|
Revenue
|
2.84B | 3.89B | 2.81B | 2.92B | 2.87B | 2.97B | 1.08B | 5.16B | 1.71B | 3.16B | 3.08B | 1.69B | 12.61B | 2.55B | 1.84B | 0.52B | 1.15B | 2.95B | 3.62B | -0.10B | 3.15B | 4.69B | 2.99B | 1.82B | 2.36B | 2.36B | 3.63B | 2.11B | 2.23B | 3.51B | 3.07B | 3.62B | 4.58B | 2.36B | 1.45B |
|
Cost of Revenue
|
1.09B | 1.74B | 1.08B | 0.48B | 0.59B | 0.90B | 0.67B | 1.04B | 0.92B | 0.90B | 1.74B | 0.83B | 1.40B | 0.74B | 1.03B | 0.78B | 0.94B | 0.83B | 0.75B | 0.27B | 0.80B | 0.59B | 0.63B | 0.68B | 0.73B | 0.47B | 0.69B | 0.65B | 0.68B | 0.67B | 0.66B | 0.69B | 0.95B | 0.79B | 0.54B |
|
Gross Profit
|
1.75B | 2.15B | 1.73B | 2.44B | 2.28B | 2.07B | 0.41B | 4.11B | 0.79B | 2.26B | 1.34B | 0.85B | 11.21B | 1.81B | 0.81B | -0.26B | 0.21B | 2.12B | 2.86B | -0.37B | 2.34B | 4.10B | 2.36B | 1.14B | 1.63B | 1.90B | 2.94B | 1.46B | 1.55B | 2.84B | 2.41B | 2.93B | 3.63B | 1.57B | 0.91B |
|
Other Operating Expenses
|
2.99B | 3.26B | 2.76B | 2.15B | 2.45B | 2.64B | 1.70B | 2.83B | 2.67B | 2.72B | 3.50B | 2.80B | 5.75B | 2.46B | 2.76B | 2.54B | 2.96B | 2.71B | 2.69B | -3.35B | 2.41B | 3.42B | 2.17B | 1.68B | 2.82B | 1.82B | 2.18B | 2.92B | 2.01B | 2.83B | 3.08B | 2.43B | 4.40B | 2.73B | 2.80B |
|
Operating Expenses
|
2.99B | 3.26B | 2.76B | 2.15B | 2.45B | 2.64B | 1.70B | 2.83B | 2.67B | 2.72B | 3.50B | 2.80B | 5.75B | 2.46B | 2.76B | 2.54B | 2.96B | 2.71B | 2.69B | -3.35B | 2.41B | 3.42B | 2.17B | 1.68B | 2.82B | 1.82B | 2.18B | 2.92B | 2.01B | 2.83B | 3.08B | 2.43B | 4.40B | 2.73B | 2.80B |
|
Operating Income
|
-1.24B | -1.11B | -1.03B | 0.30B | -0.17B | -0.58B | -1.29B | 1.28B | -1.88B | -0.46B | -2.16B | -1.95B | 5.46B | -0.64B | -1.96B | -2.80B | -2.75B | -0.58B | 0.18B | 2.97B | -0.07B | 0.69B | 0.20B | -0.54B | -1.19B | 0.07B | 0.76B | -1.46B | -0.46B | 0.01B | -0.67B | 0.50B | -0.78B | -1.15B | -1.89B |
|
EBIT
|
-1.24B | -1.11B | -1.03B | 0.30B | -0.17B | -0.58B | -1.29B | 1.28B | -1.88B | -0.46B | -2.16B | -1.95B | 5.46B | -0.64B | -1.96B | -2.80B | -2.75B | -0.58B | 0.18B | 2.97B | -0.07B | 0.69B | 0.20B | -0.54B | -1.19B | 0.07B | 0.76B | -1.46B | -0.46B | 0.01B | -0.67B | 0.50B | -0.78B | -1.15B | -1.89B |
|
Non Operating Investment Income
|
-0.02B | 0.00B | -0.01B | -0.16B | 0.10B | -0.02B | -0.04B | -0.13B | -0.01B | -0.01B | 0.20B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.23B | 0.73B | -0.32B | -0.04B | -0.24B | -0.05B | -1.09B | 2.04B | -1.63B | 0.12B | -0.45B | -1.69B | 9.40B | -6.04B | -1.47B | -3.61B | -2.55B | -1.20B | -0.18B | -3.22B | 0.16B | 1.86B | 0.20B | -1.31B | -0.84B | -0.92B | 0.61B | -1.25B | -1.38B | -0.21B | -0.71B | -0.25B | 0.80B | -1.37B | -1.12B |
|
EBT
|
-0.15B | 0.63B | 0.05B | 0.78B | 0.43B | 0.32B | -0.62B | 2.33B | -0.96B | 0.44B | -0.43B | -1.11B | -2.50B | -5.01B | -0.92B | -2.02B | -1.81B | 0.24B | 0.93B | 3.24B | 0.73B | 1.27B | 0.82B | 0.14B | -0.46B | 0.54B | 1.46B | -0.82B | 0.22B | 0.68B | -0.01B | 1.19B | 0.17B | -0.36B | -1.35B |
|
Tax Provisions
|
0.04B | -0.08B | -0.06B | 0.15B | 0.09B | 0.06B | -0.17B | 0.33B | -0.22B | 0.01B | -0.12B | -0.27B | 1.43B | -1.07B | -0.22B | -0.89B | -0.41B | 0.02B | 0.17B | 0.66B | 0.14B | 0.26B | 0.18B | 0.02B | -0.72B | -0.29B | 0.34B | -0.23B | 0.02B | 0.12B | -0.04B | 0.18B | 0.02B | -0.08B | -0.13B |
|
Profit After Tax
|
-0.28B | 0.71B | 0.11B | 0.63B | 0.34B | 0.26B | -0.50B | 2.00B | -0.81B | 0.43B | -0.37B | -0.94B | -2.00B | -4.02B | -0.78B | -1.44B | -1.49B | 0.22B | 0.77B | 2.86B | 0.60B | 1.01B | 0.65B | 0.12B | 0.27B | 0.83B | 1.12B | -0.59B | 0.20B | 0.56B | -0.13B | 1.01B | 0.15B | -0.35B | -1.31B |
|
Net Income - Minority
|
| -3.05B | -3.01B | -3.10B | | -1.49B | -1.46B | -1.57B | -1.54B | -1.54B | -1.54B | -1.59B | -1.55B | -1.54B | -1.55B | -1.60B | -1.57B | -1.57B | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.09B | 0.09B | 0.10B | 0.14B | 0.12B | 0.10B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.10B | 0.04B | 0.09B | 0.07B | 0.10B | 0.09B | 0.10B | 0.09B | 0.13B | 0.07B | 0.04B | 0.05B | 0.08B | 0.09B | 0.07B | 0.07B | 0.11B | 0.10B | 0.14B | 0.16B | 0.12B | 0.09B | 0.07B | 0.09B |
|
Income from Continuing Operations
|
-0.18B | 0.71B | 0.11B | 0.63B | 0.34B | 0.26B | -0.44B | 2.00B | -0.74B | 0.43B | -0.31B | -0.84B | -3.93B | -3.93B | -0.70B | -1.14B | -1.40B | 0.22B | 0.77B | 2.58B | 0.60B | 1.01B | 0.65B | 0.12B | 0.27B | 0.83B | 1.12B | -0.59B | 0.20B | 0.56B | 0.03B | 1.01B | 0.15B | -0.28B | -1.22B |
|
Consolidated Net Income
|
-0.18B | 0.71B | 0.11B | 0.63B | 0.34B | 0.26B | -0.44B | 2.00B | -0.74B | 0.43B | -0.31B | -0.84B | -3.93B | -3.93B | -0.70B | -1.14B | -1.40B | 0.22B | 0.77B | 2.58B | 0.60B | 1.01B | 0.65B | 0.12B | 0.27B | 0.83B | 1.12B | -0.59B | 0.20B | 0.56B | 0.03B | 1.01B | 0.15B | -0.28B | -1.22B |
|
Income towards Parent Company
|
-0.18B | -2.35B | -2.90B | -2.47B | 0.34B | -1.23B | -1.90B | 0.43B | -2.28B | -1.12B | -1.85B | -2.43B | -5.49B | -5.47B | -2.26B | -2.74B | -2.98B | -1.35B | 0.77B | 2.58B | 0.60B | 1.01B | 0.65B | 0.12B | 0.27B | 0.83B | 1.12B | -0.59B | 0.20B | 0.56B | 0.03B | 1.01B | 0.15B | -0.28B | -1.22B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.02B | 0.02B |
|
Net Income towards Common Stockholders
|
-0.18B | -2.35B | -2.90B | -2.47B | 0.34B | -1.23B | -1.90B | 0.43B | -0.78B | 0.36B | -0.37B | -0.95B | 5.38B | -4.03B | -0.79B | -1.26B | -1.50B | 0.10B | 0.66B | 2.42B | 0.52B | 0.94B | 0.58B | 0.02B | 0.16B | 0.73B | 1.03B | -0.72B | 0.08B | 0.40B | -0.15B | 0.87B | 0.05B | -0.37B | -1.32B |
|
EPS (Basic)
|
-0.49 | 1.10 | 0.02 | -4.40 | 0.38 | 0.29 | -0.89 | 0.78 | -1.55 | 0.74 | -0.76 | -1.92 | 11.66 | -8.94 | -1.77 | -2.79 | -3.46 | 0.23 | 1.60 | 5.78 | 1.33 | 2.48 | 1.55 | 0.11 | 0.45 | 2.07 | 2.98 | -1.99 | 0.24 | 1.24 | -0.46 | 2.70 | 0.16 | -1.21 | -4.47 |
|
EPS (Weighted Average and Diluted)
|
-0.50 | 1.10 | 0.02 | -4.40 | 0.38 | 0.29 | -0.89 | 0.78 | -1.55 | 0.73 | -0.76 | -1.92 | 11.60 | -8.94 | -1.77 | -2.78 | -3.46 | 0.23 | 1.59 | 5.74 | 1.32 | 2.47 | 1.54 | 0.10 | 0.45 | 2.06 | 2.97 | -1.99 | 0.23 | 1.23 | -0.46 | 2.67 | 0.16 | -1.21 | -4.47 |
|
Shares Outstanding (Weighted Average)
|
0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.52B | 0.50B | 0.50B | 0.49B | 0.46B | 0.46B | 0.45B | 0.45B | 0.43B | 0.43B | 0.42B | 0.42B | 0.39B | 0.38B | 0.38B | 0.38B | 0.36B | 0.36B | 0.35B | 0.35B | 0.33B | 0.33B | 0.32B | 0.32B | 0.31B | 0.31B | 0.30B |
|
Shares Outstanding (Diluted Average)
|
| 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.52B | 0.50B | 0.50B | 0.49B | 0.46B | 0.46B | 0.45B | 0.45B | 0.43B | 0.43B | 0.42B | 0.42B | 0.39B | 0.39B | 0.38B | 0.38B | 0.36B | 0.36B | 0.36B | 0.35B | 0.33B | 0.33B | 0.33B | 0.32B | 0.31B | 0.31B | 0.30B |
|
EBITDA
|
-1.24B | -1.11B | -1.03B | 0.30B | -0.17B | -0.58B | -1.29B | 1.28B | -1.88B | -0.46B | -2.16B | -1.95B | 5.46B | -0.64B | -1.96B | -2.80B | -2.75B | -0.58B | 0.18B | 2.97B | -0.07B | 0.69B | 0.20B | -0.54B | -1.19B | 0.07B | 0.76B | -1.46B | -0.46B | 0.01B | -0.67B | 0.50B | -0.78B | -1.15B | -1.89B |
|
Interest Expenses
|
0.25B | 0.24B | 0.26B | 0.25B | 0.27B | 0.27B | 0.28B | 0.25B | 0.31B | 0.32B | 0.32B | 0.32B | -0.01B | 0.31B | 0.31B | 0.29B | 0.29B | 0.31B | 0.30B | 0.31B | 0.31B | 0.31B | 0.38B | 0.41B | 0.46B | 0.50B | 0.55B | 0.54B | 0.58B | 0.60B | 0.70B | 0.61B | 0.68B | 0.80B | 0.80B |
|
Tax Rate
|
-25.17% | -12.38% | -125.53% | 19.20% | 21.26% | 18.94% | 28.32% | 14.17% | 23.18% | 2.28% | 28.34% | 24.37% | -57.36% | 21.47% | 23.62% | 43.79% | 22.57% | 8.61% | 17.74% | 20.38% | 18.66% | 20.71% | 21.45% | 11.35% | 157.95% | -54.36% | 23.09% | 27.65% | 10.96% | 17.03% | 354.55% | 15.08% | 13.79% | 22.04% | 9.87% |