Semiconductor Manufacturing International Corporation
HKEX:0981.HK
27.5 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,901.276 | 1,750.176 | 1,678.299 | 1,620.577 | 98.108 | 1,462.288 | 1,621.27 | 1,906.956 | 1,903.164 | 1,841.894 | 1,580.059 | 1,415.302 | 1,344.102 | 1,103.649 | 981.095 | 1,082.505 | 938.463 | 904.912 | 839.439 | 816.452 | 790.882 | 668.899 | 787.565 | 850.662 | 890.713 | 831.044 | 787.174 | 769.723 | 751.193 | 793.085 | 814.802 | 774.845 | 690.221 | 634.312 | 610.148 | 569.854 | 546.615 | 509.798 | 485.893 | 521.646 | 511.344 | 451.083 | 491.797 | 534.256 | 541.302 | 501.609 | 485.894 | 461.168 | 421.826 | 332.711 | 289.628 | 306.89 | 352.389 | 370.559 | 411.842 | 410.08 | 381.142 | 351.724 | 333.09 | 323.356 | 267.422 | 146.519 | 272.478 | 375.945 | 342.919 | 362.369 | 395.254 | 391.398 | 374.829 | 388.284 | 383.813 | 368.926 | 361.446 | 351.138 | 333.051 | 309.959 | 279.5 | 248.808 | 291.842 | 274.897 | 220.989 | 186.937 |
Cost of Revenue
| 1,636.183 | 1,510.472 | 1,403.344 | 1,298.957 | 86.277 | 1,157.619 | 1,102.581 | 1,164.74 | 1,152.676 | 1,091.639 | 1,027.276 | 947.441 | 939.09 | 853.535 | 804.333 | 820.528 | 689.874 | 671.327 | 640.023 | 646.637 | 639.724 | 546.829 | 653.44 | 676.119 | 672.88 | 610.868 | 638.678 | 592.426 | 557.061 | 572.266 | 568.79 | 542.742 | 472.407 | 480.56 | 436.211 | 387.503 | 370.21 | 359.871 | 376.554 | 386.704 | 368.291 | 354.965 | 398.858 | 422.274 | 406.075 | 399.471 | 389.127 | 334.348 | 320.11 | 292.867 | 310.96 | 302.667 | 302.116 | 301.782 | 313.249 | 309.44 | 321.755 | 300.27 | 307.669 | 320.702 | 280.318 | 275.9 | 347.115 | 348.72 | 322.076 | 394.94 | 360.207 | 349.148 | 336.339 | 351.345 | 381.998 | 336.16 | 312.229 | 307.768 | 290.094 | 284.687 | 273.112 | 240.277 | 232.725 | 202.387 | 159.507 | 126.781 |
Gross Profit
| 265.093 | 239.704 | 274.955 | 321.62 | 11.831 | 304.669 | 518.689 | 742.216 | 750.488 | 750.255 | 552.783 | 467.861 | 405.012 | 250.114 | 176.762 | 261.977 | 248.589 | 233.585 | 199.416 | 169.815 | 151.158 | 122.07 | 134.125 | 174.543 | 217.833 | 220.176 | 148.496 | 177.297 | 194.132 | 220.819 | 246.012 | 232.103 | 217.814 | 153.752 | 173.937 | 182.351 | 176.405 | 149.927 | 109.339 | 134.942 | 143.053 | 96.118 | 92.939 | 111.982 | 135.227 | 102.138 | 96.767 | 126.82 | 101.716 | 39.844 | -21.332 | 4.223 | 50.273 | 68.777 | 98.593 | 100.64 | 59.387 | 51.454 | 25.421 | 2.654 | -12.896 | -129.381 | -74.636 | 27.224 | 20.843 | -32.571 | 35.047 | 42.25 | 38.491 | 36.94 | 1.815 | 32.766 | 49.217 | 43.37 | 42.957 | 25.273 | 6.389 | 8.531 | 59.117 | 72.51 | 61.482 | 60.156 |
