|
Revenue
|
19.56B | 14.83B | 15.07B | 15.28B | 20.18B | 15.59B | 15.53B | 15.61B | 20.66B | 15.94B | 16.24B | 16.40B | 21.29B | 16.87B | 16.78B | 16.93B | 22.73B | 16.62B | 16.84B | 16.93B | 20.89B | 16.66B | 16.96B | 17.25B | 21.75B | 17.12B | 17.43B | 17.61B | 21.63B | 16.20B | 16.17B | 16.44B | 20.69B | 16.22B | 16.63B | 16.87B | 22.98B | 16.78B | 17.78B | 17.82B | 22.98B | 17.63B | 18.42B | 18.66B | 23.40B | 19.61B | 22.98B | 22.63B | 28.34B | 24.20B | 25.16B | 25.65B | 31.00B | 25.17B | 26.04B | 26.52B | 31.39B | 25.32B | 24.77B | 25.40B | 31.92B | 24.53B | 25.45B | 25.67B | 30.91B | 23.85B | 25.21B | 25.27B |
|
Cost of Revenue
|
13.82B | 9.94B | 9.91B | 10.23B | 13.98B | 10.41B | 10.29B | 10.56B | 14.46B | 10.84B | 10.87B | 11.16B | 14.99B | 11.54B | 11.30B | 11.57B | 16.16B | 11.51B | 11.56B | 11.85B | 15.12B | 11.75B | 11.80B | 12.17B | 15.56B | 11.91B | 12.05B | 12.44B | 15.59B | 11.25B | 11.17B | 11.54B | 15.19B | 11.20B | 11.42B | 11.71B | 16.80B | 11.62B | 12.24B | 12.54B | 16.90B | 12.25B | 12.62B | 12.94B | 17.06B | 14.51B | 15.67B | 15.51B | 20.48B | 16.72B | 17.28B | 18.21B | 22.76B | 18.46B | 20.14B | 19.68B | 24.02B | 18.39B | 17.80B | 18.15B | 23.50B | 17.47B | 17.83B | 18.40B | 22.80B | 17.13B | 17.90B | 18.14B |
|
Gross Profit
|
5.74B | 4.90B | 5.15B | 5.05B | 6.20B | 5.18B | 5.24B | 5.04B | 6.20B | 5.10B | 5.37B | 5.24B | 6.30B | 5.33B | 5.48B | 5.36B | 6.57B | 5.11B | 5.28B | 5.08B | 5.77B | 4.91B | 5.16B | 5.08B | 6.19B | 5.21B | 5.38B | 5.17B | 6.03B | 4.95B | 5.00B | 4.91B | 5.50B | 4.82B | 5.01B | 4.96B | 5.97B | 5.16B | 5.54B | 5.29B | 6.08B | 5.38B | 5.80B | 5.73B | 6.34B | 5.11B | 7.30B | 7.12B | 7.85B | 7.48B | 7.88B | 7.45B | 8.23B | 6.71B | 5.89B | 6.84B | 7.37B | 6.94B | 6.97B | 7.25B | 8.42B | 7.06B | 7.63B | 7.27B | 8.11B | 6.72B | 7.31B | 7.13B |
|
Selling, General & Administrative
|
3.52B | 3.02B | 3.14B | 3.25B | 3.67B | 3.14B | 3.26B | 3.35B | 3.72B | 3.23B | 3.47B | 3.52B | 3.88B | 3.39B | 3.59B | 3.70B | 4.23B | 3.40B | 3.49B | 3.63B | 3.95B | 3.38B | 3.60B | 3.64B | 4.06B | 3.51B | 3.50B | 3.74B | 3.92B | 3.15B | 3.25B | 3.34B | 3.61B | 3.35B | 3.60B | 3.73B | 4.45B | 3.54B | 3.87B | 3.94B | 4.38B | 3.66B | 3.91B | 4.15B | 4.50B | 4.06B | 4.46B | 4.65B | 5.45B | 4.51B | 4.85B | 4.86B | 5.54B | 4.76B | 5.00B | 5.22B | 5.60B | 5.03B | 5.18B | 5.32B | 5.94B | 5.15B | 5.37B | 5.46B | 6.00B | 4.59B | 5.36B | 5.54B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
3.52B | 3.02B | 3.14B | 3.25B | 3.67B | 3.14B | 3.26B | 3.35B | 3.72B | 3.23B | 3.47B | 3.52B | 3.88B | 3.39B | 3.59B | 3.70B | 4.23B | 3.40B | 3.49B | 3.63B | 3.95B | 3.38B | 3.60B | 3.64B | 4.06B | 3.51B | 3.50B | 3.74B | 3.92B | 3.15B | 3.25B | 3.34B | 3.61B | 3.35B | 3.60B | 3.73B | 4.45B | 3.54B | 3.87B | 3.94B | 4.38B | 3.66B | 3.91B | 4.15B | 4.50B | 4.06B | 4.46B | 4.65B | 5.45B | 4.51B | 4.85B | 4.86B | 5.54B | 4.76B | 5.00B | 5.22B | 5.60B | 5.03B | 5.18B | 5.32B | 5.94B | 5.15B | 5.37B | 5.46B | 6.00B | 4.59B | 5.36B | 5.54B |
|
Operating Income
|
2.22B | 1.88B | 2.02B | 1.79B | 2.53B | 1.24B | 1.27B | 0.97B | 1.78B | 1.26B | 1.30B | 1.06B | 1.70B | 1.28B | 1.25B | 1.16B | 1.67B | 1.61B | 1.30B | 0.94B | 1.31B | 1.02B | 1.02B | 0.90B | 1.58B | 1.15B | 1.33B | 0.88B | 2.17B | 1.31B | 1.25B | 1.06B | 1.35B | 1.16B | 1.09B | 0.85B | 1.13B | 1.04B | 1.13B | 0.82B | 1.12B | 1.14B | 1.32B | 1.00B | 1.20B | 0.47B | 2.30B | 1.94B | 1.84B | 2.37B | 2.47B | 2.01B | 2.10B | 1.35B | 0.32B | 1.02B | 1.16B | 1.33B | 1.20B | 1.32B | 1.86B | 1.30B | 1.64B | 1.17B | 1.47B | 1.47B | 1.32B | 0.95B |
|
EBIT
|
2.22B | 1.88B | 2.02B | 1.79B | 2.53B | 1.24B | 1.27B | 0.97B | 1.78B | 1.26B | 1.30B | 1.06B | 1.70B | 1.28B | 1.25B | 1.16B | 1.67B | 1.61B | 1.30B | 0.94B | 1.31B | 1.02B | 1.02B | 0.90B | 1.58B | 1.15B | 1.33B | 0.88B | 2.17B | 1.31B | 1.25B | 1.06B | 1.35B | 1.16B | 1.09B | 0.85B | 1.13B | 1.04B | 1.13B | 0.82B | 1.12B | 1.14B | 1.32B | 1.00B | 1.20B | 0.47B | 2.30B | 1.94B | 1.84B | 2.37B | 2.47B | 2.01B | 2.10B | 1.35B | 0.32B | 1.02B | 1.16B | 1.33B | 1.20B | 1.32B | 1.86B | 1.30B | 1.64B | 1.17B | 1.47B | 1.47B | 1.32B | 0.95B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.03B | -0.02B | 0.01B | -0.01B | | 0.34B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.03B | -0.02B | 0.01B | -0.01B | | 0.34B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B |
|
EBT
|
0.94B | 0.82B | 0.96B | 0.68B | 1.41B | 1.05B | 1.08B | 0.77B | 1.59B | 1.08B | 1.11B | 0.86B | 1.41B | 1.10B | 1.07B | 0.97B | 1.46B | 1.00B | 1.15B | 0.80B | 1.17B | 0.87B | 0.59B | 0.76B | 1.43B | 1.00B | 1.18B | 0.72B | 2.02B | 0.90B | 0.94B | 0.92B | 1.21B | 1.03B | 0.98B | 0.61B | 1.01B | 0.93B | 1.02B | 0.71B | 1.01B | 1.02B | 1.22B | 0.90B | 1.05B | 0.33B | 2.19B | 1.30B | 1.73B | 2.61B | 2.37B | 1.91B | 2.02B | 1.25B | 0.22B | 0.91B | 1.04B | 1.20B | 1.07B | 1.24B | 1.79B | 1.22B | 1.54B | 1.09B | 1.45B | 1.38B | 1.22B | 0.86B |
