|
Revenue
|
2.66B | 6.00B | 7.65B | 6.66B | 4.89B | 5.85B | 9.20B | 8.57B | 9.55B | 12.33B | 13.39B | 16.23B | 20.44B | | 22.60B | 18.71B | | 18.58B |
|
Cost of Revenue
|
2.09B | 4.71B | 6.21B | 5.40B | 6.04B | 7.43B | 2.24B | 6.91B | 7.81B | 10.30B | 11.31B | 13.57B | 16.48B | | 18.05B | 15.76B | | 15.55B |
|
Gross Profit
|
0.57B | 1.29B | 1.44B | 1.26B | 1.46B | 1.96B | 0.82B | 1.66B | 1.73B | 2.03B | 2.08B | 2.65B | 3.96B | | 4.54B | 2.95B | | 3.02B |
|
Research & Development
|
0.11B | 0.20B | 0.29B | 0.27B | 0.17B | 0.20B | 0.17B | -0.35B | 0.39B | 0.50B | 0.60B | 0.66B | 0.75B | | 0.82B | 0.82B | | 0.90B |
|
Share-based Compensation (IS)
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Selling, General & Administrative
|
0.13B | 0.23B | 0.34B | 0.28B | 0.12B | 0.17B | 0.16B | -0.47B | 0.41B | 0.49B | 0.54B | 0.62B | 0.75B | | 0.79B | 0.62B | | 0.67B |
|
Other Operating Expenses
|
0.28B | 0.16B | 0.63B | 0.00B | -0.05B | 0.01B | -0.01B | -0.02B | 0.00B | 0.01B | -0.01B | 0.02B | 0.04B | | 0.03B | 0.04B | | 0.04B |
|
Operating Expenses
|
0.28B | 0.52B | 0.75B | -0.65B | -0.71B | -0.88B | 0.37B | -0.83B | -0.90B | -1.15B | -1.32B | 1.47B | 1.73B | | -1.84B | -1.65B | | -1.80B |
|
Operating Income
|
0.29B | 0.77B | 0.69B | 0.61B | 0.21B | 0.97B | 0.81B | 0.83B | 0.83B | 0.90B | 0.75B | 1.20B | 2.27B | | 2.73B | 1.34B | | 1.26B |
|
EBIT
|
0.29B | 0.77B | 0.69B | 0.61B | 0.21B | 0.97B | 0.81B | 0.83B | 0.83B | 0.90B | 0.75B | 1.20B | 2.27B | 0.82B | 2.73B | 1.34B | | 1.26B |
|
Non Operating Investment Income
|
0.01B | 0.08B | 0.02B | 0.04B | 0.02B | 0.08B | 0.00B | 0.05B | 0.01B | -0.02B | 0.01B | 0.02B | 0.03B | | 0.04B | 0.04B | | 0.03B |
|
Interest & Investment Income
|
0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.04B | 0.04B | 0.05B | 0.06B | | 0.06B | 0.09B | | 0.09B |
|
Other Non Operating Income
|
0.00B | 0.01B | 0.00B | 0.01B | -0.01B | 0.00B | 0.02B | 0.06B | 0.21B | 0.26B | 0.09B | 0.06B | 0.62B | | 0.06B | 0.11B | | 0.14B |
|
Non Operating Income
|
0.02B | 0.20B | 0.12B | 0.15B | 0.16B | 0.19B | 0.27B | 0.12B | 0.19B | 0.16B | 0.00B | 0.01B | 0.61B | 2.89B | 0.02B | 0.03B | 2.25B | 0.04B |
|
EBT
|
0.26B | 0.73B | 0.70B | 0.57B | 0.66B | 1.05B | 0.72B | 0.87B | 1.02B | 1.06B | 0.75B | 1.22B | 2.88B | 0.82B | 2.75B | 1.37B | | 1.30B |
|
Tax Provisions
|
0.05B | 0.12B | 0.12B | -0.10B | -0.12B | -0.21B | 0.10B | -0.16B | 0.21B | 0.15B | 0.16B | 0.24B | 0.64B | | 0.58B | 0.17B | | 0.25B |
|
Profit After Tax
|
0.21B | 0.61B | 0.58B | 0.47B | 0.18B | 0.87B | 0.62B | 0.67B | 0.81B | 0.91B | 0.59B | 0.97B | 2.23B | 0.82B | 2.18B | 1.20B | | 1.06B |
|
Equity Income
|
0.01B | 0.00B | 0.00B | 0.00B | 0.19B | 0.32B | 0.27B | 0.38B | 0.02B | -0.02B | 0.01B | 0.02B | 0.03B | | 0.04B | 0.03B | | 0.03B |
|
Net Income - Minority
|
-0.00B | -0.03B | -0.01B | -0.12B | 0.00B | 0.00B | 0.01B | 0.10B | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | 0.12B | 0.14B | 0.30B | 0.37B | -0.04B | 0.06B | 0.04B | 0.04B | 0.06B | 0.08B | 0.60B | 0.10B | 0.06B | 0.67B | 0.04B |
|
Income from Continuing Operations
|
0.21B | 0.61B | 0.58B | 0.67B | 0.78B | 1.25B | 0.62B | 1.03B | 0.81B | 0.91B | 0.59B | 0.97B | 2.23B | 0.82B | 2.18B | 1.20B | | 1.06B |
|
Consolidated Net Income
|
0.21B | 0.61B | 0.58B | 0.67B | 0.78B | 1.25B | 0.62B | 1.03B | 0.81B | 0.91B | 0.59B | 0.97B | 2.23B | 0.82B | 2.18B | 1.20B | | 1.06B |
|
Income towards Parent Company
|
0.21B | 0.58B | 0.57B | 0.45B | 0.63B | 1.00B | 0.64B | 0.66B | 0.75B | 0.87B | 0.55B | 0.92B | 2.16B | 0.82B | 2.07B | 1.14B | | 1.01B |
|
Preferred Dividend Payments
|
| | 0.38B | 0.07 | 0.04 | 0.05 | 0.06 | 0.05 | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.21B | 0.58B | 0.18B | 0.45B | 0.63B | 1.00B | 0.64B | 0.66B | 0.75B | 0.87B | 0.55B | 0.92B | 2.16B | 0.82B | 2.07B | 1.14B | | 1.01B |
|
EPS (Basic)
|
| | 0.05 | 0.13 | 0.16 | 0.26 | 0.16 | 0.17 | 0.18 | 0.21 | 0.13 | 0.22 | 0.50 | 0.19 | 0.48 | 0.27 | | 0.23 |
|
EPS (Weighted Average and Diluted)
|
0.00B | 0.00B | | 1.74 | 2.39 | 3.33 | 2.39 | 2.55 | 0.17 | 0.20 | 0.13 | 0.21 | 0.49 | 5.40 | 0.47 | 0.26 | | 0.22 |
|
Shares Outstanding (Weighted Average)
|
| | 3.38B | 3.38B | 3.89B | 3.89B | 3.93B | 3.95B | 3.97B | 4.37B | 4.32B | 4.35B | 4.35B | 4.36B | 4.37B | 4.30B | 4.39B | 4.41B |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | | 0.26B | 0.26B | 0.30B | 0.27B | 0.26B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B |
|
EBITDA
|
0.15B | 0.00B | 0.00B | 0.34B | 0.65B | 1.04B | 0.67B | 0.45B | 0.83B | 0.90B | 0.75B | 1.20B | 2.27B | 0.82B | 2.73B | 1.34B | | 1.26B |
|
Interest Expenses
|
0.05B | 0.04B | 0.07B | -0.07B | -0.03B | -0.04B | -0.04B | -0.06B | 0.06B | 0.12B | 0.14B | 0.12B | 0.10B | | 0.14B | 0.20B | | 0.21B |
|
Tax Rate
|
17.70% | 15.90% | 17.76% | | | | 13.34% | | 21.03% | 14.13% | 21.53% | 19.90% | 22.38% | | 20.97% | 12.45% | | 18.97% |