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 | 576 | 584 | 583 | 624 | 690 | 734 | 799 | 816 | 783 | 761 | 722 | 668 | 569 | 561 | 568 | 607 | 700 | 709 | 707 | 709 | 711 | 697 | 696 | 679 | 669 | 664 | 652 | 647 | 640 | 640 | 641 | 644 | 655 | 664 | 671 | 683 | 690 | 696 | 693 | 688 | 707 | 698 | 710 | 714 | 701 | 712 | 707 | 705 | 717 | 716 | 710 | 713 | 690 | 666 | 648 | 617 | 580 | 544 | 528 | 554 | 603 | 654 | 712 | 713 | 709 | 717 | 691 | 690 | 688 | 691 | 727 | 742 | 762 | 789 | 805 | 799 | 789 | 771 | 746 | 747 | 761 | 790 | 808 | 849 | 900 | 893 | 913 | 915 | 925 | 964 | 1,038 | 1,130 | 1,203 | 1,270 | 1,291 | 1,280 | 1,249 | 1,225 | 1,227 | 1,251 | 1,302 | 1,353 | 1,377 | 1,378 | 1,452 | 1,544 | 1,620 | 1,705 | 1,711 | 1,649 | 1,631 | 1,603 | 1,569 | 1,597 | 1,583 | 1,555 | 1,511 | 1,455 | 1,419 | 1,385 | 1,516 | 1,458 | 1,385 | 1,332 | 1,129 | 1,121 | 1,104 | 1,091 | 924 | 756 | 598 | 442 | 427 | 413 | 409 | 399 | 406 | 409 | 407 | 392 | 360 | 333 | 309 | 298 | 289 | 280 | 277 | 276 | 283 | 277 | 265 | 249 | 169 | 109 | 53 |
Cost of Revenue |
Loading...
|
M | 564 | 567 | 576 | 609 | 663 | 698 | 738 | 735 | 693 | 665 | 617 | 574 | 513 | 515 | 532 | 567 | 633 | 644 | 643 | 642 | 639 | 622 | 613 | 592 | 579 | 569 | 558 | 553 | 546 | 544 | 545 | 550 | 563 | 574 | 579 | 591 | 598 | 607 | 609 | 605 | 623 | 621 | 635 | 641 | 636 | 646 | 646 | 651 | 661 | 659 | 644 | 638 | 616 | 591 | 575 | 545 | 514 | 495 | 493 | 525 | 569 | 607 | 659 | 663 | 664 | 672 | 651 | 653 | 651 | 655 | 684 | 701 | 731 | 761 | 777 | 769 | 744 | 727 | 708 | 708 | 720 | 742 | 749 | 778 | 824 | 819 | 838 | 840 | 857 | 894 | 956 | 1,034 | 986 | 1,027 | 1,034 | 1,026 | 994 | 982 | 976 | 987 | 1,043 | 1,066 | 1,081 | 1,080 | 1,136 | 1,225 | 1,301 | 1,386 | 1,403 | 1,356 | 1,348 | 1,326 | 1,292 | 1,306 | 1,286 | 1,255 | 1,229 | 1,180 | 1,147 | 1,115 | 1,199 | 1,143 | 1,078 | 1,031 | 908 | 904 | 896 | 889 | 770 | 630 | 493 | 356 | 345 | 336 | 334 | 245 | 172 | 86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 11 | 17 | 7 | 14 | 27 | 36 | 61 | 80 | 90 | 96 | 105 | 93 | 57 | 46 | 36 | 39 | 67 | 65 | 64 | 66 | 72 | 75 | 83 | 86 | 90 | 94 | 94 | 94 | 94 | 97 | 96 | 94 | 91 | 90 | 92 | 92 | 92 | 89 | 84 | 83 | 84 | 77 | 75 | 73 | 65 | 66 | 61 | 54 | 56 | 57 | 65 | 75 | 74 | 75 | 73 | 72 | 66 | 50 | 34 | 29 | 34 | 47 | 53 | 51 | 45 | 45 | 40 | 38 | 37 | 37 | 43 | 42 | 31 | 27 | 28 | 31 | 45 | 44 | 38 | 38 | 41 | 47 | 59 | 71 | 76 | 75 | 75 | 75 | 68 | 69 | 82 | 96 | 216 | 243 | 257 | 254 | 255 | 243 | 251 | 265 | 259 | 287 | 296 | 298 | 315 | 319 | 319 | 319 | 309 | 292 | 283 | 278 | 278 | 291 | 297 | 300 | 282 | 275 | 272 | 270 | 317 | 315 | 307 | 301 | 221 | 217 | 208 | 202 | 154 | 126 | 105 | 86 | 82 | 78 | 76 | 154 | 234 | 323 | 407 | 392 | 360 | 333 | 309 | 298 | 289 | 280 | 277 | 276 | 283 | 277 | 265 | 249 | 169 | 109 | 53 |
Operating Expenses |
Loading...
|
M | 62 | 62 | 55 | 54 | 47 | 49 | 49 | 52 | 52 | 56 | 56 | 55 | 53 | 48 | 48 | 48 | 50 | 50 | 52 | 55 | 57 | 59 | 59 | 58 | 57 | 54 | 53 | 50 | 50 | 51 | 51 | 51 | 51 | 51 | 51 | 53 | 54 | 54 | 53 | 52 | 53 | 51 | 50 | 50 | 48 | 47 | 47 | 46 | 46 | 45 | 44 | 45 | 44 | 49 | 50 | 56 | 55 | 49 | 47 | 42 | 42 | 39 | 46 | 52 | 58 | 63 | 56 | 52 | 46 | 43 | 45 | 43 | 58 | 59 | 58 | 56 | 52 | 74 | 77 | 81 | 79 | 58 | 60 | 60 | 63 | 63 | 59 | 57 | 59 | 61 | 67 | 74 | 166 | 165 | 161 | 157 | 146 | 151 | 148 | 145 | 124 | 116 | 115 | 113 | 132 | 133 | 133 | 134 | 129 | 127 | 128 | 127 | 120 | 121 | 119 | 119 | 111 | 111 | 111 | 111 | 98 | 95 | 94 | 92 | 45 | 47 | 47 | 72 | 73 | 67 | 63 | 33 | 33 | 33 | 32 | 28 | 357 | 354 | 351 | 351 | 266 | 266 | 266 | 266 | 252 | 252 | 252 | 252 | 233 | 233 | 233 | 233 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 43 | 44 | 47 | 47 | 49 | 51 | 51 | 52 | 52 | 52 | 53 | 51 | 49 | 46 | 46 | 46 | 48 | 47 | 49 | 53 | 56 | 58 | 58 | 56 | 55 | 54 | 53 | 51 | 49 | 49 | 49 | 49 | 51 | 51 | 51 | 51 | 50 | 50 | 49 | 47 | 48 | 46 | 46 | 47 | 45 | 44 | 44 | 43 | 43 | 43 | 43 | 44 | 45 | 45 | 46 | 46 | 45 | 44 | 42 | 42 | 46 | 46 | 47 | 48 | 49 | 52 | 52 | 52 | 46 | 43 | 45 | 43 | 52 | 54 | 56 | 55 | 46 | 48 | 46 | 48 | 51 | 51 | 52 | 52 | 60 | 60 | 58 | 57 | 59 | 61 | 67 | 70 | 64 | 63 | 59 | 58 | 56 | 61 | 58 | 55 | 54 | 46 | 45 | 43 | 44 | 45 | 45 | 46 | 47 | 46 | 46 | 45 | 44 | 45 | 44 | 43 | 41 | 41 | 30 | 21 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 11 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | -8 | -7 | -7 | -6 | -5 | -7 | -7 | -7 | -6 | -4 | -5 | -5 | -8 | -7 | -7 | -6 | -4 | -4 | -3 | -3 | 0 | -1 | -1 | -2 | -2 | -1 | -1 | -2 | 0 | -1 | -2 | -2 | -3 | 2 | 2 | 7 | 10 | 5 | 5 | 0 | -5 | -7 | -1 | 4 | 9 | 11 | 5 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 0 | -1 | 4 | 25 | 29 | 31 | 26 | 5 | 6 | 6 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 4 | 4 | 3 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -508 | -509 | -520 | -554 | -615 | -647 | -687 | -683 | -650 | -619 | -571 | -529 | -460 | -467 | -483 | -520 | -584 | -593 | -591 | -587 | -582 | -563 | -554 | -535 | -522 | -515 | -505 | -503 | -496 | -493 | -494 | -499 | -512 | -522 | -528 | -538 | -544 | -553 | -556 | -553 | -570 | -571 | -584 | -590 | -588 | -598 | -599 | -605 | -615 | -614 | -601 | -593 | -572 | -547 | -529 | -499 | -469 | -450 | -451 | -483 | -527 | -565 | -615 | -615 | -611 | -616 | -598 | -601 | -605 | -612 | -639 | -658 | -672 | -702 | -719 | -712 | -699 | -680 | -659 | -655 | -663 | -684 | -689 | -717 | -761 | -756 | -778 | -783 | -798 | -834 | -889 | -960 | -820 | -861 | -873 | -869 | -848 | -832 | -828 | -841 | -920 | -951 | -966 | -967 | -1,004 | -1,092 | -1,168 | -1,252 | -1,274 | -1,229 | -1,221 | -1,199 | -1,172 | -1,186 | -1,167 | -1,136 | -1,118 | -1,069 | -1,036 | -1,005 | -1,102 | -1,049 | -985 | -939 | -863 | -857 | -849 | -817 | -697 | -563 | -430 | -323 | -312 | -303 | -301 | -216 | -166 | -83 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | -50 | -45 | -47 | -39 | -21 | -13 | 11 | 29 | 38 | 40 | 49 | 39 | 4 | -2 | -12 | -9 | 17 | 15 | 12 | 11 | 15 | 16 | 24 | 29 | 33 | 40 | 41 | 44 | 45 | 45 | 45 | 42 | 40 | 39 | 41 | 38 | 38 | 35 | 31 | 31 | 31 | 26 | 25 | 23 | 18 | 19 | 14 | 9 | 9 | 12 | 21 | 30 | 30 | 26 | 23 | 16 | 11 | 0 | -13 | -13 | -8 | 8 | 7 | -1 | -12 | -18 | -17 | -14 | -9 | -6 | -1 | -1 | -27 | -32 | -30 | -26 | -7 | -30 | -39 | -43 | -38 | -11 | -1 | 11 | 13 | 12 | 16 | 17 | 9 | 9 | 15 | 22 | 50 | 78 | 95 | 97 | 110 | 92 | 103 | 119 | 135 | 172 | 181 | 185 | 183 | 186 | 186 | 185 | 180 | 165 | 155 | 151 | 158 | 170 | 177 | 181 | 171 | 164 | 161 | 159 | 219 | 220 | 213 | 210 | 175 | 169 | 161 | 130 | 81 | 59 | 42 | 52 | 48 | 45 | 43 | 126 | -123 | -31 | 56 | 42 | 94 | 67 | 43 | 33 | 38 | 29 | 25 | 24 | 50 | 44 | 32 | 16 | 169 | 109 | 53 |
Interest Expense |
Loading...
|
M | 10 | 10 | 9 | 8 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 7 | 10 | 13 | 16 | 17 | 17 | 18 | 19 | 21 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 44 | 44 | 45 | 46 | 26 | 27 | 26 | 26 | 39 | 37 | 36 | 35 | 35 | 35 | 36 | 36 | 34 | 33 | 33 | 33 | 34 | 34 | 35 | 35 | 21 | 21 | 22 | 23 | 23 | 26 | 28 | 30 | 32 | 32 | 24 | 15 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -7 | -7 | -3 | -4 | -5 | -4 | -2 | -1 | -1 | 1 | 1 | 1 | 1 | -42 | -42 | -43 | -42 | 1 | 3 | 4 | 5 | 4 | 3 | 6 | 6 | 7 | 5 | 3 | 2 | 5 | 7 | 9 | 14 | 15 | 18 | 18 | 16 | 15 | 17 | 19 | 19 | 20 | 16 | 10 | 8 | 5 | 2 | 5 | 15 | 10 | 15 | 19 | -12 | -5 | -7 | -14 | -1 | -21 | -19 | -15 | -13 | 9 | 1 | -10 | -92 | -106 | -107 | -103 | -20 | -11 | -5 | -2 | 7 | 12 | 9 | 9 | -3 | -71 | -69 | -71 | -93 | -26 | -23 | -18 | 9 | 4 | -2 | -5 | -19 | -45 | -44 | -49 | -34 | -5 | -4 | -4 | -6 | -10 | -6 | 0 | 10 | 19 | 21 | 24 | 17 | 11 | 6 | 1 | 3 | 5 | 9 | -13 | -11 | -5 | -4 | 20 | 4 | -1 | -3 | -4 | 12 | 16 | 18 | 19 | -7 | -12 | -16 | -18 | 5 | 4 | 4 | 4 | 3 | 2 | 2 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | -58 | -52 | -54 | -45 | -25 | -17 | 9 | 27 | 45 | 49 | 57 | 46 | 1 | -47 | -58 | -56 | -29 | 12 | 10 | 10 | 15 | 15 | 23 | 30 | 34 | 43 | 43 | 43 | 44 | 47 | 49 | 48 | 52 | 51 | 55 | 54 | 50 | 47 | 44 | 48 | 49 | 44 | 38 | 29 | 20 | 24 | 14 | 9 | 19 | 7 | 20 | 32 | 23 | 30 | 26 | 18 | 6 | -29 | -41 | -45 | -42 | -8 | -13 | -30 | -123 | -140 | -144 | -140 | -50 | -36 | -24 | -18 | -35 | -36 | -39 | -35 | -20 | -85 | -91 | -95 | -122 | -52 | -42 | -30 | 1 | -6 | -7 | -8 | -28 | -58 | -56 | -56 | -21 | 35 | 55 | 56 | 66 | 47 | 63 | 88 | 117 | 164 | 181 | 192 | 187 | 185 | 179 | 174 | 171 | 157 | 150 | 123 | 133 | 150 | 158 | 186 | 159 | 146 | 141 | 137 | 208 | 214 | 207 | 206 | 148 | 140 | 133 | 103 | 81 | 60 | 44 | 55 | 51 | 47 | 45 | 32 | 20 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | 1 | 1 | -2 | 1 | 2 | 4 | 10 | 12 | 20 | 21 | 23 | 17 | 6 | 4 | -1 | 1 | 7 | 8 | 5 | 8 | 3 | 1 | -2 | -1 | 4 | 4 | 10 | 11 | 11 | 15 | 15 | 15 | 13 | 12 | 13 | 13 | 16 | 18 | 19 | 20 | 20 | 18 | 16 | 13 | 3 | 1 | 1 | -2 | 6 | 5 | 5 | 7 | 6 | 8 | 8 | 8 | 7 | 5 | 5 | 4 | 3 | 4 | -2 | -11 | -30 | -33 | -28 | -22 | -4 | -2 | -2 | -2 | -11 | -12 | -14 | -14 | -7 | -23 | -25 | -25 | -28 | -9 | -6 | -3 | 0 | -3 | -3 | -2 | -8 | -13 | -11 | -12 | -3 | 11 | 17 | 18 | 25 | 18 | 22 | 29 | 37 | 52 | 59 | 63 | 61 | 61 | 60 | 59 | 60 | 56 | 54 | 45 | 47 | 54 | 58 | 69 | 67 | 63 | 62 | 60 | 82 | 83 | 80 | 77 | 54 | 50 | 48 | 40 | 32 | 24 | 17 | 17 | 15 | 14 | 15 | 11 | 7 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | -59 | -54 | -52 | -46 | -28 | -20 | -1 | 15 | 25 | 28 | 34 | 29 | -5 | -50 | -58 | -57 | -36 | 4 | 4 | 2 | 12 | 14 | 25 | 32 | 31 | 40 | 32 | 32 | 33 | 33 | 35 | 33 | 38 | 39 | 42 | 40 | 34 | 29 | 26 | 28 | 30 | 26 | 22 | 16 | 16 | 23 | 13 | 11 | 13 | 2 | 15 | 25 | 17 | 22 | 18 | 11 | -1 | -35 | -46 | -49 | -45 | -12 | -11 | -19 | -93 | -107 | -116 | -118 | -46 | -34 | -21 | -16 | -24 | -24 | -25 | -21 | -14 | -62 | -66 | -70 | -94 | -43 | -36 | -27 | 2 | -3 | -4 | -6 | -20 | -45 | -45 | -45 | -18 | 24 | 38 | 38 | 41 | 29 | 41 | 59 | 80 | 112 | 122 | 129 | 125 | 124 | 119 | 116 | 111 | 100 | 96 | 78 | 86 | 96 | 100 | 116 | 92 | 83 | 80 | 77 | 126 | 131 | 128 | 128 | 95 | 90 | 85 | 63 | 48 | 36 | 28 | 38 | 36 | 33 | 30 | 22 | 13 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | -1 | -1 | -1 | -1 | -2 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -14 | -8 | -14 | -24 | -16 | -22 | -18 | -11 | -5 | -4 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 4 | 0 | -1 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | -29 | -34 | -52 | -46 | -28 | -20 | -1 | 15 | 25 | 28 | 34 | 29 | -5 | -50 | -58 | -57 | -36 | 4 | 4 | 2 | 12 | 14 | 25 | 32 | 31 | 40 | 32 | 33 | 33 | 34 | 36 | 34 | 40 | 40 | 43 | 42 | 35 | 30 | 27 | 29 | 31 | 27 | 23 | 17 | 17 | 24 | 13 | 11 | 14 | 1 | 14 | 24 | 16 | 22 | 18 | 11 | 5 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -4 | 0 | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 11 | 25 | 27 | 25 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 18,106,000.00 | 18,076,750.00 | 18,057,750.00 | 18,037,000.00 | 18,173,000.00 | 18,395,500.00 | 18,638,000.00 | 18,887,000.00 | 18,999,500.00 | 19,005,750.00 | 18,937,750.00 | 18,863,000.00 | 18,710,750.00 | 18,587,750.00 | 18,597,750.00 | 18,604,750.00 | 18,669,500.00 | 18,649,250.00 | 18,632,500.00 | 18,626,750.00 | 18,625,750.00 | 18,702,500.00 | 18,689,000.00 | 18,656,000.00 | 18,606,500.00 | 18,554,500.00 | 18,502,250.00 | 18,447,750.00 | 18,404,250.00 | 18,385,250.00 | 18,389,000.00 | 18,438,250.00 | 18,566,843.25 | 18,669,843.25 | 18,751,093.25 | 18,836,093.25 | 18,889,924.00 | 19,034,174.00 | 19,312,174.00 | 19,630,674.00 | 19,921,769.25 | 20,240,269.25 | 20,430,019.25 | 20,527,269.25 | 20,597,863.75 | 20,518,113.75 | 20,376,863.75 | 20,346,363.75 | 20,327,750.00 | 20,254,750.00 | 20,349,500.00 | 20,336,411.50 | 20,323,323.00 | 20,374,734.50 | 20,406,646.00 | 20,483,395.75 | 20,560,145.50 | 20,662,895.25 | 20,683,395.00 | 20,606,478.50 | 20,529,562.00 | 20,407,229.00 | 20,284,146.00 | 20,234,396.00 | 20,184,646.00 | 20,119,146.00 | 19,422,896.50 | 18,727,980.50 | 18,033,064.50 | 17,397,565.00 | 17,391,648.50 | 17,385,732.00 | 17,322,010.00 | 17,317,676.75 | 17,315,010.00 | 17,342,217.50 | 17,427,230.50 | 17,423,063.75 | 17,350,332.50 | 17,203,282.50 | 17,056,232.50 | 17,199,482.50 | 17,451,797.00 | 17,735,014.50 | 18,018,232.00 | 18,013,315.25 | 17,677,006.00 | 17,613,047.75 | 17,549,089.50 | 17,543,339.50 | 17,828,898.75 | 17,926,898.50 | 18,288,564.75 | 18,556,605.75 | 19,086,522.00 | 19,128,522.00 | 18,906,855.50 | 18,749,981.25 | 18,817,548.75 | 19,289,770.50 | 19,761,992.25 | 20,317,547.25 | 21,824,052.25 | 21,861,089.25 | 22,999,226.25 | 23,110,337.25 | 21,990,809.75 | 22,303,622.25 | 21,515,334.75 | 21,655,959.50 | 21,780,117.50 | 22,041,378.50 | 22,302,639.50 | 22,939,145.75 | 23,364,715.25 | 23,609,506.75 | 23,854,298.25 | 23,764,666.50 | 23,740,785.25 | 23,722,184.00 | 23,703,582.75 | 23,018,021.50 | 22,204,296.75 | 21,387,198.00 | 20,570,099.25 | 20,387,606.00 | 20,249,675.00 | 20,382,250.50 | 20,514,826.00 | 18,261,475.75 | 16,288,297.75 | 14,223,906.00 | 12,159,514.25 | 12,578,716.00 | 12,611,395.75 | 12,499,206.25 | 12,387,016.75 | 12,133,722.75 | 12,240,487.25 | 12,039,821.00 | 11,839,154.75 | 11,851,071.25 | 11,649,988.00 | 11,812,821.00 | 11,975,654.00 | 11,963,737.50 | 12,007,070.75 | 12,093,904.00 | 12,180,737.25 | 12,110,820.50 | 12,007,487.25 | 11,860,654.00 | 11,706,543.00 | 11,735,654.00 | 11,735,654.00 |
EBITDA |
Loading...
|
M | -15 | -10 | -18 | -11 | 8 | 15 | 39 | 56 | 74 | 78 | 86 | 75 | 28 | 24 | 13 | 15 | 44 | 40 | 38 | 39 | 44 | 43 | 51 | 58 | 61 | 69 | 69 | 69 | 68 | 71 | 71 | 69 | 73 | 73 | 78 | 77 | 74 | 69 | 66 | 70 | 71 | 69 | 66 | 59 | 57 | 64 | 59 | 57 | 64 | 55 | 69 | 83 | 77 | 83 | 77 | 68 | 56 | 40 | 22 | 16 | 28 | 39 | 54 | 56 | 128 | 140 | 135 | 129 | 52 | 45 | 49 | 51 | 20 | 15 | 21 | 25 | 62 | 104 | 80 | 63 | 71 | 20 | 28 | 39 | 16 | 15 | 20 | 20 | 26 | 57 | 64 | 76 | 86 | 82 | 99 | 101 | 116 | 102 | 109 | 119 | 125 | 153 | 160 | 160 | 166 | 176 | 180 | 184 | 177 | 160 | 146 | 163 | 169 | 176 | 181 | 161 | 167 | 165 | 165 | 163 | 207 | 204 | 195 | 191 | 182 | 181 | 177 | 148 | 76 | 54 | 38 | 48 | 45 | 43 | 41 | 125 | -124 | -32 | 56 | 42 | 94 | 67 | 43 | 33 | 38 | 29 | 25 | 24 | 50 | 44 | 32 | 16 | 169 | 109 | 53 |
Depreciation and Amortization |
Loading...
|
M | 28 | 28 | 28 | 28 | 29 | 28 | 27 | 27 | 25 | 26 | 26 | 26 | 25 | 24 | 24 | 24 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 22 | 22 | 21 | 20 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 20 | 22 | 25 | 26 | 27 | 27 | 27 | 26 | 26 | 26 | 26 | 27 | 27 | 27 | 27 | 28 | 28 | 29 | 32 | 36 | 38 | 41 | 42 | 42 | 44 | 44 | 45 | 46 | 47 | 49 | 50 | 52 | 52 | 53 | 53 | 53 | 118 | 106 | 94 | 109 | 30 | 30 | 28 | 3 | 2 | 4 | 3 | 17 | 48 | 49 | 54 | 36 | 5 | 4 | 4 | 6 | 10 | 6 | 0 | -10 | -19 | -21 | -24 | -17 | -11 | -6 | -1 | -3 | -5 | -9 | 13 | 11 | 5 | 4 | -20 | -4 | 1 | 3 | 4 | -12 | -16 | -18 | -19 | 7 | 12 | 16 | 18 | -5 | -4 | -4 | -4 | -3 | -2 | -2 | -1 | -1 | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | -43 | -38 | -46 | -38 | -21 | -13 | 12 | 29 | 48 | 52 | 60 | 50 | 3 | 0 | -11 | -9 | 21 | 17 | 15 | 16 | 21 | 20 | 28 | 35 | 39 | 48 | 48 | 49 | 49 | 52 | 53 | 52 | 55 | 56 | 60 | 59 | 56 | 51 | 48 | 52 | 53 | 48 | 43 | 35 | 31 | 37 | 32 | 30 | 38 | 29 | 43 | 57 | 50 | 56 | 50 | 41 | 28 | 12 | -7 | -16 | -7 | 1 | 13 | 14 | 85 | 96 | 90 | 84 | 6 | -1 | 0 | 1 | -32 | -38 | -32 | -28 | 9 | -14 | -26 | -31 | -38 | -11 | -1 | 11 | 13 | 12 | 16 | 17 | 9 | 9 | 15 | 22 | 50 | 78 | 95 | 97 | 110 | 92 | 103 | 119 | 135 | 172 | 181 | 185 | 183 | 186 | 186 | 185 | 180 | 165 | 155 | 151 | 158 | 170 | 177 | 181 | 171 | 164 | 161 | 159 | 219 | 220 | 213 | 210 | 175 | 169 | 161 | 130 | 81 | 59 | 42 | 52 | 48 | 45 | 43 | 32 | 19 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -1.87 | -6.88 | -2.76 | -17.00 | -9.85 | 11.40 | 27.12 | 48.94 | 52.42 | 49.13 | 39.94 | 18.43 | 9.98 | -1.86 | 1.81 | 18.96 | 36.88 | 87.65 | 125.02 | 136.18 | 114.22 | 85.49 | 16.99 | 8.33 | 18.18 | -0.83 | 24.13 | 24.80 | 25.22 | 30.89 | 29.54 | 30.70 | 26.94 | 24.66 | 24.83 | 26.03 | 31.95 | 39.01 | 42.21 | 42.62 | 40.84 | 45.38 | 48.20 | 53.47 | 24.79 | 10.35 | -9.66 | -12.73 | 12.03 | 10.38 | 24.30 | 17.02 | 19.23 | 36.13 | 38.86 | 46.54 | 28.69 | 10.89 | -0.01 | 23.26 | 30.07 | 53.84 | 66.19 | 41.07 | 50.03 | 29.43 | 19.65 | 11.21 | 7.07 | -0.83 | 4.76 | 5.11 | 14.93 | 27.76 | 30.52 | 39.53 | 35.03 | 33.33 | 32.05 | 27.18 | 24.40 | 32.15 | 35.00 | 36.30 | 47.55 | 38.51 | 36.64 | 41.81 | 36.00 | 35.18 | 27.51 | 26.65 | 18.12 | 23.08 | 31.52 | 31.58 | 40.17 | 40.57 | 38.68 | 34.24 | 33.46 | 31.78 | 32.37 | 32.82 | 32.92 | 33.08 | 33.42 | 33.69 | 34.94 | 36.00 | 36.17 | 36.20 | 35.37 | 35.65 | 36.36 | 37.61 | 44.53 | 44.95 | 45.33 | 45.53 | 39.78 | 39.17 | 38.37 | 37.30 | 36.19 | 36.02 | 36.03 | 96.47 | 96.10 | 94.55 | 91.60 | 30.62 | 29.68 | 30.39 | 33.44 | 33.04 | 35.17 | 37.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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...
|
% | 1.91 | 2.73 | 0.96 | 1.98 | 3.09 | 3.94 | 7.50 | 9.92 | 11.52 | 12.72 | 14.60 | 13.85 | 7.39 | 6.06 | 4.39 | 4.24 | 9.54 | 9.20 | 9.00 | 9.34 | 10.08 | 10.66 | 11.93 | 12.72 | 13.42 | 14.21 | 14.39 | 14.52 | 14.72 | 15.06 | 14.98 | 14.54 | 13.96 | 13.60 | 13.68 | 13.46 | 13.28 | 12.81 | 12.12 | 12.08 | 11.84 | 10.93 | 10.47 | 10.12 | 9.32 | 9.34 | 8.54 | 7.66 | 7.66 | 7.89 | 9.23 | 10.54 | 10.71 | 11.25 | 11.33 | 11.69 | 11.33 | 8.74 | 6.15 | 4.74 | 4.88 | 6.77 | 7.45 | 7.07 | 6.40 | 6.31 | 5.60 | 5.31 | 5.25 | 5.18 | 5.94 | 5.63 | 4.18 | 3.46 | 3.44 | 3.89 | 5.73 | 5.79 | 5.12 | 5.12 | 5.26 | 5.88 | 7.23 | 8.38 | 8.38 | 8.34 | 8.23 | 8.12 | 7.42 | 7.27 | 7.89 | 8.32 | 16.85 | 18.62 | 19.55 | 19.43 | 20.55 | 19.74 | 20.40 | 21.20 | 19.23 | 20.88 | 21.23 | 21.37 | 20.83 | 20.16 | 19.37 | 18.63 | 17.90 | 17.40 | 16.95 | 16.85 | 17.53 | 18.11 | 18.61 | 19.06 | 18.87 | 18.91 | 19.09 | 19.25 | 19.41 | 19.97 | 20.25 | 20.44 | 19.44 | 19.20 | 18.61 | 18.27 | 18.67 | 18.38 | 18.56 | 18.92 | 19.06 | 18.58 | 18.20 | 39.47 | 56.41 | 78.22 | 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...
|
% | -8.79 | -7.97 | -8.38 | -6.75 | -3.91 | -2.88 | 1.32 | 3.55 | 4.87 | 5.36 | 6.80 | 5.63 | -2.34 | -3.08 | -4.71 | -4.34 | 2.45 | 2.10 | 1.60 | 1.51 | 2.05 | 2.18 | 3.46 | 4.23 | 4.85 | 6.03 | 6.32 | 6.74 | 6.96 | 7.09 | 7.01 | 6.54 | 6.12 | 5.90 | 6.04 | 5.64 | 5.50 | 5.04 | 4.41 | 4.55 | 4.39 | 3.64 | 3.39 | 3.06 | 2.50 | 2.66 | 1.87 | 1.16 | 1.22 | 1.59 | 3.03 | 4.25 | 4.34 | 3.80 | 3.44 | 2.56 | 1.86 | -0.30 | -2.72 | -2.91 | -2.23 | 0.63 | 1.07 | -0.21 | -1.68 | -2.48 | -2.51 | -2.15 | -1.39 | -1.02 | -0.23 | -0.13 | -3.30 | -3.99 | -3.74 | -3.13 | -0.86 | -3.91 | -5.11 | -5.64 | -5.02 | -1.50 | -0.24 | 1.23 | 1.43 | 1.36 | 1.79 | 1.91 | 1.14 | 1.07 | 1.48 | 1.74 | 3.89 | 6.07 | 7.40 | 7.57 | 8.79 | 7.46 | 8.32 | 9.43 | 10.13 | 12.63 | 13.10 | 13.37 | 12.69 | 12.18 | 11.49 | 10.84 | 10.51 | 9.98 | 9.49 | 9.39 | 10.05 | 10.64 | 11.18 | 11.61 | 11.31 | 11.27 | 11.38 | 11.48 | 13.77 | 14.43 | 14.61 | 14.84 | 15.45 | 15.02 | 14.44 | 11.61 | 9.34 | 9.08 | 9.09 | 11.74 | 11.26 | 10.79 | 10.55 | 32.72 | -21.83 | 0.79 | 23.40 | 23.40 | 18.60 | 18.60 | 18.60 | 18.60 | 13.48 | 13.48 | 13.48 | 13.48 | 26.94 | 26.94 | 26.94 | 26.94 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | -9.84 | -7.66 | -9.06 | -7.76 | -4.83 | -3.74 | -0.32 | 1.88 | 3.30 | 3.71 | 4.74 | 4.24 | -3.46 | -10.14 | -11.23 | -11.32 | -5.30 | 0.50 | 0.62 | 0.35 | 1.70 | 1.93 | 3.52 | 4.64 | 4.57 | 5.97 | 4.95 | 5.05 | 5.20 | 5.27 | 5.57 | 5.33 | 6.01 | 5.97 | 6.38 | 6.16 | 5.13 | 4.34 | 3.89 | 4.19 | 4.30 | 3.84 | 3.18 | 2.20 | 2.39 | 3.24 | 1.75 | 1.46 | 1.65 | -0.16 | 1.81 | 3.24 | 2.33 | 3.21 | 2.71 | 1.68 | 0.90 | 0.78 | 0.44 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 | -0.01 | -0.54 | -0.06 | 0.08 | -0.05 | 0.19 | 0.00 | 0.00 | 0.00 | 0.06 | -0.01 | 0.82 | 1.85 | 2.80 | 3.74 | 4.15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | -2.63 | -1.84 | -3.26 | -2.10 | 0.37 | 1.08 | 4.75 | 6.92 | 9.56 | 10.33 | 11.93 | 10.99 | 1.89 | 1.53 | -0.29 | -0.34 | 6.32 | 5.59 | 5.32 | 5.41 | 6.08 | 6.13 | 7.29 | 8.49 | 9.17 | 10.44 | 10.61 | 10.60 | 10.64 | 11.06 | 10.97 | 10.74 | 11.06 | 10.96 | 11.58 | 11.26 | 10.66 | 9.92 | 9.54 | 10.19 | 10.06 | 9.78 | 9.20 | 8.19 | 8.04 | 8.94 | 8.19 | 8.02 | 8.75 | 7.47 | 9.63 | 11.63 | 11.28 | 12.37 | 11.72 | 11.01 | 9.70 | 7.01 | 3.78 | 2.46 | 3.62 | 5.31 | 7.49 | 7.76 | 17.52 | 19.14 | 18.58 | 17.79 | 7.43 | 6.42 | 6.71 | 6.91 | 2.89 | 1.99 | 2.62 | 3.22 | 7.92 | 13.50 | 10.52 | 8.24 | 8.97 | 2.22 | 3.42 | 4.69 | 1.71 | 1.57 | 2.19 | 2.20 | 2.69 | 5.75 | 6.16 | 6.88 | 7.37 | 6.46 | 7.68 | 7.91 | 9.30 | 8.29 | 8.80 | 9.44 | 9.41 | 11.29 | 11.63 | 11.62 | 11.43 | 11.40 | 11.07 | 10.79 | 10.33 | 9.68 | 8.95 | 10.23 | 10.76 | 11.02 | 11.46 | 10.33 | 11.12 | 11.33 | 11.59 | 11.71 | 13.01 | 13.28 | 13.19 | 13.31 | 16.03 | 16.03 | 15.78 | 13.14 | 8.81 | 8.40 | 8.29 | 10.80 | 10.56 | 10.27 | 10.08 | 32.49 | -22.11 | 0.61 | 23.40 | 23.40 | 18.60 | 18.60 | 18.60 | 18.60 | 13.48 | 13.48 | 13.48 | 13.48 | 26.94 | 26.94 | 26.94 | 26.94 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | -7.43 | -6.61 | -8.10 | -6.61 | -3.91 | -2.88 | 1.36 | 3.65 | 6.31 | 6.89 | 8.35 | 7.14 | -2.81 | -3.11 | -4.87 | -4.63 | 2.96 | 2.35 | 2.11 | 2.16 | 2.85 | 2.81 | 3.97 | 5.16 | 5.83 | 7.16 | 7.37 | 7.46 | 7.61 | 8.15 | 8.18 | 8.02 | 8.35 | 8.28 | 8.90 | 8.62 | 8.06 | 7.30 | 6.94 | 7.59 | 7.43 | 6.87 | 6.01 | 4.71 | 4.32 | 5.19 | 4.39 | 4.17 | 5.08 | 3.81 | 5.93 | 7.94 | 7.36 | 8.31 | 7.49 | 6.53 | 4.88 | 1.75 | -1.84 | -3.43 | -2.36 | -0.59 | 1.75 | 1.92 | 11.56 | 12.99 | 12.17 | 11.28 | 0.78 | -0.32 | 0.02 | 0.18 | -3.96 | -4.67 | -3.93 | -3.42 | 1.13 | -1.89 | -3.48 | -4.08 | -5.02 | -1.50 | -0.24 | 1.23 | 1.43 | 1.36 | 1.79 | 1.91 | 1.14 | 1.07 | 1.48 | 1.74 | 3.89 | 6.07 | 7.40 | 7.57 | 8.79 | 7.46 | 8.32 | 9.43 | 10.13 | 12.63 | 13.10 | 13.37 | 12.69 | 12.18 | 11.49 | 10.84 | 10.51 | 9.98 | 9.49 | 9.39 | 10.05 | 10.64 | 11.18 | 11.61 | 11.31 | 11.27 | 11.38 | 11.48 | 13.77 | 14.43 | 14.61 | 14.84 | 15.45 | 15.02 | 14.44 | 11.61 | 9.34 | 9.08 | 9.09 | 11.74 | 11.26 | 10.79 | 10.55 | 10.29 | 9.53 | 9.53 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | -10.14 | -9.19 | -9.51 | -7.74 | -4.67 | -3.43 | 0.95 | 3.33 | 5.90 | 6.49 | 7.91 | 6.64 | -2.89 | -9.86 | -11.65 | -11.44 | -4.35 | 1.65 | 1.35 | 1.38 | 2.06 | 2.01 | 3.22 | 4.43 | 5.12 | 6.51 | 6.48 | 6.64 | 6.83 | 7.36 | 7.68 | 7.47 | 7.81 | 7.56 | 8.12 | 7.87 | 7.26 | 6.69 | 6.38 | 6.96 | 6.91 | 6.20 | 5.26 | 3.90 | 2.77 | 3.37 | 1.82 | 1.14 | 2.41 | 0.67 | 2.70 | 4.45 | 3.43 | 4.46 | 3.88 | 2.93 | 1.08 | -6.30 | -8.56 | -9.25 | -8.74 | -1.59 | -1.72 | -4.27 | -16.80 | -19.25 | -20.09 | -19.52 | -7.45 | -5.37 | -3.32 | -2.39 | -4.42 | -4.59 | -4.83 | -4.30 | -2.58 | -11.08 | -12.03 | -12.57 | -15.78 | -6.64 | -5.28 | -3.69 | 0.18 | -0.66 | -0.80 | -0.88 | -2.74 | -5.64 | -5.33 | -5.51 | -2.44 | 2.64 | 4.25 | 4.34 | 5.30 | 3.80 | 5.04 | 6.85 | 8.64 | 12.03 | 13.09 | 13.90 | 13.00 | 12.12 | 11.15 | 10.22 | 9.96 | 9.48 | 9.17 | 7.62 | 8.39 | 9.32 | 9.93 | 11.90 | 10.42 | 10.04 | 9.98 | 9.92 | 13.08 | 14.10 | 14.29 | 14.62 | 13.12 | 12.45 | 12.02 | 9.24 | 9.32 | 9.37 | 9.57 | 12.48 | 11.94 | 11.30 | 11.00 | 10.60 | 10.09 | 10.14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email