|
Revenue
|
0.63B | 1.87B | 1.83B | 1.80B | 1.77B | 1.75B | 1.72B | 1.70B | 4.41B | 4.60B | 4.65B | 4.61B | 4.61B | 4.57B | 4.58B | 4.51B | 4.53B | 4.51B | 4.54B | 4.54B | 4.54B | 4.51B | 4.44B | 4.45B | 4.42B | 4.55B | 4.48B | 4.40B | 4.40B | 4.38B | 4.29B | 4.21B | 4.09B | 4.03B | 5.32B | 5.95B | 5.90B | 5.82B | 5.78B | 5.43B | 5.38B | 5.35B | 5.57B | 5.23B | 5.19B | 5.17B | 5.12B | 5.03B | 4.92B | 4.89B | 4.85B | 4.68B | 4.61B | 4.39B | 3.80B | 3.74B | 3.66B | 3.64B | 3.52B | 3.29B | 3.27B | 3.22B | 3.33B | 3.18B | 3.09B | 3.09B |
|
Cost of Revenue
|
0.24B | 0.68B | 0.65B | 0.62B | 0.63B | 0.64B | 0.63B | 0.63B | 1.78B | 1.95B | 1.97B | 1.88B | 1.91B | 1.94B | 1.91B | 1.80B | 1.87B | 1.92B | 1.92B | 1.94B | 1.96B | 1.98B | 1.97B | 1.91B | 1.96B | 1.99B | 1.92B | 1.90B | 1.95B | 2.00B | 1.93B | 1.89B | 1.89B | 1.93B | 2.50B | 2.80B | 2.73B | 2.67B | 1.79B | 2.30B | 2.24B | 2.33B | 2.26B | 2.23B | 2.23B | 2.24B | 2.23B | 2.14B | 2.12B | 2.15B | 2.09B | 1.99B | 2.06B | 2.00B | 1.83B | 1.82B | 1.74B | 1.85B | 1.74B | 1.65B | 1.65B | 1.69B | 1.71B | 1.69B | 1.62B | 1.70B |
|
Gross Profit
|
0.40B | 1.19B | 1.18B | 1.18B | 1.15B | 1.11B | 1.09B | 1.07B | 2.62B | 2.65B | 2.69B | 2.73B | 2.70B | 2.63B | 2.68B | 2.72B | 2.65B | 2.60B | 2.62B | 2.60B | 2.58B | 2.54B | 2.46B | 2.54B | 2.46B | 2.56B | 2.56B | 2.50B | 2.45B | 2.39B | 2.36B | 2.32B | 2.20B | 2.11B | 2.83B | 3.14B | 3.17B | 3.15B | 3.98B | 3.13B | 3.13B | 3.02B | 3.31B | 2.99B | 2.96B | 2.93B | 2.89B | 2.89B | 2.81B | 2.74B | 2.76B | 2.69B | 2.55B | 2.39B | 1.97B | 1.92B | 1.92B | 1.79B | 1.78B | 1.64B | 1.61B | 1.53B | 1.62B | 1.50B | 1.47B | 1.39B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | 0.01B | 0.01B | -0.04B | 3.05B | | | | | 0.02B | 0.02B | 0.02B | 2.90B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | 0.75B | 0.80B | | | 0.65B | 0.60B | | | | | | | | | -0.02B | 0.47B | 0.45B | 0.50B | | 0.44B | 0.42B |
|
Selling, General & Administrative
|
0.12B | 0.45B | 0.29B | 0.28B | 0.26B | 0.24B | 0.24B | 0.24B | 0.97B | 0.87B | 0.90B | 0.87B | 0.83B | 0.75B | 0.79B | 0.82B | 0.81B | 1.05B | 0.82B | 0.84B | 0.83B | 0.82B | 0.85B | 0.85B | 0.86B | 0.86B | 0.78B | 0.84B | 0.81B | 0.80B | 1.00B | 0.81B | 0.88B | 0.71B | 1.10B | 1.11B | 1.11B | 0.97B | 0.97B | 0.93B | 0.96B | 0.83B | 0.99B | 0.85B | 0.90B | 0.85B | 0.87B | 0.76B | 0.76B | 0.65B | 0.72B | 0.80B | 0.81B | 0.79B | 0.67B | 0.72B | 0.79B | 0.79B | 0.90B | 0.82B | 0.74B | 0.70B | 0.71B | 0.68B | 0.76B | 0.83B |
