Winnebago Industries, Inc.
NYSE:WGO
60.84 (USD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 720.9 | 786 | 703.6 | 763 | 771 | 900.8 | 866.7 | 952.2 | 1,179.121 | 1,458.138 | 1,164.731 | 1,155.74 | 1,036.093 | 960.737 | 839.886 | 793.131 | 737.807 | 402.458 | 626.81 | 588.458 | 530.396 | 528.94 | 432.69 | 493.648 | 536.188 | 562.261 | 468.359 | 450.021 | 454.936 | 476.364 | 370.51 | 245.308 | 263.254 | 272.077 | 225.672 | 214.223 | 251.049 | 266.51 | 234.543 | 224.403 | 245.935 | 247.747 | 228.811 | 222.67 | 162.533 | 218.199 | 177.166 | 193.554 | 162.533 | 155.709 | 131.6 | 131.837 | 130.546 | 135.568 | 106.593 | 123.711 | 123.125 | 134.813 | 110.529 | 81.017 | 59.465 | 50.848 | 31.808 | 69.398 | 85.271 | 139.736 | 164.203 | 215.142 | 237.681 | 231.692 | 199.014 | 201.765 | 205.411 | 220.312 | 206.425 | 232.255 | 231.461 | 255.022 | 239.359 | 266.133 | 283.002 | 310.186 | 266.033 | 254.933 | 225.694 | 200.211 | 186.728 | 234.089 | 220.91 | 246.636 | 184.169 | 179.113 | 178.131 | 197.005 | 142.531 | 164.167 | 162.491 | 211.137 | 187.144 | 182.6 | 164.4 | 191.5 | 154.1 | 157.7 | 130 | 150.5 | 118.7 | 125.9 | 99.9 | 117.2 | 105.7 | 113.9 | 97.7 | 151.5 | 113.6 | 122 | 113.3 | 125.1 | 115.4 | 130.8 | 118.9 | 129.7 | 99 | 104.6 | 107.3 | 115.9 | 77.5 | 83.4 | 86 | 88.9 | 60 | 60.2 | 71.7 | 70.2 | 40 | 40.7 | 85.9 | 89.7 | 80.6 | 78.9 | 89.5 | 112.9 | 107.1 | 128 | 94.1 | 132.8 | 94 | 104.2 | 106.8 | 106.4 | 97 | 96.2 | 94.4 | 110.7 | 87 | 81.6 | 91.5 |
Cost of Revenue
| 626.7 | 673.4 | 604 | 647.2 | 643.5 | 749.4 | 719.9 | 791.8 | 973.953 | 1,193.19 | 948.154 | 926.328 | 848.928 | 791.125 | 683.304 | 656.127 | 615.298 | 370.434 | 547.028 | 509.845 | 447.208 | 442.356 | 366.261 | 422.652 | 452.358 | 476.747 | 400.698 | 387.19 | 381.354 | 405.56 | 321.194 | 216.433 | 231.387 | 241.82 | 200.396 | 188.974 | 222.996 | 238.327 | 210.285 | 200.017 | 217.226 | 221.266 | 205.966 | 196.708 | 146.266 | 197.002 | 159.975 | 172.807 | 146.266 | 143.638 | 124.754 | 123.341 | 122.018 | 126.865 | 95.269 | 112.512 | 111.921 | 125.058 | 105.745 | 80.493 | 61.24 | 59.133 | 43.6 | 78.292 | 90.932 | 137.112 | 152.034 | 189.502 | 205.089 | 205.436 | 180.049 | 180.381 | 180.07 | 192.236 | 186.105 | 201.091 | 199.002 | 219.828 | 207.305 | 226.069 | 241.346 | 264.167 | 231.004 | 215.468 | 196.902 | 177.065 | 159.59 | 198.275 | 185.797 | 209.381 | 160.117 | 153.57 | 156.77 | 167.147 | 123.52 | 139.893 | 146.54 | 172.681 | 154.708 | 150.2 | 136.1 | 156.4 | 128.4 | 131.4 | 108 | 128.3 | 103 | 106.1 | 89.1 | 99.4 | 93.4 | 97.1 | 86.2 | 126.1 | 94.9 | 100.3 | 96.8 | 103.1 | 96 | 108.5 | 99.5 | 106.7 | 83.1 | 86.5 | 88.3 | 98.7 | 65.8 | 70.1 | 72.7 | 75.2 | 54.1 | 52.3 | 59 | 60.9 | 39.1 | 39 | 74.2 | 81.3 | 74.4 | 70 | 88.2 | 97.