|
Revenue
|
12.13B | 13.50B | 14.03B | 17.70B | 13.19B | 12.75B | 13.26B | 17.18B | 14.22B | 13.34B | 12.70B | 13.48B | 3,752,985.00B | 4,154,208.63B | 4,262,077.24B | 5.72B | 3,587,395.78B | 4.12B | 3.89B | 4.73B | 3,190,210.96B | 4.04B | 4.41B | 15.91B | 7.24B | 3.55B | 3.96B | 26.41B | 6.41B | 6.65B | 7.27B | 25.54B | 5.60B | 6.51B | 7.93B | 28.53B | 6.35B | 6.35B | 7.84B | 26.53B | 6.40B | 18.29B | -24.54B | 5.42B | 11.02B | 17.87B | -9.98B | 6.12B | 18.62B | -10.35B | -10.48B | 11.99B | -12.33B | 4.83B | 9.60B | 14.54B | -7.88B |
|
Cost of Revenue
|
8.33B | 9.10B | 9.65B | 11.69B | 8.92B | 8.84B | 9.46B | 12.12B | 10.01B | 9.24B | 9.14B | 9.57B | 3,210,100.37B | 3,151,956.01B | 2,931,428.71B | 15.98B | 2,400,399.53B | 2.32B | 2.23B | 11.60B | 1,936,326.50B | 2.26B | 2.45B | 8.87B | 8.00B | 1.85B | 2.10B | 16.72B | 3.93B | 4.09B | 4.29B | 16.11B | 3.38B | 3.90B | 4.78B | 17.34B | 4.12B | 4.00B | 4.69B | 17.04B | 4.08B | 12.02B | 4.64B | 3.51B | 4.00B | 11.28B | -3.35B | 3.80B | 11.19B | | | | | 7.28B | 3.54B | 13.75B | -7.88B |
|
Gross Profit
|
3.80B | 4.39B | 4.40B | 6.07B | 4.26B | 3.92B | 3.80B | 5.06B | 4.21B | 4.11B | 3.58B | 3.91B | 999,222.42B | 1,089,628.49B | 1,381,923.52B | 3.67B | 1.21B | 1.80B | 1.67B | 3.01B | 1,263,477.02B | 1.78B | 1.96B | 2.07B | 6.16B | 1.70B | 1.86B | 10.58B | 2.49B | 2.66B | 3.07B | 10.31B | 2.58B | 2.78B | 3.35B | 11.88B | 2.43B | 2.49B | 3.33B | 10.27B | 2.38B | 2.38B | 3.23B | 1.97B | 2.14B | 6.76B | -1.58B | 2.34B | 7.54B | | | | | 0.75B | 0.93B | 0.78B | 0.00B |
|
Research & Development
|
-1.96B | -1.99B | -1.98B | -2.31B | -1.98B | -1.89B | -1.82B | -2.09B | -2.00B | -2.00B | -1.88B | -1.90B | 891.69 | 624.48 | 585.29 | -2.15B | 586.24 | -0.91B | -0.79B | -1.54B | 593.37 | -0.80B | -0.83B | -3.12B | 2.40B | -0.74B | 0.59B | 5.41B | 1.19B | 1.36B | 1.38B | 5.32B | 1.05B | 1.42B | 1.51B | 6.04B | 1.39B | 1.31B | 1.33B | -5.25B | 1.31B | -3.72B | -1.29B | -1.11B | -2.22B | -3.44B | -4.87B | -1.20B | -3.65B | -4.82B | -4.64B | -2.32B | -4.60B | -1.22B | -2.43B | -3.71B | -4.82B |
|
Share-based Compensation (IS)
|
| | | 0.02B | | | | 0.06B | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.37B | -0.41B | -0.38B | -0.43B | -0.36B | -0.36B | -0.33B | -0.42B | -0.35B | -0.42B | -0.40B | -0.35B | 337.01 | 222.29 | 143.82 | -2.78B | 520.22 | -0.54B | -0.50B | -2.12B | 415.22 | -0.53B | -0.54B | -2.04B | 1.87B | -0.51B | 0.56B | 4.21B | 0.88B | 1.02B | 1.04B | 4.01B | 0.65B | 1.01B | 1.13B | 4.44B | 0.97B | 1.01B | 1.06B | -3.94B | 0.91B | -2.59B | -1.03B | -0.86B | -1.64B | -2.48B | -3.46B | -0.78B | -2.40B | -3.19B | -3.07B | -1.53B | -3.10B | -0.75B | -1.52B | -2.29B | -3.07B |
|
Restructuring Costs
|
| | | 0.45B | | | | 0.33B | | | | 0.76B | | | | 2.15B | | | | | | | | | | | | | | | | | | | | 0.64B | 0.18B | 0.28B | 0.09B | 0.45B | 0.22B | 0.42B | 0.04B | 0.09B | 0.21B | 0.28B | | 0.03B | 0.20B | | | | | 0.24B | 0.15B | | |
|
Other Operating Expenses
|
-0.14B | -0.05B | -1.31B | 0.05B | 0.05B | 0.02B | 0.08B | -0.01B | 0.04B | -0.99B | 0.16B | 0.01B | -1.19B | -0.35B | -0.64B | -0.66B | -76.58 | -0.42B | -0.09B | -0.15B | 4.11 | -0.06B | -0.06B | -0.16B | 0.14B | 0.12B | 0.01B | 0.92B | -0.05B | 0.05B | 0.14B | 0.92B | 0.18B | 0.40B | 0.15B | 0.73B | -0.13B | -0.13B | 0.13B | -0.48B | -0.26B | 0.11B | -0.12B | | | | | | | | | | | 1.14B | 3.51B | | |
|
Operating Expenses
|
-2.33B | -2.40B | -2.36B | -2.29B | -3.64B | -3.54B | -3.34B | -3.89B | -3.63B | -3.88B | -2.28B | -1.48B | 0.00B | 846.77 | 729.11 | -5.04B | -4.04B | -3.77B | -3.52B | -3.66B | 0.00B | -1.33B | -1.37B | -5.16B | 4.27B | -1.25B | 1.15B | 9.62B | 2.07B | 2.38B | 2.42B | 9.34B | 1.70B | 2.43B | 2.64B | -0.03B | -0.02B | 2.60B | 2.48B | -8.73B | 2.44B | -5.89B | -2.28B | -1.89B | -3.65B | -5.64B | -8.33B | -1.95B | -5.85B | -8.01B | -7.72B | -3.85B | -7.70B | -0.60B | -0.29B | -6.00B | -7.89B |
|
Operating Income
|
0.07B | 0.58B | 1.06B | 2.18B | 1.21B | 0.91B | 1.12B | 1.47B | 0.96B | 1.26B | 0.46B | 1.93B | 1,296,891.04B | -325089.63B | 428,959.06B | -1.92B | 266,711.06B | 0.56B | 0.46B | -0.80B | 297,369.32B | 0.48B | -1.68B | 0.65B | 2.20B | 0.56B | 0.81B | 2.40B | 0.38B | 0.62B | 1.01B | -3.49B | 0.47B | 0.78B | 1.18B | 3.18B | -0.66B | -0.63B | 1.28B | 2.48B | 0.51B | 0.97B | 0.89B | 0.13B | 0.59B | 1.20B | -0.95B | 0.66B | 2.20B | 3.17B | 3.17B | 1.19B | 2.51B | 0.65B | 1.10B | 1.65B | 2.76B |
|
EBIT
|
0.07B | 0.58B | 1.06B | 2.18B | 1.21B | 0.91B | 1.12B | 1.47B | 0.96B | 1.26B | 0.46B | 1.93B | 1,296,891.04B | -325089.63B | 428,959.06B | -1.92B | 266,711.06B | 0.56B | 0.46B | -0.80B | 297,369.32B | 0.48B | -1.68B | 0.65B | 2.20B | 0.56B | 0.81B | 2.40B | 0.38B | 0.62B | 1.01B | -3.49B | 0.47B | 0.78B | 1.18B | 3.18B | -0.66B | -0.63B | 1.28B | 2.48B | 0.51B | 0.97B | 0.89B | 0.13B | 0.59B | 1.20B | -0.95B | 0.66B | 2.20B | 3.17B | 3.17B | 1.19B | 2.51B | 0.65B | 1.10B | 1.65B | 2.76B |
|
Interest & Investment Income
|
