Lynas Rare Earths Limited
ASX:LYC.AX
7.94 (AUD) • At close November 4, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 228.506 | 234.779 | 369.297 | 369.982 | 605.213 | 314.801 | 286.55 | 202.474 | 124.991 | 180.12 | 183.74 | 179.801 | 173.183 | 200.922 | 142.362 | 114.614 | 97.797 | 93.159 | 79.548 | 65.048 | 49.977 | 14.593 | 0.95 | 0.238 | 0.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.017 | 0.017 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 2.012 | 2.012 | 2.012 | 2.012 | 3.467 | 3.467 | 3.467 | 3.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.409 | 6.409 | 6.409 | 6.409 | 6.333 | 6.333 | 6.333 | 6.333 | 2.05 | 2.05 | 2.05 | 2.05 | 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
| 171.574 | 167.475 | 219.803 | 193.873 | 212.251 | 144.224 | 152.007 | 153.196 | 118.027 | 153.793 | 139.377 | 133.675 | 135.234 | 117.767 | 124.744 | 117.495 | 98.893 | 112.508 | 71.887 | 96.458 | 63.057 | 14.622 | 1.48 | 0.238 | 0.238 | 2.136 | 2.136 | 2.136 | 2.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.991 | 0.991 | 0.991 | 0.991 | 1.655 | 1.655 | 1.655 | 1.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 56.932 | 67.304 | 149.494 | 176.109 | 392.962 | 170.577 | 134.543 | 49.278 | 6.964 | 26.327 | 44.363 | 46.126 | 37.949 | 83.155 | 17.618 | -2.881 | -1.096 | -19.349 | 7.661 | -31.41 | -13.08 | -0.029 | -0.53 | 0 | 0 | -2.136 | -2.136 | -2.136 | -2.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0.017 | 0.017 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 1.021 | 1.021 | 1.021 | 1.021 | 1.812 | 1.812 | 1.812 | 1.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.409 | 6.409 | 6.409 | 6.409 | 6.333 | 6.333 | 6.333 | 6.333 | 2.05 | 2.05 | 2.05 | 2.05 | 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
| 0.249 | 0.287 | 0.405 | 0.476 | 0.649 | 0.542 | 0.47 | 0.243 | 0.056 | 0.146 | 0.241 | 0.257 | 0.219 | 0.414 | 0.124 | -0.025 | -0.011 | -0.208 | 0.096 | -0.483 | -0.262 | -0.002 | -0.558 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0.507 | 0.507 | 0.507 | 0.507 | 0.523 | 0.523 | 0.523 | 0.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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
| 3.027 | 39.867 | 3.345 | 30.572 | 11.97 | 18.657 | 13.239 | 7.738 | 11.524 | 11.812 | 17.212 | 16.399 | 18.207 | 16.063 | 9.956 | 15.545 | 16.428 | 18.357 | 8.506 | 49.426 | 47.095 | 66.24 | 23.85 | 31.281 | 43.706 | 18.531 | 18.531 | 18.531 | 18.531 | 7.591 | 7.591 | 7.591 | 7.591 | 3.564 | 3.564 | 3.564 | 3.564 | 3.302 | 3.302 | 3.302 | 3.302 | 2.252 | 2.252 | 2.252 | 2.252 | 0.527 | 0.527 | 0.527 | 0.527 | 0.545 | 0.545 | 0.545 | 0.545 | 0.431 | 0.431 | 0.431 | 0.431 | 0.66 | 0.66 | 0.66 | 0.66 | 0.907 | 0.907 | 0.907 | 0.907 | 0.628 | 0.628 | 0.628 | 0.628 | 0.024 | 0.024 | 0.024 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.25 | -4.73 | 1.609 | 10.253 | 1.921 | 6.311 | -2.355 | 5.571 | 14.748 | 4.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.023 | 0 | 41.101 | 0 | 0 | -17.878 | -17.878 | -17.878 | -17.878 | 0.166 | 0.166 | 0.166 | 0.166 | 0.955 | 0.955 | 0.955 | 0.955 | 1.067 | 1.067 | 1.067 | 1.067 | 0.633 | 0.633 | 0.633 | 0.633 | 0.251 | 0.251 | 0.251 | 0.251 | 0.03 | 0.03 | 0.03 | 0.03 | 0.374 | 0.374 | 0.374 | 0.374 | 0.07 | 0.07 | 0.07 | 0.07 | -0.588 | -0.588 | -0.588 | -0.588 | 0.088 | 0.088 | 0.088 | 0.088 | 2.345 | 2.345 | 2.345 | 2.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.277 | 35.137 | 21.953 | 23.826 | 21.995 | 16.864 | 10.884 | 13.309 | 26.272 | 16.791 | 17.212 | 16.399 | 18.207 | 16.063 | 9.956 | 15.545 | 16.428 | 18.357 | 8.506 | 49.426 | 48.118 | 66.24 | 64.951 | 31.281 | 43.706 | 0.653 | 0.653 | 0.653 | 0.653 | 7.756 | 7.756 | 7.756 | 7.756 | 4.519 | 4.519 | 4.519 | 4.519 | 4.369 | 4.369 | 4.369 | 4.369 | 2.885 | 2.885 | 2.885 | 2.885 | 0.778 | 0.778 | 0.778 | 0.778 | 0.575 | 0.575 | 0.575 | 0.575 | 0.805 | 0.805 | 0.805 | 0.805 | 0.729 | 0.729 | 0.729 | 0.729 | 0.32 | 0.32 | 0.32 | 0.32 | 0.716 | 0.716 | 0.716 | 0.716 | 2.369 | 2.369 | 2.369 | 2.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.148 | 0.148 | 0.148 | 0.148 | 0.049 | 0.049 | 0.049 | 0.049 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0.012 | 0.043 | 0.043 | 0.043 | 0.043 | 0.03 | 0.03 | 0.03 | 0.03 | 0.277 | 0.277 | 0.277 | 0.277 |
Other Expenses
| -1.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -62.562 | -62.562 | -62.562 | 0 | 0 | 0 | 0 | -1.341 | -1.341 | -1.341 | -1.341 | 4.3 | 4.3 | 4.3 | 4.3 | -0.472 | -0.472 | -0.472 | -0.472 | -1.532 | -1.532 | -1.532 | -1.532 | -0.007 | -0.007 | -0.007 | -0.007 | 0.018 | 0.018 | 0.018 | 0.018 | -0.262 | -0.262 | -0.262 | -0.262 | -0.318 | -0.318 | -0.318 | -0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.407 | 1.407 | 1.407 | 1.407 | -1.443 | -1.443 | -1.443 | -1.443 | -5.05 | -5.05 | -5.05 | -5.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 13.488 | 35.137 | 21.953 | 23.826 | 21.995 | 16.864 | 10.884 | 13.309 | 26.272 | 16.791 | 25.992 | 19.166 | 3.876 | 16.357 | 22.297 | 20.34 | 9.327 | 27.039 | 2.219 | 54.213 | 257.281 | 51.105 | 81.835 | -31.281 | 49.25 | 0.653 | 0.653 | 0.653 | 0.653 | 6.415 | 6.415 | 6.415 | 6.415 | 8.819 | 8.819 | 8.819 | 8.819 | 3.897 | 3.897 | 3.897 | 3.897 | 1.353 | 1.353 | 1.353 | 1.353 | 0.772 | 0.772 | 0.772 | 0.772 | 0.593 | 0.593 | 0.593 | 0.593 | 0.543 | 0.543 | 0.543 | 0.543 | 0.411 | 0.411 | 0.411 | 0.411 | 0.32 | 0.32 | 0.32 | 0.32 | 0.716 | 0.716 | 0.716 | 0.716 | 2.369 | 2.369 | 2.369 | 2.369 | 1.407 | 1.407 | 1.407 | 1.407 | -1.443 | -1.443 | -1.443 | -1.443 | -5.05 | -5.05 | -5.05 | -5.05 | 0.148 | 0.148 | 0.148 | 0.148 | 0.049 | 0.049 | 0.049 | 0.049 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | -0.002 | -0.002 | -0.002 | -0.002 | 0.012 | 0.012 | 0.012 | 0.012 | 0.043 | 0.043 | 0.043 | 0.043 | 0.03 | 0.03 | 0.03 | 0.03 | 0.277 | 0.277 | 0.277 | 0.277 |
