|
Revenue
|
13.29B | 15.21B | 16.57B | 17.01B | 15.59B | 17.38B | 16.94B | 17.81B | 16.53B | 20.23B | 20.71B | 18.88B | 18.02B | 20.04B | 19.59B | 19.74B | 18.53B | 20.48B | 20.63B | 20.39B | 17.78B | 21.05B | 21.34B | 19.94B | 17.35B | 18.76B | 19.42B | 18.37B | 16.79B | 19.04B | 19.93B | 19.19B | 6.06B | 6.92B | 7.47B | 8.29B | 6.90B | 7.73B | 7.50B | 7.50B | 6.75B | 7.70B | 7.64B | 7.71B | 18.25B | 17.82B | 20.44B | 7.44B | 19.36B | 0.25B | 21.62B | -29.99B | 19.34B | 7.83B | 8.03B | 8.15B | 8.02B | 8.97B | 9.14B | 9.05B | 8.79B | 9.47B | 9.91B | 9.71B | 9.30B | 10.14B | 10.85B | 10.36B |
|
Cost of Revenue
|
1.97B | 2.19B | 2.32B | 2.55B | 2.37B | 2.55B | 2.29B | 2.50B | 2.29B | 2.84B | 2.85B | 2.69B | 2.44B | 2.67B | 2.58B | 2.68B | 2.49B | 2.70B | 2.62B | 2.60B | 2.37B | 2.70B | 2.73B | 2.63B | 2.23B | 2.38B | 2.38B | 2.38B | 2.10B | 2.36B | 2.43B | 2.50B | 2.18B | 2.52B | 2.73B | 3.00B | 2.62B | 2.74B | 2.62B | 2.78B | 2.46B | 2.67B | 2.60B | 2.78B | 2.40B | 2.18B | 2.42B | 2.57B | 2.27B | 2.35B | 2.60B | 2.81B | 2.61B | 2.65B | 2.94B | 3.21B | 3.04B | 3.23B | 3.17B | 3.46B | 3.19B | 3.35B | 3.37B | 3.42B | 3.04B | 3.28B | 3.49B | 3.56B |
|
Gross Profit
|
3.63B | 3.95B | 4.27B | 4.17B | 4.12B | 4.51B | 4.32B | 4.54B | 4.50B | 5.43B | 5.51B | 4.98B | 5.01B | 5.45B | 5.34B | 5.21B | 5.09B | 5.22B | 5.31B | 5.19B | 4.54B | 5.10B | 5.12B | 4.57B | 4.39B | 4.48B | 4.54B | 4.02B | 3.99B | 4.29B | 4.55B | 4.47B | 3.89B | 4.40B | 4.74B | 5.29B | 4.28B | 4.98B | 4.89B | 4.72B | 4.29B | 5.03B | 5.04B | 4.93B | 4.75B | 4.47B | 5.03B | 4.87B | 5.31B | 5.24B | 5.53B | 5.30B | 5.14B | 5.18B | 5.10B | 4.94B | 4.98B | 5.74B | 5.98B | 5.58B | 5.60B | 6.12B | 6.54B | 6.28B | 6.26B | 6.86B | 7.36B | 6.80B |
|
Amortization - Intangibles
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.29B | 1.50B | | | | 1.58B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
0.00B | 0.00B | 0.00B | 0.03B | | | 0.02B | 0.03B | 0.02B | 0.00B | 0.04B | 0.05B | 0.01B | 0.01B | 0.03B | 0.03B | 0.00B | 0.01B | | 0.30B | 0.02B | 0.49B | -0.01B | 0.03B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
1.29B | 1.50B | 0.00B | 0.03B | | 1.58B | 0.02B | 0.03B | 0.02B | 0.00B | 0.04B | 0.05B | 0.01B | 0.01B | 0.03B | 0.03B | 0.00B | 0.01B | | 0.30B | 0.02B | 0.49B | -0.01B | 0.03B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income
