Income Statement | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 15,800 | 16,224 | 15,985 | 16,565 | 15,814 | 15,748 | 15,424 | 16,159 | 15,047 | 14,965 | 13,419 | 13,264 | 12,088 | 11,762 | 10,835 | 10,991 | 11,142 | 11,359 | 11,056 | 11,100 | 10,454 | 10,606 | 10,642 | 10,839 | 10,068 | 10,054 | 9,641 | 9,357 | 8,762 | 9,006 | 8,966 | 8,969 | 8,397 | 8,466 | 8,365 | 8,275 | 7,932 | 8,343 | 8,267 | 8,240 | 7,567 | 7,800 | 7,525 | 7,708 | 7,493 | 7,668 | 7,288 | 7,641 | 7,260 | 7,589 | 7,174 | 7,204 | 6,496 | 6,478 | 5,833 | 5,975 | 5,538 | 5,748 | 5,505 | 5,537 | 5,658 | 6,471 | 6,561 | 6,593 | 6,058 | 6,102 | 5,573 | 5,544 | 5,169 | 5,166 | 4,389 | 4,805 | 4,491 | 4,543 | 4,309 | 4,498 | 4,216 | 4,071 | 3,807 | 4,050 | 3,682 | 3,574 | 3,462 | 3,418 | 3,189 | 3,327 | 3,085 | 3,351 | 3,410 | 3,409 | 2,777 | 2,953 | 2,882 | 2,507 |
Cost of Revenue |
Loading...
|
M | 10,916 | 10,776 | 10,804 | 11,036 | 10,979 | 10,562 | 10,478 | 10,844 | 10,523 | 10,048 | 8,953 | 8,859 | 8,493 | 7,864 | 7,395 | 7,463 | 7,782 | 7,711 | 7,621 | 7,571 | 7,400 | 7,308 | 7,419 | 7,520 | 7,219 | 7,002 | 6,754 | 6,447 | 6,258 | 6,276 | 6,310 | 6,279 | 6,027 | 5,903 | 5,860 | 5,750 | 5,691 | 5,804 | 5,799 | 5,704 | 5,337 | 5,350 | 5,175 | 5,270 | 5,263 | 5,302 | 5,039 | 5,270 | 5,143 | 5,338 | 4,959 | 4,895 | 4,579 | 4,534 | 3,988 | 4,044 | 3,847 | 3,964 | 3,845 | 3,867 | 4,035 | 4,583 | 4,656 | 4,671 | 4,405 | 4,397 | 3,979 | 3,934 | 3,764 | 3,734 | 3,038 | 3,351 | 3,622 | 3,223 | 3,016 | 3,088 | 3,042 | 2,841 | 2,697 | 2,743 | 2,593 | 2,464 | 2,423 | 2,313 | 2,180 | 2,172 | 2,023 | 2,123 | 2,205 | 2,226 | 1,690 | 1,514 | 1,578 | 1,487 |
Gross Profit |
Loading...
|
M | 4,883 | 5,448 | 5,182 | 5,529 | 4,835 | 5,186 | 4,946 | 5,315 | 4,524 | 4,917 | 4,466 | 4,404 | 3,595 | 3,898 | 3,441 | 3,529 | 3,359 | 3,648 | 3,435 | 3,528 | 3,054 | 3,297 | 3,223 | 3,319 | 2,848 | 3,052 | 2,887 | 2,910 | 2,504 | 2,730 | 2,656 | 2,690 | 2,370 | 2,563 | 2,504 | 2,525 | 2,241 | 2,539 | 2,469 | 2,536 | 2,230 | 2,449 | 2,350 | 2,438 | 2,230 | 2,366 | 2,249 | 2,371 | 2,116 | 2,252 | 2,215 | 2,310 | 1,917 | 1,944 | 1,845 | 1,932 | 1,690 | 1,784 | 1,660 | 1,671 | 1,622 | 1,888 | 1,905 | 1,923 | 1,653 | 1,705 | 1,594 | 1,610 | 1,405 | 1,432 | 1,351 | 1,454 | 869 | 1,320 | 1,293 | 1,410 | 1,175 | 1,230 | 1,109 | 1,307 | 1,090 | 1,111 | 1,039 | 1,106 | 1,009 | 1,156 | 1,062 | 1,228 | 1,205 | 1,182 | 5,502 | 0 | 0 | - |
Operating Expenses |
Loading...
|
M | 2,717 | 2,743 | 3,269 | 3,170 | 2,890 | 2,593 | 2,678 | 2,712 | 2,462 | 2,482 | 2,508 | 2,286 | 1,942 | 2,008 | 1,896 | 1,816 | 1,870 | 1,880 | 1,863 | 1,810 | 1,668 | 1,668 | 1,770 | 1,699 | 1,566 | 1,566 | 1,590 | 2,044 | 1,366 | 1,398 | 1,460 | 1,384 | 1,282 | 1,341 | 1,411 | 1,391 | 1,220 | 1,352 | 1,389 | 1,358 | 1,279 | 1,358 | 1,366 | 1,296 | 1,066 | 1,318 | 1,309 | 1,310 | 1,227 | 1,270 | 1,293 | 1,360 | 1,146 | 1,118 | 1,131 | 1,128 | 1,039 | 1,038 | 1,241 | 939 | 945 | 1,073 | 1,120 | 1,061 | 1,015 | 979 | 952 | 928 | 846 | 823 | 850 | 764 | 731 | 808 | 784 | 738 | 703 | 772 | 738 | 734 | 782 | 604 | 689 | 702 | 642 | 727 | 914 | 793 | 817 | 768 | 5,245 | -703 | -682 | - |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 1,085 | 1,033 | 1,066 | 1,084 | 1,082 | 1,043 | 1,100 | 1,051 | 1,048 | 1,028 | 993 | 879 | 802 | 780 | 742 | 698 | 708 | 689 | 690 | 626 | 648 | 598 | 680 | 592 | 566 | 565 | 582 | 1,058 | 494 | 509 | 520 | 450 | 451 | 465 | 487 | 517 | 421 | 444 | 471 | 458 | 442 | 448 | 473 | 459 | 456 | 449 | 469 | 455 | 454 | 433 | 472 | 527 | 435 | 386 | 433 | 410 | 413 | 412 | 433 | 411 | 958 | 1,070 | 1,115 | 1,056 | 1,009 | 970 | 945 | 921 | 839 | 817 | 844 | 816 | 739 | 802 | 778 | 804 | 738 | 765 | 732 | 732 | 675 | 690 | 689 | 702 | 642 | 727 | 803 | 793 | 817 | 768 | 831 | 736 | 622 | 592 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | 1,299 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 791 | 0 | 0 | 0 | 704 | 0 | 0 | 0 | 643 | 0 | 0 | 0 | 626 | 0 | 0 | 0 | 640 | 0 | 0 | 0 | 715 | 0 | 0 | 0 | 560 | 0 | 0 | 0 | 503 | 0 | 0 | 0 | 384 | 0 | 0 | 0 | 435 | 0 | 0 | 0 | 390 | 0 | 0 | 0 | 307 | 0 | 0 | 0 | 298 | 0 | 0 | 0 | 243 | 0 | 0 | 0 | 272 | 0 | 0 | 0 | 250 | 0 | 0 | 0 | 235 | 0 | 0 | 0 | 271 | 0 | 0 | 252 |
Other Operating Expenses |
Loading...
|
M | - | - | 904 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,020 | 1,070 | 299 | 1,107 | 999 | 1,002 | 303 | 986 | 871 | 889 | 297 | 934 | 830 | 876 | 299 | 875 | 799 | 908 | 279 | 899 | 837 | 910 | 178 | 837 | 610 | 869 | 280 | 855 | 773 | 838 | 318 | 833 | 710 | 732 | 315 | 718 | 626 | 625 | 373 | 528 | -13 | 3 | -386 | 4 | 6 | 8 | -300 | 7 | 6 | 6 | -292 | -52 | -7 | 5 | -238 | -66 | -36 | 7 | -266 | 2 | 107 | -86 | -250 | 0 | 0 | 0 | -124 | 0 | 0 | 0 | 4,143 | -1,439 | -1,304 | - |
Costs and Expenses |
Loading...
|
M | -8,200 | -7,858 | -7,535 | -7,866 | -8,089 | -7,969 | -7,800 | -8,132 | -8,060 | -7,566 | -6,446 | -6,574 | -6,551 | -5,856 | -5,499 | -5,647 | -5,912 | -5,831 | -5,758 | -5,761 | -5,732 | -5,640 | -5,649 | -5,820 | -5,654 | -5,436 | -5,164 | -4,403 | -4,893 | -4,877 | -4,850 | -4,896 | -4,745 | -4,562 | -4,449 | -4,359 | -4,471 | -4,452 | -4,409 | -4,346 | -4,058 | -3,974 | -3,810 | -3,925 | -3,973 | -3,985 | -3,731 | -3,960 | -3,917 | -4,068 | -3,666 | -3,535 | -3,434 | -3,417 | -2,857 | -2,919 | -2,811 | -2,926 | -2,860 | -2,931 | -3,077 | -3,513 | -3,541 | -3,614 | -3,395 | -3,427 | -3,034 | -3,012 | -2,925 | -2,918 | -2,194 | -2,536 | -2,884 | -2,420 | -2,237 | -2,284 | -2,303 | -2,077 | -1,965 | -2,012 | -1,918 | -1,774 | -1,735 | -1,611 | -1,538 | -1,445 | -1,219 | -1,330 | -1,388 | -1,458 | -1,690 | -1,514 | -1,578 | - |
Operating Income |
Loading...
|
M | 2,167 | 2,705 | 1,913 | 2,359 | 1,945 | 2,593 | 2,268 | 2,603 | 2,062 | 2,434 | 1,959 | 2,119 | 1,654 | 1,891 | 1,545 | 1,713 | 1,489 | 1,767 | 1,571 | 1,718 | 1,387 | 1,629 | 1,453 | 1,620 | 1,283 | 1,486 | 1,297 | 865 | 1,139 | 1,332 | 1,195 | 1,306 | 1,088 | 1,221 | 1,094 | 1,134 | 1,021 | 1,188 | 1,079 | 1,179 | 951 | 1,091 | 984 | 1,142 | 1,165 | 1,049 | 940 | 1,061 | 889 | 981 | 923 | 949 | 772 | 827 | 714 | 804 | 651 | 746 | 420 | 732 | 677 | 815 | 785 | 862 | 638 | 726 | 642 | 682 | 559 | 610 | 501 | 690 | 137 | 513 | 509 | 672 | 472 | 458 | 371 | 573 | 307 | 507 | 350 | 404 | 368 | 429 | 148 | 435 | 388 | 414 | 257 | 703 | 682 | 428 |
Interest Expense |
Loading...
|
M | 10 | 14 | 17 | 11 | 12 | 7 | 13 | 12 | 11 | 11 | 13 | 29 | 9 | 9 | 14 | 5 | 9 | 5 | 7 | 5 | 6 | 5 | 5 | 6 | 4 | 5 | 5 | 4 | 4 | 3 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 3 | 5 | 4 | 4 | 4 | 2 | 4 | 4 | 5 | 3 | 3 | 4 | 4 | 4 | 3 | 4 | 5 | 4 | 2 | 5 | 4 | 4 | 3 | 3 | 3 | 5 | 4 | 8 | 5 | 6 | 7 | 7 | 5 | 7 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 5 | 5 | 5 | 7 | 13 | 13 | 14 | 10 | 18 | 15 | 6 | 6 |
Non-operating Income/Expense |
Loading...
|
M | -71 | -88 | -40 | 272 | 2 | 9 | -23 | -108 | -11 | -23 | -38 | 0 | 109 | 94 | 245 | -40 | 8 | 11 | -31 | -30 | -24 | -34 | -14 | -14 | -44 | 2 | -12 | 4 | -25 | -6 | 259 | -16 | 532 | 4 | -16 | -4 | -22 | -3 | 6 | -6 | -5 | 7 | -24 | 50 | 234 | -7 | -3 | -3 | 4 | 5 | 4 | 1 | -4 | 13 | -2 | -9 | -17 | 6 | -257 | 7 | 27 | -28 | -6 | -8 | -11 | 6 | -1 | -13 | -10 | -6 | -17 | 47 | 12 | -20 | 2 | 60 | 33 | 5 | -7 | -20 | -87 | 88 | 8 | 3 | 29 | 2 | -125 | 10 | -214 | -96 | 0 | 0 | 0 | - |
EBT |
Loading...
|
M | 2,096 | 2,617 | 1,959 | 2,632 | 1,947 | 2,602 | 2,245 | 2,495 | 2,050 | 2,406 | 1,918 | 2,094 | 1,762 | 1,987 | 1,783 | 1,681 | 1,510 | 1,801 | 1,561 | 1,704 | 1,376 | 1,610 | 1,457 | 1,613 | 1,245 | 1,494 | 1,292 | 874 | 1,119 | 1,331 | 1,459 | 1,294 | 1,623 | 1,228 | 1,081 | 1,132 | 1,005 | 1,192 | 1,088 | 1,176 | 950 | 1,084 | 965 | 1,147 | 1,181 | 1,046 | 946 | 1,066 | 899 | 993 | 935 | 958 | 774 | 845 | 717 | 803 | 639 | 755 | 422 | 748 | 699 | 809 | 807 | 878 | 650 | 773 | 684 | 709 | 584 | 641 | 526 | 712 | 162 | 524 | 542 | 688 | 491 | 484 | 382 | 566 | 337 | 513 | 782 | 268 | 403 | 433 | 133 | 442 | 156 | 204 | 701 | 94 | 502 | 465 |
Income Tax Provision |
Loading...
|
M | 387 | 607 | 551 | 583 | 396 | 605 | 553 | 675 | 393 | 586 | 480 | 524 | 301 | 465 | 478 | 428 | 257 | 425 | 415 | 436 | 236 | 319 | 408 | 554 | 325 | 306 | 309 | 170 | 231 | 271 | 328 | 343 | 223 | 360 | 293 | 282 | 262 | 300 | 328 | 294 | 228 | 272 | 238 | 273 | -6 | 280 | 310 | 304 | 184 | 281 | 253 | 259 | 208 | 239 | 206 | 240 | 178 | 230 | 117 | 211 | 197 | 215 | 257 | 270 | 116 | 268 | 253 | 236 | 172 | 235 | 24 | 213 | 58 | 196 | 180 | 202 | 150 | 165 | 83 | 197 | 117 | 179 | 113 | 136 | 153 | 165 | 56 | 168 | 145 | 123 | 82 | 285 | 82 | 49 |
Income after Tax |
Loading...
|
M | 1,709 | 2,010 | 1,408 | 2,048 | 1,551 | 1,996 | 1,692 | 1,819 | 1,658 | 1,820 | 1,437 | 1,570 | 1,461 | 1,522 | 1,305 | 1,253 | 1,252 | 1,375 | 1,146 | 1,269 | 1,141 | 1,291 | 1,048 | 1,058 | 920 | 1,189 | 983 | 705 | 887 | 1,060 | 1,131 | 950 | 1,400 | 869 | 788 | 850 | 743 | 892 | 760 | 882 | 722 | 812 | 727 | 874 | 1,187 | 766 | 636 | 763 | 714 | 712 | 683 | 699 | 566 | 606 | 510 | 564 | 462 | 525 | 306 | 537 | 502 | 593 | 550 | 608 | 534 | 506 | 431 | 473 | 413 | 406 | 502 | 499 | 104 | 328 | 363 | 486 | 341 | 320 | 300 | 369 | 220 | 335 | 669 | 132 | 250 | 269 | 78 | 274 | 11 | 82 | 618 | -191 | 420 | 416 |
Non-Controlling Interest |
Loading...
|
M | - | 37 | 35 | 38 | 27 | 31 | 27 | 33 | 23 | 29 | 21 | 20 | 21 | 22 | 17 | 24 | 17 | 18 | 15 | 19 | 16 | 17 | 19 | 15 | 56 | 65 | 51 | 35 | 48 | 55 | 62 | 53 | 73 | 50 | 50 | 57 | 52 | 61 | 59 | 64 | 51 | 60 | 56 | 64 | 85 | 67 | 58 | 74 | 70 | 70 | 71 | 71 | 63 | 71 | 65 | 73 | 62 | 80 | -255 | -444 | -411 | -480 | -435 | -469 | -407 | -381 | -317 | -345 | -297 | -284 | -346 | -342 | -70 | -215 | -229 | -305 | -210 | -196 | -183 | -210 | -123 | -174 | -121 | -132 | -119 | -127 | -38 | -114 | -11 | -82 | -869 | 420 | -420 | - |
Net Income |
Loading...
|
M | - | 1,973 | 1,373 | 2,010 | 1,524 | 1,965 | 1,665 | 1,786 | 1,635 | 1,791 | 1,416 | 1,549 | 1,441 | 1,500 | 1,288 | 1,228 | 1,235 | 1,357 | 1,130 | 1,250 | 1,124 | 1,275 | 1,030 | 1,043 | 864 | 1,124 | 932 | 669 | 839 | 1,004 | 1,069 | 897 | 1,327 | 819 | 738 | 794 | 691 | 832 | 701 | 817 | 671 | 752 | 671 | 810 | 1,102 | 699 | 578 | 689 | 644 | 642 | 612 | 628 | 503 | 535 | 445 | 491 | 400 | 445 | 255 | 444 | 411 | 480 | 435 | 469 | 407 | 381 | 317 | 345 | 297 | 284 | 346 | 342 | 70 | 215 | 229 | 305 | 210 | 196 | 183 | 210 | 123 | 174 | 121 | 132 | 119 | 127 | 38 | 114 | 11 | 82 | 869 | -420 | 420 | 416 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 636,797,814.00 | 637,398,361.00 | 639,249,070.00 | 638,743,434.00 | 637,735,390.00 | 638,766,821.00 | 640,914,760.00 | 641,004,741.00 | 644,127,093.00 | 644,922,661.00 | 645,287,973.00 | 645,454,021.00 | 646,321,916.00 | 646,879,735.00 | 647,867,307.00 | 645,607,914.00 | 648,833,880.00 | 649,389,444.00 | 650,523,417.00 | 649,297,717.00 | 649,170,699.00 | 652,151,450.00 | 653,960,751.00 | 654,600,026.00 | 656,118,796.00 | 656,671,417.00 | 658,384,196.00 | 658,770,425.00 | 661,079,375.00 | 663,752,830.00 | 665,365,231.00 | 666,403,323.00 | 668,125,087.00 | 671,300,744.00 | 675,749,438.00 | 677,825,768.00 | 679,165,137.00 | 682,333,149.00 | 688,345,020.00 | 691,038,145.00 | 693,846,206.00 | 697,974,850.00 | 706,256,084.00 | 714,984,161.00 | 715,464,436.00 | 716,368,102.00 | 717,827,179.00 | 728,876,260.00 | 729,036,633.00 | 730,114,347.00 | 730,114,347.00 | 745,503,329.00 | 743,505,338.00 | 742,961,409.00 | 742,961,409.00 | 766,597,090.00 | 768,453,497.00 | 773,696,423.00 | 773,696,423.00 | 784,047,232.00 | 787,147,545.00 | 797,586,038.00 | 796,948,530.00 | 817,311,345.00 | 827,974,896.00 | 839,271,348.00 | 839,271,348.00 | 859,179,215.00 | 867,330,893.00 | 875,778,847.00 | 875,332,780.00 | 886,889,939.00 | 892,439,424.00 | 913,640,289.00 | 913,640,289.00 | 952,292,398.00 | 979,750,161.00 | 980,298,997.00 | 980,298,997.00 | 1,000,536,090.00 | 998,003,396.00 | 1,019,952,588.00 | 1,019,952,588.00 | 985,618,380.00 | 997,771,990.00 | 1,000,572,365.00 | 1,000,572,365.00 | 1,027,990,942.00 | 1,035,794,758.00 | 1,014,448,500.00 | 1,008,163,290.00 | - | - | - |
EBITDA |
Loading...
|
M | 2,696 | 3,226 | 2,618 | 3,244 | 2,491 | 3,115 | 2,793 | 3,127 | 2,590 | 2,918 | 2,417 | 2,602 | 2,229 | 2,464 | 2,284 | 2,130 | 1,960 | 2,206 | 1,808 | 1,931 | 1,601 | 1,827 | 1,697 | 1,857 | 1,469 | 1,731 | 1,525 | 1,064 | 1,323 | 1,522 | 1,361 | 1,478 | 1,246 | 1,414 | 1,259 | 1,290 | 1,161 | 1,361 | 1,257 | 1,342 | 1,104 | 1,215 | 1,121 | 1,243 | 1,118 | 1,198 | 1,131 | 1,208 | 1,046 | 1,125 | 1,076 | 1,090 | 903 | 957 | 847 | 931 | 779 | 868 | 811 | 860 | 773 | 966 | 933 | 993 | 766 | 854 | 766 | 780 | 680 | 766 | 616 | 666 | 193 | 617 | 588 | 631 | 472 | 513 | 476 | 651 | 581 | 395 | 399 | 458 | 401 | 488 | 453 | 497 | 662 | 586 | - | - | - | - |
Depreciation and Amortization |
Loading...
|
M | 529 | 521 | 641 | 885 | 546 | 522 | 525 | 524 | 528 | 501 | 486 | 479 | 458 | 468 | 487 | 445 | 442 | 399 | 240 | 221 | 220 | 212 | 235 | 238 | 221 | 233 | 232 | 194 | 188 | 187 | 193 | 181 | 173 | 182 | 174 | 153 | 152 | 167 | 164 | 162 | 149 | 145 | 154 | 142 | 157 | 140 | 179 | 135 | 147 | 133 | 141 | 131 | 121 | 120 | 125 | 116 | 119 | 115 | 128 | 116 | 135 | 120 | 137 | 118 | 111 | 125 | 116 | 79 | 104 | 145 | 92 | 75 | 75 | 79 | 75 | 85 | 69 | 53 | 59 | 55 | 80 | 63 | 58 | 56 | 62 | 61 | 70 | 74 | 73 | 69 | - | - | - | - |
EBIT |
Loading...
|
M | 2,167 | 2,705 | 1,977 | 2,359 | 1,945 | 2,593 | 2,268 | 2,603 | 2,062 | 2,417 | 1,931 | 2,123 | 1,771 | 1,996 | 1,797 | 1,686 | 1,518 | 1,806 | 1,568 | 1,710 | 1,382 | 1,615 | 1,462 | 1,618 | 1,249 | 1,499 | 1,293 | 870 | 1,135 | 1,334 | 1,168 | 1,297 | 1,074 | 1,232 | 1,085 | 1,136 | 1,009 | 1,195 | 1,093 | 1,180 | 954 | 1,069 | 968 | 1,101 | 961 | 1,058 | 952 | 1,073 | 899 | 992 | 935 | 960 | 782 | 837 | 722 | 815 | 661 | 753 | 684 | 744 | 638 | 846 | 796 | 875 | 655 | 728 | 651 | 701 | 575 | 621 | 524 | 591 | 118 | 538 | 513 | 546 | 403 | 460 | 417 | 595 | 501 | 332 | 341 | 402 | 339 | 427 | 383 | 423 | 590 | 517 | 0 | 0 | 0 | - |
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 | - |
Tax Rate (Effective) |
Loading...
|
% | 18.44 | 23.19 | 28.12 | 22.17 | 20.35 | 23.27 | 24.61 | 27.07 | 19.16 | 24.37 | 25.05 | 25.04 | 17.08 | 23.39 | 26.80 | 25.47 | 17.06 | 23.63 | 26.60 | 25.56 | 17.11 | 19.82 | 28.03 | 34.38 | 26.13 | 20.45 | 23.90 | 19.40 | 20.68 | 20.39 | 22.49 | 26.55 | 13.73 | 29.28 | 27.12 | 24.90 | 26.05 | 25.15 | 30.14 | 25.01 | 23.98 | 25.10 | 24.62 | 23.77 | -0.49 | 26.80 | 32.76 | 28.47 | 20.52 | 28.32 | 27.00 | 27.02 | 26.92 | 28.31 | 28.79 | 29.85 | 27.76 | 30.50 | 27.58 | 28.25 | 28.12 | 26.63 | 31.80 | 30.79 | 17.82 | 34.64 | 36.98 | 33.26 | 29.37 | 36.70 | 4.52 | 29.93 | 35.71 | 37.40 | 33.13 | 29.40 | 30.62 | 34.00 | 21.63 | 34.80 | 34.80 | 34.80 | 14.42 | 50.64 | 38.00 | 38.00 | 41.66 | 38.00 | 93.18 | 60.03 | 11.74 | 302.67 | 16.40 | 10.45 |
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 | - | - | - |
Gross Profit Margin |
Loading...
|
% | 30.91 | 33.58 | 32.42 | 33.38 | 30.57 | 32.93 | 32.07 | 32.89 | 30.07 | 32.85 | 33.28 | 33.21 | 29.74 | 33.14 | 31.75 | 32.10 | 30.15 | 32.11 | 31.07 | 31.79 | 29.22 | 31.09 | 30.29 | 30.62 | 28.29 | 30.36 | 29.94 | 31.10 | 28.58 | 30.31 | 29.62 | 29.99 | 28.22 | 30.27 | 29.94 | 30.51 | 28.25 | 30.44 | 29.86 | 30.78 | 29.47 | 31.40 | 31.22 | 31.63 | 29.76 | 30.86 | 30.86 | 31.03 | 29.15 | 29.67 | 30.88 | 32.06 | 29.51 | 30.02 | 31.63 | 32.33 | 30.52 | 31.04 | 30.16 | 30.17 | 28.68 | 29.18 | 29.03 | 29.16 | 27.29 | 27.94 | 28.61 | 29.04 | 27.18 | 27.72 | 30.79 | 30.26 | 19.34 | 29.06 | 30.01 | 31.34 | 27.86 | 30.21 | 29.14 | 32.27 | 29.59 | 31.07 | 30.01 | 32.35 | 31.66 | 34.73 | 34.43 | 36.64 | 35.34 | 34.69 | 198.08 | 0.00 | 0.00 | - |
Operating Income Margin |
Loading...
|
% | 13.71 | 16.67 | 11.97 | 14.24 | 12.30 | 16.47 | 14.71 | 16.11 | 13.70 | 16.27 | 14.60 | 15.97 | 13.68 | 16.07 | 14.26 | 15.58 | 13.36 | 15.56 | 14.21 | 15.48 | 13.26 | 15.36 | 13.65 | 14.94 | 12.74 | 14.78 | 13.45 | 9.25 | 13.00 | 14.79 | 13.33 | 14.56 | 12.96 | 14.43 | 13.07 | 13.70 | 12.87 | 14.24 | 13.06 | 14.31 | 12.57 | 13.99 | 13.07 | 14.82 | 15.54 | 13.68 | 12.90 | 13.88 | 12.25 | 12.93 | 12.86 | 13.18 | 11.88 | 12.76 | 12.23 | 13.45 | 11.76 | 12.99 | 7.62 | 13.22 | 11.97 | 12.59 | 11.96 | 13.08 | 10.53 | 11.90 | 11.52 | 12.29 | 10.82 | 11.80 | 11.42 | 14.36 | 3.06 | 11.28 | 11.82 | 14.94 | 11.19 | 11.25 | 9.74 | 14.15 | 8.35 | 14.19 | 10.11 | 11.82 | 11.53 | 12.90 | 4.80 | 12.98 | 11.39 | 12.15 | 9.24 | 23.81 | 23.67 | 17.07 |
Net Income Margin |
Loading...
|
% | - | 12.16 | 8.59 | 12.13 | 9.63 | 12.48 | 10.80 | 11.05 | 10.87 | 11.97 | 10.55 | 11.68 | 11.92 | 12.76 | 11.89 | 11.17 | 11.08 | 11.95 | 10.22 | 11.26 | 10.76 | 12.02 | 9.67 | 9.62 | 8.58 | 11.18 | 9.67 | 7.15 | 9.57 | 11.15 | 11.93 | 10.00 | 15.80 | 9.67 | 8.82 | 9.59 | 8.71 | 9.97 | 8.48 | 9.92 | 8.87 | 9.64 | 8.92 | 10.51 | 14.70 | 9.11 | 7.93 | 9.02 | 8.87 | 8.46 | 8.53 | 8.72 | 7.74 | 8.25 | 7.64 | 8.21 | 7.22 | 7.74 | 4.63 | 8.02 | 7.27 | 7.42 | 6.63 | 7.11 | 6.71 | 6.25 | 5.68 | 6.23 | 5.74 | 5.50 | 7.89 | 7.12 | 1.55 | 4.73 | 5.32 | 6.79 | 4.98 | 4.82 | 4.81 | 5.19 | 3.34 | 4.88 | 3.48 | 3.87 | 3.72 | 3.81 | 1.24 | 3.42 | 0.31 | 2.40 | 31.30 | -14.22 | 14.57 | 16.59 |
EBITDA Ratio |
Loading...
