|
Revenue
|
-0.06B | -0.06B | 28.99B | -35.20B | 7.84B | 8.22B | 15.41B | 1.11B | 0.06B | 0.05B | -4.12B | -0.05B | 0.04B | 0.04B | 27.69B | 11.98B | 17.51B | 23.72B | 34.74B | 8.13B | 18.70B | 23.36B | 0.03 | 0.01 | 0.02 | 0.03 | 0.04 | 0.02 | 0.02 | 0.03 | 43.85B | 2,012.15B | 0.02 | 0.03 | 38.64B | 11,109,229.42B | 25.20B | 41.49B | 43.32B | 0.01 | 0.02 | 0.04 | 0.05 | 0.02 | 0.03 | 36.69B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gross Profit
|
| | | | | | | | | | | | | | 27.49B | | 17.34B | 23.53B | 34.58B | | 18.53B | 23.14B | -0.20B | | -0.29B | -0.25B | -0.28B | | -0.29B | -0.28B | | 2,011.82B | -0.37B | -0.26B | | 11,109,229.12B | 24.97B | 41.24B | 42.80B | -0.36B | -0.35B | | | -0.34B | -0.35B | 36.32B | -0.45B | -0.39B | | -0.38B |
|
Wages, Salaries and Other
|
| | | | | | | 0.00B | 0.00B | 0.00B | 2.39B | 0.00B | 0.00B | 0.00B | 2.44B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.67B | 0.00B | 0.00B | 0.00B | 2.76B | -0.00B | 0.00B | 0.00B | 3.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | |
|
Selling, General & Administrative
|
0.01B | 0.01B | 0.02B | 0.71B | -0.01B | -0.02B | -0.02B | -0.95B | -0.01B | -0.01B | 1.27B | -0.01B | -0.01B | -0.01B | 1.21B | -0.01B | -0.02B | -0.02B | -2.54B | -0.02B | -0.02B | -0.02B | -2.67B | -0.02B | -1.06B | -1.03B | 2.49B | -0.02B | -1.04B | -1.06B | 2.75B | -0.02B | -1.21B | -1.12B | 2.69B | -0.02B | -1.11B | -0.02B | -0.55B | -0.02B | -1.10B | -0.02B | -0.56B | -0.02B | -0.03B | -1.10B | -1.28B | -0.02B | -0.03B | -1.10B |
|
Pension (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | 0.00B | | 0.00B | | | | 0.00B | | | | | | | | |
|
Other Operating Expenses
|
| -0.01B | | 4.86B | | 0.02B | -0.00B | | | | -0.40B | -0.17B | | | | 0.10B | | | | -0.16B | | | | | | | | | | | | | | | | | | | -0.24B | | | | -0.24B | | | | | | | |
|
Operating Expenses
|
0.01B | 0.00B | 0.02B | 5.56B | -0.01B | -0.02B | -0.02B | -0.95B | -0.01B | -0.01B | 1.27B | -0.01B | -0.01B | -0.01B | 1.21B | -0.01B | -0.02B | -0.02B | -2.54B | -0.02B | -0.02B | -0.02B | -2.67B | -0.02B | -1.06B | -1.03B | 2.49B | -0.02B | -1.04B | -1.06B | 2.75B | -0.02B | -1.21B | -1.12B | 2.69B | -0.02B | -1.11B | -0.02B | -0.55B | -0.02B | -1.10B | -0.02B | -0.56B | -0.02B | -0.03B | -1.10B | -1.28B | -0.02B | -0.03B | -1.10B |
|
Operating Income
|
84.37 | 0.33B | 0.40B | -0.57B | 1.11B | 0.48B | 0.88B | 0.68B | -0.04B | -0.03B | 1.76B | 1.34B | -0.04B | -0.04B | 1.38B | 0.77B | -0.04B | -0.04B | 3.46B | 1.28B | -0.04B | -0.04B | 3.99B | 1.11B | 1.21B | 1.19B | 4.30B | 1.15B | 0.00B | 1.24B | 4.41B | 186.32B | 1.51B | 0.00B | 0.82B | 1.56B | 2.86B | -1231.95B | 0.56B | 0.00B | 1.32B | 3.96B | 0.61B | 1.34B | 0.00B | 1.38B | 4.64B | 1.34B | 0.00B | 0.00B |
|
EBIT
|
84.37 | 0.33B | 0.40B | -0.57B | 1.11B | 0.48B | 0.88B | 0.68B | -0.04B | -0.03B | 1.76B | 1.34B | -0.04B | -0.04B | 1.38B | 0.77B | -0.04B | -0.04B | 3.46B | 1.28B | -0.04B | -0.04B | 3.99B | 1.11B | 1.21B | 1.19B | 4.30B | 1.15B | 0.00B | 1.24B | 4.41B | 186.32B | 1.51B | 0.00B | 0.82B | 1.56B | 2.86B | -1231.95B | 0.56B | 0.00B | 1.32B | 3.96B | 0.61B | 1.34B | 0.00B | 1.38B | 4.64B | 1.34B | 0.00B | 0.00B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.22B | 0.16B | -1.00B | 0.02B | 0.69B | 0.37B | -0.07B | 0.00B | 0.33B | -0.03B | -0.52B | -0.01B | -0.06B | -0.03B | 0.14B | -0.04B | 0.39B | 0.02B | 0.05B | 0.01B | 0.02B | 0.35B | 0.44B | -0.01B | 0.01B | 0.50B |
|
Interest & Investment Income
|
0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 2.60B | 0.01B | 0.01B | 9.59B | 0.01B | 0.01B | 0.01B | 9.70B | -0.01B | 0.01B | 0.01B | 1.72B | -0.01B | -0.01B | -0.01B | 12.06B | -0.01B | -0.01B | -0.01B | 13.39B | -0.01B | -0.01B | -0.02B | 13.26B | -0.02B | -0.02B | -0.02B | 12.49B | -0.02B | -0.02B | 0.02B | 1.85B | 0.02B | 5.19B | 0.02B | 2.15B | 0.02B | 0.02B | 5.46B | 21.04B | 0.01B | 0.01B | 4.98B |
|
Other Non Operating Income
|
| | | -0.02B | 0.01B | -0.02B | 0.00B | 0.03B | 0.03B | 0.08B | 0.07B | 0.02B | 0.01B | 0.01B | 0.08B | 0.01B | 0.02B | 0.03B | 0.07B | 0.00B | -0.03B | -0.01B | 0.11B | 0.01B | -0.01B | -0.00B | -0.16B | -0.00B | -0.06B | 0.06B | -0.30B | 0.00B | -0.02B | -0.08B | -0.31B | -0.01B | 0.04B | 0.06B | -0.12B | -0.01B | -0.02B | 0.00B | -0.03B | -0.00B | -0.00B | -0.07B | -0.36B | 0.00B | -0.00B | -0.02B |
|
Non Operating Income
|
-0.00B | 0.01B | -0.00B | -0.01B | -0.01B | 0.00B | | -0.00B | -0.00B | 0.00B | 0.13B | -0.00B | -0.00B | -0.00B | 0.05B | 0.00B | -0.00B | 0.00B | -0.05B | -0.00B | 0.00B | 0.00B | -0.04B | -0.00B | -0.00B | -0.00B | -0.16B | 0.00B | 820.61 | | | -0.04B | 0.04B | | -0.45B | 0.00B | | | 0.05B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.07B | -0.36B | 0.00B | -0.00B | |
|
EBT
|
0.08B | 0.34B | 0.40B | 0.44B | 0.62B | 0.01B | -0.04B | 0.72B | -0.04B | -0.03B | 1.91B | 1.34B | -0.04B | -0.04B | 2.74B | 0.77B | -0.04B | -0.04B | 3.43B | 1.28B | -0.04B | -0.04B | 3.96B | 1.11B | 1.21B | 1.19B | 4.18B | 1.15B | 1.01B | 1.32B | 4.25B | 182.03B | 1.54B | 1.33B | 3.47B | 1.59B | 2.93B | 0.00B | 0.62B | 1.39B | 1.32B | -0.02B | 4.52B | 1.34B | -0.03B | 1.30B | 4.33B | 0.00B | 0.00B | 0.00B |
|
Tax Provisions
|
0.00B | | | 0.51B | -0.00B | -0.00B | 0.00B | 0.16B | 0.00B | 0.00B | 0.60B | 0.00B | 0.00B | -0.00B | 0.30B | 0.00B | 0.00B | 0.22B | -0.98B | 0.00B | 0.00B | -0.00B | 1.12B | -0.00B | 0.30B | 0.31B | 0.17B | 0.00B | 0.28B | 0.33B | 0.17B | 0.00B | 0.40B | 0.35B | 0.16B | 0.00B | 0.38B | 0.01B | -0.14B | 0.02B | 0.35B | -0.00B | -0.14B | 0.00B | 0.00B | 0.32B | 1.05B | 0.00B | -0.00B | 0.36B |
|
Profit After Tax
|
0.08B | 0.34B | 0.40B | 0.07B | 0.62B | 0.01B | -0.04B | 0.56B | -0.04B | -0.03B | 1.31B | 1.34B | -0.04B | -0.04B | 1.13B | 0.77B | -0.04B | -0.04B | 2.67B | 1.27B | -0.04B | -0.04B | 2.84B | 1.11B | 0.92B | 0.88B | 3.10B | 1.15B | 0.73B | 0.98B | 3.13B | 137.04B | 1.14B | 0.99B | 0.40B | 1.17B | 2.16B | -0.00B | 0.47B | 1.37B | 0.97B | -0.02B | 3.40B | 1.34B | -0.03B | 0.98B | 3.27B | 0.00B | 0.00B | 0.00B |
|
Equity Income
|
| 0.37B | | | | 0.55B | | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | -0.02B | | 0.01B | 0.00B | 0.02B | | 0.04B | 0.02B | 0.06B | 0.01B | 0.05B | 0.03B | 0.05B | 0.01B | 0.01B | 0.03B | 0.03B | | 0.02B | | | | -0.01B | | | | | |
|
Net Income - Minority
|
| | | -0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 264.49 | | | 292.25 | 239.94 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.08B | 0.34B | 0.40B | -0.07B | 0.62B | 0.01B | -0.04B | 0.56B | -0.04B | -0.03B | 1.31B | 1.34B | -0.04B | -0.04B | 2.45B | 0.77B | -0.04B | -0.26B | 4.42B | 1.27B | -0.04B | -0.04B | 2.84B | 1.11B | 0.92B | 0.88B | 4.01B | 1.15B | 0.73B | 0.98B | 4.08B | 182.03B | 1.14B | 0.99B | 3.31B | 1.59B | 2.56B | -0.00B | 0.76B | 1.37B | 0.97B | -0.02B | 4.66B | 1.34B | -0.03B | 0.98B | 3.28B | -0.00B | 0.00B | -0.36B |
|
Consolidated Net Income
|
0.08B | 0.34B | 0.40B | -0.07B | 0.62B | 0.01B | -0.04B | 0.56B | -0.04B | -0.03B | 1.31B | 1.34B | -0.04B | -0.04B | 2.45B | 0.77B | -0.04B | -0.26B | 4.42B | 1.27B | -0.04B | -0.04B | 2.84B | 1.11B | 0.92B | 0.88B | 4.01B | 1.15B | 0.73B | 0.98B | 4.08B | 182.03B | 1.14B | 0.99B | 3.31B | 1.59B | 2.56B | -0.00B | 0.76B | 1.37B | 0.97B | -0.02B | 4.66B | 1.34B | -0.03B | 0.98B | 3.28B | -0.00B | 0.00B | -0.36B |
|
Income towards Parent Company
|
0.08B | 0.34B | 0.40B | -0.35B | 0.62B | 0.01B | -0.04B | 0.56B | -0.04B | -0.03B | 1.31B | 1.34B | -0.04B | -0.04B | 2.45B | 0.77B | -0.04B | -0.26B | 4.42B | 1.27B | -0.04B | -0.04B | 2.84B | 1.11B | 0.92B | 0.88B | 4.01B | 1.15B | 0.73B | 0.98B | 4.08B | 182.03B | 1.14B | 0.99B | 3.31B | 1.59B | 2.56B | -0.00B | 0.76B | 1.37B | 0.97B | -0.02B | 4.66B | 1.34B | -0.03B | 0.98B | 3.28B | -0.00B | 0.00B | -0.36B |
|
Net Income towards Common Stockholders
|
0.08B | 0.34B | 0.40B | -0.35B | 0.62B | 0.01B | -0.04B | 0.56B | -0.04B | -0.03B | 1.31B | 1.34B | -0.04B | -0.04B | 2.45B | 0.77B | -0.04B | -0.26B | 4.42B | 1.27B | -0.04B | -0.04B | 2.84B | 1.11B | 0.92B | 0.88B | 4.01B | 1.15B | 0.73B | 0.98B | 4.08B | 182.03B | 1.14B | 0.99B | 3.31B | 1.59B | 2.56B | -0.00B | 0.76B | 1.37B | 0.97B | -0.02B | 4.66B | 1.34B | -0.03B | 0.98B | 3.28B | -0.00B | 0.00B | -0.36B |
|
EPS (Basic)
|
0.00B | 0.00B | 0.00B | -893.80 | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | | -0.00B | -0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 5.96 | 0.00B | | | 5.95 | 0.08B | | | 6.18 | 0.00B | | | | 0.00B | 0.00B | -0.00B | | 0.00B | -0.00B | 0.00B | | -320.76 | 330.56 | |
|
EPS (Weighted Average and Diluted)
|
0.00B | 0.00B | 0.00B | -866.17 | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
99.69 | 759.32 | 0.00B | 0.00B | 0.00B | 0.00B | 890.87 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | |
|
Shares Outstanding (Diluted Average)
|
99.69 | 0.00B | 0.00B | 0.00B | | 0.00B | 899.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
84.37 | 0.33B | 0.40B | -0.57B | 0.62B | 0.01B | -0.04B | 0.61B | -0.04B | -0.03B | -0.27B | 1.34B | -0.04B | -0.04B | -0.83B | 0.77B | -0.04B | -0.04B | 0.00B | 1.27B | -0.04B | -0.04B | -0.04B | 1.11B | -0.04B | -0.00B | -0.61B | 1.15B | 0.00B | 1.24B | 4.41B | 1.19B | 1.51B | 0.00B | 0.82B | 1.17B | 2.86B | -0.00B | 0.49B | 1.37B | -0.01B | -0.02B | -0.84B | 1.34B | -0.03B | -0.10B | -0.75B | 1.72B | -0.04B | 0.00B |
|
Interest Expenses
|
0.08B | 0.08B | 0.08B | 6.05B | -1.41B | -0.07B | -0.07B | -1.11B | -0.06B | -0.05B | 4.00B | 0.05B | -0.04B | -0.04B | 3.62B | -0.04B | -0.04B | -0.04B | 3.70B | -0.04B | -0.04B | -0.04B | 4.31B | 0.04B | -1.32B | -1.26B | 8.92B | 0.05B | -1.07B | -0.96B | 4.22B | -0.05B | -0.83B | -0.84B | 5.76B | -0.04B | -1.17B | -0.04B | -0.52B | 0.05B | -3.14B | -0.06B | -0.72B | -0.06B | -0.06B | -3.36B | 12.61B | 0.06B | -0.06B | -2.86B |
|
Shares Outstanding
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
0.01 | | | 115.70 | -0.12 | -16.12 | -2.15 | 22.18 | -0.29 | -0.48 | 31.49 | 0.08 | -0.14 | 2.91 | 10.89 | 0.04 | -0.65 | -574.63 | -28.64 | 0.07 | -1.97 | 2.08 | 28.38 | -0.04 | 24.29 | 25.97 | 4.09 | 0.20 | 27.48 | 25.30 | 4.11 | 0.00 | 26.09 | 26.07 | 4.63 | 0.00 | 12.81 | 291.06 | -22.97 | 1.11 | 26.59 | 5.92 | -3.04 | 0.09 | -3.59 | 24.92 | 24.26 | 0.00B | -0.00B | 0.03B |