|
Revenue
|
0.89B | 0.85B | 1.96B | 2.22B | 1.07B | 0.98B | 2.01B | 2.26B | 1.22B | 2.42B | 2.45B | 2.65B | 2.59B | 2.69B | 2.75B | 3.22B | 2.66B | 2.99B | | 2.93B | 3.19B | 2.49B | 2.51B | 2.12B | 2.31B | 2.30B | 2.55B | 2.06B | 2.21B | 2.26B | 2.50B | 2.54B | 2.70B | 2.50B | 2.59B | 2.70B | 2.33B | 2.53B | 2.48B | 2.69B | 2.29B | 1.85B | 2.12B | 2.39B | 2.20B | 2.39B | 2.41B | 2.57B | 2.50B | 2.86B | 2.82B | 3.11B | 3.07B | 2.21B | 3.69B | 3.77B | 3.76B | 4.04B | 3.68B | 10.17B | 3.43B | 3.74B | 3.86B |
|
Cost of Revenue
|
0.50B | 0.43B | 1.05B | 1.20B | 0.61B | 0.50B | 1.06B | 4.49B | 0.69B | 1.31B | 1.32B | 1.44B | 1.42B | 1.45B | 1.46B | 1.70B | 1.43B | 1.57B | | 1.57B | 1.68B | 1.33B | 1.34B | 1.15B | 1.21B | 1.22B | 1.36B | 1.04B | 1.19B | 1.25B | 1.37B | 1.44B | 1.47B | 1.37B | 1.40B | 1.51B | 1.26B | 1.37B | 1.37B | 1.50B | 1.25B | 1.03B | 1.15B | 1.32B | 1.22B | 1.26B | 1.32B | 1.41B | 1.39B | 1.60B | 1.57B | 1.74B | 1.71B | 1.16B | 1.99B | 2.03B | 2.08B | 2.18B | 1.99B | 5.54B | 1.88B | 2.04B | 2.12B |
|
Gross Profit
|
0.39B | 0.42B | 0.91B | 1.03B | 0.46B | 0.48B | 0.95B | 1.05B | 0.54B | 1.11B | 1.13B | 1.21B | 1.17B | 1.24B | 1.29B | 1.53B | 1.23B | 1.42B | | 1.35B | 1.50B | 1.16B | 1.18B | 0.98B | 1.10B | 1.08B | 1.19B | 0.94B | 1.02B | 1.01B | 1.13B | 1.10B | 1.23B | 1.13B | 1.19B | 1.19B | 1.07B | 1.16B | 1.10B | 1.19B | 1.05B | 0.82B | 0.97B | 1.07B | 0.98B | 1.13B | 1.09B | 1.16B | 1.10B | 1.26B | 1.26B | 1.38B | 1.36B | 1.05B | 1.69B | 1.74B | 1.67B | 1.86B | 1.70B | 4.63B | 1.56B | 1.69B | 1.74B |
|
Selling, General & Administrative
|
| | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.27B | 0.26B | 0.61B | 0.00B | 0.30B | 0.30B | 0.62B | 0.64B | 0.36B | 0.74B | 0.77B | 2.72B | 0.85B | 0.88B | 0.88B | | 0.89B | | | 0.98B | 1.03B | 0.80B | 0.76B | 0.68B | 0.74B | 0.73B | 0.78B | 0.67B | 0.70B | 0.70B | 0.75B | 0.82B | 0.87B | 0.82B | 0.78B | 0.83B | 0.75B | 0.77B | | 0.83B | 0.74B | 0.58B | 0.64B | 0.70B | 0.68B | 0.76B | 0.78B | 0.77B | 0.77B | 0.87B | 0.89B | 0.91B | 0.96B | 0.69B | 1.17B | 1.16B | 1.16B | 1.26B | 1.19B | 3.20B | 1.10B | 1.21B | 1.20B |
|
Operating Expenses
|
0.27B | 0.26B | 0.61B | 0.66B | 0.30B | 0.30B | 0.62B | 0.64B | 0.36B | 0.74B | 0.77B | 2.72B | 0.85B | 0.88B | 0.88B | | 0.89B | | | 0.98B | 1.03B | 0.80B | 0.76B | 0.68B | 0.74B | 0.73B | 0.78B | 0.67B | 0.70B | 0.70B | 0.75B | 0.82B | 0.87B | 0.82B | 0.78B | 0.83B | 0.75B | 0.77B | 0.11B | 0.83B | 0.74B | 0.58B | 0.64B | 0.70B | 0.68B | 0.76B | 0.78B | 0.77B | 0.77B | 0.87B | 0.89B | 0.91B | 0.96B | 0.69B | 1.17B | 1.16B | 1.16B | 1.26B | 1.19B | 3.20B | 1.10B | 1.21B | 1.20B |
|
Operating Income
|
0.12B | 0.16B | 0.30B | 0.37B | 0.17B | 0.18B | 0.33B | 0.41B | 0.18B | 0.37B | 0.35B | 1.48B | 0.33B | 0.35B | 0.42B | 1.53B | 0.32B | 1.42B | | 0.36B | 0.44B | 0.34B | 0.41B | 0.28B | 0.36B | 0.32B | 0.41B | 0.27B | 0.33B | 0.30B | 0.36B | 0.30B | 0.35B | 0.30B | 0.39B | 0.32B | 0.30B | 0.37B | 0.99B | 0.33B | 0.29B | 0.22B | 0.32B | 0.35B | 0.29B | 0.36B | 0.32B | 0.38B | 0.33B | 0.38B | 0.36B | 0.46B | 0.41B | 0.37B | 0.50B | 0.55B | 0.51B | 0.57B | 0.51B | 1.40B | 0.45B | 0.50B | 0.55B |
|
EBIT
|
0.12B | 0.16B | 0.30B | 0.37B | 0.17B | 0.18B | 0.33B | 0.41B | 0.18B | 0.37B | 0.35B | 1.48B | 0.33B | 0.35B | 0.42B | 1.53B | 0.32B | 1.42B | | 0.36B | 0.44B | 0.34B | 0.41B | 0.28B | 0.36B | 0.32B | 0.41B | 0.27B | 0.33B | 0.30B | 0.36B | 0.30B | 0.35B | 0.30B | 0.39B | 0.32B | 0.30B | 0.37B | 0.99B | 0.33B | 0.29B | 0.22B | 0.32B | 0.35B | 0.29B | 0.36B | 0.32B | 0.38B | 0.33B | 0.38B | 0.36B | 0.46B | 0.41B | 0.37B | 0.50B | 0.55B | 0.51B | 0.57B | 0.51B | 1.40B | 0.45B | 0.50B | 0.55B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.03B | | 0.02B | 0.01B | 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 | 0.00B | 0.01B | 0.01B | -0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.11B | 0.03B | 0.03B | 0.03B |
|
Other Non Operating Income
|
0.03B | -0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | -0.02B | 0.00B | -0.02B | 0.01B | -0.03B | 0.05B | -0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | -0.03B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | 0.10B | 0.02B | -0.06B | 0.04B | 0.08B | -0.04B | -0.08B | | | | | | | | | | | | | | | | | | | 0.07B | 0.03B | 1.53B | 0.00B | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.14B | 0.24B | 0.24B | 0.34B | 0.25B | 0.28B | 0.26B | 0.36B | 0.30B | 0.34B | 0.32B | 0.38B | 0.32B | 0.28B | 0.41B | 0.51B | 0.30B | 0.32B | | 0.27B | 0.32B | 0.23B | 0.29B | 0.21B | 0.24B | 0.15B | 0.24B | 0.19B | 0.16B | 0.16B | 0.29B | 0.36B | 0.19B | 0.25B | -1.20B | 0.25B | 0.23B | 0.23B | 0.29B | 0.20B | 0.18B | 0.12B | 0.18B | 0.26B | 0.23B | 0.30B | 0.26B | 0.34B | 0.22B | 0.35B | 0.33B | 0.41B | 0.33B | 0.39B | 0.46B | 0.48B | 0.44B | 0.51B | 0.47B | 1.25B | 0.40B | 0.44B | 0.47B |
|
Tax Provisions
|
0.04B | 0.07B | 0.08B | 0.11B | 0.07B | 0.07B | 0.08B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.07B | 0.13B | 0.17B | 0.10B | 0.09B | | 0.09B | 0.11B | 0.02B | 0.07B | 0.06B | 0.08B | 0.05B | 0.07B | 0.05B | 0.04B | 0.04B | 0.10B | 0.06B | 0.05B | 0.06B | 0.07B | 0.09B | 0.07B | 0.07B | 0.07B | 0.09B | 0.06B | 0.04B | 0.06B | 0.10B | 0.08B | 0.11B | 0.08B | 0.05B | 0.06B | 0.12B | 0.11B | 0.03B | 0.11B | 0.11B | 0.13B | 0.16B | 0.13B | 0.18B | 0.14B | 0.40B | 0.13B | 0.16B | 0.14B |
|
Profit After Tax
|
0.10B | 0.17B | 0.42B | 0.23B | 0.17B | 0.21B | 0.18B | 0.83B | 0.19B | 0.24B | 0.20B | 0.26B | 0.21B | 0.21B | 0.28B | 0.36B | 0.20B | 0.23B | | 0.18B | 0.21B | 0.21B | 0.22B | 0.15B | 0.17B | 0.10B | 0.18B | 0.14B | 0.12B | 0.12B | 0.19B | 0.30B | 0.14B | 0.19B | -1.25B | 0.17B | 0.18B | 0.30B | 0.21B | 0.11B | 0.13B | 0.08B | 0.12B | 0.16B | 0.15B | 0.18B | 0.17B | 0.29B | 0.15B | 0.23B | 0.22B | 0.38B | 0.22B | 0.29B | 0.32B | 0.32B | 0.31B | 0.33B | 0.32B | 0.85B | 0.27B | 0.28B | 0.33B |
|
Net Income - Minority
|
-0.13B | | -4.74B | -0.18B | | | | -0.21B | | | | -0.22B | | | | -0.25B | | | -0.31B | | | | -0.32B | | | | -0.24B | | | | -0.36B | | | | | | | -0.34B | -0.34B | -0.35B | | -0.25B | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.10B | 0.17B | 0.17B | 0.23B | 0.17B | 0.21B | 0.18B | 0.26B | 0.19B | 0.24B | 0.20B | 0.26B | 0.21B | 0.21B | 0.28B | 0.34B | 0.20B | 0.23B | | 0.18B | 0.21B | 0.21B | 0.22B | 0.15B | 0.17B | 0.10B | 0.18B | 0.14B | 0.12B | 0.12B | 0.19B | 0.30B | 0.14B | 0.19B | -1.27B | 0.17B | 0.16B | 0.16B | 0.21B | 0.11B | 0.13B | 0.08B | 0.12B | 0.16B | 0.15B | 0.18B | 0.17B | 0.29B | 0.15B | 0.23B | 0.22B | 0.38B | 0.22B | 0.29B | 0.32B | 0.32B | 0.31B | 0.33B | 0.32B | 0.85B | 0.27B | 0.28B | 0.33B |
|
Consolidated Net Income
|
0.10B | 0.17B | 0.17B | 0.23B | 0.17B | 0.21B | 0.18B | 0.26B | 0.19B | 0.24B | 0.20B | 0.26B | 0.21B | 0.21B | 0.28B | 0.34B | 0.20B | 0.23B | | 0.18B | 0.21B | 0.21B | 0.22B | 0.15B | 0.17B | 0.10B | 0.18B | 0.14B | 0.12B | 0.12B | 0.19B | 0.30B | 0.14B | 0.19B | -1.27B | 0.17B | 0.16B | 0.14B | 0.21B | 0.11B | 0.13B | 0.08B | 0.12B | 0.16B | 0.15B | 0.18B | 0.17B | 0.29B | 0.15B | 0.23B | 0.22B | 0.38B | 0.22B | 0.29B | 0.32B | 0.32B | 0.31B | 0.33B | 0.32B | 0.85B | 0.27B | 0.28B | 0.33B |
|
Income towards Parent Company
|
0.09B | 0.16B | 0.16B | 0.22B | 0.17B | 0.20B | 0.17B | 0.24B | 0.19B | 0.23B | 0.19B | 0.25B | 0.20B | 0.20B | 0.27B | 0.34B | 0.19B | 0.23B | -0.31B | 0.17B | 0.21B | 0.20B | 0.21B | 0.14B | 0.16B | 0.10B | 0.18B | 0.13B | 0.11B | 0.12B | 0.18B | 0.29B | 0.12B | 0.18B | -1.28B | 0.14B | 0.17B | 0.28B | 0.21B | 0.10B | 0.13B | 0.09B | 0.11B | 0.15B | 0.16B | 0.17B | 0.17B | 0.28B | 0.14B | 0.23B | 0.22B | 0.36B | 0.21B | 0.28B | 0.32B | 0.31B | 0.29B | 0.33B | 0.31B | 0.82B | 0.25B | 0.27B | 0.32B |
|
Net Income towards Common Stockholders
|
0.09B | 0.16B | 0.16B | 0.22B | 0.17B | 0.20B | 0.17B | 0.24B | 0.19B | 0.23B | 0.19B | 0.25B | 0.20B | 0.20B | 0.27B | 0.34B | 0.19B | 0.23B | -0.31B | 0.17B | 0.21B | 0.20B | 0.21B | 0.14B | 0.16B | 0.10B | 0.18B | 0.13B | 0.11B | 0.12B | 0.18B | 0.29B | 0.12B | 0.18B | -1.28B | 0.14B | 0.17B | 0.28B | 0.21B | 0.10B | 0.13B | 0.09B | 0.11B | 0.15B | 0.16B | 0.17B | 0.17B | 0.28B | 0.14B | 0.23B | 0.22B | 0.36B | 0.21B | 0.28B | 0.32B | 0.31B | 0.29B | 0.33B | 0.31B | 0.82B | 0.25B | 0.27B | 0.32B |
|
EPS (Basic)
|
| | | | | | | | | | | 0.60B | | 1.00B | | 0.67B | | 1.10B | -0.72B | | | | 0.56B | | | | 0.61B | | | | | 2.07B | | | -0.74B | | 6.95B | 0.84B | 0.34B | | | 7.55B | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95B | | 0.34B | | | 7.55B | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | 0.42 | | 0.20 | | 0.51 | | 0.21 | 0.43 | | | | 0.37 | | | | 0.29 | | | | | 0.14 | | | 1.72 | | 0.02 | 0.33 | 0.03 | | | 0.01 | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | | 0.03 | | | 0.01 | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.15B | 0.20B | 0.37B | 0.44B | 0.20B | 0.22B | 0.41B | 1.70B | 0.23B | 0.49B | 0.48B | 0.57B | 0.33B | 0.35B | 0.42B | 1.53B | 0.32B | 1.42B | | 0.36B | 0.44B | 0.34B | 0.41B | 0.28B | 0.36B | 0.32B | 0.41B | 0.27B | 0.33B | 0.30B | 0.36B | 0.30B | 0.35B | 0.30B | 0.39B | 0.32B | 0.30B | 0.37B | 0.99B | 0.33B | 0.29B | 0.22B | 0.32B | 0.35B | 0.29B | 0.36B | 0.32B | 0.38B | 0.48B | 0.53B | 0.36B | 1.04B | 0.56B | 0.65B | 0.50B | 0.55B | 0.51B | 0.57B | 0.51B | 1.40B | 0.45B | 0.50B | 0.55B |
|
Interest Expenses
|
0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.14B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | | 0.11B | 0.11B | 0.10B | 0.08B | 0.08B | 0.09B | 0.10B | 0.18B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.12B | 0.10B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.16B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.28B | 0.09B | 0.11B | 0.10B |
|
Tax Rate
|
30.73% | 29.94% | 30.93% | 32.17% | 29.85% | 25.78% | 31.72% | 29.75% | 34.44% | 28.70% | 35.10% | 31.16% | 33.74% | 23.96% | 31.82% | 33.81% | 33.71% | 28.67% | | 33.79% | 34.92% | 10.36% | 25.55% | 29.78% | 31.32% | 34.29% | 27.64% | 26.06% | 25.98% | 23.20% | 34.18% | 17.15% | 24.72% | 25.19% | -5.44% | 34.28% | 31.45% | 30.11% | 25.88% | 43.99% | 31.05% | 33.54% | 33.85% | 37.15% | 34.83% | 38.21% | 32.82% | 13.87% | 29.53% | 34.94% | 32.47% | 7.63% | 32.78% | 27.16% | 29.19% | 33.08% | 30.08% | 34.78% | 30.84% | 32.13% | 32.81% | 35.50% | 30.54% |