Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 4,498 | 4,129 | 3,828 | 3,795 | 3,873 | 3,746 | 3,574 | 3,444 | 3,286 | 3,076 | 2,810 | 2,485 | 1,765 | 1,017 | 932 | 930 | 772 | 418 | 325 | 233 | 205 | 197 | 205 | 242 | 233 | 150 | 3,116 | 2,578 | 2,324 |
Cost of Revenue |
Loading...
|
M | 3,727 | 2,283 | 2,088 | 1,940 | 1,811 | 1,691 | 1,486 | 1,442 | 1,410 | 1,212 | 1,118 | 979 | 679 | 325 | 303 | 307 | 198 | 149 | 115 | 68 | 56 | 57 | 59 | 112 | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 771 | 1,846 | 1,740 | 1,856 | 2,062 | 2,055 | 2,088 | 2,001 | 1,876 | 1,864 | 1,692 | 1,506 | 1,086 | 691 | 629 | 623 | 574 | 418 | 325 | 233 | 205 | 197 | 205 | 242 | 233 | 150 | 3,116 | 2,578 | 2,324 |
Operating Expenses |
Loading...
|
M | 106 | 1,392 | 1,350 | 1,263 | 1,196 | 1,193 | 1,466 | 1,445 | 1,041 | 988 | 856 | 812 | 1,035 | 639 | 421 | 478 | 447 | 293 | 224 | 146 | 85 | 67 | 60 | -80 | 98 | 38 | 2,789 | 2,530 | 2,316 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 149 | 145 | 130 | 130 | 166 | 152 | 135 | 127 | 128 | 122 | 115 | 99 | 75 | 50 | 39 | 36 | 36 | 26 | 23 | 17 | 13 | 10 | 10 | 10 | 8 | 6 | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | 1,330 | 1,318 | 913 | 866 | 741 | 714 | 961 | - | 382 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -3,622 | -920 | -770 | -676 | -599 | -620 | -463 | -416 | -388 | -264 | -281 | -154 | -314 | -60 | -58 | -33 | 48 | 6 | -15 | 0 | 10 | 13 | 5 | -48 | - | - | - | - | - |
Operating Income |
Loading...
|
M | 665 | 454 | 389 | 593 | 866 | 861 | 622 | 557 | 835 | 876 | 836 | 694 | 51 | 52 | 208 | 145 | 126 | 125 | 100 | 87 | 120 | 130 | 145 | 323 | 135 | 112 | 327 | 48 | 8 |
Interest Expense |
Loading...
|
M | 586 | 468 | 440 | 470 | 452 | 442 | 448 | 420 | 367 | 377 | 334 | 293 | 237 | 179 | 177 | 203 | 204 | 0 | 0 | 0 | 80 | 86 | 0 | 0 | 0 | 0 | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -763 | -512 | -328 | -248 | -483 | -164 | -32 | -33 | -137 | -90 | -42 | -90 | -154 | -20 | -13 | 19 | -3 | -1 | -2 | 64 | 20 | -79 | -90 | -144 | -1 | -56 | -103 | 35 | 24 |
EBT |
Loading...
|
M | -98 | -58 | 61 | 345 | 383 | 376 | 584 | 523 | 350 | 448 | 478 | 298 | 330 | 227 | 194 | 145 | 120 | 131 | 121 | 100 | 97 | 51 | 54 | -61 | 43 | 56 | 224 | 83 | 32 |
Income Tax Provision |
Loading...
|
M | -10 | -17 | 5 | -97 | -56 | -40 | -60 | -31 | -39 | -9 | -12 | -6 | -31 | 5 | -2 | -16 | -28 | 132 | 94 | 44 | -23 | -2 | 3 | 244 | 91 | 21 | 89 | 35 | 24 |
Income after Tax |
Loading...
|
M | -89 | -41 | 57 | 441 | 439 | 416 | 644 | 554 | 390 | 457 | 490 | 305 | 362 | 222 | 196 | 161 | 148 | -2 | 27 | 57 | 120 | 53 | 52 | -305 | -49 | 35 | 135 | 48 | 8 |
Non-Controlling Interest |
Loading...
|
M | - | 7 | 8 | 2 | 6 | 7 | -713 | -95 | -28 | -19 | 37 | -58 | - | -24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | -47 | 49 | 439 | 433 | 409 | 1,356 | 649 | 418 | 476 | 454 | 363 | 363 | 246 | 195 | 182 | 141 | 131 | 125 | 100 | 97 | 53 | 52 | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 401,809,000.00 | 373,368,000.00 | 386,304,000.00 | 376,503,000.00 | 369,886,000.00 | 359,301,000.00 | 358,566,000.00 | 348,390,000.00 | 334,007,000.00 | 296,677,000.00 | 295,110,000.00 | 294,488,000.00 | 230,790,000.00 | 157,657,000.00 | 152,758,000.00 | 139,912,000.00 | 123,012,000.00 | 104,731,000.00 | 95,775,000.00 | 84,352,000.00 | 80,094,000.00 | 70,290,000.00 | 69,363,000.00 | 68,131,000.00 | 67,989,000.00 | 68,610,256.00 | 70,359,000.00 | 70,702,000.00 | 71,967,000.00 |
EBITDA |
Loading...
|
M | 1,831 | 1,652 | 1,604 | 1,723 | 1,934 | 1,800 | 1,948 | 1,879 | 1,814 | 1,704 | 1,589 | 1,418 | 1,181 | 640 | 592 | 584 | 565 | 385 | 314 | 154 | 159 | 171 | 185 | 366 | 178 | 141 | 451 | 148 | 98 |
Depreciation and Amortization |
Loading...
|
M | 1,166 | 1,198 | 1,215 | 1,130 | 1,069 | 939 | 904 | 909 | 979 | 828 | 753 | 725 | 460 | 215 | 208 | 236 | 238 | 120 | 88 | 54 | 40 | 41 | 40 | 44 | 43 | 29 | 124 | 100 | 89 |
EBIT |
Loading...
|
M | 665 | 454 | 389 | 593 | 866 | 861 | 1,044 | 970 | 835 | 876 | 836 | 694 | 721 | 426 | 384 | 348 | 328 | 265 | 226 | 100 | 120 | 130 | 145 | 323 | 135 | 112 | 327 | 48 | 8 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | 0 | 0 | -1 | 11 | 2 | -35 | 57 | - | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 9.72 | 29.25 | 7.86 | -28.01 | -14.70 | -10.62 | -10.24 | -5.99 | -11.22 | -1.95 | -2.47 | -2.11 | -9.42 | 2.29 | -0.88 | -10.93 | -23.30 | 101.44 | 77.36 | 43.44 | -23.68 | -4.34 | 4.95 | -397.98 | 214.64 | 37.80 | 39.80 | 42.29 | 74.16 |
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 | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 17.14 | 44.71 | 45.44 | 48.89 | 53.25 | 54.85 | 58.41 | 58.12 | 57.09 | 60.59 | 60.22 | 60.60 | 61.55 | 67.99 | 67.49 | 66.99 | 74.33 | 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...
|
% | 14.79 | 11.00 | 10.17 | 15.61 | 22.36 | 22.99 | 17.41 | 16.17 | 25.40 | 28.48 | 29.74 | 27.91 | 2.90 | 5.13 | 22.34 | 15.63 | 16.37 | 29.97 | 30.86 | 37.39 | 58.38 | 66.00 | 70.74 | 133.09 | 57.94 | 74.68 | 10.50 | 1.86 | 0.36 |
Net Income Margin |
Loading...
|
% | - | -1.15 | 1.28 | 11.57 | 11.18 | 10.93 | 37.95 | 18.85 | 12.71 | 15.47 | 16.14 | 14.60 | 20.56 | 24.21 | 20.91 | 19.55 | 18.33 | 31.41 | 38.57 | 43.01 | 47.19 | 26.92 | 25.36 | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 40.71 | 40.00 | 41.91 | 45.40 | 49.95 | 48.04 | 54.49 | 54.57 | 55.19 | 55.40 | 56.54 | 57.07 | 66.91 | 62.96 | 63.54 | 62.83 | 73.21 | 91.96 | 96.60 | 66.25 | 77.65 | 86.97 | 90.47 | 151.09 | 76.29 | 94.05 | 14.48 | 5.72 | 4.21 |
EBIT Ratio |
Loading...
|
% | 14.79 | 11.00 | 10.17 | 15.61 | 22.36 | 22.99 | 29.20 | 28.17 | 25.40 | 28.48 | 29.74 | 27.91 | 40.86 | 41.85 | 41.25 | 37.48 | 42.44 | 63.37 | 69.49 | 42.92 | 58.38 | 66.00 | 70.74 | 133.09 | 57.94 | 74.68 | 10.50 | 1.86 | 0.36 |
EBT Ratio |
Loading...
|
% | -2.18 | -1.40 | 1.60 | 9.08 | 9.89 | 10.04 | 16.34 | 15.18 | 10.66 | 14.58 | 17.03 | 12.00 | 18.72 | 22.34 | 20.85 | 15.63 | 15.59 | 31.21 | 37.23 | 43.01 | 47.19 | 25.77 | 26.53 | -25.27 | 18.24 | 37.32 | 7.20 | 3.23 | 1.39 |
StockViz Staff
September 19, 2024
Any question? Send us an email