Stockland
ASX:SGP.AX
5.08 (AUD) • At close January 22, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2020-01-31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 853 | 853 | 593 | 593 | 697 | 697 | 697 | 697 | 687 | 687 | 687 | 689 | 689 | 689 | 662 | 662 | 662 | 575 | 575 | 575 | 520 | 520 | 520 | 520 | 480 | 480 | 480 | 480 | 418 | 418 | 418 | 418 | 491 | 491 | 491 | 491 | 587 | 587 | 587 | 587 | 510 | 510 | 510 | 510 | 459 | 459 | 459 | 459 | 533 | 533 | 533 | 533 | 523 | 523 | 523 | 523 | 398 | 398 | 398 | 398 | 365 | 365 | 365 | 365 | 297 | 297 | 297 | 297 | 194 | 194 | 194 | 194 | 185 | 185 | 185 | 185 | 150 | 150 | 150 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 49 | 49 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 583 | 583 | 433 | 433 | 405 | 405 | 405 | 405 | 398 | 398 | 398 | 401 | 401 | 401 | 395 | 395 | 395 | 336 | 336 | 336 | 306 | 306 | 306 | 306 | 282 | 282 | 282 | 282 | 317 | 317 | 317 | 317 | 277 | 277 | 277 | 277 | 437 | 437 | 437 | 437 | 367 | 367 | 367 | 367 | 320 | 320 | 320 | 320 | 366 | 366 | 366 | 366 | 283 | 283 | 283 | 283 | 241 | 241 | 241 | 241 | 36 | 36 | 36 | 36 | 125 | 125 | 125 | 125 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 91 | 91 | 91 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 271 | 271 | 161 | 161 | 292 | 292 | 292 | 292 | 289 | 289 | 289 | 288 | 288 | 288 | 267 | 267 | 267 | 239 | 239 | 239 | 215 | 215 | 215 | 215 | 199 | 199 | 199 | 199 | 101 | 101 | 101 | 101 | 213 | 213 | 213 | 213 | 151 | 151 | 151 | 151 | 143 | 143 | 143 | 143 | 139 | 139 | 139 | 139 | 167 | 167 | 167 | 167 | 240 | 240 | 240 | 240 | 158 | 158 | 158 | 158 | 328 | 328 | 328 | 328 | 172 | 172 | 172 | 172 | 174 | 174 | 174 | 174 | 167 | 167 | 167 | 167 | 59 | 59 | 59 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 49 | 49 | 49 | -7 | -7 | -7 | -7 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -5 | -5 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.32 | 0.32 | 0.27 | 0.27 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.4 | 0.4 | 0.4 | 0.42 | 0.42 | 0.42 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.24 | 0.24 | 0.24 | 0.24 | 0.43 | 0.43 | 0.43 | 0.43 | 0.26 | 0.26 | 0.26 | 0.26 | 0.28 | 0.28 | 0.28 | 0.28 | 0.3 | 0.3 | 0.3 | 0.3 | 0.31 | 0.31 | 0.31 | 0.31 | 0.46 | 0.46 | 0.46 | 0.46 | 0.4 | 0.4 | 0.4 | 0.4 | 0.9 | 0.9 | 0.9 | 0.9 | 0.58 | 0.58 | 0.58 | 0.58 | 0.9 | 0.9 | 0.9 | 0.9 | 0.91 | 0.91 | 0.91 | 0.91 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 80 | 80 | 80 | 76 | 76 | 76 | 68 | 68 | 68 | 65 | 65 | 65 | 65 | 62 | 62 | 62 | 62 | 47 | 47 | 47 | 47 | 55 | 55 | 55 | 55 | 58 | 58 | 58 | 58 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 19 | 19 | 19 | 19 | 65 | 65 | 65 | 65 | 39 | 39 | 39 | 39 | 40 | 40 | 40 | 40 | 28 | 28 | 28 | 28 | 17 | 17 | 17 | 17 | -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 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 17 | 17 | 17 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 45 | 45 | 45 | 32 | 32 | 32 | 32 | -55 | -55 | -55 | -55 | -12 | -12 | -12 | -12 | 119 | 119 | 119 | 119 | 0 | 0 | 0 | 0 | -54 | -54 | -54 | -54 | -22 | -22 | -22 | -22 | 2 | 2 | 2 | 2 | -14 | -14 | -14 | -14 | -3 | -3 | -3 | -3 | 14 | 14 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 101 | 101 | 101 | 101 | 83 | 83 | 83 | 80 | 80 | 80 | 76 | 76 | 76 | 68 | 68 | 68 | 65 | 65 | 65 | 65 | 62 | 62 | 62 | 62 | 92 | 92 | 92 | 92 | 87 | 87 | 87 | 87 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 133 | 133 | 133 | 133 | 19 | 19 | 19 | 19 | 11 | 11 | 11 | 11 | 17 | 17 | 17 | 17 | 42 | 42 | 42 | 42 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 33 | 33 | 33 | 33 | 54 | 54 | 54 | 54 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 156 | 156 | 20 | 20 | 101 | 101 | 101 | 101 | 83 | 83 | 83 | 80 | 80 | 80 | 76 | 76 | 76 | 68 | 68 | 68 | 65 | 65 | 65 | 65 | 62 | 62 | 62 | 62 | 92 | 92 | 92 | 92 | 87 | 87 | 87 | 87 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 133 | 133 | 133 | 133 | 19 | 19 | 19 | 19 | 11 | 11 | 11 | 11 | 17 | 17 | 17 | 17 | 42 | 42 | 42 | 42 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 2 | 2 | 2 | 2 | 33 | 33 | 33 | 33 | 54 | 54 | 54 | 54 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income
| 271 | 271 | 161 | 161 | 191 | 191 | 191 | 191 | 206 | 206 | 206 | 209 | 209 | 209 | 191 | 191 | 191 | 171 | 171 | 171 | 150 | 150 | 150 | 150 | 137 | 137 | 137 | 137 | 10 | 10 | 10 | 10 | 126 | 126 | 126 | 126 | 148 | 148 | 148 | 148 | 127 | 127 | 127 | 127 | -8 | -8 | -8 | -8 | 148 | 148 | 148 | 148 | 164 | 164 | 164 | 164 | 141 | 141 | 141 | 141 | 246 | 246 | 246 | 246 | 103 | 103 | 103 | 103 | 143 | 143 | 143 | 143 | 140 | 140 | 140 | 140 | 58 | 58 | 58 | 58 | 33 | 33 | 33 | 33 | 54 | 54 | 54 | 54 | 50 | 50 | 50 | 50 | 49 | 49 | 49 | 49 | -7 | -7 | -7 | -7 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -5 | -5 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income Ratio
| 0.32 | 0.32 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.29 | 0.29 | 0.29 | 0.3 | 0.3 | 0.3 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.02 | 0.02 | 0.02 | 0.02 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | -0.02 | -0.02 | -0.02 | -0.02 | 0.28 | 0.28 | 0.28 | 0.28 | 0.31 | 0.31 | 0.31 | 0.31 | 0.35 | 0.35 | 0.35 | 0.35 | 0.67 | 0.67 | 0.67 | 0.67 | 0.35 | 0.35 | 0.35 | 0.35 | 0.74 | 0.74 | 0.74 | 0.74 | 0.76 | 0.76 | 0.76 | 0.76 | 0.38 | 0.38 | 0.38 | 0.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Total Other Income Expenses Net
| -177 | -177 | 3 | 3 | -183 | -183 | -183 | -183 | -117 | -117 | -117 | 33 | 33 | 33 | 110 | 110 | 110 | 59 | 59 | 59 | 74 | 74 | 74 | 74 | -3 | -3 | -3 | -3 | -1 | -1 | -1 | -1 | -12 | -12 | -12 | -12 | 53 | 53 | 53 | 53 | -2 | -2 | -2 | -2 | -482 | -482 | -482 | -482 | 36 | 36 | 36 | 36 | 290 | 290 | 290 | 290 | 140 | 140 | 140 | 140 | -131 | -131 | -131 | -131 | 52 | 52 | 52 | 52 | -120 | -120 | -120 | -120 | -73 | -73 | -73 | -73 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | 31 | 31 | 31 | 31 | 30 | 30 | 30 | 30 | 29 | 29 | 29 | 29 | 27 | 27 | 27 | 27 | 24 | 24 | 24 | 24 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Income Before Tax
| 94 | 94 | 164 | 164 | 8 | 8 | 8 | 8 | 90 | 90 | 90 | 242 | 242 | 242 | 300 | 300 | 300 | 230 | 230 | 230 | 224 | 224 | 224 | 224 | 134 | 134 | 134 | 134 | 8 | 8 | 8 | 8 | 114 | 114 | 114 | 114 | 200 | 200 | 200 | 200 | 125 | 125 | 125 | 125 | -490 | -490 | -490 | -490 | 184 | 184 | 184 | 184 | 454 | 454 | 454 | 454 | 281 | 281 | 281 | 281 | 115 | 115 | 115 | 115 | 155 | 155 | 155 | 155 | 22 | 22 | 22 | 22 | 67 | 67 | 67 | 67 | 55 | 55 | 55 | 55 | 34 | 34 | 34 | 34 | 27 | 27 | 27 | 27 | 25 | 25 | 25 | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 23 | 23 | 23 | 23 | 21 | 21 | 21 | 21 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Income Before Tax Ratio
| 0.11 | 0.11 | 0.28 | 0.28 | 0.01 | 0.01 | 0.01 | 0.01 | 0.13 | 0.13 | 0.13 | 0.35 | 0.35 | 0.35 | 0.45 | 0.45 | 0.45 | 0.4 | 0.4 | 0.4 | 0.43 | 0.43 | 0.43 | 0.43 | 0.28 | 0.28 | 0.28 | 0.28 | 0.02 | 0.02 | 0.02 | 0.02 | 0.23 | 0.23 | 0.23 | 0.23 | 0.34 | 0.34 | 0.34 | 0.34 | 0.24 | 0.24 | 0.24 | 0.24 | -1.07 | -1.07 | -1.07 | -1.07 | 0.34 | 0.34 | 0.34 | 0.34 | 0.87 | 0.87 | 0.87 | 0.87 | 0.7 | 0.7 | 0.7 | 0.7 | 0.32 | 0.32 | 0.32 | 0.32 | 0.52 | 0.52 | 0.52 | 0.52 | 0.12 | 0.12 | 0.12 | 0.12 | 0.36 | 0.36 | 0.36 | 0.36 | 0.37 | 0.37 | 0.37 | 0.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 | 0.49 | 0.49 | 0.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25 | 25 | 14 | 14 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | -15 | -15 | -15 | 2 | 2 | 2 | 8 | 8 | 8 | -2 | -2 | -2 | -2 | 2 | 2 | 2 | 2 | -18 | -18 | -18 | -18 | -7 | -7 | -7 | -7 | 12 | 12 | 12 | 12 | 5 | 5 | 5 | 5 | -39 | -39 | -39 | -39 | 8 | 8 | 8 | 8 | 25 | 25 | 25 | 25 | 15 | 15 | 15 | 15 | 115 | 115 | 115 | 115 | 155 | 155 | 155 | 155 | 22 | 22 | 22 | 22 | 67 | 67 | 67 | 67 | 55 | 55 | 55 | 55 | 34 | 34 | 34 | 34 | 27 | 27 | 27 | 27 | 25 | 25 | 25 | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 23 | 23 | 23 | 23 | 21 | 21 | 21 | 21 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Net Income
| 70 | 70 | 150 | 150 | -4 | -4 | -4 | -4 | 78 | 78 | 78 | 256 | 256 | 256 | 299 | 299 | 299 | 222 | 222 | 222 | 226 | 226 | 226 | 226 | 132 | 132 | 132 | 132 | 26 | 26 | 26 | 26 | 122 | 122 | 122 | 122 | 189 | 189 | 189 | 189 | 120 | 120 | 120 | 120 | -451 | -451 | -451 | -451 | 176 | 176 | 176 | 176 | 429 | 429 | 429 | 429 | 265 | 265 | 265 | 265 | 101 | 101 | 101 | 101 | 144 | 144 | 144 | 144 | 16 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | 25 | 25 | 25 | 25 | 23 | 23 | 23 | 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 |
Net Income Ratio
| 0.08 | 0.08 | 0.25 | 0.25 | -0.01 | -0.01 | -0.01 | -0.01 | 0.11 | 0.11 | 0.11 | 0.37 | 0.37 | 0.37 | 0.45 | 0.45 | 0.45 | 0.39 | 0.39 | 0.39 | 0.43 | 0.43 | 0.43 | 0.43 | 0.27 | 0.27 | 0.27 | 0.27 | 0.06 | 0.06 | 0.06 | 0.06 | 0.25 | 0.25 | 0.25 | 0.25 | 0.32 | 0.32 | 0.32 | 0.32 | 0.23 | 0.23 | 0.23 | 0.23 | -0.98 | -0.98 | -0.98 | -0.98 | 0.33 | 0.33 | 0.33 | 0.33 | 0.82 | 0.82 | 0.82 | 0.82 | 0.67 | 0.67 | 0.67 | 0.67 | 0.28 | 0.28 | 0.28 | 0.28 | 0.48 | 0.48 | 0.48 | 0.48 | 0.08 | 0.08 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | -0.01 | -0.01 | -0.01 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.03 | 0.03 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0.03 | 0.03 | 0.03 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.1 | 0.1 | 0.1 | 0.1 | 0.06 | 0.06 | 0.06 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0.05 | 0.05 | 0.05 | 0.05 | 0.08 | 0.08 | 0.08 | 0.08 | 0.05 | 0.05 | 0.05 | 0.05 | -0.26 | -0.26 | -0.26 | -0.26 | 0.11 | 0.11 | 0.11 | 0.11 | 0.29 | 0.29 | 0.29 | 0.29 | 0.19 | 0.19 | 0.19 | 0.19 | 0.07 | 0.07 | 0.07 | 0.07 | 0.11 | 0.11 | 0.11 | 0.11 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.03 | 0.03 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0.03 | 0.03 | 0.03 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.1 | 0.1 | 0.1 | 0.1 | 0.06 | 0.06 | 0.06 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0.05 | 0.05 | 0.05 | 0.05 | 0.08 | 0.08 | 0.08 | 0.08 | 0.05 | 0.05 | 0.05 | 0.05 | -0.26 | -0.26 | -0.26 | -0.26 | 0.11 | 0.11 | 0.11 | 0.11 | 0.29 | 0.29 | 0.29 | 0.29 | 0.19 | 0.19 | 0.19 | 0.19 | 0.07 | 0.07 | 0.07 | 0.07 | 0.11 | 0.11 | 0.11 | 0.11 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 272 | 272 | 162 | 162 | 30 | 30 | 30 | 30 | 111 | 111 | 111 | 264 | 264 | 264 | 321 | 321 | 321 | 293 | 293 | 293 | 253 | 253 | 253 | 253 | 138 | 138 | 138 | 138 | 33 | 33 | 33 | 33 | 167 | 167 | 167 | 167 | 251 | 251 | 251 | 251 | 137 | 137 | 137 | 137 | -428 | -428 | -428 | -428 | 263 | 263 | 263 | 263 | 469 | 469 | 469 | 469 | 324 | 324 | 324 | 324 | 224 | 224 | 224 | 224 | 343 | 343 | 343 | 343 | 44 | 44 | 44 | 44 | 73 | 73 | 73 | 73 | 62 | 62 | 62 | 62 | 33 | 33 | 33 | 33 | 54 | 54 | 54 | 54 | 50 | 50 | 50 | 50 | 25 | 25 | 25 | 25 | 28 | 28 | 28 | 28 | 27 | 27 | 27 | 27 | 25 | 25 | 25 | 25 | 23 | 23 | 23 | 23 | 21 | 21 | 21 | 21 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
EBITDA Ratio
| 0.32 | 0.32 | 0.27 | 0.27 | 0.04 | 0.04 | 0.04 | 0.04 | 0.16 | 0.16 | 0.16 | 0.38 | 0.38 | 0.38 | 0.49 | 0.49 | 0.49 | 0.51 | 0.51 | 0.51 | 0.49 | 0.49 | 0.49 | 0.49 | 0.29 | 0.29 | 0.29 | 0.29 | 0.08 | 0.08 | 0.08 | 0.08 | 0.34 | 0.34 | 0.34 | 0.34 | 0.43 | 0.43 | 0.43 | 0.43 | 0.27 | 0.27 | 0.27 | 0.27 | -0.93 | -0.93 | -0.93 | -0.93 | 0.49 | 0.49 | 0.49 | 0.49 | 0.9 | 0.9 | 0.9 | 0.9 | 0.81 | 0.81 | 0.81 | 0.81 | 0.61 | 0.61 | 0.61 | 0.61 | 1.15 | 1.15 | 1.15 | 1.15 | 0.23 | 0.23 | 0.23 | 0.23 | 0.4 | 0.4 | 0.4 | 0.4 | 0.42 | 0.42 | 0.42 | 0.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 0.51 | 0.51 | 0.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |