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 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 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 | 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 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1988-12-31 | 1988-09-30 | 1988-06-30 | 1988-03-31 | 1987-12-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1986-12-31 | 1986-09-30 | 1986-06-30 | 1986-03-31 | 1985-12-31 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 3,681 | 3,680 | 3,572 | 3,699 | 3,706 | 3,730 | 3,895 | 3,815 | 3,413 | 3,427 | 3,292 | 2,990 | 2,813 | 2,825 | 2,648 | 2,255 | 2,855 | 2,885 | 2,978 | 3,061 | 3,013 | 3,143 | 3,129 | 3,102 | 2,876 | 2,863 | 2,743 | 2,933 | 2,869 | 3,037 | 2,710 | 2,704 | 2,618 | 2,781 | 2,939 | 3,064 | 3,027 | 3,192 | 3,221 | 3,244 | 3,012 | 3,000 | 2,999 | 3,069 | 2,958 | 2,884 | 2,894 | 3,012 | 2,966 | 2,951 | 2,963 | 3,019 | 2,810 | 2,816 | 2,666 | 2,663 | 2,491 | 2,320 | 2,289 | 2,185 | 2,247 | 2,674 | 2,961 | 2,907 | 2,713 | 2,577 | 2,501 | 2,530 | 2,422 | 2,396 | 2,418 | 2,421 | 2,331 | 2,219 | 2,125 | 2,166 | 2,108 | 2,044 | 1,980 | 2,033 | 1,963 | 1,953 | 1,882 | 1,942 | 2,016 | 2,060 | 2,055 | 2,073 | 1,964 | 2,009 | 2,019 | 2,057 | 2,025 | 2,047 | 2,039 | 2,190 | 2,147 | 2,748 | 2,906 | 2,616 | 2,541 | 2,511 | 2,432 | 2,642 | 2,580 | 2,727 | 2,649 | 2,678 | 2,567 | 2,703 | 2,672 | 2,672 | 2,536 | 2,771 | 2,665 | 2,600 | 2,468 | 2,540 | 2,470 | 2,371 | 2,227 | 2,315 | 2,238 | 2,264 | 2,123 | 2,245 | 2,214 | 2,189 | 2,086 | 2,276 | 2,205 | 2,125 | 2,030 | 2,187 | 2,063 | 2,047 | 1,908 | 2,034 | 1,893 | 1,974 | 1,844 | 2,048 | 1,894 | 1,907 | 1,743 | 2,131 | 2,009 | 2,010 | 1,893 | 1,580 | 1,461 | 1,607 | 1,697 | 1,782 | 1,718 |
Cost of Revenue |
Loading...
|
M | 2,328 | 2,368 | 2,283 | 2,229 | 2,250 | 2,326 | 2,343 | 2,241 | 2,158 | 2,085 | 1,916 | 1,666 | 1,712 | 1,610 | 1,507 | 1,427 | 1,677 | 1,755 | 1,718 | 1,777 | 1,813 | 1,911 | 1,860 | 1,849 | 1,857 | 1,932 | 1,866 | 1,853 | 1,984 | 2,033 | 1,869 | 1,864 | 1,914 | 1,990 | 2,006 | 2,047 | 2,184 | 2,291 | 2,245 | 2,247 | 2,273 | 2,219 | 2,145 | 2,106 | 2,083 | 5,136 | 1,018 | 1,062 | 1,083 | 1,095 | 1,069 | 1,083 | 1,029 | 189 | 878 | 766 | 699 | 674 | 626 | 524 | 613 | 839 | 1,035 | 513 | 1,122 | 1,128 | 861 | 1,128 | 880 | 1,222 | 1,131 | 993 | 1,102 | 1,046 | 971 | 969 | 997 | 1,438 | 911 | 1,103 | 1,014 | -133 | 1,388 | 950 | 1,089 | 980 | 1,057 | 1,033 | 1,019 | 994 | 1,027 | 1,055 | 1,107 | 1,149 | 1,138 | 1,279 | 1,248 | -693 | 1,716 | 1,563 | 1,578 | 1,594 | 1,530 | 1,614 | 1,551 | 1,599 | 1,567 | 1,561 | 1,576 | 1,625 | 1,600 | 1,600 | 1,567 | 1,681 | 1,598 | 1,578 | 1,522 | 1,348 | 1,482 | 1,444 | 1,395 | 1,852 | 1,700 | 1,843 | 1,917 | 1,826 | 1,816 | 2,501 | 1,798 | 2,636 | 1,838 | 1,803 | 1,759 | 1,818 | 1,714 | 1,709 | 1,676 | 1,659 | 1,601 | 1,627 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 1,353 | 1,312 | 1,289 | 1,470 | 1,456 | 1,404 | 1,552 | 1,574 | 1,255 | 1,342 | 1,376 | 1,324 | 1,101 | 1,215 | 1,141 | 828 | 1,178 | 1,130 | 1,260 | 1,284 | 1,200 | 1,232 | 1,269 | 1,253 | 1,019 | 931 | 877 | 1,080 | 885 | 1,004 | 841 | 840 | 704 | 791 | 933 | 1,017 | 843 | 901 | 976 | 997 | 739 | 781 | 854 | 963 | 875 | -2,252 | 1,876 | 1,950 | 1,883 | 1,856 | 1,894 | 1,936 | 1,781 | 2,627 | 1,788 | 1,897 | 1,792 | 1,646 | 1,663 | 1,661 | 1,634 | 1,835 | 1,926 | 2,394 | 1,591 | 1,449 | 2,501 | 1,402 | 2,422 | 1,174 | 1,287 | 1,428 | 1,229 | 1,173 | 1,154 | 1,197 | 1,111 | 606 | 1,069 | 930 | 949 | 2,086 | 494 | 992 | 927 | 1,080 | 998 | 1,040 | 945 | 1,015 | 992 | 1,002 | 918 | 898 | 901 | 911 | 899 | 3,441 | 1,190 | 1,053 | 963 | 917 | 902 | 1,028 | 1,029 | 1,128 | 1,082 | 1,117 | 991 | 1,078 | 1,072 | 1,072 | 969 | 1,090 | 1,067 | 1,022 | 946 | 1,192 | 988 | 927 | 832 | 463 | 538 | 421 | 206 | 419 | 398 | -312 | 288 | -360 | 367 | 322 | 271 | 369 | 349 | 338 | 232 | 375 | 292 | 347 | 1,844 | 2,048 | 1,894 | 1,907 | 1,743 | 2,131 | 2,009 | 2,010 | 1,893 | 1,580 | 1,461 | 1,607 | 1,697 | 1,782 | 1,718 |
Operating Expenses |
Loading...
|
M | -1 | 0 | -6 | -12 | -8 | -55 | -27 | -129 | -27 | -19 | -60 | -367 | 0 | 0 | 0 | 0 | 0 | -24 | -27 | -21 | -19 | -17 | -24 | -30 | -25 | -190 | 1 | 122 | 173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | -3,056 | 1,022 | 1,007 | 1,027 | 1,015 | 1,016 | 1,010 | 1,008 | 1,781 | 963 | 1,129 | 1,158 | 1,063 | 1,065 | 1,079 | 1,112 | 1,143 | 1,193 | 1,677 | 965 | 840 | 1,946 | 798 | 1,934 | 667 | 798 | 782 | 733 | 761 | 801 | 766 | 757 | 322 | 805 | 639 | 788 | 1,824 | 592 | 707 | 750 | 762 | 722 | 719 | 733 | 794 | 710 | 737 | 729 | 680 | 677 | 710 | 719 | 3,047 | 2,326 | 2,195 | 2,179 | 3,794 | 2,101 | 2,179 | 2,170 | 3,816 | 2,136 | 2,111 | 2,086 | 3,825 | 2,122 | 2,122 | 2,115 | 3,867 | 2,168 | 2,129 | 2,079 | 3,579 | 2,012 | 1,968 | 1,940 | 143 | 286 | 143 | 143 | 127 | 136 | 133 | 131 | 133 | 126 | 116 | 126 | 126 | 113 | 117 | 117 | 100 | 116 | 117 | 0 | 6,683 | 0 | 0 | 0 | 7,148 | 0 | 0 | 0 | 5,308 | 0 | 0 | 0 | 6,439 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 585 | 687 | 759 | 1,026 | 1,082 | 1,131 | 1,203 | 1,145 | 1,108 | 1,153 | 986 | 1,233 | 1,233 | 1,356 | 975 | 867 | 854 | 901 | 907 | 901 | 926 | 992 | 1,016 | 951 | 923 | 915 | 898 | 885 | 873 | 862 | 2,268 | 754 | 744 | 770 | 779 | 765 | 1,321 | 765 | 776 | 731 | 721 | 729 | 660 | 653 | 654 | 662 | 723 | 754 | 845 | 745 | 910 | 862 | 910 | 854 | 1,173 | 860 | 618 | 918 | 878 | 860 | 853 | 856 | 1,283 | 751 | 910 | 834 | 2,234 | 1,362 | 807 | 885 | 870 | 881 | 872 | 885 | 881 | 866 | 902 | 891 | 867 | 878 | 962 | 978 | 1,997 | 1,222 | 1,132 | 1,134 | 1,079 | 1,058 | 1,075 | 1,121 | 1,090 | 1,091 | 1,077 | 1,079 | 1,067 | 1,084 | 1,084 | 1,115 | 1,132 | 1,111 | 1,089 | 1,100 | 1,089 | 1,078 | 1,060 | 1,063 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1,220 | -1,169 | -1,138 | -1,178 | -1,176 | -1,232 | -1,111 | -1,183 | -975 | -867 | -854 | -901 | -907 | -901 | -926 | -992 | -1,016 | -951 | -923 | -915 | -930 | -885 | -873 | -862 | -5,324 | 268 | 263 | 257 | 236 | 251 | -311 | 243 | 1,005 | 232 | 408 | 429 | 403 | 412 | 425 | 450 | 420 | 439 | 832 | 220 | -70 | 1,084 | -112 | 1,080 | -506 | -62 | 164 | -185 | -117 | -59 | -87 | -99 | -961 | 54 | -271 | -46 | -410 | -770 | -100 | -135 | -108 | -159 | -153 | -152 | -87 | -156 | -165 | -162 | -187 | -201 | -252 | -259 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -4,655 | -2,443 | -4,560 | -2,198 | -2,209 | -2,282 | -2,306 | -2,215 | -2,132 | -12,673 | -1,896 | -1,646 | -1,692 | -10,832 | -1,493 | -1,412 | -1,655 | -12,371 | -1,694 | -1,752 | -1,790 | -13,043 | -1,841 | -1,831 | -1,840 | -13,338 | -1,860 | -1,847 | -1,977 | -13,327 | -1,856 | -1,856 | -1,907 | -14,464 | -2,004 | -2,043 | -2,182 | -15,821 | -2,271 | -2,259 | -2,266 | -14,887 | -2,140 | -2,097 | -2,086 | -7,404 | 4 | -55 | -56 | -80 | -53 | 484 | -21 | 844 | 85 | 185 | 259 | 213 | 255 | 359 | 273 | 112 | -54 | 1,164 | -155 | -3,092 | 1,085 | 965 | 1,054 | 1,112 | 936 | 808 | 931 | 943 | 934 | 720 | 909 | 921 | 865 | 848 | 864 | 1,231 | 1,056 | 837 | 896 | 900 | 883 | 873 | 885 | 883 | 865 | 896 | 884 | 845 | 846 | 905 | 919 | 3,740 | 610 | 632 | 601 | 2,200 | 571 | 565 | 619 | 2,217 | 569 | 550 | 510 | 2,200 | 522 | 522 | 548 | 2,186 | 570 | 551 | 557 | 2,231 | 530 | 524 | 545 | -1,709 | -1,414 | -1,700 | -1,774 | -1,699 | -1,680 | -2,368 | -1,667 | -2,503 | -1,712 | -1,687 | -1,633 | -1,692 | -1,601 | -1,592 | -1,559 | -1,559 | -1,485 | -1,510 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 1,354 | 1,312 | 1,295 | 1,482 | 1,464 | 1,459 | 1,579 | 1,703 | 1,282 | 1,361 | 1,436 | 1,691 | 1,101 | 1,215 | 1,141 | 828 | 1,178 | 1,154 | 1,287 | 1,305 | 1,219 | 1,249 | 1,293 | 1,283 | 1,044 | 1,121 | 876 | 958 | 712 | 1,004 | 841 | 840 | 704 | 791 | 933 | 1,017 | 843 | 901 | 976 | 997 | 739 | 813 | 854 | 963 | 875 | 804 | 854 | 943 | 856 | 841 | 878 | 926 | 773 | 846 | 825 | 768 | 634 | 583 | 598 | 582 | 522 | 692 | 733 | 717 | 626 | 609 | 555 | 604 | 488 | 507 | 489 | 646 | 496 | 412 | 353 | 431 | 354 | 284 | 264 | 291 | 161 | 262 | -98 | 285 | 177 | 318 | 276 | 321 | 212 | 221 | 282 | 265 | 189 | 218 | 224 | 201 | 180 | 394 | -1,136 | -1,142 | -1,216 | -2,877 | -1,199 | -1,151 | -1,141 | -2,688 | -1,054 | -994 | -1,095 | -2,747 | -1,050 | -1,050 | -1,146 | -2,777 | -1,101 | -1,107 | -1,133 | -2,387 | -1,024 | -1,041 | -1,108 | 320 | 252 | 278 | 63 | 292 | 262 | -445 | 157 | -493 | 241 | 206 | 145 | 243 | 236 | 221 | 115 | 275 | 176 | 230 | 1,844 | -4,635 | 1,894 | 1,907 | 1,743 | -5,017 | 2,009 | 2,010 | 1,893 | -3,728 | 1,461 | 1,607 | 1,697 | -4,657 | 1,718 |
Interest Expense |
Loading...
|
M | 210 | 204 | 203 | 201 | 201 | 199 | 193 | 171 | 179 | 180 | 177 | 181 | 184 | 189 | 187 | 191 | 187 | 189 | 186 | 184 | 178 | 171 | 162 | 157 | 149 | 140 | 132 | 137 | 137 | 156 | 139 | 141 | 143 | 140 | 136 | 134 | 134 | 133 | 137 | 135 | 140 | 139 | 136 | 140 | 147 | 145 | 138 | 139 | 144 | 140 | 138 | 134 | 140 | 149 | 131 | 135 | 142 | 138 | 140 | 139 | 141 | 136 | 131 | 133 | 119 | 417 | 102 | 101 | 99 | 392 | 97 | 98 | 98 | 423 | 100 | 317 | 1 | 112 | 106 | 109 | 97 | 107 | 103 | 105 | 103 | 1 | 108 | 3 | 114 | 121 | 129 | 135 | 133 | 130 | 140 | 137 | 134 | - | 133 | 127 | 133 | 139 | 120 | 124 | 123 | 131 | 125 | 111 | 84 | 61 | 57 | 71 | 60 | 67 | 68 | - | 74 | 74 | - | 71 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 42 | -163 | 40 | -170 | -160 | -155 | -156 | -145 | -153 | -156 | 80 | 387 | 20 | -32 | 14 | 15 | 22 | 40 | 51 | 46 | 42 | 37 | 43 | 48 | 42 | 145 | 5 | -116 | -166 | -97 | 13 | 8 | 7 | 90 | 2 | 4 | 2 | 7 | -26 | -12 | 7 | -2 | 5 | 9 | -3 | 58 | 4 | 4 | 4 | 9 | 6 | -1 | 4 | 2 | 7 | 9 | 11 | 4 | 6 | 10 | -9 | -209 | 8 | 6 | 57 | 76 | 17 | 11 | -11 | 230 | 25 | 11 | -3 | 100 | 11 | -354 | 230 | 947 | 22 | -13 | -69 | 5 | 21 | 19 | -10 | 297 | 28 | 4 | 9 | -55 | 1 | 34 | 31 | -7 | 3 | 23 | -5 | 76 | -417 | -23 | -40 | 168 | 170 | -12 | -38 | 10 | 40 | 10 | -9 | 28 | 21 | 21 | -6 | 103 | -4 | -268 | -16 | 58 | -13 | 6 | -9 | -12 | 1 | 30 | -1 | -5 | 1 | 3 | 4 | 24 | -6 | 57 | 19 | 22 | -3 | 17 | 5 | -4 | 64 | 72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 1,185 | 1,149 | 1,126 | 1,312 | 1,304 | 1,304 | 1,423 | 1,558 | 1,129 | 1,205 | 1,279 | 1,530 | 937 | 994 | 968 | 652 | 1,013 | 981 | 1,125 | 1,146 | 1,064 | 1,098 | 1,150 | 1,144 | 912 | 983 | 750 | 827 | 582 | 751 | 715 | 707 | 568 | 741 | 799 | 887 | 711 | 775 | 813 | 850 | 606 | 642 | 723 | 832 | 725 | 718 | 721 | 809 | 716 | 712 | 746 | 792 | 638 | 701 | 702 | 642 | 503 | 460 | 464 | 453 | 372 | 384 | 610 | 590 | 562 | 570 | 470 | 514 | 378 | 470 | 417 | 559 | 395 | 375 | 264 | 159 | 238 | 227 | 183 | 184 | 43 | 182 | -180 | 199 | 64 | 211 | 196 | 209 | 107 | 97 | 157 | 167 | 27 | 81 | 87 | 87 | 41 | -41 | -98 | 170 | 108 | 144 | 288 | 215 | 129 | 310 | 300 | 340 | 233 | 389 | 360 | 360 | 224 | 431 | 321 | 25 | 197 | 362 | 275 | 251 | 118 | 233 | 179 | 233 | -12 | 216 | 192 | -508 | 93 | -543 | 160 | 184 | 86 | 184 | 151 | 159 | 43 | 188 | 158 | 221 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 292 | 263 | 280 | 316 | 317 | 286 | 312 | 380 | 270 | 271 | 311 | 357 | 231 | 234 | 232 | 153 | 243 | 210 | 269 | 276 | 230 | 255 | 256 | 267 | 217 | -3,157 | 291 | 317 | 220 | 293 | 260 | 262 | 212 | 275 | 292 | 334 | 269 | 284 | 304 | 321 | 208 | 235 | 260 | 297 | 266 | 275 | 266 | 297 | 267 | 255 | 282 | 286 | 243 | 271 | 288 | 228 | 197 | 155 | 171 | 168 | 126 | 137 | 228 | 205 | 211 | 205 | 173 | 190 | 138 | 123 | 89 | 169 | 150 | 138 | 100 | -6 | 84 | 81 | 60 | 65 | 13 | 59 | -77 | 72 | 22 | 74 | 69 | 74 | 39 | 32 | 57 | 59 | 7 | 27 | 28 | 32 | 12 | -16 | 15 | 56 | 33 | 36 | 101 | 64 | 38 | 95 | 94 | 113 | 82 | 136 | 126 | 126 | 78 | 155 | 119 | 6 | 76 | 123 | 98 | 89 | 44 | 82 | 116 | 79 | -3 | 64 | 64 | -186 | 31 | -187 | 52 | 69 | 29 | 55 | 50 | 50 | 17 | 62 | 64 | 91 | -82 | -122 | -120 | 340 | -65 | -129 | -104 | -114 | -85 | -132 | -77 | -124 | -85 | 450 | -110 |
Income after Tax |
Loading...
|
M | 893 | 886 | 846 | 996 | 987 | 1,018 | 1,111 | 1,178 | 859 | 934 | 968 | 1,173 | 706 | 760 | 736 | 499 | 770 | 771 | 856 | 870 | 834 | 843 | 894 | 877 | 695 | 4,140 | 459 | 510 | 362 | 458 | 455 | 445 | 356 | 466 | 507 | 553 | 442 | 491 | 509 | 529 | 398 | 407 | 463 | 535 | 459 | 443 | 455 | 512 | 449 | 457 | 464 | 506 | 395 | 430 | 414 | 414 | 306 | 305 | 293 | 285 | 246 | 247 | 382 | 385 | 351 | 365 | 297 | 324 | 240 | 347 | 328 | 390 | 245 | 237 | 164 | 165 | 154 | 146 | 123 | 119 | 30 | 123 | -103 | 127 | 42 | 137 | 127 | 135 | 68 | 65 | 100 | 108 | 20 | 54 | 59 | 55 | 29 | -25 | -113 | 114 | 75 | 108 | 187 | 151 | 91 | 215 | 206 | 227 | 151 | 253 | 234 | 234 | 146 | 276 | 202 | 19 | 121 | 239 | 177 | 162 | 74 | 151 | 63 | 154 | -9 | 152 | 128 | -322 | 62 | -356 | 108 | 115 | 57 | 129 | 101 | 109 | 26 | 126 | 94 | 130 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
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 | -303 | 0 | -282 | 0 | -361 | -380 | -392 | -362 | -365 | -297 | -324 | -240 | -347 | -328 | -390 | -245 | -237 | -164 | -165 | -154 | -159 | -114 | -118 | -27 | -123 | 127 | -127 | -42 | -137 | -127 | -135 | -68 | -65 | -100 | -108 | -20 | -54 | -59 | -48 | -25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 846 | 996 | 987 | 1,018 | 1,111 | 1,178 | 859 | 934 | 968 | 1,173 | 706 | 760 | 736 | 499 | 770 | 771 | 856 | 870 | 834 | 843 | 894 | 877 | 695 | 4,140 | 459 | 510 | 362 | 458 | 455 | 445 | 356 | 466 | 507 | 553 | 442 | 491 | 509 | 529 | 398 | 407 | 463 | 535 | 459 | 443 | 455 | 512 | 449 | 457 | 464 | 506 | 395 | 429 | 414 | 414 | 306 | 303 | 293 | 282 | 246 | 361 | 380 | 392 | 362 | 365 | 297 | 324 | 240 | 347 | 328 | 390 | 245 | 237 | 164 | 165 | 154 | 159 | 114 | 118 | 27 | 123 | -127 | 127 | 42 | 137 | 127 | 135 | 68 | 65 | 100 | 108 | 20 | 54 | 59 | 48 | 25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 1,962,000,000.00 | 1,969,000,000.00 | 1,999,000,000.00 | 2,025,000,000.00 | 2,058,000,000.00 | 2,085,000,000.00 | 2,126,000,000.00 | 2,163,000,000.00 | 2,193,000,000.00 | 2,217,000,000.00 | 2,242,000,000.00 | 2,275,000,000.00 | 2,286,000,000.00 | 2,298,000,000.00 | 2,300,000,000.00 | 2,301,000,000.00 | 2,319,000,000.00 | 2,334,000,000.00 | 2,376,000,000.00 | 2,421,000,000.00 | 2,451,000,000.00 | 2,499,000,000.00 | 2,562,000,000.00 | 2,604,000,000.00 | 2,664,000,000.00 | 2,688,000,000.00 | 2,718,000,000.00 | 2,772,000,000.00 | 2,787,000,000.00 | 2,805,000,000.00 | 2,829,000,000.00 | 2,856,000,000.00 | 2,889,000,000.00 | 2,919,000,000.00 | 2,946,000,000.00 | 2,967,000,000.00 | 2,976,000,000.00 | 2,985,000,000.00 | 2,997,000,000.00 | 3,009,000,000.00 | 3,024,000,000.00 | 3,039,000,000.00 | 3,054,000,000.00 | 3,069,000,000.00 | 3,069,000,000.00 | 3,084,000,000.00 | 3,120,000,000.00 | 3,129,000,000.00 | 3,147,000,000.00 | 3,165,600,000.00 | 3,231,000,000.00 | 3,327,000,000.00 | 3,345,000,000.00 | 3,436,500,000.00 | 3,435,000,000.00 | 3,477,000,000.00 | 3,548,907,000.00 | 3,572,400,000.00 | 3,566,997,000.00 | 3,558,330,000.00 | 3,546,909,000.00 | 3,561,000,000.00 | 3,676,374,000.00 | 3,736,008,000.00 | 3,736,890,000.00 | 3,829,200,000.00 | 4,009,932,000.00 | 4,130,307,000.00 | 4,168,584,000.00 | 4,171,800,000.00 | 4,190,769,000.00 | 4,231,854,000.00 | 4,179,276,000.00 | 4,139,400,000.00 | 4,111,614,000.00 | 4,094,154,000.00 | 4,072,428,000.00 | 4,049,700,000.00 | 4,049,640,000.00 | 4,047,786,000.00 | 4,047,840,000.00 | 3,865,500,000.00 | 3,851,190,000.00 | 3,857,346,000.00 | 3,854,952,000.00 | 3,846,300,000.00 | 3,845,394,000.00 | 3,843,738,000.00 | 3,837,420,000.00 | 3,828,600,000.00 | 3,826,422,000.00 | 3,824,352,000.00 | 3,814,146,000.00 | 3,794,400,000.00 | 3,802,572,000.00 | 3,801,798,000.00 | 3,816,270,000.00 | 3,726,300,000.00 | 3,766,666,667.00 | 3,836,826,000.00 | 3,809,844,000.00 | 3,828,000,000.00 | 3,825,000,000.00 | 3,997,058,824.00 | 3,995,121,951.00 | 3,989,700,000.00 | 3,987,096,774.00 | 3,966,990,291.00 | 3,939,130,435.00 | 3,902,700,000.00 | 3,864,220,183.00 | 3,864,220,183.00 | 3,864,705,882.00 | 3,788,700,000.00 | 3,787,500,000.00 | 3,800,000,000.00 | 3,755,172,414.00 | 3,747,300,000.00 | 3,770,316,000.00 | 3,769,344,000.00 | 3,760,272,000.00 | 3,658,064,517.00 | 3,658,064,516.00 | 3,745,945,946.00 | 3,240,000,000.00 | 3,657,142,857.00 | 3,657,142,857.00 | 3,691,719,745.00 | 3,720,000,000.00 | 3,600,000,000.00 | 3,600,000,000.00 | 3,568,965,517.00 | 3,537,931,034.00 | 3,508,235,295.00 | 3,508,235,294.00 | 3,520,000,000.00 | 3,550,909,091.00 | 3,678,260,871.00 | 3,678,260,870.00 | 3,777,049,180.00 | 3,989,189,189.00 | 5,684,210,526.00 | 5,684,210,526.00 | 5,513,513,514.00 | 5,850,000,000.00 | 5,505,882,354.00 | 5,505,882,353.00 | 5,545,945,946.00 | 5,464,285,714.00 | 5,544,000,000.00 | 5,544,000,000.00 | 5,443,902,439.00 | 5,464,285,714.00 | 5,351,351,352.00 | 5,351,351,351.00 |
EBITDA |
Loading...
|
M | 1,804 | 1,729 | 1,722 | 1,903 | 1,890 | 1,841 | 1,967 | 1,969 | 1,641 | 1,721 | 1,763 | 1,692 | 1,466 | 1,530 | 1,503 | 1,187 | 1,544 | 1,514 | 1,649 | 1,667 | 1,572 | 1,614 | 1,646 | 1,630 | 1,384 | 1,489 | 1,214 | 1,413 | 1,212 | 1,370 | 1,175 | 1,167 | 1,024 | 1,193 | 1,237 | 1,320 | 1,140 | 1,198 | 950 | 1,272 | 1,029 | 1,087 | 1,136 | 1,248 | 1,142 | 799 | 1,123 | 1,207 | 1,113 | 1,079 | 1,129 | 1,173 | 1,017 | 1,105 | 1,058 | 998 | 863 | 823 | 826 | 811 | 746 | 961 | 963 | 948 | 849 | 850 | 758 | -479 | 724 | -1,171 | -587 | -166 | -589 | -703 | -555 | 71 | -816 | -2,481 | -550 | -843 | -693 | 1,144 | -1,811 | -652 | -888 | -628 | -805 | -713 | -813 | -654 | -744 | -828 | -947 | -934 | -934 | -1,150 | -1,116 | 1,406 | -578 | -960 | -1,009 | -1,958 | -1,217 | -977 | -940 | -1,540 | -937 | -847 | -930 | -1,699 | -917 | -917 | -984 | -1,832 | -947 | -690 | -968 | -1,436 | -867 | -902 | -956 | 475 | 537 | 391 | 207 | 424 | 397 | -315 | 284 | -384 | 373 | 265 | 252 | 347 | 352 | 321 | 227 | 379 | 228 | 275 | 1,844 | -4,635 | 1,894 | 1,907 | 1,743 | -5,017 | 2,009 | 2,010 | 1,893 | -3,728 | 1,461 | 1,607 | 1,697 | -4,657 | 1,718 |
Depreciation and Amortization |
Loading...
|
M | 410 | 417 | 399 | 421 | 426 | 382 | 388 | 266 | 359 | 360 | 367 | 348 | 345 | 347 | 348 | 344 | 344 | 344 | 338 | 337 | 330 | 345 | 334 | 329 | 323 | 337 | 331 | 327 | 320 | 348 | 321 | 319 | 313 | 312 | 302 | 299 | 295 | 290 | 291 | 287 | 283 | 281 | 277 | 276 | 270 | 271 | 268 | 263 | 257 | 236 | 251 | 246 | 243 | 257 | 232 | 229 | 229 | 229 | 225 | 229 | 224 | 232 | 230 | 231 | 225 | 224 | 218 | 223 | 225 | 219 | 218 | 218 | 212 | 213 | 202 | 209 | 209 | 219 | 179 | 165 | 167 | 161 | 160 | 162 | 160 | 172 | 165 | 157 | 155 | 153 | 157 | 155 | 157 | 155 | 152 | 146 | 147 | 1,088 | -141 | -159 | -167 | 1,087 | -132 | -162 | -163 | 1,158 | -157 | -157 | -156 | 1,076 | -151 | -151 | -156 | 1,048 | -150 | -149 | -149 | 1,009 | -144 | -145 | -143 | -143 | -143 | -143 | -143 | -127 | -136 | -133 | -131 | -133 | -126 | -116 | -126 | -126 | -113 | -117 | -117 | -100 | -113 | 117 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 1,394 | 1,312 | 1,323 | 1,482 | 1,464 | 1,459 | 1,579 | 1,703 | 1,282 | 1,361 | 1,396 | 1,344 | 1,121 | 1,183 | 1,155 | 843 | 1,200 | 1,170 | 1,311 | 1,330 | 1,242 | 1,269 | 1,312 | 1,301 | 1,061 | 1,152 | 883 | 1,086 | 892 | 1,022 | 854 | 848 | 711 | 881 | 935 | 1,021 | 845 | 908 | 659 | 985 | 746 | 806 | 859 | 972 | 872 | 528 | 855 | 944 | 856 | 843 | 878 | 927 | 774 | 848 | 826 | 769 | 634 | 594 | 601 | 582 | 522 | 729 | 733 | 717 | 624 | 626 | 540 | -702 | 499 | -1,390 | -805 | -384 | -801 | -916 | -757 | -138 | -1,025 | -2,700 | -729 | -1,008 | -860 | 983 | -1,971 | -814 | -1,048 | -800 | -970 | -870 | -968 | -807 | -901 | -983 | -1,104 | -1,089 | -1,086 | -1,296 | -1,263 | 318 | -437 | -801 | -842 | -3,045 | -1,085 | -815 | -777 | -2,698 | -780 | -690 | -774 | -2,775 | -766 | -766 | -828 | -2,880 | -797 | -541 | -819 | -2,445 | -723 | -757 | -813 | 618 | 680 | 534 | 350 | 551 | 533 | -182 | 415 | -251 | 499 | 381 | 378 | 473 | 465 | 438 | 344 | 479 | 341 | 158 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 24.64 | 22.89 | 24.87 | 24.09 | 24.31 | 21.93 | 21.93 | 24.39 | 23.91 | 22.49 | 24.32 | 23.33 | 24.65 | 23.54 | 23.97 | 23.47 | 23.99 | 21.41 | 23.91 | 24.08 | 21.62 | 23.22 | 22.26 | 23.34 | 23.79 | -321.16 | 38.80 | 38.33 | 37.80 | 39.01 | 36.36 | 37.06 | 37.32 | 37.11 | 36.55 | 37.66 | 37.83 | 36.65 | 37.39 | 37.76 | 34.32 | 36.60 | 35.96 | 35.70 | 36.69 | 38.30 | 36.89 | 36.71 | 37.29 | 35.81 | 37.80 | 36.11 | 38.09 | 38.66 | 41.03 | 35.51 | 39.17 | 33.70 | 36.85 | 37.09 | 33.87 | 35.68 | 37.38 | 34.75 | 37.54 | 35.96 | 36.81 | 36.96 | 36.51 | 26.17 | 21.34 | 30.23 | 37.97 | 36.80 | 37.88 | -3.77 | 35.29 | 35.68 | 32.79 | 35.33 | 30.23 | 32.42 | 42.78 | 36.18 | 34.38 | 35.07 | 35.20 | 35.41 | 36.45 | 32.99 | 36.31 | 35.33 | 25.93 | 33.33 | 32.18 | 36.78 | 29.27 | 39.02 | -15.31 | 32.94 | 30.56 | 25.00 | 35.07 | 29.77 | 29.46 | 30.65 | 31.33 | 33.24 | 35.19 | 34.96 | 35.00 | 35.00 | 34.82 | 35.96 | 37.07 | 24.00 | 38.58 | 33.98 | 35.64 | 35.46 | 37.29 | 35.19 | 64.80 | 33.91 | 25.00 | 29.63 | 33.33 | 36.61 | 33.33 | 34.44 | 32.50 | 37.50 | 33.72 | 29.89 | 33.11 | 31.45 | 39.53 | 32.98 | 40.51 | 41.18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 36.76 | 35.65 | 36.09 | 39.74 | 39.29 | 37.64 | 39.85 | 41.26 | 36.77 | 39.16 | 41.80 | 44.28 | 39.14 | 43.01 | 43.09 | 36.72 | 41.26 | 39.17 | 42.31 | 41.95 | 39.83 | 39.20 | 40.56 | 40.39 | 35.43 | 32.52 | 31.97 | 36.82 | 30.85 | 33.06 | 31.03 | 31.07 | 26.89 | 28.44 | 31.75 | 33.19 | 27.85 | 28.23 | 30.30 | 30.73 | 24.54 | 26.03 | 28.48 | 31.38 | 29.58 | -78.09 | 64.82 | 64.74 | 63.49 | 62.89 | 63.92 | 64.13 | 63.38 | 93.29 | 67.07 | 71.24 | 71.94 | 70.95 | 72.65 | 76.02 | 72.72 | 68.62 | 65.05 | 82.35 | 58.64 | 56.23 | 100.00 | 55.42 | 100.00 | 49.00 | 53.23 | 58.98 | 52.72 | 52.86 | 54.31 | 55.26 | 52.70 | 29.65 | 53.99 | 45.75 | 48.34 | 106.81 | 26.25 | 51.08 | 45.98 | 52.43 | 48.56 | 50.17 | 48.12 | 50.52 | 49.13 | 48.71 | 45.33 | 43.87 | 44.19 | 41.60 | 41.87 | 125.22 | 40.95 | 40.25 | 37.90 | 36.52 | 37.09 | 38.91 | 39.88 | 41.36 | 40.85 | 41.71 | 38.61 | 39.88 | 40.12 | 40.12 | 38.21 | 39.34 | 40.04 | 39.31 | 38.33 | 46.93 | 40.00 | 39.10 | 37.36 | 20.00 | 24.04 | 18.60 | 9.70 | 18.66 | 17.98 | -14.25 | 13.81 | -15.82 | 16.64 | 15.15 | 13.35 | 16.87 | 16.92 | 16.51 | 12.16 | 18.44 | 15.43 | 17.58 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 36.78 | 35.65 | 36.25 | 40.06 | 39.50 | 39.12 | 40.54 | 44.64 | 37.56 | 39.71 | 43.62 | 56.56 | 39.14 | 43.01 | 43.09 | 36.72 | 41.26 | 40.00 | 43.22 | 42.63 | 40.46 | 39.74 | 41.32 | 41.36 | 36.30 | 39.15 | 31.94 | 32.66 | 24.82 | 33.06 | 31.03 | 31.07 | 26.89 | 28.44 | 31.75 | 33.19 | 27.85 | 28.23 | 30.30 | 30.73 | 24.54 | 27.10 | 28.48 | 31.38 | 29.58 | 27.88 | 29.51 | 31.31 | 28.86 | 28.50 | 29.63 | 30.67 | 27.51 | 30.04 | 30.95 | 28.84 | 25.45 | 25.13 | 26.12 | 26.64 | 23.23 | 25.88 | 24.76 | 24.66 | 23.07 | 23.63 | 22.19 | 23.87 | 20.15 | 21.16 | 20.22 | 26.68 | 21.28 | 18.57 | 16.61 | 19.90 | 16.79 | 13.89 | 13.33 | 14.31 | 8.20 | 13.42 | -5.21 | 14.68 | 8.78 | 15.44 | 13.43 | 15.48 | 10.79 | 11.00 | 13.97 | 12.88 | 9.33 | 10.65 | 10.99 | 9.18 | 8.38 | 14.34 | -39.09 | -43.65 | -47.86 | -114.58 | -49.30 | -43.57 | -44.22 | -98.57 | -39.79 | -37.12 | -42.66 | -101.63 | -39.30 | -39.30 | -45.19 | -100.22 | -41.31 | -42.58 | -45.91 | -93.98 | -41.46 | -43.91 | -49.75 | 13.82 | 11.26 | 12.28 | 2.97 | 13.01 | 11.83 | -20.33 | 7.53 | -21.66 | 10.93 | 9.69 | 7.14 | 11.11 | 11.44 | 10.80 | 6.03 | 13.52 | 9.30 | 11.65 | 100.00 | -226.32 | 100.00 | 100.00 | 100.00 | -235.43 | 100.00 | 100.00 | 100.00 | -235.95 | 100.00 | 100.00 | 100.00 | -261.34 | 100.00 |
Net Income Margin |
Loading...
|
% | - | - | 23.68 | 26.93 | 26.63 | 27.29 | 28.52 | 30.88 | 25.17 | 27.25 | 29.40 | 39.23 | 25.10 | 26.90 | 27.79 | 22.13 | 26.97 | 26.72 | 28.74 | 28.42 | 27.68 | 26.82 | 28.57 | 28.27 | 24.17 | 144.60 | 16.73 | 17.39 | 12.62 | 15.08 | 16.79 | 16.46 | 13.60 | 16.76 | 17.25 | 18.05 | 14.60 | 15.38 | 15.80 | 16.31 | 13.21 | 13.57 | 15.44 | 17.43 | 15.52 | 15.36 | 15.72 | 17.00 | 15.14 | 15.49 | 15.66 | 16.76 | 14.06 | 15.23 | 15.53 | 15.55 | 12.28 | 13.06 | 12.80 | 12.91 | 10.95 | 13.50 | 12.83 | 13.48 | 13.34 | 14.16 | 11.88 | 12.81 | 9.91 | 14.48 | 13.56 | 16.11 | 10.51 | 10.68 | 7.72 | 7.62 | 7.31 | 7.78 | 5.76 | 5.80 | 1.38 | 6.30 | -6.75 | 6.54 | 2.08 | 6.65 | 6.18 | 6.51 | 3.46 | 3.24 | 4.95 | 5.25 | 0.99 | 2.64 | 2.89 | 2.19 | 1.16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 49.01 | 46.98 | 48.21 | 51.45 | 51.00 | 49.36 | 50.50 | 51.61 | 48.08 | 50.22 | 53.55 | 56.59 | 52.12 | 54.16 | 56.76 | 52.64 | 54.08 | 52.48 | 55.37 | 54.46 | 52.17 | 51.35 | 52.60 | 52.55 | 48.12 | 52.01 | 44.26 | 48.18 | 42.24 | 45.11 | 43.36 | 43.16 | 39.11 | 42.90 | 42.09 | 43.08 | 37.66 | 37.53 | 29.49 | 39.21 | 34.16 | 36.23 | 37.88 | 40.66 | 38.61 | 27.70 | 38.80 | 40.07 | 37.53 | 36.56 | 38.10 | 38.85 | 36.19 | 39.24 | 39.68 | 37.48 | 34.64 | 35.47 | 36.09 | 37.12 | 33.20 | 35.94 | 32.52 | 32.61 | 31.29 | 32.98 | 30.31 | -18.93 | 29.89 | -48.87 | -24.28 | -6.86 | -25.27 | -31.68 | -26.12 | 3.28 | -38.71 | -121.38 | -27.78 | -41.47 | -35.30 | 58.58 | -96.23 | -33.57 | -44.05 | -30.49 | -39.17 | -34.39 | -41.40 | -32.55 | -36.85 | -40.25 | -46.77 | -45.63 | -45.81 | -52.51 | -51.98 | 51.16 | -19.89 | -36.70 | -39.71 | -77.98 | -50.04 | -36.98 | -36.43 | -56.47 | -35.37 | -31.63 | -36.23 | -62.86 | -34.32 | -34.32 | -38.80 | -66.11 | -35.53 | -26.54 | -39.22 | -56.54 | -35.10 | -38.04 | -42.93 | 20.52 | 23.99 | 17.27 | 9.75 | 18.89 | 17.93 | -14.39 | 13.61 | -16.87 | 16.92 | 12.47 | 12.41 | 15.87 | 17.06 | 15.68 | 11.90 | 18.63 | 12.04 | 13.93 | 100.00 | -226.32 | 100.00 | 100.00 | 100.00 | -235.43 | 100.00 | 100.00 | 100.00 | -235.95 | 100.00 | 100.00 | 100.00 | -261.34 | 100.00 |
EBIT Ratio |
Loading...
