|
Revenue
|
7.55B | 8.83B | 7,872,000.00B | -23654966.16B | 7.64B | 9.01B | 23.18B | 8.09B | 5.96B | 12.26B | 17.81B | 7.28B | 5.47B | 6.45B | 5.84B | 7.13B | 5.83B | 7.09B | 6.74B | 7.72B | -5.80B | -5.10B | -5.10B | 7.71B | 6.43B | -4.88B | -4.69B | 7.72B | 5.45B | 5.56B | -4.81B | 8.49B | 3.69B | -5.11B | 4.75B | 5.48B | 4.64B | 6.08B | 5.88B | 6.94B | 5.34B | 6.57B | 5.99B | 6.79B | 4.82B | 5.49B | 4.65B | 4.88B | 3.83B | 4.71B | 4.40B |
|
Cost of Revenue
|
5.91B | 7.13B | 6.63B | 27.75B | 5.88B | 7.25B | 18.80B | 26.84B | 5.05B | 10.17B | 14.77B | 5.92B | 4.54B | 5.25B | 4.82B | 5.90B | 4.86B | 5.78B | 5.57B | 6.47B | 5.54B | | | | | 6.15B | | 6.48B | | 5.39B | | 6.95B | 2.90B | 3.72B | 3.45B | 4.04B | 3.29B | 4.38B | 4.16B | 4.98B | 3.61B | 4.46B | 4.06B | 4.71B | 3.19B | 3.70B | 3.13B | 3.32B | 2.57B | 3.19B | 3.00B |
|
Gross Profit
|
1.64B | 1.70B | 7,871,993.37B | -23654993.91B | 1.77B | 1.76B | 4.38B | -18.75B | 0.91B | 2.09B | 3.04B | 1.36B | 0.94B | 1.20B | 1.01B | 1.23B | 0.97B | 1.32B | 1.17B | 1.25B | | | | | | | | 1.24B | | 0.17B | | 1.54B | 0.80B | | 1.29B | 1.44B | 1.36B | 1.71B | 1.73B | 1.97B | 1.73B | 2.10B | 1.93B | 2.09B | 1.62B | 1.79B | 1.52B | 1.55B | 1.26B | 1.52B | 1.40B |
|
Research & Development
|
0.20B | 0.20B | 0.20B | 0.80B | 0.26B | 0.30B | 0.81B | 0.88B | 0.20B | 0.21B | 0.22B | 0.27B | 0.23B | 0.24B | 0.26B | 0.29B | 0.24B | 0.26B | 0.27B | 0.29B | 0.26B | | | | | | | 0.27B | 0.25B | 0.31B | | 0.31B | 0.13B | 0.16B | 0.16B | 0.19B | 0.18B | 0.21B | 0.21B | 0.26B | 0.23B | 0.27B | 0.27B | 0.28B | 0.23B | 0.24B | 0.22B | 0.24B | 0.18B | 0.22B | 0.28B |
|
Selling, General & Administrative
|
0.70B | 0.75B | 0.69B | 2.96B | 0.75B | 1.33B | 1.96B | 2.75B | 0.54B | 0.59B | 0.54B | 0.52B | 0.51B | 0.56B | 0.52B | 0.54B | 0.54B | 0.57B | 0.54B | 0.65B | | | | | | | | 0.57B | | | | 0.61B | 0.32B | 0.35B | 0.35B | 0.43B | 0.38B | 0.42B | 0.42B | 0.53B | 0.44B | 0.48B | 0.46B | 0.48B | 0.41B | 0.46B | 0.43B | 0.41B | 0.39B | 0.48B | 0.55B |
|
Restructuring Costs
|
0.01B | 0.02B | 0.01B | 0.05B | 0.01B | 0.04B | 0.05B | 0.19B | 0.01B | 0.02B | 0.05B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.02B | | | | | | 0.03B | | 0.03B | | | | 0.04B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.06B | 0.03B | 0.05B | 0.01B | 0.13B | 0.01B | 0.01B | 0.00B |
|
Other Operating Expenses
|
0.10B | 0.38B | 0.07B | 0.08B | 0.11B | 0.15B | 0.24B | 0.09B | 0.00B | 0.16B | 0.29B | 0.13B | 0.00B | 0.19B | 0.13B | 0.20B | 0.00B | 0.25B | 0.01B | 0.41B | | | | 0.24B | | | | 0.37B | | | | 0.52B | 0.14B | 0.16B | 0.12B | 0.35B | 0.18B | 0.15B | 0.16B | | | | | | | | | | | | |
