|
Revenue
|
0.01B | | 0.14B | 26.58B | 29.51B | 64.12B | 33.78B | 34.71B | 122,324.41B | 48.95B | 204.36B | 68.56B | 201,171.35B | 194,221.86B | | 0.00B | 0.00B | 0.24B | 75,819.14B | 0.11B | | 0.14B | 0.21B | 0.24B | 0.33B | 0.26B | 0.32B | 0.31B | 0.37B | 0.35B | 0.35B | 0.37B | 0.00B | 0.00B | 0.00B | 396,052.27B | 449.89B |
|
Cost of Revenue
|
0.06B | | -0.03B | -0.04B | -0.05B | 0.00B | 16.91B | 0.00B | 0.02B | | | 0.04B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | |
|
Gross Profit
|
-0.05B | | 0.17B | 26.62B | 29.56B | 64.12B | 16.87B | 34.71B | 122,324.40B | | | 68.52B | 201,171.30B | 194,221.81B | | -0.05B | -0.05B | 0.18B | 75,819.11B | 0.08B | | 0.11B | 0.16B | 0.20B | 0.28B | 0.23B | 0.27B | 0.26B | 0.31B | 0.29B | 0.29B | 0.30B | -0.08B | -0.07B | -0.08B | 396,052.20B | |
|
Selling, General & Administrative
|
-0.01B | | -0.03B | -0.00B | -0.00B | 2.98B | 3.11B | 2.56B | 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 | |
|
Other Operating Expenses
|
| | | | | | | 92.00B | 0.04B | 71.27B | 388.53B | 91.83B | 0.11B | 0.10B | | 0.10B | 0.10B | 0.13B | 0.10B | 0.09B | | 0.08B | 0.11B | 0.11B | 0.19B | 0.10B | 0.13B | 0.12B | 0.18B | 0.13B | 0.12B | 0.15B | 0.18B | 0.16B | 0.17B | 0.18B | -0.31B |
|
Operating Expenses
|
-0.01B | | -0.03B | -0.00B | -0.00B | 2.98B | 3.11B | 94.57B | 0.04B | 71.27B | 388.53B | 91.83B | 0.11B | 0.11B | | 0.10B | 0.11B | 0.13B | 0.10B | 0.09B | | 0.08B | 0.11B | 0.11B | 0.19B | 0.10B | 0.13B | 0.13B | 0.19B | 0.13B | 0.13B | 0.16B | 0.18B | 0.17B | 0.18B | 0.18B | -0.31B |
|
Operating Income
|
-0.04B | 475.47B | 0.19B | 0.00B | 50.36B | 57.38B | 0.00B | 0.00B | 0.08B | 86.99B | 0.08B | 117.38B | 0.09B | 0.09B | | 0.00B | 0.00B | 0.10B | -0.02B | 0.02B | | 0.06B | 0.10B | 0.13B | 0.13B | 0.16B | 0.19B | 0.18B | 0.20B | 0.22B | 0.22B | 0.22B | 0.21B | 0.27B | 0.25B | 0.22B | 0.22B |
|
EBIT
|
288.27B | 475.47B | 0.19B | 0.00B | 50.36B | 57.38B | 0.00B | 0.00B | 0.08B | 86.99B | 0.08B | 117.38B | 0.09B | 0.09B | | 0.00B | 0.00B | 0.10B | -0.02B | 0.02B | | 0.06B | 0.10B | 0.13B | 0.13B | 0.16B | 0.19B | 0.18B | 0.20B | 0.22B | 0.22B | 0.22B | 0.21B | 0.27B | 0.25B | 0.22B | 0.22B |
|
Interest & Investment Income
|
| | | | | | | | -0.00B | | | -0.00B | -0.00B | -0.00B | | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.04B | -0.01B | -0.02B | -0.02B | 0.13B | -0.02B | -0.02B | -0.03B | 0.14B |
|
EBT
|
288.27B | 475.47B | 0.19B | 0.00B | 50.36B | 57.38B | 0.00B | 0.00B | 0.09B | 86.99B | 0.08B | 0.11B | 0.08B | 0.07B | | 0.11B | 0.10B | 0.09B | -0.03B | 0.01B | | 0.06B | 0.09B | 0.13B | 0.13B | 0.15B | 0.19B | 0.17B | 0.18B | 0.19B | 0.20B | 0.22B | 0.21B | 0.27B | 0.32B | 0.26B | 0.26B |
|
Tax Provisions
|
-0.04B | | | | | | | | 0.02B | | | 0.03B | 0.02B | 0.02B | | 0.03B | 0.03B | 0.02B | -0.01B | 0.00B | | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.11B |
|
Profit After Tax
|
0.00B | 0.00B | 0.19B | 51.40B | 49.54B | 37.00B | 43.61B | 46.34B | 0.07B | 62.12B | 355.75B | 78.37B | 0.06B | 0.05B | | 65.49B | 62.15B | 0.07B | -0.02B | 0.01B | | 0.05B | 0.07B | 0.10B | 0.10B | 0.11B | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 149.17B | 187.71B | 219.91B | 0.18B | 179.03B |
|
Net Income - Minority
|
| | -0.12B | -0.16B | -0.18B | -0.18B | -0.19B | -1.15B | | | -1.37B | | | | | | | | | | | | | | | | | | | | | | | | | | -3.23B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | 0.40B | 0.40B | 0.00B | 0.00B | 0.38B | 0.01B | 0.40B | 0.00B | -0.00B | 0.00B | 0.39B | | 0.41B | 0.01B | 0.00B | 0.42B | 0.01B | 0.44B | 0.38B | | 0.01B | | 0.38B | | 0.42B | 0.40B | |
|
Income from Continuing Operations
|
288.31B | 475.47B | 0.19B | 0.00B | 50.36B | 57.38B | 0.00B | 0.00B | 0.06B | 86.99B | 0.08B | 0.08B | 0.06B | 0.05B | | 0.08B | 0.07B | 0.07B | -0.02B | 0.00B | | 0.05B | 0.07B | 0.10B | 0.10B | 0.12B | 0.15B | 0.13B | 0.14B | 0.14B | 0.15B | 0.17B | 0.14B | 0.20B | 0.24B | 0.19B | 0.15B |
|
Consolidated Net Income
|
288.31B | | 0.19B | 0.00B | 50.36B | 57.38B | 0.00B | 0.00B | 0.06B | 86.99B | 0.08B | 0.08B | 0.06B | 0.05B | | 0.08B | 0.07B | 0.07B | -0.02B | 0.00B | | 0.05B | 0.07B | 0.10B | 0.10B | 0.12B | 0.15B | 0.13B | 0.14B | 0.14B | 0.15B | 0.17B | 0.14B | 0.20B | 0.24B | 0.19B | 0.15B |
|
Income towards Parent Company
|
288.31B | | 0.08B | -0.16B | 50.19B | 57.20B | -0.19B | -1.15B | 0.06B | 86.99B | -1.29B | 0.08B | 0.06B | 0.05B | | 0.08B | 0.07B | 0.07B | -0.02B | 0.00B | | 0.05B | 0.07B | 0.10B | 0.10B | 0.12B | 0.15B | 0.13B | 0.14B | 0.14B | 0.15B | 0.17B | 0.14B | 0.20B | 0.24B | 0.19B | -3.08B |
|
Net Income towards Common Stockholders
|
288.31B | | 0.08B | -0.16B | 50.19B | 57.20B | -0.19B | -1.15B | 0.06B | 86.99B | -1.29B | 0.08B | 0.06B | 0.05B | | 0.08B | 0.07B | 0.07B | -0.02B | 0.00B | | 0.05B | 0.07B | 0.10B | 0.10B | 0.12B | 0.15B | 0.13B | 0.14B | 0.14B | 0.15B | 0.17B | 0.14B | 0.20B | 0.24B | 0.19B | -3.08B |
|
EPS (Basic)
|
0.60B | 0.18B | | -0.00B | 0.30B | 0.46B | -0.00B | -0.00B | 0.00B | 0.43B | -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 |
|
Shares Outstanding (Weighted Average)
|
481.02 | 0.00B | | 171.34 | 165.14 | 123.33 | 145.37 | 611.05 | 220.38 | 203.56 | 0.00B | 259.01 | 438.31 | 173.73 | | 248.91 | 225.68 | 217.44 | 195.10 | 15.87 | 319.49 | 155.06 | 204.92 | 298.84 | 323.66 | 356.61 | 443.28 | 419.72 | 433.95 | 448.86 | 460.81 | 529.66 | 482.04 | 605.15 | 712.50 | 596.49 | 567.66 |
|
EBITDA
|
0.00B | 0.00B | 0.19B | 51.87B | 58.52B | 65.63B | 67.20B | 67.90B | 87.48B | 96.40B | 102.13B | 131.17B | 122.12B | 120.18B | | 102.32B | 94.64B | 303.54B | -6.01B | 22.27B | | 0.01B | 0.10B | 0.13B | 0.13B | 0.16B | 0.19B | 0.18B | 0.20B | 0.22B | 0.22B | 0.22B | 237.77B | 301.76B | 285.69B | 0.22B | 254.92B |
|
Tax Rate
|
-0.01% | | | | | | | | 28.93% | | | 25.00% | 24.60% | 31.09% | | 24.35% | 27.15% | 24.54% | 27.21% | 24.84% | | 15.71% | 25.20% | 22.07% | 23.87% | 21.96% | 23.88% | 24.05% | 24.95% | 24.60% | 23.75% | 25.41% | 32.30% | 25.94% | 27.09% | 27.35% | 43.41% |