|
Revenue
|
16.84B | 15.81B | 22.38B | 17.30B | 18.74B | 17.78B | 24.12B | 19.24B | 20.88B | 20.62B | 28.18B | 21.63B | 22.97B | 22.32B | 32.22B | 23.71B | 24.87B | 24.08B | 32.49B | 25.02B | 26.31B | 25.79B | 35.52B | 26.87B | 27.45B | 26.10B | 35.78B | 27.22B | 28.17B | 26.77B | 36.56B | 28.10B | 29.77B | 28.86B | 42.30B | 31.81B | 32.99B | 32.36B | 44.41B | 35.07B | 35.40B | 34.74B | 47.50B | 37.04B | 39.07B | 37.27B | 53.38B | 43.21B | 44.77B | 45.28B | 62.67B | 50.36B | 51.90B | 52.60B | 72.09B | 54.44B | 55.27B | 53.65B | 78.94B | 57.80B | 58.44B | 58.52B | 79.70B | 62.15B | 63.72B | 63.20B | 86.16B | 67.31B |
|
Cost of Revenue
|
14.77B | 13.78B | 19.51B | 15.08B | 16.40B | 15.49B | 21.02B | 16.76B | 18.23B | 18.07B | 24.68B | 18.93B | 20.14B | 19.54B | 28.21B | 20.73B | 21.77B | 21.04B | 28.42B | 21.82B | 23.04B | 22.55B | 31.04B | 23.39B | 23.90B | 22.69B | 31.10B | 23.62B | 24.47B | 23.16B | 31.65B | 24.29B | 25.93B | 24.97B | 36.70B | 27.62B | 28.73B | 28.13B | 38.67B | 30.62B | 30.72B | 30.23B | 41.31B | 32.23B | 34.06B | 32.25B | 46.40B | 37.46B | 39.08B | 39.41B | 54.73B | 43.95B | 45.52B | 46.35B | 63.56B | 47.77B | 48.42B | 47.17B | 69.22B | 50.46B | 51.14B | 51.17B | 69.59B | 54.11B | 55.74B | 55.00B | 75.04B | 58.51B |
|
Gross Profit
|
2.07B | 2.03B | 2.87B | 2.22B | 2.35B | 2.29B | 3.10B | 2.48B | 2.64B | 2.56B | 3.50B | 2.70B | 2.83B | 2.78B | 4.01B | 2.99B | 3.10B | 3.04B | 4.07B | 3.19B | 3.26B | 3.24B | 4.49B | 3.48B | 3.56B | 3.41B | 4.68B | 3.60B | 3.70B | 3.61B | 4.91B | 3.81B | 3.84B | 3.89B | 5.60B | 4.19B | 4.26B | 4.23B | 5.74B | 4.45B | 4.68B | 4.51B | 6.19B | 4.81B | 5.02B | 5.02B | 6.98B | 5.75B | 5.69B | 5.86B | 7.94B | 6.41B | 6.39B | 6.24B | 8.53B | 6.67B | 6.84B | 6.47B | 9.72B | 7.34B | 7.30B | 7.34B | 10.11B | 8.04B | 7.98B | 8.21B | 11.12B | 8.80B |
|
Selling, General & Administrative
|
1.67B | 1.66B | 2.25B | 1.78B | 1.87B | 1.79B | 2.40B | 1.95B | 2.04B | 1.99B | 2.71B | 2.14B | 2.18B | 2.15B | 3.04B | 2.33B | 2.36B | 2.31B | 3.10B | 2.50B | 2.53B | 2.49B | 3.38B | 2.70B | 2.67B | 2.58B | 3.50B | 2.81B | 2.83B | 2.73B | 3.70B | 2.94B | 2.98B | 2.91B | 4.12B | 3.22B | 3.23B | 3.15B | 4.26B | 3.48B | 3.46B | 3.37B | 4.68B | 3.73B | 3.74B | 3.83B | 5.03B | 4.32B | 4.35B | 4.20B | 5.67B | 4.72B | 4.58B | 4.45B | 6.04B | 4.92B | 4.94B | 4.79B | 6.94B | 5.36B | 5.24B | 5.14B | 7.07B | 5.85B | 5.66B | 5.68B | 7.78B | 6.33B |
|
Restructuring Costs
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.04B | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
1.67B | 1.66B | 2.27B | 1.79B | 1.88B | 1.79B | 2.41B | 1.96B | 2.04B | 2.00B | 2.74B | 2.15B | 2.18B | 2.16B | 3.06B | 2.35B | 2.37B | 2.32B | 3.12B | 2.52B | 2.54B | 2.50B | 3.40B | 2.71B | 2.68B | 2.59B | 3.53B | 2.83B | 2.85B | 2.75B | 3.72B | 2.96B | 3.00B | 2.92B | 4.15B | 3.24B | 3.25B | 3.16B | 4.29B | 3.50B | 3.47B | 3.38B | 4.72B | 3.75B | 3.75B | 3.84B | 5.05B | 4.34B | 4.36B | 4.21B | 5.70B | 4.72B | 4.58B | 4.45B | 6.04B | 4.92B | 4.94B | 4.79B | 6.94B | 5.36B | 5.24B | 5.14B | 7.07B | 5.85B | 5.66B | 5.68B | 7.78B | 6.33B |
|
Operating Income
|
0.40B | 0.36B | 0.60B | 0.43B | 0.47B | 0.49B | 0.69B | 0.53B | 0.60B | 0.56B | 0.76B | 0.54B | 0.64B | 0.62B | 0.95B | 0.64B | 0.74B | 0.72B | 0.95B | 0.67B | 0.72B | 0.74B | 1.09B | 0.77B | 0.88B | 0.82B | 1.16B | 0.77B | 0.86B | 0.86B | 1.19B | 0.85B | 0.84B | 0.97B | 1.45B | 0.95B | 1.02B | 1.07B | 1.45B | 0.95B | 1.20B | 1.12B | 1.46B | 1.06B | 1.27B | 1.18B | 1.93B | 1.43B | 1.34B | 1.66B | 2.27B | 1.69B | 1.81B | 1.79B | 2.50B | 1.75B | 1.90B | 1.68B | 2.78B | 1.98B | 2.06B | 2.20B | 3.04B | 2.20B | 2.32B | 2.53B | 3.34B | 2.46B |
|
EBIT
|
0.40B | 0.36B | 0.60B | 0.43B | 0.47B | 0.49B | 0.69B | 0.53B | 0.60B | 0.56B | 0.76B | 0.54B | 0.64B | 0.62B | 0.95B | 0.64B | 0.74B | 0.72B | 0.95B | 0.67B | 0.72B | 0.74B | 1.09B | 0.77B | 0.88B | 0.82B | 1.16B | 0.77B | 0.86B | 0.86B | 1.19B | 0.85B | 0.84B | 0.97B | 1.45B | 0.95B | 1.02B | 1.07B | 1.45B | 0.95B | 1.20B | 1.12B | 1.46B | 1.06B | 1.27B | 1.18B | 1.93B | 1.43B | 1.34B | 1.66B | 2.27B | 1.69B | 1.81B | 1.79B | 2.50B | 1.75B | 1.90B | 1.68B | 2.78B | 1.98B | 2.06B | 2.20B | 3.04B | 2.20B | 2.32B | 2.53B | 3.34B | 2.46B |
|
Interest & Investment Income
|
0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.03B | 0.01B | 0.00B | 0.01B | 0.05B | 0.04B | 0.01B | 0.02B | 0.04B | 0.02B | 0.03B | 0.01B | 0.04B | 0.02B | 0.03B | 0.01B | 0.03B | 0.04B | 0.02B | 0.01B | 0.04B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | -0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.05B | 0.02B | 0.05B | 0.04B | 0.07B | 0.04B | 0.04B | 0.02B | -0.01B | 0.03B | 0.02B | 0.03B | 0.07B | 0.04B | 0.03B | 0.07B | 0.07B | 0.05B | 0.11B | 0.13B | 0.24B | 0.16B | 0.22B | 0.13B | 0.12B | 0.15B | 0.14B | 0.09B | 0.21B | 0.15B |
|
EBT
|
0.39B | 0.34B | 0.58B | 0.42B | 0.47B | 0.47B | 0.68B | 0.50B | 0.57B | 0.53B | 0.77B | 0.55B | 0.63B | 0.62B | 0.96B | 0.65B | 0.74B | 0.71B | 0.95B | 0.66B | 0.73B | 0.72B | 1.09B | 0.78B | 0.87B | 0.80B | 1.16B | 0.76B | 0.84B | 0.83B | 1.18B | 0.85B | 0.81B | 0.96B | 1.42B | 0.94B | 0.99B | 1.07B | 1.45B | 0.94B | 1.22B | 1.12B | 1.49B | 1.06B | 1.28B | 1.16B | 1.87B | 1.42B | 1.32B | 1.65B | 2.29B | 1.70B | 1.80B | 1.83B | 2.52B | 1.77B | 1.98B | 1.77B | 2.96B | 2.11B | 2.24B | 2.28B | 3.11B | 2.31B | 2.42B | 2.58B | 3.51B | 2.58B |
|
Tax Provisions
|
0.14B | 0.13B | 0.21B | 0.15B | 0.17B | 0.16B | 0.25B | 0.17B | 0.20B | 0.19B | 0.27B | 0.23B | 0.21B | 0.22B | 0.34B | 0.23B | 0.18B | 0.25B | 0.33B | 0.23B | 0.26B | 0.24B | 0.38B | 0.27B | 0.26B | 0.28B | 0.38B | 0.28B | 0.29B | 0.29B | 0.40B | 0.29B | 0.29B | 0.26B | 0.49B | 0.28B | 0.27B | 0.31B | 0.40B | 0.16B | 0.31B | 0.21B | 0.38B | 0.20B | 0.33B | 0.31B | 0.47B | 0.24B | 0.35B | 0.42B | 0.60B | 0.35B | 0.48B | 0.46B | 0.64B | 0.41B | 0.52B | 0.47B | 0.80B | 0.52B | 0.49B | 0.60B | 0.76B | 0.51B | 0.63B | 0.68B | 0.90B | 0.58B |
|
Profit After Tax
|
0.24B | 0.21B | 0.38B | 0.27B | 0.30B | 0.31B | 0.44B | 0.33B | 0.37B | 0.34B | 0.50B | 0.33B | 0.41B | 0.41B | 0.62B | 0.42B | 0.55B | 0.46B | 0.62B | 0.43B | 0.47B | 0.48B | 0.70B | 0.51B | 0.61B | 0.52B | 0.78B | 0.49B | 0.56B | 0.55B | 0.79B | 0.56B | 0.52B | 0.71B | 0.93B | 0.65B | 0.71B | 0.76B | 1.05B | 0.78B | 0.90B | 0.92B | 1.11B | 0.86B | 0.95B | 0.85B | 1.40B | 1.18B | 0.97B | 1.23B | 1.69B | 1.34B | 1.32B | 1.37B | 1.88B | 1.36B | 1.47B | 1.30B | 2.16B | 1.59B | 1.74B | 1.68B | 2.35B | 1.80B | 1.79B | 1.90B | 2.61B | 2.00B |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.24B | 0.21B | 0.38B | 0.27B | 0.30B | 0.31B | 0.44B | 0.33B | 0.37B | 0.34B | 0.50B | 0.33B | 0.41B | 0.41B | 0.62B | 0.42B | 0.55B | 0.46B | 0.62B | 0.43B | 0.47B | 0.48B | 0.70B | 0.51B | 0.61B | 0.52B | 0.78B | 0.49B | 0.56B | 0.55B | 0.79B | 0.56B | 0.52B | 0.71B | 0.93B | 0.65B | 0.71B | 0.76B | 1.05B | 0.78B | 0.90B | 0.92B | 1.11B | 0.86B | 0.95B | 0.85B | 1.40B | 1.18B | 0.97B | 1.23B | 1.69B | 1.34B | 1.32B | 1.37B | 1.88B | 1.36B | 1.47B | 1.30B | 2.16B | 1.59B | 1.74B | 1.68B | 2.35B | 1.80B | 1.79B | 1.90B | 2.61B | 2.00B |
|
Consolidated Net Income
|
0.24B | 0.21B | 0.38B | 0.27B | 0.30B | 0.31B | 0.44B | 0.33B | 0.37B | 0.34B | 0.50B | 0.33B | 0.41B | 0.41B | 0.62B | 0.42B | 0.55B | 0.46B | 0.62B | 0.43B | 0.47B | 0.48B | 0.70B | 0.51B | 0.61B | 0.52B | 0.78B | 0.49B | 0.56B | 0.55B | 0.79B | 0.56B | 0.52B | 0.71B | 0.93B | 0.65B | 0.71B | 0.76B | 1.05B | 0.78B | 0.90B | 0.92B | 1.11B | 0.86B | 0.95B | 0.85B | 1.40B | 1.18B | 0.97B | 1.23B | 1.69B | 1.34B | 1.32B | 1.37B | 1.88B | 1.36B | 1.47B | 1.30B | 2.16B | 1.59B | 1.74B | 1.68B | 2.35B | 1.80B | 1.79B | 1.90B | 2.61B | 2.00B |
|
Income towards Parent Company
|
0.24B | 0.21B | 0.38B | 0.27B | 0.30B | 0.31B | 0.44B | 0.33B | 0.37B | 0.34B | 0.50B | 0.33B | 0.41B | 0.41B | 0.62B | 0.42B | 0.55B | 0.46B | 0.62B | 0.43B | 0.47B | 0.48B | 0.70B | 0.51B | 0.61B | 0.52B | 0.78B | 0.49B | 0.56B | 0.55B | 0.79B | 0.56B | 0.52B | 0.71B | 0.93B | 0.65B | 0.71B | 0.76B | 1.05B | 0.78B | 0.90B | 0.92B | 1.11B | 0.86B | 0.95B | 0.85B | 1.40B | 1.18B | 0.97B | 1.23B | 1.69B | 1.34B | 1.32B | 1.37B | 1.88B | 1.36B | 1.47B | 1.30B | 2.16B | 1.59B | 1.74B | 1.68B | 2.35B | 1.80B | 1.79B | 1.90B | 2.61B | 2.00B |
|
Net Income towards Common Stockholders
|
0.24B | 0.21B | 0.38B | 0.27B | 0.30B | 0.31B | 0.44B | 0.33B | 0.37B | 0.33B | 0.50B | 0.33B | 0.41B | 0.41B | 0.62B | 0.42B | 0.55B | 0.46B | 0.62B | 0.43B | 0.47B | 0.48B | 0.70B | 0.51B | 0.61B | 0.52B | 0.78B | 0.49B | 0.56B | 0.55B | 0.79B | 0.56B | 0.52B | 0.71B | 0.93B | 0.65B | 0.71B | 0.76B | 1.05B | 0.78B | 0.90B | 0.92B | 1.11B | 0.86B | 0.95B | 0.85B | 1.40B | 1.18B | 0.97B | 1.23B | 1.69B | 1.34B | 1.32B | 1.37B | 1.88B | 1.36B | 1.47B | 1.30B | 2.16B | 1.59B | 1.74B | 1.68B | 2.35B | 1.80B | 1.79B | 1.90B | 2.61B | 2.00B |
|
EPS (Basic)
|
0.56 | 0.48 | 0.87 | 0.61 | 0.69 | 0.69 | 1.00 | 0.72 | 0.80 | 0.74 | 1.15 | 0.74 | 0.91 | 0.89 | 1.43 | 0.96 | 1.26 | 1.05 | 1.43 | 0.97 | 1.05 | 1.08 | 1.61 | 1.13 | 1.36 | 1.17 | 1.77 | 1.10 | 1.24 | 1.24 | 1.79 | 1.24 | 1.17 | 1.59 | 2.13 | 1.46 | 1.60 | 1.71 | 2.40 | 1.75 | 2.02 | 2.06 | 2.52 | 1.91 | 2.10 | 1.90 | 3.17 | 2.63 | 2.15 | 2.75 | 3.77 | 2.99 | 2.93 | 3.05 | 4.21 | 3.07 | 3.30 | 2.94 | 4.87 | 3.58 | 3.93 | 3.79 | 5.30 | 4.05 | 4.03 | 4.29 | 5.88 | 4.51 |
|
EPS (Weighted Average and Diluted)
|
0.55 | 0.48 | 0.86 | 0.61 | 0.67 | 0.68 | 0.98 | 0.71 | 0.79 | 0.73 | 1.13 | 0.73 | 0.90 | 0.88 | 1.42 | 0.95 | 1.24 | 1.04 | 1.41 | 0.96 | 1.05 | 1.07 | 1.59 | 1.12 | 1.35 | 1.17 | 1.76 | 1.09 | 1.24 | 1.24 | 1.78 | 1.24 | 1.17 | 1.59 | 2.11 | 1.45 | 1.59 | 1.70 | 2.38 | 1.73 | 2.01 | 2.05 | 2.51 | 1.90 | 2.10 | 1.89 | 3.16 | 2.62 | 2.14 | 2.75 | 3.76 | 2.98 | 2.92 | 3.04 | 4.20 | 3.07 | 3.30 | 2.93 | 4.86 | 3.58 | 3.92 | 3.78 | 5.29 | 4.04 | 4.02 | 4.28 | 5.87 | 4.50 |
|
Shares Outstanding (Weighted Average)
|
0.43B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | | 0.44B | 0.44B | 0.44B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B |
|
Shares Outstanding (Diluted Average)
|
0.44B | 0.44B | 0.44B | 0.44B | 0.45B | 0.45B | 0.45B | | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B |
|
EBITDA
|
0.40B | 0.36B | 0.60B | 0.43B | 0.47B | 0.49B | 0.69B | 0.53B | 0.60B | 0.56B | 0.76B | 0.54B | 0.64B | 0.62B | 0.95B | 0.64B | 0.74B | 0.72B | 0.95B | 0.67B | 0.72B | 0.74B | 1.09B | 0.77B | 0.88B | 0.82B | 1.16B | 0.77B | 0.86B | 0.86B | 1.19B | 0.85B | 0.84B | 0.97B | 1.45B | 0.95B | 1.02B | 1.07B | 1.45B | 0.95B | 1.20B | 1.12B | 1.46B | 1.06B | 1.27B | 1.18B | 1.93B | 1.43B | 1.34B | 1.66B | 2.27B | 1.69B | 1.81B | 1.79B | 2.50B | 1.75B | 1.90B | 1.68B | 2.78B | 1.98B | 2.06B | 2.20B | 3.04B | 2.20B | 2.32B | 2.53B | 3.34B | 2.46B |
|
Interest Expenses
|
0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B |
|
Tax Rate
|
36.88% | 37.65% | 35.27% | 36.02% | 35.65% | 34.39% | 36.11% | 34.13% | 35.60% | 36.14% | 35.23% | 40.69% | 34.29% | 34.89% | 35.54% | 34.83% | 25.03% | 34.83% | 34.80% | 34.60% | 35.03% | 33.84% | 35.08% | 35.17% | 30.23% | 35.04% | 32.70% | 36.09% | 34.01% | 34.25% | 33.53% | 34.40% | 35.60% | 26.84% | 34.32% | 30.45% | 27.69% | 28.85% | 27.33% | 16.90% | 25.84% | 18.43% | 25.60% | 19.09% | 25.84% | 26.74% | 24.88% | 16.83% | 26.38% | 25.27% | 26.06% | 20.70% | 26.71% | 24.90% | 25.36% | 22.94% | 26.07% | 26.48% | 27.10% | 24.55% | 22.08% | 26.40% | 24.38% | 22.03% | 26.18% | 26.24% | 25.64% | 22.53% |