Canadian Utilities Limited
TSX:CU.TO
35.2 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 860 | 1,091 | 974 | 812 | 879 | 1,131 | 1,107 | 898 | 933 | 1,110 | 1,028 | 790 | 790 | 907 | 881 | 727 | 740 | 885 | 929 | 885 | 902 | 1,189 | 1,035 | 990 | 967 | 1,385 | 1,157 | 935 | 938 | 997 | 1,014 | 778 | 756 | 851 | 861 | 705 | 780 | 918 | 925 | 802 | 856 | 1,017 | 905 | 755 | 845 | 876 | 855 | 741 | 706 | 837 | 3,151 | -55 | -49 | -48 | 709.3 | -45.1 | -48.9 | -55.1 | 675.6 | -44.8 | -59.9 | 768.6 | 744.3 | -53.3 | -33.5 | 740.6 | 657.1 | -42.7 | -42.3 | 697.6 | 671.1 | -37 | -47.5 | 642 | 680.3 | -42.6 | -43.5 | 745.2 | 662.6 | -42.9 | -43 | -44.5 | 950.3 | -39 | -38 | -42.3 | 930.7 | -39.6 | -39.4 | 68.4 | 3,615.7 | -34.9 | -39.7 | -41 | 3,049.3 | -42.8 | -38.4 | -45.081 | 2,323.395 | -41.633 | 478.4 | 643.9 | 605.3 | 375.5 | 407.3 | 557.6 | 518.4 | 368 | 400.8 | 644.3 | 520.6 | 347.2 | 385.5 | 563 | 492.5 | 341.3 | 351.8 | 488.4 | 460.8 | 276.6 | 310.1 | 528.8 | 425.5 | 254.9 | 277.8 | 428 |
Cost of Revenue
| 598 | 615 | 622 | 268 | 278 | 374 | 376 | 297 | 286 | 355 | 335 | 263 | 258 | 288 | 242 | 224 | 225 | 270 | 269 | 269 | 279 | 423 | 312 | 333 | 393 | 644 | 511 | 367 | 346 | 306 | 316 | 202 | 200 | 227 | 453 | 204 | 253 | 305 | 543 | 293 | 295 | 328 | 499 | 218 | 256 | 261 | 776 | 138 | 65 | 136 | 146 | 134 | 124 | 150 | 331.1 | 28.4 | 26.2 | 22.2 | 296 | 17.9 | 18.7 | 22.1 | 361.4 | 24.2 | 19.1 | 30.2 | 327.2 | 19.1 | 17.6 | 16.9 | 308.6 | 21.2 | 20.9 | 17.7 | 341.7 | 18.7 | 16 | 142.4 | 353.4 | 82.3 | 232.2 | 626.5 | 662 | 180.8 | 336.7 | 796.7 | 665.7 | 148.4 | 216.8 | 395.2 | 993.1 | 234.9 | 476.5 | 981.2 | 1,331.4 | 227.7 | 205.8 | 306.255 | 928.695 | 124.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 262 | 476 | 352 | 544 | 601 | 757 | 731 | 601 | 647 | 755 | 693 | 527 | 532 | 619 | 639 | 503 | 515 | 615 | 660 | 616 | 623 | 766 | 723 | 657 | 574 | 741 | 646 | 568 | 592 | 691 | 698 | 576 | 556 | 624 | 408 | 501 | 527 | 613 | 382 | 509 | 561 | 689 | 406 | 537 | 589 | 615 | 79 | 603 | 641 | 701 | 3,005 | -189 | -173 | -198 | 378.2 | -73.5 | -75.1 | -77.3 | 379.6 | -62.7 | -78.6 | 746.5 | 382.9 | -77.5 | -52.6 | 710.4 | 329.9 | -61.8 | -59.9 | 680.7 | 362.5 | -58.2 | -68.4 | 624.3 | 338.6 | -61.3 | -59.5 | 602.8 | 309.2 | -125.2 | -275.2 | -671 | 288.3 | -219.8 | -374.7 | -839 | 265 | -188 | -256.2 | -326.8 | 2,622.6 | -269.8 | -516.2 | -1,022.2 | 1,717.9 | -270.5 | -244.2 | -351.336 | 1,394.699 | -166.134 | 478.4 | 643.9 | 605.3 | 375.5 | 407.3 | 557.6 | 518.4 | 368 | 400.8 | 644.3 | 520.6 | 347.2 | 385.5 | 563 | 492.5 | 341.3 | 351.8 | 488.4 | 460.8 | 276.6 | 310.1 | 528.8 | 425.5 | 254.9 | 277.8 | 428 |
