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 | 2010-08-5 | 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 | 2,232 | 2,553 | 2,839 | 2,838 | 2,196 | 2,479 | 2,828 | 2,658 | 1,681 | 1,899 | 1,953 | 1,527 | 797 | 808 | 701 | 421 | 1,636 | 2,228 | 2,389 | 2,288 | 1,876 | 2,064 | 2,212 | 2,156 | 1,832 | 1,942 | 2,120 | 2,102 | 1,749 | 1,524 | 1,566 | 1,494 | 1,347 | 1,377 | 1,515 | 1,437 | 1,269 | 1,306 | 1,465 | 1,375 | 1,222 | 1,210 | 1,557 | 1,256 | 1,133 | 1,132 | 1,272 | 1,213 | 1,039 | 1,044 | 1,198 | 1,110 | 965 | 959 | 1,068 | 1,068 | 976 | 830 | 846 | 967 | 844 | 742 | 827 | 1,065 | 931 | 840 | 847 | 995 | 904 | 759 | 790 | 936 | 873 | 735 | 731 | 846 | 757 | 643 | 653 | 774 | 699 | 598 | 613 | 702 | 609 | 519 | 527 | 620 | 574 | 497 | 462 | 583 | 579 | 516 | 532 | 602 | 553 | 493 | 502 | 589 | 530 | 461 | 457 | 539 | 485 | 416 | 423 | 501 | 435 | 380 | 359 | 465 | 417 | 351 | 341 | 420 | 362 | 295 | 318 | 387 | 331 | 280 | 277 | 323 | 278 | 250 | 259 | 321 | 277 | 258 | 265 | 314 | 278 | 247 | 257 | 296 | 263 | 231 | 223 | 269 | 227 | 198 | 197 | 242 | 203 | 173 | 175 | 215 | 178 | 141 | 126 | 133 | 110 | 99 | 103 | 133 |
Cost of Revenue |
Loading...
|
M | 2,082 | 2,197 | 2,203 | 2,052 | 2,075 | 2,084 | 2,232 | 2,070 | 1,598 | 1,655 | 1,529 | 847 | 791 | 1,112 | 715 | 557 | 1,596 | 1,746 | 1,748 | 1,693 | 1,615 | 1,748 | 1,673 | 1,617 | 1,553 | 534 | 1,416 | 1,348 | 1,328 | 1,039 | 994 | 926 | 914 | 942 | 947 | 917 | 895 | 970 | 1,027 | 978 | 954 | 962 | 971 | 966 | 964 | 957 | 554 | 646 | 525 | 453 | 627 | 626 | 405 | 233 | 239 | -719 | 274 | 223 | 174 | 203 | 144 | 180 | 374 | 673 | 187 | 303 | -873 | 618 | 599 | 489 | -599 | 641 | 559 | 464 | 550 | 554 | 531 | 498 | 1,164 | 243 | 446 | 428 | 407 | 409 | 395 | 391 | 388 | 384 | 373 | 347 | 359 | 364 | 370 | 370 | 398 | 374 | 340 | 339 | 305 | 313 | 288 | 275 | 266 | 279 | 265 | 249 | 261 | 265 | 250 | 275 | 274 | 280 | 268 | 253 | 228 | 237 | 224 | 212 | 222 | 221 | 204 | 192 | 184 | 194 | 179 | 176 | 189 | 198 | 185 | 173 | 188 | 169 | 158 | 159 | 148 | 163 | 151 | 144 | 135 | 143 | 128 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 150 | 356 | 636 | 786 | 121 | 395 | 596 | 588 | 83 | 244 | 424 | 680 | 6 | -304 | -14 | -136 | 40 | 482 | 641 | 595 | 261 | 316 | 539 | 539 | 279 | 1,408 | 704 | 754 | 421 | 485 | 572 | 568 | 433 | 435 | 568 | 520 | 374 | 336 | 438 | 397 | 268 | 248 | 586 | 290 | 169 | 175 | 719 | 567 | 514 | 592 | 572 | 484 | 560 | 725 | 829 | 1,068 | 702 | 607 | 673 | 765 | 700 | 562 | 453 | 393 | 744 | 537 | 1,720 | 377 | 306 | 270 | 1,390 | 295 | 314 | 272 | 181 | 292 | 225 | 145 | -511 | 531 | 253 | 171 | 206 | 293 | 214 | 128 | 139 | 237 | 201 | 150 | 103 | 220 | 210 | 146 | 134 | 228 | 213 | 154 | 197 | 277 | 242 | 186 | 191 | 261 | 220 | 167 | 162 | 237 | 185 | 106 | 85 | 185 | 149 | 98 | 113 | 183 | 139 | 83 | 96 | 166 | 127 | 88 | 93 | 130 | 99 | 74 | 70 | 124 | 92 | 85 | 76 | 145 | 121 | 88 | 109 | 133 | 113 | 86 | 88 | 126 | 99 | 198 | 197 | 242 | 203 | 173 | 175 | 215 | 178 | 141 | 126 | 133 | 110 | 99 | 103 | 133 |
Operating Expenses |
Loading...
|
M | 282 | 257 | 425 | 449 | 243 | 333 | 362 | 338 | 210 | 205 | 166 | 131 | 167 | 269 | 557 | 152 | 361 | 230 | 219 | 231 | 236 | 270 | 242 | 268 | 250 | 1,271 | 265 | 261 | 255 | 244 | 172 | 150 | 143 | 180 | 135 | 148 | 136 | 94 | 122 | 134 | 127 | 118 | 116 | 116 | 105 | 101 | 449 | 452 | 442 | 478 | 428 | 426 | 427 | 606 | 612 | 851 | 592 | 581 | 620 | 605 | 634 | 574 | 560 | 513 | 638 | 586 | 1,711 | 234 | 228 | 288 | 1,408 | 319 | 234 | 397 | 207 | 201 | 216 | 225 | -445 | 466 | 274 | 229 | 222 | 214 | 210 | 206 | 194 | 213 | 208 | 202 | 200 | 207 | 198 | 195 | 188 | 191 | 200 | 168 | 1,705 | 160 | 155 | 151 | 1,537 | 151 | 140 | 135 | 1,455 | 138 | 130 | 299 | 853 | 316 | 295 | 282 | 699 | 288 | 274 | 253 | 648 | 274 | 254 | 234 | 116 | 109 | 96 | 91 | 129 | 120 | 111 | 105 | 77 | 112 | 107 | 100 | 126 | 101 | 96 | 89 | 85 | 89 | 80 | 0 | 744 | 0 | 0 | 0 | 676 | 0 | 0 | 0 | 431 | 0 | 0 | 0 | 402 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 77 | - | 911 | 81 | 836 | 903 | 816 | 78 | 58 | 729 | 49 | 41 | 715 | 18 | 686 | 600 | 674 | 77 | 940 | 904 | 874 | 766 | 866 | 887 | 875 | 743 | 832 | 810 | 775 | 631 | 584 | 560 | 571 | 514 | 553 | 553 | 535 | 526 | 497 | 506 | 484 | 496 | 481 | 449 | 443 | 832 | 279 | 280 | 273 | 272 | 264 | 261 | 266 | 271 | 263 | 135 | 261 | 257 | 273 | 270 | 307 | 255 | 239 | 97 | 240 | 246 | 557 | 144 | 141 | 98 | 703 | 90 | 138 | 132 | 135 | 130 | 134 | 129 | 122 | 116 | 126 | 118 | 107 | 122 | 116 | 113 | 113 | 116 | 117 | 112 | 116 | 115 | 114 | 111 | 113 | 110 | 106 | 103 | 74 | 132 | 125 | 122 | 79 | 126 | 116 | 108 | 71 | 120 | 108 | 233 | 220 | 252 | 232 | 219 | 192 | 211 | 202 | 182 | 187 | 206 | 189 | 172 | - | 94 | 82 | 77 | - | 106 | 97 | 91 | - | 92 | 87 | 81 | - | 87 | 82 | 76 | - | 77 | 70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 513 | 0 | 513 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -496 | -624 | -619 | -625 | 528 | -567 | -549 | -520 | -387 | -412 | -410 | -428 | -334 | -418 | -405 | -399 | -432 | -375 | -372 | -357 | -378 | -365 | -333 | -338 | -731 | 170 | 171 | 169 | 206 | 164 | 166 | 161 | 335 | -164 | 716 | -182 | - | 347 | 335 | 327 | 319 | 321 | 416 | 398 | 340 | 1,153 | 90 | 87 | 191 | 705 | 229 | 96 | 265 | 72 | 71 | 83 | 97 | -567 | 350 | 148 | 111 | 114 | 93 | 94 | 93 | 81 | 97 | 92 | 90 | 84 | 92 | 84 | 85 | 76 | 81 | 94 | 65 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -1,800 | -1,940 | -1,934 | -1,789 | -1,832 | -1,826 | -1,943 | -1,815 | -1,388 | -1,446 | -1,354 | -689 | -653 | -997 | -602 | -475 | -1,398 | -1,521 | -1,534 | -1,470 | -1,405 | -1,518 | -1,453 | -1,388 | -1,334 | 707 | -1,175 | -1,111 | -1,113 | -876 | -844 | -790 | -771 | -794 | -812 | -769 | -759 | -846 | -905 | -844 | -827 | -844 | -855 | -850 | -859 | -856 | -104 | -194 | -83 | -14 | -198 | -200 | 22 | 189 | 186 | 1,570 | 131 | 172 | 255 | 211 | 303 | 210 | -5 | 412 | 223 | 84 | -279 | 333 | 325 | 383 | -566 | 329 | 328 | 361 | 474 | 302 | 300 | 316 | 8 | 384 | 328 | 317 | 315 | 307 | 298 | 290 | 279 | 299 | 291 | 278 | 239 | 316 | 275 | 270 | 263 | 264 | 246 | 237 | 1,400 | -153 | -133 | -124 | 1,271 | -128 | -125 | -115 | 1,193 | -126 | -121 | 24 | 579 | 37 | 27 | 29 | 471 | 51 | 51 | 41 | 426 | 53 | 50 | 42 | -68 | -85 | -83 | -85 | -60 | -78 | -74 | -68 | -112 | -57 | -51 | -59 | -22 | -62 | -55 | -55 | -50 | -54 | -48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | -132 | 99 | 211 | 337 | -122 | 62 | 234 | 250 | -127 | 39 | 258 | 549 | -161 | -573 | -571 | -288 | -321 | 252 | 422 | 364 | 25 | 46 | 297 | 271 | 29 | 137 | 439 | 493 | 166 | 241 | 400 | 418 | 290 | 255 | 433 | 372 | 238 | 242 | 316 | 263 | 141 | 130 | 470 | 174 | 64 | 74 | 270 | 116 | 72 | 114 | 143 | 58 | 134 | 119 | 216 | 216 | 110 | 26 | 53 | 160 | 67 | -12 | -107 | -120 | 107 | -50 | 9 | 143 | 78 | -18 | -18 | -24 | 80 | -125 | -26 | 90 | 9 | -81 | -66 | 65 | -21 | -59 | -15 | 79 | 4 | -79 | -55 | 24 | -7 | -51 | -96 | 13 | 11 | -50 | -54 | 37 | 13 | -14 | -1,508 | 117 | 87 | 36 | -1,345 | 110 | 79 | 33 | -1,293 | 99 | 55 | -193 | -769 | -131 | -146 | -184 | -586 | -105 | -136 | -170 | -551 | -108 | -127 | -145 | -23 | 21 | 2 | -17 | -59 | 4 | -19 | -20 | -1 | 33 | 14 | -12 | -18 | 32 | 17 | -3 | 3 | 37 | 19 | 198 | -547 | 242 | 203 | 173 | -500 | 215 | 178 | 141 | -304 | 133 | 110 | 99 | -299 | 133 |
Interest Expense |
Loading...
|
M | 29 | 31 | 27 | 21 | 21 | 18 | 28 | 23 | 25 | 25 | 27 | 36 | 29 | 31 | 30 | 16 | 10 | 14 | 14 | 17 | 18 | 16 | 17 | 21 | 19 | 22 | 21 | 22 | 21 | 18 | 5 | 2 | 5 | 1 | 1 | 3 | 3 | 6 | 7 | 8 | 7 | 8 | 7 | 9 | 11 | 10 | 11 | 17 | 17 | 18 | 26 | 18 | 22 | 27 | 30 | 28 | 26 | 24 | 21 | 26 | 25 | 24 | 23 | 26 | 25 | 17 | 73 | 23 | 18 | 3 | 73 | 20 | 18 | 16 | 18 | 12 | 12 | 12 | 4 | 14 | 11 | 11 | 2 | 11 | 12 | 11 | 12 | 12 | 12 | 12 | 13 | 12 | 11 | 12 | 36 | 9 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -46 | -95 | -170 | -12 | -77 | -27 | -169 | -65 | -79 | 13 | 17 | 36 | -19 | -179 | -439 | -64 | -158 | -11 | -8 | -15 | -36 | -43 | -29 | -40 | -43 | -41 | -24 | -25 | -40 | -80 | -22 | -17 | 1 | -32 | 4 | 1 | 2 | 30 | 2 | 5 | 13 | -1 | -5 | -5 | 2 | 3 | 2 | 2 | 1 | -45 | 1 | 1 | 1 | 3 | 2 | 0 | 1 | 1 | 2 | -1 | -4 | -2 | -10 | -2 | -29 | 0 | 42 | 3 | 2 | 4 | 180 | -80 | 1 | -127 | 146 | 66 | 14 | 99 | -34 | 40 | -12 | -3 | -1 | -3 | 6 | 0 | 1 | -3 | 6 | 5 | 8 | 59 | -1 | -1 | -12 | 5 | -23 | 4 | 14 | 0 | 1 | 2 | 1 | -16 | 0 | 1 | -1 | 1 | 1 | 2 | -1 | 4 | 0 | -1 | 2 | -2 | 0 | 0 | 2 | 0 | 3 | 0 | 1 | 3 | 2 | 3 | 0 | 3 | 4 | 5 | 8 | 6 | 4 | 3 | 6 | 6 | 4 | 4 | 5 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | -178 | 4 | 193 | 325 | -199 | 35 | 65 | 185 | -206 | 29 | 245 | 528 | -173 | -621 | -589 | -291 | -317 | 243 | 416 | 351 | 6 | 36 | 284 | 259 | 6 | 126 | 427 | 479 | 152 | 231 | 402 | 420 | 292 | 259 | 437 | 376 | 240 | 242 | 316 | 265 | 152 | 125 | 463 | 169 | 59 | 72 | 266 | 109 | 67 | 101 | 125 | 47 | 121 | 104 | 198 | 198 | 94 | 10 | 42 | 143 | 48 | -30 | -120 | -133 | 98 | -56 | 3 | 141 | 75 | -18 | -17 | -23 | 81 | -129 | -56 | 147 | 30 | 17 | -81 | 128 | -1 | -66 | -24 | 68 | 73 | -88 | -59 | 16 | -7 | -53 | -53 | 38 | 8 | -51 | -54 | 39 | 15 | -13 | 26 | 91 | 70 | 33 | 41 | 77 | 64 | 22 | 25 | 73 | 37 | -10 | -12 | 57 | 33 | -14 | 1 | 50 | 13 | -30 | -9 | 43 | 18 | -11 | -31 | 14 | -5 | -24 | -70 | -3 | -26 | -26 | -3 | 29 | 7 | -17 | -17 | 33 | 16 | -3 | 3 | 39 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | -46 | 6 | 54 | 85 | -57 | 13 | 25 | 46 | -63 | 11 | 51 | 131 | -42 | -191 | -158 | -77 | -85 | 62 | 94 | 89 | 2 | 13 | 67 | 66 | 2 | -189 | 161 | 183 | 53 | 117 | 146 | 160 | 108 | 68 | 163 | 142 | 91 | 94 | 118 | 100 | 58 | 47 | 174 | 65 | 22 | 28 | 102 | 42 | 26 | 37 | 48 | 18 | 47 | 39 | 76 | 76 | 35 | 5 | 18 | 55 | 19 | -10 | -45 | -47 | 35 | -20 | 0 | 55 | 29 | -8 | 65 | -6 | 26 | -50 | -23 | 57 | 12 | 7 | -31 | 48 | 1 | -24 | -8 | 28 | 28 | -32 | -20 | 6 | -2 | -19 | -16 | 13 | 4 | -18 | -25 | 23 | 6 | -5 | 9 | 36 | 28 | 13 | 14 | 32 | 25 | 9 | 10 | 30 | 16 | -4 | -6 | 24 | 15 | -6 | 2 | 23 | 6 | -14 | -3 | 19 | 8 | -5 | -11 | 6 | -1 | -9 | -26 | -1 | -8 | -11 | -2 | 12 | 3 | -7 | -7 | 13 | 6 | -1 | 1 | 15 | 7 | -6 | -6 | -23 | -9 | 1 | -1 | -14 | -6 | 7 | -2 | -18 | -3 | 5 | 0 | -13 |
Income after Tax |
Loading...