|
Operating Expenses
|
7.29B | 8.30B | 7.73B | 9.14B | 7.32B | 8.43B | 22.80B | 8.24B | 5.87B | 6.72B | 18.12B | 6.82B | 5.84B | 6.51B | 5.69B | 6.84B | 5.71B | 6.68B | 6.59B | 8.06B | 0.26B | | | 7.84B | | 0.03B | | 7.59B | 0.25B | 0.31B | | 8.27B | 3.64B | 0.52B | 4.22B | 5.16B | 4.17B | 5.33B | 5.15B | 0.80B | 0.67B | 0.76B | 0.73B | 0.81B | 0.67B | 0.75B | 0.66B | 0.78B | 0.58B | 0.70B | 0.83B |
|
Operating Income
|
0.49B | 0.80B | 0.66B | 2.48B | 0.48B | 0.76B | 0.51B | 0.46B | 0.26B | 0.42B | 0.22B | 0.51B | -0.34B | 0.39B | 0.22B | 0.36B | -0.19B | 0.48B | -0.29B | 0.34B | | | | | | | | -6.35B | | -0.14B | | -6.73B | -2.85B | | -2.93B | -3.72B | -2.81B | -3.62B | -3.43B | 1.17B | 1.06B | 1.35B | 1.19B | 1.27B | 0.95B | 1.04B | 0.86B | 0.77B | 0.68B | 0.82B | 0.57B |
|
EBIT
|
0.49B | 0.80B | 0.66B | 2.48B | 0.48B | 0.76B | 0.51B | 0.46B | 0.26B | 0.42B | 0.22B | 0.51B | -0.34B | 0.39B | 0.22B | 0.36B | -0.19B | 0.48B | -0.29B | 0.34B | 0.24B | 1.04B | 0.26B | 0.38B | 0.36B | 0.51B | 0.14B | -6.35B | -0.13B | -0.14B | 0.20B | -6.73B | -2.85B | 0.88B | -2.93B | -3.72B | -2.81B | -3.62B | -3.43B | 1.17B | 1.06B | 1.35B | 1.19B | 1.27B | 0.95B | 1.04B | 0.86B | 0.77B | 0.68B | 0.82B | 0.57B |
|
Other Non Operating Income
|
| | | -0.09B | | | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.02B | -0.02B | -0.04B | -0.09B | -0.02B | -0.02B | -0.04B | -0.09B | -0.01B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | 0.02B | -0.03B | -0.11B | 0.04B | 0.49B | -0.03B | -0.04B | -0.02B | -0.03B | 0.05B | -0.05B | -0.05B | -0.06B | -0.05B | -0.05B | -0.01B | -0.06B | -0.05B | 0.02B | -0.01B | -0.03B | -0.02B | | | | | | | | | | | | |
|
EBT
|
0.36B | 0.69B | 0.53B | 2.00B | 0.29B | 0.61B | 0.33B | 1.48B | 0.11B | 0.28B | -0.06B | 0.33B | -0.49B | 0.23B | 0.05B | 0.18B | 0.07B | 0.35B | 0.12B | 0.22B | 0.24B | 1.04B | 0.26B | 0.38B | 0.36B | 0.51B | 0.14B | 0.20B | -0.13B | -1.28B | 0.20B | 0.46B | 0.44B | 0.75B | 0.52B | 0.32B | 0.47B | 0.75B | 0.73B | 0.72B | 0.63B | 0.84B | 0.66B | 0.58B | 0.40B | 0.45B | 0.36B | 0.24B | 0.16B | 0.28B | 0.05B |
|
Tax Provisions
|
| | | | | | | | | | | | | -0.10B | -0.04B | -0.16B | -0.04B | -0.11B | -0.07B | -0.23B | | | | -0.10B | | | | -0.03B | 0.04B | | | -0.03B | -0.12B | -0.15B | 0.08B | -0.12B | 0.16B | 0.23B | 0.19B | 0.17B | 0.17B | 0.19B | 0.17B | 0.06B | 0.08B | 0.10B | 0.07B | 0.09B | 0.05B | 0.08B | 0.00B |
|
Profit After Tax
|
0.15B | -1.45B | 223.00 | 1.22B | 0.10B | 0.36B | 0.16B | 0.92B | 0.02B | 0.18B | -0.13B | 0.14B | 0.51B | 0.12B | 0.01B | 0.03B | 0.05B | 0.24B | 0.05B | -0.05B | 0.18B | 1.04B | 0.26B | 0.48B | 0.36B | 0.51B | 0.14B | 0.16B | 0.05B | -1.20B | 1.77B | 0.43B | 0.55B | 0.90B | 0.46B | 1.69B | 0.34B | 0.55B | 0.56B | 0.59B | 0.49B | 0.71B | 0.54B | 0.58B | 0.37B | 0.40B | 0.31B | 0.18B | 0.13B | 0.22B | 0.08B |
|
Equity Income
|
-0.33B | -1.45B | 0.02B | 0.04B | 0.03B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.05B | 0.02B | 0.03B | 0.02B | 0.02B | | | | | | | | 0.00B | | | | | | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.03B | 0.06B | 0.05B | 0.06B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Net Income - Minority
|
| | | -0.05B | -0.05B | -0.06B | -0.04B | -0.04B | -0.04B | -0.05B | -0.04B | -0.04B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | | | | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.05B | -0.06B | -0.08B | -0.10B | -0.10B | -0.01B | -0.03B | -0.01B | -0.01B | -0.00B | | -0.07B | -0.07B | -0.07B | -0.07B | -0.06B | -0.06B | -0.07B | -0.06B | -0.06B | -0.07B | -0.04B |
|
Income from Non-Controlling Interests
|
0.04B | 0.07B | 0.05B | -0.01B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | | | | | | | | 0.01B | | | | 0.02B | | | | | 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 | -0.01B |
|
Income from Continuing Operations
|
0.36B | 0.69B | 0.53B | 2.00B | 0.29B | 0.61B | 0.33B | 1.48B | 0.11B | 0.28B | -0.06B | 0.33B | -0.49B | 0.33B | 0.09B | 0.34B | 0.11B | 0.46B | 0.19B | 0.45B | 0.24B | 1.04B | 0.26B | 0.48B | 0.36B | 0.51B | 0.14B | 0.23B | -0.17B | -1.28B | 0.20B | 0.48B | 0.55B | 0.90B | 0.44B | 0.44B | 0.32B | 0.53B | 0.54B | 0.56B | 0.45B | 0.65B | 0.49B | 0.52B | 0.33B | 0.36B | 0.28B | 0.15B | 0.12B | 0.20B | 0.05B |
|
Consolidated Net Income
|
0.36B | 0.69B | 0.53B | 2.00B | 0.29B | 0.61B | 0.33B | 1.48B | 0.11B | 0.28B | -0.06B | 0.33B | -0.49B | 0.33B | 0.09B | 0.34B | 0.11B | 0.46B | 0.19B | 0.45B | 0.24B | 1.04B | 0.26B | 0.48B | 0.36B | 0.51B | 0.14B | 0.23B | -0.17B | -1.28B | 0.20B | 0.48B | 0.06B | 0.18B | -0.13B | -0.16B | | | | | 0.45B | 0.65B | 0.49B | 0.52B | 0.33B | 0.36B | 0.28B | 0.15B | 0.12B | 0.20B | 0.05B |
|
Income towards Parent Company
|
0.33B | 0.36B | 0.27B | 1.05B | 0.14B | 0.40B | 0.40B | 0.92B | 0.03B | 0.18B | -0.11B | 0.14B | -0.53B | 0.12B | 0.01B | 0.03B | 0.02B | 0.23B | 0.04B | 0.16B | 0.18B | 0.77B | 0.14B | 0.28B | 0.26B | 0.37B | 0.08B | 0.16B | -0.11B | -1.21B | 0.16B | 0.40B | 0.33B | 0.56B | 0.44B | 0.34B | 0.28B | 0.50B | 0.51B | | 0.38B | 0.57B | 0.42B | 0.45B | 0.26B | 0.29B | 0.22B | 0.09B | 0.05B | 0.13B | 0.01B |
|
Net Income towards Common Stockholders
|
0.33B | 0.36B | 0.27B | 1.05B | 0.14B | 0.40B | 0.40B | 0.92B | 0.03B | 0.18B | -0.11B | 0.14B | -0.53B | 0.12B | 0.01B | 0.03B | 0.02B | 0.23B | 0.04B | 0.16B | 0.18B | 0.77B | 0.14B | 0.28B | 0.26B | 0.37B | 0.08B | 0.16B | -0.11B | -1.21B | 0.16B | 0.40B | 0.33B | 0.56B | 0.44B | 0.34B | 0.28B | 0.50B | 0.51B | | 0.38B | 0.57B | 0.42B | 0.45B | 0.26B | 0.29B | 0.22B | 0.09B | 0.05B | 0.13B | 0.01B |
|
EPS (Basic)
|
0.15 | 0.29 | 0.22 | 0.83 | 0.11 | 0.29 | 0.18 | 0.10 | 0.02 | 0.13 | -0.08 | 0.10 | -0.39 | 0.09 | 0.01 | 0.02 | 0.01 | 0.16 | 0.03 | 0.12 | 0.13 | 0.57 | 0.10 | 0.20 | 0.19 | 0.27 | 0.06 | 0.12 | -0.08 | -0.89 | 0.12 | 0.30 | 0.27 | 0.38 | 0.34 | 0.27 | 0.24 | 0.40 | 0.41 | 0.44 | 0.28 | 0.53 | 0.40 | 0.44 | 0.29 | 0.32 | 0.24 | 0.07 | 0.10 | 0.17 | 0.06 |
|
EPS (Weighted Average and Diluted)
|
0.15 | 0.29 | 0.22 | 0.83 | 0.11 | 0.29 | 0.18 | 0.68 | 0.02 | 0.13 | -0.08 | 0.10 | -0.39 | 0.09 | 0.01 | 0.02 | 0.01 | -0.01 | 0.03 | 0.12 | 0.13 | 0.57 | 0.10 | 0.20 | 0.19 | 0.27 | 0.06 | 0.12 | -0.08 | -0.89 | 0.12 | 0.30 | 0.00 | 0.00 | 0.34 | 0.28 | 0.24 | 0.40 | 0.41 | 0.43 | 0.28 | 0.52 | 0.40 | 0.44 | 0.29 | 0.32 | 0.24 | 0.07 | 0.10 | 0.17 | 0.06 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,354,000.00B | 1,354,000.00B | 0.00B | 1.35B | 1,356,000.00B | 1,355,000.00B | 1.35B | 1.35B | 1.34B | 1.34B | 1.34B | 1.33B | 1.26B | 1.26B | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,359,000.00B | 1,361,000.00B | 0.00B | 1.36B | 1.36B | 1,360,000.00B | 1.36B | 1.36B | 1.36B | 1.36B | 1.35B | 1.35B | 1.27B | 1.27B | 1.26B | 1.26B | 1.25B | 1.25B | 1.25B |
|
EBITDA
|
0.49B | 0.80B | 0.66B | 2.48B | 0.48B | 0.76B | 0.51B | 0.46B | 0.26B | 0.42B | 0.22B | 0.51B | -0.34B | 0.39B | 0.22B | 0.36B | -0.19B | 0.48B | -0.29B | 0.34B | 0.24B | 1.04B | 0.26B | 0.38B | 0.36B | 0.51B | 0.14B | -6.35B | -0.13B | -0.14B | 0.20B | -6.73B | -2.85B | 0.88B | -2.93B | -3.72B | -2.81B | -3.62B | -3.43B | 1.17B | 1.06B | 1.35B | 1.19B | 1.27B | 0.95B | 1.04B | 0.86B | 0.77B | 0.68B | 0.82B | 0.57B |
|
Interest Expenses
|
0.27B | 0.30B | 0.29B | 0.33B | 0.31B | 0.42B | 0.63B | 0.34B | 0.28B | 0.28B | 0.50B | 0.28B | 0.23B | 0.24B | 0.27B | 0.28B | 0.22B | 0.23B | 0.26B | 0.23B | | | | | | | | 0.23B | | | | 0.17B | | 0.14B | 0.13B | 0.13B | 0.14B | 0.16B | 0.19B | 0.24B | 0.27B | 0.32B | 0.35B | 0.40B | 0.39B | 0.42B | 0.38B | 0.42B | 0.36B | 0.36B | 0.38B |
|
Tax Rate
|
| | | | | | | | | | | | | -46.05% | -80.77% | -85.95% | -69.23% | -31.07% | -61.67% | -108.33% | | | | -28.00% | | | | -16.84% | -26.12% | | | -6.15% | -26.54% | -20.35% | 15.13% | -36.53% | 33.54% | 30.28% | 26.30% | 23.17% | 27.64% | 22.91% | 25.83% | 10.05% | 19.15% | 20.93% | 20.83% | 36.93% | 29.01% | 27.64% | 1.96% |