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 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1,604 | 1,551 | 1,514 | 1,473 | 1,423 | 1,400 | 1,377 | 1,363 | 1,352 | 1,326 | 1,317 | 1,356 | 1,332 | 1,308 | 1,295 | 1,226 | 1,226 | 1,196 | 1,160 | 1,135 | 1,080 | 1,059 | 1,032 | 1,006 | 977 | 948 | 932 | 915 | 923 | 901 | 881 | 878 | 849 | 849 | 839 | 828 | 816 | 794 | 789 | 758 | 744 | 738 | 743 | 739 | 716 | 696 | 676 | 651 | 641 | 634 | 620 | 615 | 619 | 610 | 606 | 602 | 603 | 619 | 631 | 657 | 684 | 718 | 754 | 783 | 806 | 813 | 822 | 822 | 824 | 831 | 825 | 821 | 818 | 806 | 799 | 786 | 755 | 732 | 706 | 677 | 667 | 652 | 629 | 598 | 526 | 454 | 392 | 350 | 343 | 337 | 329 | 321 | 313 | 305 | 298 | 292 | 283 | 279 | 277 | 272 | 269 | 260 | 246 | 240 | 224 | 211 | 199 | 181 | 169 | 158 | 149 | 138 | 130 | 121 | 114 | 106 | 100 | 95 | 90 | 85 | 80 | 74 | 67 | 59 | 52 | 47 | 43 | 39 | 37 | 33 | 32 | 30 | 28 | 28 | 26 | 25 | 24 | 23 | 23 | 24 | 23 | 22 | 21 | 18 | 18 | 18 | 18 | 17 | 17 | 15 | 15 | 11 | 8 | 4 |
Cost of Revenue |
Loading...
|
M | 325 | 318 | 311 | 311 | 318 | 310 | 302 | 292 | 296 | 312 | 332 | 354 | 360 | 360 | 361 | 355 | 354 | 352 | 337 | 328 | 319 | 312 | 311 | 306 | 298 | 291 | 287 | 286 | 283 | 273 | 265 | 258 | 258 | 266 | 271 | 275 | 271 | 258 | 249 | 235 | 230 | 231 | 229 | 228 | 218 | 208 | 198 | 191 | 187 | 187 | 186 | 186 | 188 | 184 | 181 | 178 | 181 | 190 | 206 | 227 | 247 | 267 | 284 | 293 | 298 | 299 | 293 | 289 | 287 | 286 | 282 | 279 | 276 | 272 | 275 | 276 | 269 | 263 | 253 | 244 | 245 | 245 | 247 | 244 | 223 | 198 | 176 | 156 | 154 | 146 | 133 | 124 | 115 | 111 | 110 | 105 | 97 | 94 | 90 | 84 | 81 | 76 | 72 | 71 | 68 | 65 | 62 | 59 | 55 | 52 | 49 | 46 | 44 | 41 | 38 | 36 | 33 | 31 | 30 | 28 | 27 | 25 | 22 | 19 | 16 | 14 | 13 | 12 | 11 | 11 | 10 | 9 | 9 | 9 | 9 | 8 | 5 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 1,279 | 1,233 | 1,203 | 1,162 | 1,105 | 1,090 | 1,075 | 1,071 | 1,057 | 1,014 | 984 | 1,003 | 972 | 949 | 933 | 870 | 872 | 845 | 823 | 806 | 760 | 747 | 722 | 699 | 679 | 656 | 645 | 629 | 640 | 628 | 616 | 620 | 591 | 583 | 568 | 553 | 545 | 536 | 540 | 523 | 514 | 507 | 514 | 511 | 498 | 488 | 478 | 459 | 454 | 447 | 433 | 428 | 431 | 426 | 425 | 424 | 422 | 429 | 424 | 430 | 437 | 451 | 470 | 491 | 508 | 515 | 529 | 534 | 537 | 545 | 543 | 542 | 542 | 534 | 524 | 510 | 486 | 470 | 454 | 433 | 422 | 406 | 383 | 353 | 303 | 256 | 216 | 193 | 189 | 191 | 195 | 197 | 198 | 194 | 188 | 187 | 186 | 186 | 187 | 188 | 188 | 184 | 174 | 169 | 156 | 146 | 137 | 122 | 114 | 106 | 99 | 93 | 86 | 80 | 76 | 71 | 67 | 63 | 60 | 57 | 54 | 50 | 45 | 40 | 36 | 33 | 29 | 27 | 25 | 23 | 22 | 21 | 19 | 19 | 16 | 17 | 19 | 20 | 23 | 24 | 23 | 22 | 21 | 18 | 18 | 18 | 18 | 17 | 17 | 15 | 15 | 11 | 8 | 4 |
Operating Expenses |
Loading...
|
M | 590 | 579 | 560 | 551 | 530 | 523 | 533 | 548 | 480 | 488 | 479 | 527 | 607 | 610 | 637 | 589 | 588 | 588 | 570 | 553 | 544 | 531 | 515 | 502 | 489 | 474 | 468 | 467 | 465 | 454 | 447 | 455 | 444 | 439 | 431 | 405 | 398 | 384 | 378 | 362 | 355 | 353 | 352 | 359 | 343 | 329 | 310 | 291 | 285 | 298 | 306 | 315 | 324 | 315 | 311 | 306 | 301 | 301 | 308 | 317 | 327 | 343 | 349 | 368 | 379 | 378 | 380 | 385 | 388 | 392 | 391 | 368 | 355 | 341 | 331 | 331 | 314 | 293 | 274 | 240 | 222 | 216 | 209 | 248 | 224 | 198 | 169 | 108 | 107 | 113 | 124 | 133 | 141 | 142 | 141 | 141 | 141 | 141 | 141 | 140 | 140 | 139 | 134 | 128 | 119 | 109 | 99 | 90 | 83 | 76 | 71 | 66 | 62 | 59 | 57 | 52 | 49 | 47 | 45 | 43 | 42 | 40 | 37 | 33 | 29 | 26 | 24 | 22 | 21 | 19 | 18 | 18 | 17 | 16 | 15 | 32 | 29 | 25 | 21 | 19 | 19 | 19 | 19 | 15 | 15 | 15 | 15 | 12 | 12 | 12 | 12 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 413 | 402 | 401 | 397 | 383 | 379 | 384 | 382 | 396 | 397 | 393 | 405 | 397 | 403 | 421 | 421 | 424 | 426 | 414 | 402 | 398 | 390 | 380 | 370 | 356 | 345 | 340 | 341 | 344 | 335 | 329 | 322 | 310 | 306 | 300 | 295 | 292 | 284 | 278 | 267 | 264 | 266 | 268 | 271 | 261 | 251 | 239 | 228 | 223 | 221 | 224 | 228 | 231 | 230 | 225 | 218 | 211 | 210 | 209 | 215 | 225 | 234 | 246 | 265 | 278 | 284 | 286 | 276 | 270 | 266 | 261 | 249 | 242 | 233 | 223 | 223 | 209 | 194 | 182 | 157 | 143 | 134 | 125 | 122 | 111 | 98 | 84 | 77 | 76 | 76 | 82 | 86 | 89 | 93 | 90 | 91 | 92 | 91 | 94 | 93 | 94 | 93 | 90 | 87 | 81 | 75 | 70 | 67 | 62 | 58 | 56 | 52 | 50 | 38 | 25 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 167 | 166 | 160 | 154 | 148 | 144 | 147 | 152 | 162 | 170 | 171 | 177 | 172 | 168 | 166 | 159 | 155 | 153 | 149 | 144 | 140 | 135 | 128 | 124 | 120 | 114 | 111 | 108 | 107 | 105 | 104 | 102 | 101 | 101 | 99 | 95 | 93 | 88 | 83 | 79 | 74 | 71 | 67 | 67 | 63 | 61 | 60 | 55 | 55 | 57 | 62 | 65 | 70 | 73 | 74 | 76 | 75 | 74 | 74 | 74 | 75 | 76 | 78 | 77 | 75 | 72 | 71 | 72 | 76 | 80 | 85 | 87 | 87 | 83 | 81 | 82 | 79 | 76 | 71 | 66 | 64 | 67 | 68 | 104 | 94 | 84 | 74 | 28 | 28 | 28 | 28 | 28 | 27 | 27 | 31 | 31 | 32 | 33 | 30 | 31 | 31 | 30 | 29 | 27 | 25 | 21 | 18 | 14 | 12 | 10 | 8 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 11 | 11 | -1 | -1 | 0 | 0 | 2 | 14 | -79 | -79 | -85 | -55 | 38 | 39 | 50 | 9 | 9 | 10 | 6 | 6 | 6 | 6 | 7 | 8 | 14 | 16 | 17 | 18 | 14 | 14 | 14 | 30 | 33 | 33 | 32 | 15 | 13 | 12 | 16 | 16 | 16 | 17 | 17 | 21 | 19 | 17 | 12 | 7 | 7 | 19 | 20 | 22 | 23 | 12 | 13 | 12 | 15 | 16 | 25 | 27 | 27 | 33 | 25 | 26 | 26 | 21 | 24 | 36 | 42 | 46 | 45 | 32 | 27 | 25 | 26 | 26 | 25 | 23 | 20 | 17 | 15 | 15 | 16 | 23 | 20 | 16 | 12 | 3 | 2 | 8 | 14 | 20 | 24 | 21 | 20 | 18 | 17 | 18 | 17 | 16 | 16 | 16 | 15 | 14 | 14 | 13 | 12 | 10 | 10 | 8 | 8 | 9 | 7 | 5 | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 265 | 261 | 251 | 242 | 215 | 215 | 231 | 248 | 269 | 261 | 238 | 231 | 213 | 215 | 231 | 231 | 231 | 234 | 233 | 225 | 225 | 219 | 205 | 196 | 187 | 178 | 176 | 177 | 182 | 181 | 181 | 181 | 168 | 155 | 142 | 129 | 126 | 126 | 124 | 123 | 121 | 119 | 119 | 122 | 117 | 112 | 107 | 99 | 98 | 100 | 107 | 114 | 122 | 128 | 129 | 127 | 120 | 110 | 92 | 79 | 66 | 57 | 55 | 65 | 73 | 77 | 84 | 83 | 83 | 86 | 89 | 82 | 78 | 69 | 56 | 54 | 43 | 29 | 20 | -4 | -23 | -30 | -41 | -6 | -9 | -9 | -14 | -49 | -47 | -39 | -16 | 3 | 19 | 31 | 31 | 35 | 44 | 48 | 51 | 57 | 59 | 63 | 62 | 57 | 51 | 44 | 37 | 31 | 28 | 25 | 22 | 21 | 19 | 18 | 19 | 17 | 16 | 16 | 15 | 16 | 15 | 15 | 15 | 14 | 13 | 12 | 11 | 10 | 10 | 9 | 8 | 9 | 8 | 7 | 6 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 689 | 654 | 643 | 611 | 575 | 567 | 542 | 523 | 577 | 526 | 505 | 476 | 364 | 339 | 296 | 281 | 284 | 256 | 254 | 253 | 216 | 216 | 206 | 197 | 190 | 182 | 177 | 161 | 175 | 174 | 170 | 166 | 148 | 143 | 138 | 148 | 147 | 151 | 162 | 161 | 159 | 154 | 162 | 152 | 154 | 159 | 168 | 169 | 169 | 150 | 127 | 114 | 107 | 111 | 113 | 119 | 121 | 128 | 117 | 113 | 110 | 108 | 121 | 123 | 129 | 137 | 148 | 149 | 149 | 154 | 153 | 174 | 187 | 193 | 193 | 179 | 172 | 177 | 180 | 193 | 200 | 190 | 174 | 105 | 78 | 58 | 47 | 86 | 83 | 78 | 72 | 64 | 57 | 52 | 48 | 46 | 45 | 44 | 47 | 48 | 48 | 45 | 40 | 40 | 37 | 37 | 38 | 32 | 31 | 30 | 28 | 26 | 24 | 21 | 20 | 18 | 17 | 16 | 16 | 14 | 12 | 10 | 8 | 8 | 7 | 7 | 6 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 1 | -15 | -10 | -5 | 2 | 5 | 5 | 4 | 3 | 4 | 3 | 3 | 4 | 6 | 5 | 3 | 3 | 11 | 8 | 4 |
Interest Expense |
Loading...
|
M | 99 | 48 | 46 | 92 | 86 | 80 | 69 | 59 | 50 | 43 | 40 | 40 | 41 | 42 | 42 | 42 | 41 | 40 | 40 | 39 | 37 | 35 | 31 | 28 | 27 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 28 | 29 | 29 | 30 | 29 | 29 | 29 | 28 | 29 | 30 | 30 | 31 | 31 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 30 | 27 | 24 | 22 | 23 | 24 | 25 | 40 | 39 | 37 | 34 | 26 | 24 | 24 | 22 | 18 | 17 | 16 | 15 | 15 | 15 | 15 | 15 | 23 | 25 | 28 | 30 | 24 | 22 | 20 | 18 | 8 | 6 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -63 | -63 | -89 | -85 | -85 | -83 | -59 | -56 | 61 | 81 | 89 | 56 | -36 | -38 | -52 | -10 | -12 | -19 | -18 | -7 | -8 | -6 | -4 | -12 | -17 | -10 | -11 | -11 | -5 | -4 | -5 | -21 | -31 | -40 | -39 | -24 | -22 | -21 | -33 | -33 | -26 | -26 | -18 | -24 | -31 | -32 | -37 | -24 | -23 | -34 | -34 | -36 | -30 | -14 | -10 | -9 | -9 | -6 | -8 | -10 | -11 | -15 | -8 | -8 | -7 | 0 | 0 | -12 | -16 | -21 | -20 | -6 | -1 | 1 | 1 | -11 | -6 | -5 | -5 | 7 | 2 | 1 | -1 | -13 | -12 | -9 | -6 | 6 | 6 | 5 | 5 | 3 | 3 | 1 | 0 | 1 | 1 | 3 | 4 | 4 | 3 | 2 | 2 | 0 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 602 | 566 | 554 | 526 | 489 | 484 | 471 | 464 | 531 | 490 | 473 | 444 | 332 | 303 | 257 | 241 | 243 | 221 | 216 | 227 | 190 | 191 | 188 | 171 | 164 | 157 | 151 | 135 | 150 | 149 | 145 | 141 | 121 | 115 | 109 | 119 | 119 | 124 | 133 | 132 | 130 | 124 | 132 | 122 | 123 | 128 | 136 | 137 | 138 | 120 | 97 | 84 | 79 | 87 | 92 | 100 | 102 | 108 | 98 | 95 | 95 | 97 | 112 | 117 | 126 | 135 | 150 | 152 | 154 | 160 | 159 | 180 | 190 | 194 | 194 | 166 | 164 | 167 | 169 | 193 | 195 | 186 | 172 | 106 | 81 | 63 | 53 | 92 | 89 | 84 | 77 | 67 | 60 | 54 | 47 | 48 | 46 | 47 | 51 | 52 | 51 | 48 | 42 | 40 | 36 | 35 | 36 | 30 | 30 | 29 | 27 | 27 | 25 | 23 | 21 | 20 | 19 | 18 | 17 | 14 | 13 | 11 | 9 | 8 | 8 | 7 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 2 | 1 | 0 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 121 | 114 | 124 | 108 | 106 | 98 | 98 | 95 | 104 | 99 | 81 | 79 | 54 | 35 | 21 | 10 | 11 | 14 | 24 | 39 | 34 | 36 | 46 | 39 | 39 | 39 | 23 | 15 | 20 | 21 | 35 | 30 | 25 | 23 | 23 | 29 | 29 | 32 | 38 | 45 | 44 | 40 | 42 | 39 | 39 | 42 | 44 | 41 | 40 | 34 | 26 | 22 | 22 | 25 | 28 | 34 | 36 | 37 | 32 | 23 | 22 | 25 | 31 | 33 | 36 | 42 | 45 | 53 | 54 | 53 | 56 | 63 | 63 | 59 | 60 | 53 | 58 | 65 | 66 | 73 | 74 | 70 | 65 | 55 | 45 | 39 | 35 | 35 | 35 | 33 | 31 | 27 | 25 | 22 | 19 | 19 | 19 | 19 | 21 | 22 | 22 | 20 | 18 | 17 | 15 | 15 | 15 | 12 | 12 | 12 | 11 | 11 | 10 | 9 | 9 | 8 | 8 | 7 | 7 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 481 | 453 | 429 | 419 | 383 | 386 | 374 | 369 | 426 | 391 | 392 | 365 | 278 | 268 | 236 | 232 | 232 | 207 | 192 | 188 | 156 | 155 | 142 | 132 | 125 | 118 | 128 | 120 | 130 | 128 | 109 | 111 | 96 | 91 | 87 | 90 | 90 | 92 | 95 | 87 | 86 | 84 | 90 | 83 | 84 | 85 | 92 | 95 | 98 | 86 | 72 | 63 | 58 | 63 | 64 | 66 | 66 | 71 | 65 | 72 | 73 | 72 | 81 | 85 | 90 | 94 | 105 | 98 | 101 | 106 | 103 | 117 | 128 | 135 | 135 | 113 | 105 | 102 | 103 | 120 | 121 | 116 | 107 | 51 | 36 | 24 | 18 | 56 | 54 | 51 | 46 | 40 | 35 | 32 | 28 | 28 | 28 | 28 | 30 | 30 | 29 | 27 | 24 | 23 | 21 | 20 | 21 | 18 | 18 | 17 | 16 | 16 | 15 | 13 | 13 | 12 | 11 | 11 | 10 | 9 | 8 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | -16 | -29 | -47 | -48 | -66 | -71 | -65 | -72 | -73 | -72 | -81 | -90 | -97 | -101 | -112 | -101 | -101 | -107 | -103 | -117 | -128 | -135 | -135 | -113 | -105 | -102 | -103 | -120 | -121 | -116 | -107 | -79 | -63 | -52 | -46 | -56 | -54 | -51 | -46 | -32 | -19 | -9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 230 | 332 | 429 | 419 | 383 | 386 | 374 | 369 | 426 | 391 | 392 | 365 | 278 | 268 | 236 | 232 | 232 | 207 | 192 | 188 | 156 | 155 | 142 | 132 | 125 | 118 | 128 | 120 | 130 | 128 | 109 | 111 | 96 | 91 | 87 | 90 | 90 | 92 | 95 | 87 | 86 | 84 | 90 | 83 | 84 | 85 | 92 | 95 | 98 | 86 | 72 | 63 | 58 | 63 | 64 | 66 | 66 | 71 | 65 | 72 | 73 | 72 | 81 | 90 | 97 | 101 | 112 | 101 | 101 | 107 | 103 | 117 | 128 | 135 | 135 | 113 | 105 | 102 | 103 | 120 | 121 | 116 | 107 | 79 | 63 | 52 | 46 | 56 | 54 | 51 | 46 | 40 | 35 | 32 | 23 | 15 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 25,245,750.00 | 25,312,000.00 | 25,391,500.00 | 25,443,000.00 | 25,575,500.00 | 25,826,000.00 | 26,346,250.00 | 27,085,750.00 | 27,917,750.00 | 28,695,250.00 | 29,261,500.00 | 29,587,000.00 | 29,724,250.00 | 29,837,750.00 | 29,932,750.00 | 30,047,000.00 | 30,184,000.00 | 30,252,500.00 | 30,294,250.00 | 30,397,250.00 | 30,614,500.00 | 30,874,750.00 | 31,181,000.00 | 31,496,250.00 | 31,762,000.00 | 32,002,000.00 | 32,245,750.00 | 32,310,250.00 | 32,332,500.00 | 32,333,000.00 | 32,308,000.00 | 32,376,250.00 | 32,388,750.00 | 32,435,250.00 | 32,608,250.00 | 32,789,000.00 | 33,488,750.00 | 34,204,500.00 | 34,877,500.00 | 35,611,000.00 | 35,916,750.00 | 36,212,000.00 | 36,294,750.00 | 36,135,250.00 | 35,862,250.00 | 35,877,250.00 | 36,061,250.00 | 36,191,500.00 | 37,428,500.00 | 38,445,000.00 | 39,333,000.00 | 40,305,250.00 | 41,466,250.00 | 43,029,250.00 | 44,898,250.00 | 46,819,000.00 | 47,844,250.00 | 48,333,750.00 | 48,485,500.00 | 48,703,500.00 | 48,638,750.00 | 48,672,000.00 | 49,341,500.00 | 49,732,500.00 | 51,774,750.00 | 54,199,250.00 | 56,395,500.00 | 58,399,250.00 | 60,418,500.00 | 62,462,250.00 | 64,020,750.00 | 65,559,250.00 | 66,448,750.00 | 69,336,500.00 | 72,795,750.00 | 73,885,500.00 | 75,015,250.00 | 76,198,250.00 | 74,618,500.00 | 74,931,875.00 | 76,528,250.00 | 74,668,875.00 | 75,799,500.00 | 77,154,375.00 | 70,507,875.00 | 65,195,437.50 | 59,110,312.50 | 53,120,625.00 | 53,016,750.00 | 52,034,343.75 | 51,023,531.25 | 50,465,531.25 | 49,676,625.00 | 49,419,283.50 | 49,093,596.00 | 48,666,658.50 | 47,694,836.00 | 47,608,901.75 | 47,501,166.75 | 47,459,799.50 | 48,094,085.00 | 48,006,153.75 | 48,006,071.00 | 47,831,788.50 | 47,644,569.00 | 47,422,863.00 | 46,875,932.00 | 46,087,450.25 | 44,947,570.75 | 43,878,200.00 | 42,920,702.00 | 42,619,711.75 | 42,411,609.75 | 42,131,572.75 | 41,856,979.75 | 41,756,684.50 | 41,740,536.75 | 41,414,945.00 | 41,357,005.75 | 41,648,680.00 | 41,940,354.25 | 41,940,161.50 | 41,851,551.00 | 41,660,362.25 | 41,469,173.50 | 40,650,321.50 | 40,369,712.75 | 38,263,321.75 | 36,156,930.75 | 35,103,456.50 | 33,699,088.50 | 35,384,146.50 | 37,069,204.50 | 37,069,204.50 | 37,068,920.50 | 36,170,798.50 | 35,272,676.50 | 36,059,815.25 | 37,480,502.50 | 37,648,999.50 | 37,817,496.50 | 37,985,993.50 | 37,520,942.00 | 37,520,942.00 | 37,520,942.00 | 37,520,942.00 | 37,520,942.00 | 35,111,433.00 | 32,701,924.00 | 30,292,415.00 | 27,882,906.00 | 27,882,906.00 | 27,882,906.00 | 27,882,906.00 |
EBITDA |
Loading...
|
M | 705 | 667 | 652 | 618 | 582 | 578 | 557 | 554 | 520 | 474 | 449 | 487 | 471 | 440 | 410 | 311 | 312 | 285 | 273 | 273 | 234 | 233 | 227 | 219 | 217 | 216 | 212 | 197 | 206 | 204 | 198 | 231 | 216 | 207 | 203 | 182 | 177 | 186 | 203 | 196 | 196 | 186 | 189 | 194 | 198 | 212 | 224 | 213 | 213 | 218 | 198 | 188 | 178 | 157 | 156 | 162 | 159 | 166 | 166 | 166 | 173 | 181 | 179 | 182 | 187 | 184 | 201 | 224 | 234 | 245 | 241 | 237 | 241 | 244 | 246 | 246 | 234 | 235 | 236 | 236 | 249 | 244 | 232 | 179 | 146 | 116 | 93 | 107 | 103 | 105 | 99 | 93 | 85 | 74 | 70 | 65 | 62 | 60 | 60 | 61 | 61 | 59 | 54 | 55 | 52 | 52 | 51 | 44 | 42 | 39 | 37 | 34 | 30 | 26 | 24 | 22 | 21 | 20 | 20 | 19 | 17 | 15 | 12 | 10 | 8 | 7 | 6 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 1 | -16 | -10 | -5 | 2 | 5 | 5 | 4 | 3 | 4 | 3 | 3 | 4 | 6 | 5 | 3 | 3 | 11 | 8 | 4 |
Depreciation and Amortization |
Loading...
|
M | 13 | 9 | 9 | 7 | 8 | 10 | 13 | 13 | 15 | 19 | 21 | 21 | 23 | 19 | 24 | 25 | 25 | 23 | 19 | 19 | 18 | 18 | 18 | 19 | 21 | 29 | 30 | 31 | 30 | 28 | 27 | 31 | 32 | 28 | 28 | 29 | 28 | 33 | 33 | 27 | 28 | 24 | 23 | 27 | 23 | 24 | 22 | 20 | 21 | 23 | 24 | 26 | 28 | 29 | 31 | 33 | 29 | 30 | 32 | 32 | 39 | 40 | 39 | 41 | 43 | 46 | 49 | 50 | 50 | 50 | 49 | 50 | 51 | 53 | 54 | 55 | 54 | 51 | 50 | 49 | 51 | 53 | 54 | 52 | 45 | 39 | 33 | 28 | 27 | 26 | 25 | 25 | 24 | 23 | 21 | 20 | 19 | 18 | 17 | 16 | 16 | 16 | 15 | 14 | 14 | 13 | 12 | 10 | 10 | 8 | 8 | 9 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 692 | 657 | 643 | 611 | 575 | 567 | 544 | 541 | 505 | 455 | 428 | 466 | 449 | 421 | 385 | 286 | 287 | 262 | 254 | 254 | 215 | 215 | 209 | 199 | 196 | 187 | 182 | 166 | 177 | 176 | 171 | 200 | 184 | 180 | 175 | 153 | 149 | 153 | 170 | 169 | 168 | 162 | 166 | 167 | 175 | 188 | 202 | 193 | 191 | 195 | 174 | 162 | 151 | 127 | 125 | 129 | 130 | 136 | 134 | 134 | 134 | 142 | 139 | 141 | 144 | 139 | 151 | 173 | 184 | 195 | 192 | 187 | 189 | 191 | 192 | 191 | 180 | 183 | 186 | 187 | 198 | 190 | 178 | 127 | 100 | 77 | 60 | 80 | 76 | 80 | 74 | 67 | 61 | 51 | 48 | 45 | 44 | 42 | 42 | 44 | 45 | 43 | 39 | 41 | 38 | 39 | 40 | 35 | 33 | 31 | 29 | 26 | 23 | 20 | 18 | 16 | 16 | 15 | 15 | 13 | 11 | 10 | 8 | 7 | 6 | 6 | 5 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 0 | -1 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 19.59 | 19.90 | 22.38 | 20.38 | 21.45 | 20.22 | 20.66 | 20.39 | 19.60 | 20.60 | 16.28 | 17.26 | 16.36 | 11.73 | 3.54 | 0.47 | 0.94 | 3.39 | 9.25 | 14.01 | 15.18 | 16.28 | 23.10 | 22.27 | 23.81 | 24.66 | 11.69 | 9.23 | 9.69 | 10.64 | 23.47 | 20.19 | 21.25 | 21.11 | 21.68 | 25.26 | 24.64 | 26.18 | 30.22 | 34.22 | 34.04 | 32.40 | 31.31 | 31.69 | 31.68 | 33.04 | 32.56 | 30.19 | 29.19 | 28.49 | 27.00 | 25.86 | 27.22 | 27.82 | 29.75 | 34.21 | 35.13 | 33.87 | 31.90 | 23.89 | 23.03 | 24.92 | 27.42 | 28.01 | 28.43 | 30.19 | 29.21 | 35.24 | 34.89 | 33.47 | 34.84 | 35.03 | 33.01 | 30.38 | 30.67 | 33.45 | 36.62 | 39.78 | 39.78 | 37.78 | 37.78 | 37.63 | 37.81 | 14.77 | 14.71 | 15.06 | 15.31 | 38.60 | 39.16 | 39.73 | 40.18 | 40.97 | 41.30 | 41.30 | 41.39 | 40.78 | 40.49 | 40.64 | 40.76 | 41.86 | 42.53 | 42.59 | 41.90 | 42.09 | 41.79 | 41.27 | 41.42 | 40.49 | 39.93 | 40.07 | 40.24 | 40.98 | 40.93 | 41.00 | 40.94 | 39.81 | 39.89 | 39.41 | 39.17 | 39.66 | 40.19 | 38.28 | 38.41 | 38.46 | 38.33 | 40.52 | 40.94 | 39.92 | 38.72 | 37.05 | 36.01 | 36.17 | 35.42 | 35.42 | 38.54 | 38.89 | 41.67 | 50.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 79.69 | 79.47 | 79.38 | 78.78 | 77.65 | 77.87 | 78.06 | 78.56 | 78.12 | 76.48 | 74.68 | 73.84 | 72.86 | 72.37 | 71.93 | 70.98 | 71.10 | 70.57 | 70.92 | 71.02 | 70.41 | 70.49 | 69.84 | 69.51 | 69.51 | 69.23 | 69.16 | 68.71 | 69.31 | 69.67 | 69.87 | 70.54 | 69.59 | 68.55 | 67.58 | 66.77 | 66.73 | 67.46 | 68.43 | 68.98 | 69.08 | 68.72 | 69.10 | 69.13 | 69.52 | 70.08 | 70.72 | 70.54 | 70.80 | 70.51 | 69.91 | 69.71 | 69.62 | 69.79 | 70.11 | 70.39 | 69.97 | 69.34 | 67.33 | 65.57 | 63.91 | 62.86 | 62.37 | 62.62 | 63.03 | 63.25 | 64.30 | 64.87 | 65.20 | 65.64 | 65.84 | 66.04 | 66.29 | 66.19 | 65.54 | 64.83 | 64.36 | 64.11 | 64.24 | 63.95 | 63.27 | 62.30 | 60.76 | 58.89 | 57.25 | 56.11 | 55.10 | 55.29 | 55.20 | 56.83 | 59.59 | 61.50 | 63.18 | 63.57 | 63.24 | 64.03 | 65.66 | 66.50 | 67.58 | 69.22 | 69.98 | 70.74 | 70.72 | 70.19 | 69.38 | 68.99 | 68.53 | 67.37 | 67.70 | 67.21 | 66.71 | 67.02 | 66.43 | 66.21 | 67.02 | 66.38 | 66.69 | 66.95 | 66.74 | 67.28 | 66.59 | 66.93 | 67.81 | 68.07 | 68.86 | 69.47 | 69.05 | 69.24 | 69.58 | 68.38 | 67.34 | 69.30 | 68.12 | 67.05 | 61.86 | 67.52 | 76.23 | 86.00 | 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 | 100.00 |
Operating Income Margin |
Loading...
|
% | 42.86 | 42.14 | 42.41 | 41.39 | 40.37 | 40.51 | 39.30 | 38.29 | 42.58 | 39.58 | 38.19 | 35.29 | 27.53 | 26.04 | 22.81 | 22.85 | 23.07 | 21.28 | 21.61 | 22.11 | 19.96 | 20.25 | 19.82 | 19.56 | 19.39 | 19.11 | 18.85 | 17.60 | 18.91 | 19.19 | 19.07 | 18.73 | 17.36 | 16.85 | 16.28 | 17.66 | 17.85 | 18.91 | 20.42 | 21.20 | 21.39 | 20.79 | 21.67 | 20.57 | 21.57 | 22.93 | 24.92 | 25.83 | 26.25 | 23.40 | 20.51 | 18.54 | 17.34 | 18.21 | 18.68 | 19.64 | 19.96 | 20.73 | 18.60 | 17.31 | 16.10 | 15.01 | 16.08 | 15.71 | 16.01 | 16.83 | 18.05 | 18.12 | 18.10 | 18.48 | 18.52 | 21.24 | 22.84 | 23.90 | 24.15 | 22.77 | 22.84 | 24.26 | 25.60 | 28.53 | 30.00 | 29.21 | 27.53 | 16.13 | 14.76 | 14.31 | 15.00 | 24.50 | 24.11 | 23.26 | 21.73 | 19.86 | 18.17 | 17.11 | 15.92 | 15.82 | 15.87 | 15.92 | 16.83 | 17.62 | 17.83 | 17.35 | 16.21 | 16.59 | 16.29 | 17.36 | 18.67 | 17.79 | 18.47 | 18.87 | 18.77 | 19.00 | 18.46 | 17.39 | 17.39 | 17.06 | 17.30 | 17.30 | 17.29 | 16.19 | 14.83 | 13.15 | 12.25 | 12.76 | 12.92 | 13.69 | 12.61 | 12.74 | 12.21 | 10.04 | 9.15 | 9.87 | 9.06 | 8.75 | 1.34 | -58.18 | -35.07 | -10.85 | 20.15 | 36.64 | 36.64 | 36.64 | 36.64 | 20.65 | 20.65 | 20.65 | 20.65 | 23.72 | 23.72 | 23.72 | 23.72 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | 29.16 | 28.34 | 28.33 | 28.33 | 26.95 | 27.58 | 27.09 | 27.00 | 31.48 | 29.35 | 29.68 | 27.23 | 21.16 | 20.71 | 18.39 | 18.91 | 18.90 | 17.17 | 16.39 | 16.43 | 14.44 | 14.57 | 13.66 | 13.10 | 12.71 | 12.33 | 13.74 | 13.19 | 14.13 | 14.18 | 12.27 | 12.44 | 11.16 | 10.64 | 10.13 | 10.68 | 10.91 | 11.43 | 11.83 | 11.45 | 11.52 | 11.30 | 12.08 | 11.18 | 11.75 | 12.30 | 13.63 | 14.61 | 15.23 | 13.36 | 11.52 | 10.23 | 9.27 | 10.27 | 10.62 | 10.88 | 10.90 | 11.48 | 10.42 | 10.94 | 10.59 | 10.05 | 10.81 | 11.40 | 12.00 | 12.40 | 13.58 | 12.32 | 12.28 | 12.83 | 12.55 | 14.28 | 15.63 | 16.77 | 16.83 | 14.32 | 13.99 | 14.06 | 14.74 | 17.77 | 18.22 | 17.82 | 16.94 | 12.70 | 12.04 | 12.07 | 12.68 | 16.13 | 15.85 | 15.06 | 13.94 | 12.30 | 11.18 | 10.33 | 9.96 | 9.96 | 9.75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 43.86 | 42.96 | 43.02 | 41.85 | 40.91 | 41.25 | 40.36 | 40.55 | 38.42 | 35.74 | 34.05 | 35.58 | 34.94 | 33.01 | 30.84 | 25.36 | 25.40 | 23.66 | 23.26 | 23.77 | 21.63 | 21.96 | 21.85 | 21.72 | 22.23 | 22.76 | 22.64 | 21.49 | 22.28 | 22.57 | 22.32 | 25.89 | 25.13 | 24.05 | 23.75 | 21.81 | 21.57 | 23.27 | 25.72 | 25.96 | 26.28 | 25.13 | 25.38 | 26.19 | 27.64 | 30.54 | 33.11 | 32.59 | 33.10 | 34.35 | 32.04 | 30.64 | 28.85 | 25.66 | 25.70 | 26.89 | 26.36 | 26.90 | 26.31 | 25.28 | 25.39 | 25.26 | 23.74 | 23.29 | 23.30 | 22.66 | 24.38 | 27.18 | 28.38 | 29.45 | 29.18 | 28.90 | 29.44 | 30.23 | 30.84 | 31.33 | 30.90 | 32.06 | 33.44 | 34.90 | 37.40 | 37.39 | 36.72 | 29.06 | 27.42 | 26.09 | 25.45 | 30.70 | 30.05 | 31.34 | 29.94 | 28.73 | 26.91 | 24.08 | 23.27 | 22.13 | 22.03 | 21.33 | 21.60 | 22.26 | 22.64 | 22.45 | 21.65 | 22.69 | 22.87 | 24.42 | 25.61 | 24.31 | 25.03 | 24.88 | 24.57 | 24.73 | 23.21 | 21.62 | 21.30 | 20.62 | 21.04 | 21.59 | 21.67 | 21.99 | 20.82 | 19.31 | 17.90 | 16.78 | 15.55 | 15.08 | 13.43 | 12.99 | 12.46 | 10.04 | 8.45 | 10.50 | 9.69 | 8.99 | 1.28 | -59.57 | -36.46 | -11.85 | 20.15 | 36.64 | 36.64 | 36.64 | 36.64 | 20.65 | 20.65 | 20.65 | 20.65 | 23.72 | 23.72 | 23.72 | 23.72 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 43.08 | 42.36 | 42.41 | 41.39 | 40.37 | 40.51 | 39.41 | 39.59 | 37.28 | 34.32 | 32.47 | 33.98 | 33.18 | 31.48 | 28.85 | 23.29 | 23.34 | 21.72 | 21.60 | 22.10 | 19.90 | 20.20 | 20.03 | 19.77 | 19.99 | 19.67 | 19.34 | 18.10 | 19.05 | 19.41 | 19.26 | 22.36 | 21.34 | 20.78 | 20.34 | 18.29 | 18.09 | 19.16 | 21.57 | 22.35 | 22.52 | 21.93 | 22.23 | 22.52 | 24.45 | 27.14 | 29.94 | 29.50 | 29.74 | 30.67 | 28.13 | 26.45 | 24.40 | 20.85 | 20.59 | 21.39 | 21.57 | 21.99 | 21.25 | 20.45 | 19.70 | 19.75 | 18.49 | 18.05 | 17.95 | 17.04 | 18.40 | 21.06 | 22.25 | 23.45 | 23.28 | 22.77 | 23.16 | 23.70 | 24.02 | 24.29 | 23.76 | 25.05 | 26.39 | 27.67 | 29.71 | 29.20 | 28.20 | 20.34 | 18.83 | 17.61 | 17.16 | 22.82 | 22.27 | 23.67 | 22.31 | 20.93 | 19.33 | 16.62 | 16.10 | 15.36 | 15.43 | 14.96 | 15.32 | 16.23 | 16.66 | 16.44 | 15.56 | 16.70 | 16.81 | 18.36 | 19.61 | 19.09 | 19.30 | 19.43 | 19.16 | 18.40 | 17.67 | 16.03 | 15.87 | 15.35 | 15.74 | 16.07 | 16.21 | 15.48 | 14.10 | 12.48 | 11.44 | 11.69 | 11.31 | 11.74 | 10.17 | 9.89 | 9.15 | 6.40 | 4.97 | 5.47 | 4.42 | 4.42 | -3.58 | -9.66 | -16.00 | -32.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 37.40 | 36.49 | 36.49 | 35.59 | 34.35 | 34.59 | 34.17 | 33.94 | 39.17 | 36.83 | 35.74 | 32.96 | 25.14 | 23.29 | 19.76 | 19.64 | 19.77 | 18.30 | 18.33 | 19.73 | 17.54 | 17.91 | 17.97 | 16.94 | 16.74 | 16.41 | 16.07 | 14.78 | 16.22 | 16.48 | 16.19 | 15.82 | 14.19 | 13.45 | 12.89 | 14.20 | 14.40 | 15.47 | 16.74 | 17.38 | 17.44 | 16.76 | 17.68 | 16.43 | 17.25 | 18.37 | 20.16 | 20.93 | 21.51 | 18.66 | 15.70 | 13.77 | 12.77 | 14.30 | 15.22 | 16.59 | 16.87 | 17.44 | 15.55 | 14.53 | 13.78 | 13.41 | 14.83 | 15.00 | 15.60 | 16.65 | 18.20 | 18.44 | 18.72 | 19.21 | 19.30 | 21.98 | 23.28 | 24.09 | 24.28 | 21.07 | 21.75 | 23.08 | 24.17 | 28.55 | 29.29 | 28.56 | 27.22 | 16.37 | 15.28 | 15.48 | 16.58 | 26.27 | 26.05 | 24.97 | 23.26 | 20.82 | 19.04 | 17.59 | 15.72 | 16.25 | 16.27 | 16.80 | 18.26 | 18.95 | 18.93 | 18.23 | 16.86 | 16.44 | 15.78 | 16.37 | 17.80 | 16.59 | 17.71 | 18.38 | 18.38 | 19.59 | 19.25 | 18.65 | 18.72 | 18.48 | 18.79 | 18.44 | 18.37 | 16.87 | 15.47 | 13.83 | 13.07 | 13.96 | 14.54 | 15.64 | 15.33 | 16.13 | 15.51 | 13.94 | 13.30 | 13.64 | 13.73 | 13.90 | 7.09 | 2.34 | -3.31 | -16.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email