|
Revenue
|
| 10.73B | 6.90B | 6.82B | 7.05B | 26.21B | 7.19B | 15.07B | 22.45B | 26.84B | 6.96B | 14.78B | 20.88B | 28.84B | 6.57B | 6.98B | -11.51B | 8.17B | 1.95B | 12.50B | 19.07B | -14.67B | 4.22B | 8.99B | 13.52B | -13081918.76B | 4.30B | 9.16B | 14.66B | -8.31B | 4.84B | 5.12B | 5.01B | 6.38B | 4.72B | 5.25B | 5.23B | 6.59B | 4.08B | 4.38B | 5.15B | 6.24B | 4.62B | 5.09B | 4.90B | 5.66B | 4.40B | 4.46B | 4.35B | 5.53B | 4.47B | 4.87B | 4.87B | 5.45B | 4.50B | 4.81B | 4.81B | 5.39B | 4.31B | 4.91B | 14.89B |
|
Cost of Revenue
|
| 22.31B | 4.06B | 4.06B | 4.18B | 5.20B | 4.30B | 9.08B | 13.62B | 18.66B | 1.57B | 8.65B | 12.88B | 18.76B | 1.56B | 8.34B | 17.22B | 16.48B | 3.64B | 7.41B | 11.25B | 15.77B | 1.09B | 2.25B | 0.00B | 10.24B | 2.41B | 5.09B | 8.06B | 11.30B | 2.65B | 2.72B | 7.76B | 10.92B | 2.57B | 2.86B | 8.19B | 3.60B | 2.25B | 2.55B | 2.83B | 11.32B | 2.82B | 2.94B | 8.21B | 11.43B | 2.70B | 2.61B | 7.49B | 3.27B | 2.59B | 5.36B | 8.12B | 3.51B | 2.52B | 5.16B | 2.60B | 10.95B | 2.36B | 2.63B | 8.14B |
|
Gross Profit
|
| -1.78B | 2.84B | 2.75B | 2.87B | 3.62B | 2.89B | 5.98B | 8.83B | 11.77B | 2.63B | 5.33B | 8.00B | -4.96B | 2.69B | 5.86B | -5.51B | -4.18B | 2.39B | 5.10B | 7.82B | -7.18B | 1.81B | 3.96B | 6.09B | -5892046.01B | 1.89B | 4.07B | 6.60B | -3.43B | 2.19B | 2.39B | 6.82B | -1.26B | 2.15B | 2.39B | 6.86B | -2.53B | 1.82B | 1.83B | 2.32B | 3.01B | 1.79B | 3.95B | 6.19B | 2.19B | 1.70B | 1.85B | 1.74B | 2.27B | 1.88B | 2.14B | 6.15B | -2.06B | 1.97B | 4.10B | 6.38B | -3.91B | 1.94B | 4.37B | 2.23B |
|
Research & Development
|
| -2.41B | -0.49B | -0.48B | -0.48B | -0.53B | -0.53B | -1.11B | -1.64B | -2.17B | -0.59B | -1.14B | -1.67B | -2.37B | -0.57B | -1.12B | -2.26B | -2.04B | -0.49B | -1.02B | -1.55B | -2.11B | -0.52B | -0.89B | -1.36B | -1.80B | -0.46B | -0.94B | -1.53B | -2.08B | -0.53B | -0.51B | -1.48B | -2.01B | -0.50B | -0.50B | -1.49B | -0.60B | -0.51B | -0.48B | -1.59B | -2.17B | -0.51B | -0.57B | -1.57B | -2.07B | -0.56B | -1.04B | -1.60B | -0.51B | -0.57B | -1.08B | -1.57B | -2.03B | -0.46B | -0.46B | -0.48B | -0.50B | -0.48B | -0.46B | -1.49B |
|
Selling, General & Administrative
|
| -1.08B | -0.26B | -0.29B | -0.21B | -0.19B | -0.29B | -0.62B | -0.90B | -1.13B | -0.26B | -0.45B | -0.72B | -1.10B | -0.24B | -0.52B | -1.12B | -0.93B | -0.24B | -0.48B | -0.76B | -1.33B | -0.16B | -0.37B | -0.54B | -0.71B | -0.16B | -0.33B | -0.51B | -0.68B | -0.16B | -0.19B | -0.53B | -0.72B | -0.17B | -0.19B | -0.55B | -0.70B | -0.16B | -0.17B | -0.55B | -0.19B | -0.21B | -0.37B | -0.56B | -0.69B | -0.17B | -0.32B | -0.18B | -0.68B | -0.17B | -0.34B | -0.51B | -0.65B | -0.15B | -0.17B | -0.17B | -0.15B | -0.17B | -0.18B | -0.55B |
|
Other Operating Expenses
|
| | | | | | | | -0.12B | -0.12B | | | -0.20B | -0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| -3.49B | -0.75B | -0.77B | -0.68B | -0.72B | -0.82B | -1.73B | -2.54B | -3.30B | -0.85B | -1.59B | -2.39B | -3.47B | -0.81B | -1.64B | -3.38B | -2.98B | -0.73B | -1.50B | -2.30B | -3.44B | -0.68B | -1.26B | -1.90B | -2.51B | -0.62B | -1.26B | -2.04B | -2.76B | -0.69B | -0.69B | -2.01B | -2.73B | -0.67B | -0.68B | -2.04B | -1.30B | -0.68B | -0.65B | -2.13B | -2.37B | -0.72B | -0.94B | -2.13B | -2.75B | -0.73B | -1.37B | -1.78B | -1.20B | -0.74B | -1.43B | -2.07B | -2.69B | -0.60B | -0.63B | -0.64B | -0.65B | -0.65B | -0.63B | -2.04B |
|
Operating Income
|
| 0.89B | 0.53B | 0.49B | 0.67B | 1.07B | 0.44B | -1.16B | -0.75B | -0.36B | 0.45B | 0.73B | 1.03B | -1.48B | 0.38B | 1.06B | -2.95B | -0.59B | 0.06B | 0.54B | 0.92B | -0.78B | 0.14B | 0.44B | 0.86B | -833545.45B | 0.26B | 0.54B | 0.93B | -0.02B | 0.25B | 0.36B | 1.10B | 0.31B | 0.28B | 0.39B | 1.02B | -0.16B | 0.01B | 0.23B | 0.71B | 0.78B | -0.06B | 0.10B | 0.46B | 0.19B | -0.20B | -0.18B | -1.54B | 0.17B | -0.63B | -0.39B | -0.15B | -0.12B | -0.90B | 0.88B | 0.37B | 0.21B | 0.16B | 0.45B | 0.39B |
|
EBIT
|
| 0.89B | 0.53B | 0.49B | 0.67B | 1.07B | 0.44B | -1.16B | -0.75B | -0.36B | 0.45B | 0.73B | 1.03B | -1.48B | 0.38B | 1.06B | -2.95B | -0.59B | 0.06B | 0.54B | 0.92B | -0.78B | 0.14B | 0.44B | 0.86B | -833545.45B | 0.26B | 0.54B | 0.93B | -0.02B | 0.25B | 0.36B | 1.10B | 0.31B | 0.28B | 0.39B | 1.02B | -0.16B | 0.01B | 0.23B | 0.71B | 0.78B | -0.06B | 0.10B | 0.46B | 0.19B | -0.20B | -0.18B | -1.54B | 0.17B | -0.63B | -0.39B | -0.15B | -0.12B | -0.90B | 0.88B | 0.37B | 0.21B | 0.16B | 0.45B | 0.39B |
|
Interest & Investment Income
|
| -0.23B | 0.02B | 0.02B | 0.22B | 0.02B | 0.12B | 0.15B | 0.17B | -0.01B | 0.05B | 0.06B | 0.08B | -0.24B | 0.02B | 0.05B | -0.05B | -0.05B | -0.02B | -0.03B | 0.08B | 0.11B | 0.03B | 0.04B | 0.05B | -0.05B | 0.02B | -0.03B | 0.11B | 0.04B | 0.02B | 0.02B | 0.05B | -0.04B | 0.05B | -0.02B | 0.12B | -0.03B | 0.04B | 0.07B | 0.15B | 0.05B | 0.04B | -0.01B | 0.04B | 0.04B | 0.02B | 0.02B | 0.06B | 0.01B | 0.02B | 0.02B | 0.05B | -0.05B | -0.02B | -0.02B | -0.06B | -0.09B | 0.03B | -0.02B | 0.02B |
|
Non Operating Income
|
| -0.25B | -0.01B | -0.00B | -0.00B | -0.24B | -0.01B | -0.03B | -0.09B | -0.45B | -0.05B | -0.08B | -0.13B | -0.43B | -0.01B | -0.02B | -0.45B | -0.38B | -0.01B | -0.04B | -0.04B | -0.05B | -0.01B | -0.01B | -0.02B | -0.02B | -0.00B | -0.05B | -0.06B | -0.09B | -0.01B | -0.02B | -0.03B | -0.04B | -0.05B | -0.02B | -0.17B | -0.21B | -0.01B | -0.01B | -0.01B | -0.21B | -0.01B | -0.12B | -0.00B | -0.03B | -0.01B | -0.03B | -0.00B | -0.11B | -0.63B | -0.01B | -0.70B | -0.69B | -1.08B | -0.00B | -1.12B | -0.08B | -0.01B | -0.01B | -0.01B |
|
EBT
|
| 0.70B | 0.43B | 0.40B | 0.77B | 0.99B | 0.43B | -1.27B | -0.99B | -0.69B | 0.35B | 0.51B | 0.67B | -1.21B | 0.29B | 0.85B | -0.51B | -0.02B | 0.08B | 0.38B | 0.66B | -0.74B | 0.10B | 0.24B | 0.46B | 0.35B | 0.20B | 0.44B | 0.78B | 0.15B | 0.15B | 0.30B | 0.92B | 0.39B | 0.27B | 0.38B | 0.95B | -0.20B | -0.02B | 0.25B | 0.43B | 0.76B | -0.06B | 0.09B | 0.44B | 0.15B | -0.25B | -0.04B | -1.50B | 0.01B | -0.73B | 0.13B | -0.47B | -0.57B | -0.97B | -0.26B | 0.27B | 1.08B | 0.11B | 0.38B | 0.84B |
|
Tax Provisions
|
| -0.15B | | -0.11B | -0.08B | -0.31B | -0.13B | -0.20B | -0.29B | -0.38B | -0.08B | -0.16B | -0.20B | -0.24B | -0.09B | -0.25B | -0.63B | -0.03B | 0.04B | 0.09B | | -0.26B | | | | | -0.07B | -0.12B | -0.13B | -0.41B | -0.03B | -0.08B | -0.24B | -0.22B | -0.08B | -0.08B | -0.24B | -0.14B | 0.03B | -0.03B | -0.10B | -0.15B | 0.02B | -0.01B | 0.11B | 0.01B | 0.08B | 0.01B | 0.16B | 0.12B | 0.02B | -0.03B | -0.06B | 0.14B | -0.11B | -0.48B | 0.57B | -0.48B | 0.03B | -0.11B | -0.10B |
|
Profit After Tax
|
| 0.38B | 0.28B | 0.33B | 0.68B | 0.63B | 0.19B | -1.74B | -1.60B | -1.96B | 0.24B | 0.37B | 0.49B | -0.04B | 0.21B | 0.63B | -0.31B | -0.48B | 0.11B | 0.41B | 0.78B | 0.45B | 0.04B | 0.53B | 0.95B | 1.61B | 0.14B | 0.32B | 0.65B | 1.21B | 0.12B | 0.22B | 0.68B | 0.51B | 0.19B | 0.46B | 0.71B | -0.05B | 0.02B | 0.21B | 0.57B | 0.61B | -0.04B | 0.23B | 0.56B | 0.16B | -0.17B | -0.18B | -1.34B | -0.12B | -0.71B | 0.08B | -0.54B | -0.50B | -1.09B | 0.49B | 0.20B | -0.75B | 0.08B | 0.27B | 0.22B |
|
Equity Income
|
