|
Revenue
|
8.74B | 9.09B | 9.08B | 8.87B | 8.95B | 10.35B | 9.75B | 9.38B | 9.76B | 10.43B | 10.59B | 10.24B | 10.50B | 11.05B | 11.09B | 10.80B | 10.93B | 11.60B | 11.71B | 11.24B | 11.28B | 12.29B | 12.45B | 12.09B | 11.75B | 12.40B | 12.56B | 12.15B | 12.00B | 13.65B | 13.97B | 13.46B | 13.52B | 14.42B | 14.65B | 14.41B | 14.35B | 15.32B | 15.22B | 14.77B | 14.66B | 15.47B | 15.30B | 15.03B | 13.70B | 8.87B | 11.78B | 11.56B | 11.82B | 16.14B | 16.46B | 16.32B | 16.90B | 18.96B | 19.13B | 18.59B | 18.88B | 19.73B | 19.62B | 19.29B | 19.38B | 20.56B | 20.48B | 20.15B | 19.60B | 21.14B | 21.15B | 20.76B |
|
Cost of Revenue
|
7.10B | 7.32B | 7.33B | 7.17B | 7.26B | 8.37B | 7.91B | 7.62B | 7.93B | 8.47B | 8.64B | 8.40B | 8.63B | 9.03B | 9.06B | 8.84B | 8.98B | 9.53B | 9.65B | 9.27B | 9.28B | 10.13B | 10.26B | 10.00B | 9.69B | 10.18B | 10.32B | 10.00B | 9.86B | 11.15B | 11.28B | 10.89B | 10.99B | 11.66B | 11.86B | 11.71B | 11.67B | 12.40B | 12.31B | 11.99B | 11.90B | 12.50B | 12.36B | 12.20B | 11.13B | 7.30B | 9.56B | 9.46B | 9.70B | 13.22B | 13.48B | 13.43B | 13.89B | 15.51B | 15.64B | 15.24B | 15.44B | 16.04B | 15.97B | 15.77B | 15.77B | 16.72B | 16.73B | 16.50B | 16.02B | 17.15B | 17.25B | 16.97B |
|
Gross Profit
|
1.64B | 1.76B | 1.75B | 1.69B | 1.68B | 1.98B | 1.85B | 1.76B | 1.83B | 1.95B | 1.95B | 1.85B | 1.87B | 2.01B | 2.03B | 1.95B | 1.94B | 2.07B | 2.07B | 1.96B | 1.99B | 2.16B | 2.19B | 2.09B | 2.06B | 2.22B | 2.24B | 2.16B | 2.14B | 2.50B | 2.69B | 2.57B | 2.53B | 2.76B | 2.79B | 2.70B | 2.68B | 2.92B | 2.90B | 2.77B | 2.75B | 2.98B | 2.94B | 2.83B | 2.56B | 1.57B | 2.22B | 2.10B | 2.12B | 2.92B | 2.97B | 2.89B | 3.01B | 3.44B | 3.49B | 3.35B | 3.43B | 3.69B | 3.65B | 3.51B | 3.61B | 3.84B | 3.75B | 3.65B | 3.58B | 3.99B | 3.90B | 3.79B |
|
Other Operating Expenses
|
1.23B | 1.22B | 1.25B | 1.23B | 1.25B | 1.40B | 1.34B | 1.32B | 1.41B | 1.39B | 1.44B | 1.42B | 1.43B | 1.50B | 1.55B | 1.57B | 1.61B | 1.61B | 1.59B | 1.61B | 1.66B | 1.73B | 1.72B | 1.77B | 1.73B | 2.10B | 1.74B | 1.72B | 1.77B | 1.96B | 2.13B | 2.08B | 2.10B | 2.20B | 2.17B | 2.17B | 2.19B | 2.23B | 2.28B | 2.32B | 2.22B | 2.26B | 2.28B | 2.28B | 2.50B | 2.10B | 1.80B | 1.89B | 1.89B | 2.35B | 2.34B | 2.45B | 2.52B | 2.68B | 2.75B | 2.71B | 2.74B | 2.72B | 2.84B | 2.81B | 2.89B | 2.86B | 2.94B | 2.94B | 2.90B | 3.10B | 3.10B | 3.10B |
