|
Revenue
|
8.53B | 6.88B | 8.54B | 8.62B | 9.25B | 10.99B | 9.92B | 8.05B | 10.17B | 12.24B | 14.93B | 11.69B | 9.63B | 16.14B | 13.14B | 45.94B | 10.17B | 10.04B | 11.31B | 9.94B | 12.85B | 13.15B | 12.38B | 15.72B | 15.55B | 13.71B | 13.60B | 14.26B | 14.33B | 14.44B | 16.96B | 13.05B | 13.67B | 13.44B | 16.31B | 16.27B | 13.76B | 14.65B | 16.15B | 18.43B | 15.09B | 15.39B | 15.11B | 19.22B | 13.46B | 12.12B | 15.43B | 16.03B | 16.95B | 15.92B | 21.64B | 16.74B | 11.86B | 11.39B | 20.20B | 13.43B | 17.05B | 13.50B | 8.35B | 15.08B | 23.51B | 14.88B | 19.49B | 12.52B | 13.47B | 13.73B | 17.89B | 15.69B |
|
Cost of Revenue
|
4.34B | 3.89B | 3.92B | 4.19B | 4.24B | 4.89B | 4.54B | 4.62B | 5.43B | 6.04B | 6.21B | 5.94B | 6.44B | 7.43B | 9.58B | 41.69B | 7.22B | 7.02B | 6.24B | 6.25B | 6.39B | 6.47B | 7.33B | 11.40B | 7.24B | 7.85B | 6.65B | 8.89B | 7.03B | 7.99B | 10.15B | 8.46B | 7.03B | 8.33B | 8.19B | 10.25B | 7.67B | 9.51B | 9.31B | 12.91B | 8.44B | 8.88B | 7.72B | 11.78B | 9.01B | 8.45B | 8.31B | 9.29B | 8.11B | 7.62B | 14.40B | 7.87B | 8.78B | 7.96B | 16.15B | 7.93B | 10.30B | 7.66B | 5.16B | 7.80B | 16.59B | 8.86B | 14.03B | 7.63B | 8.14B | 8.18B | 10.13B | 8.77B |
|
Gross Profit
|
4.18B | 2.99B | 4.62B | 4.42B | 5.00B | 6.10B | 5.38B | 3.43B | 4.74B | 6.21B | 8.72B | 5.75B | 3.19B | 8.71B | 3.56B | 4.25B | 2.95B | 3.02B | 5.07B | 3.69B | 6.47B | 6.68B | 5.05B | 4.32B | 8.31B | 5.86B | 6.95B | 5.37B | 7.30B | 6.45B | 6.81B | 4.59B | 6.64B | 5.11B | 8.12B | 6.02B | 6.08B | 5.14B | 6.84B | 5.53B | 6.65B | 6.51B | 7.38B | 7.44B | 4.46B | 3.67B | 7.11B | 6.74B | 8.84B | 8.30B | 7.24B | 8.87B | 3.08B | 3.43B | 4.05B | 5.50B | 6.74B | 5.84B | 3.19B | 7.28B | 6.92B | 6.02B | 5.46B | 4.89B | 5.33B | 5.54B | 7.76B | 6.92B |
|
Amortization - Intangibles
|
| | | | 0.43B | | | | 0.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
3.01B | 1.63B | 1.89B | 1.26B | 2.28B | 2.89B | 2.00B | 1.14B | | | | | | | | | | | | | | | | | | 2.48B | 2.77B | 2.89B | 2.81B | 3.03B | 2.98B | 2.96B | 2.91B | 2.98B | 2.92B | 3.10B | 2.92B | 2.85B | 2.96B | 3.22B | 3.16B | 3.14B | 3.29B | 3.83B | 3.52B | 3.35B | 3.32B | 3.72B | 3.31B | 3.23B | 3.39B | 3.68B | 3.22B | 2.93B | 3.07B | 3.36B | 3.20B | 3.14B | 3.07B | 3.54B | 3.59B | 3.13B | 3.31B | 3.31B | 3.08B | 3.18B | 3.28B | 3.48B |
|
Other Operating Expenses
|
