|
Revenue
|
17.30B | 22.79B | 17.73B | 17.66B | 18.55B | 24.74B | 18.76B | 18.67B | 19.88B | 27.46B | 20.91B | 20.59B | 21.41B | 29.03B | 21.70B | 21.78B | 24.12B | 30.00B | 22.69B | 22.47B | 23.22B | 32.96B | 25.31B | 24.99B | 25.21B | 33.05B | 25.54B | 25.07B | 26.16B | 34.60B | 26.57B | 26.56B | 27.61B | 36.28B | 27.60B | 27.75B | 31.03B | 37.72B | 28.01B | 27.83B | 28.29B | 37.25B | 28.17B | 27.97B | 28.89B | 41.55B | 30.49B | 29.72B | 30.74B | 41.30B | 31.68B | 31.86B | 33.05B | 44.60B | 34.64B | 34.20B | 34.82B | 45.16B | 33.85B | 33.96B | 37.06B | 45.27B | 33.91B | 33.63B | 34.31B | 33.94B | 33.86B |
|
Cost of Revenue
|
13.09B | 17.27B | 13.65B | 13.66B | 14.38B | 19.16B | 14.55B | 14.55B | 15.55B | 21.62B | 16.55B | 16.36B | 16.96B | 23.06B | 17.25B | 17.35B | 19.07B | 23.82B | 18.06B | 17.87B | 18.40B | 26.07B | 20.14B | 19.76B | 19.55B | 25.76B | 20.07B | 19.48B | 20.19B | 26.67B | 20.70B | 20.65B | 21.48B | 28.28B | 21.61B | 21.53B | 24.24B | 29.42B | 21.98B | 21.75B | 21.95B | 28.98B | 22.01B | 21.80B | 22.51B | 31.45B | 23.55B | 22.90B | 23.69B | 31.95B | 24.91B | 24.96B | 25.72B | 34.95B | 27.39B | 26.89B | 27.25B | 35.08B | 26.48B | 26.48B | 28.64B | 35.12B | 26.26B | 25.95B | 26.39B | 26.13B | 25.96B |
|
Gross Profit
|
4.21B | 5.52B | 4.08B | 4.00B | 4.17B | 5.58B | 4.21B | 4.12B | 4.34B | 5.84B | 4.36B | 4.24B | 4.45B | 5.97B | 4.45B | 4.42B | 5.05B | 6.18B | 4.63B | 4.60B | 4.83B | 6.90B | 5.17B | 5.22B | 5.66B | 7.29B | 5.47B | 5.60B | 5.97B | 7.93B | 5.87B | 5.90B | 6.13B | 8.00B | 5.99B | 6.22B | 6.79B | 8.30B | 6.04B | 6.08B | 6.33B | 8.27B | 6.16B | 6.18B | 6.39B | 10.10B | 6.94B | 6.82B | 7.05B | 9.35B | 6.77B | 6.90B | 7.33B | 9.65B | 7.25B | 7.31B | 7.58B | 10.09B | 7.38B | 7.48B | 8.42B | 10.14B | 7.65B | 7.69B | 7.92B | 7.81B | 7.90B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77B | 0.01B | | | 0.18B | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | |
|
Operating Expenses
|
0.15B | 0.20B | 0.15B | 0.15B | 0.15B | 0.19B | 0.14B | 0.15B | 0.14B | 0.19B | 0.14B | 0.14B | 0.14B | 0.19B | 0.14B | 0.14B | 0.16B | 0.19B | 0.14B | 0.14B | 0.15B | 0.22B | 0.17B | 0.16B | 0.16B | 0.21B | 0.15B | 0.17B | 0.18B | 0.26B | 0.20B | 0.20B | 0.21B | 0.27B | 0.23B | 0.20B | 0.22B | 0.28B | 0.20B | 0.20B | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income
|
0.66B | 0.84B | 0.50B | -0.76B | 0.51B | 0.72B | 0.49B | 0.41B | 0.56B | 0.81B | 0.49B | 0.41B | -0.43B | 0.81B | 0.54B | 0.60B | 0.82B | 0.88B | 0.59B | 0.53B | 0.72B | 0.93B | 0.64B | 0.65B | 0.91B | 1.10B | 0.77B | 0.77B | 0.93B | 1.20B | 0.67B | 0.71B | 0.86B | 0.63B | 0.68B | 0.75B | 0.55B | 1.03B | 0.55B | 0.65B | 0.39B | 0.90B | 0.56B | 0.25B | 0.54B | 1.33B | 0.82B | 0.79B | -0.16B | 0.81B | 0.84B | 0.87B | 0.96B | 1.50B | 0.95B | 0.84B | 0.83B | 1.47B | -0.48B | 0.91B | 1.19B | 1.29B | 0.81B | 0.83B | 0.91B | 0.86B | -1.54B |
|
EBIT
|
0.66B | 0.84B | 0.50B | -0.76B | 0.51B | 0.72B | 0.49B | 0.41B | 0.56B | 0.81B | 0.49B | 0.41B | -0.43B | 0.81B | 0.54B | 0.60B | 0.82B | 0.88B | 0.59B | 0.53B | 0.72B | 0.93B | 0.64B | 0.65B | 0.91B | 1.10B | 0.77B | 0.77B | 0.93B | 1.20B | 0.67B | 0.71B | 0.86B | 0.63B | 0.68B | 0.75B | 0.55B | 1.03B | 0.55B | 0.65B | 0.39B | 0.90B | 0.56B | 0.25B | 0.54B | 1.33B | 0.82B | 0.79B | -0.16B | 0.81B | 0.84B | 0.87B | 0.96B | 1.50B | 0.95B | 0.84B | 0.83B | 1.47B | -0.48B | 0.91B | 1.19B | 1.29B | 0.81B | 0.83B | 0.91B | 0.86B | -1.54B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.10B | -0.12B | -0.08B | -0.09B | -0.16B | -0.14B | -0.15B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | -0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | -0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.54B | 0.68B | 0.38B | -0.86B | 0.39B | 0.59B | 0.39B | 0.30B | 0.45B | 0.67B | 0.39B | 0.31B | -0.53B | 0.67B | 0.43B | 0.49B | 0.71B | 0.75B | 0.50B | 0.43B | 0.61B | 0.78B | 0.53B | 0.54B | 0.80B | 0.95B | 0.66B | 0.67B | 0.81B | 1.04B | 0.55B | 0.59B | 0.73B | 0.45B | 0.54B | 0.60B | -0.10B | 2.63B | 0.63B | 0.40B | 0.32B | 0.99B | 0.38B | 0.22B | 0.39B | 1.58B | 1.06B | 0.83B | -0.11B | 0.18B | 0.59B | 0.56B | 0.71B | 0.81B | 0.94B | 0.53B | 0.62B | 1.25B | -0.20B | 0.85B | 0.93B | 1.19B | 0.61B | 0.80B | 0.74B | 0.77B | -1.79B |
|
Tax Provisions
|
0.20B | 0.25B | 0.13B | 0.01B | 0.14B | 0.22B | 0.12B | 0.10B | 0.17B | 0.25B | 0.11B | 0.11B | -0.22B | 0.23B | 0.15B | 0.17B | 0.24B | 0.27B | 0.18B | 0.12B | 0.18B | 0.27B | 0.18B | 0.17B | 0.27B | 0.33B | 0.23B | 0.24B | 0.25B | 0.35B | 0.17B | 0.21B | 0.23B | 0.15B | 0.19B | 0.21B | -0.96B | 0.62B | 0.13B | 0.09B | 0.07B | 0.23B | 0.09B | 0.08B | 0.07B | 0.37B | 0.24B | 0.20B | -0.03B | 0.04B | 0.13B | 0.08B | 0.15B | 0.15B | 0.21B | 0.13B | 0.17B | 0.29B | -0.02B | 0.20B | 0.20B | 0.23B | 0.15B | 0.19B | 0.10B | 0.16B | -0.47B |
|
Profit After Tax
|
0.35B | 0.43B | 0.26B | -0.88B | 0.26B | 0.38B | 0.27B | 0.21B | 0.28B | 0.43B | 0.28B | 0.20B | -0.31B | 0.44B | 0.28B | 0.32B | 0.47B | 0.48B | 0.32B | 0.30B | 0.43B | 0.51B | 0.35B | 0.36B | 0.52B | 0.62B | 0.43B | 0.43B | 0.56B | 0.70B | 0.38B | 0.39B | 0.51B | 0.30B | 0.35B | 0.40B | 0.85B | 2.03B | 0.51B | 0.32B | 0.26B | 0.77B | 0.30B | 0.26B | 0.33B | 1.21B | 0.82B | 0.63B | -0.08B | 0.14B | 0.47B | 0.48B | 0.57B | 0.67B | 0.73B | 0.40B | 0.45B | 0.96B | -0.18B | 0.65B | 0.74B | 0.96B | 0.47B | 0.62B | 0.63B | 0.61B | -1.32B |
|
Equity Income
|
| | -0.56B | 0.73B | | | 0.52B | 0.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.22B | -0.10B | 0.07B | 0.11B | -0.04B | 0.11B | -0.01B | 0.42B | 0.37B | 0.16B | 0.15B | -0.48B | -0.12B | -0.09B | -0.13B | -0.53B | 0.10B | -0.21B | -0.09B | -0.08B | 0.37B | 0.03B | -0.17B | 0.02B | -0.12B | -0.02B | -0.02B | 0.06B | -0.10B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 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 | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | -0.00B | 0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.12B | -0.01B | | 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 | -0.00B | -0.00B | | 0.00B | 0.01B |
|
Income from Continuing Operations
|
0.35B | 0.43B | 0.25B | -0.88B | 0.25B | 0.38B | 0.27B | 0.21B | 0.28B | 0.42B | 0.28B | 0.20B | -0.31B | 0.44B | 0.28B | 0.32B | 0.47B | 0.48B | 0.32B | 0.30B | 0.43B | 0.51B | 0.35B | 0.36B | 0.52B | 0.62B | 0.43B | 0.43B | 0.56B | 0.69B | 0.38B | 0.38B | 0.50B | 0.30B | 0.35B | 0.39B | 0.85B | 2.02B | 0.50B | 0.31B | 0.25B | 0.76B | 0.29B | 0.14B | 0.32B | 1.21B | 0.82B | 0.63B | -0.08B | 0.14B | 0.47B | 0.48B | 0.57B | 0.67B | 0.73B | 0.40B | 0.45B | 0.96B | -0.18B | 0.65B | 0.74B | 0.96B | 0.47B | 0.62B | 0.63B | 0.61B | -1.31B |
|
Consolidated Net Income
|
0.35B | 0.43B | 0.25B | -0.88B | 0.25B | 0.38B | 0.27B | 0.21B | 0.28B | 0.42B | 0.28B | 0.20B | -0.31B | 0.44B | 0.28B | 0.32B | 0.47B | 0.48B | 0.32B | 0.30B | 0.43B | 0.51B | 0.35B | 0.36B | 0.52B | 0.62B | 0.43B | 0.43B | 0.56B | 0.69B | 0.38B | 0.38B | 0.50B | 0.30B | 0.35B | 0.39B | 0.85B | 2.02B | 0.50B | 0.31B | 0.25B | 0.76B | 0.29B | 0.14B | 0.32B | 1.21B | 0.82B | 0.63B | -0.08B | 0.14B | 0.47B | 0.48B | 0.57B | 0.67B | 0.73B | 0.40B | 0.45B | 0.96B | -0.18B | 0.65B | 0.74B | 0.96B | 0.47B | 0.62B | 0.63B | 0.61B | -1.31B |
|
Income towards Parent Company
|
0.35B | 0.43B | 0.25B | -0.88B | 0.25B | 0.38B | 0.27B | 0.21B | 0.28B | 0.42B | 0.28B | 0.20B | -0.31B | 0.44B | 0.28B | 0.32B | 0.47B | 0.48B | 0.32B | 0.30B | 0.43B | 0.51B | 0.35B | 0.36B | 0.52B | 0.62B | 0.43B | 0.43B | 0.56B | 0.69B | 0.38B | 0.38B | 0.50B | 0.30B | 0.35B | 0.39B | 0.85B | 2.02B | 0.50B | 0.31B | 0.25B | 0.76B | 0.29B | 0.14B | 0.32B | 1.21B | 0.82B | 0.63B | -0.08B | 0.14B | 0.47B | 0.48B | 0.57B | 0.67B | 0.73B | 0.40B | 0.45B | 0.96B | -0.18B | 0.65B | 0.74B | 0.96B | 0.47B | 0.62B | 0.63B | 0.61B | -1.31B |
|
Net Income towards Common Stockholders
|
0.35B | 0.43B | 0.25B | -0.88B | 0.25B | 0.37B | 0.26B | 0.20B | 0.28B | 0.43B | 0.28B | 0.20B | -0.31B | 0.44B | 0.28B | 0.32B | 0.47B | 0.48B | 0.32B | 0.30B | 0.43B | 0.51B | 0.35B | 0.36B | 0.52B | 0.62B | 0.43B | 0.43B | 0.56B | 0.69B | 0.38B | 0.39B | 0.50B | 0.30B | 0.35B | 0.39B | 0.85B | 2.00B | 0.50B | 0.31B | 0.26B | 0.76B | 0.29B | 0.26B | 0.32B | 1.20B | 0.81B | 0.62B | -0.07B | 0.14B | 0.46B | 0.48B | 0.56B | 0.66B | 0.72B | 0.40B | 0.45B | 0.95B | -0.18B | 0.64B | 0.73B | 0.94B | 0.46B | 0.61B | 0.63B | 0.60B | -1.32B |
|
EPS (Basic)
|
0.53 | 0.67 | 0.39 | -1.35 | 0.39 | 0.58 | 0.41 | 0.32 | 0.44 | 0.71 | 0.47 | 0.33 | -0.52 | 0.78 | 0.52 | 0.61 | 0.89 | 0.93 | 0.61 | 0.58 | 0.82 | 0.50 | 0.35 | 0.37 | 0.53 | 0.63 | 0.44 | 0.44 | 0.57 | 0.72 | 0.40 | 0.41 | 0.54 | 0.33 | 0.39 | 0.44 | 0.97 | 2.39 | 0.63 | 0.39 | 0.32 | 0.96 | 0.37 | 0.32 | 0.40 | 1.53 | 1.04 | 0.81 | -0.10 | 0.18 | 0.62 | 0.64 | 0.76 | 0.91 | 1.01 | 0.55 | 0.63 | 1.33 | -0.25 | 0.89 | 1.02 | 1.30 | 0.64 | 0.85 | 0.91 | 0.91 | -2.02 |
|
EPS (Weighted Average and Diluted)
|
0.53 | 0.66 | 0.39 | -1.35 | 0.39 | 0.58 | 0.41 | 0.32 | 0.44 | 0.70 | 0.46 | 0.33 | -0.52 | 0.78 | 0.51 | 0.60 | 0.88 | 0.92 | 0.60 | 0.57 | 0.81 | 0.49 | 0.35 | 0.36 | 0.52 | 0.62 | 0.44 | 0.43 | 0.57 | 0.71 | 0.40 | 0.41 | 0.53 | 0.32 | 0.39 | 0.44 | 0.96 | 2.37 | 0.62 | 0.39 | 0.32 | 0.95 | 0.37 | 0.32 | 0.40 | 1.52 | 1.03 | 0.80 | -0.10 | 0.18 | 0.61 | 0.64 | 0.74 | 0.90 | 1.00 | 0.55 | 0.62 | 1.32 | -0.25 | 0.88 | 1.01 | 1.29 | 0.64 | 0.84 | 0.90 | 0.91 | -2.02 |
|
Shares Outstanding (Weighted Average)
|
0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.64B | 0.64B | 0.63B | 0.64B | 0.61B | 0.60B | 0.60B | 0.59B | 0.56B | 0.55B | 0.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.66B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.64B | 0.64B | 0.64B | 0.61B | 0.61B | 0.60B | 0.59B | 0.56B | 0.55B | 0.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.66B | 0.84B | 0.50B | -0.76B | 0.51B | 0.72B | 0.49B | 0.41B | 0.56B | 0.81B | 0.49B | 0.41B | -0.43B | 0.81B | 0.54B | 0.60B | 0.82B | 0.88B | 0.59B | 0.53B | 0.72B | 0.93B | 0.64B | 0.65B | 0.91B | 1.10B | 0.77B | 0.77B | 0.93B | 1.20B | 0.67B | 0.71B | 0.86B | 0.63B | 0.68B | 0.75B | 0.55B | 1.03B | 0.55B | 0.65B | 0.39B | 0.90B | 0.56B | 0.25B | 0.54B | 1.33B | 0.82B | 0.79B | -0.16B | 0.81B | 0.84B | 0.87B | 0.96B | 1.50B | 0.95B | 0.84B | 0.83B | 1.47B | -0.48B | 0.91B | 1.19B | 1.29B | 0.81B | 0.83B | 0.91B | 0.86B | -1.54B |
|
Interest Expenses
|
0.12B | 0.16B | 0.12B | 0.10B | 0.12B | 0.13B | 0.10B | 0.10B | 0.11B | 0.14B | 0.10B | 0.10B | 0.10B | 0.14B | 0.11B | 0.10B | 0.11B | 0.13B | 0.10B | 0.11B | 0.11B | 0.15B | 0.11B | 0.11B | 0.12B | 0.15B | 0.11B | 0.11B | 0.11B | 0.15B | 0.12B | 0.12B | 0.13B | 0.18B | 0.14B | 0.14B | 0.15B | 0.19B | 0.14B | 0.14B | 0.14B | 0.20B | 0.13B | 0.14B | 0.14B | 0.17B | 0.14B | 0.13B | 0.11B | 0.17B | 0.14B | 0.14B | 0.13B | 0.18B | 0.13B | 0.12B | -0.41B | 0.15B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Tax Rate
|
35.98% | 36.71% | 34.64% | -1.51% | 35.14% | 36.55% | 31.63% | 31.68% | 36.83% | 37.44% | 27.62% | 35.29% | 41.94% | 34.47% | 34.50% | 35.50% | 33.80% | 35.47% | 35.48% | 29.34% | 30.11% | 34.99% | 34.21% | 32.03% | 34.38% | 34.59% | 34.39% | 35.79% | 30.67% | 33.49% | 31.15% | 34.97% | 31.42% | 33.26% | 35.00% | 35.60% | 920.19% | 23.39% | 20.22% | 22.81% | 20.82% | 22.85% | 24.47% | 35.59% | 18.21% | 23.53% | 22.71% | 24.22% | 30.91% | 20.11% | 21.18% | 13.70% | 20.42% | 17.98% | 22.21% | 23.95% | 27.61% | 22.92% | 9.14% | 23.97% | 20.88% | 19.73% | 24.14% | 23.26% | 13.86% | 20.98% | 26.54% |