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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 788 | 733 | 634 | 556 | 572 | 504 | 483 | 452 | 431 | 418 | 410 | 399 | 385 | 368 | 351 | 337 | 322 | 312 | 303 | 297 | 291 | 284 | 276 | 267 | 257 | 246 | 235 | 225 | 214 | 206 | 197 | 190 | 184 | 176 | 167 | 158 | 149 | 142 | 135 | 130 | 125 | 121 | 115 | 110 | 106 | 101 | 99 | 94 | 88 | 82 | 76 | 73 | 69 | 67 | 64 | 59 | 54 | 48 | 49 | 50 | 52 | 44 | 29 | 16 | 2 |
Cost of Revenue |
Loading...
|
M | 42 | 33 | 14 | 17 | 18 | 18 | 30 | 26 | 23 | 23 | 11 | 8 | 4 | 4 | 4 | 7 | 14 | 20 | 48 | 48 | 47 | 46 | 38 | 38 | 37 | 36 | 28 | 27 | 27 | 29 | 26 | 26 | 25 | 24 | 22 | 22 | 21 | 20 | 20 | 18 | 17 | 19 | 19 | 19 | 19 | 13 | 7 | 7 | 7 | 9 | 9 | 9 | 10 | 9 | 13 | 15 | 16 | 18 | 14 | 9 | 5 | - | - | - | - |
Gross Profit |
Loading...
|
M | 745 | 700 | 620 | 539 | 554 | 486 | 453 | 426 | 407 | 395 | 399 | 390 | 381 | 365 | 347 | 330 | 309 | 291 | 283 | 277 | 271 | 266 | 257 | 249 | 240 | 230 | 219 | 209 | 199 | 196 | 187 | 181 | 175 | 167 | 158 | 149 | 141 | 134 | 127 | 124 | 120 | 115 | 110 | 105 | 100 | 94 | 92 | 87 | 81 | 74 | 68 | 64 | 60 | 58 | 50 | 44 | 38 | 30 | 35 | 41 | 47 | 44 | 29 | 16 | 2 |
Operating Expenses |
Loading...
|
M | 526 | 403 | 191 | 11 | 93 | 89 | 119 | 190 | 257 | 322 | 394 | 387 | 378 | 362 | 344 | 327 | 306 | 288 | 281 | 274 | 269 | 263 | 255 | 246 | 237 | 226 | 210 | 199 | 189 | 186 | 180 | 174 | 169 | 161 | 153 | 144 | 136 | 129 | 123 | 120 | 116 | 112 | 107 | 102 | 97 | 90 | 88 | 83 | 77 | 70 | 55 | 50 | 47 | 45 | 46 | 39 | 32 | 23 | 29 | 35 | 42 | -675 | -688 | -701 | -714 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 104 | 97 | 85 | 83 | 84 | 83 | 80 | 79 | 76 | 73 | 71 | 68 | 66 | 66 | 64 | 63 | 62 | 61 | 59 | 58 | 57 | 56 | 55 | 54 | 53 | 52 | 51 | 50 | 48 | 47 | 45 | 44 | 44 | 42 | 39 | 36 | 35 | 33 | 38 | 37 | 35 | 33 | 32 | 31 | 29 | 28 | 23 | 22 | 22 | 20 | 23 | 22 | 20 | 19 | 22 | 28 | 34 | 40 | 29 | 18 | 9 | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 60 | 112 | 161 | 207 | 200 | 192 | 184 | 174 | 159 | 149 | 140 | 138 | 135 | 130 | 125 | 120 | 114 | 108 | 102 | 96 | 85 | 83 | 81 | 79 | 75 | 71 | 69 | 62 | 50 | 46 | 40 | 24 | 24 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -420 | -431 | -183 | 163 | 233 | 233 | 154 | 118 | 104 | 104 | 183 | 181 | 89 | 89 | 89 | 87 | 171 | 251 | 181 | 165 | 146 | 128 | 139 | 124 | 111 | 96 | 109 | 96 | 85 | -16 | -11 | -17 | -24 | -15 | -7 | -17 | -23 | -16 | -10 | -11 | -14 | -11 | -8 | -13 | -16 | 41 | 64 | 60 | 54 | 47 | 47 | 43 | 39 | 38 | 49 | 45 | 43 | 40 | 29 | 18 | 9 | - | - | - | - |
Operating Income |
Loading...
|
M | 219 | 297 | 429 | 528 | 461 | 397 | 335 | 236 | 150 | 72 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 9 | 10 | 10 | 10 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 13 | 13 | 13 | 13 | 5 | 4 | 6 | 7 | 5 | 6 | 4 | 719 | 718 | 717 | 716 |
Interest Expense |
Loading...
|
M | 454 | 402 | 323 | 232 | 154 | 88 | 48 | 33 | 31 | 32 | 33 | 36 | 40 | 51 | 64 | 82 | 97 | 103 | 102 | 91 | 77 | 64 | 53 | 45 | 39 | 35 | 32 | 29 | 27 | 26 | 24 | 22 | 20 | 18 | 16 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 16 | 16 | 16 | 16 | 16 | 16 | 15 | 16 | 16 | 17 | 18 | 34 | 45 | 51 | 46 | 26 | 10 | - |
Non-operating Income/Expense |
Loading...
|
M | 80 | -53 | -147 | -231 | -153 | -88 | -48 | 37 | 110 | 181 | 253 | 244 | 233 | 212 | 197 | 189 | 183 | 184 | 178 | 173 | 170 | 166 | 157 | 152 | 144 | 133 | 122 | 113 | 105 | 101 | 99 | 95 | 90 | 83 | 81 | 75 | 71 | 69 | 66 | 64 | 62 | 58 | 54 | 52 | 50 | 48 | 46 | 41 | 38 | 33 | 20 | 18 | 15 | 14 | 27 | 22 | 17 | 13 | 14 | 19 | 22 | 21 | 11 | 4 | - |
EBT |
Loading...
|
M | 234 | 245 | 281 | 297 | 308 | 309 | 286 | 273 | 260 | 253 | 258 | 248 | 236 | 214 | 200 | 192 | 186 | 187 | 180 | 176 | 173 | 169 | 160 | 154 | 147 | 137 | 130 | 123 | 115 | 111 | 106 | 101 | 96 | 89 | 86 | 80 | 76 | 74 | 70 | 68 | 65 | 62 | 57 | 55 | 53 | 52 | 49 | 44 | 41 | 36 | 33 | 31 | 28 | 27 | 23 | 18 | 14 | 9 | 16 | 22 | 25 | 740 | 729 | 721 | 716 |
Income Tax Provision |
Loading...
|
M | 36 | 38 | 49 | 53 | 57 | 57 | 49 | 47 | 46 | 46 | 53 | 52 | 50 | 45 | 40 | 39 | 37 | 38 | 36 | 34 | 33 | 32 | 38 | 42 | 43 | 44 | 37 | 33 | 31 | 32 | 29 | 29 | 28 | 25 | 28 | 24 | 22 | 22 | 21 | 22 | 21 | 20 | 19 | 18 | 17 | 17 | 16 | 15 | 14 | 12 | 12 | 11 | 10 | 9 | 8 | 6 | 4 | 3 | 6 | 8 | 9 | 8 | 5 | 2 | - |
Income after Tax |
Loading...
|
M | 199 | 207 | 233 | 243 | 252 | 252 | 238 | 226 | 214 | 208 | 205 | 196 | 186 | 170 | 160 | 154 | 149 | 149 | 144 | 141 | 139 | 137 | 122 | 113 | 103 | 93 | 94 | 89 | 84 | 79 | 77 | 73 | 68 | 64 | 59 | 57 | 54 | 52 | 49 | 46 | 44 | 42 | 38 | 37 | 35 | 34 | 32 | 29 | 27 | 23 | 21 | 20 | 18 | 17 | 15 | 12 | 9 | 6 | 11 | 14 | 16 | 15 | 8 | 3 | - |
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 | 0 | 0 | 35 | 35 | 35 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 107 | 165 | 232 | 243 | 252 | 251 | 237 | 226 | 214 | 208 | 205 | 196 | 186 | 170 | 160 | 154 | 149 | 149 | 144 | 141 | 139 | 137 | 122 | 112 | 103 | 93 | 96 | 92 | 86 | 81 | 77 | 72 | 68 | 63 | 58 | 56 | 53 | 52 | 49 | 46 | 44 | 41 | 38 | 36 | 35 | 34 | 26 | 22 | 20 | 12 | 12 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 54,541,765.00 | 54,526,539.50 | 54,532,579.50 | 54,536,600.00 | 54,537,808.50 | 54,534,698.50 | 54,523,767.00 | 54,506,531.50 | 54,488,492.75 | 54,453,480.00 | 54,398,476.25 | 54,337,282.50 | 54,270,851.50 | 54,217,207.25 | 54,186,109.75 | 54,151,960.50 | 54,125,610.75 | 54,102,891.75 | 54,074,831.50 | 54,098,545.00 | 54,125,274.00 | 54,151,989.50 | 54,180,481.75 | 54,157,594.25 | 54,133,739.50 | 54,121,320.00 | 54,154,749.50 | 54,099,663.50 | 53,937,644.00 | 53,687,618.50 | 53,444,747.00 | 53,228,082.00 | 53,077,968.50 | 52,913,553.50 | 52,444,657.75 | 52,054,647.25 | 51,253,424.75 | 50,396,652.75 | 49,799,388.00 | 49,198,449.50 | 49,048,872.00 | 49,048,872.00 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 47,090,260.50 | 45,531,654.00 | 42,001,936.00 | 38,454,718.00 | 34,727,500.00 | 27,260,784.50 | 19,802,274.25 | 12,364,197.25 | 5,105,596.33 | 5,101,825.50 | 5,107,692.00 | - |
EBITDA |
Loading...
|
M | 151 | 298 | 431 | 531 | 465 | 401 | 339 | 311 | 296 | 290 | 295 | 288 | 280 | 269 | 268 | 278 | 287 | 294 | 286 | 271 | 254 | 236 | 217 | 203 | 189 | 176 | 165 | 155 | 145 | 140 | 133 | 126 | 119 | 109 | 105 | 97 | 92 | 90 | 86 | 84 | 81 | 77 | 72 | 70 | 68 | 68 | 65 | 61 | 58 | 53 | 50 | 48 | 45 | 43 | 39 | 35 | 32 | 28 | 11 | -3 | -15 | 694 | 704 | 711 | 716 |
Depreciation and Amortization |
Loading...
|
M | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | - |
EBIT |
Loading...
|
M | 146 | 294 | 427 | 527 | 461 | 397 | 335 | 307 | 291 | 285 | 291 | 284 | 276 | 265 | 264 | 274 | 284 | 290 | 282 | 267 | 250 | 233 | 213 | 200 | 186 | 173 | 162 | 152 | 142 | 137 | 130 | 123 | 116 | 107 | 102 | 95 | 90 | 88 | 84 | 82 | 79 | 76 | 70 | 68 | 67 | 66 | 64 | 60 | 57 | 52 | 49 | 47 | 44 | 42 | 38 | 34 | 31 | 27 | 10 | -4 | -16 | -22 | -13 | -5 | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 14.90 | 15.04 | 17.19 | 17.97 | 18.33 | 18.55 | 16.85 | 17.12 | 17.65 | 17.96 | 20.42 | 21.00 | 20.99 | 20.64 | 20.01 | 19.99 | 19.94 | 20.13 | 19.83 | 19.54 | 19.32 | 18.88 | 24.48 | 27.60 | 29.93 | 31.93 | 27.90 | 27.05 | 26.91 | 28.66 | 27.08 | 28.30 | 29.28 | 28.87 | 31.82 | 29.40 | 29.30 | 29.21 | 29.91 | 32.33 | 32.43 | 32.80 | 32.55 | 32.64 | 32.66 | 33.20 | 33.59 | 34.04 | 34.60 | 34.58 | 35.12 | 34.97 | 35.09 | 34.97 | 34.67 | 32.98 | 32.13 | 31.84 | 31.93 | 33.91 | 34.79 | 35.48 | 35.56 | 35.41 | - |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 94.63 | 95.56 | 97.67 | 96.62 | 96.60 | 96.60 | 93.76 | 94.15 | 94.50 | 94.50 | 97.34 | 97.94 | 99.03 | 99.03 | 99.03 | 97.92 | 95.64 | 93.34 | 93.34 | 93.33 | 93.27 | 93.33 | 93.33 | 93.26 | 93.27 | 93.09 | 93.09 | 92.90 | 92.77 | 95.18 | 95.18 | 95.12 | 94.97 | 94.97 | 94.97 | 94.35 | 94.42 | 94.42 | 94.42 | 95.42 | 95.64 | 95.64 | 95.64 | 95.13 | 94.99 | 92.83 | 92.83 | 92.62 | 91.22 | 88.91 | 88.91 | 87.52 | 86.11 | 86.21 | 78.57 | 73.36 | 69.12 | 61.21 | 68.86 | 78.23 | 87.74 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 41.88 | 54.71 | 80.13 | 98.50 | 80.87 | 78.47 | 68.95 | 50.77 | 33.73 | 16.69 | 1.10 | 0.90 | 0.78 | 0.68 | 0.80 | 0.87 | 0.94 | 0.91 | 0.80 | 0.79 | 0.83 | 0.87 | 1.05 | 1.06 | 1.05 | 1.59 | 3.83 | 4.41 | 4.75 | 4.65 | 3.71 | 3.52 | 3.50 | 3.37 | 3.23 | 3.17 | 3.17 | 3.08 | 3.08 | 3.04 | 2.97 | 3.00 | 2.94 | 2.92 | 2.95 | 3.27 | 3.31 | 3.39 | 3.85 | 3.90 | 18.21 | 18.84 | 18.55 | 18.60 | 7.98 | 7.77 | 12.02 | 13.89 | 10.96 | 11.85 | 8.28 | 8,150.45 | 10,863.94 | 16,292.29 | 32,579.39 |
Net Income Margin |
Loading...
|
% | 36.84 | 35.21 | 39.49 | 45.07 | 45.24 | 49.92 | 49.21 | 49.96 | 49.61 | 49.70 | 50.02 | 49.07 | 48.27 | 45.83 | 45.51 | 45.74 | 46.28 | 47.84 | 47.61 | 47.68 | 47.92 | 48.16 | 43.97 | 42.04 | 40.06 | 37.90 | 40.82 | 40.75 | 40.23 | 39.49 | 39.16 | 38.13 | 36.85 | 35.72 | 35.09 | 35.77 | 35.78 | 36.53 | 36.20 | 35.21 | 34.97 | 34.12 | 32.91 | 33.05 | 33.20 | 33.72 | 33.77 | 31.72 | 30.72 | 29.09 | 29.09 | 29.48 | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 34.61 | 54.85 | 80.46 | 99.02 | 81.60 | 79.29 | 69.84 | 68.69 | 68.62 | 69.35 | 72.03 | 72.34 | 72.70 | 73.12 | 76.75 | 82.98 | 89.53 | 94.41 | 94.30 | 91.24 | 87.20 | 83.02 | 78.30 | 75.91 | 73.44 | 71.14 | 70.06 | 68.87 | 67.90 | 67.99 | 67.56 | 66.34 | 64.54 | 61.86 | 62.75 | 61.93 | 61.97 | 63.33 | 64.13 | 64.89 | 64.94 | 64.13 | 62.70 | 63.59 | 64.68 | 67.08 | 66.03 | 65.47 | 66.05 | 64.62 | 65.62 | 65.86 | 64.68 | 64.17 | 61.35 | 58.93 | 58.35 | 58.56 | 28.63 | 1.19 | -23.24 | 8,105.91 | 10,829.66 | 16,270.84 | 32,579.39 |
EBIT Ratio |
Loading...
|
% | 33.99 | 54.20 | 106.39 | 98.25 | 80.87 | 78.47 | 68.95 | 67.72 | 67.60 | 68.30 | 70.96 | 71.27 | 71.61 | 72.00 | 75.61 | 81.80 | 88.30 | 93.14 | 93.02 | 89.95 | 85.92 | 81.74 | 77.18 | 74.78 | 72.30 | 69.97 | 68.76 | 67.51 | 66.47 | 66.49 | 65.96 | 64.80 | 62.96 | 60.39 | 61.42 | 60.58 | 60.72 | 62.03 | 62.66 | 63.40 | 63.32 | 62.61 | 61.26 | 62.23 | 63.52 | 65.88 | 64.77 | 64.17 | 64.67 | 63.19 | 64.16 | 64.35 | 63.14 | 62.58 | 59.61 | 57.17 | 56.36 | 56.24 | 26.42 | -1.04 | -25.25 | -53.60 | -46.89 | -39.39 | - |
EBT Ratio |
Loading...
|
% | 33.58 | 36.90 | 48.00 | 54.98 | 55.45 | 61.33 | 59.26 | 60.36 | 60.33 | 60.68 | 62.90 | 62.15 | 61.14 | 57.85 | 56.94 | 57.21 | 57.86 | 59.92 | 59.42 | 59.29 | 59.42 | 59.40 | 57.98 | 57.85 | 57.02 | 55.70 | 55.29 | 54.49 | 53.65 | 53.95 | 53.80 | 53.30 | 52.27 | 50.38 | 51.78 | 51.06 | 51.02 | 52.06 | 52.21 | 52.56 | 52.27 | 51.32 | 49.32 | 49.62 | 49.88 | 51.09 | 49.30 | 47.33 | 46.44 | 43.49 | 42.98 | 42.31 | 40.53 | 39.82 | 34.97 | 28.89 | 24.23 | 17.45 | 30.85 | 40.49 | 45.26 | 8,187.43 | 10,891.49 | 16,308.96 | 32,579.39 |
StockViz Staff
September 20, 2024
Any question? Send us an email