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 | 780 | 682 | 731 | 566 | 564 | 552 | 529 | 694 | 688 | 689 | 682 | 658 | 638 | 607 | 584 | 572 | 575 | 569 | 567 | 567 | 537 | 521 | 501 | 475 | 448 | 430 | 412 | 399 | 403 | 407 | 390 | 373 | 356 | 338 | 328 | 316 | 301 | 284 | 272 | 260 | 250 | 246 | 248 | 255 | 259 | 258 | 250 | 233 | 219 | 205 | 203 | 203 | 198 | 195 | 189 | 185 | 186 | 184 | 171 | 168 | 159 | 151 | 152 | 144 | 143 | 141 | 140 | 140 | 142 | 143 | 143 | 143 | 139 | 134 | 132 | 126 | 120 | 115 | 106 | 103 | 100 | 98 | 98 | 95 | 93 | 91 | 88 | 85 | 84 | 80 | 77 | 75 | 73 | 72 | 69 | 66 | 62 | 59 | 56 | 53 | 49 | 45 | 42 | 39 | 38 | 36 | 26 | 17 | 8 |
Cost of Revenue |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26 | 45 | 62 | 76 | 65 | 60 | 52 | 49 | 44 | 43 | 45 | 44 | 43 | 41 | 44 | 45 | 46 | 47 | 44 | 48 | 49 | 51 | 51 | 45 | 47 | 43 | 45 | 47 | 53 | 63 | 66 | 76 | 79 | 78 | 87 | 88 | 94 | 105 | 108 | 110 | 119 | 118 | 116 | 116 | 110 | 110 | 114 | 116 | 111 | 107 | 98 | 89 | 84 | 77 | 71 | 66 | 60 | 57 | 52 | 49 | 46 | 44 | 43 | 43 | 44 | 44 | 45 | 46 | 48 | 53 | 59 | 64 | 68 | 68 | 66 | 63 | 58 | 52 | 46 | 41 | 39 | 38 | 37 | 36 | 35 | 34 | 33 | 32 | 23 | 15 | 7 |
Gross Profit |
Loading...
|
M | 780 | 682 | 731 | 566 | 564 | 552 | 529 | 694 | 688 | 689 | 682 | 658 | 638 | 607 | 584 | 572 | 575 | 569 | 567 | 567 | 537 | 521 | 501 | 475 | 448 | 430 | 412 | 399 | 403 | 407 | 390 | 373 | 356 | 338 | 328 | 316 | 301 | 284 | 272 | 260 | 250 | 246 | 248 | 255 | 259 | 258 | 250 | 233 | 219 | 205 | 203 | 203 | 198 | 195 | 189 | 185 | 186 | 184 | 171 | 168 | 159 | 151 | 152 | 144 | 143 | 141 | 140 | 140 | 142 | 143 | 143 | 143 | 139 | 134 | 132 | 126 | 120 | 115 | 106 | 103 | 100 | 98 | 98 | 95 | 93 | 91 | 88 | 85 | 84 | 80 | 77 | 75 | 73 | 72 | 57 | 43 | 30 | 18 | 17 | 16 | 12 | 9 | 7 | 5 | 5 | 4 | 3 | 2 | 1 |
Operating Expenses |
Loading...
|
M | 662 | 507 | 358 | 163 | 124 | 221 | 246 | 423 | 428 | 372 | 371 | 353 | 371 | 371 | 342 | 335 | 306 | 286 | 291 | 297 | 299 | 302 | 293 | 284 | 265 | 253 | 243 | 234 | 236 | 233 | 225 | 220 | 216 | 204 | 199 | 190 | 179 | 179 | 175 | 166 | 159 | 147 | 152 | 152 | 148 | 144 | 137 | 128 | 118 | 117 | 113 | 111 | 112 | 102 | 110 | 107 | 104 | 100 | 82 | 100 | 112 | 126 | 103 | 91 | 90 | 89 | 87 | 87 | 89 | 80 | 91 | 94 | 90 | 98 | 100 | 94 | 89 | 84 | 82 | 66 | 50 | 35 | 32 | 28 | 25 | 22 | 19 | 15 | 9 | 3 | -3 | -5 | -5 | -2 | 1 | 4 | 6 | 7 | 5 | 3 | 0 | -4 | -6 | -8 | -8 | -8 | -5 | -4 | -2 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 221 | 268 | 254 | 252 | 250 | 254 | 256 | 254 | 247 | 240 | 229 | 219 | 212 | 203 | 201 | 200 | 200 | 201 | 198 | 199 | 200 | 200 | 196 | 192 | 182 | 175 | 171 | 166 | 167 | 168 | 162 | 159 | 153 | 148 | 146 | 142 | 138 | 134 | 132 | 128 | 124 | 122 | 121 | 119 | 115 | 109 | 102 | 93 | 85 | 79 | 75 | 73 | 70 | 66 | 64 | 63 | 65 | 69 | 66 | 65 | 62 | 57 | 56 | 56 | 55 | 55 | 55 | 54 | 53 | 52 | 51 | 50 | 48 | 46 | 45 | 44 | 42 | 39 | 37 | 35 | 34 | 33 | 32 | 30 | 29 | 29 | 28 | 27 | 26 | 25 | 25 | 24 | 24 | 24 | 31 | 37 | 43 | 47 | 44 | 41 | 37 | 33 | 29 | 26 | 25 | 24 | 18 | 12 | 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 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29 | 55 | 79 | 103 | 97 | 92 | 83 | 78 | 73 | 67 | 69 | 65 | 63 | 61 | 62 | 56 | 53 | 48 | 41 | 46 | 43 | 38 | 34 | 25 | 31 | 33 | 33 | 35 | 35 | 36 | 33 | 37 | 38 | 38 | 41 | 36 | 47 | 45 | 39 | 31 | 16 | 35 | 50 | 69 | 46 | 36 | 35 | 35 | 31 | 32 | 36 | 29 | 40 | 44 | 42 | 51 | 54 | 50 | 47 | 44 | 45 | 30 | 16 | 2 | 0 | -3 | -4 | -6 | -9 | -12 | -17 | -23 | -28 | -29 | -29 | -26 | -18 | -11 | -5 | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24 | 19 | 14 | 10 | 12 | 12 | 18 | 21 | 19 | 18 | 17 | 15 | 10 | 12 | 6 | 4 | -2 | -3 | -2 | -7 | -9 | -11 | -11 | -6 | -10 | -6 | -9 | -12 | -22 | -33 | -37 | -47 | -52 | -52 | -61 | -64 | -71 | -82 | -86 | -90 | -108 | -109 | -110 | -110 | -108 | -108 | -112 | -114 | -107 | -103 | -93 | -82 | -88 | -81 | -75 | -73 | -69 | -66 | -62 | -58 | -42 | -49 | -57 | -65 | -75 | -72 | -70 | -68 | -67 | -68 | -69 | -67 | -65 | -63 | -62 | -61 | -33 | -5 | 22 | 47 | 44 | 41 | 37 | 33 | 29 | 26 | 25 | 24 | 18 | 12 | 6 |
Operating Income |
Loading...
|
M | 118 | 175 | 373 | 403 | 439 | 331 | 283 | 272 | 260 | 317 | 311 | 305 | 267 | 235 | 242 | 237 | 269 | 284 | 276 | 270 | 238 | 219 | 208 | 191 | 183 | 177 | 168 | 166 | 167 | 174 | 165 | 153 | 140 | 134 | 130 | 126 | 121 | 104 | 97 | 94 | 91 | 99 | 96 | 103 | 111 | 113 | 113 | 105 | 101 | 88 | 90 | 92 | 87 | 94 | 79 | 78 | 81 | 84 | 89 | 69 | 47 | 25 | 49 | 53 | 53 | 52 | 54 | 53 | 53 | 63 | 52 | 49 | 49 | 37 | 32 | 32 | 32 | 31 | 24 | 38 | 50 | 63 | 67 | 67 | 68 | 68 | 69 | 70 | 74 | 77 | 80 | 80 | 78 | 74 | 56 | 39 | 24 | 11 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 12 | 8 | 5 | 3 |
Interest Expense |
Loading...
|
M | 213 | 264 | 292 | 213 | 135 | 76 | 44 | 30 | 27 | 28 | 30 | 31 | 34 | 45 | 57 | 71 | 81 | 81 | 76 | 68 | 60 | 52 | 45 | 40 | 35 | 33 | 32 | 31 | 31 | 32 | 32 | 31 | 31 | 32 | 33 | 34 | 34 | 34 | 35 | 35 | 35 | 36 | 36 | 37 | 38 | 39 | 40 | 42 | 44 | 46 | 48 | 51 | 53 | 56 | 59 | 63 | 67 | 71 | 75 | 79 | 82 | 87 | 92 | 99 | 104 | 106 | 104 | 100 | 94 | 87 | 80 | 73 | 67 | 61 | 56 | 52 | 48 | 44 | 42 | 39 | 38 | 38 | 38 | 39 | 41 | 42 | 46 | 50 | 55 | 60 | 64 | 65 | 63 | 60 | 55 | 50 | 45 | 41 | 39 | 38 | 37 | 36 | 35 | 34 | 33 | 32 | 23 | 15 | 7 |
Non-operating Income/Expense |
Loading...
|
M | 96 | -36 | -104 | -125 | -159 | -54 | -21 | -11 | 11 | -41 | -47 | -48 | -51 | -62 | -74 | -88 | -99 | -99 | -96 | -90 | -82 | -73 | -67 | -62 | -59 | -57 | -57 | -56 | -57 | -57 | -57 | -54 | -53 | -53 | -51 | -52 | -52 | -49 | -50 | -54 | -53 | -52 | -45 | -40 | -40 | -41 | -45 | -47 | -49 | -50 | -52 | -53 | -55 | -60 | -59 | -65 | -69 | -71 | -74 | -54 | -32 | -11 | -21 | -19 | -19 | -19 | -17 | -17 | -14 | -24 | -17 | -15 | -16 | -4 | 1 | -2 | -3 | -3 | 0 | -11 | -24 | -37 | -40 | -42 | -43 | -45 | -46 | -50 | -55 | -60 | -64 | -65 | -63 | -60 | -43 | -28 | -13 | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 96 | 97 | 269 | 278 | 281 | 277 | 262 | 260 | 271 | 275 | 264 | 257 | 216 | 174 | 168 | 149 | 170 | 184 | 180 | 180 | 157 | 145 | 142 | 129 | 124 | 119 | 111 | 110 | 111 | 117 | 108 | 99 | 88 | 81 | 79 | 74 | 70 | 55 | 46 | 40 | 38 | 47 | 52 | 63 | 71 | 73 | 68 | 58 | 52 | 38 | 38 | 40 | 32 | 34 | 20 | 13 | 12 | 14 | 15 | 15 | 15 | 15 | 28 | 34 | 34 | 33 | 36 | 37 | 39 | 37 | 34 | 33 | 32 | 33 | 34 | 30 | 29 | 28 | 24 | 27 | 26 | 26 | 26 | 26 | 25 | 24 | 23 | 21 | 19 | 17 | 16 | 16 | 15 | 14 | 12 | 11 | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 12 | 8 | 5 | 3 |
Income Tax Provision |
Loading...
|
M | 17 | 17 | 58 | 59 | 59 | 58 | 54 | 53 | 54 | 55 | 54 | 55 | 45 | 36 | 32 | 26 | 33 | 35 | 37 | 38 | 31 | 28 | 43 | 43 | 43 | 44 | 31 | 30 | 32 | 37 | 33 | 29 | 23 | 21 | 21 | 19 | 19 | 13 | 9 | 7 | 7 | 10 | 14 | 19 | 22 | 23 | 21 | 18 | 15 | 10 | 10 | 12 | 9 | 10 | 10 | 7 | 7 | 7 | 4 | 4 | 4 | 3 | 7 | 9 | 9 | 9 | 11 | 12 | 13 | 12 | 10 | 10 | 10 | 10 | 10 | 9 | 8 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 1 |
Income after Tax |
Loading...
|
M | 79 | 80 | 211 | 219 | 222 | 219 | 208 | 207 | 217 | 220 | 210 | 202 | 171 | 138 | 136 | 123 | 138 | 149 | 143 | 143 | 125 | 117 | 99 | 86 | 81 | 75 | 81 | 79 | 78 | 80 | 76 | 70 | 64 | 60 | 58 | 55 | 51 | 42 | 38 | 32 | 31 | 37 | 38 | 45 | 49 | 49 | 47 | 40 | 37 | 28 | 28 | 28 | 23 | 24 | 9 | 6 | 6 | 6 | 12 | 11 | 11 | 11 | 21 | 25 | 25 | 24 | 25 | 25 | 26 | 25 | 23 | 23 | 22 | 23 | 24 | 21 | 20 | 20 | 17 | 19 | 18 | 18 | 18 | 17 | 17 | 16 | 16 | 14 | 13 | 11 | 11 | 11 | 10 | 10 | 9 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 8 | 6 | 4 | 2 |
Non-Controlling Interest |
Loading...
|
M | 2 | 4 | 6 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 6 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | -2 | 1 | 1 | -3 | -3 | -12 | -17 | -19 | -12 | -9 | -9 | -9 | -18 | -19 | -21 | -22 | -21 | -25 | -25 | -24 | -25 | -24 | -26 | -24 | -22 | -22 | -21 | -22 | -23 | -21 | -20 | -20 | -17 | -19 | -18 | -18 | -18 | -18 | -17 | -17 | -16 | -14 | -13 | -11 | -11 | -11 | -10 | -10 | -7 | -4 | -2 | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 47 | 98 | 157 | 211 | 214 | 211 | 200 | 199 | 209 | 212 | 202 | 194 | 164 | 133 | 134 | 123 | 138 | 149 | 143 | 143 | 125 | 117 | 98 | 86 | 80 | 75 | 81 | 79 | 78 | 80 | 75 | 70 | 64 | 59 | 57 | 54 | 50 | 41 | 37 | 32 | 30 | 36 | 37 | 43 | 47 | 46 | 43 | 33 | 29 | 20 | 20 | 23 | 17 | 19 | 12 | 9 | 9 | 9 | 18 | 19 | 21 | 22 | 21 | 25 | 25 | 24 | 25 | 24 | 26 | 24 | 22 | 22 | 21 | 22 | 23 | 21 | 20 | 20 | 17 | 19 | 18 | 18 | 18 | 18 | 17 | 17 | 16 | 14 | 13 | 11 | 11 | 11 | 10 | 10 | 7 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 42,814,278.75 | 42,771,086.75 | 42,753,199.00 | 42,711,058.25 | 42,663,157.50 | 42,612,688.00 | 42,557,610.50 | 42,500,610.50 | 42,449,110.50 | 42,397,860.50 | 42,301,465.50 | 40,946,215.50 | 39,585,215.50 | 38,225,215.50 | 36,911,879.75 | 36,871,879.75 | 36,612,629.75 | 36,063,629.75 | 35,521,045.00 | 34,973,295.00 | 34,211,295.00 | 33,197,545.00 | 32,082,260.75 | 30,907,778.00 | 29,443,173.00 | 28,450,453.25 | 27,428,174.75 | 26,172,394.00 | 25,672,997.75 | 25,134,433.25 | 24,213,374.25 | 23,205,965.75 | 22,181,526.00 | 21,197,828.25 | 20,279,473.00 | 19,744,332.00 | 19,211,706.75 | 18,746,672.75 | 18,655,893.75 | 18,272,956.75 | 17,884,523.00 | 17,500,039.00 | 17,107,208.75 | 16,988,458.75 | 16,869,708.75 | 16,755,458.75 | 16,670,134.75 | 16,629,884.75 | 16,592,634.75 | 16,549,384.75 | 16,529,750.00 | 16,500,000.00 | 16,472,750.00 | 16,442,500.00 | 16,429,968.50 | 16,398,491.50 | 16,364,422.50 | 16,329,672.50 | 16,309,204.00 | 16,312,931.00 | 16,329,250.00 | 16,371,500.00 | 16,424,523.75 | 16,457,797.50 | 16,539,601.50 | 16,666,483.75 | 16,636,126.75 | 16,705,566.50 | 16,730,566.50 | 16,628,851.00 | 16,676,658.00 | 16,579,931.25 | 16,599,314.75 | 16,570,148.00 | 16,543,174.25 | 16,633,854.25 | 16,354,382.25 | 16,079,761.00 | 15,805,139.75 | 15,490,311.25 | 15,302,595.75 | 15,234,717.00 | 15,084,881.75 | 16,777,449.25 | 18,540,882.00 | 20,277,253.75 | 20,255,556.50 | 18,389,623.00 | 16,508,733.25 | 14,686,361.50 | 14,562,323.00 | 16,344,486.00 | 16,436,943.00 | 16,402,943.00 | 16,535,635.25 | 14,731,250.00 | 14,650,000.00 | 14,650,000.00 | 14,600,000.00 | 14,500,000.00 | 14,425,000.00 | 14,400,000.00 | 14,400,000.00 | 14,425,000.00 | 14,450,000.00 | 14,425,000.00 | 14,400,000.00 | 14,400,000.00 | 14,400,000.00 |
EBITDA |
Loading...
|
M | 121 | 266 | 380 | 411 | 447 | 338 | 291 | 280 | 269 | 326 | 321 | 315 | 277 | 246 | 253 | 248 | 281 | 296 | 288 | 281 | 249 | 228 | 217 | 199 | 189 | 183 | 174 | 171 | 172 | 179 | 171 | 158 | 144 | 137 | 132 | 128 | 124 | 107 | 99 | 96 | 92 | 100 | 97 | 104 | 112 | 114 | 116 | 107 | 104 | 92 | 95 | 98 | 93 | 98 | 88 | 85 | 88 | 93 | 100 | 103 | 106 | 111 | 129 | 141 | 148 | 150 | 151 | 141 | 139 | 134 | 126 | 129 | 121 | 117 | 112 | 104 | 98 | 93 | 88 | 88 | 87 | 87 | 89 | 87 | 87 | 88 | 90 | 91 | 93 | 95 | 96 | 97 | 94 | 90 | 83 | 77 | 71 | 67 | 64 | 63 | 60 | 57 | 56 | 52 | 49 | 47 | 32 | 20 | 10 |
Depreciation and Amortization |
Loading...
|
M | 6 | 7 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 9 | 10 | 10 | 10 | 11 | 11 | 11 | 12 | 12 | 12 | 11 | 10 | 9 | 9 | 8 | 7 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 4 | 6 | 6 | 4 | 5 | 3 | 3 | 5 | 5 | 7 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 2 | 6 | 9 | 12 | 23 | 23 | 23 | 22 | 22 | 22 | 21 | 22 | 22 | 22 | 23 | 22 | 20 | 19 | 20 | 20 | 20 | 19 | 18 | 16 | 16 | 16 | 16 | 16 | 16 | 15 | 14 | 14 | 13 | 11 | 17 | 16 | 21 | 28 | 26 | 24 | 15 | 7 |
EBIT |
Loading...
|
M | 115 | 259 | 373 | 403 | 439 | 331 | 283 | 272 | 260 | 317 | 311 | 305 | 267 | 235 | 242 | 237 | 269 | 284 | 276 | 270 | 238 | 219 | 208 | 191 | 183 | 177 | 168 | 166 | 167 | 174 | 165 | 153 | 140 | 134 | 130 | 126 | 121 | 104 | 97 | 94 | 91 | 99 | 96 | 103 | 111 | 113 | 113 | 105 | 101 | 88 | 90 | 92 | 87 | 94 | 83 | 82 | 85 | 88 | 94 | 96 | 97 | 102 | 120 | 132 | 139 | 141 | 142 | 138 | 133 | 125 | 114 | 106 | 98 | 94 | 90 | 82 | 76 | 72 | 66 | 66 | 65 | 64 | 67 | 67 | 68 | 68 | 69 | 70 | 74 | 77 | 80 | 80 | 78 | 74 | 67 | 61 | 56 | 52 | 51 | 50 | 49 | 41 | 40 | 31 | 21 | 20 | 8 | 5 | 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 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 24.19 | 24.02 | 21.70 | 21.22 | 21.01 | 20.97 | 20.59 | 20.38 | 19.94 | 19.98 | 20.32 | 21.08 | 20.74 | 20.81 | 19.18 | 18.29 | 19.14 | 18.66 | 19.97 | 20.55 | 20.04 | 19.34 | 30.31 | 32.25 | 33.69 | 35.05 | 27.36 | 27.43 | 28.81 | 31.21 | 29.38 | 28.45 | 25.57 | 25.45 | 26.21 | 24.78 | 26.52 | 23.32 | 16.95 | 16.54 | 16.43 | 18.80 | 25.87 | 29.33 | 30.86 | 31.76 | 29.84 | 28.32 | 28.02 | 25.38 | 24.68 | 27.70 | 26.78 | 28.42 | 16.61 | 11.86 | 11.66 | 12.37 | 29.51 | 31.13 | 30.66 | 29.70 | 25.49 | 26.55 | 27.52 | 28.30 | 31.18 | 31.98 | 32.54 | 32.00 | 30.35 | 30.13 | 30.33 | 30.83 | 30.40 | 28.84 | 28.49 | 28.18 | 28.77 | 30.18 | 30.14 | 31.29 | 32.24 | 32.25 | 31.82 | 31.54 | 32.03 | 32.91 | 33.19 | 33.30 | 32.82 | 32.16 | 31.67 | 30.25 | 27.94 | 26.38 | 26.97 | 27.27 | 28.32 | 29.59 | 29.33 | 29.72 | 29.65 | 28.56 | 29.40 | 29.16 | 29.88 | 31.48 | 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 | 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 | 81.13 | 63.81 | 47.20 | 30.59 | 30.86 | 28.87 | 23.95 | 19.26 | 16.19 | 13.69 | 12.26 | 11.29 | 10.63 | 9.56 | 10.98 |
Operating Income Margin |
Loading...
|
% | 9.89 | 21.46 | 50.83 | 282.95 | 288.07 | 273.29 | 268.33 | 38.80 | 37.66 | 45.92 | 45.50 | 46.28 | 41.80 | 38.76 | 41.52 | 41.59 | 46.59 | 49.66 | 48.48 | 47.42 | 44.36 | 41.73 | 41.37 | 40.23 | 40.86 | 41.01 | 40.91 | 41.49 | 41.38 | 42.73 | 42.23 | 40.93 | 39.24 | 39.68 | 39.55 | 39.77 | 40.18 | 36.71 | 35.50 | 36.29 | 36.57 | 40.17 | 38.85 | 40.27 | 42.87 | 43.88 | 44.87 | 44.67 | 46.33 | 43.17 | 44.46 | 45.37 | 43.92 | 48.27 | 41.94 | 42.41 | 44.01 | 46.30 | 51.01 | 39.81 | 28.75 | 17.30 | 33.68 | 36.84 | 36.91 | 36.68 | 38.31 | 38.26 | 37.71 | 44.35 | 36.64 | 34.64 | 34.86 | 26.94 | 24.84 | 24.91 | 25.23 | 25.67 | 23.89 | 37.34 | 50.78 | 64.44 | 67.69 | 70.79 | 73.08 | 75.42 | 78.51 | 82.72 | 89.15 | 96.88 | 103.87 | 106.71 | 106.22 | 102.54 | 78.93 | 56.80 | 36.98 | 19.33 | 21.53 | 23.02 | 25.37 | 28.63 | 31.67 | 33.75 | 33.31 | 32.63 | 30.92 | 30.42 | 32.93 |
Net Income Margin |
Loading...
|
% | 25.90 | 26.97 | 28.12 | 164.61 | 165.05 | 165.12 | 164.52 | 28.68 | 30.32 | 30.73 | 29.54 | 29.34 | 25.67 | 21.81 | 22.80 | 21.47 | 23.77 | 26.08 | 25.14 | 25.01 | 23.29 | 22.34 | 19.40 | 18.12 | 18.13 | 17.71 | 19.63 | 19.83 | 19.39 | 19.69 | 19.20 | 18.51 | 17.79 | 17.53 | 17.30 | 17.13 | 16.51 | 14.40 | 13.42 | 12.06 | 12.18 | 14.43 | 14.85 | 16.85 | 17.98 | 17.97 | 16.75 | 13.72 | 13.11 | 9.88 | 9.95 | 11.06 | 8.75 | 9.46 | 6.56 | 4.93 | 4.73 | 5.25 | 11.52 | 12.10 | 13.44 | 15.04 | 13.97 | 17.13 | 17.20 | 16.96 | 17.61 | 17.43 | 18.21 | 17.04 | 15.76 | 15.40 | 15.31 | 16.54 | 17.55 | 16.61 | 16.94 | 17.56 | 16.37 | 17.99 | 18.18 | 18.08 | 18.47 | 18.51 | 18.60 | 18.26 | 17.96 | 16.18 | 15.22 | 14.17 | 13.90 | 14.12 | 13.67 | 13.36 | 12.85 | 12.19 | 11.91 | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 17.52 | 37.03 | 51.78 | 288.55 | 293.73 | 279.01 | 274.12 | 40.04 | 38.96 | 47.28 | 46.93 | 47.79 | 43.40 | 40.53 | 43.43 | 43.60 | 48.70 | 51.76 | 50.53 | 49.42 | 46.29 | 43.52 | 43.07 | 41.88 | 42.36 | 42.41 | 42.21 | 42.70 | 42.60 | 44.11 | 43.60 | 42.19 | 40.40 | 40.56 | 40.33 | 40.51 | 40.92 | 37.50 | 36.31 | 37.00 | 37.15 | 40.60 | 39.16 | 40.55 | 43.12 | 44.10 | 45.85 | 45.66 | 47.34 | 45.14 | 46.56 | 48.45 | 47.01 | 50.44 | 46.40 | 45.92 | 47.57 | 51.08 | 58.04 | 61.14 | 66.91 | 73.56 | 85.73 | 97.80 | 103.60 | 105.86 | 107.95 | 100.53 | 98.43 | 93.55 | 88.25 | 89.96 | 87.46 | 86.88 | 84.42 | 81.94 | 81.69 | 80.96 | 82.78 | 85.11 | 86.87 | 89.35 | 90.07 | 91.90 | 93.98 | 97.10 | 101.72 | 106.24 | 112.04 | 119.11 | 125.25 | 128.53 | 128.40 | 125.10 | 121.28 | 116.88 | 114.09 | 113.03 | 114.91 | 119.00 | 123.88 | 125.97 | 132.33 | 130.68 | 128.24 | 128.53 | 121.03 | 121.44 | 121.95 |
EBIT Ratio |
Loading...
|
% | 16.64 | 36.04 | 50.83 | 282.95 | 288.07 | 273.29 | 268.33 | 38.80 | 37.66 | 45.92 | 45.50 | 46.28 | 41.80 | 38.76 | 41.52 | 41.59 | 46.59 | 49.66 | 48.48 | 47.42 | 44.36 | 41.73 | 41.37 | 40.23 | 40.86 | 41.01 | 40.91 | 41.49 | 41.38 | 42.73 | 42.23 | 40.93 | 39.24 | 39.68 | 39.55 | 39.77 | 40.18 | 36.71 | 35.50 | 36.29 | 36.57 | 40.17 | 38.85 | 40.27 | 42.87 | 43.88 | 44.87 | 44.67 | 46.33 | 43.17 | 44.46 | 45.37 | 43.92 | 48.27 | 44.03 | 44.50 | 46.10 | 48.39 | 54.69 | 56.51 | 60.91 | 67.40 | 80.10 | 91.82 | 97.57 | 99.75 | 101.39 | 98.83 | 94.57 | 87.39 | 79.68 | 73.94 | 70.85 | 69.79 | 67.69 | 64.50 | 63.38 | 62.98 | 62.44 | 63.82 | 64.56 | 65.68 | 67.69 | 70.79 | 73.08 | 75.42 | 78.51 | 82.72 | 89.15 | 96.88 | 103.87 | 106.71 | 106.22 | 102.54 | 97.80 | 92.99 | 89.95 | 88.73 | 90.67 | 94.34 | 101.45 | 88.28 | 94.40 | 76.97 | 54.99 | 54.31 | 30.92 | 30.42 | 32.93 |
EBT Ratio |
Loading...
|
% | 6.76 | 10.14 | 36.77 | 213.89 | 214.37 | 214.45 | 213.60 | 37.50 | 39.37 | 39.93 | 38.62 | 38.90 | 33.78 | 28.44 | 28.64 | 26.08 | 29.34 | 32.15 | 31.50 | 31.56 | 29.14 | 27.73 | 28.15 | 27.19 | 27.74 | 27.62 | 27.08 | 27.41 | 27.37 | 28.73 | 27.51 | 26.31 | 24.38 | 23.97 | 23.90 | 23.29 | 22.99 | 19.26 | 16.84 | 15.13 | 15.28 | 19.05 | 20.76 | 24.75 | 27.41 | 28.08 | 26.66 | 24.18 | 23.51 | 18.70 | 18.85 | 19.46 | 15.91 | 17.23 | 10.36 | 7.10 | 6.75 | 7.69 | 7.71 | 7.73 | 8.54 | 9.47 | 18.74 | 23.37 | 23.71 | 23.64 | 25.97 | 26.23 | 27.74 | 26.17 | 23.48 | 22.85 | 22.81 | 24.44 | 25.58 | 23.59 | 23.72 | 24.50 | 23.07 | 25.79 | 26.06 | 26.39 | 26.69 | 26.97 | 26.92 | 26.29 | 26.59 | 24.05 | 22.78 | 21.25 | 20.69 | 20.81 | 20.04 | 19.22 | 17.91 | 17.10 | 17.80 | 19.33 | 21.53 | 23.02 | 25.37 | 28.63 | 31.67 | 33.75 | 33.31 | 32.63 | 30.92 | 30.42 | 32.93 |
StockViz Staff
September 20, 2024
Any question? Send us an email