|
Revenue
|
17.86B | 18.08B | 19.81B | 21.03B | 19.18B | 18.93B | 19.78B | 20.98B | 19.89B | 20.45B | 21.53B | 21.74B | 20.19B | 20.21B | 20.34B | 21.74B | 20.20B | 20.30B | 20.17B | 21.10B | 19.64B | 19.60B | 18.77B | 18.50B | 16.93B | 16.55B | 16.53B | 16.91B | 15.76B | 16.10B | 16.52B | 16.86B | 15.61B | 16.08B | 16.65B | 17.39B | 16.28B | 16.50B | 16.69B | 17.44B | 16.46B | 17.09B | 17.80B | 18.24B | 17.21B | 17.70B | 19.32B | 19.75B | 18.11B | 18.95B | 20.34B | 20.95B | 19.38B | 19.52B | 20.61B | 20.77B | 20.07B | 20.55B | 21.87B | 21.44B | 20.20B | 20.53B | 21.74B | 21.88B | 19.78B | 20.89B | 22.39B |
|
Cost of Revenue
|
9.12B | 9.22B | 9.40B | 9.74B | 9.22B | 8.68B | 9.69B | 10.29B | 9.79B | 10.53B | 10.81B | 10.85B | 10.24B | 9.52B | 10.35B | 10.88B | 10.34B | 8.42B | 10.57B | 10.47B | 10.04B | 8.31B | 9.73B | 9.56B | 8.93B | 8.84B | 8.15B | 8.46B | 7.92B | 8.38B | 8.10B | 8.30B | 7.84B | | 8.27B | 8.71B | 8.38B | | 8.48B | 8.92B | 8.43B | 8.94B | 8.72B | 8.87B | 8.72B | 8.94B | 9.14B | 9.25B | 8.92B | 9.79B | 10.37B | 10.66B | 10.33B | 10.80B | 10.85B | 10.90B | 10.40B | 10.61B | 10.50B | 10.14B | 9.86B | 10.35B | 10.42B | 10.42B | 9.69B | 10.63B | 10.89B |
|
Gross Profit
|
8.75B | 8.87B | 10.41B | 11.29B | 9.95B | 10.24B | 10.10B | 10.69B | 10.10B | 9.92B | 10.72B | 10.89B | 9.96B | 10.70B | 9.99B | 10.86B | 9.86B | 11.88B | 9.60B | 10.62B | 9.60B | 11.29B | 9.04B | 8.94B | 8.00B | 7.72B | 8.38B | 8.46B | 7.84B | 7.72B | 8.42B | 8.56B | 7.77B | | 8.38B | 8.69B | 7.90B | | 8.21B | 8.52B | 8.04B | 8.16B | 9.07B | 9.37B | 8.50B | 8.76B | 10.18B | 10.49B | 9.19B | 9.15B | 9.97B | 10.29B | 9.05B | 8.71B | 9.77B | 9.88B | 9.66B | 9.94B | 11.37B | 11.30B | 10.34B | 10.18B | 11.32B | 11.46B | 10.08B | 10.26B | 11.50B |
|
Selling, General & Administrative
|
5.19B | 5.49B | 5.96B | 6.64B | 5.99B | 6.21B | 5.93B | 6.80B | 6.40B | 6.74B | 6.47B | 6.66B | 6.64B | 6.21B | 6.44B | 6.80B | 6.85B | 5.91B | 6.14B | 6.32B | 6.29B | 2.85B | 5.40B | 5.36B | 4.98B | 4.88B | 4.61B | 4.60B | 4.52B | 5.22B | 4.64B | 4.68B | 4.41B | | 4.74B | 4.77B | 4.69B | | 4.65B | 4.62B | 4.81B | 5.00B | 4.79B | 4.89B | 5.04B | 5.28B | 4.89B | 5.11B | 5.40B | 5.62B | 4.95B | 5.12B | 5.03B | 5.12B | 4.83B | 5.09B | 5.42B | 5.78B | 5.60B | 5.52B | 5.88B | 6.30B | 5.52B | 5.72B | 5.52B | 5.90B | 5.64B |
|
Operating Expenses
|
5.19B | 5.49B | 5.96B | 6.64B | 5.99B | 6.21B | 5.93B | 6.80B | 6.40B | 6.74B | 6.47B | 6.66B | 6.64B | 6.21B | 6.44B | 6.80B | 6.85B | 5.91B | 6.14B | 6.32B | 6.29B | 2.85B | 5.40B | 5.36B | 4.98B | 4.88B | 4.61B | 4.60B | 4.52B | 5.22B | 4.64B | 4.68B | 4.41B | | 4.74B | 4.77B | 4.69B | | 4.65B | 4.62B | 4.81B | 5.00B | 4.79B | 4.89B | 5.04B | 5.28B | 4.89B | 5.11B | 5.40B | 5.62B | 4.95B | 5.12B | 5.03B | 5.12B | 4.83B | 5.09B | 5.42B | 5.78B | 5.60B | 5.52B | 5.88B | 6.30B | 5.52B | 5.72B | 5.52B | 5.90B | 5.64B |
|
Operating Income
|
3.55B | 3.38B | 4.45B | 4.66B | 3.97B | 2.95B | 4.42B | 4.19B | 3.71B | 3.18B | 4.25B | 2.68B | 3.30B | 3.06B | 3.89B | 4.43B | 3.36B | 2.65B | 3.97B | 4.30B | 3.31B | 3.16B | 3.63B | 3.58B | 3.02B | 0.81B | 3.77B | 3.85B | 3.32B | 2.50B | 3.77B | 3.88B | 3.36B | 2.95B | 3.65B | 3.92B | 3.21B | 2.59B | 3.55B | 3.90B | 3.23B | -5.19B | 4.29B | 4.48B | 3.45B | 3.48B | 5.28B | 5.38B | 3.79B | 3.54B | 5.02B | 5.17B | 4.02B | 3.60B | 4.94B | 4.79B | 4.25B | 4.16B | 5.77B | 4.43B | 4.46B | 3.88B | 5.80B | 5.74B | 4.56B | 4.36B | 5.86B |
|
EBIT
|
3.55B | 3.38B | 4.45B | 4.66B | 3.97B | 2.95B | 4.42B | 4.19B | 3.71B | 3.18B | 4.25B | 2.68B | 3.30B | 3.06B | 3.89B | 4.43B | 3.36B | 2.65B | 3.97B | 4.30B | 3.31B | 3.16B | 3.63B | 3.58B | 3.02B | 0.81B | 3.77B | 3.85B | 3.32B | 2.50B | 3.77B | 3.88B | 3.36B | 2.95B | 3.65B | 3.92B | 3.21B | 2.59B | 3.55B | 3.90B | 3.23B | -5.19B | 4.29B | 4.48B | 3.45B | 3.48B | 5.28B | 5.38B | 3.79B | 3.54B | 5.02B | 5.17B | 4.02B | 3.60B | 4.94B | 4.79B | 4.25B | 4.16B | 5.77B | 4.43B | 4.46B | 3.88B | 5.80B | 5.74B | 4.56B | 4.36B | 5.86B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.06B | 0.03B | 0.05B | 0.04B | 0.04B | 0.05B | | 0.05B | 0.07B | 0.07B | | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.04B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.07B | 0.08B | 0.12B | 0.13B | 0.13B | 0.10B | 0.11B | 0.14B | 0.12B | 0.11B | 0.10B | 0.11B |
|
Other Non Operating Income
|
