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 | 12,046 | 12,136 | 12,110 | 12,195 | 12,267 | 12,385 | 12,459 | 12,630 | 12,459 | 11,969 | 11,386 | 10,352 | 9,869 | 9,685 | 9,608 | 9,690 | 9,599 | 9,521 | 9,497 | 9,521 | 9,589 | 9,575 | 9,546 | 9,514 | 9,362 | 9,219 | 9,168 | 9,303 | 9,398 | 9,511 | 9,523 | 9,296 | 9,182 | 9,161 | 9,264 | 9,407 | 9,503 | 9,469 | 9,316 | 9,096 | 8,970 | 8,878 | 8,752 | 8,599 | 8,447 | 8,307 | 8,231 | 8,164 | 8,067 | 8,013 | 7,895 | 7,854 | 7,674 | 7,415 | 7,221 | 6,833 | 6,677 | 6,572 | 6,534 | 6,720 | 6,824 | 6,823 | 6,755 | 6,558 | 6,400 | 6,310 | 6,193 | 6,086 | 5,973 | 5,834 | 5,745 | 5,666 | 5,614 | 5,558 | 5,414 | 5,281 | 5,082 | 4,916 | 4,780 | 4,605 | 4,458 | 4,317 | 4,200 | 4,069 | 3,994 | 3,946 | 3,910 | 3,990 | 4,096 | 4,160 | 4,124 | 4,012 | 3,858 | 3,719 | 3,675 | 3,620 | 3,551 | 3,463 | 3,358 | 3,319 | 3,258 | 3,245 | 3,261 | 3,217 | 3,241 | 3,261 | 3,257 | 3,266 | 3,237 | 3,185 | 3,099 | 3,056 | 3,039 | 3,040 | 3,046 | 3,052 | 3,060 | 3,079 | 3,065 | 3,042 | 2,978 | 2,888 | 2,854 | 2,878 | 2,872 | 2,867 | 2,814 | 2,733 | 2,739 | 2,764 | 2,836 | 2,848 | 2,826 | 2,762 | 2,681 | 2,607 | 2,517 | 2,410 | 2,341 | 2,297 | 2,280 | 2,289 | 2,293 | 2,379 | 2,407 | 2,429 | 2,314 | 2,124 | 2,035 | 1,920 | 1,960 | 1,839 | 1,354 | 911 | 431 |
Cost of Revenue |
Loading...
|
M | 10,001 | 10,104 | 10,110 | 10,144 | 10,207 | 10,264 | 10,294 | 10,454 | 10,366 | 9,953 | 9,458 | 8,544 | 8,063 | 7,877 | 7,782 | 7,828 | 7,726 | 7,657 | 7,613 | 7,596 | 7,639 | 7,597 | 7,554 | 7,544 | 7,399 | 7,266 | 7,164 | 7,213 | 7,285 | 7,358 | 7,365 | 7,241 | 7,194 | 7,239 | 7,455 | 7,670 | 7,811 | 7,858 | 7,751 | 7,569 | 7,477 | 7,411 | 7,339 | 7,220 | 7,091 | 6,969 | 6,899 | 6,848 | 6,760 | 6,715 | 6,561 | 6,501 | 6,334 | 6,120 | 5,982 | 5,645 | 5,513 | 5,427 | 5,435 | 5,528 | 5,546 | 5,431 | 5,233 | 5,048 | 4,912 | 4,853 | 4,779 | 4,681 | 4,569 | 4,444 | 4,362 | 4,292 | 4,262 | 4,235 | 4,131 | 4,047 | 3,892 | 3,755 | 3,659 | 3,507 | 3,390 | 3,285 | 3,187 | 3,086 | 3,011 | 2,977 | 2,947 | 2,964 | 3,024 | 3,046 | 2,989 | 2,911 | 2,795 | 2,665 | 2,609 | 2,543 | 2,474 | 2,399 | 2,315 | 2,308 | 2,274 | 2,290 | 2,340 | 2,339 | 2,389 | 2,421 | 2,445 | 2,475 | 2,471 | 2,433 | 2,356 | 2,315 | 2,276 | 2,275 | 2,257 | 2,228 | 2,246 | 2,278 | 2,308 | 2,328 | 2,273 | 2,199 | 2,175 | 2,195 | 2,202 | 2,200 | 2,157 | 2,109 | 1,585 | 1,072 | 1,140 | 1,155 | 1,155 | 1,155 | 1,091 | 1,032 | 1,032 | 1,032 | 545 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 2,045 | 2,032 | 2,000 | 2,052 | 2,060 | 2,122 | 2,165 | 2,176 | 2,094 | 2,016 | 1,928 | 1,808 | 1,807 | 1,808 | 1,826 | 1,862 | 1,873 | 1,865 | 1,885 | 1,924 | 1,950 | 1,978 | 1,991 | 1,970 | 1,963 | 1,953 | 2,003 | 2,090 | 2,113 | 2,152 | 2,158 | 2,055 | 1,989 | 1,922 | 1,809 | 1,737 | 1,692 | 1,611 | 1,565 | 1,527 | 1,493 | 1,467 | 1,413 | 1,379 | 1,356 | 1,339 | 1,332 | 1,316 | 1,307 | 1,298 | 1,334 | 1,353 | 1,340 | 1,294 | 1,239 | 1,188 | 1,163 | 1,145 | 1,099 | 1,192 | 1,277 | 1,392 | 1,522 | 1,510 | 1,488 | 1,457 | 1,415 | 1,405 | 1,404 | 1,390 | 1,383 | 1,374 | 1,353 | 1,324 | 1,283 | 1,234 | 1,190 | 1,161 | 1,121 | 1,097 | 1,068 | 1,033 | 1,013 | 984 | 983 | 969 | 963 | 1,026 | 1,072 | 1,114 | 1,135 | 1,100 | 1,063 | 1,054 | 1,066 | 1,076 | 1,077 | 1,064 | 1,043 | 1,011 | 984 | 956 | 921 | 879 | 852 | 840 | 812 | 792 | 766 | 752 | 743 | 741 | 763 | 765 | 789 | 824 | 814 | 801 | 757 | 714 | 706 | 690 | 679 | 684 | 670 | 667 | 657 | 624 | 1,154 | 1,691 | 1,696 | 1,693 | 1,670 | 1,606 | 1,590 | 1,576 | 1,485 | 1,378 | 1,795 | 2,297 | 2,280 | 2,289 | 2,293 | 2,379 | 2,407 | 2,429 | 2,314 | 2,124 | 2,035 | 1,920 | 1,960 | 1,839 | 1,354 | 911 | 431 |
Operating Expenses |
Loading...
