|
Revenue
|
7.93B | 8.54B | 8.35B | 8.93B | 6.91B | 7.25B | 7.07B | 6.90B | 6.73B | 6.56B | 6.61B | 6.51B | 6.20B | 6.27B | 6.27B | 6.48B | 6.10B | 6.29B | 6.11B | 6.16B | 5.85B | 6.04B | 5.98B | 6.11B | 5.96B | 5.90B | 5.98B | 5.69B | 5.96B | 6.00B | 6.16B | 6.40B | 6.41B | 6.47B | 6.57B | 6.55B | 6.74B | 7.12B | 8.09B | 8.16B | 8.19B | 8.46B | 8.47B | 8.72B | 8.62B | 8.88B | 9.08B | 10.21B | 9.16B | 9.15B | 8.72B | 8.64B | 8.80B | 8.80B | 8.97B | 10.03B | 9.30B | 9.58B | 9.78B | 10.64B | 10.13B | 10.22B | 10.00B | 10.69B | 9.47B | 10.35B | 10.42B |
|
Cost of Revenue
|
3.63B | 4.34B | 4.03B | 0.64B | 2.99B | 3.08B | 2.92B | 3.57B | 3.00B | 2.86B | 2.85B | 2.78B | 2.53B | 2.60B | 2.63B | 2.65B | 2.63B | 2.70B | 2.50B | 2.79B | 2.53B | 2.67B | 2.61B | 2.62B | 2.54B | 2.57B | 2.63B | 2.59B | 2.61B | 2.62B | 2.76B | 3.21B | 2.98B | 3.04B | 3.19B | 3.32B | 3.27B | 3.70B | 4.23B | 4.58B | 4.52B | 4.66B | 4.78B | 4.72B | 4.95B | 5.13B | 5.35B | 6.13B | 5.69B | 5.62B | 5.35B | 5.65B | 5.38B | 5.28B | 5.59B | 6.51B | 5.73B | 5.88B | 6.13B | 8.49B | 6.41B | 6.39B | 6.28B | 7.11B | 6.37B | 6.53B | 6.63B |
|
Gross Profit
|
4.30B | 4.20B | 4.32B | 8.28B | 3.92B | 4.18B | 4.15B | 3.33B | 3.73B | 3.70B | 3.77B | 3.72B | 3.67B | 3.67B | 3.64B | 3.82B | 3.47B | 3.59B | 3.61B | 3.37B | 3.31B | 3.37B | 3.37B | 3.49B | 3.42B | 3.33B | 3.35B | 3.10B | 3.35B | 3.38B | 3.40B | 3.19B | 3.43B | 3.44B | 3.38B | 3.23B | 3.47B | 3.42B | 3.85B | 3.57B | 3.67B | 3.79B | 3.70B | 4.00B | 3.67B | 3.76B | 3.74B | 4.08B | 3.47B | 3.53B | 3.37B | 2.99B | 3.42B | 3.52B | 3.38B | 3.52B | 3.57B | 3.70B | 3.64B | 2.15B | 3.72B | 3.83B | 3.72B | 3.58B | 3.10B | 3.83B | 3.79B |
|
Selling, General & Administrative
|
0.72B | 0.74B | 0.74B | 0.37B | 0.62B | 0.62B | 0.57B | 0.65B | 0.57B | 0.56B | 0.59B | 0.64B | 0.56B | 0.58B | 0.57B | 0.74B | 0.56B | 0.58B | 0.56B | 0.56B | 0.54B | 0.59B | 0.58B | 0.69B | 0.64B | 0.64B | 0.66B | 0.63B | 0.66B | 0.62B | 0.66B | 0.69B | 0.70B | 0.69B | 0.68B | 0.65B | 0.71B | 0.74B | 0.82B | 0.74B | 0.76B | 0.78B | 0.78B | 0.97B | 0.79B | 0.83B | 0.85B | 0.94B | 0.90B | 1.00B | 0.89B | 0.81B | 0.98B | 1.00B | 0.97B | 0.92B | 1.04B | 1.07B | 1.02B | 0.88B | 1.06B | 1.10B | 0.99B | 0.84B | 1.01B | 1.02B | 0.98B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90B | 7.06B | 7.24B | 8.12B | 1.98B | 7.11B | 6.79B | 7.09B | 6.92B | 6.84B | 7.15B | 8.21B | 7.32B | 7.54B | 7.73B | 10.15B | 8.00B | 8.03B | 7.89B | 8.75B | 7.89B | 8.14B | 8.20B |
|
Operating Expenses
|
0.72B | 0.74B | 0.74B | 0.37B | 0.62B | 0.62B | 0.57B | 0.65B | 0.57B | 0.56B | 0.59B | 0.64B | 0.56B | 0.58B | 0.57B | 0.74B | 0.56B | 0.58B | 0.56B | 0.56B | 0.54B | 0.59B | 0.58B | 0.69B | 0.64B | 0.64B | 0.66B | 0.63B | 0.66B | 0.62B | 0.66B | 0.69B | 0.70B | 0.69B | 0.68B | 0.65B | 0.71B | 0.74B | 0.82B | 0.74B | 0.76B | 0.78B | 0.78B | 0.97B | 7.69B | 7.89B | 8.10B | 9.06B | 8.31B | 8.11B | 7.68B | 7.90B | 7.90B | 7.85B | 8.13B | 9.13B | 8.35B | 8.61B | 8.76B | 11.03B | 9.06B | 9.13B | 8.88B | 9.60B | 8.89B | 9.16B | 9.18B |
|
Operating Income
|
0.62B | 0.61B | 0.62B | 0.63B | 0.68B | 0.75B | 0.72B | 0.68B | 0.81B | 0.84B | 0.82B | 0.80B | 0.80B | 0.77B | 0.74B | 0.82B | 0.76B | 0.81B | 0.79B | 0.77B | 0.84B | 0.82B | 0.77B | 0.76B | 0.78B | 0.81B | 0.79B | 0.69B | 0.74B | 0.80B | 0.83B | 0.83B | 0.85B | 0.86B | 0.83B | 0.67B | 0.85B | 0.82B | 1.17B | 0.94B | 0.94B | 0.95B | 0.95B | 1.14B | 0.93B | 0.99B | 0.98B | 1.15B | 2.82B | 1.04B | 1.04B | 0.74B | 0.90B | 0.95B | 0.84B | 0.91B | 0.95B | 0.97B | 1.02B | -0.39B | 1.07B | 1.09B | 1.12B | 1.09B | 0.57B | 1.43B | 1.24B |
|
EBIT
|
0.62B | 0.61B | 0.62B | 0.63B | 0.68B | 0.75B | 0.72B | 0.68B | 0.81B | 0.84B | 0.82B | 0.80B | 0.80B | 0.77B | 0.74B | 0.82B | 0.76B | 0.81B | 0.79B | 0.77B | 0.84B | 0.82B | 0.77B | 0.76B | 0.78B | 0.81B | 0.79B | 0.69B | 0.74B | 0.80B | 0.83B | 0.83B | 0.85B | 0.86B | 0.83B | 0.67B | 0.85B | 0.82B | 1.17B | 0.94B | 0.94B | 0.95B | 0.95B | 1.14B | 0.93B | 0.99B | 0.98B | 1.15B | 2.82B | 1.04B | 1.04B | 0.74B | 0.90B | 0.95B | 0.84B | 0.91B | 0.95B | 0.97B | 1.02B | -0.39B | 1.07B | 1.09B | 1.12B | 1.09B | 0.57B | 1.43B | 1.24B |
|
Other Non Operating Income
|
0.01B | 0.01B | 0.04B | 0.00B | 0.01B | -0.01B | 0.01B | 0.23B | 0.01B | | -0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.02B | | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | -0.99B | 0.02B | 0.03B | 0.02B | 0.47B | 0.04B | 0.04B | 0.06B | -0.80B | 0.04B | 0.02B | 0.03B | -1.88B | -0.06B | 0.06B | 0.03B | -1.07B | -0.02B | 0.03B | -0.00B | 2.35B | 0.00B | -0.05B | -0.01B | 1.29B | 0.05B | 0.03B | 0.11B | -0.61B | 0.04B | 0.04B | 0.06B | 0.30B | 0.03B | 0.04B | 0.11B |
|
Non Operating Income
|
