|
Revenue
|
2.83B | 2.31B | 3,107,000.00B | 3.37B | 3.25B | 2.56B | 3.92B | 4.13B | 4.45B | 4.78B | 5.14B | 5.13B | 5.25B | 16.02B | -4.29B | 6.06B | 12.71B | 19.83B | 27,350.00B | 7.47B | 24.18B | 33,388.00B | 28.59B | 38,916.00B | -50177.59B | 38.82B | -10.98B | 9.43B | 19.23B | 239.79B | 264.58B | 27.94B | 5,498.70B | 833.21B | 1,088.54B | 1,263.35B | 2,283.83B | 1,066.43B | 1,257.67B | 1,295.36B | 1,288.30B | 1,363.35B | 1,993.65B | 2,065.21B |
|
Cost of Revenue
|
0.23B | 0.46B | 1,547,000.00B | 6.09B | 1.62B | 1,745,000.00B | 1.93B | 1.97B | 2,207,000.00B | 2.29B | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.56B | 64.25B | 65.12B | | 68.59B | 109.11B | 72.52B |
|
Gross Profit
|
1,390.00B | 1.12B | 1,560,000.00B | 6.13B | 0.00B | 0.00B | 0.00 | 2.16B | 2,278,000.00B | 2,481,000.00B | 9.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,023.87B | 1,193.42B | 1,230.23B | | 1,294.76B | 1,884.54B | 1,992.69B |
|
Amortization - Intangibles
|
0.00B | | | -0.02B | -0.00B | -6.00 | | -0.00B | -6.00 | | -0.02B | | | | | | | | | | | | | | | | | -17.00 | | 4.30B | | | | 33.30B | | | | 20.87B | | | 35.35B | | | |
|
Depreciation & Amortization - Total
|
-0.04B | | | -1.10B | -0.30B | -318.00 | | -0.35B | -371.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45B | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-94.00 | -0.13B | -101.00 | -0.45B | -0.12B | -0.15B | -0.25B | -0.15B | -157.00 | -170.00 | -0.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
0.01B | | | -0.15B | -0.04B | -31.00 | | -0.03B | -36.00 | | | | | | -0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | -0.77B | -0.21B | | | 0.21B | -0.22B | -0.26B | -0.97B | 0.24B | -0.50B | -0.76B | -1.03B | -0.29B | -0.60B | -0.91B | -1.25B | -0.33B | -1.09B | -1.52B | -1.32B | -1.85B | -1.38B | -2.03B | -2.59B | | -1.55B | -8.66B | -13.62B | 4.67B | -283.84B | -33.62B | -59.19B | -53.73B | -105.89B | -27.29B | -49.32B | -58.72B | -109.64B | | | |
|
Operating Expenses
|
-0.04B | -0.13B | -101.00 | 8.04B | -0.46B | -0.16B | -0.25B | -0.54B | -564.00 | -170.00 | -0.66B | | | | -0.09B | | | | -0.02B | | | -0.02B | | -0.03B | | | | 3.45B | | | | | | | | | | | | | | | | |
|
Operating Income
|
0.25B | 652,000.00B | 724,000.00B | 2.62B | 763.00 | 570.00 | 0.78B | 0.96B | 971.00 | 0.93B | 3.86B | 1.03B | 1.88B | 2.80B | 3.97B | 1.11B | 2.06B | 3.26B | 4.52B | 1.38B | 3.84B | 5.44B | 4.46B | 6.23B | 3.72B | 5.52B | 7.84B | 2.85B | 5.69B | 2.57B | -51.48B | -215.82B | -2174.70B | -11.98B | -77.68B | -68.03B | -174.48B | -40.77B | -45.80B | -48.40B | -38.49B | 111.90B | 64.13B | 165.79B |
|
EBIT
|
0.25B | 652,000.00B | 724,000.00B | 2.62B | 763.00 | 570.00 | 0.78B | 0.96B | 971.00 | 0.93B | 3.86B | 1.03B | 1.88B | 2.80B | 3.97B | 1.11B | 2.06B | 3.26B | 4.52B | 1.38B | 3.84B | 5.44B | 4.46B | 6.23B | 3.72B | 5.52B | 7.84B | 2.85B | 5.69B | 2.57B | -51.48B | -215.82B | -2174.70B | -11.98B | -77.68B | -68.03B | -174.48B | -40.77B | -45.80B | -48.40B | -38.49B | 111.90B | 64.13B | 165.79B |
|
Interest & Investment Income
|
| | | | | | | | | | 0.32B | | 0.26B | | 0.57B | 0.20B | 0.47B | | | 0.80B | 1.31B | 1.32B | 0.54B | 1.13B | 0.48B | 0.60B | 1.01B | | 1.02B | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.00B | 0.00B | 0.00B | -0.41B | | -0.01B | -0.00B | | | | -0.08B | | -0.08B | | -0.21B | 0.01B | -0.19B | | | 0.01B | -0.85B | 0.01B | -0.29B | -1.46B | -0.66B | -0.84B | -1.33B | -0.16B | -0.16B | 16.01B | 13.70B | | | 40.57B | 42.53B | 82.34B | 294.89B | 180.13B | 48.27B | -60.12B | -5.34B | 15.32B | -9.56B | -12.15B |
|
Non Operating Income
|
0.02B | -0.03B | -85.00 | -0.23B | -0.05B | -0.08B | -0.13B | 0.06B | -2.00 | -216.00 | 0.08B | 0.06B | 0.11B | -0.01B | 0.23B | 0.14B | 0.21B | 0.38B | 0.53B | | 0.23B | | -0.19B | -1.10B | -1.05B | -1.68B | -2.24B | | -0.84B | 7.84B | 117.13B | 13.22B | | | | | | | | | | | | |
|
EBT
|
0.62B | 652,000.00B | 724,000.00B | 2.21B | 0.69B | 570.00 | 0.78B | 0.98B | 0.97B | 0.95B | 3.94B | 1.09B | 1.99B | 2.96B | 4.20B | 1.25B | 2.27B | 3.64B | 5.05B | 1.34B | 4.07B | 5.70B | 4.27B | 5.13B | 2.67B | 3.84B | 5.60B | 2.88B | 4.88B | 48.45B | 65.56B | -206.68B | -1827.38B | 64.81B | -58.07B | 22.00B | -1590.31B | 1,381.32B | 320.63B | 6.83B | -51.11B | 212.95B | -254.03B | -293.42B |
|
Tax Provisions
|
-0.09B | -0.16B | -166.00 | 0.80B | -0.24B | -260.00 | -252.00 | 0.34B | -0.33B | -0.34B | -1.40B | 0.39B | -0.70B | -1.04B | -1.46B | -0.44B | -0.80B | -1.28B | -1.79B | -0.44B | -1.39B | -1.97B | -1.49B | -1.69B | -0.94B | -1.35B | -1.59B | -0.98B | -1.71B | 0.06B | -11.93B | -0.93B | 232.01B | 45.66B | 94.00B | 94.75B | 663.99B | -328.74B | -175.27B | -22.04B | 57.11B | -119.75B | 85.27B | 100.94B |
|
Profit After Tax
|
0.35B | 0.35B | 303.00 | 0.40B | 0.41B | 830.00 | 0.78B | 0.64B | 0.64B | 0.62B | 2.54B | 0.71B | 1.29B | 1.92B | 2.73B | 0.81B | 1.48B | 2.36B | 3.25B | 0.91B | 2.68B | 3.73B | 2.78B | 3.44B | 1.74B | 2.50B | 7.19B | 1.89B | 3.17B | 48.51B | 53.63B | -207.60B | -1595.37B | 110.48B | 35.93B | 116.75B | -926.32B | 675.03B | 145.35B | -15.21B | 6.00B | 93.20B | -168.76B | -192.48B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | 0.14B | 0.01B | | 0.42B | -1.24B | | | | | | | | | |
|
Net Income - Minority
|
-4.35B | 0.00B | -5.02B | -0.09B | -5.84B | -5.25B | 0.01B | -0.01B | -6.59B | -0.02B | -0.03B | -0.01B | -0.15B | -0.17B | -0.20B | -0.01B | -0.02B | -0.04B | -0.27B | | | -0.35B | | -0.42B | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | 0.01B | | | | | 164.00 | 168.00 | 0.03B | | | | | 0.01B | | | 0.27B | 0.02B | 0.04B | 0.06B | 0.32B | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | 0.64B | 0.45B | 0.62B | 0.07B | 17.01B | 2.81B | 3.04B | 6.08B | 9.44B | 4.32B | 6.19B | 6.35B | 7.94B | 4.14B | 4.10B | 7.88B |
|
Income from Continuing Operations
|
0.71B | 652,000.16B | 724,000.00B | 1.42B | 0.94B | 830.00 | 0.78B | 0.64B | 1.30B | 1.29B | 5.33B | 0.71B | 2.69B | 4.00B | 5.66B | 1.69B | 3.07B | 4.92B | 6.84B | 1.78B | 5.46B | 7.66B | 5.76B | 6.82B | 3.61B | 5.19B | 7.19B | 3.86B | 6.58B | 48.40B | 77.48B | -205.75B | -2059.39B | 19.15B | -152.07B | -72.74B | -2254.30B | 1,710.06B | 495.90B | 28.87B | -108.22B | 332.69B | -339.30B | -394.36B |
|
Consolidated Net Income
|
0.71B | 652,000.16B | 724,000.00B | 1.42B | 0.94B | 830.00 | 0.78B | 0.64B | 1.30B | 1.29B | 5.33B | 0.71B | 2.69B | 4.00B | 5.66B | 1.69B | 3.07B | 4.92B | 6.84B | 1.78B | 5.46B | 7.66B | 5.76B | 6.82B | 3.61B | 5.19B | 7.19B | 3.86B | 6.58B | 48.40B | 77.48B | -205.75B | -2059.39B | 19.15B | -152.07B | -72.74B | -2254.30B | 1,710.06B | 495.90B | 28.87B | -108.22B | 332.69B | -339.30B | -394.36B |
|
Income towards Parent Company
|
-3.64B | 652,000.16B | 723,994.98B | 1.41B | -4.90B | -5.25B | 0.79B | 0.63B | 0.63B | 0.61B | 2.51B | 0.70B | 0.58B | 0.62B | 5.46B | 1.68B | 3.05B | 4.88B | 6.57B | 1.78B | 2.64B | 3.67B | 2.76B | 3.40B | 1.73B | 2.47B | 3.98B | 1.87B | 3.14B | 48.06B | 53.58B | -207.67B | -1612.94B | 107.67B | 32.89B | 110.67B | -935.75B | 1,048.26B | 139.16B | -21.56B | -1.94B | 89.06B | -172.85B | -200.36B |
|
Net Income towards Common Stockholders
|
-3.64B | 652,000.16B | 723,994.98B | 1.41B | -4.90B | -5.25B | 0.79B | 0.63B | 0.63B | 0.61B | 2.51B | 0.70B | 0.58B | 0.62B | 5.46B | 1.68B | 3.05B | 4.88B | 6.57B | 1.78B | 2.64B | 3.67B | 2.76B | 3.40B | 1.73B | 2.47B | 3.98B | 1.87B | 3.14B | 48.06B | 53.58B | -207.67B | -1612.94B | 107.67B | 32.89B | 110.67B | -935.75B | 1,048.26B | 139.16B | -15.21B | -1.94B | 89.06B | -172.85B | -192.48B |
|
EPS (Basic)
|
| 0.92B | 0.71B | 982.52 | | | | 990.63 | | 15.62 | 0.00B | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | -0.00B | -0.00B | | | -0.00B |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B |
|
Shares Outstanding (Weighted Average)
|
| 0.00B | 0.00B | 0.00B | | | | 0.00B | | 0.04B | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | | 0.13B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.13B |
|
EBITDA
|
0.20B | 652,000.00B | 724,000.00B | 1.52B | -0.30B | 252.00 | 0.78B | 1.44B | 1.47B | 1.50B | 5.99B | 1.65B | 3.14B | 4.73B | 6.57B | 1.80B | 3.62B | 5.55B | 0.01B | 2.11B | 6.19B | 0.01B | 7.66B | 10.87B | 6.76B | 10.21B | 14.42B | 3.79B | 7.53B | 83.13B | 80.85B | -15.56B | -2174.70B | 252.29B | 292.98B | 373.55B | -174.48B | 322.98B | 367.27B | 351.98B | -38.49B | 451.95B | 555.21B | 649.13B |
|
Interest Expenses
|
| | | | | | | | -0.06B | -0.06B | -0.24B | 0.07B | -0.15B | -0.23B | -0.34B | -0.07B | -0.25B | -0.48B | -0.89B | -0.83B | -1.08B | -1.07B | -0.73B | -1.10B | -1.53B | -2.28B | -3.25B | -0.16B | -0.32B | 14.50B | | | | 34.58B | | | | 797.84B | | | | | | |
|
Tax Rate
|
-14.40% | 0.00% | | 36.03% | -34.82% | -45.61% | 0.00% | 34.49% | -34.37% | -35.50% | -35.43% | 35.28% | -35.11% | -35.08% | -34.87% | -34.96% | -35.14% | -35.14% | -35.51% | -32.64% | -34.10% | -34.53% | -34.90% | -33.00% | -35.07% | -35.04% | -28.47% | -34.24% | -34.96% | 0.12% | -18.19% | 0.45% | -12.70% | 70.46% | -161.88% | 430.60% | -41.75% | -23.80% | -54.67% | -322.63% | -111.74% | -56.23% | -33.57% | -34.40% |