|
Revenue
|
5.74B | 6.16B | 6.33B | 6.46B | 6.12B | 6.18B | 6.48B | 6.33B | 6.28B | 6.39B | 6.41B | 6.37B | 6.39B | 6.36B | 6.51B | 6.48B | 6.33B | 6.67B | 6.45B | 6.74B | 6.71B | 6.79B | 6.89B | 6.78B | 6.63B | 6.71B | 6.80B | 6.68B | 6.69B | 6.79B | 6.96B | 7.19B | 6.94B | 7.18B | 7.33B | 7.45B | 7.29B | 7.48B | 7.72B | 7.80B | 7.67B | 7.83B | 8.01B | 8.06B | 7.91B | 7.40B | 8.28B | 8.40B | 8.31B | 8.69B | 8.80B | 9.01B | 8.81B | 9.14B | 9.30B | 9.64B | 9.70B | 10.10B | 10.63B | 10.93B | 11.23B | 11.28B | 11.90B | 12.01B | 11.81B | 12.12B | 12.47B | 12.43B |
|
Cost of Revenue
|
3.19B | 3.33B | 3.12B | 2.76B | 3.39B | 3.42B | 3.21B | 3.19B | 3.38B | 5.14B | 4.14B | 3.62B | 3.36B | 3.79B | 3.36B | 4.17B | 3.15B | 3.53B | 3.30B | 3.33B | 3.31B | 3.83B | 3.52B | 3.21B | 3.43B | 3.55B | 3.38B | 3.36B | 3.71B | 3.76B | 3.86B | 3.74B | 4.09B | 4.22B | 4.81B | 4.34B | 4.30B | 4.56B | 4.66B | 4.78B | 4.44B | 4.82B | 5.23B | 4.64B | 4.79B | 5.11B | 4.89B | 4.34B | 4.97B | 5.04B | 5.46B | 4.82B | 5.04B | 5.80B | 6.09B | 5.92B | 5.96B | 7.23B | 7.15B | 5.88B | 6.66B | 7.37B | 7.00B | 6.03B | 8.01B | 6.79B | 6.59B | 5.83B |
|
Gross Profit
|
2.54B | 2.83B | 3.20B | 3.70B | 2.73B | 2.76B | 3.27B | 3.14B | 2.90B | 1.25B | 2.27B | 2.76B | 3.03B | 2.57B | 3.15B | 2.31B | 3.17B | 3.14B | 3.15B | 3.41B | 3.39B | 2.96B | 3.37B | 3.57B | 3.20B | 3.16B | 3.42B | 3.31B | 2.97B | 3.02B | 3.10B | 3.45B | 2.85B | 2.96B | 2.52B | 3.11B | 2.99B | 2.92B | 3.07B | 3.02B | 3.23B | 3.01B | 2.78B | 3.42B | 3.12B | 2.29B | 3.39B | 4.06B | 3.34B | 3.64B | 3.34B | 4.19B | 3.77B | 3.33B | 3.21B | 3.71B | 3.75B | 2.87B | 3.49B | 5.05B | 4.57B | 3.91B | 4.91B | 5.97B | 3.80B | 5.33B | 5.88B | 6.60B |
|
Selling, General & Administrative
|
0.78B | 0.84B | 0.89B | 0.86B | 0.85B | 0.83B | 0.84B | 0.89B | 0.88B | 0.91B | 0.86B | 0.91B | 0.88B | 0.89B | 0.90B | 0.93B | 0.92B | 0.93B | 0.93B | 0.98B | 0.88B | 1.00B | 1.03B | 1.05B | 0.99B | 1.03B | 1.03B | 1.04B | 0.99B | 1.05B | 1.06B | 1.05B | 1.00B | 1.04B | 1.04B | 1.08B | 1.06B | 1.11B | 1.06B | 1.06B | 1.06B | 1.12B | 1.10B | 1.08B | 1.14B | 1.12B | 1.11B | 1.14B | 1.16B | 1.17B | 1.19B | 1.15B | 1.19B | 1.22B | 1.19B | 1.20B | 1.27B | 1.31B | 1.31B | 1.29B | 1.41B | 1.48B | 1.46B | 1.48B | 1.46B | 1.54B | 1.57B | 1.54B |
|
Other Operating Expenses
|
4.23B | 4.38B | 4.19B | 3.81B | 4.42B | 4.47B | 4.27B | 4.25B | 4.43B | 6.21B | 5.21B | 4.69B | 4.43B | 4.86B | 4.44B | 5.24B | 4.19B | 4.57B | 4.34B | 4.39B | 4.36B | 4.88B | 4.60B | 4.27B | 4.49B | 4.60B | 4.46B | 4.43B | 4.77B | 4.84B | 4.96B | 4.84B | 5.19B | 5.35B | 5.96B | 5.51B | 5.45B | 5.73B | 5.86B | 5.99B | 5.65B | 6.04B | 6.48B | 5.90B | 6.05B | 6.37B | 6.18B | 5.64B | 6.26B | 6.38B | 6.83B | 6.21B | 6.44B | 7.26B | 7.58B | 7.45B | 7.51B | 8.84B | 8.85B | 7.62B | 8.45B | 9.15B | 8.88B | 7.94B | 9.88B | 8.69B | 8.55B | 7.79B |
|
Operating Expenses
|
5.01B | 5.22B | 5.08B | 4.66B | 5.26B | 5.30B | 5.11B | 5.13B | 5.31B | 7.12B | 6.08B | 5.59B | 5.32B | 5.75B | 5.34B | 6.17B | 5.11B | 5.50B | 5.28B | 5.37B | 5.24B | 5.88B | 5.63B | 5.32B | 5.48B | 5.63B | 5.49B | 5.47B | 5.77B | 5.90B | 6.01B | 5.89B | 6.18B | 6.39B | 7.00B | 6.59B | 6.51B | 6.85B | 6.92B | 7.05B | 6.70B | 7.17B | 7.58B | 6.99B | 7.19B | 7.49B | 7.29B | 6.78B | 7.42B | 7.56B | 8.02B | 7.36B | 7.63B | 8.48B | 8.78B | 8.65B | 8.78B | 10.15B | 10.16B | 8.91B | 9.86B | 10.63B | 10.34B | 9.41B | 11.34B | 10.23B | 10.13B | 9.33B |
|
Operating Income
|
0.54B | 0.66B | 0.76B | 0.81B | 0.75B | 0.76B | 0.73B | 0.81B | 0.78B | 0.76B | 0.69B | 0.65B | 0.80B | 0.74B | 0.87B | 0.69B | 0.67B | 0.69B | 0.66B | 0.70B | 0.74B | 0.69B | 0.72B | 0.64B | 0.59B | 0.63B | 0.61B | 0.54B | 0.54B | 0.55B | 0.58B | 0.63B | 0.61B | 0.60B | 0.59B | 0.60B | 0.60B | 0.59B | 0.65B | 0.63B | 0.58B | 0.65B | 0.62B | 0.62B | 0.61B | 0.27B | 0.67B | 0.68B | 0.70B | 0.82B | 0.77B | 0.74B | 0.64B | 0.71B | 0.59B | 0.62B | 0.66B | 0.71B | 0.77B | 0.78B | 0.85B | 0.89B | 0.90B | 0.95B | 0.93B | 0.94B | 1.03B | 1.05B |
|
EBIT
|
0.54B | 0.66B | 0.76B | 0.81B | 0.75B | 0.76B | 0.73B | 0.81B | 0.78B | 0.76B | 0.69B | 0.65B | 0.80B | 0.74B | 0.87B | 0.69B | 0.67B | 0.69B | 0.66B | 0.70B | 0.74B | 0.69B | 0.72B | 0.64B | 0.59B | 0.63B | 0.61B | 0.54B | 0.54B | 0.55B | 0.58B | 0.63B | 0.61B | 0.60B | 0.59B | 0.60B | 0.60B | 0.59B | 0.65B | 0.63B | 0.58B | 0.65B | 0.62B | 0.62B | 0.61B | 0.27B | 0.67B | 0.68B | 0.70B | 0.82B | 0.77B | 0.74B | 0.64B | 0.71B | 0.59B | 0.62B | 0.66B | 0.71B | 0.77B | 0.78B | 0.85B | 0.89B | 0.90B | 0.95B | 0.93B | 0.94B | 1.03B | 1.05B |
