|
Revenue
|
23.17B | 23.09B | 27.35B | 29.78B | 30.39B | 31.87B | 32.91B | 34.80B | 36.18B | 40.99B | 43.22B | 44.33B | 50.53B | 61.59B | 64.11B | 64.90B | 69.67B |
|
Cost of Revenue
|
16.33B | 15.84B | 18.97B | 20.79B | 21.01B | 22.19B | 23.11B | 24.52B | 25.11B | 28.50B | 29.90B | 30.35B | 34.17B | 41.89B | 43.38B | 43.73B | 47.44B |
|
Gross Profit
|
6.84B | 7.25B | 8.39B | 8.99B | 9.38B | 9.68B | 9.81B | 10.28B | 11.07B | 12.49B | 13.31B | 13.98B | 16.36B | 19.70B | 20.73B | 21.16B | 22.24B |
|
Selling, General & Administrative
|
1.79B | 1.67B | 1.82B | 1.81B | 1.84B | 1.82B | 1.80B | 1.89B | 2.13B | 2.40B | 2.56B | 2.84B | 3.45B | 4.23B | 4.28B | 4.28B | 4.35B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 1.06B | 0.44B | 0.62B |
|
Other Operating Expenses
|
18.74B | 18.51B | 22.06B | 24.10B | 24.22B | 25.76B | 26.67B | 0.85B | -0.00B | 32.70B | 34.35B | 34.98B | 39.46B | -0.10B | 49.96B | 50.58B | 54.48B |
|
Operating Expenses
|
20.53B | 20.18B | 23.88B | 25.91B | 26.06B | 27.57B | 28.48B | 29.99B | 30.99B | 35.09B | 36.91B | 37.81B | 42.91B | 52.23B | 55.30B | 55.30B | 59.45B |
|
Operating Income
|
2.64B | 2.91B | 3.47B | 3.87B | 4.34B | 4.30B | 4.44B | 4.81B | 5.19B | 5.90B | 6.31B | 6.51B | 7.62B | 9.37B | 8.81B | 9.60B | 10.23B |
|
EBIT
|
2.64B | 2.91B | 3.47B | 3.87B | 4.34B | 4.30B | 4.44B | 4.81B | 5.19B | 5.90B | 6.31B | 6.51B | 7.62B | 9.37B | 8.81B | 9.60B | 10.23B |
|
Non Operating Investment Income
|
0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.05B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.09B | 0.07B | 0.03B | 0.05B | 0.28B | 0.27B | 0.34B |
|
Other Non Operating Income
|
-0.00B | -0.02B | 0.02B | 0.01B | -0.02B | -0.02B | -0.04B | -0.07B | -0.09B | -0.13B | -0.12B | 0.22B | 0.17B | -0.07B | 0.10B | -0.11B | -0.06B |
|
Non Operating Income
|
-0.00B | -0.02B | 0.02B | 0.01B | -0.02B | -0.02B | -0.04B | -0.07B | -0.09B | -0.13B | -0.12B | 0.22B | 0.17B | -0.07B | 0.10B | -0.11B | -0.06B |
|
EBT
|
2.68B | 2.91B | 3.51B | 3.90B | 4.34B | 4.30B | 4.41B | 5.60B | 4.62B | 5.81B | 6.25B | 6.77B | 7.76B | 9.20B | 9.14B | 9.70B | 10.27B |
|
Tax Provisions
|
0.80B | 0.85B | 0.96B | 1.08B | 0.78B | 1.12B | 1.14B | 1.25B | 0.98B | 1.59B | 1.41B | 1.59B | 1.77B | 2.21B | 2.14B | 2.28B | 2.44B |
|
Profit After Tax
|
1.94B | 2.06B | 2.55B | 2.82B | 3.55B | 3.18B | 3.27B | 4.35B | 3.63B | 4.21B | 4.85B | 5.19B | 5.99B | 6.99B | 7.00B | 7.42B | 7.83B |
|
Net Income - Minority
|
| | -0.47B | -0.48B | -0.47B | -0.55B | -0.51B | -0.63B | -0.76B | -0.36B | -0.42B | -0.50B | | | | | |
|
Income from Non-Controlling Interests
|
0.02B | 0.02B | 0.03B | 0.24B | 0.23B | 0.19B | 0.18B | 0.20B | 0.15B | 0.10B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
1.88B | 2.06B | 2.55B | 2.82B | 3.55B | 3.18B | 3.27B | 4.35B | 3.63B | 4.21B | 4.85B | 5.19B | 5.99B | 6.99B | 7.00B | 7.42B | 7.83B |
|
Consolidated Net Income
|
1.88B | 2.06B | 2.55B | 2.82B | 3.55B | 3.18B | 3.27B | 4.35B | 3.63B | 4.21B | 4.85B | 5.19B | 5.99B | 6.99B | 7.00B | 7.42B | 7.83B |
|
Income towards Parent Company
|
1.88B | 2.06B | 2.08B | 2.35B | 3.09B | 2.62B | 2.76B | 3.72B | 2.87B | 3.85B | 4.43B | 4.69B | 5.99B | 6.99B | 7.00B | 7.42B | 7.83B |
|
Net Income towards Common Stockholders
|
1.92B | 2.04B | 2.52B | 2.35B | 3.09B | 2.62B | 2.76B | 3.72B | 2.87B | 3.85B | 4.43B | 4.69B | 5.99B | 6.99B | 7.00B | 7.42B | 7.83B |
|
EPS (Basic)
|
2.55 | 2.79 | 3.53 | 3.97 | 5.08 | 4.64 | 4.87 | 6.58 | 5.56 | 6.46 | 7.49 | 8.03 | 9.31 | 10.87 | 10.90 | 11.57 | 12.29 |
|
EPS (Weighted Average and Diluted)
|
2.44 | 2.66 | 3.39 | 3.84 | 4.93 | 4.52 | 4.76 | 6.45 | 5.44 | 6.34 | 7.36 | 7.89 | 9.16 | 10.71 | 10.77 | 11.44 | 12.15 |
|
Shares Outstanding (Weighted Average)
|
0.71B | 0.71B | 0.70B | 0.68B | 0.80B | 0.81B | 0.82B | 0.84B | 0.68B | 0.67B | 0.67B | 0.66B | 0.66B | 0.66B | 0.66B | 0.67B | 0.68B |
|
Shares Outstanding (Diluted Average)
|
0.79B | 0.77B | 0.74B | 0.73B | 0.71B | 0.69B | 0.68B | 0.67B | 0.66B | 0.66B | 0.65B | 0.65B | 0.65B | 0.64B | 0.64B | 0.64B | 0.63B |
|
Interest Expenses
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.05B | 0.05B | 0.06B | 0.23B |
|
Tax Rate
|
29.82% | 29.30% | 27.30% | 27.64% | 18.09% | 26.10% | 25.77% | 22.38% | 21.25% | 27.44% | 22.48% | 23.46% | 22.81% | 24.00% | 23.37% | 23.51% | 23.74% |