|
Revenue
|
14.61B | 16.18B | 19.07B | 16.36B | 14.57B | 16.86B | 19.41B | 16.60B | 15.13B | 16.82B | 20.23B | 17.33B | 16.01B | 17.81B | 20.57B | 18.13B | 18.25B | 19.12B | 22.52B | 19.47B | 17.70B | 19.69B | 23.81B | 20.52B | 19.16B | 20.89B | 24.83B | 21.82B | 20.98B | 22.76B | 26.47B | 23.15B | 22.21B | 23.89B | 28.11B | 25.03B | 23.88B | 24.95B | 30.46B | 26.30B | 26.49B | 26.38B | 30.84B | 27.22B | 25.78B | 28.26B | 38.05B | 33.54B | 32.26B | 37.50B | 41.12B | 36.82B | 35.72B | 38.91B | 43.79B | 38.87B | 35.83B | 37.26B | 42.92B | 37.71B | 34.79B | 36.42B | 43.17B | 40.22B | 39.70B | 39.86B | 45.28B | 41.35B |
|
Cost of Revenue
|
9.65B | 10.72B | 12.68B | 10.80B | 9.56B | 11.07B | 12.83B | 10.91B | 9.88B | 10.99B | 13.36B | 11.37B | 10.42B | 11.62B | 13.54B | 11.86B | 11.88B | 12.45B | 14.80B | 12.67B | 11.98B | 12.93B | 15.80B | 13.47B | 12.58B | 13.71B | 16.46B | 14.25B | 13.82B | 14.97B | 17.55B | 15.11B | 14.65B | 15.73B | 18.65B | 16.38B | 15.79B | 16.33B | 20.10B | 17.15B | 17.46B | 17.36B | 20.41B | 17.84B | 17.05B | 18.64B | 25.11B | 22.08B | 21.43B | 24.76B | 27.45B | 24.26B | 23.86B | 25.76B | 29.31B | 25.65B | 23.91B | 24.70B | 28.76B | 24.97B | 23.28B | 23.98B | 28.76B | 26.79B | 26.67B | 26.40B | 30.15B | 27.54B |
|
Gross Profit
|
4.96B | 5.45B | 6.39B | 5.56B | 5.01B | 5.79B | 6.58B | 5.68B | 5.24B | 5.83B | 6.88B | 5.96B | 5.60B | 6.18B | 7.03B | 6.27B | 6.37B | 6.68B | 7.72B | 6.80B | 6.19B | 6.76B | 8.01B | 7.04B | 6.58B | 7.18B | 8.37B | 7.57B | 7.16B | 7.79B | 8.93B | 8.04B | 7.55B | 8.15B | 9.46B | 8.65B | 8.09B | 8.62B | 10.37B | 9.15B | 9.03B | 9.02B | 10.43B | 9.39B | 8.74B | 9.62B | 12.94B | 11.46B | 10.83B | 12.74B | 13.66B | 12.56B | 11.86B | 13.14B | 14.48B | 13.22B | 11.93B | 12.56B | 14.16B | 12.74B | 11.51B | 12.43B | 14.42B | 13.43B | 13.03B | 13.46B | 15.12B | 13.81B |
|
Selling, General & Administrative
|
4.25B | 4.04B | 4.12B | 3.87B | 3.87B | 4.08B | 4.13B | 3.84B | 3.81B | 4.01B | 4.19B | 3.96B | 3.88B | 4.09B | 4.07B | 4.14B | 4.22B | 4.18B | 4.29B | 4.10B | 3.55B | 4.07B | 4.15B | 4.08B | 3.99B | 4.16B | 4.30B | 4.16B | 4.18B | 4.28B | 4.39B | 4.28B | 4.18B | 4.36B | 4.55B | 4.51B | 4.44B | 4.78B | 5.00B | 4.81B | 4.92B | 4.94B | 5.04B | 4.94B | 4.81B | 5.83B | 6.36B | 6.08B | 6.19B | 6.37B | 6.43B | 6.17B | 6.43B | 6.61B | 6.66B | 6.47B | 6.55B | 6.36B | 6.92B | 6.65B | 6.68B | 6.67B | 7.14B | 7.21B | 7.72B | 7.53B | 7.76B | 7.64B |
