AB Volvo (publ)
SSE:VOLV-B.ST
272.1 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
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
| 140,249 | 131,177 | 148,118 | 132,405 | 140,821 | 131,303 | 134,303 | 114,917 | 118,943 | 105,317 | 102,378 | 85,258 | 90,561 | 94,018 | 96,918 | 76,852 | 73,227 | 91,449 | 105,355 | 98,723 | 120,694 | 107,208 | 105,786 | 92,282 | 103,623 | 89,143 | 91,749 | 77,225 | 88,409 | 77,365 | 82,559 | 68,758 | 78,890 | 71,707 | 79,636 | 73,309 | 84,783 | 74,788 | 77,479 | 67,222 | 72,601 | 65,646 | 76,642 | 64,880 | 72,756 | 58,344 | 71,794 | 69,111 | 83,904 | 78,838 | 86,507 | 73,321 | 78,962 | 71,577 | 73,398 | 63,969 | 68,765 | 58,617 | 59,798 | 48,483 | 53,959 | 56,121 | 76,954 | 69,604 | 80,426 | 76,683 | 84,556 | 68,367 | 71,446 | 60,997.334 | 74,710.026 | 57,524.934 | 65,566.831 | 60,210.926 | 74,706.526 | 52,464.823 | 61,097.865 | 54,467.066 | 67,396.117 | 45,879.852 | 52,906.616 | 45,434.532 | 56,979.435 | 40,547.51 | 44,512.265 | 40,819.795 | 55,323.509 | 41,540.352 | 49,198.949 | 40,467.617 | 57,490.648 | 41,048.358 | 46,617.014 | 43,533.08 | 36,435.051 | 30,283.308 | 33,392.163 | 30,566.91 | 34,943.922 | 28,876.337 | 33,894.56 | 27,007.588 | 62,266.04 | 48,780.931 | 52,969.904 | 48,848.861 | 53,597.231 | 41,922.769 | 44,472.476 | 43,521.862 | 43,308.234 | 37,551.36 | 37,617.12 | 37,905.667 | 41,218.89 | 43,850.561 | 42,649.788 | 52,426.469 | 28,461.998 | 29,251.519 | 30,031.612 | 30,536.677 | 37,872.962 | 24,651.974 | 25,834.283 | 22,938.593 | 24,082.741 | 17,438.066 | 21,337.044 | 19,993.915 | 22,242.761 | 17,604.245 | 22,256.245 | 17,567.439 | 20,431.926 | 17,822.016 | 22,985.224 | 13,265.1 | 26,144.619 | 19,198.384 | 24,296.532 | 23,044.103 | 20,916.652 | 25,324.496 | 24,703.522 | 23,319.696 | 15,311.547 | 25,848.856 | 25,659.771 | 25,387.166 |
Cost of Revenue
| 100,257 | 94,395 | 109,406 | 96,026 | 101,900 | 95,837 | 103,226 | 87,594 | 90,221 | 80,700 | 78,942 | 64,357 | 68,843 | 70,322 | 73,071 | 58,015 | 58,474 | 69,759 | 80,778 | 74,461 | 91,116 | 80,540 | 87,708 | 69,812 | 78,150 | 67,809 | 70,751 | 58,978 | 67,017 | 57,835 | 63,216 | 52,573 | 60,412 | 55,400 | 61,757 | 56,042 | 65,403 | 57,450 | 60,883 | 51,991 | 56,451 | 50,687 | 59,789 | 50,012 | 56,876 | 45,827 | 57,048 | 54,136 | 63,566 | 60,335 | 66,151 | 56,097 | 59,499 | 53,357 | 56,473 | 48,000 | 52,358 | 44,966 | 49,781 | 40,914 | 48,178 | 47,294 | 63,150 | 54,644 | 61,541 | 58,243 | 65,306 | 52,686 | 55,017 | 46,564.555 | 56,820.386 | 44,734.277 | 50,541.399 | 46,329.265 | 57,558.907 | 40,550.501 | 47,969.204 | 41,958.661 | 51,911.282 | 35,587.275 | 41,396.685 | 35,996.623 | 44,813.636 | 32,554.301 | 35,929.469 | 33,219.916 | 43,976.443 | 34,103.887 | 40,481.771 | 33,271.297 | 46,591.566 | 33,961.486 | 36,407.102 | 34,953.038 | 27,251.801 | 23,515.008 | 25,227.28 | 23,081.136 | 27,046.512 | 21,763.314 | 25,423.04 | 19,816.403 | 36,461.467 | 38,129.605 | 41,234.947 | 38,359.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,972.832 | 40,107.795 | 38,455.586 | 47,278.