EQT Holdings Limited
ASX:EQT.AX
33.13 (AUD) • At close October 17, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 90.031 | 80.884 | 76.328 | 59.881 | 55.678 | 54.881 | 51.84 | 47.771 | 46.447 | 48.237 | 45.634 | 46.302 | 45.261 | 43.195 | 40.45 | 39.478 | 41.078 | 42.618 | 43.725 | 41.132 | 28.086 | 26.849 | 24.677 | 22.805 | 10.722 | 10.722 | 10.722 | 9.745 | 9.745 | 9.745 | 9.745 | 8.703 | 8.703 | 8.703 | 8.703 | 8.516 | 8.516 | 8.516 | 8.516 | 9.604 | 9.604 | 9.604 | 9.604 | 8.092 | 8.092 | 8.092 | 8.092 | 6.349 | 6.349 | 6.349 | 6.349 | 4.627 | 4.627 | 4.627 | 4.627 | 4.019 | 4.019 | 4.019 | 4.019 | 2.968 | 2.968 | 2.968 | 2.968 | 3.541 | 3.541 | 3.541 | 3.541 | 3.079 | 3.079 | 3.079 | 3.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.456 | 2.456 | 2.456 | 2.456 | 2.455 | 2.455 | 2.455 | 2.455 | 2.317 | 2.317 | 2.317 | 2.317 | 2.548 | 2.548 | 2.548 | 2.548 | 2.093 | 2.093 | 2.093 | 2.093 | 2.087 | 2.087 | 2.087 | 2.087 | 2.047 | 2.047 | 2.047 | 2.047 | 2.051 | 2.051 | 2.051 | 2.051 | 1.566 | 1.566 | 1.566 | 1.566 |
Cost of Revenue
| 72.996 | 56.608 | 60.277 | 38.215 | 34.664 | 32.511 | 32.004 | 29.823 | 28.984 | 29.522 | 27.765 | 26.881 | 27.486 | 26.045 | 25.151 | 25.736 | 21.02 | 29.813 | 16.384 | 21.29 | 12.746 | 14.118 | 11.702 | 12.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.035 | 24.276 | 16.051 | 21.666 | 21.014 | 22.37 | 19.836 | 17.948 | 17.463 | 18.715 | 17.869 | 19.421 | 17.775 | 17.15 | 15.299 | 13.742 | 20.058 | 12.805 | 27.341 | 19.842 | 15.34 | 12.731 | 12.974 | 10.522 | 10.722 | 10.722 | 10.722 | 9.745 | 9.745 | 9.745 | 9.745 | 8.703 | 8.703 | 8.703 | 8.703 | 8.516 | 8.516 | 8.516 | 8.516 | 9.604 | 9.604 | 9.604 | 9.604 | 8.092 | 8.092 | 8.092 | 8.092 | 6.349 | 6.349 | 6.349 | 6.349 | 4.627 | 4.627 | 4.627 | 4.627 | 4.019 | 4.019 | 4.019 | 4.019 | 2.968 | 2.968 | 2.968 | 2.968 | 3.541 | 3.541 | 3.541 | 3.541 | 3.079 | 3.079 | 3.079 | 3.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.456 | 2.456 | 2.456 | 2.456 | 2.455 | 2.455 | 2.455 | 2.455 | 2.317 | 2.317 | 2.317 | 2.317 | 2.548 | 2.548 | 2.548 | 2.548 | 2.093 | 2.093 | 2.093 | 2.093 | 2.087 | 2.087 | 2.087 | 2.087 | 2.047 | 2.047 | 2.047 | 2.047 | 2.051 | 2.051 | 2.051 | 2.051 | 1.566 | 1.566 | 1.566 | 1.566 |
Gross Profit Ratio
| 0.189 | 0.3 | 0.21 | 0.362 | 0.377 | 0.408 | 0.383 | 0.376 | 0.376 | 0.388 | 0.392 | 0.419 | 0.393 | 0.397 | 0.378 | 0.348 | 0.488 | 0.3 | 0.625 | 0.482 | 0.546 | 0.474 | 0.526 | 0.461 | 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 | 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 | 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 | 1 | 1 | 1 | 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 | 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 | 2.381 | 3.432 | 3.525 | 2.347 | 2.568 | 1.508 | 5.958 | 5.958 | 5.958 | 5.105 | 5.105 | 5.105 | 5.105 | 4.264 | 4.264 | 4.264 | 4.264 | 4.107 | 4.107 | 4.107 | 4.107 | 4.037 | 4.037 | 4.037 | 4.037 | 3.672 | 3.672 | 3.672 | 3.672 | 3.113 | 3.113 | 3.113 | 3.113 | 2.789 | 2.789 | 2.789 | 2.789 | 2.532 | 2.532 | 2.532 | 2.532 | 2.597 | 2.597 | 2.597 | 2.597 | 2.173 | 2.173 | 2.173 | 2.173 | 0.167 | 0.167 | 0.167 | 0.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.752 | 0.932 | 0.697 | 0.63 | 0.549 | 0.604 | 0.315 | 0.315 | 0.315 | 0.272 | 0.272 | 0.272 | 0.272 | 0.208 | 0.208 | 0.208 | 0.208 | 0.244 | 0.244 | 0.244 | 0.244 | 0.321 | 0.321 | 0.321 | 0.321 | 0.331 | 0.331 | 0.331 | 0.331 | 0.223 | 0.223 | 0.223 | 0.223 | 0.188 | 0.188 | 0.188 | 0.188 | 0.113 | 0.113 | 0.113 | 0.113 | 0.154 | 0.154 | 0.154 | 0.154 | 0.219 | 0.219 | 0.219 | 0.219 | 0.335 | 0.335 | 0.335 | 0.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.086 | 56.765 | 53.505 | 46.494 | 34.877 | 32.702 | 32.284 | 31.632 | 29.123 | 29.625 | 28.682 | 0.823 | 0.52 | 1.101 | 1.218 | 1.502 | 1.362 | 1.163 | 7.65 | 6.073 | 6.978 | 4.117 | 5.341 | 3.121 | 6.273 | 6.273 | 6.273 | 5.378 | 5.378 | 5.378 | 5.378 | 4.472 | 4.472 | 4.472 | 4.472 | 4.351 | 4.351 | 4.351 | 4.351 | 4.358 | 4.358 | 4.358 | 4.358 | 4.003 | 4.003 | 4.003 | 4.003 | 3.336 | 3.336 | 3.336 | 3.336 | 2.976 | 2.976 | 2.976 | 2.976 | 2.645 | 2.645 | 2.645 | 2.645 | 2.752 | 2.752 | 2.752 | 2.752 | 2.392 | 2.392 | 2.392 | 2.392 | 0.502 | 0.502 | 0.502 | 0.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -15.21 | -15.21 | -14.072 | -14.072 | -14.072 | -12.252 | -12.252 | -12.252 | -12.252 | -10.306 | -10.306 | -10.306 | -10.306 | -10.054 | -10.054 | -10.054 | -10.054 | -10.274 | -10.274 | -10.274 | -10.274 | -9.143 | -9.143 | -9.143 | -9.143 | -7.881 | -7.881 | -7.881 | -7.881 | -5.33 | -5.33 | -5.33 | -5.33 | -4.948 | -4.948 | -4.948 | -4.948 | -7.422 | -7.422 | -7.422 | -7.422 | -3.813 | -3.813 | -3.813 | -3.813 | -2.815 | -2.815 | -2.815 | -2.815 | 0.91 | 0.91 | 0.91 | 0.91 | 1.587 | 1.587 | 1.587 | 1.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.939 | -0.939 | -0.939 | -0.939 |
Operating Expenses
