|
Revenue
|
3.38 | 0.00B | 3,904.11B | 4.08 | 4,223.86B | 4,296.23B | 4,427.61B | 4,589.01B | 9.81B | 17.64B | -0.19B | -0.13B | 5,241.70B | 5,473.31B | 5,524.30B | 3.04B | 4,910.92B | 4.96B | -0.27B | 4.89B | 14.74B | 5.18B | 15.67B | 5.39B | 5.31B | 5.30B | 5.19B | 5.24B | 5.21B | 5.75B | 4.90B | 4.82B | 5.05B | 6.02B | 5.42B | 5.38B | 5.37B | 5.86B | 5.21B | 5.02B | 4.84B | 18.89B | 5.06B | 4.98B | 5.10B | 20.01B | 5.01B | 4.78B | 4.91B | 18.99B | 4.72B | 5.31B | 5.15B |
|
Cost of Revenue
|
0.48 | 0.65 | | 0.71 | 0.84 | 0.82 | 0.97 | | | | | | 0.74 | 0.75 | 0.75 | 0.55 | 0.44 | 0.47 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
2.90 | 0.00B | | 3.36 | 4,223.86B | 4,296.23B | 4,427.61B | | | | | | 5,241.70B | 5,473.31B | 5,524.30B | 3.04B | 4,910.92B | 4.96B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.04 | 0.05 | | 0.07 | 0.05 | 0.06 | 0.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | | | | | | | | 2.24 | 2.35 | 2.46 | 2.44 | 2.16 | 2.19 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.01B | 2.49B | 3.57 | 4.48 | 3.69 | 3.72 | 3.86 | 4.68 | | 15.86B | | | 2.89 | 3.94 | 2.78 | 2.55 | 2.47 | 4.62B | | 4.53B | 0.02B | 4.78B | 14.81B | 5.02B | 4.98B | 0.04B | 4.83B | 4.99B | 0.13B | 0.13B | 0.13B | -0.04B | -0.05B | 0.05B | 0.06B | -0.01B | 0.12B | 0.16B | 0.04B | 0.11B | 0.22B | 0.15B | 0.07B | 0.02B | 4.86B | 0.11B | 0.09B | 0.05B | -0.10B | 0.22B | 4.25B | 4.58B | 4.76B |
|
Operating Expenses
|
3.10 | 2.49B | 3.57 | 4.55 | 3.74 | 3.78 | 3.92 | 4.68 | | 15.86B | | | 5.13 | 6.29 | 5.24 | 4.99 | 4.63 | 4.62B | | 4.53B | 13.82B | 4.78B | 14.81B | 5.02B | 4.98B | 5.36B | 4.83B | 4.99B | 4.95B | 5.73B | 4.58B | 4.54B | 4.81B | 6.02B | 5.02B | 4.95B | 5.04B | 5.52B | 4.69B | 4.65B | 4.51B | 4.96B | 4.68B | 4.54B | 4.86B | 5.21B | 4.63B | 4.42B | 4.57B | 5.53B | 4.25B | 4.58B | 4.76B |
|
Operating Income
|
0.43 | 283.07 | 378.82B | -471.66B | 0.00B | 518.16B | 502.96B | -485.74B | 1.07B | | 1.11B | 0.79B | 115.57B | -929.28B | 284.64B | -0.38B | 285.27B | 0.34B | | 0.37B | 0.92B | 0.40B | 0.86B | 0.37B | 0.33B | -0.06B | 0.36B | 0.25B | 0.26B | 0.02B | 0.32B | 0.28B | 0.25B | -0.00B | 0.40B | 0.42B | 0.33B | 0.34B | 0.52B | 0.37B | 0.34B | 0.32B | 0.38B | 0.44B | 0.25B | 0.03B | 0.38B | 0.36B | 0.34B | 581,522.77B | 0.48B | 0.73B | 0.39B |
|
EBIT
|
0.43 | 283.07 | 378.82B | -471.66B | 0.00B | 518.16B | 502.96B | -485.74B | 1.07B | 0.92B | 1.11B | 0.79B | 115.57B | -929.28B | 284.64B | -0.38B | 285.27B | 0.34B | | 0.37B | 0.92B | 0.40B | 0.86B | 0.37B | 0.33B | -0.06B | 0.36B | 0.25B | 0.26B | 0.02B | 0.32B | 0.28B | 0.25B | -0.00B | 0.40B | 0.42B | 0.33B | 0.34B | 0.52B | 0.37B | 0.34B | 0.32B | 0.38B | 0.44B | 0.25B | 0.03B | 0.38B | 0.36B | 0.34B | 581,522.77B | 0.48B | 0.73B | 0.39B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.02B | 0.04B | 0.03B | 0.07B | | 0.03B | | | | | | | | | | | | 0.06B | -0.02B | 0.02B | 0.22B | -0.03B | -0.02B | 0.14B | 0.05B | 0.08B | 0.10B | 0.11B | 0.14B | -0.16B | 0.20B | 0.02B | 0.03B | -0.19B | 0.17B | 0.06B | 0.20B | -0.16B | -0.05B | 0.28B | 0.34B | -0.12B | 0.14B | 0.10B | 0.13B | -0.12B | 0.19B | 0.16B | -0.04B | -0.22B | -0.03B | 0.25B | 0.02B |
