The GPT Group
ASX:GPT.AX
4.54 (AUD) • At close January 22, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2019-06-30 | 2019-03-31 | 2019-01-31 | 2018-06-30 | 2018-03-31 | 2018-01-31 | 2017-06-30 | 2017-03-31 | 2017-01-31 | 2016-06-30 | 2016-03-31 | 2016-01-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2015-01-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2014-01-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2013-01-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2011-01-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2010-01-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2009-01-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2008-01-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2007-01-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2006-01-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2005-01-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2004-01-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2003-01-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2002-01-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2001-01-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 2000-01-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1999-01-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1998-01-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1997-01-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1996-01-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1995-01-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1994-01-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1993-01-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1992-01-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1991-01-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1990-01-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1989-01-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1987-01-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 199 | 199 | 199 | 188 | 188 | 188 | 177 | 177 | 177 | 176 | 176 | 176 | 172 | 172 | 172 | 172 | 162 | 162 | 162 | 162 | 143 | 143 | 143 | 143 | 149 | 149 | 149 | 149 | 146 | 146 | 146 | 146 | 132 | 132 | 132 | 132 | 127 | 127 | 127 | 127 | 238 | 238 | 238 | 238 | 179 | 179 | 179 | 179 | 222 | 222 | 222 | 222 | 204 | 204 | 204 | 204 | 165 | 165 | 165 | 165 | 152 | 152 | 152 | 152 | 142 | 142 | 142 | 142 | 129 | 129 | 129 | 129 | 120 | 120 | 120 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 61 | 61 | 61 | 59 | 59 | 59 | 58 | 58 | 58 | 57 | 57 | 57 | 59 | 59 | 59 | 59 | 56 | 56 | 56 | 56 | 52 | 52 | 52 | 52 | 64 | 64 | 64 | 64 | 62 | 62 | 62 | 62 | 56 | 56 | 56 | 56 | 53 | 53 | 53 | 53 | 132 | 132 | 132 | 132 | 74 | 74 | 74 | 74 | 61 | 61 | 61 | 61 | 56 | 56 | 56 | 56 | 9 | 9 | 9 | 9 | 6 | 6 | 6 | 6 | 41 | 41 | 41 | 41 | 39 | 39 | 39 | 39 | 38 | 38 | 38 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 139 | 139 | 139 | 129 | 129 | 129 | 119 | 119 | 119 | 120 | 120 | 120 | 113 | 113 | 113 | 113 | 106 | 106 | 106 | 106 | 91 | 91 | 91 | 91 | 85 | 85 | 85 | 85 | 83 | 83 | 83 | 83 | 76 | 76 | 76 | 76 | 74 | 74 | 74 | 74 | 106 | 106 | 106 | 106 | 105 | 105 | 105 | 105 | 161 | 161 | 161 | 161 | 147 | 147 | 147 | 147 | 156 | 156 | 156 | 156 | 145 | 145 | 145 | 145 | 101 | 101 | 101 | 101 | 90 | 90 | 90 | 90 | 82 | 82 | 82 | 82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.67 | 0.67 | 0.67 | 0.68 | 0.68 | 0.68 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.64 | 0.64 | 0.64 | 0.64 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.44 | 0.44 | 0.44 | 0.44 | 0.58 | 0.58 | 0.58 | 0.58 | 0.73 | 0.73 | 0.73 | 0.73 | 0.72 | 0.72 | 0.72 | 0.72 | 0.95 | 0.95 | 0.95 | 0.95 | 0.96 | 0.96 | 0.96 | 0.96 | 0.71 | 0.71 | 0.71 | 0.71 | 0.7 | 0.7 | 0.7 | 0.7 | 0.68 | 0.68 | 0.68 | 0.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
General & Administrative 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 | 21 | 21 | 21 | 21 | 20 | 20 | 20 | 20 | 21 | 21 | 21 | 21 | 11 | 11 | 11 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -19 | -19 | -19 | -19 | 113 | 113 | 113 | 113 | -9 | -9 | -9 | -9 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13 | 13 | 13 | 7 | 7 | 7 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 133 | 133 | 133 | 133 | 13 | 13 | 13 | 13 | 10 | 10 | 10 | 10 | 40 | 40 | 40 | 40 | 38 | 38 | 38 | 38 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 130 | 130 | 130 | 116 | 116 | 116 | 116 | 0 | 0 | 0 | 0 | 34 | 34 | 34 | 34 | 32 | 32 | 32 | 32 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 31 | 31 | 31 | 31 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | 32 | 21 | 21 | 21 | 21 |
Operating Expenses
| 13 | 13 | 13 | 7 | 7 | 7 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 133 | 133 | 133 | 133 | 13 | 13 | 13 | 13 | 10 | 10 | 10 | 10 | 40 | 40 | 40 | 40 | 38 | 38 | 38 | 38 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 130 | 130 | 130 | 130 | 116 | 116 | 116 | 116 | 0 | 0 | 0 | 0 | 34 | 34 | 34 | 34 | 32 | 32 | 32 | 32 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 31 | 31 | 31 | 31 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | 32 | 21 | 21 | 21 | 21 |
Operating Income
| 251 | 251 | 251 | 397 | 397 | 397 | 346 | 346 | 346 | 319 | 319 | 319 | 247 | 247 | 247 | 247 | 188 | 188 | 188 | 188 | 171 | 171 | 171 | 171 | 176 | 176 | 176 | 176 | 93 | 93 | 93 | 93 | 215 | 215 | 215 | 215 | -218 | -218 | -218 | -218 | -727 | -727 | -727 | -727 | 361 | 361 | 361 | 361 | 406 | 406 | 406 | 406 | 186 | 186 | 186 | 186 | 117 | 117 | 117 | 117 | 107 | 107 | 107 | 107 | 99 | 99 | 99 | 99 | 90 | 90 | 90 | 90 | 81 | 81 | 81 | 81 | 0 | 0 | 0 | 0 | 130 | 130 | 130 | 130 | 116 | 116 | 116 | 116 | 0 | 0 | 0 | 0 | 34 | 34 | 34 | 34 | 32 | 32 | 32 | 32 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 31 | 31 | 31 | 31 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | 32 | 21 | 21 | 21 | 21 |
Operating Income Ratio
| 1.26 | 1.26 | 1.26 | 2.11 | 2.11 | 2.11 | 1.96 | 1.96 | 1.96 | 1.81 | 1.81 | 1.81 | 1.44 | 1.44 | 1.44 | 1.44 | 1.16 | 1.16 | 1.16 | 1.16 | 1.19 | 1.19 | 1.19 | 1.19 | 1.18 | 1.18 | 1.18 | 1.18 | 0.64 | 0.64 | 0.64 | 0.64 | 1.64 | 1.64 | 1.64 | 1.64 | -1.71 | -1.71 | -1.71 | -1.71 | -3.06 | -3.06 | -3.06 | -3.06 | 2.01 | 2.01 | 2.01 | 2.01 | 1.83 | 1.83 | 1.83 | 1.83 | 0.91 | 0.91 | 0.91 | 0.91 | 0.71 | 0.71 | 0.71 | 0.71 | 0.7 | 0.7 | 0.7 | 0.7 | 0.69 | 0.69 | 0.69 | 0.69 | 0.7 | 0.7 | 0.7 | 0.7 | 0.67 | 0.67 | 0.67 | 0.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -28 | -28 | -28 | -36 | -36 | -36 | -26 | -26 | -26 | -28 | -28 | -28 | -32 | -32 | -32 | -32 | -31 | -31 | -31 | -31 | -29 | -29 | -29 | -29 | -33 | -33 | -33 | -33 | -18 | -18 | -18 | -18 | -107 | -107 | -107 | -107 | 249 | 249 | 249 | 249 | -83 | -83 | -83 | -83 | -61 | -61 | -61 | -61 | -51 | -51 | -51 | -51 | -44 | -44 | -44 | -44 | -10 | -10 | -10 | -10 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | 2 | 2 | 2 | 2 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | -68 | -68 | -68 | -68 | -61 | -61 | -61 | -61 | 0 | 0 | 0 | 0 | -4 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 1 | 1 | 1 | 1 |
Income Before Tax
| 223 | 223 | 223 | 361 | 361 | 361 | 320 | 320 | 320 | 292 | 292 | 292 | 215 | 215 | 215 | 215 | 157 | 157 | 157 | 157 | 142 | 142 | 142 | 142 | 143 | 143 | 143 | 143 | 76 | 76 | 76 | 76 | 108 | 108 | 108 | 108 | 31 | 31 | 31 | 31 | -810 | -810 | -810 | -810 | 299 | 299 | 299 | 299 | 355 | 355 | 355 | 355 | 142 | 142 | 142 | 142 | 107 | 107 | 107 | 107 | 105 | 105 | 105 | 105 | 97 | 97 | 97 | 97 | 91 | 91 | 91 | 91 | 79 | 79 | 79 | 79 | 0 | 0 | 0 | 0 | 62 | 62 | 62 | 62 | 55 | 55 | 55 | 55 | 0 | 0 | 0 | 0 | 31 | 31 | 31 | 31 | 29 | 29 | 29 | 29 | 26 | 26 | 26 | 26 | 28 | 28 | 28 | 28 | 31 | 31 | 31 | 31 | 33 | 33 | 33 | 33 | 31 | 31 | 31 | 31 | 22 | 22 | 22 | 22 |
Income Before Tax Ratio
| 1.12 | 1.12 | 1.12 | 1.92 | 1.92 | 1.92 | 1.81 | 1.81 | 1.81 | 1.65 | 1.65 | 1.65 | 1.25 | 1.25 | 1.25 | 1.25 | 0.97 | 0.97 | 0.97 | 0.97 | 0.99 | 0.99 | 0.99 | 0.99 | 0.96 | 0.96 | 0.96 | 0.96 | 0.52 | 0.52 | 0.52 | 0.52 | 0.82 | 0.82 | 0.82 | 0.82 | 0.25 | 0.25 | 0.25 | 0.25 | -3.41 | -3.41 | -3.41 | -3.41 | 1.67 | 1.67 | 1.67 | 1.67 | 1.6 | 1.6 | 1.6 | 1.6 | 0.69 | 0.69 | 0.69 | 0.69 | 0.65 | 0.65 | 0.65 | 0.65 | 0.69 | 0.69 | 0.69 | 0.69 | 0.68 | 0.68 | 0.68 | 0.68 | 0.71 | 0.71 | 0.71 | 0.71 | 0.66 | 0.66 | 0.66 | 0.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 6 | 6 | 6 | 1 | 1 | 1 | 1 | -1 | -1 | -1 | -1 | 2 | 2 | 2 | 2 | 28 | 28 | 28 | 28 | -2 | -2 | -2 | -2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 107 | 107 | 107 | 107 | 105 | 105 | 105 | 105 | 97 | 97 | 97 | 97 | 91 | 91 | 91 | 91 | 79 | 79 | 79 | 79 | 0 | 0 | 0 | 0 | 62 | 62 | 62 | 62 | 55 | 55 | 55 | 55 | 0 | 0 | 0 | 0 | 31 | 31 | 31 | 31 | 29 | 29 | 29 | 29 | 26 | 26 | 26 | 26 | 28 | 28 | 28 | 28 | 31 | 31 | 31 | 31 | 33 | 33 | 33 | 33 | 31 | 31 | 31 | 31 | 22 | 22 | 22 | 22 |
