|
Revenue
|
1.17B | 1.21B | 0.17B | 1.14B | | 1.18B | 1.08B | 1,277.55B | 1,487.62B | 1,606.64B | 1,580.23B | 0.24B | 1,916.74B | 1,911.58B | 1,823.61B | 0.26B | 2,102.43B | 2,163.28B |
|
Cost of Revenue
|
0.14B | 0.15B | 0.02B | 0.03B | 0.00B | 0.03B | 202.40B | 247.16B | 270.32B | 267.53B | 274.85B | 0.04B | 316.53B | 314.03B | 313.71B | 0.04B | 307.46B | 307.79B |
|
Gross Profit
|
1.03B | 1.06B | 0.15B | 1.11B | 0.00B | 0.14B | -201.31B | 1,030.38B | 1,217.29B | 1,339.11B | 1,305.38B | 0.20B | 0.22B | 1,597.55B | 1,509.89B | 0.22B | 0.25B | 1,855.49B |
|
Amortization - Intangibles
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | |
|
Research & Development
|
-0.25B | -0.21B | -198.93B | -0.05B | -307.69B | -0.29B | -294.06B | -333.07B | -365.91B | -414.43B | -430.16B | -0.00B | -443.73B | -464.15B | -440.36B | -0.06B | -416.05B | -408.02B |
|
Selling, General & Administrative
|
| -0.12B | -119.17B | -0.02B | -160.35B | -0.16B | -247.60B | -164.59B | -202.99B | -219.43B | -224.79B | -0.00B | -261.21B | -286.43B | -275.83B | -0.04B | -310.97B | -366.83B |
|
Other Operating Expenses
|
0.01B | 0.00B | 4.03B | 0.00B | 5.73B | 0.00B | 3.35B | 18.81B | -1.78B | 13.08B | 5.27B | 700.00 | 8.51B | 5.49B | 13.21B | 0.00B | 3.12B | 0.04B |
|
Operating Expenses
|
-2.59B | -0.90B | -841.36B | -0.18B | -1041.79B | -1.04B | -1426.11B | -1373.66B | -1310.81B | -1358.73B | -1363.25B | -0.00B | -1566.64B | -1586.88B | -1456.26B | -0.21B | -1454.35B | -1476.20B |
|
Operating Income
|
-1.42B | 0.31B | 0.04B | -514.00B | 0.00B | 0.02B | -340.49B | -77.30B | 175.03B | 260.99B | 222.25B | 0.01B | 358.61B | 330.18B | 380.56B | 0.06B | 651.20B | 687.12B |
|
EBIT
|
-1.42B | 0.31B | 0.04B | -514.00B | 0.00B | 0.02B | -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
|
0.01B | 0.01B | 8.95B | 0.00B | 7.80B | 0.01B | 34.04B | 127.39B | 151.28B | 164.68B | 163.41B | 0.00B | 153.81B | 158.95B | 156.46B | 0.02B | 156.97B | 227.96B |
|
Other Non Operating Income
|
-0.00B | 0.00B | -1.64B | -0.00B | 5.14B | 0.01B | -1.51B | -1.10B | 3.91B | -0.52B | -1.20B | | 0.06B | -0.03B | -0.13B | -0.00B | 0.62B | 3.81B |
|
Non Operating Income
|
-0.00B | 0.00B | 2.98B | -0.00B | 20.51B | 0.05B | 83.32B | | 55.80B | 32.44B | | | -0.26B | 36.95B | -36.42B | -0.00B | -0.55B | 28.75B |
|
EBT
|
-1.41B | 0.32B | 262.53B | 0.00B | 94.05B | 0.24B | -216.92B | 54.64B | 329.10B | 457.59B | 380.46B | 0.00B | 512.22B | 526.05B | 534.97B | 0.08B | 808.25B | 947.63B |
|
Tax Provisions
|
| | -29.46B | -0.00B | -1.55B | -0.03B | 32.12B | -21.97B | -19.51B | -31.87B | -49.22B | -0.00B | -94.97B | -62.22B | -90.74B | -0.01B | -97.07B | -172.21B |
|
Profit After Tax
|
-1.41B | 0.29B | 233.07B | -0.01B | 92.49B | 0.21B | -0.18B | 32.66B | 309.60B | 425.72B | 331.24B | 0.00B | 417.25B | 463.83B | 444.23B | 0.07B | 711.17B | 775.42B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | 0.01B | 3.23B | 4.48B | 4.54B | 5.38B | 6.04B | 5.22B | 31.21B |
|
Income from Continuing Operations
|
-1.41B | 0.32B | 291.99B | 0.00B | 95.60B | 0.04B | -249.04B | 76.61B | 348.61B | 489.46B | 429.68B | 0.00B | 0.08B | 588.27B | 625.71B | 0.09B | 0.13B | 1,119.84B |
|
Consolidated Net Income
|
-1.41B | 0.32B | 291.99B | 0.00B | | 0.04B | -249.04B | 76.61B | | 489.46B | 429.68B | 0.00B | 0.08B | 588.27B | 625.71B | 0.09B | 0.13B | 1,119.84B |
|
Income towards Parent Company
|
-1.41B | 0.32B | 291.99B | 0.00B | | 0.04B | -249.04B | 76.61B | | 489.46B | 429.68B | 0.00B | 0.08B | 588.27B | 625.71B | 0.09B | 0.13B | 1,119.84B |
|
Preferred Dividend Payments
|
-0.07B | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.49B | 0.29B | 233.07B | 0.12B | 92.49B | 0.21B | 0.06B | 32.66B | 309.60B | 425.72B | 331.25B | 244.95B | 421.73B | 468.37B | 449.61B | 518.13B | 716.40B | 806.63B |
|
EPS (Basic)
|
-9.40 | 0.33 | 269.90 | -0.01 | 0.11 | 0.24 | 0.49 | 0.04 | 0.36 | 0.49 | 0.00B | 0.00B | 0.47 | 0.53 | 0.00B | 0.00B | 0.81 | 0.88 |
|
EPS (Weighted Average and Diluted)
|
-9.40 | 0.31 | 252.53 | -0.01 | 0.10 | 0.23 | 0.46 | 0.04 | 0.34 | 0.47 | 0.00B | 0.00B | 0.46 | 0.52 | 0.00B | 0.00B | 0.11 | 0.12 |
|
Shares Outstanding (Weighted Average)
|
0.16B | 0.86B | 0.86B | 0.87B | 0.87B | 0.87B | 0.12B | 0.87B | 0.12B | 0.87B | 0.12B | 0.12B | 0.12B | 0.88B | 0.12B | 0.12B | 0.12B | 0.92B |
|
Shares Outstanding (Diluted Average)
|
0.16B | 0.93B | 0.92B | | 13.65 | 0.92B | 0.13B | 0.91B | 54.25 | 0.90B | 0.13B | 0.13B | 0.13B | 0.91B | 0.13B | 0.12B | 0.12B | 0.95B |
|
EBITDA
|
-1.43B | 0.33B | 57.42B | -0.01B | 675.75B | 0.83B | -385.35B | -77.30B | 853.30B | 260.99B | 222.25B | 0.04B | 0.06B | 330.18B | 380.56B | 0.07B | 0.10B | 687.12B |
|
Tax Rate
|
| | -11.22% | -3,198.39% | -1.65% | -11.59% | -14.81% | -40.22% | -5.93% | -6.97% | -12.94% | -6.58% | -18.54% | -11.83% | -16.96% | -12.92% | -12.01% | -18.17% |