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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 3,938 | 3,559 | 3,350 | 3,457 | 3,470 | 3,335 | 3,102 | 2,924 | 2,904 | 2,923 | 2,885 | 2,903 | 2,823 | 2,791 | 2,785 | 2,786 | 2,807 | 2,833 | 2,838 | 2,826 | 2,811 | 2,783 | 2,733 | 2,693 | 2,667 | 2,608 | 2,551 | 2,504 | 2,434 | 2,383 | 2,347 | 2,289 | 2,123 | 2,092 | 2,079 | 2,056 | 2,173 | 2,189 | 2,030 | 2,035 | 2,049 | 2,034 | 2,117 | 2,134 | 2,119 | 2,129 | 2,218 | 2,260 | 2,251 | 2,254 | 2,201 | 2,183 | 2,192 | 2,226 | 1,902 | 2,128 | 2,707 | 2,530 | 2,761 | 2,539 | 1,974 | 2,208 | 2,241 | 2,282 | 2,335 | 2,294 | 2,435 | 2,404 | 2,367 | 2,318 | 2,212 | 2,072 | 1,935 | 1,800 | 1,716 | 1,668 | 1,622 | 1,592 | 1,565 | 1,628 | 1,611 | 1,586 | 1,570 | 1,439 | 1,427 | 1,416 | 1,408 | 1,427 | 1,393 | 1,333 | 1,269 | 1,197 | 1,133 | 1,092 | 1,105 | 1,059 | 1,029 | 1,008 | 936 | 879 | 808 | 730 | 666 | 604 | 547 | 495 | 426 | 403 | 385 | 371 | 355 | 342 | 330 | 314 | 300 | 291 | 280 | 272 | 266 | 254 | 245 | 235 | 227 | 219 | 210 | 208 | 201 | 197 | 195 | 190 | 188 | 185 | 183 | 178 | 172 | 168 | 163 | 122 | 81 | 40 |
Cost of Revenue |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | -51 | -51 | -120 | -186 | -192 | -105 | -74 | -37 | 0 | -62 | -39 | -24 | 45 | 39 | 94 | 165 | 180 | 209 | 217 | 193 | 158 | 154 | 105 | 22 | 43 | 27 | 80 | 171 | 158 | 108 | 125 | 181 | 241 | 339 | 369 | 415 | 507 | 478 | 695 | 950 | 1,152 | 1,644 | 2,055 | 2,563 | 2,635 | 2,597 | 2,271 | 1,717 | 1,651 | 1,567 | 1,563 | 1,549 | 1,476 | 1,386 | 1,289 | 1,218 | 1,126 | 981 | 836 | 705 | 592 | 516 | 459 | 412 | 375 | 351 | 344 | 354 | 374 | 402 | 439 | 467 | 493 | 531 | 579 | 638 | 715 | 792 | 841 | 865 | 855 | 627 | 402 | 194 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 3,938 | 3,809 | 3,600 | 3,707 | 3,720 | 2,771 | 2,538 | 2,360 | 2,340 | 2,923 | 2,885 | 2,903 | 2,823 | 2,791 | 2,785 | 2,786 | 2,807 | 2,833 | 2,838 | 2,826 | 2,811 | 2,783 | 2,733 | 2,693 | 2,667 | 2,608 | 2,551 | 2,504 | 2,434 | 2,383 | 2,347 | 2,289 | 2,123 | 2,092 | 2,079 | 2,056 | 2,173 | 2,189 | 2,030 | 2,035 | 2,049 | 2,034 | 2,139 | 2,156 | 2,141 | 2,152 | 2,218 | 2,260 | 2,251 | 2,254 | 2,154 | 2,135 | 2,145 | 2,178 | 1,902 | 2,128 | 2,707 | 2,530 | 2,761 | 2,539 | 1,974 | 2,208 | 2,241 | 2,282 | 2,335 | 2,294 | 2,435 | 2,404 | 2,367 | 2,318 | 2,212 | 2,072 | 1,935 | 1,800 | 1,716 | 1,668 | 1,622 | 1,592 | 1,565 | 1,628 | 1,611 | 1,586 | 1,570 | 1,439 | 1,427 | 1,416 | 1,408 | 1,427 | 1,393 | 1,333 | 2,037 | 1,965 | 1,902 | 1,861 | 1,105 | 1,059 | 1,029 | 1,008 | 936 | 879 | 808 | 730 | 666 | 604 | 547 | 495 | 426 | 403 | 385 | 371 | 355 | 342 | 330 | 314 | 300 | 291 | 280 | 272 | 266 | 254 | 245 | 235 | 227 | 219 | 210 | 208 | 201 | 197 | 195 | 190 | 188 | 185 | 183 | 178 | 172 | 168 | 163 | 122 | 81 | 40 |
Operating Expenses |
Loading...
