|
Revenue
|
0.04B | 0.03B | 0.05B | 0.05B | 0.06B | 0.06B | 0.08B | 0.09B | 0.12B | 0.10B | 0.14B | 0.14B | 0.17B | 0.17B | 0.21B | 0.22B | 0.30B | 0.20B | 0.23B | 0.23B | 0.26B | 0.20B | 0.29B | 0.28B | 0.32B | 0.24B | 0.34B | 0.31B | 0.33B | 0.22B | 0.33B | 0.33B | 0.37B | 0.28B | 0.30B | 0.27B | 0.27B | 0.23B | 0.26B | 0.27B | 0.27B | 1.53B | 0.25B | 1.91B | 0.27B | 1.61B | 0.26B | 0.25B | 0.24B | 1.45B | 0.25B | 0.25B |
|
Cost of Revenue
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.06B | 0.07B | 0.09B | 0.14B | 0.06B | 0.04B | 0.05B | 0.05B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.28B | 0.34B | 0.05B | 0.37B | 0.05B | 0.30B | 0.05B | 0.06B | 0.06B | 0.32B | 0.07B | 0.09B |
|
Gross Profit
|
0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.07B | 0.07B | 0.10B | 0.08B | 0.12B | 0.12B | 0.13B | 0.11B | 0.14B | 0.13B | 0.15B | 0.13B | 0.19B | 0.19B | 0.22B | 0.18B | 0.26B | 0.25B | 0.28B | 0.21B | 0.30B | 0.27B | 0.29B | 0.20B | 0.29B | 0.30B | 0.33B | 0.25B | 0.26B | 0.23B | 0.22B | 0.19B | 0.22B | 0.22B | 0.21B | 1.19B | 0.21B | 1.53B | 0.22B | 1.31B | 0.21B | 0.19B | 0.19B | 1.14B | 0.18B | 0.16B |
|
Research & Development
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.04B | -0.04B | -0.05B | -0.05B | -0.06B | -0.05B | -0.05B | -0.06B | -0.06B | -0.06B | -0.05B | -0.06B | 0.35B | -0.32B | -0.04B | -0.36B | -0.05B | -0.34B | -0.04B | -0.05B | -0.04B | -0.27B | -0.04B | -0.04B |
|
Selling, General & Administrative
|
-0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.13B | -0.15B | -0.01B | -0.14B | -0.02B | -0.15B | -0.02B | -0.02B | -0.02B | -0.13B | -0.02B | -0.02B |
|
Other Operating Expenses
|
| | | | | -0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | -0.04B | -0.06B | -0.06B | -0.08B | -0.06B | -0.09B | -0.10B | -0.11B | -0.08B | -0.13B | -0.14B | -0.10B | -0.08B | -0.12B | -0.14B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.07B | 0.01B | 0.06B | 0.01B | 0.09B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B |
|
Operating Expenses
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | -0.08B | -0.10B | -0.11B | -0.13B | -0.11B | -0.16B | -0.16B | -0.16B | -0.13B | -0.20B | -0.20B | -0.16B | -0.13B | -0.18B | -0.21B | -0.20B | -0.17B | -0.17B | -0.18B | -0.21B | -0.17B | -0.19B | -0.20B | 1.19B | -1.00B | -0.17B | -1.43B | -0.18B | -1.13B | -0.16B | -0.19B | -0.16B | -0.95B | -0.14B | -0.14B |
|
Operating Income
|
0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.03B | 0.05B | 0.03B | 0.06B | 0.05B | 0.05B | 0.03B | 0.06B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.09B | 0.08B | 0.12B | 0.10B | 0.13B | 0.10B | 0.12B | 0.09B | 0.16B | 0.08B | 0.12B | 0.11B | 0.14B | 0.09B | 0.10B | 0.06B | 0.03B | 0.04B | 0.05B | 0.03B | 0.07B | 0.26B | 0.05B | 0.17B | 0.05B | 0.28B | 0.06B | 0.01B | 0.03B | 0.23B | 0.04B | 0.02B |
|
EBIT
|
0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.03B | 0.05B | 0.03B | 0.06B | 0.05B | 0.05B | 0.03B | 0.06B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.09B | 0.08B | 0.12B | 0.10B | 0.13B | 0.10B | 0.12B | 0.09B | 0.16B | 0.08B | 0.12B | 0.11B | 0.14B | 0.09B | 0.10B | 0.06B | 0.03B | 0.04B | 0.05B | 0.03B | 0.07B | 0.26B | 0.05B | 0.17B | 0.05B | 0.28B | 0.06B | 0.01B | 0.03B | 0.23B | 0.04B | 0.02B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | -0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.23B | 0.03B | 0.21B | 0.03B | 0.22B | 0.03B | 0.03B | 0.03B | 0.18B | 0.02B | 0.02B |
|
EBT
|
0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.05B | 0.03B | 0.06B | 0.05B | 0.06B | 0.03B | 0.06B | 0.05B | 0.04B | 0.06B | 0.09B | 0.09B | 0.10B | 0.09B | 0.13B | 0.12B | 0.14B | 0.11B | 0.14B | 0.11B | 0.17B | 0.10B | 0.14B | 0.13B | 0.16B | 0.11B | 0.13B | 0.08B | 0.02B | 0.05B | 0.07B | 0.05B | 0.09B | 0.46B | 0.07B | 0.43B | 0.08B | 0.45B | 0.08B | 0.04B | 0.05B | 0.40B | 0.06B | 0.06B |
|
Tax Provisions
|
-0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | 0.02B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | -0.02B | -0.01B | -0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | -0.02B | -0.02B | -0.02B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | -0.02B | -0.00B | -0.01B | 0.03B | -0.01B | 0.06B | 0.01B | -0.14B | -0.02B | -0.07B | -0.01B | 0.02B | -0.00B | 0.06B | 0.01B | 0.00B |
|
Profit After Tax
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.07B | 0.05B | 0.08B | 0.07B | 0.11B | 0.08B | 0.11B | 0.11B | 0.00B | 0.10B | 0.12B | 0.09B | 0.16B | 0.08B | 0.12B | 0.12B | 0.17B | 0.11B | 0.12B | 0.08B | 0.04B | 0.05B | 0.07B | 0.09B | 0.05B | 0.48B | 0.08B | 0.60B | 0.07B | 0.49B | 0.08B | 0.07B | 0.07B | 0.42B | 0.06B | 0.06B |
|
Equity Income
|
| | | | | | | | | | | -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 | 0.00B | -0.00B | -0.00B | -0.03B | -0.00B | 0.05B | 0.00B | -0.05B | 0.00B | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | -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 | -0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 484.23B | | 0.56B | 0.08B | 0.09B | 0.68B | 0.73B | 0.11B | 0.11B |
|
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 | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.03B | 0.05B | 0.04B | 0.03B | 0.05B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.15B | 0.10B | 0.12B | 0.09B | 0.19B | 0.12B | 0.17B | 0.12B | 0.15B | 0.10B | 0.14B | 0.08B | 0.04B | 0.05B | 0.07B | 0.02B | 0.10B | 0.40B | 0.07B | 0.57B | 0.10B | 0.52B | 0.10B | 0.02B | 0.05B | 0.34B | 0.06B | 0.06B |
|
Consolidated Net Income
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.03B | 0.05B | 0.04B | 0.03B | 0.05B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.15B | 0.10B | 0.12B | 0.09B | 0.19B | 0.12B | 0.17B | 0.12B | 0.15B | 0.10B | 0.14B | 0.08B | 0.04B | 0.05B | 0.07B | 0.02B | 0.10B | 0.40B | 0.07B | 0.57B | 0.10B | 0.52B | 0.10B | 0.02B | 0.05B | 0.34B | 0.06B | 0.06B |
|
Income towards Parent Company
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.03B | 0.05B | 0.04B | 0.04B | 0.05B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.15B | 0.10B | 0.12B | 0.10B | 0.19B | 0.12B | 0.17B | 0.13B | 0.13B | 0.13B | 0.17B | 0.12B | 0.09B | 0.10B | 0.13B | 0.08B | 0.16B | 0.46B | 0.13B | 484.80B | 0.10B | 1.07B | 0.18B | 0.11B | 0.73B | 1.07B | 0.16B | 0.17B |
|
Net Income towards Common Stockholders
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.03B | 0.05B | 0.04B | 0.04B | 0.05B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.15B | 0.10B | 0.12B | 0.10B | 0.19B | 0.12B | 0.08B | 0.12B | 0.17B | 0.10B | 0.12B | 0.08B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.39B | 0.07B | 0.56B | 0.06B | 0.38B | 0.07B | 0.06B | 0.04B | 0.34B | 0.06B | 0.06B |
|
EPS (Basic)
|
| | | | 0.07 | | | 0.10 | 0.10 | | | | 0.15 | | | | 0.08 | | | | 0.24 | 0.24 | 0.24 | 0.22 | 0.32 | 0.21 | 0.26 | 0.20 | 0.41 | 0.26 | 0.17 | 0.26 | 0.36 | 0.20 | 0.24 | 0.16 | 0.08 | 0.10 | 0.13 | 0.14 | 0.16 | 0.80 | 0.14 | 1.12 | 0.12 | 0.78 | 0.14 | | 0.09 | 0.72 | 0.12 | |
|
EPS (Weighted Average and Diluted)
|
1.20 | 1.14 | 1.80 | 2.01 | 1.71 | 1.65 | 2.83 | 2.25 | 2.19 | 2.31 | 2.63 | | | | | | 2.09 | | | | 6.31 | | | | 2.17 | | | | 2.84 | | | | 2.39 | | | | 0.52 | | | | 1.16 | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | 0.42B | | | 0.42B | 0.42B | | | | 0.44B | | | | 0.45B | | | | 0.47B | 0.46B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.50B | 0.51B | 0.51B | 0.51B | 0.51B | 0.50B | 0.49B | 0.49B | 0.50B | 0.49B | 0.49B | 0.48B | | 0.48B | 0.48B | 0.48B | |
|
Shares Outstanding (Diluted Average)
|
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 | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | | 0.08B | | | | 0.07B | | | | | | | | | | | |
|
EBITDA
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.06B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.09B | 0.08B | 0.12B | 0.10B | 0.13B | 0.10B | 0.12B | 0.09B | 0.16B | 0.08B | 0.12B | 0.11B | 0.14B | 0.09B | 0.10B | 0.06B | 0.03B | 0.04B | 0.05B | 0.03B | 0.07B | 0.26B | 0.05B | 0.17B | 0.05B | 0.28B | 0.06B | 0.01B | 0.03B | 0.23B | 0.04B | 0.02B |
|
Interest Expenses
|
| | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | 20.32% | | 23.49% | | | 15.64% | 17.06% | 20.77% | 23.33% | 17.47% | | | | | 17.38% | 18.14% | | 15.60% | 15.51% | 15.65% | | | | 3.63% | 6.58% | 9.34% | | 3.85% | | | | 54.99% | | 12.27% | 6.84% | | | | | 48.06% | | 14.46% | 13.42% | 4.47% |