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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 275 | 243 | 227 | 219 | 205 | 190 | 177 | 174 | 176 | 179 | 180 | 176 | 174 | 167 | 160 | 155 | 151 | 151 | 149 | 145 | 142 | 139 | 136 | 135 | 132 | 129 | 127 | 125 | 125 | 127 | 126 | 124 | 122 | 117 | 116 | 115 | 104 | 88 | 74 | 58 | 54 | 54 | 54 | 54 | 54 | 55 | 55 | 56 | 57 | 59 | 60 | 62 | 64 | 66 | 66 | 65 | 62 | 59 | 57 | 55 | 54 | 53 | 54 | 56 | 59 | 61 | 63 | 65 | 66 | 67 | 67 | 66 | 63 | 61 | 57 | 54 | 50 | 47 | 44 | 41 | 38 | 36 | 33 | 31 | 29 | 27 | 25 | 22 | 20 | 18 | 16 | 15 | 14 | 13 | 13 | 12 | 11 | 10 | 9 | 8 | 7 | 5 | 3 | 2 | 1 |
Cost of Revenue |
Loading...
|
M | 6 | -65,871 | -65,871 | -65,858 | 5 | - | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 6 | 12 | 17 | 22 | 21 | 20 | 19 | 14 | 12 | 12 | 12 | 15 | 14 | 11 | 10 | 10 | 10 | 10 | 8 | 6 | 4 | 3 | 4 | 7 | 8 | 8 | 10 | 13 | 16 | 23 | 27 | 34 | 47 | 54 | 64 | 86 | 92 | 103 | 113 | 98 | 94 | 93 | 96 | 102 | 107 | 107 | 100 | 96 | 92 | 87 | 81 | 74 | 66 | 58 | 51 | 44 | 38 | 34 | 31 | 29 | 28 | 28 | 27 | 27 | 27 | 27 | 27 | 27 | 28 | 29 | 31 | 31 | 30 | 29 | 26 | 19 | 12 | 6 | - | 2 | 4 | 5 | 6 | 4 | 2 | 1 |
Gross Profit |
Loading...
|
M | 269 | 66,113 | 66,098 | 66,076 | 200 | 190 | 177 | 174 | 176 | 179 | 180 | 176 | 174 | 167 | 160 | 155 | 151 | 151 | 149 | 145 | 142 | 139 | 136 | 135 | 132 | 129 | 127 | 125 | 125 | 127 | 126 | 124 | 122 | 117 | 116 | 115 | 104 | 88 | 74 | 58 | 54 | 54 | 54 | 54 | 54 | 55 | 55 | 56 | 57 | 59 | 60 | 62 | 64 | 66 | 66 | 65 | 62 | 59 | 57 | 55 | 54 | 53 | 54 | 56 | 59 | 61 | 63 | 65 | 66 | 67 | 67 | 66 | 63 | 61 | 57 | 54 | 50 | 47 | 44 | 41 | 38 | 36 | 33 | 31 | 29 | 27 | 25 | 22 | 20 | 18 | 16 | 15 | 14 | 13 | 13 | 12 | 11 | 10 | 9 | 8 | 7 | 5 | 3 | 2 | 1 |
Operating Expenses |
Loading...
|
M | 146 | 65,983 | 65,958 | 65,937 | 85 | 91 | 92 | 92 | 87 | 86 | 83 | 84 | 91 | 87 | 78 | 69 | 59 | 57 | 59 | 61 | 64 | 65 | 219 | 220 | 220 | 220 | 67 | 67 | 67 | 67 | 69 | 69 | 69 | 67 | 66 | 67 | 63 | 51 | 39 | 27 | 19 | 18 | 21 | 22 | 22 | 23 | 24 | 24 | 26 | 29 | 33 | 42 | 44 | 47 | 62 | 59 | 58 | 52 | 22 | 5 | -6 | -12 | -16 | -20 | -29 | -39 | -43 | -44 | -43 | -38 | -30 | -23 | -17 | -12 | -8 | -4 | -1 | 1 | 2 | 2 | 0 | -1 | -3 | -5 | -7 | -8 | -9 | -12 | -14 | -16 | -18 | -18 | -17 | -15 | -13 | -10 | -8 | -6 | -2 | 1 | 3 | 6 | 4 | 3 | 2 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 73 | 71 | 71 | 73 | 76 | 77 | 79 | 78 | 78 | 78 | 73 | 74 | 72 | 70 | 68 | 65 | 64 | 63 | 62 | 61 | 60 | 59 | 58 | 57 | 56 | 55 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 52 | 50 | 48 | 41 | 34 | 29 | 24 | 22 | 22 | 23 | 22 | 22 | 21 | 23 | 23 | 23 | 23 | 24 | 24 | 25 | 25 | 21 | 21 | 23 | 23 | 25 | 24 | 23 | 22 | 23 | 22 | 23 | 23 | 22 | 21 | 20 | 19 | 19 | 20 | 19 | 19 | 17 | 16 | 15 | 14 | 13 | 13 | 12 | 11 | 10 | 9 | 9 | 8 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 4 | 5 | 5 | 6 | 4 | 3 | 2 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 2 | 4 | 6 | 161 | 162 | 164 | 166 | 13 | 14 | 14 | 15 | 16 | 16 | 16 | 15 | 17 | 20 | 21 | 17 | 9 | 3 | -3 | -3 | -2 | 0 | 0 | 2 | 1 | 1 | 3 | 5 | 10 | 18 | 19 | 22 | 41 | 37 | 36 | 29 | -2 | -19 | -29 | -34 | -38 | -43 | -52 | -62 | -66 | -65 | -62 | -57 | -50 | -43 | -36 | -31 | -25 | -20 | -16 | -13 | -12 | -11 | -12 | -13 | -14 | -15 | -15 | -16 | -17 | -19 | -20 | -22 | -23 | -23 | -22 | -19 | -14 | -8 | -4 | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -65,965 | -8 | -8 | 24 | 35 | - | -25 | -25 | -25 | -25 | - | - | - | - | -14 | -14 | -14 | -29 | -30 | -53 | -76 | -82 | -31 | -31 | -29 | -29 | -80 | -79 | -79 | -79 | -84 | -82 | -80 | -77 | -76 | -77 | -73 | -60 | -44 | -31 | -22 | -22 | -28 | -31 | -29 | -33 | -37 | -40 | -49 | -55 | -68 | -88 | -98 | -111 | -147 | -150 | -162 | -164 | -121 | -99 | -87 | -85 | -86 | -87 | -78 | -60 | -52 | -48 | -44 | -44 | -44 | -43 | -41 | -39 | -36 | -34 | -33 | -33 | -31 | -30 | -28 | -26 | -24 | -22 | -20 | -19 | -18 | -16 | -15 | -14 | -13 | -12 | -11 | -11 | -8 | -6 | -3 | - | 2 | 3 | 4 | 6 | 4 | 3 | 2 |
Operating Income |
Loading...
|
M | 123 | 130 | 139 | 139 | 115 | 99 | 85 | 82 | 90 | 93 | 97 | 93 | 83 | 81 | 82 | 87 | 92 | 94 | 91 | 85 | 78 | 74 | -83 | -85 | -88 | -92 | 60 | 59 | 58 | 59 | 56 | 55 | 53 | 50 | 50 | 48 | 41 | 37 | 35 | 32 | 35 | 36 | 33 | 32 | 33 | 31 | 31 | 32 | 31 | 30 | 27 | 21 | 20 | 18 | 5 | 6 | 4 | 7 | 34 | 50 | 59 | 65 | 70 | 76 | 87 | 101 | 107 | 109 | 109 | 104 | 97 | 89 | 81 | 73 | 65 | 58 | 51 | 45 | 42 | 39 | 38 | 37 | 36 | 37 | 36 | 35 | 34 | 34 | 34 | 35 | 35 | 33 | 32 | 29 | 25 | 22 | 19 | 16 | 11 | 7 | 3 | -1 | -1 | -1 | -1 |
Interest Expense |
Loading...
