|
Revenue
|
| 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 33.99 | 34.01B | 36.96B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 56.13B | 0.00B | 0.00B | 0.00B | 54.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B |
|
Cost of Revenue
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 15.64B | 16.96B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Gross Profit
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 19.69B | 0.00B | 21.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 31.20B | 0.00B | 0.00B | 0.00B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Research & Development
|
| -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -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 | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Selling, General & Administrative
|
| -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -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 | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | 0.00B | | | | 674.46 | | | | | | | | -634.76 | | | | -0.00B | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -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 | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B |
|
Operating Income
|
| 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 | -0.09B | -324.37 | -0.26B | 0.00B | 0.00B | 0.00B | 0.00B | 891.43 | 0.00B | 40.45 | 0.00B | 0.00B | -0.00B | -0.00B | 331.73 | -0.00B | 340.00 | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
EBIT
|
| 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 | -0.09B | -324.37 | -0.26B | 0.00B | 0.00B | 0.00B | 0.00B | 891.43 | 0.00B | 40.45 | 0.00B | 0.00B | -0.00B | -0.00B | 331.73 | -0.00B | 340.00 | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Interest & Investment Income
|
| 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 | 827.82 | 978.60 | 546.40 | 0.00B | 0.00B | 34.61 | 0.00B | 0.00B | 686.52 | 138.21 | 191.39 | 527.99 | -551.97 | 380.00 | 0.00B | 568.72 | 691.00 | 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 |
|
Other Non Operating Income
|
| | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 674.46 | 0.00B | 664.15 | 924.53 | 0.00B | 0.00B | 0.00B | 0.00B | 753.99 | 982.50 | 0.00B | -352.92 | 0.00B | 0.00B | 411.00 | 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 |
|
EBT
|
| 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 | -655.23 | -840.06 | -0.00B | 899.56 | 389.44 | 490.51 | 0.00B | 202.03 | 864.97 | -265.18 | 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 | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B |
|
Tax Provisions
|
| | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | -504.50 | | | | 186.97 | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
| 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 | -869.37 | -0.00B | -0.00B | 0.00B | -224.82 | 440.38 | 0.00B | 599.23 | -345.54 | -333.72 | 0.00B | 0.00B | -0.00B | -0.00B | -329.40 | -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 |
|
Equity Income
|
| | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -414.44 | -46.18 | -193.89 | 149.53 | -126.54 | -168.28 | -54.67 | -210.02 | -139.81 | -92.14 | -45.62 | -162.71 | 43.05 | -85.91 | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14 | | | | 0.00B | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | 80.12 | -15.50 | -64.03 | -73.80 | -42.05 | 194.34 | | | -3.00 | -8.00 | -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 | | -92.36 |
|
Income from Continuing Operations
|
| 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 | -655.23 | -840.06 | -0.00B | 899.56 | 389.44 | 490.51 | 0.00B | 202.03 | 864.97 | -265.18 | 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 | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B |
|
Consolidated Net Income
|
| 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 | -655.23 | -840.06 | -0.00B | 899.56 | 389.44 | 490.51 | 0.00B | 202.03 | 864.97 | -265.18 | 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 | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B |
|
Income towards Parent Company
|
| 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 | -869.37 | -0.00B | -0.00B | 0.00B | -224.82 | 440.38 | 0.00B | 599.23 | -345.54 | -333.72 | 0.00B | 0.00B | -0.00B | -0.00B | -287.35 | -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 |
|
Net Income towards Common Stockholders
|
| 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 | -869.37 | -0.00B | -0.00B | 0.00B | -224.82 | 440.38 | 0.00B | 599.23 | -345.54 | -333.72 | 0.00B | 0.00B | -0.00B | -0.00B | -287.35 | -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 |
|
EPS (Basic)
|
| 16.88 | 37.37 | 32.80 | 3.10 | -4.14 | 55.26 | -0.00B | -17.70 | -63.80 | -23.38 | 45.38 | -66.58 | -9.21 | -1.10 | 13.10 | -0.02 | -0.02 | -0.03 | 0.02 | 0.00 | 0.01 | 0.04 | 0.01 | -0.01 | -0.01 | 0.02 | 0.02 | | -0.04 | 0.00 | -0.04 | -0.07 | 0.06 | 0.17 | 0.08 | 2.51 | 14.88 | 23.26 | -77.54 | 63.00 | -8.26 | 68.01 | -8.96 | 60.80 | 65.72 | 51.55 | | | | |
|
EPS (Weighted Average and Diluted)
|
| 16.75 | 37.10 | 0.00B | | -4.14 | 52.93 | -0.00B | | | -23.38 | 0.00B | -66.58 | -9.21 | -1.10 | 0.00B | -0.02 | -0.02 | -0.03 | 53.35 | 0.00 | 36.90 | 46.32 | 8.75 | -0.01 | -0.01 | 46.45 | 42.00 | | -0.04 | 0.00 | -0.04 | -0.07 | 0.06 | 0.17 | 0.08 | 2.50 | 14.87 | 23.24 | -77.54 | 62.99 | -8.26 | 68.00 | -8.95 | 60.77 | 65.71 | 51.55 | | -9.02 | 3.37 | 31.28 |
|
Shares Outstanding (Weighted Average)
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 58.88 | 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 | 0.00B | 0.00B | 0.00B | | | | |
|
Shares Outstanding (Diluted Average)
|
51.88 | 0.00B | 0.00B | 122.50 | | 0.00B | 0.00B | 62.49 | | | 0.00B | 54.81 | 0.00B | 0.00B | 0.00B | 10.80 | 0.00B | 0.00B | 0.00B | 23.55 | 0.00B | 11.93 | 58.16 | 68.48 | 0.00B | 0.00B | 22.25 | 33.21 | | 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 |
|
EBITDA
|
| 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 | -0.01B | -0.09B | -324.37 | -0.26B | 0.00B | 0.00B | 0.00B | 0.00B | 891.43 | 0.00B | 40.45 | 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 |
|
Interest Expenses
|
| -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 | -979.11 | -0.00B | -0.00B | -0.00B | -0.00B | -482.15 | -0.00B | -0.00B | -0.00B | -351.70 | -0.00B | -0.00B | -0.00B | -704.93 | -0.00B | -0.00B | -0.00B | -969.00 | 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 |
|
Tax Rate
|
| | | 26.06% | -69.74% | 78.40% | -5.19% | -6.83% | 39.18% | 2.55% | 36.63% | 88.99% | 66.63% | | | | | | | | | | | | | | | | 18.71% | | | | -4.17% | | | | | | | | | | | | | | | | | | |