|
Revenue
|
-0.00B | 0.78B | 0.25B | 0.29B | 0.34B | 0.41B | 0.39B | 0.36B | 0.39B | 0.44B | 0.48B | 0.57B | 0.61B | 0.58B | 0.60B | 0.70B | 0.69B | 0.60B | 0.60B | 0.72B | 0.85B | 0.82B | 0.82B | 0.81B | 0.78B | 0.76B | 0.74B | 0.79B | 0.86B |
|
Cost of Revenue
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Gross Profit
|
| 0.77B | 0.24B | 0.29B | 0.33B | 0.37B | 0.39B | 0.35B | 0.38B | 0.44B | 0.47B | 0.56B | 0.44B | 0.57B | 0.59B | 0.69B | 0.50B | 0.59B | 0.60B | 0.71B | 0.84B | 0.81B | 0.81B | 0.81B | 0.77B | 534.97B | 0.73B | 0.77B | 0.84B |
|
Share-based Compensation (IS)
|
| | | | | 0.00B | | | | 0.02B | | 0.05B | 0.06B | 0.07B | | 43.68 | 35.50 | -33.46B | 0.01B | 28.27 | -34.02B | 0.13B | 0.14B | -0.12B | 0.01B | 0.10B | | | -0.00B |
|
Selling, General & Administrative
|
| -91.67 | -0.10B | -0.11B | -0.12B | -145.10 | -0.13B | -0.13B | -150.78 | 0.56B | -0.18B | -0.21B | -0.24B | -240.95 | -0.25B | -0.30B | -0.29B | -0.00B | -0.21B | -0.26B | -0.32B | -312.49 | -0.29B | -0.28B | -0.28B | -262.93 | -0.25B | -0.28B | -0.31B |
|
Other Operating Expenses
|
-0.00B | -3.15 | 0.02B | 0.01B | 0.00B | 37.19 | -0.00B | 0.00B | 18.24 | -0.01B | 0.00B | 0.01B | 0.00B | 41.77 | 0.00B | -0.00B | 0.01B | 44.67 | 0.00B | 0.00B | -0.00B | 2.22 | 0.00B | 0.02B | 0.01B | 0.52 | 0.00B | 0.01B | 0.00B |
|
Operating Expenses
|
| -91.67 | -0.10B | -0.11B | -0.12B | -145.10 | -0.13B | -0.13B | -150.78 | 0.50B | -0.18B | -0.21B | -0.00B | 0.62B | -0.25B | -0.30B | -0.29B | -0.00B | -0.21B | -0.26B | -0.32B | -312.49 | -0.29B | -0.28B | -0.28B | -262.93 | -0.25B | -0.28B | -0.31B |
|
Operating Income
|
| 0.77B | 0.34B | 0.40B | 0.46B | 0.37B | 0.52B | 0.48B | 0.38B | -0.06B | 0.65B | 0.77B | 0.44B | -0.05B | 0.84B | 0.99B | 0.79B | 0.59B | 0.81B | 0.97B | 1.15B | 0.81B | 1.11B | 1.09B | 1.05B | 534.97B | 0.98B | 1.05B | 1.15B |
|
EBIT
|
| 0.77B | 0.34B | 0.40B | 0.46B | 0.37B | 0.52B | 0.48B | 0.38B | -0.06B | 0.65B | 0.77B | 0.44B | -0.05B | 0.84B | 0.99B | 0.79B | 0.59B | 0.81B | 0.97B | 1.15B | 0.81B | 1.11B | 1.09B | 1.05B | 534.97B | 0.98B | 1.05B | 1.15B |
|
Non Operating Investment Income
|
0.02B | -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.00B |
|
Other Non Operating Income
|
| | | | | -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 | -0.01B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | |
|
EBT
|
| 168.37 | 0.08B | 0.08B | 0.10B | 132.94 | 0.12B | 0.11B | 117.64 | 0.12B | 0.14B | 0.19B | 0.17B | 200.97 | 0.16B | 0.18B | 0.19B | 654.85 | 0.16B | 0.20B | 0.24B | 0.80 | 0.22B | 0.27B | 0.22B | 223.87 | 0.22B | 0.23B | 0.24B |
|
Tax Provisions
|
| -45.97 | -0.02B | -0.02B | -0.03B | -38.16 | -0.03B | -0.01B | -16.94 | 0.11B | -0.01B | -0.01B | 0.01B | -23.31 | -0.00B | 0.01B | 0.01B | 8.36 | -0.00B | 0.00B | -0.01B | -7.47 | -0.01B | -0.05B | -0.00B | -20.82 | -0.00B | 0.00B | -0.00B |
|
Profit After Tax
|
| 122.14 | 0.06B | 0.06B | 0.07B | 264.67 | 0.09B | 0.10B | 100.71 | 0.11B | 0.13B | 0.18B | 0.18B | 177.67 | 0.16B | 0.19B | 0.20B | 680.51 | 0.15B | 0.20B | 0.22B | 0.79 | 0.21B | 0.22B | 0.21B | 203.22 | 0.21B | 0.23B | 0.24B |
|
Equity Income
|
| | | | | | | | -0.19 | 0.00B | -0.00B | 0.00B | 0.00B | -1.97 | -0.00B | -0.00B | 0.00B | -2.28 | 0.00B | 0.00B | 0.00B | 6.06 | 0.00B | 0.01B | -0.00B | 0.34 | -0.00B | 0.00B | 0.01B |
|
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 | 1.14 | 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
| 214.34 | 0.11B | 0.10B | 0.13B | 171.10 | 0.14B | 0.13B | 134.58 | 0.01B | 0.15B | 0.20B | 0.17B | 224.28 | 0.16B | 0.17B | 0.18B | 646.49 | 0.16B | 0.19B | 0.25B | 8.27 | 0.23B | 0.32B | 0.22B | 244.69 | 0.22B | 0.23B | 0.24B |
|
Consolidated Net Income
|
| 214.34 | 0.11B | 0.10B | 0.13B | 171.10 | 0.14B | 0.13B | 134.58 | 0.01B | 0.15B | 0.20B | 0.17B | 224.28 | 0.16B | 0.17B | 0.18B | 646.49 | 0.16B | 0.19B | 0.25B | 8.27 | 0.23B | 0.32B | 0.22B | 244.69 | 0.22B | 0.23B | 0.24B |
|
Income towards Parent Company
|
| 214.34 | 0.06B | 0.06B | 0.07B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.18B | 0.18B | 0.18B | 0.17B | 0.19B | 0.25B | 0.10B | 0.17B | 0.26B | 0.22B | 8.27 | 0.21B | 0.21B | 0.21B | 0.20B | 0.23B | 0.27B | 0.26B |
|
Net Income towards Common Stockholders
|
| 214.34 | 0.06B | 0.06B | 0.07B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.18B | 0.18B | 0.18B | 0.17B | 0.19B | 0.25B | 0.10B | 0.17B | 0.26B | 0.22B | 8.27 | 0.21B | 0.21B | 0.21B | 0.20B | 0.23B | 0.27B | 0.26B |
|
EPS (Basic)
|
| 0.00 | 0.10 | 0.11 | 0.12 | 0.17 | 0.18 | 0.18 | 0.18 | 0.20 | 0.24 | 0.31 | 0.32 | 0.32 | 0.31 | 0.33 | 0.44 | 0.19 | 0.30 | 0.46 | 0.40 | 0.00 | 0.38 | 0.39 | 0.39 | 0.37 | 0.43 | 0.49 | 0.49 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 776.39 | | 979.40 | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 958.31 | 0.00B | 0.00B | | 0.00 | | 0.00B | | 0.00B | | | |
|
Shares Outstanding (Weighted Average)
|
| 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.55B | 0.55B | 0.55B | 0.55B | 0.54B | 0.54B | 0.53B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 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 | | | |
|
EBITDA
|
| 0.77B | 0.34B | 0.40B | 0.46B | 0.37B | 0.52B | 0.48B | 0.38B | -0.06B | 0.65B | 0.77B | 0.44B | -0.05B | 0.84B | 0.99B | 0.79B | 0.59B | 0.81B | 0.97B | 1.15B | 0.81B | 1.11B | 1.09B | 1.05B | -0.00B | 0.98B | 0.01B | 0.00B |
|
Interest Expenses
|
| -3.41 | -0.00B | -0.01B | -0.01B | -5.35 | -0.00B | -0.00B | -2.23 | -0.00B | -0.00B | -0.00B | -0.01B | -10.22 | -0.01B | -0.02B | -0.02B | -76.42 | -0.03B | -0.03B | -0.03B | -33.73 | -0.04B | -0.04B | -0.04B | -33.73 | -0.03B | -0.03B | -0.03B |
|
Tax Rate
|
| | | | | | | | | 93.43% | | | 3.13% | | | 5.23% | 4.88% | 1.28% | | 0.95% | | | | | | | | 0.27% | |