Gross Profit Ratio
| 0.305 | 0.436 | 0.361 | 0.67 | 0.684 | 0.669 | 0.66 | 0.669 | 0.693 | 0.68 | 0.674 | 0.667 | 0.673 | 0.682 | 0.725 | 0.692 | 0.696 | 0.695 | 0.71 | 0.696 | 0.691 | 0.644 | 0.699 | 0.664 | 0.594 | 0.535 | 0.558 | 0.607 | 0.631 | 0.693 | 0.688 | 0.74 | 0.735 | 0.733 | 0.474 | 0.711 | 0.676 | 0.668 | 0.413 | 0.635 | 0.655 | 0.677 | 0.449 | 0.711 | 0.697 | 0.702 | 0.092 | 0.814 | 0.908 | 0.838 | 0.954 | 3.436 | 3.531 | 4.125 | 0.533 | 1.63 | 1.536 | 1.403 | 0.562 | 1.4 | 1.312 | 0.971 | 0.514 | 1.454 | 1.57 | 0.959 | 0.502 | 1.447 | 1.416 | 0.976 | 0.54 | 1.573 | 1.44 | 0.972 | 0.498 | 1.439 | 1.368 | 0.809 | 0.467 | 2.918 | 6.4 | 15.079 | 0.303 | 5.636 | 9.861 | 19.835 | 0.285 | 4.747 | 6.503 | -4.778 | 0.725 | 7.731 | 13.003 | 24.932 | 0.563 | 6.32 | 6.359 | 7.793 | 0.6 | 3.99 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 145 | 94 | 106 | 99 | 93 | 95 | 101 | 89 | 86 | 98 | 96 | 90 | 90 | 86 | 82 | 80 | 99 | 80 | 82 | 81 | 92 | 88 | 108 | 79 | 139 | 102 | 103 | 82 | 88 | 80 | 117 | 85 | 98 | 88 | 198 | 103 | 104 | 104 | 162 | 118 | 113 | 118 | 167 | 125 | 115 | 106 | 65 | 139 | 138 | 164 | 135 | 136 | 138 | 181 | 0 | 0 | 0 | 0 | 0 | 24.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -63 | 43 | 270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.6 | 0 | 0 | 0 | 80.2 | 59.5 | 0 | 0 | 87.2 | 0 | 0 | 0 | 77.1 | 0 | 0 | 0 | 74.9 | 0 | 0 | 0 | 57.3 | 0 | 0 | 0 | 43.5 | 0 | 0 | 0 | 52.7 | 0 | 0 | 0 | 38.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 82 | 137 | 376 | 99 | 93 | 95 | 101 | 89 | 86 | 98 | 96 | 90 | 90 | 86 | 82 | 80 | 99 | 80 | 82 | 81 | 92 | 88 | 108 | 79 | 139 | 102 | 103 | 82 | 88 | 80 | 117 | 85 | 98 | 88 | 198 | 103 | 104 | 104 | 162 | 118 | 113 | 118 | 167 | 125 | 115 | 106 | 65 | 139 | 138 | 164 | 135 | 136 | 138 | 181 | 80.6 | 98 | 101.4 | 112.6 | 80.2 | 83.7 | 97.5 | 116.9 | 87.2 | 78.4 | 97.3 | 114.6 | 77.1 | 68.2 | 84.4 | 100.9 | 74.9 | 45.7 | 43 | 105.8 | 57.3 | 45.9 | 46.7 | 93.1 | 43.5 | 37.5 | 35.4 | 41.8 | 52.7 | 37 | 38.2 | 30.2 | 38.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -20 | -20 | -17 | -18 | -20 | 201 | 371 | 301 | 284 | 272 | 270 | 266 | 340 | 261 | 333 | 7 | 2 | 3 | 3 | 24 | 29 | 30 | -19 | 88 | 70 | 68 | 216 | 255 | 288 | 249 | 208 | 231 | 226 | 205 | 101 | 209 | 207 | 213 | -21 | 207 | 219 | 207 | -46 | 199 | 207 | 210 | 21 | 166 | 270 | 149 | 278 | 6 | 219 | 187 | 82.4 | 277 | 365.1 | 367.6 | 80.4 | 33.9 | 9.9 | 373.4 | 100.5 | 390.2 | 386.9 | 334.6 | 99 | 296.6 | 313.6 | 332.5 | 95.6 | 311.6 | 324.3 | 323.8 | 84.5 | 318.9 | 327.8 | 322.2 | 81.2 | 286.6 | 205.1 | 292.4 | 72.7 | 262.8 | 268.3 | 307.4 | 67.9 | 258.1 | 279.7 | 264.5 | -417.1 | 219.1 | 221.7 | 218 | -453.8 | 226.4 | 237.9 | 248.251 | -415.221 | 212.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 102 | 157 | 393 | 292 | 380 | 296 | 472 | 390 | 370 | 370 | 366 | 356 | 430 | 347 | 415 | 297 | 317 | 302 | 332 | 319 | 380 | 366 | 391 | 381 | 477 | 367 | 319 | 337 | 376 | 329 | 325 | 316 | 324 | 293 | 299 | 312 | 311 | 317 | 141 | 325 | 332 | 325 | 121 | 324 | 322 | 316 | 86 | 305 | 408 | 313 | 413 | 412 | 357 | 368 | 163 | 375 | 466.5 | 480.2 | 160.6 | 353.8 | 435.3 | 490.3 | 187.7 | 468.6 | 484.2 | 449.2 | 176.1 | 364.8 | 398 | 433.4 | 170.5 | 357.3 | 367.3 | 429.6 | 141.8 | 364.8 | 374.5 | 415.3 | 124.7 | 324.1 | 240.5 | 334.2 | 125.4 | 299.8 | 306.5 | 337.6 | 106.1 | 258.1 | 279.7 | 264.5 | -417.1 | 219.1 | 221.7 | 218 | -453.8 | 226.4 | 237.9 | 248.251 | -415.221 | 212.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income
| 160 | 319 | -41 | 267 | 235 | 480 | 282 | 232 | 292 | 403 | 359 | 189 | 107 | 285 | 236 | 216 | 201 | 319 | 353 | 464 | 240 | 416 | 467 | 393 | 117 | 358 | 207 | 235 | 220 | 399 | 385 | 267 | 239 | 356 | 138 | 195 | 218 | 303 | 271 | 349 | 234 | 373 | 245 | 237 | 274 | 310 | 255 | 221 | 240 | 313 | 22 | 162 | 182 | 291 | 215.2 | 87.4 | 95.9 | 185.9 | 219 | 102.4 | 88.8 | 256.2 | 195.2 | 145.6 | 152.3 | 261.2 | 153.8 | 106 | 144.7 | 247.3 | 192 | 175.4 | 175.2 | 194.7 | 196.8 | 153.9 | 162.4 | 187.5 | 184.5 | 144.4 | 217.5 | 225.2 | 162.9 | 142 | 154.3 | 237.9 | 158.9 | 129.8 | 143.6 | 195.7 | 3,039.7 | 123.7 | 154.1 | 237 | 2,171.7 | 123.6 | 113.5 | 184.234 | 1,809.921 | 100.881 | 478.4 | 643.9 | 605.3 | 375.5 | 407.3 | 557.6 | 518.4 | 368 | 400.8 | 644.3 | 520.6 | 347.2 | 385.5 | 563 | 492.5 | 341.3 | 351.8 | 488.4 | 460.8 | 276.6 | 310.1 | 528.8 | 425.5 | 254.9 | 277.8 | 428 |
Operating Income Ratio
| 0.186 | 0.292 | -0.042 | 0.329 | 0.267 | 0.424 | 0.255 | 0.258 | 0.313 | 0.363 | 0.349 | 0.239 | 0.135 | 0.314 | 0.268 | 0.297 | 0.272 | 0.36 | 0.38 | 0.524 | 0.266 | 0.35 | 0.451 | 0.397 | 0.121 | 0.258 | 0.179 | 0.251 | 0.235 | 0.4 | 0.38 | 0.343 | 0.316 | 0.418 | 0.16 | 0.277 | 0.279 | 0.33 | 0.293 | 0.435 | 0.273 | 0.367 | 0.271 | 0.314 | 0.324 | 0.354 | 0.298 | 0.298 | 0.34 | 0.374 | 0.007 | -2.945 | -3.714 | -6.063 | 0.303 | -1.938 | -1.961 | -3.374 | 0.324 | -2.286 | -1.482 | 0.333 | 0.262 | -2.732 | -4.546 | 0.353 | 0.234 | -2.482 | -3.421 | 0.355 | 0.286 | -4.741 | -3.688 | 0.303 | 0.289 | -3.613 | -3.733 | 0.252 | 0.278 | -3.366 | -5.058 | -5.061 | 0.171 | -3.641 | -4.061 | -5.624 | 0.171 | -3.278 | -3.645 | 2.861 | 0.841 | -3.544 | -3.882 | -5.78 | 0.712 | -2.888 | -2.956 | -4.087 | 0.779 | -2.423 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -90 | -22 | 257 | 15 | 14 | -97 | -92 | -90 | -92 | -97 | 22 | 18 | 5 | 13 | 12 | 10 | 3 | 6 | 25 | 167 | -3 | 16 | 132 | 117 | 20 | -16 | -122 | 4 | 4 | 37 | 8 | 7 | 7 | 25 | 26 | 6 | 2 | 7 | 25 | 165 | 5 | 9 | -43 | 24 | 7 | 11 | 258 | -77 | 7 | -68 | 4 | 12 | 5 | -48 | 4.9 | 5.3 | 4.8 | 4.7 | 4.1 | 37.6 | 9.9 | -52.4 | -45.7 | -53.3 | -33.5 | -41.9 | -33.7 | -42.7 | -42.3 | -34.4 | -35.7 | -18.4 | -27.7 | -44.2 | -40.8 | -20.9 | -29.3 | -46.5 | -42.5 | -18.9 | -27.2 | -49.8 | -37.6 | -15.6 | -30.1 | -46.4 | 1.6 | -11.9 | -24.5 | -33.2 | 104.9 | -14.7 | -33.6 | -53.4 | 3.1 | -42.8 | -38.4 | -4.709 | 18.313 | -4.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 70 | 297 | 216 | 164 | 134 | 383 | 190 | 142 | 200 | 306 | 247 | 92 | 11 | 188 | 138 | 119 | 104 | 225 | 241 | 348 | 123 | 299 | 342 | 278 | 2 | 244 | 92 | 134 | 125 | 301 | 287 | 171 | 145 | 262 | 59 | 125 | 149 | 232 | 197 | 275 | 159 | 299 | 167 | 168 | 212 | 246 | 187 | 157 | 136 | 258 | 214 | 107 | 138 | 243 | 172.6 | 107.5 | 111.8 | 195.8 | 172 | 158.2 | 98.7 | 203.8 | 149.5 | 92.3 | 118.8 | 219.3 | 120.1 | 63.3 | 102.4 | 212.9 | 156.3 | 120 | 100 | 150.5 | 156 | 90.4 | 89.6 | 141 | 142 | 82.6 | 147.3 | 130.9 | 125.3 | 87.4 | 86.2 | 149.2 | 123 | 78.3 | 79.7 | 230.9 | 120.6 | 74.1 | 80.8 | 142.6 | 129.4 | 80.8 | 75.1 | 134.444 | 102.97 | 54.