|
Revenue
|
| | | | | | 3.74B | 0.22B | 0.24B | 4.97B | 1.49B | 0.14B | 0.11B | 3.64B | 4.90B | 5.29B | 0.25B | 6.01B | 6.61B | 0.33B | 8.01B | 8.34B | 0.47B | 0.43B | 9.13B | 0.50B | 0.92B | 8.23B | 9.63B | 0.54B | 10.88B | 9.58B |
|
Cost of Revenue
|
| | | | | | 0.71B | 0.03B | 0.04B | 0.74B | 0.64B | 0.03B | 0.03B | 0.65B | 0.70B | 0.76B | 0.04B | 0.75B | 0.90B | 0.05B | 1.15B | 0.97B | 0.06B | 0.07B | 1.20B | 0.06B | 0.07B | 1.44B | 1.54B | 0.07B | 1.52B | 1.64B |
|
Gross Profit
|
| | | | | | 3.03B | 0.19B | 0.20B | 4.23B | 0.84B | 0.11B | 0.08B | 2.99B | 4.20B | 4.53B | 0.21B | 5.26B | 5.71B | 0.29B | 6.86B | 7.37B | 0.41B | 0.36B | 7.94B | 0.44B | 0.85B | 6.80B | 8.09B | 0.47B | 9.36B | 7.94B |
|
Other Operating Expenses
|
| | | | | | 1.88B | 0.12B | 0.14B | 2.63B | 1.85B | 0.11B | 0.05B | 2.38B | 2.61B | 2.71B | 0.12B | 2.87B | 3.09B | 0.16B | 4.35B | 4.26B | 0.25B | 0.22B | 5.68B | 0.27B | 0.22B | 4.51B | 5.79B | 0.31B | 6.30B | 5.43B |
|
Operating Expenses
|
| | | | | | 1.88B | 0.12B | 0.14B | 2.63B | 1.85B | 0.11B | 0.05B | 2.38B | 2.61B | 2.71B | 0.12B | 2.87B | 3.09B | 0.16B | 4.35B | 4.26B | 0.25B | 0.22B | 5.68B | 0.27B | 0.22B | 4.51B | 5.79B | 0.31B | 6.30B | 5.43B |
|
Operating Income
|
| | | | | | 1.86B | 0.10B | 0.10B | 2.34B | -0.37B | 0.03B | 0.06B | 1.25B | 2.29B | 2.58B | 0.13B | 3.14B | 3.52B | 0.17B | 3.65B | 4.08B | 0.22B | 0.21B | 3.45B | 0.23B | 0.20B | 3.72B | 3.83B | 0.23B | 4.58B | 4.15B |
|
EBIT
|
| | | | | | 1.86B | 0.10B | 0.10B | 2.34B | -0.37B | 0.03B | 0.06B | 1.25B | 2.29B | 2.58B | 0.13B | 3.14B | 3.52B | 0.17B | 3.65B | 4.08B | 0.22B | 0.21B | 3.45B | 0.23B | 0.20B | 3.72B | 3.83B | 0.23B | 4.58B | 4.15B |
|
Non Operating Income
|
| | | | | | -0.04B | -0.01B | 0.00B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.01B | -0.08B | -0.00B | -0.01B | -0.01B |
|
EBT
|
| | | | | | 1.73B | 0.09B | 0.09B | 2.33B | -0.68B | 0.02B | 0.02B | 1.18B | 1.88B | 2.37B | 0.12B | 2.87B | 3.23B | 0.16B | 2.90B | 3.40B | 0.19B | 0.18B | 2.80B | 0.20B | 0.17B | 2.66B | 3.22B | 0.18B | 3.84B | 3.49B |
|
Tax Provisions
|
| | | | | | -0.54B | -0.02B | -0.02B | -0.52B | 0.10B | 0.00B | -0.00B | -0.14B | -0.46B | -0.59B | -0.03B | -0.54B | -0.87B | -0.03B | -1.07B | -0.84B | -0.05B | -0.04B | -0.55B | -0.05B | -0.03B | -0.68B | -1.05B | -0.04B | -1.19B | -0.79B |
|
Profit After Tax
|
| | | | | | 1.20B | 0.07B | 0.07B | 1.81B | -0.58B | 0.02B | 0.02B | 1.04B | 1.42B | 1.78B | 0.09B | 2.33B | 2.36B | 0.13B | 1.83B | 2.57B | 0.14B | 0.14B | 2.26B | 0.15B | 0.13B | 1.98B | 2.17B | 0.14B | 2.66B | 2.70B |
|
Equity Income
|
| | | | | | -0.00B | -257.50 | 0.00B | 0.00B | -0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | 0.05B | 0.05B | | -0.05B | -0.00B | 0.00B | -0.19B | 0.03B | 0.00B | 0.00B | -0.01B | 0.01B | -0.05B | -0.00B | -0.02B | -0.05B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.14B | -0.12B | -0.01B | -0.09B | -0.10B |
|
Income from Continuing Operations
|
| | | | | | 2.27B | 0.12B | 0.11B | 2.85B | -0.78B | 0.02B | 0.02B | 1.31B | 2.34B | 2.95B | 0.15B | 3.41B | 4.10B | 0.19B | 3.98B | 4.24B | 0.25B | 0.22B | 3.35B | 0.25B | 0.20B | 3.34B | 4.26B | 0.23B | 5.03B | 4.28B |
|
Consolidated Net Income
|
| | | | | | 2.27B | 0.12B | 0.11B | 2.85B | -0.78B | 0.02B | 0.02B | 1.31B | 2.34B | 2.95B | 0.15B | 3.41B | 4.10B | 0.19B | 3.98B | 4.24B | 0.25B | 0.22B | 3.35B | 0.25B | 0.20B | 3.34B | 4.26B | 0.23B | 5.03B | 4.28B |
|
Income towards Parent Company
|
| | | | | | 2.27B | 0.12B | 0.11B | 2.85B | -0.78B | 0.02B | 0.02B | 1.31B | 2.34B | 2.95B | 0.15B | 3.41B | 4.10B | 0.19B | 3.98B | 4.24B | 0.25B | 0.22B | 3.35B | 0.25B | 0.20B | 3.34B | 4.26B | 0.23B | 5.03B | 4.28B |
|
Net Income towards Common Stockholders
|
| | | | | | 2.27B | 0.12B | 0.11B | 2.85B | -0.78B | 0.02B | 0.02B | 1.31B | 2.34B | 2.95B | 0.15B | 3.41B | 4.10B | 0.19B | 3.98B | 4.24B | 0.25B | 0.22B | 3.35B | 0.25B | 0.20B | 3.34B | 4.26B | 0.23B | 5.03B | 4.28B |
|
EPS (Basic)
|
| | | | | | 0.09 | | 0.00 | | | | 0.00 | | | | 0.01 | | | | 0.15 | | | | 0.12 | | | | 0.17 | | | |
|
Shares Outstanding (Weighted Average)
|
0.04B | 0.05B | 0.04B | 0.03B | 0.03B | 27.70B | 26.56B | | 27.30B | | | | 25.55B | | | | 25.05B | | | | 25.84B | | | | 28.80B | | | | 25.20B | | | |
|
EBITDA
|
| | | | | | 1.41B | 0.07B | 0.05B | 3.17B | -0.95B | 0.01B | -0.01B | 1.32B | 1.30B | 2.01B | 0.09B | 2.24B | 2.25B | 0.13B | 1.66B | 2.15B | 0.12B | 0.15B | 1.96B | 0.13B | 0.17B | 2.62B | 2.27B | 0.14B | 2.23B | 2.46B |
|
Tax Rate
|
| | | | | | -31.03% | -25.68% | -18.24% | -22.30% | -14.36% | 2.15% | -13.52% | -11.71% | -24.28% | -24.79% | -25.12% | -18.93% | -26.80% | -18.57% | -36.97% | -24.64% | -27.82% | -23.41% | -19.52% | -27.17% | -20.89% | -25.47% | -32.54% | -24.12% | -30.94% | -22.71% |