Excelerate Energy, Inc.
NYSE:EE
31.63 (USD) • At close January 3, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 193.419 | 183.333 | 200.113 | 240.064 | 275.471 | 432.372 | 211.056 | 455.11 | 803.261 | 622.929 | 591.673 | 338.803 | 192.141 | 192.798 | 164.813 | 107.866 | 158.563 | 190.103 | 294.453 | 203.075 | 174.363 | 190.823 | 300.271 | 236.796 | 175.713 | 196.149 | 297.47 | 251.843 | 171.335 | 188.037 | 323.225 | 217.865 | 157.809 | 176.902 | 289.713 | 219.508 | 163.746 | 196.563 | 283.645 | 251.801 | 185.516 | 190.297 | 282.661 | 240.114 | 177.29 | 188.802 | 267.249 | 228.252 | 168.578 | 191.663 | 307.633 | 242.605 | 176.112 | 181.344 | 280.342 | 211.397 | 204.168 | 193.013 | 240.898 | 203.649 | 190.436 | 212.486 | 301.799 | 284.405 | 240.24 | 211.194 | 258.525 | 219.291 | 188.417 | 193.281 | 228.949 | 211.796 | 182.429 | 213.397 | 242.031 | 189.3 | 159.185 | 165.629 | 204.941 | 182.206 | 155.852 | 157.407 | 197.312 | 162.498 | 147.486 | 153.798 | 206.068 | 181.022 | 149.197 | 147.54 | 210.482 | 203.623 | 192.879 | 180.73 | 211.41 | 171.464 | 138.045 | 137.8 | 170.1 | 132.7 | 129.9 | 141.9 | 176.9 | 146.5 | 137 | 143.8 | 170.1 | 144.3 | 135.9 | 143.1 | 166.7 | 144.4 | 69.9 | 126.2 | 126.2 | 126.1 | 126.1 | 115.4 | 157.4 | 138.4 | 125.5 |
Cost of Revenue
| 109.861 | 108.152 | 133.402 | 176.123 | 49.19 | 326.357 | 113.977 | 350.287 | 708.578 | 543.696 | 513.415 | 270.876 | 123.321 | 126.501 | 62.543 | 38.404 | 114.328 | 133.556 | 132.769 | 113.414 | 128.739 | 134.885 | 154.441 | 142.318 | 132.348 | 135.346 | 147.955 | 146.144 | 127.392 | 131.111 | 157.251 | 133.996 | 119.867 | 130.954 | 160.033 | 139.068 | 120.063 | 152.819 | 163.5 | 164.03 | 139.921 | 151.002 | 158.196 | 152.361 | 125.795 | 359.788 | 72.555 | 63.888 | 51.993 | 60.929 | 98.879 | 77.615 | 61.233 | 54.978 | 88.523 | 70.304 | 77.94 | 68.742 | 81.829 | 72.178 | 71.691 | 87.497 | 148.491 | 148.022 | 116.289 | 93.882 | 107.495 | 102.122 | 74.123 | 78.23 | 88.121 | 90.882 | 73.112 | 106.117 | 104.797 | 76.281 | 55.715 | 62.88 | 76.548 | 69.546 | 51.901 | 57.194 | 66.882 | 51.756 | 45.127 | 51.39 | 71.225 | 65.131 | 42.492 | 43.679 | 73.55 | 87.744 | 66.063 | 62.523 | 77.014 | 50.628 | 30.599 | 28.9 | 38.5 | 26.2 | 22.8 | 30.7 | 38.5 | 32.3 | 28.6 | 34.3 | 37.4 | 30.7 | 31.3 | 34.3 | 35.4 | 0 | 0 | 0 | 0 | 0 | 0 | 3.9 | 5.2 | 12.2 | 8.6 |
Gross Profit
| 83.558 | 75.181 | 66.711 | 63.941 | 226.281 | 106.015 | 97.079 | 104.823 | 94.683 | 79.233 | 78.258 | 67.927 | 68.82 | 66.297 | 102.27 | 69.462 | 44.235 | 56.547 | 161.684 | 89.661 | 45.624 | 55.938 | 145.83 | 94.478 | 43.365 | 60.803 | 149.515 | 105.699 | 43.943 | 56.926 | 165.974 | 83.869 | 37.942 | 45.948 | 129.68 | 80.44 | 43.683 | 43.744 | 120.145 | 87.771 | 45.595 | 39.295 | 124.465 | 87.753 | 51.495 | -170.986 | 194.694 | 164.364 | 116.585 | 130.734 | 208.754 | 164.99 | 114.879 | 126.366 | 191.819 | 141.093 | 126.228 | 124.271 | 159.069 | 131.471 | 118.745 | 124.989 | 153.308 | 136.383 | 123.951 | 117.312 | 151.03 | 117.169 | 114.294 | 115.051 | 140.828 | 120.914 | 109.317 | 107.28 | 137.234 | 113.019 | 103.47 | 102.749 | 128.393 | 112.66 | 103.951 | 100.213 | 130.43 | 110.742 | 102.359 | 102.408 | 134.843 | 115.891 | 106.705 | 103.861 | 136.932 | 115.879 | 126.816 | 118.207 | 134.396 | 120.836 | 107.446 | 108.9 | 131.6 | 106.5 | 107.1 | 111.2 | 138.4 | 114.2 | 108.4 | 109.5 | 132.7 | 113.6 | 104.6 | 108.8 | 131.3 | 144.4 | 69.9 | 126.2 | 126.2 | 126.1 | 126.1 | 111.5 | 152.2 | 126.2 | 116.9 |
Gross Profit Ratio
| 0.432 | 0.41 | 0.333 | 0.266 | 0.821 | 0.245 | 0.46 | 0.23 | 0.118 | 0.127 | 0.132 | 0.2 | 0.358 | 0.344 | 0.621 | 0.644 | 0.279 | 0.297 | 0.549 | 0.442 | 0.262 | 0.293 | 0.486 | 0.399 | 0.247 | 0.31 | 0.503 | 0.42 | 0.256 | 0.303 | 0.513 | 0.385 | 0.24 | 0.26 | 0.448 | 0.366 | 0.267 | 0.223 | 0.424 | 0.349 | 0.246 | 0.206 | 0.44 | 0.365 | 0.29 | -0.906 | 0.729 | 0.72 | 0.692 | 0.682 | 0.679 | 0.68 | 0.652 | 0.697 | 0.684 | 0.667 | 0.618 | 0.644 | 0.66 | 0.646 | 0.624 | 0.588 | 0.508 | 0.48 | 0.516 | 0.555 | 0.584 | 0.534 | 0.607 | 0.595 | 0.615 | 0.571 | 0.599 | 0.503 | 0.567 | 0.597 | 0.65 | 0.62 | 0.626 | 0.618 | 0.667 | 0.637 | 0.661 | 0.681 | 0.694 | 0.666 | 0.654 | 0.64 | 0.715 | 0.704 | 0.651 | 0.569 | 0.657 | 0.654 | 0.636 | 0.705 | 0.778 | 0.79 | 0.774 | 0.803 | 0.824 | 0.784 | 0.782 | 0.78 | 0.791 | 0.761 | 0.78 | 0.787 | 0.77 | 0.76 | 0.788 | 1 | 1 | 1 | 1 | 1 | 1 | 0.966 | 0.967 | 0.912 | 0.931 |
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 |
General & Administrative 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 | 67.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.819 | 25.3 | 21.552 | 24.083 | 19.513 | 21.563 | 22.317 | 21.623 | 18.778 | 13.064 | 12.634 | 12.975 | 11.518 | 9.25 | 13.345 | 11.359 | 42.537 | 43.128 | 47.657 | 43.323 | 41.315 | 40.825 | 45.897 | 41.339 | 39.321 | 40.504 | 43.778 | 39.76 | 37.664 | 36.456 | 36.117 | 39.172 | 38.105 | 37.636 | 41.633 | 38.568 | 35.723 | 34.873 | 38.649 | 36.64 | 35.93 | 33.245 | 38.569 | 33.409 | 32.15 | -184.694 | 108.298 | 107.852 | 104.543 | 114.74 | 106.539 | 106.869 | 100.406 | 112.582 | 107.721 | 100.616 | 95.625 | 109.29 | 99.975 | 98.255 | 92.871 | 103.041 | 93.555 | 101.574 | 94.725 | 101.341 | 90.04 | 95.718 | 84.385 | 95.083 | 89.773 | 98.722 | 86.97 | 111.23 | 85.956 | 90.686 | 84.809 | 100.252 | 87.781 | 86.203 | 85.011 | 82.972 | 101.943 | 91.447 | 86.825 | 102.503 | 86.656 | 80.443 | 79.638 | 78.126 | 78.836 | 79.864 | 79.06 | 82.555 | 76.652 | 77.05 | 75.654 | 90.6 | 71.4 | 77.6 | 73.8 | 82.4 | 79.6 | 73.4 | 74.4 | 78.3 | 73.7 | 66.1 | 73.4 | 77.1 | 73.9 | 0 | 0 | 0 | 0 | 0 | 0 | 98.1 | 102.4 | 99.5 | 97.7 |
Other Expenses
| 0 | 5.707 | 4.957 | 4.163 | 139.27 | 2.268 | 25.193 | 24.626 | 24.648 | 24.296 | 23.743 | 0.193 | 0.093 | 0.521 | -0.243 | -0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.819 | 25.3 | 21.552 | 24.083 | 158.783 | 52.335 | 47.51 | 46.249 | 43.426 | 37.36 | 36.377 | 39.563 | 37.592 | 35.387 | 39.454 | 34.003 | 42.537 | 43.128 | 47.657 | 43.323 | 41.315 | 40.825 | 45.897 | 41.339 | 39.321 | 40.504 | 43.778 | 39.76 | 37.664 | 36.456 | 36.117 | 39.172 | 38.105 | 37.636 | 41.633 | 38.568 | 35.723 | 34.873 | 38.649 | 36.64 | 35.93 | 33.245 | 38.569 | 33.409 | 32.15 | -184.694 | 108.298 | 107.852 | 104.543 | 114.74 | 106.539 | 106.869 | 100.406 | 112.582 | 107.721 | 100.616 | 95.625 | 109.29 | 99.975 | 98.255 | 92.871 | 103.041 | 93.555 | 101.574 | 94.725 | 101.341 | 90.04 | 95.718 | 84.385 | 95.083 | 89.773 | 98.722 | 86.97 | 111.23 | 85.956 | 90.686 | 84.809 | 100.252 | 87.781 | 86.203 | 85.011 | 82.972 | 101.943 | 91.447 | 86.825 | 102.503 | 86.656 | 80.443 | 79.638 | 78.126 | 78.836 | 79.864 | 79.06 | 82.555 | 76.652 | 77.05 | 75.654 | 90.6 | 71.4 | 77.6 | 73.8 | 82.4 | 79.6 | 73.4 | 74.4 | 78.3 | 73.7 | 66.1 | 73.4 | 77.1 | 73.9 | 0 | 0 | 0 | 0 | 0 | 0 | 98.1 | 102.4 | 99.5 | 97.7 |
Operating Income
| 59.739 | 49.881 | 45.159 | 39.858 | 67.498 | 53.68 | 49.569 | 58.354 | 49.912 | 39.291 | 39.128 | 23.003 | 25.68 | 27.845 | 62.816 | 35.459 | 1.698 | 13.419 | 114.027 | 46.338 | 4.309 | 15.113 | 99.933 | 53.139 | 4.044 | 20.299 | 105.737 | 65.939 | 6.279 | 20.47 | 129.857 | 44.697 | -0.163 | 8.312 | 88.047 | 41.872 | 7.96 | 8.871 | 81.496 | 51.131 | 9.665 | 6.05 | 85.896 | 54.344 | 19.345 | 13.708 | 86.396 | 56.512 | 12.042 | 15.994 | 102.215 | 58.121 | 14.473 | 13.784 | 84.098 | 40.477 | 30.603 | 14.981 | 59.094 | 33.216 | 25.874 | 21.948 | 59.753 | 34.809 | 29.226 | 15.971 | 60.99 | 21.451 | 29.909 | 19.968 | 51.055 | 22.192 | 22.347 | -3.95 | 51.278 | 22.333 | 18.661 | 2.497 | 40.612 | 26.457 | 18.94 | 17.241 | 28.487 | 19.295 | 15.534 | -0.095 | 48.187 | 35.448 | 27.067 | 25.735 | 58.096 | 36.015 | 47.756 | 35.652 | 57.744 | 43.786 | 31.792 | 18.3 | 60.2 | 28.9 | 33.3 | 28.8 | 58.8 | 40.8 | 34 | 31.2 | 59 | 47.5 | 31.2 | 31.7 | 57.4 | 144.4 | 69.9 | 126.2 | 126.2 | 126.1 | 126.1 | 13.4 | 49.9 | 26.7 | 19.2 |
Operating Income Ratio
| 0.309 | 0.272 | 0.226 | 0.166 | 0.245 | 0.124 | 0.235 | 0.128 | 0.062 | 0.063 | 0.066 | 0.068 | 0.134 | 0.144 | 0.381 | 0.329 | 0.011 | 0.071 | 0.387 | 0.228 | 0.025 | 0.079 | 0.333 | 0.224 | 0.023 | 0.103 | 0.355 | 0.262 | 0.037 | 0.109 | 0.402 | 0.205 | -0.001 | 0.047 | 0.304 | 0.191 | 0.049 | 0.045 | 0.287 | 0.203 | 0.052 | 0.032 | 0.304 | 0.226 | 0.109 | 0.073 | 0.323 | 0.248 | 0.071 | 0.083 | 0.332 | 0.24 | 0.082 | 0.076 | 0.3 | 0.191 | 0.15 | 0.078 | 0.245 | 0.163 | 0.136 | 0.103 | 0.198 | 0.122 | 0.122 | 0.076 | 0.236 | 0.098 | 0.159 | 0.103 | 0.223 | 0.105 | 0.122 | -0.019 | 0.212 | 0.118 | 0.117 | 0.015 | 0.198 | 0.145 | 0.122 | 0.11 | 0.144 | 0.119 | 0.105 | -0.001 | 0.234 | 0.196 | 0.181 | 0.174 | 0.276 | 0.177 | 0.248 | 0.197 | 0.273 | 0.255 | 0.23 | 0.133 | 0.354 | 0.218 | 0.256 | 0.203 | 0.332 | 0.278 | 0.248 | 0.217 | 0.347 | 0.329 | 0.23 | 0.222 | 0.344 | 1 | 1 | 1 | 1 | 1 | 1 | 0.116 | 0.317 | 0.193 | 0.153 |
Total Other Income Expenses Net
| -8.035 | -9.177 | -10.118 | -12.07 | -12.805 | -14.412 | -11.227 | -7.91 | -12.407 | -35.481 | -22.565 | -17.756 | -19.075 | -19.875 | -20.281 | -21.076 | -47.539 | 1.091 | -12.858 | -12.939 | 3.681 | -34.457 | -3.948 | -9.079 | -14.062 | -12.819 | -13.521 | -10.093 | -12.556 | -12.319 | -12.087 | -10.963 | -8.806 | -7.858 | -6.707 | -11.295 | -3.518 | -2.44 | -6.358 | -6.272 | -3.577 | -7.532 | -8.247 | -9.222 | -8.396 | -7.216 | -6.448 | -9.248 | -7.921 | -9.242 | -10.226 | -8.389 | -5.699 | -6.129 | -7.03 | -7.305 | -7.165 | -5.387 | -7.594 | -9.045 | -11.162 | -8.251 | -8.491 | -6.047 | -7.496 | -3.432 | -3.892 | -5.585 | -6.192 | -4.696 | -8.189 | -7.709 | -7.515 | 13.764 | -7.188 | -28.766 | -10.928 | -4.996 | -12.216 | -13.702 | -14.785 | -11.979 | -10.721 | -11.311 | -12.511 | -15.29 | -16.19 | -15.216 | -14.843 | -16.305 | -15.966 | -15.672 | -17.357 | -17.064 | -17.401 | -17.86 | -17.583 | -18.6 | -17.7 | -17.5 | -17.6 | -17.3 | -16.9 | -18.8 | -17.6 | -16.9 | -19.9 | -20.7 | -22.1 | -19.5 | -19.9 | 0 | 0 | 0 | 0 | 0 | 0 | -27.4 | -24.2 | -24.9 | -24.6 |
Income Before Tax
| 51.704 | 40.704 | 35.041 | 27.788 | 54.693 | 39.268 | 38.342 | 50.444 | 37.505 | 3.81 | 16.563 | 5.247 | 6.605 | 7.97 | 42.535 | 14.383 | -45.841 | 14.51 | 101.169 | 33.399 | 7.99 | -19.344 | 95.985 | 44.06 | -10.018 | 7.48 | 92.216 | 55.846 | -6.277 | 8.151 | 117.77 | 33.734 | -8.969 | 0.454 | 81.34 | 30.577 | 4.442 | 6.431 | 75.138 | 44.859 | 6.088 | -1.482 | 77.649 | 45.122 | 10.949 | 6.492 | 79.948 | 47.264 | 4.121 | 6.752 | 91.989 | 49.732 | 8.774 | 7.655 | 77.068 | 33.172 | 23.438 | 9.594 | 51.5 | 24.171 | 14.712 | 13.697 | 51.262 | 28.762 | 21.73 | 12.539 | 57.098 | 15.866 | 23.717 | 15.272 | 42.866 | 14.483 | 14.832 | 9.814 | 44.09 | -6.433 | 7.733 | -2.499 | 28.396 | 12.755 | 4.155 | 5.262 | 17.766 | 7.984 | 3.023 | -15.385 | 31.997 | 20.232 | 12.224 | 9.43 | 42.13 | 20.343 | 30.399 | 18.588 | 40.343 | 25.926 | 14.209 | -0.3 | 42.5 | 11.4 | 15.7 | 11.5 | 41.9 | 22 | 16.4 | 14.3 | 39.1 | 26.8 | 9.1 | 12.2 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | -14 | 25.7 | 1.8 | -5.4 |
Income Before Tax Ratio
| 0.267 | 0.222 | 0.175 | 0.116 | 0.199 | 0.091 | 0.182 | 0.111 | 0.047 | 0.006 | 0.028 | 0.015 | 0.034 | 0.041 | 0.258 | 0.133 | -0.289 | 0.076 | 0.344 | 0.164 | 0.046 | -0.101 | 0.32 | 0.186 | -0.057 | 0.038 | 0.31 | 0.222 | -0.037 | 0.043 | 0.364 | 0.155 | -0.057 | 0.003 | 0.281 | 0.139 | 0.027 | 0.033 | 0.265 | 0.178 | 0.033 | -0.008 | 0.275 | 0.188 | 0.062 | 0.034 | 0.299 | 0.207 | 0.024 | 0.035 | 0.299 | 0.205 | 0.05 | 0.042 | 0.275 | 0.157 | 0.115 | 0.05 | 0.214 | 0.119 | 0.077 | 0.064 | 0.17 | 0.101 | 0.09 | 0.059 | 0.221 | 0.072 | 0.126 | 0.079 | 0.187 | 0.068 | 0.081 | 0.046 | 0.182 | -0.034 | 0.049 | -0.015 | 0.139 | 0.07 | 0.027 | 0.033 | 0.09 | 0.049 | 0.02 | -0.1 | 0.155 | 0.112 | 0.082 | 0.064 | 0.2 | 0.1 | 0.158 | 0.103 | 0.191 | 0.151 | 0.103 | -0.002 | 0.25 | 0.086 | 0.121 | 0.081 | 0.237 | 0.15 | 0.12 | 0.099 | 0.23 | 0.186 | 0.067 | 0.085 | 0.225 | 0 | 0 | 0 | 0 | 0 | 0 | -0.121 | 0.163 | 0.013 | -0.043 |
Income Tax Expense
| 6.158 | 7.427 | 6.901 | 7.744 | -8.188 | 9.712 | 7.603 | 16.574 | 0.233 | 7.8 | 3.719 | 7.035 | 5.228 | 4.393 | 4.512 | 5.68 | -10.632 | 1.568 | 23.289 | 7.273 | 1.901 | -4.059 | 22.714 | 10.765 | -3.052 | 0.98 | 32.532 | 19.78 | -2.288 | 2.495 | 43.134 | 11.45 | -3.161 | -0.194 | 24.6 | 9.505 | 0.984 | 2.19 | 22.662 | 14.763 | 1.473 | -2.673 | 27.084 | 15.929 | 3.315 | 1.673 | 28.159 | 16.37 | 0.777 | 1.299 | 33.668 | 16.742 | 1.999 | 0.19 | 27.172 | 11.665 | 11.989 | 1.633 | 17.568 | 8.74 | 5.103 | 2.872 | 18.188 | 9.528 | 7.242 | -1.408 | 21.01 | 6.267 | 8.598 | 5.514 | 15.79 | -0.766 | 5.528 | 2.006 | 16.078 | -2.471 | 2.976 | -1.317 | 4.458 | 4.982 | 1.168 | 3.003 | 6.52 | 2.989 | 0.907 | -6.685 | 12.494 | 7.853 | 4.349 | 0.21 | 16.336 | 8.077 | 11.801 | 7.59 | 14.901 | 10.758 | 5.649 | -1.4 | 16.3 | 4.4 | 6.2 | 4.6 | 15.9 | 8.3 | 5.9 | 5.5 | 15.1 | 10.6 | 3.5 | 4.3 | 14.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 18.5 | 9 | 7.8 |
Net Income
| 8.955 | 6.672 | 6.324 | 3.708 | 62.881 | 5.968 | 30.739 | 33.87 | 37.272 | -3.99 | 13.897 | -5.055 | 1.898 | 5.016 | 39.259 | 9.765 | -35.209 | 12.942 | 77.88 | 26.126 | 6.089 | -15.285 | 73.271 | 33.295 | -6.966 | 6.5 | 59.684 | 36.066 | -3.989 | 5.656 | 74.636 | 22.284 | -5.808 | 0.648 | 56.74 | 21.072 | 3.458 | 4.241 | 52.476 | 30.096 | 4.615 | 1.191 | 50.565 | 29.193 | 7.634 | 4.819 | 51.789 | 30.894 | 3.344 | 5.453 | 58.321 | 32.99 | 6.775 | 7.465 | 60.182 | 21.507 | 11.449 | 7.961 | 33.932 | 15.431 | 9.609 | 10.825 | 33.074 | 19.234 | 14.488 | 13.947 | 36.088 | 9.599 | 15.119 | 15.821 | 27.076 | 15.249 | 9.304 | 6.715 | 28.012 | -3.962 | 4.757 | -1.182 | 25.74 | 7.773 | 2.987 | 2.259 | 11.246 | 4.995 | 41.751 | -8.705 | 19.503 | 12.318 | 5.851 | 7.992 | 24.964 | 12.105 | 18.598 | 10.998 | 24.219 | 15.168 | 8.007 | 1.1 | 24.1 | 5.8 | 9.5 | 10.2 | 26 | 13.7 | 10.5 | 8.7 | 23.9 | 15.8 | 3.4 | 7.9 | 22.8 | 9.5 | 1.7 | -8.4 | -8.3 | -8.3 | -8.3 | -14.9 | 7.2 | -7.2 | -13.2 |
Net Income Ratio
| 0.046 | 0.036 | 0.032 | 0.015 | 0.228 | 0.014 | 0.146 | 0.074 | 0.046 | -0.006 | 0.023 | -0.015 | 0.01 | 0.026 | 0.238 | 0.091 | -0.222 | 0.068 | 0.264 | 0.129 | 0.035 | -0.08 | 0.244 | 0.141 | -0.04 | 0.033 | 0.201 | 0.143 | -0.023 | 0.03 | 0.231 | 0.102 | -0.037 | 0.004 | 0.196 | 0.096 | 0.021 | 0.022 | 0.185 | 0.12 | 0.025 | 0.006 | 0.179 | 0.122 | 0.043 | 0.026 | 0.194 | 0.135 | 0.02 | 0.028 | 0.19 | 0.136 | 0.038 | 0.041 | 0.215 | 0.102 | 0.056 | 0.041 | 0.141 | 0.076 | 0.05 | 0.051 | 0.11 | 0.068 | 0.06 | 0.066 | 0.14 | 0.044 | 0.08 | 0.082 | 0.118 | 0.072 | 0.051 | 0.031 | 0.116 | -0.021 | 0.03 | -0.007 | 0.126 | 0.043 | 0.019 | 0.014 | 0.057 | 0.031 | 0.283 | -0.057 | 0.095 | 0.068 | 0.039 | 0.054 | 0.119 | 0.059 | 0.096 | 0.061 | 0.115 | 0.088 | 0.058 | 0.008 | 0.142 | 0.044 | 0.073 | 0.072 | 0.147 | 0.094 | 0.077 | 0.061 | 0.141 | 0.109 | 0.025 | 0.055 | 0.137 | 0.066 | 0.024 | -0.067 | -0.066 | -0.066 | -0.066 | -0.129 | 0.046 | -0.052 | -0.105 |
EPS
| 0.36 | 0.27 | 0.24 | 0.14 | 2.4 | 0.23 | 1.17 | 1.29 | 1.42 | -0.16 | 0.57 | -0.21 | 0.08 | 0.21 | 1.76 | 0.24 | -0.87 | 0.32 | 1.92 | 0.64 | 0.15 | -0.38 | 1.81 | 0.82 | -0.17 | 0.16 | 1.48 | 0.89 | -0.099 | 0.14 | 1.85 | 0.55 | -0.14 | 0.016 | 1.41 | 0.52 | 0.086 | 0.11 | 1.3 | 0.75 | 0.11 | 0.03 | 1.26 | 0.73 | 0.19 | 0.12 | 1.29 | 0.77 | 0.084 | 0.14 | 1.41 | 0.79 | 0.16 | 0.18 | 1.4 | 0.49 | 0.26 | 0.18 | 0.76 | 0.34 | 0.21 | 0.24 | 0.74 | 0.43 | 0.32 | 0.31 | 0.79 | 0.21 | 0.33 | 0.34 | 0.57 | 0.32 | 0.19 | 0.14 | 0.59 | -0.083 | 0.1 | -0.025 | 0.54 | 0.16 | 0.063 | 0.048 | 0.23 | 0.1 | 0.85 | -0.18 | 0.39 | 0.25 | 0.12 | 0.16 | 0.49 | 0.24 | 0.36 | 0.22 | 0.45 | 0.28 | 0.14 | 0.02 | 0.4 | 0.1 | 0.16 | 0.17 | 0.43 | 0.23 | 0.18 | 0.15 | 0.39 | 0.26 | 0.057 | 0.13 | 0.38 | 0.16 | 0.048 | -0.24 | -0.24 | -0.23 | -0.23 | -0.42 | 0.2 | -0.2 | -0.37 |
EPS Diluted
| 0.35 | 0.26 | 0.24 | 0.14 | 2.39 | 0.23 | 1.17 | 1.29 | 1.42 | -0.15 | 0.57 | -0.21 | 0.08 | 0.21 | 1.76 | 0.24 | -0.87 | 0.32 | 1.91 | 0.64 | 0.15 | -0.38 | 1.8 | 0.82 | -0.17 | 0.16 | 1.47 | 0.89 | -0.099 | 0.14 | 1.85 | 0.55 | -0.14 | 0.016 | 1.41 | 0.52 | 0.086 | 0.11 | 1.25 | 0.75 | 0.11 | 0.03 | 1.26 | 0.73 | 0.19 | 0.12 | 1.29 | 0.77 | 0.084 | 0.14 | 1.4 | 0.78 | 0.16 | 0.18 | 1.4 | 0.49 | 0.26 | 0.18 | 0.76 | 0.34 | 0.21 | 0.24 | 0.74 | 0.43 | 0.32 | 0.31 | 0.79 | 0.21 | 0.33 | 0.34 | 0.56 | 0.31 | 0.19 | 0.14 | 0.58 | -0.083 | 0.099 | -0.025 | 0.54 | 0.16 | 0.062 | 0.048 | 0.23 | 0.1 | 0.84 | -0.18 | 0.39 | 0.24 | 0.12 | 0.16 | 0.48 | 0.23 | 0.36 | 0.22 | 0.44 | 0.27 | 0.14 | 0.02 | 0.4 | 0.1 | 0.16 | 0.17 | 0.43 | 0.23 | 0.18 | 0.15 | 0.39 | 0.26 | 0.057 | 0.13 | 0.38 | 0.16 | 0.048 | -0.24 | -0.24 | -0.23 | -0.23 | -0.42 | 0.2 | -0.2 | -0.37 |
EBITDA
| 63.024 | 81.175 | 68.953 | 68.163 | 109.48 | 90.477 | 86.449 | 97.563 | 83.71 | 49.11 | 67.477 | 56.989 | 58.403 | 61.046 | 95.137 | 64.294 | 17.328 | 77.006 | 164.345 | 92.797 | 70.713 | 40.01 | 156.844 | 103.466 | 49.97 | 61.797 | 148.197 | 110.28 | 48.625 | 61.677 | 164.458 | 88.15 | 44.635 | 51.865 | 133.918 | 82.285 | 54.634 | 53.023 | 124.808 | 92.994 | 54.095 | 43.783 | 125.971 | 91.187 | 57.728 | 61.249 | 121.918 | 89.651 | 46.177 | 48.741 | 134.846 | 90.444 | 51.492 | 47.333 | 120.536 | 73.805 | 65.761 | 27.37 | 93.41 | 61.633 | 54.386 | 13.697 | 51.262 | 28.762 | 21.73 | 12.539 | 57.098 | 15.866 | 23.717 | 21.335 | 42.866 | 14.483 | 14.832 | 8.721 | 44.09 | -6.433 | 7.733 | -2.499 | 30.198 | 12.755 | 4.155 | 5.262 | 17.766 | 7.984 | 42.658 | -15.39 | 31.997 | 20.171 | 10.2 | 8.202 | 41.3 | 20.182 | 30.399 | 18.588 | 39.12 | 25.926 | 13.656 | -0.3 | 40.4 | 10.2 | 15.7 | 14.8 | 41.9 | 22 | 16.4 | 14.2 | 39 | 26.4 | 6.9 | 12.2 | 66.4 | 37.1 | 24.6 | 8.9 | 9.9 | 8.7 | 8.6 | 3.4 | 43.9 | 17.6 | 10.4 |
EBITDA Ratio
| 0.326 | 0.443 | 0.345 | 0.284 | 0.268 | 0.207 | 0.41 | 0.213 | 0.106 | 0.118 | 0.118 | 0.184 | 0.333 | 0.333 | 0.577 | 0.593 | 0.109 | 0.405 | 0.558 | 0.457 | 0.406 | 0.21 | 0.522 | 0.437 | 0.284 | 0.315 | 0.498 | 0.438 | 0.284 | 0.328 | 0.509 | 0.405 | 0.283 | 0.293 | 0.462 | 0.375 | 0.334 | 0.27 | 0.44 | 0.369 | 0.292 | 0.23 | 0.446 | 0.38 | 0.326 | 0.324 | 0.456 | 0.393 | 0.274 | 0.254 | 0.438 | 0.373 | 0.292 | 0.261 | 0.43 | 0.349 | 0.322 | 0.142 | 0.388 | 0.303 | 0.286 | 0.064 | 0.17 | 0.101 | 0.09 | 0.059 | 0.221 | 0.072 | 0.126 | 0.11 | 0.187 | 0.068 | 0.081 | 0.041 | 0.182 | -0.034 | 0.049 | -0.015 | 0.147 | 0.07 | 0.027 | 0.033 | 0.09 | 0.049 | 0.289 | -0.1 | 0.155 | 0.111 | 0.068 | 0.056 | 0.196 | 0.099 | 0.158 | 0.103 | 0.185 | 0.151 | 0.099 | -0.002 | 0.238 | 0.077 | 0.121 | 0.104 | 0.237 | 0.15 | 0.12 | 0.099 | 0.229 | 0.183 | 0.051 | 0.085 | 0.398 | 0.257 | 0.352 | 0.071 | 0.078 | 0.069 | 0.068 | 0.029 | 0.279 | 0.127 | 0.083 |