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 | 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 | 1,011 | 1,032 | 1,167 | 1,097 | 938 | 931 | 1,082 | 937 | 842 | 951 | 1,092 | 999 | 888 | 923 | 1,079 | 931 | 844 | 902 | 1,013 | 882 | 813 | 850 | 976 | 853 | 761 | 821 | 936 | 844 | 756 | 802 | 930 | 827 | 743 | 783 | 896 | 782 | 698 | 731 | 846 | 759 | 682 | 712 | 829 | 724 | 636 | 681 | 832 | 746 | 619 | 624 | 766 | 674 | 611 | 664 | 787 | 671 | 588 | 598 | 680 | 613 | 550 | 569 | 672 | 589 | 507 | 554 | 554 | 554 | 554 | 523 | 523 | 523 | 523 | 2,137 | 483 | 424 | 385 | 364 | 395 | 364 | 316 | 332 | 364 | 346 | 308 | 311 | 354 | 319 | 237 | 253 | 283 | 256 | 226 | 237 | 266 | 238 | 213 | 220 | 248 | 229 | 198 | 198 | 223 | 201 | 181 | 188 | 210 | 195 | 178 | 182 | 200 | 180 | 156 | 161 | 176 | 169 | 153 | 156 | 176 | 159 | 142 | 145 | 153 | 143 | 130 | 130 | 142 | 135 | 121 | 125 | 144 | 127 | 115 | 117 | 134 | 123 | 110 | 114 | 129 | 118 | 105 | 105 | 117 |
Cost of Revenue |
Loading...
|
M | 604 | 472 | 436 | 419 | 393 | 433 | 416 | 376 | 364 | 491 | 436 | 431 | 419 | 429 | 419 | 391 | 383 | 412 | 395 | 372 | 365 | 394 | 390 | 348 | 347 | 368 | 324 | 349 | 337 | 373 | 432 | 351 | 348 | 380 | 364 | 337 | 324 | 345 | 341 | 343 | 329 | 334 | 344 | 323 | 312 | 357 | 355 | 328 | 310 | 373 | 346 | 332 | 321 | 393 | 378 | 345 | 330 | 383 | 341 | 331 | 314 | 368 | 342 | 331 | 311 | 378 | 375 | 339 | 331 | 1,581 | - | - | - | 1,764 | 243 | 222 | 209 | 186 | 167 | 160 | 151 | 146 | 148 | 154 | 144 | 139 | 146 | 130 | 108 | 115 | 113 | 109 | 100 | 109 | 111 | 103 | 98 | 104 | 110 | 106 | 99 | 103 | 104 | 97 | 93 | 95 | 100 | 95 | 95 | 96 | 93 | 86 | 81 | 85 | 85 | 84 | 80 | 86 | 81 | 78 | 74 | 73 | 75 | 75 | 72 | 76 | 74 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 407 | 560 | 731 | 678 | 545 | 498 | 666 | 561 | 478 | 460 | 656 | 568 | 469 | 494 | 660 | 540 | 461 | 490 | 618 | 510 | 448 | 456 | 586 | 505 | 414 | 453 | 612 | 495 | 419 | 429 | 498 | 476 | 395 | 403 | 533 | 445 | 374 | 386 | 505 | 416 | 353 | 379 | 486 | 401 | 324 | 324 | 477 | 418 | 309 | 624 | 421 | 342 | 290 | 664 | 409 | 326 | 258 | 598 | 339 | 282 | 236 | 569 | 330 | 259 | 196 | 554 | 554 | 554 | 554 | 523 | 523 | 523 | 523 | 373 | 241 | 202 | 175 | 177 | 228 | 203 | 166 | 187 | 216 | 192 | 163 | 172 | 207 | 189 | 129 | 138 | 170 | 147 | 126 | 128 | 155 | 135 | 115 | 117 | 138 | 122 | 100 | 95 | 119 | 104 | 88 | 92 | 110 | 100 | 83 | 86 | 107 | 94 | 74 | 76 | 91 | 85 | 73 | 70 | 95 | 82 | 68 | 72 | 78 | 68 | 58 | 54 | 68 | 135 | 121 | 125 | 144 | 127 | 115 | 117 | 134 | 123 | 110 | 114 | 129 | 118 | 105 | 105 | 117 |
Operating Expenses |
Loading...
|
M | 81 | 261 | 253 | 246 | 250 | 237 | 227 | 234 | 232 | 240 | 239 | 238 | 240 | 231 | 227 | 227 | 222 | 266 | 212 | 208 | 210 | 208 | 251 | 203 | 197 | 174 | 182 | 187 | 192 | 181 | 179 | 177 | 181 | 171 | 171 | 168 | 170 | 163 | 168 | 162 | 167 | 163 | 162 | 159 | 160 | 157 | 149 | 147 | 149 | 447 | 139 | 141 | 145 | 512 | 135 | 130 | 132 | 460 | 125 | 125 | 571 | 445 | 118 | 118 | 867 | 2,211 | 0 | 0 | 0 | 1,840 | 0 | 0 | 0 | 261 | 336 | 317 | 299 | 267 | 247 | 239 | 228 | 221 | 229 | 227 | 218 | 212 | 218 | 208 | 168 | 172 | 170 | 163 | 155 | 160 | 162 | 152 | 149 | 150 | 156 | 152 | 143 | 144 | 145 | 137 | 133 | 134 | 139 | 132 | 134 | 395 | 35 | 35 | 34 | 32 | 31 | 30 | 30 | 29 | 28 | 27 | 26 | 27 | 25 | 24 | 24 | 22 | 22 | 0 | 0 | 352 | 0 | 0 | 0 | 324 | 0 | 0 | 0 | 306 | 0 | 0 | 0 | 287 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | - | - | - | 492 | 471 | - | - | 447 | 438 | 571 | 514 | 511 | 502 | 507 | 492 | 466 | 460 | 483 | 463 | 444 | 434 | 461 | 461 | 417 | 417 | 435 | 385 | 412 | 405 | 436 | 497 | 415 | 414 | 439 | 424 | 397 | 388 | 395 | 402 | 400 | 390 | 392 | 402 | 381 | 372 | 413 | 408 | 383 | 367 | 351 | 398 | 385 | 378 | 0 | 433 | 399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -253 | -210 | -214 | -220 | -261 | -203 | -225 | -213 | -255 | -318 | -238 | -233 | -268 | -253 | -229 | -218 | -232 | -235 | -237 | -223 | -229 | -240 | -222 | -213 | -257 | -259 | -235 | -218 | 96 | -259 | -245 | -232 | 512 | -298 | -268 | 132 | 460 | 125 | 125 | 571 | 445 | 118 | 118 | 867 | 2,211 | 0 | 0 | 0 | 1,840 | - | - | - | 261 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -523 | -211 | -183 | -173 | -143 | -196 | -189 | -142 | -132 | -251 | -197 | -193 | -179 | -198 | -192 | -164 | -161 | -189 | -183 | -158 | -152 | -186 | -178 | -145 | -148 | -187 | -135 | -160 | -145 | -190 | -248 | -172 | -166 | -209 | -192 | -167 | -153 | -181 | -174 | -180 | -162 | -171 | -183 | -164 | -152 | -201 | 149 | 148 | 149 | 73 | 141 | 141 | 145 | 120 | 135 | 130 | 132 | 77 | 125 | 125 | 121 | 78 | 118 | 118 | 867 | -2,589 | 314 | 69 | 65 | -3,421 | - | - | - | -1,764 | 93 | 94 | 90 | 80 | 81 | 78 | 78 | 75 | 80 | 73 | 74 | 73 | 72 | 78 | 60 | 57 | 57 | 54 | 54 | 51 | 50 | 49 | 50 | 47 | 47 | 46 | 45 | 41 | 41 | 40 | 41 | 39 | 39 | 38 | 39 | 299 | -58 | -51 | -47 | -53 | -55 | -54 | -51 | -56 | -53 | -51 | -48 | -46 | -50 | -51 | -48 | -54 | -52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 326 | 299 | 478 | 432 | 295 | 261 | 439 | 327 | 246 | 220 | 417 | 330 | 229 | 263 | 433 | 313 | 239 | 224 | 406 | 302 | 238 | 248 | 335 | 302 | 217 | 279 | 430 | 308 | 227 | 248 | 319 | 299 | 214 | 232 | 361 | 278 | 204 | 223 | 337 | 254 | 186 | 216 | 324 | 242 | 164 | 167 | 328 | 271 | 160 | 177 | 281 | 201 | 145 | 152 | 274 | 196 | 126 | 137 | 214 | 157 | -335 | 123 | 212 | 140 | -672 | -1,658 | 554 | 554 | 554 | -1,316 | 523 | 523 | 523 | 112 | -96 | -115 | -124 | -89 | -19 | -35 | -63 | -34 | -13 | -35 | -55 | -40 | -11 | -19 | -39 | -34 | -1 | -16 | -29 | -32 | -7 | -17 | -34 | -34 | -19 | -30 | -43 | -49 | -26 | -34 | -45 | -41 | -29 | -32 | -51 | -308 | 72 | 59 | 41 | 44 | 61 | 55 | 43 | 41 | 67 | 55 | 41 | 45 | 53 | 45 | 34 | 32 | 46 | 135 | 121 | -227 | 144 | 127 | 115 | -207 | 134 | 123 | 110 | -192 | 129 | 118 | 105 | -182 | 117 |
Interest Expense |
Loading...
|
M | 124 | 118 | 117 | 110 | 115 | 116 | 111 | 106 | 100 | 103 | 101 | 101 | 98 | 99 | 99 | 101 | 96 | 98 | 97 | 94 | 93 | 91 | 89 | 86 | 84 | 83 | 89 | 85 | 85 | 83 | 81 | 81 | 80 | 74 | 80 | 77 | 77 | 78 | 79 | 76 | 77 | 78 | 80 | 81 | 81 | 79 | 79 | 83 | 82 | 82 | 81 | 81 | 79 | 83 | 75 | 81 | 81 | 77 | 74 | 74 | 75 | 74 | 74 | 72 | 71 | 86 | 70 | 72 | 73 | 375 | - | - | - | 350 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -84 | 16 | 23 | 20 | -81 | -83 | -72 | -57 | -53 | 773 | 24 | 22 | 24 | 17 | 18 | 20 | 16 | -33 | 9 | 25 | 10 | 13 | -30 | 6 | 9 | 12 | 6 | 5 | 3 | 3 | 10 | 9 | 3 | 5 | 6 | 5 | 8 | 5 | 4 | 3 | 2 | -39 | 3 | 5 | 4 | 4 | 4 | 7 | 5 | 4 | 6 | 3 | 1 | 6 | 4 | 4 | 3 | 2 | 2 | 3 | -445 | 7 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | -1 | -32 | -3 | 3 | -4 | 3 | -1 | -3 | -4 | 0 | -1 | -7 | -8 | -15 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 2 | 0 | 0 | 0 | 0 | -7 | 0 | 1 | 0 | 0 | 0 | -4 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 242 | 218 | 407 | 357 | 214 | 178 | 367 | 270 | 193 | 894 | 340 | 251 | 155 | 181 | 352 | 232 | 159 | 136 | 318 | 227 | 152 | 170 | 255 | 222 | 140 | 201 | 340 | 226 | 145 | 166 | 243 | 225 | 136 | 158 | 287 | 204 | 134 | 149 | 264 | 181 | 113 | 100 | 249 | 168 | 89 | 94 | 255 | 197 | 85 | 102 | 207 | 126 | 70 | 75 | 203 | 122 | 50 | 63 | 142 | 86 | -403 | 64 | 146 | 76 | -737 | 0 | -83 | 83 | 4 | 0 | - | - | - | 0 | 94 | 131 | 28 | 54 | 98 | 81 | 39 | 62 | 84 | 74 | 46 | 52 | 87 | 56 | 33 | 46 | 76 | 57 | 36 | 43 | 70 | 51 | 29 | 36 | 59 | 43 | 28 | 30 | 53 | 45 | 22 | 29 | 45 | 37 | 18 | 23 | 48 | 36 | 16 | 20 | 37 | 31 | 19 | 17 | 44 | 32 | 19 | 22 | 29 | 23 | 13 | 11 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 57 | 47 | 84 | 77 | 44 | 31 | 70 | 52 | 35 | 249 | 62 | 44 | 22 | 36 | 88 | 56 | 35 | 38 | 78 | 57 | 39 | 58 | 70 | 60 | 34 | 202 | 137 | 95 | 52 | 65 | 95 | 88 | 54 | 59 | 113 | 81 | 53 | 55 | 107 | 72 | 45 | 40 | 98 | 66 | 31 | 40 | 101 | 81 | 35 | 41 | 78 | 51 | 29 | 35 | 79 | 49 | 19 | 27 | 50 | 34 | 11 | 28 | 58 | 30 | -4 | 86 | 86 | 86 | 86 | 41 | 41 | 41 | 41 | 51 | 38 | 64 | 12 | 21 | 42 | 32 | 16 | 24 | 33 | 29 | 18 | 20 | 35 | 23 | 13 | 18 | 29 | 22 | 14 | 17 | 27 | 20 | 11 | 14 | 23 | 17 | 11 | 12 | 20 | 17 | 8 | 11 | 17 | 14 | 7 | 9 | 20 | 14 | 6 | 7 | 14 | 11 | 6 | 5 | 16 | 12 | 6 | 6 | 11 | 9 | 4 | 3 | 10 | -16 | -9 | -12 | -20 | -15 | -10 | -12 | -19 | -15 | -11 | -14 | -18 | -17 | -11 | -9 | -15 |
Income after Tax |
Loading...
|
M | 185 | 171 | 323 | 280 | 170 | 147 | 297 | 218 | 158 | 645 | 278 | 207 | 133 | 145 | 264 | 176 | 124 | 98 | 240 | 170 | 113 | 112 | 185 | 162 | 106 | -1 | 203 | 131 | 93 | 101 | 148 | 137 | 82 | 99 | 174 | 123 | 80 | 94 | 157 | 109 | 68 | 60 | 151 | 101 | 58 | 54 | 154 | 117 | 49 | 61 | 128 | 75 | 41 | 40 | 124 | 73 | 31 | 36 | 92 | 52 | -413 | 36 | 88 | 45 | -732 | -86 | -168 | -3 | -81 | -41 | - | - | - | -51 | 55 | 67 | 15 | 33 | 56 | 49 | 23 | 38 | 51 | 45 | 27 | 33 | 53 | 33 | 20 | 28 | 47 | 35 | 22 | 26 | 44 | 32 | 18 | 22 | 36 | 27 | 17 | 19 | 33 | 27 | 14 | 18 | 28 | 23 | 10 | 15 | 29 | 22 | 10 | 13 | 23 | 20 | 12 | 12 | 29 | 20 | 13 | 16 | 18 | 14 | 8 | 8 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 0 | 0 | 73 | 1 | 0 | 0 | -28 | 0 | 10 | 7 | 20 | -9 | -10 | -6 | -38 | 0 | 0 | -29 | -36 | -92 | -52 | 0 | -36 | -88 | -45 | 0 | 0 | 50 | -50 | -2 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 323 | 280 | 170 | 147 | 297 | 218 | 158 | 645 | 278 | 207 | 133 | 145 | 264 | 176 | 124 | 98 | 240 | 170 | 113 | 112 | 187 | 162 | 106 | -1 | 203 | 131 | 93 | 101 | 148 | 137 | 82 | 99 | 174 | 123 | 80 | 94 | 152 | 109 | 68 | 60 | 150 | 101 | 58 | 55 | 154 | 107 | 42 | 40 | 137 | 85 | 47 | 38 | 124 | 73 | 29 | 36 | 92 | 52 | 0 | 36 | 88 | 45 | 0 | 0 | -50 | 50 | 2 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 195,000,000.00 | 195,000,000.00 | 195,000,000.00 | 195,000,000.00 | 186,000,000.00 | 182,000,000.00 | 182,000,000.00 | 182,000,000.00 | 182,000,000.00 | 182,000,000.00 | 182,000,000.00 | 182,000,000.00 | 182,000,000.00 | 181,000,000.00 | 182,000,000.00 | 181,000,000.00 | 181,000,000.00 | 181,000,000.00 | 181,000,000.00 | 181,000,000.00 | 181,000,000.00 | 181,000,000.00 | 181,000,000.00 | 179,000,000.00 | 179,000,000.00 | 179,000,000.00 | 179,000,000.00 | 179,000,000.00 | 179,000,000.00 | 178,000,000.00 | 178,000,000.00 | 178,000,000.00 | 179,000,000.00 | 180,000,000.00 | 180,000,000.00 | 180,371,000.00 | 180,000,000.00 | 180,142,000.00 | 179,948,000.00 | 179,693,000.00 | 179,457,000.00 | 179,469,000.00 | 179,154,000.00 | 178,910,000.00 | 178,465,000.00 | 178,113,000.00 | 177,841,000.00 | 177,491,000.00 | 177,028,000.00 | 177,028,000.00 | 176,593,000.00 | 176,419,000.00 | 176,048,000.00 | 176,048,000.00 | 175,062,000.00 | 174,850,000.00 | 174,797,000.00 | 174,797,000.00 | 174,691,000.00 | 163,301,000.00 | 160,011,000.00 | 160,011,000.00 | 160,000,000.00 | 159,976,000.00 | 160,000,000.00 | 160,000,000.00 | 158,716,667.00 | 158,716,667.00 | 158,716,667.00 | 158,716,667.00 | 162,244,000.00 | 162,244,000.00 | 160,000,000.00 | - | 100,062,000.00 | 100,034,000.00 | 100,032,346.00 | 100,032,346.00 | 99,723,000.00 | 99,256,000.00 | 98,873,000.00 | 98,873,000.00 | 98,139,000.00 | 97,816,000.00 | 97,479,000.00 | 97,479,000.00 | 96,672,000.00 | 96,341,000.00 | 97,130,000.00 | 81,304,348.00 | 97,454,545.00 | 91,904,762.00 | 79,230,769.00 | 79,230,769.00 | 78,703,704.00 | 78,461,538.00 | 77,272,727.00 | 77,272,727.00 | 78,444,444.00 | 72,857,143.00 | 69,565,217.00 | 69,565,217.00 | 67,234,043.00 | 66,000,000.00 | 65,789,474.00 | 65,789,474.00 | 63,809,524.00 | 66,764,706.00 | 69,333,333.00 | 69,333,333.00 | 62,954,545.00 | 61,470,588.00 | 61,333,333.00 | 61,333,333.00 | 61,666,667.00 | 62,258,065.00 | 61,666,667.00 | 61,666,667.00 | 61,111,111.00 | 61,935,484.00 | 59,000,000.00 | 59,000,000.00 | 60,666,667.00 | 60,869,565.00 | 58,571,429.00 | 58,571,429.00 | 60,769,231.00 | 61,153,846.00 | 62,142,857.00 | 62,142,857.00 | 61,515,152.00 | 60,416,667.00 | 60,000,000.00 | 60,000,000.00 | 62,000,000.00 | 61,250,000.00 | 60,000,000.00 | 60,000,000.00 | 61,000,000.00 | 61,481,481.00 | 61,764,706.00 | 61,764,706.00 | 61,666,667.00 |
EBITDA |
Loading...
|
M | 514 | 517 | 701 | 641 | 501 | 439 | 642 | 539 | 451 | 410 | 578 | 488 | 386 | 416 | 587 | 465 | 384 | 466 | 550 | 432 | 376 | 391 | 556 | 436 | 342 | 380 | 550 | 430 | 351 | 364 | 428 | 410 | 328 | 344 | 466 | 380 | 305 | 322 | 445 | 359 | 292 | 357 | 428 | 344 | 259 | 263 | 427 | 366 | 254 | 269 | 371 | 292 | 236 | 275 | 353 | 275 | 199 | 225 | 288 | 228 | 196 | 228 | 282 | 218 | -599 | -1,658 | 554 | 554 | 554 | -1,316 | 523 | 523 | 523 | - | -37 | -24 | -66 | -43 | 32 | 7 | -18 | 16 | 40 | 6 | -13 | 10 | 38 | 43 | -4 | 0 | 33 | 16 | 3 | -2 | 21 | 10 | -5 | -7 | 6 | -5 | -19 | -27 | -4 | -5 | -24 | -21 | -8 | -13 | -31 | -283 | 88 | 76 | 57 | 59 | 74 | 69 | 56 | 54 | 78 | 66 | 53 | 57 | 64 | 54 | 45 | 41 | 56 | 135 | 121 | -227 | 144 | 127 | 115 | -207 | 134 | 123 | 110 | -192 | 129 | 118 | 105 | -182 | 117 |
Depreciation and Amortization |
Loading...
|
M | 188 | 181 | 177 | 174 | 206 | 178 | 203 | 212 | 205 | 160 | 161 | 158 | 157 | 153 | 154 | 152 | 145 | 152 | 144 | 142 | 144 | 141 | 141 | 134 | 129 | 114 | 128 | 126 | 124 | 120 | 119 | 115 | 116 | 112 | 111 | 109 | 107 | 106 | 106 | 106 | 106 | 104 | 103 | 101 | 100 | 101 | 96 | 92 | 92 | 89 | 88 | 87 | 88 | 122 | 79 | 66 | 76 | 88 | 75 | 73 | 79 | 112 | 48 | 78 | 74 | - | - | - | - | - | - | - | - | - | -63 | -64 | -59 | -53 | -59 | -41 | -48 | -46 | -44 | -44 | -43 | -43 | -40 | -47 | -35 | -34 | -34 | -31 | -31 | -30 | -28 | -27 | -28 | -26 | -26 | -25 | -24 | -23 | -22 | -21 | -21 | -21 | -20 | -20 | -20 | -22 | -18 | -18 | -17 | -16 | -15 | -14 | -14 | -14 | -13 | -13 | -12 | -14 | -11 | -11 | -11 | -11 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 326 | 336 | 524 | 467 | 295 | 261 | 439 | 327 | 246 | 250 | 417 | 330 | 229 | 263 | 433 | 313 | 239 | 314 | 406 | 290 | 232 | 250 | 415 | 302 | 213 | 266 | 422 | 304 | 227 | 244 | 309 | 295 | 212 | 232 | 355 | 271 | 197 | 217 | 339 | 254 | 186 | 253 | 326 | 243 | 159 | 162 | 330 | 273 | 162 | 180 | 282 | 205 | 148 | 152 | 274 | 209 | 123 | 137 | 213 | 155 | 117 | 116 | 234 | 140 | -673 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 26 | 40 | -7 | 10 | 91 | 49 | 30 | 62 | 83 | 50 | 30 | 53 | 78 | 90 | 31 | 35 | 67 | 47 | 34 | 28 | 50 | 37 | 23 | 19 | 33 | 21 | 5 | -4 | 18 | 16 | -2 | -1 | 12 | 7 | -11 | -261 | 106 | 95 | 74 | 75 | 89 | 83 | 69 | 68 | 91 | 79 | 65 | 71 | 75 | 66 | 56 | 52 | 46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -10 | -7 | -20 | 9 | 10 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 23.55 | 21.56 | 20.64 | 21.57 | 20.56 | 17.42 | 19.07 | 19.26 | 18.13 | 27.85 | 18.24 | 17.53 | 14.19 | 19.89 | 25.00 | 24.14 | 22.01 | 27.94 | 24.53 | 25.11 | 25.66 | 34.12 | 27.45 | 27.03 | 24.29 | 100.50 | 40.29 | 42.04 | 35.86 | 39.16 | 39.09 | 39.11 | 39.71 | 37.34 | 39.43 | 39.56 | 40.04 | 37.01 | 40.64 | 39.78 | 39.72 | 40.28 | 39.49 | 39.62 | 35.09 | 42.51 | 39.57 | 40.86 | 41.81 | 40.19 | 37.90 | 40.66 | 40.86 | 46.36 | 38.78 | 40.16 | 38.73 | 42.19 | 35.38 | 39.64 | -2.63 | 43.78 | 39.48 | 39.87 | 0.56 | - | -103.65 | 103.65 | 2,033.38 | - | - | - | - | - | 41.05 | 49.14 | 45.02 | 38.67 | 42.94 | 39.19 | 40.25 | 38.96 | 39.76 | 39.17 | 40.48 | 37.82 | 39.59 | 40.79 | 39.57 | 39.12 | 38.68 | 38.85 | 39.15 | 39.34 | 38.21 | 38.40 | 38.57 | 38.83 | 38.37 | 38.52 | 38.41 | 38.74 | 38.37 | 38.57 | 38.36 | 39.18 | 38.08 | 38.65 | 40.57 | 37.18 | 40.70 | 38.31 | 36.25 | 34.87 | 37.13 | 34.73 | 34.59 | 26.79 | 35.81 | 36.28 | 33.51 | 27.80 | 36.55 | 37.44 | 33.86 | 30.91 | 37.50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 40.26 | 54.26 | 62.64 | 61.80 | 58.10 | 53.49 | 61.55 | 59.87 | 56.77 | 48.37 | 60.07 | 56.86 | 52.82 | 53.52 | 61.17 | 58.00 | 54.62 | 54.32 | 61.01 | 57.82 | 55.10 | 53.65 | 60.04 | 59.20 | 54.40 | 55.18 | 65.38 | 58.65 | 55.42 | 53.49 | 53.55 | 57.56 | 53.16 | 51.47 | 59.43 | 56.96 | 53.61 | 52.76 | 59.66 | 54.82 | 51.72 | 53.16 | 58.56 | 55.36 | 50.92 | 47.52 | 57.31 | 56.07 | 49.88 | 100.00 | 54.89 | 50.71 | 47.53 | 100.00 | 51.96 | 48.62 | 43.81 | 100.00 | 49.87 | 46.05 | 42.85 | 100.00 | 49.09 | 43.91 | 38.58 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 17.45 | 49.75 | 47.57 | 45.61 | 48.75 | 57.74 | 55.90 | 52.34 | 56.13 | 59.30 | 55.47 | 53.09 | 55.23 | 58.60 | 59.22 | 54.39 | 54.56 | 60.00 | 57.50 | 55.66 | 54.20 | 58.12 | 56.58 | 53.94 | 53.00 | 55.69 | 53.46 | 50.30 | 48.06 | 53.32 | 51.67 | 48.78 | 49.25 | 52.34 | 51.46 | 46.48 | 47.44 | 53.50 | 52.14 | 47.85 | 47.04 | 51.73 | 50.36 | 47.42 | 45.09 | 53.95 | 51.32 | 47.71 | 49.76 | 50.82 | 47.65 | 44.70 | 41.56 | 48.13 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 32.25 | 28.97 | 40.96 | 39.38 | 31.45 | 28.03 | 40.57 | 34.90 | 29.22 | 23.13 | 38.19 | 33.03 | 25.79 | 28.49 | 40.13 | 33.62 | 28.32 | 24.83 | 40.08 | 34.24 | 29.27 | 29.18 | 34.32 | 35.40 | 28.52 | 33.98 | 45.94 | 36.49 | 30.03 | 30.92 | 34.30 | 36.15 | 28.80 | 29.63 | 40.31 | 35.49 | 29.27 | 30.50 | 39.86 | 33.43 | 27.29 | 30.31 | 39.06 | 33.40 | 25.82 | 24.52 | 39.39 | 36.30 | 25.82 | 28.40 | 36.70 | 29.83 | 23.71 | 22.89 | 34.81 | 29.20 | 21.44 | 22.98 | 31.53 | 25.65 | -60.96 | 21.67 | 31.57 | 23.82 | -132.54 | -299.47 | 100.00 | 100.00 | 100.00 | -251.55 | 100.00 | 100.00 | 100.00 | 5.22 | -19.77 | -27.12 | -32.11 | -24.60 | -4.91 | -9.71 | -19.88 | -10.27 | -3.51 | -10.09 | -17.74 | -12.89 | -3.03 | -6.08 | -16.54 | -13.46 | -0.21 | -6.09 | -12.70 | -13.30 | -2.59 | -7.23 | -15.75 | -15.26 | -7.47 | -13.08 | -21.90 | -24.71 | -11.75 | -16.69 | -24.89 | -22.01 | -13.73 | -16.40 | -28.87 | -169.54 | 35.91 | 32.63 | 26.11 | 27.19 | 34.37 | 32.80 | 27.86 | 26.20 | 38.05 | 34.55 | 29.13 | 31.04 | 34.62 | 31.18 | 26.42 | 24.36 | 32.60 | 100.00 | 100.00 | -181.75 | 100.00 | 100.00 | 100.00 | -176.35 | 100.00 | 100.00 | 100.00 | -168.72 | 100.00 | 100.00 | 100.00 | -173.73 | 100.00 |
Net Income Margin |
Loading...
|
% | - | - | 27.68 | 25.52 | 18.12 | 15.79 | 27.45 | 23.27 | 18.76 | 67.82 | 25.46 | 20.72 | 14.98 | 15.71 | 24.47 | 18.90 | 14.69 | 10.86 | 23.69 | 19.27 | 13.90 | 13.18 | 19.16 | 18.99 | 13.93 | -0.12 | 21.69 | 15.52 | 12.30 | 12.59 | 15.91 | 16.57 | 11.04 | 12.64 | 19.40 | 15.74 | 11.47 | 12.78 | 17.99 | 14.40 | 9.99 | 8.38 | 18.08 | 13.98 | 9.06 | 8.15 | 18.49 | 14.35 | 6.75 | 6.46 | 17.93 | 12.54 | 7.75 | 5.77 | 15.77 | 10.84 | 4.96 | 6.08 | 13.48 | 8.48 | 0.00 | 6.40 | 13.11 | 7.72 | 0.00 | 0.00 | -9.03 | 9.03 | 0.44 | 0.00 | - | - | - | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 50.84 | 50.10 | 60.07 | 58.43 | 53.41 | 47.15 | 59.33 | 57.52 | 53.56 | 43.11 | 52.93 | 48.85 | 43.47 | 45.07 | 54.40 | 49.95 | 45.50 | 51.66 | 54.29 | 48.98 | 46.25 | 46.00 | 56.97 | 51.11 | 44.94 | 46.29 | 58.76 | 50.95 | 46.43 | 45.39 | 46.02 | 49.58 | 44.15 | 43.93 | 52.04 | 48.55 | 43.63 | 44.06 | 52.61 | 47.35 | 42.83 | 50.14 | 51.66 | 47.51 | 40.66 | 38.65 | 51.29 | 49.03 | 41.10 | 43.17 | 48.37 | 43.23 | 38.60 | 41.33 | 44.91 | 40.98 | 33.90 | 37.67 | 42.32 | 37.18 | 35.63 | 40.03 | 41.92 | 36.95 | -118.18 | -299.47 | 100.00 | 100.00 | 100.00 | -251.55 | 100.00 | 100.00 | 100.00 | - | -7.65 | -5.77 | -17.15 | -11.69 | 8.02 | 2.03 | -5.64 | 4.68 | 10.93 | 1.76 | -4.15 | 3.09 | 10.66 | 13.35 | -1.48 | 0.12 | 11.75 | 6.09 | 1.37 | -0.80 | 7.97 | 4.16 | -2.34 | -3.36 | 2.54 | -2.10 | -9.74 | -13.46 | -1.79 | -2.59 | -13.05 | -11.35 | -3.96 | -6.51 | -17.45 | -155.36 | 44.16 | 42.30 | 36.46 | 36.65 | 42.09 | 40.63 | 36.30 | 34.81 | 44.46 | 41.71 | 37.02 | 39.37 | 41.97 | 38.12 | 34.33 | 31.53 | 39.31 | 100.00 | 100.00 | -181.75 | 100.00 | 100.00 | 100.00 | -176.35 | 100.00 | 100.00 | 100.00 | -168.72 | 100.00 | 100.00 | 100.00 | -173.73 | 100.00 |
EBIT Ratio |
Loading...
|
% | 32.25 | 32.56 | 44.90 | 42.57 | 31.45 | 28.03 | 40.57 | 34.90 | 29.22 | 26.29 | 38.19 | 33.03 | 25.79 | 28.49 | 40.13 | 33.62 | 28.32 | 34.81 | 40.08 | 32.88 | 28.54 | 29.41 | 42.52 | 35.40 | 27.99 | 32.40 | 45.09 | 36.02 | 30.03 | 30.42 | 33.23 | 35.67 | 28.53 | 29.63 | 39.63 | 34.62 | 28.24 | 29.61 | 40.03 | 33.41 | 27.27 | 35.54 | 39.27 | 33.52 | 24.99 | 23.84 | 39.73 | 36.65 | 26.21 | 28.94 | 36.83 | 30.39 | 24.20 | 22.89 | 34.81 | 31.18 | 20.94 | 22.98 | 31.31 | 25.23 | 21.30 | 20.36 | 34.78 | 23.79 | -132.79 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | - | - | 0.00 | 5.31 | 9.37 | -1.69 | 2.78 | 23.00 | 13.41 | 9.54 | 18.59 | 22.89 | 14.42 | 9.80 | 16.96 | 22.09 | 28.21 | 13.16 | 13.62 | 23.68 | 18.24 | 15.00 | 11.65 | 18.61 | 15.47 | 10.68 | 8.58 | 13.17 | 8.97 | 2.37 | -2.12 | 8.03 | 8.02 | -1.27 | -0.37 | 5.67 | 3.59 | -6.13 | -143.43 | 53.15 | 52.53 | 47.40 | 46.42 | 50.43 | 48.99 | 45.39 | 43.87 | 51.90 | 49.69 | 45.60 | 48.66 | 49.44 | 45.90 | 42.78 | 39.71 | 32.25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 23.94 | 21.12 | 34.88 | 32.54 | 22.81 | 19.12 | 33.92 | 28.82 | 22.92 | 94.01 | 31.14 | 25.13 | 17.45 | 19.61 | 32.62 | 24.92 | 18.84 | 15.08 | 31.39 | 25.74 | 18.70 | 20.00 | 26.13 | 26.03 | 18.40 | 24.48 | 36.32 | 26.78 | 19.18 | 20.70 | 26.13 | 27.21 | 18.30 | 20.18 | 32.03 | 26.04 | 19.12 | 20.39 | 31.18 | 23.91 | 16.57 | 14.03 | 30.03 | 23.16 | 13.96 | 13.85 | 30.66 | 26.46 | 13.68 | 16.39 | 26.98 | 18.66 | 11.48 | 11.27 | 25.76 | 18.11 | 8.55 | 10.52 | 20.85 | 14.06 | -73.16 | 11.34 | 21.68 | 12.84 | -145.33 | 0.00 | -14.94 | 14.94 | 0.76 | 0.00 | - | - | - | 0.00 | 19.36 | 30.91 | 7.19 | 14.74 | 24.75 | 22.32 | 12.41 | 18.79 | 23.13 | 21.42 | 14.78 | 16.84 | 24.72 | 17.52 | 13.76 | 17.96 | 26.90 | 22.42 | 15.71 | 18.02 | 26.47 | 21.56 | 13.73 | 16.26 | 23.79 | 18.85 | 13.93 | 15.23 | 23.72 | 22.22 | 12.11 | 15.51 | 21.40 | 18.96 | 9.85 | 12.86 | 24.18 | 19.73 | 10.29 | 12.13 | 20.93 | 18.45 | 12.10 | 10.79 | 25.21 | 19.91 | 13.23 | 15.35 | 19.02 | 15.91 | 9.75 | 8.48 | 18.07 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email