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 | 6,699 | 6,094 | 6,906 | 7,133 | 6,686 | 6,068 | 6,725 | 6,614 | 6,098 | 5,862 | 6,392 | 6,341 | 5,594 | 5,341 | 5,954 | 5,343 | 5,444 | 5,576 | 6,274 | 6,451 | 5,779 | 5,464 | 8,370 | 8,120 | 7,475 | 7,435 | 8,136 | 7,683 | 7,267 | 7,086 | 10,198 | 9,516 | 9,031 | 8,929 | 8,749 | 9,608 | 9,198 | 10,666 | 10,979 | 10,812 | 10,463 | 10,908 | 11,047 | 10,831 | 10,430 | 10,422 | 10,392 | 10,581 | 10,565 | 10,417 | 10,788 | 10,364 | 10,144 | 9,537 | 9,040 | 8,540 | 8,317 | 8,408 | 7,867 | 6,979 | 6,315 | 7,336 | 9,307 | 9,865 | 9,406 | 9,484 | 9,011 | 8,911 | 8,492 | 8,210 | 8,150 | 8,390 | 8,167 | 7,528 | 6,496 | 7,062 | 7,101 | 6,976 | 6,757 | 6,792 | 6,620 | 6,384 | 6,000 | 5,960 | 5,503 | 5,183 | 5,218 | 5,257 | 4,811 | 4,818 | 4,649 | 4,722 | 4,602 | 4,454 | 4,089 | 4,389 | 4,358 | 4,318 | 4,195 | 4,191 | 3,880 | 3,873 | 3,334 | 3,190 | 3,007 | 3,056 | 2,761 | 2,879 | 2,744 | 2,761 | 2,677 | 2,706 | 2,440 | 2,186 | 2,241 | 2,181 | 2,051 | 1,858 | 1,846 | 1,758 | 1,682 | 1,585 | 1,632 | 1,594 | 1,445 | 1,511 | 1,451 | 1,307 | 1,184 | 1,215 | 1,199 | 1,138 | 1,074 | 1,148 | 1,176 | 1,172 | 1,084 | 1,071 | 1,049 | 911 | 864 | 860 | 829 | 793 | 745 | 733 | 818 | 653 | 603 | 603 | 704 | 603 | 626 | 707 | 611 |
Cost of Revenue |
Loading...
|
M | 4,518 | 4,102 | 4,698 | 4,702 | 4,445 | 3,977 | 4,430 | 4,414 | 4,141 | 3,971 | 4,201 | 4,144 | 3,651 | 3,613 | 3,979 | 3,511 | 3,643 | 3,773 | 4,294 | 4,307 | 3,935 | 3,739 | 5,851 | 5,648 | 5,255 | 5,266 | 5,623 | 5,252 | 4,986 | 4,972 | 8,133 | 7,629 | 7,302 | 7,296 | 7,190 | 7,902 | 7,625 | 8,986 | 9,137 | 9,149 | 8,917 | 9,251 | 8,945 | 9,151 | 8,942 | 8,914 | 8,804 | 9,044 | 9,016 | 8,885 | 9,056 | 8,814 | 8,670 | 8,123 | 7,549 | 7,201 | 7,094 | 7,172 | 6,724 | 5,940 | 5,633 | 6,651 | 7,883 | 8,380 | 8,096 | 8,177 | 7,586 | 7,527 | 7,299 | 7,136 | 6,913 | 7,177 | 7,114 | 6,611 | 5,597 | 6,162 | 6,250 | 6,133 | 5,853 | 5,884 | 5,770 | 5,523 | 5,127 | 5,124 | 4,741 | 4,434 | 4,440 | 4,509 | 4,166 | 4,141 | 3,982 | 4,046 | 3,980 | 3,814 | 3,293 | 3,600 | 3,630 | 3,576 | 3,430 | 3,473 | 3,238 | 3,229 | 2,739 | 2,626 | 2,499 | 2,529 | 2,225 | 2,361 | 2,277 | 2,268 | 2,209 | 2,252 | 2,036 | 1,795 | 1,805 | 1,780 | 1,693 | 1,507 | 1,443 | 1,417 | 1,372 | 1,272 | 1,343 | 1,287 | 1,169 | 1,237 | 1,156 | 1,055 | 979 | 988 | 948 | 921 | 875 | 940 | 948 | 967 | 903 | 873 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 2,181 | 1,992 | 2,208 | 2,431 | 2,241 | 2,091 | 2,295 | 2,200 | 1,957 | 1,891 | 2,191 | 2,197 | 1,943 | 1,728 | 1,975 | 1,832 | 1,801 | 1,803 | 1,980 | 2,144 | 1,844 | 1,725 | 2,519 | 2,472 | 2,220 | 2,169 | 2,513 | 2,431 | 2,281 | 2,114 | 2,065 | 1,887 | 1,729 | 1,633 | 1,559 | 1,706 | 1,573 | 1,680 | 1,842 | 1,663 | 1,546 | 1,657 | 2,102 | 1,680 | 1,488 | 1,508 | 1,588 | 1,537 | 1,549 | 1,532 | 1,732 | 1,550 | 1,474 | 1,414 | 1,491 | 1,339 | 1,223 | 1,236 | 1,143 | 1,039 | 682 | 685 | 1,424 | 1,485 | 1,310 | 1,307 | 1,425 | 1,384 | 1,193 | 1,074 | 1,237 | 1,213 | 1,053 | 917 | 900 | 900 | 851 | 843 | 904 | 908 | 850 | 861 | 873 | 836 | 762 | 749 | 779 | 748 | 644 | 676 | 667 | 676 | 621 | 640 | 796 | 789 | 729 | 743 | 765 | 719 | 642 | 644 | 595 | 564 | 509 | 527 | 536 | 519 | 467 | 494 | 468 | 454 | 405 | 391 | 437 | 401 | 358 | 351 | 403 | 341 | 310 | 313 | 288 | 307 | 276 | 275 | 295 | 252 | 205 | 227 | 251 | 217 | 198 | 208 | 229 | 206 | 182 | 198 | 1,049 | 911 | 864 | 860 | 829 | 793 | 745 | 733 | 818 | 653 | 603 | 603 | 704 | 603 | 626 | 707 | 611 |
Operating Expenses |
Loading...
|
M | 2,251 | 1,513 | 1,476 | 1,786 | 1,529 | 1,509 | 1,462 | 1,530 | 1,416 | 1,384 | 1,344 | 1,421 | 1,253 | 1,294 | 1,453 | 1,334 | 1,451 | 1,427 | 1,960 | 1,388 | 1,458 | 1,438 | 1,478 | 1,627 | 1,588 | 1,417 | 1,253 | 1,720 | 1,839 | 1,570 | 1,914 | 1,185 | 1,144 | 1,082 | 1,031 | 975 | 975 | 1,034 | 1,294 | 977 | 990 | 1,084 | 831 | 991 | 1,091 | 1,052 | 1,311 | 992 | 1,069 | 1,054 | 1,128 | 1,094 | 1,014 | 947 | 985 | 934 | 847 | 883 | 761 | 787 | 803 | 859 | 850 | 877 | 888 | 950 | 786 | 831 | 861 | 803 | 732 | 736 | 787 | 686 | 499 | 532 | 581 | 597 | 490 | 543 | 589 | 600 | 513 | 519 | 525 | 502 | 434 | 428 | 425 | 438 | 376 | 406 | 431 | 431 | 505 | 522 | 536 | 528 | 492 | 480 | 482 | 461 | 387 | 383 | 382 | 379 | 342 | 356 | 356 | 364 | 303 | 316 | 311 | 288 | 285 | 280 | 275 | 258 | 280 | 244 | 247 | 231 | 205 | 222 | 224 | 196 | 203 | 180 | 167 | 164 | 174 | 156 | 165 | 151 | 156 | 141 | 148 | 141 | 3,479 | 0 | 0 | 0 | 2,889 | 0 | 0 | 0 | 2,499 | 0 | 0 | 0 | 2,456 | 0 | 0 | 0 | 1,655 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 2,251 | 1,513 | 1,476 | 1,555 | 1,579 | 1,571 | 1,533 | 1,589 | 1,454 | 1,369 | 1,344 | 1,367 | 1,253 | 1,294 | 1,453 | 1,334 | 1,451 | 1,427 | 1,960 | 1,388 | 1,458 | 1,438 | 1,392 | 1,441 | 1,490 | 1,319 | 818 | 1,609 | 1,726 | 1,570 | 2,475 | 621 | 579 | 515 | 581 | 602 | 609 | 636 | 1,096 | 658 | 627 | 565 | 636 | 712 | 761 | 656 | 657 | 828 | 660 | 677 | 772 | 163 | 1,085 | 1,137 | 1,206 | 1,163 | 1,094 | 1,123 | 1,177 | 1,110 | 1,172 | 1,140 | 1,301 | 1,204 | 1,234 | 1,167 | 1,218 | 1,184 | 1,220 | 1,154 | 1,039 | 1,099 | 360 | 1,977 | 2,348 | 1,972 | 1,941 | 1,965 | 1,967 | 2,090 | 2,014 | 2,070 | 1,381 | 2,131 | 2,470 | 2,325 | 2,325 | 2,073 | 1,956 | 1,828 | 1,627 | 1,574 | 1,611 | 1,549 | 1,406 | 1,345 | 1,263 | 1,238 | 1,196 | 1,035 | 1,123 | 1,083 | 1,358 | 997 | 1,160 | 648 | 495 | 558 | 482 | 145 | 152 | 139 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | 320 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 319 | 319 | 319 | 319 | 380 | 380 | 380 | 380 | 360 | 0 | 0 | 0 | 158 | 0 | 0 | 0 | 235 | 0 | 0 | 0 | 352 | 0 | 0 | 0 | 558 | 0 | 0 | 0 | 509 | 0 | 0 | 0 | 289 | 115 | 115 | 106 | 146 | 87 | 88 | 87 | 117 | 29 | 85 | 105 | 102 | 95 | 104 | 123 | 101 | 120 | 129 | 141 | 10 | 148 | 135 | 127 | 56 | 115 | 106 | 138 | 492 | 0 | 0 | 0 | 484 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 341 | 0 | 0 | 0 | 404 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | -320 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -319 | -319 | -319 | -319 | -294 | -194 | -282 | -282 | 75 | 111 | 113 | 0 | -719 | 564 | 565 | 567 | 215 | 373 | 366 | 398 | -154 | 319 | 363 | 519 | -363 | 279 | 330 | 396 | 145 | 164 | 409 | 377 | 67 | 816 | -186 | -296 | -367 | -316 | -335 | -327 | -533 | -352 | -454 | -386 | -553 | -422 | -450 | -340 | -533 | -473 | -488 | -492 | -317 | -511 | 292 | -1,418 | -1,905 | -1,555 | -1,466 | -1,506 | -1,969 | -1,547 | -1,425 | -1,471 | -1,352 | -1,612 | -1,945 | -1,824 | -1,909 | -1,645 | -1,531 | -1,390 | -1,592 | -1,168 | -1,180 | -1,118 | -1,305 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -2,267 | -2,589 | -3,222 | -3,147 | -2,866 | -2,406 | -2,897 | -2,825 | -2,687 | -2,602 | -2,857 | -2,777 | -2,398 | -2,319 | -2,526 | -2,177 | -2,192 | -2,346 | -2,334 | -2,919 | -2,477 | -2,301 | -4,373 | -4,121 | -3,667 | -3,849 | -4,370 | -3,643 | -3,260 | -3,402 | -6,219 | -6,444 | -6,158 | -6,214 | -6,159 | -6,927 | -6,650 | -7,952 | -7,843 | -8,172 | -7,927 | -8,167 | -8,143 | -8,160 | -7,851 | -7,862 | -7,424 | -8,052 | -7,947 | -7,831 | -7,928 | -7,720 | -7,656 | -7,176 | -6,564 | -6,306 | -6,247 | -6,342 | -5,963 | -5,153 | -4,830 | -5,792 | -7,033 | -7,503 | -7,208 | -7,227 | -6,800 | -6,696 | -6,438 | -6,333 | -6,181 | -6,441 | -6,327 | -5,925 | -5,097 | -5,630 | -5,669 | -5,535 | -5,363 | -5,341 | -5,181 | -4,923 | -4,614 | -4,605 | -4,216 | -3,932 | -4,006 | -4,081 | -3,741 | -3,704 | -3,607 | -3,640 | -3,550 | -3,384 | -2,788 | -3,078 | -3,094 | -3,048 | -2,938 | -2,993 | -2,756 | -2,769 | -2,352 | -2,243 | -2,116 | -2,151 | -1,883 | -2,005 | -1,921 | -1,904 | -1,906 | -1,936 | -1,725 | -1,507 | -1,520 | -1,501 | -1,418 | -1,249 | -1,163 | -1,173 | -1,126 | -1,041 | -1,138 | -1,065 | -945 | -1,041 | -952 | -875 | -812 | -824 | -774 | -765 | -711 | -789 | -792 | -826 | -755 | -732 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | -70 | 479 | 732 | 645 | 712 | 582 | 833 | 670 | 541 | 507 | 847 | 776 | 690 | 434 | 522 | 498 | 350 | 376 | 20 | 756 | 386 | 287 | 1,041 | 845 | 632 | 752 | 1,260 | 711 | 442 | 544 | 151 | 702 | 585 | 551 | 528 | 731 | 598 | 646 | 548 | 686 | 556 | 573 | 1,271 | 689 | 397 | 456 | 277 | 545 | 480 | 478 | 604 | 456 | 460 | 467 | 506 | 405 | 376 | 353 | 382 | 252 | -121 | -174 | 574 | 608 | 422 | 357 | 639 | 553 | 332 | 271 | 505 | 477 | 266 | 231 | 400 | 368 | 270 | 245 | 414 | 365 | 261 | 262 | 360 | 316 | 237 | 248 | 344 | 320 | 219 | 239 | 291 | 270 | 191 | 209 | 291 | 267 | 192 | 215 | 273 | 239 | 160 | 183 | 208 | 181 | 127 | 148 | 194 | 162 | 111 | 130 | 165 | 138 | 93 | 104 | 152 | 121 | 83 | 93 | 123 | 98 | 63 | 82 | 83 | 85 | 52 | 78 | 92 | 73 | 38 | 63 | 77 | 61 | 34 | 58 | 73 | 65 | 34 | 56 | -2,430 | 911 | 864 | 860 | -2,061 | 793 | 745 | 733 | -1,681 | 653 | 603 | 603 | -1,752 | 603 | 626 | 707 | -1,044 |
Interest Expense |
Loading...
|
M | 100 | 91 | 63 | 80 | 71 | 67 | 60 | 54 | 56 | 55 | 47 | 56 | 53 | 59 | 62 | 58 | 62 | 62 | 48 | 119 | 98 | 91 | 109 | 101 | 115 | 116 | 120 | 124 | 116 | 136 | 103 | 69 | 74 | 68 | 73 | 75 | 69 | 71 | 66 | 67 | 56 | 55 | 54 | 67 | 66 | 61 | 62 | 59 | 63 | 49 | 50 | 43 | 46 | 35 | 53 | 39 | 43 | 35 | 72 | 65 | 46 | 73 | 396 | 91 | 115 | 117 | 313 | 167 | 160 | 167 | 713 | 167 | 30 | 189 | 189 | 199 | 209 | 218 | 740 | 224 | 39 | 265 | 1,148 | 288 | 300 | 289 | 1,077 | 250 | 226 | 336 | 336 | 179 | 227 | 168 | 203 | 196 | 206 | 165 | 139 | 108 | 115 | 124 | 153 | 64 | 51 | 40 | 61 | 33 | 44 | 22 | 25 | 27 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -192 | 34 | -145 | -3 | -489 | -412 | -227 | -166 | -431 | 26 | 6 | -5 | -30 | 58 | 61 | -558 | -39 | -66 | 55 | -173 | 33 | 47 | -40 | 66 | 44 | -98 | -78 | 20 | -46 | -23 | -145 | 32 | -112 | 136 | -297 | 91 | 82 | 102 | -40 | -194 | 73 | 113 | -210 | -68 | 64 | 85 | -174 | 18 | 79 | 120 | 115 | 56 | 61 | 66 | 98 | 52 | 51 | 53 | -84 | 30 | -228 | -136 | -464 | 37 | 31 | 17 | 21 | 20 | 19 | 29 | 42 | -179 | 12 | 32 | 21 | 11 | -208 | 11 | 7 | -3 | 11 | -7 | -9 | 3 | -1 | 6 | -5 | 11 | -2 | 1 | 8 | 5 | -2 | 5 | 2 | -1 | 3 | -2 | -13 | 1 | 62 | -1 | 70 | 1 | -1 | 2 | -29 | 5 | -70 | 6 | 3 | 7 | 0 | 1 | -5 | -2 | -2 | 0 | -5 | 5 | -1 | 2 | 2 | 5 | 0 | -1 | -3 | 6 | 4 | 3 | -5 | 7 | 0 | 2 | -5 | 1 | -6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | -361 | 403 | 524 | 793 | 223 | 170 | 606 | 504 | 110 | 490 | 806 | 769 | 606 | 433 | 521 | -123 | 249 | 256 | 27 | 464 | 321 | 244 | 892 | 910 | 561 | 538 | 1,062 | 718 | 393 | 385 | -97 | 665 | 399 | 619 | 158 | 747 | 611 | 677 | 442 | 425 | 573 | 631 | 1,036 | 554 | 395 | 480 | -28 | 504 | 496 | 549 | 669 | 469 | 475 | 498 | 551 | 457 | 384 | 371 | 226 | 217 | -395 | -366 | 56 | 576 | 387 | 305 | 592 | 502 | 282 | 231 | 478 | 233 | 209 | 218 | 390 | 357 | 34 | 230 | 393 | 340 | 249 | 230 | 326 | 296 | 210 | 227 | 355 | 277 | 179 | 195 | 262 | 233 | 145 | 175 | 256 | 229 | 155 | 172 | 228 | 194 | 171 | 138 | 237 | 147 | 94 | 116 | 165 | 135 | 3 | 100 | 144 | 122 | 66 | 85 | 123 | 100 | 60 | 76 | 102 | 86 | 48 | 70 | 69 | 78 | 40 | 64 | 77 | 67 | 31 | 53 | 58 | 54 | 19 | 45 | 54 | 52 | 15 | 52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | -127 | -1 | -57 | -329 | 49 | 14 | -203 | 61 | 58 | 71 | 490 | 108 | 209 | 61 | 31 | -1 | 13 | 65 | -627 | 239 | 47 | 108 | 67 | 106 | 78 | 267 | 135 | 89 | 508 | -27 | 1,035 | 206 | 868 | 129 | 135 | 215 | 132 | 131 | 94 | 167 | 110 | 126 | 895 | -40 | 217 | 96 | -49 | 62 | 94 | 104 | 96 | 89 | 90 | 95 | 74 | 31 | 87 | 5 | -77 | 50 | -183 | 242 | 55 | 121 | 81 | 64 | 124 | 106 | 17 | 53 | 100 | -111 | 36 | 38 | 97 | 95 | -32 | 49 | 95 | 99 | 72 | 50 | 101 | 92 | 65 | 70 | 106 | 102 | 64 | 76 | 106 | 96 | 62 | 72 | 105 | 95 | 66 | 73 | 97 | 83 | 73 | 58 | 101 | 63 | 41 | 51 | 72 | 60 | 4 | 45 | 62 | 52 | 30 | 38 | 56 | 44 | 27 | 35 | 46 | 40 | 22 | 32 | 29 | 36 | 18 | 29 | 36 | 31 | 14 | 24 | 27 | 25 | 9 | 21 | 25 | 25 | 7 | 24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | -234 | 404 | 581 | 1,122 | 174 | 156 | 809 | 443 | 52 | 419 | 316 | 661 | 397 | 372 | 490 | -122 | 236 | 191 | 654 | 225 | 274 | 136 | 825 | 804 | 483 | 271 | 927 | 629 | -115 | 412 | -1,132 | 459 | -469 | 490 | 23 | 532 | 479 | 546 | 348 | 258 | 463 | 505 | 141 | 594 | 178 | 384 | 21 | 442 | 402 | 445 | 573 | 380 | 385 | 403 | 477 | 426 | 297 | 366 | 303 | 167 | -212 | -608 | 1 | 455 | 306 | 241 | 468 | 396 | 265 | 178 | 378 | 344 | 173 | 181 | 293 | 262 | 66 | 182 | 298 | 242 | 177 | 180 | 225 | 204 | 145 | 156 | 248 | 175 | 115 | 120 | 156 | 137 | 83 | 103 | 151 | 133 | 89 | 99 | 131 | 111 | 98 | 80 | 136 | 84 | 53 | 65 | 93 | 74 | -2 | 55 | 82 | 69 | 36 | 47 | 67 | 55 | 32 | 41 | 56 | 46 | 26 | 38 | 40 | 42 | 21 | 35 | 42 | 36 | 17 | 28 | 31 | 29 | 10 | 25 | 29 | 27 | 8 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | - | - | 32 | 73 | 41 | 38 | 48 | 64 | 41 | 38 | 47 | 87 | 54 | -79 | 49 | 60 | 23 | 32 | 42 | -3,967 | -241 | -219 | 54 | 81 | 45 | 41 | 52 | 74 | 33 | 83 | 221 | 1 | -2 | -4 | 18 | 32 | 14 | 0 | 1,497 | -230 | -410 | -433 | -7 | -3 | 0 | -2 | -795 | -431 | -379 | -424 | -6 | 4 | 5 | -169 | -449 | -418 | -274 | -350 | -300 | -163 | 0 | 0 | -16 | -439 | -289 | -235 | -469 | -396 | -262 | -168 | -368 | -336 | -162 | -167 | -292 | -255 | -54 | -156 | -255 | -209 | -148 | -154 | -219 | -188 | -130 | -139 | -189 | -174 | -113 | -118 | -154 | -134 | -81 | -100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 549 | 1,049 | 133 | 118 | 761 | 379 | 11 | 381 | 269 | 574 | 343 | 451 | 441 | -182 | 213 | 159 | 612 | 4,192 | 515 | 355 | 771 | 723 | 438 | 230 | 875 | 555 | -148 | 329 | -1,329 | 239 | 146 | 76 | 66 | 156 | 167 | 162 | 12 | 230 | 410 | 433 | 166 | 135 | 72 | 163 | 795 | 431 | 379 | 424 | 400 | 359 | 315 | 659 | 449 | 418 | 274 | 350 | 300 | 163 | 0 | 0 | 16 | 439 | 289 | 235 | 469 | 396 | 262 | 168 | 368 | 336 | 162 | 167 | 292 | 255 | 54 | 156 | 255 | 209 | 148 | 154 | 219 | 188 | 130 | 139 | 189 | 174 | 113 | 118 | 154 | 134 | 81 | 100 | 149 | 131 | 86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 679,000,000.00 | 682,400,000.00 | 683,300,000.00 | 686,200,000.00 | 689,700,000.00 | 690,300,000.00 | 691,200,000.00 | 694,900,000.00 | 702,700,000.00 | 709,500,000.00 | 717,000,000.00 | 719,700,000.00 | 721,300,000.00 | 726,500,000.00 | 738,100,000.00 | 744,000,000.00 | 757,100,000.00 | 774,000,000.00 | 791,700,000.00 | 875,200,000.00 | 905,900,000.00 | 925,200,000.00 | 930,500,000.00 | 930,700,000.00 | 932,500,000.00 | 933,300,000.00 | 938,000,000.00 | 944,400,000.00 | 939,200,000.00 | 947,400,000.00 | 728,300,000.00 | 649,700,000.00 | 648,200,000.00 | 652,800,000.00 | 655,200,000.00 | 661,400,000.00 | 661,200,000.00 | 668,000,000.00 | 673,000,000.00 | 672,300,000.00 | 672,000,000.00 | 682,000,000.00 | 691,000,000.00 | 687,951,807.00 | 689,000,000.00 | 687,000,000.00 | 683,000,000.00 | 689,000,000.00 | 689,900,000.00 | 658,090,500.00 | 430,000,000.00 | 660,096,000.00 | 659,905,000.00 | 688,000,000.00 | 456,000,000.00 | 684,000,000.00 | 683,000,000.00 | 681,000,000.00 | 434,000,000.00 | 676,000,000.00 | 593,600,000.00 | 593,500,000.00 | 436,000,000.00 | 600,900,000.00 | 600,700,000.00 | 575,448,718.00 | 451,000,000.00 | 47,750,000.00 | 47,750,000.00 | 46,913,299.00 | 46,938,250.00 | 47,191,520.00 | 46,897,321.00 | 46,345,588.00 | 46,389,125.00 | 46,474,237.00 | 46,602,163.00 | 46,213,218.00 | 45,983,250.00 | 46,151,413.00 | 45,915,701.00 | 22,508,283.00 | 499,000,000.00 | 22,457,422.00 | 22,544,821.00 | 541,453,453.00 | 22,466,375.00 | 22,377,973.00 | 22,276,756.00 | 22,145,472.00 | 21,936,032.00 | 22,129,655.00 | 21,702,107.00 | 21,704,545.00 | 21,698,576.00 | 21,553,362.00 | 21,713,684.00 | 22,298,349.00 | 388,000,000.00 | 529,981,982.00 | 528,834,835.00 | 20,287,775.00 | 369,000,000.00 | 528,261,261.00 | 523,099,099.00 | 523,099,099.00 | 242,000,000.00 | 521,378,378.00 | 520,804,804.00 | 517,363,363.00 | 131,000,000.00 | 516,216,216.00 | 516,216,216.00 | 512,774,774.00 | 472,624,624.00 | 509,333,333.00 | 507,039,039.00 | 507,039,039.00 | 468,598,787.00 | 496,714,715.00 | 492,848,404.00 | 488,903,189.00 | 470,564,442.00 | 490,588,461.00 | 481,303,042.00 | 490,556,346.00 | 457,524,967.00 | 479,843,258.00 | 458,858,859.00 | 471,405,781.00 | 445,748,606.00 | 472,763,673.00 | 453,123,123.00 | 458,858,859.00 | 446,311,937.00 | 476,066,066.00 | 430,180,180.00 | 469,613,363.00 | 419,110,210.00 | 419,110,210.00 | 419,110,210.00 | 423,331,711.00 | 423,331,711.00 | 423,331,711.00 | 423,331,711.00 | 423,331,711.00 | 433,667,507.00 | 433,667,507.00 | 433,667,507.00 | 433,667,507.00 | 433,782,222.00 | 433,782,222.00 | 432,290,931.00 | 428,597,117.00 | 428,597,117.00 |
EBITDA |
Loading...
|
M | 223 | 753 | 1,034 | 1,166 | 918 | 785 | 1,030 | 871 | 749 | 813 | 1,138 | 1,112 | 957 | 699 | 1,405 | 742 | 577 | 634 | 275 | 1,021 | 419 | 541 | 1,347 | 1,303 | 956 | 1,084 | 1,592 | 1,172 | 900 | 945 | 568 | 1,071 | 921 | 913 | 841 | 1,040 | 885 | 972 | 894 | 1,014 | 876 | 930 | 1,650 | 1,003 | 779 | 764 | 500 | 822 | 759 | 794 | 903 | 512 | 706 | 702 | 771 | 664 | 552 | 586 | 593 | 282 | 72 | 16 | 397 | 804 | 616 | 548 | 892 | 747 | 520 | 457 | 591 | 862 | 455 | 389 | 406 | 526 | 658 | 399 | 612 | 536 | 419 | 435 | 540 | 472 | 389 | 384 | 506 | 448 | 357 | 367 | 450 | 393 | 323 | 327 | 403 | 381 | 306 | 334 | 400 | 341 | 212 | 300 | 243 | 274 | 220 | 240 | 285 | 242 | 273 | 211 | 238 | 212 | 188 | 180 | 221 | 205 | 155 | 166 | 194 | 155 | 132 | 140 | 109 | 141 | 124 | 131 | 149 | 114 | 77 | 105 | 125 | 95 | 78 | 95 | 118 | 98 | 79 | 88 | -2,430 | 911 | 864 | 860 | -2,061 | 793 | 745 | 733 | -1,681 | 653 | 603 | 603 | -1,752 | 603 | 626 | 707 | -1,044 |
Depreciation and Amortization |
Loading...
|
M | 236 | 231 | 227 | 212 | 206 | 203 | 197 | 201 | 208 | 224 | 218 | 208 | 212 | 207 | 822 | 202 | 207 | 207 | 200 | 203 | 211 | 211 | 241 | 292 | 280 | 272 | 269 | 281 | 292 | 346 | 273 | 235 | 219 | 226 | 213 | 218 | 205 | 224 | 224 | 240 | 247 | 244 | 256 | 239 | 234 | 223 | 221 | 207 | 200 | 196 | 184 | 193 | 185 | 169 | 167 | 168 | 176 | 180 | 184 | 180 | 191 | 190 | 202 | 196 | 194 | 191 | 164 | 194 | 188 | 186 | 181 | 178 | 181 | 165 | 155 | 150 | 168 | 165 | 165 | 150 | 153 | 149 | 144 | 144 | 136 | 134 | 138 | 128 | 126 | 125 | 135 | 128 | 131 | 122 | 115 | 113 | 117 | 118 | 114 | 102 | 114 | 115 | 105 | 94 | 93 | 93 | 92 | 85 | 92 | 87 | 76 | 81 | 94 | 78 | 64 | 82 | 70 | 73 | 66 | 63 | 69 | 60 | 28 | 61 | 71 | 52 | 54 | 47 | 43 | 45 | 43 | 42 | 44 | 40 | 40 | 34 | 39 | 38 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | -13 | 522 | 807 | 954 | 712 | 582 | 833 | 670 | 541 | 589 | 920 | 904 | 745 | 492 | 583 | 540 | 370 | 427 | 75 | 818 | 208 | 330 | 1,106 | 1,011 | 676 | 812 | 1,323 | 891 | 608 | 599 | 295 | 836 | 702 | 687 | 628 | 822 | 680 | 748 | 670 | 774 | 629 | 686 | 1,394 | 764 | 545 | 541 | 279 | 615 | 559 | 598 | 719 | 319 | 521 | 533 | 604 | 496 | 376 | 406 | 409 | 102 | -119 | -174 | 195 | 608 | 422 | 357 | 728 | 553 | 332 | 271 | 410 | 684 | 274 | 223 | 251 | 377 | 491 | 234 | 447 | 386 | 266 | 286 | 396 | 328 | 252 | 250 | 368 | 320 | 231 | 242 | 315 | 265 | 192 | 205 | 289 | 268 | 190 | 217 | 287 | 238 | 98 | 184 | 138 | 180 | 128 | 147 | 194 | 157 | 181 | 124 | 162 | 131 | 93 | 102 | 157 | 123 | 86 | 93 | 128 | 92 | 64 | 79 | 81 | 80 | 53 | 79 | 95 | 67 | 33 | 60 | 82 | 53 | 34 | 55 | 78 | 64 | 40 | 50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | 124 | 124 | 124 | 124 | - | - | 4,051 | 284 | 263 | 248 | 248 | 248 | 0 | -9 | -102 | 102 | -34 | -1,379 | -583 | -182 | - | 815 | 0 | 0 | 0 | -189 | 0 | 0 | 0 | 186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 35.18 | -0.25 | -10.88 | -41.49 | 21.97 | 8.24 | -33.50 | 12.10 | 52.73 | 14.49 | 60.79 | 14.04 | 34.49 | 14.09 | 5.95 | 0.81 | 5.22 | 25.39 | -2,322.22 | 51.51 | 14.64 | 44.26 | 7.51 | 11.65 | 13.90 | 49.63 | 12.71 | 12.40 | 129.26 | -7.01 | -1,067.01 | 30.98 | 217.54 | 20.84 | 85.44 | 28.78 | 21.60 | 19.35 | 21.27 | 39.29 | 19.20 | 19.97 | 86.39 | -7.22 | 54.94 | 20.00 | 175.00 | 12.30 | 18.95 | 18.94 | 14.35 | 18.98 | 18.95 | 19.08 | 13.43 | 6.78 | 22.66 | 1.35 | -34.07 | 23.04 | 46.33 | -66.12 | 98.21 | 21.01 | 20.93 | 20.98 | 20.95 | 21.12 | 6.03 | 22.94 | 20.92 | -47.64 | 17.22 | 17.18 | 24.81 | 26.52 | -93.82 | 21.12 | 24.22 | 29.00 | 28.96 | 21.64 | 31.00 | 31.00 | 30.93 | 31.05 | 29.97 | 36.78 | 35.72 | 38.64 | 40.37 | 41.29 | 42.60 | 41.29 | 41.03 | 41.70 | 42.52 | 42.31 | 42.66 | 42.82 | 42.65 | 42.25 | 42.52 | 43.04 | 43.97 | 43.76 | 43.66 | 44.73 | 164.00 | 44.82 | 42.94 | 42.96 | 44.76 | 44.84 | 45.66 | 44.53 | 45.90 | 45.86 | 45.21 | 46.92 | 46.65 | 45.26 | 42.32 | 45.97 | 46.21 | 45.94 | 45.98 | 45.91 | 45.90 | 46.11 | 45.85 | 46.04 | 46.24 | 45.92 | 46.59 | 47.78 | 45.64 | 45.47 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 32.56 | 32.69 | 31.97 | 34.08 | 33.52 | 34.46 | 34.13 | 33.26 | 32.09 | 32.26 | 34.28 | 34.65 | 34.73 | 32.35 | 33.17 | 34.29 | 33.08 | 32.34 | 31.56 | 33.24 | 31.91 | 31.57 | 30.10 | 30.44 | 29.70 | 29.17 | 30.89 | 31.64 | 31.39 | 29.83 | 20.25 | 19.83 | 19.15 | 18.29 | 17.82 | 17.76 | 17.10 | 15.75 | 16.78 | 15.38 | 14.78 | 15.19 | 19.03 | 15.51 | 14.27 | 14.47 | 15.28 | 14.53 | 14.66 | 14.71 | 16.05 | 14.96 | 14.53 | 14.83 | 16.49 | 15.68 | 14.70 | 14.70 | 14.53 | 14.89 | 10.80 | 9.34 | 15.30 | 15.05 | 13.93 | 13.78 | 15.81 | 15.53 | 14.05 | 13.08 | 15.18 | 14.46 | 12.89 | 12.18 | 13.85 | 12.75 | 11.98 | 12.08 | 13.38 | 13.37 | 12.84 | 13.49 | 14.55 | 14.02 | 13.85 | 14.46 | 14.92 | 14.23 | 13.39 | 14.04 | 14.34 | 14.32 | 13.50 | 14.37 | 19.46 | 17.98 | 16.72 | 17.20 | 18.24 | 17.14 | 16.55 | 16.62 | 17.85 | 17.68 | 16.92 | 17.25 | 19.41 | 18.01 | 17.01 | 17.87 | 17.49 | 16.78 | 16.58 | 17.90 | 19.49 | 18.37 | 17.46 | 18.88 | 21.82 | 19.42 | 18.41 | 19.75 | 17.67 | 19.24 | 19.11 | 18.17 | 20.34 | 19.30 | 17.29 | 18.71 | 20.94 | 19.04 | 18.45 | 18.13 | 19.42 | 17.55 | 16.75 | 18.45 | 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...
|
% | -1.04 | 7.86 | 10.60 | 9.04 | 10.65 | 9.59 | 12.39 | 10.13 | 8.87 | 8.65 | 13.25 | 12.24 | 12.33 | 8.13 | 8.77 | 9.32 | 6.43 | 6.74 | 0.32 | 11.72 | 6.68 | 5.25 | 12.44 | 10.41 | 8.45 | 10.11 | 15.49 | 9.25 | 6.08 | 7.68 | 1.48 | 7.38 | 6.48 | 6.17 | 6.03 | 7.61 | 6.50 | 6.06 | 4.99 | 6.34 | 5.31 | 5.25 | 11.51 | 6.36 | 3.81 | 4.38 | 2.67 | 5.15 | 4.54 | 4.59 | 5.60 | 4.40 | 4.53 | 4.90 | 5.60 | 4.74 | 4.52 | 4.20 | 4.86 | 3.61 | -1.92 | -2.37 | 6.17 | 6.16 | 4.49 | 3.76 | 7.09 | 6.21 | 3.91 | 3.30 | 6.20 | 5.69 | 3.26 | 3.07 | 6.16 | 5.21 | 3.80 | 3.52 | 6.12 | 5.37 | 3.94 | 4.10 | 6.00 | 5.31 | 4.31 | 4.78 | 6.60 | 6.09 | 4.55 | 4.95 | 6.26 | 5.72 | 4.14 | 4.70 | 7.11 | 6.08 | 4.41 | 4.98 | 6.51 | 5.70 | 4.12 | 4.73 | 6.23 | 5.68 | 4.21 | 4.86 | 7.01 | 5.64 | 4.06 | 4.70 | 6.16 | 5.11 | 3.82 | 4.73 | 6.77 | 5.55 | 4.06 | 4.98 | 6.65 | 5.56 | 3.73 | 5.15 | 5.09 | 5.32 | 3.61 | 5.19 | 6.34 | 5.57 | 3.17 | 5.20 | 6.43 | 5.33 | 3.13 | 5.01 | 6.20 | 5.54 | 3.12 | 5.27 | -231.64 | 100.00 | 100.00 | 100.00 | -248.74 | 100.00 | 100.00 | 100.00 | -205.44 | 100.00 | 100.00 | 100.00 | -249.10 | 100.00 | 100.00 | 100.00 | -170.92 |
Net Income Margin |
Loading...
|
% | - | - | 7.95 | 14.71 | 1.99 | 1.94 | 11.32 | 5.73 | 0.18 | 6.50 | 4.21 | 9.05 | 6.13 | 8.44 | 7.41 | -3.41 | 3.91 | 2.85 | 9.75 | 64.98 | 8.91 | 6.50 | 9.21 | 8.90 | 5.86 | 3.09 | 10.75 | 7.22 | -2.04 | 4.64 | -13.03 | 2.51 | 1.62 | 0.85 | 0.75 | 1.62 | 1.82 | 1.52 | 0.11 | 2.13 | 3.92 | 3.97 | 1.50 | 1.25 | 0.69 | 1.56 | 7.65 | 4.07 | 3.59 | 4.07 | 3.71 | 3.46 | 3.11 | 6.91 | 4.97 | 4.89 | 3.29 | 4.16 | 3.81 | 2.34 | 0.00 | 0.00 | 0.17 | 4.45 | 3.07 | 2.48 | 5.20 | 4.44 | 3.09 | 2.05 | 4.52 | 4.00 | 1.98 | 2.22 | 4.49 | 3.61 | 0.76 | 2.24 | 3.77 | 3.08 | 2.23 | 2.41 | 3.64 | 3.16 | 2.37 | 2.68 | 3.61 | 3.30 | 2.35 | 2.45 | 3.32 | 2.85 | 1.76 | 2.24 | 3.64 | 2.98 | 1.98 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 3.33 | 12.36 | 14.97 | 16.35 | 13.73 | 12.94 | 15.32 | 13.17 | 12.28 | 13.87 | 17.80 | 17.54 | 17.11 | 13.09 | 23.60 | 13.89 | 10.60 | 11.37 | 4.38 | 15.83 | 7.25 | 9.90 | 16.09 | 16.05 | 12.79 | 14.58 | 19.57 | 15.25 | 12.38 | 13.34 | 5.57 | 11.25 | 10.20 | 10.23 | 9.61 | 10.82 | 9.62 | 9.11 | 8.14 | 9.38 | 8.37 | 8.53 | 14.94 | 9.26 | 7.47 | 7.33 | 4.81 | 7.77 | 7.18 | 7.62 | 8.37 | 4.94 | 6.96 | 7.36 | 8.53 | 7.78 | 6.64 | 6.97 | 7.54 | 4.04 | 1.14 | 0.22 | 4.27 | 8.15 | 6.55 | 5.78 | 9.90 | 8.38 | 6.12 | 5.57 | 7.25 | 10.27 | 5.57 | 5.16 | 6.24 | 7.45 | 9.27 | 5.72 | 9.06 | 7.90 | 6.33 | 6.81 | 8.99 | 7.92 | 7.07 | 7.41 | 9.70 | 8.52 | 7.42 | 7.61 | 9.69 | 8.32 | 7.01 | 7.34 | 9.86 | 8.67 | 7.03 | 7.74 | 9.54 | 8.13 | 5.46 | 7.74 | 7.30 | 8.58 | 7.32 | 7.84 | 10.32 | 8.41 | 9.93 | 7.64 | 8.89 | 7.85 | 7.68 | 8.24 | 9.86 | 9.38 | 7.56 | 8.96 | 10.52 | 8.84 | 7.87 | 8.81 | 6.67 | 8.86 | 8.55 | 8.67 | 10.25 | 8.71 | 6.46 | 8.63 | 10.42 | 8.36 | 7.27 | 8.27 | 10.05 | 8.38 | 7.31 | 8.25 | -231.64 | 100.00 | 100.00 | 100.00 | -248.74 | 100.00 | 100.00 | 100.00 | -205.44 | 100.00 | 100.00 | 100.00 | -249.10 | 100.00 | 100.00 | 100.00 | -170.92 |
EBIT Ratio |
Loading...
|
% | -0.19 | 8.57 | 11.69 | 13.37 | 10.65 | 9.59 | 12.39 | 10.13 | 8.87 | 10.05 | 14.39 | 14.26 | 13.32 | 9.21 | 9.79 | 10.11 | 6.80 | 7.66 | 1.20 | 12.68 | 3.60 | 6.04 | 13.21 | 12.45 | 9.04 | 10.92 | 16.26 | 11.60 | 8.37 | 8.45 | 2.89 | 8.79 | 7.77 | 7.69 | 7.18 | 8.56 | 7.39 | 7.01 | 6.10 | 7.16 | 6.01 | 6.29 | 12.62 | 7.05 | 5.23 | 5.19 | 2.68 | 5.81 | 5.29 | 5.74 | 6.66 | 3.08 | 5.14 | 5.59 | 6.68 | 5.81 | 4.52 | 4.83 | 5.20 | 1.46 | -1.88 | -2.37 | 2.10 | 6.16 | 4.49 | 3.76 | 8.08 | 6.21 | 3.91 | 3.30 | 5.03 | 8.15 | 3.35 | 2.97 | 3.86 | 5.33 | 6.91 | 3.36 | 6.62 | 5.69 | 4.02 | 4.49 | 6.60 | 5.50 | 4.59 | 4.83 | 7.05 | 6.09 | 4.79 | 5.02 | 6.78 | 5.61 | 4.18 | 4.59 | 7.06 | 6.09 | 4.35 | 5.02 | 6.83 | 5.69 | 2.52 | 4.76 | 4.14 | 5.65 | 4.24 | 4.80 | 7.01 | 5.45 | 6.60 | 4.50 | 6.03 | 4.85 | 3.82 | 4.67 | 7.01 | 5.64 | 4.17 | 5.01 | 6.94 | 5.26 | 3.78 | 5.00 | 4.94 | 5.03 | 3.63 | 5.25 | 6.54 | 5.12 | 2.80 | 4.95 | 6.82 | 4.68 | 3.17 | 4.80 | 6.61 | 5.48 | 3.68 | 4.70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | -5.39 | 6.61 | 7.59 | 11.12 | 3.34 | 2.80 | 9.01 | 7.62 | 1.80 | 8.36 | 12.61 | 12.13 | 10.83 | 8.11 | 8.75 | -2.30 | 4.57 | 4.59 | 0.43 | 7.19 | 5.55 | 4.47 | 10.66 | 11.21 | 7.51 | 7.24 | 13.05 | 9.35 | 5.41 | 5.43 | -0.95 | 6.99 | 4.42 | 6.93 | 1.81 | 7.77 | 6.64 | 6.35 | 4.03 | 3.93 | 5.48 | 5.78 | 9.38 | 5.11 | 3.79 | 4.61 | -0.27 | 4.76 | 4.69 | 5.27 | 6.20 | 4.53 | 4.68 | 5.22 | 6.10 | 5.35 | 4.62 | 4.41 | 2.87 | 3.11 | -6.25 | -4.99 | 0.60 | 5.84 | 4.11 | 3.22 | 6.57 | 5.63 | 3.32 | 2.81 | 5.87 | 2.78 | 2.56 | 2.90 | 6.00 | 5.05 | 0.48 | 3.30 | 5.81 | 5.01 | 3.77 | 3.60 | 5.43 | 4.96 | 3.81 | 4.37 | 6.80 | 5.27 | 3.71 | 4.06 | 5.64 | 4.92 | 3.14 | 3.92 | 6.27 | 5.21 | 3.54 | 3.97 | 5.43 | 4.64 | 4.42 | 3.56 | 7.10 | 4.62 | 3.12 | 3.80 | 5.97 | 4.67 | 0.09 | 3.60 | 5.37 | 4.49 | 2.70 | 3.90 | 5.50 | 4.57 | 2.91 | 4.10 | 5.54 | 4.89 | 2.84 | 4.39 | 4.23 | 4.90 | 2.74 | 4.23 | 5.32 | 5.15 | 2.58 | 4.34 | 4.82 | 4.77 | 1.73 | 3.94 | 4.62 | 4.41 | 1.37 | 4.85 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 8, 2024
Any question? Send us an email