|
Other Operating Expenses
|
0.44B | 0.43B | 0.43B | 0.43B | 0.42B | 0.41B | 0.41B | 0.40B | 0.40B | 0.40B | 0.40B | 0.39B | 0.39B | 0.38B | 0.39B | 0.40B | 0.40B | 0.40B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.40B | 0.42B | 0.42B | 0.42B | 0.43B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.45B | 0.45B | 0.46B | 0.46B | 0.46B | 0.47B | 0.73B | 0.48B | 0.49B | 0.50B | 0.52B | 0.52B | 0.52B | 0.53B | 0.56B | 0.59B | 0.59B | 0.60B | 0.61B | 0.61B | 0.62B | 0.61B | 0.62B | 0.65B | 0.65B | 0.68B | 0.69B | 0.69B | 0.74B | 0.80B | 0.81B | 0.80B | 0.81B | 0.83B |
|
Operating Expenses
|
4.69B | 4.47B | 4.55B | 4.30B | 4.29B | 4.49B | 4.53B | 4.24B | 4.21B | 4.41B | 4.58B | 4.35B | 4.27B | 4.47B | 4.46B | 4.53B | 4.62B | 4.58B | 4.70B | 4.50B | 3.96B | 4.48B | 4.56B | 4.49B | 4.39B | 4.58B | 4.72B | 4.58B | 4.61B | 4.71B | 4.82B | 4.72B | 4.63B | 4.80B | 5.00B | 4.97B | 4.90B | 5.24B | 5.46B | 5.28B | 5.65B | 5.42B | 5.54B | 5.44B | 5.33B | 6.35B | 6.87B | 6.60B | 6.75B | 6.96B | 7.03B | 6.77B | 7.04B | 7.22B | 7.27B | 7.08B | 7.17B | 7.01B | 7.57B | 7.33B | 7.37B | 7.35B | 7.88B | 8.01B | 8.54B | 8.33B | 8.57B | 8.46B |
|
Operating Income
|
0.27B | 0.98B | 1.83B | 1.26B | 0.73B | 1.30B | 2.05B | 1.45B | 1.04B | 1.42B | 2.29B | 1.61B | 1.33B | 1.71B | 2.57B | 1.73B | 1.75B | 2.09B | 3.02B | 2.29B | 1.76B | 2.28B | 3.45B | 2.55B | 2.19B | 2.60B | 3.65B | 2.98B | 2.55B | 3.08B | 4.10B | 3.32B | 2.93B | 3.35B | 4.46B | 3.68B | 3.19B | 3.38B | 4.90B | 3.87B | 3.38B | 3.60B | 4.90B | 3.95B | 3.40B | 3.28B | 6.07B | 4.85B | 4.08B | 5.78B | 6.64B | 5.79B | 4.83B | 5.93B | 7.21B | 6.15B | 4.75B | 5.55B | 6.59B | 5.41B | 4.14B | 5.08B | 6.53B | 5.42B | 4.50B | 5.13B | 6.55B | 5.35B |
|
EBIT
|
0.27B | 0.98B | 1.83B | 1.26B | 0.73B | 1.30B | 2.05B | 1.45B | 1.04B | 1.42B | 2.29B | 1.61B | 1.33B | 1.71B | 2.57B | 1.73B | 1.75B | 2.09B | 3.02B | 2.29B | 1.76B | 2.28B | 3.45B | 2.55B | 2.19B | 2.60B | 3.65B | 2.98B | 2.55B | 3.08B | 4.10B | 3.32B | 2.93B | 3.35B | 4.46B | 3.68B | 3.19B | 3.38B | 4.90B | 3.87B | 3.38B | 3.60B | 4.90B | 3.95B | 3.40B | 3.28B | 6.07B | 4.85B | 4.08B | 5.78B | 6.64B | 5.79B | 4.83B | 5.93B | 7.21B | 6.15B | 4.75B | 5.55B | 6.59B | 5.41B | 4.14B | 5.08B | 6.53B | 5.42B | 4.50B | 5.13B | 6.55B | 5.35B |
