|
Revenue
|
47.30B | 54.78B | 66.22B | 70.98B | 73.07B | 73.72B | 70.61B | 79.70B | 85.33B | 101.36B | 95.38B | 93.44B | 94.88B | 94.97B | 92.00B | 93.91B | 94.11B | 94.71B | 96.60B | 93.72B | 91.71B | 93.96B | 93.90B | 74.00B | 55.52B | 62.05B | 56.15B | 49.17B | 38.51B | 46.44B | 47.05B | 51.01B | 55.86B | 143.61B | 60.02B | 67.82B | 68.17B | 75.44B | 79.47B | 75.68B | 66.32B | 72.68B | 68.29B | 71.11B | 30.97B | 21.26B | 26.31B | 26.41B | 34.54B | 37.60B | 36.17B | 157.74B | 49.26B | | 55.01B | 241.39B | 56.18B | 49.48B | 53.27B | 52.14B | 48.88B | 48.25B | 47.25B | 45.75B | 46.91B | 46.63B | 48.42B | |
|
Cost of Revenue
|
| 0.05B | 0.04B | 0.19B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| 54.73B | 66.17B | 70.79B | 73.06B | 73.71B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.12B | 0.35B | 3.22B | 0.27B | 0.12B | 2.83B | 2.81B | 0.43B | 0.40B | 3.27B | 0.10B | -0.15B | 3.29B | 3.27B | 0.29B | -8.55B | 3.37B | 3.45B | 0.51B | -7.15B | 4.42B | 0.39B | 4.60B | 0.85B | 3.93B | 4.57B | 0.36B | 0.92B | 3.89B | 0.35B | 4.18B | 0.31B | 4.10B | 0.85B | 0.30B | 4.42B | 0.51B | 1.26B | 0.31B | 0.46B | 0.37B | 0.15B | 0.18B | 0.27B | 0.20B | 9.67B | 0.19B | 0.21B | 0.10B | 0.11B | 0.12B | 0.10B | 0.09B | | 0.23B | 0.14B | 0.11B | 0.29B | 0.10B | 0.50B | 0.25B | 0.18B | 0.37B | 0.18B | 0.10B | 0.14B | 0.22B | |
|
Other Operating Expenses
|
| | 2.37B | 22.93B | 5.62B | 35.15B | 10.56B | 64.18B | 6.11B | 2.92B | 7.71B | 24.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.12B | 0.35B | 5.58B | 23.20B | 5.74B | 37.98B | 13.37B | 64.61B | 6.51B | 6.20B | 7.81B | 24.14B | 3.29B | 3.27B | 0.29B | -8.55B | 3.37B | 3.45B | 0.51B | -7.15B | 4.42B | 0.39B | 4.60B | 0.85B | 3.93B | 4.57B | 0.36B | 0.92B | 3.89B | 0.35B | 4.18B | 0.31B | 4.10B | 0.85B | 0.30B | 4.42B | 0.51B | 1.26B | 0.31B | 0.46B | 0.37B | 0.15B | 0.18B | 0.27B | 0.20B | 9.67B | 0.19B | 0.21B | 0.10B | 0.11B | 0.12B | 0.10B | 0.09B | | 0.23B | 0.14B | 0.11B | 0.29B | 0.10B | 0.50B | 0.25B | 0.18B | 0.37B | 0.18B | 0.10B | 0.14B | 0.22B | |
|
Operating Income
|
4.50B | 7.09B | 7.90B | 6.93B | 9.61B | -24.13B | 1.92B | -3.70B | 11.51B | 9.08B | 7.72B | 11.38B | 9.16B | -1.60B | 8.44B | 3.77B | 20.14B | 4.49B | 5.57B | 1.58B | 5.64B | 5.50B | 2.97B | -7.70B | 2.63B | -8.25B | 1.34B | 7.92B | -0.42B | -2.92B | 1.81B | -0.43B | 2.63B | 10.33B | 3.52B | 1.86B | 4.50B | 10.33B | 6.16B | 3.16B | 5.66B | 4.02B | 0.87B | 1.15B | -3.73B | -20.81B | 0.96B | 1.85B | 7.27B | 5.83B | 0.19B | 4.79B | -16.90B | | 2.61B | 17.72B | 12.63B | 4.35B | 8.29B | 2.08B | 5.67B | 2.43B | 2.46B | 11.30B | 4.40B | 4.06B | 4.45B | |
|
EBIT
|
4.50B | 7.09B | 7.90B | 6.93B | 9.61B | -24.13B | 1.92B | -3.70B | 11.51B | 9.08B | 7.72B | 11.38B | 9.16B | -1.60B | 8.44B | 3.77B | 20.14B | 4.49B | 5.57B | 1.58B | 5.64B | 5.50B | 2.97B | -7.70B | 2.63B | -8.25B | 1.34B | 7.92B | -0.42B | -2.92B | 1.81B | -0.43B | 2.63B | 10.33B | 3.52B | 1.86B | 4.50B | 10.33B | 6.16B | 3.16B | 5.66B | 4.02B | 0.87B | 1.15B | -3.73B | -20.81B | 0.96B | 1.85B | 7.27B | 5.83B | 0.19B | 4.79B | -16.90B | | 2.61B | 17.72B | 12.63B | 4.35B | 8.29B | 2.08B | 5.67B | 2.43B | 2.46B | 11.30B | 4.40B | 4.06B | 4.45B | -1.50B |
|
Interest & Investment Income
|
0.20B | 0.19B | 0.16B | 0.24B | 0.14B | 0.16B | 0.21B | 0.17B | 0.12B | 0.15B | 0.15B | 0.60B | 0.20B | 0.20B | 0.16B | 1.13B | 0.16B | 0.21B | 0.18B | 0.23B | 0.33B | 0.16B | 0.12B | 0.24B | 0.12B | 0.20B | 0.15B | 0.14B | 0.14B | 0.10B | 0.15B | 0.11B | 0.12B | 0.13B | 0.18B | 0.22B | 0.16B | 0.89B | 0.15B | 0.29B | 0.16B | 0.27B | 0.13B | 0.21B | 0.14B | 0.11B | 0.18B | 0.66B | 0.08B | 0.08B | 0.16B | 0.26B | 0.19B | | 0.16B | 1.10B | 0.25B | 0.38B | 0.41B | 0.60B | 0.38B | 0.41B | 0.44B | 1.54B | 0.39B | 0.38B | 0.40B | |
|
Other Non Operating Income
|
| | | | | | | | | | | | 0.14B | 0.14B | 0.13B | 0.16B | 0.12B | 0.12B | 0.12B | 0.12B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.03B | 0.03B | 0.03B | -0.13B | 0.01B | 0.01B | 0.02B | -0.06B | 0.01B | 0.01B | 0.01B | -0.03B | 0.01B | 0.01B | | | | -0.02B | | | | -0.06B | | | | -0.04B | | | | -0.06B | | |
|
EBT
|
4.13B | 6.77B | 7.59B | 6.63B | 9.38B | -24.34B | 1.58B | -4.83B | 11.27B | 8.83B | 7.49B | 10.51B | 8.76B | -1.99B | 8.06B | 3.30B | 19.73B | 4.12B | 5.17B | 1.20B | 5.27B | 5.15B | 2.61B | -8.08B | 2.28B | -8.61B | 0.86B | -9.57B | -0.86B | -3.38B | 1.33B | -2.29B | 2.12B | 0.93B | 2.96B | 1.18B | 3.91B | 4.99B | 5.43B | 2.39B | 4.78B | 3.15B | -0.03B | 0.25B | -4.52B | -21.60B | 0.15B | 1.09B | 6.54B | 5.14B | -0.49B | 4.04B | -17.54B | | 1.98B | 16.90B | 11.85B | 3.49B | 7.31B | 23.75B | 4.63B | 1.25B | 1.40B | -0.50B | 3.13B | 2.88B | 3.24B | -1.50B |
|
Tax Provisions
|
1.53B | 2.34B | 2.23B | 2.25B | 3.19B | -7.29B | -0.29B | -0.14B | 4.08B | 3.04B | 2.27B | 3.23B | 2.93B | -0.52B | 2.72B | 1.75B | 2.79B | 1.99B | 1.58B | -12.82B | 1.65B | 1.71B | 1.29B | 0.95B | -0.38B | -2.83B | 0.81B | 3.17B | -0.31B | -1.99B | -0.25B | 2.47B | 0.62B | 3.50B | 1.20B | 1.12B | 1.38B | 3.50B | 2.03B | 1.62B | 1.78B | 1.24B | 0.71B | 0.23B | -0.14B | -4.08B | 0.46B | -0.40B | 1.64B | 1.78B | 1.85B | 1.46B | 2.53B | | 3.96B | 5.74B | 3.42B | 1.54B | 2.24B | 0.66B | 2.22B | 1.18B | 1.03B | 1.12B | 2.15B | 0.95B | 1.73B | |
|
Profit After Tax
|
2.60B | 4.43B | 5.36B | -2.62B | 6.19B | -22.19B | 1.87B | -3.32B | 7.18B | 5.79B | 5.22B | 7.29B | 5.83B | -1.47B | 5.35B | 1.55B | 16.94B | 2.13B | 3.59B | 1.10B | 3.62B | 3.43B | 1.32B | -4.60B | 2.65B | -5.78B | 0.06B | -6.40B | -0.56B | -1.39B | 1.58B | 0.54B | 1.49B | -6.03B | 1.76B | 0.06B | 2.53B | -6.03B | 3.40B | 0.77B | 3.00B | 1.90B | -0.73B | 0.02B | -4.38B | -17.52B | -0.31B | 1.49B | 4.90B | 3.35B | -2.35B | 2.58B | -20.07B | | -1.98B | 11.16B | 8.42B | 1.95B | 5.07B | 0.44B | 2.41B | 0.07B | 0.37B | -1.62B | 0.98B | 1.93B | 1.51B | -1.50B |
|
Equity Income
|
0.28B | 0.71B | 0.92B | 0.70B | 0.76B | 0.76B | 0.93B | 1.12B | 1.41B | 1.25B | 1.11B | 1.14B | 1.26B | 0.55B | 1.55B | 0.32B | 0.28B | 0.45B | 1.01B | 1.00B | 0.78B | 1.23B | 0.27B | 0.52B | 0.36B | 0.67B | 0.50B | 0.30B | 0.14B | 0.38B | 0.21B | 0.26B | 0.15B | 0.37B | 0.28B | 0.53B | 0.41B | 1.44B | 0.99B | 0.42B | 0.65B | 0.61B | 0.78B | 0.64B | -0.24B | -0.10B | -0.33B | 0.57B | 0.60B | 0.86B | 1.10B | 0.90B | 0.87B | | 0.28B | 0.13B | 0.17B | 0.23B | 0.27B | 0.16B | 0.30B | 0.27B | 0.28B | 0.24B | 0.25B | 0.15B | 0.28B | |
|
Net Income - Minority
|
-0.71B | -0.08B | -578.00 | -0.18B | -0.11B | 0.13B | -0.30B | -0.40B | 0.01B | -0.91B | -0.31B | -0.40B | -0.06B | -0.04B | -0.07B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | -0.00B | 0.04B | 0.07B | 0.06B | 1.23B | -0.09B | 1.18B | -0.05B | -0.01B | -0.14B | 1.08B | -0.01B | 0.05B | 0.04B | 1.22B | 0.15B | 0.03B | -0.04B | 1.42B | 0.03B | 1.64B | 1.95B | 1.62B | 0.03B | 0.01B | 1.95B | 0.05B | 0.01B | 2.14B | 2.14B | 0.02B | -0.00B | 2.19B | -0.67B | -0.06B | -0.24B | -0.05B | -0.11B | -0.09B | 0.25B | 0.31B | | -0.07B | 0.36B | -0.07B | 0.16B | 0.21B | -0.08B | -0.13B | 15.18B | 15.12B | -0.09B | -0.07B | -0.13B | 0.35B | -1.45B |
|
Income from Continuing Operations
|
2.60B | 4.43B | 5.36B | 4.38B | 6.19B | -17.05B | 1.87B | -4.69B | 7.18B | 5.79B | 5.22B | 7.29B | 5.83B | -1.47B | 5.35B | 1.55B | 16.94B | 2.13B | 3.59B | 14.02B | 3.62B | 3.43B | 1.32B | -9.03B | 2.65B | -5.78B | 0.06B | -12.74B | -0.56B | -1.39B | 1.58B | -4.76B | 1.49B | -2.57B | 1.76B | 0.06B | 2.53B | 1.49B | 3.40B | 0.77B | 3.00B | 1.90B | -0.73B | 0.02B | -4.38B | -17.52B | -0.31B | 1.49B | 4.90B | 3.35B | -2.35B | 2.58B | -20.07B | | -1.98B | 11.16B | 8.42B | 1.95B | 5.07B | 23.09B | 2.41B | 0.07B | 0.37B | -1.62B | 0.98B | 1.93B | 1.51B | -1.50B |
|
Consolidated Net Income
|
2.60B | 4.43B | 5.36B | 4.38B | 6.19B | -17.05B | 1.87B | -4.69B | 7.18B | 5.79B | 5.22B | 7.29B | 5.83B | -1.47B | 5.35B | 1.55B | 16.94B | 2.13B | 3.59B | 14.02B | 3.62B | 3.43B | 1.32B | -9.03B | 2.65B | -5.78B | 0.06B | -12.74B | -0.56B | -1.39B | 1.58B | -4.76B | 1.49B | -2.57B | 1.76B | 0.06B | 2.53B | 1.49B | 3.40B | 0.77B | 3.00B | 1.90B | -0.73B | 0.02B | -4.38B | -17.52B | -0.31B | 1.49B | 4.90B | 3.35B | -2.35B | 2.58B | -20.07B | | -1.98B | 11.16B | 8.42B | 1.95B | 5.07B | 23.09B | 2.41B | 0.07B | 0.37B | -1.62B | 0.98B | 1.93B | 1.51B | -1.50B |
|
Income towards Parent Company
|
2.56B | 4.38B | 5.34B | -1.80B | 6.08B | -17.15B | 1.78B | -3.72B | 7.12B | 5.72B | 5.04B | -22.09B | 5.77B | -1.52B | 5.28B | -14.82B | 16.86B | 2.04B | 3.50B | -5.44B | 3.53B | -1.57B | -1.12B | -5.85B | -1.71B | -5.82B | -1.72B | -6.48B | -1.10B | -1.42B | -1.16B | -1.18B | -1.30B | 0.14B | -1.68B | 0.03B | -1.83B | 2.80B | 3.35B | -15.32B | 2.93B | -1.78B | -0.75B | 0.02B | -4.37B | -2.12B | -0.45B | 1.36B | 4.67B | 3.12B | -2.54B | 2.33B | -20.38B | | -2.16B | 10.80B | 8.22B | 1.79B | 4.86B | 0.37B | 2.26B | -0.13B | 0.21B | -1.96B | 0.69B | 1.63B | 1.16B | -1.50B |
|
Net Income towards Common Stockholders
|
2.56B | 4.38B | 5.34B | 13.95B | 5.60B | -16.97B | 1.85B | -4.92B | 7.12B | 5.72B | 5.04B | -22.09B | 5.77B | -1.52B | 5.28B | -14.82B | 16.86B | 2.04B | 3.50B | -5.44B | 3.53B | -1.57B | -1.12B | -5.85B | -1.71B | -5.82B | -1.72B | -6.48B | -1.10B | -1.42B | -1.16B | -1.18B | -1.30B | 0.14B | -1.68B | 0.03B | -1.83B | 2.80B | 3.35B | -15.32B | 2.93B | -1.78B | -0.75B | 0.02B | -4.37B | -2.12B | -0.45B | 1.36B | 4.67B | 3.12B | -2.54B | 2.33B | -20.38B | | -2.16B | 10.80B | 8.22B | 1.79B | 4.86B | 0.37B | 2.26B | -0.13B | 0.21B | -1.96B | 0.69B | 1.63B | 1.16B | -1.50B |
|
EPS (Basic)
|
| | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | 88.07 | 10.73 | 18.57 | 5.57 | 19.09 | 18.26 | 7.01 | 20.55 | 14.28 | -31.83 | 0.25 | -18.01 | -3.16 | -7.60 | 8.61 | 2.62 | 7.42 | 0.73 | 8.95 | 0.14 | 12.40 | 14.03 | 16.74 | 3.83 | 14.54 | 8.95 | -3.68 | 0.09 | -21.63 | -83.32 | -2.22 | -100.42 | 22.99 | 0.00B | -12.63 | 11.75 | -104.46 | | -11.45 | -13.10 | 45.93 | 10.22 | 28.24 | 2.20 | 13.57 | -0.78 | 1.26 | 2.38 | 4.35 | 10.41 | 7.48 | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | 87.61 | 10.68 | 18.47 | 5.54 | 18.97 | 18.15 | 6.97 | -24.18 | 14.21 | -31.83 | 0.25 | -18.01 | -3.16 | -7.60 | 8.56 | 2.60 | 7.38 | 0.72 | 8.90 | 0.14 | 12.33 | 13.96 | 16.65 | 3.80 | 14.47 | 8.92 | -3.68 | 19.73 | -21.63 | -83.32 | -2.22 | 6.68 | 22.89 | 0.00B | -12.63 | 37.33 | -104.46 | | -11.45 | -13.10 | 45.06 | 10.01 | 27.59 | 85.85 | 13.25 | -0.78 | 1.23 | -12.33 | 4.27 | 10.27 | 7.38 | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | |
|
EBITDA
|
1.68B | 8.34B | 6.38B | 20.26B | 9.61B | -24.13B | 1.92B | -3.70B | 11.51B | 9.08B | 7.72B | 11.38B | 9.16B | -1.60B | 8.44B | 3.77B | 20.14B | 4.49B | 5.57B | 1.58B | 5.64B | 5.50B | 2.97B | -7.70B | 2.63B | -8.25B | 1.34B | 7.92B | -0.42B | -2.92B | 1.81B | -0.43B | 2.63B | 4.95B | 3.52B | 1.86B | 4.50B | 4.95B | 6.16B | 3.16B | 5.66B | 4.02B | 0.87B | 1.15B | -3.73B | -20.81B | 0.96B | 1.85B | 7.27B | 5.83B | 0.19B | 4.79B | -16.90B | | 2.61B | 17.72B | 12.63B | 4.35B | 8.29B | 2.08B | 5.67B | 2.43B | 2.46B | 11.30B | 4.40B | 4.06B | 4.45B | -1.50B |
|
Interest Expenses
|
0.32B | 0.27B | 0.27B | 0.25B | 0.24B | 0.23B | 0.35B | 0.36B | 0.31B | 0.31B | 0.30B | 0.27B | 0.27B | 0.25B | 0.24B | 0.31B | 0.28B | 0.25B | 0.28B | 0.26B | 0.29B | 0.28B | 0.28B | 0.30B | 0.28B | 0.29B | 0.40B | 0.38B | 0.39B | 0.41B | 0.43B | 0.43B | 0.46B | 0.49B | 0.51B | 0.62B | 0.55B | 1.17B | 0.70B | 0.74B | 0.87B | 0.85B | 0.88B | 0.89B | 0.78B | 0.78B | 0.80B | 0.75B | 0.72B | 0.68B | 0.69B | 0.76B | 0.66B | | 0.65B | 0.83B | 0.84B | 0.92B | 1.04B | 1.04B | 1.07B | 1.22B | 1.10B | 1.29B | 1.32B | 1.23B | 1.27B | |
|
Tax Rate
|
37.12% | 34.60% | 29.45% | 33.99% | 34.02% | 29.97% | -18.47% | 2.84% | 36.24% | 34.44% | 30.31% | 30.69% | 33.44% | 25.89% | 33.69% | 53.03% | 14.15% | 48.35% | 30.55% | -1,069.64% | 31.33% | 33.30% | 49.29% | -11.72% | -16.48% | 32.85% | 93.53% | -33.13% | 35.49% | 58.83% | -18.66% | -107.49% | 29.46% | 376.83% | 40.54% | 94.67% | 35.29% | 70.08% | 37.38% | 67.71% | 37.29% | 39.52% | -2,824.00% | 92.77% | 3.07% | 18.89% | 304.67% | -36.24% | 25.10% | 34.72% | -373.74% | 36.22% | -14.42% | | 200.20% | 33.97% | 28.91% | 44.10% | 30.65% | 2.79% | 48.00% | 94.42% | 73.53% | -222.07% | 68.63% | 33.09% | 53.37% | |