|
Revenue
|
4.55B | 1.90B | 4.39B | 3.00B | 3.03B | 6.64B | 10.19B | 3.52B | 3.10B | 7.40B | 10.13B | 2.78B | 1.31B | 4.45B | 6.96B | -0.07B | -1.18B | 1.19B | 3.64B | 2.32B | 4.73B | 6.28B | 2.24B | 2.26B | 4.51B | 6.19B | 5.42B | 1.71B | -0.71B | -0.76B | 5.65B | 0.15B | -2.99B | 0.58B | -0.54B | 0.15B | 0.24B | -2.42B | 0.03B | -2.37B | -6.73B | 2.03B | -2.77B | -2.51B | 0.00B | 27.01B | 8,705,000.00B | 9,494,000.00B | 0.01 | 0.00B | 0.00B | 8.84B | -2.52B | 9.11B | 9.90B | -5.13B | 12.16B | 11.63B |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
0.04B | 0.04B | 0.16B | 0.03B | 0.03B | 0.05B | 0.09B | 0.03B | 0.03B | 0.03B | 0.12B | 0.03B | 0.02B | 0.03B | 0.09B | 0.02B | 0.02B | | 0.07B | 0.03B | 0.03B | 0.09B | 0.02B | 0.02B | 0.02B | 0.07B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | -0.05B | 0.02B | 0.02B | 0.01B | -0.04B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | 0.18B | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | 0.24B | 0.08B | 0.06B | 0.02B | 0.10B | -0.10B | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.43B | 1.53B | 4.43B | 1.51B | 1.34B | 2.76B | 4.55B | 1.94B | 1.58B | 3.33B | 5.24B | 1.81B | 1.52B | 1.77B | 5.00B | 4.13B | 2.15B | 4.56B | 6.90B | 1.83B | 3.68B | 6.00B | 2.44B | 1.72B | 3.43B | 5.56B | 2.17B | 1.51B | 1.53B | 1.82B | 2.09B | 2.37B | 2.33B | 6.98B | 2.29B | 2.03B | 2.00B | 6.13B | 1.62B | 2.08B | 4.03B | 6.04B | 1.51B | 2.14B | 2.07B | 0.00B | 0.00B | 0.00B | 2.36B | 0.00B | 0.00B | 2.06B | | 2.98B | 4.58B | | 4.08B | 4.23B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | | 3.74B | 1.44B | 1.40B | 1.24B | 3.98B | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
4.28B | 4.85B | 14.39B | 3.56B | 4.53B | 8.78B | 13.49B | 4.14B | 4.92B | 10.02B | 15.52B | 4.09B | 3.86B | 4.01B | 14.93B | 4.51B | 4.66B | 8.91B | 13.07B | 4.46B | 8.98B | 13.36B | 4.17B | 4.19B | 8.70B | 12.87B | 4.14B | 4.30B | 3.90B | 12.47B | 4.27B | 4.01B | 3.84B | 11.38B | -15.78B | 2.43B | 3.97B | 7.44B | 2.90B | 2.59B | 0.61B | 8.37B | 4.72B | 4.54B | 4.52B | 0.00B | 0.00B | 0.00B | 4.21B | 0.00B | 0.00B | 5.14B | | 4.69B | 5.43B | | 6.62B | 6.39B |
|
Operating Expenses
|
5.71B | 6.38B | 18.81B | 5.07B | 5.87B | 11.55B | 18.03B | 6.09B | 6.50B | 13.35B | 20.76B | 5.90B | 5.38B | 5.77B | 19.92B | 8.64B | 6.81B | 13.47B | 19.97B | 6.48B | 13.00B | 19.36B | 6.61B | 5.92B | 12.13B | 18.43B | 6.31B | 5.85B | 5.92B | 6.14B | 6.36B | 6.40B | 6.15B | 18.52B | 6.49B | 5.89B | 5.97B | 17.81B | 6.12B | 6.21B | 5.99B | 18.76B | 6.13B | 6.68B | 6.59B | 0.00B | 0.00B | 0.00B | 6.58B | 0.00B | 0.00B | 7.21B | | 7.68B | 10.01B | | 10.70B | 10.62B |
|
Operating Income
|
4.35B | 5.19B | 15.54B | 5.97B | 8.53B | 16.45B | 24.08B | 7.33B | 8.87B | 17.82B | 26.68B | 6.43B | 7.08B | 6.85B | 19.97B | 6.67B | 8.36B | 16.09B | 23.00B | 9.30B | 17.66B | 24.74B | 6.85B | 6.90B | 14.67B | 21.84B | 7.06B | 7.54B | 7.47B | 7.40B | 7.21B | 8.30B | 7.73B | 23.56B | 6.97B | 7.34B | 7.63B | 22.16B | 7.05B | 8.01B | 7.51B | 24.56B | 8.12B | 8.84B | 9.07B | 9.13B | 8.85B | 9.47B | | | | | | | | | | |
|
EBIT
|
4.35B | 5.19B | 15.54B | 5.97B | 8.53B | 16.45B | 24.08B | 7.33B | 8.87B | 17.82B | 26.68B | 6.43B | 7.08B | 6.85B | 19.97B | 6.67B | 8.36B | 16.09B | 23.00B | 9.30B | 17.66B | 24.74B | 6.85B | 6.90B | 14.67B | 21.84B | 7.06B | 7.53B | 7.51B | 23.11B | 7.21B | 8.25B | 7.76B | 23.21B | -36.66B | 7.34B | 7.63B | 22.16B | 7.05B | 8.01B | 7.51B | 24.56B | 8.12B | 8.84B | 9.07B | 9.13B | 8.85B | 9.47B | | | | | | | | | | |
|
Interest & Investment Income
|
6.69B | 5.43B | 17.68B | 4.58B | 4.54B | 8.74B | 13.84B | 4.71B | 4.87B | 10.86B | 16.83B | 4.54B | 4.48B | 4.70B | 12.91B | 3.81B | 3.75B | 7.45B | 10.92B | 3.33B | 6.99B | 10.19B | 3.40B | 3.43B | 7.17B | 10.52B | 3.52B | 3.34B | 3.64B | 3.75B | 3.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | -0.15B | -0.14B | -0.39B | -0.46B | -0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
16.06B | 20.19B | 46.49B | 13.42B | 15.89B | 31.29B | 47.39B | 15.01B | 2.38B | 1.90B | 5.92B | 0.53B | 1.42B | 1.02B | -2.63B | -1.96B | 14.26B | 28.15B | 40.29B | 14.25B | 28.31B | 39.95B | 11.87B | 12.04B | 26.05B | 38.12B | 12.34B | 12.52B | 13.37B | 28.80B | 12.82B | 8.25B | 7.76B | 23.21B | -36.66B | 7.34B | 7.63B | 22.16B | 7.05B | 8.01B | 7.51B | 24.56B | 8.12B | 8.84B | 9.07B | 9.13B | 8.85B | 9.47B | | | | | | | | | | |
|
Tax Provisions
|
0.26B | -0.19B | -0.05B | -0.04B | | | | | | | | | | | | | | | | 0.70B | 1.18B | -1.35B | -0.72B | 0.27B | 0.67B | 0.69B | 0.11B | 0.40B | 0.39B | 0.28B | 3.23B | 0.48B | 0.30B | 1.20B | 0.17B | 0.39B | 0.35B | 1.01B | 0.20B | 0.38B | 0.33B | 1.16B | 0.34B | 0.44B | 0.56B | 0.00B | 370.00 | 547.00 | 0.50B | 580.00 | 267.00 | 0.46B | | 0.37B | 0.03B | | 0.30B | -0.34B |
|
Profit After Tax
|
-1.61B | -2.65B | -3.29B | 1.34B | 2.09B | 2.08B | 5.96B | 1.73B | 1.92B | 1.47B | 5.00B | 0.36B | 1.12B | 0.80B | -2.22B | -2.04B | 1.06B | 28.15B | 2.64B | 2.12B | 1.33B | 5.57B | 0.96B | 0.72B | 1.12B | 2.72B | -1.34B | 1.30B | 1.15B | 0.98B | -2.39B | 1.41B | 1.28B | 3.84B | 0.32B | 1.07B | 1.31B | 3.34B | 0.73B | 1.42B | 1.20B | 4.64B | 1.65B | 1.71B | 1.92B | 0.00B | 0.00B | 0.00B | 2.12B | 0.00B | 0.00B | 1.04B | | 1.76B | 1.18B | | 1.03B | 1.20B |
|
Equity Income
|
-0.01B | 1.10B | -1.16B | -0.01B | -0.03B | -0.01B | -0.02B | -0.01B | -0.01B | -0.56B | 0.57B | 0.78B | -0.01B | -0.03B | -0.08B | -0.02B | -0.01B | | -0.04B | -0.02B | -0.03B | | -0.01B | -0.02B | -0.02B | -0.05B | -0.02B | -0.02B | -0.02B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | -7.46B | | -6.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | 0.16B | 0.01B | 0.27B | 0.27B | 0.02B | 0.00B | 0.30B | 0.32B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.08B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 18.00 | 11.00 | 8.00 | 0.01B | 9.00 | 4.00 | 0.01B | | 0.01B | 0.04B | | 0.01B | 0.01B |
|
Income from Continuing Operations
|
15.80B | 20.38B | 46.53B | 13.46B | 15.89B | 31.29B | 47.39B | 15.01B | 2.38B | 1.90B | 5.92B | 0.53B | 1.42B | 1.02B | -2.63B | -1.96B | 14.26B | 28.15B | 40.29B | 13.55B | 27.13B | 41.30B | 12.59B | 11.77B | 25.39B | 37.43B | 12.23B | 12.15B | 13.05B | 27.82B | 9.59B | 7.82B | 7.39B | 22.02B | -34.70B | 6.96B | 7.28B | 21.15B | 6.85B | 7.63B | 7.18B | 23.40B | 7.78B | 8.40B | 8.51B | 9.13B | 8.85B | 9.47B | | | | | | | | | | |
|
Consolidated Net Income
|
0.01B | 0.01B | 0.02B | -0.02B | 0.00B | 0.00B | 0.00B | | | | | | 1.42B | 1.02B | -2.63B | -1.96B | 14.26B | 28.15B | 40.29B | 13.55B | 27.13B | 41.30B | 12.59B | 11.77B | 25.39B | 37.43B | 12.23B | 12.15B | 13.05B | 27.82B | 9.59B | 7.82B | 7.39B | 22.02B | -34.70B | 6.96B | 7.28B | 21.15B | 6.85B | 7.63B | 7.18B | 23.40B | 7.78B | 8.40B | 8.51B | 9.13B | 8.85B | 9.47B | | | | | | | | | | |
|
Income towards Parent Company
|
0.01B | 0.01B | 0.02B | -7.49B | 0.00B | -6.62B | 0.00B | | | | | | 1.42B | 1.02B | -2.63B | -1.96B | 14.26B | 28.15B | 40.29B | 13.55B | 27.13B | 41.30B | 12.59B | 11.77B | 25.39B | 37.43B | 12.23B | 12.15B | 13.05B | 27.82B | 9.59B | 7.82B | 7.39B | 22.02B | -34.70B | 6.96B | 7.28B | 21.15B | 6.85B | 7.63B | 7.18B | 23.40B | 7.78B | 8.40B | 8.51B | 9.13B | 8.85B | 9.47B | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.01B | 0.01B | 0.02B | -7.49B | 0.00B | -6.62B | 0.00B | | | | | | 1.42B | 1.02B | -2.63B | -1.96B | 14.26B | 28.15B | 40.29B | 13.55B | 27.13B | 5.49B | 0.96B | 0.72B | 1.04B | 2.63B | 0.64B | 1.25B | 1.15B | 0.98B | -2.42B | 1.41B | 1.28B | 3.83B | 0.32B | 1.07B | 1.31B | 3.34B | 0.72B | 1.42B | -2.91B | 4.63B | 1.64B | 1.71B | 1.91B | 0.00B | 0.00B | 0.00B | 1.96B | 0.00B | 0.00B | 1.00B | | 1.01B | 0.26B | | 1.03B | 1.19B |
|
EPS (Basic)
|
-0.50 | 0.10 | -1.03 | -0.00B | 0.00B | 1.00 | 1.50 | 21.56 | 2.13 | 0.31 | 0.00B | 2.19 | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | 706.68 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 260.33 | 0.00B | 0.00B | 0.00B | 617.09 | 0.00B | -0.00B | 0.00B | 893.99 | 0.00B | 0.00B | 0.00 | 0.00 | 0.00 | 0.00B | 0.00 | 0.00 | 0.00B | | 0.00B | 293.33 | | 0.00B | 924.03 |
|
EPS (Weighted Average and Diluted)
|
| 0.10 | | -0.00B | 3.45 | -0.00B | 1.31 | | | | | | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | 722.74 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 266.95 | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 924.29 | 0.00B | 0.00B | 0.01 | 0.00 | 0.00 | 0.00B | 0.00 | 0.00 | 0.00B | | 0.00B | 306.98 | | 0.00B | 969.11 |
|
Shares Outstanding (Weighted Average)
|
| 0.06B | | 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 | 0.00B | 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)
|
| 0.06B | | 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 | 0.00B | 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
|
4.35B | 5.19B | 15.54B | 5.97B | 2.43B | 4.86B | 6.94B | -0.70B | 1.03B | 1.22B | 7.57B | 0.82B | 0.34B | 3.13B | -2.34B | -2.63B | 1.68B | 2.27B | 2.32B | 1.81B | 1.21B | 4.79B | 1.18B | 0.35B | 1.97B | 2.15B | 0.07B | 0.66B | 0.10B | 2.44B | -2.65B | 1.85B | 2.38B | 3.02B | 1.21B | 1.04B | 2.47B | 6.66B | -1.57B | 4.20B | 4.26B | 6.58B | 1.73B | -0.34B | 2.60B | 1.68B | 1.18B | -0.07B | | | | | | | | | | |
|
Interest Expenses
|
-5.03B | -9.57B | -13.26B | -2.87B | -2.82B | -6.10B | -9.47B | -2.96B | -2.97B | -7.16B | -10.65B | -2.63B | -2.76B | -5.93B | -8.22B | -2.23B | -2.15B | -4.60B | -6.37B | -1.61B | -3.67B | -5.03B | -1.62B | -1.71B | -4.21B | -5.77B | -1.76B | -1.65B | -2.22B | -1.94B | -1.96B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
1.60% | -0.93% | -0.10% | -0.27% | | | | | | | | | | | | | | | | 4.93% | 4.17% | -3.37% | -6.09% | 2.22% | 2.56% | 1.82% | 0.88% | 3.16% | 2.95% | 0.97% | 25.22% | 5.87% | 3.81% | 5.18% | -0.45% | 5.27% | 4.57% | 4.57% | 2.84% | 4.68% | 4.37% | 4.74% | 4.20% | 4.97% | 6.21% | 0.00% | 0.00% | 0.00% | | | | | | | | | | |