|
Revenue
|
-0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.01B | 3.39B | 0.95B | 0.83B | 0.82B | 0.04B | 0.96B | 1.25B | 0.27B | 0.49B | 0.53B | 0.54B | 1.03B | 0.84B | 0.77B | 1.02B | 0.75B | 1.02B | 0.47B | 0.97B | 1.13B | 0.18B | 1.19B | 1.18B | 0.79B | 1.06B | 1.00B | 1.33B | 1.90B | 2.01B | 4.56B | 3.14B | 4.48B | 4.04B | 1.00B | 0.32B | 1.86B | 2.52B | 3.13B | 3.63B | 3.32B | 4.43B | 9.66B | 4.17B | 4.79B | 3.26B | 3.11B | 5.09B | 5.53B |
|
Amortization - Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.02B | 0.05B | 0.02B | 0.04B | 0.20B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.43B | 0.33B | 0.43B | 0.34B | 0.42B | 0.28B | 0.23B | 0.31B | 0.21B | 0.23B | 0.09B | -0.00B | 0.50B | 0.54B | 0.26B | 0.51B | 0.29B | 0.41B | 0.49B | 0.44B | 0.53B | 0.62B | 0.51B | 0.62B | 0.42B | 0.66B | 0.72B | 0.22B | 0.71B | 0.79B | 0.60B | 0.74B | -0.11B | 0.74B | 1.08B | 1.16B | 3.08B | 1.97B | 3.17B | 2.92B | 1.34B | 0.55B | 1.66B | 2.38B | 2.84B | 3.10B | 2.29B | 4.04B | 9.29B | 3.92B | 4.71B | 2.95B | 3.80B | 4.71B | 4.99B |
|
Operating Expenses
|
0.45B | 0.35B | 0.45B | 0.36B | 0.44B | 0.29B | 0.46B | 0.58B | 0.47B | 0.59B | 0.50B | 0.63B | 0.52B | 0.55B | 0.28B | 0.53B | 0.31B | 0.42B | 0.51B | 0.45B | 0.54B | 0.63B | 0.53B | 0.64B | 0.44B | 0.68B | 0.74B | 0.24B | 0.73B | 0.81B | 0.62B | 0.75B | -0.10B | 0.76B | 1.09B | 1.18B | 3.10B | 1.99B | 3.19B | 2.94B | 1.36B | 0.56B | 1.67B | 2.40B | 2.86B | 3.12B | 2.32B | 4.06B | 9.31B | 3.95B | 4.75B | 2.98B | 3.83B | 4.75B | 5.02B |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.72B | 0.76B | 0.93B | 0.81B | 0.93B | 1.09B | 1.28B | 1.30B | 1.31B | 1.41B | 1.49B | 1.52B | 1.58B | 1.70B | 1.77B | 1.78B | 1.86B | 1.97B |
|
EBIT
|
3.01B | 1.53B | 2.13B | 1.47B | 2.13B | 0.31B | 2.23B | 3.32B | 2.06B | 2.12B | 1.00B | 0.59B | 2.07B | 3.48B | -1.07B | 1.44B | -0.59B | 0.46B | 1.24B | 0.65B | 1.03B | 1.09B | 0.61B | 0.87B | 0.84B | 1.83B | 1.43B | -0.97B | 2.04B | 1.79B | 0.66B | 1.72B | | | | | 0.44B | 0.72B | 0.76B | 0.93B | 0.81B | 0.93B | 1.09B | 1.28B | 1.30B | 1.31B | 1.41B | 1.49B | 1.52B | 1.58B | 1.70B | 1.77B | 1.78B | 1.86B | 1.97B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.94B | 1.48B | 2.28B | 0.18B | -0.46B | 0.33B | 0.16B | 0.17B | -0.37B | -0.43B | -0.17B | -0.35B | -0.12B | -0.12B | -0.34B | 0.34B | -0.24B | -0.30B | -0.24B | -0.64B | -1.44B | 0.24B | 0.35B |
|
Interest & Investment Income
|
0.17B | 0.09B | 0.10B | 0.68B | 0.11B | 0.21B | 0.12B | 0.33B | 0.16B | 0.27B | 0.60B | 0.21B | 0.30B | 0.36B | 0.30B | 0.32B | 0.23B | 0.27B | 0.26B | 0.27B | 0.28B | 0.30B | 0.32B | 0.35B | 0.30B | 0.35B | 0.34B | 0.41B | 0.36B | 0.37B | 0.34B | 0.35B | 0.35B | 0.33B | 0.35B | 0.36B | 0.37B | 0.38B | 0.40B | 0.33B | 0.66B | 0.39B | 0.50B | 0.65B | 0.73B | 0.85B | 0.87B | 0.92B | 0.89B | 0.90B | 0.85B | 0.81B | 0.79B | 0.81B | 0.81B |
|
Non Operating Income
|
3.32B | 1.75B | 2.40B | 1.63B | 2.40B | 0.41B | 2.44B | 3.65B | 2.20B | 2.39B | 1.06B | 0.89B | 2.18B | 3.63B | -1.14B | 1.49B | -0.61B | 0.13B | 0.81B | 0.44B | 0.61B | 0.50B | 0.18B | 0.27B | 0.58B | 1.33B | 0.83B | -0.80B | 1.34B | 1.16B | 0.22B | 1.15B | -3.68B | 1.58B | 2.53B | 4.00B | 2.89B | 3.46B | 2.36B | 0.12B | 1.65B | -1.68B | 0.02B | 0.01B | 0.14B | 0.95B | 1.82B | 1.51B | 1.02B | 0.98B | 1.60B | 1.36B | 1.49B | 1.19B | 1.70B |
|
EBT
|
2.99B | 1.52B | 2.11B | 1.45B | 2.11B | 0.29B | 2.21B | 3.29B | 2.03B | 2.06B | 0.90B | 0.47B | 1.96B | 3.34B | -1.23B | 1.27B | -0.76B | 0.28B | 0.99B | 0.47B | 0.84B | 0.89B | 0.40B | 0.66B | 0.62B | 1.63B | 1.22B | -1.21B | 1.79B | 1.53B | 0.39B | 1.46B | -4.59B | 2.16B | 3.33B | 4.82B | 4.35B | 4.61B | 3.66B | 1.23B | 1.29B | -1.92B | 0.21B | 0.13B | 0.41B | 1.45B | 2.82B | 1.88B | 1.36B | 1.21B | 1.64B | 1.64B | 0.77B | 1.53B | 2.20B |
|
Tax Provisions
|
0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.03B | -0.01B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.02B | 0.02B | 0.15B | 0.02B | 0.06B | -0.13B | -0.14B | 0.17B | 0.17B | 0.05B | 0.14B | -0.36B | 0.21B | 0.36B | 0.40B | 0.44B | 0.34B | 0.38B | 0.23B | 0.04B | -0.10B | 0.08B | 0.11B | 0.15B | 0.32B | 0.44B | 0.29B | 0.27B | 0.22B | 0.21B | 0.26B | 0.09B | 0.17B | 0.36B |
|
Profit After Tax
|
2.97B | 1.51B | 2.10B | 1.45B | 2.10B | 0.28B | 2.20B | 3.28B | 2.00B | 2.05B | 0.87B | 0.47B | 1.94B | 3.31B | -1.22B | 1.24B | -0.76B | 0.27B | 0.97B | 0.46B | 0.80B | 0.87B | 0.38B | 0.51B | 0.60B | 1.57B | 1.35B | -1.07B | 1.63B | 1.36B | 0.34B | 1.31B | -4.23B | 1.95B | 2.97B | 4.42B | 3.92B | 4.26B | 3.28B | 0.99B | 1.25B | -1.81B | 0.12B | 0.14B | 0.34B | 1.13B | 2.38B | 1.59B | 1.09B | 0.99B | 1.43B | 1.38B | 0.68B | 1.35B | 1.84B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | -12.87B | | | -16.06B | -15.61B | -16.89B | -18.41B | -18.47B | -19.69B | -17.26B | -19.44B | -21.85B | -27.08B | -31.53B | -36.34B | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
2.78B | 1.36B | 1.97B | 1.34B | 1.88B | 0.27B | 1.98B | 2.97B | 1.78B | 1.88B | 0.78B | 0.47B | 1.67B | 2.93B | -1.01B | 1.20B | -0.43B | 0.17B | 0.61B | 0.30B | 0.51B | 0.43B | 0.20B | 0.33B | 0.40B | 0.90B | 0.69B | -0.63B | 0.92B | 0.84B | 0.09B | 0.79B | -2.95B | 1.24B | 1.91B | 2.91B | 2.25B | 2.95B | 2.12B | 0.40B | 1.24B | -1.10B | 0.07B | -0.12B | -0.07B | 0.27B | 0.90B | 0.54B | 0.38B | 0.30B | 0.84B | 0.24B | 0.86B | 0.78B | 0.91B |
|
Income from Continuing Operations
|
2.97B | 1.51B | 2.10B | 1.45B | 2.10B | 0.28B | 2.20B | 3.28B | 2.00B | 2.05B | 0.87B | 0.47B | 1.94B | 3.31B | -1.22B | 1.24B | -0.76B | 0.27B | 0.97B | 0.46B | 0.80B | 0.87B | 0.38B | 0.51B | 0.60B | 1.57B | 1.35B | -1.07B | 1.63B | 1.36B | 0.34B | 1.31B | -4.23B | 1.95B | 2.97B | 4.42B | 3.92B | 4.26B | 3.28B | 0.99B | 1.25B | -1.81B | 0.12B | 0.02B | 0.26B | 1.13B | 2.38B | 1.59B | 1.09B | 0.99B | 1.43B | 1.38B | 0.68B | 1.35B | 1.84B |
|
Consolidated Net Income
|
2.97B | 1.51B | 2.10B | 1.45B | 2.10B | 0.28B | 2.20B | 3.28B | 2.00B | 2.05B | 0.87B | 0.47B | 1.94B | 3.31B | -1.22B | 1.24B | -0.76B | 0.27B | 0.97B | 0.46B | 0.80B | 0.87B | 0.38B | 0.51B | 0.60B | 1.57B | 1.35B | -1.07B | 1.63B | 1.36B | 0.34B | 1.31B | -4.23B | 1.95B | 2.97B | 4.42B | 3.92B | 4.26B | 3.28B | 0.99B | 1.25B | -1.81B | 0.12B | 0.02B | 0.26B | 1.13B | 2.38B | 1.59B | 1.09B | 0.99B | 1.43B | 1.38B | 0.68B | 1.35B | 1.84B |
|
Income towards Parent Company
|
2.97B | 1.51B | 2.10B | 1.45B | 2.10B | 0.28B | 2.20B | 3.28B | 2.00B | 2.05B | 0.87B | 0.47B | 1.94B | 3.31B | -1.22B | 1.24B | -0.76B | 0.27B | 0.97B | 0.46B | 0.80B | 0.87B | 0.38B | -12.35B | 0.60B | 1.57B | -14.71B | -16.68B | -15.26B | -17.04B | -18.13B | -18.38B | -21.49B | -17.49B | -18.87B | -22.66B | -27.62B | -32.08B | 3.28B | 0.99B | 1.25B | -1.81B | 0.12B | 0.02B | 0.26B | 1.13B | 2.38B | 1.59B | 1.09B | 0.99B | 1.43B | 1.38B | 0.68B | 1.35B | 1.84B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | 0.04B | 0.04B |
|
Net Income towards Common Stockholders
|
0.19B | 0.15B | 0.13B | 0.10B | 0.19B | 0.02B | 0.20B | 0.28B | 2.00B | 2.05B | 0.87B | 0.47B | 0.27B | 0.38B | -0.19B | 0.03B | -0.33B | 0.09B | 0.35B | 0.17B | 0.26B | 0.41B | 0.15B | 0.17B | 0.17B | 0.68B | 0.64B | -0.39B | 0.70B | 0.51B | 0.24B | 0.52B | -1.29B | 0.70B | 1.06B | 1.48B | 1.64B | 1.28B | 1.13B | 0.57B | -0.01B | -0.73B | 0.03B | 0.12B | 0.32B | 0.84B | 1.47B | 1.04B | 0.68B | 0.67B | 0.60B | 1.13B | 0.68B | 0.47B | 0.86B |
|
EPS (Basic)
|
0.83 | 0.62 | 0.53 | 0.39 | 0.75 | 0.06 | 0.73 | 1.01 | 0.72 | 0.47 | 0.21 | 1.22 | 0.62 | 0.84 | -0.42 | 0.07 | -0.73 | 0.21 | 0.79 | 0.38 | 0.57 | 0.87 | 0.33 | 0.36 | 0.36 | 1.33 | 1.22 | -0.76 | 1.31 | 0.94 | 0.44 | 0.94 | -2.31 | 1.25 | 1.86 | 2.63 | 2.85 | 2.19 | 1.94 | 0.98 | -0.12 | -1.22 | 0.15 | 0.61 | 0.37 | 0.98 | 1.71 | 1.20 | 0.77 | 0.75 | 0.68 | 1.27 | -0.22 | 0.53 | 0.97 |
|
EPS (Weighted Average and Diluted)
|
0.80 | 0.58 | 0.49 | 0.36 | 0.69 | 0.05 | 0.66 | 0.93 | 0.65 | 0.43 | 0.20 | 1.13 | 0.57 | 0.78 | -0.42 | 0.07 | -0.73 | 0.19 | 0.73 | 0.35 | 0.52 | 0.81 | 0.30 | 0.33 | 0.32 | 1.24 | 1.17 | -0.74 | 1.27 | 0.93 | 0.43 | 0.92 | -2.31 | 1.24 | 1.79 | 2.54 | 2.68 | 2.05 | 1.80 | 0.91 | -0.12 | -1.22 | 0.15 | 0.61 | 0.36 | 0.94 | 1.64 | 1.14 | 0.74 | 0.72 | 0.64 | 1.20 | -0.22 | 0.50 | 0.90 |
|
Shares Outstanding (Weighted Average)
|
0.23B | 0.24B | 0.24B | 0.25B | 0.26B | 0.27B | 0.28B | 0.27B | 0.29B | 0.38B | 0.42B | 0.38B | 0.43B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.47B | 0.47B | 0.47B | 0.49B | 0.51B | 0.53B | 0.51B | 0.53B | 0.54B | 0.55B | 0.55B | 0.56B | 0.56B | 0.56B | 0.56B | 0.58B | 0.58B | 0.58B | 0.58B | 0.59B | 0.68B | 0.86B | 0.75B | 0.86B | 0.86B | 0.86B | 0.87B | 0.89B | 0.89B | 0.89B | 0.89B | 0.89B | 0.89B | 0.89B |
|
Shares Outstanding (Diluted Average)
|
0.24B | 0.25B | 0.26B | 0.27B | 0.28B | 0.30B | 0.31B | 0.30B | 0.33B | 0.41B | 0.45B | 0.41B | 0.47B | 0.48B | 0.45B | 0.48B | 0.45B | 0.48B | 0.48B | 0.48B | 0.50B | 0.50B | 0.51B | 0.51B | 0.54B | 0.55B | 0.55B | 0.53B | 0.55B | 0.55B | 0.56B | 0.56B | 0.56B | 0.57B | 0.59B | 0.58B | 0.62B | 0.63B | 0.64B | 0.63B | 0.59B | 0.68B | 0.89B | 0.75B | 0.89B | 0.91B | 0.91B | 0.91B | 0.93B | 0.93B | 0.94B | 0.94B | 0.89B | 0.96B | 0.96B |
|
EBITDA
|
3.01B | 1.53B | 2.13B | 1.47B | 2.13B | 0.31B | 2.23B | 3.32B | 2.06B | 2.12B | 1.00B | 0.59B | 2.07B | 3.48B | -1.07B | 1.44B | -0.59B | 0.46B | 1.24B | 0.65B | 1.03B | 1.09B | 0.61B | 0.87B | 0.84B | 1.83B | 1.43B | -0.97B | 2.04B | 1.79B | 0.66B | 1.72B | | | | | 0.44B | 0.72B | 0.76B | 0.93B | 0.81B | 0.93B | 1.09B | 1.28B | 1.30B | 1.31B | 1.41B | 1.49B | 1.52B | 1.58B | 1.70B | 1.77B | 1.78B | 1.86B | 1.97B |
|
Interest Expenses
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.07B | 0.10B | 0.12B | 0.11B | 0.14B | 0.15B | 0.17B | 0.17B | 0.18B | 0.26B | 0.18B | 0.19B | 0.20B | 0.21B | 0.21B | 0.22B | 0.20B | 0.21B | 0.24B | 0.25B | 0.26B | 0.27B | 0.26B | 0.26B | 0.24B | 0.22B | 0.24B | 0.25B | 0.27B | 0.28B | 0.28B | 0.28B | 0.33B | 0.39B | 0.55B | 0.58B | 0.72B | 0.72B | 0.75B | 0.75B | 0.78B | 0.72B | 0.77B | 0.65B | 0.71B | 0.72B |
|
Tax Rate
|
0.57% | 0.73% | 0.46% | 0.39% | 0.44% | 2.98% | 0.35% | 0.38% | 1.07% | 0.30% | 3.25% | 1.38% | 0.82% | 0.92% | 0.60% | 2.15% | -0.25% | 2.16% | 1.10% | 1.24% | 4.84% | 2.09% | 4.64% | 22.20% | 2.84% | 3.75% | -10.58% | 11.80% | 9.34% | 10.83% | 13.63% | 9.79% | 7.86% | 9.56% | 10.78% | 8.38% | 10.08% | 7.46% | 10.36% | 19.04% | 2.84% | 5.35% | 39.62% | 84.84% | 36.42% | 22.40% | 15.51% | 15.28% | 19.75% | 17.93% | 12.76% | 15.73% | 11.23% | 11.40% | 16.36% |