|
Revenue
|
22.90B | 27.00B | 32.49B | 33.50B | 34.62B | 36.93B | 38.86B | 31.30B | 32.60B | 38.23B | 38.83B | 36.25B | 37.41B | 34.66B | 36.37B | 35.66B | 36.34B | 35.57B | 33.95B | 35.70B | 34.49B | 36.91B | 38.84B | 33.41B | 25.97B | 26.02B | 23.18B | 22.15B | 17.99B | 20.32B | 21.69B | 21.40B | 21.74B | 20.82B | 22.70B | 69.78B | 22.96B | 20.75B | 22.55B | 81.50B | 18.80B | 18.50B | 19.42B | 19.87B | 17.14B | 9.48B | 13.15B | 13.91B | 15.70B | 20.98B | 23.25B | 24.03B | 27.19B | 34.70B | 32.41B | 30.17B | 26.77B | 22.98B | 25.55B | 27.11B | 23.77B | 23.47B | 23.37B | 20.82B | 21.07B | 21.04B | 23.48B |
|
Cost of Revenue
|
10.02B | 10.86B | 14.35B | 14.02B | 15.26B | 17.46B | 18.47B | 20.74B | 20.67B | 25.72B | 26.57B | 99.59B | 25.96B | 26.50B | 27.46B | 107.53B | 26.90B | 26.53B | 26.71B | 108.25B | 26.39B | 28.47B | 29.86B | 84.72B | 18.14B | 17.70B | 16.48B | 67.48B | 12.62B | 13.82B | 14.51B | 14.48B | 14.17B | 14.18B | 15.99B | | 14.70B | 12.35B | 14.16B | 52.18B | 12.21B | 10.80B | 11.86B | 45.73B | 9.88B | 6.06B | 22.81B | 6.38B | 7.69B | 16.74B | 29.71B | 13.45B | 12.78B | 26.79B | 15.88B | 59.49B | 12.66B | 11.34B | 35.98B | 48.44B | 11.51B | 11.74B | 11.36B | 10.83B | 10.69B | 11.03B | 12.26B |
|
Gross Profit
|
7.32B | 9.69B | 10.18B | 42.72B | 19.36B | 17.10B | 20.39B | 10.56B | 11.93B | 12.52B | 12.26B | 9.61B | 11.45B | 8.16B | 8.91B | 8.05B | 9.45B | 9.04B | 7.25B | 7.31B | 8.11B | 8.44B | 8.98B | 25.53B | 7.83B | 8.32B | 6.70B | 6.99B | 5.37B | 6.50B | 7.19B | 6.93B | 7.56B | 6.64B | 6.71B | 26.69B | 8.25B | 8.41B | 8.38B | 31.18B | 6.59B | 7.70B | 7.56B | 9.00B | 7.26B | 3.42B | 16.96B | 7.53B | 8.01B | 10.82B | 11.39B | 10.58B | 14.41B | 19.46B | 50.41B | 14.58B | 14.11B | 11.64B | 39.32B | 14.65B | 12.26B | 11.73B | 12.01B | 9.98B | 10.39B | 10.01B | 11.22B |
|
Research & Development
|
-0.42B | -0.18B | -0.40B | -0.51B | -0.54B | -0.35B | -0.45B | -0.25B | -0.29B | -0.33B | -0.41B | -1.45B | -0.29B | -0.22B | -0.29B | 2.85B | -0.34B | -0.29B | -0.26B | 1.89B | -0.25B | -0.27B | -0.29B | 2.18B | -0.20B | -0.20B | -0.16B | -0.63B | -0.13B | -0.14B | -0.15B | -0.52B | -0.11B | -0.17B | -0.13B | -0.57B | -0.15B | -0.16B | -0.16B | -0.64B | -0.14B | -0.15B | -0.15B | -0.15B | -0.10B | -0.07B | -0.09B | -0.10B | -0.12B | -0.15B | -0.15B | -0.56B | -0.21B | -0.22B | -0.19B | -0.18B | -0.15B | -0.17B | -0.19B | -0.73B | -0.18B | -0.19B | -0.20B | -0.22B | -0.20B | -0.19B | |
|
Selling, General & Administrative
|
-1.44B | -1.69B | -2.00B | -1.89B | -2.05B | -2.15B | -2.30B | -1.16B | -1.17B | -1.32B | -1.33B | -5.16B | -1.24B | -1.27B | -1.25B | -5.03B | -1.24B | -1.25B | -1.22B | -4.98B | -1.08B | -1.16B | -1.19B | -3.43B | -0.95B | -0.90B | -0.78B | -3.35B | -0.68B | -0.81B | -0.94B | | -0.73B | -0.69B | -0.77B | -2.66B | -0.66B | -0.56B | -0.51B | -2.24B | -0.56B | -0.56B | -0.51B | -2.12B | -0.41B | -0.29B | -0.31B | -1.09B | -0.27B | -0.26B | -0.34B | -0.31B | -0.30B | -0.32B | -0.96B | -0.38B | -0.36B | -0.39B | -1.14B | -0.45B | -0.45B | -0.55B | -0.41B | -0.44B | -0.44B | -0.46B | |
|
Restructuring Costs
|
| -1.22B | | 4.96B | | 4.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
1.62B | 2.27B | 1.94B | -1.30B | 2.48B | 2.40B | 2.30B | 0.02B | 2.64B | -1.25B | -1.10B | -1.31B | -1.27B | -0.95B | -1.16B | -1.14B | -0.83B | -0.20B | 2.54B | 0.01B | -1.75B | 1.83B | -2.74B | 150.59B | | | | 135.89B | | | | 3.18B | | | | 3.08B | 3.14B | 2.60B | -584.00 | 723.00 | -0.00B | -0.00B | -256.00 | -366.00 | -513.00 | 38.00 | 0.35B | -2.81B | 0.21B | -1.72B | 0.19B | 0.19B | -1.92B | 3.64B | 0.17B | 0.70B | 0.16B | 2.83B | 69.00B | 590.00B | -0.01B | 2.52B | -2943.00B | -4.72B | -4.98B | 2.58B | 0.13B |
|
Operating Expenses
|
-13.96B | -15.02B | -20.59B | -20.43B | -21.26B | -23.36B | -25.20B | -26.04B | -25.22B | -31.16B | -31.54B | -6.62B | -1.54B | -1.76B | -1.54B | -0.00B | -1.57B | -1.54B | -1.48B | -1.52B | -1.34B | -1.43B | -1.49B | -1.25B | -1.14B | -1.10B | -0.93B | -3.98B | -0.81B | -0.95B | -1.09B | -0.52B | -0.84B | -0.86B | -0.91B | -3.23B | -2.76B | -3.85B | -4.47B | -16.18B | -3.30B | 4.91B | -1.75B | -2.27B | -0.51B | -0.36B | -0.40B | -1.19B | -0.39B | -0.41B | -0.49B | -0.87B | -0.51B | -0.54B | -1.14B | -0.56B | -0.51B | -3.16B | -1.33B | -1.18B | -0.63B | -5.02B | -0.60B | -0.66B | -0.65B | -4.66B | |
|
Operating Income
|
4.26B | 6.56B | 5.28B | 5.77B | 6.30B | 6.27B | 5.68B | 5.95B | 7.39B | 7.45B | 7.42B | 37.04B | 6.66B | 2.69B | 4.34B | 35.64B | 5.01B | 5.59B | 2.62B | 29.80B | 3.29B | 3.96B | 5.18B | 26.78B | 8.97B | 3.08B | 1.70B | -1.13B | 2.08B | 2.05B | -3.40B | 3.58B | 4.54B | -1.98B | 2.46B | 10.55B | 5.49B | 4.58B | 3.95B | 17.46B | 4.03B | 9.88B | 3.49B | 3.65B | -8.43B | 2.00B | 3.53B | 12.96B | 5.97B | 8.89B | 12.39B | 10.32B | 12.27B | 19.56B | 45.99B | 11.12B | 11.55B | 8.48B | 30.01B | 8.02B | 8.98B | 6.71B | 8.40B | 2.79B | 7.28B | 5.35B | 11.22B |
|
EBIT
|
18.57B | 6.56B | 25.77B | 20.86B | 6.30B | 6.27B | 5.68B | 5.95B | 7.39B | 24.64B | 7.49B | 37.04B | 13.00B | 2.70B | 4.34B | 8.06B | 5.01B | 5.59B | 2.62B | 8.83B | 3.29B | 3.96B | 5.18B | 26.78B | 8.97B | 3.08B | 1.70B | -1.13B | 2.08B | 2.05B | -3.40B | 3.58B | 4.54B | -1.98B | 2.46B | 10.55B | 5.49B | 4.89B | 3.96B | 17.46B | 4.03B | 9.90B | 16.71B | 3.65B | -8.43B | 2.00B | 3.53B | 12.96B | 5.97B | 8.89B | 12.39B | 10.32B | 12.27B | 19.56B | 45.99B | 11.12B | 11.55B | 8.48B | 30.01B | 8.02B | 8.98B | 6.71B | 8.40B | 2.79B | 7.28B | 5.35B | 11.22B |
|
Interest & Investment Income
|
| | | | | | | 0.00B | | | | 0.64B | 0.68B | 0.83B | 0.48B | 1.66B | 0.49B | 0.44B | 0.53B | 0.36B | 0.44B | 0.34B | 0.52B | 1.30B | 0.26B | 0.20B | 0.53B | 0.43B | 0.23B | 0.22B | 0.37B | 0.24B | 0.30B | 0.33B | 0.23B | 0.93B | 0.34B | 1.17B | 0.43B | 2.29B | 0.26B | 0.33B | 0.34B | 0.40B | 0.17B | 0.11B | 0.41B | 0.14B | 0.12B | 0.21B | 0.56B | 0.27B | 0.26B | 0.62B | 0.52B | 0.44B | 0.47B | 0.52B | 1.58B | 0.59B | 0.55B | 0.48B | 0.49B | 0.43B | 0.30B | 0.34B | |
|
Other Non Operating Income
|
0.44B | -0.29B | 0.50B | 0.58B | 0.41B | 0.51B | -1.38B | 1.04B | 1.06B | 1.13B | 1.12B | -19.04B | 0.68B | 0.83B | -4.54B | -19.67B | 0.77B | | | -16.99B | -4.90B | -4.47B | -2.72B | -5.21B | -0.82B | -1.13B | -1.48B | -0.94B | -3.29B | -4.45B | -10.59B | -19.82B | -3.02B | -1.98B | -4.25B | -16.13B | -2.76B | -3.82B | -4.43B | -15.67B | -3.00B | 2.18B | -4.07B | -10.24B | -4.55B | -1.42B | -4.19B | -1.36B | 5.64B | -1.93B | -4.86B | 1.20B | -0.60B | 2.92B | 1.69B | 0.13B | 0.62B | -0.02B | -1.05B | -2.04B | -3.27B | -1.93B | -1.35B | -3.58B | -0.89B | -2.22B | -7.91B |
|
Non Operating Income
|
-0.13B | 0.05B | 0.04B | -0.03B | 0.09B | 0.01B | -0.06B | 1.17B | 1.23B | 1.82B | -3.19B | 0.22B | 0.26B | -3.26B | -0.28B | -1.93B | 0.70B | -1.72B | -0.45B | -2.79B | -1.63B | -0.85B | -2.72B | -0.92B | -1.96B | -1.97B | -3.23B | -8.44B | -1.09B | -1.73B | -2.19B | -7.58B | -2.46B | -2.75B | -2.34B | -9.72B | -2.23B | -0.82B | -1.57B | -6.48B | -2.23B | -2.19B | -2.74B | -1.60B | -4.55B | -2.26B | -10.99B | -9.63B | 5.64B | 2.02B | -4.86B | -2.48B | 0.60B | -3.20B | -1.52B | 0.29B | -0.62B | -0.02B | -2.63B | 0.29B | 1.94B | -6.87B | -0.28B | -6.02B | 1.75B | 1.01B | -5.80B |
