|
Revenue
|
28,872.04B | 0.04B | 0.05B | 105,205,829,000.00B | 101,262.02B | 135,279.79B | 155.94 | 0.30B | 310,658.68B | 351,289.21B | 383.71 | 651,016,288,000.00B | 701,927.98B | 0.82B | 0.87B | 1.36B | 1.39B | 1.45B | 1.36B | 2.15B | 1.89B | 2.02B | 1.80B | 2.73B | 2.32B | 2.58B | 2.30B | 3.71B | 3.17B | 3.13B | 2.60B | 3.79B | 3.18B | 3.31B | 2.74B | 4.21B | 2.65B | 3.41B | 3.41B | 5.48B | 4.33B | 4.59B | 3.87B | 5.36B | 3.98B | 3.66B | 3.04B | 4.60B | 4.01B | 3.84B | 3.12B | 4.88B | 3.83B | 3.70B | 2.95B | 4.55B | 3.62B | 3.60B | 3.00B |
|
Cost of Revenue
|
23.95 | 0.03B | 42,511.01B | 84,211.22B | 79,837.02B | 105,727.01B | 0.12B | 0.23B | 237,908.54B | 268,659.46B | 0.29B | 0.49B | 527,116.53B | 623,667.70B | 0.65B | 1.02B | 1.04B | 1.09B | 1.03B | 1.63B | 1.43B | 1.53B | 1.36B | 2.09B | 1.78B | 2.01B | 1.78B | 2.90B | 2.53B | 2.52B | 2.07B | 3.01B | 2.53B | 2.57B | 2.15B | 3.21B | 2.14B | 2.71B | 2.70B | 4.28B | 3.48B | 3.66B | 3.12B | 4.30B | 3.19B | 2.91B | 2.38B | 3.60B | 3.15B | 2.99B | 2.38B | 3.72B | 2.92B | 2.83B | 2.24B | 3.51B | 2.78B | 2.76B | 2.31B |
|
Gross Profit
|
4.92 | 7.43 | 10.00 | 20,994.61B | 21,425.00B | 29,552.78B | 34.76 | 0.07B | 72,750.14B | 82,629.75B | 92,966.17B | 159,426,218,000.00B | 174,811.45B | 205,777.38B | 0.22B | 0.34B | 0.35B | 0.36B | 0.34B | 0.52B | 0.46B | 0.49B | 0.44B | 0.64B | 0.54B | 0.57B | 0.53B | 0.81B | 0.64B | 0.61B | 0.53B | 0.78B | 0.65B | 0.74B | 0.59B | 1.01B | 0.51B | 0.70B | 0.72B | 1.20B | 0.85B | 0.92B | 0.75B | 1.05B | 0.79B | 0.75B | 0.66B | 1.00B | 0.86B | 0.86B | 0.74B | 1.16B | 0.91B | 0.87B | 0.71B | 1.04B | 0.84B | 0.85B | 0.69B |
|
Research & Development
|
-493.88B | -850.12B | -1190.92B | -0.00B | -2433.16B | -2656.04B | -3218.86B | -0.01B | -7948.15B | -8656.21B | -9628.38B | -0.01B | 18,660.94B | 21,397.71B | -0.03B | -0.04B | 0.04B | 0.04B | 0.04B | 0.05B | -0.05B | -0.06B | -0.06B | -0.07B | -0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.06B | 0.06B | 0.06B | -0.05B | -0.05B | -0.04B | -0.04B | -0.04B | -0.05B | -0.06B | -0.06B | -0.07B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.07B | -0.07B | -0.07B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B |
|
Selling, General & Administrative
|
-3514.26B | -15198.84B | -10352.06B | -0.06B | -5756.15B | -5575.36B | -6321.34B | -0.01B | -9804.91B | -10755.08B | -11916.88B | -0.02B | 24,132.19B | 36,886.57B | -0.04B | -0.05B | 0.05B | 0.05B | 0.05B | 0.07B | -0.06B | -0.07B | -0.08B | -0.09B | -0.08B | 0.09B | 0.08B | 0.12B | 0.10B | 0.09B | 0.09B | 0.12B | 0.10B | 0.10B | 0.10B | -0.25B | -0.12B | -0.11B | -0.12B | -0.19B | -0.15B | -0.16B | -0.16B | -0.19B | -0.17B | -0.18B | -0.15B | -0.16B | -0.15B | -0.13B | -0.16B | -0.14B | -0.13B | -0.12B | -0.14B | -0.17B | -0.13B | -0.18B | -0.14B |
|
Other Operating Expenses
|