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.081 | 0.272 | 0.222 | 0.202 | 0.152 | 0.339 | 0.172 | 0.158 | 0.214 | 0.276 | 0.24 | 0.116 | 0.014 | 0.207 | 0.157 | 0.164 | 0.141 | 0.254 | 0.259 | 0.393 | 0.136 | 0.251 | 0.33 | 0.281 | 0.002 | 0.176 | 0.08 | 0.143 | 0.133 | 0.302 | 0.283 | 0.22 | 0.192 | 0.308 | 0.069 | 0.177 | 0.191 | 0.253 | 0.213 | 0.343 | 0.186 | 0.294 | 0.185 | 0.223 | 0.251 | 0.281 | 0.219 | 0.212 | 0.193 | 0.308 | 0.068 | -1.945 | -2.816 | -5.063 | 0.243 | -2.384 | -2.286 | -3.554 | 0.255 | -3.531 | -1.648 | 0.265 | 0.201 | -1.732 | -3.546 | 0.296 | 0.183 | -1.482 | -2.421 | 0.305 | 0.233 | -3.243 | -2.105 | 0.234 | 0.229 | -2.122 | -2.06 | 0.189 | 0.214 | -1.925 | -3.426 | -2.942 | 0.132 | -2.241 | -2.268 | -3.527 | 0.132 | -1.977 | -2.023 | 3.376 | 0.033 | -2.123 | -2.035 | -3.478 | 0.042 | -1.888 | -1.956 | -2.982 | 0.044 | -1.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 21 | 71 | 46 | 38 | 27 | 87 | 43 | 32 | 47 | 77 | 69 | 19 | 5 | 45 | 32 | 26 | 31 | 63 | 88 | 62 | -177 | 80 | 84 | 74 | 4 | 63 | 26 | 37 | 30 | 69 | 88 | 45 | 35 | 68 | 11 | 34 | 104 | 56 | 44 | 49 | 40 | 73 | 45 | 36 | 48 | 58 | 38 | 33 | 27 | 60 | 54 | 35 | 37 | 61 | 32.9 | 14.5 | 24.8 | 37 | 34.1 | 26.5 | 14.7 | 50.1 | 27.1 | 17.5 | 28.5 | 61.2 | 13.1 | -17.2 | 12.4 | 69.4 | 47.4 | 44.2 | 20.8 | 54.7 | 58 | 34.9 | 30.6 | 52.1 | 42.8 | 29.6 | 38.1 | 47.5 | 29.7 | 35 | 34.3 | 56.7 | 44.3 | 29.6 | 32.4 | 82.4 | 44.7 | 28.6 | 31.4 | 59.3 | 57.6 | 35.5 | 28.3 | 58.106 | 35.489 | 25.42 | -48.5 | -76.6 | -74.8 | -30.4 | -46.3 | -76.4 | -58.9 | -34.8 | -45.5 | -73.3 | -58.4 | -32.8 | -40.7 | -76.3 | -54.7 | -31.3 | -38.5 | -68.8 | -53.9 | -27.2 | -32.1 | -70 | -54.3 | -29.9 | -33.2 | -63.4 |
Net Income
| 62 | 242 | 185 | 125 | 105 | 292 | 145 | 109 | 151 | 227 | 176 | 71 | 5 | 141 | 104 | 91 | 72 | 160 | 151 | 284 | 299 | 217 | 256 | 202 | -3 | 179 | 64 | 96 | 93 | 230 | 196 | 124 | 108 | 192 | 46 | 89 | 43 | 174 | 151 | 224 | 115 | 221 | 103 | 132 | 164 | 188 | 149 | 124 | 109 | 198 | 160 | 72 | 101 | 182 | 139.7 | 93 | 87 | 158.8 | 137.9 | 131.7 | 84 | 153.7 | 122.4 | 74.8 | 90.3 | 158.1 | 107 | 80.5 | 90 | 143.5 | 108.9 | 75.8 | 79.2 | 95.8 | 98 | 55.5 | 59 | 88.9 | 99.2 | 53 | 109.2 | 83.4 | 95.6 | 52.4 | 51.9 | 92.5 | 78.7 | 48.7 | 47.3 | 148.5 | 75.9 | 45.5 | 49.4 | 83.3 | 71.8 | 45.3 | 46.8 | 76.338 | 67.481 | 29.024 | 48.5 | 76.6 | 74.8 | 30.4 | 46.3 | 76.4 | 58.9 | 34.8 | 45.5 | 73.3 | 58.4 | 32.8 | 40.7 | 76.3 | 54.7 | 31.3 | 38.5 | 68.8 | 53.9 | 27.2 | 32.1 | 70 | 54.3 | 29.9 | 33.2 | 63.4 |
Net Income Ratio
| 0.072 | 0.222 | 0.19 | 0.154 | 0.119 | 0.258 | 0.131 | 0.121 | 0.162 | 0.205 | 0.171 | 0.09 | 0.006 | 0.155 | 0.118 | 0.125 | 0.097 | 0.181 | 0.163 | 0.321 | 0.331 | 0.183 | 0.247 | 0.204 | -0.003 | 0.129 | 0.055 | 0.103 | 0.099 | 0.231 | 0.193 | 0.159 | 0.143 | 0.226 | 0.053 | 0.126 | 0.055 | 0.19 | 0.163 | 0.279 | 0.134 | 0.217 | 0.114 | 0.175 | 0.194 | 0.215 | 0.174 | 0.167 | 0.154 | 0.237 | 0.051 | -1.309 | -2.061 | -3.792 | 0.197 | -2.062 | -1.779 | -2.882 | 0.204 | -2.94 | -1.402 | 0.2 | 0.164 | -1.403 | -2.696 | 0.213 | 0.163 | -1.885 | -2.128 | 0.206 | 0.162 | -2.049 | -1.667 | 0.149 | 0.144 | -1.303 | -1.356 | 0.119 | 0.15 | -1.235 | -2.54 | -1.874 | 0.101 | -1.344 | -1.366 | -2.187 | 0.085 | -1.23 | -1.201 | 2.171 | 0.021 | -1.304 | -1.244 | -2.032 | 0.024 | -1.058 | -1.219 | -1.693 | 0.029 | -0.697 | 0.101 | 0.119 | 0.124 | 0.081 | 0.114 | 0.137 | 0.114 | 0.095 | 0.114 | 0.114 | 0.112 | 0.094 | 0.106 | 0.136 | 0.111 | 0.092 | 0.109 | 0.141 | 0.117 | 0.098 | 0.104 | 0.132 | 0.128 | 0.117 | 0.12 | 0.148 |
EPS
| 0.16 | 0.82 | 0.61 | 0.39 | 0.32 | 1.01 | 0.46 | 0.4 | 0.56 | 0.84 | 0.66 | 0.2 | -0.04 | 0.46 | 0.38 | 0.27 | 0.21 | 0.52 | 0.55 | 0.99 | 1.03 | 0.73 | 0.94 | 0.68 | -0.011 | 0.6 | 0.24 | 0.29 | 0.27 | 0.78 | 0.73 | 0.4 | 0.34 | 0.66 | 0.17 | 0.28 | 0.12 | 0.61 | 0.57 | 0.81 | 0.39 | 0.8 | 0.39 | 0.45 | 0.57 | 0.68 | 0.58 | 0.42 | 0.37 | 0.71 | 0.63 | 0.24 | 0.35 | 0.67 | 0.51 | 0.32 | 0.28 | 0.57 | 0.51 | 0.48 | 0.29 | 0.58 | 0.46 | 0.27 | 0.33 | 0.6 | 0.39 | 0.29 | 0.33 | 0.54 | 0.4 | 0.27 | 0.28 | 0.34 | 0.35 | 0.19 | 0.2 | 0.32 | 0.36 | 0.18 | 0.4 | 0.29 | 0.34 | 0.17 | 0.17 | 0.34 | 0.29 | 0.18 | 0.17 | 0.57 | 0.3 | 0.16 | 0.18 | 0.31 | 0.28 | 0.16 | 0.17 | 0.3 | 0.27 | 0.12 | 0.18 | 0.29 | 0.31 | 0.11 | 0.16 | 0.27 | 0.23 | 0.11 | 0.15 | 0.26 | 0.23 | 0.093 | 0.12 | 0.26 | 0.21 | 0.085 | 0.11 | 0.23 | 0.21 | 0.068 | 0.083 | 0.23 | 0.22 | 0.068 | 0.08 | 0.2 |
EPS Diluted
