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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 18,245 | 16,828 | 16,899 | 17,425 | 17,712 | 17,107 | 16,318 | 15,396 | 14,650 | 14,477 | 14,380 | 14,198 | 13,809 | 13,819 | 13,747 | 14,168 | 14,918 | 14,917 | 15,141 | 14,999 | 14,671 | 14,321 | 13,798 | 13,331 | 13,029 | 13,041 | 12,973 | 12,766 | 12,279 | 12,037 | 11,986 | 12,194 | 12,477 | 12,611 | 12,652 | 12,548 | 12,539 | 12,134 | 11,672 | 11,252 | 10,802 | 10,575 | 10,364 | 10,163 | 10,040 | 9,920 | 9,763 | 9,573 | 9,290 | 9,028 | 8,768 | 8,583 | 8,416 | 8,297 | 8,062 | 7,785 | 7,473 | 7,367 | 7,685 | 8,097 | 8,414 | 8,477 | 8,218 | 7,984 | 7,914 | 7,899 | 7,911 | 7,865 | 7,777 | 7,716 | 7,653 | 7,484 | 7,377 | 7,238 | 7,064 | 6,972 | 6,811 | 6,545 | 6,346 | 6,041 | 5,839 | 5,896 | 5,930 | 6,021 | 6,107 | 6,120 | 6,103 | 5,927 | 5,766 | 5,652 | 5,508 | 5,513 | 5,451 | 5,428 | 5,431 | 5,385 | 5,115 | 4,761 | 4,412 | 4,090 | 4,056 | 4,098 | 4,182 | 4,287 | 4,382 | 4,351 | 4,231 | 4,122 | 4,014 | 3,961 | 2,955 | 1,995 | 977 |
Cost of Revenue |
Loading...
|
M | 10,469 | 9,677 | 9,688 | 9,795 | 9,880 | 9,711 | 9,259 | 8,880 | 8,548 | 8,408 | 8,468 | 8,330 | 8,061 | 8,048 | 8,166 | 8,360 | 8,702 | 8,832 | 8,837 | 8,800 | 8,643 | 8,359 | 8,054 | 7,652 | 7,365 | 7,127 | 6,898 | 6,753 | 6,513 | 6,362 | 6,393 | 6,516 | 6,710 | 6,951 | 7,055 | 7,138 | 7,242 | 7,142 | 7,001 | 6,794 | 6,578 | 6,407 | 6,206 | 5,405 | 4,589 | 3,721 | 2,957 | 2,901 | 2,833 | 2,760 | 2,655 | 2,530 | 2,405 | 2,297 | 2,205 | 2,134 | 2,081 | 2,080 | 2,221 | 2,453 | 2,698 | 3,197 | 4,757 | 4,538 | 4,738 | 4,665 | 2,934 | 2,924 | 2,409 | 2,650 | 2,614 | 2,539 | 2,487 | 1,638 | 1,296 | 1,269 | 1,269 | 1,272 | 1,277 | 1,262 | 1,312 | 1,358 | 3,368 | 3,264 | 3,125 | 2,972 | 1,078 | 1,055 | 1,092 | 1,114 | 970 | 1,091 | 1,123 | 1,070 | 1,186 | 1,016 | 858 | 885 | 638 | 777 | 788 | 829 | 1,272 | 1,314 | 1,517 | 1,622 | 482 | 893 | 1,297 | 1,690 | 2,407 | 1,618 | 804 |
Gross Profit |
Loading...
|
M | 7,776 | 7,151 | 7,211 | 7,630 | 7,832 | 7,396 | 7,059 | 6,516 | 6,102 | 6,069 | 5,912 | 5,868 | 5,748 | 5,771 | 5,581 | 5,808 | 6,216 | 6,085 | 6,304 | 6,199 | 6,028 | 5,962 | 5,744 | 5,679 | 5,664 | 5,914 | 6,075 | 6,013 | 5,766 | 5,675 | 5,593 | 5,678 | 5,767 | 5,660 | 5,597 | 5,410 | 5,297 | 4,992 | 4,671 | 4,458 | 4,224 | 4,168 | 4,158 | 4,758 | 5,451 | 6,199 | 6,806 | 6,672 | 6,457 | 6,268 | 6,113 | 6,053 | 6,011 | 6,000 | 5,857 | 5,651 | 5,392 | 5,287 | 5,464 | 5,644 | 5,716 | 5,280 | 3,461 | 3,446 | 3,176 | 3,235 | 4,978 | 4,941 | 5,368 | 5,066 | 5,039 | 4,945 | 4,890 | 5,600 | 5,767 | 5,702 | 5,543 | 5,273 | 5,069 | 4,779 | 4,527 | 4,538 | 2,562 | 2,757 | 2,982 | 3,148 | 5,024 | 4,873 | 4,674 | 4,538 | 4,538 | 4,422 | 4,328 | 4,358 | 4,245 | 4,369 | 4,257 | 3,877 | 3,774 | 3,313 | 3,268 | 3,268 | 2,910 | 2,972 | 2,865 | 2,728 | 3,749 | 3,228 | 2,717 | 2,270 | 548 | 377 | 173 |
Operating Expenses |
Loading...
|
M | 756 | 554 | 520 | 524 | 557 | 556 | 565 | 613 | 586 | 453 | 451 | 382 | 859 | 994 | 997 | 977 | 488 | 492 | 477 | 493 | 485 | 469 | 578 | 546 | 555 | 532 | 423 | 413 | 368 | 363 | 322 | 327 | 347 | 394 | 425 | 439 | 430 | 368 | 340 | 329 | 311 | 295 | 330 | 1,029 | 1,779 | 2,514 | 3,204 | 3,117 | 3,013 | 2,972 | 2,882 | 2,926 | 2,945 | 2,976 | 2,954 | 2,893 | 2,864 | 2,881 | 2,891 | 2,916 | 2,864 | 2,388 | 652 | 713 | 339 | 358 | 2,078 | 1,966 | 2,403 | 2,037 | 2,101 | 2,152 | 2,176 | 2,977 | 3,262 | 3,283 | 3,252 | 3,105 | 2,679 | 2,671 | 2,678 | 2,757 | 1,203 | 1,366 | 1,542 | 1,678 | 3,161 | 3,039 | 2,811 | 2,597 | 4,359 | 4,050 | 3,845 | 3,860 | 2,145 | 2,287 | 2,303 | 2,075 | 2,093 | 1,846 | 1,822 | 1,856 | 1,629 | 1,687 | 1,655 | 1,550 | 2,551 | 2,203 | 1,840 | 1,517 | 146 | 98 | 49 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 1,692 | 2,594 | 3,409 | 3,389 | 3,327 | 3,273 | 3,214 | 3,182 | 3,189 | 3,215 | 3,311 | 3,286 | 3,181 | 3,155 | 3,164 | 3,187 | 3,302 | 3,366 | 3,411 | 3,437 | 3,412 | 3,327 | 3,432 | 3,230 | 3,180 | 3,113 | 2,763 | 2,718 | 2,569 | 2,494 | 2,544 | 2,638 | 2,702 | 2,779 | 2,745 | 2,727 | 2,746 | 2,648 | 2,636 | 2,562 | 2,484 | 2,457 | 2,319 | 2,278 | 2,297 | 2,246 | 2,286 | 2,208 | 2,117 | 2,088 | 2,009 | 2,067 | 2,098 | 2,142 | 2,143 | 2,095 | 2,072 | 2,091 | 2,101 | 2,140 | 2,111 | 2,016 | 1,917 | 1,903 | 1,922 | 1,948 | 2,085 | 2,049 | 2,032 | 2,021 | 1,989 | 2,026 | 2,046 | 2,065 | 2,082 | 2,111 | 2,154 | 2,082 | 2,116 | 2,136 | 2,158 | 2,228 | 2,358 | 2,372 | 2,405 | 2,422 | 2,347 | 2,301 | 2,243 | 2,198 | 2,119 | 2,142 | 2,140 | 2,133 | 2,137 | 2,151 | 2,183 | 2,219 | 2,157 | 2,089 | 2,008 | 1,929 | 1,957 | 1,839 | 1,718 | 1,617 | 1,115 | 741 | 378 | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -735 | -1,449 | -2,118 | -2,874 | -2,934 | -2,944 | -2,927 | -2,858 | -2,854 | -2,684 | -2,625 | -2,581 | -2,340 | -2,305 | -2,201 | -2,131 | -2,222 | -2,311 | -2,355 | -2,385 | -2,320 | -2,288 | -2,316 | -2,280 | -2,296 | -2,233 | -2,173 | -2,162 | -1,989 | -1,249 | -518 | 268 | 918 | 909 | 896 | 884 | 873 | 859 | 847 | 834 | 811 | 798 | 792 | 790 | 790 | 776 | 753 | 372 | -1,265 | -1,190 | -1,583 | -1,590 | -7 | -83 | 371 | 16 | 112 | 126 | 130 | 912 | 1,180 | 1,172 | 1,098 | 1,023 | 563 | 535 | 520 | 529 | -1,155 | -1,006 | -863 | -744 | 814 | 738 | 568 | 399 | 2,240 | 1,908 | 1,705 | 1,727 | -36 | 69 | 149 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -6,986 | -3,896 | -4,339 | -4,441 | -4,408 | -4,409 | -1,892 | -1,568 | -3,664 | -5,911 | -8,080 | -7,933 | -7,735 | -7,727 | -7,844 | -8,009 | -8,321 | -8,458 | -8,376 | -8,322 | -7,966 | -7,681 | -7,462 | -7,179 | -7,196 | -7,039 | -6,799 | -6,727 | -6,489 | -6,335 | -6,441 | -6,485 | -4,915 | -3,126 | -1,299 | 439 | 430 | 368 | -1,440 | -1,451 | -1,469 | -1,485 | -3,688 | -3,726 | -3,719 | -3,721 | 247 | 216 | 180 | 212 | 227 | 396 | 540 | 679 | 749 | 759 | 783 | 801 | 670 | 463 | 166 | -809 | -356 | -76 | -651 | -559 | 1,075 | 973 | 1,924 | 2,540 | 2,448 | 2,572 | 2,649 | 3,077 | 3,238 | 3,286 | 3,256 | 3,106 | 2,756 | 2,763 | 2,720 | 2,753 | 805 | 1,072 | 1,388 | 1,676 | 3,148 | 3,050 | 2,784 | 2,548 | 3,389 | 2,959 | 2,721 | 2,790 | 960 | 1,271 | 1,445 | 1,191 | 1,455 | 1,069 | 1,034 | 1,027 | 357 | 373 | 138 | -73 | 2,069 | 1,310 | 543 | -173 | -2,261 | -1,520 | -755 |
Operating Income |
Loading...
|
M | 7,020 | 6,597 | 6,691 | 7,106 | 7,275 | 6,840 | 6,494 | 5,903 | 5,516 | 5,616 | 5,461 | 5,486 | 4,889 | 4,777 | 4,584 | 4,831 | 5,728 | 5,593 | 5,827 | 5,706 | 5,543 | 5,493 | 5,166 | 5,133 | 5,109 | 5,382 | 5,652 | 5,600 | 5,398 | 5,312 | 5,271 | 5,351 | 5,420 | 5,266 | 5,172 | 4,971 | 4,867 | 4,624 | 4,331 | 4,129 | 3,913 | 3,873 | 3,828 | 3,729 | 3,672 | 3,685 | 3,602 | 3,555 | 3,444 | 3,296 | 3,231 | 3,127 | 3,066 | 3,024 | 2,903 | 2,758 | 2,528 | 2,406 | 2,573 | 2,728 | 2,852 | 2,892 | 2,809 | 2,733 | 2,838 | 2,877 | 2,900 | 2,974 | 2,966 | 3,029 | 2,938 | 2,793 | 2,714 | 2,623 | 2,506 | 2,419 | 2,291 | 2,167 | 2,390 | 2,108 | 1,849 | 1,781 | 1,358 | 1,391 | 1,440 | 1,470 | 1,863 | 1,833 | 1,863 | 1,942 | 179 | 371 | 483 | 498 | 2,100 | 2,081 | 1,954 | 1,802 | 1,681 | 1,467 | 1,446 | 1,412 | 1,281 | 1,285 | 1,210 | 1,178 | 1,199 | 1,025 | 876 | 753 | 402 | 279 | 124 |
Interest Expense |
Loading...
|
M | 767 | 722 | 676 | 632 | 587 | 548 | 520 | 576 | 606 | 610 | 619 | 559 | 545 | 554 | 556 | 554 | 546 | 538 | 524 | 510 | 498 | 489 | 484 | 482 | 481 | 481 | 487 | 486 | 479 | 480 | 476 | 469 | 458 | 439 | 414 | 397 | 383 | 371 | 368 | 363 | 360 | 357 | 352 | 347 | 345 | 342 | 341 | 342 | 341 | 341 | 343 | 348 | 354 | 360 | 368 | 375 | 392 | 412 | 427 | 422 | 401 | 375 | 350 | 340 | 328 | 330 | 325 | 325 | 325 | 312 | 306 | 296 | 299 | 299 | 300 | 240 | 230 | 227 | 223 | 289 | 304 | 317 | 331 | 342 | 347 | 353 | 360 | 342 | 328 | 312 | 293 | 298 | 297 | 295 | 294 | 290 | 299 | 308 | 275 | 249 | 214 | 158 | 151 | 132 | 115 | 118 | 86 | 59 | 29 | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 516 | 599 | -89 | -94 | -107 | -77 | -38 | 751 | 784 | 876 | 823 | 15 | -533 | -673 | -675 | -626 | -107 | -118 | -16 | -15 | 192 | 209 | 114 | 27 | -286 | -344 | -324 | -319 | -276 | -268 | -302 | -296 | -299 | -347 | -381 | -408 | -413 | -261 | -248 | -230 | -186 | -222 | -260 | -171 | -125 | 207 | 341 | 393 | 394 | 401 | 392 | 346 | 350 | 212 | 276 | 273 | 268 | 267 | 210 | 193 | 193 | 26 | 166 | 164 | 156 | 166 | 33 | 21 | 16 | 11 | -6 | 15 | 14 | 12 | 27 | 8 | -10 | -19 | -37 | -15 | 4 | 21 | 22 | 16 | 43 | 77 | 101 | 105 | -106 | -35 | -56 | -50 | 159 | 137 | 130 | 139 | 156 | 107 | 167 | -421 | -445 | -464 | -511 | 52 | 72 | 57 | -121 | -116 | -146 | -162 | -1 | -7 | -10 |
EBT |
Loading...
|
M | 6,828 | 6,488 | 6,497 | 6,961 | 7,168 | 6,763 | 6,456 | 6,640 | 6,256 | 6,335 | 6,116 | 5,324 | 4,670 | 4,544 | 4,350 | 4,628 | 5,563 | 5,429 | 5,764 | 5,674 | 5,722 | 5,682 | 5,374 | 5,224 | 4,897 | 5,089 | 5,264 | 5,208 | 5,011 | 4,927 | 4,815 | 4,913 | 5,010 | 4,874 | 4,802 | 4,605 | 4,501 | 4,360 | 4,055 | 3,865 | 3,678 | 3,589 | 3,546 | 3,465 | 3,391 | 3,658 | 3,602 | 3,606 | 3,497 | 3,356 | 3,280 | 3,125 | 3,062 | 2,876 | 2,811 | 2,656 | 2,404 | 2,261 | 2,356 | 2,499 | 2,644 | 2,544 | 2,625 | 2,561 | 2,659 | 2,707 | 2,603 | 2,662 | 2,658 | 2,728 | 2,626 | 2,511 | 2,430 | 2,336 | 2,221 | 2,121 | 1,982 | 1,852 | 2,074 | 1,802 | 1,549 | 1,485 | 1,038 | 1,055 | 1,126 | 1,185 | 1,590 | 1,581 | 1,342 | 1,420 | 1,124 | 1,196 | 1,475 | 1,473 | 1,443 | 1,421 | 1,366 | 1,181 | 1,119 | 422 | 334 | 297 | 177 | 762 | 764 | 746 | 617 | 441 | 257 | 135 | 102 | 69 | 34 |
Income Tax Provision |
Loading...
|
M | 935 | 863 | 1,582 | 1,699 | 1,748 | 1,645 | 1,557 | 1,511 | 1,418 | 1,441 | 1,402 | 1,310 | 1,145 | 982 | 936 | 1,004 | 1,122 | 1,213 | 1,278 | 1,249 | 1,349 | 1,354 | -422 | -396 | -444 | -395 | 1,373 | 1,303 | 1,279 | 1,287 | 1,252 | 1,315 | 1,384 | 1,336 | 1,361 | 1,318 | 1,253 | 1,193 | 1,097 | 1,055 | 998 | 977 | 959 | 919 | 931 | 978 | 940 | 949 | 933 | 899 | 912 | 860 | 801 | 772 | 628 | 568 | 463 | 407 | 511 | 563 | 636 | 650 | 471 | 473 | 515 | 548 | 776 | 824 | 608 | 641 | 633 | 585 | 809 | 780 | 745 | 707 | 651 | 598 | 748 | 635 | 543 | 517 | 281 | 320 | 356 | 385 | 428 | 429 | 364 | 381 | 401 | 434 | 522 | 536 | 528 | 523 | 500 | 431 | 404 | 110 | 77 | 74 | 290 | 463 | 392 | 325 | 10 | 9 | 10 | 11 | 9 | 7 | 3 |
Income after Tax |
Loading...
|
M | 5,893 | 5,625 | 4,915 | 5,262 | 5,420 | 5,118 | 4,899 | 5,129 | 4,838 | 4,894 | 4,714 | 4,014 | 3,525 | 3,562 | 3,414 | 3,624 | 4,441 | 4,216 | 4,486 | 4,425 | 4,373 | 4,328 | 5,796 | 5,620 | 5,341 | 5,484 | 3,891 | 3,905 | 3,732 | 3,640 | 3,563 | 3,598 | 3,626 | 3,538 | 3,441 | 3,287 | 3,248 | 3,167 | 2,958 | 2,810 | 2,680 | 2,612 | 2,587 | 2,546 | 2,460 | 2,680 | 2,662 | 2,657 | 2,564 | 2,457 | 2,368 | 2,265 | 2,261 | 2,104 | 2,183 | 2,088 | 1,941 | 1,854 | 1,845 | 1,936 | 2,008 | 1,894 | 2,154 | 2,087 | 2,144 | 2,158 | 1,827 | 1,838 | 2,050 | 2,087 | 1,994 | 1,927 | 1,622 | 1,555 | 1,476 | 1,414 | 1,331 | 1,255 | 1,326 | 1,167 | 1,006 | 967 | 756 | 735 | 770 | 800 | 1,163 | 1,152 | 979 | 1,039 | 723 | 763 | 953 | 936 | 915 | 898 | 866 | 750 | 716 | 312 | 257 | 223 | -113 | 298 | 371 | 421 | 607 | 432 | 247 | 124 | 93 | 62 | 31 |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 195 | 195 | 195 | 0 | 3,964 | 714 | 691 | 32 | -1,981 | 529 | -113 | -62 | -137 | -153 | -198 | -144 | -21 | -27 | -111 | -120 | -2,717 | -2,639 | -2,528 | -2,510 | -2,527 | -2,520 | -2,457 | -2,693 | -2,659 | -2,611 | -2,549 | -2,455 | -2,379 | -2,292 | -2,235 | -2,050 | -2,098 | -1,989 | -1,820 | -1,653 | -297 | -384 | -501 | -468 | 100 | 130 | 91 | 114 | -150 | -106 | -270 | -300 | -1,777 | -1,684 | -1,371 | -1,309 | -1,250 | -1,188 | -1,102 | -1,022 | -842 | -705 | -583 | -538 | -651 | -612 | -613 | -621 | -526 | -522 | -414 | -453 | -420 | -414 | -514 | -515 | -399 | -295 | -170 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 2,275 | 3,495 | 4,915 | 5,262 | 5,420 | 5,118 | 4,897 | 5,127 | 4,836 | 4,892 | 4,714 | 4,014 | 3,525 | 3,562 | 3,414 | 3,624 | 4,441 | 4,021 | 3,325 | 3,015 | 2,647 | 2,630 | 4,534 | 4,414 | 4,216 | 4,306 | 2,983 | 2,957 | 2,826 | 2,771 | 2,693 | 2,709 | 2,754 | 2,700 | 2,747 | 2,752 | 2,837 | 2,845 | 2,717 | 2,639 | 2,528 | 2,510 | 2,527 | 2,520 | 2,457 | 2,693 | 2,659 | 2,611 | 2,549 | 2,455 | 2,379 | 2,292 | 2,235 | 2,050 | 2,098 | 1,989 | 1,820 | 1,653 | 1,571 | 1,659 | 1,775 | 1,742 | 2,107 | 2,078 | 2,116 | 2,093 | 1,686 | 1,642 | 1,806 | 1,836 | 1,777 | 1,684 | 1,371 | 1,309 | 1,250 | 1,188 | 1,102 | 1,022 | 842 | 705 | 583 | 538 | 651 | 612 | 613 | 621 | 526 | 522 | 414 | 453 | 420 | 414 | 514 | 515 | 399 | 295 | 170 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 652,050,000.00 | 659,050,000.00 | 667,625,000.00 | 674,800,000.00 | 681,950,000.00 | 688,275,000.00 | 695,900,000.00 | 702,425,000.00 | 707,150,000.00 | 710,300,000.00 | 711,750,000.00 | 712,350,000.00 | 712,750,000.00 | 713,025,000.00 | 714,075,000.00 | 716,100,000.00 | 719,175,000.00 | 722,625,000.00 | 726,100,000.00 | 729,925,000.00 | 733,575,000.00 | 737,700,000.00 | 742,375,000.00 | 747,075,000.00 | 752,225,000.00 | 757,300,000.00 | 762,325,000.00 | 767,500,000.00 | 773,075,000.00 | 779,200,000.00 | 785,750,000.00 | 792,300,000.00 | 798,800,000.00 | 805,125,000.00 | 810,275,000.00 | 815,025,000.00 | 819,350,000.00 | 823,600,000.00 | 828,650,000.00 | 833,975,000.00 | 839,925,000.00 | 846,225,000.00 | 852,950,000.00 | 860,350,000.00 | 867,825,000.00 | 875,450,000.00 | 883,100,000.00 | 890,850,000.00 | 899,650,000.00 | 908,800,000.00 | 917,550,000.00 | 926,050,000.00 | 933,800,000.00 | 940,350,000.00 | 946,300,000.00 | 949,000,000.00 | 949,200,000.00 | 947,900,000.00 | 945,800,000.00 | 947,450,000.00 | 951,950,000.00 | 960,100,000.00 | 971,800,000.00 | 986,450,000.00 | 1,001,600,000.00 | 1,016,200,000.00 | 1,030,050,000.00 | 1,041,950,000.00 | 1,055,050,000.00 | 1,068,700,000.00 | 1,085,600,000.00 | 1,099,100,000.00 | 1,112,650,000.00 | 1,127,400,000.00 | 1,139,200,000.00 | 1,150,900,000.00 | 1,157,100,000.00 | 1,158,400,000.00 | 1,154,700,000.00 | 1,152,405,997.00 | 1,153,960,720.00 | 1,161,312,744.00 | 1,173,612,744.00 | 1,189,954,573.00 | 1,204,197,451.00 | 1,212,593,253.00 | 1,216,193,253.00 | 1,213,794,452.00 | 1,210,196,251.00 | 1,205,548,575.00 | 1,202,098,575.00 | 1,201,049,100.00 | 1,204,497,376.00 | 1,216,341,454.00 | 1,230,741,454.00 | 1,242,608,297.75 | 1,372,212,172.75 | 1,348,524,016.75 | 1,312,224,016.75 | 1,290,616,157.25 | 1,126,506,852.25 | 1,095,772,412.00 | 1,073,722,412.00 | 1,040,649,510.50 | 1,022,800,727.25 | 1,022,762,823.25 | 995,347,399.75 | 965,146,343.50 | 939,739,904.00 | 910,542,438.75 | 910,210,483.00 | 909,546,571.50 | 911,545,050.00 |
EBITDA |
Loading...
|
M | 9,211 | 8,884 | 9,498 | 9,900 | 10,069 | 9,596 | 9,202 | 8,574 | 8,176 | 8,110 | 7,917 | 7,868 | 7,675 | 7,681 | 7,477 | 7,714 | 8,111 | 8,021 | 8,286 | 8,156 | 8,151 | 7,969 | 7,319 | 7,121 | 6,798 | 6,967 | 7,449 | 7,378 | 7,099 | 6,995 | 6,818 | 6,889 | 6,984 | 6,865 | 6,788 | 6,559 | 6,404 | 6,149 | 5,788 | 5,565 | 5,350 | 5,221 | 5,191 | 4,997 | 4,827 | 4,712 | 4,520 | 4,464 | 4,340 | 4,180 | 4,104 | 3,986 | 3,913 | 3,858 | 3,714 | 3,556 | 3,320 | 3,196 | 3,363 | 3,504 | 3,954 | 3,972 | 968 | 878 | 624 | 651 | 2,579 | 2,656 | 2,647 | 2,544 | 2,547 | 2,342 | 2,240 | 2,288 | 2,584 | 2,530 | 2,410 | 2,284 | 2,379 | 2,059 | 1,774 | 1,691 | -303 | -251 | -225 | -234 | 1,948 | 1,893 | 2,132 | 2,127 | 1,504 | 1,685 | 1,567 | 1,628 | 2,334 | 2,295 | 2,114 | 1,950 | 1,716 | 2,058 | 2,049 | 2,042 | 2,033 | 1,469 | 1,370 | 1,323 | 1,522 | 1,340 | 1,220 | 1,111 | 549 | 384 | 183 |
Depreciation and Amortization |
Loading...
|
M | 1,992 | 2,088 | 2,314 | 2,551 | 2,794 | 2,756 | 2,450 | 2,161 | 1,875 | 1,598 | 1,617 | 1,603 | 1,601 | 1,589 | 1,574 | 1,555 | 1,514 | 1,562 | 1,521 | 1,479 | 1,446 | 1,329 | 1,299 | 1,285 | 1,281 | 1,281 | 1,275 | 1,271 | 1,241 | 1,225 | 1,205 | 1,180 | 1,169 | 1,158 | 1,147 | 1,118 | 1,090 | 1,050 | 1,025 | 1,008 | 1,001 | 980 | 963 | 949 | 929 | 924 | 918 | 909 | 896 | 884 | 873 | 859 | 847 | 834 | 811 | 798 | 792 | 790 | 790 | 776 | 1,102 | 725 | 1,712 | 1,370 | 675 | 678 | 633 | 637 | 644 | 653 | 538 | 581 | 603 | 630 | 595 | 581 | 590 | 602 | 538 | 555 | 563 | 560 | 604 | 589 | 586 | 591 | 500 | 519 | 525 | 538 | 591 | 566 | 558 | 533 | -515 | -612 | -558 | -498 | -457 | -306 | -309 | -317 | -289 | -261 | -233 | -202 | -202 | -199 | -198 | -196 | -146 | -98 | -49 |
EBIT |
Loading...
|
M | 7,219 | 6,796 | 7,184 | 7,349 | 7,275 | 6,840 | 6,752 | 6,413 | 6,301 | 6,512 | 6,300 | 6,265 | 6,074 | 6,092 | 5,903 | 6,159 | 6,597 | 6,459 | 6,765 | 6,677 | 6,705 | 6,640 | 6,020 | 5,836 | 5,517 | 5,686 | 6,174 | 6,107 | 5,858 | 5,770 | 5,613 | 5,709 | 5,815 | 5,707 | 5,641 | 5,441 | 5,314 | 5,099 | 4,763 | 4,557 | 4,349 | 4,241 | 4,228 | 4,048 | 3,898 | 3,788 | 3,602 | 3,555 | 3,444 | 3,296 | 3,231 | 3,127 | 3,066 | 3,024 | 2,903 | 2,758 | 2,528 | 2,406 | 2,573 | 2,728 | 2,852 | 3,247 | -744 | -492 | -51 | -27 | 1,946 | 2,019 | 2,002 | 1,891 | 2,009 | 1,761 | 1,637 | 1,658 | 1,990 | 1,949 | 1,819 | 1,682 | 1,840 | 1,504 | 1,211 | 1,131 | -908 | -840 | -811 | -825 | 1,448 | 1,374 | 1,606 | 1,589 | 913 | 1,119 | 1,009 | 1,095 | 2,850 | 2,907 | 2,673 | 2,447 | 2,173 | 2,364 | 2,359 | 2,358 | 2,322 | 1,730 | 1,603 | 1,526 | 1,724 | 1,539 | 1,418 | 1,307 | 695 | 482 | 232 |
Income from Discontinued Operations |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 14.61 | 14.76 | 24.33 | 24.42 | 24.40 | 24.32 | 24.12 | 23.05 | 23.06 | 23.14 | 23.38 | 24.61 | 24.46 | 21.62 | 21.66 | 21.65 | 20.05 | 22.68 | 22.38 | 22.27 | 23.61 | 23.98 | -11.87 | -10.71 | -10.22 | -10.21 | 26.07 | 25.02 | 25.56 | 26.22 | 26.09 | 26.79 | 27.63 | 27.37 | 28.28 | 28.51 | 27.79 | 27.12 | 26.85 | 27.15 | 27.01 | 27.03 | 26.84 | 26.40 | 27.28 | 26.84 | 26.09 | 26.31 | 26.85 | 26.78 | 27.89 | 27.64 | 26.33 | 26.79 | 21.83 | 21.13 | 19.28 | 18.26 | 21.56 | 22.11 | 23.85 | 25.83 | 19.76 | 20.49 | 21.00 | 22.05 | 30.02 | 31.02 | 23.59 | 24.07 | 24.94 | 24.59 | 33.28 | 33.51 | 33.59 | 33.33 | 32.93 | 32.29 | 35.01 | 32.40 | 31.47 | 31.00 | 27.16 | 30.23 | 31.45 | 32.32 | 29.64 | 30.03 | 34.58 | 34.02 | 38.82 | 39.38 | 35.47 | 36.45 | 36.63 | 36.90 | 36.63 | 36.28 | 35.89 | 37.71 | 37.45 | 38.84 | 78.83 | 67.82 | 59.64 | 50.00 | 2.51 | 3.67 | 6.18 | 8.06 | 8.76 | 10.12 | 8.81 |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 42.59 | 42.46 | 42.62 | 43.73 | 44.19 | 42.97 | 43.07 | 42.23 | 41.65 | 41.87 | 41.10 | 41.34 | 41.68 | 41.81 | 40.70 | 40.99 | 41.51 | 40.59 | 41.48 | 41.19 | 41.04 | 41.48 | 41.46 | 42.53 | 43.43 | 45.34 | 46.81 | 47.12 | 47.02 | 47.15 | 46.70 | 46.57 | 46.19 | 44.84 | 44.21 | 43.11 | 42.24 | 40.89 | 39.75 | 39.49 | 39.11 | 39.33 | 40.02 | 46.89 | 54.21 | 62.62 | 69.68 | 69.68 | 69.52 | 69.41 | 69.69 | 70.52 | 71.42 | 72.31 | 72.59 | 72.57 | 72.16 | 71.78 | 71.22 | 69.85 | 67.98 | 61.74 | 40.60 | 42.39 | 39.62 | 40.47 | 62.81 | 62.79 | 68.90 | 65.21 | 65.47 | 65.92 | 66.31 | 77.40 | 81.74 | 81.83 | 81.35 | 80.28 | 79.94 | 78.99 | 77.37 | 76.85 | 44.47 | 46.60 | 49.24 | 51.83 | 82.34 | 82.18 | 80.99 | 80.24 | 82.39 | 80.14 | 79.27 | 80.15 | 78.07 | 81.12 | 83.15 | 81.00 | 85.55 | 80.68 | 80.26 | 79.54 | 69.67 | 69.53 | 65.45 | 62.68 | 89.92 | 78.20 | 67.31 | 56.71 | 18.52 | 18.87 | 17.71 |
Operating Income Margin |
Loading...
|
% | 38.63 | 39.17 | 39.53 | 40.72 | 41.04 | 39.68 | 39.59 | 38.22 | 37.64 | 38.75 | 37.97 | 38.65 | 35.17 | 34.35 | 33.20 | 33.71 | 38.21 | 37.26 | 38.30 | 37.89 | 37.72 | 38.17 | 37.20 | 38.41 | 39.17 | 41.27 | 43.55 | 43.90 | 44.05 | 44.15 | 44.00 | 43.87 | 43.39 | 41.70 | 40.83 | 39.61 | 38.80 | 37.84 | 36.82 | 36.56 | 36.23 | 36.53 | 36.82 | 36.64 | 36.55 | 37.09 | 36.82 | 37.12 | 37.11 | 36.39 | 36.71 | 36.37 | 36.41 | 36.35 | 35.88 | 35.39 | 33.87 | 32.66 | 33.31 | 33.32 | 33.56 | 33.87 | 34.04 | 34.18 | 35.76 | 36.33 | 36.57 | 37.73 | 38.07 | 39.18 | 38.29 | 37.28 | 36.81 | 36.17 | 35.35 | 34.62 | 33.64 | 32.94 | 37.66 | 34.59 | 31.42 | 30.00 | 22.91 | 23.10 | 23.58 | 24.03 | 30.51 | 30.74 | 31.98 | 33.89 | 3.40 | 7.00 | 9.43 | 9.83 | 38.67 | 38.65 | 38.17 | 37.37 | 38.00 | 35.74 | 35.54 | 34.44 | 30.69 | 30.04 | 27.60 | 27.03 | 28.41 | 24.68 | 21.73 | 18.91 | 13.58 | 13.96 | 12.69 |
Net Income Margin |
Loading...
|
% | 28.28 | 28.28 | 29.03 | 30.14 | 30.57 | 29.69 | 29.86 | 33.53 | 33.09 | 33.79 | 32.79 | 28.28 | 25.34 | 25.58 | 24.69 | 25.27 | 29.62 | 26.66 | 21.73 | 19.93 | 18.17 | 18.50 | 33.17 | 33.12 | 32.25 | 32.93 | 22.98 | 23.18 | 23.05 | 23.00 | 22.49 | 22.21 | 22.05 | 21.39 | 21.68 | 21.92 | 22.61 | 23.37 | 23.15 | 23.38 | 23.42 | 23.72 | 24.34 | 24.77 | 24.47 | 27.27 | 27.31 | 27.34 | 27.42 | 27.34 | 27.20 | 26.76 | 26.57 | 24.72 | 26.11 | 25.59 | 24.27 | 22.38 | 20.39 | 20.29 | 20.97 | 20.39 | 25.81 | 26.11 | 26.77 | 26.50 | 21.22 | 20.80 | 23.19 | 23.72 | 23.12 | 22.37 | 18.59 | 18.01 | 17.65 | 17.01 | 16.17 | 15.45 | 13.08 | 11.56 | 10.01 | 9.15 | 10.93 | 10.12 | 10.01 | 10.12 | 8.61 | 8.79 | 7.10 | 7.98 | 7.63 | 7.51 | 9.40 | 9.47 | 9.86 | 10.86 | 12.41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 50.99 | 52.98 | 56.19 | 56.79 | 56.83 | 55.89 | 56.28 | 55.64 | 55.81 | 55.97 | 55.04 | 55.43 | 55.66 | 55.67 | 54.52 | 54.50 | 54.24 | 53.61 | 54.61 | 54.28 | 55.54 | 55.47 | 52.69 | 53.18 | 52.16 | 53.43 | 57.41 | 57.81 | 57.85 | 58.09 | 56.93 | 56.52 | 55.96 | 54.40 | 53.62 | 52.27 | 51.07 | 50.55 | 49.43 | 49.39 | 49.54 | 49.32 | 50.00 | 49.11 | 48.07 | 47.43 | 46.23 | 46.63 | 46.75 | 46.20 | 46.69 | 46.39 | 46.48 | 46.41 | 45.96 | 45.65 | 44.47 | 43.39 | 43.66 | 43.04 | 46.75 | 46.68 | 9.53 | 9.72 | 7.10 | 7.51 | 32.35 | 33.60 | 34.03 | 32.95 | 32.97 | 31.32 | 30.66 | 32.05 | 36.29 | 36.10 | 35.43 | 35.07 | 37.10 | 33.80 | 30.48 | 28.73 | -3.56 | -3.15 | -3.16 | -3.37 | 31.93 | 31.94 | 37.12 | 37.66 | 27.31 | 30.69 | 29.08 | 30.32 | 43.02 | 42.67 | 41.31 | 40.50 | 38.56 | 51.11 | 51.23 | 50.71 | 49.85 | 34.34 | 31.30 | 30.40 | 36.29 | 32.49 | 30.30 | 27.89 | 18.55 | 19.24 | 18.73 |
EBIT Ratio |
Loading...
|
% | 40.05 | 40.59 | 42.59 | 42.22 | 41.04 | 39.68 | 41.31 | 41.69 | 43.03 | 44.92 | 43.80 | 44.13 | 44.04 | 44.14 | 43.04 | 43.46 | 44.06 | 43.09 | 44.51 | 44.37 | 45.65 | 46.16 | 43.25 | 43.52 | 42.33 | 43.61 | 47.58 | 47.85 | 47.73 | 47.90 | 46.86 | 46.81 | 46.57 | 45.21 | 44.55 | 43.36 | 42.37 | 41.86 | 40.61 | 40.41 | 40.28 | 40.05 | 40.71 | 39.77 | 38.81 | 38.11 | 36.82 | 37.12 | 37.11 | 36.39 | 36.71 | 36.37 | 36.41 | 36.35 | 35.88 | 35.39 | 33.87 | 32.66 | 33.31 | 33.32 | 33.56 | 38.49 | -11.67 | -7.49 | -1.76 | -1.36 | 24.15 | 25.39 | 25.82 | 24.70 | 25.75 | 23.70 | 22.86 | 24.03 | 27.42 | 27.51 | 26.89 | 26.69 | 27.87 | 24.68 | 21.50 | 19.72 | -12.95 | -12.41 | -12.48 | -12.80 | 23.80 | 23.73 | 29.04 | 29.52 | 16.74 | 20.57 | 19.21 | 20.94 | 52.52 | 54.13 | 52.13 | 50.68 | 48.47 | 58.60 | 58.87 | 58.45 | 56.84 | 40.47 | 36.63 | 35.06 | 41.08 | 37.33 | 35.23 | 32.85 | 23.50 | 24.15 | 23.75 |
EBT Ratio |
Loading...
|
% | 37.64 | 38.48 | 38.36 | 39.87 | 40.43 | 39.23 | 39.36 | 43.37 | 42.80 | 43.75 | 42.53 | 37.51 | 33.57 | 32.65 | 31.49 | 32.25 | 37.09 | 36.15 | 37.87 | 37.66 | 38.93 | 39.42 | 38.64 | 38.94 | 37.55 | 39.02 | 40.57 | 40.82 | 40.85 | 40.90 | 40.18 | 40.25 | 40.09 | 38.60 | 37.91 | 36.69 | 35.88 | 35.74 | 34.51 | 34.24 | 34.07 | 33.87 | 34.10 | 34.04 | 33.76 | 36.98 | 36.93 | 37.74 | 37.65 | 37.30 | 37.40 | 36.45 | 36.40 | 34.66 | 34.82 | 34.08 | 32.08 | 30.65 | 30.51 | 30.58 | 31.28 | 29.75 | 31.90 | 32.07 | 33.54 | 34.21 | 32.82 | 33.77 | 34.11 | 35.28 | 34.23 | 33.53 | 32.97 | 32.18 | 31.33 | 30.33 | 29.09 | 28.08 | 32.67 | 29.53 | 26.27 | 24.98 | 17.51 | 17.53 | 18.43 | 19.36 | 26.03 | 26.48 | 22.79 | 24.62 | 20.41 | 21.76 | 27.03 | 27.12 | 26.57 | 26.37 | 26.79 | 24.76 | 25.35 | 9.36 | 7.47 | 6.39 | 3.23 | 17.84 | 17.44 | 17.13 | 14.35 | 10.32 | 6.32 | 3.41 | 3.46 | 3.46 | 3.49 |
StockViz Staff
September 19, 2024
Any question? Send us an email