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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 12,451 | 12,339 | 12,693 | 12,598 | 12,528 | 12,647 | 12,607 | 12,718 | 12,655 | 12,401 | 12,236 | 11,898 | 10,615 | 10,119 | 9,622 | 9,291 | 10,054 | 9,986 | 10,692 | 11,463 | 12,342 | 13,308 | 13,251 | 13,132 | 12,865 | 12,462 | 12,264 | 11,968 | 11,782 | 11,572 | 11,302 | 11,122 | 10,879 | 10,630 | 10,481 | 10,419 | 10,405 | 10,371 | 10,196 | 9,921 | 9,697 | 9,561 | 9,443 | 9,325 | 9,134 | 8,940 | 8,872 | 8,752 | 8,682 | 8,530 | 8,214 | 7,995 | 7,714 | 7,527 | 7,289 | 7,055 | 6,817 | 6,545 | 6,333 | 6,324 | 6,358 | 6,395 | 6,539 | 6,394 | 6,136 | 5,944 | 5,726 | 5,492 | 5,325 | 5,153 | 4,997 | 4,851 | 4,772 | 4,712 | 4,563 | 4,471 | 4,275 | 4,060 | 3,813 | 3,672 | 3,502 | 3,354 | 3,154 | 3,021 | 2,916 | 2,825 | 2,776 | 2,677 | 2,611 | 2,558 | 2,517 | 2,460 | 2,422 | 2,382 | 2,336 | 2,312 | 2,303 | 2,286 | 2,177 | 2,091 | 1,960 | 2,030 | 2,133 | 1,968 | 1,804 | 1,438 | 1,069 | 954 | 885 | 830 | 776 | 721 | 666 | 616 | 572 | 538 | 514 | 487 | 347 | 224 | 108 |
Cost of Revenue |
Loading...
|
M | 8,663 | 8,536 | 8,758 | 8,744 | 8,704 | 8,816 | 8,795 | 8,908 | 8,901 | 8,729 | 8,684 | 8,503 | 7,656 | 7,305 | 6,857 | 6,519 | 6,969 | 6,895 | 7,502 | 8,145 | 8,891 | 9,708 | 9,659 | 9,593 | 9,388 | 9,062 | 8,904 | 8,655 | 8,504 | 8,338 | 8,130 | 7,992 | 7,801 | 7,617 | 7,503 | 7,469 | 7,477 | 7,460 | 7,349 | 7,157 | 6,992 | 6,905 | 6,823 | 6,735 | 6,591 | 6,432 | 6,375 | 6,277 | 6,219 | 6,112 | 5,873 | 5,705 | 5,491 | 5,356 | 5,167 | 4,994 | 4,823 | 4,623 | 4,470 | 4,459 | 4,484 | 4,510 | 4,636 | 4,541 | 4,357 | 4,224 | 4,068 | 3,902 | 3,790 | 3,673 | 3,562 | 3,459 | 3,416 | 3,387 | 3,296 | 3,247 | 3,123 | 2,984 | 2,803 | 2,684 | 2,546 | 2,427 | 2,273 | 2,175 | 2,098 | 2,030 | 1,994 | 1,933 | 1,893 | 1,859 | 1,891 | 1,820 | 1,758 | 1,700 | 1,582 | 1,570 | 1,570 | 1,559 | 1,475 | 1,411 | 1,323 | 1,364 | 1,436 | 1,337 | 1,229 | 988 | 746 | 662 | 615 | 577 | 412 | 264 | 129 | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 3,788 | 3,803 | 3,935 | 3,854 | 3,824 | 3,831 | 3,812 | 3,810 | 3,754 | 3,672 | 3,552 | 3,395 | 2,959 | 2,814 | 2,765 | 2,772 | 3,085 | 3,091 | 3,190 | 3,318 | 3,451 | 3,601 | 3,592 | 3,539 | 3,477 | 3,399 | 3,360 | 3,313 | 3,278 | 3,234 | 3,171 | 3,131 | 3,078 | 3,012 | 2,977 | 2,950 | 2,928 | 2,911 | 2,846 | 2,764 | 2,706 | 2,656 | 2,620 | 2,589 | 2,544 | 2,508 | 2,497 | 2,475 | 2,463 | 2,418 | 2,340 | 2,290 | 2,224 | 2,171 | 2,122 | 2,061 | 1,994 | 1,922 | 1,862 | 1,864 | 1,874 | 1,885 | 1,902 | 1,853 | 1,778 | 1,720 | 1,658 | 1,590 | 1,535 | 1,480 | 1,436 | 1,391 | 1,356 | 1,325 | 1,267 | 1,224 | 1,152 | 1,076 | 1,010 | 988 | 957 | 927 | 881 | 846 | 818 | 795 | 781 | 744 | 718 | 699 | 626 | 640 | 664 | 682 | 754 | 742 | 734 | 727 | 702 | 680 | 636 | 665 | 697 | 631 | 575 | 449 | 323 | 292 | 270 | 253 | 364 | 457 | 537 | 616 | 572 | 538 | 514 | 487 | 347 | 224 | 108 |
Operating Expenses |
Loading...
|
M | 3,167 | 3,167 | 3,158 | 3,066 | 3,017 | 2,955 | 2,936 | 2,934 | 2,889 | 2,821 | 2,720 | 2,585 | 2,368 | 2,279 | 2,215 | 2,222 | 2,366 | 2,373 | 2,489 | 2,637 | 2,732 | 2,852 | 2,782 | 2,682 | 2,611 | 2,540 | 2,528 | 2,494 | 2,488 | 2,462 | 2,413 | 2,384 | 2,329 | 2,278 | 2,241 | 2,229 | 2,209 | 2,196 | 2,147 | 2,079 | 2,025 | 1,979 | 1,948 | 1,929 | 1,905 | 1,889 | 1,896 | 1,880 | 1,872 | 1,836 | 1,779 | 1,735 | 1,682 | 1,650 | 1,606 | 1,568 | 1,516 | 1,457 | 1,429 | 1,430 | 1,449 | 1,465 | 1,464 | 1,433 | 1,381 | 1,334 | 1,292 | 1,258 | 1,218 | 1,175 | 1,146 | 1,101 | 1,072 | 1,045 | 1,026 | 994 | 928 | 863 | 788 | 742 | 719 | 693 | 656 | 633 | 614 | 598 | 592 | 577 | 563 | 578 | 509 | 531 | 559 | 554 | 633 | 624 | 614 | 608 | 580 | 566 | 532 | 551 | 582 | 531 | 485 | 387 | 283 | 256 | 239 | 223 | 779 | 722 | 669 | 617 | 496 | 496 | 496 | 496 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 3,030 | 2,956 | 2,910 | 2,833 | 2,806 | 2,771 | 2,784 | 2,838 | 2,837 | 2,813 | 2,712 | 2,571 | 2,338 | 2,247 | 2,188 | 2,203 | 2,351 | 2,358 | 2,301 | 2,400 | 2,492 | 2,577 | 2,585 | 2,540 | 2,484 | 2,453 | 2,518 | 2,489 | 2,460 | 2,429 | 2,383 | 2,336 | 2,296 | 2,243 | 2,219 | 2,215 | 2,202 | 2,196 | 2,147 | 2,079 | 2,025 | 1,979 | 1,949 | 1,929 | 1,901 | 1,873 | 1,880 | 1,865 | 1,860 | 1,836 | 1,779 | 1,735 | 1,682 | 1,637 | 1,594 | 1,557 | 1,503 | 1,450 | 1,397 | 1,395 | 1,410 | 1,432 | 1,453 | 1,423 | 1,377 | 1,330 | 1,288 | 1,256 | 1,214 | 1,170 | 1,142 | 1,102 | 1,076 | 1,049 | 1,042 | 1,001 | 926 | 862 | 775 | 734 | 719 | 694 | 657 | 634 | 615 | 599 | 592 | 577 | 563 | 552 | 540 | 531 | 526 | 520 | 536 | 550 | 565 | 579 | 552 | 539 | 524 | 506 | 497 | 482 | 479 | 448 | 388 | 338 | 280 | 189 | 130 | 66 | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 172 | 221 | 235 | 235 | 157 | 101 | 87 | 87 | 10 | 6 | 6 | 11 | 8 | 26 | 34 | 35 | 23 | 14 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 15 | 15 | 15 | 12 | 0 | 0 | 0 | 0 | 12 | 11 | 11 | 13 | 8 | 32 | 35 | 39 | 33 | 11 | 10 | 4 | 3 | 4 | 2 | 4 | 5 | 4 | -1 | -3 | -4 | -16 | -7 | 2 | 1 | 13 | 9 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 26 | -31 | 0 | 32 | 34 | 91 | 60 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -5,525 | -5,428 | -5,651 | -5,728 | -5,719 | -5,863 | -5,874 | -5,978 | -6,017 | -5,916 | -5,971 | -5,933 | -5,319 | -5,058 | -4,669 | -4,316 | -4,618 | -4,537 | -5,085 | -5,635 | -6,296 | -7,010 | -6,977 | -6,957 | -6,800 | -6,523 | -6,393 | -6,182 | -6,058 | -5,921 | -5,759 | -5,652 | -5,504 | -5,374 | -5,285 | -5,254 | -5,275 | -5,264 | -5,202 | -5,078 | -4,967 | -4,926 | -4,874 | -4,807 | -4,689 | -4,559 | -4,495 | -4,412 | -4,359 | -4,276 | -4,094 | -3,970 | -3,809 | -3,718 | -3,573 | -3,437 | -3,318 | -3,169 | -3,068 | -3,057 | -3,062 | -3,069 | -3,173 | -3,108 | -2,977 | -2,890 | -2,776 | -2,645 | -2,572 | -2,498 | -2,416 | -2,358 | -2,343 | -2,342 | -2,269 | -2,253 | -2,196 | -2,121 | -2,014 | -1,942 | -1,827 | -1,733 | -1,617 | -1,541 | -1,483 | -1,431 | -1,402 | -1,356 | -1,330 | -1,281 | -1,382 | -1,289 | -1,199 | -1,146 | -949 | -946 | -955 | -951 | -895 | -845 | -791 | -813 | -854 | -806 | -744 | -601 | -463 | -406 | -376 | -354 | -251 | -159 | -77 | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 621 | 636 | 777 | 788 | 807 | 876 | 876 | 875 | 866 | 852 | 832 | 809 | 591 | 535 | 550 | 550 | 720 | 718 | 702 | 680 | 719 | 748 | 810 | 857 | 867 | 859 | 832 | 819 | 789 | 772 | 758 | 746 | 749 | 734 | 736 | 721 | 719 | 715 | 699 | 685 | 681 | 677 | 672 | 661 | 639 | 619 | 601 | 595 | 591 | 582 | 561 | 555 | 542 | 521 | 517 | 493 | 478 | 465 | 433 | 434 | 425 | 420 | 439 | 420 | 398 | 386 | 366 | 332 | 318 | 305 | 290 | 290 | 284 | 280 | 241 | 231 | 224 | 213 | 222 | 245 | 238 | 234 | 225 | 213 | 204 | 197 | 189 | 167 | 155 | 121 | 117 | 109 | 105 | 128 | 120 | 119 | 119 | 119 | 122 | 114 | 104 | 114 | 115 | 100 | 89 | 62 | 39 | 36 | 32 | 30 | -415 | -266 | -132 | -1 | 76 | 42 | 18 | -10 | 347 | 224 | 108 |
Interest Expense |
Loading...
|
M | 103 | 87 | 75 | 61 | 51 | 44 | 35 | 31 | 28 | 28 | 31 | 36 | 40 | 41 | 39 | 40 | 42 | 51 | 64 | 72 | 78 | 79 | 73 | 66 | 60 | 54 | 47 | 41 | 36 | 32 | 29 | 28 | 27 | 26 | 26 | 26 | 25 | 24 | 22 | 21 | 20 | 28 | 31 | 33 | 36 | 31 | 30 | 30 | 30 | 30 | 30 | 31 | 33 | 34 | 31 | 28 | 26 | 23 | 68 | 80 | 85 | 83 | 40 | 23 | 38 | 38 | 37 | 37 | 17 | 35 | 35 | 48 | 49 | 30 | 29 | 18 | 13 | 9 | 7 | 8 | 9 | 10 | 9 | 5 | 4 | 6 | 7 | 7 | 7 | 24 | 52 | 64 | 69 | 54 | 33 | 36 | 44 | 45 | 86 | 106 | 108 | 151 | 106 | 100 | 87 | 42 | 42 | 12 | 11 | 6 | 3 | 1 | 0 | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -109 | -88 | -180 | -173 | -162 | -155 | -23 | -16 | -10 | -8 | -8 | -18 | -34 | -36 | -30 | -20 | -18 | -18 | -73 | -128 | -137 | -155 | -101 | -46 | -23 | 0 | -16 | -21 | -42 | -43 | -39 | -42 | -29 | -35 | -22 | -14 | -6 | 5 | 6 | 7 | 6 | 2 | 1 | 1 | -2 | -12 | -12 | -13 | -10 | 2 | 1 | 1 | 1 | -12 | -10 | -9 | -9 | -1 | -30 | -35 | -34 | -29 | -1 | 6 | 6 | 5 | 4 | 3 | 2 | 3 | 4 | 2 | 3 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 2 | 1 | 0 | 0 | 0 | -11 | -17 | -19 | -19 | -8 | -8 | -12 | -12 | -33 | -44 | -46 | -70 | -74 | -72 | -66 | -44 | -16 | 0 | 2 | 5 | 3 | 2 | 0 | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 506 | 542 | 591 | 617 | 645 | 721 | 851 | 852 | 844 | 831 | 807 | 779 | 557 | 500 | 519 | 521 | 689 | 680 | 655 | 626 | 662 | 690 | 755 | 810 | 825 | 823 | 802 | 793 | 767 | 756 | 746 | 735 | 738 | 721 | 724 | 709 | 709 | 709 | 696 | 685 | 680 | 665 | 655 | 641 | 618 | 604 | 588 | 582 | 578 | 569 | 548 | 540 | 525 | 502 | 499 | 479 | 464 | 453 | 421 | 415 | 406 | 401 | 521 | 513 | 494 | 484 | 362 | 326 | 309 | 296 | 279 | 276 | 270 | 264 | 225 | 214 | 210 | 203 | 215 | 240 | 230 | 225 | 216 | 205 | 197 | 188 | 184 | 161 | 149 | 140 | 119 | 105 | 97 | 93 | 95 | 91 | 87 | 86 | 69 | 52 | 43 | 33 | 33 | 23 | 19 | 15 | 19 | 33 | 30 | 31 | 19 | 11 | 4 | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 113 | 120 | 134 | 141 | 152 | 170 | 198 | 202 | 198 | 197 | 183 | 163 | 114 | 95 | 108 | 121 | 158 | 160 | 149 | 136 | 147 | 155 | 329 | 359 | 371 | 363 | 215 | 212 | 203 | 218 | 218 | 211 | 216 | 211 | 212 | 214 | 215 | 216 | 212 | 195 | 195 | 191 | 189 | 199 | 192 | 188 | 183 | 183 | 183 | 180 | 175 | 173 | 167 | 160 | 160 | 134 | 131 | 128 | 117 | 136 | 134 | 133 | 140 | 139 | 132 | 130 | 126 | 114 | 110 | 105 | 101 | 100 | 99 | 97 | 83 | 79 | 78 | 75 | 80 | 89 | 86 | 84 | 81 | 77 | 74 | 71 | 68 | 60 | 55 | 52 | 46 | 41 | 38 | 36 | 36 | 36 | 35 | 36 | 34 | 27 | 23 | 23 | 22 | 23 | 21 | 17 | 15 | 14 | 12 | 11 | -428 | -275 | -131 | 9 | 90 | 60 | 33 | 1 | 355 | 230 | 111 |
Income after Tax |
Loading...
|
M | 393 | 422 | 457 | 476 | 493 | 551 | 653 | 650 | 646 | 633 | 624 | 615 | 442 | 405 | 411 | 400 | 531 | 521 | 506 | 490 | 515 | 536 | 425 | 450 | 454 | 460 | 587 | 581 | 564 | 538 | 527 | 524 | 522 | 509 | 512 | 496 | 494 | 494 | 484 | 490 | 485 | 474 | 465 | 442 | 427 | 416 | 404 | 399 | 395 | 389 | 373 | 367 | 358 | 342 | 339 | 345 | 333 | 326 | 304 | 279 | 272 | 268 | 382 | 375 | 362 | 354 | 237 | 212 | 200 | 190 | 178 | 176 | 171 | 167 | 142 | 135 | 132 | 128 | 135 | 151 | 144 | 140 | 135 | 128 | 123 | 118 | 115 | 101 | 94 | 88 | 73 | 64 | 59 | 57 | 60 | 55 | 52 | 50 | 35 | 26 | 20 | 11 | 12 | 0 | -2 | -2 | 5 | 19 | 18 | 19 | 12 | 7 | 3 | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 5 | 8 | 24 | 33 | 30 | 28 | 17 | 15 | 21 | 29 | 28 | 31 | 20 | 15 | 18 | 11 | 20 | 31 | 23 | 19 | 12 | 4 | 35 | 43 | 52 | 54 | 33 | 31 | 30 | 31 | 30 | 32 | 32 | 30 | 30 | 26 | 26 | 28 | 27 | 40 | 43 | 42 | 46 | 33 | 28 | 28 | 40 | 39 | 39 | 37 | -77 | -75 | -72 | -138 | -132 | -232 | -315 | -309 | -285 | -259 | -251 | -247 | -261 | -254 | -243 | -235 | -222 | -200 | -191 | -183 | -169 | -163 | -156 | -151 | -131 | -129 | -127 | -125 | -131 | -147 | -143 | -140 | -135 | -128 | -123 | -118 | -114 | -100 | -93 | -87 | -73 | -64 | -59 | -57 | -44 | -28 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 140 | 261 | 308 | 458 | 478 | 538 | 638 | 651 | 646 | 631 | 627 | 606 | 440 | 404 | 591 | 590 | 715 | 695 | 498 | 479 | 505 | 536 | 394 | 411 | 406 | 406 | 554 | 550 | 534 | 507 | 498 | 492 | 489 | 479 | 482 | 469 | 467 | 466 | 457 | 450 | 442 | 432 | 420 | 409 | 399 | 388 | 380 | 376 | 372 | 368 | 356 | 352 | 341 | 326 | 319 | 325 | 315 | 309 | 285 | 259 | 251 | 247 | 261 | 254 | 243 | 235 | 222 | 200 | 191 | 183 | 169 | 163 | 156 | 151 | 131 | 129 | 127 | 125 | 131 | 147 | 143 | 140 | 135 | 128 | 123 | 118 | 114 | 100 | 93 | 87 | 73 | 64 | 59 | 57 | 44 | 28 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 130,957,190.75 | 131,774,767.50 | 133,359,811.00 | 134,770,289.50 | 136,519,262.00 | 138,068,658.50 | 138,877,146.25 | 139,875,968.25 | 140,572,923.00 | 141,612,986.00 | 142,120,986.00 | 142,623,901.75 | 142,797,181.00 | 142,721,500.00 | 143,903,500.00 | 145,274,500.00 | 147,042,750.00 | 149,058,000.00 | 150,536,250.00 | 151,796,000.00 | 152,987,500.00 | 153,745,750.00 | 154,274,000.00 | 155,438,250.00 | 156,660,000.00 | 158,052,250.00 | 159,539,250.00 | 160,899,000.00 | 162,327,000.00 | 163,757,000.00 | 165,269,000.00 | 166,383,500.00 | 167,311,000.00 | 168,299,000.00 | 169,037,500.00 | 169,720,500.00 | 170,586,000.00 | 171,487,500.00 | 172,374,000.00 | 173,351,000.00 | 174,345,000.00 | 175,482,000.00 | 176,732,000.00 | 177,853,500.00 | 179,146,000.00 | 180,083,000.00 | 181,054,000.00 | 182,665,000.00 | 184,111,500.00 | 185,359,000.00 | 186,188,000.00 | 186,388,500.00 | 186,341,500.00 | 186,121,500.00 | 185,671,500.00 | 184,793,000.00 | 183,384,000.00 | 181,818,000.00 | 180,743,000.00 | 180,674,500.00 | 181,413,500.00 | 182,748,500.00 | 183,848,500.00 | 183,860,000.00 | 183,149,500.00 | 182,012,000.00 | 181,237,000.00 | 180,545,000.00 | 180,161,000.00 | 179,790,000.00 | 178,865,000.00 | 178,175,500.00 | 177,341,000.00 | 176,830,500.00 | 175,955,500.00 | 220,626,500.00 | 221,589,500.00 | 267,699,000.00 | 269,249,000.00 | 225,145,000.00 | 224,654,000.00 | 224,572,000.00 | 224,672,000.00 | 224,787,000.00 | 224,985,000.00 | 222,985,000.00 | 221,610,000.00 | 220,127,000.00 | 218,923,000.00 | 173,931,000.00 | 172,806,000.00 | 171,149,000.00 | 211,010,000.00 | 250,032,000.00 | 248,732,000.00 | 247,571,000.00 | 204,683,000.00 | 162,953,000.00 | 163,078,000.00 | 162,074,000.00 | 157,640,000.00 | 154,852,000.00 | 151,077,000.00 | 141,382,000.00 | 135,300,000.00 | 120,974,000.00 | 105,949,000.00 | 98,046,000.00 | 90,083,000.00 | 85,066,000.00 | 80,748,000.00 | 76,958,000.00 | 599,921,000.00 | 1,126,614,000.00 | 1,653,307,000.00 | 2,180,000,000.00 | 2,180,000,000.00 | 2,180,000,000.00 | 2,180,000,000.00 | 2,180,000,000.00 | 2,180,000,000.00 |
EBITDA |
Loading...
|
M | 917 | 943 | 1,068 | 1,072 | 1,066 | 1,108 | 1,120 | 1,106 | 1,092 | 1,076 | 1,042 | 1,018 | 813 | 759 | 774 | 771 | 940 | 931 | 978 | 1,018 | 1,073 | 1,132 | 1,134 | 1,124 | 1,107 | 1,070 | 1,050 | 1,035 | 1,019 | 1,003 | 983 | 975 | 960 | 941 | 930 | 904 | 894 | 886 | 863 | 843 | 832 | 820 | 817 | 804 | 786 | 776 | 722 | 714 | 706 | 684 | 688 | 679 | 661 | 649 | 637 | 607 | 586 | 559 | 559 | 562 | 550 | 537 | 524 | 495 | 469 | 456 | 433 | 399 | 384 | 368 | 351 | 351 | 343 | 339 | 301 | 291 | 279 | 264 | 265 | 284 | 275 | 269 | 257 | 242 | 231 | 223 | 218 | 199 | 188 | 157 | 164 | 161 | 160 | 180 | 158 | 157 | 160 | 159 | 183 | 185 | 174 | 206 | 158 | 139 | 121 | 69 | 67 | 45 | 38 | 33 | -412 | -264 | -131 | -1 | 76 | 42 | 18 | -10 | 347 | 224 | 108 |
Depreciation and Amortization |
Loading...
|
M | 259 | 270 | 254 | 262 | 259 | 232 | 239 | 223 | 217 | 210 | 196 | 189 | 186 | 186 | 189 | 192 | 194 | 185 | 189 | 193 | 196 | 207 | 206 | 204 | 200 | 193 | 185 | 179 | 174 | 170 | 166 | 166 | 163 | 159 | 158 | 155 | 153 | 152 | 145 | 137 | 132 | 128 | 129 | 128 | 127 | 125 | 122 | 120 | 118 | 116 | 112 | 108 | 105 | 101 | 96 | 91 | 86 | 81 | 80 | 79 | 79 | 78 | 80 | 78 | 76 | 74 | 71 | 70 | 68 | 65 | 65 | 62 | 61 | 60 | 61 | 60 | 55 | 51 | 44 | 40 | 38 | 37 | 34 | 32 | 31 | 28 | 29 | 32 | 32 | 36 | 36 | 35 | 35 | 34 | 30 | 30 | 29 | 28 | 29 | 27 | 23 | 22 | 22 | 19 | 18 | 14 | 11 | 9 | 9 | 8 | 6 | 4 | 2 | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 658 | 673 | 814 | 810 | 807 | 876 | 881 | 882 | 875 | 866 | 847 | 829 | 627 | 573 | 585 | 580 | 746 | 746 | 790 | 825 | 877 | 925 | 928 | 920 | 907 | 877 | 865 | 856 | 845 | 834 | 817 | 808 | 797 | 782 | 772 | 749 | 741 | 733 | 718 | 706 | 700 | 692 | 688 | 676 | 658 | 650 | 600 | 594 | 588 | 568 | 577 | 570 | 556 | 548 | 541 | 516 | 499 | 478 | 479 | 482 | 471 | 459 | 444 | 417 | 393 | 382 | 362 | 329 | 316 | 303 | 287 | 288 | 282 | 279 | 240 | 231 | 224 | 213 | 221 | 244 | 237 | 232 | 223 | 210 | 200 | 195 | 189 | 167 | 156 | 122 | 128 | 127 | 125 | 146 | 128 | 127 | 131 | 131 | 154 | 158 | 150 | 184 | 137 | 120 | 103 | 54 | 56 | 36 | 30 | 25 | 16 | 10 | 5 | - | - | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 0 | 5 | 2 | -6 | -14 | -28 | -35 | -26 | -17 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 19.04 | 18.72 | 22.89 | 23.05 | 23.62 | 23.60 | 23.26 | 23.63 | 23.39 | 23.71 | 22.42 | 20.54 | 16.16 | 15.49 | 16.73 | 18.51 | 22.96 | 23.50 | 22.73 | 21.77 | 22.08 | 22.15 | 39.97 | 42.30 | 43.25 | 42.20 | 26.70 | 26.66 | 26.40 | 28.86 | 29.27 | 28.70 | 29.26 | 29.38 | 29.28 | 30.15 | 30.38 | 30.44 | 30.46 | 28.37 | 28.52 | 28.69 | 28.90 | 31.11 | 31.05 | 31.15 | 31.22 | 31.47 | 31.66 | 31.71 | 31.97 | 32.03 | 31.85 | 31.95 | 32.11 | 27.68 | 28.11 | 28.21 | 28.10 | 32.72 | 33.02 | 33.20 | 29.62 | 30.02 | 30.05 | 30.43 | 34.74 | 34.98 | 35.44 | 35.66 | 36.02 | 36.37 | 36.60 | 36.75 | 36.85 | 36.98 | 37.00 | 37.08 | 37.15 | 37.20 | 37.44 | 37.63 | 37.52 | 37.57 | 37.48 | 37.46 | 37.25 | 37.20 | 37.19 | 37.13 | 39.14 | 39.13 | 39.05 | 38.95 | 37.41 | 39.79 | 40.54 | 41.66 | 56.90 | 58.48 | 59.33 | 70.64 | 67.71 | 35.81 | 35.15 | 29.02 | 16.93 | 44.41 | 42.19 | 37.03 | 36.49 | 37.06 | 41.86 | - | - | - | - | - | - | - | - |
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...
|
% | 30.41 | 30.81 | 31.03 | 30.61 | 30.55 | 30.31 | 30.25 | 29.98 | 29.68 | 29.64 | 29.07 | 28.54 | 27.79 | 27.85 | 28.65 | 29.60 | 30.69 | 30.98 | 30.12 | 29.31 | 28.25 | 27.06 | 27.10 | 26.94 | 27.03 | 27.30 | 27.41 | 27.69 | 27.82 | 27.97 | 28.07 | 28.15 | 28.30 | 28.36 | 28.42 | 28.33 | 28.15 | 28.08 | 27.93 | 27.86 | 27.90 | 27.78 | 27.75 | 27.77 | 27.85 | 28.07 | 28.16 | 28.29 | 28.38 | 28.37 | 28.50 | 28.64 | 28.84 | 28.86 | 29.12 | 29.20 | 29.25 | 29.37 | 29.42 | 29.49 | 29.49 | 29.47 | 29.11 | 28.99 | 29.03 | 29.00 | 28.99 | 28.96 | 28.86 | 28.76 | 28.75 | 28.69 | 28.43 | 28.12 | 27.79 | 27.38 | 26.93 | 26.49 | 26.49 | 26.91 | 27.35 | 27.67 | 27.91 | 28.00 | 28.06 | 28.13 | 28.14 | 27.79 | 27.50 | 27.32 | 24.96 | 26.19 | 27.70 | 28.99 | 32.28 | 32.13 | 31.86 | 31.81 | 32.27 | 32.55 | 32.48 | 32.76 | 32.63 | 31.71 | 31.38 | 30.85 | 30.28 | 30.59 | 30.53 | 30.48 | 47.83 | 65.31 | 82.65 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 4.96 | 5.13 | 6.12 | 6.26 | 6.46 | 6.94 | 6.96 | 6.90 | 6.85 | 6.90 | 6.83 | 6.82 | 4.94 | 4.76 | 5.17 | 5.38 | 7.15 | 7.19 | 6.68 | 6.08 | 5.93 | 5.62 | 6.11 | 6.53 | 6.74 | 6.89 | 6.78 | 6.85 | 6.70 | 6.66 | 6.71 | 6.71 | 6.88 | 6.90 | 7.01 | 6.91 | 6.90 | 6.88 | 6.85 | 6.90 | 7.02 | 7.07 | 7.11 | 7.07 | 6.99 | 6.90 | 6.77 | 6.79 | 6.80 | 6.81 | 6.82 | 6.94 | 7.03 | 6.91 | 7.08 | 6.98 | 7.01 | 7.07 | 6.82 | 6.85 | 6.67 | 6.55 | 6.68 | 6.54 | 6.46 | 6.45 | 6.37 | 6.00 | 5.93 | 5.86 | 5.78 | 5.95 | 5.92 | 5.91 | 5.29 | 5.17 | 5.31 | 5.32 | 5.83 | 6.69 | 6.81 | 6.93 | 7.06 | 7.04 | 6.99 | 6.92 | 6.77 | 6.24 | 5.94 | 4.63 | 4.55 | 4.39 | 4.32 | 5.33 | 5.14 | 5.12 | 5.17 | 5.21 | 5.60 | 5.47 | 5.31 | 5.61 | 5.34 | 4.89 | 4.63 | 3.95 | 3.70 | 3.77 | 3.58 | 3.51 | -56.63 | -32.53 | -8.35 | 16.00 | 11.22 | 11.22 | 11.22 | 11.22 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | 4.52 | 4.24 | 3.29 | 3.69 | 3.88 | 4.31 | 5.07 | 5.13 | 5.12 | 5.11 | 5.13 | 5.10 | 3.63 | 3.55 | 5.52 | 5.67 | 7.00 | 6.82 | 4.72 | 4.24 | 4.13 | 4.03 | 2.98 | 3.14 | 3.19 | 3.34 | 4.52 | 4.60 | 4.53 | 4.38 | 4.40 | 4.42 | 4.50 | 4.50 | 4.59 | 4.49 | 4.48 | 4.49 | 4.48 | 4.53 | 4.56 | 4.50 | 4.44 | 4.38 | 4.36 | 4.33 | 4.28 | 4.28 | 4.28 | 4.30 | 4.33 | 4.40 | 4.43 | 4.31 | 4.37 | 4.63 | 4.63 | 4.68 | 4.48 | 4.08 | 3.94 | 3.86 | 3.97 | 3.96 | 3.95 | 3.91 | 3.85 | 3.62 | 3.56 | 3.51 | 3.38 | 3.34 | 3.25 | 3.18 | 2.87 | 2.89 | 3.02 | 3.13 | 3.45 | 4.00 | 4.10 | 4.13 | 4.23 | 4.22 | 4.21 | 4.13 | 4.07 | 3.73 | 3.55 | 3.38 | 2.90 | 2.61 | 2.47 | 2.39 | 2.54 | 2.47 | 2.06 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 7.34 | 7.62 | 8.43 | 8.53 | 8.54 | 8.79 | 8.90 | 8.71 | 8.64 | 8.71 | 8.55 | 8.58 | 7.22 | 7.16 | 7.64 | 7.90 | 9.35 | 9.32 | 9.19 | 8.94 | 8.74 | 8.50 | 8.56 | 8.56 | 8.60 | 8.57 | 8.56 | 8.64 | 8.64 | 8.66 | 8.70 | 8.76 | 8.82 | 8.84 | 8.87 | 8.67 | 8.59 | 8.53 | 8.46 | 8.50 | 8.57 | 8.57 | 8.65 | 8.61 | 8.59 | 8.66 | 8.16 | 8.18 | 8.16 | 8.04 | 8.37 | 8.48 | 8.58 | 8.62 | 8.73 | 8.59 | 8.59 | 8.52 | 8.81 | 8.87 | 8.65 | 8.39 | 7.99 | 7.71 | 7.62 | 7.62 | 7.54 | 7.22 | 7.18 | 7.08 | 7.01 | 7.19 | 7.17 | 7.16 | 6.61 | 6.52 | 6.59 | 6.55 | 6.96 | 7.74 | 7.86 | 7.98 | 8.06 | 8.01 | 7.93 | 7.84 | 7.81 | 7.42 | 7.17 | 6.03 | 6.43 | 6.49 | 6.53 | 7.49 | 6.74 | 6.77 | 6.95 | 6.97 | 8.47 | 8.95 | 8.87 | 10.05 | 7.55 | 7.35 | 6.78 | 5.33 | 5.97 | 4.68 | 4.26 | 3.92 | -56.26 | -32.26 | -8.16 | 16.00 | 11.22 | 11.22 | 11.22 | 11.22 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 5.26 | 5.43 | 6.42 | 6.44 | 6.46 | 6.94 | 7.00 | 6.95 | 6.93 | 7.02 | 6.94 | 6.99 | 5.35 | 5.21 | 5.59 | 5.77 | 7.42 | 7.47 | 7.41 | 7.23 | 7.15 | 6.95 | 7.00 | 7.01 | 7.05 | 7.02 | 7.05 | 7.15 | 7.17 | 7.19 | 7.23 | 7.26 | 7.32 | 7.34 | 7.36 | 7.18 | 7.11 | 7.06 | 7.04 | 7.11 | 7.22 | 7.23 | 7.28 | 7.24 | 7.20 | 7.26 | 6.78 | 6.81 | 6.80 | 6.68 | 7.01 | 7.13 | 7.22 | 7.27 | 7.41 | 7.31 | 7.33 | 7.27 | 7.55 | 7.62 | 7.41 | 7.17 | 6.76 | 6.49 | 6.39 | 6.37 | 6.30 | 5.95 | 5.90 | 5.82 | 5.72 | 5.91 | 5.88 | 5.88 | 5.28 | 5.19 | 5.31 | 5.31 | 5.81 | 6.66 | 6.78 | 6.88 | 6.98 | 6.94 | 6.86 | 6.84 | 6.75 | 6.25 | 5.95 | 4.64 | 5.00 | 5.07 | 5.07 | 6.07 | 5.46 | 5.49 | 5.67 | 5.73 | 7.17 | 7.65 | 7.69 | 8.97 | 6.53 | 6.34 | 5.78 | 4.32 | 4.96 | 3.73 | 3.30 | 2.97 | 2.69 | 2.55 | 2.43 | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 4.03 | 4.36 | 4.71 | 4.97 | 5.24 | 5.78 | 6.77 | 6.72 | 6.68 | 6.73 | 6.63 | 6.56 | 4.59 | 4.40 | 4.83 | 5.05 | 6.84 | 6.80 | 6.24 | 5.60 | 5.47 | 5.19 | 5.69 | 6.17 | 6.41 | 6.60 | 6.54 | 6.63 | 6.51 | 6.53 | 6.60 | 6.61 | 6.78 | 6.77 | 6.90 | 6.80 | 6.80 | 6.83 | 6.83 | 6.90 | 7.01 | 6.94 | 6.93 | 6.87 | 6.76 | 6.74 | 6.61 | 6.64 | 6.66 | 6.66 | 6.66 | 6.75 | 6.81 | 6.65 | 6.84 | 6.78 | 6.82 | 6.89 | 6.63 | 6.55 | 6.37 | 6.25 | 7.87 | 7.89 | 7.85 | 7.86 | 6.31 | 5.88 | 5.77 | 5.67 | 5.56 | 5.66 | 5.63 | 5.57 | 4.93 | 4.80 | 5.00 | 5.09 | 5.65 | 6.55 | 6.59 | 6.66 | 6.78 | 6.77 | 6.73 | 6.61 | 6.55 | 6.00 | 5.71 | 5.43 | 4.72 | 4.28 | 4.04 | 3.91 | 4.06 | 3.92 | 3.77 | 3.74 | 3.12 | 2.43 | 2.18 | 1.71 | 1.63 | 0.96 | 1.07 | 1.17 | 2.10 | 3.49 | 3.43 | 3.59 | 3.12 | 2.75 | 2.32 | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email