0.03B | 0.02B | 0.02B | 0.05B | 0.02B | -0.01B | -0.01B | 0.04B | 0.10B | 0.10B | 0.00B | 0.17B | 0.07B | -0.05B | 0.03B | 0.88B | 0.03B | 0.01B | 0.01B | 0.04B | 0.02B | 0.14B | 0.01B | 0.02B | 0.05B | 0.35B | -0.02B | 0.04B | 0.02B | 0.29B | 0.06B | -0.54B | 0.03B | | 0.17B | 0.17B | 0.11B | | 0.46B | 0.10B | 0.13B | 0.19B | 0.10B | 0.11B | 0.11B | 0.12B | 0.14B | -0.37B | 0.19B | 0.13B | 0.11B | 0.17B | 0.15B | 0.15B | 0.14B | 0.15B | 0.18B | 0.20B | 0.13B | 0.18B | 0.26B | 0.10B | -0.55B | 0.22B | 0.21B | 0.27B | 0.27B |
|
Non Operating Income
|
0.03B | 0.02B | 0.02B | 0.05B | 0.02B | -0.01B | -0.01B | 0.04B | 0.10B | 0.10B | 0.00B | 0.17B | 0.07B | -0.05B | 0.03B | 0.88B | 0.03B | 0.01B | 0.01B | 0.04B | 0.02B | 0.14B | 0.01B | 0.02B | 0.05B | 0.35B | -0.02B | 0.04B | 0.02B | 0.29B | 0.06B | -0.54B | 0.03B | | 0.17B | 0.17B | 0.11B | | 0.46B | 0.10B | 0.13B | 0.19B | 0.10B | 0.11B | 0.11B | 0.12B | 0.14B | -0.37B | 0.19B | 0.13B | 0.11B | 0.17B | 0.15B | 0.15B | 0.14B | 0.15B | 0.18B | 0.20B | 0.13B | 0.18B | 0.26B | 0.10B | -0.55B | 0.22B | 0.21B | 0.27B | 0.27B |
|
EBT
|
3.25B | 3.07B | 4.18B | 4.48B | 3.76B | 2.44B | 4.28B | 4.09B | 3.61B | 3.13B | 4.04B | 2.65B | 3.19B | 2.65B | 3.83B | 5.22B | 3.29B | 1.85B | 3.98B | 4.18B | 3.17B | 2.32B | 3.51B | 3.47B | 2.97B | 1.06B | 3.65B | 3.80B | 3.23B | 2.69B | 3.74B | 3.26B | 3.34B | 2.95B | 3.75B | 4.03B | 3.25B | 2.59B | 3.94B | 3.92B | 3.28B | -5.07B | 4.34B | 4.53B | 3.50B | 3.46B | 5.30B | 4.88B | 3.88B | 3.56B | 5.04B | 5.24B | 4.07B | 3.65B | 5.00B | 4.83B | 4.29B | 4.23B | 5.80B | 4.50B | 4.59B | 3.87B | 5.14B | 5.84B | 4.66B | 4.52B | 6.03B |
|
Tax Provisions
|
0.82B | 0.74B | 1.16B | 1.33B | 1.18B | 0.35B | 1.20B | 0.73B | 0.75B | 0.66B | 1.04B | 0.98B | 0.75B | 0.60B | 0.97B | 1.14B | 0.70B | 0.41B | 0.94B | 0.89B | 0.64B | 0.42B | 0.79B | 0.80B | 0.57B | 0.57B | 0.88B | 0.90B | 0.89B | 0.68B | 0.86B | 0.69B | 0.78B | | 0.88B | 1.47B | 0.71B | | 0.73B | 0.70B | 0.50B | 0.17B | 0.73B | 0.79B | 0.54B | 0.68B | 0.99B | 0.99B | 0.63B | 0.66B | 0.91B | 1.00B | 0.70B | 0.59B | 1.03B | 0.88B | 0.86B | 0.84B | 1.25B | 1.00B | 0.81B | 0.73B | 1.15B | 1.19B | 0.87B | 0.90B | 1.25B |
|
Profit After Tax
|
2.61B | 2.47B | 3.31B | 4.66B | 2.58B | 2.19B | 3.08B | 3.33B | 2.87B | 2.51B | 3.02B | 1.69B | 2.43B | 3.63B | 2.81B | 4.06B | 2.57B | 1.89B | 3.03B | 3.43B | 2.61B | 2.58B | 2.72B | 2.67B | 2.40B | 0.52B | 2.78B | 3.21B | 2.75B | 2.01B | 2.88B | 7.88B | 2.56B | 2.21B | 2.85B | 2.50B | 2.51B | 1.89B | 3.20B | 3.19B | 2.75B | -5.24B | 3.62B | 3.74B | 2.96B | 2.80B | 4.31B | 3.89B | 3.27B | 2.91B | 4.13B | 4.24B | 3.37B | 3.06B | 3.96B | 3.96B | 3.42B | 3.39B | 4.56B | 3.49B | 3.78B | 3.14B | 3.99B | 4.66B | 3.79B | 3.63B | 4.78B |
|
Income from Non-Controlling Interests
|
| | | | | | | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.06B | 0.04B | 0.04B | 0.02B | 0.03B | 0.01B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.04B | 0.02B | 0.03B | | 0.02B | 0.07B | 0.03B | | 0.01B | 0.02B | 0.03B | 0.00B | 0.02B | 0.03B | 0.04B | -0.01B | 0.03B | 0.03B | -0.02B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.04B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.03B |
|
Income from Continuing Operations
|
2.43B | 2.32B | 3.03B | 3.15B | 2.58B | 2.09B | 3.08B | 3.36B | 2.86B | 2.47B | 3.00B | 1.67B | 2.43B | 2.05B | 2.85B | 4.08B | 2.59B | 1.43B | 3.04B | 3.30B | 2.53B | 1.90B | 2.72B | 2.67B | 2.40B | 0.50B | 2.78B | 2.90B | 2.34B | 2.01B | 2.88B | 2.56B | 2.56B | 2.95B | 2.87B | 2.56B | 2.54B | 2.59B | 3.21B | 3.22B | 2.78B | -5.24B | 3.62B | 3.74B | 2.96B | 2.79B | 4.31B | 3.89B | 3.25B | 2.91B | 4.13B | 4.24B | 3.37B | 3.06B | 3.96B | 3.96B | 3.42B | 3.39B | 4.56B | 3.49B | 3.78B | 3.14B | 3.99B | 4.66B | 3.79B | 3.63B | 4.78B |
|
Consolidated Net Income
|
0.18B | 0.15B | 0.28B | 1.51B | 2.58B | 2.09B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.04B | 0.03B | 1.45B | 0.04B | 0.04B | 0.03B | -0.01B | 0.12B | 0.17B | 0.10B | 0.06B | -0.70B | -0.28B | -0.21B | 0.04B | -0.14B | 0.32B | 0.45B | -0.05B | -0.12B | 5.33B | 2.56B | 2.95B | 2.87B | 5.30B | 2.54B | 2.59B | 3.21B | 3.22B | 2.78B | -5.24B | 3.62B | 3.74B | 2.96B | 2.79B | 4.31B | 3.89B | 3.25B | 2.91B | 4.13B | 4.24B | 3.37B | 3.06B | 3.96B | 3.96B | 3.42B | 3.39B | 4.56B | 3.49B | 3.78B | 3.14B | 3.99B | 4.66B | 3.79B | 3.63B | 4.78B |
|
Income towards Parent Company
|
0.18B | 0.15B | 0.28B | 1.51B | 2.58B | 2.09B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.04B | 0.03B | 1.45B | 0.04B | 0.04B | 0.03B | -0.01B | 0.12B | 0.17B | 0.10B | 0.06B | -0.70B | -0.28B | -0.21B | 0.04B | -0.14B | 0.32B | 0.45B | -0.05B | -0.12B | 5.33B | 2.56B | 2.95B | 2.87B | 5.30B | 2.54B | 2.59B | 3.21B | 3.22B | 2.78B | -5.24B | 3.62B | 3.74B | 2.96B | 2.79B | 4.31B | 3.89B | 3.25B | 2.91B | 4.13B | 4.24B | 3.37B | 3.06B | 3.96B | 3.96B | 3.42B | 3.39B | 4.56B | 3.49B | 3.78B | 3.14B | 3.99B | 4.66B | 3.79B | 3.63B | 4.78B |
