|
Revenue
|
1.72B | 0.09B | 0.15B | 2.33B | 2.93B | 12.64B | | 4.70B | 8,475.47B | 12.35B | 6.45B | 4.29B | 4.13B | 3.78B | 5.88B | 2.30B | 3.87B | 3.85B | 24.48B | 5.61B | 3.24B | 3.03B | 16.73B | 2.68B | 3.00B | 3.30B | 3.30B | 3.37B | 3.34B | 3.44B | 3.40B | 3.33B | 3.02B | 2.73B | 2.91B | 2.92B | 2.78B | 2.79B | 0.10B | 2.45B | 1.93B | 2.01B | 2.07B | 1.99B | 2.01B | 2.12B | 2.06B | 2.41B | 2.33B | 2.46B | 2.45B | 2.57B | 2.69B | 2,877.81B | 2.74B | 2.63B | 2.53B | 2,699.80B | 2.46B | 2.59B | 2.74B |
|
Cost of Revenue
|
0.28B | 0.13B | 0.19B | 4.24B | 676.89B | 0.83B | 2.70B | 1.22B | 2,220.87B | 3.22B | 0.88B | 2.21B | 1.16B | 1.07B | 0.23B | 0.22B | 1.15B | 1.15B | 0.83B | 0.14B | 0.97B | 0.91B | 0.68B | 0.77B | 0.89B | 0.97B | 0.17B | 1.61B | 1.03B | 1.05B | 0.01B | 1.55B | 0.92B | 0.80B | 0.01B | 1.45B | 0.81B | 0.80B | 0.01B | 1.43B | 1.16B | 0.55B | 1.17B | 1.17B | 0.56B | 0.56B | 1.18B | 0.62B | 0.56B | 0.95B | 0.60B | 0.63B | 0.62B | 1,126.02B | 0.65B | 0.60B | 0.58B | 1,073.00B | 0.58B | 0.58B | 0.61B |
|
Gross Profit
|
0.71B | 0.80B | 0.87B | 0.97B | 1.52B | 5.98B | 5.41B | 2.30B | 4,338.10B | 6.28B | 5.57B | 2.08B | 2.00B | 1.82B | 2.09B | 1.79B | 2.02B | 1.96B | 23.65B | 0.32B | 1.59B | 1.49B | 16.06B | 1.30B | 1.49B | 1.67B | 1.82B | 1.76B | 1.77B | 1.83B | 7.07B | 1.78B | 1.54B | 1.44B | 5.89B | 1.47B | 1.39B | 1.40B | 5.37B | 1.21B | 0.92B | 0.92B | 0.90B | 0.82B | 0.88B | 0.93B | 0.88B | 1.05B | 0.98B | 1.03B | 1.06B | 1.15B | 1.16B | 1.18B | 1.22B | 1.17B | 1.13B | 1.06B | 1.08B | 1.17B | 1.25B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | -0.11B | -0.10B | -0.26B | -0.08B | -0.07B | -0.09B | -0.09B | -0.09B | -0.09B | -0.09B | -0.27B | -0.11B | -0.11B | -0.08B | -0.08B | -0.32B | -0.11B | -0.21B | -0.32B | -0.06B | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.07B | -0.02B | -0.03B | -0.14B | -0.19B | -0.73B | -0.66B | -0.31B | -0.00B | -0.79B | -0.14B | -0.31B | -0.27B | -0.24B | -0.46B | -0.13B | -0.20B | -0.21B | -0.10B | -0.05B | -0.17B | -0.14B | -0.10B | -0.16B | -0.20B | -0.21B | -0.14B | -0.20B | -0.19B | -0.20B | -753.24B | -0.19B | -0.19B | -0.16B | -682.68B | -0.15B | -0.16B | -0.16B | -607.14B | -0.07B | -0.06B | -0.11B | -0.06B | -0.06B | -0.11B | -0.12B | -0.06B | -0.14B | -0.12B | 0.89B | -0.14B | -0.14B | -0.16B | 1.04B | -0.15B | -0.15B | -0.14B | 0.95B | -0.15B | -0.17B | -0.17B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | -0.11B | -0.36B | -0.10B | -0.08B | -0.06B | -0.26B | -0.08B | -0.07B | -0.09B | -0.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.03B | 0.07B | 0.12B | -0.27B | -0.02B | 0.08B | 0.07B | 0.10B | 0.12B | 0.09B | | -0.01B | -0.06B | -0.07B | 0.09B | -0.05B | | | | -0.00B | -0.09B | -0.13B | | | | | | | | | | -0.05B | 0.46B | 0.59B | 0.03B | 0.00B | -0.01B | 0.03B | 0.05B | 0.02B | 0.02B | 0.06B | | 0.04B | 0.17B | 0.26B | | 0.00B | 0.04B | 0.06B | -0.00B | 0.01B | 0.06B | 0.06B | -0.03B | -0.02B | 0.01B | 0.09B | -0.02B | -0.02B | 0.04B |
|
Operating Expenses
|
-0.35B | -0.73B | -0.30B | -0.49B | -0.55B | -0.73B | -0.66B | -1.44B | -0.00B | -0.79B | -0.14B | -0.31B | -0.27B | -0.24B | -0.46B | -0.13B | -0.20B | -0.31B | -0.47B | -0.15B | -0.25B | -0.20B | -0.36B | -0.23B | -0.27B | -0.30B | -0.47B | -0.20B | -0.19B | -0.20B | -753.24B | -0.19B | -0.19B | -0.16B | -682.68B | -0.15B | -0.16B | -0.16B | -0.04B | -0.02B | -0.02B | -0.11B | -0.06B | -0.06B | -0.11B | -0.12B | -0.06B | -0.14B | -0.12B | 0.89B | -0.14B | -0.14B | -0.16B | 1.04B | -0.15B | -0.15B | -0.14B | 0.95B | -0.15B | -0.17B | -0.17B |
|
Operating Income
|
0.34B | 1.53B | 1.18B | 1.47B | -887.85B | 3.03B | 11.43B | 0.86B | 1.67B | 0.75B | 1.18B | 0.68B | 0.55B | 0.44B | 0.64B | 0.54B | 0.61B | 0.55B | 0.62B | 0.12B | 0.41B | 0.38B | 0.39B | 0.48B | 0.36B | 0.44B | 0.55B | 0.50B | 0.49B | 0.54B | 0.55B | 0.55B | 0.89B | 0.70B | 0.45B | 0.47B | 0.42B | 0.46B | 0.48B | 0.40B | 0.25B | 0.29B | 0.36B | 0.28B | 0.33B | 0.36B | 0.33B | 0.30B | 0.33B | 0.52B | 0.32B | 0.38B | 0.43B | 587.09B | 0.39B | 0.39B | 0.41B | 576.63B | 0.34B | 0.40B | 0.51B |
|
EBIT
|
0.34B | 1.53B | 1.18B | 1.47B | -887.85B | 3.03B | 11.43B | 0.86B | 1.67B | 0.75B | 1.18B | 0.68B | 0.55B | 0.44B | 0.64B | 0.54B | 0.61B | 0.55B | 0.62B | 0.12B | 0.41B | 0.38B | 0.39B | 0.48B | 0.36B | 0.44B | 0.55B | 0.50B | 0.49B | 0.54B | 0.55B | 0.55B | 0.89B | 0.70B | 0.45B | 0.47B | 0.42B | 0.46B | 0.48B | 0.40B | 0.25B | 0.29B | 0.36B | 0.28B | 0.33B | 0.36B | 0.33B | 0.30B | 0.33B | 0.52B | 0.32B | 0.38B | 0.43B | 587.09B | 0.39B | 0.39B | 0.41B | 576.63B | 0.34B | 0.40B | 0.51B |
|
Non Operating Investment Income
|
| | | | | | | 0.00B | 0.00B | -0.00B | 0.00B | -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 | 0.00B | 0.00B | -0.00B | -0.00B | | | -0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.02B | -0.00B | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.05B | 0.00B | 0.00B | 0.05B | | 0.24B | | 0.19B | 0.32B | 0.41B | 0.20B | 0.18B | 0.19B | 0.26B | 0.17B | 0.07B | 0.09B | 0.15B | 0.08B | 0.05B | 0.53B | 0.41B | 0.05B | 0.21B | 0.21B | 0.18B | 0.22B | 0.18B | 0.15B | 0.15B | 541.38B | 0.09B | 0.57B | 0.35B | 1,080.28B | 0.09B | 0.07B | 0.09B | 275.33B | 0.07B | 0.08B | 0.08B | | | 0.14B | 0.05B | | 0.07B | 0.21B | 0.05B | 0.09B | 0.14B | 0.11B | 0.07B | 0.06B | 0.07B | 0.07B | 0.09B | 0.09B | 0.08B | 0.08B |
|
Other Non Operating Income
|
0.01B | | | | | 0.12B | | 0.11B | 0.08B | 0.21B | 0.34B | -0.08B | -0.10B | -0.33B | -0.08B | -0.00B | -0.01B | -0.11B | -0.12B | -0.16B | -0.21B | -0.26B | 0.02B | -0.04B | -0.02B | -0.08B | -0.11B | -0.04B | -0.07B | -0.02B | -0.15B | -0.03B | 0.46B | 0.21B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.36B | -0.04B | -0.03B | -1.58B | -0.02B | -0.03B | -0.03B | -0.04B | 0.00B | -0.02B | -0.14B | -0.01B | -0.04B | -0.02B | -0.09B | 0.00B | -0.02B | -0.09B | -0.11B | -0.09B | -0.13B | -0.07B | -0.29B | -0.08B | -0.09B | -0.28B | -0.10B | -0.09B | -0.08B | -0.23B | -0.05B | -0.05B | 0.41B | 0.17B | -0.03B | -0.02B | -0.06B | -0.16B | 0.00B | -0.04B | -0.05B | -0.00B | -0.05B | -0.06B | -0.03B | -0.05B | -0.07B | -0.12B | | | | -0.10B | | | | | | | | | |
|
EBT
|
0.34B | 0.42B | 0.41B | 0.46B | 0.64B | 2.32B | 2.10B | 0.83B | 0.00B | 2.28B | 1.63B | 0.67B | 0.51B | 0.42B | 0.58B | 0.44B | 0.56B | 0.51B | 0.94B | 0.03B | 0.35B | 0.31B | 0.45B | 0.40B | 0.27B | 0.35B | 0.45B | 0.41B | 0.41B | 0.49B | 1,766.87B | 0.50B | 1.30B | 0.86B | 2,962.29B | 0.45B | 0.35B | 0.39B | 1,647.15B | 0.36B | 0.23B | 0.28B | 0.36B | 0.28B | 0.31B | 0.32B | 0.33B | 0.18B | 0.32B | 0.26B | 0.20B | 0.28B | 0.32B | 0.33B | 0.25B | 0.32B | 0.32B | 0.36B | 0.24B | 0.27B | 0.39B |
|
Tax Provisions
|
0.34B | 0.09B | 0.05B | -0.55B | -0.21B | -0.53B | -0.48B | -0.29B | -0.00B | -0.81B | | -0.26B | -0.00B | -0.09B | -0.03B | -0.16B | 0.38B | -0.06B | | -0.01B | -0.07B | -0.05B | | -0.09B | -0.07B | -0.06B | -0.08B | -0.09B | -0.14B | -0.10B | -345.92B | -0.16B | -0.42B | -0.06B | -617.08B | -0.09B | 0.02B | -0.14B | -0.02B | -0.09B | -0.03B | -0.06B | | | -0.05B | -0.06B | | -0.03B | -0.05B | 0.25B | -0.04B | -0.05B | -0.01B | 0.21B | -0.07B | -0.09B | -0.02B | 0.36B | -0.06B | -0.04B | -0.04B |
|
Profit After Tax
|
0.21B | 0.26B | 0.32B | 0.33B | 0.43B | 1.79B | 1.62B | 0.54B | 0.00B | 1.47B | 0.72B | 0.41B | 0.44B | 0.33B | 0.54B | 0.35B | 0.90B | 0.45B | 2.07B | 0.02B | 0.28B | 0.25B | 0.29B | 0.31B | 0.20B | 0.29B | 0.37B | 0.32B | 0.27B | 0.39B | 0.47B | 0.34B | 0.88B | 0.81B | 0.39B | 0.36B | 0.36B | 0.24B | 0.04B | 0.26B | 0.21B | 0.23B | 0.24B | 0.17B | 0.25B | 0.25B | 0.47B | 0.16B | 0.27B | 0.34B | 0.16B | 0.23B | 0.30B | 0.00B | 0.18B | 0.24B | 0.30B | 0.00B | 0.18B | 0.24B | 0.35B |
|
Equity Income
|
| | | | | -0.75B | 0.68B | 0.47B | -0.83B | 1.20B | | -0.40B | 0.49B | 0.01B | -0.83B | -0.06B | 0.08B | 0.09B | | -0.07B | 0.04B | 0.05B | | -0.07B | 0.06B | 0.05B | -0.19B | -0.05B | 0.08B | 0.21B | 0.49B | -0.18B | 0.16B | 0.06B | -1.54B | 0.02B | 0.02B | 0.02B | 0.18B | -0.01B | 0.01B | 0.01B | | | 0.00B | 0.03B | | -0.00B | -0.01B | 0.00B | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | -0.54B | -1.05B | -1.47B | 0.00B | -0.41B | -0.84B | -1.09B | -1.64B | | | | -1.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |
|
Income from Continuing Operations
|
0.00B | 0.33B | 0.36B | 1.01B | 0.86B | 2.85B | 2.58B | 1.12B | 0.00B | 3.10B | 1.63B | 0.93B | 0.51B | 0.52B | 0.61B | 0.59B | 0.18B | 0.58B | 0.94B | 0.04B | 0.42B | 0.36B | 0.45B | 0.49B | 0.34B | 0.41B | 0.54B | 0.50B | 0.54B | 0.59B | 2,112.79B | 0.66B | 1.72B | 0.92B | 3,579.36B | 0.54B | 0.33B | 0.53B | 1,647.17B | 0.45B | 0.26B | 0.34B | 0.36B | 0.28B | 0.36B | 0.38B | 0.33B | 0.21B | 0.37B | 0.01B | 0.23B | 0.33B | 0.33B | 0.11B | 0.31B | 0.41B | 0.33B | 0.00B | 0.30B | 0.31B | 0.43B |
|
Consolidated Net Income
|
0.00B | 0.33B | 0.36B | 1.01B | 0.86B | 2.85B | 2.58B | 1.12B | 0.00B | 3.10B | 1.63B | 0.93B | 0.51B | 0.52B | 0.61B | 0.59B | 0.18B | 0.58B | 0.94B | 0.04B | 0.42B | 0.36B | 0.45B | 0.49B | 0.34B | 0.41B | 0.54B | 0.50B | 0.54B | 0.59B | 2,112.79B | 0.66B | 1.72B | 0.92B | 3,579.36B | 0.54B | 0.33B | 0.53B | 1,647.17B | 0.45B | 0.26B | 0.34B | 0.36B | 0.28B | 0.36B | 0.38B | 0.33B | 0.21B | 0.37B | 0.01B | 0.23B | 0.33B | 0.33B | 0.11B | 0.31B | 0.41B | 0.33B | 0.00B | 0.30B | 0.31B | 0.43B |
|
Income towards Parent Company
|
0.00B | 0.33B | 0.36B | 1.01B | 0.25B | 2.85B | 2.58B | 0.54B | -1.04B | 1.63B | 1.63B | 0.52B | -0.33B | -0.57B | -1.03B | 0.59B | 0.18B | 0.58B | -1.00B | 0.04B | 0.42B | 0.36B | 0.45B | 0.49B | 0.34B | 0.41B | 0.54B | 0.50B | 0.54B | 0.59B | 2,112.79B | 0.66B | 1.72B | 0.92B | 3,579.36B | 0.54B | 0.33B | 0.53B | 1,647.17B | 0.45B | 0.26B | 0.23B | 0.36B | 0.28B | 0.25B | 0.25B | 0.33B | 0.16B | 0.27B | 0.21B | 0.16B | 0.23B | 0.30B | 0.32B | 0.18B | 0.23B | 0.30B | 0.30B | 0.18B | 0.24B | 0.35B |
|
Net Income towards Common Stockholders
|
0.00B | 0.33B | 0.36B | 1.01B | 0.25B | 2.85B | 2.58B | 0.54B | -1.04B | 1.63B | 1.63B | 0.52B | -0.33B | -0.57B | -1.03B | 0.59B | 0.18B | 0.58B | -1.00B | 0.04B | 0.42B | 0.36B | 0.45B | 0.49B | 0.34B | 0.41B | 0.54B | 0.50B | 0.54B | 0.59B | 2,112.79B | 0.66B | 1.72B | 0.92B | 3,579.36B | 0.54B | 0.33B | 0.53B | 1,647.17B | 0.45B | 0.26B | 0.23B | 0.36B | 0.28B | 0.25B | 0.25B | 0.33B | 0.16B | 0.27B | 0.21B | 0.16B | 0.23B | 0.30B | 0.32B | 0.18B | 0.23B | 0.30B | 0.30B | 0.18B | 0.24B | 0.35B |
|
EPS (Basic)
|
0.42B | -0.46B | 0.00B | 0.00B | | | 1.75 | | | 1.23 | | 0.34 | | | 0.45 | 0.23 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 97,246.87B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.65B | 1.46B | 2.41B | 1.47B | -887.85B | 1.74B | 11.43B | 1.61B | 3.04B | 4.37B | 6.18B | 1.38B | 2.59B | 3.38B | 4.66B | 1.30B | 1.37B | 1.35B | 1.28B | 1.08B | 1.00B | 0.90B | 3.31B | 0.93B | 1.99B | 1.05B | 1.10B | 1.12B | 1.10B | 3.39B | 4.47B | 1.17B | 1.45B | 1.21B | 1.06B | 1.16B | 1.09B | 3.33B | 1.21B | 1.02B | 0.77B | 0.80B | 0.90B | 0.82B | 0.90B | 0.93B | 0.88B | 0.30B | 0.33B | 0.91B | 0.32B | 0.38B | 0.43B | 0.00B | 0.39B | 0.39B | 0.41B | 0.00B | 0.34B | 0.40B | 0.51B |
|
Interest Expenses
|
| -0.00B | -0.01B | | 0.02B | -0.61B | | -0.23B | -0.00B | -0.49B | -0.26B | -0.19B | -0.22B | -0.28B | -0.21B | -0.17B | -0.14B | -0.18B | -0.25B | -0.22B | -0.59B | -0.48B | | -0.29B | -0.29B | -0.27B | 1.24B | -0.27B | -0.23B | -0.21B | -819.80B | 0.05B | -0.16B | -0.18B | -600.33B | -0.11B | -0.13B | -0.16B | -474.66B | -0.11B | -0.09B | -0.08B | | | -0.17B | -0.09B | | -0.22B | -0.22B | 1.34B | | | | | | | | | | | |
|
Tax Rate
|
100.00% | 21.61% | 12.12% | -120.91% | -33.36% | -22.99% | -22.99% | -34.72% | -34.96% | -35.66% | | -39.23% | -0.10% | -21.53% | -5.83% | -35.97% | 67.38% | -12.30% | | -36.79% | -19.69% | -17.70% | | -21.84% | -25.70% | -16.55% | -18.63% | -22.22% | -33.23% | -20.83% | -19.58% | -32.39% | -32.08% | -6.39% | -20.83% | -20.22% | 5.41% | -36.91% | 0.00% | -26.45% | -11.10% | -20.40% | | | -16.95% | -20.00% | | -14.91% | -14.95% | 97.00% | -18.14% | -19.16% | -4.62% | 65.10% | -26.77% | -27.12% | -5.34% | 99.90% | -25.39% | -13.93% | -10.23% |