|
Revenue
|
22.00B | 21.66B | 21.70B | 21.78B | 23.19B | 23.26B | 23.67B | 24.03B | 25.43B | 25.23B | 25.28B | 25.92B | 27.28B | 27.27B | 27.30B | 28.77B | 30.34B | 30.41B | 30.62B | 31.12B | 31.71B | 32.57B | 32.76B | 33.43B | 35.76B | 36.26B | 41.49B | 43.60B | 44.53B | 46.48B | 46.29B | 47.53B | 48.72B | 50.05B | 50.32B | 52.06B | 55.19B | 56.09B | 56.56B | 58.42B | 60.31B | 60.59B | 60.35B | 60.90B | 64.42B | 62.14B | 65.11B | 65.47B | 70.20B | 71.32B | 72.34B | 73.74B | 80.15B | 80.33B | 80.89B | 82.79B | 91.93B | 92.90B | 92.36B | 94.43B | 99.80B | 98.86B | 100.82B | 100.81B | 109.58B | 111.62B | 113.16B |
|
Cost of Revenue
|
16.57B | 16.51B | 16.17B | 16.04B | 17.17B | 17.22B | 17.19B | 17.26B | 18.73B | 18.58B | 18.41B | 18.62B | 19.94B | 20.01B | 19.47B | 20.80B | 22.57B | 22.17B | 22.04B | 22.87B | 23.21B | 23.52B | 23.09B | 23.81B | 25.79B | 26.13B | 25.73B | 26.23B | 28.43B | 29.87B | 29.04B | 29.70B | 32.08B | 32.55B | 32.20B | 33.21B | 35.86B | 36.43B | 36.16B | 36.95B | 38.94B | 39.18B | 39.04B | 39.28B | 41.00B | 34.68B | 41.64B | 42.08B | 44.90B | 46.55B | 47.30B | 48.16B | 52.52B | 52.09B | 52.63B | 53.59B | 59.84B | 60.27B | 59.55B | 62.23B | 65.73B | 65.46B | 65.96B | 67.03B | 73.41B | 78.58B | 79.96B |
|
Gross Profit
|
5.43B | 5.15B | 5.52B | 5.74B | 6.02B | 6.04B | 6.48B | 6.77B | 6.71B | 6.66B | 6.87B | 7.29B | 7.34B | 7.25B | 7.83B | 7.97B | 7.77B | 8.23B | 8.58B | 8.24B | 8.50B | 9.05B | 9.67B | 9.62B | 9.97B | 10.14B | 15.76B | 17.37B | 16.10B | 16.61B | 17.25B | 17.84B | 16.64B | 17.50B | 18.12B | 18.85B | 19.32B | 19.66B | 20.40B | 21.46B | 21.37B | 21.41B | 21.31B | 21.62B | 23.42B | 27.46B | 23.48B | 23.39B | 25.29B | 24.77B | 25.04B | 25.58B | 27.63B | 28.24B | 28.26B | 29.20B | 32.09B | 32.63B | 32.81B | 32.20B | 34.06B | 33.40B | 34.86B | 33.77B | 36.16B | 33.03B | 33.20B |
|
Selling, General & Administrative
|
3.13B | 3.04B | 3.16B | 3.41B | 3.28B | 3.36B | 3.55B | 4.09B | 3.62B | 3.73B | 3.90B | 4.31B | 4.10B | 4.08B | 4.28B | 4.85B | 4.61B | 4.83B | 4.87B | 4.63B | 5.19B | 5.21B | 5.44B | 5.43B | 5.83B | 5.74B | 6.18B | 6.56B | 6.76B | 6.79B | 7.03B | 7.82B | 7.02B | 7.33B | 7.39B | 7.82B | 8.51B | 8.39B | 8.48B | 8.70B | 8.52B | 8.41B | 8.96B | 9.30B | 10.02B | 10.00B | 10.17B | 11.51B | 10.22B | 10.36B | 10.72B | 11.27B | 11.40B | 11.71B | 11.66B | 13.01B | 13.62B | 13.81B | 13.86B | 13.34B | 14.08B | 13.16B | 13.28B | 12.49B | 13.59B | 13.78B | 15.22B |
