|
Revenue
|
4.61B | 4.94B | 5.55B | 14.74B | 8.56B | 9.29B | 9.46B | 28.80B | 14.54B | 15.75B | 15.70B | 34.26B | 14.45B | 14.35B | 13.94B | 32.82B | 13.52B | 13.99B | 13.67B | 28.82B | 14.46B | 16.23B | 15.89B | 15.08B | 13.74B | 13.86B | 12.00B | 12.31B | 10.40B | 11.08B | 11.39B | 21.05B | 13.09B | 13.24B | 13.29B | 25.81B | 14.81B | 14.92B | 14.64B | 27.21B | 14.25B | 14.02B | 13.41B | 14.01B | 12.23B | 11.26B | 12.01B | 13.36B | 14.45B | 16.32B | 17.83B | 17.75B | 17.72B | 18.30B | 15.82B | 6.33B | 15.31B | 14.45B | 14.10B | 13.60B | 13.52B | 13.52B | 13.35B | 6.19B | 6.40B | 12.46B |
|
Cost of Revenue
|
4.14B | 4.59B | 4.45B | 11.87B | 6.77B | 7.12B | 7.89B | 12.74B | 12.59B | 0.35B | 0.39B | 28.93B | 12.96B | 12.43B | 12.24B | 28.57B | 11.96B | 12.32B | 12.27B | 13.83B | 12.88B | 14.47B | 14.07B | 13.30B | 12.10B | 12.29B | 10.63B | 11.09B | 9.12B | 9.73B | 9.63B | -11.33B | 11.13B | 11.59B | 11.52B | 11.73B | 12.58B | 13.20B | 12.80B | 50.59B | 12.64B | 12.64B | 12.06B | 49.47B | 11.13B | 10.66B | 10.99B | 12.09B | 12.53B | 13.80B | 14.57B | 27.16B | 15.29B | 16.12B | 14.62B | 4.76B | 13.76B | 12.99B | 13.27B | 12.59B | 12.42B | 12.41B | 12.51B | 11.11B | 11.56B | 11.44B |
|
Gross Profit
|
0.47B | 0.35B | 1.09B | -1.46B | 1.79B | 2.18B | 1.58B | 1.53B | 1.94B | 2.47B | 2.11B | 5.33B | 1.49B | 1.92B | 1.70B | 4.25B | 1.55B | 1.67B | 1.40B | 1.67B | 1.58B | 1.76B | 1.82B | 1.78B | 1.64B | 1.57B | 1.37B | 1.22B | 1.29B | 1.35B | 1.75B | 1.40B | 1.96B | 1.66B | 1.77B | 1.94B | 2.23B | 1.72B | 1.84B | 1.78B | 1.61B | 1.39B | 1.35B | 1.09B | 1.10B | 0.60B | 1.02B | 1.27B | 1.92B | 2.52B | 3.27B | 2.63B | 2.43B | 2.17B | 1.20B | 0.30B | 1.55B | 1.46B | 0.83B | 1.00B | 1.09B | 1.11B | 0.83B | 0.92B | 0.99B | 1.02B |
|
Research & Development
|
| 0.00B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| 0.01B | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.20B | 0.22B | 0.27B | 0.90B | -0.27B | -0.26B | -0.29B | 2.17B | -0.44B | -0.45B | -0.44B | -0.74B | -0.45B | -0.41B | -0.46B | -0.79B | -0.51B | -0.50B | -0.47B | 3.65B | -0.51B | -0.53B | -0.54B | -0.62B | -0.57B | -0.53B | -0.46B | -0.58B | -0.41B | -0.45B | -0.50B | -0.61B | -0.46B | -0.45B | 0.77B | 0.57B | | 0.85B | 0.77B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44B | -0.42B | -0.43B | 0.52B | -0.48B | -0.46B | -0.40B | -1.76B | -0.45B | -0.41B | -0.41B | -1.74B | -0.40B | -0.37B | -0.39B | 0.53B | -0.46B | -0.46B | -0.47B | -0.77B | -0.49B | -0.46B | -0.47B | -0.30B | -0.50B | -0.50B | -0.56B | -0.52B | -0.51B | -0.53B | -0.65B | -0.49B | -0.51B | -0.52B |
|
Other Operating Expenses
|
0.07B | -0.05B | | 0.03B | 0.01B | 0.35B | -0.10B | 0.21B | | | -0.00B | | | | 0.10B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.44B | 0.47B | 0.45B | 0.43B | 0.46B | 0.56B | -0.04B | 0.43B | 0.44B |
|
Operating Expenses
|
0.20B | 0.23B | 0.30B | 0.92B | -0.27B | -0.26B | -0.29B | 2.17B | -0.44B | -0.45B | -0.44B | -0.74B | -0.45B | -0.41B | -0.46B | -0.79B | -0.51B | -0.50B | -0.47B | 3.65B | -0.51B | -0.53B | -0.54B | -0.62B | -0.57B | -0.53B | -0.46B | -0.58B | -0.41B | -0.45B | -0.50B | -0.61B | -0.90B | -0.87B | 0.34B | 1.09B | -0.48B | 0.38B | 0.37B | -1.76B | -0.45B | -0.41B | -0.41B | -1.74B | -0.40B | -0.37B | -0.39B | 0.53B | -0.46B | -0.46B | -0.47B | -0.77B | -0.49B | -0.46B | -0.47B | -0.30B | -0.07B | -0.06B | -0.09B | -0.06B | -0.08B | -0.07B | -0.09B | -0.49B | -0.08B | -0.08B |
|
Operating Income
|
0.27B | 0.13B | 0.82B | 1.97B | 1.37B | 1.69B | 1.04B | 4.23B | 1.21B | 1.61B | 1.19B | 3.79B | 0.66B | 1.13B | 0.89B | 0.18B | 0.66B | 0.81B | 0.57B | 0.30B | 0.68B | 0.82B | 0.86B | 2.17B | 0.67B | 0.63B | 0.56B | 1.94B | 0.55B | 0.58B | 0.92B | 2.28B | 1.19B | 0.87B | 0.99B | 2.62B | 1.39B | 1.16B | 1.37B | 4.92B | 1.07B | 0.92B | 0.87B | 3.29B | 0.59B | 0.14B | 0.56B | 0.46B | 1.40B | 1.96B | 2.69B | 5.62B | 1.87B | 1.67B | 0.69B | 1.18B | 1.01B | 0.91B | 2.68B | 0.44B | 0.55B | 0.55B | 1.56B | 0.24B | 0.44B | 0.46B |
|
EBIT
|
0.27B | 0.13B | 0.82B | 1.97B | 1.37B | 1.69B | 1.04B | 4.23B | 1.21B | 1.61B | 1.19B | 3.79B | 0.66B | 1.13B | 0.89B | 0.18B | 0.66B | 0.81B | 0.57B | 0.30B | 0.68B | 0.82B | 0.86B | 2.17B | 0.67B | 0.63B | 0.56B | 1.94B | 0.55B | 0.58B | 0.92B | 2.28B | 1.19B | 0.87B | 0.99B | 2.62B | 1.39B | 1.16B | 1.37B | 4.92B | 1.07B | 0.92B | 0.87B | 3.29B | 0.59B | 0.14B | 0.56B | 0.46B | 1.40B | 1.96B | 2.69B | 5.62B | 1.87B | 1.67B | 0.69B | 1.18B | 1.01B | 0.91B | 2.68B | 0.44B | 0.55B | 0.55B | 1.56B | 0.24B | 0.44B | 0.46B |
|
Non Operating Investment Income
|
| 0.01B | | 0.01B | 0.00B | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.03B | 0.03B | 0.04B | 0.06B | 0.43B | 0.21B | 0.36B | 0.20B | 0.74B | 0.58B | 0.89B | 1.08B | 0.70B | 0.28B | 0.62B | 1.25B | -0.28B | 0.60B | 0.33B | 0.61B | 0.49B | 0.84B | 0.36B | 0.60B | 0.55B | 0.45B | 0.79B | -2.76B | 0.70B | 0.22B | 0.52B | -0.79B | 0.76B | 0.21B | 0.55B | 0.57B | 0.43B | 0.59B | 0.16B | 0.39B | 0.44B | 0.46B | 0.51B | 0.21B | 1.11B | 0.17B | 0.29B | 0.72B | 0.72B | 0.34B | 0.80B | 1.43B | 0.71B | 1.26B | 1.61B | 0.29B | 0.74B | 0.44B | 0.45B | 1.08B | 0.79B | 0.57B | 1.38B | -0.33B | 0.90B | 0.16B |
|
Other Non Operating Income
|
0.04B | 0.14B | 0.12B | 0.03B | -0.11B | 0.13B | 0.11B | 0.05B | | | | 0.04B | 0.10B | 0.11B | 0.09B | 0.06B | 0.04B | 0.03B | 0.11B | 0.04B | 0.05B | 0.04B | 0.03B | 0.14B | 0.18B | 0.11B | 0.11B | 0.09B | 0.04B | 0.06B | 0.03B | -0.06B | 0.07B | 0.04B | 0.02B | -0.13B | 0.06B | 0.25B | 0.10B | 0.46B | 0.07B | 0.07B | 0.10B | 0.40B | 0.05B | 0.08B | 0.06B | -0.21B | 0.12B | 0.18B | 0.05B | -0.33B | 0.15B | 0.09B | 0.02B | -0.24B | 0.03B | 0.03B | -0.27B | 0.04B | 0.05B | 0.04B | -0.13B | 0.09B | 0.04B | 0.04B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | -0.16B | -0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.29B | 0.35B | 0.98B | 1.44B | 1.57B | 1.25B | 1.21B | 0.52B | 1.28B | 1.69B | 0.24B | 3.56B | 0.78B | 0.64B | 0.97B | 0.58B | 0.34B | 0.30B | 0.71B | 0.42B | 0.25B | 0.70B | 0.32B | 1.59B | 0.55B | 0.28B | -0.67B | 0.02B | 0.45B | 0.23B | 0.59B | 0.62B | 1.15B | 0.69B | 1.09B | 0.69B | 1.38B | 0.86B | 1.29B | -0.22B | 1.02B | 0.83B | 0.72B | 0.13B | 0.56B | 0.11B | 0.60B | 0.42B | 1.40B | 2.14B | 2.90B | 1.75B | 2.05B | 1.86B | 0.47B | -1.02B | 0.78B | 0.63B | -0.17B | 0.55B | 0.53B | 0.51B | -0.59B | 0.20B | 0.26B | 0.37B |
|
Tax Provisions
|
0.06B | 0.01B | 0.05B | 0.32B | -0.36B | -0.29B | -0.30B | 1.93B | -0.31B | -0.42B | -0.02B | -0.77B | -0.21B | -0.23B | -0.33B | -0.57B | -0.07B | -0.09B | -0.20B | 0.28B | -0.20B | -0.23B | -0.10B | 1.27B | -0.24B | -0.17B | 0.10B | 0.52B | -0.17B | -0.04B | -0.17B | 0.03B | -0.30B | -0.22B | -0.29B | 1.90B | -0.37B | -0.32B | -0.35B | -1.48B | -0.33B | -0.25B | -0.30B | -0.91B | -0.19B | -0.02B | -0.17B | 0.61B | 0.38B | -0.53B | -0.63B | -1.52B | -0.46B | -0.43B | -0.03B | -1.32B | -0.19B | -0.21B | 1.13B | -0.09B | -0.13B | -0.14B | 0.58B | 0.11B | -0.10B | -0.09B |
|
Profit After Tax
|
0.23B | 0.34B | 0.92B | 1.15B | 1.20B | 0.96B | 0.92B | 0.68B | 0.98B | 1.27B | 0.21B | 2.79B | 0.48B | 0.41B | 0.64B | 0.34B | 0.36B | 0.22B | 0.51B | -0.03B | 0.05B | 0.47B | 0.22B | 1.05B | 0.30B | 0.11B | -0.56B | 0.08B | 0.28B | 0.19B | 0.42B | 1.55B | 0.85B | 0.47B | 0.80B | 2.30B | 1.01B | 0.54B | 0.94B | -0.70B | 0.69B | 0.59B | 0.42B | 0.07B | 0.37B | 0.09B | 0.43B | 0.62B | 1.02B | 1.61B | 2.27B | 1.35B | 1.58B | 1.43B | 0.44B | -0.52B | 0.59B | 0.42B | -0.24B | 0.46B | 0.40B | 0.37B | -0.46B | 0.15B | 0.06B | 0.28B |
|
Equity Income
|
| | | | | | | | -0.02B | 0.03B | 0.01B | 0.02B | -0.02B | -0.00B | -0.01B | -0.03B | 0.00B | -0.02B | -0.05B | -0.10B | -0.08B | -0.04B | -0.04B | 0.43B | -0.06B | 0.02B | -0.28B | 0.75B | 0.04B | 0.10B | -0.06B | -0.16B | 0.06B | -0.06B | 0.05B | -0.05B | -0.08B | -0.05B | 0.04B | 0.03B | 0.06B | 0.06B | 0.07B | 0.04B | 0.03B | -0.01B | 0.07B | 0.02B | 0.07B | 0.17B | 0.25B | 0.08B | 0.21B | 0.15B | -0.01B | 0.18B | 0.05B | 0.08B | -0.01B | 0.06B | 0.07B | 0.05B | -0.36B | 0.05B | 0.06B | 0.07B |
|
Net Income - Minority
|
| | | -2.76B | | | | -3.70B | | | | | | | | | | | | | | | | -3.42B | | | | -35.66B | | | | -36.68B | | | | | | | | -3.01B | | | | -2.83B | | | | -2.99B | | | | -3.70B | | | | -4.23B | | | -4.16B | | | | | | | |
|
Income from Continuing Operations
|
0.23B | 0.34B | 0.92B | 1.12B | 1.93B | 1.54B | 1.51B | -1.40B | 1.59B | 2.10B | 0.26B | 4.32B | 0.99B | 0.87B | 1.29B | 1.15B | 0.41B | 0.39B | 0.91B | 0.14B | 0.45B | 0.93B | 0.43B | 0.32B | 0.79B | 0.45B | -0.77B | -0.51B | 0.63B | 0.27B | 0.76B | 0.58B | 1.45B | 0.90B | 1.38B | -1.21B | 1.76B | 1.19B | 1.64B | 1.27B | 1.35B | 1.08B | 1.01B | 1.04B | 0.75B | 0.13B | 0.77B | -0.19B | 1.02B | 2.67B | 3.54B | 3.27B | 2.51B | 2.29B | 0.50B | 0.30B | 0.98B | 0.85B | -1.30B | 0.65B | 0.65B | 0.65B | -1.17B | 0.09B | 0.37B | 0.47B |
|
Consolidated Net Income
|
0.23B | 0.34B | 0.92B | 1.12B | 1.93B | 1.54B | 1.51B | -1.40B | 1.59B | 2.10B | 0.26B | 4.32B | 0.99B | 0.87B | 1.29B | 1.15B | 0.41B | 0.39B | 0.91B | 0.14B | 0.45B | 0.93B | 0.43B | 0.32B | 0.79B | 0.45B | -0.77B | -0.51B | 0.63B | 0.27B | 0.76B | 0.58B | 1.45B | 0.90B | 1.38B | -1.21B | 1.76B | 1.19B | 1.64B | 1.27B | 1.35B | 1.08B | 1.01B | 1.04B | 0.75B | 0.13B | 0.77B | -0.19B | 1.02B | 2.67B | 3.54B | 3.27B | 2.51B | 2.29B | 0.50B | 0.30B | 0.98B | 0.85B | -1.30B | 0.65B | 0.65B | 0.65B | -1.17B | 0.09B | 0.37B | 0.47B |
|
Income towards Parent Company
|
0.23B | 0.34B | 0.92B | -1.64B | 1.93B | 0.95B | 1.00B | 0.98B | 0.98B | 1.22B | 0.21B | 0.87B | 0.99B | 0.44B | 0.65B | 0.52B | 0.54B | 0.29B | 0.51B | 0.14B | 0.07B | 0.50B | 0.23B | -0.17B | 0.31B | 0.27B | -0.52B | 0.30B | 0.33B | 0.31B | 0.49B | 0.54B | 0.74B | 0.78B | 0.77B | 0.47B | 0.93B | 0.56B | 0.91B | -0.75B | 0.81B | 0.64B | 0.39B | -0.22B | 0.33B | 0.23B | 0.39B | 0.61B | 1.21B | 1.53B | 2.35B | 0.69B | 1.73B | 1.26B | 1.12B | -1.48B | 0.52B | 0.48B | -0.66B | 0.61B | 0.64B | 0.33B | -0.52B | 0.26B | -0.48B | 0.75B |
|
Net Income towards Common Stockholders
|
0.23B | 0.34B | 0.92B | -1.64B | 1.93B | 0.95B | 1.00B | 0.98B | 0.98B | 1.22B | 0.21B | 0.87B | 0.99B | 0.44B | 0.65B | 0.52B | 0.54B | 0.29B | 0.51B | 0.14B | 0.07B | 0.50B | 0.23B | -0.17B | 0.31B | 0.27B | -0.52B | 0.30B | 0.33B | 0.31B | 0.49B | 0.54B | 0.74B | 0.78B | 0.77B | 0.47B | 0.93B | 0.56B | 0.91B | -0.75B | 0.81B | 0.64B | 0.39B | -0.22B | 0.33B | 0.23B | 0.39B | 0.61B | 1.21B | 1.53B | 2.35B | 0.69B | 1.73B | 1.26B | 1.12B | -1.48B | 0.52B | 0.48B | -0.66B | 0.61B | 0.64B | 0.33B | -0.52B | 0.26B | -0.48B | 0.75B |
|
EPS (Basic)
|
