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 | 2,930 | 2,997 | 3,191 | 3,034 | 3,200 | 3,175 | 3,570 | 3,189 | 2,945 | 2,994 | 2,841 | 2,605 | 2,502 | 2,375 | 2,320 | 2,065 | 2,216 | 2,255 | 2,283 | 2,224 | 2,188 | 2,224 | 2,299 | 2,259 | 2,156 | 2,217 | 2,203 | 2,122 | 1,980 | 1,883 | 2,463 | 2,434 | 2,271 | 2,356 | 2,449 | 2,470 | 2,415 | 2,561 | 2,677 | 2,635 | 2,582 | 2,546 | 2,587 | 2,547 | 2,484 | 2,562 | 2,606 | 2,340 | 2,344 | 2,423 | 2,611 | 2,578 | 2,501 | 2,392 | 2,351 | 2,252 | 2,249 | 2,174 | 2,129 | 1,976 | 1,955 | 2,195 | 2,528 | 2,808 | 2,605 | 2,474 | 2,537 | 2,595 | 2,473 | 2,433 | 2,115 | 2,320 | 2,317 | 2,099 | 2,071 | 2,078 | 2,003 | 1,991 | 1,978 | 1,893 | 1,857 | 1,685 | 1,642 | 1,630 | 1,578 | 1,447 | 1,398 | 1,374 | 1,313 | 1,317 | 1,362 | 1,416 | 1,498 | 1,441 | 1,449 | 1,406 | 1,347 | 1,264 | 1,254 | 1,238 | 1,253 | 1,275 | 1,250 | 1,225 | 1,209 | 1,235 | 1,214 | 1,150 | 1,153 | 1,121 | 1,051 | 997 | 1,013 | 947 | 979 | 982 | 983 | 921 | 931 | 868 | 859 | 856 | 856 | 825 | 834 | 814 | 839 | 825 | 793 | 761 | 738 | 713 | 755 | 725 | 816 | 713 | 713 | 653 | 669 | 664 | 669 | 641 | 622 | 605 | 619 | 586 | 544 | 528 | 527 | 534 | 503 | 495 | 509 | 476 | 476 |
Cost of Revenue |
Loading...
|
M | 1,992 | 2,066 | 2,207 | 2,071 | 2,283 | 2,272 | 2,621 | 2,342 | 2,152 | 2,224 | 2,006 | 1,802 | 1,746 | 1,632 | 1,567 | 1,345 | 1,460 | 1,487 | 1,491 | 1,466 | 1,475 | 1,544 | 1,566 | 1,545 | 1,507 | 1,572 | 1,545 | 1,486 | 1,404 | 1,318 | 1,649 | 1,639 | 1,519 | 1,598 | 1,697 | 1,716 | 1,700 | 1,831 | 1,932 | 1,919 | 1,918 | 1,866 | 1,883 | 1,876 | 1,814 | 1,900 | 1,923 | 1,691 | 1,716 | 1,774 | 1,910 | 1,882 | 1,803 | 1,721 | 1,695 | 1,611 | 1,629 | 1,569 | 1,545 | 1,428 | 1,440 | 1,630 | 1,928 | 2,073 | 1,904 | 1,789 | 1,845 | 1,904 | 1,824 | 1,789 | 1,534 | 1,710 | 1,744 | 1,571 | 1,535 | 1,532 | 1,469 | 1,476 | 1,476 | 1,388 | 1,370 | 1,230 | 1,178 | 1,225 | 1,176 | 1,033 | 972 | 977 | 942 | 937 | 969 | 1,004 | 1,105 | 1,025 | 1,029 | 994 | 926 | 877 | 877 | 871 | 878 | 876 | 725 | 709 | 702 | 721 | 729 | 663 | 686 | 693 | 645 | 594 | 609 | 560 | 586 | 596 | 591 | 544 | 578 | 517 | 518 | 449 | 449 | 415 | 411 | 409 | 425 | 419 | 385 | 367 | 356 | 346 | 378 | 356 | 442 | 349 | 359 | 321 | 339 | 335 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 939 | 931 | 984 | 963 | 917 | 902 | 949 | 847 | 794 | 771 | 835 | 803 | 757 | 743 | 754 | 720 | 756 | 768 | 792 | 758 | 713 | 680 | 733 | 714 | 649 | 645 | 658 | 636 | 576 | 564 | 814 | 795 | 752 | 758 | 752 | 754 | 715 | 730 | 745 | 716 | 664 | 680 | 704 | 672 | 671 | 662 | 683 | 649 | 629 | 649 | 701 | 696 | 699 | 671 | 657 | 641 | 620 | 605 | 584 | 549 | 516 | 566 | 600 | 735 | 702 | 685 | 692 | 691 | 649 | 644 | 581 | 610 | 574 | 527 | 536 | 547 | 534 | 516 | 502 | 504 | 487 | 455 | 464 | 405 | 402 | 414 | 426 | 397 | 370 | 379 | 393 | 412 | 394 | 416 | 420 | 413 | 422 | 387 | 377 | 367 | 376 | 399 | 525 | 517 | 507 | 514 | 484 | 487 | 467 | 428 | 406 | 403 | 404 | 387 | 393 | 387 | 392 | 377 | 353 | 352 | 340 | 407 | 407 | 410 | 423 | 405 | 413 | 405 | 408 | 394 | 383 | 367 | 377 | 369 | 374 | 364 | 354 | 332 | 329 | 328 | 669 | 641 | 622 | 605 | 619 | 586 | 544 | 528 | 527 | 534 | 503 | 495 | 509 | 476 | 476 |
Operating Expenses |
Loading...
