|
Revenue
|
1.66B | 1.69B | 1.69B | 1.36B | 1.74B | 1.77B | 1.77B | 1.78B | 1.77B | 1.79B | 1.81B | 1.83B | 1.83B | 1.88B | 1.88B | 1.91B | 1.92B | 1.97B | 2.12B | 2.15B | 2.20B | 2.26B | 2.29B | 2.36B | 2.36B | 2.43B | 2.45B | 2.51B | 2.53B | 6.16B | 10.04B | 10.28B | 10.16B | 10.36B | 10.46B | 10.60B | 10.66B | 10.85B | 10.89B | 11.23B | 11.21B | 11.35B | 11.45B | 11.76B | 11.74B | 11.70B | 12.04B | 12.62B | 12.52B | 12.80B | 13.15B | 13.21B | 13.20B | 13.60B | 13.55B | 13.67B | 13.65B | 13.66B | 13.58B | 13.71B | 13.68B | 13.69B | 13.79B | 13.93B | 13.73B | 13.77B | 13.67B | 13.60B |
|
Cost of Revenue
|
0.71B | 0.71B | 0.74B | -2.05B | 0.75B | 0.01B | 0.79B | -2.29B | 0.01B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
0.95B | 0.97B | 0.95B | 3.41B | 0.98B | 1.76B | 0.98B | 4.08B | 1.76B | 1.79B | | | 1.82B | 1.88B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.47B | 0.50B | | 1.00B | 1.70B | 1.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.34B | 0.34B | 0.35B | | 0.35B | 0.36B | 0.36B | 0.36B | 0.34B | 0.34B | 0.37B | 0.36B | 0.37B | 0.37B | 0.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.05B | 0.00B | 0.01B | | 0.01B | 0.01B | | -0.04B | 1.16B | 1.18B | -0.00B | | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.55B | -0.21B | -0.21B | -0.09B | -0.14B | -0.14B | 0.03B | -0.07B | -0.03B | -0.02B | -0.12B | 0.01B | -0.06B | -0.01B | -0.03B | -0.01B | -0.00B | -0.01B | -0.04B | -0.30B | 0.01B | 0.01B | -0.04B | -0.00B | 0.06B | -0.20B | -0.14B | -0.01B | 0.06B | -0.03B | 0.03B | 0.04B | -0.08B | -0.02B | -0.07B | -0.12B | -0.08B | -0.12B | -0.09B |
|
Operating Expenses
|
1.33B | 1.39B | 4.28B | | 1.48B | 1.52B | 1.53B | 1.50B | 1.50B | 1.52B | 1.57B | 1.57B | 1.60B | 1.61B | 1.67B | 1.71B | 1.69B | 1.74B | 1.91B | 1.90B | 1.96B | 2.02B | 2.07B | 2.08B | 2.11B | 2.16B | 2.18B | 2.19B | 2.23B | 5.99B | 9.13B | 9.20B | 9.22B | 9.30B | 9.55B | 9.40B | 9.62B | 9.49B | 9.51B | 9.79B | 9.78B | 9.81B | 9.86B | 9.80B | 9.94B | 9.73B | 9.87B | 10.16B | 10.45B | 10.23B | 10.22B | 10.26B | 10.43B | 10.37B | 10.63B | 10.63B | 10.73B | 10.42B | 10.46B | 10.44B | 10.55B | 10.42B | 10.46B | 10.54B | 10.50B | 10.49B | 10.54B | 10.34B |
|
Operating Income
|
0.33B | 0.30B | -2.59B | 3.41B | 0.25B | 0.25B | 0.24B | 0.28B | 0.27B | 0.27B | 0.24B | 0.27B | 0.23B | 0.27B | 0.21B | 0.21B | 0.22B | 0.23B | 0.21B | 0.24B | 0.24B | 0.24B | 0.22B | 0.28B | 0.25B | 0.27B | 0.27B | 0.32B | 0.30B | 0.17B | 0.91B | 1.07B | 0.94B | 1.05B | 0.91B | 1.20B | 1.04B | 1.36B | 1.38B | 1.44B | 1.43B | 1.54B | 1.59B | 1.96B | 1.80B | 1.97B | 2.17B | 2.46B | 2.07B | 2.58B | 2.93B | 2.96B | 2.77B | 3.23B | 2.92B | 3.04B | 2.93B | 3.24B | 3.13B | 3.27B | 3.13B | 3.26B | 3.33B | 3.39B | 3.24B | 3.28B | 3.13B | 3.26B |
|
EBIT
|
0.33B | 0.30B | -2.59B | 3.41B | 0.25B | 0.25B | 0.24B | 0.28B | 0.27B | 0.27B | 0.24B | 0.27B | 0.23B | 0.27B | 0.21B | 0.21B | 0.22B | 0.23B | 0.21B | 0.24B | 0.24B | 0.24B | 0.22B | 0.28B | 0.25B | 0.27B | 0.27B | 0.32B | 0.30B | 0.17B | 0.91B | 1.07B | 0.94B | 1.05B | 0.91B | 1.20B | 1.04B | 1.36B | 1.38B | 1.44B | 1.43B | 1.54B | 1.59B | 1.96B | 1.80B | 1.97B | 2.17B | 2.46B | 2.07B | 2.58B | 2.93B | 2.96B | 2.77B | 3.23B | 2.92B | 3.04B | 2.93B | 3.24B | 3.13B | 3.27B | 3.13B | 3.26B | 3.33B | 3.39B | 3.24B | 3.28B | 3.13B | 3.26B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | -0.07B | 0.02B | 0.08B | 0.06B | -0.07B | 0.01B | -0.11B | 0.04B | -0.12B | -0.03B | 0.06B | -0.32B | 0.06B | 0.07B | 0.17B | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.46B | -0.22B | -0.21B | | -0.20B | -0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.31B | -1.32B | -1.32B | -1.33B | -1.31B | -1.27B | -1.24B | -1.26B | -1.27B | -1.27B |
|
Other Non Operating Income
|
0.00B | -0.40B | -0.40B | -0.00B | | -0.03B | -0.00B | -0.05B | -0.07B | -0.05B | -0.00B | -0.02B | -0.01B | -0.06B | | -0.03B | -0.04B | -0.07B | -0.01B | | -0.00B | -0.01B | 0.01B | 0.00B | -0.01B | -0.13B | -0.00B | | -0.00B | -0.11B | -0.01B | -0.00B | -0.03B | 0.01B | -0.00B | -0.01B | -0.02B | -0.05B | -0.01B | -0.00B | -0.11B | -0.02B | -0.01B | -0.00B | -0.03B | -0.04B | -0.06B | -0.02B | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.00B | | | -20.33B | | -0.25B | 0.46B | -0.97B | -0.30B | -0.30B | -0.25B | -0.27B | -0.25B | -0.28B | -0.23B | -0.20B | -0.26B | -0.27B | -0.22B | -0.21B | -0.21B | -0.22B | -0.21B | -0.28B | -0.29B | -0.36B | -0.36B | -0.43B | -0.46B | -0.23B | -0.65B | -0.29B | -0.70B | -0.81B | -0.79B | -0.77B | -0.79B | -0.98B | -0.69B | -1.08B | -0.99B | -1.07B | -0.99B | 2.77B | -0.33B | 0.03B | -0.12B | 0.16B | 0.05B | -0.13B | -0.16B | 0.14B | 0.02B | 0.08B | -0.04B | -0.01B | -0.10B | -0.09B | -0.01B | -0.31B | -0.09B | -0.09B | -0.14B | -0.07B | -0.14B | -0.11B | -0.13B | -0.03B |
|
EBT
|
-0.27B | -0.10B | -3.00B | -19.73B | 0.04B | 0.00B | 0.01B | -0.00B | -0.03B | -0.03B | -0.01B | | -0.02B | -0.01B | -0.02B | 0.01B | -0.03B | -0.04B | -0.01B | 0.04B | 0.03B | 0.02B | 0.01B | | -0.05B | -0.09B | -0.09B | -0.11B | -0.16B | -0.07B | 0.27B | 0.78B | 0.24B | 0.24B | 0.12B | 0.43B | 0.25B | 0.38B | 0.69B | 0.36B | 0.44B | 0.47B | 0.59B | 0.93B | 0.50B | 1.04B | 1.11B | 1.66B | 1.14B | 1.44B | 1.75B | 2.06B | 1.73B | 2.20B | 1.73B | 1.80B | 1.56B | 1.86B | 1.80B | 1.64B | 1.73B | 1.85B | 1.88B | 2.05B | 1.85B | 1.91B | 1.73B | 1.96B |
|
Tax Provisions
|
-0.06B | -0.06B | 0.56B | -0.22B | -0.02B | 0.08B | -0.11B | 0.51B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.01B | 0.06B | 0.06B | -0.00B | 0.06B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | -0.14B | 0.01B | 0.03B | -3.18B | 0.02B | 0.21B | 0.03B | 0.05B | 0.03B | -9.19B | 0.03B | 0.04B | 0.11B | 0.00B | 0.12B | 0.08B | 0.13B | 0.11B | 0.03B | 0.17B | 0.18B | 0.25B | 0.22B | 0.28B | 0.35B | 0.22B | 0.34B | 0.49B | 0.36B | 0.42B | 0.37B | 0.44B | 0.37B | 0.41B | 0.45B | 0.43B | 0.41B | 0.37B | 0.45B | 0.41B | 0.42B | 0.41B |
|
Profit After Tax
|
-0.33B | -0.16B | -2.43B | -19.56B | 0.02B | -0.08B | -0.10B | -0.09B | -0.11B | -0.11B | -0.09B | -0.07B | -0.09B | -0.08B | -0.09B | -0.04B | -0.04B | -0.10B | -0.07B | 0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.08B | -0.12B | 0.05B | -0.12B | -0.19B | 3.07B | 0.19B | 0.45B | 0.15B | 0.14B | 0.05B | 9.55B | 0.17B | 0.27B | 0.49B | 0.30B | 0.25B | 0.31B | 0.39B | 0.71B | 0.47B | 0.88B | 0.93B | 1.25B | 0.92B | 1.16B | 1.41B | 1.83B | 1.39B | 1.71B | 1.37B | 1.39B | 1.18B | 1.41B | 1.44B | 1.23B | 1.28B | 1.42B | 1.47B | 1.68B | 1.41B | 1.50B | 1.32B | 1.55B |
|
Equity Income
|
0.15B | | | | | | 0.47B | -1.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
0.14B | 0.18B | 1.57B | | 0.23B | -0.24B | -0.25B | 0.26B | | | | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.12B | 0.06B | 0.06B | 0.04B | 0.06B | 0.06B | 0.07B | 0.09B | 0.06B | 0.06B | 0.07B | 0.08B | 0.11B | 0.07B | 0.11B | 0.12B | 0.15B | 0.11B | 0.14B | 0.19B | 0.22B | 0.19B | 0.24B | 0.18B | 0.19B | 0.16B | 0.19B | 0.18B | 0.17B | 0.17B | 0.19B | 0.19B | 0.21B | 0.19B | 0.19B | 0.18B | 0.21B |
|
Income from Continuing Operations
|
-0.21B | -0.04B | -3.56B | -19.52B | 0.06B | -0.08B | 0.12B | -0.51B | -0.11B | -0.11B | -0.09B | -0.07B | -0.09B | -0.08B | -0.09B | -0.04B | -0.04B | -0.10B | -0.07B | 0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.08B | -0.12B | 0.05B | -0.12B | -0.19B | 3.11B | 0.25B | 0.57B | 0.21B | 0.20B | 0.09B | 9.62B | 0.22B | 0.34B | 0.58B | 0.36B | 0.32B | 0.39B | 0.47B | 0.82B | 0.47B | 0.88B | 0.93B | 1.40B | 0.92B | 1.16B | 1.41B | 1.83B | 1.39B | 1.71B | 1.37B | 1.39B | 1.18B | 1.41B | 1.44B | 1.23B | 1.28B | 1.42B | 1.47B | 1.68B | 1.41B | 1.50B | 1.32B | 1.55B |
|
Consolidated Net Income
|
-0.21B | -0.04B | -3.56B | -19.52B | 0.06B | -0.08B | 0.12B | -0.51B | -0.11B | -0.11B | -0.09B | -0.07B | -0.09B | -0.08B | -0.09B | -0.04B | -0.04B | -0.10B | -0.07B | 0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.08B | -0.12B | 0.05B | -0.12B | -0.19B | 3.11B | 0.25B | 0.57B | 0.21B | 0.20B | 0.09B | 9.62B | 0.22B | 0.34B | 0.58B | 0.36B | 0.32B | 0.39B | 0.47B | 0.82B | 0.47B | 0.88B | 0.93B | 1.40B | 0.92B | 1.16B | 1.41B | 1.83B | 1.39B | 1.71B | 1.37B | 1.39B | 1.18B | 1.41B | 1.44B | 1.23B | 1.28B | 1.42B | 1.47B | 1.68B | 1.41B | 1.50B | 1.32B | 1.55B |
|
Income towards Parent Company
|
-0.07B | 0.14B | -1.99B | -19.52B | 0.30B | -0.32B | -0.13B | -0.24B | -0.11B | -0.11B | -0.09B | 0.24B | -0.09B | -0.08B | -0.09B | -0.04B | -0.04B | -0.10B | -0.07B | 0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.08B | -0.12B | 0.05B | -0.12B | -0.19B | 3.11B | 0.25B | 0.57B | 0.21B | 0.20B | 0.09B | 9.62B | 0.22B | 0.34B | 0.58B | 0.36B | 0.32B | 0.39B | 0.47B | 0.82B | 0.47B | 0.88B | 0.93B | 1.40B | 0.92B | 1.16B | 1.41B | 1.83B | 1.39B | 1.71B | 1.37B | 1.39B | 1.18B | 1.41B | 1.44B | 1.23B | 1.28B | 1.42B | 1.47B | 1.68B | 1.41B | 1.50B | 1.32B | 1.55B |
|
Net Income towards Common Stockholders
|
-0.07B | 0.14B | -1.99B | -19.52B | 0.30B | -0.32B | -0.13B | -0.24B | -0.11B | -0.11B | -0.09B | 0.24B | -0.09B | -0.08B | -0.09B | -0.04B | -0.04B | -0.10B | -0.07B | 0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.08B | -0.12B | 0.05B | -0.12B | -0.19B | 3.11B | 0.25B | 0.57B | 0.21B | 0.20B | 0.09B | 9.62B | 0.22B | 0.34B | 0.58B | 0.36B | 0.32B | 0.39B | 0.47B | 0.82B | 0.47B | 0.88B | 0.93B | 1.40B | 0.92B | 1.16B | 1.41B | 1.83B | 1.39B | 1.71B | 1.37B | 1.39B | 1.18B | 1.41B | 1.44B | 1.23B | 1.28B | 1.42B | 1.47B | 1.68B | 1.41B | 1.50B | 1.32B | 1.55B |
|
EPS (Basic)
|
-0.20 | 0.36 | -5.25 | -51.53 | 0.21 | -0.72 | -0.84 | -2.17 | -0.97 | -0.98 | -0.79 | 2.18 | -0.95 | -0.84 | -0.87 | -0.40 | -0.42 | -0.96 | -0.68 | 0.38 | -0.35 | -0.42 | -0.49 | -0.49 | -0.81 | -1.21 | 0.54 | -1.21 | -1.86 | 16.73 | 0.70 | 2.75 | 0.58 | 0.53 | 0.19 | 37.24 | 0.71 | 1.17 | 2.14 | 1.55 | 1.13 | 1.41 | 1.77 | 3.74 | 1.91 | 3.72 | 4.01 | 6.89 | 4.22 | 5.48 | 6.69 | 9.01 | 7.05 | 8.96 | 7.51 | 7.79 | 6.74 | 8.15 | 8.42 | 7.24 | 7.66 | 8.58 | 8.99 | 10.30 | 8.59 | 9.41 | 8.50 | 10.38 |
|
EPS (Weighted Average and Diluted)
|
-0.20 | | | -21.64 | 0.21 | -0.72 | -0.84 | -2.16 | -0.97 | | | 2.18 | | | | | | | | | | | | -0.49 | -0.81 | -1.21 | 0.53 | -1.21 | -1.86 | 15.17 | 0.69 | 2.42 | 0.57 | 0.52 | 0.19 | 32.80 | 0.70 | 1.15 | 2.11 | 1.53 | 1.11 | 1.39 | 1.74 | 3.67 | 1.86 | 3.63 | 3.90 | 6.69 | 4.11 | 5.29 | 6.50 | 8.69 | 6.90 | 8.80 | 7.38 | 7.68 | 6.65 | 8.05 | 8.25 | 7.05 | 7.55 | 8.49 | 8.82 | 10.11 | 8.42 | 9.18 | 8.34 | 10.26 |
|
Shares Outstanding (Weighted Average)
|
0.38B | 0.38B | 0.38B | 0.38B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.18B | 0.27B | 0.21B | 0.27B | 0.26B | 0.25B | 0.26B | 0.24B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.20B | 0.19B | 0.19B | 0.19B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B |
|
Shares Outstanding (Diluted Average)
|
0.38B | | | 0.90B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | | | 0.11B | | | | | | | | | | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.21B | 0.28B | 0.23B | 0.27B | 0.27B | 0.26B | 0.30B | 0.24B | 0.24B | 0.23B | 0.24B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.19B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B |
|
EBITDA
|
0.33B | 0.30B | -2.59B | 3.41B | 0.25B | 0.25B | 0.24B | 0.28B | 0.27B | 0.27B | 0.24B | 0.27B | 0.23B | 0.27B | 0.21B | 0.21B | 0.22B | 0.23B | 0.21B | 0.24B | 0.24B | 0.24B | 0.22B | 0.28B | 0.25B | 0.73B | 0.74B | 0.82B | 0.30B | 1.17B | 2.61B | 2.87B | 0.94B | 1.05B | 0.91B | 1.20B | 1.04B | 1.36B | 1.38B | 1.44B | 1.43B | 1.54B | 1.59B | 1.96B | 1.80B | 1.97B | 2.17B | 2.46B | 2.07B | 2.58B | 2.93B | 2.96B | 2.77B | 3.23B | 2.92B | 3.04B | 2.93B | 3.24B | 3.13B | 3.27B | 3.13B | 3.26B | 3.33B | 3.39B | 3.24B | 3.28B | 3.13B | 3.26B |
|
Interest Expenses
|
| | | | | 0.22B | | | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.23B | 0.23B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | | 0.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
22.34% | 60.61% | -18.86% | 1.09% | -44.19% | 4,150.00% | -778.57% | -50,600.00% | -254.84% | -311.54% | -553.85% | | -308.70% | -453.33% | -383.33% | 544.44% | -27.27% | -152.63% | -438.46% | -11.43% | 237.04% | 325.00% | 983.33% | | -76.09% | -40.23% | 161.36% | -10.91% | -17.50% | 4,890.77% | 6.02% | 26.96% | 10.59% | 19.75% | 22.03% | -2,131.32% | 11.16% | 10.79% | 15.73% | 0.55% | 27.29% | 17.87% | 21.25% | 11.80% | 5.85% | 15.93% | 15.96% | 15.35% | 19.00% | 19.53% | 19.78% | 10.88% | 19.90% | 22.26% | 20.85% | 23.23% | 24.02% | 23.91% | 20.44% | 24.83% | 25.84% | 23.08% | 21.60% | 18.08% | 24.00% | 21.69% | 24.11% | 21.16% |