|
EBT
|
0.73B | 0.94B | 1.25B | 1.79B | 0.86B | 0.88B | 1.37B | 1.20B | 0.97B | -0.73B | 0.33B | 0.78B | 1.08B | 0.61B | 1.17B | 0.31B | 1.22B | 1.18B | 1.18B | 1.37B | 1.47B | 0.90B | 1.26B | 1.46B | 1.15B | 1.08B | 1.31B | 1.21B | 0.92B | 0.89B | 0.95B | 1.30B | 0.76B | 0.79B | 0.32B | 0.86B | 0.78B | 0.63B | 0.81B | 0.75B | 0.97B | 0.67B | 0.43B | 1.07B | 0.72B | -0.09B | 0.99B | 1.62B | 0.89B | 1.13B | 0.79B | 1.65B | 1.18B | 0.66B | 0.53B | 0.99B | 0.93B | -0.05B | 0.47B | 2.02B | 1.37B | 0.66B | 1.56B | 2.59B | 0.47B | 1.88B | 2.34B | 3.10B |
|
Tax Provisions
|
0.07B | 0.20B | 0.32B | 0.51B | 0.21B | 0.21B | 0.37B | 0.30B | 0.13B | -0.36B | -0.00B | 0.16B | 0.27B | 0.11B | 0.31B | 0.01B | 0.32B | 0.25B | 0.31B | | | | | | | | | | | | | | 0.14B | 0.20B | 0.03B | 0.31B | 0.11B | 0.11B | 0.10B | 0.12B | 0.17B | 0.11B | 0.04B | 0.20B | 0.12B | -0.04B | 0.16B | 0.31B | 0.16B | 0.20B | 0.12B | 0.32B | 0.16B | 0.11B | 0.07B | 0.17B | -0.05B | -0.03B | 0.07B | 0.39B | 0.25B | 0.12B | 0.30B | 0.51B | 0.07B | 0.37B | 0.46B | 0.61B |
|
Profit After Tax
|
0.66B | 0.74B | 0.94B | 1.28B | 0.65B | 0.67B | 1.00B | 0.89B | 0.84B | -0.36B | 0.33B | 0.62B | 0.81B | 0.50B | 0.86B | 0.30B | 0.90B | 0.93B | 0.86B | 1.37B | 1.47B | 0.90B | 1.26B | 1.46B | 1.15B | 1.08B | 1.31B | 1.21B | 0.92B | 0.89B | 0.95B | 1.30B | 0.62B | 0.59B | 0.29B | 0.55B | 0.67B | 0.52B | 0.71B | 0.62B | 0.80B | 0.56B | 0.40B | 0.87B | 0.60B | -0.04B | 0.83B | 1.31B | 0.73B | 0.93B | 0.66B | 1.33B | 1.02B | 0.55B | 0.45B | 0.82B | 0.97B | -0.01B | 0.40B | 1.63B | 1.12B | 0.53B | 1.26B | 2.08B | 0.40B | 1.51B | 1.89B | 2.50B |
|
Equity Income
|
| | | | | | | | | | | | -0.87B | -0.54B | 0.91B | | 0.94B | 0.97B | 0.92B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.66B | 0.74B | 0.94B | 1.28B | 0.65B | 0.67B | 1.00B | 0.89B | 0.84B | -0.36B | 0.33B | 0.62B | 0.81B | 0.50B | 0.86B | 0.30B | 0.90B | 0.93B | 0.86B | 1.37B | 1.47B | 0.90B | 1.26B | 1.46B | 1.15B | 1.08B | 1.31B | 1.21B | 0.92B | 0.89B | 0.95B | 1.30B | 0.62B | 0.59B | 0.29B | 0.55B | 0.67B | 0.52B | 0.71B | 0.62B | 0.80B | 0.56B | 0.40B | 0.87B | 0.60B | -0.04B | 0.83B | 1.31B | 0.73B | 0.93B | 0.66B | 1.33B | 1.02B | 0.55B | 0.45B | 0.82B | 0.97B | -0.01B | 0.40B | 1.63B | 1.12B | 0.53B | 1.26B | 2.08B | 0.40B | 1.51B | 1.89B | 2.50B |
|
Consolidated Net Income
|
0.66B | 0.74B | 0.94B | 1.28B | 0.65B | 0.67B | 1.00B | 0.89B | 0.84B | -0.36B | 0.33B | 0.62B | 0.81B | 0.50B | 0.86B | 0.30B | 0.90B | 0.93B | 0.86B | 1.37B | 1.47B | 0.90B | 1.26B | 1.46B | 1.15B | 1.08B | 1.31B | 1.21B | 0.92B | 0.89B | 0.95B | 1.30B | 0.62B | 0.59B | 0.29B | 0.55B | 0.67B | 0.52B | 0.71B | 0.62B | 0.80B | 0.56B | 0.40B | 0.87B | 0.60B | -0.04B | 0.83B | 1.31B | 0.73B | 0.93B | 0.66B | 1.33B | 1.02B | 0.55B | 0.45B | 0.82B | 0.97B | -0.01B | 0.40B | 1.63B | 1.12B | 0.53B | 1.26B | 2.08B | 0.40B | 1.51B | 1.89B | 2.50B |
|
Income towards Parent Company
|
0.66B | 0.74B | 0.94B | 1.28B | 0.65B | 0.67B | 1.00B | 0.89B | 0.84B | -0.36B | 0.33B | 0.62B | 0.81B | 0.50B | 0.86B | 0.30B | 0.90B | 0.93B | 0.86B | 1.37B | 1.47B | 0.90B | 1.26B | 1.46B | 1.15B | 1.08B | 1.31B | 1.21B | 0.92B | 0.89B | 0.95B | 1.30B | 0.62B | 0.59B | 0.29B | 0.55B | 0.67B | 0.52B | 0.71B | 0.62B | 0.80B | 0.56B | 0.40B | 0.87B | 0.60B | -0.04B | 0.83B | 1.31B | 0.73B | 0.93B | 0.66B | 1.33B | 1.02B | 0.55B | 0.45B | 0.82B | 0.97B | -0.01B | 0.40B | 1.63B | 1.12B | 0.53B | 1.26B | 2.08B | 0.40B | 1.51B | 1.89B | 2.50B |
|
Net Income towards Common Stockholders
|
0.66B | 0.74B | 0.94B | 1.28B | 0.65B | 0.67B | 1.00B | 0.89B | 0.84B | -0.36B | 0.33B | 0.62B | 0.81B | 0.50B | 0.86B | 0.30B | 0.90B | 0.93B | 0.86B | 1.37B | 1.47B | 0.90B | 1.26B | 1.46B | 1.15B | 1.08B | 1.31B | 1.21B | 0.92B | 0.89B | 0.95B | 1.30B | 0.62B | 0.59B | 0.29B | 0.55B | 0.67B | 0.52B | 0.71B | 0.62B | 0.80B | 0.56B | 0.40B | 0.87B | 0.60B | -0.04B | 0.83B | 1.31B | 0.73B | 0.93B | 0.66B | 1.33B | 1.02B | 0.55B | 0.45B | 0.82B | 0.97B | -0.01B | 0.40B | 1.63B | 1.12B | 0.53B | 1.26B | 2.08B | 0.40B | 1.51B | 1.89B | 2.50B |
|
EPS (Basic)
|
1.13 | 1.27 | 1.63 | 2.28 | 1.27 | 1.37 | 2.07 | 1.98 | 1.94 | -0.88 | 0.80 | 1.52 | 2.04 | 1.27 | 2.23 | 0.79 | 2.36 | 2.44 | 2.33 | 2.73 | 2.98 | 1.98 | 2.72 | 3.15 | 2.58 | 2.56 | 3.00 | 2.87 | 2.33 | 2.27 | 2.48 | 4.52 | 2.19 | 2.13 | 1.06 | 2.00 | 2.45 | 1.93 | 2.65 | 2.32 | 3.01 | 2.11 | 1.52 | 3.36 | 2.36 | -0.16 | 3.24 | 5.17 | 2.91 | 3.72 | 2.65 | 5.39 | 4.23 | 2.30 | 1.91 | 3.48 | 4.21 | -0.06 | 1.75 | 7.04 | 4.90 | 2.33 | 5.50 | 9.08 | 1.74 | 6.67 | 8.37 | 11.14 |
|
EPS (Weighted Average and Diluted)
|
1.11 | 1.27 | 1.62 | 2.26 | 1.25 | 1.33 | 2.11 | 1.95 | 1.92 | -0.88 | 0.79 | 1.51 | 2.02 | 1.26 | 2.21 | 0.78 | 2.33 | 2.41 | 2.30 | 2.70 | 2.95 | 1.95 | 2.69 | 3.11 | 2.55 | 2.53 | 2.97 | 2.83 | 2.30 | 2.24 | 2.45 | 4.47 | 2.17 | 2.11 | 1.05 | 1.98 | 2.42 | 1.92 | 2.62 | 2.30 | 2.99 | 2.10 | 1.50 | 3.33 | 2.34 | -0.16 | 3.23 | 5.15 | 2.88 | 3.68 | 2.62 | 5.33 | 4.18 | 2.27 | 1.89 | 3.43 | 4.16 | -0.06 | 1.74 | 6.96 | 4.84 | 2.30 | 5.42 | 8.96 | 1.71 | 6.57 | 8.24 | 10.98 |
|
Shares Outstanding (Weighted Average)
|
0.58B | 0.58B | 0.57B | 0.56B | 0.51B | 0.50B | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B |
|
Shares Outstanding (Diluted Average)
|
0.59B | 0.58B | 0.58B | 0.57B | 0.52B | 0.50B | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B |
|
EBITDA
|
0.54B | 0.66B | 0.76B | 0.81B | 0.75B | 0.76B | 0.73B | 0.81B | 0.78B | 0.76B | 0.69B | 0.65B | 0.80B | 0.74B | 0.87B | 0.69B | 0.67B | 0.69B | 0.66B | 0.70B | 0.74B | 0.69B | 0.72B | 0.64B | 0.59B | 0.63B | 0.61B | 0.54B | 0.54B | 0.55B | 0.58B | 0.63B | 0.61B | 0.60B | 0.59B | 0.60B | 0.60B | 0.59B | 0.65B | 0.63B | 0.58B | 0.65B | 0.62B | 0.62B | 0.61B | 0.27B | 0.67B | 0.68B | 0.70B | 0.82B | 0.77B | 0.74B | 0.64B | 0.71B | 0.59B | 0.62B | 0.66B | 0.71B | 0.77B | 0.78B | 0.85B | 0.89B | 0.90B | 0.95B | 0.93B | 0.94B | 1.03B | 1.05B |
|
Interest Expenses
|
0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B |
|
Tax Rate
|
8.94% | 21.36% | 25.20% | 28.33% | 24.50% | 23.95% | 26.70% | 25.31% | 13.42% | 49.93% | -0.30% | 20.57% | 25.16% | 17.93% | 26.15% | 2.25% | 26.56% | 21.41% | 26.59% | | | | | | | | | | | | | | 18.82% | 24.68% | 8.44% | 35.93% | 14.01% | 16.96% | 12.03% | 16.76% | 17.68% | 16.24% | 8.33% | 18.72% | 16.67% | 52.94% | 16.13% | 18.94% | 17.73% | 17.42% | 15.78% | 19.21% | 13.87% | 16.13% | 14.02% | 17.02% | -5.06% | 70.83% | 14.41% | 19.47% | 18.03% | 18.60% | 19.23% | 19.74% | 15.60% | 19.78% | 19.45% | 19.56% |