
Exxon Mobil Corporation
NYSE:XOM
103.66 (USD) • At close May 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 81,058 | 81,058 | 87,792 | 89,986 | 80,411 | 81,688 | 88,570 | 80,795 | 83,644 | 93,164 | 106,512 | 111,265 | 87,734 | 81,305 | 71,892 | 65,943 | 57,552 | 45,738 | 45,425 | 32,277 | 55,134 | 63,024 | 63,422 | 67,491 | 61,646 | 68,253 | 74,187 | 71,456 | 65,436 | 50,832 | 59,350 | 56,026 | 56,474 | 58,376 | 56,767 | 56,360 | 47,105 | 57,691 | 65,679 | 71,360 | 64,758 | 82,621 | 103,206 | 105,719 | 101,312 | 106,018 | 108,390 | 103,050 | 103,378 | 97,248 | 110,989 | 112,745 | 119,189 | 117,782 | 121,415 | 121,766 | 110,177 | 101,733 | 92,855 | 90,242 | 87,714 | 87,426 | 80,585 | 74,457 | 64,028 | 84,696 | 134,913 | 138,072 | 116,854 | 116,642 | 102,337 | 98,350 | 87,223 | 90,028 | 99,593 | 99,034 | 88,980 | 99,344 | 100,717 | 88,568 | 82,051 | 83,365 | 76,375 | 70,693 | 67,602 | 65,952 | 59,841 | 57,165 | 63,780 | 55,884 | 54,098 | 50,804 | 43,393 | 47,891 | 56,448 | 56,184 | 57,300 | 83,311 | 52,178 | 49,479 | 47,780 | 83,591 | 43,595 | 38,055 | 33,804 | 24,102 | 24,512 | 25,201 | 29,964 | 30,403 | 28,765 | 28,683 | 29,556 | 32,503 | 29,086 | 27,975 | 27,164 | 26,895 | 27,025 | 27,846 | 26,127 | 26,507 | 26,047 | 24,246 | 22,883 | 24,529 | 24,455 | 24,702 | 24,139 | 26,897 | 27,241 | 24,547 | 24,475 | 27,121 | 24,238 | 24,251 | 27,237 | 31,862 | 26,086 | 23,444 | 24,127 | 23,696 | 21,248 | 23,611 | 22,244 | 19,478 | 19,745 | 19,928 | 20,406 | 20,447 | 19,600 | 18,588 | 17,781 | 17,525 | 15,570 | 16,427 | 20,366 | 22,706.3 | 20,862.3 |
Cost of Revenue
| 62,573 | 63,811 | 67,400 | 69,790 | 61,504 | 63,985 | 66,187 | 60,700 | 59,683 | 66,190 | 77,156 | 80,750 | 71,512 | 61,933 | 53,454 | 50,752 | 45,667 | 62,332 | 36,036 | 25,880 | 46,199 | 49,177 | 49,011 | 53,095 | 48,342 | 51,985 | 55,531 | 54,834 | 49,249 | 34,821 | 44,264 | 42,906 | 42,444 | 50,400 | 45,786 | 45,462 | 37,848 | 46,850 | 51,245 | 56,963 | 51,258 | 65,917 | 81,900 | 84,844 | 79,562 | 83,780 | 85,972 | 81,913 | 80,787 | 97,196 | 85,917 | 88,057 | 92,010 | 86,018 | 87,972 | 79,769 | 77,933 | 92,376 | 65,029 | 63,791 | 62,035 | 55,342 | 49,786 | 51,638 | 41,679 | 47,926 | 83,176 | 96,637 | 78,638 | 69,391 | 60,206 | 55,658 | 47,597 | 50,183 | 56,773 | 55,772 | 50,527 | 56,944 | 59,130 | 51,358 | 45,570 | 45,254 | 43,156 | 38,894 | 36,243 | 33,857 | 32,777 | 29,729 | 33,565 | 30,242 | 30,182 | 27,060 | 22,008 | 23,223 | 27,638 | 30,623 | 30,147 | 35,390 | 32,211 | 30,962 | 29,459 | 49,027 | 26,451 | 21,667 | 18,294 | 13,561 | 13,919 | 14,391 | 15,195 | 18,069 | 16,979 | 17,051 | 17,915 | 20,232 | 17,423 | 16,744 | 16,025 | 14,873 | 15,459 | 16,570 | 15,450 | 15,393 | 15,601 | 14,767 | 13,463 | 13,971 | 14,822 | 15,056 | 15,034 | 16,561 | 16,473 | 14,997 | 14,256 | 16,660 | 14,503 | 14,322 | 15,763 | 19,714 | 15,944 | 13,601 | 14,439 | 14,255 | 12,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 18,485 | 17,247 | 20,392 | 20,196 | 18,907 | 17,703 | 22,383 | 20,095 | 23,961 | 26,974 | 29,356 | 30,515 | 