Colliers International Group Inc.
NASDAQ:CIGI
140.26 (USD) • At close January 22, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023-11-08 | 2023-11-02 | 2023-08-04 | 2023-06-30 | 2023-05-05 | 2023-03-31 | 2023-02-09 | 2022-12-31 | 2022-11-04 | 2022-09-30 | 2022-08-05 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2004-02-13 | 2003-10-27 | 2003-07-25 | 2003-05-23 | 2003-02-14 | 2002-11-14 | 2002-08-14 | 2002-05-24 | 2002-02-14 | 2001-11-14 | 2001-08-14 | 2001-06-29 | 2001-02-14 | 2000-11-07 | 2000-08-11 | 2000-06-29 | 2000-02-11 | 1999-11-12 | 1999-08-12 | 1999-08-12 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,056 | 1,056 | 1,078 | 1,078 | 966 | 966 | 1,222 | 1,222 | 1,108 | 1,108 | 1,128 | 1,128 | 1,001 | 1,345 | 1,023 | 946 | 775 | 914 | 692 | 550 | 631 | 928 | 737 | 746 | 635 | 890 | 716 | 667 | 552 | 734 | 574 | 544 | 423 | 576 | 462 | 483 | 376 | 556 | 420 | 410 | 608 | 824 | 685 | 661 | 548 | 692 | 608 | 602 | 498 | 633 | 590 | 593 | 490 | 595 | 585 | 565 | 478 | 552 | 530 | 501 | 402 | 466 | 451 | 425 | 361 | 454 | 458 | 224 | 502 | 428 | 419 | 321 | 375 | 339 | 326 | 122 | 342 | 316 | 288 | 235 | 222 | 185 | 171 | 133 | 152 | 167 | 158 | 125 | 127 | 145 | 146 | 118 | 118 | 140 | 137 | 104 | 97 | 118 | 105 | 79 | 80 | 97 | 68 | 85 | 66 | 69 | 64 | 49 | 49 | 57 | 43 | 28 | 31 | 38 | 32 | 16 | 18 | 29 | 27 | 12 | 28 | 22 | 11 | 22 | 0 | 11 | 11 | 11 |
Cost of Revenue
| 639 | 639 | 641 | 641 | 586 | 586 | 732 | 732 | 683 | 683 | 703 | 703 | 632 | 830 | 645 | 577 | 468 | 543 | 426 | 355 | 416 | 577 | 477 | 484 | 421 | 552 | 472 | 431 | 362 | 462 | 372 | 334 | 259 | 347 | 301 | 295 | 237 | 331 | 266 | 240 | 405 | 521 | 445 | 419 | 363 | 425 | 397 | 392 | 340 | 411 | 389 | 387 | 331 | 399 | 381 | 356 | 301 | 331 | 332 | 309 | 249 | 300 | 275 | 259 | 228 | 271 | 276 | 126 | 298 | 260 | 256 | 191 | 247 | 217 | 205 | 81 | 223 | 200 | 180 | 143 | 140 | 125 | 119 | 99 | 107 | 113 | 106 | 91 | 90 | 95 | 96 | 83 | 81 | 90 | 89 | 73 | 67 | 75 | 69 | 55 | 55 | 60 | 47 | 56 | 46 | 43 | 42 | 36 | 35 | 35 | 26 | 22 | 22 | 20 | 19 | 13 | 13 | 15 | 15 | 10 | -3 | 18 | 15 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 