Income Statement | Trend | Unit | 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 | 172 | 170 | 166 | 156 | 148 | 139 | 133 | 134 | 131 | 127 | 123 | 117 | 116 | 117 | 116 | 114 | 109 | 104 | 100 | 99 | 98 | 101 | 102 | 104 | 104 | 100 | 99 | 96 | 90 | 87 | 83 | 78 | 76 | 75 | 72 | 71 | 71 | 70 | 69 | 68 | 66 | 64 | 62 | 62 | 61 | 62 | 61 | 60 | 61 | 60 | 60 | 59 | 59 | 58 | 59 | 58 | 59 | 62 | 67 | 69 | 70 | 69 | 67 | 65 | 64 | 63 | 60 | 58 | 56 | 54 | 52 | 50 | 48 | 47 | 46 | 46 | 46 | 46 | 45 | 46 | 38 | 42 | 45 | 46 | 56 | 54 | 57 | 63 | 69 | 74 | 77 | 77 | 76 | 77 | 78 | 81 | 83 | 84 | 86 | 83 | 84 | 88 | 88 | 108 | 127 | 139 | 150 | 141 | 133 | 124 | 115 | 103 | 91 | 87 | 85 | 88 | 91 | 90 | 87 | 84 | 79 | 75 | 71 | 69 | 71 | 71 | 72 | 70 | 70 | 70 | 73 | 72 | 70 | 65 | 58 | 55 | 54 | 56 | 56 | 55 | 52 | 50 | 50 | 50 | 49 | 46 | 42 | 40 | 37 | 36 | 35 | 26 | 17 | 9 |
Cost of Revenue |
Loading...
|
M | 110 | 112 | 117 | 114 | 108 | 100 | 90 | 86 | 82 | 77 | 73 | 70 | 68 | 69 | 67 | 66 | 66 | 63 | 61 | 61 | 60 | 61 | 62 | 64 | 64 | 62 | 61 | 59 | 55 | 53 | 51 | 47 | 46 | 45 | 44 | 44 | 45 | 45 | 43 | 42 | 41 | 39 | 39 | 38 | 38 | 38 | 37 | 37 | 36 | 35 | 34 | 34 | 33 | 33 | 34 | 34 | 36 | 38 | 41 | 41 | 40 | 39 | 38 | 37 | 36 | 36 | 35 | 34 | 33 | 32 | 30 | 29 | 28 | 27 | 27 | 27 | 27 | 27 | 27 | 28 | 23 | 25 | 26 | 25 | 30 | 30 | 31 | 40 | 50 | 54 | 57 | 55 | 53 | 56 | 57 | 57 | 58 | 55 | 54 | 54 | 55 | 58 | 59 | 70 | 78 | 85 | 91 | 87 | 82 | 77 | 72 | 66 | 59 | 56 | 55 | 55 | 56 | 56 | 54 | 53 | 49 | 47 | 46 | 45 | 46 | 46 | 46 | 45 | 43 | 44 | 33 | 22 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 62 | 58 | 49 | 42 | 40 | 39 | 43 | 47 | 49 | 50 | 50 | 47 | 48 | 48 | 48 | 48 | 44 | 41 | 39 | 39 | 39 | 40 | 40 | 40 | 40 | 38 | 38 | 37 | 35 | 34 | 32 | 31 | 30 | 30 | 29 | 27 | 26 | 25 | 25 | 26 | 26 | 25 | 24 | 23 | 23 | 24 | 23 | 24 | 25 | 25 | 25 | 26 | 26 | 25 | 26 | 24 | 23 | 24 | 26 | 28 | 30 | 30 | 29 | 28 | 28 | 27 | 25 | 24 | 23 | 22 | 22 | 21 | 20 | 20 | 19 | 19 | 19 | 18 | 18 | 18 | 15 | 18 | 19 | 20 | 26 | 25 | 26 | 22 | 19 | 20 | 20 | 22 | 24 | 21 | 21 | 23 | 25 | 29 | 32 | 30 | 29 | 30 | 29 | 38 | 49 | 53 | 59 | 55 | 51 | 47 | 43 | 37 | 32 | 31 | 30 | 33 | 35 | 34 | 33 | 31 | 30 | 28 | 26 | 24 | 25 | 25 | 26 | 26 | 27 | 27 | 40 | 50 | 59 | 65 | 58 | 55 | 54 | 56 | 56 | 55 | 52 | 50 | 50 | 50 | 49 | 46 | 42 | 40 | 37 | 36 | 35 | 26 | 17 | 9 |
Operating Expenses |
Loading...
|
M | 60 | 59 | 56 | 56 | 56 | 55 | 55 | 54 | 53 | 52 | 49 | 46 | 47 | 49 | 52 | 54 | 52 | 49 | 47 | 47 | 47 | 47 | 47 | 45 | 46 | 45 | 44 | 43 | 38 | 37 | 36 | 34 | 33 | 32 | 31 | 29 | 27 | 25 | 24 | 24 | 23 | 23 | 22 | 22 | 22 | 21 | 21 | 22 | 23 | 31 | 31 | 31 | 30 | 21 | 21 | 21 | 20 | 21 | 21 | 22 | 23 | 23 | 22 | 21 | 21 | 21 | 21 | 20 | 20 | 19 | 20 | 20 | 19 | 32 | 30 | 30 | 30 | 17 | 16 | 17 | 13 | 16 | 19 | 21 | 31 | 32 | 35 | 44 | 52 | 64 | 72 | 72 | 74 | 68 | 65 | 62 | 57 | 53 | 51 | 48 | 48 | 46 | 43 | 46 | 47 | 50 | 51 | 47 | 42 | 38 | 36 | 34 | 33 | 33 | 34 | 33 | 32 | 30 | 28 | 27 | 25 | 24 | 23 | 22 | 22 | 22 | 16 | 17 | 19 | 19 | 19 | 13 | 58 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 47 | 47 | 47 | 47 | 38 | 38 | 38 | 38 | 31 | 31 | 31 | 31 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 23 | 23 | 21 | 22 | 24 | 24 | 25 | 25 | 29 | 34 | 37 | 39 | 39 | 41 | 43 | 44 | 43 | 41 | 39 | 38 | 39 | 38 | 38 | 37 | 37 | 36 | 34 | 33 | 31 | 30 | 28 | 27 | 26 | 25 | 25 | 23 | 21 | 20 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 19 | 19 | 19 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 15 | 14 | 26 | 25 | 25 | 25 | 13 | 13 | 13 | 11 | 13 | 15 | 17 | 22 | 22 | 23 | 27 | 31 | 36 | 40 | 42 | 44 | 43 | 40 | 38 | 35 | 33 | 33 | 32 | 31 | 29 | 28 | 29 | 31 | 32 | 33 | 30 | 28 | 27 | 26 | 19 | 12 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 6 | 5 | 6 | 7 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 6 | 7 | 7 | 8 | 9 | 11 | 14 | 18 | 19 | 20 | 19 | 18 | 17 | 15 | 14 | 13 | 11 | 13 | 13 | 12 | 13 | 13 | 14 | 15 | 13 | 11 | 9 | 7 | 8 | 8 | 9 | 10 | 9 | 7 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 28 | 27 | 26 | 25 | 24 | 23 | 22 | 22 | 17 | 12 | 7 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 2 | 2 | 4 | 7 | 9 | 14 | 14 | 11 | 10 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -50 | -53 | -61 | -58 | -52 | -45 | -35 | -32 | -28 | -25 | -24 | -24 | -22 | -20 | -16 | -13 | -14 | -14 | -15 | -14 | -12 | -15 | -15 | -18 | -20 | -19 | -20 | -18 | -17 | -16 | -15 | -13 | -13 | -13 | -13 | -16 | -18 | -20 | -19 | -18 | -18 | -17 | -17 | -17 | -16 | -17 | -17 | -15 | -13 | -12 | -11 | -11 | -11 | -12 | -12 | -13 | -16 | -17 | -20 | -19 | -18 | -17 | -16 | -16 | -15 | -15 | -14 | -14 | -14 | -12 | -10 | -9 | -9 | 4 | 3 | 3 | 2 | -11 | -11 | -11 | -10 | -9 | -8 | -3 | 2 | 3 | 4 | 2 | 1 | 9 | 15 | 17 | 21 | 12 | 8 | 5 | -1 | -2 | -4 | -6 | -8 | -12 | -16 | -24 | -31 | -36 | -40 | -40 | -39 | -39 | -36 | -31 | -27 | -23 | -21 | -22 | -24 | -27 | -26 | -26 | -24 | -23 | -23 | -23 | -25 | -24 | -23 | -22 | -18 | -18 | -14 | -9 | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 2 | 0 | -8 | -14 | -16 | -16 | -12 | -7 | -4 | -2 | 1 | 0 | 1 | -1 | -4 | -6 | -9 | -9 | -8 | -8 | -8 | -7 | -7 | -6 | -6 | -7 | -6 | -5 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -1 | 0 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | -6 | -6 | -5 | -4 | 4 | 4 | 3 | 3 | 4 | 5 | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | 3 | 3 | 2 | 1 | 1 | -12 | -11 | -11 | -11 | 2 | 2 | 1 | 2 | 2 | 0 | -1 | -5 | -7 | -9 | -22 | -33 | -44 | -52 | -50 | -50 | -47 | -44 | -39 | -31 | -24 | -19 | -18 | -19 | -16 | -14 | -7 | 2 | 4 | 8 | 8 | 8 | 8 | 7 | 3 | -1 | -3 | -3 | 0 | 3 | 5 | 5 | 4 | 5 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 1 | 1 | 21 | 37 | 1 | 13 | 6 | 4 | 2 | 4 | 4 | 3 | 5 | 4 | 4 | 3 | 11 | 8 | 5 | 2 | 6 | 4 | 3 | -6 | 17 | 9 |
Interest Expense |
Loading...
|
M | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | 1 | 2 | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -8 | -8 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 1 | 0 | -7 | -6 | 13 | 13 | 57 | 57 | 38 | 38 | -1 | - | - | -2 | -2 | -2 | -3 | -1 | -2 | -2 | -2 | -1 | -1 | -2 | -2 | -3 | -6 | -6 | -6 | -5 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | - | -1 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 3 | 0 | -7 | -15 | -17 | -17 | -12 | -7 | -4 | -2 | 1 | 1 | 1 | -1 | -3 | -5 | -8 | -9 | -8 | -8 | -8 | -7 | -7 | -6 | -6 | -7 | -6 | -5 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -1 | 0 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | -6 | -6 | -5 | -4 | 4 | 4 | 3 | 3 | 3 | 4 | 5 | 6 | 6 | 6 | 6 | 5 | 4 | 3 | 2 | 1 | 1 | 0 | 0 | -1 | -13 | -12 | -11 | -10 | 2 | 4 | 2 | 2 | 2 | -1 | 0 | -2 | -3 | -6 | -6 | -6 | -24 | -29 | -21 | -35 | 12 | 13 | 5 | 18 | -9 | - | -9 | -18 | -18 | -20 | -10 | 1 | 2 | 6 | 6 | 7 | 7 | 6 | 1 | -4 | -10 | -11 | -7 | -3 | 3 | 3 | 3 | 3 | 2 | 0 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | -1 | -1 | -1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | -6 | -6 | -6 | -5 | -4 | -5 | -6 | -6 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 12 | 13 | 14 | 13 | 1 | 0 | 12 | 7 | 7 | 13 | 1 | -12 | -11 | -11 | -18 | 1 | 1 | -5 | 2 | 2 | -1 | -1 | -2 | -2 | 1 | 1 | 2 | 3 | 3 | 3 | 2 | 0 | -1 | -3 | -3 | -2 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | - | - | - | - | - | - | - | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Income after Tax |
Loading...
|
M | 2 | 0 | -8 | -15 | -17 | -18 | -12 | -7 | -4 | -2 | 1 | 0 | 1 | -1 | -4 | -6 | -8 | -9 | -8 | -8 | -8 | -5 | -5 | -4 | -5 | -7 | -6 | -5 | -3 | -12 | -12 | -13 | -12 | -2 | -1 | -1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | -6 | -6 | -5 | -5 | 3 | 3 | 2 | 9 | 9 | 10 | 10 | 10 | 11 | 12 | 12 | 6 | 5 | 4 | 3 | 2 | 2 | 1 | 1 | 0 | -12 | -12 | -11 | -10 | 2 | 4 | 2 | -10 | -11 | -15 | -13 | -3 | -4 | -18 | -13 | -13 | -38 | -30 | -9 | -23 | 24 | 31 | 4 | 18 | -2 | - | -10 | -17 | -17 | -18 | -8 | 0 | 1 | 3 | 4 | 4 | 4 | 4 | 0 | -3 | -7 | -7 | -5 | -2 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | -10 | -10 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -2 | -1 | 0 | -1 | -2 | -3 | -3 | -2 | -9 | -9 | -10 | -10 | -10 | -11 | -12 | -12 | -6 | -5 | -4 | -3 | -2 | -2 | -1 | -1 | 0 | 0 | 1 | 0 | -1 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | -9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 2 | 0 | -8 | -15 | -17 | -18 | -13 | -7 | -4 | -2 | 0 | 10 | 11 | 9 | 6 | -6 | -8 | -9 | -8 | -8 | -8 | -5 | -5 | -4 | -4 | -6 | -5 | -5 | -3 | -12 | -12 | -12 | -12 | -1 | -1 | -1 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 1 | 0 | 1 | 2 | 3 | 3 | 2 | 9 | 9 | 10 | 10 | 10 | 11 | 12 | 12 | 6 | 5 | 4 | 3 | 2 | 2 | 1 | 1 | 0 | 0 | -1 | 0 | 1 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 43,405,500.00 | 43,044,750.00 | 42,688,500.00 | 42,373,500.00 | 42,351,750.00 | 42,349,750.00 | 42,348,250.00 | 42,598,250.00 | 42,408,000.00 | 42,127,750.00 | 42,034,500.00 | 41,566,250.00 | 41,571,750.00 | 41,417,000.00 | 41,063,000.00 | 39,253,250.00 | 37,178,000.00 | 35,354,000.00 | 33,541,250.00 | 33,274,500.00 | 33,208,250.00 | 33,448,500.00 | 33,295,000.00 | 33,121,250.00 | 32,929,000.00 | 32,415,750.00 | 32,288,000.00 | 32,174,500.00 | 32,104,250.00 | 32,056,250.00 | 32,010,750.00 | 32,048,500.00 | 32,180,250.00 | 32,319,000.00 | 32,499,500.00 | 32,676,750.00 | 32,762,250.00 | 32,844,500.00 | 32,896,250.00 | 32,847,250.00 | 32,909,750.00 | 33,095,750.00 | 33,322,750.00 | 33,609,500.00 | 33,771,250.00 | 33,928,750.00 | 34,110,750.00 | 34,284,750.00 | 34,423,750.00 | 34,439,000.00 | 34,409,750.00 | 34,443,000.00 | 34,434,000.00 | 34,468,250.00 | 34,481,250.00 | 34,404,750.00 | 34,370,500.00 | 34,342,750.00 | 34,473,750.00 | 34,612,000.00 | 34,468,500.00 | 34,693,000.00 | 34,582,750.00 | 34,427,250.00 | 34,045,000.00 | 33,684,250.00 | 33,309,750.00 | 32,822,500.00 | 31,898,500.00 | 31,620,250.00 | 30,391,750.00 | 29,315,250.00 | 29,232,500.00 | 27,961,000.00 | 27,355,750.00 | 26,556,500.00 | 25,407,000.00 | 23,489,000.00 | 21,581,750.00 | 19,144,750.00 | 17,058,000.00 | 15,851,750.00 | 14,908,500.00 | 14,276,000.00 | 13,643,500.00 | 12,785,250.00 | 11,859,250.00 | 11,350,500.00 | 10,841,750.00 | 10,544,250.00 | 10,315,500.00 | 10,059,500.00 | 9,733,750.00 | 9,481,500.00 | 9,287,722.25 | 9,135,452.00 | 9,052,931.75 | 8,620,457.25 | 8,203,790.50 | 7,783,271.25 | 7,362,752.00 | 7,090,643.25 | 6,951,754.50 | 6,642,544.00 | 6,500,000.25 | 6,500,000.25 | 6,450,980.50 | 6,513,480.50 | 6,409,313.75 | 6,333,556.00 | 6,144,480.50 | 6,081,980.50 | 6,019,480.50 | 5,928,571.50 | 6,062,500.00 | 6,125,000.00 | 6,125,000.00 | 6,125,000.00 | 5,812,500.00 | 5,250,000.00 | 4,583,333.25 | 3,916,666.50 | 3,777,777.50 | 3,887,527.50 | 4,249,846.50 | 4,612,165.50 | 4,751,054.50 | 4,795,150.75 | 4,849,498.50 | 4,903,846.25 | 4,722,846.25 | 4,638,000.00 | 4,159,000.00 | 3,680,000.00 | 3,382,000.00 | 3,084,000.00 | 3,084,000.00 | 3,084,000.00 | 3,084,000.00 | 3,084,000.00 | 3,084,000.00 | 3,813,000.00 | 4,542,000.00 | 5,271,000.00 | 5,271,000.00 | 5,271,000.00 | 4,542,000.00 | 3,813,000.00 | 3,813,000.00 | 3,813,000.00 | 3,813,000.00 | 4,056,000.00 | 4,542,000.00 | 3,084,000.00 |
EBITDA |
Loading...
|
M | 6 | 3 | -4 | -10 | -12 | -12 | -7 | -3 | 0 | 1 | 4 | 4 | 4 | 2 | -1 | -5 | -8 | -8 | -7 | -7 | -7 | -6 | -5 | -5 | -1 | -1 | -1 | 0 | -2 | -2 | -2 | -3 | -2 | -2 | -1 | -1 | 1 | 1 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | -5 | 3 | 3 | 5 | 13 | 5 | 5 | 4 | 4 | 5 | 6 | 7 | 8 | 8 | 8 | 8 | 7 | 7 | 5 | 5 | 5 | 4 | 3 | 2 | 1 | -10 | -10 | -11 | -11 | 1 | 1 | 1 | 2 | 2 | 1 | -1 | -4 | -5 | -5 | -19 | -34 | -35 | -44 | -58 | -53 | -98 | -94 | -70 | -64 | -18 | -14 | -13 | -15 | -12 | -11 | -4 | 5 | 7 | 11 | 12 | 12 | 11 | 10 | 6 | 1 | 4 | 3 | 6 | 10 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 6 | 6 | 6 | 5 | 5 | 5 | 23 | 39 | 2 | 13 | 6 | 4 | 2 | 4 | 4 | 3 | 5 | 4 | 4 | 3 | 11 | 8 | 5 | 2 | 6 | 4 | 3 | -6 | 17 | 9 |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | 3 | 4 | 5 | 1 | -3 | 1 | 1 | 5 | 10 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 2 | 0 | -8 | -14 | -16 | -16 | -12 | -7 | -4 | -2 | 1 | 2 | 2 | 0 | -3 | -6 | -9 | -9 | -8 | -8 | -8 | -7 | -7 | -6 | -2 | -2 | -1 | -1 | -3 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -1 | 0 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | -6 | 2 | 2 | 3 | 12 | 4 | 4 | 3 | 3 | 4 | 5 | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | 4 | 3 | 2 | 1 | 0 | -11 | -11 | -11 | -10 | 2 | 0 | 1 | 3 | 3 | 2 | -1 | -7 | -9 | -10 | -20 | -31 | -36 | -46 | -63 | -63 | -105 | -101 | -77 | -70 | -24 | -19 | -18 | -19 | -16 | -14 | -7 | 2 | 4 | 8 | 8 | 8 | 8 | 7 | 4 | -2 | 1 | 1 | 4 | 8 | 5 | 5 | 4 | 5 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 20 | 29 | 40 | 30 | 20 | 10 | - | - | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 9.64 | -0.23 | 0.35 | 0.11 | -0.30 | -4.59 | -0.91 | 0.92 | -3.91 | 1.36 | -0.36 | -1.14 | 12.61 | 11.85 | 10.90 | 8.63 | -0.66 | -0.31 | -0.38 | -0.66 | 3.16 | 33.43 | 34.25 | 34.97 | 31.55 | 1.10 | 1.44 | 1.13 | 0.44 | -206.09 | -202.19 | -190.72 | -184.37 | 40.62 | 43.10 | 56.25 | 74.69 | 63.01 | 64.17 | 48.59 | 43.68 | 44.08 | 43.90 | 43.83 | 19.28 | -6.49 | 7.27 | 9.96 | 21.33 | 42.29 | 30.50 | 29.47 | 30.50 | 26.25 | 27.82 | 28.30 | -158.91 | -148.12 | -149.25 | -149.46 | -32.25 | -45.56 | -59.17 | -67.06 | -29.32 | -21.75 | -18.38 | 24.97 | 19.34 | 69.45 | 82.35 | 58.29 | 110.90 | 57.67 | 70.77 | 50.09 | -7.23 | 13.83 | -8.37 | -22.50 | 245.55 | 449.60 | 431.01 | 682.28 | 599.40 | 289.36 | 216.75 | -151.84 | -151.84 | -153.64 | -18.76 | -90.90 | -68.56 | -54.30 | -34.80 | 31.99 | 48.75 | 73.33 | - | -4.40 | 8.24 | 8.24 | 18.46 | 35.07 | 42.40 | 41.42 | 41.42 | 39.26 | 37.76 | 37.23 | 35.85 | 34.39 | 32.94 | 32.01 | 31.57 | 30.75 | 27.07 | 27.30 | 28.81 | 30.00 | 32.50 | 32.22 | 27.78 | 25.00 | 20.00 | 20.00 | 28.57 | 30.95 | 28.97 | 28.97 | 29.17 | 25.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 36.15 | 34.19 | 29.03 | 26.92 | 27.07 | 28.47 | 32.67 | 35.46 | 37.60 | 39.28 | 40.61 | 39.98 | 41.10 | 41.15 | 41.65 | 41.73 | 39.82 | 39.04 | 38.73 | 38.95 | 39.41 | 39.35 | 39.33 | 38.44 | 38.33 | 38.28 | 38.23 | 38.95 | 39.18 | 39.16 | 38.92 | 39.48 | 39.45 | 39.75 | 39.56 | 37.88 | 36.61 | 36.18 | 36.93 | 38.09 | 38.46 | 38.31 | 37.95 | 37.68 | 38.00 | 37.98 | 38.62 | 39.26 | 40.83 | 41.90 | 42.65 | 43.60 | 43.42 | 43.36 | 43.23 | 41.57 | 39.61 | 39.29 | 38.57 | 40.14 | 42.21 | 42.91 | 43.28 | 43.43 | 43.24 | 42.46 | 42.06 | 41.15 | 40.90 | 41.41 | 41.96 | 41.77 | 41.47 | 41.93 | 41.06 | 41.72 | 41.28 | 40.41 | 40.29 | 39.47 | 40.63 | 41.74 | 41.67 | 44.31 | 46.05 | 45.61 | 45.43 | 37.30 | 29.17 | 27.77 | 25.96 | 28.65 | 31.04 | 27.36 | 26.98 | 28.84 | 30.18 | 34.72 | 36.79 | 35.82 | 34.11 | 33.97 | 32.95 | 34.62 | 37.96 | 37.93 | 39.05 | 38.72 | 38.30 | 37.66 | 37.45 | 35.94 | 34.42 | 34.92 | 35.33 | 37.09 | 38.38 | 37.80 | 37.69 | 37.38 | 37.80 | 37.39 | 35.82 | 35.18 | 34.64 | 35.19 | 36.18 | 36.26 | 37.71 | 37.66 | 53.54 | 69.74 | 84.21 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 1.36 | -0.20 | -4.88 | -9.16 | -11.09 | -11.33 | -8.70 | -5.04 | -3.14 | -1.86 | 0.56 | 0.40 | 0.80 | -0.81 | -3.56 | -5.38 | -7.83 | -8.65 | -7.97 | -8.06 | -8.50 | -6.87 | -6.53 | -5.47 | -6.12 | -6.67 | -5.77 | -5.36 | -3.58 | -3.45 | -3.94 | -4.46 | -4.27 | -3.63 | -3.07 | -2.40 | -0.85 | 0.47 | 2.07 | 2.99 | 3.43 | 2.20 | 2.07 | 2.48 | 2.56 | 3.94 | 4.31 | 3.25 | 3.72 | -10.68 | -10.72 | -8.80 | -7.89 | 7.18 | 7.37 | 5.68 | 5.32 | 5.92 | 6.74 | 8.13 | 9.87 | 9.84 | 10.52 | 11.08 | 9.66 | 9.12 | 7.68 | 6.53 | 5.97 | 5.21 | 3.13 | 2.20 | 1.25 | -24.89 | -23.75 | -22.96 | -22.38 | 4.05 | 3.86 | 2.06 | 12.86 | 12.37 | 8.59 | 7.34 | -8.93 | -12.64 | -16.21 | -31.48 | -44.12 | -58.58 | -67.61 | -64.71 | -65.77 | -61.58 | -56.17 | -48.98 | -38.20 | -28.64 | -22.34 | -21.76 | -22.47 | -18.29 | -16.36 | -8.93 | 0.36 | 1.43 | 5.07 | 5.82 | 6.40 | 6.78 | 6.29 | 1.98 | -2.33 | -3.77 | -4.33 | -0.45 | 3.51 | 5.00 | 5.36 | 5.18 | 5.70 | 5.11 | 3.33 | 3.03 | 3.72 | 3.73 | 6.00 | 4.24 | 2.45 | 2.05 | 26.54 | 52.00 | -0.45 | 23.82 | 23.82 | 23.82 | 15.75 | 15.75 | 15.75 | 15.75 | 7.34 | 7.34 | 7.34 | 7.34 | 17.32 | 17.32 | 17.32 | 17.32 | 11.36 | 11.36 | 11.36 | -18.18 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | 1.80 | -0.48 | -5.07 | -9.90 | -11.86 | -12.50 | -9.40 | -5.34 | -3.39 | -1.68 | 0.29 | 9.08 | 9.58 | 7.97 | 5.65 | -5.06 | -7.57 | -8.43 | -7.84 | -7.91 | -7.97 | -4.98 | -4.58 | -3.47 | -4.40 | -6.25 | -5.32 | -4.93 | -3.23 | -15.44 | -15.88 | -16.10 | -15.53 | -1.94 | -1.72 | -1.49 | -0.35 | 0.15 | 1.37 | 2.08 | 2.09 | 3.69 | 3.61 | 3.97 | 4.47 | 3.77 | 5.16 | 4.27 | 4.32 | 1.91 | 0.79 | 1.93 | 2.63 | 5.09 | 4.86 | 3.81 | 14.67 | 14.49 | 14.97 | 15.68 | 15.11 | 15.54 | 17.34 | 18.12 | 9.06 | 8.04 | 6.11 | 4.88 | 3.83 | 3.58 | 2.31 | 1.81 | 0.28 | 0.00 | -2.05 | 0.06 | 1.34 | 0.88 | 3.39 | 1.28 | -0.01 | 0.46 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -12.05 | -0.37 | -0.49 | -0.74 | 46.72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 3.35 | 1.81 | -2.79 | -6.35 | -8.18 | -8.19 | -5.41 | -2.24 | -0.31 | 0.81 | 2.93 | 3.61 | 3.66 | 1.99 | -1.02 | -4.37 | -6.93 | -8.24 | -7.27 | -6.90 | -7.41 | -5.46 | -5.22 | -4.66 | -0.99 | -1.56 | -0.96 | -0.49 | -2.92 | -2.77 | -2.99 | -3.21 | -3.01 | -2.36 | -1.76 | -1.26 | 0.71 | 1.89 | 3.34 | 4.31 | 4.48 | 6.20 | 6.07 | 6.46 | 6.83 | 5.61 | 6.30 | 5.16 | -6.99 | 6.92 | 6.77 | 8.96 | 22.40 | 8.62 | 8.83 | 7.18 | 6.95 | 7.83 | 8.44 | 9.84 | 11.29 | 11.36 | 11.99 | 12.40 | 10.95 | 10.22 | 8.84 | 8.81 | 8.40 | 7.66 | 5.58 | 3.68 | 2.79 | -22.30 | -20.89 | -22.44 | -22.44 | 3.12 | 1.41 | 1.67 | 14.40 | 13.93 | 12.00 | 8.74 | -6.95 | -9.23 | -8.89 | -25.57 | -43.86 | -45.26 | -57.20 | -74.03 | -68.48 | -125.96 | -120.69 | -88.96 | -79.69 | -21.84 | -15.80 | -15.54 | -17.68 | -13.86 | -12.85 | -6.11 | 3.23 | 3.75 | 7.49 | 8.24 | 8.87 | 9.20 | 8.76 | 5.17 | -0.08 | 3.62 | 3.01 | 6.17 | 11.16 | 7.55 | 8.01 | 8.30 | 9.13 | 8.88 | 7.56 | 7.09 | 7.57 | 7.59 | 8.45 | 7.20 | 6.64 | 6.19 | 29.86 | 54.40 | 0.43 | 23.82 | 23.82 | 23.82 | 15.75 | 15.75 | 15.75 | 15.75 | 7.34 | 7.34 | 7.34 | 7.34 | 17.32 | 17.32 | 17.32 | 17.32 | 11.36 | 11.36 | 11.36 | -18.18 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 1.36 | -0.20 | -4.88 | -9.16 | -11.09 | -11.33 | -8.70 | -5.04 | -3.14 | -1.86 | 0.56 | 1.51 | 1.90 | 0.29 | -2.46 | -5.38 | -7.83 | -8.65 | -7.97 | -8.06 | -8.50 | -6.87 | -6.53 | -5.47 | -1.83 | -2.38 | -1.49 | -1.07 | -3.58 | -3.45 | -3.94 | -4.46 | -4.27 | -3.62 | -3.05 | -2.37 | -0.82 | 0.50 | 2.12 | 3.05 | 3.51 | 5.18 | 5.03 | 5.41 | 5.47 | 3.93 | 4.31 | 3.25 | -8.99 | 5.02 | 4.95 | 6.86 | 20.49 | 7.14 | 7.37 | 5.65 | 5.44 | 5.94 | 6.73 | 8.14 | 9.43 | 9.50 | 10.17 | 10.76 | 9.60 | 9.01 | 7.54 | 7.50 | 6.99 | 6.11 | 3.93 | 1.84 | 0.87 | -24.21 | -22.54 | -23.73 | -21.81 | 3.74 | 1.03 | 1.62 | 26.35 | 25.85 | 24.23 | 18.34 | -13.19 | -17.17 | -17.96 | -28.98 | -41.61 | -47.48 | -59.28 | -80.66 | -81.77 | -134.88 | -129.48 | -98.01 | -87.18 | -28.64 | -22.34 | -21.76 | -22.47 | -18.29 | -16.25 | -8.81 | 0.48 | 1.55 | 5.07 | 5.82 | 6.40 | 6.78 | 6.29 | 2.49 | -2.96 | 0.62 | 0.05 | 3.43 | 8.53 | 5.00 | 5.36 | 5.18 | 5.70 | 5.11 | 3.33 | 3.03 | 3.72 | 3.73 | 4.50 | 3.18 | 1.84 | 1.54 | 2.05 | 4.00 | 2.92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 1.58 | 0.00 | -4.82 | -9.82 | -11.73 | -12.07 | -9.31 | -5.06 | -3.08 | -1.74 | 0.66 | 0.55 | 1.08 | -0.47 | -3.07 | -4.93 | -7.52 | -8.42 | -7.83 | -7.88 | -8.35 | -6.74 | -6.45 | -5.46 | -6.12 | -6.66 | -5.77 | -5.35 | -3.57 | -3.44 | -3.94 | -4.44 | -4.27 | -3.62 | -3.07 | -2.42 | -0.87 | 0.45 | 2.07 | 2.98 | 3.42 | 2.20 | 2.06 | 2.47 | 2.56 | 3.90 | 4.24 | 3.14 | 3.58 | -10.89 | -10.92 | -9.03 | -8.15 | 6.94 | 7.04 | 5.31 | 4.90 | 5.43 | 6.15 | 7.38 | 9.21 | 8.77 | 9.18 | 9.47 | 7.44 | 6.73 | 5.15 | 2.60 | 2.00 | 1.14 | -0.82 | -0.52 | -1.49 | -27.35 | -26.56 | -23.19 | -21.89 | 4.99 | 7.75 | 3.82 | 12.26 | 11.67 | 5.74 | 6.38 | -3.07 | -6.35 | -10.39 | -10.18 | -10.18 | -33.25 | -38.22 | -28.15 | -46.27 | 14.72 | 15.63 | 7.42 | 47.37 | -44.55 | - | -45.96 | -43.76 | -43.76 | -31.89 | -15.65 | -0.63 | 0.42 | 3.79 | 4.62 | 5.27 | 5.38 | 4.65 | -0.57 | -5.78 | -12.14 | -17.00 | -11.03 | -4.65 | 3.85 | 3.27 | 2.88 | 3.17 | 2.85 | 0.30 | -0.32 | -6.13 | -6.13 | -4.12 | -4.84 | -2.55 | -2.55 | -1.76 | 2.03 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email