|
2.32B | 2.43B | 2.85B | 2.44B | 2.71B | 2.91B | 2.84B | 2.74B | 3.01B | 3.71B | 3.68B | 2.95B | 3.40B | 3.60B | 3.62B | 3.23B | 3.39B | 3.34B | 3.60B | 3.19B | 2.95B | 2.87B | 3.35B | 2.53B | 2.87B | 2.89B | 2.96B | 1.90B | 2.47B | 2.75B | 2.98B | 2.70B | 2.42B | 2.74B | 3.09B | 3.34B | 2.43B | 3.09B | 3.16B | 2.70B | 2.05B | 3.19B | 2.79B | 2.51B | 2.79B | 2.73B | 3.24B | 2.90B | 3.44B | 3.13B | 3.46B | 2.95B | 3.30B | 3.06B | 2.97B | 2.92B | 2.73B | 2.57B | 3.37B | 2.89B | 3.04B | 3.44B | 3.65B | 3.26B | 3.54B | 3.71B | 4.26B | 3.37B |
|
EBIT
|
2.32B | 2.43B | 2.85B | 2.44B | 2.71B | 2.91B | 2.84B | 2.74B | 3.01B | 3.71B | 3.68B | 2.95B | 3.40B | 3.60B | 3.62B | 3.23B | 3.39B | 3.34B | 3.60B | 3.19B | 2.95B | 2.87B | 3.35B | 2.53B | 2.87B | 2.89B | 2.96B | 1.90B | 2.47B | 2.75B | 2.98B | 2.70B | 2.42B | 2.74B | 3.09B | 3.34B | 2.43B | 3.09B | 3.16B | 2.70B | 2.05B | 3.19B | 2.79B | 2.51B | 2.79B | 2.73B | 3.24B | 2.90B | 3.44B | 3.13B | 3.46B | 2.95B | 3.30B | 3.06B | 2.97B | 2.92B | 2.73B | 2.57B | 3.37B | 2.89B | 3.04B | 3.44B | 3.65B | 3.26B | 3.54B | 3.71B | 4.26B | 3.37B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30B | -0.26B | -0.27B | -0.30B | -0.33B | -0.19B | -0.33B | -0.24B | -0.28B | -0.23B | -0.22B |
|
EBT
|
2.16B | 2.24B | 2.63B | 2.22B | 2.49B | 2.68B | 2.62B | 2.53B | 2.79B | 3.50B | 3.48B | 2.76B | 3.19B | 3.40B | 3.41B | 3.01B | 3.15B | 3.09B | 3.36B | 2.94B | 2.68B | 2.62B | 3.08B | 2.27B | 2.60B | 2.63B | 2.71B | 1.67B | 2.23B | 2.53B | 2.76B | 2.41B | 2.18B | 2.51B | 2.85B | 3.06B | 2.19B | 2.92B | 3.00B | 2.56B | 1.88B | 3.02B | 2.64B | 2.34B | 2.64B | 2.55B | 3.06B | 2.71B | 3.25B | 2.94B | 3.27B | 2.77B | 3.14B | 2.92B | 2.82B | 2.75B | 2.48B | 2.26B | 3.10B | 2.61B | 2.73B | 3.10B | 3.45B | 2.92B | 3.29B | 3.42B | 4.02B | 3.15B |
|
Tax Provisions
|
0.65B | 0.64B | 0.78B | 0.63B | 0.74B | 0.64B | 0.73B | 0.72B | 0.81B | 1.02B | 1.02B | 0.80B | 0.96B | 0.99B | 1.09B | 0.80B | 0.93B | 0.89B | 0.95B | 0.89B | 0.78B | 0.75B | 0.92B | 0.65B | 0.79B | 0.74B | 0.75B | 0.41B | 0.63B | 0.72B | 0.76B | 0.66B | 0.54B | 0.69B | 0.81B | 2.27B | 0.56B | 0.64B | 0.69B | 0.55B | 0.42B | 0.61B | -0.06B | 0.62B | 0.60B | 0.53B | 0.64B | 0.61B | 0.70B | 0.65B | 0.73B | 0.59B | 0.62B | 0.59B | 0.62B | 0.41B | 0.43B | 0.56B | 1.03B | 0.32B | 0.68B | 0.73B | 0.73B | 0.87B | 0.66B | 0.65B | 0.75B | 0.68B |