-7624.85B | -10680.64B | -15875.64B | -0.03B | -22750.24B | -27133.58B | -29014.44B | -0.05B | -50825.23B | -57908.44B | -61471.29B | -0.10B | 104,639.84B | 128,619.41B | -0.13B | -0.20B | 0.19B | 0.21B | 0.20B | 0.31B | -0.26B | -0.27B | -0.25B | -0.37B | -0.31B | 0.35B | 0.32B | 0.49B | 0.38B | -0.44B | -0.34B | 0.47B | -0.38B | -0.45B | -0.33B | -0.47B | -0.26B | -0.38B | -0.40B | -0.60B | -0.48B | -0.54B | -0.44B | -0.52B | -0.39B | -0.35B | -0.32B | -0.45B | -0.38B | -0.44B | -0.34B | -0.47B | -0.37B | -0.40B | -0.33B | -0.46B | -0.36B | -0.39B | -0.35B |
|
Operating Expenses
|
-11632.99B | -26729.60B | -27418.62B | -0.08B | -30939.55B | -35364.98B | -38554.64B | -0.06B | -68578.29B | -77319.72B | -83016.54B | -0.13B | 147,432.96B | 186,903.69B | -0.21B | -0.29B | 0.28B | 0.30B | 0.28B | 0.42B | -0.37B | -0.40B | -0.38B | -0.53B | -0.45B | 0.50B | 0.47B | 0.68B | 0.55B | 0.59B | 0.50B | 0.66B | 0.54B | 0.61B | 0.47B | -0.77B | -0.42B | -0.54B | -0.58B | -0.83B | -0.67B | -0.75B | -0.66B | -0.78B | -0.62B | -0.59B | -0.51B | -0.67B | -0.59B | -0.62B | -0.55B | -0.69B | -0.57B | -0.59B | -0.54B | -0.69B | -0.55B | -0.64B | -0.55B |
|
Operating Income
|
-6.71 | -19301215000.00B | -0.02B | -0.06B | -8.67 | -5442.59B | -3.25 | 0.01B | 5,477.92B | 6,748.04B | 0.01B | 0.03B | 0.03B | 23,707.86B | 0.02B | 0.06B | 0.06B | 0.07B | 0.07B | 0.12B | 0.09B | 0.10B | 0.08B | 0.14B | 0.11B | 0.09B | 0.07B | 0.14B | 0.11B | 0.06B | 0.05B | 0.15B | 0.13B | 0.14B | 0.16B | 0.26B | 0.11B | 0.18B | 0.18B | 0.40B | 0.23B | 0.23B | 0.12B | 0.29B | 0.20B | 0.19B | 0.16B | 0.36B | 0.29B | 0.26B | 0.21B | 0.52B | 0.38B | 0.31B | 0.19B | 0.39B | 0.31B | 0.24B | 0.18B |
|
EBIT
|
-6.71 | -19301215000.00B | -0.02B | -0.06B | -8.67 | -5442.59B | -3.25 | 0.01B | 5,477.92B | 6,748.04B | 0.01B | 0.03B | 0.03B | 23,707.86B | 0.02B | 0.06B | 0.06B | 0.07B | 0.07B | 0.12B | 0.09B | 0.10B | 0.08B | 0.14B | 0.11B | 0.09B | 0.07B | 0.14B | 0.11B | 0.06B | 0.05B | 0.15B | 0.13B | 0.14B | 0.17B | 0.26B | 0.11B | 0.18B | 0.18B | 0.40B | 0.23B | 0.23B | 0.12B | 0.29B | 0.20B | 0.19B | 0.17B | 0.36B | 0.29B | 0.27B | 0.21B | 0.52B | 0.39B | 0.31B | 0.19B | 0.39B | 0.31B | 0.23B | 0.18B |
|
Other Non Operating Income
|
| -181.21B | 57.16B | 0.00B | 107.66B | -678.87B | 424.45B | -0.00B | -222.62B | 1,039.61B | 287.80B | 0.00B | -1057.90B | 713.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.01B | 0.01B | -0.00B | -0.01B | -0.02B | 0.00B | -0.01B | 0.00B | -0.01B | -0.00B | 0.03B | 0.05B | 0.02B | -0.00B | 0.04B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | 0.02B | -0.00B | -0.00B | -0.00B |
|
EBT
|
-6710.01B | -19495.30B | -17541.29B | -0.06B | -8586.24B | -5779.61B | -1456.03B | 0.01B | 7,691.78B | 11,395.63B | 16,078.72B | 0.04B | 35,752.65B | 33,917.20B | 0.04B | 0.07B | 0.06B | 0.07B | 0.07B | 0.12B | 0.09B | 0.10B | 0.08B | 0.14B | 0.11B | 0.09B | 0.07B | 0.14B | 0.11B | 0.07B | 0.06B | 0.14B | 0.13B | 0.14B | 0.17B | 0.26B | 0.12B | 0.18B | 0.18B | 0.40B | 0.23B | 0.23B | 0.12B | 0.29B | 0.20B | 0.19B | 0.17B | 0.36B | 0.29B | 0.27B | 0.21B | 0.52B | 0.39B | 0.31B | 0.19B | 0.39B | 0.31B | 0.24B | 0.18B |
|
Tax Provisions
|
| | | | | | | -0.00B | -1850.61B | -2362.46B | -4051.84B | -0.01B | 10,323.49B | 9,472.55B | -0.01B | -0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | -0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.03B | 0.04B | 0.03B | 0.03B | -0.05B | -0.02B | -0.05B | -0.04B | -0.06B | -0.05B | -0.05B | -0.03B | -0.06B | -0.05B | -0.04B | -0.04B | -0.13B | -0.06B | -0.05B | -0.05B | -0.11B | -0.09B | -0.06B | -0.07B | -0.11B | -0.07B | -0.06B | -0.04B |
|
Profit After Tax
|
-6710.01B | -19495.30B | -17541.29B | -0.06B | -8586.24B | -5779.61B | -1456.03B | 0.01B | 5,841.17B | 9,033.17B | 12,026.89B | 0.03B | 24,674.46B | 22,618.96B | 0.02B | 0.05B | 0.06B | 0.06B | 0.05B | 0.08B | 0.07B | 0.07B | 0.05B | 0.11B | 0.08B | 0.05B | 0.05B | 0.10B | 0.08B | 0.10B | 0.03B | 0.10B | 0.13B | 0.12B | 0.12B | 0.20B | 0.10B | 0.22B | 0.18B | 0.38B | 0.24B | 0.17B | 0.10B | 0.22B | 0.17B | 0.19B | 0.24B | 0.33B | 0.27B | 0.29B | 0.17B | 0.42B | 0.33B | 0.27B | 0.15B | 0.34B | 0.27B | 0.21B | 0.18B |
|
Equity Income
|
| | | | | | | | | | | | 754.71B | 1,825.69B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | | | 0.05B | 0.01B | -0.00B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | | -0.06B | | | | -0.13B | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | 1,919.57B | 3,767.78B | 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 | 0.01B | 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 | -0.01B | -0.00B | -0.01B |
|
Income from Continuing Operations
|
-6710.01B | -19495.30B | -17541.29B | -0.06B | -8586.24B | -5779.61B | -1456.03B | 0.01B | 9,542.39B | 13,758.09B | 20,130.56B | 0.05B | 25,429.17B | 24,444.65B | 0.05B | 0.08B | 0.05B | 0.05B | 0.05B | 0.10B | 0.07B | 0.08B | 0.06B | 0.17B | 0.08B | 0.07B | 0.05B | 0.11B | 0.09B | 0.09B | 0.08B | 0.11B | 0.17B | 0.17B | 0.20B | 0.30B | 0.14B | 0.22B | 0.22B | 0.46B | 0.28B | 0.28B | 0.15B | 0.35B | 0.25B | 0.24B | 0.21B | 0.50B | 0.35B | 0.32B | 0.26B | 0.63B | 0.47B | 0.37B | 0.25B | 0.50B | 0.38B | 0.29B | 0.22B |
|
Consolidated Net Income
|
-6710.01B | -19495.30B | -17541.29B | -0.06B | -8586.24B | -5779.61B | -1456.03B | 0.01B | 9,542.39B | 13,758.09B | 20,130.56B | 0.05B | 25,429.17B | 24,444.65B | 0.05B | 0.08B | 0.05B | 0.05B | 0.05B | 0.10B | 0.07B | 0.08B | 0.06B | 0.17B | 0.08B | 0.07B | 0.05B | 0.11B | 0.09B | 0.09B | 0.08B | 0.11B | 0.17B | 0.17B | 0.20B | 0.30B | 0.14B | 0.22B | 0.22B | 0.46B | 0.28B | 0.28B | 0.15B | 0.35B | 0.25B | 0.24B | 0.21B | 0.50B | 0.35B | 0.32B | 0.26B | 0.63B | 0.47B | 0.37B | 0.25B | 0.50B | 0.38B | 0.29B | 0.22B |
|
Income towards Parent Company
|
-6710.01B | -19495.30B | -17541.29B | -0.06B | -8586.24B | -5779.61B | -1456.03B | 0.01B | 9,542.39B | 13,758.09B | 20,130.56B | 0.05B | 25,429.17B | 24,444.65B | 0.05B | 0.08B | 0.05B | 0.05B | 0.05B | 0.10B | 0.07B | 0.08B | 0.06B | 0.16B | 0.08B | 0.07B | 0.05B | 0.12B | 0.09B | 0.08B | 0.07B | 0.11B | 0.16B | 0.17B | 0.20B | 0.24B | 0.14B | 0.22B | 0.22B | 0.32B | 0.28B | 0.28B | 0.15B | 0.35B | 0.25B | 0.24B | 0.21B | 0.50B | 0.35B | 0.32B | 0.26B | 0.63B | 0.47B | 0.37B | 0.25B | 0.50B | 0.38B | 0.29B | 0.22B |
|
Net Income towards Common Stockholders
|
-55924.99B | -19495.30B | -17541.29B | -63524.93B | -8586.24B | -5779.61B | -1456.03B | 15,821.87B | 9,542.39B | 13,758.09B | 20,130.56B | 0.05B | 25,429.17B | 24,444.65B | 0.05B | 0.08B | 0.05B | 0.05B | 0.05B | 0.10B | 0.07B | 0.08B | 0.06B | 0.16B | 0.08B | 0.07B | 0.05B | 0.12B | 0.09B | 0.08B | 0.07B | 0.11B | 0.16B | 0.17B | 0.20B | 0.24B | 0.14B | 0.22B | 0.22B | 0.32B | 0.28B | 0.28B | 0.15B | 0.35B | 0.25B | 0.24B | 0.21B | 0.50B | 0.35B | 0.32B | 0.26B | 0.63B | 0.47B | 0.37B | 0.25B | 0.50B | 0.38B | 0.29B | 0.22B |
|
EPS (Basic)
|
| | | -0.00B | | | | 0.00B | 159.04B | 171.98B | 0.00B | 2.78 | | 0.00B | 2.76 | 4.22 | | | | 5.44 | | | | | | | | 6.55 | | | | 5.96 | | | | 12.79 | | | | 15.84 | | | | 16.40 | | | | 27.70 | | | | 40.81 | | | | 34.19 | | | |
|
EPS (Weighted Average and Diluted)
|
| | | -0.00B | | | | 0.00B | 190.85B | 171.98B | 0.00B | 2.78 | | 0.00B | 2.76 | 3.98 | 2.57 | 2.70 | 2.83 | 5.01 | 3.79 | 4.06 | 3.31 | 8.56 | 4.24 | 3.69 | 2.66 | 6.13 | 3.87 | 0.58 | | 5.63 | | | | 12.55 | | | | 15.50 | | | | 16.09 | | | | 27.50 | | | | 40.14 | | | | 33.62 | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 0.05B | | | | 0.02B | 60.00 | 80.00 | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | | | | 0.02B | | | | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 0.05B | | | | 0.02B | 50.00 | 80.00 | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | |
|
EBITDA
|
-6.71 | -19301215000.00B | -0.02B | -0.06B | -8.67 | -5442.59B | -0.00B | 0.01B | 5,477.92B | 6,748.04B | 0.01B | 0.03B | 0.03B | 23,707.86B | 0.03B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.08B | 0.08B | 0.11B | 0.09B | 0.07B | 0.12B | 0.11B | 0.06B | 0.05B | 0.15B | 0.13B | 0.14B | 0.17B | 0.26B | 0.11B | 0.18B | 0.18B | 0.40B | 0.23B | 0.23B | 0.12B | 0.29B | 0.20B | 0.19B | 0.17B | 0.36B | 0.29B | 0.27B | 0.21B | 0.52B | 0.39B | 0.31B | 0.19B | 0.39B | 0.31B | 0.23B | 0.18B |
|
Interest Expenses
|
| | -189.75B | -0.00B | -186.72B | -33.98B | -1.20B | -969.00 | | | | | 1,628.28B | 4,681.19B | -0.00B | -0.00B | | | | | | | | | | -0.00B | -0.00B | -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 | -0.00B | -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 |
|
Tax Rate
|
| | | | | | | -10.01% | -24.06% | -20.73% | -25.20% | -28.82% | 28.87% | 27.93% | -29.54% | -14.36% | 22.58% | 25.72% | 21.37% | 20.30% | 21.98% | 19.87% | 25.65% | -22.07% | 22.52% | 26.48% | 21.78% | 20.92% | 15.40% | 27.50% | 24.92% | 24.01% | 27.42% | 21.67% | 17.41% | -17.53% | -20.82% | -25.84% | -20.16% | -14.82% | -20.04% | -21.26% | -27.50% | -21.30% | -22.70% | -22.92% | -22.35% | -35.96% | -19.52% | -17.07% | -23.58% | -20.96% | -22.14% | -17.99% | -35.99% | -28.46% | -22.24% | -23.88% | -23.48% |