|
Revenue
|
| 0.78B | 0.25B | 0.29B | 0.34B | 410,981.93B | 0.39B | 0.36B | 391,095.06B | 443.61 | 481.45 | 0.57B | 0.00 | 0.58B | 597.25 | 0.70B | 0.69B | 603,906.91B | 0.60B | 716,626.49B | 0.85B | 0.00B | 0.00 | 811,419.43B | 778.88B | 0.00B | 741,507.11B | 0.79B | 0.86B | 915.50 |
|
Cost of Revenue
|
| 0.03B | 0.08B | 0.09B | 0.11B | 0.00 | 0.13B | 0.11B | 131,419.85B | 154,847.99B | 153.34 | 157.81 | 0.17B | 0.04B | 165.37 | 0.20B | 0.19B | 0.00 | 0.20B | 0.22B | 229,923.54B | 0.00 | 0.00 | 0.24B | 0.24B | 219.56 | 0.22B | 232,985.82B | 255.40 | 0.00B |
|
Gross Profit
|
| 151.30 | 166.42 | 0.20B | 230.10 | 292.62 | 0.00 | 250.96 | 259.68 | 288.77 | 327.38 | 400.74 | 436.49 | 423.64 | 426.88 | 0.50B | 0.50B | 603,906.91B | 0.41B | 716,626.27B | -229922.70B | 0.00B | 0.00 | 811,419.19B | 778.64B | 0.00B | 741,506.89B | -232985.03B | 0.86B | -97.33 |
|
Research & Development
|
| 0.00B | | | | 0.01B | | | | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | | | 0.01B | | | | 0.01B | | | | |
|
Share-based Compensation (IS)
|
| | | | | -1.94 | -0.01B | -7.48 | -8.19 | -25.19 | -28.95 | -27.70 | -29.90 | -23.84 | -38.27 | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 0.31B | -0.10B | -0.11B | -0.12B | 0.46B | -0.13B | -0.13B | -124.53 | -132.81 | -0.18B | -0.21B | -0.24B | 0.84B | -0.25B | -0.30B | -0.29B | 1.07B | -0.21B | -257.65 | -0.32B | 1.10B | -0.29B | -280.03 | -282.23 | -262.93 | -247.11 | -277.68 | -309.38 | -0.00B |
|
Restructuring Costs
|
| 0.10B | | | | 0.12B | | | | 0.13B | 0.01B | 0.00B | 0.01B | 0.18B | 0.01B | 0.01B | 0.01B | 0.27B | 0.01B | | | 0.29B | | | | 0.28B | | | | |
|
Other Operating Expenses
|
| -8.14 | 0.02B | 0.01B | 0.00B | 37.19 | -0.00B | 0.00B | 18.24 | 0.02B | 0.00B | 0.01B | 0.00B | 41.77 | 0.00B | -0.00B | 0.01B | 44.67 | 0.00B | 4.85 | -0.00B | -2.83 | 0.00B | 18.27 | 0.01B | 32.52 | 3.93 | 13.60 | 4.59 | 0.56 |
|
Operating Expenses
|
| 0.42B | -0.10B | -0.11B | -0.12B | 0.59B | -0.13B | -0.13B | -124.53 | 0.13B | -0.15B | -0.19B | -0.21B | 1.02B | -0.21B | -0.26B | -0.25B | 1.35B | -0.17B | -257.65 | -0.32B | 1.40B | -0.29B | -280.03 | -282.23 | 0.30B | -247.11 | -277.68 | -309.38 | -0.00B |
|
Operating Income
|
| 48.07 | 84.80 | 0.31B | 102.80 | 138.29 | 0.00 | 116.88 | 120.06 | 123.73 | 145.64 | 192.55 | 182.69 | 213.17 | 175.84 | 0.76B | 0.75B | 603,905.56B | 0.58B | 716,626.27B | -229922.38B | -1.40B | 0.29B | 811,419.19B | 778.64B | -0.30B | 741,506.89B | -232985.03B | 0.86B | 0.00B |
|
EBIT
|
| 48.07 | 84.80 | 0.31B | 102.80 | 138.29 | 0.00 | 116.88 | 120.06 | 123.73 | 145.64 | 192.55 | 182.69 | 213.17 | 175.84 | 0.76B | 0.75B | 603,905.56B | 0.58B | 716,626.27B | -229922.38B | -1.40B | 0.29B | 811,419.19B | 778.64B | -0.30B | 741,506.89B | -232985.03B | 0.86B | 0.00B |
|
EBT
|
| 44.92 | 0.08B | 0.08B | 0.10B | 132.94 | 0.12B | 0.11B | 117.64 | 0.12B | 0.14B | 0.19B | 0.17B | 200.97 | 0.16B | 0.18B | 0.19B | 140.28 | 0.16B | 0.20B | 237.10 | 0.80 | 0.22B | 0.27B | 0.22B | 223.87 | 215.54 | 232.81 | 244.38 | 0.00B |
|
Tax Provisions
|
| -45.97 | -0.02B | -0.02B | -0.03B | -38.16 | -0.03B | -0.01B | -16.94 | -0.01B | -0.01B | -0.01B | 0.01B | -23.31 | -0.00B | 0.01B | 0.01B | 25.85 | -0.00B | 1.82 | -0.01B | -7.47 | -0.01B | -0.05B | -4.69 | -81.05 | -4.61 | 0.71 | | -47.46 |
|
Profit After Tax
|
| 122.14 | 0.06B | 0.06B | 0.07B | 94.79 | 0.09B | 0.10B | 100.71 | 111.51 | 0.13B | 0.18B | 0.18B | 177.67 | 0.16B | 0.19B | 0.20B | 680.51 | 0.15B | 0.20B | 0.22B | 0.79 | 0.21B | 215.02 | 214.06 | 203.22 | 210.93 | 233.34 | 244.20 | 958.33 |
|
Equity Income
|
| | | | | | | | -0.19 | 0.19 | 0.00B | 0.00B | 0.00B | -1.97 | -0.00B | -0.00B | 0.00B | -2.28 | -0.00B | 3.03 | 1.84 | 6.06 | -0.00B | 0.01B | -0.54 | 0.34 | 1.19 | 3.89 | 5.69 | 10.20 |
|
Income from Non-Controlling Interests
|
| 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 | 0.68 | 1.24 | 0.92 | -0.00B |
|
Income from Continuing Operations
|
| 90.88 | 0.11B | 0.10B | 0.13B | 171.10 | 0.14B | 0.13B | 134.58 | 0.13B | 0.15B | 0.20B | 0.17B | 224.28 | 0.16B | 0.17B | 0.18B | 114.43 | 0.16B | 0.20B | 0.01B | 8.27 | 0.23B | 0.32B | 0.22B | 304.91 | 220.15 | 232.10 | 244.38 | 0.00B |
|
Consolidated Net Income
|
| 90.88 | -11.17 | 0.10B | 0.13B | 6.56 | 3.85 | 0.13B | 134.58 | 0.13B | 0.15B | 0.20B | 0.17B | 224.28 | 0.16B | 0.17B | 0.18B | 114.43 | 0.16B | 0.20B | 0.01B | 8.27 | 0.23B | 0.32B | 0.22B | 304.91 | 220.15 | 232.10 | 244.38 | 0.00B |
|
Income towards Parent Company
|
| 90.88 | 0.06B | 0.06B | 0.07B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.18B | 0.18B | 0.18B | 0.17B | 0.19B | 0.25B | 0.10B | 0.17B | 0.26B | 0.22B | 0.28B | 0.21B | 0.21B | 0.21B | 0.20B | 0.23B | 0.27B | 0.26B | 0.23B |
|
Net Income towards Common Stockholders
|
| 90.88 | 44.66 | 0.06B | 65.92 | 101.35 | 0.09B | 105.66 | 106.10 | 133.55 | 154.99 | 194.81 | 199.17 | 194.70 | 188.85 | 0.19B | 0.25B | 0.10B | 0.17B | 0.26B | 0.22B | 0.28B | 0.21B | 0.21B | 0.21B | 0.20B | 0.23B | 0.27B | 0.26B | 0.23B |
|
EPS (Basic)
|
| 0.00 | 0.00 | 271.52 | 0.00 | 0.00 | 577.03 | 0.00 | 0.00 | 0.19 | 0.00 | 0.00 | 0.00 | 0.17 | 0.00 | 558.71 | 258.69 | 85.22 | 591.55 | 698.88 | 546.55 | 0.00B | 548.44 | 543.86 | 536.45 | 45.39 | 52.69 | 604.20 | 556.91 | 44.18 |
|
EPS (Weighted Average and Diluted)
|
| 0.00 | 0.00 | 271.52 | 0.00 | 0.00 | 581.31 | 0.00 | 0.00 | 0.19 | 0.00 | 0.00 | 0.00 | 0.17 | 0.00 | 576.74 | 266.98 | 0.00B | 592.51 | 389.31 | 553.59 | 0.00B | 556.68 | 288.27 | 196.03 | 0.00B | 598.18 | 317.84 | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 696.39 | 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 |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 687.89 | 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 |
|
EBITDA
|
| 52.53 | 0.06B | 0.06B | 0.06B | 145.34 | 0.10B | 0.10B | 135.52 | 165.04 | 0.09B | 0.17B | 0.13B | 249.20 | 0.17B | 0.17B | 0.25B | 0.15B | 0.17B | 0.26B | 0.19B | 0.28B | 0.17B | 0.13B | 0.21B | 0.11B | 0.23B | 0.27B | 0.26B | 0.23B |
|
Tax Rate
|
| -102.34% | -30.60% | -26.81% | -31.75% | -28.70% | -23.04% | -11.37% | -14.40% | -9.05% | -6.38% | -7.10% | 3.13% | -11.60% | -0.26% | 5.23% | 4.88% | 18.43% | -2.45% | 0.00% | -6,118,409.68% | -940.04% | -5.41% | -19.20% | 0.00% | -36.20% | -2.14% | 0.30% | | -4.70% |