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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 12,300 | 12,902 | 13,543 | 14,092 | 14,755 | 14,877 | 15,259 | 15,715 | 15,859 | 16,121 | 16,555 | 16,388 | 15,316 | 13,979 | 12,442 | 11,475 | 11,587 | 11,555 | 11,389 | 11,292 | 11,276 | 11,333 | 11,342 | 11,166 | 10,843 | 10,441 | 10,074 | 9,833 | 9,721 | 9,642 | 9,514 | 9,417 | 9,255 | 8,680 | 7,892 | 7,127 | 6,374 | 6,012 | 5,936 | 5,846 | 5,798 | 5,808 | 5,777 | 5,734 | 5,689 | 5,671 | 5,632 | 5,617 | 5,597 | 5,542 | 5,472 | 5,344 | 5,179 | 5,004 | 4,874 | 4,782 | 4,733 | 4,695 | 4,649 | 4,599 | 4,558 | 4,505 | 4,392 | 4,277 | 4,173 | 4,068 | 3,961 | 3,850 | 3,711 | 3,591 | 3,514 | 3,457 | 3,407 | 3,328 | 3,272 | 3,200 | 3,131 | 3,085 | 3,050 | 3,020 | 2,980 | 2,939 | 2,858 | 2,761 | 2,630 | 2,508 | 2,421 | 2,327 | 2,264 | 2,200 | 2,122 | 2,049 | 1,982 | 1,919 | 1,856 | 1,796 | 1,744 | 1,699 | 1,731 | 1,701 | 1,658 | 1,613 | 1,519 | 1,497 | 1,501 | 1,519 | 1,549 | 1,575 | 1,595 | 1,608 | 1,620 | 1,635 | 1,592 | 1,432 | 1,264 | 1,095 | 931 | 873 | 807 | 753 | 746 | 761 | 772 | 761 | 745 | 721 | 695 | 665 | 638 | 604 | 576 | 548 | 522 | 502 | 483 | 458 | 431 | 402 | 374 | 351 | 330 | 314 | 235 | 157 | 78 |
Cost of Revenue |
Loading...
|
M | 9,008 | 9,471 | 9,905 | 10,246 | 10,628 | 10,492 | 10,468 | 10,599 | 10,601 | 10,497 | 10,400 | 10,060 | 9,492 | 9,026 | 8,574 | 8,348 | 8,397 | 8,302 | 8,185 | 8,115 | 8,089 | 8,157 | 8,022 | 7,753 | 7,403 | 6,977 | 6,737 | 6,591 | 6,514 | 6,461 | 6,381 | 6,309 | 6,199 | 5,806 | 5,212 | 4,639 | 4,092 | 3,809 | 3,753 | 3,687 | 3,630 | 3,585 | 3,542 | 3,490 | 3,443 | 3,422 | 3,371 | 3,344 | 3,315 | 3,268 | 3,217 | 3,130 | 3,019 | 2,906 | 2,829 | 2,768 | 2,744 | 2,724 | 2,704 | 2,690 | 2,665 | 2,631 | 2,563 | 2,488 | 2,433 | 2,377 | 2,296 | 2,223 | 2,133 | 2,061 | 2,032 | 2,005 | 1,982 | 1,937 | 1,908 | 1,865 | 1,821 | 1,796 | 1,766 | 1,751 | 1,734 | 1,715 | 1,680 | 1,621 | 1,530 | 1,446 | 1,388 | 1,329 | 1,302 | 1,274 | 1,224 | 1,177 | 1,135 | 1,096 | 1,067 | 1,043 | 1,029 | 1,016 | 1,009 | 1,015 | 1,007 | 996 | 998 | 990 | 1,003 | 1,028 | 1,039 | 1,077 | 1,106 | 1,129 | 1,152 | 1,154 | 1,114 | 979 | 843 | 715 | 598 | 569 | 531 | 474 | 445 | 421 | 409 | 407 | 399 | 386 | 358 | 338 | 326 | 311 | 297 | 284 | 270 | 261 | 253 | 241 | 226 | 211 | 159 | 103 | 50 | - | - | - | - |
Gross Profit |
Loading...
|
M | 3,293 | 3,430 | 3,638 | 3,846 | 4,127 | 4,385 | 4,790 | 5,116 | 5,258 | 5,624 | 6,154 | 6,328 | 5,824 | 4,953 | 3,869 | 3,127 | 3,191 | 3,253 | 3,204 | 3,177 | 3,187 | 3,176 | 3,320 | 3,413 | 3,439 | 3,464 | 3,336 | 3,242 | 3,207 | 3,181 | 3,133 | 3,108 | 3,056 | 2,874 | 2,680 | 2,488 | 2,282 | 2,203 | 2,183 | 2,159 | 2,168 | 2,223 | 2,235 | 2,244 | 2,246 | 2,250 | 2,261 | 2,274 | 2,282 | 2,275 | 2,255 | 2,214 | 2,159 | 2,098 | 2,044 | 2,015 | 1,988 | 1,971 | 1,945 | 1,908 | 1,893 | 1,874 | 1,829 | 1,790 | 1,740 | 1,691 | 1,665 | 1,628 | 1,578 | 1,529 | 1,483 | 1,453 | 1,425 | 1,390 | 1,364 | 1,335 | 1,310 | 1,289 | 1,284 | 1,269 | 1,246 | 1,225 | 1,178 | 1,140 | 1,100 | 1,062 | 1,033 | 998 | 962 | 926 | 898 | 872 | 847 | 823 | 789 | 753 | 715 | 682 | 722 | 686 | 651 | 617 | 521 | 507 | 497 | 491 | 509 | 498 | 490 | 479 | 468 | 481 | 478 | 453 | 421 | 380 | 334 | 304 | 276 | 279 | 301 | 339 | 363 | 353 | 346 | 335 | 338 | 327 | 313 | 293 | 279 | 265 | 251 | 241 | 230 | 218 | 204 | 191 | 215 | 248 | 280 | 314 | 235 | 157 | 78 |
Operating Expenses |
Loading...
|
M | 2,216 | 2,341 | 2,404 | 2,396 | 2,417 | 2,328 | 2,377 | 2,405 | 2,369 | 2,365 | 2,332 | 2,226 | 2,128 | 2,507 | 2,380 | 2,345 | 2,371 | 1,922 | 1,903 | 1,872 | 1,849 | 1,851 | 1,948 | 2,043 | 2,103 | 2,100 | 2,003 | 1,926 | 1,860 | 1,864 | 1,897 | 1,889 | 1,882 | 1,872 | 1,703 | 1,576 | 1,445 | 1,293 | 1,276 | 1,250 | 1,236 | 1,232 | 1,244 | 1,252 | 1,247 | 1,226 | 1,206 | 1,224 | 1,283 | 1,326 | 1,315 | 1,278 | 1,179 | 1,119 | 1,088 | 1,059 | 1,059 | 1,035 | 1,020 | 1,017 | 1,050 | 1,031 | 1,009 | 961 | 894 | 883 | 876 | 873 | 847 | 832 | 813 | 807 | 795 | 772 | 745 | 715 | 698 | 691 | 692 | 694 | 692 | 691 | 687 | 688 | 657 | 627 | 609 | 570 | 566 | 558 | 556 | 561 | 567 | 573 | 558 | 551 | 542 | 533 | 579 | 549 | 518 | 489 | 597 | 591 | 587 | 774 | 778 | 774 | 776 | 575 | 458 | 448 | 420 | 386 | 270 | 238 | 206 | 194 | 175 | 159 | 154 | 154 | 152 | 144 | 142 | 137 | 133 | 133 | 127 | 120 | 114 | 109 | 104 | 101 | 97 | 92 | 85 | 78 | 57 | 36 | 18 | 0 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 2,073 | 2,118 | 2,121 | 2,106 | 2,086 | 1,997 | 2,004 | 2,014 | 1,986 | 1,951 | 3,137 | 3,036 | 2,974 | 2,940 | 1,625 | 1,607 | 1,626 | 1,625 | 1,608 | 1,588 | 1,568 | 1,571 | 1,666 | 1,750 | 1,790 | 1,812 | 1,726 | 1,661 | 1,634 | 1,626 | 1,625 | 1,607 | 1,592 | 1,595 | 1,500 | 1,423 | 1,328 | 1,198 | 1,174 | 1,148 | 1,131 | 1,129 | 1,122 | 1,128 | 1,127 | 1,115 | 1,106 | 1,105 | 1,148 | 1,160 | 1,162 | 1,148 | 1,071 | 1,034 | 1,002 | 970 | 963 | 1,652 | 2,346 | 2,323 | 2,300 | 2,173 | 2,046 | 2,029 | 2,019 | 1,416 | 811 | 808 | 793 | 778 | 1,278 | 1,263 | 1,241 | 1,700 | 1,156 | 1,138 | 1,135 | 649 | 652 | 652 | 652 | 652 | 648 | 639 | 612 | 586 | 563 | 538 | 528 | 517 | 504 | 495 | 490 | 483 | 468 | 465 | 457 | 448 | 494 | 465 | 434 | 405 | 512 | 505 | 501 | 688 | 693 | 689 | 692 | 490 | 374 | 366 | 341 | 314 | 206 | 180 | 123 | 85 | 41 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 68 | 133 | 203 | 280 | 281 | 293 | 313 | 287 | 277 | 265 | 226 | 238 | 272 | 281 | 290 | 277 | 203 | 154 | 117 | 95 | 102 | 102 | 105 | 104 | 122 | 124 | 121 | 112 | 100 | 119 | 135 | 167 | 153 | 130 | 108 | 85 | 86 | 89 | 96 | -617 | -1,326 | -1,307 | -1,250 | -1,142 | -1,037 | -1,068 | -1,125 | -533 | 65 | 65 | 54 | 54 | -465 | -456 | -446 | -928 | -411 | -424 | -437 | 42 | 40 | 42 | 41 | 39 | 38 | 49 | 45 | 41 | 46 | 32 | 37 | 42 | 52 | 66 | 78 | 90 | 68 | 44 | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -6,828 | -7,177 | -7,546 | -7,893 | -8,281 | -8,236 | -8,173 | -8,267 | -8,270 | -8,175 | -8,107 | -7,897 | -7,424 | -7,021 | -6,700 | -6,493 | -6,522 | -6,435 | -6,342 | -6,299 | -6,295 | -6,354 | -6,118 | -5,765 | -5,382 | -4,949 | -4,809 | -4,741 | -4,697 | -4,655 | -4,586 | -4,527 | -4,431 | -4,048 | -3,572 | -3,104 | -2,676 | -2,534 | -2,496 | -2,455 | -2,417 | -2,375 | -2,336 | -2,278 | -2,232 | -2,221 | -2,181 | -2,154 | -2,082 | -2,022 | -1,971 | -1,900 | -1,871 | -1,799 | -1,758 | -1,721 | -1,708 | -1,702 | -1,698 | -1,706 | -1,653 | -1,638 | -1,600 | -1,555 | -1,558 | -1,513 | -1,427 | -1,358 | -1,287 | -1,230 | -1,227 | -1,215 | -1,204 | -1,182 | -1,173 | -1,150 | -1,122 | -1,104 | -1,072 | -1,059 | -1,043 | -1,025 | -997 | -950 | -891 | -836 | -797 | -760 | -736 | -716 | -668 | -617 | -567 | -523 | -509 | -492 | -486 | -484 | -431 | -466 | -489 | -507 | -402 | -399 | -416 | -254 | -261 | -303 | -329 | -555 | -694 | -706 | -694 | -593 | -573 | -477 | -392 | -375 | -356 | -315 | -291 | -268 | -257 | -263 | -257 | -249 | -224 | -205 | -199 | -191 | -183 | -175 | -166 | -160 | -156 | -148 | -141 | -133 | -102 | -67 | -32 | - | - | - | - |
Operating Income |
Loading...
|
M | 1,077 | 1,089 | 1,234 | 1,451 | 1,710 | 2,057 | 2,414 | 2,711 | 2,890 | 3,260 | 3,822 | 4,102 | 3,696 | 2,445 | 1,489 | 781 | 819 | 1,330 | 1,302 | 1,305 | 1,339 | 1,326 | 1,372 | 1,370 | 1,337 | 1,364 | 1,333 | 1,316 | 1,347 | 1,316 | 1,236 | 1,219 | 1,174 | 1,002 | 977 | 912 | 837 | 910 | 906 | 910 | 932 | 991 | 991 | 992 | 998 | 1,024 | 1,056 | 1,050 | 1,000 | 948 | 940 | 936 | 980 | 979 | 956 | 955 | 930 | 936 | 925 | 892 | 842 | 843 | 821 | 829 | 846 | 808 | 789 | 755 | 732 | 697 | 670 | 646 | 629 | 618 | 619 | 621 | 612 | 598 | 592 | 575 | 553 | 534 | 491 | 452 | 443 | 435 | 424 | 428 | 397 | 368 | 342 | 311 | 280 | 250 | 231 | 202 | 173 | 150 | 143 | 137 | 133 | 128 | -76 | -84 | -90 | -283 | -269 | -276 | -287 | -96 | 10 | 34 | 58 | 67 | 151 | 142 | 128 | 110 | 101 | 120 | 147 | 186 | 211 | 209 | 204 | 198 | 205 | 194 | 186 | 174 | 165 | 156 | 147 | 140 | 133 | 125 | 119 | 113 | 159 | 212 | 262 | 314 | 235 | 157 | 78 |
Interest Expense |
Loading...
|
M | 196 | 200 | 200 | 196 | 189 | 180 | 174 | 170 | 206 | 212 | 217 | 227 | 201 | 207 | 224 | 233 | 239 | 241 | 235 | 233 | 237 | 244 | 254 | 254 | 246 | 235 | 220 | 219 | 217 | 219 | 223 | 221 | 225 | 275 | 250 | 220 | 188 | 110 | 109 | 108 | 105 | 104 | 100 | 99 | 98 | 95 | 89 | 85 | 85 | 88 | 85 | 86 | 79 | 70 | 65 | 59 | 61 | 63 | 66 | 68 | 70 | 72 | 73 | 68 | 63 | 56 | 49 | 49 | 48 | 47 | 44 | 40 | 37 | 35 | 35 | 36 | 36 | 36 | 38 | 38 | 39 | 41 | 36 | 32 | 26 | 19 | 18 | 19 | 22 | 27 | 32 | 35 | 37 | 39 | 29 | 20 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -419 | -451 | -404 | -471 | -490 | -475 | -154 | -70 | -5 | 36 | 40 | -76 | -46 | -522 | -502 | -429 | -495 | -39 | -100 | 111 | 126 | 139 | 182 | -46 | -75 | -65 | -65 | -68 | -40 | -46 | -97 | -99 | -106 | -110 | -57 | -32 | -9 | 8 | 16 | 25 | 13 | 7 | -17 | -23 | -22 | -11 | -5 | -29 | -43 | -76 | -68 | -50 | -35 | -19 | -18 | -14 | -20 | -8 | -10 | -22 | -28 | -26 | -10 | 11 | 36 | 50 | 58 | 68 | 74 | 71 | 62 | 48 | 42 | 40 | 45 | 54 | 54 | 53 | 50 | 44 | 44 | 41 | 33 | 15 | 5 | -5 | -8 | -7 | -9 | -8 | -14 | -3 | -4 | -5 | 0 | -3 | -1 | -3 | -3 | -1 | -1 | 2 | 3 | 3 | 4 | 187 | 373 | 188 | 164 | -21 | -131 | 54 | 2 | 1 | -74 | -95 | -20 | -20 | -20 | 16 | 16 | 17 | -111 | -129 | -130 | -132 | -12 | -9 | -7 | -4 | -4 | -4 | -4 | -3 | -2 | -2 | -4 | -5 | 0 | 0 | 0 | - | - | - | - |
EBT |
Loading...
|
M | 594 | 574 | 766 | 949 | 1,220 | 1,583 | 2,224 | 2,571 | 2,745 | 3,127 | 3,683 | 3,862 | 3,509 | 2,219 | 1,269 | 610 | 583 | 1,105 | 1,027 | 1,239 | 1,282 | 1,268 | 1,343 | 1,124 | 1,097 | 1,135 | 1,123 | 1,105 | 1,133 | 1,109 | 1,019 | 1,006 | 957 | 731 | 733 | 701 | 669 | 827 | 833 | 844 | 862 | 916 | 913 | 910 | 916 | 944 | 978 | 971 | 922 | 866 | 857 | 854 | 906 | 916 | 903 | 909 | 882 | 885 | 867 | 831 | 777 | 772 | 774 | 774 | 815 | 802 | 785 | 781 | 758 | 721 | 696 | 670 | 650 | 641 | 640 | 639 | 630 | 615 | 603 | 583 | 563 | 540 | 500 | 460 | 445 | 432 | 416 | 402 | 366 | 332 | 297 | 273 | 239 | 208 | 192 | 159 | 130 | 106 | 98 | 92 | 85 | 81 | -124 | -133 | -148 | -165 | 28 | -168 | -198 | -188 | -190 | 19 | -9 | 3 | 17 | -8 | 65 | 55 | 55 | 119 | 149 | 191 | 90 | 73 | 70 | 62 | 192 | 185 | 178 | 169 | 161 | 151 | 143 | 137 | 131 | 123 | 115 | 108 | 80 | 55 | 27 | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 194 | 189 | 138 | 151 | 219 | 302 | 466 | 578 | 643 | 747 | 919 | 982 | 865 | 662 | 424 | 247 | 261 | 280 | 271 | 313 | 312 | 313 | -164 | -175 | -157 | -139 | 373 | 359 | 378 | 386 | 366 | 379 | 360 | 294 | 290 | 274 | 269 | 314 | 314 | 314 | 321 | 340 | 344 | 341 | 346 | 359 | 375 | 379 | 358 | 333 | 327 | 318 | 340 | 344 | 321 | 336 | 326 | 329 | 339 | 326 | 307 | 308 | 313 | 314 | 331 | 326 | 319 | 317 | 306 | 289 | 279 | 268 | 258 | 255 | 258 | 259 | 258 | 252 | 247 | 237 | 229 | 219 | 203 | 190 | 183 | 178 | 174 | 171 | 161 | 150 | 134 | 124 | 109 | 96 | 86 | 69 | 53 | 40 | 11 | 11 | 12 | 13 | -39 | -42 | -49 | -57 | 16 | -28 | -40 | -35 | -35 | 13 | 2 | 7 | 13 | 3 | 30 | 25 | 25 | 51 | 62 | 78 | 36 | 27 | 25 | 22 | 74 | 72 | 69 | 65 | 63 | 59 | 56 | 55 | 53 | 50 | 46 | 43 | 32 | 22 | 11 | - | - | - | - |
Income after Tax |
Loading...
|
M | 400 | 385 | 629 | 798 | 1,002 | 1,281 | 1,758 | 1,992 | 2,102 | 2,380 | 2,765 | 2,880 | 2,644 | 1,557 | 846 | 363 | 322 | 825 | 756 | 926 | 969 | 956 | 1,507 | 1,299 | 1,254 | 1,274 | 749 | 746 | 755 | 723 | 653 | 627 | 597 | 437 | 443 | 427 | 400 | 513 | 519 | 531 | 541 | 575 | 569 | 569 | 570 | 585 | 602 | 592 | 565 | 533 | 530 | 536 | 566 | 572 | 582 | 574 | 556 | 556 | 528 | 505 | 470 | 465 | 461 | 460 | 485 | 477 | 466 | 465 | 452 | 432 | 417 | 402 | 392 | 386 | 382 | 380 | 372 | 363 | 356 | 346 | 334 | 321 | 296 | 271 | 263 | 255 | 242 | 231 | 205 | 183 | 163 | 149 | 130 | 112 | 105 | 90 | 77 | 65 | 86 | 81 | 74 | 69 | -85 | -91 | -100 | -108 | 12 | -140 | -158 | -154 | -154 | 7 | -11 | -4 | 3 | -11 | 35 | 30 | 30 | 68 | 87 | 113 | 54 | 46 | 45 | 41 | 118 | 114 | 109 | 104 | 98 | 93 | 87 | 83 | 79 | 73 | 69 | 65 | 48 | 33 | 16 | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | -33 | -33 | -33 | -33 | 1 | 2 | 2 | 2 | 2 | 2 | -153 | 1 | 0 | 0 | 155 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 5 | 5 | 6 | 4 | 1 | 1 | -3 | -3 | -5 | -6 | -2 | -2 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 7 | 10 | 13 | 14 | 14 | 13 | 13 | -133 | -133 | -272 | -409 | -384 | -499 | -467 | -465 | -461 | -460 | -485 | -477 | -466 | -465 | -452 | -432 | -417 | -402 | -392 | -386 | -382 | -380 | -372 | -363 | -356 | -346 | -334 | -321 | -296 | -271 | -263 | -255 | -242 | -231 | -205 | -183 | -163 | -149 | -110 | -78 | -57 | -24 | -11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 372 | 585 | 661 | 831 | 1,000 | 1,279 | 1,756 | 1,991 | 2,099 | 2,377 | 1,206 | 1,322 | 1,086 | -1 | 845 | 362 | 321 | 824 | 755 | 853 | 896 | 884 | 1,433 | 1,294 | 1,249 | 1,268 | 756 | 755 | 764 | 736 | 657 | 632 | 604 | 440 | 445 | 427 | 399 | 511 | 518 | 529 | 540 | 574 | 568 | 567 | 569 | 583 | 598 | 585 | 554 | 520 | 516 | 522 | 553 | 558 | 569 | 561 | 543 | 543 | 519 | 499 | 467 | 465 | 461 | 460 | 485 | 477 | 466 | 465 | 452 | 432 | 417 | 402 | 392 | 386 | 382 | 380 | 372 | 363 | 356 | 346 | 334 | 321 | 296 | 271 | 263 | 255 | 242 | 231 | 205 | 183 | 163 | 149 | 110 | 78 | 57 | 24 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 86,400,000.00 | 87,475,000.00 | 88,500,000.00 | 89,425,000.00 | 90,350,000.00 | 91,600,000.00 | 93,400,000.00 | 95,000,000.00 | 96,375,000.00 | 97,500,000.00 | 98,025,000.00 | 98,275,000.00 | 98,150,000.00 | 97,825,000.00 | 97,750,000.00 | 97,800,000.00 | 98,075,000.00 | 98,650,000.00 | 99,450,000.00 | 100,550,000.00 | 101,600,000.00 | 102,575,000.00 | 103,200,000.00 | 103,450,000.00 | 103,625,000.00 | 103,850,000.00 | 104,200,000.00 | 104,500,000.00 | 104,550,000.00 | 104,375,000.00 | 103,900,000.00 | 103,400,000.00 | 103,050,000.00 | 100,600,000.00 | 96,375,000.00 | 92,275,000.00 | 88,225,000.00 | 86,425,000.00 | 86,925,000.00 | 88,025,000.00 | 89,875,000.00 | 91,850,000.00 | 93,600,000.00 | 95,075,000.00 | 96,150,000.00 | 97,300,000.00 | 97,750,000.00 | 99,100,000.00 | 100,300,000.00 | 101,325,000.00 | 102,100,000.00 | 102,575,000.00 | 103,225,000.00 | 104,050,000.00 | 106,050,000.00 | 107,225,000.00 | 108,250,000.00 | 108,825,000.00 | 109,175,000.00 | 109,975,000.00 | 110,915,217.50 | 112,315,217.50 | 114,178,375.50 | 116,395,766.75 | 118,723,406.50 | 121,373,406.50 | 123,246,612.25 | 126,856,381.50 | 129,661,800.00 | 131,931,536.75 | 134,140,243.50 | 136,184,295.00 | 138,546,830.00 | 141,071,869.25 | 142,279,037.50 | 143,153,857.25 | 144,577,895.00 | 146,162,429.25 | 146,811,803.50 | 145,884,737.25 | 144,649,888.75 | 143,246,068.75 | 144,269,946.00 | 144,801,358.75 | 144,655,090.00 | 143,805,943.75 | 142,580,453.50 | 141,545,843.75 | 140,879,163.00 | 140,656,619.00 | 140,180,428.50 | 139,758,277.00 | 118,507,396.75 | 98,020,263.50 | 76,437,630.50 | 55,877,346.75 | 54,976,890.75 | 55,810,224.00 | 58,369,047.50 | 56,562,214.25 | 56,526,500.00 | 53,477,200.00 | 50,427,900.00 | 51,101,400.00 | 52,601,400.00 | 52,150,700.00 | 51,700,000.00 | 50,802,521.00 | 48,135,854.25 | 47,935,854.25 | 47,735,854.25 | 47,433,333.25 | 46,683,333.25 | 43,416,666.50 | 40,149,999.75 | 36,688,461.25 | 34,417,628.00 | 33,984,294.75 | 34,334,682.50 | 34,679,942.00 | 34,840,415.00 | 36,073,748.25 | 36,596,277.25 | 37,118,806.25 | 37,660,984.75 | 37,908,296.75 | 38,348,200.50 | 38,788,104.25 | 39,272,952.75 | 39,492,307.50 | 39,746,153.75 | 40,000,000.00 | 39,772,727.25 | 39,922,727.25 | 39,756,060.50 | 39,589,393.75 | 39,875,490.00 | 39,800,490.00 | 39,767,156.75 | 39,733,823.50 | 39,575,000.00 | 39,600,000.00 | 39,600,000.00 | 39,600,000.00 | 39,600,000.00 |
EBITDA |
Loading...
|
M | 1,707 | 1,727 | 1,882 | 2,081 | 2,390 | 2,743 | 3,136 | 3,500 | 3,702 | 4,117 | 4,669 | 4,848 | 4,423 | 3,544 | 2,584 | 1,908 | 1,962 | 2,100 | 2,004 | 2,199 | 2,174 | 2,105 | 2,194 | 1,990 | 1,970 | 1,972 | 1,934 | 1,904 | 1,897 | 1,884 | 1,825 | 1,813 | 1,770 | 1,577 | 1,452 | 1,308 | 1,175 | 1,159 | 1,117 | 1,085 | 1,063 | 1,113 | 1,132 | 1,132 | 1,140 | 1,157 | 1,213 | 1,224 | 1,184 | 1,162 | 1,132 | 1,106 | 1,131 | 1,109 | 1,092 | 1,086 | 1,067 | 1,093 | 1,032 | 1,058 | 1,056 | 1,050 | 1,086 | 1,031 | 1,026 | 983 | 935 | 921 | 884 | 849 | 837 | 832 | 817 | 803 | 783 | 762 | 749 | 735 | 729 | 718 | 694 | 673 | 638 | 612 | 592 | 572 | 550 | 535 | 508 | 480 | 453 | 410 | 376 | 345 | 321 | 291 | 259 | 237 | 231 | 222 | 218 | 210 | 6 | -1 | -8 | -384 | -370 | -193 | -181 | 195 | 225 | 62 | 136 | 138 | 288 | 295 | 197 | 174 | 159 | 138 | 163 | 201 | 354 | 369 | 363 | 357 | 244 | 228 | 216 | 200 | 189 | 179 | 169 | 162 | 148 | 140 | 134 | 126 | 168 | 218 | 265 | 314 | 235 | 157 | 78 |
Depreciation and Amortization |
Loading...
|
M | 590 | 597 | 607 | 628 | 679 | 686 | 718 | 737 | 730 | 745 | 741 | 707 | 664 | 625 | 597 | 589 | 655 | 709 | 691 | 679 | 608 | 552 | 559 | 559 | 548 | 533 | 519 | 507 | 505 | 499 | 482 | 483 | 476 | 459 | 409 | 346 | 290 | 206 | 164 | 126 | 83 | 82 | 84 | 84 | 84 | 86 | 121 | 121 | 122 | 122 | 118 | 114 | 111 | 106 | 103 | 101 | 98 | 128 | 125 | 154 | 184 | 180 | 176 | 171 | 166 | 163 | 160 | 158 | 157 | 155 | 155 | 154 | 153 | 150 | 145 | 142 | 140 | 139 | 140 | 139 | 137 | 136 | 130 | 123 | 113 | 102 | 101 | 100 | 103 | 104 | 97 | 95 | 92 | 90 | 89 | 86 | 85 | 85 | 84 | 84 | 84 | 84 | 85 | 86 | 86 | 86 | 85 | 85 | 85 | 85 | 84 | 82 | 79 | 72 | 64 | 58 | 49 | 44 | 38 | 34 | 33 | 32 | 32 | 31 | 29 | 27 | 28 | 25 | 24 | 22 | 20 | 19 | 19 | 18 | 18 | 17 | 15 | 13 | 10 | 6 | 3 | - | - | - | - |
EBIT |
Loading...
|
M | 1,118 | 1,130 | 1,275 | 1,453 | 1,710 | 2,057 | 2,418 | 2,763 | 2,972 | 3,372 | 3,928 | 4,141 | 3,759 | 2,919 | 1,987 | 1,320 | 1,308 | 1,391 | 1,313 | 1,520 | 1,566 | 1,553 | 1,635 | 1,430 | 1,422 | 1,439 | 1,416 | 1,397 | 1,392 | 1,385 | 1,342 | 1,331 | 1,294 | 1,118 | 1,044 | 962 | 885 | 953 | 954 | 960 | 979 | 1,032 | 1,049 | 1,048 | 1,056 | 1,070 | 1,092 | 1,103 | 1,062 | 1,040 | 1,014 | 992 | 1,020 | 1,003 | 989 | 985 | 969 | 965 | 907 | 904 | 873 | 870 | 910 | 860 | 859 | 820 | 775 | 764 | 727 | 694 | 683 | 679 | 665 | 653 | 638 | 620 | 609 | 596 | 589 | 579 | 557 | 538 | 508 | 490 | 479 | 471 | 449 | 435 | 405 | 376 | 356 | 315 | 285 | 255 | 232 | 205 | 174 | 152 | 146 | 138 | 134 | 125 | -79 | -87 | -94 | -470 | -456 | -278 | -265 | 111 | 141 | -20 | 57 | 66 | 225 | 237 | 148 | 130 | 121 | 104 | 131 | 169 | 322 | 338 | 334 | 330 | 216 | 203 | 193 | 178 | 169 | 160 | 150 | 144 | 129 | 123 | 118 | 113 | 80 | 55 | 26 | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | 34 | 34 | 34 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 14.30 | 14.30 | -0.27 | -1.99 | -1.89 | -1.92 | 20.83 | 22.64 | 23.49 | 23.87 | 25.16 | 25.72 | 24.21 | 13.45 | 12.93 | 12.29 | 14.12 | 25.47 | 26.43 | 26.09 | 25.03 | 25.42 | -17.49 | -14.23 | -12.08 | -11.43 | 33.23 | 32.48 | 33.20 | 34.74 | 36.05 | 37.83 | 37.71 | 52.56 | 51.95 | 51.53 | 52.26 | 37.96 | 37.64 | 37.17 | 37.18 | 37.01 | 37.58 | 37.39 | 37.61 | 37.87 | 38.26 | 38.99 | 38.71 | 38.46 | 38.17 | 37.28 | 37.45 | 37.46 | 35.17 | 36.60 | 36.70 | 36.96 | 39.00 | 39.12 | 39.48 | 39.81 | 40.40 | 40.51 | 40.49 | 40.51 | 40.55 | 40.44 | 40.25 | 40.11 | 40.01 | 39.93 | 39.71 | 39.69 | 40.31 | 40.60 | 40.93 | 41.00 | 41.00 | 40.61 | 40.60 | 40.61 | 40.73 | 41.26 | 41.07 | 41.18 | 42.05 | 42.92 | 44.13 | 45.02 | 45.26 | 45.50 | 45.75 | 46.00 | 44.00 | 42.04 | 40.06 | 38.10 | -5.63 | -2.94 | -0.07 | 3.03 | 46.70 | 49.41 | 51.96 | 50.04 | 51.30 | 41.32 | 33.35 | 35.14 | 36.92 | 43.24 | 44.56 | 43.38 | 42.33 | 53.69 | 56.17 | 55.69 | 55.09 | 43.05 | 42.22 | 41.41 | 41.11 | 40.36 | 40.13 | 39.82 | 38.55 | 38.66 | 38.66 | 38.63 | 39.01 | 38.72 | 39.18 | 39.73 | 40.10 | 40.43 | 40.08 | 39.99 | 39.96 | 39.98 | 40.60 | - | - | - | - |
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...
|
% | 26.77 | 26.63 | 26.95 | 27.34 | 27.99 | 29.44 | 31.32 | 32.50 | 33.14 | 34.84 | 36.97 | 38.45 | 37.09 | 33.92 | 30.27 | 27.24 | 27.52 | 28.15 | 28.13 | 28.13 | 28.26 | 28.02 | 29.28 | 30.62 | 31.81 | 33.18 | 33.11 | 32.96 | 32.99 | 32.98 | 32.92 | 32.99 | 33.02 | 33.12 | 34.11 | 35.08 | 35.92 | 36.64 | 36.76 | 36.92 | 37.38 | 38.27 | 38.69 | 39.12 | 39.47 | 39.66 | 40.15 | 40.47 | 40.78 | 41.04 | 41.20 | 41.42 | 41.71 | 41.94 | 41.94 | 42.11 | 42.01 | 41.98 | 41.82 | 41.47 | 41.52 | 41.59 | 41.62 | 41.79 | 41.67 | 41.57 | 42.03 | 42.27 | 42.54 | 42.59 | 42.16 | 41.98 | 41.80 | 41.78 | 41.65 | 41.68 | 41.82 | 41.79 | 42.08 | 41.99 | 41.80 | 41.66 | 41.15 | 41.24 | 41.88 | 42.42 | 42.64 | 42.82 | 42.49 | 42.09 | 42.27 | 42.51 | 42.77 | 42.88 | 42.40 | 41.82 | 40.96 | 40.16 | 41.64 | 40.19 | 39.04 | 37.97 | 34.19 | 33.82 | 33.09 | 32.29 | 32.89 | 31.65 | 30.71 | 29.79 | 28.87 | 29.42 | 30.10 | 32.15 | 33.78 | 34.96 | 35.82 | 34.68 | 33.92 | 36.81 | 39.91 | 44.12 | 46.92 | 46.34 | 46.36 | 46.47 | 48.73 | 49.20 | 48.95 | 48.56 | 48.58 | 48.31 | 48.19 | 48.01 | 47.74 | 47.49 | 47.39 | 47.42 | 59.68 | 73.48 | 86.77 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 8.74 | 8.40 | 9.06 | 10.25 | 11.61 | 13.77 | 15.72 | 17.19 | 18.22 | 20.16 | 22.86 | 24.86 | 22.96 | 14.90 | 10.55 | 6.73 | 6.96 | 11.51 | 11.42 | 11.55 | 11.86 | 11.69 | 12.10 | 12.28 | 12.36 | 13.08 | 13.25 | 13.39 | 13.86 | 13.64 | 12.96 | 12.92 | 12.68 | 11.31 | 12.29 | 12.86 | 13.39 | 15.13 | 15.25 | 15.54 | 16.06 | 17.05 | 17.14 | 17.28 | 17.54 | 18.04 | 18.74 | 18.68 | 17.85 | 17.12 | 17.20 | 17.55 | 18.99 | 19.58 | 19.60 | 19.95 | 19.64 | 19.93 | 19.87 | 19.37 | 18.47 | 18.73 | 18.70 | 19.39 | 20.23 | 19.86 | 19.86 | 19.55 | 19.70 | 19.41 | 19.01 | 18.62 | 18.45 | 18.57 | 18.92 | 19.36 | 19.52 | 19.39 | 19.38 | 19.00 | 18.57 | 18.15 | 17.08 | 16.25 | 16.92 | 17.47 | 17.51 | 18.31 | 17.50 | 16.72 | 15.97 | 15.05 | 14.08 | 13.03 | 12.30 | 11.09 | 9.85 | 8.81 | 8.31 | 8.12 | 8.09 | 8.01 | -5.72 | -6.10 | -6.54 | -18.94 | -17.12 | -17.67 | -18.43 | -6.27 | 0.60 | 1.97 | 3.79 | 5.84 | 12.20 | 13.08 | 13.77 | 12.52 | 12.27 | 15.69 | 19.22 | 23.88 | 27.23 | 27.43 | 27.35 | 27.45 | 29.54 | 29.20 | 29.05 | 28.71 | 28.79 | 28.40 | 28.17 | 27.96 | 27.58 | 27.35 | 27.65 | 27.99 | 45.31 | 64.16 | 82.06 | 100.00 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | 6.11 | 5.95 | 4.98 | 5.93 | 6.80 | 8.54 | 11.43 | 12.60 | 13.22 | 14.69 | 7.83 | 8.73 | 7.78 | 0.35 | 5.72 | 3.09 | 2.65 | 7.12 | 6.61 | 7.55 | 7.93 | 7.79 | 12.69 | 11.58 | 11.39 | 11.84 | 7.52 | 7.68 | 7.86 | 7.63 | 6.88 | 6.69 | 6.52 | 4.80 | 5.53 | 6.07 | 6.53 | 8.49 | 8.72 | 9.04 | 9.30 | 9.88 | 9.81 | 9.89 | 9.99 | 10.28 | 10.62 | 10.40 | 9.90 | 9.38 | 9.45 | 9.80 | 10.71 | 11.17 | 11.69 | 11.72 | 11.48 | 11.58 | 11.15 | 10.84 | 10.25 | 10.33 | 10.53 | 10.79 | 11.60 | 11.72 | 11.76 | 12.05 | 12.18 | 12.02 | 11.83 | 11.60 | 11.48 | 11.61 | 11.67 | 11.86 | 11.88 | 11.76 | 11.65 | 11.45 | 11.22 | 10.91 | 10.30 | 9.72 | 10.02 | 10.22 | 9.99 | 9.87 | 9.03 | 8.31 | 7.58 | 7.19 | 5.50 | 4.01 | 3.92 | 2.51 | 2.33 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 13.86 | 13.39 | 13.90 | 14.74 | 16.22 | 18.38 | 20.46 | 22.20 | 23.34 | 25.48 | 28.01 | 29.42 | 27.91 | 23.74 | 19.89 | 16.62 | 16.92 | 18.19 | 17.58 | 19.46 | 19.26 | 18.57 | 19.35 | 17.83 | 18.22 | 18.91 | 19.20 | 19.36 | 19.51 | 19.54 | 19.16 | 19.24 | 19.13 | 17.96 | 18.22 | 18.31 | 18.61 | 19.24 | 18.76 | 18.52 | 18.31 | 19.16 | 19.59 | 19.73 | 20.03 | 20.39 | 21.55 | 21.80 | 21.16 | 20.98 | 20.72 | 20.73 | 21.86 | 22.16 | 22.43 | 22.69 | 22.55 | 23.29 | 22.16 | 22.99 | 23.14 | 23.30 | 24.73 | 24.09 | 24.55 | 24.15 | 23.56 | 23.86 | 23.80 | 23.65 | 23.80 | 24.05 | 23.98 | 24.12 | 23.88 | 23.77 | 23.90 | 23.80 | 23.87 | 23.73 | 23.29 | 22.89 | 22.23 | 22.12 | 22.55 | 22.88 | 22.65 | 22.94 | 22.44 | 21.82 | 21.18 | 19.86 | 18.94 | 17.95 | 17.16 | 16.07 | 14.80 | 13.93 | 13.36 | 13.12 | 13.24 | 13.10 | -0.32 | -0.59 | -1.04 | -25.24 | -23.54 | -12.71 | -12.13 | 11.78 | 13.89 | 3.65 | 9.11 | 11.32 | 22.31 | 25.48 | 21.02 | 19.59 | 18.90 | 18.07 | 21.51 | 25.97 | 46.97 | 49.33 | 49.21 | 49.54 | 35.28 | 34.32 | 33.83 | 33.02 | 33.11 | 32.80 | 32.50 | 32.28 | 30.68 | 30.62 | 31.00 | 31.26 | 47.72 | 65.61 | 82.77 | 100.00 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 9.07 | 8.74 | 9.40 | 10.27 | 11.61 | 13.77 | 15.75 | 17.50 | 18.74 | 20.86 | 23.52 | 25.10 | 23.50 | 19.16 | 15.01 | 11.49 | 11.26 | 12.04 | 11.52 | 13.45 | 13.87 | 13.69 | 14.41 | 12.82 | 13.17 | 13.80 | 14.05 | 14.20 | 14.32 | 14.36 | 14.09 | 14.12 | 13.98 | 12.65 | 13.09 | 13.54 | 14.12 | 15.84 | 16.05 | 16.40 | 16.87 | 17.76 | 18.15 | 18.26 | 18.55 | 18.87 | 19.38 | 19.62 | 18.97 | 18.76 | 18.54 | 18.57 | 19.73 | 20.07 | 20.29 | 20.57 | 20.46 | 20.55 | 19.45 | 19.62 | 19.12 | 19.31 | 20.72 | 20.09 | 20.56 | 20.14 | 19.52 | 19.75 | 19.57 | 19.33 | 19.39 | 19.60 | 19.50 | 19.62 | 19.46 | 19.32 | 19.43 | 19.30 | 19.29 | 19.14 | 18.69 | 18.27 | 17.67 | 17.68 | 18.29 | 18.83 | 18.46 | 18.63 | 17.89 | 17.09 | 16.60 | 15.23 | 14.31 | 13.28 | 12.33 | 11.26 | 9.93 | 8.96 | 8.48 | 8.17 | 8.14 | 7.85 | -5.92 | -6.31 | -6.79 | -30.92 | -29.05 | -18.13 | -17.46 | 6.53 | 8.73 | -1.37 | 4.14 | 6.19 | 17.19 | 20.18 | 15.75 | 14.52 | 14.26 | 13.61 | 17.14 | 21.77 | 42.83 | 45.31 | 45.36 | 45.81 | 31.31 | 30.52 | 30.14 | 29.38 | 29.68 | 29.30 | 28.88 | 28.61 | 26.92 | 26.85 | 27.47 | 27.96 | 27.04 | 28.27 | 28.12 | - | - | - | - |
EBT Ratio |
Loading...
|
% | 4.77 | 4.27 | 5.78 | 6.75 | 8.29 | 10.55 | 14.48 | 16.28 | 17.29 | 19.33 | 22.02 | 23.37 | 21.82 | 13.31 | 8.87 | 5.24 | 4.91 | 9.56 | 9.00 | 10.96 | 11.34 | 11.18 | 11.84 | 10.08 | 10.15 | 10.89 | 11.15 | 11.24 | 11.65 | 11.50 | 10.68 | 10.65 | 10.34 | 8.06 | 9.13 | 9.96 | 10.88 | 13.74 | 14.02 | 14.42 | 14.85 | 15.76 | 15.78 | 15.85 | 16.09 | 16.64 | 17.35 | 17.27 | 16.46 | 15.63 | 15.68 | 16.01 | 17.56 | 18.33 | 18.52 | 18.99 | 18.62 | 18.84 | 18.63 | 18.04 | 17.03 | 17.17 | 17.66 | 18.13 | 19.52 | 19.72 | 19.79 | 20.24 | 20.40 | 20.07 | 19.74 | 19.33 | 19.06 | 19.26 | 19.55 | 19.96 | 20.12 | 19.94 | 19.74 | 19.28 | 18.89 | 18.38 | 17.36 | 16.54 | 16.98 | 17.35 | 17.15 | 17.17 | 16.12 | 15.12 | 13.82 | 13.17 | 12.00 | 10.81 | 10.18 | 8.69 | 7.41 | 6.20 | 5.67 | 5.44 | 5.23 | 5.12 | -8.89 | -9.40 | -10.39 | -11.52 | 1.81 | -10.41 | -12.27 | -11.67 | -11.75 | 1.15 | -0.87 | 0.80 | 2.26 | 0.90 | 7.16 | 6.70 | 7.20 | 15.48 | 19.45 | 24.53 | 10.39 | 8.65 | 8.74 | 8.60 | 27.64 | 27.80 | 27.88 | 28.04 | 27.90 | 27.51 | 27.46 | 27.32 | 27.10 | 26.71 | 26.65 | 26.83 | 27.05 | 28.28 | 28.33 | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email