|
Revenue
|
3.11B | 3.21B | 3.22B | 3.49B | 3.45B | 3.58B | 3.60B | 4.19B | 3.90B | 3.95B | 3.96B | 4.21B | 4.23B | 4.39B | 4.38B | 4.49B | 4.52B | 4.72B | 4.72B | 4.94B | 4.92B | 5.10B | 5.07B | 5.29B | 5.27B | 5.39B | 5.32B | 6.01B | 5.61B | 5.83B | 5.90B | 6.13B | 6.11B | 6.44B | 6.42B | 6.65B | 6.62B | 6.98B | 6.99B | 7.16B | 8.45B | 8.68B | 8.20B | 8.41B | 8.40B | 8.65B | 8.52B | 8.65B | 8.75B | 9.43B | 9.46B | 10.20B | 9.34B | 9.80B | 9.69B | 9.86B | 9.91B | 10.21B | 10.18B | 10.30B | 10.44B | 10.73B | 10.65B |
|
Cost of Revenue
|
2.11B | 2.18B | 2.21B | 2.36B | 2.36B | 2.43B | 2.48B | 2.84B | 2.67B | 2.69B | 2.74B | 2.84B | 2.94B | 3.02B | 3.05B | 3.06B | 3.16B | 3.27B | 3.30B | 3.37B | 3.42B | 3.51B | 3.53B | 3.60B | 3.65B | 3.71B | 3.73B | 4.11B | 3.91B | 4.04B | 4.14B | 4.16B | 4.25B | 4.47B | 4.52B | 4.58B | 4.62B | 4.83B | 4.93B | 4.88B | 5.85B | 5.87B | 5.63B | 5.68B | 5.65B | 5.91B | 5.90B | 5.95B | 6.01B | 6.38B | 6.58B | 7.05B | 6.39B | 6.75B | 6.88B | 6.95B | 6.92B | 7.15B | 7.25B | 7.27B | 7.20B | 7.37B | 7.47B |
|
Gross Profit
|
1.00B | 1.04B | 1.01B | 1.13B | 1.09B | 1.15B | 1.12B | 1.35B | 1.23B | 1.26B | 1.23B | 1.37B | 1.30B | 1.38B | 1.33B | 1.43B | 1.36B | 1.46B | 1.42B | 1.57B | 1.50B | 1.59B | 1.54B | 1.68B | 1.61B | 1.68B | 1.59B | 1.90B | 1.70B | 1.79B | 1.77B | 1.97B | 1.86B | 1.97B | 1.90B | 2.07B | 2.00B | 2.15B | 2.07B | 2.27B | 2.60B | 2.82B | 2.57B | 2.74B | 2.76B | 2.74B | 2.62B | 2.70B | 2.74B | 3.05B | 2.89B | 3.15B | 2.96B | 3.04B | 2.81B | 2.91B | 2.99B | 3.06B | 2.94B | 3.03B | 3.23B | 3.36B | 3.18B |
|
Selling, General & Administrative
|
0.71B | 0.74B | 0.74B | 0.72B | 0.77B | 0.80B | 0.80B | 0.84B | 0.84B | 0.88B | 0.86B | 0.85B | 0.90B | 0.96B | 0.94B | 0.90B | 0.98B | 1.03B | 1.03B | 1.00B | 1.07B | 1.11B | 1.11B | 1.07B | 1.13B | 1.17B | 1.19B | 1.22B | 1.23B | 1.30B | 1.35B | 1.34B | 1.37B | 1.43B | 1.45B | 1.43B | 1.49B | 1.57B | 1.57B | 1.55B | 1.73B | 1.78B | 1.80B | 1.86B | 1.85B | 1.89B | 1.95B | 1.90B | 1.99B | 2.13B | 2.15B | 2.22B | 2.21B | 2.35B | 2.38B | 2.33B | 2.45B | 2.51B | 2.61B | 2.74B | 2.66B | 2.77B | 2.76B |
|
Operating Expenses
|
0.71B | 0.74B | 0.74B | 0.72B | 0.77B | 0.80B | 0.80B | 0.84B | 0.84B | 0.88B | 0.86B | 0.85B | 0.90B | 0.96B | 0.94B | 0.90B | 0.98B | 1.03B | 1.03B | 1.00B | 1.07B | 1.11B | 1.11B | 1.07B | 1.13B | 1.17B | 1.19B | 1.22B | 1.23B | 1.30B | 1.35B | 1.34B | 1.37B | 1.43B | 1.45B | 1.43B | 1.49B | 1.57B | 1.57B | 1.55B | 1.73B | 1.78B | 1.80B | 1.86B | 1.85B | 1.89B | 1.95B | 1.90B | 1.99B | 2.13B | 2.15B | 2.22B | 2.21B | 2.35B | 2.38B | 2.33B | 2.45B | 2.51B | 2.61B | 2.74B | 2.66B | 2.77B | 2.76B |
