|
Revenue
|
12.82B | 15.64B | 11.17B | 11.76B | 13.30B | 14.09B | 9.44B | 8.29B | 11.30B | 13.43B | 13.85B | 6.74B | 6.61B | 9.64B | 6.25B | 1.33B | 8.48B | 8.94B | 6.84B | 1.47B | 7.75B | 6.50B | 6.08B | 0.96B | 5.34B | 5.72B | 4.94B | 2.89B | 4.39B | 0.19B | 4.35B | 4.00B | 3.98B | 4.74B | 4.13B | 4.06B | 4.59B | 4.63B | 4.75B | 3.93B | 3.95B | 5.25B | 3.58B | 5.35B | 3.96B | 3.23B | 3.03B | 3.25B | 3.57B | 3.72B | 3.70B | 3.51B | 4.04B | 0.19B | 3.81B | 4.35B | 4.71B | 4.82B | 4.42B | 4.39B | 4.41B | 4.62B | 4.86B | 4.91B | 5.01B | 5.34B | 5.84B | 5.75B |
|
Cost of Revenue
|
| | | | | | 14.48B | 21.82B | 2.09B | | | 0.30B | | | | 0.04B | | | 0.00B | 0.02B | | 0.01B | | 0.01B | | | | 0.01B | 0.01B | 0.03B | | 1.19B | 0.02B | 0.01B | 0.27B | -0.30B | 0.29B | | | 0.46B | | | | 3.13B | | | 2.32B | | 2.47B | 2.42B | 2.26B | 2.88B | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | -5.04B | -13.53B | 9.21B | | | 6.43B | | | | 1.29B | | | 6.84B | 1.44B | | 6.49B | | 0.94B | | | | 2.88B | 4.38B | 0.17B | | 2.81B | 3.96B | 4.73B | 3.86B | 4.35B | 4.30B | | | 3.48B | | | | 2.23B | | | 0.72B | | 1.11B | 1.30B | 1.45B | 0.63B | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | 0.09B | | | 0.02B | 0.16B | -0.00B | -0.01B | -0.02B | -0.00B | 0.00B | 0.03B | -0.01B | -0.00B | -0.00B | -0.01B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.01B | -0.07B | | | -0.10B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.54B | 1.70B | | -0.36B | -0.26B | 5.87B | 6.12B | 6.24B | 6.23B | 7.44B | 5.87B | 6.23B | 6.21B | | 5.89B | 7.63B | -4.98B | 5.85B | 5.49B | -10.04B | 5.06B | 5.75B | | 6.42B | | | 4.78B | 7.61B | 3.20B | 4.74B | 3.60B | 8.84B | 2.83B | | | | | | 2.91B | -2.93B | -2.21B | 2.26B | -3.07B | -2.79B | -2.11B | 4.28B | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
-1.67B | -1.62B | -1.74B | -1.93B | -1.58B | -1.53B | -1.42B | -0.67B | -1.47B | -2.86B | -1.55B | -0.78B | -1.39B | -1.83B | -1.88B | 0.58B | -1.19B | -2.18B | -1.71B | 0.40B | -0.95B | -1.31B | -2.03B | 0.29B | -2.03B | -1.57B | -1.13B | -4.84B | -0.82B | 0.06B | -1.44B | -6.85B | -0.52B | -1.01B | -0.69B | -2.11B | -0.56B | -1.69B | -1.15B | -1.10B | -0.54B | -0.57B | -1.51B | -0.96B | -0.51B | -0.37B | -0.50B | -1.01B | -0.52B | -0.46B | -0.81B | -0.99B | -0.63B | -0.54B | -0.63B | -0.70B | -0.55B | -0.53B | -0.66B | -0.77B | -0.54B | -0.50B | -0.43B | -0.85B | -0.44B | -0.53B | -0.42B | -0.78B |
|
Other Operating Expenses
|
-4.23B | -6.59B | -4.75B | -1.27B | -4.69B | -10.18B | -10.81B | -6.81B | -10.75B | -11.78B | -9.99B | -6.81B | -10.87B | -4.08B | -0.40B | 0.36B | 1.45B | 1.11B | 0.05B | 0.05B | -7.95B | -8.99B | -2.82B | -9.31B | -2.81B | -3.60B | -7.74B | -3.88B | -5.38B | -4.61B | -5.52B | -10.65B | -4.88B | -1.67B | -1.64B | -1.72B | -1.73B | -1.65B | -4.51B | 1.38B | 0.57B | -4.09B | 1.57B | 1.07B | 0.61B | -5.77B | -1.51B | -1.64B | -1.63B | -1.56B | -1.49B | -1.65B | -1.47B | -1.41B | -1.27B | -1.46B | -1.52B | -1.53B | -1.44B | -1.52B | -1.69B | -1.67B | -1.57B | -1.61B | -1.68B | -1.80B | -1.84B | -1.70B |
|
Operating Expenses
|
-7.39B | -7.46B | -7.53B | -4.68B | -7.36B | -6.65B | -7.06B | -1.27B | -6.91B | -8.18B | -6.65B | -1.40B | -6.93B | -6.77B | -6.56B | -0.96B | -5.59B | -6.38B | -6.01B | -0.78B | -4.81B | -5.47B | -5.66B | -3.36B | -5.48B | -5.65B | -5.08B | -1.79B | -3.47B | -0.29B | -3.83B | -9.14B | -3.04B | -3.07B | -2.80B | -4.52B | -2.80B | -3.71B | -3.18B | -3.18B | -2.52B | -2.78B | -3.33B | -3.23B | -2.35B | -2.35B | -2.33B | -3.08B | -2.49B | -2.37B | -2.66B | -3.14B | -2.44B | -2.31B | -2.23B | -2.51B | -2.42B | -2.41B | -2.44B | -2.67B | -2.60B | -2.53B | -2.37B | -2.91B | -2.49B | -2.72B | -2.69B | -2.99B |
|
Operating Income
|
| | | | 1.38B | 0.37B | 1.13B | 0.09B | 1.81B | 1.36B | 3,220.79B | -0.23B | 1.86B | 0.87B | 1.65B | -1.82B | 1.16B | 0.27B | -0.22B | -1.79B | 0.01B | 0.47B | 0.64B | 0.77B | 0.10B | 0.12B | 0.18B | 0.03B | 0.09B | -0.08B | | -3.98B | 0.03B | -0.02B | -0.03B | 8.88B | 1.69B | | | 0.74B | | | | 2.00B | | | 0.46B | | 1.29B | 2.20B | 1.43B | 0.96B | | | | | | | | | | | | | | | | |
|
EBIT
|
-0.06B | -0.31B | | -0.14B | 1.38B | 0.37B | 1.13B | 0.09B | 1.81B | 1.36B | 3,220.79B | -0.23B | 1.86B | 0.87B | 1.65B | -1.82B | 1.16B | 0.27B | -0.22B | -1.79B | 0.01B | 0.47B | 0.64B | 0.77B | 0.10B | 0.12B | 0.18B | 0.03B | 0.09B | -0.08B | | -3.98B | 0.03B | -0.02B | -0.03B | 8.88B | 1.69B | 0.84B | 1.25B | 0.74B | 1.32B | 2.16B | | 2.00B | 0.67B | | 0.46B | 0.08B | 1.29B | 2.20B | 1.43B | 0.96B | 1.64B | 1.76B | 1.28B | 1.67B | 2.21B | 2.22B | 1.69B | 1.56B | 1.69B | 2.14B | 2.18B | 1.91B | 2.28B | 2.37B | 2.94B | 2.58B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | 0.49B | | | | 0.09B | | | 0.08B | 0.05B | | | | 0.87B | | | 0.91B | 0.93B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | 0.02B | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.06B | -0.31B | | -0.14B | -0.01B | 1.75B | -2.42B | 0.67B | -0.19B | -1.11B | 0.01B | 0.07B | -2.21B | 0.01B | 0.01B | -3.58B | 1.28B | 0.84B | -0.98B | 2.92B | 2.47B | 1.24B | 1.84B | 1.17B | 0.08B | 0.37B | 0.00B | -0.94B | 0.09B | -0.08B | | -3.98B | 0.03B | -0.02B | 1.14B | -0.77B | 1.69B | 0.84B | 1.25B | 0.74B | 1.32B | 2.16B | | 1.99B | 0.67B | | 0.46B | 0.08B | 1.22B | 2.01B | 1.35B | 0.73B | 1.64B | 1.76B | 1.28B | 1.67B | 2.21B | 2.22B | 1.69B | 1.56B | 1.69B | 2.14B | 2.18B | 1.91B | 2.28B | 2.37B | 2.94B | 2.58B |
|
Tax Provisions
|
-0.30B | | | -1.05B | -0.17B | -1.23B | | -0.15B | -0.00B | -0.36B | -1.27B | -0.02B | -0.22B | -0.46B | -0.00B | -0.06B | -0.54B | -0.50B | -0.13B | -0.04B | -0.52B | -0.47B | -0.46B | -0.36B | -0.29B | -0.15B | -0.00B | -0.32B | -0.11B | -0.37B | -0.77B | -0.30B | -0.41B | -0.51B | -0.35B | 0.02B | -0.44B | -0.56B | 0.11B | -0.08B | -0.28B | 0.03B | -0.25B | -0.05B | -0.24B | | -0.27B | 0.72B | -0.32B | -0.28B | -0.45B | -0.32B | -0.52B | -0.52B | -0.51B | -0.05B | -0.62B | -0.69B | -0.48B | 0.01B | -0.43B | -0.58B | -0.56B | 1.62B | -0.59B | -0.59B | 2.27B | 1.97B |
|
Profit After Tax
|
-0.37B | 0.56B | -2.61B | -1.20B | -0.17B | -1.00B | -1.93B | -0.01B | -0.86B | -1.47B | 0.01B | 0.02B | -2.45B | -0.66B | 0.11B | -3.64B | 0.94B | 0.35B | -1.12B | 0.13B | 2.13B | 0.35B | 1.57B | 0.80B | -0.71B | 1.25B | -0.02B | -0.62B | 0.49B | -1.37B | -0.43B | -5.35B | 0.48B | 1.07B | 0.79B | -0.55B | 1.25B | 0.27B | 0.76B | 0.58B | 1.04B | 2.19B | -0.26B | 1.94B | 0.42B | -1.11B | 0.19B | -0.03B | 0.98B | 1.90B | 1.03B | 0.67B | 1.21B | 1.40B | 0.30B | 1.55B | 1.63B | 1.35B | 1.17B | 1.60B | 1.25B | 1.58B | 1.62B | 1.70B | 1.69B | 1.78B | 2.27B | 1.97B |
|
Net Income - Minority
|
0.69B | 0.98B | 0.98B | -0.40B | -16.18B | -1.41B | -0.16B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | 0.74B | 0.34B | | | 1.95B | 0.77B | 1.38B | | | 0.21B | 0.00B | 0.62B | | | | | | | | | | | | | | | | | | | | | 0.90B | 1.73B | 0.89B | 0.42B | 1.12B | 1.24B | 0.77B | 1.62B | 1.59B | 1.53B | 1.21B | 1.57B | 1.26B | 1.56B | 1.62B | 1.62B | 1.69B | 1.78B | 2.27B | -5.79B |
|
Income from Continuing Operations
|
0.24B | -0.31B | | 0.91B | 0.16B | 2.98B | -2.42B | 0.82B | -0.18B | -0.74B | 1.29B | 0.09B | -1.99B | 0.47B | 0.01B | -3.51B | 1.83B | 1.35B | -0.86B | 2.97B | 2.99B | 1.71B | 2.30B | 1.53B | 0.37B | 0.52B | 0.00B | -0.62B | 0.20B | 0.30B | | -3.68B | 0.44B | 0.49B | 1.49B | -0.79B | 2.12B | 1.40B | 1.15B | 0.82B | 1.60B | 2.13B | | 2.04B | 0.91B | | 0.73B | -0.63B | 1.54B | 2.29B | 1.80B | 1.05B | 2.16B | 2.27B | 1.79B | 1.73B | 2.83B | 2.90B | 2.17B | 1.55B | 2.12B | 2.73B | 2.74B | 0.30B | 2.88B | 2.95B | 0.68B | 0.61B |
|
Consolidated Net Income
|
-0.07B | -0.31B | | -0.22B | 0.49B | -1.52B | 0.03B | 0.09B | 0.02B | 0.03B | 0.01B | 0.02B | 0.15B | 0.03B | 0.01B | -0.55B | 0.20B | 0.01B | -0.01B | 0.02B | 0.19B | 0.35B | 0.20B | -5.46B | -0.48B | 1.03B | 1.69B | -2.34B | 0.20B | 0.30B | | -3.68B | 0.44B | 0.49B | 1.49B | -0.79B | 2.12B | 1.40B | 1.15B | 0.07B | 1.60B | 2.13B | | 0.08B | 0.05B | -0.04B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.13B | 0.08B | 0.16B | -0.47B | -0.07B | 0.04B | -0.18B | -0.04B | 0.03B | -0.01B | 0.02B | 0.00B | 0.09B | 2.88B | 2.95B | 0.68B | 0.61B |
|
Income towards Parent Company
|
-1.30B | -0.22B | 0.98B | -1.25B | -0.39B | -2.93B | -0.13B | 0.15B | 0.02B | 0.03B | 0.01B | 0.02B | 0.15B | 0.03B | 0.01B | -0.55B | 0.20B | 0.01B | -0.01B | 0.02B | 0.19B | 0.35B | 0.20B | -5.46B | -0.48B | 1.03B | 1.69B | -2.34B | 0.20B | 0.30B | | -3.68B | 0.44B | 0.49B | 1.49B | -0.79B | 2.12B | 1.40B | 1.15B | 0.07B | 1.60B | 2.13B | | 0.08B | 0.05B | -0.04B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.13B | 0.08B | 0.16B | -0.47B | -0.07B | 0.04B | -0.18B | -0.04B | 0.03B | -0.01B | 0.02B | 0.00B | 0.09B | 2.88B | 2.95B | 0.68B | 0.61B |
|
Net Income towards Common Stockholders
|
-1.30B | 74.05B | -2.95B | -1.25B | -0.39B | 0.38B | -1.78B | 0.02B | -0.85B | 0.03B | 0.01B | 0.02B | 0.15B | 0.03B | 0.01B | -0.55B | 0.20B | 0.01B | -0.01B | 0.02B | 0.19B | 0.35B | 0.20B | 80.28B | -0.70B | 0.43B | 1.46B | -4.16B | -1.39B | 67.60B | -0.62B | -5.52B | 0.32B | 0.87B | 0.51B | -0.77B | 1.12B | 0.13B | 0.58B | 0.37B | 0.92B | 1.71B | -0.39B | 1.81B | 0.37B | -1.23B | 0.08B | -0.14B | 0.85B | 1.71B | 0.93B | 0.59B | 1.13B | 1.32B | 0.22B | 1.48B | 1.55B | 1.28B | 1.10B | 1.53B | 1.16B | 1.49B | 1.52B | 1.60B | 1.58B | 1.65B | 2.16B | 1.85B |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.19 | | | 766.06 | 0.00B | | | | | | | | | | | | |
|
EBITDA
|
-0.06B | -0.31B | | -0.14B | 1.38B | 0.37B | 1.13B | 0.09B | 1.81B | 1.36B | 3,220.79B | -0.23B | 1.86B | 0.87B | 1.65B | -1.82B | 1.16B | 0.27B | -0.22B | -1.79B | 0.01B | 0.47B | 0.64B | 0.77B | 0.10B | 0.12B | 0.18B | 0.03B | 0.09B | -0.08B | -0.30B | -3.98B | 0.03B | 0.73B | 0.35B | 8.88B | 1.69B | 0.84B | 1.25B | 13.11B | 1.32B | 2.16B | | 2.00B | 0.67B | | 0.46B | 0.08B | 1.29B | 2.20B | 1.43B | 0.96B | 1.64B | 1.76B | 1.28B | 1.67B | 2.21B | 2.22B | 1.69B | 1.56B | 1.69B | 2.14B | 2.18B | 1.91B | 2.28B | 2.37B | 2.94B | 2.58B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | -0.09B | | | -0.08B | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
466.67% | | | 731.82% | 2,140.00% | -70.27% | | -21.55% | 2.59% | 32.74% | -11,300.00% | -24.44% | 9.83% | -4,142.86% | -50.00% | 1.75% | -42.37% | -59.85% | 12.78% | -1.44% | -21.07% | -37.77% | -25.18% | -30.98% | -364.15% | -41.67% | -50.00% | 34.19% | -131.15% | 490.57% | | 7.62% | -1,211.11% | 2,500.00% | -30.42% | -2.57% | -25.80% | -67.21% | 8.53% | -10.84% | -21.32% | 1.31% | | -2.39% | -36.22% | | -57.50% | 850.00% | -26.33% | -13.82% | -33.81% | -43.09% | -31.54% | -29.30% | -39.96% | -3.23% | -28.16% | -31.00% | -28.38% | 0.40% | -25.49% | -27.19% | -25.75% | 84.38% | -25.99% | -24.76% | 77.00% | 76.19% |