|
Revenue
|
1.76B | 2.75B | 2.82B | 3.32B | 3.58B | 3.61B | 3.34B | 3.79B | 3.30B | 3.73B | 3.69B | 4.79B | 3.97B | 4.19B | 3.98B | 4.06B | 4.10B | 4.23B | 5.28B | 4.33B | 4.97B | 6.11B | 5.37B | 4.85B | 2.45B | 3.66B | 2.38B | 2.09B | 0.15B | 1.98B | 1.79B | 2.59B | 2.84B | 2.91B | 4.55B | 4.10B | 4.33B | 4.61B | 4.51B | 2.80B | 3.95B | 4.43B | 4.99B | 4.80B | 3.36B | 2.07B | 3.38B | 3.85B | 5.22B | 5.31B | 6.13B | 7.31B | 9.58B | 9.00B | 9.64B | 7.14B | 7.06B | 5.87B | 7.38B | 7.02B | 6.12B | 6.62B | 6.52B | 6.78B | 7.62B | 6.28B | 6.91B |
|
Cost of Revenue
|
| | | | | | | -3.85B | | | | 0.38B | | | | 11.70B | | | | 11.89B | | | | -5.47B | | | | 5.92B | 0.01B | | | 5.71B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.38B | 0.38B | 3.16B | 0.46B | 0.51B | 0.52B |
|
Gross Profit
|
| | | | | | | 7.64B | | | | 7.73B | | | | 7.89B | | | | 8.53B | | | | 10.32B | | | | -3.83B | 0.14B | | | -3.12B | 2.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81B | 6.24B | 6.14B | 3.62B | 7.17B | 5.77B | 6.39B |
|
Amortization - Intangibles
|
0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.00B | 0.12B | 0.03B | 0.03B | 0.03B | -0.13B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.19B | 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 | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B |
|
Share-based Compensation (IS)
|
| | | | 0.03B | -0.03B | -0.02B | 0.34B | 0.13B | -0.19B | -0.25B | 0.20B | -0.11B | -0.11B | 0.05B | -0.21B | 0.07B | -0.05B | 0.05B | 0.06B | 0.13B | 0.17B | -0.11B | 0.07B | 0.05B | -0.06B | -0.07B | -0.03B | 0.09B | 0.09B | 0.06B | 0.03B | 0.02B | -0.08B | 0.09B | 0.08B | -0.07B | 0.14B | -0.07B | -0.11B | 0.05B | -0.01B | 0.01B | 0.12B | -0.17B | 0.02B | -0.00B | 0.09B | 0.10B | 0.11B | 0.05B | 0.15B | 0.42B | -0.04B | -0.00B | 0.24B | 0.05B | 0.05B | 0.22B | 0.04B | 0.22B | -0.01B | -0.03B | 0.03B | 0.02B | 0.01B | 0.05B |
|
Restructuring Costs
|
0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.05B | 0.06B | 0.08B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B |
|
Other Operating Expenses
|
1.26B | 2.05B | 1.54B | 2.21B | 1.90B | 2.23B | 2.10B | 3.48B | -0.40B | -0.14B | -0.18B | -0.02B | 2.85B | 2.70B | 2.98B | 3.19B | 3.33B | 2.98B | 2.93B | 3.18B | 3.09B | 3.52B | 3.02B | 2.47B | 2.89B | 2.60B | 2.39B | 2.06B | 0.09B | 2.28B | 2.18B | 2.17B | 2.52B | 1.99B | 2.88B | 3.56B | 3.58B | 3.47B | 2.81B | 3.42B | 2.98B | -0.01B | 0.24B | 0.18B | 0.82B | -0.17B | -0.05B | -0.17B | 0.03B | 0.11B | 0.42B | 0.20B | 0.37B | 0.35B | 0.61B | 0.09B | 0.15B | -0.02B | 0.50B | -0.06B | 0.47B | 0.21B | -0.02B | 0.75B | 0.16B | | 0.36B |
|
Operating Expenses
|
1.30B | 2.09B | 1.57B | 2.25B | 0.09B | 0.02B | 0.00B | 3.53B | 2.72B | 2.19B | 2.18B | 2.88B | 2.92B | 2.77B | 3.05B | 3.26B | 3.40B | 3.06B | 3.00B | 3.27B | 3.17B | 3.60B | 3.10B | 2.56B | 2.97B | 2.68B | 2.46B | 2.13B | 0.15B | 2.35B | 2.24B | 2.24B | 2.59B | 2.05B | 2.94B | 3.62B | 3.64B | 3.53B | 2.87B | 3.49B | 3.03B | 0.05B | 0.31B | 0.25B | 0.90B | -0.11B | 0.02B | -0.08B | 0.11B | 0.18B | 0.49B | 0.28B | 0.47B | 0.43B | 0.69B | 0.17B | 0.23B | 0.07B | 0.58B | 0.02B | 0.57B | 0.30B | 0.07B | 0.84B | 0.27B | 0.11B | 0.47B |
|
Operating Income
|
| | | | | | | 4.11B | | | | 4.85B | | | | -11.23B | | | | -11.40B | | | | 7.76B | | | | -5.96B | -0.00B | | | -5.36B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24B | 5.94B | 6.07B | 2.78B | 6.90B | 5.66B | 5.92B |
|
EBIT
|
0.30B | 0.08B | 0.78B | 0.62B | 1.26B | 1.02B | 0.88B | 4.11B | 0.37B | 1.35B | 1.28B | 4.85B | 0.70B | 1.11B | 0.60B | -11.23B | 0.40B | 0.71B | 1.55B | -11.40B | 0.88B | 1.41B | 1.30B | 7.76B | -0.45B | 0.17B | -0.02B | -5.96B | -0.00B | -0.30B | -0.38B | -5.36B | 0.10B | 0.97B | 0.77B | 0.61B | 0.84B | 1.23B | 1.78B | -0.55B | 1.06B | 1.31B | 1.21B | 0.79B | -0.92B | -0.29B | 0.44B | 0.72B | 1.49B | 1.77B | 2.37B | 2.84B | 3.35B | 3.68B | 3.00B | 1.04B | 1.81B | 1.45B | 2.49B | 2.26B | 5.24B | 5.94B | 6.07B | 2.78B | 6.90B | 5.66B | 5.92B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | 0.01B | -0.00B | 0.02B | 0.04B | -0.11B | -0.01B | -0.04B | -0.08B | 0.07B | -0.02B | -0.07B | -0.01B | 0.09B | 0.02B | 0.07B | 0.10B | 0.03B | 0.05B | 0.05B | 0.11B | 0.19B | -0.04B | 0.00B | -0.03B | -0.09B | -0.04B | 0.03B | -0.00B | -0.07B | 0.02B | -0.03B | -0.07B | 0.00B | -0.03B | -0.03B | 0.03B | -0.06B | 0.02B | | | | -0.06B | |
|
Other Non Operating Income
|
0.10B | -0.21B | -0.39B | -0.08B | 0.03B | 0.01B | -0.03B | -0.11B | -0.07B | -0.04B | 0.22B | -0.10B | -0.06B | 0.07B | -0.12B | 0.26B | 0.08B | 0.11B | -0.06B | 0.11B | 0.11B | -0.11B | 0.17B | 0.26B | 0.29B | -0.07B | 0.27B | 0.12B | -0.23B | 0.04B | 0.04B | 0.12B | -0.05B | -0.26B | -0.29B | -0.01B | 0.22B | 0.13B | -0.13B | 0.41B | -0.18B | -0.16B | 0.09B | -0.17B | 0.69B | -0.31B | -0.19B | -0.09B | -0.13B | -0.11B | -0.38B | -0.08B | -0.12B | 0.26B | 0.60B | -0.14B | -0.00B | -0.15B | 0.15B | -0.19B | 0.19B | 0.08B | -0.09B | -0.85B | -0.03B | -0.58B | |
|
EBT
|
0.30B | 0.08B | 0.78B | 0.62B | -0.09B | -0.02B | -0.00B | -0.18B | 0.27B | 1.25B | 1.18B | 1.25B | 0.61B | 1.02B | 0.51B | 0.48B | 0.32B | 0.64B | 1.48B | 0.49B | 0.82B | 1.32B | 1.23B | 1.30B | -0.52B | 0.10B | -0.08B | -0.04B | -0.34B | -0.37B | -0.45B | 0.35B | 0.25B | 0.86B | 0.62B | 0.47B | 0.69B | 1.09B | 1.64B | -0.68B | 0.92B | 1.16B | 1.03B | 0.62B | -1.07B | -0.44B | 0.31B | 0.58B | 1.34B | 1.62B | 2.23B | 2.71B | 3.22B | 3.55B | 2.89B | 0.98B | 1.69B | 1.32B | 2.35B | 2.17B | 1.04B | 1.65B | 2.06B | 1.14B | 2.16B | 2.03B | 0.35B |
|
Tax Provisions
|
0.09B | 0.00B | 0.09B | 0.09B | 0.05B | 0.03B | 0.01B | 0.07B | 0.17B | 0.23B | 0.17B | -0.97B | 0.23B | 0.21B | 0.11B | 0.19B | 0.14B | 0.14B | 0.24B | 0.19B | 0.11B | 0.17B | 0.08B | 0.02B | | | | | -0.14B | | | | 0.04B | -0.06B | -0.04B | | 0.12B | 0.20B | 0.15B | -0.18B | 0.12B | 0.06B | 0.12B | 0.02B | -0.13B | -0.02B | -0.06B | 0.03B | 0.23B | 0.26B | 0.44B | 0.54B | 0.67B | 0.71B | 0.58B | 0.29B | 0.34B | 0.23B | 0.45B | 0.37B | 0.30B | 0.38B | 0.29B | 0.16B | 0.36B | 0.32B | 0.30B |
|
Profit After Tax
|
0.25B | 0.16B | 0.66B | 0.46B | 0.73B | 0.65B | 0.60B | 0.31B | 0.05B | 0.93B | 0.84B | 0.83B | 0.43B | 0.75B | 0.36B | 0.35B | 0.21B | 0.48B | 1.17B | 0.41B | 0.62B | 1.07B | 1.04B | 1.20B | -0.20B | 0.41B | -0.08B | -0.48B | -0.08B | -0.26B | -0.25B | 0.42B | 0.19B | 0.80B | 0.68B | 0.31B | 0.46B | 0.76B | 1.38B | -0.59B | 0.72B | 2.12B | 0.78B | 0.45B | -0.96B | -0.22B | 0.31B | -0.33B | 1.09B | 1.26B | 1.75B | 2.01B | 2.45B | 2.75B | 2.16B | 1.12B | 1.33B | 1.09B | 1.75B | 2.63B | 0.73B | 1.25B | 1.66B | 0.81B | 1.71B | 1.77B | 0.44B |
|
Equity Income
|
| | | | | | | | | | | | | | | 0.01B | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | | 0.02B | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.05B | 0.05B | 0.07B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | 2.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.20B | 0.01B | 0.70B | 0.53B | 0.94B | 0.95B | 0.74B | -0.24B | 0.10B | 1.02B | 1.01B | 2.22B | 0.37B | 0.81B | 0.39B | 0.29B | 0.18B | 0.50B | 1.24B | 0.30B | 0.71B | 1.15B | 1.15B | 1.28B | -0.52B | 0.10B | -0.08B | -0.04B | -0.20B | -0.37B | -0.45B | 0.35B | 0.21B | 0.92B | 0.66B | 0.47B | 0.57B | 0.89B | 1.49B | -0.50B | 0.79B | 1.10B | 0.91B | 0.60B | -0.94B | -0.42B | 0.37B | 0.56B | 1.10B | 1.37B | 1.79B | 2.16B | 2.55B | 2.85B | 2.31B | 0.69B | 1.35B | 1.09B | 1.90B | 1.80B | 0.75B | 1.27B | 1.77B | 0.98B | 1.80B | 1.71B | 0.05B |
|
Consolidated Net Income
|
0.20B | 0.01B | 0.70B | 0.53B | 0.94B | 0.95B | 0.74B | -0.24B | 0.10B | 1.02B | 1.01B | 2.22B | 0.37B | 0.81B | 0.39B | 0.29B | 0.18B | 0.50B | 1.24B | 0.30B | 0.71B | 1.15B | 1.15B | 1.28B | -0.52B | 0.10B | -0.08B | -0.04B | -0.20B | -0.37B | -0.45B | 0.35B | 0.21B | 0.92B | 0.66B | 0.47B | 0.57B | 0.89B | 1.49B | -0.50B | 0.79B | 1.10B | 0.91B | 0.60B | -0.94B | -0.42B | 0.37B | 0.56B | 1.10B | 1.37B | 1.79B | 2.16B | 2.55B | 2.85B | 2.31B | 0.69B | 1.35B | 1.09B | 1.90B | 1.80B | 0.75B | 1.27B | 1.77B | 0.98B | 1.80B | 1.71B | 0.05B |
|
Income towards Parent Company
|
0.20B | 0.01B | 0.70B | 0.53B | 0.94B | 0.95B | 0.74B | -0.24B | 0.10B | 1.02B | 1.01B | 2.22B | 0.37B | 0.81B | 0.39B | 0.29B | 0.18B | 0.50B | 1.24B | 0.30B | 0.71B | 1.15B | 1.15B | 1.28B | -0.52B | 0.10B | -0.08B | -0.04B | -0.20B | -0.37B | -0.45B | 0.35B | 0.21B | 0.92B | 0.66B | 0.47B | 0.57B | 0.89B | 1.49B | -0.50B | 0.79B | 1.10B | 0.91B | 0.60B | -0.94B | -0.42B | 0.37B | 0.56B | 1.10B | 1.37B | 1.79B | 2.16B | 2.55B | 2.85B | 2.31B | 0.69B | 1.35B | 1.09B | 1.90B | 1.80B | 0.75B | 1.27B | 1.77B | 0.98B | 1.80B | 1.71B | 0.05B |
|
Net Income towards Common Stockholders
|
0.20B | 0.01B | 0.70B | 0.53B | 0.94B | 0.95B | 0.74B | -0.24B | 0.10B | 1.02B | 1.01B | 2.22B | 0.37B | 0.81B | 0.39B | 0.29B | 0.18B | 0.50B | 1.24B | 0.30B | 0.71B | 1.15B | 1.15B | 1.28B | -0.52B | 0.10B | -0.08B | -0.04B | -0.20B | -0.37B | -0.45B | 0.35B | 0.21B | 0.92B | 0.66B | 0.47B | 0.57B | 0.89B | 1.49B | -0.50B | 0.79B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.79B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.27B | 1.77B | 0.98B | 1.80B | 1.71B | 0.05B |
|
EPS (Basic)
|
0.45 | 0.15 | 0.61 | 0.42 | -0.12 | -0.01 | 0.01 | 0.10 | 0.04 | 0.85 | 0.76 | 0.76 | 0.39 | 0.68 | 0.33 | 0.32 | 0.19 | 0.44 | 1.07 | 0.38 | 0.57 | 0.98 | 0.95 | 1.10 | -0.19 | 0.37 | -0.08 | 0.09 | -0.07 | -0.24 | -0.22 | 0.38 | 0.17 | 0.69 | 0.56 | 0.25 | 0.38 | 0.62 | 1.13 | -0.48 | 0.60 | 1.77 | 0.66 | 0.38 | -0.81 | -0.19 | 0.26 | 0.48 | 0.92 | 1.07 | 1.49 | 1.71 | 2.10 | 2.38 | 1.93 | 1.01 | 1.21 | 0.50 | 0.81 | 0.90 | 0.34 | 0.58 | 0.78 | 0.39 | 0.82 | 0.84 | 0.21 |
|
EPS (Weighted Average and Diluted)
|
0.45 | 0.15 | 0.61 | 0.42 | -0.13 | -0.01 | 0.01 | 0.28 | 0.04 | 0.84 | 0.76 | 0.76 | 0.39 | 0.68 | 0.33 | 0.32 | 0.19 | 0.44 | 1.07 | 0.38 | 0.57 | 0.97 | 0.94 | 1.09 | -0.19 | 0.37 | -0.08 | 0.09 | -0.07 | -0.24 | -0.22 | 0.38 | 0.17 | 0.69 | 0.56 | 0.25 | 0.37 | 0.62 | 1.12 | -0.48 | 0.60 | 1.76 | 0.66 | 0.38 | -0.81 | -0.19 | 0.26 | 0.48 | 0.92 | 1.06 | 1.48 | 1.70 | 2.08 | 2.35 | 1.91 | 1.00 | 1.20 | 0.49 | 0.79 | 0.89 | 0.34 | 0.58 | 0.78 | 0.39 | 0.82 | 0.84 | 0.21 |
|
EBITDA
|
0.30B | 0.08B | 0.78B | 0.62B | 1.26B | 1.02B | 0.88B | 4.11B | 0.37B | 1.35B | 1.28B | 4.85B | 0.70B | 1.11B | 0.60B | -11.23B | 0.40B | 0.71B | 1.55B | -11.40B | 0.88B | 1.41B | 1.30B | 7.76B | -0.45B | 0.17B | -0.02B | -5.96B | -0.00B | -0.30B | -0.38B | -5.36B | 0.10B | 0.97B | 0.77B | 0.61B | 0.84B | 1.23B | 1.78B | -0.55B | 1.06B | 1.31B | 1.21B | 0.79B | -0.92B | -0.29B | 0.44B | 4.52B | 1.49B | 1.77B | 2.37B | 13.37B | 3.35B | 3.68B | 3.00B | 17.32B | 1.81B | 1.45B | 2.49B | 13.09B | 5.24B | 5.94B | 6.07B | 12.10B | 6.90B | 5.66B | 5.92B |
|
Interest Expenses
|
| | | | -0.00B | 0.00B | 0.10B | 0.12B | 0.10B | 0.10B | 0.10B | 0.08B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.09B | 0.10B | 0.11B | 0.15B | 0.13B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.18B | 0.16B | 0.15B | 0.14B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.06B | 0.11B | 0.13B | 0.14B | 0.09B | 0.10B | 0.12B | 0.11B | 0.10B | 0.18B | 0.17B | 0.07B |
|
Tax Rate
|
31.62% | 2.46% | 11.18% | 14.16% | -57.14% | -126.09% | -1,000.00% | -37.29% | 63.33% | 18.58% | 14.30% | -78.04% | 38.12% | 20.72% | 22.66% | 40.04% | 43.12% | 22.24% | 16.06% | 38.92% | 13.92% | 12.81% | 6.66% | 1.83% | | | | | 41.03% | | | | 15.87% | -6.84% | -6.39% | | 17.62% | 18.33% | 9.18% | 26.03% | 13.52% | 4.97% | 11.80% | 3.77% | 12.42% | 5.10% | -19.66% | 4.61% | 17.52% | 15.87% | 19.62% | 20.03% | 20.87% | 19.84% | 20.11% | 30.00% | 20.06% | 17.66% | 19.13% | 17.07% | 28.48% | 23.05% | 13.85% | 13.93% | 16.50% | 15.59% | 86.04% |