|
Tax Provisions
|
0.33B | 0.30B | 0.36B | 0.25B | 0.47B | 0.38B | 0.40B | 0.24B | 0.55B | 0.39B | 0.41B | 0.30B | 0.43B | 0.40B | 0.37B | 0.34B | 0.50B | 0.36B | 0.40B | 0.27B | 0.39B | 0.30B | 0.20B | 0.23B | 0.47B | 0.35B | 0.41B | 0.25B | 0.60B | 0.28B | 0.32B | 0.31B | 0.39B | 0.35B | 0.31B | 0.14B | -0.08B | 0.21B | 0.22B | 0.10B | 0.22B | 0.23B | 0.28B | 0.20B | 0.22B | 0.04B | 0.50B | 0.28B | 0.35B | 0.51B | 0.55B | 0.42B | 0.47B | 0.24B | 0.03B | 0.20B | 0.17B | 0.25B | 0.24B | 0.26B | 0.40B | 0.28B | 0.35B | 0.24B | 0.30B | 0.35B | 0.28B | 0.17B |
|
Profit After Tax
|
0.61B | 0.52B | 0.59B | 0.44B | 0.94B | 0.67B | 0.68B | 0.54B | 1.03B | 0.69B | 0.70B | 0.56B | 0.98B | 0.70B | 0.70B | 0.64B | 0.96B | 0.65B | 0.75B | 0.52B | 0.78B | 0.57B | 0.39B | 0.53B | 0.96B | 0.65B | 0.77B | 0.48B | 1.42B | 0.61B | 0.62B | 0.61B | 0.82B | 0.68B | 0.67B | 0.48B | 1.09B | 0.72B | 0.80B | 0.62B | 0.80B | 0.80B | 0.94B | 0.71B | 0.83B | 0.28B | 1.69B | 1.01B | 1.38B | 2.10B | 1.82B | 1.49B | 1.54B | 1.01B | 0.18B | 0.71B | 0.88B | 0.95B | 0.83B | 0.97B | 1.38B | 0.94B | 1.19B | 0.85B | 1.10B | 1.04B | 0.94B | 0.69B |
|
Income from Continuing Operations
|
0.61B | 0.52B | 0.59B | 0.44B | 0.94B | 0.67B | 0.68B | 0.54B | 1.03B | 0.69B | 0.70B | 0.56B | 0.98B | 0.70B | 0.70B | 0.64B | 0.96B | 0.65B | 0.75B | 0.52B | 0.78B | 0.57B | 0.39B | 0.53B | 0.96B | 0.65B | 0.77B | 0.48B | 1.42B | 0.61B | 0.62B | 0.61B | 0.82B | 0.68B | 0.67B | 0.48B | 1.09B | 0.72B | 0.80B | 0.62B | 0.80B | 0.79B | 0.94B | 0.71B | 0.83B | 0.28B | 1.69B | 1.01B | 1.38B | 2.10B | 1.82B | 1.49B | 1.54B | 1.01B | 0.18B | 0.71B | 0.88B | 0.95B | 0.83B | 0.97B | 1.39B | 0.94B | 1.19B | 0.85B | 1.14B | 1.04B | 0.94B | 0.69B |
|
Consolidated Net Income
|
0.61B | 0.52B | 0.59B | 0.44B | 0.94B | 0.67B | 0.68B | 0.54B | 1.03B | 0.69B | 0.70B | 0.56B | 0.98B | 0.70B | 0.70B | 0.64B | 0.96B | -0.15B | -0.13B | -0.18B | -0.26B | -0.15B | -0.16B | -0.17B | -3.60B | -0.02B | -0.02B | 0.07B | 0.01B | 0.02B | 0.06B | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | | 0.01B | 0.00B | | | | | 2.10B | 1.82B | 1.49B | 1.54B | 1.01B | 0.18B | 0.71B | 0.88B | 0.95B | 0.83B | 0.97B | 1.39B | 0.94B | 1.19B | 0.85B | 1.14B | 1.04B | 0.94B | 0.69B |
|
Income towards Parent Company
|
0.61B | 0.52B | 0.59B | 0.44B | 0.94B | 0.67B | 0.68B | 0.54B | 1.03B | 0.69B | 0.70B | 0.56B | 0.98B | 0.70B | 0.70B | 0.64B | 0.96B | -0.15B | -0.13B | -0.18B | -0.26B | -0.15B | -0.16B | -0.17B | -3.60B | -0.02B | -0.02B | 0.07B | 0.01B | 0.02B | 0.06B | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | | 0.01B | 0.00B | | | | | 2.10B | 1.82B | 1.49B | 1.54B | 1.01B | 0.18B | 0.71B | 0.88B | 0.95B | 0.83B | 0.97B | 1.39B | 0.94B | 1.19B | 0.85B | 1.14B | 1.04B | 0.94B | 0.69B |
|
Net Income towards Common Stockholders
|
0.61B | 0.52B | 0.59B | 0.44B | 0.94B | 0.67B | 0.68B | 0.54B | 1.03B | 0.69B | 0.70B | 0.56B | 0.98B | 0.70B | 0.70B | 0.64B | 0.96B | 0.50B | 0.61B | 0.34B | 0.52B | 0.42B | 0.23B | 0.35B | -2.64B | 0.64B | 0.75B | 0.55B | 1.43B | 0.63B | 0.68B | 0.61B | 0.82B | 0.68B | 0.67B | 0.48B | 1.09B | 0.72B | 0.80B | 0.62B | 0.80B | 0.80B | 0.94B | 0.71B | 0.83B | | | | | 2.10B | 1.82B | 1.49B | 1.54B | 1.01B | 0.18B | 0.71B | 0.88B | 0.95B | 0.83B | 0.97B | 1.39B | 0.94B | 1.19B | 0.85B | 1.14B | 1.04B | 0.94B | 0.69B |
|
EPS (Basic)
|
0.79 | 0.69 | 0.79 | 0.58 | 1.24 | 0.91 | 0.93 | 0.75 | 1.46 | 0.99 | 1.03 | 0.82 | 1.44 | 1.05 | 1.07 | 0.97 | 1.46 | 1.00 | 1.17 | 0.83 | 0.82 | 0.90 | 0.62 | 0.83 | -4.16 | 1.02 | 1.21 | 0.88 | 2.27 | 1.06 | 1.17 | 1.07 | 1.41 | 1.23 | 1.22 | 0.88 | 1.99 | 1.34 | 1.50 | 1.18 | 1.51 | 1.54 | 1.83 | 1.40 | 1.63 | 0.57 | 3.38 | 2.02 | 2.75 | 4.20 | 3.68 | 3.07 | 3.26 | 2.17 | 0.40 | 1.55 | 1.91 | 2.06 | 1.81 | 2.10 | 2.99 | 2.04 | 2.58 | 1.86 | 2.48 | 2.28 | 2.06 | 1.52 |
|
EPS (Weighted Average and Diluted)
|
0.79 | 0.69 | 0.79 | 0.58 | 1.24 | 0.90 | 0.92 | 0.74 | 1.45 | 0.99 | 1.03 | 0.82 | 1.43 | 1.04 | 1.06 | 0.96 | 1.45 | 0.99 | 1.16 | 0.82 | 0.81 | 0.89 | 0.61 | 0.82 | -4.12 | 1.01 | 1.21 | 0.87 | 2.25 | 1.05 | 1.16 | 1.06 | 1.40 | 1.22 | 1.22 | 0.87 | 1.98 | 1.33 | 1.49 | 1.17 | 1.50 | 1.53 | 1.82 | 1.39 | 1.62 | 0.56 | 3.35 | 2.01 | 2.73 | 4.17 | 3.65 | 3.04 | 3.23 | 2.16 | 0.39 | 1.54 | 1.89 | 2.05 | 1.80 | 2.10 | 2.98 | 2.03 | 2.57 | 1.85 | 2.47 | 2.27 | 2.05 | 1.51 |
|
Shares Outstanding (Weighted Average)
|
0.77B | 0.75B | 0.75B | 0.75B | 0.75B | 0.74B | | | | | | | 0.68B | 0.67B | 0.66B | 0.66B | 0.66B | 0.64B | 0.64B | 0.64B | 0.64B | 0.63B | 0.63B | 0.63B | 0.63B | 0.64B | 0.64B | 0.63B | 0.63B | 0.60B | 0.59B | 0.58B | 0.58B | 0.55B | 0.55B | 0.55B | 0.55B | 0.54B | 0.53B | 0.53B | 0.53B | 0.52B | 0.51B | 0.51B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.49B | 0.49B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.45B | 0.45B |
|
Shares Outstanding (Diluted Average)
|
0.77B | 0.75B | 0.75B | 0.76B | 0.75B | 0.75B | | | | | | | 0.68B | 0.67B | 0.67B | 0.67B | 0.66B | 0.65B | 0.65B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.65B | 0.64B | 0.64B | 0.63B | 0.60B | 0.60B | 0.59B | 0.58B | 0.56B | 0.55B | 0.55B | 0.55B | 0.54B | 0.54B | 0.54B | 0.53B | 0.52B | 0.52B | 0.52B | 0.52B | 0.51B | 0.51B | 0.51B | 0.51B | 0.50B | 0.50B | 0.50B | 0.49B | 0.47B | 0.47B | 0.47B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B |
|
EBITDA
|
2.22B | 1.88B | 2.02B | 1.79B | 2.53B | 1.24B | 1.27B | 0.97B | 1.78B | 1.26B | 1.30B | 1.06B | 1.70B | 1.28B | 1.25B | 1.16B | 1.67B | 1.61B | 1.30B | 0.94B | 1.31B | 1.02B | 1.02B | 0.90B | 1.58B | 1.15B | 1.33B | 0.88B | 2.17B | 1.31B | 1.25B | 1.06B | 1.35B | 1.16B | 1.09B | 0.85B | 1.13B | 1.04B | 1.13B | 0.82B | 1.12B | 1.14B | 1.32B | 1.00B | 1.20B | 0.47B | 2.30B | 1.94B | 1.84B | 2.37B | 2.47B | 2.01B | 2.10B | 1.35B | 0.32B | 1.02B | 1.16B | 1.33B | 1.20B | 1.32B | 1.86B | 1.30B | 1.64B | 1.17B | 1.47B | 1.47B | 1.32B | 0.95B |
|
Interest Expenses
|
0.21B | 0.20B | 0.19B | 0.19B | 0.21B | 0.19B | 0.18B | 0.19B | 0.19B | 0.18B | 0.19B | 0.20B | 0.29B | 0.18B | 0.18B | 0.19B | 0.20B | 0.61B | 0.15B | 0.14B | 0.14B | 0.15B | 0.43B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.41B | 0.31B | 0.14B | 0.14B | 0.14B | 0.13B | 0.25B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.13B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.63B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.13B | 0.15B | 0.14B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.09B | 0.12B | 0.12B | 0.12B |
|
Tax Rate
|
35.42% | 36.65% | 37.93% | 36.16% | 33.57% | 36.40% | 37.19% | 30.79% | 34.82% | 36.26% | 36.52% | 35.24% | 30.33% | 36.69% | 34.27% | 34.47% | 34.36% | 35.69% | 35.07% | 34.30% | 33.50% | 34.37% | 33.73% | 30.61% | 33.05% | 34.83% | 34.60% | 34.34% | 29.55% | 31.55% | 33.58% | 33.84% | 32.04% | 34.47% | 31.42% | 22.09% | -7.51% | 22.65% | 21.82% | 13.60% | 21.30% | 22.43% | 22.93% | 21.64% | 20.74% | 13.68% | 22.80% | 21.88% | 20.23% | 19.62% | 23.33% | 22.14% | 23.45% | 19.22% | 15.67% | 21.67% | 16.01% | 21.10% | 22.11% | 21.38% | 22.58% | 22.72% | 22.85% | 21.72% | 20.97% | 25.04% | 23.23% | 19.79% |