|
Revenue
|
6.27B | 3.41B | 7.73B | 3.50B | 29.60B | 43.24B | 1.03B | 15.03B | 13.09B | 16.56B | 15.30B | 15.62B | 13.78B | 6.04B | 67.83B | 1.76B | 14.73B | 14.36B | 40.40B | 1.76B | 12.39B | 25.27B | 37.67B | 7.53B | 13.05B | 27.69B | 42.53B | 7.84B | 26.42B | 40.01B | -24.47B | 1.99B | 25.95B | 12.80B | 8.09B | 1.99B | 10.79B | 11.78B | 8.24B | 10.15B | 10.50B | 10.53B | 10.68B | 10.02B | 0.96B | 10.42B | 10.98B | 0.60B | 23.27B | 11.95B | 11.44B | 11.98B | 11.96B | 11.83B | 11.82B | 11.36B | 11.98B | 12.51B |
|
Cost of Revenue
|
1.44B | | 1.82B | | 8.51B | 4.56B | 15.77B | 6.53B | 5.76B | 7.29B | 17.83B | 7.10B | 6.20B | | 6.77B | | 4.53B | 4.38B | 12.51B | 16.40B | 4.02B | 4.16B | 12.19B | 15.89B | 4.32B | 8.98B | 13.73B | 17.19B | 8.47B | 12.83B | 16.62B | 5.93B | 7.80B | 3.81B | 15.43B | 4.93B | 3.32B | 3.47B | 10.70B | 2.68B | 2.71B | 2.75B | 2.56B | 2.64B | 2.68B | 2.70B | 2.70B | 4.39B | 2.90B | 9.10B | 2.82B | 4.58B | 6.06B | 4.48B | 10.95B | 4.31B | 6.11B | 4.69B |
|
Gross Profit
|
4.83B | | 5.92B | | 21.09B | 38.68B | -14.73B | 8.50B | 7.32B | 9.27B | -2.52B | 8.52B | 7.58B | | 61.06B | | 10.20B | 9.98B | 27.89B | -14.64B | 8.36B | 21.11B | 25.48B | -8.36B | 8.72B | 18.71B | 28.79B | -9.35B | 17.95B | 27.17B | -41.09B | 6.86B | 18.14B | 8.99B | -7.34B | -2.94B | 7.48B | 8.30B | -2.46B | 7.47B | 7.80B | 7.79B | 8.12B | 7.38B | 7.92B | 7.72B | 8.28B | 8.42B | 20.36B | 2.86B | 8.62B | 7.39B | 5.90B | 7.34B | 0.87B | 7.08B | 5.87B | 7.82B |
|
Amortization - Intangibles
|
| | | | | | | | | | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | 3.63B | 1.85B | 2.19B | | | | 8.54B | 2.18B | | | | | 2.28B | 2.23B | 6.23B | 8.68B | 2.00B | 4.29B | 6.37B | 8.71B | 1.98B | 4.30B | 6.77B | 2.61B | 4.24B | 6.61B | 9.10B | 2.04B | 4.25B | 2.19B | 9.07B | 2.04B | 1.52B | 1.98B | 1.66B | 1.39B | 1.51B | 1.48B | 5.67B | 1.29B | 2.77B | 4.11B | 1.62B | 1.48B | 3.11B | 4.81B | 1.70B | 1.53B | 1.39B | 1.49B | 5.57B | 1.36B | 1.46B | 1.61B |
|
Selling, General & Administrative
|
0.99B | | 1.20B | | 6.29B | 3.11B | 3.12B | 3.19B | 2.79B | 3.49B | 3.34B | 3.28B | 2.90B | | 3.13B | | 3.23B | | 8.94B | 4.62B | 2.84B | 3.00B | 8.72B | -2.05B | 3.11B | 6.60B | 10.06B | -6.53B | 5.99B | 8.81B | -5.73B | 2.83B | 5.73B | 2.69B | 1.76B | 2.36B | 2.37B | 2.36B | 2.19B | 2.18B | 2.25B | 2.20B | 2.20B | 2.16B | 2.32B | 2.19B | 2.26B | 2.43B | 4.97B | 2.53B | 2.39B | 2.57B | 2.60B | 2.51B | 2.54B | 2.56B | 2.66B | 2.69B |
|
Other Operating Expenses
|
3.43B | | 4.23B | | 8.85B | 22.59B | 29.26B | 8.57B | 7.64B | 9.56B | 27.56B | 7.03B | 8.00B | | 8.84B | | 4.64B | 7.67B | 12.85B | 24.09B | 4.11B | 2.25B | 12.43B | 29.67B | 4.41B | 9.15B | 14.01B | 43.07B | 8.65B | 13.12B | 34.17B | 4.36B | 7.94B | 3.88B | 25.20B | 4.57B | 3.37B | 3.52B | 22.00B | 2.75B | 2.78B | 15.69B | -1.47B | 2.67B | 1.43B | 12.67B | 22.30B | 2.93B | -1.07B | 14.59B | 2.89B | 3.13B | 10.28B | 5.32B | 18.08B | 3.00B | 10.36B | 5.51B |
|
Operating Expenses
|
4.42B | | 5.43B | | 18.76B | 27.55B | 34.57B | 11.75B | 10.43B | 13.05B | 39.44B | 12.49B | 10.91B | | 11.98B | | 10.16B | 9.90B | 28.02B | 37.39B | 8.96B | 9.55B | 27.51B | 36.33B | 9.50B | 20.05B | 30.84B | 39.15B | 18.89B | 28.54B | 37.54B | 10.88B | 17.91B | 8.75B | 36.02B | 8.98B | 7.25B | 7.86B | 25.84B | 6.32B | 6.53B | 19.36B | 6.40B | 6.11B | 6.52B | 18.98B | 26.18B | 6.77B | 7.00B | 21.93B | 6.98B | 7.23B | 14.26B | 9.32B | 26.18B | 6.90B | 14.47B | 9.82B |
|
Operating Income
|
1.85B | 0.45B | 2.30B | 0.44B | 6.79B | 9.79B | 0.14B | 3.28B | 2.65B | 3.51B | 3.03B | 3.13B | 2.88B | 0.51B | 23.82B | 0.06B | 2.52B | 0.08B | 6.65B | 0.07B | 1.56B | 1.43B | 4.47B | 0.57B | 1.50B | 3.32B | 5.06B | 0.66B | 3.35B | 5.29B | 6.75B | 0.10B | 3.79B | 1.96B | 0.57B | 0.10B | 1.76B | 2.04B | 0.91B | 1.85B | 1.97B | 5.93B | 2.32B | 1.96B | 0.19B | 2.20B | 2.29B | 0.12B | 2.28B | 2.44B | 2.38B | 2.40B | 2.65B | 2.51B | 2.31B | 2.19B | 2.43B | 2.69B |
|
EBIT
|
1.85B | 0.45B | 2.30B | 0.44B | 6.79B | 9.79B | 0.14B | 3.28B | 2.65B | 3.51B | 3.03B | 3.13B | 2.88B | 0.51B | 23.82B | 0.06B | 2.52B | 0.08B | 6.65B | 0.07B | 1.56B | 1.43B | 4.47B | 0.57B | 1.50B | 3.32B | 5.06B | 0.66B | 3.35B | 5.29B | 6.75B | 1.84B | 3.79B | 1.96B | 0.57B | 0.10B | 1.76B | 2.04B | 0.91B | 1.85B | 1.97B | 5.93B | 2.32B | 1.96B | 2.07B | 2.20B | 2.29B | 2.37B | 2.28B | 2.44B | 2.38B | 2.40B | 2.65B | 2.51B | 2.31B | 2.19B | 2.43B | 2.69B |
|
Interest & Investment Income
|
0.03B | | 0.04B | | 0.12B | 0.14B | 0.15B | 0.13B | 0.10B | 0.11B | -0.64B | 0.10B | 0.10B | | 0.20B | | | -0.23B | 0.06B | 0.48B | | | | | | | | | | | | | | | | | | | 0.43B | | | -0.22B | 0.32B | | | -0.24B | 0.40B | 0.11B | | | 0.93B | 0.12B | 0.11B | 0.14B | 0.12B | 0.09B | 0.09B | 0.18B |
|
Other Non Operating Income
|
-0.16B | | 0.17B | | -0.60B | 1.34B | 1.70B | 1.51B | -1.27B | 0.71B | -0.57B | 1.41B | -1.90B | | -0.21B | | 1.19B | 0.84B | 4.62B | 4.71B | 0.10B | 0.65B | 1.28B | 2.04B | -1.83B | -1.90B | -1.31B | 1.96B | 1.56B | -0.99B | 0.81B | -0.04B | -0.55B | 0.35B | -0.27B | -3.97B | 4.04B | 0.34B | -1.76B | 0.81B | -0.24B | 0.58B | 0.48B | -1.10B | -1.34B | -1.24B | 0.22B | -0.25B | -1.57B | -0.91B | -0.84B | -0.04B | 1.97B | -1.30B | 3.53B | 0.02B | -0.56B | 0.34B |
|
EBT
|
1.62B | 0.45B | 2.14B | 0.44B | 3.11B | 2.20B | 2.02B | 3.74B | 1.36B | 3.73B | 1.82B | 3.22B | 1.37B | 0.51B | 2.32B | 0.06B | 2.52B | -0.15B | 7.20B | 1.34B | 1.56B | 1.43B | 4.47B | 0.57B | 1.50B | 3.32B | 5.06B | 0.66B | 3.35B | 5.29B | 6.75B | 1.77B | 3.79B | 1.96B | 0.57B | -1.73B | 1.26B | 1.03B | 0.97B | 1.42B | 1.55B | 1.56B | -0.08B | 1.53B | 1.14B | 1.47B | 1.75B | 2.42B | 1.82B | 1.92B | 1.40B | 1.50B | 0.24B | 0.92B | 0.78B | 1.54B | 2.03B | 2.00B |
|
Tax Provisions
|
0.46B | 5.89B | 0.82B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43B | | | | | | | | | | | |
|
Profit After Tax
|
1.15B | -5.44B | 1.32B | 0.44B | 4.03B | 4.94B | 1.20B | 2.55B | 3.36B | 5.92B | 7.03B | 2.18B | 3.11B | 5.71B | 1.06B | 3.13B | 0.55B | 0.92B | 1.18B | 2.09B | 0.27B | 0.43B | 0.78B | 0.44B | 1.77B | 2.70B | 2.96B | 2.22B | 0.99B | 2.01B | 2.66B | 1.01B | 1.77B | 0.67B | 1.21B | -1.22B | -0.40B | 0.85B | 1.81B | 0.09B | 2.14B | 0.79B | 1.10B | 1.50B | 2.23B | 3.09B | 3.87B | 1.67B | 1.46B | 0.12B | 1.03B | 0.79B | 0.72B | 0.42B | 1.14B | 0.92B | 2.10B | 1.31B |
|
Equity Income
|
| | | | 0.07B | 0.04B | -0.27B | 0.00B | -0.01B | 0.09B | -0.14B | -0.03B | | | | | | | | -0.08B | | | | | | | | | | | | 0.00B | | | | 0.00B | -0.01B | 0.03B | -0.03B | | | -0.01B | 0.01B | | | 0.00B | -0.09B | -0.03B | | | -0.52B | -0.09B | -0.07B | -0.09B | -0.48B | 0.00B | 0.00B | 0.00B |
|
Net Income - Minority
|
| | | | 0.28B | 0.38B | 0.40B | | | | 0.05B | 0.00B | | | | | 0.06B | 0.04B | 0.09B | 0.11B | 0.02B | 0.07B | 0.13B | 0.17B | 0.04B | 0.10B | 0.18B | -0.02B | 0.04B | 0.09B | 0.10B | 0.04B | 0.07B | 0.13B | 0.13B | 0.04B | 0.09B | 0.17B | 0.20B | 0.05B | 0.11B | 0.20B | 0.19B | 0.06B | 0.13B | 0.21B | 0.27B | 0.06B | 0.13B | 0.21B | 0.27B | 0.05B | 0.10B | 0.17B | 0.23B | 0.05B | 0.12B | 0.22B |
|
Income from Non-Controlling Interests
|
| 0.06B | | | | 0.12B | 0.05B | | | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.16B | -5.44B | 1.32B | 0.44B | 3.11B | 2.20B | 2.02B | 3.74B | 1.36B | 3.73B | 1.82B | 3.22B | 1.37B | 0.51B | 2.32B | 0.06B | 2.52B | -0.15B | 7.20B | 1.34B | 1.56B | 1.43B | 4.47B | 0.57B | 1.50B | 3.32B | 5.06B | 0.66B | 3.35B | 5.29B | 6.75B | 1.83B | 3.79B | 1.96B | 0.57B | -1.73B | 1.26B | 1.03B | 0.97B | 1.42B | 1.55B | 1.56B | -0.08B | 1.53B | 1.14B | 1.47B | -0.68B | 1.90B | 1.82B | 1.92B | 1.40B | 1.50B | 0.24B | 0.92B | 0.78B | 1.54B | 2.03B | 2.00B |
|
Consolidated Net Income
|
1.16B | -5.44B | 1.32B | 0.44B | 3.11B | 2.20B | 2.02B | 3.74B | 1.36B | 3.73B | 1.82B | 3.22B | 1.37B | 0.51B | 2.32B | 0.06B | 2.52B | -0.15B | 7.20B | 1.34B | 1.56B | 1.43B | 4.47B | 0.57B | 1.50B | 3.32B | 5.06B | 0.66B | 3.35B | 5.29B | 6.75B | 1.83B | 3.79B | 1.96B | 0.57B | -1.73B | 1.26B | 1.03B | 0.97B | 1.42B | 1.55B | 1.56B | 5.31B | 0.00B | -0.01B | 0.14B | -0.48B | | | | | 1.50B | 0.24B | 0.92B | 0.78B | 1.54B | 2.03B | 2.00B |
|
Income towards Parent Company
|
1.15B | -5.44B | 1.32B | 0.44B | 2.06B | 1.52B | 1.95B | 2.55B | 0.81B | 2.56B | 1.12B | 2.17B | 0.94B | 0.51B | 1.06B | 0.06B | 2.58B | -0.30B | -1.64B | 0.93B | 1.58B | 1.49B | 4.61B | 0.74B | 1.54B | 3.42B | 5.24B | 0.64B | 3.39B | 5.37B | 6.85B | 1.01B | 3.86B | 2.09B | 0.71B | -1.25B | 0.86B | 1.00B | 1.66B | 1.46B | 1.66B | 0.79B | 5.50B | 0.06B | 0.12B | 0.36B | -0.21B | 0.06B | 0.13B | 0.21B | 0.27B | 1.55B | 0.35B | 2.93B | 1.02B | 1.59B | 2.15B | 1.22B |
|
Net Income towards Common Stockholders
|
1.15B | -5.44B | 1.32B | 0.44B | 2.06B | 1.52B | 1.95B | 2.55B | 0.81B | 2.56B | 1.12B | 2.17B | 0.94B | 0.51B | 1.06B | 0.06B | 2.58B | -0.30B | -1.64B | 0.93B | 1.58B | 1.49B | 0.78B | 0.44B | 1.54B | 3.42B | 2.96B | 2.22B | 3.39B | 5.37B | 6.85B | 1.05B | 3.86B | 2.09B | 0.71B | -1.25B | 0.86B | 1.00B | 1.66B | 1.46B | 1.66B | 0.79B | 5.50B | 0.06B | 0.12B | 0.36B | -0.21B | 0.06B | 0.13B | 0.21B | 0.27B | 1.55B | 0.35B | 2.93B | 1.02B | 1.59B | 2.15B | 1.22B |
|
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 |
|
EPS (Weighted Average and Diluted)
|
| -0.00B | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |
|
Shares Outstanding (Diluted Average)
|
| 0.00B | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
1.00B | 0.29B | 0.51B | 0.28B | 10.84B | 15.69B | 1.12B | 0.14B | 2.65B | 3.51B | 20.16B | 5.05B | 2.88B | 0.55B | 30.09B | 0.07B | 4.57B | 4.46B | 12.38B | 0.08B | 3.43B | 3.38B | 10.16B | 0.63B | 3.54B | 7.64B | 11.69B | 0.74B | 7.53B | 11.47B | 14.92B | 0.12B | 8.03B | 4.04B | 0.65B | 0.12B | 3.55B | 3.91B | 0.98B | 3.83B | 7.86B | 4.07B | 3.93B | 3.91B | 0.36B | 4.09B | 16.49B | 0.25B | 8.87B | 13.82B | 17.80B | 4.73B | 4.84B | 3.37B | 17.17B | 4.46B | 9.40B | 0.66B |
|
Interest Expenses
|
-0.15B | | -0.15B | | 1.24B | -1.98B | -0.45B | -0.48B | -0.42B | -0.53B | 0.29B | -0.51B | -0.52B | | -0.63B | | | 1.33B | -0.49B | 0.54B | | | | | | | | | | | | | | | | | | | 0.38B | 0.43B | 0.42B | 0.36B | 0.38B | 0.43B | 0.93B | 1.38B | 1.87B | -0.59B | 0.46B | 0.52B | 0.53B | -0.79B | 0.68B | -0.74B | 2.34B | -0.72B | 0.70B | -0.89B |
|
Tax Rate
|
28.65% | 1,297.64% | 38.30% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.59% | | | | | | | | | | | |