|
Revenue
|
8.13B | 7.71B | 10.47B | 10.60B | 9.73B | 8.84B | 11.02B | 11.00B | 11.71B | 9.88B | 11.94B | 10.95B | 11.03B | 9.68B | 11.97B | 9.99B | 9.50B | 8.36B | 8.74B | 7.99B | 7.73B | 6.64B | 7.80B | 8.19B | 8.00B | 7.40B | 8.64B | 8.00B | 8.03B | 6.98B | 9.09B | 8.58B | 8.48B | 6.48B | 8.50B | 8.43B | 7.62B | 6.60B | 7.24B | 6.95B | 8.72B | 8.32B | 10.93B | 10.48B | 10.88B | 10.33B | 13.14B | 13.44B | 12.77B | 11.31B | 12.03B | 9.49B | 11.39B | 9.09B | 9.61B | 9.17B | 9.29B | 7.80B | 9.77B | 8.61B | 8.86B |
|
Cost of Revenue
|
7.83B | 7.41B | 10.03B | 10.24B | 9.09B | 8.61B | 10.41B | 10.48B | 11.16B | 9.41B | 11.48B | 10.65B | 10.63B | 9.24B | 11.46B | 9.69B | 8.91B | 8.11B | 8.43B | 7.65B | 7.32B | 6.55B | 7.48B | 8.04B | 7.66B | 7.17B | 8.42B | 7.90B | 7.71B | 6.85B | 8.84B | 8.19B | 8.01B | 6.06B | 8.27B | 8.17B | 7.30B | 6.28B | 7.02B | 6.82B | 8.54B | 8.22B | 10.62B | 10.13B | 10.36B | 10.06B | 12.49B | 12.75B | 11.89B | 10.92B | 11.35B | 9.05B | 10.75B | 8.72B | 9.14B | 8.90B | 8.89B | 7.72B | 9.44B | 8.28B | 8.47B |
|
Gross Profit
|
0.31B | 0.29B | 0.44B | 0.36B | 0.64B | 0.23B | 0.62B | 0.52B | 0.55B | 0.47B | 0.46B | 0.31B | 0.40B | 0.44B | 0.51B | 0.30B | 0.59B | 0.25B | 0.31B | 0.34B | 0.41B | 0.09B | 0.32B | 0.15B | 0.35B | 0.24B | 0.22B | 0.09B | 0.32B | 0.13B | 0.25B | 0.39B | 0.47B | 0.43B | 0.22B | 0.26B | 0.33B | 0.32B | 0.22B | 0.12B | 0.18B | 0.10B | 0.31B | 0.36B | 0.52B | 0.27B | 0.64B | 0.69B | 0.88B | 0.38B | 0.67B | 0.44B | 0.64B | 0.37B | 0.47B | 0.27B | 0.40B | 0.08B | 0.33B | 0.33B | 0.39B |
|
Selling, General & Administrative
|
0.10B | 0.10B | 0.10B | 0.13B | 0.11B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.16B | 0.13B | 0.16B | 0.16B | 0.15B | 0.16B | 0.17B | 0.17B | 0.14B | 0.15B | 0.18B | 0.14B | 0.13B | 0.15B | 0.16B | 0.16B | 0.15B | 0.14B | 0.19B | 0.16B | 0.19B | 0.16B | 0.18B | 0.22B | 0.17B | 0.17B | 0.20B | 0.18B | 0.16B | 0.17B | 0.16B | 0.19B | 0.23B | 0.20B | 0.24B | 0.24B | 0.31B | 0.23B | 0.24B | 0.27B | 0.28B | 0.25B | 0.30B | 0.32B | 0.30B | 0.26B | 0.25B | 0.26B | 0.28B | 0.27B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | -0.00B | | 0.01B | 0.12B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.10B | 0.10B | 0.10B | 0.13B | 0.11B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.16B | 0.13B | 0.16B | 0.16B | 0.15B | 0.16B | 0.17B | 0.17B | 0.14B | 0.15B | 0.18B | 0.14B | 0.13B | 0.15B | 0.16B | 0.16B | 0.15B | 0.14B | 0.19B | 0.16B | 0.19B | 0.16B | 0.18B | 0.22B | 0.17B | 0.17B | 0.20B | 0.18B | 0.16B | 0.17B | 0.16B | 0.19B | 0.23B | 0.20B | 0.24B | 0.24B | 0.31B | 0.23B | 0.24B | 0.27B | 0.28B | 0.25B | 0.30B | 0.32B | 0.30B | 0.26B | 0.25B | 0.26B | 0.28B | 0.27B |
|
Operating Income
|
0.21B | 0.19B | 0.34B | 0.23B | 0.53B | 0.11B | 0.49B | 0.39B | 0.42B | 0.34B | 0.32B | 0.15B | 0.27B | 0.29B | 0.35B | 0.15B | 0.43B | 0.07B | 0.15B | 0.06B | 0.26B | -0.09B | 0.15B | -0.02B | 0.18B | 0.00B | -0.26B | -0.09B | 0.18B | -0.04B | 0.09B | 0.22B | 0.31B | 0.25B | 0.01B | 0.09B | 0.16B | 0.12B | 0.04B | -0.03B | 0.01B | -0.06B | 0.13B | 0.13B | 0.31B | 0.02B | 0.40B | 0.39B | 0.64B | 0.14B | 0.40B | 0.16B | 0.39B | 0.07B | 0.15B | -0.03B | 0.14B | -0.17B | 0.07B | 0.05B | 0.12B |
|
EBIT
|
0.21B | 0.19B | 0.34B | 0.23B | 0.53B | 0.11B | 0.49B | 0.39B | 0.42B | 0.34B | 0.32B | 0.15B | 0.27B | 0.29B | 0.35B | 0.15B | 0.43B | 0.07B | 0.15B | 0.06B | 0.26B | -0.09B | 0.15B | -0.02B | 0.18B | 0.00B | -0.26B | -0.09B | 0.18B | -0.04B | 0.09B | 0.22B | 0.31B | 0.25B | 0.01B | 0.09B | 0.16B | 0.12B | 0.04B | -0.03B | 0.01B | -0.06B | 0.13B | 0.13B | 0.31B | 0.02B | 0.40B | 0.39B | 0.64B | 0.14B | 0.40B | 0.16B | 0.39B | 0.07B | 0.15B | -0.03B | 0.14B | -0.17B | 0.07B | 0.05B | 0.12B |
|
Non Operating Investment Income
|
| 0.00B | 0.13B | -0.00B | 0.00B | -0.00B | | -0.01B | | 0.00B | 0.00B | -0.00B | | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.03B | 0.04B | 0.02B | 0.01B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | -0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B |
|
EBT
|
0.23B | 0.21B | 0.47B | 0.24B | 0.53B | 0.09B | 0.44B | 0.36B | 0.38B | 0.30B | 0.28B | 0.13B | 0.27B | 0.29B | 0.44B | 0.13B | 0.44B | 0.09B | 0.17B | 0.07B | 0.29B | -0.08B | 0.19B | -0.01B | 0.22B | 0.02B | -0.24B | -0.11B | 0.21B | -0.02B | 0.24B | 0.25B | 0.37B | 0.26B | 0.06B | 0.12B | 0.19B | 0.13B | 0.07B | 0.00B | 0.05B | -0.01B | 0.26B | 0.22B | 0.47B | 0.23B | 0.64B | 0.47B | 0.82B | 0.31B | 0.56B | 0.32B | 0.52B | 0.19B | 0.31B | 0.09B | 0.26B | -0.08B | 0.26B | 0.18B | 0.27B |
|
Tax Provisions
|
0.02B | 0.00B | 0.06B | -0.00B | 0.04B | 0.01B | 0.03B | -0.01B | 0.04B | 0.02B | 0.03B | 0.00B | 0.03B | 0.03B | 0.06B | -0.07B | 0.06B | -0.00B | -0.01B | -0.06B | 0.02B | -0.05B | 0.00B | 0.04B | 0.02B | 0.00B | -0.17B | -0.03B | 0.02B | -0.19B | 0.06B | 0.01B | 0.02B | 0.01B | 0.01B | -0.05B | 0.01B | 0.00B | -0.03B | -0.02B | -0.02B | 0.03B | -0.02B | -0.03B | 0.01B | 0.01B | 0.06B | 0.04B | 0.03B | 0.02B | 0.01B | 0.04B | -0.01B | 0.02B | 0.01B | -0.03B | 0.01B | -0.01B | 0.03B | -0.01B | 0.01B |
|
Profit After Tax
|
0.21B | 0.21B | 0.41B | 0.24B | 0.49B | 0.08B | 0.41B | 0.36B | 0.35B | 0.28B | 0.25B | 0.12B | 0.24B | 0.26B | 0.38B | 0.20B | 0.38B | 0.09B | 0.18B | 0.13B | 0.27B | -0.03B | 0.19B | -0.04B | 0.20B | 0.01B | -0.07B | -0.07B | 0.19B | 0.17B | 0.18B | 0.24B | 0.35B | 0.25B | 0.05B | 0.18B | 0.18B | 0.13B | 0.10B | 0.02B | 0.07B | -0.04B | 0.27B | 0.25B | 0.45B | 0.22B | 0.58B | 0.43B | 0.78B | 0.29B | 0.55B | 0.28B | 0.52B | 0.17B | 0.30B | 0.11B | 0.25B | -0.08B | 0.23B | 0.20B | 0.26B |
|
Equity Income
|
0.04B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.07B | 0.04B | 0.04B | 0.04B | 0.05B | 0.01B | 0.04B | 0.04B | 0.06B | 0.02B | 0.07B | 0.04B | 0.07B | 0.06B | 0.05B | 0.03B | 0.05B | 0.05B | 0.05B | 0.06B | 0.15B | 0.09B | 0.15B | 0.23B | 0.26B | 0.13B | 0.18B | 0.18B | 0.16B | 0.17B | 0.11B | 0.11B | 0.15B | 0.11B | 0.12B | 0.09B | 0.20B | 0.15B | 0.15B |
|
Net Income - Minority
|
-0.27B | -0.29B | -0.33B | -0.35B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | | -0.02B | | | | -0.01B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.00B | 0.02B | 0.05B | 0.03B | 0.07B | 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 | -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 | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Income from Continuing Operations
|
0.21B | 0.21B | 0.41B | 0.24B | 0.49B | 0.08B | 0.41B | 0.36B | 0.35B | 0.28B | 0.25B | 0.12B | 0.24B | 0.26B | 0.38B | 0.20B | 0.38B | 0.09B | 0.18B | 0.13B | 0.27B | -0.03B | 0.19B | -0.04B | 0.20B | 0.01B | -0.07B | -0.07B | 0.19B | 0.17B | 0.18B | 0.24B | 0.35B | 0.25B | 0.05B | 0.18B | 0.18B | 0.13B | 0.10B | 0.02B | 0.07B | -0.04B | 0.27B | 0.25B | 0.45B | 0.22B | 0.58B | 0.43B | 0.78B | 0.29B | 0.55B | 0.28B | 0.52B | 0.17B | 0.30B | 0.11B | 0.25B | -0.08B | 0.23B | 0.20B | 0.26B |
|
Consolidated Net Income
|
0.21B | 0.21B | 0.41B | 0.24B | 0.49B | 0.08B | 0.41B | 0.36B | 0.35B | 0.28B | 0.25B | 0.12B | 0.24B | 0.26B | 0.38B | 0.20B | 0.38B | 0.09B | 0.18B | 0.13B | 0.27B | -0.03B | 0.19B | -0.04B | 0.20B | 0.01B | -0.07B | -0.07B | 0.19B | 0.17B | 0.18B | 0.24B | 0.35B | 0.25B | 0.05B | 0.18B | 0.18B | 0.13B | 0.10B | 0.02B | 0.07B | -0.04B | 0.27B | 0.25B | 0.45B | 0.22B | 0.58B | 0.43B | 0.78B | 0.29B | 0.55B | 0.28B | 0.52B | 0.17B | 0.30B | 0.11B | 0.25B | -0.08B | 0.23B | 0.20B | 0.26B |
|
Income towards Parent Company
|
-0.06B | -0.08B | 0.07B | -0.11B | 0.48B | 0.07B | 0.39B | 0.34B | 0.32B | 0.25B | 0.23B | 0.10B | 0.22B | 0.24B | 0.38B | 0.18B | 0.38B | 0.09B | 0.18B | 0.12B | 0.27B | -0.03B | 0.19B | -0.06B | 0.20B | 0.01B | -0.07B | -0.07B | 0.19B | 0.17B | 0.18B | 0.24B | 0.35B | 0.25B | 0.05B | 0.18B | 0.18B | 0.13B | 0.10B | 0.02B | 0.07B | -0.04B | 0.27B | 0.25B | 0.45B | 0.22B | 0.58B | 0.43B | 0.78B | 0.29B | 0.55B | 0.28B | 0.52B | 0.17B | 0.30B | 0.11B | 0.25B | -0.08B | 0.23B | 0.20B | 0.26B |
|
Net Income towards Common Stockholders
|
-0.06B | -0.08B | 0.07B | -0.11B | 0.48B | 0.07B | 0.39B | 0.34B | 0.32B | 0.25B | 0.23B | 0.10B | 0.22B | 0.24B | 0.38B | 0.18B | 0.38B | 0.09B | 0.18B | 0.12B | 0.27B | -0.03B | 0.19B | -0.06B | 0.20B | 0.01B | -0.07B | -0.07B | 0.19B | 0.17B | 0.18B | 0.24B | 0.35B | 0.25B | 0.05B | 0.18B | 0.18B | 0.13B | 0.10B | 0.02B | 0.07B | -0.04B | 0.27B | 0.25B | 0.45B | 0.22B | 0.58B | 0.43B | 0.78B | 0.29B | 0.55B | 0.28B | 0.52B | 0.17B | 0.30B | 0.11B | 0.25B | -0.08B | 0.23B | 0.20B | 0.26B |
|
EBITDA
|
0.21B | 0.19B | 0.34B | 0.23B | 0.53B | 0.11B | 0.49B | 0.39B | 0.42B | 0.34B | 0.32B | 0.15B | 0.27B | 0.29B | 0.35B | 0.15B | 0.43B | 0.07B | 0.18B | 0.06B | 0.26B | -0.09B | 0.21B | -0.02B | 0.18B | 0.00B | -0.26B | -0.09B | 0.18B | -0.04B | 0.09B | 0.22B | 0.31B | 0.25B | 0.01B | 0.09B | 0.16B | 0.12B | 0.04B | -0.03B | 0.01B | -0.06B | 0.13B | 0.13B | 0.31B | 0.02B | 0.40B | 0.39B | 0.64B | 0.14B | 0.40B | 0.16B | 0.39B | 0.07B | 0.15B | -0.03B | 0.14B | -0.17B | 0.07B | 0.05B | 0.12B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B |
|
Tax Rate
|
10.76% | 1.09% | 12.85% | -0.19% | 7.91% | 11.82% | 7.71% | -1.62% | 9.43% | 7.97% | 9.71% | 2.10% | 9.88% | 10.23% | 13.58% | -51.45% | 13.16% | -2.69% | -4.30% | -83.50% | 8.17% | 60.53% | 2.49% | -636.72% | 7.33% | 20.13% | 69.62% | 31.87% | 9.92% | 863.77% | 23.31% | 3.14% | 5.48% | 5.18% | 11.15% | -42.41% | 3.59% | 1.67% | -38.40% | -576.56% | -54.02% | -473.36% | -6.82% | -12.74% | 3.15% | 5.17% | 9.78% | 9.07% | 4.23% | 6.70% | 1.93% | 12.96% | -1.26% | 8.25% | 4.07% | -30.78% | 5.12% | 10.28% | 10.50% | -8.21% | 4.31% |