|
Revenue
|
0.40B | 0.56B | 0.52B | 0.50B | | 0.57B | 0.43B | 0.49B | 0.55B | 0.64B | 0.39B | 1.06B | 1.13B | 1.40B | 1.09B | 1.14B | 1.16B | 1.43B | 1.10B | 1.14B | 1.36B | 1.37B | 1.03B | 0.98B | 1.22B | 1.22B | 0.84B | 0.87B | 1.18B | 1.27B | 1.14B | 0.91B | 1.48B | 2.02B | 1.38B | 1.83B | 4.72B | 2.43B | 1.42B | 1.74B | | 2.02B | 1.62B | 1.80B | | 2.68B | 1.99B | 2.11B |
|
Cost of Revenue
|
0.10B | 0.11B | 0.12B | 0.11B | 0.02B | 0.11B | 0.12B | 0.14B | 0.13B | 0.13B | 0.11B | 0.32B | 0.29B | 0.27B | 0.25B | 0.26B | 0.28B | 0.31B | 0.29B | 0.28B | 0.33B | 0.28B | 0.26B | 0.28B | 0.29B | 0.28B | 0.24B | 0.25B | 0.29B | 0.25B | 0.28B | | | 0.31B | | | | | | | | | | | | | | |
|
Gross Profit
|
0.30B | 0.45B | 0.40B | 0.39B | | 0.46B | 0.30B | 0.35B | 0.42B | 0.51B | 0.27B | 0.74B | 0.84B | 1.14B | 0.84B | 0.88B | 0.88B | 1.12B | 0.81B | 0.86B | 1.03B | 1.09B | 0.77B | 0.71B | 0.93B | 0.94B | 0.60B | 0.62B | 0.89B | 1.02B | 0.65B | | | 1.29B | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.01B | 0.44B | 0.45B | | 0.10B | 0.44B | 0.40B | 0.42B | 0.44B | 0.44B | 0.39B | 1.01B | 0.98B | 0.96B | 0.87B | 0.91B | 0.97B | 1.04B | 0.92B | 0.96B | 1.04B | 0.96B | 0.85B | 0.85B | 0.94B | 0.92B | 0.71B | 0.74B | 0.88B | 0.93B | 0.90B | 0.95B | 1.07B | 1.13B | 1.39B | 1.50B | 1.64B | 1.54B | 1.29B | 1.47B | | 1.58B | 1.43B | 1.59B | | 1.75B | 1.69B | 1.63B |
|
Operating Expenses
|
0.01B | 0.44B | 0.45B | 0.42B | 0.10B | 0.44B | 0.40B | 0.42B | 0.44B | 0.44B | 0.39B | 1.01B | 0.98B | 0.96B | 0.87B | 0.91B | 0.97B | 1.04B | 0.92B | 0.96B | 1.04B | 0.96B | 0.85B | 0.85B | 0.94B | 0.92B | 0.71B | 0.74B | 0.88B | 0.93B | 1.11B | 0.95B | 1.07B | 1.44B | 1.39B | 1.50B | 1.64B | 1.54B | 1.29B | 1.47B | 1.47B | 1.58B | 1.43B | 1.59B | 1.52B | 1.75B | 1.69B | 1.63B |
|
Operating Income
|
0.05B | 0.12B | 0.07B | 0.08B | 0.01B | 0.13B | 0.03B | 0.07B | 0.11B | 0.20B | 775.87B | 0.06B | 0.16B | 0.44B | 0.22B | 0.23B | 0.19B | 0.39B | 0.19B | 0.18B | 0.33B | 0.41B | 0.18B | 0.14B | 0.29B | 0.30B | 0.13B | 0.13B | 0.30B | 0.35B | 0.03B | -0.04B | 0.41B | 0.58B | -0.01B | 0.34B | 0.72B | 0.89B | 0.12B | 0.27B | 0.51B | 0.44B | 0.19B | 0.22B | -0.27B | 0.93B | 0.29B | 0.48B |
|
Non Operating Investment Income
|
| -0.00B | 0.00B | 0.01B | | -0.01B | 0.03B | -0.03B | 0.07B | -0.02B | 0.00B | 0.06B | 0.15B | -0.19B | -0.01B | 0.01B | 0.08B | -0.05B | 0.01B | 0.13B | -0.05B | -0.09B | -0.03B | 0.07B | 0.01B | -0.07B | -0.01B | 0.13B | -0.08B | -0.03B | 0.15B | 0.21B | | -0.08B | 0.29B | 0.59B | -0.60B | -0.63B | 0.03B | | | | | | | | | |
|
EBIT
|
0.05B | 0.12B | 0.07B | 0.08B | 0.01B | 0.13B | 0.03B | 0.07B | 0.11B | 0.20B | 775.87B | 0.06B | 0.16B | 0.44B | 0.22B | 0.23B | 0.19B | 0.39B | 0.19B | 0.18B | 0.33B | 0.41B | 0.18B | 0.14B | 0.29B | 0.30B | 0.13B | 0.13B | 0.30B | 0.35B | 0.02B | -0.04B | 0.41B | 0.46B | -0.01B | 0.34B | 0.72B | 0.89B | 0.12B | 0.27B | 0.51B | 0.44B | 0.19B | 0.22B | -0.27B | 0.93B | 0.29B | 0.48B |
|
EBT
|
0.01B | 0.13B | 0.03B | 0.04B | 0.00B | 0.09B | 0.02B | 0.05B | 0.16B | 0.06B | 0.17B | -0.09B | 0.05B | 0.33B | 0.11B | 0.11B | -0.06B | 0.27B | 0.07B | 0.08B | 0.21B | 0.31B | 0.08B | 0.02B | 0.18B | 0.63B | 0.06B | 0.05B | 0.26B | 0.27B | -0.06B | -0.12B | 0.34B | 0.47B | -0.12B | 0.19B | 0.72B | 0.74B | -0.01B | 0.08B | 0.51B | 0.25B | 0.17B | 0.01B | -0.27B | 0.72B | 0.14B | 0.25B |
|
Tax Provisions
|
-0.01B | 0.00B | -0.00B | -0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 0.02B | 0.02B | 0.00B | -0.03B | -0.00B | 0.08B | 0.03B | 0.04B | 0.26B | 0.05B | -0.00B | -0.03B | 0.03B | 0.06B | -0.01B | -0.04B | 0.03B | 0.23B | -0.00B | -0.02B | 0.04B | 0.04B | -0.06B | -0.07B | 0.07B | 0.10B | -0.07B | 0.00B | | 0.16B | -0.05B | -0.03B | 0.05B | 0.03B | 0.02B | -0.01B | 0.25B | 0.12B | -0.01B | 0.01B |
|
Profit After Tax
|
0.02B | 0.13B | 0.04B | -0.07B | 0.00B | 0.08B | 0.02B | 0.04B | 0.15B | 0.04B | 0.17B | -0.06B | 0.05B | 0.24B | 0.08B | 0.08B | -0.18B | 0.22B | 0.08B | 0.11B | 0.18B | 0.24B | 0.09B | 0.06B | 0.15B | 0.40B | 0.06B | 0.06B | 0.22B | 0.23B | -0.01B | -0.04B | 0.27B | 0.38B | -0.05B | 0.18B | 0.72B | 0.58B | 0.04B | 0.12B | 0.45B | 0.23B | 0.15B | 0.02B | -0.52B | 0.60B | 0.15B | 0.25B |
|
Income from Non-Controlling Interests
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.03B | 0.03B | 0.00B | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | 0.00B | 0.03B | 0.03B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.01B | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Income from Continuing Operations
|
0.02B | 0.13B | 0.04B | 0.05B | 0.00B | 0.08B | 0.02B | 0.04B | 0.15B | 0.04B | 0.17B | -0.06B | 0.05B | 0.24B | 0.08B | 0.08B | -0.32B | 0.22B | 0.08B | 0.11B | 0.18B | 0.24B | 0.09B | 0.06B | 0.15B | 0.40B | 0.06B | 0.06B | 0.22B | 0.23B | -0.00B | -0.04B | 0.27B | 0.30B | -0.05B | 0.18B | 0.72B | 0.58B | 0.04B | 0.12B | 0.45B | 0.23B | 0.15B | 0.02B | -0.52B | 0.60B | 0.15B | 0.25B |
|
Consolidated Net Income
|
0.02B | 0.13B | 0.04B | | 0.00B | 0.08B | 0.02B | 0.04B | 0.15B | 0.04B | 0.17B | -0.06B | 0.05B | 0.24B | 0.08B | 0.08B | -0.32B | 0.22B | 0.08B | 0.11B | 0.18B | 0.24B | 0.09B | 0.06B | 0.15B | 0.40B | 0.06B | 0.06B | 0.22B | 0.23B | -0.00B | -0.04B | 0.27B | 0.30B | -0.05B | 0.18B | 0.72B | 0.58B | 0.04B | 0.12B | | 0.23B | 0.15B | 0.02B | | 0.60B | 0.15B | 0.25B |
|
Income towards Parent Company
|
0.02B | 0.13B | 0.04B | | 0.00B | 0.08B | 0.02B | 0.04B | 0.15B | 0.04B | 0.17B | -0.06B | 0.05B | 0.24B | 0.08B | 0.08B | -0.32B | 0.22B | 0.08B | 0.11B | 0.18B | 0.24B | 0.09B | 0.06B | 0.15B | 0.40B | 0.06B | 0.06B | 0.22B | 0.23B | -0.00B | -0.04B | 0.27B | 0.30B | -0.05B | 0.18B | 0.72B | 0.58B | 0.04B | 0.12B | | 0.23B | 0.15B | 0.02B | | 0.60B | 0.15B | 0.25B |
|
Preferred Dividend Payments
|
| 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 | 0.02B | | 0.01B | 0.01B | 0.02B | | 0.01B | 0.02B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | | 0.02B | | 0.02B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B |
|
Net Income towards Common Stockholders
|
0.02B | 0.13B | 0.03B | 0.04B | 0.00B | 0.08B | 0.01B | 0.03B | 0.14B | 0.03B | 0.16B | -0.07B | 0.05B | 0.24B | 0.08B | 0.06B | -0.18B | 0.21B | 0.07B | 0.09B | 0.18B | 0.23B | 0.08B | 0.04B | 0.15B | 0.39B | 0.04B | 0.06B | 0.21B | 0.22B | -0.02B | -0.06B | 0.26B | 0.36B | -0.07B | 0.17B | 0.48B | -0.35B | 0.03B | 0.10B | 0.29B | 0.21B | 0.13B | 0.00B | 0.15B | 0.58B | 0.14B | 0.23B |
|
EPS (Basic)
|
1.52 | 1.08 | 0.25 | 0.33 | 0.03 | 0.65 | 0.06 | 0.18 | 0.00 | 0.22 | 1.08 | -0.40 | 0.00 | 1.12 | 0.35 | 0.30 | 0.00 | 0.93 | 0.29 | 0.39 | 0.00 | 0.99 | 0.32 | 0.17 | 0.00 | 1.60 | 0.17 | 0.26 | 0.00 | 0.85 | 0.07 | -0.21 | 1.26 | 1.38 | 0.00 | 0.63 | 2.46 | 0.00 | 0.01 | 0.37 | 1.44 | 0.73 | 0.45 | 0.01 | 0.74 | 1.96 | 0.45 | 0.76 |
|
EPS (Weighted Average and Diluted)
|
0.34 | 1.04 | 0.25 | 0.33 | 0.03 | 0.64 | 0.06 | 0.18 | 0.00 | 0.22 | 1.07 | -0.40 | 0.00 | 1.11 | 0.35 | 0.30 | 0.00 | 0.93 | 0.29 | 0.38 | 0.00 | 0.99 | 0.32 | 0.17 | 0.00 | 1.59 | 0.17 | 0.26 | 0.00 | 0.85 | 0.07 | -0.21 | 1.26 | 1.38 | -0.06 | 0.63 | 2.46 | 0.00 | 0.01 | 0.37 | 1.44 | 0.73 | 0.45 | 0.01 | 0.74 | 1.96 | 0.45 | 0.76 |
|
Shares Outstanding (Weighted Average)
|
0.11B | 118,055.48B | 126,182.32B | 122,600.00B | 0.12B | 123,438.37B | 118,175.03B | 111,788.07B | 109,403.29B | 107,606.80B | 115,371.40B | 139,384.71B | 128,197.82B | 159,081.58B | 157,444.80B | 170,485.48B | 167,661.30B | 182,768.13B | 180,224.48B | 178,773.64B | 176,525.41B | 177,758.43B | 178,778.40B | 182,588.45B | 181,799.60B | 182,520.40B | 177,921.01B | 186,405.23B | 190,229.55B | 200,290.13B | 255,800.00B | 205,354.82B | 0.20B | 261,800.00B | 264,400.00B | 266,600.00B | 0.20B | 14,400.00B | 2.17B | 2.53B | 0.20B | 0.73B | 287,300.00B | 10.00B | 0.21B | 297,000.00B | 2.41B | 299,900.00B |
|
Shares Outstanding (Diluted Average)
|
0.12B | 123,532.28B | 128,765.90B | 125,700.00B | 0.12B | 128,331.96B | 121,344.79B | 112,630.31B | 109,703.02B | 108,772.48B | 116,612.79B | 140,228.53B | 128,947.52B | 160,290.17B | 158,783.49B | 171,681.59B | 168,448.44B | 183,163.73B | 180,534.55B | 179,921.09B | 177,283.03B | 178,209.59B | 179,226.84B | 183,649.13B | 181,799.60B | 182,893.35B | 178,858.58B | 186,630.36B | 190,229.55B | 200,527.16B | 255,800.00B | 205,354.82B | 0.20B | 262,300.00B | 1.12B | 267,000.00B | 0.20B | 271,000.00B | 2.16B | 2.53B | 0.20B | 285,200.00B | 1.17B | 10.00B | 0.21B | 1.96B | 2.41B | 0.76B |
|
EBITDA
|
0.05B | 0.12B | 0.07B | 0.08B | 0.01B | 0.13B | 0.03B | 0.07B | 0.11B | 0.20B | 775.87B | 0.06B | 0.16B | 0.44B | 0.22B | 0.46B | 0.44B | 0.51B | 0.41B | 0.48B | 0.45B | 0.52B | 0.41B | 0.40B | 0.42B | 0.48B | 0.39B | 0.42B | 0.46B | 0.54B | 0.53B | 0.46B | 0.41B | 0.69B | 0.59B | 0.34B | 0.76B | -0.01B | 0.67B | 0.73B | 0.70B | 0.80B | 0.69B | 0.80B | 0.75B | 1.01B | 0.83B | 0.89B |
|
Interest Expenses
|
-0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.12B | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-81.54% | 2.07% | -9.62% | -13.38% | 11.90% | 7.42% | -6.67% | 17.39% | 9.55% | 32.93% | 0.46% | 36.67% | -9.23% | 25.81% | 23.61% | 31.25% | -432.89% | 18.95% | -3.19% | -30.56% | 14.76% | 20.20% | -14.85% | -168.97% | 18.30% | 36.39% | -1.25% | -33.33% | 16.72% | 16.42% | 90.16% | 62.16% | 20.09% | 20.08% | 55.93% | 1.08% | | 21.95% | 728.57% | -40.48% | 10.10% | 11.07% | 12.50% | -64.29% | -93.98% | 16.53% | -6.21% | 2.36% |