|
Revenue
|
11.30B | 0.07B | 0.06B | 43.93B | 12.04B | 10.14B | 9.91B | 8.62B | 12.10B | 10.11B | 8.94B | 8.63B | 10.76B | 9.11B | 8.81B | 9.07B | 11.55B | 9.79B | 8.86B | 22.85B | 10.52B | 9.59B | 10.21B | 20.06B | 10.20B | 7.92B | 9.01B | 25.13B | 9.24B | 0.06B | 9.21B | 14.12B | 8.73B | 0.15B | 0.16B | 26.88B | 22.05B | 0.34B | 8.48B | 6.91B | 6.67B | 19.19B | 8.11B | 7.47B | 0.21B | 15.71B | 0.22B | 0.18B | 0.17B | 13.46B | 0.08B | 0.20B | -0.10B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | | | | 1.15B | | | | 1.25B | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
3.02B | 20.35B | 52.35B | 15.19B | 20.86B | 3.77B | 22.78B | 15.80B | 13.76B | 11.47B | -1.11B | 18.25B | 21.18B | 7.59B | 16.07B | 12.74B | 22.58B | 7.12B | 15.77B | 17.42B | 13.90B | 16.15B | 12.43B | 17.81B | 21.76B | 0.45B | 2.38B | 42.19B | 12.18B | 16.49B | 19.48B | 56.89B | 16.15B | 13.91B | 14.89B | 65.57B | | | -24.09B | 36.46B | 17.40B | | 11.06B | 20.87B | 9.40B | | | -8.09B | -2.17B | | | | |
|
Other Operating Expenses
|
-0.72B | -1.23B | -2.65B | -0.46B | -0.37B | -0.41B | -0.32B | 46.74B | -0.28B | -0.31B | -0.37B | 21.99B | -0.27B | -0.25B | -0.20B | -0.27B | -0.29B | -0.20B | -0.41B | 45.84B | -0.17B | -0.11B | -0.15B | 38.30B | -0.15B | -0.08B | -0.99B | -38.29B | -0.15B | -0.87B | -0.09B | -53.05B | -16.04B | -13.79B | -14.76B | -65.30B | 0.25B | 4.35B | 24.21B | -0.31B | -17.24B | 4.59B | -10.89B | -0.15B | -0.11B | 0.17B | 0.15B | -0.20B | 2.31B | -0.18B | -0.14B | -0.96B | 0.19B |
|
Operating Expenses
|
2.30B | 19.12B | 49.70B | 14.73B | 20.49B | 3.37B | 22.46B | 62.54B | 13.48B | 11.16B | -1.49B | 40.24B | 20.91B | 7.33B | 15.87B | 12.48B | 22.29B | 6.92B | 15.36B | 63.26B | 13.72B | 16.04B | 12.28B | 56.12B | 21.61B | 0.37B | 1.39B | 3.90B | 12.02B | 15.62B | 19.39B | 3.84B | 0.11B | 0.12B | 0.12B | 0.27B | 0.25B | 4.35B | 0.13B | 36.15B | 0.16B | 4.59B | 0.17B | 20.72B | 9.29B | 0.17B | 0.15B | 0.14B | 0.14B | 0.15B | | | |
|
Operating Income
|
-0.21B | 0.45B | 0.39B | 1.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | 0.07B | 19.26B | 0.09B | 0.09B | 0.07B | 2.18B | 0.08B | 0.05B | 0.04B | 1.84B | | 1.61B | 1.59B |
|
EBIT
|
-0.21B | 0.45B | 0.39B | 1.06B | 0.07B | 0.62B | 0.06B | 1.26B | 0.51B | 0.68B | -0.02B | 0.26B | 0.10B | 0.07B | 0.08B | 0.73B | 0.06B | 0.35B | -0.10B | 1.38B | 0.67B | 0.59B | 0.03B | 0.70B | 0.44B | 0.38B | -0.67B | -0.84B | 0.05B | -0.41B | 0.53B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.08B | 0.40B | 0.04B | -1.55B | 0.07B | 19.26B | 0.09B | 0.09B | 0.07B | 2.18B | 0.08B | 0.05B | 0.04B | 1.84B | | 1.61B | 1.59B |
|
Non Operating Investment Income
|
| | | 0.52B | | | | 0.21B | | | | 0.36B | | | | 0.18B | | | | 0.53B | | | | 0.76B | | | | 0.38B | | | | 0.37B | | | | 0.49B | -0.09B | | | | | 0.18B | | | | 0.51B | | | | | | | |
|
Interest & Investment Income
|
2.94B | 5.56B | 9.54B | 2.97B | 2.90B | 2.91B | 3.04B | 2.93B | 2.89B | 3.02B | 2.71B | 2.75B | 2.70B | 2.79B | 2.83B | 2.49B | 2.66B | 2.67B | 2.49B | 6.12B | 2.67B | 2.94B | 2.65B | 5.93B | 2.37B | 2.50B | 2.24B | 5.14B | 2.13B | 2.34B | 2.07B | 2.08B | 1.98B | 2.20B | 1.98B | 2.11B | | | 2.48B | 1.97B | 1.75B | 8.52B | 2.52B | 1.98B | 1.70B | -0.32B | 2.31B | 2.00B | 1.79B | 5.73B | | | |
|
Other Non Operating Income
|
| | 0.00B | | | -0.01B | -0.01B | 0.05B | 0.02B | 0.00B | -0.00B | -0.22B | -0.02B | | -0.01B | -0.36B | -0.01B | 0.14B | -0.16B | -0.16B | -0.00B | 0.00B | 0.02B | -0.24B | | | | -2.39B | | | 0.01B | -0.83B | | 0.08B | -0.00B | -0.08B | -0.00B | -0.31B | 0.00B | | -0.00B | 1.48B | -0.00B | -0.00B | -0.01B | -0.89B | -0.01B | -0.09B | -0.01B | 0.35B | | 1.23B | 0.08B |
|
Non Operating Income
|
0.00B | 0.52B | 0.55B | 0.01B | | | 0.01B | -0.00B | 0.04B | -0.01B | -0.01B | 0.07B | 0.02B | | 0.00B | 0.04B | 0.13B | 0.03B | 0.02B | -0.00B | 0.00B | 0.01B | 0.04B | 0.17B | 0.01B | | 0.84B | 0.01B | | | 0.76B | 15.54B | | | 0.04B | 0.23B | | | 0.09B | 0.02B | -0.00B | 0.03B | 0.01B | 0.07B | -0.00B | 1.06B | -0.01B | -0.01B | 0.00B | -0.84B | | 0.73B | -0.51B |
|
EBT
|
0.04B | -0.46B | 0.06B | 0.39B | 0.07B | 0.62B | 0.06B | 1.26B | 0.51B | 0.68B | -0.02B | 0.26B | 0.10B | 0.07B | 0.08B | 0.73B | 0.06B | 0.35B | -0.10B | 1.38B | 0.67B | 0.59B | 0.03B | 0.70B | 0.44B | 0.38B | -0.67B | -0.84B | 0.05B | -0.41B | 0.53B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.08B | 0.40B | 0.03B | -1.55B | 0.07B | 0.38B | 0.55B | 1.25B | 0.06B | 0.16B | 0.42B | 0.03B | 0.04B | 0.21B | | 0.21B | -0.15B |
|
Tax Provisions
|
-0.03B | 0.24B | -0.02B | -0.03B | -0.02B | -0.09B | -0.02B | -0.29B | -0.06B | -0.10B | 0.11B | -0.17B | -0.04B | -0.02B | -0.03B | -0.06B | 0.02B | -0.03B | 0.01B | -0.16B | -0.13B | 0.12B | 0.04B | -0.10B | -0.11B | -0.03B | 0.06B | 0.06B | -0.01B | -0.03B | -0.15B | -0.27B | -0.15B | -0.01B | -0.01B | -0.09B | -0.02B | -0.38B | -0.01B | 0.37B | 0.18B | 0.11B | -0.09B | -0.22B | 0.08B | -0.41B | 0.04B | 0.02B | -0.01B | -0.07B | -0.04B | 0.13B | 0.07B |
|
Profit After Tax
|
0.01B | -0.22B | 0.04B | 0.58B | 0.05B | 0.53B | 0.04B | 0.97B | 0.45B | 0.58B | 0.08B | 0.20B | 0.06B | 0.05B | 0.05B | 0.50B | 0.04B | 0.31B | -0.09B | 0.90B | 0.54B | 0.47B | 0.07B | 0.33B | 0.33B | 0.35B | -0.61B | -0.47B | 0.16B | -0.44B | 0.38B | 0.36B | 0.16B | 0.02B | 0.02B | 2.78B | 0.06B | 1.69B | 0.02B | -1.18B | -0.49B | 0.07B | 0.47B | 1.02B | -0.07B | 1.95B | 0.05B | -0.03B | 0.03B | 0.77B | 0.19B | -0.21B | -0.07B |
|
Equity Income
|
0.04B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.06B | 0.02B | 0.01B | 0.01B | -14.82 | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | | | | | | | | | | | | | | | 0.07B | -0.20B | | | -0.08B | -0.08B | -0.08B | 0.38B | -0.08B | -0.07B | -0.06B | -0.01B | | -0.12B | 0.12B |
|
Net Income - Minority
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.07B | -0.70B | 0.08B | 0.42B | 0.09B | 0.71B | 0.07B | 1.55B | 0.57B | 0.78B | -0.13B | 0.42B | 0.13B | 0.09B | 0.11B | 0.79B | 0.04B | 0.38B | -0.10B | 1.54B | 0.80B | 0.47B | -0.02B | 0.80B | 0.55B | 0.42B | -0.73B | -0.90B | 0.06B | -0.38B | 0.68B | 0.30B | 0.20B | 0.05B | 0.05B | 0.11B | 0.09B | 0.78B | 0.03B | -1.91B | -0.11B | 0.27B | 0.64B | 1.47B | -0.02B | 0.57B | 0.37B | 0.01B | 0.05B | 0.28B | | 0.08B | -0.22B |
|
Consolidated Net Income
|
0.07B | -0.70B | 0.08B | 0.42B | 0.09B | 0.71B | 0.07B | 1.55B | 0.57B | 0.78B | -0.13B | 0.42B | 0.13B | 0.09B | 0.11B | 0.79B | 0.04B | 0.38B | -0.10B | 1.54B | 0.80B | 0.47B | -0.02B | 0.80B | 0.55B | 0.42B | -0.73B | -0.90B | 0.06B | -0.38B | 0.68B | 0.30B | 0.20B | 0.05B | 0.05B | 0.11B | 0.09B | 0.78B | 0.03B | -1.91B | -0.11B | 0.27B | 0.64B | 1.47B | -0.02B | 0.57B | 0.37B | 0.01B | 0.05B | 0.28B | | 0.08B | -0.22B |
|
Income towards Parent Company
|
0.06B | -0.71B | 0.08B | 0.41B | 0.09B | 0.69B | 0.07B | 1.55B | 0.57B | 0.78B | -0.13B | 0.42B | 0.13B | 0.09B | 0.11B | 0.79B | 0.04B | 0.38B | -0.10B | 1.54B | 0.80B | 0.47B | -0.02B | 0.80B | 0.55B | 0.42B | -0.73B | -0.90B | 0.06B | -0.38B | 0.68B | 0.30B | 0.20B | 0.05B | 0.05B | 0.11B | 0.09B | 0.78B | 0.03B | -1.91B | -0.11B | 0.27B | 0.64B | 1.47B | -0.02B | 0.57B | 0.37B | 0.01B | 0.05B | 0.28B | | 0.08B | -0.22B |
|
Preferred Dividend Payments
|
| | -0.17B | -0.18B | | -0.11B | | -0.12B | | -0.08B | -0.08B | -0.08B | | -0.08B | | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.06B | -0.71B | 0.64B | -0.37B | 0.45B | 0.35B | 0.71B | 1.93B | -0.13B | -0.11B | 0.02B | 0.05B | 0.63B | 0.19B | 0.41B | 0.48B | 0.20B | 0.38B | -0.10B | 1.54B | 0.80B | 0.47B | -0.02B | 0.80B | 0.55B | 0.42B | -0.73B | -0.90B | 0.06B | -0.38B | 0.68B | 0.30B | 0.20B | 0.05B | 0.05B | 0.11B | 0.09B | 0.78B | 0.03B | -1.91B | -0.11B | 0.27B | 0.64B | 1.47B | -0.02B | 0.57B | 0.37B | 0.01B | 0.05B | 0.28B | | 0.08B | -0.22B |
|
EPS (Basic)
|
| -0.34 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.05 | -0.04 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09 | 0.12 | 0.01 | 0.22 | 0.21 | 0.01 | 0.01 | 0.14 | 0.15 | -0.01 | -0.01 | 0.06 | -0.01 | 0.17 | 0.23 | 0.18 | 0.26 | 0.26 | 0.04 | 0.04 | 0.34 | 0.02 | -0.58 | -0.01 | 0.51 | 0.22 | 0.48 | -0.05 | 0.46 | 0.21 | | -0.10 | -0.20 | | -0.13 | -0.05 |
|
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 | 0.09 | 0.12 | 0.41 | 0.22 | 0.21 | 0.01 | 0.21 | 0.14 | 0.15 | -0.31 | 0.23 | 0.06 | -0.23 | 0.17 | 0.24 | 0.18 | 0.26 | 0.26 | 0.54 | | | 0.67 | -0.58 | -0.23 | 0.04 | 0.22 | 0.48 | -0.05 | 0.46 | 0.21 | -0.11 | -0.10 | -0.20 | -0.16 | -0.13 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
| 2.06B | 414.72 | 177.21 | 263.09 | 446.19 | 413.21 | 0.00B | 2.41B | 2.70B | 14.15 | 26.95 | 327.83 | 424.03 | 625.30 | 868.92 | 105.63 | | | | | | | | | | | | | | | | | | | | 2.32B | 2.26B | | | | 2.44B | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | 414.72 | 177.21 | 263.09 | 446.19 | 413.21 | 923.42 | | | 14.15 | 26.95 | 327.83 | 424.03 | 625.30 | 868.92 | 105.63 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.21B | 3.97B | 0.39B | 1.06B | 0.07B | 0.62B | 0.06B | 1.26B | 0.51B | 0.68B | -0.02B | 0.26B | 0.10B | 0.07B | 0.08B | 0.73B | 0.06B | 0.35B | -0.10B | 1.38B | 0.67B | 0.59B | 0.03B | 0.70B | 0.44B | 0.38B | -0.67B | -0.84B | 0.05B | -0.41B | 0.53B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.08B | 0.40B | 0.04B | -1.55B | 0.07B | 19.26B | 0.09B | 0.09B | 0.07B | 2.18B | 0.08B | 0.05B | 0.04B | -11.17B | | 1.61B | 1.59B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | -0.19B | -0.08B | -0.20B | 0.10B |
|
Tax Rate
|
-75.00 | -52.08 | -37.21 | -8.71 | -26.00 | -14.85 | -30.23 | -23.38 | -12.33 | -14.59 | -475.00 | -65.79 | -36.00 | -32.73 | -37.70 | -8.14 | 35.56 | -9.77 | -9.72 | -11.24 | -19.67 | 20.42 | 173.68 | -14.16 | -25.71 | -8.33 | -8.31 | -6.63 | -28.89 | 6.35 | -28.24 | -892.86 | -371.79 | -31.25 | -33.33 | -380.00 | -24.24 | -95.81 | -30.43 | -23.88 | 263.16 | 28.75 | -15.72 | -17.89 | 125.00 | -248.25 | 10.46 | 58.06 | -30.56 | -35.15 | | 60.20 | -51.47 |