|
Revenue
|
2.29B | 1.38B | 1.08B | 1.20B | 0.86B | 2.29B | 2.98B | 4.84B | 5.30B | 13.70B | 2.60B | 11.05B | 7.04B | 6.02B | 7.77B | 5.28B | 5.55B | 6.81B | 9.82B |
|
Cost of Revenue
|
| | | | | | | | | | | | | | 0.79B | | | | 0.61B |
|
Gross Profit
|
| | | | | | | | | | | | | | 6.98B | | | | 9.21B |
|
Selling, General & Administrative
|
0.10B | 0.12B | 0.11B | 0.15B | 0.15B | 0.16B | 0.17B | 0.21B | 0.20B | 0.23B | 0.22B | 0.23B | 0.24B | 0.32B | 0.33B | 0.28B | 0.31B | 0.37B | 0.41B |
|
Other Operating Expenses
|
0.92B | 0.63B | 0.54B | 1.54B | 2.64B | 5.30B | 3.85B | 3.44B | 3.38B | 12.61B | 1.53B | 8.95B | 4.65B | 4.26B | 5.49B | 3.41B | 4.03B | 5.35B | 6.66B |
|
Operating Expenses
|
1.02B | 0.75B | 0.65B | 1.70B | 2.78B | 5.45B | 4.02B | 3.65B | 3.57B | 12.83B | 1.75B | 9.18B | 4.89B | 4.58B | 5.82B | 3.69B | 4.34B | 5.72B | 7.07B |
|
Operating Income
|
1.78B | 0.81B | 0.54B | 0.57B | 1.73B | 1.90B | 2.03B | 2.48B | 2.61B | 2.95B | 3.17B | 3.35B | 3.58B | 3.80B | 4.10B | 4.24B | 4.34B | 4.78B | 5.01B |
|
EBIT
|
1.78B | 0.81B | 0.54B | 0.57B | 1.73B | 1.90B | 2.03B | 2.48B | 2.61B | 2.95B | 3.17B | 3.35B | 3.58B | 3.80B | 4.10B | 4.24B | 4.34B | 4.78B | 5.01B |
|
Non Operating Investment Income
|
0.35B | 0.91B | 0.17B | 14.44B | -4.23B | -5.75B | -2.85B | 0.11B | 1.06B | -0.56B | -2.62B | 8.54B | 1.68B | 0.30B | 1.54B | 11.64B | -0.83B | 0.46B | 2.25B |
|
Other Non Operating Income
|
-0.02B | 0.01B | -0.01B | -0.12B | -0.02B | 0.02B | | | | | | | | | | | | | |
|
Non Operating Income
|
0.45B | 1.06B | 0.30B | 1.21B | 0.38B | 0.18B | 0.10B | 0.04B | 0.06B | 0.08B | 0.04B | 0.09B | 0.04B | 0.02B | 0.13B | 0.13B | -0.22B | -0.25B | 0.15B |
|
EBT
|
1.72B | 1.70B | 0.73B | 0.71B | -1.54B | -2.99B | -0.94B | 1.23B | 1.79B | 0.95B | 0.88B | 1.96B | 2.19B | 1.44B | 2.09B | 1.72B | 1.18B | 0.84B | 2.90B |
|
Tax Provisions
|
0.20B | 0.19B | 0.10B | 0.10B | -0.48B | -0.38B | -0.10B | 0.22B | 0.25B | 0.20B | 0.24B | -1.62B | 0.42B | 0.26B | 0.32B | 0.06B | 0.24B | 0.00B | 0.44B |
|
Profit After Tax
|
1.52B | 1.50B | 0.63B | 0.61B | -1.06B | -2.61B | -0.85B | 1.01B | 1.54B | 0.75B | 0.68B | 3.58B | 1.76B | 1.18B | 1.77B | 1.66B | 0.94B | 0.84B | 2.46B |
|
Income from Non-Controlling Interests
|
0.84B | 0.85B | 0.37B | 0.37B | -0.66B | -0.97B | -0.29B | 0.37B | 0.53B | 0.15B | -0.04B | 0.82B | 0.34B | 0.32B | 0.96B | 0.18B | 0.50B | 0.21B | 0.72B |
|
Income from Continuing Operations
|
1.52B | 1.50B | 0.63B | 0.61B | -1.06B | -2.61B | -0.85B | 1.01B | 1.54B | 0.75B | 0.64B | 3.58B | 1.76B | 1.18B | 1.77B | 1.66B | 0.94B | 0.84B | 2.46B |
|
Consolidated Net Income
|
1.52B | 1.50B | 0.63B | 0.61B | -1.06B | -2.61B | -0.85B | 1.01B | 1.54B | 0.75B | 0.64B | 3.58B | 1.76B | 1.18B | 1.77B | 1.66B | 0.94B | 0.84B | 2.46B |
|
Income towards Parent Company
|
1.52B | 1.50B | 0.63B | 0.61B | -1.06B | -2.61B | -0.85B | 1.01B | 1.54B | 0.75B | 0.64B | 3.58B | 1.76B | 1.18B | 1.77B | 1.66B | 0.94B | 0.84B | 2.46B |
|
Preferred Dividend Payments
|
0.01B | 0.01B | 0.01B | 0.01B | | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B |
|
Net Income towards Common Stockholders
|
0.67B | 0.65B | 0.25B | 0.23B | -0.40B | -1.64B | -0.56B | 0.64B | 1.01B | 0.60B | 0.66B | 2.73B | 1.40B | 0.83B | 0.79B | 1.46B | 0.42B | 0.60B | 1.71B |
|
EPS (Basic)
|
2.81 | 2.70 | 1.01 | 0.85 | -0.68 | -2.80 | -0.96 | 1.08 | 1.67 | 1.00 | 1.10 | 4.55 | 2.31 | 1.36 | 1.30 | 2.49 | 0.68 | 1.00 | 2.82 |
|
EPS (Weighted Average and Diluted)
|
2.81 | 2.70 | 1.01 | 0.85 | -0.68 | -2.80 | -0.96 | 1.08 | 1.66 | 1.00 | 1.10 | 4.53 | 2.28 | 1.35 | 1.29 | 2.42 | 0.68 | 0.99 | 2.78 |
|
Shares Outstanding (Weighted Average)
|
0.23B | 0.23B | 0.24B | 0.24B | 0.59B | 0.59B | 0.59B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B |
|
Shares Outstanding (Diluted Average)
|
0.23B | 0.23B | 0.24B | 0.24B | 0.59B | 0.59B | 0.59B | 0.58B | 0.58B | 0.58B | 0.58B | 0.59B | 0.61B | 0.61B | 0.59B | 0.60B | 0.59B | 0.59B | 0.61B |
|
EBITDA
|
1.78B | 0.81B | 0.54B | 0.57B | 1.73B | 1.90B | 2.03B | 2.48B | 2.61B | 2.95B | 3.17B | 3.35B | 3.58B | 3.80B | 4.10B | 4.24B | 4.34B | 4.78B | 5.01B |
|
Interest Expenses
|
0.32B | 0.13B | 0.12B | 0.20B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B |
|
Tax Rate
|
11.79% | 11.42% | 13.80% | 13.56% | 31.41% | 12.76% | 10.16% | 18.13% | 14.13% | 21.14% | 27.52% | -82.61% | 19.30% | 18.15% | 15.20% | 3.60% | 20.58% | 0.36% | 15.11% |