|
Operating Expenses
|
1.23B | 1.22B | 1.25B | 1.23B | 1.25B | 1.40B | 1.34B | 1.32B | 1.41B | 1.39B | 1.44B | 1.42B | 1.43B | 1.50B | 1.55B | 1.57B | 1.61B | 1.61B | 1.59B | 1.61B | 1.66B | 1.73B | 1.72B | 1.77B | 1.73B | 2.10B | 1.74B | 1.72B | 1.77B | 1.96B | 2.13B | 2.08B | 2.10B | 2.20B | 2.17B | 2.17B | 2.19B | 2.23B | 2.28B | 2.32B | 2.22B | 2.26B | 2.28B | 2.28B | 2.50B | 2.10B | 1.80B | 1.89B | 1.89B | 2.35B | 2.34B | 2.45B | 2.52B | 2.68B | 2.75B | 2.71B | 2.74B | 2.72B | 2.84B | 2.81B | 2.89B | 2.86B | 2.94B | 2.94B | 2.90B | 3.10B | 3.10B | 3.10B |
|
Operating Income
|
0.41B | 0.54B | 0.50B | 0.46B | 0.43B | 0.58B | 0.51B | 0.44B | 0.43B | 0.56B | 0.51B | 0.43B | 0.44B | 0.52B | 0.48B | 0.38B | 0.34B | 0.46B | 0.48B | 0.35B | 0.33B | 0.42B | 0.47B | 0.32B | 0.33B | 0.12B | 0.49B | 0.43B | 0.38B | 0.55B | 0.57B | 0.49B | 0.44B | 0.56B | 0.62B | 0.53B | 0.48B | 0.68B | 0.63B | 0.45B | 0.53B | 0.72B | 0.67B | 0.55B | 0.06B | -0.53B | 0.42B | 0.21B | 0.24B | 0.57B | 0.63B | 0.44B | 0.50B | 0.77B | 0.74B | 0.64B | 0.70B | 0.97B | 0.80B | 0.70B | 0.72B | 0.98B | 0.81B | 0.71B | 0.68B | 0.89B | 0.80B | 0.69B |
|
EBIT
|
0.41B | 0.54B | 0.50B | 0.46B | 0.43B | 0.58B | 0.51B | 0.44B | 0.43B | 0.56B | 0.51B | 0.43B | 0.44B | 0.52B | 0.48B | 0.38B | 0.34B | 0.46B | 0.48B | 0.35B | 0.33B | 0.42B | 0.47B | 0.32B | 0.33B | 0.12B | 0.49B | 0.43B | 0.38B | 0.55B | 0.57B | 0.49B | 0.44B | 0.56B | 0.62B | 0.53B | 0.48B | 0.68B | 0.63B | 0.45B | 0.53B | 0.72B | 0.67B | 0.55B | 0.06B | -0.53B | 0.42B | 0.21B | 0.24B | 0.57B | 0.63B | 0.44B | 0.50B | 0.77B | 0.74B | 0.64B | 0.70B | 0.97B | 0.80B | 0.70B | 0.72B | 0.98B | 0.81B | 0.71B | 0.68B | 0.89B | 0.80B | 0.69B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.15B | -0.16B | -0.17B | -0.16B | -0.16B | -0.15B | -0.17B | -0.17B | -0.17B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.03B | -0.01B |
|
Non Operating Income
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | -0.14B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | -0.00B | -0.01B | -0.00B | 0.05B | -0.00B | 0.00B | -0.01B | -0.04B | -0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.02B | -0.33B | -0.01B | 0.12B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.03B | -0.01B |
|
EBT
|
0.38B | 0.51B | 0.47B | 0.43B | 0.40B | 0.55B | 0.48B | 0.41B | 0.41B | 0.53B | 0.48B | 0.40B | 0.41B | 0.49B | 0.45B | 0.35B | 0.31B | 0.44B | 0.45B | 0.33B | 0.30B | 0.40B | 0.44B | 0.24B | 0.27B | 0.07B | 0.38B | 0.39B | 0.33B | 0.33B | 0.50B | 0.42B | 0.36B | 0.48B | 0.55B | 0.45B | 0.36B | 0.59B | 0.54B | 0.35B | 0.43B | 0.68B | 0.58B | 0.48B | -0.03B | -0.74B | 0.26B | 0.08B | 0.10B | 0.14B | 0.51B | 0.21B | 0.39B | 0.64B | 0.59B | 0.18B | 0.55B | 0.96B | 0.66B | 0.55B | 0.55B | 0.80B | 0.64B | 0.53B | 0.52B | 0.72B | 0.60B | 0.51B |
|
Tax Provisions
|
0.15B | 0.20B | 0.14B | 0.16B | 0.16B | 0.21B | 0.18B | 0.15B | 0.15B | 0.20B | 0.18B | 0.15B | 0.15B | 0.18B | 0.16B | 0.13B | 0.10B | 0.16B | 0.17B | 0.12B | 0.12B | 0.15B | 0.16B | 0.08B | 0.09B | -0.00B | 0.14B | 0.12B | 0.11B | 0.12B | 0.18B | 0.15B | 0.12B | 0.18B | 0.18B | 0.17B | 0.03B | 0.14B | 0.11B | 0.09B | -0.01B | 0.15B | 0.13B | 0.09B | -0.03B | -0.12B | 0.04B | 0.01B | 0.01B | -0.01B | 0.13B | 0.05B | 0.08B | 0.13B | 0.13B | 0.04B | 0.12B | 0.22B | 0.16B | 0.13B | 0.13B | 0.19B | 0.15B | 0.13B | 0.12B | 0.18B | 0.12B | 0.12B |
|
Profit After Tax
|
0.23B | 0.32B | 0.33B | 0.27B | 0.25B | 0.34B | 0.30B | 0.26B | 0.26B | 0.34B | 0.30B | 0.25B | 0.26B | 0.31B | 0.29B | 0.22B | 0.20B | 0.28B | 0.29B | 0.21B | 0.18B | 0.25B | 0.28B | 0.16B | 0.18B | 0.07B | 0.24B | 0.27B | 0.22B | 0.22B | 0.32B | 0.28B | 0.24B | 0.31B | 0.37B | 0.28B | 0.33B | 0.45B | 0.43B | 0.27B | 0.44B | 0.54B | 0.45B | 0.38B | -0.00B | -0.62B | 0.22B | 0.07B | 0.09B | 0.15B | 0.38B | 0.17B | 0.30B | 0.51B | 0.47B | 0.14B | 0.43B | 0.73B | 0.50B | 0.41B | 0.42B | 0.61B | 0.49B | 0.41B | 0.40B | 0.53B | 0.48B | 0.39B |
|
Income from Continuing Operations
|
0.23B | 0.32B | 0.33B | 0.27B | 0.25B | 0.34B | 0.30B | 0.26B | 0.26B | 0.34B | 0.30B | 0.25B | 0.26B | 0.31B | 0.29B | 0.22B | 0.20B | 0.28B | 0.29B | 0.21B | 0.18B | 0.25B | 0.28B | 0.16B | 0.18B | 0.07B | 0.24B | 0.27B | 0.22B | 0.22B | 0.32B | 0.28B | 0.24B | 0.31B | 0.37B | 0.28B | 0.33B | 0.45B | 0.43B | 0.27B | 0.44B | 0.54B | 0.45B | 0.38B | -0.00B | -0.62B | 0.22B | 0.07B | 0.09B | 0.15B | 0.38B | 0.17B | 0.30B | 0.51B | 0.47B | 0.14B | 0.43B | 0.73B | 0.50B | 0.41B | 0.42B | 0.61B | 0.49B | 0.41B | 0.40B | 0.53B | 0.48B | 0.39B |
|
Consolidated Net Income
|
0.23B | 0.32B | 0.33B | 0.27B | 0.25B | 0.34B | 0.30B | 0.26B | 0.26B | 0.34B | 0.30B | 0.25B | 0.26B | 0.31B | 0.29B | 0.22B | 0.20B | 0.28B | 0.29B | 0.21B | 0.18B | 0.25B | 0.28B | 0.16B | 0.18B | 0.07B | 0.24B | 0.27B | 0.22B | 0.22B | 0.32B | 0.28B | 0.24B | 0.31B | 0.37B | 0.28B | 0.33B | 0.45B | 0.43B | 0.27B | 0.44B | 0.54B | 0.45B | 0.38B | -0.00B | -0.62B | 0.22B | 0.07B | 0.09B | 0.15B | 0.38B | 0.17B | 0.30B | 0.51B | 0.47B | 0.14B | 0.43B | 0.73B | 0.50B | 0.41B | 0.42B | 0.61B | 0.49B | 0.41B | 0.40B | 0.53B | 0.48B | 0.39B |
|
Income towards Parent Company
|
0.23B | 0.32B | 0.33B | 0.27B | 0.25B | 0.34B | 0.30B | 0.26B | 0.26B | 0.34B | 0.30B | 0.25B | 0.26B | 0.31B | 0.29B | 0.22B | 0.20B | 0.28B | 0.29B | 0.21B | 0.18B | 0.25B | 0.28B | 0.16B | 0.18B | 0.07B | 0.24B | 0.27B | 0.22B | 0.22B | 0.32B | 0.28B | 0.24B | 0.31B | 0.37B | 0.28B | 0.33B | 0.45B | 0.43B | 0.27B | 0.44B | 0.54B | 0.45B | 0.38B | -0.00B | -0.62B | 0.22B | 0.07B | 0.09B | 0.15B | 0.38B | 0.17B | 0.30B | 0.51B | 0.47B | 0.14B | 0.43B | 0.73B | 0.50B | 0.41B | 0.42B | 0.61B | 0.49B | 0.41B | 0.40B | 0.53B | 0.48B | 0.39B |
|
Net Income towards Common Stockholders
|
0.23B | 0.32B | 0.33B | 0.27B | 0.25B | 0.34B | 0.30B | 0.26B | 0.26B | 0.34B | 0.30B | 0.25B | 0.26B | 0.31B | 0.29B | 0.22B | 0.20B | 0.28B | 0.29B | 0.21B | 0.18B | 0.25B | 0.28B | 0.16B | 0.18B | 0.07B | 0.24B | 0.27B | 0.22B | 0.22B | 0.32B | 0.28B | 0.24B | 0.31B | 0.37B | 0.28B | 0.33B | 0.45B | 0.43B | 0.27B | 0.44B | 0.54B | 0.45B | 0.38B | -0.00B | -0.62B | 0.22B | 0.07B | 0.09B | 0.15B | 0.38B | 0.17B | 0.30B | 0.51B | 0.47B | 0.14B | 0.43B | 0.73B | 0.50B | 0.41B | 0.42B | 0.61B | 0.49B | 0.41B | 0.40B | 0.53B | 0.48B | 0.39B |
|
EPS (Basic)
|
0.38 | 0.53 | 0.55 | 0.45 | 0.42 | 0.57 | 0.51 | 0.44 | 0.44 | 0.57 | 0.51 | 0.43 | 0.44 | 0.53 | 0.49 | 0.38 | 0.34 | 0.48 | 0.49 | 0.36 | 0.31 | 0.43 | 0.47 | 0.27 | 0.30 | 0.12 | 0.41 | 0.48 | 0.38 | 0.38 | 0.58 | 0.50 | 0.44 | 0.56 | 0.70 | 0.55 | 0.63 | 0.86 | 0.83 | 0.52 | 0.86 | 1.04 | 0.88 | 0.75 | -0.01 | -1.21 | 0.43 | 0.13 | 0.17 | 0.30 | 0.74 | 0.33 | 0.60 | 1.00 | 0.92 | 0.28 | 0.85 | 1.45 | 1.00 | 0.82 | 0.85 | 1.23 | 1.00 | 0.83 | 0.82 | 1.09 | 0.99 | 0.81 |
|
EPS (Weighted Average and Diluted)
|
0.38 | 0.53 | 0.55 | 0.45 | 0.42 | 0.57 | 0.51 | 0.44 | 0.44 | 0.57 | 0.51 | 0.43 | 0.44 | 0.53 | 0.49 | 0.38 | 0.34 | 0.48 | 0.48 | 0.36 | 0.31 | 0.43 | 0.47 | 0.27 | 0.30 | 0.12 | 0.41 | 0.48 | 0.38 | 0.37 | 0.58 | 0.50 | 0.44 | 0.56 | 0.69 | 0.54 | 0.63 | 0.85 | 0.81 | 0.51 | 0.85 | 1.02 | 0.87 | 0.74 | -0.01 | -1.20 | 0.42 | 0.13 | 0.17 | 0.29 | 0.73 | 0.33 | 0.59 | 0.99 | 0.91 | 0.28 | 0.84 | 1.44 | 0.99 | 0.82 | 0.85 | 1.23 | 0.99 | 0.82 | 0.82 | 1.08 | 0.99 | 0.81 |
|
Shares Outstanding (Weighted Average)
|
0.60B | 0.60B | 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 | 0.60B | 0.58B | 0.58B | 0.57B | 0.56B | 0.55B | 0.55B | 0.54B | 0.53B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.50B | 0.50B | 0.50B | 0.49B | 0.49B | 0.49B | 0.49B | 0.48B | 0.48B |
|
Shares Outstanding (Diluted Average)
|
0.60B | 0.60B | 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 | 0.60B | 0.60B | 0.60B | 0.60B | 0.59B | 0.58B | 0.58B | 0.56B | 0.56B | 0.55B | 0.55B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.52B | 0.52B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.50B | 0.50B | 0.49B | 0.49B | 0.49B | 0.49B | 0.48B | 0.48B |
|
EBITDA
|
0.41B | 0.54B | 0.50B | 0.46B | 0.43B | 0.58B | 0.51B | 0.44B | 0.43B | 0.56B | 0.51B | 0.43B | 0.44B | 0.52B | 0.48B | 0.38B | 0.34B | 0.46B | 0.48B | 0.35B | 0.33B | 0.42B | 0.47B | 0.32B | 0.33B | 0.12B | 0.49B | 0.43B | 0.38B | 0.55B | 0.57B | 0.49B | 0.44B | 0.56B | 0.62B | 0.53B | 0.48B | 0.68B | 0.63B | 0.45B | 0.53B | 0.72B | 0.67B | 0.55B | 0.06B | -0.53B | 0.42B | 0.21B | 0.24B | 0.57B | 0.63B | 0.44B | 0.50B | 0.77B | 0.74B | 0.64B | 0.70B | 0.97B | 0.80B | 0.70B | 0.72B | 0.98B | 0.81B | 0.71B | 0.68B | 0.89B | 0.80B | 0.69B |
|
Interest Expenses
|
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 | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
40.58% | 38.22% | 29.93% | 37.88% | 38.61% | 38.44% | 37.28% | 37.07% | 36.25% | 37.13% | 36.90% | 37.81% | 37.12% | 36.81% | 36.37% | 37.14% | 34.26% | 35.45% | 36.84% | 35.37% | 39.01% | 36.54% | 36.18% | 33.12% | 33.56% | -6.22% | 35.98% | 30.71% | 33.57% | 34.89% | 35.28% | 34.87% | 33.77% | 36.89% | 32.72% | 37.11% | 9.54% | 24.32% | 19.88% | 24.59% | -2.12% | 21.48% | 22.01% | 19.54% | 88.54% | 16.00% | 16.17% | 17.05% | 13.54% | -6.39% | 25.40% | 21.27% | 21.31% | 20.55% | 21.74% | 20.88% | 22.46% | 23.40% | 24.13% | 23.85% | 23.29% | 23.88% | 23.68% | 23.83% | 23.33% | 25.84% | 20.67% | 23.73% |