Income Statement | Trend | Unit | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 | 2020-01-31 | 2019-01-31 | 2018-01-31 | 2017-01-31 | 2016-01-31 | 2015-01-31 | 2014-01-31 | 2013-01-31 | 2012-01-31 | 2011-01-31 | 2010-01-31 | 2009-01-31 | 2008-01-31 | 2007-01-31 | 2006-01-31 | 2005-01-31 | 2004-01-31 | 2003-01-31 | 2002-01-31 | 2001-01-31 | 2000-01-31 | 1999-01-31 | 1998-01-31 | 1997-01-31 | 1996-01-31 | 1995-01-31 | 1994-01-31 | 1993-01-31 | 1992-01-31 | 1991-01-31 | 1990-01-31 | 1989-01-31 | 1988-01-31 | 1987-01-31 | 1986-01-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 648,125 | 611,289 | 572,754 | 559,151 | 523,964 | 514,405 | 500,343 | 485,873 | 482,130 | 485,651 | 476,294 | 469,162 | 446,950 | 421,849 | 408,214 | 405,607 | 378,799 | 348,650 | 315,654 | 287,989 | 258,681 | 246,525 | 219,812 | 193,295 | 166,809 | 139,208 | 119,299 | 106,146 | 94,749 | 83,412 | 67,345 | 55,484 | 43,887 | 32,602 | 25,811 | 20,649 | 15,959 | 11,909 | 8,465 |
Cost of Revenue |
Loading...
|
M | 490,142 | 463,721 | 429,000 | 420,315 | 394,605 | 385,301 | 373,396 | 361,256 | 360,984 | 365,086 | 358,069 | 352,488 | 335,127 | 315,287 | 304,657 | 306,158 | 286,515 | 264,152 | 240,391 | 219,793 | 198,747 | 191,838 | 171,562 | 150,255 | 129,664 | 108,725 | 93,438 | 83,663 | 74,564 | 65,586 | 52,595 | 43,526 | 34,311 | 25,153 | 19,801 | 15,843 | 12,116 | 8,930 | 6,272 |
Gross Profit |
Loading...
|
M | 157,983 | 147,568 | 143,754 | 138,836 | 129,359 | 129,104 | 126,947 | 124,617 | 121,146 | 120,565 | 118,225 | 116,674 | 111,823 | 106,562 | 103,557 | 99,449 | 92,284 | 84,498 | 75,263 | 68,196 | 59,934 | 54,687 | 48,250 | 43,040 | 37,145 | 30,483 | 25,861 | 22,483 | 20,185 | 17,826 | 14,749 | 11,958 | 9,576 | 7,448 | 6,010 | 4,806 | 3,844 | 2,980 | 2,193 |
Operating Expenses |
Loading...
|
M | 130,971 | 127,140 | 117,812 | 116,288 | 108,791 | 107,147 | 106,510 | 101,853 | 97,041 | 93,418 | 91,353 | 88,873 | 85,265 | 81,020 | 79,607 | 76,651 | 70,288 | 64,001 | 56,733 | 51,105 | 44,909 | 41,043 | 36,173 | 33,516 | 28,836 | 23,937 | 20,699 | 18,075 | 16,073 | 13,776 | 11,182 | 8,970 | 7,160 | 5,499 | 4,339 | 3,482 | 2,765 | 2,131 | 1,575 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 126,571 | 123,040 | 113,912 | 113,088 | 108,791 | 107,147 | 106,510 | 101,853 | 97,041 | 93,418 | 91,353 | 88,873 | 85,265 | 81,020 | 79,607 | 76,651 | 70,288 | 64,001 | 56,733 | 51,105 | 44,909 | 41,043 | 36,173 | 31,550 | 27,040 | 22,363 | 19,358 | 16,788 | 14,951 | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -359,171 | -336,581 | -311,188 | -304,027 | -285,814 | -278,154 | -266,886 | -259,403 | -263,943 | -271,668 | -266,716 | -263,615 | -249,862 | -234,267 | -225,050 | -229,507 | -216,227 | -200,151 | -183,658 | -168,688 | -153,838 | -150,795 | -135,389 | -118,705 | -102,624 | -86,362 | -74,080 | -66,875 | -59,613 | -52,728 | -41,413 | -34,556 | -27,151 | -19,654 | -15,462 | -12,362 | -9,350 | -6,798 | -4,697 |
Operating Income |
Loading...
