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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 5,867 | 5,881 | 5,893 | 5,760 | 5,784 | 5,781 | 5,679 | 5,562 | 5,382 | 5,189 | 4,988 | 4,850 | 4,762 | 4,723 | 4,611 | 4,490 | 4,362 | 4,219 | 4,202 | 4,186 | 4,158 | 4,141 | 4,093 | 4,123 | 4,072 | 4,034 | 4,003 | 3,876 | 3,848 | 3,827 | 3,795 | 3,785 | 3,774 | 3,765 | 3,779 | 3,791 | 3,823 | 3,855 | 3,836 | 3,820 | 3,774 | 3,745 | 3,732 | 3,775 | 3,761 | 3,724 | 3,709 | 3,623 | 3,617 | 3,605 | 3,560 | 3,510 | 3,455 | 3,422 | 3,390 | 3,364 | 3,335 | 3,287 | 3,251 | 3,264 | 3,272 | 3,266 | 3,238 | 3,141 | 3,045 | 2,943 | 2,852 | 2,829 | 2,749 | 2,675 | 2,612 | 2,480 | 2,387 | 2,338 | 2,259 | 2,213 | 2,184 | 2,148 | 2,138 | 2,096 | 2,062 | 2,030 | 1,991 | 1,973 | 1,952 | 1,956 | 1,960 | 1,964 | 1,966 | 1,948 | 1,953 | 1,978 | 1,963 | 1,952 | 1,916 | 1,860 | 1,843 | 1,821 | 1,805 | 1,781 | 1,746 | 1,698 | 1,647 | 1,607 | 1,575 | 1,558 | 1,536 | 1,524 | 1,508 | 1,496 | 1,473 | 1,471 | 1,449 | 1,412 | 1,385 | 1,326 | 1,292 | 1,266 | 1,234 | 1,209 | 1,184 | 1,163 | 1,142 | 1,122 | 1,106 | 1,083 | 1,066 | 1,051 | 1,040 | 1,042 | 1,045 | 1,045 | 1,041 | 1,025 | 1,007 | 1,000 | 968 | 938 | 904 | 858 | 832 | 808 | 781 | 749 | 723 | 691 | 667 | 646 | 624 | 604 | 591 | 435 | 285 | 145 |
Cost of Revenue |
Loading...
|
M | 4,489 | 4,498 | 4,488 | 4,360 | 4,370 | 4,344 | 4,263 | 4,170 | 4,004 | 3,849 | 3,684 | 3,563 | 3,488 | 3,468 | 3,412 | 3,355 | 3,294 | 3,197 | 3,180 | 3,168 | 3,155 | 3,147 | 3,113 | 3,137 | 3,094 | 3,063 | 3,039 | 2,936 | 2,913 | 2,891 | 2,871 | 2,870 | 2,870 | 2,871 | 2,885 | 2,905 | 2,944 | 2,989 | 2,991 | 2,985 | 2,943 | 2,922 | 2,905 | 2,939 | 2,929 | 2,898 | 2,889 | 2,821 | 2,819 | 2,805 | 2,768 | 2,726 | 2,675 | 2,651 | 2,627 | 2,646 | 2,611 | 2,556 | 2,508 | 2,479 | 2,500 | 2,501 | 2,490 | 2,405 | 2,325 | 2,241 | 2,165 | 2,141 | 2,074 | 2,011 | 1,960 | 1,854 | 1,781 | 1,745 | 1,674 | 1,640 | 1,614 | 1,582 | 1,585 | 1,554 | 1,530 | 1,506 | 1,469 | 1,451 | 1,432 | 1,433 | 1,440 | 1,446 | 1,448 | 1,426 | 1,420 | 1,430 | 1,410 | 1,407 | 1,383 | 1,342 | 1,336 | 1,323 | 1,314 | 1,295 | 1,267 | 1,230 | 1,193 | 1,166 | 1,146 | 1,135 | 1,121 | 1,117 | 1,110 | 1,108 | 1,094 | 1,096 | 1,083 | 1,058 | 1,041 | 1,001 | 978 | 959 | 936 | 918 | 900 | 886 | 870 | 856 | 849 | 831 | 817 | 801 | 787 | 787 | 791 | 794 | 791 | 780 | 767 | 763 | 739 | 553 | 366 | 172 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 1,379 | 1,383 | 1,405 | 1,400 | 1,414 | 1,436 | 1,416 | 1,392 | 1,378 | 1,340 | 1,303 | 1,287 | 1,274 | 1,255 | 1,198 | 1,134 | 1,068 | 1,021 | 1,022 | 1,018 | 1,003 | 994 | 980 | 985 | 978 | 971 | 964 | 939 | 935 | 936 | 924 | 915 | 905 | 895 | 893 | 886 | 879 | 866 | 845 | 835 | 830 | 822 | 827 | 837 | 832 | 826 | 820 | 803 | 798 | 800 | 792 | 784 | 780 | 771 | 763 | 718 | 724 | 731 | 743 | 785 | 773 | 764 | 748 | 736 | 720 | 702 | 686 | 688 | 676 | 664 | 652 | 626 | 606 | 594 | 584 | 573 | 571 | 566 | 554 | 542 | 532 | 524 | 523 | 522 | 520 | 523 | 521 | 519 | 518 | 522 | 534 | 548 | 553 | 545 | 533 | 517 | 508 | 498 | 492 | 487 | 479 | 467 | 454 | 441 | 430 | 423 | 415 | 407 | 398 | 389 | 379 | 375 | 366 | 355 | 344 | 325 | 314 | 306 | 297 | 290 | 284 | 277 | 272 | 266 | 257 | 252 | 250 | 250 | 253 | 255 | 254 | 251 | 250 | 245 | 240 | 237 | 229 | 385 | 538 | 686 | 832 | 808 | 781 | 749 | 723 | 691 | 667 | 646 | 624 | 604 | 591 | 435 | 285 | 145 |
Operating Expenses |
Loading...