Gross Profit Ratio
| 0.139 | 0.137 | 0.164 | 0.198 | 0.121 | 0.208 | 0.32 | 0.389 | 0.394 | 0.407 | 0.35 | 0.331 | 0.301 | 0.227 | 0.18 | 0.242 | 0.265 | 0.258 | 0.238 | 0.208 | 0.191 | 0.182 | 0.17 | 0.205 | 0.245 | 0.265 | 0.189 | 0.23 | 0.258 | 0.278 | 0.302 | 0.3 | 0.316 | 0.242 | 0.285 | 0.32 | 0.323 | 0.294 | 0.225 | 0.259 | 0.28 | 0.213 | 0.189 | 0.21 | 0.25 | 0.204 | 0.199 | 0.275 | 0.241 | 0.12 | -0.074 | 0.014 | 0.143 | 0.186 | 0.239 | 0.245 | 0.156 | 0.146 | 0.076 | 0.008 | -0.048 | -0.883 | -0.274 | 0.072 | 0.061 | -0.09 | 0.089 | 0.108 | 0.103 | 0.095 | 0.005 | 0.089 | 0.136 | 0.124 | 0.129 | 0.082 | 0.023 | 0.034 | 0.203 | 0.264 | 0.278 | 0.322 |
Reseach & Development Expenses
| 180.748 | 188.11 | 189.138 | 172.836 | 9.965 | 167.668 | 197.455 | 182.888 | 187.484 | 165.269 | 172.105 | 167.412 | 143.052 | 156.273 | 194.408 | 158.52 | 157.999 | 166.486 | 169.871 | 185.019 | 123.869 | 77.175 | 134.97 | 152.968 | 147.177 | 122.995 | 101.3 | 106.848 | 111.158 | 107.805 | 118.325 | 81.898 | 64.526 | 53.498 | 66.121 | 62.381 | 55.202 | 53.453 | 53.113 | 54.887 | 45.08 | 36.653 | 46.256 | 37.564 | 36.736 | 23.408 | 26.676 | 72.945 | 51.02 | 59.311 | 38.92 | 51.479 | 51.501 | 49.573 | 40.601 | 47.377 | 43.33 | 43.592 | 43.806 | 50.003 | 48.45 | 18.495 | 12.485 | 17.838 | 37.684 | 34.233 | 26.201 | 25.906 | 23.194 | 21.733 | 21.913 | 27.32 | 24.345 | 20.593 | 28.646 | 19.23 | 16.344 | 17.933 | 27.407 | 20.688 | 13.533 | 16.54 |
General & Administrative Expenses
| 160.63 | 116.378 | 147.821 | 128.128 | 6.559 | 99.877 | 127.338 | 152.671 | 119.13 | 94.591 | 104.097 | 71.671 | 51.132 | 48.803 | 75.794 | 56.97 | 59.381 | 74.231 | 77.157 | 70.041 | 64.578 | 43.148 | 49.913 | 50.535 | 48.801 | 51.506 | 58.201 | 46.104 | 54.199 | 39.394 | 60.934 | 35.449 | 33.496 | 27.492 | 67.253 | 51.387 | 52.051 | 42.486 | 46.039 | 34.668 | 35.528 | 23.193 | 36.61 | 24.718 | 42.636 | 39.783 | 29.437 | 24.857 | 29.094 | 23.924 | 25.038 | 21.903 | -8.933 | 19.427 | -5.61 | 16.754 | 15.017 | 17.601 | 151.52 | 31.923 | 17.195 | 14.