|
Revenue
|
3.47B | 3.58B | 3.61B | 3.90B | 3.67B | 3.69B | 3.77B | 4.09B | 3.89B | 3.87B | 3.81B | 4.20B | 4.13B | 4.18B | 4.42B | 4.35B | 4.44B | 4.59B | 4.52B | 4.62B | 4.71B | 4.74B | 4.77B | 5.18B | 4.90B | 5.28B | 5.27B | 5.40B | 5.56B | 5.82B | 5.93B | 6.13B | 6.32B | 6.61B | 6.79B | 7.12B | 7.43B | 8.02B | 8.50B | 8.04B | 9.30B | 9.45B | 9.53B | 10.74B | 9.32B | 10.97B | 10.95B | 11.42B | 11.45B | 11.91B | 11.86B | 12.49B | 11.84B | 11.52B | 12.78B | 13.47B | 14.30B | 15.35B | 15.56B | 16.89B | 17.24B | 18.13B | 19.72B | 20.28B | 20.41B | 22.00B | 22.51B |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.17B | 11.39B | 11.47B | 10.97B | 12.60B | 12.51B | 12.98B | 12.80B | 13.61B | 13.45B |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18B | 4.17B | 5.42B | 6.27B | 5.54B | 7.21B | 7.29B | 7.61B | 8.40B | 9.07B |
|
Other Operating Expenses
|
3.09B | 3.23B | 3.24B | 3.45B | 3.23B | 3.37B | 3.38B | 3.67B | 3.35B | 3.52B | 3.60B | 3.82B | 3.74B | 4.02B | 4.01B | 4.00B | 3.97B | 4.11B | 4.18B | 4.19B | 4.23B | 4.30B | 4.32B | 4.63B | 4.45B | 4.76B | 4.84B | 4.89B | 5.17B | 5.53B | 5.68B | 5.59B | 5.68B | 6.05B | 6.54B | 6.43B | 6.52B | 7.14B | 7.37B | 7.79B | 7.73B | 8.21B | 8.52B | 9.40B | 8.45B | 8.70B | 9.02B | 9.31B | 9.58B | 10.91B | 11.72B | 11.29B | 11.45B | 12.16B | 12.64B | 12.44B | 13.75B | 14.92B | 14.15B | 14.39B | 14.30B | 16.27B | 16.77B | 17.31B | 17.17B | 18.02B | 19.19B |
|
Operating Expenses
|
3.09B | 3.23B | 3.24B | 3.45B | 3.23B | 3.37B | 3.38B | 3.67B | 3.35B | 3.52B | 3.60B | 3.82B | 3.74B | 4.02B | 4.01B | 4.00B | 3.97B | 4.11B | 4.18B | 4.19B | 4.23B | 4.30B | 4.32B | 4.63B | 4.45B | 4.76B | 4.84B | 4.89B | 5.17B | 5.53B | 5.68B | 5.59B | 5.68B | 6.05B | 6.54B | 6.43B | 6.52B | 7.14B | 7.37B | 7.79B | 7.73B | 8.21B | 8.52B | 9.40B | 8.45B | 8.70B | 9.02B | 9.31B | 9.58B | 10.91B | 11.72B | 11.29B | 11.45B | 12.16B | 12.64B | 12.44B | 13.75B | 14.92B | 14.15B | 14.39B | 14.30B | 16.27B | 16.77B | 17.31B | 17.17B | 18.02B | 19.19B |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.73B | -9.98B | -8.97B | -8.03B | -10.73B | -9.56B | -10.02B | -9.57B | -9.62B | -10.12B |
|
EBIT
|
