|
Revenue
|
1.66B | 1.97B | 2.27B | 2.57B | 2.31B | 2.51B | 2.60B | 2.81B | | 0.39B | | 2.17B | 2.02B | 2.14B | 2.12B | 2.11B | 2.00B | 2.03B | 2.00B | 2.01B | 1.80B | 1.86B | 1.87B | 1.81B | 1.69B | 1.75B | 1.75B | 1.66B | | 1.62B | 1.79B | 6.97B | | 1.83B | 2.12B | 2.46B | 2.21B | 2.25B | 2.52B | 2.63B | 2.07B | 2.16B | 2.55B | 2.75B | 2.23B | 2.08B | 2.66B | 3.24B | 3.01B | 2.98B | 3.19B | 3.54B | 3.55B | 3.84B | 4.32B | 4.41B | 4.25B | 4.33B | 4.42B | 4.26B | 3.44B | 3.23B | 3.25B | 3.30B | 2.51B | 2.77B | 3.16B |
|
Cost of Revenue
|
1.22B | 1.47B | 1.56B | 1.63B | 1.45B | 1.56B | 1.45B | 1.70B | | | | 1.46B | 1.42B | 1.41B | 1.41B | 1.47B | 1.38B | 1.37B | 1.36B | 1.35B | 1.23B | 1.23B | 1.24B | 1.21B | 1.14B | 1.17B | 1.15B | 1.11B | | 1.18B | 1.15B | 1.16B | | 1.23B | 1.29B | 1.46B | 1.34B | 1.36B | 1.52B | 1.59B | 1.26B | 1.34B | 1.59B | 1.67B | 1.39B | 1.36B | 1.71B | 1.98B | 1.84B | 1.78B | 1.87B | 1.95B | | | | 2.32B | | | 2.32B | 2.33B | 2.02B | 1.94B | 2.02B | 2.07B | 1.68B | 1.84B | 2.13B |
|
Gross Profit
|
0.44B | 0.52B | 0.71B | 0.96B | 0.88B | 0.97B | 1.21B | 1.13B | | | | 0.73B | 0.60B | 0.74B | 0.75B | 0.70B | 0.63B | 0.67B | 0.65B | 0.66B | 0.60B | 0.63B | 0.65B | 0.62B | 0.57B | 0.59B | 0.61B | 0.56B | | 0.43B | 0.64B | 0.70B | | 0.59B | 0.85B | 1.00B | 0.89B | 0.91B | 1.00B | 1.06B | 0.82B | 0.83B | 0.97B | 1.08B | 0.85B | 0.73B | 0.96B | 1.25B | 1.18B | 1.21B | 1.33B | 1.61B | | | | 2.10B | | | 2.11B | 1.95B | 1.44B | 1.30B | 1.23B | 1.25B | 0.84B | 0.93B | 1.06B |
|
Amortization - Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | -0.03B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
-0.56B | -0.61B | -0.59B | -0.60B | -0.59B | -0.59B | -0.81B | -0.60B | | | | -0.61B | -0.63B | -0.62B | -0.58B | -0.58B | -0.53B | -0.45B | -0.42B | -0.41B | -0.38B | -0.39B | -0.38B | -0.38B | -0.37B | -0.37B | -0.33B | -0.35B | | -0.24B | -0.32B | 2.33B | | -0.20B | -0.31B | -0.33B | -0.35B | -0.36B | -0.35B | -0.34B | -0.37B | -0.38B | -0.36B | -0.39B | -0.38B | -0.37B | -0.38B | 2.67B | -0.44B | -0.44B | -0.43B | -0.40B | | | | -0.47B | | | -0.52B | -0.52B | -0.53B | -0.54B | -0.49B | -0.52B | -0.49B | -0.51B | -0.50B |
|
Selling, General & Administrative
|
-0.28B | -0.29B | -0.29B | -0.30B | -0.28B | -0.30B | -0.28B | -0.31B | | | | -0.28B | -0.31B | -0.29B | -0.27B | -0.29B | -0.28B | -0.28B | -0.25B | -0.25B | -0.23B | -0.24B | -0.23B | -0.23B | -0.22B | -0.23B | -0.22B | -0.23B | | -0.24B | -0.22B | 1.59B | | -0.24B | -0.24B | -0.26B | -0.27B | -0.28B | -0.27B | -0.28B | -0.27B | -0.27B | -0.27B | -0.28B | -0.27B | -0.26B | -0.27B | 1.91B | -0.33B | -0.32B | -0.32B | -0.35B | | | | -0.38B | | | -0.41B | -0.42B | -0.42B | -0.42B | -0.39B | -0.42B | -0.39B | -0.42B | -0.40B |
|
Restructuring Costs
|
0.06B | 0.05B | -0.02B | 0.26B | -0.03B | | -0.05B | 0.04B | 0.24 | -0.01B | 0.10 | 0.11B | | -0.06B | -0.01B | 1.40B | -0.00B | -0.00B | -0.00B | 0.29B | 0.01B | | 0.05B | 0.10B | 0.03B | | | 0.01B | 0.03B | 0.04B | | 0.02B | 0.01B | | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.06B | 0.03B | 0.03B | 0.04B | 0.01B | 0.03B | 0.02B | 0.03B | | | | 0.04B | 0.01B | 0.02B | 0.02B | 0.04B | 0.00B | 0.00B | 0.08B | 0.01B | 0.01B | 0.11B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | | 0.03B | 0.02B | 0.03B | | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | -0.00B | 0.00B | 0.04B | 0.01B | 0.02B | 0.13B | 0.03B | 0.04B | 0.03B | 0.03B | | | | 0.04B | | | 0.06B | 0.01B | 0.06B | 0.03B | 0.03B | 0.06B | 0.05B | 0.07B | 0.06B |
|
Operating Expenses
|
-0.83B | -0.95B | -0.91B | -0.96B | -0.90B | -0.88B | -0.85B | -0.92B | 0.24 | -0.01B | 0.10 | -0.86B | -0.94B | -0.94B | -1.54B | -1.43B | -0.91B | -0.78B | -0.72B | -0.67B | -0.60B | -0.54B | -0.61B | -0.58B | -0.58B | -0.58B | -0.52B | -0.53B | 0.03B | -0.55B | -0.55B | -0.57B | 0.01B | -0.56B | -0.56B | -0.59B | -0.62B | -0.62B | -0.60B | -0.62B | -0.61B | -0.63B | -0.63B | -0.62B | -0.61B | -0.62B | -0.63B | -0.60B | -0.73B | -0.72B | -0.72B | -0.72B | | | | -0.81B | | | -0.87B | -0.93B | -0.89B | -0.92B | -0.85B | -0.88B | -0.84B | -1.06B | -0.88B |
|
Operating Income
|
-0.39B | -0.43B | -0.20B | -0.01B | -0.02B | 0.09B | 0.16B | 0.21B | | -0.22B | | -0.13B | -0.35B | -0.21B | -0.79B | -0.73B | -0.28B | -0.11B | -0.07B | -0.01B | -0.00B | 0.10B | 0.04B | 0.04B | -0.02B | 0.01B | 0.09B | 0.03B | | -0.01B | 0.09B | 0.23B | | 0.19B | 0.28B | 0.41B | 0.27B | 0.29B | 0.40B | 0.44B | 0.21B | 0.20B | 0.34B | 0.46B | 0.23B | 0.11B | 0.33B | 0.66B | 0.44B | 0.49B | 0.60B | 0.89B | -0.01B | -0.05B | -0.01B | 1.29B | -0.09B | -0.12B | 1.24B | 1.02B | 0.55B | 0.38B | 0.38B | 0.37B | 0.00B | -0.13B | 0.18B |
|
EBIT
|
-0.39B | -0.43B | -0.20B | -0.01B | -0.02B | 0.09B | 0.16B | 0.21B | | -0.22B | | -0.13B | -0.35B | -0.21B | -0.79B | -0.73B | -0.28B | -0.11B | -0.07B | -0.01B | -0.00B | 0.10B | 0.04B | 0.04B | -0.02B | 0.01B | 0.09B | 0.03B | | -0.01B | 0.09B | 0.23B | | 0.19B | 0.28B | 0.41B | 0.27B | 0.29B | 0.40B | 0.44B | 0.21B | 0.20B | 0.34B | 0.46B | 0.23B | 0.11B | 0.33B | 0.66B | 0.44B | 0.49B | 0.60B | 0.89B | -0.01B | -0.05B | -0.01B | 1.29B | -0.09B | -0.12B | 1.24B | 1.02B | 0.55B | 0.38B | 0.38B | 0.37B | 0.00B | -0.13B | 0.18B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 0.04B | 0.01B | -0.04B | | 0.04B | 0.01B | -0.03B | | | | 0.00B | | 0.01B | 0.00B | -0.01B | | 0.00B | 0.00B | -0.01B | | 0.00B | 0.00B | -0.02B | | 0.01B | 0.01B | 0.02B | | | | -0.01B | | | | -0.01B | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | -0.15B | | | | 0.13B | | | | -0.24B | | | |
|
Non Operating Income
|
| | | | | | | 0.10B | | | | 0.05B | | | | 0.04B | | | | 0.05B | | | | 0.10B | | | | 0.05B | | | | 0.02B | | | | 0.02B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | | | | | 0.09B | | | | 0.16B | | | | 0.14B | | | |
|
EBT
|
-0.69B | -0.49B | -0.23B | -0.08B | -0.03B | 0.35B | 0.23B | 0.19B | | -0.22B | | -0.14B | -0.35B | -0.21B | -0.80B | -0.98B | -0.30B | -0.18B | -0.08B | -0.03B | -0.01B | 0.04B | 0.03B | 0.05B | -0.02B | 0.01B | 0.09B | 0.02B | | -0.01B | 0.08B | 0.13B | | 0.06B | 0.27B | 0.39B | 0.26B | 0.28B | 0.40B | 0.45B | 0.21B | 0.19B | 0.33B | 0.46B | 0.23B | 0.10B | 0.29B | 0.67B | 0.43B | 0.48B | 0.55B | 0.88B | -0.01B | -0.05B | -0.01B | 1.32B | -0.09B | -0.12B | 1.28B | 1.07B | 0.61B | 0.42B | 0.43B | 0.42B | 0.07B | -0.11B | 0.29B |
|
Tax Provisions
|
0.10B | 0.06B | -0.01B | 20.53B | 0.01B | -0.07B | -0.04B | -0.05B | | | | -0.07B | 0.03B | -0.02B | -0.03B | -0.04B | 0.00B | 0.02B | -0.05B | -0.01B | -0.01B | -0.01B | 0.04B | -0.00B | -0.00B | 0.03B | 0.01B | -0.02B | | 0.00B | -0.01B | 0.09B | | -0.00B | -0.03B | -0.08B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.06B | -0.04B | -0.01B | -0.05B | 0.27B | -0.07B | -0.07B | -0.07B | -0.13B | | | | -0.07B | | | -0.19B | 0.01B | -0.09B | -0.07B | -0.07B | -0.08B | -0.01B | 0.02B | -0.05B |
|
Profit After Tax
|
-0.59B | -0.43B | -0.25B | -0.13B | -0.01B | 0.36B | 0.20B | 0.42B | | -0.22B | | 0.28B | -0.34B | -0.23B | -0.83B | -0.79B | -0.30B | -0.17B | -0.12B | -0.28B | -0.02B | 0.04B | 0.07B | 0.04B | -0.02B | 0.04B | 0.09B | 0.00B | | -0.04B | 0.07B | 0.11B | | 0.11B | 0.24B | 0.31B | 0.24B | 0.26B | 0.37B | 0.42B | 0.18B | 0.16B | 0.30B | 0.39B | 0.19B | 0.09B | 0.24B | 0.58B | 0.36B | 0.41B | 0.48B | 0.75B | -0.01B | -0.05B | -0.01B | 1.25B | -0.09B | -0.12B | 1.09B | 1.08B | 0.51B | 0.35B | 0.36B | 0.34B | 0.06B | -0.09B | 0.24B |
|
Equity Income
|
| 0.33B | 0.04B | -0.66B | | -0.52B | 0.01B | 0.49B | | | | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.09B | -0.01B | -0.01B | 0.01B | -0.05B | 0.12B | 0.02B | -0.00B | -0.00B | -0.00B | 0.00B | | -0.02B | -0.00B | -0.00B | | 0.00B | | -0.00B | | | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-7.82B | -7.71B | -7.61B | -1.22B | -7.12B | -6.46B | -6.74B | -0.91B | | | | -0.39B | | -6.15B | -5.50B | -4.93B | -4.72B | -4.60B | -4.52B | -4.37B | -4.32B | -4.11B | -3.94B | -3.95B | -3.72B | -3.79B | -3.61B | -3.52B | | -3.44B | -3.55B | -3.62B | | -4.04B | -4.36B | -4.58B | -4.91B | -4.85B | -4.91B | -5.01B | -5.37B | -5.52B | -5.50B | -5.61B | -5.65B | 0.00B | -6.37B | -6.84B | -7.01B | -0.00B | -7.25B | -7.71B | | | | -10.18B | | | -11.57B | -12.65B | -13.08B | -13.04B | -13.55B | -13.01B | -13.52B | -13.94B | -13.86B |
|
Investment Income
|
| | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.05B | 0.11B | 0.05B | 0.06B | 0.07B | 0.07B | 0.06B | 0.08B | | | | 0.20B | 0.16B | 0.16B | 0.35B | 0.36B | 0.13B | 0.02B | -0.02B | -0.00B | -0.00B | 0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | 0.01B | | -0.00B | -0.00B | -0.00B | -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 | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Other Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | -0.00B | | 0.01B | | | | 0.00B | | | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | | 0.00B | |
|
Income from Continuing Operations
|
-0.79B | -0.55B | -0.22B | -20.61B | -0.04B | 0.41B | 0.28B | 0.24B | | -0.22B | | -0.07B | -0.39B | -0.20B | -0.78B | -0.94B | -0.30B | -0.20B | -0.03B | -0.02B | -0.00B | 0.05B | -0.01B | 0.05B | -0.02B | -0.03B | 0.08B | 0.04B | | -0.01B | 0.10B | 0.04B | | 0.06B | 0.29B | 0.47B | 0.28B | 0.30B | 0.42B | 0.47B | 0.24B | 0.23B | 0.36B | 0.52B | 0.27B | 0.11B | 0.34B | 0.40B | 0.50B | 0.54B | 0.62B | 1.00B | -0.01B | -0.05B | -0.01B | 1.38B | -0.09B | -0.12B | 1.47B | 1.07B | 0.70B | 0.49B | 0.50B | 0.50B | 0.09B | -0.13B | 0.35B |
|
Consolidated Net Income
|
-0.79B | -0.55B | -0.22B | -20.61B | -0.04B | 0.41B | 0.28B | 0.24B | | -0.22B | | -0.07B | -0.39B | -0.20B | -0.78B | -0.94B | -0.30B | -0.20B | -0.03B | -0.02B | -0.00B | 0.05B | -0.01B | 0.05B | -0.02B | -0.03B | 0.08B | 0.04B | | -0.01B | 0.10B | 0.04B | | 0.06B | 0.29B | 0.47B | 0.28B | 0.30B | 0.42B | 0.47B | 0.24B | 0.23B | 0.36B | 0.52B | 0.27B | 0.11B | 0.34B | 0.40B | 0.50B | 0.54B | 0.62B | 1.00B | -0.01B | -0.05B | -0.01B | 1.38B | -0.09B | -0.12B | 1.47B | 1.07B | 0.70B | 0.49B | 0.50B | 0.50B | 0.09B | -0.13B | 0.35B |
|
Income towards Parent Company
|
-8.61B | -8.26B | -7.83B | -21.83B | -7.16B | -6.04B | -6.46B | -0.67B | | -0.22B | | -0.46B | -0.39B | -6.34B | -6.28B | -5.87B | -5.02B | -4.79B | -4.55B | -4.38B | -4.32B | -4.06B | -3.95B | -3.90B | -3.74B | -3.81B | -3.54B | -3.48B | | -3.45B | -3.46B | -3.58B | | -3.98B | -4.06B | -4.11B | -4.62B | -4.55B | -4.49B | -4.54B | -5.13B | -5.29B | -5.14B | -5.09B | -5.39B | 0.11B | -6.03B | -6.45B | -6.51B | 0.54B | -6.63B | -6.71B | -0.01B | -0.05B | -0.01B | -8.79B | -0.09B | -0.12B | -10.10B | -11.58B | -12.38B | -12.55B | -13.05B | -12.51B | -13.43B | -14.07B | -13.51B |
|
Net Income towards Common Stockholders
|
7.54B | -0.32B | 7.30B | 7.15B | 0.06B | 0.36B | 7.35B | 7.59B | | -0.22B | 0.07B | 7.60B | -0.18B | -0.07B | -0.48B | -0.43B | -0.17B | 5.69B | -0.14B | 5.64B | -0.02B | 0.04B | 0.07B | 4.99B | -0.02B | 0.04B | 0.09B | 0.00B | | 0.02B | 0.07B | 0.11B | | 0.11B | 0.24B | 0.31B | 0.24B | 5.59B | 0.37B | 6.36B | 0.18B | 0.16B | 0.30B | 7.04B | 0.19B | 0.09B | 0.24B | 8.45B | 0.36B | 0.41B | 0.47B | 9.21B | -0.01B | -0.05B | -0.01B | 12.69B | -0.09B | -0.12B | 1.09B | 16.73B | 0.51B | 0.35B | 0.35B | 17.45B | 17.73B | 17.75B | 17.86B |
|
EPS (Basic)
|
8.38 | -0.36 | 8.35 | 8.17 | 0.06 | 0.41 | 8.37 | 8.64 | | | | 8.62 | | -0.08 | -0.54 | -0.48 | -0.19 | 6.41 | -0.16 | 6.34 | -0.03 | 0.04 | 0.08 | 5.71 | -0.03 | 0.04 | 0.10 | 0.00 | | 0.03 | 0.08 | 0.13 | | 0.12 | 0.26 | 0.34 | 0.26 | 6.13 | 0.41 | 6.98 | 0.20 | 0.18 | 0.33 | 7.73 | 0.21 | 0.10 | 0.27 | 9.27 | 0.40 | 0.45 | 0.52 | 10.16 | | | | 14.01 | | | 1.20 | 18.36 | 0.57 | 0.39 | 0.39 | 19.35 | 19.74 | 19.84 | 19.96 |
|
EPS (Weighted Average and Diluted)
|
| | | 8.15 | | 0.40 | 8.34 | 8.62 | | | | 8.60 | | | -0.54 | -0.48 | | | | 6.34 | | | | 5.63 | | 0.04 | | 0.00 | | 0.03 | 0.08 | 0.13 | | 0.12 | 0.26 | 0.35 | 0.26 | 6.23 | | 7.07 | 0.20 | 0.18 | | 7.88 | 0.22 | 0.10 | | 9.44 | | 0.46 | | 10.18 | | | | 14.02 | | | | 18.52 | | 0.39 | | 19.36 | | 19.83 | |
|
Shares Outstanding (Weighted Average)
|
0.90B | 0.87B | 0.87B | 0.87B | 0.88B | 0.88B | 0.88B | 0.88B | | | | 0.88B | | 0.88B | 0.88B | 0.88B | 0.89B | 0.89B | 0.89B | 0.89B | 0.89B | 0.89B | 0.89B | 0.87B | 0.87B | 0.87B | 0.87B | 0.87B | | 0.88B | 0.88B | 0.88B | | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | | | | 0.91B | | | 0.91B | 0.91B | 0.90B | 0.90B | 0.90B | 0.90B | 0.90B | 0.89B | 0.89B |
|
Shares Outstanding (Diluted Average)
|
| | | 0.88B | | 0.88B | 0.88B | 0.88B | | | | 0.88B | | | 0.89B | 0.89B | | | | 0.89B | | | | 0.89B | | 0.87B | | 0.88B | | 0.88B | 0.89B | 0.88B | | 0.88B | 0.90B | 0.88B | 0.91B | 0.90B | | 0.90B | 0.90B | 0.89B | | 0.89B | 0.89B | 0.89B | | 0.89B | | 0.90B | | 0.90B | | | | 0.91B | | | | 0.90B | | 0.90B | | 0.90B | | 0.89B | |
|
EBITDA
|
-0.39B | -0.43B | -0.20B | 0.08B | -0.02B | 0.09B | 0.16B | 0.21B | | -0.22B | | -0.13B | -0.35B | -0.21B | -0.79B | -0.73B | -0.28B | -0.11B | -0.07B | -0.01B | -0.00B | 0.10B | 0.04B | 0.04B | -0.02B | 0.01B | 0.09B | 0.03B | | -0.01B | 0.09B | 0.23B | | 0.19B | 0.28B | 0.41B | 0.27B | 0.29B | 0.40B | 0.44B | 0.21B | 0.20B | 0.34B | 0.46B | 0.23B | 0.11B | 0.33B | 0.66B | 0.44B | 0.49B | 0.60B | 0.89B | -0.01B | -0.05B | -0.01B | 1.29B | -0.09B | -0.12B | 1.24B | 1.02B | 0.55B | 0.38B | 0.38B | 0.37B | 0.00B | -0.13B | 0.18B |
|
Interest Expenses
|
| | | 0.00B | | | | | | | | 0.07B | | -0.02B | -0.01B | 0.10B | | | -0.00B | 0.03B | | | -0.01B | 0.04B | | | | | | | | | | | | | | | | | | | | | | -0.08B | | | | -0.32B | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 6.41% | | | | | | | | | 50.00% | | 9.30% | 3.11% | 3.98% | | | 64.47% | 30.77% | 69.23% | | | | 5.00% | | 9.41% | | | | | 69.17% | | | | | | | | | | | | | | | | 40.15% | | | | | | | | | | | | 0.56% | | | | | | | |