|
Revenue
|
3.45B | 1.20B | 1.30B | 1.77B | 1.15B | 1.16B | 1.57B | 2.27B | 1.50B | 6.19B | -1.71B | 1.74B | 3.21B | 4.73B | -3.13B | 1.83B | 3.29B | 4.89B | -3.42B | 1.78B | 1.50B | 1.59B | 1.80B | 2.01B | 1.73B | 1.74B | 2.05B | 2.24B | 1.95B | 1.96B | 2.33B | 2.46B | 1.93B | 2.03B | 2.12B | 2.31B | 1.95B | 2.03B | 2.11B | 2.33B | 2.03B | 2.13B | 2.21B |
|
Cost of Revenue
|
1.36B | 0.41B | 0.52B | 0.71B | 0.37B | 0.37B | 0.51B | 0.75B | 0.39B | 1.76B | -0.53B | 0.58B | 0.96B | 1.38B | -0.97B | 0.63B | 0.99B | 1.40B | -1.13B | 0.56B | 0.37B | 0.43B | 0.56B | 0.67B | 0.48B | 0.50B | 0.70B | 0.86B | 0.63B | 0.62B | 0.93B | 0.97B | 0.59B | 0.58B | 0.66B | 0.75B | 0.52B | 0.54B | 0.57B | 0.72B | 0.52B | 0.55B | 0.62B |
|
Gross Profit
|
0.82B | 0.79B | 0.78B | 1.06B | 0.77B | 0.79B | 1.06B | 1.52B | 1.11B | 4.43B | -1.18B | 1.16B | 2.25B | 3.35B | -2.16B | 1.21B | 2.30B | 3.49B | -2.29B | 1.22B | 1.13B | 1.16B | 1.24B | 1.34B | 1.25B | 1.25B | 1.35B | 1.38B | 1.33B | 1.34B | 1.40B | 1.48B | 1.35B | 1.45B | 1.46B | 1.57B | 1.43B | 1.49B | 1.55B | 1.60B | 1.52B | 1.58B | 1.59B |
|
Depreciation & Amortization - Total
|
0.16B | 0.15B | 0.15B | | 0.16B | 0.16B | 0.19B | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 0.47B | | | | | 0.22B | 1.66B | 2.36B | 0.44B | 0.86B | 1.27B | 1.73B | 0.46B | 0.91B | 1.38B | 1.86B | 0.47B | 0.43B | 0.44B | 0.48B | 0.51B | 0.50B | 0.47B | 2.00B | 0.53B | 0.52B | 0.48B | 4.67B | 0.55B | 0.53B | 0.51B | 4.63B | 0.57B | 0.54B | 0.54B | 0.57B | 0.58B | 0.57B | 0.57B | 0.60B |
|
Operating Expenses
|
0.93B | 0.15B | 0.15B | 0.47B | 0.16B | 0.16B | 0.19B | 0.58B | 0.42B | 1.66B | 2.36B | 0.44B | 0.86B | 1.27B | 1.73B | 0.46B | 0.91B | 1.38B | 1.86B | 0.47B | 0.43B | 0.44B | 0.48B | 0.51B | 0.50B | 0.47B | 2.00B | 0.53B | 0.52B | 0.48B | 4.67B | 0.55B | 0.53B | 0.51B | 4.63B | 0.57B | 0.54B | 0.54B | 0.57B | 0.58B | 0.57B | 0.57B | 0.60B |
|
Operating Income
|
0.27B | 0.27B | 0.26B | 0.59B | 0.24B | 0.27B | 0.35B | 0.94B | 0.47B | 2.78B | -3.54B | 0.49B | 0.92B | 1.37B | -0.93B | 0.49B | 1.32B | 1.78B | -1.31B | 0.49B | 0.43B | 0.45B | 0.50B | 0.53B | 0.45B | 0.48B | 0.51B | 0.53B | 0.48B | 0.53B | 0.55B | 0.61B | 0.49B | 0.61B | 0.57B | 0.65B | 0.54B | 0.60B | 0.62B | 0.66B | 0.58B | 0.63B | 0.62B |
|
EBIT
|
0.27B | 0.27B | 0.26B | 0.59B | 0.24B | 0.27B | 0.35B | 0.94B | 0.47B | 2.78B | -3.54B | 0.49B | 0.92B | 1.37B | -0.93B | 0.49B | 1.32B | 1.78B | -1.31B | 0.49B | 0.43B | 0.45B | 0.50B | 0.53B | 0.45B | 0.48B | 0.51B | 0.53B | 0.48B | 0.53B | 0.55B | 0.61B | 0.49B | 0.61B | 0.57B | 0.65B | 0.54B | 0.60B | 0.62B | 0.66B | 0.58B | 0.63B | 0.62B |
|
Other Non Operating Income
|
| | | | | | | 0.03B | 0.01B | 0.08B | 0.01B | 0.01B | 0.02B | 0.04B | 0.05B | 0.03B | 0.06B | 0.09B | 0.10B | 0.01B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | | 0.05B | 0.05B | 0.04B | | 0.05B | 0.05B | 0.07B | 0.03B | 0.06B | 0.08B | 0.06B | 0.05B |
|
Non Operating Income
|
0.18B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.29B | 0.17B | 0.16B | 0.45B | 0.13B | 0.15B | 0.19B | 0.71B | 0.31B | 2.09B | -3.36B | 0.31B | 0.57B | 0.85B | -0.60B | 0.32B | 0.98B | 1.26B | -0.96B | 0.31B | 0.28B | 0.30B | 0.33B | 0.37B | 0.28B | 0.31B | 0.35B | 0.36B | 0.30B | 0.33B | 0.39B | 0.43B | 0.29B | 0.40B | 0.41B | 0.45B | 0.33B | 0.41B | 0.39B | 0.47B | 0.39B | 0.42B | 0.41B |
|
Tax Provisions
|
0.13B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | 0.03B | 0.11B | 0.08B | 0.31B | 0.05B | 0.02B | 0.06B | 0.10B | -0.06B | 0.05B | 0.14B | 0.17B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.08B | 0.07B | 0.04B | 0.07B | 0.09B | 0.07B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.06B |
|
Profit After Tax
|
0.50B | 0.14B | 0.12B | 0.19B | 0.11B | 0.12B | 0.17B | 0.34B | 0.23B | 0.97B | -0.39B | 0.29B | 0.23B | 0.75B | -0.26B | 0.27B | 0.57B | 1.09B | -0.54B | 0.26B | 0.23B | 0.76B | -0.23B | 0.31B | 0.24B | 0.82B | 0.29B | 0.31B | 0.26B | 0.84B | 0.31B | 0.36B | 0.26B | 0.33B | 0.32B | 0.38B | 0.28B | 0.35B | 0.32B | 0.39B | 0.32B | 1.07B | 0.35B |
|
Equity Income
|
| | | | | | | | | | | | | | | | -0.44B | 0.44B | 0.44B | | | 0.43B | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.02B | 0.01B | 0.01B | 0.01B | 0.37B | 0.01B | 0.01B | 0.03B | 0.03B | 0.09B | -0.05B | 0.02B | 0.05B | 0.07B | 0.09B | 0.02B | 0.04B | 0.07B | 0.10B | 0.02B | 0.02B | 0.02B | 0.09B | 0.02B | 0.02B | 0.02B | 0.09B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 1.49B | 0.03B |
|
Income from Continuing Operations
|
0.23B | 0.14B | 0.12B | 0.41B | 0.11B | 0.12B | 0.17B | 0.61B | 0.23B | 1.78B | -3.41B | 0.29B | 0.51B | 0.75B | -0.54B | 0.27B | 0.84B | 1.09B | -0.99B | 0.26B | 0.23B | 0.25B | 0.29B | 0.31B | 0.24B | 0.27B | 0.29B | 0.31B | 0.26B | 0.28B | 0.31B | 0.36B | 0.26B | 0.33B | 0.32B | 0.38B | 0.28B | 0.35B | 0.32B | 0.39B | 0.32B | 0.34B | 0.35B |
|
Consolidated Net Income
|
0.23B | 0.14B | 0.12B | 0.41B | 0.11B | 0.12B | 0.17B | | 0.23B | 1.78B | -3.41B | 0.29B | 0.51B | 0.75B | -0.54B | 0.27B | 0.84B | 1.09B | -0.99B | 0.26B | 0.23B | 0.25B | 0.29B | 0.31B | 0.24B | 0.27B | 0.29B | 0.31B | 0.26B | 0.28B | 0.31B | 0.36B | 0.26B | 0.33B | 0.32B | 0.38B | 0.28B | 0.35B | 0.32B | 0.39B | 0.32B | 0.34B | 0.35B |
|
Income towards Parent Company
|
0.23B | 0.14B | 4.40B | 0.41B | 4.63B | 4.61B | 8.07B | 8.57B | 8.50B | 9.17B | 9.12B | 9.22B | 9.09B | 9.03B | 9.01B | 9.02B | 9.15B | 9.37B | 10.34B | 10.21B | 9.89B | 10.30B | 10.60B | 11.02B | 11.42B | 11.23B | 11.29B | 11.33B | 11.35B | 11.16B | 10.80B | 10.93B | 11.08B | 11.18B | 11.10B | 11.30B | 11.22B | 11.34B | 11.16B | 10.96B | 11.44B | 11.61B | 0.35B |
|
Preferred Dividend Payments
|
0.04B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.05B | -0.01B | 0.01B | 0.03B | 0.04B | -0.02B | 0.01B | 0.03B | 0.04B | -0.03B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Net Income towards Common Stockholders
|
0.44B | 0.31B | -0.28B | 0.16B | 0.08B | 0.14B | 0.14B | 0.29B | 0.19B | 0.83B | -0.33B | 0.26B | 0.44B | 0.64B | -0.47B | 0.23B | 0.77B | 0.99B | -0.75B | 0.23B | 0.20B | 0.22B | 0.25B | 0.28B | 0.21B | 0.23B | 0.26B | 0.28B | 0.22B | 0.25B | 0.27B | 0.32B | 0.22B | 0.29B | 0.28B | 0.34B | 0.24B | 0.31B | 0.28B | 0.35B | 0.28B | 0.30B | 0.30B |
|
EPS (Basic)
|
1.59 | 0.41 | 0.36 | 0.57 | 0.29 | 0.35 | 0.37 | 0.72 | | 2.00 | | 0.61 | 0.44 | 1.51 | -0.55 | 0.54 | 1.24 | 2.29 | -1.22 | 0.50 | 0.43 | 0.47 | 0.54 | 0.60 | 0.44 | 0.50 | 0.55 | 0.58 | 0.46 | 0.52 | 0.57 | 0.67 | 0.45 | 0.60 | 0.57 | 0.69 | 0.49 | 0.62 | 0.57 | 0.70 | 0.55 | 0.59 | 0.60 |
|
EPS (Weighted Average and Diluted)
|
1.58 | 0.41 | 0.36 | 0.57 | 0.29 | 0.35 | 0.37 | 0.72 | | 0.61 | | 0.60 | 0.44 | 0.50 | 0.46 | 0.54 | 1.24 | 0.48 | 0.58 | 0.50 | 0.43 | 0.47 | 0.54 | 0.60 | 0.44 | 0.49 | 0.55 | 0.58 | 0.46 | 0.52 | 0.57 | 0.67 | 0.45 | 0.60 | 0.57 | 0.69 | 0.49 | 0.62 | 0.57 | 0.70 | 0.55 | 0.59 | 0.60 |
|
EBITDA
|
0.19B | 0.33B | 0.40B | 0.59B | 0.10B | 0.17B | -0.23B | 0.94B | 0.66B | -0.57B | -3.54B | 0.49B | 0.92B | 1.37B | -0.93B | -0.20B | 1.32B | -0.29B | -1.31B | -0.20B | 0.43B | -0.29B | 0.50B | 0.53B | 0.45B | 0.48B | 0.51B | 0.53B | 0.48B | 0.53B | 0.55B | 0.61B | 0.49B | 0.61B | 0.57B | 0.65B | 0.54B | 0.60B | 0.62B | 0.66B | 0.58B | 0.63B | 0.62B |
|
Interest Expenses
|
0.28B | 0.11B | 0.10B | 0.14B | 0.12B | 0.13B | 0.17B | 0.23B | 0.17B | 0.69B | -0.18B | 0.19B | 0.37B | 0.55B | -0.35B | 0.20B | 0.40B | 0.60B | -0.42B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.21B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.23B | 0.24B | 0.25B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.26B |
|
Tax Rate
|
46.23% | 18.26% | 23.47% | 9.38% | 16.47% | 20.20% | 13.46% | 14.89% | 24.64% | 15.02% | -1.55% | 5.70% | 11.23% | 12.13% | 9.53% | 15.64% | 14.56% | 13.37% | -3.97% | 14.11% | 15.18% | 14.72% | 13.16% | 15.02% | 13.95% | 12.53% | 15.30% | 14.57% | 13.84% | 14.91% | 19.85% | 17.12% | 12.41% | 17.13% | 21.48% | 16.48% | 15.13% | 14.80% | 17.10% | 17.21% | 17.16% | 18.13% | 14.16% |