|
Revenue
|
22.78B | 29.61B | 29.90B | 30.20B | 32.04B | 31.71B | 36.27B | 36.16B | 33.72B | 38.27B | 33.74B | 37.95B | 38.15B | 38.55B | 41.05B | 44.72B | 43.87B | 44.69B | 46.54B | 47.05B | 45.45B | 49.76B | 51.20B | 48.26B | 48.59B | 51.55B | 59.07B | 51.73B | 52.16B | 54.25B | 58.84B | 58.34B | 64.37B | 57.26B | 59.51B | 58.80B | 58.47B | 62.20B | 63.45B | 63.71B | 60.68B | 63.60B | 64.97B | 65.37B | 61.27B | 56.84B | 63.02B | 64.38B | 64.60B | 6.01B | 70.58B | 71.89B | 70.84B | 76.20B | 76.90B | 8.33B | 7.26B | 6.73B | 93.21B | 7.53B | 6.01B | 6.88B | 93.00B | 6.84B | 6.84B | 6.46B | 94.97B |
|
Cost of Revenue
|
58.46B | 13.13B | 13.61B | 13.95B | 12.91B | 14.19B | 14.44B | 14.05B | 13.86B | 14.96B | 15.28B | 15.74B | 15.60B | 16.82B | 16.99B | 17.01B | 18.02B | 19.09B | 19.12B | 19.71B | 18.14B | 20.06B | 20.41B | 20.26B | 20.26B | 22.59B | 22.30B | 21.88B | 22.80B | 24.35B | 24.47B | 26.25B | 24.36B | 25.42B | 25.82B | 28.75B | 25.46B | 26.71B | 27.08B | 26.83B | 25.77B | 27.05B | 26.95B | 27.28B | 25.39B | 23.22B | 25.96B | 26.53B | 26.53B | 28.76B | 28.98B | 29.86B | 29.79B | 31.63B | 31.29B | 31.61B | 30.32B | 30.62B | 31.05B | | 40.79B | 42.08B | 39.58B | | 38.55B | 39.62B | 40.88B |
|
Gross Profit
|
-35.67B | 16.48B | 16.29B | 16.25B | 19.13B | 17.52B | 21.84B | 22.12B | 19.86B | 23.32B | 18.46B | 22.21B | 22.55B | 21.73B | 24.06B | 27.71B | 25.85B | 25.60B | 27.42B | 27.34B | 27.32B | 29.70B | 30.79B | 28.00B | 28.33B | 28.96B | 36.77B | 29.85B | 29.37B | 29.91B | 34.37B | 32.09B | 40.01B | 31.84B | 33.69B | 30.05B | 33.01B | 35.49B | 36.37B | 36.88B | 34.91B | 36.55B | 38.02B | 38.09B | 35.87B | 33.62B | 37.07B | 37.85B | 38.07B | -22.75B | 41.60B | 42.03B | 41.06B | 44.57B | 45.61B | -23.28B | -23.06B | -23.89B | 62.16B | | -34.78B | -35.20B | 53.42B | | -31.71B | -33.16B | 54.10B |
|
Selling, General & Administrative
|
1.96B | 2.07B | 2.02B | 2.07B | 1.84B | 1.92B | 1.90B | 2.05B | 2.04B | 2.12B | 2.10B | 2.41B | 2.43B | 2.48B | 2.57B | 2.83B | 2.81B | 2.88B | 2.86B | 3.18B | 2.89B | 2.97B | 2.99B | 3.35B | 3.08B | 3.38B | 3.72B | 3.55B | 3.72B | 4.07B | 3.96B | 6.23B | 4.12B | 4.02B | 3.96B | 7.09B | 4.71B | 4.23B | 4.49B | 4.42B | 4.43B | 4.83B | 4.38B | 5.58B | 4.47B | 4.65B | 5.18B | 5.50B | 3.91B | 5.04B | 4.89B | 5.00B | 4.25B | 3.76B | 4.07B | 7.42B | 5.60B | 5.00B | 5.12B | | 5.54B | 6.03B | 8.22B | | 7.68B | 7.93B | 6.29B |
|
Other Operating Expenses
|
23.36B | 22.74B | 23.05B | 23.67B | 25.10B | 26.86B | 29.84B | 27.63B | 29.45B | 30.89B | 28.27B | 31.09B | 30.79B | 31.45B | 32.54B | 35.14B | 4.92B | 4.64B | 5.24B | 4.92B | 4.77B | 6.40B | 4.66B | 39.06B | 5.15B | 4.27B | 9.66B | 40.89B | 42.23B | 43.02B | 44.58B | 43.06B | 55.62B | 47.68B | 51.18B | 47.57B | 47.67B | 49.56B | 50.83B | 53.29B | 49.09B | 51.18B | 51.67B | 54.54B | 49.87B | 56.61B | 51.78B | 53.22B | 52.11B | 55.89B | 58.51B | 58.40B | 5.67B | -43.84B | -2.99B | 17.21B | 70.48B | 75.64B | 75.53B | | 70.99B | 73.59B | 73.00B | | 70.59B | 71.45B | 72.85B |
|
Operating Expenses
|
25.33B | 24.82B | 25.07B | 25.73B | 26.94B | 28.77B | 31.74B | 29.68B | 31.49B | 33.01B | 30.38B | 33.50B | 33.22B | 33.93B | 35.11B | 37.97B | 36.57B | 37.80B | 39.16B | 39.82B | 38.85B | 40.85B | 44.45B | 42.42B | 41.00B | 45.52B | 44.92B | 44.44B | 45.95B | 47.09B | 48.54B | 49.28B | 59.74B | 51.70B | 55.15B | 54.65B | 52.38B | 53.79B | 55.33B | 57.72B | 53.52B | 56.01B | 56.05B | 60.12B | 54.34B | 61.26B | 56.97B | 58.73B | 56.02B | 60.93B | 63.40B | 63.40B | 62.25B | 64.79B | 68.11B | 71.33B | 76.09B | 80.64B | 80.65B | | 76.53B | 79.62B | 81.22B | | 78.27B | 79.38B | 79.14B |
|
Operating Income
|
-61.00B | -8.34B | -8.78B | -9.48B | 3.46B | -11.25B | -9.90B | -7.57B | 2.54B | -9.69B | -11.92B | -11.29B | -10.66B | -12.21B | -11.06B | -10.26B | -10.72B | -12.20B | -11.75B | -12.48B | -11.54B | -11.15B | -13.66B | -14.42B | -12.66B | 6.06B | 6.91B | -7.00B | 5.74B | 6.50B | 7.37B | -7.83B | 5.10B | 6.50B | 5.02B | -8.28B | 6.56B | 8.30B | 8.31B | -22.42B | 7.10B | -19.46B | -18.03B | -22.03B | -18.47B | -27.64B | -19.90B | -20.87B | -17.95B | -83.69B | -21.80B | -21.37B | -21.19B | -20.23B | -22.50B | -94.61B | -99.15B | -104.53B | -18.49B | | -111.31B | -114.83B | -27.81B | | -109.98B | -112.54B | -25.04B |
|
EBIT
|
-61.00B | -8.34B | -8.78B | -9.48B | 3.46B | -11.25B | -9.90B | -7.57B | 2.54B | -9.69B | -11.92B | -11.29B | -10.66B | -12.21B | -11.06B | -10.26B | -10.72B | -12.20B | -11.75B | -12.48B | -11.54B | -11.15B | -13.66B | -14.42B | -12.66B | 6.06B | 6.91B | -7.00B | 5.74B | 6.50B | 7.37B | -7.83B | 5.10B | 6.50B | 5.02B | -8.28B | 6.56B | 8.30B | 8.31B | -22.42B | 7.10B | -19.46B | -18.03B | -22.03B | -18.47B | -27.64B | -19.90B | -20.87B | -17.95B | -83.69B | -21.80B | -21.37B | -21.19B | -20.23B | -22.50B | -94.61B | -99.15B | -104.53B | -18.49B | | -111.31B | -114.83B | -27.81B | | -109.98B | -112.54B | -25.04B |
|
Non Operating Investment Income
|
-1.52B | 2.36B | 1.73B | 1.05B | 0.41B | -2.18B | -0.70B | 2.58B | 0.27B | -0.27B | -2.44B | 3.63B | -0.11B | 0.12B | 0.92B | 0.53B | 0.51B | 0.49B | 1.71B | 1.35B | 1.13B | 2.37B | -0.38B | 0.45B | 0.10B | 0.36B | 8.27B | 0.65B | 1.85B | 0.64B | 3.15B | 1.91B | 0.46B | 0.29B | 0.66B | 0.15B | -7.81B | 5.99B | 14.57B | -34.91B | 19.55B | 9.84B | 10.69B | 31.04B | -68.88B | 39.29B | 31.62B | 38.87B | 5.21B | 27.17B | 4.85B | 40.34B | -1.74B | -66.85B | -13.50B | 14.19B | 34.76B | 33.06B | -29.78B | | 1.88B | 23.86B | 20.51B | | -6.43B | 6.36B | 21.94B |
|
Interest & Investment Income
|
1.37B | 1.51B | 1.43B | 1.22B | 1.29B | 1.51B | 1.24B | 1.17B | 1.28B | 1.43B | 1.05B | 1.04B | 1.07B | 1.42B | 0.99B | 1.05B | 1.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-1.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.23B | 0.96B | 0.16B | -8.02B | 6.36B | 14.71B | -35.51B | 20.32B | 10.05B | 10.93B | 31.31B | -70.28B | 40.09B | 31.58B | 39.35B | 5.70B | 27.39B | 4.92B | 40.53B | -1.98B | -66.92B | -13.46B | 87.35B | 0.87B | 1.19B | 1.09B | | 1.00B | 1.23B | 1.10B | | 0.85B | 1.15B | 1.12B |
|
EBT
|
-2.54B | 4.79B | 4.84B | 4.46B | 5.10B | 2.94B | 4.53B | 6.48B | 2.23B | 5.26B | 3.36B | 4.45B | 4.93B | 4.62B | 5.94B | 6.75B | 7.29B | 6.89B | 7.38B | 7.23B | 6.60B | 8.92B | 6.75B | 5.87B | 7.65B | 5.85B | 14.07B | 7.50B | 6.46B | 7.37B | 10.53B | 9.31B | 5.69B | 6.13B | 5.63B | 6.39B | -1.92B | 15.10B | 23.15B | -30.55B | 27.65B | 17.76B | 20.49B | 36.80B | -63.35B | 35.67B | 37.93B | 45.40B | 14.53B | 35.72B | 12.48B | 49.13B | 6.96B | -55.51B | -4.67B | 21.20B | 44.75B | 45.44B | -17.22B | | 15.71B | 38.14B | 32.51B | | 5.15B | 19.50B | 38.10B |
|
Tax Provisions
|
-1.01B | 1.52B | 1.60B | 1.43B | 1.34B | 0.85B | 1.42B | 2.01B | 0.63B | 1.73B | 0.95B | 1.26B | 1.56B | 1.38B | 1.88B | 2.09B | 2.28B | 2.28B | 2.23B | 2.17B | 1.82B | 2.46B | 2.03B | 1.62B | 2.41B | 1.74B | 4.54B | 1.83B | 0.80B | 2.29B | 3.19B | 2.96B | 1.55B | 1.77B | 1.43B | -28.18B | -0.45B | 3.02B | 4.44B | -1.83B | 5.92B | 3.59B | 3.83B | 7.57B | -13.35B | 9.00B | 7.52B | 9.27B | 2.69B | 7.30B | 1.84B | 9.09B | 1.25B | -12.07B | -1.56B | 2.06B | 8.99B | 9.24B | -4.39B | | 2.87B | 7.64B | 6.03B | | 0.48B | 2.29B | 7.24B |
|
Profit After Tax
|
-1.53B | 3.29B | 3.24B | 3.06B | 3.63B | 1.97B | 2.99B | 4.38B | 1.51B | 3.42B | 2.28B | 3.05B | 3.25B | 3.11B | 3.92B | 4.55B | 4.89B | 4.54B | 5.05B | 4.99B | 4.71B | 6.39B | 4.62B | 4.16B | 5.16B | 4.01B | 9.43B | 5.48B | 5.59B | 5.00B | 7.20B | 6.29B | 4.06B | 4.26B | 4.07B | 32.55B | -1.14B | 12.01B | 18.54B | -25.39B | 21.66B | 14.07B | 16.52B | 29.16B | -49.75B | 26.41B | 30.41B | 35.84B | 11.84B | 28.43B | 10.64B | 40.04B | 5.71B | -43.62B | -2.80B | 18.08B | 35.76B | 36.20B | -12.77B | | 12.83B | 30.50B | 26.48B | | 4.67B | 12.46B | 30.86B |
|
Equity Income
|
0.08B | 0.11B | 0.11B | 0.12B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.21B | 0.23B | 0.44B | 0.28B | 0.35B | 0.30B | 2.08B | -8.05B | 5.94B | 14.54B | -14.60B | 0.17B | 0.12B | 0.64B | 0.24B | 0.30B | -0.26B | 0.29B | 0.32B | 0.25B | 0.15B | 0.38B | 0.11B | 0.34B | 0.20B | 0.41B | -68.00B | 31.69B | 33.08B | -29.75B | | 1.88B | 23.89B | 20.51B | | -6.40B | 7.22B | 21.92B |
|
Net Income - Minority
|
-4.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.09B | 0.09B | 0.11B | 0.10B | 0.18B | 0.12B | 0.13B | 0.10B | 0.09B | 0.12B | 0.13B | 0.14B | 0.12B | 0.12B | 0.13B | 0.11B | 0.12B | 0.07B | 0.10B | 0.07B | 0.07B | 0.06B | 0.10B | 0.06B | 0.07B | 0.09B | 0.10B | 0.07B | 0.07B | 0.08B | 0.14B | 0.07B | 0.08B | 0.09B | 0.14B | 0.10B | 0.07B | 0.07B | 0.17B | 0.00B | 0.07B | 0.10B | 0.13B | 0.07B | 0.05B | 0.11B | 0.28B | 0.29B | 0.13B | 0.33B | 0.30B | 0.25B | 0.12B | 0.38B | 0.10B | 0.16B | 0.25B | 0.29B | 0.20B | | 0.13B | 0.15B | 0.23B | | 0.07B | 0.09B | 0.07B |
|
Income from Continuing Operations
|
-1.53B | 3.27B | 3.24B | 3.03B | 3.76B | 2.09B | 3.12B | 4.47B | 1.60B | 3.54B | 2.41B | 3.19B | 3.37B | 3.23B | 4.05B | 4.66B | 5.02B | 4.61B | 5.15B | 5.06B | 4.77B | 6.46B | 4.72B | 4.24B | 5.23B | 4.11B | 9.53B | 5.67B | 5.66B | 5.08B | 7.33B | 6.36B | 4.14B | 4.36B | 4.20B | 34.57B | -1.47B | 12.08B | 18.71B | -28.72B | 21.73B | 14.17B | 16.66B | 29.23B | -50.00B | 26.66B | 30.41B | 36.13B | 11.84B | 28.43B | 10.64B | 40.04B | 5.71B | -43.45B | -3.11B | 19.15B | 35.76B | 36.20B | -12.83B | | 12.83B | 30.50B | 26.48B | | 4.67B | 17.20B | 30.86B |
|
Consolidated Net Income
|
-1.53B | 3.27B | 3.24B | 3.03B | 3.76B | 2.09B | 3.12B | 4.47B | 1.60B | 3.54B | 2.41B | 3.19B | 3.37B | 3.23B | 4.05B | 4.66B | 5.02B | 4.61B | 5.15B | 5.06B | 4.77B | 6.46B | 4.72B | 4.24B | 5.23B | 4.11B | 9.53B | 5.67B | 5.66B | 5.08B | 7.33B | 6.36B | 4.14B | 4.36B | 4.20B | 34.57B | -1.47B | 12.08B | 18.71B | -28.72B | 21.73B | 14.17B | 16.66B | 29.23B | -50.00B | 26.66B | 30.41B | 36.13B | 11.84B | 28.43B | 10.64B | 40.04B | 5.71B | -43.45B | -3.11B | 19.15B | 35.76B | 36.20B | -12.83B | | 12.83B | 30.50B | 26.48B | | 4.67B | 17.20B | 30.86B |
|
Income towards Parent Company
|
-5.65B | 3.27B | 3.24B | 3.03B | 3.76B | 2.09B | 3.12B | 4.47B | 1.60B | 3.54B | 2.41B | 3.19B | 3.37B | 3.23B | 4.05B | 4.66B | 5.02B | 4.61B | 5.15B | 5.06B | 4.77B | 6.46B | 4.72B | 4.24B | 5.23B | 4.11B | 9.53B | 5.67B | 5.66B | 5.08B | 7.33B | 6.36B | 4.14B | 4.36B | 4.20B | 34.57B | -1.47B | 12.08B | 18.71B | -28.72B | 21.73B | 14.17B | 16.66B | 29.23B | -50.00B | 26.66B | 30.41B | 36.13B | 11.84B | 28.43B | 10.64B | 40.04B | 5.71B | -43.45B | -3.11B | 19.15B | 35.76B | 36.20B | -12.83B | | 12.83B | 30.50B | 26.48B | | 4.67B | 17.20B | 30.86B |
|
Net Income towards Common Stockholders
|
-5.65B | 3.27B | 3.24B | 3.03B | 3.76B | 2.09B | 3.12B | 4.47B | 1.60B | 3.54B | 2.41B | 3.19B | 3.37B | 3.23B | 4.05B | 4.66B | 5.02B | 4.61B | 5.15B | 5.06B | 4.77B | 6.46B | 4.72B | 4.24B | 5.23B | 4.11B | 9.53B | 5.67B | 5.66B | 5.08B | 7.33B | 6.36B | 4.14B | 4.36B | 4.20B | 34.57B | -1.47B | 12.08B | 18.71B | -28.72B | 21.73B | 14.17B | 16.66B | 29.23B | -50.00B | 26.66B | 30.41B | 36.13B | 11.84B | 28.43B | 10.64B | 40.04B | 5.71B | -43.45B | -3.11B | 19.15B | 35.76B | 36.20B | -12.83B | | 12.83B | 30.50B | 26.48B | | 4.67B | 17.20B | 30.86B |
|
EPS (Basic)
|
-990.00 | 0.00B | 0.00B | 0.00 | 0.00B | 0.00B | 0.00B | 0.00B | 917.00 | 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 | 2.30 | 0.00B | 0.00B | 0.00B | 2.58 | 0.00B | 0.00B | 0.00B | 14.01 | -692.00 | 0.00B | 0.00B | -11.65 | 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 |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | 0.00B | 1,551.17B | 0.00B | 1,647.17B | 1,647.59B | 0.00B | 1,648.41B | 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 | 2.46B | 0.00B | 0.00B | 0.00B | 2.47B | 2.47B | 2.47B | 1.33B | 2.47B | 2.47B | 2.47B | 2.47B | 2.47B | 2.46B | 2.46B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-61.00B | -8.34B | -8.78B | -9.48B | 3.46B | -11.25B | -9.90B | -7.57B | 2.54B | -9.69B | -11.92B | -11.29B | -10.66B | -12.21B | -11.06B | -10.26B | -10.72B | -12.20B | -11.75B | -12.48B | -11.54B | -11.15B | -13.66B | -14.42B | -12.66B | 6.06B | 6.91B | -7.00B | 5.74B | 6.50B | 7.37B | -7.83B | 5.10B | 6.50B | 5.02B | -8.28B | 6.56B | 8.30B | 8.31B | -22.42B | 7.10B | -19.46B | -18.03B | -22.03B | -18.47B | -27.64B | -19.90B | -20.87B | -17.95B | -83.69B | -21.80B | -21.37B | -21.19B | -20.23B | -22.50B | -94.61B | -99.15B | -104.53B | -18.49B | | -111.31B | -114.83B | -27.81B | | -109.98B | -112.54B | -25.04B |
|
Interest Expenses
|
0.29B | 0.30B | 0.29B | 0.30B | 0.35B | 0.39B | 0.42B | 0.41B | 0.42B | 0.43B | 0.43B | 0.42B | 0.43B | 0.44B | 0.44B | 0.44B | 0.45B | 0.45B | 0.47B | 1.43B | 0.56B | 0.59B | 0.60B | 1.50B | 0.63B | 0.65B | 0.67B | 1.56B | 0.69B | 0.60B | 0.68B | 1.78B | 0.69B | 0.70B | 0.70B | 2.30B | 0.71B | 0.70B | 0.70B | 1.74B | 0.73B | 0.72B | 0.72B | 1.78B | 0.73B | 0.74B | 0.74B | 1.87B | 0.77B | 0.78B | 0.77B | 1.85B | 0.77B | 0.79B | 0.80B | 2.00B | 0.89B | 0.94B | 0.95B | | 1.32B | 1.23B | 1.21B | | 1.26B | 1.25B | 1.26B |
|
Tax Rate
|
39.87% | 31.73% | 33.09% | 32.05% | 26.21% | 28.86% | 31.21% | 30.98% | 28.16% | 32.76% | 28.34% | 28.32% | 31.74% | 29.99% | 31.70% | 30.99% | 31.23% | 33.07% | 30.16% | 29.99% | 27.66% | 27.57% | 30.06% | 27.66% | 31.57% | 29.75% | 32.30% | 24.44% | 12.38% | 31.06% | 30.33% | 31.77% | 27.23% | 28.94% | 25.35% | -440.89% | 23.49% | 20.01% | 19.18% | 6.00% | 21.39% | 20.19% | 18.70% | 20.57% | 21.08% | 25.24% | 19.82% | 20.42% | 18.50% | 20.42% | 14.74% | 18.50% | 18.00% | 21.74% | 33.38% | 9.71% | 20.10% | 20.33% | 25.50% | | 18.30% | 20.03% | 18.54% | | 9.25% | 11.76% | 19.00% |