Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 5,866 | 6,260 | 6,260 | 5,256 | 4,015 | 4,044 | 3,358 | 2,992 | 2,972 | 2,788 | 2,338 | 2,110 | 1,883 | 1,481 | 1,245 | 1,538 | 1,402 | 1,279 | 1,061 | 824 | 668 | 566 | 502 | 476 | 426 | 383 | 329 | 293 | 248 | 244 | 205 | 184 | 156 | 135 |
Cost of Revenue |
Loading...
|
M | 3,869 | 4,004 | 4,004 | 3,481 | 2,787 | 2,899 | 2,483 | 2,247 | 2,215 | 2,100 | 1,801 | 1,640 | 563 | 229 | 155 | 43 | 349 | 342 | 245 | 215 | 169 | 139 | 124 | 121 | 98 | 97 | 89 | 94 | 44 | 55 | 48 | 42 | 39 | - |
Gross Profit |
Loading...
|
M | 1,997 | 2,256 | 2,256 | 1,775 | 1,229 | 1,144 | 875 | 745 | 757 | 687 | 536 | 471 | 1,319 | 1,252 | 1,090 | 1,495 | 1,053 | 937 | 817 | 609 | 498 | 428 | 378 | 355 | 328 | 286 | 240 | 199 | 205 | 189 | 158 | 142 | 117 | 135 |
Operating Expenses |
Loading...
|
M | 356 | 415 | 415 | 383 | 586 | 327 | 299 | 261 | 259 | 246 | 198 | 185 | 1,085 | 1,114 | 1,019 | 1,366 | 923 | 807 | 719 | 539 | 447 | 392 | 354 | 328 | 300 | 263 | 220 | 186 | 174 | 152 | 127 | 113 | 94 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 206 | 259 | 259 | 224 | 184 | 194 | 177 | 152 | 154 | 145 | 124 | 109 | 994 | 897 | 801 | 45 | 843 | 739 | 663 | 504 | 30 | 28 | 25 | 26 | 23 | 22 | 19 | 17 | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | 133 | 122 | 108 | 106 | 101 | 74 | 77 | 91 | 217 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -3,513 | -3,588 | -3,588 | -3,098 | -2,465 | -2,572 | -2,183 | -1,986 | -1,956 | -1,854 | -1,604 | -1,454 | 522 | 804 | 791 | 1,379 | 574 | 464 | 475 | 546 | 454 | 399 | 361 | 335 | 308 | 270 | 227 | 193 | 131 | 97 | 80 | 71 | 54 | - |
Operating Income |
Loading...
|
M | 1,641 | 1,841 | 1,841 | 1,392 | 643 | 817 | 576 | 484 | 498 | 441 | 338 | 285 | 234 | 138 | 70 | 129 | 130 | 130 | 98 | 71 | 51 | 36 | 25 | 27 | 28 | 23 | 20 | 13 | 31 | 37 | 30 | 29 | 23 | 135 |
Interest Expense |
Loading...
|
M | 0 | 2 | 2 | 2 | 3 | 0 | 2 | 4 | 5 | 7 | 10 | 12 | 14 | 12 | 13 | 14 | 14 | 12 | 7 | 5 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -6 | -3 | 1 | -3 | 258 | -4 | 1 | -2 | -3 | -2 | 0 | -1 | 0 | -1 | 0 | -3 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
EBT |
Loading...
|
M | 1,648 | 1,841 | 1,841 | 1,388 | 901 | 816 | 576 | 478 | 490 | 433 | 329 | 273 | 220 | 124 | 57 | 113 | 116 | 119 | 90 | 65 | 45 | 30 | 20 | 22 | 23 | 18 | 16 | 10 | 8 | 16 | 13 | 14 | 10 | - |
Income Tax Provision |
Loading...
|
M | 408 | 464 | 464 | 354 | 229 | 210 | 112 | 182 | 185 | 165 | 123 | 104 | 81 | 49 | 22 | 44 | 44 | 47 | 36 | 26 | 18 | 12 | 8 | 9 | 9 | 7 | 6 | 4 | 3 | 6 | 5 | 5 | 4 | -5 |
Income after Tax |
Loading...
|
M | 1,240 | 1,377 | 1,377 | 1,034 | 673 | 606 | 464 | 296 | 305 | 268 | 206 | 169 | 139 | 76 | 35 | 69 | 72 | 73 | 54 | 39 | 28 | 18 | 12 | 14 | 14 | 11 | 10 | 6 | 5 | 10 | 8 | 9 | 6 | - |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 1,377 | 1,034 | 673 | 616 | 606 | 464 | 296 | 305 | 268 | 206 | 169 | 139 | 76 | 35 | 69 | 72 | 73 | 54 | 39 | 28 | 18 | 12 | 14 | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 220,180,424.00 | 226,155,640.00 | 232,819,978.00 | 236,986,406.00 | 118,493,000.00 | 123,030,000.00 | 123,610,500.00 | 124,731,000.00 | 128,067,000.00 | 129,243,000.00 | 129,247,500.00 | 129,247,500.00 | 128,578,500.00 | 125,835,750.00 | 125,836,875.00 | 125,836,875.00 | 125,835,778.00 | 125,835,778.00 | 125,807,586.00 | 123,643,445.00 | 121,979,266.00 | 98,450,572.00 | 94,703,900.00 | 94,700,129.00 | 94,728,185.00 | 94,806,905.00 | 94,792,781.00 | 94,779,705.00 | 94,125,850.00 | 95,576,033.00 | 95,354,236.00 | 95,777,286.00 | 113,732,098.00 | 76,365,553.00 |
EBITDA |
Loading...
|
M | 1,965 | 1,843 | 1,843 | 1,390 | 904 | 816 | 578 | 482 | 495 | 439 | 338 | 285 | 325 | 218 | 165 | 160 | 211 | 200 | 153 | -106 | -88 | -79 | -76 | -75 | -53 | -60 | -59 | -72 | 44 | 49 | 41 | 38 | 30 | 135 |
Depreciation and Amortization |
Loading...
|
M | 324 | 276 | 2 | -1 | 261 | 230 | 206 | 190 | 165 | 146 | 127 | 111 | 91 | 80 | 95 | 87 | 80 | 68 | 56 | 45 | 38 | 31 | 30 | 27 | 25 | 22 | 17 | 16 | -14 | -12 | -10 | -9 | -7 | - |
EBIT |
Loading...
|
M | 1,641 | 1,567 | 1,841 | 1,392 | 643 | 585 | 372 | 292 | 330 | 293 | 211 | 174 | 234 | 138 | 70 | 73 | 131 | 133 | 98 | -151 | -126 | -110 | -106 | -102 | -78 | -82 | -76 | -88 | 58 | 61 | 51 | 46 | 37 | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 24.78 | 25.21 | 25.21 | 25.50 | 25.37 | 25.73 | 19.46 | 38.07 | 37.82 | 38.15 | 37.29 | 37.95 | 36.63 | 39.20 | 39.00 | 39.04 | 37.97 | 39.19 | 40.31 | 39.63 | 39.07 | 39.00 | 39.00 | 39.00 | 38.61 | 38.00 | 38.00 | 38.00 | 38.46 | 39.02 | 37.12 | 37.86 | 38.24 | - |
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 | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 34.04 | 36.04 | 36.04 | 33.77 | 30.60 | 28.30 | 26.07 | 24.89 | 25.48 | 24.66 | 22.94 | 22.30 | 70.07 | 84.55 | 87.52 | 97.20 | 75.12 | 73.24 | 76.96 | 73.94 | 74.62 | 75.54 | 75.32 | 74.52 | 76.99 | 74.59 | 72.89 | 67.87 | 82.47 | 77.49 | 76.78 | 77.11 | 74.79 | 100.00 |
Operating Income Margin |
Loading...
|
% | 27.97 | 29.40 | 29.40 | 26.47 | 16.01 | 20.21 | 17.15 | 16.17 | 16.76 | 15.83 | 14.48 | 13.52 | 12.43 | 9.30 | 5.65 | 8.39 | 9.27 | 10.20 | 9.19 | 8.57 | 7.67 | 6.41 | 4.92 | 5.62 | 6.58 | 5.89 | 6.09 | 4.42 | 12.29 | 15.11 | 14.80 | 15.77 | 14.69 | 100.00 |
Net Income Margin |
Loading...
|
% | - | 22.00 | 16.52 | 12.80 | 15.33 | 14.98 | 13.81 | 9.89 | 10.25 | 9.60 | 8.82 | 8.03 | 7.41 | 5.11 | 2.80 | 4.47 | 5.13 | 5.67 | 5.08 | 4.73 | 4.13 | 3.26 | 2.37 | 2.88 | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 33.50 | 29.44 | 29.44 | 26.45 | 22.52 | 20.17 | 17.21 | 16.11 | 16.66 | 15.75 | 14.47 | 13.49 | 17.25 | 14.73 | 13.27 | 10.41 | 15.08 | 15.66 | 14.46 | -12.87 | -13.12 | -13.93 | -15.16 | -15.67 | -12.34 | -15.79 | -17.99 | -24.62 | 17.90 | 20.00 | 19.81 | 20.50 | 19.18 | 100.00 |
EBIT Ratio |
Loading...
|
% | 27.97 | 25.03 | 29.40 | 26.47 | 16.01 | 14.48 | 11.08 | 9.76 | 11.10 | 10.50 | 9.04 | 8.24 | 12.42 | 9.30 | 5.65 | 4.75 | 9.38 | 10.37 | 9.19 | -18.31 | -18.85 | -19.41 | -21.11 | -21.35 | -18.27 | -21.50 | -23.21 | -30.11 | 23.38 | 24.85 | 24.73 | 25.18 | 23.48 | - |
EBT Ratio |
Loading...
|
% | 28.09 | 29.41 | 29.41 | 26.41 | 22.45 | 20.17 | 17.15 | 15.96 | 16.49 | 15.51 | 14.06 | 12.94 | 11.69 | 8.40 | 4.59 | 7.33 | 8.26 | 9.33 | 8.50 | 7.84 | 6.79 | 5.34 | 3.89 | 4.72 | 5.50 | 4.68 | 4.92 | 3.38 | 3.14 | 6.74 | 6.43 | 7.61 | 6.54 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email