|
Revenue
|
27.65B | 28.14B | 26.41B | 25.22B | 24.66B | 23.98B | 23.53B | 24.71B | 26.00B | 30.09B | 33.84B | 36.80B | 35.67B | 36.60B | 39.29B | 41.03B |
|
Cost of Revenue
|
12.65B | 12.56B | 11.49B | 10.41B | 10.62B | 10.43B | 10.33B | 11.20B | 12.53B | 15.79B | 18.68B | 21.56B | 22.31B | 22.76B | 26.23B | 26.19B |
|
Gross Profit
|
15.00B | 15.59B | 14.92B | 14.80B | 14.04B | 13.55B | 13.19B | 13.51B | 13.48B | 14.31B | 15.17B | 15.24B | 13.36B | 13.84B | 13.06B | 14.85B |
|
Selling, General & Administrative
|
2.57B | 2.47B | 2.35B | 2.45B | 2.26B | 2.40B | 2.57B | 2.63B | 2.71B | 3.01B | 3.29B | 3.41B | 3.60B | 3.87B | 4.01B | 3.99B |
|
Other Operating Expenses
|
| | | | | | | | | | 26.58B | 29.32B | 1.98B | 29.13B | 32.74B | 32.67B |
|
Operating Expenses
|
2.57B | 2.47B | 2.35B | 2.45B | 2.26B | 2.40B | 2.57B | 2.63B | 2.71B | 3.01B | 29.87B | 32.73B | 32.00B | 33.00B | 36.75B | 36.66B |
|
Operating Income
|
2.27B | 2.83B | 3.28B | 3.13B | 3.12B | 3.20B | 3.08B | 3.28B | 3.22B | 3.78B | 3.97B | 4.07B | 5.65B | 3.60B | 2.54B | 4.37B |
|
EBIT
|
2.27B | 2.83B | 3.28B | 3.13B | 3.12B | 3.20B | 3.08B | 3.28B | 3.22B | 3.78B | 3.97B | 4.07B | 5.65B | 3.60B | 2.54B | 4.37B |
|
Other Non Operating Income
|
0.07B | -0.23B | 0.03B | 0.05B | -0.00B | 0.02B | 0.01B | -0.95B | 0.54B | -0.66B | -1.80B | -1.03B | 2.35B | 1.23B | -0.42B | 0.44B |
|
Non Operating Income
|
0.07B | 0.04B | 0.03B | 0.05B | -0.00B | 0.02B | 0.01B | 0.04B | 0.14B | 0.13B | 0.11B | 0.09B | 0.02B | 0.00B | 0.25B | 0.17B |
|
EBT
|
2.07B | 2.37B | 3.08B | 2.96B | 2.86B | 2.94B | 2.79B | 2.68B | 4.23B | 3.74B | 2.55B | 3.73B | 8.94B | 5.84B | 2.35B | 5.02B |
|
Tax Provisions
|
0.64B | 0.46B | 1.00B | 0.99B | 0.91B | 0.87B | 0.80B | 0.64B | 1.36B | 0.51B | 0.30B | 0.54B | 1.93B | 0.94B | 0.29B | 0.84B |
|
Profit After Tax
|
1.69B | 2.05B | 2.12B | 1.98B | 1.95B | 2.07B | 1.99B | 2.04B | 2.87B | 3.23B | 2.25B | 3.19B | 7.00B | 4.90B | 2.06B | 4.17B |
|
Income from Continuing Operations
|
1.43B | 1.90B | 2.09B | 1.98B | 1.95B | 2.07B | 1.99B | 2.04B | 2.87B | 3.23B | 2.25B | 3.19B | 7.00B | 4.90B | 2.06B | 4.17B |
|
Consolidated Net Income
|
0.25B | 0.15B | 0.03B | 1.98B | 1.95B | 2.07B | 1.99B | 2.04B | 2.87B | 3.23B | 2.25B | 3.19B | 7.00B | 4.90B | 2.06B | 4.17B |
|
Income towards Parent Company
|
0.25B | 0.15B | 0.03B | 1.98B | 1.95B | 2.07B | 1.99B | 2.04B | 2.87B | 3.23B | 2.25B | 3.19B | 7.00B | 4.90B | 2.06B | 4.17B |
|
Net Income towards Common Stockholders
|
0.25B | 0.15B | 0.03B | 1.98B | 1.95B | 2.07B | 1.99B | 2.04B | 2.87B | 3.23B | 2.25B | 3.19B | 7.00B | 4.90B | 2.06B | 4.17B |
|
EPS (Basic)
|
5.28 | 6.91 | 7.65 | 7.96 | 8.50 | 9.91 | 10.51 | 11.42 | 16.45 | 18.59 | 13.28 | 19.08 | 43.70 | 31.61 | 13.57 | 28.39 |
|
EPS (Weighted Average and Diluted)
|
5.21 | 6.82 | 7.52 | 7.81 | 8.35 | 9.75 | 10.39 | 11.32 | 16.34 | 18.49 | 13.22 | 19.03 | 43.54 | 31.47 | 13.53 | 28.34 |
|
Shares Outstanding (Weighted Average)
|
0.31B | 0.29B | 0.26B | 0.25B | 0.22B | 0.20B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 0.15B |
|
Shares Outstanding (Diluted Average)
|
0.32B | 0.30B | 0.28B | 0.25B | 0.23B | 0.21B | 0.19B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B |
|
EBITDA
|
2.31B | 2.31B | 0.86B | 0.68B | 3.75B | -0.30B | 2.03B | 1.93B | 2.82B | 3.15B | 2.20B | 3.16B | 6.99B | 4.89B | 2.08B | 4.15B |
|
Interest Expenses
|
0.27B | 0.27B | 0.22B | 0.21B | 0.26B | 0.28B | 0.30B | 0.30B | 0.36B | 0.56B | 0.53B | 0.59B | 0.56B | 0.51B | 0.55B | 0.62B |
|
Tax Rate
|
30.72% | 19.53% | 32.34% | 33.29% | 31.82% | 29.55% | 28.67% | 23.80% | 32.16% | 13.71% | 11.77% | 14.46% | 21.63% | 16.11% | 12.36% | 16.79% |