16,222 | 19,372 | 18,438 | 15,191 | 11,885 | -16,594 | 9,389 | 6,397 | 8,935 | 13,847 | 14,411 | 14,396 | 13,304 | 16,268 | 18,656 | 16,622 | 16,187 | 16,011 | 15,086 | 13,120 | 14,030 | 7,976 | 10,981 | 10,898 | 9,257 | 10,841 | 14,434 | 14,397 | 13,500 | 16,704 | 21,306 | 20,875 | 21,750 | 22,238 | 22,418 | 21,137 | 22,591 | 52 | 25,072 | 24,688 | 27,179 | 31,764 | 33,443 | 41,997 | 32,244 | 9,357 | 27,826 | 26,451 | 25,679 | 32,084 | 30,799 | 22,819 | 22,349 | 36,770 | 51,737 | 41,435 | 38,216 | 47,251 | 42,131 | 42,692 | 39,626 | 39,845 | 42,820 | 43,262 | 38,453 | 42,400 | 41,587 | 37,210 | 36,481 | 38,111 | 33,219 | 31,799 | 31,359 | 32,095 | 27,064 | 27,436 | 30,215 | 25,642 | 23,916 | 23,744 | 21,385 | 24,668 | 28,810 | 25,561 | 27,153 | 47,921 | 19,967 | 18,517 | 18,321 | 34,564 | 17,144 | 16,388 | 15,510 | 10,541 | 10,593 | 10,810 | 14,769 | 12,334 | 11,786 | 11,632 | 11,641 | 12,271 | 11,663 | 11,231 | 11,139 | 12,022 | 11,566 | 11,276 | 10,677 | 11,114 | 10,446 | 9,479 | 9,420 | 10,558 | 9,633 | 9,646 | 9,105 | 10,336 | 10,768 | 9,550 | 10,219 | 10,461 | 9,735 | 9,929 | 11,474 | 12,148 | 10,142 | 9,843 | 9,688 | 9,441 | 8,961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.316 | 0.213 | 0.232 | 0.224 | 0.316 | 0.217 | 0.253 | 0.249 | 0.286 | 0.29 | 0.276 | 0.274 | 0.185 | 0.238 | 0.256 | 0.23 | 0.207 | -0.363 | 0.207 | 0.198 | 0.162 | 0.22 | 0.227 | 0.213 | 0.216 | 0.238 | 0.251 | 0.233 | 0.247 | 0.315 | 0.254 | 0.234 | 0.248 | 0.137 | 0.193 | 0.193 | 0.197 | 0.188 | 0.22 | 0.202 | 0.208 | 0.202 | 0.206 | 0.197 | 0.215 | 0.21 | 0.207 | 0.205 | 0.219 | 0.001 | 0.226 | 0.219 | 0.228 | 0.27 | 0.275 | 0.345 | 0.293 | 0.092 | 0.3 | 0.293 | 0.293 | 0.367 | 0.382 | 0.306 | 0.349 | 0.434 | 0.383 | 0.3 | 0.327 | 0.405 | 0.412 | 0.434 | 0.454 | 0.443 | 0.43 | 0.437 | 0.432 | 0.427 | 0.413 | 0.42 | 0.445 | 0.457 | 0.435 | 0.45 | 0.464 | 0.487 | 0.452 | 0.48 | 0.474 | 0.459 | 0.442 | 0.467 | 0.493 | 0.515 | 0.51 | 0.455 | 0.474 | 0.575 | 0.383 | 0.374 | 0.383 | 0.413 | 0.393 | 0.431 | 0.459 | 0.437 | 0.432 | 0.429 | 0.493 | 0.406 | 0.41 | 0.406 | 0.394 | 0.378 | 0.401 | 0.401 | 0.41 | 0.447 | 0.428 | 0.405 | 0.409 | 0.419 | 0.401 | 0.391 | 0.412 | 0.43 | 0.394 | 0.39 | 0.377 | 0.384 | 0.395 | 0.389 | 0.418 | 0.386 | 0.402 | 0.409 | 0.421 | 0.381 | 0.389 | 0.42 | 0.402 | 0.398 | 0.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 2,540 | 2,617 | 2,296 | 2,568 | 2,495 | 2,591 | 2,489 | 2,449 | 2,390 | 2,832 | 2,324 | 2,530 | 2,409 | 2,514 | 2,287 | 2,345 | 2,428 | 2,736 | 2,444 | 2,409 | 2,579 | 3,048 | 2,753 | 2,827 | 2,770 | 2,848 | 2,892 | 2,993 | 2,747 | 3,004 | 2,632 | 2,556 | 2,505 | 2,824 | 2,736 | 2,646 | 2,593 | 2,990 | 2,967 | 2,831 | 2,713 | 3,128 | 3,169 | 3,169 | 3,132 | 3,341 | 3,150 | 3,268 | 3,118 | 0 | 3,468 | 3,486 | 3,601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,540 | 2,617 | 2,296 | 2,568 | 2,495 | 2,591 | 2,489 | 2,449 | 2,390 | 2,832 | 2,324 | 2,530 | 2,409 | 2,514 | 2,287 | 2,345 | 2,428 | 2,736 | 2,444 | 2,409 | 2,579 | 3,048 | 2,753 | 2,827 | 