|
M | 1,033 | 962 | 928 | 883 | 816 | 840 | 852 | 873 | 874 | 842 | 805 | 766 | 723 | 720 | 726 | 717 | 721 | 694 | 688 | 725 | 745 | 779 | 792 | 766 | 741 | 721 | 723 | 773 | 801 | 833 | 834 | 804 | 782 | 761 | 741 | 699 | 670 | 651 | 633 | 618 | 619 | 622 | 607 | 611 | 597 | 572 | 567 | 567 | 582 | 595 | 592 | 605 | 598 | 588 | 592 | 572 | 569 | 566 | 565 | 677 | 787 | 900 | 1,008 | 985 | 961 | 942 | 931 | 932 | 931 | 925 | 932 | 930 | 917 | 899 | 859 | 834 | 780 | 764 | 744 | 717 | 727 | 714 | 703 | 676 | 668 | 658 | 645 | 710 | 762 | 795 | 834 | 820 | 793 | 792 | 803 | 818 | 822 | 814 | 802 | 794 | 776 | 760 | 738 | 695 | 674 | 659 | 644 | 636 | 632 | 624 | 622 | 614 | 610 | 609 | 606 | 613 | 603 | 591 | 570 | 549 | 543 | 531 | 523 | 524 | 520 | 519 | 510 | 490 | 362 | 235 | 234 | 231 | 231 | 231 | 223 | 216 | 216 | 216 | 105 | 2,194 | 2,194 | 2,194 | 2,194 | 2,226 | 2,226 | 2,226 | 2,226 | 1,886 | 1,886 | 1,886 | 1,886 | 1,422 | 1,422 | 1,422 | 1,422 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 1,312 | 1,223 | 817 | 932 | 863 | 875 | 879 | 903 | 907 | 883 | 853 | 813 | 768 | 762 | 761 | 754 | 753 | 730 | 728 | 749 | 780 | 815 | 840 | 827 | 792 | 768 | 759 | 812 | 842 | 872 | 872 | 817 | 795 | 773 | 744 | 721 | 689 | 665 | 651 | 632 | 630 | 638 | 627 | 640 | 634 | 609 | 606 | 603 | 614 | 626 | 619 | 628 | 618 | 605 | 605 | 582 | 577 | 570 | 567 | 470 | 376 | 278 | 181 | 175 | 168 | 166 | 162 | 646 | 644 | 644 | 660 | 187 | 188 | 189 | 172 | 162 | 153 | 151 | 147 | 143 | 139 | 133 | 125 | 349 | 344 | 334 | 329 | 232 | 233 | 230 | 226 | 248 | 396 | 560 | 738 | 752 | 757 | 750 | 737 | 728 | 712 | 697 | 677 | 637 | 618 | 604 | 591 | 586 | 584 | 579 | 579 | 574 | 571 | 571 | 569 | 573 | 565 | 553 | 406 | 261 | 132 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 34 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | 33 | 65 | 98 | 130 | 131 | 133 | 134 | 101 | 102 | 68 | 34 | 34 | 35 | 35 | 35 | 35 | 32 | 32 | 32 | 32 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 29 | 29 | 29 | 29 | 28 | 28 | 28 | 28 | 25 | 25 | 25 | 25 | 23 | 23 | 23 | 23 | 6 | 6 | 6 | 6 | 19 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 16 | 16 | 16 | 16 | 13 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | -390 | -390 | - | - | - | - | - | - | - | - | - | - | - | - | - | -44 | -79 | -125 | -169 | -156 | -168 | -170 | -149 | -163 | -119 | -81 | -71 | -73 | -76 | -74 | -72 | -45 | -45 | -44 | -34 | -51 | -49 | -44 | -47 | -44 | -42 | -45 | -50 | -58 | -67 | -67 | -69 | -66 | -61 | -60 | -56 | -51 | -48 | -45 | -41 | -35 | -33 | -30 | -27 | 184 | 388 | 599 | 804 | 804 | 787 | 770 | 762 | 267 | 268 | 262 | 254 | 726 | 711 | 692 | 669 | 655 | 611 | 598 | 581 | 561 | 575 | 568 | 565 | 314 | 312 | 312 | 303 | 467 | 517 | 553 | 597 | 562 | 388 | 222 | 56 | 49 | 32 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -6,603 | -9,143 | -9,168 | -9,211 | -9,344 | -9,388 | -9,415 | -9,551 | -9,458 | -9,070 | -8,605 | -7,731 | -7,303 | -7,134 | -7,047 | -7,111 | -7,005 | -6,962 | -6,924 | -6,867 | -6,876 | -6,787 | -6,707 | -6,716 | -6,605 | -6,495 | -6,402 | -6,401 | -6,443 | -6,486 | -6,493 | -6,425 | -6,399 | -6,466 | -6,712 | -6,949 | -7,122 | -7,193 | -7,100 | -6,936 | -6,847 | -6,773 | -6,711 | -6,580 | -6,468 | -6,377 | -6,322 | -6,282 | -6,177 | -6,120 | -5,962 | -5,885 | -5,725 | -5,518 | -5,379 | -5,066 | -4,936 | -4,856 | -4,867 | -4,845 | -4,754 | -4,527 | -4,218 | -4,057 | -3,945 | -3,905 | -3,844 | -3,749 | -3,638 | -3,519 | -3,430 | 6,638 | 6,656 | 6,392 | 6,455 | -3,486 | -3,384 | -2,990 | -2,915 | -2,790 | -2,663 | -2,570 | -2,484 | -2,410 | -2,342 | -2,319 | -2,303 | -2,254 | -2,262 | -2,251 | -2,155 | -2,092 | -2,002 | -1,873 | -1,806 | -1,726 | -1,652 | -1,585 | -1,513 | -1,515 | -1,498 | -1,530 | -1,603 | -1,644 | -1,715 | -1,763 | -1,801 | -1,839 | -1,839 | -1,809 | -1,734 | -1,701 | -1,666 | -1,665 | -1,651 | -1,615 | -1,643 | -1,687 | -1,738 | -1,779 | -1,730 | -1,668 | -1,652 | -1,671 | -1,682 | -1,681 | -1,647 | -1,620 | -1,223 | -837 | -906 | -925 | -925 | -925 | -868 | -816 | -816 | -816 | -441 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 1,012 | 1,071 | 1,072 | 1,169 | 1,243 | 1,282 | 1,313 | 1,303 | 1,220 | 1,174 | 1,123 | 1,042 | 1,084 | 1,088 | 1,100 | 1,145 | 1,152 | 1,171 | 1,196 | 1,200 | 1,205 | 1,199 | 1,199 | 1,204 | 1,222 | 1,232 | 1,280 | 1,317 | 1,312 | 1,320 | 1,324 | 1,251 | 1,207 | 1,161 | 1,067 | 1,038 | 1,022 | 960 | 932 | 908 | 875 | 845 | 806 | 768 | 759 | 767 | 765 | 749 | 724 | 702 | 742 | 748 | 742 | 707 | 647 | 616 | 594 | 579 | 533 | 515 | 491 | 492 | 514 | 525 | 527 | 515 | 484 | 474 | 473 | 465 | 451 | 444 | 435 | 425 | 424 | 401 | 410 | 397 | 377 | 380 | 340 | 319 | 310 | 308 | 315 | 311 | 318 | 316 | 310 | 319 | 300 | 281 | 270 | 261 | 263 | 258 | 256 | 249 | 241 | 217 | 207 | 196 | 183 | 183 | 178 | 181 | 168 | 156 | 133 | 128 | 122 | 127 | 153 | 156 | 183 | 211 | 211 | 210 | 187 | 165 | 163 | 159 | 156 | 160 | 150 | 149 | 147 | 134 | 791 | 1,457 | 1,462 | 1,462 | 1,440 | 1,376 | 1,367 | 1,360 | 1,269 | 1,162 | 1,691 | 103 | 86 | 95 | 99 | 153 | 181 | 202 | 88 | 238 | 149 | 34 | 74 | 416 | -69 | -511 | -992 |
Interest Expense |
Loading...
|
M | 83 | 80 | 79 | 73 | 70 | 66 | 63 | 61 | 57 | 50 | 43 | 36 | 33 | 28 | 24 | 18 | 13 | 16 | 18 | 21 | 27 | 30 | 29 | 26 | 21 | 14 | 13 | 12 | 12 | 12 | 15 | 15 | 15 | 15 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 15 | 19 | 23 | 26 | 27 | 27 | 27 | 26 | 27 | 27 | 28 | 49 | 56 | 52 | 56 | 43 | 34 | 35 | 28 | 18 | 20 | 19 | 20 | 10,009 | 10,006 | 10,281 | 10,278 | 290 | 297 | 21 | 23 | 24 | 15 | 20 | 21 | 26 | 28 | 24 | 24 | 18 | 20 | 20 | 15 | 22 | 19 | 20 | 27 | 24 | 29 | 25 | 35 | 34 | 30 | 37 | 82 | 86 | 85 | 79 | 21 | 20 | 20 | 22 | 32 | 27 | 29 | 29 | 24 | 20 | 17 | 13 | 9 | 131 | 132 | 134 | 134 | 13 | 11 | 12 | 11 | 12 | 11 | 7 | 7 | 5 | 5 | 5 | 4 | 3 | 3 | 3 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -5 | -37 | -43 | -25 | -36 | -32 | -17 | 3 | 14 | 40 | 48 | 47 | 45 | 42 | 36 | 37 | 32 | 35 | 39 | 17 | 27 | 27 | 39 | 62 | 53 | 50 | 39 | 39 | 41 | 40 | 38 | 13 | 13 | 12 | 2 | 22 | 19 | 15 | 18 | 14 | 12 | 15 | 21 | 28 | 37 | 38 | 26 | 9 | -6 | -19 | -10 | 0 | 8 | 9 | 5 | 2 | 0 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 6 | 5 | 3 | 3 | 2 | 3 | 5 | 4 | 5 | 5 | 6 | 6 | 24 | 26 | 25 | 25 | 8 | 7 | 6 | 6 | 6 | 7 | 8 | 7 | 6 | 5 | 3 | -11 | -9 | -6 | 0 | 2 | 5 | 2 | 7 | 24 | 22 | 25 | 48 | 51 | 50 | 47 | 18 | 4 | 2 | 2 | 5 | 15 | 15 | 16 | 13 | 11 | 10 | 8 | 7 | 6 | 6 | 7 | 7 | 8 | 8 | 9 | 8 | 8 | 6 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 983 | 1,018 | 1,013 | 1,125 | 1,207 | 1,250 | 1,278 | 1,273 | 1,187 | 1,158 | 1,126 | 1,053 | 1,108 | 1,102 | 1,115 | 1,160 | 1,161 | 1,193 | 1,210 | 1,208 | 1,204 | 1,183 | 1,181 | 1,190 | 1,210 | 1,229 | 1,279 | 1,313 | 1,309 | 1,318 | 1,317 | 1,242 | 1,196 | 1,147 | 1,057 | 1,029 | 1,013 | 951 | 922 | 901 | 865 | 837 | 799 | 760 | 752 | 761 | 758 | 738 | 710 | 684 | 719 | 727 | 720 | 685 | 625 | 594 | 578 | 570 | 525 | 484 | 446 | 443 | 458 | 496 | 506 | 494 | 470 | 455 | 453 | 446 | 431 | 421 | 415 | 403 | 405 | 383 | 390 | 385 | 365 | 366 | 331 | 299 | 289 | 282 | 287 | 287 | 294 | 298 | 290 | 299 | 285 | 271 | 265 | 261 | 264 | 262 | 262 | 254 | 251 | 227 | 216 | 208 | 217 | 218 | 213 | 213 | 171 | 150 | 129 | 126 | 126 | 140 | 167 | 170 | 195 | 220 | 219 | 216 | 191 | 169 | 167 | 164 | 161 | 165 | 155 | 154 | 151 | 140 | 118 | 85 | 90 | 90 | 90 | 90 | 80 | 72 | 72 | 72 | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 162 | 224 | 221 | 248 | 274 | 272 | 278 | 271 | 227 | 232 | 217 | 191 | 220 | 214 | 206 | 230 | 236 | 212 | 231 | 222 | 208 | 232 | 169 | 220 | 268 | 314 | 432 | 440 | 423 | 427 | 427 | 408 | 411 | 397 | 370 | 357 | 350 | 327 | 316 | 308 | 298 | 283 | 268 | 254 | 248 | 254 | 253 | 249 | 233 | 111 | 126 | 130 | 136 | 247 | 225 | 213 | 206 | 196 | 182 | 177 | 165 | 164 | 172 | 177 | 182 | 179 | 168 | 165 | 160 | 154 | 144 | 144 | 146 | 144 | 151 | 141 | 144 | 141 | 133 | 134 | 120 | 108 | 104 | 99 | 100 | 101 | 105 | 107 | 105 | 108 | 103 | 96 | 95 | 93 | 94 | 94 | 93 | 89 | 88 | 78 | 75 | 73 | 78 | 80 | 77 | 78 | 61 | 55 | 48 | 46 | 46 | 52 | 62 | 64 | 74 | 83 | 84 | 83 | 73 | 65 | 64 | 62 | 60 | 63 | 56 | 56 | 56 | 50 | 709 | 1,377 | 1,378 | 1,378 | 1,356 | 1,295 | 1,290 | 1,287 | 1,194 | 1,092 | 1,621 | 36 | 22 | 33 | 39 | 102 | 130 | 149 | 42 | 197 | 109 | -1 | 35 | 380 | -97 | -534 | -1,006 |
Income after Tax |
Loading...
|
M | 577 | 794 | 793 | 877 | 934 | 978 | 1,000 | 1,002 | 960 | 926 | 909 | 862 | 888 | 888 | 908 | 929 | 926 | 981 | 979 | 985 | 996 | 951 | 1,013 | 969 | 942 | 915 | 847 | 873 | 886 | 891 | 891 | 834 | 785 | 750 | 687 | 672 | 664 | 624 | 606 | 593 | 568 | 553 | 530 | 506 | 504 | 507 | 505 | 489 | 477 | 572 | 593 | 597 | 583 | 438 | 400 | 381 | 372 | 374 | 343 | 307 | 282 | 279 | 286 | 319 | 324 | 315 | 302 | 291 | 293 | 292 | 286 | 278 | 270 | 258 | 253 | 242 | 246 | 244 | 232 | 232 | 211 | 191 | 186 | 183 | 187 | 186 | 189 | 190 | 185 | 191 | 182 | 175 | 171 | 168 | 170 | 169 | 169 | 165 | 163 | 149 | 140 | 135 | 139 | 139 | 136 | 135 | 110 | 95 | 81 | 80 | 79 | 88 | 105 | 106 | 120 | 136 | 135 | 133 | 118 | 105 | 104 | 102 | 101 | 102 | 99 | 97 | 95 | 90 | 74 | 54 | 57 | 57 | 57 | 57 | 51 | 47 | 47 | 47 | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | -117 | -118 | -197 | -309 | -292 | -370 | -373 | -343 | -307 | -282 | -279 | -286 | -319 | -324 | -315 | -302 | -291 | -293 | -292 | -286 | -278 | -271 | -259 | -255 | -242 | -247 | -244 | -232 | -232 | -211 | -191 | -186 | -183 | -187 | -186 | -189 | -190 | -185 | -191 | -182 | -175 | -171 | -168 | -170 | -109 | -80 | -44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 359 | 576 | 794 | 878 | 934 | 978 | 1,000 | 1,002 | 960 | 926 | 909 | 861 | 888 | 887 | 908 | 929 | 926 | 980 | 979 | 985 | 996 | 950 | 1,012 | 969 | 941 | 915 | 847 | 873 | 886 | 890 | 890 | 833 | 785 | 749 | 686 | 670 | 661 | 621 | 603 | 589 | 564 | 550 | 526 | 501 | 499 | 501 | 500 | 485 | 472 | 454 | 474 | 478 | 465 | 433 | 396 | 378 | 370 | 373 | 343 | 307 | 282 | 279 | 286 | 319 | 324 | 315 | 302 | 291 | 293 | 292 | 286 | 278 | 271 | 259 | 255 | 242 | 247 | 244 | 232 | 232 | 211 | 191 | 186 | 183 | 187 | 186 | 189 | 190 | 185 | 191 | 182 | 175 | 171 | 168 | 170 | 109 | 80 | 44 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 548,208,908.00 | 548,454,750.00 | 548,982,500.00 | 549,454,000.00 | 549,836,500.00 | 550,092,250.00 | 549,566,500.00 | 548,855,250.00 | 548,331,500.00 | 547,706,500.00 | 547,585,500.00 | 547,770,250.00 | 547,539,500.00 | 547,248,750.00 | 546,591,500.00 | 545,534,750.00 | 544,667,000.00 | 544,656,250.00 | 545,232,000.00 | 545,636,750.00 | 545,657,750.00 | 544,778,000.00 | 543,869,000.00 | 542,001,750.00 | 540,764,750.00 | 539,970,750.00 | 539,116,250.00 | 539,956,250.00 | 540,793,500.00 | 541,827,000.00 | 542,495,250.00 | 542,615,250.00 | 542,375,500.00 | 541,655,250.00 | 541,001,500.00 | 540,467,500.00 | 540,366,500.00 | 540,349,500.00 | 540,431,000.00 | 540,621,000.00 | 540,805,500.00 | 540,990,500.00 | 540,448,500.00 | 539,419,000.00 | 538,407,500.00 | 537,548,000.00 | 537,782,000.00 | 538,857,500.00 | 540,864,000.00 | 542,757,000.00 | 543,823,000.00 | 544,548,000.00 | 543,331,500.00 | 542,487,000.00 | 541,973,000.00 | 541,798,000.00 | 542,355,000.00 | 542,149,000.00 | 541,956,000.00 | 542,431,000.00 | 543,766,000.00 | 546,013,000.00 | 548,516,000.00 | 550,241,000.00 | 552,600,000.00 | 554,691,000.00 | 556,592,000.00 | 558,242,000.00 | 558,512,000.00 | 558,360,000.00 | 558,132,000.00 | 557,957,000.00 | 557,781,000.00 | 558,084,000.00 | 558,371,000.00 | 558,671,000.00 | 559,761,000.00 | 560,191,000.00 | 560,667,000.00 | 562,067,000.00 | 561,284,000.00 | 560,525,000.00 | 560,173,000.00 | 558,698,000.00 | 559,142,000.00 | 560,212,000.00 | 559,195,000.00 | 560,070,000.00 | 560,252,000.00 | 558,556,142.75 | 559,407,285.75 | 558,782,285.75 | 557,084,143.00 | 557,615,461.75 | 564,031,318.75 | 570,381,318.75 | 579,638,461.50 | 584,745,454.50 | 584,952,351.00 | 586,527,351.00 | 588,527,351.00 | 598,687,778.75 | 603,448,624.25 | 609,323,624.25 | 610,990,291.00 | 607,460,879.25 | 606,493,137.25 | 605,043,137.25 | 586,709,803.75 | 588,658,333.25 | 586,515,476.00 | 588,090,476.00 | 604,757,142.75 | 601,043,907.50 | 607,534,590.75 | 607,159,590.75 | 612,544,206.25 | 616,465,774.75 | 609,260,806.00 | 602,783,883.00 | 594,322,344.50 | 595,274,725.50 | 596,593,406.75 | 596,033,966.00 | 595,474,525.25 | 595,034,964.75 | 601,118,880.75 | 596,977,466.75 | 592,836,052.75 | 589,898,990.00 | 581,067,821.25 | 596,345,599.00 | 611,623,376.75 | 614,047,619.00 | 612,333,333.25 | 597,833,333.25 | 583,333,333.25 | 570,000,000.00 | 578,222,222.25 | 580,222,222.25 | 582,222,222.25 | 594,222,222.25 | 594,500,000.00 | 590,750,000.00 | 587,000,000.00 | 577,857,142.75 | 575,357,142.75 | 584,107,142.75 | 592,857,142.75 | 577,500,000.00 | 575,833,333.25 | 574,166,666.50 | 565,555,555.33 | 593,333,333.00 | 593,333,333.00 |
EBITDA |
Loading...
|
M | 1,020 | 1,388 | 1,406 | 1,485 | 1,555 | 1,586 | 1,603 | 1,591 | 1,495 | 1,449 | 1,398 | 1,307 | 1,331 | 1,323 | 1,316 | 1,337 | 1,336 | 1,345 | 1,361 | 1,358 | 1,367 | 1,361 | 1,364 | 1,372 | 1,379 | 1,382 | 1,422 | 1,457 | 1,453 | 1,463 | 1,465 | 1,410 | 1,365 | 1,317 | 1,225 | 1,173 | 1,158 | 1,095 | 1,065 | 1,043 | 1,006 | 977 | 936 | 896 | 886 | 892 | 891 | 871 | 847 | 796 | 828 | 841 | 835 | 834 | 781 | 750 | 703 | 692 | 646 | 624 | 624 | 617 | 640 | 667 | 668 | 657 | 624 | 599 | 597 | 587 | 572 | -9,438 | -9,445 | -9,183 | -9,188 | 784 | 768 | 477 | 454 | 456 | 432 | 409 | 398 | 393 | 400 | 394 | 401 | 405 | 403 | 413 | 390 | 373 | 352 | 333 | 328 | 323 | 316 | 311 | 299 | 259 | 250 | 233 | 196 | 190 | 184 | 189 | 203 | 202 | 179 | 171 | 159 | 153 | 177 | 179 | 208 | 240 | 240 | 240 | 219 | 192 | 191 | 186 | 181 | 185 | 175 | 174 | 173 | 160 | 811 | 1,469 | 1,475 | 1,477 | 1,454 | 1,390 | 1,381 | 1,374 | 1,283 | 1,176 | 1,698 | 103 | 86 | 95 | 99 | 153 | 181 | 202 | 88 | 238 | 149 | 34 | 74 | 416 | -69 | -511 | -992 |
Depreciation and Amortization |
Loading...
|
M | 208 | 280 | 297 | 307 | 312 | 304 | 287 | 274 | 253 | 242 | 228 | 218 | 209 | 207 | 206 | 193 | 184 | 175 | 165 | 163 | 162 | 163 | 162 | 156 | 148 | 139 | 131 | 132 | 131 | 131 | 132 | 131 | 132 | 132 | 133 | 132 | 132 | 131 | 130 | 129 | 127 | 127 | 125 | 124 | 121 | 119 | 119 | 120 | 122 | 124 | 124 | 126 | 126 | 126 | 126 | 125 | 126 | 127 | 127 | 125 | 125 | 124 | 126 | 128 | 128 | 129 | 127 | 125 | 124 | 122 | 121 | 118 | 119 | 119 | 115 | 112 | 104 | 98 | 95 | 93 | 92 | 91 | 88 | 86 | 85 | 83 | 83 | 89 | 93 | 94 | 90 | 80 | 72 | 67 | 66 | 66 | 65 | 64 | 65 | 65 | 64 | 63 | 60 | 58 | 56 | 55 | 53 | 50 | 48 | 45 | 43 | 41 | 39 | 38 | 37 | 40 | 38 | 37 | 37 | 32 | 34 | 34 | 32 | 33 | 31 | 32 | 33 | 32 | 26 | 16 | 17 | 18 | 18 | 18 | 18 | 17 | 17 | 17 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 812 | 1,108 | 1,110 | 1,178 | 1,243 | 1,282 | 1,316 | 1,317 | 1,242 | 1,208 | 1,169 | 1,089 | 1,188 | 1,228 | 1,285 | 1,368 | 1,359 | 1,383 | 1,393 | 1,464 | 1,425 | 1,367 | 1,324 | 1,216 | 1,231 | 1,244 | 1,292 | 1,326 | 1,322 | 1,331 | 1,333 | 1,280 | 1,234 | 1,184 | 1,092 | 1,041 | 1,026 | 964 | 935 | 914 | 878 | 850 | 811 | 773 | 765 | 774 | 771 | 751 | 725 | 672 | 704 | 715 | 709 | 708 | 655 | 624 | 577 | 565 | 519 | 499 | 499 | 492 | 514 | 539 | 540 | 529 | 498 | 474 | 473 | 465 | 451 | -9,556 | -9,565 | -9,302 | -9,303 | 673 | 664 | 379 | 359 | 362 | 340 | 319 | 310 | 308 | 315 | 311 | 318 | 316 | 310 | 319 | 300 | 293 | 280 | 266 | 262 | 257 | 251 | 247 | 234 | 194 | 185 | 170 | 136 | 133 | 128 | 134 | 151 | 152 | 131 | 126 | 116 | 113 | 138 | 141 | 171 | 200 | 202 | 203 | 182 | 160 | 157 | 152 | 148 | 152 | 144 | 142 | 140 | 128 | 107 | 78 | 84 | 85 | 85 | 85 | 76 | 69 | 69 | 69 | 48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 21.86 | 21.92 | 21.72 | 22.02 | 22.72 | 21.87 | 21.82 | 21.40 | 18.60 | 19.45 | 18.79 | 17.75 | 19.83 | 19.44 | 18.58 | 19.87 | 20.36 | 18.01 | 19.27 | 18.68 | 17.38 | 19.59 | 14.42 | 18.21 | 22.20 | 25.51 | 33.77 | 33.57 | 32.13 | 32.22 | 32.20 | 32.73 | 34.49 | 34.74 | 35.01 | 34.74 | 34.52 | 34.38 | 34.29 | 34.23 | 34.47 | 33.85 | 33.62 | 33.44 | 32.94 | 33.43 | 33.42 | 33.72 | 32.62 | 15.77 | 16.07 | 16.20 | 17.82 | 36.49 | 36.27 | 36.10 | 35.81 | 34.51 | 34.74 | 36.68 | 36.82 | 36.97 | 37.47 | 35.72 | 36.04 | 36.36 | 35.88 | 36.20 | 35.08 | 34.18 | 33.22 | 33.68 | 34.92 | 35.79 | 37.32 | 36.93 | 36.83 | 36.59 | 36.45 | 36.57 | 36.25 | 36.01 | 35.56 | 35.04 | 34.95 | 35.24 | 35.69 | 36.03 | 36.00 | 35.94 | 35.88 | 35.55 | 35.85 | 35.78 | 35.73 | 35.78 | 35.48 | 35.06 | 34.91 | 34.45 | 35.26 | 35.41 | 36.01 | 36.46 | 35.81 | 36.38 | 36.05 | 36.53 | 37.74 | 37.29 | 37.52 | 37.78 | 37.13 | 37.84 | 38.09 | 38.00 | 38.33 | 38.48 | 38.45 | 38.39 | 38.34 | 37.93 | 37.43 | 37.86 | 34.17 | 34.81 | 35.39 | 34.67 | 38.21 | 37.43 | 36.93 | 37.02 | 37.02 | 37.02 | 36.07 | 35.30 | 35.30 | 35.30 | 34.88 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 16.99 | 16.76 | 16.52 | 16.81 | 16.78 | 17.12 | 17.37 | 17.25 | 16.77 | 16.87 | 17.02 | 17.57 | 18.30 | 18.66 | 19.00 | 19.21 | 19.50 | 19.58 | 19.84 | 20.19 | 20.32 | 20.65 | 20.86 | 20.71 | 20.97 | 21.21 | 21.87 | 22.44 | 22.48 | 22.63 | 22.66 | 22.12 | 21.64 | 20.96 | 19.51 | 18.52 | 17.83 | 17.00 | 16.81 | 16.79 | 16.63 | 16.51 | 16.14 | 16.04 | 16.04 | 16.11 | 16.18 | 16.12 | 16.19 | 16.19 | 16.92 | 17.23 | 17.45 | 17.41 | 17.15 | 17.39 | 17.41 | 17.39 | 16.81 | 17.61 | 18.62 | 20.42 | 22.59 | 23.05 | 23.22 | 23.06 | 22.84 | 23.09 | 23.49 | 23.81 | 24.07 | 24.24 | 24.06 | 23.77 | 23.67 | 23.38 | 23.39 | 23.59 | 23.45 | 23.83 | 23.90 | 23.87 | 24.07 | 24.16 | 24.60 | 24.52 | 24.60 | 25.55 | 26.04 | 26.70 | 27.49 | 27.45 | 27.55 | 28.30 | 28.98 | 29.69 | 30.27 | 30.65 | 31.02 | 30.48 | 30.17 | 29.40 | 28.17 | 27.33 | 26.27 | 25.71 | 24.89 | 24.24 | 23.60 | 23.58 | 24.00 | 24.25 | 25.12 | 25.19 | 25.94 | 26.93 | 26.54 | 25.95 | 24.57 | 23.45 | 23.68 | 23.86 | 23.75 | 23.72 | 23.27 | 23.21 | 23.28 | 22.83 | 42.34 | 61.43 | 61.00 | 60.80 | 60.80 | 60.80 | 60.83 | 60.90 | 60.90 | 60.90 | 80.50 | 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...
|
% | 8.39 | 8.83 | 8.86 | 9.54 | 10.11 | 10.33 | 10.52 | 10.31 | 9.73 | 9.80 | 9.90 | 10.17 | 10.98 | 11.23 | 11.45 | 11.80 | 11.98 | 12.28 | 12.58 | 12.59 | 12.56 | 12.51 | 12.56 | 12.65 | 13.05 | 13.37 | 13.98 | 14.16 | 13.97 | 13.88 | 13.90 | 13.47 | 13.13 | 12.65 | 11.51 | 11.05 | 10.76 | 10.12 | 9.99 | 9.99 | 9.73 | 9.49 | 9.19 | 8.93 | 8.98 | 9.23 | 9.29 | 9.18 | 8.96 | 8.75 | 9.41 | 9.53 | 9.64 | 9.46 | 8.93 | 9.02 | 8.87 | 8.77 | 8.15 | 7.67 | 7.18 | 7.21 | 7.62 | 8.02 | 8.19 | 8.11 | 7.78 | 7.77 | 7.88 | 7.93 | 7.80 | 7.82 | 7.72 | 7.61 | 7.80 | 7.59 | 8.07 | 8.04 | 7.86 | 8.25 | 7.56 | 7.26 | 7.28 | 7.54 | 7.84 | 7.80 | 8.06 | 7.81 | 7.50 | 7.63 | 7.21 | 7.01 | 6.95 | 6.96 | 7.07 | 7.09 | 7.12 | 7.09 | 7.08 | 6.52 | 6.31 | 5.96 | 5.54 | 5.64 | 5.43 | 5.51 | 5.11 | 4.75 | 4.02 | 3.92 | 3.83 | 4.07 | 4.98 | 5.06 | 5.99 | 6.79 | 6.78 | 6.71 | 5.97 | 5.36 | 5.40 | 5.40 | 5.33 | 5.40 | 5.05 | 5.00 | 5.01 | 4.81 | 29.06 | 52.88 | 52.96 | 52.95 | 52.95 | 52.95 | 52.73 | 52.67 | 52.67 | 52.67 | 76.76 | 16.29 | 16.29 | 16.29 | 16.29 | 24.98 | 24.98 | 24.98 | 24.98 | 14.61 | 14.61 | 14.61 | 14.61 | 17.42 | -10.11 | -65.17 | -230.34 |
Net Income Margin |
Loading...
|
% | 5.81 | 6.30 | 6.56 | 7.16 | 7.59 | 7.88 | 8.01 | 7.92 | 7.66 | 7.74 | 8.03 | 8.41 | 9.00 | 9.16 | 9.45 | 9.58 | 9.63 | 10.29 | 10.30 | 10.33 | 10.38 | 9.92 | 10.61 | 10.21 | 10.05 | 9.92 | 9.24 | 9.38 | 9.43 | 9.36 | 9.35 | 8.98 | 8.53 | 8.17 | 7.40 | 7.13 | 6.96 | 6.55 | 6.46 | 6.47 | 6.28 | 6.18 | 6.00 | 5.83 | 5.90 | 6.03 | 6.07 | 5.94 | 5.84 | 5.65 | 6.02 | 6.09 | 6.04 | 5.78 | 5.46 | 5.54 | 5.53 | 5.64 | 5.24 | 4.60 | 4.15 | 4.11 | 4.26 | 4.87 | 5.04 | 4.95 | 4.85 | 4.77 | 4.88 | 4.99 | 4.96 | 4.90 | 4.80 | 4.64 | 4.69 | 4.59 | 4.86 | 4.96 | 4.83 | 5.04 | 4.68 | 4.35 | 4.36 | 4.49 | 4.66 | 4.67 | 4.80 | 4.70 | 4.47 | 4.57 | 4.39 | 4.36 | 4.39 | 4.46 | 4.58 | 4.09 | 4.49 | 4.85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 11.13 | 11.43 | 11.61 | 12.14 | 12.66 | 12.79 | 12.85 | 12.60 | 11.94 | 12.11 | 12.34 | 12.74 | 13.49 | 13.65 | 13.70 | 13.79 | 13.90 | 14.11 | 14.32 | 14.25 | 14.25 | 14.22 | 14.29 | 14.42 | 14.72 | 15.00 | 15.53 | 15.67 | 15.48 | 15.39 | 15.39 | 15.18 | 14.84 | 14.34 | 13.21 | 12.49 | 12.20 | 11.55 | 11.43 | 11.46 | 11.19 | 10.97 | 10.68 | 10.43 | 10.48 | 10.74 | 10.82 | 10.67 | 10.48 | 9.91 | 10.50 | 10.71 | 10.87 | 11.19 | 10.80 | 10.97 | 10.48 | 10.48 | 9.86 | 9.27 | 9.15 | 9.03 | 9.49 | 10.18 | 10.40 | 10.36 | 10.03 | 9.83 | 9.96 | 10.03 | 9.91 | -159.25 | -159.31 | -154.20 | -154.03 | 14.90 | 14.93 | 9.65 | 9.46 | 9.88 | 9.62 | 9.37 | 9.38 | 9.64 | 9.96 | 9.91 | 10.19 | 10.04 | 9.76 | 9.89 | 9.39 | 9.31 | 9.05 | 8.85 | 8.81 | 8.85 | 8.79 | 8.85 | 8.74 | 7.78 | 7.61 | 7.11 | 5.94 | 5.88 | 5.61 | 5.74 | 6.20 | 6.14 | 5.41 | 5.25 | 5.00 | 4.93 | 5.76 | 5.81 | 6.80 | 7.74 | 7.71 | 7.68 | 6.98 | 6.26 | 6.33 | 6.33 | 6.21 | 6.27 | 5.93 | 5.89 | 5.97 | 5.77 | 29.77 | 53.33 | 53.40 | 53.44 | 53.44 | 53.44 | 53.27 | 53.21 | 53.21 | 53.21 | 77.01 | 16.29 | 16.29 | 16.29 | 16.29 | 24.98 | 24.98 | 24.98 | 24.98 | 14.61 | 14.61 | 14.61 | 14.61 | 17.42 | -10.11 | -65.17 | -230.34 |
EBIT Ratio |
Loading...
|
% | 8.86 | 9.13 | 9.16 | 9.62 | 10.11 | 10.33 | 10.55 | 10.42 | 9.91 | 10.08 | 10.33 | 10.63 | 12.05 | 12.68 | 13.38 | 14.11 | 14.14 | 14.51 | 14.65 | 15.33 | 14.81 | 14.22 | 13.80 | 12.78 | 13.14 | 13.50 | 14.10 | 14.25 | 14.08 | 14.00 | 14.00 | 13.77 | 13.41 | 12.90 | 11.76 | 11.08 | 10.81 | 10.16 | 10.03 | 10.05 | 9.77 | 9.54 | 9.25 | 8.99 | 9.05 | 9.31 | 9.37 | 9.20 | 8.97 | 8.36 | 8.92 | 9.10 | 9.22 | 9.49 | 9.05 | 9.14 | 8.59 | 8.55 | 7.92 | 7.40 | 7.32 | 7.21 | 7.62 | 8.23 | 8.40 | 8.32 | 7.98 | 7.77 | 7.88 | 7.93 | 7.80 | -161.34 | -161.44 | -156.35 | -156.16 | 12.79 | 12.88 | 7.65 | 7.47 | 7.86 | 7.56 | 7.26 | 7.28 | 7.54 | 7.84 | 7.80 | 8.06 | 7.81 | 7.50 | 7.63 | 7.21 | 7.32 | 7.19 | 7.05 | 7.02 | 7.03 | 6.95 | 6.99 | 6.80 | 5.81 | 5.63 | 5.17 | 4.09 | 4.07 | 3.89 | 4.06 | 4.57 | 4.61 | 3.93 | 3.83 | 3.62 | 3.59 | 4.47 | 4.55 | 5.57 | 6.43 | 6.48 | 6.49 | 5.80 | 5.20 | 5.19 | 5.16 | 5.08 | 5.13 | 4.84 | 4.77 | 4.77 | 4.58 | 5.10 | 5.48 | 5.66 | 5.66 | 5.66 | 5.66 | 5.25 | 5.15 | 5.15 | 5.15 | 6.88 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 8.17 | 8.40 | 8.38 | 9.18 | 9.82 | 10.07 | 10.25 | 10.07 | 9.47 | 9.68 | 9.95 | 10.28 | 11.22 | 11.37 | 11.60 | 11.96 | 12.08 | 12.52 | 12.73 | 12.67 | 12.56 | 12.35 | 12.37 | 12.50 | 12.92 | 13.34 | 13.96 | 14.12 | 13.95 | 13.86 | 13.83 | 13.37 | 13.00 | 12.50 | 11.40 | 10.95 | 10.67 | 10.02 | 9.89 | 9.91 | 9.62 | 9.40 | 9.10 | 8.84 | 8.90 | 9.16 | 9.21 | 9.04 | 8.78 | 8.51 | 9.12 | 9.25 | 9.35 | 9.16 | 8.62 | 8.70 | 8.63 | 8.63 | 8.03 | 7.24 | 6.56 | 6.51 | 6.81 | 7.58 | 7.87 | 7.77 | 7.54 | 7.47 | 7.54 | 7.60 | 7.45 | 7.42 | 7.37 | 7.21 | 7.45 | 7.26 | 7.68 | 7.82 | 7.60 | 7.94 | 7.35 | 6.81 | 6.78 | 6.91 | 7.15 | 7.20 | 7.45 | 7.35 | 7.00 | 7.15 | 6.85 | 6.77 | 6.83 | 6.94 | 7.12 | 7.20 | 7.31 | 7.23 | 7.39 | 6.83 | 6.56 | 6.33 | 6.58 | 6.71 | 6.49 | 6.48 | 5.19 | 4.57 | 3.89 | 3.88 | 4.00 | 4.49 | 5.42 | 5.53 | 6.36 | 7.09 | 7.06 | 6.91 | 6.10 | 5.50 | 5.54 | 5.58 | 5.53 | 5.58 | 5.22 | 5.18 | 5.18 | 5.01 | 5.63 | 5.98 | 6.11 | 6.03 | 6.03 | 6.03 | 5.50 | 5.35 | 5.35 | 5.35 | 7.09 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email