|
M | 95 | 78 | 60 | 44 | 31 | 24 | 20 | 19 | 19 | 19 | 21 | 22 | 24 | 26 | 29 | 31 | 33 | 34 | 32 | 29 | 25 | 22 | 20 | 19 | 17 | 16 | 15 | 13 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 11 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 13 | 14 | 16 | 18 | 20 | 23 | 26 | 29 | 32 | 36 | 40 | 46 | 54 | 61 | 66 | 71 | 75 | 79 | 84 | 88 | 89 | 88 | 85 | 81 | 76 | 69 | 61 | 54 | 47 | 40 | 34 | 30 | 27 | 25 | 24 | 23 | 23 | 24 | 24 | 24 | 24 | 24 | 25 | 27 | 28 | 29 | 28 | 27 | 25 | 22 | 19 | 16 | 13 | 11 | 9 | 8 | 6 | 4 | 2 | 1 |
Non-operating Income/Expense |
Loading...
|
M | 60 | 24 | -35 | -41 | -28 | -24 | -20 | -19 | -19 | -19 | -21 | -22 | -24 | -26 | -29 | -31 | -33 | -34 | -32 | -29 | -25 | -22 | 87 | 89 | 90 | 92 | -15 | -13 | -13 | -13 | -12 | -12 | -11 | -11 | -11 | -11 | -12 | -11 | -11 | -11 | -11 | -11 | -11 | -12 | -12 | -13 | -14 | -16 | -18 | -20 | -23 | -26 | -29 | -32 | -36 | -40 | -46 | -54 | -61 | -66 | -71 | -75 | -79 | -84 | -88 | -89 | -88 | -85 | -81 | -76 | -69 | -61 | -54 | -47 | -40 | -34 | -30 | -27 | -25 | -24 | -23 | -23 | -24 | -24 | -24 | -24 | -24 | -25 | -27 | -28 | -29 | -28 | -27 | -25 | -22 | -19 | -16 | -11 | -7 | -3 | - | - | - | - | - |
EBT |
Loading...
|
M | 104 | 103 | 104 | 98 | 88 | 76 | 64 | 63 | 70 | 74 | 76 | 71 | 59 | 55 | 53 | 55 | 59 | 60 | 59 | 56 | 53 | 52 | 50 | 50 | 49 | 46 | 46 | 45 | 45 | 47 | 44 | 43 | 42 | 39 | 39 | 36 | 30 | 25 | 24 | 21 | 24 | 25 | 22 | 20 | 20 | 18 | 17 | 16 | 13 | 10 | 4 | -5 | -9 | -13 | -31 | -34 | -42 | -47 | -26 | -16 | -11 | -10 | -10 | -8 | 0 | 12 | 19 | 23 | 28 | 29 | 29 | 27 | 27 | 26 | 25 | 23 | 21 | 19 | 17 | 16 | 15 | 14 | 13 | 13 | 12 | 11 | 10 | 9 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 0 | -1 | -1 | -1 | -1 |
Income Tax Provision |
Loading...
|
M | 21 | 20 | 20 | 19 | 17 | 15 | 13 | 13 | 14 | 15 | 15 | 14 | 12 | 11 | 10 | 10 | 11 | 11 | 11 | 11 | 10 | 10 | 12 | 13 | 14 | 15 | 14 | 14 | 14 | 15 | 14 | 13 | 13 | 12 | 12 | 11 | 9 | 8 | 8 | 7 | 8 | 8 | 7 | 6 | 6 | 6 | -23 | -24 | -26 | -25 | 4 | 3 | 2 | 0 | 13 | 10 | 8 | 5 | -10 | -7 | -5 | -5 | -5 | -4 | -1 | 3 | 6 | 7 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 7 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 3 | 5 | 6 | 8 | 6 | 4 | 2 | 1 |
Income after Tax |
Loading...
|
M | 83 | 82 | 84 | 79 | 71 | 61 | 51 | 50 | 56 | 59 | 61 | 57 | 48 | 44 | 43 | 45 | 48 | 49 | 48 | 45 | 43 | 42 | 38 | 37 | 35 | 31 | 31 | 31 | 31 | 32 | 30 | 30 | 29 | 27 | 27 | 25 | 20 | 17 | 16 | 14 | 16 | 17 | 15 | 14 | 14 | 13 | 40 | 40 | 39 | 36 | 0 | -8 | -11 | -13 | -44 | -44 | -50 | -52 | -16 | -9 | -6 | -5 | -5 | -4 | 1 | 9 | 13 | 16 | 19 | 20 | 20 | 19 | 18 | 18 | 18 | 17 | 15 | 14 | 12 | 11 | 11 | 10 | 9 | 9 | 8 | 8 | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | -1 | -3 | -5 | -7 | -5 | -3 | -2 |
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 | -11 | -7 | -4 | 0 | 14 | 13 | 13 | 12 | 12 | 11 | 9 | 8 | 8 | 7 | 8 | 8 | 7 | 6 | 7 | 7 | -25 | -25 | -28 | -30 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -5 | -9 | -13 | -16 | -19 | -20 | -20 | -19 | -18 | -18 | -18 | -17 | -15 | -14 | -12 | -11 | -11 | -10 | -9 | -9 | -8 | -8 | -7 | -6 | -5 | -4 | -4 | -3 | -3 | -3 | -2 | -1 | -1 | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 41 | 62 | 84 | 79 | 71 | 61 | 51 | 50 | 56 | 59 | 61 | 57 | 48 | 44 | 43 | 45 | 48 | 49 | 48 | 45 | 43 | 42 | 38 | 37 | 35 | 31 | 31 | 31 | 31 | 32 | 30 | 30 | 29 | 27 | 27 | 25 | 20 | 17 | 16 | 14 | 16 | 17 | 15 | 14 | 13 | 12 | 38 | 39 | 38 | 36 | 6 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 5 | 9 | 13 | 16 | 19 | 20 | 20 | 19 | 18 | 18 | 18 | 17 | 15 | 14 | 12 | 11 | 11 | 10 | 9 | 9 | 8 | 8 | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 1 | 1 | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 16,046,217.50 | 16,015,537.50 | 15,976,478.00 | 15,937,261.00 | 15,898,588.25 | 15,859,813.00 | 15,811,930.00 | 15,811,620.75 | 15,878,617.00 | 15,989,230.25 | 16,134,928.25 | 16,228,266.25 | 16,252,415.75 | 16,269,433.00 | 16,293,557.25 | 16,333,410.25 | 16,388,772.75 | 16,409,677.00 | 16,465,769.00 | 16,522,323.25 | 16,566,349.50 | 16,608,636.75 | 16,592,666.00 | 16,561,477.25 | 16,530,111.50 | 16,491,332.75 | 16,450,805.75 | 16,404,008.25 | 16,349,879.00 | 16,318,945.25 | 16,313,462.75 | 16,352,073.75 | 16,485,825.50 | 16,649,104.50 | 16,808,426.75 | 16,924,540.50 | 15,582,545.75 | 13,523,178.25 | 11,459,583.25 | 9,409,338.00 | 8,730,033.50 | 8,724,403.50 | 8,709,215.00 | 8,691,335.75 | 8,772,621.25 | 8,840,826.50 | 8,823,612.00 | 8,877,204.75 | 8,834,430.00 | 8,807,743.25 | 8,806,163.75 | 8,715,926.75 | 8,624,025.25 | 8,528,274.25 | 8,503,900.50 | 8,500,343.50 | 8,496,008.75 | 8,490,907.25 | 8,485,735.75 | 8,495,086.00 | 8,490,423.50 | 8,486,394.25 | 8,482,435.00 | 8,472,751.25 | 8,481,261.50 | 8,601,124.25 | 8,699,508.25 | 8,707,634.25 | 8,819,875.00 | 8,928,509.50 | 8,911,721.75 | 9,017,548.00 | 9,123,638.00 | 9,122,598.75 | 9,010,270.00 | 8,997,288.00 | 8,772,342.25 | 8,651,189.00 | 8,741,077.75 | 8,237,857.50 | 7,803,954.50 | 7,263,370.25 | 6,732,665.25 | 6,683,341.75 | 6,672,436.00 | 6,660,484.00 | 6,658,360.75 | 6,361,877.75 | 6,088,367.50 | 5,314,855.25 | 4,568,783.50 | 4,063,700.75 | 3,532,614.00 | 3,505,834.50 | 3,479,055.00 | 3,481,671.00 | 3,484,287.00 | 3,486,903.00 | 3,494,639.25 | 3,377,259.50 | 3,029,879.75 | 2,682,500.00 | 2,406,666.67 | 2,100,000.00 | 2,100,000.00 |
EBITDA |
Loading...
|
M | 43,784 | 43,823 | 43,836 | 43,839 | 128 | 112 | 98 | 96 | 103 | 107 | 110 | 106 | 95 | 90 | 90 | 95 | 101 | 104 | 100 | 94 | 88 | 83 | 80 | 78 | 76 | 72 | 71 | 69 | 68 | 69 | 66 | 65 | 65 | 62 | 61 | 59 | 51 | 44 | 40 | 35 | 37 | 38 | 35 | 34 | 35 | 34 | 33 | 34 | 33 | 32 | 29 | 23 | 22 | 21 | 7 | 9 | 6 | 10 | 37 | 53 | 62 | 68 | 72 | 79 | 90 | 104 | 110 | 111 | 112 | 107 | 101 | 92 | 84 | 75 | 68 | 60 | 53 | 47 | 43 | 41 | 40 | 39 | 38 | 38 | 37 | 36 | 35 | 35 | 35 | 35 | 35 | 34 | 32 | 29 | 26 | 22 | 19 | 16 | 14 | 11 | 8 | 5 | 2 | 1 | -1 |
Depreciation and Amortization |
Loading...
|
M | 43,699 | 43,699 | 43,696 | 43,700 | 13 | 13 | 13 | 14 | 14 | 14 | 13 | 13 | 12 | 9 | 9 | 8 | 8 | 10 | 9 | 10 | 9 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 9 | 10 | 10 | 10 | 12 | 12 | 11 | 11 | 10 | 8 | 5 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | 86 | 125 | 113 | 139 | 115 | 99 | 85 | 82 | 90 | 93 | 97 | 93 | 83 | 81 | 82 | 87 | 92 | 94 | 91 | 85 | 78 | 74 | 70 | 68 | 66 | 62 | 60 | 59 | 58 | 59 | 56 | 55 | 53 | 50 | 50 | 48 | 41 | 37 | 35 | 32 | 35 | 36 | 33 | 32 | 33 | 31 | 31 | 32 | 31 | 30 | 27 | 21 | 20 | 18 | 5 | 6 | 4 | 7 | 34 | 50 | 59 | 65 | 70 | 76 | 87 | 101 | 107 | 109 | 109 | 104 | 97 | 89 | 81 | 73 | 65 | 58 | 51 | 45 | 42 | 39 | 38 | 37 | 36 | 37 | 36 | 35 | 34 | 34 | 34 | 35 | 35 | 33 | 32 | 29 | 25 | 22 | 19 | 16 | 13 | 11 | 8 | 5 | 2 | 0 | -1 |
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...
|
% | 20.03 | 19.95 | 19.53 | 19.53 | 19.52 | 19.52 | 20.69 | 20.51 | 20.32 | 20.13 | 19.41 | 19.41 | 19.41 | 19.41 | 18.24 | 18.24 | 18.24 | 18.24 | 18.92 | 18.92 | 18.92 | 18.92 | 23.24 | 26.17 | 29.11 | 32.03 | 31.26 | 31.48 | 31.69 | 31.93 | 30.92 | 30.89 | 30.38 | 30.36 | 30.49 | 30.22 | 32.58 | 32.70 | 33.60 | 35.17 | 33.01 | 32.27 | 31.38 | 30.25 | 30.58 | 30.98 | -207.31 | -215.35 | -223.29 | -196.37 | 18.15 | 21.10 | 38.69 | 7.63 | 5.40 | 12.83 | 3.94 | 10.14 | 96.18 | 86.97 | 89.15 | 89.27 | 54.79 | 60.06 | 55.54 | 53.26 | 28.36 | 29.66 | 31.00 | 31.13 | 31.36 | 31.25 | 31.25 | 31.24 | 29.17 | 28.84 | 28.14 | 27.47 | 28.23 | 27.20 | 27.25 | 27.34 | 27.38 | 28.45 | 28.76 | 29.06 | 29.88 | 30.34 | 29.84 | 30.47 | 30.40 | 30.84 | 32.04 | 31.77 | 32.07 | 29.42 | 24.23 | 20.83 | 337.70 | 804.37 | 654.37 | 478.05 | 313.60 | -242.11 | -50.88 |
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...
|
% | 7,620.81 | 29,934.56 | 29,934.56 | 29,929.00 | 97.67 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 47.41 | 55.41 | 61.62 | 63.42 | 55.40 | 51.53 | 47.70 | 47.24 | 50.79 | 52.04 | 53.85 | 52.61 | 47.69 | 48.51 | 51.53 | 56.12 | 61.16 | 62.21 | 60.70 | 57.98 | 54.92 | 52.94 | -65.01 | -65.79 | -66.73 | -68.60 | 47.46 | 46.71 | 46.41 | 46.87 | 44.65 | 44.40 | 43.50 | 42.64 | 42.94 | 41.50 | 38.81 | 43.40 | 51.14 | 56.08 | 64.66 | 66.02 | 60.99 | 59.03 | 60.11 | 57.44 | 56.56 | 57.44 | 53.71 | 51.25 | 45.01 | 33.89 | 31.13 | 27.97 | 6.71 | 9.57 | 7.51 | 15.40 | 61.10 | 91.11 | 110.61 | 121.30 | 128.37 | 134.49 | 147.17 | 163.55 | 168.35 | 167.60 | 164.40 | 156.22 | 145.26 | 135.01 | 126.90 | 119.20 | 113.62 | 106.62 | 100.94 | 97.01 | 95.94 | 96.35 | 99.53 | 104.74 | 110.26 | 117.76 | 123.81 | 131.83 | 139.42 | 155.47 | 173.95 | 193.45 | 212.90 | 220.06 | 220.34 | 211.82 | 200.85 | 183.17 | 167.30 | 155.08 | 111.53 | 76.41 | 32.68 | -49.76 | -70.01 | -108.91 | -186.89 |
Net Income Margin |
Loading...
|
% | 36.36 | 36.87 | 36.98 | 36.10 | 33.85 | 31.53 | 28.65 | 28.63 | 31.85 | 32.97 | 34.15 | 32.33 | 27.37 | 26.33 | 27.36 | 29.35 | 31.94 | 32.63 | 31.97 | 31.07 | 30.24 | 30.18 | 28.25 | 27.19 | 26.07 | 24.28 | 24.73 | 24.64 | 24.73 | 25.14 | 24.08 | 24.03 | 23.71 | 23.05 | 23.12 | 22.13 | 18.60 | 19.90 | 23.42 | 24.58 | 30.14 | 31.30 | 27.79 | 26.27 | 24.71 | 21.05 | 67.75 | 67.71 | 65.60 | 62.77 | 10.55 | 5.79 | 1.79 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.54 | 2.54 | 2.54 | 2.54 | 2.15 | 3.97 | 7.58 | 14.32 | 21.06 | 24.95 | 28.88 | 29.69 | 29.53 | 28.82 | 29.17 | 29.50 | 31.26 | 30.76 | 30.00 | 29.20 | 28.20 | 27.83 | 27.94 | 28.06 | 28.05 | 29.43 | 28.98 | 28.95 | 27.97 | 27.47 | 25.44 | 24.19 | 23.73 | 22.23 | 22.32 | 20.55 | 19.32 | 18.02 | 16.55 | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 19,828.00 | 19,845.48 | 19,853.01 | 19,856.40 | 61.62 | 58.52 | 55.30 | 55.09 | 58.57 | 59.68 | 61.28 | 59.87 | 54.53 | 54.02 | 56.99 | 61.38 | 66.67 | 68.52 | 67.01 | 64.56 | 61.61 | 59.96 | 58.87 | 58.20 | 57.68 | 56.06 | 55.88 | 55.21 | 53.88 | 54.40 | 52.46 | 52.80 | 53.06 | 52.58 | 52.83 | 51.27 | 48.25 | 51.37 | 57.61 | 61.14 | 68.70 | 70.09 | 65.07 | 63.19 | 64.32 | 61.54 | 60.50 | 61.28 | 57.44 | 55.01 | 48.77 | 37.56 | 34.89 | 31.69 | 10.16 | 13.31 | 11.56 | 19.86 | 66.27 | 96.56 | 116.10 | 126.47 | 133.56 | 139.52 | 152.14 | 168.57 | 172.81 | 171.93 | 168.56 | 160.54 | 149.91 | 139.69 | 131.38 | 123.37 | 117.52 | 110.18 | 104.50 | 100.67 | 99.86 | 100.89 | 104.56 | 110.25 | 116.11 | 123.23 | 129.03 | 136.94 | 144.35 | 160.18 | 178.29 | 196.85 | 216.07 | 223.37 | 223.92 | 216.22 | 206.07 | 188.24 | 172.24 | 159.98 | 142.46 | 135.38 | 125.95 | 67.74 | 49.48 | 12.53 | -85.25 |
EBIT Ratio |
Loading...
|
% | 36.37 | 53.26 | 67.27 | 63.42 | 55.40 | 51.53 | 47.70 | 47.24 | 50.79 | 52.04 | 53.85 | 52.61 | 47.69 | 48.51 | 51.53 | 56.12 | 61.16 | 62.21 | 60.70 | 57.98 | 54.92 | 52.94 | 51.58 | 50.81 | 49.86 | 48.00 | 47.46 | 46.71 | 46.41 | 46.87 | 44.65 | 44.40 | 43.50 | 42.64 | 42.94 | 41.50 | 38.81 | 43.40 | 51.14 | 56.08 | 64.66 | 66.02 | 60.99 | 59.03 | 60.11 | 57.44 | 56.56 | 57.44 | 53.71 | 51.25 | 45.01 | 33.89 | 31.13 | 27.97 | 6.71 | 9.57 | 7.51 | 15.40 | 61.10 | 91.11 | 110.61 | 121.30 | 128.37 | 134.49 | 147.17 | 163.55 | 168.35 | 167.60 | 164.40 | 156.22 | 145.26 | 135.01 | 126.90 | 119.20 | 113.62 | 106.62 | 100.94 | 97.01 | 95.94 | 96.35 | 99.53 | 104.74 | 110.26 | 117.76 | 123.81 | 131.83 | 139.42 | 155.47 | 173.95 | 193.45 | 212.90 | 220.06 | 220.34 | 211.82 | 200.85 | 183.17 | 167.30 | 155.08 | 138.23 | 130.87 | 120.65 | 61.98 | 43.37 | 5.64 | -91.80 |
EBT Ratio |
Loading...
|
% | 38.89 | 43.00 | 45.95 | 44.85 | 42.05 | 39.16 | 36.09 | 35.98 | 39.87 | 41.18 | 42.36 | 40.11 | 33.99 | 32.70 | 33.39 | 35.85 | 39.04 | 39.90 | 39.43 | 38.32 | 37.30 | 37.22 | 36.85 | 36.86 | 36.71 | 35.76 | 36.00 | 35.98 | 36.22 | 36.94 | 34.90 | 34.82 | 34.11 | 33.13 | 33.28 | 31.72 | 27.18 | 29.15 | 34.81 | 37.38 | 44.94 | 46.14 | 40.49 | 37.59 | 37.43 | 33.27 | 30.61 | 28.90 | 22.61 | 17.43 | 7.60 | -7.13 | -13.57 | -20.43 | -47.11 | -52.91 | -68.08 | -77.15 | -46.12 | -28.86 | -21.19 | -19.19 | -19.39 | -16.35 | -2.14 | 19.11 | 29.78 | 35.79 | 41.86 | 43.09 | 43.00 | 41.90 | 42.42 | 42.88 | 44.12 | 43.23 | 41.72 | 40.19 | 39.28 | 38.28 | 38.46 | 38.69 | 38.69 | 41.13 | 40.67 | 40.81 | 39.89 | 39.44 | 36.36 | 34.91 | 34.20 | 32.24 | 32.83 | 30.13 | 27.84 | 26.56 | 25.38 | 25.84 | 20.86 | 14.26 | -4.05 | -49.76 | -70.01 | -108.91 | -186.89 |
StockViz Staff
September 19, 2024
Any question? Send us an email