| -0.03B | | -0.02B | | 0.00B | -0.01B | -0.00B | -0.02B | -0.02B | 0.00B | 0.01B | 0.01B | -0.01B | | -0.02B | 0.06B | | | | | | | | | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | -0.01B | 0.02B | 0.09B | 0.11B | -0.02B | -0.04B | -0.02B | 0.12B | -0.00B | -0.10B | 0.13B | 0.13B | -0.00B | -0.01B | 0.00B |
|
Net Income - Minority
|
-0.08B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 0.01B | 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 | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B | -0.01B | 0.03B | 0.07B | 0.20B | -0.06B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | -0.00B | 0.00B | -0.00B |
|
Income from Continuing Operations
|
| 0.85B | 0.43B | 0.51B | 0.85B | 1.30B | 0.56B | -1.06B | -0.70B | -0.30B | 0.43B | 0.66B | 0.87B | -0.97B | 0.38B | 1.10B | 0.12B | 0.01B | 0.05B | 0.30B | 0.66B | -0.48B | 0.10B | 0.24B | 0.46B | 0.35B | 0.27B | 0.55B | 0.91B | 0.56B | 0.18B | 0.37B | 1.16B | 0.61B | 0.34B | 0.46B | 1.19B | -0.06B | -0.05B | 0.28B | 0.53B | 0.91B | -0.08B | 0.10B | 0.33B | 0.15B | -0.32B | -0.05B | -1.65B | -0.11B | -0.74B | 0.16B | -0.41B | -0.71B | -0.86B | 0.23B | -0.29B | 1.56B | 0.08B | 0.49B | 0.94B |
|
Consolidated Net Income
|
| 0.85B | 0.01B | 0.03B | 0.02B | 0.34B | 0.13B | -0.27B | -0.34B | -0.47B | 0.02B | 0.05B | 0.04B | 0.18B | 0.01B | -0.01B | 0.17B | -0.56B | 0.04B | 0.09B | 0.19B | 0.20B | 0.03B | 0.36B | 0.54B | 0.71B | 0.14B | 0.28B | 0.49B | 0.04B | 0.04B | -0.22B | -0.20B | -0.24B | -0.01B | -0.01B | -0.03B | 0.01B | 0.02B | 0.02B | 0.07B | 0.12B | 0.09B | 0.11B | 2.99B | 0.01B | -0.32B | 0.00B | 0.01B | 0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.15B | 0.16B | -0.15B | -0.01B | -0.01B | -0.00B |
|
Income towards Parent Company
|
-0.08B | 0.92B | 0.01B | 0.03B | 0.02B | 0.34B | 0.13B | -0.27B | -0.34B | -0.47B | 0.02B | 0.05B | 0.04B | 0.18B | 0.01B | -0.01B | 0.17B | -0.56B | 0.04B | 0.09B | 0.19B | 0.20B | 0.03B | 0.36B | 0.54B | 0.20B | 0.14B | 0.28B | 0.49B | 0.22B | 0.04B | 0.23B | -0.20B | 0.21B | -0.01B | 0.20B | -0.03B | 0.20B | 0.02B | 0.20B | 0.07B | 0.22B | 0.09B | 0.22B | 2.99B | 0.20B | -0.32B | 0.19B | 0.01B | 0.18B | -0.00B | 0.20B | -0.01B | 0.20B | 0.00B | 0.20B | 0.16B | 0.20B | -0.01B | -0.01B | -0.00B |
|
Net Income towards Common Stockholders
|
-0.08B | 0.92B | 0.01B | 0.03B | 0.02B | 0.34B | 0.13B | -0.27B | -0.34B | -0.47B | 0.02B | 0.05B | 0.04B | 0.18B | 0.01B | -0.01B | 0.17B | -0.56B | 0.04B | 0.09B | 0.19B | 0.20B | 0.03B | 0.36B | 0.54B | 0.20B | 0.14B | 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 |
|
EPS (Basic)
|
| 0.00B | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | 0.00 | -0.49 | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.00 | | | | -0.37 | | | | 0.00 | | | 0.13 | -0.49 | | | | | | | | | 0.00 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| 767.90 | | | | 1,278.79B | | | | 1,284.10B | | | | 1,195.87B | | | 1,240.05B | 1.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | 1,289.47B | | | | 1.29B | | | | 1,202.51B | | | 1.26B | 1.15B | | | | | | | | | 266.35B | | | | 159.71B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 0.89B | 0.53B | 0.49B | 0.67B | 1.07B | 0.44B | -1.16B | -0.75B | -0.36B | 0.45B | 0.73B | 1.03B | -1.48B | 0.38B | 1.06B | -2.95B | -0.59B | 0.18B | 0.54B | 0.92B | -0.78B | 0.47B | 1.10B | 1.81B | 2.82B | 0.49B | 0.67B | 0.81B | 1.26B | 0.63B | 0.79B | 0.87B | 1.34B | 0.65B | 0.87B | 0.91B | 3.88B | 0.49B | 0.69B | 1.08B | 1.51B | 0.70B | 0.92B | 0.87B | 1.04B | 0.55B | 0.49B | 0.47B | 0.91B | 0.62B | 0.74B | 0.75B | 3.06B | 0.66B | 0.79B | 0.81B | 0.97B | 0.60B | 0.85B | 0.86B |
|
Interest Expenses
|
| -0.58B | -0.11B | -0.11B | -0.12B | -0.10B | -0.13B | -0.26B | -0.41B | -0.47B | -0.15B | -0.29B | -0.44B | -0.10B | -0.13B | -0.26B | -0.54B | -0.52B | -0.11B | -0.22B | -0.35B | -0.51B | -0.16B | -0.25B | -0.47B | -0.55B | -0.08B | -0.15B | -0.26B | -0.31B | -0.11B | -0.08B | -0.23B | -0.30B | -0.06B | -0.07B | -0.19B | -0.09B | -0.06B | -0.05B | -0.06B | -0.07B | -0.05B | -0.11B | -0.16B | -0.22B | -0.05B | -0.07B | -0.07B | -0.26B | -0.10B | -0.19B | -0.10B | -0.40B | -0.10B | -0.09B | -0.11B | -0.41B | -0.09B | -0.18B | -0.09B |
|
Tax Rate
|
| -20.96% | | -27.07% | -10.54% | -31.18% | -29.34% | 15.91% | 29.14% | 55.60% | -23.31% | -30.56% | -29.59% | 19.83% | -31.08% | -29.14% | 124.27% | 136.84% | 43.06% | 22.77% | | 35.20% | | | | | -32.98% | -27.02% | -16.87% | -276.98% | -22.95% | -25.30% | -25.88% | -56.76% | -27.85% | -22.16% | -25.09% | 67.78% | -214.29% | -13.27% | -23.56% | -19.87% | -32.00% | -14.47% | 24.47% | 4.51% | -30.59% | -29.41% | -10.51% | 1,614.29% | -2.21% | -23.28% | 13.66% | -25.10% | 11.74% | 187.87% | 208.50% | -44.50% | 25.96% | -28.19% | -12.15% |