|
Revenue
|
3.42B | 2.85B | 3.49B | 3.27B | 3.46B | 3.02B | 3.71B | 3.14B | 3.35B | 2.99B | 3.63B | 2.91B | 3.08B | 2.77B | 3.44B | 2.90B | 3.18B | 2.82B | 3.48B | 2.87B | 3.79B | 2.91B | 3.39B | 2.83B | 3.62B | 2.79B | 3.44B | 2.71B | 3.16B | 2.79B | 3.42B | 2.71B | 3.23B | 2.63B | 3.21B | 2.96B | 3.36B | 2.70B | 3.33B | -9.38B | 3.51B | 2.74B | 3.37B | 2.95B | 3.23B | 2.72B | 3.33B | -9.27B | 3.68B | 2.97B | 3.61B | -10.25B | 4.06B | 3.42B | 4.17B | 4.03B | 4.40B | 2.94B | 3.87B | 3.44B | 4.28B | 3.22B | 4.09B | 3.67B | 4.80B | 3.60B | 4.53B |
|
Cost of Revenue
|
0.58B | 0.62B | 0.68B | 0.68B | 0.70B | 0.68B | 0.74B | 0.77B | 0.70B | 0.73B | 0.78B | 0.76B | 0.75B | 0.79B | 0.83B | 0.82B | 0.83B | 0.78B | 0.80B | 0.74B | 0.82B | 0.80B | 0.86B | 0.81B | 0.81B | 0.80B | 0.87B | 0.86B | 0.79B | 0.82B | 0.84B | 0.62B | 0.74B | 0.73B | 0.81B | 0.86B | 0.84B | 0.76B | 0.80B | 0.76B | 0.79B | 0.78B | 0.85B | 0.75B | 0.70B | 0.68B | 0.74B | 0.70B | 0.79B | 0.80B | 0.85B | 0.81B | 0.91B | 0.88B | 1.00B | 1.12B | 0.90B | 0.85B | 0.93B | 0.93B | 0.89B | 0.97B | 0.99B | 0.91B | 0.95B | 0.92B | 0.96B |
|
Gross Profit
|
2.84B | 2.22B | 2.81B | 2.60B | 2.76B | 2.34B | 2.97B | 2.37B | 2.65B | 2.26B | 2.85B | 2.16B | 2.33B | 1.98B | 2.61B | 2.08B | 2.35B | 2.04B | 2.69B | 2.13B | 2.96B | 2.11B | 2.53B | 2.02B | 2.80B | 1.99B | 2.57B | 1.85B | 2.37B | 1.97B | 2.58B | 2.09B | 2.49B | 1.90B | 2.40B | 2.10B | 2.53B | 1.94B | 2.53B | -10.15B | 2.72B | 1.96B | 2.52B | 2.20B | 2.53B | 2.04B | 2.60B | -9.97B | 2.89B | 2.17B | 2.76B | -11.06B | 3.15B | 2.53B | 3.17B | 2.91B | 3.51B | 2.10B | 2.94B | 2.52B | 3.39B | 2.25B | 3.11B | 2.76B | 3.85B | 2.67B | 3.56B |
|
Other Operating Expenses
|
3.00B | 2.55B | 3.00B | 2.47B | 2.97B | 2.59B | 3.00B | 2.65B | 2.72B | 2.60B | 2.87B | 2.46B | 2.52B | 2.30B | 2.59B | 2.45B | 2.66B | 2.43B | 2.63B | 2.39B | 3.10B | 2.50B | 2.57B | 2.58B | 2.89B | 2.32B | | | 2.51B | | 0.10B | | 2.42B | 0.00B | | | 2.61B | | | | 2.73B | 2.29B | 2.50B | 2.39B | 2.43B | 2.24B | 2.47B | 2.45B | 2.82B | 0.00B | 0.00B | -0.00B | | | | | 0.85B | 0.01B | -0.00B | -0.00B | -0.03B | | | -0.03B | | | |
|
Operating Expenses
|
