|
Revenue
|
15.14B | 15.41B | 15.43B | 18.96B | 15.07B | 14.43B | 14.57B | 14.62B | 14.89B | 15.10B | 15.40B | 15.32B | 15.42B | 15.40B | 15.25B | 15.44B | 17.58B | 17.69B | 17.86B | 17.90B | 17.86B | 18.47B | 18.56B | 18.98B | 19.05B | 20.02B | 19.90B | 20.19B | 20.29B | 21.46B | 21.40B | 21.71B | 22.52B | 22.41B | 22.43B | 22.68B | 22.54B | 22.94B | 23.25B | 23.37B | 24.67B | 25.47B | 26.67B | 27.41B | 29.62B | 29.26B | 31.16B | 31.82B | 32.38B | 33.85B | 35.82B | 36.58B | 38.09B | 38.63B | 39.94B | 39.93B | 42.17B | 43.67B | 42.85B | 42.65B | 42.58B | 43.89B | 45.11B | 45.44B | 48.89B | 49.78B | 50.71B | 49.75B |
|
Cost of Revenue
|
11.72B | 11.85B | 11.42B | 12.41B | 11.38B | 10.99B | 11.21B | 11.36B | 11.23B | 11.92B | 12.06B | 12.43B | 11.77B | 12.09B | 11.98B | 12.36B | 13.75B | 13.83B | 14.07B | 14.58B | 13.66B | 14.12B | 14.21B | 14.86B | 14.13B | 15.21B | 15.47B | 16.32B | 15.54B | 16.81B | 16.92B | 17.57B | 17.54B | 17.92B | 18.10B | 18.67B | 17.05B | 17.73B | 18.18B | 18.94B | 19.28B | 20.37B | 20.75B | 21.38B | 21.49B | 19.55B | 22.92B | 24.09B | 23.70B | 24.76B | 26.64B | 27.46B | 28.23B | 28.80B | 29.42B | 30.20B | 30.79B | 31.60B | 30.61B | 31.33B | 30.55B | 30.57B | 32.95B | 33.50B | 35.31B | 36.71B | 38.14B | 38.06B |
|
Gross Profit
|
3.42B | 3.56B | 4.01B | 6.55B | 3.69B | 3.45B | 3.37B | 3.27B | 3.67B | 3.18B | 3.34B | 2.88B | 3.64B | 3.30B | 3.26B | 3.07B | 3.83B | 3.86B | 3.78B | 3.32B | 4.19B | 4.35B | 4.35B | 4.13B | 4.92B | 4.81B | 4.43B | 3.87B | 4.75B | 4.65B | 4.48B | 4.15B | 4.98B | 4.49B | 4.32B | 4.01B | 5.49B | 5.22B | 5.07B | 4.44B | 5.38B | 5.10B | 5.92B | 6.02B | 8.13B | 9.72B | 8.24B | 7.74B | 8.69B | 9.09B | 9.18B | 9.12B | 9.86B | 9.84B | 10.52B | 9.73B | 11.39B | 12.07B | 12.24B | 11.31B | 12.03B | 13.31B | 12.16B | 11.94B | 13.58B | 13.07B | 12.57B | 11.68B |
|
Amortization - Intangibles
|
0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.14B | 0.14B | 0.13B | 0.17B | 0.23B | 0.25B | 0.23B | 0.22B | 0.21B | 0.22B | 0.12B | 0.16B | 0.12B | 0.18B | 0.15B | 0.15B | 0.16B | 0.16B |
|
Selling, General & Administrative
|
2.23B | 2.21B | 2.40B | 1.91B | 2.17B | 2.15B | 2.06B | 2.34B | 2.08B | 2.01B | 2.12B | 2.23B | 2.17B | 2.08B | 2.08B | 2.35B | 2.33B | 2.44B | 2.54B | 2.65B | 2.86B | 2.89B | 2.97B | 3.03B | 3.15B | 3.04B | 3.08B | 3.27B | 3.20B | 2.97B | 3.12B | 3.27B | 3.19B | 3.05B | 3.01B | 3.39B | 3.43B | 3.43B | 3.55B | 3.62B | 3.17B | 3.28B | 3.42B | 3.50B | 3.78B | 4.05B | 5.30B | 4.32B | 3.92B | 3.82B | 3.95B | 4.23B | 4.34B | 4.27B | 4.52B | 4.57B | 4.80B | 4.82B | 5.47B | 5.00B | 4.89B | 5.07B | 5.27B | 4.80B | 5.30B | 5.00B | 5.27B | 5.42B |
