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 | 4,093 | 4,105 | 4,123 | 4,169 | 4,151 | 4,122 | 4,108 | 4,022 | 3,899 | 3,765 | 3,572 | 3,402 | 3,174 | 3,018 | 2,977 | 2,892 | 2,978 | 2,957 | 2,943 | 2,940 | 2,921 | 3,502 | 4,023 | 4,538 | 5,023 | 4,937 | 4,864 | 4,848 | 5,316 | 5,708 | 6,280 | 6,622 | 6,550 | 6,449 | 6,491 | 6,697 | 6,947 | 7,197 | 7,311 | 7,378 | 7,430 | 7,479 | 7,313 | 6,354 | 5,332 | 4,416 | 3,531 | 3,556 | 3,525 | 3,457 | 3,345 | 3,228 | 3,114 | 3,031 | 2,979 | 2,868 | 2,766 | 2,692 | 2,728 | 2,929 | 3,145 | 3,352 | 3,445 | 3,418 | 3,431 | 3,399 | 3,312 | 3,252 | 3,191 | 3,154 | 3,144 | 3,082 | 3,008 | 2,947 | 2,866 | 2,757 | 2,783 | 2,840 | 2,872 | 2,949 | 2,854 | 2,724 | 2,682 | 2,626 | 2,615 | 2,591 | 2,547 | 2,564 | 2,558 | 2,616 | 2,563 | 2,633 | 2,707 | 2,748 | 2,990 | 2,879 | 2,609 | 2,368 | 2,107 | 1,979 | 1,943 | 1,938 | 1,937 | 1,943 | 1,893 | 1,839 | 1,742 | 1,671 | 1,612 | 1,567 | 1,518 | 1,460 | 1,435 | 1,528 | 1,593 | 1,666 | 1,719 | 1,649 | 1,548 | 1,467 | 1,396 | 1,328 | 1,309 | 1,291 | 1,268 | 1,239 | 1,213 | 1,186 | 1,173 | 1,169 | 1,167 | 1,168 | 1,179 | 1,176 | 1,167 | 1,166 | 1,175 | 1,164 | 1,100 | 1,004 | 904 | 823 | 799 | 793 | 786 | 789 | 784 | 748 | 686 | 624 | 560 | 526 | 392 | 256 | 129 |
Cost of Revenue |
Loading...
|
M | 2,552 | 2,572 | 2,645 | 2,715 | 2,737 | 2,757 | 2,740 | 2,667 | 2,562 | 2,446 | 2,298 | 2,184 | 2,053 | 1,960 | 1,929 | 1,866 | 1,911 | 1,906 | 1,897 | 1,906 | 1,891 | 2,246 | 2,566 | 2,870 | 3,154 | 3,107 | 3,063 | 3,061 | 3,413 | 3,692 | 4,135 | 4,378 | 4,339 | 4,263 | 4,233 | 4,355 | 4,512 | 4,694 | 4,805 | 4,859 | 4,903 | 5,006 | 5,086 | 4,486 | 3,819 | 3,147 | 2,395 | 2,426 | 2,419 | 2,383 | 2,304 | 2,222 | 2,148 | 2,100 | 2,068 | 1,987 | 1,936 | 1,907 | 1,925 | 2,078 | 2,213 | 2,337 | 2,402 | 2,385 | 2,393 | 2,374 | 2,336 | 2,310 | 2,270 | 2,248 | 2,238 | 2,188 | 2,142 | 2,099 | 2,043 | 1,965 | 2,002 | 2,062 | 2,103 | 2,183 | 2,129 | 2,045 | 2,022 | 1,985 | 1,981 | 1,965 | 1,921 | 1,927 | 1,927 | 1,968 | 1,979 | 2,002 | 1,994 | 1,952 | 2,017 | 1,903 | 1,708 | 1,544 | 1,365 | 1,284 | 1,262 | 1,262 | 1,279 | 1,288 | 1,257 | 1,223 | 1,147 | 1,104 | 1,070 | 1,039 | 1,015 | 981 | 970 | 1,065 | 1,127 | 1,187 | 1,235 | 1,176 | 1,101 | 1,042 | 995 | 954 | 937 | 927 | 911 | 889 | 869 | 848 | 838 | 840 | 846 | 851 | 865 | 865 | 652 | 432 | 213 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 1,541 | 1,533 | 1,478 | 1,454 | 1,414 | 1,365 | 1,368 | 1,355 | 1,336 | 1,319 | 1,275 | 1,217 | 1,121 | 1,058 | 1,048 | 1,026 | 1,068 | 1,052 | 1,045 | 1,034 | 1,030 | 1,256 | 1,457 | 1,668 | 1,869 | 1,829 | 1,801 | 1,787 | 1,903 | 2,016 | 2,145 | 2,244 | 2,211 | 2,186 | 2,257 | 2,342 | 2,435 | 2,503 | 2,506 | 2,519 | 2,527 | 2,473 | 2,228 | 1,868 | 1,513 | 1,270 | 1,136 | 1,130 | 1,105 | 1,074 | 1,041 | 1,006 | 966 | 931 | 911 | 881 | 830 | 785 | 803 | 851 | 932 | 1,015 | 1,042 | 1,033 | 1,039 | 1,025 | 976 | 942 | 921 | 906 | 905 | 894 | 866 | 848 | 823 | 792 | 781 | 778 | 768 | 765 | 725 | 679 | 660 | 641 | 634 | 626 | 626 | 637 | 631 | 648 | 584 | 631 | 713 | 796 | 973 | 976 | 902 | 823 | 741 | 695 | 681 | 676 | 658 | 655 | 636 | 616 | 595 | 567 | 542 | 529 | 503 | 479 | 465 | 464 | 466 | 479 | 484 | 473 | 447 | 425 | 401 | 374 | 371 | 365 | 357 | 350 | 344 | 337 | 335 | 330 | 321 | 317 | 314 | 311 | 515 | 735 | 963 | 1,164 | 1,100 | 1,004 | 904 | 823 | 799 | 793 | 786 | 789 | 784 | 748 | 686 | 624 | 560 | 526 | 392 | 256 | 129 |
Operating Expenses |
Loading...
|
M | 783 | 794 | 794 | 803 | 781 | 769 | 734 | 700 | 711 | 682 | 667 | 649 | 603 | 596 | 586 | 583 | 602 | 619 | 622 | 611 | 618 | 760 | 936 | 1,064 | 1,174 | 1,148 | 1,096 | 1,091 | 1,203 | 1,284 | 1,412 | 1,514 | 1,480 | 1,454 | 1,499 | 1,497 | 1,579 | 1,639 | 1,597 | 1,638 | 1,648 | 1,699 | 1,992 | 1,819 | 1,572 | 1,317 | 999 | 954 | 938 | 905 | 673 | 640 | 609 | 596 | 604 | 598 | 583 | 565 | 586 | 617 | 667 | 690 | 675 | 658 | 644 | 647 | 629 | 626 | 613 | 599 | 604 | 572 | 541 | 525 | 493 | 478 | 482 | 482 | 471 | 465 | 445 | 419 | 409 | 397 | 392 | 390 | 451 | 472 | 481 | 490 | 385 | 443 | 508 | 569 | 689 | 669 | 621 | 571 | 523 | 492 | 485 | 483 | 472 | 472 | 460 | 446 | 435 | 414 | 395 | 386 | 370 | 353 | 346 | 345 | 343 | 356 | 362 | 355 | 337 | 316 | 296 | 274 | 269 | 267 | 262 | 258 | 257 | 251 | 248 | 245 | 241 | 238 | 237 | 236 | 1,262 | 1,204 | 1,145 | 1,085 | 748 | 748 | 748 | 748 | 751 | 751 | 751 | 751 | 592 | 592 | 592 | 592 | 503 | 503 | 503 | 503 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 692 | 680 | 695 | 706 | 686 | 677 | 643 | 611 | 624 | 596 | 582 | 567 | 525 | 521 | 513 | 509 | 525 | 540 | 541 | 531 | 540 | 672 | 839 | 957 | 1,058 | 1,033 | 981 | 975 | 1,082 | 1,160 | 1,284 | 1,265 | 1,030 | 1,008 | 1,055 | 1,174 | 1,415 | 1,441 | 1,389 | 1,410 | 1,406 | 1,465 | 1,700 | 1,552 | 1,375 | 1,156 | 715 | 674 | 659 | 629 | 601 | 569 | 541 | 529 | 538 | 528 | 512 | 494 | 516 | 552 | 579 | 602 | 586 | 567 | 578 | 582 | 565 | 568 | 554 | 541 | 547 | 522 | 500 | 491 | 462 | 446 | 413 | 376 | 363 | 326 | 277 | 286 | 277 | 296 | 353 | 343 | 365 | 377 | 388 | 409 | 327 | 371 | 373 | 371 | 461 | 443 | 440 | 437 | 404 | 388 | 388 | 391 | 382 | 381 | 370 | 357 | 353 | 334 | 317 | 311 | 299 | 288 | 287 | 283 | 283 | 286 | 285 | 279 | 216 | 143 | 72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 99 | 100 | 99 | 98 | 95 | 92 | 91 | 89 | 87 | 86 | 85 | 82 | 78 | 76 | 73 | 74 | 77 | 79 | 81 | 80 | 79 | 88 | 97 | 106 | 116 | 116 | 114 | 116 | 121 | 124 | 128 | 128 | 123 | 120 | 118 | 116 | 118 | 119 | 118 | 121 | 122 | 126 | 130 | 118 | 107 | 94 | 81 | 82 | 81 | 78 | 74 | 71 | 68 | 67 | 66 | 64 | 60 | 58 | 57 | 59 | 61 | 62 | 63 | 61 | 60 | 59 | 58 | 58 | 58 | 58 | 57 | 54 | 49 | 46 | 43 | 41 | 42 | 42 | 44 | 46 | 46 | 44 | 43 | 41 | 39 | 37 | 35 | 34 | 32 | 31 | 27 | 27 | 29 | 30 | 26 | 24 | 21 | 19 | 19 | 12 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | -8 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 327 | 327 | 327 | 206 | 46 | 79 | 90 | 106 | 120 | 108 | 162 | 149 | 89 | 68 | 203 | 198 | 198 | 198 | -2 | 0 | 0 | 0 | 0 | 7 | 10 | 13 | 13 | 7 | 27 | 25 | 25 | 30 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | -4 | -8 | -12 | -12 | -9 | 27 | 64 | 64 | 93 | 122 | 89 | 89 | 60 | 0 | 10 | 51 | 61 | 61 | 50 | 31 | 44 | 106 | 168 | 147 | 146 | 104 | 61 | 61 | 38 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -1,769 | -1,778 | -1,851 | -1,912 | -1,956 | -1,988 | -2,006 | -1,967 | -1,852 | -1,763 | -1,631 | -1,536 | -1,449 | -1,364 | -1,343 | -1,283 | -1,309 | -1,287 | -1,275 | -1,295 | -1,273 | -1,486 | -1,630 | -1,806 | -1,980 | -1,959 | -1,967 | -1,970 | -2,211 | -2,409 | -2,724 | -2,864 | -2,859 | -2,809 | -2,734 | -2,859 | -2,933 | -3,055 | -3,219 | -3,232 | -3,266 | -3,318 | -3,155 | -2,728 | -2,308 | -1,890 | -1,596 | -1,673 | -1,682 | -1,678 | -1,631 | -1,583 | -1,539 | -1,504 | -1,464 | -1,388 | -1,353 | -1,342 | -1,339 | -1,461 | -1,546 | -1,648 | -1,727 | -1,727 | -1,749 | -1,727 | -1,706 | -1,683 | -1,657 | -1,649 | -1,634 | -1,616 | -1,601 | -1,574 | -1,550 | -1,487 | -1,521 | -1,580 | -1,632 | -1,719 | -1,684 | -1,626 | -1,613 | -1,587 | -1,590 | -1,575 | -1,510 | -1,496 | -1,486 | -1,518 | -1,594 | -1,559 | -1,486 | -1,384 | -1,328 | -1,234 | -1,087 | -973 | -843 | -791 | -777 | -779 | -807 | -816 | -797 | -777 | -712 | -690 | -675 | -653 | -645 | -628 | -624 | -720 | -784 | -831 | -873 | -821 | -764 | -727 | -699 | -680 | -668 | -660 | -649 | -631 | -613 | -597 | -590 | -594 | -605 | -613 | -628 | -630 | -475 | -313 | -153 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 758 | 739 | 684 | 651 | 633 | 595 | 634 | 655 | 626 | 637 | 608 | 569 | 518 | 461 | 462 | 443 | 466 | 433 | 423 | 423 | 412 | 496 | 521 | 605 | 695 | 681 | 705 | 696 | 700 | 732 | 733 | 730 | 731 | 732 | 758 | 846 | 855 | 864 | 909 | 881 | 880 | 774 | 236 | 49 | -59 | -48 | 136 | 176 | 167 | 169 | 368 | 366 | 357 | 334 | 307 | 283 | 246 | 220 | 217 | 234 | 265 | 325 | 367 | 375 | 395 | 378 | 346 | 315 | 309 | 307 | 301 | 322 | 325 | 323 | 331 | 314 | 299 | 296 | 297 | 301 | 280 | 260 | 250 | 244 | 242 | 236 | 176 | 165 | 151 | 158 | 200 | 187 | 205 | 227 | 283 | 307 | 281 | 252 | 219 | 203 | 196 | 193 | 186 | 183 | 176 | 170 | 161 | 153 | 148 | 143 | 133 | 126 | 120 | 119 | 123 | 123 | 123 | 118 | 110 | 109 | 105 | 100 | 102 | 98 | 95 | 92 | 88 | 86 | 87 | 84 | 80 | 79 | 77 | 75 | -748 | -469 | -182 | 78 | 352 | 256 | 156 | 76 | 48 | 43 | 35 | 38 | 191 | 156 | 93 | 32 | 56 | 22 | -111 | -247 | 129 |
Interest Expense |
Loading...
|
M | 113 | 118 | 119 | 111 | 89 | 62 | 35 | 19 | 13 | 13 | 15 | 18 | 22 | 24 | 27 | 28 | 30 | 30 | 28 | 26 | 26 | 33 | 41 | 51 | 66 | 87 | 108 | 129 | 139 | 140 | 141 | 138 | 121 | 103 | 86 | 71 | 70 | 68 | 67 | 67 | 68 | 69 | 71 | 72 | 70 | 68 | 67 | 66 | 64 | 59 | 50 | 42 | 36 | 36 | 99 | 100 | 102 | 104 | 45 | 49 | 55 | 59 | 63 | 68 | 71 | 70 | 66 | 60 | 54 | 52 | 50 | 48 | 47 | 45 | 45 | 45 | 45 | 44 | 75 | 74 | 72 | 71 | 74 | 72 | 73 | 77 | 95 | 101 | 107 | 111 | 67 | 71 | 74 | 75 | 56 | 52 | 40 | 26 | 26 | 12 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -77 | -61 | -38 | -58 | -72 | -45 | -33 | -12 | -3 | 2 | -7 | -5 | -5 | -5 | -8 | -12 | 1 | 5 | 13 | 11 | -16 | -25 | -36 | -37 | -124 | -117 | -107 | -102 | 0 | 1 | 1 | 0 | 0 | 0 | 2 | 2 | 1 | -7 | -15 | -15 | -14 | 11 | -118 | -118 | -119 | -135 | -199 | -199 | -199 | -200 | 0 | 0 | 0 | -1 | -13 | -13 | -7 | -7 | 4 | -1 | 82 | 81 | 61 | 47 | -60 | -74 | -53 | -34 | -27 | -25 | -25 | -36 | -19 | -17 | -28 | -28 | -45 | -44 | -45 | -44 | -42 | -41 | -41 | -39 | -40 | -44 | -73 | -79 | -85 | -74 | -58 | -63 | -67 | -65 | -62 | -56 | -43 | -81 | -65 | -56 | -55 | -22 | -12 | -13 | -7 | -1 | -10 | -9 | -14 | -13 | -11 | -9 | -8 | -6 | 0 | 3 | 7 | 6 | 3 | 2 | 2 | 0 | -1 | 1 | 1 | 3 | 8 | 11 | 11 | 12 | 10 | 7 | 8 | 7 | 4 | 3 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 622 | 619 | 586 | 561 | 561 | 551 | 601 | 639 | 615 | 627 | 586 | 545 | 491 | 432 | 427 | 403 | 437 | 408 | 407 | 408 | 370 | 438 | 457 | 530 | 517 | 489 | 490 | 465 | 561 | 593 | 593 | 593 | 610 | 629 | 675 | 776 | 786 | 789 | 838 | 811 | 809 | 726 | 108 | -80 | -186 | -189 | 72 | 113 | 106 | 112 | 320 | 326 | 323 | 300 | 271 | 246 | 202 | 173 | 165 | 173 | 312 | 367 | 403 | 410 | 318 | 304 | 280 | 256 | 255 | 255 | 252 | 274 | 284 | 284 | 291 | 274 | 254 | 251 | 252 | 257 | 238 | 219 | 210 | 205 | 203 | 192 | 129 | 113 | 93 | 93 | 110 | 92 | 106 | 127 | 201 | 230 | 217 | 167 | 149 | 141 | 136 | 171 | 174 | 170 | 165 | 158 | 140 | 134 | 129 | 125 | 118 | 112 | 106 | 104 | 102 | 99 | 96 | 89 | 84 | 83 | 80 | 77 | 79 | 76 | 73 | 73 | 74 | 75 | 76 | 74 | 68 | 64 | 61 | 58 | 38 | 22 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | -6 | -4 | 75 | 67 | 68 | 67 | 65 | 75 | 72 | 71 | 79 | 71 | 76 | 75 | 67 | 63 | 55 | 46 | 54 | 55 | 54 | 71 | -21 | 16 | 14 | 9 | 105 | 89 | 110 | 115 | 132 | 134 | 141 | 148 | 150 | 173 | 176 | 179 | 206 | 197 | 201 | 184 | 0 | -45 | -69 | -81 | 39 | 59 | 57 | 73 | 98 | 100 | 104 | 97 | 91 | 82 | 67 | 56 | 53 | 56 | 89 | 108 | 120 | 113 | 97 | 93 | 80 | 80 | 72 | 72 | 77 | 85 | 99 | 98 | 102 | 100 | 89 | 89 | 89 | 89 | 82 | 74 | 71 | 68 | 66 | 63 | 44 | 40 | 34 | 36 | 37 | 31 | 37 | 45 | 75 | 87 | 82 | 63 | 56 | 52 | 51 | 64 | 71 | 70 | 69 | 67 | 56 | 54 | 52 | 50 | 47 | 45 | 43 | 42 | 41 | 40 | 38 | 36 | 33 | 33 | 32 | 31 | 32 | 31 | 30 | 30 | 31 | 33 | 34 | 33 | 29 | 27 | 26 | 25 | 16 | 9 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 628 | 623 | 511 | 494 | 493 | 483 | 536 | 564 | 543 | 556 | 507 | 474 | 416 | 357 | 360 | 341 | 382 | 362 | 353 | 353 | 316 | 368 | 477 | 513 | 504 | 480 | 386 | 376 | 451 | 477 | 461 | 459 | 470 | 481 | 525 | 602 | 610 | 610 | 632 | 614 | 608 | 542 | 108 | -35 | -117 | -107 | 34 | 54 | 49 | 39 | 222 | 225 | 219 | 203 | 181 | 164 | 135 | 116 | 113 | 118 | 224 | 259 | 283 | 298 | 221 | 210 | 201 | 176 | 183 | 184 | 175 | 189 | 185 | 185 | 189 | 175 | 166 | 162 | 163 | 168 | 157 | 144 | 138 | 137 | 136 | 130 | 86 | 73 | 58 | 58 | 72 | 60 | 69 | 82 | 126 | 143 | 135 | 103 | 93 | 89 | 85 | 107 | 103 | 100 | 96 | 92 | 84 | 81 | 77 | 75 | 70 | 67 | 63 | 62 | 61 | 59 | 58 | 54 | 51 | 50 | 48 | 47 | 47 | 45 | 44 | 43 | 42 | 42 | 43 | 41 | 38 | 37 | 35 | 33 | 22 | 13 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 1 | 0 | 1 | 1 | 0 | 2 | 1 | 1 | 1 | 3 | 0 | 0 | 1 | -2 | 7 | 6 | 5 | 6 | -44 | -62 | -26 | -26 | -171 | -154 | -185 | -187 | -67 | -65 | -71 | -71 | 6 | 7 | 11 | 11 | 18 | 397 | 392 | 392 | 378 | -2 | -2 | -2 | 32 | -1 | -72 | -133 | -149 | -115 | -42 | 21 | -45 | -100 | -162 | -198 | -179 | -162 | -133 | -116 | -107 | -113 | -221 | -256 | -284 | -301 | -222 | -212 | -202 | -176 | -183 | -184 | -184 | -195 | -188 | -185 | -180 | -168 | -149 | -137 | -127 | -121 | -99 | -98 | -103 | -113 | -136 | -130 | -135 | -122 | -108 | -107 | -128 | -131 | -141 | -154 | -100 | -72 | -34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 285 | 415 | 510 | 493 | 493 | 481 | 535 | 563 | 542 | 553 | 507 | 475 | 415 | 359 | 353 | 335 | 377 | 356 | 351 | 369 | 296 | 347 | 648 | 667 | 689 | 667 | 427 | 416 | 496 | 522 | -91 | -94 | -87 | -76 | 503 | 202 | 215 | 215 | 252 | 611 | 603 | 537 | 346 | 206 | 124 | 133 | 149 | 167 | 162 | 151 | 217 | 220 | 214 | 198 | 179 | 162 | 133 | 116 | 107 | 113 | 221 | 256 | 284 | 301 | 222 | 212 | 202 | 176 | 183 | 184 | 184 | 195 | 188 | 185 | 180 | 168 | 149 | 137 | 127 | 121 | 99 | 98 | 103 | 113 | 136 | 130 | 135 | 122 | 108 | 107 | 128 | 131 | 141 | 154 | 100 | 72 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 166,650,000.00 | 166,300,000.00 | 165,925,000.00 | 165,575,000.00 | 165,425,000.00 | 165,600,000.00 | 166,050,000.00 | 166,650,000.00 | 167,225,000.00 | 167,525,000.00 | 167,650,000.00 | 167,525,000.00 | 167,175,000.00 | 167,425,000.00 | 167,875,000.00 | 168,250,000.00 | 169,275,000.00 | 170,225,000.00 | 171,400,000.00 | 173,175,000.00 | 175,200,000.00 | 177,450,000.00 | 179,850,000.00 | 181,800,000.00 | 183,100,000.00 | 183,725,000.00 | 183,725,000.00 | 183,750,000.00 | 183,550,000.00 | 183,150,000.00 | 182,875,000.00 | 182,625,000.00 | 182,450,000.00 | 182,525,000.00 | 183,350,000.00 | 185,975,000.00 | 189,500,000.00 | 193,750,000.00 | 197,700,000.00 | 200,125,000.00 | 202,400,000.00 | 204,525,000.00 | 206,225,500.00 | 181,250,500.00 | 155,166,750.00 | 128,216,750.00 | 101,341,250.00 | 100,257,755.75 | 99,658,089.50 | 99,475,589.50 | 99,125,589.50 | 99,156,734.75 | 99,374,651.00 | 99,349,151.00 | 99,124,151.00 | 99,111,750.00 | 98,807,750.00 | 98,407,250.00 | 98,257,250.00 | 98,426,750.00 | 98,698,500.00 | 99,096,500.00 | 99,496,500.00 | 99,758,000.00 | 99,973,500.00 | 100,151,750.00 | 99,993,250.00 | 100,167,500.00 | 100,682,000.00 | 101,237,250.00 | 102,220,750.00 | 102,671,750.00 | 102,771,250.00 | 102,764,000.00 | 102,564,000.00 | 102,362,250.00 | 102,079,000.00 | 101,596,000.00 | 101,096,000.00 | 88,092,000.00 | 75,121,500.00 | 74,797,250.00 | 74,572,250.00 | 74,512,500.00 | 74,569,250.00 | 74,552,750.00 | 74,552,750.00 | 86,806,750.00 | 98,668,000.00 | 98,439,500.00 | 85,891,000.00 | 85,470,000.00 | 85,364,000.00 | 85,088,000.00 | 94,411,500.00 | 91,721,703.00 | 88,896,097.00 | 86,145,597.00 | 86,095,597.00 | 85,001,394.00 | 84,276,285.75 | 72,319,187.75 | 60,374,089.75 | 60,462,325.00 | 60,279,954.25 | 60,166,043.00 | 60,052,131.75 | 59,580,175.50 | 58,798,260.50 | 58,680,958.25 | 58,563,656.00 | 57,891,821.50 | 58,440,329.00 | 58,249,875.50 | 58,059,422.00 | 57,989,977.50 | 56,262,898.50 | 65,758,509.75 | 74,630,577.75 | 73,849,327.75 | 73,538,768.75 | 71,189,270.25 | 68,783,967.25 | 67,431,596.50 | 65,670,727.00 | 65,502,743.00 | 65,361,614.00 | 65,263,092.00 | 65,354,001.00 | 64,480,795.25 | 63,796,924.25 | 62,070,733.75 | 59,597,471.75 | 59,691,456.50 | 61,074,456.50 | 61,840,789.75 | 63,760,142.75 | 64,440,000.00 | 62,662,000.00 | 60,884,000.00 | 59,175,000.00 | 56,165,000.00 | 56,091,000.00 | 56,017,000.00 | 55,945,000.00 | 57,174,000.00 | 57,062,000.00 | 56,950,000.00 | 56,880,000.00 | 56,793,000.00 | 56,716,000.00 | 56,639,000.00 | 56,604,000.00 | 56,568,000.00 | 56,568,000.00 |
EBITDA |
Loading...
|
M | 878 | 858 | 791 | 761 | 730 | 684 | 707 | 714 | 665 | 677 | 638 | 602 | 552 | 494 | 493 | 471 | 527 | 496 | 494 | 493 | 452 | 562 | 589 | 701 | 832 | 819 | 845 | 790 | 822 | 880 | 881 | 940 | 931 | 920 | 946 | 1,027 | 1,040 | 1,055 | 1,173 | 1,089 | 1,096 | 1,003 | 452 | 291 | 108 | 65 | 222 | 264 | 284 | 280 | 472 | 461 | 445 | 422 | 414 | 391 | 329 | 303 | 278 | 299 | 269 | 327 | 369 | 371 | 480 | 463 | 427 | 393 | 384 | 382 | 371 | 393 | 392 | 390 | 402 | 372 | 361 | 357 | 357 | 370 | 348 | 325 | 319 | 311 | 308 | 301 | 328 | 329 | 325 | 345 | 327 | 312 | 329 | 351 | 390 | 413 | 379 | 379 | 334 | 310 | 302 | 262 | 255 | 253 | 245 | 237 | 227 | 218 | 210 | 202 | 190 | 180 | 167 | 168 | 167 | 174 | 180 | 176 | 172 | 166 | 158 | 150 | 152 | 147 | 143 | 138 | 128 | 123 | 123 | 120 | 116 | 117 | 114 | 112 | -718 | -450 | -172 | 78 | 352 | 256 | 156 | 76 | 48 | 43 | 35 | 38 | 191 | 156 | 93 | 32 | 56 | 22 | -111 | -247 | 129 |
Depreciation and Amortization |
Loading...
|
M | 115 | 114 | 103 | 105 | 97 | 88 | 91 | 78 | 77 | 78 | 77 | 77 | 76 | 75 | 75 | 77 | 79 | 80 | 81 | 82 | 59 | 85 | 110 | 136 | 184 | 183 | 181 | 128 | 155 | 181 | 213 | 282 | 272 | 261 | 248 | 243 | 246 | 253 | 252 | 264 | 273 | 286 | 310 | 266 | 218 | 164 | 107 | 111 | 112 | 108 | 100 | 92 | 84 | 84 | 102 | 103 | 104 | 105 | 88 | 88 | 88 | 87 | 86 | 85 | 86 | 85 | 81 | 78 | 76 | 75 | 70 | 71 | 72 | 73 | 77 | 64 | 62 | 61 | 60 | 69 | 68 | 66 | 69 | 67 | 66 | 65 | 72 | 83 | 94 | 104 | 100 | 98 | 97 | 99 | 106 | 106 | 98 | 89 | 77 | 69 | 69 | 68 | 68 | 70 | 69 | 68 | 67 | 65 | 62 | 60 | 58 | 55 | 46 | 49 | 47 | 54 | 64 | 64 | 65 | 58 | 55 | 50 | 49 | 49 | 48 | 48 | 48 | 48 | 48 | 47 | 46 | 45 | 44 | 44 | 34 | 23 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 764 | 744 | 689 | 656 | 633 | 595 | 617 | 637 | 588 | 599 | 562 | 525 | 476 | 419 | 417 | 395 | 448 | 416 | 413 | 411 | 394 | 478 | 479 | 565 | 649 | 636 | 664 | 662 | 666 | 699 | 668 | 658 | 659 | 659 | 698 | 784 | 794 | 803 | 921 | 825 | 823 | 717 | 143 | 25 | -110 | -98 | 114 | 154 | 172 | 172 | 372 | 370 | 360 | 338 | 311 | 287 | 224 | 198 | 190 | 212 | 181 | 240 | 283 | 286 | 395 | 378 | 346 | 315 | 308 | 307 | 301 | 322 | 320 | 318 | 325 | 309 | 299 | 296 | 297 | 301 | 280 | 260 | 250 | 244 | 242 | 236 | 256 | 246 | 231 | 241 | 227 | 215 | 232 | 252 | 284 | 307 | 281 | 290 | 257 | 241 | 234 | 193 | 186 | 183 | 176 | 170 | 160 | 153 | 148 | 142 | 133 | 125 | 122 | 119 | 119 | 119 | 116 | 112 | 107 | 108 | 103 | 100 | 103 | 98 | 95 | 90 | 80 | 75 | 75 | 73 | 71 | 72 | 70 | 68 | 49 | 28 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | -1 | 0 | -1 | -3 | -2 | -4 | -2 | -1 | -1 | -3 | 0 | 3 | 2 | 3 | -5 | -8 | -7 | -6 | 44 | 62 | 26 | 26 | -196 | -214 | -182 | -174 | 2 | 1 | 31 | 23 | 25 | 24 | -5 | -5 | 369 | -11 | -6 | -6 | -355 | 25 | 25 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | -3.42 | -3.01 | 12.07 | 11.08 | 11.25 | 11.43 | 10.68 | 11.61 | 11.66 | 11.20 | 13.15 | 12.70 | 15.91 | 17.90 | 16.15 | 15.72 | 12.55 | 11.45 | 13.49 | 13.64 | 14.88 | 15.85 | -2.92 | 1.30 | 1.29 | 1.58 | 20.74 | 19.30 | 19.46 | 19.06 | 22.41 | 22.78 | 23.11 | 23.73 | 22.20 | 22.25 | 22.30 | 22.62 | 24.56 | 24.27 | 24.82 | 25.84 | 26.69 | 24.01 | 24.70 | 20.79 | 13.67 | 18.75 | 18.86 | 23.80 | 30.69 | 30.84 | 32.11 | 32.35 | 33.55 | 33.48 | 33.39 | 32.41 | 31.49 | 31.69 | 29.90 | 31.02 | 31.10 | 27.81 | 30.11 | 30.41 | 27.14 | 29.63 | 27.80 | 27.50 | 30.71 | 31.42 | 34.04 | 33.90 | 34.62 | 35.91 | 35.02 | 35.40 | 35.37 | 34.50 | 34.25 | 34.00 | 34.06 | 33.12 | 32.87 | 32.62 | 28.95 | 29.62 | 30.19 | 31.19 | 42.73 | 42.90 | 43.21 | 43.34 | 36.54 | 37.79 | 37.79 | 37.70 | 37.30 | 36.97 | 37.23 | 37.56 | 40.08 | 40.65 | 40.99 | 41.37 | 39.66 | 39.83 | 39.93 | 40.21 | 40.26 | 40.21 | 40.59 | 40.46 | 40.48 | 40.15 | 39.64 | 39.82 | 39.55 | 39.84 | 40.00 | 39.84 | 40.69 | 40.47 | 40.29 | 40.92 | 42.00 | 43.40 | 43.77 | 43.97 | 43.13 | 42.33 | 42.80 | 42.56 | 42.17 | 42.57 | 43.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 37.67 | 37.37 | 35.82 | 34.85 | 34.07 | 33.10 | 33.30 | 33.69 | 34.30 | 35.09 | 35.70 | 35.75 | 35.28 | 35.04 | 35.21 | 35.46 | 35.83 | 35.53 | 35.50 | 35.13 | 35.22 | 35.76 | 36.00 | 36.71 | 37.21 | 37.03 | 37.01 | 36.83 | 35.93 | 35.50 | 34.33 | 33.92 | 33.80 | 33.95 | 34.76 | 34.94 | 35.04 | 34.77 | 34.28 | 34.14 | 34.01 | 33.02 | 30.31 | 29.61 | 29.40 | 30.19 | 32.15 | 31.75 | 31.37 | 31.07 | 31.12 | 31.13 | 31.02 | 30.69 | 30.56 | 30.72 | 30.01 | 29.13 | 29.35 | 28.93 | 29.49 | 30.29 | 30.26 | 30.22 | 30.26 | 30.13 | 29.39 | 28.87 | 28.81 | 28.67 | 28.75 | 28.94 | 28.78 | 28.76 | 28.69 | 28.66 | 28.07 | 27.45 | 26.76 | 25.87 | 25.39 | 24.91 | 24.57 | 24.39 | 24.22 | 24.14 | 24.59 | 24.84 | 24.70 | 24.80 | 22.49 | 23.51 | 25.58 | 28.13 | 32.49 | 33.95 | 34.62 | 34.91 | 35.23 | 35.12 | 35.03 | 34.87 | 34.05 | 33.75 | 33.69 | 33.61 | 34.22 | 33.94 | 33.64 | 33.75 | 33.19 | 32.79 | 32.39 | 30.51 | 29.45 | 28.94 | 28.20 | 28.72 | 28.89 | 28.95 | 28.66 | 28.17 | 28.38 | 28.25 | 28.14 | 28.23 | 28.37 | 28.46 | 28.55 | 28.17 | 27.52 | 27.14 | 26.64 | 26.40 | 44.54 | 62.87 | 81.44 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 18.50 | 17.98 | 16.52 | 15.55 | 15.21 | 14.40 | 15.43 | 16.26 | 16.07 | 16.96 | 16.97 | 16.66 | 16.26 | 15.27 | 15.50 | 15.30 | 15.59 | 14.50 | 14.26 | 14.26 | 14.00 | 14.55 | 13.46 | 13.57 | 13.84 | 13.77 | 14.45 | 14.31 | 13.23 | 13.01 | 11.92 | 11.05 | 11.20 | 11.39 | 11.70 | 12.60 | 12.30 | 12.01 | 12.44 | 11.92 | 11.82 | 10.26 | 2.86 | 1.13 | 1.38 | 2.81 | 3.69 | 4.75 | 4.62 | 4.87 | 10.98 | 11.31 | 11.44 | 10.97 | 10.20 | 9.78 | 8.92 | 8.14 | 7.94 | 7.85 | 8.17 | 9.58 | 10.68 | 10.98 | 11.48 | 11.08 | 10.33 | 9.55 | 9.57 | 9.64 | 9.47 | 10.36 | 10.76 | 10.90 | 11.43 | 11.24 | 10.67 | 10.36 | 10.30 | 10.14 | 9.82 | 9.49 | 9.28 | 9.26 | 9.24 | 9.06 | 6.67 | 6.20 | 5.71 | 5.82 | 7.71 | 7.10 | 7.45 | 8.11 | 9.42 | 10.64 | 10.68 | 10.52 | 10.36 | 10.22 | 10.04 | 9.94 | 9.62 | 9.39 | 9.30 | 9.21 | 9.22 | 9.17 | 9.15 | 9.10 | 8.79 | 8.61 | 8.31 | 7.81 | 7.73 | 7.42 | 7.13 | 7.10 | 7.17 | 7.51 | 7.50 | 7.50 | 7.79 | 7.61 | 7.50 | 7.42 | 7.22 | 7.26 | 7.37 | 7.19 | 6.84 | 6.78 | 6.54 | 6.36 | -65.78 | -42.59 | -19.03 | 4.72 | 15.47 | 15.47 | 15.47 | 15.47 | 4.53 | 4.53 | 4.53 | 4.53 | 22.50 | 22.50 | 22.50 | 22.50 | 0.79 | 0.79 | -32.28 | -98.42 | 100.00 |
Net Income Margin |
Loading...
|
% | 13.61 | 13.28 | 12.33 | 11.79 | 11.85 | 11.64 | 13.03 | 14.00 | 13.91 | 14.69 | 14.16 | 13.93 | 12.94 | 11.79 | 11.79 | 11.56 | 12.61 | 11.91 | 11.81 | 12.44 | 10.20 | 10.36 | 15.03 | 13.79 | 13.71 | 13.39 | 8.81 | 8.63 | 9.44 | 9.44 | -0.31 | -0.90 | -0.71 | -0.41 | 7.78 | 3.28 | 3.15 | 2.86 | 3.25 | 8.26 | 8.11 | 7.12 | 4.59 | 3.18 | 3.13 | 4.16 | 4.15 | 4.63 | 4.55 | 4.38 | 6.48 | 6.81 | 6.87 | 6.50 | 5.93 | 5.57 | 4.82 | 4.27 | 3.95 | 3.79 | 6.48 | 7.36 | 8.12 | 8.65 | 6.46 | 6.22 | 6.04 | 5.35 | 5.68 | 5.76 | 5.79 | 6.27 | 6.23 | 6.25 | 6.21 | 6.02 | 5.36 | 4.86 | 4.43 | 4.05 | 3.45 | 3.63 | 3.87 | 4.37 | 5.19 | 4.97 | 5.25 | 4.72 | 4.22 | 4.11 | 5.21 | 5.24 | 5.47 | 5.88 | 4.54 | 4.85 | 4.72 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 21.43 | 20.88 | 19.12 | 18.17 | 17.53 | 16.53 | 17.17 | 17.73 | 17.08 | 18.04 | 17.78 | 17.65 | 17.27 | 16.35 | 16.51 | 16.32 | 17.65 | 16.63 | 16.64 | 16.62 | 15.45 | 16.16 | 15.13 | 15.54 | 16.59 | 16.59 | 17.30 | 16.23 | 15.31 | 15.27 | 14.16 | 14.28 | 14.33 | 14.40 | 14.71 | 15.40 | 15.02 | 14.67 | 16.05 | 14.72 | 14.72 | 13.31 | 5.82 | 4.82 | 4.11 | 5.20 | 6.15 | 7.29 | 7.94 | 8.10 | 14.08 | 14.26 | 14.28 | 13.86 | 13.83 | 13.57 | 11.89 | 11.24 | 10.21 | 10.05 | 8.71 | 9.88 | 10.86 | 11.02 | 13.98 | 13.57 | 12.76 | 11.95 | 11.94 | 12.01 | 11.68 | 12.66 | 12.97 | 13.19 | 13.93 | 13.34 | 12.88 | 12.46 | 12.32 | 12.48 | 12.19 | 11.90 | 11.85 | 11.82 | 11.76 | 11.56 | 12.91 | 12.85 | 12.75 | 13.29 | 12.86 | 12.05 | 12.30 | 12.87 | 12.98 | 14.33 | 14.46 | 16.30 | 16.04 | 15.74 | 15.60 | 13.49 | 13.16 | 13.01 | 12.97 | 12.93 | 13.04 | 13.03 | 13.01 | 12.87 | 12.54 | 12.31 | 11.64 | 11.02 | 10.52 | 10.43 | 10.48 | 10.69 | 11.16 | 11.35 | 11.35 | 11.31 | 11.61 | 11.36 | 11.25 | 11.07 | 10.56 | 10.39 | 10.47 | 10.24 | 9.94 | 10.05 | 9.67 | 9.48 | -63.26 | -40.90 | -18.15 | 4.72 | 15.47 | 15.47 | 15.47 | 15.47 | 4.53 | 4.53 | 4.53 | 4.53 | 22.50 | 22.50 | 22.50 | 22.50 | 0.79 | 0.79 | -32.28 | -98.42 | 100.00 |
EBIT Ratio |
Loading...
|
% | 18.62 | 18.10 | 16.64 | 15.66 | 15.21 | 14.40 | 14.97 | 15.80 | 15.10 | 15.98 | 15.61 | 15.39 | 14.88 | 13.86 | 13.97 | 13.67 | 14.99 | 13.92 | 13.87 | 13.82 | 13.38 | 13.92 | 12.68 | 12.87 | 12.93 | 12.89 | 13.57 | 13.59 | 12.52 | 12.31 | 11.05 | 10.03 | 10.17 | 10.36 | 10.87 | 11.76 | 11.45 | 11.16 | 12.60 | 11.14 | 11.04 | 9.47 | 1.57 | 0.78 | 0.32 | 1.78 | 3.11 | 4.17 | 4.75 | 4.98 | 11.10 | 11.43 | 11.56 | 11.08 | 10.35 | 9.93 | 8.12 | 7.34 | 6.99 | 7.02 | 5.85 | 7.26 | 8.36 | 8.52 | 11.48 | 11.08 | 10.32 | 9.54 | 9.56 | 9.63 | 9.46 | 10.35 | 10.59 | 10.73 | 11.26 | 11.08 | 10.67 | 10.36 | 10.30 | 10.14 | 9.82 | 9.49 | 9.28 | 9.26 | 9.24 | 9.06 | 10.06 | 9.58 | 9.10 | 9.30 | 8.94 | 8.33 | 8.68 | 9.25 | 9.42 | 10.64 | 10.68 | 12.54 | 12.38 | 12.24 | 12.06 | 9.94 | 9.62 | 9.39 | 9.30 | 9.19 | 9.20 | 9.15 | 9.14 | 9.06 | 8.74 | 8.56 | 8.49 | 7.89 | 7.61 | 7.25 | 6.73 | 6.78 | 6.97 | 7.42 | 7.43 | 7.53 | 7.88 | 7.60 | 7.43 | 7.19 | 6.58 | 6.33 | 6.41 | 6.20 | 6.04 | 6.19 | 5.91 | 5.75 | 5.53 | 4.86 | 4.50 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 15.15 | 15.04 | 14.17 | 13.40 | 13.48 | 13.32 | 14.63 | 15.88 | 15.80 | 16.68 | 16.32 | 15.96 | 15.40 | 14.29 | 14.32 | 13.94 | 14.60 | 13.63 | 13.70 | 13.73 | 12.60 | 12.91 | 11.80 | 11.78 | 10.33 | 9.92 | 10.10 | 9.63 | 10.55 | 10.50 | 9.65 | 8.97 | 9.35 | 9.81 | 10.40 | 11.56 | 11.30 | 10.97 | 11.46 | 10.96 | 10.86 | 9.63 | 1.08 | -0.95 | -0.89 | 0.14 | 1.86 | 2.97 | 2.88 | 3.24 | 9.55 | 10.07 | 10.36 | 9.84 | 8.99 | 8.47 | 7.31 | 6.39 | 6.07 | 5.79 | 9.20 | 10.59 | 11.53 | 11.81 | 9.25 | 8.89 | 8.36 | 7.73 | 7.90 | 8.00 | 7.89 | 8.81 | 9.37 | 9.55 | 10.03 | 9.76 | 9.05 | 8.78 | 8.71 | 8.65 | 8.35 | 7.98 | 7.76 | 7.76 | 7.72 | 7.37 | 4.85 | 4.14 | 3.45 | 3.36 | 4.03 | 3.27 | 3.56 | 4.25 | 6.66 | 7.99 | 8.34 | 6.62 | 6.88 | 7.03 | 6.90 | 8.79 | 8.96 | 8.70 | 8.62 | 8.52 | 8.04 | 8.03 | 7.98 | 7.93 | 7.75 | 7.66 | 7.38 | 6.88 | 6.48 | 6.00 | 5.57 | 5.37 | 5.46 | 5.74 | 5.77 | 5.80 | 6.05 | 5.90 | 5.77 | 5.83 | 6.07 | 6.31 | 6.49 | 6.32 | 5.77 | 5.43 | 5.15 | 4.88 | 4.33 | 3.80 | 3.49 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email