|
Revenue
|
6.72B | 6.30B | 6.01B | 5.76B | 6.27B | 6.40B | 5.93B | 5.64B | 5.92B | 6.11B | 6.13B | 5.65B | 6.49B | 6.24B | 6.24B | 5.53B | 6.30B | 6.55B | 6.08B | 5.52B | 6.26B | 6.49B | 6.26B | 5.80B | 6.61B | 6.70B | 6.32B | 6.07B | 6.52B | 6.91B | 6.25B | 6.08B | 6.66B | 6.73B | 6.10B | 6.11B | 6.30B | 6.84B | 6.11B | 5.63B | 6.62B | 6.86B | 6.01B | 6.36B | 6.37B | 7.12B | 6.30B | 6.04B | 6.94B | 6.79B | 6.25B | 5.89B | 6.54B | 6.55B | 6.11B | 5.72B | 6.51B | 6.28B | 5.97B | 5.58B | 6.21B | 6.26B | 5.97B | 5.26B | 6.10B | 6.07B |
|
Cost of Revenue
|
2.14B | 2.03B | 2.05B | 1.87B | 1.97B | 1.99B | 1.89B | 1.79B | 2.03B | 1.88B | 1.97B | 1.79B | 2.09B | 1.98B | 2.08B | 1.30B | 1.97B | 1.94B | 2.00B | 1.75B | 1.97B | 2.08B | 1.99B | 1.80B | 2.00B | 1.93B | 2.01B | 1.87B | 1.92B | 2.04B | 1.92B | 1.81B | 1.95B | 1.95B | 1.81B | 1.73B | 1.74B | 2.04B | 1.86B | 1.58B | 1.87B | 1.92B | 1.72B | 2.17B | 1.77B | 1.96B | 1.91B | 1.61B | 1.88B | 1.86B | 1.77B | 1.45B | 1.71B | 1.72B | 1.57B | 1.43B | 1.68B | 1.58B | 1.52B | 1.44B | 1.60B | 1.54B | 1.50B | 1.27B | 1.44B | 1.44B |
|
Gross Profit
|
2.46B | 2.29B | 2.05B | 2.08B | 2.37B | 2.48B | 2.25B | 2.15B | 1.97B | 2.44B | 2.37B | 2.20B | 2.49B | 2.48B | 2.38B | 2.67B | 2.55B | 2.82B | 2.41B | 2.26B | 2.60B | 2.67B | 2.63B | 2.48B | 2.87B | 3.05B | 2.72B | 2.66B | 2.96B | 3.15B | 2.83B | 2.78B | 3.11B | 3.17B | 2.90B | 2.94B | 3.14B | 3.25B | 2.92B | 2.81B | 3.32B | 3.50B | 3.08B | 2.87B | 3.29B | 3.72B | 3.15B | 3.27B | 3.73B | 3.67B | 3.31B | 3.37B | 3.67B | 3.70B | 3.51B | 3.33B | 3.76B | 3.70B | 3.50B | 3.28B | 3.67B | 3.81B | 3.60B | 3.25B | 3.85B | 3.81B |
|
Amortization - Intangibles
|
0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
0.04B | 0.13B | 0.12B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.22B | 0.02B | 0.02B | 0.01B | 0.02B | | 0.00B | | 0.01B | 0.00B | -0.01B | 0.01B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.04B | 0.13B | 0.12B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.22B | 0.02B | 0.02B | 0.01B | 0.02B | | 0.00B | | 0.01B | 0.00B | -0.01B | 0.01B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income
|
1.68B | 1.39B | 1.20B | 1.43B | 1.53B | 1.78B | 1.49B | 1.54B | 1.29B | 1.88B | 1.36B | 1.64B | 1.88B | 1.97B | 1.76B | 2.15B | 2.00B | 2.13B | 1.80B | 1.73B | 1.98B | 2.00B | 1.91B | 1.86B | 2.22B | 2.31B | 1.97B | 1.98B | 2.41B | 2.38B | 1.99B | 2.24B | 2.53B | 2.59B | 2.24B | 2.32B | 2.50B | 2.56B | 1.74B | 2.24B | 2.72B | 2.94B | 2.43B | 2.34B | 2.80B | 3.16B | 2.58B | 2.69B | 3.19B | 2.95B | 2.73B | 2.88B | 3.10B | 3.11B | 2.82B | 2.76B | 2.90B | 3.09B | 2.80B | 2.67B | 2.53B | 3.15B | 2.88B | 1.79B | 3.23B | 3.23B |
|
EBIT
|
1.68B | 1.39B | 1.20B | 1.43B | 1.53B | 1.78B | 1.49B | 1.54B | 1.29B | 1.88B | 1.36B | 1.64B | 1.88B | 1.97B | 1.76B | 2.15B | 2.00B | 2.13B | 1.80B | 1.73B | 1.98B | 2.00B | 1.91B | 1.86B | 2.22B | 2.31B | 1.97B | 1.98B | 2.41B | 2.38B | 1.99B | 2.24B | 2.53B | 2.59B | 2.24B | 2.32B | 2.50B | 2.56B | 1.74B | 2.24B | 2.72B | 2.94B | 2.43B | 2.34B | 2.80B | 3.16B | 2.58B | 2.69B | 3.19B | 2.95B | 2.73B | 2.88B | 3.10B | 3.11B | 2.82B | 2.76B | 2.90B | 3.09B | 2.80B | 2.67B | 2.53B | 3.15B | 2.88B | 1.79B | 3.23B | 3.23B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.12B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | -0.27B | -0.23B | -0.25B | -0.26B | -0.27B | -0.26B | -0.26B | -0.28B | -0.28B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | -0.87B | | | | | -1.08B | | | | -0.04B | -0.23B | | | | | | -0.82B | | | | | | | | | | -0.03B | -0.27B | -0.64B | -0.12B | -0.14B | 0.04B | -0.10B | 0.06B | -0.65B | -0.10B | -0.14B | | -0.01B | -0.00B | | -0.00B | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
1.61B | 1.23B | 1.07B | 1.28B | 1.35B | 1.68B | 1.41B | 1.45B | 1.16B | 1.79B | 1.18B | 1.87B | 1.81B | 1.04B | 1.76B | 0.48B | 0.04B | 0.05B | 0.71B | 1.81B | 0.03B | 2.11B | 1.91B | 1.56B | 2.25B | 2.29B | 0.04B | 1.88B | 2.53B | 1.73B | 15.71B | 2.09B | 2.91B | 2.64B | 2.18B | 2.47B | 2.56B | 2.61B | 1.71B | 1.52B | 2.60B | -2.13B | -1.22B | 2.11B | 2.56B | -0.32B | 2.54B | 1.94B | 2.91B | -3.30B | 2.28B | 2.67B | 1.60B | 0.41B | 2.70B | 2.48B | 2.81B | 2.91B | 2.73B | 2.74B | 5.12B | 3.03B | 2.78B | 1.68B | 3.12B | 3.08B |
|
Tax Provisions
|
0.60B | -0.09B | 0.35B | 0.47B | -0.17B | 0.55B | 0.49B | 0.51B | 0.71B | 0.62B | 0.35B | 0.67B | 0.58B | 0.39B | 0.65B | 0.76B | 0.70B | 0.72B | 0.23B | 0.63B | 0.68B | 0.72B | 0.67B | 0.54B | 0.81B | 0.76B | 0.72B | 0.67B | 0.88B | 0.63B | 5.43B | 0.69B | 0.92B | 0.78B | -2.79B | 0.57B | 0.68B | 0.66B | 0.46B | 0.40B | 0.60B | 0.47B | 0.59B | 0.56B | 0.63B | 0.63B | 0.62B | 0.52B | 0.76B | -0.58B | 0.66B | 0.71B | 0.71B | 0.18B | 0.01B | 0.69B | 0.69B | 0.74B | 0.68B | 0.61B | 1.31B | 0.73B | -0.26B | 0.61B | 0.74B | 0.70B |
|
Profit After Tax
|
1.01B | 0.88B | 0.73B | 0.81B | 1.04B | 1.13B | 0.92B | 0.94B | 0.44B | 1.17B | 0.84B | 1.20B | 1.23B | 0.66B | 1.10B | 1.39B | 1.27B | 1.40B | 0.49B | 1.18B | 1.26B | 1.40B | 1.24B | 1.02B | 1.45B | 1.53B | 1.25B | 1.22B | 1.65B | 1.09B | 10.28B | 1.40B | 1.99B | 1.87B | 4.97B | 1.90B | 1.88B | 1.94B | 1.25B | 1.12B | 2.00B | -2.60B | -1.81B | 1.55B | 1.94B | -0.96B | 1.92B | 1.42B | 2.15B | -2.72B | 1.62B | 1.96B | 0.89B | 0.22B | 2.69B | 1.79B | 2.12B | 2.17B | 2.06B | 2.13B | 3.80B | 2.29B | 3.04B | 1.08B | 2.38B | 2.38B |
|
Equity Income
|
0.22B | 0.12B | 0.16B | 0.14B | 0.11B | 0.19B | 0.19B | 0.19B | 0.15B | 0.21B | 0.18B | 0.52B | 0.22B | 0.23B | 0.25B | 0.26B | 0.23B | 0.26B | 0.25B | 0.23B | 0.20B | 0.33B | 0.25B | 0.13B | 0.23B | 0.19B | 0.21B | 0.07B | 0.20B | 0.30B | 0.23B | 0.02B | 0.14B | 0.17B | 0.20B | 0.34B | 0.23B | 0.19B | 0.13B | 0.09B | 0.45B | 0.33B | 0.86B | 0.16B | 0.01B | -0.47B | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-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 | 0.00B | 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 | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.01B | 1.32B | 0.73B | 0.81B | 1.52B | 1.13B | 0.92B | 0.94B | 0.44B | 1.17B | 0.84B | 1.20B | 1.23B | 0.66B | 1.10B | -0.28B | -0.66B | -0.67B | 0.49B | 1.18B | -0.66B | 1.40B | 1.24B | 1.02B | 1.45B | 1.53B | -0.68B | 1.22B | 1.65B | 1.09B | 10.28B | 1.40B | 1.99B | 1.87B | 4.97B | 1.90B | 1.88B | 1.94B | 1.25B | 1.12B | 2.00B | -2.60B | -1.81B | 1.55B | 1.94B | -0.96B | 1.92B | 1.42B | 2.15B | -2.72B | 1.62B | 1.96B | 0.89B | 0.22B | 2.69B | 1.79B | 2.12B | 2.17B | 2.06B | 2.13B | 3.80B | 2.29B | 3.04B | 1.08B | 2.38B | 2.38B |
|
Consolidated Net Income
|
1.01B | | | 0.81B | 1.52B | 1.13B | 0.92B | 0.94B | 0.44B | 1.17B | 0.84B | 1.20B | 1.23B | 0.66B | 1.10B | -0.28B | -0.66B | -0.67B | 0.49B | 1.18B | -0.66B | 1.40B | 1.24B | 1.02B | 1.45B | 1.53B | -0.68B | 1.22B | 1.65B | 1.09B | 10.28B | 1.40B | 1.99B | 1.87B | 4.97B | 1.90B | 1.88B | 1.94B | 1.25B | 1.12B | 2.00B | -2.60B | -1.81B | 1.55B | 1.94B | -0.96B | 1.92B | 1.42B | 2.15B | -2.72B | 1.62B | 1.96B | 0.89B | 0.22B | 2.69B | 1.79B | 2.12B | 2.17B | 2.06B | 2.13B | 3.80B | 2.29B | 3.04B | 1.08B | 2.38B | 2.38B |
|
Income towards Parent Company
|
1.01B | | | 0.81B | 1.52B | 1.13B | 0.92B | 0.94B | 0.44B | 1.17B | 0.84B | 1.20B | 1.23B | 0.66B | 1.10B | -0.28B | -0.66B | -0.67B | 0.49B | 1.18B | -0.66B | 1.40B | 1.24B | 1.02B | 1.45B | 1.53B | -0.68B | 1.22B | 1.65B | 1.09B | 10.28B | 1.40B | 1.99B | 1.87B | 4.97B | 1.90B | 1.88B | 1.94B | 1.25B | 1.12B | 2.00B | -2.60B | -1.81B | 1.55B | 1.94B | -0.96B | 1.92B | 1.42B | 2.15B | -2.72B | 1.62B | 1.96B | 0.89B | 0.22B | 2.69B | 1.79B | 2.12B | 2.17B | 2.06B | 2.13B | 3.80B | 2.29B | 3.04B | 1.08B | 2.38B | 2.38B |
|
Net Income towards Common Stockholders
|
1.01B | | | 0.81B | 1.04B | 1.13B | 0.92B | 0.94B | 0.44B | 1.17B | 0.84B | 1.20B | 1.23B | 0.66B | 1.10B | -0.28B | -0.66B | -0.67B | 0.49B | 1.18B | -0.66B | 1.40B | 1.24B | 1.02B | 1.45B | 1.53B | -0.68B | 1.22B | 1.65B | 1.09B | 10.28B | 1.40B | 1.99B | 1.87B | 4.97B | 1.90B | 1.88B | 1.94B | 1.25B | 1.12B | 2.00B | -2.60B | -1.81B | 1.55B | 1.94B | -0.96B | 1.92B | 1.42B | 2.15B | -2.72B | 1.62B | 1.96B | 0.89B | 0.22B | 2.69B | 1.79B | 2.12B | 2.17B | 2.06B | 2.13B | 3.80B | 2.29B | 3.04B | 1.08B | 2.38B | 2.38B |
|
EPS (Basic)
|
0.49 | 0.43 | 0.35 | 0.39 | 0.50 | 0.54 | 0.44 | 0.45 | 0.21 | 0.57 | 0.41 | 0.59 | 0.60 | 0.32 | 0.55 | 0.69 | 0.63 | 0.70 | 0.24 | 0.59 | 0.64 | 0.71 | 0.63 | 0.52 | 0.74 | 0.78 | 0.64 | 0.62 | 0.84 | 0.56 | 5.27 | 0.72 | 1.03 | 0.97 | 2.60 | 1.00 | 0.99 | 1.03 | 0.67 | 0.60 | 1.07 | -1.39 | -0.97 | 0.83 | 1.04 | -0.51 | 1.03 | 0.77 | 1.16 | -1.48 | 0.88 | 1.08 | 0.49 | 0.12 | 1.50 | 1.00 | 1.19 | 1.22 | 1.17 | 1.21 | 2.21 | 1.34 | 1.79 | 0.63 | 1.41 | 1.41 |
|
EPS (Weighted Average and Diluted)
|
0.49 | 0.42 | 0.35 | 0.39 | 0.50 | 0.54 | 0.44 | 0.45 | 0.21 | 0.57 | 0.41 | 0.59 | 0.60 | 0.32 | 0.55 | | | | | | | | | | | | | | | | | | | | | 1.00 | 0.99 | 1.03 | 0.66 | 0.60 | 1.07 | -1.39 | -1.00 | 0.83 | 1.04 | -0.51 | 1.04 | 0.77 | 1.16 | -1.48 | 0.88 | 1.08 | 0.49 | 0.12 | 1.50 | 1.00 | 1.19 | 1.22 | 1.17 | 1.21 | 2.21 | 1.34 | 1.79 | 0.63 | 1.41 | 1.41 |
|
EBITDA
|
1.68B | 1.39B | 1.20B | 1.43B | 1.53B | 1.78B | 1.49B | 1.54B | 1.29B | 1.88B | 1.36B | 1.64B | 1.88B | 1.97B | 1.76B | 2.15B | 2.00B | 2.13B | 1.80B | 1.73B | 1.98B | 2.00B | 1.91B | 1.86B | 2.22B | 2.31B | 1.97B | 1.98B | 2.41B | 2.38B | 1.99B | 2.24B | 2.53B | 2.59B | 2.24B | 2.32B | 2.50B | 2.56B | 1.74B | 2.24B | 2.72B | 2.94B | 2.43B | 2.34B | 2.80B | 3.16B | 2.58B | 2.69B | 3.19B | 2.95B | 2.73B | 2.88B | 3.10B | 3.11B | 2.82B | 2.76B | 2.90B | 3.09B | 2.80B | 2.67B | 2.53B | 3.15B | 2.88B | 1.79B | 3.23B | 3.23B |
|
Interest Expenses
|
0.29B | -0.28B | 2.09B | 0.29B | 0.29B | | | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
37.09% | -7.13% | 32.47% | 36.53% | -12.50% | 32.80% | 34.61% | 35.31% | 61.59% | 34.52% | 29.25% | 36.06% | 32.15% | 37.01% | 37.14% | 157.76% | 1,938.89% | 1,337.04% | 31.56% | 34.94% | 2,626.92% | 33.92% | 35.25% | 34.83% | 35.71% | 33.25% | 1,726.19% | 35.32% | 34.73% | 36.65% | 34.57% | 32.95% | 31.62% | 29.39% | -127.58% | 23.15% | 26.59% | 25.46% | 26.84% | 26.06% | 23.22% | -22.27% | -48.32% | 26.47% | 24.44% | -195.06% | 24.36% | 26.64% | 26.09% | 17.63% | 28.77% | 26.71% | 44.49% | 44.96% | 0.52% | 27.91% | 24.55% | 25.52% | 24.68% | 22.27% | 25.66% | 24.22% | -9.43% | 36.01% | 23.73% | 22.76% |