|
M | -132 | -2 | 139 | 240 | -142 | 22 | 40 | 139 | -143 | 18 | 194 | 397 | -131 | -430 | -431 | -214 | -232 | 181 | 322 | 262 | 4 | 23 | 217 | 193 | 4 | 315 | 266 | 296 | 99 | 114 | 256 | 260 | 184 | 191 | 274 | 234 | 149 | 148 | 198 | 165 | 94 | 78 | 289 | 104 | 37 | 44 | 163 | 68 | 41 | 64 | 78 | 29 | 74 | 65 | 122 | 122 | 59 | 5 | 24 | 88 | 29 | -19 | -75 | -87 | 63 | -36 | 3 | 86 | 46 | -10 | -82 | -17 | 56 | -79 | -33 | 90 | 17 | 10 | -50 | 79 | -2 | -43 | -16 | 41 | 45 | -56 | -39 | 11 | -5 | -34 | -36 | 25 | 5 | -33 | -29 | 16 | 9 | -8 | 17 | 55 | 42 | 20 | 27 | 45 | 39 | 13 | 15 | 42 | 21 | -6 | -6 | 33 | 18 | -7 | -1 | 27 | 7 | -16 | -5 | 24 | 10 | -6 | -20 | 8 | -4 | -15 | -45 | -2 | -18 | -16 | -1 | 17 | 5 | -10 | -10 | 20 | 10 | -2 | 2 | 24 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,386 | 0 | 0 | 0 | -709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65 | 0 | 0 | 0 | - | -24 | -88 | -29 | 0 | 0 | 63 | -63 | 0 | -7 | -82 | -45 | 0 | 0 | 56 | -56 | 0 | 6 | -90 | -17 | -10 | 74 | -74 | 0 | 0 | 27 | -41 | -45 | 0 | 13 | -13 | 0 | 0 | 26 | -26 | -4 | 0 | 16 | -16 | -9 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 139 | 240 | -142 | 22 | 40 | 139 | -143 | 18 | 194 | 397 | -131 | -447 | -431 | -214 | -232 | 181 | 322 | 262 | 4 | 23 | 217 | 193 | 4 | 373 | 266 | 296 | 99 | 114 | 256 | 260 | 184 | 191 | 274 | 234 | 149 | 148 | 198 | 165 | 94 | 78 | 289 | 104 | 37 | 44 | 163 | 68 | 41 | 64 | 78 | 29 | 74 | 65 | 122 | 122 | 59 | 5 | 24 | 88 | 29 | 0 | 0 | -63 | 63 | 0 | 7 | 82 | 45 | 0 | 0 | -56 | 56 | 0 | -6 | 90 | 17 | 10 | -74 | 74 | 0 | 0 | -27 | 41 | 45 | 0 | -13 | 13 | 0 | 0 | -26 | 26 | 4 | 0 | -16 | 16 | 9 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 125,970,000.00 | 127,376,000.00 | 129,187,999.00 | 128,919,000.00 | 127,501,000.00 | 128,470,000.00 | 128,370,000.00 | 127,795,000.00 | 125,984,000.00 | 127,284,000.00 | 127,188,000.00 | 126,825,000.00 | 124,299,000.00 | 124,013,000.00 | 123,647,000.00 | 123,296,000.00 | 122,818,000.00 | 124,245,000.00 | 124,067,000.00 | 124,301,000.00 | 123,915,000.00 | 124,095,000.00 | 123,864,000.00 | 124,036,000.00 | 123,630,000.00 | 123,529,412.00 | 124,220,000.00 | 124,332,000.00 | 124,299,000.00 | 124,102,000.00 | 123,833,000.00 | 123,988,000.00 | 125,328,000.00 | 126,818,000.00 | 128,205,000.00 | 130,255,000.00 | 132,230,000.00 | 133,705,000.00 | 136,158,000.00 | 138,711,000.00 | 138,822,000.00 | 140,484,000.00 | 141,383,000.00 | 142,319,000.00 | 142,828,000.00 | 144,298,000.00 | 143,766,000.00 | 144,400,000.00 | 145,318,000.00 | 145,318,000.00 | 146,476,000.00 | 146,946,000.00 | 147,364,000.00 | 147,364,000.00 | 147,320,000.00 | - | 146,788,000.00 | 145,572,000.00 | 145,572,000.00 | 142,724,000.00 | 146,364,000.00 | 145,304,000.00 | 145,304,000.00 | 144,276,000.00 | 145,020,000.00 | 148,096,000.00 | 148,096,000.00 | 163,100,000.00 | 163,128,000.00 | 161,460,000.00 | 161,460,000.00 | 159,816,000.00 | 160,304,000.00 | 133,856,000.00 | 133,856,000.00 | 135,428,000.00 | 133,092,000.00 | 132,632,000.00 | 132,632,000.00 | 130,524,000.00 | 107,272,000.00 | 107,112,000.00 | 107,112,000.00 | 107,184,000.00 | 106,476,000.00 | 106,328,000.00 | 106,328,000.00 | 106,248,000.00 | 106,192,000.00 | 106,128,000.00 | 106,128,000.00 | 106,236,000.00 | 106,104,000.00 | 105,884,000.00 | 105,884,000.00 | 105,960,000.00 | 105,992,000.00 | 105,704,000.00 | 105,704,000.00 | 106,108,000.00 | 106,084,000.00 | 106,315,789.00 | 106,315,789.00 | 105,581,395.00 | 103,046,358.00 | 93,571,429.00 | 93,571,429.00 | 58,611,111.00 | 58,461,538.00 | 58,461,538.00 | 58,461,538.00 | 57,797,357.00 | 57,142,857.00 | 55,384,615.00 | 55,384,615.00 | 54,527,363.00 | 58,333,333.00 | 53,442,623.00 | 53,442,623.00 | 53,701,657.00 | 53,888,889.00 | 53,617,021.00 | 53,617,021.00 | 68,085,106.00 | 54,545,455.00 | 53,120,000.00 | 53,120,000.00 | 53,793,103.00 | 53,424,658.00 | 53,129,771.00 | 53,129,771.00 | 53,571,429.00 | 53,333,333.00 | 52,727,273.00 | 52,727,273.00 | 66,666,667.00 | 59,622,642.00 | 59,047,619.00 | 59,047,619.00 | 74,603,175.00 | 65,625,000.00 | 64,000,000.00 | 64,000,000.00 | 66,571,429.00 | 65,263,158.00 | 60,000,000.00 | 60,000,000.00 | 68,292,683.00 | 66,666,667.00 | 69,743,590.00 | 69,743,590.00 | 61,016,949.00 | 50,909,091.00 | 49,230,769.00 | 49,230,769.00 | 60,930,233.00 |
EBITDA |
Loading...
|
M | -6 | 220 | 497 | 538 | -114 | 167 | 338 | 354 | -106 | 50 | 263 | 537 | -115 | -436 | -115 | -205 | -144 | 262 | 435 | 376 | 50 | 92 | 323 | 319 | 56 | 197 | 472 | 525 | 213 | 330 | 429 | 436 | 297 | 292 | 438 | 379 | 243 | 218 | 323 | 273 | 159 | 133 | 470 | 178 | 70 | 82 | 340 | 190 | 146 | 226 | 212 | 126 | 202 | 186 | 283 | - | 177 | 90 | 118 | 225 | 130 | 49 | -35 | -54 | 204 | 10 | 2,170 | -530 | -577 | -564 | 1,679 | -554 | -538 | -389 | -951 | -594 | -585 | -734 | -1,598 | -88 | -458 | -517 | -458 | -372 | -434 | -506 | -482 | -393 | -417 | -433 | -439 | -477 | -386 | -442 | -467 | -367 | -310 | -390 | -1,288 | 152 | 119 | 65 | -1,145 | 156 | 107 | 59 | -1,112 | 124 | 80 | -170 | -590 | -109 | -121 | -158 | -425 | -79 | -112 | -148 | -418 | -89 | -110 | -128 | -9 | 33 | 14 | -5 | -45 | 15 | -9 | -11 | -1 | 48 | 29 | 4 | 23 | 40 | 27 | 6 | 10 | 43 | 25 | 198 | -547 | 242 | 203 | 173 | -500 | 215 | 178 | 141 | -304 | 133 | 110 | 99 | -299 | 133 |
Depreciation and Amortization |
Loading...
|
M | 126 | 121 | 113 | 201 | 8 | 105 | 104 | 104 | 21 | 100 | 99 | 98 | 97 | 100 | 105 | 107 | 108 | 106 | 106 | 105 | 106 | 108 | 99 | 97 | 94 | 97 | 95 | 90 | 90 | 82 | 101 | 92 | 88 | 84 | 81 | 79 | 76 | 76 | 75 | 73 | 70 | 67 | 67 | 67 | 69 | 69 | 66 | 66 | 64 | 63 | 62 | 62 | 60 | 59 | 58 | - | 58 | 56 | 57 | 56 | 54 | 53 | 52 | 52 | 52 | 49 | 45 | 47 | 44 | 42 | 43 | 41 | 37 | 37 | 38 | 36 | 35 | 34 | 51 | 49 | 50 | 55 | 56 | 48 | 51 | 48 | 47 | 50 | 51 | 47 | 63 | 42 | 49 | 51 | 48 | 47 | 40 | 36 | 234 | -35 | -34 | -31 | 201 | -30 | -28 | -28 | 180 | -26 | -26 | -25 | 178 | -26 | -26 | -25 | 162 | -23 | -24 | -23 | 135 | -20 | -20 | -18 | -15 | -15 | -15 | -14 | -15 | -14 | -14 | -14 | 8 | -21 | -20 | -19 | -46 | 13 | -14 | -13 | -13 | -12 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | -132 | 99 | 384 | 337 | -122 | 62 | 234 | 250 | -127 | -50 | 164 | 439 | -212 | -536 | -220 | -312 | -252 | 156 | 329 | 271 | -56 | -16 | 224 | 222 | -38 | 100 | 377 | 435 | 123 | 248 | 328 | 344 | 209 | 208 | 357 | 300 | 167 | 142 | 248 | 200 | 89 | 66 | 403 | 111 | 1 | 13 | 274 | 124 | 82 | 164 | 150 | 64 | 141 | 128 | 225 | 226 | 119 | 34 | 61 | 170 | 76 | -4 | -87 | -106 | 152 | -39 | 2,125 | -577 | -621 | -606 | 1,636 | -595 | -575 | -426 | -988 | -630 | -620 | -769 | -1,649 | -137 | -509 | -572 | -514 | -420 | -485 | -554 | -529 | -443 | -468 | -480 | -502 | -519 | -435 | -493 | -515 | -415 | -350 | -425 | -1,522 | 187 | 153 | 96 | -1,346 | 186 | 135 | 87 | -1,292 | 150 | 106 | -144 | -768 | -84 | -96 | -134 | -587 | -56 | -88 | -126 | -553 | -69 | -91 | -110 | 7 | 47 | 29 | 9 | -30 | 29 | 5 | 3 | -9 | 68 | 49 | 23 | 69 | 27 | 41 | 20 | 23 | 54 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 25.84 | 150.00 | 27.98 | 26.15 | 28.64 | 37.14 | 38.46 | 24.86 | 30.58 | 37.93 | 20.82 | 24.81 | 24.28 | 30.76 | 26.83 | 26.46 | 26.81 | 25.51 | 22.60 | 25.36 | 33.33 | 36.11 | 23.59 | 25.48 | 33.33 | -150.00 | 37.70 | 38.20 | 34.87 | 50.65 | 36.32 | 38.10 | 36.99 | 26.25 | 37.30 | 37.77 | 37.92 | 38.84 | 37.34 | 37.74 | 38.16 | 37.60 | 37.58 | 38.46 | 37.29 | 38.89 | 38.48 | 38.13 | 38.74 | 36.44 | 38.15 | 38.72 | 38.53 | 37.39 | 38.24 | 38.24 | 37.66 | 48.04 | 42.62 | 38.66 | 38.99 | 35.14 | 37.33 | 34.96 | 35.74 | 36.01 | -3.03 | 39.19 | 38.53 | 42.13 | -393.98 | 24.02 | 31.57 | 38.87 | 41.39 | 38.56 | 41.41 | 41.76 | 38.38 | 37.93 | -142.86 | 35.50 | 33.20 | 40.32 | 37.91 | 35.95 | 33.22 | 35.37 | 30.77 | 35.58 | 30.93 | 33.94 | 42.68 | 35.48 | 46.18 | 58.81 | 40.54 | 40.48 | 34.62 | 39.80 | 39.94 | 39.52 | 34.15 | 41.34 | 39.22 | 40.45 | 38.87 | 41.79 | 43.01 | 43.56 | 52.14 | 42.05 | 45.29 | 46.67 | 187.50 | 45.53 | 45.74 | 45.48 | 40.64 | 43.36 | 44.89 | 42.73 | 34.73 | 42.86 | 25.00 | 36.97 | 36.47 | 35.29 | 31.27 | 40.08 | 70.97 | 42.01 | 37.50 | 40.12 | 40.59 | 39.38 | 39.24 | 38.24 | 17.24 | 38.96 | 38.95 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 6.72 | 13.94 | 22.40 | 27.70 | 5.51 | 15.93 | 21.07 | 22.12 | 4.94 | 12.85 | 21.71 | 44.53 | 0.75 | -37.62 | -2.00 | -32.30 | 2.44 | 21.63 | 26.83 | 26.01 | 13.91 | 15.31 | 24.37 | 25.00 | 15.23 | 72.50 | 33.21 | 35.87 | 24.07 | 31.82 | 36.53 | 38.02 | 32.15 | 31.59 | 37.49 | 36.19 | 29.47 | 25.73 | 29.90 | 28.87 | 21.93 | 20.50 | 37.64 | 23.09 | 14.92 | 15.46 | 56.49 | 46.76 | 49.49 | 56.65 | 47.71 | 43.61 | 58.05 | 75.67 | 77.63 | 100.00 | 71.91 | 73.09 | 79.48 | 79.07 | 82.97 | 75.75 | 54.82 | 36.86 | 79.94 | 63.91 | 203.00 | 37.91 | 33.78 | 35.58 | 175.84 | 31.53 | 35.96 | 36.95 | 24.76 | 34.48 | 29.78 | 22.49 | -78.28 | 68.58 | 36.21 | 28.49 | 33.65 | 41.74 | 35.13 | 24.58 | 26.40 | 38.14 | 35.08 | 30.25 | 22.37 | 37.62 | 36.18 | 28.28 | 25.19 | 37.90 | 38.51 | 31.27 | 39.24 | 46.95 | 45.59 | 40.37 | 41.88 | 48.35 | 45.33 | 40.13 | 38.20 | 47.23 | 42.51 | 27.73 | 23.61 | 39.82 | 35.69 | 28.00 | 33.17 | 43.60 | 38.27 | 28.07 | 30.33 | 42.86 | 38.43 | 31.50 | 33.59 | 40.07 | 35.50 | 29.62 | 26.99 | 38.46 | 33.27 | 32.92 | 28.80 | 46.25 | 43.30 | 35.71 | 42.30 | 44.88 | 42.84 | 37.44 | 39.59 | 46.86 | 43.56 | 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...
|
% | -5.91 | 3.88 | 7.43 | 11.87 | -5.56 | 2.50 | 8.27 | 9.41 | -7.56 | 2.05 | 13.21 | 35.95 | -20.20 | -70.92 | -81.46 | -68.41 | -19.62 | 11.31 | 17.66 | 15.91 | 1.33 | 2.23 | 13.43 | 12.57 | 1.58 | 7.05 | 20.71 | 23.45 | 9.49 | 15.81 | 25.54 | 27.98 | 21.53 | 18.52 | 28.58 | 25.89 | 18.75 | 18.53 | 21.57 | 19.13 | 11.54 | 10.74 | 30.19 | 13.85 | 5.65 | 6.54 | 21.18 | 9.55 | 6.97 | 10.93 | 11.95 | 5.21 | 13.86 | 12.45 | 20.27 | 20.27 | 11.26 | 3.13 | 6.24 | 16.52 | 7.90 | -1.60 | -12.90 | -11.27 | 11.44 | -5.92 | 1.07 | 14.40 | 8.59 | -2.38 | -2.30 | -2.56 | 9.18 | -17.02 | -3.53 | 10.67 | 1.20 | -12.59 | -10.09 | 8.43 | -2.95 | -9.78 | -2.49 | 11.22 | 0.66 | -15.15 | -10.35 | 3.81 | -1.18 | -10.34 | -20.86 | 2.19 | 1.95 | -9.59 | -10.20 | 6.18 | 2.37 | -2.80 | -300.40 | 19.79 | 16.37 | 7.72 | -294.38 | 20.37 | 16.37 | 7.83 | -305.82 | 19.65 | 12.74 | -50.76 | -213.98 | -28.24 | -35.13 | -52.22 | -171.73 | -24.95 | -37.44 | -57.81 | -173.41 | -28.02 | -38.34 | -51.84 | -8.19 | 6.40 | 0.76 | -6.71 | -22.93 | 1.18 | -6.89 | -7.78 | -0.23 | 10.59 | 4.85 | -4.70 | -6.80 | 10.75 | 6.42 | -1.13 | 1.34 | 13.91 | 8.16 | 100.00 | -278.52 | 100.00 | 100.00 | 100.00 | -285.78 | 100.00 | 100.00 | 100.00 | -241.40 | 100.00 | 100.00 | 100.00 | -291.53 | 100.00 |
Net Income Margin |
Loading...
|
% | - | - | 4.90 | 8.46 | -6.47 | 0.89 | 1.41 | 5.23 | -8.51 | 0.95 | 9.93 | 26.00 | -16.44 | -55.32 | -61.48 | -50.83 | -14.18 | 8.12 | 13.48 | 11.45 | 0.21 | 1.11 | 9.81 | 8.95 | 0.22 | 19.21 | 12.55 | 14.08 | 5.66 | 7.48 | 16.35 | 17.40 | 13.66 | 13.87 | 18.09 | 16.28 | 11.74 | 11.33 | 13.52 | 12.00 | 7.69 | 6.45 | 18.56 | 8.28 | 3.27 | 3.91 | 12.84 | 5.56 | 3.93 | 6.13 | 6.47 | 2.59 | 7.69 | 6.76 | 11.47 | 11.47 | 6.00 | 0.64 | 2.85 | 9.06 | 3.45 | 0.00 | 0.00 | -5.92 | 6.78 | 0.00 | 0.87 | 8.22 | 5.02 | 0.00 | 0.00 | -5.93 | 6.36 | 0.00 | -0.78 | 10.67 | 2.30 | 1.54 | -11.33 | 9.56 | 0.00 | 0.00 | -4.44 | 5.80 | 7.42 | 0.00 | -2.37 | 2.02 | 0.00 | 0.00 | -5.67 | 4.49 | 0.60 | 0.00 | -2.99 | 2.64 | 1.59 | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | -0.27 | 8.62 | 17.51 | 18.96 | -5.19 | 6.74 | 11.95 | 13.32 | -6.31 | 2.63 | 13.47 | 35.17 | -14.43 | -53.96 | -16.41 | -48.69 | -8.80 | 11.76 | 18.21 | 16.43 | 2.67 | 4.46 | 14.60 | 14.80 | 3.06 | 10.14 | 22.26 | 24.98 | 12.18 | 21.65 | 27.39 | 29.18 | 22.05 | 21.21 | 28.91 | 26.37 | 19.15 | 16.69 | 22.05 | 19.85 | 13.01 | 10.99 | 30.19 | 14.17 | 6.18 | 7.24 | 26.72 | 15.68 | 14.00 | 21.66 | 17.69 | 11.33 | 20.90 | 19.41 | 26.53 | - | 18.14 | 10.81 | 13.93 | 23.27 | 15.43 | 6.63 | -4.22 | -5.02 | 21.90 | 1.18 | 256.17 | -53.29 | -63.82 | -74.31 | 212.44 | -59.24 | -61.60 | -52.92 | -130.13 | -70.21 | -77.34 | -114.29 | -244.78 | -11.36 | -65.59 | -86.35 | -74.65 | -52.96 | -71.25 | -97.63 | -91.47 | -63.41 | -72.71 | -87.04 | -94.94 | -81.76 | -66.55 | -85.70 | -87.73 | -60.98 | -56.02 | -79.09 | -256.59 | 25.77 | 22.52 | 14.05 | -250.46 | 28.85 | 22.07 | 14.24 | -262.98 | 24.74 | 18.46 | -44.56 | -164.23 | -23.51 | -29.04 | -45.05 | -124.66 | -18.80 | -30.78 | -50.27 | -131.57 | -22.98 | -33.34 | -45.56 | -3.07 | 10.08 | 5.08 | -2.08 | -17.34 | 4.52 | -3.28 | -4.22 | -0.42 | 15.11 | 10.56 | 1.78 | 8.86 | 13.66 | 10.22 | 2.77 | 4.66 | 15.84 | 11.17 | 100.00 | -278.52 | 100.00 | 100.00 | 100.00 | -285.78 | 100.00 | 100.00 | 100.00 | -241.40 | 100.00 | 100.00 | 100.00 | -291.53 | 100.00 |
EBIT Ratio |
Loading...
|
% | -5.91 | 3.88 | 13.53 | 11.87 | -5.56 | 2.50 | 8.27 | 9.41 | -7.56 | -2.63 | 8.40 | 28.75 | -26.60 | -66.34 | -31.38 | -74.11 | -15.40 | 7.00 | 13.77 | 11.84 | -2.99 | -0.78 | 10.13 | 10.30 | -2.07 | 5.15 | 17.78 | 20.69 | 7.03 | 16.27 | 20.95 | 23.03 | 15.52 | 15.11 | 23.56 | 20.88 | 13.16 | 10.87 | 16.93 | 14.55 | 7.28 | 5.45 | 25.88 | 8.84 | 0.09 | 1.18 | 21.54 | 10.25 | 7.87 | 15.66 | 12.50 | 5.77 | 14.65 | 13.30 | 21.11 | 21.20 | 12.20 | 4.04 | 7.21 | 17.52 | 9.04 | -0.48 | -10.47 | -9.91 | 16.36 | -4.69 | 250.84 | -57.97 | -68.66 | -79.83 | 206.95 | -63.57 | -65.81 | -57.94 | -135.27 | -74.51 | -82.01 | -119.61 | -252.61 | -17.68 | -72.81 | -95.50 | -83.81 | -59.76 | -79.58 | -106.81 | -100.30 | -71.50 | -81.50 | -96.58 | -108.55 | -89.01 | -75.07 | -95.48 | -96.71 | -68.82 | -63.31 | -86.29 | -303.27 | 31.73 | 28.85 | 20.73 | -294.51 | 34.39 | 27.78 | 20.85 | -305.65 | 30.01 | 24.32 | -37.96 | -213.78 | -17.98 | -22.92 | -38.02 | -172.23 | -13.22 | -24.24 | -42.63 | -173.93 | -17.92 | -27.41 | -39.17 | 2.34 | 14.56 | 10.31 | 3.68 | -11.66 | 8.91 | 1.77 | 1.20 | -3.36 | 21.66 | 17.75 | 9.49 | 26.87 | 9.27 | 15.57 | 8.49 | 10.30 | 20.12 | 6.75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | -7.97 | 0.16 | 6.80 | 11.45 | -9.06 | 1.41 | 2.30 | 6.96 | -12.25 | 1.53 | 12.54 | 34.58 | -21.71 | -76.86 | -84.02 | -69.12 | -19.38 | 10.91 | 17.41 | 15.34 | 0.32 | 1.74 | 12.84 | 12.01 | 0.33 | 6.49 | 20.14 | 22.79 | 8.69 | 15.16 | 25.67 | 28.11 | 21.68 | 18.81 | 28.84 | 26.17 | 18.91 | 18.53 | 21.57 | 19.27 | 12.44 | 10.33 | 29.74 | 13.46 | 5.21 | 6.36 | 20.88 | 8.99 | 6.41 | 9.64 | 10.46 | 4.23 | 12.51 | 10.80 | 18.57 | 18.57 | 9.63 | 1.23 | 4.96 | 14.76 | 5.65 | -3.99 | -14.51 | -12.49 | 10.55 | -6.68 | 0.39 | 14.18 | 8.29 | -2.34 | -2.10 | -2.45 | 9.29 | -17.60 | -7.71 | 17.36 | 3.93 | 2.65 | -12.45 | 16.49 | -0.10 | -11.06 | -3.93 | 9.71 | 11.95 | -16.95 | -11.13 | 2.64 | -1.13 | -10.75 | -11.40 | 6.56 | 1.42 | -9.94 | -10.09 | 6.41 | 2.68 | -2.56 | 5.18 | 15.48 | 13.23 | 7.24 | 8.97 | 14.35 | 13.20 | 5.28 | 5.84 | 14.47 | 8.39 | -2.66 | -3.26 | 12.17 | 7.90 | -3.84 | 0.23 | 11.98 | 3.56 | -10.15 | -2.69 | 11.09 | 5.33 | -3.92 | -11.22 | 4.33 | -1.73 | -9.51 | -27.10 | -1.06 | -9.35 | -10.15 | -1.17 | 9.16 | 2.59 | -6.77 | -6.61 | 10.99 | 6.00 | -1.47 | 1.30 | 14.32 | 7.59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email