417 | 417 | 437 | 437 | 380 | 380 | 490 | 490 | 426 | 426 | 425 | 425 | 369 | 515 | 378 | 369 | 307 | 371 | 266 | 195 | 214 | 352 | 260 | 261 | 214 | 337 | 244 | 237 | 190 | 272 | 202 | 210 | 164 | 229 | 161 | 188 | 139 | 225 | 155 | 170 | 203 | 302 | 239 | 242 | 185 | 267 | 211 | 210 | 158 | 222 | 200 | 206 | 159 | 196 | 204 | 210 | 178 | 221 | 198 | 192 | 154 | 166 | 176 | 166 | 133 | 183 | 182 | 98 | 204 | 168 | 164 | 130 | 128 | 122 | 120 | 41 | 119 | 116 | 107 | 92 | 82 | 60 | 52 | 35 | 46 | 54 | 52 | 34 | 37 | 50 | 50 | 35 | 37 | 50 | 47 | 31 | 30 | 43 | 36 | 23 | 25 | 37 | 21 | 29 | 20 | 26 | 22 | 13 | 14 | 22 | 18 | 6 | 9 | 18 | 14 | 3 | 5 | 15 | 12 | 2 | 31 | 4 | -4 | 22 | 0 | 11 | 11 | 11 |
Gross Profit Ratio
| 0.4 | 0.4 | 0.41 | 0.41 | 0.39 | 0.39 | 0.4 | 0.4 | 0.38 | 0.38 | 0.38 | 0.38 | 0.37 | 0.38 | 0.37 | 0.39 | 0.4 | 0.41 | 0.38 | 0.35 | 0.34 | 0.38 | 0.35 | 0.35 | 0.34 | 0.38 | 0.34 | 0.35 | 0.34 | 0.37 | 0.35 | 0.39 | 0.39 | 0.4 | 0.35 | 0.39 | 0.37 | 0.4 | 0.37 | 0.41 | 0.33 | 0.37 | 0.35 | 0.37 | 0.34 | 0.39 | 0.35 | 0.35 | 0.32 | 0.35 | 0.34 | 0.35 | 0.32 | 0.33 | 0.35 | 0.37 | 0.37 | 0.4 | 0.37 | 0.38 | 0.38 | 0.36 | 0.39 | 0.39 | 0.37 | 0.4 | 0.4 | 0.44 | 0.41 | 0.39 | 0.39 | 0.4 | 0.34 | 0.36 | 0.37 | 0.33 | 0.35 | 0.37 | 0.37 | 0.39 | 0.37 | 0.32 | 0.31 | 0.26 | 0.3 | 0.32 | 0.33 | 0.27 | 0.29 | 0.34 | 0.34 | 0.3 | 0.31 | 0.36 | 0.35 | 0.3 | 0.31 | 0.36 | 0.34 | 0.3 | 0.31 | 0.38 | 0.31 | 0.34 | 0.3 | 0.38 | 0.34 | 0.26 | 0.29 | 0.39 | 0.41 | 0.22 | 0.28 | 0.47 | 0.42 | 0.21 | 0.27 | 0.5 | 0.44 | 0.18 | 1.1 | 0.2 | -0.38 | 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 | 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 | 253 | 0 | 0 | 218 | 173 | 151 | 168 | 217 | 0 | 0 | 0 | 208 | 172 | 169 | 156 | 173 | 151 | 152 | 137 | 140 | 126 | 138 | 118 | 147 | 112 | 163 | 180 | 225 | 182 | 186 | 166 | 201 | 159 | 166 | 148 | 172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
SG&A
| 280 | 280 | 297 | 297 | 282 | 282 | 309 | 309 | 270 | 270 | 266 | 266 | 251 | 327 | 253 | 232 | 211 | 218 | 173 | 151 | 168 | 217 | 180 | 175 | 173 | 208 | 172 | 169 | 156 | 173 | 151 | 152 | 137 | 140 | 126 | 138 | 118 | 147 | 112 | 163 | 180 | 225 | 182 | 186 | 166 | 201 | 159 | 166 | 148 | 172 | 152 | 166 | 149 | 153 | 157 | 168 | 156 | 185 | 153 | 148 | 134 | 136 | 135 | 129 | 126 | 138 | 138 | 105 | 173 | 127 | 116 | 111 | 101 | 90 | 83 | 48 | 91 | 80 | 76 | 78 | 57 | 37 | 34 | 29 | 36 | 33 | 34 | 29 | 29 | 29 | 31 | 28 | 27 | 28 | 28 | 25 | 22 | 23 | 22 | 20 | 19 | 20 | 18 | 18 | 15 | 14 | 13 | 13 | 12 | 11 | 11 | 10 | 8 | 9 | 8 | 7 | 7 | 7 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 0 | 0 | 0 | 49 | 49 | 52 | 52 | 45 | 45 | 44 | 44 | 37 | 4 | 0 | -472 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 13 | 1 | 0 | 0 | 11 | 11 | 0 | 1 | -1 | -13 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 13 | 12 | 12 | 13 | 13 | 13 | 12 | 13 | 12 | 12 | 12 | 11 | 12 | 11 | 12 | 10 | 10 | 9 | 12 | 9 | 8 | 8 | 9 | 7 | 7 | 2 | 9 | 6 | 6 | 10 | 10 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 23 | 1 | 1 | 0 | -30 | 0 | 0 | 0 |
Operating Expenses
| 331 | 331 | 348 | 348 | 331 | 331 | 361 | 361 | 315 | 315 | 310 | 310 | 287 | 366 | 287 | 266 | 248 | 257 | 209 | 177 | 193 | 242 | 202 | 199 | 196 | 232 | 195 | 185 | 172 | 187 | 164 | 167 | 149 | 152 | 137 | 149 | 129 | 157 | 122 | 172 | 196 | 244 | 197 | 202 | 180 | 216 | 175 | 195 | 161 | 188 | 165 | 178 | 162 | 166 | 170 | 181 | 168 | 197 | 165 | 160 | 146 | 147 | 147 | 141 | 138 | 148 | 148 | 114 | 186 | 136 | 124 | 120 | 110 | 97 | 90 | 50 | 101 | 86 | 82 | 88 | 67 | 41 | 38 | 32 | 40 | 36 | 38 | 33 | 32 | 32 | 35 | 31 | 30 | 31 | 31 | 28 | 25 | 26 | 24 | 22 | 22 | 23 | 20 | 20 | 17 | 16 | 14 | 15 | 14 | 13 | 12 | 10 | 9 | 10 | 9 | 8 | 8 | 7 | 7 | 7 | 23 | 1 | 1 | 0 | -30 | 0 | 0 | 0 |
Operating Income
| 71 | 71 | 75 | 75 | 52 | 52 | 104 | 104 | 84 | 84 | 104 | 104 | 85 | 138 | 76 | -386 | 40 | 79 | 52 | 15 | 19 | 99 | 48 | 57 | 13 | 98 | 42 | 46 | 16 | 84 | 31 | 41 | 11 | 76 | 24 | 38 | 9 | 65 | 30 | -17 | 6 | 53 | 38 | 39 | 5 | 49 | 34 | 11 | -5 | 31 | 31 | 25 | -9 | 29 | 32 | 28 | 9 | 21 | 32 | 32 | 12 | 19 | 28 | 25 | -34 | 34 | 34 | -16 | 19 | 32 | 39 | 10 | 18 | 25 | 30 | -9 | 19 | 30 | 26 | 4 | 15 | 18 | 14 | 2 | 5 | 18 | 13 | 1 | 5 | 18 | 15 | 4 | 6 | 19 | 16 | 3 | 5 | 17 | 12 | 1 | 3 | 14 | 1 | 9 | 3 | 11 | 7 | -2 | 0 | 10 | 6 | -4 | -1 | 8 | 5 | -5 | -3 | 7 | 5 | -5 | 8 | 4 | -5 | 22 | -30 | 11 | 11 | 11 |
Operating Income Ratio
| 0.07 | 0.07 | 0.07 | 0.07 | 0.05 | 0.05 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.1 | 0.07 | -0.41 | 0.05 | 0.09 | 0.08 | 0.03 | 0.03 | 0.11 | 0.07 | 0.08 | 0.02 | 0.11 | 0.06 | 0.07 | 0.03 | 0.11 | 0.05 | 0.07 | 0.03 | 0.13 | 0.05 | 0.08 | 0.02 | 0.12 | 0.07 | -0.04 | 0.01 | 0.06 | 0.06 | 0.06 | 0.01 | 0.07 | 0.06 | 0.02 | -0.01 | 0.05 | 0.05 | 0.04 | -0.02 | 0.05 | 0.06 | 0.05 | 0.02 | 0.04 | 0.06 | 0.06 | 0.03 | 0.04 | 0.06 | 0.06 | -0.09 | 0.08 | 0.07 | -0.07 | 0.04 | 0.07 | 0.09 | 0.03 | 0.05 | 0.07 | 0.09 | -0.08 | 0.05 | 0.09 | 0.09 | 0.02 | 0.07 | 0.1 | 0.08 | 0.02 | 0.03 | 0.11 | 0.08 | 0.01 | 0.04 | 0.12 | 0.1 | 0.03 | 0.05 | 0.14 | 0.12 | 0.03 | 0.05 | 0.14 | 0.11 | 0.02 | 0.04 | 0.15 | 0.02 | 0.1 | 0.04 | 0.15 | 0.11 | -0.04 | 0.01 | 0.17 | 0.13 | -0.15 | -0.03 | 0.22 | 0.15 | -0.28 | -0.15 | 0.25 | 0.18 | -0.37 | 0.27 | 0.17 | -0.43 | 1 | -303 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -15 | -15 | -13 | -13 | -49 | -49 | -17 | -17 | -14 | -14 | -9 | -9 | -47 | -6 | -13 | -487 | -17 | -33 | -4 | -4 | -2 | -9 | -8 | -5 | -4 | -7 | -6 | -6 | -2 | -3 | -6 | -3 | -3 | -1 | 0 | 0 | 0 | -2 | -2 | -14 | -2 | -6 | -5 | -1 | 1 | -2 | -1 | -3 | -2 | -2 | -3 | -3 | -6 | -12 | 0 | -1 | -2 | -9 | 0 | -2 | 3 | 2 | 3 | 1 | -29 | -7 | 1 | 1 | 1 | 1 | 1 | -3 | 3 | 0 | 2 | 0 | 3 | 1 | 1 | -3 | -3 | -2 | -4 | -1 | -2 | -2 | -2 | -1 | -2 | -2 | -4 | -3 | -3 | -5 | -4 | -3 | -3 | -4 | -3 | -2 | -2 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -2 | -1 | -1 | -1 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 47 | 47 | 51 | 51 | 3 | 3 | 87 | 87 | 70 | 70 | 95 | 95 | 38 | 137 | 69 | -392 | 34 | 73 | 44 | 9 | 12 | 94 | 42 | 49 | 7 | 91 | 36 | 42 | 13 | 80 | 28 | 38 | 9 | 74 | 22 | 37 | 7 | 63 | 28 | -18 | 1 | 48 | 35 | 36 | 3 | 44 | 29 | 6 | -10 | 27 | 27 | 21 | -14 | 22 | 27 | 23 | 3 | 18 | 27 | 26 | 6 | 17 | 29 | 23 | -37 | 26 | 31 | -18 | 16 | 29 | 37 | 5 | 18 | 23 | 30 | -9 | 17 | 18 | 18 | 1 | 12 | 16 | 11 | 2 | 3 | 15 | 11 | -1 | 2 | 16 | 12 | 1 | 3 | 14 | 12 | 0 | 2 | 13 | 8 | -1 | 1 | 11 | -1 | 7 | 1 | 9 | 6 | -3 | -1 | 8 | 5 | -5 | -2 | 8 | 4 | -5 | -3 | 7 | 4 | -4 | 7 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.04 | 0.04 | 0.05 | 0.05 | 0 | 0 | 0.07 | 0.07 | 0.06 | 0.06 | 0.08 | 0.08 | 0.04 | 0.1 | 0.07 | -0.41 | 0.04 | 0.08 | 0.06 | 0.02 | 0.02 | 0.1 | 0.06 | 0.07 | 0.01 | 0.1 | 0.05 | 0.06 | 0.02 | 0.11 | 0.05 | 0.07 | 0.02 | 0.13 | 0.05 | 0.08 | 0.02 | 0.11 | 0.07 | -0.04 | 0 | 0.06 | 0.05 | 0.05 | 0.01 | 0.06 | 0.05 | 0.01 | -0.02 | 0.04 | 0.05 | 0.04 | -0.03 | 0.04 | 0.05 | 0.04 | 0.01 | 0.03 | 0.05 | 0.05 | 0.02 | 0.04 | 0.06 | 0.05 | -0.1 | 0.06 | 0.07 | -0.08 | 0.03 | 0.07 | 0.09 | 0.01 | 0.05 | 0.07 | 0.09 | -0.08 | 0.05 | 0.06 | 0.06 | 0 | 0.05 | 0.09 | 0.06 | 0.01 | 0.02 | 0.09 | 0.07 | -0.01 | 0.02 | 0.11 | 0.08 | 0.01 | 0.02 | 0.1 | 0.09 | 0 | 0.02 | 0.11 | 0.08 | -0.01 | 0.01 | 0.12 | -0.01 | 0.08 | 0.01 | 0.12 | 0.09 | -0.06 | -0.02 | 0.14 | 0.11 | -0.17 | -0.07 | 0.2 | 0.13 | -0.32 | -0.17 | 0.24 | 0.16 | -0.34 | 0.23 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 18 | 18 | 16 | 16 | 4 | 4 | 25 | 25 | 25 | 25 | 29 | 29 | 16 | 37 | 19 | 21 | 9 | 23 | 12 | 2 | 5 | 26 | 13 | 13 | 1 | 25 | 10 | 13 | 5 | 37 | 10 | 13 | 4 | 24 | 8 | 13 | 3 | 20 | 9 | 3 | 0 | 11 | 10 | 10 | 1 | 16 | 7 | 1 | -2 | 9 | 7 | 7 | -3 | -56 | 13 | 12 | 4 | 6 | 12 | 11 | 0 | 8 | 12 | 12 | 7 | 8 | 9 | -9 | 4 | 10 | 12 | -1 | 5 | 7 | 10 | -5 | 7 | 9 | 7 | 0 | 3 | 5 | 4 | 0 | 1 | 5 | 3 | -2 | 1 | 5 | 4 | 0 | 1 | 5 | 5 | 0 | 1 | 6 | 4 | 0 | 1 | 5 | 0 | 3 | 1 | 4 | 2 | 0 | 0 | 3 | 0 | -1 | 0 | 2 | 0 | -1 | 0 | 2 | 0 | -2 | 2 | 0 | -1 | 22 | 0 | 10 | 10 | 10 |
Net Income
| 25 | 25 | -7 | -7 | -1 | -1 | 62 | 62 | 45 | 45 | 67 | 67 | 21 | 43 | 18 | -456 | 4 | 34 | 21 | -10 | 5 | 48 | 30 | 24 | 1 | 53 | 16 | 24 | 5 | 34 | 4 | 11 | 0 | 44 | 10 | 21 | -7 | 36 | 8 | -26 | 6 | 17 | 25 | 8 | -6 | 1 | 1 | -6 | -14 | 7 | 2 | 11 | -14 | 68 | 8 | 6 | -7 | -1 | 8 | 5 | 2 | -7 | 7 | 12 | -48 | 81 | 18 | 25 | 8 | 18 | 18 | 2 | 8 | 12 | 13 | 36 | 8 | 14 | 11 | -1 | 5 | 10 | 9 | 2 | 2 | 9 | 7 | 1 | 1 | 9 | 7 | 1 | 2 | 9 | 6 | 0 | 1 | 7 | 5 | 0 | 1 | 6 | -1 | 4 | 0 | 5 | 4 | -3 | -1 | 5 | 4 | -4 | -2 | 6 | 4 | -4 | -3 | 5 | 4 | -2 | 5 | 3 | -4 | 1 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.02 | 0.02 | -0.01 | -0.01 | 0 | 0 | 0.05 | 0.05 | 0.04 | 0.04 | 0.06 | 0.06 | 0.02 | 0.03 | 0.02 | -0.48 | 0.01 | 0.04 | 0.03 | -0.02 | 0.01 | 0.05 | 0.04 | 0.03 | 0 | 0.06 | 0.02 | 0.04 | 0.01 | 0.05 | 0.01 | 0.02 | 0 | 0.08 | 0.02 | 0.04 | -0.02 | 0.06 | 0.02 | -0.06 | 0.01 | 0.02 | 0.04 | 0.01 | -0.01 | 0 | 0 | -0.01 | -0.03 | 0.01 | 0 | 0.02 | -0.03 | 0.11 | 0.01 | 0.01 | -0.02 | 0 | 0.01 | 0.01 | 0 | -0.01 | 0.02 | 0.03 | -0.13 | 0.18 | 0.04 | 0.11 | 0.02 | 0.04 | 0.04 | 0.01 | 0.02 | 0.04 | 0.04 | 0.3 | 0.02 | 0.04 | 0.04 | 0 | 0.02 | 0.05 | 0.05 | 0.01 | 0.01 | 0.05 | 0.04 | 0.01 | 0.01 | 0.06 | 0.05 | 0 | 0.01 | 0.06 | 0.05 | 0 | 0.01 | 0.06 | 0.04 | -0.01 | 0.01 | 0.06 | -0.01 | 0.04 | 0 | 0.07 | 0.06 | -0.06 | -0.02 | 0.09 | 0.1 | -0.15 | -0.08 | 0.16 | 0.13 | -0.26 | -0.14 | 0.19 | 0.15 | -0.2 | 0.16 | 0.13 | -0.37 | 0.03 | 0 | 0.04 | 0.04 | 0.04 |
EPS
| 0.53 | 0.53 | -0.15 | -0.15 | -0.02 | -0.02 | 1.44 | 1.44 | 1.03 | 1.03 | 1.54 | 1.54 | 0.48 | 0.98 | 0.41 | -10.53 | 0.11 | 0.84 | 0.53 | -0.26 | 0.12 | 1.21 | 0.75 | 0.6 | 0.04 | 1.34 | 0.41 | 0.61 | 0.13 | 0.88 | 0.16 | 0.29 | 0.04 | 1.15 | 0.25 | 0.55 | -0.19 | 0.93 | 0.2 | -0.71 | 0.17 | 0.47 | 0.68 | 0.21 | -0.16 | 0.03 | 0.03 | -0.18 | -0.47 | 0.14 | 0.65 | 0.28 | -0.47 | 2.16 | 0.17 | 0.11 | -0.24 | -0.04 | 0.18 | 0.08 | -0.02 | -0.23 | 0.16 | -0.07 | -1.64 | 2.68 | 0.51 | -0.29 | 0.18 | 0.53 | 0.61 | 0.2 | 0.26 | 0.4 | 0.43 | -0.13 | 0.27 | 0.46 | 0.37 | -0.02 | 0.16 | 0.32 | 0.32 | 0.05 | 0.07 | 0.32 | 0.19 | 0.04 | 0.05 | 0.32 | 0.27 | 0.02 | 0.07 | 0.33 | 0.24 | -0.11 | 0.04 | 0.27 | 0.18 | -0.02 | 0.02 | 0.24 | -0.02 | 0.14 | 0.01 | 0.18 | 0.13 | -0.13 | -0.05 | 0.22 | 0.23 | -0.23 | -0.13 | 0.34 | 0.23 | -0.27 | -0.16 | 0.34 | 0.26 | -0.15 | 0.32 | 0.22 | -0.3 | 0.05 | 0 | 0.04 | 0.04 | 0.04 |
EPS Diluted
| 0.53 | 0.53 | -0.15 | -0.15 | -0.02 | -0.02 | 1.31 | 1.31 | 1.02 | 1.02 | 1.4 | 1.4 | 0.48 | 0.92 | 0.4 | -10.53 | 0.11 | 0.8 | 0.52 | -0.26 | 0.11 | 1.2 | 0.74 | 0.6 | 0.04 | 1.33 | 0.41 | 0.6 | 0.13 | 0.86 | 0.16 | 0.29 | 0.04 | 1.14 | 0.24 | 0.55 | -0.19 | 0.92 | 0.2 | -0.7 | 0.17 | 0.46 | 0.68 | 0.21 | -0.16 | 0.03 | 0.03 | -0.18 | -0.47 | 0.14 | 0.64 | 0.28 | -0.46 | 2.16 | 0.17 | 0.11 | -0.24 | -0.04 | 0.18 | 0.08 | -0.02 | -0.23 | 0.16 | -0.07 | -1.64 | 2.66 | 0.47 | -0.29 | 0.15 | 0.5 | 0.56 | 0.2 | 0.25 | 0.38 | 0.39 | -0.13 | 0.25 | 0.44 | 0.35 | -0.02 | 0.16 | 0.31 | 0.31 | 0.05 | 0.07 | 0.32 | 0.19 | 0.04 | 0.05 | 0.31 | 0.25 | 0.02 | 0.06 | 0.31 | 0.22 | -0.11 | 0.04 | 0.25 | 0.17 | -0.02 | 0.02 | 0.23 | -0.02 | 0.13 | 0.01 | 0.18 | 0.12 | -0.13 | -0.05 | 0.22 | 0.23 | -0.23 | -0.13 | 0.34 | 0.23 | -0.27 | -0.16 | 0.34 | 0.26 | -0.15 | 0.32 | 0.22 | -0.3 | 0.05 | 0 | 0.04 | 0.04 | 0.04 |
EBITDA
| 138 | 138 | 141 | 141 | 101 | 101 | 184 | 184 | 155 | 155 | 159 | 159 | 122 | 193 | 126 | -333 | 99 | 154 | 94 | 45 | 47 | 135 | 81 | 86 | 41 | 130 | 72 | 68 | 34 | 97 | 51 | 59 | 27 | 89 | 36 | 49 | 21 | 79 | 41 | -6 | 22 | 77 | 57 | 56 | 20 | 66 | 55 | 45 | 11 | 51 | 51 | 43 | 16 | 45 | 47 | 43 | 24 | 44 | 45 | 45 | 14 | 6 | 37 | 37 | 8 | 52 | 43 | -12 | 31 | 40 | 47 | 20 | 25 | 33 | 36 | -7 | 25 | 35 | 31 | 14 | 24 | 23 | 18 | 5 | 10 | 21 | 17 | 4 | 8 | 21 | 19 | 7 | 9 | 22 | 19 | 6 | 8 | 19 | 14 | 4 | 6 | 17 | 4 | 11 | 5 | 13 | 9 | 0 | 2 | 11 | 7 | -3 | 0 | 9 | 6 | -4 | -2 | 8 | 6 | -4 | 9 | 4 | -4 | 22 | -30 | 11 | 11 | 11 |
EBITDA Ratio
| 0.13 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.12 | 0.14 | 0.12 | -0.35 | 0.13 | 0.17 | 0.14 | 0.08 | 0.07 | 0.15 | 0.11 | 0.12 | 0.06 | 0.15 | 0.1 | 0.1 | 0.06 | 0.13 | 0.09 | 0.11 | 0.06 | 0.16 | 0.08 | 0.1 | 0.06 | 0.14 | 0.1 | -0.01 | 0.04 | 0.09 | 0.08 | 0.09 | 0.04 | 0.09 | 0.09 | 0.07 | 0.02 | 0.08 | 0.09 | 0.07 | 0.03 | 0.08 | 0.08 | 0.08 | 0.05 | 0.08 | 0.09 | 0.09 | 0.04 | 0.01 | 0.08 | 0.09 | 0.02 | 0.11 | 0.09 | -0.05 | 0.06 | 0.09 | 0.11 | 0.06 | 0.07 | 0.1 | 0.11 | -0.06 | 0.07 | 0.11 | 0.11 | 0.06 | 0.11 | 0.12 | 0.11 | 0.04 | 0.07 | 0.13 | 0.11 | 0.03 | 0.06 | 0.15 | 0.13 | 0.06 | 0.08 | 0.16 | 0.14 | 0.06 | 0.08 | 0.16 | 0.14 | 0.05 | 0.07 | 0.18 | 0.05 | 0.13 | 0.07 | 0.18 | 0.14 | 0 | 0.04 | 0.19 | 0.16 | -0.11 | 0 | 0.24 | 0.18 | -0.23 | -0.11 | 0.27 | 0.21 | -0.32 | 0.3 | 0.2 | -0.38 | 1 | -303 | 1 | 1 | 1 |