|
Revenue
|
1.32B | 1.34B | 1.43B | 1.50B | 1.55B | 1.55B | 77.72B | 1.75B | 1.86B | 1.91B | 1.84B | 1.86B | 84.55B | -0.02B | 2.01B | 2.00B | 96.08B | 97.29B | 1.72B | 1.82B | 1.89B | 1.86B | 1.89B | 1.90B | 1.95B | 1.93B | 1.93B | 1.95B | 2.02B | 2.03B | 2.06B | 2.03B | 2.09B | 2.11B | 2.09B | 2.11B | 88,655,987.43B | 2.09B | 2.07B | 2.09B | 2.13B | 2.11B | 2.15B | 2.17B | 2.17B | 1.96B | 2.03B | 2.12B | 2.23B | 2.48B | 2.65B | 2.71B | 2.77B | 2.79B | 2.83B | 2.83B | 2.82B | 2.78B | 2.72B | 2.67B | 2.67B | 2.64B | 2.66B | 2.64B | 2.63B | 2.59B | 2.56B | 2.62B |
|
Cost of Revenue
|
0.90B | 0.91B | 0.98B | 1.03B | 1.06B | 1.05B | 53.27B | 1.20B | 1.29B | 1.35B | 1.32B | 1.31B | 59.14B | | 1.38B | 1.38B | 67.01B | 67.22B | 1.19B | 1.23B | 1.26B | 1.25B | 1.31B | 1.31B | 1.33B | 1.34B | 1.32B | 1.37B | 1.42B | 1.44B | 1.46B | 1.43B | 1.51B | 1.51B | 1.47B | 1.48B | 5.99B | 1.50B | 1.45B | 1.44B | 1.52B | 1.50B | 1.53B | 1.54B | 1.58B | 1.36B | 1.42B | 1.41B | 1.51B | 1.73B | 1.86B | 1.91B | 1.97B | 2.02B | 2.05B | 1.99B | 1.98B | 1.96B | 1.93B | 1.85B | 1.89B | 1.84B | 1.85B | 1.82B | 1.82B | 1.84B | 1.80B | 1.86B |
|
Gross Profit
|
0.39B | 0.43B | 0.44B | 0.47B | 0.49B | 0.50B | 24.45B | 0.55B | 0.57B | 0.56B | 0.51B | 0.55B | 25.41B | | 0.63B | 0.62B | 29.07B | 30.08B | 0.54B | 0.59B | 2,249,005.55B | 0.61B | 0.58B | 0.59B | 0.62B | 0.59B | 0.61B | 0.58B | 0.60B | 0.59B | 0.60B | 0.60B | 0.58B | 0.61B | 0.62B | 0.63B | 0.62B | 0.59B | 0.62B | 0.65B | 0.61B | 0.62B | 0.61B | 0.63B | 0.59B | 0.60B | 0.61B | 0.71B | 0.72B | 0.75B | 0.80B | 0.81B | 0.81B | 0.77B | 0.77B | 0.84B | 0.84B | 0.82B | 0.80B | 0.82B | 0.78B | 0.80B | 0.81B | 0.82B | 0.81B | 0.75B | 0.76B | 0.76B |
|
Amortization - Intangibles
|
-0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.07B | -0.07B | -0.08B | -0.08B | -0.08B | -0.08B | -4.25B | -0.11B | -0.12B | -0.10B | -0.09B | -0.10B | -5.26B | | -0.11B | -0.11B | -5.82B | -5.57B | -0.09B | -0.09B | -0.11B | -0.10B | -0.11B | -0.10B | -0.11B | -0.11B | -0.11B | -0.11B | -0.12B | -0.11B | -0.13B | -0.13B | -0.11B | -0.11B | -0.11B | -0.15B | -0.53B | -0.13B | -0.20B | -0.10B | -0.09B | -0.12B | -0.09B | -0.11B | -0.11B | -0.13B | -0.11B | -0.11B | -0.12B | -0.14B | -0.15B | -0.16B | -0.17B | -0.17B | -0.19B | -0.18B | -0.19B | -0.19B | -0.17B | -0.20B | -0.17B | -0.17B | -0.16B | -0.17B | -0.18B | -0.16B | -0.17B | -0.20B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 95.20B | | | | | | | | | | | 0.11B | | | | | | | | -0.01B | 0.00B | | 0.01B | 0.00B | -0.00B | | | 0.03B | 0.00B | 0.00B | 0.00B | 2.57B | 2.62B | 2.57B | -0.00B | 2.55B | 2.56B | 2.47B | 2.41B | 2.37B | 2.37B | 2.36B | 2.33B | 2.33B | | |
|
Operating Expenses
|
