Income Statement | Trend | Unit | 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 | 1,482 | 1,510 | 1,543 | 1,509 | 1,511 | 1,483 | 1,415 | 1,385 | 1,358 | 1,396 | 1,415 | 1,487 | 1,490 | 1,399 | 1,379 | 1,336 | 1,290 | 1,270 | 1,220 | 1,299 | 1,336 | 1,356 | 1,412 | 1,349 | 1,315 | 1,292 | 1,273 | 1,246 | 1,283 | 1,346 | 1,302 | 1,275 | 1,250 | 1,274 | 1,273 | 1,286 | 1,302 | 1,324 | 1,348 | 1,340 | 1,321 | 1,296 | 1,277 | 1,276 | 1,273 | 1,268 | 1,234 | 1,262 | 1,244 | 1,242 | 1,234 | 1,195 | 1,221 | 1,222 | 1,270 | 1,280 | 1,286 | 1,302 | 1,294 | 1,281 | 1,231 | 1,149 | 1,108 | 1,081 | 1,047 | 1,057 | 1,066 | 1,025 | 989 | 915 | 876 | 884 | 892 | 882 | 857 | 864 | 853 | 871 | 900 | 888 | 827 | 737 | 672 | 644 | 647 | 649 | 642 | 651 | 667 | 673 | 679 | 674 | 648 | 647 | 645 | 605 | 596 | 601 | 640 | 656 | 684 | 713 | 702 | 703 | 746 | 761 | 712 | 699 | 637 | 547 | 519 | 508 | 503 | 390 | 320 | 320 | 315 | 311 | 311 | 288 | 253 | 252 | 257 | 275 | 305 | 310 | 329 | 321 | 325 | 327 | 321 | 327 | 334 | 344 | 346 | 337 | 332 | 314 | 310 | 321 | 314 | 311 | 305 | 297 | 292 | 280 | 271 | 262 | 252 | 257 | 265 | 205 | 143 | 71 |
Cost of Revenue |
Loading...
|
M | 1,297 | 1,326 | 1,374 | 1,373 | 1,366 | 1,347 | 1,278 | 1,237 | 1,179 | 1,185 | 1,197 | 1,257 | 1,271 | 1,205 | 1,210 | 1,194 | 1,181 | 1,215 | 1,179 | 1,270 | 1,280 | 1,267 | 1,313 | 1,240 | 1,229 | 1,200 | 1,171 | 1,139 | 1,151 | 1,198 | 1,155 | 1,128 | 1,124 | 1,175 | 1,186 | 1,203 | 1,225 | 1,241 | 1,260 | 1,249 | 1,222 | 1,183 | 1,145 | 1,135 | 1,142 | 1,132 | 1,118 | 1,169 | 1,152 | 1,166 | 1,160 | 1,101 | 1,115 | 1,102 | 1,130 | 1,130 | 1,137 | 1,153 | 1,155 | 1,161 | 1,134 | 1,069 | 1,024 | 986 | 929 | 934 | 941 | 905 | 869 | 808 | 782 | 796 | 816 | 813 | 793 | 800 | 786 | 803 | 829 | 816 | 757 | 671 | 614 | 590 | 598 | 601 | 596 | 610 | 621 | 624 | 621 | 606 | 574 | 569 | 571 | 534 | 531 | 540 | 574 | 587 | 613 | 637 | 624 | 621 | 659 | 673 | 624 | 609 | 543 | 458 | 434 | 429 | 438 | 330 | 263 | 268 | 260 | 253 | 260 | 190 | 182 | 175 | 124 | 124 | 130 | 145 | 220 | 220 | 221 | 218 | 210 | 210 | 213 | 220 | 219 | 219 | 148 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 185 | 185 | 168 | 136 | 145 | 136 | 137 | 148 | 178 | 211 | 217 | 230 | 219 | 194 | 169 | 142 | 109 | 55 | 42 | 29 | 56 | 89 | 99 | 109 | 87 | 92 | 102 | 106 | 133 | 148 | 147 | 147 | 126 | 99 | 87 | 83 | 78 | 83 | 88 | 91 | 100 | 113 | 132 | 141 | 131 | 136 | 116 | 93 | 92 | 76 | 74 | 93 | 106 | 120 | 140 | 150 | 149 | 149 | 140 | 120 | 97 | 80 | 84 | 94 | 118 | 123 | 125 | 120 | 120 | 106 | 94 | 88 | 76 | 69 | 64 | 64 | 67 | 68 | 71 | 72 | 70 | 66 | 58 | 54 | 49 | 48 | 45 | 42 | 45 | 48 | 58 | 68 | 74 | 78 | 74 | 71 | 65 | 61 | 66 | 69 | 70 | 76 | 78 | 82 | 87 | 88 | 88 | 91 | 94 | 88 | 85 | 79 | 65 | 59 | 57 | 52 | 55 | 58 | 52 | 98 | 133 | 200 | 257 | 275 | 305 | 310 | 329 | 321 | 325 | 327 | 321 | 327 | 334 | 344 | 346 | 337 | 332 | 314 | 310 | 321 | 314 | 311 | 305 | 297 | 292 | 280 | 271 | 262 | 252 | 257 | 265 | 205 | 143 | 71 |
Operating Expenses |
Loading...
|
M | 85 | 86 | 86 | 83 | 77 | 75 | 75 | 75 | 83 | 48 | 49 | 52 | 47 | 79 | 74 | 71 | 75 | 78 | 77 | 74 | 107 | 105 | 108 | 110 | 70 | 74 | 74 | 77 | 84 | 65 | 63 | 60 | 54 | 64 | 63 | 64 | 62 | 68 | 67 | 67 | 71 | 71 | 71 | 70 | 69 | 67 | 66 | 67 | 65 | 62 | 62 | 61 | 62 | 63 | 64 | 65 | 65 | 71 | 73 | 71 | 70 | 65 | 63 | 62 | 66 | 63 | 61 | 59 | 48 | 44 | 39 | 35 | 35 | 41 | 40 | 39 | 40 | 35 | 36 | 35 | 32 | 27 | 23 | 21 | 21 | 20 | 21 | 21 | 27 | 34 | 41 | 48 | 48 | 48 | 47 | 46 | 46 | 46 | 49 | 52 | 57 | 62 | 63 | 64 | 62 | 59 | 57 | 57 | 57 | 57 | 58 | 55 | 51 | 46 | 45 | 41 | 40 | 41 | 37 | 277 | 268 | 257 | 248 | 316 | 316 | 316 | 316 | 302 | 302 | 302 | 302 | 324 | 324 | 324 | 324 | 293 | 293 | 293 | 293 | 289 | 289 | 289 | 289 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 105 | 104 | 103 | 102 | 80 | 79 | 77 | 79 | 80 | 81 | 82 | 80 | 84 | 81 | 79 | 77 | 71 | 70 | 71 | 73 | 73 | 73 | 74 | 72 | 71 | 73 | 73 | 73 | 79 | 90 | 89 | 87 | 82 | 49 | 32 | 17 | 18 | 18 | 18 | 18 | 19 | 19 | 35 | 50 | 48 | 67 | 67 | 68 | 66 | 63 | 61 | 60 | 61 | 62 | 64 | 66 | 65 | 69 | 71 | 70 | 69 | 65 | 63 | 61 | 60 | 60 | 60 | 58 | 53 | 45 | 42 | 41 | 40 | 40 | 36 | 32 | 33 | 35 | 36 | 35 | 32 | 27 | 23 | 21 | 21 | 20 | 21 | 21 | 21 | 22 | 23 | 24 | 24 | 24 | 23 | 23 | 21 | 21 | 20 | 18 | 24 | 22 | 20 | 24 | 22 | 25 | 30 | 30 | 29 | 30 | 32 | 32 | 32 | 33 | 30 | 30 | 29 | 30 | 31 | 23 | 22 | 21 | 14 | 14 | 15 | 15 | 23 | 23 | 23 | 25 | 26 | 26 | 30 | 33 | 35 | 35 | 23 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 0 | -5 | 33 | 32 | 35 | 38 | -1 | 1 | 1 | 4 | 5 | -25 | -25 | -27 | -27 | 15 | 31 | 47 | 44 | 50 | 49 | 49 | 51 | 52 | 36 | 20 | 21 | -1 | -1 | -1 | -1 | -1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 0 | 0 | 1 | 5 | 3 | 1 | 1 | -5 | -2 | -2 | -5 | -4 | 1 | 4 | 8 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 12 | 18 | 24 | 18 | 12 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -1,213 | -1,243 | -1,292 | -1,294 | -1,288 | -1,270 | -1,200 | -1,160 | -1,097 | -1,137 | -1,149 | -1,205 | -1,225 | -1,127 | -1,138 | -1,130 | -1,122 | -1,154 | -1,118 | -1,209 | -1,217 | -1,204 | -1,246 | -1,170 | -1,158 | -1,127 | -1,098 | -1,064 | -1,092 | -1,137 | -1,096 | -1,071 | -1,051 | -1,112 | -1,124 | -1,141 | -1,163 | -1,173 | -1,193 | -1,182 | -1,153 | -1,116 | -1,078 | -1,068 | -1,075 | -1,083 | -1,070 | -1,120 | -1,105 | -1,104 | -1,100 | -1,042 | -1,054 | -1,040 | -1,066 | -1,065 | -1,072 | -1,083 | -1,083 | -1,091 | -1,065 | -1,004 | -962 | -925 | -864 | -872 | -880 | -847 | -822 | -765 | -744 | -763 | -784 | -781 | -761 | -768 | -752 | -769 | -793 | -781 | -725 | -644 | -592 | -569 | -578 | -580 | -575 | -588 | -594 | -590 | -580 | -558 | -526 | -521 | -524 | -488 | -485 | -494 | -524 | -534 | -556 | -575 | -561 | -557 | -597 | -614 | -567 | -552 | -487 | -402 | -376 | -374 | -387 | -284 | -218 | -227 | -221 | -212 | -222 | -161 | -155 | -150 | -108 | -108 | -110 | -124 | -189 | -189 | -190 | -185 | -177 | -177 | -175 | -179 | -177 | -177 | -120 | -53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 99 | 99 | 82 | 53 | 68 | 62 | 62 | 73 | 96 | 163 | 168 | 178 | 173 | 115 | 95 | 71 | 34 | -23 | -35 | -46 | -51 | -16 | -10 | -1 | 16 | 19 | 28 | 29 | 49 | 83 | 83 | 88 | 72 | 35 | 24 | 19 | 16 | 15 | 21 | 24 | 29 | 42 | 60 | 71 | 61 | 69 | 50 | 26 | 26 | 14 | 12 | 32 | 44 | 58 | 76 | 85 | 83 | 78 | 67 | 48 | 27 | 15 | 20 | 33 | 53 | 60 | 64 | 61 | 72 | 63 | 54 | 52 | 40 | 28 | 24 | 25 | 27 | 33 | 35 | 36 | 38 | 39 | 36 | 33 | 28 | 28 | 24 | 20 | 18 | 14 | 17 | 20 | 26 | 30 | 27 | 24 | 19 | 15 | 17 | 17 | 13 | 14 | 15 | 19 | 25 | 29 | 31 | 34 | 37 | 32 | 28 | 24 | 14 | 13 | 12 | 11 | 15 | 17 | 14 | -179 | -136 | -57 | 9 | -41 | -11 | -6 | 13 | 20 | 24 | 26 | 19 | 3 | 10 | 20 | 22 | 44 | 39 | 21 | 17 | 32 | 25 | 22 | 16 | 40 | 35 | 23 | 14 | 5 | -4 | 1 | 8 | 205 | 143 | 71 |
Interest Expense |
Loading...
|
M | 28 | 23 | 18 | 13 | 10 | 7 | 6 | 6 | 6 | 6 | 6 | 7 | 8 | 9 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 17 | 16 | 15 | 14 | 12 | 11 | 10 | 9 | 8 | 8 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 13 | 14 | 15 | 17 | 17 | 18 | 19 | 16 | 14 | 14 | 12 | 16 | 16 | 22 | 22 | 23 | 36 | 30 | 30 | 28 | 16 | 15 | 16 | 23 | 22 | 23 | 23 | 17 | 18 | 18 | 19 | 20 | 21 | 20 | 18 | 20 | 19 | 19 | 17 | 17 | 16 | 18 | 25 | 23 | 27 | 27 | 27 | 28 | 29 | 26 | 27 | 19 | 15 | 48 | 41 | 41 | 40 | 5 | 5 | 10 | 8 | 9 | 9 | 4 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 0 | -4 | -7 | -8 | -5 | 0 | -4 | -2 | -13 | -14 | -11 | -12 | 1 | 1 | 4 | 0 | -9 | -11 | -11 | -9 | -11 | -11 | -11 | -10 | 1 | 0 | -1 | -1 | -3 | 8 | 8 | 9 | 9 | -1 | -1 | -1 | -2 | -3 | -3 | -3 | -3 | -4 | -5 | -7 | -9 | -8 | -7 | -5 | -2 | 0 | -1 | -3 | -6 | -8 | -6 | -7 | -5 | -4 | -4 | -1 | -1 | 0 | 0 | 0 | 0 | 2 | 4 | 4 | 4 | 2 | -3 | -3 | -3 | -10 | -7 | -4 | -7 | -6 | -9 | -16 | -16 | -15 | -11 | -12 | -8 | -9 | -9 | -10 | -15 | -16 | -20 | -14 | -10 | -9 | -9 | -9 | -3 | 2 | -1 | -8 | -19 | -27 | -27 | -27 | -21 | -22 | -13 | -8 | -9 | 5 | -12 | -16 | -15 | -24 | -10 | -4 | -9 | -8 | -8 | -8 | -51 | -132 | -131 | -131 | -160 | -78 | -164 | -164 | -164 | -251 | -244 | -244 | -251 | -261 | -263 | -263 | -179 | -82 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 76 | 80 | 69 | 45 | 63 | 60 | 54 | 66 | 77 | 143 | 152 | 159 | 166 | 108 | 90 | 66 | 28 | -31 | -45 | -58 | -65 | -31 | -25 | -16 | 3 | 7 | 18 | 20 | 40 | 75 | 76 | 80 | 65 | 29 | 18 | 14 | 10 | 10 | 16 | 17 | 22 | 35 | 53 | 63 | 54 | 61 | 42 | 18 | 18 | 6 | 3 | 23 | 35 | 49 | 67 | 75 | 73 | 67 | 54 | 34 | 12 | -1 | 3 | 15 | 38 | 45 | 47 | 45 | 53 | 45 | 37 | 35 | 24 | 11 | 9 | 12 | 14 | 20 | 22 | 21 | 18 | 20 | 17 | 15 | 13 | 11 | 7 | 2 | -2 | -7 | -3 | 1 | 7 | 12 | 9 | 11 | 12 | 8 | 8 | -1 | -12 | -13 | -13 | -8 | -2 | 1 | 4 | 4 | 5 | 5 | -15 | -15 | -15 | -16 | 4 | 6 | 9 | 11 | 8 | 9 | 6 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 4 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 20 | 21 | 18 | 12 | 14 | 14 | 12 | 15 | 18 | 30 | 32 | 33 | 33 | 23 | 19 | 14 | 6 | -8 | -12 | -15 | -16 | -10 | -8 | -7 | -1 | 3 | 6 | 7 | 12 | 24 | 24 | 26 | 22 | 9 | 5 | 4 | 4 | 4 | 3 | 4 | 3 | 8 | 18 | 22 | 19 | 22 | 15 | 6 | 7 | 1 | -1 | 6 | 9 | 16 | 24 | 27 | 28 | 27 | 22 | 15 | 7 | 1 | 2 | 7 | 10 | 13 | 14 | 13 | 20 | 17 | 14 | 13 | 8 | 4 | 3 | 4 | 5 | 7 | 8 | 8 | 7 | 8 | 7 | 6 | 5 | 4 | 3 | 1 | -1 | -2 | -1 | 0 | 3 | 4 | 3 | 7 | 7 | 5 | 5 | 0 | -4 | -5 | -5 | -3 | -1 | 0 | 1 | 1 | 2 | 2 | -5 | -5 | -5 | -6 | 1 | 2 | 3 | 4 | 3 | -190 | -144 | -145 | -78 | -125 | -95 | -95 | -162 | 78 | 2 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 56 | 60 | 51 | 33 | 49 | 46 | 42 | 51 | 59 | 113 | 120 | 126 | 133 | 85 | 71 | 51 | 22 | -23 | -33 | -43 | -49 | -21 | -16 | -8 | 4 | 5 | 12 | 13 | 28 | 51 | 51 | 54 | 43 | 20 | 13 | 10 | 6 | 5 | 12 | 14 | 19 | 27 | 35 | 41 | 35 | 39 | 27 | 11 | 12 | 4 | 4 | 18 | 26 | 33 | 43 | 48 | 45 | 40 | 32 | 19 | 5 | -2 | 1 | 8 | 28 | 33 | 34 | 32 | 32 | 28 | 23 | 22 | 16 | 7 | 6 | 8 | 9 | 12 | 14 | 13 | 11 | 13 | 11 | 9 | 8 | 7 | 4 | 1 | -1 | -4 | -2 | 1 | 4 | 7 | 6 | 4 | 5 | 2 | 2 | 0 | -7 | -8 | -8 | -5 | -1 | 0 | 3 | 3 | 3 | 3 | -10 | -10 | -10 | -10 | 3 | 4 | 6 | 7 | 5 | 199 | 151 | 149 | 82 | 126 | 95 | 96 | 163 | -77 | 2 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 6 | -27 | -42 | -42 | -49 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 7 | 7 | 7 | 0 | 0 | 0 | 0 | -3 | -3 | -18 | -26 | -15 | -34 | -19 | -11 | -25 | -18 | -21 | -26 | -26 | -33 | -43 | -48 | -45 | -40 | -32 | -21 | -20 | -7 | -6 | -8 | -15 | -25 | -29 | -31 | -32 | -27 | -23 | -22 | -15 | -6 | -5 | -7 | -8 | -12 | -14 | -13 | -11 | -13 | -11 | -9 | -8 | -7 | -5 | -3 | -3 | 1 | -1 | -2 | -1 | -3 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | -410 | -389 | 51 | 33 | 473 | 470 | 42 | 52 | 60 | 114 | 120 | 126 | 132 | 85 | 72 | 52 | 22 | 11 | 16 | 6 | 0 | -10 | -22 | -14 | -1 | 3 | 12 | 13 | 28 | 51 | 51 | 54 | 43 | 20 | 13 | 10 | 6 | 5 | 12 | 13 | 18 | 26 | 34 | 41 | 30 | 34 | 22 | 6 | 20 | 13 | 13 | 26 | 26 | 33 | 43 | 48 | 45 | 40 | 32 | 21 | 20 | 7 | 6 | 8 | 15 | 25 | 29 | 31 | 32 | 27 | 23 | 22 | 15 | 6 | 5 | 7 | 8 | 12 | 14 | 13 | 11 | 13 | 11 | 9 | 8 | 7 | 5 | 3 | 3 | -1 | 1 | 2 | 3 | 5 | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 7,505,666.25 | 7,631,750.00 | 7,729,500.00 | 7,868,750.00 | 8,115,500.00 | 8,370,250.00 | 8,613,750.00 | 8,831,250.00 | 8,930,500.00 | 9,047,000.00 | 9,118,000.00 | 9,140,750.00 | 9,152,473.75 | 9,178,723.75 | 9,221,723.75 | 9,311,223.75 | 9,418,250.00 | 9,513,250.00 | 9,611,500.00 | 9,661,000.00 | 9,724,915.00 | 9,770,915.00 | 9,806,665.00 | 9,824,165.00 | 9,833,986.25 | 9,841,486.25 | 9,838,986.25 | 9,854,736.25 | 9,871,927.50 | 9,900,623.50 | 9,927,623.50 | 9,948,373.50 | 9,970,946.00 | 10,183,500.00 | 10,402,250.00 | 10,630,500.00 | 10,830,500.00 | 10,833,250.00 | 10,826,750.00 | 10,814,750.00 | 10,814,750.00 | 10,820,500.00 | 10,977,000.00 | 11,210,500.00 | 11,432,250.00 | 11,672,526.00 | 11,763,276.00 | 11,775,526.00 | 11,803,776.00 | 11,805,651.00 | 11,787,651.00 | 11,615,401.00 | 11,340,401.00 | 11,068,000.00 | 10,811,289.00 | 9,927,539.00 | 9,177,539.00 | 8,413,039.00 | 7,650,500.00 | 7,669,000.00 | 7,644,000.00 | 7,640,500.00 | 7,637,750.00 | 7,617,250.00 | 7,611,250.00 | 7,609,750.00 | 7,568,903.75 | 7,383,757.25 | 7,197,235.75 | 7,011,485.75 | 6,851,695.75 | 6,850,058.25 | 6,817,579.75 | 7,891,829.75 | 8,978,716.00 | 8,950,096.25 | 8,975,096.25 | 8,975,096.25 | 8,975,096.25 | 8,965,591.00 | 8,912,853.75 | 7,753,666.25 | 6,588,228.75 | 6,584,655.00 | 6,613,862.75 | 6,611,338.75 | 6,624,776.25 | 6,566,759.00 | 6,497,788.50 | 7,417,568.75 | 7,422,125.25 | 7,419,625.25 | 7,812,125.25 | 7,255,806.50 | 7,105,000.00 | 7,124,750.00 | 6,649,750.00 | 6,435,464.25 | 6,810,464.25 | 6,685,714.25 | 6,660,714.25 | 6,422,619.00 | 6,214,285.75 | 6,380,952.50 | 6,355,952.50 | 6,475,000.25 | 6,308,333.50 | 6,116,666.75 | 6,116,666.75 | 5,700,000.00 | 5,591,892.00 | 5,515,392.00 | 5,440,392.00 | 4,889,530.75 | 4,897,638.75 | 4,938,532.75 | 4,977,926.75 | 5,707,359.50 | 5,814,208.75 | 5,924,814.75 | 6,360,420.75 | 6,431,849.25 | 6,425,000.00 | 6,425,000.00 | 6,099,000.00 | 6,148,000.00 | 6,197,000.00 | 6,197,000.00 | 6,197,000.00 | 6,197,000.00 | 6,197,000.00 | 6,197,000.00 | 6,309,000.00 | 6,421,000.00 | 6,574,500.00 | 6,727,000.00 | 6,768,500.00 | 6,810,000.00 | 6,810,000.00 | 6,810,000.00 | 6,810,000.00 | 6,810,000.00 | 6,810,000.00 | 6,797,500.00 | 6,785,000.00 | 6,772,500.00 | 6,760,000.00 | 6,760,000.00 | 6,760,000.00 | 6,760,000.00 | 6,760,000.00 | 6,760,000.00 | 6,760,000.00 | 6,760,000.00 |
EBITDA |
Loading...
|
M | 153 | 148 | 131 | 101 | 115 | 106 | 98 | 109 | 118 | 183 | 190 | 199 | 206 | 150 | 134 | 116 | 90 | 33 | 21 | 5 | -19 | 13 | 18 | 23 | 40 | 43 | 52 | 53 | 73 | 98 | 97 | 98 | 87 | 58 | 47 | 43 | 39 | 37 | 44 | 47 | 55 | 70 | 88 | 98 | 88 | 503 | 483 | 459 | 459 | 458 | 459 | 479 | 491 | 83 | 93 | 102 | 99 | 96 | 90 | 71 | 51 | 38 | 44 | 56 | 76 | 81 | 84 | 80 | 92 | 84 | 81 | 81 | 72 | 74 | 68 | 66 | 66 | 60 | 62 | 66 | 69 | 68 | 63 | 60 | 53 | 53 | 50 | 46 | 43 | 38 | 41 | 42 | 51 | 55 | 52 | 50 | 38 | 35 | 39 | 40 | 41 | 43 | 44 | 47 | 54 | 58 | 57 | 61 | 64 | 52 | 65 | 57 | 43 | 43 | 27 | 19 | 22 | 25 | 18 | -173 | -131 | -55 | 9 | -41 | -11 | -6 | 13 | 20 | 24 | 26 | 19 | 3 | 10 | 20 | 22 | 44 | 39 | 21 | 17 | 32 | 25 | 22 | 16 | 40 | 35 | 23 | 14 | 5 | -4 | 1 | 8 | 205 | 143 | 71 |
Depreciation and Amortization |
Loading...
|
M | 49 | 47 | 47 | 48 | 47 | 42 | 39 | 37 | 35 | 34 | 33 | 33 | 33 | 33 | 32 | 31 | 30 | 30 | 31 | 31 | 32 | 32 | 32 | 32 | 30 | 28 | 27 | 25 | 24 | 23 | 22 | 22 | 21 | 21 | 21 | 22 | 22 | 23 | 23 | 23 | 24 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 22 | 22 | 23 | 23 | 23 | 23 | 22 | 24 | 26 | 27 | 29 | 29 | 29 | 30 | 30 | 29 | 27 | 25 | 23 | 23 | 23 | 24 | 24 | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 25 | 26 | 28 | 29 | 29 | 29 | 29 | 28 | 28 | 27 | 27 | 27 | 26 | 26 | 24 | 19 | 13 | 14 | 7 | 2 | 5 | 0 | 5 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 6 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 104 | 101 | 83 | 53 | 68 | 64 | 59 | 72 | 83 | 149 | 157 | 166 | 173 | 117 | 102 | 85 | 60 | 3 | -10 | -26 | -51 | -19 | -14 | -9 | 10 | 15 | 25 | 28 | 49 | 75 | 74 | 76 | 66 | 37 | 26 | 21 | 17 | 14 | 21 | 24 | 31 | 47 | 64 | 75 | 65 | 480 | 461 | 436 | 436 | 435 | 436 | 456 | 468 | 60 | 70 | 79 | 77 | 74 | 68 | 49 | 29 | 16 | 21 | 33 | 53 | 59 | 61 | 57 | 69 | 61 | 59 | 57 | 47 | 46 | 39 | 36 | 36 | 31 | 32 | 36 | 42 | 43 | 40 | 38 | 30 | 29 | 25 | 21 | 19 | 14 | 17 | 19 | 27 | 31 | 28 | 27 | 15 | 10 | 13 | 12 | 12 | 14 | 15 | 19 | 26 | 30 | 30 | 35 | 37 | 26 | 39 | 33 | 24 | 30 | 14 | 12 | 20 | 20 | 18 | 17 | 9 | 5 | 4 | 1 | 1 | 1 | 1 | -232 | -228 | -226 | -225 | -241 | -241 | -241 | -241 | 8 | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 1 | 2 | 3 | 3 | 36 | 50 | 42 | 36 | -5 | -20 | -13 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 19.77 | 19.71 | 19.52 | 19.66 | 22.29 | 22.25 | 22.34 | 22.29 | 23.50 | 22.51 | 22.55 | 21.40 | 20.50 | 21.60 | 21.54 | 21.81 | 23.65 | 24.07 | 24.94 | 25.37 | 25.05 | 17.77 | 21.00 | 31.54 | -40.89 | -32.31 | -34.77 | -39.96 | 33.72 | 34.20 | 34.98 | 32.83 | 35.35 | 32.61 | 31.50 | 56.81 | 96.40 | 97.21 | 83.50 | 57.26 | 14.85 | 16.83 | 32.65 | 33.81 | 37.93 | 38.95 | 37.07 | 36.38 | 35.92 | 34.62 | 13.81 | 14.40 | 9.94 | 11.71 | 34.51 | 33.84 | 41.73 | 42.54 | 43.51 | 45.38 | 37.93 | 36.47 | 35.17 | 34.18 | 22.39 | 22.73 | 23.09 | 23.59 | 38.40 | 37.69 | 37.90 | 37.95 | 33.20 | 34.26 | 34.36 | 34.46 | 36.97 | 36.98 | 36.98 | 36.98 | 38.21 | 37.83 | 37.34 | 37.84 | 39.91 | 39.74 | 39.49 | 38.24 | 37.95 | 36.10 | 36.10 | 36.09 | 35.46 | 36.93 | 37.93 | 53.93 | 51.72 | 51.23 | 47.48 | 30.60 | 32.71 | 33.59 | 35.67 | 35.88 | 39.77 | 44.44 | 44.24 | 60.90 | 72.01 | 78.58 | 79.75 | 73.00 | 50.78 | 34.62 | 31.42 | 33.05 | 34.20 | 35.86 | 38.97 | -1,304.55 | 2,594.31 | 2,592.64 | 8,207.64 | -441.67 | 15,025.00 | 20,022.22 | 12,530.56 | 38,762.50 | 36.11 | 39.63 | 47.96 | 47.96 | 45.38 | 44.11 | 41.33 | 41.33 | 42.26 | 41.67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 12.55 | 12.36 | 11.16 | 8.69 | 9.37 | 9.05 | 9.55 | 10.97 | 13.64 | 15.13 | 15.40 | 15.59 | 14.68 | 13.99 | 12.48 | 10.53 | 8.07 | 4.61 | 3.84 | 2.46 | 4.55 | 6.71 | 7.21 | 8.19 | 6.54 | 7.05 | 7.81 | 8.38 | 10.32 | 10.86 | 11.04 | 11.34 | 9.74 | 8.09 | 7.14 | 6.64 | 6.05 | 6.26 | 6.57 | 6.92 | 7.81 | 8.66 | 10.22 | 11.25 | 10.29 | 10.59 | 9.26 | 6.68 | 6.65 | 5.79 | 5.65 | 7.96 | 9.00 | 9.77 | 11.02 | 12.04 | 11.85 | 11.79 | 11.09 | 9.02 | 7.10 | 6.59 | 7.22 | 8.89 | 11.91 | 12.17 | 12.28 | 12.29 | 13.12 | 12.58 | 11.77 | 10.59 | 8.69 | 8.21 | 7.89 | 7.83 | 8.38 | 8.37 | 8.49 | 8.78 | 9.98 | 10.10 | 9.75 | 9.56 | 8.19 | 8.08 | 7.75 | 6.87 | 7.34 | 7.60 | 8.93 | 10.85 | 13.33 | 13.72 | 13.24 | 13.87 | 12.78 | 12.37 | 12.56 | 12.62 | 11.74 | 12.10 | 12.43 | 13.44 | 13.19 | 13.16 | 14.00 | 15.42 | 18.53 | 18.73 | 18.90 | 17.84 | 14.26 | 15.40 | 18.57 | 17.04 | 18.02 | 19.13 | 16.61 | 37.67 | 58.74 | 79.35 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 6.66 | 6.51 | 5.39 | 3.04 | 4.16 | 3.91 | 4.14 | 5.40 | 7.35 | 10.69 | 11.00 | 11.31 | 10.87 | 8.30 | 7.03 | 5.11 | 1.97 | -1.72 | -2.60 | -3.45 | -3.77 | -1.45 | -0.96 | -0.32 | 1.14 | 1.35 | 2.03 | 2.11 | 3.70 | 5.55 | 5.68 | 6.18 | 4.90 | 2.74 | 1.88 | 1.33 | 1.00 | 0.92 | 1.37 | 1.68 | 2.17 | 2.94 | 4.40 | 5.54 | 4.67 | 5.11 | 3.67 | 1.15 | 1.20 | 0.51 | 0.36 | 2.49 | 3.58 | 4.31 | 5.68 | 6.61 | 6.44 | 6.12 | 5.26 | 3.21 | 1.09 | 0.65 | 1.27 | 2.89 | 5.15 | 5.62 | 5.88 | 5.84 | 7.75 | 7.33 | 6.78 | 6.37 | 4.52 | 3.55 | 3.27 | 3.29 | 3.70 | 4.12 | 4.26 | 4.59 | 5.69 | 6.01 | 5.97 | 5.82 | 4.65 | 4.57 | 4.15 | 3.29 | 2.70 | 2.22 | 2.65 | 3.18 | 4.91 | 5.35 | 4.94 | 4.77 | 3.39 | 3.01 | 3.13 | 2.92 | 1.75 | 1.82 | 1.92 | 2.83 | 3.97 | 4.23 | 4.88 | 5.84 | 7.38 | 7.04 | 6.58 | 5.70 | 3.21 | 3.41 | 4.10 | 3.70 | 4.91 | 5.42 | 4.48 | -75.62 | -51.92 | -28.00 | -3.80 | -2.60 | -2.60 | -2.60 | -2.60 | -8.80 | -8.80 | -8.80 | -8.80 | -7.60 | -7.60 | -7.60 | -7.60 | -11.19 | -11.19 | -11.19 | -11.19 | 5.95 | 5.95 | 5.95 | 5.95 | 6.20 | 6.20 | 6.20 | 6.20 | -7.50 | -7.50 | -7.50 | -7.50 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | -61.51 | -39.52 | -4.64 | -6.09 | 27.09 | 27.02 | 2.80 | 3.90 | 4.62 | 7.32 | 7.69 | 7.80 | 8.30 | 6.18 | 5.33 | 3.75 | 1.21 | 0.53 | 0.93 | 0.19 | -0.18 | -0.85 | -1.75 | -1.19 | -0.13 | 0.14 | 0.76 | 0.83 | 2.14 | 3.38 | 3.46 | 3.79 | 2.87 | 1.51 | 0.95 | 0.61 | 0.28 | 0.20 | 0.73 | 0.88 | 1.32 | 1.76 | 2.43 | 3.17 | 2.14 | 2.39 | 1.49 | -0.14 | 1.15 | 0.75 | 0.76 | 2.11 | 2.06 | 2.46 | 3.16 | 3.77 | 3.43 | 3.14 | 2.52 | 1.32 | 1.26 | 0.62 | 0.56 | 0.78 | 1.67 | 2.30 | 2.69 | 3.08 | 3.36 | 3.19 | 2.88 | 2.65 | 1.66 | 0.92 | 0.82 | 1.12 | 1.30 | 1.64 | 1.76 | 1.68 | 1.60 | 1.79 | 1.68 | 1.47 | 1.14 | 1.05 | 0.76 | 0.37 | 0.40 | -0.05 | 0.23 | 0.48 | 0.78 | 1.33 | 1.43 | 1.85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 10.26 | 9.85 | 8.63 | 6.33 | 7.36 | 6.99 | 6.82 | 8.17 | 9.11 | 12.29 | 12.69 | 12.68 | 13.21 | 10.83 | 9.85 | 8.69 | 6.70 | 3.03 | 2.27 | 0.67 | -1.47 | 0.67 | 0.89 | 1.39 | 2.85 | 3.15 | 3.79 | 3.99 | 5.58 | 6.84 | 6.91 | 7.16 | 6.38 | 4.61 | 3.78 | 3.25 | 2.86 | 2.70 | 3.20 | 3.58 | 4.28 | 5.20 | 6.63 | 7.72 | 6.79 | 29.97 | 28.58 | 25.98 | 26.01 | 26.06 | 26.13 | 28.35 | 29.39 | 6.51 | 7.16 | 8.04 | 7.76 | 7.53 | 7.10 | 5.07 | 3.25 | 2.80 | 3.46 | 5.20 | 7.52 | 7.85 | 8.03 | 8.06 | 10.15 | 9.93 | 10.05 | 9.86 | 8.43 | 8.57 | 8.16 | 7.76 | 7.91 | 7.40 | 7.37 | 8.17 | 10.47 | 10.79 | 10.83 | 10.81 | 8.95 | 8.93 | 8.55 | 7.65 | 6.62 | 6.10 | 6.45 | 6.76 | 9.49 | 9.92 | 9.51 | 10.04 | 7.06 | 6.71 | 6.83 | 6.76 | 6.53 | 6.62 | 6.83 | 7.60 | 8.31 | 8.53 | 9.01 | 10.59 | 12.81 | 11.94 | 14.71 | 12.99 | 9.35 | 9.81 | 9.36 | 6.88 | 7.72 | 8.60 | 5.72 | -73.69 | -50.32 | -27.11 | -3.80 | -2.60 | -2.60 | -2.60 | -2.60 | -8.80 | -8.80 | -8.80 | -8.80 | -7.60 | -7.60 | -7.60 | -7.60 | -11.19 | -11.19 | -11.19 | -11.19 | 5.95 | 5.95 | 5.95 | 5.95 | 6.20 | 6.20 | 6.20 | 6.20 | -7.50 | -7.50 | -7.50 | -7.50 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 6.97 | 6.72 | 5.52 | 3.04 | 4.16 | 4.03 | 3.91 | 5.41 | 6.40 | 9.67 | 10.17 | 10.40 | 10.91 | 8.46 | 7.50 | 6.32 | 4.27 | 0.61 | -0.29 | -1.78 | -3.89 | -1.74 | -1.39 | -1.00 | 0.54 | 0.92 | 1.64 | 1.94 | 3.67 | 5.03 | 5.12 | 5.37 | 4.59 | 2.84 | 1.98 | 1.45 | 1.05 | 0.88 | 1.38 | 1.72 | 2.36 | 3.27 | 4.68 | 5.78 | 4.87 | 28.05 | 26.61 | 24.09 | 24.09 | 24.13 | 24.20 | 26.32 | 27.41 | 4.53 | 5.26 | 6.18 | 5.96 | 5.73 | 5.30 | 3.22 | 1.25 | 0.71 | 1.32 | 2.97 | 5.25 | 5.57 | 5.72 | 5.57 | 7.46 | 7.20 | 7.25 | 6.88 | 5.24 | 5.22 | 4.59 | 4.17 | 4.27 | 3.75 | 3.75 | 4.59 | 6.69 | 7.01 | 7.06 | 6.91 | 4.90 | 4.82 | 4.36 | 3.50 | 2.75 | 2.26 | 2.65 | 2.96 | 5.28 | 5.72 | 5.31 | 5.37 | 2.18 | 1.73 | 1.86 | 1.65 | 1.68 | 1.82 | 1.92 | 2.83 | 4.09 | 4.36 | 4.76 | 6.10 | 7.50 | 6.46 | 9.10 | 7.86 | 5.36 | 6.63 | 4.47 | 4.06 | 6.31 | 6.45 | 5.51 | 5.72 | 3.33 | 2.17 | 1.47 | 0.16 | 0.28 | 0.37 | 0.35 | -83.65 | -82.61 | -81.81 | -81.58 | -80.38 | -80.41 | -80.54 | -80.49 | 2.82 | 2.08 | 1.45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 5.09 | 5.24 | 4.43 | 2.54 | 3.89 | 3.80 | 3.63 | 4.97 | 5.95 | 9.23 | 9.72 | 9.86 | 10.40 | 7.80 | 6.69 | 4.70 | 1.46 | -2.39 | -3.40 | -4.35 | -4.82 | -2.54 | -2.06 | -1.45 | 0.10 | 0.42 | 1.16 | 1.36 | 3.04 | 4.92 | 5.08 | 5.60 | 4.38 | 2.25 | 1.41 | 0.93 | 0.60 | 0.53 | 0.98 | 1.16 | 1.58 | 2.32 | 3.75 | 4.92 | 4.05 | 4.47 | 3.01 | 0.48 | 0.52 | -0.18 | -0.38 | 1.71 | 2.80 | 3.56 | 4.93 | 5.79 | 5.58 | 5.17 | 4.22 | 2.02 | -0.20 | -0.80 | -0.34 | 1.18 | 3.75 | 4.21 | 4.37 | 4.26 | 5.60 | 5.28 | 4.69 | 4.31 | 2.53 | 1.49 | 1.33 | 1.83 | 2.15 | 2.59 | 2.78 | 2.65 | 2.60 | 2.89 | 2.70 | 2.37 | 1.89 | 1.73 | 1.19 | 0.15 | -0.60 | -1.15 | -0.62 | 0.15 | 1.44 | 1.95 | 1.58 | 2.39 | 2.73 | 2.29 | 2.27 | 0.10 | -2.56 | -2.64 | -2.65 | -1.61 | -0.21 | 0.04 | 0.63 | 0.59 | 0.76 | 0.82 | -2.92 | -2.91 | -2.85 | -2.90 | 1.37 | 2.22 | 3.01 | 3.53 | 2.55 | 3.18 | 2.46 | 1.77 | 1.68 | 0.37 | 0.25 | 0.45 | 0.46 | 0.30 | 2.44 | 2.74 | 3.00 | 3.00 | 2.96 | 2.78 | 2.85 | 2.85 | 2.13 | 1.45 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email