0.00B | 0.00B | 12.08 | 14.23 | 15.51 | 12.33 | 10.34 | 6.55 | 10.73 | 15.82 | 5.61 | 0.02B | 0.00B | 0.00B | 9.72 | 5.37 | 0.00B | | 0.00B | -0.34 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.21 | 9.02 | 5.55 | 9.51 | 7.56 | 11.50 | 4.04 | 9.92 | -9.40 | 0.00B | 0.00B | 5.21 | 1.56 | 0.00B | 0.00B | 0.00B | 7.75 | 12.12 | 19.62 | 27.74 | 57.77 | 18.76 | 16.65 | 49.69 | -6.34 | 0.00B | -5.33 | 8.13 | 0.00B | 1.85 | 3.80 | -3.76 | 0.01B | -0.00B | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.75 | 11.26 | 19.62 | 20.63 | 56.32 | 18.00 | 15.36 | -42.45 | 40.55 | 0.00B | 4.90 | -2.06 | 0.00B | 1.39 | 3.11 | -3.05 | 0.00B | -0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | | | | | | | | | 0.00B | 35.81 | 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 | 312.66 | | 0.00B | 0.00B | | 0.00B | 0.00B | | | 20.01 | 0.00B | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 312.66 | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
EBITDA
|
0.25B | 0.13B | 0.82B | 1.97B | 1.14B | 0.90B | 1.04B | 1.05B | 0.74B | 0.89B | 0.07B | 1.98B | 1.03B | -0.59B | 0.53B | 2.12B | 0.59B | 0.30B | 0.28B | 0.08B | -0.02B | -0.01B | 0.17B | -0.02B | 0.11B | 0.20B | -0.59B | 0.06B | 0.30B | 0.24B | 0.18B | 0.57B | 0.47B | 0.84B | 0.73B | 0.09B | 0.95B | 0.60B | 0.81B | -0.99B | 0.83B | 0.70B | 0.46B | -0.14B | 0.14B | 0.29B | 0.41B | 0.51B | 1.33B | 1.65B | 2.55B | 4.48B | 1.91B | 1.46B | 1.28B | -0.43B | 0.53B | 0.54B | -0.43B | 0.72B | 0.69B | 0.11B | -0.37B | 0.29B | -0.65B | 0.80B |
|
Interest Expenses
|
0.00B | 0.06B | 0.06B | 1.94B | -0.26B | -0.68B | -0.23B | 3.04B | -0.65B | -0.54B | -1.86B | -1.20B | 0.13B | -0.57B | -0.59B | -0.70B | -0.93B | -0.99B | -0.16B | 4.83B | -0.61B | -0.69B | -0.74B | -1.01B | -0.66B | -0.68B | -1.32B | -0.32B | -0.82B | -0.66B | -0.64B | 1.37B | -0.82B | -0.28B | -0.46B | 3.86B | -0.48B | -0.75B | -0.38B | -1.99B | -0.49B | -0.52B | -0.58B | -1.91B | -1.13B | -0.19B | -0.32B | 4.34B | -0.78B | -0.39B | -0.78B | -0.78B | -0.83B | -1.22B | -1.60B | -0.32B | -0.87B | -0.76B | 6.00B | -0.95B | -0.84B | -0.57B | 5.93B | -0.65B | -1.14B | -0.25B |
|
Tax Rate
|
20.65% | 3.44% | 5.33% | 22.15% | -23.12% | -22.94% | -24.47% | 368.90% | -23.87% | -24.83% | -10.33% | -21.57% | -27.40% | -36.67% | -33.68% | -98.78% | -20.46% | -29.04% | -28.16% | 66.09% | -79.24% | -32.37% | -32.34% | 79.97% | -44.51% | -61.32% | -15.14% | 3,283.98% | -37.90% | -17.85% | -28.31% | 5.33% | -26.29% | -31.45% | -26.37% | 274.72% | -26.94% | -37.56% | -26.85% | 689.28% | -32.13% | -29.79% | -41.77% | -686.92% | -34.18% | -21.83% | -27.82% | 145.35% | 26.98% | -24.63% | -21.78% | -86.95% | -22.61% | -23.04% | -5.67% | 129.40% | -24.66% | -33.76% | -654.58% | -17.02% | -24.09% | -28.14% | -99.55% | 57.15% | -38.87% | -25.28% |