|
Revenue
|
251.97M | 430.85M | 500.83M | 652.73M | 774.22M |
|
Cost of Revenue
|
| 304.18M | 361.09M | 475.96M | 613.53M |
|
Gross Profit
|
| 817.20M | 994.00M | 1,272.60M | 1,154.20M |
|
Research & Development
|
| 187.53M | 187.40M | 175.60M | 175.37M |
|
Selling, General & Administrative
|
| 94.24M | 184.22M | 129.37M | 108.20M |
|
Other Operating Expenses
|
| -2080.67M | -2993.72M | -2495.37M | -2319.97M |
|
Operating Expenses
|
| -1798.90M | -2622.10M | -2190.40M | -2036.40M |
|
Operating Income
|
| 2,616.10M | 3,616.10M | 3,463.00M | 3,190.60M |
|
EBIT
|
| 2,616.10M | 3,616.10M | 3,463.00M | 3,190.60M |
|
Non Operating Investment Income
|
| 18.30M | 72.00M | | |
|
Interest & Investment Income
|
| 2.12M | 1.94M | 4.24M | 3.09M |
|
Other Non Operating Income
|
| | -18.20M | -10.60M | -7.60M |
|
Non Operating Income
|
| 0.20M | 99.10M | 1.10M | -27.30M |
|
EBT
|
| -1182.00M | -1577.80M | -1019.20M | -988.40M |
|
Tax Provisions
|
| -3.40M | -21.60M | 3.60M | -1.50M |
|
Profit After Tax
|
| -1185.40M | -1606.90M | -1015.60M | -989.90M |
|
Net Income - Minority
|
| | | | -1.97M |
|
Investment Income
|
| 4.60M | -391.90M | 41.30M | -18.90M |
|
Income from Non-Controlling Interests
|
| 5.00M | 42.50M | 75.00M | 57.60M |
|
Income from Continuing Operations
|
| -1178.60M | -1556.20M | -1022.80M | -986.90M |
|
Consolidated Net Income
|
| -1178.60M | -1556.20M | -1022.80M | -986.90M |
|
Income towards Parent Company
|
| -1178.60M | -1556.20M | -1022.80M | -988.87M |
|
Net Income towards Common Stockholders
|
| -1178.60M | -1919.50M | -298.70M | -932.30M |
|
EPS (Basic)
|
| -31.43 | -5.76 | -0.89 | -2.76 |
|
EPS (Weighted Average and Diluted)
|
| -4.98 | -7.73 | -0.89 | -2.77 |
|
Shares Outstanding (Weighted Average)
|
| 37.50M | 333.19M | 337.40M | 337.40M |
|
Shares Outstanding (Diluted Average)
|
| 236.69M | 248.34M | 337.44M | 336.64M |
|
EBITDA
|
| -1180.80M | -1998.80M | -974.30M | -1008.80M |
|
Interest Expenses
|
0.13M | 20.40M | 6.26M | 11.02M | 18.62M |
|
Tax Rate
|
| 0.29% | 1.37% | | 0.15% |