|
Revenue
|
2.43B | 2.43B | 2.62B | 2.67B | 3.06B | 4.28B | 4.47B | 4.53B | 4.60B | 4.50B | 4.62B | 4.52B | 4.57B | 4.60B | 4.60B | 4.28B | 4.47B | 4.31B | 4.22B | 3.52B | 2.77B | 2.93B | 3.99B | 3.06B | 3.02B | 2.93B | 2.95B | 2.87B | 2.85B | 2.84B | 2.98B | 2.88B | 2.72B | 2.85B | 3.31B | 3.50B | 2.99B | 1.90B | 1.92B | 1.85B | 1.75B | 1.75B | -1.34B | 1.87B | 1.85B | 1.85B | -1.46B | 1.09B | 1.06B | 1.07B | 1.12B | 1.17B | 1.27B | 1.21B |
|
Cost of Revenue
|
0.89B | 0.86B | 0.71B | 0.97B | 1.10B | 1.65B | 1.72B | 1.70B | 1.72B | 1.66B | -1.03B | 1.69B | 1.68B | 1.70B | -1.30B | 1.06B | 1.18B | 1.18B | 0.08B | 0.81B | 0.70B | 0.79B | -2.20B | 0.85B | 0.80B | 0.79B | 0.81B | 0.80B | 0.79B | 0.80B | 0.74B | 0.86B | 0.71B | 0.79B | 1.02B | 1.08B | 0.84B | 0.52B | 0.57B | 0.54B | 0.48B | 0.48B | -0.44B | 0.57B | 0.58B | 0.59B | -0.46B | 0.39B | 0.34B | 0.32B | 0.40B | 0.40B | 0.47B | 0.39B |
|
Gross Profit
|
1.54B | 1.57B | 1.91B | 1.71B | 1.96B | 2.63B | 2.74B | 2.83B | 2.88B | 2.84B | 5.65B | 2.83B | 2.89B | 2.90B | 5.90B | 3.23B | 3.29B | 3.13B | 4.13B | 2.71B | 2.07B | 2.14B | 6.19B | 2.22B | 2.21B | 2.14B | 2.14B | 2.07B | 2.06B | 2.04B | 2.24B | 2.02B | 2.01B | 2.05B | 2.30B | 2.42B | 2.15B | 1.38B | 1.35B | 1.32B | 1.27B | 1.26B | -0.90B | 1.30B | 1.26B | 1.27B | -1.00B | 0.70B | 0.72B | 0.75B | 0.72B | 0.77B | 0.80B | 0.81B |
|
Selling, General & Administrative
|
0.48B | 0.46B | 0.45B | 0.47B | 0.61B | 0.74B | 0.01B | 0.76B | 0.79B | 0.80B | 0.81B | 0.80B | 0.76B | 0.83B | 0.53B | 0.81B | 0.90B | 0.90B | -0.12B | 0.62B | 0.52B | 0.47B | -1.43B | 0.54B | 0.53B | 0.47B | 0.51B | 0.53B | 0.54B | 0.50B | 0.47B | 0.51B | 0.50B | 0.54B | -1.46B | 0.66B | 0.61B | 0.40B | -1.59B | 0.41B | 0.41B | 0.37B | -0.18B | 0.42B | 0.44B | 0.42B | 0.00B | 0.26B | 0.29B | 0.27B | 0.32B | 0.29B | 0.31B | 0.31B |
|
Restructuring Costs
|
0.01B | 0.02B | 0.04B | 0.02B | 0.05B | 0.13B | 0.10B | 0.11B | 0.03B | 0.02B | 0.38B | 0.02B | 0.03B | 0.06B | 0.04B | 0.02B | 0.19B | 0.03B | -0.12B | 0.01B | 0.01B | 0.05B | 0.02B | 0.06B | 0.03B | 0.11B | 0.05B | 0.07B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | -0.02B | 0.05B | 0.04B | 0.01B | 0.02B | -0.09B | 0.01B | 0.06B | 0.01B | -0.01B | 0.02B | 0.00B | -0.01B | 0.04B | 0.03B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B |
|
Other Operating Expenses
|
1.56B | 1.53B | 1.36B | 1.65B | 1.95B | 2.88B | 3.84B | 3.08B | 3.11B | 2.97B | 3.16B | 3.14B | 3.15B | 3.16B | 2.43B | 3.16B | 3.49B | 3.37B | -0.49B | 2.46B | 0.00B | 2.18B | 4.16B | 2.35B | 2.19B | 2.14B | 2.13B | 2.16B | 2.13B | 2.09B | 1.88B | 2.06B | 1.66B | 1.68B | 4.09B | 2.20B | | | | 1.37B | 0.69B | 0.01B | 0.00B | 1.40B | | | | 0.81B | 0.80B | 0.76B | 0.85B | 0.83B | 0.93B | 0.89B |
|
Operating Expenses
|
2.05B | 2.01B | 1.85B | 2.14B | 2.61B | 3.76B | 3.95B | 3.95B | 3.93B | 3.79B | 4.34B | 3.96B | 3.94B | 4.05B | 3.01B | 4.00B | 4.59B | 4.30B | -0.73B | 3.09B | 2.57B | 2.71B | 2.76B | 2.95B | 2.75B | 2.72B | 2.70B | 2.76B | 2.70B | 2.63B | 2.36B | 2.60B | 2.20B | 2.20B | 2.69B | 2.90B | 2.45B | 1.80B | 1.84B | 1.79B | 1.73B | 1.64B | -1.25B | 1.83B | 1.90B | 1.88B | -1.18B | 1.10B | 1.09B | 1.04B | 1.17B | 1.11B | 1.24B | 1.22B |
|
Operating Income
|
0.47B | 0.51B | 0.51B | -0.44B | 0.45B | 0.52B | 0.52B | -1.12B | 0.67B | 0.70B | 0.27B | 0.56B | 0.62B | 0.55B | 0.62B | 0.53B | 0.51B | 0.76B | 0.68B | 0.43B | 0.21B | 0.22B | 0.15B | 0.12B | 0.26B | 0.21B | 0.25B | 0.11B | 0.15B | 0.21B | 0.28B | 0.28B | 0.53B | 0.64B | 0.62B | 0.60B | 0.54B | 0.10B | 0.08B | 0.06B | 0.02B | 0.11B | -0.08B | 0.04B | -0.05B | -0.03B | -0.00B | -0.01B | -0.03B | 0.03B | -0.05B | 0.06B | 0.03B | -0.01B |
|
EBIT
|
0.47B | 0.51B | 0.51B | -0.44B | 0.45B | 0.52B | 0.52B | -1.12B | 0.67B | 0.70B | 0.27B | 0.56B | 0.62B | 0.55B | 0.62B | 0.53B | 0.51B | 0.76B | 0.68B | 0.43B | 0.21B | 0.22B | 0.15B | 0.12B | 0.26B | 0.21B | 0.25B | 0.11B | 0.15B | 0.21B | 0.28B | 0.28B | 0.53B | 0.64B | 0.62B | 0.60B | 0.54B | 0.10B | 0.08B | 0.06B | 0.02B | 0.11B | -0.08B | 0.04B | -0.05B | -0.03B | -0.00B | -0.01B | -0.03B | 0.03B | -0.05B | 0.06B | 0.03B | -0.01B |
|
Non Operating Investment Income
|
0.24B | -0.24B | -0.46B | | -0.00B | -0.88B | -0.34B | | -0.33B | 0.53B | 0.27B | 0.62B | -0.68B | 0.74B | -0.06B | -0.51B | 1.05B | -0.44B | 0.92B | -0.24B | -0.35B | -0.19B | -0.27B | -0.21B | 0.68B | 0.07B | 0.60B | -0.08B | 0.15B | 0.58B | -0.85B | 1.24B | -0.32B | -0.72B | -0.20B | 0.81B | -0.30B | 0.20B | -0.70B | 0.51B | 0.61B | 0.55B | -0.81B | -0.03B | 0.05B | 0.18B | -0.12B | 0.13B | 0.09B | -0.26B | 0.35B | -0.16B | -0.41B | -0.05B |
|
Interest & Investment Income
|
0.00B | 0.02B | 0.00B | | 0.04B | 0.06B | 0.00B | | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.47B | 0.15B | 0.28B | | 0.09B | 0.26B | 0.14B | | -0.05B | -0.38B | -0.40B | -1.04B | 0.34B | -0.22B | -0.01B | 0.34B | -0.30B | 0.09B | -0.46B | 0.06B | -0.05B | -0.16B | -0.50B | -0.10B | 0.05B | 0.10B | 0.14B | 0.14B | -0.05B | 0.05B | -0.38B | 0.39B | -0.48B | -0.75B | 0.51B | 0.30B | 0.13B | 0.42B | -0.54B | 0.57B | 1.15B | 1.46B | -1.89B | -0.30B | 0.08B | 0.66B | -1.14B | 0.56B | 0.17B | -0.93B | 1.96B | -1.08B | -2.09B | 0.03B |
|
Non Operating Income
|
-0.68B | -0.45B | -0.87B | -0.49B | -0.24B | -1.11B | -0.70B | -1.12B | -0.90B | -0.38B | -0.88B | -1.16B | -0.90B | -0.41B | -0.41B | -1.01B | -0.32B | -1.00B | 1.00B | -0.58B | -0.90B | -0.72B | 1.89B | -0.77B | 0.31B | -0.32B | 0.11B | -0.38B | -0.46B | 0.31B | -1.36B | 0.82B | -1.19B | -1.79B | 0.79B | 0.99B | 10.89B | 0.22B | -12.92B | 1.10B | 2.32B | 2.39B | -4.74B | -0.74B | -0.30B | 0.85B | -0.00B | 0.69B | 0.39B | -1.47B | 2.29B | -1.45B | -2.80B | -0.12B |
|
EBT
|
-0.20B | 0.06B | -0.37B | -0.91B | 0.21B | -0.59B | -0.19B | -1.77B | -0.23B | 0.32B | -0.61B | -0.60B | -0.28B | 0.14B | -0.04B | -0.42B | 0.17B | -0.10B | 0.60B | -0.15B | -0.69B | -0.50B | -0.63B | -0.66B | 0.58B | -0.12B | 5.35B | -0.28B | 1.19B | 1.21B | 1.08B | 1.15B | 1.19B | 1.16B | 1.30B | 1.59B | 11.43B | 0.76B | 0.67B | 1.16B | 2.35B | 2.50B | -4.82B | -0.70B | -0.35B | 0.82B | -3.21B | 0.68B | 0.35B | -1.43B | 2.24B | -1.39B | -2.77B | -0.13B |
|
Tax Provisions
|
0.01B | 0.06B | -0.03B | 0.02B | 0.19B | 0.22B | -0.08B | -0.12B | -0.00B | 0.15B | -0.10B | -0.08B | 0.13B | -0.00B | 0.27B | -0.05B | 0.06B | 0.11B | -1.52B | 0.10B | 0.07B | 0.06B | -0.15B | 0.71B | -0.09B | 0.28B | 0.67B | 0.03B | 0.03B | -0.07B | 0.25B | 0.08B | -0.16B | -0.17B | -0.28B | 0.17B | 0.28B | 0.00B | -0.43B | 0.08B | 0.06B | 0.06B | 0.20B | 0.01B | 0.16B | -0.00B | 0.04B | 0.04B | 0.03B | -0.01B | -0.09B | -0.07B | 0.00B | -0.05B |
|
Profit After Tax
|
0.70B | -0.02B | -0.33B | -0.00B | -0.01B | -0.83B | -0.12B | -0.08B | -0.25B | 0.16B | -0.52B | -0.54B | -0.46B | 0.13B | -0.28B | -0.37B | 0.22B | -0.25B | 2.22B | -0.32B | -0.77B | -0.79B | -1.02B | -1.37B | 0.95B | 1.03B | -0.31B | -0.32B | -0.37B | 12.89B | -1.39B | 1.02B | -0.52B | -1.04B | -1.03B | 1.44B | 11.17B | 0.32B | 0.68B | 1.11B | 3.13B | 2.43B | -4.69B | -0.72B | -0.51B | 0.82B | -3.00B | 0.63B | 0.32B | -1.45B | 2.33B | -1.34B | -2.79B | -0.09B |
|
Equity Income
|
| | | | | | | | | | | | | | | -0.03B | -0.03B | -0.02B | -0.04B | -0.02B | -0.00B | -0.03B | -0.05B | -0.04B | -0.08B | -0.01B | 0.12B | -0.07B | -0.07B | -0.03B | -0.20B | 0.03B | -0.11B | -0.03B | -0.25B | 0.00B | -0.01B | -0.03B | -0.14B | 0.23B | 0.08B | 0.50B | -2.08B | -0.24B | 0.14B | -0.24B | -1.68B | -0.01B | 0.24B | -0.13B | | -0.15B | -0.26B | -0.04B |
|
Income from Non-Controlling Interests
|
0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.05B | 0.01B | 0.03B | -0.00B | 0.01B | 0.04B | 0.01B | 0.05B | 0.02B | 0.01B | -0.03B | -1.37B | 0.63B | -0.45B | -0.34B | 0.01B | 0.03B | 0.04B | 0.04B | 0.07B | 0.02B | 0.05B | 0.02B | 0.05B | 0.05B | 0.04B | 0.04B | 0.07B | 0.34B | 0.08B | 0.01B | 0.01B | -0.01B | 0.16B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B |
|
Income from Continuing Operations
|
-0.21B | -0.01B | -0.33B | -0.93B | 0.01B | -0.81B | -0.10B | -1.65B | -0.23B | 0.18B | -0.50B | -0.52B | -0.41B | 0.14B | -0.31B | -0.37B | 0.11B | -0.21B | 2.12B | -0.26B | -0.76B | -0.56B | -0.48B | -1.37B | 0.67B | -0.40B | 4.68B | -0.31B | 1.16B | 1.28B | 0.83B | 1.07B | 1.35B | 1.33B | 1.57B | 1.42B | 11.15B | 0.76B | 1.10B | 1.08B | 2.28B | 2.43B | -5.02B | -0.71B | -0.51B | 0.82B | -3.26B | 0.63B | 0.32B | -1.42B | 2.33B | -1.32B | -2.77B | -0.08B |
|
Consolidated Net Income
|
0.92B | | 0.01B | 0.00B | -0.00B | -0.01B | -0.01B | 0.34B | -0.01B | | | | | | 0.05B | -0.37B | 0.11B | -0.21B | 2.12B | -0.01B | 0.11B | -0.22B | -0.36B | 0.19B | 0.28B | 1.43B | 0.37B | 0.32B | 0.42B | 12.30B | 0.07B | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.04B | 0.03B | 0.85B | | 0.33B | | | | -0.21B | -0.11B | -0.05B | 0.01B | -0.08B | | | |
|
Income towards Parent Company
|
0.92B | | 0.01B | 0.00B | -0.00B | -0.01B | -0.01B | 0.34B | -0.01B | | | | | | 0.05B | -0.37B | 0.11B | -0.21B | 2.12B | -0.01B | 0.11B | -0.22B | -0.36B | 0.19B | 0.28B | 1.43B | 0.37B | 0.32B | 0.42B | 12.30B | 0.07B | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.04B | 0.03B | 0.85B | | 0.33B | | | | -0.21B | -0.11B | -0.05B | 0.01B | -0.08B | | | |
|
Net Income towards Common Stockholders
|
0.92B | | 0.01B | 0.00B | -0.00B | -0.01B | -0.01B | 0.34B | -0.01B | | | | | | 0.05B | -0.37B | 0.11B | -0.21B | 2.12B | -0.01B | 0.11B | -0.22B | -0.36B | 0.19B | 0.28B | 1.43B | 0.37B | 0.32B | 0.42B | 12.30B | 0.07B | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.04B | 0.03B | 0.85B | | 0.33B | | | | -0.21B | -0.11B | -0.05B | 0.01B | -0.08B | | | |
|
EPS (Basic)
|
2.60 | -0.08 | -1.27 | | -0.02 | -1.04 | -0.16 | -0.10 | -0.32 | 0.20 | -0.62 | -0.61 | -0.53 | 0.69 | -0.32 | -0.88 | -2.43 | -0.47 | 2.47 | -0.35 | -0.90 | -0.70 | -0.43 | -1.70 | 0.80 | -0.57 | -0.45 | -0.43 | -0.50 | 0.77 | -2.20 | 1.51 | -0.86 | -1.75 | -1.80 | 2.41 | 19.98 | 0.50 | 1.18 | 2.00 | 5.56 | 4.92 | -9.35 | -1.59 | -1.13 | 1.58 | -8.92 | 1.63 | 0.85 | -3.99 | 6.54 | -3.84 | -8.09 | -0.27 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | -0.88 | -2.43 | -0.47 | 2.45 | | -0.90 | | | | 0.80 | | | -0.43 | -0.50 | | | 1.50 | -0.86 | -1.75 | -1.80 | 2.37 | 19.55 | 0.49 | 1.15 | 1.95 | 5.47 | 4.87 | -9.19 | -1.59 | -1.13 | 1.57 | -8.92 | 1.60 | 0.84 | -3.99 | 6.33 | -3.84 | -8.09 | -0.27 |
|
Shares Outstanding (Weighted Average)
|
0.27B | 0.27B | | | 0.59B | 0.40B | | | 0.79B | | 0.80B | 0.89B | 0.88B | | | 0.84B | | 0.92B | | 0.89B | | 0.86B | 0.85B | 0.81B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.47B | 0.51B | 0.51B | -0.44B | 0.45B | 0.52B | 0.52B | -1.12B | 0.67B | 0.70B | 0.27B | 0.56B | 0.62B | 0.55B | 0.62B | 0.53B | 0.51B | 0.76B | 0.68B | 0.43B | 0.21B | 0.22B | 0.15B | 0.12B | 0.26B | 0.21B | 0.25B | 0.11B | 0.15B | 0.21B | 0.28B | 0.28B | 0.53B | 0.64B | 0.62B | 0.60B | 0.54B | 0.10B | 0.08B | 0.06B | 0.02B | 0.11B | -0.08B | 0.04B | -0.05B | -0.03B | -0.00B | -0.01B | -0.03B | 0.03B | -0.05B | 0.06B | 0.03B | -0.01B |
|
Interest Expenses
|
0.40B | 0.41B | 0.44B | 0.47B | 0.54B | 0.63B | 0.64B | 0.65B | 0.64B | 0.62B | 0.63B | 0.62B | 0.60B | 0.62B | 0.45B | 0.62B | 0.66B | 0.66B | -0.07B | 0.45B | 0.35B | 0.36B | 0.37B | 0.38B | 0.38B | 0.36B | 0.36B | 0.37B | 0.36B | 0.34B | 0.31B | 0.31B | 0.28B | 0.28B | 0.21B | 0.33B | 0.27B | 0.14B | 0.44B | 0.13B | 0.13B | 0.15B | -0.12B | 0.20B | 0.21B | 0.24B | -0.00B | 0.15B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B |
|
Tax Rate
|
-5.82% | 110.49% | 8.49% | -2.23% | 93.74% | -37.99% | 43.83% | 6.61% | 0.26% | 45.32% | 17.01% | 12.99% | -46.45% | -1.81% | -773.80% | 11.60% | 33.92% | -114.54% | -255.90% | -66.32% | -9.92% | -12.36% | 24.13% | -108.03% | -16.11% | -238.19% | 12.61% | -9.96% | 2.25% | -5.84% | 23.13% | 6.96% | -13.29% | -14.22% | -21.27% | 10.40% | 2.42% | 0.29% | -64.29% | 7.02% | 2.71% | 2.60% | -4.09% | -1.78% | -45.21% | -0.21% | -1.34% | 6.32% | 8.00% | 0.78% | -4.04% | 5.02% | -0.03% | 35.99% |