|
% | 17.06 | 19.88 | 16.38 | 19.58 | 15.75 | 19.78 | 18.11 | 19.35 | 17.21 | 19.50 | 18.01 | 19.62 | 18.44 | 20.95 | 21.08 | 19.38 | 17.59 | 19.42 | 16.36 | 17.40 | 15.32 | 17.22 | 15.94 | 17.13 | 14.59 | 17.22 | 15.82 | 11.37 | 15.09 | 16.90 | 15.18 | 16.48 | 14.84 | 16.71 | 15.05 | 15.58 | 14.64 | 16.32 | 15.21 | 16.29 | 14.58 | 15.57 | 14.90 | 16.13 | 14.93 | 15.62 | 15.52 | 15.80 | 14.41 | 14.82 | 15.00 | 15.14 | 13.90 | 14.77 | 14.52 | 15.58 | 14.07 | 15.11 | 14.73 | 15.54 | 13.66 | 14.92 | 14.21 | 15.06 | 12.64 | 13.99 | 13.75 | 14.08 | 13.15 | 14.83 | 14.03 | 13.86 | 4.29 | 13.58 | 13.65 | 14.03 | 11.20 | 12.60 | 12.51 | 16.06 | 15.79 | 11.05 | 11.53 | 13.40 | 12.58 | 14.67 | 14.69 | 14.83 | 19.41 | 17.19 | - | - | - | - |
EBIT Ratio |
Loading...
|
% | 13.71 | 16.67 | 12.36 | 14.24 | 12.30 | 16.47 | 14.71 | 16.11 | 13.70 | 16.15 | 14.39 | 16.00 | 14.65 | 16.97 | 16.59 | 15.34 | 13.63 | 15.90 | 14.18 | 15.40 | 13.22 | 15.23 | 13.74 | 14.93 | 12.40 | 14.91 | 13.41 | 9.30 | 12.95 | 14.81 | 13.02 | 14.47 | 12.78 | 14.56 | 12.97 | 13.73 | 12.72 | 14.32 | 13.23 | 14.32 | 12.61 | 13.71 | 12.86 | 14.28 | 12.83 | 13.80 | 13.07 | 14.04 | 12.38 | 13.07 | 13.03 | 13.32 | 12.04 | 12.92 | 12.38 | 13.63 | 11.93 | 13.11 | 12.42 | 13.43 | 11.28 | 13.07 | 12.13 | 13.26 | 10.81 | 11.94 | 11.67 | 12.64 | 11.13 | 12.03 | 11.94 | 12.30 | 2.62 | 11.84 | 11.91 | 12.14 | 9.56 | 11.30 | 10.96 | 14.70 | 13.61 | 9.30 | 9.86 | 11.75 | 10.63 | 12.84 | 12.43 | 12.62 | 17.29 | 15.17 | 0.00 | 0.00 | 0.00 | - |
EBT Ratio |
Loading...
|
% | 13.26 | 16.13 | 12.26 | 15.89 | 12.31 | 16.52 | 14.56 | 15.44 | 13.63 | 16.08 | 14.29 | 15.79 | 14.58 | 16.89 | 16.46 | 15.29 | 13.55 | 15.85 | 14.12 | 15.35 | 13.16 | 15.19 | 13.69 | 14.88 | 12.36 | 14.86 | 13.40 | 9.35 | 12.77 | 14.78 | 16.27 | 14.42 | 19.32 | 14.51 | 12.93 | 13.68 | 12.67 | 14.29 | 13.16 | 14.27 | 12.56 | 13.89 | 12.82 | 14.88 | 15.77 | 13.65 | 12.98 | 13.96 | 12.38 | 13.08 | 13.04 | 13.30 | 11.92 | 13.04 | 12.29 | 13.44 | 11.55 | 13.14 | 7.67 | 13.50 | 12.35 | 12.50 | 12.30 | 13.31 | 10.72 | 12.68 | 12.28 | 12.80 | 11.30 | 12.41 | 11.99 | 14.81 | 3.61 | 11.53 | 12.59 | 15.31 | 11.64 | 11.89 | 10.04 | 13.97 | 9.16 | 14.36 | 22.58 | 7.83 | 12.64 | 13.02 | 4.32 | 13.18 | 4.56 | 6.00 | 25.23 | 3.19 | 17.43 | 18.53 |
StockViz Staff
September 8, 2024
Any question? Send us an email