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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 3,461 | 3,594 | 3,720 | 3,788 | 3,803 | 3,763 | 3,616 | 3,530 | 3,420 | 3,304 | 3,251 | 3,151 | 2,935 | 3,077 | 3,256 | 3,505 | 3,830 | 3,851 | 3,907 | 3,873 | 3,906 | 3,908 | 3,895 | 3,846 | 3,770 | 3,688 | 3,560 | 3,568 | 3,528 | 3,513 | 3,602 | 3,540 | 3,519 | 3,484 | 3,298 | 3,219 | 3,120 | 3,040 | 2,973 | 2,914 | 2,868 | 2,868 | 2,875 | 2,877 | 2,919 | 2,944 | 2,979 | 3,015 | 2,996 | 2,901 | 2,802 | 2,667 | 2,514 | 2,397 | 2,261 | 2,115 | 1,974 | 1,868 | 1,797 | 1,848 | 1,961 | 2,085 | 2,162 | 2,175 | 2,146 | 2,128 | 2,048 | 1,955 | 1,892 | 1,802 | 1,736 | 1,666 | 1,586 | 4,733 | 4,695 | 4,667 | 4,619 | 1,359 | 1,278 | 1,192 | 1,112 | 1,046 | 1,007 | 991 | 972 | 956 | 914 | 842 | 781 | 725 | 663 | 631 | 608 | 573 | 541 | 497 | 442 | 399 | 350 | 298 | 260 | 229 | 203 | 178 | 149 | 126 | 100 | 84 | 74 | 65 | 65 | 56 | 48 | 42 | 38 | 34 | 30 | 25 | 20 | 16 | 11 | 8 | 5 | 2 | 2 | 1 | 1 |
Cost of Revenue |
Loading...
|
M | 3,057 | 3,166 | 3,278 | 3,338 | 3,351 | 3,317 | 3,178 | 3,103 | 3,009 | 2,911 | 2,880 | 2,800 | 2,605 | 2,741 | 2,892 | 3,110 | 3,399 | 3,405 | 3,455 | 3,421 | 3,450 | 3,458 | 3,452 | 3,410 | 3,346 | 3,275 | 3,162 | 3,185 | 3,163 | 3,156 | 3,243 | 3,185 | 3,155 | 3,125 | 2,961 | 2,892 | 2,810 | 2,737 | 2,671 | 2,613 | 2,565 | 2,570 | 2,580 | 2,584 | 2,628 | 2,652 | 2,682 | 2,713 | 2,693 | 2,602 | 2,512 | 2,392 | 2,257 | 2,151 | 2,030 | 1,896 | 1,758 | 1,659 | 1,592 | 1,639 | 1,747 | 1,867 | 1,937 | 1,948 | 1,922 | 1,903 | 1,830 | 1,751 | 1,698 | 1,618 | 1,563 | 1,497 | 1,423 | 1,378 | 1,344 | 1,319 | 1,274 | 1,215 | 1,140 | 1,060 | 988 | 929 | 895 | 879 | 864 | 850 | 813 | 750 | 696 | 642 | 585 | 557 | 536 | 508 | 479 | 441 | 392 | 354 | 311 | 263 | 228 | 200 | 177 | 155 | 129 | 110 | 86 | 72 | 48 | 28 | 17 | - | 9 | 16 | 23 | 29 | 25 | 21 | 14 | 8 | 4 | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 404 | 428 | 442 | 449 | 451 | 446 | 439 | 427 | 412 | 393 | 371 | 351 | 329 | 336 | 364 | 395 | 431 | 446 | 452 | 453 | 456 | 450 | 442 | 436 | 424 | 412 | 398 | 384 | 366 | 357 | 359 | 355 | 364 | 360 | 337 | 327 | 310 | 303 | 302 | 301 | 303 | 298 | 295 | 293 | 291 | 291 | 297 | 302 | 303 | 299 | 290 | 274 | 257 | 245 | 231 | 219 | 216 | 209 | 205 | 209 | 214 | 218 | 225 | 228 | 224 | 224 | 218 | 205 | 194 | 184 | 173 | 168 | 163 | 3,355 | 3,351 | 3,348 | 3,345 | 145 | 138 | 132 | 124 | 117 | 113 | 112 | 108 | 106 | 101 | 92 | 86 | 83 | 78 | 74 | 71 | 65 | 62 | 56 | 50 | 45 | 39 | 35 | 31 | 29 | 26 | 23 | 20 | 17 | 13 | 12 | 26 | 37 | 48 | 56 | 39 | 26 | 15 | 5 | 4 | 4 | 6 | 8 | 8 | 8 | 5 | 2 | 2 | 1 | 1 |
Operating Expenses |
Loading...
|
M | 304 | 315 | 317 | 313 | 315 | 311 | 312 | 304 | 293 | 289 | 281 | 289 | 404 | 424 | 451 | 465 | 367 | 370 | 365 | 363 | 366 | 361 | 361 | 368 | 354 | 340 | 325 | 295 | 280 | 271 | 264 | 259 | 261 | 257 | 240 | 226 | 193 | 182 | 180 | 179 | 242 | 242 | 242 | 242 | 191 | 191 | 189 | 189 | 188 | 181 | 170 | 161 | 152 | 147 | 148 | 143 | 141 | 138 | 134 | 135 | 136 | 136 | 136 | 134 | 134 | 131 | 134 | 129 | 122 | 118 | 107 | 105 | 101 | 3,295 | 3,292 | 3,289 | 3,287 | 87 | 84 | 83 | 79 | 76 | 73 | 71 | 70 | 68 | 66 | 60 | 55 | 52 | 48 | 45 | 42 | 38 | 37 | 33 | 32 | 29 | 25 | 23 | 21 | 19 | 18 | 16 | 13 | 11 | 9 | 8 | 58 | 56 | 55 | 53 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 1 | 3 | 3 | 3 | 3 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 283 | 287 | 290 | 286 | 287 | 283 | 283 | 275 | 264 | 258 | 249 | 247 | 198 | 217 | 240 | 260 | 323 | 321 | 319 | 315 | 313 | 308 | 302 | 297 | 273 | 271 | 270 | 265 | 280 | 271 | 264 | 257 | 255 | 252 | 236 | 223 | 207 | 195 | 193 | 192 | 190 | 192 | 192 | 191 | 191 | 190 | 189 | 188 | 187 | 181 | 169 | 161 | 152 | 147 | 148 | 143 | 141 | 138 | 134 | 135 | 136 | 136 | 136 | 134 | 134 | 131 | 134 | 129 | 122 | 118 | 107 | 105 | 101 | 97 | 94 | 91 | 89 | 87 | 84 | 83 | 79 | 76 | 73 | 71 | 70 | 68 | 66 | 59 | 54 | 51 | 48 | 45 | 41 | 36 | 34 | 31 | 30 | 27 | 24 | 21 | 19 | 18 | 17 | 15 | 12 | 10 | 8 | 7 | 5 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 23 | 39 | 53 | 59 | 71 | 81 | 69 | 55 | 30 | 1 | 0 | 0 | 1 | 6 | 5 | 4 | 3 | -14 | -13 | -13 | -13 | 51 | 51 | 51 | 51 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,198 | 3,198 | 3,198 | 3,198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -2,753 | -2,851 | -2,961 | -3,025 | -3,036 | -3,006 | -2,866 | -2,799 | -2,715 | -2,623 | -2,599 | -2,521 | -2,332 | -2,448 | -2,575 | -2,773 | -3,042 | -3,049 | -3,102 | -3,073 | -3,104 | -3,117 | -3,116 | -3,079 | -3,022 | -2,962 | -2,859 | -2,894 | -2,883 | -2,885 | -2,978 | -2,928 | -2,900 | -2,873 | -2,724 | -2,669 | -2,603 | -2,541 | -2,478 | -2,420 | -2,375 | -2,378 | -2,388 | -2,392 | -2,436 | -2,462 | -2,492 | -2,525 | -2,506 | -2,422 | -2,343 | -2,231 | -2,105 | -2,004 | -1,882 | -1,753 | -1,617 | -1,521 | -1,458 | -1,504 | -1,611 | -1,731 | -1,801 | -1,814 | -1,788 | -1,772 | -1,696 | -1,622 | -1,576 | -1,500 | -1,456 | -1,392 | -1,322 | -1,281 | -1,250 | -1,228 | -1,185 | -1,128 | -1,057 | -978 | -909 | -853 | -822 | -808 | -794 | -782 | -746 | -691 | -641 | -590 | -538 | -512 | -495 | -470 | -442 | -408 | -360 | -325 | -286 | -240 | -208 | -181 | -159 | -139 | -116 | -99 | -78 | -65 | -43 | -25 | -15 | - | -8 | -15 | -21 | -26 | -23 | -19 | -13 | -7 | -3 | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 100 | 112 | 125 | 136 | 136 | 135 | 127 | 122 | 118 | 105 | 90 | 61 | -75 | -88 | -87 | -70 | 63 | 76 | 87 | 90 | 90 | 89 | 81 | 68 | 70 | 72 | 73 | 88 | 85 | 87 | 95 | 97 | 103 | 103 | 97 | 101 | 117 | 121 | 123 | 122 | 61 | 56 | 53 | 51 | 100 | 100 | 108 | 114 | 114 | 118 | 120 | 113 | 105 | 98 | 83 | 76 | 75 | 71 | 71 | 74 | 78 | 82 | 89 | 94 | 90 | 93 | 83 | 76 | 73 | 66 | 66 | 64 | 62 | 60 | 59 | 59 | 58 | 58 | 54 | 49 | 45 | 40 | 40 | 41 | 38 | 38 | 34 | 32 | 31 | 30 | 30 | 29 | 30 | 27 | 25 | 23 | 18 | 16 | 14 | 12 | 11 | 10 | 9 | 8 | 6 | 6 | 5 | 4 | -32 | -19 | -7 | 3 | 38 | 24 | 12 | 2 | 1 | 1 | 4 | 7 | 5 | 5 | 3 | 0 | 2 | 1 | 1 |
Interest Expense |
Loading...
|
M | 17 | 20 | 22 | 20 | 16 | 12 | 8 | 7 | 6 | 6 | 7 | 7 | 8 | 10 | 12 | 13 | 15 | 15 | 15 | 13 | 12 | 11 | 10 | 9 | 8 | 6 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 5 | 7 | 7 | 8 | 8 | 6 | 5 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 4 | 5 | 6 | 6 | 4 | 3 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 10 | 9 | -9 | -11 | -11 | -7 | -5 | -2 | -1 | -1 | -1 | -10 | -131 | -132 | -134 | -128 | -10 | -15 | -14 | -16 | -21 | -21 | -26 | -38 | -31 | -28 | -10 | 6 | 10 | 11 | -2 | -3 | -7 | -8 | -6 | -5 | 12 | 12 | 13 | 13 | -51 | -50 | -50 | -49 | 0 | -1 | 1 | -4 | -5 | -4 | -5 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 101 | 113 | 109 | 122 | 125 | 127 | 121 | 119 | 115 | 102 | 87 | 58 | -78 | -94 | -94 | -78 | 51 | 63 | 74 | 78 | 80 | 80 | 73 | 61 | 66 | 70 | 86 | 101 | 97 | 98 | 94 | 96 | 102 | 101 | 95 | 100 | 116 | 122 | 124 | 123 | 63 | 58 | 55 | 53 | 101 | 102 | 110 | 111 | 111 | 115 | 116 | 112 | 104 | 98 | 83 | 76 | 75 | 71 | 73 | 76 | 79 | 83 | 87 | 90 | 85 | 87 | 77 | 70 | 69 | 63 | 64 | 62 | 61 | 59 | 59 | 58 | 58 | 58 | 54 | 49 | 44 | 39 | 38 | 39 | 37 | 37 | 33 | 30 | 29 | 28 | 28 | 27 | 27 | 26 | 24 | 22 | 18 | 16 | 14 | 12 | 11 | 9 | 8 | 7 | 6 | 6 | 4 | 4 | 3 | 2 | 1 | - | 0 | 1 | 1 | 3 | 3 | 2 | 2 | 0 | 0 | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 23 | 26 | 29 | 34 | 34 | 34 | 31 | 30 | 26 | 22 | 20 | 12 | 6 | 2 | 2 | 6 | 15 | 17 | 19 | 20 | 23 | 24 | 30 | 28 | 25 | 27 | 27 | 32 | 33 | 34 | 32 | 32 | 35 | 35 | 33 | 34 | 40 | 42 | 42 | 41 | 21 | 19 | 18 | 18 | 34 | 33 | 36 | 37 | 37 | 39 | 39 | 38 | 36 | 35 | 29 | 27 | 27 | 26 | 27 | 28 | 30 | 31 | 33 | 35 | 33 | 33 | 30 | 25 | 23 | 20 | 21 | 22 | 23 | 22 | 22 | 22 | 22 | 22 | 21 | 19 | 17 | 15 | 16 | 16 | 15 | 14 | 12 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 9 | 9 | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 0 | -1 | -1 | -2 | -1 | -1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
Income after Tax |
Loading...
|
M | 78 | 86 | 79 | 88 | 91 | 93 | 91 | 89 | 89 | 80 | 68 | 45 | -84 | -96 | -96 | -84 | 36 | 46 | 55 | 58 | 56 | 55 | 43 | 33 | 42 | 44 | 59 | 69 | 63 | 65 | 62 | 64 | 67 | 66 | 62 | 65 | 76 | 80 | 82 | 82 | 41 | 38 | 36 | 35 | 68 | 69 | 74 | 74 | 74 | 76 | 76 | 74 | 68 | 63 | 54 | 49 | 47 | 44 | 46 | 48 | 50 | 51 | 53 | 56 | 52 | 54 | 47 | 45 | 46 | 43 | 43 | 40 | 38 | 37 | 36 | 36 | 36 | 35 | 33 | 30 | 27 | 24 | 23 | 23 | 22 | 22 | 21 | 19 | 18 | 17 | 17 | 16 | 17 | 16 | 15 | 14 | 11 | 10 | 9 | 8 | 7 | 6 | 5 | 5 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | - | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | -3 | -2 | 23 | 35 | 151 | 150 | 125 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14 | -26 | -38 | -49 | -47 | -44 | -46 | -48 | -50 | -51 | -53 | -56 | -52 | -52 | -45 | -43 | -44 | -43 | -43 | -40 | -36 | -36 | -36 | -36 | -35 | -35 | -33 | -30 | -27 | -24 | -23 | -23 | -22 | -22 | -21 | -19 | -18 | -17 | -17 | -16 | -12 | -8 | -4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 19 | 40 | 66 | 90 | 91 | 93 | 91 | 89 | 93 | 82 | 45 | 11 | -230 | -242 | -216 | -193 | 36 | 46 | 55 | 58 | 56 | 55 | 43 | 33 | 42 | 44 | 59 | 69 | 63 | 65 | 62 | 64 | 67 | 66 | 62 | 65 | 76 | 80 | 82 | 82 | 41 | 38 | 36 | 35 | 68 | 69 | 74 | 74 | 74 | 76 | 76 | 74 | 68 | 63 | 54 | 49 | 47 | 44 | 46 | 48 | 50 | 51 | 53 | 56 | 52 | 52 | 45 | 43 | 44 | 43 | 43 | 40 | 36 | 36 | 36 | 36 | 35 | 35 | 33 | 30 | 27 | 24 | 23 | 23 | 22 | 22 | 21 | 19 | 18 | 17 | 17 | 16 | 17 | 16 | 12 | 8 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 25,272,000.00 | 25,272,500.00 | 25,314,750.00 | 25,383,000.00 | 25,494,000.00 | 25,597,500.00 | 25,695,750.00 | 25,757,000.00 | 25,777,000.00 | 25,706,750.00 | 25,601,750.00 | 25,518,000.00 | 25,440,250.00 | 25,388,000.00 | 25,358,750.00 | 25,422,750.00 | 25,507,250.00 | 25,607,000.00 | 25,705,000.00 | 25,739,500.00 | 25,735,500.00 | 25,696,500.00 | 25,671,000.00 | 25,627,000.00 | 25,586,250.00 | 25,534,750.00 | 25,444,000.00 | 25,489,750.00 | 25,581,500.00 | 25,723,250.00 | 26,127,500.00 | 26,669,250.00 | 27,380,000.00 | 28,102,000.00 | 28,584,250.00 | 28,800,500.00 | 28,810,750.00 | 28,779,500.00 | 28,721,000.00 | 28,586,750.00 | 28,376,500.00 | 28,200,000.00 | 28,040,250.00 | 27,951,250.00 | 27,875,250.00 | 27,850,750.00 | 27,779,750.00 | 27,692,250.00 | 27,666,500.00 | 27,538,250.00 | 27,409,750.00 | 27,270,000.00 | 