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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 279 | 144 | 174 | 183 | 181 | 193 | 10 | 180 | 169 | 170 | 175 | 174 | 170 | 163 | 152 | 154 | 138 | 139 | 140 | 157 | 133 | 137 | 140 | 128 | 116 | 118 | 113 | 100 | 99 | 99 | 101 | 104 | 102 | 83 | 84 | 87 | 84 | 73 | 72 | 72 | 67 | 62 | 60 | 61 | 64 | 63 | 67 | 65 | 63 | 56 | 49 | 51 | 48 | 54 | 49 | 47 | 45 | 48 | 45 | 47 | 44 | 35 | 42 | 37 | 36 | 36 | 35 | 36 | 35 | 35 | 35 | 37 | 36 | 35 | 35 | 33 | 32 | 32 | 29 | 27 | 27 | 24 | 26 | 24 | 24 | 25 | 23 | 22 | 22 | 22 | 20 | 20 | 19 | 19 | 18 | 18 | 17 | 16 | 15 | 14 | 14 | 13 | 12 | 10 | 10 | 10 | 9 | 9 | 8 |
Cost of Revenue |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26 | 19 | 17 | 14 | 15 | 15 | 8 | 11 | 10 | 13 | 10 | 10 | 10 | 11 | 13 | 11 | 11 | 11 | 11 | 15 | 11 | 14 | 11 | 10 | 13 | 9 | 13 | 12 | 19 | 19 | 16 | 22 | 22 | 18 | 24 | 24 | 27 | 29 | 28 | 25 | 36 | 28 | 27 | 25 | 30 | 28 | 31 | 27 | 24 | 24 | 22 | 19 | 19 | 17 | 16 | 14 | 14 | 13 | 11 | 11 | 11 | 10 | 11 | 11 | 12 | 11 | 11 | 12 | 14 | 16 | 17 | 17 | 17 | 16 | 15 | 14 | 12 | 11 | 10 | 9 | 10 | 10 | 9 | 9 | 9 | 8 | 8 | 7 |
Gross Profit |
Loading...
|
M | 279 | 144 | 174 | 183 | 181 | 193 | 10 | 180 | 169 | 170 | 175 | 174 | 170 | 163 | 152 | 154 | 138 | 139 | 140 | 157 | 133 | 137 | 140 | 128 | 116 | 118 | 113 | 100 | 99 | 99 | 101 | 104 | 102 | 83 | 84 | 87 | 84 | 73 | 72 | 72 | 67 | 62 | 60 | 61 | 64 | 63 | 67 | 65 | 63 | 56 | 49 | 51 | 48 | 54 | 49 | 47 | 45 | 48 | 45 | 47 | 44 | 35 | 42 | 37 | 36 | 36 | 35 | 36 | 35 | 35 | 35 | 37 | 36 | 35 | 35 | 33 | 32 | 32 | 29 | 27 | 27 | 24 | 26 | 24 | 24 | 25 | 23 | 22 | 22 | 22 | 20 | 20 | 19 | 19 | 18 | 18 | 17 | 4 | 5 | 5 | 5 | 3 | 3 | 1 | 2 | 1 | 1 | 1 | 1 |
Operating Expenses |
Loading...
