|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | 19,444.00B | 23,333.00B | 31,761.00B | 32,472.74B | 43,885.00B | 43,438.00B | 39,678.00B | 38,854.00B | 34,300.00B | 35,130.00B | 34,794.00B | 31,302.00B | 32,627.00B | 34,607.00B | 17,780.00B | 31,365.00B | 29,669.00B | 29,840.00B | 15,110.00B | 28,625.00B |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | 11,431.00B | 14,506.00B | 19,132.00B | 17,937.76B | 23,078.00B | 24,435.00B | 24,007.00B | 22,779.00B | 21,487.00B | 20,605.00B | 23,307.00B | 19,063.00B | 20,580.00B | 22,644.00B | 17,663.00B | 20,705.00B | 21,161.00B | 19,870.00B | 14,472.00B | 17,506.00B |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | 8,013.00B | 8,827.00B | 12,629.00B | 14,534.99B | 20,807.00B | 19,003.00B | 15,671.00B | 16,075.00B | 12,813.00B | 14,525.00B | 11,487.00B | 12,239.00B | 12,047.00B | 11,963.00B | 2,884.00B | 10,660.00B | 8,508.00B | 9,970.00B | 2,462.00B | 11,119.00B |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1,391.00B | 1,422.00B | 1,783.00B | -882.36B | 1,752.00B | 1,681.00B | 2,780.00B | -1081.11B | -1155.53B | -1124.35B | | | 2,044.00B | 2,226.00B | 4,123.00B | 2,184.00B | 2,584.00B | 2,452.00B | | 2,449.00B |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.00B | -3.00B | 3.00B | -2.00B | 12.00B | -276.00B | -13.00B | -158.53B | | | | | 13.00B | 6.00B | 16.00B | 96.00B | 5.00B | 2.00B | -2.00B | 106.00B |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1,457.00B | 1,725.00B | 2,206.00B | -745.08B | 2,199.00B | 1,781.00B | 3,655.00B | -1114.92B | -1155.53B | -1124.35B | | | 2,512.00B | 2,657.00B | 654.00B | 2,280.00B | 2,871.00B | 2,635.00B | 814.00B | 2,555.00B |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6,556.00B | 7,102.00B | 10,423.00B | 12,529.65B | 18,608.00B | 17,222.00B | 12,016.00B | 13,721.00B | 10,499.00B | 11,816.00B | 7,700.00B | 9,802.00B | 9,535.00B | 9,306.00B | 1,760.00B | 8,380.00B | 5,637.00B | 7,335.00B | 1,606.00B | 8,564.00B |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6,556.00B | 7,102.00B | 10,423.00B | 12,529.65B | 18,608.00B | 17,222.00B | 12,016.00B | 13,721.00B | 10,499.00B | 11,816.00B | 7,700.00B | 9,802.00B | 9,535.00B | 9,306.00B | 1,760.00B | 8,380.00B | 5,637.00B | 7,335.00B | 1,606.00B | 8,564.00B |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | 140.61B | 242.76B | | 230.23B | -1991.00B | 887.40B | -1469.00B | -1506.00B | 1,349.48B | -630.00B | -1486.00B | -2002.00B | 852.28B | -2051.00B | | | | | | |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | -17.00B | -248.00B | -21.00B | -150.45B | -186.00B | 239.00B | 253.00B | 435.99B | 111.26B | -2353.40B | | | -9.00B | -11.00B | -45.00B | -48.00B | 213.00B | 17.00B | -306.00B | 62.00B |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | -831.00B | -697.00B | -1518.00B | -1523.87B | -1991.00B | -1853.00B | -1469.00B | -1505.60B | -2043.91B | -630.02B | -1486.00B | | -2090.00B | -2051.00B | -849.00B | -2417.00B | -2085.00B | -2046.00B | -802.00B | -2671.00B |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | 5,787.00B | 6,516.00B | 9,106.00B | 11,207.77B | 16,854.00B | 15,587.00B | 10,659.00B | 12,557.00B | 8,610.00B | 11,295.00B | 6,413.00B | 7,997.00B | 7,634.00B | 7,371.00B | 1,124.00B | 6,171.00B | 3,741.00B | 5,476.00B | 887.00B | 6,078.00B |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1,768.00B | -2193.00B | 2,064.00B | 3,884.00B | 5,309.00B | -5115.00B | -2945.00B | -5593.00B | -3336.00B | -5307.00B | -454.00B | -2921.00B | 3,234.00B | -2264.00B | -794.00B | -1939.00B | -1285.00B | 1,710.00B | -717.00B | -2256.00B |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1,310.00B | 1,453.00B | 1,881.00B | 7,323.90B | 1,858.00B | 1,692.00B | 1,700.00B | 6,963.98B | 7,507.61B | 6,620.85B | 5,959.00B | 5,076.00B | 1,624.00B | 1,535.00B | 1,531.00B | 4,232.00B | 1,617.00B | 1,484.00B | 1,272.00B | 8,334.00B |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | 61.99B | 110.68B | | 201.99B | | | | 341.70B | 155.44B | -1103.47B | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3,604.21B | -516.00B | -930.00B | 751.26B | -1075.00B | 25,631.01B | -844.00B | -1304.00B | -1187.00B | 25,697.99B | -851.00B | -1064.00B | -1024.00B | -1458.00B | -781.00B | -1105.00B | -645.00B | -1203.00B | -638.00B | -935.00B |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4,019.00B | 8,709.00B | 7,042.00B | 7,323.77B | 11,545.00B | 20,702.00B | 13,604.00B | 18,150.00B | 11,946.00B | 16,602.00B | 6,867.00B | 10,918.00B | 4,400.00B | 9,635.00B | 1,918.00B | 8,110.00B | 5,026.00B | 3,766.00B | 1,604.00B | 8,334.00B |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4,019.00B | 8,709.00B | 7,042.00B | 7,323.77B | 11,545.00B | 20,702.00B | 13,604.00B | 18,150.00B | 11,946.00B | 16,602.00B | 6,867.00B | 10,918.00B | 4,400.00B | 9,635.00B | 1,918.00B | 8,110.00B | 5,026.00B | 3,766.00B | 1,604.00B | 8,334.00B |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3,461.01B | 3,670.14B | 7,042.00B | 6,572.64B | 11,545.00B | 20,702.00B | 13,604.00B | 5,660.43B | 6,270.72B | 5,706.53B | 6,867.00B | 10,918.00B | 4,400.00B | 9,635.00B | 1,918.00B | 8,110.00B | 5,026.00B | 3,766.00B | 1,604.00B | 8,334.00B |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3,461.01B | 3,670.14B | 7,042.00B | 6,572.64B | 11,545.00B | 20,702.00B | 13,604.00B | 5,660.43B | 6,270.72B | 5,706.53B | 6,867.00B | 10,918.00B | 4,400.00B | 9,635.00B | 1,918.00B | 8,110.00B | 5,026.00B | 3,766.00B | 1,604.00B | 8,334.00B |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 171.27 | | | 0.00B | 330.86 | | 0.00B | 0.00B | 167.01 | | 0.00B | | 46.65 | | | | | |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | | | | | | |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.25B | 41.12B | | | 0.60B | 41.12B | | 0.29B | 0.43B | 41.12B | | 0.16B | | 41.12B | | | | | |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.25B | | | | 0.60B | | | 0.29B | 0.43B | | | 0.16B | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | 9,428.00B | 10,371.00B | 13,981.00B | 15,896.00B | 22,211.00B | 21,142.00B | 15,996.00B | 17,842.00B | 14,585.00B | 16,038.00B | 12,251.00B | 14,238.00B | 14,052.00B | 13,976.00B | 2,668.00B | 13,258.00B | 11,136.00B | 12,326.00B | 2,489.00B | 13,458.00B |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | -893.28B | -1046.39B | | -1801.30B | | | | -2427.91B | -3018.32B | -2324.22B | | | | | | | | | | |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | 30.55% | -33.66% | 22.67% | 34.65% | 31.50% | -32.82% | -27.63% | -44.54% | -38.75% | -46.99% | -7.08% | -36.53% | 42.36% | -30.71% | -70.64% | -31.42% | -34.35% | 31.23% | -80.83% | -37.12% |