|
Revenue
|
30.83B | -545.00 | 48.18B | 45.35B | 44.06B | 45.61B | 32.73B | 29.18B | 34.48B | 39.00B | 34.73B | 27.75B | 46.17B | 50.45B | 41.11B | 40.30B |
|
Cost of Revenue
|
29.52B | | 42.73B | 39.59B | 37.94B | 38.94B | 25.68B | 23.19B | 28.06B | 32.53B | 29.30B | 24.36B | 37.40B | 43.85B | 35.85B | 35.74B |
|
Gross Profit
|
1.31B | | 5.45B | 5.76B | 6.12B | 6.67B | 7.05B | 5.99B | 6.42B | 1.58B | 1.23B | 1.29B | 2.19B | 0.54B | 0.50B | 0.44B |
|
Research & Development
|
0.14B | | 0.20B | 0.17B | 0.15B | 0.13B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | | | | | |
|
Selling, General & Administrative
|
0.85B | | 0.92B | 0.91B | 0.87B | 0.81B | 0.83B | 0.83B | 0.86B | 1.13B | 1.20B | | | | | |
|
Restructuring Costs
|
| | 0.00B | | | | | | | | | | | | | |
|
Other Operating Expenses
|
29.52B | | 42.73B | 39.59B | 37.94B | 38.94B | 25.68B | 23.19B | 28.06B | 32.53B | 29.30B | | | | | |
|
Operating Expenses
|
30.51B | | 43.85B | 40.68B | 38.96B | 39.87B | 26.61B | 24.12B | 29.02B | 33.77B | 30.61B | | | | | |
|
Operating Income
|
-1.50B | | 4.34B | 4.68B | 5.10B | 5.74B | 6.12B | 5.06B | 5.46B | 5.23B | 4.12B | 1.56B | 6.77B | 5.10B | 3.05B | 1.82B |
|
EBIT
|
-1.50B | | 4.34B | 4.68B | 5.10B | 5.74B | 6.12B | 5.06B | 5.46B | 5.23B | 4.12B | 1.56B | 6.77B | 5.10B | 3.05B | 1.82B |
|
Interest & Investment Income
|
0.02B | | 0.04B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.02B | 0.01B | 0.01B | 0.03B | 0.13B | 0.15B |
|
Other Non Operating Income
|
0.37B | | 0.03B | 0.01B | -0.01B | 0.04B | 0.03B | 0.11B | 0.18B | 0.11B | 0.04B | 0.09B | 0.06B | -0.07B | -0.06B | 0.05B |
|
Non Operating Income
|
0.37B | | -0.04B | -0.05B | -0.06B | -0.06B | -0.13B | 0.11B | 0.18B | 0.11B | 0.04B | 0.09B | 0.06B | -0.07B | -0.06B | 0.05B |
|
EBT
|
-4.36B | | 3.53B | 4.18B | 5.00B | 5.71B | 6.21B | 5.23B | 5.49B | 5.31B | 4.05B | 1.39B | 6.79B | 4.78B | 2.63B | 1.60B |
|
Tax Provisions
|
-1.41B | | 1.06B | 1.33B | 1.18B | 1.54B | 1.73B | 1.39B | 0.60B | 0.61B | 0.65B | -0.04B | 1.16B | 0.88B | 0.50B | 0.24B |
|
Profit After Tax
|
6.45B | | 2.47B | 2.86B | 3.86B | 4.17B | 4.48B | 3.85B | 4.89B | 4.69B | 3.40B | 1.43B | 5.62B | 3.89B | 2.13B | 1.36B |
|
Equity Income
|
6.45B | | 0.22B | 0.14B | 0.20B | 0.26B | 0.34B | 0.37B | 0.32B | 0.29B | 0.23B | | | | | |
|
Net Income - Minority
|
| | | | | | | | -0.00B | -0.02B | -0.02B | | | | | |
|
Investment Income
|
-0.01B | 0.00B | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.01B | | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | | | | | | | |
|
Income from Continuing Operations
|
-2.95B | | 2.47B | 2.86B | 3.81B | 4.17B | 4.48B | 3.85B | 4.89B | 4.70B | 3.40B | 1.43B | 5.62B | 3.89B | 2.13B | 1.36B |
|
Consolidated Net Income
|
-2.95B | 0.06B | -0.33B | -0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | 1.43B | 5.62B | 3.89B | 2.13B | 1.36B |
|
Income towards Parent Company
|
-2.95B | 0.06B | -0.33B | -0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.03B | -0.03B | 1.43B | 5.62B | 3.89B | 2.13B | 1.36B |
|
Net Income towards Common Stockholders
|
-2.95B | 0.06B | -0.33B | -0.02B | -0.01B | -0.00B | -0.01B | 3.84B | 4.88B | 4.69B | 3.39B | 1.43B | 5.62B | 3.89B | 2.13B | 1.36B |
|
EPS (Basic)
|
-5.21 | 0.11 | 4.34 | 5.01 | 6.81 | 8.04 | 9.63 | 9.17 | 12.28 | 12.06 | 9.61 | 4.28 | 16.90 | 11.96 | 6.55 | 4.20 |
|
EPS (Weighted Average and Diluted)
|
| | 4.32 | 4.96 | 6.76 | 8.00 | 9.60 | 9.15 | 12.28 | 12.03 | 9.60 | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.57B | 0.57B | 0.58B | 0.58B | 0.55B | 0.50B | 0.45B | 0.41B | 0.39B | 0.38B | 0.33B | 0.33B | 0.33B | 0.33B | 0.32B | 0.32B |
|
EBITDA
|
-1.50B | | 4.34B | 4.68B | 5.10B | 5.74B | 6.12B | 5.06B | 5.46B | 5.23B | 4.12B | 1.56B | 6.77B | 5.10B | 3.05B | 1.82B |
|
Interest Expenses
|
1.79B | 545.00 | 1.04B | 0.66B | 0.31B | 0.35B | 0.31B | 0.32B | 0.49B | 0.36B | 0.35B | 0.53B | 0.52B | 0.29B | 0.48B | 0.48B |
|
Tax Rate
|
32.38% | | 29.99% | 31.71% | 23.66% | 26.96% | 27.86% | 26.49% | 10.89% | 11.54% | 15.99% | | 17.14% | 18.47% | 19.07% | 14.97% |