2,770 | 2,848 | 2,892 | 2,993 | 2,747 | 3,004 | 2,632 | 2,556 | 2,505 | 2,824 | 2,736 | 2,646 | 2,593 | 2,990 | 2,967 | 2,831 | 2,713 | 3,128 | 3,169 | 3,169 | 3,132 | 3,341 | 3,150 | 3,268 | 3,118 | 3,322 | 3,468 | 3,486 | 3,601 | 3,911 | 3,764 | 3,681 | 3,627 | 3,855 | 3,707 | 3,607 | 3,514 | 3,881 | 3,887 | 3,519 | 3,448 | 3,859 | 3,823 | 4,389 | 3,802 | 4,054 | 3,656 | 3,788 | 3,392 | 3,838 | 3,412 | 3,557 | 3,466 | 3,678 | 3,765 | 3,508 | 3,451 | 3,903 | 3,372 | 3,332 | 3,242 | 3,708 | 3,246 | 3,340 | 3,102 | 3,178 | 2,730 | 3,310 | 3,137 | 3,429 | 3,196 | 3,215 | 3,060 | 2,979 | 3,358 | 2,830 | 2,877 | 6,759 | 2,770 | 3,338 | 3,244 | 2,066 | 2,106 | 2,179 | 2,004 | 2,130 | 2,088 | 2,012 | 1,879 | 1,954 | 2,051 | 2,020 | 1,936 | 2,286 | 1,857 | 1,755 | 1,731 | 2,092 | 1,783 | 1,735 | 1,616 | 1,963 | 1,676 | 1,762 | 1,608 | 1,823 | 1,812 | 1,927 | 1,870 | 2,214 | 1,905 | 1,928 | 1,834 | 2,492 | 1,863 | 1,800 | 1,621 | 1,535 | 1,750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 6,099 | 6,857 | 7,054 | 6,732 | 6,471 | 6,654 | 8,050 | 7,696 | 7,362 | 7,258 | 6,805 | 7,154 | 7,727 | 8,468 | 8,079 | 7,922 | 6,824 | 7,379 | 7,540 | 5,368 | 7,120 | 8,126 | 7,975 | 8,008 | 7,685 | 8,393 | 8,595 | 8,707 | 8,434 | 11,007 | 8,035 | 7,882 | 7,285 | 6,980 | 6,823 | 7,115 | 6,459 | 7,279 | 7,305 | 7,280 | 6,924 | 8,074 | 8,563 | 8,980 | 8,338 | 9,175 | 9,009 | 8,632 | 8,390 | -3,156 | 8,377 | 9,579 | 10,820 | 14,564 | 14,816 | 14,759 | 13,498 | -6,482 | 13,650 | 12,342 | 12,579 | 20,376 | 19,321 | 11,440 | 10,944 | 11,783 | 23,727 | 14,508 | 13,810 | 14,400 | 13,388 | 20,692 | 12,533 | 43,660 | 12,893 | 12,930 | 19,181 | 12,721 | 13,363 | 12,985 | 12,738 | 13,293 | 12,610 | 12,281 | 12,537 | 12,607 | 11,814 | 11,282 | 10,989 | 10,826 | 10,663 | 10,394 | 9,943 | 10,847 | 10,377 | 9,928 | 10,169 | 10,635 | 10,430 | 9,563 | 10,210 | 21,889 | 10,673 | 10,211 | 10,391 | 7,401 | 6,989 | 6,880 | 9,958 | 7,335 | 7,097 | 6,791 | 6,558 | 7,199 | 7,279 | 6,929 | 6,878 | 7,412 | 7,334 | 7,168 | 6,800 | 6,913 | 6,826 | 6,379 | 6,081 | 6,430 | 6,203 | 6,220 | 5,776 | 6,773 | 6,902 | 6,317 | 6,565 | 6,796 | 6,210 | 6,279 | 6,362 | 7,216 | 6,316 | 6,162 | 5,745 | 6,060 | 5,212 | 0 | 0 | 71,270 | 0 | 0 | 0 | 69,408 | 0 | 0 | 0 | 62,037 | 0 | 0 | 0 | 76,550 | 0 |
Operating Expenses
| 8,639 | 9,474 | 9,350 | 9,300 | 8,966 | 9,245 | 10,539 | 10,145 | 9,752 | 10,090 | 9,129 | 9,684 | 10,136 | 10,982 | 10,366 | 10,267 | 9,252 | 10,115 | 9,984 | 7,777 | 9,699 | 11,174 | 10,728 | 10,835 | 10,455 | 11,241 | 11,487 | 11,700 | 11,181 | 14,011 | 10,667 | 10,438 | 9,790 | 9,804 | 9,559 | 9,761 | 9,052 | 10,269 | 10,272 | 10,111 | 9,637 | 11,202 | 11,732 | 12,149 | 11,470 | 12,516 | 12,159 | 11,900 | 11,508 | 166 | 11,845 | 13,065 | 14,421 | 18,475 | 18,580 | 18,440 | 17,125 | -2,627 | 17,357 | 15,949 | 16,093 | 24,257 | 23,208 | 14,959 | 14,392 | 15,642 | 27,550 | 18,897 | 17,612 | 18,454 | 17,044 | 24,480 | 15,925 | 47,498 | 16,305 | 16,487 | 22,647 | 16,399 | 17,128 | 16,493 | 16,189 | 17,196 | 15,982 | 15,613 | 15,779 | 16,315 | 15,060 | 14,622 | 14,091 | 14,004 | 13,393 | 13,704 | 13,080 | 14,276 | 13,573 | 13,143 | 13,229 | 13,614 | 13,788 | 12,393 | 13,087 | 28,648 | 13,443 | 13,549 | 13,635 | 9,467 | 9,095 | 9,059 | 11,962 | 9,465 | 9,185 | 8,803 | 8,437 | 9,153 | 9,330 | 8,949 | 8,814 | 9,698 | 9,191 | 8,923 | 8,531 | 9,005 | 8,609 | 8,114 | 7,697 | 8,393 | 7,879 | 7,982 | 7,384 | 8,596 | 8,714 | 8,244 | 8,435 | 9,010 | 8,115 | 8,207 | 8,196 | 9,708 | 8,179 | 7,962 | 7,366 | 7,595 | 6,962 | 0 | 0 | 71,270 | 0 | 0 | 0 | 69,408 | 0 | 0 | 0 | 62,037 | 0 | 0 | 0 | 76,550 | 0 |
Operating Income
| -14.1 | 7,773 | 11,042 | 10,896 | 11,600 | 8,458 | 11,844 | 9,950 | 14,209 | 16,884 | 20,227 | 20,831 | 6,086 | 8,390 | 8,072 | 4,924 | 2,633 | -26,709 | -595 | -1,380 | -764 | 2,673 | 3,683 | 3,561 | 2,849 | 5,027 | 7,169 | 4,922 | 5,006 | 2,000 | 4,419 | 2,682 | 4,240 | -1,828 | 1,422 | 1,137 | 205 | 572 | 4,162 | 4,286 | 3,863 | 5,502 | 9,574 | 8,726 | 10,280 | 9,722 | 10,259 | 9,237 | 11,083 | -114 | 13,227 | 11,623 | 12,758 | 13,289 | 14,863 | 23,557 | 15,119 | 11,984 | 10,469 | 10,502 | 9,586 | 7,827 | 7,591 | 7,860 | 7,957 | 21,128 | 24,187 | 22,538 | 20,604 | 28,797 | 25,087 | 18,212 | 23,701 | -7,653 | 26,515 | 26,775 | 15,806 | 26,001 | 24,459 | 20,717 | 20,292 | 20,915 | 17,237 | 16,186 | 15,580 | 15,780 | 12,004 | 12,814 | 16,124 | 11,638 | 10,523 | 10,040 | 8,305 | 10,392 | 15,237 | 12,418 | 13,924 | 34,307 | 6,179 | 6,124 | 5,234 | 5,916 | 3,701 | 2,839 | 1,875 | 1,074 | 1,498 | 1,751 | 2,807 | 2,869 | 2,601 | 2,829 | 3,204 | 3,118 | 2,333 | 2,282 | 2,325 | 2,324 | 2,375 | 2,353 | 2,146 | 2,109 | 1,837 | 1,365 | 1,723 | 2,165 | 1,754 | 1,664 | 1,721 | 1,740 | 2,054 | 1,306 | 1,784 | 1,451 | 1,620 | 1,722 | 3,278 | 2,440 | 1,963 | 1,881 | 2,322 | 1,846 | 1,999 | 23,611 | 22,244 | -51,792 | 19,745 | 19,928 | 20,406 | -48,961 | 19,600 | 18,588 | 17,781 | -44,512 | 15,570 | 16,427 | 20,366 | -53,843.7 | 20,862.3 |
Operating Income Ratio
| -0 | 0.096 | 0.126 | 0.121 | 0.14 | 0.104 | 0.134 | 0.123 | 0.17 | 0.181 | 0.19 | 0.187 | 0.069 | 0.103 | 0.112 | 0.075 | 0.046 | -0.584 | -0.013 | -0.043 | -0.014 | 0.042 | 0.058 | 0.053 | 0.046 | 0.074 | 0.097 | 0.069 | 0.077 | 0.039 | 0.074 | 0.048 | 0.075 | -0.031 | 0.025 | 0.02 | 0.004 | 0.01 | 0.063 | 0.06 | 0.06 | 0.067 | 0.093 | 0.083 | 0.101 | 0.092 | 0.095 | 0.09 | 0.107 | -0.001 | 0.119 | 0.103 | 0.107 | 0.113 | 0.122 | 0.193 | 0.137 | 0.118 | 0.113 | 0.116 | 0.109 | 0.09 | 0.094 | 0.106 | 0.124 | 0.249 | 0.179 | 0.163 | 0.176 | 0.247 | 0.245 | 0.185 | 0.272 | -0.085 | 0.266 | 0.27 | 0.178 | 0.262 | 0.243 | 0.234 | 0.247 | 0.251 | 0.226 | 0.229 | 0.23 | 0.239 | 0.201 | 0.224 | 0.253 | 0.208 | 0.195 | 0.198 | 0.191 | 0.217 | 0.27 | 0.221 | 0.243 | 0.412 | 0.118 | 0.124 | 0.11 | 0.071 | 0.085 | 0.075 | 0.055 | 0.045 | 0.061 | 0.069 | 0.094 | 0.094 | 0.09 | 0.099 | 0.108 | 0.096 | 0.08 | 0.082 | 0.086 | 0.086 | 0.088 | 0.085 | 0.082 | 0.08 | 0.071 | 0.056 | 0.075 | 0.088 | 0.072 | 0.067 | 0.071 | 0.065 | 0.075 | 0.053 | 0.073 | 0.054 | 0.067 | 0.071 | 0.12 | 0.077 | 0.075 | 0.08 | 0.096 | 0.078 | 0.094 | 1 | 1 | -2.659 | 1 | 1 | 1 | -2.395 | 1 | 1 | 1 | -2.54 | 1 | 1 | 1 | -2.371 | 1 |
Total Other Income Expenses Net
| 11,614.1 | 2,040 | 1,984 | 2,769 | 2,428 | 2,167 | 1,855 | 1,706 | 2,594 | 1,958 | 5,195 | 4,102 | 2,470 | 3,339 | 1,534 | 1,383 | 959 | 96 | 223 | -260 | 506 | 3,741 | 1,038 | 1,071 | 1,440 | 3,094 | 1,911 | 1,590 | 2,234 | 1,017 | 1,164 | 1,474 | 1,678 | 2,445 | 1,804 | 1,259 | 1,525 | 2,056 | 1,587 | 2,668 | 2,772 | 3,340 | 3,836 | 5,425 | 4,947 | 4,994 | 3,930 | 3,531 | 4,955 | 17,814 | 4,093 | 14,568 | 4,757 | 3,752 | 3,817 | -4,938 | 3,798 | 3,343 | 2,389 | 2,204 | 2,482 | 2,379 | 1,613 | -343 | -107 | -7,933 | 2,506 | -107 | -130 | -9,075 | -8,327 | -284 | -7,637 | 23,214 | -8,337 | -8,571 | -347 | -8,283 | -8,407 | -7,958 | -7,389 | -7,650 | -7,703 | -6,706 | -6,618 | -6,402 | -6,042 | -6,066 | -6,246 | -6,282 | -6,039 | -5,759 | -4,977 | -6,605 | -9,997 | -5,546 | -5,704 | -25,895 | 518 | 582 | 32 | 331 | -209 | -155 | -198 | 914 | 542 | 507 | -98 | 467 | 165 | 331 | 314 | 758 | 214 | 370 | 516 | 442 | 116 | 321 | 365 | 610 | 103 | 72 | -15 | 216 | 283 | 100 | 149 | 336 | -112 | -28 | 207 | 290 | -51 | 65 | 143 | -175 | -107 | -12 | -132 | -1,086 | -222 | -23,611 | -22,244 | 51,792 | -19,745 | -19,928 | -20,406 | 48,961 | -19,600 | -18,588 | -17,781 | 44,512 | -15,570 | -16,427 | -20,366 | 53,843.7 | -20,862.3 |
Income Before Tax
| 11,600 | 9,813 | 13,026 | 13,665 | 11,600 | 10,625 | 13,699 | 11,656 | 16,803 | 18,842 | 25,422 | 24,933 | 8,556 | 11,729 | 9,606 | 6,307 | 3,592 | -26,613 | -372 | -1,640 | -258 | 6,414 | 4,721 | 4,632 | 4,289 | 8,121 | 9,080 | 6,512 | 7,240 | 3,017 | 5,583 | 4,156 | 5,918 | 617 | 3,226 | 2,396 | 1,730 | 2,628 | 5,749 | 6,954 | 6,635 | 8,842 | 13,410 | 14,151 | 15,227 | 14,716 | 14,189 | 12,768 | 16,038 | 17,700 | 17,320 | 26,191 | 17,515 | 17,041 | 18,680 | 18,619 | 18,917 | 15,327 | 12,858 | 12,706 | 12,068 | 10,206 | 9,204 | 7,517 | 7,850 | 13,195 | 26,693 | 22,431 | 20,474 | 19,722 | 16,760 | 17,928 | 16,064 | 15,561 | 18,178 | 18,204 | 15,459 | 17,718 | 16,052 | 12,759 | 12,903 | 13,265 | 9,534 | 9,480 | 8,962 | 9,378 | 5,962 | 6,748 | 9,878 | 5,356 | 4,484 | 4,281 | 3,328 | 3,787 | 5,240 | 6,872 | 8,220 | 8,412 | 6,697 | 6,706 | 5,266 | 6,247 | 3,492 | 2,684 | 1,677 | 1,988 | 2,040 | 2,258 | 2,709 | 3,336 | 2,766 | 3,160 | 3,518 | 3,876 | 2,547 | 2,652 | 2,841 | 2,766 | 2,491 | 2,674 | 2,511 | 2,719 | 1,940 | 1,437 | 1,708 | 2,381 | 2,037 | 1,764 | 1,870 | 2,076 | 1,942 | 1,278 | 1,991 | 1,741 | 1,569 | 1,787 | 3,421 | 2,265 | 1,856 | 1,869 | 2,190 | 760 | 1,777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.14 | 0.121 | 0.148 | 0.152 | 0.14 | 0.13 | 0.155 | 0.144 | 0.201 | 0.202 | 0.239 | 0.224 | 0.098 | 0.144 | 0.134 | 0.096 | 0.062 | -0.582 | -0.008 | -0.051 | -0.005 | 0.102 | 0.074 | 0.069 | 0.07 | 0.119 | 0.122 | 0.091 | 0.111 | 0.059 | 0.094 | 0.074 | 0.105 | 0.011 | 0.057 | 0.043 | 0.037 | 0.046 | 0.088 | 0.097 | 0.102 | 0.107 | 0.13 | 0.134 | 0.15 | 0.139 | 0.131 | 0.124 | 0.155 | 0.182 | 0.156 | 0.232 | 0.147 | 0.145 | 0.154 | 0.153 | 0.172 | 0.151 | 0.138 | 0.141 | 0.138 | 0.117 | 0.114 | 0.101 | 0.123 | 0.156 | 0.198 | 0.162 | 0.175 | 0.169 | 0.164 | 0.182 | 0.184 | 0.173 | 0.183 | 0.184 | 0.174 | 0.178 | 0.159 | 0.144 | 0.157 | 0.159 | 0.125 | 0.134 | 0.133 | 0.142 | 0.1 | 0.118 | 0.155 | 0.096 | 0.083 | 0.084 | 0.077 | 0.079 | 0.093 | 0.122 | 0.143 | 0.101 | 0.128 | 0.136 | 0.11 | 0.075 | 0.08 | 0.071 | 0.05 | 0.082 | 0.083 | 0.09 | 0.09 | 0.11 | 0.096 | 0.11 | 0.119 | 0.119 | 0.088 | 0.095 | 0.105 | 0.103 | 0.092 | 0.096 | 0.096 | 0.103 | 0.074 | 0.059 | 0.075 | 0.097 | 0.083 | 0.071 | 0.077 | 0.077 | 0.071 | 0.052 | 0.081 | 0.064 | 0.065 | 0.074 | 0.126 | 0.071 | 0.071 | 0.08 | 0.091 | 0.032 | 0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 3,567 | 1,858 | 4,055 | 4,094 | 3,567 | 2,613 | 4,353 | 3,503 | 4,960 | 5,787 | 5,224 | 6,359 | 2,806 | 2,650 | 2,664 | 1,526 | 796 | -6,010 | 337 | -471 | 512 | 684 | 1,474 | 1,241 | 1,883 | 1,915 | 2,634 | 2,526 | 2,457 | -5,392 | 1,498 | 892 | 1,828 | -1,407 | 337 | 715 | -51 | -202 | 1,365 | 2,692 | 1,560 | 2,060 | 5,064 | 5,034 | 5,857 | 6,073 | 6,120 | 5,793 | 6,277 | 7,398 | 7,394 | 8,537 | 7,716 | 7,317 | 8,009 | 7,721 | 8,004 | 5,811 | 5,297 | 4,960 | 5,493 | 4,067 | 4,333 | 3,571 | 3,148 | 5,375 | 11,327 | 10,526 | 9,302 | 8,062 | 7,350 | 7,668 | 6,784 | 5,311 | 7,688 | 7,844 | 7,059 | 7,008 | 6,132 | 5,119 | 5,043 | 4,845 | 3,854 | 3,690 | 3,522 | 2,728 | 2,312 | 2,578 | 3,388 | 1,715 | 1,855 | 1,652 | 1,265 | 1,107 | 2,060 | 2,587 | 3,260 | 3,507 | 2,637 | 2,706 | 2,241 | 2,062 | 1,304 | 730 | 193 | 458 | 640 | 638 | 819 | 836 | 946 | 1,195 | 1,343 | 1,381 | 987 | 1,082 | 956 | 1,086 | 991 | 1,044 | 851 | 819 | 785 | 552 | 548 | 881 | 677 | 529 | 685 | 706 | 807 | 323 | 641 | 621 | 454 | 662 | 1,181 | 710 | 781 | 769 | 910 | 325 | 667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 7,713 | 7,610 | 8,610 | 9,240 | 8,220 | 7,630 | 9,070 | 7,880 | 11,430 | 12,750 | 19,660 | 17,850 | 5,480 | 8,870 | 6,750 | 4,690 | 2,730 | -20,070 | -680 | -1,080 | -610 | 5,690 | 3,170 | 3,130 | 2,350 | 6,000 | 6,240 | 3,950 | 4,650 | 8,380 | 3,970 | 3,350 | 4,010 | 1,680 | 2,650 | 1,700 | 1,810 | 2,780 | 4,240 | 4,190 | 4,940 | 6,570 | 8,070 | 8,780 | 9,100 | 8,350 | 7,870 | 6,860 | 9,500 | 9,950 | 9,570 | 15,910 | 9,450 | 9,400 | 10,330 | 10,680 | 10,650 | 9,250 | 7,350 | 7,560 | 6,300 | 6,050 | 4,730 | 3,950 | 4,550 | 7,820 | 14,830 | 11,680 | 10,890 | 11,660 | 9,410 | 10,260 | 9,280 | 10,250 | 10,490 | 10,360 | 8,400 | 10,710 | 9,920 | 7,640 | 7,860 | 8,420 | 5,680 | 5,790 | 5,440 | 6,650 | 3,650 | 4,170 | 7,040 | 4,090 | 2,640 | 2,640 | 2,090 | 2,680 | 3,180 | 4,460 | 5,000 | 5,220 | 4,490 | 4,530 | 3,480 | 4,185 | 2,188 | 1,954 | 1,484 | 1,460 | 1,400 | 1,620 | 1,820 | 2,500 | 1,820 | 1,965 | 2,175 | 2,495 | 1,560 | 1,570 | 1,885 | 1,680 | 1,500 | 1,630 | 1,660 | 1,900 | 1,155 | 885 | 1,160 | 1,500 | 1,360 | 1,235 | 1,185 | 1,330 | 1,135 | 955 | 1,350 | 1,120 | 1,115 | 1,125 | 