|
Revenue
|
6.98B | 6.97B | 6.93B | 7.16B | 7.41B | 7.25B | 7.26B | 7.77B | 8.40B | 8.11B | 8.06B | 8.43B | 8.44B | 8.45B | 8.46B | 8.84B | 8.83B | 9.23B | 9.22B | 9.64B | 9.68B | 9.90B | 9.86B | 10.25B | 10.26B | 10.32B | 10.27B | 10.64B | 10.62B | 10.73B | 10.70B | 11.56B | 11.42B | 11.53B | 11.45B | 12.27B | 12.52B | 12.60B | 12.69B | 13.52B | 12.86B | 11.07B | 13.31B | 14.29B | 13.98B | 14.44B | 15.28B | 15.06B | 14.95B | 14.82B | 14.97B | 15.50B | 15.59B | 15.86B | 16.21B | 17.30B | 17.34B | 17.49B | 17.49B | 18.29B | 18.32B | 18.61B | 19.16B | 19.51B |
|
Cost of Revenue
|
1.20B | 1.25B | 1.27B | 1.31B | 1.32B | 1.33B | 1.37B | 1.45B | 1.49B | 1.49B | 1.51B | 1.55B | 1.52B | 1.51B | 1.56B | 1.64B | 1.65B | 1.64B | 1.69B | 1.78B | 1.72B | 1.75B | 1.80B | 1.79B | 1.85B | 1.87B | 1.90B | 1.88B | 1.93B | 1.97B | 2.08B | 2.08B | 2.11B | 2.12B | 2.10B | 2.28B | 2.30B | 2.36B | 2.35B | 2.47B | 2.43B | 2.15B | 2.25B | 2.48B | 2.42B | 2.47B | 2.53B | 2.54B | 2.75B | 2.69B | 2.86B | 2.85B | 2.89B | 3.04B | 3.38B | 3.56B | 3.61B | 3.62B | 3.72B | 3.87B | 3.85B | 3.79B | 4.16B | 4.09B |
|
Gross Profit
|
5.78B | 5.72B | 5.66B | 5.85B | 6.08B | 5.92B | 5.89B | 6.32B | 6.91B | 6.62B | 6.55B | 6.88B | 6.92B | 6.94B | 6.89B | 7.19B | 7.19B | 7.59B | 7.53B | 7.86B | 7.96B | 8.14B | 8.06B | 8.46B | 8.41B | 8.45B | 8.37B | 8.76B | 8.69B | 8.77B | 8.62B | 9.48B | 9.31B | 9.41B | 9.35B | 9.99B | 10.22B | 10.24B | 10.34B | 11.05B | 10.43B | 8.92B | 11.06B | 11.81B | 11.56B | 11.96B | 12.75B | 12.53B | 12.19B | 12.13B | 12.11B | 12.65B | 12.70B | 12.82B | 12.83B | 13.74B | 13.73B | 13.87B | 13.77B | 14.41B | 14.48B | 14.81B | 15.00B | 15.43B |
|
Other Operating Expenses
|
| | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.08B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.41B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | | 0.00B | 0.01B | -0.03B | 0.01B | -0.00B | 0.00B | 0.01B | 1.05B | 0.56B | 0.01B | -0.03B | -0.00B | 1.33B | -0.01B | 0.00B | 0.00B | 0.01B | 0.20B | 0.01B | -0.00B | -0.20B | 0.00B | -0.00B | -0.00B | 0.04B |
|
Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.57B | 9.92B | 10.19B | 9.88B | 10.29B | 10.38B | 10.79B | 11.06B | 11.40B | 11.71B | 11.92B | 12.05B | 9.51B | 12.32B | 12.22B | 12.00B | 12.32B | 12.12B | 12.48B | 13.13B | 13.06B | 13.27B | 12.20B | 13.67B | 14.05B | 14.58B | 14.96B | 15.09B | 15.26B | 15.58B | 16.15B | 15.99B | 16.19B | 16.74B | 16.84B |
|
Operating Income
|
5.78B | 5.72B | 5.66B | 5.85B | 6.08B | 5.92B | 5.89B | 6.32B | 6.91B | 6.62B | 6.55B | 6.88B | 6.92B | 6.94B | 6.89B | 7.19B | 7.19B | 7.59B | 7.53B | 7.86B | 7.96B | 8.14B | 8.06B | 8.46B | 8.41B | 8.45B | 8.37B | 8.76B | 8.69B | -0.81B | -1.30B | -0.70B | -0.57B | -0.88B | -1.03B | -0.79B | -0.84B | -1.16B | -1.37B | -0.86B | -1.62B | -0.59B | -1.26B | -0.41B | -0.45B | -0.36B | 0.63B | 0.05B | -0.94B | -0.93B | -1.16B | 0.45B | -0.97B | -1.23B | -1.75B | -1.21B | -1.36B | -1.39B | -1.81B | -1.74B | -1.52B | -1.38B | -1.74B | -1.42B |
|
EBIT
|
5.78B | 5.72B | 5.66B | 5.85B | 6.08B | 5.92B | 5.89B | 6.32B | 6.91B | 6.62B | 6.55B | 6.88B | 6.92B | 6.94B | 6.89B | 7.19B | 7.19B | 7.59B | 7.53B | 7.86B | 7.96B | 8.14B | 8.06B | 8.46B | 8.41B | 8.45B | 8.37B | 8.76B | 8.69B | -0.81B | -1.30B | -0.70B | -0.57B | -0.88B | -1.03B | -0.79B | -0.84B | -1.16B | -1.37B | -0.86B | -1.62B | -0.59B | -1.26B | -0.41B | -0.45B | -0.36B | 0.63B | 0.05B | -0.94B | -0.93B | -1.16B | 0.45B | -0.97B | -1.23B | -1.75B | -1.21B | -1.36B | -1.39B | -1.81B | -1.74B | -1.52B | -1.38B | -1.74B | -1.42B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | 0.05B | 0.26B | | | | | | -0.02B | | | | 0.05B | -0.14B | | -0.07B | | -0.08B | | -0.01B | | | -0.00B | | | | -0.04B | | | | -0.01B | | | | -0.21B | | -0.29B | | | | | -0.01B | | | | -0.08B | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | -0.43B | -0.43B | -0.42B | -0.42B | -0.41B | -0.41B | -0.42B | -0.43B | -0.43B | -0.43B | -0.42B | -0.41B | -0.43B | -0.43B | -0.43B | -0.44B | -0.44B | -0.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
5.26B | 5.19B | 5.13B | 5.33B | 5.55B | 5.40B | 5.37B | 5.85B | 6.47B | 6.17B | 6.11B | 6.42B | 6.45B | 6.48B | 6.43B | 6.74B | 6.73B | 7.16B | 0.93B | 0.97B | 1.08B | 0.98B | 0.84B | 1.05B | 1.09B | 1.13B | 1.02B | 1.56B | 1.07B | 1.16B | 0.78B | 1.38B | 1.54B | 1.24B | 1.07B | 1.49B | 1.46B | 1.20B | 0.98B | 1.61B | 0.81B | 1.56B | 0.99B | 2.07B | 1.97B | 2.12B | 3.16B | 2.59B | 1.81B | 1.76B | 1.70B | 3.30B | 1.92B | 1.81B | 1.63B | 2.35B | 2.25B | 2.24B | 1.91B | 2.13B | 2.33B | 2.42B | 2.42B | 2.67B |
|
Tax Provisions
|
0.21B | 0.14B | 0.14B | 0.17B | 0.18B | 0.15B | -0.02B | 0.41B | 0.32B | 0.21B | 0.22B | 0.13B | 0.20B | 0.27B | 0.23B | 0.25B | 0.23B | 0.27B | 0.32B | 0.29B | 0.36B | 0.32B | 0.27B | 0.31B | 0.28B | 0.34B | 0.27B | 0.48B | 0.29B | 0.36B | 0.25B | 0.74B | 0.26B | 0.27B | 0.17B | 0.24B | 0.28B | 0.27B | 0.21B | 0.33B | 0.11B | 0.34B | 0.21B | 0.38B | 0.39B | 0.45B | 0.69B | 0.58B | 0.35B | 0.38B | 0.36B | 0.66B | 0.38B | 0.40B | 0.35B | 0.48B | 0.45B | 0.55B | 0.42B | 0.45B | 0.50B | 0.52B | 0.52B | 0.51B |
|
Profit After Tax
|
0.48B | 0.38B | 0.33B | 0.39B | 0.33B | 0.32B | 0.15B | 2.04B | 0.64B | 0.48B | 0.46B | 0.43B | 0.44B | 0.54B | 0.47B | 0.55B | 0.45B | 0.63B | 0.61B | 0.68B | 0.72B | 0.67B | 0.57B | 0.74B | 0.81B | 0.79B | 0.74B | 1.08B | 0.78B | 0.80B | 0.53B | 0.64B | 1.28B | 0.97B | 0.90B | 1.25B | 1.18B | 0.93B | 0.76B | 1.27B | 0.70B | 1.22B | 0.78B | 1.69B | 1.58B | 1.66B | 2.47B | 2.00B | 1.47B | 1.38B | 1.34B | 2.65B | 1.54B | 1.41B | 1.27B | 1.86B | 1.80B | 1.69B | 1.48B | 1.69B | 1.82B | 1.89B | 1.90B | 2.16B |
|
Equity Income
|
0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.00B | 0.04B | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | -0.02B | -0.01B | 0.02B | 0.03B | -0.00B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Income from Non-Controlling Interests
|
0.09B | 0.09B | 0.08B | 0.11B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.09B | 0.10B | 0.11B | 0.09B | 0.11B | 0.10B | 0.13B | 0.11B | 0.15B | 0.09B | 0.15B | 0.13B | 0.16B | 0.12B | 0.16B | 0.12B | 0.13B | 0.13B | 0.17B | 0.12B | 0.14B | 0.10B | 0.17B | 0.14B | 0.15B | 0.14B | 0.18B | 0.14B | 0.14B | 0.15B | 0.20B | 0.12B | 0.14B | 0.11B | 0.27B | 0.16B | 0.21B | 0.20B | 0.19B | 0.19B | 0.22B | 0.21B | 0.56B | 0.18B | 0.22B | 0.20B | 0.25B | 0.21B | 0.23B | 0.21B | 0.25B | 0.21B | 0.24B | 0.26B | 0.28B |
|
Income from Continuing Operations
|
5.05B | 5.05B | 4.99B | 5.16B | 5.37B | 5.26B | 5.39B | 5.44B | 6.15B | 5.96B | 5.88B | 6.29B | 6.24B | 6.21B | 6.20B | 6.49B | 6.50B | 6.89B | 0.61B | 0.68B | 0.72B | 0.67B | 0.57B | 0.74B | 0.81B | 0.79B | 0.74B | 1.08B | 0.78B | 0.80B | 0.53B | 0.64B | 1.28B | 0.97B | 0.90B | 1.25B | 1.18B | 0.93B | 0.76B | 1.27B | 0.70B | 1.22B | 0.78B | 1.69B | 1.58B | 1.66B | 2.47B | 2.00B | 1.47B | 1.38B | 1.34B | 2.65B | 1.54B | 1.41B | 1.27B | 1.86B | 1.80B | 1.69B | 1.48B | 1.69B | 1.82B | 1.89B | 1.90B | 2.16B |
|
Consolidated Net Income
|
5.05B | 5.05B | 4.99B | 5.16B | 5.37B | 5.26B | 5.39B | 5.44B | 6.15B | 5.96B | 5.88B | 6.29B | 6.24B | 6.21B | 6.20B | 6.49B | 6.50B | 6.89B | 0.61B | 0.68B | 0.72B | 0.67B | 0.57B | 0.74B | 0.81B | 0.79B | 0.74B | 1.08B | 0.78B | 0.80B | 0.53B | 0.64B | 1.28B | 0.97B | 0.90B | 1.25B | 1.18B | 0.93B | 0.76B | 1.27B | 0.70B | 1.22B | 0.78B | 1.69B | 1.58B | 1.66B | 2.47B | 2.00B | 1.47B | 1.38B | 1.34B | 2.65B | 1.54B | 1.41B | 1.27B | 1.86B | 1.80B | 1.69B | 1.48B | 1.69B | 1.82B | 1.89B | 1.90B | 2.16B |
|
Income towards Parent Company
|
5.05B | 5.05B | 4.99B | 5.16B | 5.37B | 5.26B | 5.39B | 5.44B | 6.15B | 5.96B | 5.88B | 6.29B | 6.24B | 6.21B | 6.20B | 6.49B | 6.50B | 6.89B | 0.61B | 0.68B | 0.72B | 0.67B | 0.57B | 0.74B | 0.81B | 0.79B | 0.74B | 1.08B | 0.78B | 0.80B | 0.53B | 0.64B | 1.28B | 0.97B | 0.90B | 1.25B | 1.18B | 0.93B | 0.76B | 1.27B | 0.70B | 1.22B | 0.78B | 1.69B | 1.58B | 1.66B | 2.47B | 2.00B | 1.47B | 1.38B | 1.34B | 2.65B | 1.54B | 1.41B | 1.27B | 1.86B | 1.80B | 1.69B | 1.48B | 1.69B | 1.82B | 1.89B | 1.90B | 2.16B |
|
Net Income towards Common Stockholders
|
5.05B | 5.05B | 4.99B | 5.16B | 5.37B | 5.26B | 5.39B | 5.44B | 6.15B | 5.96B | 5.88B | 6.29B | 6.24B | 6.21B | 6.20B | 6.49B | 6.50B | 6.89B | 0.61B | 0.68B | 0.72B | 0.67B | 0.57B | 0.74B | 0.81B | 0.79B | 0.74B | 1.08B | 0.78B | 0.80B | 0.53B | 0.64B | 1.28B | 0.97B | 0.90B | 1.25B | 1.18B | 0.93B | 0.76B | 1.27B | 0.70B | 1.22B | 0.78B | 1.69B | 1.58B | 1.66B | 2.47B | 2.00B | 1.47B | 1.38B | 1.34B | 2.65B | 1.54B | 1.41B | 1.27B | 1.86B | 1.80B | 1.69B | 1.48B | 1.69B | 1.82B | 1.89B | 1.90B | 2.16B |
|
EPS (Basic)
|
0.91 | 0.69 | 0.57 | 12.09 | 0.54 | 0.44 | 0.12 | 11.41 | 1.23 | 0.89 | 0.82 | 0.71 | 0.77 | 0.95 | 0.82 | 0.96 | 0.78 | 1.10 | 1.20 | 1.22 | 1.41 | 1.22 | 1.08 | 1.44 | 1.75 | 1.70 | 1.63 | 2.46 | 1.78 | 1.79 | 1.18 | 1.77 | 3.26 | 2.35 | 2.20 | 3.58 | 3.03 | 2.29 | 1.80 | 3.73 | 1.72 | 3.20 | 1.97 | 4.21 | 4.21 | 4.42 | 7.13 | 5.85 | 4.21 | 3.95 | 3.97 | 7.30 | 4.92 | 4.35 | 3.98 | 5.99 | 6.01 | 5.60 | 4.94 | 5.70 | 6.52 | 6.91 | 7.05 | 8.23 |
|
EPS (Weighted Average and Diluted)
|
0.89 | 0.67 | 0.55 | 0.47 | 0.52 | 0.43 | 0.11 | 0.28 | 1.18 | 0.85 | 0.78 | 0.68 | 0.74 | 0.91 | 0.79 | 0.92 | 0.76 | 1.07 | 1.16 | 1.19 | 1.36 | 1.18 | 1.05 | 1.40 | 1.69 | 1.65 | 1.59 | 2.39 | 1.74 | 1.75 | 1.15 | 1.72 | 3.18 | 2.31 | 2.15 | 3.50 | 2.97 | 2.25 | 1.76 | 3.66 | 1.69 | 3.16 | 1.95 | 4.14 | 4.14 | 4.36 | 7.00 | 5.73 | 4.14 | 3.90 | 3.91 | 7.18 | 4.85 | 4.29 | 3.91 | 5.90 | 5.93 | 5.53 | 4.88 | 5.63 | 6.45 | 6.83 | 6.96 | 8.10 |
|
Shares Outstanding (Weighted Average)
|
0.43B | 0.43B | 0.43B | 0.43B | 0.44B | 0.52B | 0.51B | 0.48B | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.33B | 0.32B | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.44B | 0.44B | 0.44B | 10.92B | 0.46B | 0.54B | 0.53B | 19.33B | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.36B | 0.36B | 0.36B | 0.36B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.33B | | | | | | | | | | | | | | | | |
|
EBITDA
|
5.78B | 5.72B | 5.66B | 5.85B | 0.32B | 5.92B | 5.89B | 6.32B | 0.57B | 6.62B | 6.55B | 6.88B | 6.92B | 6.94B | 6.89B | 7.19B | 7.19B | 7.59B | 7.53B | 7.86B | 7.96B | 8.14B | 8.06B | 8.46B | 8.41B | 8.45B | 8.37B | 8.76B | 8.69B | -0.81B | -1.30B | -0.70B | -0.57B | -0.88B | -1.03B | -0.79B | -0.84B | -1.16B | -1.37B | -0.86B | -1.62B | -0.59B | -1.26B | -0.41B | -0.45B | -0.36B | 0.63B | 0.05B | -0.94B | -0.93B | -1.16B | 0.45B | -0.97B | -1.23B | -1.75B | -1.21B | -1.36B | -1.39B | -1.81B | -1.74B | -1.52B | -1.38B | -1.74B | -1.42B |
|
Interest Expenses
|
0.52B | 0.53B | 0.53B | 0.53B | 0.53B | 0.52B | 0.52B | 0.47B | 0.44B | 0.45B | 0.45B | 0.46B | 0.47B | 0.46B | 0.46B | 0.46B | 0.46B | 0.43B | 0.43B | 0.43B | 0.42B | 0.42B | 0.41B | 0.41B | 0.42B | 0.43B | 0.43B | 0.43B | 0.42B | 0.41B | 0.43B | 0.43B | 0.43B | 0.44B | 0.44B | 0.45B | 0.46B | 0.48B | 0.45B | 0.44B | 0.43B | 0.39B | 0.39B | 0.38B | 0.38B | 0.39B | 0.40B | 0.40B | 0.41B | 0.43B | 0.45B | 0.45B | 0.48B | 0.48B | 0.48B | 0.49B | 0.51B | 0.51B | 0.52B | 0.53B | 0.55B | 0.57B | 0.56B | 0.57B |
|
Tax Rate
|
3.97% | 2.62% | 2.79% | 3.19% | 3.30% | 2.72% | -0.43% | 7.04% | 5.01% | 3.47% | 3.64% | 1.99% | 3.12% | 4.15% | 3.64% | 3.65% | 3.36% | 3.80% | 34.23% | 30.17% | 33.21% | 32.42% | 32.03% | 29.85% | 25.94% | 30.12% | 26.82% | 30.67% | 27.11% | 31.47% | 31.88% | 53.45% | 16.70% | 21.97% | 16.18% | 16.39% | 19.11% | 22.62% | 21.96% | 20.78% | 13.83% | 22.05% | 21.15% | 18.24% | 19.92% | 21.40% | 21.70% | 22.47% | 19.24% | 21.65% | 21.13% | 19.87% | 19.72% | 21.95% | 21.78% | 20.64% | 19.80% | 24.59% | 22.25% | 20.96% | 21.57% | 21.70% | 21.30% | 19.05% |