|
Operating Income
|
0.29B | 0.30B | 0.27B | 0.41B | 0.32B | 0.35B | 0.31B | 0.51B | 0.38B | 0.39B | 0.36B | 0.52B | 0.40B | 0.41B | 0.39B | 0.54B | 0.38B | 0.43B | 0.39B | 0.57B | 0.43B | 0.48B | 0.42B | 0.61B | 0.48B | 0.51B | 0.39B | 0.68B | 0.47B | 0.49B | 0.42B | 0.62B | 0.49B | 0.55B | 0.44B | 0.64B | 0.51B | 0.58B | 0.49B | 0.72B | 0.87B | 1.04B | 0.77B | 0.87B | 0.91B | 0.85B | 0.67B | 0.80B | 0.75B | 0.91B | 0.74B | 0.93B | 0.74B | 0.69B | 0.43B | 0.58B | 0.55B | 0.55B | 0.32B | 0.29B | 0.58B | 0.60B | 0.43B |
|
EBIT
|
0.29B | 0.30B | 0.27B | 0.41B | 0.32B | 0.35B | 0.31B | 0.51B | 0.38B | 0.39B | 0.36B | 0.52B | 0.40B | 0.41B | 0.39B | 0.54B | 0.38B | 0.43B | 0.39B | 0.57B | 0.43B | 0.48B | 0.42B | 0.61B | 0.48B | 0.51B | 0.39B | 0.68B | 0.47B | 0.49B | 0.42B | 0.62B | 0.49B | 0.55B | 0.44B | 0.64B | 0.51B | 0.58B | 0.49B | 0.72B | 0.87B | 1.04B | 0.77B | 0.87B | 0.91B | 0.85B | 0.67B | 0.80B | 0.75B | 0.91B | 0.74B | 0.93B | 0.74B | 0.69B | 0.43B | 0.58B | 0.55B | 0.55B | 0.32B | 0.29B | 0.58B | 0.60B | 0.43B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | 0.00B | -0.02B | -0.02B | -0.02B | 0.07B | -0.02B | -0.02B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.08B | -0.08B | -0.07B | -0.07B | -0.07B | -0.07B | -0.06B | -0.06B | -0.06B |
|
Other Non Operating Income
|
-0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.06B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | | -0.02B | | | | | | | | | | -0.00B | | | | | | -0.00B | | | | | -0.00B | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | |
|
Non Operating Income
|
-0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.06B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | | -0.02B | | | | | | | | | | -0.00B | | | | | | -0.00B | | | | | -0.00B | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | |
|
EBT
|
0.22B | 0.22B | 0.20B | 0.34B | 0.25B | 0.23B | 0.27B | 0.47B | 0.35B | 0.32B | 0.33B | 0.49B | 0.35B | 0.39B | 0.37B | 0.52B | 0.36B | 0.41B | 0.37B | 0.55B | 0.41B | 0.46B | 0.40B | 0.59B | 0.46B | 0.48B | 0.37B | 0.66B | 0.45B | 0.47B | 0.39B | 0.60B | 0.47B | 0.52B | 0.42B | 0.61B | 0.49B | 0.55B | 0.47B | 0.70B | 0.84B | 1.00B | 0.73B | 0.83B | 0.87B | 0.81B | 0.63B | 0.76B | 0.71B | 0.87B | 0.68B | 0.86B | 0.66B | 0.61B | 0.35B | 0.50B | 0.47B | 0.48B | 0.26B | 0.23B | 0.51B | 0.54B | 0.37B |
|
Tax Provisions
|
0.08B | 0.08B | 0.07B | 0.12B | 0.10B | 0.09B | 0.10B | 0.18B | 0.13B | 0.11B | 0.12B | 0.18B | 0.13B | 0.15B | 0.13B | 0.22B | 0.14B | 0.15B | 0.14B | 0.20B | 0.15B | 0.17B | 0.15B | 0.21B | 0.16B | 0.18B | 0.13B | 0.24B | 0.17B | 0.17B | 0.14B | 0.02B | 0.10B | 0.11B | 0.08B | 0.13B | 0.10B | 0.13B | 0.10B | 0.16B | 0.19B | 0.22B | 0.16B | 0.19B | 0.19B | 0.17B | 0.14B | 0.16B | 0.15B | 0.19B | 0.16B | 0.20B | 0.14B | 0.14B | 0.07B | 0.10B | 0.11B | 0.11B | 0.06B | 0.07B | 0.12B | 0.13B | 0.09B |
|
Profit After Tax
|
0.14B | 0.14B | 0.13B | 0.22B | 0.16B | 0.15B | 0.17B | 0.29B | 0.21B | 0.21B | 0.21B | 0.32B | 0.22B | 0.25B | 0.24B | 0.29B | 0.22B | 0.25B | 0.24B | 0.34B | 0.25B | 0.28B | 0.25B | 0.38B | 0.30B | 0.31B | 0.24B | 0.41B | 0.28B | 0.29B | 0.25B | 0.71B | 0.36B | 0.41B | 0.33B | 0.48B | 0.39B | 0.43B | 0.37B | 0.54B | 0.65B | 0.79B | 0.57B | 0.64B | 0.68B | 0.64B | 0.49B | 0.60B | 0.55B | 0.68B | 0.53B | 0.66B | 0.51B | 0.47B | 0.28B | 0.40B | 0.36B | 0.37B | 0.20B | 0.19B | 0.39B | 0.41B | 0.28B |
|
Income from Continuing Operations
|
0.14B | 0.14B | 0.13B | 0.22B | 0.16B | 0.15B | 0.17B | 0.29B | 0.21B | 0.21B | 0.21B | 0.32B | 0.22B | 0.25B | 0.24B | 0.29B | 0.22B | 0.25B | 0.24B | 0.34B | 0.25B | 0.28B | 0.25B | 0.38B | 0.30B | 0.31B | 0.24B | 0.41B | 0.28B | 0.29B | 0.25B | 0.57B | 0.36B | 0.41B | 0.33B | 0.48B | 0.39B | 0.43B | 0.37B | 0.54B | 0.65B | 0.79B | 0.57B | 0.64B | 0.68B | 0.64B | 0.49B | 0.60B | 0.55B | 0.68B | 0.53B | 0.66B | 0.51B | 0.47B | 0.28B | 0.40B | 0.36B | 0.37B | 0.20B | 0.16B | 0.39B | 0.41B | 0.28B |
|
Consolidated Net Income
|
0.14B | 0.14B | 0.13B | 0.22B | 0.16B | 0.15B | 0.17B | 0.29B | 0.21B | 0.21B | 0.21B | 0.32B | 0.22B | 0.25B | 0.24B | 0.29B | 0.22B | 0.25B | 0.24B | 0.34B | 0.25B | 0.28B | 0.25B | 0.38B | 0.30B | 0.31B | 0.24B | 0.41B | 0.28B | 0.29B | 0.25B | 0.57B | 0.36B | 0.41B | 0.33B | 0.48B | 0.39B | 0.43B | 0.37B | 0.54B | 0.65B | 0.79B | 0.57B | 0.64B | 0.68B | 0.64B | 0.49B | 0.60B | 0.55B | 0.68B | 0.53B | 0.66B | 0.51B | 0.47B | 0.28B | 0.40B | 0.36B | 0.37B | 0.20B | 0.16B | 0.39B | 0.41B | 0.28B |
|
Income towards Parent Company
|
0.14B | 0.14B | 0.13B | 0.22B | 0.16B | 0.15B | 0.17B | 0.29B | 0.21B | 0.21B | 0.21B | 0.32B | 0.22B | 0.25B | 0.24B | 0.29B | 0.22B | 0.25B | 0.24B | 0.34B | 0.25B | 0.28B | 0.25B | 0.38B | 0.30B | 0.31B | 0.24B | 0.41B | 0.28B | 0.29B | 0.25B | 0.57B | 0.36B | 0.41B | 0.33B | 0.48B | 0.39B | 0.43B | 0.37B | 0.54B | 0.65B | 0.79B | 0.57B | 0.64B | 0.68B | 0.64B | 0.49B | 0.60B | 0.55B | 0.68B | 0.53B | 0.66B | 0.51B | 0.47B | 0.28B | 0.40B | 0.36B | 0.37B | 0.20B | 0.16B | 0.39B | 0.41B | 0.28B |
|
Net Income towards Common Stockholders
|
0.14B | 0.14B | 0.13B | 0.22B | 0.16B | 0.15B | 0.17B | 0.29B | 0.21B | 0.21B | 0.21B | 0.32B | 0.22B | 0.25B | 0.24B | 0.32B | 0.22B | 0.25B | 0.24B | 0.36B | 0.25B | 0.28B | 0.25B | 0.38B | 0.30B | 0.31B | 0.24B | 0.41B | 0.28B | 0.29B | 0.25B | 0.71B | 0.36B | 0.41B | 0.33B | 0.48B | 0.39B | 0.43B | 0.37B | 0.54B | 0.65B | 0.79B | 0.57B | 0.64B | 0.68B | 0.64B | 0.49B | 0.60B | 0.55B | 0.68B | 0.53B | 0.66B | 0.51B | 0.47B | 0.28B | 0.40B | 0.36B | 0.37B | 0.20B | 0.19B | 0.39B | 0.41B | 0.28B |
|
EPS (Basic)
|
0.40 | 0.41 | 0.38 | 0.65 | 0.46 | 0.43 | 0.50 | 0.86 | 0.64 | 0.64 | 0.62 | 0.97 | 0.67 | 0.76 | 0.74 | 1.01 | 0.72 | 0.83 | 0.78 | 1.17 | 0.84 | 0.95 | 0.87 | 1.30 | 1.03 | 1.08 | 0.84 | 1.50 | 1.02 | 1.08 | 0.93 | 2.63 | 1.36 | 1.53 | 1.26 | 1.85 | 1.49 | 1.65 | 1.43 | 2.11 | 2.58 | 3.15 | 2.32 | 2.64 | 2.84 | 2.71 | 2.09 | 2.58 | 2.42 | 3.00 | 2.34 | 2.97 | 2.35 | 2.14 | 1.26 | 1.83 | 1.65 | 1.70 | 0.89 | 0.87 | 1.78 | 1.87 | 1.28 |
|
EPS (Weighted Average and Diluted)
|
0.39 | 0.41 | 0.37 | 0.64 | 0.45 | 0.42 | 0.50 | 0.85 | 0.63 | 0.64 | 0.62 | 0.97 | 0.67 | 0.75 | 0.74 | 1.01 | 0.72 | 0.83 | 0.78 | 1.17 | 0.84 | 0.95 | 0.86 | 1.30 | 1.03 | 1.08 | 0.84 | 1.49 | 1.02 | 1.08 | 0.93 | 2.63 | 1.36 | 1.52 | 1.26 | 1.84 | 1.48 | 1.65 | 1.42 | 2.10 | 2.56 | 3.12 | 2.31 | 2.62 | 2.82 | 2.69 | 2.08 | 2.56 | 2.41 | 2.98 | 2.33 | 2.96 | 2.34 | 2.13 | 1.26 | 1.82 | 1.65 | 1.70 | 0.89 | 0.87 | 1.78 | 1.86 | 1.28 |
|
Shares Outstanding (Weighted Average)
|
0.34B | | | | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.34B | | | | 0.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.29B | 0.30B | 0.27B | 0.41B | 0.32B | 0.35B | 0.31B | 0.51B | 0.38B | 0.39B | 0.36B | 0.52B | 0.40B | 0.41B | 0.39B | 0.54B | 0.38B | 0.43B | 0.39B | 0.57B | 0.43B | 0.48B | 0.42B | 0.61B | 0.48B | 0.51B | 0.39B | 0.68B | 0.47B | 0.49B | 0.42B | 0.62B | 0.49B | 0.55B | 0.44B | 0.64B | 0.51B | 0.58B | 0.49B | 0.72B | 0.87B | 1.04B | 0.77B | 0.87B | 0.91B | 0.85B | 0.67B | 0.80B | 0.75B | 0.91B | 0.74B | 0.93B | 0.74B | 0.69B | 0.43B | 0.58B | 0.55B | 0.55B | 0.32B | 0.29B | 0.58B | 0.60B | 0.43B |
|
Interest Expenses
|
0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | | | | | | | |
|
Tax Rate
|
37.78% | 37.23% | 35.58% | 35.04% | 38.15% | 36.82% | 37.13% | 37.51% | 38.24% | 34.11% | 37.43% | 35.86% | 37.41% | 37.41% | 35.62% | 43.36% | 37.78% | 38.10% | 36.53% | 36.77% | 37.72% | 37.96% | 37.01% | 36.15% | 35.37% | 36.77% | 36.25% | 36.78% | 37.23% | 37.20% | 35.81% | 4.13% | 21.61% | 21.54% | 19.98% | 21.22% | 20.83% | 22.86% | 21.75% | 22.99% | 22.22% | 21.50% | 21.64% | 22.74% | 21.96% | 21.37% | 22.25% | 21.20% | 21.77% | 22.09% | 22.79% | 23.21% | 21.81% | 22.89% | 21.34% | 20.04% | 23.30% | 22.34% | 23.22% | 29.56% | 23.38% | 23.48% | 23.59% |