|
Revenue
|
0.79B | 1.21B | 1,090.65B | 179.50B | 1,112.34B | 1,178.56B | 1,082.28B | 1,277.55B | 1,487.62B | 1,606.64B | 1,580.23B | 0.24B | 0.26B | 1,911.58B | 1,823.61B | 0.26B | 0.29B | 2,163.28B |
|
Cost of Revenue
|
0.62B | 0.42B | 373.47B | 82.40B | 399.53B | 396.94B | 682.06B | 628.84B | 471.59B | 457.34B | 433.45B | 0.08B | 0.08B | 522.27B | 426.35B | 0.07B | 0.06B | 393.56B |
|
Gross Profit
|
0.17B | 0.80B | 717.18B | 97.09B | 712.82B | 781.62B | 400.22B | 648.71B | 1,016.02B | 1,149.30B | 1,146.78B | 0.16B | 0.19B | 1,389.31B | 1,397.26B | 0.20B | 0.23B | 1,769.72B |
|
Amortization - Intangibles
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | |
|
Research & Development
|
-0.16B | -0.21B | -198.93B | -0.05B | -0.31B | -0.29B | -294.06B | -333.07B | -365.91B | -414.43B | -430.16B | -0.07B | -0.06B | -464.15B | -440.36B | -0.06B | -0.06B | -408.02B |
|
Selling, General & Administrative
|
-0.08B | -0.12B | -119.17B | -0.02B | -0.16B | -0.16B | -247.60B | -164.59B | -202.99B | -219.43B | -224.79B | -0.04B | -0.04B | -286.43B | -275.83B | -0.04B | -0.04B | -366.83B |
|
Other Operating Expenses
|
0.00B | 0.00B | 4.03B | 0.00B | 0.01B | 0.00B | 3.35B | 18.81B | -741.91B | 13.08B | -1.78B | 0.00B | 0.00B | 5.49B | -31.28B | 0.00B | 0.00B | 0.04B |
|
Operating Expenses
|
-0.97B | -0.90B | -841.36B | -0.18B | -1.04B | -1.04B | -1426.11B | -1373.66B | -1310.81B | -1358.73B | -1363.25B | -0.23B | -0.22B | -1586.88B | -1456.26B | -0.21B | -0.20B | -1476.20B |
|
Operating Income
|
-0.18B | 311.14B | 253.32B | 97.27B | 76.29B | 137.94B | -340.49B | -77.30B | 175.03B | 260.99B | 222.25B | 0.01B | 0.05B | 330.18B | 380.56B | 0.06B | 0.09B | 687.12B |
|
EBIT
|
-0.18B | 311.14B | 253.32B | 97.27B | 76.29B | 137.94B | -340.49B | -77.30B | 175.03B | 260.99B | 222.25B | 0.01B | 0.05B | 330.18B | 380.56B | 0.06B | 0.09B | 687.12B |
|
Interest & Investment Income
|
0.00B | 0.01B | 8.95B | 0.00B | 0.01B | 0.01B | 34.04B | 127.39B | 151.28B | 164.68B | 163.41B | 0.02B | 0.02B | 158.95B | 156.46B | 0.02B | 0.02B | 227.96B |
|
Other Non Operating Income
|
0.00B | 0.00B | -1.64B | -0.00B | 0.01B | 0.01B | -1.51B | -1.10B | 3.91B | -0.52B | -1.20B | 0.00B | 0.00B | -0.03B | -0.13B | 0.00B | -0.00B | 3.81B |
|
Non Operating Income
|
0.00B | 0.00B | 2.98B | 0.00B | 0.02B | 0.05B | 83.32B | | 5.64B | 32.44B | -4.00B | | -0.26B | 36.95B | -1.93B | | | 28.75B |
|
EBT
|
-0.18B | 0.32B | 0.04B | 0.00B | 0.11B | 0.24B | -306.45B | 50.09B | 326.31B | 425.66B | 385.66B | 0.04B | 0.07B | 489.13B | 537.02B | 0.08B | 0.11B | 915.08B |
|
Tax Provisions
|
-0.03B | -0.03B | -0.00B | -0.00B | -0.00B | -0.03B | | | | | | | | | | | | |
|
Profit After Tax
|
-0.18B | 0.29B | 233.07B | -0.00B | 0.11B | 0.21B | -184.79B | 32.66B | 309.60B | 425.72B | 331.24B | 0.03B | 0.06B | 463.83B | 444.23B | 0.07B | 0.10B | 775.42B |
|
Investment Income
|
0.03B | 0.04B | -175.65B | -0.01B | 0.58B | 0.61B | -200.56B | | | | | 0.00B | 0.01B | | | -0.00B | -0.00B | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | 0.01B | 0.00B | 0.00B | 4.54B | 5.38B | 0.00B | 0.00B | 31.21B |
|
Income from Continuing Operations
|
-0.15B | 0.35B | 0.05B | 0.00B | 0.11B | 0.27B | -306.45B | 50.09B | 326.31B | 425.66B | 385.66B | 0.04B | 0.07B | 489.13B | 537.02B | 0.08B | 0.11B | 915.08B |
|
Consolidated Net Income
|
-0.15B | 0.35B | 0.05B | 0.00B | 0.11B | 0.27B | -306.45B | 50.09B | 326.31B | 425.66B | 385.66B | 0.04B | 0.07B | 489.13B | 537.02B | 0.08B | 0.11B | 915.08B |
|
Income towards Parent Company
|
-0.15B | 0.35B | 0.05B | 0.00B | 0.11B | 0.27B | -306.45B | 50.09B | 326.31B | 425.66B | 385.66B | 0.04B | 0.07B | 489.13B | 537.02B | 0.08B | 0.11B | 915.08B |
|
Preferred Dividend Payments
|
-0.09B | | -163.90B | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.27B | 660.00 | 0.00B | -0.01 | 0.11B | 0.24 | -0.21 | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.06B | 0.00B | 2.07B | 2.17B | -2.01B | 0.00B |
|
EPS (Basic)
|
-0.34 | 0.00 | 0.00 | 0.00 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.07 | 0.00 | 2.34 | 2.50 | -2.31 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
-1.70 | 0.00 | 0.00 | | 0.12 | 0.00 | 0.00 | | | | 0.01 | | | | 16.35 | | | |
|
Shares Outstanding (Weighted Average)
|
0.80B | 0.82B | 0.86B | 0.86B | 0.87B | 0.87B | 0.89B | 0.87B | 0.87B | 0.87B | 0.87B | 0.88B | 0.88B | 0.89B | 0.88B | 0.87B | 0.87B | 0.88B |
|
Shares Outstanding (Diluted Average)
|
0.16B | 0.93B | 0.92B | | 0.92B | 0.92B | 0.13B | | | | 0.13B | | | | 0.13B | | | |
|
EBITDA
|
-0.15B | 0.33B | 57.42B | -0.01B | 0.69B | 0.83B | -385.35B | -77.30B | 175.03B | 260.99B | 222.25B | 0.04B | 0.06B | 330.18B | 380.56B | 0.07B | 0.10B | 687.12B |
|
Tax Rate
|
15.49% | | | | | | | | | | | | | | | | | |