Income Statement | Trend | Unit | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-10-31 | 2003-07-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 | 2002-01-31 | 2001-10-31 | 2001-07-31 | 2001-04-30 | 2001-01-31 | 2000-10-31 | 2000-07-31 | 2000-04-30 | 2000-01-31 | 1999-10-31 | 1999-07-31 | 1999-04-30 | 1999-01-31 | 1998-10-31 | 1998-07-31 | 1998-04-30 | 1998-01-31 | 1997-10-31 | 1997-07-31 | 1997-04-30 | 1997-01-31 | 1996-10-31 | 1996-07-31 | 1996-04-30 | 1996-01-31 | 1995-10-31 | 1995-07-31 | 1995-04-30 | 1995-01-31 | 1994-10-31 | 1994-07-31 | 1994-04-30 | 1994-01-31 | 1993-10-31 | 1993-07-31 | 1993-04-30 | 1993-01-31 | 1992-10-31 | 1992-07-31 | 1992-04-30 | 1992-01-31 | 1991-10-31 | 1991-07-31 | 1991-04-30 | 1991-01-31 | 1990-10-31 | 1990-07-31 | 1990-04-30 | 1990-01-31 | 1989-10-31 | 1989-07-31 | 1989-04-30 | 1989-01-31 | 1988-10-31 | 1988-07-31 | 1988-04-30 | 1988-01-31 | 1987-10-31 | 1987-07-31 | 1987-04-30 | 1987-01-31 | 1986-10-31 | 1986-07-31 | 1986-04-30 | 1986-01-31 | 1985-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 10,493 | 10,163 | 9,995 | 10,687 | 10,494 | 10,265 | 10,276 | 9,605 | 9,365 | 9,018 | 8,790 | 8,295 | 7,691 | 7,310 | 7,078 | 6,911 | 7,025 | 7,192 | 7,224 | 7,300 | 7,448 | 7,331 | 7,143 | 6,716 | 6,305 | 6,070 | 5,815 | 5,643 | 5,410 | 5,162 | 5,170 | 4,751 | 4,509 | 4,246 | 4,171 | 4,085 | 4,114 | 4,121 | 3,912 | 3,605 | 3,238 | 2,893 | 2,674 | 2,263 | 2,128 | 1,985 | 1,883 | 1,678 | 1,518 | 1,464 | 1,476 | 1,451 | 1,511 | 1,502 | 1,495 | 1,579 | 1,586 | 1,673 | 1,755 | 1,968 | 2,304 | 2,724 | 3,158 | 3,629 | 4,043 | 4,399 | 4,647 | 5,286 | 5,605 | 5,873 | 6,123 | 6,299 | 6,329 | 6,135 | 5,793 | 5,272 | 4,723 | 4,294 | 3,893 | 3,334 | 3,014 | 2,803 | 2,772 | 2,575 | 2,556 | 2,498 | 2,423 | 2,210 | 2,210 | 2,168 | 2,146 | 2,268 | 2,055 | 1,931 | 1,805 | 1,632 | 1,573 | 1,528 | 1,456 | 1,388 | 1,326 | 1,234 | 1,206 | 1,153 | 1,053 | 1,014 | 972 | 913 | 884 | 821 | 761 | 701 | 675 | 666 | 646 | 619 | 552 | 505 | 502 | 471 | 453 | 435 | 393 | 349 | 328 | 305 | 280 | 241 | 208 | 191 | 176 | 171 | 177 | 189 | 198 | 197 | 190 | 185 | 178 | 180 | 191 | 198 | 200 | 191 | 166 | 149 | 137 | 131 | 137 | 132 | 127 | 108 | 69 | 45 | 22 |
Cost of Revenue |
Loading...
|
M | 7,549 | 7,425 | 7,361 | 7,888 | 7,845 | 7,743 | 7,789 | 7,384 | 7,229 | 7,003 | 6,847 | 6,544 | 6,140 | 5,891 | 5,749 | 5,657 | 5,724 | 5,824 | 5,809 | 5,793 | 5,894 | 5,815 | 5,673 | 5,318 | 4,984 | 4,764 | 4,562 | 4,556 | 4,372 | 4,165 | 4,144 | 3,691 | 3,524 | 3,332 | 3,269 | 3,216 | 3,208 | 3,218 | 3,082 | 2,842 | 2,569 | 2,301 | 2,133 | 1,817 | 1,720 | 1,606 | 1,532 | 1,389 | 1,281 | 1,250 | 1,261 | 1,265 | 1,318 | 1,347 | 1,383 | 1,522 | 1,641 | 1,783 | 1,951 | 2,098 | 2,303 | 2,675 | 3,037 | 3,425 | 3,787 | 3,974 | 4,000 | 4,243 | 4,279 | 4,282 | 4,344 | 4,431 | 4,350 | 4,176 | 3,927 | 3,588 | 3,271 | 3,022 | 2,763 | 2,378 | 2,156 | 2,010 | 1,995 | 1,861 | 1,839 | 1,793 | 1,735 | 1,578 | 1,578 | 1,562 | 1,560 | 1,658 | 1,532 | 1,449 | 1,358 | 1,244 | 1,207 | 1,178 | 1,125 | 1,074 | 1,025 | 951 | 928 | 882 | 806 | 777 | 744 | 698 | 676 | 624 | 578 | 529 | 507 | 499 | 482 | 464 | 414 | 380 | 378 | 352 | 338 | 324 | 288 | 254 | 236 | 218 | 201 | 175 | 154 | 142 | 132 | 132 | 135 | 141 | 146 | 139 | 132 | 127 | 96 | 57 | 26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 2,944 | 2,737 | 2,634 | 2,799 | 2,649 | 2,521 | 2,486 | 2,221 | 2,137 | 2,015 | 1,943 | 1,751 | 1,551 | 1,419 | 1,328 | 1,254 | 1,301 | 1,368 | 1,415 | 1,508 | 1,554 | 1,516 | 1,470 | 1,398 | 1,321 | 1,306 | 1,253 | 1,086 | 1,038 | 997 | 1,025 | 1,061 | 986 | 915 | 902 | 869 | 905 | 904 | 830 | 764 | 668 | 592 | 541 | 446 | 408 | 379 | 351 | 289 | 237 | 213 | 215 | 185 | 193 | 155 | 112 | 57 | -55 | -110 | -196 | -130 | 1 | 49 | 121 | 203 | 256 | 425 | 647 | 1,043 | 1,326 | 1,591 | 1,780 | 1,867 | 1,980 | 1,959 | 1,866 | 1,684 | 1,452 | 1,273 | 1,130 | 956 | 858 | 793 | 777 | 713 | 717 | 706 | 688 | 632 | 632 | 607 | 586 | 610 | 522 | 482 | 447 | 388 | 366 | 350 | 331 | 313 | 301 | 283 | 278 | 271 | 247 | 237 | 228 | 215 | 209 | 197 | 183 | 171 | 168 | 167 | 164 | 155 | 137 | 126 | 124 | 118 | 115 | 111 | 105 | 95 | 92 | 87 | 79 | 66 | 54 | 49 | 44 | 39 | 43 | 48 | 52 | 58 | 59 | 58 | 82 | 122 | 165 | 198 | 200 | 191 | 166 | 149 | 137 | 131 | 137 | 132 | 127 | 108 | 69 | 45 | 22 |
Operating Expenses |
Loading...
|
M | 940 | 929 | 909 | 942 | 946 | 962 | 978 | 962 | 963 | 938 | 922 | 910 | 837 | 797 | 778 | 739 | 765 | 764 | 735 | 713 | 701 | 689 | 684 | 666 | 647 | 628 | 608 | 590 | 570 | 551 | 535 | 510 | 491 | 471 | 455 | 451 | 444 | 441 | 433 | 406 | 385 | 360 | 340 | 321 | 307 | 296 | 287 | 281 | 271 | 270 | 263 | 268 | 275 | 274 | 286 | 298 | 294 | 310 | 321 | 357 | 415 | 465 | 522 | 623 | 629 | 627 | 651 | 694 | 710 | 752 | 754 | 746 | 724 | 669 | 608 | 461 | 438 | 411 | 381 | 352 | 322 | 299 | 288 | 270 | 311 | 303 | 289 | 278 | 278 | 271 | 266 | 267 | 198 | 188 | 179 | 164 | 154 | 147 | 137 | 129 | 123 | 115 | 112 | 108 | 101 | 96 | 90 | 84 | 80 | 77 | 73 | 70 | 68 | 65 | 63 | 59 | 56 | 54 | 52 | 51 | 49 | 47 | 46 | 44 | 41 | 38 | 36 | 33 | 31 | 30 | 29 | 29 | 28 | 29 | 30 | 31 | 31 | 31 | 23 | 169 | 162 | 154 | 154 | 100 | 100 | 100 | 100 | 99 | 99 | 99 | 99 | 69 | 69 | 69 | 69 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 889 | 878 | 909 | 942 | 946 | 962 | 978 | 962 | 963 | 938 | 922 | 999 | 926 | 886 | 867 | 739 | 765 | 764 | 735 | 713 | 701 | 689 | 684 | 666 | 647 | 628 | 608 | 590 | 570 | 551 | 535 | 510 | 491 | 471 | 455 | 451 | 444 | 441 | 433 | 406 | 385 | 360 | 340 | 321 | 307 | 296 | 287 | 281 | 271 | 270 | 261 | 262 | 265 | 257 | 263 | 279 | 281 | 303 | 320 | 332 | 366 | 394 | 430 | 454 | 482 | 504 | 517 | 540 | 557 | 568 | 573 | 562 | 541 | 515 | 483 | 461 | 438 | 411 | 381 | 352 | 322 | 299 | 288 | 270 | 253 | 244 | 231 | 220 | 220 | 213 | 208 | 206 | 194 | 182 | 170 | 157 | 147 | 139 | 130 | 123 | 117 | 110 | 107 | 103 | 96 | 91 | 86 | 80 | 76 | 73 | 70 | 67 | 65 | 62 | 60 | 57 | 53 | 52 | 39 | 25 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating 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 | 2 | 6 | 11 | 17 | 23 | 19 | 13 | 7 | 1 | 26 | 49 | 72 | 92 | 170 | 147 | 123 | 134 | 154 | 154 | 183 | 181 | 184 | 184 | 154 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 61 | 5 | 6 | 9 | 6 | 4 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -6,610 | -6,496 | -6,451 | -6,946 | -6,899 | -6,781 | -6,811 | -6,423 | -6,266 | -6,065 | -5,925 | -5,634 | -5,303 | -5,094 | -4,971 | -4,918 | -4,959 | -5,060 | -5,074 | -5,079 | -5,193 | -5,126 | -4,989 | -4,652 | -4,338 | -4,136 | -3,954 | -3,966 | -3,801 | -3,614 | -3,609 | -3,181 | -3,032 | -2,861 | -2,814 | -2,765 | -2,764 | -2,777 | -2,649 | -2,436 | -2,185 | -1,942 | -1,793 | -1,496 | -1,413 | -1,311 | -1,245 | -1,108 | -1,010 | -981 | -999 | -1,003 | -1,053 | -1,090 | -1,120 | -1,243 | -1,360 | -1,480 | -1,630 | -1,741 | -1,888 | -2,210 | -2,515 | -2,802 | -3,158 | -3,347 | -3,349 | -3,549 | -3,569 | -3,530 | -3,590 | -3,685 | -3,625 | -3,507 | -3,319 | -3,127 | -2,833 | -2,610 | -2,382 | -2,026 | -1,834 | -1,711 | -1,707 | -1,592 | -1,528 | -1,490 | -1,446 | -1,299 | -1,299 | -1,291 | -1,294 | -1,391 | -1,334 | -1,261 | -1,179 | -1,079 | -1,053 | -1,031 | -988 | -946 | -902 | -836 | -816 | -775 | -705 | -681 | -654 | -614 | -596 | -547 | -505 | -459 | -439 | -434 | -420 | -405 | -358 | -325 | -326 | -302 | -289 | -276 | -242 | -211 | -195 | -180 | -165 | -142 | -123 | -113 | -104 | -104 | -106 | -112 | -116 | -109 | -101 | -97 | -73 | -42 | -18 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 2,004 | 1,808 | 1,725 | 1,856 | 1,703 | 1,559 | 1,509 | 1,259 | 1,174 | 1,077 | 1,021 | 841 | 714 | 622 | 550 | 515 | 536 | 604 | 681 | 794 | 853 | 827 | 786 | 732 | 674 | 678 | 645 | 496 | 468 | 446 | 490 | 551 | 494 | 444 | 447 | 419 | 461 | 463 | 397 | 358 | 284 | 232 | 201 | 125 | 101 | 83 | 63 | 8 | -34 | -57 | -48 | -83 | -83 | -119 | -174 | -241 | -349 | -420 | -517 | -488 | -414 | -416 | -401 | -420 | -372 | -202 | -4 | 350 | 615 | 839 | 1,026 | 1,121 | 1,255 | 1,290 | 1,258 | 1,223 | 1,014 | 861 | 749 | 604 | 537 | 493 | 489 | 444 | 405 | 403 | 399 | 354 | 354 | 335 | 320 | 343 | 324 | 294 | 268 | 224 | 212 | 204 | 194 | 184 | 179 | 168 | 166 | 163 | 146 | 141 | 137 | 130 | 129 | 120 | 110 | 101 | 100 | 103 | 102 | 96 | 81 | 71 | 73 | 68 | 66 | 64 | 58 | 52 | 51 | 48 | 43 | 33 | 23 | 19 | 15 | 11 | 14 | 18 | 23 | 28 | 28 | 27 | 59 | -47 | 4 | 44 | 46 | 91 | 65 | 49 | 37 | 32 | 38 | 33 | 28 | 39 | 0 | -23 | -47 |
Interest Expense |
Loading...
|
M | 49 | 44 | -49 | 146 | 150 | 159 | 141 | 103 | 126 | 146 | 128 | 76 | 51 | 19 | 30 | 71 | 85 | 98 | 106 | 115 | 122 | 125 | 145 | 106 | 115 | 159 | 172 | 189 | 182 | 143 | 106 | 96 | 91 | 90 | 97 | 78 | 87 | 66 | 80 | 118 | 102 | 139 | 102 | 67 | 56 | 29 | 35 | 56 | 79 | 70 | 58 | 34 | 11 | 17 | 23 | 30 | 47 | 43 | 36 | 55 | 43 | 62 | 66 | 62 | 95 | 96 | 118 | 124 | 99 | 100 | 101 | 223 | 250 | 254 | 248 | 127 | 108 | 117 | 110 | 106 | 99 | 78 | 85 | 74 | 78 | 77 | 79 | 73 | 73 | 66 | 47 | 47 | 35 | 29 | 32 | 28 | 27 | 29 | 28 | 27 | 27 | 29 | 28 | 30 | 28 | 27 | 27 | 24 | 25 | 24 | 23 | 22 | 21 | 22 | 21 | 18 | 14 | 12 | 14 | 13 | 13 | 12 | 11 | 11 | 13 | 14 | 13 | 12 | 10 | 8 | 6 | 5 | 5 | 5 | 6 | 6 | 5 | 4 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 115 | 92 | 118 | 222 | 189 | 198 | 195 | 103 | 126 | 97 | 79 | 27 | 2 | 27 | 37 | 78 | 92 | 98 | 106 | 117 | 124 | 127 | 148 | 107 | 115 | 158 | 169 | 185 | 173 | 136 | 99 | 88 | 88 | 84 | 89 | 88 | 90 | 95 | 107 | 108 | 99 | 98 | 67 | 53 | 52 | 44 | 43 | 44 | 41 | 13 | -5 | 5 | -1 | 11 | 23 | 5 | -1 | -2 | 4 | -51 | -77 | -159 | -190 | -191 | -158 | -71 | -49 | 18 | 22 | 30 | 48 | 55 | 48 | 38 | 24 | 14 | 19 | 9 | 8 | -4 | -9 | -2 | -6 | -3 | -4 | -3 | -13 | -28 | -6 | -4 | 12 | 12 | -18 | -18 | -19 | -15 | -14 | -15 | -14 | -3 | 7 | 5 | 5 | -8 | -9 | -9 | -10 | -7 | -7 | -8 | -8 | -7 | -7 | -7 | -7 | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 2,119 | 1,900 | 1,842 | 2,079 | 1,891 | 1,757 | 1,704 | 1,362 | 1,300 | 1,174 | 1,100 | 868 | 716 | 648 | 587 | 593 | 628 | 702 | 787 | 911 | 977 | 954 | 934 | 839 | 790 | 836 | 814 | 681 | 641 | 582 | 589 | 638 | 582 | 528 | 536 | 507 | 550 | 557 | 505 | 466 | 383 | 331 | 268 | 178 | 153 | 128 | 113 | 67 | 28 | -19 | -29 | -54 | -57 | -77 | -117 | -214 | -327 | -397 | -496 | -496 | -439 | -471 | -467 | -482 | -382 | -168 | 71 | 483 | 723 | 948 | 1,127 | 1,344 | 1,422 | 1,405 | 1,323 | 1,101 | 906 | 752 | 647 | 509 | 449 | 418 | 411 | 373 | 374 | 373 | 371 | 331 | 331 | 321 | 314 | 336 | 287 | 259 | 231 | 191 | 180 | 171 | 163 | 153 | 146 | 136 | 134 | 130 | 116 | 111 | 108 | 104 | 102 | 95 | 86 | 78 | 78 | 80 | 79 | 76 | 64 | 56 | 57 | 53 | 50 | 49 | 44 | 38 | 36 | 33 | 29 | 20 | 12 | 10 | 6 | 3 | 7 | 10 | 15 | 21 | 22 | 22 | 16 | 10 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 537 | 480 | 470 | 511 | 466 | 431 | 417 | 342 | 318 | 285 | 267 | 209 | 178 | 162 | 140 | 143 | 146 | 167 | 197 | 212 | 232 | 226 | 186 | 210 | 205 | 239 | 279 | 223 | 226 | 203 | 207 | 224 | 206 | 173 | 172 | 159 | 172 | 182 | 165 | 163 | 131 | 119 | 97 | -309 | -349 | -367 | -374 | -23 | -43 | -52 | -69 | -129 | -118 | -118 | -114 | -49 | 338 | 311 | 259 | 227 | -159 | -181 | -169 | -181 | -137 | -54 | 35 | 192 | 284 | 370 | 439 | 520 | 557 | 545 | 517 | 424 | 339 | 283 | 238 | 187 | 165 | 154 | 151 | 137 | 137 | 137 | 136 | 121 | 121 | 117 | 115 | 124 | 106 | 95 | 85 | 70 | 66 | 63 | 60 | 56 | 53 | 50 | 49 | 47 | 42 | 41 | 40 | 38 | 38 | 35 | 32 | 29 | 29 | 30 | 30 | 27 | 23 | 20 | 21 | 19 | 18 | 18 | 17 | 15 | 15 | 13 | 12 | 8 | 5 | 4 | 3 | 1 | 3 | 4 | 6 | 8 | 9 | 8 | 6 | 4 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 1,582 | 1,420 | 1,372 | 1,567 | 1,426 | 1,326 | 1,287 | 1,020 | 982 | 889 | 834 | 659 | 538 | 486 | 447 | 450 | 481 | 535 | 590 | 699 | 746 | 728 | 748 | 629 | 584 | 597 | 535 | 458 | 415 | 379 | 382 | 415 | 376 | 355 | 363 | 348 | 378 | 376 | 340 | 303 | 252 | 212 | 171 | 487 | 502 | 494 | 487 | 91 | 71 | 34 | 40 | 75 | 60 | 41 | -3 | -165 | -665 | -708 | -756 | -723 | -280 | -291 | -298 | -301 | -245 | -115 | 36 | 291 | 439 | 578 | 687 | 824 | 865 | 860 | 806 | 676 | 567 | 469 | 409 | 322 | 284 | 264 | 260 | 236 | 236 | 236 | 235 | 210 | 210 | 203 | 199 | 213 | 181 | 163 | 146 | 121 | 114 | 108 | 103 | 97 | 93 | 87 | 86 | 83 | 73 | 70 | 68 | 65 | 64 | 60 | 54 | 49 | 49 | 50 | 50 | 48 | 41 | 36 | 36 | 33 | 32 | 31 | 27 | 23 | 22 | 20 | 17 | 12 | 8 | 6 | 4 | 1 | 4 | 6 | 9 | 13 | 14 | 13 | 10 | 6 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 164 | 43 | 43 | -27 | -69 | 151 | 223 | 267 | 313 | 357 | 393 | 377 | 309 | 371 | 360 | 428 | 504 | 391 | 394 | 348 | 356 | 386 | 352 | 287 | 277 | 330 | 350 | 326 | 263 | 34 | -52 | -52 | -52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | -50 | -50 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | -36 | -72 | -127 | -291 | -439 | -578 | -687 | -824 | -865 | -860 | -806 | -676 | -567 | -469 | -409 | -322 | -284 | -264 | -260 | -236 | -221 | -221 | -220 | -219 | -225 | -218 | -214 | -204 | -181 | -163 | -146 | -88 | -50 | -22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 860 | 1,181 | 1,372 | 1,567 | 1,426 | 1,326 | 1,287 | 1,020 | 982 | 889 | 834 | 659 | 538 | 486 | 447 | 450 | 481 | 535 | 590 | 699 | 746 | 728 | 748 | 629 | 584 | 597 | 535 | 458 | 415 | 379 | 382 | 415 | 376 | 355 | 363 | 348 | 378 | 376 | 340 | 303 | 252 | 212 | 171 | 487 | 502 | 494 | 487 | 91 | 71 | 34 | 40 | 75 | 60 | 81 | 78 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 36 | 72 | 127 | 291 | 439 | 578 | 687 | 824 | 865 | 860 | 806 | 676 | 567 | 469 | 409 | 322 | 284 | 264 | 260 | 236 | 221 | 221 | 220 | 219 | 225 | 218 | 214 | 204 | 181 | 163 | 146 | 88 | 50 | 22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 107,894,750.00 | 109,490,000.00 | 111,007,750.00 | 112,359,000.00 | 113,659,750.00 | 115,345,000.00 | 117,975,500.00 | 120,541,500.00 | 122,862,500.00 | 124,631,000.00 | 125,807,000.00 | 127,015,750.00 | 127,463,000.00 | 128,165,500.00 | 131,247,250.00 | 134,916,000.00 | 139,635,000.00 | 144,465,000.00 | 146,500,750.00 | 148,009,750.00 | 149,734,250.00 | 151,484,250.00 | 154,200,500.00 | 157,941,000.00 | 162,538,250.00 | 166,606,750.00 | 169,486,750.00 | 171,266,250.00 | 171,727,000.00 | 172,979,750.00 | 175,973,250.00 | 179,236,500.00 | 182,168,500.00 | 184,274,500.00 | 184,703,500.00 | 184,936,750.00 | 185,278,750.00 | 185,679,750.00 | 185,875,000.00 | 183,945,750.00 | 181,820,750.00 | 179,744,250.00 | 177,962,500.00 | 177,168,250.00 | 175,225,250.00 | 172,825,000.00 | 169,962,500.00 | 167,846,500.00 | 167,623,750.00 | 167,217,500.00 | 167,670,000.00 | 168,122,500.00 | 167,702,500.00 | 167,326,750.00 | 166,605,750.00 | 165,884,750.00 | 164,281,500.00 | 163,213,250.00 | 162,079,000.00 | 160,944,750.00 | 160,323,750.00 | 159,695,500.00 | 158,973,750.00 | 158,252,000.00 | 159,655,500.00 | 161,073,750.00 | 162,632,500.00 | 164,191,250.00 | 163,976,000.00 | 164,334,250.00 | 165,079,000.00 | 165,823,750.00 | 167,406,000.00 | 168,312,250.00 | 168,076,500.00 | 167,840,750.00 | 165,840,000.00 | 164,215,000.00 | 163,103,500.00 | 161,992,000.00 | 159,299,000.00 | 155,386,500.00 | 152,131,000.00 | 148,875,500.00 | 148,230,500.00 | 149,548,500.00 | 149,516,500.00 | 149,484,500.00 | 149,484,500.00 | 150,648,000.00 | 152,941,000.00 | 155,234,000.00 | 155,331,000.00 | 153,085,000.00 | 150,579,000.00 | 148,073,000.00 | 148,479,000.00 | 148,900,627.00 | 149,848,769.75 | 150,796,912.50 | 151,530,121.50 | 152,493,547.25 | 152,363,677.25 | 152,233,807.25 | 149,962,554.75 | 147,541,502.00 | 153,876,729.25 | 160,211,956.50 | 159,938,953.50 | 158,721,562.25 | 150,746,018.75 | 142,770,475.25 | 142,305,359.00 | 142,337,565.00 | 140,833,941.75 | 139,330,318.50 | 137,314,814.50 | 136,346,153.50 | 135,762,820.25 | 135,179,487.00 | 135,004,048.50 | 134,794,258.50 | 133,460,925.25 | 132,127,592.00 | 132,303,030.50 | 132,000,000.00 | 132,190,476.00 | 132,380,952.00 | 129,047,618.75 | 130,714,285.50 | 125,357,142.75 | 120,000,000.00 | 120,000,000.00 | 113,000,000.00 | 115,500,000.00 | 118,000,000.00 | 118,000,000.00 | 120,000,000.00 | 120,041,000.00 | 120,082,000.00 | 120,149,000.00 | 120,216,000.00 | 120,168,000.00 | 120,120,000.00 | 120,046,000.00 | 119,972,000.00 | 119,964,000.00 | 119,956,000.00 | 121,087,000.00 | 122,233,562.00 | 123,388,124.00 | 124,542,686.00 | 124,558,248.00 | 124,558,248.00 | 124,558,248.00 |
EBITDA |
Loading...
|
M | 2,039 | 1,824 | 1,725 | 1,856 | 1,703 | 1,559 | 1,509 | 1,259 | 1,174 | 1,111 | 1,055 | 875 | 748 | 622 | 550 | 515 | 536 | 604 | 681 | 794 | 853 | 827 | 786 | 732 | 674 | 678 | 645 | 496 | 468 | 446 | 490 | 551 | 494 | 444 | 447 | 419 | 461 | 463 | 397 | 358 | 284 | 232 | 201 | 129 | 111 | 110 | 103 | 68 | 38 | -9 | -18 | -39 | -43 | -57 | -100 | -190 | -283 | -351 | -462 | -440 | -389 | -401 | -372 | -392 | -344 | -173 | 36 | 391 | 658 | 882 | 1,058 | 1,152 | 1,288 | 1,321 | 1,287 | 1,255 | 1,040 | 893 | 779 | 630 | 561 | 509 | 508 | 459 | 419 | 417 | 394 | 350 | 350 | 332 | 328 | 350 | 331 | 297 | 272 | 227 | 215 | 207 | 196 | 185 | 178 | 168 | 167 | 164 | 148 | 143 | 139 | 132 | 130 | 122 | 112 | 104 | 102 | 104 | 103 | 96 | 81 | 71 | 73 | 68 | 66 | 64 | 59 | 52 | 51 | 49 | 44 | 34 | 25 | 20 | 16 | 12 | 16 | 20 | 24 | 29 | 29 | 28 | 60 | -46 | 4 | 44 | 46 | 91 | 65 | 49 | 37 | 32 | 38 | 33 | 28 | 39 | 0 | -23 | -47 |
Depreciation and Amortization |
Loading...
|
M | 77 | 77 | 76 | 78 | 77 | 78 | 77 | 76 | 77 | 74 | 76 | 76 | 72 | 71 | 69 | 67 | 69 | 71 | 72 | 58 | 46 | 35 | 25 | 26 | 26 | 26 | 25 | 25 | 24 | 24 | 23 | 23 | 23 | 23 | 24 | 24 | 24 | 24 | 23 | 23 | 24 | 24 | 25 | 25 | 25 | 24 | 23 | 23 | 24 | 24 | 23 | 23 | 21 | 20 | 20 | 20 | 21 | 23 | 24 | 26 | 26 | 27 | 28 | 28 | 29 | 30 | 31 | 33 | 34 | 33 | 32 | 31 | 29 | 27 | 24 | 28 | 25 | 23 | 22 | 14 | 13 | 13 | 12 | 11 | 10 | 10 | 10 | 10 | 10 | 11 | 10 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 7 | 6 | 6 | 5 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 1,962 | 1,747 | 1,648 | 1,779 | 1,626 | 1,481 | 1,432 | 1,183 | 1,098 | 1,037 | 979 | 799 | 676 | 551 | 481 | 447 | 467 | 533 | 609 | 736 | 807 | 792 | 761 | 707 | 648 | 653 | 620 | 471 | 444 | 423 | 467 | 528 | 472 | 421 | 423 | 395 | 437 | 439 | 374 | 336 | 260 | 208 | 176 | 104 | 86 | 86 | 81 | 45 | 14 | -33 | -42 | -62 | -64 | -77 | -120 | -210 | -304 | -374 | -486 | -466 | -415 | -428 | -401 | -420 | -372 | -202 | 5 | 359 | 624 | 848 | 1,026 | 1,121 | 1,259 | 1,294 | 1,262 | 1,228 | 1,014 | 869 | 757 | 615 | 548 | 497 | 496 | 448 | 409 | 407 | 384 | 339 | 339 | 321 | 318 | 341 | 322 | 288 | 263 | 220 | 208 | 200 | 189 | 179 | 172 | 163 | 161 | 159 | 142 | 138 | 135 | 128 | 127 | 119 | 109 | 100 | 99 | 101 | 100 | 94 | 79 | 68 | 71 | 66 | 63 | 62 | 56 | 49 | 49 | 47 | 42 | 31 | 22 | 18 | 13 | 9 | 13 | 17 | 21 | 26 | 27 | 25 | 20 | 12 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 25.06 | 25.00 | 25.38 | 24.75 | 24.82 | 24.77 | 24.73 | 25.04 | 24.36 | 24.18 | 24.15 | 24.22 | 24.69 | 24.98 | 22.35 | 22.46 | 21.79 | 21.96 | 25.03 | 23.97 | 24.45 | 24.51 | 17.91 | 21.62 | 22.46 | 25.12 | 34.18 | 33.07 | 35.20 | 34.99 | 35.36 | 35.46 | 36.04 | 32.27 | 31.54 | 31.01 | 30.40 | 32.58 | 32.98 | 34.62 | 33.69 | 36.08 | 38.77 | -114.74 | -133.55 | -145.45 | -143.01 | 1.68 | -233.20 | -222.74 | -206.86 | -48.94 | -607.53 | -610.53 | -633.50 | -792.90 | -69.68 | -67.24 | -63.48 | -55.96 | 36.80 | 38.64 | 37.05 | 38.73 | 37.40 | 37.19 | 37.41 | 39.39 | 38.78 | 38.83 | 38.98 | 38.66 | 39.10 | 38.59 | 39.04 | 38.51 | 37.58 | 37.64 | 36.76 | 36.74 | 36.73 | 36.74 | 36.81 | 36.83 | 36.79 | 36.75 | 36.64 | 36.53 | 36.53 | 36.56 | 36.66 | 36.77 | 36.78 | 36.84 | 36.77 | 36.77 | 36.79 | 36.62 | 36.67 | 36.47 | 36.50 | 36.53 | 36.01 | 36.28 | 36.41 | 36.47 | 36.93 | 36.96 | 36.97 | 37.18 | 37.34 | 37.38 | 37.39 | 37.35 | 36.99 | 36.23 | 36.36 | 36.31 | 36.66 | 36.68 | 37.18 | 37.73 | 38.54 | 39.90 | 40.02 | 39.56 | 39.36 | 39.25 | 39.13 | 39.75 | 42.38 | 46.79 | 46.79 | 47.04 | 44.26 | 38.45 | 38.67 | 38.42 | 38.26 | 40.45 | 40.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 28.05 | 26.99 | 26.19 | 26.07 | 25.10 | 24.35 | 23.83 | 23.08 | 22.78 | 22.24 | 21.91 | 21.14 | 20.18 | 19.34 | 18.56 | 18.12 | 18.49 | 19.03 | 19.80 | 20.60 | 20.81 | 20.58 | 20.45 | 20.68 | 20.84 | 21.38 | 21.35 | 19.63 | 19.67 | 19.92 | 20.64 | 22.38 | 21.85 | 21.46 | 21.60 | 21.35 | 22.06 | 21.97 | 21.05 | 21.03 | 20.59 | 20.23 | 19.83 | 19.53 | 19.10 | 18.92 | 18.20 | 17.00 | 15.64 | 14.56 | 14.55 | 12.94 | 12.89 | 9.95 | 6.73 | 3.53 | -2.59 | -6.14 | -11.52 | -8.87 | -3.61 | -0.54 | 4.02 | 5.10 | 5.33 | 8.92 | 14.04 | 18.56 | 22.59 | 26.53 | 29.11 | 29.58 | 31.24 | 32.00 | 32.26 | 31.90 | 30.75 | 29.61 | 28.90 | 28.63 | 28.48 | 28.26 | 27.95 | 27.68 | 28.00 | 28.24 | 28.36 | 28.48 | 28.48 | 27.81 | 27.05 | 26.65 | 25.35 | 24.81 | 24.50 | 23.76 | 23.28 | 22.92 | 22.68 | 22.55 | 22.70 | 22.92 | 23.05 | 23.43 | 23.38 | 23.23 | 23.31 | 23.44 | 23.51 | 23.96 | 23.98 | 24.37 | 24.75 | 25.00 | 25.33 | 24.98 | 24.86 | 24.88 | 24.79 | 25.10 | 25.31 | 25.70 | 26.81 | 27.31 | 28.02 | 28.40 | 28.16 | 27.39 | 26.12 | 25.60 | 24.84 | 23.33 | 24.36 | 25.45 | 26.84 | 29.50 | 30.98 | 31.25 | 48.68 | 66.26 | 82.96 | 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...
|
% | 18.85 | 17.62 | 16.83 | 16.85 | 15.68 | 14.53 | 13.81 | 12.78 | 12.22 | 11.52 | 10.98 | 9.92 | 9.12 | 8.22 | 7.21 | 7.01 | 7.17 | 8.01 | 9.40 | 10.49 | 11.07 | 10.83 | 10.33 | 10.39 | 10.24 | 10.68 | 10.27 | 8.59 | 8.56 | 8.64 | 9.81 | 11.39 | 10.69 | 10.02 | 10.33 | 10.02 | 10.96 | 10.99 | 9.38 | 9.36 | 8.30 | 7.12 | 5.92 | 4.91 | 4.33 | 3.44 | 1.91 | -0.36 | -2.43 | -4.22 | -3.49 | -5.66 | -5.59 | -8.54 | -12.79 | -15.82 | -21.68 | -25.05 | -29.98 | -27.28 | -22.27 | -18.12 | -12.53 | -11.87 | -10.40 | -5.55 | -0.01 | 5.59 | 9.92 | 13.66 | 16.91 | 17.80 | 19.85 | 21.26 | 21.98 | 22.98 | 21.29 | 19.74 | 18.50 | 17.86 | 17.63 | 17.37 | 17.38 | 17.13 | 15.83 | 16.18 | 16.54 | 16.23 | 16.23 | 15.70 | 15.10 | 15.19 | 15.64 | 14.93 | 14.38 | 13.61 | 13.40 | 13.23 | 13.16 | 13.17 | 13.38 | 13.44 | 13.55 | 13.93 | 13.68 | 13.66 | 13.88 | 14.14 | 14.41 | 14.29 | 13.92 | 14.10 | 14.44 | 15.12 | 15.42 | 15.20 | 14.49 | 13.60 | 14.02 | 14.08 | 14.17 | 14.34 | 14.46 | 14.61 | 15.27 | 15.38 | 14.76 | 13.33 | 11.15 | 9.40 | 7.66 | 6.07 | 7.57 | 9.57 | 11.59 | 13.91 | 14.83 | 14.49 | 35.98 | -10.59 | 10.10 | 32.14 | 32.14 | 47.32 | 47.32 | 47.32 | 47.32 | 39.82 | 39.82 | 39.82 | 39.82 | 22.40 | -3.47 | -55.20 | -210.41 |
Net Income Margin |
Loading...
|
% | 15.09 | 14.32 | 13.43 | 14.06 | 12.94 | 12.17 | 11.60 | 10.36 | 10.22 | 9.46 | 8.88 | 7.76 | 6.89 | 6.46 | 5.98 | 6.15 | 6.49 | 7.15 | 8.14 | 9.18 | 9.63 | 9.49 | 10.25 | 9.45 | 9.39 | 9.93 | 9.03 | 8.21 | 7.81 | 7.53 | 7.58 | 8.60 | 8.15 | 8.15 | 8.56 | 8.43 | 9.12 | 9.02 | 8.41 | 8.25 | 7.63 | 6.93 | 5.42 | 19.40 | 20.49 | 20.42 | 19.95 | 4.57 | 4.46 | 1.71 | 2.18 | 4.44 | 3.27 | 4.89 | 4.64 | 1.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 | 0.74 | 1.52 | 2.77 | 4.97 | 7.28 | 9.53 | 11.34 | 12.85 | 13.45 | 13.82 | 13.52 | 12.70 | 11.87 | 10.67 | 10.01 | 9.50 | 9.34 | 9.31 | 9.22 | 9.09 | 8.61 | 8.83 | 9.08 | 10.11 | 10.33 | 10.19 | 10.06 | 8.95 | 8.77 | 8.33 | 7.83 | 7.28 | 6.89 | 6.52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 19.22 | 17.82 | 16.83 | 16.85 | 15.68 | 14.53 | 13.81 | 12.78 | 12.22 | 11.96 | 11.43 | 10.36 | 9.56 | 8.22 | 7.21 | 7.01 | 7.17 | 8.01 | 9.40 | 10.49 | 11.07 | 10.83 | 10.33 | 10.39 | 10.24 | 10.68 | 10.27 | 8.59 | 8.56 | 8.64 | 9.81 | 11.39 | 10.69 | 10.02 | 10.33 | 10.02 | 10.96 | 10.99 | 9.38 | 9.36 | 8.30 | 7.12 | 5.92 | 5.08 | 4.76 | 5.01 | 4.47 | 3.47 | 2.26 | -1.22 | -1.92 | -3.11 | -3.39 | -4.62 | -7.89 | -12.54 | -17.59 | -21.06 | -26.91 | -24.75 | -21.08 | -17.80 | -11.63 | -11.07 | -9.67 | -4.86 | 0.87 | 6.44 | 10.75 | 14.44 | 17.44 | 18.29 | 20.38 | 21.77 | 22.48 | 23.57 | 21.82 | 20.51 | 19.29 | 18.65 | 18.42 | 17.92 | 18.09 | 17.75 | 16.42 | 16.76 | 16.24 | 16.00 | 16.00 | 15.48 | 15.45 | 15.49 | 15.98 | 15.06 | 14.58 | 13.81 | 13.61 | 13.44 | 13.23 | 13.18 | 13.28 | 13.41 | 13.62 | 14.05 | 13.83 | 13.85 | 14.02 | 14.28 | 14.57 | 14.51 | 14.18 | 14.41 | 14.69 | 15.35 | 15.56 | 15.27 | 14.48 | 13.56 | 14.10 | 14.18 | 14.21 | 14.31 | 14.50 | 14.61 | 15.45 | 15.75 | 15.15 | 13.78 | 11.69 | 10.02 | 8.35 | 6.85 | 8.43 | 10.43 | 12.06 | 14.47 | 15.27 | 14.83 | 36.49 | -10.35 | 10.23 | 32.14 | 32.14 | 47.32 | 47.32 | 47.32 | 47.32 | 39.82 | 39.82 | 39.82 | 39.82 | 22.40 | -3.47 | -55.20 | -210.41 |
EBIT Ratio |
Loading...
|
% | 18.48 | 17.06 | 16.05 | 16.10 | 14.92 | 13.75 | 13.04 | 11.99 | 11.40 | 11.14 | 10.53 | 9.43 | 8.61 | 7.23 | 6.22 | 6.02 | 6.17 | 7.01 | 8.39 | 9.62 | 10.37 | 10.30 | 9.95 | 9.99 | 9.82 | 10.24 | 9.81 | 8.12 | 8.08 | 8.15 | 9.34 | 10.90 | 10.17 | 9.45 | 9.74 | 9.42 | 10.37 | 10.41 | 8.76 | 8.71 | 7.55 | 6.23 | 4.86 | 3.92 | 3.57 | 3.75 | 3.20 | 2.08 | 0.70 | -2.87 | -3.49 | -4.71 | -4.83 | -5.96 | -9.25 | -13.80 | -18.92 | -22.42 | -28.29 | -26.09 | -22.31 | -18.85 | -12.53 | -11.87 | -10.40 | -5.55 | 0.19 | 5.80 | 10.13 | 13.86 | 16.91 | 17.80 | 19.92 | 21.33 | 22.04 | 23.04 | 21.30 | 19.99 | 18.75 | 18.20 | 17.96 | 17.46 | 17.64 | 17.30 | 16.00 | 16.35 | 15.82 | 15.51 | 15.51 | 14.98 | 14.98 | 15.06 | 15.52 | 14.61 | 14.09 | 13.32 | 13.11 | 12.95 | 12.77 | 12.73 | 12.86 | 12.98 | 13.13 | 13.57 | 13.33 | 13.36 | 13.59 | 13.85 | 14.16 | 14.08 | 13.72 | 13.90 | 14.22 | 14.89 | 15.10 | 14.84 | 13.96 | 13.00 | 13.54 | 13.59 | 13.60 | 13.66 | 13.77 | 13.83 | 14.62 | 14.83 | 14.16 | 12.67 | 10.49 | 8.65 | 6.86 | 5.33 | 6.90 | 9.02 | 10.75 | 13.06 | 13.86 | 13.37 | 13.82 | 13.59 | 10.79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 19.87 | 18.44 | 18.01 | 18.67 | 17.19 | 16.14 | 15.38 | 13.82 | 13.52 | 12.47 | 11.71 | 10.22 | 9.16 | 8.61 | 7.81 | 8.05 | 8.40 | 9.32 | 10.86 | 12.03 | 12.69 | 12.51 | 12.53 | 12.21 | 12.29 | 13.56 | 13.74 | 12.29 | 12.12 | 11.61 | 11.78 | 13.30 | 12.69 | 12.08 | 12.57 | 12.27 | 13.24 | 13.42 | 12.55 | 12.66 | 11.55 | 10.82 | 8.54 | 7.35 | 6.81 | 5.87 | 4.89 | 3.38 | 1.69 | -1.82 | -2.60 | -4.08 | -4.28 | -5.98 | -9.05 | -13.94 | -20.02 | -23.51 | -28.73 | -27.04 | -22.73 | -19.78 | -14.72 | -13.52 | -10.87 | -4.90 | 1.61 | 8.22 | 11.95 | 15.61 | 18.57 | 20.95 | 22.10 | 22.53 | 22.18 | 20.66 | 19.00 | 17.13 | 15.83 | 15.03 | 14.77 | 14.72 | 14.58 | 14.39 | 14.51 | 14.83 | 15.22 | 14.88 | 14.88 | 14.67 | 14.48 | 14.69 | 13.87 | 13.19 | 12.39 | 11.63 | 11.39 | 11.07 | 11.04 | 10.95 | 10.98 | 10.92 | 10.99 | 11.12 | 10.89 | 10.78 | 10.93 | 11.24 | 11.39 | 11.21 | 10.79 | 10.81 | 11.17 | 11.70 | 12.03 | 12.02 | 11.48 | 10.67 | 10.88 | 10.84 | 10.73 | 10.89 | 10.74 | 10.79 | 10.82 | 10.34 | 9.51 | 7.90 | 5.80 | 4.58 | 2.98 | 1.50 | 3.30 | 5.14 | 7.86 | 10.39 | 11.58 | 11.66 | 11.54 | 11.63 | 9.21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email