DISH Network Corporation
NASDAQ:DISH
5.77 (USD) • At close December 29, 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 | 1994 Q4 | 1994 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 3,704.516 | 3,911.577 | 3,956.982 | 4,043.373 | 4,095.451 | 4,209.963 | 4,330.62 | 4,446.658 | 4,449.635 | 4,486.96 | 4,497.853 | 4,557.365 | 4,531.591 | 3,187.09 | 3,217.389 | 3,240.865 | 3,168.363 | 3,211.312 | 3,187.144 | 3,306.829 | 3,395.141 | 3,460.845 | 3,458.487 | 3,483.928 | 3,583.454 | 3,643.632 | 3,680.361 | 3,724.18 | 3,746.111 | 3,837.036 | 3,787.235 | 3,778.683 | 3,733.565 | 3,832.425 | 3,724.228 | 3,681.719 | 3,679.351 | 3,688.119 | 3,594.198 | 3,141.931 | 3,601.577 | 3,606.133 | 3,555.224 | 3,589.51 | 3,523.347 | 3,571.766 | 3,581.869 | 3,631.45 | 3,602.651 | 3,590.161 | 3,224.131 | 3,206.579 | 3,207.728 | 3,169.042 | 3,057.395 | 2,962.982 | 2,892.147 | 2,903.701 | 2,905.321 | 2,921.022 | 2,936.781 | 2,914.99 | 2,844.394 | 2,891.055 | 2,794.327 | 2,760.008 | 2,644.985 | 2,598.725 | 2,471.366 | 2,458.689 | 2,289.706 | 2,177.794 | 2,128.221 | 2,095.486 | 2,024 | 1,931.094 | 1,862.613 | 1,777.713 | 1,579.796 | 1,513.386 | 1,452.295 | 1,414.567 | 1,359.048 | 1,324.824 | 1,222.849 | 1,168.684 | 1,104.468 | 1,150.43 | 1,022.506 | 966.272 | 861.93 | 805.398 | 697.972 | 646.129 | 565.721 | 516.103 | 427.496 | 349.878 | 309.364 | 286.982 | 235.407 | 245.838 | 214.439 | 195.512 | 124.826 | 100.822 | 72.023 | 39.382 | 57.038 | 73.524 | 41.467 | 40.6 | 43.6 | 39.3 | 40.4 | 52.3 | 49 |
Cost of Revenue
| 2,808.904 | 2,790.638 | 2,801.01 | 2,812.849 | 2,835.155 | 2,737.856 | 2,985.215 | 2,943.234 | 2,947.92 | 2,885.923 | 2,961.206 | 2,941.94 | 3,004.612 | 2,185.192 | 2,331.101 | 2,329.185 | 2,368.655 | 2,428.12 | 2,378.791 | 2,457.112 | 2,487.854 | 2,524.858 | 2,566.232 | 2,697.527 | 2,738.125 | 2,704.351 | 2,737.376 | 2,747.062 | 2,821.804 | 2,785.92 | 2,792.297 | 2,812.818 | 2,852.994 | 2,859.486 | 2,785.973 | 2,633.292 | 2,824.576 | 2,771.82 | 2,695.567 | 2,422.948 | 2,695.991 | 2,571.235 | 2,598.2 | 2,576.286 | 2,500.152 | 2,360.368 | 2,303.052 | 1,989.775 | 2,366.046 | 2,286.34 | 2,189.974 | 2,228.16 | 2,263.69 | 2,193.061 | 428.915 | 2,180.126 | 2,179.511 | 2,043.358 | 1,970.558 | 2,221.457 | 2,052.244 | 1,869.685 | 1,562.372 | 1,968.261 | 1,902.254 | 1,490.654 | 1,454.27 | 1,843.412 | 1,756.297 | 1,676.096 | 1,242.165 | 1,582.61 | 1,511.214 | 1,458.469 | 1,154.258 | 1,566.884 | 1,401.545 | 1,372.604 | 851.76 | -5.586 | 1,064.102 | 962.478 | 813.576 | 403.005 | 879.33 | 596.54 | 559.833 | 589.725 | 511.96 | 53.732 | 44.765 | 72.864 | 47.313 | 53.44 | 54.338 | 77.706 | 38.84 | 21.999 | 26.966 | 47.04 | 32.218 | 57.177 | 53.449 | 59.259 | 11.943 | 45.61 | 30.675 | 11.339 | 43.935 | 62.072 | 36.033 | 12.2 | 34.3 | 30.8 | 26.4 | 0 | 0 |
Gross Profit
| 895.612 | 1,120.939 | 1,155.972 | 1,230.524 | 1,260.296 | 1,472.107 | 1,345.405 | 1,503.424 | 1,501.715 | 1,601.037 | 1,536.647 | 1,615.425 | 1,526.979 | 1,001.898 | 886.288 | 911.68 | 799.708 | 783.192 | 808.353 | 849.717 | 907.287 | 935.987 | 892.255 | 786.401 | 845.329 | 939.281 | 942.985 | 977.118 | 924.307 | 1,051.116 | 994.938 | 965.865 | 880.571 | 972.939 | 938.255 | 1,048.427 | 854.775 | 916.299 | 898.631 | 718.983 | 905.586 | 1,034.898 | 957.024 | 1,013.224 | 1,023.195 | 1,211.398 | 1,278.817 | 1,641.675 | 1,236.605 | 1,303.821 | 1,034.157 | 978.419 | 944.038 | 975.981 | 2,628.48 | 782.856 | 712.636 | 860.343 | 934.763 | 699.565 | 884.537 | 1,045.305 | 1,282.022 | 922.794 | 892.073 | 1,269.354 | 1,190.715 | 755.313 | 715.069 | 782.593 | 1,047.541 | 595.184 | 617.007 | 637.017 | 869.742 | 364.21 | 461.068 | 405.109 | 728.036 | 1,518.972 | 388.193 | 452.089 | 545.472 | 921.819 | 343.519 | 572.144 | 544.635 | 560.705 | 510.546 | 912.54 | 817.165 | 732.534 | 650.659 | 592.689 | 511.383 | 438.397 | 388.656 | 327.879 | 282.398 | 239.942 | 203.189 | 188.661 | 160.99 | 136.253 | 112.883 | 55.212 | 41.348 | 28.043 | 13.103 | 11.452 | 5.434 | 28.4 | 9.3 | 8.5 | 14 | 52.3 | 49 |
Gross Profit Ratio
| 0.242 | 0.287 | 0.292 | 0.304 | 0.308 | 0.35 | 0.311 | 0.338 | 0.337 | 0.357 | 0.342 | 0.354 | 0.337 | 0.314 | 0.275 | 0.281 | 0.252 | 0.244 | 0.254 | 0.257 | 0.267 | 0.27 | 0.258 | 0.226 | 0.236 | 0.258 | 0.256 | 0.262 | 0.247 | 0.274 | 0.263 | 0.256 | 0.236 | 0.254 | 0.252 | 0.285 | 0.232 | 0.248 | 0.25 | 0.229 | 0.251 | 0.287 | 0.269 | 0.282 | 0.29 | 0.339 | 0.357 | 0.452 | 0.343 | 0.363 | 0.321 | 0.305 | 0.294 | 0.308 | 0.86 | 0.264 | 0.246 | 0.296 | 0.322 | 0.239 | 0.301 | 0.359 | 0.451 | 0.319 | 0.319 | 0.46 | 0.45 | 0.291 | 0.289 | 0.318 | 0.458 | 0.273 | 0.29 | 0.304 | 0.43 | 0.189 | 0.248 | 0.228 | 0.461 | 1.004 | 0.267 | 0.32 | 0.401 | 0.696 | 0.281 | 0.49 | 0.493 | 0.487 | 0.499 | 0.944 | 0.948 | 0.91 | 0.932 | 0.917 | 0.904 | 0.849 | 0.909 | 0.937 | 0.913 | 0.836 | 0.863 | 0.767 | 0.751 | 0.697 | 0.904 | 0.548 | 0.574 | 0.712 | 0.23 | 0.156 | 0.131 | 0.7 | 0.213 | 0.216 | 0.347 | 1 | 1 |
Reseach & Development Expenses
| 11 | 11 | 11 | 11 | 12 | 12 | 10 | 8 | 7 | 7 | 7 | 7 | 6 | 5 | 6 | 6 | 4 | 6 | 5 | 6 | 6 | 6 | 6 | 9 | 8 | 9 | 7 | 7 | 10 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 473.621 | 483.595 | 457.852 | 478.409 | 482.531 | 482.949 | 468.704 | 469.622 | 450.719 | 387.909 | 371.686 | 431.096 | 356.648 | 212.124 | 218.972 | 215.173 | 176.635 | 202.758 | 198.914 | 195.9 | 169.299 | 190.625 | 169.777 | 189.253 | 186.954 | 179.812 | 131.035 | 198.88 | 195.503 | 187.672 | 201.169 | 215.379 | 186.654 | 176.066 | 208.18 | 226.596 | 196.376 | 189.66 | 203.113 | -17.437 | 247.528 | 276.176 | 270.444 | 69.803 | 20.763 | 14.79 | 12.082 | 47.393 | 13.788 | 12.532 | 11.94 | 47.457 | 12.424 | 11.539 | 11.43 | 45.356 | 11.022 | 12.413 | 11.142 | 179.052 | 147.582 | 134.991 | 440.514 | 292.915 | 151.409 | 437.147 | 480.019 | 422.1 | 135.366 | 143.818 | 129.447 | 343.383 | 116.25 | 113.241 | 112.823 | 295.901 | 101.817 | 97.158 | 87.786 | 71.778 | 87.704 | 88.872 | 84.369 | 686.783 | 102.698 | 87.403 | 96.191 | 127.627 | 92.603 | 525.046 | 465.884 | 429.468 | 388.834 | 371.892 | 325.676 | 329.876 | 239.637 | 200.996 | 173.723 | 150.374 | 128.936 | 112.716 | 100.49 | 83.56 | 74.137 | 34.362 | 32.027 | 36.82 | 23.736 | 19.083 | 10.733 | 0 | 8.3 | 7.3 | 7.9 | 0 | 0 |
Selling & Marketing Expenses
| 169 | 165 | 129 | 179 | 176 | 128 | 150 | 149 | 156 | 120 | 110 | -1.835 | 160 | 90 | 131 | 145 | 141 | 235.071 | 187.382 | 185.855 | 178.964 | 174.154 | 180.081 | 305.036 | 302.985 | 253.072 | 269.023 | 313.892 | 367.181 | 311.045 | 320.867 | 380.725 | 404.515 | 350.237 | 352.766 | 353.067 | 427.915 | 388.152 | 386.271 | 381.155 | 426.739 | 366.791 | 386.413 | 249.491 | 309.601 | 312.877 | 364.093 | 317.435 | 368.832 | 312.73 | 149.844 | 117.125 | 143.001 | 143.477 | 139.39 | 106.821 | 146.626 | 143.466 | 125.765 | -178.8 | 73.469 | 41.359 | 63.972 | -97 | 0 | 46.621 | 50.379 | -47.417 | 0 | 0 | 47.417 | -31.204 | 0 | 0 | 31.204 | -30.354 | 30.354 | 0 | 1.18 | -263.721 | 39.607 | 39.925 | 184.189 | 45.646 | 47.13 | 250.332 | 271.628 | 260.886 | 269.6 | 253.731 | 300.158 | 345.259 | 287.828 | 252.296 | 273.257 | 235.199 | 200.633 | 151.932 | 139.297 | 135.016 | 65.743 | 67.544 | 52.218 | 61.203 | 80.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 642.621 | 648.595 | 586.852 | 657.409 | 658.531 | 610.949 | 618.704 | 618.622 | 606.719 | 507.909 | 481.686 | 429.261 | 516.648 | 212.124 | 218.972 | 215.173 | 176.635 | 202.758 | 198.914 | 195.9 | 169.299 | 190.625 | 169.777 | 189.253 | 186.954 | 179.812 | 131.035 | 198.88 | 195.503 | 187.672 | 201.169 | 215.379 | 186.654 | 176.066 | 208.18 | 226.596 | 196.376 | 189.66 | 203.113 | -17.437 | 247.528 | 276.176 | 270.444 | 319.294 | 330.364 | 327.667 | 376.175 | 364.828 | 382.62 | 325.262 | 161.784 | 164.582 | 155.425 | 155.016 | 150.82 | 152.177 | 157.648 | 155.879 | 136.907 | -46.869 | 221.051 | 176.35 | 504.486 | 172.64 | 151.409 | 483.768 | 530.398 | 142.916 | 135.366 | 143.818 | 176.864 | 113.892 | 116.25 | 113.241 | 144.027 | 17.623 | 132.171 | 97.158 | 88.966 | -37.762 | 127.311 | 128.797 | 268.558 | 732.429 | 149.828 | 337.735 | 367.819 | 388.513 | 362.203 | 778.777 | 766.042 | 774.727 | 676.662 | 624.188 | 598.933 | 565.075 | 440.27 | 352.928 | 313.02 | 285.39 | 194.679 | 180.26 | 152.708 | 144.763 | 154.526 | 34.362 | 32.027 | 36.82 | 23.736 | 19.083 | 10.733 | 11.5 | 8.3 | 7.3 | 7.9 | 0 | 0 |
Other Expenses
| 0.352 | 0.477 | 245.697 | 197.773 | 174.736 | 168.223 | 176.341 | 1.408 | 39.659 | 0.06 | 0.205 | 0.346 | -0.013 | 0.248 | 0.667 | 1.274 | 2.369 | -0.062 | 7.536 | -0.105 | 0.264 | 1.376 | 0.468 | -1.378 | 0.553 | 0.68 | 2.473 | 0.051 | 0.045 | -2.091 | 0.085 | -2.318 | 0.071 | -0.225 | -6.735 | -1.88 | -3.687 | 0.407 | -3.668 | -8.054 | 5.534 | 1.123 | -1.522 | 239.829 | 235.403 | 299.119 | 208.698 | 226.181 | 229.146 | 237.049 | 229.697 | 1,890.492 | 242.859 | 264.446 | 239.662 | 243.045 | 228.395 | 245.3 | 223.293 | 233.97 | 245.646 | 248.247 | 272.368 | 355.116 | 344.15 | 343.932 | 320.119 | 300.673 | 297.893 | 289.134 | 596.481 | 229.556 | 208.873 | 190.382 | 435.481 | 144.389 | 133.973 | 123.934 | 100.605 | 99.344 | 100.397 | 100.299 | 98.166 | -584.18 | 97.822 | 185.679 | 81.537 | 84.092 | 72.871 | 69.85 | 66.306 | 71.543 | 56.079 | 54.732 | 54.467 | 34.287 | 27.841 | 25.94 | 25.06 | 24.684 | 23.86 | 24.645 | 29.447 | 39.419 | 47.082 | 63.871 | 53.917 | 56.984 | 10.265 | 6.426 | 3.33 | 25.2 | 0.7 | 0.4 | 6.8 | -177.7 | 0 |
Operating Expenses
| 937.418 | 914.605 | 832.549 | 855.182 | 833.267 | 779.172 | 795.045 | 789.408 | 784.01 | 694.299 | 672.071 | 625.786 | 715.731 | 364.248 | 385.792 | 388.728 | 330.816 | 352.46 | 352.053 | 366.965 | 344.584 | 363.327 | 362.749 | 381.192 | 396.278 | 391.483 | 335.665 | 436.296 | 427.987 | 437.291 | 434.796 | 454.132 | 438.851 | 438.952 | 454.392 | 513.527 | 466.266 | 461.555 | 452.333 | 241.151 | 508.165 | 576.65 | 504.771 | 559.123 | 565.767 | 626.786 | 584.873 | 591.009 | 611.766 | 562.311 | 391.481 | 2,055.074 | 398.284 | 419.462 | 390.482 | 395.222 | 386.043 | 401.179 | 360.2 | 187.101 | 466.697 | 424.597 | 776.854 | 527.756 | 495.559 | 827.7 | 850.517 | 443.589 | 433.259 | 432.952 | 773.345 | 343.448 | 325.123 | 303.623 | 579.508 | 162.012 | 266.144 | 221.092 | 189.571 | 61.582 | 227.708 | 229.096 | 366.724 | 148.249 | 247.65 | 523.414 | 449.356 | 472.605 | 435.074 | 848.627 | 832.348 | 846.27 | 732.741 | 678.92 | 653.4 | 599.362 | 468.111 | 378.868 | 338.08 | 310.074 | 218.539 | 204.905 | 182.155 | 184.182 | 201.608 | 98.233 | 85.944 | 93.804 | 34.001 | 25.509 | 14.063 | 36.7 | 9 | 7.7 | 14.7 | -177.7 | 0 |
Operating Income
| -41.806 | 206.334 | 323.423 | 375.342 | 427.029 | 692.935 | 550.36 | 714.016 | 717.705 | 906.738 | 864.576 | 989.639 | 811.248 | 637.65 | 144.078 | 522.952 | 468.892 | 430.732 | 456.3 | 482.752 | 562.703 | 572.66 | 529.506 | 259.291 | 449.051 | 252.103 | 607.32 | 540.822 | 496.32 | 613.825 | 560.142 | -127.174 | 441.72 | 533.987 | 483.863 | 534.9 | 388.509 | 454.744 | 446.298 | 477.832 | 397.421 | 20.673 | 452.253 | 454.101 | -273.029 | 468.352 | 572.411 | 601.98 | 624.839 | 717.782 | 983.353 | 503.382 | 454.657 | 525.81 | 456.979 | 354.945 | 194.663 | 262.759 | 574.563 | 512.464 | 417.84 | 620.708 | 505.168 | 395.038 | 396.514 | 441.654 | 340.198 | 311.724 | 281.81 | 349.641 | 274.196 | 251.736 | 291.884 | 333.394 | 290.234 | 202.198 | 194.924 | 184.017 | 122.166 | 145.322 | 160.485 | 222.993 | 178.748 | 83.772 | 95.869 | 48.73 | 95.279 | 88.1 | 75.472 | 63.913 | -15.183 | -113.736 | -82.082 | -86.231 | -142.017 | -160.965 | -79.455 | -50.989 | -55.682 | -70.132 | -15.35 | -16.244 | -21.165 | -47.929 | -88.725 | -43.021 | -44.596 | -65.761 | -20.898 | -14.057 | -8.629 | -8.3 | 0.3 | 0.8 | -0.7 | -125.4 | 49 |
