Denbury Inc.
NYSE:DEN
88.66 (USD) • At close November 1, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 355.247 | 328.093 | 339.723 | 379.898 | 431.472 | 481.366 | 411.609 | 358.128 | 333.284 | 300.661 | 250.799 | 192.464 | 162.939 | 117.381 | 241.373 | 308.364 | 307.636 | 340.998 | 303.147 | 336.104 | 387.777 | 382.28 | 347.573 | 321.227 | 265.62 | 257.435 | 271.566 | 267.019 | 246.183 | 253.29 | 194.075 | 265.635 | 299.532 | 374.043 | 304.442 | 480.275 | 633.383 | 668.851 | 634.607 | 595.681 | 673.542 | 644.75 | 580.211 | 603.266 | 595.316 | 597.442 | 640.296 | 612.24 | 572.064 | 596.442 | 511.116 | 417.42 | 466.703 | 497.21 | 438.821 | 269.895 | 225.414 | 217.392 | 173.759 | 220.128 | 410.254 | 417.985 | 317.335 | 321.776 | 253.509 | 222.637 | 174.008 | 167.339 | 192.044 | 193.247 | 178.906 | 179.529 | 141.142 | 127.983 | 113.649 | 114.056 | 104.749 | 120.651 | 111.597 | 91.507 | 91.034 | 97.197 | 113.913 | 81.726 | 74.526 | 73.01 | 55.447 | 52.878 | 67.009 | 66.547 | 79.174 | 62.932 | 44.053 | 37.185 | 35.202 | 27 | 22 | 17.9 | 14.7 | 14.9 | 19.3 | 22.5 | 25.2 | 25.2 | 20.2 | 18.8 | 21.1 | 18.2 | 14.1 | 11.6 | 9 | 6.2 | 4.8 | 4.6 | 4.4 |
Cost of Revenue
| 0 | 195.577 | 186.87 | 188.014 | 193.305 | 176.459 | 169.03 | 167.099 | 168.13 | 155.875 | 128.498 | 137.192 | 100.268 | 139.042 | 210.545 | 186.023 | 179.229 | 179.341 | 183.276 | 189.337 | 174.551 | 173.828 | 171.269 | 158.785 | 171.215 | 162.983 | 165.628 | 753.908 | 162.395 | 167.631 | 180.42 | 241.891 | 236.325 | 281.055 | 291.989 | 318.843 | 313.192 | 317.004 | 316.714 | 338.705 | 310.682 | 350.884 | 257.162 | 263.069 | 268.596 | 257.862 | 265.064 | 64.193 | 174.838 | 171.489 | 162.002 | -325.181 | 169.798 | 167.524 | 97.588 | 97.478 | 94.808 | 95.537 | 85.442 | 138.925 | 88.779 | 79.12 | 68.694 | 66.362 | 62.347 | 59.762 | 52.361 | 49.124 | 44.205 | 43.531 | 37.816 | 34.693 | 27.637 | 28.256 | 24.244 | 20.732 | 20.302 | 24.739 | 22.672 | 21.846 | 23.002 | 23.582 | 22.719 | 21.362 | 18.145 | 20.783 | 18.209 | 15.696 | 15.191 | 15.226 | 24.873 | 10.803 | 9.737 | 10.758 | 10.689 | 9.5 | 7.9 | 6.5 | 5.9 | 6.4 | 6.8 | 8.1 | 7.9 | 6.5 | 5.4 | 5.2 | 5.1 | 4.3 | 3.8 | 3.3 | 2 | 0 | 0 | 0 | 0 |
Gross Profit
| 355.247 | 132.516 | 152.853 | 191.884 | 238.167 | 304.907 | 242.579 | 191.029 | 165.154 | 144.786 | 122.301 | 55.272 | 62.671 | -21.661 | 30.828 | 122.341 | 128.407 | 161.657 | 119.871 | 146.767 | 213.226 | 208.452 | 176.304 | 162.442 | 94.405 | 94.452 | 105.938 | -486.889 | 83.788 | 85.659 | 13.655 | 23.744 | 63.207 | 92.988 | 12.453 | 161.432 | 320.191 | 351.847 | 317.893 | 256.976 | 362.86 | 293.866 | 323.049 | 340.197 | 326.72 | 339.58 | 375.232 | 548.047 | 397.226 | 424.953 | 349.114 | 742.601 | 296.905 | 329.686 | 341.233 | 172.417 | 130.606 | 121.855 | 88.317 | 81.203 | 321.475 | 338.865 | 248.641 | 255.414 | 191.162 | 162.875 | 121.647 | 118.215 | 147.839 | 149.716 | 141.09 | 144.836 | 113.505 | 99.727 | 89.405 | 93.324 | 84.447 | 95.912 | 88.925 | 69.661 | 68.032 | 73.615 | 91.194 | 60.364 | 56.381 | 52.227 | 37.238 | 37.182 | 51.818 | 51.321 | 54.301 | 52.129 | 34.316 | 26.427 | 24.513 | 17.5 | 14.1 | 11.4 | 8.8 | 8.5 | 12.5 | 14.4 | 17.3 | 18.7 | 14.8 | 13.6 | 16 | 13.9 | 10.3 | 8.3 | 7 | 6.2 | 4.8 | 4.6 | 4.4 |
Gross Profit Ratio
| 1 | 0.404 | 0.45 | 0.505 | 0.552 | 0.633 | 0.589 | 0.533 | 0.496 | 0.482 | 0.488 | 0.287 | 0.385 | -0.185 | 0.128 | 0.397 | 0.417 | 0.474 | 0.395 | 0.437 | 0.55 | 0.545 | 0.507 | 0.506 | 0.355 | 0.367 | 0.39 | -1.823 | 0.34 | 0.338 | 0.07 | 0.089 | 0.211 | 0.249 | 0.041 | 0.336 | 0.506 | 0.526 | 0.501 | 0.431 | 0.539 | 0.456 | 0.557 | 0.564 | 0.549 | 0.568 | 0.586 | 0.895 | 0.694 | 0.712 | 0.683 | 1.779 | 0.636 | 0.663 | 0.778 | 0.639 | 0.579 | 0.561 | 0.508 | 0.369 | 0.784 | 0.811 | 0.784 | 0.794 | 0.754 | 0.732 | 0.699 | 0.706 | 0.77 | 0.775 | 0.789 | 0.807 | 0.804 | 0.779 | 0.787 | 0.818 | 0.806 | 0.795 | 0.797 | 0.761 | 0.747 | 0.757 | 0.801 | 0.739 | 0.757 | 0.715 | 0.672 | 0.703 | 0.773 | 0.771 | 0.686 | 0.828 | 0.779 | 0.711 | 0.696 | 0.648 | 0.641 | 0.637 | 0.599 | 0.57 | 0.648 | 0.64 | 0.687 | 0.742 | 0.733 | 0.723 | 0.758 | 0.764 | 0.73 | 0.716 | 0.778 | 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 |
General & Administrative Expenses
| 2.138 | 26.895 | 22.977 | 23.182 | 21.071 | 19.235 | 18.692 | 16.437 | 15.388 | 15.45 | 31.983 | 17.735 | 42.344 | 56.883 | 43.64 | 28.332 | 18.266 | 17.506 | 18.925 | 10.272 | 62.362 | 19.412 | 20.232 | 20.503 | 68.356 | 69.346 | 28.241 | 28.837 | 24.643 | 22.545 | 33.901 | 27.43 | 32.907 | 37.947 | 106.339 | 35.332 | 40.366 | 38.952 | 43.693 | 33.971 | 35.969 | 90.507 | 41.889 | 34.388 | 38.198 | 34.826 | 36.607 | 14.258 | 1.358 | 1.869 | 1.809 | 8.212 | 0 | 31.192 | 32.709 | 116.095 | 24.038 | 33.135 | 22.655 | 60.374 | 15.005 | 14.811 | 16.005 | 48.972 | 11.541 | 11.694 | 11.434 | 43.014 | 10.599 | 14.574 | 9.867 | 28.