Income Statement | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 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 | 2008-12-31 | 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 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 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 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 21,146 | 21,376 | 21,796 | 22,383 | 22,903 | 23,749 | 23,847 | 22,932 | 21,932 | 20,821 | 20,240 | 19,697 | 18,916 | 18,468 | 18,048 | 18,200 | 18,464 | 18,032 | 17,570 | 17,036 | 16,592 | 16,241 | 16,004 | 15,665 | 15,473 | 15,192 | 14,845 | 14,520 | 14,190 | 13,982 | 13,908 | 13,701 | 13,350 | 12,989 | 12,620 | 12,385 | 12,177 | 12,075 | 11,738 | 11,336 | 11,009 | 10,769 | 10,656 | 10,415 | 10,221 | 10,128 | 10,007 | 9,965 | 9,792 | 9,602 | 9,393 | 9,186 | 8,997 | 8,801 | 8,496 | 8,085 | 13,933 | 14,032 | 13,927 | 13,787 | 7,455 | 7,056 | 6,785 | 6,569 | 6,499 | 6,405 | 6,292 | 6,192 | 6,033 | 5,876 | 5,738 | 5,580 | 5,291 | 4,984 | 4,665 | 4,370 | 4,298 | 4,279 | 4,265 | 4,199 | 4,039 | 3,977 | 3,962 | 3,980 | 4,017 | 3,966 | 3,842 | 3,577 | 3,232 | 2,886 | 2,561 | 2,297 | 2,077 | 1,888 | 1,733 | 1,607 | 1,468 | 1,364 | 1,277 | 1,188 | 1,105 | 1,019 | 928 | 846 | 767 | 694 | 629 | 570 | 521 | 467 | 413 | 370 | 329 | 299 | 271 | 194 | 122 | 60 |
Cost of Revenue |
Loading...
|
M | 16,481 | 16,685 | 17,116 | 17,698 | 18,231 | 19,062 | 19,366 | 18,769 | 18,055 | 17,252 | 16,766 | 16,312 | 15,667 | 15,257 | 14,942 | 15,102 | 15,339 | 14,993 | 14,614 | 14,183 | 13,817 | 13,534 | 13,377 | 13,109 | 12,972 | 12,742 | 12,432 | 12,134 | 11,835 | 11,655 | 11,601 | 11,441 | 11,166 | 10,873 | 10,570 | 10,395 | 10,225 | 10,153 | 9,860 | 9,507 | 9,226 | 9,008 | 8,919 | 8,704 | 8,534 | 8,459 | 8,349 | 8,319 | 8,172 | 8,015 | 7,862 | 7,707 | 7,560 | 7,410 | 7,160 | 6,816 | 11,572 | 11,649 | 11,545 | 11,423 | 6,274 | 5,939 | 5,716 | 5,534 | 5,478 | 5,410 | 5,324 | 5,250 | 5,118 | 4,984 | 4,868 | 4,739 | 4,502 | 4,253 | 3,991 | 3,750 | 3,698 | 3,698 | 3,701 | 3,644 | 3,507 | 3,450 | 3,435 | 3,456 | 3,496 | 3,455 | 3,353 | 3,124 | 2,822 | 2,522 | 2,238 | 2,007 | 1,814 | 1,649 | 1,513 | 1,398 | 1,276 | 1,183 | 1,106 | 1,030 | 958 | 883 | 805 | 733 | 665 | 603 | 546 | 494 | 452 | 404 | 358 | 320 | 285 | 260 | 183 | 116 | 54 | - |
Gross Profit |
Loading...
|
M | 4,665 | 4,691 | 4,680 | 4,685 | 4,672 | 4,687 | 4,481 | 4,163 | 3,877 | 3,569 | 3,474 | 3,384 | 3,249 | 3,210 | 3,107 | 3,098 | 3,124 | 3,040 | 2,956 | 2,853 | 2,775 | 2,707 | 2,628 | 2,556 | 2,501 | 2,450 | 2,414 | 2,386 | 2,355 | 2,327 | 2,307 | 2,260 | 2,184 | 2,116 | 2,050 | 1,990 | 1,953 | 1,921 | 1,878 | 1,829 | 1,784 | 1,760 | 1,737 | 1,712 | 1,687 | 1,670 | 1,658 | 1,646 | 1,621 | 1,587 | 1,531 | 1,478 | 1,437 | 1,391 | 1,337 | 1,270 | 2,361 | 2,383 | 2,382 | 2,364 | 1,181 | 1,117 | 1,070 | 1,035 | 1,022 | 995 | 968 | 942 | 915 | 892 | 870 | 841 | 789 | 731 | 674 | 619 | 600 | 581 | 564 | 555 | 532 | 527 | 527 | 524 | 521 | 511 | 490 | 453 | 409 | 363 | 324 | 290 | 263 | 239 | 220 | 209 | 192 | 181 | 171 | 158 | 147 | 136 | 122 | 113 | 102 | 91 | 83 | 76 | 70 | 63 | 56 | 49 | 44 | 39 | 88 | 77 | 67 | 60 |
Operating Expenses |
Loading...
|
M | 3,010 | 3,082 | 3,059 | 3,077 | 3,040 | 2,951 | 2,853 | 2,615 | 2,395 | 2,150 | 2,062 | 2,041 | 1,992 | 2,031 | 1,976 | 1,964 | 1,974 | 1,906 | 1,864 | 1,806 | 1,763 | 1,720 | 1,662 | 1,621 | 1,601 | 1,584 | 1,572 | 1,550 | 1,527 | 1,508 | 1,505 | 1,491 | 1,432 | 1,374 | 1,324 | 1,284 | 1,264 | 1,248 | 1,227 | 1,270 | 1,259 | 1,252 | 1,240 | 1,167 | 1,160 | 1,159 | 1,167 | 1,155 | 1,138 | 1,117 | 1,090 | 1,073 | 1,063 | 1,038 | 1,014 | 981 | 1,843 | 1,812 | 1,745 | 1,715 | 745 | 697 | 673 | 614 | 600 | 579 | 548 | 528 | 507 | 492 | 477 | 476 | 458 | 425 | 389 | 335 | 299 | 280 | 266 | 263 | 260 | 257 | 259 | 257 | 251 | 245 | 230 | 212 | 198 | 180 | 166 | 151 | 139 | 126 | 116 | 111 | 101 | 95 | 90 | 87 | 81 | 76 | 69 | 63 | 59 | 54 | 51 | 48 | 44 | 41 | 36 | 32 | 30 | 26 | 18 | 12 | 5 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 2,758 | 2,757 | 2,987 | 3,005 | 2,968 | 2,951 | 2,853 | 2,615 | 2,395 | 2,150 | 2,062 | 2,041 | 1,992 | 2,031 | 1,926 | 1,863 | 1,820 | 1,713 | 1,672 | 1,617 | 1,578 | 1,537 | 1,482 | 1,443 | 1,426 | 1,410 | 1,399 | 1,382 | 1,363 | 1,345 | 1,347 | 1,334 | 1,280 | 1,226 | 1,178 | 1,142 | 1,125 | 1,110 | 1,091 | 1,138 | 1,130 | 1,121 | 1,112 | 1,036 | 1,029 | 1,030 | 1,035 | 1,030 | 1,015 | 994 | 970 | 953 | 948 | 932 | 912 | 879 | 1,547 | 1,505 | 1,438 | 1,382 | 601 | 556 | 530 | 524 | 509 | 489 | 462 | 442 | 427 | 416 | 410 | 395 | 382 | 357 | 329 | 288 | 270 | 266 | 262 | 259 | 257 | 254 | 254 | 251 | 246 | 242 | 230 | 170 | 154 | 135 | 118 | 118 | 107 | 95 | 84 | 84 | 75 | 70 | 66 | 66 | 60 | 55 | 47 | 47 | 43 | 39 | 36 | 36 | 32 | 29 | 25 | 25 | 22 | 19 | 11 | 11 | 5 | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 49 | 97 | 145 | 183 | 179 | 178 | 175 | 174 | 173 | 168 | 164 | 163 | 158 | 157 | 153 | 148 | 146 | 142 | 139 | 138 | 136 | 132 | 129 | 131 | 128 | 131 | 131 | 130 | 132 | 125 | 123 | 123 | 120 | 120 | 115 | 106 | 102 | 102 | 295 | 307 | 307 | 333 | 144 | 142 | 143 | 90 | 91 | 90 | 86 | 86 | 80 | 76 | 68 | 81 | 76 | 68 | 61 | 47 | 29 | 13 | 3 | 3 | 3 | 3 | 5 | 5 | 4 | 3 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -13,471 | -13,676 | -14,129 | -14,693 | -15,263 | -16,111 | -16,513 | -16,154 | -15,660 | -15,103 | -14,704 | -14,271 | -13,675 | -13,227 | -12,966 | -13,138 | -13,366 | -13,086 | -12,751 | -12,376 | -12,054 | -11,814 | -11,715 | -11,488 | -11,371 | -11,158 | -10,860 | -10,584 | -10,307 | -10,147 | -10,096 | -9,950 | -9,734 | -9,499 | -9,247 | -9,112 | -8,961 | -8,905 | -8,633 | -8,237 | -7,967 | -7,757 | -7,679 | -7,536 | -7,374 | -7,300 | -7,182 | -7,164 | -7,034 | -6,898 | -6,772 | -6,634 | -6,497 | -6,372 | -6,153 | -5,842 | -10,863 | -10,970 | -10,926 | -10,834 | -5,529 | -5,242 | -5,042 | -4,920 | -4,877 | -4,831 | -4,776 | -4,722 | -4,610 | -4,492 | -4,390 | -4,263 | -4,044 | -3,828 | -3,601 | -3,416 | -3,399 | -3,419 | -3,435 | -3,381 | -3,248 | -3,193 | -3,176 | -3,200 | -3,246 | -3,210 | -3,122 | -2,912 | -2,625 | -2,342 | -2,072 | -1,856 | -1,675 | -1,523 | -1,398 | -1,287 | -1,175 | -1,088 | -1,016 | -943 | -877 | -807 | -736 | -669 | -605 | -549 | -495 | -446 | -407 | -363 | -321 | -288 | -255 | -234 | -165 | -105 | -49 | - |
Operating Income |
Loading...
|
M | 1,654 | 1,609 | 1,621 | 1,609 | 1,632 | 1,735 | 1,628 | 1,548 | 1,483 | 1,419 | 1,412 | 1,343 | 1,257 | 1,179 | 1,131 | 1,134 | 1,151 | 1,134 | 1,093 | 1,047 | 1,012 | 987 | 966 | 935 | 901 | 866 | 842 | 836 | 828 | 819 | 802 | 769 | 751 | 742 | 726 | 707 | 689 | 673 | 651 | 559 | 524 | 509 | 498 | 544 | 527 | 511 | 491 | 491 | 483 | 471 | 441 | 406 | 373 | 353 | 323 | 289 | 518 | 571 | 637 | 649 | 436 | 420 | 396 | 421 | 422 | 416 | 420 | 414 | 408 | 400 | 393 | 364 | 331 | 306 | 284 | 285 | 301 | 301 | 298 | 292 | 272 | 270 | 268 | 267 | 270 | 266 | 260 | 241 | 211 | 183 | 158 | 139 | 124 | 113 | 105 | 97 | 91 | 86 | 80 | 71 | 66 | 59 | 54 | 50 | 43 | 37 | 31 | 28 | 26 | 23 | 19 | 17 | 15 | 13 | 70 | 66 | 62 | 60 |
Interest Expense |
Loading...
|
M | 220 | 227 | 233 | 238 | 237 | 236 | 220 | 194 | 171 | 151 | 145 | 148 | 153 | 155 | 156 | 158 | 159 | 159 | 158 | 153 | 149 | 149 | 149 | 150 | 149 | 151 | 147 | 147 | 148 | 147 | 151 | 152 | 153 | 160 | 170 | 181 | 192 | 197 | 200 | 206 | 228 | 250 | 274 | 294 | 301 | 307 | 624 | 633 | 622 | 635 | 263 | 283 | 323 | 308 | 403 | 406 | 690 | 613 | 499 | 390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -108 | -43 | -54 | -120 | -178 | -247 | -191 | -123 | -28 | 30 | 38 | 10 | -25 | -22 | -31 | -21 | -22 | -25 | -14 | 3 | 4 | 2 | 1 | 2 | 0 | -55 | -56 | -58 | -58 | 0 | 0 | 82 | 85 | 65 | 29 | -97 | -103 | -88 | -60 | -57 | -64 | -63 | -63 | -21 | -11 | -17 | -10 | -9 | -125 | -118 | -125 | -126 | -10 | 2 | 2 | 3 | 3 | -6 | 0 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 2 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 0 | -1 | -1 | -2 | 2 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - |
EBT |
Loading...
|
M | 1,431 | 1,450 | 1,451 | 1,430 | 1,454 | 1,488 | 1,394 | 1,345 | 1,339 | 1,298 | 1,306 | 1,205 | 1,079 | 1,002 | 943 | 954 | 970 | 950 | 920 | 898 | 866 | 841 | 819 | 787 | 752 | 660 | 639 | 630 | 622 | 672 | 651 | 699 | 684 | 647 | 585 | 429 | 394 | 388 | 390 | 296 | 232 | 196 | 161 | 229 | 216 | 186 | 168 | 159 | 47 | 28 | -31 | -86 | -44 | -37 | -71 | -108 | -97 | 29 | 214 | 337 | 454 | 438 | 414 | 439 | 438 | 431 | 433 | 426 | 418 | 409 | 400 | 370 | 336 | 311 | 290 | 291 | 308 | 309 | 306 | 301 | 282 | 280 | 280 | 280 | 283 | 277 | 269 | 249 | 218 | 188 | 162 | 143 | 128 | 117 | 109 | 102 | 95 | 90 | 85 | 79 | 74 | 67 | 57 | 49 | 42 | 35 | 33 | 29 | 26 | 23 | 20 | 17 | 15 | 13 | 10 | 6 | 2 | - |
Income Tax Provision |
Loading...
|
M | 340 | 346 | 355 | 352 | 359 | 373 | 351 | 334 | 333 | 309 | 294 | 267 | 226 | 214 | 208 | 210 | 218 | 213 | 210 | 205 | 198 | 198 | 140 | 162 | 160 | 137 | 208 | 202 | 218 | 248 | 241 | 264 | 258 | 244 | 220 | 158 | 145 | 143 | 137 | 101 | 76 | 63 | 55 | 83 | 79 | 67 | 63 | 56 | 14 | 11 | -5 | 82 | 97 | 97 | 77 | -41 | -37 | 11 | 82 | 127 | 166 | 157 | 148 | 156 | 160 | 159 | 161 | 162 | 162 | 161 | 158 | 147 | 133 | 123 | 114 | 115 | 122 | 122 | 121 | 119 | 112 | 111 | 111 | 111 | 112 | 110 | 106 | 98 | 86 | 75 | 64 | 57 | 51 | 46 | 43 | 40 | 38 | 36 | 34 | 31 | 29 | 26 | 22 | 19 | 16 | 14 | 13 | 12 | 10 | 9 | 8 | 7 | 6 | 1 | -2 | -4 | -5 | -2 |
Income after Tax |
Loading...
|
M | 1,090 | 1,104 | 1,095 | 1,078 | 1,094 | 1,115 | 1,043 | 1,011 | 1,006 | 989 | 1,012 | 938 | 853 | 789 | 736 | 744 | 752 | 737 | 711 | 693 | 669 | 643 | 679 | 624 | 592 | 523 | 431 | 428 | 404 | 424 | 411 | 436 | 426 | 403 | 366 | 270 | 249 | 245 | 253 | 195 | 155 | 133 | 106 | 146 | 136 | 119 | 105 | 104 | 32 | 17 | -26 | -168 | -141 | -134 | -147 | -67 | -60 | 18 | 132 | 210 | 288 | 281 | 266 | 283 | 278 | 272 | 272 | 264 | 256 | 248 | 241 | 223 | 203 | 188 | 175 | 176 | 186 | 187 | 185 | 182 | 170 | 169 | 169 | 169 | 170 | 167 | 162 | 150 | 131 | 114 | 98 | 87 | 77 | 71 | 66 | 61 | 57 | 54 | 51 | 48 | 45 | 40 | 34 | 30 | 26 | 21 | 20 | 18 | 16 | 14 | 12 | 10 | 9 | 12 | 10 | 8 | 6 | - |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -88 | -88 | -88 | 0 | 189 | 307 | 436 | 426 | 419 | 410 | 395 | 395 | 280 | 325 | 320 | 275 | 415 | 405 | 436 | 496 | 482 | 528 | 515 | 488 | 500 | 377 | 350 | 286 | 169 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | -19 | -19 | -19 | 0 | 0 | 2 | 0 | 0 | 0 | -2 | -80 | -157 | -210 | -288 | -281 | -266 | -283 | -278 | -272 | -272 | -264 | -256 | -248 | -241 | -223 | -203 | -188 | -175 | -176 | -186 | -187 | -185 | -182 | -170 | -169 | -169 | -169 | -170 | -167 | -162 | -120 | -75 | -35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 263 | 493 | 780 | 1,078 | 1,094 | 1,115 | 1,043 | 1,011 | 1,006 | 989 | 1,012 | 938 | 853 | 789 | 736 | 744 | 752 | 737 | 711 | 693 | 669 | 643 | 679 | 624 | 592 | 523 | 431 | 428 | 404 | 424 | 411 | 436 | 426 | 403 | 366 | 270 | 249 | 245 | 253 | 195 | 155 | 133 | 106 | 146 | 136 | 119 | 105 | 104 | 32 | 21 | 2 | -35 | -2 | 0 | 0 | 0 | 2 | 80 | 157 | 210 | 288 | 281 | 266 | 283 | 278 | 272 | 272 | 264 | 256 | 248 | 241 | 223 | 203 | 188 | 175 | 176 | 186 | 187 | 185 | 182 | 170 | 169 | 169 | 169 | 170 | 167 | 162 | 120 | 75 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 135,975,000.00 | 136,300,000.00 | 136,675,000.00 | 136,975,000.00 | 137,150,000.00 | 137,000,000.00 | 137,075,000.00 | 137,650,000.00 | 138,875,000.00 | 140,475,000.00 | 142,325,000.00 | 143,675,000.00 | 144,325,000.00 | 144,775,000.00 | 145,100,000.00 | 145,700,000.00 | 146,700,000.00 | 147,775,000.00 | 149,150,000.00 | 150,775,000.00 | 152,175,000.00 | 153,575,000.00 | 154,425,000.00 | 155,050,000.00 | 156,325,000.00 | 158,325,000.00 | 160,325,000.00 | 162,500,000.00 | 164,425,000.00 | 165,950,000.00 | 167,650,000.00 | 169,175,000.00 | 170,625,000.00 | 171,775,000.00 | 172,550,000.00 | 173,050,000.00 | 173,100,000.00 | 560,475,000.00 | 560,200,000.00 | 558,650,000.00 | 551,775,000.00 | 157,550,000.00 | 155,650,000.00 | 150,425,000.00 | 150,575,000.00 | 150,575,000.00 | 145,750,000.00 | 145,800,000.00 | 145,875,000.00 | 145,875,000.00 | 145,875,000.00 | 145,875,000.00 | 145,875,000.00 | 145,875,000.00 | 145,875,000.00 | 145,875,000.00 | 145,800,000.00 | 124,098,333.33 | 102,439,666.67 | 79,703,000.00 | 79,642,000.00 | 79,534,250.00 | 79,971,500.00 | 80,630,500.00 | 81,505,000.00 | 82,298,250.00 | 83,132,250.00 | 83,762,500.00 | 84,512,500.00 | 85,272,750.00 | 85,764,250.00 | 85,700,250.00 | 85,657,500.00 | 85,387,750.00 | 85,204,500.00 | 85,558,250.00 | 85,943,250.00 | 86,800,250.00 | 87,602,250.00 | 88,011,500.00 | 88,440,500.00 | 88,381,000.00 | 88,215,750.00 | 88,564,000.00 | 89,271,500.00 | 89,837,750.00 | 78,747,000.00 | 78,067,032.25 | 76,932,365.50 | 76,106,365.50 | 86,337,909.00 | 86,583,876.75 | 86,125,543.50 | 85,829,710.25 | 86,181,372.75 | 86,473,039.50 | 86,764,706.25 | 86,264,706.25 | 86,423,077.25 | 84,964,743.75 | 85,343,531.50 | 85,426,864.75 | 83,146,645.00 | 81,866,883.25 | 78,750,000.25 | 75,416,667.00 | 76,773,809.75 | 74,845,238.25 | 72,916,666.75 | 70,000,000.00 | 66,500,000.00 | 66,166,666.75 | 65,833,333.50 | 71,190,476.25 | 67,023,809.50 | 67,142,857.00 | 67,380,952.00 | 53,333,333.00 |
EBITDA |
Loading...
|
M | 1,786 | 1,744 | 1,749 | 1,809 | 1,767 | 1,871 | 1,761 | 1,658 | 1,630 | 1,542 | 1,544 | 1,399 | 1,402 | 1,374 | 1,316 | 1,397 | 1,354 | 1,307 | 1,276 | 1,245 | 1,146 | 1,055 | 1,033 | 937 | 901 | 868 | 843 | 837 | 830 | 821 | 804 | 851 | 837 | 831 | 816 | 717 | 695 | 676 | 653 | 560 | 525 | 562 | 601 | 702 | 738 | 721 | 650 | 596 | 701 | 691 | 719 | 738 | 592 | 560 | 539 | 452 | 303 | 323 | 333 | 355 | 473 | 453 | 426 | 447 | 447 | 442 | 443 | 436 | 429 | 420 | 412 | 383 | 349 | 323 | 302 | 302 | 318 | 318 | 315 | 310 | 290 | 287 | 284 | 282 | 284 | 279 | 271 | 261 | 230 | 200 | 173 | 155 | 137 | 125 | 117 | 104 | 97 | 91 | 85 | 72 | 67 | 61 | 59 | 53 | 46 | 40 | 31 | 29 | 27 | 24 | 21 | 18 | 16 | 14 | 71 | 66 | 62 | 60 |
Depreciation and Amortization |
Loading...
|
M | 200 | 204 | 129 | 201 | 135 | 135 | 193 | 170 | 217 | 191 | 217 | 301 | 379 | 426 | 419 | 354 | 294 | 267 | 264 | 262 | 263 | 266 | 264 | 264 | 263 | 261 | 259 | 256 | 255 | 255 | 253 | 250 | 239 | 227 | 217 | 209 | 208 | 208 | 208 | 208 | 208 | 208 | 207 | 209 | 210 | 210 | 57 | 3 | 0 | -1 | 153 | 207 | 209 | 209 | 212 | 158 | 105 | 64 | 21 | 30 | 37 | 32 | 28 | 25 | 24 | 23 | 21 | 20 | 19 | 18 | 17 | 16 | 16 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 17 | 16 | 15 | 14 | 13 | 12 | 10 | 19 | 15 | 10 | 7 | 3 | 4 | 4 | 5 | 0 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | -3 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | 0 | 0 | - |
EBIT |
Loading...
|
M | 1,586 | 1,540 | 1,620 | 1,608 | 1,632 | 1,735 | 1,568 | 1,489 | 1,413 | 1,351 | 1,327 | 1,098 | 1,023 | 948 | 897 | 1,043 | 1,059 | 1,040 | 1,012 | 983 | 882 | 789 | 769 | 672 | 638 | 607 | 584 | 580 | 575 | 567 | 551 | 601 | 598 | 603 | 599 | 508 | 487 | 468 | 445 | 352 | 317 | 353 | 394 | 493 | 528 | 511 | 594 | 594 | 701 | 692 | 567 | 531 | 383 | 351 | 328 | 294 | 198 | 259 | 312 | 325 | 437 | 421 | 398 | 423 | 424 | 419 | 421 | 416 | 409 | 402 | 395 | 367 | 333 | 308 | 287 | 287 | 303 | 303 | 300 | 294 | 273 | 271 | 269 | 268 | 271 | 267 | 260 | 242 | 216 | 190 | 167 | 151 | 134 | 121 | 112 | 104 | 96 | 89 | 82 | 69 | 65 | 59 | 57 | 56 | 49 | 43 | 34 | 31 | 29 | 26 | 22 | 19 | 18 | 15 | 11 | 7 | 2 | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 23.66 | 23.78 | 24.38 | 24.51 | 24.58 | 25.06 | 25.16 | 24.80 | 24.85 | 23.66 | 22.20 | 21.90 | 21.10 | 21.41 | 21.94 | 21.93 | 22.38 | 22.24 | 22.63 | 22.69 | 22.69 | 23.48 | 16.32 | 19.95 | 20.74 | 20.33 | 30.92 | 30.68 | 33.04 | 36.91 | 37.00 | 37.56 | 37.51 | 37.49 | 37.07 | 36.87 | 36.80 | 36.77 | 34.78 | 38.85 | 38.68 | 38.53 | 39.39 | 35.81 | 36.35 | 34.20 | 35.63 | 33.70 | 32.76 | 16.93 | 12.26 | -8,737.45 | -8,737.16 | -8,719.00 | -8,713.32 | 36.72 | 37.03 | 37.33 | 36.19 | 37.67 | 36.54 | 35.89 | 35.98 | 35.56 | 36.48 | 36.81 | 37.19 | 38.01 | 38.71 | 39.44 | 39.62 | 39.61 | 39.58 | 39.54 | 39.50 | 39.50 | 39.50 | 39.50 | 39.50 | 39.56 | 39.62 | 39.69 | 39.75 | 39.71 | 39.67 | 39.64 | 39.60 | 39.60 | 39.61 | 39.60 | 39.60 | 39.61 | 39.60 | 39.59 | 39.60 | 39.64 | 39.63 | 39.62 | 39.65 | 39.64 | 39.79 | 39.62 | 39.42 | 39.17 | 38.91 | 39.06 | 39.12 | 39.11 | 39.16 | 38.92 | 39.14 | 39.44 | 39.46 | -7.11 | -22.81 | -54.22 | -147.83 | - |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Margin |
Loading...
|
% | 22.10 | 21.98 | 21.47 | 20.98 | 20.48 | 19.78 | 18.76 | 18.11 | 17.65 | 17.12 | 17.16 | 17.18 | 17.17 | 17.37 | 17.21 | 17.03 | 16.93 | 16.87 | 16.84 | 16.76 | 16.74 | 16.68 | 16.42 | 16.32 | 16.18 | 16.15 | 16.28 | 16.45 | 16.60 | 16.65 | 16.59 | 16.50 | 16.37 | 16.30 | 16.26 | 16.09 | 16.06 | 15.92 | 16.02 | 16.14 | 16.20 | 16.36 | 16.32 | 16.44 | 16.51 | 16.49 | 16.57 | 16.52 | 16.55 | 16.53 | 16.30 | 16.10 | 15.98 | 15.81 | 15.73 | 15.69 | 16.14 | 16.22 | 16.42 | 16.47 | 15.83 | 15.84 | 15.78 | 15.76 | 15.72 | 15.54 | 15.38 | 15.21 | 15.17 | 15.19 | 15.18 | 15.06 | 14.90 | 14.65 | 14.45 | 14.17 | 13.98 | 13.58 | 13.21 | 13.20 | 13.17 | 13.25 | 13.30 | 13.17 | 12.98 | 12.88 | 12.75 | 12.63 | 12.64 | 12.60 | 12.66 | 12.60 | 12.64 | 12.67 | 12.72 | 12.98 | 13.07 | 13.28 | 13.39 | 13.28 | 13.30 | 13.34 | 13.23 | 13.36 | 13.27 | 13.06 | 13.13 | 13.33 | 13.37 | 13.52 | 13.43 | 13.32 | 13.44 | 13.06 | 34.81 | 41.93 | 56.07 | 100.00 |
Operating Income Margin |
Loading...
|
% | 7.81 | 7.51 | 7.40 | 7.15 | 7.09 | 7.33 | 6.80 | 6.75 | 6.78 | 6.82 | 6.97 | 6.81 | 6.64 | 6.37 | 6.26 | 6.22 | 6.22 | 6.26 | 6.19 | 6.13 | 6.09 | 6.06 | 6.01 | 5.95 | 5.81 | 5.68 | 5.65 | 5.74 | 5.81 | 5.83 | 5.73 | 5.59 | 5.62 | 5.71 | 5.74 | 5.69 | 5.65 | 5.56 | 5.52 | 4.91 | 4.78 | 4.75 | 4.70 | 5.22 | 5.15 | 5.03 | 4.89 | 4.91 | 4.92 | 4.88 | 4.65 | 4.40 | 4.15 | 3.99 | 3.76 | 3.55 | 3.48 | 4.08 | 5.01 | 5.25 | 5.84 | 5.97 | 5.87 | 6.40 | 6.48 | 6.49 | 6.67 | 6.68 | 6.76 | 6.81 | 6.84 | 6.51 | 6.24 | 6.16 | 6.16 | 6.54 | 6.99 | 7.03 | 6.97 | 6.93 | 6.74 | 6.79 | 6.77 | 6.72 | 6.73 | 6.71 | 6.75 | 6.71 | 6.51 | 6.32 | 6.14 | 6.05 | 5.98 | 5.98 | 6.03 | 6.08 | 6.19 | 6.31 | 6.30 | 5.97 | 5.98 | 5.83 | 5.79 | 5.87 | 5.52 | 5.22 | 4.92 | 4.95 | 4.91 | 4.79 | 4.60 | 4.55 | 4.50 | 4.37 | 28.37 | 36.11 | 51.86 | 100.00 |
Net Income Margin |
Loading...
|
% | 4.67 | 4.59 | 4.82 | 4.81 | 4.78 | 4.71 | 4.36 | 4.42 | 4.61 | 4.76 | 4.99 | 4.75 | 4.50 | 4.26 | 4.08 | 4.09 | 4.07 | 4.08 | 4.03 | 4.05 | 4.03 | 3.94 | 4.24 | 3.99 | 3.83 | 3.39 | 2.86 | 2.90 | 2.82 | 3.01 | 2.93 | 3.16 | 3.17 | 3.04 | 2.81 | 2.16 | 2.04 | 2.03 | 2.16 | 1.71 | 1.43 | 1.25 | 1.01 | 1.40 | 1.33 | 1.16 | 1.03 | 1.02 | 0.31 | 0.19 | 0.00 | -0.36 | -0.02 | 0.00 | 0.00 | 0.00 | 0.03 | 0.98 | 2.02 | 2.75 | 3.87 | 4.00 | 3.94 | 4.30 | 4.28 | 4.25 | 4.32 | 4.26 | 4.25 | 4.21 | 4.21 | 3.99 | 3.83 | 3.79 | 3.79 | 4.05 | 4.33 | 4.36 | 4.33 | 4.31 | 4.21 | 4.25 | 4.26 | 4.24 | 4.24 | 4.22 | 4.22 | 4.23 | 4.17 | 4.08 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 8.44 | 8.14 | 8.00 | 8.04 | 7.69 | 7.88 | 7.35 | 7.24 | 7.44 | 7.43 | 7.61 | 7.09 | 7.46 | 7.49 | 7.33 | 7.70 | 7.33 | 7.24 | 7.23 | 7.28 | 6.90 | 6.45 | 6.40 | 5.96 | 5.82 | 5.69 | 5.65 | 5.74 | 5.83 | 5.84 | 5.75 | 6.18 | 6.23 | 6.35 | 6.39 | 5.78 | 5.71 | 5.58 | 5.53 | 4.92 | 4.79 | 5.29 | 5.73 | 6.76 | 7.21 | 7.11 | 6.48 | 5.99 | 7.21 | 7.24 | 7.65 | 7.97 | 6.58 | 6.34 | 6.32 | 5.55 | 5.17 | 5.41 | 5.69 | 6.19 | 6.35 | 6.44 | 6.31 | 6.81 | 6.88 | 6.89 | 7.04 | 7.04 | 7.11 | 7.15 | 7.17 | 6.85 | 6.58 | 6.51 | 6.53 | 6.93 | 7.38 | 7.42 | 7.37 | 7.36 | 7.18 | 7.23 | 7.18 | 7.10 | 7.07 | 7.02 | 7.04 | 7.33 | 7.12 | 6.89 | 6.68 | 6.82 | 6.66 | 6.63 | 6.66 | 6.56 | 6.60 | 6.66 | 6.60 | 6.03 | 6.09 | 6.00 | 6.45 | 6.26 | 5.94 | 5.67 | 4.97 | 5.10 | 5.10 | 5.06 | 4.92 | 4.88 | 4.96 | 4.81 | 28.72 | 36.45 | 52.02 | 100.00 |
EBIT Ratio |
Loading...
|
% | 7.47 | 7.17 | 7.39 | 7.15 | 7.09 | 7.33 | 6.53 | 6.48 | 6.46 | 6.51 | 6.54 | 5.55 | 5.43 | 5.17 | 5.01 | 5.73 | 5.72 | 5.75 | 5.71 | 5.74 | 5.31 | 4.80 | 4.73 | 4.27 | 4.11 | 3.96 | 3.90 | 3.97 | 4.03 | 4.01 | 3.92 | 4.35 | 4.44 | 4.59 | 4.66 | 4.08 | 3.99 | 3.84 | 3.75 | 3.08 | 2.90 | 3.35 | 3.77 | 4.75 | 5.16 | 5.03 | 5.92 | 5.94 | 7.15 | 7.14 | 5.96 | 5.71 | 4.26 | 3.95 | 3.81 | 3.61 | 2.53 | 3.25 | 4.00 | 4.25 | 5.86 | 5.99 | 5.90 | 6.43 | 6.51 | 6.53 | 6.70 | 6.71 | 6.78 | 6.84 | 6.88 | 6.56 | 6.29 | 6.20 | 6.20 | 6.58 | 7.03 | 7.06 | 7.01 | 6.97 | 6.77 | 6.81 | 6.79 | 6.74 | 6.74 | 6.73 | 6.77 | 6.73 | 6.67 | 6.57 | 6.49 | 6.60 | 6.44 | 6.40 | 6.44 | 6.51 | 6.51 | 6.52 | 6.42 | 5.73 | 5.83 | 5.82 | 6.30 | 6.56 | 6.27 | 5.99 | 5.32 | 5.49 | 5.49 | 5.47 | 5.33 | 5.26 | 5.39 | 5.05 | 5.17 | 4.79 | 3.72 | - |
EBT Ratio |
Loading...
|
% | 6.75 | 6.78 | 6.64 | 6.38 | 6.34 | 6.28 | 5.82 | 5.87 | 6.14 | 6.25 | 6.44 | 6.10 | 5.70 | 5.41 | 5.23 | 5.24 | 5.25 | 5.25 | 5.22 | 5.25 | 5.21 | 5.15 | 5.09 | 5.00 | 4.85 | 4.26 | 4.22 | 4.28 | 4.33 | 4.77 | 4.65 | 5.07 | 5.09 | 4.88 | 4.50 | 3.43 | 3.24 | 3.21 | 3.31 | 2.59 | 2.14 | 1.84 | 1.54 | 2.18 | 2.10 | 1.80 | 1.64 | 1.57 | 0.44 | 0.24 | -0.38 | -0.91 | -0.48 | -0.40 | -0.88 | -1.36 | -1.23 | 0.31 | 2.75 | 4.41 | 6.08 | 6.23 | 6.14 | 6.68 | 6.74 | 6.73 | 6.88 | 6.88 | 6.93 | 6.96 | 6.97 | 6.61 | 6.33 | 6.26 | 6.27 | 6.69 | 7.15 | 7.20 | 7.16 | 7.13 | 6.97 | 7.05 | 7.07 | 7.03 | 7.03 | 6.99 | 6.98 | 6.93 | 6.71 | 6.49 | 6.31 | 6.24 | 6.18 | 6.21 | 6.29 | 6.35 | 6.48 | 6.62 | 6.62 | 6.67 | 6.69 | 6.56 | 6.06 | 5.79 | 5.46 | 5.08 | 5.21 | 5.17 | 5.06 | 4.91 | 4.69 | 4.59 | 4.50 | 4.37 | 4.50 | 4.16 | 3.72 | - |
StockViz Staff
September 19, 2024
Any question? Send us an email