Income Statement | Trend | Unit | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-10-31 | 2003-07-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 | 2002-01-31 | 2001-10-31 | 2001-07-31 | 2001-04-30 | 2001-01-31 | 2000-10-31 | 2000-07-31 | 2000-04-30 | 2000-01-31 | 1999-10-31 | 1999-07-31 | 1999-04-30 | 1999-01-31 | 1998-10-31 | 1998-07-31 | 1998-04-30 | 1998-01-31 | 1997-10-31 | 1997-07-31 | 1997-04-30 | 1997-01-31 | 1996-10-31 | 1996-07-31 | 1996-04-30 | 1996-01-31 | 1995-10-31 | 1995-07-31 | 1995-04-30 | 1995-01-31 | 1994-10-31 | 1994-04-30 | 1994-01-31 | 1993-10-31 | 1993-07-31 | 1993-04-30 | 1993-01-31 | 1992-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 6,737 | 3,386 | 2,978 | 2,712 | 6,018 | 3,041 | 2,597 | 2,414 | 5,632 | 2,673 | 2,007 | 2,561 | 4,173 | 1,576 | 1,323 | 1,816 | 3,002 | 1,696 | 1,165 | 994 | 3,272 | 1,502 | 1,016 | 988 | 2,925 | 1,165 | 886 | 842 | 2,541 | 1,016 | 778 | 754 | 2,304 | 923 | 713 | 696 | 2,194 | 808 | 672 | 714 | 2,388 | 782 | 622 | 634 | 2,178 | 968 | 647 | 651 | 1,945 | 1,019 | 594 | 593 | 1,848 | 878 | 532 | 537 | 1,607 | 837 | 493 | 476 | 1,434 | 791 | 481 | 482 | 1,313 | 835 | 445 | 393 | 1,154 | 763 | 362 | 343 | 953 | 743 | 304 | 260 | 850 | 663 | 266 | 276 | 713 | 636 | 243 | 176 | 635 | 558 | 223 | 57 | 545 | 547 | 209 | 191 | 425 | 458 | 188 | 162 | 329 | 426 | 163 | 150 | 240 | 346 | 112 | 117 | 142 | 238 | 96 | 94 | 136 | 266 | 103 | 77 | 137 | 222 | 97 | 66 | 99 | 163 | 68 | 33 | 92 | 60 | 35 | 22 | 31 | 33 |
Cost of Revenue |
Loading...
|
M | 1,187 | 855 | 760 | 713 | 981 | 773 | 676 | 600 | 824 | 565 | 417 | 465 | 595 | 367 | 256 | 322 | 426 | 340 | 290 | 281 | 354 | 285 | 247 | 231 | 304 | 246 | 196 | 183 | 237 | 206 | 183 | 171 | 216 | 199 | 166 | 176 | 219 | 206 | 175 | 179 | 170 | 176 | 143 | 127 | 187 | 208 | 182 | 191 | 198 | 206 | 168 | 164 | 164 | 180 | 159 | 152 | 157 | 162 | 154 | 211 | 158 | 178 | 160 | 153 | 154 | 173 | 144 | 126 | 139 | 139 | 106 | 91 | 108 | 135 | 92 | 75 | 103 | 118 | 76 | 76 | 96 | 115 | 75 | 70 | 89 | 116 | 71 | 23 | 81 | 121 | 72 | 53 | 82 | 108 | 70 | -116 | 65 | 83 | 45 | -64 | 70 | 63 | 21 | -74 | 49 | 39 | 43 | 40 | 50 | 90 | 47 | 38 | 22 | 36 | 12 | 18 | 22 | 37 | 15 | 10 | 26 | 25 | 9 | 7 | 9 | 11 |
Gross Profit |
Loading...
|
M | 5,550 | 2,531 | 2,218 | 1,999 | 5,037 | 2,268 | 1,921 | 1,814 | 4,808 | 2,108 | 1,590 | 2,096 | 3,578 | 1,209 | 1,067 | 1,494 | 2,576 | 1,356 | 875 | 713 | 2,918 | 1,217 | 769 | 757 | 2,621 | 919 | 690 | 659 | 2,304 | 810 | 595 | 583 | 2,088 | 724 | 547 | 520 | 1,975 | 602 | 497 | 535 | 2,218 | 606 | 479 | 507 | 1,991 | 760 | 465 | 460 | 1,747 | 813 | 426 | 429 | 1,684 | 698 | 373 | 385 | 1,450 | 675 | 339 | 265 | 1,277 | 613 | 321 | 329 | 1,159 | 662 | 301 | 267 | 1,016 | 625 | 256 | 251 | 845 | 608 | 212 | 184 | 746 | 545 | 190 | 200 | 617 | 521 | 168 | 106 | 546 | 442 | 152 | 34 | 465 | 426 | 136 | 139 | 343 | 350 | 118 | 279 | 264 | 342 | 119 | 214 | 170 | 283 | 91 | 191 | 93 | 199 | 53 | 54 | 87 | 176 | 56 | 39 | 115 | 186 | 85 | 48 | 77 | 126 | 53 | 23 | 66 | 35 | 27 | 15 | 22 | 22 |
Operating Expenses |
Loading...
