|
Revenue
|
3.85B | 3.54B | 3.95B | 8.53B | 4.98B | 5.09B | 0.13B | 10.84B | 5.49B | 4.99B | 5.36B | 17.80B | 6.13B | 4.10B | 5.17B | 15.71B | 0.20B | 0.41B | 4.55B | 3.57B | 2.58B | 1.02B | -15.77B | 4.65B | 2.37B | -6.53B | 12.78B | 0.18B | 0.21B | -5.49B | 1.17B | 4.15B | 3.80B | 0.14B | 0.43B | 4.20B | 4.04B | 0.13B | 17.86B | 3.13B | -7.01B | 0.10B | 0.01B | 2.81B | -6.10B | 1.72B | 1.92B | 0.05B | 0.07B | 13.58B | -20.26B | 5.53B | -16.52B | 31.13B | -45.71B | 9.40B | 10.10B | 9.67B | -66.78B | 8.99B | 8.82B | 9.78B |
|
Cost of Revenue
|
| | | | 3.15B | 3.49B | 3.41B | 3.63B | 3.32B | 3.38B | 3.47B | 3.70B | 3.64B | 3.67B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
7.34B | 7.11B | 6.56B | 13.62B | 7.02B | 7.22B | 6.38B | 7.53B | 6.90B | 7.46B | 20.74B | 28.39B | 7.15B | 7.14B | 21.30B | -8.46B | 6.92B | 7.29B | 20.70B | 6.18B | 26.17B | | 6.74B | 6.38B | 7.28B | 6.92B | 6.72B | 6.80B | 6.97B | 7.27B | -22262866.59B | 7.40B | 6.97B | 6.67B | 27.10B | 6.87B | 6.63B | 20.10B | 27.08B | 6.38B | 5.36B | 5.82B | 5.42B | 6.22B | 6.15B | 18.38B | -5.47B | 6.06B | 6.43B | 6.89B | 6.62B | 7.47B | 7.83B | 8.66B | 8.00B | 8.93B | 9.94B | 9.57B | 9.96B | 9.81B | 9.86B | 10.64B |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.02B | | | | -0.03B | | |
|
Selling, General & Administrative
|
-2.69B | 0.37B | -5.72B | -2.37B | -1.18B | -1.36B | -1.27B | -2.45B | -1.25B | -1.29B | -3.77B | -5.33B | -1.35B | -1.41B | -4.01B | -13.20B | -1.31B | -1.40B | -4.00B | -1.11B | -5.14B | -3.76B | -5.10B | -1.28B | -5.07B | 6.30B | -12.27B | | | 6.58B | -13.08B | -0.00B | -6.32B | | | -0.00B | -5.71B | | -13.17B | -2.35B | -2.06B | | -10.84B | -2.78B | 7.57B | -8.23B | -10.90B | | | -11.30B | -10.92B | -2.87B | 8.65B | -14.64B | 9.74B | -3.27B | -3.33B | -3.26B | 11.15B | -3.35B | -3.23B | -3.73B |
|
Restructuring Costs
|
| | | | | | | | | | | -3.32B | | | | -3.45B | | | | | | -3.76B | -5.10B | -1.28B | -1.31B | -1.28B | -5.01B | -1.21B | -1.25B | -1.32B | -5.35B | -1.36B | -1.30B | -1.24B | -4.99B | -1.11B | -1.10B | -1.08B | -4.39B | -0.95B | -0.83B | -0.85B | -3.70B | -0.98B | -0.96B | -2.83B | -3.72B | -0.96B | -1.00B | -1.00B | -3.85B | -1.21B | -1.15B | -1.27B | -4.71B | -1.34B | -1.33B | -1.27B | -5.34B | -1.35B | -1.20B | -1.52B |
|
Other Operating Expenses
|
| | | | | | | | -2.07B | -2.10B | -6.15B | -5.34B | -2.29B | -2.26B | -7.05B | 1.41B | -2.27B | -2.26B | -6.68B | -2.03B | -8.47B | -2.51B | -3.31B | -0.94B | 2.80B | -8.61B | 3.48B | -2.13B | -2.24B | -8.87B | 3.71B | -2.29B | 4.13B | -2.05B | -8.36B | -2.21B | 3.49B | -2.20B | 17.34B | 0.57B | 0.48B | -1.68B | 3.70B | 0.98B | | | 13.68B | -1.74B | -1.80B | 9.47B | 3.85B | 0.85B | -10.68B | 12.32B | -18.28B | 0.93B | 0.92B | 0.87B | -20.98B | 0.95B | 0.78B | 1.07B |