0.41B | 0.39B | 0.41B | 0.49B | 0.47B | 0.35B | 0.42B | 0.46B | 0.58B | 0.39B | 0.24B | 0.41B | 0.42B | 0.20B | 0.44B | 0.38B | 0.49B | 0.52B | 0.38B | 0.45B | 0.51B | 0.47B | 0.47B | 0.58B | 0.48B | 0.56B | 0.46B | 0.55B | 0.42B | 0.32B | 0.29B | 0.57B | 0.68B | 0.60B | 0.29B | 0.73B | 0.95B | 0.92B | 1.17B | 0.29B | 1.61B | 1.29B | 1.06B | 1.39B | 0.92B | 2.33B | 1.98B | 2.16B | 1.92B | 1.06B | 0.19B | 1.26B | 0.44B | -0.57B | 0.21B | 1.09B | 0.62B | -11.73B | -9.98B | -8.97B | -8.03B | -10.73B | -9.56B | -10.02B | -9.57B | -9.62B | -10.12B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | 0.00B | | | 0.00B | | | -0.00B | | | | | | | | | | | | | | 0.05B | -0.02B | 0.42B | -0.39B | -1.72B | -0.15B | 0.16B | 0.10B | -0.01B | -0.08B | 0.33B | 0.30B | 0.10B | 0.22B | 0.06B | -0.21B | 0.37B | 0.28B |
|
EBT
|
0.38B | 0.35B | 0.37B | 0.45B | 0.44B | 0.31B | 0.39B | 0.43B | 0.55B | 0.36B | 0.21B | 0.38B | 0.38B | 0.17B | 0.41B | 0.35B | 0.46B | 0.49B | 0.34B | 0.43B | 0.48B | 0.44B | 0.44B | 0.55B | 0.44B | 0.53B | 0.43B | 0.51B | 0.39B | 0.29B | 0.26B | 0.54B | 0.64B | 0.55B | 0.25B | 0.69B | 0.91B | 0.88B | 1.13B | 0.24B | 1.57B | 1.24B | 1.01B | 1.34B | 0.87B | 2.27B | 1.92B | 2.11B | 1.87B | 1.00B | 0.14B | 1.20B | 0.39B | -0.64B | 0.14B | 1.03B | 0.55B | 0.44B | 1.41B | 2.50B | 2.94B | 1.86B | 2.95B | 2.97B | 3.24B | 3.98B | 3.32B |
|
Tax Provisions
|
0.14B | 0.10B | 0.10B | 0.15B | 0.14B | 0.10B | 0.13B | 0.13B | 0.18B | 0.11B | 0.06B | 0.12B | 0.13B | 0.05B | 0.14B | 0.10B | 0.15B | 0.16B | 0.11B | 0.13B | 0.16B | 0.14B | 0.15B | 0.18B | 0.15B | 0.16B | 0.14B | 0.16B | 0.13B | 0.09B | 0.05B | 0.14B | 0.21B | 0.18B | 0.04B | 0.11B | 0.18B | 0.18B | 0.20B | -0.02B | 0.48B | 0.26B | 0.17B | 0.26B | 0.18B | 0.48B | 0.39B | 0.42B | 0.39B | 0.21B | 0.02B | 0.24B | 0.08B | -0.09B | 0.02B | 0.20B | 0.11B | 0.09B | 0.29B | 0.52B | 0.61B | 0.40B | 0.61B | 0.61B | 0.67B | 0.81B | 0.71B |
|
Profit After Tax
|
0.23B | 0.25B | 0.27B | 0.30B | 0.30B | 0.21B | 0.26B | 0.30B | 0.36B | 0.25B | 0.15B | 0.26B | 0.26B | 0.12B | 0.28B | 0.25B | 0.31B | 0.32B | 0.23B | 0.30B | 0.32B | 0.29B | 0.30B | 0.37B | 0.30B | 0.37B | 0.29B | 0.35B | 0.26B | 0.19B | 0.21B | 0.40B | 0.43B | 0.37B | 0.22B | 0.58B | 0.73B | 0.70B | 0.93B | 0.26B | 1.08B | 0.98B | 0.84B | 1.07B | 0.70B | 1.79B | 1.53B | 1.68B | 1.48B | 0.79B | 0.12B | 0.96B | 0.31B | -0.54B | 0.12B | 0.83B | 0.45B | 0.35B | 1.12B | 1.99B | 2.33B | 1.46B | 2.33B | 2.36B | 2.57B | 3.17B | 2.62B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.23B | 0.25B | 0.27B | 0.30B | 0.30B | 0.21B | 0.26B | 0.30B | 0.36B | 0.25B | 0.15B | 0.26B | 0.26B | 0.12B | 0.28B | 0.25B | 0.31B | 0.32B | 0.23B | 0.30B | 0.32B | 0.29B | 0.30B | 0.37B | 0.30B | 0.37B | 0.29B | 0.35B | 0.26B | 0.19B | 0.21B | 0.40B | 0.43B | 0.37B | 0.21B | 0.58B | 0.73B | 0.70B | 0.93B | 0.26B | 1.08B | 0.98B | 0.84B | 1.07B | 0.70B | 1.79B | 1.53B | 1.68B | 1.48B | 0.79B | 0.12B | 0.96B | 0.31B | -0.54B | 0.12B | 0.83B | 0.45B | 0.35B | 1.12B | 1.99B | 2.33B | 1.46B | 2.33B | 2.36B | 2.57B | 3.17B | 2.62B |
|
Consolidated Net Income
|
0.23B | 0.25B | 0.27B | 0.30B | 0.30B | 0.21B | 0.26B | 0.30B | 0.36B | 0.25B | 0.15B | 0.26B | 0.26B | 0.12B | 0.28B | 0.25B | 0.31B | 0.32B | 0.23B | 0.30B | 0.32B | 0.29B | 0.30B | 0.37B | 0.30B | 0.37B | 0.29B | 0.35B | 0.26B | 0.19B | 0.21B | 0.40B | 0.43B | 0.37B | 0.21B | 0.58B | 0.73B | 0.70B | 0.93B | 0.26B | 1.08B | 0.98B | 0.84B | 1.07B | 0.70B | 1.79B | 1.53B | 1.68B | 1.48B | 0.79B | 0.12B | 0.96B | 0.31B | -0.54B | 0.12B | 0.83B | 0.45B | 0.35B | 1.12B | 1.99B | 2.33B | 1.46B | 2.33B | 2.36B | 2.57B | 3.17B | 2.62B |
|
Income towards Parent Company
|
0.23B | 0.25B | 0.27B | 0.30B | 0.30B | 0.21B | 0.26B | 0.30B | 0.36B | 0.25B | 0.15B | 0.26B | 0.26B | 0.12B | 0.28B | 0.25B | 0.31B | 0.32B | 0.23B | 0.30B | 0.32B | 0.29B | 0.30B | 0.37B | 0.30B | 0.37B | 0.29B | 0.35B | 0.26B | 0.20B | 0.21B | 0.40B | 0.43B | 0.37B | 0.21B | 0.58B | 0.73B | 0.70B | 0.93B | 0.26B | 1.08B | 0.98B | 0.84B | 1.07B | 0.70B | 1.79B | 1.53B | 1.68B | 1.48B | 0.79B | 0.12B | 0.96B | 0.31B | -0.54B | 0.12B | 0.83B | 0.45B | 0.35B | 1.12B | 1.99B | 2.33B | 1.46B | 2.33B | 2.36B | 2.57B | 3.17B | 2.62B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | | |
|
Net Income towards Common Stockholders
|
0.23B | 0.25B | 0.27B | 0.30B | 0.30B | 0.21B | 0.26B | 0.30B | 0.36B | 0.25B | 0.15B | 0.26B | 0.26B | 0.12B | 0.28B | 0.25B | 0.31B | 0.32B | 0.23B | 0.30B | 0.32B | 0.29B | 0.30B | 0.37B | 0.30B | 0.37B | 0.29B | 0.35B | 0.26B | 0.20B | 0.21B | 0.40B | 0.42B | 0.37B | 0.22B | 0.58B | 0.72B | 0.70B | 0.92B | 0.26B | 1.07B | 0.97B | 0.83B | 1.06B | 0.69B | 1.78B | 1.52B | 1.68B | 1.47B | 0.78B | 0.11B | 0.96B | 0.31B | -0.55B | 0.12B | 0.82B | 0.44B | 0.34B | 1.11B | 1.98B | 2.31B | 1.46B | 2.33B | 2.36B | 2.57B | 3.17B | 2.62B |
|
EPS (Basic)
|
0.35 | 0.37 | 0.40 | 0.46 | 0.45 | 0.32 | 0.40 | 0.45 | 0.56 | 0.38 | 0.24 | 0.43 | 0.42 | 0.20 | 0.46 | 0.42 | 0.51 | 0.54 | 0.39 | 0.51 | 0.54 | 0.50 | 0.50 | 0.63 | 0.50 | 0.62 | 0.48 | 0.60 | 0.44 | 0.33 | 0.34 | 0.68 | 0.73 | 0.63 | 0.39 | 0.99 | 1.23 | 1.20 | 1.58 | 0.44 | 1.84 | 1.67 | 1.43 | 1.82 | 1.17 | 3.05 | 2.60 | 2.87 | 2.52 | 1.34 | 0.19 | 1.63 | 0.53 | -0.94 | 0.20 | 1.40 | 0.75 | 0.57 | 1.90 | 3.38 | 3.95 | 2.49 | 3.98 | 4.02 | 4.38 | 5.42 | 4.46 |
|
EPS (Weighted Average and Diluted)
|
0.35 | 0.37 | 0.40 | 0.45 | 0.44 | 0.32 | 0.40 | 0.45 | 0.55 | 0.38 | 0.24 | 0.41 | 0.42 | 0.19 | 0.46 | 0.41 | 0.51 | 0.54 | 0.39 | 0.50 | 0.54 | 0.49 | 0.50 | 0.62 | 0.50 | 0.62 | 0.47 | 0.59 | 0.44 | 0.33 | 0.34 | 0.68 | 0.73 | 0.63 | 0.38 | 0.98 | 1.22 | 1.19 | 1.57 | 0.44 | 1.83 | 1.66 | 1.42 | 1.81 | 1.17 | 3.04 | 2.59 | 2.85 | 2.51 | 1.34 | 0.19 | 1.63 | 0.52 | -0.94 | 0.20 | 1.39 | 0.75 | 0.57 | 1.89 | 3.37 | 3.94 | 2.48 | 3.97 | 4.01 | 4.37 | 5.40 | 4.45 |
|
Shares Outstanding (Weighted Average)
|
0.67B | 0.67B | 0.67B | 0.67B | 0.66B | 0.66B | 0.66B | 0.66B | 0.65B | 0.65B | 0.64B | 0.63B | 0.61B | 0.61B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.59B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B |
|
Shares Outstanding (Diluted Average)
|
0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.66B | 0.66B | 0.66B | 0.65B | 0.64B | 0.64B | 0.61B | 0.61B | 0.61B | 0.61B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.58B | 0.58B | 0.58B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B |
|
EBITDA
|
0.41B | 0.39B | 0.41B | 0.49B | 0.47B | 0.35B | 0.42B | 0.46B | 0.39B | 0.30B | -0.14B | 0.37B | 0.46B | 0.07B | 0.34B | 0.21B | 0.41B | 0.17B | 0.29B | 0.38B | 0.32B | 0.38B | 0.23B | 0.42B | 0.32B | 0.22B | 0.15B | 0.36B | 0.33B | 0.28B | 0.29B | 0.27B | 0.56B | 0.45B | 0.30B | 0.63B | 0.57B | 0.65B | 0.89B | 0.41B | 1.38B | 1.25B | 0.90B | 0.90B | 0.76B | 2.36B | 1.51B | 1.67B | 0.94B | 0.88B | -0.01B | 0.65B | -1.11B | -1.37B | -0.80B | 1.15B | 1.05B | -0.11B | 0.73B | 3.41B | 2.12B | 1.57B | 3.90B | 1.09B | 3.47B | 3.60B | 2.90B |
|
Interest Expenses
|
0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Tax Rate
|
38.28% | 29.33% | 27.45% | 32.86% | 32.65% | 32.28% | 32.44% | 29.80% | 33.46% | 31.45% | 27.72% | 31.62% | 32.93% | 29.28% | 32.83% | 29.53% | 33.36% | 33.25% | 32.64% | 29.56% | 33.31% | 32.92% | 32.98% | 32.25% | 33.30% | 29.85% | 33.22% | 31.94% | 33.22% | 32.16% | 20.50% | 25.93% | 32.92% | 32.80% | 14.56% | 16.07% | 19.87% | 20.33% | 17.72% | -7.27% | 30.92% | 21.28% | 16.50% | 19.74% | 20.08% | 21.09% | 20.42% | 20.03% | 20.77% | 20.93% | 14.75% | 20.07% | 19.55% | 14.62% | 12.91% | 19.34% | 19.21% | 20.73% | 20.49% | 20.58% | 20.71% | 21.56% | 20.77% | 20.59% | 20.67% | 20.27% | 21.31% |