|
Revenue
|
3.66B | 3.88B | 12.04B | 3.44B | 3.04B | | 3.45B | 3.38B | 4.12B | -0.00B | 3.49B | 3.89B | -0.00B | 3.31B | 4.06B | 4.02B | -0.78B | -0.78B | 4.14B | | 3.34B | | 3.17B | 0.13B | 0.40B | 3.14B | 0.11B | 3.55B | 3.42B | 3.38B | 0.11B | 3.64B | | 3.09B | 0.12B | 0.11B | 0.11B | 3.08B | 5.98B | 0.11B | 0.09B | 0.11B | 0.12B | 3.77B | 3.57B | 3.72B | 4.03B | 3.96B | 14.71B | 4.04B | 4.48B | 4.36B | 4.03B | 3.94B | 4.36B | 4.06B | 3.78B | 3.65B | 4.13B | 4.25B | 4.18B |
|
Cost of Revenue
|
2.61B | 2.91B | 8.40B | 2.53B | 2.22B | | 2.57B | 2.42B | 2.98B | | 2.55B | 2.72B | | 2.41B | 2.77B | 7.86B | 19,965,999.97B | | 8.16B | | 2.32B | | 2.15B | 6.58B | 0.20B | 2.13B | 0.07B | 0.06B | 2.22B | 2.31B | 0.07B | 6.97B | 1.88B | 2.12B | 0.06B | 6.85B | 0.06B | 2.11B | 4.08B | 2.25B | 2.41B | 0.07B | 4.86B | 0.07B | 9.74B | 2.58B | 2.77B | 2.75B | 10.22B | 2.75B | 2.93B | 2.87B | 10.98B | 2.62B | 2.81B | 2.72B | 2.56B | 2.52B | 2.72B | 2.82B | 2.82B |
|
Gross Profit
|
1.05B | 1.20B | 1.32B | 0.91B | 0.82B | | 0.88B | 0.96B | 1.14B | | 0.94B | 1.17B | | 0.91B | 1.30B | 0.00B | 0.03B | | 0.00B | | 1.03B | | 1.02B | 0.07B | 0.20B | 1.01B | 0.05B | 3.51B | 1.19B | 1.07B | 0.05B | 3.64B | 1.04B | 0.97B | 0.05B | 1.19B | 0.04B | 0.96B | 1.90B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 1.08B | 1.15B | 1.26B | 1.21B | 1.21B | 1.29B | 1.56B | 1.49B | 1.37B | 1.33B | 1.55B | 1.33B | 1.22B | 1.13B | 1.40B | 1.43B | 1.36B |
|
Selling, General & Administrative
|
-0.72B | -0.87B | -0.91B | 0.81B | -0.49B | | -0.50B | -0.50B | -0.52B | | -0.39B | -0.46B | | -0.37B | -0.50B | | | | | | -0.37B | | -0.37B | | | | | | | | | | | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | | 0.28B | | | | 0.31B | | | 0.26B | | | | 0.30B |
|
Other Operating Expenses
|
-0.04B | -0.10B | -0.20B | 0.61B | -0.09B | | 0.09B | -0.08B | 0.12B | -0.11B | -0.02B | -0.01B | 0.12B | -0.02B | -0.11B | -0.23B | | | -0.09B | | | | | -0.08B | -0.08B | 0.14B | -0.04B | -0.00B | -0.20B | 0.00B | -0.04B | 0.00B | | -0.05B | -0.03B | -0.04B | | -0.04B | -0.00B | -1.64B | -0.03B | -0.69B | -0.00B | -0.04B | -0.08B | -0.02B | 0.03B | -0.01B | -0.49B | 0.01B | -0.03B | -0.07B | -0.21B | -0.02B | 0.02B | -0.03B | 0.02B | -0.05B | -0.07B | -0.10B | -0.58B |
|
Operating Expenses
|
-0.73B | -0.87B | -12.14B | -0.82B | -0.67B | | -0.77B | -0.79B | -0.88B | | -0.39B | -0.46B | | -0.37B | -0.50B | -0.83B | | | -2.50B | | -0.37B | | -0.37B | -2.17B | -0.12B | -0.66B | -0.04B | -0.04B | | -0.74B | -0.04B | -0.79B | | -0.68B | -0.78B | -0.76B | | -0.70B | -0.04B | -0.72B | -0.75B | -0.70B | -0.77B | -0.76B | -2.92B | -0.74B | -0.83B | -0.84B | -3.12B | -0.85B | -0.91B | -0.93B | -3.62B | -0.91B | -0.94B | -0.91B | -0.84B | -0.84B | -0.91B | -0.88B | -0.91B |
|
Operating Income
|
0.33B | 0.38B | 0.41B | 0.10B | 0.15B | | -0.39B | 0.17B | 2.01B | | 0.22B | 0.35B | | 0.22B | 0.35B | 0.93B | 0.03B | | 0.41B | | 0.34B | | 0.34B | 0.04B | 0.07B | 0.49B | 0.01B | 0.01B | 0.14B | 0.33B | 0.01B | 0.44B | 0.15B | 0.24B | 0.02B | 0.95B | 4,599.00B | 0.22B | 0.43B | 0.02B | 0.32B | 0.01B | 1.48B | -0.12B | 0.29B | 0.38B | 0.46B | 0.35B | -0.10B | 0.44B | 0.62B | 0.48B | 0.28B | 0.40B | 0.63B | 0.40B | 0.39B | 0.25B | 0.42B | 0.45B | -0.12B |
|
EBIT
|
0.33B | 0.41B | 1.19B | 0.10B | 0.15B | | -0.39B | 0.17B | 2.01B | | 0.22B | 0.35B | | 0.22B | 0.35B | 0.92B | 0.03B | | 1.15B | | 0.34B | | 0.34B | 0.04B | 0.46B | 0.48B | 0.01B | 0.01B | 0.14B | 0.33B | 0.01B | 0.44B | 0.15B | 0.24B | 0.02B | 0.95B | 4,599.00B | 0.22B | 0.43B | 0.02B | 0.32B | 0.01B | 1.48B | -0.12B | 0.29B | 0.38B | 0.46B | 0.35B | -0.10B | 0.44B | 0.62B | 0.48B | 0.28B | 0.40B | 0.63B | 0.40B | 0.39B | 0.25B | 0.42B | 0.45B | -0.12B |
|
Non Operating Investment Income
|
-0.14B | -0.01B | -0.17B | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | 0.01B | | | | 0.02B | | 0.02B | | -0.05B | -0.01B | 0.03B | | | -0.02B | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.14B | 0.08B | -0.83B | -0.38B | 0.06B | | 0.27B | 0.11B | 0.07B | | -0.00B | 0.03B | | 0.00B | -0.13B | 0.01B | | | 0.10B | | 0.00B | | -0.01B | 0.00B | -0.01B | -0.07B | 0.00B | 0.03B | 0.43B | -0.08B | 0.00B | -0.02B | -0.53B | 0.00B | 0.00B | 0.00B | -0.00B | 0.16B | 0.06B | -0.03B | -0.03B | 0.26B | -0.02B | -0.00B | -0.16B | -0.01B | -0.03B | 0.00B | 0.17B | 0.06B | 0.05B | -0.04B | 0.06B | 0.01B | -0.17B | -0.07B | -0.14B | 0.04B | 0.14B | 0.01B | 0.02B |
|
Non Operating Income
|
| | 0.25B | 0.26B | -0.31B | | -0.20B | -0.35B | -0.29B | | -0.33B | -0.36B | | -0.37B | -0.37B | -1.14B | | | -0.43B | | -0.34B | | -0.27B | -0.29B | -0.02B | -0.27B | -0.00B | -0.00B | -1.70B | -0.19B | -0.00B | -0.17B | -0.17B | -0.19B | -0.01B | -0.01B | -0.00B | -0.17B | -0.01B | -0.25B | -0.18B | -0.24B | -0.40B | -0.13B | -0.58B | -0.12B | -0.13B | -0.13B | -0.51B | -0.13B | -0.13B | -0.13B | -0.54B | -0.14B | -0.14B | -0.14B | -0.12B | -0.11B | -0.12B | -0.11B | -0.11B |
|
EBT
|
-0.18B | 0.19B | 0.09B | -0.37B | -0.25B | | -0.30B | -0.19B | -0.09B | | 0.06B | -0.13B | | -0.15B | 0.03B | 0.01B | 0.03B | | 0.13B | | -0.03B | | 0.09B | 0.34B | 0.04B | 0.25B | 0.00B | 0.72B | 0.01B | 0.09B | 0.00B | 0.24B | -0.03B | 0.05B | 0.01B | 0.00B | 0.01B | 0.07B | -0.00B | -1.47B | 0.06B | 0.01B | 0.01B | -0.25B | 0.16B | 0.25B | 0.33B | 0.33B | -0.14B | 0.35B | 0.50B | 0.34B | 0.22B | 0.27B | 0.33B | 0.20B | 0.19B | 0.17B | 0.43B | 0.36B | -0.18B |
|
Tax Provisions
|
0.19B | -0.00B | 0.22B | 0.61B | -0.09B | | -0.03B | -0.09B | -0.07B | | -0.09B | -0.06B | | -0.11B | -0.16B | -0.14B | | | -0.38B | | -0.10B | | -0.04B | -0.04B | -0.01B | -0.05B | -0.00B | 0.07B | -0.04B | -0.05B | -0.01B | -0.19B | 0.41B | -0.06B | -0.00B | -0.00B | 0.00B | -0.05B | -0.09B | -0.00B | 0.02B | -0.00B | -0.13B | -0.10B | 0.09B | -0.05B | -0.07B | -0.05B | -0.04B | -0.13B | -0.21B | -0.21B | -0.67B | -0.04B | -0.10B | 0.02B | 0.05B | -0.05B | -0.10B | -0.12B | |
|
Profit After Tax
|
0.01B | 0.19B | 0.32B | 0.27B | -0.34B | | -1.09B | -0.28B | -0.15B | -1.82B | 0.15B | -0.21B | -0.00B | -0.28B | -0.44B | -0.51B | -0.83B | -0.22B | -0.06B | -0.49B | -0.13B | -3.10B | 0.05B | 0.59B | 0.03B | 0.36B | 0.00B | 0.00B | -0.00B | 0.04B | -0.01B | 0.60B | 0.03B | 0.05B | 0.01B | 0.41B | 0.01B | 0.05B | -0.04B | -1.52B | -1.46B | 0.67B | 0.95B | 0.00B | 0.20B | 0.21B | 0.27B | 0.51B | -0.10B | 0.22B | 0.28B | 0.14B | -0.44B | 0.26B | 0.24B | 0.41B | 0.05B | 0.74B | 0.32B | 0.27B | -0.36B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | -0.01B | 0.02B | 0.02B | 0.02B | -0.00B | | | | | | | | | | | | 0.01B | | | | -0.01B | | | |
|
Net Income - Minority
|
| -0.01B | -45.49B | -16.38B | | -15.87B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | -0.00B | 0.00B | | -0.01B | -0.00B | 0.00B | | | | | | | 0.07B | | | 0.04B | | 0.02B | | 0.01B | -0.00B | 0.00B | 0.02B | | 0.06B | 0.08B | 0.01B | | | -0.08B | 0.01B | | | | 0.01B | | | | | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | -0.01B |
|
Income from Continuing Operations
|
-0.38B | 0.19B | -0.14B | -0.99B | -0.17B | | -0.27B | -0.10B | -0.02B | | 0.15B | -0.07B | | -0.04B | 0.19B | 0.15B | 0.03B | | 0.23B | | 0.07B | | 0.13B | 0.38B | -0.01B | 0.29B | 0.01B | 0.65B | 0.05B | 0.14B | 0.01B | 0.43B | -0.44B | 0.11B | 0.02B | 0.00B | 0.00B | 0.12B | 0.09B | -1.46B | 0.04B | 0.01B | 0.15B | -0.15B | 0.07B | 0.30B | 0.40B | 0.38B | -0.10B | 0.48B | 0.71B | 0.55B | 0.89B | 0.31B | 0.43B | 0.18B | 0.13B | 0.23B | 0.53B | 0.48B | -0.18B |
|
Consolidated Net Income
|
-0.38B | 0.19B | -0.14B | -0.45B | -0.17B | | -0.27B | -0.10B | -0.02B | | 0.15B | -0.07B | | -0.04B | 0.19B | 0.15B | 0.03B | | 0.23B | | -0.00B | | 0.00B | 0.01B | 0.01B | 0.15B | 0.01B | -0.00B | -0.00B | | 0.01B | 0.43B | | 0.06B | 0.07B | 0.04B | | 0.03B | -0.06B | -0.10B | -0.01B | 0.03B | 0.00B | -0.02B | -0.04B | 0.01B | 0.01B | 0.23B | 0.07B | | -0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.19B | -0.19B | 0.62B | -0.01B | 0.03B | -0.07B |
|
Income towards Parent Company
|
-0.38B | 0.19B | -0.14B | -16.84B | -0.17B | -15.87B | -0.27B | -0.10B | -0.02B | | 0.15B | -0.07B | | -0.04B | 0.19B | 0.15B | 0.03B | | 0.23B | | -0.00B | | 0.00B | 0.02B | 0.03B | 0.15B | 0.01B | 0.00B | 0.80B | | 0.01B | 0.02B | | 0.04B | 0.07B | 0.00B | | 0.04B | -0.06B | -0.10B | | 0.67B | 0.00B | -0.02B | | 0.01B | 0.01B | 0.23B | 0.07B | | -0.01B | 0.01B | 0.01B | 0.25B | 0.02B | 0.19B | -0.19B | 0.73B | -0.01B | 0.03B | -0.07B |
|
Net Income towards Common Stockholders
|
-0.38B | 0.19B | -0.14B | -16.84B | -0.17B | -15.87B | -0.27B | -0.10B | -0.02B | | 0.15B | -0.07B | | -0.04B | 0.19B | 0.15B | 0.03B | | 0.23B | | -0.00B | | 0.00B | 0.02B | 0.70B | 0.15B | 0.01B | 0.00B | 0.80B | | 0.01B | 0.02B | | 0.04B | 0.07B | 0.00B | | 0.04B | -0.06B | -0.10B | | 0.67B | 0.00B | -0.02B | | 0.01B | 0.01B | 0.23B | 0.07B | | -0.01B | 0.01B | 0.01B | 0.25B | 0.02B | 0.19B | -0.19B | 0.73B | -0.01B | 0.03B | -0.07B |
|
EPS (Basic)
|
| | | -4.40B | | | | | | | | | | | | | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | 0.04B | 0.06B | 0.00B | -0.24B | 0.14B | -0.11B | -0.00B | -0.00B | 0.05B | | | -0.00B | | | | 0.01B | | | | 0.00B | 0.05B | | | -0.01B | 0.27B | | | |
|
EPS (Weighted Average and Diluted)
|
| | | -4.40B | | | | | | | | | | | | | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | -0.00B | | | 0.00B | -0.24B | 0.21B | | -0.00B | -0.00B | 0.04B | | | -0.00B | | | | 0.01B | | | | 0.00B | 0.05B | | | -0.01B | 0.28B | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 3.83 | | | | | | 610.00 | | | 350.00 | | | | 300.00 | | | | | 0.60 | 1.11 | 11.74 | 15.15 | | | 21.33 | 13.70 | | | 11.40 | 11.12 | 0.90 | 1.20 | 8.00 | 1.00 | 0.30 | 0.50 | 32.00 | 30.50 | 14.10 | | | 17.10 | | | | 8.60 | | | | 2.30 | 5.40 | | | 20.60 | 2.70 | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 3.83 | | | | | | | | | 350.00 | | | | 300.00 | | | | | 0.60 | 1.11 | 11.20 | 15.15 | | | 16.84 | 13.70 | | | 11.40 | 9.80 | | | 5.00 | 1.00 | 0.20 | | 32.00 | 30.50 | 14.80 | | | 16.80 | | | | 8.50 | | | | 2.30 | 5.30 | | | 20.20 | 2.60 | | | |
|
EBITDA
|
0.71B | 0.81B | 2.32B | 0.47B | 0.15B | | -0.39B | 0.17B | 2.01B | | 0.22B | 0.35B | | 0.22B | 0.35B | 0.92B | 0.03B | | 1.15B | | 0.34B | | 0.34B | 0.04B | 0.46B | 0.48B | 0.01B | 0.01B | 0.14B | 0.33B | 0.01B | 0.44B | 0.15B | 0.24B | 0.02B | 0.95B | 4,599.00B | 0.22B | 0.43B | 0.02B | 0.32B | 0.01B | 1.48B | -0.12B | 0.29B | 0.38B | 0.46B | 0.35B | -0.10B | 0.44B | 0.62B | 0.48B | 0.28B | 0.40B | 0.63B | 0.40B | 0.39B | 0.25B | 0.42B | 0.45B | -0.12B |
|
Interest Expenses
|
0.20B | -0.21B | 0.27B | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | -0.01B | | | | | | | | | | | -0.01B | | | | -0.01B | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-104.38% | -2.33% | 252.24% | -164.18% | 33.75% | | 11.51% | 46.42% | 75.75% | | -151.12% | 44.37% | | 75.96% | -489.72% | -1,205.40% | | | -285.41% | | 348.08% | | -47.05% | -12.61% | -17.36% | -18.29% | -30.30% | 9.71% | -399.49% | -57.06% | -952.68% | -76.30% | -1,242.42% | -119.23% | -17.54% | -51.92% | 26.04% | -75.76% | 6,426.61% | 0.24% | 32.33% | -45.69% | -891.03% | 39.67% | 55.63% | -21.00% | -20.58% | -15.53% | 27.94% | -37.29% | -41.31% | -63.49% | -302.29% | -13.24% | -31.90% | 9.38% | 29.07% | -29.14% | -23.34% | -33.50% | |