|
Revenue
|
2.65B | 2.48B | 3.12B | 2.94B | 3.65B | 4.20B | 4.14B | 3.85B | 4.83B | 5.11B | 5.25B | 4.83B | 5.07B | 5.10B | 4.80B | 4.45B | 4.55B | 4.67B | 4.94B | 4.89B | 5.11B | 5.29B | 5.70B | 5.00B | 4.40B | 4.36B | 4.23B | 3.46B | 3.72B | 4.25B | 4.29B | 3.96B | 4.82B | 5.17B | 5.17B | 5.09B | 5.57B | 6.46B | 6.74B | 6.30B | 6.10B | 5.90B | 5.46B | 5.13B | 5.62B | 4.33B | 4.93B | 5.26B | 7.02B | 8.79B | 10.31B | 10.36B | 10.49B | 11.79B | 10.50B | 8.72B | 8.71B | 9.52B | 8.78B | 7.70B | 8.14B | 8.08B | 7.44B | 7.08B | 7.83B | 8.46B | 8.52B |
|
Cost of Revenue
|
2.78B | 2.54B | 3.00B | 2.72B | 3.44B | 3.89B | 3.95B | 3.78B | 4.41B | 4.46B | 4.79B | 4.48B | 4.69B | 4.70B | 4.45B | 4.07B | 4.25B | 4.35B | 4.53B | 4.51B | 4.73B | 4.88B | 5.10B | 4.55B | 4.11B | 3.97B | 3.70B | 3.54B | 3.40B | 3.66B | 3.61B | 3.51B | 4.05B | 4.47B | 4.59B | 4.57B | 4.84B | 5.29B | 5.45B | 5.18B | 5.20B | 5.12B | 4.89B | 4.70B | 5.00B | 3.95B | 4.43B | 4.54B | 5.39B | 6.32B | 6.91B | 6.84B | 7.04B | 7.69B | 7.66B | 6.63B | 6.71B | 7.02B | 6.85B | 6.31B | 6.61B | 6.88B | 6.69B | 6.45B | 7.22B | 7.23B | 7.33B |
|
Gross Profit
|
-0.12B | -0.06B | 0.12B | 0.22B | 0.21B | 0.31B | 0.19B | 0.07B | 0.42B | 0.65B | 0.46B | 0.35B | 0.38B | 0.40B | 0.35B | 0.38B | 0.30B | 0.31B | 0.41B | 0.39B | 0.38B | 0.42B | 0.60B | 0.46B | 0.29B | 0.39B | 0.52B | -0.08B | 0.31B | 0.59B | 0.68B | 0.44B | 0.76B | 0.71B | 0.58B | 0.52B | 0.73B | 1.17B | 1.29B | 1.11B | 0.90B | 0.78B | 0.57B | 0.44B | 0.63B | 0.38B | 0.50B | 0.72B | 1.62B | 2.47B | 3.41B | 3.52B | 3.46B | 4.10B | 2.84B | 2.10B | 2.00B | 2.50B | 1.92B | 1.39B | 1.52B | 1.19B | 0.76B | 0.63B | 0.60B | 1.22B | 1.19B |
|
Selling, General & Administrative
|
0.09B | 0.09B | 0.10B | 0.08B | 0.09B | 0.11B | 0.09B | 0.04B | 0.11B | 0.13B | 0.11B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.10B | 0.13B | 0.13B | 0.15B | 0.10B | 0.12B | 0.13B | 0.12B | 0.08B | 0.11B | 0.16B | 0.17B | 0.16B | 0.18B | 0.17B | 0.17B | 0.17B | 0.18B | 0.23B | 0.23B | 0.21B | 0.18B | 0.21B | 0.16B | 0.16B | 0.15B | 0.14B | 0.17B | 0.15B | 0.29B | 0.39B | 0.53B | 0.50B | 0.52B | 0.56B | 0.49B | 0.42B | 0.39B | 0.45B | 0.39B | 0.36B | 0.34B | 0.29B | 0.24B | 0.24B | 0.28B | 0.30B | 0.30B |
|
Operating Expenses
|
0.09B | 0.09B | 0.10B | 0.08B | 0.09B | 0.11B | 0.09B | 0.04B | 0.11B | 0.13B | 0.11B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.10B | 0.13B | 0.13B | 0.15B | 0.10B | 0.12B | 0.13B | 0.12B | 0.08B | 0.11B | 0.16B | 0.17B | 0.16B | 0.18B | 0.17B | 0.17B | 0.17B | 0.18B | 0.23B | 0.23B | 0.21B | 0.18B | 0.21B | 0.16B | 0.16B | 0.15B | 0.14B | 0.17B | 0.15B | 0.29B | 0.39B | 0.53B | 0.50B | 0.52B | 0.56B | 0.49B | 0.42B | 0.39B | 0.45B | 0.39B | 0.36B | 0.34B | 0.29B | 0.24B | 0.24B | 0.28B | 0.30B | 0.30B |
|
Operating Income
|
-0.21B | -0.15B | 0.02B | 0.14B | 0.12B | 0.20B | 0.10B | 0.03B | 0.31B | 0.52B | 0.35B | 0.26B | 0.27B | 0.29B | 0.23B | 0.26B | 0.19B | 0.19B | 0.28B | 0.28B | 0.24B | 0.28B | 0.45B | 0.35B | 0.16B | 0.26B | 0.40B | -0.17B | 0.21B | 0.42B | 0.51B | 0.29B | 0.58B | 0.54B | 0.41B | 0.35B | 0.54B | 0.93B | 1.06B | 0.90B | 0.72B | 0.57B | 0.41B | 0.27B | 0.48B | 0.24B | 0.34B | 0.56B | 1.33B | 2.09B | 2.88B | 3.02B | 2.93B | 3.54B | 2.36B | 1.68B | 1.61B | 2.05B | 1.54B | 1.04B | 1.18B | 0.90B | 0.51B | 0.39B | 0.32B | 0.92B | 0.89B |
|
EBIT
|
-0.21B | -0.15B | 0.02B | 0.14B | 0.12B | 0.20B | 0.10B | 0.03B | 0.31B | 0.52B | 0.35B | 0.26B | 0.27B | 0.29B | 0.23B | 0.26B | 0.19B | 0.19B | 0.28B | 0.28B | 0.24B | 0.28B | 0.45B | 0.35B | 0.16B | 0.26B | 0.40B | -0.17B | 0.21B | 0.42B | 0.51B | 0.29B | 0.58B | 0.54B | 0.41B | 0.35B | 0.54B | 0.93B | 1.06B | 0.90B | 0.72B | 0.57B | 0.41B | 0.27B | 0.48B | 0.24B | 0.34B | 0.56B | 1.33B | 2.09B | 2.88B | 3.02B | 2.93B | 3.54B | 2.36B | 1.68B | 1.61B | 2.05B | 1.54B | 1.04B | 1.18B | 0.90B | 0.51B | 0.39B | 0.32B | 0.92B | 0.89B |
|
Interest & Investment Income
|
| | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.05B | 0.06B | 0.08B | 0.09B | 0.08B | 0.07B | 0.06B | 0.05B | 0.04B | 0.03B | 0.02B |
|
Non Operating Income
|
| | | | | | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.03B | -0.04B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.06B | -0.04B | -0.03B | -0.01B | -0.00B | 0.01B | 0.03B | 0.04B | 0.00B | -0.01B | -0.00B | -0.01B | -0.02B | -0.01B |
|
EBT
|
-0.28B | -0.20B | -0.02B | 0.09B | 0.06B | 0.16B | 0.06B | -0.01B | 0.27B | 0.48B | 0.28B | 0.22B | 0.23B | 0.22B | 0.19B | 0.22B | 0.15B | 0.15B | 0.25B | 0.24B | 0.21B | 0.24B | 0.40B | 0.29B | 0.12B | 0.22B | 0.35B | -0.28B | 0.17B | 0.39B | 0.48B | 0.26B | 0.55B | 0.51B | 0.37B | 0.32B | 0.52B | 0.91B | 0.92B | 0.88B | 0.69B | 0.53B | 0.38B | 0.20B | 0.15B | 0.18B | 0.29B | 0.60B | 1.30B | 2.03B | 2.87B | 3.01B | 2.90B | 3.49B | 2.32B | 1.53B | 1.60B | 2.05B | 1.55B | 1.08B | 1.23B | 0.90B | 0.39B | 0.39B | 0.28B | 0.90B | 0.88B |
|
Tax Provisions
|
-0.09B | -0.07B | -0.02B | -0.08B | 0.02B | 0.05B | 0.01B | -0.16B | 0.09B | 0.16B | 0.08B | 0.07B | 0.06B | 0.08B | 0.06B | 0.08B | 0.04B | 0.05B | 0.07B | 0.05B | 0.08B | 0.07B | 0.13B | 0.09B | 0.03B | 0.06B | 0.09B | 0.12B | 0.05B | 0.12B | 0.15B | 0.08B | 0.17B | 0.17B | 0.10B | 0.15B | 0.14B | 0.20B | 0.22B | 0.20B | 0.16B | 0.12B | 0.09B | 0.04B | 0.09B | 0.05B | 0.07B | -0.37B | 0.31B | 0.45B | 0.65B | 0.67B | 0.67B | 0.76B | 0.52B | 0.25B | 0.37B | 0.46B | 0.33B | 0.21B | 0.27B | 0.19B | 0.09B | 0.16B | 0.06B | 0.19B | 0.20B |
|
Profit After Tax
|
-0.19B | -0.13B | -0.03B | 0.09B | 0.04B | 0.11B | 0.05B | -0.01B | 0.18B | 0.32B | 0.20B | 0.16B | 0.16B | 0.14B | 0.13B | 0.16B | 0.11B | 0.11B | 0.18B | 0.19B | 0.13B | 0.17B | 0.27B | 0.24B | 0.07B | 0.10B | 0.18B | -0.19B | 0.12B | 0.27B | 0.33B | 0.18B | 0.38B | 0.34B | 0.27B | 0.40B | 0.38B | 0.71B | 0.71B | 0.68B | 0.53B | 0.41B | 0.29B | 0.13B | 0.05B | 0.13B | 0.22B | 0.43B | 0.99B | 1.57B | 2.22B | 2.34B | 2.23B | 2.73B | 1.80B | 1.33B | 1.23B | 1.59B | 1.22B | 0.87B | 0.96B | 0.71B | 0.30B | 0.34B | 0.23B | 0.71B | 0.68B |
|
Equity Income
|
-0.04B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Income from Non-Controlling Interests
|
-0.00B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B | 0.06B | 0.10B | 0.09B | 0.13B | 0.17B | 0.10B | 0.07B | 0.10B | 0.13B | 0.08B | 0.09B | 0.11B | 0.07B | 0.05B | 0.06B | 0.07B | 0.10B | 0.08B |
|
Income from Continuing Operations
|
-0.19B | -0.13B | -0.01B | 0.17B | 0.04B | 0.11B | 0.05B | 0.15B | 0.18B | 0.32B | 0.20B | 0.16B | 0.16B | 0.14B | 0.13B | 0.14B | 0.11B | 0.11B | 0.18B | 0.19B | 0.13B | 0.17B | 0.27B | 0.21B | 0.08B | 0.16B | 0.27B | -0.40B | 0.12B | 0.27B | 0.33B | 0.18B | 0.38B | 0.34B | 0.27B | 0.17B | 0.38B | 0.71B | 0.71B | 0.68B | 0.53B | 0.41B | 0.29B | 0.16B | 0.05B | 0.13B | 0.22B | 0.97B | 0.99B | 1.57B | 2.22B | 2.34B | 2.23B | 2.73B | 1.80B | 1.28B | 1.23B | 1.59B | 1.22B | 0.87B | 0.96B | 0.71B | 0.30B | 0.23B | 0.23B | 0.71B | 0.68B |
|
Consolidated Net Income
|
-0.19B | -0.13B | -0.01B | 0.17B | 0.04B | 0.11B | 0.05B | 0.15B | 0.18B | 0.32B | 0.20B | 0.16B | 0.16B | 0.14B | 0.13B | 0.14B | 0.11B | 0.11B | 0.18B | 0.19B | 0.13B | 0.17B | 0.27B | 0.21B | 0.08B | 0.16B | 0.27B | -0.40B | 0.12B | 0.27B | 0.33B | 0.18B | 0.38B | 0.34B | 0.27B | 0.17B | 0.38B | 0.71B | 0.71B | 0.68B | 0.53B | 0.41B | 0.29B | 0.16B | 0.05B | 0.13B | 0.22B | 0.97B | 0.99B | 1.57B | 2.22B | 2.34B | 2.23B | 2.73B | 1.80B | 1.28B | 1.23B | 1.59B | 1.22B | 0.87B | 0.96B | 0.71B | 0.30B | 0.23B | 0.23B | 0.71B | 0.68B |
|
Income towards Parent Company
|
-0.19B | -0.13B | -0.01B | 0.17B | 0.04B | 0.11B | 0.05B | 0.15B | 0.18B | 0.32B | 0.20B | 0.16B | 0.16B | 0.14B | 0.13B | 0.14B | 0.11B | 0.11B | 0.18B | 0.19B | 0.13B | 0.17B | 0.27B | 0.21B | 0.08B | 0.16B | 0.27B | -0.40B | 0.12B | 0.27B | 0.33B | 0.18B | 0.38B | 0.34B | 0.27B | 0.17B | 0.38B | 0.71B | 0.71B | 0.68B | 0.53B | 0.41B | 0.29B | 0.16B | 0.05B | 0.13B | 0.22B | 0.97B | 0.99B | 1.57B | 2.22B | 2.34B | 2.23B | 2.73B | 1.80B | 1.28B | 1.23B | 1.59B | 1.22B | 0.87B | 0.96B | 0.71B | 0.30B | 0.23B | 0.23B | 0.71B | 0.68B |
|
Net Income towards Common Stockholders
|
-0.19B | -0.13B | -0.03B | 0.06B | 0.03B | 0.09B | 0.02B | -0.01B | 0.16B | 0.30B | 0.20B | 0.16B | 0.16B | 0.14B | 0.13B | 0.14B | 0.11B | 0.11B | 0.18B | 0.19B | 0.13B | 0.17B | 0.27B | 0.21B | 0.08B | 0.16B | 0.27B | -0.40B | 0.12B | 0.27B | 0.33B | 0.18B | 0.38B | 0.34B | 0.27B | 0.17B | 0.38B | 0.71B | 0.71B | 0.68B | 0.53B | 0.41B | 0.29B | 0.16B | 0.05B | 0.13B | 0.22B | 0.97B | 0.99B | 1.57B | 2.22B | 2.34B | 2.23B | 2.73B | 1.80B | 1.28B | 1.23B | 1.59B | 1.22B | 0.87B | 0.96B | 0.71B | 0.30B | 0.23B | 0.23B | 0.71B | 0.68B |
|
EPS (Basic)
|
-0.60 | -0.43 | -0.10 | 0.19 | 0.10 | 0.29 | 0.07 | -0.04 | 0.50 | 0.94 | 0.57 | 0.43 | 0.46 | 0.35 | 0.35 | 0.43 | 0.26 | 0.27 | 0.46 | 0.53 | 0.35 | 0.46 | 0.76 | 0.66 | 0.18 | 0.21 | 0.44 | -0.59 | 0.27 | 0.76 | 0.95 | 0.50 | 1.11 | 1.00 | 0.79 | 1.20 | 1.11 | 2.14 | 2.13 | 2.08 | 1.63 | 1.26 | 0.90 | 0.35 | 0.07 | 0.36 | 0.63 | 1.31 | 3.10 | 5.05 | 7.29 | 7.99 | 7.69 | 9.69 | 6.51 | 4.90 | 4.47 | 5.82 | 4.58 | 3.17 | 3.46 | 2.68 | 1.05 | 1.22 | 0.67 | 2.60 | 2.63 |
|
EPS (Weighted Average and Diluted)
|
-0.60 | -0.43 | -0.10 | 0.18 | 0.10 | 0.29 | 0.07 | -0.04 | 0.50 | 0.94 | 0.57 | 0.43 | 0.46 | 0.35 | 0.35 | 0.43 | 0.26 | 0.27 | 0.46 | 0.53 | 0.35 | 0.46 | 0.76 | 0.65 | 0.18 | 0.21 | 0.44 | -0.59 | 0.27 | 0.76 | 0.95 | 0.50 | 1.11 | 1.00 | 0.79 | 1.20 | 1.10 | 2.13 | 2.13 | 2.07 | 1.63 | 1.26 | 0.90 | 0.35 | 0.07 | 0.36 | 0.63 | 1.30 | 3.10 | 5.04 | 7.28 | 7.97 | 7.67 | 9.67 | 6.50 | 4.89 | 4.45 | 5.81 | 4.57 | 3.16 | 3.46 | 2.68 | 1.05 | 1.22 | 0.67 | 2.60 | 2.63 |
|
Shares Outstanding (Weighted Average)
|
0.31B | 0.31B | 0.32B | | 0.32B | 0.32B | 0.32B | | 0.32B | 0.32B | 0.32B | | 0.32B | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | | | | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.31B | 0.31B | 0.32B | | 0.32B | 0.32B | 0.32B | | 0.32B | 0.32B | 0.32B | | 0.32B | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | | | | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.21B | -0.15B | 0.02B | 0.14B | 0.12B | 0.20B | 0.10B | 0.03B | 0.31B | 0.52B | 0.35B | 0.26B | 0.27B | 0.29B | 0.23B | 0.26B | 0.19B | 0.19B | 0.28B | 0.28B | 0.24B | 0.28B | 0.45B | 0.35B | 0.16B | 0.26B | 0.40B | -0.17B | 0.21B | 0.42B | 0.51B | 0.29B | 0.58B | 0.54B | 0.41B | 0.35B | 0.54B | 0.93B | 1.06B | 0.90B | 0.72B | 0.57B | 0.41B | 0.27B | 0.48B | 0.24B | 0.34B | 0.56B | 1.33B | 2.09B | 2.88B | 3.02B | 2.93B | 3.54B | 2.36B | 1.68B | 1.61B | 2.05B | 1.54B | 1.04B | 1.18B | 0.90B | 0.51B | 0.39B | 0.32B | 0.92B | 0.89B |
|
Interest Expenses
|
| | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Tax Rate
|
32.38% | 36.36% | 75.28% | -94.39% | 35.67% | 31.72% | 13.76% | 1,501.42% | 31.97% | 32.62% | 29.59% | 29.40% | 27.39% | 35.44% | 32.27% | 38.31% | 27.78% | 30.24% | 28.24% | 19.74% | 37.50% | 30.98% | 32.13% | 29.33% | 29.19% | 26.31% | 24.43% | -41.69% | 27.76% | 30.40% | 31.56% | 31.31% | 31.21% | 32.75% | 28.20% | 46.03% | 26.32% | 21.90% | 23.44% | 22.37% | 23.03% | 22.88% | 22.81% | 21.76% | 62.83% | 26.46% | 23.34% | -62.02% | 23.93% | 22.43% | 22.51% | 22.20% | 23.15% | 21.86% | 22.55% | 16.63% | 22.87% | 22.57% | 21.11% | 19.04% | 21.71% | 20.71% | 22.11% | 41.28% | 20.70% | 21.47% | 22.65% |