|
Revenue
|
0.40B | 0.39B | 0.00B | 0.00B | 445,600.00B | 180.75B | 193.13B | 250.72B | 242.26B | 191.39B | 220.04B | 315.86B | 281.48B | 218.02B | 243.98B | 332.22B | 243.45B | 276.71B | 372.97B | 334.81B | 263.55B | 303.95B | 395.65B | 382.83B | 310.67B | 352.91B | 451.95B | 414.19B | 307.90B | 356.82B | 479.98B | 345.04B | 510.12B | 388.35B | | 390.25B | 1,822,540.70B | 0.00B | 0.43B | 599.63B | 0.00B | 0.47B | 1,662.36B | 822.35B | 700.46B | 558,502.88B | 684,105.54B | 822.35B | 732.03B | 574,241.70B | | 572.61B | 746.02B | 524,641.48B | | 968.08B | 817.67B | 579.91B |
|
Cost of Revenue
|
0.19B | 0.19B | 0.00B | 0.00B | 192,200.00B | 86.78B | 93.80B | 111.08B | 107.53B | 96.33B | 107.40B | 136.60B | 125.64B | 110.03B | 115.66B | 141.76B | 119.49B | 129.51B | 157.78B | 149.03B | 130.88B | 148.63B | 176.00B | 165.56B | 146.19B | 169.87B | 203.45B | 183.30B | 156.25B | 180.47B | 221.81B | 169.53B | 233.07B | 197.06B | -571.57B | 200.86B | 0.91B | 0.00B | 0.24B | 304.31B | 280.27B | 249,566.84B | 0.33B | 431.57B | 376.74B | 333,194.47B | 391,714.49B | 431.57B | 377.09B | 324.83B | | 308.34B | 393.90B | 314.53B | | 504.99B | 435.49B | 343.08B |
|
Gross Profit
|
0.22B | 0.20B | 0.00B | 0.00B | 253,400.00B | 93.97B | 99.34B | 139.65B | 134.73B | 95.06B | 112.64B | 179.26B | 155.84B | 107.99B | 128.32B | 190.46B | 123.95B | 147.20B | 215.19B | 185.78B | 132.67B | 155.32B | 219.65B | 217.27B | 164.48B | 183.04B | 248.51B | 230.90B | 151.66B | 183.04B | 258.18B | 175.51B | 277.05B | 191.29B | | 0.00B | 913,609.89B | 0.00B | 189,878.68B | 295.32B | 0.00B | 0.22B | 0.29B | 390.77B | 323.72B | 225,308.41B | 292,391.04B | 390.77B | 354.95B | 249,415.32B | | 264.27B | 352.13B | 210,113.36B | | 463.08B | 382.18B | 236.83B |
|
Selling, General & Administrative
|
-1.24B | -0.12B | | | | | | | | | | | | -19.60B | | | -21.29B | | | | | | | | | | | | | | | | | | | | | | | | -32.46B | | -108.99B | | -35.45B | -45.69B | | | -32.36B | -52.48B | | | -42.61B | -56.69B | | | -52.43B | -54.71B |
|
Other Operating Expenses
|
-0.00B | 0.00B | -0.10B | 0.50B | 0.00B | 0.24B | -0.10B | 1.23B | 1.14B | 0.30B | 0.80B | 4.98B | 0.54B | 1.23B | 0.87B | 1.38B | 0.14B | 0.44B | 2.96B | 1.99B | 20.41B | 0.62B | 2.96B | 1.99B | 0.53B | 0.62B | 2.61B | 1.36B | 0.92B | 0.36B | 0.52B | 0.46B | 1.71B | 3.47B | | 5.96B | -16.01B | 4.88B | 0.01B | 3.86B | | 0.00B | 0.00B | 1.78B | 4.34B | 0.00B | 3.56B | 1.78B | 0.48B | -0.78B | 0.16B | 2.74B | 0.74B | 32.03B | -0.20B | 2.95B | | |
|
Operating Expenses
|
-1.24B | -0.12B | | | | | | | | | | | | -19.60B | | | -21.29B | | | | | | | | | | | | | | | | | | | | | | | | -32.46B | | -108.99B | | -35.45B | -45.69B | | | -32.36B | -52.48B | | | -42.61B | -56.69B | | | -52.43B | -54.71B |
|
Operating Income
|
0.09B | 0.07B | 0.00B | 0.00B | 0.10B | 34.00B | 29.36B | 0.00B | 65.90B | 20.16B | 32.72B | 0.00B | 57.06B | 20.18B | 34.06B | 69.89B | 21.84B | 34.67B | 73.72B | 56.02B | 35.84B | 26.62B | 73.72B | 68.16B | 30.34B | 37.17B | 69.26B | 73.93B | 14.90B | 37.17B | 81.41B | 22.80B | 90.19B | 45.02B | | 37.90B | 0.23B | 0.00B | 0.03B | 0.00B | 32.46B | 0.04B | 0.07B | 0.00B | 0.00B | -11230.17B | 71.46B | 115.00B | 104.22B | 24,802.46B | 51.07B | 85.04B | 88.91B | -36437.53B | 33.63B | 137.72B | 434.61B | -0.04B |
|
EBIT
|
0.09B | 0.07B | 0.00B | 0.00B | 0.10B | 34.00B | 29.36B | 0.00B | 65.90B | 20.16B | 32.72B | 0.00B | 57.06B | 20.18B | 34.06B | 69.89B | 21.84B | 34.67B | 73.72B | 56.02B | 35.84B | 26.62B | 73.72B | 68.16B | 30.34B | 37.17B | 69.26B | 73.93B | 14.90B | 37.17B | 81.41B | 22.80B | 90.19B | 45.02B | | 37.90B | 0.23B | 0.00B | 0.03B | 0.00B | 32.46B | 0.04B | 0.07B | 0.00B | 0.00B | -11230.17B | 71.46B | 115.00B | 104.22B | 24,802.46B | 51.07B | 85.04B | 88.91B | -36437.53B | 33.63B | 137.72B | 434.61B | -0.04B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35B | | 9.51B | | 6.35B | 6.51B | | | 10.39B | 13.46B | | | 12.70B | 9.10B | | | 9.50B | 7.98B |
|
Other Non Operating Income
|
-0.00B | 0.04B | -0.28B | -0.21B | 0.00B | 1.80B | -2.49B | -0.80B | 0.08B | -0.78B | 4.04B | -0.33B | -2.26B | 0.30B | -1.82B | 0.00B | 1.87B | -0.59B | -0.68B | 1.28B | 1.87B | 2.98B | -0.13B | 1.28B | 1.48B | 7.11B | -0.70B | -6.85B | -1.59B | 7.11B | 2.09B | -1.81B | -1.08B | -0.47B | | 0.28B | -2.89B | 7.39B | -0.00B | -13.17B | -1.04B | 0.00B | 0.01B | 1.59B | -8.99B | 13.52B | 0.00B | -18.52B | -7.45B | -2.87B | | -8.05B | 1.06B | -5.26B | | 8.41B | -7.44B | -9.47B |
|
Non Operating Income
|
-0.00B | -0.00B | -2.70B | -2.52B | -0.01B | -1.95B | -1.77B | -2.14B | -1.85B | -1.65B | -1.74B | -2.09B | -1.48B | -1.57B | -2.33B | -0.00B | -3.84B | -5.10B | -3.99B | -3.94B | -3.84B | -1.93B | -5.38B | -3.24B | -3.20B | -4.19B | -5.38B | -3.24B | -3.39B | -4.19B | -4.16B | -4.09B | -6.06B | -4.04B | | -6.54B | 7.78B | -4.66B | -0.01B | -7.09B | | -0.00B | -0.01B | -7.89B | -6.37B | -0.01B | -18.70B | -17.48B | -10.06B | -0.01B | -10.81B | -11.21B | -6.67B | -0.01B | -19.85B | -20.26B | | -0.01B |
|
EBT
|
0.09B | 0.07B | 25.57B | 39.17B | 0.10B | 31.62B | 22.98B | 46.91B | 63.81B | 14.86B | 33.97B | 67.09B | 51.32B | 17.47B | 30.25B | 0.02B | 19.45B | 27.60B | 67.01B | 53.55B | 31.20B | 26.93B | 67.01B | 66.30B | 26.19B | 36.75B | 61.40B | 66.30B | 7.23B | 36.75B | 80.54B | 13.22B | 82.02B | 33.14B | | 17.91B | -106.15B | 70.97B | 0.02B | 76.94B | 92.98B | 0.03B | 0.07B | 110.56B | 87.97B | -0.02B | 118.56B | 110.56B | 76.91B | -12.29B | 51.07B | 30.11B | 69.65B | -21.07B | 33.63B | 103.39B | 65.20B | -47.60B |
|
Tax Provisions
|
-0.00B | -0.02B | -1.16B | -3.51B | -0.02B | -8.59B | -0.92B | -7.99B | -13.97B | -3.27B | | -17.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -35.39B | -23.53B | -0.01B | -52.36B | -82.58B | -17.56B | 0.01B | 0.01B | 17.28B | -15.35B | 0.01B | | | -14.62B | 27.90B | | | -3.71B | 36.39B |
|
Profit After Tax
|
0.09B | 0.05B | 24.41B | 35.66B | 0.07B | 23.02B | 22.06B | 38.92B | 49.84B | 11.59B | 23.75B | 49.62B | 42.08B | 12.96B | 19.54B | 0.01B | 17.18B | 23.50B | 50.12B | 40.57B | 26.83B | 14.92B | 50.12B | 48.23B | 22.40B | 25.31B | 45.50B | 50.32B | 10.63B | 25.31B | 61.88B | 12.21B | 60.34B | 22.15B | | 11.02B | -84.36B | 52.41B | 0.01B | 61.50B | 69.45B | 0.02B | 0.05B | 80.30B | 70.41B | -7.39B | 0.02B | 80.30B | 61.56B | -3.60B | 51.07B | 47.80B | 55.03B | 0.01B | 33.63B | 82.13B | 61.49B | -11.21B |
|
Equity Income
|
| 0.22B | 0.39B | 0.51B | -0.00B | 0.32B | 0.40B | 0.34B | 0.71B | | | 0.20B | | -0.11B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.01B | | -0.00B | -0.00B | | | | | | | | | | | |
|
Net Income - Minority
|
-0.00B | -0.17B | -115.33B | -0.01B | -0.00B | -2.41B | -112.51B | -109.42B | -4.32B | -1.40B | | -115.81B | -115.73B | -114.44B | -96.36B | -97.30B | -92.55B | -0.19B | -95.57B | -96.77B | -97.43B | -98.38B | -122.91B | -125.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | 109.42B | | | | 115.81B | | 1.65B | | 0.00B | 0.00B | | 91.11B | | | | 108.24B | | | | 97.19B | | | | 92.21B | | | | 108.99B | | 114.87B | | 0.00B | 12.04B | 5.06B | 0.00B | 13.23B | 19.87B | 5.86B | 122.41B | 122.18B | 11.45B | 3.19B | 0.34B | | | 2.82B | 1.79B | | | 3.71B | 0.01B |
|
Income from Continuing Operations
|
0.09B | 0.09B | 26.73B | 42.68B | 0.12B | 40.21B | 23.91B | 54.90B | 77.78B | 18.13B | 33.97B | 84.53B | 51.32B | 17.47B | 30.25B | 0.02B | 19.45B | 27.60B | 67.01B | 53.55B | 31.20B | 26.93B | 67.01B | 66.30B | 26.19B | 36.75B | 61.40B | 66.30B | 7.23B | 36.75B | 80.54B | 13.22B | 82.02B | 33.14B | | 17.91B | -106.15B | 70.97B | 0.02B | 112.33B | 116.51B | 0.04B | 52.43B | 193.14B | 105.54B | -0.02B | 118.55B | 93.28B | 92.26B | -12.30B | 51.07B | 30.11B | 84.27B | -48.97B | 33.63B | 103.39B | 68.92B | -83.99B |
|
Consolidated Net Income
|
0.09B | 0.09B | 26.73B | 42.68B | 0.12B | 40.21B | 23.91B | 54.90B | 77.78B | 18.13B | 33.97B | 84.53B | 51.32B | 17.47B | 30.25B | | 19.45B | 27.60B | 67.01B | 53.55B | 31.20B | 26.93B | 67.01B | 66.30B | 26.19B | 36.75B | 61.40B | 66.30B | 7.23B | 36.75B | 80.54B | 13.22B | 82.02B | 33.14B | | 17.91B | -106.15B | 70.97B | 0.02B | 112.33B | 116.51B | 0.04B | 52.43B | 193.14B | 105.54B | -0.02B | 118.55B | 93.28B | 92.26B | -12.30B | 51.07B | 30.11B | 84.27B | -48.97B | 33.63B | 103.39B | 68.92B | -83.99B |
|
Income towards Parent Company
|
0.08B | 0.04B | 17.96B | 32.74B | 0.07B | 20.62B | 19.57B | 36.84B | 45.52B | 10.20B | 33.97B | -31.28B | -64.41B | -96.97B | -66.12B | | -73.09B | 27.41B | -28.56B | -43.22B | -66.24B | -71.44B | -55.90B | -59.11B | 26.19B | 36.75B | 61.40B | 66.30B | 7.23B | 36.75B | 80.54B | 13.22B | 82.02B | 21.52B | | 8.63B | -75.05B | 70.97B | 0.01B | 0.06B | 116.51B | 0.02B | 0.04B | 0.07B | 105.54B | -0.01B | 118.55B | 93.28B | 92.26B | -0.00B | 9.50B | -63.82B | 84.27B | 0.01B | 29.55B | 74.15B | 68.92B | -0.01B |
|
Net Income towards Common Stockholders
|
0.08B | 0.04B | 17.96B | 32.74B | 0.07B | 20.62B | 19.57B | 36.84B | 45.52B | 10.20B | 22.09B | 49.23B | 40.23B | 11.31B | 17.39B | 0.01B | 15.43B | 21.00B | 48.61B | 40.57B | 23.47B | 14.92B | 48.61B | 43.29B | 18.55B | 20.68B | 40.60B | 44.59B | 6.28B | 20.68B | 55.43B | 8.46B | 55.44B | 19.39B | | 8.63B | -75.05B | 48.52B | 12.13B | 55.04B | 64.38B | 0.02B | 42.17B | 73.64B | 64.54B | -10.46B | 71.43B | 73.64B | 58.37B | -3.94B | 9.50B | 41.73B | 52.20B | 5.04B | 29.55B | 74.15B | 57.78B | -11.22B |
|
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 | 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 | | | | | | | | | | | 174.24 | | 114.12 | | 174.68 | -28.30 | | | 157.96 | -10.67 | | | 141.28 | 13.64 | | | 156.37 | -30.36 |
|
Shares Outstanding (Weighted Average)
|
260.00 | 100.00 | 0.00B | 0.00B | 200.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 730.00 | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.11B | 0.10B | 37.52B | 55.94B | 0.12B | 45.10B | 40.49B | 63.30B | 77.42B | 32.17B | 44.64B | 86.37B | 69.90B | 33.73B | 47.86B | 84.46B | 37.93B | 50.81B | 90.57B | 72.33B | 52.14B | 43.75B | 90.57B | 86.64B | 50.24B | 57.74B | 91.88B | 93.10B | 34.46B | 57.74B | 105.41B | 44.37B | 117.56B | 68.40B | | 63.76B | 0.23B | 100.43B | 59.49B | 126.53B | 32.46B | 0.04B | 101.47B | 155.40B | 135.13B | 61.58B | 101.47B | 155.40B | 135.38B | 47.13B | 86.34B | 110.56B | 124.16B | 38.72B | 70.43B | 182.62B | 434.61B | -0.04B |
|
Interest Expenses
|
| | | | | | | | | | | | | -3.47B | | | -4.76B | | | | | | | | | | | | | | | | | | | | | | | | -7.17B | | -23.01B | | -12.72B | -17.02B | | | -20.45B | -19.00B | | | -19.37B | -21.39B | | | -20.75B | -18.15B |
|
Tax Rate
|
-4.17% | -27.26% | -4.53% | -8.96% | -22.06% | -27.18% | -4.01% | -17.04% | -21.90% | -21.98% | | -25.98% | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.39% | -46.00% | -25.31% | -26.12% | -77,448.25% | -74.69% | -19.97% | -52.03% | 0.01% | 15.63% | -19.96% | -0.07% | | | -20.99% | -132.42% | | | -5.70% | -76.44% |