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 | 1988-12-31 | 1988-09-30 | 1988-06-30 | 1988-03-31 | 1987-12-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1986-12-31 | 1986-09-30 | 1986-06-30 | 1986-03-31 | 1985-12-31 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 611 | 550 | 561 | 536 | 559 | 458 | 453 | 481 | 444 | 425 | 404 | 348 | 365 | 359 | 370 | 355 | 327 | 319 | 292 | 295 | 289 | 325 | 455 | 477 | 543 | 533 | 602 | 712 | 653 | 666 | 504 | 396 | 439 | 441 | 415 | 393 | 468 | 416 | 429 | 462 | 336 | 325 | 314 | 637 | 641 | 663 | 652 | 295 | 293 | 302 | 320 | 336 | 357 | 395 | 376 | 359 | 343 | 297 | 280 | 259 | 243 | 228 | 225 | 226 | 222 | 234 | 244 | 255 | 497 | 480 | 456 | 437 | 179 | 163 | 157 | 115 | 106 | 104 | 94 | 114 | 110 | 115 | 117 | 105 | 104 | 88 | 69 | 69 | 59 | 53 | 64 | 61 | 58 | 55 | 48 | 47 | 48 | 71 | 96 | 90 | 124 | 99 | 64 | 62 | 34 | 50 | 60 | 66 | 62 | 54 | 46 | 43 | 66 | 85 | 115 | 118 | 85 | 50 | 18 | 14 | 11 | 16 | 28 | 36 | 42 | 43 | 44 | 39 | 38 | 42 | 33 | 31 | 26 | 18 | 12 | 10 | 7 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 |
Cost of Revenue |
Loading...
|
M | 155 | 79 | 80 | 105 | 134 | 154 | 176 | 186 | 181 | 176 | 185 | 169 | 167 | 170 | 166 | 160 | 159 | 155 | 147 | 144 | 133 | 124 | 113 | 110 | 109 | 111 | 116 | 113 | 116 | 114 | 111 | 113 | 116 | 120 | 127 | 132 | 132 | 134 | 134 | 137 | 139 | 143 | 138 | 147 | 140 | 126 | 116 | 88 | 79 | 72 | 110 | 123 | 139 | 159 | 139 | 131 | 129 | 103 | 74 | 64 | 78 | 107 | 115 | 120 | 76 | 36 | 33 | 28 | 41 | 41 | 26 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -5 | -6 | -2 | 1 | 3 | 3 | 1 | 6 | 8 | 12 | 13 | 10 | 9 | 19 | 37 | 44 | 50 | 41 | 24 | 17 | 13 | 14 | 17 | 27 | 30 | 28 | 25 | 25 | 21 | 20 | 23 | 24 | 29 | 34 | 31 | 31 | 26 | 25 | 24 | 16 | 15 | 11 | 11 | 7 | 5 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 456 | 470 | 481 | 431 | 425 | 303 | 276 | 296 | 263 | 250 | 220 | 179 | 199 | 189 | 204 | 195 | 168 | 164 | 145 | 151 | 155 | 201 | 342 | 367 | 435 | 422 | 486 | 600 | 537 | 552 | 393 | 283 | 323 | 321 | 288 | 260 | 336 | 282 | 296 | 325 | 196 | 182 | 175 | 490 | 501 | 537 | 536 | 206 | 214 | 230 | 211 | 244 | 282 | 336 | 337 | 321 | 304 | 259 | 270 | 236 | 220 | 205 | 193 | 190 | 186 | 198 | 211 | 227 | 456 | 439 | 430 | 424 | 179 | 163 | 157 | 115 | 106 | 104 | 94 | 114 | 110 | 115 | 117 | 105 | 104 | 88 | 69 | 69 | 59 | 54 | 67 | 66 | 63 | 57 | 47 | 44 | 44 | 69 | 90 | 82 | 112 | 86 | 54 | 53 | 15 | 13 | 17 | 16 | 21 | 30 | 30 | 30 | 52 | 68 | 88 | 87 | 57 | 25 | -7 | -7 | -9 | -7 | 4 | 6 | 8 | 11 | 13 | 13 | 13 | 18 | 17 | 16 | 15 | 7 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 |
Operating Expenses |
Loading...
|
M | 250 | 249 | 254 | 226 | 193 | 161 | 139 | 153 | 174 | 178 | 171 | 152 | 136 | 134 | 127 | 129 | 125 | 126 | 129 | 125 | 123 | 121 | 120 | 118 | 120 | 120 | 121 | 119 | 114 | 115 | 112 | 113 | 117 | 112 | 108 | 110 | 116 | 113 | 114 | 110 | 97 | 98 | 110 | 110 | 117 | 118 | 100 | 102 | 97 | 95 | 58 | 69 | 83 | 100 | 114 | 105 | 102 | 145 | 192 | 192 | 208 | 169 | 164 | 163 | 176 | 175 | 159 | 155 | 114 | 103 | 118 | 133 | 143 | 146 | 138 | 127 | 121 | 110 | 101 | 96 | 90 | 85 | 81 | 79 | 79 | 79 | 78 | 78 | 75 | 74 | 73 | 67 | 64 | 55 | 49 | 44 | 40 | 42 | 42 | 43 | 44 | 42 | 43 | 44 | 46 | 49 | 49 | 50 | 45 | 41 | 37 | 32 | 31 | 30 | 37 | 39 | 37 | 35 | 27 | 26 | 20 | 20 | 17 | 15 | 20 | 18 | 17 | 17 | 16 | 17 | 19 | 18 | 17 | 17 | 33 | 30 | 27 | 23 | 26 | 26 | 26 | 26 | 14 | 14 | 14 | 14 | 11 | 11 | 11 | 11 | 8 | 8 | 8 | 8 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 55 | 53 | 51 | 51 | 49 | 47 | 49 | 56 | 61 | 61 | 96 | 86 | 83 | 84 | 47 | 49 | 50 | 51 | 52 | 52 | 51 | 51 | 52 | 51 | 51 | 50 | 51 | 49 | 47 | 46 | 42 | 42 | 42 | 40 | 37 | 36 | 38 | 38 | 38 | 38 | 34 | 33 | 34 | 33 | 36 | 37 | 36 | 36 | 33 | 31 | 63 | 74 | 88 | 106 | 83 | 82 | 81 | 63 | 59 | 48 | 55 | 71 | 83 | 81 | 59 | 74 | 84 | 111 | 138 | 128 | 130 | 132 | 129 | 133 | 127 | 116 | 111 | 100 | 91 | 86 | 80 | 75 | 71 | 69 | 69 | 69 | 70 | 70 | 68 | 67 | 98 | 81 | 64 | 48 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 195 | 195 | 195 | 167 | 134 | 102 | 79 | 80 | 84 | 89 | 90 | 88 | 88 | 85 | 81 | 80 | 75 | 75 | 76 | 73 | 72 | 70 | 68 | 66 | 68 | 71 | 71 | 70 | 67 | 69 | 70 | 71 | 75 | 73 | 71 | 73 | 78 | 75 | 75 | 72 | 63 | 63 | 62 | 63 | 67 | 68 | 65 | 65 | 64 | 64 | 72 | 72 | 73 | 71 | 63 | 70 | 67 | 89 | 166 | 166 | 175 | 160 | 93 | 90 | 89 | 87 | 81 | 77 | 71 | 65 | 65 | 64 | 63 | 63 | 60 | 57 | 54 | 51 | 50 | 49 | 47 | 46 | 45 | 46 | 46 | 47 | 47 | 46 | 45 | 45 | 41 | 36 | 31 | 26 | 23 | 22 | 20 | 20 | 20 | 20 | 19 | 17 | 18 | 19 | 22 | 22 | 16 | 11 | 4 | - | - | - | - | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 0 | 0 | 8 | 8 | 11 | 11 | 11 | 18 | 28 | 28 | -15 | -22 | -35 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 14 | 14 | 14 | 13 | 0 | 0 | 0 | 0 | -78 | -78 | -78 | -78 | -33 | -46 | -46 | -6 | -33 | -22 | -22 | -63 | -12 | -8 | 29 | 13 | -6 | -33 | -95 | -91 | -76 | -63 | -49 | -50 | -48 | -46 | -44 | -41 | -40 | -38 | -38 | -36 | -35 | -36 | -37 | -37 | -39 | -39 | -38 | -37 | -67 | -49 | -32 | -19 | 20 | 12 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 95 | 169 | 167 | 113 | 49 | -5 | -48 | -50 | -36 | -25 | -34 | -30 | -31 | -37 | -39 | -31 | -34 | -29 | -18 | -19 | -10 | -3 | 7 | 8 | 11 | 9 | 6 | 6 | -2 | 1 | 1 | 0 | 1 | -8 | -20 | -23 | -16 | -21 | -20 | -27 | -43 | -47 | -42 | -5 | 34 | 74 | 79 | 80 | 59 | 41 | -34 | -55 | -56 | -60 | -25 | -26 | -27 | 5 | 143 | 154 | 156 | 124 | 49 | 44 | 101 | 139 | 126 | 126 | 73 | 62 | 93 | 120 | 143 | 146 | 138 | 127 | 122 | 111 | 101 | 96 | 90 | 85 | 81 | 79 | 79 | 79 | 78 | 78 | 75 | 76 | 76 | 73 | 69 | 57 | 48 | 41 | 37 | 41 | 36 | 35 | 32 | 29 | 33 | 35 | 27 | 12 | 6 | -1 | 4 | 17 | 20 | 19 | 17 | 13 | 10 | 8 | 9 | 9 | 2 | 5 | 6 | 3 | 0 | -8 | -14 | -14 | -14 | -9 | -8 | -7 | 3 | 4 | 6 | 6 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 206 | 222 | 227 | 205 | 232 | 143 | 138 | 142 | 89 | 71 | 49 | 27 | 62 | 55 | 77 | 66 | 43 | 38 | 16 | 26 | 32 | 80 | 222 | 250 | 315 | 301 | 365 | 481 | 423 | 437 | 281 | 170 | 206 | 209 | 180 | 150 | 220 | 169 | 182 | 215 | 100 | 85 | 66 | 380 | 385 | 419 | 436 | 105 | 117 | 135 | 153 | 175 | 198 | 236 | 223 | 215 | 202 | 114 | 78 | 44 | 12 | 37 | 29 | 26 | 10 | 23 | 52 | 72 | 342 | 336 | 311 | 291 | 37 | 17 | 18 | -11 | -15 | -6 | -7 | 17 | 20 | 30 | 36 | 26 | 25 | 9 | -9 | -9 | -16 | -20 | -6 | -1 | 0 | 2 | -3 | 1 | 4 | 28 | 48 | 39 | 68 | 44 | 11 | 9 | -31 | -36 | -33 | -33 | -24 | -11 | -7 | -2 | 21 | 38 | 51 | 49 | 20 | -10 | -34 | -33 | -35 | -33 | -19 | -16 | -12 | -6 | -4 | -4 | -3 | 1 | -2 | -3 | -2 | -10 | -28 | -24 | -22 | -19 | -22 | -22 | -22 | -22 | -10 | -11 | -11 | -11 | -10 | -10 | -10 | -10 | -6 | -7 | -7 | -7 | 0 |
Interest Expense |
Loading...