0.01B | 0.01B | 0.04B | 0.00B | 0.01B | -0.01B | 0.01B | 0.03B | 0.01B | | -0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.02B | | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.07B | 0.04B | 0.04B | 0.06B | -0.01B | 0.04B | 0.02B | 0.03B | 0.03B | -0.06B | 0.06B | 0.03B | 0.06B | -0.02B | 0.03B | -0.00B | 0.01B | 0.00B | -0.05B | -0.01B | 0.06B | 0.05B | 0.03B | 0.11B | 0.05B | 0.04B | 0.04B | 0.06B | 0.03B | 0.03B | 0.04B | 0.11B |
|
EBT
|
0.55B | 0.56B | 0.58B | 0.38B | 0.61B | 0.68B | 0.67B | 0.41B | 0.76B | 0.79B | 0.76B | 0.78B | 0.76B | 0.73B | 0.69B | 0.79B | 0.71B | 0.72B | 0.72B | 0.71B | 0.79B | 0.76B | 0.69B | 0.70B | 0.70B | 0.74B | 0.73B | 0.62B | 0.68B | 0.73B | 0.77B | 0.51B | 0.79B | 0.81B | 0.78B | 1.85B | 1.00B | 0.98B | 1.36B | 0.40B | 1.03B | 1.03B | 1.05B | -0.57B | 1.05B | 1.20B | 1.17B | 0.30B | 3.02B | 1.30B | 1.27B | 3.35B | 1.14B | 1.15B | 1.09B | 2.45B | 1.00B | 0.99B | 1.12B | -0.76B | 1.13B | 1.15B | 1.19B | 1.55B | 0.58B | 1.43B | 1.32B |
|
Tax Provisions
|
0.19B | 0.19B | 0.12B | 0.14B | 0.20B | -0.07B | 0.22B | 0.10B | 0.26B | 0.27B | 0.23B | 0.23B | 0.25B | 0.25B | 0.24B | 0.25B | 0.22B | 0.24B | 0.22B | 0.23B | 0.21B | 0.24B | 0.22B | 0.20B | 0.22B | 0.20B | 0.21B | 0.16B | 0.12B | 0.21B | 0.17B | 0.14B | 0.14B | 0.26B | 0.14B | 0.83B | 0.16B | 0.19B | 0.12B | 0.05B | 0.17B | 0.17B | 0.12B | -0.16B | 0.18B | 0.20B | 0.18B | -0.03B | 0.82B | 0.27B | 0.21B | 0.64B | 0.19B | 0.20B | 0.17B | 0.37B | 0.16B | 0.17B | 0.18B | -0.22B | 0.19B | 0.21B | 0.16B | 0.29B | 0.10B | 0.25B | 0.22B |
|
Profit After Tax
|
0.39B | 0.39B | 0.49B | 0.41B | 0.47B | 0.74B | 0.50B | 0.38B | 0.53B | 0.52B | 0.52B | 0.55B | 0.51B | 0.48B | 0.46B | 0.53B | 0.49B | 0.49B | 0.50B | 0.48B | 0.58B | 0.51B | 0.47B | 0.51B | 0.48B | 0.53B | 0.52B | 0.46B | 0.56B | 0.52B | 0.60B | 0.53B | 0.77B | 0.68B | 0.75B | 0.67B | 0.84B | 0.79B | 1.24B | 0.36B | 0.86B | 0.86B | 0.93B | -0.41B | 0.87B | 1.00B | 0.99B | 0.33B | 2.19B | 1.04B | 1.06B | 2.71B | 0.95B | 0.95B | 0.92B | 2.08B | 0.84B | 0.81B | 0.94B | -0.54B | 0.94B | 0.94B | 1.03B | 1.26B | 0.48B | 1.17B | 1.10B |
|
Income from Continuing Operations
|
0.37B | 0.37B | 0.46B | 0.24B | 0.41B | 0.74B | 0.45B | 0.31B | 0.50B | 0.52B | 0.52B | 0.55B | 0.51B | 0.48B | 0.46B | 0.53B | 0.49B | 0.49B | 0.50B | 0.48B | 0.58B | 0.51B | 0.47B | 0.51B | 0.48B | 0.53B | 0.52B | 0.46B | 0.56B | 0.52B | 0.60B | 0.37B | 0.65B | 0.56B | 0.64B | 1.02B | 0.84B | 0.79B | 1.24B | 0.36B | 0.86B | 0.86B | 0.93B | -0.41B | 0.87B | 1.00B | 0.99B | 0.33B | 2.19B | 1.04B | 1.06B | 2.71B | 0.95B | 0.95B | 0.92B | 2.08B | 0.84B | 0.81B | 0.94B | -0.54B | 0.94B | 0.94B | 1.03B | 1.26B | 0.48B | 1.17B | 1.10B |
|
Consolidated Net Income
|
0.02B | 0.03B | 0.03B | 0.18B | 0.06B | -0.03B | 0.05B | 0.07B | 0.03B | 0.52B | 0.52B | -0.00B | 0.51B | 0.48B | 0.46B | 0.53B | 0.49B | 0.49B | 0.50B | 0.48B | 0.58B | 0.51B | 0.47B | 0.51B | 0.48B | 0.53B | 0.52B | 0.46B | 0.56B | 0.52B | 0.60B | 0.37B | 0.65B | 0.56B | 0.64B | 1.02B | 0.84B | 0.79B | 1.24B | 0.36B | 0.86B | 0.86B | 0.93B | -0.41B | 0.87B | 1.00B | 0.99B | 0.33B | 2.19B | 1.04B | 1.06B | 2.71B | 0.95B | 0.95B | 0.92B | 2.08B | 0.84B | 0.81B | 0.94B | -0.54B | 0.94B | 0.94B | 1.03B | 1.26B | 0.48B | 1.17B | 1.10B |
|
Income towards Parent Company
|
0.02B | 0.03B | 0.03B | 0.18B | 0.06B | -0.03B | 0.05B | 0.07B | 0.03B | 0.52B | 0.52B | -0.00B | 0.51B | 0.48B | 0.46B | 0.53B | 0.49B | 0.49B | 0.50B | 0.48B | 0.58B | 0.51B | 0.47B | 0.51B | 0.48B | 0.53B | 0.52B | 0.46B | 0.56B | 0.52B | 0.60B | 0.37B | 0.65B | 0.56B | 0.64B | 1.02B | 0.84B | 0.79B | 1.24B | 0.36B | 0.86B | 0.86B | 0.93B | -0.41B | 0.87B | 1.00B | 0.99B | 0.33B | 2.19B | 1.04B | 1.06B | 2.71B | 0.95B | 0.95B | 0.92B | 2.08B | 0.84B | 0.81B | 0.94B | -0.54B | 0.94B | 0.94B | 1.03B | 1.26B | 0.48B | 1.17B | 1.10B |
|
Net Income towards Common Stockholders
|
0.02B | 0.03B | 0.03B | 0.18B | 0.06B | -0.03B | 0.05B | 0.07B | 0.03B | 0.52B | 0.52B | -0.00B | 0.51B | 0.48B | 0.46B | 0.53B | 0.49B | 0.49B | 0.50B | 0.48B | 0.58B | 0.51B | 0.47B | 0.51B | 0.48B | 0.53B | 0.52B | 0.46B | 0.56B | 0.52B | 0.60B | 0.37B | 0.65B | 0.56B | 0.64B | 1.02B | 0.84B | 0.79B | 1.24B | 0.36B | 0.86B | 0.86B | 0.93B | -0.41B | 0.87B | 1.00B | 0.99B | 0.33B | 2.19B | 1.04B | 1.06B | 2.71B | 0.95B | 0.95B | 0.92B | 2.08B | 0.84B | 0.81B | 0.94B | -0.54B | 0.94B | 0.94B | 1.03B | 1.26B | 0.48B | 1.17B | 1.10B |
|
EPS (Basic)
|
1.19 | 1.22 | 1.55 | 1.32 | 1.55 | 2.47 | 1.69 | 1.29 | 1.82 | 1.84 | 1.89 | 2.12 | 2.00 | 1.91 | 1.86 | 2.19 | 2.07 | 2.09 | 2.18 | 2.17 | 2.68 | 2.41 | 2.29 | 2.52 | 2.45 | 2.77 | 2.78 | 2.52 | 3.07 | 2.87 | 3.38 | 2.98 | 4.41 | 3.88 | 4.31 | 3.86 | 4.82 | 4.52 | 7.15 | 2.07 | 5.08 | 5.07 | 5.52 | -2.43 | 5.18 | 6.02 | 5.91 | 1.98 | 13.46 | 6.44 | 6.65 | 17.07 | 6.12 | 6.09 | 5.92 | 13.48 | 5.52 | 5.35 | 6.20 | -3.50 | 6.34 | 6.37 | 7.02 | 8.66 | 3.33 | 8.17 | 7.69 |
|
EPS (Weighted Average and Diluted)
|
1.17 | 1.21 | 1.53 | 1.31 | 1.53 | 2.44 | 1.67 | 1.27 | 1.79 | 1.81 | 1.86 | 2.09 | 1.96 | 1.88 | 1.82 | 2.14 | 2.03 | 2.05 | 2.14 | 2.12 | 2.63 | 2.37 | 2.26 | 2.48 | 2.41 | 2.74 | 2.75 | 2.49 | 3.03 | 2.85 | 3.35 | 2.96 | 4.37 | 3.86 | 4.28 | 3.83 | 4.79 | 4.50 | 7.11 | 2.06 | 5.06 | 5.06 | 5.49 | -2.43 | 5.15 | 6.01 | 5.89 | 1.97 | 13.43 | 6.42 | 6.63 | 16.99 | 6.10 | 6.06 | 5.89 | 13.41 | 5.50 | 5.34 | 6.18 | -3.47 | 6.32 | 6.36 | 7.00 | 8.65 | 3.32 | 8.15 | 7.67 |
|
Shares Outstanding (Weighted Average)
|
0.33B | 0.32B | 0.32B | 0.31B | 0.30B | 0.30B | 0.29B | 0.29B | 0.29B | 0.29B | 0.28B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.22B | 0.22B | 0.21B | 0.21B | 0.20B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B |
|
Shares Outstanding (Diluted Average)
|
0.33B | 0.33B | 0.33B | 0.32B | 0.31B | 0.30B | 0.30B | 0.30B | 0.30B | 0.29B | 0.28B | 0.28B | 0.26B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.21B | 0.20B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B |
|
EBITDA
|
0.43B | 0.51B | 0.56B | 0.80B | 0.48B | 0.73B | 0.55B | 0.55B | 0.58B | 0.53B | 0.52B | -0.77B | 0.56B | 0.52B | 0.52B | -0.92B | 0.55B | 0.58B | 0.59B | 2.04B | 0.64B | 0.55B | 0.48B | -1.97B | 0.55B | 0.64B | 0.60B | 0.24B | 0.65B | 0.61B | 0.70B | -0.03B | 0.76B | 0.65B | 0.74B | 0.67B | 0.82B | 0.77B | 1.23B | 0.34B | 0.86B | 0.84B | 0.92B | -0.42B | 0.85B | 1.00B | 0.98B | 0.32B | 2.19B | 1.04B | 1.05B | 2.71B | 0.95B | 0.93B | 0.91B | 2.09B | 0.84B | 0.81B | 0.94B | -0.52B | 0.93B | 0.94B | 1.04B | 1.25B | 0.49B | 1.19B | 1.10B |
|
Interest Expenses
|
0.07B | 0.07B | 0.08B | 0.05B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.12B | 0.13B | 0.12B | 0.15B | 0.15B | 0.16B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | 0.15B | 0.14B | 0.13B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B |
|
Tax Rate
|
33.94% | 33.93% | 20.55% | 37.07% | 32.68% | | 33.33% | 25.37% | 34.56% | 34.01% | 31.13% | 29.67% | 33.07% | 33.98% | 33.96% | 32.27% | 31.32% | 32.60% | 30.97% | 32.39% | 26.34% | 32.41% | 31.84% | 27.82% | 31.25% | 27.85% | 29.22% | 26.09% | 17.75% | 29.18% | 21.72% | 27.27% | 17.51% | 31.65% | 17.77% | 44.72% | 15.92% | 19.16% | 8.80% | 11.66% | 16.54% | 16.25% | 11.56% | 28.12% | 17.57% | 16.46% | 15.51% | | 27.22% | 20.35% | 16.63% | 18.98% | 16.52% | 17.74% | 16.06% | 15.17% | 15.63% | 17.73% | 16.19% | 29.33% | 16.53% | 17.98% | 13.64% | 18.50% | 16.78% | 17.73% | 16.86% |