|
Revenue
|
1.57B | 1.81B | 1.96B | 2.22B | 1.85B | 2.01B | 2.01B | 8.36B | 2.14B | 2.42B | 2.45B | 2.65B | 2.59B | 2.69B | 2.75B | 3.08B | 2.66B | 2.91B | 2.91B | 3.32B | 2.93B | 3.19B | 2.49B | 2.51B | 2.12B | 2.31B | 2.30B | 2.55B | 2.06B | 2.21B | 2.26B | 8.98B | 2.54B | 2.70B | 2.50B | 2.59B | 2.66B | 2.70B | 2.33B | 2.53B | 115.94B | | 132.29B | 122.28B | 1.85B | 126.50B | 363.15B | -55.68B | 2.20B | 6.84B | -6.02B | 7.31B | 0.00B | 8.37B | 7.80B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cost of Revenue
|
0.84B | 0.96B | 1.05B | 1.20B | 1.01B | 1.08B | 1.06B | 1.21B | 1.17B | 1.31B | 1.32B | 1.44B | 1.42B | 1.45B | 1.46B | 1.63B | 1.43B | 1.53B | 1.55B | 6.38B | 1.57B | 1.68B | 1.33B | 1.34B | 1.15B | 1.21B | 1.22B | 1.36B | 1.04B | 1.19B | 1.25B | 4.95B | 1.44B | 1.47B | 1.37B | 1.40B | 1.48B | 1.51B | 1.26B | 1.37B | 73.14B | | 80.30B | 76.44B | 1.03B | 77.97B | 78.31B | 109.83B | 1.22B | 4.15B | 4.47B | 4.42B | 0.00B | 5.27B | 4.88B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gross Profit
|
0.73B | 0.86B | 0.91B | 1.03B | 0.84B | 0.93B | 0.95B | 3.87B | 0.98B | 1.11B | 1.13B | 1.21B | 1.17B | 1.24B | 1.29B | 1.45B | 1.23B | 1.38B | 1.36B | 5.60B | 1.35B | 1.50B | 1.16B | 1.18B | 0.98B | 1.10B | 1.08B | 1.19B | 0.94B | 1.02B | 1.01B | 4.02B | 1.10B | 1.23B | 1.13B | 1.19B | 1.17B | 1.19B | 1.07B | 1.16B | 42.79B | | 51.99B | 45.84B | 0.82B | 48.54B | 52.02B | 67.32B | 0.98B | 2.69B | 2.65B | 2.89B | 0.00B | 3.10B | 2.92B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Selling, General & Administrative
|
| 207.93 | | 0.18B | 0.20B | | | | 0.15B | 0.17B | 0.16B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42B | 4.70B | | 5.04B | 5.02B | 0.23B | 5.91B | 6.84B | 7.90B | | 0.33B | 0.34B | 0.38B | 0.00B | 0.38B | 0.36B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Operating Expenses
|
0.50B | 0.58B | 0.61B | 0.48B | 0.37B | 0.60B | 0.62B | 0.64B | 0.00B | 0.01B | 0.00B | 0.04B | 0.85B | 0.88B | 0.88B | 0.87B | 0.89B | 0.98B | 0.97B | 3.94B | 0.98B | 1.03B | 0.80B | 0.76B | 0.68B | 0.74B | 0.73B | 0.78B | 0.67B | 0.70B | 0.70B | 2.80B | 0.82B | 0.87B | 0.82B | 0.78B | 0.85B | 0.83B | 0.75B | -3.65B | | | 1.08B | -4.28B | 0.03B | 0.20B | 0.62B | 0.03B | 0.68B | 0.01B | -0.00B | 0.00B | 11.00 | 0.01B | 0.00B | 42.00 | -256.00 | 660.00 | -270.00 | -536.00 | 217.00 | 168.00 | -234.00 | 388.00 | -36.00 | -318.00 | -233.00 |
|
Operating Expenses
|
0.50B | 0.58B | 0.61B | 0.66B | 0.56B | 0.60B | 0.62B | 0.64B | 0.66B | 0.74B | 0.77B | 0.75B | 0.85B | 0.88B | 0.88B | 0.87B | 0.89B | 0.98B | 0.97B | 3.94B | 0.98B | 1.03B | 0.80B | 0.76B | 0.68B | 0.74B | 0.73B | 0.78B | 0.67B | 0.70B | 0.70B | 2.80B | 0.82B | 0.87B | 0.82B | 0.78B | 0.85B | 0.83B | 0.75B | 0.77B | 4.70B | | 0.83B | 0.74B | 0.58B | 0.64B | 2.06B | 7.90B | 0.68B | 0.76B | 0.78B | 0.38B | 0.77B | 0.38B | 0.36B | 0.00B | 0.00B | 0.63B | 0.49B | 0.00B | 1.16B | | | 0.00B | 1.10B | | 0.00B |
|
Operating Income
|
0.23B | 0.28B | 0.30B | 0.37B | 0.28B | 0.33B | 0.33B | 0.41B | 0.32B | 0.37B | 0.35B | 0.41B | 0.33B | 0.35B | 0.42B | 0.56B | 0.32B | 0.41B | 0.39B | 1.65B | 0.36B | 0.44B | 0.34B | 0.41B | 0.28B | 0.36B | 0.32B | 0.41B | 0.27B | 0.33B | 0.30B | 1.21B | 0.30B | 0.35B | 0.30B | 0.39B | 0.31B | 0.32B | 0.30B | 0.37B | 38.10B | | 13.62B | 0.29B | 0.22B | 11.36B | 13.14B | -9524948.01B | 0.29B | 0.70B | 0.65B | 0.75B | 0.00B | 0.77B | 0.70B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
EBIT
|
0.23B | 0.28B | 0.30B | 0.37B | 0.28B | 0.33B | 0.33B | 0.41B | 0.32B | 0.37B | 0.35B | 0.41B | 0.33B | 0.35B | 0.42B | 0.56B | 0.32B | 0.41B | 0.39B | 1.65B | 0.36B | 0.44B | 0.34B | 0.41B | 0.28B | 0.36B | 0.32B | 0.41B | 0.27B | 0.33B | 0.30B | 1.21B | 0.30B | 0.35B | 0.30B | 0.39B | 0.31B | 0.32B | 0.30B | 0.37B | 38.10B | | 13.62B | 0.29B | 0.22B | 0.32B | 13.14B | -9524948.01B | 0.29B | 0.70B | 0.65B | 0.75B | 0.33B | 0.77B | 0.70B | 0.00B | 0.00B | 0.94B | 0.93B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.74B | -0.82B | 0.70B | 0.69B | 0.01B | 0.53B | 0.26B | -0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 737.00 | 0.04B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non Operating Income
|
0.03B | -0.01B | 0.01B | -0.00B | 0.01B | | 0.01B | -0.07B | 0.00B | 0.01B | -0.02B | 0.00B | -0.02B | 0.01B | -0.03B | 0.01B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | -2.66B | -1.19B | 1.28B | 0.91B | 8.32B | 0.31B | 2.55B | -2.00B | | | -0.03B | -0.10B | -0.02B | 801.00 | -0.02B | 0.00B | 0.00B | 314.00 | -0.00B | -0.00B | 0.00B | 0.00B | 137.00 | 475.00 | 624.00 | -0.00B | -633.00 | 436.00 |
|
Non Operating Income
|
0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | 0.10B | 0.02B | | 0.04B | -0.35B | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.03B | 1.53B | | 0.00B | 0.01B | 0.03B | | | 5.16B | | 0.16B | 5.21B | 9.79B | 2.43B | | 0.35B | 0.10B | 0.12B | 0.00B | 0.14B | 0.06B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
EBT
|
0.14B | 0.24B | 0.24B | 0.34B | 0.25B | 0.53B | 0.26B | 0.36B | 0.30B | 0.34B | 0.32B | 0.38B | 0.32B | 0.28B | 0.41B | 0.52B | 0.30B | 0.32B | 0.36B | 0.36B | 0.27B | 0.32B | 0.23B | 0.29B | 0.21B | 0.24B | 0.15B | 0.24B | 0.19B | 0.16B | 0.16B | 0.73B | 0.36B | 0.19B | 0.25B | -1.20B | 0.20B | 0.25B | 0.23B | 0.23B | 35.37B | | 0.20B | 0.18B | 0.12B | 0.18B | 0.51B | -9524951.58B | 0.23B | 0.30B | 0.26B | 1.31B | 0.22B | 0.60B | 0.58B | 0.00B | 0.00B | 0.87B | 0.91B | 0.00B | 0.44B | 0.00B | 0.00B | 0.00B | 0.40B | 0.00B | 0.00B |
|
Tax Provisions
|
0.04B | 0.07B | 0.08B | 0.11B | 0.07B | 0.07B | 0.08B | 0.34B | 0.10B | 0.10B | 0.11B | 0.13B | 0.11B | 0.07B | 0.13B | 0.17B | 0.10B | 0.09B | 0.12B | 0.12B | 0.09B | 0.11B | 0.02B | 0.07B | 0.06B | 0.08B | 0.05B | 0.07B | 0.05B | 0.04B | 0.04B | 0.20B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.09B | 0.07B | 0.07B | 1.93B | | 2.98B | 4.72B | 0.04B | 1.20B | 3.15B | 5.21B | 0.08B | 0.17B | 0.21B | 0.20B | 0.00B | 0.23B | 0.22B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Profit After Tax
|
0.10B | 0.17B | 0.17B | 0.23B | 0.17B | 0.21B | 0.18B | 0.83B | 0.19B | 0.24B | 0.20B | 0.24B | 0.21B | 0.21B | 0.28B | 0.35B | 0.20B | 0.23B | 0.23B | 0.24B | 0.18B | 0.21B | 0.21B | 0.22B | 0.15B | 0.17B | 0.10B | 0.18B | 0.14B | 0.12B | 0.12B | 0.53B | 0.30B | 0.14B | 0.19B | -1.25B | 0.14B | 0.17B | 0.18B | 0.30B | 3.85B | | 0.11B | 9.11B | 0.08B | 0.12B | 0.34B | -9524956.79B | 0.15B | 0.26B | 0.80B | 0.49B | 0.00B | 0.38B | 0.66B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Equity Income
|
| | | | | | | | | | | | | 0.00B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | -4.64B | 0.92B | 2.13B | -4.49B | 0.26B | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-0.13B | -0.15B | | -97.58 | | | | -2.88B | | | | -3.51B | | | | -4.24B | | | | -4.85B | | | | -4.30B | | | | -3.60B | | | | -3.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.88B | 0.88B | 0.01B | 0.02B | 1.62B | 4.02B | 0.01B | 1.32B | -0.01B | 0.01B | -0.01B | | -0.00B | 0.02B | 0.00B | 0.43B | 0.01B | | | | | | | | 0.01B | | | 83.63B | 0.02B | 80.57B | |
|
Income from Continuing Operations
|
0.10B | 0.17B | 0.17B | 0.23B | 0.17B | 0.46B | 0.18B | 0.02B | 0.19B | 0.24B | 0.20B | 0.24B | 0.21B | 0.21B | 0.28B | 0.35B | 0.20B | 0.23B | 0.23B | 0.24B | 0.18B | 0.21B | 0.21B | 0.22B | 0.15B | 0.17B | 0.10B | 0.18B | 0.14B | 0.12B | 0.12B | 0.53B | 0.30B | 0.14B | 0.19B | -1.27B | 0.14B | 0.17B | 0.16B | 0.16B | 33.44B | | -2.78B | -4.54B | 0.08B | 0.12B | -2.65B | -9524956.79B | 0.15B | 0.13B | 0.05B | 1.11B | 0.15B | 0.36B | 0.36B | 0.00B | 0.00B | 0.56B | 0.52B | 0.00B | 0.44B | 0.00B | 0.00B | 0.00B | 0.40B | 0.00B | 0.00B |
|
Consolidated Net Income
|
0.10B | 0.17B | 0.17B | 0.23B | 0.17B | 0.46B | 0.18B | 0.02B | 0.19B | 0.24B | 0.20B | 0.24B | 0.21B | 0.21B | 0.28B | 0.35B | 0.20B | 0.23B | 0.23B | 0.24B | 0.18B | 0.21B | 0.21B | 0.22B | 0.15B | 0.17B | 0.10B | 0.18B | 0.14B | 0.12B | 0.12B | 0.53B | 0.30B | 0.14B | 0.19B | -1.27B | 0.14B | 0.17B | 0.16B | 0.16B | 33.44B | | -2.78B | -4.54B | 0.08B | 0.12B | -2.65B | -9524956.79B | 0.15B | 0.13B | 0.05B | 1.11B | 0.00B | 0.00B | 0.24B | -885.00 | 0.00B | -0.00B | -514.00 | -0.00B | 111.00 | 414.00 | -0.00B | 525.00 | 0.00B | -157.00 | -0.00B |
|
Income towards Parent Company
|
0.09B | 0.16B | 0.16B | 0.22B | 0.17B | 0.20B | 0.17B | 0.79B | 0.18B | 0.23B | 0.19B | 0.24B | 0.20B | 0.20B | 0.27B | 0.33B | 0.19B | 0.23B | 0.23B | 0.89B | 0.17B | 0.21B | 0.20B | 0.21B | 0.14B | 0.16B | 0.10B | 0.18B | 0.13B | 0.11B | 0.12B | 0.51B | 0.29B | 0.12B | 0.18B | -1.28B | 0.13B | 0.14B | 0.17B | 0.28B | 2.23B | | 0.10B | 7.79B | 0.09B | 0.11B | 0.35B | -9524956.79B | 0.16B | 0.17B | 0.17B | 0.90B | 0.14B | 0.00B | 0.24B | -885.00 | 0.00B | -0.22B | -0.07B | -0.00B | 0.29B | | | 525.00 | 0.25B | | -0.00B |
|
Net Income towards Common Stockholders
|
0.09B | 0.16B | 0.16B | 0.22B | 0.17B | 0.20B | 0.17B | 0.79B | 0.18B | 0.23B | 0.19B | 0.24B | 0.20B | 0.20B | 0.27B | 0.33B | 0.19B | 0.23B | 0.23B | 0.89B | 0.17B | 0.21B | 0.20B | 0.21B | 0.14B | 0.16B | 0.10B | 0.18B | 0.13B | 0.11B | 0.12B | 0.51B | 0.29B | 0.12B | 0.18B | -1.28B | 0.13B | 0.14B | 0.17B | 0.28B | 2.23B | | 0.10B | 7.79B | 0.09B | 0.11B | 0.35B | -9524956.79B | 0.16B | 0.17B | 0.17B | 0.90B | 0.14B | 0.00B | 0.24B | -885.00 | 0.00B | -0.22B | -0.07B | -0.00B | 0.29B | | | 525.00 | 0.25B | | -0.00B |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56 | | | | 0.00 | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | 0.17B | | | | | | | | | | | |
|
EBITDA
|
0.30B | 0.34B | 0.37B | 0.44B | 0.35B | 0.40B | 0.41B | 0.49B | 0.41B | 0.37B | 0.48B | 0.57B | 0.33B | 0.35B | 0.42B | 0.56B | 0.32B | 0.41B | 0.39B | 1.65B | 0.36B | 0.44B | 0.34B | 0.41B | 0.28B | 0.36B | 0.32B | 0.41B | 0.27B | 0.33B | 0.30B | 1.21B | 0.30B | 0.35B | 0.30B | 0.39B | 0.31B | 0.32B | 0.30B | 0.37B | 38.10B | | 13.62B | 0.29B | 0.22B | 0.32B | 13.14B | -9524948.01B | 0.29B | 0.70B | 0.65B | 0.75B | 0.33B | 0.77B | 1.09B | 3.23B | 1.16B | 0.94B | 1.49B | 1.24B | 1.48B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Interest Expenses
|
0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.14B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.12B | 0.11B | 0.11B | 0.10B | 0.08B | 0.08B | 0.09B | 0.10B | 0.18B | 0.09B | 0.10B | 0.10B | 0.38B | 0.12B | 0.11B | 0.12B | 0.10B | 0.11B | 0.09B | 0.10B | 0.10B | 3.47B | | 3.67B | 5.34B | 0.07B | 3.04B | 5.00B | 3.56B | 0.07B | 0.24B | 0.20B | 0.20B | 0.00B | 0.21B | 0.18B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Tax Rate
|
30.73% | 29.94% | 30.93% | 32.17% | 29.85% | 13.39% | 31.72% | 94.29% | 35.19% | 28.70% | 35.10% | 34.99% | 33.74% | 24.24% | 31.82% | 32.54% | 33.71% | 28.41% | 34.67% | 32.77% | 33.79% | 34.92% | 10.36% | 25.55% | 29.78% | 31.32% | 34.29% | 27.64% | 26.06% | 25.98% | 23.20% | 27.17% | 17.15% | 24.72% | 25.19% | -5.44% | 32.00% | 34.28% | 31.45% | 30.11% | 5.46% | | 1,492.46% | 2,584.43% | 33.54% | 677.02% | 624.22% | 0.00% | 34.83% | 55.78% | 81.33% | 15.10% | 0.00% | 39.08% | 38.33% | 9.67% | 24.92% | 0.00% | 0.00% | -15.60% | 0.00% | 40.56% | 39.14% | 36.60% | 0.00% | 29.76% | 25.99% |