Doosan Corporation
KRX:000150.KS
163300 (KRW) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 4,592,200 | 4,462,300 | 5,271,900.487 | 4,538,767.478 | 4,968,339.712 | 4,351,122.205 | 4,904,246.733 | 4,388,253.908 | 4,349,379.662 | 3,419,515.282 | 2,604,538.352 | 3,789,303.589 | 3,512,256.58 | 4,520,268.838 | 4,139,082.01 | 4,199,464.74 | 4,209,197.975 | 4,427,092.194 | 4,789,903.171 | 4,360,286.789 | 4,988,279.231 | 4,618,696.998 | 4,888,612.227 | 4,229,542.64 | 4,746,417.582 | 4,307,594.249 | 4,632,425.204 | 4,254,054.102 | 4,588,381.051 | 4,086,329.544 | 4,802,500.033 | 3,647,841.307 | 4,251,376.511 | 3,889,396.792 | 4,946,651.718 | 4,522,538.455 | 4,918,573.305 | 4,600,073.658 | 5,462,053.628 | 4,943,257.761 | 5,299,364.87 | 4,763,562.209 | 5,735,720.432 | 5,160,632.845 | 5,845,256.585 | 5,194,924.297 | 1,004,229.31 | 1,005,387.004 | 984,918.005 | 903,211.645 | 1,200,519.492 | 1,098,563.371 | 895,197.399 | 715,417.145 | 0 | 393,199.798 | 381,081.729 | 318,608.845 | 0 | 319,131.816 | 290,910.112 | 241,513.678 | 0 | 463,077.144 | 471,217.771 | 417,243.139 | 0 | 473,975.598 | 464,665.293 | 441,610.496 |
| Cost of Revenue
| 3,824,659.358 | 3,675,980.773 | 4,484,587.756 | 3,757,014.368 | 4,071,797.577 | 3,598,335.914 | 4,141,738.458 | 3,639,225.673 | 3,591,061.32 | 2,846,465.43 | 2,186,388.004 | 3,165,788.923 | 2,910,810.585 | 3,665,481.382 | 3,608,372.465 | 3,523,427.659 | 3,691,458.515 | 3,719,384.59 | 4,136,729.33 | 3,661,140.186 | 4,015,813.289 | 3,733,644.854 | 4,122,153.314 | 3,469,956.496 | 3,805,969.786 | 3,450,578.31 | 3,882,539.307 | 3,488,264.485 | 3,720,546.85 | 3,328,636.101 | 4,030,831.452 | 3,011,625.859 | 3,461,866.878 | 3,189,044.768 | 4,281,346.712 | 3,838,964.904 | 4,054,604.177 | 3,818,985.625 | 4,627,316.801 | 4,141,721.088 | 4,379,268.536 | 3,932,380.309 | 4,738,224.945 | 4,326,435.83 | 4,830,569.227 | 4,363,093.267 | 793,255.365 | 808,848.859 | 738,185.891 | 670,131.897 | 946,926.749 | 836,527.739 | 660,741.27 | 518,968.421 | 0 | 311,992.638 | 253,798.186 | 215,583.054 | 0 | 214,083.535 | 191,977.783 | 161,002.693 | 0 | 329,368.714 | 346,332.997 | 277,525.355 | 0 | 318,740.099 | 310,635.13 | 300,162.726 |
| Gross Profit
| 767,540.642 | 786,319.227 | 787,312.731 | 781,753.11 | 896,542.135 | 752,786.291 | 762,508.275 | 749,028.235 | 758,318.342 | 573,049.852 | 418,150.348 | 623,514.666 | 601,445.996 | 854,787.456 | 530,709.545 | 676,037.081 | 517,739.459 | 707,707.603 | 653,173.84 | 699,146.603 | 972,465.942 | 885,052.144 | 766,458.913 | 759,586.144 | 940,447.796 | 857,015.939 | 749,885.896 | 765,789.617 | 867,834.201 | 757,693.443 | 771,668.58 | 636,215.448 | 789,509.633 | 700,352.024 | 665,305.006 | 683,573.551 | 863,969.128 | 781,088.033 | 834,736.827 | 801,536.673 | 920,096.334 | 831,181.9 | 997,495.486 | 834,197.015 | 1,014,687.358 | 831,831.03 | 210,973.946 | 196,538.145 | 246,732.114 | 233,079.748 | 253,592.743 | 262,035.632 | 234,456.129 | 196,448.724 | 0 | 81,207.16 | 127,283.543 | 103,025.791 | 0 | 105,048.281 | 98,932.329 | 80,510.985 | 0 | 133,708.43 | 124,884.774 | 139,717.784 | 0 | 155,235.499 | 154,030.163 | 141,447.77 |
| Gross Profit Ratio
| 0.167 | 0.176 | 0.149 | 0.172 | 0.18 | 0.173 | 0.155 | 0.171 | 0.174 | 0.168 | 0.161 | 0.165 | 0.171 | 0.189 | 0.128 | 0.161 | 0.123 | 0.16 | 0.136 | 0.16 | 0.195 | 0.192 | 0.157 | 0.18 | 0.198 | 0.199 | 0.162 | 0.18 | 0.189 | 0.185 | 0.161 | 0.174 | 0.186 | 0.18 | 0.134 | 0.151 | 0.176 | 0.17 | 0.153 | 0.162 | 0.174 | 0.174 | 0.174 | 0.162 | 0.174 | 0.16 | 0.21 | 0.195 | 0.251 | 0.258 | 0.211 | 0.239 | 0.262 | 0.275 | 0 | 0.207 | 0.334 | 0.323 | 0 | 0.329 | 0.34 | 0.333 | 0 | 0.289 | 0.265 | 0.335 | 0 | 0.328 | 0.331 | 0.32 |
| Reseach & Development Expenses
| 72,790 | 64,172 | 76,809 | 66,243 | 64,505 | 55,611 | 71,128 | 55,837 | 49,492 | 46,643 | 47,636 | 43,445 | 38,392 | 65,776 | 62,157 | 71,498 | 63,081 | 62,850 | 75,335 | 65,392 | 60,814 | 56,287 | 61,042 | 59,399 | 55,183 | 51,790 | 63,064 | 55,445 | 50,829 | 51,558 | 59,472 | 55,945 | 51,238 | 52,971 | 75,359 | 76,970 | 74,760 | 80,219 | 84,387 | 75,492 | 73,281 | 71,293 | 76,399 | 71,816 | 72,634 | 71,594 | 9,360 | 8,377 | 8,049 | 10,063 | 11,414 | 8,055 | 6,684 | 5,226 | 0 | 2,492 | 2,267 | 1,403 | 0 | 1,940 | 2,021 | 1,237 | 0 | 1,840.338 | 1,516.756 | 1,809.281 | 0 | 1,193 | 1,059.18 | 1,145.802 |
| General & Administrative Expenses
| 0 | 438,463.666 | 45,369.858 | 462,010.332 | 384,525.501 | 414,605.37 | 56,396.503 | 47,446.643 | 42,091.159 | 37,873.88 | -9,254.483 | 30,871.566 | 10,603.244 | 41,734.309 | 136,482.172 | 34,104.865 | 43,555.701 | 41,280.497 | 36,445.606 | 51,127.481 | 49,893.96 | 51,747.117 | 44,299.394 | 70,136 | 53,107.501 | 42,223 | 49,547.243 | 52,474.822 | 63,156.757 | 54,873 | 79,610.353 | 52,040.244 | 58,157.389 | 35,816.98 | 60,246.533 | 63,099 | 60,556.329 | 58,516.205 | 42,940.981 | 64,980 | 70,042.974 | 68,847.315 | 42,839.487 | 74,313.189 | 68,485.254 | 60,288 | 36,875.867 | 26,110.098 | 24,671.218 | 26,566 | 25,805.894 | 26,497 | 23,831.061 | 20,128.953 | 0 | 9,571.712 | 7,340.603 | 6,893.625 | 0 | 7,264 | 8,023.386 | 5,583.643 | 0 | 17,643.534 | 10,519.657 | 21,141.34 | 0 | 16,585.058 | 15,915.188 | 16,316.359 |