|
M | 45 | 45 | 47 | 42 | 36 | 29 | 25 | 23 | 24 | 25 | 29 | 34 | 37 | 41 | 42 | 42 | 42 | 41 | 39 | 37 | 36 | 36 | 32 | 27 | 23 | 18 | 18 | 17 | 17 | 21 | 25 | 29 | 33 | 30 | 26 | 22 | 18 | 16 | 16 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 11 | 7 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 7 | 11 | 18 | 8 | -18 | -25 | -33 | -35 | -24 | -18 | -16 | -4 | 9 | 12 | 14 | 15 | 21 | 18 | 7 | -6 | -15 | -16 | -12 | -4 | -3 | -2 | -3 | -4 | -1 | -1 | -4 | -4 | -7 | -7 | -2 | -1 | -4 | -4 | -17 | -17 | -11 | -19 | -20 | -23 | -28 | -23 | -7 | -7 | -5 | -3 | -3 | 0 | 1 | 3 | -1 | -1 | -1 | -39 | -35 | -33 | -32 | 6 | -3 | -3 | -2 | -1 | 11 | 13 | 14 | 13 | 10 | 5 | 2 | 2 | 1 | 2 | 1 | 0 | 0 | 1 | 2 | 12 | 12 | 12 | 12 | 2 | 2 | -1 | 0 | 1 | 1 | 6 | 6 | 6 | 2 | 1 | -1 | -1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 3 | -6 | 0 | 4 | 10 | 18 | 12 | 7 | 0 | -15 | -15 | -12 | -13 | -5 | -3 | -4 | -3 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 215 | 235 | 242 | 211 | 214 | 118 | 107 | 111 | 75 | 58 | 25 | 4 | 37 | 31 | 55 | 46 | 32 | 26 | 4 | 3 | 2 | 54 | 200 | 239 | 307 | 292 | 354 | 468 | 412 | 422 | 263 | 148 | 176 | 181 | 155 | 130 | 204 | 154 | 157 | 191 | 82 | 62 | 54 | 368 | 367 | 409 | 425 | 94 | 105 | 125 | 146 | 172 | 200 | 238 | 222 | 214 | 201 | 113 | 80 | 47 | 16 | 40 | 34 | 32 | 17 | 32 | 63 | 85 | 356 | 350 | 322 | 298 | 41 | 20 | 21 | -9 | -13 | -5 | -6 | 19 | 22 | 42 | 48 | 38 | 38 | 11 | -7 | -6 | -13 | -16 | 0 | 5 | 6 | 8 | 3 | 5 | 7 | 30 | 50 | 41 | 71 | 46 | 12 | 10 | -29 | -34 | -30 | -31 | -21 | -8 | -3 | 2 | 23 | 38 | 45 | 42 | 15 | -14 | -35 | -34 | -36 | -35 | -36 | -32 | -29 | -23 | -12 | -12 | -11 | -6 | -3 | -4 | -4 | -12 | -9 | -6 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 26 | 24 | 38 | 33 | 36 | 26 | 27 | 28 | 20 | 15 | 5 | -12 | -7 | -7 | 2 | 15 | 15 | 11 | 1 | -20 | -24 | -21 | 73 | 98 | 124 | 122 | 99 | 145 | 101 | 117 | 61 | 25 | 61 | 65 | 57 | 43 | 71 | 52 | 55 | 76 | 36 | 26 | 16 | 121 | 119 | 137 | 146 | 24 | 28 | 35 | 45 | 62 | 71 | 85 | 64 | 61 | 56 | 25 | 28 | 17 | 5 | 14 | 13 | 12 | 7 | 12 | 21 | 30 | 126 | 124 | 72 | 63 | -28 | -34 | 11 | -5 | -6 | -5 | -7 | 8 | 8 | 7 | 9 | 8 | 9 | 9 | 6 | 6 | 4 | 3 | 4 | 4 | 4 | 3 | 2 | 2 | 0 | 2 | 6 | 11 | 17 | 15 | 23 | 25 | 29 | 34 | 23 | 23 | 16 | 12 | 12 | 4 | 4 | 3 | -1 | 6 | 9 | 14 | 35 | 34 | 36 | 35 | 33 | 30 | 26 | 20 | 12 | 12 | 11 | 6 | 3 | 4 | 4 | 12 | 9 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 189 | 211 | 204 | 179 | 178 | 92 | 80 | 83 | 56 | 42 | 19 | 16 | 44 | 38 | 53 | 32 | 18 | 15 | 4 | 23 | 27 | 76 | 