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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 8,339 | 7,417 | 5,639 | 7,625 | 7,530 | 7,254 | 6,940 | 6,733 | 6,269 | 5,991 | 5,578 | 5,130 | 5,031 | 4,815 | 4,733 | 4,674 | 4,677 | 4,667 | 4,677 | 4,633 | 4,567 | 4,510 | 4,458 | 4,403 | 4,352 | 4,311 | 4,270 | 4,109 | 3,817 | 3,519 | 3,219 | 3,040 | 3,035 | 2,989 | 2,927 | 2,892 | 2,830 | 2,816 | 2,787 | 2,749 | 2,712 | 2,703 | 2,757 | 2,773 | 2,782 | 2,808 | 2,721 | 2,695 | 2,671 | 2,610 | 2,645 | 2,657 | 2,667 | 2,661 | 2,600 | 2,542 | 2,488 | 2,430 | 2,255 | 2,192 | 2,203 | 2,239 | 2,349 | 2,407 | 2,190 | 1,978 | 1,812 | 1,551 | 1,567 | 1,569 | 1,573 | 1,622 | 1,595 | 1,595 | 1,626 | 1,640 | 1,683 | 1,730 | 1,779 | 1,855 | 1,904 | 1,934 | 2,039 | 1,910 | 1,780 | 1,844 | 1,657 | 1,673 | 1,689 | 1,506 | 1,481 | 1,458 | 1,430 | 1,436 | 1,556 | 1,582 | 1,612 | 1,615 | 1,508 | 1,490 | 1,480 | 1,462 | 1,434 | 1,422 | 1,348 | 1,273 | 1,185 | 1,095 | 1,056 | 1,032 | 1,022 | 1,008 | 991 | 973 | 955 | 948 | 962 | 992 | 1,068 | 1,111 | 1,107 | 1,067 | 983 | 913 | 888 | 846 | 799 | 752 | 691 | 661 | 634 | 613 | 594 | 574 | 598 | 573 | 549 | 529 | 355 | 234 | 113 |
Cost of Revenue |
Loading...
|
M | -23 | - | - | 2,993 | 4,324 | 4,324 | 2,920 | 1,331 | - | - | -5 | -5 | 0 | 0 | 5 | 20 | 15 | 15 | 298 | 541 | 785 | 995 | 716 | 616 | 499 | 447 | 598 | 572 | 530 | 454 | 383 | 315 | 291 | 264 | 217 | 211 | 216 | 220 | 247 | 237 | 235 | 246 | 195 | 146 | 83 | 11 | -2 | -4 | -3 | -6 | 6 | 5 | 2 | 0 | 19 | 688 | 1,318 | 1,849 | 1,836 | 1,593 | 1,394 | 1,335 | 2,259 | 2,320 | 2,242 | 2,085 | 1,444 | 1,258 | 1,185 | 1,117 | 1,044 | 943 | 841 | 761 | 664 | 590 | 523 | 491 | 495 | 537 | 595 | 621 | 665 | 688 | 705 | 738 | 853 | 945 | 1,132 | 1,252 | 1,292 | 1,340 | 1,274 | 1,257 | 919 | 593 | 291 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 8,362 | 7,417 | 5,639 | 4,632 | 3,206 | 2,930 | 4,020 | 5,402 | 6,269 | 5,991 | 5,583 | 5,135 | 5,031 | 4,815 | 4,728 | 4,654 | 4,662 | 4,652 | 4,662 | 4,633 | 4,567 | 4,510 | 4,454 | 4,399 | 4,349 | 4,307 | 4,270 | 4,109 | 3,817 | 3,519 | 3,219 | 3,040 | 3,035 | 2,989 | 2,927 | 2,892 | 2,830 | 2,816 | 2,787 | 2,749 | 2,712 | 2,703 | 2,744 | 2,760 | 2,770 | 2,797 | 2,723 | 2,698 | 2,675 | 2,616 | 2,639 | 2,652 | 2,665 | 2,661 | 2,580 | 2,519 | 2,463 | 2,399 | 2,236 | 2,173 | 2,184 | 2,220 | 2,349 | 2,407 | 2,190 | 1,978 | 1,812 | 1,551 | 1,567 | 1,569 | 1,573 | 1,622 | 1,595 | 1,595 | 1,626 | 1,640 | 1,683 | 1,730 | 1,779 | 1,855 | 1,904 | 1,934 | 2,039 | 1,910 | 1,780 | 1,844 | 1,657 | 1,673 | 1,689 | 1,506 | 1,481 | 1,458 | 1,430 | 1,436 | 1,556 | 1,582 | 1,612 | 1,615 | 1,508 | 1,490 | 1,480 | 1,462 | 1,434 | 1,422 | 1,348 | 1,273 | 1,185 | 1,095 | 1,056 | 1,032 | 1,022 | 1,008 | 991 | 973 | 955 | 948 | 962 | 992 | 1,068 | 1,111 | 1,107 | 1,067 | 983 | 913 | 888 | 846 | 799 | 752 | 691 | 661 | 634 | 613 | 594 | 574 | 598 | 573 | 549 | 529 | 355 | 234 | 113 |
Operating Expenses |
Loading...
|
M | 6,197 | 4,470 | 2,898 | 237 | -1,296 | -905 | 934 | 2,860 | 4,244 | 4,072 | 9,054 | 8,608 | 8,496 | 8,521 | 8,326 | 7,971 | 7,526 | 7,080 | 6,894 | 6,895 | 6,863 | 6,973 | 6,771 | 6,908 | 7,130 | 7,154 | 6,172 | 6,270 | 6,027 | 5,902 | 5,221 | 5,011 | 5,033 | 5,030 | 4,811 | 4,789 | 4,770 | 4,788 | 4,643 | 4,582 | 4,565 | 4,563 | 4,659 | 4,711 | 4,702 | 4,704 | 1,745 | 1,704 | 1,657 | 1,607 | 1,610 | 1,634 | 1,738 | 1,843 | 1,757 | 2,076 | 2,159 | 4,756 | 4,983 | 4,465 | 4,151 | 1,205 | 2,922 | 2,740 | 2,564 | 2,474 | 1,993 | 2,351 | 2,746 | 3,138 | 3,120 | 3,148 | 3,098 | 3,071 | 1,263 | 1,064 | 1,066 | -87,707 | -87,647 | -87,569 | -87,691 | 966 | 1,061 | 905 | 778 | 707 | 540 | 545 | 565 | 389 | 179 | 68 | -138 | -190 | -83 | -93 | -34 | 16 | 57 | 59 | 63 | 44 | -82 | -37 | -47 | -39 | -45 | -97 | -104 | -119 | -136 | -156 | -161 | -139 | -79 | 4 | 85 | 161 | 214 | 268 | 293 | 294 | 307 | 280 | 277 | 233 | 160 | 83 | -10 | -64 | -122 | -136 | -175 | -211 | -234 | -274 | -270 | -246 | -169 | -103 | -45 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 2,855 | 2,831 | 1,952 | 2,578 | 2,539 | 2,468 | 2,474 | 2,505 | 2,508 | 2,386 | 2,169 | 1,968 | 1,795 | 1,723 | 1,726 | 1,681 | 1,690 | 1,688 | 1,660 | 1,652 | 1,630 | 1,622 | 1,606 | 1,596 | 1,594 | 1,602 | 1,586 | 1,610 | 1,509 | 1,403 | 1,328 | 1,206 | 1,188 | 1,167 | 1,143 | 1,132 | 1,110 | 1,098 | 1,081 | 1,034 | 1,041 | 1,052 | 1,062 | 1,085 | 1,115 | 1,147 | 1,126 | 1,157 | 1,136 | 1,067 | 1,061 | 1,008 | 953 | 934 | 916 | 857 | 808 | 775 | 767 | 770 | 788 | 804 | 844 | 862 | 797 | 730 | 674 | 606 | 609 | 606 | 519 | 503 | 489 | 482 | 488 | 493 | 488 | 486 | 479 | 470 | 465 | 465 | 458 | 452 | 443 | 440 | 449 | 462 | 479 | 479 | 466 | 455 | 437 | 422 | 417 | 412 | 415 | 420 | 423 | 430 | 431 | 429 | 421 | 410 | 381 | 358 | 262 | 237 | 232 | 227 | 227 | 223 | 220 | 216 | 216 | 145 | 73 | - | - | - | - | - | 63 | 124 | 183 | 240 | 231 | 222 | 212 | 201 | 194 | 190 | 186 | 182 | 187 | 178 | 171 | 164 | 112 | 73 | 36 |
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 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,301 | 5,285 | 5,281 | 5,351 | 5,165 | 5,312 | 5,536 | 5,552 | 4,587 | 4,660 | 4,518 | 4,499 | 3,893 | 3,806 | 3,845 | 3,863 | 3,667 | 3,657 | 3,660 | 3,690 | 3,562 | 3,547 | 3,525 | 3,511 | 3,597 | 3,626 | 3,587 | 3,558 | 619 | 546 | 520 | 540 | 550 | 626 | 785 | 909 | 841 | 1,219 | 1,351 | 3,981 | 4,216 | 3,696 | 3,364 | 401 | 2,077 | 1,879 | 1,767 | 1,744 | 1,318 | 1,745 | 2,137 | 2,532 | 2,600 | 2,645 | 2,609 | 2,589 | 775 | 572 | 578 | -88,193 | -88,126 | -88,040 | -88,156 | 501 | 603 | 452 | 335 | 267 | 91 | 83 | 86 | -90 | -288 | -387 | -575 | -612 | -458 | -338 | -161 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 214 | - | - | -2,947 | -4,254 | -4,254 | -2,872 | -1,307 | - | - | 1,280 | 1,280 | 1,280 | 1,280 | 0 | -4 | -4 | -4 | 912 | 670 | 444 | 242 | 522 | 627 | 745 | 803 | 458 | 481 | 520 | 594 | 514 | 579 | 178 | -167 | -166 | -566 | -145 | 220 | 163 | 235 | -153 | -549 | -497 | 169 | 935 | 1,705 | 1,646 | 1,681 | 1,659 | 1,596 | 1,550 | 1,499 | 1,447 | 1,427 | 1,273 | -346 | -1,733 | -5,529 | -6,820 | -6,058 | -5,545 | -2,448 | -2,107 | -1,988 | -1,709 | -1,553 | -985 | -805 | -729 | -654 | -624 | -508 | -388 | -285 | -748 | -871 | -770 | 69,934 | 69,870 | 69,750 | 69,390 | -1,586 | -1,726 | -1,592 | -1,483 | -1,445 | -1,394 | -1,490 | -1,697 | -1,641 | -1,471 | -1,409 | -1,136 | -1,067 | -778 | -461 | -232 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 2,165 | 2,947 | 2,741 | 4,395 | 4,502 | 3,835 | 3,086 | 2,542 | 2,025 | 1,919 | -3,471 | -3,473 | -3,465 | -3,706 | -3,598 | -3,317 | -2,864 | -2,428 | -2,232 | -2,262 | -2,296 | -2,463 | -2,317 | -2,509 | -2,782 | -2,847 | -1,902 | -2,161 | -2,210 | -2,383 | -2,002 | -1,972 | -1,998 | -2,040 | -1,884 | -1,897 | -1,940 | -1,971 | -1,856 | -1,833 | -1,853 | -1,860 | -1,915 | -1,951 | -1,933 | -1,907 | 978 | 995 | 1,018 | 1,009 | 1,028 | 1,018 | 927 | 818 | 823 | 444 | 305 | -2,357 | -2,748 | -2,292 | -1,968 | 1,015 | -573 | -334 | -374 | -496 | -180 | -800 | -1,179 | -1,568 | -1,547 | -1,526 | -1,503 | -1,476 | 363 | 576 | 617 | 89,437 | 89,426 | 89,424 | 89,595 | 968 | 977 | 1,005 | 1,002 | 1,137 | 1,116 | 1,128 | 1,124 | 1,117 | 1,302 | 1,390 | 1,569 | 1,626 | 1,639 | 1,675 | 1,646 | 1,599 | 1,450 | 1,431 | 1,418 | 1,419 | 1,517 | 1,459 | 1,395 | 1,313 | 1,230 | 1,191 | 1,160 | 1,150 | 1,158 | 1,164 | 1,152 | 1,112 | 1,034 | 944 | 877 | 830 | 854 | 843 | 814 | 773 | 677 | 633 | 611 | 613 | 638 | 669 | 701 | 725 | 756 | 749 | 769 | 785 | 831 | 847 | 818 | 775 | 524 | 337 | 159 |
Interest Expense |
Loading...
