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 | 2014-08-1 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 91 | 87 | 59 | 58 | 58 | 59 | 58 | 55 | 55 | 56 | 56 | 56 | 56 | 54 | 53 | 51 | 48 | 50 | 49 | 48 | 48 | 49 | 49 | 49 | 48 | 48 | 47 | 47 | 45 | 46 | 46 | 45 | 44 | 45 | 45 | 45 | 44 | 46 | 45 | 42 | 44 | 43 | 46 | 46 | 47 | 45 | 46 | 44 | 44 | 44 | 44 | 44 | 43 | 43 | 42 | 40 | 39 | 39 | 39 | 36 | 36 | 35 | 47 | 23 | 35 | 35 | 36 | 37 | 36 | 34 | 35 | 36 | 35 | 34 | 36 | 35 | 34 | 32 | 33 | 32 | 32 | 31 | 30 | 31 | 31 | 29 | 30 | 31 | 28 | 28 | 28 | 26 | 27 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 26 | 25 | 25 | 24 | 25 | 23 | 23 | 26 | 23 | 23 | 24 | 23 | 22 | 21 | 21 | 19 | 19 | 17 | 16 | 16 | 16 | 15 | 16 | 16 | 17 | 16 | 15 | 17 | 15 | 15 | 14 | 14 | - | - | - | - | - | - |
Cost of Revenue |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 11 | 9 | 9 | 7 | 8 | 6 | 7 | 5 | 6 | 6 | -8 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | -4 | 4 | 4 | 4 | 5 | 7 | 5 | 7 | 8 | 8 | 7 | 9 | 9 | 10 | 12 | 12 | 13 | 12 | 15 | 15 | 17 | 17 | 15 | 18 | 18 | 19 | 21 | 23 | 25 | 25 | 24 | 24 | 23 | 21 | 18 | 19 | 17 | 15 | 13 | 14 | 11 | 10 | 11 | 12 | 13 | 15 | 14 | 15 | 16 | 18 | 19 | 22 | 26 | 27 | 28 | 28 | 26 | 24 | 23 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 91 | 87 | 59 | 58 | 58 | 59 | 58 | 55 | 55 | 56 | 56 | 56 | 56 | 54 | 53 | 51 | 48 | 50 | 49 | 48 | 48 | 49 | 49 | 49 | 48 | 48 | 47 | 47 | 45 | 46 | 46 | 45 | 44 | 45 | 45 | 45 | 44 | 46 | 45 | 42 | 44 | 43 | 46 | 46 | 47 | 45 | 46 | 44 | 44 | 44 | 44 | 44 | 43 | 43 | 42 | 40 | 39 | 39 | 39 | 36 | 36 | 35 | 47 | 23 | 35 | 35 | 36 | 37 | 36 | 34 | 35 | 36 | 35 | 34 | 36 | 35 | 34 | 32 | 33 | 32 | 32 | 31 | 30 | 31 | 31 | 29 | 30 | 31 | 28 | 28 | 28 | 26 | 27 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 26 | 25 | 25 | 24 | 25 | 23 | 23 | 26 | 23 | 23 | 24 | 23 | 22 | 21 | 21 | 19 | 19 | 17 | 16 | 16 | 16 | 15 | 16 | 16 | 17 | 16 | 15 | 17 | 15 | 15 | 14 | 14 | - | - | - | - | - | - |
Operating Expenses |
Loading...