| Selling & Marketing Expenses
| 0 | 73,385 | 92,231 | 89,760 | 96,727 | 71,153 | 96,091 | 72,515 | 84,842 | 67,892 | 54,944 | 76,882 | 62,934 | 91,244 | 86,025 | 88,768 | 91,078 | 94,827 | -16,576 | 140,165 | 135,134 | 120,796 | 146,161.398 | 105,087.247 | 131,082 | 138,368 | 122,232 | 106,349 | 106,997 | 105,362 | 123,356 | 101,757 | 93,516 | 78,066 | 118,604 | 90,344 | 103,941 | 96,516 | 100,381 | 99,193 | 93,320 | 88,858 | 139,629 | 95,808 | 101,282 | 94,179 | 34,450 | 32,243 | 36,780 | 40,291 | 44,101 | 43,519 | 29,087 | 26,103 | 0 | 9,264 | 39,300 | 30,566 | 0 | 32,207 | 37,466 | 32,209 | 0 | 51,933.79 | 54,656.745 | 54,586.812 | 0 | 55,700 | 56,661.449 | 58,510.496 |
| SG&A
| 350,253.695 | 438,463.666 | 516,186.859 | 462,010.332 | 384,525.501 | 414,605.37 | 152,487.503 | 119,961.643 | 126,933.159 | 105,765.88 | 45,689.517 | 107,753.566 | 73,537.244 | 132,978.309 | 222,507.172 | 122,872.865 | 134,633.701 | 136,107.497 | 19,869.606 | 191,292.481 | 185,027.96 | 172,543.117 | 190,460.792 | 175,223.247 | 184,189.501 | 180,591 | 171,779.243 | 158,823.822 | 170,153.757 | 160,235 | 202,966.353 | 153,797.244 | 151,673.389 | 113,882.98 | 178,850.533 | 153,443 | 164,497.329 | 155,032.205 | 143,321.981 | 164,173 | 163,362.974 | 157,705.315 | 182,468.487 | 170,121.189 | 169,767.254 | 154,467 | 71,325.867 | 58,353.098 | 61,451.218 | 66,857 | 69,906.894 | 70,016 | 52,918.061 | 46,231.953 | 0 | 18,835.712 | 46,640.603 | 37,459.625 | 0 | 39,471 | 45,489.386 | 37,792.643 | 0 | 69,577.324 | 65,176.402 | 75,728.152 | 0 | 72,285.058 | 72,576.637 | 74,826.855 |
| Other Expenses
| -4,255,500 | -4,458,821 | 15,499 | -924,020.665 | -769,051.002 | -55,611 | 307,942 | 232,598 | 214,007 | -1,803.89 | -13,227.173 | -31,415.496 | -38,321.834 | -16,600.81 | -106,814.188 | -23,190.041 | -97,700.23 | -103,080.326 | -261,949.319 | -37,964.103 | -33,900.832 | -28,785.327 | -414,291.219 | -20,655.992 | -28,181.269 | -44,959.448 | -95,835.64 | 13,708.634 | -57,250.334 | -37,199.574 | -353,929.23 | -22,660.209 | 12,967.336 | 239,334.902 | -369,098.854 | -55,825.134 | -17,265.023 | -34,460.782 | -96,238.08 | 32,092.039 | -38,272.068 | -4,222.39 | -11,827.138 | -39,552.57 | -22,655.321 | -28,410.571 | 0 | -9,566.537 | 2,085.143 | 43.549 | 11.424 | 53.573 | 37 | 43.855 | 0 | -2,223.493 | 866.917 | -952.855 | 0 | -4,313.979 | -2,444.597 | -1,342.665 | 0 | -581.907 | -9,587.136 | -1,286 | 0 | -434.944 | -3,854.863 | -2,551.91 |
| Operating Expenses
| 4,255,500 | 4,458,821 | 577,496.859 | -462,010.333 | -384,525.501 | 414,605.37 | 531,557.503 | 408,396.643 | 390,432.159 | 385,229.88 | 304,181.517 | 364,031.566 | 308,134.244 | 456,796.309 | 572,106.172 | 458,626.865 | 509,839.701 | 616,825.497 | 350,279.606 | 529,479.481 | 515,862.96 | 530,288.117 | 600,849.792 | 498,407.247 | 502,132.501 | 506,237.854 | 490,068.243 | 504,359.822 | 478,805.757 | 491,883.954 | 599,413.353 | 449,126.244 | 483,260.389 | 441,324.98 | 1,008,240.261 | 569,969.342 | 556,320.329 | 594,305.205 | 601,160.857 | 594,750.835 | 591,583.974 | 591,986.315 | 716,057.487 | 589,461.189 | 632,689.254 | 585,125.478 | 155,935.79 | 165,195.195 | 190,862.792 | 185,470.927 | 180,780.137 | 179,195.977 | 143,463.789 | 144,461.013 | 0 | 48,098.712 | 82,809.603 | 72,509.625 | 0 | 70,506.683 | 76,880.386 | 67,883.643 | 0 | 113,944.145 | 104,969.64 | 127,861.647 | 0 | 125,610.058 | 124,387.741 | 128,541.682 |
| Operating Income
| 336,700 | 3,479 | 209,815.873 | 319,742.777 | 512,016.634 | 338,180.921 | -86,628.496 | 176,507.336 | 286,710.131 | 187,819.972 | 113,968.832 | 259,483.1 | 293,311.752 | 397,991.147 | -41,396.627 | 217,410.217 | 7,899.758 | 90,882.106 | 302,894.234 | 169,667.122 | 456,602.982 | 354,764.027 | 165,609.12 | 261,178.896 | 438,315.294 | 350,778.085 | 259,817.654 | 261,429.795 | 389,028.444 | 265,809.489 | 172,255.227 | 187,089.204 | 306,249.244 | 259,027.044 | -342,935.257 | 113,604.209 | 307,648.799 | 186,782.828 | 233,575.97 | 206,785.838 | 328,512.36 | 239,195.585 | 281,438 | 244,735.826 | 381,998.105 | 246,705.552 | -46,649.259 | 51,707.624 | 119,357.968 | 86,013.812 | 103,391.573 | 41,941.108 | 188,074.17 | 119,835.11 | 0 | 56,800.702 | 104,902.688 | 63,271.766 | 0 | -14,208.922 | 10,951.023 | -92,947.383 | 0 | 19,764.284 | 19,915.133 | 11,856.138 | 0 | 29,625.441 | 29,642.422 | 12,906.09 |
| Operating Income Ratio
| 0.073 | 0.001 | 0.04 | 0.07 | 0.103 | 0.078 | -0.018 | 0.04 | 0.066 | 0.055 | 0.044 | 0.068 | 0.084 | 0.088 | -0.01 | 0.052 | 0.002 | 0.021 | 0.063 | 0.039 | 0.092 | 0.077 | 0.034 | 0.062 | 0.092 | 0.081 | 0.056 | 0.061 | 0.085 | 0.065 | 0.036 | 0.051 | 0.072 | 0.067 | -0.069 | 0.025 | 0.063 | 0.041 | 0.043 | 0.042 | 0.062 | 0.05 | 0.049 | 0.047 | 0.065 | 0.047 | -0.046 | 0.051 | 0.121 | 0.095 | 0.086 | 0.038 | 0.21 | 0.168 | 0 | 0.144 | 0.275 | 0.199 | 0 | -0.045 | 0.038 | -0.385 | 0 | 0.043 | 0.042 | 0.028 | 0 | 0.063 | 0.064 | 0.029 |
| Total Other Income Expenses Net
| -32,700 | -128 | -405,402.739 | -144,918.382 | -209,364.729 | -110,776.816 | -579,678 | -4,426 | -118,142 | -146,182.639 | -84,435.33 | -230,626.333 | -80,161.294 | 48,119.765 | -493,581.496 | -125,124.482 | -169,632.304 | -385,961.491 | -543,177.716 | -143,921.85 | -178,052.913 | -231,090.845 | -644,902.508 | -141,814.683 | -207,885.552 | -210,724.89 | -293,056.603 | -146,555.435 | -261,680.095 | -135,848.575 | -651,643.948 | -114,444.514 | -222,116.263 | 74,016.187 | -873,627.222 | -443,250.115 | -187,924.584 | -211,582.166 | -435,005.958 | -165,561.354 | -338,825.274 | -187,135.626 | -206,998.22 | -236,537.049 | -281,195.652 | -216,871.017 | -37,028.206 | -15,868.421 | -17,104.789 | -12,843.678 | -20,259.869 | -8,283.63 | -12,471.302 | -9,061.478 | 0 | 11,877.854 | -5,429.299 | -2,051.482 | 0 | -8,382.59 | -983.761 | -12,510.231 | 0 | 75,584.205 | 36,137.305 | -28,118.177 | 0 | 2,037.497 | 15,636.736 | -3,916.151 |
| Income Before Tax
| 304,000 | 3,351 | -195,586.866 | 174,824.395 | 302,651.905 | 227,404.105 | -666,306.496 | 172,081.336 | 168,568.131 | 41,637.332 | 29,533.502 | 28,856.768 | 213,150.458 | 446,110.912 | -534,978.123 | 92,285.735 | -161,732.546 | -295,079.385 | -240,283.482 | 25,745.272 | 278,550.069 | 123,673.182 | -479,293.388 | 119,364.213 | 230,429.742 | 140,053.195 | -33,238.949 | 114,874.36 | 127,348.349 | 129,960.914 | -479,388.721 | 72,644.69 | 84,132.981 | 333,043.231 | -1,216,562.479 | -329,645.906 | 119,724.215 | -24,799.338 | -201,429.988 | 41,224.484 | -10,312.914 | 52,059.959 | 74,439.78 | 8,198.777 | 100,802.453 | 29,834.535 | -83,677.465 | 35,839.203 | 102,253.179 | 73,170.134 | 83,131.704 | 33,657.478 | 175,602.868 | 110,773.632 | 0 | 68,678.556 | 99,473.389 | 61,220.284 | 0 | -22,591.512 | 9,967.262 | -105,457.614 | 0 | 95,348.489 | 56,052.438 | -16,262.039 | 0 | 31,662.938 | 45,279.158 | 8,989.939 |
| Income Before Tax Ratio
| 0.066 | 0.001 | -0.037 | 0.039 | 0.061 | 0.052 | -0.136 | 0.039 | 0.039 | 0.012 | 0.011 | 0.008 | 0.061 | 0.099 | -0.129 | 0.022 | -0.038 | -0.067 | -0.05 | 0.006 | 0.056 | 0.027 | -0.098 | 0.028 | 0.049 | 0.033 | -0.007 | 0.027 | 0.028 | 0.032 | -0.1 | 0.02 | 0.02 | 0.086 | -0.246 | -0.073 | 0.024 | -0.005 | -0.037 | 0.008 | -0.002 | 0.011 | 0.013 | 0.002 | 0.017 | 0.006 | -0.083 | 0.036 | 0.104 | 0.081 | 0.069 | 0.031 | 0.196 | 0.155 | 0 | 0.175 | 0.261 | 0.192 | 0 | -0.071 | 0.034 | -0.437 | 0 | 0.206 | 0.119 | -0.039 | 0 | 0.067 | 0.097 | 0.02 |
| Income Tax Expense