|
M | 266 | 264 | 246 | 319 | 120 | 250 | 464 | 220 | 232 | 248 | 218 | 226 | 208 | 204 | 193 | 181 | 179 | 207 | 189 | 188 | 197 | 225 | 199 | 198 | 194 | 184 | 202 | 383 | 185 | 236 | 267 | 260 | 239 | 265 | 280 | 331 | 341 | 300 | 601 | 302 | 280 | 294 | 524 | 289 | 281 | 290 | 525 | 167 | 341 | 264 | 276 | 279 | 279 | 311 | 290 | 305 | 280 | 260 | 256 | 405 | 255 | 452 | -118 | 667 | 363 | 313 | 306 | 327 | 324 | 312 | 365 | 312 | 279 | 275 | 286 | 284 | 282 | 277 | 265 | 271 | 277 | 256 | 275 | 365 | 223 | 218 | 206 | 182 | 216 | 195 | 255 | 196 | 77 | 189 | 191 | 226 | 203 | 191 | 192 | 199 | 193 | 210 | 310 | 305 | 301 | 302 | 305 | 294 | 283 | 259 | 263 | 247 | 256 | 243 | 249 | 226 | 240 | 231 | 222 | 240 | 218 | 427 | 427 | 297 | 289 | 289 | 305 | 286 | 283 | 275 | 281 | 267 | 273 | 265 | 270 | 263 | 256 | 244 | 248 | 245 | 0 | 0 | 2,069 | 0 | 0 | 0 | 1,822 | 0 | 0 | 0 | 1,726 | 0 | 0 | 0 | 1,587 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 241 | 238 | 233 | 239 | 245 | 226 | 224 | 217 | 227 | 233 | 202 | 213 | 210 | 203 | 196 | 177 | 168 | 202 | 182 | 189 | 190 | 190 | 186 | 189 | 195 | 192 | 188 | 190 | 182 | 166 | 222 | 213 | 210 | 212 | 207 | 244 | 254 | 258 | 249 | 272 | 263 | 281 | 278 | 271 | 267 | 268 | 248 | 230 | 324 | 249 | 258 | 253 | 259 | 245 | 236 | 246 | 240 | 244 | 258 | 364 | 231 | 421 | 132 | 322 | 312 | 298 | 298 | 305 | 293 | 284 | 267 | 284 | 276 | 255 | 257 | 261 | 257 | 253 | 244 | 244 | 250 | 231 | 195 | 243 | 204 | 191 | 184 | 173 | 189 | 169 | 216 | 173 | 190 | 174 | 178 | 190 | 180 | 168 | 167 | 173 | 168 | 183 | 286 | 287 | 277 | 270 | 278 | 267 | 265 | 242 | 241 | 228 | 231 | 220 | 232 | 217 | 214 | 206 | 201 | 205 | 193 | 189 | - | 210 | 205 | 203 | - | 202 | 200 | 194 | - | 188 | 192 | 187 | - | 185 | 182 | 171 | - | 171 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 25 | 26 | 25 | 29 | 27 | 24 | 31 | 25 | 24 | 23 | 26 | 23 | 21 | 24 | 27 | 20 | 19 | 18 | 23 | 18 | 17 | 15 | 20 | 15 | 15 | 15 | 13 | 15 | 15 | 15 | 33 | 34 | 33 | 32 | 33 | 34 | 36 | 35 | 41 | 34 | 33 | 34 | 35 | 34 | 32 | 33 | 36 | 33 | 30 | 28 | 32 | 29 | 28 | 29 | 32 | 29 | 26 | 27 | 29 | 24 | 30 | 33 | 33 | 33 | 34 | 30 | 35 | 36 | 35 | 35 | 37 | 39 | 38 | 38 | 33 | 33 | 33 | 33 | 34 | 31 | 32 | 30 | 28 | 32 | 31 | 30 | 30 | 32 | 28 | 30 | 32 | 31 | 31 | 29 | 32 | 32 | 30 | 30 | 33 | 29 | 29 | 32 | 30 | 29 | 27 | 26 | 31 | 28 | 29 | 27 | 30 | 28 | 29 | 27 | 27 | 26 | 26 | 24 | 27 | 24 | 24 | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 0 | 0 | -12 | 51 | -152 | 0 | 209 | -22 | -19 | -9 | -10 | -11 | -23 | -23 | -29 | -16 | -8 | -12 | -16 | -18 | -10 | 20 | -7 | -6 | -15 | -22 | 0 | 179 | -12 | 56 | 13 | 13 | -4 | 20 | 39 | 54 | 51 | 6 | 311 | -4 | -17 | -20 | 212 | -16 | -18 | -12 | 241 | -96 | -13 | -13 | -14 | -3 | -8 | 37 | 21 | 30 | 13 | -11 | -32 | 17 | -5 | -3 | -284 | 313 | 17 | -15 | -27 | -14 | -4 | -8 | 62 | -11 | -34 | -17 | -4 | -11 | -8 | -9 | -13 | -4 | -6 | -6 | 53 | 89 | -12 | -3 | -8 | -23 | -2 | -5 | 7 | -8 | -143 | -13 | -19 | 5 | -7 | -7 | -7 | -3 | -5 | -5 | -6 | -11 | -4 | 5 | -4 | -1 | -10 | -9 | -8 | -9 | -4 | -4 | -10 | -17 | 0 | 1 | -6 | 11 | 1 | 216 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -1,726 | -1,802 | -1,962 | -1,811 | -2,011 | -2,022 | -2,373 | -2,122 | -1,920 | -1,976 | -1,788 | -1,576 | -1,524 | -1,429 | -1,373 | -1,164 | -1,281 | -1,280 | -1,302 | -1,274 | -1,278 | -1,348 | -1,366 | -1,348 | -1,313 | -1,388 | -1,392 | -1,308 | -1,229 | -1,162 | -1,416 | -1,403 | -1,296 | -1,345 | -1,486 | -1,443 | -1,415 | -1,546 | -1,655 | -1,617 | -1,638 | -1,572 | -1,590 | -1,587 | -1,533 | -1,610 | -1,649 | -1,342 | -1,362 | -1,484 | -1,606 | -1,597 | -1,497 | -1,453 | -1,440 | -1,344 | -1,349 | -1,286 | -1,316 | -1,011 | -1,175 | -1,178 | -2,046 | -1,406 | -1,541 | -1,475 | -1,539 | -1,577 | -1,500 | -1,477 | -1,169 | -1,398 | -1,465 | -1,296 | -1,249 | -1,248 | -1,187 | -1,198 | -1,211 | -1,118 | -1,093 | -974 | -904 | -861 | -954 | -816 | -766 | -795 | -727 | -742 | -714 | -808 | -1,028 | -836 | -839 | -767 | -723 | -686 | -686 | -672 | -684 | -666 | -415 | -403 | -401 | -419 | -424 | -369 | -404 | -434 | -382 | -347 | -353 | -317 | -338 | -370 | -351 | -313 | -356 | -276 | -300 | -22 | -22 | -118 | -122 | -120 | -120 | -133 | -103 | -92 | -74 | -80 | -106 | -91 | -172 | -86 | -103 | -77 | -91 | -90 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 673 | 667 | 739 | 644 | 797 | 652 | 484 | 627 | 562 | 523 | 617 | 577 | 549 | 539 | 560 | 539 | 577 | 561 | 603 | 570 | 517 | 455 | 534 | 516 | 455 | 461 | 456 | 253 | 391 | 328 | 547 | 535 | 513 | 493 | 472 | 423 | 374 | 430 | 144 | 414 | 385 | 386 | 179 | 383 | 390 | 372 | 158 | 483 | 288 | 385 | 425 | 417 | 420 | 361 | 367 | 336 | 341 | 345 | 328 | 144 | 260 | 114 | 718 | 68 | 338 | 372 | 386 | 365 | 325 | 332 | 216 | 298 | 295 | 252 | 249 | 263 | 252 | 238 | 237 | 234 | 210 | 199 | 189 | 40 | 179 | 197 | 221 | 215 | 155 | 184 | 138 | 215 | 317 | 228 | 229 | 186 | 219 | 196 | 185 | 168 | 183 | 189 | 215 | 211 | 206 | 213 | 179 | 193 | 184 | 169 | 143 | 156 | 148 | 144 | 144 | 161 | 152 | 146 | 131 | 112 | 122 | -21 | -21 | 113 | 133 | 115 | 108 | 119 | 126 | 119 | 101 | 100 | 104 | 104 | 104 | 100 | 98 | 88 | 81 | 83 | 669 | 641 | -1,447 | 605 | 619 | 586 | -1,279 | 528 | 527 | 534 | -1,223 | 495 | 509 | 476 | -1,110 |
Interest Expense |
Loading...
|
M | 60 | 107 | 48 | 47 | 41 | 41 | 33 | 33 | 32 | 31 | 33 | 36 | 36 | 37 | 39 | 32 | 19 | 19 | 30 | 34 | 35 | 37 | 35 | 35 | 30 | 30 | 31 | 30 | 31 | 30 | 33 | 35 | 26 | 22 | 23 | 28 | 23 | 29 | 29 | 31 | 32 | 33 | 35 | 35 | 35 | 36 | 39 | 26 | 29 | 29 | 29 | 27 | 29 | 31 | 31 | 30 | 30 | 32 | 28 | 28 | 30 | 37 | 47 | 44 | 39 | 41 | 47 | 48 | 38 | 39 | 41 | 34 | 25 | 26 | 30 | 30 | 30 | 28 | 30 | 30 | 33 | 33 | 32 | 33 | 29 | 32 | 29 | 28 | 31 | 35 | 44 | 49 | 50 | 48 | 56 | 53 | 47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 39 | 90 | 151 | 94 | -227 | 68 | 227 | 94 | 98 | 170 | 109 | 84 | 100 | 88 | 74 | 59 | 95 | 67 | 77 | 78 | 60 | 42 | 31 | 71 | 55 | 24 | 6 | -232 | 34 | -42 | -1 | 19 | 17 | 22 | -50 | -16 | -22 | 29 | -283 | 43 | 30 | 38 | -189 | 44 | 40 | 41 | -211 | 31 | 49 | 37 | 55 | 40 | 32 | -16 | 1 | -5 | 9 | 27 | 32 | 29 | 27 | 27 | 316 | -266 | 25 | 41 | 69 | 49 | 36 | 38 | -32 | 37 | 59 | 45 | 32 | 37 | 33 | 34 | 49 | 29 | 28 | 25 | -20 | -69 | 25 | 29 | 27 | 40 | 78 | 23 | 116 | 30 | 8 | 34 | 171 | -467 | -106 | -86 | 41 | 18 | 19 | 46 | 19 | 50 | 12 | 76 | 21 | 18 | 24 | 28 | 34 | 29 | 89 | 20 | 28 | 32 | 9 | 9 | 13 | -12 | -92 | 14 | -6 | 15 | 4 | 8 | 15 | 4 | 7 | -1 | 3 | 15 | 15 | 8 | 10 | 7 | 13 | 6 | 8 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 711 | 757 | 841 | 750 | 571 | 720 | 711 | 721 | 660 | 663 | 692 | 626 | 599 | 590 | 595 | 566 | 653 | 610 | 650 | 610 | 541 | 489 | 529 | 552 | 480 | 455 | 479 | 196 | 405 | 337 | 548 | 543 | 520 | 505 | 469 | 437 | 384 | 444 | 155 | 426 | 384 | 391 | 186 | 392 | 394 | 378 | 159 | 499 | 294 | 392 | 452 | 430 | 422 | 357 | 372 | 339 | 343 | 340 | 332 | 145 | 257 | 102 | 707 | 75 | 342 | 356 | 378 | 356 | 319 | 323 | 208 | 295 | 294 | 254 | 251 | 263 | 248 | 236 | 236 | 228 | 200 | 188 | 184 | 28 | 163 | 191 | 212 | 205 | 200 | 168 | 218 | 189 | 131 | 200 | 326 | -329 | 59 | 62 | 180 | 144 | 156 | 190 | 187 | 209 | 175 | 253 | 156 | 171 | 155 | 148 | 134 | 142 | 202 | 131 | 136 | 152 | 134 | 131 | 116 | 88 | 14 | -27 | -27 | 110 | 116 | 102 | 102 | 101 | 110 | 95 | 83 | 93 | 98 | 89 | 91 | 85 | 88 | 73 | 70 | 76 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 131 | 135 | 154 | 140 | 121 | 136 | 131 | 134 | 123 | 113 | 125 | 102 | 122 | 114 | 100 | 109 | 149 | 121 | 131 | 109 | 108 | 132 | 69 | 107 | 56 | 292 | -1 | 89 | 95 | 78 | 139 | 180 | 133 | 133 | 119 | 104 | 87 | 107 | 77 | 102 | 92 | 95 | 26 | 94 | 96 | 92 | 18 | 133 | 9 | 136 | 113 | 104 | 110 | 82 | 94 | 78 | 85 | 84 | 86 | 25 | 67 | 7 | 172 | 16 | 84 | 93 | 69 | 63 | 84 | 85 | 47 | 78 | 79 | 67 | 66 | 64 | 68 | 65 | 57 | 63 | 55 | 51 | 46 | -3 | 49 | 55 | 62 | 61 | 70 | 49 | 67 | 54 | 37 | 62 | 107 | -138 | 8 | 9 | 54 | 44 | 45 | 60 | 59 | 71 | 55 | 93 | 49 | 55 | 49 | 48 | 40 | 44 | 67 | 42 | 43 | 52 | 46 | 45 | 37 | 22 | 0 | -13 | -13 | 39 | 40 | 33 | 31 | 32 | 36 | 31 | 24 | 29 | 32 | 29 | 28 | 28 | 27 | 24 | 19 | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 581 | 622 | 687 | 611 | 450 | 584 | 580 | 587 | 537 | 550 | 567 | 524 | 477 | 476 | 495 | 457 | 505 | 489 | 519 | 500 | 434 | 357 | 460 | 445 | 424 | 163 | 481 | 106 | 310 | 258 | 409 | 363 | 388 | 372 | 350 | 333 | 297 | 338 | 78 | 324 | 292 | 296 | 160 | 298 | 299 | 286 | 141 | 365 | 285 | 256 | 339 | 326 | 312 | 276 | 278 | 261 | 258 | 257 | 246 | 119 | 191 | 95 | 534 | 58 | 258 | 263 | 309 | 293 | 235 | 238 | 160 | 217 | 214 | 187 | 185 | 199 | 180 | 171 | 179 | 165 | 145 | 136 | 138 | 30 | 114 | 136 | 150 | 145 | 130 | 119 | 151 | 135 | 94 | 138 | 220 | -191 | 50 | 53 | 126 | 99 | 111 | 130 | 128 | 138 | 121 | 161 | 107 | 116 | 106 | 100 | 94 | 98 | 135 | 89 | 93 | 100 | 89 | 87 | 79 | 66 | 14 | -14 | -14 | 71 | 75 | 69 | 71 | 68 | 73 | 64 | 58 | 64 | 66 | 61 | 63 | 57 | 61 | 49 | 51 | 53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | - | - | -6 | 15 | 10 | 12 | -3 | 5 | 6 | -11 | -43 | -10 | 4 | -6 | 8 | 11 | 27 | 13 | 16 | 12 | 12 | 10 | 7 | -29 | 7 | 8 | 12 | 5 | -1,820 | -42 | 29 | 16 | 861 | 8 | 6 | 14 | 7 | 13 | -27 | 10 | 8 | 6 | -150 | -288 | -289 | 8 | -137 | -357 | -279 | -226 | 14 | 0 | 7 | 7 | -272 | -253 | -252 | -252 | -246 | -115 | -189 | -90 | -273 | -295 | -260 | -262 | -329 | -276 | -217 | -221 | -164 | -207 | -197 | -182 | -185 | -181 | -175 | -167 | -168 | -163 | -141 | -132 | -131 | -27 | -114 | -129 | -144 | -141 | -126 | -114 | -103 | -132 | -95 | -136 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 693 | 596 | 440 | 572 | 583 | 582 | 531 | 560 | 610 | 534 | 473 | 482 | 487 | 447 | 478 | 476 | 503 | 488 | 421 | 348 | 453 | 474 | 416 | 155 | 469 | 102 | 2,130 | 300 | 394 | 347 | -473 | 364 | 345 | 319 | 290 | 325 | 104 | 314 | 284 | 290 | 150 | 288 | 289 | 278 | 137 | 357 | 279 | 226 | 325 | 327 | 304 | 269 | 272 | 253 | 252 | 252 | 246 | 115 | 189 | 90 | 273 | 295 | 260 | 262 | 329 | 276 | 217 | 221 | 164 | 207 | 197 | 182 | 185 | 181 | 175 | 167 | 168 | 163 | 141 | 132 | 131 | 27 | 114 | 129 | 144 | 141 | 126 | 114 | 103 | 132 | 95 | 136 | 219 | - | 48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 222,700,000.00 | 222,800,000.00 | 222,800,000.00 | 222,800,000.00 | 222,700,000.00 | 222,600,000.00 | 222,500,000.00 | 222,500,000.00 | 222,500,000.00 | 222,600,000.00 | 222,500,000.00 | 222,500,000.00 | 222,500,000.00 | 222,600,000.00 | 222,600,000.00 | 222,400,000.00 | 222,300,000.00 | 222,200,000.00 | 222,100,000.00 | 221,900,000.00 | 221,400,000.00 | 221,000,000.00 | 220,900,000.00 | 220,900,000.00 | 220,800,000.00 | 220,400,000.00 | 220,100,000.00 | 219,800,000.00 | 219,700,000.00 | 219,700,000.00 | 219,000,000.00 | 218,500,000.00 | 217,900,000.00 | 217,600,000.00 | 217,700,000.00 | 217,400,000.00 | 217,400,000.00 | 216,600,000.00 | 216,200,000.00 | 215,400,000.00 | 214,900,000.00 | 214,300,000.00 | 213,800,000.00 | 211,900,000.00 | 211,000,000.00 | 212,600,000.00 | 215,000,000.00 | 214,700,000.00 | 215,000,000.00 | 213,900,000.00 | 213,900,000.00 | 217,300,000.00 | 218,800,000.00 | 219,200,000.00 | 219,200,000.00 | 216,900,000.00 | 216,900,000.00 | 217,000,000.00 | 217,000,000.00 | 214,000,000.00 | 212,300,000.00 | 212,100,000.00 | 212,100,000.00 | 218,200,000.00 | 219,200,000.00 | 222,300,000.00 | 222,300,000.00 | 223,100,000.00 | 223,400,000.00 | 223,400,000.00 | 223,400,000.00 | 229,200,000.00 | 228,500,000.00 | 227,100,000.00 | 227,100,000.00 | 232,400,000.00 | 234,300,000.00 | 232,300,000.00 | 232,300,000.00 | 229,400,000.00 | 228,800,000.00 | 227,000,000.00 | 227,000,000.00 | 223,300,000.00 | 222,500,000.00 | 223,000,000.00 | 223,000,000.00 | 224,700,000.00 | 222,900,000.00 | 220,600,000.00 | 220,600,000.00 | 220,500,000.00 | 218,900,000.00 | 217,900,000.00 | 217,900,000.00 | 213,400,000.00 | 215,400,000.00 | 215,500,000.00 | 215,500,000.00 | 217,000,000.00 | 215,100,000.00 | 211,400,000.00 | 211,400,000.00 | 219,206,349.00 | 215,800,000.00 | 222,800,000.00 | 222,800,000.00 | 220,200,000.00 | 220,400,000.00 | 220,600,000.00 | 220,600,000.00 | 222,727,273.00 | 224,000,000.00 | 224,000,000.00 | 224,000,000.00 | 224,400,000.00 | 224,800,000.00 | 226,000,000.00 | 226,000,000.00 | 227,400,000.00 | 228,000,000.00 | 228,400,000.00 | 228,400,000.00 | 228,387,097.00 | 228,181,818.00 | 222,580,645.00 | 222,580,645.00 | 228,000,000.00 | 224,333,333.00 | 221,379,310.00 | 221,379,310.00 | 221,034,483.00 | 219,333,333.00 | 216,428,571.00 | 216,428,571.00 | 218,461,538.00 | 216,428,571.00 | 214,782,609.00 | 214,782,609.00 | 213,600,000.00 | 219,696,000.00 | 219,560,000.00 | 219,560,000.00 | 219,412,000.00 | 219,372,000.00 | 220,000,000.00 | 220,000,000.00 | 224,672,000.00 | 229,120,000.00 | 236,280,000.00 | 236,280,000.00 | 236,280,000.00 | 236,280,000.00 | 235,248,000.00 | 235,248,000.00 |
EBITDA |
Loading...
|
M | 1,034 | 1,016 | 1,247 | 1,196 | 1,137 | 1,083 | 817 | 1,091 | 1,028 | 1,026 | 726 | 997 | 988 | 951 | 634 | 889 | 967 | 918 | 680 | 909 | 839 | 813 | 564 | 832 | 510 | 712 | 558 | 647 | 657 | 652 | 781 | 601 | 794 | 771 | 577 | 756 | 696 | 723 | 761 | 696 | 644 | 658 | 686 | 657 | 656 | 632 | 668 | 747 | 506 | 634 | 697 | 679 | 669 | 650 | 652 | 621 | 590 | 589 | 586 | 172 | 485 | 312 | 633 | 607 | 580 | 575 | 576 | 564 | 521 | 527 | 467 | 486 | 449 | 421 | 442 | 428 | 421 | 409 | 414 | 398 | 381 | 364 | 398 | 294 | 323 | 349 | 371 | 341 | 234 | 319 | 183 | 349 | 469 | 363 | 233 | 824 | 491 | 434 | 308 | 290 | 312 | 281 | 340 | 293 | 323 | 260 | 295 | 308 | 289 | 268 | 244 | 250 | 178 | 239 | 240 | 237 | 244 | 237 | 222 | 220 | 304 | 54 | 62 | 185 | 214 | 193 | 184 | 200 | 202 | 202 | 180 | 164 | 170 | 174 | 171 | 172 | 159 | 155 | 145 | 146 | 669 | 641 | -1,447 | 605 | 619 | 586 | -1,279 | 528 | 527 | 534 | -1,223 | 495 | 509 | 476 | -1,110 |
Depreciation and Amortization |
Loading...
|
M | 361 | 349 | 357 | 340 | 340 | 431 | 333 | 464 | 466 | 332 | 333 | 336 | 329 | 324 | 311 | 291 | 295 | 289 | 294 | 269 | 262 | 258 | 257 | 246 | 240 | 228 | 231 | 217 | 212 | 206 | 159 | 231 | 232 | 233 | 235 | 233 | 233 | 236 | 255 | 239 | 229 | 234 | 233 | 230 | 226 | 219 | 220 | 212 | 196 | 213 | 217 | 222 | 218 | 218 | 215 | 214 | 217 | 217 | 226 | 217 | 197 | 201 | 200 | 227 | 224 | 218 | 225 | 213 | 201 | 202 | 189 | 199 | 189 | 186 | 197 | 175 | 177 | 179 | 199 | 168 | 177 | 170 | 163 | 165 | 156 | 156 | 157 | 148 | 136 | 139 | 139 | 142 | 143 | 148 | 149 | 150 | 145 | 132 | 140 | 126 | 134 | 128 | 130 | 121 | 121 | 118 | 120 | 116 | 115 | 108 | 109 | 103 | 101 | 99 | 106 | 93 | 93 | 90 | 96 | 87 | 85 | 89 | 89 | 87 | 85 | 86 | 91 | 85 | 83 | 81 | 82 | 79 | 80 | 78 | 78 | 79 | 74 | 73 | 72 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 673 | 667 | 889 | 857 | 797 | 652 | 484 | 627 | 562 | 693 | 393 | 661 | 658 | 627 | 323 | 599 | 673 | 628 | 386 | 640 | 576 | 555 | 307 | 587 | 270 | 484 | 327 | 430 | 445 | 446 | 621 | 371 | 562 | 539 | 343 | 523 | 463 | 488 | 507 | 457 | 415 | 424 | 453 | 427 | 430 | 414 | 448 | 535 | 310 | 422 | 480 | 457 | 451 | 432 | 437 | 407 | 373 | 372 | 360 | -45 | 287 | 111 | 433 | 380 | 355 | 357 | 351 | 351 | 321 | 325 | 278 | 287 | 260 | 235 | 245 | 252 | 244 | 230 | 215 | 229 | 205 | 193 | 235 | 129 | 167 | 193 | 214 | 193 | 98 | 180 | 44 | 207 | 326 | 214 | 84 | 673 | 347 | 303 | 167 | 165 | 178 | 153 | 209 | 172 | 202 | 143 | 175 | 192 | 174 | 160 | 135 | 147 | 77 | 140 | 134 | 144 | 151 | 147 | 126 | 133 | 220 | -34 | -27 | 99 | 129 | 107 | 93 | 115 | 119 | 120 | 98 | 85 | 89 | 96 | 93 | 94 | 85 | 82 | 73 | 72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | 7 | 7 | 7 | 7 | 13 | 13 | 13 | 13 | 52 | 8 | 8 | 10 | 10 | 10 | -14 | -14 | -14 | -14 | - | - | -1 | 43 | 43 | -1 | -6 | -2 | 1,826 | 48 | -22 | -9 | -853 | 0 | 345 | 0 | 0 | 0 | 2 | 0 | 0 | 3 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 18.34 | 17.89 | 18.33 | 18.61 | 21.19 | 18.94 | 18.37 | 18.61 | 18.61 | 17.09 | 18.10 | 16.25 | 20.35 | 19.30 | 16.80 | 19.30 | 22.73 | 19.80 | 20.19 | 17.93 | 19.87 | 27.01 | 13.08 | 19.41 | 11.71 | 64.20 | -0.27 | 45.63 | 23.36 | 23.29 | 25.32 | 33.09 | 25.48 | 26.26 | 25.34 | 23.70 | 22.68 | 23.99 | 49.94 | 23.99 | 24.01 | 24.20 | 13.86 | 24.01 | 24.30 | 24.39 | 11.23 | 26.74 | 2.99 | 34.68 | 24.94 | 24.16 | 26.15 | 22.80 | 25.17 | 22.90 | 24.73 | 24.54 | 25.97 | 17.54 | 25.84 | 6.95 | 24.36 | 21.61 | 24.57 | 26.16 | 18.29 | 17.62 | 26.40 | 26.32 | 22.75 | 26.42 | 27.04 | 26.33 | 26.42 | 24.43 | 27.38 | 27.50 | 24.18 | 27.76 | 27.48 | 27.36 | 25.11 | -10.55 | 29.90 | 28.91 | 29.16 | 29.52 | 34.83 | 29.13 | 30.73 | 28.54 | 27.98 | 30.85 | 32.67 | 41.87 | 14.14 | 14.68 | 30.08 | 30.92 | 28.85 | 31.59 | 31.64 | 33.80 | 31.14 | 36.64 | 31.33 | 32.08 | 31.61 | 32.59 | 29.85 | 30.99 | 33.17 | 32.06 | 31.76 | 34.01 | 33.98 | 34.02 | 31.99 | 25.23 | 1.46 | 47.21 | 47.21 | 35.46 | 34.92 | 32.55 | 30.09 | 32.14 | 33.06 | 32.42 | 29.30 | 31.08 | 32.65 | 32.14 | 30.96 | 33.10 | 30.82 | 32.24 | 26.93 | 29.37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 32.04 | 31.07 | 30.84 | 31.75 | 28.66 | 28.42 | 26.58 | 26.56 | 26.94 | 25.74 | 29.38 | 30.82 | 30.24 | 31.27 | 32.48 | 34.88 | 34.12 | 34.07 | 34.71 | 34.08 | 32.59 | 30.58 | 31.89 | 31.59 | 30.12 | 29.09 | 29.86 | 29.96 | 29.10 | 29.98 | 33.06 | 32.66 | 33.12 | 32.17 | 30.71 | 30.52 | 29.61 | 28.50 | 27.81 | 27.17 | 25.73 | 26.70 | 27.20 | 26.37 | 26.99 | 25.85 | 26.20 | 27.75 | 26.81 | 26.78 | 26.85 | 26.99 | 27.94 | 28.06 | 27.92 | 28.47 | 27.58 | 27.83 | 27.44 | 27.77 | 26.36 | 25.76 | 23.73 | 26.18 | 26.93 | 27.70 | 27.27 | 26.64 | 26.24 | 26.47 | 27.48 | 26.30 | 24.75 | 25.13 | 25.86 | 26.30 | 26.68 | 25.89 | 25.39 | 26.64 | 26.23 | 26.99 | 28.25 | 24.82 | 25.46 | 28.61 | 30.50 | 28.92 | 28.22 | 28.82 | 28.88 | 29.07 | 26.26 | 28.88 | 28.98 | 29.34 | 31.29 | 30.63 | 30.06 | 29.63 | 29.98 | 31.30 | 42.00 | 42.16 | 41.92 | 41.63 | 39.91 | 42.33 | 40.48 | 38.20 | 38.63 | 40.42 | 39.88 | 40.87 | 40.10 | 39.36 | 39.88 | 40.92 | 37.95 | 40.51 | 39.65 | 47.53 | 47.53 | 49.70 | 50.67 | 49.72 | 49.28 | 49.15 | 51.46 | 51.79 | 51.81 | 51.44 | 49.91 | 50.91 | 45.82 | 51.00 | 49.61 | 50.80 | 49.27 | 49.48 | 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...
|
% | 22.96 | 22.26 | 23.14 | 21.23 | 24.92 | 20.54 | 13.57 | 19.67 | 19.08 | 17.47 | 21.71 | 22.16 | 21.92 | 22.70 | 24.15 | 26.11 | 26.04 | 24.88 | 26.42 | 25.62 | 23.61 | 20.46 | 23.22 | 22.83 | 21.13 | 20.78 | 20.68 | 11.90 | 19.76 | 17.43 | 22.21 | 21.98 | 22.60 | 20.93 | 19.28 | 17.10 | 15.51 | 16.79 | 5.38 | 15.71 | 14.90 | 15.15 | 6.93 | 15.04 | 15.69 | 14.53 | 6.06 | 20.63 | 12.28 | 15.88 | 16.29 | 16.17 | 16.77 | 15.08 | 15.61 | 14.94 | 15.14 | 15.87 | 15.40 | 7.28 | 13.32 | 5.20 | 28.41 | 2.41 | 12.98 | 15.04 | 15.22 | 14.05 | 13.13 | 13.66 | 10.21 | 12.85 | 12.71 | 12.02 | 12.03 | 12.64 | 12.59 | 11.97 | 11.98 | 12.35 | 11.32 | 11.80 | 11.51 | 2.45 | 11.34 | 13.58 | 15.79 | 15.66 | 11.79 | 13.99 | 10.16 | 15.21 | 21.12 | 15.78 | 15.82 | 13.25 | 16.25 | 15.52 | 14.77 | 13.55 | 14.58 | 14.83 | 17.20 | 17.24 | 17.05 | 17.22 | 14.76 | 16.77 | 15.96 | 15.11 | 13.61 | 15.65 | 14.61 | 15.21 | 14.67 | 16.36 | 15.44 | 15.84 | 14.11 | 12.84 | 14.26 | -2.40 | -2.40 | 13.74 | 15.99 | 14.19 | 12.90 | 14.42 | 15.85 | 15.63 | 13.71 | 14.03 | 13.81 | 14.35 | 12.69 | 14.09 | 13.69 | 13.41 | 12.16 | 12.52 | 100.00 | 100.00 | -232.59 | 100.00 | 100.00 | 100.00 | -235.21 | 100.00 | 100.00 | 100.00 | -243.42 | 100.00 | 100.00 | 100.00 | -233.04 |
Net Income Margin |
Loading...
|
% | - | - | 21.70 | 19.63 | 13.74 | 18.02 | 16.33 | 18.25 | 18.01 | 18.72 | 21.48 | 20.49 | 18.91 | 20.29 | 20.98 | 21.62 | 21.56 | 21.09 | 22.04 | 21.94 | 19.26 | 15.63 | 19.70 | 20.98 | 19.32 | 6.97 | 21.27 | 4.80 | 107.57 | 15.93 | 16.00 | 14.25 | -20.84 | 15.43 | 14.06 | 12.91 | 12.01 | 12.68 | 3.88 | 11.92 | 10.98 | 11.40 | 5.81 | 11.30 | 11.65 | 10.86 | 5.26 | 15.26 | 11.90 | 9.32 | 12.44 | 12.67 | 12.17 | 11.23 | 11.57 | 11.24 | 11.20 | 11.59 | 11.55 | 5.80 | 9.68 | 4.10 | 10.82 | 10.51 | 9.97 | 10.60 | 12.98 | 10.62 | 8.77 | 9.09 | 7.73 | 8.90 | 8.48 | 8.66 | 8.91 | 8.70 | 8.75 | 8.38 | 8.50 | 8.61 | 7.61 | 7.82 | 7.99 | 1.63 | 7.20 | 8.89 | 10.32 | 10.28 | 9.61 | 8.64 | 7.57 | 9.34 | 6.31 | 9.41 | 15.08 | - | 3.53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 35.27 | 33.91 | 39.06 | 39.43 | 35.53 | 34.11 | 22.89 | 34.21 | 34.90 | 34.26 | 25.54 | 38.28 | 39.47 | 40.03 | 27.32 | 43.05 | 43.64 | 40.69 | 29.78 | 40.88 | 38.33 | 36.57 | 24.55 | 36.84 | 23.67 | 32.13 | 25.35 | 30.50 | 33.19 | 34.66 | 31.69 | 24.70 | 34.96 | 32.74 | 23.57 | 30.61 | 28.83 | 28.24 | 28.43 | 26.41 | 24.95 | 25.85 | 26.51 | 25.79 | 26.39 | 24.68 | 25.64 | 31.93 | 21.58 | 26.18 | 26.69 | 26.33 | 26.73 | 27.16 | 27.71 | 27.58 | 26.24 | 27.10 | 27.51 | 8.72 | 24.78 | 14.20 | 25.05 | 21.61 | 22.24 | 23.23 | 22.70 | 21.73 | 21.07 | 21.64 | 22.06 | 20.94 | 19.39 | 20.07 | 21.33 | 20.57 | 21.03 | 20.54 | 20.95 | 21.01 | 20.54 | 21.59 | 24.24 | 18.02 | 20.48 | 24.13 | 26.51 | 24.80 | 17.82 | 24.23 | 13.44 | 24.66 | 31.29 | 25.16 | 16.04 | 58.58 | 36.45 | 34.35 | 24.51 | 23.45 | 24.88 | 22.02 | 27.18 | 23.91 | 26.73 | 21.08 | 24.32 | 26.78 | 25.06 | 23.92 | 23.22 | 25.08 | 17.57 | 25.24 | 24.54 | 24.09 | 24.86 | 25.72 | 23.82 | 25.38 | 35.43 | 6.36 | 7.20 | 22.48 | 25.65 | 23.71 | 21.95 | 24.24 | 25.43 | 26.51 | 24.42 | 22.99 | 22.50 | 24.00 | 20.95 | 24.14 | 22.30 | 23.74 | 21.64 | 22.04 | 100.00 | 100.00 | -232.59 | 100.00 | 100.00 | 100.00 | -235.21 | 100.00 | 100.00 | 100.00 | -243.42 | 100.00 | 100.00 | 100.00 | -233.04 |
EBIT Ratio |
Loading...
|
% | 22.96 | 22.26 | 27.86 | 28.23 | 24.92 | 20.54 | 13.57 | 19.67 | 19.08 | 23.16 | 13.84 | 25.39 | 26.31 | 26.40 | 13.93 | 28.98 | 30.34 | 27.87 | 16.92 | 28.78 | 26.35 | 24.97 | 13.36 | 25.97 | 12.53 | 21.85 | 14.86 | 20.28 | 22.49 | 23.71 | 25.23 | 15.22 | 24.74 | 22.87 | 14.00 | 21.18 | 19.17 | 19.04 | 18.92 | 17.34 | 16.08 | 16.65 | 17.52 | 16.77 | 17.29 | 16.15 | 17.18 | 22.86 | 13.23 | 17.41 | 18.40 | 17.71 | 18.04 | 18.06 | 18.59 | 18.06 | 16.58 | 17.11 | 16.92 | -2.27 | 14.70 | 5.07 | 17.12 | 13.54 | 13.64 | 14.42 | 13.84 | 13.53 | 12.97 | 13.35 | 13.13 | 12.37 | 11.24 | 11.19 | 11.85 | 12.14 | 12.18 | 11.53 | 10.86 | 12.12 | 11.02 | 11.47 | 14.31 | 7.91 | 10.57 | 13.35 | 15.27 | 14.01 | 7.43 | 13.65 | 3.20 | 14.64 | 21.72 | 14.86 | 5.76 | 47.88 | 25.72 | 23.93 | 13.32 | 13.31 | 14.23 | 12.00 | 16.75 | 14.05 | 16.75 | 11.56 | 14.45 | 16.71 | 15.06 | 14.27 | 12.84 | 14.74 | 7.60 | 14.78 | 13.68 | 14.66 | 15.40 | 15.93 | 13.50 | 15.35 | 25.58 | -3.99 | -3.14 | 11.97 | 15.51 | 13.15 | 11.08 | 13.96 | 14.99 | 15.81 | 13.30 | 11.94 | 11.85 | 13.26 | 11.44 | 13.12 | 11.93 | 12.54 | 10.95 | 10.82 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 24.28 | 25.26 | 26.36 | 24.72 | 17.84 | 22.69 | 19.92 | 22.62 | 22.39 | 22.14 | 24.37 | 24.03 | 23.94 | 24.85 | 25.63 | 27.43 | 29.47 | 27.04 | 28.46 | 27.41 | 24.73 | 21.99 | 23.01 | 24.43 | 22.26 | 20.50 | 21.75 | 9.22 | 20.43 | 17.88 | 22.23 | 22.28 | 22.90 | 21.42 | 19.14 | 17.68 | 15.90 | 17.34 | 5.78 | 16.15 | 14.86 | 15.34 | 7.20 | 15.38 | 15.87 | 14.75 | 6.08 | 21.30 | 12.54 | 16.19 | 17.30 | 16.68 | 16.86 | 14.94 | 15.80 | 15.05 | 15.26 | 15.66 | 15.61 | 7.33 | 13.16 | 4.65 | 27.95 | 2.65 | 13.11 | 14.40 | 14.89 | 13.71 | 12.91 | 13.29 | 9.81 | 12.70 | 12.67 | 12.09 | 12.12 | 12.66 | 12.36 | 11.85 | 11.92 | 12.07 | 10.76 | 11.13 | 11.23 | 1.69 | 10.32 | 13.17 | 15.16 | 14.94 | 15.22 | 12.72 | 15.99 | 13.31 | 8.73 | 13.88 | 22.50 | -23.36 | 4.36 | 4.90 | 14.31 | 11.60 | 12.47 | 14.88 | 14.94 | 17.02 | 14.48 | 20.51 | 12.89 | 14.85 | 13.44 | 13.22 | 12.75 | 14.24 | 19.94 | 13.83 | 13.86 | 15.44 | 13.65 | 14.27 | 12.49 | 10.13 | 1.60 | -3.14 | -3.14 | 13.30 | 13.87 | 12.58 | 12.12 | 12.22 | 13.80 | 12.49 | 11.19 | 13.04 | 12.95 | 12.32 | 11.20 | 11.91 | 12.28 | 11.17 | 10.44 | 11.39 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email