|
Revenue
|
741.73 | -0.19B | 1.89B | 2.35B | 0.51B | -0.14B | 2.31B | 3.26B | 0.34B | 0.01B | 2.28B | 1.54B | 0.55B | 0.52B | 2.72B | 2.00B | 0.64B | 0.25B | 2.43B | 1.38B | 0.57B | -1.31B | 2.38B | 1.59B | 0.23B | -1.50B | 1.06B | 1.07B | 0.73B | 1.53B | 1.52B | 2.05B | 0.75B | -1.59B | 0.78B | 1.58B | 0.60B | -1.30B | 0.72B | 2.16B | 0.88B | -2.60B | 1.71B | -5.11B | 1.02B | -2.28B | 2.87B |
|
Gross Profit
|
6.94B | | 25.40B | 25.02B | 6.57B | | 24.55B | | 6.62B | 6.86B | 26.65B | | 6.64B | 6.57B | 25.87B | | 6.60B | 6.65B | 26.43B | | 6.20B | 6.53B | 26.19B | | 0.00B | 12.97B | 0.00B | | 6.32B | 6.72B | 24.69B | | 0.00B | 11.82B | 20.85B | | 6.39B | 6.52B | 21.45B | | 6.62B | 6.81B | 24.59B | | | | |
|
Selling, General & Administrative
|
0.00B | 7.62B | 13.76B | -13.93B | 3.52B | 3.38B | -13.67B | 3.65B | 4.30B | 4.10B | -15.83B | 7.69B | 4.05B | 3.91B | -16.05B | 7.71B | 3.93B | 3.63B | -16.10B | 7.29B | 3.93B | 3.76B | -15.78B | 7.53B | 3.91B | 3.56B | -16.65B | 7.82B | 4.00B | 4.01B | -15.37B | 7.19B | 3.74B | 3.36B | -12.89B | 6.48B | 3.90B | 3.72B | -13.19B | 6.51B | 3.81B | 3.98B | -14.80B | 4.25B | 4.14B | 4.42B | 4.21B |
|
Other Operating Expenses
|
0.00B | 1.29B | -0.39B | 11.22B | 3.53B | -2.17B | 27.44B | -7.37B | 4.67B | -2.95B | 29.87B | 7.16B | 5.28B | -3.38B | 31.00B | 8.76B | 6.11B | -3.82B | 31.93B | 12.29B | 4.22B | -2.49B | 35.62B | 14.22B | 4.01B | -3.19B | 30.13B | 9.63B | 2.07B | -0.91B | 31.62B | 7.71B | 3.85B | -2.43B | 25.15B | 18.23B | 10.14B | -8.72B | 35.29B | 29.32B | 9.05B | -8.23B | 45.48B | -24.68B | 9.41B | -8.25B | 25.92B |
|
Operating Expenses
|
0.00B | 8.91B | 13.36B | -2.70B | 7.05B | 1.21B | 13.77B | -3.72B | 8.97B | 1.15B | 14.04B | 14.85B | 9.33B | 0.53B | 14.95B | 16.47B | 10.04B | -0.19B | 15.83B | 19.59B | 8.16B | 1.27B | 19.84B | 21.74B | 7.92B | 0.37B | 13.48B | 17.45B | 6.07B | 3.10B | 16.25B | 14.90B | 7.59B | 0.94B | 12.25B | 24.70B | 14.04B | -5.00B | 22.11B | 35.83B | 12.86B | -4.24B | 30.68B | -20.42B | 13.55B | -3.83B | 30.13B |
|
Operating Income
|
6.94B | | 12.04B | 27.72B | -0.49B | | 10.79B | | -2.36B | 5.70B | 12.61B | | -2.69B | 6.04B | 10.92B | | -3.44B | 14.28B | 10.60B | | -1.95B | 5.27B | 6.35B | | -7.92B | 12.60B | -13.48B | | 0.25B | 13.57B | 8.44B | | -7.59B | 10.88B | 8.59B | | -7.65B | 11.53B | -0.66B | | -6.24B | 11.05B | -6.09B | | | | |
|
EBIT
|
6.94B | 6.03B | 12.04B | 27.72B | -0.49B | 2.29B | 10.79B | 3.71B | -2.36B | 5.70B | 12.61B | 0.38B | -2.69B | 6.04B | 10.92B | 6.71B | -3.44B | 14.28B | 10.60B | 5.85B | -1.95B | 5.27B | 6.35B | 4.42B | -7.92B | 12.60B | -13.48B | 4.11B | 0.25B | 13.57B | 8.44B | 6.01B | -7.59B | 10.88B | 8.59B | 6.30B | -7.65B | 11.53B | -0.66B | 6.97B | -6.24B | 11.05B | -6.09B | -6.28B | 3.33B | 3.28B | 6.04B |
|
Interest & Investment Income
|
0.00B | 8.43B | 4.83B | 2.99B | 4.41B | 3.16B | 4.31B | 3.72B | 4.39B | 4.61B | 4.57B | 14.39B | 4.79B | 4.51B | 5.26B | 15.20B | 5.31B | 5.14B | 14.61B | 17.90B | 5.77B | 5.60B | 6.25B | 17.45B | 4.64B | 4.15B | 18.18B | 12.94B | 4.04B | 3.65B | 4.52B | 11.98B | 4.93B | 5.70B | 9.86B | 22.39B | 10.30B | 9.45B | 20.04B | 32.77B | 11.25B | 10.67B | 12.32B | 9.85B | 11.83B | 11.41B | 12.58B |
|
Other Non Operating Income
|
-0.01B | -2.90B | 0.39B | -0.40B | 0.00B | 0.56B | -0.40B | 3.82B | 0.03B | 7.35B | -1.14B | 0.07B | -0.01B | -1.00B | -0.16B | 3.05B | -0.03B | 7.52B | -0.57B | -1.29B | -0.01B | -0.14B | -0.58B | 0.07B | -0.26B | 0.63B | -0.60B | 0.51B | -0.09B | 0.04B | -0.92B | 0.13B | -0.01B | -6.80B | -0.33B | -4.97B | -0.04B | -8.07B | -0.41B | -6.80B | -0.01B | -0.01B | -0.46B | 0.75B | | | |
|
EBT
|
0.00B | 6.03B | 12.47B | 10.99B | 3.35B | 2.29B | 10.79B | 3.71B | 2.65B | 4.77B | 8.99B | 0.38B | 2.82B | 2.72B | 8.67B | 6.71B | 3.03B | 1.89B | 9.83B | 5.85B | 2.57B | 0.90B | 10.34B | 4.42B | 1.09B | 2.99B | 8.50B | 4.11B | 2.60B | 2.04B | 5.91B | 6.01B | 2.70B | 4.89B | 6.58B | 6.30B | 2.54B | 3.62B | 1.44B | 6.97B | 3.33B | -1.34B | 8.83B | -6.28B | 3.33B | 3.28B | 6.04B |
|
Tax Provisions
|
782.35 | 1.72B | 2.54B | -2.73B | 0.73B | 0.82B | -2.68B | 1.41B | 0.39B | 1.57B | -2.24B | 1.54B | | | -2.35B | 1.39B | | | -2.00B | 1.51B | | | -2.54B | 1.50B | | | -2.04B | 0.92B | | | -1.98B | 1.31B | | | -1.71B | 1.51B | | | -1.51B | 1.83B | | | -2.91B | 3.46B | | | |
|
Profit After Tax
|
0.00B | 4.30B | 7.32B | 6.33B | 10.39B | -6.25B | 10.88B | -22.73B | 11.63B | -6.24B | 9.04B | 22.45B | 12.16B | -7.94B | 8.91B | 23.44B | 13.08B | 1.89B | 10.32B | 25.49B | 10.53B | -8.30B | 10.45B | 26.19B | 9.02B | -6.07B | 8.92B | 21.57B | 8.69B | 0.10B | 6.26B | 21.32B | 10.30B | -4.01B | 7.37B | 31.25B | 16.59B | -11.15B | 7.85B | 42.85B | 16.20B | -15.13B | 9.64B | -46.77B | 16.89B | -11.34B | 46.53B |
|
Net Income - Minority
|
-16.69B | -16.64B | -15.79B | -14.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
275.56 | 0.75B | 0.66B | -0.33B | 0.23B | 0.22B | -0.94B | 0.18B | 0.23B | 0.25B | -1.00B | 0.23B | 0.22B | 0.24B | -0.90B | 0.37B | 0.19B | 0.18B | -0.92B | 0.08B | 0.05B | 0.05B | -0.60B | 0.03B | -0.00B | 0.00B | -0.16B | 0.03B | 0.01B | 0.02B | -0.03B | -0.00B | 0.02B | 0.02B | -0.06B | 0.04B | 0.04B | -0.02B | -0.07B | 0.02B | 0.01B | 0.02B | -0.04B | -0.04B | 0.02B | 0.01B | -0.04B |
|
Income from Continuing Operations
|
0.00B | 4.30B | 9.92B | 13.72B | 2.62B | 1.46B | 13.47B | 2.30B | 2.26B | 3.19B | 11.24B | -1.16B | 2.82B | 2.72B | 11.02B | 5.32B | 3.03B | 1.89B | 11.83B | 4.34B | 2.57B | 0.90B | 12.88B | 2.91B | 1.09B | 2.99B | 10.55B | 3.19B | 2.60B | 2.04B | 7.90B | 4.70B | 2.70B | 4.89B | 8.29B | 4.79B | 2.54B | 3.62B | 2.95B | 5.15B | 3.33B | -1.34B | 11.74B | -9.74B | 3.33B | 3.28B | 6.04B |
|
Consolidated Net Income
|
0.00B | 4.30B | 9.92B | 13.72B | 2.62B | 1.46B | 13.47B | 2.30B | 2.26B | 3.19B | 11.24B | -1.16B | 2.82B | 2.72B | 11.02B | 5.32B | 3.03B | 1.89B | 11.83B | 4.34B | 2.57B | 0.90B | 12.88B | 2.91B | 1.09B | 2.99B | 10.55B | 3.19B | 2.60B | 2.04B | 7.90B | 4.70B | 2.70B | 4.89B | 8.29B | 4.79B | 2.54B | 3.62B | 2.95B | 5.15B | 3.33B | -1.34B | 11.74B | -9.74B | 3.33B | 3.28B | 6.04B |
|
Income towards Parent Company
|
-16.69B | -12.33B | -5.86B | -0.31B | 2.62B | 1.46B | 13.47B | 2.30B | 2.26B | 3.19B | 11.24B | -1.16B | 2.82B | 2.72B | 11.02B | 5.32B | 3.03B | 1.89B | 11.83B | 4.34B | 2.57B | 0.90B | 12.88B | 2.91B | 1.09B | 2.99B | 10.55B | 3.19B | 2.60B | 0.06B | 7.90B | 4.70B | 2.70B | 4.89B | 8.29B | 4.79B | 2.54B | 3.62B | 2.95B | 5.15B | 3.33B | -1.34B | 11.74B | -9.74B | 3.33B | 3.28B | 6.04B |
|
Net Income towards Common Stockholders
|
0.00B | 4.62B | 1.78B | 0.60B | 2.21B | 0.98B | 6.21B | 0.18B | 1.79B | 1.71B | 5.93B | 1.42B | 2.16B | 1.61B | 6.26B | 0.80B | 2.08B | 2.20B | 6.51B | 0.81B | 1.96B | 2.02B | 6.69B | 0.85B | 0.80B | 1.73B | 6.74B | 0.75B | 1.86B | 2.30B | 4.51B | 0.70B | 1.95B | 1.98B | 5.00B | 0.30B | 1.81B | 1.93B | 1.80B | 1.15B | 2.39B | 2.37B | 6.33B | 0.28B | 2.60B | 3.78B | 3.00B |
|
EPS (Basic)
|
| 1.68B | | 0.16B | | 0.37B | | 0.03B | | 0.47B | | 0.35B | | 0.59B | | 0.16B | | 0.96B | | 0.23B | | 1.20B | | 0.64B | | 0.80B | | 0.16B | | 0.96B | | 0.22B | | 0.49B | | 0.06B | | 1.71B | | 0.78B | | 5.55B | | 0.34B | | 2.89B | |
|
EPS (Weighted Average and Diluted)
|
| 1.68B | | 0.16B | | 0.37B | | 0.03B | | 0.47B | | 0.35B | | 0.59B | | 0.16B | | 0.96B | | 0.23B | | 1.20B | | 0.64B | | 0.80B | | 0.16B | | 0.96B | | 0.22B | | 0.49B | | 0.06B | | 1.71B | | 0.78B | | 5.55B | | 0.34B | | 2.89B | |
|
Shares Outstanding (Weighted Average)
|
| 2.75 | | 3.77 | | 2.66 | | 5.35 | | 3.62 | | 4.03 | | 2.72 | | 4.97 | | 2.29 | | 3.52 | | 1.68 | | 1.34 | | 2.17 | | 4.74 | | 2.40 | | 3.14 | | 4.03 | | 5.05 | | 1.13 | | 1.48 | | 0.43 | | 0.80 | | 1.31 | |
|
Shares Outstanding (Diluted Average)
|
| 2.75 | | 3.77 | | 2.66 | | 5.35 | | 3.61 | | 4.03 | | 2.72 | | 4.97 | | 2.29 | | 3.52 | | 1.68 | | 1.34 | | 2.17 | | 4.74 | | 2.39 | | 3.13 | | 4.02 | | 5.05 | | 1.13 | | 1.48 | | 0.43 | | 0.80 | | 1.31 | |
|
EBITDA
|
0.00B | 7.63B | 5.87B | 27.72B | 2.86B | -2.09B | 3.93B | 3.71B | -0.33B | 1.48B | 4.54B | 0.38B | 2.62B | 2.83B | 4.77B | 6.71B | 2.89B | 1.98B | -0.26B | 5.85B | 1.51B | 2.24B | 2.79B | 4.42B | 3.27B | 3.20B | 3.73B | 4.11B | 2.38B | 3.22B | 0.64B | 6.01B | 3.03B | 2.27B | -0.52B | 6.30B | 6.34B | 2.70B | 2.28B | 6.98B | 3.40B | -1.04B | 4.74B | -2.50B | 2.10B | 4.93B | 5.81B |
|
Tax Rate
|
21.82 | 28.58 | 20.40 | -24.85 | 21.88 | 36.00 | -24.85 | 38.09 | 14.85 | 33.01 | -24.92 | 406.28 | | | -27.06 | 20.67 | | | -20.35 | 25.84 | | | -24.59 | 34.01 | | | -24.03 | 22.36 | | | -33.55 | 21.79 | | | -25.95 | 23.94 | | | -104.19 | 26.19 | | | -32.98 | -55.09 | | | |