|
Revenue
|
25.83B | 21.63B | 20.69B | 22.25B | 23.19B | 17.27B | 17.48B | 20.51B | 31.57B | 37.48B |
|
Gross Profit
|
| 21.61B | 20.68B | | | | | | | |
|
Amortization - Intangibles
|
0.35B | 0.28B | 0.29B | 0.36B | | | | | | |
|
Wages, Salaries and Other
|
8.76B | 6.95B | 6.02B | 5.51B | 5.08B | 4.98B | 5.06B | 4.60B | 4.85B | 5.19B |
|
Share-based Compensation (IS)
|
0.06B | 0.04B | 0.02B | | | | | | | |
|
Other Operating Expenses
|
0.65B | 0.68B | 1.37B | 1.18B | 3.52B | -0.12B | 0.62B | -0.14B | 0.72B | 0.17B |
|
Operating Expenses
|
25.01B | 21.97B | 13.40B | 12.88B | 11.85B | 10.09B | 10.67B | 9.51B | 9.95B | 10.42B |
|
Operating Income
|
| -0.36B | 7.28B | | | | | | | |
|
EBIT
|
0.70B | -0.36B | 7.28B | 7.68B | 9.33B | 2.27B | 7.63B | 9.81B | 20.09B | 25.70B |
|
Interest & Investment Income
|
18.23B | 15.27B | 14.21B | 14.76B | 14.21B | 12.47B | 12.70B | 15.64B | 26.15B | 32.20B |
|
Other Non Operating Income
|
| | | | | | -0.01B | 0.01B | 0.60B | -0.10B |
|
Non Operating Income
|
| | | | | -0.02B | 0.03B | 0.10B | -0.02B | 0.00B |
|
EBT
|
-4.13B | -5.54B | 2.88B | 4.49B | 5.09B | -0.71B | 5.29B | 6.35B | 7.68B | 7.92B |
|
Tax Provisions
|
0.04B | 1.58B | 0.94B | 1.61B | 0.56B | 0.10B | 1.37B | 1.58B | 1.78B | 1.87B |
|
Profit After Tax
|
-4.17B | -7.12B | 1.94B | 2.87B | 4.85B | -0.81B | 4.56B | 4.77B | 5.90B | 6.15B |
|
Equity Income
|
0.21B | 0.08B | 0.13B | 0.11B | -0.02B | -0.04B | 0.30B | -0.04B | -0.01B | 0.02B |
|
Income from Non-Controlling Interests
|
0.63B | 0.01B | 0.05B | -0.01B | 0.33B | -0.08B | 0.06B | 0.01B | -0.00B | 0.01B |
|
Income from Continuing Operations
|
-4.17B | -7.12B | 1.94B | 2.87B | 4.53B | -0.81B | 3.92B | 4.77B | 5.90B | 6.05B |
|
Consolidated Net Income
|
2.36B | -0.72B | -0.66B | 0.07B | 0.33B | 0.25B | 0.64B | -0.32B | -0.14B | 0.10B |
|
Income towards Parent Company
|
2.36B | -0.72B | -0.66B | 0.07B | 0.33B | 0.25B | 0.64B | -0.32B | -0.14B | 0.10B |
|
Net Income towards Common Stockholders
|
-3.03B | -9.44B | 0.97B | 2.17B | 4.00B | -0.97B | 4.06B | 4.13B | 5.47B | 5.78B |
|
EPS (Basic)
|
-42.36 | -0.81 | 0.08 | 18.03 | 0.33 | -0.09 | 0.38 | 0.42 | 0.60 | 0.68 |
|
EPS (Weighted Average and Diluted)
|
| -0.81 | 0.08 | 17.90 | 0.33 | -0.09 | 0.37 | 0.42 | 0.59 | 0.68 |
|
Shares Outstanding (Weighted Average)
|
10.65B | 10.79B | 10.98B | 11.11B | 11.19B | 11.23B | 11.23B | 10.65B | 8.87B | 8.29B |
|
Interest Expenses
|
4.83B | 3.46B | 2.64B | 3.20B | 4.25B | 2.98B | 2.34B | 3.46B | 12.41B | 17.78B |
|
Tax Rate
|
| | 32.65 | 35.96 | 11.02 | | 25.91 | 24.84 | 23.21 | 23.65 |