|
Revenue
|
| 3.49B | 3.97B | 4.93B | 401.86B | 3.68B | 3.75B | 4.90B | 3.83B | 3.67B | 3.81B | 4.82B | 3.80B | 3.23B | 3.07B | 3.98B | 2.97B | 2.96B | 3.23B | 4.00B | 3.58B | 3.20B | 3.59B | 4.63B | 3.59B | 3.21B | 2.81B | 4.21B | 1.92B | 3.10B | 0.05B | 12.78B | 2.86B | 2.17B | 2.90B | 3.44B | 3.05B | 2.96B | 3.54B | 3.95B | 3.53B | 3.67B | 3.93B | 4.31B | 3.95B | 3.82B | 4.16B | 4.04B | 4.10B | 3.86B | 3.98B | 4.65B | 3.84B | 3.55B | 3.83B |
|
Cost of Revenue
|
| 1.20B | 1.32B | 1.50B | 1.35B | 1.30B | 1.26B | 1.46B | 1.27B | 1.37B | 1.31B | 1.50B | 1.27B | 1.23B | 1.07B | 1.28B | 1.02B | 1.11B | 1.30B | 1.40B | 1.44B | 1.26B | 1.42B | 1.54B | 1.37B | 1.22B | 1.11B | 1.59B | 1.36B | 1.27B | 1.32B | 0.01B | 1.28B | 1.08B | 1.38B | 1.52B | 1.46B | 1.50B | 1.77B | 1.88B | 1.80B | 1.91B | 2.03B | 2.09B | 1.95B | 1.95B | 2.09B | 1.88B | 2.03B | 1.93B | 1.98B | 2.15B | 1.87B | 1.77B | 1.86B |
|
Gross Profit
|
| 2.29B | 2.65B | 3.43B | 282.84B | 2.38B | 2.48B | 3.44B | 2.56B | 2.31B | 2.50B | 3.32B | 2.52B | 2.00B | 2.00B | 2.70B | 1.95B | 1.85B | 1.93B | 2.60B | 2.14B | 1.94B | 2.18B | 3.10B | 2.21B | 1.99B | 1.70B | 2.62B | 1.11B | 1.83B | 1.70B | 7.52B | 1.58B | 1.09B | 1.52B | 1.92B | 1.59B | 1.46B | 1.77B | 2.06B | 1.73B | 1.76B | 1.90B | 2.23B | 2.00B | 1.87B | 2.07B | 2.16B | 2.07B | 1.92B | 2.01B | 2.50B | 1.97B | 1.77B | 1.97B |
|
Selling, General & Administrative
|
| -0.18B | -0.26B | -0.20B | -0.18B | -0.20B | -0.16B | -0.28B | -0.19B | -0.16B | -0.17B | -0.25B | -0.18B | -0.17B | -0.16B | -0.17B | -0.14B | -0.16B | -0.16B | -0.17B | -0.18B | -0.16B | -0.17B | -0.31B | -0.18B | -0.16B | -0.16B | -0.16B | -0.10B | -0.18B | -0.16B | -0.16B | -0.09B | -0.13B | -0.13B | -0.17B | -0.23B | -0.22B | -0.21B | -0.25B | -0.22B | -0.26B | -0.25B | -0.28B | -0.25B | -0.27B | -0.26B | -0.28B | -0.27B | -0.28B | -0.28B | -0.32B | -0.25B | -0.25B | -0.25B |
|
Restructuring Costs
|
| -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | | -0.01B | | | | | | | | | | | | | -0.00B | -0.01B | -0.00B | 0.04B | -0.00B | -0.01B | -0.01B | 0.04B | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 0.09B | 0.12B | 0.15B | 0.17B | 0.15B | 0.17B | 0.33B | 0.10B | 0.15B | 0.17B | 0.26B | 0.16B | 0.11B | 0.12B | 0.18B | 0.10B | 0.09B | 0.11B | 0.05B | 0.09B | 0.07B | 0.08B | 0.14B | 0.08B | 0.07B | 0.05B | 0.07B | 0.06B | 0.05B | 0.03B | 0.00B | 0.04B | 0.01B | 0.03B | 0.42B | 0.03B | 0.26B | 0.05B | 0.05B | 0.07B | 0.25B | 0.07B | 0.10B | 0.09B | 0.08B | 0.10B | 0.14B | 0.12B | 0.10B | 0.11B | 0.13B | 0.10B | 0.10B | 0.10B |
|
Operating Expenses
|
| -0.20B | -0.26B | -0.21B | -0.18B | -0.20B | -0.16B | -0.29B | -0.19B | -0.16B | -0.18B | -0.26B | -0.19B | -0.18B | -0.16B | -0.18B | -0.14B | -0.16B | -0.16B | -0.17B | -0.18B | -0.16B | -0.17B | -0.31B | -0.18B | -0.16B | -0.16B | -0.16B | -0.11B | -0.19B | -0.16B | -0.12B | -0.10B | -0.13B | -0.14B | -0.12B | -0.23B | -0.22B | -0.21B | -0.25B | -0.22B | -0.26B | -0.25B | -0.28B | -0.25B | -0.27B | -0.26B | -0.28B | -0.27B | -0.28B | -0.28B | -0.32B | -0.25B | -0.25B | -0.25B |
|
Operating Income
|
| 1.26B | 1.61B | 2.41B | 106.84B | 1.31B | 1.61B | 2.61B | 1.49B | 1.24B | 1.54B | 2.39B | 1.55B | 1.02B | 1.21B | 1.83B | 1.13B | 0.94B | 0.97B | 1.90B | 1.11B | 0.95B | 1.14B | 1.93B | 1.17B | 1.03B | 0.87B | 1.64B | 0.61B | 0.91B | 0.79B | 1.30B | 0.69B | 0.36B | 0.67B | 1.38B | 0.73B | 0.74B | 0.77B | 0.93B | 0.80B | 0.82B | 0.77B | 1.03B | 0.94B | 0.70B | 1.00B | 1.13B | 0.99B | 0.78B | 0.96B | 1.29B | 0.97B | 0.78B | 1.16B |
|
EBIT
|
| 1.26B | 1.61B | 2.41B | 106.84B | 1.31B | 1.61B | 2.61B | 1.49B | 1.24B | 1.54B | 2.39B | 1.55B | 1.02B | 1.21B | 1.83B | 1.13B | 0.94B | 0.97B | 1.90B | 1.11B | 0.95B | 1.14B | 1.93B | 1.17B | 1.03B | 0.87B | 1.64B | 0.61B | 0.91B | 0.79B | 1.30B | 0.69B | 0.36B | 0.67B | 1.38B | 0.73B | 0.74B | 0.77B | 0.93B | 0.80B | 0.82B | 0.77B | 1.03B | 0.94B | 0.70B | 1.00B | 1.13B | 0.99B | 0.78B | 0.96B | 1.29B | 0.97B | 0.78B | 1.16B |
|
Interest & Investment Income
|
| 0.06B | 0.09B | -0.13B | 0.08B | 0.06B | 0.08B | -0.25B | 0.09B | 0.13B | 0.15B | -0.23B | 0.10B | 0.07B | 0.09B | -0.29B | 0.08B | 0.04B | 0.04B | -0.28B | 0.04B | 0.04B | 0.06B | -0.38B | 0.12B | 0.03B | 0.06B | -0.44B | 0.08B | 0.06B | 0.22B | 0.00B | 0.06B | -0.15B | 0.07B | 0.19B | 0.07B | 0.13B | 0.10B | -0.18B | 0.20B | 0.27B | 0.21B | -0.21B | 0.14B | 0.13B | 0.10B | -0.14B | 0.12B | 0.10B | 0.09B | -0.11B | 0.12B | 0.12B | -0.20B |
|
Other Non Operating Income
|
| | | | | | | 0.43B | 0.35B | 0.32B | 0.10B | -0.93B | | | 0.09B | -0.29B | | | | | | | | | | | | | -0.18B | -0.14B | -0.08B | | -0.35B | -0.15B | -0.21B | | -0.19B | -0.05B | -0.17B | | -0.11B | -0.10B | -0.24B | | -0.05B | -0.04B | -0.01B | | 0.00B | -0.05B | -0.05B | | -0.08B | -0.10B | -0.10B |
|
Non Operating Income
|
| 0.14B | 0.18B | 0.13B | -6.01B | 0.13B | -0.22B | 246.22 | 0.16B | 133.87 | 0.10B | 0.23B | -0.17B | -0.12B | 0.09B | 287.99 | -0.30B | 0.26B | 0.22B | 275.68 | 0.28B | 0.22B | -0.21B | 0.38B | 0.18B | 0.31B | -0.17B | 0.44B | -0.09B | -0.14B | -0.08B | -0.00B | 0.35B | 0.15B | -0.21B | -0.19B | 0.19B | -0.07B | -0.17B | 0.18B | 0.11B | -0.11B | -0.24B | 0.21B | 0.19B | -216761.64B | 0.17B | 0.14B | -0.08B | -0.12B | -0.12B | 0.11B | -0.15B | 0.17B | -0.20B |
|
EBT
|
| 1.16B | 1.43B | 2.28B | 1.44B | 1.18B | 1.40B | 2.37B | 1.33B | 1.11B | 1.45B | 2.16B | 1.38B | 0.90B | 1.12B | 1.54B | 0.83B | 0.68B | 0.74B | 1.63B | 0.84B | 0.73B | 0.93B | 1.55B | 0.99B | 0.72B | 0.70B | 1.21B | 0.52B | 0.76B | 0.71B | 0.91B | 0.34B | 0.21B | 0.45B | 1.57B | 0.53B | 0.68B | 0.60B | 0.74B | 0.68B | 0.72B | 0.54B | 0.82B | 0.75B | 0.48B | 0.83B | 0.95B | 0.91B | 0.66B | 0.84B | 1.19B | 0.83B | 0.60B | 0.96B |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | 0.08B | 0.14B | -0.01B | | -0.01B | 0.08B | | | | | | | |
|
Profit After Tax
|
| 0.97B | 1.23B | 1.82B | 87.25B | 0.93B | 1.03B | 0.00B | 1.10B | 1.00B | 1.28B | 1.84B | 1.04B | 0.84B | 0.88B | 1.11B | 0.74B | 0.62B | 0.98B | 1.47B | 0.73B | 0.66B | 0.04B | 1.02B | 0.80B | 0.68B | 0.73B | 0.91B | 0.50B | 0.67B | 0.66B | 1.03B | 0.27B | 0.24B | 0.44B | 1.28B | 0.50B | 0.55B | 0.71B | 0.67B | 0.68B | 0.63B | 0.61B | 0.97B | 0.74B | 0.52B | 0.82B | 0.91B | 0.77B | 0.47B | 0.64B | 0.86B | 0.65B | 0.49B | 0.89B |
|
Equity 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 | -0.00B | -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 | -0.03B | 0.00B | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B |
|
Net Income - Minority
|
-18.45B | | | -18.26B | | | | -19.48B | | | | -17.21B | | | | -9.54B | | | | -11.36B | | | | -0.61B | | | | -0.32B | | | | -0.00B | | | | | | | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | | | | | | | | |
|
Income from Non-Controlling Interests
|
5.59B | 0.38B | 0.48B | 0.72B | 0.47B | 0.37B | 0.02B | 0.04B | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.04B | 0.06B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.00B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.16B | 0.13B | 0.02B |
|
Income from Continuing Operations
|
| 1.16B | 1.43B | 2.28B | 1.44B | 1.18B | 1.40B | 2.37B | 1.33B | 1.11B | 1.45B | 2.16B | 1.38B | 0.90B | 1.12B | 1.54B | 0.83B | 0.68B | 0.74B | 1.63B | 0.84B | 0.73B | 0.93B | 1.55B | 0.99B | 0.72B | 0.70B | 1.21B | 0.52B | 0.76B | 0.71B | 0.91B | 0.34B | 0.21B | 0.45B | 1.57B | 0.53B | 0.68B | 0.60B | 0.74B | 0.69B | 0.72B | 0.46B | 0.68B | 0.76B | 0.48B | 0.84B | 0.88B | 0.91B | 0.66B | 0.84B | 1.19B | 0.83B | 0.60B | 0.96B |
|
Consolidated Net Income
|
| 1.16B | 1.43B | 2.28B | 1.44B | 1.18B | 1.40B | 2.37B | 1.33B | 1.11B | -0.01B | 2.16B | 1.38B | 0.90B | -0.01B | 1.54B | 0.83B | 0.68B | 0.74B | 1.63B | 0.84B | 0.73B | 0.93B | 1.55B | 0.99B | 0.72B | 0.70B | 1.21B | 0.52B | 0.76B | 0.71B | 0.91B | 0.34B | 0.21B | 0.45B | 1.57B | 0.53B | 0.68B | 0.60B | 0.74B | 0.69B | 0.72B | 0.46B | 0.68B | 0.76B | 0.48B | 0.84B | 0.88B | 0.91B | 0.66B | 0.84B | 1.19B | 0.83B | 0.60B | 0.96B |
|
Income towards Parent Company
|
-18.45B | 1.16B | 1.43B | -15.98B | 1.44B | 1.18B | 1.40B | -17.11B | 1.33B | 1.11B | -0.01B | -15.05B | 1.38B | 0.90B | -0.01B | -8.00B | 0.83B | 0.68B | 0.74B | -9.73B | 0.84B | 0.73B | 0.93B | 0.94B | 0.99B | 0.72B | 0.70B | 0.89B | 0.52B | 0.76B | 0.71B | 0.91B | 0.34B | 0.21B | 0.45B | 1.57B | 0.53B | 0.68B | 0.57B | 0.71B | 0.67B | 0.70B | 0.44B | 0.66B | 0.73B | 0.46B | 0.82B | 0.88B | 0.91B | 0.66B | 0.84B | 1.19B | 0.83B | 0.60B | 0.96B |
|
Net Income towards Common Stockholders
|
-18.45B | 1.16B | 1.43B | -15.98B | 1.44B | 1.18B | 1.40B | -17.11B | 1.33B | 1.11B | -0.01B | -15.05B | 1.38B | 0.90B | -0.01B | -8.00B | 0.83B | 0.68B | 0.74B | -9.73B | 0.84B | 0.73B | 0.93B | 0.94B | 0.99B | 0.72B | 0.70B | 0.89B | 0.52B | 0.76B | 0.71B | 0.91B | 0.34B | 0.21B | 0.45B | 1.57B | 0.53B | 0.68B | 0.57B | 0.71B | 0.67B | 0.70B | 0.44B | 0.66B | 0.73B | 0.46B | 0.82B | 0.88B | 0.91B | 0.66B | 0.84B | 1.19B | 0.83B | 0.60B | 0.96B |
|
EPS (Basic)
|
| 0.06 | 0.08 | -50.51B | 19.16B | 9.02B | 7.59B | -51.79B | 19.68B | 8.24B | -0.03B | -49.57B | 21.75B | 8.12B | -0.04B | -38.92B | 0.18B | 7.74B | 4.81B | -106.85B | 18.77B | 8.69B | 10.87B | 15.24B | 20.00B | 8.40B | 5.65B | 16.12B | 11.59B | 9.04B | 5.79B | 14.40B | 21.48B | 13.85B | 8.33B | 19.68B | 17.48B | 10.33B | 5.14B | 17.24B | 16.08B | 8.50B | 3.79B | 10.80B | 16.24B | 5.78B | 6.23B | 15.54B | 19.04B | 8.86B | 21.23B | 22.29B | 20.60B | 8.34B | 17.38B |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | 18.77B | 18.04B | | 15.24B | 20.01B | 17.22B | 15.25B | 16.12B | 11.54B | 18.63B | 17.67B | 14.40B | 21.30B | 13.85B | 17.36B | 19.68B | 17.15B | 20.09B | 13.46B | 17.24B | 15.85B | 18.13B | 11.43B | 11.15B | 16.59B | 14.23B | 16.00B | 15.54B | 19.46B | 22.88B | 21.23B | 22.29B | 21.11B | 20.12B | 17.38B |
|
Shares Outstanding (Weighted Average)
|
| | | 0.32 | 0.08 | 0.13 | 0.18 | 0.33 | 0.07 | 0.13 | 0.21 | 0.30 | 0.06 | 0.11 | 0.15 | 0.21 | 4.63 | 0.09 | 0.15 | 0.09 | 0.04 | 0.08 | 0.09 | 0.06 | 0.05 | 0.09 | 0.12 | 0.06 | 0.05 | 0.08 | 0.12 | 0.06 | 0.02 | 0.01 | 0.05 | 0.08 | 0.03 | 0.07 | 0.11 | 0.04 | 0.04 | 0.08 | 0.12 | 0.06 | 0.05 | 0.08 | 0.13 | 0.06 | 0.05 | 0.07 | 0.04 | 0.05 | 0.04 | 0.07 | 0.06 |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | 0.04 | 0.04 | | 0.06 | 0.05 | 0.04 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.06 | 0.02 | 0.01 | 0.03 | 0.08 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.04 | 0.03 | 0.05 | 0.06 | 0.05 | 0.03 | 0.04 | 0.05 | 0.04 | 0.03 | 0.06 |
|
EBITDA
|
| 1.26B | 1.61B | 0.00B | 106.84B | 1.31B | 1.61B | -33.14B | -32.52B | -34.62B | -33.55B | -29.68B | -25.75B | -24.01B | -20.02B | -18.70B | -18.99B | -21.89B | -23.65B | -23.38B | -24.58B | -23.66B | -24.18B | -23.11B | -22.92B | -19.74B | -17.62B | -18.80B | -19.09B | -18.46B | -17.91B | -17.57B | -14.66B | -11.72B | -11.41B | -12.04B | 0.47B | 0.98B | 1.03B | 1.75B | 0.52B | 1.12B | 1.06B | 1.90B | 0.64B | 1.04B | 1.35B | 2.11B | -15.54B | -13.85B | -13.25B | -11.80B | -12.67B | -13.59B | 1.16B |
|
Interest Expenses
|
| -0.16B | -0.27B | -0.20B | -0.20B | -0.19B | -0.30B | -0.45B | -0.24B | -0.26B | -0.25B | -0.37B | -0.27B | -0.19B | -0.18B | 1.45B | -0.38B | -0.30B | -0.27B | 2.42B | -0.32B | -0.26B | -0.27B | 2.19B | -0.30B | -0.33B | -0.23B | 2.04B | -0.26B | -0.21B | -0.30B | -0.00B | -0.40B | -0.19B | -0.28B | 1.81B | -0.26B | -0.18B | -0.26B | 1.65B | -0.31B | -0.37B | -0.45B | 2.46B | -0.28B | -0.30B | -0.27B | 1.89B | -0.20B | -0.17B | -0.17B | 1.27B | -0.18B | -0.19B | -0.22B |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03% | | 14.66% | 17.47% | -1.51% | | -1.10% | 7.97% | | | | | | | |