
FBD Holdings plc
ISE:EG7.IR
12.844 (EUR) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 112.857 | 112.857 | 109.128 | 109.128 | 102.261 | 102.261 | 96.081 | 96.081 | 86.307 | 86.307 | 91.246 | 91.246 | 87.868 | 87.868 | 89.049 | 89.049 | 79.238 | 79.238 | 92.184 | 92.184 | 90.306 | 90.306 | 88.878 | 88.878 | 85.678 | 85.678 | 87.603 | 87.603 | 83.61 | 83.61 | 83.539 | 83.539 | 78.09 | 78.09 | 87.986 | 87.986 | 83.314 | 83.314 | 83.91 | 83.91 | 83.664 | 83.664 | 88.53 | 88.53 | 81.548 | 81.548 | 85.259 | 84.428 | 84.428 | 84.428 | 84.428 | 85.17 | 85.17 | 85.17 | 85.17 | 96.494 | 96.494 | 96.494 | 96.494 | 98.473 | 98.473 | 98.473 | 98.473 | 75.788 | 75.788 | 75.788 | 75.788 | 87.403 | 87.403 | 87.403 | 87.403 | 122.321 | 122.321 | 122.321 | 122.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.035 | 0.035 | 0.035 | 0.03 | 0.03 | 0.03 | 0.03 | 0.035 | 0.035 | 0.035 | 0.035 | 0.043 | 0.043 | 0.043 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 5.478 | 5.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.012 | -1.012 | -2.44 | 0 | -1.678 | -1.678 | 0.248 | 0 | -2.397 | -2.397 | -2.468 | 0 | -3.187 | -3.187 | 6.709 | 1.063 | -3.609 | -3.609 | -3.013 | -2.313 | -2.559 | -2.559 | 2.307 | 3.271 | -3.711 | -3.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 112.857 | 112.857 | 109.128 | 109.128 | 102.261 | 102.261 | 90.603 | 90.603 | 86.307 | 86.307 | 91.246 | 91.246 | 87.868 | 87.868 | 89.049 | 89.049 | 79.238 | 79.238 | 92.184 | 92.184 | 91.318 | 91.318 | 91.318 | 88.878 | 87.355 | 87.355 | 87.355 | 87.603 | 86.007 | 86.007 | 86.007 | 83.539 | 81.277 | 81.277 | 81.277 | 86.923 | 86.923 | 86.923 | 86.923 | 86.223 | 86.223 | 86.223 | 86.223 | 85.259 | 85.259 | 85.259 | 85.259 | 84.428 | 84.428 | 84.428 | 84.428 | 85.17 | 85.17 | 85.17 | 85.17 | 96.494 | 96.494 | 96.494 | 96.494 | 98.473 | 98.473 | 98.473 | 98.473 | 75.788 | 75.788 | 75.788 | 75.788 | 87.403 | 87.403 | 87.403 | 87.403 | 122.321 | 122.321 | 122.321 | 122.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.035 | 0.035 | 0.035 | 0.03 | 0.03 | 0.03 | 0.03 | 0.035 | 0.035 | 0.035 | 0.035 | 0.043 | 0.043 | 0.043 | 0.043 | 0 | 0 | 0 | 0 | 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 Ratio
| 1 | 1 | 1 | 1 | 1 | 1 | 0.943 | 0.943 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1.011 | 1.011 | 1.027 | 1 | 1.02 | 1.02 | 0.997 | 1 | 1.029 | 1.029 | 1.03 | 1 | 1.041 | 1.041 | 0.924 | 0.988 | 1.043 | 1.043 | 1.036 | 1.028 | 1.031 | 1.031 | 0.974 | 0.963 | 1.046 | 1.046 | 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 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 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 | 25.768 | 25.768 | 0 | 0 | 26.059 | 26.059 | 20.096 | 20.096 | 22.062 | 22.062 | 21.368 | 21.368 | 21.685 | 21.685 | 21.565 | 21.565 | 21.177 | 21.177 | 20.934 | 20.934 | 20.391 | 20.391 | 20.485 | 20.485 | 19.849 | 19.849 | 17.851 | 17.851 | 23.378 | 23.378 | 22.776 | 22.776 | 23.077 | 22.604 | 22.604 | 22.604 | 20.972 | 20.972 | 20.972 | 20.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 25.768 | 25.768 | 0 | 0 | 26.059 | 26.059 | 20.096 | 20.096 | 22.062 | 22.062 | 21.368 | 21.368 | 21.685 | 21.685 | 21.565 | 21.565 | 21.177 | 21.177 | 20.934 | 20.934 | 20.391 | 20.391 | 20.485 | 20.485 | 19.849 | 19.849 | 17.851 | 17.851 | 23.378 | 23.378 | 22.776 | 22.776 | 23.077 | 22.604 | 22.604 | 22.604 | 20.972 | 20.972 | 20.972 | 20.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -62.553 | -62.553 | -62.553 | 0 | -73.476 | -73.476 | -73.476 | 0 | -71.998 | -71.998 | -71.998 | 0 | -76.444 | -76.444 | -76.444 | -130.887 | -130.887 | -130.887 | -130.887 | -87.379 | -87.379 | -87.379 | -87.379 | -72.422 | -72.422 | -72.422 | -72.422 | -70.29 | -70.29 | -70.29 | -70.29 | -70.242 | -70.242 | -70.242 | -70.242 | -96.249 | -96.249 | -96.249 | -96.249 | -106.105 | -106.105 | -106.105 | -106.105 | -84.389 | -84.389 | -84.389 | -84.389 | -45.889 | -45.889 | -45.889 | -45.889 | -46.959 | -46.959 | -46.959 | -46.959 | 46.3 | 46.3 | 46.3 | 46.3 | 32.556 | 32.556 | 32.556 | 32.556 | 26.423 | 26.423 | 26.423 | 26.423 | 6.137 | 6.137 | 6.137 | 6.137 | 7.09 | 7.09 | 7.09 | 7.09 | 9.982 | 9.982 | 9.982 | 9.982 | -1.859 | -1.859 | -1.859 | -1.859 | 12.39 | 12.39 | 12.39 | 12.39 | 4.494 | 4.494 | 4.494 | 4.494 | 4.626 | 4.626 | 4.626 | 4.626 | 4.402 | 4.402 | 4.402 | 4.402 | 3.251 | 3.251 | 3.251 | 3.251 | 3.339 | 3.339 | 3.339 | 3.339 | 2.861 | 2.861 | 2.861 | 2.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 0 | 0 | 87.934 | 87.934 | 81.47 | 81.47 | 66.242 | 66.242 | 81.946 | 81.946 | 46.387 | 46.387 | 76.236 | 76.236 | 81.319 | 81.319 | 83.276 | 83.276 | 54.628 | 54.628 | 70.333 | 70.333 | 71.927 | 71.927 | 74.869 | 74.869 | 67.092 | 67.092 | 76.105 | 76.105 | 73.715 | 73.715 | 79.115 | 79.115 | 81.765 | 81.765 | 131.809 | 131.809 | 88.982 | 87.812 | 81.646 | 81.646 | 72.348 | 72.348 | 72.002 | 72.002 | -72.422 | -70.29 | -70.29 | -70.29 | -70.29 | -70.242 | -70.242 | -70.242 | -70.242 | -96.249 | -96.249 | -96.249 | -96.249 | -106.105 | -106.105 | -106.105 | -106.105 | -84.389 | -84.389 | -84.389 | -84.389 | -45.889 | -45.889 | -45.889 | -45.889 | -46.959 | -46.959 | -46.959 | -46.959 | 46.3 | 46.3 | 46.3 | 46.3 | 32.556 | 32.556 | 32.556 | 32.556 | 26.423 | 26.423 | 26.423 | 26.423 | 6.137 | 6.137 | 6.137 | 6.137 | 7.09 | 7.09 | 7.09 | 7.09 | 9.982 | 9.982 | 9.982 | 9.982 | -1.859 | -1.859 | -1.859 | -1.859 | 12.39 | 12.39 | 12.39 | 12.39 | 4.494 | 4.494 | 4.494 | 4.494 | 4.626 | 4.626 | 4.626 | 4.626 | 4.402 | 4.402 | 4.402 | 4.402 | 3.251 | 3.251 | 3.251 | 3.251 | 3.339 | 3.339 | 3.339 | 3.339 | 2.861 | 2.861 | 2.861 | 2.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income
| 112.857 | 112.857 | 109.128 | 31.615 | 29.782 | 29.782 | 39.696 | 39.696 | 11.172 | 11.172 | 44.888 | 44.888 | 11.632 | 11.632 | 8.46 | 8.46 | -3.618 | -3.618 | 37.535 | 37.535 | 19.973 | 19.973 | 23.231 | 23.231 | 10.808 | 10.808 | 20.251 | 20.251 | 8.364 | 8.364 | 6.221 | 6.221 | -0.392 | -0.392 | -4.054 | -4.054 | -48.495 | -48.495 | -9.691 | -10.451 | 1.991 | 1.991 | 16.338 | 16.338 | 9.899 | 9.899 | 12.837 | 14.138 | 14.138 | 14.138 | 14.138 | 14.928 | 14.928 | 14.928 | 14.928 | 0.245 | 0.245 | 0.245 | 0.245 | -7.632 | -7.632 | -7.632 | -7.632 | -8.601 | -8.601 | -8.601 | -8.601 | 41.514 | 41.514 | 41.514 | 41.514 | 75.362 | 75.362 | 75.362 | 75.362 | 46.3 | 46.3 | 46.3 | 46.3 | 32.556 | 32.556 | 32.556 | 32.556 | 26.423 | 26.423 | 26.423 | 26.423 | 6.137 | 6.137 | 6.137 | 6.137 | 7.09 | 7.09 | 7.09 | 7.09 | 9.982 | 9.982 | 9.982 | 9.982 | -1.859 | -1.859 | -1.859 | -1.859 | 12.39 | 12.39 | 12.39 | 12.39 | 4.53 | 4.53 | 4.53 | 4.53 | 4.656 | 4.656 | 4.656 | 4.656 | 4.437 | 4.437 | 4.437 | 4.437 | 3.294 | 3.294 | 3.294 | 3.294 | 3.339 | 3.339 | 3.339 | 3.339 | 2.861 | 2.861 | 2.861 | 2.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income Ratio
| 1 | 1 | 1 | 0.29 | 0.291 | 0.291 | 0.413 | 0.413 | 0.129 | 0.129 | 0.492 | 0.492 | 0.132 | 0.132 | 0.095 | 0.095 | -0.046 | -0.046 | 0.407 | 0.407 | 0.221 | 0.221 | 0.261 | 0.261 | 0.126 | 0.126 | 0.231 | 0.231 | 0.1 | 0.1 | 0.074 | 0.074 | -0.005 | -0.005 | -0.046 | -0.046 | -0.582 | -0.582 | -0.115 | -0.125 | 0.024 | 0.024 | 0.185 | 0.185 | 0.121 | 0.121 | 0.151 | 0.167 | 0.167 | 0.167 | 0.167 | 0.175 | 0.175 | 0.175 | 0.175 | 0.003 | 0.003 | 0.003 | 0.003 | -0.078 | -0.078 | -0.078 | -0.078 | -0.113 | -0.113 | -0.113 | -0.113 | 0.475 | 0.475 | 0.475 | 0.475 | 0.616 | 0.616 | 0.616 | 0.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.496 | 128.496 | 128.496 | 128.496 | 157.822 | 157.822 | 157.822 | 157.822 | 126.764 | 126.764 | 126.764 | 126.764 | 76.156 | 76.156 | 76.156 | 76.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| -96.728 | -96.728 | -88.161 | -10.649 | -81.47 | -81.47 | -8.03 | -8.03 | -9.917 | -9.917 | -0.666 | -0.666 | -0.636 | -0.636 | -1.385 | -1.385 | -1.057 | -1.057 | -0.625 | -0.625 | -0.643 | -0.643 | -7.41 | -7.41 | -1.597 | -1.597 | -1.342 | -1.342 | -2.405 | -2.405 | 2.153 | -55.317 | -62.891 | -62.891 | -59.066 | 9.597 | -109.033 | -109.033 | 4.62 | -65.208 | 0.027 | 0.027 | -0.156 | -0.156 | -0.354 | -0.354 | 0.027 | -0.912 | -0.912 | -0.912 | -0.912 | -1.858 | -1.858 | -1.858 | -1.858 | -1.016 | -1.016 | -1.016 | -1.016 | -1.029 | -1.029 | -1.029 | -1.029 | -1.051 | -1.051 | -1.051 | -1.051 | -0.972 | -0.972 | -0.972 | -0.972 | -1.167 | -1.167 | -1.167 | -1.167 | -0.012 | -0.012 | -0.012 | -0.012 | 0.438 | 0.438 | 0.438 | 0.438 | 0.212 | 0.212 | 0.212 | 0.212 | 0.157 | 0.157 | 0.157 | 0.157 | 0.081 | 0.081 | 0.081 | 0.081 | 0.106 | 0.106 | 0.106 | 0.106 | 0.051 | 0.051 | 0.051 | 0.051 | 0.019 | 0.019 | 0.019 | 0.019 | -0.006 | -0.006 | -0.006 | -0.006 | 0.002 | 0.002 | 0.002 | 0.002 | -0.006 | -0.006 | -0.006 | -0.006 | 0.037 | 0.037 | 0.037 | 0.037 | -0.009 | -0.009 | -0.009 | -0.009 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 16.13 | 16.13 | 20.967 | 20.967 | 19.739 | 19.739 | 31.666 | 31.666 | 1.255 | 1.255 | 44.222 | 44.222 | 10.996 | 10.996 | 7.076 | 7.076 | -4.675 | -4.675 | 36.91 | 36.91 | 19.331 | 19.331 | 15.821 | 15.821 | 9.212 | 9.212 | 18.909 | 18.909 | 5.96 | 5.96 | 8.374 | 8.374 | -2.653 | -2.653 | 5.543 | 5.543 | -48.495 | -48.495 | -5.072 | -3.902 | 2.018 | 2.018 | 16.182 | 16.182 | 9.546 | 9.546 | 12.864 | 13.225 | 13.225 | 13.225 | 13.225 | 13.07 | 13.07 | 13.07 | 13.07 | -0.771 | -0.771 | -0.771 | -0.771 | -8.661 | -8.661 | -8.661 | -8.661 | -9.652 | -9.652 | -9.652 | -9.652 | 40.542 | 40.542 | 40.542 | 40.542 | 74.195 | 74.195 | 74.195 | 74.195 | 46.289 | 46.289 | 46.289 | 46.289 | 32.994 | 32.994 | 32.994 | 32.994 | 26.635 | 26.635 | 26.635 | 26.635 | 6.294 | 6.294 | 6.294 | 6.294 | 7.171 | 7.171 | 7.171 | 7.171 | 10.088 | 10.088 | 10.088 | 10.088 | -1.808 | -1.808 | -1.808 | -1.808 | 12.409 | 12.409 | 12.409 | 12.409 | 4.524 | 4.524 | 4.524 | 4.524 | 4.658 | 4.658 | 4.658 | 4.658 | 4.431 | 4.431 | 4.431 | 4.431 | 3.331 | 3.331 | 3.331 | 3.331 | 3.33 | 3.33 | 3.33 | 3.33 | 2.868 | 2.868 | 2.868 | 2.868 | 2.332 | 2.332 | 2.332 | 2.332 | 2.027 | 2.027 | 2.027 | 2.027 | 1.667 | 1.667 | 1.667 | 1.667 | 1.01 | 1.01 | 1.01 | 1.01 | 0.661 | 0.661 | 0.661 | 0.661 |
Income Before Tax Ratio
| 0.143 | 0.143 | 0.192 | 0.192 | 0.193 | 0.193 | 0.33 | 0.33 | 0.015 | 0.015 | 0.485 | 0.485 | 0.125 | 0.125 | 0.079 | 0.079 | -0.059 | -0.059 | 0.4 | 0.4 | 0.214 | 0.214 | 0.178 | 0.178 | 0.108 | 0.108 | 0.216 | 0.216 | 0.071 | 0.071 | 0.1 | 0.1 | -0.034 | -0.034 | 0.063 | 0.063 | -0.582 | -0.582 | -0.06 | -0.046 | 0.024 | 0.024 | 0.183 | 0.183 | 0.117 | 0.117 | 0.151 | 0.157 | 0.157 | 0.157 | 0.157 | 0.153 | 0.153 | 0.153 | 0.153 | -0.008 | -0.008 | -0.008 | -0.008 | -0.088 | -0.088 | -0.088 | -0.088 | -0.127 | -0.127 | -0.127 | -0.127 | 0.464 | 0.464 | 0.464 | 0.464 | 0.607 | 0.607 | 0.607 | 0.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.326 | 128.326 | 128.326 | 128.326 | 157.898 | 157.898 | 157.898 | 157.898 | 126.586 | 126.586 | 126.586 | 126.586 | 77.006 | 77.006 | 77.006 | 77.006 | 0 | 0 | 0 | 0 | 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
| 2.103 | 2.103 | 2.85 | 2.85 | 3.085 | 3.085 | 3.979 | 3.979 | 0.164 | 0.164 | 5.644 | 5.644 | 1.369 | 1.369 | 0.774 | 0.774 | 0.568 | 0.568 | 4.698 | 4.698 | 2.43 | 2.43 | 2.687 | 2.687 | 1.154 | 1.154 | 2.716 | 2.716 | 0.804 | 0.804 | 1.479 | 1.479 | 0.271 | 0.271 | 0.388 | 0.388 | 6.026 | 6.026 | 0.711 | 0.806 | 0.252 | 0.252 | 2.088 | 2.088 | 1.193 | 1.193 | 1.641 | 1.907 | 1.907 | 1.907 | 1.907 | 2.154 | 2.154 | 2.154 | 2.154 | 0.038 | 0.038 | 0.038 | 0.038 | -0.929 | -0.929 | -0.929 | -0.929 | -1.402 | -1.402 | -1.402 | -1.402 | 5.523 | 5.523 | 5.523 | 5.523 | 12.487 | 12.487 | 12.487 | 12.487 | 5.925 | 5.925 | 5.925 | 5.925 | 4.242 | 4.242 | 4.242 | 4.242 | 3.054 | 3.054 | 3.054 | 3.054 | 1.052 | 1.052 | 1.052 | 1.052 | 0.704 | 0.704 | 0.704 | 0.704 | 1.324 | 1.324 | 1.324 | 1.324 | -1.941 | -1.941 | -1.941 | -1.941 | 2.227 | 2.227 | 2.227 | 2.227 | 0.491 | 0.491 | 0.491 | 0.491 | 0.984 | 0.984 | 0.984 | 0.984 | 0.962 | 0.962 | 0.962 | 0.962 | 0.953 | 0.953 | 0.953 | 0.953 | 1.105 | 1.105 | 1.105 | 1.105 | 1.059 | 1.059 | 1.059 | 1.059 | 2.332 | 2.332 | 2.332 | 2.332 | 2.027 | 2.027 | 2.027 | 2.027 | 1.667 | 1.667 | 1.667 | 1.667 | 1.01 | 1.01 | 1.01 | 1.01 | 0.661 | 0.661 | 0.661 | 0.661 |
Net Income
| 14.027 | 14.027 | 18.117 | 17.976 | 16.654 | 16.654 | 27.546 | 27.546 | 1.091 | 1.091 | 38.437 | 38.437 | 9.627 | 9.627 | 6.302 | 6.302 | -4.107 | -4.107 | 32.071 | 32.071 | 16.901 | 16.901 | 12.993 | 12.993 | 8.057 | 8.057 | 16.192 | 16.192 | 5.156 | 5.156 | 6.895 | 6.895 | -2.342 | -2.342 | 5.026 | 5.026 | -42.483 | -42.483 | -4.541 | -3.276 | 1.758 | 1.758 | 13.91 | 13.91 | 8.342 | 8.342 | 11.223 | 11.319 | 11.319 | 11.319 | 11.319 | 10.916 | 10.916 | 10.916 | 10.916 | -0.809 | -0.809 | -0.809 | -0.809 | -7.733 | -7.733 | -7.733 | -7.733 | -8.25 | -8.25 | -8.25 | -8.25 | 35.019 | 35.019 | 35.019 | 35.019 | 61.708 | 61.708 | 61.708 | 61.708 | 40.364 | 40.364 | 40.364 | 40.364 | 28.752 | 28.752 | 28.752 | 28.752 | 23.581 | 23.581 | 23.581 | 23.581 | 5.242 | 5.242 | 5.242 | 5.242 | 6.467 | 6.467 | 6.467 | 6.467 | 8.764 | 8.764 | 8.764 | 8.764 | 0.133 | 0.133 | 0.133 | 0.133 | 10.182 | 10.182 | 10.182 | 10.182 | 4.033 | 4.033 | 4.033 | 4.033 | 3.674 | 3.674 | 3.674 | 3.674 | 3.469 | 3.469 | 3.469 | 3.469 | 2.378 | 2.378 | 2.378 | 2.378 | 2.224 | 2.224 | 2.224 | 2.224 | 1.809 | 1.809 | 1.809 | 1.