|
Revenue
|
| 3,956.35M | 6,577.31M | 9,060.78M | 1,150.16M | 978.80M | 2,232.14M |
|
Cost of Revenue
|
| 3,948.64M | 6,220.32M | 8,709.50M | 7,750.57M | 6,197.29M | 6,444.25M |
|
Gross Profit
|
| 7.71M | 356.98M | 351.29M | 60.39M | 118.08M | 425.97M |
|
Research & Development
|
| -595.17M | -775.13M | -1043.81M | -971.22M | 784.81M | -845.99M |
|
Selling, General & Administrative
|
22.24M | 34.56M | 55.08M | 93.28M | -1149.68M | 1,060.02M | -834.85M |
|
Other Operating Expenses
|
95.73M | 727.34M | 946.85M | 1,285.97M | -560.06M | 1,113.89M | -1399.09M |
|
Operating Expenses
|
117.97M | 166.73M | 226.80M | 335.44M | -2680.95M | 2,958.72M | -3079.94M |
|
Operating Income
|
| -1143.53M | -1207.25M | -1812.39M | -2251.41M | 2,108.55M | -1739.01M |
|
EBIT
|
-150.94M | -1143.53M | -1207.25M | -1812.39M | -2251.41M | 2,108.55M | -1739.01M |
|
Non Operating Investment Income
|
0.97M | | 2.07M | | | | |
|
Interest & Investment Income
|
17.64M | 11.39M | 11.18M | 11.15M | 80.74M | 78.41M | 27.01M |
|
Other Non Operating Income
|
-15.48M | -5.64M | 27.37M | 14.74M | -334.63M | 57.21M | -19.53M |
|
Non Operating Income
|
0.11M | 0.96M | -1.57M | 14.74M | 23.01M | 100.36M | -6.38M |
|
EBT
|
-150.94M | -159.63M | -137.35M | -244.34M | -2663.91M | 2,165.69M | -1980.57M |
|
Tax Provisions
|
1.46M | 1.30M | 2.16M | 2.44M | -24.47M | -17.96M | 1.52M |
|
Profit After Tax
|
-152.40M | -160.93M | -139.52M | -246.30M | -378.00M | -303.28M | -200.64M |
|
Income from Non-Controlling Interests
|
| | 0.06M | -3.04M | -30.20M | 7.31M | -12.36M |
|
Income from Continuing Operations
|
-152.40M | -160.93M | -139.51M | -246.78M | -2639.44M | 2,183.65M | -1982.09M |
|
Consolidated Net Income
|
-152.40M | -160.93M | -139.51M | -246.78M | -2639.44M | 2,183.65M | -1982.09M |
|
Income towards Parent Company
|
-152.40M | -160.93M | -139.51M | -246.78M | -2639.44M | 2,183.65M | -1982.09M |
|
Preferred Dividend Payments
|
112.43M | 7.20M | 2.87M | | | | |
|
Net Income towards Common Stockholders
|
-264.83M | -256.22M | -186.52M | -253.25M | -2639.44M | -0.31M | -0.27M |
|
EPS (Basic)
|
| -0.09 | -0.06 | -0.07 | -0.73 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | 17.32M | 2.09M | 17.59M |
|
Shares Outstanding (Weighted Average)
|
| 3,003.97M | 3,270.27M | 3,646.38M | 3,608.38M | 3,562.10M | 3,621.90M |
|
EBITDA
|
-91.56M | -151.58M | -219.67M | -267.92M | -285.10M | 2,081.41M | -96.98M |
|
Interest Expenses
|
| -4.92M | -9.45M | -52.04M | -137.81M | 146.03M | -229.71M |
|
Tax Rate
|
| | | | 0.92% | | |