Operating Income
| 43.444 | 32.167 | 127.541 | 152.283 | 370.967 | 153.713 | 123.659 | 35.969 | -19.308 | 9.536 | 26.22 | 29.583 | 18.756 | 66.591 | 6.787 | -18.426 | -18.434 | -37.706 | 17.409 | -81.945 | -66.955 | -51.759 | -71.623 | -31.281 | -43.706 | -21.321 | -21.321 | -21.321 | -21.321 | -14.477 | -14.477 | -14.477 | -14.477 | -13.627 | -13.627 | -13.627 | -13.627 | -8.426 | -8.426 | -8.426 | -8.426 | -4.311 | -4.311 | -4.311 | -4.311 | -1.587 | -1.587 | -1.587 | -1.587 | -1.176 | -1.176 | -1.176 | -1.176 | -1.378 | -1.378 | -1.378 | -1.378 | -1.172 | -1.172 | -1.172 | -1.172 | -1.269 | -1.269 | -1.269 | -1.269 | 0.305 | 0.305 | 0.305 | 0.305 | -1.299 | -1.299 | -1.299 | -1.299 | 1.407 | 1.407 | 1.407 | 1.407 | -1.443 | -1.443 | -1.443 | -1.443 | -5.05 | -5.05 | -5.05 | -5.05 | 6.409 | 6.409 | 6.409 | 6.409 | 5.638 | 5.638 | 5.638 | 5.638 | 1.821 | 1.821 | 1.821 | 1.821 | -0.009 | -0.009 | -0.009 | -0.009 | -0.002 | -0.002 | -0.002 | -0.002 | -0.014 | -0.014 | -0.014 | -0.014 | -0.045 | -0.045 | -0.045 | -0.045 | -0.031 | -0.031 | -0.031 | -0.031 | -0.278 | -0.278 | -0.278 | -0.278 |
Operating Income Ratio
| 0.19 | 0.137 | 0.345 | 0.412 | 0.613 | 0.488 | 0.432 | 0.178 | -0.154 | 0.053 | 0.143 | 0.165 | 0.108 | 0.331 | 0.048 | -0.161 | -0.188 | -0.405 | 0.219 | -1.26 | -1.34 | -3.547 | -75.393 | -131.709 | -184.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -634,977.4 | -634,977.4 | -634,977.4 | -634,977.4 | -67.376 | -67.376 | -67.376 | -67.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -203.01 | -203.01 | -203.01 | -203.01 | 0.151 | 0.151 | 0.151 | 0.151 | -0.375 | -0.375 | -0.375 | -0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0.89 | 0.89 | 0.89 | 0.89 | 0.888 | 0.888 | 0.888 | 0.888 | 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
| 11.802 | 18.087 | 50.216 | 17.795 | 7.625 | 3.451 | -6.911 | 4.77 | -3.866 | -5.518 | 37.896 | -10.425 | -16.194 | -15.749 | -32.142 | 19.518 | -9.631 | -28.346 | -32.519 | -21.504 | -219.206 | -7.511 | -14.894 | -3.973 | -10.791 | -3.149 | -3.149 | -3.149 | -3.149 | 0.155 | 0.155 | 0.155 | 0.155 | 2.867 | 2.867 | 2.867 | 2.867 | 1.105 | 1.105 | 1.105 | 1.105 | -1.06 | -1.06 | -1.06 | -1.06 | 0.037 | 0.037 | 0.037 | 0.037 | 0.051 | 0.051 | 0.051 | 0.051 | -2.159 | -2.159 | -2.159 | -2.159 | 0.067 | 0.067 | 0.067 | 0.067 | -0.003 | -0.003 | -0.003 | -0.003 | -0.591 | -0.591 | -0.591 | -0.591 | 0.398 | 0.398 | 0.398 | 0.398 | -0.739 | -0.739 | -0.739 | -0.739 | 0.687 | 0.687 | 0.687 | 0.687 | 2.645 | 2.645 | 2.645 | 2.645 | -8.075 | -8.075 | -8.075 | -8.075 | -4.974 | -4.974 | -4.974 | -4.974 | -1.557 | -1.557 | -1.557 | -1.557 | 0.047 | 0.047 | 0.047 | 0.047 | -0.039 | -0.039 | -0.039 | -0.039 | -0.019 | -0.019 | -0.019 | -0.019 | -0.042 | -0.042 | -0.042 | -0.042 | -0.043 | -0.043 | -0.043 | -0.043 | -0.076 | -0.076 | -0.076 | -0.076 |
Income Before Tax
| 55.246 | 50.254 | 177.757 | 170.078 | 378.592 | 157.164 | 116.748 | 40.739 | -23.174 | 4.018 | 64.116 | 19.158 | 2.562 | 50.842 | -25.355 | 1.092 | -28.065 | -66.052 | -15.11 | -103.449 | -286.161 | -59.27 | -86.517 | -35.254 | -54.497 | -24.47 | -24.47 | -24.47 | -24.47 | -14.322 | -14.322 | -14.322 | -14.322 | -10.76 | -10.76 | -10.76 | -10.76 | -7.321 | -7.321 | -7.321 | -7.321 | -5.37 | -5.37 | -5.37 | -5.37 | -1.55 | -1.55 | -1.55 | -1.55 | -1.126 | -1.126 | -1.126 | -1.126 | -3.537 | -3.537 | -3.537 | -3.537 | -1.106 | -1.106 | -1.106 | -1.106 | -1.272 | -1.272 | -1.272 | -1.272 | -0.287 | -0.287 | -0.287 | -0.287 | -0.901 | -0.901 | -0.901 | -0.901 | 0.667 | 0.667 | 0.667 | 0.667 | -0.756 | -0.756 | -0.756 | -0.756 | -2.404 | -2.404 | -2.404 | -2.404 | -1.666 | -1.666 | -1.666 | -1.666 | 0.664 | 0.664 | 0.664 | 0.664 | 0.264 | 0.264 | 0.264 | 0.264 | 0.038 | 0.038 | 0.038 | 0.038 | -0.041 | -0.041 | -0.041 | -0.041 | -0.033 | -0.033 | -0.033 | -0.033 | -0.087 | -0.087 | -0.087 | -0.087 | -0.074 | -0.074 | -0.074 | -0.074 | -0.354 | -0.354 | -0.354 | -0.354 |
Income Before Tax Ratio
| 0.242 | 0.214 | 0.481 | 0.46 | 0.626 | 0.499 | 0.407 | 0.201 | -0.185 | 0.022 | 0.349 | 0.107 | 0.015 | 0.253 | -0.178 | 0.01 | -0.287 | -0.709 | -0.19 | -1.59 | -5.726 | -4.062 | -91.071 | -148.436 | -229.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -620,065.9 | -620,065.9 | -620,065.9 | -620,065.9 | -64.481 | -64.481 | -64.481 | -64.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -203.474 | -203.474 | -203.474 | -203.474 | -0.142 | -0.142 | -0.142 | -0.142 | -0.26 | -0.26 | -0.26 | -0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | -0.26 | -0.26 | -0.26 | 0.105 | 0.105 | 0.105 | 0.105 | 0.129 | 0.129 | 0.129 | 0.129 | 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
| 10.268 | 10.718 | 17.167 | 20.002 | -5.371 | 0.303 | 0.271 | 0.133 | 0.109 | 0.13 | 0.061 | 0.134 | 0.253 | 0.032 | 0.087 | 23.816 | 0.075 | 0.04 | 0.064 | 0.062 | 0.034 | 0.023 | 0.462 | 0.635 | 2.079 | -2.527 | -2.527 | -2.527 | -2.527 | 0.45 | 0.45 | 0.45 | 0.45 | 2.867 | 2.867 | 2.867 | 2.867 | 2.824 | 2.824 | 2.824 | 2.824 | 0.193 | 0.193 | 0.193 | 0.193 | 0.589 | 0.589 | 0.589 | 0.589 | 0.177 | 0.177 | 0.177 | 0.177 | -3.537 | -3.537 | -3.537 | -3.537 | -1.106 | -1.106 | -1.106 | -1.106 | -1.272 | -1.272 | -1.272 | -1.272 | -0.287 | -0.287 | -0.287 | -0.287 | -0.901 | -0.901 | -0.901 | -0.901 | 0.667 | 0.667 | 0.667 | 0.667 | -0.756 | -0.756 | -0.756 | -0.756 | -2.404 | -2.404 | -2.404 | -2.404 | -1.666 | -1.666 | -1.666 | -1.666 | 0.664 | 0.664 | 0.664 | 0.664 | 0.264 | 0.264 | 0.264 | 0.264 | 0.038 | 0.038 | 0.038 | 0.038 | -0.041 | -0.041 | -0.041 | -0.041 | -0.033 | -0.033 | -0.033 | -0.033 | -0.087 | -0.087 | -0.087 | -0.087 | -0.074 | -0.074 | -0.074 | -0.074 | -0.354 | -0.354 | -0.354 | -0.354 |
Net Income
| 44.978 | 39.536 | 160.59 | 150.076 | 383.963 | 156.861 | 116.477 | 40.606 | -23.283 | 3.888 | 64.055 | 19.024 | 2.309 | 50.81 | -25.442 | 24.908 | -27.99 | -66.092 | -15.174 | -103.511 | -286.195 | -59.293 | -86.979 | -35.889 | -56.576 | -21.943 | -21.943 | -21.943 | -21.943 | -14.772 | -14.772 | -14.772 | -14.772 | -10.76 | -10.76 | -10.76 | -10.76 | -7.321 | -7.321 | -7.321 | -7.321 | -5.37 | -5.37 | -5.37 | -5.37 | -1.55 | -1.55 | -1.55 | -1.55 | -1.126 | -1.126 | -1.126 | -1.126 | -3.537 | -3.537 | -3.537 | -3.537 | -1.106 | -1.106 | -1.106 | -1.106 | -1.272 | -1.272 | -1.272 | -1.272 | -0.287 | -0.287 | -0.287 | -0.287 | -0.901 | -0.901 | -0.901 | -0.901 | 0.667 | 0.667 | 0.667 | 0.667 | -0.756 | -0.756 | -0.756 | -0.756 | -2.649 | -2.649 | -2.649 | -2.649 | -1.115 | -1.115 | -1.115 | -1.115 | 0.466 | 0.466 | 0.466 | 0.466 | 0.155 | 0.155 | 0.155 | 0.155 | 0.038 | 0.038 | 0.038 | 0.038 | -0.041 | -0.041 | -0.041 | -0.041 | -0.033 | -0.033 | -0.033 | -0.033 | -0.087 | -0.087 | -0.087 | -0.087 | -0.074 | -0.074 | -0.074 | -0.074 | -0.354 | -0.354 | -0.354 | -0.354 |
Net Income Ratio
| 0.197 | 0.168 | 0.435 | 0.406 | 0.634 | 0.498 | 0.406 | 0.201 | -0.186 | 0.022 | 0.349 | 0.106 | 0.013 | 0.253 | -0.179 | 0.217 | -0.286 | -0.709 | -0.191 | -1.591 | -5.727 | -4.063 | -91.557 | -151.111 | -238.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -620,065.9 | -620,065.9 | -620,065.9 | -620,065.9 | -64.481 | -64.481 | -64.481 | -64.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -203.474 | -203.474 | -203.474 | -203.474 | -0.142 | -0.142 | -0.142 | -0.142 | -0.26 | -0.26 | -0.26 | -0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.174 | -0.174 | -0.174 | -0.174 | 0.074 | 0.074 | 0.074 | 0.074 | 0.076 | 0.076 | 0.076 | 0.076 | 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
| 0.048 | 0.042 | 0.17 | 0.17 | 0.43 | 0.17 | 0.13 | 0.049 | -0.033 | 0.006 | 0.091 | 0.028 | 0 | 0.085 | -0.072 | 0.061 | -0.08 | -0.19 | -0.045 | -0.36 | -1.61 | -0.27 | -0.23 | -0.19 | -0.32 | -0.13 | -0.037 | -0.13 | -0.037 | -0.087 | -0.025 | -0.087 | -0.025 | -0.08 | -0.018 | -0.08 | -0.018 | -0.063 | -0.012 | -0.063 | -0.012 | -0.051 | -0.009 | -0.051 | -0.009 | -0.021 | -0.003 | -0.021 | -0.003 | -0.027 | -0.002 | -0.027 | -0.002 | -0.087 | -0.006 | -0.087 | -0.006 | -0.033 | -0.002 | -0.033 | -0.002 | -0.063 | -0.002 | -0.063 | -0.002 | -0.019 | -0.001 | -0.019 | -0.001 | -0.052 | -0.002 | -0.052 | -0.002 | 0.066 | 0.001 | 0.066 | 0.001 | -0.085 | -0.001 | -0.085 | -0.001 | -0.3 | -0.004 | -0.3 | -0.004 | -0.064 | -0.002 | -0.064 | -0.002 | 0.027 | 0.001 | 0.027 | 0.001 | 0.85 | 0 | 0.85 | 0 | 0.29 | 0 | 0.29 | 0 | -0.007 | -0 | -0.007 | -0 | -0.005 | -0 | -0.005 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 |
EPS Diluted
| 0.048 | 0.042 | 0.17 | 0.17 | 0.42 | 0.17 | 0.13 | 0.049 | -0.033 | 0.006 | 0.091 | 0.027 | 0.003 | 0.08 | -0.072 | 0.061 | -0.08 | -0.19 | -0.045 | -0.36 | -1.61 | -0.27 | -0.23 | -0.19 | -0.32 | -0.13 | -0.034 | -0.13 | -0.034 | -0.087 | -0.023 | -0.087 | -0.023 | -0.08 | -0.017 | -0.08 | -0.017 | -0.063 | -0.012 | -0.063 | -0.012 | -0.051 | -0.008 | -0.051 | -0.008 | -0.021 | -0.002 | -0.021 | -0.002 | -0.027 | -0.002 | -0.027 | -0.002 | -0.087 | -0.006 | -0.087 | -0.006 | -0.033 | -0.002 | -0.033 | -0.002 | -0.063 | -0.002 | -0.063 | -0.002 | -0.019 | -0 | -0.019 | -0 | -0.052 | -0.001 | -0.052 | -0.001 | 0.066 | 0.001 | 0.066 | 0.001 | -0.085 | -0.001 | -0.085 | -0.001 | -0.3 | -0.004 | -0.3 | -0.004 | -0.064 | -0.002 | -0.064 | -0.002 | 0.027 | 0.001 | 0.027 | 0.001 | 0.85 | 0 | 0.85 | 0 | 0.29 | 0 | 0.29 | 0 | -0.007 | -0 | -0.007 | -0 | -0.005 | -0 | -0.005 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 |
EBITDA
| 36.047 | 66.678 | 161.915 | 185.408 | 405.471 | 183.787 | 154.954 | 70.458 | 16.467 | 44.935 | 10.519 | 51.095 | 6.876 | 86.531 | 12.129 | -14.126 | -9.722 | -32.744 | 24.35 | -76.892 | -54.068 | -42.401 | -59.018 | -26.252 | -39.984 | -19.991 | -19.991 | -19.991 | -19.991 | -13.823 | -13.823 | -13.823 | -13.823 | -10.471 | -10.471 | -10.471 | -10.471 | -5.442 | -5.442 | -5.442 | -5.442 | -4.044 | -4.044 | -4.044 | -4.044 | -0.961 | -0.961 | -0.961 | -0.961 | -0.972 | -0.972 | -0.972 | -0.972 | -6.958 | -6.958 | -6.958 | -6.958 | -2.063 | -2.063 | -2.063 | -2.063 | -2.437 | -2.437 | -2.437 | -2.437 | -0.485 | -0.485 | -0.485 | -0.485 | -1.08 | -1.08 | -1.08 | -1.08 | 1.407 | 1.407 | 1.407 | 1.407 | -1.443 | -1.443 | -1.443 | -1.443 | -5.05 | -5.05 | -5.05 | -5.05 | -0.986 | -0.986 | -0.986 | -0.986 | 1.819 | 1.819 | 1.819 | 1.819 | 0.716 | 0.716 | 0.716 | 0.716 | 0.081 | 0.081 | 0.081 | 0.081 | -0.08 | -0.08 | -0.08 | -0.08 | -0.064 | -0.064 | -0.064 | -0.064 | -0.171 | -0.171 | -0.171 | -0.171 | -0.147 | -0.147 | -0.147 | -0.147 | -0.706 | -0.706 | -0.706 | -0.706 |
EBITDA Ratio
| 0.158 | 0.284 | 0.438 | 0.501 | 0.67 | 0.584 | 0.541 | 0.348 | 0.132 | 0.249 | 0.057 | 0.284 | 0.04 | 0.431 | 0.085 | -0.123 | -0.099 | -0.351 | 0.306 | -1.182 | -1.082 | -2.906 | -62.124 | -110.536 | -168.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -384,234.9 | -384,234.9 | -384,234.9 | -384,234.9 | -55.704 | -55.704 | -55.704 | -55.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -389.906 | -389.906 | -389.906 | -389.906 | -0.241 | -0.241 | -0.241 | -0.241 | -0.311 | -0.311 | -0.311 | -0.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.154 | -0.154 | -0.154 | -0.154 | 0.287 | 0.287 | 0.287 | 0.287 | 0.349 | 0.349 | 0.349 | 0.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |