|
Revenue
|
1.78B | 1.94B | 2.10B | 1.93B | 1.96B | 2.27B | 2.28B | 2.20B | 1.99B | 2.35B | 2.29B | 2.38B | 2.45B | 2.72B | 2.60B | 2.59B | 2.39B | 2.74B | 2.66B | 2.83B | 2.72B | 2.70B | 2.52B | 2.63B | 2.44B | 2.83B | 2.51B | 3.04B | 2.90B | 3.07B | 3.01B | 3.13B | 3.15B | 3.23B | 3.17B | 3.20B | 3.23B | 3.28B | 3.42B | 3.47B | 3.63B | 3.79B | 3.20B | 3.61B | 3.64B | 4.14B | 4.12B | 4.14B | 4.04B | 4.36B | 3.92B | 3.90B | 4.05B | 4.36B | 4.25B | 4.16B | 5.15B | 5.01B | 6.34B | 4.88B | 5.65B | 5.24B | 5.26B | 5.60B | 6.20B |
|
Cost of Revenue
|
1.16B | 1.37B | 1.38B | 1.31B | 1.39B | 1.47B | 1.47B | 1.52B | 1.51B | 1.72B | 1.58B | 1.63B | 1.66B | 1.80B | 1.69B | 2.03B | 1.71B | 1.87B | 1.84B | 1.84B | 1.86B | 1.87B | 1.78B | 1.87B | 1.83B | 2.02B | 1.89B | 2.00B | 1.99B | 2.12B | 2.11B | 2.16B | 2.10B | 2.15B | 2.36B | 2.28B | 2.21B | 2.47B | 2.51B | 2.52B | 2.47B | 2.70B | 2.66B | 2.70B | 2.53B | 3.18B | 3.19B | 2.81B | 3.29B | 2.38B | 12.78B | 2.94B | 3.05B | 3.12B | 3.06B | 3.01B | 3.96B | 3.84B | 5.13B | 3.71B | 4.12B | 3.94B | 3.82B | 4.04B | 4.36B |
|
Gross Profit
|
0.62B | 0.57B | 0.73B | 0.62B | 0.56B | 0.80B | 0.81B | 0.68B | 0.48B | 0.63B | 0.71B | 0.75B | 0.79B | 0.93B | 0.91B | 0.56B | 0.67B | 0.87B | 0.81B | 0.99B | 0.86B | 0.83B | 0.75B | 0.76B | 0.61B | 0.81B | 0.63B | 1.04B | 0.91B | 0.95B | 0.90B | 0.96B | 1.04B | 1.08B | 0.81B | 0.92B | 1.02B | 0.81B | 0.91B | 0.95B | 1.16B | 1.08B | 0.54B | 0.91B | 1.11B | 0.96B | 0.93B | 1.32B | 0.75B | 1.98B | -8.86B | 0.96B | 1.00B | 1.23B | 1.19B | 1.14B | 1.19B | 1.17B | 1.21B | 1.17B | 1.53B | 1.30B | 1.44B | 1.55B | 1.85B |
|
Other Operating Expenses
|
1.60B | 1.78B | 1.91B | 1.73B | 1.76B | 2.00B | 2.06B | 2.02B | 1.84B | 2.15B | 2.11B | 2.16B | 2.25B | 2.40B | 2.32B | 2.67B | 2.19B | 2.51B | 2.46B | 2.53B | 2.48B | 2.42B | 2.34B | 2.42B | 2.30B | 2.62B | 2.40B | 2.69B | 2.61B | 2.77B | 2.80B | 2.79B | 2.81B | 2.98B | 3.04B | 2.95B | 2.90B | 3.14B | 3.20B | 3.21B | 3.28B | 3.48B | 3.30B | 3.41B | 3.36B | 3.97B | 3.93B | 3.65B | 4.08B | 4.30B | 3.65B | 3.76B | 4.13B | 3.98B | 3.90B | 3.89B | 4.77B | 4.84B | 6.07B | 4.61B | 5.44B | 5.02B | 4.89B | 5.26B | 5.88B |
|
Operating Expenses
|
1.60B | 1.78B | 1.91B | 1.73B | 1.76B | 2.00B | 2.06B | 2.02B | 1.84B | 2.15B | 2.11B | 2.16B | 2.25B | 2.40B | 2.32B | 2.67B | 2.19B | 2.51B | 2.46B | 2.53B | 2.48B | 2.42B | 2.34B | 2.42B | 2.30B | 2.62B | 2.40B | 2.69B | 2.61B | 2.77B | 2.80B | 2.79B | 2.81B | 2.98B | 3.04B | 2.95B | 2.90B | 3.14B | 3.20B | 3.21B | 3.28B | 3.48B | 3.30B | 3.41B | 3.36B | 3.97B | 3.93B | 3.65B | 4.08B | 4.30B | 3.65B | 3.76B | 4.13B | 3.98B | 3.90B | 3.89B | 4.77B | 4.84B | 6.07B | 4.61B | 5.44B | 5.02B | 4.89B | 5.26B | 5.88B |
|
Operating Income
|
0.30B | 0.32B | 0.30B | 0.29B | 0.29B | 0.36B | 0.37B | 0.34B | 0.27B | 0.30B | 0.34B | 0.33B | 0.40B | 0.37B | 0.43B | 0.44B | 0.37B | 0.46B | 0.40B | 0.41B | 0.45B | 0.45B | 0.43B | 0.45B | 0.39B | 0.47B | 0.42B | 0.51B | 0.49B | 0.50B | 0.51B | 0.52B | 0.56B | 0.57B | 0.52B | 0.53B | 0.57B | 0.52B | 0.58B | 0.58B | 0.68B | 0.68B | 0.59B | 0.65B | 0.65B | 0.68B | 0.81B | 0.76B | 0.80B | 0.77B | 3.14B | 0.75B | 0.77B | 0.83B | 0.86B | 0.86B | 0.92B | 0.96B | 0.96B | 1.08B | 1.19B | 1.19B | 1.23B | 1.41B | 1.48B |
|
EBIT
|
0.30B | 0.32B | 0.30B | 0.29B | 0.29B | 0.36B | 0.37B | 0.34B | 0.27B | 0.30B | 0.34B | 0.33B | 0.40B | 0.37B | 0.43B | 0.44B | 0.37B | 0.46B | 0.40B | 0.41B | 0.45B | 0.45B | 0.43B | 0.45B | 0.39B | 0.47B | 0.42B | 0.51B | 0.49B | 0.50B | 0.51B | 0.52B | 0.56B | 0.57B | 0.52B | 0.53B | 0.57B | 0.52B | 0.58B | 0.58B | 0.68B | 0.68B | 0.59B | 0.65B | 0.65B | 0.68B | 0.81B | 0.76B | 0.80B | 0.77B | 3.14B | 0.75B | 0.77B | 0.83B | 0.86B | 0.86B | 0.92B | 0.96B | 0.96B | 1.08B | 1.19B | 1.19B | 1.23B | 1.41B | 1.48B |
|
Non Operating Investment Income
|
0.04B | -0.01B | 0.13B | 0.02B | -0.02B | 0.07B | 0.12B | 0.03B | -0.14B | -0.05B | 0.04B | 0.02B | 0.08B | 0.11B | 0.09B | 0.05B | -0.08B | -0.00B | 0.08B | 0.12B | 0.02B | -0.04B | 0.01B | -0.02B | -0.11B | -0.04B | -0.12B | 0.12B | 0.09B | 0.01B | 0.06B | 0.06B | 0.02B | 0.03B | -0.00B | -0.01B | -0.02B | -0.14B | 0.01B | 0.01B | 0.05B | 0.02B | -0.28B | 0.08B | 0.07B | 0.10B | 0.30B | 0.11B | 0.06B | 0.10B | 0.57B | -0.24B | -0.15B | -0.01B | -0.08B | -0.12B | -0.13B | -0.15B | -0.15B | -0.27B | -0.08B | -0.25B | -0.08B | -0.04B | 0.01B |
|
Non Operating Income
|
| | | | -0.00B | 0.04B | | | -0.00B | 0.02B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.21B | 0.19B | 0.19B | 0.20B | 0.20B | 0.28B | 0.23B | 0.19B | 0.16B | 0.19B | 0.18B | 0.22B | 0.20B | 0.32B | 0.28B | -0.07B | 0.20B | 0.23B | 0.20B | 0.30B | 0.23B | 0.28B | 0.18B | 0.21B | 0.14B | 0.21B | 0.11B | 0.35B | 0.29B | 0.30B | 0.21B | 0.34B | 0.34B | 0.26B | 0.14B | 0.25B | 0.32B | 0.14B | 0.22B | 0.26B | 0.35B | 0.31B | -0.10B | 0.20B | 0.28B | 0.17B | 0.19B | 0.48B | -0.03B | 0.06B | 0.27B | 0.15B | -0.08B | 0.38B | 0.35B | 0.27B | 0.38B | 0.16B | 0.27B | 0.27B | 0.21B | 0.23B | 0.37B | 0.34B | 0.32B |
|
Tax Provisions
|
0.06B | 0.13B | 0.07B | 0.07B | 0.07B | 0.06B | 0.08B | 0.06B | 0.02B | 0.05B | 0.06B | 0.07B | 0.06B | 0.10B | 0.09B | -0.03B | 0.06B | 0.08B | 0.06B | 0.10B | 0.07B | 0.09B | 0.06B | 0.08B | 0.06B | 0.04B | 0.03B | 0.12B | 0.09B | 0.11B | 0.06B | 0.11B | 0.11B | -0.96B | 0.04B | 0.04B | 0.02B | 0.03B | 0.05B | 0.06B | 0.08B | 0.07B | -0.01B | 0.04B | 0.07B | 0.04B | 0.05B | 0.14B | -0.01B | 0.04B | 0.21B | 0.04B | -0.00B | 0.09B | 0.10B | 0.06B | 0.09B | 0.00B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.16B | 0.07B |
|
Profit After Tax
|
0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.20B | 0.15B | 0.12B | 0.13B | 0.14B | 0.12B | 0.14B | 0.14B | 0.22B | 0.19B | -0.05B | 0.14B | 0.14B | 0.14B | 0.20B | 0.16B | 0.19B | 0.13B | 0.13B | 0.08B | 0.16B | 0.08B | 0.24B | 0.20B | 0.19B | 0.15B | 0.23B | 0.23B | 1.22B | 0.10B | 0.20B | 0.30B | 0.11B | 0.17B | 0.20B | 0.26B | 0.23B | -0.09B | 0.16B | 0.21B | 0.13B | 0.14B | 0.34B | -0.02B | 0.16B | 0.20B | 0.11B | -0.07B | 0.29B | 0.25B | 0.21B | 0.29B | 0.16B | 0.21B | 0.20B | 0.16B | 0.15B | 0.29B | 0.18B | 0.26B |
|
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 |
|
Income from Continuing Operations
|
0.15B | 0.06B | 0.12B | 0.13B | 0.13B | 0.22B | 0.15B | 0.12B | 0.13B | 0.14B | 0.12B | 0.14B | 0.14B | 0.22B | 0.19B | -0.05B | 0.14B | 0.14B | 0.14B | 0.20B | 0.16B | 0.19B | 0.13B | 0.13B | 0.08B | 0.16B | 0.08B | 0.24B | 0.20B | 0.19B | 0.15B | 0.23B | 0.23B | 1.22B | 0.10B | 0.20B | 0.30B | 0.11B | 0.17B | 0.20B | 0.26B | 0.23B | -0.09B | 0.16B | 0.21B | 0.13B | 0.14B | 0.34B | -0.02B | 0.01B | 0.05B | 0.11B | -0.07B | 0.29B | 0.25B | 0.21B | 0.29B | 0.16B | 0.21B | 0.20B | 0.16B | 0.15B | 0.29B | 0.18B | 0.26B |
