|
Revenue
|
44.78B | 51.26B | 50.29B | 46.52B | 47.83B | 43.91B | 44.50B | 42.27B | 43.90B | 44.79B | 43.84B | 41.10B | 46.34B | 41.05B | 35.61B | 22.78B | 28.51B | 25.79B | 21.89B | 17.41B | 21.85B | 21.62B | 23.40B | 22.89B | 24.09B | 25.63B | 29.75B | 23.59B | 28.98B | 29.79B | 29.10B | 23.10B | 27.85B | 27.22B | 29.12B | 21.24B | 11.18B | 16.30B | 16.41B | 21.93B | 27.89B | 31.47B | 33.57B | 36.72B | 49.31B | 48.76B | 40.91B | 35.09B | 35.74B | 40.32B | 38.74B | 36.44B | 38.91B | 36.16B | 33.99B | 31.73B | 33.52B | 34.98B |
|
Cost of Revenue
|
| | | 1.09B | 0.98B | 0.88B | 1.07B | 0.98B | 1.03B | 0.99B | 1.20B | 1.09B | 1.08B | 1.10B | 1.16B | 1.09B | 1.04B | 1.08B | 1.07B | 1.02B | 0.99B | 1.06B | 59.39B | 1.27B | 18.35B | 19.46B | 23.91B | 21.14B | 25.75B | 26.39B | 24.66B | 21.05B | 24.55B | 23.81B | 26.11B | 18.44B | 9.61B | 14.51B | 15.15B | 20.07B | 25.22B | 27.53B | 29.29B | 33.49B | 42.65B | 38.65B | 35.15B | 29.34B | 30.57B | 34.33B | 33.84B | 32.39B | 34.63B | 32.19B | 30.75B | 27.66B | 29.08B | 30.22B |
|
Gross Profit
|
| | | 45.43B | 46.84B | 43.02B | 43.42B | 41.30B | 42.87B | 43.80B | 42.64B | 40.01B | 45.26B | 39.94B | 34.44B | 21.68B | 27.47B | 24.71B | 20.82B | 16.39B | 20.86B | 20.56B | -35.99B | 21.62B | 5.73B | 6.16B | 5.83B | 2.46B | 3.23B | 3.40B | 4.44B | 2.05B | 3.29B | 3.41B | 3.01B | 2.80B | 1.57B | 1.79B | 1.26B | 1.86B | 2.67B | 3.94B | 4.28B | 3.23B | 6.66B | 10.12B | 5.76B | 5.75B | 5.17B | 5.99B | 4.89B | 4.05B | 4.28B | 3.97B | 3.23B | 4.07B | 4.45B | 4.76B |
|
Amortization - Intangibles
|
| 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 | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.23B | 0.25B | 0.24B | 0.24B |
|
Selling, General & Administrative
|
0.32B | 0.37B | 0.35B | 0.35B | 0.48B | 0.43B | 0.44B | 0.33B | 0.37B | 0.35B | 0.43B | 0.40B | 0.41B | 0.40B | 0.45B | 0.39B | 0.41B | 0.44B | 0.43B | 0.39B | 0.42B | 0.41B | 0.42B | 0.38B | 0.44B | 0.43B | 0.44B | 0.39B | 0.43B | 0.44B | 0.42B | 0.37B | 0.41B | 0.42B | 0.49B | 0.32B | 0.41B | 0.38B | 0.43B | 0.41B | 0.43B | 0.42B | 0.48B | 0.43B | 0.49B | 0.62B | 0.63B | 0.60B | 0.59B | 0.67B | 0.66B | 0.56B | 0.55B | 1.19B | 0.51B | 0.52B | 0.58B | 0.79B |
|
Other Operating Expenses
|
| 49.34B | 47.65B | 45.10B | 45.45B | 41.03B | 42.91B | 39.89B | 42.08B | 43.64B | 42.20B | 39.40B | 44.57B | 38.92B | 33.80B | 21.64B | 27.21B | 23.62B | 20.76B | 16.78B | 21.17B | 20.82B | 23.19B | 22.53B | 23.29B | 24.52B | 29.03B | 22.94B | 27.47B | 28.18B | 26.51B | 22.95B | 26.28B | 26.41B | 28.05B | 23.40B | 11.22B | 17.27B | 17.03B | 22.29B | 27.02B | 30.60B | 31.46B | 35.46B | 44.72B | 40.99B | 37.73B | 31.83B | 32.90B | 36.84B | 36.32B | 34.91B | 37.05B | 34.53B | 33.26B | 30.31B | 31.58B | 33.75B |
|
Operating Expenses
|
0.32B | 49.71B | 48.01B | 45.45B | 45.93B | 41.46B | 43.35B | 40.22B | 42.45B | 43.99B | 42.63B | 39.80B | 44.98B | 39.32B | 34.25B | 22.04B | 27.61B | 24.06B | 21.20B | 17.16B | 21.59B | 21.23B | 23.61B | 22.91B | 23.73B | 24.95B | 29.47B | 23.33B | 27.90B | 28.62B | 26.93B | 23.32B | 26.69B | 26.83B | 28.55B | 23.72B | 11.63B | 17.65B | 17.46B | 22.70B | 27.45B | 31.02B | 31.94B | 35.89B | 45.20B | 41.61B | 38.36B | 32.44B | 33.50B | 37.51B | 36.98B | 35.47B | 37.60B | 35.75B | 34.00B | 31.08B | 32.40B | 34.78B |
|
Operating Income
|
| | | -0.02B | 0.91B | 1.56B | 0.07B | 1.08B | 0.42B | -0.19B | 0.01B | 0.21B | 0.28B | 0.62B | 0.20B | -0.35B | -0.14B | 0.65B | -0.38B | -0.78B | -0.73B | -0.67B | -59.60B | -1.29B | -18.00B | -18.79B | -23.64B | -20.87B | -24.67B | -25.21B | -22.49B | -21.27B | -23.40B | -23.42B | -25.54B | -20.92B | -10.05B | -15.86B | -16.20B | -20.84B | -24.78B | -27.08B | -27.66B | -32.67B | -38.54B | -31.49B | -32.60B | -26.69B | -28.33B | -31.52B | -32.08B | -31.42B | -33.32B | -31.78B | -30.77B | -27.01B | -27.96B | -30.02B |
|
EBIT
|
1.10B | 1.55B | 2.29B | -0.02B | 0.91B | 1.56B | 0.07B | 1.08B | 0.42B | -0.19B | 0.01B | 0.21B | 0.28B | 0.62B | 0.20B | -0.35B | -0.14B | 0.65B | -0.38B | -0.78B | -0.73B | -0.67B | -59.60B | -1.29B | -18.00B | -18.79B | -23.64B | -20.87B | -24.67B | -25.21B | -22.49B | -21.27B | -23.40B | -23.42B | -25.54B | -20.92B | -10.05B | -15.86B | -16.20B | -20.84B | -24.78B | -27.08B | -27.66B | -32.67B | -38.54B | -31.49B | -32.60B | -26.69B | -28.33B | -31.52B | -32.08B | -31.42B | -33.32B | -31.78B | -30.77B | -27.01B | -27.96B | -30.02B |
|
Other Non Operating Income
|
0.04B | 0.02B | -0.02B | 0.01B | 0.08B | 0.01B | 0.05B | 0.02B | 0.05B | -0.01B | -0.03B | 0.03B | -0.03B | -0.01B | -0.09B | -0.05B | 0.02B | -0.00B | 0.00B | 0.01B | | 0.01B | -0.00B | 0.00B | | -0.01B | 0.01B | 0.02B | 0.01B | | 0.00B | -0.01B | -0.01B | 0.01B | | | -0.01B | -0.00B | -0.00B | | 0.01B | -0.00B | -0.01B | 0.00B | -0.02B | -0.01B | 0.03B | -0.03B | -0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B |
|
Non Operating Income
|
| | 0.02B | | | | 0.05B | | | | | | | | | 0.07B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.45B | 0.02B | 0.05B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.04B | 0.02B | 0.04B | 0.02B | | 0.03B | 0.02B | 0.02B | 0.01B | 0.05B | 0.24B | 0.15B | -0.14B | -0.18B | 3.03B | 0.04B | 0.05B | 0.10B | 0.01B | 0.20B | 0.10B | 0.06B | 0.08B | 0.00B | 0.06B | 0.14B | 0.12B |
|
EBT
|
1.09B | 1.55B | 2.29B | 1.07B | 1.89B | 2.45B | 1.14B | 2.06B | 1.45B | 0.80B | 1.21B | 1.30B | 1.36B | 1.73B | 1.36B | 1.39B | 1.47B | 2.36B | 0.83B | 0.60B | 0.72B | 0.81B | 0.06B | 0.80B | 0.85B | 1.26B | 0.65B | 0.72B | 1.83B | 1.98B | 2.92B | 0.34B | 1.83B | 0.94B | 1.07B | -2.48B | -0.45B | -1.35B | -0.69B | -0.77B | 0.44B | 0.45B | 1.63B | 0.83B | 4.11B | 7.16B | 2.55B | 2.65B | 2.24B | 2.81B | 1.76B | 0.96B | 1.31B | 0.41B | -0.01B | 0.65B | 1.12B | 0.20B |
|
Tax Provisions
|
0.42B | 0.50B | 0.32B | 0.43B | 0.71B | 0.85B | 0.48B | 0.66B | 0.51B | 0.28B | 0.40B | 0.43B | 0.49B | 0.54B | 0.20B | 0.39B | 0.44B | 0.77B | 0.17B | 0.20B | 0.20B | 0.28B | -0.13B | 0.23B | 0.27B | 0.41B | -2.60B | 0.13B | 0.43B | 0.41B | 0.60B | 0.07B | 0.33B | 0.15B | 0.26B | -0.05B | -0.38B | -0.62B | -0.20B | -0.13B | 0.06B | -0.04B | 0.26B | 0.17B | 0.92B | 1.62B | 0.54B | 0.57B | 0.51B | 0.67B | 0.48B | 0.20B | 0.29B | 0.04B | -0.04B | 0.12B | 0.21B | 0.03B |
|
Profit After Tax
|
0.68B | 1.05B | 2.01B | 0.64B | 1.18B | 1.60B | 0.71B | 1.41B | 0.96B | 0.54B | 0.83B | 1.58B | 0.87B | 1.19B | 1.16B | 1.00B | 1.02B | 1.59B | 0.67B | 0.40B | 0.52B | 0.54B | 0.19B | 0.56B | 0.58B | 0.85B | 3.25B | 0.58B | 1.40B | 1.57B | 2.32B | 0.27B | 1.50B | 0.79B | 0.81B | -2.50B | -0.14B | -0.80B | -0.54B | -0.65B | 0.37B | 0.49B | 1.37B | 0.66B | 3.18B | 5.54B | 2.01B | 2.08B | 1.73B | 2.14B | 1.28B | 0.76B | 1.02B | 0.37B | 0.03B | 0.53B | 0.91B | 0.17B |
|
Equity Income
|
0.69B | 0.86B | 0.51B | 0.73B | 0.81B | 0.96B | 0.63B | 1.04B | 0.62B | 0.65B | 0.77B | 0.78B | 0.76B | 0.51B | 0.41B | 0.46B | 0.41B | 0.58B | 0.13B | 0.33B | 0.43B | 0.39B | 0.26B | 0.36B | 0.46B | 0.53B | 0.38B | 0.42B | 0.74B | 0.78B | 0.73B | 0.52B | 0.65B | 0.50B | 0.46B | 0.36B | 0.16B | 0.35B | 0.32B | 0.28B | 0.83B | 0.98B | 0.81B | 0.69B | 0.92B | 0.78B | 0.58B | 0.61B | 0.56B | 0.56B | 0.28B | 0.53B | 0.49B | 0.55B | 0.21B | 0.15B | 0.15B | 0.34B |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.04B | 0.01B | 0.08B | 0.09B | 0.10B | 0.07B | 0.01B | 0.15B | 0.13B | 0.12B | 0.04B | 0.05B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B |
|
Income from Continuing Operations
|
0.68B | 1.05B | 1.97B | 0.64B | 1.18B | 1.60B | 0.66B | 1.40B | 0.95B | 0.53B | 0.81B | 0.87B | 0.87B | 1.19B | 1.16B | 1.00B | 1.02B | 1.59B | 0.67B | 0.40B | 0.52B | 0.54B | 0.19B | 0.56B | 0.58B | 0.85B | 3.25B | 0.58B | 1.40B | 1.57B | 2.32B | 0.27B | 1.50B | 0.79B | 0.81B | -2.43B | -0.07B | -0.73B | -0.49B | -0.64B | 0.37B | 0.49B | 1.37B | 0.66B | 3.18B | 5.54B | 2.01B | 2.08B | 1.73B | 2.14B | 1.28B | 0.76B | 1.02B | 0.37B | 0.03B | 0.53B | 0.91B | 0.17B |
|
Consolidated Net Income
|
0.68B | 1.05B | 1.97B | 0.64B | 1.18B | 1.60B | 0.66B | 0.01B | 0.01B | 0.01B | 0.02B | 0.71B | | | | 1.00B | 1.02B | 1.59B | 0.67B | 0.40B | 0.52B | 0.54B | 0.19B | 0.56B | 0.58B | 0.85B | 3.25B | 0.58B | 1.40B | 1.57B | 2.32B | 0.27B | 1.50B | 0.79B | 0.81B | -2.43B | -0.07B | -0.73B | -0.49B | -0.64B | 0.37B | 0.49B | 1.37B | 0.66B | 3.18B | 5.54B | 2.01B | 2.08B | 1.73B | 2.14B | 1.28B | 0.76B | 1.02B | 0.37B | 0.03B | 0.53B | 0.91B | 0.17B |
|
Income towards Parent Company
|
0.68B | 1.05B | 1.97B | 0.64B | 1.18B | 1.60B | 0.66B | 0.01B | 0.01B | 0.01B | 0.02B | 0.71B | | | | 1.00B | 1.02B | 1.59B | 0.67B | 0.40B | 0.52B | 0.54B | 0.19B | 0.56B | 0.58B | 0.85B | 3.25B | 0.58B | 1.40B | 1.57B | 2.32B | 0.27B | 1.50B | 0.79B | 0.81B | -2.43B | -0.07B | -0.73B | -0.49B | -0.64B | 0.37B | 0.49B | 1.37B | 0.66B | 3.18B | 5.54B | 2.01B | 2.08B | 1.73B | 2.14B | 1.28B | 0.76B | 1.02B | 0.37B | 0.03B | 0.53B | 0.91B | 0.17B |
|
Net Income towards Common Stockholders
|
0.68B | 1.05B | 1.97B | 0.64B | 1.18B | 1.60B | 0.66B | 0.01B | 0.01B | 0.01B | 0.02B | 0.71B | | | | 1.00B | 1.02B | 1.59B | 0.67B | 0.40B | 0.52B | 0.54B | 0.19B | 0.56B | 0.58B | 0.85B | 3.25B | 0.58B | 1.40B | 1.57B | 2.32B | 0.27B | 1.50B | 0.79B | 0.81B | -2.43B | -0.07B | -0.73B | -0.49B | -0.64B | 0.37B | 0.49B | 1.37B | 0.66B | 3.18B | 5.54B | 2.01B | 2.08B | 1.73B | 2.14B | 1.28B | 0.76B | 1.02B | 0.37B | 0.03B | 0.53B | 0.91B | 0.17B |
|
EPS (Basic)
|
| 1.67 | 3.14 | 1.01 | 1.88 | 2.53 | 1.05 | 2.25 | 1.55 | 0.88 | 0.03 | 2.69 | 1.52 | 2.11 | 2.06 | 1.80 | 1.85 | 2.92 | 1.23 | 0.72 | 0.94 | 0.97 | 0.37 | 1.02 | 1.06 | 1.60 | 6.32 | 1.07 | 2.86 | 3.20 | 4.92 | 0.44 | 3.13 | 1.58 | 1.79 | -5.50 | -0.33 | -1.82 | -1.12 | -1.49 | 0.66 | 0.91 | 2.89 | 1.29 | 6.55 | 11.19 | 3.99 | 4.21 | 3.73 | 4.72 | 2.91 | 1.74 | 2.39 | 0.82 | 0.06 | 1.19 | 2.15 | 0.32 |
|
EPS (Weighted Average and Diluted)
|
| 1.65 | 3.10 | 1.00 | 1.86 | 2.51 | 1.04 | 2.23 | 1.53 | 0.87 | 0.03 | 2.67 | 1.51 | 2.09 | 2.05 | 1.79 | 1.84 | 2.90 | 1.22 | 0.72 | 0.93 | 0.96 | 0.37 | 1.02 | 1.06 | 1.60 | 6.28 | 1.07 | 2.84 | 3.18 | 4.89 | 0.44 | 3.12 | 1.58 | 1.78 | -5.50 | -0.33 | -1.82 | -1.12 | -1.49 | 0.66 | 0.91 | 2.89 | 1.29 | 6.53 | 11.16 | 3.96 | 4.20 | 3.72 | 4.69 | 2.89 | 1.73 | 2.38 | 0.82 | 0.06 | 1.18 | 2.15 | 0.32 |
|
Shares Outstanding (Weighted Average)
|
| | 0.63B | 0.63B | 0.63B | 0.63B | 0.63B | 0.63B | 0.62B | 0.62B | 0.61B | 0.58B | 0.57B | 0.57B | 0.57B | 0.55B | 0.55B | 0.54B | 0.54B | 0.53B | 0.53B | 0.53B | 0.53B | 0.52B | 0.52B | 0.52B | 0.52B | 0.49B | 0.48B | 0.47B | 0.47B | 0.46B | 0.46B | 0.45B | 0.45B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.45B | 0.48B | 0.48B | 0.47B | 0.46B | 0.46B | 0.45B | 0.45B | 0.43B | 0.43B | 0.42B | 0.42B | 0.41B | 0.41B | 0.41B |
|
Shares Outstanding (Diluted Average)
|
| | 0.63B | 0.63B | 0.64B | 0.64B | 0.64B | 0.63B | 0.63B | 0.62B | 0.62B | 0.59B | 0.58B | 0.58B | 0.57B | 0.55B | 0.55B | 0.55B | 0.55B | 0.53B | 0.53B | 0.53B | 0.53B | 0.52B | 0.52B | 0.52B | 0.52B | 0.49B | 0.48B | 0.48B | 0.47B | 0.46B | 0.46B | 0.46B | 0.45B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.45B | 0.49B | 0.48B | 0.47B | 0.47B | 0.46B | 0.46B | 0.45B | 0.43B | 0.43B | 0.43B | 0.42B | 0.41B | 0.41B | 0.41B |
|
EBITDA
|
1.10B | 1.55B | 2.29B | -0.02B | 1.21B | 1.56B | 0.07B | 1.08B | 0.42B | -0.19B | 0.01B | 0.21B | 0.28B | 0.62B | 0.20B | -0.35B | -0.14B | 0.65B | -0.38B | -0.78B | -0.73B | -0.67B | -59.60B | -1.29B | -18.00B | -18.79B | -23.64B | -20.87B | -24.67B | -25.21B | -22.49B | -21.27B | -23.40B | -23.42B | -25.54B | -20.92B | -10.05B | -15.86B | -16.20B | -20.84B | -24.78B | -27.08B | -27.66B | -32.67B | -38.54B | -31.49B | -32.60B | -26.69B | -28.33B | -31.52B | -32.08B | -31.42B | -33.32B | -31.76B | -30.54B | -26.77B | -27.72B | -29.78B |
|
Interest Expenses
|
0.00B | 0.00B | 0.01B | 0.01B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.09B | 0.08B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.14B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 0.14B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B | 0.16B | 0.19B | 0.19B | 0.27B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.26B | 0.26B |
|
Tax Rate
|
38.17% | 32.19% | 13.87% | 40.32% | 37.59% | 34.63% | 42.13% | 32.22% | 34.89% | 34.58% | 32.70% | 32.82% | 35.84% | 31.15% | 14.92% | 28.17% | 30.03% | 32.51% | 19.95% | 33.22% | 28.33% | 34.07% | -212.90% | 29.36% | 31.49% | 32.40% | -397.71% | 18.41% | 23.49% | 20.61% | 20.63% | 20.59% | 17.77% | 15.91% | 24.02% | 2.06% | 84.94% | 46.22% | 28.51% | 17.12% | 14.22% | -8.93% | 15.73% | 20.65% | 22.50% | 22.60% | 21.01% | 21.65% | 22.73% | 23.82% | 27.03% | 21.06% | 22.20% | 10.65% | 292.31% | 18.83% | 18.93% | 16.08% |