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 | 1985-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1,784 | 1,766 | 1,354 | 1,784 | 1,729 | 1,644 | 1,556 | 1,485 | 1,486 | 1,458 | 1,439 | 1,417 | 1,376 | 1,351 | 1,328 | 1,289 | 1,287 | 1,346 | 1,365 | 1,388 | 1,411 | 1,371 | 1,364 | 1,364 | 1,357 | 1,349 | 1,337 | 1,301 | 1,284 | 1,262 | 1,254 | 1,251 | 1,272 | 1,270 | 1,275 | 1,288 | 1,269 | 1,283 | 1,289 | 1,288 | 1,274 | 1,246 | 1,201 | 1,154 | 1,104 | 1,081 | 1,061 | 1,036 | 1,016 | 1,027 | 1,028 | 1,028 | 1,035 | 1,036 | 1,057 | 1,072 | 1,074 | 1,050 | 1,014 | 989 | 976 | 960 | 941 | 903 | 886 | 879 | 867 | 836 | 865 | 932 | 956 | 974 | 937 | 859 | 849 | 846 | 852 | 844 | 818 | 811 | 799 | 823 | 871 | 891 | 1,312 | 1,753 | 6,141 | 6,280 | 5,988 | 5,624 | 1,424 | 1,257 | 1,141 | 1,019 | 768 | 699 | 651 | 658 | 771 | 1,001 | 1,058 | 1,122 | 1,061 | 886 | 831 | 749 | 681 | 614 | 587 | 578 | 572 | 571 | 561 | 546 | 546 | 548 | 546 | 544 | 544 | 527 | 528 | 540 | 535 | 529 | 524 | 498 | 490 | 491 | 477 | 483 | 479 | 475 | 474 | 465 | 464 | 466 | 476 | 496 | 479 | 463 | 442 | 412 | 404 | 400 | 396 | 395 | 394 | 389 | 393 | 409 | 425 | 439 | 340 | 223 | 117 |
Cost of Revenue |
Loading...
|
M | 1,504 | 1,450 | 1,075 | 1,446 | 1,392 | 1,314 | 1,258 | 1,182 | 1,173 | 1,144 | 1,123 | 1,101 | 1,063 | 1,039 | 980 | 952 | 957 | 1,009 | 1,034 | 1,055 | 1,068 | 1,034 | 1,020 | 1,012 | 1,007 | 998 | 993 | 979 | 964 | 949 | 939 | 929 | 941 | 940 | 967 | 979 | 975 | 983 | 979 | 970 | 949 | 910 | 1,196 | 1,068 | 927 | 814 | 327 | 315 | 321 | 333 | 322 | 319 | 336 | 355 | 383 | 410 | 394 | 371 | 391 | 357 | 357 | 333 | 316 | 319 | 307 | 303 | 321 | 345 | 380 | 447 | 444 | 420 | 392 | 330 | 346 | 344 | 357 | 338 | 364 | 359 | 329 | 322 | 425 | 400 | 439 | 457 | 323 | 443 | 472 | 506 | 462 | 429 | 427 | 372 | 369 | 271 | 191 | 193 | 290 | 502 | 551 | 626 | 579 | 414 | 371 | 290 | 234 | 174 | 150 | 132 | 120 | 109 | 104 | 109 | 112 | 128 | 147 | 155 | 124 | 67 | 31 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 280 | 317 | 279 | 339 | 338 | 330 | 298 | 303 | 314 | 314 | 316 | 316 | 313 | 312 | 348 | 337 | 330 | 337 | 331 | 333 | 343 | 336 | 344 | 352 | 350 | 352 | 345 | 322 | 319 | 313 | 315 | 322 | 331 | 330 | 308 | 309 | 295 | 300 | 310 | 318 | 325 | 336 | 5 | 85 | 178 | 267 | 734 | 721 | 696 | 693 | 706 | 709 | 699 | 681 | 674 | 662 | 680 | 679 | 623 | 632 | 619 | 627 | 625 | 583 | 579 | 577 | 546 | 491 | 484 | 485 | 511 | 554 | 545 | 529 | 503 | 502 | 496 | 506 | 454 | 452 | 471 | 501 | 446 | 491 | 873 | 1,295 | 5,818 | 5,837 | 5,517 | 5,118 | 961 | 828 | 714 | 647 | 399 | 428 | 460 | 465 | 481 | 499 | 507 | 496 | 482 | 472 | 460 | 458 | 448 | 440 | 438 | 446 | 452 | 462 | 457 | 436 | 434 | 420 | 400 | 389 | 419 | 460 | 498 | 540 | 535 | 529 | 524 | 498 | 490 | 491 | 477 | 483 | 479 | 475 | 474 | 465 | 464 | 466 | 476 | 496 | 479 | 463 | 442 | 412 | 404 | 400 | 396 | 395 | 394 | 389 | 393 | 409 | 425 | 439 | 340 | 223 | 117 |
Operating Expenses |
Loading...
|
M | 11 | 3 | 2 | 3 | 3 | 3 | -25 | -15 | -16 | -16 | -16 | -16 | -7 | 3 | 37 | 38 | 39 | 39 | 39 | 39 | 39 | 39 | 42 | 44 | 46 | 47 | 41 | 41 | 41 | 41 | 48 | 48 | 48 | 48 | 47 | 47 | 47 | 46 | 46 | 45 | 45 | 45 | -280 | -195 | -82 | 24 | 846 | 874 | 950 | 1,033 | 682 | 667 | 577 | 483 | 476 | 473 | 478 | 475 | 431 | 438 | 434 | 434 | 435 | 428 | 429 | 427 | 391 | 326 | 317 | 318 | 356 | 412 | 416 | 409 | 378 | 401 | 405 | 415 | 411 | 372 | 391 | 427 | 331 | 416 | 803 | 1,201 | 5,709 | 5,676 | 5,287 | 4,875 | 554 | 496 | 444 | 375 | 287 | 271 | 277 | 293 | 297 | 308 | 312 | 304 | 296 | 290 | 279 | 274 | 263 | 257 | 250 | 259 | 260 | 266 | 269 | 260 | 258 | 256 | 241 | 239 | 179 | 119 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 332 | 333 | 333 | 1,089 | 1,035 | 1,318 | 2,535 | 2,857 | 2,848 | 2,819 | 2,666 | 2,644 | 2,615 | 2,600 | 1,593 | 1,565 | 1,571 | 1,624 | 2,694 | 2,715 | 2,727 | 2,694 | 2,648 | 2,642 | 2,639 | 2,631 | 2,059 | 2,045 | 2,030 | 2,015 | 750 | 740 | 752 | 515 | 777 | 789 | 785 | 1,029 | 767 | 756 | 734 | 490 | 490 | 225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | 5 | 12 | 18 | 24 | 35 | 33 | 32 | 28 | 14 | 8 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1,875 | -2,159 | -2,406 | -2,655 | -2,606 | -2,598 | -2,593 | -2,584 | -2,018 | -2,005 | -1,989 | -1,974 | -702 | -693 | -704 | -467 | -730 | -742 | -738 | -983 | -721 | -711 | -690 | -445 | -770 | -420 | -82 | 24 | 846 | 874 | 950 | 1,033 | 682 | 667 | 577 | 483 | 476 | 473 | 478 | 475 | 431 | 438 | 434 | 434 | 435 | 428 | 429 | 427 | 391 | 326 | 317 | 318 | 356 | 412 | 416 | 409 | 377 | 399 | 403 | 412 | 407 | 360 | 372 | 402 | 296 | 383 | 772 | 1,173 | 5,695 | 5,668 | 5,284 | 4,875 | 554 | 496 | 444 | 375 | 210 | 136 | 59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -1,486 | -1,440 | -1,073 | -1,433 | -1,379 | -1,302 | -1,268 | -1,182 | -1,173 | -1,145 | -1,127 | -1,104 | -1,058 | -1,024 | -932 | -903 | -907 | -960 | -979 | -1,000 | -1,013 | -979 | -978 | -968 | -962 | -951 | -952 | -938 | -924 | -908 | -891 | -882 | -893 | -892 | -920 | -932 | -928 | -937 | -933 | -925 | -904 | -865 | -1,476 | -1,263 | -1,009 | -790 | 520 | 559 | 629 | 700 | 359 | 349 | 241 | 128 | 93 | 62 | 85 | 105 | 40 | 81 | 77 | 101 | 119 | 109 | 121 | 125 | 71 | -19 | -63 | -129 | -88 | -8 | 24 | 79 | 32 | 57 | 49 | 77 | 47 | 13 | 62 | 105 | -94 | 16 | 365 | 744 | 5,385 | 5,233 | 4,815 | 4,369 | 91 | 67 | 17 | 3 | -82 | 0 | 87 | 100 | 6 | -195 | -239 | -322 | -283 | -124 | -93 | -16 | 29 | 84 | 100 | 127 | 140 | 156 | 165 | 151 | 147 | 128 | 94 | 84 | 54 | 52 | 30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 269 | 313 | 277 | 335 | 335 | 327 | 322 | 318 | 329 | 330 | 331 | 332 | 319 | 310 | 310 | 299 | 292 | 298 | 292 | 293 | 304 | 297 | 302 | 308 | 304 | 304 | 304 | 281 | 279 | 272 | 267 | 274 | 283 | 282 | 261 | 262 | 248 | 254 | 263 | 273 | 281 | 292 | 285 | 280 | 260 | 243 | -112 | -152 | -254 | -340 | 24 | 42 | 122 | 199 | 199 | 189 | 202 | 204 | 192 | 193 | 184 | 193 | 190 | 155 | 150 | 149 | 155 | 165 | 167 | 167 | 156 | 142 | 129 | 120 | 125 | 100 | 90 | 92 | 43 | 80 | 80 | 75 | 115 | 76 | 70 | 94 | 109 | 161 | 230 | 243 | 408 | 333 | 270 | 272 | 111 | 157 | 183 | 172 | 184 | 191 | 194 | 191 | 186 | 182 | 181 | 184 | 185 | 183 | 188 | 187 | 192 | 196 | 188 | 176 | 176 | 164 | 159 | 150 | 241 | 341 | 437 | 540 | 535 | 529 | 524 | 498 | 490 | 491 | 477 | 483 | 479 | 475 | 474 | 465 | 464 | 466 | 476 | 496 | 479 | 463 | 442 | 412 | 404 | 400 | 396 | 395 | 394 | 389 | 393 | 409 | 425 | 439 | 340 | 223 | 117 |
Interest Expense |
Loading...
|
M | 124 | 116 | 84 | 100 | 93 | 89 | 88 | 87 | 87 | 87 | 87 | 87 | 88 | 87 | 86 | 86 | 85 | 86 | 88 | 88 | 87 | 86 | 86 | 85 | 84 | 84 | 82 | 82 | 82 | 82 | 83 | 83 | 83 | 82 | 81 | 81 | 80 | 80 | 80 | 81 | 82 | 81 | 76 | 74 | 71 | 71 | 76 | 76 | 78 | 77 | 78 | 77 | 75 | 75 | 74 | 74 | 74 | 73 | 127 | 127 | 126 | 126 | 116 | 114 | 113 | 111 | 108 | 92 | 78 | 78 | 77 | 91 | 105 | 105 | 108 | 111 | 111 | 111 | 113 | 111 | 112 | 114 | 118 | 119 | 119 | 119 | 67 | 68 | 71 | 70 | 70 | 67 | 63 | 63 | 47 | 31 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 82 | 58 | 41 | 5 | -26 | -30 | -2 | 17 | 36 | 55 | 57 | 56 | 56 | 56 | 56 | 57 | 57 | 57 | 54 | 54 | 51 | 50 | 41 | 41 | 42 | 41 | 39 | 46 | 47 | 45 | 47 | 39 | 40 | 40 | 40 | 40 | 36 | 37 | 55 | 51 | 47 | 44 | 25 | 21 | 23 | 26 | 27 | 31 | 27 | 22 | 18 | 17 | 19 | 18 | 12 | 13 | 11 | 16 | 8 | 5 | 5 | -3 | 10 | 9 | 9 | 10 | 0 | -2 | 4 | 7 | 22 | 24 | 16 | 17 | 9 | 10 | 21 | 20 | 58 | 47 | 37 | 17 | -35 | -30 | -31 | -17 | 16 | 19 | 18 | 23 | -139 | -55 | -5 | 5 | 156 | 80 | 39 | 30 | 21 | 16 | 10 | 8 | 15 | 14 | 13 | 15 | 10 | 12 | 13 | 12 | 14 | 16 | 16 | 14 | 12 | 11 | 10 | 10 | 8 | 5 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 269 | 289 | 260 | 312 | 308 | 297 | 283 | 277 | 285 | 283 | 290 | 289 | 275 | 267 | 269 | 259 | 252 | 258 | 243 | 244 | 253 | 245 | 257 | 264 | 262 | 262 | 261 | 246 | 244 | 235 | 232 | 230 | 241 | 240 | 220 | 221 | 204 | 211 | 239 | 243 | 246 | 255 | 229 | 222 | 206 | 195 | 176 | 142 | 114 | 115 | 138 | 154 | 159 | 142 | 137 | 128 | 138 | 147 | 125 | 124 | 116 | 118 | 130 | 96 | 94 | 96 | 92 | 102 | 110 | 113 | 117 | 105 | 84 | 77 | 70 | 47 | 46 | 47 | 38 | 64 | 54 | 25 | 15 | -21 | -27 | 11 | 55 | 108 | 172 | 190 | 194 | 206 | 197 | 211 | 204 | 173 | 156 | 137 | 135 | 138 | 137 | 134 | 141 | 136 | 135 | 139 | 136 | 135 | 142 | 143 | 150 | 155 | 148 | 135 | 133 | 121 | 116 | 109 | 76 | 51 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 15 | 27 | 29 | 39 | 39 | 38 | 33 | 35 | 38 | 37 | 39 | 34 | 30 | 29 | 21 | 24 | 24 | 25 | 30 | 19 | 19 | 17 | 17 | 36 | 45 | 49 | 53 | 46 | 38 | 36 | 35 | 43 | 44 | 46 | 22 | 9 | 14 | 17 | 48 | 68 | 70 | 72 | 61 | 34 | 29 | 26 | 15 | -34 | -49 | -52 | -40 | 16 | 3 | -1 | -9 | -5 | 17 | 22 | 17 | 19 | 20 | 19 | 29 | 18 | 14 | 14 | 2 | 8 | 13 | 14 | 29 | 25 | 18 | 13 | 4 | -24 | -28 | -25 | -28 | -20 | -2 | 27 | 23 | -3 | -27 | -51 | -30 | 26 | 57 | 65 | 65 | 70 | 65 | 71 | 69 | 58 | 52 | 46 | 48 | 50 | 48 | 45 | 45 | 43 | 43 | 46 | 46 | 47 | 51 | 52 | 53 | 54 | 52 | 48 | 48 | 43 | 39 | 34 | -4 | -29 | -54 | -85 | -75 | -74 | -68 | -60 | -56 | -58 | -56 | -58 | -63 | -64 | -68 | -69 | -49 | -31 | -17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 254 | 262 | 231 | 274 | 269 | 260 | 250 | 242 | 247 | 246 | 251 | 255 | 245 | 238 | 247 | 235 | 228 | 233 | 212 | 225 | 234 | 228 | 240 | 229 | 216 | 213 | 207 | 199 | 206 | 198 | 197 | 187 | 197 | 194 | 197 | 211 | 190 | 194 | 191 | 175 | 176 | 182 | 167 | 188 | 177 | 169 | 162 | 177 | 162 | 167 | 178 | 138 | 156 | 142 | 146 | 133 | 122 | 124 | 108 | 105 | 95 | 98 | 101 | 78 | 79 | 82 | 90 | 93 | 98 | 99 | 88 | 79 | 66 | 64 | 66 | 71 | 75 | 72 | 66 | 84 | 55 | -1 | -8 | -18 | 1 | 62 | 85 | 82 | 115 | 125 | 129 | 136 | 133 | 140 | 135 | 115 | 104 | 91 | 87 | 89 | 89 | 89 | 96 | 93 | 91 | 92 | 90 | 88 | 91 | 91 | 97 | 102 | 96 | 87 | 85 | 78 | 77 | 75 | 52 | 35 | 18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 163 | 163 | 163 | 139 | -23 | -23 | -23 | 0 | -27 | -28 | -28 | -63 | -52 | -144 | -179 | -169 | -161 | -176 | -162 | -167 | -178 | -138 | -156 | -143 | -146 | -133 | -122 | -124 | -108 | -106 | -96 | -98 | -101 | -78 | -79 | -82 | -90 | -93 | -98 | -100 | -104 | -97 | -87 | -86 | -78 | -79 | -79 | -73 | -62 | -83 | -70 | -51 | -72 | -62 | -65 | -89 | -85 | -82 | -115 | -125 | -129 | -136 | -133 | -140 | -116 | -75 | -42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 174 | 230 | 230 | 273 | 269 | 259 | 250 | 241 | 247 | 246 | 250 | 254 | 245 | 237 | 247 | 235 | 228 | 233 | 212 | 224 | 233 | 227 | 240 | 228 | 215 | 212 | 207 | 199 | 206 | 198 | 197 | 187 | 197 | 195 | 197 | 211 | 190 | 193 | 186 | 171 | 172 | 180 | 169 | 189 | 179 | 169 | 161 | 176 | 162 | 167 | 178 | 138 | 156 | 143 | 146 | 133 | 122 | 124 | 108 | 106 | 96 | 98 | 101 | 78 | 79 | 82 | 90 | 93 | 98 | 100 | 104 | 97 | 87 | 86 | 78 | 79 | 79 | 73 | 62 | 83 | 70 | 51 | 72 | 62 | 65 | 89 | 85 | 82 | 115 | 125 | 129 | 136 | 133 | 140 | 116 | 75 | 42 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 50,822,250.00 | 50,805,000.00 | 50,762,000.00 | 50,725,500.00 | 50,707,750.00 | 50,692,000.00 | 50,687,500.00 | 50,677,250.00 | 50,661,000.00 | 50,641,000.00 | 50,606,000.00 | 50,579,750.00 | 50,566,000.00 | 50,552,750.00 | 50,546,750.00 | 50,542,250.00 | 50,527,250.00 | 50,525,000.00 | 50,523,000.00 | 50,524,750.00 | 50,518,250.00 | 50,504,500.00 | 50,483,500.00 | 50,447,500.00 | 50,429,000.00 | 50,412,500.00 | 50,395,250.00 | 50,388,250.00 | 50,375,250.00 | 50,360,250.00 | 50,346,000.00 | 50,328,750.00 | 50,304,500.00 | 50,285,250.00 | 50,265,500.00 | 50,239,500.00 | 50,214,000.00 | 50,192,750.00 | 50,170,500.00 | 50,153,750.00 | 50,141,750.00 | 50,114,000.00 | 50,091,000.00 | 50,072,750.00 | 50,041,750.00 | 50,002,000.00 | 49,957,250.00 | 49,842,750.00 | 49,725,750.00 | 49,588,500.00 | 49,446,000.00 | 49,103,500.00 | 48,736,500.00 | 48,368,750.00 | 47,989,500.00 | 47,711,750.00 | 47,444,000.00 | 47,191,750.00 | 46,956,250.00 | 46,482,500.00 | 46,027,000.00 | 45,569,750.00 | 45,073,750.00 | 44,898,000.00 | 44,580,250.00 | 44,273,500.00 | 43,983,500.00 | 43,563,500.00 | 43,268,000.00 | 42,963,750.00 | 42,660,250.00 | 42,539,500.00 | 42,437,000.00 | 42,338,750.00 | 42,273,000.00 | 41,225,750.00 | 40,200,000.00 | 39,197,500.00 | 38,195,000.00 | 38,197,250.00 | 38,211,750.00 | 38,209,750.00 | 38,195,000.00 | 38,087,750.00 | 37,942,250.00 | 37,784,250.00 | 37,639,000.00 | 37,534,750.00 | 37,471,500.00 | 37,435,250.00 | 37,399,000.00 | 37,441,500.00 | 37,491,500.00 | 37,540,750.00 | 37,590,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,612,000.00 | 37,589,750.00 | 37,499,000.00 | 37,346,000.00 | 37,193,000.00 | 36,961,186.25 | 36,739,845.25 | 36,568,792.50 | 36,397,739.75 | 35,842,553.50 | 35,323,073.00 | 34,722,386.50 | 34,121,700.00 | 34,085,642.25 | 34,060,725.50 | 34,000,832.00 | 33,940,938.50 | 33,780,682.25 | 33,821,127.00 | 33,897,009.75 | 33,972,892.50 | 34,069,706.50 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,977,000.00 | 33,947,750.00 | 33,846,500.00 | 33,745,250.00 | 33,668,000.00 | 33,572,000.00 | 33,572,000.00 |
EBITDA |
Loading...
|
M | 507 | 554 | 458 | 546 | 525 | 510 | 501 | 494 | 513 | 511 | 515 | 515 | 502 | 493 | 490 | 480 | 471 | 479 | 468 | 469 | 478 | 467 | 482 | 486 | 488 | 485 | 475 | 456 | 445 | 435 | 434 | 432 | 441 | 438 | 417 | 418 | 400 | 406 | 424 | 430 | 433 | 440 | 417 | 409 | 386 | 370 | 359 | 320 | 293 | 296 | 320 | 336 | 342 | 324 | 323 | 314 | 322 | 327 | 322 | 315 | 310 | 318 | 303 | 269 | 262 | 260 | 278 | 291 | 285 | 283 | 268 | 248 | 243 | 233 | 234 | 214 | 194 | 196 | 110 | 158 | 171 | 186 | 279 | 239 | 229 | 234 | 213 | 255 | 324 | 331 | 659 | 497 | 381 | 371 | 56 | 173 | 240 | 238 | 256 | 267 | 274 | 271 | 252 | 248 | 244 | 240 | 246 | 242 | 245 | 244 | 247 | 249 | 240 | 229 | 226 | 214 | 210 | 199 | 280 | 368 | 451 | 540 | 535 | 529 | 524 | 498 | 490 | 491 | 477 | 483 | 479 | 475 | 474 | 465 | 464 | 466 | 476 | 496 | 479 | 463 | 442 | 412 | 404 | 400 | 396 | 395 | 394 | 389 | 393 | 409 | 425 | 439 | 340 | 223 | 117 |
Depreciation and Amortization |
Loading...
|
M | 209 | 211 | 157 | 199 | 190 | 183 | 188 | 180 | 185 | 179 | 178 | 177 | 177 | 176 | 176 | 176 | 174 | 174 | 173 | 171 | 171 | 169 | 167 | 165 | 169 | 166 | 162 | 158 | 149 | 147 | 146 | 145 | 144 | 143 | 141 | 140 | 138 | 137 | 137 | 136 | 134 | 134 | 132 | 132 | 130 | 129 | 128 | 126 | 125 | 125 | 123 | 122 | 123 | 122 | 123 | 124 | 118 | 119 | 116 | 115 | 123 | 122 | 122 | 123 | 121 | 120 | 123 | 123 | 122 | 123 | 134 | 123 | 124 | 124 | 112 | 124 | 124 | 124 | 125 | 125 | 127 | 129 | 130 | 133 | 128 | 123 | 120 | 113 | 112 | 111 | 112 | 109 | 106 | 104 | 101 | 96 | 96 | 95 | 93 | 91 | 89 | 87 | 81 | 80 | 76 | 72 | 71 | 71 | 70 | 70 | 69 | 69 | 68 | 67 | 63 | 62 | 61 | 60 | 48 | 32 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 299 | 343 | 300 | 347 | 335 | 327 | 314 | 315 | 328 | 331 | 337 | 338 | 326 | 317 | 314 | 304 | 297 | 305 | 296 | 298 | 307 | 298 | 315 | 321 | 318 | 319 | 313 | 298 | 296 | 287 | 288 | 286 | 297 | 296 | 276 | 278 | 261 | 269 | 287 | 294 | 298 | 307 | 285 | 278 | 256 | 242 | 231 | 193 | 168 | 171 | 197 | 214 | 219 | 202 | 199 | 189 | 204 | 209 | 206 | 200 | 187 | 196 | 181 | 146 | 141 | 139 | 155 | 168 | 163 | 161 | 134 | 125 | 119 | 109 | 122 | 90 | 70 | 72 | -15 | 33 | 43 | 57 | 149 | 106 | 100 | 111 | 93 | 142 | 212 | 220 | 546 | 388 | 275 | 267 | -45 | 77 | 144 | 142 | 163 | 176 | 185 | 184 | 170 | 168 | 168 | 168 | 175 | 171 | 175 | 175 | 178 | 180 | 172 | 162 | 163 | 152 | 149 | 139 | 97 | 67 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 0.84 | 6.90 | 11.11 | 12.63 | 12.84 | 12.91 | 11.23 | 11.83 | 12.39 | 12.05 | 12.93 | 11.85 | 11.02 | 10.82 | 6.50 | 7.40 | 7.75 | 7.69 | 11.76 | 9.07 | 8.71 | 8.27 | 7.23 | 11.24 | 15.01 | 17.10 | 19.94 | 18.97 | 16.00 | 15.71 | 15.19 | 17.32 | 17.15 | 18.69 | -10.20 | -13.51 | -10.60 | -9.72 | 22.65 | 27.44 | 27.81 | 27.99 | 24.45 | 17.91 | 17.19 | 17.23 | -189.28 | -208.58 | -219.60 | -222.33 | -15.47 | 6.09 | -7.03 | -8.68 | -17.37 | -15.63 | 6.71 | 11.48 | 150.77 | 151.60 | 154.75 | 153.19 | 19.95 | 17.50 | 14.32 | 13.36 | -24.90 | -22.11 | -19.69 | -18.84 | 25.84 | 25.71 | 20.61 | 16.78 | -22.03 | -91.02 | -101.06 | -97.58 | -22.80 | 31.02 | -383.37 | -655.29 | -679.94 | -183.33 | 277.35 | 551.24 | 539.20 | 60.06 | 32.00 | 33.68 | 33.12 | 33.37 | 32.25 | 32.91 | 33.32 | 32.82 | 32.79 | 32.87 | 35.68 | 36.15 | 35.31 | 33.97 | 32.01 | 31.84 | 32.22 | 33.27 | 33.95 | 34.97 | 36.09 | 36.50 | 35.10 | 34.26 | 34.91 | 35.93 | 35.93 | 35.67 | 33.03 | 31.35 | 31.71 | 30.89 | 34.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 15.30 | 17.54 | 20.34 | 18.66 | 19.37 | 19.82 | 18.30 | 19.58 | 20.30 | 20.72 | 20.98 | 21.40 | 21.94 | 22.32 | 25.51 | 25.64 | 25.14 | 24.73 | 23.94 | 23.58 | 23.93 | 23.99 | 24.73 | 25.20 | 25.20 | 25.47 | 25.11 | 24.36 | 24.54 | 24.36 | 24.68 | 25.19 | 25.45 | 25.40 | 23.41 | 23.20 | 22.50 | 22.72 | 23.47 | 24.06 | 24.96 | 26.54 | -5.78 | 1.41 | 11.92 | 21.83 | 69.98 | 70.19 | 68.95 | 68.05 | 69.30 | 69.57 | 68.01 | 66.21 | 63.74 | 62.05 | 63.83 | 65.17 | 61.79 | 63.72 | 63.27 | 65.38 | 66.63 | 64.98 | 65.74 | 66.05 | 63.05 | 59.01 | 56.27 | 52.00 | 53.60 | 57.14 | 58.61 | 61.91 | 59.43 | 59.47 | 58.26 | 60.40 | 54.74 | 54.93 | 58.13 | 59.63 | 51.78 | 55.10 | 58.25 | 60.65 | 86.02 | 81.10 | 75.53 | 69.75 | 67.20 | 61.94 | 57.06 | 59.42 | 54.99 | 62.62 | 70.63 | 70.54 | 64.65 | 56.99 | 53.06 | 46.73 | 48.46 | 53.29 | 56.32 | 62.91 | 67.43 | 71.65 | 74.57 | 77.19 | 79.11 | 80.87 | 81.60 | 80.23 | 79.78 | 77.12 | 73.53 | 71.80 | 77.46 | 86.94 | 94.04 | 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 | 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 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 14.68 | 17.35 | 20.15 | 18.48 | 19.19 | 19.63 | 20.15 | 20.91 | 21.64 | 22.07 | 22.45 | 22.84 | 22.65 | 22.25 | 22.63 | 22.68 | 22.11 | 21.83 | 21.07 | 20.73 | 21.16 | 21.09 | 21.59 | 21.95 | 21.80 | 21.92 | 22.06 | 21.24 | 21.40 | 21.10 | 20.83 | 21.34 | 21.63 | 21.57 | 19.70 | 19.52 | 18.78 | 19.09 | 19.86 | 20.53 | 21.41 | 22.87 | 22.72 | 23.48 | 22.72 | 21.50 | -16.72 | -19.29 | -29.65 | -38.31 | 1.12 | 2.54 | 10.92 | 18.55 | 18.18 | 17.12 | 18.41 | 18.95 | 18.20 | 18.86 | 18.15 | 19.49 | 19.41 | 17.02 | 16.83 | 16.89 | 17.83 | 19.57 | 19.25 | 17.96 | 16.13 | 14.32 | 13.37 | 13.82 | 14.56 | 12.14 | 10.86 | 11.22 | 4.57 | 8.50 | 8.62 | 7.43 | 12.81 | 8.61 | 7.18 | 5.67 | 4.23 | 6.92 | 12.43 | 16.21 | 27.92 | 22.98 | 18.81 | 23.44 | 16.82 | 23.59 | 27.94 | 26.01 | 24.89 | 21.75 | 20.56 | 17.90 | 18.43 | 20.46 | 21.89 | 25.45 | 27.89 | 29.82 | 31.89 | 32.36 | 33.61 | 34.30 | 33.40 | 32.29 | 32.21 | 30.10 | 29.29 | 27.69 | 44.43 | 63.87 | 82.26 | 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 | 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 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | 18.59 | 16.74 | 16.74 | 15.03 | 15.36 | 15.46 | 15.42 | 15.76 | 16.14 | 16.33 | 16.85 | 17.38 | 17.25 | 16.93 | 17.98 | 17.80 | 17.25 | 17.08 | 15.15 | 15.59 | 15.97 | 15.84 | 16.92 | 16.22 | 15.38 | 15.20 | 14.85 | 14.89 | 15.61 | 15.16 | 15.12 | 14.50 | 14.96 | 14.76 | 14.96 | 15.68 | 14.27 | 14.52 | 13.86 | 12.88 | 13.12 | 14.10 | 13.41 | 15.60 | 15.32 | 14.58 | 13.91 | 15.67 | 14.43 | 14.80 | 16.02 | 12.80 | 14.63 | 13.27 | 13.39 | 12.16 | 10.93 | 11.40 | 9.94 | 10.06 | 9.14 | 9.62 | 10.06 | 8.52 | 8.77 | 9.20 | 10.33 | 11.09 | 11.26 | 10.75 | 10.90 | 9.98 | 9.18 | 9.98 | 9.21 | 9.25 | 9.25 | 8.59 | 7.33 | 9.58 | 8.05 | 5.44 | 7.70 | 6.38 | 6.50 | 7.45 | 4.74 | 3.31 | 5.92 | 8.01 | 9.36 | 11.71 | 12.79 | 16.08 | 19.50 | 20.28 | 25.30 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 28.14 | 31.03 | 33.57 | 30.37 | 30.23 | 30.95 | 31.82 | 32.81 | 34.07 | 34.62 | 35.37 | 35.83 | 36.11 | 36.03 | 36.40 | 36.79 | 36.13 | 35.23 | 33.92 | 33.40 | 33.41 | 33.52 | 34.83 | 35.13 | 35.42 | 35.38 | 34.90 | 34.59 | 34.28 | 33.95 | 34.13 | 34.02 | 34.11 | 33.94 | 32.00 | 31.70 | 30.83 | 31.01 | 32.45 | 32.84 | 33.47 | 34.98 | 33.89 | 34.74 | 34.20 | 33.45 | 32.71 | 30.41 | 28.34 | 28.25 | 30.84 | 32.13 | 32.56 | 30.71 | 29.99 | 28.82 | 29.66 | 30.87 | 31.37 | 31.53 | 31.44 | 32.94 | 31.74 | 29.81 | 29.57 | 29.58 | 32.43 | 34.77 | 33.33 | 30.98 | 28.10 | 25.41 | 25.88 | 27.24 | 27.61 | 25.68 | 23.10 | 23.75 | 12.20 | 17.39 | 19.18 | 20.06 | 31.72 | 27.04 | 22.76 | 16.62 | 10.12 | 10.98 | 17.48 | 22.18 | 44.36 | 31.26 | 21.95 | 26.35 | 11.98 | 27.06 | 36.75 | 35.92 | 34.28 | 30.24 | 28.85 | 25.44 | 25.01 | 27.88 | 29.54 | 33.21 | 37.01 | 39.45 | 41.66 | 42.26 | 43.26 | 43.67 | 42.77 | 42.07 | 41.52 | 39.41 | 38.67 | 36.89 | 51.70 | 69.07 | 84.88 | 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 | 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 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 16.36 | 19.02 | 21.87 | 19.18 | 19.19 | 19.63 | 19.51 | 20.54 | 21.47 | 22.10 | 22.77 | 23.15 | 23.07 | 22.74 | 22.80 | 22.96 | 22.42 | 22.18 | 21.20 | 20.90 | 21.14 | 21.04 | 22.46 | 22.85 | 22.78 | 22.93 | 22.63 | 22.36 | 22.58 | 22.15 | 22.31 | 22.27 | 22.66 | 22.57 | 20.80 | 20.67 | 19.77 | 20.19 | 21.73 | 22.19 | 22.79 | 24.06 | 22.60 | 23.18 | 22.29 | 21.37 | 20.42 | 18.07 | 15.87 | 15.94 | 18.71 | 20.08 | 20.52 | 18.80 | 18.20 | 17.08 | 18.60 | 19.41 | 19.71 | 19.76 | 18.64 | 19.94 | 18.43 | 16.05 | 15.81 | 15.76 | 18.00 | 19.98 | 18.99 | 17.51 | 13.74 | 12.44 | 12.20 | 12.45 | 14.10 | 10.92 | 8.43 | 8.91 | -3.30 | 1.73 | 3.03 | 4.17 | 16.76 | 12.06 | 10.77 | 7.42 | 4.38 | 6.83 | 12.39 | 15.87 | 36.37 | 22.31 | 12.26 | 15.28 | -1.48 | 13.08 | 21.95 | 21.39 | 21.72 | 19.72 | 19.55 | 17.22 | 16.84 | 18.86 | 20.29 | 23.41 | 26.33 | 27.90 | 29.75 | 30.20 | 31.10 | 31.59 | 30.59 | 29.68 | 30.01 | 28.10 | 27.50 | 25.77 | 23.87 | 25.88 | 27.08 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 14.68 | 15.97 | 18.89 | 17.18 | 17.61 | 17.73 | 17.47 | 18.02 | 18.59 | 18.75 | 19.46 | 19.75 | 19.40 | 19.00 | 19.44 | 19.52 | 18.99 | 18.79 | 17.32 | 17.01 | 17.37 | 17.17 | 18.24 | 18.67 | 18.57 | 18.67 | 18.70 | 18.38 | 18.51 | 17.93 | 17.79 | 17.72 | 18.19 | 18.17 | 16.33 | 16.19 | 15.21 | 15.64 | 17.98 | 18.31 | 18.73 | 19.86 | 17.97 | 18.43 | 17.88 | 17.12 | 15.26 | 13.07 | 10.40 | 10.38 | 12.93 | 14.17 | 14.66 | 12.94 | 12.26 | 11.29 | 12.31 | 13.40 | 11.22 | 11.59 | 10.88 | 11.29 | 12.90 | 10.46 | 10.37 | 10.74 | 10.32 | 11.80 | 12.37 | 11.71 | 12.07 | 10.52 | 8.60 | 8.77 | 7.96 | 5.67 | 5.60 | 5.86 | 4.61 | 7.35 | 6.11 | 2.40 | 1.35 | -2.43 | -2.56 | -0.89 | 1.02 | 4.42 | 9.06 | 12.27 | 14.14 | 17.78 | 19.10 | 24.44 | 26.63 | 24.81 | 23.91 | 20.68 | 18.71 | 15.98 | 14.66 | 12.50 | 13.97 | 15.34 | 16.21 | 19.26 | 20.56 | 22.03 | 24.05 | 24.66 | 26.23 | 27.18 | 26.28 | 24.80 | 24.41 | 22.37 | 21.48 | 20.19 | 18.67 | 19.91 | 21.48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email