|
% | 37.87 | 35.65 | 37.04 | 40.06 | 39.50 | 39.12 | 40.54 | 44.64 | 37.56 | 39.71 | 42.41 | 44.95 | 39.85 | 41.88 | 43.62 | 37.38 | 42.03 | 40.55 | 44.02 | 43.45 | 41.22 | 40.38 | 41.93 | 41.94 | 36.89 | 40.24 | 32.19 | 37.03 | 31.09 | 33.65 | 31.51 | 31.36 | 27.16 | 31.68 | 31.81 | 33.32 | 27.92 | 28.45 | 20.46 | 30.36 | 24.77 | 26.87 | 28.64 | 31.67 | 29.48 | 18.31 | 29.54 | 31.34 | 28.86 | 28.57 | 29.63 | 30.71 | 27.54 | 30.11 | 30.98 | 28.88 | 25.45 | 25.60 | 26.26 | 26.64 | 23.23 | 27.26 | 24.76 | 24.66 | 23.00 | 24.29 | 21.59 | -27.75 | 20.60 | -58.01 | -33.29 | -15.86 | -34.36 | -41.28 | -35.62 | -6.37 | -48.62 | -132.09 | -36.82 | -49.58 | -43.81 | 50.33 | -104.73 | -41.92 | -51.98 | -38.83 | -47.20 | -41.97 | -49.29 | -40.17 | -44.63 | -47.79 | -54.52 | -53.20 | -53.26 | -59.18 | -58.83 | 11.57 | -15.04 | -30.62 | -33.14 | -121.27 | -44.61 | -30.85 | -30.12 | -98.94 | -29.45 | -25.77 | -30.15 | -102.66 | -28.67 | -28.67 | -32.65 | -103.93 | -29.91 | -20.81 | -33.18 | -96.26 | -29.27 | -31.93 | -36.51 | 26.70 | 30.38 | 23.59 | 16.49 | 24.54 | 24.07 | -8.31 | 19.89 | -11.03 | 22.63 | 17.93 | 18.62 | 21.63 | 22.54 | 21.40 | 18.03 | 23.55 | 18.01 | 8.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 32.19 | 31.22 | 31.52 | 35.47 | 35.19 | 34.96 | 36.53 | 40.84 | 33.08 | 35.16 | 38.85 | 51.17 | 33.31 | 35.19 | 36.56 | 28.91 | 35.48 | 34.00 | 37.78 | 37.44 | 35.31 | 34.93 | 36.75 | 36.88 | 31.71 | 34.33 | 27.34 | 28.20 | 20.29 | 24.73 | 26.38 | 26.15 | 21.70 | 26.65 | 27.19 | 28.95 | 23.49 | 24.28 | 25.24 | 26.20 | 20.12 | 21.40 | 24.11 | 27.11 | 24.51 | 24.90 | 24.91 | 26.86 | 24.14 | 24.13 | 25.18 | 26.23 | 22.70 | 24.89 | 26.33 | 24.11 | 20.19 | 19.83 | 20.27 | 20.73 | 16.56 | 14.36 | 20.60 | 20.30 | 20.72 | 22.12 | 18.79 | 20.32 | 15.61 | 19.62 | 17.25 | 23.09 | 16.95 | 16.90 | 12.42 | 7.34 | 11.29 | 11.11 | 9.24 | 9.05 | 2.19 | 9.32 | -9.56 | 10.25 | 3.17 | 10.24 | 9.54 | 10.08 | 5.45 | 4.83 | 7.78 | 8.12 | 1.33 | 3.96 | 4.27 | 3.97 | 1.91 | -1.49 | -3.37 | 6.50 | 4.25 | 5.73 | 11.84 | 8.14 | 5.00 | 11.37 | 11.33 | 12.70 | 9.08 | 14.39 | 13.47 | 13.47 | 8.83 | 15.55 | 12.05 | 0.96 | 7.98 | 14.25 | 11.13 | 10.59 | 5.30 | 10.06 | 8.00 | 10.29 | -0.57 | 9.62 | 8.67 | -23.21 | 4.46 | -23.86 | 7.26 | 8.66 | 4.24 | 8.41 | 7.32 | 7.77 | 2.25 | 9.24 | 8.35 | 11.20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email