|
Revenue
|
37.83B | 39.39B | 48.55B | 57.47B | 94.76B | 55.06B | 57.34B | 57.35B | 100.25B | 42.62B | 59.69B | 62.58B | 72.01B | 69.37B | 69.67B | 61.43B | 63.47B | 63.40B | 63.54B | 65.62B | 63.86B | 62.55B | 63.15B | 62.83B | 59.76B | 57.65B | 58.14B | 60.47B | 60.44B | 60.92B | 63.33B | 65.01B | 65.47B | 63.44B | 64.41B | 67.36B | 69.95B | 67.53B | 65.62B | 69.17B | 70.40B | 70.22B | 71.19B | 70.01B | 63.37B | 37.84B | 58.83B | 72.78B | 87.79B | 67.26B | 63.43B | 63.38B | 84.59B | 60.66B | 61.69B | 63.85B | 88.98B | 71.40B | 73.38B | 75.29B | 10.23B | 69.67B | 69.84B | 74.85B | 11.12B | 76.92B | 75.98B | 79.33B |
|
Cost of Revenue
|
36.47B | 34.59B | 41.09B | 47.67B | 48.15B | 44.90B | 48.57B | 48.53B | 47.89B | 36.85B | 50.99B | 53.08B | 60.43B | 57.26B | 57.27B | 51.23B | 49.90B | 48.67B | 49.60B | 51.16B | 50.04B | 47.92B | 48.45B | 47.99B | 46.29B | 43.30B | 43.13B | 46.19B | 46.22B | 46.35B | 49.27B | 51.72B | 51.58B | 48.99B | 50.01B | 51.99B | 52.96B | 51.73B | 50.72B | 53.15B | 55.44B | 53.91B | 55.67B | 53.98B | 49.01B | 34.65B | 50.40B | 59.44B | 55.84B | 54.95B | 52.94B | 52.56B | 55.35B | 51.81B | 53.21B | 52.28B | 58.19B | 58.67B | 58.87B | 59.55B | 8.66B | 56.37B | 56.04B | 61.56B | 9.19B | 64.53B | 65.59B | 66.54B |
|
Gross Profit
|
0.00B | 4.80B | 7.46B | 9.80B | 8.06B | 9.77B | 8.78B | 8.82B | 7.81B | 5.71B | 8.69B | 9.51B | 6.30B | 11.98B | 12.40B | 10.20B | 14.10B | 14.73B | 13.94B | 14.46B | 23.37B | 14.63B | 14.70B | 14.84B | 21.91B | 14.35B | 15.01B | 14.28B | 14.23B | 14.56B | 14.05B | 13.28B | 13.89B | 14.45B | 14.39B | 15.37B | 16.99B | 15.80B | 14.91B | 16.01B | 14.96B | 16.31B | 15.52B | 16.04B | 14.35B | 3.19B | 8.43B | 13.34B | 31.95B | 12.31B | 10.49B | 10.82B | 29.23B | 8.85B | 8.47B | 11.57B | 30.79B | 12.73B | 14.52B | 15.73B | 1.58B | 13.30B | 13.80B | 13.29B | 1.94B | 12.38B | 10.39B | 12.79B |
|
Selling, General & Administrative
|
6.48B | 4.91B | 4.91B | 5.89B | 7.04B | 5.86B | 5.41B | 5.88B | 6.19B | 5.11B | 5.84B | 5.93B | 6.55B | 6.00B | 6.30B | 6.88B | 5.89B | 5.77B | 5.96B | 6.35B | 7.80B | 5.90B | 6.20B | 6.04B | 5.93B | 5.56B | 5.94B | 6.02B | 7.04B | 6.17B | 6.79B | 6.22B | 7.28B | 6.48B | 6.84B | 6.50B | 8.10B | 6.35B | 6.61B | 6.89B | 7.00B | 6.47B | 6.46B | 6.83B | 7.67B | 4.98B | 6.05B | 6.40B | 7.45B | 5.96B | 6.26B | 6.52B | 7.69B | 6.28B | 6.23B | 6.91B | 7.09B | 6.87B | 6.45B | 6.79B | 1.63B | 7.19B | 8.60B | 7.65B | 1.56B | 7.12B | 7.66B | 7.80B |
|
Other Operating Expenses
|
38.65B | 36.48B | 43.02B | 49.52B | 50.10B | 45.00B | 50.60B | 50.25B | 49.70B | 38.44B | 52.87B | 54.73B | 62.44B | 58.29B | 58.99B | 53.11B | 52.11B | 50.90B | 51.59B | 53.28B | 51.83B | 49.87B | 50.60B | 50.11B | 48.49B | 45.85B | 45.43B | 48.50B | 48.65B | 48.81B | 51.90B | 54.76B | 54.33B | 51.79B | 52.86B | 54.89B | 56.04B | 54.92B | 53.82B | 56.28B | 58.58B | 57.01B | 58.58B | 57.29B | 52.39B | 37.67B | 52.99B | 62.14B | 58.68B | 57.42B | 55.47B | 55.07B | 58.13B | 54.90B | 56.44B | 55.36B | 61.43B | 61.91B | 62.77B | 63.29B | 65.52B | 60.45B | 60.38B | 65.86B | 72.08B | 69.51B | 70.64B | 71.89B |
|
Operating Expenses
|
45.13B | 41.39B | 47.93B | 55.42B | 57.15B | 52.67B | 56.02B | 56.13B | 55.90B | 43.96B | 58.70B | 60.66B | 68.99B | 64.92B | 65.29B | 59.99B | 58.00B | 56.68B | 57.55B | 59.64B | 59.62B | 55.77B | 56.80B | 56.15B | 54.42B | 51.41B | 51.37B | 54.52B | 55.69B | 54.98B | 58.69B | 60.98B | 61.61B | 58.27B | 59.70B | 61.39B | 64.14B | 61.27B | 60.43B | 63.17B | 65.59B | 63.48B | 65.03B | 64.12B | 60.06B | 42.65B | 59.03B | 68.54B | 66.13B | 63.38B | 61.73B | 61.59B | 65.82B | 61.18B | 62.67B | 62.28B | 68.52B | 68.78B | 69.22B | 70.09B | 67.21B | 67.64B | 68.98B | 73.51B | 73.72B | 76.62B | 78.31B | 79.69B |
|
Operating Income
|
-4.93B | -2.00B | 0.62B | 2.05B | 1.05B | 2.39B | 1.33B | 1.22B | 0.56B | -1.34B | 0.98B | 1.93B | 3.01B | 4.45B | 4.39B | 1.44B | 5.46B | 6.72B | 5.99B | 5.98B | 4.24B | 6.78B | 6.35B | 6.69B | 5.34B | 6.24B | 6.77B | 5.95B | 4.75B | 5.94B | 4.64B | 4.02B | 13,545,413.30B | 5.17B | 4.71B | 5.97B | 5.81B | 6.26B | 5.20B | 5.99B | 4.81B | 6.75B | 6.17B | 6.02B | 3.13B | 0.13B | 4.77B | 9.45B | 6.52B | 9.11B | 6.81B | 6.90B | 3.99B | 4.47B | 4.07B | 6.77B | 4.74B | 8.18B | 9.96B | 11.37B | -0.05B | 8.41B | 7.75B | 7.99B | 0.38B | 8.06B | 5.70B | 7.74B |
|
EBIT
|
-4.93B | -2.00B | 0.62B | 2.05B | 1.05B | 2.30B | 1.33B | 1.22B | 0.56B | -1.32B | 0.98B | 1.93B | 3.01B | 4.41B | 4.39B | 1.44B | 5.46B | 6.72B | 5.99B | 5.98B | 4.24B | 6.78B | 6.35B | 6.69B | 5.34B | 6.24B | 6.77B | 5.95B | 4.75B | 5.94B | 4.64B | 4.02B | 13,545,413.30B | 5.17B | 4.71B | 5.97B | 5.81B | 6.26B | 5.20B | 5.99B | 4.81B | 6.75B | 6.17B | 6.02B | 3.13B | 0.13B | 4.77B | 9.45B | 6.52B | 9.11B | 6.81B | 6.90B | 3.99B | 4.47B | 4.07B | 6.77B | 4.74B | 8.18B | 9.96B | 11.37B | -0.05B | 8.41B | 7.75B | 7.99B | 0.38B | 8.06B | 5.70B | 7.74B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.30B | -1.00B | 4.47B | -0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.21B | 0.23B | 0.18B | 0.23B | 0.18B | 0.32B | 0.21B | 0.33B | 0.22B | 0.40B | 0.24B | 0.37B | 0.25B | 0.44B | 0.26B | 0.35B | 0.15B | 0.39B | 0.20B | 0.35B | 0.21B | 0.45B | 0.26B | 0.38B | 0.25B | 0.44B | 0.24B | 0.43B | 0.20B | 0.52B | 0.22B | 0.46B | 0.26B | 0.60B | 0.23B | 0.50B | 0.28B | 0.81B | 0.33B | 0.58B | 0.32B | 0.71B | 0.60B | 0.61B | 18.09B | 4.94B | 4.96B | 5.21B | 5.05B | 5.24B | 5.12B | 5.11B | 5.06B | 5.00B | 5.06B | 5.20B | 5.34B | 5.56B | 5.79B | 6.18B | 0.02B | 6.38B | 6.88B | 6.66B | 0.02B | 7.77B | 8.03B | 8.10B |
|
Other Non Operating Income
|
-0.02B | 0.29B | 0.02B | 0.18B | 0.24B | 0.08B | -0.05B | 0.08B | 0.12B | -0.05B | 0.03B | 0.19B | -0.46B | 0.14B | 0.21B | -0.16B | -0.08B | 0.10B | 0.07B | 0.46B | -0.12B | 0.23B | 0.06B | 0.35B | 0.43B | 0.28B | -0.12B | -0.03B | 0.03B | -0.27B | 0.06B | 0.34B | -0.17B | 0.18B | 0.02B | 0.18B | 0.14B | 0.36B | 0.23B | -0.46B | -0.58B | -0.57B | -0.19B | 0.24B | -0.87B | 0.08B | -0.19B | -0.01B | -0.06B | 0.24B | 0.16B | 0.42B | 1.08B | 1.42B | 0.78B | -1.15B | -0.03B | 1.80B | 0.36B | -1.65B | 0.02B | 1.52B | -3.11B | 8.58B | 0.03B | -1.47B | 1.08B | 2.11B |
|
Non Operating Income
|
-3.44B | 0.58B | 0.19B | 0.39B | 0.38B | 0.58B | 0.21B | 0.38B | 1.09B | 0.34B | 0.05B | 0.63B | -0.04B | 0.78B | 0.50B | 0.07B | -0.27B | 0.62B | 0.28B | 0.78B | -0.17B | 0.77B | 0.75B | 0.73B | -0.83B | 0.74B | 0.02B | 0.46B | -0.15B | 0.32B | 0.24B | 1.37B | -0.08B | 0.95B | 0.46B | 0.68B | -0.11B | 1.20B | 1.40B | -4.43B | 0.27B | 0.09B | 0.74B | 2.56B | -0.83B | | | | | | | | | | | | | | | | 0.11B | | | | 0.21B | | | |
|
EBT
|
-5.99B | -1.68B | 0.91B | 2.50B | 2.69B | 2.69B | 1.65B | 1.57B | 3.89B | -0.86B | 1.30B | 2.57B | 5.22B | 4.91B | 4.73B | 1.62B | 5.20B | 7.16B | 6.26B | 6.77B | 4.07B | 7.55B | 7.10B | 7.42B | 4.51B | 6.97B | 6.79B | 6.41B | 4.60B | 6.26B | 4.88B | 5.39B | 3.78B | 6.12B | 5.16B | 6.65B | 5.70B | 7.46B | 6.60B | 1.57B | 5.08B | 7.74B | 7.18B | 8.58B | 2.55B | 1.10B | 5.75B | 10.92B | 10.04B | 11.48B | 8.06B | 9.62B | 6.48B | 7.90B | 5.88B | 7.33B | 6.04B | 12.55B | 12.47B | 12.42B | 10.85B | 12.03B | 5.76B | 17.75B | 6.45B | 8.65B | 8.32B | 11.11B |
|
Tax Provisions
|
-0.60B | -0.49B | -0.06B | 1.26B | 0.34B | 1.38B | 0.92B | 0.81B | 0.57B | -0.54B | 0.20B | 1.96B | 1.74B | 2.08B | 1.88B | 0.78B | 1.89B | 2.13B | 2.30B | 2.07B | 1.74B | 2.54B | 2.25B | 2.59B | 1.10B | 2.21B | 2.03B | 1.82B | 1.23B | 1.74B | 1.63B | 1.56B | 1.38B | 1.67B | 1.70B | -0.85B | 2.09B | 2.26B | 2.04B | 0.05B | 1.64B | 2.27B | 2.10B | 2.45B | -0.54B | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-4.93B | -1.19B | 0.98B | -4.87B | 1.56B | 1.36B | 0.73B | 2.54B | 0.35B | 5.00B | -3.88B | 1.32B | 2.02B | 2.86B | 1.35B | 1.51B | 3.85B | 5.03B | 4.66B | 5.59B | 3.56B | 6.04B | 5.44B | 5.57B | 4.12B | 5.60B | 5.26B | 5.47B | 3.90B | 5.35B | 4.01B | 4.65B | 3.78B | 5.69B | 4.34B | 8.60B | 4.64B | 6.28B | 5.51B | 1.80B | 4.40B | 5.74B | 5.71B | 7.03B | 3.13B | 1.39B | 4.54B | 8.30B | 7.40B | 8.46B | 5.80B | 7.20B | 4.22B | 5.86B | 3.34B | 5.27B | 4.00B | 9.68B | 9.14B | 9.36B | -0.06B | 8.76B | 3.36B | 14.56B | 0.26B | 6.03B | 6.60B | 8.44B |
|
Equity Income
|
-1.11B | 0.04B | -0.63B | 0.63B | 0.47B | -0.79B | 0.76B | 0.58B | 0.42B | -0.50B | 0.51B | 0.72B | 0.79B | -0.90B | 0.68B | 0.67B | 0.54B | -0.91B | 0.70B | 0.89B | 5.51B | -1.03B | 0.58B | 0.75B | 0.48B | 0.83B | 0.50B | 0.87B | 5.17B | -0.83B | 0.77B | 0.82B | 5.45B | -1.24B | 0.88B | 1.10B | 7.65B | -1.07B | 0.95B | 0.29B | 5.59B | -0.95B | -0.90B | 0.90B | 5.38B | -0.12B | 0.84B | 1.20B | 1.41B | 1.48B | 0.90B | 1.36B | 8.40B | -1.32B | 0.97B | 1.20B | 8.45B | -1.41B | 1.28B | 1.47B | 1.13B | -1.06B | -0.67B | -1.25B | 6.86B | -0.97B | 2.81B | -4.62B |
|
Net Income - Minority
|
-5.77B | | | -5.83B | -6.29B | -6.31B | -6.75B | -7.09B | -7.15B | -7.01B | -7.37B | -7.46B | -6.52B | -6.52B | -6.78B | -6.40B | -6.79B | -6.62B | -6.52B | -6.71B | -7.29B | -7.29B | -7.39B | -7.12B | -7.21B | -7.14B | -6.80B | -7.09B | -7.47B | -7.66B | -5.54B | -5.62B | -5.88B | -5.97B | -5.98B | -6.07B | -6.40B | -6.27B | -6.30B | -6.13B | -6.53B | -6.49B | -6.57B | -6.68B | -6.22B | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.12B | | | -0.16B | -0.38B | | | -0.21B | -0.70B | | | -0.27B | -1.07B | | -0.31B | -0.27B | -1.32B | | -0.23B | -0.35B | -1.64B | -0.29B | -0.24B | -0.31B | -1.13B | -0.26B | -0.25B | -0.29B | 1.90B | -0.25B | -0.17B | -0.19B | 1.41B | -0.17B | -0.21B | -0.26B | 1.50B | -0.25B | -0.26B | -0.20B | 1.64B | 0.17B | 0.21B | 0.25B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-5.39B | -1.19B | 0.98B | 1.25B | 2.35B | 1.36B | 0.73B | 0.76B | 3.31B | -0.33B | 1.11B | 0.61B | 3.48B | 2.86B | 2.85B | 0.84B | 3.31B | 5.03B | 3.97B | 4.70B | 2.33B | 5.01B | 4.85B | 4.82B | 3.41B | 4.76B | 4.76B | 4.59B | 3.37B | 4.52B | 3.25B | 3.83B | 2.40B | 4.45B | 3.46B | 7.50B | 3.61B | 5.21B | 4.56B | 1.51B | 3.45B | 5.47B | 5.09B | 6.13B | 3.09B | 1.10B | 5.75B | 10.92B | 10.04B | 11.48B | 8.06B | 9.62B | 6.48B | 7.90B | 5.88B | 7.33B | 6.04B | 12.55B | 12.47B | 12.42B | 10.85B | 12.03B | 5.76B | 17.75B | 6.45B | 8.65B | 8.32B | 11.11B |
|
Consolidated Net Income
|
-5.39B | -1.19B | 0.98B | 1.25B | 2.35B | 1.36B | 0.73B | 0.76B | 3.31B | -0.33B | 1.11B | 0.61B | 3.48B | 2.86B | 2.85B | 0.84B | 3.31B | 5.03B | 3.97B | 4.70B | 2.33B | 5.01B | 4.85B | 4.82B | 3.41B | 4.76B | 4.76B | 4.59B | 3.37B | 4.52B | 3.25B | 3.83B | 2.40B | 4.45B | 3.46B | 7.50B | 3.61B | 5.21B | 4.56B | 1.51B | 3.45B | 5.47B | 5.09B | 6.13B | 3.09B | 1.10B | 5.75B | 10.92B | 10.04B | 11.48B | 8.06B | 9.62B | 6.48B | 7.90B | 5.88B | 7.33B | 6.04B | 12.55B | 12.47B | 12.42B | 10.85B | 12.03B | 5.76B | 17.75B | 6.45B | 8.65B | 8.32B | 11.11B |
|
Income towards Parent Company
|
-11.16B | -1.19B | 0.98B | -4.59B | -3.94B | -4.71B | -6.02B | -6.33B | -3.83B | -7.27B | -6.26B | -6.85B | -3.04B | -3.60B | -3.93B | -5.56B | -3.48B | -1.59B | -2.56B | -2.01B | -4.96B | -2.27B | -2.54B | -2.29B | -3.80B | -2.37B | -2.04B | -2.50B | -4.10B | -3.14B | -2.29B | -1.79B | -3.48B | -1.52B | -2.52B | 1.43B | -2.79B | -1.07B | -1.75B | -4.62B | -3.08B | -1.02B | -1.48B | -0.55B | -3.13B | 1.48B | 4.43B | 8.03B | 7.34B | 8.20B | 5.69B | 6.97B | 4.59B | 5.70B | 3.14B | 5.15B | 4.18B | 9.57B | 8.85B | 9.19B | 6.73B | 8.57B | 3.85B | 14.43B | 4.36B | 5.81B | 6.33B | 8.17B |
|
Net Income towards Common Stockholders
|
-11.16B | -1.19B | 0.98B | -4.59B | -3.94B | -4.71B | -6.02B | -6.33B | -3.83B | -7.27B | -6.26B | -6.85B | -3.04B | -3.60B | -3.93B | -5.56B | -3.48B | -1.59B | -2.56B | -2.01B | -4.96B | -2.27B | -2.54B | -2.29B | -3.80B | -2.37B | -2.04B | -2.50B | -4.10B | -3.14B | -2.29B | -1.79B | -3.48B | -1.52B | -2.52B | 1.43B | -2.79B | -1.07B | -1.75B | -4.62B | -3.08B | -1.02B | -1.48B | -0.55B | -3.13B | 1.48B | 4.43B | 8.03B | 7.34B | 8.20B | 5.69B | 6.97B | 4.59B | 5.70B | 3.14B | 5.15B | 4.18B | 9.57B | 8.85B | 9.19B | 6.73B | 8.57B | 3.85B | 14.43B | 4.36B | 5.81B | 6.33B | 8.17B |
|
EPS (Basic)
|
| | | -0.00B | -0.01B | | -0.01B | -0.01B | -0.00B | -0.00B | | | | | | | | | | | -0.02B | | | | -0.02B | | | | -0.02B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.01B | | -0.01B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 0.00B | 736.11 | | 0.00B | 544.79 | 0.00B | 612.69 | | | | | | | | | | | 243.02 | | | | 167.88 | | | | 173.40 | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | 200.88 | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | 736.11 | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-4.93B | -2.00B | 0.62B | 2.05B | 1.05B | 2.30B | 1.33B | 1.22B | 0.56B | -1.32B | 0.98B | 1.93B | 3.01B | 4.41B | 4.39B | 1.44B | 5.46B | 6.72B | 4.87B | 10.87B | 4.24B | 5.72B | 9.29B | 11.68B | 5.34B | 6.95B | 6.77B | 7.45B | 4.75B | -1.29B | 3.74B | 12.60B | 13,545,413.30B | 6.38B | 5.94B | 9.40B | 5.81B | 6.81B | 6.95B | 5.99B | 4.81B | 5.43B | 6.17B | 6.02B | 3.13B | 2.17B | 2.86B | 10.76B | 6.52B | 10.47B | 6.58B | 6.73B | 3.99B | 13.05B | 5.55B | -0.21B | 4.74B | 18.64B | 11.71B | 7.91B | -0.05B | 14.11B | -3.90B | 14.86B | 0.38B | 5.81B | 10.23B | 13.94B |
|
Interest Expenses
|
-0.50B | -0.09B | -0.11B | -0.08B | -0.37B | -0.08B | -0.11B | -0.08B | -0.36B | -0.07B | -0.08B | -0.04B | -0.29B | -0.08B | -0.09B | -0.07B | -0.25B | -0.05B | -0.05B | -0.06B | -0.19B | -0.04B | -0.05B | -0.06B | -0.19B | -0.04B | -0.12B | -0.08B | 3.53B | -0.05B | -0.06B | -0.08B | 3.27B | -0.04B | -0.08B | -0.06B | 0.44B | -0.03B | -0.07B | -0.08B | 0.44B | -0.09B | -0.12B | -0.11B | -0.43B | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
10.07% | 29.27% | -6.67% | 50.14% | 12.47% | 51.52% | 56.00% | 51.34% | 14.78% | 62.28% | 14.95% | 76.41% | 33.36% | 42.34% | 39.73% | 48.06% | 36.30% | 29.76% | 36.66% | 30.60% | 42.80% | 33.68% | 31.68% | 34.98% | 24.32% | 31.70% | 29.93% | 28.34% | 26.66% | 27.74% | 33.45% | 28.99% | 36.52% | 27.29% | 32.97% | -12.78% | 36.63% | 30.25% | 30.94% | 3.47% | 32.20% | 29.33% | 29.19% | 28.52% | -21.19% | | | | | | | | | | | | | | | | | | | | | | | |