|
Revenue
|
16.42B | 16.11B | 20.04B | 21.58B | 22.00B | 20.81B | 20.45B | 24.17B | 25.47B | 29.33B | 30.33B | 30.20B | 33.66B | 31.69B | 27.98B | 27.93B | 28.73B | 25.25B | 27.02B | 24.20B | 27.90B | 23.84B | 23.63B | 21.44B | 15.40B | 16.04B | 13.65B | 12.81B | 10.09B | 10.81B | 12.09B | 12.70B | 15.47B | 14.86B | 13.53B | 17.11B | 19.78B | 18.07B | 18.99B | 21.72B | 16.41B | 16.90B | 14.70B | 14.90B | 15.06B | 7.56B | 11.88B | 16.13B | 17.38B | | 36.05B | 36.39B | | 29.05B | 25.14B | 25.54B | 25.42B | 27.65B | 29.92B | 25.13B | 26.05B | |
|
Cost of Revenue
|
6.43B | 7.18B | 9.76B | 51.83B | 9.81B | 10.45B | 10.95B | 62.22B | 12.25B | 14.45B | 16.06B | 14.37B | 17.04B | 17.09B | 14.72B | 13.59B | 14.42B | 12.54B | 13.83B | 11.58B | 13.71B | 11.60B | 11.88B | 10.84B | 6.59B | 7.31B | 6.39B | 5.97B | 4.17B | 5.25B | 5.79B | 6.29B | 6.47B | 6.86B | 6.47B | 8.41B | 9.79B | 9.41B | 9.49B | 9.82B | 6.66B | 8.61B | 7.67B | 6.60B | 7.40B | 2.75B | 5.53B | 7.17B | 7.40B | | 13.51B | 13.85B | | | | 23.21B | 13.10B | 24.18B | 27.41B | 12.74B | 23.99B | |
|
Gross Profit
|
9.99B | 8.93B | 10.28B | -30.25B | 12.18B | 10.36B | 9.50B | -38.06B | 13.22B | 14.88B | 14.27B | 15.83B | 16.62B | 14.60B | 13.25B | 14.34B | 14.30B | 12.71B | 13.19B | 12.62B | 14.19B | 12.24B | 11.75B | 10.60B | 8.84B | 8.73B | 7.28B | 6.83B | 5.92B | 5.56B | 6.30B | 6.41B | 9.00B | 8.01B | 7.06B | 8.70B | 9.98B | 8.65B | 9.50B | 11.90B | 9.75B | 8.29B | 7.04B | 8.30B | 7.67B | 4.81B | 6.34B | 8.96B | 9.98B | | 22.54B | 22.54B | | | | 2.33B | 12.31B | 3.48B | 2.51B | 12.39B | 2.06B | |
|
Research & Development
|
-0.77B | -0.68B | -0.34B | -2.94B | -0.55B | -0.58B | -0.59B | -2.66B | 0.13B | -0.40B | -0.59B | -0.83B | 0.07B | -0.88B | -0.88B | -0.83B | | 0.07B | 0.17B | -0.81B | -0.61B | -0.45B | 0.80B | -2.26B | -1.72B | -0.05B | -1.20B | -0.48B | 0.14B | -0.51B | 0.40B | 1.80B | 0.04B | 0.09B | 0.36B | -0.50B | -0.25B | -0.47B | -0.24B | 0.05B | -0.27B | 0.00B | -0.87B | -0.48B | 0.43B | 0.12B | -1.57B | 0.06B | -0.33B | | 0.07B | -0.33B | | | -0.27B | -0.28B | -0.30B | -0.34B | -0.13B | -0.18B | -0.25B | |
|
Selling, General & Administrative
|
-0.40B | -0.47B | -0.38B | -2.13B | -0.45B | -0.69B | -0.46B | -1.89B | -0.51B | -0.65B | -0.65B | -0.56B | -0.59B | -0.56B | -0.42B | -0.33B | -0.32B | -0.33B | -0.33B | -0.35B | -0.28B | -0.27B | -0.27B | -0.32B | -0.24B | -0.19B | -0.22B | -0.27B | -0.25B | -0.15B | -0.14B | -0.23B | -0.22B | -0.16B | -0.19B | -0.16B | -0.20B | -0.18B | -0.19B | -0.19B | -0.23B | -0.22B | -0.19B | -0.17B | -0.20B | -0.18B | -0.15B | -0.22B | -0.20B | | -0.28B | -0.20B | | | -2.97B | -3.11B | -0.30B | -2.88B | -3.17B | -0.33B | -3.31B | |
|
Restructuring Costs
|
| | | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.04B | -0.03B | | | -0.05B | | -0.13B | -0.03B | -0.98B | -1.56B | -1.55B | -1.64B | -2.56B | -0.95B | -1.49B | -1.43B | -3.65B | -2.82B | -2.57B | -1.73B | -2.23B | -2.51B | -3.62B | 0.36B | -4.11B | -2.49B | -1.18B | -1.50B | -2.14B | -1.36B | -2.58B | -4.01B | -2.23B | -1.98B | -2.20B | -1.61B | -1.87B | -1.74B | -1.88B | -2.37B | -1.91B | -2.06B | -1.67B | -1.59B | -2.64B | -2.18B | -0.28B | -1.79B | -1.61B | | -1.78B | -1.66B | | -20.31B | -14.27B | -21.30B | -1.92B | -22.36B | -25.69B | -2.24B | -21.68B | |
|
Operating Expenses
|
-2.03B | -2.16B | -2.17B | -10.03B | -2.70B | -2.51B | -2.08B | -9.74B | -2.36B | -2.60B | -2.79B | -3.03B | -3.08B | -2.40B | -2.79B | -2.59B | -3.97B | -3.07B | -2.74B | -2.89B | -3.12B | -3.23B | -3.09B | -2.22B | -2.93B | -2.73B | -2.60B | -2.25B | -2.25B | -2.02B | -2.32B | -2.44B | -2.42B | -2.05B | -2.03B | -2.27B | -2.32B | -2.40B | -2.31B | -2.51B | -2.41B | -2.28B | -2.73B | -2.24B | -2.41B | -2.23B | -2.00B | -1.94B | -2.13B | | -1.99B | -2.20B | | -20.31B | -17.50B | -24.69B | -2.52B | -25.59B | -28.99B | -2.75B | -25.24B | |
|
Operating Income
|
5.18B | 3.74B | 4.63B | 5.90B | 6.77B | 4.29B | 4.59B | 7.23B | 8.87B | 11.22B | 7.15B | 10.55B | 10.01B | 10.53B | 6.92B | 8.06B | 6.76B | 5.89B | 6.57B | 7.25B | 8.44B | 5.35B | 2.72B | 1.31B | -3.30B | 3.63B | 0.88B | 0.15B | 1.06B | 0.18B | 0.74B | -1.90B | 4.25B | 3.24B | 1.09B | 5.18B | 4.96B | 3.83B | 4.60B | 6.75B | 4.73B | 3.52B | -0.47B | 1.52B | 0.06B | -0.47B | -0.99B | 5.22B | 5.30B | | 18.39B | 17.73B | | 8.75B | 7.63B | 7.66B | 6.91B | 8.73B | 8.87B | 5.72B | 5.27B | 5.49B |
|
EBIT
|
5.18B | 3.74B | 4.63B | 5.90B | 6.77B | 4.29B | 4.59B | 7.23B | 8.87B | 11.22B | 7.15B | 10.55B | 10.01B | 10.53B | 6.92B | 8.06B | 6.76B | 5.89B | 6.57B | 7.25B | 8.44B | 5.35B | 2.72B | 1.31B | -3.31B | 4.06B | 0.89B | 0.15B | 1.06B | 0.18B | 0.74B | -1.90B | 4.25B | 3.24B | 1.09B | 5.18B | 4.96B | 3.83B | 4.60B | 6.75B | 4.73B | 3.52B | -0.47B | 1.52B | 0.06B | -0.47B | -0.99B | 5.22B | 5.30B | | 18.39B | 17.73B | | 8.75B | 7.63B | 7.66B | 6.91B | 8.73B | 8.87B | 5.72B | 5.27B | 5.49B |
|
Non Operating Investment Income
|
0.04B | -0.18B | -0.39B | -0.16B | -0.05B | 0.39B | -0.21B | 0.20B | | | -0.40B | | | 0.10B | 0.07B | | 0.25B | 0.14B | -0.18B | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | | | 0.30B | 0.27B | |
|
Other Non Operating Income
|
-0.22B | -0.02B | 0.16B | 1.87B | -0.43B | -0.53B | 0.65B | -0.43B | 0.11B | -0.27B | 0.24B | -0.96B | -0.06B | 0.06B | | | | | | | | -0.03B | | -0.07B | | | | | | | | | | | 0.34B | | -0.02B | | | -0.90B | 0.50B | 0.33B | 0.39B | -0.07B | 0.37B | 0.13B | -0.08B | -0.40B | -0.09B | | -0.90B | 2.35B | | | | | 0.28B | -0.58B | | 0.09B | -0.50B | |
|
Non Operating Income
|
-0.57B | -0.74B | 0.53B | -2.12B | -0.29B | -0.13B | 1.15B | -0.41B | -0.09B | 0.04B | 0.53B | -0.10B | -0.09B | -0.42B | 0.51B | 0.02B | -1.03B | -1.19B | -0.07B | -0.68B | 0.11B | 0.20B | -0.16B | -0.15B | 0.17B | -0.94B | 0.08B | -0.62B | 0.62B | 0.03B | -0.08B | -0.84B | -0.21B | 0.04B | -0.15B | -0.04B | -0.42B | -0.32B | -0.35B | -0.18B | 0.15B | | 0.34B | -0.49B | 0.02B | -0.25B | -0.41B | -0.71B | -0.39B | | -1.17B | 2.02B | | 0.59B | 0.37B | -0.13B | 0.36B | -0.55B | 0.02B | 0.04B | -0.60B | 0.28B |
|
EBT
|
4.61B | 30.03B | 5.16B | 5.68B | 6.48B | 4.16B | 5.73B | 6.39B | 8.79B | 11.26B | 7.69B | 10.45B | 9.92B | 10.11B | 7.43B | 8.08B | 5.73B | 4.71B | 6.50B | 6.58B | 8.57B | 5.55B | 2.56B | 1.17B | -3.13B | 2.69B | 0.96B | -0.47B | 1.69B | 0.21B | 0.66B | -0.18B | 4.04B | 3.29B | 0.94B | 5.14B | 4.54B | 3.52B | 4.25B | 6.57B | 4.88B | 3.52B | -0.13B | 1.02B | 0.08B | 0.72B | -1.40B | 4.51B | 4.91B | | 17.22B | 19.76B | | 8.75B | 8.00B | 7.53B | 7.27B | 8.19B | 8.89B | 5.76B | 4.67B | 5.77B |
|
Tax Provisions
|
-4.03B | -3.00B | -4.07B | -17.11B | -4.57B | -3.67B | -3.49B | -16.75B | -5.98B | -6.29B | -5.89B | -6.02B | -7.26B | -5.59B | -4.98B | -5.79B | -4.59B | -3.97B | -4.21B | -4.13B | -4.68B | -3.54B | -3.33B | -2.47B | -1.44B | -1.83B | -1.31B | -0.65B | -1.07B | -0.51B | -1.09B | -0.05B | -2.98B | -1.85B | -1.42B | -2.57B | -3.25B | -2.30B | -2.58B | -3.20B | -3.17B | -2.04B | -0.98B | -1.25B | -0.79B | 0.47B | -1.02B | -2.66B | -2.96B | | -12.51B | -12.99B | | -6.73B | -5.33B | -5.66B | -4.99B | -6.19B | -6.26B | -4.44B | -4.87B | |
|
Profit After Tax
|
0.58B | 0.00B | 1.09B | 4.45B | 1.90B | 0.49B | 2.24B | 6.73B | 2.81B | 4.97B | 1.80B | 4.42B | 2.66B | 4.52B | 2.45B | 2.29B | 1.14B | 0.74B | 2.29B | 2.45B | 3.89B | 2.01B | -0.77B | -1.30B | -4.57B | 0.87B | -0.34B | -1.12B | 0.61B | -0.30B | -0.43B | -2.79B | 1.06B | 1.44B | -0.48B | 2.58B | 1.28B | 1.22B | 1.67B | 3.37B | 1.71B | 1.48B | -1.11B | -0.23B | -0.70B | -0.25B | -2.42B | 1.85B | 1.94B | | 4.71B | 6.76B | | 2.61B | 2.67B | 1.87B | 2.29B | 2.00B | 2.63B | 1.32B | -0.20B | 1.31B |
|
Equity Income
|
0.00B | 0.09B | 0.10B | 4.96B | 0.10B | 0.05B | 0.09B | 6.31B | 0.08B | 0.08B | 0.05B | -14.71B | 0.09B | 0.05B | 0.07B | 0.07B | -0.09B | 0.05B | 0.03B | 0.02B | 0.02B | 0.03B | | -0.07B | 0.04B | 0.03B | -0.06B | -0.04B | 0.02B | -0.05B | -0.04B | -0.06B | 0.06B | 0.07B | 0.07B | -0.00B | 0.10B | 0.01B | 0.04B | 0.14B | 0.06B | 0.04B | 0.05B | 0.01B | 0.07B | 0.03B | -0.14B | 0.03B | 0.02B | | 0.10B | 0.05B | | | | 0.04B | -0.00B | 0.03B | 0.02B | 0.01B | -0.02B | |
|
Net Income - Minority
|
-0.34B | -0.37B | | | | | | | | | -1.13B | | | | -0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | -0.10B | -0.00B | 0.05B | 0.03B | 0.02B | | | | -0.10B | | | | -0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | | 0.00B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | |
|
Income from Continuing Operations
|
8.64B | 33.03B | 9.22B | 22.79B | 11.05B | 7.82B | 9.22B | 23.14B | 14.76B | 17.54B | 13.58B | 16.47B | 17.18B | 15.70B | 12.41B | 13.87B | 10.32B | 8.67B | 10.72B | 10.71B | 13.25B | 9.10B | 5.90B | 3.63B | -1.69B | 4.96B | 2.27B | 0.18B | 2.76B | 0.72B | 1.75B | -0.13B | 7.02B | 5.14B | 2.37B | 7.71B | 7.79B | 5.82B | 6.83B | 9.77B | 8.05B | 5.57B | 0.85B | 2.27B | 0.87B | 0.25B | -0.38B | 7.17B | 7.87B | | 29.73B | 32.75B | | 15.48B | 13.32B | 13.19B | 12.26B | 14.38B | 15.16B | 10.20B | 9.54B | 5.77B |
|
Consolidated Net Income
|
8.64B | 33.03B | 9.22B | 22.79B | 11.05B | 7.82B | 9.22B | 23.14B | 14.76B | 17.54B | 13.58B | 16.47B | 17.18B | 15.70B | 12.41B | 13.87B | 10.32B | 8.67B | 10.72B | 10.71B | 13.25B | 9.10B | 5.90B | 3.63B | -1.69B | 4.96B | 2.27B | 0.18B | 2.76B | 0.72B | 1.75B | -0.13B | 7.02B | 5.14B | 2.37B | 7.71B | 7.79B | 5.82B | 6.83B | 9.77B | 8.05B | 5.57B | 0.85B | 2.27B | 0.87B | 0.25B | -0.38B | 7.17B | 7.87B | | 29.73B | 32.75B | | 15.48B | 13.32B | 13.19B | 12.26B | 14.38B | 15.16B | 10.20B | 9.54B | 5.77B |
|
Income towards Parent Company
|
0.53B | 0.01B | 1.21B | 1.26B | 1.90B | 0.58B | 2.25B | 1.61B | 2.79B | 4.95B | 1.90B | 4.42B | 2.61B | 4.49B | 2.44B | 2.29B | 1.14B | 0.74B | 2.39B | 2.45B | 3.88B | 1.99B | -0.75B | -1.30B | -4.58B | 0.86B | -0.35B | -1.13B | 0.61B | -0.31B | -0.43B | -2.79B | 1.06B | 1.43B | -0.48B | 2.57B | 1.28B | 1.22B | 1.67B | 3.37B | 1.71B | 1.48B | -1.11B | -0.24B | -0.71B | -0.25B | -2.42B | 1.85B | 1.94B | | 4.71B | 6.76B | | 2.60B | 2.67B | 1.86B | 2.28B | 2.00B | 2.63B | 1.31B | -0.21B | 1.31B |
|
Net Income towards Common Stockholders
|
5.25B | 4.50B | 5.09B | 6.06B | 6.65B | 46.86B | 35.26B | 54.04B | 8.27B | 4.95B | 7.85B | 4.42B | 2.61B | 7.78B | 6.77B | 2.29B | 7.54B | 6.53B | 6.75B | 2.45B | 7.55B | 5.40B | -0.75B | 3.92B | -4.59B | 1.29B | -0.34B | -1.13B | 0.61B | -0.31B | -0.43B | -2.79B | 1.06B | 1.43B | -0.48B | 2.57B | 1.28B | 1.22B | 1.67B | 3.37B | 1.71B | 1.48B | -1.11B | -0.24B | -0.71B | -0.25B | -2.42B | 1.85B | 1.94B | | 4.71B | 6.76B | | 1.84B | 2.84B | 2.42B | 2.19B | 1.73B | 1.79B | 1.67B | 0.93B | 2.04B |
|
EPS (Basic)
|
11.30 | 9.17 | | 10.80 | 12.22 | 91.42 | 68.18 | 0.03B | | 8.46 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -11.16 | 0.00B | -0.88 | -3.02 | 0.00B | -0.00B | -0.14 | -0.87 | 0.00B | 0.00B | -0.00B | 0.79 | 0.00B | 0.00B | 0.00B | 1.01 | 0.00B | 0.00B | -0.33 | -0.07 | -0.21 | -0.00B | -0.74 | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.77 | 0.61 | 0.00B | 0.00B | 0.37 | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | 0.03B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | | 0.00B | | -3.01 | 0.00B | -0.00B | | -0.87 | 0.00B | 0.00B | -0.00B | 0.78 | 0.00B | 0.00B | 0.00B | 1.01 | 0.00B | 0.00B | -0.00B | -0.07 | -0.21 | -0.00B | -0.74 | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | 0.00B | | | 0.00B | 0.00B | |
|
Shares Outstanding (Weighted Average)
|
0.46B | 0.49B | | 0.56B | 0.54B | 0.51B | 0.52B | 0.00B | | 0.59B | 0.00B | 0.00B | 820.85 | 0.00B | 0.00B | 0.00B | 359.29 | 583.98 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.41B | 270.00 | 0.39B | 0.37B | 190.00 | 90.00 | 3.20B | 3.19B | 330.00 | 770.00 | 620.00 | 3.27B | 390.00 | 750.00 | 0.00B | 3.33B | 510.00 | 960.00 | 3.33B | 3.33B | 3.31B | 290.00 | 3.27B | 570.00 | 0.00B | 3.25B | 0.00B | 0.00B | 3.17B | 0.00B | 910.00 | 0.00B | 2.85B | 2.82B | 970.00 | 500.00 | 2.53B | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 0.00B | | | 0.00B | 0.00B | 819.12 | 0.00B | 0.00B | 0.00B | 359.29 | 582.26 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 270.00 | | 0.37B | 190.00 | 90.00 | | 3.21B | 330.00 | 770.00 | 620.00 | 3.29B | 390.00 | 750.00 | 0.00B | 3.33B | 510.00 | 950.00 | 620.00 | 3.33B | 3.31B | 290.00 | 3.28B | 570.00 | 0.00B | 3.25B | 0.00B | 0.00B | 3.18B | | | | 0.00B | | | 500.00 | 0.00B | |
|
EBITDA
|
5.18B | 3.74B | 4.63B | 5.90B | 6.77B | 4.29B | 4.59B | 7.23B | 8.87B | 11.22B | 7.15B | 10.55B | 10.01B | 10.53B | 6.92B | 8.06B | 6.76B | 5.89B | 6.57B | -3.49B | 8.44B | 5.35B | 2.72B | 1.31B | -3.31B | 4.06B | 0.89B | 0.15B | 1.06B | 0.18B | 0.74B | -1.90B | 4.25B | 3.24B | 1.09B | 5.18B | 4.96B | 3.83B | 4.60B | 6.75B | 4.73B | 3.52B | -0.47B | 1.52B | 0.06B | -0.47B | -0.99B | 5.22B | 5.30B | | 18.39B | 17.73B | | 8.75B | 7.63B | 7.66B | 6.91B | 8.73B | 8.87B | 5.72B | 5.27B | 5.49B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33B | | | -0.34B | -0.38B | | -0.31B | -0.30B | | -0.27B | -0.33B | | | | | | | | | | |
|
Tax Rate
|
-87.44% | -10.00% | -78.92% | -301.28% | -70.62% | -88.16% | -60.94% | -262.17% | -68.05% | -55.83% | -76.63% | -57.66% | -73.17% | -55.29% | -66.97% | -71.68% | -80.12% | -84.31% | -64.78% | -62.81% | -54.60% | -63.86% | -130.00% | -211.25% | 46.05% | -67.87% | -135.62% | 137.21% | -63.74% | -243.13% | -164.60% | 28.09% | -73.69% | -56.33% | -150.64% | -49.92% | -71.70% | -65.32% | -60.79% | -48.74% | -64.90% | -58.10% | 758.14% | -122.55% | -970.37% | 65.14% | 72.57% | -58.92% | -60.39% | | -72.63% | -65.78% | | -76.92% | -66.58% | -75.14% | -68.57% | -75.58% | -70.43% | -77.11% | -104.37% | |