|
Revenue
|
2.68B | 6.48B | 7.65B | 2.50B | 2.81B | 3.31B | 3.06B | 8.57B | 9.55B | 12.33B | 13.81B | 16.99B | 20.55B | 3.26B | 21.83B | 19.00B | 2.66B | 18.16B |
|
Cost of Revenue
|
2.12B | 5.09B | 6.21B | 5.40B | 6.04B | 6.96B | 2.24B | 6.84B | 7.81B | 10.30B | 11.66B | 14.21B | 16.57B | | 17.44B | 16.01B | | 15.20B |
|
Gross Profit
|
0.57B | 1.39B | 1.44B | 1.26B | 1.46B | 1.84B | 0.82B | 1.64B | 1.73B | 2.03B | 2.15B | 2.78B | 3.98B | 3.26B | 4.39B | 3.00B | 2.66B | 2.96B |
|
Research & Development
|
0.11B | 0.21B | 0.29B | 0.27B | 0.17B | 0.19B | 0.00B | -0.35B | 0.39B | 0.50B | 0.62B | 0.69B | 0.76B | | 0.79B | 0.83B | | 0.88B |
|
Share-based Compensation (IS)
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Selling, General & Administrative
|
0.13B | 0.25B | 0.34B | 0.28B | 0.12B | 0.15B | 0.16B | -0.47B | 0.41B | 0.49B | 0.56B | 0.65B | 0.75B | | 0.76B | 0.63B | | 0.65B |
|
Other Operating Expenses
|
0.27B | 0.64B | 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
|
0.29B | 0.56B | 0.75B | -0.65B | -0.71B | -0.82B | 0.37B | -0.82B | -0.90B | -1.15B | -1.32B | 1.47B | 1.73B | | -1.84B | -1.65B | | -1.80B |
|
Operating Income
|
0.28B | 0.83B | 0.69B | 0.61B | 0.65B | 0.91B | 0.81B | 0.83B | 0.83B | 0.90B | 0.78B | 1.26B | 2.28B | | 2.64B | 1.36B | | 1.23B |
|
EBIT
|
0.28B | 0.83B | 0.69B | 0.61B | 0.65B | 0.91B | 0.81B | 0.83B | 0.83B | 0.90B | 0.78B | 1.26B | 2.28B | 0.78B | 2.64B | 1.36B | | 1.23B |
|
Non Operating Investment Income
|
0.01B | 0.08B | 0.05B | 0.08B | 0.08B | 0.07B | 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 | 0.05B | 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 | 0.07B | 0.62B | | 0.05B | 0.11B | | 0.13B |
|
Non Operating Income
|
0.03B | 0.09B | 0.12B | 0.15B | 0.16B | 0.18B | 0.00B | 0.22B | 0.19B | 0.16B | 0.00B | 0.01B | 0.61B | 2.75B | 0.02B | 0.03B | 2.25B | 0.04B |
|
EBT
|
0.26B | 0.78B | 0.70B | 0.57B | 0.66B | 0.10B | 0.77B | 0.86B | 1.02B | 1.06B | 0.78B | 1.27B | 2.89B | 0.78B | 2.66B | 1.39B | | 1.27B |
|
Tax Provisions
|
0.05B | 0.12B | 0.12B | -0.10B | -0.12B | -0.19B | -0.13B | -0.17B | 0.21B | 0.15B | 0.17B | 0.25B | 0.65B | | 0.56B | 0.17B | | 0.24B |
|
Profit After Tax
|
0.22B | 0.66B | 0.58B | 0.47B | 0.00B | 0.81B | 0.62B | 2.05B | 0.81B | 0.91B | 0.61B | 1.02B | 2.24B | 0.78B | 2.10B | 1.22B | | 1.03B |
|
Equity Income
|
0.01B | 0.00B | 0.00B | 0.00B | 0.19B | 0.30B | 0.27B | 0.38B | 0.02B | -0.02B | 0.01B | 0.02B | 0.03B | | 0.04B | 0.04B | | 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 | 0.28B | 0.35B | 0.37B | 0.06B | 0.04B | 0.04B | 0.06B | 0.08B | 0.57B | 0.10B | 0.06B | 0.67B | 0.04B |
|
Income from Continuing Operations
|
0.22B | 0.66B | 0.58B | 0.67B | 0.78B | 0.29B | 0.90B | 1.03B | 0.81B | 0.91B | 0.61B | 1.02B | 2.24B | 0.78B | 2.10B | 1.22B | | 1.03B |
|
Consolidated Net Income
|
0.22B | 0.66B | 0.58B | 0.67B | 0.78B | 0.29B | 0.90B | 1.03B | 0.81B | 0.91B | 0.61B | 1.02B | 2.24B | 0.78B | 2.10B | 1.22B | | 1.03B |
|
Income towards Parent Company
|
0.21B | 0.63B | 0.57B | 0.45B | 0.63B | 0.94B | 0.61B | 0.66B | 0.75B | 0.87B | 0.57B | 0.96B | 2.17B | 0.78B | 2.00B | 1.16B | | 0.99B |
|
Preferred Dividend Payments
|
| | 0.38B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.21B | 0.63B | 0.18B | 0.45B | 0.63B | 0.94B | 0.61B | 0.66B | 0.75B | 0.87B | 0.57B | 0.96B | 2.17B | 0.78B | 2.00B | 1.16B | | 0.99B |
|
EPS (Basic)
|
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 |
|
EPS (Weighted Average and Diluted)
|
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 |
|
Shares Outstanding (Weighted Average)
|
| | 3.38B | 3.80B | 3.89B | 3.93B | 3.95B | 3.97B | 4.37B | 4.37B | 4.33B | 4.35B | 4.35B | 4.36B | 4.36B | 4.30B | 4.39B | 4.41B |
|
Shares Outstanding (Diluted Average)
|
0.16B | | | 0.26B | 0.26B | 0.26B | 0.25B | 0.26B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B |
|
EBITDA
|
0.28B | 0.83B | 0.69B | 0.61B | 0.65B | 0.91B | 0.81B | 0.83B | 0.83B | 0.90B | 0.78B | 1.26B | 2.28B | 0.78B | 2.64B | 1.36B | | 1.23B |
|
Tax Rate
|
17.70% | 15.90% | 17.76% | | | | | | 21.03% | 14.13% | 21.53% | 19.90% | 22.38% | | 20.97% | 12.45% | | 18.97% |