|
M | 3,951 | 3,477 | 2,443 | 2,075 | 1,266 | 696 | 354 | 214 | 241 | 295 | 298 | 328 | 341 | 423 | 601 | 779 | 925 | 988 | 980 | 932 | 864 | 760 | 661 | 571 | 484 | 431 | 387 | 341 | 299 | 263 | 230 | 204 | 184 | 164 | 151 | 143 | 139 | 139 | 144 | 147 | 150 | 156 | 162 | 177 | 198 | 220 | 245 | 276 | 306 | 341 | 384 | 424 | 471 | 527 | 591 | 657 | 734 | 814 | 923 | 1,029 | 1,122 | 1,267 | 1,412 | 1,556 | 1,539 | 1,441 | 1,297 | 1,139 | 1,110 | 1,051 | 963 | 859 | 760 | 679 | 601 | 532 | 474 | 436 | 427 | 428 | 442 | 458 | 478 | 499 | 516 | 548 | 605 | 700 | 819 | 943 | 1,059 | 1,130 | 1,166 | 1,166 | 1,124 | 1,072 | 1,023 | 984 | 955 | 960 | 967 | 978 | 986 | 978 | 938 | 884 | 833 | 774 | 756 | 752 | 762 | 766 | 761 | 735 | 677 | 604 | 529 | 464 | 452 | 436 | 429 | 421 | 385 | 380 | 388 | 413 | 447 | 486 | 524 | 558 | 597 | 632 | 656 | 672 | 710 | 691 | 668 | 631 | 427 | 274 | 128 |
Non-operating Income/Expense |
Loading...
|
M | 562 | -563 | -604 | -1,410 | -1,555 | -1,071 | -625 | -356 | -501 | -328 | 4,947 | 4,839 | 5,013 | 4,678 | 4,567 | 4,367 | 4,160 | 4,087 | 3,910 | 3,941 | 3,960 | 4,091 | 3,965 | 4,082 | 4,293 | 4,241 | 3,198 | 3,243 | 3,171 | 3,303 | 2,843 | 2,860 | 2,918 | 2,954 | 2,784 | 2,807 | 2,812 | 2,824 | 2,695 | 2,704 | 2,705 | 2,715 | 2,784 | 2,776 | 2,756 | 2,732 | -206 | -236 | -266 | -302 | -332 | -373 | -415 | -465 | -1,227 | -1,235 | -1,296 | -1,321 | -1,002 | -1,108 | -1,167 | -1,311 | 525 | 381 | 399 | 496 | 202 | 732 | 1,163 | 1,568 | 1,532 | 1,567 | 1,523 | 1,476 | 180 | -54 | -78 | 50,051 | 50,060 | 50,072 | 49,882 | -445 | -465 | -499 | -516 | -548 | -605 | -700 | -819 | -943 | -1,059 | -1,130 | -1,166 | -1,166 | -1,124 | -1,072 | -1,023 | -984 | -955 | -960 | -967 | -978 | -986 | -978 | -938 | -884 | -833 | -774 | -756 | -752 | -762 | -766 | -761 | -735 | -677 | -604 | -529 | -464 | -452 | -436 | -429 | -421 | -385 | -380 | -388 | -413 | -447 | -486 | -524 | -558 | -597 | -632 | -656 | -672 | -710 | -691 | -668 | -631 | -427 | -274 | -128 |
EBT |
Loading...
|
M | 2,144 | 2,384 | 2,137 | 2,985 | 2,947 | 2,764 | 2,461 | 2,186 | 1,524 | 1,591 | 1,476 | 1,366 | 1,548 | 972 | 969 | 1,050 | 1,296 | 1,659 | 1,678 | 1,679 | 1,664 | 1,628 | 1,649 | 1,574 | 1,512 | 1,394 | 1,254 | 1,041 | 919 | 878 | 841 | 889 | 920 | 914 | 900 | 910 | 872 | 853 | 839 | 871 | 852 | 855 | 869 | 825 | 824 | 825 | 772 | 759 | 751 | 707 | 696 | 645 | 512 | 352 | -404 | -792 | -992 | -3,678 | -3,749 | -3,400 | -3,134 | -296 | -25 | 70 | 47 | 23 | 536 | 446 | 498 | 514 | 529 | 584 | 564 | 544 | 542 | 522 | 539 | 553 | 551 | 561 | 542 | 524 | 512 | 506 | 485 | 589 | 511 | 427 | 305 | 173 | 243 | 259 | 403 | 460 | 514 | 603 | 623 | 615 | 496 | 470 | 451 | 440 | 531 | 481 | 457 | 429 | 397 | 417 | 404 | 399 | 397 | 398 | 391 | 377 | 357 | 340 | 348 | 367 | 402 | 407 | 384 | 352 | 292 | 253 | 224 | 200 | 192 | 184 | 176 | 166 | 160 | 117 | 113 | 114 | 122 | 156 | 150 | 144 | 97 | 63 | 31 |
Income Tax Provision |
Loading...
|
M | 355 | 413 | 414 | 568 | 554 | 515 | 459 | 403 | 297 | 294 | 265 | 230 | 247 | 155 | 151 | 163 | 195 | 248 | 250 | 245 | 239 | 235 | 158 | 186 | 208 | 208 | 287 | 222 | 197 | 193 | 190 | 212 | 222 | 221 | 222 | 229 | 223 | 221 | 213 | 221 | 216 | 216 | 221 | 187 | 184 | 184 | 172 | 182 | 182 | 165 | 158 | 148 | 113 | 40 | -223 | -344 | -370 | -584 | -608 | -499 | -460 | -182 | -89 | -58 | -60 | -53 | 134 | 24 | 46 | 53 | 55 | 159 | 144 | 131 | 139 | 135 | 147 | 154 | 150 | 149 | 143 | 140 | 137 | 136 | 131 | 226 | 167 | 139 | 97 | -5 | 54 | 63 | 110 | 131 | 147 | 180 | 194 | 193 | 157 | 149 | 142 | 139 | 170 | 167 | 163 | 158 | 149 | 144 | 139 | 137 | 137 | 138 | 139 | 133 | 126 | 119 | 118 | 124 | 143 | 145 | 136 | 124 | 94 | 79 | 69 | 61 | 60 | 56 | 53 | 49 | 47 | 33 | 30 | 29 | 29 | 40 | 38 | 36 | 25 | 16 | 8 |
Income after Tax |
Loading...
|
M | 1,789 | 1,971 | 1,723 | 2,417 | 2,393 | 2,249 | 2,002 | 1,783 | 1,227 | 1,297 | 1,211 | 1,136 | 1,301 | 817 | 818 | 887 | 1,101 | 1,411 | 1,428 | 1,434 | 1,425 | 1,393 | 1,491 | 1,388 | 1,304 | 1,186 | 967 | 819 | 722 | 685 | 651 | 677 | 698 | 693 | 678 | 681 | 649 | 632 | 627 | 650 | 636 | 639 | 648 | 637 | 640 | 641 | 601 | 576 | 569 | 543 | 539 | 496 | 399 | 312 | -180 | -447 | -621 | -3,094 | -3,142 | -2,901 | -2,674 | -114 | 64 | 127 | 107 | 75 | 402 | 421 | 452 | 461 | 474 | 425 | 420 | 412 | 403 | 388 | 391 | 399 | 401 | 412 | 399 | 384 | 376 | 369 | 354 | 363 | 344 | 288 | 208 | 179 | 189 | 197 | 292 | 328 | 367 | 422 | 430 | 422 | 338 | 322 | 309 | 302 | 361 | 314 | 294 | 271 | 248 | 273 | 266 | 262 | 260 | 259 | 252 | 244 | 231 | 221 | 230 | 243 | 259 | 262 | 248 | 229 | 199 | 174 | 154 | 139 | 132 | 127 | 123 | 117 | 113 | 85 | 83 | 85 | 93 | 116 | 112 | 108 | 72 | 47 | 23 |
Non-Controlling Interest |
Loading...
|
M | 88 | 121 | 121 | 143 | 127 | 124 | 117 | 130 | 143 | 144 | 154 | 137 | 113 | 100 | 84 | 74 | 73 | 74 | 74 | 74 | 77 | 70 | 70 | 71 | 69 | 76 | 76 | 75 | 76 | 65 | 54 | 44 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | -135 | -303 | -456 | -609 | -569 | -401 | -249 | -96 | -16 | -95 | -122 | -140 | -101 | -30 | -10 | 0 | 63 | 0 | -90 | -217 | -217 | -292 | -283 | -251 | -402 | -421 | -452 | -461 | -474 | -425 | -420 | -412 | -403 | -388 | -391 | -399 | -401 | -412 | -398 | -386 | -362 | -345 | -320 | -324 | -320 | -275 | -206 | -179 | -189 | -197 | -292 | -328 | -252 | -202 | -104 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 1,029 | 1,602 | 1,602 | 2,274 | 2,266 | 2,125 | 1,885 | 1,653 | 1,084 | 1,153 | 1,057 | 999 | 1,188 | 717 | 734 | 813 | 1,028 | 1,337 | 1,354 | 1,360 | 1,348 | 1,323 | 1,420 | 1,316 | 1,235 | 1,110 | 918 | 771 | 672 | 647 | 597 | 633 | 667 | 661 | 646 | 649 | 617 | 601 | 595 | 618 | 604 | 607 | 616 | 606 | 608 | 609 | 569 | 545 | 538 | 512 | 432 | 368 | 249 | 140 | 101 | 30 | 10 | 0 | -63 | 0 | 90 | 217 | 217 | 292 | 283 | 251 | 402 | 421 | 452 | 461 | 474 | 425 | 420 | 412 | 403 | 388 | 391 | 399 | 401 | 412 | 398 | 386 | 362 | 345 | 320 | 324 | 320 | 275 | 206 | 179 | 189 | 197 | 292 | 328 | 252 | 202 | 104 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 1,468,916,500.00 | 1,467,902,500.00 | 1,467,666,666.67 | 1,466,750,000.00 | 1,466,250,000.00 | 1,465,000,000.00 | 1,465,750,000.00 | 1,471,500,000.00 | 1,474,639,356.50 | 1,368,889,356.50 | 1,260,139,356.50 | 1,146,139,356.50 | 1,034,250,000.00 | 1,032,750,000.00 | 1,035,530,750.00 | 1,040,599,000.00 | 1,048,419,000.00 | 1,056,078,500.00 | 1,062,561,500.00 | 1,075,678,250.00 | 1,091,261,250.00 | 1,106,046,250.00 | 1,120,311,750.00 | 1,120,999,500.00 | 1,117,478,250.00 | 1,113,438,000.00 | 1,106,998,250.00 | 1,068,395,750.00 | 993,856,750.00 | 918,789,750.00 | 845,236,000.00 | 810,797,250.00 | 813,264,000.00 | 817,129,000.00 | 820,927,750.00 | 824,752,000.00 | 828,364,250.00 | 833,081,250.00 | 837,327,750.00 | 840,175,750.00 | 842,464,000.00 | 843,971,750.00 | 846,717,250.00 | 852,360,500.00 | 858,288,250.00 | 863,402,250.00 | 867,114,750.00 | 868,126,000.00 | 868,105,500.00 | 867,623,750.00 | 840,730,250.00 | 803,713,750.00 | 766,693,250.00 | 729,532,250.00 | 718,220,750.00 | 685,756,000.00 | 620,720,750.00 | 532,802,250.00 | 445,481,750.00 | 389,895,000.00 | 366,892,000.00 | 366,964,250.00 | 367,009,500.00 | 367,239,250.00 | 335,182,750.00 | 303,069,250.00 | 270,407,000.00 | 238,561,000.00 | 239,943,500.00 | 238,845,750.00 | 237,693,250.00 | 235,833,250.00 | 233,616,500.00 | 233,789,000.00 | 234,001,000.00 | 234,224,000.00 | 233,471,000.00 | 232,936,500.00 | 232,287,250.00 | 231,441,750.00 | 230,920,000.00 | 230,892,500.00 | 231,424,500.00 | 234,022,250.00 | 238,346,000.00 | 243,133,000.00 | 247,981,500.00 | 250,693,006.75 | 251,588,169.50 | 251,477,462.50 | 251,539,807.50 | 251,497,269.25 | 250,048,333.50 | 243,793,280.25 | 243,037,247.50 | 237,420,333.25 | 239,525,725.75 | 240,403,236.00 | 241,665,999.50 | 248,544,280.00 | 244,192,577.25 | 245,574,156.25 | 247,094,045.00 | 245,775,199.75 | 243,578,515.75 | 243,181,785.25 | 232,197,714.75 | 224,669,184.25 | 223,650,109.00 | 220,880,509.50 | 222,803,614.50 | 222,303,564.50 | 221,547,831.75 | 222,847,899.75 | 222,039,927.25 | 222,025,044.75 | 221,430,918.25 | 218,369,526.00 | 219,795,469.00 | 221,221,412.00 | 215,391,907.50 | 206,295,916.75 | 195,669,649.00 | 185,043,381.25 | 180,276,238.00 | 179,285,190.75 | 169,570,968.75 | 159,856,746.75 | 151,247,190.00 | 140,907,465.50 | 133,792,623.50 | 126,677,781.50 | 124,405,815.25 | 121,021,667.25 | 118,694,511.50 | 116,367,355.75 | 108,737,412.25 | 100,501,761.25 | 98,601,372.33 | 94,800,594.50 | 87,629,453.00 |
EBITDA |
Loading...
|
M | 1,747 | 3,247 | 2,801 | 4,483 | 4,593 | 3,933 | 3,254 | 2,718 | 2,193 | 2,069 | 1,975 | 1,951 | 2,002 | 1,762 | 1,906 | 2,189 | 2,595 | 3,033 | 3,109 | 3,080 | 3,047 | 2,881 | 2,766 | 2,574 | 2,303 | 2,238 | 2,069 | 1,806 | 1,746 | 1,562 | 1,449 | 1,474 | 1,454 | 1,419 | 1,408 | 1,400 | 1,357 | 1,325 | 1,293 | 1,317 | 1,298 | 1,292 | 1,308 | 1,273 | 1,293 | 1,319 | 1,294 | 1,313 | 1,337 | 1,330 | 1,370 | 1,362 | 1,273 | 1,165 | 464 | 124 | -13 | -2,636 | -2,603 | -2,140 | -1,772 | 1,215 | 1,615 | 1,831 | 1,751 | 1,591 | 1,936 | 1,676 | 1,709 | 1,677 | 1,618 | 1,624 | 1,487 | 1,414 | 1,369 | 1,280 | 1,298 | 1,314 | 1,354 | 1,406 | 1,438 | 1,456 | 1,358 | 1,263 | 1,162 | 1,195 | 1,183 | 1,208 | 1,211 | 1,218 | 1,405 | 1,496 | 1,684 | 1,737 | 1,751 | 1,784 | 1,757 | 1,712 | 1,559 | 1,536 | 1,510 | 1,500 | 1,591 | 1,530 | 1,463 | 1,376 | 1,300 | 1,260 | 1,237 | 1,236 | 1,242 | 1,247 | 1,229 | 1,181 | 1,099 | 1,025 | 957 | 915 | 944 | 952 | 940 | 901 | 806 | 724 | 685 | 682 | 694 | 718 | 746 | 764 | 793 | 787 | 806 | 821 | 870 | 882 | 851 | 805 | 542 | 348 | 164 |
Depreciation and Amortization |
Loading...
|
M | 469 | 300 | 60 | 88 | 91 | 98 | 107 | 115 | 107 | 89 | 167 | 145 | 188 | 189 | 92 | 94 | 47 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 57 | 52 | 41 | 30 | 20 | 15 | 21 | 28 | 35 | 41 | 40 | 39 | 39 | 39 | 40 | 41 | 43 | 44 | 45 | 47 | 48 | 50 | 51 | 53 | 55 | 57 | 59 | 60 | 62 | 102 | 104 | 143 | 145 | 152 | 195 | 200 | 228 | 205 | 165 | 127 | 104 | 92 | 101 | 112 | 126 | 181 | 163 | 191 | 226 | 225 | 285 | 325 | 376 | 429 | 468 | 488 | 381 | 258 | 160 | 58 | 67 | 80 | 87 | 101 | 102 | 106 | 116 | 111 | 112 | 109 | 110 | 113 | 109 | 105 | 93 | 81 | 75 | 71 | 68 | 63 | 70 | 69 | 77 | 86 | 84 | 84 | 77 | 69 | 65 | 81 | 80 | 84 | 90 | 110 | 126 | 128 | 129 | 92 | 74 | 69 | 56 | 49 | 45 | 40 | 37 | 37 | 36 | 36 | 38 | 35 | 32 | 30 | 18 | 11 | 6 |
EBIT |
Loading...
|
M | 1,278 | 2,947 | 2,741 | 4,395 | 4,502 | 3,835 | 3,147 | 2,603 | 2,086 | 1,980 | 1,808 | 1,806 | 1,814 | 1,573 | 1,814 | 2,095 | 2,548 | 2,984 | 3,059 | 3,029 | 2,995 | 2,828 | 2,712 | 2,519 | 2,247 | 2,181 | 2,013 | 1,754 | 1,705 | 1,532 | 1,429 | 1,459 | 1,433 | 1,391 | 1,373 | 1,360 | 1,317 | 1,286 | 1,255 | 1,278 | 1,258 | 1,251 | 1,265 | 1,229 | 1,248 | 1,273 | 1,246 | 1,263 | 1,286 | 1,277 | 1,315 | 1,305 | 1,214 | 1,105 | 401 | 22 | -117 | -2,779 | -2,748 | -2,292 | -1,968 | 1,015 | 1,387 | 1,626 | 1,585 | 1,464 | 1,833 | 1,585 | 1,608 | 1,565 | 1,492 | 1,443 | 1,323 | 1,223 | 1,143 | 1,055 | 1,012 | 989 | 978 | 976 | 971 | 968 | 977 | 1,005 | 1,002 | 1,137 | 1,116 | 1,128 | 1,124 | 1,117 | 1,302 | 1,390 | 1,569 | 1,626 | 1,639 | 1,675 | 1,646 | 1,599 | 1,450 | 1,431 | 1,418 | 1,419 | 1,517 | 1,459 | 1,395 | 1,313 | 1,230 | 1,191 | 1,160 | 1,150 | 1,158 | 1,164 | 1,152 | 1,112 | 1,034 | 944 | 877 | 830 | 854 | 843 | 814 | 773 | 677 | 633 | 611 | 613 | 638 | 669 | 701 | 725 | 756 | 749 | 769 | 785 | 831 | 847 | 818 | 775 | 524 | 337 | 159 |
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 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 13.85 | 14.43 | 19.38 | 19.04 | 18.79 | 18.62 | 18.57 | 18.47 | -336.07 | -336.68 | -337.24 | -338.20 | 16.08 | 16.37 | 16.13 | 16.10 | 15.51 | 14.94 | 14.89 | 14.60 | 14.37 | 14.46 | 9.60 | 12.25 | 14.40 | 16.11 | 22.77 | 20.67 | 20.99 | 21.52 | 22.02 | 23.83 | 24.05 | 24.12 | 24.65 | 25.21 | 25.53 | 25.86 | 25.32 | 25.33 | 25.31 | 25.24 | 25.43 | 22.58 | 22.24 | 22.19 | 22.27 | 24.00 | 24.18 | 23.22 | 22.56 | 22.90 | 21.98 | -562.68 | -558.68 | -555.51 | -558.56 | 23.06 | 22.92 | 18.69 | 21.54 | 23.49 | 24.05 | 25.93 | 26.56 | 28.75 | 24.72 | 2.48 | 3.93 | 4.47 | 4.16 | 26.99 | 25.34 | 24.03 | 25.64 | 25.80 | 27.28 | 27.85 | 27.24 | 26.56 | 26.40 | 26.75 | 26.70 | 26.92 | 26.97 | 34.48 | 9.20 | 6.49 | 31.49 | 24.16 | 50.08 | 52.29 | 27.22 | 28.11 | 28.11 | 29.87 | 31.09 | 31.38 | 30.84 | 30.73 | 30.64 | 30.66 | 31.97 | 36.15 | 36.98 | 37.86 | 38.14 | 34.52 | 34.27 | 34.27 | 34.51 | 34.80 | 35.49 | 35.42 | 35.30 | 35.04 | 33.99 | 33.80 | 35.44 | 35.32 | 35.05 | 34.50 | 31.74 | 31.00 | 30.85 | 30.66 | 31.06 | 30.58 | 30.05 | 29.68 | 29.37 | -477.84 | -478.51 | -479.49 | -480.86 | 25.57 | 25.23 | 24.94 | 25.30 | 25.08 | 25.00 |
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 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 100.20 | 100.00 | 100.00 | 61.22 | 42.16 | 42.16 | 60.06 | 80.94 | 100.00 | 100.00 | 100.10 | 100.10 | 100.00 | 100.00 | 99.89 | 99.58 | 99.68 | 99.68 | 99.68 | 100.00 | 100.00 | 100.00 | 99.92 | 99.92 | 99.92 | 99.92 | 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 | 99.56 | 99.57 | 99.58 | 99.62 | 100.08 | 100.13 | 100.13 | 100.25 | 99.78 | 99.83 | 99.93 | 100.02 | 99.19 | 99.09 | 98.99 | 98.73 | 98.92 | 98.92 | 98.92 | 98.92 | 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...
|
% | 26.53 | 39.17 | 48.36 | 57.38 | 59.43 | 52.27 | 44.03 | 37.69 | 31.76 | 31.98 | -74.48 | -71.85 | -71.22 | -74.42 | -79.07 | -72.66 | -63.12 | -53.50 | -48.40 | -48.42 | -48.26 | -51.20 | -52.49 | -56.07 | -61.69 | -62.69 | -44.38 | -49.11 | -46.85 | -47.33 | -66.49 | -63.51 | -64.30 | -64.97 | -68.29 | -68.22 | -68.71 | -69.59 | -69.81 | -68.31 | -68.45 | -68.55 | -62.72 | -64.32 | -63.80 | -63.31 | 35.40 | 36.46 | 37.75 | 38.52 | 39.17 | 38.57 | 34.99 | 30.80 | 31.20 | 16.96 | 12.12 | -102.46 | -123.64 | -103.48 | -90.60 | 37.37 | -30.56 | -22.47 | -15.77 | -11.91 | -28.74 | -53.71 | -76.87 | -101.16 | -98.97 | -97.76 | -96.24 | -94.55 | 21.83 | 34.56 | 36.63 | 4,967.24 | 4,965.15 | 4,962.81 | 4,971.08 | 50.08 | 48.17 | 54.40 | 58.75 | 63.50 | 67.33 | 67.30 | 66.33 | 74.58 | 88.34 | 95.62 | 109.74 | 113.26 | 106.90 | 107.48 | 103.20 | 99.77 | 96.16 | 96.10 | 95.90 | 97.28 | 105.78 | 102.62 | 103.68 | 103.48 | 104.62 | 108.94 | 109.90 | 111.51 | 113.36 | 115.56 | 116.22 | 114.18 | 108.11 | 99.62 | 91.46 | 84.06 | 80.09 | 75.93 | 73.34 | 72.16 | 68.85 | 69.25 | 68.82 | 73.11 | 81.13 | 90.55 | 101.86 | 110.03 | 119.75 | 122.37 | 129.62 | 137.15 | 139.07 | 148.35 | 149.54 | 146.73 | 147.43 | 143.89 | 139.77 |
Net Income Margin |
Loading...
|
% | 27.68 | 28.40 | 28.40 | 29.80 | 30.07 | 29.17 | 27.03 | 24.52 | 16.07 | 18.67 | 18.64 | 19.24 | 23.14 | 14.63 | 15.40 | 17.34 | 21.86 | 28.64 | 28.95 | 29.37 | 29.53 | 29.34 | 31.85 | 29.85 | 28.31 | 25.60 | 21.46 | 18.52 | 17.58 | 18.53 | 18.92 | 20.82 | 21.94 | 22.10 | 22.07 | 22.40 | 21.82 | 21.32 | 21.34 | 22.50 | 22.28 | 22.45 | 22.37 | 21.83 | 21.84 | 21.69 | 20.87 | 20.19 | 20.13 | 19.60 | 16.41 | 13.95 | 9.43 | 5.21 | 3.77 | 1.13 | 0.41 | 0.00 | -3.55 | -0.72 | 2.88 | 8.07 | 8.77 | 11.56 | 12.88 | 13.66 | 22.17 | 27.68 | 29.33 | 29.84 | 30.61 | 26.21 | 26.34 | 25.84 | 24.81 | 23.67 | 23.24 | 23.04 | 22.59 | 22.26 | 20.94 | 19.93 | 17.99 | 18.75 | 18.76 | 18.37 | 19.58 | 16.35 | 11.57 | 11.89 | 12.90 | 13.63 | 20.47 | 22.88 | 23.52 | 28.21 | 28.43 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 24.30 | 43.34 | 49.43 | 58.54 | 60.64 | 53.64 | 46.51 | 40.33 | 34.36 | 34.34 | 35.64 | 38.00 | 39.57 | 36.42 | 40.32 | 46.79 | 55.33 | 64.99 | 66.50 | 66.51 | 66.71 | 63.81 | 61.98 | 58.43 | 52.85 | 51.87 | 48.48 | 43.67 | 45.72 | 45.01 | 45.64 | 48.50 | 47.93 | 47.50 | 48.16 | 48.44 | 47.96 | 47.05 | 46.42 | 47.96 | 47.86 | 47.81 | 47.48 | 45.91 | 46.49 | 47.00 | 47.57 | 48.72 | 50.08 | 50.97 | 51.82 | 51.27 | 47.75 | 43.64 | 16.56 | 3.97 | -0.74 | -113.58 | -117.32 | -96.59 | -82.00 | 46.05 | 67.68 | 74.57 | 80.09 | 82.86 | 106.65 | 108.32 | 109.31 | 107.17 | 103.19 | 100.03 | 93.18 | 88.70 | 84.30 | 78.04 | 77.19 | 75.96 | 76.13 | 75.74 | 75.55 | 75.32 | 67.55 | 67.76 | 67.36 | 66.68 | 71.41 | 72.25 | 71.66 | 81.32 | 95.26 | 102.91 | 117.82 | 120.99 | 114.24 | 114.52 | 110.15 | 106.84 | 103.38 | 103.17 | 102.17 | 102.81 | 110.99 | 107.64 | 108.72 | 108.43 | 110.61 | 115.28 | 117.24 | 119.82 | 121.58 | 123.85 | 124.00 | 121.23 | 114.92 | 108.17 | 99.74 | 92.62 | 88.65 | 85.68 | 84.76 | 84.04 | 81.62 | 79.21 | 77.17 | 81.26 | 88.16 | 97.03 | 108.35 | 116.01 | 125.63 | 128.46 | 135.75 | 143.36 | 145.45 | 154.41 | 155.32 | 152.19 | 152.38 | 148.76 | 144.62 |
EBIT Ratio |
Loading...
|
% | 18.73 | 39.17 | 48.36 | 57.38 | 59.43 | 52.27 | 44.96 | 38.62 | 32.68 | 32.90 | 32.46 | 35.10 | 35.73 | 32.53 | 38.38 | 44.79 | 54.32 | 63.94 | 65.43 | 65.41 | 65.58 | 62.63 | 60.76 | 57.18 | 51.56 | 50.56 | 47.15 | 42.42 | 44.68 | 44.20 | 45.03 | 48.01 | 47.23 | 46.56 | 46.96 | 47.03 | 46.54 | 45.66 | 45.02 | 46.52 | 46.38 | 46.28 | 45.93 | 44.33 | 44.86 | 45.34 | 45.80 | 46.86 | 48.15 | 48.92 | 49.73 | 49.13 | 45.55 | 41.36 | 14.15 | -0.10 | -4.94 | -119.51 | -123.64 | -103.48 | -90.60 | 37.37 | 57.96 | 66.05 | 72.74 | 76.61 | 101.01 | 102.36 | 102.83 | 100.05 | 95.15 | 88.79 | 82.96 | 76.74 | 70.45 | 64.44 | 60.24 | 57.20 | 55.10 | 52.77 | 51.02 | 50.08 | 48.17 | 54.40 | 58.75 | 63.50 | 67.33 | 67.30 | 66.33 | 74.58 | 88.34 | 95.62 | 109.74 | 113.26 | 106.90 | 107.48 | 103.20 | 99.77 | 96.16 | 96.10 | 95.90 | 97.28 | 105.78 | 102.62 | 103.68 | 103.48 | 104.62 | 108.94 | 109.90 | 111.51 | 113.36 | 115.56 | 116.22 | 114.18 | 108.11 | 99.62 | 91.46 | 84.06 | 80.09 | 75.93 | 73.34 | 72.16 | 68.85 | 69.25 | 68.82 | 73.11 | 81.13 | 90.55 | 101.86 | 110.03 | 119.75 | 122.37 | 129.62 | 137.15 | 139.07 | 148.35 | 149.54 | 146.73 | 147.43 | 143.89 | 139.77 |
EBT Ratio |
Loading...
|
% | 26.61 | 31.89 | 37.89 | 39.13 | 39.10 | 37.96 | 35.29 | 32.42 | 22.94 | 25.92 | 26.08 | 26.35 | 30.19 | 19.86 | 20.33 | 22.40 | 27.57 | 35.54 | 35.88 | 36.25 | 36.45 | 36.10 | 36.97 | 35.73 | 34.72 | 32.25 | 29.32 | 25.03 | 24.21 | 25.39 | 26.65 | 29.22 | 30.29 | 30.55 | 30.76 | 31.41 | 30.81 | 30.28 | 30.11 | 31.70 | 31.41 | 31.62 | 31.55 | 29.74 | 29.60 | 29.37 | 28.35 | 28.11 | 28.11 | 27.08 | 26.34 | 24.31 | 19.24 | 13.02 | -16.96 | -32.18 | -40.09 | -156.57 | -170.13 | -155.60 | -144.91 | -22.23 | -2.49 | 0.98 | 2.27 | 4.08 | 29.48 | 28.72 | 31.56 | 32.50 | 33.38 | 35.96 | 35.33 | 34.08 | 33.39 | 31.86 | 31.97 | 31.93 | 31.07 | 30.34 | 28.50 | 27.07 | 25.35 | 27.43 | 28.48 | 32.52 | 29.92 | 24.01 | 15.53 | 11.67 | 16.62 | 17.99 | 28.21 | 32.02 | 33.02 | 38.43 | 39.04 | 38.38 | 32.85 | 31.60 | 30.54 | 30.30 | 37.05 | 33.82 | 34.12 | 34.06 | 34.22 | 38.15 | 38.31 | 38.64 | 38.82 | 39.49 | 39.47 | 38.70 | 37.29 | 35.84 | 36.09 | 36.86 | 37.64 | 36.73 | 34.64 | 32.78 | 29.53 | 27.54 | 25.16 | 23.75 | 24.15 | 24.57 | 25.53 | 25.13 | 25.16 | 18.85 | 18.99 | 19.97 | 20.25 | 27.21 | 27.35 | 27.20 | 27.26 | 26.93 | 27.16 |
StockViz Staff
September 20, 2024
Any question? Send us an email