|
Revenue
|
| | 0.99B | 0.92B | 0.80B | 0.94B | 1.12B | 1.15B | 1.84B | 2.09B | 2.14B | 2.19B | 2.42B | 2.24B | 1.96B | 1.85B | 1.79B | 1.91B | 1.97B | 1.87B | 2.26B | 2.18B | 2.08B | 1.96B | 2.04B | 1.97B | 1.91B |
|
Cost of Revenue
|
| | | 0.51B | 0.41B | 0.50B | 0.64B | 0.67B | 0.96B | 1.08B | 1.11B | 1.14B | 1.26B | 1.16B | 1.03B | 0.94B | 0.90B | 0.96B | 1.01B | 0.94B | 1.11B | 1.09B | 1.03B | 0.99B | 1.00B | 0.96B | 0.95B |
|
Gross Profit
|
| | | 0.42B | 0.38B | 0.44B | 0.49B | 0.48B | 0.87B | 1.02B | 1.03B | 1.05B | 1.16B | 1.08B | 0.92B | 0.91B | 0.89B | 0.95B | 0.96B | 0.93B | 1.16B | 1.09B | 1.04B | 0.98B | 1.04B | 1.01B | 0.96B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.09B |
|
Share-based Compensation (IS)
|
| | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 0.04B | 0.03B | 0.03B | -0.25B | 0.05B | 0.09B | 0.11B | -0.64B | 0.12B | 0.13B | 0.14B | -0.88B | 0.11B | 0.10B | 0.11B | -0.00B | 0.10B | 0.12B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B |
|
Operating Expenses
|
| | | 0.84B | 0.70B | 0.82B | 1.00B | 1.05B | 1.37B | 1.90B | 1.93B | 1.97B | 2.03B | 1.92B | 1.74B | 1.68B | 1.60B | 1.71B | 1.77B | 1.72B | 2.06B | 1.98B | 1.92B | 1.85B | 1.87B | 1.82B | 1.79B |
|
Operating Income
|
| | 0.09B | 0.09B | 0.10B | 0.12B | 0.12B | 0.10B | 0.47B | 0.19B | 0.21B | 0.22B | 0.39B | 0.32B | 0.22B | 0.17B | 0.19B | 0.20B | 0.20B | 0.15B | 0.21B | 0.20B | 0.16B | 0.11B | 0.17B | 0.15B | 0.13B |
|
EBIT
|
| | 0.09B | 0.09B | 0.10B | 0.12B | 0.12B | 0.10B | 0.47B | 0.19B | 0.21B | 0.22B | 0.39B | 0.32B | 0.22B | 0.17B | 0.19B | 0.20B | 0.20B | 0.15B | 0.21B | 0.20B | 0.16B | 0.11B | 0.17B | 0.15B | 0.13B |
|
Interest & Investment Income
|
| | | -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 | -0.00B | 0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Other Non Operating Income
|
| | 8.01B | -0.00B | -0.01B | -5.58B | | 0.00B | -0.28B | -0.00B | | | | | | | -429.00 | | | | 0.00B | | | | | | |
|
Non Operating Income
|
| | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | -0.28B |
|
EBT
|
| | 0.09B | 0.07B | 0.08B | 0.11B | 0.10B | 0.09B | 0.45B | 0.17B | 0.19B | 0.20B | 0.37B | 0.30B | 0.20B | 0.15B | 0.17B | 0.18B | 0.17B | 0.12B | 0.16B | 0.16B | 0.12B | 0.07B | 0.13B | 0.11B | 0.09B |
|
Tax Provisions
|
| | | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.05B | 0.05B | 0.09B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B |
|
Profit After Tax
|
| | 0.06B | 0.02B | 0.05B | 0.08B | 0.09B | 0.07B | 0.41B | 0.13B | 0.14B | 0.15B | 0.28B | 0.25B | 0.15B | 0.11B | 0.13B | 0.13B | 0.13B | 0.09B | 0.12B | 0.13B | 0.09B | 0.06B | 0.10B | 0.08B | 0.07B |
|
Income from Continuing Operations
|
| | 0.09B | 0.06B | 0.05B | 0.08B | 0.09B | 0.07B | 0.41B | 0.13B | 0.14B | 0.15B | 0.28B | 0.25B | 0.15B | 0.11B | 0.13B | 0.13B | 0.13B | 0.09B | 0.12B | 0.13B | 0.09B | 0.06B | 0.10B | 0.08B | 0.07B |
|
Consolidated Net Income
|
| | 0.09B | 0.06B | -0.01B | 0.08B | -0.00B | 0.07B | 0.41B | 0.13B | 0.14B | 0.15B | 0.28B | 0.25B | 0.15B | 0.11B | 0.13B | 0.13B | 0.13B | 0.09B | 0.12B | 0.13B | 0.09B | 0.06B | 0.10B | 0.08B | 0.07B |
|
Income towards Parent Company
|
| | 0.09B | 0.06B | -0.01B | 0.08B | -0.00B | 0.07B | 0.41B | 0.13B | 0.14B | 0.15B | 0.28B | 0.25B | 0.15B | 0.11B | 0.13B | 0.13B | 0.13B | 0.09B | 0.12B | 0.13B | 0.09B | 0.06B | 0.10B | 0.08B | 0.07B |
|
Net Income towards Common Stockholders
|
0.07B | 0.10B | 0.06B | 0.05B | 0.08B | 0.09B | 0.09B | 0.07B | 0.14B | 0.14B | 0.15B | 0.16B | 0.24B | 0.18B | 0.15B | 0.12B | 0.14B | 0.14B | 0.15B | 0.11B | 0.15B | 0.13B | 0.10B | 0.06B | 0.11B | 0.10B | 0.09B |
|
EPS (Basic)
|
0.79 | 0.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 102.22 | 31.04 | 0.00B | 0.00B | 97.89 | 79.05 | 65.18 | 0.00B | 90.31 | 49.96 | 87.74 | 1.71 | 95.91 | 106.28 | 90.27 | 0.00B | 0.00B | 94.92 | 0.00B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 18.79 | 0.00B | 0.00B | 0.00B | 16.83 | 0.00B | 0.00B | 0.00B | 1.69 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
0.09B | 1,000.00B | 0.00B | 660.00 | 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 | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 670.00 | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Diluted Average)
|
740.00B | 980.00B | 0.00B | 650.00 | 0.00B | 0.00B | 0.00B | 700.00 | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 660.00 | 0.00B | 0.00B | 0.00B |
|
EBITDA
|
0.19B | 0.22B | 0.16B | 0.15B | 0.18B | 0.19B | 0.19B | 0.18B | 0.29B | 0.30B | 0.32B | 0.33B | 0.44B | 0.35B | 0.30B | 0.26B | 0.30B | 0.30B | 0.32B | 0.27B | 0.38B | 0.36B | 0.32B | 0.26B | 0.33B | 0.31B | 0.28B |
|
Interest Expenses
|
| | | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | -0.13B | 0.02B | 0.02B | 0.02B | -0.15B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Tax Rate
|
| | | 23.56% | 38.78% | 21.24% | 15.15% | 23.39% | 9.36% | 23.06% | 25.52% | 25.98% | 25.07% | 17.37% | 23.21% | 25.02% | 26.17% | 25.43% | 24.92% | 25.26% | 27.07% | 21.90% | 24.50% | 24.62% | 24.79% | 24.20% | 19.27% |