Operating Income Ratio
| -0.011 | 0.053 | 0.082 | 0.093 | 0.104 | 0.165 | 0.127 | 0.161 | 0.161 | 0.202 | 0.192 | 0.217 | 0.179 | 0.2 | 0.045 | 0.161 | 0.148 | 0.134 | 0.143 | 0.146 | 0.166 | 0.165 | 0.153 | 0.074 | 0.125 | 0.069 | 0.165 | 0.145 | 0.132 | 0.16 | 0.148 | -0.034 | 0.118 | 0.139 | 0.13 | 0.145 | 0.106 | 0.123 | 0.124 | 0.152 | 0.11 | 0.006 | 0.127 | 0.127 | -0.077 | 0.131 | 0.16 | 0.166 | 0.173 | 0.2 | 0.305 | 0.157 | 0.142 | 0.166 | 0.149 | 0.12 | 0.067 | 0.09 | 0.198 | 0.175 | 0.142 | 0.213 | 0.178 | 0.137 | 0.142 | 0.16 | 0.129 | 0.12 | 0.114 | 0.142 | 0.12 | 0.116 | 0.137 | 0.159 | 0.143 | 0.105 | 0.105 | 0.104 | 0.077 | 0.096 | 0.111 | 0.158 | 0.132 | 0.063 | 0.078 | 0.042 | 0.086 | 0.077 | 0.074 | 0.066 | -0.018 | -0.141 | -0.118 | -0.133 | -0.251 | -0.312 | -0.186 | -0.146 | -0.18 | -0.244 | -0.065 | -0.066 | -0.099 | -0.245 | -0.711 | -0.427 | -0.619 | -1.67 | -0.366 | -0.191 | -0.208 | -0.204 | 0.007 | 0.02 | -0.017 | -2.398 | 1 |
Total Other Income Expenses Net
| -143.021 | 83.583 | 2.24 | 937.927 | 60.725 | 17.529 | 42.796 | 1.561 | 29.073 | -7.749 | -7.164 | 70.07 | -4.775 | -5.9 | 0.202 | 6.581 | 24.478 | 15.658 | 18.334 | 10.231 | 30.585 | 29.186 | -28.448 | 59.979 | 43.131 | -10.655 | -10.133 | -15.377 | -9.178 | 49.558 | 70.351 | -44.478 | -110.779 | -13.657 | -27.53 | -140.582 | -185.385 | -125.723 | -167.019 | 20.407 | -43.733 | -73.786 | -114.152 | -132.196 | -39.683 | -96.545 | -20.642 | -133.577 | -126.776 | -154.757 | -102.26 | -103.977 | -80.027 | -112.104 | -102.515 | -81.737 | -93.181 | -124.204 | -74.976 | -122.028 | -191.248 | -91.359 | -82.739 | -85.656 | -65.301 | -84.39 | -87.904 | -81.713 | -77.55 | -91.715 | -43.378 | -87.18 | -74.012 | -52.572 | 53.607 | -131.205 | -85.824 | -93.892 | -166.006 | -140.05 | -121.974 | -91.043 | -115.599 | -736.666 | -264.454 | 7.404 | -133.662 | -129.729 | -72.262 | -61.616 | -151.809 | -58.182 | -48.757 | 219.055 | -43.058 | -58.976 | -44.925 | -25.118 | -47.584 | -43.337 | -36.699 | -29.361 | -28.55 | -23.002 | -26.412 | -20.743 | -18.251 | -7.829 | -14.57 | -20.552 | -3.383 | -1.8 | -1.2 | -3.4 | -2.9 | 0 | 0 |
Income Before Tax
| -184.827 | 289.917 | 325.663 | 1,313.269 | 487.754 | 710.464 | 593.156 | 715.577 | 746.778 | 898.989 | 857.412 | 989.709 | 806.473 | 631.75 | 144.28 | 529.533 | 493.37 | 446.39 | 474.634 | 492.983 | 593.288 | 601.846 | 501.058 | 319.27 | 492.182 | 241.448 | 597.187 | 525.445 | 487.142 | 663.383 | 630.493 | -171.652 | 330.941 | 520.33 | 456.333 | 394.318 | 203.124 | 329.021 | 279.279 | 498.239 | 353.688 | -53.113 | 338.101 | 321.905 | -312.712 | 371.807 | 551.769 | 468.403 | 498.063 | 563.025 | 881.093 | 399.405 | 374.63 | 413.706 | 354.464 | 273.208 | 101.482 | 138.555 | 499.587 | 390.436 | 226.592 | 529.349 | 422.429 | 309.382 | 331.213 | 357.264 | 252.294 | 230.011 | 204.26 | 257.926 | 230.818 | 164.556 | 217.872 | 280.822 | 343.841 | 70.993 | 109.1 | 90.125 | -43.84 | 5.272 | 38.511 | 131.95 | 63.149 | -652.894 | 168.585 | 56.134 | -38.383 | -41.629 | 3.21 | 2.297 | -166.992 | -171.918 | -130.839 | 132.824 | -185.075 | -219.941 | -124.38 | -76.107 | -103.266 | -113.469 | -52.049 | -45.605 | -49.715 | -70.931 | -115.137 | -63.764 | -62.847 | -73.59 | -35.468 | -34.609 | -12.012 | -10.1 | -0.9 | -2.6 | -3.6 | 0 | 0 |
Income Before Tax Ratio
| -0.05 | 0.074 | 0.082 | 0.325 | 0.119 | 0.169 | 0.137 | 0.161 | 0.168 | 0.2 | 0.191 | 0.217 | 0.178 | 0.198 | 0.045 | 0.163 | 0.156 | 0.139 | 0.149 | 0.149 | 0.175 | 0.174 | 0.145 | 0.092 | 0.137 | 0.066 | 0.162 | 0.141 | 0.13 | 0.173 | 0.166 | -0.045 | 0.089 | 0.136 | 0.123 | 0.107 | 0.055 | 0.089 | 0.078 | 0.159 | 0.098 | -0.015 | 0.095 | 0.09 | -0.089 | 0.104 | 0.154 | 0.129 | 0.138 | 0.157 | 0.273 | 0.125 | 0.117 | 0.131 | 0.116 | 0.092 | 0.035 | 0.048 | 0.172 | 0.134 | 0.077 | 0.182 | 0.149 | 0.107 | 0.119 | 0.129 | 0.095 | 0.089 | 0.083 | 0.105 | 0.101 | 0.076 | 0.102 | 0.134 | 0.17 | 0.037 | 0.059 | 0.051 | -0.028 | 0.003 | 0.027 | 0.093 | 0.046 | -0.493 | 0.138 | 0.048 | -0.035 | -0.036 | 0.003 | 0.002 | -0.194 | -0.213 | -0.187 | 0.206 | -0.327 | -0.426 | -0.291 | -0.218 | -0.334 | -0.395 | -0.221 | -0.186 | -0.232 | -0.363 | -0.922 | -0.632 | -0.873 | -1.869 | -0.622 | -0.471 | -0.29 | -0.249 | -0.021 | -0.066 | -0.089 | 0 | 0 |
Income Tax Expense
| -67.988 | 67.493 | 82.425 | 358.8 | 58.169 | 170.457 | 144.31 | 150.165 | 179.258 | 217.538 | 215.849 | 228.411 | 273.514 | 151.344 | 45.006 | 115.986 | 116.213 | 105.824 | 113.335 | 135.697 | 140.69 | 141.56 | 115.737 | -1,082.035 | 176.917 | 182.686 | 207.112 | 181.464 | 174.935 | 245.077 | 235.533 | -52.74 | 128.331 | 188.004 | 103.081 | -13.603 | 60.089 | 121.892 | 108.462 | 167.742 | 42.698 | -38.039 | 127.425 | 118.558 | -149.383 | 146.211 | 191.643 | 155.967 | 179.085 | 228.187 | 331.767 | 147.55 | 129.652 | 156.722 | 123.549 | 94.402 | 20.989 | 75.135 | 186.903 | 173.852 | 134.697 | 193.464 | 163.846 | 134.347 | 131.533 | 133.065 | 95.154 | 77.415 | 64.644 | 89.147 | 83.537 | 31.931 | 9.008 | -574.705 | 26.317 | 0.915 | 6.839 | 4.809 | -0.954 | 2.592 | 3.395 | 3.157 | 5.232 | 62.661 | -0.636 | 10.294 | 0.225 | 1.242 | 0.115 | 0.048 | 0.049 | 0.41 | 0.054 | 0.036 | 0.055 | 0.045 | 0.021 | 0.022 | 0.066 | -0.161 | -0.078 | 0.112 | 0.171 | 0.082 | 0.02 | 0.025 | 0.019 | -24.897 | -12.95 | -12.055 | -4.791 | -3 | -0.5 | -0.8 | -1.4 | 1.9 | 1.6 |
Net Income
| -139.185 | 200.323 | 222.705 | 935.52 | 412.23 | 522.832 | 432.651 | 552.329 | 557.042 | 671.047 | 630.224 | 732.632 | 504.599 | 452.343 | 73.099 | 389.404 | 353.304 | 317.043 | 339.761 | 337.08 | 431.734 | 438.717 | 367.56 | 1,385.483 | 297.375 | 40.116 | 375.715 | 342.673 | 307.426 | 410.464 | 389.29 | -125.295 | 196.479 | 324.423 | 351.485 | 409.93 | 145.519 | 213.313 | 175.931 | 288.038 | 314.908 | -11.052 | 215.598 | 209.106 | -158.461 | 225.732 | 360.31 | 312.654 | 319.099 | 334.76 | 549.394 | 251.828 | 244.964 | 256.99 | 230.947 | 178.879 | 80.562 | 63.42 | 312.684 | 216.584 | 91.895 | 335.885 | 258.583 | 175.035 | 199.68 | 224.199 | 157.14 | 152.596 | 139.616 | 168.779 | 147.281 | 132.625 | 208.864 | 855.527 | 317.524 | 42.505 | 102.261 | 85.316 | -42.886 | 77.474 | 35.116 | 128.793 | 57.917 | -715.555 | -167.949 | 45.84 | -38.608 | -42.871 | 3.095 | 2.249 | -167.041 | -172.328 | -130.893 | -132.86 | -185.13 | -219.986 | -124.401 | -76.129 | -372.331 | -113.308 | -51.971 | -45.717 | -49.886 | -71.013 | -115.157 | -63.789 | -62.866 | -48.693 | -22.5 | -22.554 | -7.221 | -7.1 | -0.4 | -1.8 | -2.2 | -1.9 | -1.6 |
Net Income Ratio
| -0.038 | 0.051 | 0.056 | 0.231 | 0.101 | 0.124 | 0.1 | 0.124 | 0.125 | 0.15 | 0.14 | 0.161 | 0.111 | 0.142 | 0.023 | 0.12 | 0.112 | 0.099 | 0.107 | 0.102 | 0.127 | 0.127 | 0.106 | 0.398 | 0.083 | 0.011 | 0.102 | 0.092 | 0.082 | 0.107 | 0.103 | -0.033 | 0.053 | 0.085 | 0.094 | 0.111 | 0.04 | 0.058 | 0.049 | 0.092 | 0.087 | -0.003 | 0.061 | 0.058 | -0.045 | 0.063 | 0.101 | 0.086 | 0.089 | 0.093 | 0.17 | 0.079 | 0.076 | 0.081 | 0.076 | 0.06 | 0.028 | 0.022 | 0.108 | 0.074 | 0.031 | 0.115 | 0.091 | 0.061 | 0.071 | 0.081 | 0.059 | 0.059 | 0.056 | 0.069 | 0.064 | 0.061 | 0.098 | 0.408 | 0.157 | 0.022 | 0.055 | 0.048 | -0.027 | 0.051 | 0.024 | 0.091 | 0.043 | -0.54 | -0.137 | 0.039 | -0.035 | -0.037 | 0.003 | 0.002 | -0.194 | -0.214 | -0.188 | -0.206 | -0.327 | -0.426 | -0.291 | -0.218 | -1.204 | -0.395 | -0.221 | -0.186 | -0.233 | -0.363 | -0.923 | -0.633 | -0.873 | -1.236 | -0.394 | -0.307 | -0.174 | -0.175 | -0.009 | -0.046 | -0.054 | -0.036 | -0.033 |
EPS
| -0.26 | 0.38 | 0.42 | 1.76 | 0.78 | 0.82 | 0.68 | 1.07 | 1.05 | 1.27 | 1.2 | 1.39 | 0.96 | 0.86 | 0.14 | 0.74 | 0.74 | 0.68 | 0.73 | 0.72 | 0.92 | 0.94 | 0.79 | 2.96 | 0.64 | 0.09 | 0.81 | 0.73 | 0.68 | 0.91 | 0.86 | -0.27 | 0.42 | 0.7 | 0.76 | 0.88 | 0.32 | 0.46 | 0.38 | 0.63 | 0.69 | -0.024 | 0.48 | 0.46 | -0.35 | 0.5 | 0.81 | 0.7 | 0.72 | 0.75 | 1.24 | 0.57 | 0.55 | 0.57 | 0.52 | 0.4 | 0.18 | 0.14 | 0.7 | 0.48 | 0.2 | 0.75 | 0.58 | 0.39 | 0.45 | 0.5 | 0.35 | 0.34 | 0.31 | 0.38 | 0.33 | 0.3 | 0.46 | 1.88 | 0.7 | 0.093 | 0.22 | 0.18 | -0.089 | 0.16 | 0.07 | 0.27 | 0.12 | -1.48 | -0.35 | 0.08 | -0.08 | -0.089 | 0.01 | 0.005 | -0.35 | -0.36 | -0.28 | -0.28 | -0.4 | -0.48 | -0.27 | -0.2 | -1.03 | -0.31 | -0.14 | -0.13 | -0.14 | -0.2 | -0.35 | -0.2 | -0.2 | -0.15 | -0.069 | -0.08 | -0.022 | -0.032 | -0.002 | -0.008 | -0.01 | -0.012 | -0.01 |
EPS Diluted
| -0.26 | 0.31 | 0.35 | 1.46 | 0.65 | 0.82 | 0.68 | 0.89 | 0.88 | 1.06 | 0.99 | 1.39 | 0.86 | 0.78 | 0.13 | 0.74 | 0.66 | 0.6 | 0.65 | 0.72 | 0.82 | 0.83 | 0.7 | 2.96 | 0.57 | 0.09 | 0.76 | 0.73 | 0.67 | 0.91 | 0.86 | -0.27 | 0.42 | 0.7 | 0.76 | 0.88 | 0.31 | 0.46 | 0.38 | 0.63 | 0.68 | -0.024 | 0.47 | 0.46 | -0.35 | 0.5 | 0.8 | 0.7 | 0.71 | 0.75 | 1.22 | 0.57 | 0.55 | 0.57 | 0.52 | 0.4 | 0.18 | 0.14 | 0.7 | 0.48 | 0.2 | 0.73 | 0.57 | 0.39 | 0.44 | 0.5 | 0.35 | 0.34 | 0.31 | 0.38 | 0.33 | 0.3 | 0.46 | 1.78 | 0.69 | 0.093 | 0.22 | 0.18 | -0.089 | 0.16 | 0.07 | 0.26 | 0.12 | -1.48 | -0.35 | 0.07 | -0.08 | -0.089 | 0.01 | 0.005 | -0.35 | -0.36 | -0.28 | -0.28 | -0.4 | -0.47 | -0.27 | -0.2 | -1.03 | -0.31 | -0.14 | -0.13 | -0.14 | -0.2 | -0.35 | -0.2 | -0.2 | -0.15 | -0.069 | -0.08 | -0.022 | -0.032 | -0.002 | -0.008 | -0.01 | -0.012 | -0.01 |
EBITDA
| 270.776 | 503.617 | 608.352 | 595.487 | 606.769 | 870.411 | 731.552 | 887.077 | 937.286 | 1,097.19 | 1,057.953 | 1,188.435 | 1,022.694 | 795.336 | 683.066 | 709.813 | 652.276 | 600.904 | 631.077 | 669.064 | 743.408 | 758.116 | 733.709 | 604.96 | 666.168 | 772.596 | 828.715 | 789.127 | 736.234 | 870.341 | 797.807 | 752.308 | 697.261 | 800.264 | 731.834 | 835.307 | 668.821 | 745.258 | 706.014 | 755.9 | 703.586 | 803.688 | 722.552 | 732.832 | 727.135 | 787.675 | 788.198 | 839.101 | 862.512 | 987.16 | 878.659 | 820.639 | 794.878 | 827.279 | 732.611 | 637.076 | 562.579 | 715.726 | 802.64 | 790.564 | 769.541 | 880.455 | 784.564 | 781.859 | 746.788 | 801.725 | 667.018 | 632 | 579.858 | 654.13 | 810.776 | 488.114 | 494.983 | 494.187 | 590.388 | 352.513 | 332.247 | 321.752 | 1,058.38 | 2,926.29 | 250.263 | 303.587 | 257.669 | 1,524.676 | 371.746 | 143.015 | 213.975 | 220.991 | 155.669 | 133.395 | 146.277 | -35.654 | -23.352 | -27.927 | -85.473 | -110.365 | -49.157 | -39.918 | -19.576 | -9.201 | 41.481 | 37.698 | 36.195 | 75.811 | -41.57 | 41.156 | 27.863 | 10.887 | 6.734 | 11.669 | 0.065 | 13.9 | -3.4 | -1.7 | 2.5 | -125.4 | 49 |
EBITDA Ratio
| 0.073 | 0.129 | 0.154 | 0.147 | 0.148 | 0.207 | 0.169 | 0.199 | 0.211 | 0.245 | 0.235 | 0.261 | 0.226 | 0.25 | 0.212 | 0.219 | 0.206 | 0.187 | 0.198 | 0.202 | 0.219 | 0.219 | 0.212 | 0.174 | 0.186 | 0.212 | 0.225 | 0.212 | 0.197 | 0.227 | 0.211 | 0.199 | 0.187 | 0.209 | 0.197 | 0.227 | 0.182 | 0.202 | 0.196 | 0.241 | 0.195 | 0.223 | 0.203 | 0.204 | 0.206 | 0.221 | 0.22 | 0.231 | 0.239 | 0.275 | 0.273 | 0.256 | 0.248 | 0.261 | 0.24 | 0.215 | 0.195 | 0.246 | 0.276 | 0.271 | 0.262 | 0.302 | 0.276 | 0.27 | 0.267 | 0.29 | 0.252 | 0.243 | 0.235 | 0.266 | 0.354 | 0.224 | 0.233 | 0.236 | 0.292 | 0.183 | 0.178 | 0.181 | 0.67 | 1.934 | 0.172 | 0.215 | 0.19 | 1.151 | 0.304 | 0.122 | 0.194 | 0.192 | 0.152 | 0.138 | 0.17 | -0.044 | -0.033 | -0.043 | -0.151 | -0.214 | -0.115 | -0.114 | -0.063 | -0.032 | 0.176 | 0.153 | 0.169 | 0.388 | -0.333 | 0.408 | 0.387 | 0.276 | 0.118 | 0.159 | 0.002 | 0.342 | -0.078 | -0.043 | 0.062 | -2.398 | 1 |