|
Revenue
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.56 | 1.83 | 0.00B | 0.00B | 52.91B | 1,832,241,000.00B | 0.00B | 243.81B | 0.00B | 0.00B | 0.00B | -15.51B | 13.79B | 0.12 | 232,928,000.00B | 199.56B | 180.84B | 177.39B | | 107.55B | 8.71B | 8,709,991.29B | 3.69B | 29.03B | 166.76B | 268.47B | 298.43B |
|
Cost of Revenue
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.51 | 0.36 | 0.41 | 0.35 | 0.08 | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.47 | 0.00B | 0.00B | 52.91B | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | 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 | -2531.56B | -1885.91B | 0.00B | -373.59B | 836.82B | 1,419.74B | 0.00B | 0.00B | 1,339.78B | 0.00B | 0.00B | 2,010.79B | -2232.53B | 1,829.37B | 0.00B | -2745.89B | 2,316.47B | 2,036.95B | 0.00B | 2,142.00B | 0.00B | -2117.83B | 1,765.48B | 3,437.68B | 4,360.19B | 3,150.04B | -3735.70B |
|
Selling, General & Administrative
|
| | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | | |
|
Restructuring Costs
|
| | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 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 | 903.66B | 80.18B | 0.00B | 0.04B | 5.68B | 1.36B | 0.00B | 13.91B | 7.31B | 0.00B | 0.00B | 26.65B | 0.00B | 0.00B | 0.00B | 68.59B | 78.04B | 57.45B | 0.00B | -54.05B | 0.00B | 174.91B | 216.34B | 511.45B | 527.78B | 533.31B | 989.01B |
|
Operating Expenses
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -1885.91B | 0.00B | -373.59B | 836.82B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -2117.83B | 0.01B | 0.01B | 0.01B | 3,150.04B | -3735.70B |
|
Operating Income
|
| | | | | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 1,885.91B | 0.00B | 373.59B | -783.90B | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
| | | | | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 1,885.91B | 0.00B | 373.59B | -783.90B | 216.68B | -0.01B | -243.81B | | | | 15.51B | | | 4,041.30B | 6,268.34B | 5,283.82B | 4,397.84B | 5,136.44B | 5,484.56B | 5,716.18B | 7,959.04B | 12,771.02B | 30,290.84B | | | |
|
Interest & Investment Income
|
| | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.86B | 629.82B | -1376.76B | 6,179.84B | -12444.66B | 15,382.97B | -1448.69B | 1,641.60B |
|
Non Operating Income
|
| | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| | | | | -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 | -0.01B | -0.00B | | | | -0.00B | | | 4,041.30B | 6,279.95B | 5,273.29B | 4,386.62B | 5,136.44B | 5,471.01B | 5,716.18B | 7,979.87B | 12,740.54B | 30,259.24B | | | |
|
Tax Provisions
|
| | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
| | 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 | -3595.69B | -2682.54B | 0.00B | -2944.22B | 3,453.76B | -0.00B | -0.01B | -0.00B | -0.00B | 4,408.19B | -0.00B | 3,696.75B | -5432.80B | 5,282.64B | -0.00B | -6279.95B | 5,273.29B | 4,386.62B | -0.01B | 5,471.01B | -0.01B | -7979.87B | 12,740.54B | -30259.24B | 6,341.56B | 17,263.38B | -9369.71B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | -0.01B | | | | | | | | |
|
Income from Continuing Operations
|
| | | | | -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 | -0.01B | -0.00B | | | | -0.00B | | | 4,041.30B | 6,279.95B | 5,273.29B | 4,386.62B | 5,136.44B | 5,471.01B | 5,716.18B | 7,979.87B | 12,740.54B | 30,259.24B | | | |
|
Consolidated Net Income
|
| | | | | -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 | 0.01B | 0.00B | -0.01B | -0.00B | | | | -0.00B | | | 4,041.30B | 6,279.95B | 5,273.29B | 4,386.62B | 5,136.44B | 5,471.01B | 5,716.18B | 7,979.87B | 12,740.54B | 30,259.24B | | | |
|
Income towards Parent Company
|
| | | | | -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 | 0.01B | 0.00B | -0.01B | -0.00B | | | | -0.00B | | | 4,041.30B | 6,279.94B | 5,273.29B | 4,386.62B | 5,136.43B | 5,471.01B | 5,716.18B | 7,979.87B | 12,740.54B | 30,259.24B | | | |
|
Net Income towards Common Stockholders
|
| | | | | -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 | 0.01B | 0.00B | -0.01B | -0.00B | | | | -0.00B | | | 4,041.30B | 6,279.94B | 5,273.29B | 4,386.62B | 5,136.43B | 5,471.01B | 5,716.18B | 7,979.87B | 12,740.54B | 30,259.24B | | | |
|
EPS (Basic)
|
| | | | | -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 | | | | | | | 39.51B | | 47.63B | | 63.70B | 63.04B | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | | | | | | | | | 10.10B | | | | 13.88B | | 47.63B | | 63.70B | | | | |
|
Shares Outstanding (Weighted Average)
|
170.00 | 80.00 | | | 10.00 | 20.00 | | 60.00 | | 20.00 | 40.00 | 50.00 | 10.00 | 30.00 | | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 20.00 | 10.00 | 20.00 | 130.00 | 130.00 | 100.00 | 100.00 | 150.00 | 140.00 | | | | | 130.00 | | 120.00 | | 200.00 | 480.00 | 80.00 | 210.00 | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 10.00 | | 10.00 | 10.00 | | | | | | | | | 400.00 | | | | 370.00 | | 120.00 | | 200.00 | | | | |
|
EBITDA
|
| | | | | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 1,885.91B | 0.00B | 373.59B | -783.90B | 216.68B | -0.01B | -243.81B | | | | 15.51B | | | 4,041.30B | 6,268.34B | 5,283.82B | 4,397.84B | 5,136.44B | 5,484.56B | 5,716.18B | 7,959.04B | 12,771.02B | 30,290.84B | | | |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | -13.38B | 0.00B | -320.79B | -301.58B | 216.68B | -0.00B | -243.81B | -0.00B | -0.00B | -0.00B | 15.51B | -13.79B | 12.63B | -0.00B | -11.61B | 10.53B | 11.21B | -0.00B | 13.55B | -0.00B | -20.83B | 30.48B | 31.61B | 32.79B | 30.93B | -31.43B |
|
Tax Rate
|
| | | | | | | | | | | | -6.68% | -3.12% | -2.65% | -2.07% | | | | | | | | | | | | | | | | | | | | | | | | | | |