|
Revenue
|
0.00 | 0.00B | 0.00B | 0.00B | 0.01 | 0.00B | 0.02 | 0.00B | 0.00B | 0.00B | 0.09 | 0.00B | 0.00B | 0.03 | 0.03 | 0.03 | 0.00B | 0.00B | 0.00B | 0.00B | 0.03 | 0.06 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 42.27B | 0.00B | 0.00B | 0.00B | 0.17 | 0.00B | 0.00B | 0.00B | 52,495,000.00B | 0.00B | 0.00B | 0.00B | 0.20 | 0.00B | 0.00B | 0.00B | 37.94B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07 | 0.00B | 69.04B | 0.28 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B |
|
Cost of Revenue
|
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 | 0.04 | 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 | 0.00B | 0.00B | 0.04 | 0.04 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B |
|
Gross Profit
|
-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 | 61.34B | 61.86B | -0.00B | -0.00B | 0.02 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 42.27B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 52,495,000.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 37.94B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03 | 0.00B | 69.04B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B |
|
Research & Development
|
230.16 | 211.06 | -185.91 | -0.00B | -297.71 | -372.25 | -206.60 | -0.00B | 354.18 | 257.49 | 342.34 | 0.00B | 466.83 | 345.65 | 396.44 | 653.63 | 406.00 | 354.00 | 751.00 | 658.00 | 619.00 | -0.30B | -433.00 | -0.00B | -637.00 | -352.00 | -275.00 | -0.00B | -194.00 | -536.00 | -274.00 | -0.00B | -197.00 | -199.00 | -181.00 | -287.00 | -204.00 | -158.00 | -234.00 | -797.00 | -288.00 | -170.00 | -96.00 | -231.00 | -140.00 | -114.00 | -139.00 | -338.00 | -167.00 | -123.00 | -127.00 | -0.63B | -0.86B | -117.00 | -71.00 | -250.00 | -92.00 | -62.00 | -245.00 | -174.00 | -88.00 | | -572.00 | -242.00 | | | -64.00 |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -7.23B | -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 | -0.00B | -0.00B | -26.75B | -7.62B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -5.05B | -0.00B | -0.00B | -5.33B | -0.00B | -0.00B |
|
Operating Expenses
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -22.10B | -0.00B | -0.00B | -0.00B | -33.07B | 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 | -4.21B | -0.00B | -0.00B | -0.00B | -3.79B | -0.00B | -0.00B | -0.00B | -3.90B | -0.00B | -0.00B | -0.00B | -3.28B | -0.00B | -0.00B | -0.00B | -3.53B | -0.00B | -0.00B | -0.00B | -5.65B | -0.00B | -0.00B | -0.00B | -4.78B | -0.00B | -0.00B | -0.00B | -5.05B | -0.00B | -0.00B | -5.33B | -0.00B | -0.00B |
|
Operating 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 | -0.00B | -0.00B | -0.00B | 61.34B | 61.86B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 42.27B | 0.00B | 4.21B | 0.00B | -0.00B | 0.00B | 3.79B | 0.00B | 52,495,000.00B | 0.00B | 3.90B | 0.00B | -0.00B | 0.00B | 3.28B | 0.00B | 37.94B | 0.00B | 3.53B | 0.00B | 0.00B | 0.00B | 5.65B | 69.04B | -0.00B | 0.00B | 4.78B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B |
|
EBIT
|
-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 | 61.34B | 61.86B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 42.27B | 0.00B | 4.21B | 0.00B | -0.00B | 0.00B | 3.79B | 0.00B | 52,495,000.00B | 0.00B | 3.90B | 0.00B | -0.00B | 0.00B | 3.28B | 0.00B | 37.94B | 0.00B | 3.53B | 0.00B | 0.00B | 0.00B | 5.65B | 69.04B | -0.00B | 0.00B | 4.78B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 10.00 | 25.00 | 10.00 | 1.00 | -5.00 | -2.00 | -11.00 | -0.25B | -45.00 | -138.00 | -41.00 | -0.40B | -1.11B | -188.00 | -0.50B | -0.50B | -1.54B | -2.07B | -155.00 | 50.00 | -0.49B | 53.00 | 95.00 | 77.00 | 87.00 | -0.40B | 0.21B | 245.00 | -0.30B | -1.30B | 393.00 | 510.00 | 459.00 | 439.00 | 472.00 | | 457.00 | 449.00 | | | 265.00 |
|
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 | -0.00B | 61.34B | 61.86B | -0.00B | -0.00B | 0.24B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 42.27B | 0.00B | 3.96B | 0.00B | -0.00B | 0.00B | 3.39B | -1.11B | 52,495,000.00B | -0.50B | 3.40B | -1.54B | -2.07B | 0.00B | 3.28B | -0.49B | 37.94B | 0.00B | 3.53B | 0.00B | -0.40B | 0.46B | 5.65B | 68.73B | -1.30B | 0.00B | 4.78B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B |
|
Tax Provisions
|
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 | -6.35B | -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 | -0.00B | -0.00B | -9.21B | -4.66B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | 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 | 487.00 | 0.00B | 0.00B | 0.00B | 730.00 | 0.00B | 3.63B | 0.00B | 0.00B | 0.00B | 2.80B | 0.00B | 0.00B | 2.00 | -0.00B | 181.00 | 903.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 4.15B | 0.00B | 0.00B | 0.00B | 3.85B | 0.00B | 0.00B | 3.92B | 2.75B | 0.00B |
|
Equity Income
|
610.71 | 535.13 | 569.17 | 567.07 | 725.59 | 653.99 | 517.80 | 699.36 | 691.96 | 638.69 | 703.07 | 644.20 | 709.42 | 560.23 | 801.64 | 508.38 | 949.00 | 794.00 | 828.00 | 844.00 | 473.00 | 0.87B | 851.00 | 464.00 | 590.00 | 685.00 | 486.00 | 600.00 | 498.00 | 776.00 | 531.00 | 409.00 | 548.00 | 310.00 | 500.00 | 657.00 | 484.00 | 0.00B | 918.00 | 665.00 | 711.00 | 812.00 | 0.00B | 502.00 | 732.00 | -447.00 | 94.00 | 73.00 | 881.00 | -680.00 | 0.00B | 4.19B | 0.04B | -0.00B | -108.00 | -281.00 | 960.00 | 267.00 | 754.00 | -136.00 | 18.00 | | 333.00 | 597.00 | | | 602.00 |
|
Net Income - Minority
|
-68.78B | -69.85B | -70.96B | -268.77 | -79.32B | -77.71B | -74.36B | -0.00B | -85.52B | -88.28B | -92.36B | -91.69B | -91.61B | -90.80B | -89.22B | -92.32B | -94.52B | -94.79B | -97.94B | -98.85B | -103.14B | -102.87B | -100.41B | -90.33B | -95.10B | -97.24B | -96.09B | -92.49B | | | | | -106.65B | -109.96B | -112.60B | -114.04B | -123.69B | -120.26B | -120.62B | -118.11B | -120.36B | -119.22B | -117.31B | -119.31B | -114.43B | -103.54B | -104.41B | -106.08B | -111.69B | -110.58B | -113.23B | -115.00B | -119.86B | -120.00B | -120.67B | -114.57B | -118.44B | -116.45B | -118.42B | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | 0.00B | | | | 69.26 | 1.23B | 1.34B | 2.08B | 101.08 | 0.00B | 1.61B | 1.59B | 46.69 | 2.29B | 2.22B | 84.00 | 49.00 | 7.00 | -139.00 | 3.38B | -184.00 | 3.02B | -70.00 | -14.00 | -301.00 | 0.00B | 0.00B | -2.00 | -16.00 | -70.00 | -10.00 | -11.00 | -332.00 | 2.50B | 2.29B | -9.00 | 48.00 | 29.00 | 48.00 | 45.00 | 49.00 | -32.00 | -53.00 | -103.00 | 12.00 | -10.00 | -53.00 | -41.00 | -20.00 | -22.00 | 3.31B | -405.00 | 177.00 | 74.00 | 64.00 | 14.00 | -26.00 | 2.73B | 2.65B | 67.00 | 63.00 | 2.46B | -173.00 | 2.38B |
|
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 | 411.18 | -0.00B | -0.00B | -0.00B | 61.34B | 61.86B | -0.00B | -0.00B | 6.59B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 42.28B | 0.00B | 3.96B | 0.00B | -0.00B | 0.00B | 3.39B | -1.11B | 52,495,000.00B | -0.50B | 3.40B | -1.54B | -2.07B | 0.00B | 3.28B | -0.49B | 37.94B | 0.00B | 3.53B | 0.00B | 8.81B | 5.12B | 5.65B | 68.73B | -1.30B | 0.00B | 4.78B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B |
|
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 | 411.18 | -0.00B | -0.00B | -0.00B | 61.34B | 61.86B | -0.00B | -0.00B | 6.59B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 42.28B | 0.00B | 3.96B | 0.00B | -0.00B | 0.00B | 3.39B | -1.11B | 52,495,000.00B | -0.50B | 3.40B | -1.54B | -2.07B | 0.00B | 3.28B | -0.49B | 37.94B | 0.00B | 3.53B | 0.00B | 8.81B | 5.12B | 5.65B | 68.73B | -1.30B | 0.00B | 4.78B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B |
|
Income towards Parent Company
|
0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 68.38 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 3.10B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -538.00 | -0.00B | 65.00 | -0.00B | -0.00B | 0.00B | 16.00 | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -825.00 | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 4.94B | 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 |
|
Net Income towards Common Stockholders
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 68.38 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 3.10B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -538.00 | -0.00B | 65.00 | -0.00B | -0.00B | 0.00B | 16.00 | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -825.00 | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 4.94B | 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 |
|
EPS (Basic)
|
2.05 | 0.86 | 0.67 | -1.34 | 2.23 | 1.21 | 0.74 | 2.23 | 0.03 | 2.22 | 0.74 | 0.94 | 0.79 | 0.56 | 0.84 | 2.26 | 2.05 | 0.75 | 0.92 | -0.36 | 2.27 | 0.00B | -0.42 | -3.91 | -1.35 | 1.21 | 0.37 | 2.34 | 2.40 | 1.36 | 0.84 | 2.46 | -0.47 | -0.76 | 0.06 | -0.79 | -1.52 | 1.56 | 0.01 | -1.15 | 2.66 | 2.73 | 2.67 | -1.58 | | | -20.63 | -6.62 | 2.70 | 2.76 | 1.23 | -1.38 | 0.00B | 2.61 | 1.00 | -0.55 | -0.83 | -0.47 | 1.01 | 0.58 | -0.79 | -1.15 | 0.46 | 0.59 | | -1.61 | -1.34 |
|
Shares Outstanding (Weighted Average)
|
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 | 860.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 670.00 | 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 | | | 40.00 | 310.00 | 0.00B | 800.00 | 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 |
|
EBITDA
|
-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 | 61.34B | 61.86B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 42.27B | 0.00B | 4.21B | 0.00B | -0.00B | 0.00B | 3.79B | 0.00B | 52,495,000.00B | 0.00B | 3.90B | 0.00B | -0.00B | 0.00B | 3.28B | 0.00B | 37.94B | 0.00B | 3.53B | 0.00B | 42.30B | 0.00B | 5.65B | 19.42B | 71.58B | 14.17B | 4.78B | 0.00B | 11.70B | 11.49B | | 0.00B | 10.53B | 10.50B | | 0.00B |
|
Interest Expenses
|
151.70 | 136.16 | -124.42 | -587.74 | -105.24 | -113.46 | -111.05 | -453.56 | 121.71 | 149.60 | 209.37 | 592.99 | 199.32 | 187.60 | 182.59 | 740.53 | 195.00 | 220.00 | 198.00 | 191.00 | 182.00 | -0.23B | -143.00 | -80.00 | -231.00 | -203.00 | -223.00 | -873.00 | -264.00 | -266.00 | -273.00 | -0.00B | -342.00 | -382.00 | -413.00 | -0.00B | -431.00 | -532.00 | -599.00 | -559.00 | -589.00 | -610.00 | -598.00 | -555.00 | -724.00 | -480.00 | -458.00 | -448.00 | -371.00 | -424.00 | -367.00 | -363.00 | -0.25B | -327.00 | -306.00 | -362.00 | -317.00 | -214.00 | -267.00 | -221.00 | -236.00 | | -340.00 | -337.00 | | | -543.00 |
|
Tax Rate
|
-25.02% | 42.61% | -26.69% | -16.79% | 24.79% | -23.89% | 25.09% | -93.22% | -67.76% | -76.99% | -82.28% | 20.48% | 69.43% | 93.44% | -12.19% | -7.95% | -11.45% | 0.00% | 0.00% | -27.11% | -13.14% | -2,703.73% | -20.71% | -12.17% | -19.71% | -21.65% | -25.13% | -12.18% | -26.09% | -25.60% | -25.80% | 0.00% | -24.00% | 0.00% | -25.97% | 6.36% | -23.16% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | -25.51% | 0.00% | 0.00% | 0.00% | -19.91% | 0.00% | -21.88% | 2,314.68% | -1,007.78% | 0.00% | 0.00% | 0.00% | -13.72% | 0.00% | -14.20% | -15.12% | -15.47% | | -16.82% | -18.90% | | | -18.12% |