|
Revenue
|
| 63,499.58B | | 0.24B | | 0.21B | | 0.36B | | -10.26B | 0.42B | | -10.68B | 0.15B | | 0.44B | | 0.07B | | | | 4.06B | | 3.56B | | 0.29B | | 1.77B | 0.65B | 6.43B | 9.71B | 10.13B | 8.69B | 6.53B | 9.65B | 10.52B | 8.87B | 6.76B | 10.21B | 11.07B |
|
Cost of Revenue
|
| 51,685.70B | | 0.18B | | 0.15B | | 17.07B | | -7.56B | 0.32B | | -7.70B | 16.78B | | 17.97B | | | | | | | | 18.86B | | 18.43B | | 1.14B | 0.41B | 4.81B | 6.08B | 6.37B | 5.73B | 4.73B | 5.98B | 6.46B | 5.71B | 4.92B | 6.18B | 6.76B |
|
Gross Profit
|
| 11,813.87B | | 0.06B | | 0.06B | | 6.61B | | -2.70B | 6.56B | | -2.97B | 0.04B | | | | | | | | | | -15.30B | | | | 0.63B | 0.23B | 1.62B | 3.63B | 3.76B | 2.95B | 1.81B | 3.67B | 4.06B | 3.16B | 1.84B | 4.03B | 4.31B |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62B | 2.04B | 1.99B | 1.84B | 1.79B | 1.95B | 2.18B | 1.93B | 1.83B | 2.12B | 2.34B |
|
Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62B | 2.04B | 1.99B | 1.84B | 1.79B | 1.95B | 2.18B | 1.93B | 1.83B | 2.12B | 2.34B |
|
Operating Income
|
| 0.00B | | 0.02B | | 0.02B | | 1.10B | | -0.02B | 0.10B | | -0.19B | 0.01B | | | | | | | | 0.12B | | 0.11B | | | | 0.25B | 0.10B | 0.00B | 1.61B | 1.79B | 0.78B | 0.03B | 1.83B | 1.96B | 1.10B | 0.02B | 1.94B | 2.08B |
|
EBIT
|
| 0.00B | | 0.02B | | 0.02B | | 1.10B | | -0.02B | 0.10B | | -0.19B | 0.01B | | | | | | | | 0.12B | | 0.11B | | | | 0.25B | 0.10B | 0.00B | 1.61B | 1.79B | 0.78B | 0.03B | 1.83B | 1.96B | 1.10B | 0.02B | 1.94B | 2.08B |
|
Interest & Investment Income
|
| | | | | | | 0.02B | | | | | -0.01B | 0.01B | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.06B | 0.07B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.01B | 0.16B | 0.02B | 0.06B | 0.01B | -0.02B | -0.01B | 0.01B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.01B | 0.16B | 0.02B | 0.06B | 0.01B | -0.02B | -0.01B | 0.01B |
|
EBT
|
| 0.00B | | 0.02B | | 0.01B | | 0.87B | | 0.12B | 0.01B | | -0.05B | 0.01B | | | | | | | | 1.92B | | 0.12B | | | | 0.24B | 1.56B | -0.04B | 1.58B | 1.72B | 0.76B | 0.10B | 1.73B | 1.90B | 0.99B | -0.15B | 1.76B | 1.92B |
|
Tax Provisions
|
| -0.00B | | -0.00B | | -0.00B | | -0.14B | | | -0.00B | | | -0.22B | | 0.33B | | 0.51B | | | | | | -0.53B | | -0.50B | | | | -0.01B | 0.38B | 0.42B | 0.14B | -0.02B | 0.43B | 0.53B | 0.14B | -0.06B | 0.42B | 0.43B |
|
Profit After Tax
|
| 0.00B | | 0.01B | | 0.01B | | 0.01B | | 0.12B | 0.01B | | -0.05B | 0.01B | | | | | | | | 1.92B | | 0.37B | | | | 0.24B | 1.56B | -0.03B | 1.21B | 1.32B | 0.68B | 0.12B | 1.31B | 1.39B | 0.71B | -0.10B | 1.33B | 1.52B |
|
Equity Income
|
| | | | | | | -0.11B | | | -0.06B | | -0.03B | -0.07B | | -0.05B | | -0.05B | | | | 0.01B | | 0.01B | | -0.12B | | | | -0.01B | 0.01B | 0.01B | -0.04B | -0.00B | 0.01B | 0.03B | -0.14B | -0.01B | 0.00B | 0.03B |
|
Net Income - Minority
|
-0.00B | 0.01B | | 0.01B | | -0.00B | | | 0.00B | | 0.00B | | | | | 0.54B | 0.01B | 0.01B | | 0.02B | 0.04B | 0.05B | 0.00B | 0.00B | | | | | -0.57B | -0.58B | -0.57B | -0.56B | -0.43B | -0.40B | -0.39B | -0.93B | -0.86B | -0.86B | -0.90B | -0.90B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | -0.03B | | -0.03B | | -0.00B | | 1.63B | | -0.04B | | -0.06B | | -0.01B | 0.01B | 0.01B | -0.15B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
| 0.00B | | 0.02B | | 0.02B | | 1.01B | | 0.12B | 0.01B | | -0.05B | 0.23B | | | | | | | | 1.92B | | 0.37B | | | | 0.24B | 1.56B | -0.03B | 1.20B | 1.30B | 0.61B | 0.12B | 1.30B | 1.36B | 0.84B | -0.09B | 1.33B | 1.49B |
|
Consolidated Net Income
|
| 0.00B | | 0.02B | | 0.02B | | 1.01B | | 0.12B | 0.01B | | -0.05B | 0.23B | | | | | | | | 1.34B | | 0.37B | | | | 0.24B | 1.56B | -0.03B | 1.20B | 1.30B | 0.61B | 0.12B | 1.30B | 1.36B | 0.84B | -0.09B | 1.33B | 1.49B |
|
Income towards Parent Company
|
-0.00B | 0.01B | | 0.03B | | 0.02B | | 1.01B | 0.00B | 0.12B | -0.40B | | -0.05B | 0.23B | | 1.69B | 0.01B | 0.01B | | 0.02B | 0.04B | 1.34B | | 0.09B | | | | 0.24B | 0.98B | -0.61B | 0.62B | 0.74B | 0.18B | -0.28B | 0.91B | 0.43B | -0.01B | -0.95B | 0.43B | 0.59B |
|
Net Income towards Common Stockholders
|
-0.00B | 0.01B | | 0.03B | | 0.02B | | 1.01B | 0.00B | 0.12B | -0.40B | | -0.05B | 0.23B | | 1.69B | 0.01B | 0.01B | | 0.02B | 0.04B | 1.34B | | 0.34B | | | | 0.24B | 0.98B | -0.61B | 0.62B | 0.74B | 0.18B | -0.28B | 0.91B | 0.43B | -0.01B | -0.95B | 0.43B | 0.59B |
|
EPS (Basic)
|
| | | | | | | | | | | | | 2.33 | | 17.26 | 0.24 | | | | | | | | | | | 0.31 | 1.30 | -0.05 | 1.63 | 1.81 | 0.24 | 0.16 | 1.89 | 1.99 | -0.02 | -0.15 | 1.95 | 2.23 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.03 | | | | | 0.00 | | -0.41 | | | | | | | 0.01 | | 0.02 | 0.04 | 1.40 | | | | | | 0.30 | 1.29 | -0.05 | 1.62 | 1.80 | 0.24 | 0.16 | 1.88 | 1.97 | -0.02 | -0.15 | 1.94 | 2.21 |
|
Shares Outstanding (Weighted Average)
|
| | | | 0.02B | | 0.00B | | | | | | | 0.10B | 6.30B | 0.10B | 0.04B | | 0.05B | | | | | | | | | 0.78B | 0.76B | 0.74B | 0.74B | 0.73B | 0.72B | 0.69B | 0.69B | 0.69B | 0.68B | 0.68B | 0.68B | 0.67B |
|
Shares Outstanding (Diluted Average)
|
| | 0.90B | 0.96B | 1.02B | | | | 0.95B | | 0.99B | 1.01B | | | | | | 0.90B | 0.92B | 0.99B | 1.01B | 0.95B | | | 0.79B | 0.79B | 0.79B | 0.79B | 0.76B | 0.74B | 0.74B | 0.74B | 0.73B | 0.69B | 0.69B | 0.69B | 0.69B | 0.68B | 0.68B | 0.68B |
|
EBITDA
|
| 0.00B | | 0.02B | | 0.02B | | 1.10B | | -0.02B | 0.10B | | -0.19B | 0.01B | | 2.43B | | 3.38B | | | | 0.16B | | 0.22B | | | | 0.25B | 0.10B | 0.00B | 1.61B | 1.79B | 0.78B | 0.03B | 1.83B | 1.96B | 1.10B | 0.02B | 1.94B | 2.08B |
|
Interest Expenses
|
| -0.00B | | -0.00B | | -0.01B | | -0.35B | | -0.20B | -0.00B | | -0.20B | -0.32B | | -0.33B | | | | | | | | -0.01B | | -0.39B | | -0.02B | -0.01B | 0.08B | 0.07B | 0.13B | 0.09B | 0.13B | 0.15B | 0.16B | 0.16B | 0.18B | 0.20B | 0.21B |
|
Tax Rate
|
| -50.00% | | -25.00% | | -27.27% | | -15.73% | | | -25.00% | | | -2,528.57% | | | | | | | | | | -456.41% | | | | | | 35.90% | 24.02% | 24.19% | 19.07% | -19.19% | 24.81% | 28.02% | 14.49% | 39.73% | 24.20% | 22.28% |