|
M | 204 | 228 | 112 | 118 | 48 | 79 | -82 | 79 | 145 | 103 | 95 | 85 | 89 | 101 | 78 | 103 | 90 | 71 | 71 | 73 | 70 | 77 | 77 | 75 | 74 | 68 | 68 | 56 | 62 | 57 | 58 | 59 | 58 | 50 | 52 | 55 | 47 | 44 | 44 | 44 | 47 | 40 | 35 | 37 | 35 | 45 | 35 | 33 | 32 | 37 | 27 | 22 | 31 | 33 | 25 | 23 | 21 | 41 | 22 | 20 | 16 | 24 | 39 | 32 | 30 | 1 | 28 | 31 | 29 | -1 | 28 | 33 | 21 | 9 | 31 | 29 | 28 | 11 | 26 | 23 | 23 | 10 | 9 | 8 | 8 | 7 | 5 | 5 | 5 | 4 | 1 | 0 | -1 | -2 | -1 | 0 | 1 | 1 | 2 | 2 | 2 | 0 | 0 | -2 | -2 | -2 | -2 | -2 | -2 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 16 | 75 | 66 | 65 | 62 | 62 | 63 | 64 | 66 | 63 | 61 | 57 | 59 | 52 | 51 | 50 | 50 | 50 | 50 | 50 | 50 | 48 | 51 | 51 | 50 | 44 | 46 | 42 | 43 | 40 | 42 | 43 | 43 | 34 | 38 | 38 | 38 | 32 | 34 | 34 | 33 | 31 | 30 | 30 | 31 | 30 | 28 | 26 | 25 | 23 | 19 | 18 | 20 | 18 | 17 | 16 | 15 | 16 | 16 | 18 | 20 | 12 | 15 | 15 | 15 | 12 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 11 | 11 | 11 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 13 | 13 | 11 | 11 | 10 | 9 | 7 | 7 | 6 | 6 | 6 | 6 |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29 | 26 | 24 | 24 | 23 | 22 | 14 | 19 | 18 | 16 | 16 | 15 | 15 | 14 | 17 | 9 | 12 | 10 | 11 | 13 | 9 | 5 | 7 | 4 | 14 | 7 | 7 | 7 | 14 | 8 | 4 | 11 | 15 | 8 | 8 | 5 | 26 | 6 | 3 | -3 | 12 | 24 | 18 | 15 | -11 | 14 | 17 | 15 | -14 | 15 | 20 | 7 | -3 | 19 | 18 | 17 | 1 | 15 | 14 | 14 | 1 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -3 | -5 | -7 | -8 | -8 | -7 | -6 | -5 | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24 | -5 | -5 | -3 | 26 | -5 | 1 | 0 | 24 | -6 | -1 | -2 | 19 | -4 | -7 | -4 | 13 | -5 | -5 | -9 | 12 | -8 | -5 | -5 | 8 | -4 | -8 | -9 | -2 | -15 | -12 | -18 | -8 | -15 | -21 | -21 | -15 | -26 | -25 | -25 | -32 | -27 | -26 | -25 | -30 | -27 | -30 | -27 | -23 | -23 | -21 | -16 | -28 | -16 | -15 | -14 | -25 | -12 | -11 | -10 | -8 | -19 | -18 | -19 | -19 | -16 | -16 | -17 | -18 | -17 | -17 | -16 | -15 | -15 | -15 | -15 | 13 | 13 | 11 | 11 | 10 | 9 | 7 | 7 | 6 | 6 | 6 | 6 |
Operating Income |
Loading...
|
M | 76 | -84 | 62 | 65 | 133 | 114 | 92 | 101 | 24 | 67 | 80 | 89 | 80 | 61 | 74 | 51 | 49 | 68 | 69 | 84 | 63 | 60 | 63 | 53 | 43 | 50 | 46 | 44 | 37 | 42 | 43 | 45 | 44 | 33 | 31 | 32 | 38 | 29 | 27 | 27 | 21 | 21 | 25 | 24 | 29 | 19 | 31 | 33 | 31 | 19 | 23 | 29 | 18 | 21 | 25 | 24 | 24 | 6 | 24 | 27 | 28 | 11 | 3 | 5 | 6 | 35 | 7 | 5 | 6 | 36 | 7 | 4 | 15 | 26 | 4 | 4 | 4 | 21 | 3 | 3 | 3 | 14 | 17 | 16 | 16 | 17 | 18 | 16 | 17 | 18 | 19 | 20 | 20 | 21 | 19 | 17 | 16 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 2 | 3 |
Interest Expense |
Loading...
|
M | 13 | 12 | 100 | 88 | 65 | 39 | 20 | 10 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 10 | 19 | 20 | 22 | 20 | 18 | 16 | 14 | 12 | 10 | 9 | 9 | 7 | 8 | 8 | 8 | 8 | 8 | 7 | 8 | 8 | 9 | 8 | 9 | 8 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 13 | 14 | 14 | 15 | 16 | 17 | 18 | 19 | 21 | 21 | 21 | 24 | 26 | 27 | 27 | 25 | 25 | 23 | 21 | 19 | 18 | 16 | 15 | 13 | 12 | 12 | 10 | 10 | 10 | 9 | 10 | 10 | 9 | 11 | 11 | 11 | 13 | 15 | 16 | 16 | 17 | 16 | 14 | 13 | 12 | 11 | 10 | 9 | 10 | 10 | 9 | 9 | 9 | 8 | 8 | 7 |
Non-operating Income/Expense |
Loading...
|
M | 67 | -98 | 62 | 65 | -65 | -39 | -21 | -33 | 40 | -7 | -11 | -11 | -12 | -12 | -13 | -14 | -23 | -25 | -26 | -25 | -23 | -22 | -20 | -17 | -15 | -15 | -15 | -14 | -13 | -14 | -15 | -14 | -14 | -14 | -12 | -13 | -14 | -12 | -13 | -12 | -12 | -13 | -16 | -11 | -11 | -6 | -11 | -12 | -12 | -11 | -13 | -14 | -12 | -13 | -14 | -16 | -17 | -12 | -19 | -20 | -19 | -16 | 1 | 2 | 2 | -26 | 3 | 2 | 3 | -25 | 3 | 5 | -8 | -18 | 5 | 4 | 4 | -12 | 2 | 3 | 4 | -9 | -9 | -10 | -10 | -12 | -11 | -11 | -11 | -13 | -15 | -16 | -16 | -17 | -16 | -14 | -13 | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 67 | -98 | 62 | 65 | 68 | 75 | 71 | 67 | 64 | 60 | 69 | 78 | 68 | 49 | 62 | 38 | 26 | 43 | 43 | 59 | 40 | 39 | 43 | 35 | 28 | 35 | 30 | 30 | 24 | 28 | 28 | 31 | 30 | 19 | 20 | 19 | 23 | 17 | 15 | 15 | 9 | 8 | 8 | 13 | 18 | 13 | 20 | 21 | 19 | 8 | 10 | 15 | 5 | 8 | 11 | 7 | 7 | -6 | 4 | 7 | 9 | -4 | 4 | 6 | 9 | 9 | 10 | 7 | 8 | 12 | 10 | 9 | 6 | 8 | 9 | 8 | 8 | 9 | 5 | 7 | 7 | 5 | 8 | 6 | 7 | 6 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 2 | 3 |
Income Tax Provision |
Loading...
|
M | 16 | -27 | 13 | 15 | 15 | 14 | 14 | 15 | 14 | 10 | 13 | 16 | 15 | 9 | 14 | 7 | 6 | 5 | 8 | 14 | 8 | 7 | 9 | 7 | 5 | 22 | 9 | 8 | 6 | 8 | 8 | 10 | 10 | 4 | 5 | 4 | 8 | 4 | 3 | 4 | 2 | 0 | 1 | 4 | 5 | 4 | 6 | 7 | 6 | 2 | 3 | 5 | 1 | 1 | 4 | 2 | 2 | 2 | 1 | 2 | 3 | -2 | 1 | 2 | 2 | 2 | 3 | 2 | 3 | 4 | 3 | 3 | 2 | 2 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Income after Tax |
Loading...
|
M | 52 | -70 | 48 | 49 | 53 | 61 | 57 | 52 | 50 | 50 | 56 | 62 | 53 | 40 | 48 | 30 | 20 | 38 | 35 | 45 | 31 | 32 | 34 | 28 | 23 | 14 | 22 | 22 | 18 | 19 | 20 | 21 | 20 | 15 | 15 | 15 | 16 | 12 | 12 | 11 | 7 | 8 | 7 | 10 | 13 | 9 | 14 | 14 | 13 | 6 | 7 | 10 | 4 | 6 | 7 | 5 | 5 | -8 | 3 | 5 | 6 | -3 | 3 | 5 | 6 | 7 | 7 | 5 | 6 | 8 | 7 | 6 | 4 | 6 | 6 | 5 | 5 | 7 | 4 | 5 | 5 | 4 | 5 | 4 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | -5 | 4 | 1 | -3 | -5 | -6 | -4 | -4 | 1 | -2 | -3 | -5 | -8 | -3 | -5 | -6 | -7 | -7 | -5 | -6 | -7 | -7 | -6 | -4 | -6 | -6 | -5 | -5 | -7 | -4 | -5 | -5 | -4 | -5 | -4 | -5 | -4 | -5 | -4 | -4 | -3 | -3 | -3 | -2 | -3 | -3 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | - | 47 | 51 | 59 | 55 | 50 | 48 | 48 | 54 | 60 | 51 | 38 | 46 | 30 | 20 | 38 | 35 | 45 | 31 | 32 | 34 | 28 | 23 | 14 | 22 | 22 | 18 | 19 | 20 | 21 | 20 | 14 | 14 | 15 | 16 | 12 | 12 | 11 | 7 | 8 | 7 | 9 | 12 | 9 | 13 | 13 | 12 | 5 | 3 | 9 | 3 | 5 | 6 | 4 | 4 | -1 | 2 | 3 | 5 | 8 | 3 | 5 | 6 | 7 | 7 | 5 | 6 | 7 | 7 | 6 | 4 | 6 | 6 | 5 | 5 | 7 | 4 | 5 | 5 | 4 | 5 | 4 | 5 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 42,915,768.00 | 42,770,347.00 | 42,813,000.00 | 42,758,000.00 | 42,743,000.00 | 42,699,752.00 | 42,644,000.00 | 42,566,000.00 | 42,541,000.00 | 42,479,442.00 | 42,416,000.00 | 42,360,000.00 | 42,336,000.00 | 42,093,862.00 | 36,995,000.00 | 36,916,000.00 | 36,896,000.00 | 36,840,519.00 | 36,835,000.00 | 35,879,000.00 | 34,700,000.00 | 34,670,180.00 | 34,644,000.00 | 32,831,000.00 | 30,645,000.00 | 30,209,043.00 | 29,946,069.00 | 26,972,580.00 | 26,674,121.00 | 26,119,929.00 | 24,922,946.00 | 24,974,995.00 | 24,519,863.00 | 22,435,693.00 | 20,893,312.00 | 20,877,236.00 | 20,585,072.00 | 18,762,272.00 | 18,752,748.00 | 18,746,735.00 | 18,724,936.00 | 18,399,156.00 | 17,221,000.00 | 17,193,000.00 | 17,187,000.00 | 16,827,835.00 | 16,746,000.00 | 16,718,000.00 | 16,730,000.00 | 16,486,539.00 | 16,585,000.00 | 16,569,000.00 | 16,557,000.00 | 16,408,000.00 | 16,466,000.00 | 16,460,000.00 | 16,436,000.00 | 16,357,874.00 | 16,340,092.00 | 16,323,724.00 | 16,297,000.00 | 16,276,000.00 | 16,355,000.00 | 16,389,000.00 | 16,466,000.00 | 16,488,095.00 | 16,488,095.00 | 16,716,216.00 | 16,973,529.00 | 16,366,667.00 | 16,765,854.00 | 16,816,216.00 | 16,566,667.00 | 16,557,895.00 | 16,378,947.00 | 16,893,750.00 | 16,450,000.00 | 16,450,000.00 | 16,741,667.00 | 15,775,862.00 | 15,351,515.00 | 15,351,515.00 | 15,482,353.00 | 15,025,000.00 | 15,080,000.00 | 14,752,174.00 | 22,252,623.00 | 22,078,731.00 | 22,025,487.00 | 14,665,385.00 | 14,788,889.00 | 14,555,172.00 | 14,736,000.00 | 14,169,231.00 | 21,917,541.00 | 14,925,000.00 | 14,600,000.00 | 14,700,000.00 | 14,700,000.00 | 14,600,000.00 | 14,600,000.00 | 14,500,000.00 | 14,300,000.00 | 14,300,000.00 | 14,500,000.00 | 14,500,000.00 | 14,400,000.00 | 14,400,000.00 | 14,400,000.00 |
EBITDA |
Loading...
|
M | -10 | 2 | 63 | 67 | 135 | 116 | 93 | 103 | 26 | 69 | 82 | 92 | 83 | 64 | 77 | 54 | 52 | 71 | 72 | 87 | 66 | 63 | 65 | 55 | 45 | 52 | 48 | 45 | 38 | 43 | 45 | 46 | 46 | 34 | 32 | 32 | 38 | 30 | 28 | 28 | 21 | 22 | 25 | 24 | 29 | 19 | 32 | 33 | 31 | 21 | 23 | 29 | 20 | 23 | 27 | 24 | 25 | 13 | 24 | 27 | 30 | 19 | 27 | 30 | 34 | 37 | 40 | 37 | 36 | 39 | 29 | 36 | 30 | 31 | 31 | 28 | 26 | 26 | 23 | 23 | 21 | 21 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 24 | 23 | 24 | 24 | 25 | 23 | 21 | 20 | 18 | 17 | 16 | 15 | 16 | 16 | 13 | 12 | 15 | 11 | 10 | 10 |
Depreciation and Amortization |
Loading...
|
M | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 2 | 0 | 0 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -4 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 4 | 6 | 6 | 6 | 5 | 5 | 4 | 5 | 5 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 9 | 3 | 8 | 8 | 7 |
EBIT |
Loading...
|
M | -12 | 0 | 62 | 65 | 133 | 114 | 92 | 101 | 24 | 67 | 80 | 89 | 80 | 61 | 74 | 51 | 49 | 68 | 69 | 84 | 63 | 60 | 63 | 53 | 43 | 50 | 46 | 44 | 37 | 42 | 43 | 45 | 44 | 33 | 31 | 32 | 38 | 29 | 27 | 27 | 21 | 21 | 25 | 24 | 29 | 19 | 31 | 33 | 31 | 19 | 23 | 29 | 18 | 21 | 25 | 24 | 24 | 10 | 24 | 27 | 28 | 16 | 25 | 28 | 32 | 35 | 37 | 35 | 34 | 36 | 33 | 30 | 25 | 26 | 25 | 23 | 21 | 21 | 18 | 17 | 17 | 15 | 17 | 16 | 16 | 17 | 18 | 16 | 17 | 18 | 19 | 20 | 20 | 21 | 19 | 17 | 16 | 14 | 13 | 13 | 12 | 13 | 13 | 12 | 4 | 12 | 3 | 2 | 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...
|
% | 23.17 | 27.97 | 21.89 | 23.74 | 22.50 | 18.68 | 19.97 | 22.89 | 22.32 | 17.16 | 19.15 | 21.11 | 22.50 | 18.52 | 22.20 | 19.75 | 22.77 | 11.99 | 18.66 | 23.12 | 20.88 | 17.22 | 20.99 | 21.09 | 18.04 | 61.13 | 28.74 | 26.85 | 23.49 | 30.38 | 29.02 | 32.37 | 33.10 | 23.03 | 25.32 | 20.83 | 32.60 | 26.08 | 19.58 | 27.81 | 19.82 | 0.58 | 17.97 | 27.35 | 29.29 | 28.86 | 31.82 | 33.49 | 32.86 | 21.18 | 25.73 | 32.29 | 22.31 | 18.39 | 37.80 | 28.61 | 28.87 | -28.82 | 18.80 | 27.77 | 31.72 | 39.73 | 25.30 | 25.89 | 27.86 | 22.90 | 29.56 | 29.76 | 30.95 | 34.43 | 32.76 | 32.00 | 28.81 | 27.84 | 31.87 | 32.81 | 30.80 | 26.11 | 25.62 | 31.43 | 29.56 | 28.48 | 31.23 | 31.27 | 34.18 | 32.27 | 31.29 | 29.53 | 33.08 | 34.22 | 34.82 | 30.64 | 33.51 | 32.32 | 32.16 | 28.67 | 27.85 | 23.08 | 25.93 | 31.03 | 29.03 | 27.27 | 31.03 | 30.00 | 30.56 | 27.03 | 26.67 | 33.33 | 29.63 |
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 | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 24.52 | 30.72 | 33.57 | 33.58 | 25.58 | 22.76 | 13.86 | 14.85 | 13.27 | 12.77 | 8.14 | 10.98 |
Operating Income Margin |
Loading...
|
% | 27.08 | -58.32 | 35.38 | 35.41 | 73.36 | 59.16 | 963.86 | 55.89 | 14.26 | 39.30 | 45.75 | 51.32 | 47.30 | 37.63 | 48.88 | 33.39 | 35.14 | 48.67 | 49.14 | 53.42 | 47.40 | 43.97 | 44.89 | 41.19 | 36.88 | 42.51 | 40.36 | 43.68 | 37.47 | 42.11 | 42.71 | 43.24 | 42.86 | 40.12 | 37.49 | 36.47 | 44.63 | 39.61 | 38.36 | 38.10 | 30.77 | 34.78 | 41.50 | 39.23 | 45.17 | 29.52 | 47.15 | 49.65 | 49.21 | 33.47 | 46.36 | 56.27 | 36.56 | 38.64 | 49.99 | 50.50 | 53.95 | 13.32 | 51.86 | 56.91 | 63.09 | 32.17 | 7.08 | 12.66 | 17.31 | 97.68 | 19.70 | 12.95 | 16.37 | 104.23 | 19.50 | 10.72 | 42.94 | 73.40 | 11.49 | 11.60 | 11.26 | 65.02 | 11.75 | 12.88 | 13.03 | 57.90 | 65.57 | 66.62 | 67.69 | 70.89 | 77.95 | 75.80 | 77.02 | 83.26 | 94.80 | 101.52 | 107.94 | 111.21 | 106.16 | 99.56 | 93.21 | 16.77 | 17.65 | 20.28 | 22.63 | 25.58 | 23.58 | 29.70 | 35.64 | 37.76 | 31.91 | 27.91 | 32.93 |
Net Income Margin |
Loading...
|
% | - | - | - | 25.90 | 28.03 | 30.41 | 574.10 | 27.67 | 28.28 | 28.03 | 30.76 | 34.21 | 29.93 | 23.25 | 29.96 | 19.56 | 14.49 | 27.18 | 24.66 | 28.76 | 23.74 | 23.40 | 24.15 | 21.85 | 19.96 | 11.62 | 19.05 | 21.88 | 18.27 | 19.30 | 19.89 | 20.11 | 19.46 | 17.37 | 17.12 | 17.23 | 18.41 | 16.45 | 16.42 | 14.78 | 9.93 | 12.56 | 10.98 | 15.25 | 18.94 | 14.23 | 18.98 | 19.76 | 18.89 | 9.35 | 6.85 | 17.33 | 6.00 | 9.60 | 11.32 | 8.08 | 8.86 | -2.00 | 4.78 | 7.27 | 10.93 | 23.10 | 7.08 | 12.66 | 17.31 | 18.84 | 19.70 | 12.95 | 16.37 | 21.41 | 19.00 | 16.05 | 11.68 | 16.31 | 17.54 | 15.72 | 16.59 | 20.36 | 13.78 | 17.02 | 19.07 | 15.62 | 20.24 | 17.81 | 18.67 | 17.17 | 20.40 | 18.15 | 17.34 | 15.96 | 13.29 | 14.29 | 13.14 | 14.89 | 14.17 | 12.47 | 11.91 | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | -3.71 | 1.12 | 36.31 | 36.35 | 74.35 | 60.12 | 983.39 | 57.05 | 15.47 | 40.58 | 47.06 | 52.71 | 48.78 | 39.17 | 50.52 | 35.14 | 37.30 | 50.77 | 51.21 | 55.53 | 49.54 | 45.86 | 46.77 | 42.98 | 38.48 | 44.06 | 42.00 | 44.90 | 38.66 | 43.27 | 43.98 | 44.48 | 44.72 | 41.20 | 38.37 | 37.30 | 45.38 | 40.28 | 39.09 | 38.92 | 31.70 | 35.54 | 41.83 | 39.55 | 45.49 | 29.78 | 47.37 | 49.84 | 49.41 | 36.76 | 46.64 | 56.56 | 40.59 | 42.45 | 54.21 | 50.81 | 54.28 | 26.29 | 52.30 | 57.41 | 68.32 | 54.15 | 64.67 | 80.50 | 94.94 | 102.82 | 112.93 | 103.70 | 103.97 | 111.19 | 83.28 | 95.27 | 84.46 | 89.98 | 90.13 | 85.27 | 82.13 | 80.14 | 80.22 | 84.28 | 79.20 | 87.42 | 89.54 | 91.33 | 89.13 | 90.30 | 96.84 | 99.65 | 101.59 | 108.79 | 114.93 | 122.85 | 129.89 | 133.34 | 128.05 | 122.33 | 116.66 | 118.06 | 110.46 | 111.19 | 112.41 | 125.58 | 126.83 | 130.69 | 120.79 | 151.02 | 120.21 | 120.93 | 121.95 |
EBIT Ratio |
Loading...
|
% | -4.24 | 0.00 | 35.38 | 35.41 | 73.36 | 59.16 | 963.86 | 55.89 | 14.26 | 39.30 | 45.75 | 51.32 | 47.30 | 37.63 | 48.88 | 33.39 | 35.14 | 48.67 | 49.14 | 53.42 | 47.40 | 43.97 | 44.89 | 41.19 | 36.88 | 42.51 | 40.36 | 43.68 | 37.47 | 42.11 | 42.71 | 43.24 | 42.86 | 40.12 | 37.49 | 36.47 | 44.63 | 39.61 | 38.36 | 38.10 | 30.77 | 34.78 | 41.50 | 39.23 | 45.17 | 29.52 | 47.15 | 49.65 | 49.21 | 33.47 | 46.36 | 56.27 | 36.56 | 38.64 | 49.99 | 50.50 | 53.95 | 21.68 | 51.86 | 56.91 | 63.09 | 46.90 | 59.15 | 74.51 | 89.05 | 97.68 | 106.03 | 97.52 | 97.78 | 104.23 | 95.80 | 80.48 | 69.05 | 73.40 | 72.81 | 68.12 | 64.81 | 65.02 | 60.06 | 63.62 | 63.21 | 62.85 | 65.57 | 66.62 | 67.69 | 70.89 | 77.95 | 75.80 | 77.02 | 83.26 | 94.80 | 101.52 | 107.94 | 111.21 | 106.16 | 99.56 | 93.21 | 92.26 | 86.93 | 87.41 | 88.32 | 100.00 | 101.63 | 115.84 | 35.64 | 124.49 | 31.91 | 27.91 | 32.93 |
EBT Ratio |
Loading...
|
% | 24.10 | -67.83 | 35.38 | 35.41 | 37.60 | 38.69 | 743.86 | 37.33 | 37.94 | 35.27 | 39.47 | 44.83 | 40.15 | 30.05 | 40.57 | 24.37 | 18.76 | 30.88 | 30.32 | 37.41 | 30.00 | 28.27 | 30.58 | 27.71 | 24.37 | 29.93 | 26.75 | 29.92 | 23.90 | 27.74 | 28.07 | 29.76 | 29.33 | 22.88 | 23.25 | 22.06 | 27.67 | 22.64 | 20.78 | 20.86 | 12.76 | 12.96 | 13.95 | 21.46 | 27.83 | 19.80 | 29.92 | 32.08 | 30.51 | 14.12 | 20.02 | 29.42 | 11.24 | 14.71 | 22.46 | 15.25 | 16.52 | -12.78 | 9.39 | 13.87 | 20.27 | -12.68 | 9.48 | 17.08 | 23.99 | 24.43 | 27.97 | 18.44 | 23.71 | 33.76 | 29.01 | 24.48 | 17.45 | 22.97 | 26.52 | 24.28 | 23.98 | 27.55 | 18.53 | 24.83 | 27.07 | 21.84 | 29.43 | 25.92 | 28.36 | 23.05 | 30.55 | 25.71 | 25.85 | 24.26 | 20.39 | 20.60 | 19.77 | 22.00 | 20.88 | 17.49 | 16.51 | 16.77 | 17.65 | 20.28 | 22.63 | 25.58 | 23.58 | 29.70 | 35.64 | 37.76 | 31.91 | 27.91 | 32.93 |
StockViz Staff
September 20, 2024
Any question? Send us an email