|
Other Operating Expenses
|
0.00B | 0.00B | 11.91B | 12.70B | 11.56B | 11.15B | 11.37B | 11.53B | 11.39B | 12.08B | 12.23B | 12.61B | 11.94B | 12.28B | 12.25B | 12.49B | 13.96B | 14.05B | 14.43B | 14.79B | 13.87B | 14.32B | 14.50B | 15.06B | 14.34B | 15.42B | 15.69B | 16.55B | 15.78B | 17.04B | 17.14B | 17.79B | 17.82B | 18.15B | 18.30B | 19.16B | 17.33B | 18.01B | 18.46B | 19.21B | 19.55B | 20.73B | 21.77B | 22.81B | 23.75B | 22.07B | 25.46B | 26.89B | 26.28B | 27.68B | 29.88B | 30.89B | 31.44B | 32.24B | 33.30B | 34.32B | 34.75B | | | | 34.75B | 0.24B | -0.04B | | 40.79B | | | |
|
Operating Expenses
|
14.25B | 14.36B | 14.31B | 14.62B | 13.74B | 13.30B | 13.44B | 13.87B | 13.47B | 14.09B | 14.35B | 14.84B | 14.11B | 14.36B | 14.33B | 14.85B | 16.29B | 16.48B | 16.98B | 17.43B | 16.73B | 17.21B | 17.47B | 18.10B | 17.48B | 18.46B | 18.77B | 19.81B | 18.98B | 20.01B | 20.27B | 21.06B | 21.01B | 21.20B | 21.31B | 22.56B | 20.76B | 21.44B | 22.01B | 22.83B | 22.72B | 24.01B | 25.18B | 26.31B | 27.53B | 26.11B | 30.77B | 31.21B | 30.21B | 31.50B | 33.83B | 35.11B | 35.79B | 36.51B | 37.81B | 38.88B | 39.55B | 41.23B | 41.20B | 41.65B | 39.64B | 40.90B | 43.73B | 44.84B | 46.09B | 47.48B | 49.30B | 49.53B |
|
Operating Income
|
0.20B | 1.09B | 1.28B | 0.58B | 1.29B | 1.06B | 1.04B | -1.86B | 1.35B | 0.95B | 0.97B | -2.57B | 1.21B | 0.99B | 0.17B | 0.18B | 0.16B | 0.15B | 0.17B | 0.18B | 0.18B | 0.19B | 0.17B | 0.18B | 0.17B | 0.19B | 0.16B | 0.16B | 0.17B | 0.19B | 0.20B | 0.21B | 0.21B | 0.20B | 0.22B | 0.24B | 0.23B | 0.23B | 0.25B | 0.26B | 0.21B | 0.28B | 0.24B | 0.27B | 0.25B | 0.06B | 0.28B | 0.29B | 0.29B | 0.40B | 0.34B | 0.35B | 0.36B | 0.38B | 0.37B | 0.37B | 0.39B | 0.42B | 0.49B | 0.53B | 0.47B | 0.51B | 0.55B | 0.53B | 0.59B | 0.49B | 0.62B | 0.49B |
|
EBIT
|
0.20B | 1.09B | 1.28B | 0.58B | 1.29B | 1.06B | 1.04B | -1.86B | 1.35B | 0.95B | 0.97B | -2.57B | 1.21B | 0.99B | 0.17B | 0.18B | 0.16B | 0.15B | 0.17B | 0.18B | 0.18B | 0.19B | 0.17B | 0.18B | 0.17B | 0.19B | 0.16B | 0.16B | 0.17B | 0.19B | 0.20B | 0.21B | 0.21B | 0.20B | 0.22B | 0.24B | 0.23B | 0.23B | 0.25B | 0.26B | 0.21B | 0.28B | 0.24B | 0.27B | 0.25B | 0.06B | 0.28B | 0.29B | 0.29B | 0.40B | 0.34B | 0.35B | 0.36B | 0.38B | 0.37B | 0.37B | 0.39B | 0.42B | 0.49B | 0.53B | 0.47B | 0.51B | 0.55B | 0.53B | 0.59B | 0.49B | 0.62B | 0.49B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | | | | -0.16B | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | -0.15B | | -0.00B | -0.00B | -0.07B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | -0.28B | -0.02B | 0.00B | 0.00B | 0.01B | 0.00B | | | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | | -0.01B | | -0.02B | | | | | | | | | | | | | | | | |
|
EBT
|
0.89B | 1.05B | 1.12B | 4.34B | 1.34B | 1.13B | 1.14B | 0.75B | 1.43B | 1.01B | 1.05B | 0.48B | 1.31B | 1.05B | 1.02B | 0.48B | 1.28B | 1.21B | 0.88B | 0.47B | 1.13B | 1.26B | 1.09B | 0.89B | 1.57B | 1.56B | 1.13B | 0.37B | 1.31B | 1.45B | 1.14B | 0.66B | 1.51B | 1.21B | 1.12B | 0.13B | 1.78B | 1.50B | 1.24B | 0.54B | 1.95B | 1.45B | 1.49B | 1.10B | 2.09B | 3.15B | 0.39B | 0.61B | 2.18B | 2.35B | 2.00B | 1.47B | 2.31B | 2.12B | 2.13B | 1.04B | 2.62B | 2.44B | 1.65B | 1.00B | 2.94B | 2.99B | 1.37B | 0.61B | 2.80B | 2.29B | 1.41B | 0.21B |
|
Tax Provisions
|
0.31B | 0.36B | 0.39B | 1.60B | 0.46B | 0.41B | 0.40B | 0.20B | 0.50B | 0.31B | 0.36B | 0.14B | 0.45B | 0.41B | 0.33B | 0.01B | 0.41B | 0.41B | 0.23B | 0.16B | 0.44B | 0.53B | 0.46B | 0.38B | 0.70B | 0.70B | 0.47B | 0.19B | 0.61B | 0.67B | 0.52B | 0.29B | 0.51B | 0.35B | 0.37B | -1.11B | 0.47B | 0.45B | 0.28B | 0.12B | 0.39B | 0.31B | 0.31B | 0.16B | 0.57B | 0.87B | 0.17B | 0.06B | 0.51B | 0.55B | 0.49B | 0.29B | 0.53B | 0.49B | 0.53B | 0.17B | 0.61B | 0.58B | 0.35B | 0.17B | 0.69B | 0.69B | 0.36B | 0.19B | 0.61B | 0.55B | 0.22B | -0.33B |
|
Profit After Tax
|
0.58B | 0.69B | 0.73B | 2.74B | 0.88B | 0.72B | 0.74B | 0.55B | 0.93B | 0.70B | 0.68B | 0.34B | 0.86B | 0.64B | 0.69B | 0.46B | 0.89B | 0.80B | 0.66B | 0.31B | 0.70B | 0.73B | 0.63B | 0.51B | 0.87B | 0.86B | 0.65B | 0.18B | 0.70B | 0.78B | 0.62B | 0.37B | 1.01B | 0.85B | 0.75B | 1.23B | 1.31B | 1.05B | 0.96B | 0.42B | 1.55B | 1.14B | 1.18B | 0.93B | 1.52B | 2.28B | 0.22B | 0.55B | 1.67B | 1.80B | 1.51B | 1.19B | 1.78B | 1.63B | 1.60B | 0.86B | 2.00B | 1.86B | 1.30B | 0.83B | 2.25B | 2.30B | 1.02B | 0.42B | 2.18B | 1.74B | 1.19B | 0.55B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.03B | 0.00B | 0.00B | -0.01B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B |
|
Income from Continuing Operations
|
0.58B | 0.69B | 0.73B | 2.74B | 0.88B | 0.72B | 0.74B | 0.55B | 0.93B | 0.70B | 0.68B | 0.34B | 0.86B | 0.64B | 0.69B | 0.47B | 0.87B | 0.80B | 0.65B | 0.31B | 0.69B | 0.73B | 0.63B | 0.51B | 0.87B | 0.86B | 0.65B | 0.18B | 0.70B | 0.78B | 0.62B | 0.37B | 1.01B | 0.85B | 0.75B | 1.23B | 1.31B | 1.05B | 0.96B | 0.42B | 1.55B | 1.14B | 1.18B | 0.93B | 1.52B | 2.28B | 0.22B | 0.55B | 1.67B | 1.80B | 1.50B | 1.18B | 1.78B | 1.63B | 1.60B | 0.88B | 2.00B | 1.86B | 1.30B | 0.83B | 2.25B | 2.30B | 1.01B | 0.41B | 2.18B | 1.74B | 1.19B | 0.55B |
|
Consolidated Net Income
|
0.58B | 0.69B | 0.73B | 2.74B | 0.88B | 0.72B | 0.74B | 0.55B | 0.93B | 0.70B | 0.68B | 0.34B | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.16B | 0.01B | | | | | | | | 0.70B | 0.78B | 0.62B | 0.37B | 1.01B | 0.85B | 0.75B | 1.23B | 1.31B | 1.05B | 0.96B | 0.42B | 1.55B | 1.14B | 1.18B | 0.93B | 1.52B | 2.28B | 0.22B | 0.55B | 1.67B | 1.80B | 1.50B | 1.18B | 1.78B | 1.63B | 1.60B | 0.88B | 2.00B | 1.86B | 1.30B | 0.83B | 2.25B | 2.30B | 1.01B | 0.41B | 2.18B | 1.74B | 1.19B | 0.55B |
|
Income towards Parent Company
|
0.58B | 0.69B | 0.73B | 2.74B | 0.88B | 0.72B | 0.74B | 0.55B | 0.93B | 0.70B | 0.68B | 0.34B | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.16B | 0.01B | | | | | | | | 0.70B | 0.78B | 0.62B | 0.37B | 1.01B | 0.85B | 0.75B | 1.23B | 1.31B | 1.05B | 0.96B | 0.42B | 1.55B | 1.14B | 1.18B | 0.93B | 1.52B | 2.28B | 0.22B | 0.55B | 1.67B | 1.80B | 1.50B | 1.18B | 1.78B | 1.63B | 1.60B | 0.88B | 2.00B | 1.86B | 1.30B | 0.83B | 2.25B | 2.30B | 1.01B | 0.41B | 2.18B | 1.74B | 1.19B | 0.55B |
|
Net Income towards Common Stockholders
|
0.58B | 0.69B | 0.73B | 2.74B | 0.88B | 0.72B | 0.74B | 0.55B | 0.93B | 0.70B | 0.68B | 0.34B | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.16B | 0.01B | | | | | | | | 0.70B | 0.78B | 0.62B | 0.37B | 1.01B | 0.85B | 0.75B | 1.23B | 1.31B | 1.05B | 0.96B | 0.42B | 1.55B | 1.14B | 1.18B | 0.93B | 1.52B | 2.28B | 0.22B | 0.55B | 1.67B | 1.80B | 1.50B | 1.18B | 1.78B | 1.63B | 1.60B | 0.88B | 2.00B | 1.86B | 1.30B | 0.83B | 2.25B | 2.30B | 1.01B | 0.41B | 2.18B | 1.74B | 1.19B | 0.55B |
|
EPS (Basic)
|
1.17 | 1.44 | 1.55 | 5.81 | 1.99 | 1.73 | 1.86 | 1.41 | 2.48 | 1.92 | 1.92 | 0.97 | 2.56 | 1.96 | 2.17 | 1.52 | 2.92 | 2.67 | 2.21 | 1.05 | 2.46 | 2.64 | 2.31 | 1.88 | 3.25 | 3.27 | 2.51 | 0.69 | 2.69 | 2.97 | 2.35 | 1.40 | 3.82 | 3.23 | 2.87 | 4.80 | 5.13 | 4.07 | 3.70 | 1.64 | 6.03 | 4.44 | 4.64 | 3.69 | 6.03 | 9.02 | 0.88 | 2.23 | 6.80 | 7.33 | 6.20 | 4.93 | 7.41 | 6.80 | 6.69 | 3.65 | 8.37 | 7.83 | 5.48 | 3.68 | 9.65 | 9.91 | 4.38 | 1.87 | 9.64 | 7.74 | 5.32 | 2.55 |
|
EPS (Weighted Average and Diluted)
|
1.16 | 1.43 | 1.53 | 5.76 | 1.96 | 1.71 | 1.84 | 1.40 | 2.44 | 1.89 | 1.90 | 0.96 | 2.53 | 1.94 | 2.15 | 1.51 | 2.89 | 2.64 | 2.16 | 1.02 | 2.40 | 2.56 | 2.22 | 1.80 | 3.09 | 3.13 | 2.43 | 0.68 | 2.63 | 2.91 | 2.30 | 1.37 | 3.73 | 3.16 | 2.80 | 4.67 | 4.99 | 3.98 | 3.62 | 1.61 | 5.91 | 4.36 | 4.55 | 3.62 | 5.94 | 8.91 | 0.87 | 2.19 | 6.71 | 7.25 | 6.13 | 4.86 | 7.32 | 6.73 | 6.62 | 3.61 | 8.30 | 7.79 | 5.45 | 3.66 | 9.59 | 9.85 | 4.36 | 1.87 | 9.61 | 7.72 | 5.32 | 2.54 |
|
Shares Outstanding (Weighted Average)
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.20B | 1.09B | 1.28B | 0.58B | 1.29B | 1.06B | 1.04B | -1.86B | 1.35B | 0.95B | 0.97B | -2.57B | 1.21B | 0.99B | 0.17B | 0.18B | 0.16B | 0.15B | 0.17B | 0.18B | 0.18B | 0.19B | 0.17B | 0.18B | 0.17B | 0.19B | 0.16B | 0.16B | 0.17B | 0.19B | 0.20B | 0.21B | 0.21B | 0.20B | 0.22B | 0.24B | 0.23B | 0.23B | 0.25B | 0.26B | 0.21B | 0.28B | 0.24B | 0.27B | 0.25B | 0.06B | 0.28B | 0.29B | 0.29B | 0.40B | 0.34B | 0.35B | 0.36B | 0.38B | 0.37B | 0.37B | 0.39B | 0.42B | 0.49B | 0.53B | 0.47B | 0.51B | 0.55B | 0.53B | 0.59B | 0.49B | 0.62B | 0.49B |
|
Interest Expenses
|
0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B | 0.18B | 0.19B | 0.19B | 0.17B | 0.18B | 0.23B | 0.19B | 0.15B | 0.16B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.23B | 0.25B | 0.26B | 0.26B | 0.26B | 0.27B | 0.28B | 0.30B | 0.34B | 0.34B | 0.34B | 0.35B | 0.37B |
|
Tax Rate
|
35.05% | 34.11% | 34.64% | 36.82% | 34.34% | 36.05% | 34.98% | 27.03% | 35.07% | 30.36% | 34.63% | 29.88% | 34.61% | 38.62% | 32.81% | 3.02% | 31.98% | 33.84% | 25.68% | 34.26% | 38.82% | 42.15% | 41.97% | 42.88% | 44.86% | 44.86% | 42.03% | 51.67% | 46.42% | 46.10% | 45.64% | 43.97% | 33.36% | 29.08% | 33.24% | -878.57% | 26.29% | 29.92% | 22.71% | 21.77% | 20.26% | 21.61% | 20.55% | 14.94% | 27.09% | 27.72% | 42.93% | 9.82% | 23.39% | 23.46% | 24.75% | 19.80% | 22.85% | 23.00% | 24.87% | 16.08% | 23.48% | 23.97% | 21.40% | 16.98% | 23.48% | 22.94% | 26.58% | 31.85% | 21.92% | 23.91% | 15.58% | -153.95% |