|
Revenue
|
4.05B | -0.09B | 8.04B | -0.09B | 5.96B | 6.49B | 7.38B | 24.48B | 4.26B | 5.33B | 7.67B | 5.25B | 3.17B | 5.13B | 4.97B | 4.29B | 3.76B | 1.19B | 4.00B | 4.49B | 5.87B | 5.79B | 5.16B | 6.49B | 5.93B | 1.37B | 3.59B | 4.17B | 6.40B | 7.40B | 6.05B | 1.77B | 5.29B | 6.04B | 4.43B | 6.81B | 4.74B | 5.29B | 4.59B | 6.20B | 8.57B | 7.58B | 7.29B | 6.46B | 4.83B | 10.95B | 7.53B | 8.94B | 1.20B | 10.31B | 6.76B | 10.31B | 0.30B | 1.58B | 6.62B | -3.87B | 3.48B | 3.86B | -2.16B | 1.52B | -0.62B | 0.93B | 7.53B | 1.68B | 2.16B | 3.03B | 7.71B | 1.74B |
|
Cost of Revenue
|
| | | | | | | 5.74B | | | | 5.97B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | 18.73B | | | | -0.72B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.03B | -0.11B | -0.02B | | | | | | 0.19B | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.63B | 0.66B | 0.70B | 0.82B | 0.81B | 0.80B | 0.82B | 0.95B | 0.89B | 0.91B | 0.83B | 0.87B | 0.82B | 0.79B | 0.87B | 1.04B | 0.95B | 0.97B | 1.00B | -0.06B | 1.02B | 1.03B | 1.01B | 1.05B | 0.95B | 1.00B | 0.95B | 1.04B | 1.00B | 1.12B | 1.16B | 1.26B | 1.21B | 1.14B | 1.22B | 1.48B | 1.30B | 1.26B | 1.20B | 1.23B | 1.25B | 1.27B | 1.11B | 1.52B | 1.29B | 1.28B | 1.36B | 26.65B | 0.14B | 9.31B | 5.76B | 9.30B | -0.62B | 0.77B | 6.10B | -4.43B | 1.42B | 1.56B | 1.61B | | 1.62B | 1.71B | 1.45B | | 1.66B | 1.70B | 1.68B | |
|
Operating Expenses
|
0.63B | 0.66B | 0.70B | 0.82B | 0.81B | 0.80B | 0.82B | 0.95B | 0.89B | 0.91B | 0.83B | 0.87B | 0.82B | 0.79B | 0.87B | 1.04B | 0.95B | 0.97B | 1.00B | -0.06B | 1.02B | 1.03B | 1.01B | 1.05B | 0.95B | 1.00B | 0.95B | 1.04B | 1.00B | 1.12B | 1.16B | 1.26B | 1.21B | 1.17B | 1.19B | 1.38B | 1.28B | 1.26B | 1.20B | 1.23B | 1.25B | 1.27B | 1.30B | 1.48B | 1.29B | 1.28B | 1.36B | 26.65B | 0.14B | 9.31B | 5.76B | 9.30B | -0.62B | 0.77B | 6.10B | -4.43B | | | | | | | | | | | | |
|
Operating Income
|
| | | | | | | 1.56B | | | | 0.21B | | | | 0.34B | | | | 0.61B | | | | 0.45B | | | | 0.45B | 0.39B | 0.37B | 0.58B | 0.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
-0.43B | 0.82B | -0.22B | 0.31B | 0.63B | 0.12B | 0.66B | 1.56B | 0.64B | 0.63B | -0.67B | 0.21B | 0.59B | 0.16B | 0.57B | 0.34B | 0.75B | 0.60B | 0.48B | 0.61B | 0.58B | 0.61B | 0.60B | 0.45B | 0.51B | 0.88B | 0.53B | 0.45B | 0.39B | 0.37B | 0.58B | 0.55B | 0.76B | 0.53B | 0.89B | 0.21B | 0.63B | 0.80B | 0.87B | 0.65B | 0.67B | 0.63B | 0.63B | 0.76B | 0.56B | 0.58B | 0.81B | 0.77B | 1.12B | 1.06B | 1.07B | 1.08B | 0.99B | 0.89B | 0.60B | 0.93B | 0.81B | 0.65B | 0.88B | 0.91B | 0.89B | 0.67B | 1.20B | 0.87B | 0.87B | 0.70B | 1.05B | 1.04B |
|
Non Operating Investment Income
|
| | | | -0.92B | -0.76B | -2.51B | 1.26B | -0.00B | -0.66B | -2.06B | -1.23B | 0.63B | -1.25B | -1.15B | 0.60B | 0.45B | 3.82B | 0.21B | 0.43B | -1.20B | -1.50B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | 1.12B | 1.35B | 1.17B | 1.27B | 1.13B | 1.30B | 1.53B | 0.98B | 1.01B | 1.18B | 1.03B | 1.21B | 1.23B | 1.24B | 1.05B | 1.13B | 1.08B | 1.13B | 1.16B | 1.11B | 1.03B | 1.07B | 1.04B | 0.99B | 1.04B | 1.04B | 1.04B | 1.02B | 0.99B | 1.02B | 1.06B | 1.10B | 1.07B | 1.08B | 1.08B | 1.12B | 1.05B | 1.09B | 1.11B | 1.16B | 1.06B | 1.01B | 0.81B | 1.16B | 1.10B | 1.14B | 1.21B | 1.55B | 1.10B | 1.18B | 1.20B | -18.44B | | | | | | | | | | | | |
|
EBT
|
-0.51B | 0.72B | -0.32B | 0.22B | 0.51B | 0.00B | 0.54B | 0.76B | 0.53B | 0.52B | -0.78B | -0.08B | 0.50B | 0.06B | 0.47B | 0.33B | 0.67B | 0.52B | 0.40B | 0.60B | 0.50B | 0.54B | 0.53B | 0.58B | 0.45B | 0.81B | 0.46B | 0.56B | 0.48B | 0.49B | 0.86B | 0.77B | 0.70B | 0.46B | 0.84B | 0.14B | 0.57B | 0.74B | 0.81B | 0.59B | 0.60B | 0.56B | 0.58B | 0.69B | 0.50B | 0.51B | 0.74B | 0.71B | 1.06B | 0.99B | 1.00B | 1.01B | 0.92B | 0.81B | 0.51B | 0.83B | 0.81B | 0.65B | 0.88B | 0.91B | 0.89B | 0.67B | 1.20B | 0.87B | 0.87B | 0.70B | 1.05B | 1.04B |
|
Tax Provisions
|
-0.36B | 0.20B | -0.22B | -0.08B | 0.08B | -0.08B | 0.14B | 0.23B | 0.06B | 0.07B | -0.17B | -0.11B | 0.07B | 0.03B | 0.09B | 0.02B | 0.08B | 0.11B | 0.06B | 0.03B | 0.11B | 0.12B | 0.11B | 0.11B | 0.08B | 0.20B | 0.06B | 0.13B | 0.07B | 0.09B | 0.16B | 0.15B | 0.14B | -0.02B | 0.17B | -0.05B | 0.09B | 0.14B | 0.14B | 0.08B | 0.07B | 0.07B | 0.01B | 0.07B | 0.21B | 0.04B | 0.08B | 0.04B | 0.26B | 0.15B | 0.13B | 0.04B | 0.21B | 0.17B | 0.11B | 0.19B | 0.13B | 0.09B | 0.18B | 0.23B | 0.19B | 0.14B | 0.16B | -0.27B | 0.17B | 0.14B | -0.19B | -0.23B |
|
Profit After Tax
|
-0.16B | 0.52B | -0.10B | 0.30B | 0.42B | 0.10B | 0.43B | 0.53B | 0.48B | 0.45B | -0.61B | 0.03B | 0.44B | 0.27B | 0.48B | 0.31B | 0.43B | 0.41B | 0.34B | 0.57B | 0.39B | 0.42B | 0.42B | 0.47B | 0.37B | 0.61B | 0.40B | 0.42B | 0.42B | 0.40B | 0.70B | 0.62B | 0.57B | 0.48B | 0.68B | 0.19B | 0.48B | 0.60B | 0.67B | 0.50B | 0.54B | 0.50B | 0.57B | 0.62B | 0.29B | 0.47B | 0.67B | 0.67B | 0.80B | 0.85B | 0.87B | 0.97B | 0.70B | 0.64B | 0.40B | 0.88B | 0.68B | 0.55B | 0.70B | 0.76B | 0.69B | 0.52B | 1.05B | 0.72B | 0.70B | 0.56B | 0.86B | 0.82B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | 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 | 0.02B | 0.04B | 0.01B | 0.01B | 0.04B | 0.03B | 0.00B | 0.00B | 0.05B | 0.00B | | 0.01B | 0.01B |
|
Income from Continuing Operations
|
-0.15B | 0.53B | -0.10B | 0.31B | 0.44B | 0.09B | 0.41B | 0.53B | 0.48B | 0.45B | -0.61B | 0.03B | 0.44B | 0.03B | 0.38B | 0.31B | 0.58B | 0.41B | 0.34B | 0.57B | 0.39B | 0.42B | 0.42B | 0.47B | 0.37B | 0.61B | 0.40B | 0.42B | 0.42B | 0.40B | 0.70B | 0.62B | 0.57B | 0.48B | 0.68B | 0.19B | 0.48B | 0.60B | 0.67B | 0.50B | 0.54B | 0.50B | 0.57B | 0.62B | 0.29B | 0.47B | 0.67B | 0.67B | 0.80B | 0.85B | 0.87B | 0.97B | 0.70B | 0.64B | 0.40B | 0.64B | 0.68B | 0.55B | 0.70B | 0.68B | 0.69B | 0.52B | 1.05B | 1.14B | 0.70B | 0.56B | 1.24B | 1.26B |
|
Consolidated Net Income
|
-0.15B | 0.53B | -0.10B | 0.31B | 0.44B | 0.09B | 0.41B | 0.53B | 0.48B | 0.45B | -0.61B | 0.03B | 0.44B | 0.03B | 0.38B | 0.31B | 0.58B | 0.41B | 0.34B | 0.57B | 0.39B | 0.42B | 0.42B | 0.47B | 0.37B | 0.61B | 0.40B | 0.42B | 0.42B | 0.40B | 0.70B | 0.62B | 0.57B | 0.48B | 0.68B | 0.19B | 0.48B | 0.60B | 0.67B | 0.50B | 0.54B | 0.50B | 0.57B | 0.62B | 0.29B | 0.47B | 0.67B | 0.67B | 0.80B | 0.85B | 0.87B | 0.97B | 0.70B | 0.64B | 0.40B | 0.64B | 0.68B | 0.55B | 0.70B | 0.68B | 0.69B | 0.52B | 1.05B | 1.14B | 0.70B | 0.56B | 1.24B | 1.26B |
|
Income towards Parent Company
|
-0.15B | 0.53B | -0.10B | 0.31B | 0.44B | 0.09B | 0.41B | 0.53B | 0.48B | 0.45B | -0.61B | 0.03B | 0.44B | 0.03B | 0.38B | 0.31B | 0.58B | 0.41B | 0.34B | 0.57B | 0.39B | 0.42B | 0.42B | 0.47B | 0.37B | 0.61B | 0.40B | 0.42B | 0.42B | 0.40B | 0.69B | 0.62B | 0.57B | 0.48B | 0.68B | 0.19B | 0.48B | 0.60B | 0.67B | 0.50B | 0.54B | 0.50B | 0.56B | 0.62B | 0.29B | 0.47B | 0.67B | 0.67B | 0.80B | 0.85B | 0.87B | 0.97B | 0.70B | 0.64B | 0.40B | 0.64B | 0.68B | 0.55B | 0.70B | 0.68B | 0.69B | 0.52B | 1.05B | 1.14B | 0.70B | 0.56B | 1.24B | 1.26B |
|
Net Income towards Common Stockholders
|
-0.15B | 0.53B | -0.10B | 0.31B | 0.44B | 0.09B | 0.41B | 0.53B | 0.48B | 0.45B | -0.61B | 0.03B | 0.44B | 0.03B | 0.38B | 0.31B | 0.58B | 0.41B | 0.34B | 0.57B | 0.39B | 0.42B | 0.42B | 0.47B | 0.37B | 0.61B | 0.40B | 0.42B | 0.42B | 0.40B | 0.69B | 0.62B | 0.57B | 0.48B | 0.68B | 0.19B | 0.48B | 0.60B | 0.67B | 0.50B | 0.54B | 0.50B | 0.56B | 0.62B | 0.29B | 0.47B | 0.67B | 0.67B | 0.80B | 0.85B | 0.87B | 0.97B | 0.70B | 0.64B | 0.40B | 0.64B | 0.68B | 0.55B | 0.70B | 0.68B | 0.69B | 0.52B | 1.05B | 1.14B | 0.70B | 0.56B | 1.24B | 1.26B |
|
EPS (Basic)
|
| 0.58B | | 0.34B | 0.63B | | | 0.22B | | 0.30B | | 0.08B | 0.63B | 0.03B | 0.21B | 0.13B | 0.69B | 0.32B | 0.19B | 0.21B | 0.66B | 0.34B | 0.22B | 0.19B | 0.64B | | 0.20B | 0.16B | 0.65B | 0.31B | 0.31B | 0.20B | 0.83B | 0.35B | 0.27B | 0.07B | 0.55B | | 0.27B | 0.08 | 0.69B | 0.32B | 0.23B | 0.10 | 0.58B | 0.42B | 0.31B | 0.10 | 0.63B | 0.33B | 0.22B | 0.15 | 0.61B | 0.29B | 0.15B | 0.10 | 0.67B | 0.30B | 0.24B | 0.11 | 0.67B | 0.28B | 0.30B | 0.30B | 0.62B | 0.27B | 0.35B | 0.29B |
|
EPS (Weighted Average and Diluted)
|
| 0.59B | -0.26B | 0.34B | 0.63B | 0.08B | | 0.19B | 0.64B | 0.31B | | 0.08B | 0.64B | 0.03B | 0.21B | 0.14B | 0.86B | 0.28B | 0.55B | 0.39B | 0.67B | 0.34B | 0.22B | 0.19B | 0.64B | 0.39B | 0.20B | 0.16B | 0.65B | 0.31B | | 0.21B | 0.84B | 0.35B | | 0.07B | 0.56B | | 0.28B | 0.16B | 0.69B | 0.33B | 0.23B | 0.18B | 0.58B | 0.42B | 0.31B | 0.21B | 0.64B | 0.33B | 0.23B | | 0.61B | 0.29B | 0.15B | | 0.67B | 0.30B | 0.24B | | 0.67B | 0.29B | 0.30B | 0.30B | 0.62B | 0.27B | 0.35B | 0.29B |
|
Shares Outstanding (Weighted Average)
|
| 0.91 | | 0.90 | 0.69 | | | 2.45 | | 1.52 | | 0.38 | 0.69 | 1.09 | 1.85 | 2.34 | 0.84 | 1.30 | 1.80 | 2.68 | 0.60 | 1.24 | 1.89 | 2.54 | 0.58 | | 2.06 | 2.68 | 0.64 | 1.29 | 2.20 | 3.04 | 0.68 | 1.36 | 2.53 | 2.76 | 0.87 | | 2.44 | 6.38B | 0.78 | 1.53 | 2.42 | 6.28B | 0.50 | 1.12 | 2.13 | 6.34B | 1.26 | 2.55 | 3.88 | 6.59B | 1.15 | 2.20 | 2.76 | 6.12B | 1.01 | 1.86 | 2.97 | 6.12B | 1.04 | 1.84 | 3.55 | 3.77 | 1.13 | 2.09 | 3.53 | 4.43 |
|
Shares Outstanding (Diluted Average)
|
| 0.90 | 0.38 | 0.89 | 0.69 | 1.06 | | 2.72 | 0.74 | 1.46 | | 0.38 | 0.68 | 1.08 | 1.83 | 2.31 | 0.68 | 1.47 | 0.63 | 1.48 | 0.59 | 1.23 | 1.89 | 2.52 | 0.58 | 1.54 | 2.05 | 2.66 | 0.64 | 1.29 | | 3.02 | 0.67 | 1.36 | | 2.75 | 0.86 | | 2.43 | 3.14 | 0.78 | 1.52 | 2.42 | 3.33 | 0.50 | 1.12 | 2.12 | 3.14 | 1.26 | 2.54 | 3.85 | | 1.15 | 2.20 | 2.75 | | 1.01 | 1.85 | 2.96 | | 1.04 | 1.84 | 3.54 | 3.77 | 1.13 | 2.09 | 3.52 | 4.41 |
|
EBITDA
|
-0.43B | 0.82B | -0.22B | 0.31B | 0.63B | 0.12B | 0.66B | 1.56B | 0.64B | 0.63B | -0.67B | 0.21B | 0.59B | 0.16B | 0.57B | 0.34B | 0.75B | 0.60B | 0.48B | 0.61B | 0.58B | 0.61B | 0.60B | 0.45B | 0.51B | 0.88B | 0.53B | 0.45B | 0.39B | 0.37B | 0.58B | 0.55B | 0.76B | 0.53B | 0.89B | 0.21B | 0.63B | 0.80B | 0.87B | 0.65B | 0.67B | 0.63B | 0.63B | 0.76B | 0.56B | 0.58B | 0.81B | 0.77B | 1.12B | 1.06B | 1.07B | 1.08B | 0.99B | 0.89B | 0.60B | 0.93B | 0.81B | 0.65B | 0.88B | 0.91B | 0.89B | 0.67B | 1.20B | 0.87B | 0.87B | 0.70B | 1.05B | 1.04B |
|
Interest Expenses
|
0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.12B | 0.12B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | | | | | | | | | | | | |
|
Tax Rate
|
69.86% | 27.05% | 68.59% | -36.86% | 15.14% | -2,100.00% | 25.09% | 30.52% | 11.01% | 12.57% | 22.12% | 136.47% | 13.27% | 49.23% | 19.70% | 5.49% | 12.65% | 20.45% | 14.01% | 5.06% | 21.27% | 22.75% | 20.14% | 18.84% | 17.06% | 24.62% | 13.04% | 24.29% | 13.90% | 19.02% | 18.34% | 19.53% | 19.55% | -3.72% | 19.74% | -36.67% | 16.44% | 19.12% | 17.34% | 14.47% | 10.97% | 11.94% | 1.31% | 10.76% | 41.95% | 8.56% | 10.31% | 5.76% | 24.33% | 14.73% | 13.29% | 4.24% | 23.10% | 21.26% | 21.67% | 23.04% | 16.16% | 14.65% | 20.66% | 25.47% | 21.80% | 21.10% | 13.09% | -30.49% | 19.38% | 20.29% | -17.97% | -21.88% |