|
Revenue
|
5.38B | 4.35B | 4.75B | 5.24B | 5.94B | 5.02B | 5.07B | 5.53B | 6.33B | 5.22B | 5.47B | 5.79B | 6.71B | 5.80B | 5.95B | 6.41B | 7.72B | 6.19B | 6.44B | 6.98B | 7.81B | 6.49B | 6.92B | 7.37B | 8.30B | 6.87B | 7.36B | 7.75B | 8.96B | 7.54B | 7.88B | 8.29B | 9.47B | 7.78B | 8.36B | 8.76B | 10.96B | 8.69B | 9.33B | 9.83B | 11.13B | 9.28B | 9.78B | 10.45B | 12.21B | 4.41B | 6.67B | 10.12B | 10.94B | 10.09B | 12.08B | 12.53B | 13.85B | 11.41B | 11.84B | 12.17B | 14.52B | 11.78B | 12.76B | 13.27B | 16.41B | 12.48B | 13.47B | 14.06B | 16.35B | 13.11B | 14.40B | 15.12B |
|
Cost of Revenue
|
4.17B | 3.27B | 3.53B | 3.80B | 4.36B | 3.65B | 3.72B | 4.01B | 4.67B | 3.83B | 3.98B | 4.17B | 4.88B | 4.17B | 4.28B | 4.57B | 5.51B | 4.43B | 4.59B | 4.93B | 5.65B | 4.68B | 4.94B | 5.20B | 5.96B | 4.92B | 5.22B | 5.51B | 6.39B | 5.37B | 5.56B | 5.84B | 6.79B | 5.53B | 5.97B | 6.15B | 7.85B | 6.18B | 6.64B | 6.98B | 8.03B | 6.64B | 7.03B | 7.44B | 8.74B | 4.41B | 5.17B | 7.06B | 7.88B | 7.26B | 8.53B | 8.84B | 10.09B | 8.22B | 8.57B | 8.62B | 10.73B | 8.37B | 8.91B | 9.14B | 11.53B | 8.74B | 9.38B | 9.62B | 11.37B | 9.25B | 9.98B | 10.19B |
|
Gross Profit
|
1.21B | 1.08B | 1.21B | 1.44B | 1.58B | 1.37B | 1.35B | 1.52B | 1.67B | 1.39B | 1.49B | 1.63B | 1.83B | 1.63B | 1.67B | 1.84B | 2.21B | 1.76B | 1.86B | 2.05B | 2.16B | 1.81B | 1.98B | 2.16B | 2.34B | 1.95B | 2.14B | 2.25B | 2.57B | 2.17B | 2.32B | 2.45B | 2.68B | 2.25B | 2.39B | 2.61B | 3.11B | 2.51B | 2.70B | 2.84B | 3.09B | 2.64B | 2.76B | 3.01B | 3.46B | -0.01B | 1.49B | 3.06B | 3.06B | 2.83B | 3.55B | 3.70B | 3.76B | 3.18B | 3.27B | 3.54B | 3.79B | 3.41B | 3.85B | 4.13B | 4.88B | 3.74B | 4.09B | 4.44B | 4.98B | 3.87B | 4.42B | 4.93B |
|
Selling, General & Administrative
|
0.83B | 0.74B | 0.79B | 0.86B | 0.94B | 0.82B | 0.85B | 0.91B | 1.12B | 0.95B | 0.92B | 0.95B | 1.06B | 0.94B | 0.98B | 1.09B | 1.24B | 1.02B | 1.07B | 1.16B | 1.22B | 1.07B | 1.12B | 1.19B | 1.31B | 1.17B | 1.25B | 1.29B | 1.50B | 1.34B | 1.39B | 1.46B | 1.58B | 1.41B | 1.48B | 1.58B | 1.90B | 1.55B | 1.70B | 1.76B | 1.92B | 1.70B | 1.73B | 1.89B | 2.14B | 1.31B | 1.53B | 1.99B | 2.19B | 2.06B | 2.22B | 2.30B | 2.50B | 2.09B | 2.17B | 2.19B | 2.47B | 2.24B | 2.56B | 2.58B | 3.09B | 2.40B | 2.67B | 2.75B | 3.13B | 2.55B | 2.81B | 3.04B |
|
Operating Expenses
|
0.83B | 0.74B | 0.79B | 0.86B | 0.94B | 0.82B | 0.85B | 0.91B | 1.12B | 0.95B | 0.92B | 0.95B | 1.06B | 0.94B | 0.98B | 1.09B | 1.24B | 1.02B | 1.07B | 1.16B | 1.22B | 1.07B | 1.12B | 1.19B | 1.31B | 1.17B | 1.25B | 1.29B | 1.50B | 1.34B | 1.39B | 1.46B | 1.58B | 1.41B | 1.48B | 1.58B | 1.90B | 1.55B | 1.70B | 1.76B | 1.92B | 1.70B | 1.73B | 1.89B | 2.14B | 1.31B | 1.53B | 1.99B | 2.19B | 2.06B | 2.22B | 2.30B | 2.50B | 2.09B | 2.17B | 2.19B | 2.47B | 2.24B | 2.56B | 2.58B | 3.09B | 2.40B | 2.67B | 2.75B | 3.13B | 2.55B | 2.81B | 3.04B |
|
Operating Income
|
1.09B | 0.33B | 0.42B | 0.58B | 0.64B | 0.55B | 0.50B | 0.61B | 0.54B | 0.44B | 0.57B | 0.67B | 0.77B | 0.69B | 0.69B | 0.75B | 0.97B | 0.74B | 0.78B | 0.99B | 1.02B | 0.80B | 0.93B | 1.05B | 1.15B | 0.85B | 1.00B | 1.04B | 1.22B | 0.92B | 1.04B | 1.08B | 1.22B | 0.95B | 1.01B | 1.12B | 1.32B | 1.06B | 1.00B | 1.09B | 1.18B | 0.94B | 1.02B | 1.13B | 1.33B | -1.32B | -0.03B | 1.07B | 0.87B | 0.77B | 1.33B | 1.40B | 1.26B | 1.09B | 1.10B | 1.36B | 1.32B | 1.17B | 1.29B | 1.55B | 1.79B | 1.34B | 1.42B | 1.69B | 1.85B | 1.32B | 1.62B | 1.89B |
|
EBIT
|
1.09B | 0.33B | 0.42B | 0.58B | 0.64B | 0.55B | 0.50B | 0.61B | 0.54B | 0.44B | 0.57B | 0.67B | 0.77B | 0.69B | 0.69B | 0.75B | 0.97B | 0.74B | 0.78B | 0.99B | 1.02B | 0.80B | 0.93B | 1.05B | 1.15B | 0.85B | 1.00B | 1.04B | 1.22B | 0.92B | 1.04B | 1.08B | 1.22B | 0.95B | 1.01B | 1.12B | 1.32B | 1.06B | 1.00B | 1.09B | 1.18B | 0.94B | 1.02B | 1.13B | 1.33B | -1.32B | -0.03B | 1.07B | 0.87B | 0.77B | 1.33B | 1.40B | 1.26B | 1.09B | 1.10B | 1.36B | 1.32B | 1.17B | 1.29B | 1.55B | 1.79B | 1.34B | 1.42B | 1.69B | 1.85B | 1.32B | 1.62B | 1.89B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | | | | | | | | | | | | | | | -0.30B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.06B | -0.05B | -0.05B | -0.04B | -0.03B | -0.02B | -0.02B | -0.02B | -0.01B | 0.00B | 0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B |
|
EBT
|
0.40B | 0.34B | 0.41B | 0.57B | 0.63B | 0.54B | 0.50B | 0.60B | 0.53B | 0.43B | 0.56B | 0.66B | 0.76B | 0.68B | 0.68B | 0.75B | 0.96B | 0.73B | 0.77B | 0.88B | 0.94B | 0.73B | 0.83B | 0.96B | 1.03B | 0.77B | 0.89B | 0.94B | 1.07B | 0.82B | 0.91B | 0.89B | 1.09B | 0.83B | 0.89B | 1.02B | 1.11B | 0.96B | 0.99B | 1.05B | 1.18B | 0.94B | 1.02B | 1.12B | 1.33B | -1.34B | -0.09B | 1.02B | 0.51B | 0.72B | 1.05B | 1.38B | 1.24B | 0.85B | 1.09B | 1.36B | 1.34B | 1.21B | 1.33B | 1.59B | 1.84B | 1.39B | 1.47B | 1.74B | 1.89B | 1.35B | 1.65B | 1.92B |
|
Tax Provisions
|
0.15B | 0.13B | 0.15B | 0.22B | 0.24B | 0.20B | 0.19B | 0.22B | 0.20B | 0.16B | 0.21B | 0.26B | 0.28B | 0.26B | 0.26B | 0.29B | 0.36B | 0.28B | 0.29B | 0.26B | 0.35B | 0.28B | 0.31B | 0.36B | 0.38B | 0.29B | 0.34B | 0.35B | 0.40B | 0.32B | 0.35B | 0.34B | 0.42B | 0.30B | 0.34B | 0.38B | 0.24B | 0.24B | 0.25B | 0.28B | 0.34B | 0.24B | 0.26B | 0.29B | 0.34B | -0.46B | 0.12B | 0.15B | 0.18B | 0.19B | 0.27B | 0.36B | 0.30B | 0.27B | 0.28B | 0.30B | 0.30B | 0.32B | 0.34B | 0.40B | 0.44B | 0.32B | 0.37B | 0.44B | 0.49B | 0.31B | 0.40B | 0.47B |
|
Profit After Tax
|
0.25B | 0.21B | 0.26B | 0.35B | 0.39B | 0.33B | 0.30B | 0.37B | 0.33B | 0.27B | 0.35B | 0.41B | 0.48B | 0.42B | 0.42B | 0.46B | 0.60B | 0.45B | 0.48B | 0.62B | 0.58B | 0.45B | 0.52B | 0.59B | 0.65B | 0.47B | 0.55B | 0.59B | 0.67B | 0.51B | 0.56B | 0.55B | 0.68B | 0.54B | 0.55B | 0.64B | 0.88B | 0.72B | 0.74B | 0.76B | 0.84B | 0.70B | 0.76B | 0.83B | 0.98B | -0.89B | -0.21B | 0.87B | 0.33B | 0.53B | 0.79B | 1.02B | 0.94B | 0.59B | 0.81B | 1.06B | 1.04B | 0.89B | 0.99B | 1.19B | 1.40B | 1.07B | 1.10B | 1.30B | 1.40B | 1.04B | 1.24B | 1.44B |
|
Income from Continuing Operations
|
0.25B | 0.21B | 0.26B | 0.35B | 0.39B | 0.33B | 0.30B | 0.37B | 0.33B | 0.27B | 0.35B | 0.41B | 0.48B | 0.42B | 0.42B | 0.46B | 0.60B | 0.45B | 0.48B | 0.62B | 0.58B | 0.45B | 0.52B | 0.59B | 0.65B | 0.47B | 0.55B | 0.59B | 0.67B | 0.51B | 0.56B | 0.55B | 0.68B | 0.54B | 0.55B | 0.64B | 0.88B | 0.72B | 0.74B | 0.76B | 0.84B | 0.70B | 0.76B | 0.83B | 0.98B | -0.89B | -0.21B | 0.87B | 0.33B | 0.53B | 0.79B | 1.02B | 0.94B | 0.59B | 0.81B | 1.06B | 1.04B | 0.89B | 0.99B | 1.19B | 1.40B | 1.07B | 1.10B | 1.30B | 1.40B | 1.04B | 1.24B | 1.44B |
|
Consolidated Net Income
|
0.25B | 0.21B | 0.26B | 0.35B | 0.39B | 0.33B | 0.30B | 0.37B | 0.33B | 0.27B | 0.35B | 0.41B | 0.48B | 0.42B | 0.42B | 0.46B | 0.60B | 0.45B | 0.48B | 0.62B | 0.58B | 0.45B | 0.52B | 0.59B | 0.65B | 0.47B | 0.55B | 0.59B | 0.67B | 0.51B | 0.56B | 0.55B | 0.68B | 0.54B | 0.55B | 0.64B | 0.88B | 0.72B | 0.74B | 0.76B | 0.84B | 0.70B | 0.76B | 0.83B | 0.98B | -0.89B | -0.21B | 0.87B | 0.33B | 0.53B | 0.79B | 1.02B | 0.94B | 0.59B | 0.81B | 1.06B | 1.04B | 0.89B | 0.99B | 1.19B | 1.40B | 1.07B | 1.10B | 1.30B | 1.40B | 1.04B | 1.24B | 1.44B |
|
Income towards Parent Company
|
0.25B | 0.21B | 0.26B | 0.35B | 0.39B | 0.33B | 0.30B | 0.37B | 0.33B | 0.27B | 0.35B | 0.41B | 0.48B | 0.42B | 0.42B | 0.46B | 0.60B | 0.45B | 0.48B | 0.62B | 0.58B | 0.45B | 0.52B | 0.59B | 0.65B | 0.47B | 0.55B | 0.59B | 0.67B | 0.51B | 0.56B | 0.55B | 0.68B | 0.54B | 0.55B | 0.64B | 0.88B | 0.72B | 0.74B | 0.76B | 0.84B | 0.70B | 0.76B | 0.83B | 0.98B | -0.89B | -0.21B | 0.87B | 0.33B | 0.53B | 0.79B | 1.02B | 0.94B | 0.59B | 0.81B | 1.06B | 1.04B | 0.89B | 0.99B | 1.19B | 1.40B | 1.07B | 1.10B | 1.30B | 1.40B | 1.04B | 1.24B | 1.44B |
|
Net Income towards Common Stockholders
|
0.25B | 0.21B | 0.26B | 0.35B | 0.39B | 0.33B | 0.30B | 0.37B | 0.33B | 0.27B | 0.35B | 0.41B | 0.48B | 0.42B | 0.42B | 0.46B | 0.60B | 0.45B | 0.48B | 0.62B | 0.58B | 0.45B | 0.52B | 0.59B | 0.65B | 0.47B | 0.55B | 0.59B | 0.67B | 0.51B | 0.56B | 0.55B | 0.68B | 0.54B | 0.55B | 0.64B | 0.88B | 0.72B | 0.74B | 0.76B | 0.84B | 0.70B | 0.76B | 0.83B | 0.98B | -0.89B | -0.21B | 0.87B | 0.33B | 0.53B | 0.79B | 1.02B | 0.94B | 0.59B | 0.81B | 1.06B | 1.04B | 0.89B | 0.99B | 1.19B | 1.40B | 1.07B | 1.10B | 1.30B | 1.40B | 1.04B | 1.24B | 1.44B |
|
EPS (Basic)
|
0.60 | 0.51 | 0.62 | 0.82 | 0.96 | 0.41 | 0.38 | 0.47 | 0.43 | 0.34 | 0.46 | 0.54 | 0.63 | 0.56 | 0.57 | 0.63 | 0.83 | 0.63 | 0.67 | 0.88 | 0.82 | 0.65 | 0.75 | 0.86 | 0.95 | 0.70 | 0.81 | 0.88 | 1.00 | 0.77 | 0.85 | 0.84 | 1.04 | 0.41 | 0.43 | 0.51 | 0.70 | 0.57 | 0.59 | 0.62 | 0.69 | 0.58 | 0.63 | 0.69 | 0.82 | -0.74 | -0.18 | 0.72 | 0.27 | 0.44 | 0.65 | 0.85 | 0.79 | 0.50 | 0.69 | 0.92 | 0.90 | 0.77 | 0.86 | 1.04 | 1.22 | 0.95 | 0.97 | 1.15 | 1.24 | 0.93 | 1.11 | 1.30 |
|
EPS (Weighted Average and Diluted)
|
0.58 | 0.49 | 0.61 | 0.81 | 0.94 | 0.40 | 0.37 | 0.46 | 0.42 | 0.34 | 0.45 | 0.53 | 0.62 | 0.55 | 0.56 | 0.62 | 0.82 | 0.62 | 0.66 | 0.86 | 0.81 | 0.64 | 0.73 | 0.85 | 0.93 | 0.69 | 0.80 | 0.86 | 0.99 | 0.76 | 0.84 | 0.83 | 1.03 | 0.41 | 0.42 | 0.50 | 0.69 | 0.56 | 0.58 | 0.61 | 0.68 | 0.57 | 0.62 | 0.68 | 0.81 | -0.74 | -0.18 | 0.71 | 0.27 | 0.44 | 0.64 | 0.84 | 0.78 | 0.49 | 0.69 | 0.91 | 0.89 | 0.76 | 0.85 | 1.03 | 1.21 | 0.93 | 0.96 | 1.14 | 1.23 | 0.92 | 1.10 | 1.28 |
|
Shares Outstanding (Weighted Average)
|
1.67B | 1.65B | 1.65B | 1.70B | 1.68B | 1.64B | 1.63B | 1.60B | 1.56B | 1.56B | 1.54B | 1.52B | 1.51B | 1.51B | 1.48B | 1.47B | 1.46B | 1.45B | 1.43B | 1.43B | 1.42B | 1.41B | 1.40B | 1.38B | 1.38B | 1.37B | 1.36B | 1.35B | 1.34B | 1.33B | 1.31B | 1.31B | 1.30B | 1.29B | 1.29B | 1.27B | 1.26B | 1.25B | 1.25B | 1.23B | 1.23B | 1.21B | 1.21B | 1.21B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.21B | 1.21B | 1.20B | 1.19B | 1.18B | 1.17B | 1.16B | 1.16B | 1.15B | 1.15B | 1.14B | 1.14B | 1.13B | 1.13B | 1.12B | 1.12B | 1.12B | 1.12B | 1.11B |
|
Shares Outstanding (Diluted Average)
|
0.44B | 0.43B | 0.43B | 0.43B | 0.86B | 0.41B | 0.41B | 0.41B | 0.81B | 0.79B | 0.39B | 0.39B | 0.77B | 0.76B | | | | | | | | | | | | | | | | | | | 1.33B | | 0.65B | 1.30B | 1.29B | 1.27B | 1.27B | 1.26B | 1.26B | 1.23B | 1.23B | 1.23B | 1.23B | 1.20B | 1.20B | 1.21B | 1.22B | 1.22B | 1.22B | 1.22B | 1.22B | 1.19B | 1.18B | 1.18B | 1.18B | 1.17B | 1.16B | 1.16B | 1.16B | 1.15B | 1.15B | 1.14B | 1.14B | 1.13B | 1.13B | 1.13B |
|
EBITDA
|
1.09B | 0.24B | 0.42B | 0.58B | 0.64B | 0.55B | 0.50B | 0.61B | 0.54B | 0.44B | 0.57B | 0.67B | 0.77B | 0.69B | 0.69B | 0.75B | 0.97B | 0.74B | 0.78B | 0.99B | 1.02B | 0.80B | 0.93B | 1.05B | 1.15B | 0.85B | 1.00B | 1.04B | 1.22B | 0.92B | 1.04B | 1.08B | 1.22B | 0.95B | 1.01B | 1.12B | 1.32B | 1.06B | 1.00B | 1.09B | 1.18B | 0.94B | 1.02B | 1.13B | 1.33B | -1.32B | -0.03B | 1.07B | 0.87B | 0.77B | 1.33B | 1.40B | 1.26B | 1.09B | 1.10B | 1.36B | 1.32B | 1.17B | 1.29B | 1.55B | 1.79B | 1.34B | 1.42B | 1.69B | 1.85B | 1.32B | 1.62B | 1.89B |
|
Interest Expenses
|
0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
37.13% | 38.32% | 36.68% | 38.55% | 37.62% | 38.20% | 38.55% | 37.65% | 38.09% | 38.10% | 37.73% | 38.76% | 37.34% | 38.48% | 38.33% | 38.33% | 37.30% | 38.12% | 37.92% | 29.19% | 37.78% | 37.81% | 37.68% | 37.97% | 37.04% | 37.97% | 38.01% | 37.60% | 37.47% | 38.38% | 38.53% | 38.21% | 38.01% | 35.58% | 37.99% | 37.11% | 21.14% | 25.03% | 25.48% | 27.16% | 28.60% | 25.23% | 25.69% | 26.19% | 25.75% | 33.91% | | 14.70% | 36.00% | 25.98% | 25.48% | 25.82% | 24.36% | 31.10% | 25.41% | 21.78% | 22.48% | 26.24% | 25.47% | 25.05% | 23.87% | 23.02% | 25.14% | 25.29% | 25.99% | 23.03% | 24.53% | 24.74% |