|
Net Income towards Common Stockholders
|
0.18B | 0.15B | 0.28B | 1.51B | 2.58B | 2.09B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.04B | 0.03B | 1.45B | 0.04B | 0.04B | 0.03B | -0.01B | 0.12B | 0.17B | 0.10B | 0.06B | -0.70B | -0.28B | -0.21B | 0.04B | -0.14B | 0.32B | 0.45B | -0.05B | -0.12B | 5.33B | 2.56B | 2.95B | 2.87B | 5.30B | 2.54B | 2.59B | 3.21B | 3.22B | 2.78B | -5.24B | 3.62B | 3.74B | 2.96B | 2.79B | 4.31B | 3.89B | 3.25B | 2.91B | 4.13B | 4.24B | 3.37B | 3.06B | 3.96B | 3.96B | 3.42B | 3.39B | 4.56B | 3.49B | 3.78B | 3.14B | 3.99B | 4.66B | 3.79B | 3.63B | 4.78B |
|
EPS (Basic)
|
0.88 | 0.84 | 1.11 | 1.58 | 0.88 | 0.75 | 1.07 | 1.17 | 1.01 | 0.88 | 1.08 | 0.59 | 0.85 | 1.30 | 1.00 | 1.46 | 0.92 | 0.66 | 1.09 | 1.24 | 0.94 | 0.93 | 0.97 | 0.95 | 0.85 | 0.15 | 0.98 | 1.16 | 1.00 | 0.71 | 1.03 | 3.01 | 0.96 | 1.15 | 1.09 | 0.96 | 0.97 | 1.03 | 1.26 | 1.25 | 1.07 | -2.13 | 1.41 | 1.47 | 1.15 | 1.10 | 1.69 | 1.53 | 1.30 | 1.16 | 1.66 | 1.72 | 1.37 | 1.24 | 1.62 | 1.63 | 1.41 | 1.40 | 1.89 | 1.44 | 1.56 | 1.29 | 1.65 | 1.94 | 1.58 | 1.51 | 2.00 |
|
EPS (Weighted Average and Diluted)
|
0.84 | 0.80 | 1.06 | 1.49 | 0.83 | 0.71 | 1.02 | 1.11 | 0.96 | 0.84 | 1.03 | 0.57 | 0.82 | 1.24 | 0.96 | 1.39 | 0.88 | 0.64 | 1.04 | 1.18 | 0.90 | 0.89 | 0.93 | 0.92 | 0.82 | 0.18 | 0.96 | 1.12 | 0.97 | 0.71 | 1.00 | 2.88 | 0.93 | 0.82 | 1.06 | 0.93 | 0.95 | 0.72 | 1.22 | 1.22 | 1.04 | -2.12 | 1.36 | 1.41 | 1.12 | 1.07 | 1.63 | 1.47 | 1.26 | 1.13 | 1.61 | 1.66 | 1.33 | 1.22 | 1.57 | 1.59 | 1.37 | 1.37 | 1.83 | 1.40 | 1.52 | 1.27 | 1.61 | 1.88 | 1.54 | 1.48 | 1.95 |
|
Shares Outstanding (Weighted Average)
|
2.93B | 2.91B | 2.92B | 2.92B | 2.90B | 2.88B | 2.84B | 2.80B | 2.80B | 2.79B | 2.75B | 2.75B | 2.75B | 2.74B | 2.75B | 2.73B | 2.73B | 2.74B | 2.74B | 2.72B | 2.71B | 2.71B | 2.71B | 2.70B | 2.70B | 2.71B | 2.71B | 2.72B | 2.70B | 2.66B | 2.67B | 2.68B | 2.56B | 2.56B | 2.55B | 2.54B | 2.52B | 2.51B | 2.49B | 2.49B | 2.50B | 2.51B | 2.50B | 2.49B | 2.47B | 2.48B | 2.49B | 2.48B | 2.46B | 2.45B | 2.43B | 2.42B | 2.40B | 2.40B | 2.39B | 2.37B | 2.36B | 2.36B | 2.36B | 2.36B | 2.35B | 2.36B | 2.35B | 2.36B | 2.34B | 2.34B | 2.34B |
|
Shares Outstanding (Diluted Average)
|
3.17B | | 3.11B | 3.12B | 3.11B | | 3.03B | 3.01B | 3.01B | | 2.95B | 2.95B | 2.94B | | 2.93B | 2.93B | 2.93B | | 2.92B | 2.92B | 2.91B | | 2.89B | 2.89B | 2.89B | | 2.87B | 2.87B | 2.86B | | 2.82B | 2.78B | 2.76B | | 2.69B | 2.68B | 2.67B | | 2.61B | 2.62B | 2.64B | | 2.65B | 2.64B | 2.63B | | 2.63B | 2.62B | 2.61B | | 2.56B | 2.55B | 2.54B | | 2.50B | 2.49B | 2.49B | | | | | | | | | | |
|
EBITDA
|
3.55B | 3.38B | 4.45B | 4.66B | 3.97B | 2.95B | 4.42B | 4.19B | 3.71B | 3.18B | 4.25B | 2.68B | 3.30B | 3.06B | 3.89B | 4.43B | 3.36B | 2.65B | 3.97B | 4.30B | 3.31B | 3.16B | 3.63B | 3.58B | 3.02B | 0.81B | 3.77B | 3.85B | 3.32B | 2.50B | 3.77B | 3.88B | 3.36B | 2.95B | 3.65B | 3.92B | 3.21B | 2.59B | 3.55B | 3.90B | 3.23B | -5.19B | 4.29B | 4.48B | 3.45B | 3.48B | 5.28B | 5.38B | 3.79B | 3.54B | 5.02B | 5.17B | 4.02B | 3.60B | 4.94B | 4.79B | 4.25B | 4.16B | 5.77B | 4.43B | 4.46B | 3.88B | 5.80B | 5.74B | 4.56B | 4.36B | 5.86B |
|
Interest Expenses
|
0.34B | 0.33B | 0.29B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.20B | 0.21B | 0.21B | 0.20B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.17B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.15B | 0.15B | 0.13B | 0.12B | 0.10B | | 0.12B | 0.12B | 0.13B | | 0.13B | 0.14B | 0.13B | 0.11B | 0.11B | 0.10B | 0.10B | 0.16B | 0.14B | 0.14B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.17B | 0.22B | 0.24B | 0.23B | 0.25B | 0.23B | 0.22B | 0.24B | 0.24B | 0.22B | 0.21B | 0.20B |
|
Tax Rate
|
25.26% | 24.28% | 27.65% | 29.77% | 31.29% | 14.27% | 28.05% | 17.80% | 20.74% | 21.12% | 25.84% | 36.88% | 23.66% | 22.73% | 25.43% | 21.89% | 21.20% | 22.41% | 23.66% | 21.16% | 20.28% | 18.31% | 22.55% | 22.98% | 19.10% | 53.43% | 24.00% | 23.61% | 27.56% | 25.24% | 23.09% | 21.35% | 23.38% | | 23.49% | 36.50% | 21.92% | | 18.50% | 17.88% | 15.31% | | 16.72% | 17.41% | 15.47% | 19.50% | 18.67% | 20.30% | 16.20% | 18.41% | 18.05% | 19.03% | 17.29% | 16.22% | 20.69% | 18.12% | 20.15% | 19.87% | 21.48% | 22.31% | 17.68% | 18.76% | 22.41% | 20.31% | 18.62% | 19.80% | 20.77% |