|
Revenue
|
0.32B | 668.39B | 1,052.17B | 1,438.66B | 388.52B | 0.00B | 1,324.74B | 1,830.41B | 480.04B | 1,031.70B | 0.00B | 2,145.29B | 529.62B | 1.83B | 0.00B | 2,429.16B | 0.00B | 1.71B | 1,710.93B | 492.20 | 534.07B | 1,056.37B | 1,522.80B | 0.00B | 387.52B | 871.77B | 1,316.99B | 1.73B | 391.85B | 881.46B | 1,385.51B | 0.55B | 0.00B | 0.00B | 1,582.55B | 2.16B | 518.72B | 1,157.42B | 1,700.58B | 0.00B | 0.00B | 998.37B | 1,471.44B | 0.47B | 392.00 | 0.46B | 0.45B | 513.80 | 528.50 | 0.59B | 1,778.02B | 1.08B | 0.00B | 2.60B | 7,576.98B | 3.13B | 2.05B | 1.84B | 1.31B | 1.29B | 1.08B | 4.53B | 1,036.63B | 1.04B | 1.17B |
|
Cost of Revenue
|
179.06B | 392.03B | 644.67B | 908.47B | 0.00B | 562.07B | 870.36B | 1,204.41B | 292.43B | 634.52B | 967.51B | 1,290.49B | 293.36B | 681.03B | 1,033.95B | 1,400.57B | 0.00B | 0.98B | 0.00B | 0.29B | 379.25B | 756.20B | 1,080.20B | 1,431.24B | 0.00B | 576.52B | 892.23B | 1,185.58B | 0.00B | 620.97B | 979.30B | 0.00B | 0.00B | 666.01B | 1,036.16B | 303.40 | 326.05B | 741.88B | 1,121.46B | 0.00B | 0.00B | 710.35B | 0.29B | 281.80 | 234.60 | 0.28B | 0.28B | 335.30 | 338.80 | 0.35B | 1,230.69B | 0.49B | 800.00 | 1.24B | 3,482.22B | 1.43B | 1.20B | 1.09B | 0.91B | 0.91B | 0.80B | 3,201.65B | 731.95B | 0.79B | 0.83B |
|
Gross Profit
|
142.09B | 276.36B | 407.50B | 530.18B | 131.50B | 303.20B | 454.37B | 626.00B | 187.60B | 209.57B | 638.87B | 854.79B | 236.26B | 0.79B | 794.26B | 0.00B | 238.86B | 0.58B | 575.18B | 721.45B | 154.82B | 300.17B | 442.60B | 592.97B | 130.69B | 295.25B | 424.76B | 0.12B | 113.56B | 0.00B | 406.21B | 0.20B | 177.94B | 357.85B | 546.39B | 0.76B | 192.68B | 0.00B | 579.12B | 0.78B | 0.00B | 288.02B | 0.13B | 0.14B | 107.70 | 0.13B | 0.11B | 0.13B | 136.60 | 185.90 | 547.33B | 0.54B | 0.00B | 1.30B | 0.00B | 1.64B | 0.86B | 0.75B | 0.40B | 0.38B | 0.28B | 1.33B | 304.68B | 0.25B | 0.35B |
|
Amortization - Intangibles
|
164.00 | 168.00 | 161.00 | 0.00B | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
0.00B | 0.00B | 0.00B | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-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 | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.03B | -0.03B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.03B | 0.00B | -0.04B | -0.03B | -0.03B | -0.00B | -0.04B | -0.05B | -0.04B | -0.05B | -0.05B | -0.05B | -0.00B | -0.00B | -0.05B | -0.05B |
|
Operating Expenses
|
0.00B | 0.00B | -0.00B | 0.15B | -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 | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.03B | -0.03B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.03B | 0.00B | -0.04B | -0.03B | -0.03B | -0.00B | -0.04B | -0.05B | -0.04B | -0.05B | -0.05B | -0.05B | -0.00B | -0.00B | -0.05B | -0.05B |
|
Operating Income
|
119.51B | 0.11B | 0.11B | 0.10B | 131.50B | 303.20B | 454.37B | 626.00B | 187.61B | 209.58B | 638.87B | 854.79B | 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 | 0.37B | 0.00B | 0.00B | 0.00B | 0.45B | 0.00B | 0.00B | 0.00B | 618.06 | 0.00B | 0.00B | 0.00B | 0.67B | 0.00B | 0.00B | 0.00B | 0.43B | 0.02B | 0.15B | 0.14B | 0.16B | 0.02B | 0.03B | 547.33B | 0.58B | 0.03B | 1.33B | 0.00B | 1.68B | 0.90B | 0.79B | 0.00B | 0.43B | 0.33B | 0.00B | 304.68B | 0.30B | 0.40B |
|
EBIT
|
119.51B | 0.11B | 0.11B | 0.10B | 131.50B | 303.20B | 454.37B | 626.00B | 187.61B | 209.58B | 638.87B | 854.79B | 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 | 0.37B | 0.00B | 0.00B | 0.00B | 0.45B | 0.00B | 0.00B | 0.00B | 618.06 | 0.00B | 0.00B | 0.00B | 0.67B | 0.00B | 0.00B | 0.00B | 0.43B | 0.02B | 0.15B | 0.14B | 0.16B | 0.02B | 0.03B | 547.33B | 0.58B | 0.03B | 1.33B | 0.00B | 1.68B | 0.90B | 0.79B | 0.00B | 0.43B | 0.33B | 0.00B | 304.68B | 0.30B | 0.40B |
|
Non Operating Investment Income
|
-0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.00B | -0.02B | -0.01B | 0.00B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B |
|
Interest & Investment Income
|
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 | 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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B |
|
Other Non Operating Income
|
-0.00B | 57.00 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -109.00 | 0.00B | 0.00B | 0.01B | 49.00 | -29.00 | 145.00 | 0.00B | -237.00 | 528.00 | -0.00B | -0.00B | 439.00 | 0.00B | 363.00 | -0.00B | 394.00 | 0.00B | 0.00B | -0.00B | 0.00B | 755.00 | -0.00B | 679.00 | -0.00B | -991.00 | -868.00 | 543.00 | -278.00 | -462.00 | -712.00 | -0.00B | 0.00B | 0.00B | -821.00 | -0.00B | | -0.01B | -0.01B | 0.01B | | -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 | -0.01B | -0.00B |
|
Non Operating Income
|
-0.00B | -0.00B | -0.00B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | -0.00B | | | |
|
EBT
|
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 | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.09B | 0.07B | 0.08B | 0.01B | 0.09B | 0.10B | 0.13B | 0.00B | 0.47B | 1.11B | 1.22B | 0.00B | 1.61B | 0.80B | 0.70B | 0.27B | 0.29B | 0.19B | 0.00B | 0.00B | 0.15B | 0.27B |
|
Tax Provisions
|
-0.02B | -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 | -0.02B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.03B | -0.03B | -0.02B | -0.03B | -0.01B | -0.02B | -0.03B | -0.04B | 0.00B | -0.14B | -0.31B | -0.35B | -0.00B | -0.45B | -0.22B | -0.22B | -0.07B | -0.07B | -0.06B | -0.00B | -0.00B | -0.06B | -0.09B |
|
Profit After Tax
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | 0.16B | 0.00B | 0.00B | 0.00B | 0.14B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.07B | 0.04B | 0.05B | 0.00B | 0.07B | 0.07B | 0.09B | -0.00B | 0.32B | 0.80B | 0.86B | 0.00B | 1.15B | 0.58B | 0.48B | 0.20B | 0.21B | 0.13B | 0.00B | -0.00B | 0.09B | 0.18B |
|
Equity Income
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.02B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 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 |
|
Net Income - Minority
|
987.00 | 0.00B | 0.00B | -0.05B | 0.00B | -0.05B | -0.05B | 0.01B | -0.05B | -0.05B | 0.01B | -0.55B | -0.05B | 0.01B | 0.01B | -0.65B | -0.06B | -0.26B | -0.06B | 0.01B | 0.00B | -0.06B | -0.06B | 0.01B | 0.00B | 0.00B | -0.06B | 0.00B | -0.06B | 0.00B | -0.06B | -0.06B | -0.06B | -0.00B | -0.00B | 0.00B | -0.06B | -0.05B | 0.00B | -0.05B | 0.00B | -0.05B | -0.05B | 0.00B | 0.00B | -0.04B | 0.00B | -0.04B | 0.00B | 0.00B | 0.01B | -0.03B | 0.00B | -0.04B | -0.04B | -0.04B | 0.00B | -0.04B | 0.01B | 0.00B | -0.04B | -0.04B | 0.00B | -0.04B | -0.04B |
|
Income from Non-Controlling Interests
|
| -0.00B | 727.00 | | 378.00 | 0.00B | 0.00B | | 736.00 | | | | | | | | | | | | | | 0.00B | | 127.00 | 770.00 | 0.00B | 0.00B | 122.00 | 785.00 | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | |
|
Income from Continuing Operations
|
0.02B | 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 | 0.12B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.11B | 0.12B | 0.09B | 0.10B | 0.02B | 0.10B | 0.12B | 0.16B | 0.00B | 0.61B | 1.43B | 1.57B | 0.01B | 2.06B | 1.02B | 0.91B | 0.34B | 0.36B | 0.25B | 0.00B | 0.00B | 0.20B | 0.35B |
|
Consolidated Net Income
|
0.02B | 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 | 0.12B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.11B | 0.12B | 0.09B | 0.10B | 0.02B | 0.10B | 0.12B | 0.16B | 0.00B | 0.61B | 1.43B | 1.57B | 0.01B | 2.06B | 1.02B | 0.91B | 0.34B | 0.36B | 0.25B | 0.00B | 0.00B | 0.20B | 0.35B |
|
Income towards Parent Company
|
0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 382.12 | 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 | 0.22B | 0.00B | 0.00B | 0.00B | 0.28B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.28B | 0.09B | 0.06B | 0.02B | 0.06B | 0.12B | 0.17B | 0.01B | 0.57B | 1.43B | 1.53B | -0.03B | 2.02B | 1.03B | 0.88B | 0.00B | 0.36B | 0.21B | 0.00B | 0.00B | 0.16B | 0.31B |
|
Net Income towards Common Stockholders
|
0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 382.12 | 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 | 0.22B | 0.00B | 0.00B | 0.00B | 0.28B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.28B | 0.09B | 0.06B | 0.02B | 0.06B | 0.12B | 0.17B | 0.01B | 0.57B | 1.43B | 1.53B | -0.03B | 2.02B | 1.03B | 0.88B | 0.00B | 0.36B | 0.21B | 0.00B | 0.00B | 0.16B | 0.31B |
|
EPS (Basic)
|
| | | 272.82 | | 263.19 | 263.19 | 0.58 | | 263.20 | 263.19 | -188.57 | | | | -280.41 | | | | -328.91 | | | | 329.31 | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.64 | | | 285.63 | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 0.00B | | 689.70 | 0.00B | 660.00 | | 925.60 | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 900.00 | | | | 470.00 | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | |
|
EBITDA
|
119.51B | 0.11B | 0.11B | 0.25B | 131.50B | 303.20B | 454.37B | 626.00B | 187.61B | 209.58B | 638.87B | 854.79B | 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 | 0.37B | 0.00B | 0.00B | 0.00B | 0.45B | 0.00B | 0.00B | 0.00B | 618.06 | 0.00B | 0.00B | 0.00B | 0.67B | 0.00B | 0.00B | 0.00B | 0.43B | 0.02B | 0.15B | 0.15B | 0.15B | 0.02B | 0.21B | 0.25B | 0.56B | 0.03B | 1.32B | 1.66B | 1.67B | 0.88B | 0.79B | 0.43B | 0.43B | 0.33B | 0.00B | 0.36B | 0.31B | 0.40B |
|
Interest Expenses
|
-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 | -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 | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.00B | -0.03B | -0.03B | -0.02B | -0.00B | -0.02B | -0.03B | -0.03B | -0.05B | -0.05B | -0.05B | -0.00B | -0.00B | -0.05B | -0.05B |
|
Tax Rate
|
-19,208.92% | -19.62% | -18.87% | -18.25% | -21.21% | 23.45% | 23.19% | -21.49% | -25.78% | 25.35% | -25.27% | -24.49% | -25.80% | -25.18% | -25.32% | -24.74% | -23.19% | -23.45% | -22.53% | -22.60% | -26.10% | -27.28% | -28.10% | -20.80% | -27.90% | -26.34% | -27.45% | -6,376.66% | -29.07% | -28.69% | -28.92% | -12,485.27% | -29.58% | -28.83% | -28.02% | -0.11% | -29.34% | -27.97% | -27.55% | -28.82% | -28.24% | -27.89% | -29.49% | -27.63% | -31.21% | -33.25% | -65.63% | -20.67% | -27.17% | -28.43% | 28.23% | -30.70% | -28.26% | -29.12% | -28.85% | -28.20% | -27.60% | -30.98% | -24.84% | -25.21% | -30.94% | -140.81% | -34.66% | -39.18% | -32.23% |