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.82 | 5.159 | 5.389 | 5.474 | 5.191 | 4.802 | 4.645 | 6.513 | 5.985 | 8.522 | 7.797 | 9.251 | 8.155 | 9.388 | 9.621 | 9.734 | 10.067 | 11.236 | 12.045 | 13.602 | 12.427 | 11.549 | 12.424 | 12.062 | 11.816 | 13.877 | 14.065 | 16.809 | 14.452 | 12.999 | 13.194 | 15.388 | 14.458 | 14.215 | 11.685 | 14.116 | 15.328 | 18.149 | 16.786 | 12.987 | 13.131 | 13.332 | 9.796 | 15.06 | 14.728 | 12.218 | 10.83 | 26.047 | 36.949 | 39.688 | 32.751 | 129.046 | 0 | 38.1 | 19.317 | 34.58 | 8.555 | 8.739 | 7 | 55.77 | 17.104 | 18.688 | 15.186 | 43.13 | 10.956 | 9.035 | 9.103 | 31.993 | 8.611 | 8.441 | 7.088 | 23.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.958 | 32.054 | 28.366 | 28.656 | 26.262 | 24.037 | 23.337 | 22.95 | 21.373 | 23.972 | 39.78 | 26.986 | 50.499 | 66.271 | 53.261 | 38.066 | 28.333 | 28.742 | 30.97 | 23.874 | 74.789 | 30.961 | 32.656 | 32.565 | 80.172 | 83.223 | 42.306 | 45.646 | 39.095 | 35.544 | 47.095 | 42.818 | 47.365 | 52.162 | 118.024 | 49.448 | 55.694 | 57.101 | 60.479 | 46.958 | 49.1 | 103.839 | 51.685 | 49.448 | 52.926 | 47.044 | 47.437 | 30.75 | 28.906 | 30.9 | 43.846 | 46.878 | 68.969 | 31.192 | -8.516 | 95.432 | 27.795 | 185.924 | 43.17 | -185.5 | 15.005 | 14.811 | 16.005 | 14.303 | 11.541 | 10.954 | 11.434 | 7.974 | 10.599 | 14.574 | 16.955 | 7.101 | 8.952 | 5.992 | 14.316 | 7.506 | 6.197 | 4.178 | 4.748 | 4.577 | 3.445 | 3.376 | 3.791 | 2.493 | 2.692 | 2.933 | 2.849 | 12.628 | 2.892 | 2.004 | 2.401 | 2.22 | 1.96 | 1.903 | 1.972 | 1.7 | 1.8 | 1.7 | 1.9 | 1.6 | 1.5 | 1.7 | 1.8 | 1.7 | 1.4 | 1.6 | 1.5 | 1.5 | 1.2 | 1.2 | 0.8 | 0 | 0 | 0 | 0 |
Other Expenses
| 109.482 | -3.99 | 27.743 | 28.756 | 25.774 | -6.621 | -2.112 | 2.867 | -4.553 | -3.214 | -2.146 | -1.305 | -22.084 | -11.29 | -2.494 | -0.274 | 5.677 | -0.019 | -0.774 | -70.449 | -1.933 | 1.803 | -2.328 | -7.003 | 104.606 | 96.928 | 99.182 | -1.17 | 15.688 | -34.688 | -1.544 | -9.599 | 98.427 | 117.01 | 128.452 | -12.816 | 128.436 | 139.511 | 148.388 | -5.95 | -1.474 | -10.711 | -2.107 | 1.381 | 92.287 | -12.552 | -10.72 | -225.535 | 107.625 | 99.032 | 103.17 | 24.139 | 0 | 33.986 | 0 | -1.688 | 49.66 | 40.689 | 43.995 | -20.468 | 51.959 | 42.873 | 33.667 | -31.063 | 35.522 | 35.274 | 29.317 | -34.871 | 22.173 | 17.951 | 18.572 | -30.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.7 | 0 | 0 | 0 |
Operating Expenses