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.124 | 0.124 | 0.166 | 0.165 | 0.163 | 0.163 | 0.287 | 0.287 | 0.013 | 0.013 | 0.421 | 0.421 | 0.11 | 0.11 | 0.071 | 0.071 | -0.052 | -0.052 | 0.348 | 0.348 | 0.187 | 0.187 | 0.146 | 0.146 | 0.094 | 0.094 | 0.185 | 0.185 | 0.062 | 0.062 | 0.083 | 0.083 | -0.03 | -0.03 | 0.057 | 0.057 | -0.51 | -0.51 | -0.054 | -0.039 | 0.021 | 0.021 | 0.157 | 0.157 | 0.102 | 0.102 | 0.132 | 0.134 | 0.134 | 0.134 | 0.134 | 0.128 | 0.128 | 0.128 | 0.128 | -0.008 | -0.008 | -0.008 | -0.008 | -0.079 | -0.079 | -0.079 | -0.079 | -0.109 | -0.109 | -0.109 | -0.109 | 0.401 | 0.401 | 0.401 | 0.401 | 0.504 | 0.504 | 0.504 | 0.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114.397 | 114.397 | 114.397 | 114.397 | 124.534 | 124.534 | 124.534 | 124.534 | 99.107 | 99.107 | 99.107 | 99.107 | 54.971 | 54.971 | 54.971 | 54.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.39 | 0.39 | 0.51 | 0.51 | 0.45 | 0.45 | 0.75 | 0.75 | 0.03 | 0.03 | 1.08 | 1.08 | 0.26 | 0.27 | 0.17 | 0.17 | -0.12 | -0.12 | 0.9 | 0.9 | 0.48 | 0.48 | 0.35 | 0.35 | 0.22 | 0.22 | 0.4 | 0.4 | 0.15 | 0.15 | 0.2 | 0.2 | -0.07 | -0.07 | 0.15 | 0.15 | -1.23 | -1.23 | -0.13 | -0.095 | 0.05 | 0.05 | 0.41 | 0.41 | 0.24 | 0.24 | 0.33 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | -0.024 | -0.024 | -0.024 | -0.024 | -0.23 | -0.23 | -0.23 | -0.23 | -0.25 | -0.25 | -0.25 | -0.25 | 1.02 | 1.02 | 1.02 | 1.02 | 1.7 | 1.7 | 1.7 | 1.7 | 1.04 | 1.04 | 1.04 | 1.04 | 0.69 | 0.69 | 0.69 | 0.69 | 0.57 | 0.57 | 0.57 | 0.57 | 0.13 | 0.13 | 0.13 | 0.13 | 0.15 | 0.15 | 0.15 | 0.15 | 0.21 | 0.21 | 0.21 | 0.21 | 0.003 | 0.003 | 0.003 | 0.003 | 0.25 | 0.25 | 0.25 | 0.25 | 0.099 | 0.099 | 0.099 | 0.099 | 0.091 | 0.091 | 0.091 | 0.091 | 0.086 | 0.086 | 0.086 | 0.086 | 0.059 | 0.059 | 0.059 | 0.059 | 0.055 | 0.055 | 0.055 | 0.055 | 0.045 | 0.045 | 0.045 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS Diluted
| 0.38 | 0.38 | 0.51 | 0.5 | 0.44 | 0.44 | 0.75 | 0.75 | 0.03 | 0.03 | 1.07 | 1.07 | 0.27 | 0.27 | 0.17 | 0.17 | -0.12 | -0.12 | 0.9 | 0.9 | 0.48 | 0.48 | 0.33 | 0.33 | 0.19 | 0.19 | 0.37 | 0.37 | 0.12 | 0.12 | 0.2 | 0.2 | -0.068 | -0.068 | 0.15 | 0.15 | -1.23 | -1.23 | -0.13 | -0.094 | 0.051 | 0.051 | 0.41 | 0.41 | 0.25 | 0.25 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | -0.024 | -0.024 | -0.024 | -0.024 | -0.23 | -0.23 | -0.23 | -0.23 | -0.25 | -0.25 | -0.25 | -0.25 | 1.01 | 1.01 | 1.01 | 1.01 | 1.68 | 1.68 | 1.68 | 1.68 | 1.03 | 1.03 | 1.03 | 1.03 | 0.68 | 0.68 | 0.68 | 0.68 | 0.57 | 0.57 | 0.57 | 0.57 | 0.13 | 0.13 | 0.13 | 0.13 | 0.15 | 0.15 | 0.15 | 0.15 | 0.21 | 0.21 | 0.21 | 0.21 | 0.003 | 0.003 | 0.003 | 0.003 | 0.24 | 0.24 | 0.24 | 0.24 | 0.098 | 0.098 | 0.098 | 0.098 | 0.091 | 0.091 | 0.091 | 0.091 | 0.086 | 0.086 | 0.086 | 0.086 | 0.059 | 0.059 | 0.059 | 0.059 | 0.055 | 0.055 | 0.055 | 0.055 | 0.045 | 0.045 | 0.045 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 0 | 112.857 | -10.79 | -10.79 | -10.044 | -10.044 | -8.171 | -8.171 | -9.917 | -9.917 | -0.807 | -0.807 | -0.636 | -0.636 | -1.385 | -1.385 | 0.078 | 0.078 | -0.766 | -0.766 | -0.643 | -0.643 | -7.551 | -7.551 | -1.597 | -1.597 | -1.342 | -1.342 | -2.405 | -2.405 | 2.153 | 2.153 | 120.869 | 120.869 | 9.467 | 9.467 | 12.038 | 12.038 | 5.862 | 7.982 | 0.019 | 0.019 | -0.34 | -0.34 | -0.364 | -0.364 | 14.756 | 15.889 | 15.889 | 15.889 | 15.889 | 16.541 | 16.541 | 16.541 | 16.541 | 1.864 | 1.864 | 1.864 | 1.864 | -6.08 | -6.08 | -6.08 | -6.08 | -7.243 | -7.243 | -7.243 | -7.243 | 42.651 | 42.651 | 42.651 | 42.651 | 76.243 | 76.243 | 76.243 | 76.243 | 47.172 | 47.172 | 47.172 | 47.172 | 33.325 | 33.325 | 33.325 | 33.325 | 27.098 | 27.098 | 27.098 | 27.098 | 6.836 | 6.836 | 6.836 | 6.836 | 7.867 | 7.867 | 7.867 | 7.867 | 10.685 | 10.685 | 10.685 | 10.685 | -1.273 | -1.273 | -1.273 | -1.273 | 12.814 | 12.814 | 12.814 | 12.814 | 4.879 | 4.879 | 4.879 | 4.879 | 4.831 | 4.831 | 4.831 | 4.831 | 4.5 | 4.5 | 4.5 | 4.5 | 3.343 | 3.343 | 3.343 | 3.343 | 3.402 | 3.402 | 3.402 | 3.402 | 2.928 | 2.928 | 2.928 | 2.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA Ratio
| 0 | 1 | -0.099 | -0.099 | -0.098 | -0.098 | -0.085 | -0.085 | -0.115 | -0.115 | -0.009 | -0.009 | -0.007 | -0.007 | -0.016 | -0.016 | 0.001 | 0.001 | -0.008 | -0.008 | -0.007 | -0.007 | -0.085 | -0.085 | -0.019 | -0.019 | -0.015 | -0.015 | -0.029 | -0.029 | 0.026 | 0.026 | 1.548 | 1.548 | 0.108 | 0.108 | 0.144 | 0.144 | 0.07 | 0.095 | 0 | 0 | -0.004 | -0.004 | -0.004 | -0.004 | 0.173 | 0.188 | 0.188 | 0.188 | 0.188 | 0.194 | 0.194 | 0.194 | 0.194 | 0.019 | 0.019 | 0.019 | 0.019 | -0.062 | -0.062 | -0.062 | -0.062 | -0.096 | -0.096 | -0.096 | -0.096 | 0.488 | 0.488 | 0.488 | 0.488 | 0.623 | 0.623 | 0.623 | 0.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 138.418 | 138.418 | 138.418 | 138.418 | 163.754 | 163.754 | 163.754 | 163.754 | 128.557 | 128.557 | 128.557 | 128.557 | 77.295 | 77.295 | 77.295 | 77.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |