Paramount Resources Ltd.
TSX:POU.TO
26.95 (CAD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 461.9 | 507 | 451.8 | 505.9 | 422.1 | 604.8 | 700.3 | 696.8 | 578.9 | 548.4 | 434.296 | 369.137 | 299.702 | 279.865 | 202.026 | 138.756 | 113.174 | 172.09 | 259.854 | 199.788 | 209.184 | 246.054 | 207.431 | 248.5 | 239.73 | 269.813 | 258.851 | 116.539 | 61.328 | 54.703 | 32.323 | 51.681 | 73.634 | 91.19 | 91.287 | 110.707 | 94.596 | 80.209 | 99.382 | 84.366 | 80.028 | 86.218 | 57.846 | 53.924 | 59.428 | 59.524 | 54.585 | 41.324 | 43.173 | 51.112 | 57.366 | 76.707 | 64.25 | 43.39 | 45.266 | 45.59 | 44.225 | 59.36 | 62.482 | 31.921 | 40.172 | 41.582 | 54.72 | 83.49 | 102.911 | 76.976 | 61.868 | 61.899 | 80.858 | 78.821 | 73.14 | 77.866 | 73.681 | 87.909 | 115.127 | 99.187 | 91.848 | 176.508 | 197.129 | 153.652 | 125.616 | 105.504 | 88.08 | 96.774 | 101.06 | 120.601 | 178.442 | 116.467 | 110.206 | 83.332 | 87.67 | 110.965 | 139.756 | 189.982 | 151.768 | 101.857 | 79.3 | 58.5 | 59.1 | 54.8 | 49.5 | 48.3 | 46.5 | 40.3 | 40.4 | 36.8 | 47.8 | 27.7 | 24 | 29 | 30.6 | 24.7 | 23 | 22.3 | 18.7 | 16.3 | 17.4 | 17.5 | 18.5 | 17.9 | 17.3 | 18.6 | 20.2 | 14.2 | 15 | 15.1 |
Cost of Revenue
| 383.3 | 258.4 | 355 | 235.2 | 203.8 | 316.8 | 312.7 | 291 | 228.8 | 229.2 | 159.043 | 136.165 | 127.166 | 119.626 | 101.143 | 86.722 | 90.247 | 108.423 | 156.054 | 121.053 | 124.992 | 120.672 | 43.847 | 182.843 | 202.429 | 207.795 | 218.73 | 107.064 | 45.009 | 49.088 | 25.576 | 36.897 | 94.606 | 111.257 | 118.535 | 122.953 | 100.67 | 94.105 | 94.643 | 51.848 | 49.168 | 54.844 | 29.295 | 54.511 | 44.622 | 51.352 | 110.137 | 22.337 | 24.117 | 32.232 | 31.818 | 31.429 | 26.203 | 24.378 | 15.812 | 23.784 | 20.765 | 25.169 | 36.574 | 14.799 | 18.322 | 30.699 | 24.797 | 30.023 | 36.67 | 51.337 | -27.851 | 44.646 | 41.71 | 93.436 | 54.327 | 37.027 | 41.233 | 18.131 | 143.271 | 26.907 | 20.725 | 27.985 | 33.099 | 27.812 | 20.435 | 22.479 | 17.045 | 22.809 | 21.725 | 18.866 | 23.474 | 22.051 | 22.55 | 18.55 | 8.623 | 15.268 | 15.947 | 15.719 | 8.478 | 11.029 | 14.2 | 14.3 | 13 | 10.3 | 10.2 | 8 | 13.2 | 5.4 | 9.2 | 10.3 | 6.7 | 5.8 | 4.6 | 5.9 | 5.4 | 4.2 | 4.2 | 5.2 | 4.6 | 3.8 | 3.4 | 5.7 | 4.6 | 3.8 | 3.3 | 5.7 | 3.1 | 1.5 | 1.9 | 4.3 |
Gross Profit
| 78.6 | 248.6 | 96.8 | 270.7 | 218.3 | 288 | 387.6 | 405.8 | 350.1 | 319.2 | 275.253 | 232.972 | 172.536 | 160.239 | 100.883 | 52.034 | 22.927 | 63.667 | 103.8 | 78.735 | 84.192 | 125.382 | 163.584 | 65.657 | 37.301 | 62.018 | 40.121 | 9.475 | 16.319 | 5.615 | 6.747 | 14.784 | -20.972 | -20.067 | -27.248 | -12.246 | -6.074 | -13.896 | 4.739 | 32.518 | 30.86 | 31.374 | 28.551 | -0.587 | 14.806 | 8.172 | -55.552 | 18.987 | 19.056 | 18.88 | 25.548 | 45.278 | 38.047 | 19.012 | 29.454 | 21.806 | 23.46 | 34.191 | 25.908 | 17.122 | 21.85 | 10.883 | 29.923 | 53.467 | 66.241 | 25.639 | 89.719 | 17.253 | 39.148 | -14.615 | 18.813 | 40.839 | 32.448 | 69.778 | -28.144 | 72.28 | 71.123 | 148.523 | 164.03 | 125.84 | 105.181 | 83.025 | 71.035 | 73.965 | 79.335 | 101.735 | 154.968 | 94.416 | 87.656 | 64.782 | 79.047 | 95.697 | 123.809 | 174.263 | 143.29 | 90.828 | 65.1 | 44.2 | 46.1 | 44.5 | 39.3 | 40.3 | 33.3 | 34.9 | 31.2 | 26.5 | 41.1 | 21.9 | 19.4 | 23.1 | 25.2 | 20.5 | 18.8 | 17.1 | 14.1 | 12.5 | 14 | 11.8 | 13.9 | 14.1 | 14 | 12.9 | 17.1 | 12.7 | 13.1 | 10.8 |
Gross Profit Ratio
| 0.17 | 0.49 | 0.214 | 0.535 | 0.517 | 0.476 | 0.553 | 0.582 | 0.605 | 0.582 | 0.634 | 0.631 | 0.576 | 0.573 | 0.499 | 0.375 | 0.203 | 0.37 | 0.399 | 0.394 | 0.402 | 0.51 | 0.789 | 0.264 | 0.156 | 0.23 | 0.155 | 0.081 | 0.266 | 0.103 | 0.209 | 0.286 | -0.285 | -0.22 | -0.298 | -0.111 | -0.064 | -0.173 | 0.048 | 0.385 | 0.386 | 0.364 | 0.494 | -0.011 | 0.249 | 0.137 | -1.018 | 0.459 | 0.441 | 0.369 | 0.445 | 0.59 | 0.592 | 0.438 | 0.651 | 0.478 | 0.53 | 0.576 | 0.415 | 0.536 | 0.544 | 0.262 | 0.547 | 0.64 | 0.644 | 0.333 | 1.45 | 0.279 | 0.484 | -0.185 | 0.257 | 0.524 | 0.44 | 0.794 | -0.244 | 0.729 | 0.774 | 0.841 | 0.832 | 0.819 | 0.837 | 0.787 | 0.806 | 0.764 | 0.785 | 0.844 | 0.868 | 0.811 | 0.795 | 0.777 | 0.902 | 0.862 | 0.886 | 0.917 | 0.944 | 0.892 | 0.821 | 0.756 | 0.78 | 0.812 | 0.794 | 0.834 | 0.716 | 0.866 | 0.772 | 0.72 | 0.86 | 0.791 | 0.808 | 0.797 | 0.824 | 0.83 | 0.817 | 0.767 | 0.754 | 0.767 | 0.805 | 0.674 | 0.751 | 0.788 | 0.809 | 0.694 | 0.847 | 0.894 | 0.873 | 0.715 |
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 | 10.406 | 3.784 | 5.186 | 0 | 3.592 | 7.412 | 9.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.3 | 21.8 | 28.2 | 16.2 | 16.4 | 21.9 | 26.6 | 12.9 | 11.7 | 16.8 | 19.598 | 13.384 | 12.737 | 14.681 | 15.944 | 13.364 | 6.359 | 10.197 | 16.731 | 19.595 | 16.134 | 18.608 | 23.987 | 16.67 | 18.185 | 23.806 | 28.05 | 13.767 | 7.914 | 9.211 | 10.103 | 5.461 | 24.693 | 13.39 | 8.764 | 10.661 | 13.794 | 11.142 | 12.15 | 11.956 | 11.699 | 13.447 | 13.491 | 9.459 | 12.268 | 10.113 | 11.071 | 11.353 | 13.1 | 11.698 | 10.152 | 18.595 | -5.872 | 15.521 | 40.078 | 12.528 | 10.486 | 19.239 | 31.459 | 17.82 | 5.064 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.8 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.829 | 0 | 2.096 | 3.054 | 1.027 | 1.421 | 1.726 | 1.