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 | 3,457 | 3,032 | 2,750 | 2,672 | 2,803 | 3,107 | 3,736 | 4,528 | 4,381 | 4,833 | 5,051 | 4,920 | 4,137 | 3,943 | 3,922 | 4,287 | 4,175 | 4,234 | 4,040 | 3,634 | 3,674 | 4,233 | 5,028 | 5,117 | 5,013 | 5,336 | 5,181 | 4,842 | 4,649 | 4,888 | 4,714 | 3,495 | 2,822 | 3,317 | 3,360 | 3,191 | 3,550 | 3,888 | 3,943 | 3,651 | 3,703 | 3,972 | 3,804 | 3,728 | 3,764 | 3,824 | 4,035 | 4,754 | 3,035 | 1,995 | 2,694 | 2,403 | 2,252 | 2,475 | 2,396 | 2,382 | 2,641 | 2,619 | 2,208 | 1,929 | 1,592 | 1,823 | 2,109 | 1,993 | 2,111 | 2,204 | 1,766 | 1,367 | 1,410 | 1,428 | 1,086 | 1,086 | 1,129 | 1,117 | 1,010 | 940 | 920 | 955 | 824 | 749 | 749 | 835 | 714 | 680 | 706 | 749 | 583 | 541 | 595 | 575 | 441 | 449 | 533 | 531 | 440 | 474 | 517 | 560 | 709 | 709 | 669 | 739 | 651 | 651 | 831 | 970 | 1,090 | 1,080 | 1,096 | 1,119 | 883 | 821 | 728 | 758 | 558 | 585 | 529 | 552 | 465 | 462 | 421 | 371 | 286 | 285 | 325 | 344 | 271 | 294 | 229 | 216 | 199 | 253 | 247 | 230 | 256 | 294 | 287 | 265 | 225 | 244 | 243 | 258 | 247 | 277 | 191 | 161 | 140 | 140 | 122 | 110 | 84 | 80 | 71 | 64 | 63 |
Cost of Revenue |
Loading...
|
M | 2,456 | 2,540 | 2,651 | 2,580 | 2,517 | 2,579 | 2,755 | 3,083 | 3,200 | 3,250 | 3,386 | 3,354 | 3,046 | 2,983 | 3,018 | 3,204 | 3,170 | 3,299 | 3,282 | 3,169 | 3,095 | 3,189 | 3,364 | 3,265 | 3,086 | 3,323 | 3,268 | 3,161 | 3,126 | 3,355 | 3,379 | 2,674 | 2,069 | 2,411 | 2,405 | 2,261 | 2,518 | 2,756 | 2,794 | 2,622 | 2,643 | 2,831 | 2,716 | 2,678 | 2,703 | 2,765 | 2,842 | 3,282 | 2,058 | 1,347 | 2,153 | 1,934 | 1,842 | 2,000 | 1,959 | 1,847 | 1,976 | 1,932 | 1,694 | 1,559 | 1,339 | 1,533 | 1,685 | 1,568 | 1,634 | 1,691 | 1,443 | 1,162 | 1,188 | 1,173 | 881 | 881 | 911 | 889 | 832 | 781 | 753 | 805 | 711 | 648 | 626 | 693 | 618 | 587 | 584 | 605 | 499 | 467 | 514 | 504 | 385 | 436 | 455 | 454 | 401 | 419 | 487 | 517 | 659 | 659 | 594 | 686 | 700 | 660 | 769 | 1,000 | 907 | 874 | 893 | 942 | 755 | 704 | 622 | 641 | 465 | 474 | 430 | 433 | 357 | 349 | 315 | 285 | 225 | 250 | 260 | 272 | 208 | 219 | 190 | 180 | 173 | 203 | 192 | 190 | 186 | 211 | 203 | 186 | 160 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 1,001 | 492 | 99 | 92 | 286 | 528 | 981 | 1,445 | 1,181 | 1,583 | 1,665 | 1,566 | 1,091 | 960 | 904 | 1,083 | 1,005 | 935 | 758 | 465 | 579 | 1,044 | 1,664 | 1,852 | 1,927 | 2,013 | 1,913 | 1,681 | 1,523 | 1,533 | 1,335 | 821 | 753 | 906 | 955 | 930 | 1,032 | 1,132 | 1,149 | 1,029 | 1,060 | 1,141 | 1,088 | 1,050 | 1,061 | 1,059 | 1,193 | 1,472 | 977 | 648 | 541 | 469 | 410 | 475 | 437 | 535 | 665 | 687 | 514 | 370 | 253 | 290 | 424 | 425 | 477 | 513 | 323 | 205 | 222 | 255 | 204 | 204 | 218 | 228 | 178 | 160 | 167 | 150 | 113 | 101 | 123 | 142 | 96 | 93 | 122 | 144 | 84 | 74 | 81 | 71 | 56 | 14 | 78 | 77 | 39 | 55 | 29 | 43 | 50 | 50 | 74 | 53 | -49 | -9 | 63 | -30 | 183 | 206 | 203 | 177 | 128 | 117 | 107 | 117 | 93 | 111 | 99 | 119 | 107 | 114 | 106 | 86 | 61 | 35 | 65 | 72 | 64 | 75 | 39 | 36 | 26 | 50 | 55 | 40 | 70 | 83 | 84 | 79 | 65 | 244 | 243 | 258 | 247 | 277 | 191 | 161 | 140 | 140 | 122 | 110 | 84 | 80 | 71 | 64 | 63 |
Operating Expenses |
Loading...
|
M | 697 | 702 | 695 | 742 | 718 | 773 | 823 | 883 | 857 | 856 | 887 | 891 | 774 | 802 | 834 | 822 | 852 | 885 | 887 | 846 | 973 | 868 | 978 | 1,009 | 1,013 | 1,058 | 1,008 | 1,029 | 998 | 988 | 1,103 | 1,001 | 665 | 655 | 633 | 675 | 611 | 644 | 680 | 677 | 641 | 663 | 546 | 1,271 | 644 | 581 | 601 | 664 | 435 | 486 | 282 | 297 | 252 | 235 | 226 | 243 | 224 | 214 | 195 | 161 | 192 | 274 | 190 | 184 | 179 | 181 | 188 | 126 | 107 | 133 | 111 | 111 | 117 | 124 | 110 | 121 | 96 | 94 | 82 | -81 | 74 | 71 | 91 | 65 | 65 | 68 | 58 | 47 | 63 | 61 | 60 | -9 | 81 | 86 | 83 | 70 | 85 | 106 | 126 | 126 | 143 | 132 | 143 | 154 | 121 | 117 | 111 | 106 | 109 | 105 | 92 | 86 | 88 | 96 | 87 | 84 | 78 | 72 | 69 | 70 | 72 | 70 | 63 | 71 | 60 | 60 | 55 | 66 | 52 | 67 | 58 | -9 | 62 | 67 | 66 | 68 | 70 | 68 | 64 | 933 | 0 | 0 | 0 | 711 | 0 | 0 | 0 | 404 | 0 | 0 | 0 | 247 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 203 | 198 | 207 | 162 | 242 | 250 | 247 | 266 | 281 | 279 | 291 | 297 | 287 | 265 | 256 | 269 | 281 | 298 | 305 | 299 | 353 | 309 | 356 | 352 | 376 | 381 | 364 | 345 | 346 | 358 | 396 | 432 | 166 | 207 | 192 | 190 | 199 | 164 | 220 | 198 | 201 | 226 | 132 | 205 | 185 | 162 | 205 | 157 | 122 | 96 | 89 | 109 | 63 | 66 | 59 | 88 | 64 | 60 | 53 | 52 | 49 | 42 | 57 | 56 | 56 | 60 | 48 | 47 | 32 | 56 | 39 | 39 | 39 | 48 | 40 | 57 | 36 | 34 | 28 | 24 | 27 | 27 | 28 | 27 | 34 | 34 | 26 | 26 | 29 | 29 | 27 | 27 | 30 | 32 | 30 | 21 | 34 | 39 | 44 | 45 | 46 | 48 | 57 | 51 | 48 | 47 | 47 | 49 | 51 | 56 | 43 | 39 | 38 | 44 | 34 | 34 | 34 | 31 | 31 | 33 | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 494 | 444 | 431 | 458 | 476 | 523 | 552 | 598 | 572 | 575 | 578 | 598 | 555 | 535 | 555 | 546 | 563 | 578 | 574 | 523 | 544 | 539 | 576 | 577 | 602 | 629 | 592 | 604 | 613 | 585 | 639 | 484 | 359 | 389 | 385 | 381 | 402 | 426 | 437 | 426 | 426 | 421 | 401 | 402 | 396 | 378 | 396 | 406 | 265 | 191 | 193 | 188 | 179 | 169 | 167 | 155 | 160 | 154 | 142 | 132 | 125 | 119 | 133 | 128 | 123 | 122 | 91 | 79 | 75 | 77 | 72 | 72 | 79 | 76 | 70 | 64 | 61 | 60 | 54 | 47 | 47 | 44 | 64 | 34 | 35 | 34 | 32 | 24 | 33 | 31 | 32 | 15 | 36 | 37 | 35 | 35 | 34 | 44 | 52 | 52 | 63 | 50 | 52 | 70 | 47 | 45 | 42 | 40 | 40 | 36 | 34 | 34 | 37 | 39 | 41 | 38 | 34 | 31 | 29 | 29 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 0 | 60 | 57 | 122 | 0 | 0 | 24 | 19 | 4 | 2 | 18 | -4 | -68 | 2 | 23 | 7 | 8 | 9 | 8 | 24 | 76 | 20 | 46 | 80 | 35 | 48 | 52 | 80 | 39 | 45 | 68 | 85 | 140 | 59 | 56 | 104 | 10 | 54 | 23 | 53 | 14 | 16 | 13 | 664 | 63 | 41 | 0 | 101 | 48 | 199 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 18 | 113 | 0 | 0 | 0 | -1 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -152 | 0 | 0 | 0 | 4 | -4 | 0 | 0 | -3 | 1 | 1 | 1 | -51 | 16 | 17 | 18 | 14 | 18 | 23 | 30 | 29 | 35 | 34 | 34 | 33 | 26 | 25 | 22 | 17 | 18 | 13 | 15 | 12 | 13 | 14 | 12 | 12 | 11 | 10 | 9 | 9 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -1,759 | -1,898 | -2,013 | -1,891 | -1,799 | -1,806 | -1,956 | -2,219 | -2,347 | -2,396 | -2,517 | -2,459 | -2,204 | -2,183 | -2,207 | -2,389 | -2,326 | -2,423 | -2,403 | -2,347 | -2,198 | -2,341 | -2,432 | -2,336 | -2,108 | -2,313 | -2,312 | -2,212 | -2,167 | -2,412 | -2,344 | -1,790 | -1,544 | -1,815 | -1,828 | -1,690 | -1,917 | -2,166 | -2,137 | -1,994 | -2,015 | -2,181 | -2,183 | -2,096 | -2,122 | -2,225 | -2,241 | -2,912 | -1,623 | -861 | -1,871 | -1,637 | -1,590 | -1,765 | -1,733 | -1,604 | -1,752 | -1,718 | -1,499 | -1,375 | -1,165 | -1,372 | -1,495 | -1,384 | -1,455 | -1,510 | -1,304 | -1,036 | -1,081 | -1,040 | -770 | -770 | -794 | -765 | -721 | -660 | -657 | -711 | -629 | -729 | -553 | -623 | -527 | -522 | -519 | -537 | -441 | -420 | -451 | -443 | -325 | -444 | -374 | -368 | -318 | -349 | -402 | -412 | -533 | -533 | -451 | -554 | -557 | -506 | -648 | -883 | -796 | -767 | -784 | -837 | -663 | -618 | -534 | -545 | -378 | -391 | -352 | -362 | -288 | -279 | -242 | -215 | -162 | -179 | -200 | -212 | -152 | -153 | -138 | -113 | -116 | -212 | -130 | -123 | -120 | -143 | -133 | -119 | -96 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 304 | -210 | -596 | -650 | -432 | -245 | 158 | 562 | 324 | 727 | 778 | 675 | 317 | 158 | 70 | 261 | 153 | 50 | -129 | -381 | -394 | 176 | 686 | 843 | 914 | 955 | 905 | 652 | 525 | 545 | 232 | -180 | 88 | 251 | 322 | 255 | 421 | 488 | 469 | 352 | 419 | 478 | 542 | -221 | 417 | 478 | 592 | 808 | 542 | 162 | 259 | 172 | 158 | 240 | 211 | 292 | 441 | 473 | 319 | 209 | 61 | 16 | 234 | 241 | 298 | 332 | 135 | 79 | 115 | 122 | 93 | 93 | 101 | 104 | 68 | 38 | 71 | 57 | 31 | 182 | 49 | 71 | 5 | 28 | 57 | 76 | 25 | 27 | 18 | 10 | -4 | 22 | -3 | -10 | -43 | -15 | -56 | -63 | -76 | -76 | -69 | -79 | -192 | -163 | -58 | -147 | 72 | 100 | 94 | 72 | 36 | 31 | 19 | 21 | 6 | 27 | 21 | 47 | 38 | 44 | 34 | 16 | -2 | -36 | 5 | 12 | 9 | 9 | -13 | -31 | -32 | 59 | -6 | -27 | 4 | 14 | 14 | 11 | 1 | -690 | 243 | 258 | 247 | -435 | 191 | 161 | 140 | -264 | 122 | 110 | 84 | -167 | 71 | 64 | 63 |
Interest Expense |
Loading...
|
M | 108 | 108 | 86 | 80 | 57 | 64 | 74 | 51 | 62 | 76 | 74 | 79 | 68 | 73 | 84 | 76 | 107 | 90 | 122 | 117 | 83 | 118 | 103 | 114 | 1,042 | 181 | 195 | 237 | 221 | 224 | 503 | 290 | 14 | 13 | 13 | 12 | 12 | 12 | 13 | 12 | 17 | 14 | 13 | 12 | 14 | 13 | 16 | 9 | 7 | 2 | 1 | 4 | 1 | 3 | 2 | 1 | 2 | 3 | 3 | 3 | 4 | 11 | 8 | 52 | 14 | 24 | 6 | 4 | 1 | 2 | 4 | 0 | 1 | 1 | 3 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 0 | 5 | 0 | 53 | 0 | 1 | 2 | 3 | 3 | - | 5 | 6 | 4 | 3 | 3 | 0 | 1 | 2 | 3 | 4 | 3 | 4 | 3 | 3 | 3 | 20 | 4 | 4 | 2 | - | 3 | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -126 | -13 | -57 | -53 | -97 | -140 | -74 | -51 | -62 | -2 | -18 | 4 | 68 | -2 | -23 | -7 | -8 | -9 | -8 | -24 | -76 | -20 | -46 | -80 | -35 | -48 | -52 | -80 | -39 | -45 | -68 | -117 | -140 | -59 | -56 | -104 | -10 | -54 | -23 | -49 | -13 | -13 | -13 | -689 | -63 | -41 | -14 | -6 | -4 | -2 | -1 | -1 | 1 | -1 | 0 | 1 | -1 | -2 | -2 | 23 | -18 | -113 | -4 | -4 | -8 | -16 | -49 | 8 | 7 | 6 | 6 | 0 | 5 | 3 | 3 | 3 | 2 | 1 | 0 | -152 | 0 | 0 | 0 | 4 | 0 | -1 | -1 | -1 | 0 | 3 | 25 | -52 | 0 | -1 | -1 | -5 | -15 | -26 | -34 | -34 | -37 | 5 | 5 | 12 | -1 | 2 | 3 | 4 | 3 | 4 | 3 | 3 | 3 | 20 | 4 | 4 | 2 | 3 | 3 | 0 | -1 | -3 | - | - | - | -4 | -4 | 2 | -5 | 16 | -6 | -87 | - | -66 | -2 | -1 | 0 | 1 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 178 | -259 | -682 | -730 | -529 | -385 | 84 | 511 | 262 | 646 | 704 | 596 | 249 | 85 | -3 | 185 | 46 | -40 | -237 | -474 | -477 | 81 | 583 | 729 | -128 | 774 | 710 | 415 | 304 | 321 | -271 | -470 | 80 | 244 | 314 | 247 | 412 | 480 | 460 | 347 | 406 | 467 | 532 | -230 | 406 | 468 | 578 | 802 | 538 | 160 | 258 | 171 | 159 | 239 | 211 | 292 | 440 | 471 | 317 | 207 | 58 | 7 | 230 | 237 | 290 | 316 | 138 | 87 | 122 | 128 | 99 | 99 | 106 | 107 | 70 | 41 | 73 | 57 | 31 | 30 | 49 | 71 | 5 | 32 | 57 | 75 | 24 | 26 | 18 | 13 | 21 | 35 | 1 | 3 | -44 | -20 | -71 | -88 | 391 | -102 | -106 | -74 | -187 | -163 | -59 | -145 | 75 | 103 | 97 | 76 | 39 | 34 | 22 | 42 | 10 | 31 | 23 | 50 | 41 | 44 | 33 | 14 | - | - | - | 8 | 5 | 4 | -18 | -20 | -38 | -28 | - | -96 | 2 | 13 | 12 | 10 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 43 | 28 | 3 | -15 | 43 | 61 | 57 | 210 | 237 | 82 | 94 | -26 | 52 | 23 | 57 | 37 | 29 | 99 | 39 | -277 | 104 | 568 | 72 | -27 | -189 | 1,597 | 29 | 135 | 56 | 86 | 95 | -119 | 6 | -7 | 31 | 27 | 28 | 20 | 37 | 30 | 31 | 37 | 37 | 35 | 15 | 133 | 59 | 57 | 55 | 15 | 19 | 13 | 13 | 14 | 14 | 28 | 40 | 42 | 29 | 11 | 8 | -7 | 19 | 24 | 10 | 11 | 69 | -125 | 1 | -3 | -20 | -20 | 3 | 3 | 2 | 0 | 2 | 1 | 1 | 0 | 1 | 3 | 0 | 1 | 2 | 2 | 2 | 0 | -2 | 0 | 0 | 86 | 0 | -11 | -10 | -19 | 15 | -48 | 26 | - | 45 | 3 | 3 | 0 | -14 | -2 | 12 | 16 | 15 | 11 | 6 | 1 | 3 | 5 | 2 | 5 | 3 | 8 | 6 | 7 | 5 | 1 | 3 | 2 | 4 | 1 | 1 | 0 | 1 | 0 | 0 | -2 | 5 | 3 | 1 | 3 | 3 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 135 | -287 | -685 | -715 | -572 | -446 | 27 | 301 | 25 | 564 | 610 | 622 | 197 | 62 | -60 | 148 | 17 | -139 | -276 | -197 | -581 | -487 | 511 | 756 | 61 | -823 | 681 | 280 | 248 | 235 | -366 | -351 | 74 | 251 | 283 | 220 | 384 | 460 | 423 | 317 | 375 | 430 | 495 | -265 | 391 | 335 | 519 | 745 | 483 | 145 | 239 | 158 | 146 | 225 | 197 | 264 | 400 | 429 | 288 | 196 | 50 | 14 | 211 | 213 | 280 | 305 | 69 | 212 | 121 | 131 | 119 | 119 | 103 | 104 | 69 | 41 | 71 | 56 | 30 | 30 | 48 | 69 | 5 | 31 | 55 | 73 | 22 | 25 | 19 | 13 | 21 | -52 | 1 | 14 | -34 | -1 | -85 | -41 | 366 | - | -151 | -78 | -189 | -163 | -45 | -143 | 63 | 88 | 83 | 64 | 33 | 33 | 19 | 36 | 8 | 26 | 20 | 43 | 35 | 37 | 28 | 13 | - | - | - | 7 | 4 | 4 | -19 | -20 | -38 | -27 | - | -99 | 2 | 10 | 9 | 9 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 15 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198 | 78 | -554 | 208 | 1,136 | 144 | -54 | -378 | 3,194 | 58 | -172 | 0 | 172 | 0 | 0 | 0 | 156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -196 | -49 | -14 | -211 | -213 | -280 | -305 | -69 | -212 | -121 | -128 | -103 | -119 | -103 | -104 | -69 | -41 | -71 | -56 | -30 | -30 | -48 | -69 | -5 | -31 | -55 | -74 | -22 | -16 | -22 | -15 | 0 | 1 | -1 | -3 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | - | -730 | -581 | -446 | 27 | 301 | 25 | 564 | 610 | 622 | 197 | 62 | -60 | 148 | 17 | -139 | -276 | -197 | -581 | -487 | 511 | 756 | 61 | -823 | 681 | -86 | 248 | 235 | -366 | -366 | 74 | 251 | 283 | 220 | 384 | 438 | 423 | 317 | 375 | 430 | 495 | -265 | 391 | 335 | 519 | 745 | 483 | 145 | 239 | 158 | 146 | 225 | 197 | 265 | 400 | 429 | 288 | 196 | 49 | 14 | 211 | 213 | 280 | 305 | 69 | 212 | 121 | 128 | 103 | 119 | 103 | 104 | 69 | 41 | 71 | 56 | 30 | 30 | 48 | 69 | 5 | 31 | 55 | 74 | 22 | 16 | 22 | 15 | 0 | -1 | 1 | 3 | 0 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 335,000,000.00 | 325,000,000.00 | 323,000,000.00 | 321,000,000.00 | 319,000,000.00 | 318,000,000.00 | 319,000,000.00 | 318,000,000.00 | 316,000,000.00 | 315,000,000.00 | 316,000,000.00 | 315,000,000.00 | 313,000,000.00 | 307,000,000.00 | 303,000,000.00 | 301,000,000.00 | 303,000,000.00 | 298,000,000.00 | 296,000,000.00 | 294,000,000.00 | 292,000,000.00 | 290,000,000.00 | 298,000,000.00 | 307,000,000.00 | 308,000,000.00 | 296,000,000.00 | 306,000,000.00 | 301,000,000.00 | 299,000,000.00 | 294,000,000.00 | 285,000,000.00 | 261,000,000.00 | 234,000,000.00 | 234,000,000.00 | 234,000,000.00 | 235,000,000.00 | 236,000,000.00 | 238,000,000.00 | 240,000,000.00 | 241,000,000.00 | 242,000,000.00 | 243,000,000.00 | 242,000,000.00 | 236,000,000.00 | 245,000,000.00 | 246,000,000.00 | 252,000,000.00 | 252,000,000.00 | 246,000,000.00 | 237,000,000.00 | 237,000,000.00 | 237,000,000.00 | 236,000,000.00 | 235,000,000.00 | 234,000,000.00 | 234,000,000.00 | 234,000,000.00 | 232,000,000.00 | 230,000,000.00 | 230,000,000.00 | 226,000,000.00 | 224,000,000.00 | 226,000,000.00 | 226,000,000.00 | 227,000,000.00 | 226,000,000.00 | 224,000,000.00 | 224,000,000.00 | 226,000,000.00 | 226,000,000.00 | 225,000,000.00 | 225,000,000.00 | 227,000,000.00 | 221,000,000.00 | 221,000,000.00 | 221,100,000.00 | 218,700,000.00 | 213,600,000.00 | 212,600,000.00 | 212,600,000.00 | 217,500,000.00 | 217,900,000.00 | 215,900,000.00 | 215,900,000.00 | 207,724,000.00 | 204,123,000.00 | 196,823,000.00 | 196,823,000.00 | 198,355,000.00 | 191,624,000.00 | 186,635,000.00 | 186,635,000.00 | 176,250,000.00 | 171,175,000.00 | 148,044,000.00 | 148,044,000.00 | 133,903,000.00 | 121,128,000.00 | 95,765,766.00 | 95,765,766.00 | 90,000,000.00 | 88,494,624.00 | 88,500,000.00 | 88,500,000.00 | 88,235,294.00 | 87,469,880.00 | 93,582,090.00 | 93,582,090.00 | 93,863,636.00 | 94,411,765.00 | 91,388,889.00 | 91,388,889.00 | 92,380,952.00 | 95,789,474.00 | 103,750,000.00 | 103,750,000.00 | 98,500,000.00 | 99,069,767.00 | 99,142,857.00 | 99,142,857.00 | 91,612,903.00 | 78,125,000.00 | 72,857,143.00 | 72,857,143.00 | 53,333,333.00 | 62,727,273.00 | 60,000,000.00 | 60,000,000.00 | 58,125,000.00 | 58,285,714.00 | 58,307,692.00 | 58,307,692.00 | 56,842,105.00 | 58,284,024.00 | 56,666,667.00 | 56,666,667.00 | 58,666,667.00 | 57,333,333.00 | 54,000,000.00 | 54,000,000.00 | 57,948,000.00 | 56,824,000.00 | 56,452,000.00 | 56,452,000.00 | 54,852,000.00 | 54,770,000.00 | 51,378,000.00 | 51,378,000.00 | 49,354,000.00 | 43,984,000.00 | 43,984,000.00 | 43,984,000.00 | 38,544,000.00 | 38,126,000.00 | 37,880,000.00 |
EBITDA |
Loading...
|
M | 444 | 52 | -392 | -412 | -219 | -31 | 398 | 802 | 544 | 973 | 1,046 | 922 | 500 | 496 | 490 | 645 | 545 | 458 | 293 | 83 | 126 | 688 | 1,212 | 1,412 | 1,448 | 1,538 | 1,490 | 1,278 | 1,124 | 1,104 | 808 | 357 | 614 | 568 | 670 | 713 | 726 | 886 | 804 | 758 | 752 | 821 | 880 | 1,459 | 852 | 869 | 905 | 1,150 | 730 | 302 | 417 | 325 | 309 | 391 | 361 | 427 | 569 | 599 | 440 | 308 | 199 | 364 | 351 | 354 | 409 | 443 | 311 | 140 | 170 | 171 | 137 | 137 | 143 | 143 | 104 | 76 | 106 | 89 | 60 | 209 | 76 | 97 | 26 | 42 | 70 | 89 | 37 | 39 | 30 | 21 | 7 | 87 | 9 | 3 | -29 | 4 | -24 | -15 | -12 | -72 | 2 | -50 | -164 | -142 | -31 | -124 | 92 | 113 | 109 | 81 | 48 | 41 | 29 | 14 | 15 | 35 | 31 | 55 | 44 | 52 | 47 | 30 | 12 | -21 | 18 | 25 | 22 | 19 | 0 | -21 | -18 | 75 | 8 | 50 | 17 | 26 | 25 | 22 | 13 | -690 | 243 | 258 | 247 | -435 | 191 | 161 | 140 | -264 | 122 | 110 | 84 | -167 | 71 | 64 | 63 |
Depreciation and Amortization |
Loading...
|
M | 140 | 143 | 147 | 185 | 213 | 214 | 240 | 240 | 220 | 242 | 250 | 251 | 251 | 336 | 374 | 377 | 384 | 399 | 406 | 416 | 444 | 472 | 480 | 489 | 499 | 535 | 533 | 546 | 560 | 514 | 508 | 420 | 246 | 252 | 236 | 250 | 285 | 290 | 289 | 308 | 307 | 317 | 312 | 302 | 309 | 309 | 313 | 339 | 188 | 140 | 158 | 150 | 151 | 151 | 150 | 134 | 128 | 126 | 121 | 121 | 119 | 122 | 117 | 113 | 111 | 111 | 78 | 61 | 55 | 49 | 44 | 44 | 42 | 39 | 36 | 38 | 36 | 33 | 29 | 28 | 27 | 26 | 21 | 14 | 13 | 12 | 12 | 11 | 12 | 11 | 11 | 12 | 13 | 13 | 14 | 14 | 18 | 23 | 29 | 29 | 35 | 34 | 34 | 33 | 26 | 25 | 22 | 17 | 18 | 13 | 15 | 13 | 13 | 14 | 12 | 12 | 12 | 10 | 9 | 9 | 11 | 12 | 14 | 15 | 13 | 13 | 13 | 12 | 13 | 11 | 14 | 16 | 14 | 12 | 13 | 12 | 12 | 12 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 304 | -91 | -539 | -597 | -432 | -245 | 158 | 562 | 324 | 731 | 796 | 671 | 249 | 160 | 116 | 268 | 161 | 59 | -113 | -333 | -318 | 216 | 732 | 923 | 949 | 1,003 | 957 | 732 | 564 | 590 | 300 | -63 | 368 | 316 | 434 | 463 | 441 | 596 | 515 | 450 | 445 | 504 | 568 | 1,157 | 543 | 560 | 592 | 811 | 542 | 162 | 259 | 175 | 158 | 240 | 211 | 293 | 441 | 473 | 319 | 187 | 80 | 242 | 234 | 241 | 298 | 332 | 233 | 79 | 115 | 122 | 93 | 93 | 101 | 104 | 68 | 38 | 71 | 57 | 31 | 182 | 49 | 71 | 5 | 28 | 57 | 77 | 25 | 27 | 19 | 10 | -4 | 74 | -3 | -10 | -42 | -10 | -42 | -37 | -42 | -102 | -32 | -84 | -197 | -174 | -58 | -149 | 70 | 96 | 91 | 68 | 33 | 28 | 16 | 1 | 3 | 23 | 18 | 45 | 35 | 44 | 36 | 17 | -2 | -36 | 6 | 12 | 9 | 7 | -13 | -32 | -32 | 59 | -6 | 39 | 4 | 14 | 14 | 10 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 24.16 | -10.81 | -0.44 | 2.05 | -8.13 | -15.84 | 67.86 | 41.10 | 90.46 | 12.69 | 13.35 | -4.36 | 20.88 | 27.06 | -1,900.00 | 20.00 | 63.04 | -247.50 | -16.46 | 58.44 | -21.80 | 701.23 | 12.35 | -3.70 | 147.66 | 206.33 | 4.08 | 32.53 | 18.42 | 26.79 | -35.06 | 25.32 | 7.50 | -2.87 | 9.87 | 10.93 | 6.80 | 4.17 | 8.04 | 8.65 | 7.64 | 7.92 | 6.95 | -15.22 | 3.69 | 28.42 | 10.21 | 7.11 | 10.22 | 9.38 | 7.36 | 7.60 | 8.18 | 5.86 | 6.64 | 9.59 | 9.09 | 8.92 | 9.15 | 5.31 | 13.79 | -100.00 | 8.26 | 10.13 | 3.45 | 3.48 | 50.00 | -143.68 | 0.82 | -2.34 | -20.28 | -20.28 | 2.46 | 2.61 | 2.27 | -0.24 | 2.48 | 2.44 | 2.56 | 0.67 | 2.24 | 3.51 | 3.85 | 4.03 | 4.00 | 2.95 | 7.50 | 1.87 | -9.25 | 0.00 | 0.00 | 248.47 | -42.30 | -407.68 | 21.91 | 95.22 | -20.54 | 53.96 | 6.57 | - | -42.82 | -4.45 | -1.50 | -0.12 | 23.34 | 1.38 | 15.95 | 14.99 | 15.02 | 14.97 | 15.21 | 4.11 | 13.00 | 12.50 | 15.31 | 14.84 | 14.72 | 14.97 | 14.95 | 15.03 | 14.97 | 9.42 | - | - | - | 10.39 | 10.64 | 9.09 | -3.91 | -1.49 | -0.26 | 5.34 | - | -2.71 | 26.09 | 26.36 | 24.14 | 13.13 | -28.57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 28.96 | 16.23 | 3.60 | 3.44 | 10.20 | 16.99 | 26.26 | 31.91 | 26.96 | 32.75 | 32.96 | 31.83 | 26.37 | 24.35 | 23.05 | 25.26 | 24.07 | 22.08 | 18.76 | 12.80 | 15.76 | 24.66 | 33.09 | 36.19 | 38.44 | 37.72 | 36.92 | 34.72 | 32.76 | 31.36 | 28.32 | 23.49 | 26.68 | 27.31 | 28.42 | 29.14 | 29.07 | 29.12 | 29.14 | 28.18 | 28.63 | 28.73 | 28.60 | 28.17 | 28.19 | 27.69 | 29.57 | 30.96 | 32.19 | 32.48 | 20.08 | 19.52 | 18.21 | 19.19 | 18.24 | 22.46 | 25.18 | 26.23 | 23.28 | 19.18 | 15.89 | 15.91 | 20.10 | 21.32 | 22.60 | 23.28 | 18.29 | 15.00 | 15.74 | 17.86 | 18.82 | 18.82 | 19.30 | 20.44 | 17.66 | 16.96 | 18.15 | 15.73 | 13.73 | 13.47 | 16.37 | 16.99 | 13.47 | 13.69 | 17.29 | 19.22 | 14.35 | 13.69 | 13.62 | 12.28 | 12.70 | 3.01 | 14.62 | 14.42 | 8.97 | 11.63 | 5.68 | 7.64 | 7.06 | 7.06 | 11.13 | 7.15 | -7.54 | -1.38 | 7.54 | -3.10 | 16.80 | 19.09 | 18.51 | 15.79 | 14.48 | 14.26 | 14.63 | 15.44 | 16.68 | 18.92 | 18.70 | 21.53 | 23.07 | 24.55 | 25.28 | 23.17 | 21.26 | 12.41 | 20.10 | 20.84 | 23.46 | 25.45 | 16.96 | 16.74 | 12.91 | 19.82 | 22.42 | 17.48 | 27.48 | 28.14 | 29.11 | 29.71 | 28.86 | 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...
|
% | 8.79 | -6.93 | -21.67 | -24.33 | -15.41 | -7.89 | 4.23 | 12.41 | 7.40 | 15.04 | 15.40 | 13.72 | 7.66 | 4.01 | 1.78 | 6.09 | 3.66 | 1.18 | -3.19 | -10.48 | -10.72 | 4.16 | 13.64 | 16.47 | 18.23 | 17.90 | 17.47 | 13.47 | 11.29 | 11.15 | 4.92 | -5.15 | 3.12 | 7.57 | 9.58 | 7.99 | 11.86 | 12.55 | 11.89 | 9.64 | 11.32 | 12.03 | 14.25 | -5.93 | 11.08 | 12.50 | 14.67 | 17.00 | 17.86 | 8.12 | 9.61 | 7.16 | 7.02 | 9.70 | 8.81 | 12.26 | 16.70 | 18.06 | 14.45 | 10.83 | 3.83 | 0.88 | 11.10 | 12.09 | 14.12 | 15.06 | 7.64 | 5.78 | 8.16 | 8.54 | 8.56 | 8.56 | 8.92 | 9.34 | 6.72 | 4.08 | 7.69 | 5.93 | 3.79 | 24.25 | 6.53 | 8.54 | 0.69 | 4.17 | 8.09 | 10.15 | 4.34 | 5.03 | 3.03 | 1.67 | -0.95 | 4.97 | -0.65 | -1.81 | -9.80 | -3.18 | -10.87 | -11.23 | -10.69 | -10.69 | -10.32 | -10.70 | -29.48 | -24.98 | -7.00 | -15.18 | 6.61 | 9.24 | 8.58 | 6.41 | 4.04 | 3.79 | 2.62 | 2.80 | 1.11 | 4.65 | 3.91 | 8.57 | 8.16 | 9.43 | 8.15 | 4.39 | -0.70 | -12.45 | 1.63 | 3.44 | 3.14 | 2.96 | -5.71 | -14.10 | -16.17 | 23.17 | -2.47 | -11.78 | 1.72 | 4.87 | 4.74 | 4.23 | 0.40 | -283.29 | 100.00 | 100.00 | 100.00 | -157.01 | 100.00 | 100.00 | 100.00 | -187.89 | 100.00 | 100.00 | 100.00 | -210.30 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | - | - | - | -27.32 | -20.73 | -14.35 | 0.72 | 6.65 | 0.57 | 11.67 | 12.08 | 12.64 | 4.76 | 1.57 | -1.53 | 3.45 | 0.41 | -3.28 | -6.83 | -5.42 | -15.81 | -11.50 | 10.16 | 14.77 | 1.22 | -15.42 | 13.14 | -1.78 | 5.33 | 4.81 | -7.76 | -10.47 | 2.62 | 7.57 | 8.42 | 6.89 | 10.82 | 11.27 | 10.73 | 8.68 | 10.13 | 10.83 | 13.01 | -7.11 | 10.39 | 8.76 | 12.86 | 15.67 | 15.91 | 7.27 | 8.87 | 6.58 | 6.48 | 9.09 | 8.22 | 11.13 | 15.15 | 16.38 | 13.04 | 10.16 | 3.08 | 0.77 | 10.00 | 10.69 | 13.26 | 13.84 | 3.91 | 15.51 | 8.58 | 8.96 | 9.49 | 10.93 | 9.12 | 9.34 | 6.81 | 4.38 | 7.70 | 5.86 | 3.69 | 3.95 | 6.40 | 8.24 | 0.70 | 4.56 | 7.72 | 9.92 | 3.81 | 3.01 | 3.71 | 2.69 | 0.00 | -0.23 | 0.19 | 0.53 | 0.00 | 0.88 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 12.84 | 1.72 | -14.25 | -15.42 | -7.81 | -1.00 | 10.65 | 17.71 | 12.42 | 20.13 | 20.71 | 18.74 | 12.09 | 12.58 | 12.49 | 15.05 | 13.05 | 10.82 | 7.25 | 2.28 | 3.43 | 16.25 | 24.11 | 27.59 | 28.88 | 28.82 | 28.76 | 26.39 | 24.18 | 22.59 | 17.14 | 10.21 | 21.76 | 17.12 | 19.94 | 22.34 | 20.45 | 22.79 | 20.39 | 20.76 | 20.31 | 20.67 | 23.13 | 39.14 | 22.64 | 22.72 | 22.43 | 24.19 | 24.05 | 15.14 | 15.48 | 13.52 | 13.72 | 15.80 | 15.07 | 17.93 | 21.54 | 22.87 | 19.93 | 15.97 | 12.50 | 19.97 | 16.64 | 17.76 | 19.37 | 20.10 | 17.61 | 10.24 | 12.06 | 11.97 | 12.58 | 12.58 | 12.63 | 12.79 | 10.25 | 8.08 | 11.57 | 9.33 | 7.31 | 27.95 | 10.11 | 11.63 | 3.68 | 6.25 | 9.91 | 11.82 | 6.33 | 7.15 | 5.09 | 3.64 | 1.61 | 19.27 | 1.77 | 0.64 | -6.50 | 0.75 | -4.63 | -2.66 | -1.72 | -10.18 | 0.34 | -6.78 | -25.13 | -21.77 | -3.77 | -12.77 | 8.39 | 10.50 | 9.94 | 7.27 | 5.41 | 4.95 | 3.98 | 1.90 | 2.67 | 5.98 | 5.78 | 9.93 | 9.56 | 11.27 | 11.14 | 7.95 | 4.27 | -7.36 | 5.65 | 7.22 | 8.04 | 6.58 | -0.04 | -9.62 | -9.04 | 29.41 | 3.04 | 21.91 | 6.76 | 8.88 | 8.82 | 8.46 | 5.60 | -283.29 | 100.00 | 100.00 | 100.00 | -157.01 | 100.00 | 100.00 | 100.00 | -187.89 | 100.00 | 100.00 | 100.00 | -210.30 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 8.79 | -3.00 | -19.60 | -22.34 | -15.41 | -7.89 | 4.23 | 12.41 | 7.40 | 15.13 | 15.76 | 13.64 | 6.02 | 4.06 | 2.96 | 6.25 | 3.86 | 1.39 | -2.80 | -9.16 | -8.66 | 5.10 | 14.56 | 18.04 | 18.93 | 18.80 | 18.47 | 15.12 | 12.13 | 12.07 | 6.36 | -1.80 | 13.04 | 9.53 | 12.92 | 14.51 | 12.42 | 15.33 | 13.06 | 12.33 | 12.02 | 12.69 | 14.93 | 31.04 | 14.43 | 14.64 | 14.67 | 17.06 | 17.86 | 8.12 | 9.61 | 7.28 | 7.02 | 9.70 | 8.81 | 12.30 | 16.70 | 18.06 | 14.45 | 9.69 | 5.03 | 13.27 | 11.10 | 12.09 | 14.12 | 15.06 | 13.19 | 5.78 | 8.16 | 8.54 | 8.56 | 8.56 | 8.92 | 9.34 | 6.72 | 4.08 | 7.69 | 5.93 | 3.79 | 24.25 | 6.53 | 8.54 | 0.69 | 4.17 | 8.09 | 10.25 | 4.34 | 5.03 | 3.12 | 1.67 | -0.95 | 16.55 | -0.65 | -1.81 | -9.63 | -2.10 | -8.06 | -6.68 | -5.85 | -14.31 | -4.82 | -11.35 | -30.30 | -26.81 | -6.94 | -15.39 | 6.37 | 8.92 | 8.29 | 6.08 | 3.71 | 3.42 | 2.17 | 0.11 | 0.47 | 3.98 | 3.46 | 8.08 | 7.53 | 9.43 | 8.46 | 4.66 | -0.70 | -12.45 | 1.69 | 3.44 | 3.14 | 2.39 | -5.71 | -14.84 | -16.17 | 23.17 | -2.47 | 16.91 | 1.72 | 4.87 | 4.71 | 3.81 | 0.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 5.15 | -8.54 | -24.80 | -27.32 | -18.87 | -12.39 | 2.25 | 11.29 | 5.98 | 13.37 | 13.94 | 12.11 | 6.02 | 2.16 | -0.08 | 4.32 | 1.10 | -0.94 | -5.87 | -13.04 | -12.98 | 1.91 | 11.60 | 14.25 | -2.55 | 14.51 | 13.70 | 8.57 | 6.54 | 6.57 | -5.75 | -13.45 | 2.83 | 7.36 | 9.35 | 7.74 | 11.61 | 12.35 | 11.67 | 9.50 | 10.96 | 11.76 | 13.99 | -6.17 | 10.79 | 12.24 | 14.32 | 16.87 | 17.73 | 8.02 | 9.58 | 7.12 | 7.06 | 9.66 | 8.81 | 12.26 | 16.66 | 17.98 | 14.36 | 10.73 | 3.64 | 0.38 | 10.91 | 11.89 | 13.74 | 14.34 | 7.81 | 6.36 | 8.65 | 8.96 | 9.08 | 9.08 | 9.35 | 9.59 | 6.97 | 4.37 | 7.89 | 6.01 | 3.79 | 3.98 | 6.54 | 8.54 | 0.73 | 4.76 | 8.04 | 10.04 | 4.12 | 4.78 | 2.95 | 2.19 | 4.65 | 7.74 | 0.19 | 0.53 | -9.97 | -4.26 | -13.68 | -15.78 | 55.17 | -14.31 | -15.83 | -10.05 | -28.67 | -25.01 | -7.06 | -14.98 | 6.84 | 9.57 | 8.87 | 6.75 | 4.39 | 4.15 | 3.06 | 5.49 | 1.76 | 5.30 | 4.36 | 9.08 | 8.78 | 9.50 | 7.94 | 3.72 | - | - | - | 2.24 | 1.73 | 1.50 | -7.81 | -9.29 | -18.99 | -11.09 | - | -41.70 | 0.90 | 4.39 | 4.04 | 3.74 | -0.93 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 8, 2024
Any question? Send us an email