|
M | 1,143 | 1,154 | 1,169 | 1,166 | 1,181 | 1,168 | 1,125 | 1,071 | 1,023 | 976 | 953 | 948 | 944 | 936 | 917 | 902 | 885 | 870 | 870 | 869 | 867 | 866 | 855 | 855 | 848 | 840 | 836 | 821 | 814 | 807 | 796 | 782 | 772 | 761 | 754 | 747 | 738 | 731 | 722 | 716 | 712 | 704 | 701 | 708 | 701 | 699 | 696 | 683 | 678 | 678 | 673 | 668 | 665 | 658 | 652 | 612 | 617 | 623 | 630 | 669 | 657 | 642 | 624 | 598 | 581 | 566 | 553 | 560 | 549 | 538 | 532 | 514 | 504 | 498 | 489 | 481 | 476 | 472 | 469 | 467 | 465 | 462 | 459 | 455 | 451 | 451 | 450 | 449 | 451 | 457 | 469 | 484 | 491 | 486 | 475 | 458 | 449 | 439 | 433 | 429 | 423 | 414 | 403 | 391 | 379 | 370 | 359 | 350 | 340 | 332 | 324 | 319 | 313 | 306 | 299 | 286 | 278 | 270 | 262 | 257 | 251 | 246 | 242 | 239 | 232 | 230 | 229 | 229 | 230 | 228 | 226 | 221 | 218 | 214 | 208 | 204 | 199 | 147 | 98 | 800 | 754 | 754 | 754 | 647 | 647 | 647 | 647 | 569 | 569 | 569 | 569 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 1,377 | 1,646 | 816 | 1,084 | 1,070 | 1,056 | 1,040 | 1,021 | 1,003 | 985 | 963 | 951 | 946 | 938 | 922 | 907 | 889 | 877 | 874 | 872 | 871 | 866 | 856 | 855 | 848 | 840 | 837 | 822 | 814 | 807 | 795 | 783 | 774 | 763 | 756 | 747 | 739 | 732 | 723 | 717 | 713 | 709 | 706 | 712 | 687 | 681 | 678 | 666 | 683 | 683 | 678 | 673 | 668 | 662 | 655 | 615 | 620 | 627 | 622 | 650 | 607 | 591 | 585 | 578 | 592 | 578 | 564 | 562 | 552 | 542 | 537 | 523 | 513 | 505 | 495 | 487 | 482 | 479 | 476 | 474 | 473 | 471 | 468 | 464 | 460 | 461 | 459 | 459 | 460 | 456 | 455 | 457 | 450 | 443 | 433 | 417 | 408 | 399 | 392 | 386 | 378 | 368 | 357 | 347 | 337 | 330 | 320 | 313 | 304 | 298 | 291 | 288 | 283 | 277 | 272 | 261 | 254 | 247 | 183 | 120 | 59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 1 | -1 | -2 | -2 | -2 | 0 | -1 | -1 | -1 | -1 | -1 | -5 | -5 | -4 | 14 | 18 | 18 | 17 | -5 | -5 | -5 | -5 | -3 | -3 | -3 | -3 | -3 | -4 | 7 | 20 | 50 | 51 | 39 | 20 | -11 | -11 | -11 | -2 | -3 | -4 | -5 | -9 | -8 | -7 | -6 | -6 | -7 | -7 | -7 | -7 | -8 | -8 | -9 | -9 | -9 | -9 | -9 | -9 | -10 | 1 | 15 | 17 | 20 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -3,344 | -3,369 | -3,372 | -3,276 | -3,300 | -3,288 | -3,223 | -3,149 | -3,001 | -2,864 | -2,721 | -2,612 | -2,541 | -2,530 | -2,491 | -2,448 | -2,405 | -2,320 | -2,306 | -2,295 | -2,284 | -2,281 | -2,257 | -2,282 | -2,246 | -2,223 | -2,202 | -2,114 | -2,100 | -2,084 | -2,076 | -2,087 | -2,096 | -2,107 | -2,129 | -2,158 | -2,205 | -2,257 | -2,268 | -2,268 | -2,231 | -2,213 | -2,199 | -2,226 | -2,222 | -2,197 | -2,192 | -2,137 | -2,138 | -2,125 | -2,092 | -2,055 | -2,010 | -1,992 | -1,974 | -2,033 | -1,991 | -1,929 | -1,874 | -1,807 | -1,840 | -1,859 | -1,866 | -1,808 | -1,744 | -1,675 | -1,613 | -1,581 | -1,524 | -1,473 | -1,428 | -1,340 | -1,277 | -1,246 | -1,185 | -1,159 | -1,138 | -1,110 | -1,116 | -1,143 | -1,120 | -1,099 | -1,065 | -996 | -981 | -982 | -989 | -996 | -997 | -980 | -962 | -957 | -930 | -921 | -908 | -884 | -887 | -883 | -881 | -866 | -845 | -817 | -790 | -775 | -767 | -765 | -762 | -768 | -771 | -775 | -770 | -777 | -770 | -752 | -743 | -715 | -700 | -690 | -674 | -662 | -649 | -641 | -629 | -618 | -617 | -601 | -588 | -573 | -558 | -559 | -565 | -573 | -573 | -566 | -558 | -558 | -540 | -406 | -268 | -126 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 236 | 228 | 236 | 234 | 233 | 268 | 291 | 321 | 355 | 364 | 350 | 339 | 330 | 319 | 281 | 232 | 184 | 151 | 152 | 149 | 136 | 128 | 125 | 130 | 130 | 132 | 128 | 119 | 121 | 129 | 129 | 134 | 133 | 133 | 139 | 138 | 141 | 135 | 123 | 119 | 118 | 118 | 126 | 129 | 131 | 127 | 124 | 119 | 120 | 122 | 119 | 117 | 115 | 113 | 111 | 106 | 107 | 108 | 113 | 116 | 115 | 122 | 123 | 138 | 139 | 136 | 134 | 127 | 126 | 126 | 121 | 112 | 102 | 95 | 95 | 92 | 95 | 94 | 85 | 75 | 67 | 62 | 64 | 67 | 69 | 72 | 70 | 69 | 68 | 65 | 65 | 64 | 61 | 59 | 58 | 59 | 59 | 59 | 59 | 58 | 56 | 54 | 52 | 50 | 51 | 54 | 57 | 57 | 58 | 56 | 55 | 57 | 53 | 49 | 46 | 39 | 36 | 37 | 35 | 34 | 33 | 31 | 30 | 27 | 25 | 23 | 21 | 21 | 23 | 27 | 28 | 30 | 32 | 31 | 32 | 33 | 31 | 237 | 440 | -114 | 78 | 54 | 27 | 103 | 76 | 45 | 20 | 77 | 54 | 35 | 21 | 435 | 285 | 145 |
Interest Expense |
Loading...
|
M | 23 | 22 | 22 | 22 | 21 | 21 | 22 | 22 | 23 | 23 | 24 | 27 | 31 | 35 | 41 | 43 | 45 | 47 | 47 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 47 | 47 | 46 | 46 | 46 | 47 | 47 | 47 | 47 | 46 | 47 | 47 | 47 | 47 | 51 | 55 | 59 | 62 | 61 | 61 | 60 | 60 | 60 | 61 | 62 | 63 | 64 | 65 | 65 | 65 | 66 | 62 | 13,024 | 25,128 | 36,737 | 48,370 | 46,886 | 45,638 | 45,873 | 46,164 | 46,675 | 48,849 | 49,172 | 49,462 | 49,783 | 36,737 | 12,616,171 | 12,616,857 | 12,617,576 | 12,617,628 | 13,063,235 | 26,762,689 | 26,763,512 | 26,777,309 | 13,752,922 | 53,068 | 51,931 | 51,088 | 51,783 | 39,285 | 26,565 | 13,569 | 46 | 44 | 43 | 44 | 44 | 43 | 41 | 39 | 39 | 39 | 40 | 41 | 42 | 42 | 39 | 36 | 34 | 31 | 31 | 30 | 29 | 29 | 29 | 29 | 28 | 27 | 24 | 21 | 19 | 17 | 13 | 9 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 16 | 35 | 55 | 75 | 97 | 98 | 75 | 59 | 37 | 12 | 12 | 2 | 2 | 1 | -1 | 3 | 2 | 5 | 6 | 6 | 6 | 3 | 4 | 4 | 4 | 4 | 5 | 4 | 2 | 3 | 1 | 3 | 4 | 4 | 4 | 2 | 4 | 4 | 4 | 4 | -39 | -35 | -35 | -35 | 8 | 4 | 4 | 4 | 7 | 7 | 7 | 7 | 5 | 4 | 4 | -19 | -10 | -11 | -10 | 13 | 4 | 5 | 5 | 6 | 14 | 14 | 14 | 9 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 13 | 13 | 16 | 17 | 23 | 23 | 23 | 23 | 14 | 14 | 13 | 15 | 14 | 17 | 17 | 14 | 15 | 14 | 17 | 17 | 17 | 15 | 12 | 11 | -4 | -4 | -4 | -5 | 9 | 8 | 7 | 7 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 6 | 7 | 6 | 5 | 5 | 4 | 4 | 5 | 4 | 5 | 5 | 6 | 5 | 2 | 0 | 0 | 2 | 3 | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 233 | 244 | 279 | 303 | 330 | 367 | 361 | 362 | 366 | 343 | 328 | 310 | 298 | 283 | 235 | 186 | 136 | 101 | 107 | 103 | 90 | 83 | 80 | 86 | 86 | 88 | 84 | 75 | 78 | 86 | 85 | 89 | 88 | 89 | 94 | 95 | 96 | 91 | 80 | 75 | 27 | 23 | 26 | 26 | 73 | 69 | 67 | 63 | 63 | 65 | 61 | 58 | 56 | 53 | 50 | 45 | 34 | 38 | 46 | 53 | 68 | 77 | 80 | 88 | 97 | 93 | 90 | 97 | 88 | 87 | 81 | 65 | 54 | 48 | 53 | 55 | 58 | 61 | 45 | 279 | 271 | 266 | 268 | 22 | 22 | 22 | 24 | 25 | 29 | 28 | 28 | 29 | 28 | 33 | 34 | 36 | 35 | 32 | 30 | 13 | 10 | 9 | 7 | 22 | 25 | 29 | 33 | 35 | 37 | 35 | 34 | 35 | 32 | 28 | 27 | 23 | 23 | 26 | 26 | 25 | 23 | 20 | 18 | 15 | 14 | 10 | 8 | 9 | 11 | 15 | 17 | 19 | 19 | 16 | 17 | 20 | 21 | 20 | 16 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 57 | 59 | 68 | 75 | 82 | 91 | 89 | 87 | 87 | 81 | 78 | 75 | 72 | 68 | 56 | 44 | 33 | 24 | 25 | 24 | 10 | 9 | -17 | -13 | 1 | 3 | 30 | 27 | 28 | 31 | 30 | 32 | 31 | 31 | 35 | 34 | 36 | 34 | 28 | 26 | 6 | 4 | 5 | 8 | 27 | 25 | 24 | 22 | 22 | 23 | 22 | 22 | 21 | 19 | 19 | 16 | 12 | 14 | 17 | 19 | 23 | 27 | 28 | 32 | 37 | 32 | 31 | 28 | 24 | 27 | 25 | 25 | 21 | 18 | 20 | 21 | 22 | 23 | 17 | 14 | 11 | 9 | 10 | 8 | 8 | 8 | 9 | 9 | 10 | 10 | 10 | 11 | 11 | 13 | 13 | 14 | 14 | 12 | 11 | 5 | 4 | 3 | 2 | 8 | 10 | 11 | 13 | 13 | 14 | 13 | 13 | 13 | 12 | 10 | 10 | 8 | 8 | 10 | 10 | 9 | 8 | 8 | 7 | 5 | 5 | 4 | 3 | 3 | 4 | 6 | 6 | 7 | 7 | 6 | 7 | 8 | 8 | 8 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 176 | 185 | 211 | 228 | 248 | 276 | 273 | 274 | 279 | 262 | 250 | 236 | 227 | 215 | 179 | 142 | 102 | 77 | 82 | 79 | 80 | 74 | 97 | 98 | 85 | 85 | 54 | 49 | 50 | 55 | 54 | 56 | 57 | 57 | 59 | 61 | 61 | 57 | 51 | 49 | 21 | 19 | 21 | 19 | 46 | 44 | 43 | 41 | 41 | 42 | 39 | 37 | 36 | 33 | 32 | 28 | 22 | 24 | 29 | 34 | 45 | 51 | 52 | 56 | 60 | 60 | 59 | 69 | 63 | 59 | 56 | 40 | 33 | 29 | 33 | 34 | 36 | 38 | 28 | 265 | 260 | 257 | 258 | 14 | 14 | 14 | 15 | 16 | 18 | 18 | 18 | 18 | 17 | 21 | 21 | 22 | 22 | 20 | 19 | 8 | 6 | 6 | 4 | 14 | 16 | 18 | 21 | 22 | 23 | 21 | 21 | 21 | 20 | 18 | 17 | 15 | 15 | 17 | 17 | 16 | 14 | 13 | 12 | 10 | 9 | 7 | 6 | 6 | 7 | 10 | 11 | 12 | 12 | 10 | 10 | 12 | 13 | 13 | 10 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
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 | -11 | -11 | -19 | -26 | -24 | -35 | -32 | -31 | -28 | -21 | -24 | -29 | -34 | -45 | -51 | -52 | -56 | -60 | -60 | -59 | -56 | -50 | -46 | -43 | -40 | -33 | -29 | -27 | -28 | -30 | -31 | -29 | -26 | -22 | -17 | -17 | -12 | -12 | -13 | -15 | -15 | -18 | -18 | -18 | -14 | -8 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 48 | 89 | 158 | 228 | 248 | 276 | 273 | 274 | 279 | 262 | 250 | 236 | 227 | 215 | 179 | 142 | 102 | 77 | 82 | 79 | 80 | 74 | 97 | 98 | 85 | 85 | 54 | 49 | 50 | 55 | 54 | 56 | 57 | 57 | 59 | 61 | 61 | 57 | 51 | 49 | 21 | 19 | 21 | 19 | 46 | 44 | 43 | 41 | 41 | 42 | 39 | 36 | 35 | 32 | 31 | 28 | 21 | 24 | 29 | 34 | 45 | 51 | 52 | 56 | 60 | 60 | 59 | 56 | 50 | 46 | 43 | 40 | 33 | 29 | 27 | 28 | 30 | 31 | 29 | 26 | 22 | 17 | 17 | 12 | 12 | 13 | 15 | 15 | 18 | 18 | 18 | 18 | 17 | 21 | 16 | 12 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 18,892,164.50 | 18,892,164.50 | 18,999,652.00 | 19,002,453.25 | 19,002,453.25 | 19,002,453.25 | 19,005,940.25 | 18,997,119.75 | 18,997,119.75 | 19,299,564.25 | 19,609,550.00 | 19,923,055.50 | 20,239,405.50 | 20,253,311.00 | 21,772,584.25 | 21,742,470.75 | 21,742,470.75 | 21,742,470.75 | 20,223,197.50 | 20,260,491.25 | 20,260,491.25 | 20,260,491.25 | 20,260,491.25 | 20,575,943.00 | 20,575,943.00 | 20,575,943.00 | 20,575,943.00 | 20,260,189.25 | 20,260,189.25 | 20,260,189.25 | 20,260,189.25 | 20,268,269.50 | 20,268,269.50 | 20,268,269.50 | 20,268,269.50 | 20,765,718.00 | 21,390,718.00 | 22,015,718.00 | 22,640,718.00 | 22,791,155.50 | 23,153,792.75 | 23,528,792.75 | 23,863,848.75 | 24,177,070.75 | 24,170,322.75 | 24,135,008.50 | 24,271,055.00 | 24,348,373.75 | 24,413,355.25 | 24,494,540.25 | 24,450,044.75 | 24,463,180.50 | 24,465,092.50 | 24,480,474.25 | 24,491,988.00 | 24,491,988.00 | 24,507,326.00 | 24,509,944.25 | 24,509,944.25 | 24,509,944.25 | 24,509,944.75 | 24,509,195.25 | 24,509,195.75 | 24,509,195.75 | 24,475,542.25 | 24,486,906.00 | 24,428,180.50 | 24,503,180.50 | 24,479,807.75 | 27,549,650.50 | 27,550,925.50 | 27,450,925.50 | 27,514,807.75 | 24,359,980.00 | 24,289,365.25 | 24,189,365.25 | 23,975,284.75 | 23,778,362.75 | 23,787,315.25 | 23,537,315.25 | 23,195,034.00 | 23,096,099.25 | 22,864,023.00 | 22,989,023.00 | 22,985,988.50 | 22,995,183.00 | 24,181,861.00 | 23,956,861.00 | 24,075,408.00 | 23,933,172.75 | 22,542,108.50 | 22,592,108.50 | 22,502,371.50 | 22,530,525.75 | 22,526,217.50 | 22,551,217.50 | 22,490,360.75 | 22,531,104.50 | 22,657,367.25 | 22,532,367.25 | 22,703,174.75 | 22,508,730.25 | 22,198,901.25 | 22,123,901.25 | 21,977,797.25 | 21,998,630.50 | 21,714,015.00 | 21,864,015.00 | 21,382,040.25 | 20,643,815.75 | 20,439,649.00 | 20,164,649.00 | 19,969,746.25 | 19,770,470.75 | 19,624,637.50 | 19,674,637.50 | 19,783,333.25 | 20,075,000.00 | 20,396,428.50 | 19,358,193.25 | 18,769,958.00 | 18,359,243.75 | 17,752,101.00 | 17,885,790.75 | 18,019,480.50 | 18,555,194.75 | 18,778,409.00 | 18,575,059.75 | 18,612,938.50 | 18,279,605.25 | 18,015,182.25 | 18,278,340.25 | 18,556,118.00 | 18,889,451.25 | 18,799,707.50 | 18,673,611.00 | 18,698,863.75 | 18,166,113.75 | 18,220,530.50 | 18,128,363.75 | 17,629,000.00 | 17,548,750.00 | 17,548,000.00 | 17,548,000.00 | 17,548,000.00 | 17,548,000.00 | 17,548,000.00 | 16,806,750.00 | 16,065,500.00 | 15,324,250.00 | 14,583,000.00 | 14,583,000.00 | 14,583,000.00 | 14,583,000.00 |
EBITDA |
Loading...
|
M | 302 | 294 | 299 | 323 | 349 | 386 | 411 | 406 | 439 | 449 | 434 | 429 | 419 | 407 | 365 | 315 | 266 | 201 | 178 | 176 | 163 | 188 | 212 | 218 | 218 | 219 | 213 | 204 | 206 | 185 | 185 | 188 | 159 | 185 | 190 | 192 | 193 | 162 | 126 | 121 | 121 | 117 | 124 | 127 | 150 | 150 | 146 | 163 | 160 | 184 | 201 | 199 | 199 | 197 | 196 | 214 | 194 | 193 | 193 | 170 | 186 | 188 | 187 | 199 | 190 | 184 | 180 | 179 | 185 | 185 | 179 | 169 | 157 | 150 | 152 | 147 | 150 | 146 | 133 | 163 | 153 | 147 | 147 | 102 | 104 | 107 | 103 | 102 | 97 | 104 | 106 | 104 | 103 | 86 | 84 | 84 | 85 | 88 | 88 | 105 | 105 | 104 | 102 | 84 | 84 | 86 | 88 | 86 | 86 | 82 | 79 | 81 | 76 | 71 | 67 | 58 | 53 | 53 | 50 | 47 | 49 | 46 | 45 | 43 | 40 | 38 | 37 | 36 | 38 | 39 | 40 | 40 | 43 | 45 | 47 | 46 | 42 | 243 | 442 | -112 | 78 | 54 | 27 | 103 | 76 | 45 | 20 | 77 | 54 | 35 | 21 | 435 | 285 | 145 |
Depreciation and Amortization |
Loading...
|
M | 116 | 116 | 116 | 116 | 117 | 118 | 118 | 115 | 116 | 117 | 117 | 121 | 119 | 118 | 116 | 115 | 114 | 113 | 113 | 112 | 112 | 113 | 113 | 113 | 112 | 112 | 111 | 110 | 109 | 108 | 107 | 105 | 104 | 104 | 103 | 102 | 100 | 99 | 98 | 97 | 96 | 95 | 95 | 95 | 94 | 92 | 91 | 88 | 87 | 87 | 85 | 85 | 84 | 84 | 85 | 85 | 84 | 82 | 80 | 77 | 74 | 72 | 69 | 67 | 65 | 62 | 61 | 60 | 60 | 60 | 60 | 59 | 58 | 57 | 59 | 61 | 61 | 61 | 59 | 56 | 54 | 52 | 51 | 49 | 49 | 48 | 47 | 47 | 46 | 44 | 44 | 43 | 43 | 43 | 43 | 42 | 41 | 41 | 41 | 43 | 45 | 46 | 46 | 43 | 41 | 40 | 39 | 37 | 36 | 34 | 33 | 31 | 30 | 29 | 27 | 26 | 24 | 23 | 23 | 22 | 21 | 21 | 21 | 21 | 20 | 20 | 20 | 19 | 19 | 18 | 17 | 17 | 16 | 15 | 15 | 13 | 13 | 9 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 186 | 178 | 183 | 207 | 233 | 268 | 293 | 291 | 323 | 332 | 317 | 308 | 300 | 289 | 248 | 199 | 151 | 88 | 65 | 64 | 51 | 75 | 99 | 105 | 106 | 107 | 102 | 94 | 97 | 78 | 79 | 82 | 55 | 81 | 87 | 90 | 92 | 63 | 28 | 24 | 25 | 22 | 29 | 32 | 57 | 58 | 55 | 75 | 73 | 98 | 116 | 114 | 115 | 113 | 111 | 129 | 110 | 110 | 114 | 93 | 111 | 117 | 118 | 132 | 125 | 121 | 120 | 118 | 125 | 125 | 119 | 111 | 99 | 93 | 94 | 86 | 89 | 85 | 75 | 108 | 99 | 94 | 96 | 53 | 56 | 59 | 55 | 55 | 51 | 60 | 62 | 61 | 59 | 43 | 41 | 43 | 44 | 47 | 47 | 62 | 60 | 58 | 57 | 41 | 43 | 46 | 49 | 49 | 50 | 48 | 46 | 50 | 46 | 43 | 40 | 33 | 29 | 29 | 27 | 25 | 27 | 25 | 25 | 22 | 20 | 18 | 17 | 16 | 19 | 22 | 23 | 24 | 27 | 29 | 32 | 33 | 29 | 21 | 12 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 24.39 | 24.36 | 24.33 | 24.68 | 24.82 | 24.72 | 24.49 | 24.12 | 23.83 | 23.71 | 23.80 | 24.04 | 24.01 | 24.09 | 23.89 | 23.78 | 24.35 | 23.71 | 23.26 | 23.32 | 8.64 | 9.14 | -15.64 | -12.95 | 4.99 | 7.82 | 36.21 | 35.44 | 35.69 | 35.90 | 35.95 | 36.61 | 35.20 | 35.39 | 36.99 | 35.96 | 36.92 | 37.21 | 36.01 | 34.42 | 35.62 | 35.27 | 35.24 | 38.16 | 36.59 | 35.68 | 35.13 | 34.64 | 34.81 | 35.50 | 35.51 | 36.91 | 36.59 | 36.55 | 36.79 | 36.39 | 36.69 | 36.86 | 37.49 | 35.89 | 33.97 | 34.47 | 34.46 | 36.79 | 38.55 | 33.75 | 33.58 | 28.57 | 28.42 | 33.61 | 33.89 | 38.37 | 38.74 | 38.36 | 38.03 | 37.93 | 38.17 | 37.68 | 37.04 | 27.95 | 27.25 | 27.50 | 27.56 | 35.28 | 35.64 | 35.93 | 36.22 | 35.88 | 36.32 | 36.32 | 36.43 | 37.89 | 37.98 | 38.01 | 38.20 | 38.63 | 38.23 | 38.07 | 37.81 | 37.79 | 37.65 | 37.32 | 37.87 | 37.48 | 37.85 | 38.23 | 38.04 | 38.41 | 38.51 | 38.51 | 38.46 | 38.15 | 37.29 | 36.12 | 35.74 | 35.62 | 35.72 | 36.40 | 36.66 | 36.95 | 36.62 | 36.58 | 36.13 | 34.98 | 35.15 | 34.51 | 34.23 | 35.62 | 35.25 | 36.36 | 36.24 | 35.61 | 36.76 | 42.31 | 43.62 | 44.15 | 43.92 | 38.56 | 38.07 | 37.68 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 23.50 | 23.52 | 23.84 | 24.29 | 24.43 | 24.85 | 24.94 | 25.05 | 25.62 | 25.84 | 26.14 | 26.53 | 26.75 | 26.56 | 25.93 | 25.21 | 24.48 | 24.21 | 24.32 | 24.32 | 24.12 | 24.00 | 23.95 | 23.89 | 24.02 | 24.08 | 24.08 | 24.24 | 24.30 | 24.46 | 24.36 | 24.18 | 23.97 | 23.76 | 23.64 | 23.37 | 23.00 | 22.46 | 22.03 | 21.86 | 22.00 | 21.96 | 22.15 | 22.16 | 22.12 | 22.18 | 22.11 | 22.15 | 22.06 | 22.19 | 22.24 | 22.35 | 22.57 | 22.54 | 22.50 | 21.32 | 21.72 | 22.28 | 22.89 | 24.06 | 23.63 | 23.42 | 23.11 | 23.44 | 23.65 | 23.87 | 24.07 | 24.31 | 24.57 | 24.82 | 24.97 | 25.27 | 25.39 | 25.40 | 25.87 | 25.89 | 26.13 | 26.35 | 25.89 | 25.86 | 25.81 | 25.85 | 26.25 | 26.46 | 26.65 | 26.73 | 26.57 | 26.41 | 26.36 | 26.82 | 27.33 | 27.70 | 28.17 | 27.94 | 27.83 | 27.82 | 27.55 | 27.35 | 27.22 | 27.32 | 27.43 | 27.54 | 27.57 | 27.43 | 27.28 | 27.17 | 27.03 | 26.70 | 26.37 | 25.96 | 25.71 | 25.51 | 25.24 | 25.08 | 24.81 | 24.50 | 24.30 | 24.21 | 24.11 | 24.03 | 23.99 | 23.79 | 23.79 | 23.70 | 23.24 | 23.29 | 23.41 | 23.77 | 24.33 | 24.44 | 24.28 | 24.02 | 23.98 | 23.86 | 23.84 | 23.71 | 23.70 | 42.76 | 61.89 | 81.01 | 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...
|
% | 3.99 | 3.85 | 3.97 | 4.03 | 4.00 | 4.64 | 5.14 | 5.80 | 6.62 | 7.01 | 6.99 | 6.97 | 6.93 | 6.74 | 6.03 | 5.09 | 4.19 | 3.58 | 3.61 | 3.56 | 3.26 | 3.09 | 3.04 | 3.14 | 3.18 | 3.24 | 3.18 | 3.06 | 3.14 | 3.38 | 3.39 | 3.53 | 3.52 | 3.54 | 3.68 | 3.65 | 3.68 | 3.49 | 3.21 | 3.11 | 3.14 | 3.16 | 3.36 | 3.41 | 3.48 | 3.40 | 3.33 | 3.29 | 3.30 | 3.39 | 3.32 | 3.32 | 3.33 | 3.30 | 3.27 | 3.16 | 3.22 | 3.29 | 3.48 | 3.54 | 3.52 | 3.74 | 3.82 | 4.41 | 4.58 | 4.60 | 4.66 | 4.50 | 4.59 | 4.70 | 4.60 | 4.53 | 4.25 | 4.07 | 4.22 | 4.16 | 4.34 | 4.38 | 3.97 | 3.57 | 3.22 | 3.06 | 3.20 | 3.40 | 3.56 | 3.66 | 3.60 | 3.53 | 3.43 | 3.34 | 3.31 | 3.22 | 3.13 | 3.04 | 3.04 | 3.18 | 3.20 | 3.23 | 3.24 | 3.25 | 3.21 | 3.17 | 3.13 | 3.13 | 3.25 | 3.45 | 3.69 | 3.75 | 3.85 | 3.75 | 3.70 | 3.84 | 3.66 | 3.44 | 3.25 | 2.94 | 2.78 | 2.91 | 2.86 | 2.80 | 2.81 | 2.66 | 2.63 | 2.43 | 2.29 | 2.07 | 1.95 | 1.99 | 2.24 | 2.55 | 2.68 | 2.84 | 3.03 | 3.01 | 3.15 | 3.28 | 3.19 | 27.50 | 51.69 | -14.80 | 9.32 | 9.32 | 9.32 | 8.36 | 8.36 | 8.36 | 8.36 | 8.53 | 8.53 | 8.53 | 8.53 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | 3.37 | 3.15 | 3.65 | 3.94 | 4.27 | 4.78 | 4.81 | 4.94 | 5.19 | 5.04 | 4.98 | 4.85 | 4.76 | 4.54 | 3.82 | 3.09 | 2.33 | 1.82 | 1.94 | 1.88 | 1.92 | 1.78 | 2.38 | 2.39 | 2.09 | 2.09 | 1.33 | 1.25 | 1.29 | 1.44 | 1.43 | 1.49 | 1.52 | 1.52 | 1.57 | 1.60 | 1.59 | 1.48 | 1.34 | 1.29 | 0.55 | 0.50 | 0.55 | 0.48 | 1.22 | 1.19 | 1.16 | 1.13 | 1.12 | 1.16 | 1.09 | 1.03 | 1.02 | 0.95 | 0.91 | 0.82 | 0.63 | 0.72 | 0.89 | 1.05 | 1.38 | 1.55 | 1.61 | 1.78 | 1.97 | 2.05 | 2.05 | 1.97 | 1.83 | 1.72 | 1.62 | 1.62 | 1.39 | 1.25 | 1.17 | 1.27 | 1.36 | 1.46 | 1.34 | 1.27 | 1.05 | 0.83 | 0.85 | 0.62 | 0.64 | 0.68 | 0.75 | 0.78 | 0.90 | 0.90 | 0.91 | 0.90 | 0.89 | 1.07 | 1.13 | 1.28 | 1.37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 5.14 | 4.99 | 5.06 | 5.58 | 6.02 | 6.68 | 7.24 | 7.30 | 8.19 | 8.67 | 8.73 | 8.82 | 8.81 | 8.61 | 7.86 | 6.91 | 6.06 | 4.75 | 4.22 | 4.18 | 3.92 | 4.55 | 5.19 | 5.31 | 5.39 | 5.47 | 5.36 | 5.25 | 5.35 | 4.83 | 4.87 | 4.95 | 4.20 | 4.93 | 5.04 | 5.06 | 5.06 | 4.20 | 3.27 | 3.16 | 3.21 | 3.13 | 3.33 | 3.36 | 4.01 | 4.02 | 3.93 | 4.49 | 4.41 | 5.12 | 5.65 | 5.66 | 5.76 | 5.76 | 5.78 | 6.36 | 5.82 | 5.86 | 5.94 | 5.21 | 5.67 | 5.77 | 5.80 | 6.37 | 6.25 | 6.24 | 6.32 | 6.32 | 6.71 | 6.91 | 6.83 | 6.84 | 6.57 | 6.42 | 6.74 | 6.67 | 6.87 | 6.80 | 6.22 | 7.86 | 7.45 | 7.25 | 7.35 | 5.19 | 5.34 | 5.46 | 5.24 | 5.18 | 4.93 | 5.38 | 5.46 | 5.29 | 5.25 | 4.40 | 4.37 | 4.54 | 4.60 | 4.81 | 4.88 | 5.92 | 6.03 | 6.08 | 6.16 | 5.25 | 5.35 | 5.53 | 5.71 | 5.67 | 5.68 | 5.50 | 5.38 | 5.49 | 5.23 | 5.02 | 4.76 | 4.40 | 4.08 | 4.16 | 4.02 | 3.92 | 4.10 | 3.92 | 3.98 | 3.82 | 3.65 | 3.54 | 3.42 | 3.39 | 3.62 | 3.77 | 3.82 | 3.87 | 4.12 | 4.38 | 4.66 | 4.62 | 4.35 | 28.12 | 51.87 | -14.61 | 9.32 | 9.32 | 9.32 | 8.36 | 8.36 | 8.36 | 8.36 | 8.53 | 8.53 | 8.53 | 8.53 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 3.16 | 3.02 | 3.09 | 3.57 | 4.00 | 4.64 | 5.17 | 5.23 | 6.03 | 6.41 | 6.37 | 6.33 | 6.31 | 6.12 | 5.34 | 4.34 | 3.44 | 2.06 | 1.54 | 1.50 | 1.22 | 1.82 | 2.43 | 2.57 | 2.63 | 2.69 | 2.59 | 2.41 | 2.52 | 2.02 | 2.06 | 2.16 | 1.44 | 2.18 | 2.32 | 2.38 | 2.43 | 1.63 | 0.72 | 0.63 | 0.67 | 0.59 | 0.78 | 0.84 | 1.52 | 1.54 | 1.49 | 2.05 | 2.00 | 2.71 | 3.25 | 3.25 | 3.33 | 3.30 | 3.27 | 3.84 | 3.28 | 3.35 | 3.49 | 2.84 | 3.40 | 3.58 | 3.66 | 4.23 | 4.12 | 4.12 | 4.18 | 4.19 | 4.54 | 4.65 | 4.53 | 4.47 | 4.16 | 3.98 | 4.13 | 3.91 | 4.06 | 3.95 | 3.48 | 5.21 | 4.83 | 4.66 | 4.79 | 2.68 | 2.85 | 3.00 | 2.81 | 2.79 | 2.59 | 3.10 | 3.20 | 3.10 | 3.05 | 2.18 | 2.15 | 2.29 | 2.37 | 2.58 | 2.61 | 3.48 | 3.46 | 3.38 | 3.39 | 2.55 | 2.72 | 2.97 | 3.21 | 3.23 | 3.30 | 3.21 | 3.14 | 3.36 | 3.16 | 3.00 | 2.82 | 2.48 | 2.21 | 2.32 | 2.20 | 2.11 | 2.31 | 2.12 | 2.15 | 1.98 | 1.81 | 1.66 | 1.59 | 1.56 | 1.83 | 2.06 | 2.16 | 2.28 | 2.57 | 2.88 | 3.21 | 3.28 | 3.02 | 2.87 | 2.50 | 2.87 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 3.95 | 4.15 | 4.71 | 5.24 | 5.67 | 6.35 | 6.36 | 6.51 | 6.81 | 6.61 | 6.54 | 6.38 | 6.26 | 5.97 | 5.02 | 4.07 | 3.08 | 2.40 | 2.53 | 2.46 | 2.16 | 1.99 | 1.95 | 2.06 | 2.10 | 2.16 | 2.08 | 1.94 | 2.01 | 2.25 | 2.23 | 2.34 | 2.34 | 2.36 | 2.50 | 2.50 | 2.52 | 2.35 | 2.08 | 1.96 | 0.70 | 0.61 | 0.70 | 0.68 | 1.93 | 1.85 | 1.80 | 1.74 | 1.74 | 1.80 | 1.70 | 1.65 | 1.62 | 1.54 | 1.48 | 1.33 | 1.02 | 1.15 | 1.43 | 1.63 | 2.08 | 2.37 | 2.47 | 2.82 | 3.20 | 3.14 | 3.13 | 3.41 | 3.18 | 3.21 | 3.07 | 2.63 | 2.27 | 2.02 | 2.37 | 2.52 | 2.67 | 2.82 | 2.09 | 13.81 | 13.46 | 13.20 | 13.32 | 1.09 | 1.12 | 1.11 | 1.22 | 1.26 | 1.45 | 1.45 | 1.44 | 1.45 | 1.44 | 1.73 | 1.80 | 1.95 | 1.91 | 1.73 | 1.67 | 0.71 | 0.56 | 0.51 | 0.44 | 1.39 | 1.60 | 1.88 | 2.16 | 2.29 | 2.43 | 2.30 | 2.27 | 2.35 | 2.19 | 1.96 | 1.88 | 1.74 | 1.81 | 2.06 | 2.12 | 2.08 | 1.91 | 1.75 | 1.59 | 1.34 | 1.23 | 0.91 | 0.78 | 0.88 | 1.07 | 1.48 | 1.59 | 1.77 | 1.85 | 1.52 | 1.62 | 1.99 | 2.20 | 2.80 | 3.32 | 3.05 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email