|
Revenue
|
0.50B | 0.56B | 0.54B | 0.66B | 0.53B | 0.65B | 0.59B | 0.66B | 0.25B | 0.21B | -2.06B | 0.17B | 0.34B | 3.24B | 0.27B | 7.05B | | -5.80B | | | | | | 6.87B | 0.04B | 0.32B | 0.17B | 0.17B | 0.02B | -1.81B | 0.08B | 0.68B | 0.37B | 0.10B | 0.14B | 0.06B | 0.28B | 0.04B | 12.01B | 11.99B | 0.09B | 0.40B | 11.62B | 13.77B | | | 16.16B | 13.02B | | -1.54B | 17.00B | 11.56B | | -2.12B | |
|
Amortization - Intangibles
|
| | | | 0.00B | 0.01B | | 0.00B | -0.00B | -0.01B | -0.00B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
0.29B | 0.16B | 0.28B | -18.47B | 0.26B | 0.18B | 0.28B | -19.84B | 0.29B | -0.21B | -0.20B | -0.17B | | -10.33B | | -9.86B | | | | | | | | -8.63B | | | | -8.54B | | | | -8.75B | | | | | | | | -9.13B | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | 0.33B | | | | 0.44B | | | | | | | | | | | | | | | | 0.23B | | | | 0.18B | | | | 0.19B | | | | | | | | 0.21B | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | -13.39B | -0.12B | 0.13B | 0.13B | -15.16B | -0.12B | -0.06B | -0.11B | -0.11B | | | | -9.53B | | | | | | | | -8.81B | | | | -7.59B | | | | -7.46B | | | | | | | | -5.92B | | | | | | | | | | | | | | | |
|
Rent Expense
|
0.06B | 0.04B | 0.06B | 0.04B | 0.07B | 0.05B | 0.07B | -0.11B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.91B | | -0.04B | -0.04B | 1.11B | 0.15B | -0.00B | -3.12B | 0.33B | 1.70B | 5.32B | -0.21B | 0.34B | 0.50B | 0.27B | -0.05B | 0.17B | 0.47B | -1.49B | -0.12B | 0.20B | 0.32B | -0.11B | -0.08B | 0.04B | 0.32B | 0.15B | 0.45B | 0.15B | 8.93B | 0.62B | 17.06B | 0.40B | 1.46B | 0.64B | -0.28B | -0.07B | 0.54B | 0.18B | 1.35B | 0.18B | 0.36B | 0.08B | -0.12B | 0.19B | -0.01B | -0.77B | -0.56B | -0.14B | -0.00B | 0.48B | -0.14B | 0.35B | -0.78B | |
|
Operating Expenses
|
0.97B | 0.04B | 0.92B | -34.40B | 1.05B | -9.21B | -9.38B | -37.69B | -10.37B | -10.14B | -9.87B | -0.32B | -8.85B | -10.34B | -9.04B | 39.77B | 8.26B | -10.36B | 8.72B | 12.46B | -8.33B | 8.12B | 8.55B | -9.89B | 9.38B | 8.17B | 7.97B | 9.14B | 0.15B | 8.93B | 0.62B | 9.61B | -7.85B | 1.46B | 0.64B | 0.77B | 0.32B | 0.54B | -7.99B | -9.54B | -8.31B | 0.56B | 0.68B | 30.98B | | | -7.97B | 55.49B | | | -8.14B | 57.48B | | | |
|
Operating Income
|
| | 147.56 | 1.15B | 21.00B | 19.68B | 188.63 | 6.60B | 20.44B | 21.87B | 6.19B | 0.18B | 20.12B | 19.68B | 5.41B | 14.94B | 17.95B | 2.92B | 0.23B | 11.35B | 16.53B | 4.63B | 3.98B | 15.27B | 4.16B | 5.17B | 5.33B | 2.70B | 19.62B | 5.46B | 4.33B | 15.87B | 2.81B | 0.55B | 3.10B | 0.72B | 4.89B | 4.29B | 4.68B | 2.00B | 3.49B | 4.22B | 2.65B | 4.36B | 12.15B | 7.92B | 7.12B | 3.35B | 11.88B | 8.05B | 7.87B | 1.60B | 8.67B | 6.49B | 6.70B |
|
EBIT
|
0.52B | -7.44B | 147.56 | 159.12 | 21.00B | 274.42 | 188.63 | 165.79 | 0.23B | 0.28B | 6.19B | 0.18B | 20.12B | 19.68B | 5.41B | 14.94B | 17.95B | 2.92B | 0.23B | 11.35B | 16.53B | 4.63B | 3.98B | 15.27B | 4.16B | 5.17B | 5.33B | 2.70B | 19.62B | 5.46B | 4.33B | 15.87B | 2.81B | 0.55B | 3.10B | 0.72B | 4.89B | 4.29B | 4.68B | 2.00B | 3.49B | 4.22B | 2.65B | 4.36B | 12.15B | 7.92B | 7.12B | 3.35B | 11.88B | 8.05B | 7.87B | 1.60B | 8.67B | 6.49B | 6.70B |
|
Non Operating Investment Income
|
-0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | -0.00B | 0.09B | -0.00B | | | | | | | |
|
Interest & Investment Income
|
| | | 29.62B | 10.02B | 9.73B | 9.75B | 39.44B | 9.91B | 10.32B | 10.37B | 0.57B | | | | 23.17B | 0.19B | | 0.57B | 0.16B | 0.18B | 0.18B | 0.17B | 21.27B | 0.21B | | | 26.19B | | | | 26.95B | | | | | | | | 18.23B | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
66.00 | 0.01B | -0.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | 1.06B | | -1.40B | | | | | | | | | | | | | | | -74.28B | | | 1.51B | -0.00B | 0.09B | -0.20B | | | | 0.83B | | | |
|
Non Operating Income
|
| | | | 378.91 | | 0.10B | | | 0.11B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.05B | 5.07B | 0.23B | 2.06B | 0.86B | 5.39B | 3.52B | 4.41B | 4.91B | 6.57B | 7.16B | 0.18B | 7.06B | 6.57B | 6.10B | -0.86B | 6.11B | 3.61B | 0.84B | -3.44B | 4.96B | 5.28B | 4.62B | 2.30B | 4.75B | 5.96B | 5.92B | 3.26B | 6.21B | 6.19B | 4.84B | -3.90B | 3.23B | 1.09B | 3.07B | 1.39B | 5.78B | 5.06B | 5.40B | 2.66B | 4.14B | 227.82B | 3.23B | 5.05B | 12.89B | 8.77B | 7.71B | -1.62B | 12.65B | 8.91B | 8.48B | 2.28B | 9.48B | 6.33B | 7.29B |
|
Tax Provisions
|
0.04B | 0.05B | 0.07B | -0.39B | 0.31B | -1.04B | -0.10B | -4.85B | -0.49B | -0.07B | -1.63B | -0.05B | -1.37B | -1.54B | -0.63B | 3.77B | 1.57B | -0.72B | 0.80B | 0.57B | -1.20B | 0.99B | 1.11B | -1.98B | 1.02B | 1.28B | 1.41B | 1.16B | 1.30B | 1.17B | -1.04B | 1.13B | -0.72B | -0.47B | -1.03B | -0.45B | -1.21B | -1.21B | -1.16B | -0.64B | -0.71B | | -0.57B | -0.39B | -1.86B | -1.73B | -1.45B | -0.76B | -1.81B | -2.08B | -1.73B | -1.69B | -1.91B | -1.46B | -1.79B |
|
Profit After Tax
|
0.87B | 6.33B | 0.16B | 2.96B | 0.60B | 4.35B | 0.75B | 3.52B | 0.48B | 5.35B | 5.52B | 0.13B | 5.69B | 5.03B | 5.46B | 4.38B | 4.54B | 2.89B | 0.04B | -4.02B | 6.16B | 4.29B | 3.50B | 3.83B | 3.74B | 4.68B | 4.52B | 2.09B | 4.91B | 5.03B | 3.79B | 1.23B | 2.51B | 0.62B | 2.04B | 0.94B | 4.57B | 3.85B | 4.24B | 2.03B | 3.43B | 5.77B | 2.66B | 4.66B | 11.03B | 7.04B | 6.27B | 0.22B | 10.84B | 6.83B | 6.75B | 0.58B | 7.57B | 4.87B | 5.50B |
|
Equity Income
|
| | | 0.91B | 0.47B | 0.72B | 0.68B | 0.66B | 0.62B | 0.94B | 0.97B | | 0.58B | 0.73B | 0.69B | 0.56B | 0.56B | 0.68B | 0.62B | 0.50B | 0.53B | 0.65B | 0.64B | 0.56B | 0.60B | 0.78B | 0.60B | 0.56B | 0.59B | 0.73B | 0.51B | 0.52B | 0.42B | 0.54B | 0.46B | 0.46B | 0.89B | 0.77B | 0.72B | 0.67B | 0.66B | 0.79B | 0.58B | 0.69B | 0.73B | 0.85B | 0.59B | 0.63B | 0.77B | 0.86B | 0.61B | 0.68B | 0.81B | 0.84B | 0.59B |
|
Net Income - Minority
|
| -6.94B | | -7.36B | | | | -7.25B | -7.31B | -7.29B | | | | -167.37B | | -1.57B | | | | -0.97B | | | -0.81B | -1.08B | -0.34B | -0.67B | -1.00B | -1.30B | -0.34B | -0.72B | -1.04B | -1.32B | -0.26B | | -0.69B | | -0.23B | | -0.68B | -0.30B | -0.19B | -0.34B | -0.53B | -0.16B | -0.28B | -0.56B | -0.78B | -0.25B | -0.25B | -0.55B | -0.79B | -0.23B | -0.25B | -0.14B | -0.60B |
|
Income from Non-Controlling Interests
|
| | | 0.47B | 0.27B | 0.22B | 0.27B | 0.27B | 0.26B | 0.28B | 0.30B | 0.00B | 0.43B | 0.67B | 0.23B | 0.24B | 0.39B | 0.28B | 0.39B | 0.19B | 0.31B | 0.15B | 0.26B | 0.30B | 0.29B | 0.24B | 0.26B | 0.23B | 0.41B | 0.25B | 0.48B | 0.18B | 0.44B | 0.18B | 0.45B | 0.17B | 0.45B | 0.21B | 0.49B | 0.14B | 0.49B | 0.14B | 0.46B | 0.12B | 0.42B | 0.12B | 0.43B | 1.10B | 0.40B | 0.12B | 0.38B | 0.15B | 0.39B | 0.15B | 0.41B |
|
Income from Continuing Operations
|
-0.09B | 5.02B | -0.04B | -0.06B | 0.54B | 0.19B | 0.14B | 0.12B | 0.29B | 0.35B | 8.79B | 0.23B | 8.43B | 8.11B | 6.73B | -4.63B | 4.54B | 4.33B | 0.04B | -4.02B | 6.16B | 4.29B | 3.50B | 4.28B | 3.74B | 4.68B | 4.52B | 2.09B | 4.91B | 5.03B | 5.88B | -5.02B | 3.95B | 1.56B | 4.11B | 1.83B | 6.99B | 6.27B | 6.56B | 3.30B | 4.86B | 227.82B | 3.80B | 5.44B | 14.75B | 10.50B | 9.16B | -0.86B | 14.46B | 10.98B | 10.20B | 3.97B | 11.40B | 7.78B | 9.09B |
|
Consolidated Net Income
|
-0.09B | | -0.04B | -0.06B | 0.04B | 0.19B | 0.14B | 0.12B | -0.00B | 0.35B | 8.79B | 0.23B | 8.43B | 8.11B | 6.73B | -4.63B | 4.54B | 4.33B | 0.04B | -4.02B | 6.16B | 4.29B | 3.50B | 4.28B | 3.74B | 4.68B | 4.52B | 2.09B | 4.91B | 5.03B | 5.88B | -5.02B | 3.95B | 1.56B | 4.11B | 1.83B | 6.99B | 6.27B | 6.56B | 3.30B | 4.86B | 227.82B | 3.80B | 5.44B | 14.75B | 10.50B | 9.16B | -0.86B | 14.46B | 10.98B | 10.20B | 3.97B | 11.40B | 7.78B | 9.09B |
|
Income towards Parent Company
|
-0.09B | | -0.04B | -0.06B | 0.14B | 0.19B | 0.13B | 0.11B | 0.16B | 0.21B | 0.20B | 0.13B | 8.43B | -159.26B | 6.73B | -6.20B | 3.89B | 4.33B | -0.62B | -4.44B | 3.13B | 3.87B | 2.96B | -0.27B | 3.09B | 4.09B | 3.90B | 1.54B | 4.13B | 4.37B | 2.97B | -5.51B | 1.78B | 0.19B | 1.36B | 0.56B | 3.88B | 3.40B | 3.54B | 1.79B | 2.75B | 5.49B | 2.00B | 4.38B | 10.33B | 6.64B | 5.62B | 27.40B | 10.18B | 6.40B | 6.13B | 0.20B | 6.93B | 4.58B | 4.87B |
|
Preferred Dividend Payments
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.07B | 0.10B | 0.09B | 0.14B | 0.13B | 0.17B | 0.12B | 0.09B | 0.14B | 0.20B | 0.19B | 0.12B | 8.43B | -159.26B | 6.73B | -6.20B | 3.89B | 4.33B | -0.62B | -4.44B | 3.13B | 3.87B | 2.96B | -0.27B | 3.09B | 4.09B | 3.90B | 1.54B | 4.13B | 4.37B | 2.97B | -5.51B | 1.78B | 0.19B | 1.36B | 0.56B | 3.88B | 3.40B | 3.54B | 1.79B | 2.75B | 5.49B | 2.00B | 4.38B | 10.33B | 6.64B | 5.62B | 27.40B | 10.18B | 6.40B | 6.13B | 0.20B | 6.93B | 4.58B | 4.87B |
|
EPS (Basic)
|
0.14 | 0.23 | 0.20 | 0.30 | 0.27 | 0.36 | 0.17 | 0.19 | 0.23 | 0.28 | 0.29 | 0.23 | 0.26 | 0.22 | 0.25 | -0.01 | 0.02 | 0.13 | 0.00 | -0.22 | 0.02 | 0.02 | 0.02 | 0.13 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.13 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 | | 0.02 | 23.82 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.00 | 0.15 | 0.23 | 0.17 | 0.00 | 0.22 | 0.27 | 0.28 | | 0.26 | 0.22 | 0.25 | -0.01 | 0.02 | 0.12 | 0.00 | -0.22 | 0.02 | 0.02 | 0.01 | 0.13 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | -0.13 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
0.40B | 0.43B | 0.45B | 0.47B | 0.48B | 0.49B | 0.48B | 0.49B | | | | | | | | 500.00B | 200.00B | | 290.00B | | 160.00B | 190.00B | 150.00B | | 150.00B | 210.00B | 190.00B | 70.00B | 210.00B | 220.00B | 570.00B | | 90.00B | 10.00B | 170.00B | 30.00B | 190.00B | 170.00B | 540.00B | 90.00B | 140.00B | 280.00B | 500.00B | 270.00B | 520.00B | | 290.00B | 1.15B | 540.00B | 350.00B | 340.00B | 10.00B | 390.00B | 260.00B | 930.00B |
|
Shares Outstanding (Diluted Average)
|
| | | 340.00B | | | | 720.00B | | | | | | | | 640.00B | 200.00B | | 290.00B | | 160.00B | 190.00B | 500.00B | | 150.00B | 210.00B | 550.00B | 70.00B | 210.00B | 220.00B | 570.00B | | 90.00B | 10.00B | 160.00B | 30.00B | 190.00B | 170.00B | 530.00B | 90.00B | 140.00B | 270.00B | 500.00B | 220.00B | 520.00B | 340.00B | 290.00B | | 540.00B | 340.00B | 340.00B | 10.00B | 390.00B | 260.00B | 280.00B |
|
EBITDA
|
0.52B | -7.44B | 147.56 | 159.12 | 21.00B | 274.42 | 188.63 | 165.79 | 0.23B | 0.28B | 6.19B | 0.18B | 20.12B | 19.68B | 5.41B | 14.94B | 17.95B | 2.92B | 0.23B | 11.35B | 16.53B | 4.63B | 3.98B | 15.27B | 4.16B | 5.17B | 5.33B | 2.70B | 19.62B | 5.46B | 4.33B | 15.87B | 2.81B | 0.55B | 3.10B | 0.72B | 4.89B | 4.29B | 4.68B | 2.00B | 3.49B | 4.22B | 2.65B | 4.36B | 12.15B | 7.92B | 7.12B | 3.35B | 11.88B | 8.05B | 7.87B | 1.60B | 8.67B | 6.49B | 6.70B |
|
Interest Expenses
|
0.57B | | 0.43B | -21.37B | 0.32B | 0.16B | 0.31B | -18.90B | 0.29B | -0.21B | -0.19B | -0.19B | | -7.87B | | -7.08B | | | | | | | | -6.87B | | | | -10.80B | | | | -11.72B | | | | | | | | -4.84B | | 132.56B | | | | | | | | | | | | | |
|
Shares Outstanding
|
0.99B | 1.05B | 1.12B | 1.16B | 1.18B | 1.19B | 1.18B | 1.21B | 1.24B | 1.27B | 1.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-85.42 | 0.91 | 30.00 | -18.69 | 36.60 | -19.34 | -2.78 | -109.94 | -10.01 | -1.04 | -22.84 | -27.03 | -19.37 | -23.44 | -10.40 | -439.51 | 25.73 | -19.96 | 95.26 | -16.60 | -24.21 | 18.82 | 24.13 | -85.85 | 21.39 | 21.47 | 23.74 | 35.72 | 20.97 | 18.84 | -21.54 | -28.92 | -22.33 | -43.34 | -33.67 | -32.49 | -20.96 | -23.83 | -21.49 | -23.84 | -17.18 | | -17.71 | -7.68 | -14.43 | -19.68 | -18.77 | 46.69 | -14.33 | -23.33 | -20.38 | -74.31 | -20.18 | -23.00 | -24.56 |