|
Revenue
|
0.24B | 0.38B | 793,113.45B | 0.86B | 1.03B | 1.37B | 1.51B | 2.07B | 1.98B | 2.20B | 2.07B | 1.63B | 1.64B | 1.54B | 1.33B | 1.18B | 1.75B | 2.52B | 1.91B | 1,757,348.94B | 1,867,251.16B | 0.00B | 0.00B | 0.00B | 1,572,051.34B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 3.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 4.47B | 0.00 | 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 | 9.94B | 8.14B |
|
Cost of Revenue
|
0.22B | 0.33B | 519,887.08B | 0.53B | 0.62B | 0.78B | 0.85B | 1.14B | 1.09B | 1.21B | 1.20B | 0.96B | 0.96B | 0.87B | 0.78B | 0.73B | 1.04B | 1.42B | 1.08B | 988,990.58B | 1,046,235.57B | 987,918.62B | 994.83 | 940.05 | 848.83 | 844.64 | 0.00B | 0.00B | 1.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00 | 0.00 | 0.00B | 2.42B | 2.44B | 2.42B | 2.38B | 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 | 0.05B | 273,226.37B | 0.33B | 0.41B | 0.59B | 0.66B | 0.93B | 0.88B | 0.99B | 0.87B | 0.67B | 0.69B | 0.66B | 0.54B | 0.45B | 0.70B | 1.10B | 0.84B | 768,358.36B | 0.82B | 882.81 | 832.95 | 781.99 | 0.72B | 0.63B | 837.34 | 931.46 | 972.40 | 985.08 | 1.04B | 0.00B | 1.36B | 0.00B | 0.00B | 0.00B | 1.59B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.20B | 2.64B | 2.83B | 2.46B | 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
|
0.16B | 0.16B | 164.54 | 0.17B | 0.17B | 0.16B | 0.18B | 0.19B | 0.20B | 0.21B | 0.21B | 0.20B | -0.19B | -0.18B | -0.20B | -0.24B | -0.32B | -0.34B | -0.38B | -345.70 | -334.96 | -296.39 | -295.48 | -296.01 | -299.24 | -303.26 | -305.28 | -305.20 | -310.31 | -335.71 | -344.09 | -369.71 | -373.72 | -438.71 | -453.41 | -460.95 | -504.95 | -537.28 | -547.66 | -547.94 | -0.57B | -0.60B | -0.62B | -0.62B | -0.66B | -0.75B | -0.76B | -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 | 53.56 | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | -0.07B | -0.09B | -0.10B | -0.08B | -0.12B | -0.12B | -0.12B | -102.21 | -99.24 | -93.32 | -97.57 | -95.15 | -98.10 | -98.03 | -102.10 | -99.13 | -115.31 | -105.05 | -112.24 | -121.43 | -132.70 | -140.30 | -140.04 | -141.67 | -153.63 | -137.53 | -138.77 | -143.02 | -0.16B | -0.14B | -0.14B | -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 |
|
Restructuring Costs
|
| | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.21B | 0.22B | 218.10 | 0.22B | 0.22B | 0.21B | 0.24B | 0.27B | 0.27B | 0.28B | 0.29B | 0.28B | -0.26B | -0.27B | -0.30B | -0.33B | -0.44B | -0.47B | -0.50B | -447.91 | -434.19 | -389.70 | -393.05 | -391.16 | -397.34 | -401.29 | -407.38 | -404.33 | -425.63 | -440.76 | -456.33 | -491.14 | -506.41 | -579.01 | -593.46 | -602.62 | -658.59 | -674.82 | -686.43 | -690.96 | -0.73B | -0.74B | -0.77B | -0.78B | -0.84B | -0.95B | -0.97B | -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
|
-0.19B | -0.17B | 55,130.88B | 0.10B | 0.19B | 0.37B | 0.42B | 0.67B | 0.61B | 0.71B | 0.58B | 0.39B | 0.42B | 0.40B | 0.24B | 0.14B | 0.28B | 0.65B | 0.36B | 347,429.29B | 412,070.08B | 516.69 | 462.88 | 0.41B | 348.67 | 251.70 | 456.51 | 553.25 | 572,145.82B | 569.78 | 0.61B | 770.69 | 883.07 | 788.96 | 822.37 | 951.21 | 931.27 | 379.98 | 555.41 | 763.08 | 1.41B | 0.47B | 1.00B | 1.42B | 1.79B | 1.88B | 1.49B | 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
|
-0.19B | -0.17B | 55,130.88B | 0.10B | 0.19B | 0.37B | 0.42B | 0.67B | 0.61B | 0.71B | 0.58B | 0.39B | 0.42B | 0.40B | 0.24B | 0.14B | 0.28B | 0.65B | 0.36B | 347,429.29B | 412,070.08B | 516.69 | 462.88 | 0.41B | 348.67 | 251.70 | 456.51 | 553.25 | 572,145.82B | 569.78 | 0.61B | 770.69 | 883.07 | 788.96 | 822.37 | 951.21 | 931.27 | 379.98 | 555.41 | 763.08 | 1.41B | 0.47B | 1.00B | 1.42B | 1.79B | 1.88B | 1.49B | 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 | -0.00B | -0.02B | -0.00B | -0.00B | -2.66 | -3.25 | -3.97 | -4.64 | -4.67 | -5.04 | -3.97 | -4.07 | -37.84 | 80.76 | -15.02 | -11.88 | -14.69 | -15.19 | -12.90 | -2.62 | -9.42 | -8.56 | -8.98 | -7.75 | -6.01 | -0.01B | -0.01B | -0.01B | -0.01B | -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
|
-0.19B | -0.17B | 51.70 | 0.10B | 0.19B | 0.37B | 0.42B | 0.67B | 0.62B | 0.71B | 0.58B | 0.39B | 0.42B | 0.39B | 0.24B | 0.14B | 0.27B | 0.65B | 0.36B | 344.77 | 408.82 | 512.72 | 458.24 | 409.28 | 343.63 | 247.73 | 452.44 | 515.41 | 652.91 | 554.76 | 599.71 | 755.99 | 867.89 | 776.06 | 819.75 | 941.79 | 922.70 | 371.00 | 547.66 | 757.07 | 1.41B | 0.46B | 0.99B | 1.41B | 1.78B | 1.87B | 1.48B | 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
|
0.04B | 0.03B | 19.28 | -0.02B | -0.04B | 0.02B | -0.07B | -0.12B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.15B | -0.01B | -0.01B | 0.01B | 0.01B | -20.47 | -27.87 | 4.20 | -49.72 | -50.91 | -23.13 | -29.14 | 14.23 | 18.42 | -86.92 | -73.09 | -86.60 | -101.10 | -91.13 | -91.40 | -128.23 | -150.74 | -45.77 | 19.32 | -21.46 | -72.35 | -0.14B | -0.05B | -0.18B | -0.19B | -0.20B | -0.28B | -0.25B | -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
|
-0.14B | -0.14B | 28.28 | 0.05B | 0.14B | 0.32B | 0.35B | 0.50B | 0.55B | 0.62B | 0.50B | 0.39B | 0.37B | 0.34B | 0.39B | 0.13B | 0.26B | 0.65B | 0.34B | 324.30 | 380.95 | 456.60 | 408.52 | 358.37 | 320.50 | 218.58 | 399.58 | 441.95 | 565.99 | 481.67 | 513.11 | 654.90 | 757.09 | 663.04 | 696.64 | 791.39 | 898.85 | 403.96 | 534.85 | 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 | 8.09B | 2.48B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.66 | 21.62 | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-2.35B | -2.30B | -0.00B | -2.62B | -2.52B | -2.66B | -2.98B | -3.77B | -4.16B | -4.47B | -4.66B | -4.64B | -4.74B | -8.64B | -5.27B | | | | | | | | | | | | | | | | | | | | | | -14.77B | | | | -15.36B | | -15.53B | | -18.24B | | -16.44B | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.23B | -0.20B | 32.42 | 0.12B | 0.22B | 0.35B | 0.49B | 0.79B | 0.60B | 0.70B | 0.57B | 0.40B | 0.41B | 0.38B | 0.09B | 0.15B | 0.28B | 0.64B | 0.35B | 365.24 | 436.69 | 508.53 | 507.97 | 460.19 | 366.76 | 276.87 | 438.21 | 496.99 | 739.83 | 627.84 | 686.31 | 857.09 | 959.02 | 867.47 | 947.98 | 0.00B | 968.47 | 351.67 | 569.12 | 829.42 | 1.55B | 0.51B | 1.17B | 1.60B | 1.99B | 2.14B | 1.73B | 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
|
-0.23B | -0.20B | 32.42 | 0.12B | 0.22B | 0.35B | 0.49B | 0.79B | 0.60B | 0.70B | 0.57B | 0.40B | 0.41B | 0.38B | 0.09B | 0.15B | 0.28B | 0.64B | 0.35B | 365.24 | 436.69 | 508.53 | 507.97 | 460.19 | 366.76 | 276.87 | 438.21 | 496.99 | 739.83 | 627.84 | 686.31 | 857.09 | 959.02 | 867.47 | 947.98 | 0.00B | 968.47 | 351.67 | 569.12 | 829.42 | 1.55B | 0.51B | 1.17B | 1.60B | 1.99B | 2.14B | 1.73B | 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
|
-2.59B | -2.50B | -0.00B | -2.50B | -2.29B | -2.31B | -2.49B | -2.98B | -3.56B | -3.77B | -4.10B | -4.24B | -4.32B | -8.25B | -5.19B | 0.15B | 0.28B | 0.64B | 0.35B | 365.24 | 436.69 | 508.53 | 507.97 | 460.19 | 366.76 | 276.87 | 438.21 | 496.99 | 739.83 | 627.84 | 686.31 | 857.09 | 959.02 | 867.47 | 947.98 | 0.00B | -14.77B | 351.67 | 569.12 | 829.42 | -13.81B | 0.51B | -14.36B | 1.60B | -16.26B | 2.14B | -14.71B | 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
|
-2.59B | -2.50B | -0.00B | -2.50B | -2.29B | -2.31B | -2.49B | -2.98B | -3.56B | -3.77B | -4.10B | -4.24B | -4.32B | -8.25B | -5.19B | 0.15B | 0.28B | 0.64B | 0.35B | 365.24 | 436.69 | 508.53 | 507.97 | 460.19 | 366.76 | 276.87 | 438.21 | 496.99 | 739.83 | 627.84 | 686.31 | 857.09 | 959.02 | 867.47 | 947.98 | 0.00B | -14.77B | 351.67 | 569.12 | 829.42 | -13.81B | 0.51B | -14.36B | 1.60B | -16.26B | 2.14B | -14.71B | 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)
|
-0.35 | -0.33 | 0.06 | -3.92 | 0.35 | 0.70 | 0.78 | -5.05 | 1.23 | 1.45 | 1.19 | -81.06 | 0.89 | 0.81 | -105.88 | 0.32 | 0.58 | 1.10 | 0.78 | 0.74 | 0.00 | 1.05 | 0.95 | 0.83 | 0.00 | 0.51 | 0.94 | 1.04 | 0.00 | 1.12 | 1.19 | 1.53 | 0.00 | 1.55 | 1.63 | 1.86 | -30.46 | 0.95 | 1.27 | 1.66 | -29.66 | 1.03 | 1.97 | 2.97 | -32.60 | 3.87 | 3.04 | 5.03 | 5.70 | 1.94 | 3.77 | 4.32 | 6.23 | 5.32 | 5.37 | 5.24 | 7.07 | 3.38 | 4.32 | 5.80 | 0.00 | 6.31 |
|
EPS (Weighted Average and Diluted)
|
-0.35 | -0.33 | 0.06 | -3.92 | 0.35 | 0.69 | 0.78 | -5.00 | 1.23 | 1.44 | 1.19 | -7.33 | 0.89 | 0.81 | -9.37 | 0.30 | 0.57 | 1.09 | 0.77 | 0.74 | 0.00 | 1.05 | 0.94 | 0.83 | 0.00 | 0.51 | 0.94 | 1.04 | 0.00 | 1.12 | 1.19 | 1.52 | 0.00 | 1.55 | 1.63 | 1.86 | -30.35 | 0.95 | 1.27 | 1.66 | -29.60 | 1.03 | 1.97 | 2.95 | -32.53 | 3.86 | 3.04 | 5.02 | 5.69 | 1.94 | 3.77 | 4.32 | 6.23 | 5.31 | 5.37 | 5.24 | 7.06 | 3.38 | 4.32 | 5.80 | 10.38 | 6.31 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.64B | | | | 0.59B | | | | 0.05B | | | 0.05B | | | 0.58B | | | 0.55B | | | | 0.47B | | | | 0.46B | | | | 0.51B | | | | 0.48B | | | | 0.47B | | 460,675.28B | | 0.50B | | | | 0.47B | | | | 0.41B | | | | 0.42B | | | | 20,570.46B | |
|
Shares Outstanding (Diluted Average)
|
| | | 0.64B | | | | 0.60B | | | | 0.58B | | | 0.55B | | | 0.59B | | | 0.55B | | | | 0.47B | | | | 0.46B | | | | 0.51B | | | | 0.49B | | | | 0.47B | | 461,445.82B | | 0.50B | | 499,068.41B | | 0.47B | | | | 0.41B | | | | 0.42B | | | | 0.42B | |
|
EBITDA
|
-0.19B | -0.17B | 55,130.88B | 0.10B | 0.19B | 0.37B | 0.42B | 0.67B | 0.61B | 0.71B | 0.58B | 0.39B | 0.42B | 0.40B | 0.24B | 0.14B | 0.28B | 0.65B | 0.36B | 347,429.29B | 412,070.08B | 516.69 | 462.88 | 0.41B | 348.67 | 251.70 | 456.51 | 553.25 | 572,145.82B | 569.78 | 0.61B | 770.69 | 883.07 | 788.96 | 822.37 | 951.21 | 931.27 | 379.98 | 555.41 | 763.08 | 1.41B | 0.47B | 1.00B | 1.42B | 1.79B | 1.88B | 1.49B | 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
|
-0.00B | -0.00B | -3.43 | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-20.81% | -16.60% | 37.29% | -22.19% | -19.99% | 4.76% | -17.69% | -17.40% | 2.35% | 2.04% | 2.47% | -2.23% | 2.91% | 2.76% | 63.66% | -7.68% | -3.74% | 1.01% | 1.67% | -5.94% | -6.82% | 0.82% | -10.85% | -12.44% | -6.73% | -11.76% | 3.15% | 3.57% | -13.31% | -13.17% | -14.44% | -13.37% | -10.50% | -11.78% | -15.64% | -16.01% | -4.96% | 5.21% | -3.92% | -9.56% | -9.79% | -11.68% | -18.53% | -13.79% | -11.38% | -14.87% | -16.61% | -14.19% | -15.65% | -14.88% | -14.99% | -13.10% | -16.85% | -13.65% | -17.72% | -15.70% | -16.09% | -15.80% | -16.00% | -18.08% | -21.53% | -16.69% |