|
Revenue
|
8.26B | 8.10B | 7.72B | 7.90B | 7.75B | 8.10B | 8.01B | 8.60B | 7.80B | 7.88B | 7.85B | 9.15B | 7.58B | 7.92B | 7.93B | 7.56B | 7.40B | 7.83B | 7.74B | 8.05B | 7.26B | 7.47B | 7.75B | 8.36B | 7.78B | 7.88B | 7.99B | 8.12B | 7.48B | 7.77B | 7.66B | 7.65B | 7.44B | 7.67B | 7.58B | 8.28B | 7.54B | 9.19B | 9.09B | 10.38B | 9.26B | 9.55B | 9.76B | 10.77B | 8.75B | 9.26B | 9.43B | 10.48B | 9.39B | 9.22B | 9.57B | 10.29B | 9.39B | 9.19B | 9.97B | 10.85B | 9.88B | 10.15B | 10.57B | 11.67B | 10.73B | 11.98B | 11.67B | 13.34B | 12.22B | 13.04B | 12.91B |
|
Cost of Revenue
|
4.69B | 4.52B | 4.22B | 4.39B | 6.35B | 6.64B | 6.56B | -2.19B | 4.01B | 6.42B | 6.36B | -1.92B | 6.18B | 3.94B | 4.01B | 4.12B | 3.55B | 3.81B | 3.70B | 4.09B | 3.46B | 3.64B | 3.87B | 4.37B | 3.82B | 4.03B | 4.04B | 4.10B | 3.63B | 3.89B | 3.75B | 13.62B | 3.44B | 3.60B | 6.01B | 6.68B | 5.99B | 7.49B | 7.41B | -4.96B | 4.24B | 4.34B | 4.64B | 5.39B | 3.99B | 4.61B | 4.46B | 5.14B | 4.44B | 4.26B | 4.55B | 5.28B | 4.31B | 4.17B | 4.91B | 5.59B | 4.64B | 4.92B | 5.15B | 5.89B | 5.19B | 6.13B | 5.76B | 7.26B | 6.14B | 6.82B | 6.79B |
|
Gross Profit
|
3.57B | 3.58B | 3.50B | 3.51B | 1.40B | 1.46B | 1.45B | 10.79B | 3.79B | 1.45B | 1.49B | 11.06B | 1.40B | 3.99B | 3.92B | 3.44B | 3.86B | 4.03B | 4.04B | 3.96B | 3.80B | 3.84B | 3.88B | 3.99B | 3.96B | 3.85B | 3.96B | 4.02B | 3.84B | 3.88B | 3.91B | -5.97B | 4.00B | 4.08B | 1.57B | 1.60B | 1.54B | 1.70B | 1.69B | 15.34B | 5.03B | 5.21B | 5.12B | 5.38B | 4.76B | 4.66B | 4.97B | 5.34B | 4.95B | 4.96B | 5.02B | 5.02B | 5.08B | 5.02B | 5.07B | 5.26B | 5.24B | 5.24B | 5.42B | 5.78B | 5.54B | 5.85B | 5.91B | 6.08B | 6.08B | 6.22B | 6.12B |
|
Selling, General & Administrative
|
0.51B | 0.51B | 0.45B | 0.48B | 0.49B | 0.48B | 0.48B | 0.52B | 0.51B | 0.51B | 0.49B | 0.52B | 0.54B | 0.53B | 0.51B | 0.65B | 0.51B | 0.51B | 0.50B | 0.53B | 0.49B | 0.49B | 0.48B | 0.53B | 0.50B | 0.47B | 0.48B | 0.49B | 0.46B | 0.48B | 0.47B | 0.50B | 0.47B | 0.49B | 0.50B | 0.54B | 0.54B | 0.61B | 0.55B | 0.56B | 0.61B | 0.60B | 0.57B | 0.64B | 0.53B | 0.57B | 0.51B | 0.58B | 0.56B | 0.56B | 0.55B | 0.58B | 0.63B | 0.61B | 0.57B | 0.60B | 0.59B | 0.60B | 0.60B | 0.64B | 0.63B | 0.64B | 0.64B | 0.66B | 0.62B | 0.64B | 0.64B |
|
Other Operating Expenses
|
6.85B | 6.65B | 6.39B | 6.46B | 6.35B | 6.64B | 6.56B | 7.01B | 6.36B | 6.42B | 6.36B | 7.67B | 6.18B | 6.43B | 6.52B | 8.88B | 6.05B | 6.36B | 6.28B | 6.59B | 5.90B | 6.04B | 6.27B | 6.77B | 6.25B | 6.33B | 6.48B | 6.48B | 6.09B | 6.26B | 6.17B | 6.37B | 5.92B | 6.11B | 6.01B | 6.68B | 5.99B | 7.49B | 7.41B | 8.65B | 7.63B | 7.87B | 7.97B | 8.83B | 7.29B | 7.86B | 7.85B | 8.61B | 7.89B | 7.71B | 7.94B | 8.53B | 7.86B | 7.60B | 8.31B | 9.02B | 8.36B | 8.59B | 8.91B | 9.74B | 9.07B | 10.18B | 9.86B | 11.25B | 10.33B | 11.09B | 10.94B |
|
Operating Expenses
|
7.36B | 7.16B | 6.84B | 6.95B | 6.83B | 7.12B | 7.04B | 7.53B | 6.87B | 6.93B | 6.86B | 8.20B | 6.72B | 6.95B | 7.03B | 9.53B | 6.56B | 6.87B | 6.77B | 7.12B | 6.39B | 6.53B | 6.75B | 7.29B | 6.76B | 6.80B | 6.96B | 6.97B | 6.55B | 6.75B | 6.64B | 6.88B | 6.39B | 6.61B | 6.52B | 7.22B | 6.53B | 8.10B | 7.96B | 9.21B | 8.25B | 8.46B | 8.54B | 9.46B | 7.82B | 8.43B | 8.36B | 9.19B | 8.45B | 8.26B | 8.49B | 9.11B | 8.48B | 8.21B | 8.88B | 9.62B | 8.94B | 9.19B | 9.51B | 10.38B | 9.70B | 10.82B | 10.49B | 11.91B | 10.96B | 11.74B | 11.58B |
|
Operating Income
|
0.91B | 0.94B | 0.87B | 0.95B | 0.92B | 0.98B | 0.97B | 1.08B | 0.93B | 0.95B | 1.00B | 0.95B | 0.86B | 0.97B | 0.91B | -1.97B | 0.85B | 0.96B | 0.96B | 0.92B | 0.87B | 0.95B | 1.00B | 1.07B | 1.03B | 1.08B | 1.03B | 1.15B | 0.92B | 1.03B | 1.01B | 0.78B | 1.05B | 1.07B | 1.06B | 1.06B | 1.01B | 1.09B | 1.14B | 1.16B | 1.01B | 1.09B | 1.22B | 1.25B | 0.93B | 0.83B | 1.07B | 1.29B | 0.94B | 0.96B | 1.08B | 1.19B | 0.91B | 0.98B | 1.10B | 1.23B | 0.94B | 0.96B | 1.06B | 1.29B | 1.04B | 1.16B | 1.18B | 1.42B | 1.27B | 1.30B | 1.33B |
|
EBIT
|
0.91B | 0.94B | 0.87B | 0.95B | 0.92B | 0.98B | 0.97B | 1.08B | 0.93B | 0.95B | 1.00B | 0.95B | 0.86B | 0.97B | 0.91B | -1.97B | 0.85B | 0.96B | 0.96B | 0.92B | 0.87B | 0.95B | 1.00B | 1.07B | 1.03B | 1.08B | 1.03B | 1.15B | 0.92B | 1.03B | 1.01B | 0.78B | 1.05B | 1.07B | 1.06B | 1.06B | 1.01B | 1.09B | 1.14B | 1.16B | 1.01B | 1.09B | 1.22B | 1.25B | 0.93B | 0.83B | 1.07B | 1.29B | 0.94B | 0.96B | 1.08B | 1.19B | 0.91B | 0.98B | 1.10B | 1.23B | 0.94B | 0.96B | 1.06B | 1.29B | 1.04B | 1.16B | 1.18B | 1.42B | 1.27B | 1.30B | 1.33B |
|
Interest & Investment Income
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.00B | | -0.01B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.04B | -0.01B | -0.00B | | -0.01B | -0.00B | -0.13B | | | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.01B | 0.00B | 0.08B | 0.02B | 0.01B | -0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Non Operating Income
|
0.00B | | -0.01B | 0.00B | -0.00B | 0.00B | | | 0.00B | 0.04B | -0.01B | -0.00B | | -0.01B | -0.00B | -0.13B | | | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.01B | 0.00B | 0.08B | 0.02B | 0.01B | -0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B |
|
EBT
|
0.87B | 0.91B | 0.83B | 0.91B | 0.87B | 0.94B | 0.93B | 1.04B | 0.90B | 0.96B | 0.95B | 0.91B | 0.82B | 0.93B | 0.86B | -2.14B | 0.82B | 0.94B | 0.94B | 0.91B | 0.85B | 0.93B | 0.98B | 1.04B | 1.01B | 1.06B | 1.01B | 1.14B | 0.91B | 1.00B | 0.99B | 0.74B | 1.01B | 1.03B | 1.03B | 1.01B | 0.96B | 0.97B | 1.02B | 1.13B | 0.92B | 0.98B | 1.09B | 1.21B | 0.85B | 0.73B | 0.98B | 1.19B | 0.84B | 0.88B | 1.01B | 1.13B | 0.85B | 0.92B | 1.05B | 1.21B | 0.88B | 0.89B | 0.99B | 1.23B | 0.97B | 1.09B | 1.11B | 1.37B | 1.20B | 1.23B | 1.27B |
|
Tax Provisions
|
0.28B | 0.29B | 0.25B | 0.29B | 0.28B | 0.29B | 0.28B | 0.31B | 0.28B | 0.29B | 0.29B | 0.31B | 0.26B | 0.29B | 0.26B | 0.04B | 0.25B | 0.30B | 0.29B | 0.28B | 0.26B | 0.28B | 0.28B | 0.31B | 0.29B | 0.31B | 0.28B | 0.30B | 0.26B | 0.29B | 0.26B | 0.17B | 0.25B | 0.28B | 0.26B | 0.37B | 0.16B | 0.18B | 0.16B | 0.22B | 0.17B | 0.18B | 0.18B | 0.19B | 0.14B | 0.10B | 0.14B | 0.18B | 0.14B | 0.14B | 0.15B | 0.18B | 0.12B | 0.16B | 0.15B | 0.22B | 0.15B | 0.14B | 0.15B | 0.22B | 0.17B | 0.18B | 0.18B | 0.22B | 0.21B | 0.22B | 0.21B |
|
Profit After Tax
|
0.59B | 0.62B | 0.57B | 0.62B | 0.60B | 0.65B | 0.65B | 0.73B | 0.62B | 0.67B | 0.67B | 0.60B | 0.56B | 0.63B | 0.60B | -2.18B | 0.57B | 0.64B | 0.65B | 0.62B | 0.60B | 0.65B | 0.70B | 0.74B | 0.72B | 0.75B | 0.73B | 0.83B | 0.65B | 0.71B | 0.73B | 0.58B | 0.76B | 0.75B | 0.76B | 0.64B | 0.80B | 0.79B | 0.86B | 0.91B | 0.74B | 0.81B | 0.91B | 1.02B | 0.71B | 0.62B | 0.83B | 1.00B | 0.71B | 0.74B | 0.86B | 0.95B | 0.73B | 0.77B | 0.90B | 0.99B | 0.73B | 0.74B | 0.84B | 1.00B | 0.80B | 0.91B | 0.93B | 1.15B | 0.99B | 1.01B | 1.06B |
|
Income from Continuing Operations
|
0.59B | 0.62B | 0.57B | 0.62B | 0.60B | 0.65B | 0.65B | 0.73B | 0.62B | 0.67B | 0.67B | 0.60B | 0.56B | 0.63B | 0.60B | -2.18B | 0.57B | 0.64B | 0.65B | 0.62B | 0.60B | 0.65B | 0.69B | 0.74B | 0.72B | 0.75B | 0.73B | 0.83B | 0.65B | 0.71B | 0.73B | 0.58B | 0.76B | 0.75B | 0.76B | 0.64B | 0.80B | 0.79B | 0.86B | 0.91B | 0.74B | 0.81B | 0.91B | 1.02B | 0.71B | 0.62B | 0.83B | 1.00B | 0.71B | 0.74B | 0.86B | 0.95B | 0.73B | 0.77B | 0.90B | 0.99B | 0.73B | 0.74B | 0.84B | 1.00B | 0.80B | 0.91B | 0.93B | 1.15B | 0.99B | 1.01B | 1.06B |
|
Consolidated Net Income
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.73B | 0.62B | 0.67B | -0.01B | 0.60B | 0.56B | 0.63B | 0.60B | 0.05B | 0.57B | 0.00B | -0.00B | -0.13B | -0.00B | -0.10B | 0.00B | -0.04B | 0.72B | 0.75B | 0.73B | 0.83B | -0.01B | 0.71B | -0.08B | -0.01B | 0.76B | 0.75B | 0.76B | 0.64B | 0.80B | 0.79B | -0.01B | 0.91B | 0.74B | 0.81B | 0.91B | 1.02B | 0.71B | 0.62B | 0.83B | 1.00B | 0.71B | 0.74B | 0.86B | 0.95B | 0.73B | 0.77B | 0.90B | 0.99B | 0.73B | 0.74B | 0.84B | 1.00B | 0.80B | 0.91B | 0.93B | 1.15B | 0.99B | 1.01B | 1.06B |
|
Income towards Parent Company
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.73B | 0.62B | 0.67B | -0.01B | 0.60B | 0.56B | 0.63B | 0.60B | 0.05B | 0.57B | 0.00B | -0.00B | -0.13B | -0.00B | -0.10B | 0.00B | -0.04B | 0.72B | 0.75B | 0.73B | 0.83B | -0.01B | 0.71B | -0.08B | -0.01B | 0.76B | 0.75B | 0.76B | 0.64B | 0.80B | 0.79B | -0.01B | 0.91B | 0.74B | 0.81B | 0.91B | 1.02B | 0.71B | 0.62B | 0.83B | 1.00B | 0.71B | 0.74B | 0.86B | 0.95B | 0.73B | 0.77B | 0.90B | 0.99B | 0.73B | 0.74B | 0.84B | 1.00B | 0.80B | 0.91B | 0.93B | 1.15B | 0.99B | 1.01B | 1.06B |
|
Net Income towards Common Stockholders
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.73B | 0.62B | 0.67B | -0.01B | 0.60B | 0.56B | 0.63B | 0.60B | 0.05B | 0.57B | 0.00B | -0.00B | -0.13B | -0.00B | -0.10B | 0.00B | -0.04B | 0.72B | 0.75B | 0.73B | 0.83B | -0.01B | 0.71B | -0.08B | -0.01B | 0.76B | 0.75B | 0.76B | 0.64B | 0.80B | 0.79B | -0.01B | 0.91B | 0.74B | 0.81B | 0.91B | 1.02B | 0.71B | 0.62B | 0.83B | 1.00B | 0.71B | 0.74B | 0.86B | 0.95B | 0.73B | 0.77B | 0.90B | 0.99B | 0.73B | 0.74B | 0.84B | 1.00B | 0.80B | 0.91B | 0.93B | 1.15B | 0.99B | 1.01B | 1.06B |
|
EPS (Basic)
|
1.54 | 1.61 | 1.49 | 1.60 | 1.56 | 1.70 | 1.71 | 1.93 | 1.66 | 1.81 | 1.84 | 1.70 | 1.58 | 1.79 | 1.71 | -6.16 | 1.62 | 1.82 | 1.86 | 1.78 | 1.74 | 1.92 | 2.10 | 2.22 | 2.18 | 2.31 | 2.31 | 2.66 | 2.12 | 2.35 | 2.40 | 1.93 | 2.53 | 2.50 | 2.56 | 2.14 | 2.70 | 2.65 | 2.92 | 3.10 | 2.59 | 2.80 | 3.17 | 3.54 | 2.45 | 2.18 | 2.91 | 3.50 | 2.49 | 2.63 | 3.09 | 3.41 | 2.63 | 2.77 | 3.29 | 3.61 | 2.66 | 2.72 | 3.07 | 3.69 | 2.92 | 3.30 | 3.39 | 4.20 | 3.69 | 3.78 | 3.93 |
|
EPS (Weighted Average and Diluted)
|
1.54 | 1.61 | 1.48 | 1.58 | 1.54 | 1.68 | 1.70 | 1.91 | 1.64 | 1.79 | 1.83 | 1.68 | 1.57 | 1.77 | 1.70 | -6.12 | 1.62 | 1.81 | 1.84 | 1.76 | 1.71 | 1.88 | 2.06 | 2.19 | 2.14 | 2.27 | 2.28 | 2.61 | 2.08 | 2.30 | 2.36 | 1.90 | 2.48 | 2.45 | 2.52 | 2.11 | 2.65 | 2.62 | 2.89 | 3.06 | 2.56 | 2.77 | 3.14 | 3.51 | 2.43 | 2.18 | 2.90 | 3.48 | 2.48 | 2.61 | 3.07 | 3.39 | 2.61 | 2.75 | 3.26 | 3.58 | 2.64 | 2.70 | 3.04 | 3.63 | 2.88 | 3.26 | 3.35 | 4.14 | 3.66 | 3.74 | 3.88 |
|
Shares Outstanding (Weighted Average)
|
0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.38B | 0.38B | 0.37B | 0.37B | 0.36B | 0.36B | 0.36B | 0.36B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.34B | 0.33B | 0.33B | 0.33B | 0.33B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B |
|
EBITDA
|
0.91B | 0.94B | 0.87B | 0.95B | 0.92B | 0.98B | 0.97B | 1.08B | 0.93B | 0.95B | 0.17B | 0.95B | 0.76B | 0.97B | 0.74B | -1.97B | 0.45B | 0.96B | 0.96B | 0.92B | 0.87B | 0.95B | 1.00B | 1.07B | 1.03B | 1.08B | 1.03B | 1.15B | 0.92B | 1.03B | 1.01B | 0.78B | 1.05B | 1.07B | 1.06B | 1.06B | 1.01B | 1.09B | 1.14B | 1.16B | 1.01B | 1.09B | 1.22B | 1.25B | 0.93B | 0.83B | 1.07B | 1.29B | 0.94B | 0.96B | 1.08B | 1.19B | 0.91B | 0.98B | 1.10B | 1.23B | 0.94B | 0.96B | 1.06B | 1.29B | 1.04B | 1.16B | 1.18B | 1.42B | 1.27B | 1.30B | 1.33B |
|
Interest Expenses
|
| 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
31.76% | 31.53% | 30.56% | 32.01% | 31.46% | 31.11% | 30.06% | 30.11% | 31.03% | 30.55% | 30.15% | 33.81% | 31.30% | 31.68% | 30.48% | | 30.70% | 32.13% | 30.86% | 31.05% | 30.13% | 30.16% | 29.11% | 29.47% | 29.04% | 29.12% | 27.64% | 26.50% | 28.29% | 28.96% | 26.46% | 22.15% | 24.46% | 27.42% | 25.61% | 36.90% | 16.77% | 18.97% | 15.54% | 19.70% | 18.58% | 18.01% | 16.24% | 15.98% | 16.75% | 14.03% | 14.72% | 15.44% | 16.21% | 16.35% | 15.27% | 15.90% | 14.02% | 17.01% | 14.34% | 18.08% | 17.05% | 16.03% | 15.64% | 18.09% | 17.46% | 16.97% | 16.52% | 16.08% | 17.17% | 17.69% | 16.75% |