|
Consolidated Net Income
|
0.15B | 0.06B | 0.12B | 0.13B | 0.13B | 0.22B | 0.15B | 0.12B | 0.13B | 0.14B | 0.12B | 0.14B | 0.14B | 0.22B | 0.19B | -0.05B | 0.14B | 0.14B | 0.14B | 0.20B | 0.16B | 0.19B | 0.13B | 0.13B | 0.08B | 0.16B | 0.08B | 0.24B | 0.20B | 0.19B | 0.15B | 0.23B | 0.23B | 1.22B | 0.10B | 0.20B | 0.30B | 0.11B | 0.17B | 0.20B | 0.26B | 0.23B | -0.09B | 0.16B | 0.21B | 0.13B | 0.14B | 0.34B | -0.02B | 0.01B | 0.05B | 0.11B | -0.07B | 0.29B | 0.25B | 0.21B | 0.29B | 0.16B | 0.21B | 0.20B | 0.16B | 0.15B | 0.29B | 0.18B | 0.26B |
|
Income towards Parent Company
|
0.15B | 0.06B | 0.12B | 0.13B | 0.13B | 0.22B | 0.15B | 0.12B | 0.13B | 0.14B | 0.12B | 0.14B | 0.14B | 0.22B | 0.19B | -0.05B | 0.14B | 0.14B | 0.14B | 0.20B | 0.16B | 0.19B | 0.13B | 0.13B | 0.08B | 0.16B | 0.08B | 0.24B | 0.20B | 0.19B | 0.15B | 0.23B | 0.23B | 1.22B | 0.10B | 0.20B | 0.30B | 0.11B | 0.17B | 0.20B | 0.26B | 0.23B | -0.09B | 0.16B | 0.21B | 0.13B | 0.14B | 0.34B | -0.02B | 0.01B | 0.05B | 0.11B | -0.07B | 0.29B | 0.25B | 0.21B | 0.29B | 0.16B | 0.21B | 0.20B | 0.16B | 0.15B | 0.29B | 0.18B | 0.26B |
|
Net Income towards Common Stockholders
|
0.15B | 0.06B | 0.12B | 0.13B | 0.13B | 0.22B | 0.15B | 0.12B | 0.13B | 0.14B | 0.12B | 0.14B | 0.14B | 0.22B | 0.19B | -0.05B | 0.14B | 0.14B | 0.14B | 0.20B | 0.16B | 0.19B | 0.13B | 0.13B | 0.08B | 0.16B | 0.08B | 0.24B | 0.20B | 0.19B | 0.15B | 0.23B | 0.23B | 1.22B | 0.10B | 0.20B | 0.30B | 0.11B | 0.17B | 0.20B | 0.26B | 0.23B | -0.09B | 0.16B | 0.21B | 0.13B | 0.14B | 0.34B | -0.02B | 0.01B | 0.05B | 0.11B | -0.07B | 0.29B | 0.25B | 0.21B | 0.29B | 0.16B | 0.21B | 0.20B | 0.16B | 0.15B | 0.29B | 0.18B | 0.26B |
|
EPS (Basic)
|
1.62 | 0.78 | 1.68 | 1.74 | 1.75 | 2.68 | 2.03 | 1.68 | 1.82 | 1.89 | 1.68 | 1.91 | 1.96 | 3.02 | 2.51 | -0.69 | 1.95 | 2.05 | 1.94 | 2.87 | 2.30 | 2.78 | 1.84 | 1.97 | 1.26 | 2.49 | 1.18 | 3.68 | 3.10 | 2.96 | 2.26 | 3.60 | 3.53 | 18.89 | 1.55 | 3.19 | 4.76 | 1.75 | 2.70 | 3.23 | 4.19 | 3.75 | -1.41 | 2.49 | 3.13 | 1.95 | 2.04 | 5.06 | -0.32 | 2.32 | 2.93 | 1.57 | -1.13 | 4.36 | 3.77 | 3.09 | 4.34 | 2.40 | 3.20 | 3.07 | 2.37 | 2.26 | 4.33 | 2.72 | 3.85 |
|
EPS (Weighted Average and Diluted)
|
1.61 | 1.52 | 1.64 | 1.70 | 1.72 | 2.62 | 2.02 | 1.66 | 1.81 | 1.88 | 1.67 | 1.91 | 1.95 | 3.00 | 2.49 | -0.69 | 1.93 | 2.02 | 1.92 | 2.84 | 2.28 | 2.75 | 1.81 | 1.94 | 1.25 | 2.45 | 1.17 | 3.64 | 3.07 | 2.92 | 2.22 | 3.54 | 3.47 | 18.48 | 1.52 | 3.13 | 4.68 | 1.70 | 2.65 | 3.18 | 4.12 | 3.69 | -1.41 | 2.48 | 3.12 | 1.95 | 2.03 | 5.02 | -0.32 | 10.39 | 2.91 | 1.55 | -1.13 | 4.30 | 3.72 | 3.05 | 4.29 | 2.37 | 3.16 | 3.03 | 2.33 | 2.22 | 4.27 | 2.70 | 3.81 |
|
Shares Outstanding (Weighted Average)
|
| 0.07B | | 0.07B | | | | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.30B | 0.32B | 0.30B | 0.29B | 0.29B | 0.36B | 0.37B | 0.34B | 0.27B | 0.30B | 0.34B | 0.33B | 0.40B | 0.37B | 0.43B | 0.44B | 0.37B | 0.46B | 0.40B | 0.41B | 0.45B | 0.45B | 0.43B | 0.45B | 0.39B | 0.47B | 0.42B | 0.51B | 0.49B | 0.50B | 0.51B | 0.52B | 0.56B | 0.57B | 0.52B | 0.53B | 0.57B | 0.52B | 0.58B | 0.58B | 0.68B | 0.68B | 0.59B | 0.65B | 0.65B | 0.68B | 0.81B | 0.76B | 0.80B | 0.77B | 3.14B | 0.75B | 0.77B | 0.83B | 0.86B | 0.86B | 0.92B | 0.96B | 0.96B | 1.08B | 1.19B | 1.19B | 1.23B | 1.41B | 1.48B |
|
Interest Expenses
|
0.09B | 0.13B | 0.06B | 0.08B | 0.09B | 0.08B | 0.11B | 0.10B | 0.04B | 0.08B | 0.09B | 0.07B | 0.13B | 0.09B | 0.13B | 0.12B | 0.06B | 0.17B | 0.11B | 0.12B | 0.12B | 0.10B | 0.12B | 0.08B | 0.04B | 0.11B | 0.09B | 0.10B | 0.12B | 0.06B | 0.11B | 0.12B | 0.13B | 0.15B | 0.08B | 0.11B | 0.14B | 0.09B | 0.13B | 0.16B | 0.23B | 0.18B | 0.15B | 0.19B | 0.20B | 0.17B | 0.15B | 0.22B | 0.18B | 0.16B | 0.70B | 0.14B | 0.19B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.25B | 0.23B | 0.31B | 0.29B | 0.30B | 0.31B | 0.55B |
|
Tax Rate
|
30.02% | 69.19% | 36.66% | 35.87% | 34.96% | 21.64% | 34.33% | 33.78% | 13.94% | 28.29% | 31.78% | 34.64% | 28.29% | 30.55% | 33.46% | 33.64% | 31.60% | 36.83% | 31.48% | 34.02% | 31.84% | 30.95% | 32.05% | 39.01% | 40.39% | 21.10% | 28.92% | 33.16% | 30.90% | 35.66% | 29.99% | 31.57% | 33.09% | -376.15% | 27.32% | 17.37% | 6.64% | 20.24% | 21.66% | 22.31% | 24.21% | 23.70% | 8.33% | 18.97% | 25.26% | 21.89% | 25.27% | 28.63% | 35.29% | 73.68% | 80.52% | 27.89% | 2.60% | 23.10% | 27.92% | 21.89% | 23.95% | 2.44% | 22.06% | 24.16% | 26.17% | 33.33% | 21.95% | 46.92% | 20.31% |