|
Revenue
|
0.96B | 1.16B | 1.14B | 17.33B | 1.15B | 1.16B | 1.18B | 1.23B | 1.23B | 1.27B | 1.28B | 1.37B | 1.38B | 1.42B | 1.42B | 1.61B | 1.51B | 1.57B | 1.63B | 1.70B | 1.71B | 1.80B | 1.84B | 1.78B | 1.74B | 1.79B | 1.86B | 1.81B | 1.81B | 1.86B | 2.02B | 1.97B | 1.87B | 1.85B | 2.03B | 1.93B | 1.89B | 1.91B | 1.94B | 1.95B | 1.94B | 2.02B | 1.97B | 1.98B | -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 |
|
Cost of Revenue
|
0.36B | 0.60B | 0.59B | 0.54B | 0.55B | 0.57B | 0.60B | 0.59B | 1.28B | 0.67B | 0.68B | 0.69B | 0.68B | 0.74B | 0.74B | 0.80B | 0.74B | 0.81B | 0.80B | 0.85B | 0.82B | 0.87B | 0.89B | 0.91B | 0.90B | 0.91B | 0.93B | 0.92B | 0.92B | 0.96B | 0.97B | 0.99B | 0.98B | 0.96B | 1.08B | 0.98B | 0.96B | 0.97B | 1.02B | 1.02B | 0.99B | 1.03B | 1.04B | 1.07B | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
0.61B | 0.56B | 0.55B | 16.79B | 0.60B | 0.59B | 0.58B | 0.64B | -0.05B | 0.60B | 0.60B | 0.68B | 0.70B | 0.68B | 0.68B | 0.81B | 0.76B | 0.77B | 0.84B | 0.85B | 0.88B | 0.93B | 0.95B | 0.87B | 0.84B | 0.88B | 0.93B | 0.89B | 0.88B | 0.89B | 1.05B | 0.98B | 0.89B | 0.88B | 0.95B | 0.96B | 0.93B | 0.94B | 0.92B | 0.93B | 0.95B | 0.99B | 0.92B | 0.90B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
1.02B | 1.03B | 1.01B | 0.99B | 0.99B | 1.02B | 1.05B | 1.06B | 2.24B | 1.16B | 1.18B | 1.22B | 1.19B | 1.29B | 1.29B | 1.38B | 1.35B | 1.41B | 1.44B | 1.51B | 1.46B | 1.53B | 1.56B | 1.62B | 1.58B | 1.61B | 1.63B | 1.65B | 1.63B | 1.70B | 1.69B | 1.74B | 1.69B | 1.69B | 1.81B | 1.73B | 1.68B | 1.68B | 1.73B | 1.79B | 1.71B | 1.75B | 1.76B | 1.83B | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
1.02B | 1.03B | 1.01B | 0.99B | 0.99B | 1.02B | 1.05B | 1.06B | 2.24B | 1.16B | 1.18B | 1.22B | 1.19B | 1.29B | 1.29B | 1.38B | 1.35B | 1.41B | 1.44B | 1.51B | 1.46B | 1.53B | 1.56B | 1.62B | 1.58B | 1.61B | 1.63B | 1.65B | 1.63B | 1.70B | 1.69B | 1.74B | 1.69B | 1.69B | 1.81B | 1.73B | 1.68B | 1.68B | 1.73B | 1.79B | 1.71B | 1.75B | 1.76B | 1.83B | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Income
|
-0.41B | 0.13B | 0.14B | 1.09B | 0.14B | 0.13B | 0.12B | 0.14B | 0.30B | 0.15B | 0.11B | 0.12B | 0.16B | 0.12B | 0.12B | 0.15B | 0.14B | 0.14B | 0.13B | 0.14B | 0.17B | 0.14B | 0.18B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.15B | 0.16B | 0.15B | 0.14B | 0.14B | 0.15B | 0.17B | 0.15B | 0.19B | 0.16B | 0.16B | 0.19B | 0.16B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
-0.41B | 0.13B | 0.14B | 1.09B | 0.14B | 0.13B | 0.12B | 0.14B | 0.30B | 0.15B | 0.11B | 0.12B | 0.16B | 0.12B | 0.12B | 0.15B | 0.14B | 0.14B | 0.13B | 0.14B | 0.17B | 0.14B | 0.18B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.15B | 0.16B | 0.15B | 0.14B | 0.14B | 0.15B | 0.17B | 0.15B | 0.19B | 0.16B | 0.16B | 0.19B | 0.16B | 0.14B | -0.01B | 0.11B | 0.21B | 0.40B | 0.30B | 0.30B | 0.33B | 0.35B | 0.73B | 0.22B | 0.29B | 0.48B | 0.38B | 0.46B | | | | 0.49B | 0.47B | 0.73B | | 0.52B | 0.65B |
|
Non Operating Investment Income
|
| 0.03B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.02B | 0.02B | -0.03B | 0.05B | 0.02B | 0.02B | -0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | 0.13B | 0.12B | 0.14B | 0.30B | 0.15B | 0.11B | 0.12B | 0.16B | 0.12B | 0.12B | 0.15B | 0.14B | 0.15B | 0.13B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.05B | 0.13B | 0.13B | 1.12B | 0.16B | 0.15B | 0.12B | 0.17B | 0.27B | 0.11B | 0.10B | 0.15B | 0.19B | 0.13B | 0.13B | 0.23B | 0.16B | 0.16B | 0.20B | 0.18B | 0.25B | 0.26B | 0.28B | 0.16B | 0.17B | 0.18B | 0.23B | 0.16B | 0.17B | 0.16B | 0.33B | 0.23B | 0.18B | 0.16B | 0.23B | 0.20B | 0.21B | 0.23B | 0.21B | 0.16B | 0.23B | 0.27B | 0.20B | 0.15B | -0.01B | 0.11B | 0.21B | 0.40B | 0.30B | 0.30B | 0.33B | 0.35B | 0.73B | 0.22B | 0.29B | 0.48B | 0.38B | 0.46B | | | | 0.49B | 0.47B | 0.73B | | 0.52B | 0.65B |
|
Tax Provisions
|
0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.07B | 0.03B | 0.02B | 0.03B | 0.05B | 0.03B | 0.03B | 0.07B | 0.04B | 0.04B | 0.06B | 0.05B | 0.08B | 0.08B | 0.09B | 0.05B | 0.05B | 0.06B | 0.08B | 0.05B | 0.05B | 0.05B | 0.11B | -0.30B | 0.06B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.04B | 0.03B | 0.05B | 0.06B | 0.04B | 0.03B | -0.00B | 0.03B | 0.05B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.14B | 0.04B | 0.06B | 0.10B | 0.08B | 0.10B | | | | 0.12B | 0.11B | 0.15B | | 0.12B | 0.14B |
|
Profit After Tax
|
-0.02B | 0.10B | 0.10B | 0.13B | 0.12B | 0.11B | 0.09B | 0.13B | 0.12B | 0.08B | 0.08B | 0.12B | 0.14B | 0.11B | 0.10B | 0.17B | 0.12B | 0.12B | 0.14B | 0.13B | 0.17B | 0.18B | 0.19B | 0.11B | 0.12B | 0.12B | 0.15B | 0.11B | 0.12B | 0.11B | 0.22B | 0.15B | 0.12B | 0.11B | 0.16B | 0.15B | 0.17B | 0.18B | 0.16B | 0.13B | 0.18B | 0.22B | 0.17B | 0.12B | -0.00B | 0.07B | 0.15B | 0.31B | 0.23B | 0.24B | 0.27B | 0.29B | 0.59B | 0.18B | 0.23B | 0.38B | 0.30B | 0.36B | | | | 0.37B | 0.37B | 0.58B | | 0.40B | 0.51B |
|
Equity Income
|
| -0.04B | -0.03B | 0.18B | | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-0.01B | -0.00B | 0.00B | -0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.00B | 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 | 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 | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.09B | 0.10B | 0.10B | 1.07B | 0.12B | 0.11B | 0.09B | 0.12B | 0.20B | 0.08B | 0.08B | 0.12B | 0.14B | 0.10B | 0.10B | 0.17B | 0.12B | 0.12B | 0.14B | 0.14B | 0.17B | 0.18B | 0.19B | 0.11B | 0.12B | 0.12B | 0.15B | 0.11B | 0.12B | 0.11B | 0.22B | 0.53B | 0.12B | 0.11B | 0.16B | 0.16B | 0.17B | 0.18B | 0.16B | 0.14B | 0.18B | 0.22B | 0.17B | 0.12B | -0.00B | 0.07B | 0.15B | 0.31B | 0.23B | 0.24B | 0.27B | 0.29B | 0.59B | 0.18B | 0.23B | 0.38B | 0.30B | 0.36B | | | | 0.37B | 0.37B | 0.58B | | 0.40B | 0.51B |
|
Consolidated Net Income
|
-0.09B | 0.10B | 0.10B | 1.07B | 0.12B | 0.11B | 0.09B | 0.12B | 0.20B | 0.08B | 0.08B | 0.12B | 0.14B | 0.10B | 0.10B | 0.17B | 0.12B | 0.12B | 0.14B | 0.14B | 0.17B | 0.18B | 0.19B | 0.11B | 0.12B | 0.12B | 0.15B | 0.11B | 0.12B | 0.11B | 0.22B | 0.53B | 0.12B | 0.11B | 0.16B | 0.16B | 0.17B | 0.18B | 0.16B | 0.14B | 0.18B | 0.22B | 0.17B | 0.12B | -0.00B | 0.07B | 0.15B | 0.31B | 0.23B | 0.24B | 0.27B | 0.29B | 0.59B | 0.18B | 0.23B | 0.38B | 0.30B | 0.36B | | | | 0.37B | 0.37B | 0.58B | | 0.40B | 0.51B |
|
Income towards Parent Company
|
-0.09B | 0.10B | 0.10B | 1.06B | 0.12B | 0.11B | 0.09B | 0.12B | 0.20B | 0.08B | 0.08B | 0.12B | 0.14B | 0.10B | 0.10B | 0.17B | 0.12B | 0.12B | 0.14B | 0.14B | 0.17B | 0.18B | 0.19B | 0.11B | 0.12B | 0.12B | 0.15B | 0.11B | 0.12B | 0.11B | 0.22B | 0.53B | 0.12B | 0.11B | 0.16B | 0.16B | 0.17B | 0.18B | 0.16B | 0.14B | 0.18B | 0.22B | 0.17B | 0.12B | -0.00B | 0.07B | 0.15B | 0.31B | 0.23B | 0.24B | 0.27B | 0.29B | 0.59B | 0.18B | 0.23B | 0.38B | 0.30B | 0.36B | | | | 0.37B | 0.37B | 0.58B | | 0.40B | 0.51B |
|
Net Income towards Common Stockholders
|
-0.02B | 0.10B | 0.10B | 0.13B | 0.12B | 0.11B | 0.09B | 0.12B | 0.20B | 0.08B | 0.08B | 0.12B | 0.14B | 0.10B | 0.10B | 0.17B | 0.12B | 0.12B | 0.14B | 0.14B | 0.17B | 0.18B | 0.19B | 0.11B | 0.12B | 0.12B | 0.15B | 0.11B | 0.12B | 0.11B | 0.22B | 0.53B | 0.12B | 0.11B | 0.16B | 0.16B | 0.17B | 0.18B | 0.16B | 0.14B | 0.18B | 0.22B | 0.17B | 0.12B | -0.00B | 0.07B | 0.15B | 0.31B | 0.23B | 0.24B | 0.27B | 0.29B | 0.59B | 0.18B | 0.23B | 0.38B | 0.30B | 0.36B | | | | 0.37B | 0.37B | 0.58B | | 0.40B | 0.51B |
|
EPS (Basic)
|
-0.00B | 0.61 | 0.61 | 0.00B | 0.77 | 0.73 | 0.64 | 0.88 | 0.82 | 0.58 | 0.55 | 0.85 | 0.98 | 0.79 | 0.74 | 1.22 | 0.86 | 0.85 | 1.01 | 0.97 | 1.31 | 1.41 | 1.48 | 0.87 | 0.94 | 0.99 | 1.24 | 0.89 | 0.97 | 0.89 | 1.80 | 1.26 | 1.01 | 0.87 | 1.29 | 1.22 | 0.88 | 0.95 | 0.85 | 0.69 | 0.95 | 1.14 | 0.87 | 0.62 | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
-0.00B | 0.59 | 0.59 | 0.00B | 0.74 | 0.70 | 0.61 | 0.85 | 0.78 | 0.56 | 0.53 | 0.82 | 0.94 | 0.76 | 0.71 | 1.17 | 0.83 | 0.82 | 0.97 | 0.93 | 1.25 | 1.35 | 1.42 | 0.83 | 0.89 | 0.95 | 1.18 | 0.85 | 0.93 | 0.85 | 1.72 | 1.20 | 0.96 | 0.85 | 1.26 | 1.21 | 0.87 | 0.93 | 0.84 | 0.69 | 0.94 | 1.12 | 0.85 | 0.62 | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
130.00 | 610.00 | 0.00B | 0.00B | 770.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
130.00 | 590.00 | 0.00B | 0.00B | 740.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.06B | 0.22B | 0.14B | 1.09B | 0.14B | 0.13B | 0.12B | 0.14B | 0.30B | 0.15B | 0.11B | 0.12B | 0.16B | 0.12B | 0.12B | 0.15B | 0.14B | 0.14B | 0.13B | 0.14B | 0.17B | 0.14B | 0.18B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.15B | 0.16B | 0.15B | 0.14B | 0.14B | 0.15B | 0.17B | 0.15B | 0.19B | 0.16B | 0.16B | 0.19B | 0.16B | 0.14B | -0.01B | 0.11B | 0.21B | 0.40B | 0.30B | 0.30B | 0.33B | 0.35B | 0.73B | 0.22B | 0.29B | 0.48B | 0.38B | 0.46B | | | | 0.49B | 0.47B | 0.73B | | 0.52B | 0.65B |
|
Interest Expenses
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 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 | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-62.68% | 22.25% | 22.25% | 4.59% | 26.04% | 24.41% | 22.78% | 27.56% | 26.29% | 24.68% | 20.57% | 21.29% | 27.80% | 24.45% | 24.45% | 28.82% | 27.23% | 27.46% | 30.29% | 25.50% | 31.46% | 31.61% | 32.20% | 31.81% | 29.80% | 30.94% | 33.28% | 29.66% | 31.16% | 31.21% | 33.46% | -130.52% | 32.35% | 31.93% | 27.99% | 22.41% | 20.58% | 21.14% | 21.40% | 16.21% | 20.84% | 20.57% | 18.64% | 18.38% | 45.49% | 32.05% | 26.18% | 21.76% | 21.74% | 20.76% | 19.55% | 17.01% | 19.03% | 19.36% | 19.49% | 20.16% | 21.36% | 22.19% | | | | 23.74% | 23.00% | 21.00% | | 23.22% | 21.01% |