|
Operating Expenses
|
-2.69B | 0.37B | -5.72B | -2.37B | -1.18B | -1.36B | -1.27B | -2.45B | -3.32B | -3.38B | -9.92B | -13.99B | -3.64B | -3.67B | -11.06B | -15.25B | -3.58B | -3.65B | -10.68B | -3.14B | -13.61B | -10.04B | -13.50B | -3.50B | -3.57B | -3.59B | -13.81B | -3.34B | -3.49B | -3.61B | -14.72B | -3.65B | -3.49B | -3.29B | -13.36B | -3.32B | -3.32B | -3.28B | -0.22B | -2.73B | -2.40B | -2.53B | -10.84B | -2.78B | 6.61B | -11.06B | -0.94B | -2.70B | -2.79B | -2.83B | -10.92B | -3.24B | -3.18B | -3.60B | -13.24B | -3.68B | -3.74B | -3.66B | -15.17B | -3.75B | -3.65B | -4.18B |
|
Operating Income
|
2.68B | 2.39B | 1.93B | 3.98B | 3.86B | 3.73B | 2.97B | 3.24B | 3.59B | 4.08B | 10.82B | 14.85B | 3.51B | 3.47B | 10.24B | 5.36B | 3.34B | 3.64B | 10.02B | 1.68B | 12.56B | 9.47B | 12.46B | 2.88B | 3.71B | 3.33B | 12.81B | 3.46B | 3.48B | 3.66B | 3.82B | 3.75B | 3.48B | 3.38B | 13.75B | 3.55B | 3.31B | 10.29B | 8.71B | 0.92B | 2.95B | 3.29B | 13.21B | 2.14B | 1.66B | 7.30B | 9.42B | 3.35B | 3.63B | 4.07B | 14.33B | 3.18B | 4.65B | 5.07B | 18.54B | 5.25B | 6.19B | 5.92B | 22.75B | 6.06B | 6.21B | 6.46B |
|
EBIT
|
2.68B | 2.39B | 1.93B | 3.98B | 3.86B | 3.73B | 2.97B | 3.24B | 3.59B | 4.08B | 10.82B | 14.85B | 3.51B | 3.47B | 10.24B | 5.36B | 3.34B | 3.64B | 10.02B | 1.68B | 12.56B | 9.47B | 12.46B | 2.88B | 3.71B | 3.33B | 12.81B | 3.46B | 3.48B | 3.66B | 3.82B | 3.75B | 3.48B | 3.38B | 13.75B | 3.55B | 3.31B | 10.29B | 8.71B | 0.92B | 2.95B | 3.29B | 13.21B | 2.14B | 1.66B | 7.30B | 9.42B | 3.35B | 3.63B | 4.07B | 14.33B | 3.18B | 4.65B | 5.07B | 18.54B | 5.25B | 6.19B | 5.92B | 22.75B | 6.06B | 6.21B | 6.46B |
|
Interest & Investment Income
|
7.05B | 6.84B | 6.85B | 14.50B | 7.62B | 8.07B | | 16.24B | 7.92B | 7.75B | 7.89B | 34.06B | 7.80B | 7.73B | 7.63B | 8.06B | | | | 5.87B | 6.04B | 7.85B | 7.74B | 7.57B | 7.73B | -15.29B | 29.92B | | | -16.81B | 0.00B | 8.84B | 8.62B | | | 8.83B | 8.84B | | 37.24B | 7.09B | 5.95B | | 30.91B | 6.61B | 6.60B | | | | | 8.82B | 9.46B | 11.34B | 12.34B | 15.10B | 13.00B | 16.27B | 16.91B | 15.90B | 17.64B | 15.48B | 15.56B | 17.26B |
|
Other Non Operating Income
|
0.05B | 0.03B | 0.30B | 0.54B | -0.10B | -0.22B | -0.23B | 0.07B | -0.29B | -0.40B | -1.37B | -2.24B | -0.38B | -0.22B | -0.87B | 1.23B | -0.24B | -0.26B | -0.66B | 0.39B | -1.82B | -0.35B | -0.45B | -0.07B | -0.08B | -0.07B | -0.52B | -0.07B | -0.00B | 0.05B | -0.34B | 0.05B | 0.08B | 0.97B | 0.86B | -0.03B | -0.00B | -0.00B | 0.64B | 0.28B | -0.11B | -0.15B | -0.41B | 0.12B | 0.13B | 0.35B | 0.00B | 0.02B | -0.00B | 0.02B | 0.03B | -0.02B | 0.05B | 0.00B | -0.01B | 0.04B | 0.03B | -0.02B | 0.07B | 0.02B | 0.06B | 0.01B |
|
Non Operating Income
|
| | | | | | | -2.74B | | | | -2.88B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
2.58B | 2.28B | 2.08B | 3.76B | 2.16B | 2.01B | 1.33B | 0.70B | 1.70B | 0.75B | 2.28B | 0.97B | 1.10B | 1.33B | 2.74B | 3.74B | 1.39B | 1.50B | 4.09B | 2.44B | 6.50B | 4.82B | 6.44B | 1.48B | 2.32B | -3.78B | 0.00B | 2.20B | 2.17B | 2.33B | 1.08B | 2.67B | 2.53B | 3.02B | 9.64B | 2.22B | 2.35B | 2.10B | 8.54B | 0.89B | 1.05B | 2.21B | 5.74B | 2.12B | 1.36B | 7.29B | 9.43B | 2.50B | 2.81B | 3.01B | 2.61B | 3.16B | 3.46B | 3.66B | 3.15B | 3.76B | 4.65B | 4.25B | 4.02B | 4.57B | 4.61B | 4.52B |
|
Tax Provisions
|
-0.71B | -0.55B | -0.46B | -0.66B | -0.47B | -0.24B | -0.11B | 0.46B | -0.29B | 0.00B | 0.07B | 0.36B | -0.27B | -0.34B | -0.80B | -0.06B | -0.37B | -0.40B | -1.07B | -0.59B | -1.59B | -1.23B | -1.58B | -0.40B | -0.63B | -0.52B | -1.83B | -0.61B | -0.60B | -0.65B | -0.59B | -0.74B | -0.70B | -0.73B | -2.53B | -0.61B | -0.67B | -0.54B | -0.01B | -0.23B | -0.30B | -0.60B | -1.58B | -0.59B | 1.53B | | 0.09B | -1.01B | -0.73B | -1.01B | -3.51B | -1.02B | -1.12B | -1.33B | -4.31B | -1.25B | -1.48B | | -5.16B | | | |
|
Profit After Tax
|
1.87B | 1.73B | 1.61B | 3.10B | 1.76B | 1.86B | 1.28B | 1.32B | 1.54B | 0.85B | 2.67B | 3.02B | 2.56B | 1.76B | 4.85B | -5.60B | 1.02B | 1.10B | 5.17B | 1.85B | 3.68B | -0.94B | 0.00B | 1.08B | 1.69B | 1.40B | 0.00B | 1.59B | 1.56B | -3.42B | 5.60B | 1.93B | 1.83B | 2.29B | 1.32B | 1.61B | 1.69B | 1.56B | 0.87B | -1.79B | 0.88B | 1.70B | 4.16B | 1.75B | 1.13B | 5.26B | 6.90B | 1.48B | 2.09B | 2.00B | 1.74B | 2.14B | 2.34B | 2.33B | 2.29B | 2.51B | 3.18B | 3.00B | 2.77B | 3.03B | 3.30B | 3.11B |
|
Equity Income
|
| 5.61B | | 5.77B | | 6.09B | | 7.50B | | 8.13B | | 8.39B | | | | 1.73B | | 1.52B | | | | | 0.70B | | 1.05B | | 0.58B | | 0.96B | | 1.57B | | 1.48B | | 1.60B | | 1.64B | | 1.48B | | 1.34B | | 1.54B | | 1.51B | | 0.86B | | 0.85B | | 0.83B | | 0.91B | | 0.95B | | 0.94B | | 0.96B | | 1.02B | |
|
Net Income - Minority
|
| | | | | | | -1.85B | | | | -2.63B | | | | -2.82B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.16B | 0.09B | 0.14B | 0.28B | 0.19B | 0.15B | | 0.32B | 1.41B | -0.97B | 1.95B | 0.43B | 1.48B | -0.93B | 2.45B | -2.05B | | | | 0.12B | 0.11B | 2.13B | -1.56B | 0.29B | 2.49B | -1.73B | 2.75B | | | 0.34B | 3.08B | 0.32B | 0.32B | | | 0.27B | 0.27B | | | | | | | | | | | | | 0.14B | -0.68B | 0.16B | 0.13B | 0.06B | -0.77B | 0.12B | 0.17B | 0.12B | -0.95B | 0.19B | 0.19B | 0.15B |
|
Income from Continuing Operations
|
3.28B | 2.83B | 2.54B | 4.42B | 2.63B | 2.25B | 1.43B | 0.24B | 2.00B | 0.74B | 2.22B | 0.61B | 1.37B | 1.67B | 3.54B | 3.81B | 1.77B | 1.90B | 5.17B | 3.03B | 8.09B | 6.06B | 8.02B | 1.88B | 2.95B | -3.27B | 1.83B | 2.81B | 2.77B | 2.98B | 1.67B | 3.40B | 3.22B | 3.74B | 12.17B | 2.84B | 3.02B | 2.64B | 8.55B | 1.12B | 1.35B | 2.82B | 7.32B | 2.71B | -0.17B | 7.29B | 9.34B | 3.51B | 3.54B | 4.02B | 6.12B | 4.18B | 4.58B | 5.00B | 7.46B | 5.01B | 6.13B | 4.25B | 9.18B | 4.57B | 4.61B | 4.52B |
|
Consolidated Net Income
|
3.28B | 2.83B | 2.54B | 4.42B | 0.08B | 0.09B | 0.07B | 0.16B | 0.13B | 0.10B | 0.32B | 0.51B | 1.09B | 0.74B | 1.86B | 0.63B | 1.77B | 1.90B | 5.17B | 3.03B | 8.09B | 6.06B | | 1.88B | 2.95B | -3.27B | 1.83B | 2.81B | 2.77B | 2.98B | 1.67B | 3.40B | 3.22B | 3.74B | 12.17B | 2.84B | 3.02B | 2.64B | 0.84B | -2.46B | 0.13B | 0.09B | -2.06B | 0.21B | 0.12B | 0.33B | -0.32B | 3.51B | 3.54B | 4.02B | 6.12B | 4.18B | 4.58B | 5.00B | 7.46B | 5.01B | 6.13B | 4.25B | 9.18B | 4.57B | 4.61B | 4.52B |
|
Income towards Parent Company
|
3.28B | 2.83B | 2.54B | 4.42B | 0.08B | 0.09B | 0.07B | -1.69B | 0.13B | 0.10B | 0.32B | -2.12B | 1.09B | 0.74B | 1.86B | 0.00B | 1.77B | 1.90B | 5.17B | 3.03B | 8.09B | 6.06B | 0.00B | 1.88B | 2.95B | -2.04B | 0.00B | 2.81B | 2.77B | 4.05B | 4.14B | 3.40B | 3.22B | 3.74B | 12.17B | 2.84B | 3.02B | 2.64B | 0.84B | -1.98B | 3.25B | 0.09B | -2.06B | 1.46B | 0.84B | 4.40B | 5.80B | 3.51B | 3.54B | 1.85B | 1.59B | 1.98B | 2.21B | 2.27B | 2.21B | 2.39B | 3.01B | 2.89B | 2.60B | 2.84B | 3.11B | 2.96B |
|
Net Income towards Common Stockholders
|
3.28B | 2.83B | 2.54B | 4.42B | 0.08B | 0.09B | 0.07B | 0.90B | 0.13B | 0.10B | 0.32B | 0.22B | 1.09B | 0.74B | 1.86B | 0.00B | 1.77B | 1.90B | -1.10B | 1.74B | 1.35B | 6.06B | 0.78B | 0.78B | 1.27B | 1.08B | 0.73B | 2.81B | 2.77B | 1.34B | 4.14B | 1.58B | 1.49B | 3.74B | 12.17B | 1.32B | 1.44B | 2.64B | 0.84B | -1.98B | 3.25B | 0.09B | -2.06B | 1.46B | 0.84B | 4.40B | 5.80B | 3.51B | 3.54B | 1.85B | 1.59B | 1.98B | 2.21B | 2.27B | 2.21B | 2.39B | 3.01B | 2.89B | 2.60B | 2.84B | 3.11B | 2.96B |
|
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 | 0.00B | 4.08 | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | | | | | | | | | | | 0.03B | | 231.30 | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
EPS (Weighted Average and Diluted)
|
| 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | -0.00B | | | 0.02B | 40.56 | | | | 0.00B | | | | | | | | | | | | | | 0.03B | | 692.72 | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Shares Outstanding (Weighted Average)
|
| 803.15 | | 0.00B | 314.53 | 345.24 | 226.34 | 835.58 | 249.15 | 115.64 | 375.18 | 402.04 | 396.11 | 261.15 | 715.52 | 517.21 | 137.04 | 150.91 | 398.19 | 271.16 | 198.93 | 266.95 | 405.56 | | 293.77 | 446.47 | 539.86 | | 362.85 | 575.78 | | | | | | | | | | | 121.16 | | | | 252.90 | | | | 469.50 | | | | 675.13 | | | | 893.82 | | | | 0.00B | |
|
Shares Outstanding (Diluted Average)
|
| 803.15 | | 0.00B | | 719.24 | | | | | | | | | | | | | 398.19 | | | 278.07 | | | | | | | | | | | | | | | | | | | 121.16 | | | | 252.90 | | | | 469.50 | | | | 675.13 | | | | 893.82 | | | | 0.00B | |
|
EBITDA
|
2.68B | 2.39B | 1.93B | 3.98B | 3.86B | 3.73B | 2.97B | 3.24B | 3.59B | 4.08B | 10.82B | 14.85B | 3.51B | 3.47B | 10.24B | 5.36B | 3.34B | 3.64B | 10.02B | 1.68B | 12.56B | 9.47B | 12.46B | 2.88B | 3.71B | 3.33B | 12.81B | 3.46B | 3.48B | 3.66B | 3.82B | 3.75B | 3.48B | 3.38B | 13.75B | 3.55B | 3.31B | 10.29B | 8.71B | 0.92B | 2.95B | 3.29B | 13.21B | 2.14B | 1.66B | 7.30B | 9.42B | 3.35B | 3.63B | 4.07B | 14.33B | 3.18B | 4.65B | 5.07B | 18.54B | 5.25B | 6.19B | 5.92B | 22.75B | 6.06B | 6.21B | 6.46B |
|
Interest Expenses
|
-2.36B | -2.31B | -2.66B | -5.83B | -3.27B | -3.65B | | -7.51B | -3.37B | -3.13B | -3.25B | -14.45B | -3.28B | -3.20B | -3.13B | -13.08B | | | -3.70B | -1.97B | -2.02B | | 16.57B | -2.99B | -2.97B | 5.96B | -11.50B | | | 6.47B | -0.00B | -3.58B | -3.48B | | | -3.80B | -3.76B | | -17.18B | -2.65B | 7.35B | | -10.88B | -2.45B | 7.27B | | | | | -13.34B | 21.09B | -5.29B | 16.78B | -30.93B | 45.93B | -9.20B | -9.93B | -9.45B | 66.99B | -8.75B | -8.53B | -9.50B |
|
Tax Rate
|
-27.39% | -24.09% | -22.31% | -17.54% | -21.98% | -11.95% | -8.22% | 65.57% | -17.17% | 0.52% | 3.01% | 36.85% | -24.67% | -25.66% | -29.00% | -1.67% | -26.84% | -26.74% | -26.19% | -24.09% | -24.51% | -25.58% | -24.51% | -27.06% | -27.13% | 13.71% | -30,818,066.39% | -27.75% | -27.73% | -27.75% | -54.48% | -27.60% | -27.65% | -24.06% | -26.27% | -27.64% | -28.40% | -25.87% | -0.13% | -25.28% | -28.74% | -27.18% | -27.59% | -27.80% | 112.48% | | 0.92% | -40.58% | -25.82% | -33.67% | -134.40% | -32.27% | -32.35% | -36.43% | -136.53% | -33.29% | -31.79% | | -128.53% | | | |