27,069,500.00 | 26,937,250.00 | 26,846,750.00 | 26,804,000.00 | 26,767,500.00 | 26,687,750.00 | 26,623,250.00 | 26,570,750.00 | 26,520,000.00 | 26,484,500.00 | 26,432,000.00 | 26,348,250.00 | 26,223,750.00 | 26,171,250.00 | 26,147,750.00 | 26,011,000.00 | 25,976,750.00 | 25,948,750.00 | 25,888,250.00 | 25,926,750.00 | 25,827,500.00 | 25,857,750.00 | 25,924,750.00 | 25,980,500.00 | 25,937,500.00 | 25,929,500.00 | 25,835,000.00 | 25,649,000.00 | 25,491,500.00 | 25,194,000.00 | 25,046,000.00 | 24,909,500.00 | 24,626,000.00 | 24,614,000.00 | 24,495,000.00 | 24,458,000.00 | 24,325,000.00 | 24,147,000.00 | 24,097,000.00 | 24,069,000.00 | 24,001,000.00 | 23,998,000.00 | 23,885,666.75 | 23,491,347.50 | 23,243,347.50 | 22,900,633.25 | 22,342,837.50 | 21,955,299.50 | 21,727,713.25 | 21,513,427.50 | 21,029,556.50 | 19,272,413.75 | 17,433,333.25 | 15,266,666.50 | 13,514,666.50 | 12,089,666.50 | 12,602,487.00 | 13,115,307.50 | 13,503,671.25 | 13,453,671.25 | 11,829,739.75 | 10,205,808.25 | 9,069,444.50 | 9,097,444.50 | 9,027,222.25 | 8,957,000.00 | 8,609,000.00 | 7,706,000.00 | 6,804,000.00 | 5,902,000.00 | 5,000,000.00 | 5,000,000.00 | 5,000,000.00 | 5,000,000.00 | 5,000,000.00 |
EBITDA |
Loading...
|
M | 133 | 148 | 160 | 170 | 170 | 168 | 160 | 155 | 152 | 140 | 127 | 107 | 94 | 83 | 88 | 100 | 112 | 129 | 139 | 143 | 148 | 147 | 146 | 145 | 140 | 136 | 142 | 137 | 120 | 118 | 112 | 109 | 120 | 113 | 101 | 104 | 103 | 109 | 111 | 111 | 115 | 109 | 106 | 104 | 104 | 106 | 113 | 119 | 118 | 121 | 122 | 114 | 108 | 101 | 86 | 79 | 80 | 76 | 75 | 80 | 82 | 87 | 97 | 101 | 98 | 100 | 90 | 82 | 79 | 72 | 72 | 69 | 67 | 3,264 | 3,262 | 3,262 | 3,262 | 63 | 60 | 54 | 50 | 45 | 45 | 46 | 43 | 43 | 40 | 37 | 37 | 36 | 35 | 33 | 34 | 31 | 28 | 26 | 21 | 18 | 16 | 14 | 12 | 11 | 10 | 9 | 8 | 7 | 6 | 5 | -32 | -19 | -7 | 3 | 39 | 25 | 12 | 1 | 0 | 0 | 3 | 7 | 5 | 5 | 3 | 0 | 2 | 1 | 1 |
Depreciation and Amortization |
Loading...
|
M | 28 | 30 | 32 | 32 | 34 | 34 | 32 | 32 | 32 | 31 | 32 | 34 | 34 | 35 | 36 | 37 | 36 | 36 | 36 | 36 | 36 | 36 | 37 | 37 | 34 | 32 | 29 | 25 | 23 | 21 | 18 | 17 | 17 | 16 | 14 | 12 | 10 | 8 | 7 | 7 | 7 | 8 | 8 | 8 | 9 | 10 | 10 | 10 | 10 | 9 | 8 | 7 | 6 | 6 | 7 | 6 | 8 | 6 | 6 | 7 | 5 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - | - | 0 | 0 | 0 | -1 | -1 | -1 | -1 | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 105 | 118 | 128 | 138 | 136 | 135 | 127 | 123 | 121 | 108 | 94 | 74 | 60 | 47 | 52 | 63 | 76 | 93 | 103 | 107 | 113 | 111 | 109 | 108 | 105 | 104 | 113 | 112 | 97 | 98 | 93 | 92 | 103 | 97 | 87 | 92 | 93 | 101 | 104 | 103 | 108 | 102 | 98 | 95 | 95 | 96 | 103 | 109 | 108 | 112 | 114 | 108 | 102 | 95 | 79 | 73 | 72 | 70 | 69 | 73 | 77 | 80 | 89 | 94 | 91 | 92 | 83 | 76 | 72 | 66 | 66 | 63 | 62 | 3,258 | 3,257 | 3,256 | 3,256 | 58 | 54 | 49 | 44 | 40 | 40 | 41 | 38 | 38 | 35 | 33 | 32 | 31 | 30 | 29 | 29 | 27 | 25 | 23 | 19 | 17 | 15 | 13 | 11 | 10 | 9 | 8 | 7 | 6 | 5 | 4 | 3 | 2 | 1 | - | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | 2 | 3 | 5 | 7 | 5 | 3 | 2 | 0 | 3 | 3 | -23 | -35 | -146 | -254 | -337 | -434 | -325 | -217 | -108 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 23.37 | 23.47 | 26.12 | 27.65 | 26.85 | 26.52 | 25.27 | 25.14 | 21.75 | 21.58 | 23.05 | 24.05 | 22.37 | 28.87 | 28.36 | 27.60 | 33.87 | 27.06 | 26.39 | 26.26 | 29.69 | 31.38 | 40.31 | 43.65 | 37.79 | 38.78 | 32.49 | 31.48 | 34.36 | 33.80 | 33.56 | 33.49 | 34.35 | 34.47 | 34.58 | 34.53 | 34.46 | 34.48 | 34.24 | 33.58 | 33.23 | 33.04 | 32.98 | 33.57 | 33.22 | 32.81 | 32.98 | 33.10 | 33.30 | 33.72 | 33.98 | 34.27 | 34.62 | 35.24 | 35.22 | 35.66 | 36.74 | 37.02 | 36.82 | 37.03 | 37.42 | 37.70 | 38.43 | 38.37 | 38.39 | 38.30 | 38.61 | 36.09 | 33.30 | 32.78 | 32.86 | 35.24 | 37.90 | 37.87 | 37.64 | 37.79 | 38.38 | 38.68 | 38.26 | 38.04 | 37.74 | 39.77 | 41.10 | 41.73 | 41.01 | 38.57 | 37.57 | 37.16 | 37.46 | 38.01 | 38.01 | 38.01 | 37.99 | 38.00 | 38.08 | 38.23 | 37.76 | 37.64 | 37.32 | 37.04 | 37.38 | 36.83 | 36.78 | 36.34 | 37.38 | 38.56 | 37.68 | 38.75 | 37.78 | 36.67 | 40.00 | - | 100.00 | 75.00 | 61.11 | 56.13 | 41.50 | 41.50 | 45.59 | 50.00 | 50.00 | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 11.68 | 11.91 | 11.91 | 11.88 | 11.89 | 11.88 | 12.15 | 12.10 | 12.03 | 11.90 | 11.43 | 11.15 | 11.25 | 10.95 | 11.17 | 11.29 | 11.24 | 11.60 | 11.60 | 11.70 | 11.69 | 11.51 | 11.37 | 11.35 | 11.25 | 11.20 | 11.18 | 10.77 | 10.38 | 10.18 | 9.99 | 10.05 | 10.36 | 10.33 | 10.22 | 10.16 | 9.93 | 10.00 | 10.18 | 10.35 | 10.56 | 10.39 | 10.27 | 10.18 | 9.98 | 9.90 | 9.97 | 10.01 | 10.09 | 10.33 | 10.36 | 10.30 | 10.21 | 10.26 | 10.25 | 10.38 | 10.97 | 11.28 | 11.45 | 11.39 | 11.01 | 10.47 | 10.40 | 10.46 | 10.44 | 10.53 | 10.64 | 10.46 | 10.27 | 10.20 | 9.98 | 10.12 | 10.27 | 30.48 | 30.48 | 30.44 | 30.64 | 10.70 | 10.81 | 11.05 | 11.17 | 11.16 | 11.17 | 11.28 | 11.12 | 11.06 | 11.01 | 10.88 | 10.98 | 11.47 | 11.78 | 11.72 | 11.71 | 11.42 | 11.49 | 11.30 | 11.36 | 11.29 | 11.28 | 11.77 | 12.15 | 12.73 | 13.03 | 12.99 | 13.29 | 13.13 | 13.42 | 13.87 | 35.31 | 57.03 | 78.43 | 100.00 | 78.50 | 56.87 | 35.27 | 13.79 | 13.99 | 14.19 | 35.80 | 57.28 | 78.57 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 2.88 | 3.13 | 3.35 | 3.59 | 3.58 | 3.58 | 3.52 | 3.48 | 3.45 | 3.14 | 2.76 | 1.93 | -3.21 | -3.69 | -3.75 | -3.35 | 1.63 | 1.98 | 2.22 | 2.31 | 2.28 | 2.26 | 2.09 | 1.74 | 1.85 | 1.96 | 2.07 | 2.47 | 2.41 | 2.47 | 2.63 | 2.72 | 2.91 | 2.94 | 2.94 | 3.15 | 3.76 | 3.99 | 4.11 | 4.16 | 2.12 | 1.94 | 1.83 | 1.76 | 3.41 | 3.41 | 3.62 | 3.75 | 3.80 | 4.08 | 4.29 | 4.24 | 4.14 | 4.06 | 3.66 | 3.59 | 3.82 | 3.83 | 3.97 | 4.02 | 3.98 | 3.93 | 4.12 | 4.31 | 4.20 | 4.36 | 4.05 | 3.86 | 3.83 | 3.68 | 3.79 | 3.82 | 3.91 | 3.07 | 3.12 | 3.15 | 3.27 | 4.30 | 4.24 | 4.10 | 4.02 | 3.84 | 3.95 | 4.08 | 3.91 | 3.97 | 3.75 | 3.79 | 4.01 | 4.22 | 4.55 | 4.57 | 4.86 | 4.74 | 4.63 | 4.52 | 4.13 | 4.08 | 4.05 | 4.13 | 4.20 | 4.18 | 4.24 | 4.27 | 4.32 | 4.47 | 4.58 | 4.79 | -44.57 | -20.74 | 3.06 | 26.80 | 76.25 | 52.37 | 28.30 | 4.71 | 4.38 | 4.45 | 28.52 | 52.12 | -32.14 | -8.33 | -8.33 | -8.33 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | 1.99 | 2.19 | 2.31 | 2.37 | 2.39 | 2.49 | 2.52 | 2.53 | 2.71 | 2.46 | 1.35 | 0.32 | -8.91 | -9.31 | -8.59 | -7.91 | 0.92 | 1.20 | 1.39 | 1.47 | 1.43 | 1.40 | 1.12 | 0.86 | 1.12 | 1.20 | 1.65 | 1.93 | 1.78 | 1.84 | 1.72 | 1.79 | 1.90 | 1.88 | 1.88 | 2.03 | 2.45 | 2.64 | 2.74 | 2.80 | 1.43 | 1.33 | 1.26 | 1.19 | 2.32 | 2.32 | 2.46 | 2.46 | 2.47 | 2.62 | 2.73 | 2.75 | 2.69 | 2.62 | 2.37 | 2.31 | 2.41 | 2.40 | 2.57 | 2.58 | 2.53 | 2.47 | 2.46 | 2.55 | 2.44 | 2.41 | 2.17 | 2.19 | 2.34 | 2.39 | 2.47 | 2.38 | 2.30 | 1.80 | 1.87 | 1.90 | 1.96 | 2.60 | 2.57 | 2.50 | 2.44 | 2.24 | 2.25 | 2.27 | 2.23 | 2.34 | 2.25 | 2.27 | 2.35 | 2.42 | 2.60 | 2.61 | 2.81 | 2.78 | 2.80 | 2.98 | 2.59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 3.85 | 4.12 | 4.28 | 4.49 | 4.46 | 4.49 | 4.43 | 4.42 | 4.45 | 4.22 | 3.90 | 3.40 | 3.21 | 2.71 | 2.70 | 2.84 | 2.91 | 3.37 | 3.55 | 3.70 | 3.80 | 3.77 | 3.76 | 3.76 | 3.70 | 3.69 | 3.97 | 3.83 | 3.41 | 3.36 | 3.09 | 3.06 | 3.39 | 3.20 | 3.05 | 3.24 | 3.30 | 3.61 | 3.75 | 3.80 | 4.01 | 3.80 | 3.69 | 3.60 | 3.55 | 3.59 | 3.77 | 3.93 | 3.93 | 4.16 | 4.36 | 4.28 | 4.26 | 4.18 | 3.79 | 3.72 | 4.10 | 4.11 | 4.18 | 4.31 | 4.13 | 4.16 | 4.46 | 4.63 | 4.54 | 4.68 | 4.38 | 4.20 | 4.16 | 4.02 | 4.12 | 4.16 | 4.26 | 25.85 | 25.88 | 25.92 | 26.06 | 4.68 | 4.67 | 4.54 | 4.47 | 4.34 | 4.47 | 4.64 | 4.44 | 4.48 | 4.36 | 4.44 | 4.76 | 5.03 | 5.31 | 5.30 | 5.53 | 5.38 | 5.22 | 5.05 | 4.67 | 4.58 | 4.54 | 4.66 | 4.70 | 4.77 | 4.71 | 4.83 | 5.29 | 5.43 | 5.34 | 5.34 | -44.56 | -20.94 | 3.06 | 26.80 | 77.00 | 53.12 | 29.05 | 0.88 | -0.19 | -0.13 | 23.95 | 52.12 | -32.14 | -8.33 | -8.33 | -8.33 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 3.02 | 3.28 | 3.43 | 3.63 | 3.58 | 3.58 | 3.53 | 3.51 | 3.52 | 3.26 | 2.89 | 2.34 | 2.03 | 1.55 | 1.57 | 1.77 | 1.97 | 2.44 | 2.63 | 2.77 | 2.88 | 2.84 | 2.81 | 2.81 | 2.78 | 2.82 | 3.17 | 3.12 | 2.75 | 2.77 | 2.57 | 2.57 | 2.92 | 2.75 | 2.62 | 2.87 | 2.98 | 3.34 | 3.50 | 3.55 | 3.77 | 3.54 | 3.41 | 3.31 | 3.23 | 3.26 | 3.45 | 3.60 | 3.60 | 3.87 | 4.09 | 4.04 | 4.02 | 3.92 | 3.50 | 3.44 | 3.67 | 3.79 | 3.86 | 3.96 | 3.90 | 3.82 | 4.13 | 4.30 | 4.21 | 4.34 | 4.04 | 3.85 | 3.81 | 3.68 | 3.79 | 3.81 | 3.90 | 25.57 | 25.59 | 25.63 | 25.76 | 4.28 | 4.24 | 4.09 | 4.00 | 3.84 | 3.96 | 4.13 | 3.93 | 3.98 | 3.86 | 3.88 | 4.16 | 4.37 | 4.59 | 4.60 | 4.85 | 4.73 | 4.63 | 4.52 | 4.21 | 4.19 | 4.16 | 4.24 | 4.24 | 4.29 | 4.22 | 4.32 | 4.55 | 4.59 | 4.83 | 4.97 | 4.85 | 4.94 | 5.08 | - | 5.00 | 4.75 | 4.40 | 4.71 | 4.38 | 4.45 | 4.70 | 4.23 | 4.76 | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 2.89 | 3.14 | 2.90 | 3.21 | 3.28 | 3.39 | 3.38 | 3.38 | 3.38 | 3.06 | 2.67 | 1.80 | -3.31 | -3.85 | -3.94 | -3.55 | 1.31 | 1.65 | 1.89 | 2.00 | 2.03 | 2.03 | 1.88 | 1.57 | 1.75 | 1.91 | 2.41 | 2.84 | 2.73 | 2.80 | 2.60 | 2.70 | 2.89 | 2.87 | 2.88 | 3.10 | 3.72 | 4.03 | 4.16 | 4.21 | 2.17 | 2.00 | 1.89 | 1.82 | 3.46 | 3.46 | 3.67 | 3.67 | 3.70 | 3.96 | 4.14 | 4.19 | 4.11 | 4.05 | 3.65 | 3.59 | 3.82 | 3.81 | 4.06 | 4.10 | 4.04 | 3.96 | 4.00 | 4.14 | 3.95 | 4.10 | 3.74 | 3.58 | 3.62 | 3.51 | 3.69 | 3.73 | 3.83 | 3.00 | 3.07 | 3.11 | 3.24 | 4.27 | 4.19 | 4.07 | 3.94 | 3.74 | 3.81 | 3.89 | 3.78 | 3.82 | 3.60 | 3.61 | 3.76 | 3.90 | 4.19 | 4.21 | 4.53 | 4.48 | 4.42 | 4.41 | 4.00 | 4.00 | 3.99 | 4.01 | 4.12 | 3.99 | 4.17 | 4.18 | 4.18 | 4.33 | 4.32 | 4.60 | 4.70 | 4.94 | 5.08 | - | 1.00 | 2.75 | 3.07 | 8.29 | 8.96 | 9.03 | 10.80 | 4.23 | 4.76 | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email