|
Other Operating Expenses
|
0.36B | 1.05B | 1.00B | 0.97B | 0.27B | -0.02B | -0.08B | 0.28B | 0.08B | 0.13B | 0.11B | 3.08B | 0.07B | 0.27B | 0.08B | 2.91B | 3.00B | 4.15B | 3.08B | 3.02B | 3.04B | 3.05B | 0.20B | 2.94B | 3.00B | 3.03B | 2.96B | 2.88B | 2.94B | 2.99B | 2.89B | 2.77B | 2.84B | 2.84B | 3.69B | 4.09B | 4.02B | 3.96B | 5.78B | 9.99B | 3.44B | 3.57B | 3.47B | 3.40B | 3.39B | 2.68B | 5.27B | 3.29B | 3.16B | | | | | 0.59B | -0.48B | -0.08B | -0.01B | -0.02B | -0.01B | -0.02B | 0.01B | | | | | |
|
Operating Expenses
|
0.49B | 1.50B | 1.29B | 1.26B | 1.25B | 1.24B | 1.24B | 1.23B | 3.93B | 4.05B | 4.12B | 3.96B | 3.96B | 3.83B | 3.92B | 3.73B | 3.81B | 5.20B | 3.90B | 3.88B | 3.89B | 3.90B | 3.96B | 3.80B | 3.87B | 3.90B | 3.75B | 3.71B | 3.75B | 3.79B | 3.88B | 3.58B | 3.72B | 3.55B | 4.80B | 5.20B | 5.13B | 4.92B | 6.76B | 10.93B | 4.40B | 4.40B | 4.46B | 4.25B | 4.29B | 4.28B | 6.93B | 4.04B | 3.92B | 3.76B | 3.69B | 3.59B | 3.70B | 3.01B | 7.08B | 3.35B | 12.08B | 3.42B | 5.29B | 3.25B | 3.13B | 3.10B | 3.17B | 3.08B | 3.69B | 3.20B |
|
Operating Income
|
0.15B | 0.38B | 0.54B | 0.55B | 0.52B | 0.51B | 0.49B | 0.46B | 0.48B | 0.55B | 0.53B | 0.65B | 0.66B | 0.74B | 0.67B | 0.78B | 0.71B | -0.69B | 0.64B | 0.65B | 0.66B | 0.62B | 0.48B | 0.65B | 0.55B | 0.66B | 0.75B | 0.69B | 0.65B | 0.59B | 0.41B | 0.63B | 0.37B | 0.49B | 0.52B | 0.75B | 0.77B | 0.89B | -1.84B | -5.50B | 0.98B | 0.95B | 0.85B | 0.98B | 0.90B | 0.89B | -1.81B | 0.99B | 1.01B | 1.13B | 1.16B | 1.08B | 0.91B | 1.38B | -3.28B | 0.39B | -8.42B | 0.22B | -1.78B | 0.04B | 0.14B | 0.13B | 0.15B | 0.11B | -0.60B | -0.12B |
|
EBIT
|
0.15B | 0.38B | 0.54B | 0.55B | 0.52B | 0.51B | 0.49B | 0.46B | 0.48B | 0.55B | 0.53B | 0.65B | 0.66B | 0.74B | 0.67B | 0.78B | 0.71B | -0.69B | 0.64B | 0.65B | 0.66B | 0.62B | 0.48B | 0.65B | 0.55B | 0.66B | 0.75B | 0.69B | 0.65B | 0.59B | 0.41B | 0.63B | 0.37B | 0.49B | 0.52B | 0.75B | 0.77B | 0.89B | -1.84B | -5.50B | 0.98B | 0.95B | 0.85B | 0.98B | 0.90B | 0.89B | -1.81B | 0.99B | 1.01B | 1.13B | 1.16B | 1.08B | 0.91B | 1.38B | -3.28B | 0.39B | -8.42B | 0.22B | -1.78B | 0.04B | 0.14B | 0.13B | 0.15B | 0.11B | -0.60B | -0.12B |
|
Other Non Operating Income
|
0.01B | 0.01B | -0.07B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.01B | 0.01B | -0.20B | 0.01B | 0.01B | 0.04B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.02B | 0.01B | -0.02B | -0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.01B | 0.01B | -0.01B | 0.04B | -0.04B | -0.01B | -0.10B | 0.02B | 0.00B | -0.00B | 0.03B | 0.05B | -0.04B | -0.12B | 0.07B | -0.12B | -0.09B | 0.36B | 0.61B | 0.02B | -0.01B | | 0.28B | 0.19B | 0.05B | 0.03B | -0.04B | -0.24B | -0.40B |
|
Non Operating Income
|
-0.04B | -0.13B | -0.20B | -0.13B | -0.14B | -0.13B | -0.13B | -0.12B | -0.29B | -0.32B | -0.34B | -0.32B | -0.53B | -0.31B | -0.29B | -0.28B | -0.32B | -0.32B | -0.31B | -0.32B | -0.33B | -0.32B | -0.33B | -0.33B | -0.32B | -0.33B | -0.29B | -0.31B | -0.33B | -0.34B | -0.33B | -0.32B | -0.33B | -0.35B | -0.47B | -0.51B | -0.53B | -0.56B | -0.52B | -0.53B | -0.47B | -0.54B | -0.50B | -0.55B | -0.39B | -0.41B | -0.40B | -0.35B | -0.33B | -0.41B | -0.48B | -0.28B | -0.46B | -0.45B | 0.10B | 0.29B | -0.27B | -0.31B | -0.37B | 0.07B | 0.19B | -0.30B | -0.27B | -0.35B | -0.55B | -0.70B |
|
EBT
|
0.11B | 0.25B | 0.34B | 0.41B | 0.39B | 0.37B | 0.36B | 0.34B | 0.19B | 0.23B | 0.19B | 0.33B | 0.12B | 0.42B | 0.37B | 0.51B | 0.39B | -1.00B | 0.33B | 0.33B | 0.32B | 0.30B | 0.16B | 0.32B | 0.23B | 0.33B | 0.43B | 0.38B | 0.32B | 0.25B | 0.07B | 0.31B | 0.04B | 0.14B | 0.05B | 0.24B | 0.24B | 0.33B | -2.37B | -6.03B | 0.50B | 0.41B | 0.35B | 0.43B | 0.51B | 0.48B | -2.21B | 0.63B | 0.67B | 0.72B | 0.68B | 0.80B | 0.45B | 0.94B | -3.18B | 0.68B | -8.69B | -0.09B | -2.14B | 0.10B | -0.04B | -0.17B | -0.12B | -0.24B | -1.15B | -0.81B |
|
Tax Provisions
|
0.04B | 0.10B | 0.12B | 0.16B | 0.15B | 0.14B | 0.13B | 0.13B | 0.07B | 0.09B | 0.08B | 0.13B | 0.05B | 0.15B | 0.14B | 0.21B | 0.12B | 0.04B | 0.09B | 0.13B | 0.13B | 0.11B | -0.03B | 0.13B | 0.09B | 0.12B | 0.09B | 0.14B | 0.12B | 0.10B | 0.03B | 0.14B | 0.02B | 0.05B | -1.06B | 0.12B | -0.06B | 0.06B | 0.05B | 0.14B | 0.13B | 0.11B | 0.13B | 0.12B | 0.14B | 0.11B | 0.08B | 0.16B | 0.17B | 0.17B | 0.17B | 0.20B | 0.11B | 0.36B | -0.11B | 0.17B | 0.05B | -0.01B | -0.15B | 0.04B | 0.01B | -0.02B | -0.20B | -0.04B | -0.23B | -0.19B |
|
Profit After Tax
|
0.07B | 0.28B | 0.23B | 0.25B | 0.24B | 0.23B | 0.23B | 0.21B | 0.12B | 0.14B | 0.11B | 0.20B | 0.07B | 0.27B | 0.23B | 0.30B | 0.27B | -1.04B | 0.24B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.14B | 0.20B | 0.34B | 0.24B | 0.20B | 0.15B | 0.04B | 0.16B | 0.02B | 0.09B | 1.12B | 0.12B | 0.29B | 0.27B | -2.41B | -6.17B | 0.37B | 0.30B | 0.22B | 0.31B | 0.38B | 0.37B | -2.29B | 0.47B | 0.51B | 0.54B | 0.51B | 0.60B | 0.34B | 0.58B | -3.07B | 0.51B | -8.74B | -0.08B | -2.00B | 0.06B | -0.05B | -0.15B | 0.09B | -0.20B | -0.92B | -0.62B |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.07B | 0.15B | 0.23B | 0.25B | 0.24B | 0.23B | 0.23B | 0.21B | 0.12B | 0.14B | 0.11B | 0.20B | 0.07B | 0.27B | 0.23B | 0.30B | 0.27B | -1.04B | 0.24B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.14B | 0.20B | 0.34B | 0.24B | 0.20B | 0.15B | 0.04B | 0.16B | 0.02B | 0.09B | 1.12B | 0.12B | 0.29B | 0.27B | -2.41B | -6.17B | 0.37B | 0.30B | 0.22B | 0.31B | 0.38B | 0.37B | -2.29B | 0.47B | 0.51B | 0.54B | 0.51B | 0.60B | 0.34B | 0.58B | -3.07B | 0.51B | -8.74B | -0.08B | -2.00B | 0.06B | -0.05B | -0.15B | 0.09B | -0.20B | -0.92B | -0.62B |
|
Consolidated Net Income
|
0.07B | 0.15B | 0.23B | 0.25B | 0.24B | 0.23B | 0.23B | 0.21B | 0.12B | 0.14B | 0.11B | 0.20B | 0.07B | 0.27B | 0.23B | 0.30B | 0.27B | -1.04B | 0.24B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.14B | 0.20B | 0.34B | 0.24B | 0.20B | 0.15B | 0.04B | 0.16B | 0.02B | 0.09B | 1.12B | 0.12B | 0.29B | 0.27B | -2.41B | -6.17B | 0.37B | 0.30B | 0.22B | 0.31B | 0.38B | 0.37B | -2.29B | 0.47B | 0.51B | 0.54B | 0.51B | 0.60B | 0.34B | 0.58B | -3.07B | 0.51B | -8.74B | -0.08B | -2.00B | 0.06B | -0.05B | -0.15B | 0.09B | -0.20B | -0.92B | -0.62B |
|
Income towards Parent Company
|
0.07B | 0.15B | 0.23B | 0.25B | 0.24B | 0.23B | 0.23B | 0.21B | 0.12B | 0.14B | 0.11B | 0.20B | 0.07B | 0.27B | 0.23B | 0.30B | 0.27B | -1.04B | 0.24B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.14B | 0.20B | 0.34B | 0.24B | 0.20B | 0.15B | 0.04B | 0.16B | 0.02B | 0.09B | 1.12B | 0.12B | 0.29B | 0.27B | -2.41B | -6.17B | 0.37B | 0.30B | 0.22B | 0.31B | 0.38B | 0.37B | -2.29B | 0.47B | 0.51B | 0.54B | 0.51B | 0.60B | 0.34B | 0.58B | -3.07B | 0.51B | -8.74B | -0.08B | -2.00B | 0.06B | -0.05B | -0.15B | 0.09B | -0.20B | -0.92B | -0.62B |
|
Net Income towards Common Stockholders
|
0.07B | 0.15B | 0.23B | 0.25B | 0.24B | 0.23B | 0.22B | 0.21B | 0.12B | 0.14B | 0.11B | 0.20B | 0.07B | 0.27B | 0.23B | 0.30B | 0.27B | -1.04B | 0.24B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.14B | 0.20B | 0.34B | 0.24B | 0.20B | 0.15B | 0.04B | 0.16B | 0.02B | 0.09B | 1.12B | 0.12B | 0.29B | 0.27B | -2.41B | -6.17B | 0.37B | 0.30B | 0.22B | 0.31B | 0.38B | 0.37B | -2.29B | 0.47B | 0.51B | 0.54B | 0.51B | 0.60B | 0.34B | 0.58B | -3.07B | 0.51B | -8.74B | -0.08B | -2.00B | 0.06B | -0.05B | -0.15B | 0.09B | -0.20B | -0.92B | -0.62B |
|
EPS (Basic)
|
0.68 | 0.94 | 1.14 | 0.84 | 0.79 | 0.76 | 0.73 | 0.69 | 0.19 | 0.22 | 0.20 | 0.32 | 0.12 | 0.43 | 0.38 | 0.48 | 0.45 | -1.76 | 0.40 | 0.35 | 0.34 | 0.33 | 0.33 | 0.34 | 0.26 | 0.37 | 0.60 | 0.44 | 0.36 | 0.28 | 0.08 | 0.30 | 0.03 | 0.17 | 1.78 | 0.11 | 0.27 | 0.25 | -2.26 | -5.77 | 0.35 | 0.28 | 0.21 | 0.29 | 0.35 | 0.34 | -2.12 | 0.44 | 0.47 | 0.51 | 0.50 | 0.59 | 0.34 | 0.57 | -3.04 | 0.52 | -8.88 | -0.08 | -2.03 | 0.06 | -0.05 | -0.15 | 0.09 | -0.20 | -0.92 | -0.62 |
|
EPS (Weighted Average and Diluted)
|
0.68 | 0.94 | 1.14 | 0.84 | 0.79 | 0.76 | 0.73 | 0.69 | 0.19 | 0.22 | 0.20 | 0.32 | 0.12 | 0.43 | 0.37 | 0.48 | 0.44 | -1.76 | 0.40 | 0.35 | 0.34 | 0.33 | 0.33 | 0.34 | 0.26 | 0.37 | 0.61 | 0.44 | 0.36 | 0.28 | 0.08 | 0.30 | 0.03 | 0.17 | 1.78 | 0.11 | 0.27 | 0.25 | -2.26 | -5.77 | 0.35 | 0.28 | 0.21 | 0.29 | 0.35 | 0.34 | -2.12 | 0.44 | 0.46 | 0.51 | 0.50 | 0.59 | 0.34 | 0.57 | -3.04 | 0.52 | -8.88 | -0.08 | -2.03 | 0.06 | -0.05 | -0.15 | 0.09 | -0.20 | -0.92 | -0.62 |
|
Shares Outstanding (Weighted Average)
|
0.10B | 0.30B | 0.20B | 0.00B | 0.30B | 0.30B | 0.30B | 0.30B | 0.60B | 0.61B | 0.53B | 0.62B | 0.62B | 0.62B | 0.62B | 0.62B | 0.61B | 0.61B | 0.60B | 0.57B | 0.57B | 0.57B | 0.57B | 0.56B | 0.56B | 0.56B | 0.56B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.63B | 1.07B | 1.06B | 1.07B | 1.07B | 1.07B | 1.07B | 1.07B | 1.07B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.09B | 1.08B | 1.06B | 1.01B | 1.01B | 1.01B | 1.01B | 0.98B | 0.98B | 0.98B | 0.98B | 0.98B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 1.00B |
|
Shares Outstanding (Diluted Average)
|
0.10B | 0.30B | 0.20B | 0.00B | 0.30B | 0.30B | 0.30B | 0.30B | 0.60B | 0.61B | 0.53B | 0.62B | 0.62B | 0.62B | 0.62B | 0.62B | 0.61B | 0.61B | 0.60B | 0.58B | 0.57B | 0.57B | 0.57B | 0.56B | 0.56B | 0.56B | 0.56B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.54B | 0.63B | 1.07B | 1.07B | 1.07B | 1.07B | 1.07B | 1.07B | 1.07B | 1.07B | 1.08B | 1.08B | 1.09B | 1.08B | 1.09B | 1.09B | 1.08B | 1.07B | 1.02B | 1.02B | 1.02B | 1.01B | 0.98B | 0.98B | 0.98B | 0.98B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 1.00B |
|
EBITDA
|
0.15B | 0.38B | 0.54B | 0.55B | 0.52B | 0.51B | 0.49B | 0.46B | 0.48B | 0.55B | 0.53B | 0.66B | 0.66B | 0.69B | 3.72B | 0.78B | 0.71B | -0.69B | 0.64B | 0.67B | 0.68B | 0.64B | 3.38B | 0.66B | 0.56B | 0.67B | 0.76B | 0.69B | 0.65B | 0.59B | 0.41B | 0.63B | 0.37B | 0.49B | 0.52B | 0.75B | 0.77B | 0.89B | -1.84B | -5.50B | 0.98B | 0.95B | 0.85B | 0.98B | 0.90B | 1.64B | -1.01B | 0.99B | 1.01B | 1.78B | 1.76B | 1.08B | 0.91B | 1.38B | -3.28B | 0.39B | -8.42B | 0.22B | -1.78B | 0.03B | 0.60B | 0.58B | 0.65B | 0.11B | -0.16B | 0.31B |
|
Interest Expenses
|
0.04B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.28B | 0.32B | 0.34B | 0.34B | 0.34B | 0.33B | 0.32B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.33B | 0.32B | 0.32B | 0.32B | 0.36B | 0.48B | 0.54B | 0.55B | 0.56B | 0.54B | 0.52B | 0.52B | 0.50B | 0.48B | 0.45B | 0.41B | 0.41B | 0.40B | 0.39B | 0.38B | 0.38B | 0.37B | 0.35B | 0.34B | 0.36B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B | 0.37B | 0.35B | 0.36B | 0.35B | 0.34B | 0.32B |
|
Tax Rate
|
38.18% | 40.29% | 33.93% | 38.83% | 38.50% | 37.63% | 37.33% | 37.76% | 38.17% | 40.26% | 43.23% | 39.58% | 39.84% | 36.02% | 37.70% | 40.99% | 31.73% | -3.98% | 27.58% | 38.67% | 40.25% | 37.12% | -19.75% | 40.56% | 38.89% | 37.69% | 21.40% | 37.89% | 38.17% | 38.96% | 43.24% | 46.91% | 57.50% | 33.81% | -1,968.52% | 51.27% | -23.21% | 17.33% | -1.99% | -2.29% | 26.10% | 26.34% | 36.10% | 27.48% | 26.51% | 23.75% | -3.67% | 24.84% | 24.93% | 24.02% | 25.18% | 25.22% | 24.06% | 38.31% | 3.55% | 24.85% | -0.53% | 8.24% | 6.86% | 44.12% | -19.51% | 13.95% | 171.43% | 17.96% | 20.37% | 23.62% |