| | | | | | | | | | | | 5.25 | 3.85 | 3.75 | 6.48 | 3.96 | 6.53 | 7.95 | 8.17 | 8.22 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.56B | -0.14B | 0.03B | 0.57B | 0.19B | 0.22B | -1.21B | 0.16B | -0.36B | 0.20B | 0.86B | 0.24B | -103.59 | 1.28 | -85.04 | -0.03B | -64.70 | -0.15B | 0.11B | 0.19B | -10.96 | -0.07B | -0.11B | -0.21B | 0.42B | 0.08B | 0.02B | 0.05B | 0.02B | -0.02B | 0.14B | 0.21B | 0.19B | -0.05B | 0.15B | 0.25B | 0.20B | 0.05B | -0.13B | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.10B | -0.08B | -0.07B | 0.39B | -0.10B | -0.09B | -0.10B | 0.26B | -0.04B | -0.06B | -0.01B | 0.07B | 139.00 | 33.41 | 122.56 | 0.02B | 99.03 | -0.07B | -0.08B | 0.01B | 35.63 | -0.36B | -0.03B | -0.49B | 0.45B | -0.29B | 0.05B | 0.32B | 0.03B | 0.09B | 0.08B | 0.57B | 0.03B | 0.07B | -0.09B | 0.49B | 0.34B | 0.07B | 0.13B | 0.41B | 0.20B | 0.30B | -0.38B | 0.06B | 0.19B | -0.20B | -0.13B | -0.07B | 0.20B | | | | | 0.09B | -0.06B | | |
|
EBT
|
-0.02B | 0.52B | 1.00B | 2.06B | 0.57B | 0.75B | 0.71B | 1.41B | 0.91B | 1.26B | 0.46B | 1.93B | -0.00B | -322.52 | 161.33 | 234.74 | -83.18 | -0.55B | 0.38B | 0.50B | 209.67 | 0.36B | -1.68B | -0.30B | 2.03B | 0.52B | 0.77B | 2.14B | 0.34B | 0.54B | 0.95B | -3.53B | 0.44B | 0.71B | 1.12B | 2.85B | 0.61B | 0.70B | 1.17B | 2.09B | 0.40B | -0.73B | 1.23B | -0.14B | 0.40B | 1.00B | -0.41B | 0.60B | 2.03B | 3.17B | 3.17B | 1.19B | 2.51B | 1.00B | 0.50B | 1.65B | 2.76B |
|
Tax Provisions
|
0.02B | -0.13B | -0.63B | -0.68B | -0.33B | -0.23B | -0.22B | -0.25B | -0.30B | -0.28B | -0.20B | -0.25B | -0.13B | -0.84B | -0.34B | -0.19B | -0.09B | -0.12B | -0.10B | -0.07B | -0.08B | -0.06B | 2.22B | 1.76B | 1.94B | -0.13B | 0.14B | 0.77B | 0.15B | 0.24B | 0.43B | 1.23B | -0.10B | 0.12B | 0.91B | 1.14B | 0.13B | 0.15B | 0.88B | 0.24B | 0.12B | -0.18B | -0.02B | 0.03B | 0.11B | -0.24B | 3.97B | -0.14B | | | | | | | | | |
|
Profit After Tax
|
0.01B | 0.39B | -1.31B | 1.38B | 0.24B | 0.52B | 0.42B | 1.16B | 0.61B | 0.98B | 0.35B | 1.82B | 0.00B | 336.65 | 42.52 | -2.99B | -188.81 | -0.36B | 0.27B | -1.06B | 169.93 | 3.44B | 1.01B | 3.00B | 3.93B | 2.78B | 1.96B | 2.72B | -1.01B | 0.29B | 1.93B | -3.53B | 6,192.04B | -0.21B | -1.29B | 1.79B | 0.53B | 0.21B | -0.43B | -0.38B | 0.30B | 6,265.21B | 0.62B | 6,212.42B | 0.38B | 6,585.62B | 1.71B | 0.45B | 1.62B | 2.41B | 1.32B | 0.81B | 1.71B | 0.56B | 0.90B | 1.32B | 2.32B |
|
Equity Income
|
0.01B | 0.02B | 0.01B | -0.04B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.02B | -0.01B | 0.03B | -0.00B | -0.01B | 5.00 | 5.19 | 2.64 | -0.00B | 0.00B | 0.01B | -1.37 | -0.01B | -0.00B | -0.01B | 0.03B | -0.01B | 0.02B | 0.03B | 0.00B | 0.00B | -0.02B | 0.02B | 0.01B | 0.00B | 0.02B | 0.01B | -0.00B | 0.00B | 0.02B | 0.01B | -0.01B | -0.01B | 0.02B | -0.00B | 0.01B | 0.00B | 0.02B | -0.00B | -0.01B | | | | | -0.02B | -0.01B | | |
|
Net Income - Minority
|
-2.82B | -2.84B | -2.52B | -2.45B | | | | -2.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.15B | 2.84B | -0.51B | 0.13B | 2.69B | 2.30B | 2.05B | 0.05B | -0.17B | 2.32B | 2.89B | 0.07B | 5.25 | 8.99 | 2.50 | 0.06B | 2.64 | 1.52B | 0.27B | 0.01B | 117.85 | 0.00B | 0.13B | 0.00B | 0.02B | 0.00B | 0.00B | 0.18B | 0.03B | -0.02B | 0.00B | 0.17B | 0.01B | 0.09B | 0.01B | 0.04B | 0.01B | 0.08B | 0.01B | 0.01B | 0.09B | 0.09B | 0.01B | 0.09B | -0.00B | 0.01B | -0.00B | 0.10B | 0.02B | | | 0.10B | 0.10B | 0.49B | 0.88B | 1.06B | -2.38B |
|
Income from Continuing Operations
|
-0.04B | 0.64B | 1.63B | 2.74B | 0.90B | 0.98B | 0.94B | 1.66B | 1.22B | 1.55B | 0.66B | 2.18B | 0.13B | 0.84B | 0.34B | 0.19B | 0.09B | -0.43B | 0.48B | 0.56B | 0.08B | 0.42B | -3.90B | -2.06B | 0.09B | 0.66B | 0.63B | 1.38B | 0.19B | 0.29B | 0.52B | -4.76B | 0.54B | 0.59B | 0.21B | 1.71B | 0.49B | 0.55B | 0.29B | 1.85B | 0.28B | -0.55B | 1.25B | -0.18B | 0.28B | 1.23B | -4.37B | 0.74B | 2.03B | 3.17B | 3.17B | 1.19B | 2.51B | 1.00B | 0.50B | 1.65B | 2.76B |
|
Consolidated Net Income
|
-0.04B | 0.64B | 1.63B | 2.74B | 0.90B | 0.98B | 0.94B | 1.66B | 1.22B | 1.55B | 0.66B | 2.18B | -20.98 | -2.57 | -48.77 | -7.78 | -9.24 | -0.22B | -0.24B | -0.26B | -0.46B | -0.15B | | 2.88B | 1.44B | 2.80B | 0.63B | 1.41B | | -0.01B | -0.03B | -0.02B | | 0.01B | 0.03B | 0.26B | -0.02B | 0.01B | -0.00B | 0.24B | -0.00B | -0.01B | 0.00B | -0.02B | -0.00B | -0.01B | 0.03B | -0.01B | -0.01B | 3.17B | 3.17B | 0.01B | 2.51B | -0.01B | -0.57B | -0.54B | -0.46B |
|
Income towards Parent Company
|
-2.85B | -2.19B | -0.89B | 0.29B | 0.90B | 0.98B | 0.94B | -0.84B | 1.22B | 1.55B | 0.66B | 2.18B | -0.00B | -345.65 | 40.02 | 0.11B | -191.45 | -151.47 | 123.23 | 232.75 | 167.18 | -0.15B | | 2.87B | 3.06B | 2.81B | 1.42B | -2.24B | -0.97B | -0.42B | 0.73B | -3.56B | 0.34B | -0.83B | -1.29B | 0.26B | -0.02B | 0.01B | -0.00B | 0.24B | -0.00B | -0.62B | 0.00B | -0.13B | 0.28B | 0.75B | -3.94B | 0.45B | 1.60B | 3.17B | 3.17B | 0.01B | 2.51B | 0.62B | 0.31B | -0.54B | -0.46B |
|
Net Income towards Common Stockholders
|
0.16B | 0.52B | 1.71B | 1.40B | 0.48B | 0.29B | 0.94B | 1.11B | 0.47B | 1.55B | 0.66B | 2.18B | -1.22B | -345.65 | 40.02 | 0.11B | -0.36B | -151.47 | -0.12B | -0.03B | 167.18 | -0.15B | 0.99B | 0.44B | 3.91B | 2.81B | 1.42B | 0.04B | 0.02B | -0.42B | 0.73B | -3.56B | 0.34B | -0.83B | -1.29B | 0.26B | -0.02B | 0.01B | -0.00B | 0.24B | -0.00B | -0.62B | 0.00B | -0.13B | 0.28B | 0.75B | -3.94B | 0.45B | 1.60B | 3.17B | 3.17B | 0.01B | 2.51B | 0.62B | 0.31B | -0.54B | -0.46B |
|
EPS (Basic)
|
0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | 0.00 | 34.33 | 0.01B | 0.08 | 0.00B | -1.37 | -163.25 | 0.01B | 0.00B | 0.82 | 0.00B | 0.16 | 0.35 | 0.03 | -0.02 | 0.13 | 0.23 | 0.01B | -0.04 | 0.13 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01 | 0.06 | 0.01B | | 0.01B | 0.01B | | | | | 0.16 | 0.08 | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -529.36 | -96.20 | -0.00B | 848.42 | -0.00B | -0.00B | 247.71 | -359.14 | -296.41 | -120.58 | -34.03 | -327.52 | | | | | | | | | | | | | | | | | | | | | | 0.00 | -0.01 | 0.00 | 0.02 | -0.01 | 0.01 | 0.01 | 0.01 | 4.15 | 0.00 | 0.01 | 0.01 | | | |
|
Shares Outstanding (Weighted Average)
|
431,552.03B | | 860,906.75B | 2,237,252.52B | 631,427.69B | 515,034.37B | 490,683.62B | | 611,273.65B | 978,172.96B | 353,659.14B | 1,819,401.09B | 1,500,144.95B | 1,570,195.78B | 970,472.99B | 553,773.22B | | | 169,604.93B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.69B | 11.04B | 66.09B | 35.04B | 298.07B | 84.44B | 283.03B | 423.27B | 0.77B | 141.56B | 312.02B | 97.77B | | | |
|
EBITDA
|
0.07B | 0.58B | 1.06B | 2.18B | 1.21B | 0.91B | 1.12B | 1.47B | 0.96B | 1.26B | 0.46B | 1.93B | 1,296,891.04B | -325089.63B | 428,959.06B | -1.92B | 266,711.06B | 0.65B | 0.54B | -0.80B | 297,369.32B | 0.54B | -1.66B | 0.65B | 2.47B | 0.65B | 0.88B | 3.02B | -0.95B | 0.77B | 1.16B | 3.36B | -0.93B | 0.95B | 1.35B | 3.88B | 0.55B | 0.71B | 1.45B | 3.13B | 0.70B | 0.76B | 1.49B | 0.33B | 0.68B | 0.78B | 3.37B | 0.66B | 2.20B | 3.17B | 3.17B | 1.19B | 2.51B | 0.65B | 1.10B | 1.65B | 2.76B |
|
Interest Expenses
|
| | | | | | | | | | | | -40.65 | -38.55 | -38.77 | -40.20 | -38.29 | -35.26 | -33.13 | -31.31 | -32.89 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-133.33% | -24.47% | -63.61% | -32.90% | -57.42% | -31.06% | -31.34% | -17.90% | -33.08% | -22.55% | -43.65% | -12.85% | 9,315,068.49% | 259,362,549.80% | -213,178,294.57% | -79,558,011.05% | 106,349,206.35% | 21.24% | -27.46% | -13.15% | -38,562,091.50% | -17.31% | -132.23% | -594.09% | 95.44% | -25.53% | 18.67% | 35.75% | 44.26% | 45.00% | 45.62% | -34.74% | -21.59% | 16.86% | 81.52% | 39.99% | 20.62% | 21.98% | 75.10% | 11.44% | 29.53% | 24.66% | -1.53% | -23.08% | 28.13% | -23.63% | -975.66% | -24.24% | | | | | | | | | |