|
Revenue
|
4.61B | 4.73B | 5.60B | 5.91B | 7.41B | 6.94B | 54.60B | 8.37B | 9.82B | 60.73B | 80.19B | 11.07B | 13.75B | 7.79B | 16.93B | 14.59B | 16.70B | 13.67B | 17.49B | 16.19B | 19.45B | 16.63B | 21.50B | 18.37B | 25.22B | 22.30B | 29.46B | 26.75B | 34.03B | 28.87B | 36.83B | 32.25B | 33.74B | 27.70B | 34.45B | 28.48B | 32.25B | 26.77B | 34.72B | 28.88B | 32.19B | 29.16B | 38.49B | 33.39B | 39.42B | 31.76B |
|
Cost of Revenue
|
4.10B | 4.15B | 4.89B | 5.19B | 6.45B | 5.98B | 46.80B | 7.17B | 8.35B | 51.08B | 67.94B | 9.30B | 11.88B | | 14.73B | 13.71B | 15.99B | 12.91B | 16.82B | 15.33B | 18.67B | 16.05B | 21.07B | 17.46B | 24.40B | 21.71B | 29.61B | 26.57B | 34.39B | 29.12B | 37.47B | 32.53B | 34.59B | 29.15B | 36.81B | 30.13B | 33.99B | 28.64B | 36.98B | 30.51B | 33.78B | 30.69B | 40.26B | 34.90B | 41.88B | 34.92B |
|
Gross Profit
|
0.51B | 0.58B | 0.71B | 0.72B | 0.95B | 0.96B | 7.80B | 1.20B | 1.47B | 9.65B | 12.25B | 1.78B | 1.87B | | 2.21B | 0.88B | 0.71B | 0.76B | 0.66B | 0.86B | 0.78B | 0.58B | 0.43B | 0.91B | 0.82B | 0.59B | -0.15B | 0.19B | -0.37B | -0.25B | -0.64B | -0.28B | -0.85B | -1.45B | -2.36B | -1.66B | -1.74B | -1.87B | -2.26B | -1.63B | -1.59B | -1.53B | -1.77B | -1.51B | -2.46B | -3.16B |
|
Research & Development
|
0.07B | 0.08B | 0.10B | 0.11B | 0.13B | 0.14B | -1.08B | 0.17B | 0.20B | 1.46B | 1.47B | 0.23B | 0.23B | | 0.32B | 0.38B | 0.42B | 0.50B | 0.51B | 0.55B | -0.54B | -0.50B | -0.52B | -0.56B | -0.51B | -0.60B | -0.69B | -0.69B | -0.57B | -0.62B | -0.64B | -0.69B | -0.60B | -0.58B | -0.63B | -0.61B | -0.56B | -0.52B | -0.61B | -0.56B | -0.58B | -0.63B | -0.60B | -0.64B | -0.74B | -0.79B |
|
Selling, General & Administrative
|
0.07B | 0.07B | 0.08B | 0.08B | 0.10B | 0.12B | -1.03B | 0.14B | 0.16B | 1.29B | 1.41B | 0.19B | 0.15B | | 0.18B | 0.17B | 0.20B | 0.20B | 0.20B | 0.20B | -0.20B | -0.17B | -0.21B | -0.20B | -0.20B | -0.24B | -0.30B | -0.34B | -0.40B | -0.47B | -0.59B | -0.39B | -0.35B | -0.37B | -0.53B | -0.36B | -0.33B | -0.34B | -0.34B | -0.27B | -0.29B | -0.33B | -0.34B | -0.33B | -0.46B | -0.42B |
|
Other Operating Expenses
|
4.60B | 4.64B | 5.54B | 5.85B | 7.30B | 6.79B | -56.75B | 8.19B | 9.51B | 58.39B | 77.82B | 10.54B | 13.42B | | 16.68B | 15.41B | 18.02B | 14.64B | 19.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
4.74B | 4.79B | 5.72B | 6.04B | 7.52B | 7.05B | -58.85B | 8.50B | 9.87B | 61.14B | 80.70B | 10.95B | 13.81B | | 17.18B | 15.96B | 18.64B | 15.35B | 19.75B | 0.75B | -0.74B | -0.67B | -0.73B | -0.76B | -0.71B | -0.84B | -0.99B | -1.03B | -0.97B | -1.09B | -1.23B | -1.08B | -0.95B | -0.95B | -1.16B | -0.97B | -0.89B | -0.86B | -0.95B | -0.83B | -0.87B | -0.96B | -0.94B | -0.97B | -1.20B | -1.21B |
|
Operating Income
|
0.13B | 0.07B | 0.12B | 0.13B | 0.12B | 0.10B | -4.26B | 0.13B | 0.05B | 0.42B | 0.51B | 0.12B | 0.06B | | 0.25B | 0.71B | 0.16B | 0.09B | 0.14B | 0.18B | 0.33B | 0.70B | 0.08B | 0.33B | 0.71B | 0.65B | 0.09B | 0.25B | 0.05B | 0.40B | -0.06B | 0.38B | 0.56B | 1.23B | 0.70B | 0.94B | 1.14B | 1.27B | 0.28B | 1.07B | 1.45B | 1.72B | 1.16B | 1.45B | -0.12B | -0.15B |
|
EBIT
|
0.13B | 0.07B | 0.12B | 0.13B | 0.12B | 0.10B | -4.26B | 0.13B | 0.05B | 0.42B | 0.51B | 0.12B | 0.06B | | 0.25B | 0.71B | 0.16B | 0.09B | 0.14B | 0.18B | 0.33B | 0.70B | 0.08B | 0.33B | 0.71B | 0.65B | 0.09B | 0.25B | 0.05B | 0.40B | -0.06B | 0.38B | 0.56B | 1.23B | 0.70B | 0.94B | 1.14B | 1.27B | 0.28B | 1.07B | 1.45B | 1.72B | 1.16B | 1.45B | -0.12B | -0.15B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.09B | 0.01B | 0.02B | 0.14B | 0.17B | 0.02B | | | 0.12B | 0.09B | 0.09B | 0.08B | 0.06B | 0.05B | 0.05B | 0.07B | 0.09B | 0.07B | 0.08B | 0.11B | 0.15B | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | -0.39B | 0.02B | 0.20B | 0.01B | -0.02B | 0.01B | | | 0.10B | 0.29B | 0.18B | 0.50B | 0.57B | 1.03B | -0.17B | -0.55B | 0.52B | -0.02B | 1.12B | 0.55B | 3.22B | 0.31B | 0.07B | -0.48B | -0.00B | -0.61B | 0.54B | -0.12B | -0.06B | 0.41B | 0.17B | 0.24B | 0.24B | 0.37B | 0.64B | 0.36B | 0.48B | 0.29B | 0.86B | 0.80B |
|
EBT
|
0.09B | 0.03B | 0.07B | 0.12B | 0.08B | 0.08B | -1.73B | 0.13B | 0.01B | 0.81B | 1.49B | 0.07B | 0.05B | | 0.15B | 0.26B | 0.32B | 0.43B | 0.70B | 1.12B | 0.14B | 0.16B | 0.58B | 0.20B | 2.44B | 1.22B | 3.67B | 0.63B | 0.16B | -0.41B | -0.81B | -0.46B | 0.79B | 1.08B | 0.55B | 1.14B | 1.34B | 1.48B | 0.47B | 1.25B | 2.15B | 2.17B | 1.59B | 1.84B | 0.94B | 0.93B |
|
Tax Provisions
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.11B | 0.01B | | | | | | | | 0.04B | -0.06B | -0.08B | -0.07B | -0.05B | -0.11B | -0.10B | 0.05B | -0.07B | -0.09B | -0.10B | -0.03B | -0.10B | -0.18B | -0.25B | -0.09B | -0.23B | -0.39B | -0.35B | -0.20B | -0.23B | -0.28B | -0.34B | -0.10B | -0.28B | | -0.04B |
|
Profit After Tax
|
0.09B | 0.03B | 0.07B | 0.11B | 0.08B | 0.08B | -7.36B | 0.13B | 0.02B | 0.81B | 1.61B | 0.05B | 0.06B | | 0.15B | 0.26B | 0.32B | 0.43B | 0.70B | 1.08B | 0.08B | 0.08B | 0.51B | 0.15B | 2.32B | 1.12B | 3.72B | 0.56B | 0.07B | -0.51B | -0.83B | -0.56B | 0.60B | 0.84B | 0.47B | 0.90B | 0.95B | 1.13B | 0.27B | 1.02B | 1.87B | 1.83B | 1.49B | 1.55B | 0.94B | 0.90B |
|
Equity Income
|
| | | | | 0.01B | | 0.03B | 0.16B | 0.47B | 1.07B | 0.08B | 0.05B | | 0.09B | 0.08B | 0.04B | 0.03B | 0.02B | 0.11B | -0.04B | -0.03B | -0.07B | -0.16B | 0.57B | -0.04B | 0.26B | 0.10B | 0.08B | -0.29B | -0.67B | -0.17B | -0.24B | 0.05B | 0.02B | -0.12B | 0.12B | 0.06B | 0.07B | -0.10B | 0.16B | 0.19B | 0.08B | 0.18B | 0.29B | 0.39B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | -2.28B | -2.19B | -2.27B | -2.32B | -2.38B | -2.33B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | 0.00B | -0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | | | | | | | 0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.05B | -0.44B | -0.02B | -0.47B | -0.05B | -0.00B | 0.44B | -0.01B | 0.05B | 0.04B | -0.21B | 0.03B | 0.13B | 0.16B | 0.14B | 0.05B | 0.07B | 0.15B |
|
Income from Continuing Operations
|
0.09B | 0.02B | 0.07B | 0.11B | 0.08B | 0.08B | -1.74B | 0.13B | 0.01B | 0.81B | 1.38B | 0.05B | 0.05B | | 0.15B | 0.26B | 0.32B | 0.43B | 0.70B | 1.08B | 0.21B | 0.25B | 0.65B | 0.24B | 2.55B | 1.32B | 3.62B | 0.70B | 0.25B | -0.30B | -0.78B | -0.36B | 0.97B | 1.33B | 0.64B | 1.37B | 1.73B | 1.83B | 0.66B | 1.49B | 2.43B | 2.52B | 1.69B | 2.12B | 0.94B | 0.97B |
|
Consolidated Net Income
|
0.09B | 0.02B | 0.07B | 0.11B | 0.08B | 0.08B | -1.74B | 0.13B | 0.01B | 0.81B | 1.38B | 0.05B | 0.05B | | 0.15B | 0.26B | 0.32B | 0.43B | 0.70B | 1.08B | 0.21B | 0.25B | 0.65B | 0.24B | 2.55B | 1.32B | 3.62B | 0.70B | 0.25B | -0.30B | -0.78B | -0.36B | 0.97B | 1.33B | 0.64B | 1.37B | 1.73B | 1.83B | 0.66B | 1.49B | 2.43B | 2.52B | 1.69B | 2.12B | 0.94B | 0.97B |
|
Income towards Parent Company
|
1.14B | 0.03B | 0.07B | 0.11B | 0.08B | 0.08B | -1.74B | 0.13B | 0.01B | 0.81B | 1.38B | 0.05B | 0.05B | | 0.15B | -2.02B | -1.87B | -1.85B | -1.62B | -1.30B | -2.12B | 0.25B | 0.65B | 0.24B | 2.55B | 1.32B | 3.62B | 0.70B | 0.25B | -0.30B | -0.78B | -0.36B | 0.97B | 1.33B | 0.64B | 1.37B | 1.73B | 1.83B | 0.66B | 1.49B | 2.43B | 2.52B | 1.69B | 2.12B | 0.94B | 0.97B |
|
Net Income towards Common Stockholders
|
1.14B | 0.03B | 0.07B | 0.11B | 0.08B | 0.08B | -7.36B | 0.14B | 0.04B | 0.92B | 1.72B | 0.21B | 0.07B | | 0.15B | -2.02B | -1.87B | -1.85B | -1.62B | 1.09B | -2.12B | 0.09B | 0.24B | 0.15B | 2.33B | 1.11B | 3.73B | 0.55B | 0.12B | -0.30B | -0.78B | -0.36B | -0.45B | 1.33B | 0.64B | 0.91B | 0.91B | 1.09B | 0.48B | 0.99B | 1.74B | 1.67B | 1.35B | 1.50B | 0.86B | 0.74B |
|
EPS (Basic)
|
0.42 | 0.01 | 0.03 | 0.04 | 0.03 | 0.03 | -2.63 | 0.05 | 0.01 | 0.33 | 0.62 | 0.07 | 0.03 | | 0.05 | -0.70 | -0.65 | -0.64 | -0.57 | 0.38 | -0.73 | 0.03 | 0.08 | 0.05 | 0.80 | 0.38 | 1.20 | 0.18 | 0.04 | -0.10 | -0.25 | -0.12 | -0.14 | 0.43 | 0.20 | 0.29 | 0.29 | 0.35 | 0.15 | 0.31 | 0.57 | 0.57 | 0.47 | 0.52 | 0.30 | 0.26 |
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
2.72B | 2.72B | 2.72B | 2.79B | 2.79B | 2.79B | 2.79B | 2.79B | 2.79B | 2.79B | 2.79B | 2.86B | 2.86B | 2.86B | 2.86B | 2.87B | 2.87B | 2.87B | 2.87B | 2.91B | 2.91B | 2.91B | 2.91B | 2.94B | 2.93B | 2.96B | 3.10B | 3.10B | 3.11B | 3.11B | 3.11B | 3.11B | 3.12B | 3.12B | 3.13B | 3.14B | 3.13B | 3.15B | 3.15B | 3.14B | 3.05B | 2.93B | 2.90B | 2.91B | 2.88B | 2.84B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 2.88B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.13B | 0.07B | 0.12B | 0.13B | 0.12B | 0.10B | -4.26B | 0.13B | 0.05B | 0.42B | 0.51B | 0.12B | 0.06B | | 0.25B | 0.71B | 0.16B | 0.09B | 0.14B | 0.18B | 0.33B | 0.70B | 0.47B | 0.33B | 0.71B | 0.65B | 0.09B | 0.25B | 0.05B | 0.40B | -0.06B | 0.38B | 0.56B | 1.23B | 0.70B | 0.94B | 1.14B | 1.27B | 0.28B | 1.07B | 1.45B | 1.72B | 1.16B | 1.45B | -0.12B | -0.15B |
|
Interest Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.06B | 0.01B | 0.01B | 0.07B | 0.06B | 0.01B | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.03B | -0.02B | -0.02B | -0.03B | -0.03B | -0.05B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | -0.07B | -0.06B | -0.07B | -0.08B | -0.10B | -0.09B | -0.09B | -0.10B | -0.13B | | -0.08B | -0.10B | -0.13B | -0.08B | -0.09B | -0.10B |
|
Tax Rate
|
0.06% | 3.92% | | 0.42% | 0.40% | 0.00% | | 2.32% | 50.50% | | 7.55% | 20.65% | | | | | | | | 3.72% | | | | | | | 1.39% | | | 24.93% | 3.61% | 20.65% | | | | | | | | | | | | | | |