Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 | 1985-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 4,234 | 3,792 | 3,930 | 3,777 | 3,610 | 3,440 | 3,357 | 3,302 | 3,159 | 3,011 | 2,902 | 2,877 | 2,666 | 2,711 | 2,441 | 2,337 | 2,214 | 2,093 | 2,137 | 1,439 | 1,351 | 1,261 | 1,018 | 954 | 895 | 803 | 770 | 718 | 657 | 633 | 571 | 528 | 512 | 483 | 467 | 430 |
Cost of Revenue |
Loading...
|
M | 1,720 | 1,589 | 1,777 | 1,622 | 1,544 | 1,479 | 1,378 | 1,504 | 1,404 | 1,350 | 1,313 | 1,350 | 1,302 | 1,389 | 1,324 | 1,304 | 1,422 | 1,581 | 1,764 | 665 | 593 | 553 | 437 | 422 | 418 | 397 | 385 | 356 | 333 | 318 | 295 | 286 | 272 | 247 | 233 | 213 |
Gross Profit |
Loading...
|
M | 2,514 | 2,203 | 2,153 | 2,155 | 2,066 | 1,961 | 1,979 | 1,798 | 1,755 | 1,661 | 1,589 | 1,527 | 1,364 | 1,321 | 1,116 | 1,033 | 2,214 | 2,093 | 2,137 | 774 | 758 | 708 | 581 | 533 | 476 | 406 | 385 | 362 | 324 | 315 | 276 | 242 | 240 | 237 | 234 | 217 |
Operating Expenses |
Loading...
|
M | 1,010 | 930 | 957 | 907 | 896 | 859 | 735 | 718 | 680 | 659 | 643 | 602 | 561 | 573 | 943 | 1,226 | 2,211 | 1,840 | 0 | 982 | 894 | 841 | 660 | 622 | 602 | 560 | 539 | 499 | 122 | 110 | 99 | 87 | 80 | 77 | 73 | 74 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | - | 1,870 | 2,098 | 1,925 | 1,824 | 1,756 | 1,637 | 1,762 | 1,647 | 1,587 | 1,547 | 1,571 | 1,512 | 1,608 | - | - | - | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | -897 | -902 | -1,044 | -967 | -928 | -904 | -969 | -951 | -1,034 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -710 | -659 | -820 | -715 | -682 | -657 | -627 | -776 | -721 | -689 | -670 | -747 | 561 | 573 | 493 | 1,226 | 789 | 258 | - | 318 | 302 | 288 | 223 | 200 | 184 | 163 | 154 | 143 | -211 | -208 | -196 | -199 | -191 | -169 | -160 | -139 |
Operating Income |
Loading...
|
M | 1,504 | 1,273 | 1,196 | 1,248 | 1,170 | 1,102 | 1,244 | 1,080 | 1,075 | 1,003 | 946 | 925 | 803 | 748 | 174 | -193 | 3 | 254 | 2,137 | -208 | -136 | -133 | -79 | -89 | -126 | -154 | -154 | -137 | 202 | 204 | 177 | 155 | 160 | 160 | 161 | 143 |
Interest Expense |
Loading...
|
M | 460 | 433 | 403 | 408 | 409 | 350 | 342 | 325 | 308 | 309 | 320 | 323 | 323 | 315 | 297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 79 | -265 | 444 | -324 | -337 | -2 | 26 | 25 | 18 | 14 | -27 | 23 | 13 | 16 | -439 | 5 | 14 | 1 | - | 2 | -9 | -30 | -1 | -1 | 2 | -7 | 1 | -1 | 3 | 5 | 4 | 3 | 2 | 4 | 7 | 1 |
EBT |
Loading...
|
M | 1,196 | 1,008 | 1,640 | 924 | 833 | 787 | 912 | 770 | 782 | 710 | 605 | 631 | 504 | 449 | -112 | -451 | -256 | -109 | - | 272 | 266 | 230 | 214 | 194 | 166 | 150 | 129 | 123 | 106 | 112 | 87 | 75 | 88 | 97 | 103 | 84 |
Income Tax Provision |
Loading...
|
M | 252 | 188 | 377 | 215 | 212 | 222 | 486 | 302 | 306 | 280 | 236 | 257 | 199 | 182 | 121 | 112 | 87 | 47 | 325 | 110 | 105 | 91 | 83 | 75 | 64 | 58 | 50 | 48 | 38 | 38 | 30 | 27 | 31 | 41 | 47 | 37 |
Income after Tax |
Loading...
|
M | 944 | 820 | 1,263 | 709 | 621 | 565 | 426 | 468 | 476 | 430 | 369 | 374 | 305 | 268 | -233 | -562 | -342 | -156 | - | 161 | 161 | 139 | 131 | 119 | 102 | 92 | 79 | 75 | 68 | 74 | 57 | 48 | 57 | 56 | 56 | 47 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 7 | 73 | -10 | -5 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 820 | 1,263 | 709 | 621 | 567 | 426 | 468 | 476 | 423 | 369 | 358 | 310 | 268 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 193,000,000.00 | 182,000,000.00 | 182,000,000.00 | 182,000,000.00 | 181,000,000.00 | 180,000,000.00 | 179,000,000.00 | 179,000,000.00 | 180,000,000.00 | 179,806,000.00 | 179,000,000.00 | 177,671,000.00 | 176,531,000.00 | 175,124,000.00 | 168,164,000.00 | 159,967,000.00 | 160,000,000.00 | 160,000,000.00 | 188,976,744.00 | 99,465,000.00 | 97,988,000.00 | 96,544,000.00 | 95,234,000.00 | 94,080.00 | 74,580,153.00 | 66,742,424.00 | 63,846,154.00 | 62,086,957.00 | 61,730,769.00 | 61,315,789.00 | 61,304,348.00 | 61,025,641.00 | 60,978,261.00 | 60,549,451.00 | 61,000,000.00 | 60,394,737.00 |
EBITDA |
Loading...
|
M | 2,360 | 2,071 | 1,932 | 1,852 | 1,824 | 1,725 | 1,711 | 1,530 | 1,509 | 1,408 | 1,377 | 1,281 | 1,142 | 1,103 | 959 | 113 | 261 | 517 | 2,137 | -21 | 49 | 62 | 52 | 24 | -25 | -60 | -73 | -61 | 257 | 252 | 220 | 192 | 194 | 191 | 187 | 172 |
Depreciation and Amortization |
Loading...
|
M | 704 | 798 | 736 | 604 | 654 | 545 | 492 | 470 | 440 | 424 | 408 | 382 | 352 | 355 | 335 | 311 | 266 | 258 | - | -201 | -177 | -166 | -130 | -113 | -102 | -87 | -81 | -75 | -58 | -52 | -47 | -40 | 36 | 35 | 33 | 30 |
EBIT |
Loading...
|
M | 1,656 | 1,273 | 1,196 | 1,248 | 1,170 | 1,180 | 1,219 | 1,060 | 1,069 | 983 | 969 | 900 | 790 | 748 | 624 | -198 | -4 | 259 | - | 180 | 225 | 228 | 182 | 137 | 77 | 27 | 7 | 14 | 316 | 304 | 267 | 232 | 158 | 156 | 154 | 142 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | -7 | - | -16 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 21.07 | 18.65 | 22.99 | 23.27 | 25.45 | 28.21 | 53.29 | 39.22 | 39.13 | 39.44 | 39.01 | 40.71 | 39.46 | 40.41 | -108.73 | -24.82 | -33.95 | -43.06 | - | 40.59 | 39.53 | 39.68 | 38.87 | 38.54 | 38.55 | 38.48 | 38.80 | 38.85 | 35.60 | 34.17 | 34.14 | 35.43 | 35.27 | 42.33 | 45.93 | 44.17 |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 59.38 | 58.10 | 54.78 | 57.06 | 57.23 | 57.01 | 58.95 | 54.45 | 55.56 | 55.17 | 54.76 | 53.07 | 51.17 | 48.75 | 45.74 | 44.21 | 100.00 | 100.00 | 100.00 | 53.82 | 56.12 | 56.14 | 57.05 | 55.82 | 53.25 | 50.59 | 50.01 | 50.41 | 49.32 | 49.72 | 48.36 | 45.86 | 46.94 | 49.01 | 50.12 | 50.43 |
Operating Income Margin |
Loading...
|
% | 35.52 | 33.57 | 30.43 | 33.04 | 32.41 | 32.03 | 37.06 | 32.71 | 34.03 | 33.29 | 32.59 | 32.15 | 30.12 | 27.60 | 7.11 | -8.27 | 0.13 | 12.11 | 100.00 | -14.44 | -10.10 | -10.58 | -7.76 | -9.37 | -14.05 | -19.16 | -19.93 | -19.11 | 30.76 | 32.27 | 31.00 | 29.42 | 31.26 | 33.06 | 34.45 | 33.30 |
Net Income Margin |
Loading...
|
% | - | 21.62 | 32.14 | 18.77 | 17.20 | 16.48 | 12.69 | 14.17 | 15.07 | 14.05 | 12.73 | 12.45 | 11.61 | 9.88 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 55.74 | 54.61 | 49.16 | 49.03 | 50.53 | 50.15 | 50.97 | 46.34 | 47.77 | 46.74 | 47.45 | 44.54 | 42.83 | 40.68 | 39.28 | 4.84 | 11.81 | 24.70 | 100.00 | -1.48 | 3.60 | 4.95 | 5.12 | 2.52 | -2.84 | -7.44 | -9.53 | -8.54 | 39.12 | 39.73 | 38.62 | 36.40 | 37.84 | 39.41 | 40.04 | 40.03 |
EBIT Ratio |
Loading...
|
% | 39.11 | 33.57 | 30.43 | 33.04 | 32.41 | 34.30 | 36.31 | 32.10 | 33.84 | 32.66 | 33.40 | 31.28 | 29.64 | 27.60 | 25.55 | -8.48 | -0.20 | 12.37 | - | 12.50 | 16.68 | 18.09 | 17.87 | 14.31 | 8.55 | 3.40 | 0.93 | 1.92 | 48.01 | 47.96 | 46.85 | 43.92 | 30.90 | 32.17 | 33.01 | 33.14 |
EBT Ratio |
Loading...
|
% | 28.25 | 26.58 | 41.73 | 24.46 | 23.07 | 22.88 | 27.17 | 23.32 | 24.75 | 23.57 | 20.86 | 21.94 | 18.89 | 16.58 | -4.58 | -19.28 | -11.54 | -5.20 | - | 18.89 | 19.72 | 18.27 | 21.06 | 20.31 | 18.50 | 18.65 | 16.70 | 17.18 | 16.11 | 17.66 | 15.19 | 14.18 | 17.17 | 20.09 | 22.12 | 19.55 |
StockViz Staff
September 20, 2024
Any question? Send us an email