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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 3,437 | 3,620 | 3,523 | 3,720 | 3,346 | 3,439 | 3,344 | 3,488 | 3,414 | 3,569 | 3,620 | 3,701 | 3,408 | 3,493 | 3,268 | 3,029 | 2,966 | 3,353 | 3,313 | 3,351 | 3,101 |
Cost of Revenue |
Loading...
|
M | 2,408 | 2,552 | 2,477 | 2,637 | 2,350 | 2,479 | 2,373 | 2,505 | 2,408 | 2,530 | 2,560 | 2,626 | 2,389 | 2,481 | 2,289 | 2,138 | 2,069 | 2,387 | 2,338 | 2,367 | 2,200 |
Gross Profit |
Loading...
|
M | 1,029 | 1,068 | 1,046 | 1,083 | 996 | 960 | 971 | 983 | 1,006 | 1,039 | 1,060 | 1,075 | 1,019 | 1,012 | 979 | 891 | 897 | 966 | 975 | 984 | 901 |
Operating Expenses |
Loading...
|
M | 468 | 546 | 475 | 503 | 483 | 469 | 442 | 496 | 480 | 543 | 518 | 514 | 510 | 572 | 525 | 475 | 568 | 530 | 493 | 503 | 486 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 462 | 497 | 452 | 480 | 455 | 448 | 417 | 439 | 459 | 503 | 479 | 484 | 482 | 537 | 481 | 441 | 465 | 481 | 444 | 444 | 441 |
Research and Development (R&D) Expenses |
Loading...
|
M | 36 | 37 | 36 | 36 | 35 | 38 | 37 | 38 | 37 | 46 | 39 | 39 | 35 | 40 | 37 | 37 | 38 | 45 | 39 | 40 | 39 |
Other Operating Expenses |
Loading...
|
M | -30 | 12 | -13 | -13 | -7 | -17 | -12 | 19 | -16 | -6 | 0 | -9 | -7 | -5 | 7 | -3 | 65 | 4 | 10 | 19 | 6 |
Costs and Expenses |
Loading...
|
M | -1,940 | -2,007 | -2,002 | -2,134 | -1,867 | -2,010 | -1,931 | -2,009 | -1,928 | -1,987 | -2,042 | -2,112 | -1,879 | -1,909 | -1,764 | -1,663 | -1,501 | -1,857 | -1,845 | -1,864 | -1,714 |
Operating Income |
Loading...
|
M | 561 | 522 | 571 | 580 | 513 | 491 | 529 | 487 | 526 | 496 | 542 | 561 | 509 | 440 | 454 | 416 | 329 | 436 | 482 | 481 | 415 |
Interest Expense |
Loading...
|
M | 44 | 41 | 39 | 35 | 33 | 36 | 35 | 35 | 37 | 29 | 33 | 27 | 32 | - | 39 | 41 | 5 | - | - | - | 1 |
Non-operating Income/Expense |
Loading...
|
M | -61 | -45 | -39 | -1 | -33 | -36 | -36 | -36 | -37 | -5 | -2 | -2 | -2 | -6 | -2 | -1 | 3 | -5 | 16 | 11 | 11 |
EBT |
Loading...
|
M | 500 | 477 | 532 | 542 | 480 | 455 | 493 | 451 | 489 | 447 | 507 | 532 | 475 | 397 | 413 | 374 | 327 | 437 | 504 | 495 | 425 |
Income Tax Provision |
Loading...
|
M | 126 | 133 | 137 | 135 | 128 | 137 | 143 | 103 | 136 | 137 | 128 | 153 | 123 | 118 | 103 | 109 | 125 | 183 | 143 | 143 | 125 |
Income after Tax |
Loading...
|
M | 374 | 344 | 395 | 407 | 352 | 318 | 350 | 348 | 353 | 310 | 379 | 379 | 352 | 279 | 310 | 265 | 202 | 254 | 361 | 352 | 300 |
Non-Controlling Interest |
Loading...
|
M | - | - | 19 | 31 | 21 | 21 | 26 | 27 | 42 | 29 | 48 | 53 | 44 | 28 | 44 | 41 | 37 | - | 44 | 44 | 27 |
Net Income |
Loading...
|
M | - | - | 376 | 376 | 331 | 297 | 324 | 321 | 311 | 281 | 331 | 326 | 308 | 251 | 266 | 224 | 165 | - | 317 | 308 | 273 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 408,100,000.00 | 410,900,000.00 | 413,700,000.00 | 416,000,000.00 | 417,800,000.00 | 418,700,000.00 | 421,200,000.00 | 424,200,000.00 | 427,700,000.00 | 429,100,000.00 | 430,600,000.00 | 431,600,000.00 | 433,700,000.00 | 435,800,000.00 | 435,100,000.00 | 434,100,000.00 | 433,100,000.00 | 433,100,000.00 | 436,400,000.00 | 436,400,000.00 | 436,400,000.00 |
EBITDA |
Loading...
|
M | 605 | 571 | 617 | 632 | 560 | 537 | 577 | 536 | 574 | 547 | 592 | 612 | 560 | 491 | 502 | 465 | 375 | 567 | 526 | 527 | 471 |
Depreciation and Amortization |
Loading...
|
M | 44 | 48 | 46 | 52 | 47 | 46 | 48 | 49 | 48 | 51 | 50 | 51 | 51 | 51 | 48 | 49 | 43 | 45 | 44 | 46 | 45 |
EBIT |
Loading...
|
M | 561 | 523 | 571 | 580 | 513 | 491 | 529 | 487 | 526 | 496 | 542 | 561 | 509 | 440 | 454 | 416 | 332 | 522 | 482 | 481 | 426 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 25.20 | 27.88 | 25.75 | 24.91 | 26.67 | 30.11 | 29.01 | 22.84 | 27.81 | 30.65 | 25.25 | 28.76 | 25.89 | 29.72 | 24.94 | 29.14 | 38.23 | 41.88 | 28.37 | 28.89 | 29.41 |
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 |
Gross Profit Margin |
Loading...
|
% | 29.94 | 29.50 | 29.69 | 29.11 | 29.77 | 27.92 | 29.04 | 28.18 | 29.47 | 29.11 | 29.28 | 29.05 | 29.90 | 28.97 | 29.96 | 29.42 | 30.24 | 28.81 | 29.43 | 29.36 | 29.06 |
Operating Income Margin |
Loading...
|
% | 16.32 | 14.42 | 16.21 | 15.59 | 15.33 | 14.28 | 15.82 | 13.96 | 15.41 | 13.90 | 14.97 | 15.16 | 14.94 | 12.60 | 13.89 | 13.73 | 11.09 | 13.00 | 14.55 | 14.35 | 13.38 |
Net Income Margin |
Loading...
|
% | - | - | 10.67 | 10.11 | 9.89 | 8.64 | 9.69 | 9.20 | 9.11 | 7.87 | 9.14 | 8.81 | 9.04 | 7.19 | 8.14 | 7.40 | 5.56 | - | 9.57 | 9.19 | 8.80 |
EBITDA Ratio |
Loading...
|
% | 17.60 | 15.77 | 17.51 | 16.99 | 16.74 | 15.62 | 17.25 | 15.37 | 16.81 | 15.33 | 16.35 | 16.54 | 16.43 | 14.06 | 15.36 | 15.35 | 12.64 | 16.91 | 15.88 | 15.73 | 15.19 |
EBIT Ratio |
Loading...
|
% | 16.32 | 14.45 | 16.21 | 15.59 | 15.33 | 14.28 | 15.82 | 13.96 | 15.41 | 13.90 | 14.97 | 15.16 | 14.94 | 12.60 | 13.89 | 13.73 | 11.19 | 15.57 | 14.55 | 14.35 | 13.74 |
EBT Ratio |
Loading...
|
% | 14.55 | 13.18 | 15.10 | 14.57 | 14.35 | 13.23 | 14.74 | 12.93 | 14.32 | 12.52 | 14.01 | 14.37 | 13.94 | 11.37 | 12.64 | 12.35 | 11.02 | 13.03 | 15.21 | 14.77 | 13.71 |
StockViz Staff
September 20, 2024
Any question? Send us an email