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 39,992 | 36,782 | 38,712 | 36,379 | 38,921 | 35,466 | 31,077 | 27,323 | 28,722 | 24,617 | 23,436 | 20,901 | 21,718 | 23,696 | 23,847 | 18,837 | 14,753 | 21,690 | 24,577 | 24,262 | 29,578 | 26,668 | 18,078 | 22,470 | 25,473 | 21,334 | 20,998 | 18,247 | 21,392 | 19,530 | 19,343 | 16,185 | 18,478 | 16,307 | 17,879 | 17,267 | 19,380 | 17,338 | 16,596 | 15,231 | 16,150 | 14,959 | 16,853 | 14,868 | 15,880 | 12,517 | 14,746 | 14,975 | 20,338 | 18,503 | 20,356 | 17,224 | 19,463 | 18,220 | 16,925 | 15,969 | 16,407 | 13,651 | 10,017 | 7,569 | 5,781 | 8,827 | 13,804 | 14,960 | 18,885 | 18,440 | 19,250 | 15,681 | 16,429 | 14,432.779 | 17,889.641 | 12,790.657 | 15,025.432 | 13,881.661 | 17,147.619 | 11,914.322 | 13,128.66 | 12,508.404 | 15,484.834 | 10,292.577 | 11,509.931 | 9,437.909 | 12,165.8 | 7,993.209 | 8,582.796 | 7,599.879 | 11,347.066 | 7,436.465 | 8,717.178 | 7,196.32 | 10,899.082 | 7,086.872 | 10,209.911 | 8,580.042 | 9,183.25 | 6,768.3 | 8,164.883 | 7,485.774 | 7,897.41 | 7,113.024 | 8,471.52 | 7,191.185 | 25,804.572 | 10,651.326 | 11,734.957 | 10,488.891 | 53,597.231 | 41,922.769 | 44,472.476 | 43,521.862 | 43,308.234 | 37,551.36 | 37,617.12 | 37,905.667 | 26,246.059 | 3,742.766 | 4,194.202 | 5,148.015 | 28,461.998 | 29,251.519 | 30,031.612 | 30,536.677 | 37,872.962 | 24,651.974 | 25,834.283 | 22,938.593 | 24,082.741 | 17,438.066 | 21,337.044 | 19,993.915 | 22,242.761 | 17,604.245 | 22,256.245 | 17,567.439 | 20,431.926 | 17,822.016 | 22,985.224 | 13,265.1 | 26,144.619 | 19,198.384 | 24,296.532 | 23,044.103 | 20,916.652 | 25,324.496 | 24,703.522 | 23,319.696 | 15,311.547 | 25,848.856 | 25,659.771 | 25,387.166 |
Gross Profit Ratio
| 0.285 | 0.28 | 0.261 | 0.275 | 0.276 | 0.27 | 0.231 | 0.238 | 0.241 | 0.234 | 0.229 | 0.245 | 0.24 | 0.252 | 0.246 | 0.245 | 0.201 | 0.237 | 0.233 | 0.246 | 0.245 | 0.249 | 0.171 | 0.243 | 0.246 | 0.239 | 0.229 | 0.236 | 0.242 | 0.252 | 0.234 | 0.235 | 0.234 | 0.227 | 0.225 | 0.236 | 0.229 | 0.232 | 0.214 | 0.227 | 0.222 | 0.228 | 0.22 | 0.229 | 0.218 | 0.215 | 0.205 | 0.217 | 0.242 | 0.235 | 0.235 | 0.235 | 0.246 | 0.255 | 0.231 | 0.25 | 0.239 | 0.233 | 0.168 | 0.156 | 0.107 | 0.157 | 0.179 | 0.215 | 0.235 | 0.24 | 0.228 | 0.229 | 0.23 | 0.237 | 0.239 | 0.222 | 0.229 | 0.231 | 0.23 | 0.227 | 0.215 | 0.23 | 0.23 | 0.224 | 0.218 | 0.208 | 0.214 | 0.197 | 0.193 | 0.186 | 0.205 | 0.179 | 0.177 | 0.178 | 0.19 | 0.173 | 0.219 | 0.197 | 0.252 | 0.223 | 0.245 | 0.245 | 0.226 | 0.246 | 0.25 | 0.266 | 0.414 | 0.218 | 0.222 | 0.215 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.637 | 0.085 | 0.098 | 0.098 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 8,216 | 7,332 | 7,029 | 6,305 | 6,819 | 6,492 | 6,894 | 5,595 | 5,454 | 4,583 | 4,803 | 4,074 | 4,780 | 4,370 | 4,315 | 3,711 | 3,811 | 4,962 | 5,348 | 4,251 | 4,814 | 4,125 | 4,112 | 3,327 | 4,192 | 4,268 | 4,533 | 3,445 | 4,126 | 3,994 | 4,218 | 3,289 | 3,675 | 3,449 | 3,844 | 3,497 | 3,941 | 4,086 | 4,436 | 3,803 | 4,280 | 4,137 | 4,191 | 3,711 | 3,596 | 3,626 | 3,847 | 3,316 | 3,923 | 3,708 | 3,390 | 3,207 | 3,370 | 3,309 | 3,640 | 3,125 | 3,201 | 3,004 | 3,366 | 2,961 | 3,403 | 3,463 | 4,251 | 3,428 | 3,335 | 3,334 | 3,443 | 2,603 | 2,679 | 2,331.019 | 2,351.276 | 1,988.679 | 2,040.402 | 1,953.081 | 1,980.507 | 1,788.31 | 1,858.787 | 1,937.424 | 1,896.906 | 1,739.693 | 1,863.226 | 1,777.611 | 1,704.432 | 1,682.373 | 1,662.217 | 1,764.861 | 1,665.048 | 1,335.226 | 1,373.505 | 1,505.724 | 1,361.807 | 1,280.76 | 1,344.825 | 1,390.237 | 1,311.168 | 1,131.273 | 1,279.901 | 1,186.98 | 1,134.155 | 1,105.651 | 1,195.68 | 1,082.208 | 2,774.35 | 2,476.705 | 2,476.909 | 2,372.