|
Revenue
|
1.96B | 17.85B | 1.55B | 14.95B | 15.49B | 14.82B | 1.42B | 19.74B | 17.36B | 18.55B | 24.58B | 22.20B | 22.49B | 23.16B | 22.97B | 21.37B | 21.15B | 18.87B | 18.21B | 15.55B | 9.26B | 12.29B | 14.23B | 17.85B | 20.04B | 22.71B | 44.30B | 36.47B | 33.94B | 37.88B | 32.46B | 29.39B | 21.57B | 24.66B | 26.87B | 25.17B | 24.83B | 23.08B | 25.62B | 24.16B | 21.65B | 24.02B |
|
Cost of Revenue
|
7.53B | | 6.34B | | | | 6.07B | | | | 6.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
-5.57B | | -4.80B | | | | -4.65B | | | | 18.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | 0.17B | 0.07B | | 0.22B | 0.12B | 0.08B | 0.16B | 0.09B | 0.10B | 0.12B | | 0.13B | 0.21B | 0.08B | | 0.19B | 0.29B | 0.03B | 0.06B | 0.05B | 0.11B | 0.12B | 0.37B | 0.08B | | | | 0.08B | | | | | | | | | | |
|
Restructuring Costs
|
| | 9.04B | | | | 0.36B | | | | -2.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.26B | -0.09B | -0.53B | -0.13B | 0.13B | -0.09B | 0.27B | -0.02B | 0.04B | -0.05B | -0.01B | -0.01B | 0.12B | 0.02B | 0.03B | -0.08B | 0.11B | -0.01B | 0.29B | -0.29B | -0.12B | -0.41B | -0.05B | -0.02B | 0.07B | -0.00B | 2.61B | -0.85B | -0.01B | -1.34B | 0.38B | -0.05B | 0.09B | 0.03B | 0.45B | -0.21B | -0.12B | 0.04B | -0.09B | 0.29B | 0.18B | 0.10B |
|
Operating Expenses
|
| -14.97B | -57.54B | | 0.17B | 0.07B | -1.13B | 0.22B | 0.12B | 0.08B | -0.66B | 0.09B | 0.10B | 0.12B | | 0.13B | 0.21B | 0.08B | | 0.19B | 0.29B | 0.03B | 0.06B | 0.05B | 0.11B | 0.12B | 0.37B | 0.08B | | | | 0.08B | | | | | | | | | | |
|
Operating Income
|
-5.57B | 0.28B | -1.05B | 0.12B | 0.25B | 0.21B | 2.77B | 2.25B | 0.62B | 1.17B | 5.11B | 2.95B | 3.15B | 4.01B | 1.71B | 2.86B | 2.51B | 2.07B | -0.20B | -1.21B | -2.95B | 0.26B | 0.33B | 2.25B | 2.40B | 3.29B | 0.65B | 6.01B | 6.37B | 6.67B | -0.43B | 2.70B | 1.92B | 3.40B | 0.92B | 2.90B | 1.70B | 1.49B | 1.87B | 2.73B | 2.14B | 1.57B |
|
EBIT
|
-5.57B | 0.28B | -1.05B | 0.12B | 0.25B | 0.21B | 2.77B | 2.25B | 0.62B | 1.17B | 5.11B | 2.95B | 3.15B | 4.01B | 1.71B | 2.86B | 2.51B | 2.07B | -0.20B | -1.21B | -2.95B | 0.26B | 0.33B | 2.25B | 2.40B | 3.29B | 0.65B | 6.01B | 6.37B | 6.67B | -0.43B | 2.70B | 1.92B | 3.40B | 0.92B | 2.90B | 1.70B | 1.49B | 1.87B | 2.73B | 2.14B | 1.57B |
|
Non Operating Investment Income
|
| | -0.63B | | | | -0.01B | -0.37B | 0.01B | -0.19B | -4.06B | -0.00B | -0.50B | -0.02B | 0.49B | -0.01B | -0.02B | -0.02B | 0.04B | -0.00B | -0.00B | -0.00B | -0.00B | -0.10B | -0.01B | -0.00B | -0.01B | -0.37B | -0.12B | -0.02B | -0.07B | -0.44B | -0.01B | -0.01B | -0.01B | -0.02B | -0.18B | -0.42B | -0.04B | | -0.01B | -0.04B |
|
Interest & Investment Income
|
7.13B | 1.36B | 9.46B | -0.08B | -0.06B | -0.05B | 6.32B | 1.41B | 1.04B | -0.14B | 0.79B | 0.99B | -0.07B | 0.80B | 1.06B | 1.44B | 0.17B | 1.12B | 0.73B | -0.03B | 0.89B | 1.19B | 0.42B | 1.49B | 0.71B | 1.01B | 2.34B | 1.40B | 2.35B | -0.06B | -0.05B | 2.15B | 1.29B | 2.04B | -0.16B | -0.13B | -0.13B | 1.81B | 3.46B | 2.36B | -0.11B | 0.98B |
|
Other Non Operating Income
|
| | -0.30B | 0.00B | -0.06B | -0.07B | -0.06B | 0.06B | -0.03B | -0.05B | -0.06B | -0.07B | -0.31B | -0.13B | | -0.14B | -0.09B | -0.13B | | -0.13B | -0.06B | -0.12B | -0.05B | -0.12B | -0.12B | -0.09B | -0.05B | -0.12B | | | | -0.05B | | | | | | | | | | |
|
Non Operating Income
|
| -0.27B | 0.32B | -0.15B | -0.17B | | 0.18B | -0.16B | -0.37B | | 0.59B | | | | | | | | -0.25B | -0.45B | -0.13B | -0.32B | -0.29B | -0.21B | -0.36B | -0.17B | 0.24B | -0.36B | -0.22B | -0.16B | -0.24B | -0.13B | -0.13B | -0.13B | -0.12B | -0.23B | -0.11B | -0.38B | -0.32B | -0.26B | 0.22B | -0.30B |
|
EBT
|
10.38B | 0.05B | -4.69B | -0.01B | 0.14B | -0.29B | 1.12B | 2.14B | 0.37B | 1.19B | 4.12B | 2.76B | 3.16B | 3.84B | 2.18B | 2.70B | 2.21B | 2.04B | -0.48B | -2.64B | -3.62B | 0.00B | -0.36B | 2.12B | 1.44B | 3.25B | 8.33B | 6.60B | 6.85B | 9.38B | 0.45B | 3.84B | 2.24B | 3.74B | 1.24B | 2.96B | 2.23B | 1.81B | 0.07B | 2.56B | 1.59B | 1.92B |
|
Profit After Tax
|
10.38B | -0.83B | -10.27B | -0.87B | -0.50B | -0.63B | -1.57B | 1.03B | 0.02B | 0.41B | 2.41B | 1.16B | 1.50B | 1.78B | 0.46B | 1.24B | 0.48B | 0.58B | -2.09B | -3.23B | -4.85B | -0.59B | -0.95B | 1.04B | 0.30B | 1.42B | 8.78B | 4.03B | 4.08B | 5.93B | 0.68B | 2.58B | 0.34B | 2.11B | 0.22B | 1.34B | 0.75B | 0.60B | 0.97B | 1.53B | 0.34B | 2.94B |
|
Equity Income
|
| 0.05B | 0.53B | 0.02B | 0.07B | -0.05B | 0.88B | 0.02B | 0.19B | 0.12B | 0.48B | 0.04B | 0.13B | 0.06B | 3.99B | 0.07B | 0.10B | 0.06B | -0.03B | -0.98B | -0.54B | 0.07B | -0.40B | 0.09B | -0.60B | 0.12B | 7.91B | 0.96B | 0.70B | 2.88B | 1.12B | 1.28B | 0.45B | 0.47B | 0.44B | 0.29B | 0.64B | 0.70B | 0.48B | 0.37B | 0.46B | 0.65B |
|
Net Income - Minority
|
| -0.04B | -62.93B | | -59.10B | -55.97B | -57.32B | | | | -56.61B | | | | | | | | -53.02B | -50.10B | | | | | | | -50.93B | | | | -56.35B | -59.63B | | | | | | | | | | |
|
Income from Continuing Operations
|
10.38B | 0.05B | -4.69B | -0.01B | 0.14B | -0.29B | 1.12B | 2.14B | 0.37B | 1.19B | 4.12B | 2.76B | 3.16B | 3.84B | 2.18B | 2.70B | 2.21B | 2.04B | -0.48B | -2.64B | -3.62B | 0.00B | -0.36B | 2.12B | 1.44B | 3.25B | 8.33B | 6.60B | 6.85B | 9.38B | 0.45B | 3.84B | 2.24B | 3.74B | 1.24B | 2.96B | 2.23B | 1.81B | 0.07B | 2.56B | 1.59B | 1.92B |
|
Consolidated Net Income
|
10.38B | 0.05B | -4.69B | -0.01B | 0.14B | -0.29B | 1.12B | 2.14B | 0.37B | 1.19B | 4.12B | 2.76B | 3.16B | 3.84B | 2.18B | 2.70B | 2.21B | 2.04B | -0.48B | -2.64B | -3.62B | 0.00B | -0.36B | 2.12B | 1.44B | 3.25B | 8.33B | 6.60B | 6.85B | 9.38B | 0.45B | 3.84B | 2.24B | 3.74B | 1.24B | 2.96B | 2.23B | 1.81B | 0.07B | 2.56B | 1.59B | 1.92B |
|
Income towards Parent Company
|
2.15B | 0.01B | -8.72B | -0.01B | -58.95B | -56.26B | -1.13B | 2.14B | 0.37B | 1.19B | 3.97B | 2.76B | 3.16B | 3.84B | 2.18B | 2.70B | 2.21B | 2.04B | -53.50B | -52.74B | -3.62B | 0.00B | -0.36B | 2.12B | 1.44B | 3.25B | -42.60B | 6.60B | 6.85B | 9.38B | -55.90B | -55.78B | 2.24B | 3.74B | 1.24B | 2.96B | 2.23B | 1.81B | 0.07B | 2.56B | 1.59B | 1.92B |
|
Net Income towards Common Stockholders
|
2.15B | 0.01B | -8.72B | -0.01B | -58.95B | -56.26B | -1.13B | 2.14B | 0.37B | 1.19B | 3.97B | 2.76B | 3.16B | 3.84B | 2.18B | 2.70B | 2.21B | 2.04B | -53.50B | -52.74B | -3.62B | 0.00B | -0.36B | 2.12B | 1.44B | 3.25B | -42.60B | 6.60B | 6.85B | 9.38B | -55.90B | -55.78B | 2.24B | 3.74B | 1.24B | 2.96B | 2.23B | 1.81B | 0.07B | 2.56B | 1.59B | 1.92B |
|
EPS (Basic)
|
| -870.92 | 327.74 | 3.31 | -503.92 | 1.12 | 1.08 | 0.00B | 19.79 | 404.22 | 0.00B | | | 0.92 | 0.53 | 0.66 | 0.55 | 0.51 | -13.45 | -13.37 | -0.92 | 0.00 | -0.08 | 0.49 | 0.33 | 0.77 | -10.44 | 1.66 | 1.81 | 2.64 | -15.73 | -15.54 | 0.62 | 1.03 | 0.35 | 0.85 | 0.65 | 0.52 | 0.02 | 0.79 | 0.46 | 0.54 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | 0.92 | 0.53 | 0.66 | 0.55 | 0.51 | -13.45 | -13.37 | -0.92 | 0.00 | -0.08 | 0.49 | 0.33 | 0.77 | -10.42 | 1.66 | 1.81 | 2.64 | -15.70 | -15.51 | 0.61 | 1.03 | 0.35 | 0.83 | 0.64 | 0.51 | 0.02 | 0.78 | 0.45 | 0.53 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | 4.19B | 4.11B | 4.09B | 4.05B | 4.00B | 3.98B | 3.94B | 3.93B | 4.17B | 4.26B | 4.31B | 4.30B | 4.21B | 4.08B | 3.97B | 3.78B | 3.55B | 3.55B | 3.59B | 3.64B | 3.62B | 3.55B | 3.48B | 3.44B | 3.50B | 3.38B | 3.22B | 3.46B | 3.56B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | 4.19B | 4.11B | 4.10B | 4.05B | 4.01B | 3.98B | 3.95B | 3.93B | 4.18B | 4.26B | 4.32B | 4.31B | 4.22B | 4.09B | 3.98B | 3.78B | 3.56B | 3.56B | 3.60B | 3.65B | 3.63B | 3.58B | 3.55B | 3.51B | 3.57B | 3.45B | 3.29B | 3.53B | 3.63B |
|
EBITDA
|
-5.57B | 0.28B | -1.05B | 0.12B | 0.25B | 0.21B | 2.77B | 2.25B | 0.62B | 1.17B | 5.11B | 2.95B | 3.15B | 4.01B | 1.71B | 2.86B | 2.51B | 2.07B | -0.20B | -1.21B | -2.95B | 0.26B | 0.33B | 2.25B | 2.40B | 3.29B | 0.65B | 6.01B | 6.37B | 6.67B | -0.43B | 2.70B | 1.92B | 3.40B | 0.92B | 2.90B | 1.70B | 1.49B | 1.87B | 2.73B | 2.14B | 1.57B |
|
Interest Expenses
|
-8.82B | 0.17B | -11.08B | 0.18B | -1.52B | -1.00B | -6.73B | -1.60B | 0.19B | 0.22B | -1.45B | -1.34B | -1.94B | -1.13B | -1.11B | -1.76B | -0.54B | -1.21B | -1.07B | -1.68B | -1.19B | -1.76B | -1.02B | -1.39B | -1.15B | -1.11B | 2.36B | 0.24B | -2.44B | 0.27B | 0.28B | 0.26B | 0.26B | -2.31B | 0.29B | 0.38B | 0.30B | -2.26B | 0.33B | -2.62B | 0.34B | -1.34B |