|
Revenue
|
0.04B | 0.03B | 0.05B | 0.05B | 0.06B | 0.06B | 0.08B | 0.09B | 0.12B | 0.10B | 0.14B | 0.14B | 0.17B | 0.17B | 0.21B | 0.22B | 0.29B | 0.20B | 0.23B | 0.23B | 0.27B | 0.21B | 0.28B | 0.27B | 0.32B | 0.24B | 0.34B | 0.30B | 0.33B | 0.22B | 0.33B | 0.34B | 0.38B | 0.28B | 0.30B | 0.27B | 0.27B | 0.23B | 0.26B | 0.27B | 0.27B | 1.53B | 0.25B | 1.91B | 0.27B | 1.61B | 0.26B | 0.25B | 0.24B | 1.45B | 0.25B | 0.25B |
|
Cost of Revenue
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.06B | 0.07B | 0.09B | 0.14B | 0.06B | 0.04B | 0.05B | 0.05B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.34B | 0.05B | 0.37B | 0.05B | 0.30B | 0.05B | 0.06B | 0.06B | 0.32B | 0.07B | 0.09B |
|
Gross Profit
|
0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.07B | 0.07B | 0.10B | 0.08B | 0.12B | 0.12B | 0.13B | 0.11B | 0.14B | 0.13B | 0.15B | 0.13B | 0.19B | 0.19B | 0.22B | 0.18B | 0.25B | 0.24B | 0.28B | 0.21B | 0.30B | 0.27B | 0.30B | 0.19B | 0.29B | 0.30B | 0.34B | 0.24B | 0.26B | 0.23B | 0.22B | 0.19B | 0.22B | 0.22B | 0.22B | 1.19B | 0.21B | 1.53B | 0.22B | 1.31B | 0.21B | 0.19B | 0.19B | 1.14B | 0.18B | 0.16B |
|
Research & Development
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.04B | -0.04B | -0.05B | -0.05B | -0.06B | -0.05B | -0.05B | -0.06B | -0.06B | -0.06B | -0.05B | -0.06B | -0.05B | -0.32B | -0.04B | -0.36B | -0.05B | -0.34B | -0.04B | -0.05B | -0.04B | -0.27B | -0.04B | -0.04B |
|
Selling, General & Administrative
|
-0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.15B | -0.01B | -0.14B | -0.02B | -0.15B | -0.02B | -0.02B | -0.02B | -0.13B | -0.02B | -0.02B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | -0.04B | -0.06B | -0.06B | -0.08B | -0.06B | -0.09B | -0.10B | -0.11B | -0.08B | -0.13B | -0.13B | -0.11B | -0.07B | -0.12B | -0.14B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.07B | 0.01B | 0.06B | 0.01B | 0.09B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B |
|
Operating Expenses
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | -0.08B | -0.10B | -0.11B | -0.13B | -0.11B | -0.15B | -0.16B | -0.16B | -0.13B | -0.19B | -0.20B | -0.16B | -0.13B | -0.18B | -0.22B | -0.21B | -0.17B | -0.17B | -0.18B | -0.21B | -0.17B | -0.18B | -0.20B | -0.16B | -1.00B | -0.17B | -1.43B | -0.18B | -1.13B | -0.16B | -0.19B | -0.16B | -0.95B | -0.14B | -0.14B |
|
Operating Income
|
0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.03B | 0.05B | 0.03B | 0.06B | 0.04B | 0.05B | 0.03B | 0.06B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.09B | 0.08B | 0.11B | 0.10B | 0.13B | 0.10B | 0.12B | 0.09B | 0.16B | 0.08B | 0.12B | 0.11B | 0.15B | 0.09B | 0.10B | 0.06B | 0.03B | 0.04B | 0.04B | 0.03B | 0.07B | 0.26B | 0.05B | 0.17B | 0.05B | 0.28B | 0.06B | 0.01B | 0.03B | 0.23B | 0.04B | 0.02B |
|
EBIT
|
0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.03B | 0.05B | 0.03B | 0.06B | 0.04B | 0.05B | 0.03B | 0.06B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.09B | 0.08B | 0.11B | 0.10B | 0.13B | 0.10B | 0.12B | 0.09B | 0.16B | 0.08B | 0.12B | 0.11B | 0.15B | 0.09B | 0.10B | 0.06B | 0.03B | 0.04B | 0.04B | 0.03B | 0.07B | 0.26B | 0.05B | 0.17B | 0.05B | 0.28B | 0.06B | 0.01B | 0.03B | 0.23B | 0.04B | 0.02B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | -0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.23B | 0.03B | 0.21B | 0.03B | 0.22B | 0.03B | 0.03B | 0.03B | 0.18B | 0.02B | 0.02B |
|
Other Non Operating Income
|
| | 0.00B | | | -0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.05B | 0.03B | 0.06B | 0.05B | 0.06B | 0.03B | 0.06B | 0.05B | 0.04B | 0.06B | 0.09B | 0.09B | 0.10B | 0.09B | 0.13B | 0.12B | 0.14B | 0.11B | 0.14B | 0.11B | 0.18B | 0.10B | 0.14B | 0.13B | 0.17B | 0.11B | 0.13B | 0.08B | 0.02B | 0.05B | 0.07B | 0.05B | 0.10B | 0.46B | 0.07B | 0.43B | 0.08B | 0.45B | 0.08B | 0.04B | 0.05B | 0.40B | 0.06B | 0.06B |
|
Tax Provisions
|
-0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.02B | 0.01B | -0.02B | -0.02B | -0.02B | 0.00B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.00B | 0.01B | -0.01B | -0.01B | -0.00B | 0.02B | -0.00B | -0.01B | 0.03B | -0.01B | -0.05B | -0.00B | 0.15B | -0.02B | -0.07B | -0.01B | 0.02B | -0.00B | -0.06B | -0.01B | -0.00B |
|
Profit After Tax
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.08B | 0.06B | 0.11B | 0.08B | 0.10B | 0.10B | 0.15B | 0.10B | 0.12B | 0.09B | 0.16B | 0.08B | 0.12B | 0.12B | 0.18B | 0.10B | 0.11B | 0.08B | 0.04B | 0.05B | 0.06B | 0.07B | 0.09B | 0.40B | 0.07B | 0.57B | 0.06B | 0.38B | 0.07B | 0.06B | 0.04B | 0.34B | 0.06B | 0.06B |
|
Equity Income
|
| | | | | | | | | | | -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 | -0.03B | -0.00B | 0.05B | 0.00B | -0.05B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | 0.02B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | -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 | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 484.23B | | 0.56B | 0.08B | 0.09B | | 0.73B | 0.11B | 0.11B |
|
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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.05B | 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 | 0.01B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.06B | 0.04B | 0.08B | 0.06B | 0.07B | 0.03B | 0.07B | 0.06B | 0.03B | 0.07B | 0.11B | 0.11B | 0.09B | 0.11B | 0.15B | 0.14B | 0.14B | 0.13B | 0.16B | 0.12B | 0.19B | 0.12B | 0.17B | 0.13B | 0.15B | 0.12B | 0.14B | 0.08B | 0.01B | 0.05B | 0.07B | 0.02B | 0.11B | 0.51B | 0.08B | 0.28B | 0.10B | 0.52B | 0.10B | 0.02B | 0.05B | 0.46B | 0.07B | 0.06B |
|
Consolidated Net Income
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.06B | 0.04B | 0.08B | 0.06B | 0.07B | 0.03B | 0.07B | 0.06B | 0.03B | 0.07B | 0.11B | 0.11B | 0.09B | 0.11B | 0.15B | 0.14B | 0.14B | 0.13B | 0.16B | 0.12B | 0.19B | 0.12B | 0.17B | 0.13B | 0.15B | 0.12B | 0.14B | 0.08B | 0.01B | 0.05B | 0.07B | 0.02B | 0.11B | 0.51B | 0.08B | 0.28B | 0.10B | 0.52B | 0.10B | 0.02B | 0.05B | 0.46B | 0.07B | 0.06B |
|
Income towards Parent Company
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.06B | 0.04B | 0.08B | 0.06B | 0.07B | 0.03B | 0.07B | 0.06B | 0.03B | 0.07B | 0.11B | 0.12B | 0.09B | 0.11B | 0.15B | 0.15B | 0.14B | 0.14B | 0.16B | 0.13B | 0.20B | 0.12B | 0.17B | 0.14B | 0.14B | 0.15B | 0.17B | 0.13B | 0.05B | 0.10B | 0.13B | 0.08B | 0.17B | 0.57B | 0.14B | 484.51B | 0.10B | 1.07B | 0.18B | 0.11B | 0.05B | 1.18B | 0.18B | 0.18B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.04B | -0.01B | -0.04B | -0.01B | -0.04B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B |
|
Net Income towards Common Stockholders
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.08B | 0.06B | 0.11B | 0.08B | 0.10B | 0.10B | 0.15B | 0.10B | 0.12B | 0.09B | 0.16B | 0.08B | 0.12B | 0.12B | 0.18B | 0.10B | 0.12B | 0.08B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.39B | 0.07B | 0.56B | 0.06B | 0.38B | 0.07B | 0.06B | 0.04B | 0.34B | 0.06B | 0.06B |
|
EPS (Basic)
|
0.53 | 0.83 | 1.30 | 1.42 | | | | | | 0.13B | 0.11B | 0.12B | 0.03B | 0.11B | 0.07B | 0.11B | 3.24 | 0.12B | 0.07B | 0.12B | 6.38 | 0.12B | | 0.12B | 2.17 | 0.12B | | 0.12B | 2.37 | 0.47B | | 0.49B | 2.44 | 0.48B | | 0.51B | 0.52 | 0.08B | 0.29B | 0.50B | 1.20 | 0.49B | 0.27B | 0.49B | | 0.49B | | | | | | |
|
EPS (Weighted Average and Diluted)
|
0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.12B | 0.13B | 0.12B | 0.12B | 0.07B | 0.12B | 3.19 | 0.12B | 0.07B | 0.12B | 6.29 | 0.12B | 0.12B | 0.12B | 2.14 | 0.12B | 0.02B | 0.12B | 2.35 | 0.47B | | 0.49B | 2.43 | 0.48B | | 0.51B | 0.52 | 0.08B | 0.29B | 0.50B | 1.20 | 0.50B | 0.27B | 0.49B | | 0.49B | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.02B | 0.02B | 0.02B | 0.02B | | | | | | 0.24 | 0.44 | 0.33 | 1.38 | 0.33 | 0.80 | 0.34 | 0.02B | 0.41 | 1.06 | 0.55 | 0.02B | 0.65 | | 0.85 | 0.07B | 0.81 | | 0.77 | 0.07B | 0.18 | | 0.26 | 0.07B | 0.20 | | 0.16 | 0.08B | 0.10 | 0.22 | 0.14 | 0.07B | 0.80 | 0.26 | 1.15 | | 0.78 | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.07 | 0.12 | 0.20 | 0.22 | 0.19 | 0.18 | 0.29 | 0.25 | 0.36 | 0.23 | 0.42 | 0.32 | 0.39 | 0.32 | 0.78 | 0.34 | 0.02B | 0.41 | 1.05 | 0.54 | 0.02B | 0.64 | 0.91 | 0.84 | 0.07B | 0.80 | 0.98 | 0.77 | 0.07B | 0.18 | | 0.25 | 0.07B | 0.20 | | 0.16 | 0.08B | 0.10 | 0.22 | 0.14 | 0.07B | 0.79 | 0.26 | 1.15 | | 0.78 | | | | | | |
|
EBITDA
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.06B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.09B | 0.08B | 0.11B | 0.10B | 0.13B | 0.10B | 0.12B | 0.09B | 0.16B | 0.08B | 0.12B | 0.14B | 0.18B | 0.14B | 0.14B | 0.10B | 0.04B | 0.07B | 0.08B | 0.03B | 0.07B | 0.26B | 0.05B | 0.17B | 0.05B | 0.28B | 0.06B | 0.01B | 0.03B | 0.23B | 0.04B | 0.02B |
|
Interest Expenses
|
| | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-47.34% | -20.78% | -19.59% | -19.73% | -19.31% | -20.76% | -21.28% | -19.52% | -20.32% | -23.27% | -23.49% | -23.44% | -19.71% | 15.64% | -17.06% | -20.77% | 23.33% | -17.47% | -16.39% | -28.08% | 10.45% | -17.75% | -17.38% | -18.14% | 2.20% | -15.60% | -15.51% | -15.65% | -9.34% | -17.61% | -17.46% | -3.63% | 6.58% | -9.34% | -8.66% | -3.52% | 78.25% | -2.63% | -7.47% | 54.99% | -11.45% | -11.97% | -6.60% | 34.06% | -22.38% | -15.31% | -16.86% | 48.06% | -9.12% | -14.12% | -13.13% | -4.16% |