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 9.737 | 9.043 | 9.348 | 9.454 | 1.254 | 8.053 | 7.85 | 7.357 | 9.497 | 9.13 | 8.164 | 7.446 | 6.537 | 5.495 | 12.081 | 6.472 | 5.072 | 5.841 | 5.273 | 5.9 | 8.852 | 6.811 | 7.701 | 6.102 | 8.139 | 8.513 | 6.393 | 9.587 | 9.441 | 10.375 | 9.087 | 8.009 | 8.228 | 9.71 | 12.358 | 11.154 | 9.159 | 9.205 | 9.436 | 10.09 | 9.018 | 9.708 | 8.385 | 9.324 | 9.775 | 7.874 | 8.629 | 8.178 | 7.786 | 6.892 | 9.283 | 7.398 | 8.14 | 7.738 | 8.662 | 7.771 | 7.02 | 6.045 | 0 | 0 | 6.904 | 4.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 170.367 | 125.421 | 157.169 | 137.582 | 7.813 | 107.93 | 135.188 | 160.028 | 128.627 | 103.721 | 112.261 | 79.117 | 57.669 | 54.298 | 87.875 | 63.442 | 64.453 | 80.072 | 82.43 | 75.941 | 73.43 | 49.959 | 57.614 | 56.637 | 56.94 | 60.019 | 64.594 | 55.691 | 63.64 | 49.769 | 70.021 | 43.458 | 41.724 | 37.202 | 79.611 | 62.541 | 61.21 | 51.691 | 55.475 | 44.758 | 44.546 | 32.901 | 44.995 | 34.042 | 52.411 | 47.657 | 38.066 | 33.035 | 36.88 | 30.816 | 34.32 | 29.301 | -0.793 | 27.165 | 3.052 | 24.526 | 22.036 | 23.647 | 151.52 | 31.923 | 24.1 | 19.135 | 21.989 | 16.339 | 17.685 | 23.489 | 24.508 | 28.737 | 18.981 | 20.981 | 19.291 | 7.83 | 20.755 | 17.719 | 22.726 | 13.194 | 8.409 | 9.085 | 24.484 | 5.73 | 11.495 | 12.435 |
Other Expenses
| 99.875 | -4.886 | -204.527 | -11.821 | 217.985 | -54.856 | -64.558 | -78.706 | -105.379 | -54.294 | 41.577 | 18.436 | 18.764 | 2.643 | 37.497 | -17.099 | 27.789 | 18.317 | 67.395 | 0.594 | 4.09 | 6.222 | 15.802 | 1.781 | 4.375 | 2.324 | -11.132 | -1.657 | 27.12 | 2.167 | 5.984 | 7.81 | -17.801 | 1.894 | 5.44 | 3.072 | 8.592 | 9.621 | 7.235 | 0.264 | 5.399 | 5.312 | 4.607 | -0.357 | 1.126 | 21.027 | -2.353 | 0 | -0.001 | 0.001 | -7.009 | 0 | 0 | 2.702 | -9.986 | 6.742 | 6.141 | 7.119 | 578.438 | 49.181 | 9.076 | 9.031 | -40.322 | 6.274 | 69.47 | 6.655 | 6.68 | 7.793 | 4.939 | -20.992 | -51.834 | 11.041 | 11.041 | 11.024 | 0.384 | 13.795 | 13.716 | 3.487 | -65.049 | 76.063 | 0.063 | 4.338 |
Operating Expenses
| 178.978 | 236.284 | 169.882 | 234.727 | 16.374 | 220.742 | 268.085 | 264.21 | 210.732 | 214.696 | 132.784 | 158.905 | 98.646 | 125.27 | 158.301 | 81.122 | 181.999 | 187.346 | 181.652 | 120.913 | 193.361 | 96.547 | 175.055 | 180.371 | 198.697 | 177.914 | 145.323 | 154.592 | 172.5 | 143.433 | 196.994 | 123.471 | 102.394 | 87.616 | 132.34 | 108.125 | 115.728 | 104.423 | 107.691 | 94.122 | 84.861 | 66.533 | 84.84 | 63.447 | 56.095 | 71.065 | 44.044 | 105.98 | 87.973 | 90.128 | 66.231 | 80.78 | 50.708 | 76.738 | 33.668 | 78.645 | 71.507 | 74.358 | 622.244 | 99.184 | 81.626 | 46.661 | -5.848 | 40.451 | 124.839 | 64.377 | 57.389 | 62.435 | 47.113 | 21.722 | -10.629 | 46.19 | 56.141 | 49.335 | 51.756 | 46.219 | 38.469 | 30.505 | -13.158 | 102.482 | 25.091 | 33.313 |
Operating Income
| 87.14 | 2.406 | 107.278 | 87.388 | -3.485 | 320.557 | 282.346 | 477.919 | 539.443 | 535.971 | 420.114 | 310.044 | 537.763 | 124.641 | 17.249 | 182.69 | 64.666 | 47.341 | 20.145 | 47.15 | -42.83 | 24.445 | -40.93 | -5.828 | 19.136 | 42.262 | 3.173 | 22.705 | 21.632 | 77.386 | 49.018 | 108.632 | 115.42 | 66.136 | 41.597 | 74.226 | 60.677 | 45.504 | 1.648 | 40.82 | 58.192 | 29.585 | 8.099 | 48.535 | 79.132 | 31.073 | 52.723 | 20.368 | 13.743 | -50.284 | -106.997 | -75.764 | -0.109 | -7.846 | 62.929 | 20.688 | -12.12 | -28.042 | -596.823 | -96.53 | -94.502 | -176.062 | -121.08 | -13.227 | -145.682 | -96.948 | -22.342 | -20.185 | -8.623 | 15.218 | 12.444 | -13.424 | -6.925 | -5.965 | -8.798 | -20.947 | -32.081 | -21.974 | 49.122 | -29.972 | 36.39 | 26.843 |
Operating Income Ratio
| 0.046 | 0.001 | 0.064 | 0.054 | -0.036 | 0.219 | 0.174 | 0.251 | 0.283 | 0.291 | 0.266 | 0.219 | 0.4 | 0.113 | 0.018 | 0.169 | 0.069 | 0.052 | 0.024 | 0.058 | -0.054 | 0.037 | -0.052 | -0.007 | 0.021 | 0.051 | 0.004 | 0.029 | 0.029 | 0.098 | 0.06 | 0.14 | 0.167 | 0.104 | 0.068 | 0.13 | 0.111 | 0.089 | 0.003 | 0.078 | 0.114 | 0.066 | 0.016 | 0.091 | 0.146 | 0.062 | 0.109 | 0.044 | 0.033 | -0.151 | -0.369 | -0.247 | -0 | -0.021 | 0.153 | 0.05 | -0.032 | -0.08 | -1.792 | -0.299 | -0.353 | -1.202 | -0.444 | -0.035 | -0.425 | -0.268 | -0.057 | -0.052 | -0.023 | 0.039 | 0.032 | -0.036 | -0.019 | -0.017 | -0.026 | -0.068 | -0.115 | -0.088 | 0.168 | -0.109 | 0.165 | 0.144 |
Total Other Income Expenses Net
