|
Revenue
|
77.62B | 77.77B | 83.98B | 81.99B | 73.89B | 75.50B | 68.96B | 70.28B | 70.32B | 77.12B | 78.71B | 75.99B | 84.88B | 88.37B | 81.23B | 90.29B | 85.06B |
|
Cost of Revenue
|
56.84B | 52.74B | 56.50B | 55.39B | 48.77B | 49.97B | 44.28B | 44.80B | 0.15B | 46.83B | 46.79B | 43.73B | 47.79B | 52.07B | 53.11B | 56.09B | 55.83B |
|
Gross Profit
|
20.78B | 25.02B | 27.48B | 26.60B | 25.12B | 25.54B | 24.68B | 25.48B | 70.16B | 30.29B | 31.93B | 32.26B | 37.10B | 36.30B | 28.13B | 34.20B | 29.23B |
|
Selling, General & Administrative
|
16.93B | 16.65B | 17.56B | 17.37B | 15.85B | 16.80B | 15.21B | 14.67B | 13.93B | 14.29B | 14.32B | 13.82B | 13.90B | 14.15B | 14.58B | 14.95B | 14.82B |
|
Other Operating Expenses
|
62.73B | -0.46B | 0.16B | 0.75B | 2.56B | -0.88B | -1.62B | -0.78B | -1.81B | -0.04B | 0.65B | 0.03B | -0.13B | 0.58B | 0.09B | 0.20B | 0.06B |
|
Operating Expenses
|
79.66B | 77.10B | 81.81B | 81.28B | 71.35B | 75.17B | 68.42B | 67.74B | 67.68B | 70.56B | 70.56B | 68.30B | 75.98B | 77.87B | 71.78B | 81.98B | 75.77B |
|
Operating Income
|
-2.29B | 0.34B | 2.34B | -0.83B | 2.46B | 0.26B | 0.58B | 2.55B | 2.67B | 6.63B | 8.12B | 7.78B | 9.01B | 10.71B | 9.64B | 8.38B | 9.24B |
|
EBIT
|
-2.29B | 0.34B | 2.34B | -0.83B | 2.46B | 0.26B | 0.58B | 2.55B | 2.67B | 6.63B | 8.12B | 7.78B | 9.01B | 10.71B | 9.64B | 8.38B | 9.24B |
|
Interest & Investment Income
|
0.22B | 0.14B | 0.14B | 0.19B | 0.24B | 0.16B | 0.11B | 0.11B | 0.11B | 0.18B | 0.20B | 0.18B | 0.79B | 0.17B | 0.23B | 0.87B | 0.91B |
|
Other Non Operating Income
|
0.49B | 0.22B | 0.11B | 0.10B | 0.05B | 0.13B | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.02B | 0.06B | | | | |
|
Non Operating Income
|
| 0.52B | -0.68B | 2.57B | 0.58B | 0.42B | 0.45B | 0.49B | 0.48B | 0.54B | 0.25B | 0.63B | 0.41B | | | | |
|
EBT
|
-2.31B | 0.29B | 2.40B | -1.37B | 2.63B | 0.95B | 1.08B | 2.64B | 2.33B | 6.31B | 9.19B | 7.36B | 9.41B | 9.95B | 9.43B | 8.80B | 9.67B |
|
Tax Provisions
|
0.81B | 0.85B | 4.97B | 4.00B | 1.53B | 0.98B | 0.74B | 0.82B | 1.15B | 1.37B | 1.51B | 1.63B | -0.43B | 2.04B | 1.94B | 2.00B | 2.06B |
|
Profit After Tax
|
-1.76B | -0.44B | -3.04B | -5.75B | 1.11B | -1.25B | -1.06B | 1.82B | 1.18B | 4.94B | 8.78B | 5.73B | 9.85B | 7.91B | 7.49B | 6.80B | 7.61B |
|
Equity Income
|
-0.25B | -0.33B | 0.16B | -1.54B | -0.08B | -0.07B | 0.03B | 0.02B | 0.03B | 0.08B | -0.03B | 0.09B | 0.11B | 0.21B | 0.18B | 0.07B | -0.05B |
|
Income from Non-Controlling Interests
|
-0.03B | 0.58B | 0.46B | 0.72B | 0.65B | 0.58B | 0.65B | 0.54B | 0.50B | 0.51B | 0.46B | 0.37B | 0.13B | 0.06B | 0.05B | 0.07B | 0.12B |
|
Income from Continuing Operations
|
-3.12B | -0.56B | -2.58B | -5.37B | 1.11B | -0.03B | 0.33B | 1.82B | 1.18B | 4.94B | 7.67B | 5.73B | 9.85B | 7.91B | 7.49B | 6.80B | 7.61B |
|
Consolidated Net Income
|
-3.12B | -0.56B | -2.58B | -5.37B | 1.11B | -0.03B | 0.33B | 1.82B | 1.18B | 4.94B | 7.67B | 5.73B | 9.85B | 7.91B | 7.49B | 6.80B | 7.61B |
|
Income towards Parent Company
|
-3.12B | -0.56B | -2.58B | -5.37B | 1.11B | -0.03B | 0.33B | 1.82B | 1.18B | 4.94B | 7.67B | 5.73B | 9.71B | 7.86B | 7.44B | 6.73B | 7.49B |
|
Net Income towards Common Stockholders
|
-3.12B | -0.44B | -3.04B | -5.75B | 0.45B | -1.25B | -1.06B | 1.28B | 0.68B | 4.43B | 8.32B | 5.73B | 9.71B | 7.86B | 7.44B | 6.73B | 7.49B |
|
EPS (Basic)
|
-0.99 | -0.44 | -3.02 | -5.73 | 0.45 | -1.22 | -0.95 | 1.04 | 0.54 | 3.50 | 6.57 | 4.34 | 7.89 | 6.34 | 1.20 | 1.09 | 1.24 |
|
EPS (Weighted Average and Diluted)
|
-0.99 | -0.44 | -3.02 | -5.73 | 0.42 | -1.22 | -0.95 | 1.02 | 0.53 | 3.43 | 6.43 | 4.24 | 7.77 | 6.28 | 1.20 | 1.09 | 1.23 |
|
Shares Outstanding (Weighted Average)
|
5.83B | 5.61B | 5.50B | 5.44B | 5.36B | 5.34B | 5.69B | 6.48B | 6.86B | 6.85B | 6.90B | 6.84B | 6.67B | 6.79B | 6.78B | 6.76B | 6.65B |
|
EBITDA
|
-2.29B | 0.34B | 2.34B | -0.83B | 2.46B | 0.26B | 0.58B | 2.55B | 2.67B | 6.63B | 8.12B | 7.78B | 9.01B | 10.71B | 9.64B | 8.38B | 9.24B |
|
Interest Expenses
|
0.24B | 0.24B | 0.28B | 0.29B | 0.29B | 0.23B | 0.20B | 0.22B | 0.13B | 0.12B | 0.11B | 0.10B | 0.39B | 0.93B | 0.44B | 0.46B | 0.48B |
|
Tax Rate
|
| | | | 58.00% | | 69.01% | 31.13% | 49.30% | 21.71% | 16.48% | 22.16% | | 20.50% | 20.61% | 22.71% | 21.30% |