|
Revenue
|
| 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.14B | 0.15B | 0.17B | 0.19B | 0.20B | 0.19B | 0.22B | 0.23B | 0.26B | 0.25B | 0.27B | 0.30B | 0.38B | 0.42B | 0.40B | 0.45B | 0.43B | 0.41B | 0.42B | 0.48B | 0.51B | 0.52B | 0.54B | 0.58B | 0.61B | 0.59B | 0.58B | 0.62B | 0.64B | 0.62B | 0.65B | 0.68B | 0.70B | 0.66B | 0.53B | 0.59B | 0.62B | 0.61B | 0.67B | 0.76B | 0.80B | 0.79B | 0.86B | 0.89B | 0.88B | 0.90B | 0.95B | 0.97B | 0.94B | 0.94B | 0.98B | 1.03B | 1.03B | 1.01B | 1.10B | 1.17B |
|
Cost of Revenue
|
| | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.11B | 0.12B | 0.12B |
|
Gross Profit
|
| | 0.06B | 0.06B | 0.10B | 0.10B | 0.07B | 0.07B | 0.13B | 0.14B | 0.15B | 0.17B | 0.20B | 0.18B | 0.21B | 0.21B | 0.24B | 0.24B | 0.26B | 0.28B | 0.35B | 0.39B | 0.38B | 0.42B | 0.40B | 0.39B | 0.39B | 0.45B | 0.48B | 0.48B | 0.50B | 0.53B | 0.56B | 0.54B | 0.54B | 0.57B | 0.60B | 0.57B | 0.60B | 0.63B | 0.65B | 0.61B | 0.48B | 0.54B | 0.57B | 0.56B | 0.60B | 0.68B | 0.73B | 0.71B | 0.78B | 0.82B | 0.80B | 0.82B | 0.86B | 0.88B | 0.85B | 0.84B | 0.88B | 0.94B | 0.94B | 0.90B | 0.99B | 1.05B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Selling, General & Administrative
|
| | 0.01B | 0.01B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.08B | 0.07B | 0.06B | 0.07B | 0.10B | 0.07B | 0.06B | 0.08B | 0.07B | 0.10B | 0.09B | 0.09B | 0.11B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.11B | 0.10B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.11B | 0.12B | 0.12B | 0.14B | 0.14B | 0.15B | 0.15B | 0.14B | 0.15B | 0.16B | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.18B | 0.18B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | 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 | -0.01B | 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 | -0.01B |
|
Operating Expenses
|
| | 0.01B | 0.01B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.08B | 0.08B | 0.07B | 0.07B | 0.11B | 0.08B | 0.07B | 0.09B | 0.09B | 0.11B | 0.10B | 0.11B | 0.12B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.11B | 0.13B | 0.12B | 0.10B | 0.11B | 0.11B | 0.13B | 0.13B | 0.14B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.19B | 0.18B | 0.17B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.21B | 0.21B |
|
Operating Income
|
| 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.14B | 0.17B | 0.16B | 0.17B | 0.19B | 0.15B | 0.18B | 0.17B | 0.19B | 0.22B | 0.20B | 0.22B | 0.23B | 0.24B | 0.26B | 0.26B | 0.28B | 0.28B | 0.28B | 0.30B | 0.33B | 0.32B | 0.20B | 0.21B | 0.26B | 0.29B | 0.27B | 0.30B | 0.34B | 0.34B | 0.32B | 0.37B | 0.39B | 0.37B | 0.38B | 0.41B | 0.44B | 0.42B | 0.40B | 0.43B | 0.47B | 0.49B | 0.43B | 0.48B | 0.52B |
|
EBIT
|
| 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.14B | 0.17B | 0.16B | 0.17B | 0.19B | 0.15B | 0.18B | 0.17B | 0.19B | 0.22B | 0.20B | 0.22B | 0.23B | 0.24B | 0.26B | 0.26B | 0.28B | 0.28B | 0.28B | 0.30B | 0.33B | 0.32B | 0.20B | 0.21B | 0.26B | 0.29B | 0.27B | 0.30B | 0.34B | 0.34B | 0.32B | 0.37B | 0.39B | 0.37B | 0.38B | 0.41B | 0.44B | 0.42B | 0.40B | 0.43B | 0.47B | 0.49B | 0.43B | 0.48B | 0.52B |
|
Other Non Operating Income
|
| 0.04B | 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 | -0.01B | 0.00B | -0.00B | -0.02B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.18B | -0.00B | 0.00B | -0.00B | -0.00B | 0.15B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | -0.00B |
|
Non Operating Income
|
| | -0.01B | -0.00B | 0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.02B | -0.06B | -0.02B | -0.01B | -0.02B | -0.06B | -0.03B | -0.03B | 0.18B | -0.00B | -0.03B | -0.03B | -0.04B | 0.26B | -0.05B | -0.04B | -0.04B | -0.02B | -0.03B | -0.00B | -0.03B | -0.03B | -0.03B | -0.04B | -0.03B | -0.04B | -0.02B | -0.03B | -0.05B | -0.07B | -0.08B | -0.09B | -0.07B | -0.09B | -0.09B | -0.10B | -0.11B | -0.10B | -0.10B | -0.09B | -0.10B |
|
EBT
|
| 16.19B | 0.05B | 0.04B | 0.02B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.11B | 0.10B | 0.11B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.17B | 0.09B | 0.16B | 0.16B | 0.17B | 0.15B | 0.17B | 0.19B | 0.33B | 0.21B | 0.23B | 0.23B | 0.24B | 0.40B | 0.23B | 0.26B | 0.29B | 0.30B | 0.17B | 0.21B | 0.24B | 0.26B | 0.24B | 0.26B | 0.31B | 0.30B | 0.29B | 0.34B | 0.34B | 0.30B | 0.29B | 0.33B | 0.37B | 0.33B | 0.31B | 0.33B | 0.36B | 0.39B | 0.33B | 0.39B | 0.42B |
|
Tax Provisions
|
| 14.45B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.05B | 0.03B | 0.05B | 0.05B | 0.04B | 0.06B | 0.04B | 0.06B | 0.12B | -0.07B | 0.05B | 0.05B | 0.08B | 0.10B | 0.06B | -0.00B | 0.07B | 0.06B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.09B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.14B | 0.08B | 0.11B | 0.14B |
|
Profit After Tax
|
| 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.09B | 0.10B | 0.12B | 0.05B | 0.11B | 0.12B | 0.13B | 0.10B | 0.12B | 0.13B | 0.20B | 0.28B | 0.17B | 0.18B | 0.16B | 0.30B | 0.17B | 0.26B | 0.23B | 0.24B | 0.15B | 0.16B | 0.19B | 0.21B | 0.18B | 0.20B | 0.23B | 0.23B | 0.22B | 0.26B | 0.25B | 0.23B | 0.21B | 0.24B | 0.27B | 0.26B | 0.23B | 0.25B | 0.28B | 0.25B | 0.24B | 0.28B | 0.28B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.04B | -0.00B | 0.01B | -0.00B | -0.04B | -0.00B | -0.00B | -0.05B | -0.00B | | | -0.01B | | -0.02B | | | 0.01B | -0.00B | 0.03B | -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 | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B |
|
Income from Continuing Operations
|
| 1.74B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.06B | 0.08B | 0.09B | 0.10B | 0.11B | 0.09B | 0.10B | 0.12B | 0.05B | 0.11B | 0.12B | 0.13B | 0.10B | 0.12B | 0.13B | 0.20B | 0.28B | 0.17B | 0.18B | 0.16B | 0.30B | 0.17B | 0.26B | 0.23B | 0.24B | 0.15B | 0.16B | 0.19B | 0.21B | 0.18B | 0.20B | 0.23B | 0.23B | 0.22B | 0.26B | 0.25B | 0.23B | 0.21B | 0.24B | 0.27B | 0.26B | 0.23B | 0.25B | 0.28B | 0.25B | 0.24B | 0.28B | 0.28B |
|
Consolidated Net Income
|
| 1.74B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.06B | 0.08B | 0.09B | 0.10B | 0.11B | 0.09B | 0.10B | 0.12B | 0.05B | 0.11B | 0.12B | 0.13B | 0.10B | 0.12B | 0.13B | 0.20B | 0.28B | 0.17B | 0.18B | 0.16B | 0.30B | 0.17B | 0.26B | 0.23B | 0.24B | 0.15B | 0.16B | 0.19B | 0.21B | 0.18B | 0.20B | 0.23B | 0.23B | 0.22B | 0.26B | 0.25B | 0.23B | 0.21B | 0.24B | 0.27B | 0.26B | 0.23B | 0.25B | 0.28B | 0.25B | 0.24B | 0.28B | 0.28B |
|
Income towards Parent Company
|
| 1.74B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.06B | 0.08B | 0.09B | 0.10B | 0.11B | 0.09B | 0.10B | 0.12B | 0.05B | 0.11B | 0.12B | 0.13B | 0.10B | 0.12B | 0.13B | 0.20B | 0.28B | 0.17B | 0.18B | 0.16B | 0.30B | 0.17B | 0.26B | 0.23B | 0.24B | 0.15B | 0.16B | 0.19B | 0.21B | 0.18B | 0.20B | 0.23B | 0.23B | 0.22B | 0.26B | 0.25B | 0.23B | 0.21B | 0.24B | 0.27B | 0.26B | 0.23B | 0.25B | 0.28B | 0.25B | 0.24B | 0.28B | 0.28B |
|
Preferred Dividend Payments
|
| | 0.00B | 0.00B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| 1.74B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.06B | 0.08B | 0.09B | 0.10B | 0.11B | 0.09B | 0.10B | 0.12B | 0.05B | 0.11B | 0.12B | 0.13B | 0.10B | 0.12B | 0.13B | 0.20B | 0.28B | 0.17B | 0.18B | 0.16B | 0.30B | 0.17B | 0.26B | 0.23B | 0.24B | 0.15B | 0.16B | 0.19B | 0.21B | 0.18B | 0.20B | 0.23B | 0.23B | 0.22B | 0.26B | 0.25B | 0.23B | 0.21B | 0.24B | 0.27B | 0.26B | 0.23B | 0.25B | 0.28B | 0.25B | 0.24B | 0.28B | 0.28B |
|
EPS (Basic)
|
| 0.67 | 0.74 | 0.85 | 0.00B | 0.40 | 0.46 | 0.50 | 0.47 | 0.51 | 0.65 | 0.71 | 0.69 | 0.80 | 0.90 | 0.96 | 0.74 | 0.91 | 1.07 | 1.14 | 1.30 | 1.03 | 1.07 | 1.27 | 0.57 | 1.20 | 1.25 | 1.40 | 1.03 | 1.34 | 1.42 | 2.23 | 3.10 | 1.95 | 1.98 | 1.78 | 3.40 | 2.00 | 3.03 | 2.61 | 2.73 | 1.73 | 1.89 | 2.26 | 2.50 | 2.21 | 2.36 | 2.86 | 2.74 | 2.80 | 3.39 | 3.26 | 3.07 | 2.92 | 3.24 | 3.71 | 3.50 | 3.20 | 3.59 | 3.98 | 3.50 | 3.46 | 4.03 | 3.95 |
|
EPS (Weighted Average and Diluted)
|
| 0.34 | 0.37 | 0.41 | 0.22 | 0.39 | 0.44 | 0.48 | 0.45 | 0.49 | 0.63 | 0.69 | 0.67 | 0.77 | 0.87 | 0.93 | 0.71 | 0.88 | 1.03 | 1.11 | 1.26 | 1.00 | 1.05 | 1.24 | 0.56 | 1.17 | 1.22 | 1.36 | 1.00 | 1.31 | 1.39 | 2.18 | 3.02 | 1.88 | 1.91 | 1.71 | 3.28 | 1.93 | 2.90 | 2.49 | 2.61 | 1.67 | 1.83 | 2.19 | 2.42 | 2.15 | 2.30 | 2.80 | 2.68 | 2.75 | 3.33 | 3.20 | 3.04 | 2.88 | 3.20 | 3.64 | 3.44 | 3.12 | 3.52 | 3.90 | 3.42 | 3.40 | 3.98 | 3.91 |
|
Shares Outstanding (Weighted Average)
|
0.00B | 670.00 | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | | | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Shares Outstanding (Diluted Average)
|
0.00B | | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
EBITDA
|
| 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.14B | 0.17B | 0.17B | 0.18B | 0.20B | 0.15B | 0.18B | 0.18B | 0.20B | 0.23B | 0.21B | 0.23B | 0.25B | 0.25B | 0.27B | 0.28B | 0.29B | 0.30B | 0.30B | 0.31B | 0.34B | 0.34B | 0.22B | 0.23B | 0.28B | 0.31B | 0.28B | 0.32B | 0.36B | 0.36B | 0.34B | 0.39B | 0.41B | 0.39B | 0.40B | 0.44B | 0.47B | 0.45B | 0.43B | 0.46B | 0.50B | 0.52B | 0.46B | 0.51B | 0.56B |
|
Interest Expenses
|
| 5.26B | | | | 3.36B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B |
|
Tax Rate
|
| 89.25% | 34.34% | 24.44% | 13.06% | 31.43% | 31.79% | 31.46% | 25.62% | 30.25% | 30.87% | 27.78% | 35.33% | 28.56% | 30.60% | 26.97% | 39.16% | 30.54% | 30.80% | 30.06% | 21.93% | 32.58% | 32.08% | 29.38% | 38.36% | 29.20% | 28.39% | 23.85% | 37.82% | 26.10% | 31.20% | 38.07% | -35.70% | 23.71% | 23.50% | 33.62% | 23.94% | 24.92% | -1.71% | 22.87% | 21.12% | 14.65% | 25.11% | 19.79% | 20.27% | 21.83% | 25.24% | 24.05% | 25.62% | 26.04% | 23.71% | 26.78% | 24.25% | 27.14% | 26.60% | 26.64% | 23.28% | 24.73% | 24.70% | 22.89% | 36.49% | 25.54% | 27.73% | 33.99% |