|
Revenue
|
1.98B | 2.15B | 2.28B | 2.41B | 2.54B | 2.64B | 2.82B | 2.82B | | 0.00B | 14.37B | 0.00B | 5,619,000.00B | 5.75B | 17,111,000.00B | 5.95B | 0.00B | 0.00B | 16.99B | 5.55B | 0.00B | 0.00B | -296.00 | 3.00B | 0.00B | 0.00B | 2,442,000.00B | 0.00B | 0.00 | 0.00B | 2.36B | 2.35B | 2.28B | 0.00 | 2,456,000.00B | 2.32B | 2.25B | 2.27B | 2.32B | 2.25B | 2.12B | 2.26B | 2.22B | 4.38B | 2.10B | 1.89B | 1.82B | 3.99B | 1.99B | 1.90B | 2.00B | -1.89B | 0.96B | 1.93B | 0.92B | 0.98B | 0.92B | 1.03B | 1.03B | 1.09B |
|
Depreciation & Amortization - Total
|
0.31B | 0.33B | 0.37B | 0.19B | -751.00 | -722.00 | -742.00 | 0.44B | | 0.72B | 1.94B | 0.79B | 721.00 | 726.00 | 721.00 | 0.76B | 766.00 | 748.00 | 0.00B | 810.00 | 758.00 | 742.00 | 0.00B | 421.00 | 398.00 | 386.00 | 0.00B | 0.36B | -0.33B | 391.00 | -349.00 | 0.37B | -0.39B | -0.39B | -341.00 | -0.34B | 0.35B | -0.34B | -0.32B | 2.35B | -0.40B | -0.41B | -0.41B | -0.40B | -0.42B | -0.39B | -0.35B | -0.80B | -0.42B | -0.38B | -0.39B | 1.75B | -0.14B | -0.29B | -0.13B | | | -0.13B | -0.13B | -0.14B |
|
Selling, General & Administrative
|
0.54B | 0.57B | 0.60B | 0.77B | 0.64B | 0.77B | 0.80B | 0.85B | | 1.76B | 1.82B | 1.97B | 0.00B | 0.00B | 0.00B | 1.94B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 860.00 | 937.00 | 0.00B | 0.94B | -0.82B | -887.00 | -917.00 | -1.04B | -0.92B | -0.95B | -852.00 | -1.02B | 0.90B | -0.88B | -0.92B | 6.40B | -0.72B | -0.76B | -0.72B | -0.72B | -0.71B | -0.65B | -0.56B | -1.35B | -0.65B | -0.63B | -0.63B | 3.38B | -0.37B | -0.78B | -0.39B | | | -0.45B | -0.45B | -0.46B |
|
Other Operating Expenses
|
0.56B | 0.55B | 0.60B | 0.81B | 0.97B | 1.11B | 1.19B | 0.01B | | 2.12B | 0.20B | 0.13B | 6.00 | 0.00B | 0.00B | 2.55B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 746.00 | 717.00 | -90.00 | 0.83B | -0.56B | -0.00B | -689.00 | -1.59B | -0.62B | -0.69B | -702.00 | -0.75B | -3.14B | -0.66B | | 6.27B | | | | | | | | | | | | | | | | | | | | 0.50B |
|
Operating Expenses
|
1.41B | 1.45B | 1.56B | 1.77B | 1.61B | 1.87B | 1.99B | 2.19B | | 4.60B | 5.02B | 5.67B | 0.00B | 0.00B | 0.00B | 5.24B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.13B | -1.71B | -0.00B | -0.00B | -2.26B | -1.94B | -2.03B | -0.00B | -2.11B | -1.89B | -1.88B | -2.73B | 15.02B | -1.12B | -1.17B | -1.13B | -1.12B | -1.12B | -1.03B | -0.91B | -2.16B | -1.06B | -1.00B | -1.02B | 5.12B | -0.52B | -1.06B | -0.52B | | | -0.58B | -0.58B | -0.61B |
|
Operating Income
|
0.57B | 0.69B | 0.71B | 0.65B | 1,073,000.00B | 1.26B | 1.32B | 630.29 | | 0.94B | 1.08B | 0.21B | 1,015,000.00B | 1,192,000.00B | 3,462,000.00B | 0.71B | 0.00B | 0.00B | 1.23B | -3218000.00B | 924.00 | 938.00 | 0.00B | -536.00 | 308.00 | 530.00 | 358,000.00B | 166.00 | 0.00 | 283.00 | 0.41B | 0.09B | 0.34B | 0.00 | 561,000.00B | 0.21B | 0.35B | 0.38B | -0.39B | 0.21B | 0.79B | 0.46B | 0.38B | 0.79B | 0.41B | 0.33B | -0.40B | 0.73B | 0.38B | 0.35B | 0.41B | -0.10B | 0.23B | 0.46B | 0.24B | | | 0.28B | 0.28B | 0.82B |
|
EBIT
|
0.57B | 0.69B | 0.71B | 0.65B | 1,073,000.00B | 1.26B | 1.32B | 630.29 | | 0.94B | 1.08B | 0.21B | 1,015,000.00B | 1,192,000.00B | 3,462,000.00B | 0.71B | 0.00B | 0.00B | 1.23B | -3218000.00B | 924.00 | 938.00 | 0.00B | -536.00 | 308.00 | 530.00 | 358,000.00B | 166.00 | 0.00 | 283.00 | 0.41B | 0.09B | 0.34B | 0.00 | 561,000.00B | 0.21B | 0.35B | 0.38B | -0.39B | 0.21B | 0.79B | 0.46B | 0.38B | 0.79B | 0.41B | 0.33B | -0.40B | 0.73B | 0.38B | 0.35B | 0.41B | -0.10B | 0.23B | 0.46B | 0.24B | | | 0.28B | 0.28B | 0.82B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | | | 0.00B | -0.00B | 0.00B | | | | | | | | | -0.03B | -0.03B | 0.00B | | | | | |
|
Interest & Investment Income
|
0.01B | 0.02B | 0.01B | -0.10B | 0.01B | 0.02B | 0.01B | 0.01B | | -0.02B | -0.09B | -0.03B | -41.00 | -40.00 | -35.00 | -0.04B | -22.00 | -27.00 | -70.00 | -21.00 | -14.00 | -21.00 | -24.00 | -4.00 | -12.00 | -12.00 | -35.00 | -0.02B | -12.00 | -18.00 | 15.00 | -0.02B | 0.02B | 0.02B | 24.00 | 0.03B | -19.00 | 0.01B | 0.01B | 0.02B | -0.01B | 0.01B | 0.02B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | | | 0.01B | 0.01B | 0.01B |
|
Other Non Operating Income
|
-0.75B | 0.32B | 0.02B | 0.80B | 0.10B | -0.13B | 0.03B | -0.01B | | 0.03B | 0.07B | 0.12B | -63.00 | -1.00 | -100.00 | 0.03B | -28.00 | -34.00 | 18.00 | 24.00 | 92.00 | -21.00 | 231.00 | 325.00 | 108.00 | -60.00 | 261.00 | 0.05B | -62.00 | 33.00 | 9.00 | 0.05B | 0.12B | -0.05B | -15.00 | 0.12B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.02B | -0.02B | 0.01B | 0.03B | 0.01B | 0.01B | -0.02B | 0.01B | 0.00B | -0.01B | -0.01B | -0.04B | 0.15B | -0.06B | | | -0.04B | -0.04B | -0.02B |
|
Non Operating Income
|
-0.91B | 0.21B | -0.12B | -0.20B | -580.00 | -448.00 | -493.00 | -0.01B | | -0.47B | 0.16B | 0.15B | 26.00 | -0.02B | 0.03B | 0.04B | 26.00 | | | | 37.00 | | | -0.22B | -0.21B | -896.00 | 0.03B | -0.18B | 38.00 | -24.00 | -5.00 | -0.20B | -0.04B | -0.12B | 40.00 | | 9.00 | -0.02B | 0.02B | 0.01B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.34B | 0.90B | 0.59B | 0.46B | 568.00 | 316.00 | 779.00 | 0.51B | | 0.42B | 1.41B | -0.56B | 593.00 | 729.00 | 802.00 | 0.16B | 543.00 | 762.00 | 665.00 | -0.00B | 246.00 | 479.00 | 427.00 | -933.00 | -8.00 | 329.00 | -834.00 | -0.08B | 155.00 | 95.00 | 186.00 | -0.09B | 0.13B | -0.11B | 324.00 | -0.28B | 0.16B | 0.16B | -0.63B | 0.16B | 0.61B | 0.26B | 0.13B | 0.61B | 0.20B | 0.24B | -0.56B | 0.44B | 0.23B | 0.20B | 0.24B | -0.19B | 0.11B | 0.33B | 0.19B | | | 0.14B | 0.14B | 0.68B |
|
Tax Provisions
|
-0.03B | 0.19B | 0.15B | 0.15B | -255.00 | -170.00 | -316.00 | 0.04B | | 0.17B | 0.48B | 0.10B | 239.00 | 247.00 | 711.00 | 0.20B | 213.00 | 204.00 | 807.00 | 0.00B | 174.00 | 421.00 | 564.00 | 34.00 | 80.00 | 55.00 | 148.00 | 0.07B | 117.00 | -135.00 | -114.00 | -0.27B | -0.14B | -0.07B | -173.00 | -0.09B | 0.12B | -0.14B | -0.09B | 0.71B | -0.08B | -0.18B | -0.10B | -0.08B | -0.07B | -0.07B | -0.10B | -0.14B | -0.09B | -0.09B | -0.11B | 0.63B | -0.08B | | | | | | | |
|
Profit After Tax
|
-0.31B | 0.71B | 0.44B | 0.34B | 312.00 | 146.00 | 463.00 | 0.47B | | 0.26B | 0.93B | -0.66B | 354.00 | 482.00 | 577.00 | -0.04B | 330.00 | 558.00 | 0.00B | -0.00B | 72.00 | 58.00 | 744.00 | -0.00B | 173.00 | 146.00 | -847.00 | 0.10B | 0.23B | -39.00 | 493.00 | 1.55B | -0.01B | -0.26B | 151.00 | -0.38B | -0.09B | -0.14B | 0.56B | -0.95B | 0.53B | 0.07B | 0.03B | 0.53B | 0.12B | 0.17B | -0.64B | 0.29B | 0.14B | 0.13B | 0.20B | 0.34B | 0.18B | 0.09B | 0.27B | | | 0.09B | 0.09B | 0.61B |
|
Equity Income
|
| | | | | | | | | 0.02B | | | 16.00 | 0.01B | 0.02B | | 65.00 | 18.00 | 112.00 | 47.00 | 36.00 | 6.00 | 42.00 | -4.00 | -16.00 | 6.00 | -13.00 | -0.00B | 5.00 | 12.00 | | -0.08B | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | -0.00B | -0.40B | -0.39B | -0.28B | -0.14B | | -2.39B | -2.17B | -0.86B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.01B | 0.01B | 0.00B | 0.03B | 31.00 | -73.00 | 3.00 | 0.01B | 0.02B | 0.02B | 0.01B | -0.28B | 36.00 | -6.00 | -69.00 | -0.23B | -78.00 | -15.00 | -73.00 | -0.00B | 34.00 | -42.00 | -90.00 | 166.00 | 11.00 | -38.00 | 62.00 | -0.04B | 0.05B | 9.00 | 48.00 | -0.01B | -0.01B | 0.02B | 26.00 | -0.05B | 0.02B | 0.00B | -0.29B | 0.05B | 0.04B | 0.01B | -0.00B | 0.04B | 0.01B | 0.02B | -0.02B | 0.03B | 0.01B | 0.03B | 0.05B | 0.04B | 0.05B | 0.09B | 0.02B | | | 0.02B | 0.02B | 0.01B |
|
Income from Continuing Operations
|
-0.31B | 0.71B | 0.44B | 0.31B | 823.00 | 486.00 | 0.00B | 0.47B | | 0.26B | 0.93B | -0.66B | 354.00 | 482.00 | 91.00 | -0.04B | 330.00 | 558.00 | -142.00 | -0.00B | 72.00 | 58.00 | -137.00 | -967.00 | -88.00 | 274.00 | -982.00 | -0.15B | 38.00 | 230.00 | 300.00 | 0.18B | 0.27B | -0.04B | 497.00 | -0.19B | 0.04B | 0.30B | -0.53B | -0.56B | 0.69B | 0.44B | 0.23B | 0.69B | 0.27B | 0.31B | -0.46B | 0.58B | 0.32B | 0.29B | 0.35B | -0.82B | 0.20B | 0.33B | 0.19B | | | 0.14B | 0.14B | 0.68B |
|
Consolidated Net Income
|
-0.31B | 0.71B | 0.44B | 0.31B | 823.00 | 486.00 | 0.00B | 0.47B | | 0.00B | 12.00 | 0.01B | 354.00 | 482.00 | 91.00 | -0.04B | 330.00 | 558.00 | -142.00 | -0.00B | 72.00 | 58.00 | -590.00 | -90.00 | 261.00 | -128.00 | -123.00 | 0.25B | 0.20B | 186.00 | 421.00 | 1.91B | 0.27B | -0.09B | -0.06B | -0.16B | -0.13B | -0.17B | | | 0.69B | | 0.23B | 0.69B | 0.27B | 0.31B | 0.02B | 0.06B | 0.32B | 0.01B | 0.07B | 0.59B | 0.14B | -0.20B | 0.12B | | | | 0.14B | 0.68B |
|
Income towards Parent Company
|
-0.31B | 0.71B | 0.44B | 0.30B | -0.40B | -0.39B | -0.28B | 0.33B | | 0.23B | 0.19B | -0.38B | 0.32B | 0.49B | 1.34B | 0.80B | 330.00 | 558.00 | -142.00 | -0.00B | 72.00 | 58.00 | 105.00 | -890.00 | 184.00 | 108.00 | -713.00 | 0.06B | 189.00 | 138.00 | 421.00 | 1.56B | -0.01B | -0.09B | -0.06B | -0.33B | -0.11B | -0.17B | | | 0.49B | 0.07B | 0.04B | 0.49B | 0.11B | 0.16B | -0.62B | 0.26B | 0.13B | 0.10B | 0.07B | 0.59B | 0.14B | -0.20B | 0.12B | | | 0.07B | 0.07B | 0.59B |
|
Net Income towards Common Stockholders
|
-0.31B | 0.71B | 0.44B | 0.30B | -0.40B | -0.39B | -0.28B | 0.33B | | 0.23B | 0.19B | -0.38B | 0.32B | 0.49B | 1.34B | 0.80B | 330.00 | 558.00 | -142.00 | -0.00B | 72.00 | 58.00 | 105.00 | -890.00 | 184.00 | 108.00 | -713.00 | 0.06B | 189.00 | 138.00 | 421.00 | 1.56B | -0.01B | -0.09B | -0.06B | -0.33B | -0.11B | -0.17B | | | 0.49B | 0.07B | 0.04B | 0.49B | 0.11B | 0.16B | -0.62B | 0.26B | 0.13B | 0.10B | 0.07B | 0.59B | 0.14B | -0.20B | 0.12B | | | 0.07B | 0.07B | 0.59B |
|
EPS (Basic)
|
| 0.70 | 0.43 | 0.30 | -0.39 | -0.32 | -0.21 | 0.25 | | 0.15 | 0.12 | -0.23 | | | | | | | | | | | | | | | | 0.00B | | 0.03 | -0.01 | 1.31 | | | | -0.38 | 0.01 | 0.02 | -0.24 | 0.55 | 0.28 | 0.04 | 0.02 | 0.02 | | | 0.36 | -0.42 | | 0.06 | 0.07 | 0.19 | 0.02 | | 0.06 | | | 0.00B | 0.00B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
| 0.70 | | 0.30 | -0.39 | -0.32 | -0.21 | 0.25 | | 0.15 | 0.12 | -0.23 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | 0.00B | | | 0.00B | | 0.00B |
|
Shares Outstanding (Weighted Average)
|
| 1.01B | 1.01B | 1.01B | 1.01B | 1.23B | 1.29B | 1.29B | | 1.56B | 1.62B | 1.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00 | | | 80.00 | | 340.00 | | | 70.00 | 70.00 | 390.00 |
|
Shares Outstanding (Diluted Average)
|
| 1.01B | | 1.01B | 1.02B | 1.23B | 1.29B | 1.29B | | 1.56B | 1.62B | 1.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00 | | | 80.00 | | 340.00 | | | 70.00 | | 390.00 |
|
EBITDA
|
0.88B | 1.02B | 1.08B | 0.84B | 0.00B | 0.00B | 0.00B | 0.00B | | 2.44B | 2.57B | 2.23B | 0.00B | 1,192,000.00B | 3,462,000.00B | 1.47B | 2,348.00B | 0.00B | 1.23B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.94B | 0.00B | 358,000.00B | 0.81B | 0.76B | 0.00B | 0.41B | 0.78B | -0.04B | -0.39B | 561,000.00B | -0.13B | 0.71B | 0.05B | -0.71B | 2.56B | 0.39B | 0.06B | -0.02B | 0.39B | -0.01B | -0.06B | -0.76B | -0.07B | -0.04B | -0.02B | 0.02B | 1.64B | 0.08B | 0.17B | 0.11B | | | 0.15B | 0.15B | 0.68B |
|
Interest Expenses
|
-0.14B | -0.14B | -0.16B | 1.04B | -0.14B | -0.13B | -0.13B | -0.14B | | 0.45B | 1.09B | 0.50B | 484.00 | 516.00 | 0.00B | 0.52B | 523.00 | 548.00 | 547.00 | 532.00 | 527.00 | 554.00 | 296.00 | 225.00 | 227.00 | 202.00 | 198.00 | 0.20B | -0.18B | -205.00 | -226.00 | 0.22B | -0.21B | -0.23B | -226.00 | 0.26B | 0.22B | -0.21B | -0.21B | 0.22B | 0.21B | -0.21B | -0.25B | -0.21B | 0.21B | -0.18B | -0.17B | -0.39B | 0.17B | -0.16B | -0.19B | 1.10B | -0.14B | -0.29B | -0.14B | | | -0.12B | -0.12B | -0.13B |
|
Tax Rate
|
9.98% | 21.29% | 25.90% | 32.87% | -44.89% | -53.80% | -40.56% | 8.62% | | 39.24% | 34.25% | -18.07% | 40.30% | 33.88% | 88.65% | 123.42% | 39.23% | 26.77% | 121.35% | -31.47% | 70.73% | 87.89% | 132.08% | -3.64% | -1,000.00% | 16.72% | -17.75% | -85.54% | 75.48% | -142.11% | -61.29% | 302.25% | -108.46% | 60.19% | -53.40% | 32.63% | 73.58% | -83.95% | 14.70% | 449.06% | -12.97% | -70.70% | -76.34% | -12.97% | -38.46% | -27.98% | 18.23% | -32.88% | -39.74% | -41.67% | -46.64% | -328.27% | -71.05% | | | | | | | |