|
EBT
|
4.05B | 6.20B | 6.01B | 5.80B | 5.93B | 5.72B | 7.01B | 7.58B | 8.86B | 9.44B | 3.99B | 4.44B | 7.00B | -0.79B | 4.05B | 4.23B | 5.71B | 3.84B | 2.17B | 1.69B | 3.21B | 3.53B | -2.36B | 4.38B | 2.64B | 1.16B | -1.47B | -9.75B | -0.04B | 0.43B | -5.64B | -3.49B | 2.27B | 2.10B | 0.25B | 1.51B | 3.42B | 3.85B | 2.63B | 10.24B | 1.49B | 7.82B | 0.86B | 1.83B | -13.28B | -0.47B | -14.57B | -0.23B | 0.52B | 11.94B | 7.82B | 7.95B | 13.21B | 16.35B | 42.24B | 11.28B | 10.97B | 8.44B | 7.75B | 8.25B | 6.95B | -0.35B | 8.10B | -3.55B | 9.11B | 6.41B | 11.22B |
|
Tax Provisions
|
-1.30B | -1.20B | -1.87B | -0.87B | -1.56B | -1.49B | -1.98B | -1.33B | -2.88B | -2.13B | -0.93B | 7.25B | -3.62B | | | -0.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
2.74B | 3.93B | 2.70B | 17.32B | 4.37B | 4.70B | 114.89B | 6.26B | 6.71B | 7.15B | 3.23B | 2.90B | 5.33B | -0.95B | 2.78B | 3.77B | 3.92B | 2.74B | 1.55B | 2.62B | 2.45B | 2.33B | -2.41B | -7.50B | 1.58B | 0.29B | -1.42B | -8.61B | -0.10B | 0.26B | -5.34B | -4.35B | 1.53B | 0.09B | 0.20B | -1.65B | 2.20B | 2.74B | 1.49B | 782.00 | 1.12B | 4.93B | 2.23B | 2.08B | -9.98B | -0.44B | -0.26B | 11.62B | 0.20B | 8.67B | 14.31B | 5.68B | 8.65B | 11.04B | 8.79B | 8.28B | 7.37B | 5.86B | 5.48B | 6.28B | 4.80B | -0.33B | 5.89B | -2.77B | 6.00B | 4.76B | 6.05B |
|
Equity Income
|
-0.01B | 0.23B | 0.16B | -0.21B | 0.01B | 0.02B | 0.25B | 0.44B | 0.25B | -0.17B | -0.24B | 0.05B | 0.08B | 0.22B | -0.10B | 1.82B | | | | | | | | -0.22B | | | | | -0.10B | -0.11B | 0.04B | -0.22B | 0.20B | -0.19B | -0.14B | 0.15B | -0.16B | 0.09B | 0.25B | -0.52B | 0.13B | -0.12B | 0.36B | -0.21B | 0.30B | -0.21B | -0.68B | -0.02B | -0.18B | -1.03B | 0.29B | 1.61B | -0.35B | -0.10B | -0.03B | -0.25B | -0.04B | 0.02B | 0.25B | -0.07B | 0.09B | -0.19B | -0.02B | -0.32B | 0.08B | 0.05B | -0.04B |
|
Net Income - Minority
|
-0.19B | -1.40B | -2.49B | -2.17B | -0.04B | -0.06B | -2.23B | -183.63B | -0.13B | -204.52B | 5.08B | -177.11B | -185.95B | -167.66B | -169.73B | -161.72B | -167.68B | | | | | | | | | | | -66.06B | | | -80.72B | | | | | | | | | -73.17B | | | -74.38B | -74.22B | | | -44.38B | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.11B | -1.01B | 4.15B | 4.93B | 4.37B | 0.01B | 5.03B | 5.84B | 6.64B | 0.29B | -0.65B | -0.13B | 0.12B | -0.27B | 1.08B | -0.10B | 0.07B | 0.79B | 0.80B | -0.26B | 0.17B | 0.10B | 0.44B | 0.01B | -0.28B | 0.70B | -0.36B | -0.16B | 1.04B | 1.21B | 0.76B | 0.08B | 0.11B | -0.01B | 0.12B | -1.56B | 2.20B | 1.38B | 1.45B | 0.78B | 1.12B | 0.00B | 2.23B | 0.09B | -0.26B | -0.02B | -0.02B | -0.19B | 1.20B | 1.27B | 0.02B | 0.04B | 0.04B | 0.03B | 28.48B | 0.13B | 0.26B | 5.86B | 0.03B | 0.02B | 0.46B | 0.46B | 0.02B | 0.01B | 0.31B | 0.02B | 6.05B |
|
Income from Continuing Operations
|
4.27B | 7.40B | 6.60B | 5.53B | 7.49B | 7.21B | 9.00B | 8.91B | 11.75B | 16.91B | 4.02B | -2.82B | 5.99B | 5.54B | 9.40B | 4.61B | 5.71B | 3.84B | 2.17B | 1.69B | 3.21B | 3.53B | -2.57B | 4.38B | 2.64B | 1.16B | -1.47B | -9.75B | -0.04B | 0.43B | -5.64B | -3.49B | 2.27B | 2.10B | 0.25B | 1.51B | 3.42B | 4.89B | 8.87B | 10.24B | 4.06B | 7.83B | 10.03B | 1.83B | -13.28B | -0.47B | -14.57B | -0.23B | 0.52B | 11.94B | 7.82B | 7.95B | 13.21B | 16.35B | 42.24B | 11.28B | 10.97B | 8.44B | 7.75B | 8.25B | 6.95B | -0.35B | 8.10B | -3.55B | 9.11B | 6.41B | 11.22B |
|
Consolidated Net Income
|
4.27B | 7.40B | 6.60B | 5.53B | | 7.21B | | 8.91B | | 16.91B | 4.02B | -2.82B | 5.99B | 5.54B | 9.40B | 4.61B | 5.71B | 3.84B | 2.17B | 1.69B | 3.21B | 3.53B | -2.57B | 4.38B | 2.64B | 1.16B | -1.47B | -9.75B | -0.04B | 0.43B | -5.64B | -0.06B | 2.27B | 2.10B | 0.25B | 0.26B | 3.42B | 0.07B | 0.27B | 421.00 | 0.13B | 0.08B | 2.36B | 1.83B | -13.28B | -0.47B | -14.57B | -0.23B | 0.52B | 11.94B | 7.82B | 7.95B | 13.21B | 16.35B | 42.24B | 11.28B | 10.97B | 8.44B | 7.75B | 8.25B | 6.95B | -0.35B | 8.10B | -3.55B | 9.11B | 6.41B | 11.22B |
|
Income towards Parent Company
|
4.08B | 6.00B | 4.11B | 3.35B | -1.63B | 7.15B | -0.39B | 6.25B | 6.59B | 6.86B | 3.87B | 2.81B | 5.21B | -0.69B | 2.74B | 3.76B | 3.85B | 3.00B | 1.48B | 2.77B | 2.28B | 2.23B | -2.15B | 2.35B | 1.86B | 0.17B | -1.06B | -8.45B | -0.32B | 0.11B | -5.38B | -4.84B | 1.42B | 0.10B | 0.08B | -0.09B | 2.15B | 0.00B | 5.72B | 0.55B | 1.07B | 4.81B | 2.29B | 1.98B | -9.71B | -0.42B | -10.37B | 11.51B | 0.18B | 8.12B | 5.94B | 5.64B | 8.61B | 11.01B | 8.76B | 8.24B | 7.34B | 5.83B | 5.46B | 6.26B | 4.78B | -0.34B | 5.87B | -2.78B | 5.97B | 4.73B | 11.22B |
|
Net Income towards Common Stockholders
|
4.08B | 6.00B | 4.11B | 3.35B | -1.63B | 8.90B | -0.39B | 6.25B | -0.13B | 13.63B | 3.90B | 2.81B | 5.13B | -0.69B | 2.75B | 3.77B | 3.82B | 3.00B | 1.48B | 2.77B | 2.28B | 2.23B | -2.36B | 2.35B | 1.86B | 0.17B | -1.06B | -8.45B | -0.32B | 0.11B | -5.38B | -4.84B | 1.42B | 0.10B | 0.08B | -0.09B | 2.15B | 2.81B | 5.72B | 0.55B | 2.70B | 4.86B | 5.63B | 1.98B | -9.71B | -0.42B | -10.37B | 11.51B | 0.18B | 8.12B | 5.94B | 5.64B | 8.61B | 11.01B | 8.76B | 8.24B | 7.34B | 5.83B | 5.46B | 6.26B | 4.78B | -0.34B | 5.87B | -2.78B | 5.97B | 4.73B | 11.22B |
|
EPS (Basic)
|
5.07B | 0.01B | 5.07B | 0.00B | 5.07B | 0.00B | 5.09B | 0.00B | 7.44B | | | | 0.39 | 0.31 | 0.51 | | 0.29 | 0.52 | 0.58 | | 0.17 | 0.17 | -0.18 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
309.21 | 795.28 | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
18.57B | 8.48B | 25.77B | 20.86B | 6.30B | 8.90B | 5.68B | 5.95B | 7.39B | 24.64B | 7.49B | 37.04B | 13.00B | 2.70B | 4.34B | 8.06B | 5.01B | 5.59B | 2.62B | 8.83B | 3.29B | 3.96B | 5.18B | 26.78B | 8.97B | 3.08B | 1.70B | -1.13B | 2.08B | 2.05B | -3.40B | 3.58B | 4.54B | -1.98B | 2.46B | 10.55B | 5.49B | 4.89B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 6.21B | 8.81B | 8.91B | 11.75B | 11.62B | 10.32B | 14.96B | 19.94B | 17.41B | 13.90B | 13.96B | 11,436.00B | 13,551.00B | 13,470.00B | 12.13B | 9.63B | 11.48B | 2.79B | 10.45B | 9.24B | 11.73B |
|
Interest Expenses
|
-0.00B | -0.00B | -0.00B | | -0.36B | -1.01B | | -0.00B | -0.39B | -0.05B | | -1.42B | -0.49B | -0.44B | -0.54B | -2.02B | -0.60B | -0.62B | -0.54B | -2.67B | -0.78B | -1.01B | -1.00B | -2.79B | -1.29B | -1.81B | -1.80B | -6.44B | -1.57B | -1.75B | -1.90B | -6.41B | -1.89B | -2.13B | -1.65B | -7.01B | -1.80B | -1.46B | -1.17B | -5.67B | -1.78B | -1.59B | -5.79B | -1.29B | -1.62B | -1.13B | -4.57B | -1.43B | -1.21B | -1.87B | -4.27B | -0.88B | -0.76B | -0.96B | -2.51B | -0.99B | -0.84B | -0.87B | -1.16B | -3.92B | -1.07B | -2.93B | -0.88B | -1.07B | -0.98B | -1.06B | |
|
Tax Rate
|
-32.05% | -19.37% | -31.04% | -15.06% | -26.32% | -25.98% | -28.27% | -17.49% | -32.54% | -22.59% | -23.21% | 163.50% | -51.79% | | | -8.74% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |