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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 64 | 57 | 76 | 75 | 73 | 69 | 65 | 62 | 63 | 64 | 66 | 67 | 66 | 66 | 65 | 64 | 63 | 63 | 62 | 59 | 55 | 52 | 49 | 48 | 47 | 46 | 45 | 43 | 41 | 40 | 39 | 38 | 37 | 36 | 35 | 34 | 33 | 32 | 32 | 32 | 33 | 34 | 34 | 34 | 35 | 35 | 36 | 35 | 36 | 36 | 36 | 34 | 32 | 31 | 30 | 32 | 32 | 35 | 34 | 35 | 32 | 30 | 31 | 31 | 33 | 33 | 32 | 32 | 31 | 31 | 31 | 30 | 30 | 29 | 28 | 27 | 26 | 25 | 24 | 24 | 24 | 24 | 25 | 25 | 25 | 24 | 24 | 23 | 23 | 22 | 21 | 20 | 20 | 19 | 18 | 17 | 16 | 16 | 15 | 15 | 15 | 15 | 11 | 10 | 7 | 3 | 3 |
Cost of Revenue |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 2 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 6 | 7 | 5 | 4 | 1 | -3 | -3 | 1 | 0 | 4 | 8 | 9 | 14 | 19 | 22 | 23 | 24 | 25 | 24 | 23 | 23 | 19 | 20 | 20 | 20 | 19 | 16 | 15 | 13 | 12 | 11 | 10 | 10 | 9 | 9 | 8 | 7 | 7 | 7 | 8 | 8 | 9 | 9 | 10 | 11 | 11 | 12 | 13 | 14 | 15 | 15 | 16 | 15 | 15 | 11 | 7 | 3 | - | - | - | - | - | - | 2 | 2 | 2 | 2 |
Gross Profit |
Loading...
|
M | 64 | 57 | 76 | 75 | 73 | 69 | 65 | 62 | 63 | 64 | 66 | 67 | 66 | 66 | 65 | 64 | 63 | 63 | 62 | 59 | 55 | 52 | 49 | 48 | 47 | 46 | 45 | 43 | 41 | 40 | 39 | 38 | 37 | 36 | 35 | 34 | 33 | 32 | 32 | 32 | 33 | 34 | 34 | 34 | 35 | 35 | 36 | 35 | 36 | 36 | 36 | 34 | 32 | 31 | 30 | 32 | 32 | 35 | 34 | 35 | 32 | 30 | 31 | 31 | 33 | 33 | 32 | 32 | 31 | 31 | 31 | 30 | 30 | 29 | 28 | 27 | 26 | 25 | 24 | 24 | 24 | 24 | 25 | 25 | 25 | 24 | 24 | 23 | 23 | 22 | 21 | 20 | 20 | 19 | 18 | 17 | 16 | 16 | 15 | 15 | 15 | 15 | 11 | 8 | 4 | 1 | 1 |
Operating Expenses |
Loading...
|
M | 32 | 13 | 29 | 27 | 24 | 32 | 30 | 28 | 27 | 26 | 25 | 26 | 26 | 28 | 28 | 27 | 26 | 25 | 25 | 25 | 25 | 24 | 24 | 23 | 22 | 21 | 20 | 20 | 20 | 20 | 20 | 19 | 18 | 18 | 18 | 18 | 18 | 17 | 17 | 18 | 19 | 20 | 20 | 21 | 20 | 21 | 22 | 23 | 28 | 27 | 26 | 23 | 18 | 22 | 23 | 25 | 24 | 24 | 22 | 19 | 17 | 10 | 8 | 5 | 5 | 4 | 4 | 5 | 7 | 7 | 8 | 9 | 9 | 9 | 10 | 10 | 10 | 9 | 8 | 8 | 8 | 7 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 0 | -1 | -3 | -4 | -4 | -4 | -3 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 14 | 19 | 24 | 25 | 25 | 25 | 25 | 24 | 23 | 23 | 22 | 22 | 22 | 21 | 21 | 22 | 22 | 23 | 23 | 22 | 21 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 15 | 15 | 16 | 16 | 17 | 17 | 16 | 16 | 15 | 15 | 16 | 16 | 16 | 15 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 4 | 5 | 4 | 4 | 3 | 4 | 3 | 2 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 | 2 | 4 | 5 | 5 | 5 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 4 | 5 | 5 | 5 | 4 | 4 | 5 | 7 | 12 | 12 | 11 | 7 | 1 | 7 | 8 | 12 | 12 | 11 | 9 | 7 | 5 | -2 | -4 | -6 | -7 | -7 | -7 | -6 | -4 | -4 | -3 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -3 | -3 | -4 | -4 | -5 | -5 | -6 | -7 | -6 | -5 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | -6 | -6 | -13 | -13 | -7 | -7 | -6 | -6 | -6 | -13 | -13 | -20 | -26 | -26 | -25 | -22 | -22 | -21 | -21 | -23 | -23 | -23 | -21 | -20 | -19 | -19 | -20 | -20 | -20 | -20 | -22 | -25 | -27 | -25 | -15 | -1 | 12 | 21 | 17 | 17 | 12 | 8 | 0 | -5 | -10 | -13 | -17 | -26 | -26 | -32 | -29 | -26 | -29 | -28 | -25 | -25 | -23 | -21 | -20 | -20 | -19 | -19 | -19 | -19 | -19 | -19 | -18 | -18 | -17 | -16 | -16 | -16 | -16 | -16 | -15 | -15 | -15 | -15 | -15 | -16 | -15 | -14 | -12 | -11 | -10 | -8 | -5 | -2 | - | - | - | - | - | - | 2 | 2 | 2 | 2 |
Operating Income |
Loading...
|
M | 32 | 43 | 46 | 48 | 49 | 37 | 35 | 33 | 35 | 38 | 40 | 41 | 40 | 38 | 37 | 37 | 37 | 38 | 37 | 34 | 31 | 28 | 25 | 25 | 25 | 25 | 24 | 24 | 21 | 20 | 19 | 20 | 19 | 18 | 17 | 16 | 15 | 15 | 15 | 14 | 13 | 13 | 14 | 14 | 14 | 14 | 14 | 12 | 8 | 9 | 10 | 11 | 14 | 8 | 7 | 7 | 8 | 11 | 12 | 16 | 15 | 20 | 23 | 25 | 28 | 28 | 28 | 26 | 25 | 24 | 23 | 22 | 21 | 20 | 18 | 17 | 16 | 16 | 15 | 16 | 16 | 17 | 19 | 20 | 20 | 21 | 21 | 21 | 21 | 22 | 22 | 24 | 24 | 23 | 21 | 20 | 18 | 17 | 16 | 16 | 16 | 16 | 13 | 10 | 6 | 2 | 1 |
Interest Expense |
Loading...
|
M | 19 | 21 | 12 | 8 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 7 | 7 | 8 | 9 | 9 | 10 | 10 | 11 | 12 | 12 | 13 | 14 | 14 | 15 | 15 | 16 | 17 | 17 | 17 | 16 | 14 | 13 | 12 | 11 | 10 | 10 | 9 | 9 | 8 | 7 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 10 | 10 | 11 | 12 | 12 | 13 | 14 | 14 | 14 | 14 | 12 | 11 | 10 | 9 | 9 | 8 | 8 | 8 | 6 | 6 | 4 | 2 | 2 |
Non-operating Income/Expense |
Loading...
|
M | 31 | 13 | -12 | -14 | -15 | -5 | -5 | -5 | -5 | -6 | -6 | -6 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -6 | -5 | -4 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -7 | -7 | -7 | -7 | -7 | -8 | -9 | -9 | -10 | -10 | -11 | -12 | -12 | -13 | -14 | -14 | -15 | -15 | -16 | -17 | -17 | -17 | -16 | -14 | -13 | -12 | -11 | -10 | -10 | -9 | -9 | -8 | -7 | -7 | -7 | -8 | -8 | -8 | -9 | -9 | -10 | -10 | -11 | -12 | -12 | -13 | -14 | -14 | -14 | -14 | -12 | -11 | -10 | -9 | -9 | -8 | -8 | -8 | -6 | -4 | -2 | - | - |
EBT |
Loading...
|
M | 31 | 32 | 34 | 35 | 34 | 32 | 30 | 28 | 30 | 32 | 34 | 35 | 34 | 31 | 30 | 30 | 30 | 31 | 30 | 28 | 26 | 24 | 22 | 22 | 23 | 22 | 21 | 20 | 17 | 16 | 15 | 16 | 15 | 14 | 12 | 10 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 8 | 7 | 6 | 5 | 1 | 1 | 1 | 1 | 4 | -2 | -4 | -5 | -4 | -1 | -1 | 2 | 0 | 5 | 7 | 8 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 10 | 9 | 8 | 8 | 8 | 8 | 8 | 9 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 8 | 9 | 10 | 9 | 9 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 6 | 5 | 3 | 1 | 1 |
Income Tax Provision |
Loading...
|
M | 6 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | -1 | -2 | -2 | -2 | -1 | -1 | 0 | 1 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 0 | 0 |
Income after Tax |
Loading...
|
M | 25 | 26 | 27 | 28 | 27 | 26 | 24 | 23 | 24 | 26 | 28 | 28 | 27 | 25 | 24 | 24 | 24 | 25 | 24 | 22 | 21 | 19 | 17 | 16 | 16 | 15 | 14 | 13 | 12 | 11 | 10 | 10 | 10 | 9 | 8 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 1 | 1 | 1 | 1 | 3 | -1 | -2 | -2 | -2 | 0 | 0 | 1 | 0 | 3 | 4 | 5 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 6 | 4 | 4 | 2 | 1 | 1 |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83 | 83 | 83 | 83 | 70 | 70 | 70 | 70 | 56 | 56 | 56 | 69 | 23 | 36 | 50 | 49 | 53 | 52 | 52 | 52 | 51 | 51 | 52 | 52 | 59 | 59 | 58 | 52 | 38 | 33 | 30 | 35 | 30 | 40 | 30 | 17 | 17 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -2 | -3 | -4 | -7 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -7 | -7 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -7 | -7 | -7 | -7 | -6 | -6 | -6 | -5 | -4 | -3 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 6 | 13 | 20 | 28 | 27 | 26 | 24 | 23 | 24 | 26 | 28 | 28 | 27 | 25 | 24 | 24 | 24 | 25 | 24 | 22 | 21 | 19 | 17 | 16 | 16 | 15 | 14 | 13 | 12 | 11 | 10 | 10 | 10 | 9 | 8 | 7 | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 3 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 3 | 4 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 5 | 3 | 1 | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 8,164,407.25 | 8,210,222.50 | 8,248,393.75 | 8,287,564.00 | 8,321,535.00 | 8,350,911.25 | 8,383,453.00 | 8,418,817.50 | 8,447,701.00 | 8,453,431.75 | 8,444,392.75 | 8,425,526.25 | 8,403,923.75 | 8,406,889.00 | 8,422,460.25 | 8,444,734.25 | 8,470,578.50 | 8,472,576.25 | 8,468,244.75 | 8,238,622.75 | 8,001,822.00 | 7,763,674.00 | 7,526,290.50 | 7,507,277.00 | 7,481,530.50 | 7,448,354.25 | 7,380,190.75 | 7,298,288.50 | 7,218,045.50 | 7,143,208.50 | 7,105,295.75 | 7,086,237.00 | 7,076,242.50 | 7,074,189.25 | 7,069,108.25 | 7,059,910.75 | 7,050,533.75 | 7,041,080.50 | 7,019,791.75 | 6,995,318.50 | 6,962,514.50 | 6,926,395.75 | 6,885,745.00 | 6,847,170.50 | 6,816,675.25 | 6,789,428.25 | 6,780,611.75 | 6,771,796.50 | 6,762,980.00 | 6,754,163.50 | 6,745,347.00 | 6,739,376.25 | 6,731,916.25 | 6,724,093.25 | 6,715,277.00 | 6,698,801.00 | 6,681,255.75 | 6,656,320.25 | 6,623,344.00 | 6,584,615.00 | 6,554,512.25 | 6,541,159.75 | 6,565,333.00 | 6,606,624.75 | 6,702,961.50 | 6,833,615.00 | 8,788,029.75 | 8,925,787.00 | 9,043,964.75 | 9,093,415.75 | 7,283,117.75 | 7,282,875.50 | 7,224,361.50 | 7,226,357.50 | 7,272,128.50 | 7,398,374.50 | 7,446,741.00 | 7,575,173.50 | 7,751,760.50 | 7,807,334.75 | 7,978,131.25 | 8,032,327.75 | 8,006,758.25 | 8,002,455.00 | 8,014,604.00 | 8,013,257.50 | 8,047,255.00 | 8,174,998.00 | 8,255,834.00 | 8,398,085.00 | 8,530,062.50 | 8,606,177.50 | 8,703,580.50 | 8,831,783.00 | 9,214,709.50 | 9,637,794.00 | 10,134,038.00 | 10,553,000.00 | 10,978,500.00 | 11,511,000.00 | 11,864,000.00 | 12,477,500.00 | 12,800,000.00 | 12,966,500.00 | 13,227,333.33 | 13,228,000.00 | 13,230,000.00 |
EBITDA |
Loading...
|
M | 24 | 44 | 47 | 48 | 49 | 38 | 35 | 34 | 36 | 38 | 41 | 41 | 41 | 38 | 38 | 38 | 38 | 39 | 37 | 34 | 32 | 29 | 27 | 26 | 27 | 27 | 26 | 25 | 23 | 22 | 21 | 22 | 21 | 20 | 19 | 17 | 16 | 15 | 15 | 14 | 13 | 14 | 14 | 14 | 15 | 14 | 14 | 12 | 9 | 10 | 11 | 12 | 15 | 9 | 8 | 8 | 9 | 13 | 13 | 17 | 16 | 22 | 25 | 27 | 30 | 30 | 29 | 28 | 26 | 25 | 24 | 23 | 22 | 21 | 20 | 18 | 17 | 16 | 16 | 17 | 17 | 18 | 19 | 20 | 21 | 21 | 22 | 22 | 22 | 22 | 23 | 24 | 24 | 23 | 22 | 20 | 18 | 17 | 17 | 16 | 17 | 16 | 13 | 13 | 9 | 4 | 3 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | 23 | 43 | 46 | 48 | 49 | 37 | 35 | 33 | 35 | 38 | 40 | 41 | 40 | 38 | 37 | 37 | 37 | 38 | 37 | 34 | 31 | 28 | 25 | 25 | 25 | 25 | 24 | 24 | 21 | 20 | 19 | 20 | 19 | 18 | 17 | 16 | 15 | 15 | 15 | 14 | 13 | 13 | 14 | 14 | 14 | 14 | 14 | 12 | 8 | 9 | 10 | 11 | 14 | 8 | 7 | 7 | 8 | 11 | 12 | 16 | 15 | 20 | 23 | 25 | 28 | 28 | 28 | 26 | 25 | 24 | 23 | 22 | 21 | 20 | 18 | 17 | 16 | 16 | 15 | 16 | 16 | 17 | 19 | 20 | 20 | 21 | 21 | 21 | 21 | 22 | 22 | 24 | 24 | 23 | 21 | 20 | 18 | 17 | 16 | 14 | 14 | 14 | 11 | 12 | 8 | 4 | 3 |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 20.18 | 20.16 | 20.24 | 20.38 | 20.26 | 20.12 | 20.16 | 20.16 | 20.13 | 19.81 | 19.89 | 19.95 | 19.65 | 19.89 | 19.89 | 19.91 | 20.32 | 19.75 | 19.71 | 20.48 | 21.12 | 22.34 | 25.51 | 27.74 | 30.40 | 33.21 | 33.28 | 33.07 | 32.84 | 32.76 | 32.57 | 33.29 | 33.64 | 33.32 | 33.26 | 32.62 | 32.12 | 32.09 | 32.32 | 35.62 | 35.00 | 34.91 | 34.70 | 27.55 | 28.00 | 27.52 | 27.30 | 38.33 | 39.49 | 40.03 | 40.21 | 37.01 | 35.61 | 36.87 | 32.44 | 38.36 | 37.97 | 38.61 | 42.56 | 32.39 | 122.71 | 120.84 | 121.19 | 121.49 | 31.85 | 31.94 | 31.93 | 31.94 | 31.94 | 31.89 | 31.94 | 31.89 | 32.52 | 32.09 | 31.73 | 31.37 | 30.49 | 30.78 | 30.82 | 30.47 | 30.52 | 30.55 | 30.79 | 31.15 | 31.25 | 32.27 | 33.24 | 34.01 | 34.61 | 34.01 | 33.44 | 33.31 | 33.16 | 33.16 | 33.21 | 33.25 | 32.75 | 32.81 | 33.23 | 32.40 | 32.54 | 32.54 | 31.72 | 33.02 | 33.62 | 33.90 | 33.90 |
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...
|
% | 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 | 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 | 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 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 74.68 | 62.01 | 24.03 | 24.03 |
Operating Income Margin |
Loading...
|
% | 369.52 | 387.61 | 61.04 | 63.99 | 66.36 | 53.97 | 53.67 | 54.00 | 56.11 | 59.00 | 61.30 | 61.60 | 60.72 | 57.54 | 57.46 | 58.21 | 58.78 | 60.32 | 59.06 | 56.70 | 55.04 | 53.50 | 51.66 | 51.51 | 53.97 | 54.14 | 54.40 | 54.10 | 50.64 | 49.61 | 48.92 | 51.45 | 51.13 | 48.60 | 48.18 | 47.50 | 46.03 | 46.26 | 45.89 | 43.28 | 40.52 | 40.33 | 40.87 | 39.44 | 41.54 | 39.67 | 37.96 | 32.77 | 22.94 | 26.35 | 28.02 | 32.99 | 44.37 | 25.36 | 22.73 | 19.76 | 22.21 | 32.98 | 37.54 | 46.47 | 50.70 | 67.96 | 74.69 | 81.61 | 85.87 | 86.42 | 86.27 | 82.84 | 79.08 | 76.51 | 73.78 | 71.69 | 70.18 | 67.29 | 64.38 | 62.17 | 60.94 | 62.53 | 64.69 | 66.81 | 68.63 | 71.37 | 74.74 | 78.55 | 82.93 | 85.74 | 88.26 | 89.49 | 92.42 | 98.21 | 107.63 | 117.60 | 121.89 | 123.60 | 119.49 | 114.56 | 111.71 | 107.62 | 105.81 | 105.40 | 105.94 | 107.29 | 107.97 | 85.83 | 74.80 | 41.70 | 41.70 |
Net Income Margin |
Loading...
|
% | 34.16 | 34.69 | 35.96 | 36.62 | 37.01 | 36.98 | 36.41 | 36.43 | 38.01 | 40.40 | 42.06 | 41.94 | 40.84 | 37.63 | 37.26 | 37.68 | 37.78 | 39.47 | 38.62 | 37.38 | 36.93 | 36.13 | 34.25 | 33.33 | 33.40 | 31.84 | 31.51 | 30.36 | 27.78 | 26.73 | 25.97 | 27.41 | 26.94 | 25.09 | 23.80 | 20.72 | 19.08 | 18.42 | 17.51 | 14.60 | 12.17 | 11.90 | 11.92 | 12.29 | 13.27 | 11.32 | 9.87 | 7.50 | 0.67 | 1.56 | 1.58 | -0.88 | 4.56 | 2.15 | -0.77 | -0.90 | -0.33 | -1.19 | -0.02 | 6.29 | -2.95 | 2.72 | 6.36 | 9.03 | 22.66 | 23.89 | 25.38 | 25.67 | 25.70 | 26.08 | 26.41 | 25.87 | 25.51 | 24.45 | 23.24 | 22.55 | 22.34 | 22.96 | 23.46 | 24.01 | 24.15 | 25.34 | 26.74 | 27.89 | 29.26 | 29.04 | 28.68 | 26.23 | 25.11 | 25.42 | 26.59 | 30.72 | 32.89 | 33.66 | 34.06 | 33.24 | 32.12 | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 361.97 | 387.88 | 61.40 | 64.37 | 66.76 | 54.42 | 54.16 | 54.53 | 56.65 | 59.55 | 61.85 | 62.16 | 61.30 | 58.14 | 58.09 | 58.86 | 59.47 | 61.02 | 59.79 | 58.19 | 57.24 | 56.43 | 55.31 | 55.15 | 57.63 | 57.94 | 58.31 | 58.20 | 55.01 | 54.17 | 53.74 | 58.27 | 57.74 | 55.04 | 53.36 | 49.64 | 47.28 | 46.54 | 46.26 | 43.65 | 40.90 | 40.71 | 41.26 | 39.83 | 41.94 | 40.62 | 39.47 | 34.93 | 25.60 | 29.10 | 30.77 | 36.12 | 47.74 | 29.03 | 26.61 | 23.46 | 25.87 | 36.19 | 40.98 | 49.89 | 54.77 | 72.52 | 79.16 | 86.19 | 89.99 | 90.52 | 90.38 | 86.93 | 83.19 | 80.77 | 78.07 | 76.09 | 74.65 | 71.83 | 68.96 | 66.67 | 65.08 | 66.22 | 68.10 | 70.01 | 71.91 | 74.45 | 77.56 | 81.23 | 85.44 | 88.34 | 90.90 | 92.31 | 95.13 | 100.76 | 110.17 | 119.82 | 124.16 | 125.97 | 121.89 | 117.00 | 114.31 | 110.19 | 108.42 | 107.39 | 107.88 | 109.20 | 109.63 | 113.88 | 115.56 | 120.85 | 120.85 |
EBIT Ratio |
Loading...
|
% | 343.50 | 369.73 | 61.04 | 63.99 | 66.36 | 53.97 | 53.67 | 54.00 | 56.11 | 59.00 | 61.30 | 61.60 | 60.72 | 57.54 | 57.46 | 58.21 | 58.78 | 60.32 | 59.06 | 56.70 | 55.04 | 53.50 | 51.66 | 51.51 | 53.97 | 54.14 | 54.40 | 54.10 | 50.64 | 49.61 | 48.92 | 51.45 | 51.13 | 48.60 | 48.18 | 47.50 | 46.03 | 46.26 | 45.89 | 43.28 | 40.52 | 40.33 | 40.87 | 39.44 | 41.54 | 39.67 | 37.96 | 32.77 | 22.94 | 26.35 | 28.02 | 32.99 | 44.37 | 25.36 | 22.73 | 19.76 | 22.21 | 32.98 | 37.54 | 46.47 | 50.70 | 67.96 | 74.69 | 81.61 | 85.87 | 86.42 | 86.27 | 82.84 | 79.08 | 76.51 | 73.78 | 71.69 | 70.18 | 67.29 | 64.38 | 62.17 | 60.94 | 62.53 | 64.69 | 66.81 | 68.63 | 71.37 | 74.74 | 78.55 | 82.93 | 85.74 | 88.26 | 89.49 | 92.42 | 98.21 | 107.63 | 117.60 | 121.89 | 123.60 | 119.49 | 114.56 | 111.71 | 107.62 | 105.81 | 91.88 | 92.43 | 93.78 | 89.95 | 111.15 | 112.78 | 117.67 | 117.67 |
EBT Ratio |
Loading...
|
% | 369.13 | 373.23 | 44.90 | 45.99 | 46.41 | 46.30 | 45.60 | 45.63 | 47.60 | 50.36 | 52.49 | 52.37 | 50.82 | 47.01 | 46.53 | 47.07 | 47.43 | 49.21 | 48.11 | 46.99 | 46.80 | 46.52 | 45.97 | 46.11 | 48.11 | 47.68 | 47.24 | 45.41 | 41.39 | 39.76 | 38.51 | 41.14 | 40.63 | 37.75 | 35.81 | 30.81 | 28.11 | 27.13 | 26.83 | 24.36 | 21.51 | 21.42 | 21.59 | 20.55 | 22.31 | 20.15 | 17.88 | 13.46 | 3.00 | 4.43 | 4.43 | 3.81 | 12.22 | -10.00 | -14.57 | -16.47 | -15.68 | -3.80 | -2.80 | 5.81 | 2.44 | 15.17 | 20.44 | 24.48 | 33.25 | 35.11 | 37.28 | 37.71 | 37.77 | 38.29 | 38.80 | 37.98 | 37.80 | 36.05 | 34.11 | 32.94 | 32.15 | 33.19 | 33.92 | 34.55 | 34.78 | 36.51 | 38.67 | 40.51 | 42.56 | 42.87 | 42.96 | 39.75 | 38.46 | 38.55 | 39.93 | 46.04 | 49.21 | 50.37 | 49.48 | 48.92 | 47.48 | 48.61 | 50.52 | 51.22 | 54.27 | 54.96 | 55.74 | 51.62 | 48.48 | 41.70 | 41.70 |
StockViz Staff
September 20, 2024
Any question? Send us an email