 770.277 | 688.17 | 422.35 | 449.968 | 555.193 | 500.238 | 432.857 | 403.121 | 381.645 | 506.929 | 588.691 | 366.506 | 486.755 | 487.919 | 340.941 | 369.713 | 459.346 | 368.029 | 288.321 | 328.738 | 366.424 | 405.755 | 270.275 | 351.434 | 458.144 | 373.386 | 264.9 | 247.741 | 310.095 | 298.706 | 268.875 | 293.297 | 310.846 | 302.561 | 237.637 | 252.724 | 257.035 | 316.246 | 233.625 | 256.721 | 252.075 | 298.7 | 223.8 | 246.4 | 230.1 | 258.3 | 175.4 | 178.3 | 197.9 | 218.1 | 122 | 113.8 | 164 | 179.3 | 105.4 | 98.6 | 99.2 | 87.2 | 40.9 | 45.1 | 47.7 | 83.5 | 56.2 | 56.7 | 71.8 | 102.3 | 65 | 58.5 | 68.1 | 91.3 | 54.6 | 48.2 | 47.4 | 68.9 | 44.1 | 44.8 | 43.7 | 69.5 | 42.7 | 42 | 60.9 | 59.7 | 30 | 466.4 | -1,325.2 | 480.2 | 480.2 | 480.2 | -1,108 | 410.9 | 410.9 | 410.9 | -940.5 | 348.7 | 348.6 | 348.6 |
EBITDA Ratio
| 0.125 | 0.129 | 0.128 | 0.135 | 0.119 | 0.119 | 0.107 | 0.131 | 0.111 | 0.115 | 0.107 | 0.129 | 0.128 | 0.097 | 0.099 | 0.127 | -0.005 | -0.248 | 0.127 | 0.129 | 0.127 | 0.124 | 0.125 | 0.131 | 0.129 | 0.133 | 0.129 | 0.138 | 0.129 | 0.13 | 0.134 | 0.139 | 0.139 | 0.132 | 0.138 | 0.143 | 0.142 | 0.135 | 0.143 | 0.151 | 0.145 | 0.136 | 0.138 | 0.148 | 0.142 | 0.14 | 0.143 | 0.137 | 0.138 | 0.14 | 0.134 | 0.137 | 0.126 | 0.106 | 0.105 | 0.13 | 0.122 | 0.132 | 0.13 | 0.131 | 0.089 | 0.103 | 0.103 | 0.105 | 0.094 | 0.092 | 0.07 | 0.107 | 0.136 | 0.089 | 0.097 | 0.108 | 0.085 | 0.095 | 0.097 | 0.091 | 0.079 | 0.09 | 0.085 | 0.106 | 0.079 | 0.105 | 0.112 | 0.11 | 0.087 | 0.089 | 0.088 | 0.098 | 0.097 | 0.11 | 0.097 | 0.11 | 0.096 | 0.111 | 0.093 | 0.128 | 0.103 | 0.122 | 0.101 | 0.132 | 0.107 | 0.126 | 0.101 | 0.127 | 0.094 | 0.1 | 0.088 | 0.116 | 0.072 | 0.073 | 0.084 | 0.104 | 0.064 | 0.061 | 0.057 | 0.086 | 0.048 | 0.049 | 0.043 | 0.083 | 0.065 | 0.067 | 0.069 | 0.107 | 0.077 | 0.074 | 0.068 | 0.109 | 0.072 | 0.072 | 0.059 | 0.098 | 0.068 | 0.074 | 0.061 | 0.108 | 0.075 | 0.082 | 0.098 | 0.106 | 0.06 | 1 | -2.76 | 1 | 1 | 1 | -2.696 | 1 | 1 | 1 | -2.697 | 1 | 1 | 1 |