|
M | 27,012 | 20,428 | 25,942 | 22,548 | 20,568 | 21,957 | 20,437 | 22,764 | 24,105 | 27,147 | 26,872 | 27,801 | 26,558 | 25,542 | 23,950 | 22,798 | 21,996 | 20,497 | 18,530 | 17,091 | 15,025 | 13,644 | 12,077 | 9,524 | 8,309 | 6,546 | 5,162 | 4,408 | 4,112 | 4,050 | 3,568 | 2,988 | 2,417 | 1,950 | 1,671 | 1,324 | 1,078 | 848 | 618 |
Interest Expense |
Loading...
|
M | 2,683 | 2,128 | 1,994 | 2,315 | 2,599 | 2,346 | 2,330 | 2,367 | 2,548 | 2,461 | 2,335 | 2,251 | 2,322 | 2,205 | 2,065 | 2,184 | 2,103 | 1,809 | 1,420 | 1,187 | 996 | 1,063 | 1,326 | 1,374 | 1,022 | 797 | 784 | 845 | 888 | 706 | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -5,164 | -3,412 | -7,246 | -1,984 | -452 | -8,368 | -3,136 | -2,267 | -2,467 | -2,348 | -2,216 | -2,064 | -2,160 | -2,004 | -1,884 | 4,363 | 4,273 | 3,658 | 3,227 | 2,767 | 2,352 | 2,001 | 2,013 | 1,966 | 1,796 | 1,574 | 1,341 | 1,287 | 1,122 | 918 | 641 | 501 | 403 | 262 | 175 | 137 | 105 | 85 | 42 |
EBT |
Loading...
|
M | 21,848 | 17,016 | 18,696 | 20,564 | 20,116 | 11,460 | 15,123 | 20,497 | 21,638 | 24,799 | 24,656 | 25,737 | 24,398 | 23,538 | 22,066 | 20,898 | 20,198 | 18,968 | 17,358 | 16,105 | 14,193 | 12,719 | 10,751 | 10,116 | 9,083 | 7,323 | 5,719 | 4,850 | 4,346 | 4,262 | 3,692 | 3,166 | 2,553 | 2,043 | 1,708 | 1,325 | 1,069 | 846 | 604 |
Income Tax Provision |
Loading...
|
M | 5,578 | 5,724 | 4,756 | 6,858 | 4,915 | 4,281 | 4,600 | 6,204 | 6,558 | 7,985 | 8,105 | 7,981 | 7,944 | 7,579 | 7,139 | 7,145 | 6,908 | 6,365 | 5,803 | 5,589 | 5,118 | 4,487 | 3,897 | 3,692 | 3,338 | 2,740 | 2,115 | 1,794 | 1,606 | 1,581 | 1,358 | 1,172 | 945 | 752 | 632 | 488 | 441 | 396 | 276 |
Income after Tax |
Loading...
|
M | 16,270 | 11,292 | 13,940 | 13,706 | 15,201 | 7,179 | 10,523 | 14,293 | 15,080 | 16,814 | 16,551 | 17,756 | 16,454 | 15,959 | 14,927 | 13,753 | 13,290 | 12,603 | 11,555 | 10,516 | 9,075 | 8,232 | 6,854 | 6,424 | 5,745 | 4,583 | 3,604 | 3,056 | 2,740 | 2,681 | 2,333 | 1,995 | 1,609 | 1,291 | 1,076 | 837 | 628 | 450 | 328 |
Non-Controlling Interest |
Loading...
|
M | - | -388 | 267 | 196 | 320 | 509 | 661 | 650 | 386 | 451 | 529 | 757 | 755 | -430 | 592 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 11,680 | 13,673 | 13,510 | 14,881 | 6,670 | 9,862 | 13,643 | 14,694 | 16,363 | 16,022 | 16,999 | 15,699 | 16,389 | 14,335 | 13,254 | 12,884 | 12,178 | 11,231 | 10,267 | 8,861 | 8,039 | 6,671 | 6,295 | 5,575 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 1,621,800,000.00 | 1,640,400,000.00 | 1,683,000,000.00 | 1,708,200,000.00 | 2,868,000,000.00 | 2,945,000,000.00 | 3,010,000,000.00 | 3,112,000,000.00 | 3,217,000,000.00 | 3,243,000,000.00 | 3,283,000,000.00 | 3,389,000,000.00 | 3,474,000,000.00 | 3,670,000,000.00 | 3,877,000,000.00 | 3,951,000,000.00 | 4,072,000,000.00 | 4,168,000,000.00 | 4,188,000,000.00 | 4,266,000,000.00 | 4,373,000,000.00 | 4,446,000,000.00 | 4,481,000,000.00 | 4,484,000,000.00 | 4,474,000,000.00 | 4,485,000,000.00 | 4,533,000,000.00 | 4,592,000,000.00 | 4,598,000,000.00 | 4,582,905,983.00 | 4,574,509,804.00 | 4,586,206,897.00 | 4,595,714,286.00 | 4,451,724,138.00 | 4,482,916,667.00 | 4,406,315,789.00 | 4,482,857,143.00 | 4,498,000,000.00 | 4,087,500,000.00 |
EBITDA |
Loading...
|
M | 38,865 | 30,089 | 33,758 | 34,031 | 33,702 | 24,484 | 31,118 | 32,944 | 33,640 | 36,433 | 35,861 | 36,489 | 34,850 | 33,384 | 31,288 | 29,821 | 28,618 | 26,236 | 23,495 | 21,697 | 19,041 | 17,214 | 15,367 | 14,358 | 12,480 | 9,992 | 8,137 | 7,158 | 6,538 | 6,038 | 3,775 | 3,137 | 2,489 | 2,034 | 1,766 | 1,401 | 1,139 | 887 | 666 |
Depreciation and Amortization |
Loading...
|
M | 11,853 | 9,661 | 7,816 | 11,483 | 13,134 | 10,678 | 10,529 | 10,080 | 9,454 | 9,173 | 8,870 | 8,501 | 8,130 | 7,641 | 7,157 | 6,739 | 6,317 | 5,459 | 4,717 | 4,405 | 3,852 | 3,432 | 3,290 | 2,868 | 2,375 | 1,872 | 1,634 | 1,463 | 1,304 | 1,070 | 849 | 649 | 475 | 347 | 269 | 214 | 166 | 124 | 90 |
EBIT |
Loading...
|
M | 27,012 | 20,428 | 25,942 | 22,548 | 20,568 | 13,806 | 20,589 | 22,864 | 24,186 | 27,260 | 26,991 | 27,988 | 26,720 | 25,743 | 24,131 | 23,082 | 22,301 | 20,777 | 18,778 | 17,292 | 15,189 | 13,782 | 12,077 | 11,490 | 10,105 | 8,120 | 6,503 | 5,695 | 5,234 | 4,968 | 2,927 | 2,488 | 2,014 | 1,688 | 1,496 | 1,187 | 973 | 764 | 576 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 285 | 144 | - | -67 | 1,034 | -79 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 25.53 | 33.64 | 25.44 | 33.35 | 24.43 | 37.36 | 30.42 | 30.27 | 30.31 | 32.20 | 32.87 | 31.01 | 32.56 | 32.20 | 32.35 | 34.19 | 34.20 | 33.56 | 33.43 | 34.70 | 36.06 | 35.28 | 36.25 | 36.50 | 36.75 | 37.42 | 36.98 | 36.99 | 36.95 | 37.10 | 36.79 | 37.00 | 37.00 | 36.80 | 36.99 | 36.83 | 41.27 | 46.80 | 45.74 |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 24.38 | 24.14 | 25.10 | 24.83 | 24.69 | 25.10 | 25.37 | 25.65 | 25.13 | 24.83 | 24.82 | 24.87 | 25.02 | 25.26 | 25.37 | 24.52 | 24.36 | 24.24 | 23.84 | 23.68 | 23.17 | 22.18 | 21.95 | 22.27 | 22.27 | 21.90 | 21.68 | 21.18 | 21.30 | 21.37 | 21.90 | 21.55 | 21.82 | 22.85 | 23.29 | 23.27 | 24.08 | 25.02 | 25.91 |
Operating Income Margin |
Loading...
|
% | 4.17 | 3.34 | 4.53 | 4.03 | 3.93 | 4.27 | 4.08 | 4.69 | 5.00 | 5.59 | 5.64 | 5.93 | 5.94 | 6.05 | 5.87 | 5.62 | 5.81 | 5.88 | 5.87 | 5.93 | 5.81 | 5.53 | 5.49 | 4.93 | 4.98 | 4.70 | 4.33 | 4.15 | 4.34 | 4.86 | 5.30 | 5.39 | 5.51 | 5.98 | 6.47 | 6.41 | 6.76 | 7.12 | 7.30 |
Net Income Margin |
Loading...
|
% | - | 1.91 | 2.39 | 2.42 | 2.84 | 1.30 | 1.97 | 2.81 | 3.05 | 3.37 | 3.36 | 3.62 | 3.51 | 3.89 | 3.51 | 3.27 | 3.40 | 3.49 | 3.56 | 3.57 | 3.43 | 3.26 | 3.03 | 3.26 | 3.34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 6.00 | 4.92 | 5.89 | 6.09 | 6.43 | 4.76 | 6.22 | 6.78 | 6.98 | 7.50 | 7.53 | 7.78 | 7.80 | 7.91 | 7.66 | 7.35 | 7.55 | 7.53 | 7.44 | 7.53 | 7.36 | 6.98 | 6.99 | 7.43 | 7.48 | 7.18 | 6.82 | 6.74 | 6.90 | 7.24 | 5.61 | 5.65 | 5.67 | 6.24 | 6.84 | 6.78 | 7.14 | 7.45 | 7.86 |
EBIT Ratio |
Loading...
|
% | 4.17 | 3.34 | 4.53 | 4.03 | 3.93 | 2.68 | 4.11 | 4.71 | 5.02 | 5.61 | 5.67 | 5.97 | 5.98 | 6.10 | 5.91 | 5.69 | 5.89 | 5.96 | 5.95 | 6.00 | 5.87 | 5.59 | 5.49 | 5.94 | 6.06 | 5.83 | 5.45 | 5.37 | 5.52 | 5.96 | 4.35 | 4.48 | 4.59 | 5.18 | 5.80 | 5.75 | 6.10 | 6.41 | 6.80 |
EBT Ratio |
Loading...
|
% | 3.37 | 2.78 | 3.26 | 3.68 | 3.84 | 2.23 | 3.02 | 4.22 | 4.49 | 5.11 | 5.18 | 5.49 | 5.46 | 5.58 | 5.41 | 5.15 | 5.33 | 5.44 | 5.50 | 5.59 | 5.49 | 5.16 | 4.89 | 5.23 | 5.45 | 5.26 | 4.79 | 4.57 | 4.59 | 5.11 | 5.48 | 5.71 | 5.82 | 6.27 | 6.62 | 6.42 | 6.70 | 7.10 | 7.13 |
StockViz Staff
September 16, 2024
Any question? Send us an email