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 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2017-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 6,915 | 6,928 | 6,872 | 6,823 | 6,198 | 6,055 | 5,464 | 4,776 | 4,608 | 3,940 | 3,710 | 3,621 | 3,532 | 3,587 | 3,690 | 3,845 | 4,023 | 3,179 | 2,194 | 1,092 | 30 | 16 | 16 | 5 |
Cost of Revenue |
Loading...
|
M | 5,008 | 5,038 | 4,977 | 4,999 | 4,519 | 4,425 | 4,023 | 3,523 | 3,474 | 3,001 | 2,847 | 2,788 | 2,757 | 2,831 | 2,934 | 3,077 | 3,221 | 2,525 | 1,738 | 859 | - | - | - | - |
Gross Profit |
Loading...
|
M | 1,907 | 1,890 | 1,895 | 1,824 | 1,679 | 1,630 | 1,441 | 1,253 | 1,134 | 939 | 863 | 833 | 775 | 756 | 756 | 768 | 802 | 640 | 442 | 208 | - | - | - | - |
Operating Expenses |
Loading...
|
M | 1,521 | 1,531 | 1,631 | 1,603 | 1,214 | 1,234 | 975 | 807 | 992 | 803 | 798 | 747 | 709 | 922 | 1,062 | 1,121 | 1,119 | 723 | 364 | 145 | - | - | - | - |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 1,612 | 1,569 | 1,543 | 1,534 | 1,521 | 1,552 | 1,362 | 1,194 | 1,003 | 803 | 1,185 | 1,120 | 1,054 | 1,029 | 1,217 | 1,287 | 1,313 | 1,157 | 363 | 148 | 4 | 2 | 2 | 1 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -3,487 | -3,507 | -3,415 | -3,465 | -2,998 | -2,873 | -2,661 | -2,329 | -2,471 | -2,198 | -2,049 | -2,030 | -2,037 | -2,106 | -2,069 | -2,602 | -2,748 | -2,240 | -1,812 | -714 | - | - | - | - |
Operating Income |
Loading...
|
M | 386 | 359 | 264 | 221 | 465 | 396 | 466 | 446 | 142 | 136 | 65 | 86 | 66 | -166 | -306 | -352 | -316 | -71 | 90 | 85 | -138 | -150 | -150 | -160 |
Interest Expense |
Loading...
|
M | 142 | 145 | 149 | 145 | 135 | 125 | 105 | 86 | 72 | 60 | 54 | 53 | 53 | 52 | 56 | 49 | 42 | 28 | 13 | 7 | 164 | 164 | 164 | 164 |
Non-operating Income/Expense |
Loading...
|
M | -54 | -52 | 24 | 2 | -19 | -11 | -74 | -56 | -44 | -14 | 17 | 31 | 45 | -163 | -152 | -175 | -185 | 20 | -5 | 1 | - | - | - | - |
EBT |
Loading...
|
M | 257 | 232 | 213 | 185 | 154 | 93 | 100 | 84 | 70 | 79 | 28 | 53 | 47 | -184 | -317 | -356 | -323 | -66 | 85 | 79 | -138 | -150 | -150 | -160 |
Income Tax Provision |
Loading...
|
M | 85 | 79 | 63 | 61 | 48 | 20 | 34 | 27 | 22 | 32 | 18 | 35 | 14 | -31 | -33 | -59 | -43 | 8 | 6 | 4 | - | - | - | - |
Income after Tax |
Loading...
|
M | 172 | 153 | 150 | 124 | 106 | 73 | 66 | 57 | 48 | 47 | 10 | 18 | 33 | -153 | -284 | -297 | -280 | -86 | 67 | 53 | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 39 | 50 | 61 | 53 | 44 | 44 | 217 | 206 | 195 | 184 | 222 | 226 | 228 | 222 | -163 | -164 | -166 | -160 | 2 | 0 | - | - | - | - |
Net Income |
Loading...
|
M | 63 | 78 | 89 | 71 | 62 | 29 | -151 | -149 | -147 | -137 | -212 | -208 | -195 | -375 | -198 | -209 | -190 | 4 | 77 | 75 | -138 | -144 | -150 | -160 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 256,086,071.75 | 260,443,071.25 | 268,543,068.25 | 267,543,068.25 | 266,523,735.75 | 257,730,667.50 | 247,230,667.50 | 232,980,667.50 | 218,094,609.75 | 208,094,609.75 | 194,094,609.75 | 187,344,609.75 | 179,750,000.00 | 174,250,000.00 | 165,250,000.00 | 162,225,565.00 | 160,701,130.00 | 157,601,506.67 | 169,902,260.00 | 169,902,260.00 | - | - | - | - |
EBITDA |
Loading...
|
M | 690 | 671 | 578 | 538 | 704 | 634 | 625 | 574 | 322 | 290 | 219 | 229 | 231 | 227 | 156 | 128 | 90 | 46 | 138 | 63 | - | - | - | - |
Depreciation and Amortization |
Loading...
|
M | 298 | 306 | 308 | 314 | 326 | 325 | 294 | 263 | 228 | 202 | 221 | 221 | 243 | 263 | 265 | 265 | 191 | 121 | 52 | - | - | - | - | - |
EBIT |
Loading...
|
M | 392 | 365 | 270 | 224 | 173 | 104 | 126 | 106 | 94 | 88 | -2 | 8 | -12 | -36 | -109 | -137 | -107 | -81 | 80 | 57 | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 34.01 | 34.76 | 27.50 | 30.52 | 29.48 | 38.97 | 48.76 | 48.15 | 47.69 | 41.02 | 21.83 | 25.39 | 5.39 | -0.12 | 5.10 | -4.67 | 9.59 | 5.84 | 9.42 | 7.02 | - | - | - | - |
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 | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 27.57 | 27.25 | 27.54 | 26.72 | 27.38 | 27.18 | 26.55 | 26.22 | 24.50 | 23.74 | 23.20 | 22.97 | 21.93 | 21.02 | 20.43 | 19.89 | 19.87 | 20.20 | 20.26 | 19.49 | - | - | - | - |
Operating Income Margin |
Loading...
|
% | 5.60 | 5.16 | 3.80 | 3.23 | 9.37 | 8.31 | 9.73 | 9.83 | 3.37 | 3.24 | 1.52 | 2.16 | 1.72 | -5.04 | -8.53 | -9.80 | -9.08 | 19.20 | 31.05 | 59.84 | -936.84 | -1,448.18 | -1,448.18 | -2,984.14 |
Net Income Margin |
Loading...
|
% | 1.77 | 1.49 | 1.28 | 1.03 | 1.05 | 0.52 | -3.45 | -3.24 | -3.11 | -3.06 | -6.17 | -6.03 | -5.61 | -10.84 | -5.62 | -5.95 | -5.67 | 10.54 | 16.32 | 45.22 | -951.15 | -1,448.18 | -1,448.18 | -2,984.14 |
EBITDA Ratio |
Loading...
|
% | 9.99 | 9.67 | 8.38 | 7.88 | 12.92 | 11.96 | 12.22 | 12.36 | 7.24 | 7.37 | 5.65 | 6.12 | 6.43 | 6.21 | 4.48 | 3.47 | 2.10 | 1.10 | 6.31 | 5.90 | - | - | - | - |
EBIT Ratio |
Loading...
|
% | 5.68 | 5.25 | 3.89 | 3.27 | 3.00 | 1.94 | 2.28 | 2.38 | 2.29 | 2.16 | -0.38 | -0.02 | -0.47 | -1.16 | -2.75 | -3.58 | -3.00 | -2.99 | 3.69 | 5.34 | - | - | - | - |
EBT Ratio |
Loading...
|
% | 3.72 | 3.32 | 3.07 | 2.69 | 2.59 | 1.61 | 1.97 | 2.03 | 1.83 | 1.79 | 0.54 | 1.26 | 1.16 | -5.54 | -8.86 | -9.93 | -9.27 | 19.33 | 30.88 | 59.66 | -936.84 | -1,448.18 | -1,448.18 | -2,984.14 |
StockViz Staff
September 20, 2024
Any question? Send us an email