| 87,700 | 1,092 | -132,684.457 | 70,439.641 | 128,418.636 | 112,726.365 | -107,133.793 | 159,083.148 | 133,292.028 | 26,293.458 | -69,397.488 | 133,054.257 | 74,481.858 | 170,343.353 | -216,735.551 | 132,955.346 | 74,788.554 | 80,295.438 | 6,500.136 | 93,088.315 | 83,387.336 | 66,438.921 | 38,368.568 | 56,760.994 | 97,161.147 | 66,564.74 | 22,414.155 | 67,711.901 | 104,360.219 | 77,795.394 | 2,515.108 | 52,939.611 | 48,780.097 | 88,298.108 | 63,191.297 | 19,583.76 | 87,572.253 | 59,165.756 | -41,838.077 | -35,438.451 | -43,338.448 | 29,673.86 | 17,022.347 | 30,751.066 | 50,213.283 | -14,879.148 | 21,631.27 | 10,106.808 | 13,931.257 | 26,322.739 | -1,301.585 | 17,928.479 | 22,244.707 | 11,882.66 | 0 | 10,806.1 | 13,352.866 | 7,506.324 | 0 | 6,112.803 | 2,360.196 | -43,339.337 | 0 | 28,011.768 | 16,196.266 | -1,490.552 | 0 | 8,686.216 | 13,888.432 | 2,944.051 |
| Net Income
| 216,300 | 2,259 | -259,557.582 | -19,874.149 | -70,169.47 | 114,677.74 | -559,172.703 | 12,998.189 | 35,276.103 | -12,727.53 | 34,849.596 | -44,204.68 | 40,775.992 | 180,403.355 | -214,152.092 | -20,115.382 | -124,069.594 | -194,971.304 | 444,259.803 | -49,279.116 | 38,755.823 | -13,353.542 | -128,364.309 | 3,360.027 | 17,699.148 | -9,556.954 | 609.659 | 10,414.685 | 21,375.345 | 8,168.294 | -100,727.174 | 53,276.407 | 60,511.803 | 183,507.245 | -327,260.925 | -72,247.366 | 30,874.65 | -22,610.979 | -19,003.626 | 58,197.404 | 3,660.012 | 22,495.024 | 36,932.397 | -10,132.768 | 42,797.559 | 54,150.088 | -56,766.776 | 20,886.417 | 90,760.921 | 38,950.725 | 70,804.346 | -398.489 | 143,418.273 | 91,367.138 | 0 | 62,346.789 | 86,120.523 | 53,713.961 | 0 | -28,704.315 | 7,936.054 | 205,045.089 | 0 | 67,336.72 | 39,856.172 | -14,771.487 | 0 | 22,976.722 | 31,390.726 | 6,045.888 |
| Net Income Ratio
| 0.047 | 0.001 | -0.049 | -0.004 | -0.014 | 0.026 | -0.114 | 0.003 | 0.008 | -0.004 | 0.013 | -0.012 | 0.012 | 0.04 | -0.052 | -0.005 | -0.029 | -0.044 | 0.093 | -0.011 | 0.008 | -0.003 | -0.026 | 0.001 | 0.004 | -0.002 | 0 | 0.002 | 0.005 | 0.002 | -0.021 | 0.015 | 0.014 | 0.047 | -0.066 | -0.016 | 0.006 | -0.005 | -0.003 | 0.012 | 0.001 | 0.005 | 0.006 | -0.002 | 0.007 | 0.01 | -0.057 | 0.021 | 0.092 | 0.043 | 0.059 | -0 | 0.16 | 0.128 | 0 | 0.159 | 0.226 | 0.169 | 0 | -0.09 | 0.027 | 0.849 | 0 | 0.145 | 0.085 | -0.035 | 0 | 0.048 | 0.068 | 0.014 |
| EPS
| 12,757 | 133.23 | -15,308.45 | -1,172.16 | -4,138.52 | 6,763.58 | -32,979.44 | 961.19 | 2,608.61 | -750.66 | 1,504 | -2,607.15 | 2,291 | 10,135 | -12,043.64 | -1,130 | -6,970 | -10,953 | 23,122 | -2,510 | 2,173.27 | -752.75 | -7,537.58 | 186.53 | 971.3 | -565.12 | -35.32 | 541.94 | 1,187.63 | 410.59 | -5,644.49 | 2,293.58 | 3,391.81 | 10,239 | -18,880.36 | -4,165.54 | 1,672.17 | -1,331.12 | -988.36 | 3,086.07 | 156.73 | 1,184.32 | 1,922.72 | -684.25 | 2,232.88 | 2,822.28 | -2,910.42 | 1,062.91 | 4,620.28 | 1,981.22 | 5,711.88 | -25.74 | 6,967.95 | 4,336.62 | 2,569 | 2,937.07 | 4,080.55 | 2,548.55 | 2,066 | -1,771.51 | 366.44 | 9,756.01 | 748 | 3,190.93 | 1,882.99 | -916.11 | -1,865.58 | 1,085.01 | 1,532 | 289.97 |
| EPS Diluted
| 12,757 | 133.23 | -15,308.45 | -1,172.16 | -4,138.52 | 6,763.58 | -32,979.44 | 961.19 | 2,608.61 | -715 | 1,504 | -2,483 | 2,291 | 10,135 | -12,043.64 | -1,130 | -6,970 | -10,953 | 23,122 | -2,510 | 2,173.27 | -752.75 | -7,537.58 | 186.53 | 971.3 | -565.12 | -35.32 | 541.94 | 1,187.63 | 410.59 | -5,642.22 | 2,293.58 | 3,391.81 | 10,239 | -18,880.36 | -4,165.54 | 1,672.17 | -1,331.12 | -988.36 | 3,084.97 | 156.73 | 1,183.22 | 1,920.52 | -684.25 | 2,231.77 | 2,820.07 | -2,909.67 | 1,061.24 | 4,615.86 | 1,980.12 | 5,700.85 | -25.74 | 6,961.32 | 4,328.89 | 2,560 | 2,928.24 | 4,069.51 | 2,541.93 | 2,066 | -1,771.51 | 364.24 | 9,488.9 | 731 | 3,116.98 | 1,837.74 | -916.11 | -1,968.58 | 1,085.01 | 1,437.08 | 289.97 |
| EBITDA
| 336,700 | 786,355.339 | 398,131.873 | 781,753.11 | 896,542.135 | 752,786.291 | 94,874.504 | 325,313.336 | 442,549.131 | 261,022.635 | 259,770.872 | 306,230.336 | 422,995.458 | 574,884.912 | 17,335.943 | 399,131.699 | 39,671.454 | 131,451.615 | 272,359.606 | 272,693.356 | 561,973.493 | 494,238.182 | -66,391.388 | 363,355.213 | 482,989.395 | 487,685.195 | 375,676.051 | 419,762.36 | 411,767.827 | 494,844.914 | -196,934.274 | 432,138.69 | 420,354.629 | 682,953.231 | -528,096.144 | 10,885.001 | 463,823.215 | 336,296.074 | 182,127.345 | 387,768.072 | 413,462.086 | 394,312.217 | 450,725.78 | 394,384.777 | 481,366.453 | 341,785.827 | 62,001.951 | 63,099.53 | 85,473.533 | 79,793.036 | 98,638.254 | 117,776.102 | 110,356.038 | 73,343.861 | 0 | 44,649.286 | 57,075.478 | 40,053.585 | 0 | 44,251.738 | 37,199.759 | 19,574.458 | 0 | 131,589.043 | 96,780.753 | 21,737.746 | 0 | 84,638.097 | 93,840.623 | 56,174.281 |
| EBITDA Ratio
| 0.073 | 0.176 | 0.076 | 0.172 | 0.18 | 0.173 | 0.019 | 0.074 | 0.102 | 0.076 | 0.1 | 0.081 | 0.12 | 0.127 | 0.004 | 0.095 | 0.009 | 0.03 | 0.057 | 0.063 | 0.113 | 0.107 | -0.014 | 0.086 | 0.102 | 0.113 | 0.081 | 0.099 | 0.09 | 0.121 | -0.041 | 0.118 | 0.099 | 0.176 | -0.107 | 0.002 | 0.094 | 0.073 | 0.033 | 0.078 | 0.078 | 0.083 | 0.079 | 0.076 | 0.082 | 0.066 | 0.062 | 0.063 | 0.087 | 0.088 | 0.082 | 0.107 | 0.123 | 0.103 | 0 | 0.114 | 0.15 | 0.126 | 0 | 0.139 | 0.128 | 0.081 | 0 | 0.284 | 0.205 | 0.052 | 0 | 0.179 | 0.202 | 0.127 |