2,240 | 1,555 | 1,075 | 1,100 | 1,280 | 970 | 1,110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.093 | 0.094 | 0.098 | 0.103 | 0.099 | 0.093 | 0.102 | 0.098 | 0.137 | 0.137 | 0.185 | 0.16 | 0.062 | 0.109 | 0.094 | 0.071 | 0.047 | -0.439 | -0.015 | -0.033 | -0.011 | 0.09 | 0.05 | 0.046 | 0.038 | 0.088 | 0.084 | 0.055 | 0.071 | 0.165 | 0.067 | 0.06 | 0.071 | 0.029 | 0.047 | 0.03 | 0.038 | 0.048 | 0.065 | 0.059 | 0.076 | 0.08 | 0.078 | 0.083 | 0.09 | 0.079 | 0.073 | 0.067 | 0.092 | 0.102 | 0.086 | 0.141 | 0.079 | 0.08 | 0.085 | 0.088 | 0.097 | 0.091 | 0.079 | 0.084 | 0.072 | 0.069 | 0.059 | 0.053 | 0.071 | 0.092 | 0.11 | 0.085 | 0.093 | 0.1 | 0.092 | 0.104 | 0.106 | 0.114 | 0.105 | 0.105 | 0.094 | 0.108 | 0.098 | 0.086 | 0.096 | 0.101 | 0.074 | 0.082 | 0.08 | 0.101 | 0.061 | 0.073 | 0.11 | 0.073 | 0.049 | 0.052 | 0.048 | 0.056 | 0.056 | 0.079 | 0.087 | 0.063 | 0.086 | 0.092 | 0.073 | 0.05 | 0.05 | 0.051 | 0.044 | 0.061 | 0.057 | 0.064 | 0.061 | 0.082 | 0.063 | 0.069 | 0.074 | 0.077 | 0.054 | 0.056 | 0.069 | 0.062 | 0.056 | 0.059 | 0.064 | 0.072 | 0.044 | 0.037 | 0.051 | 0.061 | 0.056 | 0.05 | 0.049 | 0.049 | 0.042 | 0.039 | 0.055 | 0.041 | 0.046 | 0.046 | 0.082 | 0.049 | 0.041 | 0.047 | 0.053 | 0.041 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 1.76 | 1.71 | 1.93 | 2.14 | 2.06 | 1.92 | 2.25 | 1.94 | 2.79 | 3.12 | 4.7 | 4.22 | 1.28 | 2.08 | 1.58 | 1.1 | 0.64 | -4.7 | -0.15 | -0.26 | -0.14 | 1.33 | 0.74 | 0.73 | 0.55 | 1.41 | 1.46 | 0.92 | 1.09 | 1.97 | 0.93 | 0.78 | 0.95 | 0.41 | 0.63 | 0.41 | 0.43 | 0.67 | 1.01 | 1 | 1.17 | 1.56 | 1.89 | 2.04 | 2.1 | 1.91 | 1.79 | 1.55 | 2.12 | 2.2 | 2.09 | 3.41 | 2 | 1.97 | 2.13 | 2.19 | 2.14 | 1.86 | 1.44 | 1.61 | 1.33 | 1.28 | 0.98 | 0.82 | 0.92 | 1.58 | 2.89 | 2.25 | 2.05 | 2.19 | 1.72 | 1.85 | 1.64 | 1.81 | 1.79 | 1.74 | 1.38 | 1.76 | 1.6 | 1.21 | 1.23 | 1.32 | 0.88 | 0.89 | 0.83 | 1.01 | 0.55 | 0.63 | 1.05 | 0.61 | 0.39 | 0.4 | 0.3 | 0.38 | 0.46 | 0.66 | 0.73 | 0.76 | 0.65 | 0.65 | 0.5 | 0.6 | 0.31 | 0.25 | 0.21 | 0.3 | 0.29 | 0.33 | 0.39 | 0.51 | 0.37 | 0.4 | 0.44 | 0.5 | 0.31 | 0.32 | 0.38 | 0.34 | 0.3 | 0.33 | 0.34 | 0.38 | 0.23 | 0.18 | 0.23 | 0.3 | 0.28 | 0.25 | 0.24 | 0.26 | 0.23 | 0.19 | 0.27 | 0.22 | 0.22 | 0.23 | 0.45 | 0.31 | 0.22 | 0.22 | 0.26 | 0.087 | 0.22 | 0.035 | 0.25 | 0 | 0.24 | 0.23 | 0.27 | 0 | 0.19 | 0.21 | 0.19 | 0 | 0.19 | 0.2 | 0.3 | 0 | 0.17 |
EPS Diluted
| 1.76 | 1.71 | 1.93 | 2.14 | 2.06 | 1.9 | 2.25 | 1.94 | 2.79 | 3.08 | 4.68 | 4.21 | 1.28 | 2.08 | 1.57 | 1.1 | 0.64 | -4.7 | -0.15 | -0.25 | -0.14 | 1.33 | 0.74 | 0.73 | 0.55 | 1.41 | 1.46 | 0.92 | 1.09 | 1.97 | 0.93 | 0.78 | 0.95 | 0.41 | 0.63 | 0.41 | 0.43 | 0.67 | 1.01 | 1 | 1.17 | 1.56 | 1.89 | 2.04 | 2.1 | 1.91 | 1.79 | 1.55 | 2.12 | 2.19 | 2.09 | 3.41 | 2 | 1.97 | 2.13 | 2.18 | 2.14 | 1.86 | 1.44 | 1.6 | 1.33 | 1.28 | 0.98 | 0.81 | 0.92 | 1.58 | 2.86 | 2.22 | 2.03 | 2.17 | 1.7 | 1.83 | 1.62 | 1.79 | 1.77 | 1.72 | 1.37 | 1.75 | 1.58 | 1.2 | 1.22 | 1.31 | 0.88 | 0.88 | 0.83 | 1.01 | 0.55 | 0.62 | 1.05 | 0.61 | 0.39 | 0.39 | 0.3 | 0.38 | 0.46 | 0.65 | 0.72 | 0.75 | 0.64 | 0.64 | 0.5 | 0.6 | 0.31 | 0.25 | 0.21 | 0.3 | 0.29 | 0.33 | 0.38 | 0.5 | 0.37 | 0.39 | 0.43 | 0.49 | 0.31 | 0.31 | 0.38 | 0.33 | 0.3 | 0.33 | 0.34 | 0.38 | 0.23 | 0.18 | 0.23 | 0.3 | 0.28 | 0.25 | 0.24 | 0.26 | 0.23 | 0.19 | 0.27 | 0.22 | 0.22 | 0.23 | 0.45 | 0.31 | 0.22 | 0.22 | 0.26 | 0.087 | 0.22 | 0.035 | 0.25 | 0 | 0.24 | 0.23 | 0.27 | 0 | 0.19 | 0.21 | 0.19 | 0 | 0.19 | 0.2 | 0.3 | 0 | 0.17 |
EBITDA
| 17,507 | 16,695 | 19,491 | 19,723 | 17,402 | 18,637 | 18,283 | 16,147 | 21,206 | 24,113 | 31,273 | 29,578 | 17,627 | 17,611 | 14,810 | 11,513 | 8,854 | 3,991 | 4,890 | 3,593 | 5,810 | 11,538 | 9,826 | 9,479 | 9,041 | 13,364 | 13,938 | 11,248 | 11,914 | 9,045 | 10,574 | 8,966 | 10,583 | 8,929 | 7,937 | 7,292 | 6,572 | 7,443 | 10,369 | 11,490 | 11,023 | 13,368 | 17,860 | 18,500 | 19,485 | 18,944 | 18,528 | 17,258 | 20,172 | 21,921 | 21,416 | 30,140 | 21,464 | 21,191 | 22,644 | 22,545 | 22,707 | 19,707 | 16,756 | 16,112 | 15,403 | 13,435 | 12,193 | 10,864 | 10,750 | 24,305 | 30,019 | 25,628 | 23,708 | 31,952 | 28,246 | 21,206 | 26,643 | -4,371 | 29,245 | 29,535 | 18,450 | 28,672 | 26,972 | 23,233 | 22,845 | 23,528 | 19,668 | 18,536 | 17,953 | 18,273 | 14,207 | 14,983 | 18,306 | 13,713 | 12,718 | 12,060 | 10,325 | 12,532 | 17,194 | 14,289 | 15,900 | 36,469 | 8,080 | 8,063 | 7,362 | 10,026 | 5,692 | 4,828 | 4,046 | 2,299 | 2,788 | 3,097 | 4,151 | 4,275 | 3,962 | 4,171 | 4,569 | 4,462 | 3,640 | 3,588 | 3,697 | 3,706 | 3,715 | 3,681 | 3,482 | 3,415 | 3,024 | 2,598 | 3,012 | 3,409 | 2,964 | 2,900 | 2,915 | 3,224 | 3,089 | 2,529 | 3,086 | 2,688 | 2,814 | 2,910 | 4,483 | 4,191 | 3,148 | 3,204 | 3,608 | 3,329 | 3,204 | 23,611 | 22,244 | -51,792 | 19,745 | 19,928 | 20,406 | -48,961 | 19,600 | 18,588 | 17,781 | -44,512 | 15,570 | 16,427 | 20,366 | -53,843.7 | 20,862.3 |
EBITDA Ratio
| 0.211 | 0.206 | 0.222 | 0.219 | 0.209 | 0.228 | 0.206 | 0.2 | 0.254 | 0.259 | 0.294 | 0.266 | 0.201 | 0.217 | 0.206 | 0.175 | 0.154 | 0.087 | 0.108 | 0.111 | 0.105 | 0.183 | 0.155 | 0.14 | 0.147 | 0.196 | 0.188 | 0.157 | 0.182 | 0.178 | 0.178 | 0.16 | 0.187 | 0.153 | 0.14 | 0.129 | 0.14 | 0.129 | 0.158 | 0.161 | 0.17 | 0.162 | 0.173 | 0.175 | 0.192 | 0.179 | 0.171 | 0.167 | 0.195 | 0.225 | 0.193 | 0.267 | 0.18 | 0.18 | 0.187 | 0.185 | 0.206 | 0.194 | 0.18 | 0.179 | 0.176 | 0.154 | 0.151 | 0.146 | 0.168 | 0.287 | 0.223 | 0.186 | 0.203 | 0.274 | 0.276 | 0.216 | 0.305 | -0.049 | 0.294 | 0.298 | 0.207 | 0.289 | 0.268 | 0.262 | 0.278 | 0.282 | 0.258 | 0.262 | 0.266 | 0.277 | 0.237 | 0.262 | 0.287 | 0.245 | 0.235 | 0.237 | 0.238 | 0.262 | 0.305 | 0.254 | 0.277 | 0.438 | 0.155 | 0.163 | 0.154 | 0.12 | 0.131 | 0.127 | 0.12 | 0.095 | 0.114 | 0.123 | 0.139 | 0.141 | 0.138 | 0.145 | 0.155 | 0.137 | 0.125 | 0.128 | 0.136 | 0.138 | 0.137 | 0.132 | 0.133 | 0.129 | 0.116 | 0.107 | 0.132 | 0.139 | 0.121 | 0.117 | 0.121 | 0.12 | 0.113 | 0.103 | 0.126 | 0.099 | 0.116 | 0.12 | 0.165 | 0.132 | 0.121 | 0.137 | 0.15 | 0.14 | 0.151 | 1 | 1 | -2.659 | 1 | 1 | 1 | -2.395 | 1 | 1 | 1 | -2.54 | 1 | 1 | 1 | -2.371 | 1 |