|
Profit After Tax
|
1.52B | 1.60B | 1.85B | 1.58B | 1.70B | 1.98B | 1.82B | 1.75B | 1.92B | 2.41B | 2.38B | 1.89B | 2.16B | 2.32B | 2.23B | 2.10B | 2.12B | 2.12B | 2.34B | 1.99B | 1.88B | 1.85B | 2.15B | 1.61B | 1.79B | 1.89B | 1.94B | 1.25B | 1.53B | 1.79B | 1.94B | 1.71B | 1.59B | 1.78B | 1.97B | 0.69B | 1.56B | 2.20B | 2.25B | 1.91B | 1.35B | 2.32B | 1.90B | 1.62B | 1.99B | 2.05B | 2.44B | 1.98B | 2.60B | 2.30B | 2.59B | 2.23B | 2.46B | 2.35B | 2.22B | 2.49B | 2.10B | 1.68B | 2.17B | 2.31B | 2.25B | 2.53B | 3.21B | -0.49B | 2.84B | 3.15B | 3.61B | 2.25B |
|
Equity Income
|
| | | | | | | | | | | | | | | | -0.00B | -0.01B | -0.01B | -0.01B | 0.01B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.01B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | 0.02B | 0.16B | 0.05B | -0.02B | 0.10B | 0.03B | 0.19B | 0.16B | 0.50B | -0.21B | 0.20B | 0.38B | 0.34B | -0.22B |
|
Net Income - Minority
|
-0.25B | -0.31B | | -0.43B | | -0.31B | | | | | | -0.32B | -0.27B | -0.25B | -0.32B | -0.32B | -0.26B | -0.24B | -0.24B | -1.49B | -1.46B | -1.45B | -1.44B | -1.43B | -1.37B | -1.35B | -1.36B | -1.77B | -1.86B | -1.76B | -1.82B | -1.79B | -1.83B | -1.73B | -1.77B | -1.86B | -1.87B | -1.75B | -1.78B | -1.72B | -1.78B | -1.79B | -1.85B | -1.98B | -1.88B | -1.88B | -1.85B | -1.94B | -1.97B | -1.91B | -1.92B | -1.90B | -1.90B | -1.78B | -1.73B | -2.65B | -1.87B | -1.74B | -1.73B | -1.78B | -1.75B | -1.80B | -1.98B | -1.88B | -1.98B | -1.95B | -1.93B | -1.97B |
|
Income from Non-Controlling Interests
|
0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.06B | 0.07B | 0.09B | 0.10B | 0.10B | 0.09B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.07B | 0.05B | 0.09B | 0.06B | 0.07B | 0.06B | 0.07B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.11B | 0.12B | 0.15B | 0.17B | 0.16B | 0.10B | 0.13B | 0.14B | 0.18B | 0.13B | 0.16B | 0.14B | 0.13B | 0.11B | 0.14B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.10B | 0.12B | 0.13B | 0.09B | 0.15B | 0.11B | 0.14B | 0.11B |
|
Income from Continuing Operations
|
1.52B | 1.60B | 1.85B | 1.58B | 1.75B | 2.04B | 1.89B | 1.81B | 1.99B | 2.48B | 2.46B | 1.96B | 2.23B | 2.41B | 2.32B | 2.21B | 2.22B | 2.20B | 2.41B | 2.04B | 1.91B | 1.87B | 2.16B | 1.62B | 1.81B | 1.89B | 1.96B | 1.26B | 1.60B | 1.81B | 1.99B | 1.75B | 1.64B | 1.82B | 2.03B | 0.79B | 1.63B | 2.27B | 2.31B | 2.00B | 1.45B | 2.41B | 2.69B | 1.72B | 2.04B | 2.02B | 2.42B | 2.10B | 2.55B | 2.29B | 2.54B | 2.17B | 2.52B | 2.33B | 2.20B | 2.34B | 2.05B | 1.70B | 2.07B | 2.29B | 2.06B | 2.37B | 2.71B | 2.04B | 2.63B | 2.77B | 3.27B | 2.47B |
|
Consolidated Net Income
|
1.52B | 1.60B | 1.85B | 1.58B | 1.75B | 2.04B | 1.89B | 1.81B | 1.99B | 2.48B | 2.46B | 1.96B | 2.23B | 2.41B | 2.32B | 2.21B | 2.22B | 2.20B | 2.41B | 2.04B | 1.91B | 1.87B | 2.16B | 1.62B | 1.81B | 1.89B | 1.96B | 1.26B | 1.60B | 1.81B | 1.99B | 1.75B | 1.64B | 1.82B | 2.03B | 0.79B | 1.63B | 2.27B | 2.31B | 2.00B | 1.45B | 2.41B | 2.69B | 1.72B | 2.04B | 2.02B | 2.42B | 2.10B | 2.55B | 2.29B | 2.54B | 2.17B | 2.52B | 2.33B | 2.20B | 2.34B | 2.05B | 1.70B | 2.07B | 2.29B | 2.06B | 2.37B | 2.71B | 2.04B | 2.63B | 2.77B | 3.27B | 2.47B |
|
Income towards Parent Company
|
1.27B | 1.29B | 1.85B | 1.16B | 1.75B | 1.73B | 1.89B | 1.81B | 1.99B | 2.48B | 2.46B | 1.63B | 1.97B | 2.16B | 2.00B | 1.89B | 1.96B | 1.96B | 2.17B | 0.55B | 0.45B | 0.42B | 0.72B | 0.19B | 0.44B | 0.54B | 0.61B | -0.51B | -0.26B | 0.06B | 0.17B | -0.04B | -0.20B | 0.09B | 0.26B | -1.06B | -0.23B | 0.53B | 0.54B | 0.28B | -0.33B | 0.62B | 0.84B | -0.26B | 0.16B | 0.14B | 0.57B | 0.16B | 0.58B | 0.38B | 0.62B | 0.28B | 0.63B | 0.55B | 0.47B | -0.31B | 0.18B | -0.04B | 0.34B | 0.51B | 0.31B | 0.56B | 0.73B | 0.17B | 0.66B | 0.82B | 1.34B | 0.51B |
|
Net Income towards Common Stockholders
|
1.27B | 1.29B | 1.85B | 1.16B | 1.75B | 1.73B | 1.89B | 1.81B | 1.99B | 2.48B | 2.46B | 1.63B | 1.97B | 2.16B | 2.00B | 1.89B | 1.96B | 1.96B | 2.17B | 0.55B | 0.45B | 0.42B | 0.72B | 0.19B | 0.44B | 0.54B | 0.61B | -0.51B | -0.26B | 0.06B | 0.17B | -0.04B | -0.20B | 0.09B | 0.26B | -1.06B | -0.23B | 0.53B | 0.54B | 0.28B | -0.33B | 0.62B | 0.84B | -0.26B | 0.16B | 0.14B | 0.57B | 0.16B | 0.58B | 0.38B | 0.62B | 0.28B | 0.63B | 0.55B | 0.47B | -0.31B | 0.18B | -0.04B | 0.34B | 0.51B | 0.31B | 0.56B | 0.73B | 0.17B | 0.66B | 0.82B | 1.34B | 0.51B |
|
EPS (Basic)
|
0.74 | 0.79 | 0.93 | 0.80 | 0.90 | 1.07 | 0.99 | 0.96 | 1.06 | 1.35 | 1.35 | 1.08 | 1.25 | 1.36 | 1.32 | 1.25 | 1.28 | 1.30 | 1.44 | 1.24 | 1.18 | 1.17 | 1.38 | 1.03 | 1.16 | 1.21 | 1.25 | 0.80 | 0.98 | 1.15 | 1.25 | 1.10 | 1.02 | 1.14 | 1.27 | 0.44 | 1.00 | 1.41 | 1.44 | 1.23 | 0.87 | 1.49 | 1.22 | 1.04 | 1.17 | 1.25 | 1.48 | 1.27 | 1.55 | 1.39 | 1.55 | 1.34 | 1.50 | 1.44 | 1.34 | 1.54 | 1.28 | 1.01 | 1.32 | 1.41 | 1.38 | 1.54 | 1.98 | -0.37 | 1.72 | 1.95 | 2.23 | 1.37 |
|
EPS (Weighted Average and Diluted)
|
0.74 | 0.79 | 0.93 | 0.80 | 0.90 | 1.07 | 0.99 | 0.96 | 1.06 | 1.35 | 1.35 | 1.08 | 1.25 | 1.36 | 1.32 | 1.25 | 1.28 | 1.30 | 1.44 | 1.24 | 1.18 | 1.17 | 1.38 | 1.03 | 1.16 | 1.21 | 1.25 | 0.80 | 0.98 | 1.15 | 1.25 | 1.10 | 1.02 | 1.14 | 1.27 | 0.44 | 1.00 | 1.41 | 1.44 | 1.23 | 0.87 | 1.49 | 1.22 | 1.04 | 1.17 | 1.25 | 1.48 | 1.27 | 1.55 | 1.39 | 1.55 | 1.35 | 1.50 | 1.43 | 1.34 | 1.54 | 1.28 | 1.01 | 1.32 | 1.41 | 1.38 | 1.54 | 1.97 | -0.37 | 1.72 | 1.95 | 2.23 | 1.37 |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
2.32B | 2.43B | 2.85B | 2.44B | 2.71B | 2.91B | 2.84B | 2.74B | 3.01B | 3.71B | 3.68B | 2.95B | 3.40B | 3.60B | 3.62B | 3.23B | 3.39B | 3.34B | 3.60B | 3.19B | 2.95B | 2.87B | 3.35B | 2.53B | 2.87B | 2.89B | 2.96B | 1.90B | 2.47B | 2.75B | 2.98B | 2.70B | 2.42B | 2.74B | 3.09B | 3.34B | 2.43B | 3.09B | 3.16B | 2.70B | 2.05B | 3.19B | 2.79B | 2.51B | 2.79B | 2.73B | 3.24B | 2.90B | 3.44B | 3.13B | 3.46B | 2.95B | 3.30B | 3.06B | 2.97B | 2.92B | 2.73B | 2.57B | 3.37B | 2.89B | 3.04B | 3.44B | 3.65B | 3.26B | 3.54B | 3.71B | 4.26B | 3.37B |
|
Tax Rate
|
29.83% | 28.58% | 29.48% | 28.52% | 29.61% | 23.89% | 27.84% | 28.37% | 28.88% | 29.08% | 29.38% | 29.10% | 30.03% | 29.10% | 31.89% | 26.57% | 29.57% | 28.86% | 28.33% | 30.42% | 28.92% | 28.70% | 29.82% | 28.69% | 30.24% | 28.22% | 27.58% | 24.61% | 28.30% | 28.30% | 27.71% | 27.29% | 24.85% | 27.47% | 28.54% | 74.04% | 25.49% | 22.06% | 23.00% | 21.57% | 22.59% | 20.25% | -2.24% | 26.60% | 22.60% | 20.73% | 20.94% | 22.60% | 21.45% | 21.97% | 22.45% | 21.42% | 19.71% | 20.31% | 22.03% | 14.89% | 17.27% | 24.75% | 33.25% | 12.27% | 24.75% | 23.67% | 21.30% | 29.89% | 20.02% | 19.04% | 18.69% | 21.46% |