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.3 | 21.8 | 28.3 | 16.2 | 16.4 | 21.9 | 26.6 | 12.9 | 11.7 | 16.8 | 19.598 | 13.384 | 12.737 | 14.681 | 15.944 | 13.364 | 6.359 | 10.197 | 16.731 | 19.595 | 16.134 | 18.608 | 23.987 | 16.67 | 18.185 | 23.806 | 28.05 | 13.767 | 7.914 | 9.211 | 10.103 | 5.461 | 24.693 | 13.39 | 8.764 | 10.661 | 13.794 | 11.142 | 12.15 | 11.956 | 11.699 | 13.447 | 13.491 | 9.459 | 12.268 | 10.113 | 11.071 | 11.353 | 13.1 | 11.698 | 10.152 | 18.595 | -5.872 | 15.521 | 48.907 | 12.528 | 12.582 | 22.293 | 32.486 | 19.241 | 6.79 | 5.944 | 13.526 | -5.377 | 17.154 | 11.76 | 69.418 | 5.622 | 12.536 | 3.03 | -3.526 | 0.803 | 8.027 | 49.791 | 5.91 | 65.943 | 14.409 | 21.27 | 63.135 | 13.074 | 4.472 | 10.089 | 41.962 | 14.137 | 19.852 | 16.444 | 161.735 | 8.921 | 12.095 | 6.259 | 15.847 | 8.839 | 11.905 | 6.39 | 16.444 | 3.778 | 4.3 | 5.2 | 11.7 | 4 | 4.3 | 4.4 | 2.4 | 9.7 | 4 | 5.1 | 12.6 | 2.1 | 2.1 | 2.5 | 6 | 1.4 | 1.9 | 1.1 | 2.7 | 1.9 | 1.6 | 1.5 | 4.1 | 1.6 | 1.4 | 2.5 | 4.5 | 1.7 | 1.6 | 1.8 |
Other Expenses
| 1.4 | 0.5 | -2.5 | -0.4 | -0.3 | 128.7 | 106.1 | 122 | 56.9 | 123.5 | 0.582 | 0.19 | 0.43 | -0.503 | 0.389 | -0.223 | -1.758 | 0.135 | 3.902 | -10.201 | -0.852 | 1.996 | 7.006 | -4.699 | 3.046 | 2.155 | 3.623 | 0.025 | 0.262 | 0.079 | 5.078 | -2.93 | -0.352 | -0.539 | 1.971 | 0.544 | 0.121 | 0.269 | -2.726 | 1.257 | 1.53 | 1.151 | 1.969 | 0.251 | 1.278 | 0.92 | -23.686 | 33.832 | 38.525 | 1.973 | 318.243 | 3.24 | 17.1 | 0.685 | -1.337 | -0.058 | 2.538 | 9.269 | -7.817 | -1.015 | -6.149 | -1.102 | -31.975 | 88.662 | -55.621 | -16.838 | -196.352 | -87.448 | 306.144 | 1.578 | -310.148 | 24.016 | 18.998 | 27.119 | 75.022 | -49.31 | 0.548 | -125.662 | 51.31 | 53.521 | 44.35 | 42.916 | 48.22 | 33.597 | 37.782 | 43.619 | 68.972 | 47.781 | 29.922 | 30.678 | 62.039 | 14.123 | 14.134 | 17.866 | 15.333 | 12.505 | 11.7 | 11 | 11.9 | 10.7 | 12.1 | 10.9 | 15.7 | 11.8 | 9.6 | 9.5 | 11.4 | 8.3 | 7.3 | 6.1 | 3.4 | 6.2 | 7.2 | 7 | 9.1 | 5.9 | 5 | 5 | 5.5 | 3.6 | 2.9 | 4.2 | 3.9 | 3.2 | 3.3 | 2.6 |
Operating Expenses
| 16.3 | 159 | 30.8 | 141.5 | 135.9 | 150.6 | 132.7 | 134.9 | 68.6 | 140.3 | 150.121 | 111.774 | 165.925 | 207.681 | 145.461 | 62.816 | 90.623 | 34.774 | 104.444 | 65.254 | 120.471 | 128.596 | 47.696 | 120.086 | 126.458 | 133.968 | 265.684 | 291.638 | 27.79 | 28.695 | -70.605 | 48.802 | 64.578 | 41.436 | 228.456 | 43.101 | 41.306 | 35.745 | 44.74 | 32.054 | 37.811 | 41.545 | 38.486 | 30.176 | 44.525 | 38.316 | -12.615 | 55.591 | 55.409 | 22.286 | 328.395 | 68.029 | 36.363 | 19.426 | 95.646 | 58.916 | 59.945 | 60.715 | 74.429 | 44.455 | 38.264 | 36.87 | 45.952 | 24.135 | 48.125 | 39.937 | 95.61 | 38.488 | 53.935 | 36.57 | 50.124 | 38.702 | 39.614 | 82.845 | 40.997 | 109.429 | 51.051 | 84.627 | 114.445 | 66.595 | 48.822 | 53.005 | 90.182 | 47.734 | 57.634 | 60.063 | 230.707 | 56.702 | 42.017 | 36.937 | 77.886 | 22.962 | 26.039 | 24.256 | 31.777 | 16.283 | 16 | 16.2 | 23.6 | 14.7 | 16.4 | 15.3 | 18.1 | 21.5 | 13.6 | 14.6 | 24 | 10.4 | 9.4 | 8.6 | 9.4 | 7.6 | 9.1 | 8.1 | 11.8 | 7.8 | 6.6 | 6.5 | 9.6 | 5.2 | 4.3 | 6.7 | 8.4 | 4.9 | 4.9 | 4.4 |
Operating Income
| 62.3 | 77.8 | 66 | 129.2 | 82.9 | 139 | 254.4 | 276.3 | 279.8 | 178.9 | 146.623 | 121.198 | 6.611 | -47.442 | -44.578 | -10.782 | -67.696 | 28.893 | -0.644 | 13.481 | -36.279 | -3.214 | 115.888 | -54.429 | -89.157 | -71.95 | 396.446 | 66.599 | 1.799 | 32.229 | -135.567 | 30.626 | 93.891 | 46.421 | 476.464 | 38.071 | 51.068 | 48.228 | -1.658 | 0.464 | 9.833 | 5.068 | 16.015 | 35.978 | 17.514 | 30.144 | 154.271 | 38.379 | 29.129 | 10.974 | -302.847 | -22.751 | 6.96 | -0.414 | -66.192 | -37.11 | 39.388 | 29.197 | -48.521 | -27.333 | -16.414 | -25.987 | -16.029 | 29.332 | 18.116 | 14.298 | 5.891 | 21.235 | 14.787 | -51.185 | 31.311 | 2.137 | 7.166 | 13.067 | 1.077 | -37.149 | 20.072 | 63.896 | 43.974 | 59.245 | 56.359 | 30.02 | -23.609 | 26.231 | 21.701 | 41.672 | -75.739 | 37.714 | 45.639 | 27.845 | 1.161 | 72.735 | 97.77 | 150.007 | 111.513 | 74.545 | 49.1 | 28 | 22.5 | 29.8 | 22.9 | 25 | 15.2 | 13.4 | 17.6 | 11.9 | 17.1 | 11.5 | 10 | 14.5 | 15.8 | 12.9 | 9.7 | 9 | 2.3 | 4.7 | 7.4 | 5.3 | 4.3 | 8.9 | 9.7 | 6.2 | 8.7 | 7.8 | 8.2 | 6.4 |
Operating Income Ratio
| 0.135 | 0.153 | 0.146 | 0.255 | 0.196 | 0.23 | 0.363 | 0.397 | 0.483 | 0.326 | 0.338 | 0.328 | 0.022 | -0.17 | -0.221 | -0.078 | -0.598 | 0.168 | -0.002 | 0.067 | -0.173 | -0.013 | 0.559 | -0.219 | -0.372 | -0.267 | 1.532 | 0.571 | 0.029 | 0.589 | -4.194 | 0.593 | 1.275 | 0.509 | 5.219 | 0.344 | 0.54 | 0.601 | -0.017 | 0.005 | 0.123 | 0.059 | 0.277 | 0.667 | 0.295 | 0.506 | 2.826 | 0.929 | 0.675 | 0.215 | -5.279 | -0.297 | 0.108 | -0.01 | -1.462 | -0.814 | 0.891 | 0.492 | -0.777 | -0.856 | -0.409 | -0.625 | -0.293 | 0.351 | 0.176 | 0.186 | 0.095 | 0.343 | 0.183 | -0.649 | 0.428 | 0.027 | 0.097 | 0.149 | 0.009 | -0.375 | 0.219 | 0.362 | 0.223 | 0.386 | 0.449 | 0.285 | -0.268 | 0.271 | 0.215 | 0.346 | -0.424 | 0.324 | 0.414 | 0.334 | 0.013 | 0.655 | 0.7 | 0.79 | 0.735 | 0.732 | 0.619 | 0.479 | 0.381 | 0.544 | 0.463 | 0.518 | 0.327 | 0.333 | 0.436 | 0.323 | 0.358 | 0.415 | 0.417 | 0.5 | 0.516 | 0.522 | 0.422 | 0.404 | 0.123 | 0.288 | 0.425 | 0.303 | 0.232 | 0.497 | 0.561 | 0.333 | 0.431 | 0.549 | 0.547 | 0.424 |
Total Other Income Expenses Net