3.00B | 2.55B | 3.00B | 2.47B | 2.97B | 2.59B | 3.00B | 2.65B | 2.72B | 2.60B | 2.87B | 2.46B | 2.52B | 2.30B | 2.59B | 2.45B | 2.66B | 2.43B | 2.63B | 2.39B | 3.10B | 2.50B | 2.57B | 2.58B | 2.89B | 2.32B | 2.61B | 2.31B | 2.51B | 2.28B | 2.58B | 2.02B | 2.42B | 2.17B | 2.30B | 2.38B | 2.61B | 2.27B | 2.50B | 2.42B | 2.73B | 2.29B | 2.50B | 2.39B | 2.43B | 2.24B | 2.47B | 2.45B | 2.82B | 2.55B | 2.76B | 2.72B | 3.26B | 3.03B | 3.28B | 3.48B | 3.52B | 2.67B | 3.15B | 2.99B | 3.24B | 2.90B | 3.23B | 3.16B | 3.67B | 3.24B | 3.56B |
|
Operating Income
|
0.43B | 0.29B | 0.48B | 0.80B | 0.49B | 0.43B | 0.70B | 0.49B | 0.63B | 0.40B | 0.76B | 0.46B | 0.56B | 0.47B | 0.85B | 0.45B | 0.53B | 0.39B | 0.85B | 0.48B | 0.69B | 0.46B | 0.82B | 0.25B | 0.73B | 0.47B | 0.83B | 0.40B | 0.64B | 0.52B | 0.94B | 0.68B | 0.81B | 0.46B | 0.91B | 0.58B | 0.76B | 0.43B | 0.83B | 0.66B | 0.79B | 0.46B | 0.87B | 0.56B | 0.81B | 0.48B | 0.86B | 0.51B | 0.86B | 0.42B | 0.85B | 0.70B | 0.80B | 0.39B | 0.89B | 0.55B | 1.74B | 0.28B | 0.72B | 0.45B | 1.01B | 0.32B | 0.86B | 0.48B | 1.12B | 0.35B | 0.97B |
|
EBIT
|
0.43B | 0.29B | 0.48B | 0.80B | 0.49B | 0.43B | 0.70B | 0.49B | 0.63B | 0.40B | 0.76B | 0.46B | 0.56B | 0.47B | 0.85B | 0.45B | 0.53B | 0.39B | 0.85B | 0.48B | 0.69B | 0.46B | 0.82B | 0.25B | 0.73B | 0.47B | 0.83B | 0.40B | 0.64B | 0.52B | 0.94B | 0.68B | 0.81B | 0.46B | 0.91B | 0.58B | 0.76B | 0.43B | 0.83B | 0.66B | 0.79B | 0.46B | 0.87B | 0.56B | 0.81B | 0.48B | 0.86B | 0.51B | 0.86B | 0.42B | 0.85B | 0.70B | 0.80B | 0.39B | 0.89B | 0.55B | 1.74B | 0.28B | 0.72B | 0.45B | 1.01B | 0.32B | 0.86B | 0.48B | 1.12B | 0.35B | 0.97B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | -0.03B | | 0.01B | 0.02B | 0.05B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | -0.29B | -0.16B | -0.02B | 0.01B | -0.24B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Other Non Operating Income
|
0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.00B | 0.01B | 0.01B | -0.00B | 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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.05B | -0.20B | -0.02B | -0.01B | -0.00B | -0.02B | -0.01B | -0.00B | -0.01B | -0.03B | 0.01B | 0.00B | 0.01B | 0.02B | -0.04B | -0.02B | -0.01B | -0.33B | -0.19B | -0.05B | -0.02B | -0.28B | 0.09B | 0.09B | 0.09B | 0.06B | 0.20B | 0.21B | 0.21B | 0.22B | 0.18B | 0.16B | 0.17B | 0.15B | 0.22B | 0.24B | 0.23B |
|
EBT
|
0.31B | 0.16B | 0.34B | 0.65B | 0.35B | 0.29B | 0.56B | 0.35B | 0.48B | 0.25B | 0.61B | 0.32B | 0.41B | 0.32B | 0.70B | 0.31B | 0.25B | 0.24B | 0.71B | 0.34B | 0.56B | 0.31B | 0.69B | 0.09B | 0.57B | 0.32B | 0.68B | 0.23B | 0.47B | 0.36B | 0.81B | 0.30B | 0.61B | 0.28B | 0.73B | 0.38B | 0.55B | 0.23B | 0.61B | 0.40B | 0.55B | 0.20B | 0.62B | 0.37B | 0.45B | 0.21B | 0.62B | -0.04B | 0.50B | 0.11B | 0.60B | 0.18B | 0.71B | 0.27B | 0.78B | 0.34B | 1.67B | 0.26B | 0.67B | 0.41B | 0.90B | 0.19B | 0.72B | 0.32B | 1.03B | 0.30B | 0.89B |
|
Tax Provisions
|
0.11B | | | | 0.12B | 0.11B | 0.20B | 0.12B | 0.17B | 0.08B | 0.23B | 0.12B | 0.13B | 0.11B | 0.26B | 0.10B | 0.06B | 0.07B | 0.25B | 0.10B | 0.20B | 0.10B | 0.26B | 0.01B | 0.20B | 0.10B | 0.25B | 0.06B | 0.16B | 0.12B | 0.31B | 0.10B | 0.23B | 0.10B | 0.27B | -0.13B | 0.12B | 0.04B | 0.17B | 0.07B | 0.11B | 0.02B | 0.12B | 0.05B | 0.06B | 0.01B | 0.12B | -0.09B | 0.08B | -0.01B | 0.13B | -0.00B | 0.15B | 0.02B | 0.16B | 0.17B | 0.24B | 0.03B | 0.14B | 0.07B | 0.18B | -0.01B | 0.13B | 0.01B | 0.24B | 0.05B | 0.20B |
|
Profit After Tax
|
0.20B | 0.15B | 0.34B | 0.20B | 0.23B | 0.19B | 0.35B | 0.23B | 0.31B | 0.17B | 0.39B | 0.19B | 0.28B | 0.21B | 0.44B | 0.21B | 0.19B | 0.17B | 0.46B | 0.23B | 0.36B | 0.21B | 0.44B | 0.08B | 0.37B | 0.22B | 0.43B | 0.18B | 0.31B | 0.23B | 0.50B | 0.21B | 0.39B | 0.17B | 0.46B | 0.51B | 0.43B | 0.19B | 0.43B | 0.33B | 0.45B | 0.18B | 0.50B | 0.31B | 0.39B | 0.20B | 0.50B | 0.05B | 0.42B | 0.17B | 0.54B | 0.22B | 0.60B | 0.26B | 0.62B | 0.19B | 1.43B | 0.23B | 0.53B | 0.33B | 0.72B | 0.20B | 0.59B | 0.31B | 0.79B | 0.25B | 0.69B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | -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 | -0.11B | -0.13B | -0.16B | -0.17B | -0.19B | -0.21B | -0.22B | -0.22B | -0.22B | -0.25B | -0.31B | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | -0.05B | -0.07B | -0.04B | -0.05B | -0.00B | 0.01B | -0.02B | -0.00B | | | | | | | | | | |
|
Income from Continuing Operations
|
0.20B | 0.16B | 0.34B | 0.65B | 0.23B | 0.19B | 0.35B | 0.23B | 0.31B | 0.17B | 0.39B | 0.19B | 0.28B | 0.21B | 0.44B | 0.21B | 0.19B | 0.17B | 0.46B | 0.23B | 0.36B | 0.21B | 0.44B | 0.08B | 0.37B | 0.22B | 0.43B | 0.18B | 0.31B | 0.23B | 0.50B | 0.21B | 0.39B | 0.17B | 0.46B | 0.51B | 0.43B | 0.19B | 0.43B | 0.33B | 0.45B | 0.18B | 0.50B | 0.31B | 0.39B | 0.20B | 0.50B | 0.05B | 0.42B | 0.12B | 0.47B | 0.19B | 0.55B | 0.25B | 0.62B | 0.17B | 1.43B | 0.23B | 0.53B | 0.33B | 0.72B | 0.20B | 0.59B | 0.31B | 0.79B | 0.25B | 0.69B |
|
Consolidated Net Income
|
0.20B | | | | 0.23B | 0.19B | 0.35B | 0.23B | 0.31B | 0.17B | 0.39B | 0.19B | 0.28B | 0.21B | 0.44B | 0.21B | 0.19B | 0.17B | 0.46B | 0.23B | 0.36B | 0.21B | 0.44B | 0.08B | 0.37B | 0.22B | 0.43B | 0.18B | 0.31B | 0.23B | 0.50B | 0.21B | 0.39B | 0.17B | 0.46B | 0.51B | 0.43B | 0.19B | 0.43B | 0.33B | 0.45B | 0.18B | 0.50B | 0.31B | 0.39B | 0.20B | 0.50B | 0.05B | 0.42B | 0.12B | 0.47B | 0.19B | 0.55B | 0.25B | 0.62B | 0.17B | 1.43B | 0.23B | 0.53B | 0.33B | 0.72B | 0.20B | 0.59B | 0.31B | 0.79B | 0.25B | 0.69B |
|
Income towards Parent Company
|
0.20B | | | | 0.23B | 0.19B | 0.35B | 0.23B | 0.31B | 0.17B | 0.39B | 0.19B | 0.28B | 0.21B | 0.44B | 0.21B | 0.19B | 0.17B | 0.46B | 0.23B | 0.36B | 0.21B | 0.43B | 0.07B | 0.37B | 0.21B | 0.42B | 0.17B | 0.30B | 0.22B | 0.49B | 0.20B | 0.38B | 0.17B | 0.45B | 0.50B | 0.42B | 0.18B | 0.42B | 0.22B | 0.31B | 0.02B | 0.33B | 0.12B | 0.19B | -0.01B | 0.28B | -0.17B | 0.17B | -0.19B | 0.47B | 0.19B | 0.55B | 0.25B | 0.62B | 0.17B | 1.43B | 0.23B | 0.53B | 0.33B | 0.72B | 0.20B | 0.59B | 0.31B | 0.79B | 0.25B | 0.69B |
|
Preferred Dividend Payments
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.20B | 0.15B | 0.34B | 0.20B | 0.23B | 0.18B | 0.35B | 0.23B | 0.31B | 0.17B | 0.38B | 0.19B | 0.28B | 0.21B | 0.44B | 0.21B | 0.19B | 0.17B | 0.46B | 0.23B | 0.36B | 0.21B | 0.44B | 0.08B | 0.37B | 0.22B | 0.43B | 0.17B | 0.30B | 0.22B | 0.49B | 0.20B | 0.38B | 0.17B | 0.45B | 0.50B | 0.42B | 0.18B | 0.42B | 0.22B | 0.31B | 0.02B | 0.33B | 0.12B | 0.19B | -0.01B | 0.28B | -0.17B | 0.17B | -0.19B | 0.47B | 0.19B | 0.55B | 0.25B | 0.62B | 0.17B | 1.43B | 0.23B | 0.53B | 0.33B | 0.72B | 0.20B | 0.59B | 0.31B | 0.79B | 0.25B | 0.69B |
|
EPS (Basic)
|
0.66 | 0.55 | 1.22 | 0.73 | 0.80 | 0.65 | 1.24 | 0.82 | 1.07 | 0.57 | 1.31 | 0.65 | 0.95 | 0.73 | 1.50 | 0.71 | 0.66 | 0.59 | 1.58 | 0.80 | 1.23 | 0.73 | 1.49 | 0.28 | 1.26 | 0.75 | 1.46 | 0.57 | 1.05 | 0.78 | 1.63 | 0.66 | 1.27 | 0.57 | 1.48 | 1.62 | 1.38 | 0.60 | 1.40 | 0.70 | 1.31 | 0.46 | 1.42 | 0.37 | 1.13 | 0.57 | 1.47 | -0.50 | 1.23 | 0.48 | 1.52 | 0.53 | 1.70 | 0.72 | 1.73 | 0.53 | 4.06 | 0.65 | 1.53 | 0.98 | 2.08 | 0.58 | 1.70 | 0.90 | 2.26 | 0.68 | 1.91 |
|
EPS (Weighted Average and Diluted)
|
0.66 | 0.54 | 1.22 | 0.73 | 0.80 | 0.64 | 1.23 | 0.81 | 1.06 | 0.56 | 1.30 | 0.65 | 0.94 | 0.73 | 1.49 | 0.70 | 0.65 | 0.59 | 1.58 | 0.79 | 1.23 | 0.72 | 1.48 | 0.28 | 1.26 | 0.74 | 1.45 | 0.57 | 1.05 | 0.77 | 1.62 | 0.66 | 1.27 | 0.57 | 1.48 | 1.61 | 1.37 | 0.60 | 1.39 | 0.70 | 1.31 | 0.46 | 1.42 | 0.37 | 1.12 | 0.57 | 1.47 | -0.50 | 1.22 | 0.48 | 1.52 | 0.53 | 1.70 | 0.72 | 1.72 | 0.53 | 4.05 | 0.65 | 1.52 | 0.97 | 2.08 | 0.58 | 1.69 | 0.89 | 2.25 | 0.68 | 1.90 |
|
Shares Outstanding (Weighted Average)
|
0.27B | 0.27B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | | 0.29B | 0.29B | | | | 0.29B | | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B |
|
Shares Outstanding (Diluted Average)
|
0.27B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | | 0.29B | 0.29B | | | | 0.29B | | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.31B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.36B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B |
|
EBITDA
|
0.43B | 0.29B | 0.48B | 0.80B | 0.49B | 0.43B | 0.70B | 0.49B | 0.63B | 0.40B | 0.76B | 0.46B | 0.56B | 0.47B | 0.85B | 0.45B | 0.53B | 0.39B | 0.85B | 0.48B | 0.69B | 0.46B | 0.82B | 0.25B | 0.73B | 0.47B | 0.83B | 0.40B | 0.64B | 0.52B | 0.94B | 0.68B | 0.81B | 0.46B | 0.91B | 0.58B | 0.76B | 0.43B | 0.83B | 0.66B | 0.79B | 0.46B | 0.87B | 0.56B | 0.81B | 0.48B | 0.86B | 0.51B | 0.86B | 0.42B | 0.85B | 0.70B | 0.80B | 0.39B | 0.89B | 0.55B | 1.74B | 0.28B | 0.72B | 0.45B | 1.01B | 0.32B | 0.86B | 0.48B | 1.12B | 0.35B | 0.97B |
|
Interest Expenses
|
0.14B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.28B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.20B | 0.20B | 0.20B | 0.22B | 0.25B | 0.26B | 0.26B | 0.22B | 0.32B | 0.25B | 0.23B | 0.22B | 0.23B | 0.26B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.26B | 0.26B | 0.24B | 0.26B | 0.27B | 0.29B | 0.29B | 0.31B | 0.30B | 0.31B | 0.30B | 0.31B |
|
Tax Rate
|
34.64% | | | | 34.76% | 36.30% | 36.74% | 32.86% | 34.99% | 33.07% | 36.82% | 38.92% | 32.37% | 33.13% | 37.23% | 32.35% | 22.89% | 27.43% | 35.01% | 30.56% | 35.42% | 32.48% | 37.27% | 9.89% | 34.97% | 31.56% | 36.78% | 24.46% | 34.60% | 34.83% | 38.72% | 31.79% | 36.91% | 36.82% | 37.14% | -33.60% | 21.47% | 16.81% | 28.69% | 17.66% | 19.53% | 9.60% | 18.74% | 14.48% | 12.30% | 4.27% | 19.16% | 211.36% | 15.66% | -10.28% | 21.31% | -2.20% | 21.64% | 6.27% | 20.54% | 49.27% | 14.52% | 11.37% | 21.49% | 17.53% | 20.35% | -5.21% | 18.45% | 3.43% | 23.43% | 16.89% | 22.70% |