|
Revenue
|
5.93B | 6.59B | 6.38B | 8.33B | 6.28B | 6.35B | 6.54B | 9.26B | 8.17B | 8.75B | 8.59B | 9.44B | 7.55B | 7.98B | 8.09B | 10.07B | 8.09B | 8.44B | 8.09B | 10.30B | 7.35B | 8.32B | 8.31B | 9.17B | 6.44B | 7.21B | 6.98B | 8.66B | 6.18B | 6.59B | 6.00B | 7.22B | 5.36B | 5.71B | 6.08B | 6.97B | 5.35B | 5.75B | 6.02B | 7.05B | 5.34B | 5.81B | 5.97B | 6.90B | 5.16B | 5.74B | 6.48B | 8.08B | 5.94B | 6.52B | 6.51B | 8.06B | 5.90B | 6.37B | 6.46B | 8.02B | 6.00B | 6.13B | 5.97B | 6.75B | 5.14B | 5.60B | 5.93B | 6.78B | 5.15B | 5.80B | -5.40B |
|
Cost of Revenue
|
3.82B | 4.37B | 4.19B | 5.62B | 3.97B | 4.00B | 4.04B | 6.05B | 5.03B | 5.44B | 5.58B | 6.59B | 5.04B | 5.42B | 5.63B | 6.94B | 5.50B | 5.71B | 5.50B | 6.48B | 4.67B | 5.29B | 5.39B | 5.81B | 4.16B | 4.81B | 4.62B | 5.52B | 4.12B | 4.46B | 4.30B | 5.34B | 4.52B | 4.05B | 4.44B | 5.46B | 3.52B | 3.75B | 3.82B | 5.24B | 3.29B | 3.68B | 3.72B | 4.36B | 3.11B | 3.58B | 3.69B | 4.80B | 3.40B | 3.69B | 3.64B | 4.58B | 3.41B | 3.69B | 3.79B | 4.70B | 3.68B | 3.84B | 3.68B | 4.07B | 2.96B | 3.19B | 3.23B | 3.74B | 2.67B | 3.05B | -2.52B |
|
Gross Profit
|
2.11B | 2.23B | 2.20B | 2.71B | 2.31B | 2.35B | 2.50B | 3.21B | 3.15B | 3.31B | 3.01B | 2.85B | 2.52B | 2.55B | 2.46B | 3.13B | 2.59B | 2.73B | 2.59B | 3.82B | 2.68B | 3.02B | 2.93B | 3.35B | 2.28B | 2.39B | 2.37B | 3.14B | 2.06B | 2.13B | 1.70B | 1.88B | 0.84B | 1.66B | 1.63B | 1.51B | 1.83B | 2.00B | 2.20B | 1.81B | 2.05B | 2.13B | 2.25B | 2.54B | 2.05B | 2.16B | 2.79B | 3.28B | 2.54B | 2.83B | 2.87B | 3.48B | 2.50B | 2.68B | 2.67B | 3.32B | 2.32B | 2.29B | 2.29B | 2.69B | 2.18B | 2.42B | 2.71B | 3.04B | 2.49B | 2.76B | -2.88B |
|
Research & Development
|
-0.85B | -1.07B | -1.13B | -1.33B | -1.05B | -1.03B | -1.06B | 4.65B | -1.23B | -1.30B | -1.21B | 4.84B | -1.19B | -1.17B | -1.11B | -1.39B | -1.22B | -1.18B | -1.18B | -1.37B | -1.28B | -1.38B | -1.34B | -1.30B | -1.02B | -1.18B | -1.01B | -0.93B | -0.89B | -0.90B | -0.92B | -0.98B | -1.02B | -0.95B | -1.29B | -1.20B | -1.12B | -1.13B | -1.05B | -1.18B | -1.00B | -1.01B | -0.99B | -1.11B | -0.95B | -1.04B | -1.14B | -1.21B | -1.14B | -1.24B | -1.18B | -1.34B | -1.15B | -1.17B | -1.13B | -1.23B | -1.15B | -1.31B | -1.10B | -1.22B | -1.12B | -1.40B | -1.26B | -1.29B | -1.13B | -1.26B | 0.98B |
|
Selling, General & Administrative
|
-0.82B | -0.94B | -0.73B | -1.05B | -0.98B | -0.95B | -0.80B | -1.05B | -0.99B | -1.24B | -0.88B | -1.01B | -0.92B | -0.99B | -0.86B | -1.07B | -1.03B | -1.01B | -0.88B | -1.11B | -1.00B | -0.99B | -0.87B | -1.09B | -0.86B | -0.92B | -0.75B | -0.94B | -0.80B | -0.87B | -0.73B | -0.97B | -0.92B | -0.77B | -0.71B | -0.99B | -0.76B | -0.81B | -0.74B | -0.85B | -0.66B | -0.74B | -0.51B | -0.86B | -0.65B | -0.73B | -0.68B | -0.86B | -0.74B | -0.83B | -0.71B | -0.86B | -0.71B | -0.80B | -0.90B | -1.10B | -0.87B | -1.01B | -0.89B | -0.93B | -0.84B | -2.16B | -0.90B | -0.98B | -0.81B | -0.85B | -0.66B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.72 | | | 0.46 | 0.19 | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | -0.29B | -0.08B | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | 0.00 | -5.92B | 0.00 | 0.00 | | -6.13B | | | | 0.00 | | | | | | | | | | | -0.72 | | | -0.46 | -0.19 | | -0.18B | -0.03B | -0.13B | -0.08B | -0.00B | -0.04B | -0.05B | 0.04B | 0.06B | 0.02B | 0.02B | -0.02B | -0.02B | 0.00B | -0.00B | 0.03B | -0.03B | 0.01B | -0.00B | 0.01B | -0.02B | 0.00B | 0.01B | 0.01B | -0.00B | 0.27B | 0.07B | 0.02B | -0.02B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | -0.02B |
|
Operating Expenses
|
-1.67B | -2.01B | -1.86B | -2.38B | -2.02B | -1.97B | -1.85B | -2.32B | -2.23B | -2.53B | -2.09B | -2.31B | -2.11B | -2.16B | -1.97B | -2.47B | -2.26B | -2.19B | -2.06B | -2.48B | -2.28B | -2.37B | -2.20B | -2.40B | -1.88B | -2.10B | -1.76B | -1.87B | -1.68B | -1.77B | -1.65B | -1.96B | -2.12B | -1.75B | -2.13B | -2.27B | -1.88B | -1.99B | -1.84B | -1.99B | -1.60B | -1.73B | -1.48B | -1.98B | -1.61B | -1.76B | -1.82B | -2.04B | -1.91B | -2.06B | -1.89B | -2.19B | -1.87B | -1.97B | -2.02B | -2.32B | -2.03B | -2.35B | -2.00B | -2.13B | -1.98B | -3.57B | -2.15B | -2.27B | -1.93B | -2.10B | 0.30B |
|
Operating Income
|
0.21B | 0.15B | 0.16B | 0.26B | 0.28B | 0.40B | 0.72B | 0.92B | 0.90B | 0.68B | 0.88B | 0.32B | 1.35B | 0.30B | 0.46B | -0.57B | 0.33B | 0.38B | 0.64B | 1.39B | 0.41B | 0.61B | 0.56B | 0.85B | 0.26B | 0.42B | 0.60B | 1.30B | 0.41B | 0.34B | 0.04B | -0.03B | -1.26B | -0.06B | -0.45B | -2.32B | -0.04B | 0.02B | 0.36B | -0.20B | 0.53B | 0.40B | -0.44B | 0.64B | 0.45B | 0.40B | 0.97B | 1.28B | 0.63B | 0.69B | 1.02B | 1.34B | 0.51B | 0.75B | 0.68B | 0.73B | 0.29B | -0.03B | -2.68B | 0.55B | 0.40B | -1.27B | 0.55B | 0.74B | 0.56B | 0.66B | -2.72B |
|
EBIT
|
0.21B | 0.15B | 0.16B | 0.26B | 0.28B | 0.40B | 0.72B | 0.92B | 0.90B | 0.68B | 0.88B | 0.32B | 1.35B | 0.30B | 0.46B | -0.57B | 0.33B | 0.38B | 0.64B | 1.39B | 0.41B | 0.61B | 0.56B | 0.85B | 0.26B | 0.42B | 0.60B | 1.30B | 0.41B | 0.34B | 0.04B | -0.03B | -1.26B | -0.06B | -0.45B | -2.32B | -0.04B | 0.02B | 0.36B | -0.20B | 0.53B | 0.40B | -0.44B | 0.64B | 0.45B | 0.40B | 0.97B | 1.28B | 0.63B | 0.69B | 1.02B | 1.34B | 0.51B | 0.75B | 0.68B | 0.73B | 0.29B | -0.03B | -2.68B | 0.55B | 0.40B | -1.27B | 0.55B | 0.74B | 0.56B | 0.66B | -2.72B |
|
Non Operating Investment Income
|
| | | | | | | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.15B | 0.00B | 0.04B | 0.04B | 0.04B | 0.06B | 0.02B | 0.02B | 0.05B | 0.16B | 0.19B | 0.06B | 0.04B | 0.09B | 0.06B | 0.07B | 0.03B | 0.05B | 0.10B | 0.03B | 0.06B | 0.04B | 0.06B | 0.02B | 0.08B | -0.03B | 0.02B | -0.01B | -0.01B | 0.02B | -0.03B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.01B | 0.03B | -0.03B | -0.03B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.05B | -0.01B | -0.04B | 221.31 | -0.06B | -0.08B | -0.04B | -0.06B | -0.05B | -0.10B | -0.15B | -0.11B | -0.04B | -0.13B | -0.04B | -0.08B | -0.09B | -0.09B | -0.09B | -0.05B | -0.09B | -0.07B | -0.08B | -0.09B | -0.09B | -0.03B | -0.10B | -0.07B | -0.04B | -0.08B | -0.04B | -0.08B | -0.04B | 0.01B | -0.02B | -0.05B | -0.06B | -0.09B | -0.07B | -0.08B | -0.07B | -0.05B | -0.07B | -0.01B | -0.09B | 0.03B | 0.01B | -0.01B | -0.06B | -0.05B | -0.07B | -0.11B | -0.07B | -0.08B | -0.05B | -0.04B | -0.09B | -0.04B | -0.07B | -0.09B | -0.05B | -0.03B | -0.05B | -0.04B | -0.01B | 0.00B | -0.03B |
|
EBT
|
0.31B | 0.14B | 0.16B | 0.20B | 0.25B | 0.38B | 0.70B | 0.88B | 0.90B | 0.73B | 0.91B | 0.27B | 1.35B | 0.26B | 0.48B | -0.58B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.47B | 0.35B | -0.51B | 0.63B | 0.35B | 0.43B | 0.99B | 1.27B | 0.56B | 0.64B | 0.95B | 1.23B | 0.44B | 0.67B | 0.63B | 0.69B | 0.20B | -0.07B | -2.74B | 0.46B | 0.35B | -1.30B | 0.51B | 0.70B | 0.55B | 0.66B | -2.75B |
|
Tax Provisions
|
| | | | | | | -670.81B | | | | -822.96B | | | | -638.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 1.08B | 0.00B | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.22B | 0.10B | 0.11B | 0.10B | 0.18B | 0.27B | 0.49B | 0.65B | 0.63B | 0.51B | 0.59B | 0.22B | 1.30B | 0.17B | 0.32B | -0.94B | 0.19B | 0.23B | 0.46B | 0.99B | 0.26B | 0.40B | 0.38B | 0.56B | 0.18B | 0.25B | 0.37B | 0.82B | 0.25B | 0.19B | -0.02B | -0.18B | -1.12B | -0.05B | -0.43B | -2.23B | -0.09B | -0.21B | 0.31B | -0.72B | 0.26B | 0.20B | -0.72B | 0.47B | 236.53 | 0.27B | 0.63B | 0.84B | 0.38B | 0.46B | 0.67B | 1.15B | 0.31B | 0.47B | 0.51B | 0.58B | 0.15B | -0.06B | -2.82B | 0.32B | 0.25B | -1.03B | 0.37B | 0.45B | 0.40B | 0.48B | 1.19B |
|
Equity Income
|
0.21B | 0.22B | 0.18B | 1.65B | 0.04B | 0.44B | 1.39B | 1.45B | 0.07B | 0.13B | 0.10B | 0.88B | 0.19B | 0.17B | 0.54B | 0.43B | 0.01B | 0.01B | -0.01B | 0.39B | 0.40B | -0.02B | 0.37B | -0.00B | -0.00B | 0.00B | -0.01B | 0.14B | 0.00B | 0.00B | 0.00B | 0.09B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.07B | -0.00B | 0.01B | 0.03B | 0.16B | -0.00B | -0.02B | 0.01B | -0.01B | 0.01B | 0.01B | 0.02B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.11B | 0.12B | -0.00B | 0.01B |
|
Net Income - Minority
|
-0.02B | -0.01B | -0.01B | -0.07B | -0.00B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | -0.01B | 0.06B | 0.00B | 0.02B | -0.02B | 0.01B | -0.00B | 0.02B | -0.01B | 0.05B | -0.02B | 0.01B | 0.00B | 0.03B | -0.00B | 0.01B | 0.01B | 0.01B | -0.07B | 0.01B | -0.00B | -0.01B | 0.02B | 0.00B | 0.00B | -0.01B | 0.02B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | -0.07B | 0.01B | 0.01B | 0.01B | 0.02B | -0.04B | -0.00B | 0.03B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Income from Continuing Operations
|
0.31B | 0.14B | 0.16B | 0.20B | 0.25B | 0.38B | 0.70B | 671.70B | 0.90B | 0.73B | 0.91B | 823.24B | 1.35B | 0.26B | 0.48B | 637.86B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.47B | 0.35B | -0.51B | 0.63B | 0.34B | 0.41B | 0.98B | 0.19B | 0.56B | 0.64B | 0.95B | 1.23B | 0.44B | 0.67B | 0.63B | 0.69B | 0.20B | -0.07B | -2.74B | 0.46B | 0.35B | -1.30B | 0.51B | 0.70B | 0.55B | 0.66B | -2.75B |
|
Consolidated Net Income
|
0.31B | 0.14B | 0.16B | 0.20B | 0.25B | 0.38B | 0.70B | 671.70B | 0.90B | 0.73B | 0.91B | 823.24B | 1.35B | 0.26B | 0.48B | 637.86B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.47B | 0.35B | -0.51B | 0.63B | 0.34B | 0.41B | 0.98B | 0.19B | 0.56B | 0.64B | 0.95B | 1.23B | 0.44B | 0.67B | 0.63B | 0.69B | 0.20B | -0.07B | -2.74B | 0.46B | 0.35B | -1.30B | 0.51B | 0.70B | 0.55B | 0.66B | -2.75B |
|
Income towards Parent Company
|
0.29B | 0.13B | 0.15B | 0.13B | 0.25B | 0.36B | 0.70B | 671.70B | 0.90B | 0.73B | 0.91B | 823.24B | 1.35B | 0.26B | 0.48B | 637.86B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.25B | 0.18B | -0.65B | 0.46B | 0.22B | 0.25B | 0.60B | 0.87B | 0.38B | 0.44B | 0.67B | 1.14B | 0.32B | 0.46B | 0.50B | 0.57B | 0.15B | -0.07B | -2.84B | 0.32B | 0.25B | -1.04B | 0.37B | 0.44B | 0.39B | 0.47B | -2.09B |
|
Net Income towards Common Stockholders
|
0.29B | 0.13B | 0.15B | 0.13B | 0.25B | 0.36B | 0.70B | 671.70B | 0.90B | 0.73B | 0.91B | 823.24B | 1.35B | 0.26B | 0.48B | 637.86B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.16B | 0.41B | 0.77B | 0.27B | 0.23B | 0.43B | 0.39B | 0.19B | -1.13B | -1.20B | -1.73B | -3.92B | -0.10B | -0.31B | 0.31B | -0.72B | 0.25B | 0.43B | -0.65B | 0.46B | 0.22B | 0.25B | 0.60B | 0.87B | 0.38B | 0.82B | 1.46B | 2.56B | 0.32B | 0.76B | 1.20B | 1.75B | 0.15B | 0.08B | -2.84B | -2.48B | 0.25B | -1.04B | -0.46B | 0.44B | 0.39B | 0.90B | 2.09B |
|
EPS (Basic)
|
| | | 0.04 | | | | 205.20 | | | | 251.50 | | | | 194.86 | | | | 0.41 | | | | 0.24 | | | | 0.08 | | | | 0.06 | | | | -1.16 | | | | -0.22 | | | | 0.14 | | | | 0.26 | | | | 0.77 | | | | 0.52 | | | | -0.75 | | | | 0.13 | | | |
|
EPS (Weighted Average and Diluted)
|
0.75 | 0.33 | 0.34 | | 0.56 | | | | 1.80 | | 1.82 | | | | 0.99 | | | | | | | 1.16 | | | 0.40 | 1.04 | 1.98 | | 0.00B | 0.00B | 0.00B | | -3.04 | -3.18 | -4.24 | | -0.25 | -0.82 | 0.83 | -1.97 | 0.70 | 1.21 | -1.87 | 1.33 | 0.65 | 0.74 | 1.61 | 2.26 | 0.96 | 2.06 | 3.79 | 6.81 | 0.88 | 2.23 | 3.80 | 5.62 | 0.45 | 0.25 | -9.19 | -7.93 | | -3.33 | -1.43 | 1.43 | | 2.61 | 5.94 |
|
Shares Outstanding (Weighted Average)
|
| | | 3.27B | | | | 3.27B | | | | 3.27B | | | | 3.27B | | | | 3.31B | | | | 3.31B | | | | 3.31B | | | | 3.35B | | | | 3.38B | | | | 3.33B | | | | 3.33B | | | | 3.33B | | | | 3.33B | | | | 3.33B | | | | 3.33B | | | | 3.34B | | | |
|
Shares Outstanding (Diluted Average)
|
0.38B | 0.41B | 0.44B | | 0.45B | | | | 0.50B | | 0.50B | | | | 0.48B | | | | | | | 0.50B | | | 0.39B | 0.39B | 0.39B | | 71.03 | 131.63 | 118.59 | | 0.37B | 0.38B | 0.41B | | 0.41B | 0.38B | 0.37B | 0.37B | 0.36B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.38B | 0.39B | 0.40B | 0.40B | 0.39B | 0.38B | 0.36B | 0.34B | 0.32B | 0.31B | 0.32B | 0.32B | 0.31B | 0.31B | | 0.31B | 0.32B | 0.31B | | 0.35B | 0.35B |
|
EBITDA
|
0.54B | 0.15B | 0.16B | 0.26B | -0.14B | 0.40B | 0.72B | 2.09B | 0.90B | 0.68B | 0.88B | -1.05B | 1.35B | 0.30B | 0.46B | -0.57B | 0.33B | 0.10B | -0.00B | 1.39B | 0.13B | 0.75B | 0.75B | 0.24B | 0.42B | -0.18B | 0.60B | 1.07B | -0.23B | 0.35B | 0.04B | 0.71B | -1.10B | -0.32B | -0.89B | -1.85B | 0.04B | 0.15B | 0.25B | -0.91B | 0.53B | 0.40B | -0.44B | 0.64B | 0.45B | 0.40B | 0.97B | 1.28B | 0.63B | 0.69B | 1.02B | 1.34B | 0.51B | 0.75B | 0.68B | 0.73B | 0.29B | -0.03B | -2.68B | 0.55B | 0.40B | -1.27B | 0.55B | 0.74B | 0.56B | 0.66B | -2.72B |
|
Interest Expenses
|
| | | 0.23B | | | | 0.19B | | | | 0.25B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61% | 3.16% | 0.70% | 85.29% | 0.27% | | | | | | | | | | | | | | | | | | |