S.T. Dupont S.A.
EPA:DPT.PA
0.0782 (EUR) • At close October 30, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 28.109 | 25.206 | 25.019 | 20.177 | 22.126 | 15.04 | 19.248 | 12.232 | 24.553 | 20.029 | 13.477 | 30.203 | 13.477 | 23.705 | 13.663 | 29.579 | 13.663 | 25.074 | 15.492 | 30.896 | 15.492 | 31.073 | 17.628 | 39.504 | 17.628 | 31.006 | 16.063 | 38.226 | 16.063 | 26.026 | 18.537 | 39.653 | 18.537 | 34.496 | 18.496 | 40.728 | 18.496 | 16.453 | 16.453 | 16.453 | 16.453 | 16.715 | 16.715 | 16.715 | 16.715 | 15.003 | 15.003 | 15.003 | 15.003 | 15.328 | 15.328 | 15.328 | 15.328 | 18.642 | 18.642 | 18.642 | 18.642 | 19.119 | 19.119 | 19.119 | 19.119 | 20.953 | 20.953 | 20.953 | 20.953 | 22.877 | 22.877 | 22.877 | 22.877 | 21.492 | 21.492 | 21.492 | 21.492 | 21.642 | 21.642 | 21.642 | 21.642 | 22.787 | 22.787 | 22.787 | 22.787 | 22.459 | 22.459 | 22.459 | 22.459 |
| Cost of Revenue
| 13.274 | 11.045 | 12.156 | 8.401 | 11.404 | 7.092 | 10.422 | 7.121 | 14.76 | 9.486 | 5.842 | 12.889 | 5.842 | 10.48 | 5.959 | 13.137 | 5.959 | 10.698 | 7.722 | 14.985 | 7.722 | 15.904 | 8.115 | 17.485 | 8.115 | 14.974 | 7.896 | 18.021 | 7.896 | 13.561 | 8.661 | 17.651 | 8.661 | 16.992 | 8.945 | 19.505 | 8.945 | 7.988 | 7.988 | 7.988 | 7.988 | 7.946 | 7.946 | 7.946 | 7.946 | 7.656 | 7.656 | 7.656 | 7.656 | 7.322 | 7.322 | 7.322 | 7.322 | 9.801 | 9.801 | 9.801 | 9.801 | 10.108 | 10.108 | 10.108 | 10.108 | 11.977 | 11.977 | 11.977 | 11.977 | 11.8 | 11.8 | 11.8 | 11.8 | 11.232 | 11.232 | 11.232 | 11.232 | 11.184 | 11.184 | 11.184 | 11.184 | 11.159 | 11.159 | 11.159 | 11.159 | 11.092 | 11.092 | 11.092 | 11.092 |
| Gross Profit
| 14.835 | 14.161 | 12.863 | 11.776 | 10.722 | 7.948 | 8.826 | 5.111 | 9.793 | 10.543 | 7.635 | 17.314 | 7.635 | 13.225 | 7.705 | 16.442 | 7.705 | 14.376 | 7.77 | 15.911 | 7.77 | 15.169 | 9.513 | 22.019 | 9.513 | 16.032 | 8.168 | 20.205 | 8.168 | 12.465 | 9.877 | 22.002 | 9.877 | 17.504 | 9.551 | 21.223 | 9.551 | 8.465 | 8.465 | 8.465 | 8.465 | 8.77 | 8.77 | 8.77 | 8.77 | 7.348 | 7.348 | 7.348 | 7.348 | 8.006 | 8.006 | 8.006 | 8.006 | 8.841 | 8.841 | 8.841 | 8.841 | 9.011 | 9.011 | 9.011 | 9.011 | 8.976 | 8.976 | 8.976 | 8.976 | 11.077 | 11.077 | 11.077 | 11.077 | 10.26 | 10.26 | 10.26 | 10.26 | 10.458 | 10.458 | 10.458 | 10.458 | 11.629 | 11.629 | 11.629 | 11.629 | 11.367 | 11.367 | 11.367 | 11.367 |
| Gross Profit Ratio
| 0.528 | 0.562 | 0.514 | 0.584 | 0.485 | 0.528 | 0.459 | 0.418 | 0.399 | 0.526 | 0.567 | 0.573 | 0.567 | 0.558 | 0.564 | 0.556 | 0.564 | 0.573 | 0.502 | 0.515 | 0.502 | 0.488 | 0.54 | 0.557 | 0.54 | 0.517 | 0.508 | 0.529 | 0.508 | 0.479 | 0.533 | 0.555 | 0.533 | 0.507 | 0.516 | 0.521 | 0.516 | 0.514 | 0.514 | 0.514 | 0.514 | 0.525 | 0.525 | 0.525 | 0.525 | 0.49 | 0.49 | 0.49 | 0.49 | 0.522 | 0.522 | 0.522 | 0.522 | 0.474 | 0.474 | 0.474 | 0.474 | 0.471 | 0.471 | 0.471 | 0.471 | 0.428 | 0.428 | 0.428 | 0.428 | 0.484 | 0.484 | 0.484 | 0.484 | 0.477 | 0.477 | 0.477 | 0.477 | 0.483 | 0.483 | 0.483 | 0.483 | 0.51 | 0.51 | 0.51 | 0.51 | 0.506 | 0.506 | 0.506 | 0.506 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.782 | 9.715 | 9.729 | 9.825 | 9.528 | 7.127 | 8.543 | 6.445 | 8.644 | 9.316 | 4.676 | 9.529 | 4.676 | 9.175 | 4.756 | 9.406 | 4.756 | 9.617 | 4.928 | 9.409 | 4.928 | 10.303 | 4.813 | 9.682 | 4.813 | 9.569 | 4.405 | 9.709 | 4.405 | 7.91 | 4.569 | 8.56 | 4.569 | 9.714 | 4.975 | 9.718 | 4.975 | 4.601 | 4.601 | 4.601 | 4.601 | 4.297 | 4.297 | 4.297 | 4.297 | 3.873 | 3.873 | 3.873 | 3.873 | 4.633 | 4.633 | 4.633 | 4.633 | 4.815 | 4.815 | 4.815 | 4.815 | 4.491 | 4.491 | 4.491 | 4.491 | 4.736 | 4.736 | 4.736 | 4.736 | 5.238 | 5.238 | 5.238 | 5.238 | 5.168 | 5.168 | 5.168 | 5.168 | 4.996 | 4.996 | 4.996 | 4.996 | 4.749 | 4.749 | 4.749 | 4.749 | 4.657 | 4.657 | 4.657 | 4.657 |
| Selling & Marketing Expenses
| 6.173 | 5.564 | 5.973 | 4.793 | 5.378 | 4.567 | 4.552 | 4.437 | 5.887 | 6.667 | 3.639 | 7.553 | 3.639 | 7.002 | 3.69 | 7.359 | 3.69 | 7.399 | 4.167 | 7.859 | 4.167 | 8.81 | 5.557 | 11.84 | 5.557 | 10.387 | 5.068 | 11.259 | 5.068 | 9.011 | 4.953 | 10.315 | 4.953 | 9.495 | 4.892 | 10.672 | 4.892 | 3.997 | 3.997 | 3.997 | 3.997 | 3.927 | 3.927 | 3.927 | 3.927 | 4.261 | 4.261 | 4.261 | 4.261 | 5.242 | 5.242 | 5.242 | 5.242 | 3.585 | 3.585 | 3.585 | 3.585 | 3.699 | 3.699 | 3.699 | 3.699 | 4.441 | 4.441 | 4.441 | 4.441 | 4.829 | 4.829 | 4.829 | 4.829 | 4.178 | 4.178 | 4.178 | 4.178 | 4.057 | 4.057 | 4.057 | 4.057 | 3.968 | 3.968 | 3.968 | 3.968 | 3.959 | 3.959 | 3.959 | 3.959 |
| SG&A
| 17.955 | 15.279 | 15.702 | 14.618 | 14.906 | 11.694 | 13.238 | 10.882 | 14.723 | 15.983 | 8.315 | 17.116 | 8.315 | 16.212 | 8.445 | 16.765 | 8.445 | 17.09 | 9.095 | 17.269 | 9.095 | 19.203 | 10.37 | 21.555 | 10.37 | 19.995 | 9.472 | 21.126 | 9.472 | 16.921 | 9.521 | 18.875 | 9.521 | 19.209 | 9.867 | 20.39 | 9.867 | 8.598 | 8.598 | 8.598 | 8.598 | 8.224 | 8.224 | 8.224 | 8.224 | 8.133 | 8.133 | 8.133 | 8.133 | 9.875 | 9.875 | 9.875 | 9.875 | 8.399 | 8.399 | 8.399 | 8.399 | 8.189 | 8.189 | 8.189 | 8.189 | 9.177 | 9.177 | 9.177 | 9.177 | 10.068 | 10.068 | 10.068 | 10.068 | 9.345 | 9.345 | 9.345 | 9.345 | 9.052 | 9.052 | 9.052 | 9.052 | 8.717 | 8.717 | 8.717 | 8.717 | 8.616 | 8.616 | 8.616 | 8.616 |
| Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | -7.764 | 0 | -0.594 | 0.163 | -1.317 | -1.317 | -1.317 | 0 | -1.157 | -1.157 | -1.157 | 0 | -1.185 | -1.185 | -1.185 | 0 | -1.328 | -1.328 | -1.328 | -1.331 | -1.331 | -1.331 | -1.331 | -1.355 | -1.355 | -1.355 | -1.355 | -1.392 | -1.392 | -1.392 | -1.392 | -10.077 | -10.077 | -10.077 | -10.077 | -7.524 | -7.524 | -7.524 | -7.524 | -7.762 | -7.762 | -7.762 | -7.762 | -13.03 | -13.03 | -13.03 | -13.03 | -9.618 | -9.618 | -9.618 | -9.618 | -7.551 | -7.551 | -7.551 | -7.551 | -3.111 | -3.111 | -3.111 | -3.111 | -8.206 | -8.206 | -8.206 | -8.206 | -7.67 | -7.67 | -7.67 | -7.67 | -7.387 | -7.387 | -7.387 | -7.387 | -7.12 | -7.12 | -7.12 | -7.12 | -7.223 | -7.223 | -7.223 | -7.223 |
| Operating Expenses
| 16.395 | 15.279 | 15.702 | 11.943 | 14.906 | 11.694 | 21.002 | 10.882 | 15.317 | 15.82 | 6.998 | 14.726 | 6.998 | 10.591 | 7.289 | 14.861 | 7.289 | 16.656 | 7.91 | 14.171 | 7.91 | 17.227 | 9.041 | 21.029 | 9.041 | 18.448 | 8.142 | 17.99 | 8.142 | 16.007 | 8.166 | 18.419 | 8.166 | 16.995 | 8.474 | 19.515 | 8.474 | -1.479 | -1.479 | -1.479 | -1.479 | 0.7 | 0.7 | 0.7 | 0.7 | 0.372 | 0.372 | 0.372 | 0.372 | -3.155 | -3.155 | -3.155 | -3.155 | -1.219 | -1.219 | -1.219 | -1.219 | 0.639 | 0.639 | 0.639 | 0.639 | 6.067 | 6.067 | 6.067 | 6.067 | 1.862 | 1.862 | 1.862 | 1.862 | 1.676 | 1.676 | 1.676 | 1.676 | 1.666 | 1.666 | 1.666 | 1.666 | 1.597 | 1.597 | 1.597 | 1.597 | 1.393 | 1.393 | 1.393 | 1.393 |
| Operating Income
| -1.018 | -1.118 | -2.839 | 0.087 | -4.184 | -3.746 | -12.176 | -5.771 | -5.524 | -5.277 | 0.637 | 2.99 | 0.637 | -0.511 | 0.416 | 2.084 | 0.416 | -0.494 | -0.14 | 0.994 | -0.14 | -1.646 | 0.472 | 3.484 | 0.472 | -1.67 | 0.026 | 2.056 | 0.026 | -2.11 | 1.71 | 5.449 | 1.71 | 1.392 | 1.077 | 3.407 | 1.077 | 1.346 | 1.346 | 1.346 | 1.346 | 0.104 | 0.104 | 0.104 | 0.104 | -1.158 | -1.158 | -1.158 | -1.158 | 1.286 | 1.286 | 1.286 | 1.286 | 1.661 | 1.661 | 1.661 | 1.661 | 0.184 | 0.184 | 0.184 | 0.184 | -6.268 | -6.268 | -6.268 | -6.268 | -0.853 | -0.853 | -0.853 | -0.853 | -0.761 | -0.761 | -0.761 | -0.761 | -0.26 | -0.26 | -0.26 | -0.26 | 1.315 | 1.315 | 1.315 | 1.315 | 1.358 | 1.358 | 1.358 | 1.358 |
| Operating Income Ratio
| -0.036 | -0.044 | -0.113 | 0.004 | -0.189 | -0.249 | -0.633 | -0.472 | -0.225 | -0.263 | 0.047 | 0.099 | 0.047 | -0.022 | 0.03 | 0.07 | 0.03 | -0.02 | -0.009 | 0.032 | -0.009 | -0.053 | 0.027 | 0.088 | 0.027 | -0.054 | 0.002 | 0.054 | 0.002 | -0.081 | 0.092 | 0.137 | 0.092 | 0.04 | 0.058 | 0.084 | 0.058 | 0.082 | 0.082 | 0.082 | 0.082 | 0.006 | 0.006 | 0.006 | 0.006 | -0.077 | -0.077 | -0.077 | -0.077 | 0.084 | 0.084 | 0.084 | 0.084 | 0.089 | 0.089 | 0.089 | 0.089 | 0.01 | 0.01 | 0.01 | 0.01 | -0.299 | -0.299 | -0.299 | -0.299 | -0.037 | -0.037 | -0.037 | -0.037 | -0.035 | -0.035 | -0.035 | -0.035 | -0.012 | -0.012 | -0.012 | -0.012 | 0.058 | 0.058 | 0.058 | 0.058 | 0.06 | 0.06 | 0.06 | 0.06 |
| Total Other Income Expenses Net
| -1.245 | 1.734 | 0.79 | -0.456 | 1.845 | 1.886 | 2.674 | 1.712 | -3.468 | 2.199 | 0.603 | -0.516 | 0.603 | 2.995 | -0.658 | -0.652 | -0.658 | -1.906 | -0.005 | 0.653 | -0.005 | -0.582 | -0.915 | -2.651 | -0.915 | -0.938 | -0.443 | -0.073 | -0.443 | -1.542 | -0.813 | -1.44 | -0.813 | -1.812 | -0.849 | -2.949 | -0.849 | -0.585 | -0.585 | -0.585 | -0.585 | 0.849 | 0.849 | 0.849 | 0.849 | -0.834 | -0.834 | -0.834 | -0.834 | 0 | 0 | 0 | 0 | -1.251 | -1.251 | -1.251 | -1.251 | -0.433 | -0.433 | -0.433 | -0.433 | -6.291 | -6.291 | -6.291 | -6.291 | -0.455 | -0.455 | -0.455 | -0.455 | -0.312 | -0.312 | -0.312 | -0.312 | -0.68 | -0.68 | -0.68 | -0.68 | -0.141 | -0.141 | -0.141 | -0.141 | -0.173 | -0.173 | -0.173 | -0.173 |
| Income Before Tax
| -2.263 | 0.616 | -2.049 | -0.369 | -2.339 | -1.86 | -9.502 | -4.059 | -8.992 | -3.078 | 1.24 | 2.474 | 1.24 | 2.484 | -0.242 | 1.432 | -0.242 | -2.4 | -0.146 | 1.647 | -0.146 | -2.228 | -0.444 | 0.833 | -0.444 | -2.608 | -0.417 | 1.983 | -0.417 | -3.652 | 0.897 | 4.009 | 0.897 | -0.42 | 0.228 | 0.458 | 0.228 | 0.762 | 0.762 | 0.762 | 0.762 | 0.953 | 0.953 | 0.953 | 0.953 | -1.991 | -1.991 | -1.991 | -1.991 | 0 | 0 | 0 | 0 | 0.41 | 0.41 | 0.41 | 0.41 | -0.249 | -0.249 | -0.249 | -0.249 | -12.559 | -12.559 | -12.559 | -12.559 | -1.308 | -1.308 | -1.308 | -1.308 | -1.073 | -1.073 | -1.073 | -1.073 | -0.94 | -0.94 | -0.94 | -0.94 | 1.174 | 1.174 | 1.174 | 1.174 | 1.185 | 1.185 | 1.185 | 1.185 |
| Income Before Tax Ratio
| -0.081 | 0.024 | -0.082 | -0.018 | -0.106 | -0.124 | -0.494 | -0.332 | -0.366 | -0.154 | 0.092 | 0.082 | 0.092 | 0.105 | -0.018 | 0.048 | -0.018 | -0.096 | -0.009 | 0.053 | -0.009 | -0.072 | -0.025 | 0.021 | -0.025 | -0.084 | -0.026 | 0.052 | -0.026 | -0.14 | 0.048 | 0.101 | 0.048 | -0.012 | 0.012 | 0.011 | 0.012 | 0.046 | 0.046 | 0.046 | 0.046 | 0.057 | 0.057 | 0.057 | 0.057 | -0.133 | -0.133 | -0.133 | -0.133 | 0 | 0 | 0 | 0 | 0.022 | 0.022 | 0.022 | 0.022 | -0.013 | -0.013 | -0.013 | -0.013 | -0.599 | -0.599 | -0.599 | -0.599 | -0.057 | -0.057 | -0.057 | -0.057 | -0.05 | -0.05 | -0.05 | -0.05 | -0.043 | -0.043 | -0.043 | -0.043 | 0.052 | 0.052 | 0.052 | 0.052 | 0.053 | 0.053 | 0.053 | 0.053 |
| Income Tax Expense
| 0.234 | 0.195 | 0.178 | 0.305 | 0.089 | 0.212 | 0.245 | 0.161 | 0.46 | 0.183 | 0.102 | 0.189 | 0.102 | 0.217 | 0.474 | 1.686 | 0.474 | 0.211 | 0.191 | 0.51 | 0.191 | 0.255 | 0.161 | 0.252 | 0.161 | 0.391 | 0.215 | 0.714 | 0.215 | 0.147 | 0.132 | 0.337 | 0.132 | 0.19 | 0.029 | 0.05 | 0.029 | 0.171 | 0.171 | 0.171 | 0.171 | 0.074 | 0.074 | 0.074 | 0.074 | 0.216 | 0.216 | 0.216 | 0.216 | 0.464 | 0.464 | 0.464 | 0.464 | 0.091 | 0.091 | 0.091 | 0.091 | 0.006 | 0.006 | 0.006 | 0.006 | 0.321 | 0.321 | 0.321 | 0.321 | 0.103 | 0.103 | 0.103 | 0.103 | 0.167 | 0.167 | 0.167 | 0.167 | 0.31 | 0.31 | 0.31 | 0.31 | 0.15 | 0.15 | 0.15 | 0.15 | 0.192 | 0.192 | 0.192 | 0.192 |
| Net Income
| -2.497 | 0.421 | -2.227 | -0.674 | -2.428 | -2.072 | -9.747 | -4.22 | -9.452 | -3.261 | 1.138 | 2.285 | 1.138 | 2.267 | -0.716 | -0.254 | -0.716 | -2.611 | -0.337 | 1.137 | -0.337 | -2.483 | -0.605 | 0.581 | -0.605 | -2.999 | -0.633 | 1.269 | -0.633 | -3.799 | 0.766 | 3.672 | 0.766 | -0.61 | 0.199 | 0.408 | 0.199 | 0.59 | 0.59 | 0.59 | 0.59 | 0.879 | 0.879 | 0.879 | 0.879 | -2.207 | -2.207 | -2.207 | -2.207 | 0.822 | 0.822 | 0.822 | 0.822 | 0.319 | 0.319 | 0.319 | 0.319 | -0.255 | -0.255 | -0.255 | -0.255 | -12.88 | -12.88 | -12.88 | -12.88 | -1.491 | -1.491 | -1.491 | -1.491 | -1.324 | -1.324 | -1.324 | -1.324 | -1.334 | -1.334 | -1.334 | -1.334 | 0.941 | 0.941 | 0.941 | 0.941 | 0.909 | 0.909 | 0.909 | 0.909 |
| Net Income Ratio
| -0.089 | 0.017 | -0.089 | -0.033 | -0.11 | -0.138 | -0.506 | -0.345 | -0.385 | -0.163 | 0.084 | 0.076 | 0.084 | 0.096 | -0.052 | -0.009 | -0.052 | -0.104 | -0.022 | 0.037 | -0.022 | -0.08 | -0.034 | 0.015 | -0.034 | -0.097 | -0.039 | 0.033 | -0.039 | -0.146 | 0.041 | 0.093 | 0.041 | -0.018 | 0.011 | 0.01 | 0.011 | 0.036 | 0.036 | 0.036 | 0.036 | 0.053 | 0.053 | 0.053 | 0.053 | -0.147 | -0.147 | -0.147 | -0.147 | 0.054 | 0.054 | 0.054 | 0.054 | 0.017 | 0.017 | 0.017 | 0.017 | -0.013 | -0.013 | -0.013 | -0.013 | -0.615 | -0.615 | -0.615 | -0.615 | -0.065 | -0.065 | -0.065 | -0.065 | -0.062 | -0.062 | -0.062 | -0.062 | -0.062 | -0.062 | -0.062 | -0.062 | 0.041 | 0.041 | 0.041 | 0.041 | 0.04 | 0.04 | 0.04 | 0.04 |
| EPS
| -0.002 | 0.001 | -0.004 | -0.001 | -0.005 | -0.004 | -0.018 | -0.008 | -0.018 | -0.006 | 0.002 | 0.004 | 0.002 | 0.004 | -0.001 | -0.001 | -0.001 | -0.005 | -0.001 | 0.002 | -0.001 | -0.005 | -0.001 | 0.001 | -0.001 | -0.006 | -0.001 | 0.002 | -0.001 | -0.007 | 0.002 | 0.007 | 0.002 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | -0.004 | -0.004 | -0.004 | -0.004 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -2.07 | -2.07 | -2.07 | -2.07 | -0.24 | -0.24 | -0.24 | -0.24 | -0.21 | -0.21 | -0.21 | -0.21 | -0.21 | -0.21 | -0.21 | -0.21 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 |
| EPS Diluted
| -0.002 | 0.001 | -0.004 | -0.001 | -0.005 | -0.004 | -0.018 | -0.008 | -0.018 | -0.006 | 0.002 | 0.004 | 0.002 | 0.004 | -0.001 | -0.001 | -0.001 | -0.005 | -0.001 | 0.002 | -0.001 | -0.005 | -0.001 | 0.001 | -0.001 | -0.006 | -0.001 | 0.002 | -0.001 | -0.007 | 0.002 | 0.007 | 0.002 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | -0.004 | -0.004 | -0.004 | -0.004 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -2.07 | -2.07 | -2.07 | -2.07 | -0.24 | -0.24 | -0.24 | -0.24 | -0.21 | -0.21 | -0.21 | -0.21 | -0.21 | -0.21 | -0.21 | -0.21 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 |
| EBITDA
| -0.527 | 0.224 | -1.608 | 1.456 | -2.712 | -2.446 | -4.482 | -3.624 | -2.953 | -3.004 | 1.958 | 4.138 | 1.958 | 0.664 | 0.418 | 3.171 | 0.418 | 0.609 | 0.609 | 2.139 | 0.609 | -0.256 | 0.4 | 4.858 | 0.4 | -0.264 | 0.561 | 3.326 | 0.561 | -0.528 | 1.844 | 7.105 | 1.844 | 2.884 | 1.183 | 4.818 | 1.183 | 1.868 | 1.868 | 1.868 | 1.868 | 1.304 | 1.304 | 1.304 | 1.304 | -1.991 | -1.991 | -1.991 | -1.991 | 0.822 | 0.822 | 0.822 | 0.822 | 0.836 | 0.836 | 0.836 | 0.836 | 0.273 | 0.273 | 0.273 | 0.273 | -6.129 | -6.129 | -6.129 | -6.129 | -1.307 | -1.307 | -1.307 | -1.307 | -1.072 | -1.072 | -1.072 | -1.072 | -0.939 | -0.939 | -0.939 | -0.939 | 1.175 | 1.175 | 1.175 | 1.175 | 1.186 | 1.186 | 1.186 | 1.186 |
| EBITDA Ratio
| -0.019 | 0.009 | -0.064 | 0.072 | -0.123 | -0.163 | -0.233 | -0.296 | -0.12 | -0.15 | 0.145 | 0.137 | 0.145 | 0.028 | 0.031 | 0.107 | 0.031 | 0.024 | 0.039 | 0.069 | 0.039 | -0.008 | 0.023 | 0.123 | 0.023 | -0.009 | 0.035 | 0.087 | 0.035 | -0.02 | 0.099 | 0.179 | 0.099 | 0.084 | 0.064 | 0.118 | 0.064 | 0.114 | 0.114 | 0.114 | 0.114 | 0.078 | 0.078 | 0.078 | 0.078 | -0.133 | -0.133 | -0.133 | -0.133 | 0.054 | 0.054 | 0.054 | 0.054 | 0.045 | 0.045 | 0.045 | 0.045 | 0.014 | 0.014 | 0.014 | 0.014 | -0.292 | -0.292 | -0.292 | -0.292 | -0.057 | -0.057 | -0.057 | -0.057 | -0.05 | -0.05 | -0.05 | -0.05 | -0.043 | -0.043 | -0.043 | -0.043 | 0.052 | 0.052 | 0.052 | 0.052 | 0.053 | 0.053 | 0.053 | 0.053 |