|
Revenue
|
70.77B | 0.07B | 0.08B | 0.09B | 0.10B | 0.09B | 0.10B | 0.11B | 0.13B | 0.12B | 0.13B | 0.14B | 0.16B | 0.16B | 0.17B | 0.19B | 0.20B | 0.20B | 0.22B | 0.24B | 0.26B | 0.26B | 0.28B | 0.30B | 0.31B | 0.32B | 0.35B | 0.38B | 0.40B | 0.42B | 0.45B | 0.47B | 0.50B | 0.52B | 0.55B | 0.59B | 0.63B | 0.65B | 0.63B | 0.65B | 0.72B | 0.78B | 0.88B | 0.99B | 1.11B | 1.17B | 1.19B | 1.23B | 1.23B | 1.21B | 1.17B | 1.15B | 1.16B | 1.17B | 1.15B | 1.17B | 1.25B | 1.30B | 1.35B | 1.39B |
|
Cost of Revenue
|
| 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.15B | 0.16B | 0.17B | 0.18B | 0.19B | 0.20B | 0.21B | 0.22B | 0.24B | 0.25B | 0.28B | 0.29B | 0.30B | 0.32B | 0.34B | 0.36B | 0.38B | 0.41B | 0.42B | 0.42B | 0.42B | 0.47B | 0.52B | 0.58B | 0.65B | 0.73B | 0.78B | 0.85B | 0.83B | 0.83B | 0.86B | 0.81B | 0.79B | 0.80B | 0.83B | 0.81B | 0.76B | 0.87B | 0.95B | 0.96B | 0.98B |
|
Gross Profit
|
| 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.15B | 0.16B | 0.17B | 0.19B | 0.18B | 0.20B | 0.21B | 0.22B | 0.23B | 0.21B | 0.23B | 0.26B | 0.26B | 0.30B | 0.34B | 0.38B | 0.39B | 0.35B | 0.40B | 0.40B | 0.36B | 0.36B | 0.36B | 0.36B | 0.33B | 0.34B | 0.40B | 0.38B | 0.35B | 0.39B | 0.41B |
|
Selling, General & Administrative
|
| 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.11B | 0.12B | 0.13B | 0.14B | 0.15B | 0.17B | 0.19B | 0.24B | 0.23B | 0.20B | 0.20B | 0.21B | 0.19B | 0.19B | 0.21B | 0.20B | 0.19B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B |
|
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 | -0.00B | -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 | | | | | | | | |
|
Operating Expenses
|
| 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.11B | 0.12B | 0.13B | 0.14B | 0.15B | 0.17B | 0.19B | 0.24B | 0.23B | 0.20B | 0.20B | 0.21B | 0.19B | 0.19B | 0.21B | 0.20B | 0.19B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B |
|
Operating Income
|
| 0.01B | 0.01B | 0.02B | 0.02B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.08B | 0.10B | 0.11B | 0.11B | 0.13B | 0.14B | 0.17B | 0.13B | 0.09B | 0.18B | 0.17B | 0.12B | 0.14B | 0.11B | 0.12B | 0.11B | 0.12B | 0.18B | 0.14B | 0.10B | 0.13B | 0.14B |
|
EBIT
|
| 0.01B | 0.01B | 0.02B | 0.02B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.08B | 0.10B | 0.11B | 0.11B | 0.13B | 0.14B | 0.17B | 0.13B | 0.09B | 0.18B | 0.17B | 0.12B | 0.14B | 0.11B | 0.12B | 0.11B | 0.12B | 0.18B | 0.14B | 0.10B | 0.13B | 0.14B |
|
Interest & Investment 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating 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 | -0.01B | -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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.01B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.09B | 0.01B | 0.03B | -0.00B | -0.01B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B |
|
Non Operating 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 | 0.01B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |
|
EBT
|
| 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.10B | 0.08B | 0.10B | 0.10B | 0.11B | 0.12B | 0.14B | 0.16B | 0.11B | 0.01B | 0.19B | 0.20B | 0.13B | 0.15B | 0.13B | 0.13B | 0.12B | 0.13B | 0.19B | 0.14B | 0.09B | 0.12B | 0.14B |
|
Tax Provisions
|
| 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.08B | -0.02B | 0.01B | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | -0.01B | 0.04B | 0.05B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.04B | 0.05B | 0.03B | 0.02B | 0.04B | 0.04B |
|
Profit After Tax
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | -0.03B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.09B | 0.09B | 0.11B | 0.11B | 0.12B | 0.14B | 0.09B | 0.02B | 0.16B | 0.16B | 0.10B | 0.12B | 0.10B | 0.10B | 0.12B | 0.10B | 0.14B | 0.10B | 0.07B | 0.09B | 0.11B |
|
Income from Non-Controlling Interests
|
| | | -0.01B | -0.00B | -0.00B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 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 | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | -0.03B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.09B | 0.09B | 0.11B | 0.11B | 0.12B | 0.14B | 0.09B | 0.02B | 0.16B | 0.16B | 0.10B | 0.12B | 0.10B | 0.10B | 0.12B | 0.10B | 0.14B | 0.10B | 0.07B | 0.09B | 0.11B |
|
Consolidated Net Income
|
| 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 | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | -0.03B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.09B | 0.09B | 0.11B | 0.11B | 0.12B | 0.14B | 0.09B | 0.02B | 0.16B | 0.16B | 0.10B | 0.12B | 0.10B | 0.10B | 0.12B | 0.10B | 0.14B | 0.10B | 0.07B | 0.09B | 0.11B |
|
Income towards Parent Company
|
| 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 | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | -0.03B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.09B | 0.09B | 0.11B | 0.11B | 0.12B | 0.14B | 0.09B | 0.02B | 0.16B | 0.16B | 0.10B | 0.12B | 0.10B | 0.10B | 0.12B | 0.10B | 0.14B | 0.10B | 0.07B | 0.09B | 0.11B |
|
Preferred Dividend Payments
|
| 0.00B | -0.02B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | -0.03B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.09B | 0.09B | 0.11B | 0.11B | 0.12B | 0.14B | 0.09B | 0.02B | 0.16B | 0.16B | 0.10B | 0.12B | 0.10B | 0.10B | 0.12B | 0.10B | 0.14B | 0.10B | 0.07B | 0.09B | 0.11B |
|
EPS (Basic)
|
| 0.19 | -0.41 | 0.36 | 724.46 | 0.30 | 0.31 | 0.33 | 0.37 | 0.28 | 0.31 | 0.36 | 0.41 | 0.37 | 0.31 | 0.40 | 0.39 | 0.31 | 0.40 | 0.47 | 0.57 | 0.48 | 0.49 | 0.51 | 0.49 | 0.46 | 0.72 | 0.81 | -0.59 | 1.21 | 0.94 | 1.22 | 1.12 | 1.12 | 1.07 | 1.22 | 1.36 | 1.55 | 1.20 | 1.60 | 1.53 | 1.94 | 2.03 | 2.04 | 2.51 | 1.58 | 0.33 | 2.72 | 2.70 | 1.77 | 2.07 | 1.68 | 1.69 | 2.01 | 1.71 | 2.40 | 1.80 | 1.29 | 1.56 | 1.92 |
|
EPS (Weighted Average and Diluted)
|
| 0.18 | -0.41 | 0.33 | 604.89 | 0.27 | 0.29 | 0.30 | 0.34 | 0.27 | 0.29 | 0.34 | 0.39 | 0.35 | 0.30 | 0.38 | 0.37 | 0.29 | 0.37 | 0.44 | 0.53 | 0.45 | 0.46 | 0.49 | 0.47 | 0.44 | 0.68 | 0.77 | -0.56 | 1.15 | 0.89 | 1.15 | 1.06 | 1.06 | 1.02 | 1.16 | 1.29 | 1.47 | 1.14 | 1.53 | 1.46 | 1.86 | 1.94 | 1.95 | 2.40 | 1.52 | 0.32 | 2.63 | 2.62 | 1.73 | 2.03 | 1.65 | 1.66 | 1.97 | 1.70 | 2.37 | 1.78 | 1.28 | 1.56 | 1.91 |
|
Shares Outstanding (Weighted Average)
|
0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Shares Outstanding (Diluted Average)
|
0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
EBITDA
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | -0.03B | 0.07B | 0.03B | 0.06B | 0.05B | 0.07B | 0.06B | 0.05B | 0.09B | 0.05B | 0.09B | 0.09B | 0.11B | 0.11B | 0.13B | 0.14B | 0.17B | 0.13B | 0.09B | 0.18B | 0.17B | 0.12B | 0.14B | 0.11B | 0.12B | 0.11B | 0.12B | 0.18B | 0.14B | 0.10B | 0.13B | 0.14B |
|
Tax Rate
|
| 17.89% | 21.94% | 6.84% | 19.32% | 15.63% | 16.20% | 15.20% | 21.22% | 19.07% | 19.02% | 19.25% | 19.53% | 19.58% | 19.49% | 14.92% | 25.05% | 19.26% | 21.31% | 20.23% | 20.43% | 21.00% | 21.00% | 21.26% | 22.74% | 17.32% | 13.21% | 15.72% | 159.29% | -34.49% | 12.02% | 0.56% | 23.87% | 5.44% | 16.64% | 16.22% | 12.11% | 11.26% | 12.42% | 13.98% | 16.15% | 5.11% | 6.89% | 14.56% | 11.05% | 15.59% | -114.88% | 18.36% | 22.93% | 19.63% | 20.00% | 26.28% | 23.43% | 5.99% | 26.28% | 28.09% | 24.78% | 22.17% | 28.88% | 25.62% |