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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 4,727 | 4,620 | 4,988 | 5,121 | 5,278 | 4,923 | 5,403 | 5,520 | 5,382 | 4,952 | 5,091 | 4,816 | 4,438 | 4,402 | 4,472 | 4,236 | 4,447 | 4,424 | 4,652 | 4,690 | 4,620 | 4,327 | 4,237 | 4,138 | 4,017 | 3,894 | 4,061 | 3,696 | 3,656 | 3,447 | 3,612 | 3,597 | 3,697 | 3,681 | 3,873 | 2,539 | 2,456 | 2,514 | 2,608 | 2,531 | 2,394 | 2,363 | 2,485 | 2,448 | 2,325 | 2,287 | 2,354 | 2,303 | 2,283 | 2,268 | 2,464 | 1,382 | 793 | 761 | 807 | 772 | 732 | 691 | 729 | 704 | 676 | 703 | 786 | 771 | 686 | 596 | 605 | 591 | 586 | 534 | 570 | 548 | 530 | 490 | 529 | 425 | 394 | 386 | 418 | 397 | 400 | 366 | 332 | 386 | 367 | 348 | 381 | 357 | 348 | 351 | 372 | 357 | 367 | 345 | 376 | 371 | 369 | 347 | 358 | 330 | 312 | 311 | 329 | 320 | 328 | 317 | 326 | 300 | 275 | 208 | 224 | 216 | 217 | 219 | 242 | 244 | 225 | 192 | 192 | 182 | 173 | 159 | 163 | 163 | 163 | 163 | 164 | 164 | 164 | 164 |
Cost of Revenue |
Loading...
|
M | 4,014 | 3,861 | 4,110 | 4,100 | 4,357 | 4,158 | 4,342 | 4,360 | 4,378 | 4,156 | 4,093 | 3,886 | 3,688 | 3,649 | 3,658 | 3,466 | 3,643 | 3,615 | 3,573 | 3,701 | 3,720 | 3,546 | 3,295 | 3,264 | 3,220 | 3,112 | 3,283 | 3,000 | 2,981 | 2,856 | 2,892 | 2,869 | 2,976 | 2,980 | 3,115 | 2,013 | 1,999 | 2,045 | 2,039 | 2,041 | 1,966 | 1,915 | 1,930 | 1,952 | 1,940 | 1,878 | 1,934 | 1,943 | 1,922 | 1,876 | 2,029 | 1,170 | 627 | 582 | 603 | 596 | 571 | 512 | 526 | 481 | 505 | 538 | 621 | 626 | 560 | 489 | 488 | 472 | 473 | 436 | 461 | 456 | 441 | 431 | 442 | 352 | 335 | 330 | 343 | 332 | 332 | 304 | 266 | 317 | 302 | 283 | 316 | 280 | 276 | 273 | 348 | 262 | 275 | 262 | 286 | 284 | 259 | 258 | 257 | 221 | 210 | 207 | 223 | 214 | 226 | 218 | 241 | 208 | 194 | 143 | 148 | 130 | 145 | 149 | 175 | 177 | 160 | 134 | 138 | 127 | 120 | 111 | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 713 | 759 | 878 | 1,022 | 920 | 765 | 1,061 | 1,159 | 1,004 | 797 | 998 | 930 | 750 | 753 | 813 | 770 | 805 | 809 | 1,079 | 989 | 900 | 782 | 942 | 873 | 797 | 782 | 778 | 696 | 675 | 591 | 719 | 727 | 721 | 701 | 758 | 526 | 457 | 470 | 569 | 490 | 427 | 448 | 555 | 497 | 385 | 410 | 420 | 360 | 361 | 392 | 434 | 212 | 166 | 179 | 204 | 176 | 161 | 179 | 203 | 223 | 172 | 165 | 165 | 145 | 126 | 107 | 116 | 119 | 112 | 98 | 108 | 92 | 89 | 60 | 87 | 73 | 59 | 56 | 75 | 66 | 68 | 62 | 66 | 69 | 66 | 64 | 65 | 77 | 73 | 77 | 24 | 95 | 93 | 83 | 90 | 87 | 110 | 89 | 101 | 108 | 103 | 104 | 106 | 107 | 102 | 99 | 85 | 92 | 81 | 66 | 76 | 87 | 72 | 70 | 67 | 67 | 65 | 58 | 55 | 55 | 53 | 48 | 163 | 163 | 163 | 163 | 164 | 164 | 164 | 164 |
Operating Expenses |
Loading...
|
M | 500 | 675 | 923 | 663 | 604 | 597 | 603 | 618 | 515 | 526 | 529 | 548 | 553 | 520 | 1,868 | 498 | 530 | 556 | 588 | 568 | 594 | 504 | 494 | 467 | 488 | 663 | 485 | 462 | 488 | 470 | 833 | 438 | 564 | 1,077 | 541 | 260 | 270 | 261 | 309 | 259 | 260 | 252 | 276 | 267 | 250 | 239 | 266 | 243 | 258 | 236 | 255 | 201 | 95 | 84 | 91 | 85 | 89 | 83 | 87 | 83 | 87 | 88 | 93 | 89 | 76 | 68 | 71 | 66 | 65 | 62 | 64 | 65 | 66 | 58 | 63 | 51 | 51 | 47 | 57 | 70 | 57 | 48 | 43 | 49 | 46 | 48 | 52 | 61 | 47 | 49 | 0 | 70 | 69 | 62 | 127 | 66 | 137 | 62 | 76 | 79 | 77 | 77 | 76 | 77 | 74 | 73 | 74 | 70 | 64 | 52 | 52 | 62 | 50 | 48 | 48 | 47 | 45 | 41 | 39 | 37 | 37 | 35 | 595 | 0 | 0 | 0 | 596 | 0 | 0 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 500 | 527 | 579 | 547 | 499 | 479 | 957 | 504 | 493 | 453 | 432 | 451 | 458 | 418 | 390 | 388 | 420 | 426 | 423 | 441 | 444 | 401 | 378 | 372 | 381 | 546 | 370 | 348 | 378 | 336 | 731 | 342 | 368 | 364 | 366 | 246 | 253 | 256 | 298 | 245 | 246 | 235 | 250 | 244 | 237 | 223 | 242 | 230 | 230 | 226 | 224 | 145 | 88 | 83 | 88 | 85 | 87 | 80 | 84 | 81 | 84 | 82 | 85 | 84 | 75 | 65 | 69 | 66 | 64 | 61 | 63 | 62 | 62 | 57 | 61 | 50 | 48 | 46 | 51 | 49 | 51 | 48 | 48 | 47 | 43 | 47 | 46 | 43 | 45 | 48 | 56 | 48 | 48 | 45 | 48 | 52 | 98 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 17 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 104 | 116 | 94 | 107 | 116 | 115 | 114 | 111 | 134 | 102 | 96 | 196 | 714 | 176 | 13 | 17 | 5 | 11 | 13 | 14 | 18 | 26 | 24 | 12 | 16 | 23 | 14 | 28 | 10 | 14 | 56 | 6 | 1 | -9 | 0 | 1 | 3 | 3 | 1 | 3 | 7 | 8 | 5 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 3 | 4 | 1 | 2 | 1 | 3 | 1 | 6 | 21 | 6 | 0 | -6 | 2 | 3 | 1 | 6 | 18 | 2 | 1 | -56 | 22 | 21 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -3,514 | -3,252 | -3,531 | -3,473 | -3,772 | -3,592 | -3,772 | -3,769 | -3,797 | -3,615 | -3,573 | -3,347 | -3,141 | -3,139 | -3,169 | -2,979 | -3,123 | -3,087 | -3,047 | -3,158 | -3,174 | -3,052 | -2,844 | -2,816 | -2,764 | -2,493 | -2,840 | -2,597 | -2,554 | -2,467 | -2,109 | -2,474 | -2,543 | -2,552 | -2,685 | -1,766 | -1,746 | -1,789 | -1,741 | -1,796 | -1,721 | -1,680 | -1,680 | -1,708 | -1,702 | -1,655 | -1,692 | -1,714 | -1,693 | -1,650 | -1,805 | -1,024 | -538 | -499 | -515 | -511 | -483 | -432 | -441 | -399 | -421 | -457 | -537 | -541 | -485 | -424 | -420 | -407 | -410 | -375 | -398 | -394 | -379 | -374 | -383 | -301 | -287 | -284 | -291 | -283 | -281 | -256 | -224 | -268 | -257 | -234 | -264 | -220 | -229 | -225 | -290 | -212 | -224 | -200 | -159 | -217 | -122 | -196 | -181 | -142 | -133 | -130 | -147 | -137 | -151 | -145 | -168 | -138 | -130 | -91 | -96 | -67 | -95 | -101 | -127 | -129 | -115 | -94 | -98 | -90 | -83 | -76 | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | 214 | 84 | -45 | 359 | 316 | 168 | 458 | 541 | 489 | 271 | 469 | 382 | 197 | 233 | -1,055 | 272 | 274 | 253 | 490 | 421 | 305 | 277 | 448 | 406 | 309 | 120 | 293 | 233 | 187 | 121 | -113 | 289 | 157 | -376 | 217 | 267 | 187 | 209 | 261 | 231 | 168 | 195 | 279 | 229 | 135 | 170 | 154 | 117 | 103 | 156 | 179 | 12 | 72 | 95 | 113 | 91 | 73 | 96 | 116 | 141 | 85 | 77 | 72 | 56 | 50 | 39 | 45 | 53 | 48 | 36 | 45 | 27 | 24 | 1 | 24 | 21 | 8 | 9 | 17 | -4 | 11 | 14 | 23 | 20 | 20 | 16 | 13 | 16 | 26 | 28 | 24 | 25 | 23 | 21 | -37 | 21 | -27 | 27 | 24 | 29 | 26 | 27 | 30 | 30 | 28 | 26 | 11 | 22 | 17 | 14 | 24 | 24 | 22 | 22 | 19 | 20 | 20 | 17 | 16 | 18 | 17 | 13 | -432 | 163 | 163 | 163 | -433 | 164 | 164 | 164 |
Interest Expense |
Loading...
|
M | 137 | 140 | 104 | 108 | 108 | 97 | 81 | 79 | 73 | 87 | 93 | 103 | 84 | 94 | 110 | 92 | 97 | 94 | 114 | 111 | 112 | 94 | 74 | 77 | 78 | 65 | 76 | 70 | 66 | 65 | 64 | 64 | 63 | 65 | 64 | 23 | 23 | 23 | 24 | 24 | 23 | 24 | 25 | 26 | 27 | 29 | 28 | 27 | 32 | 33 | 33 | 23 | 16 | 17 | 17 | 18 | 19 | 22 | 23 | 23 | 25 | 26 | 28 | 28 | 17 | 12 | 13 | 12 | 12 | 13 | 14 | 14 | 14 | 14 | 14 | 9 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 7 | 7 | 6 | 7 | 8 | 8 | 9 | 10 | 10 | 9 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | -207 | -65 | -104 | -17 | -2,438 | -113 | -37 | -29 | -447 | 73 | 24 | 41 | 26 | 53 | -1,329 | 9 | 19 | -2 | -37 | -3 | -32 | 9 | -41 | 7 | -19 | -39 | -38 | 150 | -55 | -67 | -44 | -37 | -132 | -648 | -115 | -11 | -15 | -3 | -9 | -9 | -13 | -17 | -24 | -24 | -12 | -16 | -29 | -13 | -46 | -10 | -50 | -94 | -6 | 0 | -3 | 1 | -5 | -2 | -2 | -3 | -3 | -9 | -7 | -3 | -1 | -3 | -2 | -1 | -1 | 0 | 0 | -3 | -4 | 1 | -3 | -2 | -3 | 0 | -6 | -21 | -6 | 0 | -1 | -1 | -1 | 1 | -8 | -10 | 0 | -1 | -11 | -3 | -3 | -2 | 49 | -5 | -10 | -2 | -3 | -3 | -1 | -2 | 0 | 1 | 0 | 0 | 16 | -3 | -13 | 1 | 1 | 0 | 0 | 0 | 0 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 6 | -17 | 92 | 270 | -2,122 | 55 | 421 | 513 | 43 | 242 | 410 | 328 | 145 | 203 | -1,115 | 199 | 207 | 186 | 402 | 331 | 209 | 203 | 375 | 356 | 243 | 60 | 246 | 387 | 142 | 82 | -156 | 252 | 100 | -426 | 162 | 246 | 166 | 188 | 241 | 211 | 146 | 172 | 257 | 203 | 109 | 142 | 121 | 91 | 53 | 124 | 127 | -46 | 56 | 79 | 96 | 74 | 50 | 75 | 93 | 114 | 59 | 47 | 45 | 28 | 27 | 26 | 31 | 40 | 35 | 21 | 30 | 12 | 8 | 12 | 8 | 10 | 1 | 2 | 11 | -11 | 5 | 7 | 16 | 12 | 12 | 8 | 6 | 9 | 19 | 20 | 14 | 16 | 13 | 9 | 11 | 6 | -37 | 15 | 21 | 18 | 16 | 16 | 21 | 21 | 18 | 16 | 17 | 11 | -3 | 12 | 22 | 22 | 20 | 19 | 16 | 18 | 18 | 16 | 15 | 17 | 16 | 13 | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | -10 | 6 | -19 | 67 | -117 | 8 | 77 | 133 | 2 | 59 | 85 | 77 | 31 | 50 | 40 | 19 | 58 | 47 | 89 | 78 | 47 | 63 | 95 | 85 | 19 | -1,073 | 51 | 61 | 44 | 4 | -69 | 100 | 40 | 26 | 44 | 88 | 56 | 62 | 86 | 77 | 62 | 62 | 79 | 61 | -217 | 55 | 37 | 31 | 21 | 48 | 42 | -18 | 18 | 27 | 4 | 27 | 16 | 17 | 26 | 27 | 22 | 17 | 17 | 9 | 10 | 8 | 12 | 14 | 13 | 6 | 9 | 1 | 3 | -3 | 3 | -2 | 0 | 1 | 4 | -7 | 2 | 3 | 6 | 5 | 5 | 3 | 3 | 3 | 7 | 8 | 5 | 7 | 6 | 4 | 5 | 3 | -3 | 7 | 9 | 8 | 7 | 7 | 9 | 9 | 8 | 7 | 8 | 5 | 5 | 5 | 8 | 8 | 8 | 7 | 6 | 7 | 7 | 6 | 6 | 7 | 6 | 5 | -6 | -6 | -6 | -6 | -8 | -8 | -8 | -8 |
Income after Tax |
Loading...
|
M | 16 | -23 | 111 | 203 | -2,005 | 47 | 345 | 380 | 41 | 184 | 325 | 251 | 114 | 153 | -1,155 | 180 | 149 | 140 | 312 | 254 | 162 | 140 | 280 | 271 | 225 | 1,134 | 195 | 327 | 98 | 79 | -86 | 152 | 60 | -452 | 118 | 158 | 110 | 126 | 155 | 134 | 84 | 111 | 178 | 142 | 326 | 87 | 83 | 59 | 33 | 77 | 85 | -28 | 38 | 51 | 92 | 47 | 34 | 58 | 67 | 87 | 37 | 31 | 28 | 19 | 17 | 18 | 20 | 25 | 22 | 15 | 22 | 11 | 5 | 15 | 5 | 12 | 0 | 0 | 7 | -4 | 3 | 4 | 10 | 7 | 7 | 5 | 3 | 5 | 12 | 12 | 9 | 9 | 7 | 5 | 6 | 3 | -33 | 9 | 12 | 10 | 9 | 9 | 12 | 12 | 10 | 9 | 10 | 6 | -7 | 7 | 14 | 14 | 12 | 12 | 10 | 11 | 11 | 10 | 9 | 11 | 10 | 8 | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | - | - | 1 | 1 | 1 | 2 | 0 | 2 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 0 | 3 | 1 | -2 | 262 | -12 | -257 | -2 | -301 | 1,278 | -483 | -30 | 385 | -156 | -110 | -125 | 330 | -133 | -83 | -110 | -177 | -140 | -325 | -86 | -82 | -58 | -32 | -77 | -84 | 37 | -37 | -50 | -91 | -45 | -33 | -56 | -67 | -87 | -37 | -31 | -28 | -19 | -17 | -18 | -20 | -25 | -22 | -15 | -22 | -11 | -5 | 0 | -5 | -12 | 0 | 0 | -7 | 3 | -3 | -4 | -10 | -8 | -7 | -5 | -3 | -3 | -12 | -12 | -9 | -9 | -7 | -5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 110 | 202 | -2,006 | 45 | 345 | 378 | 40 | 182 | 324 | 250 | 113 | 152 | -1,156 | 179 | 148 | 139 | 311 | 253 | 160 | 139 | 280 | 268 | 223 | 1,135 | 196 | 328 | 103 | 81 | -548 | 152 | 57 | 30 | 116 | 156 | 110 | 125 | 154 | 133 | 83 | 110 | 177 | 140 | 325 | 86 | 82 | 58 | 32 | 77 | 84 | -37 | 37 | 50 | 91 | 45 | 33 | 56 | 67 | 87 | 37 | 31 | 28 | 19 | 17 | 18 | 20 | 25 | 22 | 15 | 22 | 11 | 5 | 0 | 5 | 12 | 0 | 0 | 7 | -3 | 3 | 4 | 10 | 8 | 7 | 5 | 3 | 3 | 12 | 12 | 9 | 9 | 7 | 5 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 259,300,000.00 | 257,000,000.00 | 257,899,999.00 | 257,000,000.00 | 255,600,000.00 | 256,700,000.00 | 256,400,000.00 | 257,400,000.00 | 265,300,000.00 | 266,900,000.00 | 268,900,000.00 | 269,000,000.00 | 267,000,000.00 | 264,800,000.00 | 260,400,000.00 | 260,400,000.00 | 260,200,000.00 | 259,900,000.00 | 259,000,000.00 | 258,600,000.00 | 259,400,000.00 | 259,500,000.00 | 259,200,000.00 | 260,600,000.00 | 260,300,000.00 | 259,200,000.00 | 257,800,000.00 | 255,300,000.00 | 254,600,000.00 | 255,300,000.00 | 251,900,000.00 | 256,200,000.00 | 257,400,000.00 | 257,600,000.00 | 264,100,000.00 | 142,700,000.00 | 142,700,000.00 | 142,800,000.00 | 145,300,000.00 | 146,000,000.00 | 146,000,000.00 | 146,600,000.00 | 146,800,000.00 | 146,400,000.00 | 145,800,000.00 | 145,400,000.00 | 144,800,000.00 | 144,600,000.00 | 143,800,000.00 | 143,400,000.00 | 143,200,000.00 | 142,413,718.00 | 78,817,348.00 | 78,800,000.00 | 78,800,000.00 | 78,400,000.00 | 78,000,000.00 | 77,800,000.00 | 77,800,000.00 | 77,600,000.00 | 76,400,000.00 | 76,400,000.00 | 77,000,000.00 | 76,800,000.00 | 76,400,000.00 | 76,000,000.00 | 76,000,000.00 | 80,200,000.00 | 79,600,000.00 | 77,400,000.00 | 77,400,000.00 | 73,800,000.00 | 74,285,714.00 | 71,600,000.00 | 71,662,000.00 | 71,800,000.00 | 71,758,000.00 | 71,762,000.00 | 71,762,000.00 | 69,932,000.00 | 70,624,000.00 | 70,562,000.00 | 70,562,000.00 | 69,452,000.00 | 69,030,000.00 | 69,004,000.00 | 69,004,000.00 | 69,388,000.00 | 68,706,000.00 | 67,670,000.00 | 67,670,000.00 | 67,164,000.00 | 66,500,000.00 | 66,946,000.00 | 66,946,000.00 | 69,538,000.00 | 69,594,000.00 | 71,666,667.00 | 71,750,000.00 | 70,464,000.00 | 70,400,000.00 | 70,400,000.00 | 70,400,000.00 | 69,411,765.00 | 70,000,000.00 | 69,600,000.00 | 69,600,000.00 | 68,888,889.00 | 65,454,545.00 | 67,272,727.00 | 67,272,727.00 | 74,250,000.00 | 75,166,667.00 | 74,171,429.00 | 74,171,429.00 | 74,937,500.00 | 74,250,000.00 | 75,862,069.00 | 75,862,069.00 | 74,516,129.00 | 71,866,667.00 | 70,583,333.00 | 70,583,333.00 | 74,105,263.00 | 74,105,263.00 | 72,947,368.00 | 72,947,368.00 | 73,040,000.00 | 73,040,000.00 | 73,040,000.00 |
EBITDA |
Loading...
|
M | 602 | 569 | 674 | 810 | 712 | 557 | 908 | 995 | 863 | 684 | 888 | 808 | 595 | 672 | 741 | 669 | 690 | 690 | 962 | 855 | 752 | 669 | 807 | 768 | 671 | 478 | 665 | 600 | 533 | 503 | 233 | 641 | 586 | 583 | 622 | 437 | 359 | 368 | 427 | 395 | 326 | 357 | 450 | 385 | 288 | 325 | 316 | 263 | 266 | 300 | 341 | 145 | 116 | 133 | 153 | 128 | 111 | 136 | 155 | 141 | 124 | 130 | 127 | 102 | 83 | 71 | 75 | 81 | 76 | 63 | 72 | 59 | 57 | 28 | 56 | 46 | 32 | 28 | 48 | 57 | 42 | 33 | 40 | 41 | 41 | 34 | 39 | 44 | 44 | 47 | -3 | 69 | 67 | 42 | -18 | 45 | -8 | 49 | 43 | 50 | 45 | 47 | 48 | 47 | 46 | 43 | 13 | 42 | 45 | 26 | 36 | 48 | 34 | 33 | 31 | 32 | 30 | 26 | 25 | 26 | 25 | 21 | -432 | 163 | 163 | 163 | -433 | 164 | 164 | 164 |
Depreciation and Amortization |
Loading...
|
M | 388 | 382 | 384 | 383 | 396 | 389 | 449 | 454 | 374 | 367 | 365 | 369 | 361 | 365 | 366 | 366 | 375 | 381 | 383 | 385 | 384 | 359 | 314 | 317 | 318 | 308 | 302 | 275 | 264 | 275 | 279 | 282 | 291 | 294 | 281 | 155 | 153 | 152 | 151 | 147 | 143 | 143 | 143 | 132 | 139 | 138 | 138 | 131 | 133 | 133 | 131 | 74 | 37 | 37 | 37 | 36 | 37 | 38 | 37 | 38 | 37 | 38 | 39 | 39 | 32 | 26 | 26 | 26 | 26 | 26 | 27 | 26 | 26 | 26 | 25 | 22 | 19 | 18 | 19 | 18 | 19 | 19 | 15 | 19 | 19 | 19 | 18 | 18 | 18 | 18 | 20 | 20 | 19 | 19 | 19 | 20 | 19 | 19 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 17 | 18 | 17 | 15 | 12 | 13 | 12 | 12 | 12 | 12 | 12 | 10 | 9 | 9 | 9 | 9 | 8 | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | 214 | 188 | 290 | 427 | 316 | 168 | 458 | 541 | 489 | 318 | 523 | 439 | 234 | 308 | 376 | 303 | 315 | 308 | 579 | 470 | 368 | 309 | 492 | 450 | 353 | 170 | 363 | 325 | 269 | 228 | -46 | 359 | 294 | 289 | 340 | 282 | 206 | 216 | 276 | 249 | 183 | 214 | 308 | 252 | 149 | 187 | 178 | 131 | 133 | 167 | 210 | 72 | 78 | 96 | 117 | 92 | 74 | 99 | 118 | 103 | 87 | 92 | 88 | 63 | 51 | 45 | 49 | 55 | 50 | 37 | 46 | 33 | 31 | 2 | 31 | 24 | 13 | 10 | 29 | 38 | 23 | 14 | 25 | 22 | 22 | 15 | 21 | 26 | 25 | 29 | -23 | 49 | 48 | 23 | -37 | 26 | -27 | 29 | 24 | 32 | 27 | 29 | 30 | 29 | 28 | 26 | -5 | 25 | 30 | 14 | 23 | 36 | 22 | 22 | 19 | 20 | 20 | 17 | 16 | 18 | 17 | 13 | - | - | - | - | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 478 | -1,505 | 482 | 0 | 11 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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...
|
% | -156.25 | -33.53 | -20.98 | 24.89 | 5.51 | 15.06 | 18.15 | 25.89 | 4.24 | 24.17 | 20.79 | 23.57 | 21.05 | 24.80 | -3.59 | 9.64 | 27.96 | 25.00 | 22.23 | 23.42 | 22.57 | 30.96 | 25.41 | 23.75 | 7.73 | -1,779.77 | 20.74 | 15.67 | 30.75 | 4.38 | 44.51 | 39.55 | 40.32 | -6.16 | 27.36 | 35.87 | 33.57 | 33.05 | 35.59 | 36.39 | 42.65 | 35.81 | 30.57 | 30.23 | -198.44 | 38.67 | 30.96 | 34.55 | 38.65 | 38.26 | 33.28 | 38.26 | 31.36 | 34.73 | 4.15 | 36.49 | 32.73 | 23.10 | 27.56 | 23.95 | 36.93 | 35.31 | 36.89 | 33.10 | 37.36 | 31.91 | 37.06 | 36.36 | 37.46 | 29.44 | 29.04 | 8.33 | 38.10 | -25.78 | 35.45 | -22.79 | 59.73 | 74.58 | 38.51 | 63.46 | 38.05 | 39.43 | 37.86 | 39.10 | 38.83 | 40.23 | 46.32 | 37.77 | 38.82 | 39.32 | 33.48 | 43.81 | 44.84 | 48.01 | 46.14 | 53.35 | 9.51 | 44.26 | 42.72 | 43.43 | 44.30 | 43.95 | 42.93 | 42.72 | 44.63 | 44.94 | 43.93 | 43.64 | -176.92 | 38.84 | 38.07 | 38.07 | 37.88 | 37.89 | 39.13 | 38.76 | 39.33 | 38.27 | 38.67 | 38.24 | 38.51 | 39.53 | - | - | - | - | - | - | - | - |
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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 15.09 | 16.42 | 17.60 | 19.95 | 17.44 | 15.54 | 19.64 | 21.00 | 18.65 | 16.09 | 19.60 | 19.31 | 16.89 | 17.11 | 18.19 | 18.18 | 18.10 | 18.29 | 23.19 | 21.09 | 19.47 | 18.07 | 22.23 | 21.10 | 19.83 | 20.09 | 19.16 | 18.82 | 18.47 | 17.15 | 19.92 | 20.22 | 19.50 | 19.05 | 19.57 | 20.73 | 18.61 | 18.67 | 21.82 | 19.34 | 17.85 | 18.95 | 22.34 | 20.29 | 16.57 | 17.90 | 17.84 | 15.62 | 15.80 | 17.30 | 17.63 | 15.37 | 20.97 | 23.49 | 25.31 | 22.81 | 22.04 | 25.84 | 27.89 | 31.69 | 25.36 | 23.44 | 20.94 | 18.77 | 18.36 | 17.94 | 19.25 | 20.16 | 19.19 | 18.28 | 19.01 | 16.78 | 16.84 | 12.15 | 16.36 | 17.13 | 15.01 | 14.47 | 17.91 | 16.55 | 17.10 | 16.87 | 19.87 | 17.96 | 17.84 | 18.45 | 16.99 | 21.48 | 20.84 | 22.00 | 6.40 | 26.61 | 25.26 | 24.07 | 23.91 | 23.47 | 29.82 | 25.64 | 28.12 | 32.86 | 32.86 | 33.53 | 32.26 | 33.30 | 31.23 | 31.18 | 25.94 | 30.67 | 29.45 | 31.54 | 33.84 | 40.01 | 33.26 | 31.95 | 27.69 | 27.60 | 28.88 | 30.04 | 28.48 | 30.01 | 30.73 | 30.25 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 4.52 | 1.82 | -0.89 | 7.00 | 5.99 | 3.42 | 8.48 | 9.80 | 9.09 | 5.46 | 9.21 | 7.94 | 4.44 | 5.29 | -23.59 | 6.41 | 6.17 | 5.71 | 10.54 | 8.99 | 6.61 | 6.41 | 10.57 | 9.82 | 7.68 | 3.08 | 7.22 | 6.32 | 5.11 | 3.52 | -3.13 | 8.05 | 4.24 | -10.22 | 5.60 | 10.51 | 7.63 | 8.29 | 9.99 | 9.13 | 7.00 | 8.27 | 11.23 | 9.37 | 5.82 | 7.45 | 6.56 | 5.06 | 4.52 | 6.88 | 7.27 | 0.84 | 9.04 | 12.48 | 14.02 | 11.84 | 9.95 | 13.82 | 15.95 | 19.97 | 12.54 | 10.92 | 9.14 | 7.21 | 7.26 | 6.51 | 7.51 | 8.94 | 8.14 | 6.71 | 7.83 | 4.98 | 4.47 | 0.30 | 4.47 | 5.03 | 2.02 | 2.30 | 4.15 | -1.01 | 2.82 | 3.73 | 7.03 | 5.23 | 5.32 | 4.50 | 3.39 | 4.53 | 7.36 | 8.09 | 6.32 | 7.01 | 6.35 | 6.11 | -9.96 | 5.57 | -7.34 | 7.78 | 6.79 | 8.92 | 8.36 | 8.82 | 9.23 | 9.40 | 8.54 | 8.12 | 3.38 | 7.43 | 6.10 | 6.77 | 10.67 | 11.19 | 10.30 | 9.89 | 7.84 | 8.24 | 8.86 | 8.85 | 8.11 | 9.69 | 9.65 | 8.38 | -265.46 | 100.00 | 100.00 | 100.00 | -263.88 | 100.00 | 100.00 | 100.00 |
Net Income Margin |
Loading...
|
% | - | - | 2.20 | 3.94 | -38.01 | 0.92 | 6.38 | 6.85 | 0.74 | 3.68 | 6.36 | 5.19 | 2.54 | 3.45 | -25.85 | 4.21 | 3.33 | 3.13 | 6.68 | 5.39 | 3.47 | 3.21 | 6.60 | 6.48 | 5.56 | 29.15 | 4.83 | 8.88 | 2.82 | 2.35 | -15.18 | 4.23 | 1.54 | 0.82 | 2.99 | 6.16 | 4.47 | 4.98 | 5.90 | 5.27 | 3.46 | 4.64 | 7.10 | 5.72 | 13.97 | 3.76 | 3.50 | 2.53 | 1.40 | 3.38 | 3.41 | -2.68 | 4.67 | 6.61 | 11.33 | 5.84 | 4.48 | 8.15 | 9.23 | 12.36 | 5.53 | 4.35 | 3.61 | 2.44 | 2.49 | 2.93 | 3.26 | 4.26 | 3.70 | 2.83 | 3.77 | 2.01 | 0.98 | 0.00 | 0.93 | 2.82 | 0.06 | 0.12 | 1.57 | -0.76 | 0.75 | 1.14 | 2.90 | 2.03 | 1.94 | 1.42 | 0.70 | 0.96 | 3.33 | 3.48 | 2.50 | 2.55 | 1.99 | 1.31 | 1.63 | 0.70 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 12.74 | 12.32 | 13.52 | 15.81 | 13.49 | 11.31 | 16.80 | 18.02 | 16.03 | 13.81 | 17.44 | 16.77 | 13.41 | 15.28 | 16.57 | 15.78 | 15.51 | 15.59 | 20.68 | 18.24 | 16.28 | 15.45 | 19.04 | 18.55 | 16.70 | 12.27 | 16.38 | 16.23 | 14.57 | 14.60 | 6.46 | 17.83 | 15.84 | 15.85 | 16.05 | 17.21 | 14.62 | 14.64 | 16.37 | 15.61 | 13.64 | 15.11 | 18.12 | 15.71 | 12.39 | 14.22 | 13.41 | 11.40 | 11.64 | 13.23 | 13.85 | 10.51 | 14.57 | 17.42 | 19.01 | 16.58 | 15.13 | 19.72 | 21.30 | 19.97 | 18.39 | 18.50 | 16.13 | 13.26 | 12.10 | 11.84 | 12.45 | 13.76 | 12.91 | 11.76 | 12.69 | 10.72 | 10.69 | 5.63 | 10.57 | 10.84 | 8.11 | 7.30 | 11.37 | 14.27 | 10.50 | 8.89 | 12.02 | 10.55 | 11.02 | 9.79 | 10.34 | 12.31 | 12.59 | 13.40 | -0.92 | 19.33 | 18.14 | 12.24 | -4.88 | 12.15 | -2.09 | 13.99 | 11.91 | 15.20 | 14.51 | 15.25 | 14.67 | 14.75 | 13.91 | 13.55 | 4.08 | 13.89 | 16.30 | 12.34 | 16.21 | 22.06 | 15.66 | 15.22 | 12.79 | 13.00 | 13.44 | 13.59 | 12.84 | 14.32 | 14.62 | 13.17 | -265.46 | 100.00 | 100.00 | 100.00 | -263.88 | 100.00 | 100.00 | 100.00 |
EBIT Ratio |
Loading...
|
% | 4.52 | 4.06 | 5.81 | 8.34 | 5.99 | 3.42 | 8.48 | 9.80 | 9.09 | 6.41 | 10.27 | 9.11 | 5.27 | 7.00 | 8.40 | 7.15 | 7.09 | 6.97 | 12.44 | 10.02 | 7.97 | 7.15 | 11.62 | 10.89 | 8.79 | 4.37 | 8.93 | 8.78 | 7.35 | 6.62 | -1.26 | 9.99 | 7.96 | 7.85 | 8.79 | 11.10 | 8.41 | 8.60 | 10.58 | 9.82 | 7.65 | 9.05 | 12.39 | 10.30 | 6.40 | 8.18 | 7.56 | 5.70 | 5.83 | 7.38 | 8.54 | 5.19 | 9.88 | 12.60 | 14.46 | 11.87 | 10.10 | 14.29 | 16.19 | 14.65 | 12.88 | 13.11 | 11.20 | 8.17 | 7.49 | 7.51 | 8.12 | 9.37 | 8.55 | 6.89 | 8.04 | 5.96 | 5.80 | 0.38 | 5.79 | 5.73 | 3.40 | 2.51 | 6.91 | 9.65 | 5.86 | 3.81 | 7.39 | 5.60 | 5.91 | 4.20 | 5.54 | 7.24 | 7.31 | 8.34 | -6.21 | 13.82 | 12.96 | 6.65 | -9.96 | 6.88 | -7.34 | 8.49 | 6.79 | 9.74 | 8.68 | 9.46 | 9.20 | 9.18 | 8.51 | 8.09 | -1.38 | 8.29 | 10.71 | 6.53 | 10.45 | 16.42 | 10.30 | 9.80 | 7.80 | 8.24 | 8.86 | 8.80 | 8.06 | 9.64 | 9.59 | 8.19 | - | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | 0.14 | -0.37 | 1.83 | 5.28 | -40.20 | 1.12 | 7.80 | 9.28 | 0.79 | 4.89 | 8.05 | 6.82 | 3.27 | 4.61 | -24.92 | 4.70 | 4.65 | 4.20 | 8.64 | 7.07 | 4.53 | 4.68 | 8.86 | 8.60 | 6.06 | 1.55 | 6.07 | 10.48 | 3.88 | 2.38 | -4.31 | 7.01 | 2.71 | -11.56 | 4.19 | 9.70 | 6.77 | 7.46 | 9.24 | 8.35 | 6.08 | 7.29 | 10.33 | 8.30 | 4.69 | 6.20 | 5.13 | 3.93 | 2.33 | 5.49 | 5.16 | -3.33 | 7.04 | 10.33 | 11.95 | 9.59 | 6.85 | 10.84 | 12.74 | 16.25 | 8.77 | 6.73 | 5.73 | 3.64 | 3.98 | 4.31 | 5.18 | 6.70 | 5.92 | 4.01 | 5.32 | 2.19 | 1.59 | 2.47 | 1.44 | 2.30 | 0.15 | 0.49 | 2.55 | -2.81 | 1.21 | 1.88 | 4.81 | 3.06 | 3.26 | 2.44 | 1.57 | 2.46 | 5.44 | 5.73 | 3.76 | 4.55 | 3.61 | 2.51 | 3.02 | 1.51 | -9.96 | 4.45 | 5.95 | 5.31 | 5.06 | 5.05 | 6.23 | 6.44 | 5.40 | 4.99 | 5.31 | 3.66 | -0.94 | 5.81 | 9.73 | 10.08 | 9.15 | 8.66 | 6.64 | 7.30 | 7.92 | 8.43 | 7.80 | 9.36 | 9.30 | 8.13 | - | - | - | - | - | - | - | - |
StockViz Staff
September 16, 2024
Any question? Send us an email