|
Revenue
|
10.37B | 11.07B | 10.77B | 12.20B | 10.31B | 11.26B | 11.34B | 12.76B | 10.63B | 11.54B | 12.12B | 12.21B | 11.29B | 11.92B | 11.87B | 12.10B | 11.07B | 11.41B | 11.35B | 11.53B | 10.65B | 11.31B | 11.11B | 12.53B | 8.72B | 10.23B | 10.06B | 11.52B | 10.37B | 11.58B | 11.55B | 13.75B | 11.21B | 12.56B | 12.34B | 13.84B | 11.63B | 13.40B | 14.32B | 14.41B | 14.34B | 14.43B | 15.17B | 15.88B | 15.65B | 16.22B | 16.50B | 17.03B | 16.26B | 17.03B | 16.03B | 17.73B | 14.96B | 15.45B | 16.58B | 18.99B | 15.13B | 16.69B | 16.88B | 18.87B | 17.20B | 18.12B | 17.10B | 18.62B | 17.96B | 18.16B | 18.61B |
|
Cost of Revenue
|
9.37B | 10.06B | 9.78B | 10.90B | 9.44B | 10.24B | 10.55B | 11.65B | 9.81B | 10.64B | 11.12B | 11.18B | 10.28B | 10.75B | 10.85B | 11.10B | 10.03B | 10.18B | 10.16B | 10.79B | 9.28B | 9.96B | 9.84B | 6.18B | 8.85B | 10.27B | 8.96B | 10.38B | 9.27B | 10.35B | 10.17B | 12.10B | 9.81B | 10.91B | 10.74B | 12.13B | 9.98B | 11.64B | 12.40B | 12.47B | 12.15B | 12.43B | 13.11B | 13.76B | 13.56B | 14.01B | 14.36B | 14.82B | 14.07B | 14.88B | 13.73B | 15.31B | 13.05B | 13.49B | 14.46B | 16.69B | 13.08B | 14.60B | 14.83B | 16.58B | 15.20B | 15.99B | 14.99B | 17.93B | 15.64B | 17.42B | 16.37B |
|
Gross Profit
|
1.00B | 1.01B | 0.99B | 1.17B | 0.90B | 1.04B | 0.79B | 1.11B | 0.81B | 0.91B | 1.00B | 1.03B | 1.01B | 1.17B | 1.02B | 0.99B | 1.04B | 1.22B | 1.18B | 0.74B | 1.37B | 1.34B | 1.27B | 0.70B | 1.26B | 1.37B | 1.10B | 1.14B | 1.09B | 1.23B | 1.38B | 1.69B | 1.41B | 1.66B | 1.60B | 1.71B | 1.66B | 1.75B | 1.92B | 1.94B | 2.19B | 1.99B | 2.06B | 2.12B | 2.09B | 2.21B | 2.14B | 2.21B | 2.19B | 2.15B | 2.30B | 2.42B | 1.91B | 1.96B | 2.12B | 2.30B | 2.05B | 2.09B | 2.05B | 2.29B | 1.99B | 2.13B | 2.12B | 0.69B | 2.32B | 0.73B | 2.24B |
|
Other Operating Expenses
|
0.05B | 0.07B | 0.08B | 0.03B | 0.04B | 0.07B | 0.09B | 0.06B | 0.05B | 0.09B | 0.04B | 0.09B | 0.04B | 0.02B | 0.12B | 0.07B | 0.08B | 0.07B | 0.07B | 0.10B | 0.06B | 0.09B | 0.12B | 3.21B | 0.84B | 0.94B | 0.86B | -2.41B | 0.06B | 0.14B | 0.20B | 0.07B | -0.00B | 0.06B | 0.08B | 0.24B | 0.07B | 0.04B | 0.04B | -0.09B | 0.10B | 0.01B | 0.04B | 0.03B | 0.03B | -0.13B | 0.01B | 0.07B | -0.00B | 0.04B | -0.01B | 0.03B | 0.02B | 0.01B | 0.04B | -0.01B | -0.01B | 0.04B | -0.01B | -0.00B | 0.04B | 0.02B | 0.02B | 0.01B | 0.05B | 0.01B | 0.04B |
|
Operating Expenses
|
| | | | 0.18B | 0.15B | | | 0.30B | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income
|
1.06B | 1.08B | 1.07B | 1.24B | 0.94B | 1.12B | 0.88B | 1.11B | 0.88B | 1.00B | 1.03B | 1.11B | 1.04B | 1.19B | 1.14B | 1.06B | 1.12B | 1.30B | 1.25B | 0.83B | 1.43B | 1.43B | 1.39B | 1.34B | 1.15B | 1.27B | 1.19B | 1.10B | 1.16B | 1.38B | 1.59B | 1.43B | 1.40B | 1.72B | 1.68B | 1.95B | 1.73B | 1.79B | 1.96B | 1.85B | 2.28B | 2.01B | 2.10B | 2.15B | 2.12B | 2.09B | 2.15B | 2.29B | 2.18B | 2.19B | 2.29B | 2.46B | 1.93B | 1.96B | 2.16B | 2.29B | 2.04B | 2.13B | 2.04B | 2.29B | 2.03B | 2.15B | 2.14B | 0.70B | 2.37B | 0.75B | 2.28B |
|
EBIT
|
1.06B | 1.08B | 1.07B | 1.24B | 0.94B | 1.12B | 0.88B | 1.11B | 0.88B | 1.00B | 1.03B | 1.11B | 1.04B | 1.19B | 1.14B | 1.06B | 1.12B | 1.30B | 1.25B | 0.83B | 1.43B | 1.43B | 1.39B | 1.34B | 1.15B | 1.27B | 1.19B | 1.10B | 1.16B | 1.38B | 1.59B | 1.43B | 1.40B | 1.72B | 1.68B | 1.95B | 1.73B | 1.79B | 1.96B | 1.85B | 2.28B | 2.01B | 2.10B | 2.15B | 2.12B | 2.09B | 2.15B | 2.29B | 2.18B | 2.19B | 2.29B | 2.46B | 1.93B | 1.96B | 2.16B | 2.29B | 2.04B | 2.13B | 2.04B | 2.29B | 2.03B | 2.15B | 2.14B | 0.70B | 2.37B | 0.75B | 2.28B |
|
Other Non Operating Income
|
-0.00B | 0.05B | 0.05B | 0.03B | 0.03B | -0.02B | 0.04B | -0.03B | 0.02B | 0.01B | -0.00B | -0.06B | 0.00B | 0.02B | 0.01B | -0.01B | -0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | | 0.00B | -0.47B | -0.21B | -0.21B | -0.22B | -0.20B | -0.21B | -0.21B | -0.21B | -0.20B | -0.17B | -0.16B | -0.16B | 0.42B | 0.06B | 0.03B | | -0.01B | 0.08B | 0.03B | 0.10B | 0.09B | 0.12B | -0.16B | -0.03B | -0.01B | 0.05B | -0.02B | 0.04B | -0.01B | 0.04B | 0.05B | 0.02B | 0.07B | 0.03B | 0.04B | 0.04B |
|
Non Operating Income
|
-0.00B | 0.05B | 0.05B | 0.03B | 0.03B | -0.02B | 0.04B | -0.03B | 0.02B | 0.01B | -0.00B | -0.06B | 0.00B | 0.02B | 0.01B | -0.01B | -0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | | 0.00B | -0.47B | -0.21B | -0.21B | -0.22B | -0.20B | -0.21B | -0.21B | -0.21B | -0.20B | -0.17B | -0.16B | -0.16B | 0.42B | 0.06B | 0.03B | | -0.01B | 0.08B | 0.03B | 0.10B | 0.09B | 0.12B | -0.16B | -0.03B | -0.01B | 0.05B | -0.02B | 0.04B | -0.01B | 0.04B | 0.05B | 0.02B | 0.07B | 0.03B | 0.04B | 0.04B |
|
EBT
|
0.98B | 1.05B | 1.05B | 1.14B | 0.88B | 1.01B | 0.83B | 1.06B | 0.80B | 0.92B | 0.95B | 0.97B | 0.95B | 1.12B | 1.05B | 0.96B | 1.02B | 1.21B | 1.17B | 0.75B | 1.35B | 1.34B | 1.31B | 0.68B | 1.27B | 1.34B | 1.09B | 0.98B | 0.99B | 1.21B | 1.43B | 1.12B | 1.03B | 1.34B | 1.30B | 1.57B | 1.36B | 1.42B | 1.57B | 1.48B | 1.95B | 1.68B | 1.78B | 1.83B | 2.03B | 1.96B | 2.06B | 2.19B | 2.21B | 2.17B | 0.68B | 2.49B | 2.06B | 0.33B | 2.10B | 2.19B | 1.99B | 2.01B | 1.95B | 2.15B | 1.83B | 1.95B | 1.92B | 0.52B | 2.04B | 0.42B | 1.94B |
|
Tax Provisions
|
0.31B | 0.32B | 0.26B | 0.33B | 0.36B | 0.30B | 0.27B | 0.23B | 0.24B | 0.17B | 0.28B | 0.27B | 0.28B | 0.34B | 0.32B | 0.39B | 0.26B | 0.35B | 0.33B | 0.26B | 0.41B | 0.45B | 0.42B | 0.13B | 0.39B | 0.41B | 0.33B | 0.17B | 0.19B | 0.31B | 0.34B | 0.26B | 0.25B | 0.39B | 0.33B | 2.39B | 0.20B | 0.26B | 0.10B | 0.23B | 0.24B | 0.26B | 0.17B | 0.33B | 0.31B | 0.34B | 0.30B | 0.40B | 0.37B | 0.35B | 0.07B | 0.44B | 0.33B | 0.02B | 0.32B | 0.28B | 0.30B | 0.33B | 0.27B | 0.28B | 0.29B | 0.31B | 0.29B | -0.01B | 0.32B | 0.07B | 0.32B |
|
Profit After Tax
|
0.67B | 0.73B | 0.80B | 0.84B | 0.53B | 0.82B | 0.56B | 0.96B | 0.56B | 0.75B | 0.70B | 0.70B | 0.67B | 0.78B | 0.73B | 0.57B | 0.76B | 0.86B | 0.87B | 0.49B | 0.93B | 0.89B | 0.89B | 0.90B | 0.88B | 0.93B | 0.86B | 0.93B | 0.90B | 1.02B | 2.40B | 0.99B | 0.79B | 0.95B | 0.96B | -0.82B | 1.16B | 1.16B | 1.47B | 1.25B | 1.70B | 1.42B | 1.61B | 1.50B | 1.72B | 1.63B | 1.75B | 1.79B | 1.84B | 1.81B | 0.61B | 2.05B | 1.73B | 0.31B | 1.78B | 1.91B | 1.69B | 1.68B | 1.68B | 1.87B | 1.54B | 1.64B | 1.62B | 0.53B | 1.71B | 0.34B | 1.62B |
|
Income from Continuing Operations
|
0.67B | 0.73B | 0.79B | 0.80B | 0.52B | 0.71B | 0.56B | 0.82B | 0.56B | 0.75B | 0.67B | 0.70B | 0.67B | 0.78B | 0.73B | 0.57B | 0.76B | 0.86B | 0.84B | 0.49B | 0.93B | 0.89B | 0.89B | 0.54B | 0.88B | 0.93B | 0.76B | 0.82B | 0.81B | 0.90B | 1.09B | 0.87B | 0.79B | 0.95B | 0.96B | -0.82B | 1.16B | 1.16B | 1.47B | 1.25B | 1.70B | 1.42B | 1.61B | 1.50B | 1.72B | 1.63B | 1.75B | 1.79B | 1.84B | 1.81B | 0.61B | 2.05B | 1.73B | 0.31B | 1.78B | 1.91B | 1.69B | 1.68B | 1.68B | 1.87B | 1.54B | 1.64B | 1.62B | 0.53B | 1.71B | 0.34B | 1.62B |
|
Consolidated Net Income
|
0.67B | 0.00B | 0.01B | -0.01B | 0.01B | 0.11B | 0.00B | 0.14B | -0.03B | -0.01B | 0.04B | -0.01B | 0.00B | 0.78B | 0.73B | 0.57B | 0.76B | 0.86B | 0.03B | 0.49B | 0.93B | 0.89B | 0.89B | 0.54B | 0.14B | 0.11B | 0.11B | 0.12B | 0.09B | 0.12B | 1.31B | 0.03B | 0.79B | 0.95B | 0.96B | 0.07B | 1.16B | 1.16B | 1.47B | 1.25B | 1.70B | 1.42B | 1.61B | 1.50B | 1.72B | 1.63B | -0.06B | 1.79B | 1.84B | 1.81B | 0.61B | 2.05B | 1.73B | 0.31B | 1.78B | 1.91B | 1.69B | 1.68B | 1.68B | 1.87B | 1.54B | 1.64B | 1.62B | 0.53B | 1.71B | 0.34B | 1.62B |
|
Income towards Parent Company
|
0.67B | 0.00B | 0.01B | -0.01B | 0.01B | 0.11B | 0.00B | 0.14B | -0.03B | -0.01B | 0.04B | -0.01B | 0.00B | 0.78B | 0.73B | 0.57B | 0.76B | 0.86B | 0.03B | 0.49B | 0.93B | 0.89B | 0.89B | 0.54B | 0.14B | 0.11B | 0.11B | 0.12B | 0.09B | 0.12B | 1.31B | 0.03B | 0.79B | 0.95B | 0.96B | 0.07B | 1.16B | 1.16B | 1.47B | 1.25B | 1.70B | 1.42B | 1.61B | 1.50B | 1.72B | 1.63B | -0.06B | 1.79B | 1.84B | 1.81B | 0.61B | 2.05B | 1.73B | 0.31B | 1.78B | 1.91B | 1.69B | 1.68B | 1.68B | 1.87B | 1.54B | 1.64B | 1.62B | 0.53B | 1.71B | 0.34B | 1.62B |
|
Net Income towards Common Stockholders
|
0.67B | 0.00B | 0.01B | -0.01B | 0.01B | 0.11B | 0.00B | 0.14B | -0.03B | -0.01B | 0.04B | -0.01B | 0.00B | 0.78B | 0.73B | 0.57B | 0.76B | 0.86B | 0.03B | 0.49B | 0.93B | 0.89B | 0.89B | 0.54B | 0.14B | 0.11B | 0.11B | 0.12B | 0.09B | 0.12B | 1.31B | 0.03B | 0.79B | 0.95B | 0.96B | 0.07B | 1.16B | 1.16B | 1.47B | 1.25B | 1.70B | 1.42B | 1.61B | 1.50B | 1.72B | 1.63B | -0.06B | 1.79B | 1.84B | 1.81B | 0.61B | 2.05B | 1.73B | 0.31B | 1.78B | 1.91B | 1.69B | 1.68B | 1.68B | 1.87B | 1.54B | 1.64B | 1.62B | 0.53B | 1.71B | 0.34B | 1.62B |
|
EPS (Basic)
|
1.69 | 1.90 | 2.09 | 2.19 | 1.43 | 2.24 | 1.56 | 2.70 | 1.52 | 2.16 | 2.12 | 2.12 | 2.06 | 2.41 | 2.25 | 1.76 | 2.37 | 2.68 | 2.72 | 1.53 | 2.92 | 2.81 | 2.81 | 2.87 | 2.78 | 2.98 | 2.80 | 3.05 | 2.95 | 3.37 | 8.02 | 3.39 | 2.72 | 3.31 | 3.35 | -2.85 | 4.05 | 4.08 | 5.18 | 4.43 | 6.03 | 5.03 | 5.70 | 5.32 | 6.10 | 5.81 | 6.28 | 6.41 | 6.58 | 6.54 | 2.22 | 7.48 | 6.46 | 1.16 | 6.73 | 7.38 | 6.63 | 6.65 | 6.75 | 7.61 | 6.42 | 6.87 | 6.83 | 2.27 | 7.30 | 1.46 | 6.98 |
|
EPS (Weighted Average and Diluted)
|
1.68 | 1.88 | 2.07 | 2.17 | 1.41 | 2.22 | 1.54 | 2.67 | 1.50 | 2.14 | 2.10 | 2.09 | 2.03 | 2.38 | 2.21 | 1.73 | 2.33 | 2.64 | 2.66 | 1.50 | 2.87 | 2.76 | 2.76 | 2.82 | 2.74 | 2.94 | 2.77 | 3.01 | 2.91 | 3.32 | 7.93 | 3.35 | 2.69 | 3.28 | 3.32 | -2.85 | 4.02 | 4.05 | 5.14 | 4.39 | 5.99 | 5.00 | 5.66 | 5.29 | 6.08 | 5.79 | 6.25 | 6.38 | 6.56 | 6.52 | 2.21 | 7.44 | 6.44 | 1.16 | 6.71 | 7.35 | 6.61 | 6.63 | 6.73 | 7.58 | 6.39 | 6.85 | 6.80 | 2.26 | 7.28 | 1.46 | 6.95 |
|
Shares Outstanding (Weighted Average)
|
0.39B | 0.38B | 0.38B | 0.38B | 0.38B | 0.37B | 0.36B | 0.35B | 0.35B | 0.35B | 0.34B | 0.32B | 0.33B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B | 0.31B | 0.30B | 0.30B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.23B | 0.23B |
|
EBITDA
|
1.06B | 1.08B | 1.07B | 1.24B | 0.94B | 1.12B | 0.88B | 1.11B | 0.88B | 1.00B | 1.03B | 1.11B | 1.04B | 1.19B | 1.14B | 1.06B | 1.12B | 1.30B | 1.25B | 0.83B | 1.43B | 1.43B | 1.39B | 1.34B | 1.15B | 1.27B | 1.19B | 1.10B | 1.16B | 1.38B | 1.59B | 1.43B | 1.40B | 1.72B | 1.68B | 1.95B | 1.73B | 1.79B | 1.96B | 1.85B | 2.28B | 2.01B | 2.10B | 2.15B | 2.12B | 2.09B | 2.15B | 2.29B | 2.18B | 2.19B | 2.29B | 2.46B | 1.93B | 1.96B | 2.16B | 2.29B | 2.04B | 2.13B | 2.04B | 2.29B | 2.03B | 2.15B | 2.14B | 0.70B | 2.37B | 0.75B | 2.28B |
|
Interest Expenses
|
0.08B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.14B | 0.17B | 0.17B | 0.16B | 0.17B | 0.15B | 0.16B | 0.16B | 0.17B | 0.15B | 0.17B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.20B | 0.20B | 0.22B | 0.24B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.29B |
|
Tax Rate
|
31.90% | 30.38% | 25.00% | 29.23% | 40.96% | 29.31% | 32.81% | 22.25% | 30.33% | 18.52% | 29.93% | 27.74% | 29.76% | 30.08% | 30.50% | 40.61% | 25.76% | 29.07% | 28.22% | 34.85% | 30.79% | 33.71% | 32.27% | 19.79% | 30.65% | 30.83% | 30.58% | 16.80% | 18.91% | 25.70% | 23.69% | 22.80% | 23.77% | 28.84% | 25.75% | | 14.93% | 18.10% | 6.48% | 15.51% | 12.39% | 15.63% | 9.71% | 18.23% | 15.42% | 17.13% | 14.74% | 18.06% | 16.92% | 16.36% | 9.57% | 17.71% | 15.91% | 6.36% | 15.29% | 12.69% | 15.30% | 16.20% | 13.77% | 13.01% | 15.80% | 15.76% | 15.38% | | 15.91% | 17.99% | 16.46% |