| 0.086 | 56.765 | 53.505 | 46.494 | 34.877 | 32.702 | 32.284 | 31.632 | 29.123 | 29.625 | 28.682 | 2.816 | 2.578 | 2.815 | 3.137 | 3.136 | 10.895 | 2.923 | 14.1 | 8.925 | 8.882 | 5.783 | 6.624 | 4.356 | -7.799 | -7.799 | -7.799 | -6.874 | -6.874 | -6.874 | -6.874 | -5.833 | -5.833 | -5.833 | -5.833 | -5.703 | -5.703 | -5.703 | -5.703 | -5.916 | -5.916 | -5.916 | -5.916 | -5.14 | -5.14 | -5.14 | -5.14 | -4.545 | -4.545 | -4.545 | -4.545 | -2.354 | -2.354 | -2.354 | -2.354 | -2.303 | -2.303 | -2.303 | -2.303 | -4.67 | -4.67 | -4.67 | -4.67 | -1.421 | -1.421 | -1.421 | -1.421 | -2.313 | -2.313 | -2.313 | -2.313 | 0.91 | 0.91 | 0.91 | 0.91 | 1.587 | 1.587 | 1.587 | 1.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.939 | -0.939 | -0.939 | -0.939 |
Operating Income
| 16.949 | 20.559 | 19.308 | 11.479 | 18.868 | 19.716 | 17.024 | 13.406 | 14.577 | 16.017 | 14.997 | 16.605 | 15.197 | 14.335 | 12.412 | 10.606 | 16.988 | 9.882 | 17.067 | 10.916 | 6.458 | 6.948 | 6.351 | 6.166 | 2.924 | 2.924 | 2.924 | 2.871 | 2.871 | 2.871 | 2.871 | 2.869 | 2.869 | 2.869 | 2.869 | 2.812 | 2.812 | 2.812 | 2.812 | 3.689 | 3.689 | 3.689 | 3.689 | 2.952 | 2.952 | 2.952 | 2.952 | 1.803 | 1.803 | 1.803 | 1.803 | 2.273 | 2.273 | 2.273 | 2.273 | 1.717 | 1.717 | 1.717 | 1.717 | -1.701 | -1.701 | -1.701 | -1.701 | 2.12 | 2.12 | 2.12 | 2.12 | 0.766 | 0.766 | 0.766 | 0.766 | 0.91 | 0.91 | 0.91 | 0.91 | 1.587 | 1.587 | 1.587 | 1.587 | 0 | 0 | 0 | 0 | 2.456 | 2.456 | 2.456 | 2.456 | 2.455 | 2.455 | 2.455 | 2.455 | 2.317 | 2.317 | 2.317 | 2.317 | 2.548 | 2.548 | 2.548 | 2.548 | 2.093 | 2.093 | 2.093 | 2.093 | 2.087 | 2.087 | 2.087 | 2.087 | 2.047 | 2.047 | 2.047 | 2.047 | 2.051 | 2.051 | 2.051 | 2.051 | 0.627 | 0.627 | 0.627 | 0.627 |
Operating Income Ratio
| 0.188 | 0.254 | 0.253 | 0.192 | 0.339 | 0.359 | 0.328 | 0.281 | 0.314 | 0.332 | 0.329 | 0.359 | 0.336 | 0.332 | 0.307 | 0.269 | 0.414 | 0.232 | 0.39 | 0.265 | 0.23 | 0.259 | 0.257 | 0.27 | 0.273 | 0.273 | 0.273 | 0.295 | 0.295 | 0.295 | 0.295 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.384 | 0.384 | 0.384 | 0.384 | 0.365 | 0.365 | 0.365 | 0.365 | 0.284 | 0.284 | 0.284 | 0.284 | 0.491 | 0.491 | 0.491 | 0.491 | 0.427 | 0.427 | 0.427 | 0.427 | -0.573 | -0.573 | -0.573 | -0.573 | 0.599 | 0.599 | 0.599 | 0.599 | 0.249 | 0.249 | 0.249 | 0.249 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.4 | 0.4 | 0.4 | 0.4 |
Total Other Income Expenses Net
| -6.459 | 1.118 | -1.649 | 1.714 | -1.434 | 0.053 | 0.176 | -0.295 | -0.434 | 0.153 | 0.157 | -0.423 | -0.413 | -0.388 | -0.537 | -0.215 | -7.957 | 0 | -3.825 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.954 | -0.954 | -0.954 | -0.954 | -0.776 | -0.776 | -0.776 | -0.776 | 0.725 | 0.725 | 0.725 | 0.725 | -0.884 | -0.884 | -0.884 | -0.884 | -0.294 | -0.294 | -0.294 | -0.294 | -0.369 | -0.369 | -0.369 | -0.369 | -0.64 | -0.64 | -0.64 | -0.64 | 0 | 0 | 0 | 0 | -1.603 | -1.603 | -1.603 | -1.603 | -1.609 | -1.609 | -1.609 | -1.609 | -1.548 | -1.548 | -1.548 | -1.548 | -1.761 | -1.761 | -1.761 | -1.761 | -1.303 | -1.303 | -1.303 | -1.303 | -1.663 | -1.663 | -1.663 | -1.663 | -1.297 | -1.297 | -1.297 | -1.297 | -1.275 | -1.275 | -1.275 | -1.275 | -0.025 | -0.025 | -0.025 | -0.025 |
Income Before Tax
| 10.49 | 21.677 | 17.659 | 13.193 | 17.434 | 19.769 | 17.2 | 13.111 | 14.143 | 16.17 | 15.154 | 16.182 | 14.784 | 13.947 | 11.875 | 10.391 | 9.031 | 9.882 | 13.242 | 10.916 | 6.458 | 6.948 | 6.351 | 6.166 | 2.923 | 2.923 | 2.923 | 2.871 | 2.871 | 2.871 | 2.871 | 2.869 | 2.869 | 2.869 | 2.869 | 2.812 | 2.812 | 2.812 | 2.812 | 3.689 | 3.689 | 3.689 | 3.689 | 2.952 | 2.952 | 2.952 | 2.952 | 1.803 | 1.803 | 1.803 | 1.803 | 1.32 | 1.32 | 1.32 | 1.32 | 0.941 | 0.941 | 0.941 | 0.941 | -0.976 | -0.976 | -0.976 | -0.976 | 1.235 | 1.235 | 1.235 | 1.235 | 0.472 | 0.472 | 0.472 | 0.472 | 0.542 | 0.542 | 0.542 | 0.542 | 0.948 | 0.948 | 0.948 | 0.948 | 1.067 | 1.067 | 1.067 | 1.067 | 0.853 | 0.853 | 0.853 | 0.853 | 0.846 | 0.846 | 0.846 | 0.846 | 0.769 | 0.769 | 0.769 | 0.769 | 0.788 | 0.788 | 0.788 | 0.788 | 0.79 | 0.79 | 0.79 | 0.79 | 0.425 | 0.425 | 0.425 | 0.425 | 0.751 | 0.751 | 0.751 | 0.751 | 0.776 | 0.776 | 0.776 | 0.776 | 0.602 | 0.602 | 0.602 | 0.602 |
Income Before Tax Ratio
| 0.117 | 0.268 | 0.231 | 0.22 | 0.313 | 0.36 | 0.332 | 0.274 | 0.304 | 0.335 | 0.332 | 0.349 | 0.327 | 0.323 | 0.294 | 0.263 | 0.22 | 0.232 | 0.303 | 0.265 | 0.23 | 0.259 | 0.257 | 0.27 | 0.273 | 0.273 | 0.273 | 0.295 | 0.295 | 0.295 | 0.295 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.384 | 0.384 | 0.384 | 0.384 | 0.365 | 0.365 | 0.365 | 0.365 | 0.284 | 0.284 | 0.284 | 0.284 | 0.285 | 0.285 | 0.285 | 0.285 | 0.234 | 0.234 | 0.234 | 0.234 | -0.329 | -0.329 | -0.329 | -0.329 | 0.349 | 0.349 | 0.349 | 0.349 | 0.153 | 0.153 | 0.153 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.347 | 0.347 | 0.347 | 0.347 | 0.345 | 0.345 | 0.345 | 0.345 | 0.332 | 0.332 | 0.332 | 0.332 | 0.309 | 0.309 | 0.309 | 0.309 | 0.377 | 0.377 | 0.377 | 0.377 | 0.203 | 0.203 | 0.203 | 0.203 | 0.367 | 0.367 | 0.367 | 0.367 | 0.378 | 0.378 | 0.378 | 0.378 | 0.384 | 0.384 | 0.384 | 0.384 |
Income Tax Expense
| 5.937 | 7.164 | 7.307 | 6.228 | 6.788 | 7.746 | 6.084 | 3.719 | 6.801 | 5.025 | 4.67 | 5.297 | 4.888 | 4.41 | 3.64 | 3.189 | 2.714 | 2.911 | 3.913 | 3.286 | 2.129 | 1.564 | 2.088 | 1.758 | 0.827 | 0.827 | 0.827 | 0.814 | 0.814 | 0.814 | 0.814 | 0.858 | 0.858 | 0.858 | 0.858 | 0.809 | 0.809 | 0.809 | 0.809 | 1.047 | 1.047 | 1.047 | 1.047 | 0.916 | 0.916 | 0.916 | 0.916 | 0.514 | 0.514 | 0.514 | 0.514 | 1.32 | 1.32 | 1.32 | 1.32 | 0.941 | 0.941 | 0.941 | 0.941 | -0.976 | -0.976 | -0.976 | -0.976 | 1.235 | 1.235 | 1.235 | 1.235 | 0.472 | 0.472 | 0.472 | 0.472 | 0.542 | 0.542 | 0.542 | 0.542 | 0.948 | 0.948 | 0.948 | 0.948 | 1.067 | 1.067 | 1.067 | 1.067 | 0.853 | 0.853 | 0.853 | 0.853 | 0.846 | 0.846 | 0.846 | 0.846 | 0.769 | 0.769 | 0.769 | 0.769 | 0.788 | 0.788 | 0.788 | 0.788 | 0.79 | 0.79 | 0.79 | 0.79 | 0.425 | 0.425 | 0.425 | 0.425 | 0.751 | 0.751 | 0.751 | 0.751 | 0.776 | 0.776 | 0.776 | 0.776 | 0.602 | 0.602 | 0.602 | 0.602 |
Net Income
| 8.083 | 12.628 | 11.188 | 7.645 | 11.518 | 12.71 | 11.697 | 9.831 | 7.717 | 11.495 | 10.953 | 11.241 | 10.112 | 9.584 | 8.235 | 7.202 | 6.317 | 6.971 | 9.329 | 7.63 | 4.33 | 5.384 | 4.268 | 4.403 | 2.096 | 2.096 | 2.096 | 2.057 | 2.057 | 2.057 | 2.057 | 2.011 | 2.011 | 2.011 | 2.011 | 2.003 | 2.003 | 2.003 | 2.003 | 2.641 | 2.641 | 2.641 | 2.641 | 2.036 | 2.036 | 2.036 | 2.036 | 1.289 | 1.289 | 1.289 | 1.289 | 0.925 | 0.925 | 0.925 | 0.925 | 0.703 | 0.703 | 0.703 | 0.703 | -0.765 | -0.765 | -0.765 | -0.765 | 0.843 | 0.843 | 0.843 | 0.843 | 0.294 | 0.294 | 0.294 | 0.294 | 0.369 | 0.369 | 0.369 | 0.369 | 0.64 | 0.64 | 0.64 | 0.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.025 |
Net Income Ratio
| 0.09 | 0.156 | 0.147 | 0.128 | 0.207 | 0.232 | 0.226 | 0.206 | 0.166 | 0.238 | 0.24 | 0.243 | 0.223 | 0.222 | 0.204 | 0.182 | 0.154 | 0.164 | 0.213 | 0.186 | 0.154 | 0.201 | 0.173 | 0.193 | 0.195 | 0.195 | 0.195 | 0.211 | 0.211 | 0.211 | 0.211 | 0.231 | 0.231 | 0.231 | 0.231 | 0.235 | 0.235 | 0.235 | 0.235 | 0.275 | 0.275 | 0.275 | 0.275 | 0.252 | 0.252 | 0.252 | 0.252 | 0.203 | 0.203 | 0.203 | 0.203 | 0.2 | 0.2 | 0.2 | 0.2 | 0.175 | 0.175 | 0.175 | 0.175 | -0.258 | -0.258 | -0.258 | -0.258 | 0.238 | 0.238 | 0.238 | 0.238 | 0.095 | 0.095 | 0.095 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.016 | 0.016 | 0.016 |
EPS
| 0.2 | 0.48 | 0.43 | 0.31 | 0.54 | 0.6 | 0.55 | 0.47 | 0.37 | 0.55 | 0.53 | 0.55 | 0.5 | 0.47 | 0.41 | 0.36 | 0.31 | 0.35 | 0.48 | 0.4 | 0.36 | 0.52 | 0.39 | 0.49 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.29 | 0.29 | 0.29 | 0.29 | 0.23 | 0.23 | 0.23 | 0.23 | 0.16 | 0.16 | 0.16 | 0.16 | 0.13 | 0.13 | 0.13 | 0.13 | 0.1 | 0.1 | 0.1 | 0.1 | -0.12 | -0.12 | -0.12 | -0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.046 | 0.046 | 0.046 | 0.046 | 0.058 | 0.058 | 0.058 | 0.058 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 |
EPS Diluted
| 0.3 | 0.47 | 0.43 | 0.31 | 0.54 | 0.6 | 0.55 | 0.47 | 0.37 | 0.55 | 0.53 | 0.55 | 0.5 | 0.47 | 0.41 | 0.36 | 0.31 | 0.35 | 0.48 | 0.4 | 0.36 | 0.52 | 0.39 | 0.49 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.29 | 0.29 | 0.29 | 0.29 | 0.23 | 0.23 | 0.23 | 0.23 | 0.16 | 0.16 | 0.16 | 0.16 | 0.13 | 0.13 | 0.13 | 0.13 | 0.1 | 0.1 | 0.1 | 0.1 | -0.12 | -0.12 | -0.12 | -0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.046 | 0.046 | 0.046 | 0.046 | 0.058 | 0.058 | 0.058 | 0.058 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 |
EBITDA
| 14.057 | 24.119 | 22.823 | 13.387 | 20.801 | 22.179 | 19.556 | 16.139 | 17.324 | 18.612 | 16.952 | 18.598 | 15.99 | 16.049 | 12.743 | 12.24 | 17.214 | 11.642 | 17.385 | 12.619 | 6.488 | 7.7 | 6.357 | 6.829 | 3.267 | 3.267 | 3.267 | 3.148 | 3.148 | 3.148 | 3.148 | 3.147 | 3.147 | 3.147 | 3.147 | 3.285 | 3.285 | 3.285 | 3.285 | 3.972 | 3.972 | 3.972 | 3.972 | 3.16 | 3.16 | 3.16 | 3.16 | 1.88 | 1.88 | 1.88 | 1.88 | 2.313 | 2.313 | 2.313 | 2.313 | 1.785 | 1.785 | 1.785 | 1.785 | -1.701 | -1.701 | -1.701 | -1.701 | 2.128 | 2.128 | 2.128 | 2.128 | 0.866 | 0.866 | 0.866 | 0.866 | 0.91 | 0.91 | 0.91 | 0.91 | 1.587 | 1.587 | 1.587 | 1.587 | 0 | 0 | 0 | 0 | 2.533 | 2.533 | 2.533 | 2.533 | 2.521 | 2.521 | 2.521 | 2.521 | 2.392 | 2.392 | 2.392 | 2.392 | 2.612 | 2.612 | 2.612 | 2.612 | 2.151 | 2.151 | 2.151 | 2.151 | 2.138 | 2.138 | 2.138 | 2.138 | 2.09 | 2.09 | 2.09 | 2.09 | 2.103 | 2.103 | 2.103 | 2.103 | 0.655 | 0.655 | 0.655 | 0.655 |
EBITDA Ratio
| 0.156 | 0.298 | 0.299 | 0.224 | 0.374 | 0.404 | 0.377 | 0.338 | 0.373 | 0.386 | 0.371 | 0.402 | 0.353 | 0.372 | 0.315 | 0.31 | 0.419 | 0.273 | 0.398 | 0.307 | 0.231 | 0.287 | 0.258 | 0.299 | 0.305 | 0.305 | 0.305 | 0.323 | 0.323 | 0.323 | 0.323 | 0.362 | 0.362 | 0.362 | 0.362 | 0.386 | 0.386 | 0.386 | 0.386 | 0.414 | 0.414 | 0.414 | 0.414 | 0.39 | 0.39 | 0.39 | 0.39 | 0.296 | 0.296 | 0.296 | 0.296 | 0.5 | 0.5 | 0.5 | 0.5 | 0.444 | 0.444 | 0.444 | 0.444 | -0.573 | -0.573 | -0.573 | -0.573 | 0.601 | 0.601 | 0.601 | 0.601 | 0.281 | 0.281 | 0.281 | 0.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.032 | 1.032 | 1.032 | 1.032 | 1.027 | 1.027 | 1.027 | 1.027 | 1.033 | 1.033 | 1.033 | 1.033 | 1.025 | 1.025 | 1.025 | 1.025 | 1.028 | 1.028 | 1.028 | 1.028 | 1.024 | 1.024 | 1.024 | 1.024 | 1.021 | 1.021 | 1.021 | 1.021 | 1.026 | 1.026 | 1.026 | 1.026 | 0.418 | 0.418 | 0.418 | 0.418 |