|
Revenue
|
0.09B | 0.34B | 0.33B | 0.47B | 0.42B | 0.63B | -5.34B | 0.25B | 0.46B | 0.69B | -0.42B | 0.29B | 0.52B | 0.77B | -0.41B | 0.38B | 0.70B | 1.05B | -0.60B | 0.45B | 0.83B | 1.26B | -0.45B | 0.50B | 0.91B | 1.35B | 0.76B | 0.46B | 835,517.93B | 1.26B | 0.78B | 0.50B | 906,678.65B | 1.32B | 1.85B | 0.48B | 0.58B | 0.52B | 0.70B | 354.57B | 302.11B | 322.39B | 426.51B | 504.62B | 312.30B | 394.06B | 424.09B | 509,007,000.00B | 302.53B | 538.02B | 651.50B | 624,227.68B | 1,254,914.23B | 1,932,680.90B | 2,656,878.40B | 0.70B | 1,325,983.24B | 2,021,001.96B | 2.62B | 804,637,000.00B | 1.49B | 1,571.72B | 0.00B | 0.89B | 1.61B | 2,393,158.58B | 973.28B |
|
Cost of Revenue
|
0.20B | 0.21B | 0.19B | 0.25B | 0.24B | 0.36B | -6.73B | 0.15B | 0.27B | 0.41B | -0.25B | 0.17B | 0.31B | 0.46B | -0.25B | 0.22B | 0.42B | 0.63B | 0.91B | 0.27B | 0.51B | 0.77B | 1.08B | 0.29B | 0.54B | 0.80B | 1.11B | 0.27B | 486,519.29B | 0.74B | 1.03B | 0.28B | 0.53B | 0.77B | 1.07B | 0.27B | 0.34B | 0.31B | 0.40B | 0.00B | 178.62B | 190.73B | 245.06B | 292.63B | 197.12B | 239.01B | 227.91B | 308,951,000.00B | 163.19B | 347.20B | 394.32B | 0.38B | 762,267.43B | 1,182,137.73B | 1,628,701.82B | 0.43B | 807,871.79B | 1,232,599.86B | 1.60B | 0.48B | 589.48B | 890.58B | 1.95B | 0.53B | 981,430.20B | 1,469,183.13B | 0.00B |
|
Gross Profit
|
-0.11B | 0.16B | 0.14B | 0.22B | 0.18B | 0.27B | -5.07B | 0.11B | 0.19B | 0.28B | -0.17B | 0.12B | 0.21B | 0.31B | -0.16B | 0.16B | 0.28B | 0.42B | -0.25B | 0.18B | 0.33B | 0.49B | -0.16B | 0.21B | 0.37B | 0.55B | 0.32B | 0.19B | 0.35B | 522,271.78B | 0.33B | 0.22B | 380,098.44B | 0.55B | 0.78B | 0.21B | 0.24B | 0.21B | 0.30B | 151.85B | 123.49B | 131.66B | 181.45B | 211.98B | 115.19B | 155.05B | 196.18B | 200,056,000.00B | 139.34B | 190.82B | 257.18B | 246,208.42B | 492,646.80B | 750,543.17B | 1,028,176.57B | 0.28B | 518,111.45B | 788,402.10B | 0.00B | 0.33B | 0.59B | 681.14B | 0.00B | 0.36B | 631,249.33B | 923,975.45B | 393.11B |
|
Amortization - Intangibles
|
0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.05B | 0.07B | -16.07B | -0.11B | -0.07B | -17.24B | 0.01B | 0.04B | | | -163.05B | -0.05B | 0.09B | 0.14B | 0.01B | 0.07B | 0.13B | 0.20B | -0.27B | 0.08B | 0.16B | 0.25B | -0.34B | 0.09B | 0.17B | 0.26B | 170.02B | 0.08B | -0.16B | -0.25B | -0.35B | 0.09B | 0.18B | 0.26B | 0.35B | 0.09B | -0.16B | -0.22B | -0.31B | -0.08B | | | | | | | | | | | | -0.09B | -0.21B | -0.33B | -0.43B | -0.11B | 0.22B | -0.35B | -0.43B | -0.13B | -0.26B | -0.39B | -0.56B | -0.14B | -0.27B | -0.41B | 0.27B |
|
Restructuring Costs
|
| | -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 | | 0.29B | | 1.10B | -1.37B | -0.92B | -1.41B | 0.38B | -0.00B | 0.35B | -1.48B | -2.04B | -0.00B | -1.61B | -1.88B | -2.08B | -0.00B | -1.78B | -2.06B | -3.38B | -0.00B | -2.47B | -2.76B | -4.00B | -0.00B | -3.07B | -3.50B | -4.23B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.03B | -0.01B | -0.02B | -0.03B | -0.03B | -0.01B | | | -0.04B | -0.01B | -0.02B | -0.02B | -0.03B | -0.01B | -0.01B | -0.02B | | -0.01B | -0.01B | -0.02B | -0.02B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
-0.05B | 0.07B | -16.07B | -0.12B | -0.07B | -17.25B | 0.01B | 0.04B | | | -163.05B | -0.05B | 0.09B | 0.14B | 0.01B | 0.07B | 0.13B | 0.20B | -0.27B | 0.08B | 0.16B | 0.24B | -0.34B | 0.09B | 0.17B | 0.26B | 170.02B | 0.08B | -0.17B | -0.25B | -0.35B | 0.09B | 0.18B | 0.26B | 0.35B | 0.09B | -0.16B | -0.22B | -0.32B | -0.08B | 0.29B | | 1.10B | -1.37B | -0.92B | -1.41B | 0.38B | -0.00B | 0.35B | -1.48B | -2.04B | -0.09B | -1.81B | -2.20B | -2.51B | -0.11B | -1.55B | -2.41B | -3.82B | -0.13B | -2.73B | -3.15B | -4.56B | -0.14B | -3.35B | -3.90B | -3.96B |
|
Operating Income
|
0.03B | 0.37B | 0.05B | 0.00B | 0.42B | 0.06B | -1.89B | 0.06B | 0.19B | 0.28B | 162.88B | 0.17B | 0.12B | 0.17B | -0.18B | 0.08B | 0.15B | 0.22B | 0.02B | 0.10B | 0.17B | 0.06B | 0.12B | 0.00B | 0.06B | 0.06B | 0.10B | 0.09B | 37.22B | 40.04B | 0.11B | 119,300.00B | 33.52B | 68,300.00B | 63.19B | 0.13B | 0.05B | 0.05B | 119,500.00B | 78.89B | 53.68B | 59.19B | 95.02B | 75.96B | 16.24B | 49.98B | 131.87B | 79,106,000.00B | 67.85B | 59.15B | 100.23B | 95,418.35B | 63.90B | 68.77B | 115.04B | 98,336,000.00B | 69.68B | 78.14B | 156.56B | 124,595,000.00B | 73.58B | 78.59B | 142.98B | 132,813,000.00B | 79.87B | 91.93B | 157.37B |
|
EBIT
|
0.03B | 0.37B | 0.05B | 0.00B | 0.42B | 0.06B | -1.89B | 0.06B | 0.19B | 0.28B | 162.88B | 0.17B | 0.12B | 0.17B | -0.18B | 0.08B | 0.15B | 0.22B | 0.02B | 0.10B | 0.17B | 0.06B | 0.12B | 0.00B | 0.06B | 0.06B | 0.10B | 0.09B | 37.22B | 40.04B | 0.11B | 119,300.00B | 33.52B | 68,300.00B | 63.19B | 0.13B | 0.05B | 0.05B | 119,500.00B | 78.89B | 53.68B | 59.19B | 95.02B | 75.96B | 16.24B | 49.98B | 131.87B | 79,106,000.00B | 67.85B | 59.15B | 100.23B | 95,418.35B | 63.90B | 68.77B | 115.04B | 98,336,000.00B | 69.68B | 78.14B | 156.56B | 124,595,000.00B | 73.58B | 78.59B | 142.98B | 132,813,000.00B | 79.87B | 91.93B | 157.37B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | -0.01B | 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 | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | 0.01B | 0.03B | 0.03B | 0.04B | 0.01B | 0.02B | 0.03B | -0.03B | | 0.01B | 0.02B | | 0.00B | 0.01B | 0.01B | -0.00B |
|
Other Non Operating Income
|
0.00B | 0.00B | -0.00B | 0.00B | 0.06B | -0.00B | 0.08B | 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 | 0.03B | 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 | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.03B | -2.92B | -5.35B | 3.63B | -4.43B | -0.00B | -1.49B | -3.71B | -4.42B | -0.00B | 0.01B | -0.00B | -0.01B | -0.00B | 0.01B | -0.01B | -1.28B | -0.00B | -0.01B | -0.01B | -0.03B | -0.00B | -0.00B | 0.00B | -10.62B |
|
Non Operating Income
|
-0.00B | -0.01B | -0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | 0.04B | -10.28B | -4.55B | -12.39B | -12.61B | -0.00B | -16.41B | -13.10B | -7.42B | -0.00B | -1.46B | -9.94B | -6.47B | -0.00B | -7.19B | -16.04B | -8.25B | -0.00B | -9.57B | -12.76B | -6.17B | -0.00B | -12.65B | -13.06B | -10.57B |
|
EBT
|
0.04B | 0.37B | 0.05B | -0.01B | 0.07B | 0.09B | -0.15B | 0.04B | 0.06B | 0.09B | -0.05B | 0.04B | 0.05B | 0.07B | -0.03B | 0.04B | 0.06B | 0.08B | -0.06B | 0.03B | 0.04B | 0.05B | 0.01B | 0.05B | 0.07B | 0.08B | 0.07B | 0.05B | 0.06B | 0.09B | 0.08B | 0.06B | 0.08B | 0.11B | 0.17B | 0.06B | 0.03B | 0.03B | 0.08B | 0.06B | 0.03B | 0.04B | 0.18B | 56.61B | 2.78B | 40.72B | 77.91B | 0.00B | 15.12B | 41.91B | 79.06B | 0.07B | 0.11B | 0.16B | 0.23B | 0.08B | 0.11B | 0.18B | 112.67B | 0.11B | 0.16B | 0.21B | 149.79B | 0.12B | 0.17B | 0.25B | 134.09B |
|
Tax Provisions
|
-0.01B | -0.01B | -0.02B | 0.07B | 0.02B | 0.02B | | 0.01B | 0.02B | 0.02B | -0.01B | -0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | -0.02B | 0.01B | 0.01B | 0.01B | -0.05B | 0.01B | 0.02B | 0.02B | 0.04B | 0.02B | -0.03B | 0.03B | 0.05B | 0.02B | 0.03B | 0.03B | 0.05B | 0.02B | -0.02B | -0.01B | -0.03B | -0.01B | -0.01B | -0.00B | -0.06B | -7.62B | -2.20B | -14.41B | -30.67B | -0.00B | -13.35B | -2.00B | -7.13B | -0.04B | -0.05B | -0.07B | -0.10B | -0.04B | 0.05B | -0.06B | -0.09B | -0.04B | -0.07B | -0.08B | -0.13B | -0.04B | -0.06B | -0.08B | -29.11B |
|
Profit After Tax
|
0.02B | 0.03B | 0.03B | 0.06B | 0.05B | 0.04B | -1.19B | 0.03B | 0.04B | 0.06B | -0.04B | 0.02B | 0.04B | 0.05B | -0.02B | 0.03B | 0.04B | 0.06B | -0.03B | 0.02B | 0.03B | 0.04B | -0.01B | 0.04B | 0.04B | 0.06B | 0.04B | 0.03B | 0.04B | 0.06B | 0.06B | 0.04B | 0.05B | 0.07B | 0.12B | 0.04B | 0.01B | 0.02B | 0.06B | 0.05B | 0.02B | 0.04B | 0.12B | 48.99B | 0.58B | 26.31B | 47.24B | 0.00B | 1.77B | 39.91B | 71.93B | 0.03B | 0.06B | 0.09B | 0.13B | 0.05B | 0.05B | 0.11B | 82.41B | 0.07B | 0.09B | 0.13B | 99.44B | 0.08B | 0.11B | 0.17B | 104.98B |
|
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 | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Net Income - Minority
|
-809.00 | -851.00 | -0.00B | -0.00B | | -1.76B | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.17B | | -0.00B | -0.00B | -0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | 0.00B | 0.00B | | 773.00 | 0.00B | 0.00B | -549.00 | 879.00 | 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 | -1.00B | 0.72B | -0.38B | -0.46B | -0.00B | -0.29B | -0.55B | -0.27B | -0.00B | 0.39B | -0.54B | -1.60B | -0.00B | 0.20B | 0.16B | -1.67B | -512.00 | -0.27B | -0.35B | -0.84B | -462.00 | 0.50B | -0.40B | -1.42B |
|
Income from Continuing Operations
|
0.05B | 0.38B | 0.07B | -0.08B | 0.05B | 0.07B | -0.15B | 0.03B | 0.04B | 0.06B | -0.04B | 0.05B | 0.04B | 0.05B | -0.04B | 0.03B | 0.04B | 0.06B | -0.03B | 0.02B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.06B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | 0.04B | 0.05B | 0.07B | 0.12B | 0.04B | 0.05B | 0.04B | 0.11B | 0.07B | 0.04B | 0.04B | 0.23B | 64.23B | 4.98B | 55.13B | 108.59B | 0.00B | 28.47B | 43.92B | 86.19B | 0.12B | 0.16B | 0.22B | 0.34B | 0.12B | 0.05B | 0.24B | 112.75B | 0.15B | 0.22B | 0.30B | 149.92B | 0.15B | 0.23B | 0.33B | 163.19B |
|
Consolidated Net Income
|
0.05B | 0.38B | 0.07B | -0.08B | 0.05B | 0.07B | -0.15B | 0.03B | 0.04B | 0.06B | -0.04B | 0.05B | 0.04B | 0.05B | -0.04B | 0.03B | 0.04B | 0.06B | -0.03B | 0.02B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.06B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | 0.04B | 0.05B | 0.07B | 0.12B | 0.04B | 0.05B | 0.04B | 0.11B | 0.07B | 0.04B | 0.04B | 0.23B | 64.23B | 4.98B | 55.13B | 108.59B | 0.00B | 28.47B | 43.92B | 86.19B | 0.12B | 0.16B | 0.22B | 0.34B | 0.12B | 0.05B | 0.24B | 112.75B | 0.15B | 0.22B | 0.30B | 149.92B | 0.15B | 0.23B | 0.33B | 163.19B |
|
Income towards Parent Company
|
0.05B | 0.38B | 0.07B | -0.08B | 0.05B | 0.07B | -0.15B | 0.03B | 0.04B | 0.06B | -0.04B | 0.02B | 0.04B | 0.05B | -0.02B | 0.03B | 0.04B | 0.06B | -0.03B | 0.02B | 0.03B | 0.04B | -0.01B | 0.04B | 0.04B | 0.06B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.07B | 0.12B | 0.04B | 0.01B | 0.02B | 0.06B | 0.05B | 0.02B | 0.04B | 0.12B | 47.99B | 1.30B | 25.93B | 46.78B | 0.00B | 1.49B | 39.35B | 71.66B | 0.03B | 0.06B | 0.09B | 0.13B | 0.04B | 0.05B | 0.11B | 80.74B | 0.07B | 0.09B | 0.13B | 98.60B | 0.08B | 0.11B | 0.17B | 103.56B |
|
Net Income towards Common Stockholders
|
0.05B | 0.38B | 0.07B | -0.08B | 0.05B | 0.07B | -0.15B | 0.03B | 0.04B | 0.06B | -0.04B | 0.02B | 0.04B | 0.05B | -0.02B | 0.03B | 0.04B | 0.06B | -0.03B | 0.02B | 0.03B | 0.04B | -0.01B | 0.04B | 0.04B | 0.06B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.07B | 0.12B | 0.04B | 0.01B | 0.02B | 0.06B | 0.05B | 0.02B | 0.04B | 0.12B | 47.99B | 1.30B | 25.93B | 46.78B | 0.00B | 1.49B | 39.35B | 71.66B | 0.03B | 0.06B | 0.09B | 0.13B | 0.04B | 0.05B | 0.11B | 80.74B | 0.07B | 0.09B | 0.13B | 98.60B | 0.08B | 0.11B | 0.17B | 103.56B |
|
EPS (Basic)
|
| | 0.09 | -0.37 | 0.21 | 0.01 | -1.55 | | 0.19 | 0.27 | -0.16 | 0.11 | 0.16 | 0.21 | -0.08 | | 0.15 | 0.20 | -0.12 | 0.09 | 0.11 | 0.13 | -0.05 | 0.13 | 0.17 | 0.21 | 0.16 | 0.12 | 0.14 | 0.20 | 0.20 | 0.16 | 0.19 | 0.27 | 0.44 | 0.04 | 0.05 | 0.06 | 0.21 | 0.17 | | | 0.65 | 946.57 | | | 362.93 | 0.00 | 1.57 | | 75.70 | 0.95 | 0.06 | 0.10 | 0.46 | 0.95 | 0.20 | 0.12 | 298.22 | 0.95 | 0.35 | 0.14 | 364.18 | 0.29 | 0.42 | 0.62 | 382.51 |
|
Shares Outstanding (Weighted Average)
|
| | 0.76B | 0.23B | 0.23B | 7.60B | 0.10B | | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.27B | | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.95B | 0.27B | 0.27B | 0.27B | 0.27B | | | 0.18B | 0.05B | | | 0.13B | 0.04B | 0.95B | | 0.95B | 0.03B | 0.95B | 0.95B | 0.27B | 0.05B | 0.27B | 0.95B | 0.27B | 0.07B | 0.27B | 0.95B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B |
|
EBITDA
|
0.03B | 75.57B | 0.06B | 165.97B | 86.59B | 0.08B | -2.34B | 0.04B | 0.19B | 0.28B | 162.88B | 0.01B | 0.12B | 0.17B | -0.18B | 0.08B | 0.15B | 0.22B | 0.02B | 0.10B | 0.10B | 0.11B | 289.40B | 74.72B | 0.10B | 0.10B | 0.14B | 0.13B | 62.06B | 63.77B | 0.15B | 0.16B | 57.44B | 0.11B | 87.22B | 0.17B | 0.09B | 0.09B | 0.16B | 99.70B | 74.85B | 81.31B | 116.69B | 103.96B | 42.83B | 77.28B | 155.29B | 0.00B | 89.80B | 84.69B | 127.75B | 0.00B | 93.88B | 99.29B | 148.26B | 0.00B | 99.77B | 132.77B | 159.07B | 0.00B | 109.26B | 114.63B | 182.18B | 0.00B | 119.32B | 133.13B | 199.96B |
|
Interest Expenses
|
-0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | -0.03B | 0.01B | 0.03B | 0.05B | -0.06B | 0.02B | 0.03B | 0.04B | -0.03B | 0.01B | 0.03B | 0.04B | -0.05B | 0.01B | 0.03B | 0.04B | 0.06B | 0.01B | -0.02B | -0.03B | -0.06B | -0.01B | | | | | | | | | | | | -0.01B | -0.03B | -0.04B | -0.06B | -0.01B | 0.03B | -0.05B | -0.07B | -0.02B | -0.03B | -0.05B | -0.07B | -0.02B | -0.03B | -0.05B | 0.03B |
|
Tax Rate
|
-18.66% | -3.35% | -45.58% | -475.97% | 26.61% | 26.76% | | 27.35% | 26.64% | 26.57% | 27.86% | -31.88% | 30.97% | 32.85% | -28.62% | 27.21% | 26.87% | 27.94% | 40.19% | 26.68% | 20.00% | 23.20% | -336.24% | 24.62% | 31.94% | 28.87% | 59.40% | 34.59% | -39.27% | 36.55% | 60.48% | 30.01% | 32.50% | 30.60% | 30.33% | 29.25% | -59.39% | -45.21% | -30.71% | -17.59% | -34.33% | -5.26% | -31.41% | -13.46% | -79.13% | -35.39% | -39.37% | -30.90% | -88.28% | -4.78% | -9.02% | -54.16% | -45.33% | -41.91% | -44.82% | -44.39% | 49.52% | -36.30% | -0.08% | -36.08% | -40.82% | -37.57% | -0.09% | -31.12% | -33.54% | -32.65% | -21.71% |