|
Revenue
|
0.01B | -0.09B | -0.23B | -1.18B | 3.09B | 2.61B | 2.78B | 3.00B | 3.09B | 3.42B | 3.97B | 3.76B | 3.64B | 3.42B | 3.44B | 14,546,989.64B | 3.40B | 3.20B | 2.98B | 2.94B | 2.65B | 2.46B | 2.62B | 2.51B | 2.25B | 2.23B | 2.31B | 2.24B | 1.93B | 2.01B | 2.30B | 2.32B | -2.23B | 2.16B | 1.99B | 328.62B | 1.79B | 1.71B | 1.84B | 334.81B | 2.09B | 2.06B | 2.68B | 1.81B | 2.72B | 3.06B | 3.54B | -2.51B | 2.96B | 2.89B | 2.83B | -2.83B | 2.85B | 2.86B | 2.53B | 2.77B | 2.64B | 2.83B | 2.86B | 3.06B | 2.75B | 3.16B | 3.37B | 3.65B | 3.13B | 3.68B | 4.15B | 6.00B |
|
Cost of Revenue
|
0.93B | 0.95B | 0.95B | 3.43B | 1.35B | 1.25B | 1.29B | 1.32B | 1.35B | 1.49B | 1.69B | 1.71B | 1.77B | 1.83B | 1.82B | 2.23B | 1.81B | 1.83B | 1.79B | 1.90B | 1.72B | 1.63B | 1.68B | 1.80B | 1.71B | 1.69B | 1.74B | 1.77B | 1.32B | 1.34B | 1.29B | 1.45B | 1.34B | 1.28B | 1.27B | 0.00B | 1.15B | 1.18B | 1.31B | 211.83B | 1.49B | 1.54B | 1.89B | | 1.78B | 1.90B | 1.93B | 1.81B | 1.71B | 1.70B | 1.77B | | 1.74B | 1.85B | 1.81B | 2.09B | 1.94B | 1.94B | 1.92B | 2.14B | 1.94B | 1.98B | 2.05B | 2.00B | 1.78B | 1.88B | 1.89B | 2.71B |
|
Gross Profit
|
| | | | 1.73B | 1.36B | 1.49B | 1.68B | 1.73B | 1.93B | 2.28B | 2.06B | 1.87B | 1.59B | 1.61B | 14,546,987.41B | 1.59B | 1.37B | 1.20B | 1.04B | 0.93B | 0.83B | 0.94B | 0.71B | 0.54B | 0.54B | 0.57B | 0.47B | 0.61B | 0.68B | 1.01B | 0.86B | | 0.88B | 0.72B | 328.62B | 0.64B | 0.54B | 0.52B | 122.98B | 0.60B | 0.52B | 0.79B | | 0.94B | 1.16B | 1.61B | | 1.24B | 1.19B | 1.06B | | 1.11B | 1.01B | 0.71B | 0.68B | 0.70B | 0.90B | 0.95B | 0.92B | 0.81B | 1.18B | 1.32B | 1.65B | 1.34B | 1.80B | 2.26B | 3.29B |
|
Amortization - Intangibles
|
| | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | 0.04B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.05B | 0.06B | 0.05B | 0.53B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.06B | 0.06B | 0.04B | 0.08B | 0.07B | 0.08B | 0.10B | 0.17B | 0.07B | 0.10B | 0.09B | 0.12B | 0.07B | 0.10B | 0.09B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.08B | 0.07B | 0.08B | 0.07B | 0.10B | 0.08B | 0.11B | 0.07B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.05B | 0.08B | 0.09B | 0.14B |
|
Selling, General & Administrative
|
0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.08B | 0.10B | 0.10B | 0.07B | 0.07B | 0.04B | 0.05B | 0.06B | 0.09B | 0.07B | 0.00B | 0.07B | 0.04B | 0.07B | 0.00B | 0.05B | 0.09B | 0.07B | 0.05B | 0.05B | 0.06B | 0.07B | 0.03B | 0.04B | 0.07B | 0.05B | 0.02B | 0.04B | 0.05B | 0.03B | 0.04B | 0.05B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.01B | 0.04B | 0.04B | 0.08B | 0.06B |
|
Restructuring Costs
|
0.26B | 0.27B | 0.28B | 0.27B | 0.29B | 0.32B | 0.32B | 0.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | -0.42B | -0.41B | -0.38B | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.29B | 0.31B | 0.32B | 0.32B | 0.37B | 0.00B | 0.00B | 0.00B | 0.11B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.18B | 0.15B | 0.16B | 0.15B | 0.62B | 0.20B | 0.19B | 0.20B | 0.19B | 0.15B | 0.17B | 0.13B | 0.14B | 0.11B | 0.14B | 0.12B | 0.08B | 0.15B | 0.13B | 0.17B | 0.17B | 0.12B | 0.19B | 0.16B | 0.18B | 0.13B | 0.16B | 0.15B | 0.12B | 0.11B | 0.15B | 0.12B | 0.10B | 0.10B | 0.12B | 0.09B | 0.12B | 0.12B | 0.13B | 0.10B | 0.15B | 0.11B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | 0.15B | 0.10B | 0.10B | 0.12B | 0.17B | 0.20B |
|
Operating Income
|
| | | | 1.36B | 1.36B | 1.49B | 1.68B | 1.63B | 1.80B | 2.14B | 1.92B | 1.73B | 1.44B | 1.46B | 14,546,987.23B | 1.44B | 1.21B | 1.05B | 0.42B | 0.72B | 0.64B | 0.74B | 0.52B | 0.38B | 0.38B | 0.44B | 0.33B | 0.49B | 0.53B | 0.89B | 0.78B | | 0.76B | 0.55B | 0.00B | 0.52B | 0.35B | 0.00B | 0.00B | 0.47B | 0.36B | 0.64B | | 0.83B | 1.01B | 1.49B | | 1.15B | 1.06B | 0.96B | | 0.99B | 0.88B | 0.61B | 0.53B | 0.59B | 0.77B | 0.83B | 0.79B | 0.69B | 1.05B | 1.17B | 1.54B | 1.25B | 1.68B | 2.09B | 3.08B |
|
EBIT
|
0.44B | 0.90B | -4.97B | 0.54B | 1.36B | 1.36B | 1.49B | 1.68B | 1.63B | 1.80B | 2.14B | 1.92B | 1.73B | 1.44B | 1.46B | 14,546,987.23B | 1.44B | 1.21B | 1.05B | 0.42B | 0.72B | 0.64B | 0.74B | 0.52B | 0.38B | 0.38B | 0.44B | 0.33B | 0.49B | 0.53B | 0.89B | 0.78B | 1.33B | 0.76B | 0.55B | 0.00B | 0.52B | 0.35B | 0.00B | 0.00B | 0.47B | 0.36B | 0.64B | 2.68B | 0.83B | 1.01B | 1.49B | 0.83B | 1.15B | 1.06B | 0.96B | 1.52B | 0.99B | 0.88B | 0.61B | 0.53B | 0.59B | 0.77B | 0.83B | 0.79B | 0.69B | 1.05B | 1.17B | 1.54B | 1.25B | 1.68B | 2.09B | 3.08B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.01B | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.66B | 1.02B | 1.20B | | 1.41B | 0.61B | 0.89B | | | 0.47B | 0.63B | | | 0.48B | 0.60B | | 0.09B | 6.65B | 0.17B | -0.23B | 0.20B | 0.03B | -0.01B | 0.11B | -0.02B | 0.03B | -0.04B | 0.10B | -0.04B | -0.00B | -0.03B | -0.06B | 0.00B | 0.03B | 0.03B | -0.80B | 0.01B | 0.07B | 0.06B | | 0.02B | -0.01B | 0.04B | | 0.02B | 0.00B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | | 0.04B | 0.02B | 0.03B | | 0.01B | | 0.00B | | 0.00B | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | 0.02B | | | | -0.02B | | | | | | | 203.00 | | | | 0.00B | | | 0.02B | 0.00B | 0.03B | | -1.85B | -1.28B | -0.04B | | | | 0.02B | | 0.02B | -0.42B | -0.01B | | -0.01B | -0.28B | | | | | | | 0.05B | 0.07B | | | -0.19B | -0.84B |
|
EBT
|
0.44B | 0.71B | -5.23B | 0.48B | 1.19B | 1.11B | 1.32B | 1.45B | 1.51B | 1.73B | 2.04B | 1.55B | 1.57B | 1.06B | 1.06B | -4.61B | 1.29B | -8.41B | 0.77B | 15.82B | 0.42B | -0.10B | 0.45B | -3.42B | 0.19B | 0.09B | -0.13B | -3.30B | 0.11B | 0.35B | 0.58B | 0.73B | 1.48B | 1.41B | 0.27B | 0.00B | 0.39B | 0.04B | -0.28B | 0.00B | 0.31B | 0.26B | 3.23B | 2.56B | 1.05B | 0.88B | 1.55B | 1.46B | 1.20B | 1.04B | 0.94B | 1.46B | 1.01B | 1.00B | 0.62B | -0.95B | 0.47B | 0.77B | 0.80B | 0.77B | 0.66B | 1.04B | 1.02B | 1.88B | 1.06B | 1.36B | 2.38B | 4.01B |
|
Tax Provisions
|
0.04B | -0.19B | -0.13B | 1.00B | 0.41B | 0.27B | -0.38B | 0.51B | -0.49B | -0.55B | -0.65B | -0.59B | -0.53B | -0.31B | -0.44B | 1.51B | -0.43B | -0.21B | -0.75B | 1.60B | -0.29B | 0.12B | 0.28B | -0.38B | 0.10B | -0.10B | 0.12B | 0.36B | 0.19B | -0.17B | -0.34B | -0.03B | 0.59B | 0.27B | 0.31B | -0.00B | 0.20B | -0.12B | -0.10B | -0.00B | 0.17B | 0.04B | 0.79B | -0.78B | 0.39B | -0.26B | 0.28B | 1.10B | -0.37B | -0.34B | -0.32B | 1.07B | 0.30B | 0.28B | -0.21B | 0.57B | 0.20B | 0.26B | -0.22B | -0.75B | 0.17B | 0.41B | 0.24B | -2.35B | 0.28B | 0.10B | 0.48B | 2.51B |
|
Profit After Tax
|
0.37B | 0.49B | 5.35B | 0.12B | 1.00B | 0.86B | 0.94B | 0.96B | 1.01B | 1.18B | 1.38B | 0.96B | 1.03B | 1.16B | 0.62B | -2.41B | 0.86B | -8.20B | 0.01B | 3.28B | 0.13B | -0.22B | 0.18B | -3.04B | 0.09B | -0.01B | -0.25B | -2.94B | 0.07B | 0.18B | 0.24B | 0.76B | 0.89B | 1.14B | -0.04B | 0.00B | 0.19B | -0.08B | -0.39B | 0.00B | 0.14B | 0.22B | 2.44B | 3.34B | 0.66B | 0.62B | 1.27B | 1.06B | 0.83B | 0.69B | 0.61B | 0.39B | 0.71B | 0.72B | 0.41B | -1.52B | 0.27B | 0.50B | 0.58B | 1.52B | 0.49B | 0.63B | 0.78B | 4.23B | 0.78B | 1.26B | 1.90B | 3.21B |
|
Equity Income
|
-0.03B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | -0.01B | -0.00B | 0.00B | 0.03B | -0.01B | -0.01B | -0.03B | 0.13B | -0.02B | -0.01B | -0.02B | 0.09B | -0.03B | -0.05B | -0.04B | -0.05B | -0.05B | -0.06B | -0.10B | -0.08B | -0.10B | -0.10B | -0.10B | 0.75B | -0.10B | -0.09B | -0.05B | 0.50B | -0.05B | -0.06B | -0.07B | 0.41B | -0.05B | -0.12B | -0.05B | -0.03B | -0.07B | -0.08B | -0.15B | -0.15B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.27B | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.40B | 0.90B | -5.10B | -0.52B | 0.79B | 0.84B | 1.70B | 0.94B | 2.00B | 2.28B | 2.69B | 2.14B | 2.10B | 1.38B | 1.50B | -6.12B | 1.72B | -8.20B | 1.51B | 14.23B | 0.70B | -0.22B | 0.18B | -3.04B | 0.09B | 0.20B | -0.25B | -3.66B | -0.07B | 0.52B | 0.92B | 0.76B | 0.89B | 1.14B | -0.04B | 0.00B | 0.19B | 0.16B | -0.18B | 0.00B | 0.14B | 0.22B | 2.44B | 3.34B | 0.66B | 1.14B | 1.27B | 0.36B | 1.58B | 1.38B | 1.26B | 0.39B | 0.71B | 0.72B | 0.84B | -1.52B | 0.27B | 0.50B | 1.02B | 1.52B | 0.49B | 0.63B | 0.78B | 4.23B | 0.78B | 1.26B | 1.90B | 1.50B |
|
Consolidated Net Income
|
0.00B | 0.02B | -0.03B | 0.04B | 0.04B | -0.04B | 0.01B | 0.04B | 2.00B | 2.28B | 2.69B | 2.14B | 2.10B | 1.38B | 1.50B | -6.12B | 0.01B | -0.51B | -0.01B | | 0.70B | -0.22B | 0.18B | -3.04B | 0.09B | 0.20B | -0.25B | -3.66B | -0.07B | 0.52B | 0.92B | 0.76B | 0.89B | 1.14B | -0.04B | 0.00B | 0.19B | 0.16B | -0.18B | 0.00B | 0.14B | 0.22B | 2.44B | 3.34B | 0.66B | 1.14B | 1.27B | 0.36B | 1.58B | 1.38B | 1.26B | 0.39B | 0.71B | 0.72B | 0.84B | -1.52B | 0.27B | 0.50B | 1.02B | 1.52B | 0.49B | 0.63B | 0.78B | 4.23B | 0.78B | 1.26B | 1.90B | 1.50B |
|
Income towards Parent Company
|
0.00B | 0.02B | -0.03B | 0.04B | 0.82B | 0.86B | 0.94B | 0.96B | 1.00B | 1.16B | 1.36B | 0.96B | 1.03B | 0.75B | 0.62B | -3.06B | 0.85B | -8.55B | 0.17B | -2.83B | 0.09B | -0.27B | 0.12B | 2.96B | 0.06B | -0.01B | -0.26B | 3.05B | -0.08B | 0.14B | 0.17B | 0.42B | 0.68B | 1.08B | -0.01B | 0.00B | 0.16B | -0.09B | -0.41B | 0.00B | 0.11B | 0.19B | 2.28B | 1.39B | 0.40B | 0.36B | 0.88B | 0.69B | 0.54B | 0.41B | 0.35B | 0.73B | 0.44B | 0.49B | 0.24B | -0.73B | 0.12B | 0.30B | 0.37B | 0.48B | 0.29B | 0.37B | 0.48B | 1.00B | 0.78B | 1.26B | 1.90B | 1.50B |
|
Net Income towards Common Stockholders
|
0.00B | 0.02B | 0.01B | -4.27B | 1.00B | 0.82B | 0.91B | 1.02B | 1.00B | 1.12B | 1.38B | 1.17B | 1.09B | 1.12B | 1.38B | -3.58B | 0.85B | -0.01B | 0.00B | 0.02B | 0.09B | -0.00B | 0.00B | 0.79B | 0.00B | -0.00B | -0.00B | 0.34B | -0.00B | 0.00B | 0.00B | 0.82B | 0.00B | 0.00B | -0.00B | 0.87B | 0.16B | -0.00B | -0.00B | 0.41B | 0.11B | 0.00B | 0.00B | 1.39B | 0.40B | 0.36B | 0.73B | 0.62B | 0.54B | 0.51B | 0.35B | 0.73B | 0.44B | 0.42B | 0.22B | 0.22B | 0.12B | 0.34B | 0.42B | 0.47B | 0.29B | 0.37B | 0.48B | 1.00B | 0.78B | 1.26B | 1.90B | 1.50B |
|
EPS (Basic)
|
0.42 | 0.54 | -6.10 | 0.34 | 0.00B | 0.00B | 0.00B | 0.00B | 1.00 | 1.16 | 1.37 | 0.00B | 0.00B | 0.00B | 0.62 | | 0.85 | -8.04 | 0.18 | 2.63 | 0.08 | -0.23 | 0.11 | -2.45 | 0.05 | | | | | 0.12 | | 0.00B | 0.58 | 0.93 | | 0.00B | 0.14 | | | 0.00B | 0.06 | 0.11 | 1.30 | 0.79 | 0.22 | 0.20 | 0.50 | 0.00B | 0.30 | 0.23 | 0.20 | 0.41 | 0.25 | 0.27 | 0.14 | 0.00B | 0.07 | 0.17 | 0.21 | 0.00B | 0.17 | 0.21 | 0.28 | 0.00B | 0.27 | 0.47 | 0.76 | |
|
EPS (Weighted Average and Diluted)
|
0.42 | 0.53 | 6.10 | 0.34 | 0.79 | 0.86 | 0.93 | 0.92 | 1.00 | 1.16 | 1.36 | 0.96 | 1.03 | 0.75 | 0.62 | | 0.85 | -8.04 | 0.18 | 2.63 | 0.08 | -0.23 | 0.11 | 2.55 | 0.05 | | | | | 0.12 | | | 0.58 | 0.93 | | 0.00B | 0.14 | | -546.88 | 0.00B | 0.06 | 0.11 | 1.30 | 0.79 | 0.22 | 0.20 | 0.50 | 0.39 | 0.30 | 0.23 | 0.20 | 0.41 | 0.25 | 0.27 | 0.14 | -0.42 | 0.07 | 0.17 | 0.21 | 0.27 | 0.17 | 0.21 | 0.28 | 0.57 | 0.27 | 0.47 | 0.76 | 1.42 |
|
Shares Outstanding (Weighted Average)
|
0.87B | 0.87B | 0.98B | | 0.00B | 870.00 | 960.00 | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | 560.00 | | | | 0.00B | | | | 0.00B | | | | | | | 920.00 | 0.00B | | 230.00 | 730.00 | | | 270.00 | 660.00 | 240.00 | | | 450.00 | 720.00 | | | | 0.00B | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 640.00 | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.66B | 0.90B | -4.97B | 0.54B | 1.83B | 1.49B | 1.67B | 1.77B | 1.63B | 2.09B | 2.46B | 2.00B | 2.00B | 2.09B | 2.46B | 14,546,987.23B | 1.44B | 1.21B | 1.05B | 0.42B | 0.72B | 0.64B | 0.74B | 0.52B | 0.38B | 0.38B | 0.44B | 0.01B | 0.49B | 0.53B | 0.89B | 0.06B | 1.33B | 0.76B | 0.55B | 0.00B | 0.52B | 0.35B | 0.00B | 0.00B | 0.47B | 0.36B | 0.64B | 2.68B | 0.83B | 1.01B | 2.22B | -4.96B | 1.15B | 1.72B | 0.96B | -4.76B | 0.99B | 1.53B | 1.16B | 0.53B | 0.59B | 1.37B | 1.46B | 0.79B | 0.69B | 1.05B | 1.17B | 1.54B | 1.25B | 1.68B | 2.09B | 3.08B |
|
Interest Expenses
|
-0.00B | 0.19B | 0.26B | 0.06B | -0.07B | 0.18B | 0.25B | -0.03B | -0.03B | -0.05B | 0.25B | -0.05B | -0.05B | 0.17B | -0.03B | -0.04B | -0.11B | -0.16B | -0.12B | 0.27B | -0.20B | 0.20B | 0.20B | 0.20B | -0.19B | -0.19B | 0.21B | 0.14B | -0.21B | 0.17B | 0.19B | 0.02B | -0.15B | -0.17B | 0.24B | -0.00B | -0.13B | -0.14B | 0.16B | -0.00B | -0.12B | -0.12B | -0.12B | 0.12B | -0.10B | 0.09B | 0.08B | -0.63B | -0.09B | -0.09B | 0.10B | 0.06B | -0.09B | -0.09B | -0.07B | 0.55B | 0.06B | 0.04B | -0.05B | -0.32B | 0.03B | 0.05B | -0.08B | -0.40B | 0.06B | 0.06B | -0.04B | 0.06B |
|
Tax Rate
|
8.43% | -26.62% | 2.43% | 206.82% | 34.03% | 24.46% | -28.48% | 35.13% | -32.74% | -31.79% | -32.11% | -38.05% | -33.74% | -29.20% | -41.32% | -32.87% | -33.67% | 2.53% | -97.65% | 10.10% | -69.47% | -123.00% | 60.84% | 11.14% | 54.12% | -109.57% | -93.85% | -10.93% | 163.16% | -49.57% | -57.76% | -3.40% | 39.97% | 19.42% | 115.87% | -23.80% | 51.15% | -290.00% | 37.37% | -40.80% | 54.40% | 15.53% | 24.52% | -30.63% | 36.80% | -29.32% | 18.26% | 75.58% | -31.06% | -33.08% | -34.55% | 73.35% | 29.89% | 28.01% | -34.40% | -60.08% | 43.25% | 34.46% | -27.15% | -97.41% | 26.32% | 39.10% | 23.90% | -124.72% | 26.25% | 7.51% | 20.03% | 62.59% |