|
M | 1,906 | 1,491 | 1,763 | 1,776 | 2,126 | 1,093 | 1,052 | 871 | 656 | 1,418 | 1,283 | 1,385 | 1,661 | 1,967 | 2,017 | 1,861 | 1,625 | 1,368 | 1,326 | 1,354 | 1,399 | 1,389 | 1,413 | 1,453 | 1,460 | 1,546 | 1,557 | 1,574 | 1,586 | 1,591 | 1,611 | 1,594 | 1,573 | 1,522 | 1,524 | 1,481 | 1,413 | 1,394 | 1,398 | 1,364 | 1,427 | 1,382 | 3,820 | 3,826 | 3,770 | 3,796 | 3,904 | 3,935 | 3,886 | 3,893 | 3,781 | 3,963 | 4,208 | 4,424 | 1,913 | 2,287 | 2,858 | 3,530 | 4,020 | 3,410 | 2,555 | 1,516 | 772 | 557 | 378 | 241 | 236 | 231 | 286 | 363 | 416 | 464 | 492 | 508 | 2,386 | 2,570 | 2,735 | 2,883 | 2,851 | 2,952 | 2,942 | 3,015 | 1,181 | 1,049 | 895 | 654 | 644 | 461 | 376 | 231 | 1,052 | 931 | 859 | 997 | 98 | 137 | 179 | 87 | 94 | 100 | 100 | 84 | 41 | 22 | -8 | -23 | -30 | -22 | -8 | -1 | -7 | -14 | -16 | -12 | -5 | 5 | 12 | 22 | 27 | 35 | 42 | 46 | 46 | 43 | 35 | 29 | 24 | 15 | 9 | -6 | -17 | -23 | -26 | -26 | -27 | -27 | -28 | -21 | -13 | -6 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 1,337 | 1,342 | 1,339 | 1,333 | 1,320 | 1,285 | 1,256 | 1,221 | 1,179 | 1,152 | 1,147 | 1,133 | 1,129 | 1,113 | 1,140 | 1,144 | 1,150 | 1,164 | 1,129 | 1,131 | 1,131 | 1,120 | 1,112 | 1,098 | 1,073 | 1,065 | 1,049 | 1,035 | 1,031 | 1,022 | 1,016 | 1,012 | 1,021 | 1,007 | 1,009 | 1,012 | 999 | 989 | 977 | 962 | 953 | 951 | 946 | 939 | 933 | 929 | 931 | 928 | 935 | 938 | 939 | 927 | 929 | 902 | 957 | 962 | 975 | 990 | 950 | 937 | 885 | 868 | 847 | 843 | 840 | 836 | 831 | 818 | 804 | 785 | 717 | 669 | 622 | 574 | 557 | 548 | 539 | 531 | 516 | 505 | 499 | 492 | 488 | 491 | 491 | 485 | 479 | 469 | 452 | 429 | 411 | 384 | 363 | 349 | 353 | 349 | 346 | 347 | 330 | 307 | 278 | 245 | 219 | 197 | 178 | 160 | 137 | 129 | 123 | 118 | 114 | 110 | 107 | 103 | 100 | 96 | 94 | 93 | 91 | 89 | 85 | 79 | 75 | 71 | 68 | 66 | 63 | 61 | 60 | 59 | 59 | 58 | 57 | 56 | 55 | 53 | 51 | 38 | 24 | 12 |
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 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 70 | 131 | 226 | 269 | 301 | 355 | 387 | 481 | 508 | 539 | 556 | 569 | 596 | 582 | 552 | 515 | 516 | 469 | 414 | 406 | 420 | 402 | 474 | 431 | 2,873 | 2,886 | 2,837 | 2,867 | 2,974 | 3,006 | 2,951 | 2,955 | 2,842 | 3,036 | 3,279 | 3,522 | 956 | 1,324 | 1,883 | 2,540 | 3,070 | 2,473 | 1,670 | 648 | -75 | -286 | -463 | -595 | -596 | -587 | -519 | -422 | -302 | -205 | -129 | -66 | 1,829 | 2,022 | 2,196 | 2,352 | 2,335 | 2,447 | 2,443 | 2,523 | 693 | 558 | 403 | 169 | 165 | -8 | -75 | -198 | 641 | 548 | 496 | 648 | -202 | -82 | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | -541 | -541 | -466 | -395 | 208 | 147 | 118 | 83 | 46 | 104 | 79 | 63 | -6 | 1 | -55 | -126 | -141 | -166 | -175 | -149 | -113 | -109 | -60 | 22 | 0 | 14 | -38 | -129 | -117 | 602 | 587 | 531 | 471 | 379 | 348 | 301 | 211 | 203 | -14 | -270 | -472 | -1,233 | -1,645 | -2,153 | -2,224 | -3,398 | -3,071 | -2,747 | -2,681 | -1,854 | -1,851 | -1,604 | -1,530 | -1,435 | -1,338 | -1,268 | -1,176 | -1,083 | -940 | -811 | -700 | -94 | -344 | -296 | -258 | -261 | 52 | 43 | -344 | -888 | -926 | -952 | -737 | -766 | -905 | -1,015 | -946 | -899 | -828 | -779 | -907 | -679 | -488 | -307 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 2,032 | 2,318 | 1,837 | 1,931 | 1,594 | 1,678 | 1,486 | 1,489 | 1,684 | 1,505 | 1,602 | 1,518 | 1,162 | 824 | 768 | 925 | 1,182 | 1,465 | 1,512 | 1,472 | 1,412 | 1,394 | 1,320 | 1,240 | 1,207 | 1,062 | 994 | 930 | 848 | 792 | 736 | 695 | 550 | 570 | 555 | 575 | 760 | 794 | 632 | 670 | 622 | 652 | -1,680 | -1,669 | -1,629 | -1,644 | -1,686 | -1,675 | -1,634 | -1,639 | -1,627 | -1,828 | -2,063 | -2,246 | -11 | -158 | -151 | -1,000 | -1,259 | -871 | -581 | 693 | 1,468 | 1,725 | 1,958 | 2,053 | 2,199 | 2,173 | 2,082 | 1,954 | 1,796 | 1,607 | 1,443 | 1,292 | -670 | -902 | -1,113 | -1,291 | -1,286 | -1,324 | -1,331 | -1,430 | 389 | 390 | 532 | 762 | 763 | 966 | 1,016 | 1,102 | 985 | 1,034 | 1,042 | 864 | 1,007 | 923 | 850 | 921 | 842 | 779 | 709 | 646 | 625 | 582 | 555 | 518 | 456 | 425 | 393 | 372 | 363 | 357 | 347 | 326 | 306 | 286 | 268 | 250 | 240 | 219 | 202 | 189 | 180 | 176 | 175 | 179 | 178 | 182 | 185 | 196 | 205 | 208 | 209 | 204 | 199 | 195 | 191 | 143 | 94 | 46 |
Interest Expense |
Loading...
|
M | 1,341 | 1,114 | 1,167 | 786 | 415 | 185 | 83 | 53 | 53 | 59 | 66 | 78 | 95 | 152 | 220 | 304 | 387 | 412 | 404 | 360 | 303 | 251 | 207 | 176 | 148 | 127 | 112 | 99 | 91 | 87 | 90 | 100 | 109 | 118 | 125 | 138 | 153 | 173 | 199 | 214 | 230 | 245 | 255 | 268 | 292 | 307 | 316 | 329 | 385 | 432 | 522 | 568 | 596 | 592 | 578 | 604 | 578 | 618 | 681 | 769 | 864 | 1,002 | 1,134 | 1,232 | 1,314 | 1,323 | 1,277 | 1,222 | 1,152 | 1,053 | 924 | 782 | 656 | 549 | 470 | 416 | 369 | 331 | 305 | 289 | 290 | 304 | 332 | 365 | 395 | 421 | 448 | 497 | 560 | 667 | 758 | 820 | 850 | 823 | 802 | 734 | 673 | 618 | 556 | 512 | 466 | 426 | 393 | 371 | 355 | 331 | 287 | 261 | 234 | 219 | 216 | 216 | 213 | 204 | 192 | 179 | 168 | 156 | 146 | 133 | 119 | 111 | 104 | 101 | 108 | 114 | 125 | 136 | 143 | 154 | 161 | 165 | 169 | 166 | 164 | 163 | 162 | 123 | 82 | 41 |
Non-operating Income/Expense |
Loading...
|
M | 195 | -249 | -742 | -786 | -415 | -526 | -424 | -394 | -394 | -59 | -66 | -78 | -95 | -152 | -220 | -304 | -387 | -412 | -404 | -360 | -303 | -251 | -207 | -176 | -148 | -127 | -112 | -99 | -91 | -87 | -90 | -100 | -109 | -118 | -125 | -138 | -153 | -173 | -199 | -214 | -230 | -245 | 2,238 | 2,224 | 2,200 | 2,186 | 2,277 | 2,264 | 2,207 | 2,160 | 1,915 | 1,869 | 1,841 | 1,842 | -583 | -611 | -586 | -623 | -691 | -776 | -869 | -1,007 | -1,126 | -1,224 | -1,306 | -1,315 | -1,266 | -1,210 | -1,140 | -1,042 | -924 | -782 | -656 | -549 | 748 | 949 | 977 | 1,140 | 1,197 | 1,074 | 1,078 | 1,111 | -171 | -171 | -188 | -384 | -408 | -497 | -560 | -667 | -542 | -605 | -634 | -607 | -802 | -734 | -673 | -618 | -556 | -512 | -466 | -426 | -393 | -371 | -355 | -331 | -287 | -261 | -234 | -219 | -216 | -216 | -213 | -204 | -192 | -179 | -168 | -156 | -146 | -133 | -119 | -113 | -106 | -103 | -109 | -114 | -125 | -136 | -143 | -154 | -161 | -165 | -169 | -166 | -166 | -166 | -166 | -127 | -84 | -42 |
EBT |
Loading...
|
M | 807 | 886 | 1,095 | 1,145 | 1,179 | 1,152 | 1,062 | 1,095 | 1,290 | 1,446 | 1,536 | 1,440 | 1,067 | 672 | 548 | 621 | 795 | 1,053 | 1,108 | 1,112 | 1,109 | 1,143 | 1,113 | 1,064 | 1,059 | 935 | 882 | 831 | 757 | 705 | 645 | 595 | 441 | 452 | 430 | 437 | 607 | 621 | 433 | 456 | 393 | 406 | 557 | 555 | 571 | 542 | 591 | 588 | 573 | 521 | 288 | 41 | -222 | -403 | -594 | -770 | -736 | -1,623 | -1,950 | -1,647 | -1,450 | -315 | 342 | 501 | 652 | 737 | 933 | 963 | 942 | 913 | 872 | 825 | 786 | 744 | 704 | 673 | 642 | 626 | 616 | 586 | 574 | 553 | 537 | 503 | 487 | 475 | 452 | 469 | 457 | 435 | 428 | 414 | 392 | 241 | 205 | 188 | 177 | 304 | 286 | 268 | 243 | 220 | 232 | 212 | 200 | 188 | 169 | 164 | 159 | 154 | 146 | 141 | 134 | 122 | 114 | 107 | 100 | 95 | 93 | 86 | 83 | 76 | 74 | 73 | 65 | 65 | 53 | 46 | 42 | 42 | 45 | 44 | 41 | 38 | 33 | 29 | 25 | 17 | 10 | 4 |
Income Tax Provision |
Loading...
|
M | 178 | 206 | 257 | 265 | 271 | 245 | 226 | 236 | 280 | 317 | 336 | 305 | 220 | 133 | 110 | 136 | 178 | 237 | 249 | 252 | 250 | 259 | 332 | 346 | 370 | 345 | 277 | 259 | 239 | 236 | 211 | 187 | 133 | 142 | 141 | 154 | 218 | 223 | 157 | 165 | 138 | 143 | 195 | 194 | 202 | 193 | 211 | 210 | 213 | 199 | 127 | 36 | -41 | -107 | -200 | -267 | -278 | -401 | -411 | -301 | -245 | -43 | 72 | 133 | 197 | 236 | 327 | 339 | 332 | 318 | 307 | 291 | 279 | 263 | 247 | 237 | 225 | 220 | 219 | 228 | 222 | 214 | 209 | 174 | 168 | 164 | 153 | 163 | 159 | 151 | 149 | 144 | 136 | 80 | 72 | 65 | 61 | 110 | 98 | 91 | 82 | 71 | 77 | 70 | 68 | 65 | 58 | 57 | 54 | 52 | 49 | 47 | 45 | 41 | 38 | 35 | 33 | 31 | 31 | 28 | 27 | 25 | 24 | 24 | 22 | 21 | 16 | 14 | 12 | 13 | 16 | 15 | 13 | 12 | 10 | 8 | 7 | 5 | 3 | 1 |
Income after Tax |
Loading...
|
M | 629 | 680 | 838 | 880 | 908 | 907 | 836 | 859 | 1,010 | 1,129 | 1,200 | 1,135 | 847 | 539 | 438 | 485 | 617 | 816 | 859 | 860 | 859 | 884 | 781 | 718 | 689 | 590 | 604 | 572 | 518 | 469 | 434 | 408 | 308 | 309 | 289 | 284 | 389 | 398 | 275 | 291 | 254 | 263 | 363 | 361 | 369 | 348 | 379 | 378 | 360 | 323 | 162 | 5 | -181 | -296 | -395 | -503 | -458 | -1,222 | -1,539 | -1,346 | -1,205 | -271 | 270 | 368 | 455 | 502 | 607 | 625 | 611 | 595 | 565 | 534 | 508 | 480 | 457 | 437 | 417 | 406 | 397 | 358 | 352 | 340 | 328 | 329 | 319 | 311 | 299 | 306 | 298 | 284 | 278 | 270 | 256 | 162 | 133 | 123 | 117 | 194 | 189 | 177 | 161 | 149 | 155 | 142 | 132 | 122 | 111 | 107 | 105 | 102 | 97 | 94 | 89 | 81 | 76 | 72 | 67 | 64 | 62 | 58 | 56 | 51 | 50 | 49 | 43 | 43 | 37 | 32 | 30 | 29 | 29 | 29 | 27 | 27 | 23 | 21 | 18 | 12 | 8 | 3 |
Non-Controlling Interest |
Loading...
|
M | 16 | 22 | 29 | 28 | 27 | 29 | 28 | 28 | 29 | 29 | -1,154 | -1,152 | -1,152 | 34 | 2,531 | 3,303 | 4,099 | 3,695 | 352 | 280 | 184 | 77 | 636 | 584 | 683 | 88 | 1,452 | 856 | 119 | 90 | 148 | 135 | 108 | 93 | 117 | 111 | 107 | 116 | 198 | 59 | 47 | 16 | -84 | -48 | -131 | -179 | -187 | -82 | 17 | 81 | 125 | 81 | 38 | 0 | 0 | 0 | 0 | 0 | 33 | 0 | -70 | -174 | -250 | -348 | -434 | -479 | -580 | -602 | -591 | -579 | -565 | -534 | -508 | -480 | -457 | -437 | -417 | -406 | -397 | -358 | -352 | -340 | -328 | -329 | -322 | -317 | -308 | -320 | -310 | -299 | -290 | -277 | -262 | -190 | -124 | -60 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 334 | 532 | 809 | 852 | 881 | 878 | 808 | 831 | 981 | 1,100 | 1,168 | 1,101 | 813 | 505 | 404 | 451 | 583 | 782 | 825 | 826 | 824 | 850 | 748 | 685 | 652 | 550 | 560 | 525 | 462 | 411 | 375 | 342 | 250 | 247 | 225 | 220 | 326 | 327 | 200 | 331 | 282 | 294 | 389 | 242 | 241 | 179 | 187 | 190 | 164 | 153 | 109 | 44 | 15 | 0 | 0 | 0 | 0 | 0 | -33 | 0 | 70 | 174 | 250 | 348 | 434 | 479 | 580 | 602 | 591 | 579 | 565 | 534 | 508 | 480 | 457 | 437 | 417 | 406 | 397 | 358 | 352 | 340 | 328 | 329 | 322 | 317 | 308 | 320 | 310 | 299 | 290 | 277 | 262 | 190 | 124 | 60 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 147,584,250.00 | 147,758,000.00 | 148,054,000.00 | 148,588,750.00 | 149,374,250.00 | 150,286,500.00 | 151,488,000.00 | 154,160,000.00 | 157,214,000.00 | 160,264,000.00 | 162,830,250.00 | 163,655,000.00 | 163,997,750.00 | 166,275,500.00 | 169,980,000.00 | 174,502,750.00 | 180,671,000.00 | 186,231,750.00 | 191,314,250.00 | 197,288,000.00 | 202,325,250.00 | 206,075,750.00 | 208,734,000.00 | 209,569,250.00 | 209,303,250.00 | 209,343,750.00 | 208,285,000.00 | 207,187,000.00 | 206,275,250.00 | 204,698,000.00 | 204,405,750.00 | 204,266,000.00 | 203,854,000.00 | 203,566,000.00 | 203,316,250.00 | 201,595,250.00 | 197,194,750.00 | 192,739,500.00 | 187,972,250.00 | 184,840,000.00 | 184,534,000.00 | 184,167,000.00 | 183,978,750.00 | 183,639,000.00 | 183,407,750.00 | 183,235,000.00 | 183,112,000.00 | 182,980,750.00 | 182,878,500.00 | 182,637,000.00 | 181,420,500.00 | 178,922,250.00 | 173,692,750.00 | 165,961,500.00 | 159,205,250.00 | 147,884,250.00 | 136,408,750.00 | 127,167,000.00 | 117,925,250.00 | 113,154,250.00 | 110,855,250.00 | 109,009,250.00 | 107,163,250.00 | 107,009,000.00 | 107,612,000.00 | 108,458,250.00 | 109,304,500.00 | 109,349,750.00 | 109,039,500.00 | 108,444,000.00 | 107,848,500.00 | 103,734,500.00 | 99,666,250.00 | 95,608,500.00 | 91,550,750.00 | 91,388,750.00 | 91,150,750.00 | 91,003,500.00 | 90,856,250.00 | 90,819,750.00 | 90,801,750.00 | 90,737,500.00 | 90,673,250.00 | 90,974,750.00 | 91,485,500.00 | 92,027,000.00 | 92,568,500.00 | 92,941,500.00 | 93,086,750.00 | 92,257,000.00 | 91,115,250.00 | 89,640,500.00 | 87,918,750.00 | 87,159,750.00 | 86,682,848.50 | 84,265,131.00 | 84,084,131.00 | 83,842,631.00 | 82,298,766.00 | 82,582,502.00 | 79,932,752.00 | 77,309,502.00 | 74,768,518.50 | 73,214,285.75 | 69,357,902.75 | 67,607,902.75 | 64,941,236.00 | 61,726,950.25 | 61,426,356.50 | 59,238,856.50 | 59,218,023.25 | 58,889,076.00 | 58,938,910.00 | 58,941,224.75 | 58,943,539.50 | 59,022,486.75 | 59,022,486.75 | 58,298,581.00 | 57,574,675.25 | 55,232,082.75 | 52,922,558.75 | 51,470,538.75 | 50,018,518.75 | 50,111,111.25 | 50,146,199.00 | 49,382,310.00 | 48,618,421.00 | 47,951,754.25 | 47,583,333.25 | 47,851,190.50 | 48,119,047.75 | 48,428,571.75 | 48,159,341.00 | 47,554,945.25 | 46,950,549.50 | 46,057,692.25 | 45,715,812.00 | 45,569,800.67 | 45,277,778.00 | 45,555,556.00 |
EBITDA |
Loading...
|
M | 828 | 1,395 | 1,868 | 1,996 | 1,685 | 1,788 | 1,573 | 1,531 | 1,692 | 1,491 | 1,591 | 1,530 | 1,200 | 910 | 888 | 1,083 | 1,371 | 1,653 | 1,707 | 1,666 | 1,606 | 1,587 | 1,509 | 1,427 | 1,392 | 1,241 | 1,112 | 1,051 | 967 | 915 | 913 | 863 | 707 | 721 | 696 | 709 | 891 | 923 | 726 | 772 | 739 | 782 | 995 | 1,012 | 1,068 | 1,064 | 1,127 | 1,142 | 1,227 | 1,255 | 1,224 | 1,036 | 792 | 566 | 253 | 124 | 72 | -787 | -1,064 | -722 | -433 | 833 | 1,601 | 1,851 | 2,081 | 2,178 | 2,327 | 2,305 | 2,214 | 2,088 | 1,925 | 1,726 | 1,553 | 1,393 | 1,256 | 1,181 | 1,104 | 1,052 | 1,028 | 971 | 960 | 950 | 955 | 931 | 948 | 960 | 966 | 1,075 | 1,132 | 1,240 | 990 | 995 | 969 | 768 | 1,067 | 1,002 | 943 | 1,012 | 911 | 840 | 768 | 698 | 670 | 624 | 591 | 550 | 487 | 449 | 415 | 394 | 379 | 377 | 367 | 344 | 323 | 304 | 284 | 268 | 258 | 237 | 220 | 206 | 204 | 197 | 193 | 195 | 183 | 187 | 191 | 202 | 211 | 213 | 215 | 210 | 205 | 200 | 195 | 146 | 95 | 46 |
Depreciation and Amortization |
Loading...
|
M | 136 | 140 | 139 | 137 | 127 | 110 | 87 | 42 | 8 | -14 | -11 | 12 | 38 | 86 | 120 | 158 | 189 | 188 | 195 | 194 | 194 | 193 | 189 | 187 | 185 | 179 | 118 | 121 | 119 | 123 | 177 | 168 | 158 | 151 | 141 | 134 | 130 | 129 | 94 | 102 | 117 | 131 | 138 | 144 | 160 | 171 | 219 | 224 | 267 | 300 | 254 | 267 | 258 | 214 | 264 | 282 | 223 | 213 | 195 | 149 | 148 | 140 | 133 | 127 | 123 | 125 | 128 | 132 | 132 | 134 | 129 | 119 | 110 | 101 | 82 | 92 | 93 | 95 | 107 | 98 | 98 | 95 | 84 | 84 | 88 | 87 | 91 | 109 | 115 | 138 | 164 | 120 | 86 | 63 | 60 | 79 | 93 | 91 | 68 | 61 | 59 | 52 | 46 | 42 | 36 | 32 | 31 | 23 | 22 | 22 | 17 | 20 | 20 | 18 | 18 | 18 | 16 | 18 | 18 | 18 | 18 | 17 | 24 | 21 | 18 | 16 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 3 | 1 | - |
EBIT |
Loading...
|
M | 692 | 1,050 | 1,524 | 1,654 | 1,353 | 1,678 | 1,486 | 1,489 | 1,684 | 1,505 | 1,602 | 1,518 | 1,162 | 824 | 768 | 925 | 1,182 | 1,465 | 1,512 | 1,472 | 1,412 | 1,394 | 1,320 | 1,240 | 1,207 | 1,062 | 994 | 930 | 848 | 792 | 736 | 695 | 550 | 570 | 555 | 575 | 760 | 794 | 632 | 670 | 622 | 652 | 857 | 868 | 908 | 893 | 908 | 919 | 959 | 955 | 970 | 769 | 534 | 351 | -11 | -158 | -151 | -1,000 | -1,259 | -871 | -581 | 693 | 1,468 | 1,725 | 1,958 | 2,053 | 2,199 | 2,173 | 2,082 | 1,954 | 1,796 | 1,607 | 1,443 | 1,292 | 1,174 | 1,089 | 1,011 | 957 | 921 | 873 | 862 | 855 | 871 | 846 | 860 | 873 | 875 | 966 | 1,016 | 1,102 | 970 | 802 | 608 | 430 | 589 | 721 | 850 | 921 | 842 | 779 | 709 | 646 | 625 | 582 | 555 | 518 | 456 | 425 | 393 | 372 | 363 | 357 | 347 | 326 | 306 | 286 | 268 | 250 | 240 | 219 | 202 | 189 | 180 | 176 | 175 | 179 | 178 | 182 | 185 | 196 | 205 | 208 | 209 | 204 | 199 | 195 | 145 | 97 | 47 | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 21.61 | 22.37 | 23.59 | 23.26 | 23.10 | 21.29 | 21.27 | 21.49 | 21.56 | 21.87 | 21.89 | 20.84 | 20.17 | 17.88 | 18.19 | 19.26 | 20.05 | 22.49 | 22.48 | 22.65 | 22.52 | 22.64 | 30.30 | 32.93 | 35.46 | 35.89 | 31.11 | 31.00 | 31.58 | 33.32 | 32.55 | 31.31 | 29.73 | 30.81 | 31.90 | 33.62 | 35.79 | 35.77 | 35.69 | 35.63 | 34.94 | 34.88 | 34.77 | 34.84 | 35.25 | 35.56 | 35.80 | 35.72 | 37.46 | 38.62 | 36.10 | 37.19 | 30.69 | 28.16 | 32.06 | 31.86 | 35.96 | 32.04 | 27.03 | 23.05 | 20.59 | 24.68 | 13.05 | 15.98 | 18.90 | 20.11 | 35.00 | 35.16 | 35.18 | 34.85 | 35.21 | 35.31 | 35.48 | 35.43 | 35.01 | 35.14 | 35.08 | 35.16 | 35.60 | 39.28 | 39.03 | 38.84 | 39.01 | 34.47 | 34.40 | 34.37 | 33.83 | 34.69 | 34.75 | 34.70 | 34.87 | 34.72 | 34.70 | 36.99 | 38.74 | 38.50 | 38.35 | 36.34 | 33.86 | 33.78 | 33.30 | 32.26 | 33.10 | 33.15 | 33.98 | 34.75 | 34.46 | 34.54 | 34.15 | 33.95 | 33.62 | 33.55 | 33.69 | 33.48 | 32.98 | 32.82 | 32.64 | 32.60 | 33.27 | 32.77 | 32.48 | 32.43 | 32.39 | 32.91 | 33.82 | 32.26 | 28.46 | 28.66 | 28.43 | 30.53 | 35.24 | 34.36 | 31.98 | 29.57 | 29.18 | 27.93 | 27.34 | 28.12 | 24.79 | 23.26 |
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 | 107.53 | 107.53 | 107.53 | 107.53 | 79.71 | 79.71 | 79.71 | 79.71 | 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 | 101.16 | 101.16 | 101.16 | 101.16 | 100.00 | 100.00 | 100.00 | 100.00 | 97.71 | 97.71 | 97.71 | 97.71 | 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 | 165.72 | 165.72 | 165.72 | 165.72 | 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 |
Operating Income Margin |
Loading...
|
% | 52.25 | 63.10 | 55.15 | 56.93 | 45.79 | 51.87 | 49.22 | 51.69 | 58.34 | 51.49 | 55.37 | 52.12 | 40.85 | 29.17 | 27.31 | 32.80 | 41.84 | 51.71 | 53.28 | 52.09 | 50.19 | 50.07 | 48.26 | 46.01 | 45.21 | 40.61 | 38.87 | 37.05 | 34.83 | 33.13 | 31.27 | 30.34 | 25.03 | 26.36 | 25.86 | 27.13 | 35.05 | 36.36 | 29.01 | 30.70 | 28.26 | 29.90 | -90.48 | -90.31 | -88.21 | -89.11 | -72.16 | -72.46 | -70.38 | -70.64 | -80.68 | -89.04 | -100.11 | -108.45 | -11.64 | -16.85 | -17.50 | -68.67 | -74.71 | -59.16 | -45.18 | 22.34 | 66.26 | 75.72 | 83.96 | 89.12 | 90.33 | 90.37 | 87.88 | 84.19 | 80.91 | 77.30 | 74.35 | 71.61 | -44.68 | -56.80 | -68.20 | -78.41 | -85.05 | -87.95 | -88.10 | -94.48 | 25.49 | 26.91 | 36.91 | 53.24 | 53.72 | 67.72 | 73.22 | 83.90 | 77.49 | 86.57 | 92.54 | 79.21 | 90.55 | 87.04 | 82.83 | 91.87 | 89.93 | 88.91 | 88.30 | 89.73 | 93.86 | 97.21 | 102.79 | 106.27 | 106.80 | 105.33 | 102.08 | 100.37 | 102.07 | 104.22 | 104.95 | 103.70 | 101.38 | 98.20 | 95.70 | 91.74 | 89.74 | 86.13 | 82.58 | 79.91 | 79.29 | 80.14 | 83.47 | 86.08 | 88.36 | 92.42 | 95.52 | 103.37 | 109.18 | 112.50 | 114.29 | 114.64 | 115.89 | 116.12 | 116.82 | 117.22 | 115.71 | 114.93 |
Net Income Margin |
Loading...
|
% | 21.80 | 22.49 | 23.87 | 24.43 | 25.27 | 26.32 | 26.17 | 28.55 | 33.65 | 37.63 | 40.36 | 37.80 | 28.54 | 17.77 | 14.30 | 15.94 | 20.58 | 27.60 | 29.06 | 29.22 | 29.30 | 30.55 | 27.29 | 25.37 | 24.39 | 21.09 | 21.91 | 20.92 | 18.92 | 17.19 | 15.90 | 14.93 | 11.03 | 11.06 | 10.19 | 10.12 | 15.01 | 14.95 | 8.27 | 14.30 | 11.97 | 12.63 | 18.17 | 11.23 | 11.30 | 8.36 | 8.46 | 8.38 | 7.19 | 6.70 | 4.77 | 2.03 | 0.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.96 | -0.52 | 2.61 | 6.66 | 10.92 | 14.78 | 18.02 | 20.18 | 23.84 | 25.03 | 24.98 | 25.00 | 25.54 | 25.85 | 26.32 | 26.68 | 26.61 | 26.15 | 25.67 | 25.50 | 25.34 | 22.44 | 22.29 | 21.90 | 21.38 | 22.81 | 22.49 | 22.34 | 21.84 | 22.42 | 22.23 | 22.50 | 22.89 | 23.15 | 23.11 | 16.96 | 15.09 | 11.23 | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 27.16 | 43.82 | 55.93 | 58.69 | 48.39 | 55.15 | 51.97 | 53.08 | 58.63 | 50.99 | 54.99 | 52.56 | 42.22 | 32.28 | 31.62 | 38.45 | 48.58 | 58.35 | 60.15 | 58.95 | 57.09 | 57.00 | 55.18 | 52.96 | 52.15 | 47.46 | 43.39 | 41.82 | 39.74 | 38.34 | 38.82 | 37.67 | 32.51 | 33.64 | 32.72 | 33.77 | 41.06 | 42.24 | 33.29 | 35.35 | 33.53 | 35.85 | 46.91 | 47.28 | 50.20 | 49.76 | 50.86 | 50.60 | 54.77 | 55.97 | 55.67 | 47.96 | 36.36 | 25.93 | 4.74 | -0.69 | -4.96 | -55.88 | -66.81 | -52.25 | -37.49 | 28.92 | 72.28 | 81.38 | 89.35 | 94.65 | 95.59 | 95.87 | 93.46 | 89.96 | 86.75 | 83.01 | 80.03 | 77.19 | 73.01 | 70.72 | 68.02 | 66.01 | 65.61 | 60.20 | 60.18 | 60.65 | 61.66 | 64.61 | 66.31 | 67.69 | 68.49 | 75.34 | 81.52 | 94.43 | 102.53 | 110.56 | 115.06 | 95.03 | 95.79 | 94.34 | 91.58 | 100.56 | 97.21 | 95.84 | 95.58 | 96.85 | 100.70 | 104.11 | 109.45 | 112.62 | 114.04 | 111.06 | 107.84 | 106.22 | 106.84 | 110.14 | 111.05 | 109.45 | 107.17 | 104.29 | 101.55 | 98.28 | 96.63 | 93.15 | 89.90 | 87.15 | 89.79 | 89.48 | 91.71 | 93.22 | 91.10 | 95.22 | 98.30 | 106.16 | 112.05 | 115.37 | 117.24 | 117.68 | 119.03 | 119.34 | 119.26 | 119.41 | 117.31 | 114.93 |
EBIT Ratio |
Loading...
|
% | 23.48 | 33.54 | 45.54 | 48.49 | 38.53 | 51.87 | 49.22 | 51.69 | 58.34 | 51.49 | 55.37 | 52.12 | 40.85 | 29.17 | 27.31 | 32.80 | 41.84 | 51.71 | 53.28 | 52.09 | 50.19 | 50.07 | 48.26 | 46.01 | 45.21 | 40.61 | 38.87 | 37.05 | 34.83 | 33.13 | 31.27 | 30.34 | 25.03 | 26.36 | 25.86 | 27.13 | 35.05 | 36.36 | 29.01 | 30.70 | 28.26 | 29.90 | 40.55 | 40.71 | 42.81 | 41.92 | 40.96 | 40.66 | 42.74 | 42.48 | 44.15 | 35.79 | 24.72 | 16.38 | -11.64 | -16.85 | -17.50 | -68.67 | -74.71 | -59.16 | -45.18 | 22.34 | 66.26 | 75.72 | 83.96 | 89.12 | 90.33 | 90.37 | 87.88 | 84.19 | 80.91 | 77.30 | 74.35 | 71.61 | 68.26 | 65.19 | 62.27 | 60.05 | 58.78 | 54.14 | 54.08 | 54.67 | 56.32 | 58.70 | 60.12 | 61.51 | 61.99 | 67.72 | 73.22 | 83.90 | 76.16 | 66.15 | 53.08 | 39.75 | 52.41 | 68.00 | 82.83 | 91.87 | 89.93 | 88.91 | 88.30 | 89.73 | 93.86 | 97.21 | 102.79 | 106.27 | 106.80 | 105.33 | 102.08 | 100.37 | 102.07 | 104.22 | 104.95 | 103.70 | 101.38 | 98.20 | 95.70 | 91.74 | 89.74 | 86.13 | 82.58 | 79.91 | 79.29 | 80.14 | 83.47 | 86.08 | 88.36 | 92.42 | 95.52 | 103.37 | 109.18 | 112.50 | 114.29 | 114.64 | 115.89 | 116.12 | 117.45 | 118.37 | 116.50 | - |
EBT Ratio |
Loading...
|
% | 22.15 | 26.44 | 32.40 | 32.91 | 33.88 | 34.56 | 34.38 | 37.62 | 44.25 | 49.47 | 53.08 | 49.42 | 37.47 | 23.67 | 19.41 | 21.96 | 28.08 | 37.17 | 39.03 | 39.34 | 39.43 | 41.08 | 40.72 | 39.49 | 39.67 | 35.75 | 34.49 | 33.11 | 31.09 | 29.47 | 27.41 | 25.97 | 19.74 | 20.59 | 19.77 | 20.38 | 27.99 | 28.44 | 18.89 | 19.92 | 16.84 | 17.68 | 26.14 | 25.80 | 26.71 | 25.21 | 26.65 | 26.02 | 25.39 | 23.03 | 12.43 | 1.97 | -10.28 | -18.24 | -50.32 | -54.81 | -50.82 | -106.65 | -105.99 | -95.98 | -89.46 | -23.63 | 14.74 | 20.97 | 26.78 | 30.74 | 38.38 | 40.07 | 39.79 | 39.37 | 39.42 | 39.97 | 40.79 | 41.33 | 40.97 | 40.33 | 39.55 | 39.33 | 39.35 | 36.41 | 36.04 | 35.33 | 34.62 | 34.85 | 34.03 | 33.45 | 32.08 | 32.87 | 32.81 | 32.77 | 33.77 | 34.59 | 34.62 | 21.01 | 17.67 | 17.65 | 17.55 | 30.80 | 30.56 | 30.75 | 30.61 | 31.12 | 34.77 | 35.25 | 36.90 | 38.41 | 39.80 | 40.75 | 41.27 | 41.41 | 41.16 | 41.14 | 40.61 | 38.83 | 37.70 | 36.59 | 35.78 | 34.69 | 34.90 | 33.82 | 34.08 | 31.98 | 32.41 | 32.89 | 31.01 | 30.76 | 26.26 | 23.25 | 21.65 | 22.17 | 23.67 | 23.50 | 22.11 | 21.32 | 19.14 | 17.14 | 15.22 | 13.79 | 12.37 | 10.70 |
StockViz Staff
September 20, 2024
Any question? Send us an email