Net Income
| 220 | 220 | 220 | 359 | 359 | 359 | 317 | 317 | 317 | 286 | 286 | 286 | 214 | 214 | 214 | 214 | 158 | 158 | 158 | 158 | 140 | 140 | 140 | 140 | 116 | 116 | 116 | 116 | 77 | 77 | 77 | 77 | 108 | 108 | 108 | 108 | 29 | 29 | 29 | 29 | -813 | -813 | -813 | -813 | 296 | 296 | 296 | 296 | 346 | 346 | 346 | 346 | 142 | 142 | 142 | 142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 1.1 | 1.1 | 1.1 | 1.91 | 1.91 | 1.91 | 1.79 | 1.79 | 1.79 | 1.62 | 1.62 | 1.62 | 1.24 | 1.24 | 1.24 | 1.24 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.77 | 0.77 | 0.77 | 0.77 | 0.53 | 0.53 | 0.53 | 0.53 | 0.82 | 0.82 | 0.82 | 0.82 | 0.23 | 0.23 | 0.23 | 0.23 | -3.42 | -3.42 | -3.42 | -3.42 | 1.65 | 1.65 | 1.65 | 1.65 | 1.56 | 1.56 | 1.56 | 1.56 | 0.7 | 0.7 | 0.7 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.12 | 0.12 | 0.12 | 0.2 | 0.2 | 0.2 | 0.18 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.12 | 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.02 | 0.02 | 0.02 | 0.02 | -0.96 | -0.96 | -0.96 | -0.96 | 0.48 | 0.48 | 0.48 | 0.48 | 0.56 | 0.56 | 0.56 | 0.56 | 0.23 | 0.23 | 0.23 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Diluted
| 0.12 | 0.12 | 0.12 | 0.2 | 0.2 | 0.2 | 0.18 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.12 | 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.02 | 0.02 | 0.02 | 0.02 | -0.96 | -0.96 | -0.96 | -0.96 | 0.48 | 0.48 | 0.48 | 0.48 | 0.56 | 0.56 | 0.56 | 0.56 | 0.23 | 0.23 | 0.23 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 252 | 252 | 252 | 399 | 399 | 399 | 348 | 348 | 348 | 321 | 321 | 321 | 249 | 249 | 249 | 249 | 190 | 190 | 190 | 190 | 173 | 173 | 173 | 173 | 178 | 178 | 178 | 178 | 95 | 95 | 95 | 95 | 217 | 217 | 217 | 217 | -215 | -215 | -215 | -215 | -721 | -721 | -721 | -721 | 366 | 366 | 366 | 366 | 411 | 411 | 411 | 411 | 188 | 188 | 188 | 188 | 243 | 243 | 243 | 243 | 230 | 230 | 230 | 230 | 211 | 211 | 211 | 211 | 194 | 194 | 194 | 194 | 171 | 171 | 171 | 171 | 0 | 0 | 0 | 0 | 130 | 130 | 130 | 130 | 116 | 116 | 116 | 116 | 0 | 0 | 0 | 0 | 34 | 34 | 34 | 34 | 32 | 32 | 32 | 32 | 29 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 31 | 31 | 31 | 31 | 33 | 33 | 33 | 33 | 32 | 32 | 32 | 32 | 21 | 21 | 21 | 21 |
EBITDA Ratio
| 1.27 | 1.27 | 1.27 | 2.12 | 2.12 | 2.12 | 1.97 | 1.97 | 1.97 | 1.82 | 1.82 | 1.82 | 1.45 | 1.45 | 1.45 | 1.45 | 1.17 | 1.17 | 1.17 | 1.17 | 1.21 | 1.21 | 1.21 | 1.21 | 1.19 | 1.19 | 1.19 | 1.19 | 0.65 | 0.65 | 0.65 | 0.65 | 1.65 | 1.65 | 1.65 | 1.65 | -1.69 | -1.69 | -1.69 | -1.69 | -3.03 | -3.03 | -3.03 | -3.03 | 2.04 | 2.04 | 2.04 | 2.04 | 1.85 | 1.85 | 1.85 | 1.85 | 0.92 | 0.92 | 0.92 | 0.92 | 1.47 | 1.47 | 1.47 | 1.47 | 1.52 | 1.52 | 1.52 | 1.52 | 1.48 | 1.48 | 1.48 | 1.48 | 1.51 | 1.51 | 1.51 | 1.51 | 1.42 | 1.42 | 1.42 | 1.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |