|
Revenue
|
0.12B | 0.12B | 0.11B | 0.13B | 0.12B | 0.17B | 0.19B | 0.17B | 0.15B | 0.17B | 0.18B | 0.21B | 0.12B | 0.13B | 0.11B | 0.12B | 0.12B | | 0.11B | 0.10B | 0.14B | 0.12B | 0.11B | 0.12B | 0.16B | 0.13B | 0.14B | 0.13B | 0.17B | 0.15B | 0.17B | 0.15B | 0.18B | 0.18B | 0.18B | 0.17B | 0.19B | 0.18B | 0.14B | 0.05B | 0.16B | 0.18B | 0.20B | 0.21B | 0.26B | 0.21B | 0.25B | 0.24B | 0.28B | 0.31B | 0.31B | 0.31B | 0.37B | 0.33B | 0.32B | 0.34B | 0.42B | 0.36B | 0.34B | 0.33B | 0.43B |
|
Cost of Revenue
|
0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.07B | 0.06B | 0.08B | 0.06B | 0.06B | 0.02B | 0.06B | 0.07B | 0.07B | 0.08B | 0.10B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.15B | 0.13B | 0.12B | 0.11B | 0.16B |
|
Gross Profit
|
0.07B | 0.07B | 0.07B | 0.09B | 0.07B | 0.11B | 0.12B | 0.11B | 0.09B | 0.10B | 0.11B | 0.13B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | | 0.07B | 0.06B | 0.09B | 0.08B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.08B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.09B | 0.03B | 0.10B | 0.12B | 0.13B | 0.13B | 0.17B | 0.13B | 0.16B | 0.15B | 0.18B | 0.20B | 0.20B | 0.19B | 0.24B | 0.21B | 0.20B | 0.22B | 0.27B | 0.23B | 0.22B | 0.22B | 0.27B |
|
Selling, General & Administrative
|
0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.09B | 0.11B | 0.07B | 0.08B | 0.08B | 0.10B | 0.07B | 0.06B | 0.06B | 0.07B | 0.05B | 0.06B | | 0.05B | 0.05B | 0.06B | 0.07B | 0.05B | 0.06B | 0.06B | 0.08B | 0.06B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.11B | 0.08B | 0.08B | 0.08B | 0.10B | 0.07B | 0.03B | 0.07B | 0.09B | 0.07B | 0.09B | 0.10B | 0.14B | 0.10B | 0.11B | 0.12B | 0.17B | 0.11B | 0.13B | 0.15B | 0.19B | 0.13B | 0.16B | 0.17B | 0.19B | 0.14B | 0.16B | 0.16B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.09B | 0.11B | 0.07B | 0.08B | 0.08B | 0.10B | 0.07B | 0.06B | 0.06B | 0.07B | 0.05B | 0.06B | | 0.05B | 0.05B | 0.06B | 0.07B | 0.05B | 0.06B | 0.06B | 0.08B | 0.06B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.11B | 0.08B | 0.08B | 0.08B | 0.10B | 0.07B | 0.03B | 0.07B | 0.09B | 0.07B | 0.09B | 0.10B | 0.14B | 0.10B | 0.11B | 0.12B | 0.17B | 0.11B | 0.13B | 0.15B | 0.19B | 0.13B | 0.16B | 0.17B | 0.19B | 0.14B | 0.16B | 0.16B |
|
Operating Income
|
0.02B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.21B | 0.07B | 0.01B | 0.01B | -0.01B | 0.02B | 0.01B | | 0.02B | 0.01B | 0.03B | 0.00B | 0.02B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.00B | 0.03B | 0.02B | 0.03B | 0.01B | 0.03B | 0.02B | 0.04B | 0.01B | 0.02B | -0.01B | 0.03B | 0.03B | 0.05B | 0.04B | 0.07B | -0.01B | 0.06B | 0.05B | 0.06B | 0.02B | 0.09B | 0.06B | 0.09B | 0.02B | 0.07B | 0.06B | 0.11B | 0.04B | 0.08B | 0.06B | 0.11B |
|
EBIT
|
0.02B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.21B | 0.07B | 0.01B | 0.01B | -0.01B | 0.02B | 0.01B | | 0.02B | 0.01B | 0.03B | 0.00B | 0.02B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.00B | 0.03B | 0.02B | 0.03B | 0.01B | 0.03B | 0.02B | 0.04B | 0.01B | 0.02B | -0.01B | 0.03B | 0.03B | 0.05B | 0.04B | 0.07B | -0.01B | 0.06B | 0.05B | 0.06B | 0.02B | 0.09B | 0.06B | 0.09B | 0.02B | 0.07B | 0.06B | 0.11B | 0.04B | 0.08B | 0.06B | 0.11B |
|
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 | 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 | 0.01B | 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 | -0.00B | | -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 | 0.00B | -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 |
|
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 | 0.00B | | -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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.01B | -0.00B |
|
EBT
|
0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.21B | 0.07B | 0.01B | 0.02B | -0.01B | 0.02B | 0.01B | | 0.02B | 0.01B | 0.03B | 0.00B | 0.02B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.00B | 0.03B | 0.02B | 0.03B | 0.01B | 0.03B | 0.02B | 0.04B | 0.01B | 0.02B | -0.01B | 0.03B | 0.03B | 0.05B | 0.04B | 0.07B | -0.01B | 0.06B | 0.05B | 0.07B | 0.02B | 0.09B | 0.06B | 0.09B | 0.01B | 0.07B | 0.06B | 0.10B | 0.04B | 0.07B | 0.05B | 0.11B |
|
Tax Provisions
|
0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.08B | 0.02B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B |
|
Profit After Tax
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.14B | 0.04B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.04B | 0.03B | 0.05B | -0.01B | 0.05B | 0.03B | 0.05B | 0.02B | 0.07B | 0.04B | 0.07B | 0.01B | 0.05B | 0.05B | 0.08B | 0.03B | 0.06B | 0.04B | 0.08B |
|
Net Income - Minority
|
| | | | | | -0.07B | | | -0.08B | -0.12B | -0.13B | -0.12B | -0.13B | -0.13B | -0.13B | -0.13B | -0.12B | | | | -0.11B | -0.12B | -0.11B | -0.12B | -0.11B | -0.12B | | | | | | | | | -0.14B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B |
|
Income from Continuing Operations
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.14B | 0.04B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.04B | 0.03B | 0.05B | -0.01B | 0.05B | 0.03B | 0.05B | 0.01B | 0.07B | 0.04B | 0.07B | 0.01B | 0.05B | 0.05B | 0.08B | 0.02B | 0.06B | 0.04B | 0.08B |
|
Consolidated Net Income
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.14B | 0.04B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.04B | 0.03B | 0.05B | -0.01B | 0.05B | 0.03B | 0.05B | 0.01B | 0.07B | 0.04B | 0.07B | 0.01B | 0.05B | 0.05B | 0.08B | 0.02B | 0.06B | 0.04B | 0.08B |
|
Income towards Parent Company
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | -0.07B | 0.02B | 0.01B | -0.07B | 0.02B | -0.08B | -0.12B | -0.12B | -0.13B | -0.12B | -0.12B | -0.12B | 0.01B | 0.01B | 0.02B | -0.11B | -0.11B | -0.11B | -0.10B | -0.11B | -0.10B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | -0.12B | 0.03B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.04B | 0.03B | 0.05B | -0.01B | 0.05B | 0.03B | 0.05B | 0.01B | 0.07B | 0.04B | 0.07B | 0.01B | 0.05B | 0.05B | 0.08B | 0.02B | 0.06B | 0.04B | 0.08B |
|
Net Income towards Common Stockholders
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | -0.07B | 0.02B | 0.01B | -0.07B | 0.02B | -0.08B | -0.12B | -0.12B | -0.13B | -0.12B | -0.12B | -0.12B | 0.01B | 0.01B | 0.02B | -0.11B | -0.11B | -0.11B | -0.10B | -0.11B | -0.10B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | -0.12B | 0.03B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.04B | 0.03B | 0.05B | -0.01B | 0.05B | 0.03B | 0.05B | 0.01B | 0.07B | 0.04B | 0.07B | 0.01B | 0.05B | 0.05B | 0.08B | 0.02B | 0.06B | 0.04B | 0.08B |
|
EPS (Basic)
|
0.21 | 0.28 | 0.21 | 0.42 | 0.16 | 0.34 | 0.14 | 0.51 | 0.20 | 0.33 | 3.26 | 1.03 | 0.12 | 0.26 | -0.14 | 0.29 | 0.20 | -3.77 | 0.32 | 0.14 | 0.46 | 0.06 | 0.24 | 0.19 | 0.52 | 0.12 | 0.43 | 0.22 | 0.55 | 0.14 | 0.51 | 0.35 | 0.60 | 0.26 | 0.60 | 0.39 | 0.66 | 0.26 | 0.32 | -0.10 | 0.52 | 0.47 | 0.87 | 0.72 | 1.21 | -0.04 | 1.11 | 0.87 | 1.30 | 0.52 | 1.69 | 1.09 | 1.66 | 0.33 | 1.28 | 1.15 | 1.94 | 0.76 | 1.32 | 1.00 | 2.05 |
|
EPS (Weighted Average and Diluted)
|
0.21 | 0.28 | 0.20 | 0.41 | 0.16 | 0.34 | 0.13 | 0.51 | 0.20 | 0.33 | 3.23 | 1.03 | 0.12 | 0.25 | -0.13 | 0.29 | 0.20 | -3.76 | 0.32 | 0.14 | 0.46 | 0.06 | 0.24 | 0.19 | 0.52 | 0.13 | 0.43 | 0.22 | 0.55 | 0.14 | 0.51 | 0.35 | 0.60 | 0.26 | 0.60 | 0.39 | 0.66 | 0.26 | 0.32 | -0.10 | 0.52 | 0.47 | 0.87 | 0.71 | 1.20 | -0.04 | 1.10 | 0.86 | 1.30 | 0.52 | 1.68 | 1.09 | 1.66 | 0.33 | 1.27 | 1.14 | 1.93 | 0.78 | 1.32 | 0.99 | 2.05 |
|
Shares Outstanding (Weighted Average)
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Shares Outstanding (Diluted Average)
|
0.03B | 0.03B | | 0.03B | 0.03B | 0.00B | 0.03B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | | | 0.03B | | 0.00B | 0.03B | 31.52B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | 0.03B | | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | | | | | |
|
EBITDA
|
0.02B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.21B | 0.07B | 0.01B | 0.01B | -0.01B | 0.02B | 0.01B | | 0.02B | 0.01B | 0.03B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.04B | 0.00B | 0.04B | 0.02B | 0.03B | 0.01B | 0.03B | 0.02B | 0.04B | 0.01B | 0.02B | -0.01B | 0.03B | 0.03B | 0.05B | 0.04B | 0.07B | -0.01B | 0.06B | 0.05B | 0.06B | 0.02B | 0.09B | 0.06B | 0.09B | 0.02B | 0.07B | 0.06B | 0.11B | 0.04B | 0.08B | 0.06B | 0.11B |
|
Interest 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 | 0.00B | 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 |
|
Tax Rate
|
32.74% | 32.48% | 35.08% | 32.89% | 37.46% | 40.53% | 34.03% | 36.04% | 35.32% | 35.20% | 35.61% | 35.20% | 49.81% | 35.42% | 35.76% | 33.64% | 41.49% | | 33.80% | 33.69% | 32.95% | 64.74% | 45.06% | 35.75% | 33.33% | 18.41% | 32.75% | 33.40% | 32.92% | | 30.54% | 30.21% | 28.56% | 7.69% | 27.43% | 29.51% | 27.36% | 45.32% | 29.03% | 41.70% | 28.85% | 28.85% | 26.79% | 33.63% | 25.44% | 37.62% | 24.39% | 24.04% | 19.88% | 37.40% | 23.41% | 23.36% | 23.66% | 65.90% | 23.91% | 23.92% | 23.48% | 35.99% | 24.53% | 23.89% | 22.58% |