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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1,200 | 1,164 | 1,150 | 1,106 | 1,077 | 1,051 | 1,037 | 1,023 | 1,018 | 1,022 | 976 | 919 | 910 | 921 | 919 | 943 | 1,012 | 996 | 983 | 951 | 943 | 923 | 937 | 942 | 944 | 895 | 900 | 895 | 883 | 876 | 867 | 848 | 852 | 841 | 828 | 891 | 884 | 804 | 779 | 751 | 741 | 733 | 712 | 686 | 685 | 661 | 642 | 616 | 574 | 564 | 566 | 128 | 270 | 268 | 265 | 244 | 242 | 239 | 236 | 232 | 231 | 228 | 239 | 234 | 232 | 233 | 226 | 194 | 122 | 111 | 110 | 100 | 98 | 89 | 96 | 75 | 64 | 57 | 62 | 60 | 54 | 47 | 60 | 50 | 50 | 50 | 49 | 51 | 47 | 62 | 47 | 47 | 62 | 62 | 61 | 60 | 59 | 59 | 59 | 58 | 57 | 57 | 56 |
Cost of Revenue |
Loading...
|
M | 990 | 1,835 | 13 | 624 | 610 | 592 | 572 | 576 | 544 | 583 | 524 | 495 | 487 | 463 | 496 | 499 | 482 | 481 | 462 | 436 | 431 | 428 | 429 | 422 | 413 | 374 | 377 | 366 | 370 | 367 | 362 | 354 | 360 | 360 | 354 | 348 | 348 | 320 | 311 | 290 | 291 | 291 | 287 | 271 | 269 | 264 | 254 | 241 | 220 | 218 | 27 | 10 | 92 | 85 | 87 | 75 | 79 | 78 | 76 | 73 | 75 | 76 | 82 | 72 | 156 | 158 | 148 | 115 | 41 | 40 | 7 | 35 | 35 | 36 | 35 | 25 | 19 | 18 | 18 | 17 | 16 | 14 | 14 | 14 | 14 | 13 | 13 | 14 | 13 | 14 | 14 | 15 | 15 | 27 | 29 | 29 | 28 | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 210 | -671 | 1,137 | 482 | 468 | 460 | 466 | 447 | 474 | 440 | 452 | 424 | 423 | 458 | 423 | 444 | 530 | 515 | 521 | 514 | 512 | 496 | 508 | 520 | 531 | 522 | 523 | 529 | 514 | 509 | 505 | 495 | 493 | 481 | 473 | 543 | 536 | 484 | 468 | 461 | 450 | 441 | 426 | 414 | 416 | 396 | 387 | 375 | 354 | 346 | 539 | 118 | 178 | 183 | 178 | 169 | 242 | 160 | 159 | 159 | 155 | 152 | 157 | 162 | 232 | 233 | 226 | 194 | 122 | 111 | 102 | 100 | 98 | 89 | 96 | 75 | 64 | 57 | 62 | 60 | 54 | 47 | 60 | 50 | 50 | 50 | 49 | 51 | 47 | 62 | 47 | 47 | 62 | 130 | 61 | 60 | 59 | 59 | 59 | 58 | 57 | 57 | 56 |
Operating Expenses |
Loading...
|
M | 63 | 14 | 1,150 | 377 | 332 | 374 | 344 | 365 | 309 | 376 | 389 | 336 | 478 | 425 | 410 | 603 | 56 | 76 | 434 | 302 | 387 | 80 | 404 | 371 | 451 | -122 | 360 | 371 | 360 | -45 | 344 | 358 | 371 | 269 | 428 | 391 | 422 | 284 | 362 | 313 | 314 | 235 | 290 | 282 | 286 | 212 | 272 | 333 | 306 | 295 | 437 | 98 | 126 | 120 | 113 | 111 | 189 | -37 | 104 | 109 | 107 | 9 | 93 | 121 | 201 | 86 | 198 | 149 | 36 | -15 | 7 | 34 | 101 | -11 | 34 | 24 | 19 | -30 | 36 | 34 | 15 | 19 | 14 | 50 | 3 | 16 | 15 | 10 | 17 | 14 | 16 | 15 | -22 | 46 | 28 | 28 | 28 | 151 | -21 | -15 | -16 | 35 | 35 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 49 | 36 | 33 | 34 | 45 | 77 | 35 | 33 | 43 | 89 | 30 | 31 | 40 | 30 | 34 | 30 | 43 | 42 | 41 | 43 | 41 | 38 | 40 | 37 | 37 | 35 | 33 | 33 | 34 | 31 | 32 | 32 | 32 | 28 | 32 | 34 | 34 | 28 | 29 | 31 | 33 | 30 | 29 | 27 | 29 | 23 | 27 | 27 | 22 | 15 | 21 | 16 | 15 | 14 | 15 | 10 | 11 | 39 | 10 | 10 | 11 | 28 | 12 | 10 | 8 | 12 | 9 | 8 | 8 | 7 | 7 | 6 | 7 | 6 | 6 | 6 | 5 | 6 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 5 | 5 | 5 | 3 | 3 | 2 |
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 | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41 | 365 | 334 | 413 | -157 | 327 | 337 | 326 | -76 | 313 | 326 | 340 | 241 | 396 | 357 | 388 | 256 | 332 | 282 | 281 | 204 | 262 | 255 | 258 | 189 | 245 | 306 | 284 | 280 | 417 | 83 | 111 | 106 | 98 | 101 | 178 | -76 | 94 | 99 | 96 | -19 | 81 | 112 | 192 | 74 | 189 | 141 | 29 | -21 | 0 | 28 | 94 | -17 | 28 | 19 | 14 | -36 | 33 | 30 | 11 | 15 | 11 | 47 | 0 | 14 | 12 | 8 | 15 | 12 | 13 | 13 | -24 | 44 | 26 | 26 | 26 | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -926 | -1,821 | 391 | -297 | -291 | -214 | -235 | -260 | -212 | -235 | -180 | -214 | -142 | -182 | -207 | -90 | -190 | -90 | -187 | -167 | -154 | -145 | -171 | -162 | -143 | -106 | -130 | -109 | -118 | -103 | -122 | -100 | -92 | -95 | -96 | -65 | -66 | -50 | -80 | -68 | -65 | -63 | -80 | -71 | -61 | -54 | -35 | -25 | -34 | -197 | 273 | 38 | -9 | -10 | -19 | -8 | 63 | -12 | -16 | -7 | -15 | -16 | -19 | -3 | 1 | -197 | 3 | -17 | -5 | -1 | 37 | 1 | 67 | -15 | 0 | 0 | 0 | -49 | 17 | 17 | 0 | 4 | 0 | 4 | -10 | 4 | 2 | 2 | 3 | 1 | 2 | 1 | -37 | -49 | 0 | 0 | 0 | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 147 | -685 | -13 | 105 | 135 | 86 | 122 | 82 | 164 | 64 | 63 | 88 | -55 | 33 | 14 | -159 | 475 | 439 | 87 | 212 | 125 | 416 | 103 | 149 | 80 | 644 | 163 | 158 | 154 | 554 | 161 | 137 | 121 | 213 | 45 | 152 | 115 | 201 | 106 | 147 | 136 | 207 | 135 | 132 | 129 | 184 | 115 | 42 | 48 | 51 | 102 | 20 | 52 | 63 | 65 | 58 | 53 | 198 | 56 | 50 | 48 | 143 | 64 | 40 | 31 | 147 | 28 | 45 | 86 | 125 | 96 | 66 | -3 | 100 | 62 | 51 | 45 | 87 | 25 | 26 | 40 | 28 | 46 | 0 | 47 | 33 | 34 | 41 | 29 | 48 | 32 | 32 | 84 | 84 | 33 | 32 | 31 | -92 | 81 | 72 | 72 | 22 | 21 |
Interest Expense |
Loading...
|
M | 150 | 134 | 148 | 143 | 128 | 123 | 119 | 114 | 111 | 110 | 109 | 110 | 111 | 114 | 116 | 123 | 117 | 117 | 114 | 110 | 111 | 111 | 108 | 113 | 111 | 112 | 114 | 114 | 109 | 108 | 105 | 104 | 103 | 104 | 97 | 108 | 107 | 99 | 98 | 92 | 88 | 90 | 84 | 83 | 80 | 77 | 75 | 74 | 71 | 67 | 74 | 28 | 43 | 45 | 46 | 44 | 44 | 45 | 44 | 44 | 47 | 47 | 51 | 52 | 52 | 53 | 50 | 54 | 39 | 39 | 34 | 32 | 32 | 34 | 32 | 23 | 17 | 18 | 17 | 17 | 15 | 80 | 14 | 20 | 17 | 86 | 19 | 19 | 20 | 23 | 23 | 23 | 21 | 24 | 24 | 24 | 24 | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -163 | -237 | -12 | 83 | -119 | -132 | -125 | -127 | -128 | -108 | 67 | 59 | -20 | 49 | -9 | -15 | 203 | 6 | -43 | 19 | 2 | -68 | -46 | -14 | -72 | -10 | -14 | -8 | 0 | 2 | -18 | -11 | -6 | -2 | -83 | -19 | -41 | -23 | -34 | -17 | -15 | -13 | -10 | -11 | -8 | -15 | -4 | -48 | -39 | -76 | -78 | -15 | -7 | -2 | -5 | -4 | -2 | 4 | -6 | -4 | -2 | -1 | 22 | 28 | -1 | -1 | -1 | -1 | -41 | -2 | 2 | -1 | 32 | 21 | -34 | -24 | -18 | 66 | -1 | 0 | -16 | -15 | -15 | 16 | -10 | 3 | -19 | -6 | 2 | -24 | 1 | -23 | -39 | 0 | 0 | 0 | 0 | 8 | -8 | - | -1 | - | - |
EBT |
Loading...
|
M | -16 | -922 | -71 | 95 | 16 | -46 | -3 | -45 | 36 | -44 | 67 | 92 | -53 | 111 | 11 | -103 | 326 | 14 | 89 | 154 | 126 | 35 | 96 | 133 | 77 | 132 | 149 | 150 | 153 | 140 | 142 | 126 | 115 | 112 | 35 | 133 | 107 | 93 | 104 | 130 | 121 | 110 | 125 | 121 | 120 | 94 | 89 | 37 | 59 | 183 | 88 | 14 | 46 | 61 | 60 | 54 | 53 | 54 | 50 | 47 | 46 | 43 | 65 | 40 | 22 | 17 | 19 | 40 | 45 | 131 | 32 | 29 | 29 | 121 | 29 | 27 | 28 | 163 | 25 | 26 | 23 | 14 | 31 | 16 | 37 | 14 | 15 | 11 | 13 | 24 | 10 | 9 | 11 | -9 | 9 | 8 | 7 | -84 | 73 | - | 71 | 22 | 21 |
Income Tax Provision |
Loading...
|
M | -3 | 5 | -2 | -10 | -3 | -3 | -6 | -4 | -4 | -5 | 4 | 4 | 2 | -1 | -3 | 56 | -149 | 1 | 2 | -58 | -1 | -29 | -7 | -1 | -3 | -47 | -8 | -2 | -3 | -3 | -9 | -12 | -8 | -12 | -11 | -10 | -7 | -14 | -2 | 3 | 3 | 1 | -3 | -12 | 2 | -4 | -9 | -5 | 11 | -8 | -14 | -6 | -3 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | -4 | -10 | -13 | -9 | -6 | 0 | 91 | 33 | 36 | 0 | 83 | 0 | 0 | 0 | 74 | 1 | 1 | 0 | 55 | -1 | 32 | 0 | 2 | -2 | -16 | 19 | 0 | 0 | 1 | 168 | 0 | 24 | 24 | 28 | -73 | 60 | 52 | 51 | 8 | 8 |
Income after Tax |
Loading...
|
M | -13 | -927 | -70 | 105 | 19 | -43 | 3 | -41 | 41 | -39 | 63 | 88 | -55 | 112 | 14 | -159 | 475 | 13 | 87 | 212 | 128 | 63 | 103 | 133 | 80 | 179 | 157 | 152 | 156 | 143 | 150 | 138 | 123 | 123 | 45 | 143 | 115 | 107 | 106 | 127 | 117 | 109 | 128 | 133 | 119 | 98 | 98 | 42 | 47 | 191 | 102 | 20 | 49 | 58 | 59 | 53 | 53 | 54 | 50 | 47 | 47 | 44 | 65 | 44 | 32 | 30 | 29 | 46 | 45 | 40 | -1 | -6 | 29 | 38 | 29 | 27 | 28 | 89 | 24 | 25 | 23 | -41 | 32 | -16 | 37 | 11 | 17 | 26 | -6 | 24 | 9 | 8 | -157 | -9 | -15 | -17 | -22 | -11 | 13 | - | 20 | 14 | 13 |
Non-Controlling Interest |
Loading...
|
M | - | - | 2 | 2 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | -2 | 2 | 1 | 2 | 1 | 2 | 37 | 1 | -33 | 1 | -214 | -457 | 0 | -42 | -65 | 1 | -5 | -26 | -38 | 22 | -7 | -6 | 291 | -3 | -11 | -118 | 3 | 9 | 18 | 7 | -101 | -116 | -43 | -47 | -194 | -1 | 0 | 0 | -56 | -55 | -52 | -52 | -53 | -49 | -45 | -45 | -43 | -62 | -41 | -29 | -28 | -27 | -39 | -44 | -40 | -31 | -28 | -28 | -42 | -29 | -27 | -28 | -27 | -25 | -25 | -23 | -15 | -30 | -15 | -36 | -8 | -16 | -3 | -11 | -24 | -9 | -9 | -10 | 9 | -9 | -8 | -7 | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | -71 | 103 | 18 | -45 | 1 | -42 | 39 | -41 | 61 | 86 | -57 | 110 | 13 | -157 | 473 | 11 | 85 | 211 | 126 | 62 | 102 | 167 | 79 | 393 | 614 | 152 | 198 | 208 | 149 | 143 | 149 | 125 | 23 | 150 | 120 | 86 | 109 | 138 | 118 | 108 | 118 | 115 | 112 | 101 | 116 | 43 | 47 | 194 | 103 | 20 | 49 | 56 | 55 | 52 | 52 | 53 | 49 | 45 | 45 | 43 | 62 | 41 | 29 | 28 | 27 | 39 | 44 | 40 | 31 | 28 | 28 | 42 | 29 | 27 | 28 | 27 | 25 | 25 | 23 | 15 | 30 | 15 | 36 | 8 | 16 | 3 | 11 | 24 | 9 | 9 | 10 | -9 | 9 | 8 | 7 | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 407,227,000.00 | 406,977,000.00 | 402,859,000.00 | 404,122,000.00 | 403,792,000.00 | 403,570,000.00 | 403,543,000.00 | 403,526,000.00 | 403,260,000.00 | 403,108,000.00 | 385,523,000.00 | 378,408,000.00 | 377,922,000.00 | 377,696,000.00 | 376,295,000.00 | 376,024,000.00 | 375,997,000.00 | 376,453,000.00 | 376,625,000.00 | 365,553,000.00 | 360,619,000.00 | 359,989,000.00 | 359,355,000.00 | 359,000,000.00 | 358,853,000.00 | 358,853,000.00 | 359,333,000.00 | 358,311,000.00 | 357,572,000.00 | 357,435,000.00 | 354,186,000.00 | 342,571,000.00 | 339,202,000.00 | 339,202,000.00 | 336,338,000.00 | 334,026,000.00 | 329,203,000.00 | 329,203,000.00 | 296,495,000.00 | 296,504,000.00 | 296,245,000.00 | 296,047,000.00 | 295,190,000.00 | 295,123,000.00 | 293,924,000.00 | 297,089,000.00 | 297,407,000.00 | 292,592,000.00 | 290,813,000.00 | 290,813,000.00 | 290,794,000.00 | 177,945,000.00 | 162,023,000.00 | 162,023,000.00 | 157,941,000.00 | 157,441,000.00 | 156,967,000.00 | 156,967,000.00 | 156,516,000.00 | 154,510,000.00 | 143,145,000.00 | 143,145,000.00 | 141,141,000.00 | 138,737,000.00 | 136,673,000.00 | 136,673,000.00 | 133,503,000.00 | 117,825,000.00 | 106,775,000.00 | 106,775,000.00 | 104,568,000.00 | 104,374,000.00 | 104,300,000.00 | 104,300,000.00 | 103,880,000.00 | 89,350,000.00 | 85,400,000.00 | 85,400,000.00 | 84,889,000.00 | 84,565,000.00 | 82,760,000.00 | 82,760,000.00 | 80,258,000.00 | 79,575,000.00 | 79,296,000.00 | 79,296,000.00 | 70,047,000.00 | 70,002,000.00 | 69,844,000.00 | 69,844,000.00 | 69,584,000.00 | 69,307,000.00 | 68,872,000.00 | 68,222,000.00 | 68,224,000.00 | 68,101,000.00 | 67,912,000.00 | 67,912,000.00 | 68,421,053.00 | 67,333,333.00 | 67,666,667.00 | 67,700,000.00 | 67,900,000.00 |
EBITDA |
Loading...
|
M | 448 | 481 | 444 | 538 | 417 | 410 | 426 | 365 | 457 | 386 | 396 | 417 | 406 | 478 | 387 | 375 | 477 | 488 | 485 | 486 | 476 | 391 | 471 | 479 | 453 | 483 | 482 | 498 | 484 | 479 | 474 | 464 | 459 | 452 | 452 | 504 | 497 | 442 | 426 | 425 | 413 | 405 | 399 | 399 | 386 | 372 | 358 | 371 | 332 | 492 | 401 | 127 | 149 | 172 | 163 | 154 | 154 | 153 | 152 | 143 | 145 | 153 | 145 | 154 | 147 | 146 | 147 | 155 | 119 | 106 | 94 | 95 | 25 | 99 | 89 | 68 | 58 | 42 | 42 | 38 | 50 | 38 | 56 | 42 | 58 | 44 | 44 | 52 | 39 | 58 | 42 | 42 | 96 | 94 | 43 | 42 | 42 | -87 | 93 | 85 | 85 | 33 | 32 |
Depreciation and Amortization |
Loading...
|
M | 300 | 1,166 | 370 | 305 | 282 | 324 | 305 | 283 | 292 | 322 | 318 | 256 | 319 | 267 | 255 | 350 | 253 | 355 | 240 | 232 | 242 | 244 | 223 | 229 | 237 | 238 | 218 | 228 | 220 | 232 | 211 | 224 | 239 | 239 | 242 | 249 | 247 | 242 | 204 | 191 | 192 | 198 | 184 | 190 | 182 | 188 | 165 | 212 | 155 | 166 | 161 | 26 | 54 | 64 | 51 | 52 | 55 | 59 | 52 | 49 | 51 | 62 | 45 | 61 | 69 | 75 | 71 | 58 | 33 | 32 | 31 | 29 | 28 | 31 | 27 | 18 | 13 | 19 | 13 | 12 | 10 | 9 | 11 | 9 | 10 | 10 | 10 | 11 | 10 | 10 | 10 | 10 | 12 | 11 | 11 | 11 | 11 | 5 | 12 | 12 | 13 | 11 | 11 |
EBIT |
Loading...
|
M | 147 | -685 | 74 | 233 | 135 | 86 | 122 | 82 | 164 | 64 | 78 | 161 | 87 | 210 | 132 | 26 | 224 | 133 | 245 | 254 | 234 | 147 | 248 | 250 | 216 | 246 | 264 | 270 | 264 | 247 | 264 | 240 | 220 | 213 | 209 | 255 | 250 | 201 | 222 | 234 | 221 | 207 | 215 | 210 | 204 | 184 | 193 | 159 | 177 | 325 | 240 | 101 | 95 | 108 | 112 | 102 | 100 | 94 | 99 | 94 | 95 | 91 | 100 | 93 | 78 | 71 | 76 | 97 | 86 | 74 | 64 | 66 | -3 | 68 | 62 | 51 | 45 | 23 | 28 | 27 | 40 | 28 | 46 | 33 | 47 | 33 | 34 | 41 | 29 | 48 | 32 | 32 | 84 | 84 | 33 | 32 | 31 | -92 | 81 | 72 | 72 | 22 | 21 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | -22 | 0 | 0 | 100 | 0 | 0 | 0 | -3 | -9 | -18 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | 19.33 | -0.51 | 2.33 | -10.26 | -17.39 | 5.69 | 203.34 | 8.42 | -12.44 | 10.83 | 5.68 | 3.96 | -4.04 | -0.61 | -30.31 | -54.78 | -45.75 | 5.11 | 2.25 | -37.47 | -1.00 | -82.68 | -7.64 | -0.55 | -4.22 | -35.32 | -5.24 | -1.44 | -2.06 | -2.03 | -6.02 | -9.14 | -7.33 | -10.34 | -30.97 | -7.36 | -6.76 | -14.56 | -1.81 | 2.51 | 2.84 | 1.16 | -2.23 | -10.01 | 1.45 | -3.77 | -9.95 | -14.17 | 19.29 | -4.28 | -15.79 | -45.63 | -6.97 | 4.71 | 2.74 | 0.76 | 0.54 | -0.68 | -0.82 | -0.85 | -1.19 | -4.03 | -0.64 | -9.22 | -46.61 | -76.09 | -49.22 | -14.05 | 0.00 | 69.41 | 102.81 | 121.65 | 0.00 | 68.95 | 0.00 | 0.64 | 0.00 | 45.61 | 5.74 | 3.54 | 0.00 | 400.59 | -3.94 | 200.71 | 0.00 | 16.25 | -14.77 | -151.21 | 147.98 | 1.37 | 4.88 | 12.99 | 1,495.03 | 0.00 | 279.10 | 320.67 | 409.83 | 86.98 | 82.22 | - | 71.41 | 37.61 | 37.80 |
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 | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 17.54 | -57.62 | 98.90 | 43.58 | 43.41 | 43.74 | 44.90 | 43.71 | 46.54 | 43.02 | 46.33 | 46.16 | 46.48 | 49.70 | 46.07 | 47.08 | 52.40 | 51.72 | 53.00 | 54.10 | 54.27 | 53.70 | 54.21 | 55.22 | 56.23 | 58.26 | 58.15 | 59.09 | 58.15 | 58.15 | 58.24 | 58.30 | 57.80 | 57.23 | 57.19 | 60.92 | 60.68 | 60.22 | 60.08 | 61.35 | 60.75 | 60.24 | 59.75 | 60.43 | 60.71 | 59.99 | 60.36 | 60.87 | 61.70 | 61.37 | 95.29 | 91.91 | 65.86 | 68.37 | 67.26 | 69.18 | 100.00 | 67.16 | 67.63 | 68.72 | 67.31 | 66.46 | 65.75 | 69.23 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 93.29 | 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 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 208.38 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 12.28 | -58.82 | -1.10 | 9.50 | 12.57 | 8.17 | 11.73 | 8.02 | 16.16 | 6.23 | 6.43 | 9.60 | -6.09 | 3.54 | 1.49 | -16.88 | 46.91 | 44.11 | 8.84 | 22.29 | 13.23 | 45.06 | 11.03 | 15.85 | 8.48 | 71.93 | 18.10 | 17.68 | 17.39 | 63.29 | 18.52 | 16.15 | 14.24 | 25.30 | 5.47 | 17.11 | 12.96 | 24.94 | 13.65 | 19.62 | 18.40 | 28.19 | 18.98 | 19.27 | 18.90 | 27.84 | 17.96 | 6.85 | 8.33 | 9.07 | 18.02 | 15.37 | 19.40 | 23.46 | 24.61 | 23.84 | 21.82 | 82.74 | 23.66 | 21.63 | 21.00 | 62.60 | 26.86 | 17.23 | 13.42 | 63.08 | 12.38 | 23.30 | 70.31 | 113.34 | 87.33 | 65.92 | -3.29 | 112.07 | 64.78 | 67.67 | 70.90 | 152.11 | 41.06 | 42.92 | 72.78 | 60.43 | 76.48 | 0.93 | 93.98 | 67.05 | 69.63 | 80.11 | 62.86 | 77.32 | 66.90 | 67.85 | 134.64 | 134.64 | 53.44 | 52.69 | 52.75 | -154.54 | 135.92 | 125.04 | 127.74 | 38.58 | 37.19 |
Net Income Margin |
Loading...
|
% | - | - | -6.19 | 9.35 | 1.63 | -4.28 | 0.12 | -4.15 | 3.81 | -4.00 | 6.22 | 9.40 | -6.28 | 11.99 | 1.39 | -16.66 | 46.75 | 1.15 | 8.67 | 22.14 | 13.34 | 6.74 | 10.89 | 17.67 | 8.34 | 43.85 | 68.22 | 16.96 | 22.43 | 23.71 | 17.24 | 16.87 | 17.48 | 14.83 | 2.76 | 16.81 | 13.62 | 10.76 | 14.01 | 18.42 | 15.92 | 14.80 | 16.61 | 16.71 | 16.38 | 15.35 | 18.00 | 7.06 | 8.26 | 34.32 | 18.18 | 15.33 | 18.11 | 20.95 | 20.82 | 21.40 | 21.48 | 22.33 | 20.87 | 19.61 | 19.52 | 18.82 | 26.05 | 17.69 | 12.53 | 12.20 | 11.76 | 20.10 | 35.77 | 35.89 | 28.22 | 27.52 | 28.31 | 46.75 | 29.87 | 36.07 | 43.14 | 46.31 | 40.74 | 42.61 | 42.54 | 32.28 | 50.55 | 29.89 | 71.01 | 16.62 | 32.37 | 5.22 | 22.49 | 38.57 | 18.72 | 18.01 | 15.24 | -13.76 | 14.10 | 12.53 | 11.74 | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 37.30 | 41.30 | 38.62 | 48.64 | 38.76 | 39.00 | 41.09 | 35.70 | 44.87 | 37.72 | 40.54 | 45.36 | 44.61 | 51.88 | 42.12 | 39.78 | 47.14 | 49.00 | 49.28 | 51.08 | 50.50 | 42.37 | 50.29 | 50.80 | 48.05 | 53.97 | 53.59 | 55.61 | 54.81 | 54.68 | 54.72 | 54.67 | 53.85 | 53.73 | 54.56 | 56.54 | 56.17 | 54.99 | 54.64 | 56.62 | 55.65 | 55.21 | 56.07 | 58.24 | 56.35 | 56.25 | 55.78 | 60.19 | 57.83 | 87.18 | 70.84 | 99.10 | 55.11 | 64.17 | 61.49 | 63.32 | 63.88 | 64.22 | 64.34 | 61.68 | 62.95 | 67.08 | 60.74 | 65.85 | 63.51 | 62.78 | 64.93 | 80.02 | 97.75 | 96.11 | 86.14 | 94.35 | 25.20 | 110.96 | 92.45 | 91.08 | 90.64 | 73.52 | 67.54 | 63.70 | 91.63 | 80.58 | 94.06 | 84.23 | 114.08 | 87.96 | 90.30 | 101.26 | 83.91 | 93.20 | 87.80 | 89.15 | 153.66 | 151.48 | 70.75 | 70.27 | 70.77 | -145.77 | 156.83 | 146.46 | 150.35 | 57.88 | 56.23 |
EBIT Ratio |
Loading...
|
% | 12.28 | -58.82 | 6.41 | 21.10 | 12.57 | 8.17 | 11.73 | 8.02 | 16.16 | 6.23 | 7.94 | 17.56 | 9.52 | 22.85 | 14.38 | 2.71 | 22.17 | 13.36 | 24.88 | 26.72 | 24.83 | 15.91 | 26.43 | 26.55 | 22.94 | 27.44 | 29.37 | 30.12 | 29.88 | 28.17 | 30.40 | 28.25 | 25.83 | 25.30 | 25.27 | 28.58 | 28.23 | 24.94 | 28.51 | 31.18 | 29.77 | 28.19 | 30.18 | 30.55 | 29.84 | 27.84 | 30.03 | 25.82 | 30.89 | 57.71 | 42.38 | 78.75 | 35.07 | 40.16 | 42.39 | 41.84 | 41.24 | 39.39 | 42.17 | 40.62 | 41.07 | 40.05 | 42.02 | 39.69 | 33.86 | 30.53 | 33.68 | 49.90 | 70.31 | 66.81 | 58.01 | 65.92 | -3.29 | 76.10 | 64.78 | 67.67 | 70.90 | 40.15 | 45.64 | 44.44 | 72.78 | 60.43 | 76.48 | 65.44 | 93.98 | 67.05 | 69.63 | 80.11 | 62.86 | 77.32 | 66.90 | 67.85 | 134.64 | 134.64 | 53.44 | 52.69 | 52.75 | -154.54 | 135.92 | 125.04 | 127.74 | 38.76 | 37.01 |
EBT Ratio |
Loading...
|
% | -1.30 | -79.18 | -6.19 | 8.61 | 1.50 | -4.38 | -0.29 | -4.40 | 3.55 | -4.29 | 6.82 | 10.00 | -5.85 | 12.08 | 1.15 | -10.91 | 32.18 | 1.36 | 9.04 | 16.21 | 13.40 | 3.75 | 10.24 | 14.09 | 8.14 | 14.76 | 16.57 | 16.76 | 17.29 | 15.96 | 16.37 | 14.89 | 13.48 | 13.28 | 4.17 | 14.92 | 12.14 | 11.57 | 13.41 | 17.33 | 16.28 | 14.99 | 17.53 | 17.57 | 17.59 | 14.27 | 13.91 | 5.93 | 10.25 | 32.44 | 15.56 | 10.60 | 16.95 | 22.58 | 22.82 | 22.06 | 21.94 | 22.62 | 21.16 | 20.07 | 19.98 | 18.70 | 27.12 | 17.23 | 9.29 | 7.33 | 8.50 | 20.61 | 37.02 | 118.00 | 29.40 | 29.17 | 29.79 | 135.19 | 29.88 | 36.25 | 43.08 | 284.24 | 41.06 | 42.92 | 42.88 | 29.13 | 51.84 | 32.14 | 73.95 | 27.17 | 30.34 | 20.56 | 27.17 | 38.66 | 20.35 | 19.67 | 18.04 | -13.76 | 14.10 | 12.53 | 11.74 | -141.90 | 123.27 | - | 125.44 | 38.58 | 37.19 |
StockViz Staff
September 19, 2024
Any question? Send us an email