|
Other Operating Expenses
|
17.21B | 17.18B | 16.86B | 16.80B | 17.90B | 18.00B | 17.98B | 18.14B | 19.59B | 19.40B | 19.31B | 19.53B | 20.87B | 20.96B | 20.41B | 21.82B | 23.59B | 23.18B | 23.12B | 24.03B | 24.46B | 24.82B | 24.42B | 25.24B | 27.28B | 27.63B | 32.29B | 34.57B | 34.81B | 36.49B | 35.68B | 36.53B | 38.29B | 38.99B | 38.85B | 40.26B | 42.63B | 43.50B | 43.49B | 45.22B | 46.96B | 47.44B | 46.38B | 46.51B | 49.41B | 42.90B | 50.29B | 50.44B | 53.23B | 54.98B | 55.90B | 56.93B | 61.80B | 61.49B | 61.77B | 62.89B | | 71.04B | 69.98B | 73.40B | -7.09B | 77.82B | 78.83B | 80.54B | 86.86B | 92.69B | 93.62B |
|
Operating Expenses
|
20.34B | 20.21B | 20.02B | 20.21B | 21.18B | 21.36B | 21.52B | 22.23B | 23.21B | 23.14B | 23.21B | 23.84B | 24.96B | 25.04B | 24.69B | 26.67B | 28.20B | 28.01B | 27.99B | 28.66B | 29.65B | 30.02B | 29.86B | 30.67B | 33.12B | 33.37B | 38.47B | 41.13B | 41.57B | 43.28B | 42.71B | 44.35B | 45.31B | 46.32B | 46.23B | 48.08B | 51.13B | 51.88B | 51.97B | 53.92B | 55.48B | 55.85B | 55.34B | 55.81B | 59.42B | 52.90B | 60.46B | 61.95B | 63.46B | 65.34B | 66.62B | 68.20B | 73.20B | 73.20B | 73.43B | 75.90B | 83.84B | 84.85B | 83.83B | 86.74B | 91.86B | 90.98B | 92.11B | 93.03B | 100.46B | 106.47B | 108.85B |
|
Operating Income
|
1.67B | 1.44B | 1.68B | 1.57B | 2.02B | 1.90B | 2.15B | 1.80B | 2.22B | 2.10B | 2.07B | 2.07B | 2.32B | 2.23B | 2.61B | 2.10B | 2.14B | 2.40B | 2.63B | 2.45B | 2.05B | 2.55B | 2.90B | 2.77B | 2.64B | 2.90B | 3.02B | 2.47B | 2.96B | 3.20B | 3.58B | 3.19B | 3.41B | 3.73B | 4.09B | 3.98B | 4.05B | 4.20B | 4.59B | 4.50B | 4.83B | 4.74B | 5.01B | 5.09B | 5.00B | 9.24B | 4.65B | 3.52B | 6.74B | 5.98B | 5.71B | 5.54B | 6.95B | 7.13B | 7.46B | 6.89B | 8.09B | 8.06B | 8.53B | 7.69B | 7.93B | 7.88B | 8.71B | 7.77B | 9.12B | 5.15B | 4.32B |
|
EBIT
|
1.67B | 1.44B | 1.68B | 1.57B | 2.02B | 1.90B | 2.15B | 1.80B | 2.22B | 2.10B | 2.07B | 2.07B | 2.32B | 2.23B | 2.61B | 2.10B | 2.14B | 2.40B | 2.63B | 2.45B | 2.05B | 2.55B | 2.90B | 2.77B | 2.64B | 2.90B | 3.02B | 2.47B | 2.96B | 3.20B | 3.58B | 3.19B | 3.41B | 3.73B | 4.09B | 3.98B | 4.05B | 4.20B | 4.59B | 4.50B | 4.83B | 4.74B | 5.01B | 5.09B | 5.00B | 9.24B | 4.65B | 3.52B | 6.74B | 5.98B | 5.71B | 5.54B | 6.95B | 7.13B | 7.46B | 6.89B | 8.09B | 8.06B | 8.53B | 7.69B | 7.93B | 7.88B | 8.71B | 7.77B | 9.12B | 5.15B | 4.32B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.09B | -1.23B | -0.02B | 0.02B | -0.01B | -0.04B | -0.08B |
|
Interest & Investment Income
|
0.16B | 0.15B | 0.14B | 0.14B | 0.17B | 0.15B | 0.14B | 0.15B | 0.18B | 0.16B | 0.17B | 0.14B | 0.17B | 0.18B | 0.14B | 0.18B | 0.20B | 0.20B | 0.16B | 0.18B | 0.19B | 0.25B | 0.17B | 0.17B | 0.15B | 0.21B | 0.17B | 0.18B | 0.18B | 0.19B | 0.19B | 0.26B | 0.22B | 0.26B | 0.25B | 0.30B | 0.30B | 0.35B | 0.38B | 0.34B | 0.41B | 0.58B | 0.47B | 0.43B | 0.36B | 0.34B | 0.35B | 0.45B | 0.45B | 0.56B | 0.50B | 0.81B | 0.37B | 0.29B | 0.51B | 0.85B | 0.80B | 1.11B | 1.00B | 1.18B | 1.01B | 1.00B | 1.64B | 1.55B | 1.03B | 1.11B | 1.13B |
|
EBT
|
1.54B | 1.30B | 1.54B | 1.43B | 1.89B | 1.78B | 2.03B | 1.68B | 2.10B | 1.98B | 1.94B | 1.94B | 2.17B | 2.07B | 2.45B | 1.93B | 1.96B | 2.23B | 2.45B | 2.28B | 1.89B | 2.40B | 2.75B | 2.61B | 2.49B | 2.74B | 2.79B | 2.21B | 2.70B | 2.93B | 3.31B | 2.92B | 3.13B | 3.43B | 3.79B | 3.67B | 3.72B | 3.86B | 4.24B | 4.12B | 4.43B | 4.33B | 4.57B | 4.66B | 4.56B | 8.81B | 4.26B | 3.12B | 6.34B | 5.57B | 5.29B | 5.11B | 6.52B | 6.67B | 6.95B | 6.21B | 7.33B | 7.23B | 7.69B | 6.86B | 0.00B | 5.67B | 7.61B | 6.79B | 8.11B | 4.08B | 3.23B |
|
Tax Provisions
|
0.55B | 0.44B | 0.50B | 0.50B | 0.70B | 0.66B | 0.75B | 0.64B | 0.76B | 0.71B | 0.67B | 0.68B | 0.78B | 0.74B | 0.90B | 0.68B | 0.72B | 0.79B | 0.88B | 0.85B | 0.80B | 0.99B | 1.15B | 1.10B | 1.08B | 1.16B | 1.17B | 0.96B | 1.07B | 1.17B | 1.33B | 1.21B | 0.94B | 1.08B | 1.23B | -0.05B | 0.80B | 0.85B | 0.95B | 0.96B | 0.88B | 0.94B | 0.94B | 0.99B | 1.09B | 2.12B | 1.00B | 0.76B | 1.36B | 1.20B | 1.10B | 0.92B | 1.37B | 1.47B | 1.56B | 1.31B | 1.56B | 1.57B | 1.65B | 1.18B | 1.22B | 1.24B | 1.36B | 1.01B | 1.63B | 0.51B | 0.69B |
|
Profit After Tax
|
0.98B | 0.86B | 1.03B | 0.94B | 1.19B | 1.12B | 1.28B | 1.04B | 1.35B | 1.27B | 1.27B | 1.26B | 1.39B | 1.34B | 1.56B | 1.24B | 1.24B | 1.44B | 1.57B | 1.43B | 1.10B | 1.41B | 1.60B | 1.51B | 1.41B | 1.58B | 1.62B | 1.25B | 1.63B | 1.76B | 1.98B | 1.71B | 2.19B | 2.35B | 2.56B | 3.72B | 2.92B | 3.01B | 3.28B | 3.16B | 3.56B | 3.38B | 3.63B | 3.67B | 3.46B | 6.70B | 3.26B | 2.35B | 4.98B | 4.37B | 4.19B | 4.19B | 5.15B | 5.20B | 5.38B | 4.91B | 5.77B | 5.66B | 6.04B | 5.67B | -1.41B | 4.42B | 6.26B | 5.78B | 6.47B | 3.57B | 2.54B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | -2.09B | -2.17B | -2.01B | -2.06B | -2.48B | -2.49B | -2.59B | -2.62B | -2.73B | -2.75B | -2.76B | -2.82B | -2.89B | -2.89B | -2.87B | -2.84B | -2.91B | -3.01B | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | 0.05B | | | | | | | | | | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.07B | 0.08B | 0.10B | 0.09B | 0.09B | 0.10B | 0.12B | 0.09B | 0.09B | 0.09B | 0.13B | 0.08B | 0.06B | 0.08B | 0.14B | 0.12B | 0.11B | 0.10B | 0.12B | 0.12B | 0.13B | 0.12B | 0.15B | 0.16B | 0.18B | 0.20B | 0.22B | 0.19B | 0.20B | 0.20B | 0.24B | 0.18B | 0.17B | 0.20B |
|
Income from Continuing Operations
|
0.98B | 0.86B | 1.03B | 0.93B | 1.19B | 1.12B | 1.28B | 1.04B | 1.35B | 1.27B | 1.27B | 1.26B | 1.39B | 1.34B | 1.56B | 1.24B | 1.24B | 1.44B | 1.57B | 1.43B | 1.10B | 1.41B | 1.60B | 1.51B | 1.41B | 1.58B | 1.62B | 1.25B | 1.63B | 1.76B | 1.98B | 1.71B | 2.19B | 2.35B | 2.56B | 3.72B | 2.92B | 3.01B | 3.28B | 3.16B | 3.56B | 3.38B | 3.63B | 3.67B | 3.46B | 6.70B | 3.26B | 2.35B | 4.98B | 4.37B | 4.19B | 4.19B | 5.15B | 5.20B | 5.38B | 4.91B | 5.77B | 5.66B | 6.04B | 5.67B | -1.22B | 4.42B | 6.26B | 5.78B | 6.47B | 3.57B | 2.54B |
|
Consolidated Net Income
|
0.98B | 0.86B | 1.03B | 0.93B | 1.19B | 1.12B | 1.28B | 1.04B | 1.35B | 1.27B | 1.27B | 1.26B | 1.39B | 1.34B | 1.56B | 1.24B | 1.24B | 1.44B | 1.57B | 1.43B | 1.10B | 1.41B | 1.60B | 1.51B | 1.41B | 1.58B | 1.62B | 1.25B | 1.63B | 1.76B | 1.98B | 1.71B | 2.19B | 2.35B | 2.56B | 3.72B | 2.92B | 3.01B | 3.28B | 3.16B | 3.56B | 3.38B | 3.63B | 3.67B | 3.46B | 6.70B | 3.26B | 2.35B | 4.98B | 4.37B | 4.19B | 4.19B | 5.15B | 5.20B | 5.38B | 4.91B | 5.77B | 5.66B | 6.04B | 5.67B | -1.22B | 4.42B | 6.26B | 5.78B | 6.47B | 3.57B | 2.54B |
|
Income towards Parent Company
|
0.98B | 0.86B | 1.03B | 0.93B | 1.19B | 1.12B | 1.28B | 1.04B | 1.35B | 1.27B | 1.27B | 1.26B | 1.39B | 1.34B | 1.56B | 1.24B | 1.24B | 1.44B | 1.57B | 1.43B | 1.10B | 1.41B | 1.60B | 1.51B | 1.41B | 1.58B | 1.61B | 1.36B | 1.73B | 1.86B | 2.08B | 1.80B | 0.10B | 0.17B | 0.55B | 1.66B | 0.44B | 0.52B | 0.70B | 0.54B | 0.83B | 0.63B | 0.87B | 0.85B | 0.58B | 3.81B | 0.38B | -0.48B | 2.07B | 1.36B | 4.19B | 4.19B | 5.15B | 5.20B | 5.38B | 4.91B | 5.77B | 5.66B | 6.04B | 5.67B | -1.22B | 4.42B | 6.26B | 5.78B | 6.47B | 3.57B | 2.54B |
|
Net Income towards Common Stockholders
|
0.98B | 0.86B | 1.03B | 0.93B | 1.19B | 1.12B | 1.28B | 1.04B | 1.35B | 1.27B | 1.27B | 1.26B | 1.39B | 1.34B | 1.56B | 1.24B | 1.24B | 1.44B | 1.57B | 1.43B | 1.10B | 1.41B | 1.60B | 1.51B | 1.41B | 1.58B | 1.61B | 1.36B | 1.73B | 1.86B | 2.08B | 1.80B | 0.10B | 0.17B | 0.55B | 1.66B | 0.44B | 0.52B | 0.70B | 0.54B | 0.83B | 0.63B | 0.87B | 0.85B | 0.58B | 3.81B | 0.38B | -0.48B | 2.07B | 1.36B | 4.19B | 4.19B | 5.15B | 5.20B | 5.38B | 4.91B | 5.77B | 5.66B | 6.04B | 5.67B | -1.22B | 4.42B | 6.26B | 5.78B | 6.47B | 3.57B | 2.54B |
|
EPS (Basic)
|
0.82 | 0.73 | 0.88 | 0.79 | 1.04 | 1.00 | 1.15 | 0.93 | 1.24 | 1.18 | 1.19 | 1.18 | 1.34 | 1.30 | 1.52 | 1.21 | 1.17 | 1.42 | 1.56 | 1.42 | 1.12 | 1.44 | 1.65 | 1.55 | 1.48 | 1.66 | 1.68 | 1.42 | 1.69 | 1.84 | 2.07 | 1.90 | 2.28 | 2.37 | 2.57 | 1.73 | 2.94 | 3.04 | 3.31 | 0.56 | 3.62 | 3.47 | 3.73 | 0.89 | 3.56 | 6.99 | 3.34 | -0.51 | 5.14 | 4.52 | 4.33 | 4.44 | 5.34 | 5.41 | 5.63 | 5.10 | 6.01 | 5.89 | 6.31 | 5.92 | -1.53 | 4.58 | 6.56 | 6.28 | 6.90 | 3.76 | 2.59 |
|
EPS (Weighted Average and Diluted)
|
0.81 | 0.73 | 0.87 | 0.79 | 1.03 | 0.99 | 1.14 | 0.92 | 1.22 | 1.16 | 1.17 | 1.16 | 1.31 | 1.27 | 1.50 | 1.19 | 1.16 | 1.40 | 1.53 | 1.39 | 1.10 | 1.42 | 1.63 | 1.53 | 1.46 | 1.64 | 1.65 | 1.40 | 1.67 | 1.81 | 2.03 | 1.86 | 2.23 | 2.32 | 2.51 | 1.69 | 2.87 | 2.98 | 3.24 | 0.55 | 3.56 | 3.42 | 3.67 | 0.88 | 3.52 | 6.91 | 3.30 | -0.50 | 5.08 | 4.46 | 4.28 | 4.38 | 5.27 | 5.34 | 5.55 | 5.03 | 5.95 | 5.82 | 6.24 | 5.85 | -1.53 | 4.54 | 6.51 | 6.23 | 6.85 | 3.74 | 2.59 |
|
Shares Outstanding (Weighted Average)
|
1.20B | 1.18B | 1.17B | 1.17B | 1.15B | 1.14B | 1.13B | 1.12B | 1.09B | 1.08B | 1.07B | 1.07B | 1.04B | 1.03B | 1.03B | 1.03B | 1.02B | 1.01B | 1.01B | 1.01B | 0.98B | 0.98B | 0.98B | 0.97B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.96B | 0.97B | 0.96B | 0.97B | 0.96B | 0.96B | 0.96B | 0.96B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.94B | 0.94B | 0.94B | 0.94B | 0.94B | 0.94B | 0.94B | 0.94B | 0.93B | 0.93B | 0.93B | 0.93B | 0.92B | 0.92B | 0.92B | 0.92B | 0.91B | 0.91B | 0.91B |
|
Shares Outstanding (Diluted Average)
|
1.21B | 1.20B | 1.18B | 1.18B | 1.16B | 1.15B | 1.14B | 1.13B | 1.10B | 1.10B | 1.09B | 1.09B | 1.06B | 1.05B | 1.05B | 1.05B | 1.03B | 1.03B | 1.03B | 1.02B | 1.00B | 0.99B | 0.99B | 0.99B | 0.97B | 0.97B | 0.97B | 0.97B | 0.97B | 0.97B | 0.97B | 0.97B | 0.97B | 0.98B | 0.99B | 0.98B | 0.99B | 0.98B | 0.98B | 0.98B | 0.97B | 0.97B | 0.97B | 0.97B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.95B | 0.95B | 0.95B | 0.95B | 0.94B | 0.94B | 0.94B | 0.94B | 0.92B | 0.93B | 0.93B | 0.93B | 0.92B | 0.91B | 0.91B |
|
EBITDA
|
1.67B | 1.44B | 1.68B | 1.57B | 2.02B | 1.90B | 2.15B | 1.80B | 2.22B | 2.10B | 2.07B | 2.07B | 2.32B | 2.23B | 2.61B | 2.10B | 2.14B | 2.40B | 2.63B | 2.45B | 2.05B | 2.55B | 2.90B | 2.77B | 2.64B | 2.90B | 3.02B | 2.47B | 2.96B | 3.20B | 3.58B | 3.19B | 3.41B | 3.73B | 4.09B | 3.98B | 4.05B | 4.20B | 4.59B | 4.50B | 4.83B | 4.74B | 5.01B | 5.09B | 5.00B | 9.24B | 4.65B | 3.52B | 6.74B | 5.98B | 5.71B | 5.54B | 6.95B | 7.13B | 7.46B | 6.89B | 8.09B | 8.06B | 8.53B | 7.69B | 7.93B | 7.88B | 8.71B | 7.77B | 9.12B | 5.15B | 4.32B |
|
Interest Expenses
|
0.13B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.15B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.23B | 0.26B | 0.26B | 0.27B | 0.27B | 0.27B | 0.28B | 0.30B | 0.29B | 0.31B | 0.33B | 0.34B | 0.35B | 0.37B | 0.40B | 0.42B | 0.45B | 0.44B | 0.44B | 0.43B | 0.40B | 0.40B | 0.40B | 0.41B | 0.42B | 0.43B | 0.43B | 0.47B | 0.52B | 0.68B | 0.75B | 0.83B | 0.83B | 0.83B | 0.84B | 0.98B | 1.07B | 1.00B | 1.00B | 1.03B | 1.00B |
|
Tax Rate
|
35.98% | 33.97% | 32.75% | 35.15% | 37.02% | 36.98% | 36.97% | 38.06% | 36.00% | 36.01% | 34.52% | 34.99% | 36.01% | 35.50% | 36.50% | 35.48% | 36.77% | 35.46% | 36.00% | 37.30% | 41.97% | 41.26% | 41.77% | 42.23% | 43.25% | 42.24% | 41.99% | 43.30% | 39.76% | 39.97% | 40.26% | 41.49% | 30.00% | 31.49% | 32.50% | -1.42% | 21.48% | 22.02% | 22.49% | 23.26% | 19.74% | 21.75% | 20.50% | 21.25% | 24.00% | 24.00% | 23.50% | 24.52% | 21.51% | 21.48% | 20.78% | 17.98% | 21.01% | 22.00% | 22.49% | 21.03% | 21.25% | 21.75% | 21.50% | 17.26% | 122,200.00% | 21.96% | 17.81% | 14.83% | 20.13% | 12.49% | 21.24% |