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 | 17,559 | 17,365 | 16,961 | 17,070 | 17,394 | 17,468 | 17,380 | 16,738 | 15,744 | 14,777 | 13,857 | 13,104 | 12,290 | 12,092 | 12,038 | 11,740 | 11,759 | 11,409 | 11,003 | 10,922 | 10,916 | 10,938 | 11,023 | 11,120 | 10,535 | 9,808 | 8,974 | 8,212 | 7,989 | 7,931 | 7,984 | 8,065 | 8,090 | 8,180 | 8,330 | 8,485 | 8,618 | 8,583 | 8,520 | 8,395 | 8,392 | 8,411 | 8,554 | 8,479 | 8,270 | 8,121 | 7,761 | 7,584 | 7,532 | 7,536 | 7,518 | 7,346 | 7,131 | 6,882 | 6,673 | 6,689 | 6,759 | 6,814 | 7,381 | 7,521 | 7,952 | 8,355 | 8,278 | 8,551 | 8,462 | 8,355 | 7,599 | 6,788 | 5,957 | 5,229 | 5,236 | 5,380 | 5,532 | 5,642 | 5,666 | 5,670 | 5,678 | 5,688 | 5,364 | 4,587 | 3,791 | 3,036 | 2,619 | 2,550 | 2,535 | 2,505 | 2,534 | 2,535 | 2,544 | 2,485 | 2,215 | 1,953 | 1,699 | 1,531 | 1,499 | 1,467 | 1,420 | 1,376 | 1,358 | 1,351 | 1,335 | 1,330 | 1,332 | 1,332 | 1,339 | 1,318 | 1,278 | 1,242 | 1,201 | 1,170 | 1,139 | 1,092 | 1,028 | 972 | 932 | 914 | 922 | 929 | 923 | 902 | 885 | 889 | 888 | 879 | 865 | 842 | 817 | 813 | 801 | 797 | 787 | 772 | 767 | 744 | 721 | 706 | 694 | 674 | 661 | 640 | 596 | 558 | 506 | 456 | 428 | 414 | 422 | 411 | 399 | 387 | 375 | 357 | 263 | 169 | 75 |
Cost of Revenue |
Loading...
|
M | 16,232 | 16,236 | 16,068 | 16,026 | 15,951 | 15,657 | 15,311 | 14,795 | 14,098 | 13,412 | 12,616 | 11,921 | 11,368 | 11,254 | 11,225 | 10,960 | 10,731 | 10,339 | 10,022 | 10,054 | 10,141 | 10,094 | 10,030 | 9,817 | 9,081 | 8,427 | 7,675 | 7,181 | 7,097 | 7,017 | 7,089 | 7,096 | 6,975 | 6,926 | 6,857 | 6,847 | 7,062 | 7,189 | 7,297 | 7,386 | 7,450 | 7,566 | 7,840 | 7,897 | 7,825 | 7,686 | 7,381 | 7,372 | 7,510 | 7,677 | 7,560 | 7,169 | 6,775 | 6,421 | 6,249 | 6,250 | 6,268 | 6,278 | 7,226 | 7,622 | 8,183 | 8,707 | 8,224 | 8,206 | 7,935 | 7,721 | 7,007 | 6,304 | 5,666 | 4,984 | 4,938 | 4,981 | 4,945 | 4,934 | 4,921 | 4,967 | 5,082 | 5,123 | 4,878 | 4,210 | 3,486 | 2,833 | 2,465 | 2,413 | 2,403 | 2,370 | 2,369 | 2,379 | 2,341 | 2,269 | 2,001 | 1,712 | 1,497 | 1,327 | 1,298 | 1,260 | 1,209 | 1,154 | 1,137 | 1,130 | 1,132 | 1,146 | 1,163 | 1,177 | 1,190 | 1,173 | 1,141 | 1,124 | 1,094 | 1,069 | 1,041 | 986 | 917 | 871 | 832 | 814 | 815 | 803 | 788 | 765 | 750 | 747 | 748 | 757 | 762 | 768 | 761 | 746 | 728 | 707 | 691 | 678 | 666 | 646 | 482 | 313 | 153 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 1,327 | 1,129 | 893 | 1,045 | 1,443 | 1,812 | 2,069 | 1,943 | 1,647 | 1,366 | 1,241 | 1,183 | 922 | 838 | 812 | 781 | 1,029 | 1,070 | 981 | 868 | 775 | 843 | 993 | 1,302 | 1,453 | 1,381 | 1,300 | 1,031 | 892 | 914 | 895 | 969 | 1,115 | 1,254 | 1,473 | 1,639 | 1,556 | 1,394 | 1,223 | 1,009 | 942 | 845 | 713 | 583 | 444 | 436 | 380 | 212 | 22 | -142 | -43 | 177 | 356 | 461 | 424 | 439 | 490 | 536 | 155 | -101 | -231 | -352 | 54 | 344 | 526 | 634 | 592 | 484 | 291 | 245 | 298 | 399 | 587 | 708 | 745 | 703 | 596 | 565 | 486 | 377 | 305 | 203 | 154 | 136 | 132 | 135 | 165 | 156 | 203 | 216 | 214 | 240 | 202 | 204 | 202 | 208 | 210 | 222 | 220 | 221 | 204 | 184 | 169 | 155 | 149 | 144 | 137 | 118 | 107 | 101 | 99 | 105 | 111 | 101 | 100 | 100 | 107 | 126 | 136 | 137 | 135 | 142 | 140 | 122 | 103 | 75 | 56 | 67 | 72 | 90 | 96 | 94 | 101 | 98 | 239 | 394 | 541 | 674 | 661 | 640 | 596 | 558 | 506 | 456 | 428 | 414 | 422 | 411 | 399 | 387 | 375 | 357 | 263 | 169 | 75 |
Operating Expenses |
Loading...
|
M | 562 | 551 | 568 | 586 | 572 | 605 | 759 | 852 | 1,192 | 1,155 | 1,045 | 1,014 | 603 | 593 | 520 | 395 | 391 | 380 | 352 | 343 | 344 | 348 | 366 | 388 | 365 | 342 | 291 | 231 | 215 | 201 | 198 | 205 | 209 | 209 | 207 | 198 | 193 | 191 | 191 | 193 | 189 | 187 | 185 | 182 | 182 | 185 | 201 | 219 | 227 | 232 | 235 | 217 | 245 | 276 | 284 | 296 | 290 | 283 | 782 | 821 | 842 | 885 | 416 | 418 | 421 | 396 | 359 | 340 | 311 | 291 | 295 | 298 | 323 | 317 | 309 | 251 | 243 | 239 | 221 | 222 | 160 | 119 | 90 | 101 | 110 | 118 | 135 | 92 | 108 | 121 | 119 | 161 | 142 | 125 | 121 | 114 | 113 | 113 | 111 | 109 | 102 | 96 | 91 | 84 | 85 | 82 | 73 | 75 | 73 | 72 | 77 | 78 | 77 | 76 | 75 | 68 | 71 | 73 | 76 | 82 | 84 | 84 | 84 | 86 | 80 | 76 | 72 | 67 | 65 | 65 | 64 | 66 | 64 | 62 | 46 | 644 | 630 | 615 | 615 | 508 | 508 | 508 | 508 | 401 | 401 | 401 | 401 | 338 | 338 | 338 | 338 | 283 | 283 | 283 | 283 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 478 | 492 | 564 | 583 | 598 | 605 | 754 | 847 | 1,186 | 1,149 | 1,045 | 1,013 | 603 | 593 | 520 | 395 | 391 | 380 | 350 | 340 | 340 | 343 | 363 | 381 | 385 | 390 | 340 | 313 | 326 | 285 | 283 | 259 | 203 | 204 | 201 | 193 | 193 | 189 | 188 | 187 | 183 | 181 | 177 | 175 | 176 | 177 | 180 | 190 | 197 | 205 | 208 | 202 | 214 | 210 | 234 | 244 | 255 | 285 | 286 | 308 | 325 | 350 | 377 | 395 | 401 | 394 | 357 | 339 | 310 | 289 | 295 | 298 | 312 | 312 | 309 | 303 | 293 | 280 | 256 | 215 | 177 | 151 | 137 | 138 | 135 | 133 | 135 | 131 | 128 | 130 | 119 | 113 | 103 | 89 | 85 | 79 | 79 | 79 | 76 | 75 | 68 | 63 | 59 | 52 | 53 | 51 | 51 | 55 | 52 | 51 | 49 | 49 | 50 | 49 | 49 | 47 | 50 | 50 | 38 | 27 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 49 | 49 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | -1 | 0 | 1 | 0 | 4 | -24 | -51 | -52 | -85 | -115 | -88 | -89 | -59 | 2 | 2 | 2 | 1 | -3 | -2 | -1 | 2 | 3 | 2 | 3 | 2 | 2 | 5 | 15 | 24 | 25 | 22 | 27 | 15 | 31 | 66 | 52 | 53 | 36 | -1 | 496 | 513 | 517 | 535 | 40 | 23 | 19 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 11 | 6 | 0 | -52 | -50 | -41 | -35 | 6 | -17 | -32 | -46 | -36 | -26 | -14 | 0 | -39 | -21 | -9 | 0 | 39 | 21 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -15,700 | -15,689 | -15,505 | -15,443 | -15,352 | -15,052 | -14,558 | -13,949 | -12,912 | -12,263 | -11,571 | -10,908 | -10,765 | -10,661 | -10,705 | -10,565 | -10,340 | -9,959 | -9,672 | -9,714 | -9,801 | -9,751 | -9,667 | -9,436 | -8,726 | -8,095 | -7,392 | -6,955 | -6,883 | -6,817 | -6,892 | -6,892 | -6,772 | -6,722 | -6,656 | -6,654 | -6,869 | -7,001 | -7,110 | -7,199 | -7,268 | -7,385 | -7,663 | -7,721 | -7,650 | -7,509 | -7,200 | -7,182 | -7,313 | -7,471 | -7,351 | -6,966 | -6,561 | -6,211 | -6,015 | -6,006 | -6,013 | -5,993 | -6,439 | -6,798 | -7,342 | -7,841 | -7,832 | -7,810 | -7,532 | -7,325 | -6,648 | -5,964 | -5,354 | -4,693 | -4,643 | -4,683 | -4,623 | -4,616 | -4,612 | -4,716 | -4,847 | -4,892 | -4,665 | -3,996 | -3,326 | -2,714 | -2,375 | -2,312 | -2,293 | -2,251 | -2,233 | -2,287 | -2,233 | -2,147 | -1,881 | -1,551 | -1,355 | -1,202 | -1,176 | -1,146 | -1,096 | -1,041 | -1,026 | -1,021 | -1,030 | -1,050 | -1,071 | -1,092 | -1,105 | -1,092 | -1,067 | -1,049 | -1,021 | -997 | -964 | -908 | -839 | -795 | -756 | -746 | -744 | -730 | -711 | -683 | -666 | -664 | -665 | -671 | -682 | -692 | -690 | -679 | -664 | -641 | -627 | -613 | -602 | -583 | -436 | -284 | -138 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 765 | 578 | 325 | 458 | 871 | 1,207 | 1,309 | 1,091 | 455 | 211 | 196 | 169 | 320 | 245 | 292 | 386 | 638 | 691 | 628 | 526 | 431 | 496 | 627 | 914 | 1,088 | 1,039 | 1,008 | 800 | 677 | 714 | 697 | 764 | 906 | 1,045 | 1,266 | 1,440 | 1,363 | 1,203 | 1,032 | 816 | 753 | 659 | 528 | 401 | 262 | 250 | 180 | -7 | -205 | -374 | -278 | -40 | 111 | 185 | 140 | 144 | 200 | 253 | -627 | -922 | -1,073 | -1,237 | -362 | -73 | 106 | 238 | 233 | 144 | -20 | -46 | 3 | 101 | 264 | 391 | 436 | 452 | 353 | 326 | 265 | 155 | 144 | 84 | 64 | 35 | 23 | 17 | 30 | 64 | 96 | 95 | 95 | 79 | 60 | 78 | 81 | 94 | 97 | 109 | 110 | 112 | 102 | 88 | 77 | 71 | 64 | 63 | 64 | 42 | 35 | 29 | 21 | 27 | 33 | 25 | 25 | 32 | 36 | 52 | 60 | 55 | 51 | 58 | 56 | 36 | 23 | -1 | -16 | 1 | 8 | 24 | 31 | 28 | 37 | 36 | 192 | -251 | -89 | 59 | 46 | 132 | 88 | 50 | -1 | 55 | 28 | 14 | 21 | 72 | 61 | 49 | 37 | 74 | -20 | -114 | -207 |
Interest Expense |
Loading...
|
M | 180 | 182 | 177 | 168 | 159 | 153 | 146 | 139 | 152 | 146 | 141 | 142 | 124 | 126 | 129 | 130 | 132 | 133 | 136 | 139 | 146 | 163 | 167 | 156 | 132 | 94 | 63 | 51 | 46 | 46 | 46 | 45 | 45 | 38 | 64 | 64 | 67 | 82 | 64 | 73 | 82 | 87 | 95 | 100 | 102 | 105 | 107 | 110 | 112 | 112 | 107 | 106 | 105 | 106 | 126 | 136 | 149 | 167 | 159 | 161 | 160 | 146 | 136 | 140 | 137 | 153 | 138 | 103 | 79 | 40 | 39 | 42 | 43 | 35 | 36 | 40 | 50 | 65 | 66 | 53 | 31 | 32 | 27 | 30 | 35 | 26 | 26 | 28 | 35 | 34 | 31 | 27 | 22 | 18 | 18 | 21 | 18 | 18 | 19 | 18 | 19 | 20 | 21 | 21 | 22 | 22 | 20 | 19 | 19 | 17 | 19 | 18 | 16 | 22 | 22 | 21 | 24 | 23 | 20 | 18 | 19 | 19 | 22 | 23 | 21 | 14 | 13 | 13 | 13 | 17 | 17 | 15 | 13 | 11 | 7 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -127 | -170 | -204 | -211 | -204 | -182 | -85 | -71 | -36 | 15 | -2 | -10 | -12 | 35 | 93 | 98 | 100 | 45 | -32 | -22 | -24 | -19 | 3 | -5 | -1 | -1 | -6 | -6 | 1 | 2 | 5 | -4 | -12 | -24 | -43 | -38 | -33 | -26 | -2 | -2 | -14 | -6 | -11 | 0 | 2 | -2 | -13 | -40 | -30 | -30 | -26 | -2 | -13 | -71 | -92 | -182 | -172 | -115 | -583 | -547 | -550 | -569 | -67 | -29 | -24 | -18 | -20 | -6 | -8 | 3 | 1 | 0 | -1 | 9 | 12 | 33 | 25 | 12 | 11 | 1 | 28 | 68 | 84 | 75 | 58 | 20 | 4 | 2 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | -1 | -1 | -6 | -9 | -10 | -10 | -11 | -6 | -11 | -11 | -4 | -9 | -2 | -2 | -4 | 2 | 2 | -3 | -5 | -5 | -7 | -1 | 2 | 3 | 3 | 3 | 3 | 4 | 5 | 5 | 5 | 2 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 595 | 365 | 79 | 237 | 666 | 1,025 | 1,197 | 963 | 312 | 92 | 60 | 25 | 192 | 162 | 264 | 364 | 619 | 618 | 477 | 381 | 281 | 332 | 481 | 773 | 975 | 961 | 952 | 750 | 634 | 673 | 658 | 718 | 858 | 993 | 1,170 | 1,349 | 1,268 | 1,102 | 973 | 750 | 667 | 574 | 432 | 310 | 170 | 153 | 81 | -126 | -317 | -487 | -394 | -142 | 15 | 66 | -25 | -56 | -35 | -13 | -853 | -1,140 | -1,271 | -1,390 | -506 | -210 | -34 | 82 | 92 | 36 | -100 | -87 | -36 | 61 | 223 | 360 | 404 | 415 | 314 | 270 | 209 | 104 | 107 | 79 | 63 | 38 | 20 | -11 | 2 | 32 | 60 | 60 | 63 | 53 | 39 | 60 | 63 | 74 | 79 | 91 | 91 | 94 | 83 | 68 | 57 | 50 | 43 | 41 | 44 | 23 | 16 | 10 | 0 | 7 | 14 | 2 | 2 | 10 | 12 | 33 | 43 | 38 | 33 | 37 | 33 | 13 | 2 | -20 | -34 | -19 | -13 | 5 | 12 | 12 | 22 | 22 | 20 | 18 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 104 | 43 | 46 | 67 | 195 | 279 | 259 | 224 | 101 | 61 | 65 | 57 | 64 | 67 | 77 | 101 | 179 | 161 | 121 | 106 | 69 | 85 | 92 | 175 | 249 | 260 | 315 | 253 | 218 | 233 | 225 | 247 | 298 | 347 | 420 | 480 | 450 | 391 | 285 | 157 | 73 | 24 | 4 | -1 | -19 | -21 | 14 | 13 | 19 | 9 | -26 | 5 | 0 | -24 | -107 | -162 | -160 | -124 | -131 | -106 | -135 | -202 | -85 | -51 | 14 | 58 | 45 | 30 | -24 | -19 | -2 | 13 | 69 | 118 | 139 | 150 | 124 | 103 | 80 | 26 | 22 | 15 | 7 | 10 | 6 | -15 | -12 | 1 | 7 | 18 | 21 | 14 | 8 | 10 | 10 | 16 | 20 | 27 | 26 | 25 | 20 | 13 | 7 | 1 | -1 | -1 | 3 | 5 | 4 | 4 | 5 | 5 | 8 | 12 | 10 | 12 | 13 | 2 | 4 | 3 | 2 | 13 | 11 | 7 | 4 | -1 | -4 | -8 | -9 | -5 | -3 | -1 | 5 | 5 | 5 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 492 | 322 | 33 | 170 | 472 | 747 | 938 | 740 | 211 | 31 | -5 | -32 | 128 | 95 | 187 | 263 | 440 | 457 | 356 | 275 | 212 | 247 | 389 | 598 | 726 | 701 | 637 | 497 | 416 | 440 | 433 | 471 | 560 | 646 | 750 | 869 | 817 | 711 | 688 | 593 | 594 | 550 | 428 | 310 | 189 | 174 | 67 | -139 | -336 | -496 | -368 | -147 | 16 | 90 | 82 | 106 | 125 | 111 | -722 | -1,034 | -1,136 | -1,188 | -422 | -159 | -48 | 23 | 47 | 6 | -77 | -69 | -34 | 48 | 154 | 242 | 265 | 266 | 190 | 167 | 128 | 78 | 86 | 64 | 56 | 28 | 14 | 4 | 14 | 31 | 53 | 42 | 42 | 40 | 31 | 50 | 52 | 58 | 59 | 64 | 65 | 69 | 63 | 55 | 50 | 48 | 44 | 42 | 41 | 18 | 12 | 6 | -5 | 1 | 6 | -9 | -8 | -2 | -1 | 31 | 39 | 35 | 32 | 24 | 22 | 6 | -2 | -19 | -30 | -11 | -4 | 10 | 15 | 13 | 17 | 17 | 15 | 12 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | -1 | -1 | -1 | 17 | 22 | 23 | 24 | 6 | -3 | -3 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -5 | -5 | 0 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | -42 | -100 | -133 | -133 | -91 | -116 | -136 | -136 | -136 | -53 | 0 | 0 | 0 | -37 | -100 | -100 | -100 | -63 | 0 | 26 | 0 | -75 | -160 | -242 | -265 | -266 | -190 | -167 | -128 | -78 | -86 | -64 | -56 | -42 | -28 | -18 | -29 | -31 | -53 | -39 | -39 | -25 | 0 | -13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 60 | 66 | -89 | 169 | 471 | 746 | 938 | 740 | 211 | 31 | -6 | -33 | 128 | 95 | 187 | 263 | 439 | 456 | 357 | 276 | 213 | 248 | 390 | 593 | 720 | 695 | 631 | 500 | 420 | 444 | 437 | 471 | 560 | 646 | 750 | 869 | 818 | 712 | 688 | 593 | 593 | 550 | 429 | 311 | 190 | 174 | 151 | -54 | -251 | -291 | -249 | -28 | 133 | 133 | 91 | 116 | 136 | 136 | 136 | 53 | 0 | 0 | 0 | 37 | 100 | 100 | 100 | 63 | 0 | -26 | 0 | 75 | 160 | 242 | 265 | 266 | 190 | 167 | 128 | 78 | 86 | 64 | 56 | 42 | 28 | 18 | 29 | 31 | 53 | 39 | 39 | 37 | 28 | 50 | 37 | 26 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 237,378,000.00 | 237,296,250.00 | 237,047,250.00 | 237,512,500.00 | 238,453,500.00 | 240,237,500.00 | 242,205,500.00 | 243,452,250.00 | 244,127,750.00 | 244,017,250.00 | 243,896,500.00 | 243,941,750.00 | 244,694,750.00 | 246,135,750.00 | 247,633,500.00 | 248,971,750.00 | 249,709,000.00 | 249,692,750.00 | 249,572,000.00 | 249,434,500.00 | 249,289,750.00 | 249,147,750.00 | 249,054,750.00 | 249,007,000.00 | 248,986,000.00 | 248,970,250.00 | 249,570,500.00 | 251,053,500.00 | 252,546,250.00 | 254,101,500.00 | 255,122,250.00 | 256,268,000.00 | 257,506,250.00 | 258,701,750.00 | 259,814,500.00 | 259,819,250.00 | 259,738,500.00 | 259,617,750.00 | 259,502,000.00 | 259,468,000.00 | 259,364,000.00 | 259,240,750.00 | 259,096,000.00 | 258,958,750.00 | 258,879,500.00 | 250,049,000.00 | 241,235,000.00 | 232,774,750.00 | 224,313,500.00 | 221,976,250.00 | 219,639,000.00 | 216,960,500.00 | 214,282,000.00 | 214,934,119.00 | 180,648,869.00 | 145,592,302.25 | 110,535,735.50 | 74,827,049.75 | 74,055,733.00 | 74,055,733.00 | 73,087,326.50 | 71,212,326.50 | 69,337,326.50 | 67,462,326.50 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 66,555,733.00 | 62,856,105.25 | 59,156,477.50 | 52,795,714.00 | 46,434,950.50 | 43,773,814.75 | 41,112,679.00 | 41,112,679.00 | 41,112,679.00 | 41,112,679.00 | 41,112,679.00 | 41,112,679.00 | 41,112,679.00 | 41,112,679.00 | 41,112,679.00 | 41,180,509.25 | 41,248,339.50 | 41,316,114.50 | 41,383,889.50 | 41,435,616.75 | 37,976,409.25 | 37,976,433.25 | 37,976,457.25 | 37,751,143.75 | 37,664,351.25 | 37,664,351.25 | 37,664,351.25 | 34,511,168.25 | 34,655,612.75 | 34,655,612.75 | 34,655,612.75 | 33,886,382.00 | 34,025,270.75 | 34,025,270.75 | 34,025,270.75 | 34,707,089.00 | 34,530,535.50 | 31,684,566.75 | 28,838,598.00 | 28,829,856.75 | 28,733,421.75 | 28,007,615.25 | 27,281,808.75 | 27,025,398.50 | 27,179,339.50 | 27,205,146.00 | 27,230,952.50 | 26,090,601.50 | 24,703,238.75 | 23,429,554.50 | 22,155,870.25 | 22,398,785.25 | 22,474,036.25 | 22,447,720.50 | 22,421,404.75 | 22,297,335.25 | 22,359,447.00 | 22,506,697.00 | 22,653,947.00 | 22,656,035.75 | 22,589,000.00 | 22,589,000.00 | 22,589,000.00 | 22,589,000.00 | 22,589,000.00 | 22,589,000.00 | 22,589,000.00 | 22,589,000.00 | 22,589,000.00 | 22,483,500.00 | 22,378,000.00 | 22,199,500.00 | 22,021,000.00 | 21,948,000.00 | 21,875,000.00 | 21,875,000.00 | 21,875,000.00 | 21,875,000.00 |
EBITDA |
Loading...
|
M | 1,244 | 1,051 | 692 | 827 | 1,199 | 1,540 | 1,646 | 1,401 | 759 | 509 | 581 | 546 | 685 | 630 | 580 | 663 | 903 | 911 | 854 | 752 | 662 | 728 | 860 | 1,175 | 1,336 | 1,267 | 1,232 | 967 | 829 | 858 | 840 | 904 | 1,047 | 1,178 | 1,445 | 1,613 | 1,488 | 1,332 | 1,156 | 944 | 881 | 783 | 615 | 449 | 345 | 333 | 326 | 201 | 19 | -188 | -99 | 74 | 249 | 413 | 363 | 491 | 511 | 501 | 123 | -246 | -372 | -468 | -98 | 213 | 381 | 484 | 457 | 330 | 146 | 88 | 137 | 243 | 401 | 517 | 559 | 539 | 455 | 439 | 376 | 270 | 214 | 99 | 54 | 32 | 36 | 68 | 97 | 131 | 165 | 158 | 150 | 128 | 100 | 115 | 117 | 131 | 132 | 144 | 145 | 146 | 135 | 121 | 110 | 104 | 97 | 94 | 84 | 60 | 52 | 47 | 48 | 54 | 60 | 55 | 57 | 63 | 68 | 79 | 84 | 76 | 76 | 84 | 83 | 63 | 45 | 20 | 4 | 21 | 29 | 44 | 50 | 46 | 53 | 51 | 203 | -244 | -86 | 59 | 46 | 132 | 88 | 50 | -1 | 55 | 28 | 14 | 21 | 72 | 61 | 49 | 37 | 74 | -20 | -114 | -207 |
Depreciation and Amortization |
Loading...
|
M | 425 | 420 | 313 | 330 | 328 | 333 | 434 | 405 | 398 | 381 | 363 | 355 | 344 | 337 | 325 | 313 | 300 | 287 | 279 | 279 | 278 | 280 | 285 | 310 | 297 | 278 | 251 | 200 | 189 | 181 | 177 | 173 | 165 | 159 | 160 | 154 | 154 | 156 | 149 | 151 | 151 | 151 | 153 | 151 | 149 | 147 | 161 | 178 | 194 | 209 | 212 | 217 | 224 | 231 | 232 | 232 | 230 | 233 | 239 | 231 | 234 | 234 | 226 | 236 | 234 | 228 | 205 | 181 | 158 | 137 | 135 | 141 | 136 | 135 | 135 | 120 | 119 | 118 | 114 | 108 | 98 | 83 | 74 | 72 | 71 | 71 | 71 | 69 | 70 | 64 | 55 | 49 | 39 | 36 | 36 | 35 | 35 | 34 | 35 | 34 | 34 | 33 | 33 | 33 | 32 | 31 | 19 | 17 | 17 | 18 | 28 | 29 | 28 | 27 | 26 | 26 | 25 | 25 | 25 | 25 | 25 | 25 | 26 | 28 | 27 | 25 | 24 | 22 | 22 | 20 | 20 | 20 | 19 | 19 | 14 | 8 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 819 | 632 | 379 | 497 | 871 | 1,207 | 1,212 | 996 | 361 | 128 | 219 | 191 | 341 | 293 | 254 | 350 | 603 | 623 | 576 | 473 | 384 | 449 | 575 | 866 | 1,040 | 989 | 982 | 768 | 640 | 677 | 663 | 731 | 882 | 1,019 | 1,286 | 1,459 | 1,334 | 1,176 | 1,007 | 793 | 730 | 633 | 462 | 297 | 196 | 186 | 165 | 24 | -175 | -397 | -311 | -143 | 25 | 182 | 131 | 259 | 281 | 269 | -116 | -477 | -605 | -702 | -324 | -23 | 147 | 256 | 252 | 149 | -12 | -49 | 2 | 102 | 265 | 382 | 424 | 419 | 336 | 321 | 262 | 162 | 116 | 16 | -20 | -41 | -35 | -3 | 26 | 62 | 96 | 94 | 95 | 80 | 60 | 79 | 80 | 96 | 97 | 109 | 111 | 112 | 102 | 88 | 77 | 71 | 65 | 63 | 65 | 43 | 35 | 29 | 20 | 25 | 32 | 28 | 30 | 38 | 42 | 54 | 58 | 52 | 51 | 59 | 57 | 36 | 18 | -6 | -20 | -1 | 7 | 23 | 30 | 26 | 34 | 33 | 27 | 24 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 7.68 | 70.82 | 62.38 | 60.73 | 75.00 | 11.42 | 19.40 | 22.66 | 18.12 | 19.34 | 40.33 | 41.97 | 48.48 | 51.06 | 31.16 | 28.60 | 28.39 | 24.19 | 37.93 | 43.31 | 42.27 | 43.30 | 22.40 | 17.68 | 19.18 | 21.67 | 33.82 | 34.29 | 34.61 | 34.87 | 34.26 | 34.43 | 34.67 | 34.83 | 35.94 | 35.82 | 35.68 | 35.51 | 25.80 | 18.06 | 11.42 | 3.97 | -246.82 | -247.06 | -249.87 | -250.67 | -5.24 | -5.83 | -5.65 | -4.15 | -19.99 | -11.44 | -11.87 | -3.19 | 55.41 | 36.16 | 37.55 | 25.93 | -8.45 | 2.20 | 11.20 | 21.39 | 10.46 | 23.16 | 23.07 | 22.26 | 40.11 | 67.88 | 70.23 | 69.94 | 67.48 | 34.96 | 31.18 | 32.58 | 34.92 | 36.49 | 42.63 | 40.50 | 41.85 | 20.33 | 14.13 | 17.00 | 7.71 | 35.00 | 39.80 | 57.21 | 59.61 | 53.65 | 47.76 | 24.96 | 28.98 | 20.66 | 17.97 | 13.62 | 12.99 | 18.83 | 21.84 | 29.52 | 28.27 | 27.00 | 23.86 | 13.77 | 5.41 | 0.50 | -3.98 | -3.59 | 3.78 | -24.37 | -40.34 | -27.38 | -1.07 | 42.54 | 66.05 | 48.58 | 35.60 | 29.29 | 29.80 | 10.90 | -0.35 | 2.80 | 3.14 | 35.58 | 32.09 | 16.51 | 16.88 | 13.73 | 15.97 | -6.40 | -114.46 | -112.06 | -109.49 | -100.40 | 8.10 | 9.97 | 1.52 | 34.10 | 34.25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 7.56 | 6.47 | 5.22 | 6.02 | 8.05 | 10.21 | 11.81 | 11.46 | 10.42 | 9.22 | 8.86 | 8.98 | 7.43 | 6.88 | 6.70 | 6.68 | 8.86 | 9.43 | 8.84 | 7.87 | 7.05 | 7.66 | 8.99 | 11.70 | 14.01 | 14.06 | 14.03 | 12.34 | 11.14 | 11.50 | 11.19 | 11.97 | 13.70 | 15.27 | 17.71 | 19.31 | 18.04 | 16.11 | 14.16 | 11.96 | 11.20 | 9.99 | 8.31 | 6.83 | 5.42 | 5.43 | 4.84 | 2.73 | 0.31 | -1.85 | -0.48 | 2.63 | 5.17 | 6.66 | 6.31 | 6.50 | 7.14 | 7.79 | 3.06 | -0.53 | -2.51 | -4.23 | 0.50 | 4.02 | 6.19 | 7.52 | 7.46 | 6.91 | 4.96 | 4.64 | 5.62 | 7.15 | 10.32 | 12.47 | 13.11 | 12.39 | 10.52 | 9.93 | 8.94 | 8.01 | 7.83 | 6.56 | 5.83 | 5.32 | 5.22 | 5.39 | 6.48 | 6.12 | 7.92 | 8.64 | 10.05 | 12.40 | 12.32 | 13.28 | 13.48 | 14.19 | 14.86 | 16.14 | 16.24 | 16.36 | 15.24 | 13.78 | 12.64 | 11.65 | 11.11 | 10.92 | 10.69 | 9.44 | 8.95 | 8.62 | 8.70 | 9.69 | 10.88 | 10.32 | 10.68 | 10.91 | 11.47 | 13.53 | 14.76 | 15.17 | 15.28 | 15.94 | 15.71 | 13.77 | 11.73 | 8.73 | 6.88 | 8.29 | 9.06 | 11.25 | 12.12 | 12.10 | 13.21 | 13.23 | 35.23 | 57.33 | 78.54 | 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...
|
% | 4.35 | 3.29 | 1.87 | 2.59 | 4.77 | 6.75 | 7.38 | 6.27 | 2.65 | 1.49 | 1.47 | 1.45 | 2.54 | 2.01 | 2.39 | 3.32 | 5.54 | 6.11 | 5.63 | 4.73 | 3.90 | 4.48 | 5.67 | 8.21 | 10.57 | 10.62 | 10.84 | 9.52 | 8.45 | 8.96 | 8.71 | 9.43 | 11.12 | 12.70 | 15.23 | 16.96 | 15.79 | 13.89 | 11.92 | 9.65 | 8.94 | 7.77 | 6.15 | 4.69 | 3.22 | 3.14 | 2.23 | -0.17 | -2.71 | -4.94 | -3.62 | -0.32 | 1.72 | 2.64 | 2.03 | 2.06 | 2.83 | 3.62 | -6.54 | -10.60 | -12.61 | -14.62 | -4.54 | -0.88 | 1.22 | 2.78 | 2.70 | 1.81 | -0.32 | -0.92 | -0.01 | 1.61 | 4.49 | 6.86 | 7.66 | 7.93 | 6.21 | 5.70 | 4.77 | 3.39 | 3.76 | 2.70 | 2.38 | 1.35 | 0.90 | 0.66 | 1.14 | 2.47 | 3.68 | 3.62 | 4.23 | 4.05 | 3.97 | 5.10 | 5.38 | 6.43 | 6.88 | 7.91 | 8.07 | 8.31 | 7.63 | 6.58 | 5.77 | 5.30 | 4.79 | 4.72 | 4.95 | 3.39 | 2.91 | 2.44 | 1.91 | 2.49 | 3.33 | 2.45 | 2.59 | 3.43 | 3.73 | 5.62 | 6.47 | 6.08 | 5.79 | 6.53 | 6.30 | 3.98 | 2.48 | -0.23 | -1.89 | 0.08 | 0.97 | 3.03 | 3.93 | 3.61 | 4.84 | 4.84 | 29.01 | -33.54 | -10.46 | 13.09 | 13.09 | 18.41 | 18.41 | 18.41 | 18.41 | 4.48 | 4.48 | 4.48 | 4.48 | 9.81 | 9.81 | 9.81 | 9.81 | 6.14 | -25.14 | -87.72 | -275.43 |
Net Income Margin |
Loading...
|
% | 1.40 | 0.76 | -0.74 | 0.89 | 2.49 | 4.11 | 5.28 | 4.23 | 1.13 | 0.24 | 0.02 | -0.11 | 0.98 | 0.77 | 1.52 | 2.23 | 3.78 | 4.01 | 3.19 | 2.47 | 1.91 | 2.23 | 3.52 | 5.33 | 6.99 | 7.06 | 6.76 | 5.94 | 5.23 | 5.57 | 5.45 | 5.82 | 6.87 | 7.85 | 9.03 | 10.23 | 9.47 | 8.19 | 7.96 | 7.02 | 7.03 | 6.48 | 4.99 | 3.63 | 2.33 | 2.18 | 1.92 | -0.75 | -3.30 | -3.81 | -3.24 | -0.25 | 1.90 | 1.90 | 1.77 | 2.23 | 2.59 | 2.59 | 1.94 | 0.75 | 0.00 | 0.00 | 0.00 | 0.43 | 1.18 | 1.18 | 1.18 | 0.75 | 0.00 | -0.51 | -0.03 | 1.23 | 2.71 | 4.24 | 4.65 | 4.66 | 3.35 | 2.92 | 2.28 | 1.89 | 2.39 | 2.23 | 2.09 | 1.64 | 1.10 | 0.72 | 1.11 | 1.21 | 2.06 | 1.42 | 1.75 | 1.96 | 2.08 | 3.27 | 3.26 | 3.40 | 2.42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 7.08 | 6.02 | 4.02 | 4.72 | 6.63 | 8.63 | 9.28 | 8.11 | 4.61 | 3.58 | 4.27 | 4.33 | 5.51 | 5.19 | 4.80 | 5.70 | 7.80 | 8.09 | 7.66 | 6.79 | 6.00 | 6.59 | 7.78 | 10.55 | 12.94 | 12.98 | 13.17 | 11.51 | 10.32 | 10.77 | 10.49 | 11.15 | 12.85 | 14.31 | 17.38 | 19.01 | 17.26 | 15.41 | 13.39 | 11.20 | 10.48 | 9.26 | 7.18 | 5.27 | 4.25 | 4.20 | 4.17 | 2.60 | 0.27 | -2.46 | -1.23 | 1.20 | 3.69 | 5.97 | 5.40 | 7.22 | 7.44 | 7.26 | 2.65 | -2.54 | -4.36 | -5.65 | -1.36 | 2.48 | 4.47 | 5.73 | 5.60 | 4.51 | 2.40 | 1.65 | 2.55 | 4.23 | 6.97 | 9.08 | 9.83 | 9.48 | 8.02 | 7.72 | 6.88 | 5.73 | 5.32 | 2.84 | 1.94 | 1.22 | 1.40 | 2.72 | 3.79 | 5.10 | 6.43 | 6.17 | 6.71 | 6.51 | 6.33 | 7.47 | 7.78 | 8.97 | 9.38 | 10.45 | 10.67 | 10.77 | 10.10 | 9.08 | 8.22 | 7.77 | 7.19 | 7.06 | 6.51 | 4.83 | 4.36 | 3.98 | 4.27 | 5.01 | 5.88 | 5.60 | 6.02 | 6.84 | 7.23 | 8.50 | 9.04 | 8.43 | 8.61 | 9.44 | 9.32 | 7.04 | 4.96 | 2.22 | 0.49 | 2.61 | 3.63 | 5.45 | 6.33 | 5.91 | 6.85 | 6.91 | 30.45 | -32.62 | -9.97 | 13.09 | 13.09 | 18.41 | 18.41 | 18.41 | 18.41 | 4.48 | 4.48 | 4.48 | 4.48 | 9.81 | 9.81 | 9.81 | 9.81 | 6.14 | -25.14 | -87.72 | -275.43 |
EBIT Ratio |
Loading...
|
% | 4.66 | 3.60 | 2.19 | 2.81 | 4.77 | 6.75 | 6.77 | 5.68 | 2.08 | 1.00 | 1.65 | 1.62 | 2.70 | 2.39 | 2.09 | 3.03 | 5.25 | 5.57 | 5.13 | 4.24 | 3.45 | 4.03 | 5.20 | 7.77 | 10.14 | 10.19 | 10.44 | 9.08 | 7.96 | 8.49 | 8.28 | 9.01 | 10.81 | 12.37 | 15.46 | 17.18 | 15.47 | 13.58 | 11.64 | 9.40 | 8.68 | 7.47 | 5.40 | 3.48 | 2.44 | 2.38 | 2.08 | 0.24 | -2.30 | -5.24 | -4.06 | -1.76 | 0.53 | 2.60 | 1.92 | 3.75 | 4.03 | 3.85 | -0.62 | -5.62 | -7.33 | -8.45 | -4.09 | -0.28 | 1.71 | 3.00 | 2.93 | 1.87 | -0.23 | -0.99 | -0.03 | 1.62 | 4.50 | 6.69 | 7.45 | 7.36 | 5.92 | 5.64 | 4.72 | 3.31 | 2.67 | 0.09 | -0.89 | -1.62 | -1.41 | -0.12 | 0.98 | 2.38 | 3.69 | 3.60 | 4.25 | 4.06 | 4.00 | 5.11 | 5.37 | 6.57 | 6.92 | 7.95 | 8.13 | 8.25 | 7.59 | 6.58 | 5.78 | 5.32 | 4.83 | 4.72 | 5.06 | 3.48 | 2.94 | 2.46 | 1.79 | 2.36 | 3.16 | 2.83 | 3.21 | 4.05 | 4.48 | 5.77 | 6.30 | 5.71 | 5.79 | 6.58 | 6.39 | 3.91 | 1.87 | -0.78 | -2.44 | -0.12 | 0.89 | 2.88 | 3.79 | 3.29 | 4.41 | 4.42 | 4.83 | 6.39 | 5.62 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 3.38 | 2.06 | 0.41 | 1.28 | 3.57 | 5.69 | 6.73 | 5.51 | 1.74 | 0.68 | 0.50 | 0.35 | 1.48 | 1.31 | 2.14 | 3.09 | 5.33 | 5.43 | 4.25 | 3.40 | 2.52 | 2.98 | 4.35 | 6.94 | 9.52 | 9.86 | 10.22 | 8.91 | 7.91 | 8.45 | 8.22 | 8.87 | 10.53 | 12.07 | 14.08 | 15.88 | 14.68 | 12.70 | 11.22 | 8.87 | 7.92 | 6.76 | 5.03 | 3.62 | 2.10 | 1.93 | 0.95 | -1.73 | -4.20 | -6.44 | -5.17 | -1.72 | 0.38 | 0.90 | -0.49 | -0.95 | -0.67 | -0.31 | -9.71 | -13.60 | -15.22 | -16.48 | -6.31 | -2.47 | -0.44 | 0.90 | 0.93 | 0.37 | -1.54 | -1.71 | -0.76 | 0.86 | 3.74 | 6.32 | 7.10 | 7.29 | 5.53 | 4.72 | 3.71 | 2.26 | 2.85 | 2.73 | 2.40 | 1.49 | 0.78 | -0.45 | 0.03 | 1.21 | 2.28 | 2.23 | 2.86 | 2.78 | 2.75 | 3.92 | 4.20 | 5.06 | 5.60 | 6.62 | 6.70 | 6.98 | 6.20 | 5.05 | 4.22 | 3.71 | 3.18 | 3.09 | 3.41 | 1.84 | 1.36 | 0.87 | 0.03 | 0.63 | 1.49 | 0.08 | 0.10 | 0.97 | 1.13 | 3.52 | 4.61 | 4.25 | 3.77 | 4.11 | 3.67 | 1.37 | 0.03 | -2.47 | -4.10 | -2.38 | -1.55 | 0.61 | 1.55 | 1.48 | 2.80 | 2.95 | 3.62 | 4.86 | 4.10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email