|
Revenue
|
5.42B | 6.56B | 8.19B | 16.96B | 48.34B | 55.69B | 36.10B | 31.79B | 40.52B | 54.09B | 54.21B | 38.95B | 67.42B | 89.88B | 78.59B | 82.67B |
|
Cost of Revenue
|
3.12B | 4.10B | 5.17B | 13.09B | 42.58B | 48.41B | 28.67B | 23.69B | 30.97B | 41.60B | 39.80B | 25.49B | 50.40B | 72.23B | 60.54B | 61.98B |
|
Gross Profit
|
2.30B | 2.45B | 3.02B | 3.88B | 5.75B | 7.28B | 7.43B | 8.10B | 9.56B | 12.48B | 14.41B | 13.47B | 17.02B | 17.64B | 18.05B | 20.70B |
|
Amortization - Intangibles
|
202.22B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
0.30B | 0.37B | 0.53B | 0.80B | 1.13B | 1.46B | 1.66B | 1.95B | 2.20B | 2.54B | 2.84B | 3.27B | 3.46B | 3.77B | 3.99B | 4.70B |
|
Selling, General & Administrative
|
0.18B | 0.23B | 0.25B | 0.53B | 0.53B | 0.61B | 0.55B | 0.66B | 0.60B | 0.70B | 0.69B | 0.71B | 0.82B | 1.02B | 0.98B | 1.18B |
|
Other Operating Expenses
|
-0.00B | -0.01B | -0.00B | -0.00B | 45.12B | 51.15B | 31.60B | 27.33B | 35.00B | 45.44B | 43.48B | 31.99B | 54.34B | 77.35B | -0.63B | 0.59B |
|
Operating Expenses
|
4.31B | 5.51B | 6.95B | 15.60B | 46.78B | 53.22B | 33.81B | 29.94B | 37.80B | 48.68B | 47.01B | 35.97B | 58.62B | 82.14B | 70.29B | 73.53B |
|
Operating Income
|
1.11B | 1.04B | 1.24B | 1.36B | 1.55B | 2.47B | 2.29B | 1.85B | 2.72B | 5.40B | 7.20B | 2.98B | 8.79B | 7.74B | 8.29B | 9.14B |
|
EBIT
|
1.11B | 1.04B | 1.24B | 1.36B | 1.55B | 2.47B | 2.29B | 1.85B | 2.72B | 5.40B | 7.20B | 2.98B | 8.79B | 7.74B | 8.29B | 9.14B |
|
Other Non Operating Income
|
0.03B | -0.05B | -0.08B | -0.12B | -0.16B | -0.16B | -0.04B | 0.12B | 0.21B | -0.11B | -0.24B | -0.20B | 0.08B | 0.29B | 0.09B | 0.13B |
|
Non Operating Income
|
0.00B | -0.00B | 0.02B | 0.03B | -0.00B | -0.01B | 0.02B | 0.12B | 0.21B | 0.06B | 0.10B | 0.01B | 0.08B | 0.09B | 0.09B | 0.13B |
|
EBT
|
0.71B | 0.36B | 0.55B | 1.44B | 0.38B | 1.42B | 0.90B | 0.20B | 0.71B | 3.69B | 5.02B | 0.38B | 6.87B | 6.07B | 5.60B | 7.11B |
|
Tax Provisions
|
0.01B | 0.01B | 0.02B | 0.05B | 0.09B | 0.36B | -0.12B | -0.26B | -1.83B | 0.00B | 0.20B | 0.24B | 0.18B | 0.20B | 0.30B | 0.54B |
|
Profit After Tax
|
0.70B | 0.34B | 0.53B | 1.38B | 0.32B | 1.12B | 1.19B | 0.99B | 2.54B | 3.69B | 4.83B | -0.65B | 6.69B | 5.87B | 5.29B | 6.57B |
|
Equity Income
|
0.02B | 0.07B | 0.12B | 0.21B | 0.24B | 0.33B | 0.28B | 0.27B | 0.14B | 0.34B | 0.30B | 0.12B | 0.25B | 0.26B | 0.38B | 0.38B |
|
Income from Non-Controlling Interests
|
0.26B | 0.14B | 0.22B | 0.97B | 0.12B | 0.49B | -0.13B | -0.99B | 1.41B | 1.63B | 1.26B | 0.74B | 1.17B | 1.06B | 1.30B | 1.69B |
|
Income from Continuing Operations
|
0.70B | 0.34B | 0.53B | 1.38B | 0.28B | 1.06B | 1.02B | 0.46B | 2.54B | 3.69B | 4.83B | 0.14B | 6.69B | 5.87B | 5.29B | 6.57B |
|
Consolidated Net Income
|
0.70B | -0.01B | -0.00B | -0.11B | 0.03B | 0.06B | 0.04B | -0.46B | -0.18B | -0.27B | 4.83B | 0.14B | 6.69B | 5.87B | 5.29B | 6.57B |
|
Income towards Parent Company
|
0.70B | -0.01B | -0.00B | -0.11B | 0.03B | 0.06B | 0.04B | -0.46B | -0.18B | -0.27B | 4.83B | 0.14B | 6.69B | 5.87B | 5.29B | 6.57B |
|
Preferred Dividend Payments
|
-0.00B | -0.00B | -0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.28B | 0.42B | 0.46B | 0.36B |
|
Net Income towards Common Stockholders
|
0.44B | 0.19B | 0.31B | 0.30B | 0.20B | 0.63B | 1.18B | 0.98B | 0.92B | 1.71B | 3.51B | -0.65B | 5.18B | 4.33B | 3.47B | 4.39B |
|
EPS (Basic)
|
1.98 | 0.86 | 1.39 | 0.57 | 0.18 | 0.58 | 1.11 | 0.94 | 0.85 | 1.20 | 1.34 | -0.24 | 1.89 | 1.40 | 1.10 | 1.29 |
|
EPS (Weighted Average and Diluted)
|
1.98 | 0.86 | 0.69 | 0.57 | 0.18 | 0.57 | 1.11 | 0.92 | 0.83 | 1.19 | 1.33 | -0.24 | 1.89 | 1.40 | 1.09 | 1.28 |
|
Shares Outstanding (Weighted Average)
|
0.89B | 0.89B | 0.89B | 1.12B | 1.12B | 1.08B | 1.04B | 1.05B | 1.08B | 2.62B | 2.63B | 2.70B | 2.71B | 3.09B | 3.15B | 3.42B |
|
Shares Outstanding (Diluted Average)
|
0.22B | 0.22B | 0.22B | | | | | | | | | | | | | |
|
EBITDA
|
0.71B | 1.41B | 1.77B | 2.16B | 2.68B | 3.93B | 3.95B | 3.80B | 4.92B | 1.71B | 3.55B | 6.25B | 12.26B | 11.51B | 12.28B | 13.84B |
|
Interest Expenses
|
0.47B | 0.62B | 0.74B | 1.02B | 1.22B | 1.37B | 1.62B | 1.80B | 1.92B | 2.06B | 2.33B | 2.33B | 2.27B | 2.31B | 2.58B | 3.12B |
|
Tax Rate
|
1.31% | 3.90% | 3.10% | 3.76% | 24.80% | 25.19% | | | | 0.11% | 3.88% | 62.86% | 2.68% | 3.36% | 5.41% | 7.61% |