|
Revenue
|
-0.08B | -0.05B | -0.07B | -0.07B | 3.40B | 2.96B | 2.51B | 2.04B | 3.56B | 2.40B | 4.22B | 4.23B | 16.23B | 5.70B | 14.50B | 21.88B |
|
Amortization - Intangibles
|
0.00B | 0.01B | 0.00B | 0.01B | 0.10B | 0.29B | | | | | | | | | | |
|
Other Operating Expenses
|
1.16B | 1.72B | 0.00B | 0.56B | 0.82B | 0.53B | 1.81B | 1.63B | 2.28B | 2.03B | 2.85B | 2.86B | 11.15B | 5.92B | 12.27B | 20.87B |
|
Operating Expenses
|
1.20B | 1.76B | 1.21B | 1.60B | 1.77B | 2.20B | 1.87B | 1.70B | 2.34B | 2.09B | 2.91B | 2.93B | 11.21B | 6.00B | 12.36B | 20.99B |
|
Operating Income
|
| | | | | | | | | | | | 2.85B | 4.12B | 5.51B | 6.57B |
|
EBIT
|
6.97B | 7.90B | 1.04B | 8.14B | 7.99B | 5.78B | 5.91B | 1.77B | 3.59B | 3.13B | 6.21B | 6.70B | 2.85B | 4.12B | 5.51B | 6.57B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | 0.20B | -1.32B | -0.24B | -1.42B |
|
Interest & Investment Income
|
0.19B | 1.25B | 0.32B | 0.94B | 0.70B | 1.17B | 1.22B | 1.02B | 1.24B | 1.40B | 1.42B | 1.40B | 1.49B | 1.90B | 3.37B | 3.46B |
|
Non Operating Income
|
7.75B | 9.18B | 1.46B | 9.10B | 8.90B | 6.54B | 6.17B | 0.63B | 1.56B | 1.95B | 3.86B | 4.43B | 8.83B | 0.00B | 4.41B | 4.97B |
|
EBT
|
6.89B | 7.85B | 0.97B | 8.07B | 7.89B | 5.46B | 5.34B | 0.98B | 2.78B | 2.26B | 5.17B | 5.73B | 13.85B | -0.29B | 6.55B | 5.86B |
|
Tax Provisions
|
0.04B | 0.08B | 0.12B | 0.08B | 0.04B | 0.06B | 0.07B | 0.02B | 0.22B | -0.19B | 0.53B | 0.61B | 1.39B | 0.13B | 1.20B | 0.95B |
|
Profit After Tax
|
6.85B | 7.78B | 0.88B | 8.03B | 7.85B | 5.40B | 5.28B | 0.95B | 2.56B | 2.45B | 4.64B | 5.12B | 12.45B | -0.52B | 5.36B | 4.91B |
|
Net Income - Minority
|
| | | | | | | | -12.87B | -15.61B | -19.69B | -27.08B | | | | |
|
Income from Non-Controlling Interests
|
6.00B | 7.44B | 0.87B | 7.43B | 7.10B | 4.92B | 4.79B | 0.65B | 1.47B | 1.36B | 2.63B | 3.12B | 7.72B | 0.10B | 1.63B | 1.76B |
|
Income from Continuing Operations
|
6.85B | 7.78B | 0.84B | 7.99B | 7.85B | 5.40B | 5.28B | 0.95B | 2.56B | 2.45B | 4.64B | 5.12B | 12.45B | -0.42B | 5.36B | 4.91B |
|
Consolidated Net Income
|
6.85B | 7.78B | 0.84B | 7.99B | 7.85B | 5.40B | 5.28B | 0.95B | 2.56B | 2.45B | 4.64B | 5.12B | 12.45B | -0.42B | 5.36B | 4.91B |
|
Income towards Parent Company
|
6.85B | 7.78B | 0.84B | 7.99B | 7.85B | 5.40B | 5.28B | 0.95B | -10.31B | -13.16B | -15.06B | -21.97B | 12.45B | -0.42B | 5.36B | 4.91B |
|
Preferred Dividend Payments
|
| | | | | | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.07B | 0.05B | |
|
Net Income towards Common Stockholders
|
6.85B | 0.33B | 0.00B | 0.56B | 0.69B | 0.48B | 0.49B | 0.29B | 0.98B | 1.10B | 1.97B | 1.95B | 4.63B | -0.59B | 3.68B | 3.08B |
|
EPS (Basic)
|
-0.38 | 1.62 | 0.01 | 2.35 | 2.51 | 1.25 | 1.09 | 0.64 | 2.10 | 2.14 | 3.62 | 3.45 | 7.95 | -0.79 | 4.24 | 3.47 |
|
EPS (Weighted Average and Diluted)
|
| | 0.01 | 2.21 | 2.30 | 1.16 | 1.01 | 0.59 | 1.95 | 2.06 | 3.54 | 3.37 | 7.42 | -0.79 | 4.09 | 3.28 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.24B | 0.29B | 0.43B | 0.46B | 0.45B | 0.48B | 0.83B | 0.85B | 0.57B | 0.59B | 0.86B | 0.89B | 0.89B |
|
Shares Outstanding (Diluted Average)
|
| | | 0.27B | 0.30B | 0.41B | 0.48B | 0.48B | 0.51B | 0.53B | 0.56B | 0.58B | 0.63B | 0.75B | 0.91B | 0.94B |
|
EBITDA
|
6.97B | 7.90B | 1.04B | 8.14B | 7.99B | 5.78B | 5.91B | 1.77B | 3.59B | 3.13B | 6.21B | 6.70B | 2.85B | 4.12B | 5.51B | 6.57B |
|
Interest Expenses
|
0.08B | 0.05B | 0.07B | 0.07B | 0.10B | 0.32B | 0.57B | 0.79B | 0.81B | 0.88B | 1.04B | 0.97B | 1.07B | 1.55B | 2.77B | 3.03B |
|
Tax Rate
|
0.54% | 0.96% | 12.61% | 0.98% | 0.48% | 1.17% | 1.25% | 2.52% | 8.06% | | 10.23% | 10.64% | 10.07% | | 18.27% | 16.29% |