|
Revenue
|
| 53.25B | 19.26B | 5.13B | 22.90B | 43.74B | 12.49B | 14.23B | -2.87B | 16.21B | 18.66B | 6.93B | 18.08B | 36.38B | 28.09B | 6.15B | 13.37B | 25.76B | 12.52B | 10.89B | 12.55B | 27.64B | 14.40B | 3.54B | 2.95B | 26.76B | 10.08B | 16.37B | 18.75B | 26.33B | 5.46B | 16.44B | 6.05B | 22.52B | 3.45B | 16.08B | 6.11B | 10.05B | 17.02B | 12.95B | 13.14B | 24.71B | 16.27B | -7.23B | 17.16B | 29.44B | 9.48B | 17.74B | 37.34B | 24.10B | 0.31B | 14.81B | -5.98B | 7.80B | 11.32B | 6.99B | 17.35B | 25.46B | 14.36B | -3.08B | 16.39B | 11.71B | | -2.90B | | -3.84B |
|
Gross Profit
|
| | | | | | 8.08B | | -7.02B | 11.95B | 14.63B | | 14.16B | | 24.34B | | 9.51B | 22.19B | 8.71B | | | 14.45B | | | | 14.15B | | | | 16.27B | 3.03B | 13.82B | 3.43B | 16.99B | 0.65B | 13.33B | 3.51B | 7.28B | 14.47B | 10.44B | 5.96B | 19.60B | 13.86B | -9.49B | 14.76B | 26.76B | 6.93B | | 34.76B | 21.36B | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 0.54B | | | | 0.87B | | | | 1.50B | | | | 1.74B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
| 0.48B | | | | 0.77B | | | | 0.91B | | | | 0.88B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 9.39B | | | | 9.87B | | | | 8.72B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Rent Expense
|
| 1.04B | | | | 0.96B | | | | 0.82B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| 0.47B | -0.68B | 0.75B | | 0.08B | -0.53B | 0.57B | | 0.19B | | | | 0.35B | | | | | | | | | | | | | | | | | -0.19B | -0.21B | -0.19B | -0.40B | -0.19B | -0.33B | -0.31B | -0.34B | -0.16B | -0.07B | -0.35B | -0.37B | -0.08B | -0.09B | -0.20B | -0.31B | -0.24B | | -0.18B | -0.77B | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| -37.55B | -4.59B | -4.39B | -5.15B | -0.58B | -4.73B | -5.69B | -5.39B | -36.77B | -4.94B | -5.62B | -6.33B | -27.74B | -4.66B | -5.48B | -5.66B | -24.81B | -4.82B | -5.52B | -5.83B | -22.00B | -4.83B | -6.53B | -4.43B | -23.35B | -3.71B | -4.19B | -4.65B | -15.26B | -3.06B | -4.35B | -3.08B | -16.46B | -3.49B | -4.24B | -3.13B | -7.03B | -3.24B | -3.84B | -4.87B | -15.92B | -2.87B | -2.85B | -8.86B | -12.56B | -2.97B | -3.59B | -9.74B | -13.79B | -3.13B | -2.63B | -3.08B | -5.65B | -2.80B | -3.09B | -9.45B | -13.43B | -3.43B | -3.47B | -10.47B | -7.89B | -3.61B | -3.43B | -4.74B | -4.00B |
|
Operating Expenses
|
| -26.11B | -5.26B | -3.64B | -5.15B | -20.96B | -5.26B | -5.12B | -5.39B | -25.54B | -4.94B | -5.62B | -6.33B | -25.65B | -4.66B | -5.48B | -5.66B | -24.81B | -4.82B | -5.52B | -5.83B | -22.00B | -4.83B | -6.53B | -4.43B | -23.35B | -3.71B | -4.19B | -4.65B | -15.26B | -3.26B | -4.56B | -3.27B | -16.86B | -3.68B | -4.57B | -3.44B | -7.37B | -3.40B | -3.91B | -5.21B | -16.29B | -2.95B | -2.94B | -9.06B | -12.87B | -3.21B | -3.59B | -9.92B | -14.56B | -3.13B | -2.63B | -3.08B | -5.65B | -2.80B | -3.09B | -9.45B | -13.43B | -3.43B | -3.47B | -10.47B | -7.89B | -3.61B | -3.43B | -4.74B | -4.00B |
|
Operating Income
|
| | | | | | 13.34B | | -1.64B | 37.49B | 19.58B | | 20.49B | | 29.01B | | 15.17B | 46.99B | 13.53B | | | 36.45B | | | | 37.50B | | | | 31.53B | 6.28B | 18.38B | 6.70B | 33.84B | 4.33B | 17.90B | 6.96B | 14.66B | 17.87B | 14.36B | 11.17B | 35.89B | 16.82B | -6.55B | 23.82B | 39.63B | 10.14B | | 44.68B | 35.92B | | | | | | | | | | | | | | | | |
|
EBIT
|
| | -5.62B | -4.07B | -6.22B | -26.09B | 13.34B | -5.66B | -1.64B | 37.49B | 19.58B | -7.00B | 20.49B | -26.39B | 29.01B | -3.78B | 15.17B | 46.99B | 13.53B | -4.66B | -1.98B | 36.45B | -1.58B | -1.91B | 0.28B | 37.50B | -1.21B | 0.06B | -2.24B | 31.53B | 6.28B | 18.38B | 6.70B | 33.84B | 4.33B | 17.90B | 6.96B | 14.66B | 17.87B | 14.36B | 11.17B | 35.89B | 16.82B | -6.55B | 23.82B | 39.63B | 10.14B | 2.81B | 44.68B | 35.92B | 2.18B | 1.92B | 2.38B | -1.99B | 2.75B | 2.01B | | -6.04B | 2.07B | 2.14B | 6.69B | -8.95B | 1.91B | 2.65B | 1.58B | 2.64B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 19.18B | 11.47B | 10.91B | 10.91B | 23.19B | 10.65B | 11.07B | 11.07B | 20.24B | 9.54B | 10.54B | 8.18B | 17.37B | 8.37B | 8.24B | 8.08B | 16.86B | 8.14B | 8.09B | 7.96B | 15.02B | 6.86B | 6.82B | 6.67B | 13.11B | 6.10B | 6.06B | 5.45B | 10.12B | 4.81B | 5.08B | 5.30B | 10.81B | | | | 10.70B | | | | 10.88B | | | | 8.89B | | | | 9.05B | | | | 11.98B | | | | 18.62B | | | | 20.35B | | | | |
|
EBT
|
| | 1.13B | 0.86B | 1.04B | 0.44B | -0.43B | 0.36B | -0.98B | -5.57B | 0.44B | -1.17B | -0.20B | -0.97B | 3.17B | 0.14B | -0.68B | -2.78B | 2.27B | -0.85B | 1.26B | 1.42B | 1.84B | -0.03B | 1.49B | 0.68B | 0.94B | 2.59B | 1.07B | 5.27B | 2.05B | 1.58B | 2.55B | 3.63B | 2.23B | 2.06B | 2.37B | 3.66B | 2.09B | 1.66B | 0.06B | 1.92B | 0.09B | -0.84B | 0.56B | 2.41B | 2.62B | 2.81B | 2.80B | 4.04B | 2.18B | 1.92B | 2.38B | 1.92B | 2.75B | 2.01B | | 4.51B | 2.07B | 2.14B | 6.69B | 3.40B | 1.91B | 2.65B | 1.58B | 2.64B |
|
Tax Provisions
|
| | | | | | | | | 0.05B | | | | 0.06B | | | | 0.40B | | | | | | | | | | | | -2.14B | -0.51B | -0.63B | -0.63B | -2.29B | -0.63B | -0.47B | -0.55B | -0.84B | | | | | 0.52B | 0.27B | 0.35B | 0.21B | -0.69B | 0.64B | -0.65B | -1.37B | -0.56B | -0.36B | -0.51B | -0.18B | -0.75B | -0.48B | -1.76B | -2.46B | -0.52B | -0.59B | -1.78B | -0.79B | -0.48B | -0.77B | -0.53B | -0.73B |
|
Profit After Tax
|
| | 1.13B | 0.86B | 1.04B | -0.41B | -0.15B | -3.56B | -0.81B | -4.27B | 0.00B | -1.05B | -0.57B | -2.23B | 2.39B | 0.06B | -2.01B | -1.30B | 1.92B | -0.78B | 1.16B | 1.27B | 1.43B | -0.03B | 1.07B | 0.05B | 0.76B | 1.90B | 0.29B | 3.13B | 5.18B | -2.80B | 5.69B | 4.71B | 6.02B | 6.32B | 5.80B | 2.82B | 1.56B | 5.66B | 16.04B | 1.00B | 5.07B | -4.88B | 0.91B | 4.74B | 1.93B | 3.45B | 2.21B | 2.72B | 1.62B | 1.57B | 1.87B | 1.73B | 1.99B | 1.53B | | 3.29B | 1.54B | 1.55B | 4.91B | 2.61B | 1.43B | 1.88B | 1.05B | 1.91B |
|
Equity Income
|
| -1.23B | -0.04B | -0.05B | -0.06B | -0.14B | 0.02B | 0.01B | 0.01B | 0.02B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-2.49B | 74.50B | | -69.82B | | 118.33B | | 120.26B | -73.57B | 119.36B | -72.42B | -72.74B | -71.48B | 122.38B | | -66.60B | | 126.00B | | -66.63B | | 124.57B | | -64.68B | | 117.08B | | -61.97B | | -53.48B | | -54.32B | -56.76B | -57.82B | | -58.45 | -54.75 | -55.85 | -57.02 | -55.83 | -52.45B | -53.61B | -59.73 | -53.06B | -55.88B | -57.15B | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 0.21B | 0.05B | 0.05B | 0.01B | -0.01B | 0.02B | 0.03B | 0.03B | 0.07B | 0.01B | 0.04B | 0.03B | 0.08B | 0.02B | 0.00B | 0.01B | 0.03B | 0.02B | 0.03B | 0.04B | 0.08B | 0.05B | 0.03B | 0.04B | 0.07B | 0.04B | 0.05B | 0.02B | 0.05B | 0.02B | 0.03B | 0.01B | 0.07B | 0.02B | 0.03B | 0.06B | 0.08B | 0.02B | 0.02B | 0.03B | 0.06B | 0.02B | 0.01B | 0.06B | 0.07B | 0.02B | 0.04B | 0.05B | 0.08B | 0.03B | 0.02B | 0.04B | 0.06B | 0.02B | 0.03B | | 0.03B | 0.01B | 0.02B | 0.06B | 0.03B | 0.02B | 0.02B | 0.05B | 0.04B |
|
Income from Continuing Operations
|
| | 1.13B | 0.86B | 1.04B | 0.44B | -0.43B | 0.36B | -0.98B | -5.62B | 0.44B | -1.17B | -0.20B | -1.03B | 3.17B | 0.14B | -0.68B | -3.18B | 2.27B | -0.85B | 1.26B | 1.42B | 1.84B | -0.03B | 1.49B | 0.68B | 0.94B | 2.59B | 1.07B | 7.41B | 2.56B | 2.21B | 3.18B | 5.92B | 2.86B | 2.53B | 2.92B | 4.50B | 2.09B | 1.66B | 0.06B | 1.92B | -0.43B | -1.11B | 0.21B | 2.20B | 3.31B | 2.16B | 3.44B | 5.41B | 2.74B | 2.28B | 2.89B | 2.10B | 3.50B | 2.50B | | 6.97B | 2.59B | 2.73B | 8.47B | 4.19B | 2.39B | 3.42B | 2.12B | 3.37B |
|
Consolidated Net Income
|
| | 1.13B | 0.86B | 1.04B | 0.44B | -0.43B | 0.36B | -0.98B | -5.62B | 0.44B | -1.17B | -0.20B | -1.03B | 3.17B | 0.14B | -0.68B | -3.18B | 2.27B | -0.85B | 1.26B | 1.42B | 1.84B | -0.03B | 1.49B | 0.68B | 0.94B | 2.59B | 1.07B | 7.41B | 2.56B | 2.21B | 3.18B | 5.92B | 2.86B | 2.53B | 2.92B | 4.50B | 2.09B | 1.66B | 0.06B | 1.92B | -0.43B | -1.11B | 0.21B | 2.20B | 3.31B | 2.16B | 3.44B | 5.41B | 2.74B | 2.28B | 2.89B | 2.10B | 3.50B | 2.50B | | 6.97B | 2.59B | 2.73B | 8.47B | 4.19B | 2.39B | 3.42B | 2.12B | 3.37B |
|
Income towards Parent Company
|
-2.49B | 74.50B | 1.13B | -68.96B | 1.04B | 118.78B | -0.43B | 120.62B | -74.55B | 113.74B | -71.98B | -73.91B | -71.68B | 121.35B | 3.17B | -66.45B | -0.68B | 122.82B | 1.90B | -0.97B | 0.95B | 1.78B | 1.23B | -0.21B | 0.88B | -0.32B | 0.58B | 1.70B | 0.14B | 2.49B | 1.38B | 0.80B | 1.78B | 4.04B | 1.47B | 1.39B | 1.66B | 2.44B | 1.38B | 1.45B | -0.77B | 3.16B | 0.45B | -0.43B | 0.41B | 1.14B | 1.76B | 3.27B | 2.00B | 2.35B | 1.43B | 1.41B | 1.70B | 1.41B | 1.84B | 1.33B | | 2.93B | 1.36B | 1.36B | 4.36B | 2.28B | 1.27B | 1.69B | 0.83B | 1.73B |
|
Net Income towards Common Stockholders
|
-2.49B | 74.50B | 1.13B | -68.96B | 1.04B | -5.14B | -0.16B | 0.22B | -74.55B | 0.06B | -0.01B | -1.10B | -71.68B | -1.24B | 2.37B | 0.05B | -4.10B | -1.36B | 1.90B | -0.81B | 0.95B | 1.78B | 1.23B | -0.21B | 0.88B | -0.32B | 0.58B | 1.70B | 0.14B | 2.49B | 1.38B | 0.80B | 1.78B | 4.04B | 1.47B | 1.39B | 1.66B | 2.44B | 1.38B | 1.45B | -0.77B | 3.16B | 0.45B | -0.43B | 0.41B | 1.45B | 1.76B | 3.27B | 2.00B | 2.35B | 1.43B | 1.41B | 1.70B | 1.41B | 1.84B | 1.33B | | 2.93B | 1.36B | 1.36B | 4.36B | 2.28B | 1.27B | 1.69B | 0.83B | 1.73B |
|
EPS (Basic)
|
0.00 | 0.00B | | -0.00B | | | | | | | | | | | | | | | 717.50 | | | | 678.33 | | | | | | | | | | | | | 0.00 | 0.00 | | | 0.00 | 0.00 | 0.00 | | -0.12B | | | | 0.05B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | 0.03B | | 0.03B | | |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00B | | -0.00B | | | | | | | | | | | | | | | 717.50 | | | | 678.33 | | | | | | | | | | | | | | | | | 0.00 | | 0.00 | | -0.12B | | 0.07B | | 0.05B | | | | | | | | 0.03B | | 0.06B | | 0.03B | | 0.06B | | 0.03B | | 0.02B |
|
Shares Outstanding (Weighted Average)
|
34,066.95B | 0.01B | | 0.00B | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | 3,950.83B | 6,126.23B | | | 3,473.04B | 2,713.16B | 1,028.58B | | 3.73 | | | | 71.28 | | | | 39.04 | | | | 48.80 | | | | 42.92 | | 80.86 | | 50.69 | | |
|
Shares Outstanding (Diluted Average)
|
34,066.95B | 0.01B | | 0.00B | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | 3,473.04B | | 900.01B | | 3.73 | | 19.81 | | 69.89 | | | | | | | | 47.55 | | 45.92 | | 41.65 | | 37.22 | | 49.36 | | 91.77 |
|
EBITDA
|
| | -5.62B | -4.07B | -6.22B | -26.09B | 13.34B | -5.66B | -1.64B | 37.49B | 19.58B | -7.00B | 20.49B | -26.39B | 29.01B | -3.78B | 15.17B | 46.99B | 13.53B | -4.66B | -1.98B | 36.45B | -1.58B | -1.91B | 0.28B | 37.50B | -1.21B | 0.06B | -2.24B | 31.53B | 6.28B | 18.38B | 6.70B | 33.84B | 4.33B | -7.63B | 6.96B | 14.66B | 17.87B | 14.36B | 11.17B | 35.89B | 16.82B | -6.55B | 23.82B | 39.63B | 10.14B | 2.81B | 44.68B | 35.92B | 2.18B | 1.92B | 2.38B | -1.99B | 2.75B | 2.01B | | -6.04B | 2.07B | 2.14B | 6.69B | -8.95B | 1.91B | 2.65B | 1.58B | 2.64B |
|
Interest Expenses
|
| -31.38B | -6.75B | -4.93B | -7.26B | -26.53B | -6.01B | -6.02B | -4.71B | -21.40B | -7.52B | -5.83B | -4.50B | -25.42B | -7.66B | -3.92B | -5.44B | -22.38B | -3.65B | -3.81B | -3.24B | -13.55B | -3.42B | -1.88B | -1.20B | -9.56B | -2.14B | -2.52B | -3.31B | -9.13B | -1.89B | -1.45B | -1.37B | -6.76B | | | | -1.19B | | | | -8.59B | | | | -4.70B | | | | -2.32B | | | | -3.91B | | | | -10.55B | | | | -12.35B | | | | |
|
Tax Rate
|
| | | | | | | | | -0.96 | | | | -5.78 | | | | -14.25 | | | | | | | | | | | | -40.68 | -25.03 | -39.60 | -24.65 | -63.27 | -28.40 | -22.77 | -23.12 | -23.00 | | | | | 548.65 | -31.80 | 62.90 | 8.81 | -26.40 | 22.97 | -23.11 | -33.93 | -25.82 | -18.55 | -21.39 | -9.61 | -27.39 | -24.04 | | -54.64 | -25.37 | -27.54 | -26.62 | -23.20 | -25.25 | -29.04 | -33.73 | -27.63 |