126 | 141 | 183 | 171 | 255 | 324 | 311 | 305 | 202 | 122 | 115 | 116 | 97 | 86 | 132 | 101 | 102 | 116 | 46 | 36 | 37 | 247 | 248 | 272 | 279 | 70 | 77 | 89 | 101 | 110 | 128 | 154 | 158 | 153 | 145 | 87 | 52 | 31 | 10 | 26 | 20 | 20 | 10 | 20 | 42 | 55 | 230 | 225 | 250 | 235 | 69 | 55 | 9 | -3 | -7 | 0 | 1 | 11 | 14 | 34 | 39 | 30 | 29 | 3 | -13 | -12 | -17 | -19 | -5 | 0 | 2 | 4 | 1 | 3 | 7 | 28 | 44 | 30 | 54 | 31 | -10 | -15 | -58 | -69 | -53 | -53 | -37 | -20 | -15 | -2 | 18 | 35 | 46 | 36 | 6 | -28 | -70 | -69 | -72 | -69 | -69 | -61 | -55 | -43 | -24 | -23 | -22 | -12 | -5 | -8 | -7 | -24 | -17 | -11 | -6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 0 | -2 | -3 | -3 | -3 | -2 | -3 | -4 | -12 | -13 | -13 | -13 | -7 | -7 | -7 | -7 | -6 | -6 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -3 | -4 | -3 | -3 | -3 | -2 | -3 | -3 | 0 | 0 | 0 | -3 | -20 | -46 | -45 | -65 | -51 | -24 | -24 | 0 | 0 | 0 | 0 | 0 | -34 | -34 | -34 | -83 | -88 | -118 | -145 | -96 | -61 | -39 | -19 | -26 | -34 | -33 | -10 | -20 | -29 | -42 | -230 | -225 | -250 | -235 | -69 | -56 | -11 | -3 | 0 | -6 | -7 | -11 | -13 | -34 | -39 | -33 | -32 | -6 | 0 | -2 | 0 | 0 | -1 | -3 | -3 | -6 | -4 | -3 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 22 | 127 | 159 | 182 | 181 | 94 | 83 | 87 | 68 | 55 | 32 | 30 | 50 | 45 | 60 | 38 | 24 | 21 | 9 | 28 | 31 | 64 | 115 | 129 | 170 | 174 | 258 | 327 | 315 | 309 | 206 | 126 | 118 | 119 | 100 | 89 | 135 | 104 | 105 | 118 | 114 | 104 | 105 | 314 | 249 | 272 | 279 | 70 | 77 | 89 | 101 | 110 | 128 | 154 | 158 | 153 | 145 | 96 | 61 | 39 | 19 | 26 | 34 | 33 | 10 | 20 | 29 | 42 | 230 | 225 | 250 | 235 | 69 | 56 | 11 | 3 | 0 | 6 | 7 | 11 | 13 | 34 | 39 | 33 | 32 | 6 | 0 | 2 | 0 | 0 | 1 | 3 | 3 | 6 | 4 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 27,862,000.00 | 28,119,750.00 | 28,717,500.00 | 29,249,500.00 | 30,013,250.00 | 30,489,000.00 | 30,780,250.00 | 31,153,000.00 | 31,272,750.00 | 31,252,750.00 | 31,155,750.00 | 31,077,750.00 | 31,041,750.00 | 30,973,000.00 | 31,050,500.00 | 31,097,750.00 | 31,280,500.00 | 31,703,250.00 | 32,521,250.00 | 33,596,000.00 | 34,559,750.00 | 35,308,500.00 | 35,591,000.00 | 35,536,250.00 | 35,604,000.00 | 35,757,500.00 | 35,749,250.00 | 35,640,500.00 | 35,401,250.00 | 35,190,500.00 | 35,290,500.00 | 35,603,500.00 | 35,977,750.00 | 36,465,750.00 | 37,463,750.00 | 38,460,250.00 | 39,555,250.00 | 40,334,000.00 | 40,688,750.00 | 41,003,000.00 | 41,161,500.00 | 41,335,000.00 | 41,345,250.00 | 41,571,500.00 | 42,242,250.00 | 43,444,250.00 | 44,613,000.00 | 45,595,000.00 | 46,021,000.00 | 46,002,500.00 | 45,520,000.00 | 45,099,500.00 | 44,770,500.00 | 44,398,250.00 | 44,397,250.00 | 44,202,250.00 | 44,148,750.00 | 43,928,250.00 | 44,399,250.00 | 44,897,750.00 | 45,432,000.00 | 46,357,000.00 | 47,238,250.00 | 47,978,500.00 | 48,105,250.00 | 49,275,000.00 | 50,847,250.00 | 52,289,500.00 | 54,832,250.00 | 56,083,250.00 | 56,429,000.00 | 57,065,500.00 | 56,981,000.00 | 56,523,250.00 | 57,001,750.00 | 56,550,000.00 | 57,130,500.00 | 58,303,500.00 | 58,457,500.00 | 59,664,250.00 | 60,209,500.00 | 59,939,750.00 | 59,041,750.00 | 57,253,500.00 | 56,314,000.00 | 55,859,250.00 | 55,196,000.00 | 55,276,250.00 | 54,200,000.00 | 53,270,000.00 | 54,235,000.00 | 54,951,000.00 | 55,611,000.00 | 56,340,750.00 | 54,638,000.00 | 53,602,750.00 | 51,716,000.00 | 49,918,250.00 | 49,527,833.25 | 48,258,602.50 | 48,450,579.75 | 47,486,829.75 | 47,294,996.50 | 47,623,050.75 | 47,262,088.25 | 48,512,088.25 | 48,345,588.25 | 47,953,431.50 | 51,041,666.75 | 50,729,166.75 | 50,479,916.75 | 49,125,750.00 | 45,514,639.00 | 45,071,325.00 | 42,919,259.25 | 42,312,641.50 | 39,673,752.50 | 36,804,566.50 | 35,213,765.25 | 33,534,198.75 | 32,397,835.00 | 30,522,835.00 | 28,666,267.75 | 27,306,618.75 | 25,764,411.00 | 23,764,411.00 | 22,673,992.75 | 20,798,992.75 | 19,427,564.25 | 19,127,564.25 | 18,358,333.50 | 17,978,431.50 | 17,385,574.25 | 16,321,938.00 | 15,703,658.25 | 14,916,393.50 | 14,387,000.75 | 14,009,887.00 | 13,356,908.25 | 12,778,908.25 | 12,163,408.25 | 11,840,408.25 | 11,728,018.75 | 11,593,268.75 | 11,439,768.75 | 11,280,268.75 | 11,076,197.25 | 10,902,447.25 | 10,794,197.25 | 10,717,947.25 | 10,196,291.75 | 9,747,291.75 | 9,395,722.33 | 8,692,583.50 | 9,156,000.00 |
EBITDA |
Loading...
|
M | 326 | 338 | 328 | 292 | 304 | 221 | 213 | 223 | 186 | 170 | 133 | 112 | 136 | 133 | 157 | 140 | 114 | 107 | 80 | 83 | 86 | 112 | 253 | 285 | 348 | 350 | 414 | 526 | 469 | 482 | 326 | 213 | 244 | 245 | 228 | 199 | 266 | 212 | 214 | 243 | 118 | 97 | 103 | 411 | 419 | 452 | 450 | 119 | 135 | 157 | 174 | 194 | 211 | 247 | 234 | 226 | 212 | 201 | 172 | 144 | 119 | 67 | 60 | 59 | 40 | 53 | 72 | 90 | 358 | 351 | 324 | 305 | 50 | 29 | 30 | -1 | -5 | 3 | 3 | 27 | 30 | 29 | 37 | 26 | 26 | 21 | 2 | 4 | -3 | -8 | 6 | 7 | 7 | 8 | 6 | 9 | 12 | 35 | 51 | 42 | 70 | 46 | 14 | 12 | -28 | -33 | -31 | -32 | -23 | -12 | -8 | -4 | 19 | 37 | 51 | 49 | 22 | -8 | -31 | -31 | -33 | -31 | -2 | 3 | 6 | 12 | 7 | 7 | 7 | 12 | 1 | 1 | 1 | -7 | -26 | -23 | -21 | -19 | -22 | -22 | -22 | -22 | -10 | -11 | -11 | -11 | -10 | -10 | -10 | -10 | -6 | -7 | -7 | -7 | 0 |
Depreciation and Amortization |
Loading...
