|
Revenue
|
8.32B | 8.27B | 8.65B | 9.90B | 12.06B | 17.91B | 20.11B | 21.07B | 20.61B | 18.31B | 18.48B | 17.64B | 19.48B | 19.17B | 20.55B | 20.66B |
|
Cost of Revenue
|
1.91B | 1.86B | 2.02B | 2.15B | 2.70B | 4.11B | 4.55B | 4.89B | 4.56B | 4.27B | 4.17B | 4.12B | 4.21B | 4.00B | 4.51B | 4.49B |
|
Gross Profit
|
6.41B | 6.41B | 6.63B | 7.76B | 9.36B | 13.79B | 15.56B | 16.18B | 16.05B | 14.05B | 14.31B | 13.52B | 15.28B | 15.18B | 16.03B | 16.17B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | 0.69B | 0.67B | 0.67B | 0.70B | 0.65B |
|
Restructuring Costs
|
0.03B | 0.01B | 0.02B | 0.02B | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.03B | -0.01B | -0.06B | -0.01B | -0.03B | -0.03B | -0.29B | -0.29B | -0.02B | -0.04B | -0.14B | -0.04B | -0.12B | -0.07B | -0.05B | -0.04B |
|
Operating Expenses
|
0.03B | 0.01B | 0.02B | 0.02B | | | | | | | | 0.69B | 0.67B | 0.67B | 0.70B | 0.65B |
|
Operating Income
|
0.54B | 0.63B | 0.65B | 0.75B | 0.66B | 0.93B | 1.08B | 1.25B | 1.11B | 1.64B | 1.54B | 1.99B | 2.87B | 2.33B | 2.51B | 5.96B |
|
EBIT
|
0.54B | 0.63B | 0.65B | 0.75B | 0.66B | 0.93B | 1.08B | 1.25B | 1.11B | 1.64B | 1.54B | 1.99B | 2.87B | 2.33B | 2.51B | 5.96B |
|
Non Operating Investment Income
|
| 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | | | | | | | | |
|
Other Non Operating Income
|
0.10B | -0.06B | -0.12B | -0.00B | -0.35B | -0.02B | -0.00B | | -0.16B | -0.01B | -0.23B | -0.32B | -0.07B | -0.11B | 0.02B | 0.13B |
|
Non Operating Income
|
| | | | | | | | | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.13B |
|
EBT
|
0.20B | 0.16B | 0.16B | 0.33B | -0.16B | 0.15B | 0.14B | 0.25B | -0.10B | 0.63B | 0.32B | 0.67B | 1.89B | 1.34B | 1.62B | 5.25B |
|
Tax Provisions
|
-0.04B | -0.98B | 0.06B | 0.12B | -0.07B | 0.05B | 0.07B | 0.07B | 0.22B | 0.17B | 0.16B | -0.10B | 0.41B | 0.34B | 0.31B | 1.18B |
|
Profit After Tax
|
0.23B | 1.15B | 0.10B | 0.21B | -0.12B | 0.10B | -0.14B | -0.19B | -0.70B | 0.46B | -0.23B | 0.77B | 1.48B | 1.00B | 1.31B | 4.06B |
|
Equity Income
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.10B | 0.13B | 0.14B | 0.15B | 0.17B | 0.17B | 0.22B | 0.22B | 0.23B | 0.26B |
|
Income from Non-Controlling Interests
|
0.01B | 0.01B | 0.01B | -0.03B | 0.03B | 0.06B | 0.22B | 0.37B | 0.38B | 0.35B | 0.39B | 0.37B | 0.56B | 0.59B | 0.70B | 0.86B |
|
Income from Continuing Operations
|
0.25B | 1.14B | 0.10B | 0.21B | -0.09B | 0.10B | 0.08B | 0.18B | -0.32B | 0.46B | 0.16B | 0.77B | 1.48B | 1.00B | 1.31B | 4.06B |
|
Consolidated Net Income
|
-0.03B | 0.02B | -0.01B | -0.08B | -0.01B | -0.02B | 0.00B | -0.01B | -0.32B | 0.00B | 0.01B | 0.77B | -0.00B | 0.00B | 1.31B | 4.06B |
|
Income towards Parent Company
|
-0.03B | 0.02B | -0.01B | -0.08B | -0.01B | -0.02B | 0.00B | -0.01B | -0.32B | 0.00B | 0.01B | 0.77B | -0.00B | 0.00B | 1.31B | 4.06B |
|
Preferred Dividend Payments
|
0.01B | 0.02B | 0.02B | 0.01B | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.18B | 1.12B | 0.06B | 0.14B | -0.13B | 0.01B | -0.14B | -0.19B | -0.70B | 0.10B | -0.21B | 0.40B | 0.91B | 0.41B | 0.61B | 3.20B |
|
EPS (Basic)
|
0.44 | 9.24 | 0.58 | 1.77 | -1.32 | 0.35 | -1.43 | -1.93 | -7.00 | 1.02 | -2.19 | 3.80 | 8.56 | 3.84 | 6.01 | 33.02 |
|
EPS (Weighted Average and Diluted)
|
0.43 | 8.16 | 0.56 | 1.70 | -1.32 | 0.34 | -1.43 | -1.93 | -7.00 | 1.00 | -2.19 | 3.75 | 8.43 | 3.79 | 5.71 | 32.70 |
|
Shares Outstanding (Weighted Average)
|
0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B |
|
Shares Outstanding (Diluted Average)
|
0.51B | 0.56B | | | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B |
|
EBITDA
|
0.54B | 0.63B | 0.65B | 0.75B | 0.66B | 0.93B | 1.08B | 1.25B | 1.11B | 1.64B | 1.54B | 2.67B | 3.54B | 3.00B | 3.21B | 6.60B |
|
Interest Expenses
|
0.45B | 0.42B | 0.38B | 0.41B | 0.47B | 0.75B | 0.91B | 0.98B | 1.03B | 1.00B | 0.98B | 1.00B | 0.92B | 0.89B | 0.90B | 0.83B |
|
Tax Rate
|
| | 37.20% | 37.43% | 41.14% | 33.33% | 47.22% | 27.02% | | 27.50% | 50.00% | | 21.77% | 25.58% | 18.92% | 22.56% |