|
Other Non Operating Income
|
0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | | | | | | | | | | | | 0.05B | | | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.00B | -0.17B | 0.13B |
|
Non Operating Income
|
0.40 | 0.27 | 0.47 | 0.20 | 0.27 | 0.23 | 0.19 | 0.28 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.21 | 0.43B | 0.37 | -0.54 | 0.42 | 0.39 | 0.38 | 1.45B | 1.07B | 1.45B | 1.11B | -0.66B | 115.57B | -929.28B | 284.64B | -0.38B | 285.27B | 0.49B | | 0.28B | 0.90B | 0.28B | 0.55B | 0.36B | 0.30B | -0.04B | 0.35B | 0.24B | 0.23B | 0.05B | 0.31B | 0.25B | 0.26B | 0.04B | 0.42B | 0.47B | 0.42B | 0.43B | 0.53B | 0.43B | 0.33B | 0.20B | 0.34B | 0.42B | 0.27B | -0.03B | 0.40B | 0.41B | 0.38B | -0.74B | 0.49B | 0.70B | 0.43B |
|
Tax Provisions
|
0.07 | 0.08 | 0.08 | -0.17 | 0.09 | 0.09 | 0.09 | -0.16 | | | | | 0.02 | -0.25 | -0.02 | -0.05 | 0.11 | 0.12 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.14 | 0.36B | 0.28 | -0.37 | 0.33 | 0.30 | 0.30 | 1.10B | 0.75B | 1.13B | 1.11B | -0.06B | -0.04 | -0.84 | 0.07 | 0.12B | 0.26 | 0.29B | 0.60B | 0.22B | 0.90B | 0.23B | 0.40B | 0.26B | 0.21B | -0.02B | 0.23B | 0.17B | 0.18B | 0.43B | 0.19B | 0.17B | 0.19B | 0.60B | 0.29B | 0.33B | 0.29B | 0.73B | 0.38B | 0.29B | 0.24B | 0.60B | 0.24B | 0.33B | 0.22B | 0.63B | 0.30B | 0.30B | 0.28B | 0.85B | 0.25B | 0.52B | 0.32B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.06B | 0.02B | -0.00B | 0.02B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.03B | 0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B |
|
Net Income - Minority
|
| | | -0.14B | | | | -0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | | | | -92.19 | | | | 16.04 | | | | 38.21 | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | 0.13B | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.14 | 0.43B | 0.28 | -0.37 | 0.33 | 0.30 | 0.30 | 1.45B | 1.07B | 1.45B | 1.11B | -0.66B | 115.57B | -929.28B | 284.64B | -0.38B | 285.27B | 0.49B | | 0.28B | 0.90B | 0.28B | 0.55B | 0.36B | 0.30B | -0.04B | 0.35B | 0.24B | 0.23B | 0.05B | 0.31B | 0.25B | 0.26B | 0.04B | 0.42B | 0.47B | 0.42B | 0.43B | 0.53B | 0.43B | 0.33B | 0.20B | 0.34B | 0.42B | 0.27B | -0.03B | 0.40B | 0.41B | 0.38B | -0.74B | 0.49B | 0.70B | 0.43B |
|
Consolidated Net Income
|
0.14 | 0.43B | 0.28 | -0.37 | 0.33 | 0.30 | 0.30 | 1.45B | 1.07B | 1.45B | 1.11B | -0.66B | 115.57B | -929.28B | 284.64B | -0.38B | 285.27B | 0.15B | | 0.28B | 0.90B | 0.28B | 0.55B | 0.36B | 0.30B | -0.04B | 0.35B | 0.24B | 0.23B | 0.05B | 0.31B | 0.25B | 0.26B | 0.04B | 0.42B | 0.47B | 0.42B | 0.43B | 0.53B | 0.43B | 0.33B | 0.20B | 0.34B | 0.42B | 0.27B | -0.03B | 0.40B | 0.41B | 0.38B | -0.74B | 0.49B | 0.70B | 0.43B |
|
Income towards Parent Company
|
0.14 | 0.43B | 0.28 | -0.14B | 0.33 | 0.30 | 0.30 | 1.30B | 1.07B | 1.45B | 1.11B | -0.66B | 115.57B | -929.28B | 284.64B | -0.38B | 285.27B | 0.27B | | 0.20B | 0.90B | 0.20B | 0.55B | 0.23B | 0.20B | -0.02B | 0.21B | 0.15B | 0.16B | 0.04B | 0.18B | 0.15B | 0.17B | 0.10B | 0.27B | 0.30B | 0.27B | 0.34B | 0.34B | 0.25B | 0.22B | 0.18B | 0.23B | 0.30B | 0.20B | 0.03B | 0.28B | 0.29B | 0.26B | 337.85 | 0.37B | 0.49B | 0.28B |
|
Net Income towards Common Stockholders
|
0.14 | 0.43B | 0.28 | -0.14B | 0.33 | 0.30 | 0.30 | 1.30B | 1.07B | 1.45B | 1.11B | -0.66B | 115.57B | -929.28B | 284.64B | -0.38B | 285.27B | 0.27B | | 0.20B | 0.90B | 0.20B | 0.55B | 0.23B | 0.20B | -0.02B | 0.21B | 0.15B | 0.16B | 0.04B | 0.18B | 0.15B | 0.17B | 0.10B | 0.27B | 0.30B | 0.27B | 0.34B | 0.34B | 0.25B | 0.22B | 0.18B | 0.23B | 0.30B | 0.20B | 0.03B | 0.28B | 0.29B | 0.26B | 337.85 | 0.37B | 0.49B | 0.28B |
|
EPS (Basic)
|
0.00 | 0.00B | 0.00 | -0.00B | | 0.00 | | 0.00B | | 0.00B | 0.00B | | | | | | | 0.52 | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.25 | 0.00B | 0.00B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
0.03 | 0.00B | 0.00 | -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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.25 | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
599.54 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 981.84 | 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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 981.84 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
EBITDA
|
0.98 | 0.95 | 1.08 | 0.26 | 1.09 | 1.13 | 1.11 | 4.39 | 1.07B | 0.92B | 1.11B | 0.79B | 0.89 | -0.20 | 1.10 | 0.31B | 1.05 | 1.10 | | 0.37B | 0.71B | 0.40B | 0.38B | 0.37B | 0.33B | -0.06B | 0.36B | 0.25B | 0.26B | 0.02B | 0.32B | 0.28B | 0.25B | -0.00B | 0.40B | 0.42B | 0.33B | 0.34B | 0.52B | 0.37B | 0.34B | 0.32B | 0.38B | 0.44B | 0.25B | 0.03B | 0.38B | 0.36B | 0.34B | 581,522.77B | 0.48B | 0.73B | 0.39B |
|
Interest Expenses
|
0.07B | 0.07B | 0.10B | 0.16B | | 0.10B | | -0.52B | | -0.53B | | | | | | | | 0.18B | 0.18B | 0.09B | 0.41B | 0.03B | 0.13B | 0.15B | 0.06B | 0.09B | 0.11B | 0.12B | 0.14B | 0.17B | 0.21B | 0.03B | 0.04B | 0.19B | 0.16B | 0.06B | 0.17B | 0.14B | 0.04B | 0.26B | 0.34B | 0.10B | 0.18B | 0.11B | 0.13B | 0.16B | 0.18B | 0.15B | -0.04B | 0.23B | 0.09B | 0.27B | 0.02B |
|
Tax Rate
|
31.66% | 0.00% | 22.86% | 32.02% | 22.07% | 23.93% | 22.47% | 0.00% | | | | | | | | 0.00% | | 0.00% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |