|
Revenue
|
5.65B | | 0.17B | 8.07B | 6.88B | 23.64B | -6.32B | 9.26B | 8.07B | 10.35B | 16.62B | 12.15B | 0.08B | 0.08B | 44.97B | 0.07B | 0.06B | 0.06B | -0.21B | 0.06B | 0.14B | 0.11B | -0.30B | 0.09B | 0.11B | 0.11B | 50.37B | 0.09B | 0.06B | 0.08B | 51.50B | 0.06B | 0.08B | 0.07B | 53.41B | 0.07B | 0.07B | 0.10B | 53.04B | 0.08B | 0.07B | 0.08B | 49.62B | 0.10B | 0.08B | 0.08B | 51.53B | 0.09B | 0.08B | 0.10B | 50.45B | 0.09B | 0.14B | 0.13B | 0.53B | 0.12B | 0.12B | 0.14B | 0.57B | 0.13B | 14.58B | 18.92B | 0.51B | 0.10B | 15.29B | 19.52B |
|
Cost of Revenue
|
| | | | | | | 10.26B | 9.35B | 9.61B | 20.05B | 0.07B | 0.08B | 0.09B | 44.36B | 0.07B | 0.06B | 0.07B | 47.73B | 78.67B | 0.05B | 0.17B | -0.28B | 0.08B | 0.11B | 0.10B | 0.01B | 0.08B | 0.10B | 0.10B | 39.15B | 0.08B | 0.12B | 0.11B | 46.76B | 0.10B | 0.11B | 0.12B | 51.33B | 13.25B | 0.14B | 0.20B | 48.74B | 0.21B | 0.04B | 0.04B | 46.02B | 0.10B | 0.05B | 0.17B | 53.47B | 0.12B | 0.12B | 0.13B | 0.38B | 0.10B | 0.09B | 0.13B | 0.48B | 0.10B | 0.12B | 0.11B | 0.40B | 0.10B | 0.10B | 0.11B |
|
Gross Profit
|
| | | | | | | | | | | 0.14B | -1.40B | 2.09B | -0.23B | 1.02B | -0.58B | 1.86B | 0.57B | 1.56B | 1.31B | 3.22B | 0.96B | 2.46B | 2.41B | 4.17B | 2.52B | 3.44B | 2.84B | 4.60B | 1.43B | 1.75B | 1.31B | 3.01B | 0.30B | 0.45B | -0.04B | 1.79B | -0.55B | -0.00B | 0.31B | 1.55B | -1.20B | 0.84B | 0.91B | 2.51B | 0.93B | 1.06B | -0.06B | -0.18B | -3.84B | -5.93B | -4.57B | -5.11B | -21.84B | -4.31B | -1.18B | 2.09B | -1.12B | 1.50B | 1.47B | 3.06B | 8.21B | 3.08B | 2.09B | 4.65B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05B | | | | 3.31B | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | 0.11B | 0.13B | 0.25B | -0.11B | 0.09B | 0.12B | 0.10B | 0.16B | 0.10B | 0.11B | 0.12B | 0.13B | | | | | 0.03B | | | 0.15B | 0.03B | | | 0.53B | 0.03B | 0.22B | 0.14B | -0.22B | 0.03B | 0.25B | 0.16B | -0.26B | | | | | | | | | 0.04B | | | | 0.04B | | | | | | | | | | | | 0.03B | 0.22B | 0.14B | -0.22B | 0.03B | 0.22B | 0.16B |
|
Selling, General & Administrative
|
| | | | | | | | | | | -0.36B | -0.39B | -0.40B | 2.84B | -0.41B | -0.40B | -0.47B | 3.14B | -0.41B | -0.51B | -0.43B | 3.07B | -0.42B | -0.50B | -0.45B | 3.19B | -0.42B | -0.51B | -0.64B | 3.86B | -0.48B | -0.56B | -0.56B | 4.14B | -0.57B | -0.60B | -0.55B | 3.99B | 0.56B | -0.56B | -0.51B | 3.88B | 0.48B | -0.59B | -0.55B | 4.12B | -0.55B | -0.62B | -0.63B | 4.15B | -0.54B | -0.61B | -0.52B | -2.22B | -0.54B | -0.55B | -0.57B | -2.32B | -0.52B | -0.56B | -0.56B | -2.21B | -0.49B | -0.57B | -0.57B |
|
Other Operating Expenses
|
7.21B | | 20.22B | 8.15B | 7.52B | 23.18B | -7.11B | 10.17B | 9.22B | 29.48B | -7.76B | | | | | 0.36B | | | | 0.14B | -0.14B | | 0.32B | | | | 0.53B | | | | 0.22B | | | 883.81 | 0.00B | 0.00B | 0.34B | -0.09B | -0.24B | 0.17B | 0.17B | 0.38B | -0.71B | 0.57B | -0.22B | -0.24B | | 0.41B | -0.02B | 0.49B | -0.00B | 0.22B | 0.67B | 1.16B | -1.58B | 0.36B | 0.09B | 0.31B | 0.28B | 0.55B | -0.54B | 0.25B | 1.70B | | | |
|
Operating Expenses
|
7.21B | | 20.22B | 8.26B | 7.65B | 23.43B | -7.23B | 10.26B | 9.34B | 29.59B | -7.60B | -0.26B | -0.28B | -0.28B | 2.97B | -0.41B | -0.40B | -0.47B | 3.14B | -0.37B | -0.51B | -0.43B | 3.24B | -0.38B | -0.50B | -0.45B | 3.88B | -0.39B | -0.23B | -0.46B | 3.57B | -0.44B | -0.24B | -0.36B | 3.79B | -0.57B | -0.60B | -0.55B | 3.99B | 3.60B | -0.56B | -0.51B | 3.88B | 3.82B | -0.59B | -0.55B | 4.12B | -0.50B | -0.62B | -0.63B | 4.15B | -0.54B | -0.61B | -0.52B | -2.22B | -0.54B | -0.55B | -0.57B | -2.32B | -0.48B | -0.27B | -0.37B | -2.52B | -0.45B | -0.28B | -0.36B |
|
Operating Income
|
-1.26B | | 0.06B | 0.19B | -0.34B | 1.38B | 0.71B | -0.43B | -0.74B | 1.32B | -2.48B | -0.21B | -1.79B | 1.69B | -0.39B | 0.61B | -0.98B | 1.40B | 0.38B | 1.15B | 0.81B | 2.79B | 0.80B | 2.04B | 1.91B | 3.72B | 2.32B | 3.01B | 2.33B | 3.95B | 1.10B | 1.27B | 0.75B | 2.45B | -0.12B | -0.12B | -0.64B | 1.25B | -0.70B | -0.56B | -0.26B | 1.04B | -1.35B | 0.36B | 0.32B | 1.96B | 1.09B | 0.51B | -0.67B | -0.81B | -3.99B | -6.47B | -5.18B | -5.63B | -24.05B | -4.85B | -1.73B | 1.52B | -3.45B | 0.98B | 0.91B | 2.51B | 1.73B | 2.59B | 1.53B | 4.08B |
|
EBIT
|
-1.26B | | 0.06B | 0.19B | -0.34B | 1.38B | 0.71B | -0.43B | -0.74B | 1.32B | -2.48B | -0.21B | -1.79B | 1.69B | -0.39B | 0.61B | -0.98B | 1.40B | 0.38B | 1.15B | 0.81B | 2.79B | 0.80B | 2.04B | 1.91B | 3.72B | 2.32B | 3.01B | 2.33B | 3.95B | 1.10B | 1.27B | 0.75B | 2.45B | -0.12B | -0.12B | -0.64B | 1.25B | -0.70B | -0.56B | -0.26B | 1.04B | -1.35B | 0.36B | 0.32B | 1.96B | 1.09B | 0.51B | -0.67B | -0.81B | -3.99B | -6.47B | -5.18B | -5.63B | -24.05B | -4.85B | -1.73B | 1.52B | -3.45B | 0.98B | 0.91B | 2.51B | 1.73B | 2.59B | 1.53B | 4.08B |
|
Non Operating Investment Income
|
| 0.93B | | | | | 0.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | 0.00B | 0.00B | 0.00B | -0.00B | | | -748.00 | 0.00B | -0.31B | -0.13B | -0.31B | -0.00B | -0.54B | 0.52B | -0.40B | -0.00B | | | |
|
Interest & Investment Income
|
| | | 0.03B | 0.02B | 0.07B | 0.40B | 0.03B | 0.03B | 0.04B | 0.91B | -0.04B | 0.19B | 0.35B | 0.51B | -0.05B | 0.26B | 0.67B | 0.23B | 0.26B | 0.66B | 0.42B | 0.39B | 0.17B | 0.25B | 0.70B | -0.07B | 0.29B | 0.18B | 0.61B | -0.21B | -0.05B | 0.41B | 0.18B | 1.52B | -0.05B | 0.78B | 0.18B | 0.86B | 0.27B | 0.30B | 0.42B | -0.12B | 0.67B | 0.34B | 0.32B | 0.68B | -0.05B | 0.13B | 0.56B | 1.32B | 0.24B | 0.78B | 1.29B | 1.52B | 0.55B | 0.24B | 0.50B | -0.16B | 0.74B | 0.53B | 0.83B | 1.59B | 0.29B | 1.28B | 0.56B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | 0.08B | 0.08B | 0.09B | 0.47B | 0.07B | 0.07B | 0.08B | 0.41B | 0.11B | 0.09B | 0.09B | 7.18B | 0.08B | 0.09B | 0.10B | -0.20B | 0.07B | 0.10B | 0.07B | 0.45B | 0.08B | 0.09B | 0.07B | -0.78B | 0.07B | 0.08B | 0.12B | -0.77B | 0.07B | 0.09B | | | | | | | | | | | 0.01B | | 0.05B | -0.04B | 0.02B | 0.01B | 0.06B | -0.03B | 0.07B | 0.01B | 0.17B |
|
Non Operating Income
|
| | | | | | | | | -0.24B | -0.36B | 0.00B | -0.30B | 0.24B | -0.09B | 0.02B | -0.04B | 0.01B | -0.05B | 0.00B | -0.02B | 0.00B | -0.01B | -0.03B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | -0.03B | -0.00B | 0.14B | 0.05B | -0.64B | 0.07B | -0.56B | -0.01B | -0.05B | -0.35B | -0.75B | 0.05B | 0.07B | 0.00B | -0.11B | 0.02B | -0.00B | 0.05B | -0.06B | 0.01B | 0.05B | -0.01B | 0.15B | -0.01B | -0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | -0.05B | | | |
|
EBT
|
-0.80B | | 0.35B | -0.13B | -0.87B | 0.21B | 1.14B | -0.54B | -1.19B | 0.42B | -2.33B | -0.40B | -2.06B | 1.23B | -2.44B | 0.19B | -1.56B | 1.20B | -0.19B | 0.84B | 0.42B | 2.33B | 0.47B | 1.87B | 1.58B | 10.70B | 2.07B | 2.93B | 2.07B | 3.68B | 0.42B | 1.21B | 0.52B | 1.93B | -0.49B | -0.24B | -1.58B | 0.99B | -1.02B | -0.71B | -0.64B | 0.26B | -1.73B | 0.12B | 0.18B | 1.63B | 0.98B | 0.30B | -0.88B | -1.15B | -4.30B | -6.73B | -5.42B | -6.08B | -24.93B | -5.38B | -2.25B | 0.95B | -5.73B | 0.56B | 0.25B | 2.20B | 0.88B | 2.23B | 1.19B | 3.86B |
|
Tax Provisions
|
-0.17B | 0.30B | 0.12B | -0.06B | | -0.10B | -0.64B | -0.06B | -0.21B | 0.15B | -0.62B | 0.06B | -0.52B | -0.39B | 0.82B | -0.04B | | -0.32B | 0.78B | -0.32B | -0.23B | -0.80B | -0.03B | -0.76B | -0.36B | -2.74B | 8.36B | -1.12B | -0.55B | -1.06B | 5.65B | -0.43B | -0.20B | -0.58B | 3.20B | 0.01B | 0.72B | -0.33B | -1.11B | | | -0.05B | -1.11B | -0.08B | -0.01B | -0.58B | 1.51B | -0.19B | 0.29B | 0.26B | -1.92B | 1.81B | | 1.67B | -11.64B | 1.53B | 0.80B | -0.32B | 2.15B | -0.11B | -0.17B | -0.81B | -1.17B | -0.60B | 1.59B | -1.13B |
|
Profit After Tax
|
-0.63B | | 0.23B | -0.21B | -0.70B | -0.11B | 0.98B | -0.49B | -0.98B | 0.27B | -1.71B | -0.45B | -1.54B | 0.85B | -1.62B | 0.15B | -1.42B | 0.88B | 0.59B | 0.53B | 0.19B | 1.53B | 0.44B | 1.11B | 1.22B | 7.96B | 1.36B | 1.81B | 1.52B | 2.62B | 0.24B | 0.78B | 0.32B | 1.35B | -1.22B | -0.23B | -0.85B | 0.66B | -0.66B | -0.68B | -0.35B | 0.20B | -1.13B | 0.05B | 0.17B | 1.05B | 0.72B | 0.10B | -0.59B | -0.89B | -3.08B | -4.92B | -3.85B | -4.40B | -17.99B | -3.85B | -1.45B | 0.63B | -3.58B | 0.45B | 0.08B | 1.39B | 0.83B | 1.63B | 0.84B | 2.74B |
|
Equity Income
|
| | 0.05B | | | | 0.08B | 0.13B | 0.02B | -0.04B | 0.00B | 0.08B | 0.08B | -0.03B | 0.05B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.19B | | | 0.12B | 0.17B |
|
Net Income - Minority
|
| -0.27B | -0.02B | 0.22B | 0.94B | 0.16B | 0.11B | 0.49B | 1.51B | 1.27B | 2.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | 0.41B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.01B | 0.04B | 0.03B | 0.06B | -0.00B | 0.04B | 0.22B | -0.20B | -0.00B | 0.07B | 0.01B | 0.04B | 0.00B | 0.01B | -0.00B | 0.07B | 0.03B | 0.03B | 0.04B | 0.04B | 0.01B | 0.04B | 0.03B | 0.02B | 0.00B | 0.03B | 0.03B | 0.01B | 0.04B | 0.03B | 0.01B | 0.02B | 0.00B | 1.29B | 0.03B | -0.02B | 0.04B | 0.02B | 0.06B | 0.07B | 0.03B | 0.01B | 0.04B | 0.08B | 0.04B | 1.05B | 0.02B | 0.13B | 0.80B | 0.82B | 0.86B |
|
Income from Continuing Operations
|
-0.63B | | 0.23B | -0.07B | -0.87B | 0.31B | 1.78B | -0.49B | -0.98B | 0.27B | -1.71B | -0.45B | -1.54B | 1.62B | -3.26B | 0.24B | -1.56B | 1.52B | -0.96B | 1.16B | 0.65B | 3.13B | 0.51B | 2.63B | 1.94B | 13.44B | -6.29B | 4.05B | 2.62B | 4.74B | -5.24B | 1.63B | 0.72B | 2.51B | -3.70B | -0.26B | -2.30B | 1.32B | 0.09B | -0.71B | -0.64B | 0.31B | -0.61B | 0.20B | 0.19B | 2.21B | -0.54B | 0.49B | -1.17B | -1.42B | -2.38B | -8.54B | -5.42B | -7.75B | -13.28B | -6.91B | -3.05B | 1.27B | -7.88B | 0.66B | 0.43B | 3.01B | 2.06B | 2.83B | -0.40B | 4.99B |
|
Consolidated Net Income
|
-0.63B | | 0.23B | -0.07B | -0.87B | 0.31B | 1.78B | -0.49B | -0.98B | 0.27B | -1.71B | -0.45B | -1.54B | 1.62B | -3.26B | 0.24B | -1.56B | 1.52B | -0.96B | 1.16B | 0.65B | 3.13B | 0.51B | 2.63B | 1.94B | 13.44B | -6.29B | 4.05B | 2.62B | 4.74B | -5.24B | 1.63B | 0.72B | 2.51B | -3.70B | -0.26B | -2.30B | 1.32B | 0.09B | -0.71B | -0.64B | 0.31B | -0.61B | 0.20B | 0.19B | 2.21B | -0.54B | 0.49B | -1.17B | -1.42B | -2.38B | -8.54B | -5.42B | -7.75B | -13.28B | -6.91B | -3.05B | 1.27B | -7.88B | 0.66B | 0.43B | 3.01B | 2.06B | 2.83B | -0.40B | 4.99B |
|
Income towards Parent Company
|
-0.63B | -0.27B | 0.22B | 0.15B | 0.06B | 0.46B | 1.89B | -0.49B | -1.00B | 0.25B | -1.97B | -0.49B | -1.72B | 0.83B | -1.57B | 0.16B | -1.45B | 0.85B | 0.74B | 1.16B | 0.15B | 3.13B | 0.51B | 2.63B | 1.94B | 13.44B | -6.29B | 4.05B | 2.62B | 4.74B | -5.24B | 0.75B | 0.36B | 1.37B | -1.25B | -0.26B | -0.88B | 0.63B | -0.69B | -0.72B | -0.43B | 0.19B | -1.06B | -0.05B | 0.14B | 1.04B | 0.51B | 0.27B | -0.62B | -0.90B | -3.08B | -4.94B | -3.85B | -4.42B | -18.02B | -3.94B | -1.45B | 0.82B | -3.82B | 0.65B | 0.08B | 1.36B | 2.92B | 1.61B | -0.40B | 2.91B |
|
Net Income towards Common Stockholders
|
-0.63B | -0.27B | 0.22B | 0.15B | 0.06B | 0.46B | 1.89B | -0.49B | -1.00B | 0.25B | -1.97B | -0.49B | -1.72B | 0.83B | -1.57B | 0.16B | -1.45B | 0.85B | 0.74B | 1.16B | 0.15B | 3.13B | 0.51B | 2.63B | 1.94B | 13.44B | -6.29B | 4.05B | 2.62B | 4.74B | -5.24B | 0.75B | 0.36B | 1.37B | -1.25B | -0.26B | -0.88B | 0.63B | -0.69B | -0.72B | -0.43B | 0.19B | -1.06B | -0.05B | 0.14B | 1.04B | 0.51B | 0.27B | -0.62B | -0.90B | -3.08B | -4.94B | -3.85B | -4.42B | -18.02B | -3.94B | -1.45B | 0.82B | -3.82B | 0.65B | 0.08B | 1.36B | 2.92B | 1.61B | -0.40B | 2.91B |
|
EPS (Basic)
|
| | | | | | | | | | | | | 623.05 | | 785.04 | | 622.83 | 0.00B | | 140.30 | | 0.00B | | | | -0.00B | | | | -0.00B | 642.16 | 221.12 | 371.00 | -686.30 | | | 641.83 | | | | 642.04 | | -0.00B | 563.43 | 556.66 | 182.64 | 0.00B | | | | | | -6.88 | -28.07 | | | 866.71 | | 979.82 | | 479.48 | | 641.92 | | 689.26 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | 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 | | 0.00B | | 0.00B | | 0.00B | | 0.00B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-1.26B | | 0.06B | 0.19B | -0.34B | 1.38B | 0.71B | -0.43B | -0.74B | 1.32B | -2.48B | -0.46B | -1.72B | 0.69B | -1.64B | 0.12B | -1.19B | 0.85B | 0.56B | 0.50B | 0.15B | 1.51B | 0.42B | 1.09B | 1.19B | 7.92B | 1.34B | 1.78B | 1.49B | 2.60B | 0.24B | 0.59B | 0.39B | 1.41B | -1.25B | 0.03B | -0.84B | 0.60B | -0.71B | -0.02B | -0.40B | 0.20B | -1.13B | -0.00B | 0.11B | 1.00B | 0.51B | 0.07B | -0.61B | -0.90B | -3.09B | -4.61B | -3.45B | -3.81B | -5.72B | -3.92B | -1.37B | 0.85B | -3.75B | 0.69B | 0.05B | 1.05B | 3.05B | 1.52B | 0.81B | 2.95B |
|
Interest Expenses
|
0.35B | | 1.15B | 0.44B | 0.41B | 1.25B | -0.36B | 0.46B | 0.51B | 0.48B | 0.76B | -0.58B | -0.62B | -0.83B | -0.94B | -0.98B | -0.92B | -0.97B | -0.80B | -0.75B | -1.25B | -1.00B | -0.88B | -0.62B | -0.71B | -1.08B | 4.95B | -0.60B | -0.53B | -0.99B | 4.04B | -1.14B | -0.68B | -0.58B | 4.64B | -0.57B | -1.16B | -0.57B | 3.91B | -0.62B | -0.70B | -0.94B | 1.06B | -1.20B | -0.56B | -0.59B | 1.25B | -0.94B | -0.42B | -1.02B | 1.55B | 0.47B | -1.32B | -1.99B | -3.50B | -1.33B | -0.96B | -1.28B | -4.06B | -1.51B | -1.30B | -1.42B | -5.41B | -0.85B | -1.76B | -1.16B |
|
Tax Rate
|
21.32% | | 33.26% | 43.45% | | -48.97% | -56.78% | 10.53% | 17.37% | 35.89% | 26.73% | -14.86% | 25.28% | -31.38% | -33.67% | -22.89% | | -26.85% | -417.58% | -37.77% | -55.31% | -34.25% | -6.83% | -40.58% | -22.59% | -25.64% | 404.36% | -38.36% | -26.48% | -28.69% | 1,360.31% | -35.23% | -38.46% | -30.07% | -650.34% | -4.56% | -45.97% | -33.50% | 108.83% | | | -21.37% | 64.59% | -63.02% | -6.84% | -35.44% | 154.67% | -65.82% | -32.72% | -23.00% | 44.61% | -26.89% | | -27.56% | 46.71% | -28.35% | -35.56% | -33.20% | -37.57% | -19.23% | -67.23% | -36.85% | -133.22% | -26.92% | 133.88% | -29.15% |