|
Revenue
|
0.24B | 0.38B | 0.79B | 0.86B | 1.03B | 1.37B | 1.51B | 2.07B | 1.98B | 2.20B | 2.07B | 1.63B | 1.64B | 1.58B | 1.54B | 1.33B | 1.18B | 1.55B | 1.75B | 2.52B | 1.91B | 2.26B | 0.00B | 1.87B | 1.87B | -0.00B | 0.00B | 0.00B | 1.47B | -1.51B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 2.53B | | 3.32B | 4.47B | 2.69B | 3.66B | 4.62B | 5.07B | 5.26B | 4.85B | 6.18B | 5.70B | 3.97B | 5.78B | 5.82B | 6.56B | 7.24B | 7.52B | 7.26B | 7.79B | 5.75B | 6.72B | 8.20B | 9.90B | 8.14B |
|
Cost of Revenue
|
0.26B | 0.34B | 0.48B | 0.64B | 0.66B | 0.83B | 0.91B | 1.17B | 1.09B | 1.25B | 1.24B | 0.98B | 0.99B | 0.92B | 0.91B | 0.83B | 0.75B | 0.92B | 1.07B | 1.46B | 1.12B | 1.27B | 0.00B | 1.07B | 1.00B | | 955.95 | 0.00B | 0.87B | -0.89B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 1.48B | | 1.87B | 2.32B | 1.48B | 1.90B | 2.42B | 2.44B | 2.42B | 2.65B | 2.98B | 2.61B | 2.02B | 2.95B | 2.80B | 3.18B | 3.58B | 3.66B | 3.50B | 3.79B | 2.82B | 3.26B | 4.03B | 4.78B | 3.74B |
|
Gross Profit
|
-0.02B | 0.04B | 0.32B | 0.22B | 0.37B | 0.54B | 0.60B | 0.90B | 0.88B | 0.95B | 0.83B | 0.65B | 0.65B | 0.66B | 0.63B | 0.49B | 0.42B | 0.63B | 0.68B | 1.06B | 0.79B | 0.99B | 744.57 | 0.80B | 0.87B | | 766.09 | 0.00B | 0.61B | -0.62B | 891.05 | 972.40 | 985.08 | 907.71 | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 1.05B | | 1.45B | 2.15B | 1.22B | 1.76B | 2.20B | 2.64B | 2.83B | 2.20B | 3.20B | 3.09B | 1.94B | 2.84B | 3.01B | 3.38B | 3.66B | 3.86B | 3.77B | 4.00B | 2.93B | 3.46B | 4.16B | 5.12B | 4.39B |
|
Research & Development
|
0.10B | 0.11B | 370.92 | 0.10B | 0.12B | 0.11B | 0.14B | 0.32B | 0.20B | 0.31B | 0.19B | 0.13B | -0.10B | -0.09B | -0.08B | -0.11B | -0.13B | 0.42B | -0.21B | -0.25B | -0.29B | -0.26B | -245.35 | -187.23 | -186.06 | | -199.53 | -208.04 | -219.80 | -0.40B | -196.92 | -310.31 | -335.71 | -0.69B | -369.71 | -373.72 | -438.71 | | -460.95 | -504.95 | -537.28 | | -547.94 | -0.57B | -0.60B | -624.03 | -0.62B | -0.66B | -0.75B | -0.38B | -0.72B | -0.78B | -0.83B | -0.84B | -0.83B | -0.92B | -1.02B | -1.09B | -1.08B | -1.12B | -1.12B | -1.19B | -1.16B | -1.19B | -1.22B |
|
Selling, General & Administrative
|
0.05B | 0.05B | 52.70 | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | -0.07B | -0.07B | -0.09B | -0.10B | -0.08B | 0.25B | -0.12B | -0.12B | -0.12B | -0.11B | -99.82 | -98.61 | -93.77 | | -94.71 | -98.10 | -97.92 | -0.20B | -99.13 | -115.31 | -105.05 | -0.22B | -121.43 | -132.70 | -140.30 | | -141.67 | -153.63 | -137.53 | | -143.02 | -0.16B | -0.14B | -144.42 | -0.15B | -0.18B | -0.20B | -0.21B | -0.22B | -0.23B | -0.23B | -0.24B | -0.24B | -0.29B | -0.28B | -0.31B | -0.31B | -0.31B | -0.30B | -0.30B | -0.33B | -0.34B | -0.30B |
|
Operating Expenses
|
0.16B | 0.16B | 423.62 | 0.16B | 0.18B | 0.17B | 0.20B | 0.39B | 0.27B | 0.38B | 0.27B | 0.21B | -0.18B | -0.16B | -0.16B | -0.22B | -0.22B | 0.67B | -0.33B | -0.37B | -0.41B | -0.37B | -345.17 | -285.84 | -279.83 | | -294.23 | -306.15 | -317.72 | -0.60B | -296.05 | -425.63 | -440.76 | -0.91B | -491.14 | -506.41 | -579.01 | | -602.62 | -658.59 | -674.82 | | -690.96 | -0.73B | -0.74B | -768.45 | -0.78B | -0.84B | -0.95B | -0.58B | -0.93B | -1.01B | -1.06B | -1.08B | -1.06B | -1.21B | -1.30B | -1.39B | -1.39B | -1.43B | -1.42B | -1.48B | -1.48B | -1.53B | -1.52B |
|
Operating Income
|
-0.17B | -0.13B | 0.16B | 0.06B | 0.19B | 0.37B | 0.40B | 0.58B | 0.61B | 0.69B | 0.56B | 0.44B | 0.48B | 0.50B | 0.47B | 0.28B | 0.23B | 0.40B | 0.36B | 0.71B | 0.41B | 0.65B | 426.38 | 0.54B | 0.61B | | 494.98 | 0.00B | 0.31B | -0.32B | 621.12 | 572.15 | 569.78 | 477.79 | 770.69 | 883.07 | 788.96 | | 951.21 | 0.00B | 0.38B | | 0.76B | 1.41B | 0.47B | 1.00B | 1.42B | 1.79B | 1.88B | 1.61B | 2.26B | 2.32B | 0.88B | 1.76B | 1.95B | 2.17B | 2.37B | 2.46B | 2.38B | 2.57B | 1.51B | 1.98B | 2.68B | 3.59B | 2.88B |
|
EBIT
|
-0.17B | -0.13B | 0.16B | 0.06B | 0.19B | 0.37B | 0.40B | 0.58B | 0.61B | 0.69B | 0.56B | 0.44B | 0.48B | 0.50B | 0.47B | 0.28B | 0.23B | 0.40B | 0.36B | 0.71B | 0.41B | 0.65B | 426.38 | 0.54B | 0.61B | | 494.98 | 0.00B | 0.31B | -0.32B | 621.12 | 572.15 | 569.78 | 477.79 | 770.69 | 883.07 | 788.96 | | 951.21 | 0.00B | 0.38B | | 0.76B | 1.41B | 0.47B | 1.00B | 1.42B | 1.79B | 1.88B | 1.61B | 2.26B | 2.32B | 0.88B | 1.76B | 1.95B | 2.17B | 2.37B | 2.46B | 2.38B | 2.57B | 1.51B | 1.98B | 2.68B | 3.59B | 2.88B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24B | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00B | -0.00B | -3.14 | -0.01B | -0.01B | -0.00B | 3.47 | -0.00B | 0.00B | | | | 0.00B | | -0.00B | 0.02B | -0.00B | | -0.01B | -0.02B | -0.00B | | 2.79 | -0.01B | -1.02 | | -4.78 | -0.02B | -0.33 | | -33.60 | 0.04B | -15.02 | -0.03B | -14.69 | -15.19 | -12.90 | | -9.42 | -8.56 | -8.98 | | -6.01 | -0.01B | -0.01B | -7.82 | -0.01B | -0.01B | -0.01B | | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | -0.01B | -0.00B | 0.01B | 0.05B |
|
EBT
|
-0.17B | -0.13B | 154.25 | 0.05B | 0.18B | 0.37B | 0.40B | 0.58B | 0.62B | 0.69B | 0.57B | 0.46B | 0.47B | 0.50B | 0.46B | 0.28B | 0.23B | 0.40B | 0.35B | 0.70B | 0.41B | 0.65B | 429.17 | 540.55 | 609.55 | | 490.20 | 422.11 | 313.64 | 0.89B | 587.52 | 652.91 | 554.76 | 1.04B | 755.99 | 867.89 | 776.06 | | 941.79 | 922.70 | 371.00 | | 757.07 | 1.41B | 0.46B | 988.50 | 1.41B | 1.78B | 1.87B | 1.60B | 2.25B | 2.31B | 0.86B | 1.75B | 1.94B | 2.16B | 2.38B | 2.48B | 2.38B | 2.58B | 1.54B | 1.96B | 2.68B | 3.59B | 2.93B |
|
Tax Provisions
|
0.03B | 0.02B | -50.27 | 0.00B | -0.04B | -0.04B | -0.05B | -0.09B | -0.08B | -0.09B | -0.07B | -0.03B | -0.06B | -0.06B | -0.06B | 0.14B | -0.02B | 0.07B | -0.02B | -0.01B | -0.02B | -0.03B | -32.83 | -59.37 | -76.65 | | -63.47 | -44.72 | -58.84 | -0.21B | -112.53 | -86.92 | -73.09 | -0.15B | -101.10 | -91.13 | -91.40 | | -150.74 | -45.77 | 19.32 | | -72.35 | -0.14B | -0.05B | -183.17 | -0.19B | -0.20B | -0.28B | -0.24B | -0.32B | -0.36B | -0.13B | -0.26B | -0.25B | -0.36B | -0.32B | -0.44B | -0.37B | -0.41B | -0.24B | -0.31B | -0.48B | -0.77B | -0.49B |
|
Profit After Tax
|
-0.15B | -0.14B | 28.28 | 0.07B | 0.15B | 0.32B | 0.35B | 0.49B | 0.54B | 0.61B | 0.50B | 0.43B | 0.42B | 375.20B | 0.34B | 0.39B | 0.21B | 0.37B | 0.26B | 0.69B | 0.34B | 0.67B | 396.34 | 380.95 | 532.91 | | 426.73 | 320.50 | 218.58 | 0.68B | 441.95 | 565.99 | 481.67 | 1.19B | 654.90 | 0.12B | 663.04 | | 791.39 | 898.85 | 403.96 | | 697.64 | 1.26B | 0.43B | 0.83B | 1.24B | 1.61B | 1.60B | 1.25B | 2.05B | 2.03B | 0.78B | 1.50B | 1.71B | 1.85B | 2.10B | 2.11B | 2.06B | 2.20B | 1.33B | 1.70B | 2.28B | 2.88B | 2.48B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.66 | -21.62 | | 0.35 | 21.91 | 13.64 | | 12.91 | -0.01B | 0.03B | 21.36 | 0.02B | 0.03B | 0.02B | | 0.12B | 0.02B | 0.05B | 0.02B | 0.03B | 0.05B | 0.04B | 0.07B | 0.05B | 0.04B | 0.03B | 0.05B | 0.08B | 0.06B | 0.03B |
|
Income from Continuing Operations
|
-0.20B | -0.15B | 204.53 | 0.04B | 0.22B | 0.41B | 0.45B | 0.66B | 0.69B | 0.78B | 0.63B | 0.49B | 0.53B | 0.57B | 0.52B | 0.14B | 0.25B | 0.33B | 0.37B | 0.72B | 0.42B | 0.68B | 462.00 | 599.92 | 686.20 | | 553.67 | 466.84 | 372.48 | 1.10B | 700.05 | 739.83 | 627.84 | 1.19B | 857.09 | 959.02 | 867.47 | | 0.00B | 968.47 | 351.67 | | 829.42 | 1.55B | 0.51B | 0.00B | 1.60B | 1.99B | 2.14B | 1.85B | 2.57B | 2.67B | 0.99B | 2.01B | 2.19B | 2.53B | 2.70B | 2.92B | 2.76B | 2.99B | 1.78B | 2.28B | 3.16B | 4.37B | 3.42B |
|
Consolidated Net Income
|
-0.20B | -0.15B | 204.53 | 0.04B | 0.22B | 0.41B | 0.45B | 0.66B | 0.69B | 0.78B | 0.63B | 0.49B | 0.53B | 0.57B | 0.52B | 0.14B | 0.25B | 0.33B | 0.37B | 0.72B | 0.42B | 0.68B | 462.00 | 599.92 | 686.20 | | 553.67 | 466.84 | 372.48 | 1.10B | 700.05 | 739.83 | 627.84 | 1.19B | 857.09 | 959.02 | 867.47 | | 0.00B | 968.47 | 351.67 | | 829.42 | 1.55B | 0.51B | 0.00B | 1.60B | 1.99B | 2.14B | 1.85B | 2.57B | 2.67B | 0.99B | 2.01B | 2.19B | 2.53B | 2.70B | 2.92B | 2.76B | 2.99B | 1.78B | 2.28B | 3.16B | 4.37B | 3.42B |
|
Income towards Parent Company
|
-0.20B | -0.15B | 204.53 | 0.04B | 0.22B | 0.41B | 0.45B | 0.66B | 0.69B | 0.78B | 0.63B | 0.49B | 0.53B | 0.57B | 0.52B | 0.14B | 0.25B | 0.33B | 0.37B | 0.72B | 0.42B | 0.68B | 462.00 | 599.92 | 686.20 | | 553.67 | 466.84 | 372.48 | 1.10B | 700.05 | 739.83 | 627.84 | 1.19B | 857.09 | 959.02 | 867.47 | | 0.00B | 968.47 | 351.67 | | 829.42 | 1.55B | 0.51B | 0.00B | 1.60B | 1.99B | 2.14B | 1.85B | 2.57B | 2.67B | 0.99B | 2.01B | 2.19B | 2.53B | 2.70B | 2.92B | 2.76B | 2.99B | 1.78B | 2.28B | 3.16B | 4.37B | 3.42B |
|
Net Income towards Common Stockholders
|
-0.20B | -0.15B | 204.53 | 0.04B | 0.22B | 0.41B | 0.45B | 0.66B | 0.69B | 0.78B | 0.63B | 0.49B | 0.53B | 0.57B | 0.52B | 0.14B | 0.25B | 0.33B | 0.37B | 0.72B | 0.42B | 0.68B | 462.00 | 599.92 | 686.20 | | 553.67 | 466.84 | 372.48 | 1.10B | 700.05 | 739.83 | 627.84 | 1.19B | 857.09 | 959.02 | 867.47 | | 0.00B | 968.47 | 351.67 | | 829.42 | 1.55B | 0.51B | 0.00B | 1.60B | 1.99B | 2.14B | 1.85B | 2.57B | 2.67B | 0.99B | 2.01B | 2.19B | 2.53B | 2.70B | 2.92B | 2.76B | 2.99B | 1.78B | 2.28B | 3.16B | 4.37B | 3.42B |
|
EPS (Basic)
|
-0.46 | -0.34 | 0.00 | 0.10 | 0.51 | 0.95 | 1.05 | 1.53 | 1.59 | 1.79 | 1.45 | 1.12 | 1.28 | 1.37 | 1.26 | 0.34 | 0.60 | | 0.91 | 1.77 | 0.96 | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | 3.67 | 1.22 | 0.00 | 3.82 | 4.75 | 5.15 | 4.44 | 6.22 | 6.55 | 2.46 | 5.01 | 5.50 | 6.38 | 6.85 | 7.41 | 6.92 | 7.61 | 4.53 | 5.79 | 8.05 | 11.10 | 8.69 |
|
EPS (Weighted Average and Diluted)
|
| -0.25 | | 0.07 | | | | 1.11 | | | | 0.84 | | | | 0.26 | | | | 1.22 | | | | 0.00 | | | | 0.00 | | 2.27 | | 0.00 | | 2.50 | | 0.00 | | | | 0.00 | | | | 3.31 | | 0.00 | | 3.97 | | 3.70 | | 5.69 | | 4.74 | | 6.23 | | | | 7.06 | | | | 10.38 | |
|
Shares Outstanding (Weighted Average)
|
0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | | 0.41B | 0.41B | 0.44B | | 0.44B | 0.44B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | | 0.43B | 0.43B | 0.43B | | 0.43B | 0.43B | 0.43B | | 0.43B | 0.43B | 0.42B | | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.41B | 0.41B | 0.40B | 0.40B | 0.40B | 0.40B | 0.39B | 0.39B | 0.40B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B |
|
Shares Outstanding (Diluted Average)
|
| 0.59B | | 0.64B | | | | 0.60B | | | | 0.58B | | | | 0.55B | | | | 0.59B | | | | 0.55B | | | | 0.47B | | 0.48B | | 0.46B | | 0.48B | | 0.51B | | 0.51B | | 0.49B | | 0.47B | | 0.47B | | 0.46B | | 0.50B | | 0.50B | | 0.47B | | 0.42B | | 0.41B | | | | 0.42B | | | | 0.42B | |
|
EBITDA
|
-0.17B | -0.13B | 0.16B | 0.06B | 0.19B | 0.37B | 0.40B | 0.58B | 0.61B | 0.69B | 0.56B | 0.44B | 0.48B | 0.50B | 0.47B | 0.28B | 0.23B | 0.40B | 0.36B | 0.71B | 0.41B | 0.65B | 426.38 | 0.54B | 0.61B | | 494.98 | 0.00B | 0.31B | -0.32B | 621.12 | 572.15 | 569.78 | 477.79 | 770.69 | 883.07 | 788.96 | | 951.21 | 0.00B | 0.38B | | 0.76B | 1.41B | 0.47B | 1.00B | 1.42B | 1.79B | 1.88B | 1.61B | 2.26B | 2.32B | 0.88B | 1.76B | 1.95B | 2.17B | 2.37B | 2.46B | 2.38B | 2.57B | 1.51B | 1.98B | 2.68B | 3.59B | 2.88B |
|
Interest Expenses
|
| | | | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | 8.07% | | | | | | | | | | | | 49.00% | | 16.62% | | | | | | | | | | | | | | | | | | | | | | | 5.21% | | | | | | | | | | | | | | | | | | | | | | | | |