-0.07B | -0.07B | -0.08B | -0.08B | -0.08B | -0.08B | -4.25B | -0.11B | -0.12B | | -0.10B | -0.10B | -5.26B | | -0.11B | | -5.82B | | -0.09B | 89.86B | -0.11B | -0.10B | 95.10B | 96.82B | -0.11B | -0.11B | -0.11B | -0.11B | -0.12B | -0.11B | -0.13B | -0.13B | -0.11B | 0.00B | -0.11B | -0.15B | -0.53B | -0.13B | -0.20B | -0.10B | -0.09B | 1.77B | -0.09B | -0.11B | 1.82B | 1.62B | 1.65B | 1.67B | 1.77B | 2.05B | 2.20B | 2.25B | 2.32B | 2.39B | 2.43B | 2.39B | 2.38B | 2.36B | 2.39B | 2.28B | 2.25B | 2.20B | 2.21B | 2.19B | 2.15B | 2.17B | -0.17B | -0.21B |
|
Operating Income
|
0.21B | 0.24B | 0.27B | 0.29B | 0.30B | 0.31B | 14.03B | 0.32B | 0.33B | 0.34B | 0.30B | 0.33B | 15.83B | | 0.35B | 0.35B | 17.13B | 17.70B | 0.36B | 113.27B | 1,448,019.85B | 0.40B | 118.16B | 0.38B | 0.40B | 0.38B | 0.37B | 0.36B | 0.37B | 0.34B | 0.34B | 0.34B | 0.37B | 0.34B | 0.36B | 0.31B | 0.30B | 0.35B | 0.29B | 0.40B | 0.39B | 0.36B | 0.38B | 0.38B | 0.36B | 0.35B | 0.38B | 0.46B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.41B | 0.41B | 2.85B | 2.83B | 0.42B | 0.40B | 0.39B | 0.43B | 0.43B | 0.44B | 461.50 | 0.46B | 0.42B | 0.43B | 0.40B |
|
EBIT
|
0.21B | 0.24B | 0.27B | 0.29B | 0.30B | 0.32B | 14.03B | 0.32B | 0.33B | 0.34B | 0.33B | 0.33B | 15.83B | | 0.34B | 0.35B | 17.13B | 17.70B | 0.36B | 0.38B | 1,448,019.85B | 0.40B | 118.16B | 0.39B | 0.40B | 0.38B | 0.37B | 0.36B | 0.37B | 0.34B | 0.34B | 0.34B | 0.37B | 0.34B | 0.36B | 0.31B | 0.30B | 0.35B | 0.29B | 0.40B | 0.39B | 0.36B | 0.38B | 0.38B | 0.36B | 0.35B | 0.38B | 0.46B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.41B | 0.41B | 2.85B | 2.83B | 0.42B | 0.40B | 0.39B | 0.43B | 0.43B | 0.44B | 461.50 | 0.46B | 0.42B | 0.43B | 0.40B |
|
Non Operating Investment Income
|
-0.00B | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.01B | -0.03B | 0.00B | 0.01B | 0.00B | 0.01B | -0.41B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.52B | | 0.00B | 0.01B | 0.06B | 0.05B | 0.04B | 0.01B | -0.05B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
EBT
|
0.21B | 0.25B | 0.28B | 0.31B | 0.34B | 0.34B | 15.18B | 0.35B | 0.37B | 0.37B | 0.32B | 0.35B | 17.90B | | 0.40B | 0.41B | 19.81B | 20.57B | 0.40B | 0.42B | -1.17B | 0.45B | 0.44B | 0.45B | 0.47B | 0.44B | 0.45B | 0.44B | 0.43B | 0.40B | 0.40B | 0.41B | 0.44B | 0.42B | 0.44B | 0.38B | -1.24B | 0.40B | 0.35B | 0.45B | 0.45B | 0.44B | 0.44B | 0.43B | 0.41B | 0.41B | 0.43B | 0.52B | 0.51B | 0.52B | 0.51B | 0.50B | 0.50B | 0.43B | 0.43B | 0.48B | 0.49B | 0.46B | 0.42B | 0.43B | 0.47B | 0.48B | 0.51B | 0.53B | 0.56B | 0.50B | 0.48B | 0.46B |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | 6.06B | | | 6.20B | 6.23B | | | | | | | | | | | | | | | | | | 0.10B | | | 0.09B | 0.09B | 0.10B | 0.12B | 0.11B | 0.08B | 0.11B | 0.11B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.11B | | |
|
Profit After Tax
|
0.20B | 0.21B | 0.24B | 0.26B | 0.27B | 0.29B | 13.00B | 0.30B | 0.31B | 0.30B | 0.27B | 0.28B | 14.91B | | 0.31B | 0.32B | 17.37B | 16.32B | 0.31B | 0.33B | -0.91B | 0.35B | 0.34B | 0.35B | 0.37B | 0.35B | 0.35B | 0.34B | 0.33B | 0.31B | 0.31B | 0.31B | 0.34B | 0.32B | 0.34B | 0.30B | -0.96B | 0.31B | 0.27B | 0.35B | 0.35B | 0.34B | 0.36B | 0.35B | 0.32B | 0.32B | 0.33B | 0.41B | 0.41B | 0.44B | 0.40B | 0.40B | 0.41B | 0.33B | 0.33B | 0.37B | 0.38B | 0.35B | 0.32B | 0.32B | 0.34B | 0.36B | 0.39B | 0.40B | 0.42B | 0.39B | 0.37B | 0.35B |
|
Equity Income
|
0.01B | -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 | 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 | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Net Income - Minority
|
-0.00B | -0.01B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | 0.31B | | | 0.14B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 0.00B | 0.06B | | 4.04 | 0.01B | 0.15B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.10B | 0.02B | 0.00B | 0.02B | 0.09B | 0.08B | 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 | 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 | 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 | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B |
|
Income from Continuing Operations
|
0.21B | 0.25B | 0.28B | 0.31B | 0.34B | 0.34B | 15.18B | 0.35B | 0.37B | 0.37B | 0.35B | 0.35B | 17.90B | | 0.39B | 0.41B | 19.81B | 20.57B | 0.41B | 0.42B | -1.17B | 0.45B | -5.76B | 0.46B | 0.47B | 0.44B | 0.45B | 0.44B | 0.43B | 0.40B | 0.40B | 0.41B | 0.44B | 0.42B | 0.44B | 0.38B | -1.24B | 0.40B | 0.35B | 0.45B | 0.45B | 0.34B | 0.44B | 0.43B | 0.32B | 0.32B | 0.33B | 0.41B | 0.41B | 0.44B | 0.40B | 0.40B | 0.41B | 0.33B | 0.33B | 0.37B | 0.38B | 0.35B | 0.32B | 0.32B | 0.34B | 0.36B | 0.39B | 0.40B | 0.42B | 0.39B | 0.49B | 0.46B |
|
Consolidated Net Income
|
0.21B | 0.25B | 0.28B | 0.31B | 43.13 | 0.34B | 15.18B | 0.35B | 67.56 | | 0.35B | 0.35B | 17.90B | | 0.39B | | 19.81B | | 0.41B | 0.08B | -1.17B | 0.45B | -5.76B | 0.46B | 0.47B | 0.44B | 0.45B | 0.44B | 0.43B | 0.40B | 0.40B | 0.41B | 0.44B | 0.42B | 0.44B | 0.38B | -1.24B | 0.40B | 0.35B | 0.45B | 0.45B | 0.34B | 0.44B | 0.43B | 0.32B | 0.32B | 0.33B | 0.41B | 0.41B | 0.44B | 0.40B | 0.40B | 0.41B | 0.33B | 0.33B | 0.37B | 0.38B | 0.35B | 0.32B | 0.32B | 0.34B | 0.36B | 0.39B | 0.40B | 0.42B | 0.39B | 0.49B | 0.46B |
|
Income towards Parent Company
|
0.20B | 0.21B | 0.24B | 0.26B | 0.27B | 0.28B | 12.85B | 0.29B | 0.31B | 0.30B | 0.27B | 0.28B | 14.81B | | 0.30B | 0.31B | 17.29B | 16.23B | 0.31B | 0.33B | -0.90B | 0.35B | 0.34B | 0.35B | 0.37B | 0.35B | 0.35B | 0.34B | 0.33B | 0.31B | 0.31B | 0.31B | 0.34B | 0.32B | 0.34B | 0.30B | 0.28B | 0.32B | 0.27B | 0.35B | 0.35B | 0.34B | 0.36B | 0.34B | 0.32B | 0.31B | 0.33B | 0.40B | 0.41B | 0.44B | 0.40B | 0.40B | 0.41B | 0.33B | 0.33B | 0.44B | 0.38B | 0.35B | 0.32B | 0.32B | 0.34B | 0.36B | 0.38B | 0.40B | 0.42B | 0.39B | 0.37B | 0.35B |
|
Net Income towards Common Stockholders
|
0.20B | 0.21B | 0.24B | 0.26B | 0.27B | 0.29B | 12.85B | 0.29B | 0.31B | | 0.29B | 0.28B | 14.81B | | 0.29B | | 17.29B | | 0.31B | 0.32B | -0.90B | 0.35B | 0.34B | 0.35B | 0.37B | 0.35B | 0.35B | 0.34B | 0.33B | 0.31B | 0.31B | 0.31B | 0.34B | 0.32B | 0.34B | 0.30B | 0.28B | 0.32B | 0.27B | 0.35B | 0.35B | 0.34B | 0.36B | 0.34B | 0.32B | 0.31B | 0.33B | 0.40B | 0.41B | 0.44B | 0.40B | 0.40B | 0.41B | 0.33B | 0.33B | 0.44B | 0.38B | 0.35B | 0.32B | 0.32B | 0.34B | 0.36B | 0.38B | 0.40B | 0.42B | 0.39B | 0.37B | 0.35B |
|
EPS (Basic)
|
0.63B | | | | 0.39 | | | | 0.45 | | | | 34.88B | | | | 37.45B | 0.11 | 0.13 | 0.13 | -1.75B | | | | 0.01B | | | | | | | | | | | | 2.85 | | | | 4.13 | | | | 3.99 | | | | 5.26 | | | | 5.65 | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
0.63B | | | | 0.66B | | | | 0.69B | | | | 34.99B | | | | 37.54B | 0.11 | 0.13 | 0.13 | -1.76B | | | | 0.65B | | | | | | | | | | | | 2.84 | | | | 4.12 | | | | 3.98 | | | | 5.25 | | | | 5.63 | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.32 | | | | 0.41 | | | | 0.45 | | | | 0.42 | | | | 0.46 | | | | 0.51 | | | | 0.57 | | | | | | | | | | | | 0.10B | | | | 0.09B | | | | 0.08B | | | | 0.08B | | | | 0.07B | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.32 | | | | 0.41 | | | | 0.45 | | | | 0.42 | | | | 0.46 | | | | 0.51 | | | | 0.56 | | | | | | | | | | | | 0.10B | | | | 0.09B | | | | 0.08B | | | | 0.08B | | | | 0.07B | | | | | | | | | | | | | | | |
|
EBITDA
|
0.21B | 0.24B | 0.27B | 0.29B | 0.30B | 0.32B | 14.03B | 0.32B | 0.33B | 0.34B | 0.33B | 0.33B | 15.83B | | 0.34B | 0.35B | 17.13B | 17.70B | 0.36B | 0.38B | 1,448,019.85B | 0.40B | 118.16B | 0.39B | 0.40B | 0.38B | 0.37B | 0.36B | 0.37B | 0.34B | 0.34B | 0.34B | 0.37B | 0.34B | 0.36B | 0.31B | 0.30B | 0.35B | 0.29B | 0.40B | 0.39B | 0.36B | 0.38B | 0.38B | 0.36B | 0.35B | 0.38B | 0.46B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.41B | 0.41B | 2.85B | 2.83B | 0.42B | 0.40B | 0.39B | 0.43B | 0.43B | 0.44B | 461.50 | 0.46B | 0.42B | 0.43B | 0.40B |
|
Interest Expenses
|
0.02B | 0.00B | -0.49B | -0.00B | -22.10 | -0.01B | -0.47B | -0.01B | -0.01B | -0.02B | -0.03B | -0.02B | -0.38B | | -0.01B | -0.01B | -0.40B | -0.49B | -0.01B | 0.90B | -0.01B | -0.01B | 0.99B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.09B | -0.02B | -0.02B | -0.02B | -0.04B | -0.02B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | 0.04B | 0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | -0.04B |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | 1,425.88% | | | 1,412.07% | 1,387.08% | | | | | | | | | | | | | | | | | | 21.81% | | | 20.92% | 22.09% | 22.54% | 22.15% | 20.68% | 16.13% | 21.99% | 21.34% | 17.14% | 23.66% | 22.54% | 22.90% | 23.02% | 24.00% | 23.99% | 23.97% | 26.00% | 24.50% | 24.56% | 24.40% | 24.03% | 21.65% | | |