|
Revenue
|
23.94B | 48.22B | 62.34B | 48.75B | 23.38B | 27.49B | 33.97B | 36.58B | 36.55B | 39.55B | 54.50B | 43.84B | 41.78B | 38.06B |
|
Cost of Revenue
|
13.62B | 20.55B | 25.53B | 26.59B | 18.75B | 17.65B | 21.04B | 22.11B | 19.31B | 17.56B | 21.73B | 24.03B | 24.09B | 24.27B |
|
Gross Profit
|
10.32B | 27.67B | 36.82B | 22.16B | 4.63B | 9.84B | 12.93B | 14.47B | 17.24B | 21.98B | 32.77B | 19.81B | 17.70B | 13.79B |
|
Research & Development
|
0.98B | 0.88B | 1.67B | 1.48B | 0.40B | 0.32B | 0.34B | 0.37B | 0.41B | 0.41B | 0.55B | 0.66B | 0.72B | 0.79B |
|
Selling, General & Administrative
|
1.13B | 1.70B | 2.33B | 2.24B | 0.61B | 0.51B | 0.53B | 0.52B | 0.47B | 0.49B | 0.48B | 0.52B | 0.55B | 0.62B |
|
Other Operating Expenses
|
15.14B | 22.75B | 26.83B | 34.75B | -0.21B | -0.27B | -0.42B | -0.45B | -0.52B | -6.06B | -2.98B | -1.72B | -1.50B | -1.49B |
|
Operating Expenses
|
17.25B | 25.33B | 30.83B | 38.47B | 2.16B | 1.55B | 1.70B | 1.61B | 9.96B | 7.85B | 4.65B | 3.38B | 1.28B | 1.41B |
|
Operating Income
|
6.06B | 21.70B | 30.11B | 9.22B | -6.23B | 7.05B | 10.93B | 11.96B | 3.89B | 12.82B | 27.69B | 17.21B | 14.21B | 10.79B |
|
EBIT
|
6.06B | 21.70B | 30.11B | 9.22B | -6.23B | 7.05B | 10.93B | 11.96B | 3.89B | 12.82B | 27.69B | 17.21B | 14.21B | 10.79B |
|
Non Operating Investment Income
|
1.53B | 0.63B | 0.07B | -0.12B | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | 7.79B | 0.17B | 0.48B | 0.42B | 0.45B | 0.31B | 0.34B | 0.52B | 0.43B | 0.42B |
|
Other Non Operating Income
|
0.68B | 0.10B | -1.38B | -1.92B | | 1.26B | 0.45B | -2.25B | 0.24B | -1.21B | 0.13B | 1.15B | -1.64B | -1.39B |
|
Non Operating Income
|
-1.08B | -1.58B | -3.31B | -3.80B | -10.65B | 1.84B | -3.02B | -4.96B | -3.41B | -4.81B | 3.12B | 2.27B | | |
|
EBT
|
7.12B | 20.31B | 26.80B | 5.42B | -17.68B | 7.98B | 7.83B | 6.82B | -0.16B | 6.99B | 29.54B | 19.78B | 11.15B | 6.70B |
|
Tax Provisions
|
2.10B | 5.00B | 5.55B | 2.53B | -5.25B | 2.78B | 1.50B | -0.17B | -0.59B | 0.73B | 4.70B | 2.97B | 3.05B | 0.72B |
|
Profit After Tax
|
5.46B | 17.60B | 22.89B | 5.51B | -12.62B | 5.20B | 6.33B | 6.99B | 0.44B | 6.25B | 24.84B | 18.87B | 8.11B | 5.97B |
|
Equity Income
|
0.43B | 0.99B | 1.14B | 0.64B | -0.45B | 0.31B | 0.10B | 0.30B | 0.23B | -1.02B | -0.03B | 0.25B | -1.25B | -0.57B |
|
Net Income - Minority
|
-2.83B | -2.83B | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.11B | 0.19B | -0.23B | -0.26B | | | | 0.04B | 0.12B | -0.00B | -0.11B | -0.08B | 0.12B | -0.19B |
|
Income from Continuing Operations
|
5.02B | 15.32B | 21.25B | 2.89B | -12.43B | 5.20B | 6.33B | 6.99B | 0.44B | 6.25B | 24.84B | 16.81B | 8.11B | 5.97B |
|
Consolidated Net Income
|
5.02B | -0.14B | 21.25B | 2.89B | -0.19B | -1.23B | -0.81B | -0.09B | 0.44B | -1.72B | -2.38B | 2.06B | 8.11B | 5.97B |
|
Income towards Parent Company
|
2.19B | -2.97B | 21.25B | 2.89B | -0.19B | -1.23B | -0.81B | 6.95B | 0.32B | 6.26B | 24.74B | 18.79B | 7.98B | 6.17B |
|
Preferred Dividend Payments
|
1.97B | 6.57B | 8.59B | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
3.08B | 10.35B | 13.84B | 2.89B | -0.19B | -1.23B | -0.81B | 6.95B | 0.32B | 6.26B | 24.74B | 18.79B | 7.98B | 6.17B |
|
EPS (Basic)
|
0.59 | 1.99 | 2.58 | 0.54 | -2.33 | 0.77 | 1.05 | 1.32 | -0.33 | 0.95 | 4.47 | 3.88 | 1.67 | 1.36 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.33 | 0.95 | 4.47 | | | |
|
Shares Outstanding (Weighted Average)
|
5.21B | 5.21B | 5.37B | 5.37B | 5.15B | 5.15B | 5.15B | 5.20B | 5.13B | 5.13B | 5.13B | 4.84B | 4.78B | 4.54B |
|
EBITDA
|
6.06B | 21.70B | 30.11B | 9.22B | -6.23B | 7.05B | 10.93B | 11.96B | 3.89B | 12.82B | 27.69B | 17.21B | 14.21B | 10.79B |
|
Interest Expenses
|
| | | | 18.45B | 2.68B | 3.27B | 2.31B | 3.68B | 1.16B | 1.25B | 1.18B | 1.46B | 1.47B |
|
Tax Rate
|
29.48% | 24.59% | 20.70% | 46.64% | 29.69% | 34.83% | 19.10% | | | 10.52% | 15.90% | 15.02% | 27.32% | 10.77% |