Income Statement | Trend | Unit | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-10-31 | 2003-07-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 | 2002-01-31 | 2001-10-31 | 2001-07-31 | 2001-04-30 | 2001-01-31 | 2000-10-31 | 2000-07-31 | 2000-04-30 | 2000-01-31 | 1999-10-31 | 1999-07-31 | 1999-04-30 | 1999-01-31 | 1998-10-31 | 1998-07-31 | 1998-04-30 | 1998-01-31 | 1997-10-31 | 1997-07-31 | 1997-04-30 | 1997-01-31 | 1996-10-31 | 1996-07-31 | 1996-04-30 | 1996-01-31 | 1995-10-31 | 1995-07-31 | 1995-04-30 | 1995-01-31 | 1994-10-31 | 1994-07-31 | 1994-04-30 | 1994-01-31 | 1993-10-31 | 1993-07-31 | 1993-04-30 | 1993-01-31 | 1992-10-31 | 1992-07-31 | 1992-04-30 | 1992-01-31 | 1991-10-31 | 1991-07-31 | 1991-04-30 | 1991-01-31 | 1990-10-31 | 1990-07-31 | 1990-04-30 | 1990-01-31 | 1989-10-31 | 1989-07-31 | 1989-04-30 | 1989-01-31 | 1988-10-31 | 1988-07-31 | 1988-04-30 | 1988-01-31 | 1987-10-31 | 1987-07-31 | 1987-04-30 | 1987-01-31 | 1986-10-31 | 1986-07-31 | 1986-04-30 | 1986-01-31 | 1985-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1,344 | 1,338 | 1,341 | 1,332 | 1,310 | 1,311 | 1,303 | 1,302 | 1,284 | 1,241 | 1,189 | 1,145 | 1,090 | 1,061 | 1,072 | 1,081 | 1,125 | 1,149 | 1,154 | 1,161 | 1,163 | 1,172 | 1,177 | 1,174 | 1,166 | 1,143 | 1,123 | 1,113 | 1,106 | 1,117 | 1,118 | 1,121 | 1,127 | 1,131 | 1,145 | 1,172 | 1,200 | 1,219 | 1,228 | 1,223 | 1,216 | 1,212 | 1,245 | 1,277 | 1,290 | 1,316 | 1,312 | 1,324 | 1,345 | 1,351 | 1,360 | 1,340 | 1,319 | 1,303 | 1,270 | 1,259 | 1,223 | 1,178 | 1,149 | 1,209 | 1,318 | 1,424 | 1,521 | 1,523 | 1,489 | 1,453 | 1,411 | 1,363 | 1,288 | 1,208 | 1,118 | 1,018 | 940 | 883 | 849 | 816 | 792 | 763 | 720 | 671 | 630 | 591 | 568 | 555 | 546 | 535 | 526 | 517 | 515 | 518 | 532 | 546 | 556 | 564 | 560 | 541 | 517 | 497 | 480 | 471 | 465 | 462 | 457 | 455 | 452 | 442 | 444 | 426 | 413 | 400 | 378 | 360 | 345 | 334 | 325 | 314 | 297 | 280 | 265 | 256 | 251 | 247 | 245 | 243 | 243 | 241 | 240 | 236 | 228 | 221 | 216 | 211 | 207 | 202 | 196 | 191 | 187 | 183 | 179 | 174 | 170 | 165 | 158 | 153 | 145 | 138 | 132 | 127 | 124 | 120 | 115 | 110 | 80 | 51 | 25 |
Cost of Revenue |
Loading...
|
M | 657 | 658 | 668 | 675 | 665 | 672 | 671 | 671 | 668 | 640 | 608 | 583 | 558 | 548 | 549 | 553 | 568 | 576 | 581 | 582 | 583 | 587 | 588 | 586 | 581 | 570 | 559 | 555 | 551 | 556 | 558 | 562 | 580 | 588 | 597 | 613 | 616 | 622 | 626 | 615 | 604 | 596 | 621 | 645 | 661 | 686 | 679 | 688 | 699 | 697 | 700 | 683 | 669 | 661 | 640 | 636 | 623 | 604 | 595 | 631 | 685 | 735 | 784 | 779 | 763 | 748 | 730 | 706 | 661 | 609 | 552 | 493 | 449 | 420 | 397 | 383 | 373 | 363 | 347 | 325 | 305 | 288 | 279 | 275 | 272 | 266 | 262 | 256 | 269 | 267 | 261 | 257 | 234 | 227 | 223 | 212 | 201 | 192 | 188 | 187 | 190 | 192 | 190 | 192 | 189 | 185 | 188 | 180 | 173 | 171 | 163 | 156 | 150 | 144 | 139 | 135 | 127 | 119 | 113 | 109 | 106 | 106 | 106 | 106 | 106 | 104 | 103 | 101 | 101 | 97 | 93 | 89 | 86 | 83 | 81 | 79 | 75 | 73 | 54 | 36 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 687 | 679 | 674 | 657 | 645 | 639 | 632 | 632 | 616 | 601 | 581 | 561 | 532 | 513 | 523 | 529 | 557 | 573 | 574 | 579 | 580 | 585 | 589 | 588 | 585 | 574 | 564 | 558 | 556 | 561 | 560 | 559 | 547 | 542 | 548 | 558 | 583 | 598 | 602 | 609 | 612 | 616 | 624 | 631 | 630 | 630 | 633 | 636 | 646 | 654 | 660 | 656 | 650 | 642 | 630 | 623 | 601 | 575 | 554 | 578 | 633 | 689 | 738 | 744 | 726 | 705 | 681 | 657 | 627 | 599 | 566 | 526 | 491 | 464 | 452 | 433 | 419 | 400 | 373 | 346 | 325 | 303 | 289 | 280 | 274 | 268 | 264 | 261 | 246 | 251 | 270 | 289 | 323 | 337 | 337 | 329 | 316 | 304 | 292 | 284 | 275 | 270 | 267 | 264 | 263 | 257 | 257 | 247 | 240 | 229 | 214 | 204 | 195 | 190 | 186 | 180 | 171 | 161 | 153 | 147 | 145 | 141 | 139 | 137 | 137 | 137 | 136 | 135 | 127 | 124 | 123 | 122 | 121 | 119 | 115 | 113 | 112 | 109 | 126 | 138 | 151 | 165 | 158 | 153 | 145 | 138 | 132 | 127 | 124 | 120 | 115 | 110 | 80 | 51 | 25 |
Operating Expenses |
Loading...
|
M | 447 | 441 | 440 | 432 | 428 | 433 | 432 | 439 | 435 | 426 | 412 | 394 | 373 | 377 | 383 | 391 | 406 | 405 | 411 | 416 | 418 | 426 | 431 | 436 | 440 | 435 | 431 | 427 | 427 | 434 | 439 | 441 | 495 | 497 | 509 | 523 | 631 | 643 | 646 | 651 | 717 | 717 | 718 | 710 | 502 | 492 | 598 | 597 | 591 | 598 | 490 | 494 | 496 | 494 | 495 | 494 | 475 | 456 | 454 | 457 | 489 | 521 | 532 | 537 | 531 | 517 | 502 | 485 | 459 | 433 | 402 | 369 | 347 | 329 | 317 | 311 | 300 | 293 | 285 | 274 | 270 | 260 | 253 | 248 | 238 | 231 | 222 | 219 | 217 | 218 | 233 | 244 | 259 | 271 | 269 | 260 | 247 | 233 | 223 | 221 | 216 | 216 | 214 | 212 | 208 | 203 | 204 | 196 | 191 | 182 | 170 | 163 | 156 | 151 | 145 | 139 | 132 | 127 | 122 | 118 | 116 | 114 | 113 | 113 | 120 | 121 | 121 | 119 | 109 | 106 | 103 | 102 | 99 | 96 | 93 | 91 | 87 | 85 | 62 | 40 | 157 | 137 | 137 | 137 | 112 | 112 | 112 | 112 | 92 | 92 | 92 | 92 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 327 | 322 | 377 | 371 | 368 | 373 | 373 | 380 | 379 | 374 | 363 | 350 | 332 | 324 | 330 | 336 | 349 | 361 | 366 | 371 | 373 | 380 | 385 | 390 | 396 | 393 | 390 | 388 | 390 | 397 | 402 | 405 | 410 | 407 | 414 | 423 | 431 | 445 | 449 | 452 | 447 | 442 | 443 | 438 | 442 | 437 | 430 | 430 | 430 | 438 | 441 | 442 | 440 | 436 | 437 | 436 | 423 | 407 | 392 | 399 | 431 | 463 | 491 | 496 | 493 | 480 | 466 | 449 | 423 | 398 | 369 | 339 | 319 | 302 | 291 | 286 | 275 | 267 | 260 | 248 | 237 | 228 | 222 | 220 | 217 | 211 | 202 | 199 | 201 | 202 | 208 | 214 | 221 | 227 | 229 | 221 | 210 | 199 | 190 | 187 | 181 | 180 | 179 | 179 | 175 | 171 | 172 | 165 | 162 | 155 | 146 | 141 | 137 | 132 | 126 | 120 | 112 | 107 | 103 | 101 | 74 | 75 | 77 | 77 | 77 | 78 | 78 | 77 | 77 | 74 | 71 | 70 | 70 | 67 | 65 | 62 | 62 | 60 | 38 | 19 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 67 | 65 | 63 | 61 | 61 | 60 | 59 | 59 | 56 | 52 | 48 | 45 | 41 | 39 | 40 | 41 | 43 | 44 | 45 | 45 | 46 | 46 | 46 | 45 | 45 | 43 | 41 | 40 | 38 | 37 | 36 | 36 | 36 | 36 | 36 | 37 | 37 | 37 | 36 | 35 | 35 | 34 | 35 | 34 | 35 | 36 | 37 | 38 | 39 | 41 | 43 | 43 | 44 | 44 | 43 | 43 | 40 | 37 | 35 | 34 | 37 | 39 | 41 | 41 | 39 | 37 | 36 | 36 | 36 | 35 | 32 | 30 | 28 | 27 | 26 | 25 | 24 | 24 | 24 | 23 | 22 | 21 | 20 | 19 | 18 | 17 | 17 | 17 | 18 | 18 | 19 | 20 | 21 | 23 | 23 | 21 | 21 | 18 | 17 | 18 | 18 | 20 | 20 | 20 | 20 | 19 | 18 | 16 | 15 | 13 | 12 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 8 | 5 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 54 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 55 | 59 | 64 | 163 | 162 | 161 | 164 | 235 | 241 | 241 | 237 | 25 | 20 | 131 | 128 | 121 | 119 | 6 | 9 | 13 | 14 | 15 | 15 | 12 | 12 | 28 | 24 | 22 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 12 | 11 | 11 | 10 | 3 | 3 | 3 | 3 | -2 | -2 | 5 | 10 | 16 | 20 | 18 | 18 | 16 | 16 | 16 | 16 | 17 | 16 | 15 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 12 | 11 | 9 | 8 | 9 | 9 | 9 | 10 | 9 | 7 | 5 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -210 | -218 | -227 | -243 | -237 | -240 | -240 | -232 | -233 | -214 | -196 | -189 | -185 | -184 | -180 | -176 | -176 | -171 | -170 | -166 | -165 | -161 | -157 | -150 | -140 | -134 | -129 | -128 | -123 | -122 | -119 | -121 | -135 | -146 | -147 | -154 | -148 | -140 | -141 | -128 | -121 | -118 | -138 | -166 | -178 | -208 | -213 | -219 | -229 | -218 | -216 | -199 | -186 | -181 | -160 | -157 | -160 | -160 | -169 | -198 | -218 | -233 | -251 | -242 | -232 | -231 | -228 | -221 | -201 | -176 | -151 | -123 | -102 | -91 | -80 | -72 | -74 | -72 | -63 | -54 | -47 | -39 | -37 | -36 | -34 | -36 | -40 | -37 | -52 | -49 | -29 | -13 | 25 | 43 | 47 | 48 | 46 | 41 | 35 | 34 | 27 | 24 | 24 | 21 | 18 | 18 | 16 | 16 | 18 | 11 | 7 | 7 | 6 | 7 | 7 | 5 | 5 | 7 | 10 | 9 | 10 | 8 | 7 | 8 | 15 | 17 | 17 | 18 | 8 | 8 | 10 | 12 | 13 | 13 | 12 | 12 | 13 | 12 | 8 | 5 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 239 | 239 | 234 | 225 | 216 | 206 | 200 | 193 | 181 | 175 | 169 | 167 | 160 | 135 | 139 | 138 | 151 | 168 | 163 | 162 | 161 | 159 | 158 | 153 | 144 | 138 | 133 | 131 | 128 | 127 | 121 | 118 | 52 | 45 | 38 | 35 | -48 | -45 | -44 | -42 | -105 | -101 | -94 | -78 | 128 | 138 | 35 | 40 | 55 | 55 | 170 | 162 | 154 | 149 | 136 | 129 | 126 | 119 | 100 | 120 | 144 | 168 | 206 | 208 | 194 | 188 | 178 | 172 | 168 | 166 | 164 | 157 | 144 | 135 | 135 | 122 | 119 | 107 | 88 | 72 | 55 | 43 | 36 | 32 | 37 | 37 | 42 | 42 | 29 | 33 | 38 | 45 | 64 | 67 | 68 | 69 | 69 | 71 | 69 | 63 | 59 | 55 | 53 | 52 | 55 | 53 | 53 | 51 | 49 | 47 | 44 | 41 | 38 | 39 | 41 | 41 | 39 | 34 | 30 | 30 | 29 | 27 | 26 | 24 | 17 | 16 | 16 | 15 | 18 | 18 | 20 | 20 | 23 | 23 | 22 | 22 | 25 | 24 | 64 | 98 | -6 | 28 | 21 | 16 | 33 | 26 | 20 | 15 | 32 | 28 | 23 | 18 | 80 | 51 | 25 |
Interest Expense |
Loading...
|
M | 3 | 3 | 3 | 4 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 6 | 6 | 7 | 7 | 8 | 9 | 10 | 10 | 11 | 12 | 13 | 13 | 14 | 15 | 15 | 16 | 17 | 17 | 18 | 18 | 19 | 20 | 21 | 21 | 22 | 22 | 22 | 22 | 21 | 21 | 23 | 24 | 25 | 25 | 26 | 26 | 26 | 27 | 26 | 25 | 23 | 22 | 20 | 17 | 14 | 11 | 9 | 8 | 8 | 7 | 5 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 7 | 6 | 3 | 1 | 0 | -2 | -2 | -1 | -1 | 2 | 5 | 4 | 5 | -10 | -10 | -9 | -9 | 7 | 6 | 5 | 5 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | -1 | -51 | -56 | -60 | -63 | -162 | -160 | -159 | -161 | -231 | -236 | -230 | -227 | -17 | -12 | -129 | -126 | -119 | -116 | -2 | -5 | -10 | -12 | -14 | -14 | -10 | -9 | -28 | -22 | -19 | -17 | 7 | 5 | 5 | 5 | 2 | 3 | 1 | 2 | 3 | 2 | 3 | 1 | 1 | 1 | 0 | -1 | -2 | -4 | -13 | -11 | -11 | -9 | -1 | -2 | -2 | -1 | -8 | -8 | -8 | -9 | 6 | 6 | 7 | 7 | 3 | 3 | 3 | 2 | -6 | -6 | -6 | -5 | 1 | 2 | 2 | 1 | 2 | 1 | 2 | 5 | 5 | 7 | 7 | 5 | 3 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 0 | 0 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | -3 | -3 | -5 | -5 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 243 | 242 | 235 | 226 | 216 | 204 | 198 | 192 | 180 | 176 | 173 | 171 | 164 | 139 | 142 | 141 | 153 | 172 | 166 | 165 | 163 | 159 | 157 | 152 | 143 | 136 | 130 | 127 | 123 | 122 | 113 | 109 | 42 | 34 | 28 | 25 | -58 | -56 | -55 | -54 | -117 | -113 | -106 | -92 | 113 | 123 | 20 | 23 | 38 | 38 | 152 | 144 | 134 | 128 | 115 | 109 | 106 | 99 | 76 | 97 | 122 | 145 | 186 | 186 | 173 | 166 | 156 | 152 | 147 | 148 | 150 | 145 | 136 | 128 | 128 | 115 | 112 | 102 | 85 | 70 | 54 | 43 | 36 | 32 | 38 | 38 | 43 | 43 | 31 | 34 | 39 | 45 | 70 | 72 | 74 | 76 | 71 | 73 | 71 | 65 | 53 | 48 | 47 | 46 | 56 | 55 | 54 | 51 | 50 | 48 | 46 | 45 | 43 | 46 | 47 | 45 | 42 | 35 | 31 | 30 | 31 | 28 | 28 | 26 | 17 | 16 | 16 | 15 | 19 | 20 | 21 | 23 | 25 | 26 | 25 | 26 | 21 | 21 | 14 | 8 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 52 | 54 | 52 | 51 | 49 | 46 | 43 | 42 | 38 | 37 | 37 | 36 | 34 | 32 | 33 | 28 | 32 | 30 | 28 | 33 | 33 | 38 | 61 | 61 | 61 | 58 | 31 | 31 | 27 | 28 | 29 | 29 | 26 | 22 | 20 | 20 | -6 | -7 | -5 | -5 | 11 | 13 | 39 | 44 | 61 | 65 | 43 | 41 | 38 | 37 | 37 | 35 | 33 | 32 | 29 | 27 | 27 | 25 | 21 | 27 | 36 | 43 | 53 | 54 | 49 | 48 | 45 | 43 | 41 | 42 | 42 | 41 | 38 | 35 | 36 | 33 | 30 | 29 | 24 | 19 | 17 | 15 | 12 | 11 | 13 | 13 | 15 | 15 | 11 | 12 | 14 | 17 | 26 | 27 | 28 | 29 | 27 | 28 | 27 | 25 | 21 | 19 | 18 | 18 | 22 | 21 | 21 | 20 | 19 | 19 | 18 | 17 | 16 | 17 | 17 | 17 | 16 | 13 | 12 | 11 | 11 | 10 | 10 | 9 | 8 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 9 | 10 | 10 | 11 | 9 | 9 | 6 | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 191 | 188 | 183 | 175 | 167 | 159 | 154 | 150 | 142 | 139 | 137 | 135 | 130 | 106 | 109 | 113 | 121 | 142 | 138 | 131 | 130 | 121 | 96 | 91 | 81 | 78 | 99 | 96 | 96 | 94 | 84 | 80 | 16 | 12 | 8 | 5 | -53 | -50 | -51 | -49 | -128 | -126 | -146 | -136 | 52 | 58 | -23 | -18 | 0 | 1 | 115 | 109 | 101 | 96 | 87 | 82 | 80 | 74 | 55 | 70 | 86 | 102 | 133 | 132 | 124 | 118 | 111 | 109 | 106 | 107 | 108 | 104 | 98 | 92 | 92 | 82 | 82 | 73 | 61 | 51 | 37 | 29 | 24 | 21 | 25 | 25 | 28 | 28 | 20 | 22 | 24 | 28 | 43 | 45 | 46 | 47 | 44 | 45 | 43 | 40 | 32 | 29 | 29 | 28 | 34 | 34 | 33 | 32 | 31 | 29 | 28 | 28 | 27 | 29 | 29 | 28 | 25 | 22 | 19 | 19 | 20 | 18 | 18 | 17 | 9 | 9 | 9 | 8 | 13 | 13 | 15 | 16 | 16 | 16 | 15 | 15 | 12 | 12 | 8 | 5 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | -33 | -33 | -18 | 0 | 155 | 155 | 140 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -10 | -14 | -11 | -2 | 42 | 69 | 66 | 56 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | -45 | -60 | -82 | -80 | -74 | -22 | -37 | -53 | -69 | -133 | -132 | -124 | -118 | -111 | -109 | -106 | -107 | -108 | -104 | -98 | -92 | -92 | -82 | -82 | -73 | -61 | -51 | -37 | -29 | -24 | -21 | -25 | -25 | -28 | -28 | -39 | -41 | -44 | -47 | -30 | -20 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 96 | 144 | 182 | 174 | 166 | 158 | 154 | 150 | 137 | 134 | 131 | 130 | 129 | 106 | 108 | 112 | 120 | 142 | 137 | 131 | 130 | 121 | 96 | 91 | 81 | 78 | 99 | 96 | 96 | 94 | 84 | 80 | 16 | 12 | 8 | 3 | -68 | -61 | -56 | -46 | -113 | -133 | -158 | -155 | 34 | 58 | -23 | -18 | 0 | 1 | 115 | 109 | 101 | 96 | 87 | 82 | 80 | 74 | 22 | 37 | 53 | 69 | 133 | 132 | 124 | 118 | 111 | 109 | 106 | 107 | 108 | 104 | 98 | 92 | 92 | 82 | 82 | 73 | 61 | 51 | 37 | 29 | 24 | 21 | 25 | 25 | 28 | 28 | 39 | 41 | 44 | 47 | 43 | 45 | 46 | 35 | 21 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 48,824,750.00 | 49,228,500.00 | 49,549,500.00 | 49,869,250.00 | 50,134,250.00 | 50,526,000.00 | 51,064,250.00 | 51,650,750.00 | 52,194,250.00 | 52,414,500.00 | 52,444,500.00 | 52,408,500.00 | 52,353,000.00 | 52,483,750.00 | 52,870,000.00 | 53,231,000.00 | 53,545,500.00 | 53,672,500.00 | 53,517,250.00 | 53,322,750.00 | 53,075,500.00 | 52,887,750.00 | 52,766,000.00 | 52,622,250.00 | 52,502,750.00 | 52,370,750.00 | 52,179,500.00 | 51,947,500.00 | 51,611,000.00 | 51,187,000.00 | 50,860,250.00 | 50,768,750.00 | 50,889,500.00 | 51,125,750.00 | 51,301,000.00 | 51,357,000.00 | 51,340,250.00 | 51,477,750.00 | 51,764,250.00 | 52,040,750.00 | 52,150,500.00 | 52,160,750.00 | 51,831,500.00 | 51,554,750.00 | 51,744,500.00 | 51,985,000.00 | 52,302,500.00 | 52,713,000.00 | 52,884,250.00 | 52,967,750.00 | 53,119,250.00 | 53,083,250.00 | 53,036,500.00 | 52,920,500.00 | 52,931,250.00 | 52,964,500.00 | 52,944,500.00 | 52,874,750.00 | 52,688,250.00 | 52,937,000.00 | 53,438,750.00 | 53,947,000.00 | 54,666,500.00 | 54,962,250.00 | 54,929,250.00 | 54,951,750.00 | 54,842,000.00 | 54,713,000.00 | 53,624,000.00 | 52,403,000.00 | 51,159,000.00 | 50,059,250.00 | 49,927,750.00 | 50,017,500.00 | 50,061,383.25 | 49,799,383.25 | 49,276,182.50 | 48,727,682.50 | 48,176,101.25 | 47,651,374.00 | 46,994,440.25 | 46,612,507.75 | 46,404,455.75 | 46,352,540.25 | 46,732,091.50 | 46,795,079.50 | 46,736,425.75 | 46,685,333.25 | 46,566,081.75 | 46,552,526.25 | 46,302,180.00 | 46,226,129.50 | 46,120,482.50 | 45,888,776.50 | 45,739,346.25 | 45,542,521.00 | 45,461,634.25 | 45,254,410.50 | 45,261,055.00 | 46,157,880.25 | 46,059,661.25 | 46,081,591.00 | 46,247,489.75 | 44,907,721.50 | 44,550,336.75 | 44,114,290.25 | 43,630,419.25 | 43,517,806.50 | 43,549,094.75 | 43,568,474.50 | 43,754,578.75 | 43,254,578.75 | 43,171,576.50 | 43,268,475.75 | 42,828,915.25 | 42,930,364.50 | 42,714,221.50 | 42,783,989.00 | 42,625,258.75 | 42,440,476.25 | 42,446,581.25 | 41,972,897.00 | 42,042,341.50 | 41,792,341.50 | 41,586,098.25 | 41,942,135.50 | 41,650,468.75 | 41,317,135.50 | 41,516,155.75 | 41,160,118.50 | 41,281,330.75 | 41,892,441.75 | 41,758,639.00 | 42,065,656.50 | 42,166,666.50 | 42,166,666.50 | 42,575,757.50 | 42,853,535.25 | 43,543,979.75 | 44,512,202.00 | 44,714,222.00 | 44,849,111.00 | 44,849,111.00 | 44,849,111.00 | 44,635,436.00 | 44,578,436.00 | 44,521,436.00 | 44,464,436.00 | 44,400,333.25 | 44,400,333.25 | 44,400,333.25 | 44,400,333.25 | 44,756,000.00 | 44,756,000.00 | 44,756,000.00 |
EBITDA |
Loading...
|
M | 269 | 269 | 256 | 249 | 241 | 223 | 226 | 219 | 198 | 198 | 189 | 184 | 177 | 167 | 171 | 170 | 188 | 191 | 180 | 180 | 173 | 171 | 176 | 172 | 163 | 158 | 153 | 152 | 149 | 149 | 144 | 143 | 137 | 137 | 136 | 138 | 155 | 158 | 161 | 166 | 175 | 188 | 189 | 201 | 194 | 196 | 210 | 212 | 221 | 220 | 223 | 220 | 217 | 214 | 203 | 198 | 192 | 186 | 169 | 184 | 205 | 227 | 259 | 263 | 248 | 241 | 231 | 223 | 219 | 210 | 202 | 189 | 171 | 162 | 161 | 148 | 146 | 133 | 113 | 99 | 99 | 85 | 77 | 69 | 55 | 56 | 61 | 59 | 56 | 61 | 68 | 76 | 79 | 81 | 79 | 80 | 83 | 84 | 81 | 76 | 80 | 75 | 72 | 70 | 67 | 65 | 66 | 64 | 61 | 59 | 54 | 47 | 42 | 41 | 43 | 45 | 45 | 42 | 39 | 38 | 38 | 36 | 34 | 33 | 26 | 25 | 25 | 24 | 24 | 24 | 25 | 25 | 26 | 26 | 24 | 25 | 35 | 34 | 74 | 107 | -5 | 28 | 21 | 16 | 33 | 26 | 20 | 15 | 32 | 28 | 23 | 18 | 80 | 51 | 25 |
Depreciation and Amortization |
Loading...
|
M | 30 | 30 | 31 | 32 | 33 | 34 | 34 | 34 | 34 | 31 | 28 | 25 | 23 | 23 | 23 | 23 | 24 | 24 | 23 | 24 | 24 | 25 | 25 | 25 | 26 | 26 | 27 | 27 | 28 | 29 | 31 | 32 | 36 | 37 | 38 | 39 | 39 | 42 | 44 | 45 | 46 | 49 | 49 | 49 | 47 | 44 | 43 | 44 | 44 | 46 | 47 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 55 | 55 | 56 | 58 | 60 | 61 | 59 | 57 | 55 | 54 | 52 | 47 | 41 | 35 | 31 | 28 | 27 | 27 | 26 | 23 | 22 | 20 | 19 | 20 | 18 | 18 | 18 | 17 | 17 | 17 | 18 | 19 | 22 | 23 | 22 | 20 | 18 | 18 | 16 | 16 | 16 | 15 | 15 | 14 | 14 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 12 | 11 | 9 | 8 | 9 | 9 | 9 | 10 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 5 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 239 | 239 | 225 | 217 | 208 | 189 | 192 | 185 | 164 | 166 | 161 | 159 | 154 | 144 | 147 | 146 | 165 | 168 | 157 | 156 | 149 | 147 | 152 | 146 | 138 | 132 | 127 | 125 | 121 | 120 | 113 | 110 | 101 | 100 | 98 | 99 | 115 | 116 | 117 | 121 | 129 | 139 | 140 | 152 | 147 | 152 | 166 | 168 | 177 | 175 | 175 | 171 | 166 | 163 | 151 | 145 | 138 | 131 | 114 | 129 | 149 | 169 | 199 | 203 | 189 | 183 | 176 | 169 | 167 | 163 | 162 | 154 | 140 | 134 | 133 | 121 | 120 | 109 | 91 | 79 | 79 | 65 | 58 | 51 | 38 | 39 | 44 | 43 | 37 | 41 | 46 | 53 | 58 | 60 | 61 | 62 | 67 | 68 | 66 | 61 | 64 | 61 | 58 | 56 | 54 | 51 | 52 | 49 | 47 | 45 | 42 | 37 | 33 | 32 | 34 | 36 | 36 | 33 | 29 | 29 | 28 | 26 | 24 | 22 | 16 | 15 | 16 | 15 | 16 | 17 | 17 | 18 | 19 | 20 | 18 | 18 | 28 | 27 | 23 | 18 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 21.48 | 22.18 | 22.14 | 22.43 | 22.76 | 22.28 | 21.75 | 21.74 | 20.91 | 20.80 | 21.12 | 20.80 | 20.61 | 24.87 | 24.86 | 22.23 | 22.82 | 16.99 | 16.87 | 20.23 | 20.36 | 24.00 | 40.86 | 41.48 | 43.22 | 42.39 | 23.71 | 24.09 | 22.04 | 22.77 | 25.82 | 26.82 | 18.82 | 17.13 | 15.15 | 16.47 | 23.73 | 22.30 | 25.33 | 24.38 | 20.56 | 21.79 | 49.30 | 49.42 | 60.89 | 61.93 | 24.38 | 22.43 | 15.83 | 15.13 | 24.12 | 24.63 | 24.85 | 24.88 | 24.65 | 25.01 | 24.95 | 25.38 | 13.71 | 13.56 | 15.33 | 15.62 | 28.61 | 28.99 | 28.40 | 28.85 | 28.43 | 28.00 | 28.00 | 28.00 | 27.63 | 27.88 | 28.13 | 27.50 | 28.36 | 29.11 | 25.97 | 27.11 | 27.99 | 28.36 | 32.73 | 33.74 | 33.85 | 33.98 | 34.04 | 34.16 | 34.32 | 34.48 | 33.43 | 34.18 | 35.01 | 35.86 | 37.71 | 37.78 | 37.88 | 38.03 | 38.35 | 38.48 | 38.73 | 38.98 | 39.20 | 39.29 | 39.32 | 39.35 | 39.01 | 38.47 | 38.55 | 38.44 | 38.34 | 38.91 | 38.43 | 38.32 | 36.15 | 36.43 | 37.01 | 37.54 | 38.48 | 38.12 | 37.84 | 38.02 | 37.03 | 36.64 | 36.79 | 35.81 | 0.45 | -0.44 | -0.17 | 0.39 | 29.35 | 29.75 | 28.01 | 27.69 | 37.31 | 38.88 | 41.09 | 41.57 | 47.02 | 45.96 | 47.06 | 50.28 | 36.92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 51.08 | 50.79 | 50.21 | 49.32 | 49.20 | 48.73 | 48.48 | 48.50 | 47.96 | 48.44 | 48.88 | 49.04 | 48.75 | 48.34 | 48.73 | 48.84 | 49.48 | 49.88 | 49.68 | 49.86 | 49.84 | 49.92 | 50.03 | 50.12 | 50.16 | 50.18 | 50.21 | 50.15 | 50.22 | 50.22 | 50.07 | 49.85 | 48.53 | 48.00 | 47.86 | 47.65 | 48.63 | 49.01 | 49.02 | 49.75 | 50.29 | 50.82 | 50.15 | 49.52 | 48.84 | 47.85 | 48.23 | 48.05 | 48.05 | 48.39 | 48.52 | 48.99 | 49.25 | 49.29 | 49.63 | 49.51 | 49.07 | 48.74 | 48.16 | 47.78 | 48.02 | 48.31 | 48.49 | 48.86 | 48.73 | 48.53 | 48.20 | 48.21 | 48.72 | 49.72 | 50.71 | 51.68 | 52.17 | 52.54 | 53.23 | 53.07 | 52.84 | 52.38 | 51.80 | 51.59 | 51.52 | 51.29 | 50.78 | 50.48 | 50.20 | 50.15 | 50.23 | 50.44 | 47.89 | 48.52 | 50.87 | 52.74 | 57.93 | 59.74 | 60.26 | 60.88 | 61.09 | 61.27 | 60.74 | 60.25 | 59.17 | 58.51 | 58.46 | 57.92 | 58.13 | 58.11 | 57.80 | 57.85 | 58.05 | 57.19 | 56.73 | 56.65 | 56.44 | 56.99 | 57.26 | 57.20 | 57.45 | 57.40 | 57.54 | 57.48 | 57.79 | 57.13 | 56.77 | 56.50 | 56.44 | 56.77 | 56.94 | 57.00 | 55.62 | 56.02 | 56.84 | 57.71 | 58.52 | 58.74 | 58.71 | 58.98 | 59.97 | 59.90 | 70.02 | 79.91 | 89.64 | 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...
|
% | 17.77 | 17.83 | 17.39 | 16.88 | 16.48 | 15.71 | 15.34 | 14.81 | 14.06 | 14.10 | 14.25 | 14.61 | 14.57 | 12.75 | 12.96 | 12.72 | 13.33 | 14.62 | 14.08 | 13.98 | 13.83 | 13.58 | 13.41 | 13.00 | 12.37 | 12.07 | 11.84 | 11.75 | 11.58 | 11.40 | 10.80 | 10.50 | 4.70 | 4.11 | 3.40 | 2.91 | -3.40 | -3.33 | -3.25 | -3.06 | -8.41 | -8.04 | -7.66 | -6.72 | 9.87 | 10.43 | 2.44 | 2.66 | 3.69 | 3.62 | 12.46 | 12.10 | 11.64 | 11.40 | 10.60 | 10.24 | 10.24 | 10.09 | 8.51 | 9.43 | 10.21 | 11.01 | 13.49 | 13.61 | 13.02 | 12.92 | 12.55 | 12.62 | 13.00 | 13.80 | 14.64 | 15.47 | 15.15 | 15.24 | 15.80 | 15.02 | 14.92 | 13.96 | 11.99 | 10.62 | 8.39 | 7.24 | 6.14 | 5.78 | 6.66 | 6.97 | 8.04 | 8.05 | 5.79 | 6.43 | 7.11 | 8.06 | 11.50 | 11.78 | 12.13 | 12.89 | 13.37 | 14.30 | 14.24 | 13.42 | 12.62 | 11.84 | 11.56 | 11.27 | 12.18 | 12.03 | 11.94 | 11.83 | 11.77 | 11.74 | 11.62 | 11.35 | 11.03 | 11.82 | 12.50 | 12.87 | 12.95 | 12.18 | 11.41 | 11.52 | 11.69 | 10.94 | 10.59 | 9.91 | 6.79 | 6.49 | 6.67 | 6.58 | 7.85 | 8.29 | 9.02 | 9.62 | 10.83 | 11.28 | 11.08 | 11.59 | 13.18 | 13.26 | 35.57 | 57.29 | -7.27 | 14.46 | 14.46 | 14.46 | 12.11 | 12.11 | 12.11 | 12.11 | 22.13 | 22.13 | 22.13 | 22.13 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | 14.14 | 14.18 | 13.54 | 13.04 | 12.64 | 12.03 | 11.78 | 11.51 | 10.63 | 10.83 | 11.07 | 11.37 | 11.83 | 9.95 | 10.08 | 10.26 | 10.61 | 12.33 | 11.88 | 11.30 | 11.14 | 10.31 | 8.10 | 7.71 | 6.96 | 6.82 | 8.81 | 8.60 | 8.64 | 8.43 | 7.49 | 7.13 | 1.49 | 1.15 | 0.75 | 0.19 | -5.11 | -4.65 | -4.26 | -3.40 | -9.03 | -10.63 | -12.71 | -12.65 | 2.59 | 4.33 | -2.01 | -1.69 | -0.43 | -0.40 | 8.45 | 8.10 | 7.62 | 7.34 | 6.77 | 6.48 | 6.48 | 6.26 | 1.51 | 2.26 | 2.78 | 3.41 | 8.72 | 8.66 | 8.28 | 8.13 | 7.83 | 8.03 | 8.17 | 8.91 | 9.68 | 10.33 | 10.29 | 10.43 | 10.75 | 10.05 | 10.30 | 9.60 | 8.29 | 7.45 | 5.60 | 4.84 | 4.07 | 3.82 | 4.53 | 4.63 | 5.34 | 5.42 | 7.59 | 7.86 | 8.20 | 8.64 | 7.74 | 7.91 | 8.20 | 8.31 | 7.87 | 7.56 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 20.03 | 20.10 | 19.07 | 18.66 | 18.37 | 17.05 | 17.35 | 16.81 | 15.38 | 15.92 | 15.95 | 16.15 | 16.12 | 15.67 | 15.88 | 15.62 | 16.74 | 16.67 | 15.59 | 15.50 | 14.85 | 14.60 | 14.98 | 14.63 | 14.00 | 13.79 | 13.65 | 13.65 | 13.47 | 13.33 | 12.89 | 12.73 | 12.18 | 12.09 | 11.89 | 11.78 | 12.85 | 12.95 | 13.08 | 13.55 | 14.38 | 15.42 | 15.24 | 15.77 | 15.07 | 14.86 | 15.96 | 15.94 | 16.42 | 16.26 | 16.37 | 16.44 | 16.42 | 16.39 | 15.90 | 15.67 | 15.70 | 15.79 | 14.57 | 14.91 | 15.08 | 15.44 | 17.01 | 17.27 | 16.63 | 16.55 | 16.31 | 16.38 | 16.96 | 17.43 | 18.00 | 18.66 | 18.09 | 18.31 | 18.85 | 18.14 | 18.30 | 17.33 | 15.49 | 14.70 | 15.66 | 14.44 | 13.25 | 12.27 | 10.08 | 10.44 | 11.53 | 11.45 | 10.82 | 11.71 | 12.87 | 13.89 | 14.29 | 14.32 | 14.11 | 14.87 | 16.02 | 16.93 | 16.91 | 16.19 | 17.08 | 16.25 | 15.77 | 15.26 | 14.87 | 14.70 | 14.83 | 14.91 | 14.84 | 14.76 | 14.13 | 12.91 | 12.07 | 12.19 | 13.22 | 14.40 | 15.19 | 15.13 | 14.59 | 14.89 | 15.09 | 14.62 | 13.98 | 13.37 | 10.80 | 10.19 | 10.42 | 10.17 | 10.58 | 11.01 | 11.52 | 11.84 | 12.54 | 12.92 | 12.41 | 12.97 | 18.77 | 18.78 | 41.00 | 62.16 | -6.76 | 14.46 | 14.46 | 14.46 | 12.11 | 12.11 | 12.11 | 12.11 | 22.13 | 22.13 | 22.13 | 22.13 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 17.77 | 17.83 | 16.74 | 16.23 | 15.83 | 14.44 | 14.72 | 14.18 | 12.76 | 13.43 | 13.58 | 13.93 | 14.01 | 13.49 | 13.69 | 13.45 | 14.63 | 14.62 | 13.55 | 13.45 | 12.77 | 12.51 | 12.87 | 12.46 | 11.81 | 11.51 | 11.28 | 11.19 | 10.91 | 10.73 | 10.13 | 9.83 | 9.00 | 8.83 | 8.55 | 8.41 | 9.58 | 9.48 | 9.50 | 9.90 | 10.56 | 11.38 | 11.31 | 11.94 | 11.40 | 11.52 | 12.65 | 12.62 | 13.13 | 12.89 | 12.87 | 12.79 | 12.61 | 12.46 | 11.81 | 11.46 | 11.23 | 11.11 | 9.77 | 10.29 | 10.75 | 11.28 | 13.05 | 13.29 | 12.66 | 12.59 | 12.39 | 12.42 | 12.96 | 13.58 | 14.40 | 15.24 | 14.82 | 15.12 | 15.62 | 14.85 | 15.08 | 14.29 | 12.40 | 11.67 | 12.55 | 11.06 | 10.00 | 9.02 | 6.86 | 7.30 | 8.31 | 8.23 | 7.28 | 7.98 | 8.70 | 9.72 | 10.39 | 10.67 | 10.88 | 11.57 | 12.84 | 13.67 | 13.68 | 12.96 | 13.79 | 13.13 | 12.73 | 12.34 | 11.88 | 11.62 | 11.65 | 11.57 | 11.42 | 11.39 | 10.99 | 9.99 | 9.46 | 9.66 | 10.47 | 11.48 | 11.99 | 11.73 | 11.04 | 11.20 | 11.13 | 10.50 | 9.85 | 9.17 | 6.59 | 6.20 | 6.62 | 6.48 | 7.09 | 7.43 | 7.91 | 8.29 | 9.32 | 9.70 | 9.03 | 9.56 | 14.96 | 14.89 | 17.45 | 20.40 | 11.26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 18.10 | 18.09 | 17.48 | 16.90 | 16.46 | 15.57 | 15.16 | 14.73 | 13.96 | 14.22 | 14.62 | 14.95 | 15.02 | 13.06 | 13.18 | 12.99 | 13.52 | 14.97 | 14.39 | 14.17 | 13.99 | 13.55 | 13.34 | 12.94 | 12.24 | 11.92 | 11.59 | 11.36 | 11.09 | 10.90 | 10.09 | 9.73 | 3.80 | 3.13 | 2.47 | 2.03 | -4.27 | -4.23 | -4.19 | -4.04 | -9.38 | -9.05 | -8.64 | -7.75 | 8.76 | 9.29 | 1.26 | 1.38 | 2.40 | 2.33 | 11.14 | 10.75 | 10.15 | 9.79 | 9.01 | 8.65 | 8.64 | 8.41 | 6.41 | 7.44 | 8.41 | 9.29 | 12.22 | 12.20 | 11.57 | 11.43 | 10.95 | 11.15 | 11.34 | 12.38 | 13.38 | 14.35 | 14.33 | 14.38 | 15.00 | 14.16 | 14.06 | 13.31 | 11.54 | 10.37 | 8.25 | 7.30 | 6.15 | 5.83 | 6.94 | 7.12 | 8.24 | 8.36 | 6.07 | 6.62 | 7.27 | 8.11 | 12.50 | 12.78 | 13.26 | 14.09 | 13.79 | 14.79 | 14.65 | 13.71 | 11.26 | 10.39 | 10.23 | 10.10 | 12.41 | 12.39 | 12.19 | 11.99 | 11.99 | 11.97 | 12.11 | 12.61 | 12.46 | 13.79 | 14.32 | 14.08 | 13.74 | 12.45 | 11.71 | 11.73 | 12.37 | 11.51 | 11.37 | 10.64 | 6.91 | 6.65 | 6.54 | 6.55 | 8.30 | 8.89 | 9.90 | 10.71 | 12.09 | 12.67 | 12.92 | 13.36 | 11.18 | 11.34 | 10.44 | 8.55 | 14.64 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email