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 | 2000-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 7,266 | 7,266 | 6,453 | 6,155 | 5,698 | 5,932 | 5,988 | 5,265 | 5,064 | 5,064 | 5,154 | 4,596 | 4,884 | 4,884 | 4,438 | 4,433 | 4,697 | 4,697 | 5,411 | 3,998 | 4,902 | 4,902 | 3,811 | 3,672 | 4,018 | 4,018 | 3,536 | 3,495 | 3,559 | 1,185 | 3,746 | 3,439 | 3,223 | 3,223 | 3,197 | 2,823 | 2,844 | 2,844 | 2,824 | 2,754 | 3,102 | 3,102 | 2,772 | 2,796 | 2,991 | 2,991 | 2,711 | 2,478 | 2,712 | 2,712 | 2,593 | 2,342 | 3,874 | 3,874 | 1,836 | 3,674 | 1,836 | 3,674 | 1,629 | 1,624 | 1,653 | 1,836 | 1,717 | 1,551 | 1,540 | 1,551 | 1,497 | 1,437 | 1,454 | 1,437 | 1,405 | 1,313 | 2,566 | 2,566 | 1,223 | 1,238 | 1,179 | 1,179 | 1,088 | 1,039 | 1,111 | 1,111 | 1,035 | 963 | 985 | 985 | 953 | 955 | 898 | 1,527 | 1,768 |
Cost of Revenue |
Loading...
|
M | 4,297 | 4,297 | 3,945 | 4,211 | 3,654 | 3,935 | 3,768 | 3,532 | 3,364 | 3,364 | 3,325 | 3,063 | 2,996 | 2,996 | 2,942 | 2,819 | 2,857 | 2,857 | 2,380 | 2,564 | 2,482 | 2,482 | 2,313 | 2,152 | 2,429 | 2,429 | 2,047 | 2,241 | 2,061 | 817 | 2,237 | 2,267 | 2,135 | 2,135 | 2,261 | 2,105 | 2,141 | 2,141 | 1,986 | 1,830 | 1,905 | 1,905 | 1,642 | 1,732 | 1,809 | 1,809 | 1,592 | 1,570 | 1,588 | 1,588 | 1,636 | 1,439 | 2,867 | 2,867 | 823 | 2,660 | 886 | 2,660 | 762 | 830 | 835 | 886 | 832 | 694 | 665 | 694 | 666 | 687 | 649 | 687 | 651 | 666 | 1,227 | 1,227 | 601 | 598 | 614 | 614 | 555 | 546 | 549 | 549 | 503 | 510 | 494 | 494 | 458 | 461 | 423 | 757 | 813 |
Gross Profit |
Loading...
|
M | 2,969 | 2,969 | 2,509 | 1,944 | 2,045 | 1,997 | 2,220 | 1,733 | 1,700 | 1,700 | 1,829 | 1,532 | 1,888 | 1,888 | 1,496 | 1,614 | 1,840 | 1,840 | 3,031 | 1,434 | 2,421 | 2,421 | 1,497 | 1,520 | 1,590 | 1,590 | 1,489 | 1,253 | 1,497 | 3,576 | 1,509 | 1,171 | 1,088 | 1,088 | 936 | 717 | 703 | 703 | 838 | 924 | 1,197 | 1,197 | 1,130 | 1,064 | 1,182 | 1,182 | 1,119 | 908 | 1,124 | 1,124 | 957 | 902 | 1,006 | 1,006 | 1,012 | 1,014 | 949 | 1,014 | 867 | 794 | 818 | 949 | 885 | 857 | 875 | 857 | 831 | 751 | 805 | 751 | 754 | 647 | 1,339 | 1,339 | 622 | 640 | 565 | 565 | 533 | 492 | 562 | 562 | 532 | 453 | 492 | 492 | 495 | 494 | 475 | 770 | 956 |
Operating Expenses |
Loading...
|
M | 762 | 762 | 757 | 883 | 742 | 1,525 | 435 | 825 | -4,157 | -4,157 | 2,431 | 2,166 | -4,153 | -4,153 | 2,006 | 2,035 | -5,373 | -5,373 | 3,503 | 2,063 | -4,053 | -4,053 | 1,869 | 1,968 | -3,673 | -3,673 | 1,832 | 1,746 | 1,963 | 3,296 | 446 | 332 | -2,012 | -2,012 | 1,185 | 951 | 518 | 518 | 1,182 | 1,404 | 353 | 353 | 1,415 | 1,413 | -2,758 | -2,758 | 457 | 268 | 481 | 481 | 323 | 255 | -16 | -16 | 325 | 241 | 1,193 | 241 | 561 | 151 | 418 | 1,193 | 395 | 724 | 413 | 724 | 371 | 30 | 352 | 30 | 429 | 354 | 398 | 398 | 342 | 142 | -283 | -283 | 159 | 566 | -140 | -140 | 476 | 2 | -2,140 | -2,140 | 1,466 | 968 | 166 | 206 | 234 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 438 | 438 | 419 | 431 | 285 | 393 | 358 | 341 | 267 | 267 | 244 | 250 | 247 | 247 | 198 | 185 | 261 | 261 | 292 | 300 | 235 | 235 | 178 | 200 | 289 | 289 | 185 | 235 | 185 | 1,397 | 218 | 213 | 207 | 207 | 154 | 62 | 206 | 206 | 176 | 235 | 136 | 136 | 108 | 166 | 180 | 180 | 208 | 118 | 160 | 160 | 194 | 148 | 224 | 224 | 140 | 760 | 1,230 | 760 | 211 | 101 | 148 | 1,230 | 184 | 105 | 112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Research and Development (R&D) Expenses |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5,635 | 3,211 | 1,763 | -4,287 | -4,287 | 1,691 | 1,768 | -3,963 | -3,963 | 1,647 | 1,512 | 1,778 | 1,898 | 228 | 119 | -2,220 | -2,220 | 1,031 | 888 | 312 | 312 | 1,007 | 1,168 | 217 | 217 | 1,307 | 1,247 | -2,938 | -2,938 | 248 | 150 | 321 | 321 | 129 | 107 | -239 | -239 | 184 | -518 | -37 | -518 | 350 | 50 | 270 | -37 | 211 | 620 | 300 | 724 | 371 | 30 | 352 | 30 | 429 | 354 | 398 | 398 | 342 | 142 | -283 | -283 | 159 | 566 | -140 | -140 | 476 | 2 | -2,140 | -2,140 | 1,466 | 968 | 166 | 206 | 234 |
Costs and Expenses |
Loading...
|
M | -3,535 | -3,535 | -3,138 | -3,328 | -2,995 | -3,008 | -3,061 | -2,707 | -2,524 | -2,524 | -2,719 | -2,426 | -2,414 | -2,414 | -2,430 | -2,395 | -2,229 | -2,229 | -1,905 | -1,930 | -1,954 | -1,954 | -1,942 | -1,704 | -1,863 | -1,863 | -1,704 | -1,747 | -1,592 | 7,171 | -1,791 | -1,935 | -1,775 | -1,775 | -2,021 | -1,880 | -1,623 | -1,623 | -1,667 | -1,357 | -1,542 | -1,542 | -1,358 | -1,388 | -1,419 | -1,419 | -1,195 | -1,278 | -1,255 | -1,255 | -1,326 | -1,129 | -2,492 | -2,492 | -540 | -1,950 | 536 | -1,950 | -467 | -786 | -511 | 536 | -485 | -531 | -252 | -531 | -295 | -657 | -298 | -657 | -222 | -312 | -812 | -812 | -268 | -464 | -870 | -870 | -405 | 11 | -689 | -689 | -27 | -508 | -2,609 | -2,609 | 999 | 506 | -256 | -757 | -813 |
Operating Income |
Loading...
|
M | 2,207 | 2,207 | 1,752 | 1,061 | 1,303 | 472 | 1,785 | 908 | 5,857 | 5,857 | -602 | -633 | 6,041 | 6,041 | -510 | -421 | 7,213 | 7,213 | -472 | -630 | 6,474 | 6,474 | -371 | -448 | 5,263 | 5,263 | -343 | -493 | -465 | 280 | 1,063 | 839 | 3,100 | 3,100 | -249 | -233 | 185 | 185 | -345 | -480 | 844 | 844 | -285 | -348 | 3,940 | 3,940 | 662 | 640 | 643 | 643 | 634 | 648 | 1,022 | 1,022 | 688 | 772 | -244 | 772 | 306 | 643 | 400 | -244 | 490 | 133 | 463 | 133 | 461 | 721 | 454 | 721 | 325 | 293 | 942 | 942 | 280 | 498 | 848 | 848 | 375 | -74 | 702 | 702 | 56 | 451 | 2,632 | 2,632 | -971 | -474 | 309 | 564 | 722 |
Interest Expense |
Loading...
|
M | 986 | 986 | 605 | 322 | 170 | 98 | 290 | 261 | 224 | 224 | 227 | 124 | 324 | 324 | 150 | 130 | 302 | 302 | 293 | 168 | 151 | 151 | 104 | 132 | 149 | 149 | 94 | 105 | 111 | 429 | 98 | 88 | 133 | 133 | 152 | 93 | 129 | 129 | 96 | 133 | 146 | 146 | 84 | 66 | 79 | 79 | 86 | 403 | 405 | 405 | 45 | 74 | 173 | 173 | 120 | 148 | 234 | 148 | 302 | 159 | 157 | 234 | 451 | 64 | 67 | 73 | 77 | 72 | 66 | 84 | 69 | 73 | 74 | 58 | 89 | 78 | 62 | 74 | 69 | 55 | 54 | 67 | 65 | 68 | 70 | 66 | 24 | 65 | 54 | 519 | 429 |
Non-operating Income/Expense |
Loading...
|
M | -930 | -930 | -45 | 275 | -170 | 98 | -147 | -318 | 55 | 55 | -198 | 446 | 245 | 245 | -89 | -476 | 257 | 257 | -477 | 103 | 240 | 240 | -130 | -748 | -188 | -188 | 299 | -154 | 149 | 722 | -79 | 461 | 181 | 181 | -1,421 | 251 | -103 | -103 | -287 | 126 | -119 | -119 | -35 | -168 | 130 | 130 | -83 | 23 | -148 | -148 | -479 | 55 | 81 | 81 | -3 | 540 | -147 | 540 | -6 | -4 | -2 | -147 | -142 | 3 | 11 | 3 | 30 | -26 | 45 | -26 | -8 | -1 | 1 | 1 | -20 | -7 | 3 | 3 | -8 | -20 | -22 | -22 | -1 | -2 | 27 | 27 | -6 | -9 | -13 | 0 | 0 |
EBT |
Loading...
|
M | 1,277 | 1,277 | 1,278 | 1,057 | 1,133 | 571 | 1,638 | 590 | 565 | 565 | 706 | 1,148 | 1,131 | 1,131 | 656 | 517 | 1,199 | 1,199 | 1,839 | 649 | 1,925 | 1,925 | 864 | 235 | 620 | 620 | 1,369 | 479 | 1,036 | 323 | 887 | 1,212 | 651 | 651 | -853 | 640 | -43 | -43 | 155 | 423 | 659 | 659 | 725 | 509 | 927 | 927 | 553 | 308 | 525 | 525 | 124 | 693 | 642 | 642 | 688 | 762 | -837 | 762 | 306 | 643 | 400 | -837 | 364 | 104 | 474 | 104 | 456 | 105 | 453 | 105 | 326 | 292 | 478 | 478 | 269 | 499 | 321 | 321 | 375 | -85 | 334 | 334 | 55 | 449 | 383 | 383 | -974 | -483 | 121 | 55 | 303 |
Income Tax Provision |
Loading...
|
M | 100 | 100 | 431 | 313 | 386 | -72 | 557 | 167 | -2 | -2 | 238 | 375 | 299 | 299 | 234 | 139 | 142 | 142 | 630 | 194 | 418 | 418 | 298 | 53 | 7 | 7 | 469 | 147 | 361 | 34 | 313 | 414 | 190 | 190 | -273 | 302 | -75 | -75 | 64 | 120 | 68 | 68 | 250 | 147 | 162 | 162 | 191 | 15 | 32 | 32 | 56 | 213 | 86 | 86 | 238 | 171 | -6 | 171 | 110 | 178 | 144 | -6 | 133 | 30 | 170 | 30 | 72 | 24 | 162 | 24 | 120 | 108 | 104 | 104 | 69 | 153 | 78 | 78 | 130 | -21 | -66 | -66 | 26 | 118 | 213 | 213 | -318 | -152 | 9 | 0 | 36 |
Income after Tax |
Loading...
|
M | 1,177 | 1,177 | 846 | 744 | 747 | 642 | 1,081 | 422 | 567 | 567 | 469 | 773 | 832 | 832 | 422 | 378 | 1,057 | 1,057 | 1,209 | 454 | 1,508 | 1,508 | 565 | 182 | 613 | 613 | 901 | 332 | 674 | 289 | 574 | 798 | 461 | 461 | -580 | 337 | 31 | 31 | 92 | 302 | 591 | 591 | 475 | 362 | 765 | 765 | 362 | 293 | 493 | 493 | 68 | 480 | 556 | 556 | 450 | 591 | -831 | 591 | 196 | 465 | 256 | -831 | 231 | 75 | 304 | 75 | 384 | 81 | 291 | 81 | 206 | 184 | 375 | 375 | 200 | 346 | 244 | 244 | 245 | -65 | 400 | 400 | 29 | 331 | 170 | 170 | -656 | -330 | 111 | 55 | 267 |
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 | 1,450 | 1,630 | -1,782 | 461 | 2,658 | -171 | -269 | -177 | 420 | 111 | -111 | -100 | 2 | -2 | -142 | -212 | 1,709 | -212 | -143 | -246 | -365 | -178 | -120 | -270 | -262 | 313 | -313 | -112 | -347 | -285 | -185 | -163 | -272 | -150 | -255 | -111 | 22 | -49 | -242 | -174 | -61 | -224 | -163 | -142 | -46 | -94 | -86 | -155 | -67 | -104 | -154 | -60 | -100 | -87 | 40 | -40 | -109 | -8 | -120 | -63 | -51 | 0 | 42 | -42 | -93 | -267 |
Net Income |
Loading...
|
M | - | - | 846 | 744 | 747 | 642 | 1,081 | 422 | 976 | 568 | 469 | 773 | 497 | 832 | 422 | 378 | -658 | 1,057 | 1,209 | 454 | 647 | 100 | 9 | 46 | 175 | 158 | 298 | 91 | 213 | 289 | 171 | 269 | 177 | 116 | -111 | 111 | 100 | 901 | 2 | 142 | 212 | 214 | 212 | 143 | 246 | 365 | 178 | 120 | 270 | 262 | -313 | 313 | 112 | 347 | 285 | 185 | 163 | 272 | 150 | 255 | 111 | -22 | 49 | 242 | 174 | 61 | 224 | 163 | 142 | 46 | 94 | 86 | 155 | 67 | 104 | 154 | 60 | 100 | 87 | -40 | 40 | 109 | 8 | 120 | 63 | 51 | 0 | -42 | 42 | 93 | 267 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 681,383,871.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 684,116,814.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,509,869.00 | 683,506,277.00 | 683,506,277.00 | 683,509,869.00 | 683,509,869.00 | 683,510,436.00 | 683,510,436.00 | 683,510,436.00 | 683,506,025.00 | 683,509,869.00 | 684,000,000.00 | 683,508,016.00 | 683,508,167.00 | 683,511,434.00 | 683,511,434.00 | 683,509,000.00 | 683,509,000.00 | 683,506,387.00 | 683,506,387.00 | 683,506,387.00 | 683,501,333.00 | 683,509,620.00 | 683,509,620.00 | 683,509,620.00 | 683,503,421.00 | 683,508,000.00 | 683,508,000.00 | 683,515,030.00 | 683,501,401.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,517,481.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,509,848.00 | 683,509,867.00 | 683,509,848.00 | 683,509,848.00 | 683,509,848.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | 683,508,000.00 | - | - |
EBITDA |
Loading...
|
M | 2,956 | 2,956 | 2,465 | 1,467 | 1,960 | 1,121 | 2,399 | 1,569 | 1,333 | 1,333 | 1,701 | 1,384 | 1,740 | 1,740 | 1,425 | 1,624 | 1,721 | 1,721 | 3,075 | 1,143 | 2,234 | 2,234 | 1,440 | 1,442 | 1,286 | 1,286 | 1,490 | 1,058 | 1,332 | - | 1,422 | 673 | 871 | 871 | 990 | 766 | 466 | 466 | 780 | 652 | 1,197 | 1,197 | 1,054 | 940 | 1,076 | 1,076 | 984 | 865 | 464 | 464 | 1,294 | 889 | 847 | 847 | 954 | 447 | -771 | 447 | 774 | 968 | 720 | -771 | 1,117 | 1,701 | 613 | 1,701 | 435 | 1,842 | 561 | 1,842 | 333 | 444 | 1,962 | 1,962 | 308 | 514 | 1,863 | 1,863 | 392 | -46 | 1,686 | 1,686 | 56 | 454 | 2,579 | 2,579 | -956 | -465 | 322 | - | - |
Depreciation and Amortization |
Loading...
|
M | 749 | 749 | 713 | 671 | 657 | 649 | 614 | 661 | 593 | 593 | 565 | 553 | 527 | 527 | 528 | 499 | 481 | 481 | 464 | 425 | 395 | 395 | 343 | 327 | 327 | 327 | 325 | 318 | 332 | - | 280 | 294 | 265 | 265 | 271 | 284 | 278 | 278 | 243 | 223 | 271 | 271 | 208 | 197 | 196 | 196 | 180 | 177 | 196 | 196 | 168 | 176 | 113 | 113 | 144 | 78 | 152 | 78 | 161 | 161 | 162 | 152 | 160 | 1,093 | 150 | 1,093 | -158 | 1,096 | -153 | 1,096 | -156 | -151 | 1,038 | 1,038 | -146 | -152 | 1,045 | 1,045 | -153 | -149 | 962 | 962 | -130 | -135 | -53 | -53 | 15 | 9 | 13 | - | - |
EBIT |
Loading...
|
M | 2,207 | 2,207 | 1,752 | 796 | 1,303 | 472 | 1,785 | 908 | 740 | 740 | 1,136 | 831 | 1,213 | 1,213 | 897 | 1,126 | 1,240 | 1,240 | 2,611 | 719 | 1,839 | 1,839 | 1,098 | 1,115 | 958 | 958 | 1,165 | 740 | 1,000 | 2,364 | 1,142 | 379 | 606 | 606 | 718 | 482 | 188 | 188 | 537 | 429 | 926 | 926 | 846 | 743 | 880 | 880 | 804 | 688 | 268 | 268 | 1,126 | 712 | 734 | 734 | 810 | 370 | -924 | 370 | 613 | 806 | 558 | -924 | 957 | 608 | 463 | 608 | 593 | 746 | 714 | 746 | 489 | 595 | 923 | 923 | 454 | 666 | 818 | 818 | 545 | 103 | 724 | 724 | 186 | 588 | 2,632 | 2,632 | -971 | -474 | 309 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 7.85 | 7.85 | 33.76 | 29.63 | 34.05 | -12.55 | 34.01 | 28.37 | -0.42 | -0.42 | 33.68 | 32.66 | 26.45 | 26.45 | 35.69 | 26.87 | 11.87 | 11.87 | 34.25 | 29.97 | 21.70 | 21.70 | 34.55 | 22.50 | 1.15 | 1.15 | 34.24 | 30.69 | 34.90 | 10.60 | 35.28 | 34.19 | 29.17 | 29.17 | 32.01 | 47.26 | 172.94 | 172.94 | 41.05 | 28.47 | 10.35 | 10.35 | 34.52 | 28.93 | 17.46 | 17.46 | 34.54 | 4.90 | 6.15 | 6.15 | 45.02 | 30.80 | 13.40 | 13.40 | 34.57 | 22.45 | 0.66 | 22.45 | 35.95 | 27.71 | 35.91 | 0.66 | 36.56 | 28.48 | 35.88 | 28.48 | 15.85 | 22.72 | 35.74 | 22.72 | 36.77 | 36.88 | 21.64 | 21.64 | 25.72 | 30.59 | 24.20 | 24.20 | 34.78 | 24.28 | -19.82 | -19.82 | 47.44 | 26.25 | 55.57 | 55.57 | 32.62 | 31.60 | 7.78 | 0.00 | 11.86 |
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 | - | - |
Gross Profit Margin |
Loading...
|
% | 40.86 | 40.86 | 38.88 | 31.58 | 35.88 | 33.67 | 37.08 | 32.92 | 33.57 | 33.57 | 35.49 | 33.34 | 38.65 | 38.65 | 33.71 | 36.40 | 39.17 | 39.17 | 56.02 | 35.87 | 49.38 | 49.38 | 39.30 | 41.39 | 39.56 | 39.56 | 42.11 | 35.86 | 42.08 | 301.77 | 40.29 | 34.07 | 33.75 | 33.75 | 29.26 | 25.42 | 24.71 | 24.71 | 29.66 | 33.55 | 38.58 | 38.58 | 40.77 | 38.06 | 39.52 | 39.52 | 41.27 | 36.66 | 41.45 | 41.45 | 36.91 | 38.54 | 25.98 | 25.98 | 55.14 | 27.59 | 51.70 | 27.59 | 53.22 | 48.87 | 49.49 | 51.70 | 51.53 | 55.24 | 56.84 | 55.24 | 55.52 | 52.22 | 55.36 | 52.22 | 53.67 | 49.24 | 52.19 | 52.19 | 50.85 | 51.70 | 47.95 | 47.95 | 49.00 | 47.39 | 50.58 | 50.58 | 51.38 | 47.03 | 49.90 | 49.90 | 51.94 | 51.70 | 52.92 | 50.40 | 54.04 |
Operating Income Margin |
Loading...
|
% | 30.38 | 30.38 | 27.14 | 17.24 | 22.86 | 7.96 | 29.82 | 17.25 | 115.67 | 115.67 | -11.68 | -13.78 | 123.68 | 123.68 | -11.49 | -9.50 | 153.58 | 153.58 | -8.73 | -15.75 | 132.05 | 132.05 | -9.74 | -12.20 | 130.97 | 130.97 | -9.69 | -14.11 | -13.08 | 23.64 | 28.38 | 24.41 | 96.19 | 96.19 | -7.80 | -8.26 | 6.50 | 6.50 | -12.21 | -17.42 | 27.20 | 27.20 | -10.28 | -12.45 | 131.75 | 131.75 | 24.43 | 25.82 | 23.71 | 23.71 | 24.47 | 27.66 | 26.38 | 26.38 | 37.45 | 21.02 | -13.28 | 21.02 | 18.76 | 39.59 | 24.18 | -13.28 | 28.51 | 8.54 | 30.05 | 8.54 | 30.77 | 50.14 | 31.19 | 50.14 | 23.14 | 22.28 | 36.69 | 36.69 | 22.89 | 40.19 | 71.93 | 71.93 | 34.42 | -7.15 | 63.19 | 63.19 | 5.39 | 46.85 | 267.14 | 267.14 | -101.86 | -49.65 | 34.42 | 36.93 | 40.82 |
Net Income Margin |
Loading...
|
% | - | - | 13.11 | 12.08 | 13.11 | 10.83 | 18.05 | 8.02 | 19.26 | 11.21 | 9.09 | 16.82 | 10.17 | 17.02 | 9.50 | 8.53 | -14.01 | 22.51 | 22.34 | 11.37 | 13.20 | 2.04 | 0.23 | 1.27 | 4.36 | 3.93 | 8.43 | 2.61 | 5.99 | 24.41 | 4.57 | 7.81 | 5.50 | 3.61 | -3.47 | 3.93 | 3.51 | 31.69 | 0.07 | 5.17 | 6.83 | 6.91 | 7.65 | 5.12 | 8.21 | 12.19 | 6.58 | 4.86 | 9.96 | 9.65 | -12.05 | 13.35 | 2.90 | 8.96 | 15.54 | 5.04 | 8.88 | 7.40 | 9.20 | 15.73 | 6.74 | -1.19 | 2.86 | 15.61 | 11.31 | 3.92 | 14.95 | 11.31 | 9.79 | 3.23 | 6.69 | 6.53 | 6.04 | 2.63 | 8.54 | 12.44 | 5.09 | 8.51 | 7.99 | -3.85 | 3.60 | 9.80 | 0.77 | 12.44 | 6.44 | 5.17 | 0.00 | -4.43 | 4.71 | 6.10 | 15.08 |
EBITDA Ratio |
Loading...
|
% | 40.69 | 40.69 | 38.20 | 23.84 | 34.39 | 18.90 | 40.07 | 29.80 | 26.33 | 26.33 | 33.00 | 30.12 | 35.63 | 35.63 | 32.11 | 36.64 | 36.64 | 36.64 | 56.83 | 28.60 | 45.57 | 45.57 | 37.79 | 39.27 | 31.99 | 31.99 | 42.13 | 30.26 | 37.41 | - | 37.97 | 19.56 | 27.02 | 27.02 | 30.95 | 27.13 | 16.39 | 16.39 | 27.63 | 23.68 | 38.58 | 38.58 | 38.02 | 33.61 | 35.98 | 35.98 | 36.32 | 34.91 | 17.13 | 17.13 | 49.91 | 37.95 | 21.87 | 21.87 | 51.99 | 12.18 | -42.01 | 12.18 | 47.53 | 59.60 | 43.55 | -42.01 | 65.06 | 109.64 | 39.79 | 109.64 | 29.08 | 128.18 | 38.59 | 128.18 | 23.68 | 33.83 | 76.45 | 76.45 | 25.21 | 41.50 | 157.99 | 157.99 | 35.99 | -4.40 | 151.78 | 151.78 | 5.45 | 47.09 | 261.79 | 261.79 | -100.33 | -48.75 | 35.82 | - | - |
EBIT Ratio |
Loading...
|
% | 30.38 | 30.38 | 27.14 | 12.94 | 22.86 | 7.96 | 29.82 | 17.25 | 14.61 | 14.61 | 22.04 | 18.08 | 24.84 | 24.84 | 20.21 | 25.39 | 26.40 | 26.40 | 48.26 | 17.98 | 37.51 | 37.51 | 28.81 | 30.37 | 23.84 | 23.84 | 32.96 | 21.16 | 28.09 | 199.53 | 30.49 | 11.01 | 18.79 | 18.79 | 22.47 | 17.07 | 6.60 | 6.60 | 19.02 | 15.59 | 29.85 | 29.85 | 30.51 | 26.57 | 29.41 | 29.41 | 29.67 | 27.77 | 9.89 | 9.89 | 43.42 | 30.42 | 18.95 | 18.95 | 44.12 | 10.06 | -50.31 | 10.06 | 37.62 | 49.65 | 33.78 | -50.31 | 55.73 | 39.17 | 30.05 | 39.17 | 39.62 | 51.92 | 49.11 | 51.92 | 34.79 | 45.30 | 35.98 | 35.98 | 37.12 | 53.75 | 69.40 | 69.40 | 50.05 | 9.91 | 65.15 | 65.15 | 17.98 | 61.08 | 267.14 | 267.14 | -101.86 | -49.65 | 34.42 | 0.00 | 0.00 |
EBT Ratio |
Loading...
|
% | 17.58 | 17.58 | 19.80 | 17.17 | 19.88 | 9.62 | 27.36 | 11.20 | 11.16 | 11.16 | 13.71 | 24.98 | 23.15 | 23.15 | 14.77 | 11.67 | 25.54 | 25.54 | 33.98 | 16.23 | 39.28 | 39.28 | 22.66 | 6.39 | 15.42 | 15.42 | 38.72 | 13.70 | 29.11 | 27.30 | 23.67 | 35.24 | 20.19 | 20.19 | -26.69 | 22.66 | -1.52 | -1.52 | 5.50 | 15.35 | 21.24 | 21.24 | 26.16 | 18.20 | 31.01 | 31.01 | 20.39 | 12.42 | 19.37 | 19.37 | 4.77 | 29.60 | 16.59 | 16.59 | 37.45 | 20.75 | -45.59 | 20.75 | 18.76 | 39.59 | 24.18 | -45.59 | 21.21 | 6.73 | 30.76 | 6.73 | 30.45 | 7.33 | 31.12 | 7.33 | 23.22 | 22.24 | 18.65 | 18.65 | 22.02 | 40.31 | 27.26 | 27.26 | 34.47 | -8.21 | 30.05 | 30.05 | 5.33 | 46.61 | 38.90 | 38.90 | -102.24 | -50.56 | 13.45 | 3.57 | 17.11 |
StockViz Staff
September 16, 2024
Any question? Send us an email