|
Revenue
|
23.39B | 24.87B | 24.64B | 25.82B | 23.59B | 23.89B | 23.71B | 24.59B | 25.70B | 26.41B | 26.67B | 28.32B | 30.79B | 30.69B | 30.24B | 31.40B | 30.75B | 31.25B | 31.93B | 32.83B | 32.69B | 34.60B | 35.02B | 37.05B | 36.33B | 37.17B | 38.64B | 41.15B | 43.22B | 43.73B | 44.62B | 45.97B | 44.52B | 45.69B | 46.19B | 48.39B | 45.74B | 46.92B | 47.49B | 54.42B | 61.65B | 63.43B | 64.81B | 66.89B | 66.75B | 65.34B | 67.06B | 69.55B | 69.10B | 72.62B | 73.79B | 76.60B | 76.83B | 80.64B | 81.16B | 83.85B | 85.28B | 88.92B | 89.76B | 93.81B | 88.44B | 91.23B | 95.43B | 97.71B | 94.59B | 98.92B | 102.87B | 105.69B |
|
Cost of Revenue
|
18.65B | 19.82B | 19.63B | 19.76B | 19.01B | 18.99B | 18.70B | 19.14B | 20.95B | 21.33B | 21.50B | 22.74B | 25.68B | 25.27B | 24.58B | 25.10B | 25.17B | 25.41B | 25.91B | 26.49B | 26.75B | 28.28B | 28.55B | 30.42B | 30.17B | 30.77B | 31.98B | 33.84B | 36.47B | 36.71B | 37.12B | 36.23B | 37.94B | 38.76B | 39.06B | 37.68B | 37.51B | 38.88B | 39.50B | 40.56B | 37.25B | 38.97B | 40.44B | 42.06B | 40.35B | 40.24B | 40.94B | 42.45B | 40.89B | 43.52B | 45.01B | 46.38B | 45.51B | 49.29B | 50.37B | 51.73B | 51.45B | 53.54B | 54.69B | 57.42B | 48.07B | 50.00B | 52.95B | 55.27B | 51.06B | 54.01B | 57.05B | 59.06B |
|
Gross Profit
|
4.75B | 5.05B | 5.01B | 5.57B | 4.74B | 5.01B | 5.01B | 5.45B | 4.74B | 5.09B | 5.18B | 5.55B | 5.11B | 5.44B | 5.64B | 6.29B | 5.58B | 5.84B | 6.03B | 6.34B | 5.94B | 6.32B | 6.47B | 6.63B | 6.16B | 6.40B | 6.66B | 7.30B | 6.74B | 7.01B | 7.49B | 7.61B | 6.57B | 6.93B | 7.12B | 7.90B | 6.86B | 7.20B | 7.33B | 13.86B | 24.40B | 24.46B | 24.37B | 24.82B | 26.41B | 25.10B | 26.12B | 27.10B | 28.20B | 29.10B | 28.78B | 30.23B | 31.32B | 31.35B | 30.79B | 32.12B | 33.82B | 35.38B | 35.08B | 36.39B | 40.36B | 41.24B | 42.48B | 42.44B | 43.53B | 44.91B | 45.83B | 46.63B |
|
Other Operating Expenses
|
3.37B | 3.45B | 3.45B | 3.66B | 3.34B | 3.52B | 3.54B | 3.69B | 3.44B | 3.60B | 3.59B | 3.60B | 3.71B | 3.74B | 3.83B | 3.99B | 3.88B | 3.87B | 3.87B | 4.12B | 3.92B | 4.12B | 4.22B | 4.31B | 4.03B | 4.14B | 4.33B | 4.55B | 4.56B | 4.66B | 4.67B | 153.28B | 4.78B | 4.81B | 4.63B | 161.02B | 43.75B | 48.30B | 44.92B | 53.60B | 58.96B | 60.10B | 61.88B | 63.85B | 63.30B | 60.66B | 63.81B | 67.03B | 65.52B | 68.29B | | | -0.48B | | -5.22B | -0.10B | | | | | 86.17B | 88.19B | 94.60B | 95.34B | 91.21B | 96.53B | 106.08B | 103.58B |
|
Operating Expenses
|
3.37B | 3.45B | 3.45B | 3.66B | 3.34B | 3.52B | 3.54B | 3.69B | 3.44B | 3.60B | 3.59B | 3.60B | 3.71B | 3.74B | 3.83B | 3.99B | 3.88B | 3.87B | 3.87B | 4.12B | 3.92B | 4.12B | 4.22B | 4.31B | 4.03B | 4.14B | 4.33B | 4.55B | 4.56B | 4.66B | 4.67B | 153.28B | 4.78B | 4.81B | 4.63B | 161.02B | 43.75B | 48.30B | 44.92B | 53.60B | 58.96B | 60.10B | 61.88B | 63.85B | 63.30B | 60.66B | 63.81B | 67.03B | 65.52B | 68.29B | 70.73B | 74.26B | 73.28B | 75.97B | 85.08B | 80.19B | 81.83B | 85.69B | 86.07B | 90.44B | 86.17B | 88.19B | 94.60B | 95.34B | 91.21B | 96.53B | 106.08B | 103.58B |
|
Operating Income
|
1.38B | 1.60B | 1.57B | 1.90B | 1.40B | 1.49B | 1.48B | 1.76B | 1.30B | 1.48B | 1.58B | 1.96B | 1.40B | 1.70B | 1.81B | 2.30B | 1.69B | 1.97B | 2.15B | 2.22B | 2.02B | 2.21B | 2.25B | 2.32B | 2.13B | 2.26B | 2.33B | 2.73B | 2.19B | 2.36B | 2.82B | 3.00B | 1.80B | 2.12B | 2.50B | 3.11B | 2.00B | -1.37B | 2.57B | 0.82B | 2.69B | 3.33B | 2.93B | 3.04B | 3.46B | 4.68B | 3.25B | 2.52B | 3.58B | 4.33B | 3.06B | 2.35B | 3.54B | 4.67B | -3.92B | 3.66B | 3.45B | 3.23B | 3.69B | 3.37B | 2.27B | 3.04B | 0.83B | 2.37B | 3.37B | 2.38B | -3.21B | 2.11B |
|
EBIT
|
1.38B | 1.60B | 1.57B | 1.90B | 1.40B | 1.49B | 1.48B | 1.76B | 1.30B | 1.48B | 1.58B | 1.96B | 1.40B | 1.70B | 1.81B | 2.30B | 1.69B | 1.97B | 2.15B | 2.22B | 2.02B | 2.21B | 2.25B | 2.32B | 2.13B | 2.26B | 2.33B | 2.73B | 2.19B | 2.36B | 2.82B | 3.00B | 1.80B | 2.12B | 2.50B | 3.11B | 2.00B | -1.37B | 2.57B | 0.82B | 2.69B | 3.33B | 2.93B | 3.04B | 3.46B | 4.68B | 3.25B | 2.52B | 3.58B | 4.33B | 3.06B | 2.35B | 3.54B | 4.67B | -3.92B | 3.66B | 3.45B | 3.23B | 3.69B | 3.37B | 2.27B | 3.04B | 0.83B | 2.37B | 3.37B | 2.38B | -3.21B | 2.11B |
|
Interest & Investment Income
|
| 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | -0.52B | | | | | | | -0.54B | -0.10B | | | | | | 0.00B | -0.00B | -0.00B | 0.01B | 0.03B | 0.03B | -0.08B | 0.03B | 0.05B | 0.04B | -0.77B | -0.67B | 0.05B | 0.04B | -0.36B | -0.09B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.42B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
EBT
|
1.24B | 1.47B | 1.44B | 1.75B | 1.28B | 1.37B | 1.34B | 1.62B | 1.17B | 1.34B | 1.43B | 1.81B | 1.27B | 1.58B | 1.68B | 1.78B | 1.57B | 1.85B | 2.03B | 2.08B | 1.87B | 2.05B | 1.57B | 2.19B | 2.00B | 2.10B | 2.07B | 2.45B | 1.89B | 1.53B | 2.46B | 2.75B | 1.53B | 1.86B | 2.06B | 2.81B | 1.47B | -2.06B | 1.90B | 0.10B | 1.94B | 2.59B | 2.13B | 2.33B | 2.78B | 3.96B | 1.81B | 1.23B | 2.97B | 3.73B | 2.15B | 1.69B | 3.00B | 4.13B | -4.44B | 3.15B | 2.88B | 2.57B | 3.02B | 2.71B | 1.58B | 2.34B | 0.10B | 2.13B | 2.62B | 1.65B | -3.48B | 1.35B |
|
Tax Provisions
|
0.49B | 0.58B | 0.42B | 0.71B | 0.51B | 0.54B | 0.53B | 0.65B | 0.46B | 0.52B | 0.56B | 0.71B | 0.50B | 0.61B | 0.67B | 0.66B | 0.61B | 0.72B | 0.78B | 0.82B | 0.74B | 0.80B | 0.62B | 0.87B | 0.78B | 0.82B | 0.83B | 1.19B | 0.75B | 0.60B | 0.92B | 1.05B | 0.57B | 0.77B | 0.78B | -0.48B | 0.47B | 0.50B | 0.51B | 0.52B | 0.51B | 0.66B | 0.60B | 0.59B | 0.77B | 0.97B | 0.59B | 0.24B | 0.75B | 0.94B | 0.56B | 0.30B | 0.65B | 1.09B | -1.04B | 0.82B | 0.74B | 0.66B | 0.75B | 0.66B | 0.46B | 0.57B | 0.03B | 0.50B | 0.83B | 0.63B | 0.51B | -1.57B |
|
Profit After Tax
|
0.74B | 0.89B | 1.02B | 1.05B | 0.77B | 0.82B | 0.81B | 1.02B | 0.71B | 0.81B | 0.87B | 1.10B | 0.77B | 0.96B | 1.01B | 1.12B | 0.95B | 1.12B | 1.25B | 1.27B | 1.13B | 1.25B | 0.95B | 1.32B | 1.22B | 1.27B | 1.25B | 1.50B | 1.15B | 0.92B | 1.54B | 1.71B | 0.96B | 1.10B | 1.28B | 3.29B | 1.00B | -2.56B | 1.39B | -0.42B | 1.43B | 1.94B | 1.53B | 1.75B | 2.01B | 2.99B | 1.22B | 0.98B | 2.22B | 2.79B | 1.60B | 1.40B | 2.35B | 3.04B | -3.41B | 2.33B | 2.14B | 1.91B | 2.27B | 2.05B | 1.12B | 1.77B | 0.09B | 1.64B | 1.78B | 1.02B | -3.99B | 2.96B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.01B | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | | | | | -0.00B | | | -0.32B | -0.32B | -0.32B | -0.32B | -0.31B | -0.33B | -0.33B | -0.30B | -0.31B | -0.31B | -0.32B | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | -0.02B | -0.02B | 0.00B | -0.01B | -0.01B | -0.02B |
|
Income from Continuing Operations
|
0.74B | 0.89B | 1.02B | 1.04B | 0.77B | 0.82B | 0.81B | 0.97B | 0.71B | 0.81B | 0.87B | 1.10B | 0.78B | 0.97B | 1.01B | 1.12B | 0.95B | 1.12B | 1.25B | 1.27B | 1.13B | 1.25B | 0.95B | 1.32B | 1.22B | 1.27B | 1.24B | 1.27B | 1.15B | 0.92B | 1.54B | 1.71B | 0.96B | 1.10B | 1.28B | 3.29B | 1.00B | -2.56B | 1.39B | -0.42B | 1.43B | 1.93B | 1.53B | 1.74B | 2.01B | 2.99B | 1.22B | 0.98B | 2.22B | 2.79B | 1.59B | 1.39B | 2.35B | 3.04B | -3.40B | 2.33B | 2.14B | 1.91B | 2.27B | 2.05B | 1.12B | 1.77B | 0.07B | 1.62B | 1.78B | 1.01B | -3.99B | 2.92B |
|
Consolidated Net Income
|
-0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.04B | -0.00B | -0.00B | -0.01B | | | -0.00B | -0.01B | -0.00B | | | | -0.00B | | | 0.01B | -0.00B | | | -0.00B | | -0.01B | 0.00B | | | 1.00B | -0.00B | | 0.00B | 1.43B | | | | 2.01B | 2.99B | 1.22B | 0.98B | 2.22B | 2.79B | 1.59B | 1.39B | 2.35B | 3.04B | -3.40B | 2.33B | 2.14B | 1.91B | 2.27B | 2.05B | 1.12B | 1.77B | 0.07B | 1.62B | 1.78B | 1.01B | -3.99B | 2.92B |
|
Income towards Parent Company
|
-0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.04B | -0.00B | -0.00B | -0.01B | | | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | | | 0.99B | -0.00B | | -0.32B | 1.11B | -0.32B | -0.32B | -0.31B | 1.68B | 2.65B | 0.91B | 0.67B | 1.91B | 2.47B | 1.59B | 1.39B | 2.35B | 3.04B | -3.40B | 2.33B | 2.14B | 1.91B | 2.27B | 2.05B | 1.12B | 1.77B | 0.07B | 1.62B | 1.78B | 1.01B | -3.99B | 2.92B |
|
Net Income towards Common Stockholders
|
-0.01B | 0.89B | 1.02B | 1.05B | 0.77B | 0.82B | 0.81B | 1.03B | 0.71B | 0.82B | 0.87B | 1.06B | 0.77B | 0.96B | 1.00B | 1.12B | 0.95B | 1.12B | 1.25B | 1.26B | 1.13B | 1.25B | 0.95B | 1.32B | 1.22B | 1.27B | 1.25B | 1.50B | 1.15B | 0.92B | 1.54B | -0.00B | -0.01B | 0.00B | | | 0.99B | -0.00B | | -0.32B | 1.11B | -0.32B | -0.32B | -0.31B | 1.68B | 2.65B | 0.91B | 0.67B | 1.91B | 2.47B | 1.59B | 1.39B | 2.35B | 3.04B | -3.40B | 2.33B | 2.14B | 1.91B | 2.27B | 2.05B | 1.12B | 1.77B | 0.07B | 1.62B | 1.78B | 1.01B | -3.99B | 2.92B |
|
EPS (Basic)
|
0.00 | 0.61 | 0.71 | 0.73 | 0.56 | 0.61 | 0.60 | 0.75 | 0.52 | 0.60 | 0.65 | 0.80 | 0.60 | 0.75 | 0.80 | 0.89 | 0.77 | 0.92 | 1.03 | 1.04 | 0.96 | 1.07 | 0.82 | 1.14 | 1.08 | 1.13 | 1.11 | 1.34 | 1.04 | 0.86 | 1.44 | 0.00 | 0.93 | 1.07 | 1.26 | 3.23 | 0.98 | -2.52 | 1.36 | -0.30 | 1.09 | 1.49 | 1.17 | -0.24 | 1.54 | 2.27 | 0.93 | 0.75 | 1.69 | 2.11 | 1.21 | 1.06 | 1.79 | 2.31 | -2.59 | 1.78 | 1.66 | 1.48 | 1.76 | 1.59 | 0.88 | 1.41 | 0.07 | 1.31 | 1.41 | 0.81 | -3.13 | 2.33 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.60 | 0.70 | 0.72 | 0.55 | 0.60 | 0.60 | 0.75 | 0.52 | 0.60 | 0.65 | 0.79 | 0.59 | 0.75 | 0.79 | 0.88 | 0.77 | 0.91 | 1.02 | 1.03 | 0.95 | 1.06 | 0.81 | 1.13 | 1.07 | 1.12 | 1.11 | 1.33 | 1.04 | 0.86 | 1.43 | 0.00 | 0.92 | 1.07 | 1.26 | 3.22 | 0.98 | -2.52 | 1.36 | -0.30 | 1.09 | 1.49 | 1.17 | -0.23 | 1.53 | 2.26 | 0.93 | 0.75 | 1.68 | 2.10 | 1.20 | 1.04 | 1.77 | 2.29 | -2.59 | 1.77 | 1.65 | 1.48 | 1.75 | 1.59 | 0.88 | 1.41 | 0.07 | 1.31 | 1.41 | 0.80 | -3.13 | 2.32 |
|
Shares Outstanding (Weighted Average)
|
1.45B | 1.46B | 1.45B | 1.43B | 1.39B | 1.37B | | 1.37B | | | | 1.34B | 1.30B | 1.29B | 1.28B | 1.27B | 1.23B | 1.23B | 1.23B | 1.22B | 1.18B | 1.17B | 1.17B | 1.16B | 1.13B | 1.13B | 1.12B | 1.12B | 1.09B | 1.08B | 1.08B | 1.07B | 1.03B | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | 1.04B | 1.30B | 1.30B | 1.30B | 1.30B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.32B | 1.32B | 1.32B | 1.31B | 1.31B | 1.31B | 1.31B | 1.28B | 1.28B | 1.29B | 1.28B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.27B | 1.27B | 1.27B |
|
Shares Outstanding (Diluted Average)
|
1.47B | 1.47B | 1.46B | 1.45B | 1.40B | 1.38B | | 1.38B | | | | 1.35B | 1.31B | 1.30B | 1.29B | 1.28B | 1.24B | 1.24B | 1.23B | 1.23B | 1.19B | 1.18B | 1.18B | 1.17B | 1.14B | 1.13B | 1.13B | 1.13B | 1.10B | 1.09B | 1.08B | 1.08B | 1.03B | 1.03B | 1.03B | 1.02B | 1.02B | 1.02B | 1.02B | 1.04B | 1.30B | 1.30B | 1.30B | 1.30B | 1.31B | 1.31B | 1.31B | 1.31B | 1.32B | 1.33B | 1.33B | 1.33B | 1.33B | 1.32B | 1.32B | 1.32B | 1.29B | 1.29B | 1.29B | 1.29B | 1.27B | 1.26B | 1.26B | 1.26B | 1.26B | 1.27B | 1.27B | 1.27B |
|
EBITDA
|
1.38B | 1.60B | 1.57B | 1.90B | 1.40B | 1.49B | 1.48B | 1.76B | 1.30B | 1.48B | 1.58B | 1.96B | 1.40B | 1.70B | 1.81B | 2.30B | 1.69B | 1.97B | 2.15B | 2.22B | 2.02B | 2.21B | 2.25B | 2.32B | 2.13B | 2.26B | 2.33B | 2.73B | 2.19B | 2.36B | 2.82B | 3.00B | 1.80B | 2.12B | 2.50B | 3.11B | 2.00B | -1.37B | 2.57B | 0.82B | 2.69B | 3.33B | 2.93B | 3.04B | 3.46B | 4.68B | 3.25B | 2.52B | 3.58B | 4.33B | 3.06B | 2.35B | 3.54B | 4.67B | -3.92B | 3.66B | 3.45B | 3.23B | 3.69B | 3.37B | 2.27B | 3.04B | 0.83B | 2.37B | 3.37B | 2.38B | -3.21B | 2.11B |
|
Interest Expenses
|
| 0.13B | 0.12B | | 0.13B | 0.14B | 0.14B | | 0.14B | 0.15B | 0.16B | | 0.13B | 0.13B | 0.14B | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 1.05B | 0.01B | 0.00B | 0.01B | 0.86B | 0.52B | 0.69B | 0.67B | 0.73B | 0.78B | 0.77B | 0.75B | 0.73B | 0.73B | 0.77B | 0.73B | 0.68B | 0.66B | 0.64B | 0.60B | 0.61B | 0.59B | 0.58B | 0.57B | 0.55B | 0.59B | 0.69B | 0.69B | 0.69B | 0.72B | 0.73B | 0.75B | 0.76B | 0.79B | 0.76B | 0.78B | 0.79B |
|
Tax Rate
|
39.84% | 39.61% | 29.11% | 40.34% | 39.78% | 39.82% | 39.22% | 40.21% | 39.45% | 39.15% | 39.33% | 39.26% | 38.99% | 38.71% | 39.82% | 37.20% | 39.16% | 39.06% | 38.24% | 39.19% | 39.50% | 39.22% | 39.69% | 39.63% | 38.89% | 39.31% | 40.24% | 48.39% | 39.41% | 39.53% | 37.39% | 37.99% | 37.29% | 41.12% | 37.68% | -17.02% | 32.11% | -24.07% | 26.80% | 513.73% | 26.41% | 25.47% | 28.32% | 25.28% | 27.60% | 24.60% | 32.50% | 19.67% | 25.12% | 25.27% | 26.01% | 17.78% | 21.53% | 26.40% | 23.51% | 25.97% | 25.60% | 25.53% | 24.98% | 24.33% | 28.86% | 24.35% | 32.38% | 23.66% | 31.91% | 38.49% | -14.59% | -115.88% |