Income Statement | Trend | Unit | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-05-31 | 2023-04-30 | 2023-02-28 | 2023-01-31 | 2022-11-30 | 2022-10-31 | 2022-08-31 | 2022-07-31 | 2022-05-31 | 2022-04-30 | 2022-02-28 | 2022-01-31 | 2021-11-30 | 2021-10-31 | 2021-08-31 | 2021-07-31 | 2021-05-31 | 2021-04-30 | 2021-02-28 | 2021-01-31 | 2020-11-30 | 2020-10-31 | 2020-08-31 | 2020-07-31 | 2020-05-31 | 2020-04-30 | 2020-02-29 | 2020-01-31 | 2019-11-30 | 2019-10-31 | 2019-08-31 | 2019-07-31 | 2019-05-31 | 2019-04-30 | 2019-02-28 | 2019-01-31 | 2018-11-30 | 2018-10-31 | 2018-08-31 | 2018-07-31 | 2018-05-31 | 2018-04-30 | 2018-02-28 | 2018-01-31 | 2017-11-30 | 2017-10-31 | 2017-08-31 | 2017-07-31 | 2017-05-31 | 2017-04-30 | 2017-02-28 | 2017-01-31 | 2016-11-30 | 2016-10-31 | 2016-08-31 | 2016-07-31 | 2016-05-31 | 2016-04-30 | 2016-02-29 | 2016-01-31 | 2015-11-30 | 2015-10-31 | 2015-08-31 | 2015-07-31 | 2015-05-31 | 2015-04-30 | 2015-02-28 | 2015-01-31 | 2014-11-30 | 2014-10-31 | 2014-08-31 | 2014-07-31 | 2014-05-31 | 2014-04-30 | 2014-02-28 | 2014-01-31 | 2013-11-30 | 2013-10-31 | 2013-08-31 | 2013-07-31 | 2013-05-31 | 2013-04-30 | 2013-02-28 | 2013-01-31 | 2012-11-30 | 2012-10-31 | 2012-08-31 | 2012-07-31 | 2012-05-31 | 2012-04-30 | 2012-02-29 | 2012-01-31 | 2011-11-30 | 2011-10-31 | 2011-08-31 | 2011-07-31 | 2011-05-31 | 2011-04-30 | 2011-02-28 | 2011-01-31 | 2010-11-30 | 2010-10-31 | 2010-08-31 | 2010-07-31 | 2010-05-31 | 2010-04-30 | 2010-02-28 | 2010-01-31 | 2009-11-30 | 2009-10-31 | 2009-08-31 | 2009-07-31 | 2009-05-31 | 2009-04-30 | 2009-02-28 | 2009-01-31 | 2008-11-30 | 2008-10-31 | 2008-08-31 | 2008-07-31 | 2008-05-31 | 2008-04-30 | 2008-02-29 | 2008-01-31 | 2007-11-30 | 2007-10-31 | 2007-08-31 | 2007-07-31 | 2007-05-31 | 2007-04-30 | 2007-02-28 | 2007-01-31 | 2006-11-30 | 2006-10-31 | 2006-08-31 | 2006-07-31 | 2006-05-31 | 2006-04-30 | 2006-02-28 | 2006-01-31 | 2005-11-30 | 2005-10-31 | 2005-08-31 | 2005-07-31 | 2005-05-31 | 2005-04-30 | 2005-02-28 | 2005-01-31 | 2004-11-30 | 2004-10-31 | 2004-08-31 | 2004-07-31 | 2004-05-31 | 2004-04-30 | 2004-02-29 | 2004-01-31 | 2003-11-30 | 2003-10-31 | 2003-08-31 | 2003-07-31 | 2003-05-31 | 2003-04-30 | 2003-02-28 | 2003-01-31 | 2002-11-30 | 2002-10-31 | 2002-08-31 | 2002-07-31 | 2002-05-31 | 2002-04-30 | 2002-02-28 | 2002-01-31 | 2001-11-30 | 2001-10-31 | 2001-08-31 | 2001-07-31 | 2001-05-31 | 2001-04-30 | 2001-02-28 | 2001-01-31 | 2000-11-30 | 2000-10-31 | 2000-08-31 | 2000-07-31 | 2000-05-31 | 2000-04-30 | 2000-02-29 | 2000-01-31 | 1999-11-30 | 1999-10-31 | 1999-08-31 | 1999-07-31 | 1999-05-31 | 1999-04-30 | 1999-02-28 | 1999-01-31 | 1998-11-30 | 1998-10-31 | 1998-08-31 | 1998-07-31 | 1998-05-31 | 1998-04-30 | 1998-02-28 | 1998-01-31 | 1997-11-30 | 1997-10-31 | 1997-08-31 | 1997-07-31 | 1997-05-31 | 1997-04-30 | 1997-02-28 | 1997-01-31 | 1996-11-30 | 1996-10-31 | 1996-08-31 | 1996-07-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 7,775 | 7,552 | 7,417 | 7,507 | 7,507 | 7,816 | 7,816 | 7,532 | 7,532 | 7,273 | 7,273 | 7,242 | 7,242 | 7,416 | 7,416 | 6,997 | 6,997 | 6,769 | 6,735 | 6,620 | 6,620 | 6,888 | 6,888 | 6,673 | 6,673 | 7,689 | 6,755 | 6,668 | 6,668 | 6,138 | 6,138 | 6,020 | 6,020 | 6,407 | 6,407 | 5,963 | 5,963 | 6,149 | 6,149 | 2,868 | 2,868 | 2,592 | 2,592 | 2,649 | 2,649 | 2,528 | 2,528 | 2,458 | 2,458 | 2,341 | 2,341 | 2,370 | 2,370 | 2,286 | 2,286 | 2,278 | 2,278 | 2,214 | 2,214 | 2,132 | 2,132 | 2,048 | 2,048 | 2,077 | 2,077 | 2,061 | 2,061 | 2,115 | 2,115 | 2,017 | 2,017 | 1,992 | 1,992 | 1,765 | 1,765 | 1,782 | 1,782 | 1,646 | 1,646 | 1,602 | 1,602 | 1,642 | 1,642 | 1,566 | 1,566 | 1,446 | 1,446 | 1,410 | 1,410 | 1,344 | 1,344 | 1,388 | 1,388 | 1,287 | 1,287 | 1,217 | 1,217 | 1,159 | 1,159 | 1,204 | 1,204 | 1,114 | 1,114 | 1,053 | 1,053 | 988 | 988 | 986 | 986 | 898 | 898 | 885 | 885 | 853 | 853 | 890 | 890 | 848 | 848 | 864 | 864 | 912 | 912 | 887 | 887 | 887 | 831 | 736 | 736 | 707 | 707 | 733 | 733 | 669 | 669 | 646 | 646 | 620 | 620 | 637 | 637 | 601 | 601 | 576 | 576 | 543 | 543 | 534 | 534 | 505 | 505 | 478 | 478 | 446 | 446 | 449 | 449 | 393 | 393 | 381 | 381 | 367 | 367 | 364 | 364 | 338 | 338 | 311 | 311 | 309 | 309 | 300 | 300 | 285 | 285 | 280 | 280 | 270 | 270 | 259 | 259 | 244 | 244 | 244 | 244 | 230 | 230 | 229 | 229 | 231 | 231 | 219 | 219 | 215 | 215 | 227 | 227 | 216 | 216 | 200 | 200 | 190 | 190 | 188 | 188 | 178 | 178 | 173 | 173 | 111 | 111 | 108 | 108 | 103 | 103 | 100 | 100 | 100 | 100 |
Cost of Revenue |
Loading...
|
M | 6,814 | 6,522 | 6,451 | 6,507 | 6,507 | 6,747 | 6,747 | 6,436 | 6,436 | 6,220 | 6,220 | 6,230 | 6,230 | 6,341 | 6,341 | 5,955 | 5,955 | 5,754 | 5,731 | 5,653 | 5,653 | 5,898 | 5,898 | 5,706 | 5,706 | 6,218 | 5,755 | 5,811 | 5,811 | 5,362 | 5,362 | 5,249 | 5,249 | 5,585 | 5,585 | 5,174 | 5,174 | 5,387 | 5,387 | 2,456 | 2,456 | 2,216 | 2,216 | 2,241 | 2,241 | 2,156 | 2,156 | 2,090 | 2,090 | 1,972 | 1,972 | 2,003 | 2,003 | 1,941 | 1,941 | 1,929 | 1,929 | 1,868 | 1,868 | 1,810 | 1,810 | 1,750 | 1,750 | 1,763 | 1,763 | 1,745 | 1,745 | 1,789 | 1,789 | 1,717 | 1,717 | 1,673 | 1,673 | 1,474 | 1,474 | 1,484 | 1,484 | 1,378 | 1,378 | 1,331 | 1,331 | 1,358 | 1,358 | 1,303 | 1,303 | 1,204 | 1,204 | 1,174 | 1,174 | 1,112 | 1,112 | 1,143 | 1,143 | 1,064 | 1,064 | 1,000 | 1,000 | 943 | 943 | 985 | 985 | 916 | 916 | 861 | 861 | 805 | 805 | 803 | 803 | 732 | 732 | 720 | 720 | 691 | 691 | 721 | 721 | 686 | 686 | 697 | 697 | 734 | 734 | 721 | 721 | 721 | 676 | 601 | 601 | 575 | 575 | 603 | 603 | 544 | 544 | 523 | 523 | 501 | 501 | 517 | 517 | 485 | 485 | 465 | 465 | 438 | 438 | 432 | 432 | 409 | 409 | 385 | 385 | 359 | 359 | 361 | 361 | 314 | 314 | 305 | 305 | 292 | 292 | 290 | 290 | 272 | 272 | 250 | 250 | 248 | 248 | 242 | 242 | 229 | 229 | 225 | 225 | 222 | 222 | 207 | 207 | 195 | 195 | 195 | 195 | 182 | 182 | 182 | 182 | 188 | 188 | 176 | 176 | 172 | 172 | 176 | 176 | 168 | 168 | 156 | 156 | 148 | 148 | 147 | 147 | 140 | 140 | 138 | 138 | 87 | 87 | 85 | 85 | 81 | 81 | 78 | 78 | 78 | 78 |
Gross Profit |
Loading...
|
M | 961 | 1,030 | 966 | 1,000 | 1,000 | 1,069 | 1,069 | 1,096 | 1,096 | 1,053 | 1,053 | 1,012 | 1,012 | 1,075 | 1,075 | 1,042 | 1,042 | 1,015 | 1,004 | 967 | 967 | 990 | 990 | 966 | 966 | 1,472 | 1,000 | 857 | 857 | 775 | 775 | 771 | 771 | 822 | 822 | 789 | 789 | 762 | 762 | 412 | 412 | 376 | 376 | 408 | 408 | 372 | 372 | 367 | 367 | 369 | 369 | 366 | 366 | 345 | 345 | 349 | 349 | 345 | 345 | 322 | 322 | 298 | 298 | 314 | 314 | 316 | 316 | 326 | 326 | 299 | 299 | 319 | 319 | 290 | 290 | 298 | 298 | 268 | 268 | 271 | 271 | 284 | 284 | 263 | 263 | 242 | 242 | 236 | 236 | 231 | 231 | 245 | 245 | 223 | 223 | 217 | 217 | 215 | 215 | 219 | 219 | 199 | 199 | 192 | 192 | 183 | 183 | 182 | 182 | 167 | 167 | 165 | 165 | 162 | 162 | 169 | 169 | 162 | 162 | 168 | 168 | 178 | 178 | 166 | 166 | 166 | 155 | 135 | 135 | 132 | 132 | 130 | 130 | 124 | 124 | 124 | 124 | 119 | 119 | 120 | 120 | 116 | 116 | 110 | 110 | 105 | 105 | 102 | 102 | 95 | 95 | 92 | 92 | 88 | 88 | 88 | 88 | 79 | 79 | 76 | 76 | 74 | 74 | 74 | 74 | 66 | 66 | 61 | 61 | 61 | 61 | 58 | 58 | 57 | 57 | 55 | 55 | 47 | 47 | 52 | 52 | 49 | 49 | 50 | 50 | 48 | 48 | 47 | 47 | 44 | 44 | 42 | 42 | 43 | 43 | 51 | 51 | 47 | 47 | 44 | 44 | 42 | 42 | 41 | 41 | 38 | 38 | 35 | 35 | 24 | 24 | 23 | 23 | 23 | 23 | 22 | 22 | 22 | 22 |
Operating Expenses |
Loading...
|
M | 922 | 1,046 | 1,041 | 967 | 967 | 1,006 | 1,006 | 997 | 997 | 1,045 | 1,045 | 958 | 958 | 950 | 950 | 935 | 935 | 921 | 959 | 876 | 876 | 848 | 885 | 882 | 917 | 1,226 | 921 | 759 | 785 | 747 | 781 | 764 | 764 | 756 | 756 | 719 | 719 | 740 | 1,170 | 362 | 431 | 326 | 326 | 326 | 326 | 331 | 331 | 312 | 312 | 307 | 307 | 301 | 301 | 299 | 299 | 296 | 296 | 283 | 283 | 256 | 256 | 256 | 256 | 260 | 260 | 251 | 251 | 257 | 257 | 250 | 250 | 261 | 261 | 239 | 239 | 236 | 236 | 219 | 219 | 223 | 223 | 228 | 228 | 209 | 209 | 203 | 203 | 199 | 199 | 188 | 188 | 196 | 196 | 186 | 186 | 191 | 191 | 186 | 186 | 180 | 180 | 167 | 167 | 163 | 163 | 157 | 157 | 149 | 149 | 139 | 139 | 137 | 137 | 133 | 133 | 138 | 138 | 136 | 136 | 143 | 143 | 154 | 154 | 141 | 141 | 141 | 135 | 111 | 111 | 108 | 108 | 105 | 105 | 103 | 103 | 100 | 100 | 97 | 97 | 97 | 97 | 96 | 96 | 96 | 96 | 86 | 86 | 83 | 83 | 79 | 79 | 75 | 75 | 71 | 71 | 72 | 72 | 66 | 66 | 63 | 63 | 66 | 66 | 62 | 62 | 55 | 55 | 51 | 51 | 50 | 50 | 48 | 48 | 48 | 48 | 41 | 45 | 38 | 33 | 40 | 44 | 43 | 43 | 43 | 43 | 42 | 42 | 42 | 42 | 45 | 48 | 42 | 43 | 42 | 43 | 40 | 40 | 37 | 37 | 35 | 35 | 33 | 33 | 31 | 31 | 30 | 30 | 25 | 29 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 4 | 3 | 7 | - | 8 | - | 7 | - | 7 | - | 7 | - | 10 | - | - | - | - | - | - | - | - | - | - | - | - | 12 | 12 | 13 | 13 | 5 | 5 | 4 | 4 | 755 | 755 | - | - | 727 | 727 | 741 | 741 | 362 | 362 | 317 | 317 | 326 | 326 | 320 | 320 | 312 | 312 | 2,088 | 2,088 | 297 | 297 | 299 | 299 | 296 | 296 | 539 | 539 | 256 | 256 | 254 | 254 | 251 | 251 | 257 | 257 | - | 249 | 260 | 260 | 239 | 239 | 236 | 236 | 219 | 219 | 223 | 223 | 228 | 228 | - | - | 209 | 209 | 203 | 203 | 198 | 198 | 188 | 188 | 196 | 196 | 186 | 186 | 186 | 186 | 180 | 180 | 180 | 180 | 167 | 167 | 163 | 163 | 156 | 156 | 148 | 148 | 139 | 139 | 137 | 137 | 133 | 133 | 136 | 136 | 136 | 136 | 143 | 143 | 154 | 141 | 141 | - | 135 | 135 | 111 | 111 | 108 | 108 | 105 | 105 | 100 | 100 | 100 | 100 | 97 | 97 | 97 | 97 | 96 | 96 | 86 | 86 | 83 | 83 | 79 | 79 | 75 | 75 | 71 | 71 | 71 | 71 | 65 | 65 | 63 | 63 | 63 | 63 | 62 | 62 | 55 | 55 | 51 | 51 | 50 | 50 | 48 | 48 | 47 | 47 | 45 | 45 | 44 | 44 | 41 | 41 | 41 | 41 | 41 | 41 | 40 | 40 | 41 | 41 | 46 | 46 | 41 | 41 | 40 | 40 | 37 | 37 | 35 | 35 | 33 | 33 | 31 | 31 | 29 | 29 | 28 | 28 | 28 | 28 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | - | - | 17 |
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 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -379 | -310 | -36 | -36 | 9 | 9 | 6 | 6 | -8 | -8 | -5 | -5 | -1,786 | -1,786 | 1 | 1 | -3 | -3 | -13 | -13 | -283 | -283 | -1 | -1 | 6 | 6 | 0 | 0 | 0 | 0 | - | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | -6 | -6 | -3 | -3 | -9 | -9 | 7 | 7 | -10 | -10 | 5 | 5 | 0 | 0 | 0 | 0 | -13 | -13 | -4 | -4 | -6 | -6 | -7 | -7 | -9 | -9 | -2 | -2 | -4 | -4 | 5 | 5 | 0 | 0 | 6 | 6 | 11 | 11 | -13 | 0 | 0 | - | -24 | -24 | -3 | -3 | -3 | -3 | -2 | -2 | 1 | 1 | -4 | -4 | 1 | 1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | -6 | -11 | -1 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -5,892 | -5,502 | -5,454 | -5,540 | -5,540 | -5,745 | -5,745 | -5,436 | -5,436 | -5,240 | -5,240 | -5,261 | -5,261 | -5,397 | -5,397 | -5,023 | -5,023 | -4,795 | -4,780 | -4,787 | -4,787 | -5,031 | -5,031 | -4,805 | -4,805 | -4,977 | -4,870 | -5,037 | -5,037 | -4,611 | -4,611 | -4,473 | -4,473 | -4,808 | -4,808 | -4,436 | -4,436 | -4,636 | -4,636 | -2,093 | -2,093 | -1,895 | -1,895 | -1,915 | -1,915 | -1,836 | -1,836 | -1,778 | -1,778 | -1,668 | -1,668 | -1,706 | -1,706 | -1,642 | -1,642 | -1,634 | -1,634 | -1,586 | -1,586 | -1,553 | -1,553 | -1,496 | -1,496 | -1,505 | -1,505 | -1,494 | -1,494 | -1,532 | -1,532 | -1,468 | -1,468 | -1,413 | -1,413 | -1,236 | -1,236 | -1,248 | -1,248 | -1,159 | -1,159 | -1,108 | -1,108 | -1,130 | -1,130 | -1,094 | -1,094 | -1,001 | -1,001 | -976 | -976 | -924 | -924 | -948 | -948 | -878 | -878 | -815 | -815 | -764 | -764 | -806 | -806 | -749 | -749 | -698 | -698 | -648 | -648 | -655 | -655 | -593 | -593 | -583 | -583 | -558 | -558 | -582 | -582 | -549 | -549 | -554 | -554 | -580 | -580 | -580 | -580 | -580 | -541 | -490 | -490 | -467 | -467 | -498 | -498 | -442 | -442 | -422 | -422 | -404 | -404 | -419 | -419 | -388 | -388 | -370 | -370 | -352 | -352 | -350 | -350 | -331 | -331 | -310 | -310 | -287 | -287 | -289 | -289 | -249 | -249 | -242 | -242 | -227 | -227 | -228 | -228 | -217 | -217 | -199 | -199 | -198 | -198 | -194 | -194 | -182 | -182 | -180 | -180 | -184 | -184 | -165 | -165 | -152 | -152 | -152 | -152 | -140 | -140 | -140 | -140 | -140 | -140 | -134 | -134 | -129 | -129 | -136 | -136 | -131 | -131 | -121 | -121 | -115 | -115 | -117 | -117 | -111 | -111 | -109 | -109 | -69 | -69 | -67 | -67 | -63 | -63 | -60 | -60 | -60 | -60 |
Operating Income |
Loading...
|
M | 39 | -16 | -75 | 33 | 33 | 63 | 63 | 99 | 99 | 8 | 8 | 54 | 54 | 125 | 125 | 107 | 107 | 95 | 45 | 90 | 90 | 143 | 105 | 84 | 49 | 245 | 79 | 97 | 72 | 29 | -5 | 7 | 7 | 66 | 66 | 70 | 70 | 22 | -408 | 50 | -19 | 50 | 50 | 82 | 82 | 40 | 40 | 55 | 55 | 61 | 61 | 65 | 65 | 46 | 46 | 53 | 53 | 62 | 62 | 66 | 66 | 42 | 42 | 54 | 54 | 65 | 65 | 69 | 69 | 50 | 50 | 58 | 58 | 51 | 51 | 63 | 63 | 49 | 49 | 48 | 48 | 56 | 56 | 54 | 54 | 39 | 39 | 37 | 37 | 43 | 43 | 49 | 49 | 38 | 38 | 26 | 26 | 29 | 29 | 39 | 39 | 32 | 32 | 30 | 30 | 26 | 26 | 34 | 34 | 28 | 28 | 27 | 27 | 29 | 29 | 30 | 30 | 26 | 26 | 25 | 25 | 24 | 24 | 25 | 25 | 25 | 20 | 24 | 24 | 24 | 24 | 25 | 25 | 21 | 21 | 23 | 23 | 22 | 22 | 23 | 23 | 20 | 20 | 15 | 15 | 19 | 19 | 19 | 19 | 17 | 17 | 18 | 18 | 17 | 17 | 16 | 16 | 13 | 13 | 13 | 13 | 9 | 9 | 11 | 11 | 11 | 11 | 10 | 10 | 11 | 11 | 11 | 11 | 9 | 9 | 14 | 10 | 9 | 15 | 12 | 7 | 6 | 6 | 7 | 7 | 6 | 6 | 4 | 4 | -1 | -4 | 0 | 0 | 1 | 0 | 11 | 11 | 11 | 11 | 10 | 10 | 9 | 9 | 10 | 10 | 8 | 8 | 10 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 |
Interest Expense |
Loading...
|
M | 45 | 35 | 35 | 35 | 35 | 39 | 39 | 35 | 35 | 34 | 34 | 36 | 36 | 38 | 44 | 40 | 40 | 41 | 40 | 43 | 44 | 45 | 51 | 46 | 69 | 47 | 46 | 48 | 48 | 49 | 49 | 50 | 50 | 55 | 59 | 55 | 55 | 59 | 59 | 8 | 8 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 3 | 3 | 2 | 2 | 3 | 3 | 5 | 5 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 0 | 0 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 5 | 5 | 5 | 5 | 2 | 2 | 1 | 1 | 9 | 9 | 2 | 2 | 6 | 6 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 6 | 1 | 1 | 3 | 3 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 9 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | - | 2 |
Non-operating Income/Expense |
Loading...
|
M | -58 | -23 | -37 | -26 | -26 | -32 | -32 | -27 | -27 | 36 | 36 | 43 | 43 | -32 | 6 | -31 | 6 | -48 | 30 | -25 | 8 | -69 | 1 | -86 | 2 | -96 | -25 | -59 | 3 | -78 | -26 | -489 | -428 | -46 | 34 | -45 | 29 | -477 | -406 | -76 | -67 | -4 | -4 | -4 | 0 | -4 | -11 | -3 | 1 | 2 | 3 | -5 | -4 | -4 | 0 | -5 | 0 | -5 | -1 | -3 | 1 | -4 | -3 | -4 | -3 | -6 | -2 | 1 | 4 | -3 | 0 | -4 | -1 | 3 | 4 | -2 | 0 | -2 | -1 | -2 | 0 | -3 | -1 | -2 | 0 | -1 | 0 | -6 | -6 | -1 | 0 | -1 | 0 | -1 | 0 | -1 | -5 | -1 | -6 | 0 | 0 | -1 | 0 | -1 | 0 | 1 | 3 | -1 | 0 | -2 | 0 | -1 | 0 | -1 | 0 | -2 | 4 | -3 | 0 | -3 | 0 | -3 | 0 | -4 | 0 | -4 | 0 | -3 | 0 | -2 | 0 | -3 | 0 | -4 | -1 | -3 | 0 | -3 | 0 | -3 | 0 | -3 | 0 | -2 | 0 | -1 | 1 | -2 | 0 | -1 | 0 | -1 | 0 | -1 | 0 | -1 | 0 | -2 | 1 | -2 | 0 | 0 | 0 | -2 | 0 | -2 | 0 | -3 | -1 | -4 | -2 | -2 | 0 | 0 | 1 | -9 | -4 | -2 | 0 | -6 | -1 | -2 | 0 | -2 | 0 | -2 | 0 | -2 | 0 | -6 | -2 | -1 | 0 | -3 | -1 | -2 | -2 | -2 | -1 | -1 | 0 | -1 | 0 | -1 | 0 | -1 | 0 | -9 | -4 | -1 | 0 | 0 | 0 | -1 | 0 | -2 | 0 | -2 | 0 |
EBT |
Loading...
|
M | -19 | -48 | -103 | 7 | 7 | 31 | 31 | 72 | 72 | 44 | 44 | 97 | 97 | 93 | 93 | 76 | 76 | 47 | 43 | 65 | 65 | 73 | 73 | -2 | -2 | 149 | 45 | 38 | 38 | -50 | -50 | -482 | -482 | 21 | 21 | 25 | 25 | -455 | -455 | -26 | -26 | 46 | 46 | 78 | 78 | 36 | 36 | 52 | 52 | 64 | 64 | 60 | 60 | 42 | 42 | 49 | 49 | 58 | 58 | 63 | 63 | 38 | 38 | 50 | 50 | 60 | 60 | 70 | 70 | 46 | 46 | 55 | 55 | 54 | 54 | 61 | 61 | 47 | 47 | 46 | 46 | 53 | 53 | 52 | 52 | 38 | 38 | 31 | 31 | 42 | 42 | 48 | 48 | 36 | 36 | 25 | 25 | 28 | 28 | 39 | 39 | 31 | 31 | 29 | 29 | 28 | 28 | 32 | 32 | 26 | 26 | 26 | 26 | 27 | 27 | 29 | 29 | 23 | 23 | 22 | 22 | 20 | 20 | 21 | 21 | 21 | 15 | 21 | 21 | 22 | 22 | 22 | 22 | 18 | 18 | 20 | 20 | 20 | 20 | 20 | 20 | 17 | 17 | 12 | 12 | 18 | 18 | 17 | 17 | 15 | 15 | 16 | 16 | 16 | 16 | 14 | 14 | 12 | 12 | 11 | 11 | 8 | 8 | 9 | 9 | 9 | 9 | 7 | 7 | 7 | 7 | 9 | 9 | 9 | 9 | 4 | 4 | 7 | 7 | 5 | 5 | 4 | 4 | 5 | 5 | 4 | 4 | 3 | 3 | -8 | -8 | -2 | -2 | -2 | -2 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 7 | 7 | 1 | 1 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 |
Income Tax Provision |
Loading...
|
M | -5 | -9 | -36 | -1 | -1 | 9 | 9 | 5 | 5 | 3 | 3 | 29 | 29 | 25 | 25 | -1 | -1 | 2 | 2 | 17 | 17 | 16 | 16 | -1 | -1 | 16 | -8 | -15 | -15 | -18 | -18 | -74 | -74 | 19 | 19 | -8 | -8 | -92 | -92 | -4 | -4 | 13 | 13 | 26 | 26 | -14 | -14 | 22 | 22 | 25 | 25 | 24 | 24 | 17 | 17 | 19 | 19 | 23 | 23 | 24 | 24 | 15 | 15 | 20 | 20 | 23 | 23 | 28 | 28 | 18 | 18 | 22 | 22 | 21 | 21 | 24 | 24 | 19 | 19 | 19 | 19 | 21 | 21 | 21 | 21 | 15 | 15 | 9 | 9 | 16 | 16 | 19 | 19 | 14 | 14 | 10 | 10 | 11 | 11 | 16 | 16 | 12 | 12 | 11 | 11 | 10 | 10 | 13 | 13 | 10 | 10 | 10 | 10 | 12 | 12 | 12 | 12 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 6 | 8 | 8 | 8 | 8 | 9 | 9 | 7 | 7 | 8 | 8 | 7 | 7 | 8 | 8 | 7 | 7 | 5 | 5 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | -3 | -3 | -1 | -1 | -1 | -1 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Income after Tax |
Loading...
|
M | -14 | -39 | -67 | 8 | 8 | 22 | 22 | 67 | 67 | 41 | 41 | 68 | 68 | 68 | 68 | 77 | 77 | 45 | 41 | 48 | 48 | 57 | 57 | -1 | -1 | 133 | 53 | 53 | 53 | -32 | -32 | -408 | -408 | 1 | 1 | 33 | 33 | -363 | -363 | -21 | -21 | 33 | 33 | 52 | 52 | 50 | 50 | 31 | 31 | 39 | 39 | 37 | 37 | 25 | 25 | 29 | 29 | 35 | 35 | 38 | 38 | 23 | 23 | 30 | 30 | 36 | 36 | 42 | 42 | 28 | 28 | 33 | 33 | 33 | 33 | 36 | 36 | 28 | 28 | 28 | 28 | 32 | 32 | 32 | 32 | 23 | 23 | 22 | 22 | 25 | 25 | 29 | 29 | 22 | 22 | 15 | 15 | 17 | 17 | 23 | 23 | 19 | 19 | 17 | 17 | 18 | 18 | 19 | 19 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 9 | 14 | 14 | 13 | 13 | 14 | 14 | 11 | 11 | 12 | 12 | 13 | 13 | 12 | 12 | 11 | 11 | 8 | 8 | 12 | 12 | 11 | 11 | 9 | 9 | 10 | 10 | 10 | 10 | 9 | 9 | 7 | 7 | 7 | 7 | 5 | 5 | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | -5 | -5 | -1 | -1 | -1 | -1 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 5 | 4 | 4 | -1 | -1 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 1 | - | 1 | - | -11 | - | -44 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | -4 | -4 | - | - | -2 | -2 | 0 | 0 | -35 | -35 | -1 | -1 | -24 | -24 | -18 | -18 | - | - | -24 | -24 | -22 | -22 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18 | -18 | -19 | -19 | -16 | -16 | -16 | -16 | -16 | -16 | -17 | -17 | -14 | -14 | -13 | -13 | -13 | -13 | -13 | - | -9 | -9 | -14 | -14 | -13 | -13 | -14 | -14 | -11 | -11 | -12 | -12 | -13 | -13 | -12 | -12 | -11 | -11 | -8 | -8 | -12 | -12 | -11 | -11 | -9 | -9 | -10 | -10 | -10 | -10 | -9 | -9 | -7 | -7 | -7 | -7 | -5 | -5 | -6 | -6 | -6 | -6 | -4 | -4 | -4 | -4 | -5 | -5 | -5 | -5 | -3 | -3 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | -39 | -68 | - | -68 | - | 19 | - | 66 | 66 | 66 | 39 | 39 | 67 | 67 | 66 | 66 | 76 | 76 | 49 | 49 | - | - | 59 | 59 | -1 | -1 | 88 | 88 | -31 | -31 | -384 | -384 | 19 | 19 | - | - | 57 | 57 | -342 | -342 | -19 | -19 | 33 | 33 | 52 | 52 | 50 | 50 | 31 | 31 | 39 | 39 | 37 | 37 | 25 | 25 | 29 | 29 | 35 | 35 | 38 | 38 | 23 | 23 | 30 | 30 | 42 | 42 | - | 28 | 33 | 33 | 33 | 33 | 36 | 36 | 28 | 28 | 28 | 28 | 32 | 32 | - | - | 32 | 32 | 23 | 23 | 22 | 22 | 25 | 25 | 29 | 29 | 22 | 22 | 15 | 15 | 17 | 17 | 23 | 23 | 19 | 19 | 17 | 17 | 18 | 18 | 19 | 19 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | - | 9 | 9 | 14 | 14 | 13 | 13 | 14 | 14 | 11 | 11 | 12 | 12 | 13 | 13 | 12 | 12 | 11 | 11 | 8 | 8 | 12 | 12 | 11 | 11 | 9 | 9 | 10 | 10 | 10 | 10 | 9 | 9 | 7 | 7 | 7 | 7 | 5 | 5 | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 59,400,000.00 | 58,700,000.00 | 58,600,000.00 | 60,400,000.00 | 60,400,000.00 | 61,000,000.00 | 61,000,000.00 | 61,600,000.00 | 61,600,000.00 | 61,100,000.00 | 61,100,000.00 | 60,900,000.00 | 60,900,000.00 | 61,000,000.00 | 61,000,000.00 | 61,100,000.00 | 61,100,000.00 | 60,900,000.00 | 60,900,000.00 | 60,539,000.00 | 60,500,000.00 | 59,205,000.00 | 59,200,000.00 | 55,171,000.00 | 55,200,000.00 | 58,540,000.00 | 58,540,000.00 | 55,217,000.00 | 55,217,000.00 | 53,523,000.00 | 53,523,000.00 | 53,213,000.00 | 53,213,000.00 | 52,976,000.00 | 52,976,000.00 | 50,964,000.00 | 50,964,000.00 | 50,815,000.00 | 50,815,000.00 | 50,583,000.00 | 50,583,000.00 | 50,901,000.00 | 50,901,000.00 | 50,751,000.00 | 50,751,000.00 | 50,741,000.00 | 50,741,000.00 | 50,957,000.00 | 50,957,000.00 | 50,947,000.00 | 50,947,000.00 | 50,801,000.00 | 50,801,000.00 | 50,755,000.00 | 50,755,000.00 | 50,599,000.00 | 50,599,000.00 | 50,516,000.00 | 50,516,000.00 | 50,379,000.00 | 50,379,000.00 | 50,388,000.00 | 50,388,000.00 | 50,313,000.00 | 50,313,000.00 | 50,330,000.00 | 50,330,000.00 | 50,348,000.00 | 50,348,000.00 | 50,277,000.00 | 50,277,000.00 | 50,113,000.00 | 50,113,000.00 | 49,972,000.00 | 49,972,000.00 | 49,931,000.00 | 49,931,000.00 | 49,873,000.00 | 49,873,000.00 | 49,735,000.00 | 49,735,000.00 | 49,646,000.00 | 49,646,000.00 | 49,567,000.00 | 49,567,000.00 | 49,528,000.00 | 49,528,000.00 | 49,585,000.00 | 49,585,000.00 | 49,368,000.00 | 49,368,000.00 | 49,207,000.00 | 49,207,000.00 | 49,019,000.00 | 49,019,000.00 | 48,889,000.00 | 48,889,000.00 | 48,889,000.00 | 48,889,000.00 | 48,793,000.00 | 48,793,000.00 | 48,538,000.00 | 48,538,000.00 | 45,101,000.00 | 45,101,000.00 | 45,101,000.00 | 45,101,000.00 | 43,536,000.00 | 43,536,000.00 | 43,315,000.00 | 43,315,000.00 | 43,211,000.00 | 43,211,000.00 | 43,211,000.00 | 43,211,000.00 | 42,943,000.00 | 42,943,000.00 | 42,910,000.00 | 42,910,000.00 | 42,919,000.00 | 42,919,000.00 | 42,919,000.00 | 42,919,000.00 | 42,847,000.00 | 42,847,000.00 | 42,847,000.00 | 42,884,000.00 | 42,829,000.00 | 42,829,000.00 | 42,829,000.00 | 42,829,000.00 | 42,884,000.00 | 42,884,000.00 | 42,848,000.00 | 42,848,000.00 | 42,599,000.00 | 42,599,000.00 | 42,599,000.00 | 42,599,000.00 | 42,446,000.00 | 42,446,000.00 | 41,952,000.00 | 41,952,000.00 | 42,150,000.00 | 42,150,000.00 | 42,150,000.00 | 42,150,000.00 | 41,774,000.00 | 41,774,000.00 | 41,495,000.00 | 41,495,000.00 | 41,580,000.00 | 41,580,000.00 | 41,580,000.00 | 41,580,000.00 | 41,344,000.00 | 41,344,000.00 | 40,750,000.00 | 40,750,000.00 | 40,364,000.00 | 40,364,000.00 | 40,364,000.00 | 40,364,000.00 | 39,500,000.00 | 39,500,000.00 | 39,052,000.00 | 39,052,000.00 | 38,868,000.00 | 38,868,000.00 | 38,868,000.00 | 38,868,000.00 | 38,986,000.00 | 38,986,000.00 | 38,742,000.00 | 38,742,000.00 | 38,120,000.00 | 38,120,000.00 | 38,120,000.00 | 38,120,000.00 | 37,678,000.00 | 37,678,000.00 | 37,568,000.00 | 37,568,000.00 | 37,266,000.00 | 37,266,000.00 | 37,266,000.00 | 37,266,000.00 | 37,124,000.00 | 37,124,000.00 | 36,520,000.00 | 36,520,000.00 | 33,333,333.00 | 33,333,333.00 | 33,333,333.00 | 33,333,333.00 | 36,428,571.00 | 37,024,000.00 | 36,296,296.00 | 36,296,296.00 | 36,923,077.00 | 36,923,077.00 | 36,923,077.00 | 36,923,077.00 | 35,172,414.00 | 35,172,414.00 | 35,000,000.00 | 35,000,000.00 | 30,000,000.00 | 30,000,000.00 | 30,000,000.00 | 30,000,000.00 | 25,217,391.00 | 21,600,000.00 | 26,000,000.00 | 20,000,000.00 | 20,000,000.00 | 18,571,429.00 | 20,000,000.00 | 18,571,429.00 |
EBITDA |
Loading...
|
M | 113 | 88 | 49 | 119 | 119 | 147 | 147 | 178 | 178 | 83 | 83 | 126 | 126 | 212 | 143 | 188 | 188 | 170 | 166 | 185 | 185 | 209 | 209 | 161 | 161 | 313 | 128 | 167 | 167 | 98 | 98 | 82 | 82 | 132 | 59 | 133 | 133 | 95 | 22 | 75 | 75 | 76 | 76 | 104 | 82 | 74 | 74 | 79 | 79 | 93 | 93 | 90 | 68 | 68 | 68 | 74 | 74 | 83 | 83 | 85 | 85 | 59 | 59 | 73 | 73 | 80 | 80 | 91 | 91 | 65 | 65 | 73 | 73 | 69 | 69 | 75 | 75 | 60 | 60 | 59 | 59 | 66 | 66 | 64 | 64 | 50 | 50 | 48 | 48 | 53 | 53 | 59 | 59 | 47 | 47 | 41 | 41 | 44 | 44 | 49 | 49 | 41 | 41 | 38 | 38 | 34 | 34 | 41 | 41 | 34 | 34 | 34 | 34 | 35 | 35 | 34 | 34 | 33 | 33 | 31 | 31 | 30 | 30 | 30 | 30 | 26 | 25 | 29 | 29 | 28 | 28 | 30 | 30 | 27 | 27 | 28 | 28 | 27 | 27 | 27 | 27 | 24 | 24 | 18 | 18 | 22 | 22 | 22 | 22 | 20 | 20 | 21 | 21 | 19 | 19 | 19 | 19 | 15 | 15 | 15 | 15 | 12 | 12 | 14 | 14 | 13 | 13 | 14 | 14 | 15 | 15 | 13 | 13 | 10 | 10 | 16 | 16 | 12 | 12 | 14 | 14 | 8 | 8 | 9 | 9 | 8 | 8 | 6 | 6 | 1 | 1 | 2 | 2 | 4 | 4 | 14 | 14 | 13 | 13 | 11 | 11 | 10 | 10 | 11 | 11 | 10 | 10 | 12 | 12 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 4 | 6 |
Depreciation and Amortization |
Loading...
|
M | 74 | 78 | 80 | 86 | 86 | 84 | 84 | 79 | 79 | 75 | 75 | 72 | 72 | 87 | 69 | 81 | 69 | 75 | 75 | 95 | 66 | 67 | 67 | 77 | 77 | 68 | 68 | 70 | 70 | 69 | 69 | 75 | 75 | 65 | 77 | 63 | 72 | 73 | 73 | 25 | 25 | 27 | 22 | 22 | 22 | 34 | 22 | 23 | 22 | 31 | 22 | 25 | 21 | 21 | 21 | 21 | 21 | 21 | 20 | 19 | 18 | 18 | 16 | 19 | 17 | 15 | 17 | 22 | 18 | 16 | 15 | 14 | 14 | 18 | 13 | 13 | 12 | 11 | 12 | 11 | 11 | 10 | 11 | 10 | 10 | 11 | 11 | 12 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 15 | 10 | 15 | 8 | 10 | 10 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 3 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 6 | 5 | 5 | 5 | 4 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 3 | 4 | 3 | 3 | 3 | 2 | 3 | 4 | 2 | 4 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
EBIT |
Loading...
|
M | 39 | 10 | -31 | 33 | 33 | 63 | 63 | 99 | 99 | 8 | 8 | 54 | 54 | 125 | 74 | 107 | 119 | 95 | 91 | 90 | 118 | 143 | 142 | 84 | 83 | 245 | 60 | 97 | 97 | 29 | 29 | 7 | 7 | 66 | -18 | 70 | 61 | 22 | -52 | 50 | 50 | 50 | 55 | 82 | 61 | 40 | 52 | 55 | 56 | 61 | 70 | 65 | 47 | 46 | 46 | 53 | 53 | 62 | 63 | 66 | 67 | 42 | 43 | 54 | 57 | 65 | 63 | 69 | 73 | 50 | 50 | 58 | 58 | 51 | 56 | 63 | 63 | 49 | 48 | 48 | 48 | 56 | 55 | 54 | 54 | 39 | 39 | 37 | 38 | 43 | 43 | 49 | 49 | 38 | 38 | 26 | 32 | 29 | 36 | 39 | 40 | 32 | 32 | 30 | 30 | 26 | 26 | 34 | 34 | 28 | 28 | 27 | 27 | 29 | 29 | 30 | 27 | 26 | 26 | 25 | 25 | 24 | 24 | 25 | 25 | 21 | 20 | 24 | 24 | 24 | 24 | 25 | 25 | 21 | 23 | 23 | 23 | 22 | 22 | 23 | 23 | 20 | 20 | 15 | 14 | 19 | 19 | 19 | 19 | 17 | 16 | 18 | 18 | 17 | 17 | 16 | 15 | 13 | 13 | 13 | 13 | 9 | 10 | 11 | 12 | 11 | 10 | 10 | 11 | 11 | 12 | 11 | 11 | 9 | 8 | 14 | 14 | 9 | 9 | 12 | 12 | 6 | 6 | 7 | 7 | 6 | 6 | 4 | 4 | -1 | -1 | 0 | 0 | 1 | 1 | 11 | 11 | 11 | 11 | 10 | 9 | 9 | 8 | 10 | 10 | 8 | 8 | 10 | 10 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 4 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 | - | - | 4 | 4 | 1 | 1 | 37 | 37 | 2 | 2 | 25 | 25 | 18 | 18 | - | - | 24 | 24 | 21 | 21 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 26.32 | 18.75 | 34.95 | -14.29 | -14.29 | 29.03 | 29.03 | 6.94 | 6.94 | 6.82 | 6.82 | 29.90 | 29.90 | 26.88 | 26.88 | -1.32 | -1.32 | 3.83 | 4.65 | 25.82 | 25.82 | 22.41 | 22.41 | 50.48 | 50.48 | 10.64 | -17.49 | -38.74 | -38.74 | 35.53 | 35.53 | 15.30 | 15.30 | 94.17 | 94.17 | -32.44 | -32.44 | 20.17 | 20.17 | 16.61 | 16.61 | 28.77 | 28.77 | 33.33 | 33.33 | -38.37 | -38.37 | 41.78 | 41.78 | 38.82 | 38.82 | 39.35 | 39.35 | 39.37 | 39.37 | 39.80 | 39.80 | 39.86 | 39.86 | 38.94 | 38.94 | 39.90 | 39.90 | 39.90 | 39.90 | 39.39 | 39.39 | 39.99 | 39.99 | 39.50 | 39.50 | 39.50 | 39.50 | 38.08 | 38.08 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 39.80 | 39.80 | 39.51 | 39.51 | 39.80 | 39.80 | 30.48 | 30.48 | 39.48 | 39.48 | 39.40 | 39.40 | 39.40 | 39.40 | 39.40 | 39.40 | 39.22 | 39.22 | 40.00 | 40.00 | 39.00 | 39.00 | 39.00 | 39.00 | 35.93 | 35.93 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 42.76 | 42.76 | 41.24 | 41.24 | 39.60 | 39.60 | 39.60 | 39.60 | 37.20 | 37.20 | 37.20 | 37.20 | 37.20 | 37.93 | 36.70 | 36.70 | 38.99 | 38.99 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 35.85 | 35.85 | 38.86 | 38.86 | 38.00 | 38.00 | 38.00 | 38.00 | 35.82 | 35.82 | 38.50 | 38.50 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 39.99 | 39.99 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.01 | 40.01 | 39.97 | 39.97 | 40.00 | 40.00 | 41.18 | 41.18 | 43.48 | 43.48 | 45.16 | 45.16 | 41.67 | 41.67 | 41.46 | 41.46 | 41.33 | 41.33 | 42.05 | 42.05 | 40.85 | 40.85 | 146.15 | 146.15 | 39.13 | 39.13 | 42.00 | 42.00 | 40.54 | 40.54 | 44.00 | 44.00 | 44.00 | 44.00 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 12.36 | 13.64 | 13.02 | 13.32 | 13.32 | 13.68 | 13.68 | 14.55 | 14.55 | 14.48 | 14.48 | 13.97 | 13.97 | 14.50 | 14.50 | 14.89 | 14.89 | 15.00 | 14.91 | 14.60 | 14.60 | 14.38 | 14.38 | 14.48 | 14.48 | 19.14 | 14.81 | 12.85 | 12.85 | 12.63 | 12.63 | 12.81 | 12.81 | 12.83 | 12.83 | 13.22 | 13.22 | 12.39 | 12.39 | 14.38 | 14.38 | 14.50 | 14.50 | 15.41 | 15.41 | 14.70 | 14.70 | 14.94 | 14.94 | 15.75 | 15.75 | 15.46 | 15.46 | 15.09 | 15.09 | 15.32 | 15.32 | 15.60 | 15.60 | 15.12 | 15.12 | 14.53 | 14.53 | 15.12 | 15.12 | 15.35 | 15.35 | 15.41 | 15.41 | 14.84 | 14.84 | 16.01 | 16.01 | 16.44 | 16.44 | 16.73 | 16.73 | 16.29 | 16.29 | 16.93 | 16.93 | 17.32 | 17.32 | 16.79 | 16.79 | 16.72 | 16.72 | 16.73 | 16.73 | 17.21 | 17.21 | 17.62 | 17.62 | 17.34 | 17.34 | 17.83 | 17.83 | 18.58 | 18.58 | 18.15 | 18.15 | 17.82 | 17.82 | 18.27 | 18.27 | 18.55 | 18.55 | 18.51 | 18.51 | 18.55 | 18.55 | 18.60 | 18.60 | 18.99 | 18.99 | 18.97 | 18.97 | 19.12 | 19.12 | 19.39 | 19.39 | 19.51 | 19.51 | 18.70 | 18.70 | 18.70 | 18.62 | 18.40 | 18.40 | 18.68 | 18.68 | 17.74 | 17.74 | 18.56 | 18.56 | 19.12 | 19.12 | 19.21 | 19.21 | 18.86 | 18.86 | 19.37 | 19.37 | 19.16 | 19.16 | 19.40 | 19.40 | 19.08 | 19.08 | 18.89 | 18.89 | 19.36 | 19.36 | 19.69 | 19.69 | 19.51 | 19.51 | 20.03 | 20.03 | 19.97 | 19.97 | 20.27 | 20.27 | 20.23 | 20.23 | 19.53 | 19.53 | 19.56 | 19.56 | 19.66 | 19.66 | 19.41 | 19.41 | 19.80 | 19.80 | 19.62 | 19.62 | 17.59 | 17.59 | 20.02 | 20.02 | 20.24 | 20.24 | 20.32 | 20.32 | 20.78 | 20.78 | 20.49 | 20.49 | 18.97 | 18.97 | 19.27 | 19.27 | 19.86 | 19.86 | 22.39 | 22.39 | 21.97 | 21.97 | 22.01 | 22.01 | 22.00 | 22.00 | 21.59 | 21.59 | 21.18 | 21.18 | 20.36 | 20.36 | 21.32 | 21.32 | 21.37 | 21.37 | 21.76 | 21.76 | 22.01 | 22.01 | 22.01 | 22.01 |
Operating Income Margin |
Loading...
|
% | 0.50 | -0.21 | -1.01 | 0.44 | 0.44 | 0.81 | 0.81 | 1.31 | 1.31 | 0.11 | 0.11 | 0.75 | 0.75 | 1.69 | 1.69 | 1.53 | 1.53 | 1.40 | 0.67 | 1.37 | 1.37 | 2.07 | 1.53 | 1.26 | 0.74 | 3.19 | 1.17 | 1.46 | 1.08 | 0.46 | -0.08 | 0.12 | 0.12 | 1.03 | 1.03 | 1.17 | 1.17 | 0.35 | -6.64 | 1.75 | -0.66 | 1.92 | 1.92 | 3.10 | 3.10 | 1.59 | 1.59 | 2.24 | 2.24 | 2.63 | 2.63 | 2.74 | 2.74 | 2.02 | 2.02 | 2.34 | 2.34 | 2.82 | 2.82 | 3.10 | 3.10 | 2.04 | 2.04 | 2.60 | 2.60 | 3.16 | 3.16 | 3.26 | 3.26 | 2.45 | 2.45 | 2.93 | 2.93 | 2.91 | 2.91 | 3.51 | 3.51 | 2.97 | 2.97 | 3.00 | 3.00 | 3.42 | 3.42 | 3.44 | 3.44 | 2.70 | 2.70 | 2.59 | 2.59 | 3.20 | 3.20 | 3.50 | 3.50 | 2.91 | 2.91 | 2.14 | 2.14 | 2.54 | 2.54 | 3.23 | 3.23 | 2.85 | 2.85 | 2.82 | 2.82 | 2.66 | 2.66 | 3.43 | 3.43 | 3.07 | 3.07 | 3.07 | 3.07 | 3.35 | 3.35 | 3.42 | 3.42 | 3.05 | 3.05 | 2.90 | 2.90 | 2.62 | 2.62 | 2.80 | 2.80 | 2.80 | 2.36 | 3.29 | 3.29 | 3.37 | 3.37 | 3.43 | 3.43 | 3.21 | 3.21 | 3.58 | 3.58 | 3.62 | 3.62 | 3.56 | 3.56 | 3.36 | 3.36 | 2.54 | 2.54 | 3.56 | 3.56 | 3.58 | 3.58 | 3.28 | 3.28 | 3.67 | 3.67 | 3.76 | 3.76 | 3.46 | 3.46 | 3.35 | 3.35 | 3.41 | 3.41 | 2.32 | 2.32 | 3.16 | 3.16 | 3.20 | 3.20 | 3.20 | 3.20 | 3.40 | 3.40 | 3.57 | 3.57 | 3.09 | 3.09 | 4.90 | 3.54 | 3.49 | 5.51 | 4.50 | 2.87 | 2.52 | 2.52 | 2.87 | 2.87 | 2.57 | 2.57 | 1.95 | 1.95 | -0.56 | -1.56 | -0.14 | -0.18 | 0.42 | -0.05 | 4.76 | 4.76 | 4.87 | 4.87 | 4.75 | 4.75 | 4.58 | 4.58 | 5.33 | 5.33 | 4.61 | 4.61 | 5.82 | 3.58 | 4.61 | 4.61 | 5.00 | 5.00 | 4.35 | 4.35 | 4.22 | 4.22 | 4.22 | 4.22 |
Net Income Margin |
Loading...
|
% | - | -0.52 | -0.92 | - | -0.91 | - | 0.24 | - | 0.88 | 0.91 | 0.91 | 0.54 | 0.54 | 0.90 | 0.90 | 0.94 | 0.94 | 1.12 | 1.13 | 0.73 | 0.73 | - | - | 0.88 | 0.88 | -0.01 | -0.02 | 1.32 | 1.32 | -0.50 | -0.50 | -6.38 | -6.38 | 0.30 | 0.30 | - | - | 0.93 | 0.93 | -11.91 | -11.91 | -0.74 | -0.74 | 1.24 | 1.24 | 2.05 | 2.05 | 2.05 | 2.05 | 1.30 | 1.30 | 1.64 | 1.64 | 1.60 | 1.60 | 1.12 | 1.12 | 1.32 | 1.32 | 1.63 | 1.63 | 1.87 | 1.87 | 1.09 | 1.09 | 1.46 | 1.46 | 1.97 | 1.97 | - | 1.38 | 1.66 | 1.66 | 1.89 | 1.89 | 2.04 | 2.04 | 1.70 | 1.70 | 1.73 | 1.73 | 1.95 | 1.95 | - | - | 2.19 | 2.19 | 1.60 | 1.60 | 1.60 | 1.60 | 1.81 | 1.81 | 2.26 | 2.26 | 1.81 | 1.81 | 1.31 | 1.31 | 1.43 | 1.43 | 2.10 | 2.10 | 1.78 | 1.78 | 1.76 | 1.76 | 1.79 | 1.79 | 2.17 | 2.17 | 1.77 | 1.77 | 1.82 | 1.82 | 1.75 | 1.75 | 1.98 | 1.98 | 1.58 | 1.58 | 1.45 | 1.45 | 1.45 | 1.47 | 1.47 | - | 1.24 | 1.24 | 1.92 | 1.92 | 1.79 | 1.79 | 2.05 | 2.05 | 1.69 | 1.69 | 2.00 | 2.00 | 1.99 | 1.99 | 2.05 | 2.05 | 1.85 | 1.85 | 1.41 | 1.41 | 2.20 | 2.20 | 2.12 | 2.12 | 1.93 | 1.93 | 2.21 | 2.21 | 2.13 | 2.13 | 2.19 | 2.19 | 1.85 | 1.85 | 1.85 | 1.85 | 1.36 | 1.36 | 1.71 | 1.71 | 1.77 | 1.77 | 1.29 | 1.29 | 1.37 | 1.37 | 1.85 | 1.85 | 1.86 | 1.86 | 0.96 | 0.96 | 1.63 | 1.63 | 1.34 | 1.34 | 1.07 | 1.07 | 1.42 | 1.42 | 1.11 | 1.11 | 0.76 | 0.76 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 1.45 | 1.17 | 0.66 | 1.59 | 1.59 | 1.88 | 1.88 | 2.36 | 2.36 | 1.14 | 1.14 | 1.74 | 1.74 | 2.86 | 1.93 | 2.69 | 2.69 | 2.51 | 2.46 | 2.80 | 2.79 | 3.04 | 3.03 | 2.42 | 2.41 | 4.07 | 1.89 | 2.50 | 2.50 | 1.59 | 1.59 | 1.37 | 1.37 | 2.05 | 0.91 | 2.22 | 2.22 | 1.54 | 0.35 | 2.61 | 2.61 | 2.95 | 2.95 | 3.93 | 3.11 | 2.92 | 2.92 | 3.19 | 3.19 | 3.95 | 3.95 | 3.80 | 2.89 | 2.96 | 2.96 | 3.26 | 3.26 | 3.75 | 3.75 | 4.00 | 4.00 | 2.90 | 2.90 | 3.53 | 3.53 | 3.88 | 3.88 | 4.31 | 4.31 | 3.24 | 3.24 | 3.64 | 3.64 | 3.91 | 3.91 | 4.23 | 4.23 | 3.65 | 3.65 | 3.71 | 3.71 | 4.04 | 4.04 | 4.10 | 4.10 | 3.44 | 3.44 | 3.44 | 3.44 | 3.98 | 3.98 | 4.23 | 4.23 | 3.67 | 3.67 | 3.38 | 3.38 | 3.82 | 3.82 | 4.10 | 4.10 | 3.65 | 3.65 | 3.63 | 3.63 | 3.40 | 3.40 | 4.14 | 4.14 | 3.82 | 3.82 | 3.83 | 3.83 | 4.15 | 4.15 | 3.79 | 3.79 | 3.89 | 3.89 | 3.63 | 3.63 | 3.34 | 3.34 | 3.43 | 3.43 | 2.96 | 3.02 | 3.93 | 3.93 | 3.99 | 3.99 | 4.03 | 4.03 | 4.10 | 4.10 | 4.28 | 4.28 | 4.31 | 4.31 | 4.26 | 4.26 | 4.04 | 4.04 | 3.17 | 3.17 | 4.09 | 4.09 | 4.21 | 4.21 | 3.92 | 3.92 | 4.37 | 4.37 | 4.37 | 4.37 | 4.16 | 4.16 | 3.93 | 3.93 | 4.02 | 4.02 | 3.39 | 3.39 | 3.94 | 3.94 | 3.88 | 3.88 | 4.44 | 4.44 | 4.71 | 4.71 | 4.27 | 4.27 | 3.54 | 3.54 | 5.55 | 5.55 | 4.26 | 4.26 | 5.30 | 5.30 | 3.31 | 3.31 | 3.53 | 3.53 | 3.31 | 3.31 | 2.73 | 2.73 | 0.26 | 0.26 | 0.73 | 0.73 | 1.77 | 1.77 | 6.13 | 6.13 | 5.80 | 5.80 | 5.50 | 5.50 | 5.32 | 5.32 | 5.97 | 5.97 | 5.39 | 5.39 | 6.63 | 6.63 | 5.51 | 5.51 | 5.83 | 5.83 | 5.61 | 5.61 | 5.63 | 5.63 | 3.72 | 5.63 |
EBIT Ratio |
Loading...
|
% | 0.50 | 0.13 | -0.42 | 0.44 | 0.44 | 0.81 | 0.81 | 1.31 | 1.31 | 0.11 | 0.11 | 0.75 | 0.75 | 1.69 | 1.00 | 1.53 | 1.70 | 1.40 | 1.35 | 1.37 | 1.79 | 2.07 | 2.07 | 1.26 | 1.25 | 3.19 | 0.89 | 1.46 | 1.46 | 0.46 | 0.46 | 0.12 | 0.12 | 1.03 | -0.29 | 1.17 | 1.02 | 0.35 | -0.84 | 1.75 | 1.75 | 1.92 | 2.11 | 3.10 | 2.29 | 1.59 | 2.06 | 2.24 | 2.28 | 2.63 | 3.01 | 2.74 | 1.98 | 2.02 | 2.03 | 2.34 | 2.33 | 2.82 | 2.84 | 3.10 | 3.15 | 2.04 | 2.12 | 2.60 | 2.73 | 3.16 | 3.07 | 3.26 | 3.48 | 2.45 | 2.47 | 2.93 | 2.93 | 2.91 | 3.16 | 3.51 | 3.53 | 2.97 | 2.94 | 3.00 | 3.00 | 3.42 | 3.36 | 3.44 | 3.44 | 2.70 | 2.69 | 2.59 | 2.72 | 3.20 | 3.20 | 3.50 | 3.52 | 2.91 | 2.92 | 2.14 | 2.59 | 2.54 | 3.09 | 3.23 | 3.29 | 2.85 | 2.85 | 2.82 | 2.84 | 2.66 | 2.66 | 3.43 | 3.44 | 3.07 | 3.08 | 3.07 | 3.08 | 3.35 | 3.36 | 3.42 | 3.00 | 3.05 | 3.07 | 2.90 | 2.89 | 2.62 | 2.59 | 2.80 | 2.81 | 2.33 | 2.36 | 3.29 | 3.30 | 3.37 | 3.34 | 3.43 | 3.42 | 3.21 | 3.38 | 3.58 | 3.58 | 3.62 | 3.57 | 3.56 | 3.54 | 3.36 | 3.34 | 2.54 | 2.52 | 3.56 | 3.42 | 3.58 | 3.55 | 3.28 | 3.26 | 3.67 | 3.72 | 3.76 | 3.73 | 3.46 | 3.43 | 3.35 | 3.22 | 3.41 | 3.30 | 2.32 | 2.66 | 3.16 | 3.22 | 3.20 | 3.08 | 3.20 | 3.67 | 3.40 | 3.96 | 3.57 | 3.57 | 3.09 | 2.85 | 4.90 | 4.90 | 3.49 | 3.49 | 4.50 | 4.50 | 2.52 | 2.51 | 2.87 | 2.78 | 2.57 | 2.49 | 1.95 | 1.89 | -0.56 | -0.56 | -0.14 | -0.14 | 0.42 | 0.42 | 4.76 | 4.76 | 4.87 | 5.10 | 4.75 | 4.65 | 4.58 | 4.42 | 5.33 | 5.22 | 4.61 | 4.49 | 5.82 | 5.82 | 4.61 | 4.52 | 5.00 | 4.90 | 4.35 | 4.55 | 4.22 | 4.42 | 2.51 | 4.42 |
EBT Ratio |
Loading...
|
% | -0.24 | -0.64 | -1.39 | 0.09 | 0.09 | 0.40 | 0.40 | 0.96 | 0.96 | 0.60 | 0.60 | 1.34 | 1.34 | 1.25 | 1.25 | 1.09 | 1.09 | 0.69 | 0.64 | 0.98 | 0.98 | 1.06 | 1.06 | -0.03 | -0.03 | 1.94 | 0.67 | 0.57 | 0.57 | -0.81 | -0.81 | -8.01 | -8.01 | 0.32 | 0.32 | 0.42 | 0.42 | -7.40 | -7.40 | -0.89 | -0.89 | 1.78 | 1.78 | 2.94 | 2.94 | 1.44 | 1.44 | 2.13 | 2.13 | 2.71 | 2.71 | 2.55 | 2.55 | 1.84 | 1.84 | 2.13 | 2.13 | 2.60 | 2.60 | 2.94 | 2.94 | 1.84 | 1.84 | 2.41 | 2.41 | 2.89 | 2.89 | 3.29 | 3.29 | 2.28 | 2.28 | 2.74 | 2.74 | 3.05 | 3.05 | 3.40 | 3.40 | 2.83 | 2.83 | 2.89 | 2.89 | 3.24 | 3.24 | 3.34 | 3.34 | 2.60 | 2.60 | 2.20 | 2.20 | 3.09 | 3.09 | 3.45 | 3.45 | 2.82 | 2.82 | 2.05 | 2.05 | 2.44 | 2.44 | 3.23 | 3.23 | 2.75 | 2.75 | 2.71 | 2.71 | 2.79 | 2.79 | 3.30 | 3.30 | 2.91 | 2.91 | 2.93 | 2.93 | 3.18 | 3.18 | 3.21 | 3.21 | 2.66 | 2.66 | 2.54 | 2.54 | 2.24 | 2.24 | 2.33 | 2.33 | 2.33 | 1.76 | 2.91 | 2.91 | 3.04 | 3.04 | 3.07 | 3.07 | 2.67 | 2.67 | 3.15 | 3.15 | 3.19 | 3.19 | 3.16 | 3.16 | 2.85 | 2.85 | 2.15 | 2.15 | 3.38 | 3.38 | 3.25 | 3.25 | 3.00 | 3.00 | 3.39 | 3.39 | 3.51 | 3.51 | 3.14 | 3.14 | 2.94 | 2.94 | 2.91 | 2.91 | 2.21 | 2.21 | 2.60 | 2.60 | 2.71 | 2.71 | 2.14 | 2.14 | 2.22 | 2.22 | 2.93 | 2.93 | 3.04 | 3.04 | 1.55 | 1.55 | 2.60 | 2.60 | 2.12 | 2.12 | 1.78 | 1.78 | 2.23 | 2.23 | 1.85 | 1.85 | 1.28 | 1.28 | -3.24 | -3.24 | -0.78 | -0.78 | -1.07 | -1.07 | 4.10 | 4.10 | 3.89 | 3.89 | 4.10 | 4.10 | 3.95 | 3.95 | 4.69 | 4.69 | 3.99 | 3.99 | 0.75 | 0.75 | 4.16 | 4.16 | 4.63 | 4.63 | 3.58 | 3.58 | 2.51 | 2.51 | 2.51 | 2.51 |
StockViz Staff
September 20, 2024
Any question? Send us an email