|
Revenue
|
5,240.13B | -4452.12B | 19,168.28B | 27,673.99B | 8,741.61B | 9,133.18B | 8,586.72B | 10,199.66B | 14,387.68B | 13,868.36B | 14,133.41B | 56,492.32B | 18,027.92B | 16,509.22B | 16,556.67B | 17,758.19B | 14,771.81B | 17,595.65B | 46,312.97B | 62,514.28B | 17,971.32B | 16,932.20B | 231.00B | 14,254.72B | 12,301.00B | 14,009.00B | 13,003.36B | 11,302.00B | 13,549.00B | 14,643.00B | 16,987.00B | 2,558.00B | 3,184.00B | 8,552.00B | 10,225.00B | 3,455.00B | 18,581.00B | 8,288.00B | 8,442.00B | 6,139.00B | 3,061.00B | 17,206.00B | 19,444.00B | 23,333.00B | 31,761.00B | 17,118.00B | 43,885.00B | 43,438.00B | 39,678.00B | 38,854.00B | 34,300.00B | 35,130.00B | 34,794.00B | 34,607.00B |
|
Cost of Revenue
|
7,849.22B | 7,676.73B | 12,307.36B | 19,906.07B | 5,050.82B | 5,866.71B | 5,266.64B | 21,238.58B | 64.50B | 7,810.33B | 7,288.00B | 29,787.72B | 39,727.00B | 9,541.04B | 10,229.39B | 40,535.51B | 8,512.20B | 10,492.42B | 28,359.58B | 42,554.28B | 10,775.48B | 10,598.48B | 32,288.86B | 10,686.27B | 8,555.00B | 9,421.00B | 9,062.45B | 8,780.00B | 35,469.00B | 8,847.00B | 9,757.00B | 863.00B | 1,020.00B | 8,499.00B | 10,010.00B | 888.00B | 12,270.00B | 8,231.00B | 7,616.00B | 6,002.00B | 861.00B | 10,512.00B | 11,431.00B | 14,506.00B | 19,132.00B | 15,645.00B | 23,078.00B | 24,435.00B | 24,007.00B | 22,779.00B | 21,487.00B | 20,605.00B | 23,307.00B | 22,644.00B |
|
Gross Profit
|
1,482.19B | -4762.80B | 6,860.92B | 10,498.32B | 3,690.79B | 3,266.47B | 3,320.08B | 5,145.24B | 6,603.54B | 6,058.03B | 6,845.41B | 26,704.60B | 8,268.85B | 6,968.18B | 6,327.29B | 28,316.49B | 6,259.61B | 7,103.23B | 17,953.40B | 24,078.77B | 7,195.85B | 6,333.72B | 30,000,000.00B | 3,568.46B | 3,746.00B | 4,588.00B | 3,940.91B | 7,359.00B | 11,022.00B | 5,796.00B | 7,230.00B | 1,695.00B | 2,164.00B | 53.00B | 215.00B | 2,567.00B | 6,311.00B | 2,293.00B | 826.00B | 137.00B | 2,200.00B | 6,694.00B | 8,013.00B | 8,827.00B | 12,629.00B | 2,238.00B | 20,807.00B | 19,003.00B | 15,671.00B | 16,075.00B | 12,813.00B | 14,525.00B | 11,487.00B | 11,963.00B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | 72.52 | | | | 73.39 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | 5.52 | | | | 3.61 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | 128.41 | | | | 69.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 49.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
148.75B | 286.51B | 363.94B | 528.68B | 93.16B | 120.31B | 120.34B | 450.47B | 220.78B | 163.72B | 161.27B | 631.89B | 151.09 | 218.46B | 210.92B | 874.98B | 224.43B | 317.25B | 754.38B | 1,012.75B | 198.53B | 226.34B | 337.51B | 425.07B | 819.03B | 787.00B | | | | | | | | | | | 375.00B | | -138.00B | | 2,047.00B | 1,015.00B | 1,391.00B | 1,422.00B | 1,783.00B | 1,908.00B | 1,752.00B | 1,681.00B | 2,780.00B | | | | | |
|
Other Operating Expenses
|
270.88B | | | | | | | | -173.07B | | | | 57.60B | -188.06B | -189.12B | -698.68B | 889.90B | -273.45B | -731.98B | -909.85B | -83.87B | 60.79B | -329.51B | 2.79B | -35.61B | -37.28B | 829.38B | 1,545.00B | 2,998.00B | 616.00B | 846.00B | 28.00B | 175.00B | 293.00B | 291.00B | 207.00B | 396.00B | 390.00B | 140.00B | 383.00B | -1672.00B | 166.00B | 66.00B | 303.00B | 423.00B | -1424.00B | 447.00B | 100.00B | 875.00B | 558.00B | | | | |
|
Operating Expenses
|
419.63B | 335.51B | 363.94B | 528.68B | 93.16B | 120.31B | 120.34B | 450.47B | 47.70B | 163.72B | 161.27B | 631.89B | 57.60B | 30.40B | 21.80B | 176.30B | 1,114.33B | 43.80B | 22.40B | 102.90B | 63.00B | 2.70B | 8.00B | 1,400.16B | 1,305.00B | 1,039.00B | 829.38B | 1,545.00B | 2,998.00B | 616.00B | 846.00B | 28.00B | 175.00B | 293.00B | 291.00B | 207.00B | 771.00B | 390.00B | 2.00B | 383.00B | 375.00B | 1,181.00B | 1,457.00B | 1,725.00B | 2,206.00B | 484.00B | 2,199.00B | 1,781.00B | 3,655.00B | 558.00B | | | | |
|
Operating Income
|
1,062.56B | -5009.37B | 5,377.41B | 7,873.34B | 3,198.21B | 2,693.16B | 2,865.85B | 4,451.48B | 5,678.84B | 5,609.28B | 6,273.53B | 24,351.75B | 7,366.05B | 5,993.55B | 5,172.12B | 22,104.85B | 5,145.28B | 5,927.19B | 17,625.06B | 19,635.32B | 6,264.67B | 4,912.17B | 15,620.38B | -1171.35B | 2,357.00B | 3,549.00B | 2,850.12B | 5,814.00B | 8,024.00B | 5,180.00B | 6,384.00B | 1,667.00B | 1,989.00B | -240.00B | -76.00B | 2,360.00B | 5,540.00B | -333.00B | 824.00B | -246.00B | 1,825.00B | 5,513.00B | 6,556.00B | 7,102.00B | 10,423.00B | 989.00B | 18,608.00B | 17,222.00B | 12,016.00B | 13,721.00B | 10,499.00B | 11,816.00B | 7,700.00B | 9,306.00B |
|
EBIT
|
1,062.56B | -5009.37B | 5,377.41B | 7,873.34B | 3,198.21B | 2,693.16B | 2,865.85B | 4,451.48B | 5,678.84B | 5,609.28B | 6,273.53B | 24,351.75B | 7,366.05B | 5,993.55B | 5,172.12B | 22,104.85B | 5,145.28B | 5,927.19B | 17,625.06B | 19,635.32B | 6,264.67B | 4,912.17B | 15,620.38B | -1171.35B | 2,357.00B | 3,549.00B | 2,850.12B | 5,814.00B | 8,024.00B | 5,180.00B | 6,384.00B | 1,667.00B | 1,989.00B | -240.00B | -76.00B | 2,360.00B | 5,540.00B | -333.00B | 824.00B | -246.00B | 1,825.00B | 5,513.00B | 6,556.00B | 7,102.00B | 10,423.00B | 989.00B | 18,608.00B | 17,222.00B | 12,016.00B | 13,721.00B | 10,499.00B | 11,816.00B | 7,700.00B | 9,306.00B |
|
Interest & Investment Income
|
3,632.37B | 4,478.63B | 6,008.83B | 6,823.50B | 962.18B | 1,207.95B | 888.41B | 4,224.99B | 1,143.25B | 1,153.62B | 1,295.20B | 4,910.70B | 1,936.07B | 2,012.01B | 646.26B | 4,833.47B | 927.05B | 1,043.97B | 2,956.53B | 3,938.49B | -109.99B | 1,190.56B | 2,297.29B | 9,619.60B | 2,288.67B | | | | | | | | | | | | | | | | | | | | | | -1991.00B | -1853.00B | -1469.00B | -1506.00B | -2044.00B | -630.00B | -1486.00B | -2051.00B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | 21.98B | 437.51B | -48.62B | -0.26B | 27.00B | 34.34B | -22.99B | -289.48B | 570.72B | 2,270.19B | 1,174.85B | 452.00B | 46.56B | -618.00B | -367.00B | -568.00B | -620.00B | | | -386.00B | -391.00B | | 145.00B | | 46.00B | | 445.00B | 121.00B | -17.00B | 248.00B | -21.00B | 47.00B | -186.00B | -239.00B | 253.00B | | | | | |
|
Non Operating Income
|
| -342.00B | -247.00B | | | | | | 25.20B | | | | 248.40B | 44.30B | 45.70B | 45.70B | 151.20B | 72.20B | 54.70B | 93.90B | 370.95B | 207.20B | -1042.34B | -2468.33B | -1530.00B | -779.00B | -692.98B | | | | 2,726.98B | -33.00B | 74.00B | -157.00B | -391.00B | 397.00B | -245.00B | -1113.00B | -599.00B | -336.00B | -211.00B | -651.00B | -831.00B | -697.00B | -1518.00B | -197.00B | -1991.00B | -1853.00B | -1469.00B | -275.00B | | | -1486.00B | |
|
EBT
|
7,926.41B | -4657.58B | 4,951.78B | 7,250.84B | 2,872.93B | 2,407.43B | 2,309.50B | 3,836.11B | 5,092.25B | 4,980.14B | 6,259.29B | 22,814.89B | 6,632.84B | 5,765.81B | 4,985.87B | 22,331.70B | 5,296.49B | 5,881.53B | 16,452.72B | 21,882.21B | 6,159.07B | 4,952.64B | 14,778.42B | -3660.76B | 828.00B | 2,817.00B | 2,120.44B | 5,214.00B | 9,332.00B | 4,697.00B | 5,860.00B | 1,634.00B | 2,065.00B | -394.00B | -463.00B | 2,758.00B | 5,360.00B | -1396.00B | 302.00B | -542.00B | 1,614.00B | 4,915.00B | 5,787.00B | 6,516.00B | 9,106.00B | 876.00B | 16,854.00B | 15,587.00B | 10,659.00B | 12,557.00B | 8,610.00B | 11,295.00B | 6,413.00B | 7,371.00B |
|
Tax Provisions
|
626.66B | 975.31B | 1,386.99B | 2,114.03B | 776.27B | 602.44B | 607.14B | 1,094.03B | 1,824.17B | 1,565.81B | 2,062.58B | 7,366.56B | 2,245.16B | 2,009.93B | 1,595.48B | -227.73B | 1,800.81B | 65.86B | -106.50B | 8,088.84B | -31.51B | 2,193.91B | -6069.81B | -4769.10B | 472.38B | 1,121.00B | 1,233.88B | -531.00B | -692.00B | -1880.00B | -2093.00B | -623.00B | -675.00B | 26.00B | 131.00B | -903.00B | 247.00B | -815.00B | -3.00B | 201.00B | -583.00B | -1537.00B | -1768.00B | -2193.00B | -2099.00B | -655.00B | -5309.00B | -5115.00B | -2945.00B | -5593.00B | -3336.00B | -5307.00B | -454.00B | -2264.00B |
|
Profit After Tax
|
5,650.00B | 2,371.27B | 3,564.79B | 5,132.05B | 2,096.67B | 1,805.00B | 1,702.36B | 2,742.08B | 3,404.68B | 3,414.33B | 4,196.71B | 4,432.61B | 4,343.05B | 3,675.48B | 3,247.65B | 14,759.15B | 3,495.68B | 3,407.59B | 10,723.32B | 13,106.50B | 154.00B | 2,847.85B | 8,708.60B | 7,510.27B | 3.97B | 615.00B | 2,938.03B | 3,194.00B | 3,427.00B | 2,615.00B | 7,953.00B | 2,257.00B | 2,740.00B | -368.00B | -332.00B | 1,855.00B | -700.00B | 1,906.00B | -320.00B | -341.00B | 1,031.00B | 1,392.00B | 1,310.00B | 1,453.00B | 1,881.00B | 1,187.00B | 1,858.00B | 1,692.00B | 1,700.00B | 1,787.00B | 11,946.00B | 16,602.00B | 5,959.00B | 9,635.00B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | 200.37B | -21.07B | 1.00B | 46.62B | -36.70B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
0.05B | -0.00B | 8.61B | -698.36B | -110.91B | -103.97B | 0.02B | 466.85B | -116.15B | 72.47B | -734.38B | -1027.57B | -113.74B | -212.48B | -375.71B | -419.36B | -115.78B | -2973.13B | -531.33B | -4573.75B | -253.57B | -5016.19B | -210.21B | -775.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | -189.00B | | | | -202.00B | -248.00B | -247.00B | -314.00B | | | -354.00B | -318.00B | -332.00B | -277.00B | -38.00B | -246.00B | -292.00B | 3,604.21B | -516.00B | -930.00B | -241.00B | -1075.00B | -959.00B | -844.00B | -1304.00B | -1187.00B | -902.00B | -851.00B | -1457.00B |
|
Income from Continuing Operations
|
7,299.75B | -5632.90B | 3,564.79B | 5,136.81B | 2,096.67B | 1,805.00B | 1,702.36B | 2,742.08B | 3,268.07B | 3,414.33B | 4,196.71B | 15,448.33B | 4,387.68B | 3,755.88B | 3,390.39B | 22,559.43B | 3,495.68B | 5,815.67B | 16,559.22B | 13,793.37B | 6,190.58B | 2,758.72B | 20,848.23B | 1,108.34B | 355.62B | 1,696.00B | 886.56B | 5,745.00B | 10,024.00B | 6,577.00B | 7,953.00B | 2,257.00B | 2,740.00B | -420.00B | -594.00B | 3,661.00B | 5,113.00B | -581.00B | 305.00B | -743.00B | 2,197.00B | 6,452.00B | 7,555.00B | 8,709.00B | 11,205.00B | 1,531.00B | 22,163.00B | 20,702.00B | 13,604.00B | 18,150.00B | 11,946.00B | 16,602.00B | 6,867.00B | 9,635.00B |
|
Consolidated Net Income
|
7,299.75B | -5632.90B | 3,564.79B | 5,136.81B | 2,096.67B | 1,805.00B | 1,702.36B | 2,742.08B | 3,268.07B | 3,414.33B | 4,196.71B | 15,448.33B | 4,387.68B | 3,755.88B | 3,390.39B | 22,559.43B | 3,495.68B | 5,815.67B | 16,559.22B | 13,793.37B | 6,190.58B | 2,758.72B | 20,848.23B | 1,108.34B | 355.62B | 1,696.00B | 886.56B | 5,745.00B | 10,024.00B | 6,577.00B | 7,953.00B | 2,257.00B | 2,740.00B | -420.00B | -594.00B | 3,661.00B | 5,113.00B | -581.00B | 305.00B | -743.00B | 2,197.00B | 6,452.00B | 7,555.00B | 8,709.00B | 11,205.00B | 1,531.00B | 22,163.00B | 20,702.00B | 13,604.00B | 18,150.00B | 11,946.00B | 16,602.00B | 6,867.00B | 9,635.00B |
|
Income towards Parent Company
|
7,299.80B | -5632.90B | 3,573.39B | 4,438.45B | 1,985.76B | 1,701.03B | 1,702.37B | 3,208.93B | 3,151.92B | 3,486.80B | 3,462.33B | 14,420.77B | 4,273.94B | 3,543.40B | 3,014.68B | 22,140.07B | 3,379.90B | 2,842.54B | 16,027.90B | 9,219.62B | 5,937.01B | -2257.47B | 20,638.02B | 332.93B | 355.62B | 1,696.00B | 886.56B | 5,745.00B | 10,024.00B | 6,577.00B | 7,953.00B | 2,257.00B | 2,740.00B | -420.00B | -594.00B | 3,661.00B | 5,113.00B | -581.00B | 305.00B | -743.00B | 2,197.00B | 6,452.00B | 7,555.00B | 8,709.00B | 11,205.00B | 1,531.00B | 22,163.00B | 20,702.00B | 13,604.00B | 18,150.00B | 11,946.00B | 16,602.00B | 6,867.00B | 9,635.00B |
|
Net Income towards Common Stockholders
|
7,299.80B | -5632.90B | 3,573.39B | 4,438.45B | 1,985.76B | 1,701.03B | 1,702.37B | 3,208.93B | 3,151.92B | 3,486.80B | 3,462.33B | 14,420.77B | 4,273.94B | 3,543.40B | 3,014.68B | 22,140.07B | 3,379.90B | 2,842.54B | 16,027.90B | 9,219.62B | 5,937.01B | -2257.47B | 20,638.02B | 332.93B | 355.62B | 1,696.00B | 886.56B | 5,745.00B | 10,024.00B | 6,577.00B | 7,953.00B | 2,257.00B | 2,740.00B | -420.00B | -594.00B | 3,661.00B | 5,113.00B | -581.00B | 305.00B | -743.00B | 2,197.00B | 6,452.00B | 7,555.00B | 8,709.00B | 11,205.00B | 1,531.00B | 22,163.00B | 20,702.00B | 13,604.00B | 18,150.00B | 11,946.00B | 16,602.00B | 6,867.00B | 9,635.00B |
|
EPS (Basic)
|
0.00B | -0.00B | 0.00B | 109.67 | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.14B | 0.06B | 0.09B | 40.47B | 0.05B | 0.10B | 0.14B | 0.21B | 0.08B | 0.08B | 0.27B | 0.38B | 0.11B | 0.20B | 0.27B | 0.36B | 0.09B | 0.08B | 0.26B | 0.32B | 0.08B | 0.07B | 0.06B | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
1,755.55B | 4,436.87B | 7,474.44B | 11,429.87B | 4,106.45B | 3,635.69B | 3,952.14B | 4,664.16B | 6,870.36B | 6,880.89B | 7,157.92B | 28,130.33B | 8,734.04B | 7,426.80B | 6,643.07B | 28,506.99B | 7,745.95B | 7,516.08B | 23,112.28B | 28,013.73B | 7,864.74B | 6,519.84B | 21,241.66B | 3,267.79B | 4,782.00B | 5,522.00B | 4,698.42B | 3,600.00B | 4,004.00B | 7,149.00B | 8,609.00B | 1,976.00B | 2,307.00B | 220.00B | 363.00B | 2,721.00B | 7,174.00B | 2,489.00B | 1,996.00B | 297.00B | 2,153.00B | 8,187.00B | 9,428.00B | 10,371.00B | 13,981.00B | 2,419.00B | 22,211.00B | 21,142.00B | 15,996.00B | 17,842.00B | 14,585.00B | 16,038.00B | 12,251.00B | 13,975.00B |
|
Interest Expenses
|
-3163.51B | -9632.26B | -5661.91B | -6267.28B | -1005.88B | -1073.70B | -914.67B | -1133.34B | -1183.31B | -1634.60B | -1310.73B | -5350.17B | -1938.91B | -1911.28B | -553.12B | -4419.76B | -707.74B | -988.60B | -2064.03B | -2706.49B | -1688.62B | -854.25B | -2829.26B | -5471.97B | 291.79B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
7.91% | -20.94% | 28.01% | 29.16% | 27.02% | 25.02% | 26.29% | 28.52% | 35.82% | 31.44% | 32.95% | 32.29% | 33.85% | 34.86% | 32.00% | -1.02% | 34.00% | 1.12% | -0.65% | 36.97% | -0.51% | 44.30% | -41.07% | 130.28% | 57.05% | 39.79% | 58.19% | -10.18% | -7.42% | -40.03% | -35.72% | -38.13% | -32.69% | -6.60% | -28.29% | -32.74% | 4.61% | 58.38% | -0.99% | -37.08% | -36.12% | -31.27% | -30.55% | -33.66% | -23.05% | -74.77% | -31.50% | -32.82% | -27.63% | -44.54% | -38.75% | -46.99% | -7.08% | -30.71% |