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 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 850 | 766 | 699 | 653 | 596 | 553 | 533 | 499 | 480 | 471 | 471 | 456 | 458 | 491 | 518 | 552 | 570 | 542 | 517 | 504 | 490 | 468 | 449 | 409 | 373 | 376 | 396 | 431 | 478 | 526 | 565 | 598 | 641 | 659 | 662 | 662 | 636 | 629 | 648 | 672 | 701 | 693 | 675 | 672 | 686 | 714 | 717 | 704 | 652 | 596 | 564 | 526 | 523 | 539 | 551 | 582 | 609 | 631 | 666 | 668 | 666 | 662 | 639 | 622 | 607 | 535 | 511 | 464 | 419 | 429 | 390 | 352 | 315 | 276 | 241 | 227 | 213 | 206 | 214 | 219 | 226 | 239 | 257 | 275 | 289 | 305 | 307 | 308 | 304 | 293 | 279 | 257 | 240 | 228 | 216 | 212 | 209 | 209 | 214 | 220 | 225 | 223 | 221 | 219 | 208 | 203 | 190 | 182 | 182 | 187 | 197 | 202 | 197 | 185 | 170 | 160 | 156 | 154 | 152 | 144 | 142 | 138 | 138 | 140 | 140 | 140 | 137 | 139 | 143 | 147 | 147 | 144 | 138 | 134 | 131 | 126 | 118 | 104 | 93 | 89 | 86 | 85 | 82 | 71 | 67 | 66 | 68 | 71 | 75 | 77 | 79 | 76 | 56 | 36 | 17 |
Cost of Revenue |
Loading...
|
M | 645 | 590 | 552 | 524 | 491 | 462 | 448 | 425 | 408 | 400 | 395 | 382 | 380 | 400 | 424 | 451 | 466 | 448 | 430 | 421 | 413 | 398 | 383 | 357 | 330 | 329 | 345 | 365 | 394 | 428 | 459 | 487 | 525 | 549 | 554 | 558 | 536 | 517 | 522 | 530 | 550 | 544 | 528 | 526 | 535 | 560 | 577 | 578 | 547 | 500 | 461 | 422 | 404 | 409 | 409 | 434 | 458 | 483 | 521 | 524 | 528 | 528 | 512 | 504 | 497 | 441 | 422 | 382 | 345 | 349 | 315 | 284 | 254 | 226 | 199 | 188 | 178 | 170 | 175 | 177 | 183 | 192 | 204 | 216 | 224 | 235 | 239 | 243 | 240 | 231 | 220 | 202 | 190 | 181 | 171 | 169 | 167 | 166 | 168 | 171 | 172 | 168 | 166 | 164 | 155 | 150 | 140 | 132 | 131 | 136 | 145 | 152 | 151 | 142 | 130 | 122 | 119 | 117 | 115 | 109 | 110 | 107 | 108 | 108 | 107 | 105 | 101 | 101 | 102 | 106 | 107 | 104 | 77 | 47 | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 206 | 176 | 148 | 129 | 105 | 91 | 85 | 74 | 72 | 70 | 75 | 74 | 78 | 91 | 95 | 101 | 104 | 94 | 87 | 82 | 77 | 69 | 65 | 52 | 43 | 46 | 51 | 66 | 84 | 98 | 106 | 110 | 116 | 110 | 108 | 104 | 101 | 111 | 125 | 143 | 151 | 148 | 147 | 145 | 151 | 153 | 140 | 126 | 105 | 97 | 102 | 104 | 119 | 130 | 142 | 148 | 151 | 148 | 145 | 143 | 137 | 134 | 126 | 118 | 110 | 94 | 89 | 82 | 74 | 80 | 75 | 68 | 62 | 49 | 42 | 39 | 36 | 36 | 39 | 42 | 43 | 47 | 53 | 59 | 65 | 70 | 68 | 65 | 64 | 61 | 58 | 55 | 50 | 47 | 44 | 43 | 42 | 43 | 46 | 49 | 53 | 55 | 55 | 55 | 53 | 53 | 50 | 50 | 51 | 51 | 52 | 50 | 46 | 43 | 39 | 38 | 38 | 38 | 37 | 34 | 32 | 30 | 30 | 32 | 33 | 35 | 36 | 39 | 40 | 40 | 40 | 64 | 85 | 110 | 131 | 126 | 118 | 104 | 93 | 89 | 86 | 85 | 82 | 71 | 67 | 66 | 68 | 71 | 75 | 77 | 79 | 76 | 56 | 36 | 17 |
Operating Expenses |
Loading...
|
M | 89 | 91 | 89 | 93 | 95 | 88 | 85 | 78 | 74 | 73 | 74 | 73 | 73 | 75 | 76 | 79 | 78 | 77 | 76 | 76 | 75 | 74 | 74 | 71 | 70 | 71 | 70 | 72 | 77 | 83 | 90 | 92 | 92 | 90 | 88 | 89 | 93 | 95 | 96 | 98 | 99 | 99 | 98 | 97 | 96 | 94 | 92 | 100 | 95 | 95 | 97 | 96 | 97 | 96 | 96 | 87 | 85 | 84 | 83 | 83 | 85 | 85 | 84 | 84 | 84 | 75 | 72 | 67 | 60 | 62 | 57 | 51 | 45 | 41 | 38 | 37 | 36 | 35 | 34 | 34 | 34 | 34 | 36 | 37 | 39 | 40 | 38 | 36 | 36 | 35 | 36 | 36 | 36 | 35 | 34 | 33 | 33 | 33 | 35 | 36 | 38 | 37 | 36 | 35 | 33 | 33 | 32 | 32 | 33 | 34 | 35 | 35 | 34 | 32 | 31 | 31 | 30 | 31 | 30 | 34 | 31 | 26 | 25 | 19 | 19 | 23 | 23 | 23 | 24 | 24 | 24 | 137 | 130 | 124 | 119 | 86 | 86 | 86 | 86 | 77 | 77 | 77 | 77 | 71 | 71 | 71 | 71 | 78 | 78 | 78 | 78 | 71 | 71 | 71 | 71 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 81 | 82 | 79 | 80 | 77 | 72 | 71 | 66 | 67 | 66 | 67 | 102 | 100 | 102 | 103 | 71 | 73 | 71 | 70 | 69 | 68 | 66 | 67 | 64 | 62 | 62 | 62 | 64 | 68 | 71 | 75 | 76 | 75 | 75 | 77 | 79 | 84 | 87 | 88 | 80 | 81 | 83 | 84 | 93 | 94 | 92 | 89 | 89 | 84 | 84 | 85 | 80 | 83 | 83 | 84 | 87 | 85 | 84 | 83 | 83 | 85 | 85 | 84 | 84 | 84 | 75 | 72 | 67 | 58 | 59 | 52 | 46 | 44 | 39 | 38 | 37 | 36 | 35 | 34 | 34 | 34 | 35 | 36 | 38 | 39 | 39 | 38 | 37 | 36 | 36 | 34 | 33 | 32 | 30 | 30 | 29 | 29 | 29 | 30 | 31 | 32 | 31 | 30 | 30 | 29 | 29 | 30 | 30 | 30 | 31 | 30 | 30 | 30 | 28 | 21 | 13 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 7 | 7 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 13 | 11 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 0 | 2 | 4 | 7 | 11 | 9 | 7 | 5 | 0 | 0 | 0 | -35 | -34 | -34 | -34 | 1 | -1 | -1 | -1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 5 | 9 | 9 | 9 | 8 | 4 | 3 | 2 | 0 | 1 | 10 | 10 | 8 | 6 | -10 | -9 | -7 | -5 | 3 | 3 | 4 | 4 | 9 | 8 | 7 | 5 | -6 | -6 | -6 | -6 | -7 | -7 | -7 | -7 | -6 | -6 | -6 | -6 | -4 | -1 | -1 | 0 | 2 | -1 | -1 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -4 | -4 | -4 | -4 | -2 | 0 | 1 | 2 | 1 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -556 | -501 | -467 | -438 | -408 | -383 | -370 | -352 | -334 | -327 | -321 | -308 | -308 | -326 | -350 | -373 | -387 | -370 | -354 | -346 | -338 | -325 | -310 | -286 | -260 | -260 | -276 | -295 | -320 | -350 | -377 | -403 | -443 | -466 | -469 | -472 | -444 | -422 | -426 | -434 | -455 | -450 | -434 | -431 | -439 | -466 | -486 | -486 | -459 | -411 | -372 | -326 | -306 | -314 | -312 | -347 | -373 | -398 | -437 | -441 | -444 | -442 | -428 | -421 | -413 | -366 | -350 | -315 | -285 | -287 | -258 | -233 | -208 | -186 | -161 | -151 | -142 | -135 | -141 | -143 | -149 | -158 | -168 | -178 | -185 | -195 | -201 | -207 | -204 | -197 | -185 | -166 | -154 | -146 | -138 | -136 | -134 | -133 | -134 | -134 | -135 | -130 | -130 | -129 | -122 | -117 | -108 | -100 | -98 | -102 | -110 | -117 | -117 | -110 | -100 | -92 | -88 | -86 | -84 | -76 | -78 | -81 | -83 | -89 | -87 | -82 | -78 | -78 | -79 | -83 | -84 | -205 | -184 | -160 | -142 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 117 | 85 | 58 | 36 | 11 | 3 | 0 | -4 | -1 | -3 | 1 | 1 | 5 | 16 | 19 | 23 | 26 | 18 | 11 | 7 | 2 | -5 | -9 | -19 | -27 | -24 | -19 | -6 | 7 | 15 | 16 | 18 | 24 | 20 | 21 | 15 | 8 | 16 | 29 | 45 | 53 | 49 | 49 | 49 | 55 | 59 | 48 | 26 | 11 | 2 | 5 | 9 | 22 | 34 | 46 | 61 | 66 | 64 | 62 | 60 | 53 | 49 | 42 | 34 | 27 | 18 | 17 | 16 | 14 | 19 | 18 | 17 | 16 | 9 | 4 | 2 | -1 | 1 | 5 | 8 | 10 | 12 | 17 | 22 | 27 | 31 | 30 | 29 | 29 | 26 | 23 | 18 | 15 | 12 | 11 | 10 | 9 | 10 | 11 | 13 | 16 | 18 | 19 | 20 | 20 | 20 | 19 | 18 | 18 | 17 | 17 | 15 | 12 | 11 | 9 | 8 | 7 | 7 | 7 | 1 | 1 | 4 | 5 | 13 | 14 | 13 | 13 | 16 | 17 | 17 | 16 | -73 | -45 | -14 | 12 | 41 | 32 | 18 | 7 | 13 | 9 | 9 | 5 | 1 | -3 | -5 | -3 | -7 | -3 | -1 | 1 | 5 | -15 | -35 | -54 |
Interest Expense |
Loading...
