|
Revenue
|
32.88B | 14.05B | 9.40B | 13.45B | 39.74B | | 12.92B | 14.18B | 14.74B | 13.02B | 13.10B | 13.99B | 39.25B | 13.79B | 12.22B | 13.60B | 38.99B | -12.49B | 11.00B | 10.29B | 12.82B | 12.77B | 12.29B | 13.54B | 40.11B | -11.63B | 13.23B | 14.79B | 15.09B | 14.67B | 14.21B | 15.12B | 44.91B | -14.86B | 14.55B | 15.33B | 44,927,000.00B | 14.84B | 13,628,000.00B | -13628000.00B | 43,764,000.00B |
|
Cost of Revenue
|
13.11B | 5.24B | 3.78B | 5.26B | 15.76B | | 5.23B | 10.67B | 5.55B | 4.75B | 5.00B | 10.16B | 14.87B | 19.93B | 4.78B | 9.95B | 15.09B | 20.36B | 4.57B | 9.10B | 14.35B | 19.63B | 5.24B | 10.96B | 17.00B | 23.10B | 5.99B | 12.78B | 19.64B | 26.30B | 6.52B | 7.02B | 20.72B | 27.40B | 6.65B | 6.77B | 20,100,000.00B | 6,645,000.00B | 6.04B | -6.04B | 19,198,000.00B |
|
Gross Profit
|
19.77B | 8.81B | 5.62B | 8.19B | 23.97B | | 7.69B | 8.74B | 9.19B | 8.26B | 8.09B | 8.83B | 24.38B | 8.73B | 7.45B | 8.42B | 23.90B | -7.80B | 6.43B | 5.77B | 19.76B | -4.72B | 7.05B | 7.82B | 23.11B | -6.77B | 7.25B | 8.00B | 23.48B | -7.24B | 7.70B | 8.10B | 24.19B | -8.00B | 7.89B | 8.57B | 24,827,000.00B | -24826983.44B | 0.00B | -0.00B | 24,566,000.00B |
|
Selling, General & Administrative
|
-1.88B | -4.52B | -3.09B | -4.61B | -13.29B | | -4.23B | -8.78B | -4.65B | 9.59B | -4.32B | -8.84B | -12.72B | -16.81B | -3.94B | -8.08B | -12.27B | -16.42B | -3.72B | -7.26B | -11.20B | -15.37B | -4.06B | -8.57B | -12.95B | -17.57B | -4.12B | -8.62B | -12.96B | -17.55B | -4.34B | 1.99B | -13.63B | -18.17B | -0.00B | -2.52B | -0.00B | -0.00B | -4.19B | 1.93B | -0.00B |
|
Restructuring Costs
|
| | | -0.06B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.71B | 0.36B | 0.16B | 0.28B | 0.69B | | 0.26B | 0.15B | 0.14B | 0.40B | 0.19B | 0.40B | 0.61B | 0.19B | 0.16B | 0.23B | 0.66B | -0.18B | 0.10B | 0.06B | 0.29B | 0.39B | 0.12B | 0.35B | 0.63B | -0.30B | 0.16B | 0.31B | 0.65B | -0.28B | 0.15B | 0.17B | 0.54B | -0.09B | 0.18B | 0.15B | 548.00 | 0.44B | 192.00 | 0.38B | 585.00 |
|
Operating Expenses
|
-1.88B | -4.52B | -3.09B | -4.68B | -12.60B | | -4.23B | -8.78B | -4.65B | 9.59B | -4.32B | -8.84B | -12.72B | -16.81B | -3.94B | -8.08B | -12.27B | -16.42B | -3.72B | -7.26B | -11.20B | -15.37B | -4.06B | -8.57B | -12.95B | -17.57B | -4.12B | -8.62B | -12.96B | -17.55B | -4.34B | 1.99B | -13.63B | -18.17B | -0.00B | -2.52B | -0.00B | -0.00B | -4.19B | 1.93B | -0.00B |
|
Operating Income
|
21.65B | 13.33B | 2.66B | 5.78B | 8.85B | | 3.50B | 4.27B | 4.51B | 4.18B | 3.86B | 4.43B | 3.74B | 4.39B | 3.62B | 4.45B | 4.06B | 3.96B | 2.76B | -0.45B | 3.66B | 3.65B | 3.04B | 3.51B | 3.95B | 3.33B | 3.20B | 3.80B | 3.89B | 3.63B | 3.46B | 3.51B | 3.68B | 3.33B | 3.61B | 3.81B | 3.97B | 4.09B | 3.54B | 3.97B | 4.26B |
|
EBIT
|
21.65B | 13.33B | 2.66B | 5.78B | 8.85B | | 3.50B | 4.27B | 4.51B | 4.18B | 3.86B | 4.43B | 3.74B | 4.39B | 3.62B | 4.45B | 4.06B | 3.96B | 2.76B | -0.45B | 3.66B | 3.65B | 3.04B | 3.51B | 3.95B | 3.33B | 3.20B | 3.80B | 3.89B | 3.63B | 3.46B | 3.51B | 3.68B | 3.33B | 3.61B | 3.81B | 3.97B | 4.09B | 3.54B | 3.97B | 4.26B |
|
Interest & Investment Income
|
| | 1.90B | 0.81B | 0.30B | | 1.39B | -1.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | -0.13B | | 2.02B | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-1.27B | | -1.22B | -4.11B | -3.17B | | 1.39B | -3.12B | -1.14B | -3.76B | -1.58B | -2.88B | -4.68B | 2.16B | -0.76B | -1.37B | -2.05B | -4.36B | -3.16B | -4.20B | -5.54B | -5.96B | 1.66B | -2.05B | -3.95B | -4.80B | -1.19B | -2.28B | -3.76B | -4.98B | -1.24B | -1.99B | -3.74B | -5.03B | -0.00B | 2.89B | -0.00B | -958.00 | -984.00 | -1.68B | -0.00B |
|
EBT
|
21.65B | 13.33B | 1.75B | 1.66B | 2.57B | | 4.89B | 3.01B | 4.51B | 4.18B | 3.86B | 4.43B | 3.74B | 4.39B | 3.62B | 4.45B | 4.06B | 3.96B | 2.76B | -0.45B | 3.66B | 3.65B | 3.04B | 3.16B | 3.95B | 3.33B | 3.20B | 3.80B | 3.89B | 3.63B | 3.46B | 0.00B | 3.68B | 3.33B | 3.61B | 0.00B | 3.97B | 4.09B | 3.54B | 3.97B | 4.26B |
|
Profit After Tax
|
7.13B | 13.33B | 0.42B | 0.83B | 1.78B | | 1.77B | 1.83B | 2.14B | 3.42B | 1.35B | 2.24B | 4.85B | 0.84B | 3.88B | 2.76B | 9.94B | -6.17B | -2.14B | -1.69B | 1.28B | 2.61B | 0.89B | 2.18B | 3.77B | -0.73B | 0.50B | 1.98B | 4.30B | 0.82B | 2.05B | 0.61B | 4.62B | -0.39B | 1.49B | 1.75B | 0.00B | 4.18B | 0.00B | 4.57B | 0.00B |
|
Equity Income
|
0.01B | | -0.00B | 0.00B | 0.01B | | -0.05B | -0.07B | 0.09B | 0.47B | 0.06B | 0.04B | 0.12B | -0.03B | -0.05B | 0.12B | 0.09B | 0.25B | 0.01B | 0.03B | 0.08B | 0.03B | -0.03B | 0.10B | 0.17B | 0.01B | 0.06B | 0.13B | 0.21B | -0.10B | 0.05B | 0.06B | 0.20B | -0.01B | 57.00 | -0.24B | 226.00 | 103.00 | 52.00 | -0.14B | 246.00 |
|
Net Income - Minority
|
| -3.58B | | | | | | -10.77B | | -7.63B | | | | -7.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
1.15B | | 0.29B | 0.54B | 0.94B | | 0.37B | 0.33B | 0.09B | 0.40B | 0.33B | 0.31B | 0.93B | 0.68B | 0.31B | 0.28B | 0.88B | 9.99B | 0.11B | 0.10B | 0.46B | 0.13B | 0.30B | 0.32B | 1.06B | -0.23B | 0.40B | 0.38B | 1.17B | -0.33B | 0.41B | 0.27B | 1.17B | -0.30B | 393.00 | 0.67B | 0.00B | 0.89B | 396.00 | 0.74B | 0.00B |
|
Income from Continuing Operations
|
21.65B | 13.33B | 1.75B | 1.66B | 2.57B | | 4.89B | 3.01B | 4.51B | 4.18B | 3.86B | 4.43B | 3.74B | 4.39B | 3.62B | 4.45B | 4.06B | 3.96B | 2.76B | -0.45B | 3.66B | 3.65B | 3.04B | 3.16B | 3.95B | 3.33B | 3.20B | 3.80B | 3.89B | 3.63B | 3.46B | 0.00B | 3.68B | 3.33B | 3.61B | 0.00B | 3.97B | 4.09B | 3.54B | 3.97B | 4.26B |
|
Consolidated Net Income
|
21.65B | 13.33B | 1.75B | 1.66B | 2.57B | | -0.03B | 0.06B | 0.03B | 0.50B | 3.86B | 4.43B | 0.37B | -0.69B | 0.12B | 0.12B | 0.31B | -0.32B | 0.12B | 1.93B | 3.66B | 3.65B | 3.04B | 3.16B | 3.95B | 3.33B | 3.20B | 3.80B | 3.89B | 3.63B | 3.46B | 0.00B | 3.68B | 3.33B | 3.61B | 0.00B | 3.97B | 4.09B | 3.54B | 3.97B | 4.26B |
|
Income towards Parent Company
|
21.65B | 9.74B | 1.75B | 0.28B | 1.65B | | -0.03B | -10.71B | 0.03B | -7.13B | 3.86B | 4.43B | 0.37B | -8.10B | 0.12B | 0.12B | 0.31B | -0.32B | 0.12B | 1.93B | 3.66B | 3.65B | 3.04B | 3.16B | 3.95B | 3.33B | 3.20B | 3.80B | 3.89B | 3.63B | 3.46B | 0.00B | 3.68B | 3.33B | 3.61B | 0.00B | 3.97B | 4.09B | 3.54B | 3.97B | 4.26B |
|
Net Income towards Common Stockholders
|
21.65B | 9.74B | 1.75B | 0.28B | 1.65B | | -0.03B | -10.71B | 0.03B | -7.13B | 3.86B | 4.43B | 0.37B | -8.10B | 0.12B | 0.12B | 0.31B | -0.32B | 0.12B | 1.93B | 3.66B | 3.65B | 3.04B | 3.16B | 3.95B | 3.33B | 3.20B | 3.80B | 3.89B | 3.63B | 3.46B | 0.00B | 3.68B | 3.33B | 3.61B | 0.00B | 3.97B | 4.09B | 3.54B | 3.97B | 4.26B |
|
EPS (Basic)
|
| 1.93B | | 0.00B | | | | -7.33B | | -1.77B | | 2.95B | | -4.17B | | 0.04B | | -0.07B | | 2.03B | | | | 2.57B | | 1.43B | | 4.53B | | 1.22B | | 0.00B | | | | 0.00B | | 2.36 | | | |
|
EPS (Weighted Average and Diluted)
|
| 1.96B | | 1.68B | | | | -7.49B | | -1.80B | | 3.01B | | -4.24B | | 0.04B | | -0.07B | | 0.97B | | 5.29B | | 2.63B | | 1.46B | | 4.58B | | 1.25B | | 0.00B | | | | 0.00B | | | | 2.10B | |
|
Shares Outstanding (Weighted Average)
|
| 5.05 | | 0.00B | | 0.69 | | 1.46 | | 4.04 | | 1.50 | | 1.94 | | 2.94 | | 4.41 | | 0.95 | | | | 1.23 | | 2.33 | | 0.84 | | 2.97 | | 0.98 | | | | 1.28 | | 1.74B | | | |
|
Shares Outstanding (Diluted Average)
|
| 4.96 | | 0.17 | | 0.68 | | 1.43 | | 3.96 | | 1.47 | | 1.91 | | 2.89 | | 4.32 | | 1.98 | | 0.69 | | 1.20 | | 2.28 | | 0.83 | | 2.91 | | 0.96 | | | | 1.25 | | | | 1.89 | |
|
EBITDA
|
21.65B | 13.33B | 2.66B | 5.78B | 8.85B | | 3.50B | 4.27B | 4.51B | 4.18B | 3.86B | 4.43B | 3.74B | 21.04B | 3.62B | 4.45B | 4.06B | 20.75B | 2.76B | -0.45B | 3.66B | 3.65B | 3.04B | 3.51B | 3.95B | 3.33B | 3.20B | 3.80B | 3.89B | 3.63B | 3.46B | 3.51B | 3.68B | 3.33B | 3.61B | 3.81B | 3.97B | 4.09B | 3.54B | 3.97B | 4.26B |
|
Interest Expenses
|
| | -0.39B | -4.92B | -0.65B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |