|
Revenue
|
2.31B | 4.73B | 6.28B | 1.64B | 1.73B | 4.51B | 6.17B | 257.81B | 1.69B | 277.22B | -1.06B | 5.65B | 0.92B | -1.30B | -2.84B | -0.00B | -3.15B | 0.12B | -2.77B | 0.03B | 0.31B | -2.56B | 1.68B | -2.80B | -2.66B | 8.90B | 26,689,000.00B | 8.71B | 9,382,000.00B | 0.00B | 8.24B | 0.00B | 0.00B | 12.74B | 11.90B | 12.56B | 12.11B |
|
Gross Profit
|
0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
0.03B | 0.03B | 0.09B | 0.02B | 0.02B | 0.02B | 0.07B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | -0.05B | 0.02B | 0.02B | 0.01B | -0.04B | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.80B | 3.68B | 5.91B | 2.44B | 1.68B | 3.43B | 5.40B | 2.17B | 1.51B | 1.53B | 1.82B | 2.09B | 1.51B | 1.53B | 4.50B | 2.29B | 1.19B | 1.18B | 3.67B | 1.62B | 1.13B | 1.06B | 3.37B | 1.51B | 1.09B | 1.10B | 0.00B | 0.00B | 0.00B | 1.37B | 0.00B | 0.00B | 2.06B | 2.41B | 2.32B | 2.43B | 1.88B |
|
Other Operating Expenses
|
4.64B | 9.32B | 13.37B | 4.17B | 4.22B | 8.70B | 12.97B | 4.14B | 4.32B | 1.62B | 13.28B | 4.27B | 0.84B | 4.41B | 13.05B | -12.20B | 4.49B | 4.60B | 13.52B | 4.51B | 4.79B | 4.76B | 14.73B | 4.62B | 5.32B | 5.28B | 0.00B | 0.00B | 0.00B | 4.92B | 0.00B | 0.00B | 5.14B | 7.84B | 8.02B | 7.89B | 7.88B |
|
Operating Expenses
|
6.44B | 13.00B | 19.28B | 6.61B | 5.90B | 12.13B | 18.37B | 6.31B | 5.85B | 5.92B | 6.14B | 6.36B | 6.07B | 5.94B | 17.73B | 6.49B | 5.67B | 5.77B | 17.19B | 6.12B | 5.93B | 5.82B | 18.10B | 6.13B | 6.41B | 6.38B | 0.00B | 0.00B | 0.00B | 6.29B | 0.00B | 0.00B | 7.21B | 10.26B | 10.34B | 10.32B | 9.76B |
|
Operating Income
|
9.28B | 17.66B | 24.73B | 6.85B | 6.88B | 14.67B | 21.80B | 7.06B | 7.54B | 7.47B | 7.40B | 7.21B | 8.17B | 7.64B | 23.24B | 6.97B | 7.22B | 7.53B | 21.84B | 7.05B | 7.93B | 7.40B | 24.27B | 8.12B | 8.71B | 8.98B | 9.13B | 0.00B | 0.00B | 5,374,000.00B | | | | | | | |
|
EBIT
|
9.28B | 17.66B | 24.73B | 6.85B | 6.88B | 14.67B | 21.80B | 7.06B | 7.50B | 1.07B | 22.81B | 7.21B | 0.46B | 7.64B | 22.90B | -20.60B | 7.22B | 7.53B | 21.84B | 7.05B | 7.93B | 7.40B | 24.27B | 8.12B | 8.71B | 8.98B | 9.13B | 0.00B | 0.00B | 5,374,000.00B | | | | | | | |
|
Interest & Investment Income
|
3.33B | 6.99B | 10.19B | 3.40B | 3.43B | 7.17B | 10.52B | 3.52B | 3.34B | 3.68B | 3.75B | 3.66B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | -0.01B | | | -0.03B | -0.03B | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
14.23B | 28.31B | 39.94B | 11.87B | 12.02B | 26.05B | 38.08B | 12.34B | 12.49B | 4.95B | 28.50B | 12.82B | 0.53B | 7.79B | 22.90B | -20.60B | 7.22B | 7.53B | 21.84B | 7.05B | 7.93B | 7.40B | 24.27B | 8.12B | 8.71B | 8.98B | 9.13B | 0.00B | 0.00B | 5,374,000.00B | | | | | | | |
|
Tax Provisions
|
0.70B | 1.18B | -1.34B | -0.72B | 0.27B | 0.67B | 0.71B | 0.11B | 0.40B | 0.39B | 0.28B | 3.23B | 0.53B | 0.32B | 1.30B | 0.17B | 0.41B | 0.37B | 1.07B | 0.20B | 0.41B | 0.35B | 1.24B | 0.34B | 0.47B | 0.58B | 0.00B | 370.00 | 585.00 | 0.50B | 580.00 | 280.00 | 0.46B | 0.61B | 0.29B | 0.43B | -0.21B |
|
Profit After Tax
|
2.14B | 1.32B | 5.64B | 0.96B | 0.71B | 1.15B | 2.72B | 2.96B | 1.30B | 1.15B | 0.98B | -2.39B | 1.57B | 1.38B | 4.21B | 0.32B | 1.14B | 0.01B | 3.58B | 0.73B | 1.60B | 0.96B | 4.93B | 1.65B | 1.83B | 2.01B | 0.00B | 0.00B | 0.00B | 2.12B | 0.00B | 0.00B | 1.04B | 1.76B | 1.18B | 1.70B | 2.40B |
|
Equity Income
|
-0.02B | -0.03B | -0.11B | -0.01B | -0.02B | -0.02B | -0.05B | -0.02B | -0.02B | -0.02B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.06B | 0.00B | 0.19B | 0.00B | | 0.08B | 0.08B | 0.00B | 0.05B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 18.00 | 11.00 | 8.00 | 0.01B | 9.00 | 4.00 | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
13.52B | 27.13B | 41.29B | 12.59B | 11.75B | 25.39B | 37.36B | 12.23B | 12.12B | 4.73B | 27.48B | 9.59B | 0.43B | 7.47B | 21.61B | -19.44B | 6.81B | 7.17B | 20.77B | 6.85B | 7.52B | 7.06B | 23.03B | 7.78B | 8.23B | 8.39B | 9.13B | 0.00B | 0.00B | 5,373,999.50B | | | | | | | |
|
Consolidated Net Income
|
13.52B | 27.13B | 41.29B | 12.59B | 11.75B | 25.39B | 37.36B | 12.23B | 12.12B | 4.73B | 27.48B | 9.59B | 0.43B | 7.47B | 21.61B | -19.44B | 6.81B | 7.17B | 20.77B | 6.85B | 7.52B | 7.06B | 23.03B | 7.78B | 8.23B | 8.39B | 9.13B | 0.00B | 0.00B | 5,373,999.50B | | | | | | | |
|
Income towards Parent Company
|
13.52B | 27.13B | 41.29B | 12.59B | 11.75B | 25.39B | 37.36B | 12.23B | 12.12B | 4.73B | 27.48B | 9.59B | 0.43B | 7.47B | 21.61B | -19.44B | 6.81B | 7.17B | 20.77B | 6.85B | 7.52B | 7.06B | 23.03B | 7.78B | 8.23B | 8.39B | 9.13B | 0.00B | 0.00B | 5,373,999.50B | | | | | | | |
|
Net Income towards Common Stockholders
|
13.52B | 27.13B | 41.29B | 12.59B | 11.75B | 25.39B | 37.36B | 12.23B | 12.12B | 4.73B | 27.48B | 9.59B | 0.43B | 7.47B | 21.61B | -19.44B | 6.81B | 7.17B | 20.77B | 6.85B | 7.52B | 7.06B | 23.03B | 7.78B | 8.23B | 8.39B | 9.13B | 0.00B | 0.00B | 5,373,999.50B | | | | | | | |
|
EPS (Basic)
|
| | | | | | | 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 | 0.02 | 0.01 | 4.23B | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | 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 | 0.00 | 0.01 | 4.40B | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 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 |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 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 |
|
EBITDA
|
1.81B | 1.21B | 4.79B | 1.18B | 0.35B | 1.97B | 2.15B | 0.07B | 0.66B | 0.10B | 2.44B | -2.65B | 1.85B | 2.38B | 3.02B | 1.21B | 1.04B | 2.47B | 6.66B | -1.57B | 4.20B | 0.21B | 6.58B | 1.73B | -0.34B | 2.60B | 1.68B | 1.18B | -0.07B | 5,374,000.00B | | | | | | | |
|
Interest Expenses
|
-1.61B | -3.67B | -5.02B | -1.62B | -1.71B | -4.21B | -5.75B | -1.76B | -1.65B | -0.20B | -1.94B | -1.96B | -0.07B | -0.15B | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
4.95% | 4.17% | -3.37% | -6.09% | 2.26% | 2.56% | 1.87% | 0.88% | 3.17% | 7.96% | 0.98% | 25.22% | 100.70% | 4.13% | 5.69% | -0.80% | 5.64% | 4.86% | 4.89% | 2.84% | 5.17% | 4.69% | 5.12% | 4.20% | 5.41% | 6.47% | 0.00% | 4.24% | 6.25% | 0.00% | | | | | | | |