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 94.2 | 112.6 | 99.6 | 115.8 | 127.5 | 151.4 | 146.8 | 160.4 | 205.168 | 264.948 | 216.577 | 229.412 | 187.165 | 169.612 | 156.582 | 137.004 | 122.509 | 32.024 | 79.782 | 78.613 | 83.188 | 86.584 | 66.429 | 70.996 | 83.83 | 85.514 | 67.661 | 62.831 | 73.582 | 70.804 | 49.316 | 28.875 | 31.867 | 30.257 | 25.276 | 25.249 | 28.053 | 28.183 | 24.258 | 24.386 | 28.709 | 26.481 | 22.845 | 25.962 | 16.267 | 21.197 | 17.191 | 20.747 | 16.267 | 12.071 | 6.846 | 8.496 | 8.528 | 8.703 | 11.324 | 11.199 | 11.204 | 9.755 | 4.784 | 0.524 | -1.775 | -8.285 | -11.792 | -8.894 | -5.661 | 2.624 | 12.169 | 25.64 | 32.592 | 26.256 | 18.965 | 21.384 | 25.341 | 28.076 | 20.32 | 31.164 | 32.459 | 35.194 | 32.054 | 40.064 | 41.656 | 46.019 | 35.029 | 39.465 | 28.792 | 23.146 | 27.138 | 35.814 | 35.113 | 37.255 | 24.052 | 25.543 | 21.361 | 29.858 | 19.011 | 24.274 | 15.951 | 38.456 | 32.436 | 32.4 | 28.3 | 35.1 | 25.7 | 26.3 | 22 | 22.2 | 15.7 | 19.8 | 10.8 | 17.8 | 12.3 | 16.8 | 11.5 | 25.4 | 18.7 | 21.7 | 16.5 | 22 | 19.4 | 22.3 | 19.4 | 23 | 15.9 | 18.1 | 19 | 17.2 | 11.7 | 13.3 | 13.3 | 13.7 | 5.9 | 7.9 | 12.7 | 9.3 | 0.9 | 1.7 | 11.7 | 8.4 | 6.2 | 8.9 | 1.3 | 15.6 | 107.1 | 128 | 94.1 | 132.8 | 94 | 104.2 | 106.8 | 106.4 | 97 | 96.2 | 94.4 | 110.7 | 87 | 81.6 | 91.5 |
Gross Profit Ratio
| 0.131 | 0.143 | 0.142 | 0.152 | 0.165 | 0.168 | 0.169 | 0.168 | 0.174 | 0.182 | 0.186 | 0.198 | 0.181 | 0.177 | 0.186 | 0.173 | 0.166 | 0.08 | 0.127 | 0.134 | 0.157 | 0.164 | 0.154 | 0.144 | 0.156 | 0.152 | 0.144 | 0.14 | 0.162 | 0.149 | 0.133 | 0.118 | 0.121 | 0.111 | 0.112 | 0.118 | 0.112 | 0.106 | 0.103 | 0.109 | 0.117 | 0.107 | 0.1 | 0.117 | 0.1 | 0.097 | 0.097 | 0.107 | 0.1 | 0.078 | 0.052 | 0.064 | 0.065 | 0.064 | 0.106 | 0.091 | 0.091 | 0.072 | 0.043 | 0.006 | -0.03 | -0.163 | -0.371 | -0.128 | -0.066 | 0.019 | 0.074 | 0.119 | 0.137 | 0.113 | 0.095 | 0.106 | 0.123 | 0.127 | 0.098 | 0.134 | 0.14 | 0.138 | 0.134 | 0.151 | 0.147 | 0.148 | 0.132 | 0.155 | 0.128 | 0.116 | 0.145 | 0.153 | 0.159 | 0.151 | 0.131 | 0.143 | 0.12 | 0.152 | 0.133 | 0.148 | 0.098 | 0.182 | 0.173 | 0.177 | 0.172 | 0.183 | 0.167 | 0.167 | 0.169 | 0.148 | 0.132 | 0.157 | 0.108 | 0.152 | 0.116 | 0.147 | 0.118 | 0.168 | 0.165 | 0.178 | 0.146 | 0.176 | 0.168 | 0.17 | 0.163 | 0.177 | 0.161 | 0.173 | 0.177 | 0.148 | 0.151 | 0.159 | 0.155 | 0.154 | 0.098 | 0.131 | 0.177 | 0.132 | 0.023 | 0.042 | 0.136 | 0.094 | 0.077 | 0.113 | 0.015 | 0.138 | 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 | 3.9 | 0 | 0 | 0 | 4.3 | 0 | 0 | 0 | 3.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.98 | 0 | 0 | 0 | 37.981 | 0 | 0 | 0 | 27.692 | 0 | 0 | 0 | 21.001 | 21.404 | 18.268 | 17.416 | 17.707 | 15.194 | 12.54 | 9.906 | 7.873 | 4.894 | 6.844 | 7.475 | 6.684 | 6.453 | 7.464 | 5.237 | 5.847 | 6.005 | 4.949 | 5.623 | 5.329 | 6.092 | 4.488 | 5.812 | 5.329 | 4.213 | 4.018 | 3.707 | 2.64 | 3.952 | 4.02 | 3.651 | 2.967 | 3.244 | 3.54 | 3.272 | 3.55 | 3.414 | 4.003 | 4.331 | 5.009 | 4.442 | 5.457 | 6.451 | 24.446 | 6.086 | 5.29 | 6.517 | 22.184 | 5.16 | 5.284 | 5.049 | 0 | 0.002 | 0.002 | 0.002 | 0 | 13.187 | 0 | 5.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.929 | 3.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 21.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.6 | 0 | 0 | 0 | 12.54 | 0 | 0 | 0 | 8.3 | 0 | 0 | 0 | 12.407 | 13.1 | 12.209 | 12.134 | 10.104 | 10.141 | 9.553 | 5.87 | 5.108 | 4.77 | 4.929 | 5.015 | 4.458 | 5.15 | 4.846 | 4.707 | 4.584 | 4.887 | 4.489 | 4.333 | 4.352 | 4.857 | 3.831 | 4.961 | 4.352 | 4.331 | 3.992 | 4.162 | 4.122 | 3.608 | 3.254 | 3.267 | 3.286 | 3.107 | 3.102 | 3.229 | 3.052 | 3.083 | 2.816 | 3.665 | 3.534 | 5.085 | 4.258 | 5.605 | 19.865 | 5.511 | 4.315 | 4.727 | 19.619 | 4.536 | 4.505 | 4.673 | 0 | 0.002 | 0.002 | 0.002 | 0 | 4.756 | 0 | 4.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.959 | 5.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 75.6 | 69.1 | 64 | 71.1 | 64.3 | 66.5 | 66.2 | 70.7 | 80.896 | 87.507 | 71.795 | 74.87 | 63.58 | 63.586 | 53.016 | 48.399 | 50.521 | 33.271 | 42.164 | 51.105 | 35.992 | 35.332 | 35.259 | 35.712 | 33.408 | 34.504 | 30.477 | 29.55 | 27.811 | 25.335 | 22.093 | 15.776 | 12.981 | 9.664 | 11.773 | 12.49 | 11.142 | 11.603 | 12.31 | 9.944 | 10.431 | 10.892 | 9.438 | 9.956 | 9.681 | 10.949 | 8.319 | 10.773 | 9.681 | 8.544 | 8.01 | 7.869 | 6.762 | 7.56 | 7.274 | 6.918 | 6.253 | 6.351 | 6.642 | 6.501 | 6.602 | 6.497 | 6.819 | 7.996 | 8.543 | 9.527 | 9.715 | 12.056 | 11.865 | 11.597 | 9.605 | 11.244 | 12.596 | 9.696 | 9.789 | 9.722 | 9.411 | 8.839 | 10.362 | 10.111 | 12.629 | 17.943 | 10.5 | 10.299 | 10.39 | 8.903 | 7.018 | 9.824 | 9.93 | 9.966 | 10.638 | 10.232 | 11.423 | 9.888 | 8.616 | 9.103 | 2.277 | 13.061 | 13.789 | 12.8 | 13 | 12.1 | 9.8 | 10.8 | 10.9 | 10.7 | 8.6 | 11 | 12 | 10.7 | 13.5 | 11.2 | 4.1 | 15.3 | 13.1 | 14.5 | 14 | 13.7 | 12.3 | 12.4 | 13.5 | 12.8 | 12.6 | 12.4 | 13.4 | 10.8 | 10.5 | 10.5 | 10.1 | 8.9 | 8.1 | 8.4 | 6 | 9.6 | 9.2 | 10.4 | 11.3 | 11.5 | 13.7 | 11.5 | 14.4 | 12.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 6.1 | -2.2 | -3 | -0.6 | 1.3 | 4.4 | 3.8 | 3.8 | -2.941 | -11.658 | 8.015 | -6.357 | 0.084 | 0.093 | 0.311 | -0.094 | 0.514 | 0.074 | 0.27 | 0.116 | 0.251 | 0.36 | 0.207 | 0.763 | 0.282 | 0.1 | -0.011 | 0.123 | 0.193 | 0.054 | -0.004 | 0.087 | 0.263 | 0.077 | -0.018 | 0.135 | 0.08 | 0.462 | 0.028 | 0.007 | 1.908 | 0.735 | -0.074 | 0.091 | 0.032 | 0.144 | -0.019 | 0.028 | 0.05 | 0 | 0 | 0 | 0.039 | 0.605 | 0 | -0.644 | 0 | 0 | 0 | 0 | 0.855 | 0 | 0 | 0 | 4.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.212 | 1.872 | 0 | 1.791 | 1.796 | 1.682 | 1.644 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.5 | 1.3 | 1.4 | 1.4 | 1.1 | 1.6 | 2.1 | 1.7 | 2.5 | 2.4 | 2.3 | 2.5 | 2.7 | 2.2 | 2 | 2 | 0 | 1.9 | 0 | 1.9 | 2.2 | 1.9 | 1.9 | 1.9 | 2 | 2.1 | 2 | 2.1 | 2.9 | 2.7 | 2.8 | 2.9 | 3.3 | 3.3 | 3.4 | 2.9 | 3 | 2.9 | 0 | 0 | -419.6 | 0 | 0 | 0 | -386.2 | 0 | 0 | 0 | -364.2 | 0 | 0 | 0 | -397.6 |
Operating Expenses
| 81.7 | 69.1 | 64 | 76.7 | 70 | 70.9 | 70 | 74.5 | 80.896 | 87.507 | 79.81 | 83.042 | 67.17 | 67.176 | 56.607 | 51.989 | 54.111 | 40.197 | 50.138 | 54.719 | 38.423 | 37.61 | 37.526 | 38.371 | 36.815 | 36.437 | 32.41 | 31.605 | 29.893 | 35.494 | 32.46 | 17.827 | 12.981 | 9.664 | 11.773 | 12.49 | 11.142 | 11.603 | 12.31 | 9.944 | 10.431 | 10.892 | 9.438 | 9.956 | 9.681 | 10.949 | 8.319 | 10.801 | 9.681 | 8.544 | 8.01 | 7.869 | 6.762 | 7.56 | 7.274 | 6.274 | 6.253 | 6.351 | 6.642 | 6.501 | 6.602 | 6.497 | 6.819 | 7.996 | 13.229 | 9.527 | 9.715 | 12.056 | 11.865 | 11.597 | 9.605 | 11.244 | 12.596 | 9.696 | 9.789 | 9.722 | 9.411 | 8.839 | 10.362 | 10.111 | 12.629 | 17.943 | 10.5 | 10.299 | 10.39 | 8.903 | 7.018 | 9.824 | 9.93 | 9.966 | 10.638 | 10.232 | 57.635 | 11.76 | 8.616 | 10.894 | 4.073 | 14.743 | 15.433 | 14.3 | 14.5 | 13.5 | 11.2 | 12.2 | 12.4 | 12 | 10 | 12.4 | 13.1 | 12.3 | 15.6 | 12.9 | 6.6 | 17.7 | 15.4 | 17 | 16.7 | 15.9 | 14.3 | 14.4 | 15.5 | 14.7 | 14.5 | 14.3 | 15.6 | 12.7 | 12.4 | 12.4 | 12.1 | 11 | 10.1 | 10.5 | 8.9 | 12.3 | 12 | 13.3 | 14.6 | 14.8 | 17.1 | 14.4 | 17.4 | 15.1 | 0 | 0 | -419.6 | 0 | 0 | 0 | -386.2 | 0 | 0 | 0 | -364.2 | 0 | 0 | 0 | -397.6 |
Operating Income
| -17.8 | 43.5 | 35.6 | 39.1 | 57.5 | 80.5 | 76.8 | 85.9 | 124.272 | 177.441 | 136.767 | 146.37 | 119.995 | 102.436 | 99.975 | 85.015 | 68.398 | -8.173 | 29.644 | 23.894 | 44.765 | 48.974 | 28.903 | 32.625 | 45.688 | 48.277 | 35.251 | 31.176 | 43.471 | 34.86 | 28.376 | 18.399 | 18.886 | 20.593 | 13.503 | 12.759 | 16.911 | 16.118 | 11.948 | 14.442 | 18.278 | 15.589 | 14.036 | 16.006 | 6.536 | 10.248 | 8.872 | 9.946 | 6.536 | 3.527 | -1.164 | 0.627 | 1.766 | 0.538 | 4.05 | 4.925 | 4.951 | 3.404 | -1.858 | -5.977 | -9.232 | -14.782 | -18.611 | -16.89 | -18.89 | -6.903 | 2.454 | 13.584 | 20.727 | 14.659 | 9.36 | 10.14 | 12.745 | 18.38 | 10.531 | 21.442 | 23.048 | 26.355 | 21.692 | 29.953 | 29.027 | 28.076 | 24.529 | 29.166 | 18.402 | 14.243 | 20.12 | 25.99 | 25.183 | 27.289 | 13.414 | 15.311 | -30.766 | 16.226 | 8.55 | 13.38 | 11.878 | 23.713 | 17.003 | 18.1 | 13.8 | 21.6 | 14.5 | 14.1 | 9.6 | 10.2 | 5.7 | 7.4 | -2.3 | 5.5 | -3.3 | 3.9 | 4.9 | 7.7 | 3.3 | 4.7 | -0.2 | 6.1 | 5.1 | 7.9 | 3.9 | 8.3 | 1.4 | 3.8 | 3.4 | 4.5 | -0.7 | 0.9 | 1.2 | 2.7 | -4.2 | -2.6 | 3.8 | -3 | -11.1 | -11.6 | -2.9 | -6.4 | -10.9 | -5.5 | -16.1 | 0.5 | 107.1 | 128 | -325.5 | 132.8 | 94 | 104.2 | -279.4 | 106.4 | 97 | 96.2 | -269.8 | 110.7 | 87 | 81.6 | -306.1 |
Operating Income Ratio
| -0.025 | 0.055 | 0.051 | 0.051 | 0.075 | 0.089 | 0.089 | 0.09 | 0.105 | 0.122 | 0.117 | 0.127 | 0.116 | 0.107 | 0.119 | 0.107 | 0.093 | -0.02 | 0.047 | 0.041 | 0.084 | 0.093 | 0.067 | 0.066 | 0.085 | 0.086 | 0.075 | 0.069 | 0.096 | 0.073 | 0.077 | 0.075 | 0.072 | 0.076 | 0.06 | 0.06 | 0.067 | 0.06 | 0.051 | 0.064 | 0.074 | 0.063 | 0.061 | 0.072 | 0.04 | 0.047 | 0.05 | 0.051 | 0.04 | 0.023 | -0.009 | 0.005 | 0.014 | 0.004 | 0.038 | 0.04 | 0.04 | 0.025 | -0.017 | -0.074 | -0.155 | -0.291 | -0.585 | -0.243 | -0.222 | -0.049 | 0.015 | 0.063 | 0.087 | 0.063 | 0.047 | 0.05 | 0.062 | 0.083 | 0.051 | 0.092 | 0.1 | 0.103 | 0.091 | 0.113 | 0.103 | 0.091 | 0.092 | 0.114 | 0.082 | 0.071 | 0.108 | 0.111 | 0.114 | 0.111 | 0.073 | 0.085 | -0.173 | 0.082 | 0.06 | 0.082 | 0.073 | 0.112 | 0.091 | 0.099 | 0.084 | 0.113 | 0.094 | 0.089 | 0.074 | 0.068 | 0.048 | 0.059 | -0.023 | 0.047 | -0.031 | 0.034 | 0.05 | 0.051 | 0.029 | 0.039 | -0.002 | 0.049 | 0.044 | 0.06 | 0.033 | 0.064 | 0.014 | 0.036 | 0.032 | 0.039 | -0.009 | 0.011 | 0.014 | 0.03 | -0.07 | -0.043 | 0.053 | -0.043 | -0.278 | -0.285 | -0.034 | -0.071 | -0.135 | -0.07 | -0.18 | 0.004 | 1 | 1 | -3.459 | 1 | 1 | 1 | -2.616 | 1 | 1 | 1 | -2.858 | 1 | 1 | 1 | -3.345 |
Total Other Income Expenses Net
| -8.1 | -8 | -41 | -4.7 | -2.8 | -5.4 | -7.1 | -6.2 | -13.176 | -22.893 | -16.832 | -16.599 | -10.059 | -10.136 | -9.741 | -10.035 | -13.807 | -8.366 | -8.381 | -5.933 | -4.395 | -4.086 | -4.139 | -3.738 | -4.093 | -4.072 | -4.929 | -4.658 | -5.073 | -5.211 | -5.182 | -1.041 | 0.263 | 0.077 | -0.018 | 0.135 | 0.08 | 0 | 0.028 | 0.007 | 0.016 | 0.735 | -0.074 | 0.091 | -0.043 | 0.144 | -0.019 | 0.614 | 0.032 | 0.402 | -0.11 | 0.257 | 0.108 | 0.076 | 0.322 | 0.152 | -0.067 | 0.158 | 0.364 | -0.233 | 0.086 | 0.209 | 0.633 | 0.524 | 0.785 | 1.053 | 1.236 | 1.24 | 1.559 | 1.799 | 1.602 | 1.563 | 1.443 | 1.418 | 1.314 | 0.922 | 0.741 | 0.761 | 0.639 | 0.494 | 0.484 | 0.366 | 0.283 | 0.303 | 0.398 | 0.306 | 0.312 | 0.181 | 0.508 | 0.547 | 0.912 | 0.892 | 47.172 | -5.654 | 0.901 | 0.971 | 0.949 | 0.831 | 0.905 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.7 | 0.9 | 0.8 | 0.6 | 1.7 | 0.3 | 0.7 | 0.3 | 0.3 | 0 | 0 | 0.1 | -0.3 | 0.6 | 1 | 0 | 0.6 | -0.9 | -0.1 | -0.1 | -0.2 | 0 | 0 | 0.1 | 0.1 | 0.3 | -0.1 | 0.9 | 0.7 | 1.4 | -1.2 | -0.6 | -2.6 | -0.4 | 0 | -2.7 | -1.9 | -0.1 | -107.1 | -128 | 325.5 | -132.8 | -94 | -104.2 | 279.4 | -106.4 | -97 | -96.2 | 269.8 | -110.7 | -87 | -81.6 | 306.1 |
Income Before Tax
| -25.9 | 35.5 | -5.6 | 34.4 | 54.7 | 75.1 | 69.7 | 79.7 | 110.468 | 154.548 | 119.935 | 129.771 | 109.936 | 92.3 | 90.234 | 74.98 | 54.591 | -16.539 | 21.263 | 17.961 | 40.37 | 44.888 | 24.764 | 28.887 | 41.595 | 44.205 | 30.322 | 26.518 | 38.398 | 29.649 | 23.194 | 17.358 | 19.149 | 20.67 | 13.485 | 12.894 | 16.991 | 16.118 | 11.976 | 14.449 | 18.294 | 16.324 | 13.962 | 16.097 | 6.568 | 10.392 | 8.853 | 10.56 | 6.568 | 3.929 | -1.274 | 0.884 | 1.874 | 0.614 | 4.372 | 5.077 | 4.884 | 3.562 | -1.494 | -6.21 | -9.146 | -14.573 | -17.978 | -16.366 | -18.105 | -5.85 | 3.69 | 14.824 | 22.286 | 16.458 | 10.962 | 11.703 | 14.188 | 19.798 | 11.845 | 22.364 | 23.789 | 27.116 | 22.331 | 30.447 | 29.511 | 28.442 | 24.812 | 29.469 | 18.8 | 14.549 | 20.432 | 26.171 | 25.691 | 27.836 | 14.326 | 16.203 | 16.406 | 19.02 | 9.451 | 14.351 | 12.827 | 24.544 | 17.908 | 18.7 | 14.5 | 22.3 | 15.2 | 14.6 | 10.3 | 11.1 | 6.5 | 8 | -0.6 | 5.8 | -2.6 | 4.2 | 5.2 | 7.7 | 3.3 | 4.8 | -0.5 | 6.7 | 6.1 | 0 | 4.5 | 7.4 | 1.3 | 3.7 | 3.2 | 0 | -0.7 | 1 | 1.3 | 3 | -4.3 | -1.7 | 4.5 | -1.6 | -12.3 | -12.2 | -5.5 | -6.8 | -10.9 | -8.2 | -18 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| -0.036 | 0.045 | -0.008 | 0.045 | 0.071 | 0.083 | 0.08 | 0.084 | 0.094 | 0.106 | 0.103 | 0.112 | 0.106 | 0.096 | 0.107 | 0.095 | 0.074 | -0.041 | 0.034 | 0.031 | 0.076 | 0.085 | 0.057 | 0.059 | 0.078 | 0.079 | 0.065 | 0.059 | 0.084 | 0.062 | 0.063 | 0.071 | 0.073 | 0.076 | 0.06 | 0.06 | 0.068 | 0.06 | 0.051 | 0.064 | 0.074 | 0.066 | 0.061 | 0.072 | 0.04 | 0.048 | 0.05 | 0.055 | 0.04 | 0.025 | -0.01 | 0.007 | 0.014 | 0.005 | 0.041 | 0.041 | 0.04 | 0.026 | -0.014 | -0.077 | -0.154 | -0.287 | -0.565 | -0.236 | -0.212 | -0.042 | 0.022 | 0.069 | 0.094 | 0.071 | 0.055 | 0.058 | 0.069 | 0.09 | 0.057 | 0.096 | 0.103 | 0.106 | 0.093 | 0.114 | 0.104 | 0.092 | 0.093 | 0.116 | 0.083 | 0.073 | 0.109 | 0.112 | 0.116 | 0.113 | 0.078 | 0.09 | 0.092 | 0.097 | 0.066 | 0.087 | 0.079 | 0.116 | 0.096 | 0.102 | 0.088 | 0.116 | 0.099 | 0.093 | 0.079 | 0.074 | 0.055 | 0.064 | -0.006 | 0.049 | -0.025 | 0.037 | 0.053 | 0.051 | 0.029 | 0.039 | -0.004 | 0.054 | 0.053 | 0 | 0.038 | 0.057 | 0.013 | 0.035 | 0.03 | 0 | -0.009 | 0.012 | 0.015 | 0.034 | -0.072 | -0.028 | 0.063 | -0.023 | -0.308 | -0.3 | -0.064 | -0.076 | -0.135 | -0.104 | -0.201 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 3.2 | 6.5 | 7.1 | 8.6 | 10.9 | 16 | 16.9 | 19.5 | 27.859 | 37.326 | 28.76 | 30.141 | 25.851 | 21.005 | 21.166 | 17.557 | 12.132 | -4.186 | 3.995 | 3.893 | 8.502 | 8.717 | 3.166 | 6.726 | 11.805 | 11.684 | 8.234 | 8.56 | 13.475 | 10.258 | 7.916 | 5.62 | 6.003 | 6.232 | 4.131 | 4.336 | 5.274 | 4.616 | 3.88 | 4.554 | 5.365 | 4.939 | 4.369 | 4.951 | -34.34 | 2.731 | 2.568 | 3.169 | -34.34 | -0.012 | -0.362 | -0.151 | -1.673 | -0.581 | 1.057 | 1.291 | -0.009 | -2.43 | -2.2 | -4.866 | 41.09 | -6.02 | -7.597 | -6.77 | -5.41 | -8.85 | 1.173 | 4.862 | 7.443 | 5.205 | 3.43 | 3.767 | 4.871 | 6.641 | 4.145 | 7.794 | 8.411 | 9.536 | 7.965 | 10.903 | 10.521 | 10.738 | 8.932 | 11.402 | 6.832 | 5.554 | 8.123 | 9.893 | 9.272 | 9.742 | 4.878 | 5.493 | 0.876 | 6.576 | 3.267 | 4.755 | 4.917 | 8.287 | 6.057 | 6.3 | 4.4 | 7.7 | 5.2 | 5 | 2.9 | 3.8 | 2.1 | 2.7 | -4.4 | 2.1 | 1.1 | 1.5 | 1.4 | 2.3 | 1.1 | 1.8 | -2 | -0.5 | -6 | 0.3 | -1.1 | 1 | 0.1 | 20.5 | 0 | -0.1 | -1.1 | -0.2 | 8.1 | 0.5 | -0.1 | 0.1 | 1.6 | 0.6 | -3.4 | -4.2 | -1.7 | -2.8 | -5.6 | -3.6 | -6.7 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| -29.1 | 29 | -12.7 | 25.8 | 43.8 | 59.1 | 52.8 | 60.2 | 82.609 | 117.222 | 91.175 | 99.63 | 84.085 | 71.295 | 69.068 | 57.423 | 42.459 | -12.353 | 17.268 | 14.068 | 31.868 | 36.171 | 21.598 | 22.161 | 29.79 | 32.521 | 22.088 | 17.958 | 24.923 | 19.391 | 15.278 | 11.738 | 13.146 | 14.438 | 9.354 | 8.558 | 11.717 | 11.502 | 8.096 | 9.895 | 12.929 | 11.385 | 9.593 | 11.146 | 40.908 | 7.661 | 6.285 | 7.391 | 40.908 | 3.941 | -0.912 | 1.035 | 3.547 | 1.195 | 3.315 | 3.786 | 4.893 | 5.992 | 0.706 | -1.344 | -50.236 | -8.553 | -10.381 | -9.596 | -12.695 | 3 | 2.517 | 9.962 | 14.843 | 11.253 | 7.532 | 7.936 | 9.317 | 13.157 | 7.7 | 14.57 | 15.378 | 17.58 | 14.366 | 19.544 | 18.99 | 17.704 | 15.88 | 18.067 | 11.968 | 9.329 | 12.309 | 16.278 | 16.419 | 18.094 | 9.448 | 10.71 | 15.53 | 12.444 | 6.184 | 8.546 | 7.91 | 16.257 | 11.851 | 12.4 | 10.1 | 14.6 | 10 | 9.6 | 7.4 | 7.3 | 4.4 | 5.3 | 3.8 | 3.7 | -3.7 | 19.2 | 1.8 | 5.4 | 2.2 | 3 | 1.5 | 6.6 | 12.1 | 7.6 | 5 | 7.3 | 1.3 | -16.7 | 3.2 | 4.6 | 0.4 | 1.1 | -6.9 | 2.2 | -4.1 | -1.8 | -10.2 | -2.2 | -8.9 | -8 | -3.8 | -4 | -5.3 | -4.6 | -11.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| -0.04 | 0.037 | -0.018 | 0.034 | 0.057 | 0.066 | 0.061 | 0.063 | 0.07 | 0.08 | 0.078 | 0.086 | 0.081 | 0.074 | 0.082 | 0.072 | 0.058 | -0.031 | 0.028 | 0.024 | 0.06 | 0.068 | 0.05 | 0.045 | 0.056 | 0.058 | 0.047 | 0.04 | 0.055 | 0.041 | 0.041 | 0.048 | 0.05 | 0.053 | 0.041 | 0.04 | 0.047 | 0.043 | 0.035 | 0.044 | 0.053 | 0.046 | 0.042 | 0.05 | 0.252 | 0.035 | 0.035 | 0.038 | 0.252 | 0.025 | -0.007 | 0.008 | 0.027 | 0.009 | 0.031 | 0.031 | 0.04 | 0.044 | 0.006 | -0.017 | -0.845 | -0.168 | -0.326 | -0.138 | -0.149 | 0.021 | 0.015 | 0.046 | 0.062 | 0.049 | 0.038 | 0.039 | 0.045 | 0.06 | 0.037 | 0.063 | 0.066 | 0.069 | 0.06 | 0.073 | 0.067 | 0.057 | 0.06 | 0.071 | 0.053 | 0.047 | 0.066 | 0.07 | 0.074 | 0.073 | 0.051 | 0.06 | 0.087 | 0.063 | 0.043 | 0.052 | 0.049 | 0.077 | 0.063 | 0.068 | 0.061 | 0.076 | 0.065 | 0.061 | 0.057 | 0.049 | 0.037 | 0.042 | 0.038 | 0.032 | -0.035 | 0.169 | 0.018 | 0.036 | 0.019 | 0.025 | 0.013 | 0.053 | 0.105 | 0.058 | 0.042 | 0.056 | 0.013 | -0.16 | 0.03 | 0.04 | 0.005 | 0.013 | -0.08 | 0.025 | -0.068 | -0.03 | -0.142 | -0.031 | -0.223 | -0.197 | -0.044 | -0.045 | -0.066 | -0.058 | -0.126 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| -1.01 | 0.99 | -0.43 | 0.87 | 1.46 | 1.94 | 1.73 | 1.98 | 2.66 | 3.62 | 2.75 | 2.99 | 2.52 | 2.12 | 2.06 | 1.71 | 1.26 | -0.37 | 0.51 | 0.44 | 1.01 | 1.15 | 0.68 | 0.7 | 0.94 | 1.03 | 0.7 | 0.57 | 0.79 | 0.61 | 0.48 | 0.42 | 0.49 | 0.54 | 0.35 | 0.32 | 0.43 | 0.43 | 0.3 | 0.37 | 0.48 | 0.42 | 0.35 | 0.4 | 1.41 | 0.27 | 0.22 | 0.26 | 1.45 | 0.13 | -0.031 | 0.04 | 0.12 | 0.04 | 0.11 | 0.13 | 0.17 | 0.21 | 0.02 | -0.046 | -1.73 | -0.29 | -0.36 | -0.33 | -0.44 | 0.1 | 0.09 | 0.34 | 0.5 | 0.36 | 0.24 | 0.25 | 0.3 | 0.41 | 0.23 | 0.44 | 0.47 | 0.53 | 0.37 | 0.58 | 0.57 | 0.52 | 0.47 | 0.51 | 0.34 | 0.26 | 0.33 | 0.44 | 0.44 | 0.46 | 0.23 | 0.26 | 0.37 | 0.31 | 0.15 | 0.2 | 0.19 | 0.38 | 0.27 | 0.28 | 0.23 | 0.33 | 0.23 | 0.22 | 0.17 | 0.16 | 0.09 | 0.11 | 0.075 | 0.075 | -0.075 | 0.38 | 0.036 | 0.11 | 0.045 | 0.06 | 0.03 | 0.13 | 0.24 | 0.15 | 0.1 | 0.14 | 0.025 | -0.33 | 0.063 | 0.09 | 0.01 | 0.02 | -0.13 | 0.045 | -0.085 | -0.035 | -0.21 | -0.045 | -0.18 | -0.16 | -0.076 | -0.085 | -0.11 | -0.095 | -0.23 | 0.01 | 0.05 | 0.075 | 0 | 0.1 | 0.025 | -0.04 | 0 | 0.12 | 0.13 | 0.055 | 0 | 0.13 | 0.13 | 0.015 | 0 |
EPS Diluted
| -1.01 | 0.96 | -0.43 | 0.74 | 1.25 | 1.67 | 1.49 | 1.7 | 2.61 | 3.57 | 2.69 | 2.9 | 2.45 | 2.05 | 2.04 | 1.7 | 1.25 | -0.37 | 0.51 | 0.44 | 1.01 | 1.14 | 0.68 | 0.7 | 0.94 | 1.02 | 0.69 | 0.57 | 0.79 | 0.61 | 0.48 | 0.42 | 0.49 | 0.53 | 0.35 | 0.32 | 0.43 | 0.43 | 0.3 | 0.37 | 0.48 | 0.42 | 0.35 | 0.4 | 1.41 | 0.27 | 0.22 | 0.26 | 1.44 | 0.13 | -0.031 | 0.04 | 0.12 | 0.04 | 0.11 | 0.13 | 0.17 | 0.21 | 0.02 | -0.046 | -1.73 | -0.29 | -0.36 | -0.33 | -0.44 | 0.1 | 0.09 | 0.34 | 0.5 | 0.35 | 0.24 | 0.25 | 0.29 | 0.4 | 0.23 | 0.44 | 0.46 | 0.52 | 0.37 | 0.57 | 0.56 | 0.51 | 0.46 | 0.5 | 0.33 | 0.25 | 0.32 | 0.43 | 0.43 | 0.44 | 0.23 | 0.26 | 0.37 | 0.3 | 0.15 | 0.2 | 0.19 | 0.37 | 0.27 | 0.28 | 0.22 | 0.33 | 0.23 | 0.22 | 0.17 | 0.16 | 0.09 | 0.11 | 0.075 | 0.075 | -0.075 | 0.38 | 0.036 | 0.11 | 0.045 | 0.06 | 0.03 | 0.13 | 0.24 | 0.15 | 0.1 | 0.14 | 0.025 | -0.33 | 0.063 | 0.09 | 0.01 | 0.02 | -0.13 | 0.045 | -0.085 | -0.035 | -0.2 | -0.045 | -0.18 | -0.16 | -0.076 | -0.085 | -0.11 | -0.095 | -0.23 | 0.01 | 0.05 | 0.075 | 0 | 0.1 | 0.025 | -0.04 | 0 | 0.12 | 0.13 | 0.055 | 0 | 0.13 | 0.13 | 0.015 | 0 |
EBITDA
| -3.8 | 55.8 | 13.9 | 52.2 | 72.8 | 92.3 | 85.5 | 96 | 133.126 | 179.339 | 143.736 | 153.491 | 128.394 | 111.036 | 108.276 | 92.671 | 76.645 | 2.961 | 42.022 | 31.21 | 51.341 | 55.132 | 34.476 | 39.216 | 52.547 | 52.661 | 39.371 | 35.484 | 47.774 | 46.933 | 40.587 | 22.117 | 20.388 | 22.15 | 14.878 | 14.264 | 19.475 | 17.739 | 13.012 | 15.503 | 22.323 | 16.585 | 14.389 | 16.99 | 19.214 | 11.26 | 9.903 | 11.121 | 9.998 | 3.527 | 0.115 | 0.627 | 3.065 | 0.538 | 4.05 | 5.711 | 8.62 | 3.404 | -0.246 | -4.032 | -6.558 | -12.913 | -16.602 | -14.753 | -16.566 | -4.499 | 2.454 | 13.584 | 23.28 | 14.659 | 9.36 | 10.14 | 15.391 | 18.38 | 10.531 | 21.442 | 25.613 | 26.355 | 21.386 | 29.953 | 31.482 | 28.076 | 24.529 | 29.166 | 20.793 | 16.621 | 21.864 | 27.951 | 27.156 | 28.53 | 15.327 | 17.359 | -34.402 | 18.098 | 12.24 | 15.171 | 13.674 | 25.395 | 18.647 | 19.5 | 15.3 | 23 | 15.932 | 15.5 | 11.1 | 11.5 | 7.1 | 8.8 | -1.2 | 7.1 | -1.2 | 5.6 | 7.4 | 10.1 | 5.6 | 7.2 | 2.5 | 8.3 | 7.1 | 9.9 | 5.9 | 10.3 | 3.3 | 5.7 | 5.6 | 6.4 | 1.3 | 2.8 | 3.2 | 4.8 | -2.2 | -0.5 | 6.7 | -0.3 | -8.3 | -8.7 | 0.4 | -3.1 | -6.9 | -2.6 | -13.1 | 3.4 | 107.1 | 128 | -325.5 | 132.8 | 94 | 104.2 | -279.4 | 106.4 | 97 | 96.2 | -269.8 | 110.7 | 87 | 81.6 | -306.1 |
EBITDA Ratio
| -0.005 | 0.074 | 0.071 | 0.068 | 0.094 | 0.102 | 0.099 | 0.101 | 0.116 | 0.131 | 0.119 | 0.133 | 0.124 | 0.11 | 0.129 | 0.117 | 0.098 | 0.007 | 0.067 | 0.053 | 0.097 | 0.104 | 0.08 | 0.079 | 0.1 | 0.095 | 0.084 | 0.079 | 0.105 | 0.099 | 0.078 | 0.06 | 0.072 | 0.081 | 0.066 | 0.066 | 0.072 | 0.068 | 0.055 | 0.069 | 0.091 | 0.067 | 0.06 | 0.076 | 0.051 | 0.052 | 0.056 | 0.054 | 0.065 | 0.028 | 0.002 | 0.015 | 0.023 | 0.022 | 0.048 | 0.05 | 0.07 | 0.037 | -0.002 | -0.053 | -0.11 | -0.254 | -0.522 | -0.213 | -0.194 | -0.032 | 0.03 | 0.076 | 0.098 | 0.075 | 0.06 | 0.063 | 0.085 | 0.089 | 0.058 | 0.1 | 0.111 | 0.11 | 0.098 | 0.12 | 0.113 | 0.097 | 0.1 | 0.123 | 0.09 | 0.081 | 0.117 | 0.119 | 0.121 | 0.116 | 0.078 | 0.092 | -0.199 | 0.097 | 0.08 | 0.086 | 0.078 | 0.116 | 0.095 | 0.104 | 0.088 | 0.116 | 0.099 | 0.094 | 0.079 | 0.07 | 0.053 | 0.065 | -0.029 | 0.057 | -0.018 | 0.046 | 0.076 | 0.067 | 0.048 | 0.059 | 0.026 | 0.062 | 0.054 | 0.076 | 0.045 | 0.086 | 0.034 | 0.055 | 0.052 | 0.055 | 0.018 | 0.032 | 0.034 | 0.051 | -0.035 | -0.017 | 0.085 | -0.019 | -0.173 | -0.192 | 0.054 | -0.027 | -0.083 | 0.003 | -0.125 | 0.031 | 1 | 1 | -3.459 | 1 | 1 | 1 | -2.616 | 1 | 1 | 1 | -2.858 | 1 | 1 | 1 | -3.345 |