| 99.875 | 72.007 | 140.703 | 80.426 | 223.319 | -44.647 | 136.777 | 106.666 | 96.804 | 38.179 | 17.376 | 78.049 | 374.063 | 16.859 | 229.147 | 103.628 | 75.075 | 19.419 | 69.776 | 39.785 | 17.752 | 4.977 | 31.638 | -9.058 | 12.96 | 1.446 | -4.963 | -12.161 | 17.434 | -6.006 | 5.052 | 2.662 | -16.429 | -8.815 | -4.462 | -2.828 | 13.403 | 9.766 | 9.171 | 7.411 | 4.105 | -6.397 | 11.339 | 2.598 | 4.852 | 21.473 | -2.353 | -8.278 | -0.283 | 2.156 | 1.854 | 0.57 | 0.857 | 2.817 | 4.31 | 17.803 | 107.226 | -153.8 | -27.19 | 3.365 | 1.97 | 0.561 | -1.09 | -6.479 | -98.314 | 9.802 | 3.652 | 7.285 | 0.336 | 26.854 | 35.174 | -12.766 | -2.318 | -1.259 | 1.819 | 1.454 | -1.294 | -2.252 | -13.014 | -2.687 | 1.338 | 1.869 |
Income Before Tax
| 187.015 | 74.413 | 247.981 | 167.814 | 219.834 | 275.91 | 419.123 | 584.585 | 636.247 | 574.15 | 631.39 | 387.005 | 680.429 | 141.5 | 245.602 | 284.483 | 141.665 | 65.658 | 87.54 | 88.687 | -24.451 | 30.5 | 2.543 | 12.015 | 34.091 | 43.038 | -2.913 | 29.995 | 36.172 | 65.015 | 49.491 | 113.103 | 94.788 | 52.5 | 35.848 | 70.767 | 72.62 | 51.629 | 11.907 | 48.66 | 57.087 | 20.396 | 15.855 | 43.854 | 75.84 | 43.048 | 50.37 | 12.562 | 5.399 | -54.353 | -101.567 | -75.987 | 0.422 | -5.144 | 68.779 | 34.046 | 89.691 | -183.609 | -624.013 | -93.165 | -100.304 | -180.542 | -125.226 | -28.858 | -150.875 | -100.544 | -23.997 | -24.528 | -2.538 | 3.031 | -5.413 | -34.371 | -16.415 | -13.772 | -13.272 | -26.548 | -40.315 | -29.986 | 36.108 | -32.659 | 37.728 | 28.712 |
Income Before Tax Ratio
| 0.098 | 0.043 | 0.148 | 0.104 | 2.241 | 0.189 | 0.259 | 0.307 | 0.334 | 0.312 | 0.4 | 0.273 | 0.506 | 0.128 | 0.25 | 0.263 | 0.151 | 0.073 | 0.104 | 0.109 | -0.031 | 0.046 | 0.003 | 0.014 | 0.038 | 0.052 | -0.004 | 0.039 | 0.048 | 0.082 | 0.061 | 0.146 | 0.137 | 0.083 | 0.059 | 0.124 | 0.133 | 0.101 | 0.025 | 0.093 | 0.112 | 0.045 | 0.032 | 0.082 | 0.14 | 0.086 | 0.104 | 0.027 | 0.013 | -0.163 | -0.351 | -0.248 | 0.001 | -0.014 | 0.167 | 0.083 | 0.235 | -0.522 | -1.873 | -0.288 | -0.375 | -1.232 | -0.46 | -0.077 | -0.44 | -0.277 | -0.061 | -0.063 | -0.007 | 0.008 | -0.014 | -0.093 | -0.045 | -0.039 | -0.04 | -0.086 | -0.144 | -0.121 | 0.124 | -0.119 | 0.171 | 0.154 |
Income Tax Expense
| 14.753 | 10.898 | 10.713 | 11.438 | 22.783 | 8.79 | -6.351 | 10.211 | 7.174 | 4.989 | 53.037 | 14.229 | -27.673 | 25.573 | 16.982 | 20.959 | 16.029 | 14.34 | 11.866 | 4.061 | 1.366 | 6.123 | -8.332 | 4.424 | 2.426 | 15.958 | -1.217 | -0.595 | 2.856 | 0.802 | -8.547 | 0.96 | 0.297 | 0.738 | 5.77 | 1.793 | 0.924 | 0.054 | 10.446 | -0.018 | -0.093 | 1.454 | 0.17 | 0.914 | 0.51 | 2.536 | 10.614 | 1.112 | -1.46 | -11.418 | 65.04 | 12.47 | 5.121 | -0.128 | 0.389 | 3.634 | -6.466 | -2.375 | -8.735 | -31.704 | -2.88 | -3.305 | 0.746 | 4.499 | 2.046 | 19.142 | -23.1 | 0.966 | -1.621 | -5.964 | -3.002 | -3.047 | -18.892 | 0.014 | 0.152 | 0.006 | 0.118 | 0.009 | 89.801 | -69.316 | 2.225 | -0.609 |
Net Income
| 164.569 | 71.792 | 174.678 | 93.984 | 171.66 | 231.102 | 385.534 | 470.849 | 514.332 | 447.227 | 533.773 | 321.351 | 687.803 | 158.876 | 257.038 | 256.379 | 137.969 | 64.164 | 88.735 | 115.135 | 18.539 | 12.272 | 26.52 | 26.559 | 51.599 | 29.377 | 47.718 | 25.899 | 36.271 | 69.791 | 104.008 | 113.561 | 97.643 | 61.418 | 38.604 | 82.626 | 76.704 | 55.477 | 28.387 | 47.52 | 56.801 | 20.261 | 14.681 | 42.491 | 75.401 | 40.604 | 39.656 | 11.966 | 7.059 | -42.825 | -165.205 | -88.073 | -3.772 | 10.234 | 68.57 | 30.442 | 96.037 | -181.949 | -618.175 | -69.346 | -97.646 | -178.37 | -139.458 | -30.289 | -151.403 | -119.081 | -0.622 | -25.553 | -2.054 | 8.76 | -2.513 | -35.094 | 2.242 | -8.743 | -14.978 | -26.115 | -40.445 | -29.995 | -11.216 | 39.343 | 34.165 | 27.452 |
Net Income Ratio
| 0.087 | 0.041 | 0.104 | 0.058 | 1.75 | 0.158 | 0.238 | 0.247 | 0.27 | 0.243 | 0.338 | 0.227 | 0.512 | 0.144 | 0.262 | 0.237 | 0.147 | 0.071 | 0.106 | 0.141 | 0.023 | 0.018 | 0.034 | 0.031 | 0.058 | 0.035 | 0.061 | 0.034 | 0.048 | 0.088 | 0.128 | 0.147 | 0.141 | 0.097 | 0.063 | 0.145 | 0.14 | 0.109 | 0.058 | 0.091 | 0.111 | 0.045 | 0.03 | 0.08 | 0.139 | 0.081 | 0.082 | 0.026 | 0.017 | -0.129 | -0.57 | -0.287 | -0.011 | 0.028 | 0.166 | 0.074 | 0.252 | -0.517 | -1.856 | -0.214 | -0.365 | -1.217 | -0.512 | -0.081 | -0.442 | -0.329 | -0.002 | -0.065 | -0.005 | 0.023 | -0.007 | -0.095 | 0.006 | -0.025 | -0.045 | -0.084 | -0.145 | -0.121 | -0.038 | 0.143 | 0.155 | 0.147 |
EPS
| 0.023 | 0.01 | 0.022 | 0.01 | 0.022 | 0.03 | 0.049 | 0.059 | 0.065 | 0.057 | 0.068 | 0.041 | 0.087 | 0.02 | 0.033 | 0.035 | 0.026 | 0.013 | 0.018 | 0.023 | 0.004 | 0.002 | 0.005 | 0.005 | 0.011 | 0.006 | 0.01 | 0.006 | 0.008 | 0.016 | 0.025 | 0.027 | 0.023 | 0.015 | 0.009 | 0.02 | 0.021 | 0.016 | 0.008 | 0.014 | 0.017 | 0.006 | 0.005 | 0.013 | 0.024 | 0.013 | 0.012 | 0.004 | 0.003 | -0.016 | -0.06 | -0.032 | -0.001 | 0.004 | 0.027 | 0.012 | 0.043 | -0.081 | -0.028 | -0.031 | -0.044 | -0.08 | -0.075 | -0.016 | -0.082 | -0.064 | -0 | -0.014 | -0.001 | 0.005 | -0.001 | -0.019 | 0.001 | -0.005 | -0.008 | -0.014 | -0.022 | -0.017 | -0.006 | 0.022 | 0.019 | 0.1 |
EPS Diluted
| 0.023 | 0.01 | 0.02 | 0.01 | 0.022 | 0.03 | 0.049 | 0.059 | 0.065 | 0.056 | 0.067 | 0.041 | 0.087 | 0.02 | 0.031 | 0.032 | 0.023 | 0.011 | 0.015 | 0.02 | 0.004 | 0.002 | 0.005 | 0.005 | 0.01 | 0.006 | 0.009 | 0.006 | 0.008 | 0.014 | 0.021 | 0.023 | 0.021 | 0.013 | 0.009 | 0.018 | 0.019 | 0.014 | 0.008 | 0.012 | 0.016 | 0.006 | 0.004 | 0.013 | 0.023 | 0.013 | 0.012 | 0.004 | 0.002 | -0.016 | -0.06 | -0.032 | -0.001 | 0.004 | 0.027 | 0.012 | 0.043 | -0.081 | -0.028 | -0.031 | -0.044 | -0.08 | -0.075 | -0.016 | -0.082 | -0.064 | -0 | -0.014 | -0.001 | 0.005 | -0.001 | -0.019 | 0.001 | -0.005 | -0.008 | -0.014 | -0.022 | -0.017 | -0.006 | 0.022 | 0.019 | 0.017 |
EBITDA
| 882.256 | 887.689 | 96.951 | 900.759 | 248.112 | 952.054 | 407.668 | 1,191.936 | 1,220.306 | 1,136.011 | 1,166.745 | 892.764 | 944.76 | 583.103 | 632.125 | 651.315 | 467.543 | 334.975 | 301.38 | 385.248 | 277.186 | 324.17 | 264.153 | 253.248 | 312.264 | 325.079 | 258.248 | 265.901 | 286.766 | 312.373 | 274.33 | 300.027 | 269.687 | 218.741 | 177.917 | 177.781 | 199.947 | 182.1 | 152.467 | 190.088 | 203.781 | 25.026 | 160.365 | 189.252 | 220.632 | 189.65 | 192.361 | 171.951 | 15.571 | 93.418 | -61.006 | -77.127 | 129.506 | 122.853 | 194.685 | 171.268 | 150.817 | 149.106 | -624.036 | -93.109 | 106.34 | 29.961 | 53.472 | 188.545 | 189.044 | 91.523 | 160.93 | 156.155 | 171.441 | 166.752 | 212.424 | 240.924 | 231.741 | 223.078 | 206.487 | 186.52 | 171.95 | 163.05 | 224.027 | 105.636 | 146.528 | 119.479 |
EBITDA Ratio
| 0.464 | 0.507 | 0.058 | 0.556 | 2.529 | 0.651 | 0.251 | 0.625 | 0.641 | 0.617 | 0.738 | 0.631 | 0.703 | 0.528 | 0.644 | 0.602 | 0.498 | 0.37 | 0.359 | 0.472 | 0.35 | 0.485 | 0.335 | 0.298 | 0.351 | 0.391 | 0.328 | 0.345 | 0.382 | 0.394 | 0.337 | 0.387 | 0.391 | 0.345 | 0.292 | 0.312 | 0.366 | 0.357 | 0.314 | 0.364 | 0.399 | 0.055 | 0.326 | 0.354 | 0.408 | 0.378 | 0.396 | 0.373 | 0.037 | 0.281 | -0.211 | -0.251 | 0.368 | 0.332 | 0.473 | 0.418 | 0.396 | 0.424 | -1.873 | -0.288 | 0.398 | 0.204 | 0.196 | 0.502 | 0.551 | 0.253 | 0.407 | 0.399 | 0.457 | 0.429 | 0.553 | 0.653 | 0.641 | 0.635 | 0.62 | 0.602 | 0.615 | 0.655 | 0.768 | 0.384 | 0.663 | 0.639 |