|
Revenue
|
4.72B | 5.08B | 5.40B | 4.95B | 4.80B | 4.68B | 4.86B | 4.82B | 4.75B | 5.30B | 5.26B | 4.52B | 3.00B | 3.55B | 3.22B | 3.36B | 2.80B | 3.86B | 4.51B | 4.75B | 4.75B | 5.02B | 5.48B | 6.54B | 5.80B | 7.44B | 7.65B | 6.29B | 5.22B | 6.56B | 6.43B | 6.30B | 5.28B | 2.52B | 3.67B | 3.66B | 4.92B | 6.90B | 7.19B | 8.24B | 9.14B | 14.08B | 12.76B | 10.85B | 9.29B | 9.16B | 10.73B | 9.14B | 8.65B | 8.74B | 8.38B | 7.35B | 7.07B | 7.48B | 7.65B | 7.14B |
|
Cost of Revenue
|
4.66B | 4.28B | 4.93B | 4.40B | 4.44B | 4.30B | 4.66B | 4.41B | 4.15B | 4.94B | 4.67B | 4.72B | 2.50B | 2.99B | 2.82B | 4.25B | 2.41B | 3.25B | 4.33B | 4.57B | 4.71B | 5.08B | 4.83B | 6.21B | 5.64B | 6.96B | 7.33B | 6.65B | 4.79B | 6.49B | 6.24B | 6.07B | 6.61B | 2.32B | 3.98B | 3.84B | 4.79B | 6.70B | 7.02B | 7.87B | 8.94B | 12.14B | 11.19B | 9.88B | 8.72B | 8.65B | 9.51B | 9.05B | 8.43B | 8.73B | 8.67B | 7.66B | 7.49B | 7.53B | 7.61B | 7.27B |
|
Gross Profit
|
0.06B | 0.80B | 0.46B | 0.55B | 0.36B | 0.38B | 0.20B | 0.41B | 0.60B | 0.37B | 0.59B | -0.20B | 0.49B | 0.56B | 0.40B | -0.89B | 0.39B | 0.61B | 0.18B | 0.18B | 0.05B | -0.06B | 0.65B | 0.33B | 0.16B | 0.48B | 0.32B | -0.36B | 0.42B | 0.07B | 0.19B | 0.24B | -1.33B | 0.20B | -0.31B | -0.18B | 0.14B | 0.20B | 0.17B | 0.38B | 0.20B | 1.94B | 1.57B | 0.97B | 0.58B | 0.51B | 1.23B | 0.08B | 0.22B | 0.01B | -0.29B | -0.31B | -0.42B | -0.06B | 0.04B | -0.13B |
|
Selling, General & Administrative
|
0.01B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.09B | 0.06B | 0.05B | 0.06B | 0.11B | 0.08B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.08B | 0.05B | 0.15B | 0.17B | 0.09B | 0.06B | 0.10B | 0.09B | 0.11B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.11B |
|
Other Operating Expenses
|
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 | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.04B | | | -0.00B | 0.03B | -0.00B | | 0.47B | -0.00B | 0.01B | 0.00B | | -0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | 7.66B | 9.56B | 9.08B | 8.44B | | | | 7.51B | 0.19B | 0.25B | 0.39B |
|
Operating Expenses
|
4.88B | 4.50B | 5.18B | 4.67B | 4.70B | 4.55B | 4.91B | 4.67B | 4.49B | 5.21B | 4.98B | 5.00B | 2.82B | 3.28B | 3.13B | 3.54B | 2.81B | 3.62B | 4.38B | 4.61B | 4.75B | 5.13B | 4.89B | 6.28B | 5.71B | 7.02B | 7.36B | 6.74B | 4.85B | 6.55B | 6.28B | 6.18B | 6.64B | 1.90B | 4.01B | 3.98B | 4.87B | 6.75B | 7.09B | 7.95B | 9.05B | 12.37B | 11.36B | 9.89B | 8.76B | 7.77B | 9.66B | 9.19B | 8.50B | 8.81B | 8.77B | 7.73B | 7.58B | 7.43B | 7.37B | 7.01B |
|
Operating Income
|
-0.16B | 0.58B | 0.22B | 0.28B | 0.10B | 0.13B | -0.06B | 0.14B | 0.26B | 0.09B | 0.28B | -0.48B | 0.17B | 0.27B | 0.09B | -0.18B | -0.01B | 0.23B | 0.13B | 0.14B | 0.00B | -0.11B | 0.59B | 0.25B | 0.10B | 0.42B | 0.29B | -0.45B | 0.36B | 0.01B | 0.15B | 0.12B | -1.37B | 0.62B | -0.34B | -0.33B | 0.06B | 0.15B | 0.10B | 0.29B | 0.09B | 1.71B | 1.40B | 0.96B | 0.53B | 1.39B | 1.08B | -0.05B | 0.15B | -0.07B | -0.39B | -0.38B | -0.51B | 0.04B | 0.29B | 0.13B |
|
EBIT
|
-0.16B | 0.58B | 0.22B | 0.28B | 0.10B | 0.13B | -0.06B | 0.14B | 0.26B | 0.09B | 0.28B | -0.48B | 0.17B | 0.27B | 0.09B | -0.18B | -0.01B | 0.23B | 0.13B | 0.14B | 0.00B | -0.11B | 0.59B | 0.25B | 0.10B | 0.42B | 0.29B | -0.45B | 0.36B | 0.01B | 0.15B | 0.12B | -1.37B | 0.62B | -0.34B | -0.33B | 0.06B | 0.15B | 0.10B | 0.29B | 0.09B | 1.71B | 1.40B | 0.96B | 0.53B | 1.39B | 1.08B | -0.05B | 0.15B | -0.07B | -0.39B | -0.38B | -0.51B | 0.04B | 0.29B | 0.13B |
|
Other Non Operating Income
|
| | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | -0.03B | | -0.00B | | | | | | | | | -0.02B | | | | | | 0.06B | 0.02B | | 0.00B | -0.07B | | -0.00B | 0.00B | -0.01B | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | | | | | | | | | | |
|
EBT
|
-0.20B | 0.56B | 0.19B | 0.27B | 0.08B | 0.12B | -0.08B | 0.12B | 0.23B | 0.06B | 0.27B | -0.50B | 0.15B | 0.25B | 0.07B | -0.19B | -0.05B | 0.20B | 0.09B | 0.12B | -0.04B | -0.18B | 0.55B | 0.46B | 0.05B | 0.38B | 0.25B | -0.48B | 0.32B | -0.03B | 0.11B | 0.08B | -1.44B | 0.55B | -0.16B | -0.28B | -0.03B | 0.07B | 0.10B | 0.18B | -0.01B | 1.37B | 1.28B | 0.92B | 0.51B | 1.38B | 1.05B | -0.05B | 0.14B | -0.09B | -0.41B | -0.41B | -0.55B | -0.01B | 0.24B | 0.09B |
|
Tax Provisions
|
| | | 0.00B | 0.01B | 0.01B | -0.02B | 0.02B | 0.05B | 0.01B | 0.10B | -0.18B | 0.05B | 0.09B | 0.01B | -0.06B | -0.02B | 0.08B | 0.03B | 0.05B | -0.02B | -0.07B | 0.20B | 0.20B | 0.01B | 0.10B | 0.06B | -0.13B | 0.08B | -0.01B | 0.02B | 0.01B | -0.37B | 0.14B | 0.24B | 0.00B | -0.01B | 0.00B | 0.02B | -0.00B | -0.01B | 0.13B | 0.19B | 0.27B | 0.13B | 0.35B | 0.25B | -0.01B | 0.03B | -0.03B | -0.12B | -0.11B | -0.14B | -0.01B | 0.06B | 0.01B |
|
Profit After Tax
|
-0.20B | 0.56B | 0.19B | 0.26B | 0.07B | 0.11B | -0.06B | 0.10B | 0.18B | 0.05B | 0.17B | -0.32B | 0.10B | 0.16B | 0.06B | -0.12B | -0.03B | 0.12B | 0.06B | 0.07B | -0.03B | -0.11B | 0.35B | 0.26B | 0.04B | 0.29B | 0.19B | -0.35B | 0.24B | -0.03B | 0.09B | 0.07B | -1.07B | 0.41B | -0.42B | -0.30B | -0.04B | 0.07B | 0.08B | 0.19B | -0.02B | 1.24B | 1.08B | 0.66B | 0.39B | 1.03B | 0.79B | -0.05B | 0.11B | -0.07B | -0.29B | -0.29B | -0.41B | -0.01B | 0.17B | 0.08B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.06B | -0.00B | -0.01B | -0.03B | -0.00B | -0.02B | -0.00B | -0.02B | -0.02B |
|
Income from Non-Controlling Interests
|
| | | | 0.06B | 0.09B | -0.05B | 0.07B | 0.11B | 0.02B | 0.03B | -0.04B | 0.02B | 0.02B | 0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.00B | 0.01B | 0.01B | | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
-0.20B | 0.56B | 0.19B | 0.26B | 0.07B | 0.11B | -0.06B | 0.10B | 0.18B | 0.05B | 0.17B | -0.32B | 0.10B | 0.16B | 0.06B | -0.13B | -0.02B | 0.12B | 0.06B | 0.07B | -0.02B | -0.10B | 0.35B | 0.26B | 0.04B | 0.29B | 0.19B | -0.35B | 0.24B | -0.02B | 0.09B | 0.07B | -1.06B | 0.41B | -0.40B | -0.29B | -0.02B | 0.07B | 0.08B | 0.19B | -0.00B | 1.24B | 1.08B | 0.66B | 0.39B | 1.03B | 0.79B | -0.05B | 0.11B | -0.07B | -0.29B | -0.29B | -0.41B | -0.01B | 0.17B | 0.08B |
|
Consolidated Net Income
|
-0.20B | 0.56B | 0.19B | 0.26B | 0.07B | 0.11B | -0.06B | 0.10B | 0.18B | 0.05B | 0.17B | -0.32B | 0.10B | 0.16B | 0.06B | -0.13B | -0.02B | 0.12B | 0.06B | 0.07B | -0.02B | -0.10B | 0.35B | 0.26B | 0.04B | 0.29B | 0.19B | -0.35B | 0.24B | -0.02B | 0.09B | 0.07B | -1.06B | 0.41B | -0.40B | -0.29B | -0.02B | 0.07B | 0.08B | 0.19B | -0.00B | 1.24B | 1.08B | 0.66B | 0.39B | 1.03B | 0.79B | -0.05B | 0.11B | -0.07B | -0.29B | -0.29B | -0.41B | -0.01B | 0.17B | 0.08B |
|
Income towards Parent Company
|
-0.20B | 0.56B | 0.19B | 0.26B | 0.07B | 0.11B | -0.06B | 0.10B | 0.18B | 0.05B | 0.17B | -0.32B | 0.10B | 0.16B | 0.06B | -0.13B | -0.02B | 0.12B | 0.06B | 0.07B | -0.02B | -0.10B | 0.35B | 0.26B | 0.04B | 0.29B | 0.19B | -0.35B | 0.24B | -0.02B | 0.09B | 0.07B | -1.06B | 0.41B | -0.40B | -0.29B | -0.02B | 0.07B | 0.08B | 0.19B | -0.00B | 1.24B | 1.08B | 0.66B | 0.39B | 1.03B | 0.79B | -0.05B | 0.11B | -0.07B | -0.29B | -0.29B | -0.41B | -0.01B | 0.17B | 0.08B |
|
Net Income towards Common Stockholders
|
-0.20B | 0.56B | 0.19B | 0.26B | 0.07B | 0.11B | -0.06B | 0.10B | 0.18B | 0.05B | 0.17B | -0.32B | 0.10B | 0.16B | 0.06B | -0.13B | -0.02B | 0.12B | 0.06B | 0.07B | -0.02B | -0.10B | 0.35B | 0.26B | 0.04B | 0.29B | 0.19B | -0.35B | 0.24B | -0.02B | 0.09B | 0.07B | -1.06B | 0.41B | -0.40B | -0.29B | -0.02B | 0.07B | 0.08B | 0.19B | -0.00B | 1.24B | 1.08B | 0.66B | 0.39B | 1.03B | 0.79B | -0.05B | 0.11B | -0.07B | -0.29B | -0.29B | -0.41B | -0.01B | 0.17B | 0.08B |
|
EPS (Basic)
|
| | | 11.21 | 2.96 | 3.98 | -1.64 | 3.14 | 3.38 | 0.63 | 1.94 | -4.31 | 1.22 | 1.84 | 0.65 | -1.44 | -0.24 | 1.23 | 0.58 | 0.73 | -0.18 | -0.96 | 3.16 | 2.37 | 0.38 | 2.55 | 1.64 | -3.13 | 1.91 | -0.27 | 0.58 | 0.44 | -8.93 | 3.24 | -3.49 | -2.49 | -0.34 | 0.40 | 0.49 | 1.37 | -0.18 | 9.93 | 8.65 | 5.01 | 2.97 | 8.14 | 6.35 | -0.25 | 0.89 | -0.56 | -2.48 | -2.50 | -3.57 | -0.05 | 1.47 | 0.69 |
|
EPS (Weighted Average and Diluted)
|
| | | 2.72 | 0.48 | 0.61 | -0.50 | 3.09 | 1.42 | 0.29 | 1.60 | -4.31 | 1.00 | 1.57 | 0.49 | -1.35 | -0.30 | 1.06 | 0.43 | 0.69 | -0.29 | -1.01 | 2.85 | 2.29 | 0.27 | 2.37 | 1.50 | -2.92 | 1.89 | -0.27 | 0.57 | 0.57 | -8.93 | 3.23 | -3.49 | -2.49 | -0.34 | 0.39 | 0.49 | 1.36 | -0.18 | 9.65 | 8.40 | 4.81 | 2.86 | 7.88 | 6.11 | -0.24 | 0.86 | -0.56 | -2.49 | -2.51 | -3.54 | -0.05 | 1.45 | 0.69 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.05B | 0.07B | 0.09B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.11B |
|
Shares Outstanding (Diluted Average)
|
| | | 0.10B | 0.10B | 0.03B | 0.04B | 0.03B | 0.05B | 0.07B | 0.10B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.11B |
|
EBITDA
|
-0.16B | 0.58B | 0.22B | 0.28B | 0.10B | 0.13B | -0.06B | 0.14B | 0.26B | 0.09B | 0.28B | -0.48B | 0.17B | 0.27B | 0.09B | -0.18B | -0.01B | 0.23B | 0.13B | 0.14B | -0.03B | -0.11B | 0.31B | 0.25B | 0.03B | 0.27B | 0.18B | -0.45B | 0.23B | -0.03B | 0.15B | 0.12B | -1.37B | 0.62B | -0.34B | -0.33B | 0.06B | 0.15B | 0.10B | 0.29B | 0.09B | 1.71B | 1.40B | 0.96B | 0.53B | 1.39B | 1.08B | -0.05B | 0.15B | -0.07B | -0.39B | -0.38B | -0.51B | 0.04B | 0.29B | 0.13B |
|
Interest Expenses
|
0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.09B | 0.05B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.04B |
|
Tax Rate
|
| | | 0.48% | 9.65% | 9.28% | 22.93% | 14.69% | 21.33% | 22.72% | 35.91% | 36.04% | 32.27% | 36.33% | 17.20% | 31.60% | 49.09% | 38.78% | 35.94% | 42.04% | 48.74% | 40.89% | 37.01% | 43.78% | 20.83% | 24.92% | 24.15% | 27.92% | 25.01% | 32.71% | 20.31% | 15.11% | 26.07% | 25.09% | -145.25% | -0.99% | 27.45% | 6.05% | 20.51% | -2.33% | 64.89% | 9.60% | 14.98% | 29.04% | 24.69% | 25.24% | 24.28% | 9.70% | 20.49% | 27.71% | 29.00% | 27.81% | 25.90% | 48.57% | 27.25% | 9.81% |