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 | 9,934 | 9,658 | 9,395 | 8,952 | 8,604 | 8,282 | 7,870 | 7,866 | 8,009 | 7,953 | 7,737 | 7,459 | 6,831 | 6,738 | 6,857 | 7,268 | 8,080 | 8,274 | 8,382 | 8,243 | 8,026 | 7,923 | 7,706 | 7,612 | 7,473 | 7,205 | 6,830 | 6,622 | 6,333 | 6,239 | 6,279 | 6,102 | 5,967 | 5,997 | 6,098 | 6,188 | 6,508 | 6,631 | 6,808 | 6,867 | 7,139 | 7,446 | 7,676 | 8,012 | 7,984 | 8,074 | 8,192 | 8,246 | 8,092 | 7,763 | 7,585 | 7,574 | 7,991 | 9,109 | 9,842 | 9,224 | 8,011 | 6,443 | 5,395 | 5,805 | 6,548 | 7,025 | 7,138 | 7,034 | 6,912 | 6,800 | 6,307 | 5,419 | 4,460 | 3,644 | 3,427 | 3,347 | 3,278 | 3,105 | 2,960 | 2,787 | 2,568 | 2,414 | 2,262 | 2,119 | 2,058 | 1,993 | 1,926 | 1,895 | 1,846 | 1,808 | 1,744 | 1,684 | 1,599 | 1,525 | 1,445 | 1,386 | 1,373 | 1,362 | 1,324 | 1,280 | 1,218 | 1,186 | 1,065 | 994 | 954 | 874 | 903 | 846 | 732 | 685 | 683 | 615 | 551 | 483 | 413 | 404 | 419 | 445 | 477 | 517 | 578 | 642 | 692 | 725 | 692 | 653 | 635 | 612 | 621 | 631 | 641 | 607 | 562 | 493 | 420 | 394 | 405 | 437 | 453 | 464 | 462 | 444 | 427 | 409 | 378 | 356 | 353 | 363 | 378 | 391 | 404 | 406 | 407 | 404 | 400 | 382 | 271 | 174 | 89 |
Cost of Revenue |
Loading...
|
M | 8,117 | 7,977 | 7,853 | 7,600 | 7,437 | 7,247 | 6,978 | 6,975 | 6,973 | 6,803 | 6,517 | 6,235 | 5,734 | 5,665 | 5,737 | 6,032 | 6,667 | 6,795 | 6,865 | 6,748 | 6,562 | 6,481 | 6,350 | 6,305 | 6,182 | 5,988 | 5,655 | 5,475 | 5,258 | 5,166 | 5,223 | 5,096 | 4,991 | 5,005 | 5,059 | 5,109 | 5,366 | 5,474 | 5,626 | 5,717 | 5,950 | 6,245 | 6,484 | 6,818 | 6,903 | 7,058 | 7,199 | 7,293 | 7,141 | 6,769 | 6,505 | 6,331 | 6,537 | 7,309 | 7,872 | 7,393 | 6,486 | 5,404 | 4,684 | 5,056 | 5,647 | 5,942 | 5,955 | 5,804 | 5,681 | 5,618 | 5,205 | 4,489 | 3,703 | 3,012 | 2,819 | 2,758 | 2,720 | 2,577 | 2,465 | 2,330 | 2,135 | 2,023 | 1,899 | 1,767 | 1,723 | 1,670 | 1,634 | 1,618 | 1,572 | 1,540 | 1,483 | 1,431 | 1,369 | 1,298 | 1,220 | 1,158 | 1,143 | 1,138 | 1,108 | 1,071 | 1,020 | 993 | 880 | 817 | 783 | 717 | 754 | 722 | 626 | 584 | 585 | 542 | 489 | 431 | 369 | 346 | 354 | 375 | 403 | 433 | 487 | 548 | 593 | 641 | 610 | 574 | 556 | 528 | 542 | 554 | 566 | 536 | 491 | 431 | 366 | 347 | 366 | 389 | 402 | 408 | 399 | 292 | 208 | 109 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 1,817 | 1,681 | 1,541 | 1,352 | 1,168 | 1,035 | 892 | 892 | 1,036 | 1,150 | 1,221 | 1,223 | 1,096 | 1,073 | 1,120 | 1,237 | 1,413 | 1,479 | 1,517 | 1,495 | 1,464 | 1,442 | 1,356 | 1,307 | 1,291 | 1,217 | 1,174 | 1,147 | 1,075 | 1,073 | 1,056 | 1,006 | 976 | 992 | 1,039 | 1,079 | 1,142 | 1,157 | 1,183 | 1,150 | 1,189 | 1,201 | 1,192 | 1,193 | 1,081 | 1,017 | 993 | 953 | 952 | 993 | 1,080 | 1,244 | 1,453 | 1,800 | 1,970 | 1,831 | 1,526 | 1,039 | 712 | 749 | 901 | 1,083 | 1,183 | 1,231 | 1,231 | 1,182 | 1,103 | 930 | 757 | 632 | 608 | 589 | 558 | 528 | 495 | 458 | 433 | 391 | 364 | 352 | 335 | 323 | 292 | 277 | 274 | 268 | 260 | 253 | 230 | 228 | 225 | 228 | 231 | 223 | 216 | 209 | 199 | 193 | 185 | 177 | 171 | 157 | 149 | 123 | 106 | 101 | 98 | 73 | 62 | 53 | 45 | 58 | 65 | 70 | 74 | 84 | 91 | 94 | 98 | 84 | 81 | 79 | 79 | 85 | 79 | 78 | 75 | 71 | 71 | 63 | 54 | 47 | 39 | 48 | 51 | 56 | 64 | 152 | 219 | 299 | 378 | 356 | 353 | 363 | 378 | 391 | 404 | 406 | 407 | 404 | 400 | 382 | 271 | 174 | 89 |
Operating Expenses |
Loading...
|
M | 851 | 843 | 772 | 732 | 713 | 682 | 668 | 671 | 681 | 683 | 676 | 655 | 613 | 598 | 632 | 672 | 710 | 733 | 720 | 700 | 704 | 702 | 702 | 720 | 715 | 716 | 711 | 723 | 716 | 703 | 692 | 651 | 631 | 629 | 641 | 654 | 679 | 685 | 679 | 695 | 682 | 679 | 686 | 656 | 645 | 639 | 621 | 603 | 601 | 586 | 579 | 583 | 578 | 563 | 576 | 552 | 549 | 1,732 | 1,713 | 1,747 | 1,931 | 769 | 777 | 767 | 581 | 565 | 512 | 442 | 379 | 310 | 282 | 266 | 254 | 242 | 228 | 215 | 204 | 190 | 183 | 178 | 168 | 167 | 163 | 160 | 160 | 154 | 149 | 231 | 219 | 219 | 217 | 134 | 135 | 124 | 118 | 116 | 111 | 113 | 109 | 109 | 111 | 102 | 100 | 81 | 72 | 71 | 69 | 58 | 57 | 52 | 48 | 52 | 48 | 53 | 56 | 65 | 70 | 72 | 74 | 63 | 65 | 64 | 67 | 73 | 68 | 65 | 60 | 59 | 58 | 56 | 52 | 50 | 50 | 54 | 55 | 53 | 50 | 33 | 21 | 340 | 330 | 330 | 330 | 359 | 359 | 359 | 359 | 354 | 354 | 354 | 354 | 281 | 281 | 281 | 281 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 808 | 810 | 746 | 710 | 693 | 663 | 654 | 660 | 669 | 672 | 667 | 647 | 607 | 593 | 621 | 653 | 683 | 698 | 684 | 663 | 667 | 665 | 664 | 680 | 673 | 672 | 666 | 648 | 639 | 624 | 612 | 599 | 578 | 576 | 587 | 600 | 625 | 630 | 624 | 630 | 618 | 614 | 620 | 603 | 592 | 586 | 567 | 539 | 536 | 521 | 513 | 520 | 515 | 500 | 490 | 466 | 463 | 448 | 451 | 485 | 492 | 527 | 533 | 518 | 505 | 488 | 447 | 396 | 349 | 296 | 274 | 258 | 246 | 234 | 220 | 207 | 196 | 182 | 176 | 171 | 162 | 161 | 156 | 153 | 154 | 148 | 143 | 134 | 120 | 112 | 104 | 98 | 100 | 96 | 94 | 93 | 88 | 90 | 86 | 85 | 85 | 75 | 70 | 62 | 52 | 49 | 47 | 37 | 35 | 30 | 28 | 33 | 32 | 33 | 35 | 43 | 44 | 46 | 37 | 21 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 99 | 99 | 99 | 99 | 98 | 98 | 98 | 98 | 103 | 103 | 103 | 103 | 148 | 148 | 148 | 148 | 142 | 142 | 142 | 142 | 113 | 113 | 113 | 113 | 109 | 109 | 109 | 109 | 142 | 142 | 142 | 142 | 109 | 109 | 109 | 109 | 73 | 73 | 73 | 73 | 90 | 90 | 90 | 90 | 76 | 76 | 76 | 76 | 42 | 42 | 42 | 42 | 33 | 33 | 33 | 33 | 28 | 28 | 28 | 28 | 22 | 22 | 22 | 22 | 18 | 18 | 18 | 18 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | - | - | - | 3 | 6 | 8 | 11 | 10 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 5 | 6 | 6 | 7 | 8 | 8 | 6 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 | -81 | -72 | -62 | -61 | -58 | -56 | -54 | -52 | -29 | -27 | -24 | -24 | -95 | -95 | -95 | -95 | -88 | -88 | -87 | -87 | -49 | -49 | -48 | -47 | -56 | -56 | -56 | -55 | -78 | -77 | -77 | -76 | -47 | -47 | -47 | -23 | 14 | 14 | 1,212 | 1,190 | 1,172 | 1,349 | 152 | 154 | 174 | 0 | 2 | -10 | 5 | -12 | -29 | -34 | -26 | -26 | -25 | -26 | -19 | -20 | -20 | -20 | -16 | -16 | -16 | -16 | -11 | -12 | -12 | -12 | 83 | 85 | 93 | 98 | 21 | 18 | 9 | 2 | - | - | - | 0 | 13 | 16 | 17 | 21 | 11 | 12 | 14 | 14 | 13 | 15 | 15 | 14 | 14 | 10 | 14 | 14 | 14 | 18 | 18 | 16 | 13 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -3,180 | -5,122 | -7,087 | -6,875 | -6,731 | -6,573 | -6,313 | -6,304 | -6,292 | -6,120 | -5,840 | -5,580 | -5,121 | -5,067 | -5,105 | -5,359 | -5,958 | -6,062 | -6,144 | -6,048 | -5,858 | -5,779 | -5,648 | -5,584 | -5,467 | -5,271 | -4,944 | -4,779 | -4,569 | -4,490 | -4,559 | -4,444 | -4,360 | -4,375 | -4,418 | -4,455 | -4,687 | -4,789 | -4,946 | -5,031 | -5,277 | -5,575 | -5,807 | -6,162 | -6,258 | -6,418 | -6,578 | -6,695 | -6,545 | -6,188 | -5,931 | -5,750 | -5,962 | -6,749 | -7,322 | -6,866 | -5,962 | -4,895 | -4,170 | -4,507 | -4,913 | -5,173 | -5,178 | -5,036 | -5,101 | -5,053 | -4,692 | -4,047 | -3,323 | -2,702 | -2,537 | -2,492 | -2,466 | -2,336 | -2,238 | -2,115 | -1,931 | -1,834 | -1,715 | -1,589 | -1,555 | -1,503 | -1,471 | -1,458 | -1,412 | -1,386 | -1,334 | -1,200 | -1,149 | -1,085 | -1,010 | -1,030 | -1,014 | -1,014 | -990 | -955 | -909 | -880 | -770 | -707 | -672 | -615 | -654 | -641 | -554 | -513 | -517 | -484 | -432 | -379 | -321 | -294 | -306 | -322 | -347 | -369 | -417 | -476 | -520 | -578 | -545 | -510 | -489 | -455 | -474 | -489 | -505 | -477 | -432 | -375 | -314 | -297 | -316 | -335 | -347 | -355 | -349 | -259 | -187 | -99 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 967 | 838 | 769 | 620 | 455 | 353 | 224 | 221 | 355 | 467 | 545 | 568 | 483 | 476 | 489 | 564 | 704 | 746 | 797 | 795 | 760 | 740 | 654 | 587 | 576 | 501 | 463 | 424 | 359 | 370 | 364 | 355 | 345 | 363 | 399 | 425 | 463 | 473 | 503 | 455 | 507 | 522 | 506 | 537 | 436 | 377 | 372 | 350 | 351 | 408 | 501 | 661 | 875 | 1,237 | 1,394 | 1,279 | 976 | -693 | -1,002 | -998 | -1,030 | 313 | 406 | 463 | 650 | 617 | 590 | 488 | 378 | 323 | 326 | 323 | 304 | 287 | 267 | 243 | 229 | 201 | 180 | 175 | 166 | 156 | 129 | 117 | 115 | 114 | 111 | 22 | 11 | 8 | 8 | 94 | 96 | 99 | 98 | 93 | 88 | 80 | 76 | 68 | 60 | 54 | 49 | 42 | 34 | 30 | 29 | 16 | 5 | 1 | -4 | 6 | 17 | 17 | 18 | 20 | 21 | 22 | 24 | 22 | 16 | 16 | 12 | 11 | 12 | 13 | 15 | 11 | 13 | 7 | 2 | -3 | -11 | -7 | -4 | 3 | 14 | 119 | 198 | -41 | 48 | 25 | 22 | 5 | 19 | 33 | 45 | 52 | 53 | 50 | 46 | 101 | -10 | -108 | -193 |
Interest Expense |
Loading...
|
M | 78 | 69 | 61 | 54 | 54 | 53 | 52 | 51 | 50 | 49 | 48 | 48 | 48 | 58 | 59 | 61 | 62 | 54 | 54 | 55 | 67 | 69 | 71 | 72 | 62 | 61 | 60 | 60 | 60 | 61 | 60 | 60 | 57 | 70 | 70 | 71 | 71 | 70 | 71 | 74 | 76 | 66 | 66 | 68 | 70 | 72 | 76 | 79 | 81 | 85 | 91 | 118 | 139 | 163 | 187 | 202 | 223 | 219 | 209 | 195 | 184 | 197 | 211 | 219 | 220 | 222 | 187 | 130 | 78 | 21 | 2 | 3 | 3 | 3 | 5 | 5 | 4 | 3 | 2 | 9 | 12 | 14 | 16 | 12 | 14 | 16 | 19 | 101 | 101 | 107 | 106 | 24 | 23 | 15 | 17 | 19 | 20 | 23 | 24 | 24 | 26 | 25 | 21 | 18 | 13 | 11 | 13 | 10 | 8 | 5 | 2 | 1 | 2 | 3 | 3 | 3 | 4 | 3 | 2 | 3 | 2 | 3 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 6 | 7 | -36 | -56 | -88 | -97 | -61 | -47 | -20 | -6 | -2 | 9 | 10 | 1 | 2 | -4 | -5 | 2 | 1 | -1 | -3 | -5 | -3 | -2 | 0 | 2 | 3 | -22 | -22 | -24 | -40 | -19 | -20 | -18 | -5 | -2 | -1 | -2 | -2 | -11 | -17 | -17 | -15 | -4 | -1 | 1 | -5 | -8 | -8 | -9 | -3 | -2 | -2 | -2 | -25 | -21 | -17 | -1,218 | -1,192 | -1,196 | -1,375 | -176 | -180 | -179 | 1 | 6 | 7 | 9 | 6 | 2 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 3 | -3 | -4 | -4 | -4 | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | -2 | -3 | -3 | -3 | 2 | 2 | 2 | 3 | 1 | 1 | 0 | 0 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 905 | 798 | 708 | 556 | 367 | 256 | 151 | 152 | 302 | 416 | 498 | 535 | 451 | 425 | 439 | 504 | 642 | 700 | 751 | 749 | 700 | 682 | 595 | 526 | 528 | 448 | 411 | 373 | 307 | 314 | 307 | 293 | 284 | 292 | 326 | 355 | 393 | 404 | 432 | 385 | 431 | 457 | 445 | 472 | 370 | 310 | 293 | 272 | 271 | 324 | 416 | 547 | 740 | 1,078 | 1,212 | 1,086 | 766 | -903 | -1,202 | -1,191 | -1,216 | 114 | 190 | 238 | 422 | 386 | 396 | 352 | 296 | 302 | 325 | 321 | 300 | 281 | 260 | 235 | 222 | 196 | 177 | 164 | 153 | 140 | 110 | 103 | 98 | 95 | 89 | 90 | 79 | 77 | 79 | 76 | 78 | 82 | 80 | 73 | 66 | 57 | 52 | 44 | 35 | 31 | 29 | 26 | 21 | 19 | 16 | 7 | -1 | -2 | -2 | 7 | 18 | 17 | 17 | 17 | 17 | 19 | 22 | 19 | 14 | 12 | 8 | 8 | 9 | 11 | 12 | 9 | 11 | 6 | 2 | -2 | -10 | -7 | -5 | 3 | 14 | 10 | 9 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 112 | 146 | 175 | 150 | 107 | 93 | 59 | 30 | -5 | 8 | 25 | 50 | 100 | 105 | 113 | 129 | 154 | 152 | 171 | 168 | 159 | 159 | 124 | 114 | 139 | 127 | 127 | 121 | 99 | 96 | 92 | 89 | 76 | 85 | 99 | 102 | 123 | 117 | 125 | 120 | 124 | 135 | 132 | 116 | 87 | 74 | 64 | 83 | 88 | 111 | 144 | 191 | 242 | 355 | 414 | 356 | 270 | 85 | -20 | -9 | 31 | 98 | 118 | 135 | 145 | 131 | 135 | 126 | 107 | 110 | 121 | 124 | 118 | 111 | 102 | 91 | 85 | 74 | 66 | 57 | 52 | 48 | 37 | 38 | 37 | 35 | 32 | 32 | 29 | 27 | 29 | 29 | 29 | 32 | 31 | 29 | 26 | 23 | 21 | 19 | 15 | 13 | 13 | 10 | 8 | 7 | 6 | 2 | -1 | -1 | -2 | 3 | 7 | 7 | 7 | 7 | 7 | 8 | 9 | 8 | 5 | 5 | 3 | 2 | 2 | 3 | 4 | 3 | 4 | 3 | 1 | -1 | -4 | -3 | -2 | 1 | 5 | 4 | 4 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 361 | 457 | 533 | 407 | 260 | 163 | 92 | 121 | 307 | 408 | 473 | 485 | 351 | 320 | 326 | 376 | 487 | 548 | 579 | 581 | 541 | 523 | 471 | 413 | 389 | 322 | 284 | 252 | 207 | 219 | 215 | 203 | 209 | 207 | 227 | 254 | 270 | 287 | 307 | 265 | 307 | 322 | 314 | 356 | 283 | 236 | 228 | 189 | 183 | 213 | 273 | 356 | 498 | 723 | 797 | 730 | 497 | -988 | -1,183 | -1,182 | -1,247 | 16 | 72 | 103 | 278 | 255 | 261 | 225 | 190 | 191 | 204 | 197 | 183 | 171 | 158 | 145 | 137 | 122 | 111 | 107 | 101 | 92 | 73 | 64 | 62 | 60 | 57 | 58 | 50 | 50 | 50 | 47 | 49 | 50 | 49 | 44 | 39 | 34 | 31 | 25 | 20 | 17 | 16 | 15 | 13 | 12 | 10 | 5 | 0 | 0 | 0 | 5 | 11 | 10 | 10 | 10 | 10 | 11 | 13 | 11 | 9 | 8 | 5 | 6 | 7 | 8 | 9 | 6 | 7 | 3 | 1 | -2 | -6 | -4 | -3 | 2 | 9 | 6 | 6 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | -117 | -117 | -410 | -582 | -511 | -511 | -218 | -46 | -62 | -164 | -250 | -287 | -310 | -299 | -264 | -268 | -232 | -195 | -194 | -206 | -199 | -184 | -173 | -160 | -147 | -139 | -124 | -113 | -109 | -102 | -94 | -76 | -67 | -64 | -62 | -60 | -60 | -52 | -51 | -51 | -33 | -20 | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 359 | 447 | 522 | 398 | 250 | 159 | 90 | 121 | 308 | 409 | 473 | 484 | 351 | 320 | 326 | 375 | 487 | 547 | 579 | 581 | 541 | 523 | 471 | 413 | 389 | 322 | 284 | 252 | 208 | 219 | 215 | 206 | 211 | 209 | 230 | 255 | 271 | 289 | 309 | 267 | 311 | 325 | 317 | 360 | 287 | 238 | 231 | 189 | 182 | 213 | 273 | 353 | 495 | 720 | 793 | 722 | 511 | 218 | 46 | 62 | 164 | 250 | 287 | 310 | 299 | 264 | 268 | 232 | 195 | 194 | 206 | 199 | 184 | 173 | 160 | 147 | 139 | 124 | 113 | 109 | 102 | 94 | 76 | 67 | 64 | 62 | 60 | 60 | 52 | 51 | 51 | 48 | 49 | 50 | 42 | 27 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 65,639,409.50 | 65,734,588.00 | 65,830,312.00 | 65,786,937.00 | 65,873,521.50 | 66,007,856.00 | 66,527,799.50 | 67,367,370.25 | 68,268,066.50 | 68,991,711.50 | 69,209,733.00 | 69,116,753.50 | 68,858,826.75 | 68,754,677.50 | 68,787,918.50 | 68,847,684.00 | 69,297,522.25 | 69,768,714.75 | 70,558,789.50 | 71,748,025.75 | 72,818,332.50 | 74,003,521.25 | 74,984,181.00 | 75,570,859.50 | 75,878,936.25 | 75,950,414.50 | 75,790,527.50 | 75,451,124.75 | 75,044,659.00 | 74,564,128.50 | 74,431,203.25 | 75,221,233.25 | 76,450,512.00 | 77,733,862.00 | 78,981,857.00 | 80,428,885.75 | 82,110,132.75 | 83,738,213.75 | 85,458,549.75 | 86,490,336.25 | 87,074,651.50 | 87,839,472.75 | 88,922,572.25 | 89,961,265.25 | 90,853,567.75 | 91,697,871.00 | 91,876,042.75 | 91,679,267.50 | 91,647,785.50 | 91,612,984.00 | 91,529,915.50 | 91,382,124.00 | 91,277,873.50 | 91,056,588.00 | 90,900,049.75 | 90,620,727.50 | 86,408,727.25 | 82,280,453.25 | 78,171,268.75 | 74,395,910.75 | 74,323,697.75 | 74,433,508.50 | 74,489,393.50 | 74,179,592.25 | 74,364,662.25 | 74,366,557.25 | 74,443,830.00 | 74,552,373.50 | 74,379,893.00 | 74,262,553.25 | 73,961,669.50 | 73,742,784.75 | 73,796,737.75 | 73,561,419.25 | 73,411,606.75 | 73,033,248.25 | 72,446,297.00 | 72,209,107.00 | 71,822,892.00 | 71,496,689.75 | 70,899,707.00 | 70,201,011.25 | 69,682,957.50 | 69,067,277.00 | 69,049,117.25 | 69,005,854.50 | 68,849,546.75 | 68,874,246.75 | 68,554,679.75 | 68,293,482.25 | 68,208,732.25 | 68,111,933.75 | 68,004,224.75 | 67,869,359.50 | 65,261,919.00 | 63,004,095.75 | 58,995,947.75 | 54,755,680.00 | 53,231,870.50 | 51,288,706.25 | 53,098,470.50 | 53,511,267.25 | 52,911,267.25 | 52,730,622.00 | 50,685,167.50 | 50,685,167.50 | 50,592,859.75 | 50,500,552.00 | 50,916,136.50 | 50,699,418.25 | 51,725,059.25 | 52,667,367.00 | 52,441,176.50 | 51,318,181.75 | 51,621,212.25 | 52,007,576.00 | 52,305,195.00 | 53,820,346.50 | 53,146,945.75 | 50,939,153.50 | 49,153,439.25 | 48,173,047.25 | 48,543,417.50 | 50,448,179.25 | 52,352,941.00 | 52,799,999.75 | 52,133,333.25 | 51,741,176.50 | 51,349,019.75 | 50,549,019.75 | 49,882,353.00 | 50,099,071.25 | 50,315,789.50 | 51,845,201.25 | 53,845,201.25 | 54,323,670.25 | 54,802,139.25 | 54,777,727.50 | 54,282,727.50 | 54,151,363.75 | 54,020,000.00 | 54,020,000.00 | 54,020,000.00 | 54,020,000.00 | 54,020,000.00 | 54,020,000.00 | 54,020,000.00 | 54,020,000.00 | 54,020,000.00 | 54,020,000.00 | 53,759,000.00 | 53,498,000.00 | 53,324,000.00 | 52,976,000.00 | 52,976,000.00 |
EBITDA |
Loading...
|
M | 580 | 753 | 882 | 712 | 516 | 401 | 312 | 309 | 434 | 543 | 624 | 665 | 579 | 565 | 581 | 626 | 793 | 848 | 900 | 899 | 863 | 828 | 745 | 680 | 674 | 617 | 580 | 570 | 503 | 512 | 503 | 461 | 448 | 470 | 504 | 534 | 574 | 563 | 593 | 576 | 624 | 641 | 630 | 633 | 533 | 489 | 484 | 493 | 499 | 560 | 655 | 826 | 1,043 | 1,413 | 1,596 | 1,469 | 1,142 | 643 | 286 | 264 | 412 | 561 | 662 | 724 | 732 | 696 | 656 | 532 | 407 | 337 | 335 | 333 | 313 | 296 | 277 | 252 | 237 | 209 | 187 | 187 | 179 | 168 | 142 | 125 | 122 | 121 | 118 | 27 | 18 | 30 | 35 | 135 | 136 | 126 | 120 | 115 | 109 | 101 | 98 | 87 | 79 | 73 | 68 | 53 | 45 | 43 | 43 | 27 | 15 | 9 | 3 | 14 | 24 | 28 | 30 | 32 | 34 | 33 | 35 | 32 | 26 | 25 | 21 | 20 | 19 | 20 | 22 | 18 | 19 | 14 | 9 | 4 | -5 | -1 | 1 | 8 | 17 | 121 | 198 | -42 | 48 | 25 | 22 | 5 | 19 | 33 | 45 | 52 | 53 | 50 | 46 | 101 | -10 | -108 | -193 |
Depreciation and Amortization |
Loading...
|
M | 74 | 117 | 98 | 82 | 62 | 48 | 93 | 95 | 85 | 78 | 78 | 82 | 80 | 81 | 83 | 61 | 89 | 94 | 95 | 95 | 96 | 77 | 80 | 82 | 85 | 108 | 108 | 110 | 110 | 110 | 109 | 109 | 107 | 108 | 107 | 108 | 109 | 90 | 90 | 108 | 108 | 109 | 109 | 92 | 92 | 108 | 110 | 135 | 139 | 143 | 144 | 159 | 162 | 171 | 173 | 160 | 137 | 110 | 89 | 64 | 66 | 67 | 69 | 74 | 76 | 78 | 66 | 47 | 30 | 14 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 8 | 9 | 14 | 20 | 32 | 32 | 28 | 24 | 23 | 23 | 23 | 23 | 22 | 22 | 18 | 19 | 9 | 10 | 14 | 14 | 13 | 12 | 11 | 9 | 8 | 8 | 8 | 8 | 9 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 5 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 506 | 637 | 784 | 630 | 455 | 353 | 219 | 214 | 349 | 464 | 546 | 582 | 499 | 483 | 498 | 565 | 704 | 754 | 805 | 804 | 767 | 751 | 666 | 598 | 589 | 509 | 471 | 459 | 394 | 402 | 394 | 352 | 341 | 362 | 396 | 426 | 464 | 473 | 503 | 468 | 516 | 532 | 521 | 540 | 441 | 381 | 374 | 358 | 360 | 417 | 510 | 667 | 881 | 1,243 | 1,423 | 1,308 | 1,005 | 533 | 198 | 200 | 346 | 495 | 592 | 649 | 656 | 619 | 591 | 485 | 377 | 323 | 326 | 325 | 305 | 288 | 269 | 244 | 230 | 202 | 180 | 180 | 173 | 162 | 136 | 118 | 116 | 115 | 112 | 20 | 9 | 16 | 16 | 103 | 104 | 97 | 96 | 92 | 86 | 78 | 74 | 65 | 58 | 55 | 50 | 44 | 35 | 30 | 29 | 14 | 3 | -2 | -6 | 5 | 16 | 20 | 21 | 23 | 25 | 23 | 25 | 22 | 16 | 16 | 12 | 11 | 11 | 12 | 14 | 10 | 12 | 6 | 1 | -4 | -12 | -7 | -5 | 2 | 12 | 8 | 7 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 1 | 1 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 23.61 | 24.55 | 25.31 | 27.92 | 29.92 | 50.18 | -140.05 | -148.20 | -159.12 | -179.73 | 7.58 | 12.48 | 21.78 | 24.46 | 25.83 | 26.17 | 25.17 | 21.71 | 23.09 | 22.70 | 22.90 | 23.57 | 18.79 | 19.57 | 22.73 | 25.32 | 28.89 | 29.68 | 30.01 | 28.00 | 25.12 | 25.31 | 23.20 | 25.36 | 30.71 | 29.37 | 31.01 | 28.24 | 28.07 | 30.47 | 29.02 | 30.14 | 30.18 | 22.48 | 22.62 | 24.43 | 22.17 | 30.31 | 31.65 | 32.45 | 34.58 | 35.13 | 33.75 | 32.64 | 34.27 | 28.69 | 20.30 | 12.11 | 4.71 | 7.96 | -12.74 | -4.12 | 2.42 | 3.40 | 34.15 | 33.96 | 34.47 | 35.89 | 35.99 | 36.49 | 37.25 | 38.69 | 39.17 | 39.33 | 39.23 | 38.44 | 38.31 | 37.78 | 37.13 | 34.08 | 33.85 | 34.10 | 34.30 | 37.23 | 37.24 | 37.02 | 35.08 | 34.80 | 35.44 | 34.44 | 37.07 | 37.67 | 37.26 | 39.10 | 39.53 | 39.58 | 40.31 | 40.53 | 40.45 | 43.42 | 43.72 | 43.63 | 43.21 | 39.91 | 37.38 | 37.70 | 39.56 | 45.53 | 46.39 | 44.75 | 42.70 | 36.22 | 37.14 | 40.32 | 41.81 | 42.72 | 43.79 | 41.57 | 40.11 | 39.29 | 38.14 | 36.95 | 36.92 | 24.25 | 24.64 | 25.36 | 25.42 | 38.61 | 38.33 | 54.02 | 54.34 | 54.44 | 54.48 | 38.94 | 38.03 | 36.64 | 36.68 | 36.30 | 36.26 | 39.19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 18.28 | 17.34 | 16.31 | 15.02 | 13.53 | 12.44 | 11.26 | 11.26 | 12.71 | 14.29 | 15.75 | 16.31 | 16.03 | 15.92 | 16.35 | 16.93 | 17.40 | 17.82 | 18.10 | 18.14 | 18.24 | 18.19 | 17.45 | 17.05 | 17.17 | 16.76 | 17.06 | 17.17 | 16.92 | 17.13 | 16.66 | 16.36 | 16.26 | 16.45 | 17.04 | 17.42 | 17.51 | 17.41 | 17.33 | 16.71 | 16.60 | 16.08 | 15.41 | 14.82 | 13.58 | 12.65 | 12.11 | 11.55 | 11.78 | 12.92 | 14.50 | 16.46 | 18.03 | 19.49 | 19.87 | 19.41 | 18.07 | 15.32 | 13.13 | 12.74 | 13.32 | 15.14 | 16.61 | 17.49 | 17.77 | 17.34 | 17.43 | 17.14 | 17.07 | 17.36 | 17.78 | 17.61 | 17.02 | 17.06 | 16.83 | 16.49 | 16.85 | 16.14 | 16.14 | 16.64 | 16.30 | 16.18 | 15.07 | 14.56 | 14.81 | 14.76 | 14.84 | 14.94 | 14.38 | 14.96 | 15.71 | 16.57 | 16.84 | 16.44 | 16.33 | 16.43 | 16.34 | 16.31 | 18.75 | 19.33 | 19.29 | 19.00 | 16.49 | 14.71 | 14.54 | 14.80 | 14.31 | 11.22 | 10.63 | 10.79 | 11.37 | 14.57 | 15.51 | 15.79 | 15.45 | 16.17 | 15.79 | 14.82 | 14.35 | 11.66 | 11.90 | 12.37 | 12.72 | 13.85 | 12.84 | 12.37 | 11.72 | 11.61 | 12.71 | 12.77 | 12.85 | 11.83 | 9.95 | 10.82 | 11.14 | 12.21 | 13.69 | 34.59 | 56.19 | 78.35 | 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...
|
% | 9.72 | 8.61 | 8.10 | 6.84 | 5.25 | 4.18 | 2.77 | 2.73 | 4.20 | 5.68 | 6.95 | 7.48 | 7.04 | 7.04 | 7.13 | 7.66 | 8.47 | 8.82 | 9.44 | 9.57 | 9.43 | 9.29 | 8.23 | 7.50 | 7.54 | 6.72 | 6.30 | 5.95 | 5.45 | 5.71 | 5.56 | 5.58 | 5.59 | 5.86 | 6.47 | 6.79 | 6.93 | 6.94 | 7.31 | 6.55 | 6.86 | 6.77 | 6.35 | 6.57 | 5.44 | 4.66 | 4.51 | 4.22 | 4.35 | 5.33 | 6.81 | 8.71 | 10.64 | 13.06 | 13.92 | 13.14 | 10.43 | -16.56 | -19.60 | -19.97 | -20.68 | 4.37 | 5.89 | 6.78 | 9.31 | 8.97 | 9.21 | 8.83 | 8.55 | 8.88 | 9.55 | 9.68 | 9.28 | 9.25 | 9.12 | 8.77 | 8.90 | 8.26 | 8.01 | 8.25 | 8.10 | 7.76 | 6.58 | 6.08 | 6.14 | 6.22 | 6.25 | 1.13 | 0.88 | 0.99 | 1.34 | 6.77 | 6.91 | 7.24 | 7.36 | 7.24 | 7.18 | 6.72 | 7.65 | 7.35 | 6.89 | 6.77 | 5.36 | 4.93 | 4.58 | 4.38 | 4.23 | 2.07 | 0.22 | -0.09 | -0.50 | 1.66 | 3.88 | 3.78 | 3.84 | 3.76 | 3.44 | 3.37 | 3.57 | 2.98 | 2.35 | 2.42 | 1.89 | 1.84 | 1.85 | 2.05 | 2.29 | 1.72 | 2.16 | 1.30 | 0.37 | -0.92 | -2.49 | -1.70 | -1.10 | 0.72 | 2.83 | 27.01 | 51.72 | -11.98 | 11.66 | 11.66 | 11.66 | 13.77 | 13.77 | 13.77 | 13.77 | 16.69 | 16.69 | 16.69 | 16.69 | 20.60 | -5.87 | -58.80 | -217.61 |
Net Income Margin |
Loading...
|
% | 7.29 | 6.16 | 5.47 | 4.36 | 2.87 | 1.87 | 1.10 | 1.47 | 3.57 | 4.91 | 5.93 | 6.26 | 5.11 | 4.75 | 4.77 | 5.06 | 5.80 | 6.46 | 6.83 | 6.97 | 6.71 | 6.56 | 5.94 | 5.29 | 5.12 | 4.32 | 3.82 | 3.51 | 3.14 | 3.36 | 3.27 | 3.23 | 3.40 | 3.36 | 3.71 | 4.04 | 4.02 | 4.23 | 4.49 | 3.84 | 4.17 | 4.18 | 3.95 | 4.39 | 3.57 | 2.94 | 2.79 | 2.28 | 2.26 | 2.78 | 3.72 | 4.67 | 5.99 | 7.57 | 7.88 | 7.26 | 5.10 | 2.54 | 0.77 | 0.82 | 2.12 | 3.32 | 3.94 | 4.31 | 4.24 | 3.81 | 4.21 | 4.38 | 4.65 | 5.36 | 6.02 | 5.95 | 5.63 | 5.58 | 5.47 | 5.33 | 5.42 | 5.09 | 5.02 | 5.15 | 4.99 | 4.69 | 3.84 | 3.47 | 3.45 | 3.40 | 3.33 | 3.49 | 3.23 | 3.32 | 3.46 | 3.42 | 3.55 | 3.63 | 3.86 | 3.75 | 3.60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 11.78 | 10.40 | 9.25 | 7.85 | 5.96 | 4.79 | 3.90 | 3.86 | 5.21 | 6.67 | 8.04 | 8.85 | 8.43 | 8.34 | 8.45 | 8.52 | 9.60 | 10.09 | 10.69 | 10.84 | 10.73 | 10.41 | 9.47 | 8.75 | 8.88 | 8.37 | 8.13 | 8.22 | 7.77 | 8.02 | 7.80 | 7.35 | 7.37 | 7.67 | 8.21 | 8.58 | 8.67 | 8.33 | 8.63 | 8.31 | 8.53 | 8.43 | 8.00 | 7.78 | 6.67 | 6.06 | 5.89 | 5.96 | 6.17 | 7.29 | 8.84 | 10.88 | 12.76 | 15.05 | 16.02 | 15.32 | 12.50 | 8.56 | 5.14 | 4.24 | 5.73 | 7.62 | 9.25 | 10.23 | 10.50 | 10.15 | 10.23 | 9.57 | 9.13 | 9.25 | 9.81 | 9.96 | 9.57 | 9.55 | 9.44 | 9.10 | 9.22 | 8.57 | 8.31 | 8.85 | 8.74 | 8.39 | 7.24 | 6.49 | 6.54 | 6.64 | 6.65 | 1.47 | 1.32 | 2.50 | 3.37 | 9.80 | 9.88 | 9.24 | 9.00 | 9.00 | 8.94 | 8.48 | 9.65 | 9.43 | 9.04 | 8.91 | 7.52 | 6.30 | 6.24 | 6.36 | 6.26 | 3.84 | 1.92 | 1.57 | 1.06 | 3.50 | 5.66 | 6.09 | 6.22 | 6.18 | 5.92 | 5.17 | 5.16 | 4.43 | 3.76 | 3.83 | 3.35 | 3.19 | 3.08 | 3.20 | 3.37 | 2.82 | 3.36 | 2.76 | 1.98 | 0.72 | -0.95 | -0.31 | 0.19 | 1.84 | 3.54 | 27.41 | 51.78 | -12.10 | 11.66 | 11.66 | 11.66 | 13.77 | 13.77 | 13.77 | 13.77 | 16.69 | 16.69 | 16.69 | 16.69 | 20.60 | -5.87 | -58.80 | -217.61 |
EBIT Ratio |
Loading...
|
% | 10.27 | 8.77 | 8.25 | 6.94 | 5.25 | 4.18 | 2.70 | 2.63 | 4.11 | 5.65 | 6.97 | 7.67 | 7.27 | 7.15 | 7.27 | 7.67 | 8.47 | 8.92 | 9.53 | 9.68 | 9.52 | 9.44 | 8.39 | 7.65 | 7.72 | 6.83 | 6.43 | 6.46 | 5.96 | 6.17 | 6.00 | 5.53 | 5.54 | 5.84 | 6.43 | 6.80 | 6.95 | 6.95 | 7.30 | 6.73 | 7.00 | 6.92 | 6.55 | 6.61 | 5.51 | 4.71 | 4.54 | 4.32 | 4.45 | 5.44 | 6.92 | 8.78 | 10.72 | 13.12 | 14.23 | 13.47 | 10.74 | 6.87 | 3.53 | 3.12 | 4.69 | 6.66 | 8.27 | 9.16 | 9.40 | 9.00 | 9.22 | 8.79 | 8.54 | 8.89 | 9.56 | 9.74 | 9.33 | 9.29 | 9.18 | 8.81 | 8.93 | 8.26 | 7.99 | 8.54 | 8.42 | 8.06 | 6.90 | 6.15 | 6.20 | 6.30 | 6.30 | 1.01 | 0.75 | 1.55 | 1.89 | 7.40 | 7.50 | 7.11 | 7.22 | 7.14 | 7.05 | 6.56 | 7.47 | 7.08 | 6.66 | 6.82 | 5.44 | 5.09 | 4.77 | 4.34 | 4.18 | 1.68 | -0.21 | -0.58 | -1.08 | 1.42 | 3.72 | 4.22 | 4.45 | 4.45 | 4.18 | 3.56 | 3.68 | 3.05 | 2.32 | 2.40 | 1.86 | 1.74 | 1.69 | 1.89 | 2.15 | 1.54 | 1.99 | 1.16 | 0.16 | -1.15 | -2.73 | -1.93 | -1.29 | 0.54 | 2.47 | 2.20 | 2.83 | 4.59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 9.11 | 8.21 | 7.43 | 6.11 | 4.22 | 3.04 | 1.85 | 1.85 | 3.52 | 5.03 | 6.34 | 7.03 | 6.56 | 6.30 | 6.41 | 6.82 | 7.67 | 8.26 | 8.88 | 9.00 | 8.69 | 8.57 | 7.48 | 6.72 | 6.89 | 5.98 | 5.52 | 5.15 | 4.61 | 4.80 | 4.64 | 4.54 | 4.57 | 4.66 | 5.28 | 5.66 | 5.83 | 5.89 | 6.24 | 5.51 | 5.77 | 5.89 | 5.55 | 5.76 | 4.62 | 3.82 | 3.53 | 3.26 | 3.35 | 4.23 | 5.67 | 7.22 | 8.98 | 11.30 | 12.04 | 10.85 | 7.36 | -20.09 | -23.34 | -23.42 | -23.57 | 1.51 | 2.82 | 3.54 | 6.00 | 5.55 | 6.23 | 6.66 | 7.12 | 8.36 | 9.53 | 9.63 | 9.17 | 9.08 | 8.87 | 8.51 | 8.64 | 8.04 | 7.87 | 7.72 | 7.45 | 6.99 | 5.62 | 5.32 | 5.28 | 5.18 | 4.98 | 5.22 | 4.88 | 4.97 | 5.39 | 5.43 | 5.63 | 5.95 | 5.91 | 5.58 | 5.35 | 4.77 | 4.95 | 4.47 | 3.87 | 3.74 | 3.24 | 3.05 | 2.89 | 2.72 | 2.38 | 0.82 | -0.59 | -0.39 | -0.09 | 1.96 | 4.11 | 3.77 | 3.56 | 3.30 | 2.84 | 2.95 | 3.23 | 2.64 | 1.99 | 1.91 | 1.26 | 1.28 | 1.38 | 1.64 | 1.91 | 1.33 | 1.79 | 1.12 | 0.31 | -0.78 | -2.35 | -1.73 | -1.14 | 0.61 | 2.88 | 2.87 | 3.74 | 5.86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email