5.51B | 5.26B | 5.81B | 6.65B | 5.96B | 6.59B | 1.87B | -0.13B | 0.73B | 0.79B | 1.59B | 0.69B | 10.39B | 13.17B | 14.07B | 46.51B | 11.73B | 10.81B | 9.78B | 10.82B | 11.14B | 11.64B | 12.10B | 17.48B | 12.80B | 9.10B | 8.78B | 10.52B | 9.79B | 10.07B | 11.66B | 9.78B | 9.02B | 9.85B | 10.37B | 12.05B | 9.14B | 11.56B | 11.35B | 14.16B | 10.79B | 11.37B | 10.09B | 14.05B | 10.28B | 11.10B | 10.65B | 11.41B | 10.22B | 9.91B | 16.45B | 10.22B | 9.30B | 9.53B | 0.04B | -0.06B | -0.03B | -0.26B | 0.05B | -0.11B | 0.02B | 0.18B | -0.18B | 0.02B | 0.05B | 0.17B | -0.30B | -0.03B |
|
Operating Expenses
|
8.52B | 6.89B | 7.70B | 7.91B | 8.24B | 9.48B | 8.17B | 7.92B | 9.53B | 11.15B | 12.52B | 10.92B | 10.39B | 13.17B | 14.07B | 46.51B | 11.73B | 10.81B | 9.78B | 10.82B | 11.14B | 11.64B | 12.10B | 17.48B | 12.80B | 11.58B | 11.55B | 13.41B | 12.60B | 13.10B | 14.65B | 12.73B | 11.93B | 12.83B | 13.29B | 15.15B | 12.06B | 14.40B | 14.31B | 17.38B | 13.95B | 14.51B | 13.38B | 17.88B | 13.80B | 14.45B | 13.98B | 15.13B | 13.54B | 13.14B | 19.84B | 13.89B | 12.51B | 12.46B | 20.33B | 13.47B | 15.20B | 12.88B | 9.41B | 13.42B | 22.12B | 13.47B | 18.94B | 12.67B | 12.55B | 12.99B | 16.11B | 14.48B |
|
Operating Income
|
0.00B | -0.01B | 0.85B | 0.71B | 1.01B | 1.51B | 1.75B | 0.13B | 3.12B | 3.33B | 3.33B | 0.91B | 3.32B | 3.36B | 3.43B | 3.55B | 3.64B | 3.71B | 3.65B | 3.73B | 3.84B | 3.75B | 3.84B | 3.82B | 3.77B | 3.67B | 3.74B | 3.65B | 3.67B | 3.79B | 4.07B | 3.99B | 4.06B | 4.09B | 4.08B | 4.21B | 4.00B | 4.10B | 4.05B | 4.04B | 4.22B | 4.39B | 4.44B | 4.54B | 4.20B | 4.19B | 4.45B | 4.58B | 4.38B | 4.55B | 4.72B | 4.64B | 4.36B | 3.94B | 3.63B | 4.11B | 4.32B | 4.48B | 4.57B | 4.50B | 4.76B | 4.85B | 5.05B | 5.24B | 5.13B | 5.23B | 5.53B | 5.59B |
|
EBIT
|
0.00B | -0.01B | 0.85B | 0.71B | 1.01B | 1.51B | 1.75B | 0.13B | 3.12B | 3.33B | 3.33B | 0.91B | 3.32B | 3.36B | 3.43B | 3.55B | 3.64B | 3.71B | 3.65B | 3.73B | 3.84B | 3.75B | 3.84B | 3.82B | 3.77B | 3.67B | 3.74B | 3.65B | 3.67B | 3.79B | 4.07B | 3.99B | 4.06B | 4.09B | 4.08B | 4.21B | 4.00B | 4.10B | 4.05B | 4.04B | 4.22B | 4.39B | 4.44B | 4.54B | 4.20B | 4.19B | 4.45B | 4.58B | 4.38B | 4.55B | 4.72B | 4.64B | 4.36B | 3.94B | 3.63B | 4.11B | 4.32B | 4.48B | 4.57B | 4.50B | 4.76B | 4.85B | 5.05B | 5.24B | 5.13B | 5.23B | 5.53B | 5.59B |
|
Interest & Investment Income
|
| 2.94B | 2.97B | 2.96B | 2.97B | 3.01B | 3.12B | 3.17B | 3.22B | 3.43B | 3.44B | 3.45B | 3.43B | 3.47B | 3.54B | 3.70B | 3.78B | 3.85B | 3.80B | 3.89B | 4.00B | 3.94B | 4.03B | 4.03B | 3.97B | 3.90B | 3.97B | | 3.85B | 3.97B | 4.25B | | 4.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-1.17B | 1.83B | 2.50B | 2.77B | 2.75B | 3.29B | 3.69B | 2.73B | 5.51B | 5.57B | 5.31B | 3.35B | 5.78B | 5.58B | 5.91B | 6.29B | 6.37B | 7.17B | 6.69B | 6.71B | 6.83B | 6.51B | 6.98B | 6.66B | 6.50B | 6.89B | 6.87B | 2.92B | 1.73B | -0.15B | 2.31B | 0.32B | 1.74B | 0.61B | 3.02B | 1.12B | 1.69B | 0.25B | 1.84B | 1.05B | 1.14B | 0.88B | 1.73B | 1.34B | -0.34B | -2.33B | 1.45B | 0.90B | 3.41B | 2.77B | 1.81B | 2.84B | -0.66B | -1.07B | -0.13B | -0.04B | 1.85B | 0.62B | -1.06B | 1.66B | 1.39B | 1.42B | 0.55B | -0.15B | -0.15B | 0.74B | 1.78B | 1.21B |
|
Tax Provisions
|
-0.00B | -0.16B | -0.15B | 0.20B | 0.35B | 0.43B | 0.52B | -0.04B | 0.16B | 0.29B | 0.86B | 0.20B | 0.18B | 0.74B | -0.33B | 0.49B | -0.83B | -0.28B | 0.50B | -0.45B | 0.47B | 0.40B | -0.23B | -0.29B | 0.70B | 0.68B | 0.58B | 0.11B | 0.37B | 0.43B | 0.50B | 0.04B | 0.40B | 0.12B | 0.80B | -2.76B | 0.35B | 0.07B | 0.18B | 0.22B | 0.23B | 0.16B | 0.33B | 0.22B | -0.06B | 0.12B | -0.05B | -0.09B | 0.64B | 0.61B | 0.26B | 0.49B | -0.14B | -0.12B | -0.01B | -0.01B | 0.38B | 0.12B | -0.25B | 0.36B | 0.29B | 0.26B | 0.14B | -0.19B | 0.21B | 0.20B | 0.38B | 0.27B |
|
Profit After Tax
|
0.01B | 0.18B | 1.08B | 1.94B | 0.70B | 1.10B | 1.24B | 0.19B | 0.59B | 0.82B | 1.62B | 0.61B | -0.93B | 2.24B | -0.57B | -0.20B | -0.72B | -0.51B | 1.04B | -0.46B | 1.25B | 1.11B | 0.52B | -1.46B | 2.05B | 1.46B | 1.47B | 0.74B | 1.37B | 0.93B | 1.83B | 0.29B | 1.37B | 0.50B | 2.24B | 3.87B | 1.36B | 0.20B | 1.68B | 0.85B | 0.94B | 0.74B | 1.43B | 1.14B | -0.28B | -2.45B | 1.51B | 1.02B | 2.83B | 2.18B | 1.56B | 2.39B | -0.51B | -1.02B | -0.11B | -0.05B | 1.48B | 0.51B | -0.81B | 1.33B | 1.15B | 1.20B | 0.45B | 0.06B | 0.71B | 0.57B | 1.48B | 0.94B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | -0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.03B | 0.01B | 0.01B | 0.04B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.01B | -0.07B | 0.01B | -0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.05B | 0.02B | 0.04B | 0.04B | 0.03B | 0.02B | 0.08B | -0.00B |
|
Net Income - Minority
|
| | | -0.48B | | | | -0.47B | | | | -0.51B | | | | -0.61B | | | | -0.60B | | | | | | | | -0.03B | | | | -0.23B | -0.19B | -0.20B | -0.19B | -0.28B | -0.34B | -0.36B | -0.36B | -0.41B | -0.44B | -0.49B | -0.52B | -0.60B | -0.62B | -0.61B | -0.67B | -0.79B | -0.74B | -0.64B | -0.67B | -0.73B | -0.70B | -0.68B | -0.68B | -0.95B | -1.06B | -1.02B | -1.13B | -0.29B | -1.66B | -1.55B | -1.60B | -0.32B | -0.32B | -0.32B | -0.36B | -0.35B |
|
Income from Non-Controlling Interests
|
-0.01B | 0.02B | -0.05B | 0.01B | -0.03B | 0.03B | -0.00B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.04B | 0.03B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.05B | 0.00B | 0.01B | 0.03B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.20B | -0.02B | 0.03B | 0.04B | 0.03B | -0.01B | -0.01B | -0.02B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.03B | 0.00B | | 0.04B | 0.03B | 0.05B | |
|
Income from Continuing Operations
|
-1.16B | 2.00B | 2.65B | 2.57B | 2.40B | 2.86B | 3.17B | 2.76B | 5.35B | 5.28B | 4.45B | 3.15B | 5.60B | 4.84B | 6.24B | 5.79B | 7.19B | 7.44B | 6.19B | 7.16B | 6.35B | 6.11B | 7.22B | 6.96B | 5.81B | 6.21B | 6.29B | 2.81B | 1.36B | -0.58B | 1.81B | 0.28B | 1.35B | 0.48B | 2.22B | 3.87B | 1.34B | 0.18B | 1.65B | 0.83B | 0.91B | 0.71B | 1.39B | 1.12B | -0.28B | -2.45B | 1.50B | 0.99B | 2.78B | 2.16B | 1.55B | 2.35B | -0.51B | -0.95B | -0.12B | -0.04B | 1.47B | 0.50B | -0.81B | 1.30B | 1.10B | 1.15B | 0.41B | 0.04B | -0.36B | 0.55B | 1.40B | 0.94B |
|
Consolidated Net Income
|
0.00B | 0.03B | -0.00B | -0.06B | 0.01B | 0.06B | 0.00B | -0.03B | 0.01B | 0.02B | -0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | 1.35B | 0.48B | 2.22B | 3.87B | 1.34B | 0.18B | 1.65B | 0.83B | 0.91B | 0.71B | 1.39B | 1.12B | -0.28B | -2.45B | 1.50B | 0.99B | 2.78B | 2.16B | 1.55B | 2.35B | -0.51B | -0.95B | -0.12B | -0.04B | 1.47B | 0.50B | -0.81B | 1.30B | 1.10B | 1.15B | 0.41B | 0.04B | -0.36B | 0.55B | 1.40B | 0.94B |
|
Income towards Parent Company
|
0.00B | 0.03B | -0.00B | -0.54B | 0.01B | 0.06B | 0.00B | -0.51B | 0.01B | 0.02B | -0.01B | -0.49B | 0.01B | 0.01B | -0.00B | -0.61B | 0.00B | 0.00B | 0.01B | -0.61B | 0.00B | 0.00B | | 0.00B | | | | -0.03B | | | | -0.23B | 1.16B | 0.29B | 2.03B | 3.60B | 1.00B | -0.18B | 1.30B | 0.42B | 0.47B | 0.22B | 0.88B | 0.52B | -0.91B | -3.06B | 0.82B | 0.20B | 2.04B | 1.53B | 0.88B | 1.62B | -1.21B | -1.63B | -0.79B | -0.99B | 0.40B | -0.52B | -1.94B | 1.01B | -0.56B | -0.40B | -1.19B | -0.28B | -0.68B | 0.22B | 1.04B | 0.60B |
|
Net Income towards Common Stockholders
|
0.00B | 0.03B | -0.00B | -0.54B | 0.01B | 0.06B | 0.00B | -0.51B | 0.01B | 0.02B | -0.01B | -0.49B | 0.01B | 0.01B | -0.00B | -0.61B | 0.00B | 0.00B | 0.01B | -0.61B | 0.00B | 0.00B | | 0.00B | | | | -0.03B | | | | -0.23B | 1.16B | 0.29B | 2.03B | 3.60B | 1.00B | -0.18B | 1.30B | 0.42B | 0.47B | 0.22B | 0.88B | 0.52B | -0.91B | -3.06B | 0.82B | 0.20B | 2.04B | 1.53B | 0.88B | 1.62B | -1.21B | -1.63B | -0.79B | -0.99B | 0.40B | -0.52B | -1.94B | 1.01B | -0.56B | -0.40B | -1.19B | -0.28B | -0.68B | 0.22B | 1.04B | 0.60B |
|
EPS (Basic)
|
0.01 | 1.25 | 2.36 | 3.99 | 1.16 | 1.72 | 2.50 | 0.45 | 1.13 | 1.61 | 3.25 | 1.09 | -2.01 | 4.75 | -1.32 | -0.42 | -1.58 | -1.12 | 2.07 | -0.94 | 2.63 | 2.26 | 1.00 | -2.70 | 4.44 | 3.07 | 3.22 | 1.62 | 2.97 | 2.06 | 4.14 | 0.65 | 3.14 | 1.13 | 5.19 | 8.78 | 3.19 | 0.46 | 3.97 | 2.01 | 2.25 | 1.73 | 3.47 | 2.78 | -0.70 | -6.12 | 3.72 | 2.04 | 7.02 | 5.44 | 3.92 | 6.12 | -1.33 | -2.71 | -0.26 | -0.16 | 3.94 | 1.38 | -2.23 | 3.62 | 3.13 | 3.30 | 1.24 | -0.14 | 1.97 | 1.49 | 4.03 | 2.57 |
|
EPS (Weighted Average and Diluted)
|
0.01 | 1.25 | 2.35 | 3.92 | 1.15 | 1.70 | 2.46 | 0.45 | 1.12 | 1.59 | 3.20 | 1.08 | -2.01 | 4.69 | -1.32 | -0.42 | -1.58 | -1.12 | 2.04 | -0.94 | 2.59 | 2.22 | 0.99 | -2.70 | 4.37 | 3.03 | 3.16 | 1.60 | 2.93 | 2.04 | 4.07 | 0.65 | 3.09 | 1.12 | 5.09 | 8.61 | 3.14 | 0.46 | 3.90 | 1.99 | 2.22 | 1.71 | 3.44 | 2.76 | -0.70 | -6.12 | 3.70 | 2.03 | 6.98 | 5.40 | 3.90 | 6.08 | -1.33 | -2.71 | -0.26 | -0.16 | 3.93 | 1.38 | -2.23 | 3.61 | 3.12 | 3.28 | 1.24 | -0.14 | 1.96 | 1.48 | 4.01 | 2.55 |
|
EBITDA
|
0.00B | -0.01B | 0.85B | 0.71B | 1.01B | 1.51B | 1.75B | 0.13B | 3.12B | 3.33B | 3.33B | 0.91B | 3.32B | 3.36B | 3.43B | 3.55B | 3.64B | 3.71B | 3.65B | 3.73B | 3.84B | 3.75B | 3.84B | 3.82B | 3.77B | 3.67B | 3.74B | 3.65B | 3.67B | 3.79B | 4.07B | 3.99B | 4.06B | 4.09B | 4.08B | 4.21B | 4.00B | 4.10B | 4.05B | 4.04B | 4.22B | 4.39B | 4.44B | 4.54B | 4.20B | 4.19B | 4.45B | 4.58B | 4.38B | 4.55B | 4.72B | 4.64B | 4.36B | 3.94B | 3.63B | 4.11B | 4.32B | 4.48B | 4.57B | 4.50B | 4.76B | 4.85B | 5.05B | 5.24B | 5.13B | 5.23B | 5.53B | 5.59B |
|
Interest Expenses
|
1.17B | 1.10B | 1.32B | 0.90B | 1.24B | 1.23B | 1.17B | 0.57B | 0.82B | 1.19B | 1.46B | 1.01B | 0.97B | 1.25B | 1.06B | 0.96B | 1.05B | 0.39B | 0.76B | 0.91B | 1.01B | 1.18B | 0.88B | 1.19B | 1.23B | 0.68B | 0.84B | 0.73B | 1.29B | 1.06B | 0.82B | 0.59B | 0.94B | 0.95B | 1.03B | 0.90B | 0.55B | 0.89B | 1.03B | 0.72B | 1.34B | 1.28B | 1.11B | 1.15B | 0.39B | 1.83B | 1.15B | 1.16B | 0.77B | 1.07B | 0.92B | 0.67B | 0.06B | 0.64B | 0.69B | 0.80B | 0.98B | 1.15B | 0.87B | 0.98B | 1.28B | 1.10B | 0.86B | 1.33B | 0.82B | 1.14B | 1.58B | 1.52B |
|
Tax Rate
|
0.17% | -8.88% | -6.12% | 7.32% | 12.78% | 12.97% | 14.20% | -1.28% | 2.90% | 5.25% | 16.21% | 6.06% | 3.10% | 13.31% | -5.55% | 7.86% | -12.99% | -3.84% | 7.43% | -6.75% | 6.93% | 6.20% | -3.35% | -4.41% | 10.75% | 9.85% | 8.50% | 3.77% | 21.25% | -291.22% | 21.64% | 11.04% | 22.68% | 20.56% | 26.48% | -247.13% | 20.79% | 27.20% | 10.01% | 20.70% | 20.35% | 18.49% | 19.25% | 16.44% | 17.16% | -4.93% | -3.46% | -9.78% | 18.63% | 21.96% | 14.34% | 17.28% | 21.88% | 11.14% | 8.73% | 12.50% | 20.68% | 19.81% | 23.72% | 21.60% | 20.79% | 18.66% | 25.32% | 124.83% | -138.00% | 26.35% | 21.44% | 22.16% |