| 44.1 | 4.2 | 64.6 | -12 | 14.6 | 117.7 | 74 | -0.5 | -42.1 | -155 | 21.491 | 269.285 | -86.227 | -40.449 | 309.364 | -13.917 | -12.384 | -147.827 | -23.491 | 164.164 | 28.416 | -78.151 | -335.891 | 20.203 | -86.405 | -28.668 | 25.785 | 436.891 | 77.382 | 52.807 | 129.423 | 1,218.597 | 114.637 | 42.756 | -247.524 | -110.693 | -23.245 | -13.602 | -65.667 | 8.119 | 91.81 | 18.28 | 20.347 | -2.858 | 15.326 | 14.678 | -136.774 | 2.479 | 7.775 | 158.516 | 41.458 | 5.462 | 18.333 | -0.589 | -26.669 | -0.058 | 2.538 | 9.269 | -10.554 | -2.339 | -6.149 | -4.79 | -136.536 | 118.486 | -61.555 | -29.542 | -201.232 | -89.103 | 847.451 | 17.475 | -177.893 | 31.623 | 123.989 | 37.749 | 117.682 | -50.201 | 3.936 | -125.738 | -33.14 | 8.452 | -32.499 | -29.716 | 18.082 | -29.457 | -66.866 | -29.823 | -23.965 | -21.302 | 5.969 | 6.909 | -13.975 | -18.209 | -25.398 | -44.561 | -29.711 | -26.028 | -13 | -11.8 | -13.8 | -9.6 | -7 | -6.4 | 1.7 | -4.7 | -7.4 | -5.7 | -6.4 | 9.4 | -2.6 | -5.3 | 1.7 | -2.4 | -1.6 | -1.7 | -1.9 | -0.8 | -1.9 | -2.4 | 2.7 | -2.6 | -2.1 | -1 | -1.5 | -1.8 | -2.2 | -2 |
Income Before Tax
| 106.4 | 92.2 | 130.6 | 115.9 | 96.5 | 256.7 | 328.4 | 275.8 | 237.7 | 23.9 | 137.565 | 381.792 | -92.256 | -104.602 | 247.07 | -41.82 | -89.346 | -128.366 | -34.006 | 167.946 | -18.926 | -90.59 | -228.586 | -40.897 | -182.19 | -108.93 | -208.15 | 153.846 | 67.344 | 31.466 | 201.313 | 1,166.771 | 2.12 | -48.834 | -532.671 | -195.49 | -98.651 | -86.987 | -127.176 | -7.715 | 67.675 | -7.5 | -2.754 | -46.927 | -27.72 | -28.306 | -191.358 | -42.227 | -36.585 | 147.542 | -270.02 | -26.494 | 11.373 | -8.63 | -97.36 | -40.652 | -36.85 | -19.928 | -61.865 | -32.197 | -25.869 | -32.584 | -155.057 | 145.502 | -45.845 | -46.53 | -210.609 | -115.058 | 819.823 | -45.189 | -220.501 | 24.908 | 109.68 | 18.04 | 38.039 | -93.49 | 19.843 | -69.188 | 5.4 | 1.083 | 20.054 | -3.258 | -7.516 | -5.821 | -48.658 | 4.787 | -101.565 | 7.487 | 40.953 | 25.667 | -14.743 | 50.153 | 66.525 | 100.771 | 76.219 | 41.413 | 30 | 12.9 | 4.9 | 16.4 | 12.2 | 15.2 | 12.1 | 5.9 | 7.4 | 3.8 | 8.8 | 19.1 | 5.8 | 7.9 | 15.7 | 9.1 | 6.7 | 5.5 | -1.4 | 2 | 3.8 | 1.1 | 5.3 | 4.4 | 6.3 | 5.2 | 6.2 | 5.1 | 5.3 | 3.5 |
Income Before Tax Ratio
| 0.23 | 0.182 | 0.289 | 0.229 | 0.229 | 0.424 | 0.469 | 0.396 | 0.411 | 0.044 | 0.317 | 1.034 | -0.308 | -0.374 | 1.223 | -0.301 | -0.789 | -0.746 | -0.131 | 0.841 | -0.09 | -0.368 | -1.102 | -0.165 | -0.76 | -0.404 | -0.804 | 1.32 | 1.098 | 0.575 | 6.228 | 22.576 | 0.029 | -0.536 | -5.835 | -1.766 | -1.043 | -1.085 | -1.28 | -0.091 | 0.846 | -0.087 | -0.048 | -0.87 | -0.466 | -0.476 | -3.506 | -1.022 | -0.847 | 2.887 | -4.707 | -0.345 | 0.177 | -0.199 | -2.151 | -0.892 | -0.833 | -0.336 | -0.99 | -1.009 | -0.644 | -0.784 | -2.834 | 1.743 | -0.445 | -0.604 | -3.404 | -1.859 | 10.139 | -0.573 | -3.015 | 0.32 | 1.489 | 0.205 | 0.33 | -0.943 | 0.216 | -0.392 | 0.027 | 0.007 | 0.16 | -0.031 | -0.085 | -0.06 | -0.481 | 0.04 | -0.569 | 0.064 | 0.372 | 0.308 | -0.168 | 0.452 | 0.476 | 0.53 | 0.502 | 0.407 | 0.378 | 0.221 | 0.083 | 0.299 | 0.246 | 0.315 | 0.26 | 0.146 | 0.183 | 0.103 | 0.184 | 0.69 | 0.242 | 0.272 | 0.513 | 0.368 | 0.291 | 0.247 | -0.075 | 0.123 | 0.218 | 0.063 | 0.286 | 0.246 | 0.364 | 0.28 | 0.307 | 0.359 | 0.353 | 0.232 |
Income Tax Expense
| 21.9 | 24.1 | 18.7 | 28.7 | 22.3 | 59.7 | 68.6 | 53.9 | 55.5 | 7.3 | 36.57 | 89.132 | -17.977 | -22.125 | -64.382 | -18.481 | -13.622 | 106.716 | -2.866 | 26.963 | 102.097 | -13.914 | -100.495 | -17.46 | -47.609 | -27.876 | -101.988 | -69.609 | 22.011 | 10.729 | -11.086 | 137.367 | 32.68 | -2.867 | 66.342 | -23.693 | -38.463 | -16.684 | -20.66 | 1.708 | 14.566 | 1.384 | -3.09 | -9.287 | -5.581 | -0.634 | -39.544 | -7.609 | -5.67 | 23.04 | -60.101 | -4.076 | -0.839 | 3.235 | -21.834 | -36.981 | -8.042 | -5.465 | -15.407 | -7.037 | -23.287 | -8.899 | -4.485 | 41.624 | -13.953 | -8.492 | -54.092 | -32.903 | 148.857 | -18.667 | -60.909 | 2.747 | -2.194 | 10.276 | 4.078 | -25.456 | 4.985 | -23.63 | 27.784 | 18.852 | 8.18 | -7.213 | -19.977 | 1.608 | -47.963 | 4.163 | -68.032 | 1.253 | 14.339 | 6.755 | -7.039 | 16.904 | 27.636 | 43.574 | 34.362 | 18.334 | 15.1 | 6.6 | 1.4 | 7 | 5.3 | 6.4 | 3.1 | 2.5 | 3.8 | 1.6 | 5.7 | 7.9 | 1.6 | 3 | 5.1 | 3 | 2.1 | 1.3 | -1.5 | -0.7 | 1.7 | 0.4 | 3.4 | 1.1 | 2.9 | 2.3 | 0.8 | 2.2 | 2.4 | 1.7 |
Net Income
| 84.5 | 68.1 | 112 | 87.2 | 74.2 | 197 | 259.8 | 221.9 | 182.2 | 16.6 | 100.995 | 292.7 | -74.279 | -82.477 | 311.452 | -23.339 | -75.724 | -235.082 | -31.14 | 140.983 | -121.023 | -76.676 | -128.091 | -23.437 | -134.581 | -81.054 | -106.162 | 223.455 | 45.333 | 20.737 | 212.399 | 1,029.404 | -30.56 | -45.967 | -599.013 | -171.797 | -60.188 | -70.303 | -106.516 | -9.423 | 53.109 | -8.884 | 0.336 | -37.64 | -22.139 | 0.358 | -151.814 | -34.618 | 0.018 | 124.502 | -209.919 | -22.418 | 12.212 | -11.865 | -75.526 | -3.671 | -28.808 | -14.463 | -46.458 | -25.16 | -2.582 | -23.685 | -150.572 | 103.878 | -31.892 | -38.038 | -156.517 | -82.155 | 670.966 | -16.055 | -159.592 | 22.161 | 111.874 | 7.764 | 37.758 | -69.066 | 12.934 | -45.558 | -17.753 | 45.812 | 9.936 | 3.179 | 11.296 | -7.851 | -1.436 | 0.624 | -41.399 | 6.18 | 26.614 | 18.912 | -10.433 | 33.511 | 38.889 | 57.197 | 38.657 | 23.079 | 14.9 | 9.5 | 3.5 | 9.4 | 6.9 | 8.8 | 9 | 3.4 | 3.6 | 2.2 | 3.1 | 11.2 | 4.2 | 4.9 | 10.6 | 6.1 | 4.6 | 4.2 | 0.1 | 2.7 | 2.1 | 0.7 | 1.9 | 3.3 | 3.4 | 2.9 | 5.4 | 2.9 | 2.9 | 1.8 |
Net Income Ratio
| 0.183 | 0.134 | 0.248 | 0.172 | 0.176 | 0.326 | 0.371 | 0.318 | 0.315 | 0.03 | 0.233 | 0.793 | -0.248 | -0.295 | 1.542 | -0.168 | -0.669 | -1.366 | -0.12 | 0.706 | -0.579 | -0.312 | -0.618 | -0.094 | -0.561 | -0.3 | -0.41 | 1.917 | 0.739 | 0.379 | 6.571 | 19.918 | -0.415 | -0.504 | -6.562 | -1.552 | -0.636 | -0.876 | -1.072 | -0.112 | 0.664 | -0.103 | 0.006 | -0.698 | -0.373 | 0.006 | -2.781 | -0.838 | 0 | 2.436 | -3.659 | -0.292 | 0.19 | -0.273 | -1.668 | -0.081 | -0.651 | -0.244 | -0.744 | -0.788 | -0.064 | -0.57 | -2.752 | 1.244 | -0.31 | -0.494 | -2.53 | -1.327 | 8.298 | -0.204 | -2.182 | 0.285 | 1.518 | 0.088 | 0.328 | -0.696 | 0.141 | -0.258 | -0.09 | 0.298 | 0.079 | 0.03 | 0.128 | -0.081 | -0.014 | 0.005 | -0.232 | 0.053 | 0.241 | 0.227 | -0.119 | 0.302 | 0.278 | 0.301 | 0.255 | 0.227 | 0.188 | 0.162 | 0.059 | 0.172 | 0.139 | 0.182 | 0.194 | 0.084 | 0.089 | 0.06 | 0.065 | 0.404 | 0.175 | 0.169 | 0.346 | 0.247 | 0.2 | 0.188 | 0.005 | 0.166 | 0.121 | 0.04 | 0.103 | 0.184 | 0.197 | 0.156 | 0.267 | 0.204 | 0.193 | 0.119 |
EPS
| 0.58 | 0.47 | 0.78 | 0.61 | 0.52 | 1.39 | 1.84 | 1.57 | 1.29 | 0.12 | 0.72 | 2.2 | -0.56 | -0.62 | 2.34 | -0.17 | -0.57 | -1.76 | -0.24 | 1.08 | -0.93 | -0.59 | -0.98 | -0.18 | -1.02 | -0.61 | -0.79 | 1.99 | 0.43 | 0.2 | 2 | 9.69 | -0.29 | -0.43 | -5.64 | -1.62 | -0.57 | -0.67 | -1.02 | -0.091 | 0.54 | -0.091 | 0.004 | -0.39 | -0.24 | 0.004 | -1.69 | -0.4 | 0 | 1.46 | -2.46 | -0.28 | 0.16 | -0.16 | -1.02 | -0.051 | -0.4 | -0.2 | -0.67 | -0.38 | -0.039 | -0.36 | -2.27 | 1.53 | -0.47 | -0.56 | -2.31 | -1.17 | 9.46 | -0.23 | -2.32 | 0.33 | 1.65 | 0.12 | 0.57 | -1.05 | 0.2 | -0.72 | -0.28 | 0.78 | 0.17 | 0.05 | 0.19 | -0.13 | -0.024 | 0.01 | -0.69 | 0.1 | 0.45 | 0.32 | -0.18 | 0.56 | 0.66 | 0.96 | 0.65 | 0.38 | 0.25 | 0.16 | 0.059 | 0.16 | 0.13 | 0.15 | 0.15 | 0.06 | 0.07 | 0.04 | 0.056 | 0.22 | 0.09 | 0.033 | 0.22 | 0.043 | 0.033 | 0.03 | 0.002 | 0.02 | 0.013 | 0.003 | 0.04 | 0.023 | 0.023 | 0.02 | 0.11 | 0.023 | 0.023 | 0.013 |
EPS Diluted
| 0.57 | 0.46 | 0.75 | 0.59 | 0.5 | 1.33 | 1.76 | 1.51 | 1.24 | 0.11 | 0.69 | 2.06 | -0.56 | -0.62 | 2.34 | -0.17 | -0.57 | -1.76 | -0.23 | 1.08 | -0.93 | -0.59 | -0.98 | -0.18 | -1.01 | -0.61 | -0.79 | 1.97 | 0.42 | 0.19 | 1.99 | 9.64 | -0.29 | -0.43 | -5.64 | -1.62 | -0.57 | -0.67 | -1.02 | -0.091 | 0.53 | -0.091 | 0.004 | -0.39 | -0.24 | 0.004 | -1.69 | -0.4 | 0 | 1.42 | -2.4 | -0.28 | -0.02 | -0.16 | -1 | -0.051 | -0.4 | -0.2 | -0.64 | -0.38 | -0.039 | -0.36 | -2.27 | 1.53 | -0.47 | -0.56 | -2.31 | -1.17 | 9.34 | -0.23 | -2.25 | 0.32 | 1.61 | 0.12 | 0.56 | -1.05 | 0.2 | -0.7 | -0.27 | 0.77 | 0.17 | 0.05 | 0.19 | -0.13 | -0.024 | 0.01 | -0.69 | 0.1 | 0.44 | 0.32 | -0.18 | 0.56 | 0.66 | 0.96 | 0.65 | 0.38 | 0.25 | 0.16 | 0.059 | 0.16 | 0.13 | 0.15 | 0.15 | 0.06 | 0.07 | 0.04 | 0.056 | 0.22 | 0.09 | 0.033 | 0.22 | 0.043 | 0.033 | 0.03 | 0.002 | 0.02 | 0.013 | 0.003 | 0.04 | 0.023 | 0.023 | 0.02 | 0.11 | 0.023 | 0.023 | 0.013 |
EBITDA
| 213.3 | 200.9 | 208.6 | 218.8 | 162.6 | 240.5 | 355.1 | 367.1 | 351.5 | 258.2 | 226.061 | 121.388 | 106.913 | 25.198 | -44.124 | 43.574 | -8.115 | 294.011 | 119.659 | 86.557 | 47.579 | 79.479 | 637.26 | 78.149 | 75.253 | 95.29 | 87.708 | -132.654 | 30.134 | -19.742 | 79.692 | -15.606 | -14.836 | 22.435 | 83.871 | 55.738 | 31.527 | 24.568 | 42.458 | 44.655 | 48.181 | 35.679 | 37.6 | 12.857 | 13.381 | 14.331 | -31.887 | -5.026 | -0.086 | 186.973 | -51.439 | 25.37 | 54.335 | 26.684 | -47.527 | 10.56 | 11.389 | 22.354 | -12.716 | 2.652 | 13.486 | 4.623 | 16.397 | 58.844 | 49.087 | 13.879 | 20.301 | 11.631 | 26.612 | -17.645 | 22.339 | 40.229 | 24.569 | 20.134 | -30.11 | 5.698 | 54.79 | 127.349 | 104.791 | 111.901 | 98.954 | 72.418 | 28.069 | 59.406 | 61.812 | 84.744 | -14.633 | 85.441 | 75.561 | 58.523 | 60.471 | 86.858 | 111.904 | 167.873 | 126.846 | 87.075 | 60.8 | 39 | 35.8 | 40.5 | 35 | 35.9 | 30.9 | 25.2 | 27.2 | 21.4 | 28.5 | 19.8 | 17.3 | 20.6 | 19.2 | 19.1 | 16.9 | 16 | 11.4 | 10.6 | 12.4 | 10.3 | 9.8 | 12.5 | 12.6 | 10.4 | 12.6 | 11 | 11.5 | 9 |
EBITDA Ratio
| 0.462 | 0.396 | 0.462 | 0.432 | 0.385 | 0.398 | 0.507 | 0.527 | 0.607 | 0.471 | 0.521 | 0.329 | 0.357 | 0.09 | -0.218 | 0.314 | -0.072 | 1.708 | 0.46 | 0.433 | 0.227 | 0.323 | 3.072 | 0.314 | 0.314 | 0.353 | 0.339 | -1.138 | 0.491 | -0.361 | 2.465 | -0.302 | -0.201 | 0.246 | 0.919 | 0.503 | 0.333 | 0.306 | 0.427 | 0.529 | 0.602 | 0.414 | 0.65 | 0.238 | 0.225 | 0.241 | -0.584 | -0.122 | -0.002 | 3.658 | -0.897 | 0.331 | 0.846 | 0.615 | -1.05 | 0.232 | 0.258 | 0.377 | -0.204 | 0.083 | 0.336 | 0.111 | 0.3 | 0.705 | 0.477 | 0.18 | 0.328 | 0.188 | 0.329 | -0.224 | 0.305 | 0.517 | 0.333 | 0.229 | -0.262 | 0.057 | 0.597 | 0.721 | 0.532 | 0.728 | 0.788 | 0.686 | 0.319 | 0.614 | 0.612 | 0.703 | -0.082 | 0.734 | 0.686 | 0.702 | 0.69 | 0.783 | 0.801 | 0.884 | 0.836 | 0.855 | 0.767 | 0.667 | 0.606 | 0.739 | 0.707 | 0.743 | 0.665 | 0.625 | 0.673 | 0.582 | 0.596 | 0.715 | 0.721 | 0.71 | 0.627 | 0.773 | 0.735 | 0.717 | 0.61 | 0.65 | 0.713 | 0.589 | 0.53 | 0.698 | 0.728 | 0.559 | 0.624 | 0.775 | 0.767 | 0.596 |