|
M | 2 | 2 | 2 | 4 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 4 | 5 | 5 | 5 | 6 | 5 | 5 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 13 | 12 | 11 | 11 | 15 | 12 | 10 | 7 | 0 | 0 | 0 | 1 | -1 | -1 | 0 | -1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | -3 | -6 | -6 | -7 | -5 | -1 | 0 | 1 | 2 | 1 | -1 | -3 | -2 | -2 | 0 | 2 | 0 | 0 | -7 | -7 | -6 | -6 | 1 | 1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 1 | 1 | 1 | 1 | -1 | -1 | -1 | -1 | -1 | -5 | -5 | -5 | -5 | -1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 130 | 97 | 69 | 47 | 26 | 16 | 10 | 3 | -1 | -3 | 1 | 2 | 6 | 17 | 20 | 24 | 27 | 19 | 12 | 8 | 3 | -4 | -8 | -17 | -25 | -22 | -17 | -4 | 9 | 18 | 18 | 20 | 26 | 23 | 23 | 17 | 10 | 18 | 31 | 46 | 53 | 51 | 51 | 50 | 56 | 59 | 48 | 26 | 10 | 3 | 6 | 9 | 23 | 34 | 45 | 60 | 65 | 63 | 61 | 59 | 51 | 47 | 40 | 31 | 23 | 16 | 15 | 14 | 13 | 18 | 17 | 16 | 16 | 9 | 4 | 2 | 0 | 1 | 6 | 9 | 10 | 13 | 17 | 22 | 27 | 31 | 30 | 29 | 28 | 26 | 22 | 18 | 15 | 12 | 11 | 10 | 9 | 10 | 11 | 13 | 15 | 17 | 18 | 19 | 19 | 20 | 19 | 19 | 18 | 17 | 16 | 15 | 12 | 10 | 8 | 7 | 7 | 6 | 6 | 2 | 2 | 5 | 6 | 12 | 13 | 11 | 12 | 14 | 12 | 12 | 11 | 8 | 8 | 5 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 28 | 20 | 14 | 10 | -1 | -2 | -4 | -5 | 2 | -1 | 0 | 1 | 0 | 3 | 4 | 4 | 5 | 3 | 2 | 3 | 2 | 0 | -1 | -3 | -7 | -7 | -7 | -5 | 0 | 2 | 2 | 4 | 8 | 13 | 14 | 11 | 8 | 6 | 11 | 10 | 11 | 9 | 9 | 15 | 18 | 21 | 19 | 15 | 10 | 7 | 7 | 8 | 12 | 16 | 20 | 21 | 22 | 22 | 21 | 20 | 18 | 16 | 14 | 11 | 8 | 5 | 5 | 5 | 4 | 7 | 7 | 7 | 6 | 3 | 0 | -1 | -1 | -1 | 2 | 5 | 6 | 7 | 8 | 9 | 10 | 12 | 11 | 11 | 11 | 10 | 8 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 0 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 102 | 77 | 55 | 37 | 27 | 18 | 14 | 8 | -3 | -2 | 1 | 0 | 6 | 14 | 17 | 20 | 22 | 15 | 10 | 5 | 0 | -4 | -7 | -14 | -17 | -15 | -9 | 1 | 9 | 16 | 16 | 16 | 18 | 9 | 9 | 6 | 1 | 12 | 20 | 36 | 42 | 42 | 42 | 35 | 38 | 39 | 30 | 11 | 0 | -4 | 0 | 2 | 10 | 18 | 25 | 40 | 43 | 42 | 40 | 39 | 33 | 30 | 26 | 20 | 15 | 11 | 10 | 10 | 8 | 11 | 10 | 10 | 10 | 6 | 4 | 2 | 1 | 2 | 3 | 4 | 4 | 6 | 10 | 14 | 17 | 19 | 18 | 18 | 17 | 16 | 14 | 12 | 9 | 8 | 7 | 7 | 6 | 7 | 8 | 9 | 10 | 12 | 13 | 14 | 14 | 14 | 13 | 13 | 12 | 12 | 11 | 10 | 8 | 7 | 6 | 5 | 5 | 5 | 4 | 1 | 1 | 4 | 5 | 9 | 9 | 8 | 8 | 9 | 8 | 8 | 7 | 5 | 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 | 0 | 5 | 5 | 0 | 0 | -2 | -9 | -4 | -4 | 10 | 17 | 9 | 8 | -10 | -10 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -4 | -19 | -29 | -37 | -45 | -40 | -43 | -42 | -40 | -38 | -33 | -30 | -26 | -20 | -15 | -11 | -10 | -16 | -14 | -15 | -14 | -8 | -9 | -5 | -4 | -3 | -2 | -2 | -3 | -3 | -4 | -5 | -8 | -12 | -15 | -17 | -18 | -17 | -17 | -15 | -14 | -12 | -9 | -8 | -7 | -5 | -3 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 18 | 27 | 28 | 37 | 27 | 18 | 14 | 8 | -3 | -2 | 1 | 0 | 6 | 14 | 17 | 20 | 22 | 15 | 10 | 5 | 0 | -4 | -7 | -15 | -19 | -15 | -9 | 3 | 11 | 16 | 16 | 17 | 19 | 13 | 13 | 9 | 5 | 21 | 29 | 45 | 52 | 43 | 42 | 35 | 38 | 39 | 30 | 18 | 6 | 0 | 4 | 19 | 29 | 37 | 45 | 40 | 43 | 42 | 40 | 38 | 33 | 30 | 26 | 20 | 15 | 11 | 10 | 16 | 14 | 15 | 14 | 8 | 9 | 5 | 4 | 3 | 2 | 2 | 3 | 3 | 4 | 5 | 8 | 12 | 15 | 17 | 18 | 17 | 17 | 15 | 14 | 12 | 9 | 8 | 7 | 5 | 3 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 12,165,750.00 | 12,155,250.00 | 12,131,000.00 | 12,083,750.00 | 12,024,000.00 | 11,937,000.00 | 11,859,000.00 | 11,821,250.00 | 11,776,000.00 | 11,752,500.00 | 11,729,750.00 | 11,701,500.00 | 11,696,000.00 | 11,689,500.00 | 11,687,250.00 | 11,674,750.00 | 11,651,000.00 | 11,638,750.00 | 11,610,250.00 | 11,599,750.00 | 11,595,750.00 | 11,565,000.00 | 11,551,500.00 | 11,515,250.00 | 11,484,250.00 | 11,468,250.00 | 11,453,500.00 | 11,452,250.00 | 11,454,750.00 | 11,449,000.00 | 11,438,250.00 | 11,421,250.00 | 11,514,250.00 | 11,663,250.00 | 11,824,750.00 | 11,986,250.00 | 12,043,750.00 | 12,055,250.00 | 12,058,500.00 | 12,055,250.00 | 12,040,500.00 | 12,031,750.00 | 12,018,250.00 | 11,991,750.00 | 11,953,000.00 | 11,904,500.00 | 11,845,500.00 | 11,802,250.00 | 11,790,000.00 | 11,781,000.00 | 11,783,250.00 | 11,756,000.00 | 11,722,750.00 | 11,687,750.00 | 11,651,000.00 | 11,610,000.00 | 11,570,500.00 | 11,529,500.00 | 11,492,750.00 | 11,477,000.00 | 11,464,250.00 | 11,444,500.00 | 11,417,750.00 | 11,353,250.00 | 11,303,500.00 | 11,221,750.00 | 11,159,000.00 | 11,155,250.00 | 11,122,500.00 | 11,127,750.00 | 11,082,250.00 | 11,032,000.00 | 10,981,750.00 | 10,895,000.00 | 10,854,500.00 | 10,814,000.00 | 10,773,500.00 | 10,774,750.00 | 10,746,000.00 | 10,715,000.00 | 10,686,250.00 | 10,658,500.00 | 10,678,500.00 | 10,658,750.00 | 10,678,750.00 | 10,685,750.00 | 10,654,500.00 | 10,623,000.00 | 10,591,750.00 | 10,539,250.00 | 10,493,500.00 | 10,490,000.00 | 10,444,250.00 | 10,461,000.00 | 10,531,071.50 | 10,586,821.50 | 10,656,893.00 | 10,668,451.75 | 10,668,451.75 | 10,754,201.75 | 10,754,201.75 | 10,768,433.25 | 10,746,111.75 | 10,604,807.50 | 10,582,486.00 | 10,671,195.75 | 10,732,337.00 | 10,841,032.50 | 10,902,173.75 | 10,860,507.00 | 10,643,115.75 | 10,581,974.50 | 10,364,583.25 | 10,334,821.50 | 10,334,821.50 | 10,154,762.00 | 10,154,762.00 | 10,184,523.75 | 10,184,523.75 | 10,184,120.25 | 10,411,393.00 | 10,354,575.00 | 10,354,575.00 | 10,486,000.50 | 10,258,727.75 | 10,226,260.00 | 10,365,149.00 | 10,276,052.50 | 10,276,052.50 | 10,282,005.00 | 10,309,782.75 | 10,380,166.75 | 10,468,666.75 | 10,432,166.75 | 10,316,500.00 | 10,316,500.00 | 10,279,000.00 | 10,241,500.00 | 10,241,500.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 | 10,204,000.00 |
EBITDA |
Loading...
|
M | 120 | 89 | 63 | 43 | 22 | 15 | 10 | 3 | 4 | 3 | 7 | 7 | 10 | 19 | 25 | 28 | 32 | 24 | 15 | 11 | 4 | 0 | -3 | -13 | -18 | -14 | -9 | 4 | 18 | 29 | 37 | 42 | 49 | 43 | 37 | 31 | 19 | 25 | 40 | 54 | 64 | 59 | 59 | 60 | 67 | 73 | 62 | 44 | 27 | 18 | 23 | 21 | 33 | 45 | 53 | 68 | 73 | 70 | 71 | 69 | 64 | 61 | 54 | 46 | 39 | 29 | 27 | 24 | 20 | 26 | 25 | 24 | 23 | 14 | 8 | 6 | 4 | 5 | 10 | 13 | 15 | 18 | 23 | 27 | 32 | 36 | 35 | 33 | 33 | 30 | 27 | 23 | 19 | 17 | 15 | 14 | 13 | 14 | 16 | 17 | 21 | 23 | 24 | 24 | 23 | 23 | 21 | 21 | 22 | 21 | 21 | 19 | 16 | 14 | 12 | 11 | 11 | 11 | 11 | 4 | 4 | 7 | 8 | 16 | 17 | 16 | 16 | 19 | 23 | 23 | 23 | -67 | -44 | -13 | 12 | 41 | 32 | 18 | 7 | 13 | 9 | 9 | 5 | 1 | -3 | -5 | -3 | -7 | -3 | -1 | 1 | 5 | -15 | -35 | -54 |
Depreciation and Amortization |
Loading...
|
M | 8 | 8 | 7 | 9 | 11 | 12 | 12 | 9 | 7 | 8 | 5 | 5 | 3 | 0 | 3 | 3 | 6 | 6 | 3 | 3 | 0 | 3 | 3 | 3 | 7 | 6 | 7 | 7 | 7 | 7 | 10 | 13 | 13 | 13 | 10 | 11 | 7 | 7 | 9 | 6 | 6 | 4 | 4 | 7 | 10 | 13 | 13 | 11 | 9 | 9 | 10 | 12 | 15 | 14 | 14 | 13 | 12 | 12 | 12 | 11 | 11 | 12 | 12 | 12 | 12 | 11 | 11 | 9 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | -113 | -114 | -108 | -25 | 12 | 12 | 9 | -8 | 2 | 2 | 5 | 5 | 5 | 5 | -2 | 5 | -4 | -4 | -4 | -5 | 73 | 73 | 73 |
EBIT |
Loading...
|
M | 112 | 81 | 26 | 34 | 11 | 3 | -2 | -6 | -4 | -5 | 1 | 2 | 8 | 18 | 22 | 25 | 26 | 18 | 12 | 8 | 4 | -3 | -7 | -17 | -24 | -20 | -15 | -2 | 11 | 22 | 26 | 29 | 36 | 30 | 27 | 20 | 11 | 18 | 31 | 48 | 57 | 55 | 55 | 52 | 56 | 60 | 49 | 33 | 18 | 9 | 13 | 9 | 18 | 31 | 39 | 55 | 60 | 58 | 59 | 57 | 53 | 49 | 42 | 34 | 27 | 18 | 16 | 15 | 13 | 19 | 18 | 17 | 16 | 9 | 4 | 2 | -1 | 1 | 5 | 8 | 10 | 12 | 17 | 22 | 27 | 31 | 30 | 29 | 29 | 26 | 23 | 18 | 15 | 12 | 11 | 10 | 9 | 10 | 11 | 13 | 16 | 19 | 20 | 21 | 19 | 19 | 18 | 18 | 18 | 17 | 17 | 15 | 12 | 10 | 8 | 7 | 8 | 8 | 7 | 1 | 1 | 4 | 5 | 13 | 14 | 13 | 13 | 16 | 21 | 20 | 20 | 17 | 41 | 37 | 63 | 6 | -3 | -3 | -14 | -9 | -12 | -12 | -16 | -20 | -24 | -24 | -38 | -42 | -38 | -38 | -38 | -34 | -54 | -54 | -54 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 18 | 19 | 10 | 10 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 21.07 | 20.83 | 22.98 | 22.60 | -35.52 | 34.92 | 36.33 | 35.79 | 75.28 | 19.34 | 0.81 | 5.43 | 13.78 | -0.83 | 13.49 | 9.60 | 17.77 | 19.62 | 17.47 | 26.65 | 37.34 | 38.56 | 40.50 | 30.65 | 29.92 | 36.74 | 53.45 | 54.69 | 46.14 | 33.56 | 30.25 | 33.09 | 38.88 | 95.14 | 97.91 | 96.32 | 96.51 | 46.54 | 35.18 | 28.47 | 24.09 | 20.77 | 20.13 | 29.06 | 31.06 | 34.71 | -271.58 | -296.79 | -295.28 | -295.24 | 11.48 | -56.93 | -58.12 | -58.88 | -58.65 | 34.13 | 34.18 | 34.15 | 34.13 | 34.30 | 34.96 | 35.13 | 35.48 | 36.34 | 35.77 | 26.12 | 26.22 | 28.19 | 30.15 | 40.63 | 43.65 | 38.96 | 34.28 | 39.89 | 47.92 | 38.79 | 29.65 | 23.56 | 19.78 | 39.28 | 51.72 | 51.76 | 44.97 | 38.17 | 37.84 | 37.58 | 37.94 | 38.31 | 37.87 | 37.78 | 36.85 | 35.65 | 35.84 | 35.19 | 34.40 | 33.87 | 32.15 | 31.50 | 31.50 | 31.50 | 31.58 | 32.05 | 30.49 | 28.93 | 29.36 | 30.02 | 29.02 | 31.29 | 32.68 | 32.60 | 35.17 | 34.46 | 29.83 | 29.03 | 27.52 | 27.52 | 28.11 | 28.05 | 27.48 | 28.40 | 32.61 | 31.86 | 33.57 | 27.76 | 26.24 | 27.92 | 28.58 | 34.10 | 38.91 | 38.68 | 39.06 | 39.09 | 35.46 | 36.00 | 36.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 24.13 | 22.86 | 20.49 | 19.40 | 17.37 | 16.22 | 15.54 | 14.74 | 14.93 | 14.81 | 15.94 | 16.34 | 17.15 | 18.44 | 18.22 | 18.29 | 18.14 | 17.30 | 16.58 | 16.22 | 15.61 | 14.61 | 14.20 | 12.61 | 11.49 | 12.21 | 12.68 | 14.76 | 17.24 | 18.41 | 18.87 | 18.53 | 18.07 | 16.70 | 16.29 | 15.63 | 15.89 | 17.70 | 19.36 | 21.13 | 21.57 | 21.34 | 21.71 | 21.63 | 21.92 | 21.48 | 19.23 | 17.59 | 16.07 | 16.46 | 18.41 | 19.93 | 22.68 | 24.00 | 25.77 | 25.65 | 24.96 | 23.69 | 21.79 | 21.50 | 20.64 | 20.27 | 19.74 | 18.86 | 18.12 | 17.43 | 17.26 | 17.65 | 17.64 | 18.82 | 19.23 | 19.33 | 19.44 | 17.75 | 17.33 | 17.05 | 16.77 | 17.37 | 18.25 | 19.08 | 19.06 | 19.60 | 20.45 | 21.31 | 22.44 | 23.10 | 22.09 | 21.09 | 21.13 | 20.93 | 20.95 | 21.23 | 21.05 | 20.56 | 20.55 | 20.28 | 20.18 | 20.52 | 21.47 | 22.42 | 23.55 | 24.74 | 24.92 | 25.10 | 25.46 | 26.23 | 26.51 | 27.59 | 28.12 | 27.46 | 26.57 | 24.88 | 23.53 | 23.07 | 23.25 | 23.75 | 24.20 | 24.43 | 24.53 | 23.77 | 22.68 | 21.89 | 21.81 | 22.77 | 23.76 | 25.19 | 26.47 | 27.67 | 28.20 | 27.51 | 26.99 | 44.46 | 62.62 | 81.58 | 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...
|
% | 13.58 | 10.86 | 7.32 | 4.93 | 1.45 | 0.36 | -0.44 | -0.88 | -0.49 | -0.80 | 0.13 | 0.25 | 1.14 | 2.91 | 3.55 | 3.98 | 4.43 | 3.13 | 1.88 | 1.15 | 0.22 | -1.33 | -2.68 | -5.06 | -7.35 | -6.69 | -5.15 | -2.11 | 1.12 | 2.72 | 2.90 | 3.01 | 3.64 | 2.95 | 3.00 | 2.07 | 1.19 | 2.56 | 4.48 | 6.50 | 7.47 | 7.02 | 7.16 | 7.17 | 7.79 | 8.26 | 6.46 | 3.40 | 1.54 | 0.45 | 1.22 | 1.66 | 4.04 | 6.18 | 8.21 | 10.57 | 10.80 | 10.16 | 9.26 | 9.00 | 7.90 | 7.35 | 6.58 | 5.41 | 4.34 | 3.29 | 3.23 | 3.29 | 3.15 | 4.43 | 4.66 | 4.84 | 5.03 | 2.89 | 1.33 | 0.55 | -0.23 | 0.37 | 2.19 | 3.50 | 4.16 | 5.20 | 6.46 | 7.72 | 9.10 | 10.14 | 9.74 | 9.34 | 9.42 | 8.94 | 8.02 | 7.04 | 6.11 | 5.25 | 4.91 | 4.64 | 4.34 | 4.60 | 5.24 | 5.88 | 6.89 | 8.00 | 8.53 | 9.06 | 9.54 | 9.81 | 9.77 | 10.02 | 9.99 | 9.32 | 8.60 | 7.59 | 6.20 | 5.67 | 5.01 | 4.65 | 4.71 | 4.65 | 4.49 | 0.17 | 0.36 | 2.68 | 3.75 | 9.24 | 9.92 | 8.92 | 9.57 | 11.09 | 11.63 | 11.23 | 10.90 | -52.20 | -29.87 | -7.12 | 15.77 | 29.98 | 29.98 | 29.98 | 29.98 | 29.24 | 29.24 | 29.24 | 29.24 | -5.69 | -5.69 | -5.69 | -5.69 | 2.88 | 2.88 | 2.88 | 2.88 | -3.65 | -38.21 | -107.31 | -314.62 |
Net Income Margin |
Loading...
|
% | 9.59 | 7.27 | 5.15 | 5.21 | 4.48 | 3.01 | 2.11 | 1.40 | -0.72 | -0.53 | 0.06 | 0.08 | 1.25 | 2.53 | 3.13 | 3.58 | 3.78 | 2.75 | 1.62 | 0.80 | -0.08 | -1.09 | -2.04 | -4.10 | -5.25 | -4.12 | -2.62 | 0.21 | 2.22 | 2.83 | 2.89 | 2.80 | 2.88 | 1.97 | 1.97 | 1.37 | 0.86 | 3.26 | 4.46 | 6.57 | 7.38 | 6.08 | 6.08 | 5.21 | 5.48 | 5.39 | 3.92 | 2.30 | 0.75 | 0.07 | 0.83 | 3.60 | 5.44 | 6.83 | 8.11 | 6.85 | 6.98 | 6.59 | 5.97 | 5.73 | 4.95 | 4.54 | 4.00 | 3.16 | 2.49 | 2.19 | 1.99 | 3.57 | 3.41 | 3.67 | 3.59 | 2.29 | 2.71 | 1.81 | 1.48 | 1.24 | 0.79 | 0.97 | 1.29 | 1.39 | 1.60 | 2.21 | 2.89 | 4.05 | 5.02 | 5.64 | 5.85 | 5.55 | 5.52 | 5.25 | 4.79 | 4.46 | 3.87 | 3.37 | 3.27 | 2.92 | 2.56 | 2.59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 13.96 | 11.39 | 8.06 | 6.08 | 3.43 | 2.50 | 1.29 | 0.45 | 0.58 | 0.38 | 1.33 | 1.58 | 2.23 | 3.50 | 4.65 | 4.98 | 5.55 | 4.25 | 2.49 | 1.96 | 0.61 | -0.14 | -1.33 | -3.57 | -4.81 | -3.90 | -2.44 | 0.51 | 3.48 | 5.17 | 6.47 | 7.02 | 7.54 | 6.49 | 5.38 | 4.42 | 2.88 | 3.90 | 6.15 | 7.87 | 9.03 | 8.45 | 8.66 | 8.76 | 9.52 | 10.10 | 8.31 | 6.01 | 3.94 | 3.20 | 4.18 | 4.11 | 6.27 | 8.24 | 9.57 | 11.74 | 11.97 | 11.08 | 10.61 | 10.27 | 9.61 | 9.14 | 8.44 | 7.40 | 6.40 | 5.12 | 5.08 | 4.92 | 4.62 | 6.10 | 6.43 | 6.74 | 7.06 | 4.86 | 3.25 | 2.49 | 1.73 | 2.54 | 4.37 | 5.84 | 6.53 | 7.47 | 8.58 | 9.61 | 10.88 | 11.79 | 11.29 | 10.75 | 10.81 | 10.37 | 9.62 | 8.86 | 8.06 | 7.28 | 6.98 | 6.78 | 6.49 | 6.76 | 7.34 | 7.79 | 9.11 | 10.25 | 10.70 | 11.15 | 11.06 | 11.28 | 10.89 | 11.47 | 11.82 | 11.16 | 10.81 | 9.49 | 7.88 | 7.37 | 6.88 | 6.77 | 7.23 | 7.19 | 7.00 | 2.68 | 2.55 | 4.87 | 5.93 | 11.39 | 12.14 | 11.13 | 11.76 | 13.24 | 16.15 | 15.63 | 15.22 | -48.41 | -29.01 | -6.65 | 15.77 | 29.98 | 29.98 | 29.98 | 29.98 | 29.24 | 29.24 | 29.24 | 29.24 | -5.69 | -5.69 | -5.69 | -5.69 | 2.88 | 2.88 | 2.88 | 2.88 | -3.65 | -38.21 | -107.31 | -314.62 |
EBIT Ratio |
Loading...
|
% | 13.04 | 10.32 | 4.62 | 4.65 | 1.45 | 0.36 | -0.99 | -1.42 | -1.02 | -1.32 | 0.19 | 0.43 | 1.64 | 3.46 | 4.14 | 4.47 | 4.51 | 3.21 | 1.92 | 1.38 | 0.57 | -0.96 | -2.15 | -4.41 | -6.56 | -5.62 | -4.16 | -1.20 | 2.06 | 3.94 | 4.72 | 4.77 | 5.44 | 4.46 | 3.87 | 2.84 | 1.77 | 2.88 | 4.72 | 6.96 | 8.08 | 7.83 | 7.98 | 7.70 | 8.07 | 8.28 | 6.48 | 4.46 | 2.61 | 1.53 | 2.31 | 1.70 | 3.43 | 5.57 | 7.08 | 9.43 | 9.91 | 9.24 | 8.87 | 8.60 | 7.90 | 7.35 | 6.58 | 5.41 | 4.34 | 3.07 | 3.01 | 3.07 | 2.93 | 4.43 | 4.66 | 4.84 | 5.03 | 2.89 | 1.33 | 0.55 | -0.23 | 0.37 | 2.19 | 3.56 | 4.21 | 5.26 | 6.52 | 7.70 | 9.09 | 10.13 | 9.73 | 9.30 | 9.38 | 8.90 | 7.98 | 7.04 | 6.11 | 5.25 | 4.91 | 4.69 | 4.39 | 4.64 | 5.29 | 5.79 | 7.20 | 8.31 | 8.84 | 9.37 | 9.34 | 9.55 | 9.52 | 9.86 | 9.93 | 9.32 | 8.60 | 7.49 | 5.98 | 5.45 | 4.79 | 4.52 | 4.91 | 4.86 | 4.70 | 0.37 | 0.36 | 2.68 | 3.75 | 9.24 | 9.92 | 8.92 | 9.57 | 11.09 | 14.11 | 13.70 | 13.38 | 11.43 | 31.28 | 38.71 | 69.22 | 6.64 | 6.64 | 6.64 | 6.64 | 5.66 | 5.66 | 5.66 | 5.66 | -40.92 | -40.92 | -40.92 | -111.38 | -94.25 | -94.25 | -94.25 | -94.25 | -107.31 | -314.62 | -314.62 | -314.62 |
EBT Ratio |
Loading...
|
% | 15.15 | 12.44 | 8.91 | 6.62 | 4.09 | 2.60 | 1.28 | 0.39 | -0.43 | -0.80 | 0.15 | 0.39 | 1.30 | 3.12 | 3.80 | 4.17 | 4.63 | 3.33 | 2.04 | 1.33 | 0.38 | -1.15 | -2.34 | -4.59 | -6.73 | -6.00 | -4.53 | -1.58 | 1.56 | 3.11 | 3.26 | 3.35 | 3.94 | 3.31 | 3.36 | 2.43 | 1.56 | 2.86 | 4.69 | 6.64 | 7.52 | 7.27 | 7.42 | 7.43 | 8.04 | 8.24 | 6.44 | 3.37 | 1.52 | 0.67 | 1.44 | 1.84 | 4.20 | 6.08 | 8.10 | 10.47 | 10.71 | 10.05 | 9.12 | 8.81 | 7.63 | 7.02 | 6.17 | 4.94 | 3.83 | 2.89 | 2.85 | 2.98 | 2.91 | 4.17 | 4.34 | 4.65 | 4.96 | 2.92 | 1.27 | 0.52 | -0.23 | 0.36 | 2.49 | 3.78 | 4.35 | 5.33 | 6.52 | 7.71 | 9.21 | 10.16 | 9.74 | 9.31 | 9.20 | 8.77 | 7.89 | 6.94 | 6.06 | 5.24 | 4.95 | 4.74 | 4.35 | 4.55 | 5.10 | 5.65 | 6.62 | 7.74 | 8.22 | 8.70 | 9.36 | 9.73 | 9.84 | 10.19 | 10.10 | 9.33 | 8.46 | 7.35 | 5.84 | 5.30 | 4.59 | 4.21 | 4.18 | 4.06 | 3.89 | 0.81 | 1.14 | 3.44 | 4.44 | 8.52 | 9.00 | 7.92 | 8.63 | 10.10 | 8.39 | 8.01 | 7.68 | 5.92 | 7.72 | 7.47 | 7.10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email