|
Revenue
|
0.52B | 2.57B | | 1.60B | 1.72B | 1.92B | 2.10B | 5.72B | 2.18B | 2.38B | 4.57B | 2,008.34B | 1.81B | 1.77B | 1.81B | 1.85B | 1.84B | 1.67B | 1.55B | 1.75B | 1.17B | 0.67B | 3.56B | 4.59B | -2.73B | 1.36B | 1.51B | -0.19B | 1.53B | 1.62B | 1.62B | 2.02B | 1.52B | 1.56B | 1.59B | 1.44B | 1.57B | 1.79B | 1.55B | 1.37B | 1.03B | 1.20B | 1.35B | 1.30B | 1.39B | 1.83B | 1.73B | -1853913.55B | 1,665,216.64B | 0.00B | 1,831,786.58B | 1,814,779.26B | -1623662.22B | 1.91B |
|
Cost of Revenue
|
0.69B | 0.85B | 1.05B | -2.87B | 0.97B | 1.31B | 1.55B | -3.82B | 0.05B | 1.58B | 1.52B | 1,225.93B | 1.11B | 1.15B | 1.38B | 1.31B | 0.98B | 1.16B | 1.22B | 0.43B | | 5.70B | -1.35B | 0.63B | 4.76B | 1.24B | 1.21B | 4.83B | 1.09B | 1.33B | 1.63B | 1.54B | 1.15B | 1.36B | 1.30B | 1.27B | | 1.13B | 1.40B | 1.03B | 0.84B | 0.92B | 1.09B | 0.98B | 1.11B | 1.51B | 1.41B | | | | | | | |
|
Gross Profit
|
0.34B | 0.58B | 0.56B | 1.14B | 0.63B | 0.36B | 0.93B | 0.88B | 0.76B | 0.81B | 0.99B | 782.41B | 0.69B | 0.63B | 0.43B | 0.54B | 0.86B | 0.51B | 0.33B | 1.32B | | | 4.91B | 3.96B | -7.49B | 0.12B | 0.30B | -5.01B | 0.44B | 0.29B | 0.14B | 0.45B | 0.37B | 0.31B | 0.29B | 0.17B | | 0.66B | 0.15B | 0.34B | 0.18B | 0.28B | 0.26B | 0.33B | 0.27B | 0.32B | 0.33B | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | -0.00B | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.05B | 0.24B | 0.05B | 0.11B | 0.06B | -0.20B | 0.38B | -0.47B | -0.08B | 0.09B | -0.63B | -0.00B | | -0.11B | | | | | | | | | | | | | | | -0.07B | -0.07B | -0.03B | -0.07B | -0.07B | -0.03B | -0.04B | | | -0.02B | | -0.04B | -0.01B | -0.03B | -0.03B | -0.04B | -0.01B | -0.03B | | | | | | | | |
|
Other Operating Expenses
|
-0.43B | -2.10B | 2.32B | 1.40B | -0.27B | -1.59B | -0.44B | -5.31B | | 0.08B | | -0.00B | 0.50B | 0.78B | | | -0.43B | -0.70B | | -4.95B | 1.12B | | -1.87B | -2.53B | -3.02B | -0.00B | | -3.07B | -0.05B | -0.04B | -0.06B | 0.17B | -0.04B | -0.03B | -0.04B | -0.06B | 1.26B | -0.08B | -4.07B | 1.18B | -0.03B | | | | | | | -1.39B | 0.00B | 0.00B | 0.00B | 0.00B | -1.33B | 1.63B |
|
Operating Expenses
|
-0.48B | -1.87B | 2.37B | 1.51B | -0.21B | -1.79B | -0.06B | -5.78B | -0.08B | 0.17B | -0.63B | -0.00B | 0.50B | 0.66B | | | -0.43B | -0.70B | | -4.95B | 1.12B | | -1.87B | -2.53B | -3.02B | -0.00B | | -3.07B | -0.07B | -0.07B | -0.03B | -5.80B | -0.07B | -0.03B | -0.04B | | 1.26B | -0.02B | -4.07B | 1.14B | -0.01B | -0.03B | -0.03B | -0.04B | -0.01B | -0.03B | | -1.39B | 0.00B | 0.00B | 0.00B | 0.00B | -1.33B | 1.63B |
|
Operating Income
|
0.19B | 0.71B | -1.81B | 0.08B | 0.26B | 0.12B | 0.98B | 6.66B | 0.84B | 0.64B | 1.62B | 782.41B | 0.19B | -0.04B | 0.43B | 0.54B | 1.29B | 1.21B | 0.33B | 6.27B | 0.05B | | 0.02B | 6.49B | -4.47B | 0.12B | 0.30B | -1.95B | 0.50B | 0.37B | 0.17B | 6.25B | 0.44B | 0.34B | 0.33B | 0.17B | | 0.68B | 4.22B | -0.79B | 0.20B | 0.31B | 0.29B | 0.36B | 0.28B | 0.35B | 0.33B | -0.99B | 0.13B | -0.67B | | | | |
|
EBIT
|
0.19B | 0.71B | -1.81B | 0.08B | 0.26B | 0.12B | 0.98B | 6.66B | 0.84B | 0.64B | 1.62B | 782.41B | 0.19B | -0.04B | 0.43B | 0.54B | 1.29B | 1.21B | 0.33B | 6.27B | 0.05B | | 0.02B | 6.49B | -4.47B | 0.12B | 0.30B | -1.95B | 0.50B | 0.37B | 0.17B | 6.25B | 0.44B | 0.34B | 0.33B | 0.17B | 0.18B | 0.68B | 4.22B | -0.79B | 0.20B | 0.31B | 0.29B | 0.36B | 0.28B | 0.35B | 0.33B | -0.99B | 0.13B | -0.67B | | | | |
|
Non Operating Investment Income
|
0.00B | 0.00B | -0.01B | | | | 0.01B | | | | | | | | | | | 0.18B | | | | | | | | | | | -0.11B | | | | -0.15B | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | 0.13B | | | 0.09B | 0.12B | 0.16B | 0.20B | 0.00B | 0.09B | 0.07B | 0.08B | 1.20B | 0.07B | 0.07B | 0.06B | 0.20B | | 0.36B | 0.09B | 0.43B | -0.13B | 0.11B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | 0.08B | 0.07B | 0.07B | 0.09B | 0.22B | 0.09B | 0.58B | -0.01B | 0.34B | 0.13B | 0.03B | 0.02B | 0.03B | 0.24B | 0.05B | 0.04B | | | | | | | |
|
Non Operating Income
|
-0.02B | 0.04B | 0.01B | 0.00B | 0.02B | 0.04B | -0.00B | 0.52B | -0.03B | | | -0.00B | 0.06B | 0.06B | | | -0.06B | -0.05B | | -0.22B | -0.09B | -0.26B | 0.05B | -0.15B | -0.12B | -0.00B | | -0.12B | | | | | | | | | 0.01B | | -0.00B | 0.01B | | | | | | | | -0.33B | -20.41 | -19.80 | -36.60 | -36.54 | -0.04B | -0.05B |
|
EBT
|
0.19B | 0.71B | -1.81B | 0.08B | 0.46B | 0.12B | 0.98B | 0.32B | 0.47B | 0.49B | 0.60B | 0.00B | 0.50B | 0.44B | 0.58B | 1.07B | 0.61B | 0.45B | 0.43B | 0.41B | 0.05B | | 0.93B | 0.91B | -4.03B | 0.08B | 0.18B | -1.14B | 0.16B | 0.06B | -0.03B | 0.32B | 0.20B | -0.01B | 0.09B | 0.27B | 0.30B | 0.89B | 0.11B | -0.06B | 0.30B | 0.14B | 0.31B | 0.06B | 0.53B | 0.10B | 0.19B | -0.99B | 0.13B | -0.67B | | | | |
|
Tax Provisions
|
0.06B | 0.16B | 0.16B | -1.09B | 0.11B | -0.35B | -0.13B | 0.06B | -0.14B | | | -0.00B | 0.19B | 0.17B | | 0.15B | -0.17B | 0.13B | | -0.42B | | 0.02B | -0.27B | -0.28B | -0.23B | -0.00B | | -0.03B | | | | -0.20B | | | | | | -0.00B | -0.39B | | 0.01B | | 0.03B | 0.01B | 0.03B | 0.04B | | | | | | | | |
|
Profit After Tax
|
0.10B | 0.33B | 0.15B | 0.05B | 0.29B | 0.23B | 0.53B | 0.40B | 0.32B | 0.33B | 0.40B | 0.39B | 0.36B | 0.31B | 0.46B | 1.02B | 0.43B | 0.30B | 0.35B | 0.37B | -0.03B | | 0.17B | 0.63B | -0.76B | 0.06B | 0.13B | -1.10B | 0.11B | 0.04B | -0.03B | 0.19B | 0.14B | -0.00B | 0.07B | 0.27B | 0.21B | 0.54B | 0.12B | -0.02B | 0.20B | 0.11B | 0.24B | 0.08B | 0.37B | 0.08B | 0.17B | 0.58B | 269.22 | 380.97 | 233.17 | 324.84 | 0.48B | 0.10B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | 0.17B | | | | | | | | | 0.11B | 0.05B | -0.06B | -0.07B | 0.15B | -0.02B | 0.33B | -0.01B | 0.02B | 0.01B | -0.01B | 0.02B | | | | | | | | | -5.78 | -58.18 | -8.70 | | | |
|
Net Income - Minority
|
0.01B | 0.02B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.04B | -0.03B | 0.00B | 0.00B | -0.00B | 0.06B | -0.17B | | 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
|
0.13B | 0.55B | -1.96B | 1.17B | 0.34B | 0.47B | 1.12B | 0.27B | 0.61B | 0.49B | 0.60B | 0.00B | 0.31B | 0.27B | 0.58B | 0.92B | 0.78B | 0.31B | 0.43B | 0.83B | 0.05B | | 1.20B | 1.19B | -3.80B | 0.08B | 0.18B | -1.10B | 0.16B | 0.06B | -0.03B | 0.52B | 0.20B | -0.01B | 0.09B | 0.27B | 0.30B | 0.89B | 0.50B | -0.06B | 0.28B | 0.14B | 0.28B | 0.05B | 0.51B | 0.06B | 0.19B | -0.99B | 0.13B | -0.67B | | | | |
|
Consolidated Net Income
|
0.13B | 0.55B | -1.96B | 1.17B | 0.34B | 0.47B | 1.12B | 0.27B | 0.61B | 0.49B | 0.60B | 0.00B | 0.31B | 0.27B | 0.58B | 0.92B | 0.78B | 0.31B | 0.43B | 0.83B | 0.05B | | 1.20B | 1.19B | -3.80B | 0.08B | 0.18B | -1.10B | 0.16B | 0.06B | -0.03B | 0.52B | 0.20B | -0.01B | 0.09B | 0.09B | 0.30B | 0.89B | | -0.06B | 0.28B | 0.14B | 0.28B | 0.05B | 0.51B | 0.06B | 0.19B | -0.99B | 0.13B | -0.67B | | | | |
|
Income towards Parent Company
|
0.13B | 0.57B | -1.99B | 1.17B | 0.34B | 0.47B | 1.12B | 0.27B | 0.61B | 0.49B | 0.60B | 0.00B | 0.31B | 0.27B | 0.58B | 0.92B | 0.78B | 0.31B | 0.43B | 0.83B | 0.05B | | 1.20B | 1.19B | -3.80B | 0.08B | 0.18B | -1.10B | 0.11B | -0.14B | -0.15B | 0.75B | 0.14B | -0.02B | -0.01B | 0.50B | 0.30B | 0.54B | | -0.02B | 0.20B | 0.11B | 0.24B | 0.08B | 0.37B | 0.08B | 0.17B | -0.99B | 0.13B | -0.67B | | | | |
|
Net Income towards Common Stockholders
|
0.13B | 0.57B | -1.99B | 1.17B | 0.34B | 0.47B | 1.12B | 0.27B | 0.61B | 0.49B | 0.60B | 0.00B | 0.31B | 0.27B | 0.58B | 0.92B | 0.78B | 0.31B | 0.43B | 0.83B | 0.05B | | 1.20B | 1.19B | -3.80B | 0.08B | 0.18B | -1.10B | 0.11B | -0.14B | -0.15B | 0.75B | 0.14B | -0.02B | -0.01B | 0.50B | 0.30B | 0.54B | | -0.02B | 0.20B | 0.11B | 0.24B | 0.08B | 0.37B | 0.08B | 0.17B | -0.99B | 0.13B | -0.67B | | | | |
|
EPS (Basic)
|
0.45B | 0.85B | -1.61B | | | 0.80B | 1.05B | | | 0.48 | | | 0.42 | 0.32 | 0.48 | 0.52 | 0.51 | 0.31 | 0.36 | | | | | | | | | | 0.09 | 0.03 | -0.02 | 0.16 | 0.10 | 0.00 | 0.04 | 0.14 | | -0.00B | | -0.01 | 0.12 | -0.00B | 0.00B | 0.05 | -0.00B | 0.05 | 0.00B | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01 | | | | 0.04 | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.30 | 0.67 | 1.24 | | | 0.58 | 1.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.21B | 0.88B | -1.81B | 0.19B | 0.65B | 0.59B | 1.28B | 2.81B | 0.78B | 0.79B | 0.92B | 2.94B | 0.19B | 0.62B | 0.63B | 0.54B | 1.29B | 0.61B | 0.56B | 6.27B | 0.10B | | 0.06B | 6.49B | -4.47B | 0.12B | 0.30B | -1.95B | 0.50B | 0.37B | 0.17B | 6.25B | 0.44B | 0.34B | 0.33B | 0.17B | 0.18B | 0.68B | 4.22B | -0.79B | 0.20B | 0.31B | 0.29B | 0.36B | 0.28B | 0.35B | 0.33B | 374.28 | 416.35 | 495.30 | 406.68 | 456.00 | | 0.35B |
|
Interest Expenses
|
| | | | 0.20B | | | | -0.29B | 0.31B | | -0.00B | 0.18B | 0.17B | 0.16B | -1.10B | -0.15B | -0.14B | -0.12B | -0.53B | | -0.67B | -0.16B | -0.80B | -0.57B | -0.17B | -0.20B | -0.75B | -0.18B | -0.16B | -0.06B | -0.16B | -0.12B | -0.26B | -0.18B | -0.05B | -0.12B | -0.09B | -0.04B | -0.50B | -0.13B | -0.12B | 1.28B | -0.26B | -0.15B | -0.27B | 1.01B | | | | | | | |
|
Tax Rate
|
32.15% | 22.66% | -8.62% | -1,282.91% | 25.11% | -287.90% | -13.54% | 17.68% | -29.76% | | | -29.76% | 37.03% | 39.38% | | 14.01% | -27.64% | 30.13% | | -102.13% | | | -29.35% | -31.28% | 5.76% | -0.07% | | 2.75% | | | | -61.71% | | | | | | -0.04% | -348.00% | | 4.14% | | 8.43% | 22.35% | 5.07% | 38.09% | | | | | | | | |