Trican Well Service Ltd.
TSX:TCW.TO
4.79 (CAD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 221.587 | 211.811 | 271.925 | 254.916 | 252.498 | 168.232 | 297.035 | 236.473 | 258.275 | 152.636 | 218.911 | 156.366 | 164.472 | 93.654 | 147.987 | 102.767 | 74.088 | 28.37 | 191.794 | 144.263 | 136.103 | 110.028 | 245.677 | 168.14 | 253.744 | 171.989 | 306.719 | 280.495 | 362.817 | 137.197 | 149.403 | 114.768 | 78.045 | 32.518 | 111.773 | 260.487 | 325.535 | 230.602 | 476.119 | 755.417 | 770.625 | 534.599 | 643.217 | 552.144 | 548.345 | 396.607 | 618.376 | 485.865 | 593.204 | 417.975 | 716.356 | 694.214 | 659.104 | 421.701 | 534.63 | 434.254 | 407.754 | 306.279 | 330.006 | 219.862 | 188.437 | 136.286 | 266.903 | 322.822 | 286.737 | 162.342 | 244.182 | 195.794 | 228.669 | 139.434 | 272.476 | 208.329 | 244.114 | 137.44 | 257.589 | 207.502 | 174.261 | 94.654 | 164.481 | 126.675 | 95.44 | 67.681 | 118.473 | 85.322 | 82.908 | 40.041 | 78.07 | 48.929 | 36.586 | 25.693 | 50.355 | 32.289 | 46.251 | 39.609 | 64.068 | 43.573 | 34.074 | 17.5 | 35.8 | 22.4 | 19.2 | 8.3 | 11.9 | 11.4 | 7.8 | 6.3 | 14 | 9 | 8.7 | 6.1 | 4.2 |
Cost of Revenue
| 178.836 | 179.643 | 208.417 | 206.047 | 193.471 | 146.701 | 225.31 | 188.207 | 197.11 | 141.077 | 189.56 | 143.824 | 144.7 | 93.856 | 136.81 | 106.8 | 84.977 | 57.767 | 188.044 | 148.274 | 147.317 | 147.585 | 237.523 | 194.264 | 239.043 | 190.018 | 267.84 | 249.752 | 279.093 | 137.547 | 131.578 | 124.833 | 91.695 | 61.05 | 143.774 | 320.629 | 349.542 | 296.233 | 525.022 | 684.218 | 681.112 | 544.855 | 619.575 | 560.665 | 501.559 | 432.782 | 548.483 | 463.378 | 530.711 | 463.819 | 562.51 | 507.964 | 471.144 | 346.426 | 393.652 | 303.059 | 282.369 | 247.899 | 245.05 | 182.697 | 155.504 | 136.146 | 215.173 | 232.417 | 214.333 | 147.861 | 185.396 | 151.595 | 156.55 | 120.183 | 174.591 | 137.871 | 145.744 | 103.676 | 144.585 | 118.673 | 105.227 | 72.634 | 96.813 | 81.077 | 65.736 | 54.232 | 74.312 | 56.641 | 56.701 | 36.09 | 52.993 | 36.864 | 30.216 | 22.162 | 33.682 | 27.515 | 35.062 | 31.035 | 36.401 | 29.949 | 24.365 | 15.4 | 23.8 | 16.4 | 14.6 | 6.9 | 9 | 8.9 | 6.4 | 6 | 10.2 | 7.2 | 6.9 | 4.9 | 3.3 |
Gross Profit
| 42.751 | 32.168 | 63.508 | 48.869 | 59.027 | 21.531 | 71.725 | 48.266 | 61.165 | 11.559 | 29.351 | 12.542 | 19.772 | -0.202 | 11.177 | -4.033 | -10.889 | -29.397 | 3.75 | -4.011 | -11.214 | -37.557 | 8.154 | -26.124 | 14.701 | -18.029 | 38.879 | 30.743 | 83.724 | -0.35 | 17.825 | -10.065 | -13.65 | -28.532 | -32.001 | -60.142 | -24.007 | -65.631 | -48.903 | 71.199 | 89.513 | -10.256 | 23.642 | -8.521 | 46.786 | -36.175 | 69.893 | 22.487 | 62.493 | -45.844 | 153.846 | 186.25 | 187.96 | 75.275 | 140.978 | 131.195 | 125.385 | 58.38 | 84.956 | 37.165 | 32.933 | 0.14 | 51.73 | 90.405 | 72.404 | 14.481 | 58.786 | 44.199 | 72.119 | 19.251 | 97.885 | 70.458 | 98.37 | 33.764 | 113.004 | 88.829 | 69.034 | 22.02 | 67.668 | 45.598 | 29.704 | 13.449 | 44.161 | 28.681 | 26.207 | 3.951 | 25.077 | 12.065 | 6.37 | 3.531 | 16.673 | 4.774 | 11.188 | 8.574 | 27.667 | 13.624 | 9.708 | 2.1 | 12 | 6 | 4.6 | 1.4 | 2.9 | 2.5 | 1.4 | 0.3 | 3.8 | 1.8 | 1.8 | 1.2 | 0.9 |
Gross Profit Ratio
| 0.193 | 0.152 | 0.234 | 0.192 | 0.234 | 0.128 | 0.241 | 0.204 | 0.237 | 0.076 | 0.134 | 0.08 | 0.12 | -0.002 | 0.076 | -0.039 | -0.147 | -1.036 | 0.02 | -0.028 | -0.082 | -0.341 | 0.033 | -0.155 | 0.058 | -0.105 | 0.127 | 0.11 | 0.231 | -0.003 | 0.119 | -0.088 | -0.175 | -0.877 | -0.286 | -0.231 | -0.074 | -0.285 | -0.103 | 0.094 | 0.116 | -0.019 | 0.037 | -0.015 | 0.085 | -0.091 | 0.113 | 0.046 | 0.105 | -0.11 | 0.215 | 0.268 | 0.285 | 0.179 | 0.264 | 0.302 | 0.308 | 0.191 | 0.257 | 0.169 | 0.175 | 0.001 | 0.194 | 0.28 | 0.253 | 0.089 | 0.241 | 0.226 | 0.315 | 0.138 | 0.359 | 0.338 | 0.403 | 0.246 | 0.439 | 0.428 | 0.396 | 0.233 | 0.411 | 0.36 | 0.311 | 0.199 | 0.373 | 0.336 | 0.316 | 0.099 | 0.321 | 0.247 | 0.174 | 0.137 | 0.331 | 0.148 | 0.242 | 0.216 | 0.432 | 0.313 | 0.285 | 0.12 | 0.335 | 0.268 | 0.24 | 0.169 | 0.244 | 0.219 | 0.179 | 0.048 | 0.271 | 0.2 | 0.207 | 0.197 | 0.214 |
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 | 15.2 | 0 | 0 | 0 | 34.9 | 0 | 0 | 0 | 45.1 | 0 | 0 | 0 | 48.7 | 0 | 0 | 0 | 43.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.716 | 11.41 | 9.848 | 10.215 | 10.776 | 8.345 | 10.201 | 8.128 | 8.977 | 8.025 | 10.136 | 5.5 | 7.873 | 7.778 | 8.762 | 7.344 | 7.004 | 6.648 | 7.8 | 18.853 | 13.081 | 6.838 | 10.797 | 25.656 | 7.962 | 8.537 | 10.163 | 44.899 | 15.868 | 9.238 | 4.038 | 13.136 | 6.748 | 15.776 | 7.4 | 40.043 | 2.256 | 12.77 | 22.618 | 20.468 | 30.422 | 37.597 | 33.989 | 26.066 | 28.729 | 29.252 | 30.282 | 28.928 | 28.408 | 20.582 | 27.833 | 0 | 25.814 | 25.552 | 25.751 | 22.203 | 18.097 | 15.602 | 13.6 | 12.252 | 13.039 | 12.808 | 13.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
SG&A
| 10.716 | 11.41 | 9.848 | 10.215 | 10.776 | 8.345 | 10.201 | 8.128 | 8.977 | 8.025 | 10.136 | 5.5 | 7.873 | 7.778 | 8.762 | 7.344 | 7.004 | 6.648 | 7.8 | 18.853 | 13.081 | 6.838 | 10.797 | 25.656 | 7.962 | 8.537 | 10.163 | 44.899 | 15.868 | 9.238 | 4.038 | 13.136 | 6.748 | 15.776 | 7.4 | 40.043 | 2.256 | 12.77 | 22.618 | 20.468 | 30.422 | 37.597 | 33.989 | 26.066 | 28.729 | 29.252 | 30.282 | 28.928 | 28.408 | 20.582 | 27.833 | 25.398 | 25.814 | 25.552 | 25.751 | 22.203 | 18.097 | 15.602 | 13.6 | 12.252 | 13.039 | 12.808 | 13.659 | 17.186 | 12.122 | 11.088 | 13.888 | 10.036 | 8.995 | 9.453 | 9.879 | 9.148 | 8.122 | 6.979 | 7.156 | 5.828 | 6.307 | 4.773 | 5.465 | 3.915 | 3.773 | 3.159 | 3.114 | 2.54 | 3.321 | 2.623 | 2.533 | 1.444 | 0.947 | 0.931 | 1.337 | 1.045 | 0.906 | 0.866 | 1.661 | 1.312 | 0.821 | 0.5 | 1 | 0.7 | 0.6 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 |
Other Expenses
| -0.96 | -1.792 | 0 | 0 | 0 | 0 | -0.171 | 0.947 | 0.31 | 0.77 | 0.699 | -3.326 | 2.267 | -0.226 | 0.069 | -1.416 | 1.22 | 0.482 | 1.117 | -13.223 | -1.228 | 1.456 | 3.296 | -17.227 | 6.188 | 8.896 | 6.718 | -29.381 | 8.208 | 15.708 | 4.152 | -1.264 | 2.495 | 2.158 | 9.102 | -24.472 | 12.724 | 10.447 | 0.481 | 6.391 | 0.462 | -0.653 | -2.193 | 0.9 | 1.74 | -1.391 | -1.114 | 0.375 | 0 | 0 | 0.694 | 3.975 | 0.072 | -0.081 | 0.309 | 192.37 | -29.968 | -27.786 | 23.625 | -16.147 | -29.389 | 23.722 | 0.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.743 | 0 | 0 | -8.081 | 3.17 | 3.085 | 0 | 2.802 | 2.509 | 2.6 | 2.584 | 2.239 | 1.961 | 1.9 | 1.5 | 1.2 | 1 | 1 | 1 | 0.8 | 0.8 | 0.7 | 0.5 | 0.4 | 0.3 | 0.1 | 0.1 |
Operating Expenses
| 9.756 | 11.41 | 9.848 | 10.137 | 10.746 | 8.468 | 10.03 | 9.075 | 9.287 | 8.795 | 10.835 | 2.174 | 10.14 | 7.552 | 8.831 | 5.928 | 8.224 | 7.13 | 8.917 | 5.63 | 11.853 | 8.294 | 14.093 | 8.429 | 14.15 | 17.433 | 16.881 | 15.518 | 24.076 | 24.946 | 8.19 | 11.872 | 9.243 | 17.934 | 16.502 | 15.571 | 14.98 | 23.217 | 23.099 | 26.859 | 30.884 | 36.944 | 31.796 | 26.966 | 30.469 | 27.861 | 29.168 | 29.303 | 28.408 | 20.582 | 27.144 | 25.565 | 25.278 | 24.952 | 24.631 | 22.203 | 18.097 | 15.602 | 13.6 | 12.252 | 13.039 | 12.808 | 39.265 | 17.186 | 12.122 | 11.088 | 13.888 | 10.036 | 8.995 | 9.453 | 9.879 | 9.148 | 8.122 | 6.979 | 7.156 | 5.828 | 6.307 | 4.773 | 5.465 | 3.915 | 3.773 | 3.159 | 3.114 | 2.54 | 7.064 | 2.623 | 2.533 | -6.637 | 4.117 | 4.016 | 1.337 | 3.847 | 3.416 | 3.466 | 4.245 | 3.552 | 2.783 | 2.4 | 2.5 | 1.9 | 1.6 | 1.3 | 1.4 | 1.2 | 1.1 | 1.1 | 1 | 0.8 | 0.6 | 0.3 | 0.2 |
Operating Income
| 32.766 | 20.758 | 53.66 | 38.666 | 48.25 | 13.033 | 61.666 | 38.298 | 50.869 | 2.697 | 18.314 | 10.362 | 9.46 | -7.862 | 2.258 | -32.376 | -30.83 | -35.674 | -161.509 | -19.773 | -23.086 | -45.885 | -6.217 | -168.736 | 0.441 | -35.152 | 21.874 | 14.632 | 59.772 | -25.199 | 9.353 | -22.213 | -23.087 | -46.509 | -48.425 | -74.902 | -37.805 | -89.762 | -72.002 | 44.34 | 58.629 | -47.2 | -8.154 | -35.487 | 16.317 | -64.036 | 40.725 | -6.431 | 32.805 | -66.221 | 126.702 | 160.685 | 162.682 | 50.323 | 116.347 | 108.992 | 107.288 | 42.778 | 71.356 | 24.913 | 19.894 | -12.668 | 12.465 | 73.219 | 60.282 | 3.393 | 44.898 | 34.163 | 63.124 | 9.798 | 88.006 | 61.31 | 90.248 | 26.785 | 105.848 | 83.001 | 62.727 | 17.247 | 62.203 | 41.683 | 25.931 | 10.29 | 41.047 | 26.141 | 19.143 | 1.328 | 22.544 | 18.702 | 2.253 | -0.485 | 15.336 | 0.927 | 7.772 | 5.109 | 23.421 | 10.072 | 6.926 | -0.3 | 9.5 | 4.1 | 3 | 0.1 | 1.5 | 1.3 | 0.3 | -0.8 | 2.8 | 1 | 1.2 | 0.9 | 0.7 |
Operating Income Ratio
| 0.148 | 0.098 | 0.197 | 0.152 | 0.191 | 0.077 | 0.208 | 0.162 | 0.197 | 0.018 | 0.084 | 0.066 | 0.058 | -0.084 | 0.015 | -0.315 | -0.416 | -1.257 | -0.842 | -0.137 | -0.17 | -0.417 | -0.025 | -1.004 | 0.002 | -0.204 | 0.071 | 0.052 | 0.165 | -0.184 | 0.063 | -0.194 | -0.296 | -1.43 | -0.433 | -0.288 | -0.116 | -0.389 | -0.151 | 0.059 | 0.076 | -0.088 | -0.013 | -0.064 | 0.03 | -0.161 | 0.066 | -0.013 | 0.055 | -0.158 | 0.177 | 0.231 | 0.247 | 0.119 | 0.218 | 0.251 | 0.263 | 0.14 | 0.216 | 0.113 | 0.106 | -0.093 | 0.047 | 0.227 | 0.21 | 0.021 | 0.184 | 0.174 | 0.276 | 0.07 | 0.323 | 0.294 | 0.37 | 0.195 | 0.411 | 0.4 | 0.36 | 0.182 | 0.378 | 0.329 | 0.272 | 0.152 | 0.346 | 0.306 | 0.231 | 0.033 | 0.289 | 0.382 | 0.062 | -0.019 | 0.305 | 0.029 | 0.168 | 0.129 | 0.366 | 0.231 | 0.203 | -0.017 | 0.265 | 0.183 | 0.156 | 0.012 | 0.126 | 0.114 | 0.038 | -0.127 | 0.2 | 0.111 | 0.138 | 0.148 | 0.167 |
Total Other Income Expenses Net
| -0.444 | 2.058 | 0.36 | 0.051 | 0.011 | -0.185 | -1.007 | -0.991 | -0.512 | -0.587 | -0.206 | -0.293 | -0.109 | -0.175 | -0.063 | -22.746 | -12.577 | 0.755 | -156.158 | -10.268 | 0.266 | -0.284 | -0.353 | -134.961 | -9.994 | -4.861 | -49.193 | 13.136 | 4.024 | 43.201 | -50.375 | 65.194 | -2.587 | -0.102 | -3.097 | -223.223 | -146.94 | -3.837 | 26.201 | -21.47 | 2.115 | -4.992 | 2.292 | 5.968 | -4.345 | -2.613 | 1.726 | 3.853 | -2.931 | -2.709 | 0.694 | 3.975 | 0.072 | -0.081 | 0.309 | 192.37 | -29.968 | -27.786 | 23.625 | -5.381 | -29.389 | 23.722 | 0.303 | -192.958 | -5.499 | 1.995 | 7.206 | 1.297 | 7.944 | 7.665 | 4.965 | 1.933 | 0.534 | 1.252 | 0.629 | 0.027 | 0.183 | 1.74 | -0.315 | 0.153 | 0.192 | -0.244 | 0.081 | -3.862 | -1.027 | -4.318 | -4.235 | -12.091 | -0.615 | -0.9 | -3.522 | -0.755 | -0.925 | -0.628 | -0.709 | -0.592 | -0.009 | 0.1 | -0.4 | -0.5 | -0.1 | 0.3 | -0.2 | -0.2 | -0.1 | -0.1 | 0 | 0 | 0 | -0.1 | -0.1 |
Income Before Tax
| 32.322 | 22.816 | 54.02 | 38.139 | 47.778 | 12.394 | 60.659 | 37.307 | 50.357 | 2.11 | 18.108 | 9.555 | 9.092 | -8.415 | 1.746 | -33.439 | -32.363 | -36.547 | -162.452 | -21.105 | -23.819 | -47.256 | -7.647 | -177.422 | -11.074 | -43.193 | -29.966 | 24.163 | 59.74 | 15.255 | -44.215 | 35.393 | -27.014 | -54.335 | -60.378 | -314.259 | -194.166 | -100.922 | -55.475 | 13.277 | 51.871 | -61.022 | -15.678 | -37.641 | 2.861 | -75.14 | 34.919 | -10.787 | 23.932 | -75.999 | 121.018 | 159.675 | 157.698 | 45.513 | 115.283 | 77.024 | 75.371 | 12.404 | 45.465 | 11.214 | -11.747 | -38.873 | 9.55 | -139.603 | 26.738 | -20.615 | 29.467 | 14.895 | 51.807 | -1.012 | 79.968 | 53.324 | 81.599 | 19.152 | 98.931 | 75.897 | 56.266 | 12.685 | 56.006 | 36.718 | 21.178 | 5.407 | 36.434 | 22.279 | 18.116 | -2.99 | 18.309 | 6.611 | 1.638 | -2.112 | 11.814 | 0.173 | 6.847 | 4.481 | 22.712 | 9.481 | 6.5 | -0.6 | 9.1 | 3.6 | 2.9 | 0.3 | 1.3 | 1.1 | 0.2 | -0.9 | 2.8 | 1 | 1.2 | 0.8 | 0.6 |
Income Before Tax Ratio
| 0.146 | 0.108 | 0.199 | 0.15 | 0.189 | 0.074 | 0.204 | 0.158 | 0.195 | 0.014 | 0.083 | 0.061 | 0.055 | -0.09 | 0.012 | -0.325 | -0.437 | -1.288 | -0.847 | -0.146 | -0.175 | -0.429 | -0.031 | -1.055 | -0.044 | -0.251 | -0.098 | 0.086 | 0.165 | 0.111 | -0.296 | 0.308 | -0.346 | -1.671 | -0.54 | -1.206 | -0.596 | -0.438 | -0.117 | 0.018 | 0.067 | -0.114 | -0.024 | -0.068 | 0.005 | -0.189 | 0.056 | -0.022 | 0.04 | -0.182 | 0.169 | 0.23 | 0.239 | 0.108 | 0.216 | 0.177 | 0.185 | 0.04 | 0.138 | 0.051 | -0.062 | -0.285 | 0.036 | -0.432 | 0.093 | -0.127 | 0.121 | 0.076 | 0.227 | -0.007 | 0.293 | 0.256 | 0.334 | 0.139 | 0.384 | 0.366 | 0.323 | 0.134 | 0.341 | 0.29 | 0.222 | 0.08 | 0.308 | 0.261 | 0.219 | -0.075 | 0.235 | 0.135 | 0.045 | -0.082 | 0.235 | 0.005 | 0.148 | 0.113 | 0.355 | 0.218 | 0.191 | -0.034 | 0.254 | 0.161 | 0.151 | 0.036 | 0.109 | 0.096 | 0.026 | -0.143 | 0.2 | 0.111 | 0.138 | 0.131 | 0.143 |
Income Tax Expense
| 7.843 | 6.589 | 12.845 | 9.378 | 11.403 | 2.555 | 14.625 | 11.09 | 12.163 | 0.643 | 4.771 | -0.157 | 0.497 | 0.003 | 0.074 | -8.901 | -6.652 | -7.959 | -7.972 | -1.015 | -7.221 | -18.662 | -1.494 | -18.642 | 0.976 | -8.798 | -1.554 | 10.161 | 12.827 | 7.2 | 4.637 | -21.539 | -12.268 | -13.913 | -15.263 | -16.792 | 9.135 | 182.647 | -19.238 | 10.293 | 11.053 | -17.47 | -6.568 | -16.431 | -2.847 | -18.751 | 9.727 | -2.957 | 1.284 | -25.139 | 31.636 | 44.805 | 46.434 | 15.437 | 32.855 | 20.697 | 21.631 | 3.687 | 12.652 | -3.446 | -4.374 | -13.371 | 0.044 | -54.894 | 8.688 | -6.508 | 8.448 | -3.287 | 13.068 | -3.087 | 24.49 | 17.757 | 26.781 | 1.495 | 33.6 | 25.322 | 19.615 | 4.638 | 19.186 | 12.067 | 6.512 | 2.336 | 12.059 | 7.258 | 6.005 | -1.456 | 6.309 | 2.497 | 0.607 | -0.89 | 4.433 | 0.222 | 2.329 | 1.262 | 8.528 | 3.705 | 2.654 | -0.3 | 3.6 | 1.5 | 1.1 | 0.2 | 0.5 | 0.5 | 0.1 | -0.3 | 1.1 | 0.4 | 0.5 | 0.3 | 0.2 |
Net Income
| 24.479 | 16.227 | 41.175 | 28.761 | 36.375 | 9.839 | 46.034 | 26.217 | 38.194 | 1.467 | 13.337 | 10.579 | 9.026 | -8.31 | 5.925 | -24.957 | -26.063 | -28.728 | -154.941 | -20.853 | -16.741 | -28.994 | -6.871 | -158.541 | -12.57 | -34.192 | -27.354 | 11.561 | 46.94 | 5.859 | -50.156 | 52.843 | -38.154 | -65.077 | 20.857 | -301.807 | -201.741 | -283.175 | -35.691 | 4.9 | 41.64 | -43.104 | -8.481 | -20.83 | 5.877 | -56.264 | 25.363 | -7.741 | 22.742 | -50.785 | 89.382 | 114.85 | 111.284 | 30.076 | 82.428 | 56.327 | 53.74 | 8.717 | 32.833 | 14.701 | -7.387 | -25.46 | 9.633 | -95.298 | 18.054 | -14.39 | 21.236 | 18.154 | 37.636 | 0.928 | 55.099 | 35.327 | 54.554 | 17.447 | 65.235 | 50.463 | 36.565 | 7.953 | 36.749 | 37.404 | 8.215 | 2.415 | 23.634 | 14.098 | 11.65 | -1.606 | 11.824 | 4.114 | 1.031 | -1.222 | 7.381 | -0.049 | 4.519 | 3.218 | 14.185 | 5.776 | 3.846 | -0.3 | 5.5 | 2.1 | 1.8 | 0.1 | 0.8 | 0.6 | 0.1 | -0.6 | 1.7 | 0.6 | 0.7 | 0.5 | 0.4 |
Net Income Ratio
| 0.11 | 0.077 | 0.151 | 0.113 | 0.144 | 0.058 | 0.155 | 0.111 | 0.148 | 0.01 | 0.061 | 0.068 | 0.055 | -0.089 | 0.04 | -0.243 | -0.352 | -1.013 | -0.808 | -0.145 | -0.123 | -0.264 | -0.028 | -0.943 | -0.05 | -0.199 | -0.089 | 0.041 | 0.129 | 0.043 | -0.336 | 0.46 | -0.489 | -2.001 | 0.187 | -1.159 | -0.62 | -1.228 | -0.075 | 0.006 | 0.054 | -0.081 | -0.013 | -0.038 | 0.011 | -0.142 | 0.041 | -0.016 | 0.038 | -0.122 | 0.125 | 0.165 | 0.169 | 0.071 | 0.154 | 0.13 | 0.132 | 0.028 | 0.099 | 0.067 | -0.039 | -0.187 | 0.036 | -0.295 | 0.063 | -0.089 | 0.087 | 0.093 | 0.165 | 0.007 | 0.202 | 0.17 | 0.223 | 0.127 | 0.253 | 0.243 | 0.21 | 0.084 | 0.223 | 0.295 | 0.086 | 0.036 | 0.199 | 0.165 | 0.141 | -0.04 | 0.151 | 0.084 | 0.028 | -0.048 | 0.147 | -0.002 | 0.098 | 0.081 | 0.221 | 0.133 | 0.113 | -0.017 | 0.154 | 0.094 | 0.094 | 0.012 | 0.067 | 0.053 | 0.013 | -0.095 | 0.121 | 0.067 | 0.08 | 0.082 | 0.095 |
EPS
| 0.12 | 0.08 | 0.2 | 0.14 | 0.17 | 0.045 | 0.2 | 0.11 | 0.16 | 0.006 | 0.054 | 0.039 | 0.04 | -0.033 | 0.02 | -0.098 | -0.099 | -0.11 | -0.58 | -0.081 | -0.058 | -0.099 | -0.023 | -0.53 | -0.039 | -0.1 | -0.082 | 0.035 | 0.14 | 0.02 | -0.26 | 0.27 | -0.2 | -0.42 | 0.14 | -2.03 | -1.35 | -1.9 | -0.24 | 0.033 | 0.28 | -0.3 | -0.057 | -0.14 | 0.04 | -0.38 | 0.17 | -0.052 | 0.16 | -0.35 | 0.61 | 0.78 | 0.76 | 0.21 | 0.57 | 0.39 | 0.38 | 0.07 | 0.26 | 0.12 | -0.059 | -0.2 | 0.08 | -0.76 | 0.14 | -0.12 | 0.17 | 0.15 | 0.31 | 0.01 | 0.47 | 0.3 | 0.47 | 0.15 | 0.57 | 0.44 | 0.32 | 0.07 | 0.33 | 0.34 | 0.075 | 0.022 | 0.22 | 0.13 | 0.11 | -0.015 | 0.11 | 0.039 | 0.01 | -0.012 | 0.075 | -0.001 | 0.048 | 0.035 | 0.15 | 0.06 | 0.04 | -0.003 | 0.058 | 0.022 | 0.02 | 0.002 | 0.01 | 0.008 | 0.002 | -0.008 | 0.027 | 0.009 | 0.013 | 0.01 | 0.008 |
EPS Diluted
| 0.12 | 0.078 | 0.19 | 0.13 | 0.17 | 0.044 | 0.2 | 0.11 | 0.16 | 0.006 | 0.053 | 0.038 | 0.04 | -0.033 | 0.02 | -0.097 | -0.099 | -0.11 | -0.58 | -0.078 | -0.058 | -0.099 | -0.023 | -0.53 | -0.039 | -0.1 | -0.082 | 0.035 | 0.13 | 0.02 | -0.26 | 0.27 | -0.2 | -0.42 | 0.14 | -2.02 | -1.35 | -1.9 | -0.24 | 0.033 | 0.28 | -0.29 | -0.057 | -0.14 | 0.04 | -0.38 | 0.17 | -0.052 | 0.16 | -0.35 | 0.61 | 0.78 | 0.75 | 0.21 | 0.56 | 0.38 | 0.38 | 0.06 | 0.26 | 0.12 | -0.059 | -0.2 | 0.08 | -0.75 | 0.14 | -0.11 | 0.17 | 0.15 | 0.3 | 0.01 | 0.46 | 0.29 | 0.46 | 0.15 | 0.55 | 0.42 | 0.32 | 0.07 | 0.32 | 0.34 | 0.07 | 0.022 | 0.21 | 0.12 | 0.1 | -0.015 | 0.11 | 0.039 | 0.01 | -0.012 | 0.072 | -0.001 | 0.045 | 0.035 | 0.15 | 0.06 | 0.038 | -0.003 | 0.055 | 0.021 | 0.018 | 0.002 | 0.01 | 0.008 | 0.002 | -0.008 | 0.025 | 0.009 | 0.012 | 0.01 | 0.008 |
EBITDA
| 52.181 | 40.79 | 73.049 | 57.337 | 66.506 | 32.596 | 82.535 | 59.946 | 72.252 | 21.465 | 38.91 | 31.345 | 30.302 | 14.255 | 26.499 | 15.502 | 8.07 | -7.358 | 24.398 | 15.982 | 8.277 | -11.952 | 27.261 | 0.935 | 35.778 | -4.726 | 52.541 | 46.942 | 92.87 | -3.197 | 25.142 | 56.341 | -3.67 | -28.602 | -26.515 | -31.849 | 9.996 | -37.088 | -19.232 | 98.842 | 112.765 | 2.642 | 45.008 | 35.068 | 71.222 | -13.36 | 88.74 | 35.298 | 71.829 | -27.724 | 163.885 | 202.675 | 195.229 | 79.483 | 147.399 | 108.999 | 107.31 | 42.809 | 71.1 | 38.422 | 14.48 | -13.938 | 38.374 | 101.387 | 84.055 | 25.605 | 64.14 | 51.964 | 79.915 | 25.674 | 100.245 | 71.158 | 99.323 | 35.299 | 113.209 | 89.776 | 69.021 | 23.113 | 67.603 | 46.307 | 30.288 | 14.369 | 45.089 | 30.031 | 22.886 | 4.845 | 26.036 | 21.979 | 5.423 | 2.6 | 18.062 | 3.729 | 10.282 | 7.708 | 26.005 | 12.311 | 8.9 | 1.6 | 11 | 5.3 | 4 | 1.2 | 2.5 | 2.1 | 1.1 | -0.1 | 3.3 | 1.4 | 1.5 | 1 | 0.8 |
EBITDA Ratio
| 0.235 | 0.193 | 0.269 | 0.225 | 0.263 | 0.194 | 0.278 | 0.254 | 0.28 | 0.141 | 0.178 | 0.2 | 0.184 | 0.152 | 0.179 | 0.151 | 0.109 | -0.259 | 0.127 | 0.111 | 0.061 | -0.109 | 0.111 | 0.006 | 0.141 | -0.027 | 0.171 | 0.167 | 0.256 | -0.023 | 0.168 | 0.491 | -0.047 | -0.88 | -0.237 | -0.122 | 0.031 | -0.161 | -0.04 | 0.131 | 0.146 | 0.005 | 0.07 | 0.064 | 0.13 | -0.034 | 0.144 | 0.073 | 0.121 | -0.066 | 0.229 | 0.292 | 0.296 | 0.188 | 0.276 | 0.251 | 0.263 | 0.14 | 0.215 | 0.175 | 0.077 | -0.102 | 0.144 | 0.314 | 0.293 | 0.158 | 0.263 | 0.265 | 0.349 | 0.184 | 0.368 | 0.342 | 0.407 | 0.257 | 0.439 | 0.433 | 0.396 | 0.244 | 0.411 | 0.366 | 0.317 | 0.212 | 0.381 | 0.352 | 0.276 | 0.121 | 0.333 | 0.449 | 0.148 | 0.101 | 0.359 | 0.115 | 0.222 | 0.195 | 0.406 | 0.283 | 0.261 | 0.091 | 0.307 | 0.237 | 0.208 | 0.145 | 0.21 | 0.184 | 0.141 | -0.016 | 0.236 | 0.156 | 0.172 | 0.164 | 0.19 |