| 127.44 | 58.101 | 56.109 | 57.412 | 52.036 | 59.564 | 54.468 | 48.841 | 35.076 | 45.647 | 58.383 | 41.497 | 29.544 | 43.042 | 38.212 | 60.506 | 50.343 | 54.259 | 54.755 | 46.647 | 54.154 | 58.195 | 59.975 | 56.924 | 59.322 | 59.841 | 64.746 | 63.541 | 59.496 | 55.048 | 67.187 | 66.969 | 72.972 | 85.717 | 84.644 | 82.388 | 95.66 | 107.951 | 106.424 | 90.971 | 98.367 | 91.654 | 89.696 | 86.946 | 92.938 | 85.856 | 91.131 | 254.716 | -79.27 | -38.161 | 323.973 | 645.425 | 180.571 | 31.727 | 164.088 | 156.61 | 81.32 | 247.619 | 105.095 | -175.582 | 88.433 | 88.232 | 81.03 | 84.455 | 75.294 | 66.964 | 61.564 | 55.052 | 60.398 | 59.167 | 49.698 | 42.47 | 39.287 | 35.925 | 41.034 | 24.775 | 31.994 | 43.999 | 36.957 | 33.855 | 28.331 | 29.222 | 29.73 | 30.111 | 27.901 | 26.487 | 25.061 | 30.495 | 30.657 | 14.952 | 5.284 | 17.635 | 12.347 | 9.559 | 9.935 | 9.5 | 8.6 | 7.5 | 7.4 | 16.5 | 10.8 | 18 | 14.4 | 11.3 | 9.6 | 10.3 | 8.1 | 6.8 | 6.5 | 5.8 | 3.8 | -16.7 | 0 | 0 | 0 |
Operating Income
| -3.98 | 70.425 | 95.253 | 129.647 | 183.405 | 238.722 | 185.999 | 145.055 | 125.525 | 95.925 | 61.772 | 12.47 | 11.043 | -75.993 | -9.878 | 61.561 | 83.741 | 107.379 | 64.342 | -30.067 | 157.139 | 99.116 | 67.211 | 50.612 | 36.022 | 38.36 | -6.115 | -1,194.124 | -22.918 | -68.76 | -131.673 | -161.198 | -127.103 | -138.018 | -68.984 | -87.481 | 82.245 | 99.001 | 77.476 | 18.953 | 148.717 | 196.835 | 121.223 | 143.151 | 238.837 | 258.063 | 288.921 | 298.348 | 270.783 | 293.495 | 212.364 | -77.277 | 116.334 | 231.692 | 177.145 | 16.662 | 51.121 | -125.764 | -16.778 | 188.122 | 202.616 | 250.633 | 167.611 | 170.959 | 115.868 | 95.911 | 60.083 | 63.163 | 87.441 | 90.549 | 91.392 | 102.366 | 74.218 | 64.827 | 48.371 | 68.549 | 52.453 | 33.674 | 51.968 | 35.806 | 39.701 | 26.764 | 61.464 | 30.253 | 28.48 | 25.74 | 12.177 | -1.148 | 28.378 | 36.263 | 45.877 | 34.494 | 21.969 | 16.868 | 14.578 | 8 | 5.5 | 3.9 | 1.4 | -123 | 1.7 | -168.6 | 2.9 | 7.4 | 5.2 | 3.3 | 7.9 | 7.1 | 3.8 | 2.5 | 3.2 | -10.5 | 4.8 | 4.6 | 4.4 |
Operating Income Ratio
| -0.011 | 0.215 | 0.28 | 0.341 | 0.425 | 0.496 | 0.452 | 0.405 | 0.377 | 0.319 | 0.246 | 0.065 | 0.068 | -0.647 | -0.041 | 0.2 | 0.272 | 0.315 | 0.212 | -0.089 | 0.405 | 0.259 | 0.193 | 0.158 | 0.136 | 0.149 | -0.023 | -4.472 | -0.093 | -0.271 | -0.678 | -0.607 | -0.424 | -0.369 | -0.227 | -0.182 | 0.13 | 0.148 | 0.122 | 0.032 | 0.221 | 0.305 | 0.209 | 0.237 | 0.401 | 0.432 | 0.451 | 0.487 | 0.473 | 0.492 | 0.415 | -0.185 | 0.249 | 0.466 | 0.404 | 0.062 | 0.227 | -0.579 | -0.097 | 0.855 | 0.494 | 0.6 | 0.528 | 0.531 | 0.457 | 0.431 | 0.345 | 0.377 | 0.455 | 0.469 | 0.511 | 0.57 | 0.526 | 0.507 | 0.426 | 0.601 | 0.501 | 0.279 | 0.466 | 0.391 | 0.436 | 0.275 | 0.54 | 0.37 | 0.382 | 0.353 | 0.22 | -0.022 | 0.423 | 0.545 | 0.579 | 0.548 | 0.499 | 0.454 | 0.414 | 0.296 | 0.25 | 0.218 | 0.095 | -8.255 | 0.088 | -7.493 | 0.115 | 0.294 | 0.257 | 0.176 | 0.374 | 0.39 | 0.27 | 0.216 | 0.356 | -1.694 | 1 | 1 | 1 |
Total Other Income Expenses Net
| 0 | -0.867 | -2.044 | -10.225 | -0.909 | 1.274 | -0.657 | -23.522 | -0.669 | -112.552 | -124.592 | -69.729 | -1,121.2 | -723.187 | 70.784 | -25.798 | -16.984 | 77.544 | -100.775 | 122.525 | -21.507 | -20.386 | -19.567 | -37.281 | -24.546 | -24.061 | 50.406 | -345.638 | -84.671 | -536.01 | -213.255 | -1,232.904 | -2,847.903 | -1,646.649 | -103.223 | 668.681 | 354.073 | -157.189 | -41.697 | -42.081 | -24.682 | -34.507 | -79.489 | -30.517 | -32.772 | 84.738 | -109.609 | 856.511 | 172.537 | 130.307 | -235.31 | -572.552 | -87.23 | -137.775 | -67.063 | -9.615 | -7.091 | -179.96 | -43.642 | -136.129 | 51.101 | -66.958 | -51.722 | -18.483 | -4.655 | 6.566 | -32.835 | 26.111 | 7.523 | -16.961 | -19.644 | -17.31 | -15.664 | -4.291 | -4.476 | -34.798 | -26.347 | -4.636 | -19.023 | -13.453 | -17.002 | -19.201 | -33.926 | -6.692 | -6.86 | -6.129 | -6.654 | -12.761 | -6.238 | -4.34 | -4.657 | -3.839 | -2.849 | -3.245 | -3.043 | 0 | 0 | 0.4 | 0.4 | -4.1 | 0.3 | -3.5 | -4 | -0.4 | -0.1 | 0.2 | 0.4 | -0.3 | -1 | -0.4 | -0.9 | 0 | 0 | 0 | 0 |
Income Before Tax
| -3.98 | 89.277 | 117.449 | 90.295 | 291.744 | 180.342 | -7.377 | 121.533 | 83.111 | -77.991 | -69.884 | -55.954 | -1,112.927 | -799.18 | 63.4 | 35.763 | 109.912 | 212.069 | -36.433 | 222.645 | 94.035 | 39.653 | 53.598 | -6.889 | -13.787 | 24.672 | 42.504 | -597.271 | -39.155 | -603.608 | -280.313 | -1,394.102 | -2,975.006 | -1,784.667 | -172.207 | 581.2 | 436.318 | -88.064 | 93.103 | 129.774 | 159.365 | 211.306 | 141.935 | 195.365 | 139.379 | 342.801 | 179.312 | 79.869 | 443.32 | 423.802 | -22.946 | 18.7 | 51.533 | 231.692 | 177.145 | 6.192 | 41.262 | -140.668 | -28.975 | 70.947 | 253.717 | 183.675 | 115.889 | 152.476 | 111.213 | 102.477 | 27.248 | 89.274 | 94.964 | 73.588 | 71.748 | 85.056 | 58.554 | 60.536 | 43.895 | 33.751 | 26.106 | 29.038 | 32.945 | 22.353 | 22.699 | 7.563 | 27.538 | 23.561 | 21.62 | 19.611 | 5.523 | -13.909 | 22.14 | 31.923 | 41.22 | 30.655 | 19.12 | 13.623 | 11.535 | 0 | 0 | 4.3 | 1.8 | -127.1 | 2 | -172.1 | -1.1 | 7 | 5.1 | 3.5 | 8.3 | 6.8 | 2.8 | 2.1 | 2.3 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| -0.011 | 0.272 | 0.346 | 0.238 | 0.676 | 0.375 | -0.018 | 0.339 | 0.249 | -0.259 | -0.279 | -0.291 | -6.83 | -6.808 | 0.263 | 0.116 | 0.357 | 0.622 | -0.12 | 0.662 | 0.242 | 0.104 | 0.154 | -0.021 | -0.052 | 0.096 | 0.157 | -2.237 | -0.159 | -2.383 | -1.444 | -5.248 | -9.932 | -4.771 | -0.566 | 1.21 | 0.689 | -0.132 | 0.147 | 0.218 | 0.237 | 0.328 | 0.245 | 0.324 | 0.234 | 0.574 | 0.28 | 0.13 | 0.775 | 0.711 | -0.045 | 0.045 | 0.11 | 0.466 | 0.404 | 0.023 | 0.183 | -0.647 | -0.167 | 0.322 | 0.618 | 0.439 | 0.365 | 0.474 | 0.439 | 0.46 | 0.157 | 0.533 | 0.494 | 0.381 | 0.401 | 0.474 | 0.415 | 0.473 | 0.386 | 0.296 | 0.249 | 0.241 | 0.295 | 0.244 | 0.249 | 0.078 | 0.242 | 0.288 | 0.29 | 0.269 | 0.1 | -0.263 | 0.33 | 0.48 | 0.521 | 0.487 | 0.434 | 0.366 | 0.328 | 0 | 0 | 0.24 | 0.122 | -8.53 | 0.104 | -7.649 | -0.044 | 0.278 | 0.252 | 0.186 | 0.393 | 0.374 | 0.199 | 0.181 | 0.256 | 0 | 0 | 0 | 0 |
Income Tax Expense
| -1.087 | 21.996 | 28.25 | 15.18 | 41.321 | 24.848 | -6.505 | 0.902 | 0.403 | -0.296 | -0.242 | -2.538 | -303.807 | -101.706 | -10.616 | 12.684 | 37.05 | 65.377 | -10.759 | 48.166 | 15.616 | 9.431 | 14.02 | -133.67 | -14.229 | 10.273 | 20.974 | -211.545 | -14.565 | -222.94 | -95.12 | -509.025 | -730.88 | -636.168 | -64.461 | 217.567 | 167.57 | -32.864 | 34.793 | 39.782 | 57.311 | 81.326 | 54.364 | 80.704 | 54.012 | 130.936 | 65.845 | 27.262 | 167.65 | -164.556 | 8.756 | 14.94 | 20.299 | 81.363 | 76.941 | 2.696 | 14.377 | -53.428 | -10.678 | 27.154 | 96.169 | 69.622 | 42.887 | 46.5 | 43.225 | 39.91 | 10.632 | 34.151 | 35.67 | 29.326 | 27.97 | 27.87 | 20.008 | 19.864 | 13.828 | 11.27 | 7.832 | 9.649 | 10.641 | 7.143 | 7.55 | 2.434 | 9.085 | 8.269 | 8.161 | 6.113 | 0.977 | -10.431 | 8.192 | 11.812 | 15.251 | -67.415 | 0.081 | 0.02 | 0.02 | 3.3 | 3.1 | 3.4 | 4.4 | 35 | 4.2 | -50.2 | -0.4 | 2.7 | 1.9 | 1.3 | 3.1 | 2.4 | 1.1 | 0.9 | 0.9 | 0 | -0.2 | 0 | -0.4 |
Net Income
| -2.893 | 67.281 | 89.199 | 75.115 | 250.423 | 155.494 | -0.872 | 120.631 | 82.708 | -77.695 | -69.642 | -53.416 | -809.12 | -697.474 | 74.016 | 23.079 | 72.862 | 146.692 | -25.674 | 174.479 | 78.419 | 30.222 | 39.578 | 126.781 | 0.442 | 14.399 | 21.53 | -385.726 | -24.59 | -380.668 | -185.193 | -885.077 | -2,244.126 | -1,148.499 | -107.746 | 363.633 | 268.748 | -55.2 | 58.31 | 89.992 | 102.054 | 129.98 | 87.571 | 114.661 | 85.367 | 211.865 | 113.467 | 52.607 | 275.67 | 259.246 | -14.19 | 10.364 | 29.104 | 135.367 | 96.888 | 3.496 | 26.885 | -87.24 | -18.297 | 43.793 | 157.548 | 114.053 | 73.002 | 105.976 | 67.988 | 62.567 | 16.616 | 55.123 | 59.294 | 44.262 | 43.778 | 57.186 | 38.546 | 40.672 | 30.067 | 22.481 | 18.274 | 19.389 | 22.304 | 15.21 | 15.149 | 5.129 | 21.065 | 15.292 | 13.459 | 13.498 | 4.546 | -3.478 | 13.948 | 20.111 | 25.969 | 98.07 | 19.039 | 13.603 | 11.515 | 4.7 | 2.4 | 0.5 | -3 | -162.1 | -2.4 | -121.9 | -0.7 | 4.3 | 3.2 | 2.2 | 5.2 | 4.4 | 1.7 | 1.2 | 1.4 | 0 | 0.2 | 0 | 0.4 |
Net Income Ratio
| -0.008 | 0.205 | 0.263 | 0.198 | 0.58 | 0.323 | -0.002 | 0.337 | 0.248 | -0.258 | -0.278 | -0.278 | -4.966 | -5.942 | 0.307 | 0.075 | 0.237 | 0.43 | -0.085 | 0.519 | 0.202 | 0.079 | 0.114 | 0.395 | 0.002 | 0.056 | 0.079 | -1.445 | -0.1 | -1.503 | -0.954 | -3.332 | -7.492 | -3.07 | -0.354 | 0.757 | 0.424 | -0.083 | 0.092 | 0.151 | 0.152 | 0.202 | 0.151 | 0.19 | 0.143 | 0.355 | 0.177 | 0.086 | 0.482 | 0.435 | -0.028 | 0.025 | 0.062 | 0.272 | 0.221 | 0.013 | 0.119 | -0.401 | -0.105 | 0.199 | 0.384 | 0.273 | 0.23 | 0.329 | 0.268 | 0.281 | 0.095 | 0.329 | 0.309 | 0.229 | 0.245 | 0.319 | 0.273 | 0.318 | 0.265 | 0.197 | 0.174 | 0.161 | 0.2 | 0.166 | 0.166 | 0.053 | 0.185 | 0.187 | 0.181 | 0.185 | 0.082 | -0.066 | 0.208 | 0.302 | 0.328 | 1.558 | 0.432 | 0.366 | 0.327 | 0.174 | 0.109 | 0.028 | -0.204 | -10.879 | -0.124 | -5.418 | -0.028 | 0.171 | 0.158 | 0.117 | 0.246 | 0.242 | 0.121 | 0.103 | 0.156 | 0 | 0.042 | 0 | 0.091 |
EPS
| -0.055 | 1.3 | 1.73 | 1.47 | 4.89 | 2.83 | -0.017 | 2.35 | 1.62 | -1.52 | -1.38 | -1.07 | -1.63 | -1.41 | 0.15 | 0.05 | 0.16 | 0.32 | -0.057 | 0.39 | 0.17 | 0.07 | 0.1 | 0.32 | 0.001 | 0.04 | 0.06 | -0.99 | -0.063 | -1.03 | -0.53 | -2.56 | -6.41 | -3.28 | -0.31 | 1.04 | 0.77 | -0.16 | 0.17 | 0.25 | 0.28 | 0.35 | 0.24 | 0.3 | 0.22 | 0.55 | 0.29 | 0.14 | 0.69 | 0.65 | -0.036 | 0.01 | 0.07 | 0.34 | 0.33 | 0.02 | 0.11 | -0.35 | -0.075 | 0.18 | 0.64 | 0.47 | 0.3 | 0.43 | 0.56 | 0.52 | 0.14 | 0.46 | 0.5 | 0.38 | 0.39 | 0.51 | 0.34 | 0.37 | 0.27 | 0.2 | 0.17 | 0.35 | 0.41 | 0.28 | 0.28 | 0.1 | 0.39 | 0.29 | 0.25 | 0.25 | 0.023 | -0.066 | 0.27 | 0.11 | 0.56 | 2.14 | 0.42 | 0.3 | 0.25 | 0.1 | 0.013 | 0.003 | -0.11 | -6.05 | -0.09 | -4.56 | -0.026 | 0.21 | 0.04 | 0.028 | 0.065 | 0.055 | 0.035 | 0.028 | 0.03 | 0 | 0.005 | 0 | 0.02 |
EPS Diluted