|
M | 76 | 71 | 72 | 72 | 72 | 78 | 78 | 78 | 77 | 78 | 79 | 80 | 82 | 81 | 81 | 80 | 78 | 77 | 76 | 74 | 70 | 66 | 61 | 58 | 57 | 57 | 56 | 55 | 54 | 53 | 52 | 50 | 49 | 48 | 47 | 47 | 45 | 42 | 40 | 36 | 35 | 33 | 31 | 30 | 28 | 26 | 25 | 25 | 24 | 24 | 23 | 23 | 22 | 22 | 22 | 21 | 20 | 23 | 25 | 28 | 30 | 29 | 28 | 26 | 24 | 22 | 20 | 18 | 16 | 15 | 13 | 13 | 12 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 10 | 10 | 11 | 11 | 12 | 12 | 11 | 10 | 10 | 9 | 9 | 8 | 8 | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 251 | 266 | 256 | 220 | 232 | 143 | 135 | 146 | 109 | 91 | 54 | 32 | 54 | 52 | 76 | 60 | 37 | 30 | 4 | 9 | 16 | 46 | 192 | 227 | 291 | 293 | 357 | 471 | 415 | 429 | 274 | 163 | 195 | 197 | 181 | 151 | 221 | 170 | 174 | 208 | 83 | 64 | 72 | 381 | 391 | 426 | 424 | 94 | 110 | 133 | 151 | 171 | 188 | 225 | 212 | 205 | 192 | 178 | 147 | 116 | 88 | 38 | 33 | 33 | 16 | 31 | 52 | 72 | 342 | 336 | 310 | 292 | 37 | 18 | 19 | -12 | -15 | -6 | -6 | 18 | 20 | 19 | 25 | 15 | 15 | 9 | -9 | -6 | -13 | -18 | -3 | -1 | 0 | 2 | 0 | 3 | 7 | 30 | 47 | 37 | 65 | 42 | 9 | 7 | -33 | -38 | -36 | -37 | -27 | -15 | -11 | -6 | 17 | 35 | 49 | 47 | 20 | -10 | -34 | -33 | -35 | -34 | -5 | -1 | 3 | 9 | 4 | 4 | 4 | 8 | -2 | -3 | -2 | -10 | -7 | -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...
|
% | 8.18 | 6.88 | 16.65 | 16.13 | 18.92 | 21.72 | 24.63 | 24.92 | 17.83 | 19.24 | 16.49 | -22.56 | -17.48 | 260.97 | 265.73 | 294.40 | 300.37 | 21.68 | 50.49 | 568.95 | 560.43 | 553.55 | 530.76 | 21.63 | 27.80 | 25.89 | 18.37 | 23.88 | -3.33 | 6.51 | 5.78 | 6.75 | 34.63 | 35.71 | 36.87 | 26.88 | 26.94 | 26.39 | 28.17 | 39.98 | 41.83 | 44.63 | 35.18 | 32.97 | 30.75 | 27.51 | 33.90 | 27.65 | 27.45 | 27.79 | 29.30 | 35.76 | 35.79 | 35.62 | 25.65 | 25.54 | 25.55 | 24.98 | 32.98 | 32.98 | 33.03 | 33.70 | -9.26 | -10.31 | -10.85 | -11.20 | 32.85 | 34.43 | 35.00 | 35.52 | -405.95 | -405.14 | -403.73 | 662.23 | 1,121.70 | 1,128.05 | 1,133.68 | 66.58 | 52.23 | 45.81 | 40.09 | 33.73 | 30.26 | 13.40 | 15.94 | 38.79 | 28.40 | 28.21 | 4.84 | -38.28 | -29.92 | -0.44 | -12.76 | 16.58 | 16.15 | -1.14 | -3.25 | -11.58 | -12.60 | -42.75 | -14.25 | -26.92 | -56.92 | -56.92 | -85.42 | -100.00 | -75.32 | -75.32 | -35.61 | -1.00 | -1.57 | 24.16 | 11.47 | 3.58 | -20.53 | -46.26 | -73.27 | -100.00 | -100.00 | -100.00 | -100.00 | -100.00 | -96.84 | -96.84 | -96.84 | -96.84 | -100.00 | -100.00 | -100.00 | -100.00 | -100.00 | -100.00 | -100.00 | -100.00 | -100.00 | -100.00 | -100.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 78.20 | 84.72 | 85.12 | 78.78 | 73.77 | 66.02 | 60.93 | 61.32 | 58.76 | 58.04 | 53.40 | 51.64 | 54.06 | 52.01 | 54.61 | 54.16 | 51.07 | 51.08 | 49.71 | 51.02 | 53.85 | 60.57 | 70.03 | 73.34 | 78.17 | 76.81 | 77.25 | 81.48 | 76.85 | 78.33 | 74.73 | 70.81 | 73.54 | 72.68 | 68.69 | 64.98 | 67.58 | 60.36 | 61.78 | 64.24 | 55.97 | 50.89 | 51.07 | 56.76 | 59.89 | 70.98 | 73.02 | 69.79 | 72.91 | 76.21 | 67.61 | 73.47 | 79.46 | 84.54 | 87.37 | 87.37 | 87.37 | 87.37 | 95.70 | 89.66 | 89.66 | 89.66 | 85.61 | 83.70 | 83.70 | 83.70 | 86.29 | 89.30 | 88.22 | 88.22 | 93.97 | 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 | 102.33 | 104.80 | 108.69 | 109.56 | 101.86 | 98.02 | 94.59 | 93.52 | 98.53 | 96.07 | 86.23 | 84.28 | 81.17 | 59.00 | 60.57 | 43.90 | 28.33 | 36.36 | 24.23 | 34.89 | 50.48 | 58.83 | 63.69 | 68.03 | 67.60 | 68.67 | 62.46 | 48.49 | -3.88 | -73.04 | -73.96 | -108.23 | -62.86 | 14.46 | 17.72 | 18.12 | 29.08 | 31.65 | 34.45 | 36.29 | 41.98 | 46.47 | 46.07 | 49.26 | 34.52 | 47.17 | 64.54 | 79.69 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 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...
|
% | 31.17 | 36.06 | 36.64 | 34.00 | 38.26 | 30.97 | 30.11 | 29.58 | 18.68 | 14.87 | 10.01 | 8.02 | 16.55 | 14.44 | 19.77 | 16.66 | 11.97 | 10.38 | 5.47 | 8.47 | 11.16 | 22.56 | 39.03 | 45.23 | 54.50 | 52.13 | 53.48 | 61.79 | 54.49 | 56.72 | 49.52 | 42.02 | 46.77 | 47.16 | 42.60 | 36.24 | 40.41 | 28.79 | 30.97 | 37.13 | 25.30 | 17.37 | 13.21 | 23.03 | 24.45 | 39.39 | 45.56 | 35.16 | 39.71 | 44.60 | 47.14 | 51.44 | 55.33 | 59.52 | 58.80 | 59.41 | 58.28 | 37.33 | 25.99 | 16.49 | 6.40 | 16.15 | 12.87 | 11.59 | 4.22 | 8.27 | 19.75 | 26.41 | 52.41 | 52.59 | 43.31 | 37.25 | 19.26 | 9.63 | 10.57 | -59.72 | -61.84 | -55.17 | -55.22 | 14.86 | 17.72 | 23.29 | 29.11 | 15.46 | 15.22 | 5.31 | -32.01 | -31.83 | -41.22 | -47.61 | -11.73 | -4.69 | -3.80 | -0.83 | -5.64 | 1.56 | 9.23 | 26.90 | 39.43 | -0.74 | 12.25 | -7.24 | -141.19 | -174.00 | -202.47 | -205.44 | -103.02 | -60.04 | -46.63 | -31.28 | -37.74 | -30.78 | -16.29 | -9.32 | 20.08 | 17.57 | -20.63 | -176.08 | -289.56 | -310.08 | -345.11 | -225.37 | -120.79 | -84.83 | -36.21 | -13.55 | -9.60 | -13.76 | -12.90 | -4.11 | -13.28 | -22.16 | -27.37 | -60.07 | -331.60 | -289.24 | -251.36 | -205.26 | -263.89 | -263.89 | -263.89 | -263.89 | -141.07 | -141.07 | -141.07 | -141.07 | -606.25 | -606.25 | -606.25 | -606.25 | -1,800.00 | -1,800.00 | -2,433.33 | -3,700.00 | 100.00 |
Net Income Margin |
Loading...
|
% | 21.44 | 36.73 | 33.71 | 30.13 | 28.99 | 20.43 | 18.40 | 18.13 | 14.36 | 11.61 | 6.35 | 8.58 | 13.44 | 11.79 | 15.52 | 9.50 | 6.73 | 5.68 | 2.92 | 9.27 | 10.56 | 18.71 | 24.50 | 26.50 | 32.32 | 34.11 | 40.18 | 43.59 | 47.09 | 44.68 | 39.59 | 33.16 | 26.86 | 26.93 | 23.57 | 21.81 | 25.09 | 17.71 | 17.35 | 19.02 | 36.60 | 30.93 | 31.70 | 39.25 | 14.88 | 25.30 | 28.28 | 23.27 | 26.05 | 29.54 | 31.15 | 32.24 | 35.69 | 38.76 | 42.47 | 42.95 | 42.19 | 31.68 | 20.60 | 14.64 | 8.30 | 11.57 | 15.08 | 14.75 | 4.23 | 7.48 | 10.12 | 14.33 | 36.72 | 36.47 | 56.49 | 51.79 | 40.03 | 33.76 | 6.02 | -0.25 | -2.11 | 2.28 | 3.31 | 9.42 | 11.72 | 25.21 | 29.42 | 22.06 | 21.46 | 3.60 | -1.71 | 2.45 | 0.02 | 0.00 | 1.79 | 4.40 | 4.48 | 10.42 | 11.50 | 12.03 | 23.78 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 55.49 | 60.37 | 56.91 | 52.43 | 52.34 | 48.07 | 46.84 | 46.38 | 41.70 | 39.50 | 31.71 | 32.42 | 36.68 | 36.59 | 42.35 | 38.59 | 35.46 | 33.67 | 27.46 | 28.32 | 30.21 | 33.56 | 50.02 | 56.30 | 61.74 | 63.63 | 64.98 | 70.61 | 65.87 | 67.08 | 59.88 | 53.74 | 55.58 | 55.43 | 54.04 | 48.91 | 51.73 | 41.47 | 40.49 | 44.39 | 31.34 | 21.39 | 24.36 | 32.34 | 34.63 | 48.53 | 49.55 | 40.01 | 45.81 | 51.88 | 53.93 | 57.21 | 58.98 | 62.18 | 61.65 | 62.27 | 60.92 | 67.97 | 60.48 | 53.10 | 46.13 | 29.23 | 26.92 | 26.02 | 17.99 | 21.33 | 28.05 | 33.48 | 57.52 | 57.50 | 47.84 | 42.87 | 26.43 | 17.05 | 18.00 | -46.37 | -47.78 | -41.12 | -40.74 | 23.58 | 26.48 | 24.84 | 31.72 | 20.63 | 20.68 | 19.31 | -13.95 | -9.63 | -17.78 | -23.73 | 7.74 | 9.42 | 10.03 | 11.82 | 12.65 | 18.74 | 25.43 | 40.91 | 45.60 | 5.26 | 15.62 | -2.17 | -125.39 | -156.90 | -185.03 | -189.22 | -97.21 | -57.07 | -45.27 | -31.55 | -41.48 | -37.31 | -22.02 | -14.20 | 18.52 | 19.27 | -16.26 | -163.38 | -271.20 | -289.79 | -322.76 | -208.97 | -84.67 | -50.14 | -3.71 | 19.39 | 9.11 | 6.03 | 7.28 | 14.59 | -2.83 | -10.67 | -13.25 | -42.60 | -317.44 | -279.25 | -246.67 | -205.26 | -263.89 | -263.89 | -263.89 | -263.89 | -141.07 | -141.07 | -141.07 | -141.07 | -606.25 | -606.25 | -606.25 | -606.25 | -1,800.00 | -1,800.00 | -2,433.33 | -3,700.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 41.01 | 45.90 | 42.81 | 37.54 | 38.26 | 30.97 | 29.60 | 30.03 | 23.77 | 20.18 | 11.18 | 9.36 | 14.16 | 13.82 | 20.15 | 15.65 | 11.27 | 9.02 | 1.42 | 3.03 | 5.98 | 12.57 | 33.64 | 42.06 | 50.24 | 51.79 | 53.63 | 61.41 | 54.90 | 56.96 | 48.22 | 40.71 | 44.37 | 44.57 | 42.62 | 36.47 | 40.61 | 28.94 | 28.97 | 35.08 | 20.15 | 10.03 | 13.33 | 22.71 | 25.85 | 41.69 | 42.73 | 31.62 | 37.50 | 43.97 | 46.52 | 50.21 | 52.64 | 56.52 | 55.80 | 56.34 | 54.90 | 60.22 | 51.10 | 41.97 | 33.65 | 16.60 | 14.65 | 14.61 | 7.24 | 11.82 | 19.75 | 26.41 | 52.41 | 52.59 | 42.79 | 37.60 | 19.61 | 9.98 | 11.00 | -60.15 | -61.75 | -55.08 | -54.68 | 15.37 | 17.72 | 16.20 | 22.02 | 8.38 | 8.14 | 5.31 | -32.01 | -26.76 | -36.16 | -42.55 | -6.67 | -4.69 | -3.80 | -0.83 | 0.05 | 7.25 | 15.32 | 32.42 | 38.73 | -5.07 | 7.19 | -12.72 | -149.15 | -183.79 | -212.89 | -215.26 | -112.18 | -66.12 | -53.52 | -39.37 | -48.29 | -42.82 | -27.09 | -18.82 | 15.40 | 16.76 | -20.90 | -176.08 | -290.24 | -311.45 | -347.38 | -228.03 | -99.05 | -62.17 | -12.38 | 10.68 | 1.20 | -3.19 | -2.62 | 5.95 | -13.80 | -23.37 | -29.34 | -62.60 | -71.42 | -71.02 | -87.50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 33.63 | 38.91 | 39.70 | 35.22 | 34.66 | 25.63 | 23.56 | 23.23 | 15.56 | 11.46 | 3.93 | 1.39 | 9.47 | 7.79 | 13.68 | 11.31 | 8.91 | 6.67 | 1.28 | 0.71 | 0.84 | 13.99 | 32.03 | 42.31 | 52.89 | 50.18 | 51.43 | 59.85 | 52.74 | 54.07 | 45.74 | 36.67 | 40.02 | 40.88 | 36.40 | 31.04 | 36.38 | 24.23 | 24.34 | 30.85 | 20.55 | 9.34 | 7.90 | 18.23 | 17.73 | 36.68 | 42.69 | 31.41 | 35.61 | 41.19 | 44.74 | 50.22 | 55.57 | 60.18 | 58.29 | 58.92 | 57.75 | 36.97 | 26.94 | 17.77 | 8.00 | 17.65 | 14.99 | 14.13 | 7.26 | 12.09 | 24.10 | 31.35 | 56.65 | 56.59 | 46.46 | 39.28 | 21.40 | 11.59 | 12.42 | -56.79 | -59.13 | -52.69 | -52.87 | 16.10 | 19.20 | 31.81 | 37.72 | 24.59 | 24.44 | 7.75 | -27.37 | -26.30 | -34.19 | -38.64 | -3.36 | 5.32 | 6.97 | 10.64 | 6.15 | 12.02 | 16.06 | 31.06 | 41.86 | 2.74 | 16.87 | -2.70 | -136.25 | -168.28 | -196.24 | -199.42 | -95.85 | -54.65 | -40.64 | -25.15 | -23.18 | -15.76 | -3.76 | 1.68 | 18.11 | 12.70 | -25.39 | -186.01 | -301.13 | -322.74 | -358.59 | -234.58 | -150.31 | -113.87 | -64.31 | -41.08 | -23.05 | -26.31 | -24.93 | -14.96 | -15.64 | -27.99 | -37.42 | -73.80 | -84.34 | -84.85 | -100.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email