|
M | 2,445 | 2,162 | 1,911 | 1,982 | 2,259 | 1,998 | 1,845 | 1,881 | 2,413 | 2,052 | 1,395 | 1,694 | 1,664 | 1,234 | 858 | 1,011 | 1,163 | 1,086 | 865 | 866 | 1,134 | 984 | 779 | 838 | 1,006 | 899 | 747 | 669 | 860 | 788 | 656 | 639 | 803 | 682 | 576 | 650 | 1,069 | 700 | 611 | 608 | 724 | 652 | 556 | 567 | 744 | 667 | 534 | 505 | 640 | 621 | 520 | 490 | 623 | 587 | 477 | 449 | 562 | 536 | 438 | 380 | 513 | 503 | 394 | 423 | 484 | 488 | 404 | 321 | 437 | 410 | 358 | 308 | 365 | 369 | 315 | 233 | 320 | 321 | 267 | 256 | 270 | 302 | 257 | 147 | 237 | 272 | 247 | 130 | 270 | 303 | 259 | 223 | 305 | 255 | 209 | 189 | 204 | 260 | 202 | 277 | 124 | 177 | 159 | 207 | 100 | 133 | 79 | 76 | 82 | 103 | 90 | 62 | 117 | 136 | 116 | 74 | 79 | 99 | 64 | 33 | 54 | 204 | 22 | 15 | 19 | 17 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 350 | 344 | 342 | 460 | 332 | 323 | 304 | 334 | 465 | 399 | 262 | 274 | 289 | 250 | 169 | 193 | 181 | 159 | 146 | 150 | 170 | 140 | 137 | 217 | 159 | 143 | 145 | 141 | 146 | 140 | 126 | 132 | 149 | 120 | 117 | 118 | 135 | 118 | 124 | 133 | 121 | 109 | 118 | 115 | 108 | 109 | 98 | 100 | 102 | 95 | 92 | 83 | 93 | 88 | 90 | 81 | 102 | 88 | 78 | 77 | 75 | 71 | 65 | 295 | 79 | 67 | 77 | 291 | 78 | 69 | 77 | 270 | 74 | 65 | 64 | 226 | 71 | 57 | 51 | 163 | 44 | 48 | 44 | 143 | 163 | 38 | 40 | 78 | 29 | 32 | 139 | 114 | 130 | 158 | 121 | 93 | 112 | 157 | 111 | 190 | 58 | 115 | 88 | 158 | 94 | 94 | 41 | 37 | 49 | 64 | 49 | 101 | 82 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 671 | 678 | 680 | 680 | 604 | 630 | 625 | 627 | 600 | 590 | 530 | 521 | 464 | 368 | 325 | 393 | 332 | 333 | 334 | 333 | 311 | 295 | 294 | 311 | 296 | 286 | 293 | 263 | 246 | 243 | 246 | 235 | 228 | 205 | 213 | 215 | 217 | 200 | 200 | 210 | 186 | 186 | 176 | 182 | 177 | 179 | 178 | 179 | 167 | 168 | 167 | 156 | 164 | 158 | 156 | 147 | 141 | 144 | 143 | 154 | 133 | 143 | 136 | 157 | 150 | 150 | 149 | 118 | 119 | 115 | 120 | 104 | 97 | 100 | 97 | 73 | 79 | 78 | 75 | 65 | 71 | 73 | 71 | 64 | 62 | 66 | 66 | 47 | 53 | 53 | 50 | 52 | 53 | 55 | 48 | 43 | 41 | 44 | 42 | 39 | 34 | 36 | 34 | 30 | 25 | 27 | 26 | 25 | 22 | 23 | 23 | - | 19 | 18 | 20 | 15 | 14 | 14 | 11 | 7 | 8 | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 1,424 | 1,140 | 889 | 842 | 1,323 | 1,045 | 916 | 920 | 1,348 | 1,063 | 603 | 899 | 911 | 616 | 364 | 425 | 650 | 594 | 385 | 383 | 653 | 549 | 348 | 310 | 551 | 470 | 309 | 265 | 468 | 405 | 284 | 272 | 426 | 357 | 246 | 317 | 717 | 382 | 287 | 265 | 417 | 357 | 262 | 270 | 459 | 379 | 258 | 226 | 371 | 358 | 261 | 251 | 366 | 341 | 231 | 221 | 319 | 304 | 217 | 150 | 304 | 289 | 193 | -29 | 255 | 272 | 178 | -88 | 240 | 226 | 160 | -66 | 193 | 203 | 154 | -65 | 170 | 186 | 141 | 28 | 154 | 181 | 142 | -60 | 12 | 167 | 141 | 5 | 188 | 217 | 70 | 58 | 123 | 43 | 40 | 54 | 51 | 59 | 50 | 48 | 31 | 25 | 37 | 18 | -20 | 13 | 12 | 14 | 11 | 16 | 18 | - | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 1,258 | 1,307 | 1,151 | 1,269 | 1,278 | 1,225 | 1,169 | 1,289 | 1,589 | 1,487 | 978 | 1,229 | 1,069 | 867 | 602 | 689 | 737 | 746 | 575 | 585 | 780 | 699 | 532 | 607 | 702 | 653 | 551 | 486 | 623 | 582 | 473 | 468 | 587 | 483 | 410 | 440 | 587 | 494 | 436 | 429 | 554 | 476 | 413 | 440 | 511 | 459 | 352 | 314 | 442 | 415 | 352 | 296 | 459 | 407 | 318 | 328 | 395 | 363 | 274 | 160 | 344 | 313 | 224 | 260 | 321 | 307 | 252 | 189 | 288 | 269 | 249 | 214 | 253 | 230 | 220 | 154 | 213 | 199 | 186 | 157 | 167 | 180 | 177 | 70 | 140 | 146 | 158 | 64 | 152 | 120 | 146 | 128 | 101 | 148 | 139 | 306 | 139 | 177 | 157 | 341 | 54 | 114 | 138 | 281 | 51 | 95 | 36 | 36 | 33 | 13 | 43 | 24 | 95 | 100 | 103 | 56 | 57 | 62 | 49 | 23 | 27 | 179 | 13 | 8 | 10 | 6 |
Operating Income |
Loading...
|
M | 3,105 | 369 | 307 | 17 | 2,778 | 270 | 76 | -67 | 2,395 | 56 | 195 | 402 | 1,914 | -25 | 209 | 483 | 1,413 | 270 | 10 | -153 | 1,784 | 233 | -10 | -81 | 1,615 | 20 | -57 | -10 | 1,444 | 22 | -61 | -56 | 1,285 | 42 | -29 | -130 | 906 | -98 | -114 | -73 | 1,494 | -46 | -77 | -60 | 1,247 | 93 | -69 | -45 | 1,107 | 192 | -94 | -61 | 1,061 | 111 | -104 | -64 | 888 | 139 | -99 | -116 | 764 | 110 | -73 | -94 | 675 | 174 | -103 | -54 | 579 | 215 | -101 | -57 | 480 | 239 | -103 | -49 | 426 | 224 | -77 | -56 | 347 | 219 | -89 | -41 | 309 | 171 | -95 | -96 | 194 | 123 | -123 | -85 | 38 | 95 | -91 | 89 | 61 | 83 | -83 | -63 | 46 | 106 | -68 | -15 | -7 | 66 | -26 | -22 | 4 | 74 | -34 | -24 | -3 | 50 | -31 | -27 | -2 | 27 | -12 | -11 | 12 | -169 | 5 | 1 | 3 | 5 |
Interest Expense |
Loading...
|
M | 72 | 57 | 79 | 68 | 66 | 65 | 49 | 32 | 21 | 26 | 7 | 7 | 7 | 7 | 8 | 7 | 2 | 3 | 2 | 3 | 4 | 4 | 4 | 4 | 5 | 6 | 5 | 3 | 8 | 12 | 11 | 9 | 10 | 9 | 11 | 8 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 7 | 8 | 7 | 8 | 8 | 12 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 15 | 13 | 12 | 26 | 8 | 11 | 4 | 20 | 33 | 3 | 10 | 9 | 20 | 9 | 36 | 7 | 15 | 6 | 2 | 0 | 11 | 5 | 7 | 2 | 8 | 15 | 14 | 9 | 85 | 18 | 10 | 42 | 58 | 3 | 54 | 12 | 61 | 437 | 4 | 10 | 516 | 64 | 14 | 3 | 49 | 3 | 2 | 6 | 7 | 3 | 2 | 3 | 2 | 4 | 1 | 2 | 35 | 1 | 1 | 44 | 1 | 1 | 1 | 1 | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -33 | -15 | -43 | -22 | -44 | -42 | -44 | -32 | -22 | -5 | 45 | 5 | 11 | 52 | 6 | 4 | -13 | 4 | 2 | 16 | 3 | 2 | -7 | 1 | 3 | 3 | 1 | -1 | 1 | -2 | -3 | 1 | 1 | -5 | -4 | -34 | -263 | -5 | -2 | 21 | 1 | -1 | 4 | 46 | -46 | 1 | 1 | -2 | 7 | 1 | 9 | -33 | 4 | 3 | 5 | 30 | -10 | -11 | -10 | -9 | -10 | -13 | -9 | -10 | 5 | 6 | 17 | 27 | -9 | -2 | -2 | -2 | -3 | -1 | 1 | 1 | -4 | -4 | -4 | -23 | -6 | -7 | -6 | 64 | -1 | -7 | -17 | -49 | -41 | -60 | -80 | -71 | -134 | -70 | -4 | -79 | 422 | -3 | -10 | 498 | 64 | 14 | 3 | -49 | 3 | 2 | 6 | -7 | -3 | 2 | -3 | 2 | 2 | 1 | 2 | 35 | 1 | 1 | -43 | 1 | 1 | 0 | 0 | 0 | 0 | - |
EBT |
Loading...
|
M | 3,072 | 354 | 264 | -5 | 2,734 | 228 | 32 | -99 | 2,373 | 30 | 238 | 403 | 1,921 | 22 | 210 | 486 | 1,408 | 282 | 22 | -137 | 1,797 | 235 | -14 | -74 | 1,617 | 19 | -59 | -10 | 1,439 | 10 | -72 | -62 | 1,277 | 28 | -40 | -138 | 900 | -103 | -121 | -57 | 1,489 | -54 | -80 | -67 | 1,242 | 87 | -75 | -52 | 1,104 | 179 | -98 | -77 | 1,052 | 102 | -111 | -78 | 878 | 126 | -110 | -119 | 758 | 104 | -89 | -92 | 686 | 179 | -75 | -16 | 577 | 225 | -90 | -34 | 489 | 247 | -92 | -30 | 432 | 227 | -73 | -43 | 352 | 226 | -82 | -26 | 324 | 181 | -86 | -138 | 212 | 134 | -123 | -100 | 41 | 41 | -79 | 29 | 497 | 87 | -94 | 453 | 110 | 120 | -65 | -64 | -4 | 68 | -19 | -30 | 1 | 75 | -37 | -22 | -1 | 52 | -29 | 8 | -2 | 28 | -55 | -10 | 13 | -169 | 5 | 1 | 3 | 5 |
Income Tax Provision |
Loading...
|
M | 683 | 1 | 23 | -94 | 647 | 60 | -8 | -43 | 579 | -70 | 10 | 23 | 457 | 2 | 12 | 41 | 324 | 42 | -35 | -93 | 419 | 46 | -48 | -123 | 417 | 40 | -42 | -34 | 475 | -3 | -42 | -22 | 429 | -1 | -9 | -36 | 399 | -37 | -37 | -18 | 505 | -17 | -23 | -21 | 420 | 16 | -24 | -20 | 370 | 61 | -34 | -20 | 364 | 29 | -41 | -30 | 302 | 46 | -42 | -49 | 273 | 19 | -37 | -30 | 242 | 63 | -28 | -5 | 209 | 80 | -31 | -16 | 190 | 92 | -34 | 2 | 131 | 79 | -31 | -1 | 88 | 77 | -28 | -1 | 101 | 56 | -26 | -36 | 68 | 14 | -31 | -39 | 55 | 14 | -31 | 12 | 200 | 30 | -32 | 190 | 37 | 30 | -16 | -25 | -2 | 26 | -7 | -10 | 1 | 31 | -9 | -6 | 0 | 30 | -8 | 10 | 2 | 13 | -2 | -1 | 6 | -1 | 2 | 0 | 1 | 2 |
Income after Tax |
Loading...
|
M | 2,389 | 353 | 241 | 89 | 2,087 | 168 | 40 | -56 | 1,794 | 100 | 228 | 380 | 1,464 | 20 | 198 | 445 | 1,084 | 240 | 57 | -44 | 1,378 | 189 | 34 | 49 | 1,200 | -21 | -17 | 24 | 964 | 13 | -30 | -40 | 848 | 29 | -31 | -102 | 501 | -66 | -84 | -39 | 984 | -37 | -57 | -46 | 822 | 71 | -51 | -32 | 734 | 118 | -64 | -57 | 688 | 73 | -70 | -48 | 576 | 80 | -68 | -70 | 485 | 85 | -52 | -62 | 445 | 116 | -47 | -11 | 369 | 146 | -59 | -18 | 299 | 155 | -58 | -32 | 301 | 149 | -42 | -42 | 264 | 149 | -54 | -25 | 223 | 125 | -60 | -102 | 144 | 120 | -92 | -61 | -14 | 27 | -48 | 17 | 297 | 57 | -62 | 263 | 73 | 90 | -49 | -39 | -2 | 42 | -13 | -20 | 1 | 45 | -28 | -16 | 0 | 22 | -21 | -2 | -4 | 14 | -54 | -9 | 7 | -167 | 3 | 1 | 2 | 3 |
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 | -2 | -178 | 5 | 0 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | -46 | -3 | 0 | 6 | -32 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -34 | 0 | 38 | -485 | -86 | 0 | -7 | -444 | -116 | 0 | -76 | -368 | -146 | 0 | -79 | -299 | -155 | 0 | -77 | -298 | -145 | 0 | -62 | -255 | -150 | 0 | -40 | -223 | -125 | 0 | 63 | -133 | -100 | 0 | 0 | 27 | -27 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | - | 89 | 2,087 | 168 | 40 | -56 | 1,794 | 100 | 228 | 380 | 1,464 | 20 | 198 | 445 | 1,084 | 240 | 57 | -44 | 1,378 | 189 | 34 | 49 | 1,200 | -21 | -17 | 24 | 964 | 13 | -30 | -40 | 1,026 | 24 | -31 | 14 | 501 | -66 | -84 | -29 | 984 | -37 | -11 | -16 | 822 | 65 | -19 | 4 | 734 | 118 | -64 | -57 | 688 | 73 | -70 | -48 | 576 | 114 | -68 | -38 | 485 | 86 | 0 | 7 | 444 | 116 | 0 | 76 | 368 | 146 | 0 | 79 | 299 | 155 | 0 | 77 | 298 | 145 | 0 | 62 | 255 | 150 | 0 | 40 | 223 | 125 | 0 | -63 | 133 | 100 | 0 | 0 | -27 | 27 | 0 | 17 | 297 | 57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 284,000,000.00 | 284,000,000.00 | 283,000,000.00 | 283,000,000.00 | 283,000,000.00 | 282,000,000.00 | 284,000,000.00 | 282,000,000.00 | 286,000,000.00 | 287,000,000.00 | 277,000,000.00 | 277,000,000.00 | 276,000,000.00 | 273,000,000.00 | 265,000,000.00 | 264,000,000.00 | 264,000,000.00 | 264,000,000.00 | 264,000,000.00 | 260,000,000.00 | 264,000,000.00 | 264,000,000.00 | 264,000,000.00 | 263,000,000.00 | 262,000,000.00 | 260,000,000.00 | 256,000,000.00 | 261,000,000.00 | 260,000,000.00 | 260,000,000.00 | 258,000,000.00 | 257,000,000.00 | 260,000,000.00 | 266,000,000.00 | 272,000,000.00 | 277,000,000.00 | 282,000,000.00 | 285,000,000.00 | 286,000,000.00 | 284,000,000.00 | 290,000,000.00 | 284,000,000.00 | 288,000,000.00 | 298,000,000.00 | 304,000,000.00 | 303,000,000.00 | 296,000,000.00 | 294,000,000.00 | 303,000,000.00 | 306,000,000.00 | 300,000,000.00 | 300,000,000.00 | 313,000,000.00 | 318,000,000.00 | 316,000,000.00 | 316,000,000.00 | 323,000,000.00 | 323,000,000.00 | 320,000,000.00 | 320,000,000.00 | 329,000,000.00 | 326,000,000.00 | 323,000,000.00 | 323,269,000.00 | 333,436,000.00 | 342,751,000.00 | 337,584,000.00 | 337,584,000.00 | 351,686,000.00 | 360,573,000.00 | 346,214,000.00 | 346,214,000.00 | 355,918,000.00 | 363,582,000.00 | 354,812,000.00 | 354,812,000.00 | 373,774,000.00 | 380,200,000.00 | 376,692,000.00 | 376,692,000.00 | 397,496,000.00 | 406,860,000.00 | 397,494,000.00 | 397,494,000.00 | 420,896,000.00 | 424,910,000.00 | 415,930,000.00 | 415,930,000.00 | 434,346,000.00 | 438,710,000.00 | 422,078,000.00 | 422,078,000.00 | 417,430,000.00 | 431,854,000.00 | 411,454,000.00 | 411,454,000.00 | 428,724,000.00 | 419,132,000.00 | 394,724,000.00 | 373,939,394.00 | 407,567,568.00 | 396,170,213.00 | 351,428,571.00 | 351,428,571.00 | 220,000,000.00 | 298,571,429.00 | 284,444,444.00 | 284,444,444.00 | 287,213,115.00 | 286,172,840.00 | 283,000,000.00 | 283,000,000.00 | 320,000,000.00 | 292,000,000.00 | 263,750,000.00 | 253,333,333.00 | 253,333,333.00 | 260,000,000.00 | 233,043,478.00 | 215,000,000.00 | 233,333,333.00 | 224,756,000.00 | 100,000,000.00 | 100,000,000.00 | 126,666,667.00 | 124,000,000.00 |
EBITDA |
Loading...
|
M | 3,303 | 603 | 534 | 258 | 2,993 | 414 | 290 | 54 | 2,603 | 177 | 359 | 464 | 2,041 | 120 | 264 | 494 | 1,464 | 342 | 81 | -75 | 1,855 | 294 | 47 | -68 | 1,686 | 87 | 11 | 55 | 1,509 | 79 | -6 | -47 | 1,349 | 95 | 26 | -35 | 1,176 | -39 | -60 | 16 | 1,544 | 4 | -22 | 3 | 1,353 | 152 | -13 | 13 | 1,168 | 256 | -11 | 34 | 1,128 | 175 | -40 | -35 | 958 | 220 | -9 | -10 | 844 | 194 | 6 | 8 | 736 | 227 | -70 | -34 | 639 | 247 | -69 | -21 | 544 | 246 | -70 | -18 | 476 | 265 | -37 | 31 | 385 | 257 | -51 | -73 | 343 | 210 | -38 | -1 | 332 | 332 | 58 | 309 | 295 | 216 | -30 | 222 | -310 | 144 | -24 | -513 | 13 | 117 | -34 | 52 | 0 | 76 | -20 | -1 | 19 | 87 | -13 | -6 | 12 | 66 | -17 | -47 | 12 | 45 | 47 | -1 | 31 | -163 | 5 | 2 | 4 | 6 |
Depreciation and Amortization |
Loading...
|
M | 198 | 192 | 191 | 195 | 215 | 144 | 214 | 121 | 208 | 121 | 114 | 54 | 113 | 91 | 46 | 1 | 54 | 57 | 57 | 59 | 54 | 55 | 57 | 2 | 64 | 62 | 65 | 62 | 62 | 57 | 55 | 6 | 62 | 58 | 55 | 61 | 6 | 57 | 54 | 50 | 47 | 50 | 50 | 63 | 57 | 58 | 54 | 57 | 52 | 61 | 72 | 63 | 61 | 61 | 56 | 58 | 55 | 68 | 75 | 86 | 63 | 65 | 61 | 82 | 57 | 51 | 42 | 42 | 41 | 27 | 28 | 31 | 58 | -1 | 29 | 28 | 42 | 33 | 32 | 39 | 25 | 25 | 26 | 25 | 24 | 22 | 22 | -129 | 58 | 86 | 59 | 280 | -64 | 51 | 58 | 54 | 51 | 59 | 50 | 48 | 31 | 25 | 37 | 18 | 10 | 13 | 12 | 14 | 11 | 16 | 18 | 20 | 16 | 17 | 16 | 15 | 15 | 18 | 16 | 6 | 19 | 6 | 1 | 1 | 0 | 1 |
EBIT |
Loading...
|
M | 3,105 | 411 | 343 | 63 | 2,778 | 270 | 76 | -67 | 2,395 | 56 | 245 | 410 | 1,928 | 29 | 218 | 493 | 1,410 | 285 | 24 | -134 | 1,801 | 239 | -10 | -70 | 1,622 | 25 | -54 | -7 | 1,447 | 22 | -61 | -53 | 1,287 | 37 | -29 | -96 | 1,170 | -96 | -114 | -34 | 1,497 | -46 | -72 | -60 | 1,296 | 94 | -67 | -44 | 1,116 | 195 | -83 | -29 | 1,067 | 114 | -96 | -93 | 903 | 152 | -84 | -96 | 781 | 128 | -54 | -74 | 679 | 176 | -112 | -75 | 598 | 220 | -97 | -52 | 487 | 246 | -99 | -46 | 434 | 233 | -69 | -9 | 360 | 232 | -77 | -98 | 318 | 188 | -60 | 128 | 273 | 246 | -1 | 29 | 359 | 165 | -87 | 168 | -362 | 85 | -73 | -561 | -18 | 92 | -71 | 33 | -11 | 63 | -32 | -15 | 8 | 72 | -31 | -26 | -4 | 49 | -33 | -62 | -3 | 27 | 32 | -7 | 11 | -169 | 4 | 1 | 3 | 5 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 178 | 0 | 0 | -48 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 22.23 | 0.28 | 8.71 | 1,880.00 | 23.66 | 26.32 | -25.00 | 43.43 | 24.40 | -233.33 | 4.20 | 5.71 | 23.79 | 9.09 | 5.71 | 8.44 | 23.01 | 14.89 | -159.09 | 67.88 | 23.32 | 19.57 | 342.86 | 166.22 | 25.79 | 210.53 | 71.19 | 340.00 | 33.01 | -30.00 | 58.33 | 35.48 | 33.59 | -3.57 | 22.50 | 26.09 | 44.33 | 35.92 | 30.58 | 31.58 | 33.92 | 31.48 | 28.75 | 31.34 | 33.82 | 18.39 | 32.00 | 38.46 | 33.51 | 34.08 | 34.69 | 25.97 | 34.60 | 28.43 | 36.94 | 38.46 | 34.40 | 36.51 | 38.18 | 41.16 | 36.00 | 17.92 | 41.68 | 32.96 | 35.21 | 34.94 | 37.57 | 33.47 | 36.14 | 35.35 | 34.75 | 46.48 | 38.91 | 37.23 | 37.41 | -5.80 | 30.44 | 34.57 | 42.03 | 2.55 | 24.99 | 34.00 | 34.01 | 4.14 | 31.13 | 30.84 | 30.00 | 25.90 | 31.98 | 10.29 | 24.99 | 38.76 | 134.89 | 34.82 | 39.14 | 40.29 | 40.26 | 34.06 | 34.01 | 41.85 | 33.82 | 24.90 | 23.96 | 39.19 | 47.62 | 38.35 | 33.68 | 32.88 | 50.00 | 40.72 | 23.51 | 26.98 | 40.00 | 57.56 | 27.24 | 130.00 | -123.53 | 48.00 | 2.72 | 12.24 | 47.76 | 0.83 | 39.58 | 37.50 | 38.71 | 38.00 |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 82.38 | 74.75 | 74.48 | 73.71 | 83.70 | 74.58 | 73.97 | 75.14 | 85.37 | 78.86 | 79.22 | 81.84 | 85.74 | 76.71 | 80.65 | 82.27 | 85.81 | 79.95 | 75.11 | 71.73 | 89.18 | 81.03 | 75.69 | 76.62 | 89.61 | 78.88 | 77.88 | 78.27 | 90.67 | 79.72 | 76.48 | 77.32 | 90.63 | 78.44 | 76.72 | 74.71 | 90.02 | 74.50 | 73.96 | 74.93 | 92.88 | 77.49 | 77.01 | 79.97 | 91.41 | 78.51 | 71.87 | 70.66 | 89.82 | 79.78 | 71.72 | 72.34 | 91.13 | 79.50 | 70.11 | 71.69 | 90.23 | 80.65 | 68.76 | 55.67 | 89.01 | 77.48 | 66.70 | 68.23 | 88.27 | 79.28 | 67.63 | 67.86 | 87.97 | 81.85 | 70.80 | 73.33 | 88.67 | 81.81 | 69.85 | 70.93 | 87.86 | 82.25 | 71.25 | 72.59 | 86.52 | 81.89 | 69.22 | 60.44 | 86.02 | 79.25 | 68.06 | 59.90 | 85.23 | 77.88 | 65.34 | 72.49 | 80.74 | 76.47 | 62.73 | 171.65 | 80.31 | 80.47 | 72.65 | 142.40 | 70.71 | 81.71 | 81.25 | 163.14 | 65.28 | 83.75 | 55.21 | 57.49 | 63.61 | 66.20 | 54.44 | 50.13 | 83.88 | 83.90 | 87.40 | 72.34 | 77.55 | 77.21 | 77.42 | 69.02 | 71.43 | 58.50 | 75.07 | 70.18 | 70.19 | 66.27 |
Operating Income Margin |
Loading...
|
% | 46.09 | 10.90 | 10.31 | 0.63 | 46.16 | 8.88 | 2.93 | -2.78 | 42.52 | 2.10 | 9.72 | 15.70 | 45.87 | -1.59 | 15.80 | 26.60 | 47.07 | 15.92 | 0.86 | -15.39 | 54.52 | 15.51 | -0.98 | -8.20 | 55.21 | 1.72 | -6.43 | -1.19 | 56.83 | 2.17 | -7.84 | -7.43 | 55.77 | 4.55 | -4.07 | -18.68 | 41.29 | -12.13 | -16.96 | -10.22 | 62.56 | -5.88 | -12.38 | -9.46 | 57.25 | 9.61 | -10.66 | -6.91 | 56.92 | 18.84 | -15.82 | -10.29 | 57.41 | 12.64 | -19.55 | -11.92 | 55.26 | 16.61 | -20.08 | -24.28 | 53.27 | 13.85 | -15.17 | -19.53 | 51.37 | 20.80 | -23.19 | -13.74 | 50.14 | 28.16 | -28.03 | -16.60 | 50.40 | 32.18 | -33.75 | -18.85 | 50.15 | 33.85 | -29.09 | -20.28 | 48.69 | 34.36 | -36.87 | -23.04 | 48.61 | 30.58 | -42.39 | -167.57 | 35.67 | 22.56 | -58.80 | -44.37 | 8.91 | 20.67 | -48.63 | 54.99 | 18.39 | 19.41 | -51.13 | -42.20 | 19.11 | 30.52 | -60.80 | -13.14 | -5.21 | 27.62 | -26.56 | -23.59 | 3.15 | 27.67 | -33.27 | -30.86 | -1.83 | 22.69 | -31.92 | -40.43 | -2.33 | 16.58 | -17.01 | -33.13 | 13.42 | -281.67 | 12.75 | 3.67 | 9.94 | 15.06 |
Net Income Margin |
Loading...
|
% | - | - | - | 3.28 | 34.68 | 5.52 | 1.54 | -2.32 | 31.85 | 3.74 | 11.36 | 14.84 | 35.08 | 1.27 | 14.97 | 24.50 | 36.11 | 14.15 | 4.89 | -4.43 | 42.11 | 12.58 | 3.35 | 4.96 | 41.03 | -1.80 | -1.92 | 2.85 | 37.94 | 1.28 | -3.86 | -5.31 | 44.53 | 2.60 | -4.35 | 2.01 | 22.84 | -8.17 | -12.50 | -4.06 | 41.21 | -4.73 | -1.77 | -2.52 | 37.74 | 6.71 | -2.94 | 0.61 | 37.74 | 11.58 | -10.77 | -9.61 | 37.23 | 8.31 | -13.16 | -8.94 | 35.84 | 13.62 | -13.79 | -7.98 | 33.81 | 10.87 | 0.00 | 1.36 | 33.83 | 13.89 | 0.00 | 19.21 | 31.87 | 19.07 | 0.00 | 22.97 | 31.35 | 20.90 | 0.00 | 29.63 | 35.09 | 21.88 | 0.00 | 22.64 | 35.71 | 23.50 | 0.00 | 22.88 | 35.13 | 22.46 | 0.00 | -110.21 | 24.34 | 18.25 | 0.00 | 0.00 | -6.25 | 5.81 | 0.00 | 10.57 | 90.26 | 13.46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 49.03 | 17.81 | 17.93 | 9.51 | 49.73 | 13.61 | 11.17 | 2.24 | 46.22 | 6.62 | 17.89 | 18.12 | 48.91 | 7.61 | 19.95 | 27.20 | 48.77 | 20.17 | 6.95 | -7.55 | 56.69 | 19.57 | 4.63 | -6.88 | 57.64 | 7.47 | 1.24 | 6.53 | 59.39 | 7.78 | -0.77 | -6.23 | 58.55 | 10.29 | 3.65 | -5.03 | 53.60 | -4.83 | -8.93 | 2.24 | 64.66 | 0.51 | -3.54 | 0.47 | 62.12 | 15.70 | -2.01 | 2.00 | 60.05 | 25.12 | -1.85 | 5.73 | 61.04 | 19.93 | -7.52 | -6.52 | 59.61 | 26.28 | -1.83 | -2.16 | 58.81 | 24.48 | 1.31 | 1.67 | 56.04 | 27.21 | -15.76 | -8.56 | 55.37 | 32.37 | -19.05 | -6.17 | 57.15 | 33.10 | -23.07 | -6.79 | 56.00 | 40.02 | -13.86 | 11.06 | 54.00 | 40.43 | -21.20 | -41.62 | 54.01 | 37.64 | -17.15 | -2.47 | 60.82 | 60.67 | 27.86 | 161.66 | 69.38 | 47.25 | -15.79 | 136.70 | -94.32 | 33.87 | -14.53 | -342.27 | 5.42 | 33.82 | -30.71 | 44.20 | -0.07 | 31.96 | -20.73 | -1.17 | 13.72 | 32.86 | -12.78 | -8.07 | 8.57 | 29.63 | -17.56 | -70.82 | 12.34 | 27.58 | 69.35 | -3.99 | 33.33 | -272.00 | 15.30 | 8.26 | 11.54 | 17.47 |
EBIT Ratio |
Loading...
|
% | 46.09 | 12.14 | 11.52 | 2.32 | 46.16 | 8.88 | 2.93 | -2.78 | 42.52 | 2.10 | 12.21 | 16.01 | 46.20 | 1.84 | 16.48 | 27.15 | 46.97 | 16.80 | 2.06 | -13.48 | 55.04 | 15.91 | -0.98 | -7.09 | 55.45 | 2.15 | -6.09 | -0.83 | 56.95 | 2.17 | -7.84 | -7.03 | 55.86 | 4.01 | -4.07 | -13.79 | 53.33 | -11.88 | -16.96 | -4.76 | 62.69 | -5.88 | -11.58 | -9.46 | 59.50 | 9.71 | -10.36 | -6.76 | 57.38 | 19.14 | -13.97 | -4.89 | 57.74 | 12.98 | -18.05 | -17.32 | 56.19 | 18.16 | -17.04 | -20.14 | 54.41 | 16.22 | -11.31 | -15.36 | 51.71 | 21.06 | -25.14 | -19.19 | 51.78 | 28.78 | -26.80 | -15.07 | 51.08 | 33.18 | -32.68 | -17.68 | 51.07 | 35.10 | -25.80 | -3.18 | 50.47 | 36.47 | -31.94 | -55.61 | 50.15 | 33.74 | -27.06 | 223.50 | 50.10 | 44.96 | -0.64 | 14.98 | 84.39 | 36.04 | -46.57 | 103.63 | -109.89 | 20.07 | -44.94 | -374.13 | -7.55 | 26.47 | -63.75 | 28.50 | -7.39 | 26.69 | -33.13 | -15.94 | 5.58 | 26.99 | -30.44 | -33.72 | -3.15 | 22.10 | -34.09 | -93.47 | -3.03 | 16.28 | 46.63 | -20.86 | 12.34 | -282.33 | 11.90 | 2.75 | 10.26 | 15.06 |
EBT Ratio |
Loading...
|
% | 45.60 | 10.45 | 8.87 | -0.18 | 45.43 | 7.50 | 1.23 | -4.10 | 42.13 | 1.12 | 11.86 | 15.74 | 46.03 | 1.40 | 15.87 | 26.76 | 46.90 | 16.63 | 1.89 | -13.78 | 54.92 | 15.65 | -1.38 | -7.49 | 55.28 | 1.63 | -6.66 | -1.19 | 56.63 | 0.98 | -9.25 | -8.22 | 55.43 | 3.03 | -5.61 | -19.83 | 41.02 | -12.75 | -18.01 | -7.98 | 62.35 | -6.91 | -12.86 | -10.57 | 57.02 | 8.99 | -11.59 | -7.99 | 56.76 | 17.57 | -16.50 | -12.98 | 56.93 | 11.62 | -20.86 | -14.53 | 54.64 | 15.05 | -22.31 | -25.11 | 52.84 | 13.16 | -18.50 | -19.04 | 52.26 | 21.45 | -16.94 | -4.13 | 50.00 | 29.53 | -24.85 | -9.90 | 51.32 | 33.30 | -30.27 | -11.62 | 50.85 | 34.33 | -27.54 | -15.66 | 49.37 | 35.50 | -33.72 | -14.65 | 51.01 | 32.48 | -38.54 | -241.45 | 38.96 | 24.42 | -59.02 | -52.35 | 9.64 | 8.91 | -42.13 | 17.70 | 151.09 | 20.42 | -57.33 | 301.87 | 45.77 | 34.60 | -57.77 | -54.86 | -2.96 | 28.55 | -20.10 | -31.35 | 0.73 | 28.35 | -36.10 | -27.99 | -0.37 | 23.27 | -29.96 | 12.16 | -1.72 | 16.89 | -80.79 | -30.06 | 14.50 | -281.00 | 13.60 | 3.67 | 9.94 | 15.06 |
StockViz Staff
September 16, 2024
Any question? Send us an email