|
M | 66 | 63 | 33 | 11 | 17 | 19 | 26 | 25 | 27 | 28 | 26 | 21 | 22 | 30 | 26 | 21 | 32 | 22 | 21 | 21 | 19 | 21 | 22 | 27 | 24 | 31 | 28 | 30 | 29 | 29 | 29 | 29 | 28 | 28 | 30 | 29 | 28 | 31 | 26 | 26 | 26 | 28 | 34 | 28 | 30 | 28 | 31 | 29 | 27 | 27 | 86 | 28 | 30 | 31 | 29 | 28 | 27 | 29 | 29 | 28 | 28 | 24 | 39 | 24 | 23 | 22 | 23 | 21 | 23 | 0 | 22 | 22 | 21 | 20 | 23 | 7 | 21 | 21 | 21 | 12 | 21 | 20 | 20 | 20 | 9 | 7 | 20 | 19 | 19 | 19 | 20 | 18 | 18 | 18 | 18 | 18 | -5 | 18 | -1 | 19 | -1 | 18 | 18 | 26 | -2 | -3 | -1 | 1 | 16 | 14 | 17 | 16 | 15 | 15 | 18 | 15 | 14 | 14 | 13 | 16 | 14 | 12 | 12 | 12 | 12 | 11 | 11 | 12 | 11 | -3 | 11 | 11 | - | - | - | - | - | - |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 21 | 3 | 19 | 19 | 20 | 18 | 21 | 21 | 20 | 22 | 22 | 21 | 19 | 23 | 18 | 17 | 17 | 18 | 17 | 18 | 18 | 17 | 17 | 17 | 18 | 18 | 16 | 16 | 17 | 16 | 16 | 16 | 16 | 15 | 16 | 16 | 16 | 17 | 16 | 26 | 16 | 16 | 14 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 14 | 13 | 14 | 13 | 16 | 13 | 13 | 12 | 19 | 10 | 13 | 13 | 11 | 10 | 11 | 11 | 10 | 10 | 11 | 11 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | 8 | 8 | 7 | 7 | 7 | 8 | 8 | 8 | 7 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | - | - | - | - | - | - |
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 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 5 | 10 | 6 | 13 | 11 | 14 | 12 | 13 | 13 | 13 | 12 | 12 | 14 | 13 | 12 | 14 | 10 | 0 | 10 | 12 | 20 | 14 | 16 | 14 | 17 | 15 | 14 | 13 | 72 | 16 | 17 | 18 | 13 | 15 | 14 | 17 | 10 | 18 | 15 | 12 | 28 | 14 | 12 | 12 | 12 | 12 | 12 | -11 | 10 | 11 | 10 | 9 | 12 | -3 | 11 | 10 | 12 | 2 | 11 | 11 | 11 | 11 | 1 | -2 | 10 | 11 | 11 | 11 | 11 | 11 | 10 | 11 | 11 | 11 | -12 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | -32 | -8 | -7 | -6 | -39 | -4 | -6 | -4 | -35 | -4 | -21 | -4 | -33 | -5 | -5 | -4 | -38 | -6 | 30 | -30 | -4 | -38 | -5 | -7 | -5 | -38 | -8 | -8 | -7 | -54 | -9 | -10 | -11 | -41 | -12 | -11 | -14 | -44 | -17 | -16 | -40 | -57 | -17 | -18 | -43 | -46 | -24 | -25 | -23 | -45 | -22 | -21 | -17 | -42 | -17 | -15 | -13 | -35 | -23 | -31 | -31 | -32 | -12 | -24 | -21 | -34 | -35 | -37 | -38 | -45 | -44 | -45 | -46 | -46 | -44 | -19 | -42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 24 | 24 | 26 | 47 | 41 | 39 | 32 | 30 | 28 | 28 | 30 | 34 | 34 | 24 | 27 | 30 | 15 | 28 | 28 | 27 | 29 | 28 | 27 | 21 | 24 | 17 | 20 | 16 | 16 | 17 | 18 | 16 | 16 | 17 | 15 | 17 | 16 | 14 | 19 | 16 | 18 | 15 | 12 | 19 | 17 | 17 | 15 | 15 | 18 | 17 | -41 | 16 | 13 | 12 | 13 | 12 | 12 | 10 | 10 | 8 | 8 | 11 | 8 | -2 | 12 | 13 | 14 | 15 | 13 | 35 | 14 | 14 | 14 | 14 | 13 | 28 | 12 | 12 | 11 | 20 | 11 | 10 | 10 | 11 | 22 | 22 | 10 | 12 | 9 | 9 | 9 | 8 | 9 | 8 | 8 | 8 | 31 | 7 | 28 | 8 | 28 | 8 | 7 | -2 | 26 | 25 | 23 | 25 | 7 | 10 | 7 | 7 | 7 | 6 | 3 | 4 | 4 | 4 | 4 | 0 | 2 | 4 | 4 | 5 | 5 | 4 | 4 | 5 | 4 | 17 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 |
Interest Expense |
Loading...
|
M | 31 | 30 | 26 | 22 | 17 | 13 | 8 | 5 | 3 | 4 | 4 | 4 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 10 | 9 | 7 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 9 | 9 | 9 | 10 | 12 | 13 | 13 | 14 | 15 | 16 | 18 | 21 | 23 | 23 | 23 | 22 | 21 | 20 | 18 | 17 | 15 | 14 | 12 | 11 | 9 | 8 | 9 | 9 | 11 | 12 | 12 | 13 | 14 | 15 | 16 | 19 | 23 | 25 | 26 | 25 | 24 | 22 | 21 | 20 | 20 | 20 | 20 | 23 | 22 | 20 | 19 | 20 | 18 | 19 | 18 | 18 | 18 | 17 | 17 | 17 | 17 | 16 | 14 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 13 | 14 | 15 | 16 | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 24 | 23 | 26 | -22 | -16 | -13 | -8 | -5 | -3 | -4 | -4 | -4 | -4 | -5 | -6 | -7 | -8 | -9 | -10 | -11 | -10 | -9 | -7 | -7 | -6 | -7 | 0 | 0 | 0 | -6 | 0 | 1 | 0 | -7 | 0 | 0 | 0 | -8 | -3 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | -12 | -12 | 0 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 0 | 0 | -22 | 0 | -20 | - | -20 | 0 | 0 | 0 | -20 | -19 | -23 | -18 | - | - | - | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | - | - | 0 | - | - | - | 0 | 0 | -14 | - | 0 | - | - | - | - | - | - |
EBT |
Loading...
|
M | 24 | 23 | 26 | 25 | 25 | 27 | 24 | 25 | 25 | 24 | 26 | 30 | 30 | 19 | 21 | 23 | 7 | 19 | 18 | 17 | 19 | 19 | 19 | 15 | 18 | 17 | 20 | 16 | 16 | 17 | 18 | 16 | 16 | 17 | 15 | 17 | 16 | 14 | 16 | 16 | 18 | 15 | 12 | 19 | 17 | 17 | 15 | 15 | 18 | 17 | 15 | 16 | 13 | 12 | 13 | 12 | 12 | 10 | 10 | 8 | 8 | 11 | 8 | -2 | 12 | 13 | 14 | 15 | 13 | 11 | 14 | 14 | 14 | 14 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 10 | 10 | 11 | 10 | 10 | 10 | 12 | 9 | 9 | 9 | 8 | 9 | 8 | 8 | 8 | 9 | 7 | 8 | 8 | 8 | 7 | 7 | -2 | 6 | 6 | 1 | 7 | 7 | 10 | 7 | 7 | 7 | 6 | 3 | 4 | 4 | 3 | 4 | 0 | 2 | 4 | 4 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | 3 | 3 | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 3 | 3 | 4 | 0 | 3 | 3 | -2 | 4 | 3 | 3 | 3 | 2 | 2 | 6 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 5 | 4 | 5 | 5 | 6 | 4 | 4 | 6 | 5 | 5 | 4 | 5 | 6 | 5 | 5 | 5 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 3 | 2 | -1 | 4 | 4 | 4 | 5 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | -2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -2 | -2 | -2 | -2 | -2 | -2 |
Income after Tax |
Loading...
|
M | 19 | 19 | 21 | 19 | 19 | 22 | 19 | 20 | 20 | 19 | 21 | 24 | 24 | 16 | 17 | 20 | 7 | 16 | 15 | 18 | 15 | 16 | 16 | 12 | 16 | 15 | 14 | 12 | 11 | 12 | 12 | 12 | 12 | 12 | 11 | 12 | 11 | 10 | 11 | 11 | 12 | 10 | 9 | 13 | 12 | 12 | 11 | 10 | 12 | 12 | 10 | 11 | 9 | 9 | 9 | 8 | 9 | 7 | 7 | 6 | 6 | 7 | 6 | -1 | 9 | 9 | 9 | 10 | 9 | 8 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 8 | 7 | 7 | 7 | 7 | 8 | 6 | 6 | 6 | 5 | 6 | 5 | 6 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 1 | 4 | 4 | -1 | 4 | 5 | 8 | 5 | 5 | 5 | 4 | 2 | 3 | 3 | 2 | 3 | 0 | 2 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | - | - | - | - | - | - |
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 | -10 | 0 | 0 | -9 | -9 | -8 | -9 | -7 | -7 | -6 | -6 | -7 | -6 | 9 | -9 | -9 | -9 | -10 | -9 | -8 | -10 | -10 | -10 | -10 | -9 | -9 | -8 | -8 | -8 | -8 | -8 | -7 | -8 | -7 | -7 | -7 | -7 | -8 | -6 | -6 | -6 | -5 | -6 | -5 | -6 | -6 | -6 | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 21 | 19 | 19 | 22 | 19 | 20 | 20 | 19 | 21 | 24 | 24 | 16 | 17 | 20 | 7 | 16 | 15 | 18 | 15 | 16 | 16 | 12 | 16 | 15 | 14 | 12 | 11 | 12 | 12 | 12 | 12 | 12 | 11 | 12 | 11 | 10 | 11 | 11 | 12 | 10 | 9 | 13 | 12 | 12 | 11 | 10 | 12 | 12 | 10 | 11 | 9 | 9 | 9 | 8 | 9 | 7 | 7 | 6 | 6 | 7 | 6 | -9 | 9 | 9 | 9 | 10 | 9 | 8 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 8 | 7 | 7 | 7 | 7 | 8 | 6 | 6 | 6 | 5 | 6 | 5 | 6 | 6 | 6 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 17,943,000.00 | 17,926,000.00 | 17,904,000.00 | 17,890,000.00 | 17,884,000.00 | 17,872,000.00 | 17,857,000.00 | 17,843,000.00 | 17,832,000.00 | 17,820,000.00 | 17,808,000.00 | 17,800,000.00 | 17,787,000.00 | 17,769,000.00 | 17,752,000.00 | 17,742,000.00 | 17,763,000.00 | 17,760,000.00 | 17,743,000.00 | 17,733,000.00 | 17,723,000.00 | 17,714,000.00 | 17,710,000.00 | 17,703,000.00 | 17,687,000.00 | 17,674,000.00 | 17,653,000.00 | 17,645,000.00 | 17,638,000.00 | 17,617,000.00 | 17,569,000.00 | 17,542,000.00 | 17,533,000.00 | 17,516,000.00 | 17,491,000.00 | 17,465,000.00 | 17,451,000.00 | 17,422,000.00 | 17,402,000.00 | - | 17,393,000.00 | 17,403,100.00 | 17,360,200.00 | 17,256,800.00 | 17,205,100.00 | 17,151,200.00 | 17,129,200.00 | 17,110,500.00 | 17,051,100.00 | 17,001,600.00 | 16,947,700.00 | 16,872,900.00 | 16,865,200.00 | 16,856,400.00 | 16,823,400.00 | 16,802,500.00 | 16,835,500.00 | 16,758,500.00 | 16,722,200.00 | 16,717,800.00 | 16,639,700.00 | 16,712,300.00 | 16,583,600.00 | 16,789,300.00 | 16,667,200.00 | 16,627,600.00 | 16,500,000.00 | 16,876,200.00 | 16,992,800.00 | 16,980,700.00 | 16,710,100.00 | 16,905,900.00 | 16,801,400.00 | 16,777,200.00 | 16,512,100.00 | 16,736,500.00 | 16,683,700.00 | 16,662,800.00 | 16,342,700.00 | 16,589,100.00 | 16,464,491.00 | 16,592,400.00 | 16,295,070.00 | 16,425,442.00 | 16,495,060.00 | 16,620,862.00 | 16,379,286.00 | 16,832,906.00 | 16,975,574.00 | 16,724,414.00 | 16,724,414.00 | 16,720,022.00 | 16,922,067.00 | 17,083,118.00 | 17,083,118.00 | 17,244,169.00 | 17,750,748.00 | 17,771,245.00 | 17,771,245.00 | 18,225,391.00 | 17,574,484.00 | 17,783,667.00 | 17,783,667.00 | 20,503,808.00 | 17,574,492.00 | 17,574,492.00 | 18,091,326.00 | 17,899,938.00 | 18,207,792.00 | 18,246,741.00 | 18,006,653.00 | 17,503,069.00 | 17,649,569.00 | 17,574,492.00 | 17,574,492.00 | 17,192,375.00 | 17,086,336.00 | 15,282,111.00 | 15,002,630.00 | 15,002,630.00 | 15,621,810.00 | 15,231,238.00 | 14,226,970.00 | 14,226,970.00 | 13,913,159.00 | 14,187,702.00 | 13,390,089.00 | 13,390,089.00 | 8,787,229.00 | 9,066,183.00 | 9,103,896.00 | 9,103,896.00 | 8,787,253.00 | 8,678,758.00 | 8,614,917.00 | 8,614,917.00 | 8,614,917.00 | 8,614,917.00 |
EBITDA |
Loading...
|
M | -1 | -1 | 26 | 47 | 42 | 41 | 33 | 31 | 30 | 29 | 31 | 35 | 35 | 25 | 28 | 31 | 17 | 29 | 30 | 29 | 30 | 28 | 28 | 22 | 25 | 23 | 25 | 21 | 20 | 21 | 22 | 20 | 20 | 21 | 19 | 21 | 20 | 18 | 20 | - | 22 | 19 | 17 | 23 | 22 | 22 | 20 | 22 | 25 | 24 | 22 | 23 | 21 | 21 | 22 | 22 | 22 | 20 | 21 | 21 | 22 | 25 | 24 | 15 | 29 | 32 | 35 | 40 | 38 | 36 | 38 | 37 | 36 | 34 | 31 | 30 | 27 | 25 | 24 | 22 | 21 | 20 | 21 | 23 | 23 | 24 | 25 | 26 | 25 | 26 | 30 | 33 | 36 | 35 | 35 | 34 | 32 | 30 | 30 | 30 | 30 | 30 | 31 | 22 | 28 | 27 | 24 | 27 | 27 | 29 | 26 | 26 | 25 | 25 | 22 | 22 | 21 | 18 | 14 | 12 | 14 | 15 | 16 | 15 | 19 | 16 | 17 | 17 | 18 | 18 | 18 | 19 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation and Amortization |
Loading...
|
M | 1 | -24 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | -3 | 1 | 1 | 1 | 1 | 0 | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 16 | - | - | - | - | - | - |
EBIT |
Loading...
|
M | -2 | 23 | 24 | 45 | 41 | 39 | 32 | 30 | 28 | 28 | 30 | 34 | 34 | 24 | 27 | 30 | 15 | 28 | 28 | 27 | 29 | 28 | 27 | 21 | 24 | 22 | 24 | 20 | 19 | 20 | 21 | 19 | 19 | 20 | 18 | 20 | 19 | 17 | 19 | 14 | 21 | 18 | 17 | 23 | 22 | 22 | 20 | 22 | 25 | 24 | 21 | 23 | 21 | 21 | 21 | 22 | 22 | 20 | 20 | 21 | 22 | 24 | 23 | 14 | 28 | 31 | 34 | 38 | 36 | 35 | 36 | 35 | 34 | 32 | 29 | 28 | 26 | 24 | 22 | 20 | 20 | 19 | 20 | 21 | 22 | 22 | 23 | 25 | 23 | 25 | 28 | 31 | 34 | 34 | 34 | 32 | 31 | 28 | 28 | 28 | 28 | 28 | 30 | 21 | 26 | 25 | 23 | 25 | 25 | 27 | 25 | 25 | 24 | 23 | 20 | 21 | 20 | 17 | 16 | 11 | 13 | 14 | 15 | 16 | 16 | 15 | 16 | 17 | 17 | 17 | 18 | 3 | - | - | - | - | - | - |
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...
|
% | 21.68 | 19.77 | 20.41 | 21.76 | 21.47 | 16.00 | 20.37 | 19.67 | 20.33 | 20.17 | 19.42 | 20.99 | 21.29 | 17.84 | 15.65 | 16.31 | 3.77 | 14.18 | 14.09 | -9.82 | 20.87 | 15.53 | 15.90 | 20.12 | 13.46 | 11.87 | 29.69 | 28.85 | 28.61 | 29.70 | 29.79 | 26.63 | 28.77 | 31.45 | 24.92 | 26.08 | 31.30 | 29.35 | 31.00 | 31.00 | 31.54 | 30.59 | 29.63 | 31.61 | 29.62 | 31.51 | 29.26 | 32.62 | 31.03 | 31.33 | 32.09 | 32.05 | 31.03 | 24.83 | 30.86 | 31.30 | 29.07 | 31.56 | 30.61 | 29.49 | 28.16 | 31.98 | 20.06 | 64.92 | 29.76 | 32.62 | 31.50 | 31.47 | 30.80 | 29.77 | 30.02 | 29.12 | 29.56 | 30.34 | 31.14 | 30.95 | 30.75 | 30.83 | 29.48 | 27.79 | 30.85 | 29.79 | 25.08 | 31.78 | 31.11 | 29.48 | 32.75 | 32.39 | 28.48 | 27.72 | 32.11 | 32.01 | 32.27 | 31.71 | 32.19 | 29.46 | 32.69 | 31.48 | 28.63 | 30.86 | 30.77 | 31.08 | 31.94 | 143.75 | 32.26 | 31.15 | 171.43 | 35.29 | 31.34 | 21.88 | 31.51 | 30.99 | 30.88 | 30.00 | 25.81 | 30.77 | 36.36 | 29.41 | 22.50 | 300.00 | 23.81 | 27.78 | 23.26 | 26.09 | 29.63 | 29.55 | 27.27 | 28.89 | 28.57 | 25.71 | 22.22 | 23.33 | - | - | - | - | - | - |
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...
|
% | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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...
|
% | 27.06 | 27.39 | 44.20 | 80.49 | 70.77 | 67.39 | 55.30 | 53.89 | 51.38 | 49.56 | 53.10 | 61.51 | 60.87 | 44.20 | 50.64 | 58.41 | 32.02 | 56.31 | 57.74 | 56.91 | 59.78 | 56.79 | 54.55 | 43.77 | 50.65 | 35.61 | 41.49 | 34.85 | 35.36 | 36.75 | 37.78 | 35.16 | 36.77 | 38.48 | 33.21 | 36.95 | 36.48 | 31.06 | 41.78 | 37.97 | 40.67 | 34.12 | 27.03 | 40.03 | 36.40 | 38.25 | 32.64 | 34.53 | 40.03 | 39.11 | -92.38 | 35.64 | 29.92 | 28.58 | 31.59 | 30.77 | 31.06 | 25.39 | 25.67 | 21.84 | 22.73 | 30.73 | 17.25 | -7.30 | 34.70 | 36.18 | 37.45 | 41.85 | 35.97 | 100.94 | 38.53 | 39.11 | 39.83 | 41.12 | 36.32 | 79.01 | 36.41 | 35.87 | 34.36 | 63.12 | 35.30 | 33.78 | 33.11 | 34.58 | 71.64 | 75.86 | 34.67 | 37.79 | 31.59 | 31.20 | 30.61 | 29.97 | 32.55 | 29.43 | 32.27 | 31.06 | 118.29 | 28.99 | 105.42 | 30.45 | 104.96 | 29.64 | 28.63 | -7.08 | 106.10 | 112.39 | 102.19 | 96.91 | 29.00 | 41.56 | 30.67 | 31.14 | 31.08 | 28.91 | 14.01 | 20.21 | 23.40 | 20.59 | 23.78 | -0.61 | 12.82 | 23.84 | 27.04 | 27.44 | 31.58 | 28.03 | 28.57 | 27.06 | 27.92 | 117.69 | 19.57 | 20.71 | - | - | - | - | - | - |
Net Income Margin |
Loading...
|
% | - | - | 35.18 | 33.55 | 33.53 | 38.35 | 33.28 | 36.66 | 35.87 | 34.50 | 37.48 | 43.10 | 42.31 | 29.39 | 33.17 | 38.28 | 13.77 | 32.19 | 31.22 | 37.95 | 31.02 | 32.38 | 33.00 | 23.73 | 33.01 | 31.38 | 29.18 | 24.79 | 25.25 | 25.84 | 26.53 | 25.80 | 26.19 | 26.37 | 24.94 | 27.31 | 25.06 | 21.94 | 24.28 | 26.20 | 27.84 | 23.68 | 19.02 | 27.38 | 25.62 | 26.20 | 23.09 | 23.26 | 27.61 | 26.86 | 22.24 | 24.22 | 20.63 | 21.48 | 21.84 | 21.14 | 22.03 | 17.37 | 17.81 | 15.40 | 16.33 | 18.68 | 13.79 | -38.26 | 24.38 | 24.38 | 25.65 | 28.68 | 24.89 | 23.33 | 26.96 | 27.72 | 28.05 | 28.65 | 25.01 | 25.65 | 25.21 | 24.81 | 24.23 | 25.00 | 24.41 | 23.72 | 24.81 | 23.59 | 23.08 | 24.05 | 23.32 | 25.55 | 22.59 | 22.55 | 20.79 | 20.38 | 22.05 | 20.10 | 21.88 | 21.91 | 22.48 | 19.86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | -0.71 | -0.75 | 44.20 | 80.49 | 72.35 | 69.74 | 57.51 | 56.20 | 53.72 | 51.79 | 55.33 | 63.79 | 63.14 | 46.59 | 53.19 | 61.06 | 34.85 | 59.09 | 60.69 | 59.52 | 62.74 | 58.72 | 56.47 | 45.72 | 52.67 | 49.41 | 53.94 | 45.96 | 45.88 | 46.79 | 47.31 | 44.70 | 46.14 | 47.50 | 41.87 | 45.56 | 45.27 | 39.65 | 44.12 | - | 50.06 | 43.61 | 36.23 | 49.64 | 46.25 | 48.74 | 44.54 | 49.33 | 56.04 | 54.68 | 49.02 | 53.23 | 48.20 | 47.73 | 52.90 | 55.73 | 57.66 | 51.79 | 54.71 | 57.69 | 61.10 | 71.82 | 50.52 | 65.70 | 83.27 | 92.26 | 97.76 | 109.45 | 106.45 | 105.71 | 106.98 | 102.79 | 101.15 | 99.00 | 87.62 | 84.14 | 81.60 | 78.60 | 73.16 | 67.38 | 66.02 | 66.36 | 68.88 | 73.89 | 76.31 | 80.97 | 84.41 | 85.06 | 87.25 | 92.32 | 105.61 | 126.59 | 133.32 | 135.90 | 134.54 | 130.00 | 124.86 | 117.30 | 112.36 | 110.90 | 112.60 | 117.00 | 125.81 | 93.33 | 111.79 | 117.70 | 104.82 | 103.86 | 115.15 | 124.68 | 107.56 | 114.04 | 113.06 | 116.11 | 105.80 | 114.51 | 112.23 | 108.24 | 84.15 | 76.07 | 89.74 | 101.99 | 103.14 | 92.68 | 109.94 | 103.82 | 111.69 | 101.18 | 114.94 | 121.77 | 131.88 | 134.29 | - | - | - | - | - | - |
EBIT Ratio |
Loading...
|
% | -1.92 | 26.64 | 41.69 | 77.63 | 70.77 | 67.39 | 55.30 | 53.89 | 51.38 | 49.56 | 53.10 | 61.51 | 60.87 | 44.20 | 50.64 | 58.41 | 32.02 | 56.31 | 57.74 | 56.91 | 59.78 | 56.79 | 54.55 | 43.77 | 50.65 | 47.33 | 51.83 | 43.81 | 43.60 | 44.56 | 45.22 | 42.56 | 44.00 | 45.38 | 39.76 | 43.34 | 42.95 | 37.44 | 41.78 | 33.15 | 47.46 | 40.99 | 36.12 | 49.53 | 46.13 | 48.62 | 44.42 | 49.21 | 55.92 | 54.56 | 46.56 | 53.11 | 48.07 | 47.60 | 50.51 | 55.55 | 57.25 | 51.39 | 51.55 | 57.25 | 60.66 | 68.20 | 47.89 | 60.19 | 79.91 | 88.59 | 95.40 | 105.17 | 101.94 | 100.94 | 102.24 | 98.08 | 96.39 | 93.88 | 82.75 | 79.01 | 76.58 | 73.65 | 68.31 | 63.12 | 61.64 | 61.85 | 64.13 | 69.06 | 71.64 | 75.86 | 78.46 | 81.48 | 83.25 | 88.51 | 99.66 | 119.53 | 126.75 | 128.61 | 127.77 | 122.38 | 118.29 | 109.93 | 105.42 | 104.51 | 104.96 | 108.70 | 119.76 | 86.67 | 106.10 | 112.39 | 102.19 | 96.91 | 109.96 | 118.18 | 104.20 | 107.89 | 106.76 | 109.95 | 98.55 | 110.36 | 107.98 | 100.59 | 99.39 | 68.10 | 82.05 | 93.38 | 95.60 | 94.51 | 95.32 | 98.09 | 101.95 | 97.06 | 110.39 | 117.69 | 128.26 | 20.71 | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 26.35 | 26.64 | 44.20 | 42.88 | 42.70 | 45.66 | 41.79 | 45.64 | 45.03 | 43.22 | 46.52 | 54.54 | 53.76 | 35.77 | 39.33 | 45.74 | 14.31 | 37.51 | 36.34 | 34.56 | 39.21 | 38.33 | 39.24 | 29.70 | 38.15 | 35.61 | 41.49 | 34.85 | 35.36 | 36.75 | 37.78 | 35.16 | 36.77 | 38.48 | 33.21 | 36.95 | 36.48 | 31.06 | 35.18 | 37.97 | 40.67 | 34.12 | 27.03 | 40.03 | 36.40 | 38.25 | 32.64 | 34.53 | 40.03 | 39.11 | 32.74 | 35.64 | 29.92 | 28.58 | 31.59 | 30.77 | 31.06 | 25.39 | 25.67 | 21.84 | 22.73 | 30.73 | 17.25 | -7.30 | 34.70 | 36.18 | 37.45 | 41.85 | 35.97 | 33.22 | 38.53 | 39.11 | 39.83 | 41.12 | 36.32 | 37.15 | 36.41 | 35.87 | 34.36 | 34.62 | 35.30 | 33.78 | 33.11 | 34.58 | 33.51 | 34.11 | 34.67 | 37.79 | 31.59 | 31.20 | 30.61 | 29.97 | 32.55 | 29.43 | 32.27 | 31.06 | 33.40 | 28.99 | 29.62 | 30.45 | 29.77 | 29.25 | 29.03 | -6.67 | 25.20 | 26.99 | 3.07 | 26.25 | 29.00 | 41.56 | 30.67 | 31.14 | 30.63 | 28.44 | 14.98 | 20.21 | 23.40 | 20.00 | 24.39 | -0.61 | 13.46 | 23.84 | 27.04 | 28.05 | 31.58 | 28.03 | 28.57 | 26.47 | 27.27 | 23.81 | 19.57 | 21.43 | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email