| -0.055 | 1.25 | 1.66 | 1.39 | 4.66 | 2.83 | -0.017 | 2.19 | 1.51 | -1.52 | -1.38 | -1.07 | -1.63 | -1.41 | 0.14 | 0.05 | 0.14 | 0.32 | -0.057 | 0.38 | 0.17 | 0.07 | 0.09 | 0.31 | 0.001 | 0.04 | 0.05 | -0.99 | -0.063 | -1.03 | -0.53 | -2.56 | -6.41 | -3.28 | -0.31 | 1.04 | 0.77 | -0.16 | 0.17 | 0.25 | 0.28 | 0.35 | 0.23 | 0.3 | 0.22 | 0.54 | 0.29 | 0.14 | 0.68 | 0.64 | -0.036 | 0.01 | 0.07 | 0.34 | 0.32 | 0.02 | 0.11 | -0.35 | -0.075 | 0.18 | 0.63 | 0.45 | 0.29 | 0.43 | 0.54 | 0.5 | 0.13 | 0.46 | 0.48 | 0.36 | 0.37 | 0.47 | 0.32 | 0.34 | 0.26 | 0.19 | 0.16 | 0.34 | 0.4 | 0.27 | 0.27 | 0.09 | 0.38 | 0.28 | 0.25 | 0.25 | 0.02 | -0.065 | 0.26 | 0.11 | 0.55 | 2.11 | 0.41 | 0.3 | 0.25 | 0.1 | 0.013 | 0.003 | -0.11 | -6.05 | -0.09 | -4.56 | -0.026 | 0.21 | 0.038 | 0.028 | 0.06 | 0.055 | 0.033 | 0.028 | 0.028 | 0 | 0.005 | 0 | 0.02 |
EBITDA
| 48.937 | 139.869 | 160.408 | 172.65 | 221.085 | 215.742 | 27.968 | 182.173 | 163.216 | -41.61 | -30.434 | -1.323 | 164.976 | -743.766 | 86.984 | 124.752 | 138.805 | 270.333 | 121.639 | 230.409 | 145.351 | 92.597 | 119.662 | 103.877 | 62.86 | 89.512 | 45.08 | -53.154 | 15.857 | -537.067 | -202.947 | -1,400.933 | -2,853.6 | -1,636.727 | -22.249 | 598.182 | 228.805 | 60.1 | 234.233 | 163.496 | 274.312 | 338.213 | 254.833 | 260.57 | 276.314 | 475.09 | 300.207 | 390.624 | 545.298 | 527.297 | 104.38 | 27.502 | 227.936 | 360.901 | 259.017 | 77.84 | 104.646 | -78.973 | 45.147 | 134.764 | 310.041 | 238.408 | 165.728 | 205.895 | 164.01 | 148.712 | 68.275 | 127.369 | 136.152 | 109.74 | 136.015 | 13.78 | 110.867 | 86.607 | 69.961 | 121.941 | 117.599 | 123.698 | 94.841 | 70.279 | 73.13 | 115.711 | 111.707 | 56.653 | 51.275 | 50.248 | 34.022 | 54.508 | 35.254 | 49.229 | 67.642 | 47.15 | 30.197 | 24.373 | 22.403 | 15.9 | 12.2 | 9.1 | 6.3 | 236.2 | 10.5 | 342.1 | 14.9 | 16.8 | 13.1 | 11.5 | 14 | 12.2 | 9.1 | 7 | 6.8 | -10.5 | 4.8 | 4.6 | 4.4 |
EBITDA Ratio
| 0.138 | 0.366 | 0.404 | 0.454 | 0.512 | 0.569 | 0.538 | 0.509 | 0.49 | 0.44 | 0.404 | 0.303 | 0.291 | -0.175 | 0.36 | 0.405 | 0.451 | 0.486 | 0.401 | 0.088 | 0.538 | 0.398 | 0.344 | 0.323 | 0.332 | 0.348 | 0.166 | -2.049 | 0.13 | -0.009 | -0.28 | -0.184 | -0.019 | 0.027 | 0.266 | 0.145 | 0.361 | 0.37 | 0.344 | 0.274 | 0.407 | 0.502 | 0.404 | 0.432 | 0.401 | 0.411 | 0.434 | 0.638 | 1.019 | 0.958 | 0.238 | 0.082 | 0.488 | 0.905 | 0.59 | 0.288 | 0.464 | -0.295 | 0.26 | 1.145 | 0.628 | 0.871 | 0.834 | 0.743 | 0.653 | 0.575 | 0.739 | 0.432 | 0.608 | 0.716 | 0.76 | 0.788 | 0.785 | 0.677 | 0.616 | 1.069 | 1.123 | 1.025 | 0.85 | 0.768 | 0.803 | 1.19 | 0.981 | 0.693 | 0.688 | 0.688 | 0.614 | 1.031 | 0.526 | 0.74 | 0.854 | 0.749 | 0.685 | 0.655 | 0.636 | 0.589 | 0.555 | 0.508 | 0.429 | 15.852 | 0.544 | 15.204 | 0.591 | 0.667 | 0.649 | 0.612 | 0.664 | 0.67 | 0.645 | 0.603 | 0.756 | -1.694 | 1 | 1 | 1 |