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,988 | 1,964 | 2,149 | 1,686 | 1,858 | 1,663 | 1,744 | 1,383 | 1,432 | 1,321 | 1,450 | 991 | 1,274 | 1,156 | 1,253 | 1,066 | 985 | 1,318 | 1,618 | 1,333 | 1,476 | 1,474 | 1,470 | 1,275 | 1,622 | 1,431 | 1,641 | 1,273 | 1,443 | 1,286 | 1,278 | 1,135 | 1,366 | 1,342 | 1,529 | 1,223 | 1,594 | 1,424 | 1,520 | 1,139 | 1,369 | 1,380 | 1,605 | 1,461 | 1,491 | 1,305 | 1,574 | 1,336 | 1,518 | 1,241 | 1,952 | 1,710 | 1,747 | 1,723 | 1,300 | 1,301 | 1,436 | 1,629 | 1,377 | 1,191 | 1,561 | 1,734 | 1,532 | 1,721 | 1,848 | 1,839 | 1,932 | 1,656 | 1,714 | 7,146.598 | 5,261.457 | 8,094.145 | 7,123.381 | 6,575.114 | 8,623.695 | 6,030.706 | 6,458.895 | 6,278.95 | 7,705.385 | 5,532.078 | 5,935.278 | 5,558.801 | 7,076.883 | 5,248.693 | 5,058.575 | 4,889.255 | 6,899.761 | 5,090.548 | 5,228.476 | 5,088.307 | 7,116.372 | 4,962.945 | 6,121.643 | 5,011.077 | 4,262.607 | 3,790.248 | 3,619.029 | 3,526.285 | 3,626.601 | 3,552.007 | 3,782.08 | 3,585.739 | 7,903.894 | 6,548.669 | 6,531.85 | 6,140.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,841 | 8,617 | 9,249 | 8,202 | 8,329 | 7,894 | 8,239 | 7,046 | 6,977 | 6,783 | 6,148 | 5,597 | 5,965 | 6,249 | 6,808 | 6,131 | 6,109 | 7,462 | 8,756 | 7,973 | 8,456 | 7,853 | 8,234 | 7,320 | 7,992 | 7,344 | 7,602 | 6,791 | 7,247 | 6,942 | 7,304 | 6,375 | 6,664 | 6,524 | 7,134 | 6,460 | 7,175 | 6,925 | 7,255 | 6,539 | 7,008 | 6,646 | 7,558 | 6,786 | 7,373 | 6,789 | 7,458 | 6,608 | 7,283 | 6,899 | 7,281 | 6,306 | 6,327 | 6,087 | 6,232 | 5,899 | 6,163 | 5,855 | 6,086 | 5,932 | 6,477 | 6,839 | 7,475 | 6,454 | 6,630 | 6,570 | 8,048 | 6,559 | 6,144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,829 | 10,581 | 11,398 | 9,888 | 10,187 | 9,557 | 9,983 | 8,429 | 8,409 | 8,104 | 7,598 | 6,588 | 7,239 | 7,405 | 8,061 | 7,197 | 7,094 | 8,780 | 10,374 | 9,306 | 9,932 | 9,327 | 9,704 | 8,595 | 9,614 | 8,775 | 9,243 | 8,064 | 8,690 | 8,228 | 8,582 | 7,510 | 8,030 | 7,866 | 8,663 | 7,683 | 8,769 | 8,349 | 8,775 | 7,678 | 8,377 | 8,026 | 9,163 | 8,247 | 8,864 | 8,094 | 9,032 | 7,944 | 8,801 | 8,140 | 9,233 | 8,016 | 8,074 | 7,810 | 7,532 | 7,200 | 7,599 | 7,484 | 7,463 | 7,123 | 8,038 | 8,573 | 9,007 | 8,175 | 8,478 | 8,409 | 9,980 | 8,215 | 7,858 | 7,146.598 | 5,261.457 | 8,094.145 | 7,123.381 | 6,575.114 | 8,623.695 | 6,030.706 | 6,458.895 | 6,278.95 | 7,705.385 | 5,532.078 | 5,935.278 | 5,558.801 | 7,076.883 | 5,248.693 | 5,058.575 | 4,889.255 | 6,899.761 | 5,090.548 | 5,228.476 | 5,088.307 | 7,116.372 | 4,962.945 | 6,121.643 | 5,011.077 | 4,262.607 | 3,790.248 | 3,619.029 | 3,526.285 | 3,626.601 | 3,552.007 | 3,782.08 | 3,585.739 | 7,903.894 | 6,548.669 | 6,531.85 | 6,140.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | -441 | 896 | 809 | 3,377 | 1,186 | 482 | -1,393 | 503 | -3,518 | 739 | 4,296 | 549 | 970 | 86 | 425 | -503 | 111 | 535 | 525 | 392 | 104 | 5 | 395 | 616 | -2,797 | 810 | 3,189 | -502 | -766 | 1,348 | 1,528 | 536 | -274 | 1,511 | -64 | 555 | 390 | 536 | 153 | 337 | -417 | 803 | 248 | -84 | -43 | 259 | 187 | -106 | -370 | -39 | 482 | -19 | 225 | 46 | -36 | -627 | -1,120 | -70 | 397 | -284 | 233 | -89 | 138 | -362.913 | -5,221.713 | 396.268 | 605.632 | -77.812 | 2,280.898 | 92.899 | -531.082 | -247.481 | 1,146.09 | 225.651 | -127.721 | -813.483 | 5,658.859 | -558.207 | -375.597 | 42.222 | 1,952.322 | 194.72 | 558.559 | 965.74 | -1,580.233 | -1,099.319 | -1,441.652 | 1,888.232 | 1,768.966 | 1,131.273 | 1,571.188 | 1,498.888 | 1,269.548 | 1,326.782 | 1,399.2 | 1,197.162 | 9,633.106 | 0 | 0 | 0 | -179,283.188 | 0 | 0 | 0 | -152,255.068 | 0 | 0 | 0 | 25,359.981 | 1,230.271 | 1,408.99 | 1,719.444 | -109,552.757 | 0 | 0 | 0 | -109,628.588 | 0 | 0 | 0 | -85,164.513 | 0 | 0 | 0 | -78,936.134 | 0 | 0 | 0 | -82,227.906 | 0 | 0 | 0 | -85,514.931 | 0 | 0 | 0 | -89,844.33 | 0 | 0 | 0 | -86,372.531 | 0 | 0 | 0 |
Operating Expenses
| 19,045 | 18,480 | 10,037 | 17,373 | 23,879 | 18,029 | 16,436 | 14,920 | 14,672 | 16,064 | 13,587 | 11,144 | 10,626 | 12,278 | 8,858 | 11,647 | 15,201 | 14,291 | 16,692 | 13,643 | 15,171 | 12,949 | 13,927 | 12,457 | 14,331 | 13,435 | 13,881 | 11,514 | 13,211 | 12,838 | 10,003 | 11,609 | 14,894 | 10,813 | 11,741 | 12,528 | 14,238 | 12,971 | 12,937 | 12,992 | 12,593 | 12,718 | 13,744 | 12,494 | 12,613 | 12,057 | 12,462 | 12,063 | 12,972 | 12,271 | 13,401 | 11,450 | 11,819 | 11,697 | 11,407 | 11,055 | 11,644 | 10,834 | 12,334 | 10,855 | 12,665 | 13,356 | 14,897 | 11,783 | 11,699 | 11,953 | 13,656 | 10,729 | 10,675 | 9,114.705 | 12,807.715 | 9,525.113 | 8,478.842 | 8,450.383 | 12,885.099 | 7,911.915 | 7,786.6 | 7,968.893 | 10,748.381 | 7,497.422 | 7,670.783 | 6,522.929 | 14,440.175 | 6,372.859 | 6,345.195 | 6,696.338 | 10,517.131 | 6,620.494 | 7,160.539 | 7,559.77 | 10,125.965 | 7,300.332 | 6,024.816 | 8,289.545 | 7,342.741 | 6,052.794 | 6,470.118 | 6,212.153 | 6,030.304 | 5,984.44 | 6,376.96 | 5,865.11 | 20,311.349 | 9,025.373 | 9,008.759 | 8,513.315 | -179,283.188 | 0 | 0 | 0 | -152,255.068 | 0 | 0 | 0 | 25,359.981 | 1,230.271 | 1,408.99 | 1,719.444 | -109,552.757 | 0 | 0 | 0 | -109,628.588 | 0 | 0 | 0 | -85,164.513 | 0 | 0 | 0 | -78,936.134 | 0 | 0 | 0 | -82,227.906 | 0 | 0 | 0 | -85,514.931 | 0 | 0 | 0 | -89,844.33 | 0 | 0 | 0 | -86,372.531 | 0 | 0 | 0 |
Operating Income
| 20,947 | 18,159 | 16,894 | 18,320 | 14,462 | 17,266 | 11,541 | 11,869 | 13,745 | 8,556 | 10,220 | 9,403 | 11,384 | 12,067 | 12,214 | 7,508 | 388 | 7,374 | 9,378 | 10,885 | 15,105 | 14,162 | 3,597 | 10,247 | 12,337 | 8,297 | 7,333 | 7,424 | 8,540 | 7,029 | 7,031 | 4,656 | 3,796 | 5,344 | 4,510 | 4,653 | 7,317 | 6,837 | -2,258 | 2,250 | 3,563 | 2,269 | 996 | 2,398 | 3,262 | 482 | 1,121 | 2,927 | 7,335 | 6,239 | 6,955 | 5,774 | 7,644 | 6,523 | 5,518 | 4,914 | 4,763 | 2,817 | -2,317 | -3,286 | -6,884 | -4,529 | -1,093 | 3,177 | 7,186 | 6,487 | 5,594 | 4,952 | 5,754 | 5,318.074 | 5,081.925 | 3,265.544 | 6,546.589 | 5,431.278 | 4,262.52 | 4,002.407 | 5,342.061 | 4,539.511 | 4,736.453 | 2,795.155 | 3,839.148 | 2,914.981 | -2,274.375 | 1,620.35 | 2,237.6 | 903.541 | 829.934 | 815.971 | 1,556.639 | -363.451 | 773.117 | -213.46 | 4,185.095 | 290.497 | 1,840.509 | 715.506 | 1,694.765 | 1,273.621 | 1,867.106 | 1,128.583 | 2,094.56 | 1,326.075 | 5,493.223 | 1,625.952 | 2,726.198 | 1,975.576 | -125,685.957 | 41,922.769 | 44,472.476 | 43,521.862 | -108,946.834 | 37,551.36 | 37,617.12 | 37,905.667 | 886.077 | 2,512.495 | 2,785.212 | 3,428.571 | -81,090.76 | 29,251.519 | 30,031.612 | 30,536.677 | -71,755.627 | 24,651.974 | 25,834.283 | 22,938.593 | -61,081.772 | 17,438.066 | 21,337.044 | 19,993.915 | -56,693.373 | 17,604.245 | 22,256.245 | 17,567.439 | -61,795.98 | 17,822.016 | 22,985.224 | 13,265.1 | -59,370.312 | 19,198.384 | 24,296.532 | 23,044.103 | -68,927.678 | 25,324.496 | 24,703.522 | 23,319.696 | -71,060.984 | 25,848.856 | 25,659.771 | 25,387.166 |
Operating Income Ratio
| 0.149 | 0.138 | 0.114 | 0.138 | 0.103 | 0.131 | 0.086 | 0.103 | 0.116 | 0.081 | 0.1 | 0.11 | 0.126 | 0.128 | 0.126 | 0.098 | 0.005 | 0.081 | 0.089 | 0.11 | 0.125 | 0.132 | 0.034 | 0.111 | 0.119 | 0.093 | 0.08 | 0.096 | 0.097 | 0.091 | 0.085 | 0.068 | 0.048 | 0.075 | 0.057 | 0.063 | 0.086 | 0.091 | -0.029 | 0.033 | 0.049 | 0.035 | 0.013 | 0.037 | 0.045 | 0.008 | 0.016 | 0.042 | 0.087 | 0.079 | 0.08 | 0.079 | 0.097 | 0.091 | 0.075 | 0.077 | 0.069 | 0.048 | -0.039 | -0.068 | -0.128 | -0.081 | -0.014 | 0.046 | 0.089 | 0.085 | 0.066 | 0.072 | 0.081 | 0.087 | 0.068 | 0.057 | 0.1 | 0.09 | 0.057 | 0.076 | 0.087 | 0.083 | 0.07 | 0.061 | 0.073 | 0.064 | -0.04 | 0.04 | 0.05 | 0.022 | 0.015 | 0.02 | 0.032 | -0.009 | 0.013 | -0.005 | 0.09 | 0.007 | 0.051 | 0.024 | 0.051 | 0.042 | 0.053 | 0.039 | 0.062 | 0.049 | 0.088 | 0.033 | 0.051 | 0.04 | -2.345 | 1 | 1 | 1 | -2.516 | 1 | 1 | 1 | 0.021 | 0.057 | 0.065 | 0.065 | -2.849 | 1 | 1 | 1 | -1.895 | 1 | 1 | 1 | -2.536 | 1 | 1 | 1 | -2.549 | 1 | 1 | 1 | -3.024 | 1 | 1 | 1 | -2.271 | 1 | 1 | 1 | -3.295 | 1 | 1 | 1 | -4.641 | 1 | 1 | 1 |
Total Other Income Expenses Net
| 192 | -285 | -2,247 | -885 | -6,927 | -3,591 | -1,121 | -111 | 128 | 471 | -242 | -324 | 173 | 872 | -3,112 | 450 | 358 | -909 | 971 | -490 | 159 | -439 | -1,113 | -315 | 543 | -172 | -362 | 301 | -158 | -252 | -2,982 | -456 | -131 | -195 | -2,237 | -551 | 1,220 | 1,600 | -5,946 | 46 | -193 | -514 | -2,871 | -670 | -387 | -561 | -1,624 | -583 | -602 | -638 | -565 | -331 | -395 | -676 | -1,024 | -663 | -222 | -589 | -563 | -843 | -837 | -1,314 | -1,417 | -279 | 295 | -346 | 15 | -381 | 216 | 83.749 | 65.83 | -117.413 | -79.309 | 46.687 | -111.818 | 7.742 | -93.72 | 63.638 | -95.23 | -1,383.02 | -112.695 | -45.194 | -179.167 | -341.126 | -199.786 | -151.998 | -82.135 | -241.082 | -265.544 | -269.992 | -1,305.386 | -1,643.642 | -2,377.651 | -1,514.735 | -438.438 | -183.711 | 706.152 | 623.814 | 27,157.35 | 511.876 | 398.56 | -32.023 | -1,715.884 | 56.664 | 1,095.433 | 316.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,330.423 | 2,874.788 | -131.069 | 988.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 21,139 | 18,442 | 16,883 | 18,636 | 14,409 | 16,797 | 10,420 | 11,758 | 13,873 | 9,027 | 10,202 | 9,433 | 11,265 | 12,290 | 11,877 | 7,640 | -90 | 6,490 | 8,857 | 10,129 | 14,566 | 13,280 | 3,038 | 9,698 | 11,685 | 7,727 | 6,756 | 7,034 | 8,023 | 6,440 | 6,358 | 4,120 | 3,453 | 5,299 | 3,901 | 4,188 | 6,362 | 5,967 | -2,287 | 2,285 | 3,364 | 1,727 | 238 | 1,704 | 2,880 | -101 | 660 | 2,329 | 6,764 | 5,602 | 6,390 | 5,443 | 7,249 | 5,847 | 4,494 | 4,251 | 4,541 | 2,228 | -2,880 | -4,129 | -7,721 | -5,843 | -2,510 | 2,898 | 7,481 | 6,141 | 5,609 | 4,571 | 5,970 | 5,401.823 | 5,147.755 | 3,148.131 | 6,467.28 | 5,477.965 | 4,150.702 | 4,010.149 | 5,248.34 | 4,603.149 | 4,641.223 | 1,412.136 | 3,726.453 | 2,869.787 | -2,453.542 | 1,279.224 | 2,037.815 | 751.544 | 747.799 | 574.889 | 1,291.095 | -633.442 | -532.269 | -1,857.102 | 1,807.445 | -1,224.238 | 1,402.071 | 531.795 | 2,400.917 | 1,897.436 | 29,024.456 | 1,640.459 | 2,493.12 | 1,294.052 | 3,777.34 | 1,682.617 | 3,821.631 | 2,291.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,216.5 | 5,387.283 | 2,654.143 | 4,416.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.151 | 0.141 | 0.114 | 0.141 | 0.102 | 0.128 | 0.078 | 0.102 | 0.117 | 0.086 | 0.1 | 0.111 | 0.124 | 0.131 | 0.123 | 0.099 | -0.001 | 0.071 | 0.084 | 0.103 | 0.121 | 0.124 | 0.029 | 0.105 | 0.113 | 0.087 | 0.074 | 0.091 | 0.091 | 0.083 | 0.077 | 0.06 | 0.044 | 0.074 | 0.049 | 0.057 | 0.075 | 0.08 | -0.03 | 0.034 | 0.046 | 0.026 | 0.003 | 0.026 | 0.04 | -0.002 | 0.009 | 0.034 | 0.081 | 0.071 | 0.074 | 0.074 | 0.092 | 0.082 | 0.061 | 0.066 | 0.066 | 0.038 | -0.048 | -0.085 | -0.143 | -0.104 | -0.033 | 0.042 | 0.093 | 0.08 | 0.066 | 0.067 | 0.084 | 0.089 | 0.069 | 0.055 | 0.099 | 0.091 | 0.056 | 0.076 | 0.086 | 0.085 | 0.069 | 0.031 | 0.07 | 0.063 | -0.043 | 0.032 | 0.046 | 0.018 | 0.014 | 0.014 | 0.026 | -0.016 | -0.009 | -0.045 | 0.039 | -0.028 | 0.038 | 0.018 | 0.072 | 0.062 | 0.831 | 0.057 | 0.074 | 0.048 | 0.061 | 0.034 | 0.072 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0.123 | 0.062 | 0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 4,952 | 4,339 | 4,797 | 4,543 | 3,591 | 3,863 | 3,729 | 3,071 | 3,352 | 1,956 | 2,135 | 2,325 | 2,202 | 3,286 | 2,516 | 1,737 | -134 | 1,724 | 2,027 | 2,580 | 3,213 | 2,517 | 375 | 2,178 | 2,300 | 1,932 | 1,808 | 1,519 | 2,019 | 1,624 | 1,527 | 1,509 | 1,462 | 1,510 | 1,305 | 1,115 | 1,169 | 1,731 | 698 | 740 | 830 | 586 | -311 | 288 | 795 | 147 | -180 | 947 | 1,820 | 1,510 | 1,592 | 1,548 | 2,009 | 1,665 | 1,078 | 1,401 | 1,315 | 508 | -897 | -1,214 | -2,158 | -1,620 | -1,162 | 898 | 2,332 | 1,926 | 1,516 | 1,421 | 1,941 | 1,647.068 | 1,509.609 | -799.875 | 1,780.845 | 1,478.428 | 1,146.587 | 1,076.082 | 1,319.895 | 1,357.611 | 1,091.376 | 400.348 | 1,096.899 | 610.112 | 438.183 | 325.621 | 319.657 | 244.885 | 99.569 | 157.631 | 210.604 | 114.227 | -47.31 | -320.19 | 462.62 | -414.996 | 194.275 | 164.373 | 520.787 | 632.479 | 707.7 | 570.844 | 551.2 | 434.361 | 709.565 | 595.763 | 922.049 | 710.31 | -1,158.202 | -2,791.12 | -3,228.171 | -3,159.168 | -3,463.018 | -3,002.042 | -3,007.299 | -3,030.367 | 524.379 | 823.644 | 1,185.444 | 1,390.001 | -2,415.285 | -2,483.112 | -2,549.332 | -2,592.207 | 3,380.017 | 131.786 | -324.765 | 280.098 | 2,843.331 | 392.04 | -95.744 | -186.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 15,551 | 14,080 | 12,053 | 14,092 | 10,770 | 12,910 | 6,620 | 8,627 | 10,443 | 7,033 | 7,994 | 7,052 | 8,900 | 8,841 | 9,202 | 5,723 | -282 | 4,675 | 6,660 | 7,455 | 11,131 | 10,615 | 2,563 | 7,459 | 9,221 | 5,654 | 4,867 | 5,467 | 5,916 | 4,730 | 4,814 | 2,589 | 1,977 | 3,767 | 2,589 | 3,071 | 5,150 | 4,248 | -2,956 | 1,500 | 2,472 | 1,084 | 485 | 1,387 | 2,015 | -304 | 794 | 1,370 | 4,862 | 4,013 | 4,722 | 3,827 | 5,117 | 4,085 | 3,233 | 2,807 | 3,145 | 1,681 | -1,998 | -2,918 | -5,574 | -4,228 | -1,422 | 2,000 | 5,149 | 4,215 | 4,154 | 3,118 | 4,003 | 3,747.777 | 3,627.54 | 3,933.329 | 4,672.015 | 3,999.537 | 2,987.217 | 2,926.325 | 3,912.825 | 3,252.609 | 3,554.197 | 1,004.509 | 2,607.014 | 2,244.611 | -2,891.725 | 953.603 | 1,718.157 | 506.659 | 648.23 | 417.258 | 1,080.491 | -747.67 | -484.959 | -1,536.912 | 1,344.825 | -798.867 | 1,207.796 | 367.422 | 1,880.13 | 1,264.957 | 1,578.012 | 1,069.615 | 1,941.92 | 27,491.216 | 3,067.774 | 1,086.854 | 2,899.582 | 1,581.582 | 1,158.202 | 2,791.12 | 3,228.171 | 3,159.168 | 3,463.018 | 3,002.042 | 3,007.299 | 3,030.367 | 1,692.121 | 4,563.639 | 1,468.699 | 3,026.9 | 2,415.285 | 2,483.112 | 2,549.332 | 2,592.207 | -3,380.017 | -131.786 | 324.765 | -280.098 | -2,843.331 | -392.04 | 95.744 | 186.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.111 | 0.107 | 0.081 | 0.106 | 0.076 | 0.098 | 0.049 | 0.075 | 0.088 | 0.067 | 0.078 | 0.083 | 0.098 | 0.094 | 0.095 | 0.074 | -0.004 | 0.051 | 0.063 | 0.076 | 0.092 | 0.099 | 0.024 | 0.081 | 0.089 | 0.063 | 0.053 | 0.071 | 0.067 | 0.061 | 0.058 | 0.038 | 0.025 | 0.053 | 0.033 | 0.042 | 0.061 | 0.057 | -0.038 | 0.022 | 0.034 | 0.017 | 0.006 | 0.021 | 0.028 | -0.005 | 0.011 | 0.02 | 0.058 | 0.051 | 0.055 | 0.052 | 0.065 | 0.057 | 0.044 | 0.044 | 0.046 | 0.029 | -0.033 | -0.06 | -0.103 | -0.075 | -0.018 | 0.029 | 0.064 | 0.055 | 0.049 | 0.046 | 0.056 | 0.061 | 0.049 | 0.068 | 0.071 | 0.066 | 0.04 | 0.056 | 0.064 | 0.06 | 0.053 | 0.022 | 0.049 | 0.049 | -0.051 | 0.024 | 0.039 | 0.012 | 0.012 | 0.01 | 0.022 | -0.018 | -0.008 | -0.037 | 0.029 | -0.018 | 0.033 | 0.012 | 0.056 | 0.041 | 0.045 | 0.037 | 0.057 | 1.018 | 0.049 | 0.022 | 0.055 | 0.032 | 0.022 | 0.067 | 0.073 | 0.073 | 0.08 | 0.08 | 0.08 | 0.08 | 0.041 | 0.104 | 0.034 | 0.058 | 0.085 | 0.085 | 0.085 | 0.085 | -0.089 | -0.005 | 0.013 | -0.012 | -0.118 | -0.022 | 0.004 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 7.65 | 6.92 | 5.93 | 6.93 | 5.3 | 6.35 | 3.26 | 4.24 | 5.14 | 3.46 | 3.97 | 3.47 | 4.38 | 4.35 | 4.53 | 2.81 | -0.14 | 2.3 | 3.28 | 3.67 | 5.47 | 5.22 | 1.26 | 3.67 | 4.54 | 2.78 | 2.4 | 2.66 | 2.86 | 2.25 | 2.37 | 1.27 | 0.97 | 1.85 | 1.28 | 1.51 | 2.54 | 2.09 | -1.46 | 0.74 | 1.22 | 0.53 | 0.24 | 0.68 | 0.99 | -0.15 | 0.39 | 0.69 | 2.41 | 2 | 2.33 | 1.89 | 2.52 | 2.01 | 1.59 | 1.38 | 1.55 | 0.83 | -0.99 | -1.44 | -2.75 | -2.09 | -0.7 | 0.98 | 2.53 | 2.07 | 2.05 | 1.54 | 1.98 | 1.85 | 1.79 | 0.39 | 0.46 | 1.97 | 1.48 | 1.45 | 1.94 | 1.59 | 1.69 | 0.48 | 1.24 | 1.08 | -1.38 | 0.46 | 0.82 | 0.24 | 0.31 | 0.2 | 0.52 | -0.36 | -0.24 | -0.73 | 0.63 | -0.37 | 0.59 | 0.21 | 0.85 | 0.57 | 0.7 | 0.48 | 0.88 | 15.63 | 1.42 | 0.5 | 1.31 | 2.59 | 0.53 | 1.29 | 1.1 | 1.07 | 1.5 | 1.3 | 1.3 | 1.31 | 0.74 | 2 | 0.087 | 1.36 | 1.16 | 1.2 | 1.23 | 1.23 | -1.66 | -0.065 | 0.17 | -0.14 | -1.47 | -0.2 | 0.055 | 0.095 | 0.13 | 0.024 | 0.039 | 0.17 | -0.092 | -0.83 | 0.36 | 1.93 | -12.65 | 0.53 | 0.61 | 0.57 | 0.37 | 0.45 | 0.44 | 0.41 | 0.28 | 0.48 | 0.47 | 0.47 |
EPS Diluted
| 7.65 | 6.92 | 5.93 | 6.93 | 5.3 | 6.35 | 3.26 | 4.24 | 5.14 | 3.46 | 3.97 | 3.47 | 4.38 | 4.35 | 4.53 | 2.81 | -0.14 | 2.3 | 3.28 | 3.67 | 5.47 | 5.22 | 1.26 | 3.67 | 4.53 | 2.78 | 2.4 | 2.66 | 2.86 | 2.25 | 2.37 | 1.27 | 0.97 | 1.85 | 1.28 | 1.51 | 2.54 | 2.09 | -1.46 | 0.74 | 1.22 | 0.53 | 0.24 | 0.68 | 0.99 | -0.15 | 0.39 | 0.69 | 2.41 | 1.99 | 2.33 | 1.89 | 2.52 | 2.01 | 1.59 | 1.38 | 1.55 | 0.83 | -0.99 | -1.44 | -2.75 | -2.09 | -0.7 | 0.98 | 2.53 | 2.07 | 2.05 | 1.54 | 1.98 | 1.85 | 1.79 | 0.39 | 0.46 | 1.97 | 1.48 | 1.44 | 1.93 | 1.58 | 1.69 | 0.48 | 1.24 | 1.08 | -1.38 | 0.46 | 0.82 | 0.24 | 0.31 | 0.2 | 0.52 | -0.36 | -0.23 | -0.73 | 0.63 | -0.37 | 0.59 | 0.21 | 0.85 | 0.57 | 0.7 | 0.48 | 0.88 | 15.63 | 1.42 | 0.5 | 1.31 | 2.59 | 0.53 | 1.29 | 1.1 | 1.07 | 1.5 | 1.3 | 1.3 | 1.31 | 0.74 | 2 | 0.087 | 1.36 | 1.16 | 1.2 | 1.23 | 1.23 | -1.66 | -0.065 | 0.17 | -0.14 | -1.46 | -0.2 | 0.055 | 0.095 | 0.13 | 0.024 | 0.039 | 0.17 | -0.092 | -0.83 | 0.36 | 1.93 | -12.65 | 0.53 | 0.61 | 0.57 | 0.37 | 0.45 | 0.44 | 0.41 | 0.28 | 0.48 | 0.47 | 0.47 |
EBITDA
| 26,656 | 23,972 | 22,696 | 24,242 | 19,961 | 22,377 | 16,581 | 17,061 | 19,128 | 14,240 | 15,337 | 14,541 | 16,070 | 17,128 | 17,492 | 12,795 | 5,756 | 6,833 | 15,310 | 14,939 | 20,084 | 18,761 | 8,336 | 14,435 | 17,108 | 12,366 | 11,635 | 11,507 | 12,753 | 11,103 | 11,489 | 8,817 | 7,882 | 9,752 | 9,091 | 8,756 | 11,010 | 10,734 | 2,260 | 6,663 | 3,833.1 | 2,264.9 | 5,141 | 6,351 | 7,392 | 3,957 | 5,523 | 6,516 | 10,750 | 9,797 | 10,668 | 9,878 | 11,483 | 9,767 | 8,753 | 8,490 | 12,152.6 | 3,052.4 | 1,533 | 557 | -2,842 | -1,035 | 1,672 | 6,758 | 11,255 | 9,784 | 9,700 | 7,796 | 9,402 | 8,018.986 | 9,717.108 | 7,465.544 | 9,146.589 | 7,329.89 | 8,957.813 | 5,799.658 | 6,441.384 | 6,837.551 | 9,511.389 | 4,703.857 | 5,629.909 | 4,813.108 | 2,478.391 | 3,531.845 | 4,032.549 | 2,600.847 | 5,592.783 | 2,824.166 | 3,749.357 | 1,536.876 | 6,076.318 | 3,107.132 | 6,261.505 | 2,085.355 | 3,609.475 | 2,142.356 | 3,294.119 | 2,772.509 | 3,136.654 | 2,455.365 | 3,500.758 | 2,523.237 | 5,493.223 | 1,625.952 | 2,726.198 | 1,975.576 | -125,685.957 | 41,922.769 | 44,472.476 | 43,521.862 | -108,946.834 | 37,551.36 | 37,617.12 | 37,905.667 | 2,330.423 | 3,742.766 | 4,194.202 | 5,148.015 | -81,090.76 | 29,251.519 | 30,031.612 | 30,536.677 | -71,755.627 | 24,651.974 | 25,834.283 | 22,938.593 | -61,081.772 | 17,438.066 | 21,337.044 | 19,993.915 | -56,693.373 | 17,604.245 | 22,256.245 | 17,567.439 | -61,795.98 | 17,822.016 | 22,985.224 | 13,265.1 | -59,370.312 | 19,198.384 | 24,296.532 | 23,044.103 | -68,927.678 | 25,324.496 | 24,703.522 | 23,319.696 | -71,060.984 | 25,848.856 | 25,659.771 | 25,387.166 |
EBITDA Ratio
| 0.19 | 0.183 | 0.153 | 0.183 | 0.142 | 0.17 | 0.123 | 0.148 | 0.161 | 0.135 | 0.15 | 0.171 | 0.177 | 0.182 | 0.18 | 0.166 | 0.079 | 0.075 | 0.145 | 0.151 | 0.166 | 0.175 | 0.079 | 0.156 | 0.165 | 0.139 | 0.127 | 0.149 | 0.144 | 0.144 | 0.139 | 0.128 | 0.1 | 0.136 | 0.114 | 0.119 | 0.13 | 0.144 | 0.029 | 0.099 | 0.053 | 0.035 | 0.067 | 0.098 | 0.102 | 0.068 | 0.077 | 0.094 | 0.128 | 0.124 | 0.123 | 0.135 | 0.145 | 0.136 | 0.119 | 0.133 | 0.177 | 0.052 | 0.026 | 0.011 | -0.053 | -0.018 | 0.022 | 0.097 | 0.14 | 0.128 | 0.115 | 0.114 | 0.132 | 0.131 | 0.13 | 0.13 | 0.14 | 0.122 | 0.12 | 0.111 | 0.105 | 0.126 | 0.141 | 0.103 | 0.106 | 0.106 | 0.043 | 0.087 | 0.091 | 0.064 | 0.101 | 0.068 | 0.076 | 0.038 | 0.106 | 0.076 | 0.134 | 0.048 | 0.099 | 0.071 | 0.099 | 0.091 | 0.09 | 0.085 | 0.103 | 0.093 | 0.088 | 0.033 | 0.051 | 0.04 | -2.345 | 1 | 1 | 1 | -2.516 | 1 | 1 | 1 | 0.057 | 0.085 | 0.098 | 0.098 | -2.849 | 1 | 1 | 1 | -1.895 | 1 | 1 | 1 | -2.536 | 1 | 1 | 1 | -2.549 | 1 | 1 | 1 | -3.024 | 1 | 1 | 1 | -2.271 | 1 | 1 | 1 | -3.295 | 1 | 1 | 1 | -4.641 | 1 | 1 | 1 |