|
Interest & Investment Income
|
-0.30B | -0.17B | 0.16B | -0.16B | 0.52B | 0.19B | 0.15B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | | | | | | | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.02B | 0.02B | | 0.02B | 0.03B | 0.03B | | 0.01B | 0.02B | 0.02B | | 0.02B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.08B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Other Non Operating Income
|
| | | | | -0.05B | | | | | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | -0.05B | | -0.14B | -0.09B | -0.14B | -0.15B | -0.16B | -0.15B | -0.08B | -0.15B | -0.15B | -0.16B | -0.16B | -0.17B | -0.19B | -0.18B | -0.09B | -0.19B | -0.11B | -0.10B | -0.19B | -0.08B | -0.24B | -0.24B | -0.24B | -0.23B | -0.24B | -0.23B | -0.24B | -0.25B | -0.25B | -0.25B | -0.24B | -0.25B | -0.22B | -0.27B | -0.27B | -0.28B | -0.28B | -0.29B | -0.31B | -0.34B | -0.33B | -0.33B | -0.33B | -0.32B | -0.33B | -0.32B | -0.37B | -0.38B | -0.41B | -0.41B | -0.44B | -0.43B | -0.44B | -0.46B | -0.43B | -0.49B | -0.59B | -0.61B | -0.59B | -0.55B | -0.60B |
|
EBT
|
-0.03B | 0.81B | 1.67B | 1.10B | 0.41B | 1.12B | 1.90B | 1.31B | 0.95B | 1.28B | 2.15B | 1.46B | 1.18B | 1.63B | 2.42B | 1.58B | 1.59B | 1.93B | 2.85B | 2.10B | 1.58B | 2.19B | 3.26B | 2.44B | 2.09B | 2.40B | 3.56B | 2.74B | 2.31B | 2.84B | 3.88B | 3.08B | 2.69B | 3.11B | 4.21B | 3.43B | 2.94B | 3.14B | 4.66B | 3.65B | 3.11B | 3.32B | 4.61B | 3.67B | 3.11B | 2.97B | 5.73B | 4.52B | 3.76B | 5.45B | 6.32B | 5.47B | 4.50B | 5.56B | 6.83B | 5.74B | 4.34B | 5.11B | 6.16B | 4.97B | 3.69B | 4.65B | 6.04B | 4.82B | 3.89B | 4.54B | 6.00B | 4.76B |
|
Tax Provisions
|
-0.03B | 0.29B | 0.56B | 0.41B | 0.10B | 0.39B | 0.71B | 0.47B | 0.36B | 0.47B | 0.79B | 0.52B | 0.41B | 0.59B | 0.89B | 0.64B | 0.57B | 0.71B | 1.05B | 0.75B | 0.57B | 0.81B | 1.21B | 0.90B | 0.71B | 0.82B | 1.33B | 1.02B | 0.84B | 1.04B | 1.43B | 1.11B | 0.95B | 1.09B | 1.54B | 1.27B | 1.16B | 0.74B | 1.15B | 0.78B | 0.77B | 0.81B | 1.13B | 0.90B | 0.63B | 0.72B | 1.40B | 1.09B | 0.90B | 1.30B | 1.51B | 1.34B | 1.15B | 1.33B | 1.66B | 1.40B | 0.98B | 1.24B | 1.50B | 1.16B | 0.88B | 1.05B | 1.48B | 1.18B | 0.89B | 1.11B | 1.45B | 1.16B |
|
Profit After Tax
|
-0.00B | 0.51B | 1.12B | 0.69B | 0.34B | 0.72B | 1.19B | 0.83B | 0.59B | 0.81B | 1.36B | 0.93B | 0.77B | 1.03B | 1.53B | 0.95B | 1.02B | 1.23B | 1.79B | 1.35B | 1.01B | 1.38B | 2.05B | 1.54B | 1.38B | 1.58B | 2.23B | 1.73B | 1.47B | 1.80B | 2.44B | 1.97B | 1.74B | 2.01B | 2.67B | 2.17B | 1.78B | 2.40B | 3.51B | 2.87B | 2.34B | 2.51B | 3.48B | 2.77B | 2.48B | 2.25B | 4.33B | 3.43B | 2.86B | 4.14B | 4.81B | 4.13B | 3.35B | 4.23B | 5.17B | 4.34B | 3.36B | 3.87B | 4.66B | 3.81B | 2.80B | 3.60B | 4.56B | 3.65B | 3.00B | 3.43B | 4.55B | 3.60B |
|
Income from Continuing Operations
|
-0.00B | 0.51B | 1.12B | 0.69B | 0.30B | 0.72B | 1.19B | 0.83B | 0.59B | 0.81B | 1.36B | 0.93B | 0.77B | 1.03B | 1.53B | 0.95B | 1.02B | 1.23B | 1.79B | 1.35B | 1.01B | 1.38B | 2.05B | 1.54B | 1.38B | 1.58B | 2.23B | 1.73B | 1.47B | 1.80B | 2.44B | 1.97B | 1.74B | 2.01B | 2.67B | 2.17B | 1.78B | 2.40B | 3.51B | 2.87B | 2.34B | 2.51B | 3.48B | 2.77B | 2.48B | 2.25B | 4.33B | 3.43B | 2.86B | 4.14B | 4.81B | 4.13B | 3.35B | 4.23B | 5.17B | 4.34B | 3.36B | 3.87B | 4.66B | 3.81B | 2.80B | 3.60B | 4.56B | 3.65B | 3.00B | 3.43B | 4.55B | 3.60B |
|
Consolidated Net Income
|
-0.00B | 0.51B | 1.12B | 0.69B | 0.30B | 0.72B | 1.19B | 0.83B | 0.59B | 0.81B | 1.36B | 0.93B | 0.77B | 1.03B | 1.53B | 0.95B | 1.02B | 1.23B | 1.79B | 1.35B | 1.01B | 1.38B | 2.05B | 1.54B | 1.38B | 1.58B | 2.23B | 1.73B | 1.47B | 1.80B | 2.44B | 1.97B | 1.74B | 2.01B | 2.67B | 2.17B | 1.78B | 2.40B | 3.51B | 2.87B | 2.34B | 2.51B | 3.48B | 2.77B | 2.48B | 2.25B | 4.33B | 3.43B | 2.86B | 4.14B | 4.81B | 4.13B | 3.35B | 4.23B | 5.17B | 4.34B | 3.36B | 3.87B | 4.66B | 3.81B | 2.80B | 3.60B | 4.56B | 3.65B | 3.00B | 3.43B | 4.55B | 3.60B |
|
Income towards Parent Company
|
-0.00B | 0.51B | 1.12B | 0.69B | 0.30B | 0.72B | 1.19B | 0.83B | 0.59B | 0.81B | 1.36B | 0.93B | 0.77B | 1.03B | 1.53B | 0.95B | 1.02B | 1.23B | 1.79B | 1.35B | 1.01B | 1.38B | 2.05B | 1.54B | 1.38B | 1.58B | 2.23B | 1.73B | 1.47B | 1.80B | 2.44B | 1.97B | 1.74B | 2.01B | 2.67B | 2.17B | 1.78B | 2.40B | 3.51B | 2.87B | 2.34B | 2.51B | 3.48B | 2.77B | 2.48B | 2.25B | 4.33B | 3.43B | 2.86B | 4.14B | 4.81B | 4.13B | 3.35B | 4.23B | 5.17B | 4.34B | 3.36B | 3.87B | 4.66B | 3.81B | 2.80B | 3.60B | 4.56B | 3.65B | 3.00B | 3.43B | 4.55B | 3.60B |
|
Net Income towards Common Stockholders
|
-0.00B | 0.51B | 1.12B | 0.69B | 0.30B | 0.72B | 1.19B | 0.83B | 0.59B | 0.81B | 1.36B | 0.93B | 0.77B | 1.03B | 1.53B | 0.95B | 1.02B | 1.23B | 1.79B | 1.35B | 1.01B | 1.38B | 2.05B | 1.54B | 1.38B | 1.58B | 2.23B | 1.73B | 1.47B | 1.80B | 2.44B | 1.97B | 1.74B | 2.01B | 2.67B | 2.17B | 1.78B | 2.40B | 3.51B | 2.87B | 2.34B | 2.51B | 3.48B | 2.77B | 2.48B | 2.25B | 4.33B | 3.43B | 2.86B | 4.14B | 4.81B | 4.13B | 3.35B | 4.23B | 5.17B | 4.34B | 3.36B | 3.87B | 4.66B | 3.81B | 2.80B | 3.60B | 4.56B | 3.65B | 3.00B | 3.43B | 4.55B | 3.60B |
|
EPS (Basic)
|
0.00 | 0.31 | 0.66 | 0.41 | 0.18 | 0.43 | 0.72 | 0.51 | 0.36 | 0.51 | 0.87 | 0.61 | 0.50 | 0.68 | 1.02 | 0.64 | 0.68 | 0.84 | 1.25 | 0.96 | 0.71 | 1.01 | 1.52 | 1.16 | 1.03 | 1.22 | 1.74 | 1.36 | 1.15 | 1.45 | 1.98 | 1.61 | 1.42 | 1.68 | 2.26 | 1.85 | 1.51 | 2.09 | 3.06 | 2.53 | 2.06 | 2.28 | 3.18 | 2.54 | 2.27 | 2.09 | 4.04 | 3.20 | 2.66 | 3.87 | 4.54 | 3.94 | 3.24 | 4.11 | 5.06 | 4.25 | 3.32 | 3.83 | 4.66 | 3.83 | 2.84 | 3.64 | 4.61 | 3.68 | 3.03 | 3.46 | 4.59 | 3.63 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.30 | 0.66 | 0.41 | 0.18 | 0.43 | 0.72 | 0.51 | 0.35 | 0.50 | 0.86 | 0.60 | 0.49 | 0.68 | 1.01 | 0.63 | 0.68 | 0.83 | 1.24 | 0.95 | 0.71 | 1.00 | 1.52 | 1.15 | 1.02 | 1.21 | 1.73 | 1.35 | 1.15 | 1.44 | 1.97 | 1.60 | 1.41 | 1.67 | 2.25 | 1.84 | 1.50 | 2.08 | 3.05 | 2.51 | 2.05 | 2.27 | 3.17 | 2.53 | 2.26 | 2.08 | 4.02 | 3.18 | 2.66 | 3.86 | 4.53 | 3.92 | 3.22 | 4.09 | 5.05 | 4.24 | 3.32 | 3.82 | 4.65 | 3.81 | 2.83 | 3.63 | 4.60 | 3.67 | 3.02 | 3.45 | 4.58 | 3.62 |
|
Shares Outstanding (Weighted Average)
|
1.68B | 1.68B | 1.68B | 1.68B | 1.68B | 1.68B | 1.67B | 1.66B | 1.65B | 1.60B | 1.58B | 1.57B | 1.56B | 1.52B | 1.51B | 1.50B | 1.50B | 1.47B | 1.45B | 1.44B | 1.43B | 1.37B | 1.36B | 1.35B | 1.34B | 1.30B | 1.29B | 1.28B | 1.28B | 1.25B | 1.24B | 1.24B | 1.23B | 1.20B | 1.19B | 1.18B | 1.18B | 1.15B | 1.15B | 1.14B | 1.14B | 1.10B | 1.10B | 1.10B | 1.09B | 1.07B | 1.07B | 1.07B | 1.07B | 1.07B | 1.06B | 1.06B | 1.05B | 1.03B | 1.03B | 1.02B | 1.02B | 1.01B | 1.00B | 1.00B | 1.00B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B |
|
Shares Outstanding (Diluted Average)
|
1.69B | 1.69B | 1.69B | 1.69B | 1.69B | 1.69B | 1.68B | 1.67B | 1.66B | 1.61B | 1.59B | 1.58B | 1.57B | 1.53B | 1.52B | 1.52B | 1.51B | 1.48B | 1.46B | 1.45B | 1.43B | 1.38B | 1.36B | 1.36B | 1.35B | 1.30B | 1.30B | 1.29B | 1.28B | 1.25B | 1.25B | 1.24B | 1.23B | 1.20B | 1.20B | 1.19B | 1.18B | 1.16B | 1.15B | 1.15B | 1.14B | 1.11B | 1.10B | 1.10B | 1.10B | 1.08B | 1.08B | 1.08B | 1.08B | 1.07B | 1.07B | 1.06B | 1.06B | 1.03B | 1.03B | 1.03B | 1.02B | 1.01B | 1.01B | 1.00B | 1.00B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B |
|
EBITDA
|
0.27B | 0.98B | 1.83B | 1.26B | 0.73B | 1.30B | 2.05B | 1.45B | 1.04B | 1.42B | 2.29B | 1.61B | 1.33B | 1.71B | 2.57B | 1.73B | 1.75B | 2.09B | 3.02B | 2.29B | 1.76B | 2.28B | 3.45B | 2.55B | 2.19B | 2.60B | 3.65B | 2.98B | 2.55B | 3.08B | 4.10B | 3.32B | 2.93B | 3.35B | 4.46B | 3.68B | 3.19B | 3.38B | 4.90B | 3.87B | 3.38B | 3.60B | 4.90B | 3.95B | 3.40B | 3.28B | 6.07B | 4.85B | 4.08B | 5.78B | 6.64B | 5.79B | 4.83B | 5.93B | 7.21B | 6.15B | 4.75B | 5.55B | 6.59B | 5.41B | 4.14B | 5.08B | 6.53B | 5.42B | 4.50B | 5.13B | 6.55B | 5.35B |
|
Interest Expenses
|
0.14B | 0.18B | 0.17B | 0.17B | 0.16B | 0.14B | 0.15B | 0.15B | 0.09B | 0.14B | 0.15B | 0.16B | 0.15B | 0.16B | 0.15B | 0.15B | 0.17B | 0.16B | 0.17B | 0.19B | 0.18B | 0.19B | 0.21B | 0.22B | 0.21B | 0.20B | 0.23B | 0.25B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.25B | 0.27B | 0.27B | 0.27B | 0.26B | 0.27B | 0.25B | 0.27B | 0.29B | 0.30B | 0.30B | 0.31B | 0.32B | 0.35B | 0.34B | 0.34B | 0.34B | 0.33B | 0.34B | 0.34B | 0.37B | 0.38B | 0.41B | 0.45B | 0.47B | 0.47B | 0.49B | 0.51B | 0.48B | 0.57B | 0.62B | 0.64B | 0.61B | 0.57B | 0.63B |
|
Tax Rate
|
93.55% | 36.15% | 33.25% | 37.31% | 25.86% | 35.04% | 37.30% | 36.14% | 38.21% | 36.71% | 36.55% | 35.90% | 34.41% | 36.50% | 36.64% | 40.18% | 35.79% | 36.58% | 36.93% | 35.82% | 36.01% | 36.92% | 37.06% | 37.01% | 34.11% | 34.32% | 37.30% | 37.07% | 36.40% | 36.51% | 37.01% | 36.15% | 35.22% | 35.20% | 36.59% | 36.94% | 39.55% | 23.49% | 24.68% | 21.37% | 24.70% | 24.40% | 24.58% | 24.49% | 20.25% | 24.39% | 24.40% | 24.12% | 23.94% | 23.92% | 23.92% | 24.50% | 25.54% | 23.90% | 24.27% | 24.43% | 22.61% | 24.21% | 24.38% | 23.31% | 23.99% | 22.60% | 24.55% | 24.36% | 22.90% | 24.42% | 24.21% | 24.30% |