| 0.16 | 0.82 | 0.61 | 0.39 | 0.32 | 1.01 | 0.46 | 0.4 | 0.56 | 0.84 | 0.66 | 0.2 | -0.04 | 0.46 | 0.38 | 0.27 | 0.21 | 0.52 | 0.55 | 0.99 | 1.03 | 0.73 | 0.94 | 0.68 | -0.011 | 0.6 | 0.24 | 0.29 | 0.27 | 0.78 | 0.73 | 0.4 | 0.34 | 0.65 | 0.17 | 0.28 | 0.12 | 0.61 | 0.57 | 0.8 | 0.39 | 0.8 | 0.39 | 0.44 | 0.57 | 0.68 | 0.58 | 0.42 | 0.36 | 0.71 | 0.63 | 0.24 | 0.35 | 0.67 | 0.51 | 0.32 | 0.28 | 0.57 | 0.51 | 0.48 | 0.29 | 0.58 | 0.46 | 0.27 | 0.33 | 0.6 | 0.39 | 0.29 | 0.32 | 0.54 | 0.4 | 0.27 | 0.28 | 0.34 | 0.35 | 0.19 | 0.2 | 0.32 | 0.36 | 0.18 | 0.4 | 0.29 | 0.34 | 0.17 | 0.17 | 0.34 | 0.29 | 0.18 | 0.17 | 0.57 | 0.3 | 0.16 | 0.18 | 0.31 | 0.28 | 0.16 | 0.17 | 0.3 | 0.27 | 0.12 | 0.18 | 0.29 | 0.31 | 0.11 | 0.16 | 0.27 | 0.23 | 0.11 | 0.15 | 0.26 | 0.23 | 0.093 | 0.12 | 0.26 | 0.21 | 0.085 | 0.11 | 0.23 | 0.21 | 0.068 | 0.083 | 0.23 | 0.22 | 0.068 | 0.08 | 0.2 |
EBITDA
| 338 | 495 | 170 | 448 | 424 | 664 | 466 | 399 | 454 | 563 | 486 | 342 | 318 | 442 | 395 | 366 | 366 | 467 | 491 | 423 | 406 | 571 | 482 | 447 | 292 | 542 | 488 | 386 | 373 | 522 | 524 | 419 | 383 | 482 | 361 | 329 | 347 | 428 | 400 | 313 | 366 | 494 | 380 | 354 | 390 | 423 | 122 | 415 | 296 | 501 | 374 | 260 | 281 | 381 | 310.7 | 253 | 256 | 339.4 | 313.1 | 300.9 | 243.4 | 346.6 | 310.3 | -440.7 | -443.7 | 365.3 | 274.1 | -349.3 | -374.6 | 359.4 | 306.5 | -342.2 | -343.8 | 291.5 | 291.9 | -355.6 | -359.4 | 277.1 | 276.1 | -383.2 | -447.5 | -929.2 | 245.1 | -457.5 | -618 | -1,105.7 | 234.6 | -387.6 | -477.8 | -531.5 | 3,140.5 | -432.7 | -681.7 | -1,176 | 2,261.6 | -444.2 | -428.5 | -535.971 | 1,884.783 | -323.061 | 478.4 | 643.9 | 605.3 | 375.5 | 407.3 | 557.6 | 518.4 | 368 | 400.8 | 644.3 | 520.6 | 347.2 | 385.5 | 563 | 492.5 | 341.3 | 351.8 | 488.4 | 460.8 | 276.6 | 310.1 | 528.8 | 425.5 | 254.9 | 277.8 | 428 |
EBITDA Ratio
| 0.393 | 0.454 | 0.175 | 0.552 | 0.482 | 0.587 | 0.421 | 0.444 | 0.487 | 0.507 | 0.473 | 0.433 | 0.403 | 0.487 | 0.448 | 0.503 | 0.495 | 0.528 | 0.529 | 0.478 | 0.45 | 0.48 | 0.466 | 0.452 | 0.302 | 0.391 | 0.422 | 0.413 | 0.398 | 0.524 | 0.517 | 0.539 | 0.507 | 0.566 | 0.419 | 0.467 | 0.445 | 0.466 | 0.432 | 0.39 | 0.428 | 0.486 | 0.42 | 0.469 | 0.462 | 0.483 | 0.143 | 0.56 | 0.419 | 0.599 | 0.119 | -4.727 | -5.735 | -7.938 | 0.438 | -5.61 | -5.235 | -6.16 | 0.463 | -6.717 | -4.063 | 0.451 | 0.417 | 8.268 | 13.245 | 0.493 | 0.417 | 8.18 | 8.856 | 0.515 | 0.457 | 9.249 | 7.238 | 0.454 | 0.429 | 8.347 | 8.262 | 0.372 | 0.417 | 8.932 | 10.407 | 20.881 | 0.258 | 11.731 | 16.263 | 26.139 | 0.252 | 9.788 | 12.127 | -7.77 | 0.869 | 12.398 | 17.171 | 28.683 | 0.742 | 10.379 | 11.159 | 11.889 | 0.811 | 7.76 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |