|
Revenue
|
6.82B | 7.36B | 8.07B | 8.60B | 9.15B | 9.48B | 10.19B | 10.64B | 10.89B | 11.22B | 11.86B | 12.63B | 14.63B | 16.25B | 17.46B | 18.49B | 18.94B |
|
Cost of Revenue
|
3.40B | 3.65B | 3.95B | 4.17B | 4.41B | 4.54B | 4.86B | 5.03B | 5.15B | 5.25B | 5.50B | 5.86B | 6.91B | 7.78B | 8.39B | 8.67B | 8.97B |
|
Gross Profit
|
3.42B | 3.71B | 4.12B | 4.43B | 4.74B | 4.93B | 5.33B | 5.61B | 5.74B | 5.97B | 6.37B | 6.77B | 7.72B | 8.47B | 9.07B | 9.82B | 9.97B |
|
Selling, General & Administrative
|
2.24B | 2.39B | 2.62B | 2.80B | 2.97B | 3.10B | 3.37B | 3.55B | 3.66B | 4.16B | 4.15B | 4.35B | 4.77B | 5.20B | 5.60B | 6.03B | 6.36B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | -4.43B | -4.77B | -4.99B |
|
Operating Expenses
|
2.24B | 2.39B | 2.62B | 2.80B | 2.97B | 3.10B | 3.37B | 3.55B | 3.66B | 4.16B | 4.15B | 4.35B | 4.77B | 5.20B | 1.16B | 1.26B | 1.37B |
|
Operating Income
|
1.18B | 1.32B | 1.49B | 1.63B | 1.77B | 1.83B | 1.95B | 2.06B | 2.08B | 1.81B | 2.22B | 2.42B | 2.94B | 3.27B | 3.47B | 3.79B | 3.61B |
|
EBIT
|
1.18B | 1.32B | 1.49B | 1.63B | 1.77B | 1.83B | 1.95B | 2.06B | 2.08B | 1.81B | 2.22B | 2.42B | 2.94B | 3.27B | 3.47B | 3.79B | 3.61B |
|
Interest & Investment Income
|
| 0.00B | 0.00B | 0.00B | -0.19B | -0.17B | -0.15B | -0.15B | -0.15B | -0.17B | -0.18B | -0.20B | -0.20B | -0.19B | -0.31B | -0.45B | -0.48B |
|
EBT
|
1.03B | 1.16B | 1.32B | 1.45B | 1.59B | 1.66B | 1.80B | 1.91B | 1.93B | 1.64B | 2.03B | 2.22B | 2.75B | 3.08B | 3.17B | 3.34B | 3.13B |
|
Tax Provisions
|
0.38B | 0.43B | 0.48B | 0.52B | 0.57B | 0.61B | 0.64B | 0.67B | 0.64B | 0.42B | 0.41B | 0.48B | 0.61B | 0.65B | 0.66B | 0.73B | 0.64B |
|
Profit After Tax
|
0.66B | 0.74B | 0.85B | 0.93B | 1.02B | 1.07B | 1.16B | 1.24B | 1.28B | 1.34B | 1.62B | 1.73B | 2.17B | 2.43B | 2.53B | 2.66B | 2.50B |
|
Income from Continuing Operations
|
0.66B | 0.73B | 0.85B | 0.93B | 1.02B | 1.06B | 1.16B | 1.24B | 1.28B | 1.21B | 1.62B | 1.73B | 2.14B | 2.43B | 2.50B | 2.61B | 2.50B |
|
Consolidated Net Income
|
0.66B | 0.73B | 0.85B | 0.93B | 1.02B | 1.06B | 1.16B | 1.24B | 1.28B | 1.21B | 1.62B | 1.73B | 2.14B | 2.43B | 2.50B | 2.61B | 2.50B |
|
Income towards Parent Company
|
0.66B | 0.73B | 0.85B | 0.93B | 1.02B | 1.06B | 1.16B | 1.24B | 1.28B | 1.21B | 1.62B | 1.73B | 2.14B | 2.43B | 2.50B | 2.61B | 2.50B |
|
Net Income towards Common Stockholders
|
0.66B | 0.73B | 0.85B | 0.93B | 1.02B | 1.06B | 1.16B | 1.24B | 1.28B | 1.21B | 1.62B | 1.73B | 2.14B | 2.43B | 2.50B | 2.61B | 2.50B |
|
EPS (Basic)
|
11.89 | 15.23 | 19.91 | 24.04 | 28.28 | 32.16 | 36.76 | 41.52 | 45.05 | 49.59 | 64.78 | 73.62 | 97.60 | 120.83 | 136.60 | 153.82 | 148.80 |
|
EPS (Weighted Average and Diluted)
|
11.73 | 14.97 | 19.47 | 23.48 | 27.79 | 31.57 | 36.03 | 40.70 | 44.07 | 48.77 | 63.43 | 71.93 | 95.19 | 117.19 | 132.36 | 149.55 | 144.87 |
|
Shares Outstanding (Weighted Average)
|
0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Shares Outstanding (Diluted Average)
|
0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
EBITDA
|
1.18B | 1.32B | 1.49B | 1.63B | 1.77B | 1.83B | 1.95B | 2.06B | 2.08B | 1.81B | 2.22B | 2.42B | 2.94B | 3.27B | 3.47B | 3.79B | 3.61B |
|
Interest Expenses
|
0.15B | 0.16B | 0.17B | 0.18B | | | | 0.15B | 0.16B | 0.18B | 0.19B | 0.21B | 0.20B | 0.20B | 0.32B | 0.47B | 0.49B |
|
Tax Rate
|
36.44% | 37.16% | 35.89% | 35.97% | 35.98% | 36.55% | 35.64% | 35.12% | 33.48% | 25.85% | 20.39% | 21.82% | 22.31% | 21.09% | 20.99% | 21.75% | 20.29% |