|
Revenue
|
-23.27B | -14.02B | -25.94B | 2.16B | -25.19B | -21.80B | -21.88B | 2.86B | -20.72B | -23.10B | -21.54B | -27.13B | -22.81B | -21.63B | -20.54B | -22.64B | -21.51B | -15.20B | 12.59B | -10.56B | -12.84B | -4.89B | 11.01B | -17.20B | 8.86B | 14.64B | 8.31B | 5.23B | 11.84B | 12.58B | 0.88B | 28.92B | 12.82B | 13.25B | 6.85B | 28.83B | 14.93B | 14.33B | 13.63B | 13.87B | 13.74B | 13.88B | 13.87B | 54.49B | 13.04B | 11.52B | 12.95B | 52.79B | 13.74B | 13.61B | 14.07B | 53.08B | 13.81B | 13.67B | 13.59B | 53.17B | 14.94B | 15.34B | 16.18B | 61.78B | 16.34B | 16.87B | 16.62B | 62.38B | 15.44B | 16.42B | 16.75B |
|
Gross Profit
|
0.34B | 26.38B | 56,317,888.52B | 26.09B | 0.82B | -0.64B | 54.30B | 55.11B | 0.00B | 1.87B | 1.74B | 57.62B | -0.73B | 14.29B | 13.40B | 58.35B | 12.82B | 26.91B | 40.21B | -1.29B | 14.68B | 15.07B | 41.91B | 4.03B | 12.93B | 13.07B | 13.05B | 49.62B | 12.50B | | | 47.76B | 12.82B | 13.25B | 42.69B | 56.93B | 14.93B | 14.38B | 14.25B | 55.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
-0.14B | -11.36B | | -0.67B | -2.58B | -0.05B | -0.09B | -12.49B | -0.32B | -0.36B | -0.35B | -13.66B | -0.12B | -3.32B | -3.26B | -13.58B | -3.22B | -6.70B | -10.02B | -0.30B | -3.30B | -3.40B | -10.05B | -0.73B | -3.11B | -6.18B | -9.24B | -12.17B | -2.96B | -6.10B | -3.04B | -11.88B | -3.10B | -6.44B | -3.53B | -14.18B | -3.69B | -7.11B | -3.30B | -13.54B | 3.42B | -6.83B | -10.11B | -13.44B | -3.20B | -2.83B | -3.07B | -12.86B | -3.24B | -3.31B | -3.26B | -12.83B | -3.21B | -3.29B | -3.20B | -12.80B | -3.48B | -3.66B | -3.79B | -14.77B | -3.90B | -3.73B | -3.84B | -14.77B | -3.58B | -3.76B | -3.88B |
|
Selling, General & Administrative
|
-0.22B | -19.96B | | -1.13B | -4.50B | -0.21B | -0.22B | -21.71B | -0.49B | -0.55B | -0.54B | -23.36B | -0.28B | -5.68B | -5.58B | -23.40B | -5.48B | -11.53B | -17.40B | -0.76B | -6.14B | -6.19B | -17.56B | -1.62B | -5.41B | -10.62B | -15.95B | -20.99B | -5.04B | -10.40B | -5.24B | -20.23B | -5.24B | -10.88B | -6.06B | -24.02B | -6.33B | -12.25B | -5.59B | -23.23B | 5.70B | -11.36B | -16.80B | -22.45B | -5.37B | -4.88B | -5.14B | -21.84B | -5.35B | -5.49B | -5.56B | -21.35B | -5.42B | -5.51B | -5.41B | -21.34B | -5.75B | -6.01B | -6.19B | -23.93B | -6.21B | -5.96B | -6.08B | -23.48B | -5.72B | -6.00B | -6.10B |
|
Restructuring Costs
|
-0.08B | -8.59B | | -0.46B | -1.92B | -0.16B | -0.13B | -9.22B | -0.17B | -0.19B | -0.19B | -9.70B | -0.18B | -2.36B | -2.32B | -9.82B | -2.26B | -4.83B | -7.38B | -0.45B | -2.84B | -2.79B | -7.51B | -0.88B | -2.29B | -4.44B | -6.71B | -8.82B | -2.08B | -4.30B | -0.09B | -8.35B | -2.13B | -4.44B | -2.54B | -9.84B | -2.64B | -5.14B | -2.29B | -9.69B | 2.28B | -4.53B | -6.69B | -9.01B | -2.16B | -2.05B | -2.07B | -8.99B | -2.11B | -2.18B | -2.30B | -8.51B | -2.21B | -2.22B | -2.21B | -8.54B | -2.27B | -2.35B | -2.40B | -9.16B | -2.31B | -2.23B | -2.24B | -8.70B | -2.14B | -2.25B | -2.22B |
|
Other Operating Expenses
|
0.05B | | | -0.13B | 5.65B | 0.04B | 0.05B | -0.15B | 0.04B | 0.14B | 0.14B | -0.31B | 0.04B | -0.08B | -0.10B | -0.45B | -0.06B | | | 0.16B | -0.09B | 2.21B | 18.39B | 0.07B | 0.06B | 9.22B | | -0.35B | 0.09B | | 5.35B | 5.81B | 0.04B | -0.17B | 0.05B | -0.25B | 0.05B | -0.20B | 0.02B | -0.22B | 0.04B | 9.34B | 29.86B | 5.69B | 1.36B | 1.29B | 1.27B | -0.25B | 1.28B | 1.34B | 1.50B | 0.03B | 0.06B | 1.43B | 1.41B | -0.37B | -0.45B | -0.62B | 1.53B | 5.74B | 1.41B | 1.34B | 1.34B | 5.31B | 1.27B | 1.34B | 1.29B |
|
Operating Expenses
|
-0.25B | -28.55B | | -9.74B | -0.78B | -0.25B | -0.27B | -24.31B | -0.54B | -0.60B | -0.59B | -26.16B | -0.33B | -6.34B | -6.34B | -26.24B | -6.19B | -16.35B | -24.78B | -0.95B | -6.79B | -6.77B | -6.68B | -1.83B | -5.91B | -5.84B | -22.66B | -1.28B | -5.93B | -14.70B | 0.03B | -22.77B | -5.91B | -6.21B | -6.78B | -27.07B | -7.08B | -6.82B | -6.24B | -26.00B | 6.54B | -6.55B | 6.37B | -25.77B | -6.17B | -5.64B | -5.93B | -25.19B | -6.17B | -6.33B | -6.37B | -24.50B | -6.21B | -6.30B | -6.21B | -24.39B | -6.60B | -6.90B | -7.06B | -27.36B | -7.11B | -6.86B | -6.97B | -26.87B | -6.58B | -6.91B | -7.03B |
|
Operating Income
|
0.09B | 8.16B | 32,834,583.19B | 16.35B | 0.04B | -0.88B | 30.80B | 0.00B | 1.40B | 1.33B | 1.20B | 31.07B | -1.05B | 7.95B | 7.06B | 32.10B | 6.64B | 43.27B | 64.99B | -2.24B | 7.90B | 8.30B | 8.05B | 2.19B | 7.27B | 7.23B | -4.62B | 1.82B | 3.06B | | | 16.09B | 3.63B | 7.04B | 22.76B | 7.18B | 7.97B | 7.51B | 7.40B | 7.54B | 7.26B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
0.09B | 8.16B | 32,834,583.19B | 16.35B | 0.04B | -0.88B | 30.80B | 0.00B | 1.40B | 1.33B | 1.20B | 31.07B | -1.05B | 7.95B | 7.06B | 32.10B | 6.64B | 43.27B | 64.99B | -2.24B | 7.90B | 8.30B | 8.05B | 2.19B | 7.27B | 7.23B | -4.62B | 1.82B | 3.06B | | | 16.09B | 3.63B | 7.04B | 22.76B | 7.18B | 7.97B | 7.51B | 7.40B | 7.54B | 7.26B | -9.11B | -15.73B | -19.56B | -3.12B | -18.28B | -9.36B | -18.87B | 0.37B | 2.94B | 4.48B | -10.60B | -1.06B | 1.79B | 3.88B | -29.92B | -10.37B | -2.92B | 4.84B | -62.48B | -13.77B | -11.62B | 5.40B | -51.16B | -11.40B | -5.58B | 5.44B |
|
Interest & Investment Income
|
| | | | | | | | 0.78B | 0.91B | 0.87B | 0.85B | | | | | | | 52.00B | -19.29B | 17.88B | 18.57B | 53.80B | -15.57B | 16.16B | 16.44B | 15.67B | 15.27B | 14.96B | 15.22B | 0.08B | 15.23B | 15.47B | 15.51B | 16.28B | 15.96B | 16.39B | 32.11B | | 15.23B | 16.23B | 32.21B | 47.58B | -32.01B | 14.58B | 26.98B | 41.04B | -32.31B | 12.97B | 13.46B | | | 15.68B | 7.47B | | | 25.64B | 14.57B | | | 31.77B | 27.77B | | | 28.30B | 17.85B | |
|
Other Non Operating Income
|
| -6.61B | | -5.69B | | 4.31B | | 1.44B | | -0.00B | | -0.00B | | -1.27B | | -3.91B | | -7.72B | 0.79B | -1.18B | 0.19B | -9.03B | -0.63B | -0.75B | 1.01B | 0.48B | 1.04B | 0.98B | 0.03B | -0.76B | -0.45B | -1.76B | -0.32B | -0.46B | 0.99B | -0.38B | 0.55B | 1.43B | -0.14B | 1.73B | 0.15B | 0.24B | 0.79B | 1.49B | 4.39B | 2.04B | 5.17B | 3.83B | 1.48B | -1.58B | | 1.31B | 4.98B | | | 0.86B | 1.18B | | 2.69B | -6.30B | 0.40B | -0.62B | -4.18B | 1.44B | 0.52B | -0.33B | |
|
EBT
|
-0.04B | 8.09B | 0.00B | 8.02B | 3.93B | -1.11B | 0.00B | 15.97B | 1.46B | 1.27B | 1.17B | 13.79B | -1.38B | 2.97B | 2.63B | 11.60B | 2.45B | 4.85B | 7.25B | -3.11B | 3.43B | 3.95B | 10.35B | 1.47B | 3.38B | 3.82B | 2.41B | 11.99B | 3.01B | | | 2.82B | 3.53B | 3.60B | 3.42B | 3.06B | 4.53B | 3.83B | 4.29B | 4.13B | 4.09B | 3.29B | 2.43B | 4.24B | 2.09B | -9.14B | 3.67B | -2.48B | 3.74B | 4.59B | 4.48B | 4.38B | 4.68B | 4.00B | 3.88B | 3.56B | 4.11B | 4.64B | 4.84B | 4.22B | 4.98B | 5.30B | 5.40B | 18.54B | 4.93B | 5.00B | 5.44B |
|
Tax Provisions
|
| | | 0.03B | | | | -0.19B | | | | | | | | | | | -1.80B | 0.29B | -2.12B | -2.67B | -3.45B | 2.97B | -1.04B | 0.17B | -1.73B | -3.42B | -0.89B | -0.94B | | -3.67B | | | | | | | | | | | | | | -1.92B | | | | -0.18B | | | | -0.05B | | 4.51B | | -0.26B | | 4.31B | | -0.36B | | 5.25B | | 0.05B | |
|
Profit After Tax
|
-0.04B | 8.09B | 0.00B | -0.04B | 3.93B | -1.11B | 0.00B | 0.58B | 1.46B | 1.27B | 1.17B | 13.79B | -1.38B | 2.97B | 2.63B | 11.60B | 1.99B | 1.70B | 5.44B | -2.16B | 2.13B | 2.38B | 6.89B | -1.93B | 2.34B | 3.33B | 2.21B | 8.57B | 2.12B | 1.86B | 2.27B | 2.03B | 2.33B | 2.36B | 2.15B | 2.41B | 2.96B | 2.52B | 2.74B | 2.78B | 2.55B | 2.06B | 5.53B | 3.48B | 0.71B | -12.10B | 2.39B | -9.19B | 2.36B | 2.99B | 3.01B | 3.05B | 3.22B | 2.85B | 2.70B | 2.59B | 3.08B | 3.21B | 3.46B | 3.44B | 3.38B | 3.74B | 3.94B | 3.81B | 3.94B | 4.21B | 4.55B |
|
Equity Income
|
| 0.27B | | 0.24B | | 0.26B | | 11.43B | | 0.00B | | 10.74B | | 2.74B | | 10.33B | | 2.84B | | 2.49B | 13.12B | 2.64B | | 2.22B | 2.18B | 12.75B | | 11.20B | 10.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-87.27B | -93.40B | -0.00B | -106.08B | -99.67B | -93.11B | -95.24B | -105.02B | -106.10B | -111.77B | -111.96B | -1.03B | -105.85B | -103.69B | -101.65B | -1.38B | -108.48B | -108.64B | -111.24B | -114.98B | -116.99B | -119.04B | -116.66B | -114.56B | -112.97B | -11.55B | -114.91B | -112.24B | -0.34B | -117.10B | -117.45B | -114.43B | -114.75B | -118.27B | -0.44B | -14.53B | -12.90B | -140.75B | -139.33B | -12.43B | -13.09B | -12.76B | -11.77B | -11.72B | -10.75B | -10.57B | -11.17B | -11.74B | -12.33B | -12.49B | -12.07B | -11.58B | -10.09B | -8.48B | -8.36B | -8.65B | -9.58B | -9.34B | -9.47B | -9.49B | -9.53B | -8.37B | -9.30B | -9.32B | -9.60B | -9.60B | -10.33B |
|
Income from Non-Controlling Interests
|
-0.03B | 0.67B | 0.00B | -0.04B | 3.03B | -0.71B | 0.00B | 12.33B | 1.07B | 0.93B | 0.86B | 10.45B | -1.09B | 2.12B | 1.80B | 8.20B | 1.78B | -1.04B | 1.05B | -2.81B | 2.59B | 2.96B | 1.10B | 1.07B | 0.40B | 2.82B | -4.39B | 8.57B | 0.32B | 0.42B | 0.38B | 0.30B | 0.34B | 0.44B | 0.44B | 0.59B | 0.44B | 0.92B | 0.01B | 0.41B | 0.46B | 0.96B | 1.38B | -0.99B | 0.35B | 0.51B | 0.88B | -0.56B | 0.42B | 0.50B | | -0.44B | 0.69B | -0.34B | -0.26B | -0.26B | 0.50B | -0.30B | 1.09B | -0.29B | 0.29B | -0.29B | -0.37B | -0.32B | -0.36B | -0.33B | -0.45B |
|
Income from Continuing Operations
|
-0.04B | 8.09B | 0.00B | 7.98B | 3.93B | -1.11B | 0.00B | 16.17B | 1.46B | 1.27B | 1.17B | 13.79B | -1.38B | 2.97B | 2.63B | 11.60B | 2.45B | 4.85B | 9.05B | -3.39B | 5.55B | 6.62B | 13.79B | -1.50B | 4.42B | 3.65B | 4.14B | 15.41B | 3.91B | | | 6.49B | 3.53B | 3.60B | 3.42B | 3.06B | 4.53B | 3.83B | 4.29B | 4.13B | 4.09B | 3.29B | 2.43B | 4.24B | 2.09B | -7.22B | 3.67B | -2.48B | 3.74B | 4.77B | 4.48B | 4.38B | 4.68B | 4.04B | 3.88B | -0.95B | 4.11B | 4.90B | 4.84B | -0.09B | 4.98B | 5.67B | 5.40B | 13.29B | 4.93B | 4.95B | 5.44B |
|
Consolidated Net Income
|
-0.04B | 8.09B | 0.00B | 0.13B | 0.09B | | | -0.04B | -0.01B | 0.01B | 1.17B | 0.02B | -1.38B | 0.02B | 0.03B | 0.03B | 0.02B | -0.02B | -0.02B | | | | -0.01B | -0.03B | | | 4.14B | | | | | | 3.53B | 3.60B | 3.42B | 3.06B | 4.53B | 3.83B | 4.29B | 4.13B | 4.09B | 3.29B | 2.43B | 4.24B | 2.09B | -7.22B | 3.67B | -2.48B | 3.74B | 4.77B | 4.48B | 4.38B | 4.68B | 4.04B | 3.88B | -0.95B | 4.11B | 4.90B | 4.84B | -0.09B | 4.98B | 5.67B | 5.40B | 1.33B | 0.40B | 0.40B | 0.50B |
|
Income towards Parent Company
|
-87.30B | -85.31B | -0.00B | -0.04B | -99.57B | -93.11B | -95.24B | 0.58B | -106.12B | -111.76B | -110.79B | -1.01B | -107.23B | -103.67B | -101.62B | -1.36B | -108.46B | -108.66B | 4.39B | -1.89B | 1.79B | 1.99B | 5.79B | -1.63B | 1.94B | 2.81B | 1.87B | 0.03B | 1.80B | 1.44B | 1.89B | 1.73B | 1.99B | 1.92B | 1.72B | 1.82B | 2.52B | 4.48B | -0.07B | 2.34B | 2.09B | 3.63B | 4.15B | -0.61B | 0.37B | -11.89B | -10.57B | -10.46B | 1.94B | -7.73B | -7.59B | 2.60B | 4.81B | 2.51B | 2.44B | 2.34B | 3.91B | 2.91B | 9.88B | 3.16B | 3.10B | 3.45B | 3.57B | 3.49B | 3.58B | 3.88B | 4.10B |
|
Net Income towards Common Stockholders
|
-87.30B | -85.31B | -0.00B | -0.04B | -99.57B | -93.11B | -95.24B | 0.58B | -106.12B | -111.76B | -110.79B | -1.01B | -107.23B | -103.67B | -101.62B | -1.36B | -108.46B | -108.66B | 4.39B | -1.89B | 1.79B | 1.99B | 5.79B | -1.63B | 1.94B | 2.81B | 1.87B | 0.03B | 1.80B | 1.44B | 1.89B | 1.73B | 1.99B | 1.92B | 1.72B | 1.82B | 2.52B | 4.48B | -0.07B | 2.34B | 2.09B | 3.63B | 4.15B | -0.61B | 0.37B | -11.89B | -10.57B | -10.46B | 1.94B | -7.73B | -7.59B | 2.60B | 4.81B | 2.51B | 2.44B | 2.34B | 3.91B | 2.91B | 9.88B | 3.16B | 3.10B | 3.45B | 3.57B | 3.49B | 3.58B | 3.88B | 4.10B |
|
EPS (Basic)
|
| -0.06B | | -0.00B | | -0.14B | | 0.00B | | -0.19B | | -0.00B | | -0.45B | | -0.00B | | -0.40B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | -0.00B | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.00B | | 0.01B | | 0.00B | 0.02B | 0.02B | | 0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.03B | | | -0.02B | 0.02B | | | | | | | | | | | | | | | | | 0.01B | |
|
EPS (Weighted Average and Diluted)
|
| -0.06B | | -0.00B | | -0.14B | | 0.00B | | -0.20B | | -0.00B | | -0.45B | | -0.00B | | -0.40B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.00B | | 0.01B | | 0.00B | 0.02B | 0.02B | | 0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.03B | | | -0.02B | 0.02B | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| 0.00B | | 0.00B | | 650.17 | | 0.00B | | 575.40 | | 795.15 | | 231.29 | | 298.29 | | 274.21 | 0.00B | 517.21 | 150.74 | 329.25 | 0.00B | 587.42 | | 331.54 | 0.00B | 438.45 | 121.33 | 214.68 | | 432.97 | | 252.90 | | 475.68 | 147.42 | 262.56 | | 490.80 | 118.21 | 202.26 | 222.55 | 384.09 | 11.04 | | | 641.45 | 96.50 | | | | | | | | | | | | | | | | | 486.74 | |
|
Shares Outstanding (Diluted Average)
|
| 0.00B | | 0.00B | | 650.17 | | 0.00B | | 561.01 | | 795.15 | | 231.29 | | 298.29 | | 274.21 | 0.00B | 517.21 | 150.74 | 329.25 | 0.00B | 587.42 | 135.58 | 331.54 | 0.00B | 438.45 | 121.33 | 214.68 | | 430.81 | | 252.90 | | 474.51 | 146.20 | 262.56 | | 489.66 | 118.21 | 202.26 | 222.55 | 382.98 | 11.04 | | | 641.45 | 96.50 | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.09B | 8.16B | 32,834,583.19B | 16.35B | 0.04B | -0.88B | 30.80B | 0.00B | 1.40B | 1.33B | 1.20B | 31.07B | -1.05B | 7.95B | 7.06B | 32.10B | 6.64B | 43.27B | 64.99B | -2.24B | 7.90B | 8.30B | 8.05B | 2.19B | 7.27B | 7.23B | -4.62B | 1.82B | 3.06B | | | 16.09B | 3.63B | 7.04B | 22.76B | 7.18B | 7.97B | 7.51B | 7.40B | 7.54B | 7.26B | -9.11B | -15.73B | -19.56B | -3.12B | -8.42B | -9.36B | -18.87B | 0.37B | 0.63B | 4.48B | -10.60B | -1.06B | 1.87B | 3.88B | -29.92B | -10.37B | 3.78B | 4.84B | -62.48B | -13.77B | 5.89B | 5.40B | -51.16B | -11.40B | 6.58B | 5.44B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | -25.95B | 9.63B | -8.29B | -16.76B | -24.82B | 14.83B | -7.08B | -13.53B | -20.40B | -6.62B | -6.55B | -13.38B | 0.01B | -25.99B | -6.52B | -12.78B | -6.08B | -25.60B | -6.00B | -11.90B | -5.41B | 22.81B | 6.36B | -12.40B | -18.16B | -23.80B | -5.21B | -9.14B | -13.03B | -16.39B | -3.37B | -1.65B | | -14.98B | -5.74B | -2.21B | | -33.48B | -14.48B | -7.55B | | -66.70B | -18.75B | -16.92B | | -69.70B | -16.33B | -10.58B | |
|
Tax Rate
|
| | | 0.41 | | | | -1.22 | | | | | | | | | | | -24.75 | -9.29 | -61.80 | -67.71 | -33.33 | 202.21 | -30.85 | 4.54 | -71.49 | -28.52 | -29.66 | | | -129.87 | | | | | | | | | | | | | | 21.05 | | | | -3.86 | | | | -1.15 | | 126.60 | | -5.71 | | 102.22 | | -6.84 | | 28.30 | | 1.00 | |