|
Revenue
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.00B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.00B | 0.12B | 0.13B | 138,705.00B | 136.98B | 143.96B | 0.00B | 142.44B | 137,583.00B | 129.48B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B |
|
Cost of Revenue
|
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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.00B | 0.09B | 0.10B | 101,127.00B | 100.39B | 0.00B | 105.33B | 103.56B | 97,278.00B | 92.65B | 88.58B | 0.00B | 0.10B | 0.00B | 0.39B | 0.11B | 0.11B | 0.12B |
|
Gross Profit
|
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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.04B | 37,578.00B | 36.59B | 0.00B | 0.00B | 38.88B | 40,305.00B | 36.84B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Research & Development
|
0.00B | 0.00B | 0.00B | 0.02B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 1.28B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 2.36B | 0.00B | 0.00B | 0.00B | 2.60B | 2.44B | 2.71B | 2.54B | 0.00B | 2.66B | 2.70B | 2.79B | 0.00B | 3.03B | -8.66B | | 0.00B | |
|
Selling, General & Administrative
|
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 | 0.01B | 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 | 12.52B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | | 0.02B | 0.02B | | 17.73B | 0.02B | -0.02B | 0.02B | 19.45B | 20.61B | 23.68B | 21.16B | 0.02B | 20.85B | 19.45B | 19.17B | 0.01B | 21.58B | -61.97B | | 0.01B | |
|
Other Operating Expenses
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | 0.00B | | 0.02B | 0.00B | 0.04B | | -0.42B | -0.18B | 1.25B | -0.17B | | | 1.82B | 0.31B | 0.01B | | | | | |
|
Operating Expenses
|
0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 13.80B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | | 20.11B | 0.02B | 0.02B | 0.02B | 21.62B | 22.88B | 27.64B | 23.54B | 0.02B | 23.51B | 23.98B | 22.27B | 0.02B | 24.61B | -70.63B | | 0.01B | |
|
Operating 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 16,124.00B | 14.97B | 16.49B | 14.18B | 15.35B | 15,449.00B | 13.33B | 17,700.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
EBIT
|
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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 16,124.00B | 14.97B | 16.49B | 14.18B | 15.35B | 15,449.00B | 13.33B | 17,700.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | |
|
Other Non Operating 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 | 0.00B | | -1.30B | -0.00B | 0.01B | -0.00B | -0.53B | -0.86B | -1.40B | -0.56B | 0.00B | -1.70B | -1.86B | -1.76B | 0.00B | -1.36B | 4.25B | | | |
|
Non Operating 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 | -0.00B | -0.00B | 0.00B | 0.00B | -0.29B | -0.00B | -0.00B | 0.00B | -0.62B | -0.00B | 0.00B | | -0.00B | 0.00B | | | 0.00B | -0.01B | | | | | | | | | | -0.00B | | | | -0.01B | |
|
EBT
|
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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 7.42B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 11.39B | 0.01B | 0.01B | 0.01B | 14.56B | 15.52B | 12.87B | 14.65B | 0.02B | 11.63B | 11.08B | 12.78B | 0.01B | 13.71B | -40.24B | 0.02B | 0.01B | 0.02B |
|
Tax Provisions
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.48B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 2.30B | 0.00B | 0.00B | 0.00B | 3.61B | 2.46B | 1.86B | 2.81B | 0.00B | 2.94B | 1.72B | 2.73B | 0.00B | 3.27B | -9.03B | | 0.00B | |
|
Profit After Tax
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 5.95B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 9.09B | 0.01B | 0.01B | 0.01B | 10.95B | 13.06B | 11.01B | 11.84B | 0.01B | 8.69B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | |
|
Net Income - Minority
|
| | | | | | | | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.00B | -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 | 0.01B | -0.00B | -0.00B | 0.01B | -0.83B | -0.00B | 0.01B | 0.01B | 0.01B | -1.41B | -1.45B | 0.01B | 0.03B | -1.54B | -0.82B | -1.19B | 0.03B | -1.88B | 4.73B | 0.02B | 0.00B | 0.02B |
|
Income from Continuing Operations
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 5.95B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 9.09B | 0.01B | 0.01B | 0.01B | 10.95B | 13.06B | 11.01B | 11.84B | 0.01B | 8.69B | 9.36B | 10.05B | 0.01B | 10.43B | -31.21B | 0.02B | 0.01B | 0.02B |
|
Consolidated Net 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 5.95B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 9.09B | 0.01B | 0.01B | 0.01B | 10.95B | 13.06B | 11.01B | 11.84B | 0.01B | 8.69B | 9.36B | 10.05B | 0.01B | 10.43B | -31.21B | 0.02B | 0.01B | 0.02B |
|
Income towards Parent Company
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 5.95B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 9.09B | 0.01B | 0.01B | 0.01B | 10.95B | 13.06B | 11.01B | 11.84B | 0.01B | 8.69B | 9.36B | 10.05B | 0.01B | 10.43B | -31.21B | 0.02B | 0.01B | 0.02B |
|
Net Income towards Common Stockholders
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 5.95B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 7.78B | 0.01B | 0.01B | 0.01B | 9.49B | 0.01B | 0.01B | 11.84B | 0.01B | 8.69B | 9.36B | 10.05B | 0.01B | 10.43B | -31.21B | 0.02B | 0.01B | 0.02B |
|
EPS (Basic)
|
0.04B | 0.04B | 0.01B | 0.02B | | | | 0.01B | | 0.02B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.04B | 3.13 | 0.02B | 0.00B | 0.04B | 0.02B | 0.02B | 0.00B | 0.05B | 0.03B | 0.02B | 0.01B | 0.05B | 0.09 | 0.02B | 0.00B | 0.04B | 0.02B | 13.83B | 0.01B | 0.05B | 0.02B | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.01B | 0.07B | 17.68B | 0.01B | | 0.04B | 18.97B | 0.01B | | 45.52B | | | | | 0.03B | | -41.61B | | 0.02B | |
|
EPS (Weighted Average and Diluted)
|
0.04B | 0.04B | 0.01B | 0.02B | | | | 0.01B | | 0.02B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.04B | 0.02B | 0.02B | 0.00B | 0.04B | 0.02B | 0.02B | 0.00B | 0.05B | 0.03B | 0.02B | 0.01B | 0.05B | 0.02B | 0.02B | 0.00B | 0.04B | 0.02B | 13.83B | 0.01B | 0.05B | 0.02B | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.01B | 0.07B | 17.68B | 0.01B | | 0.04B | 18.97B | 14.73 | 9.59 | 0.00B | 45.28 | 0.00B | 0.00B | 0.00B | 37.64 | 0.00B | -0.00B | 74.00 | 19.45 | 26.18 |
|
Shares Outstanding (Weighted Average)
|
0.02 | 0.03 | 0.08 | 0.19 | | | | 0.29 | | 0.18 | 0.29 | 0.41 | 0.12 | 0.21 | 0.33 | 0.44 | 0.12 | 0.22 | 0.37 | 0.53 | 0.11 | 0.00B | 0.29 | 0.36 | 0.10 | 0.19 | 0.28 | 0.37 | 0.08 | 0.17 | 0.27 | 0.27 | 0.10 | 0.04B | 0.26 | 0.35 | 0.14 | 0.30 | 0.43 | 0.55 | 0.14 | 0.28 | 0.45 | 0.58 | 0.19 | 0.36 | 0.55 | 0.76 | 0.21 | 0.44 | 0.68 | | 0.27 | 0.50 | 0.77 | | 0.26 | | | | | 0.36 | | 0.75 | | 0.40 | |
|
Shares Outstanding (Diluted Average)
|
0.02 | 0.03 | 0.08 | 0.19 | | | | 0.29 | | 0.18 | 0.29 | 0.41 | 0.11 | 0.21 | 0.32 | 0.44 | 0.11 | 0.22 | 0.36 | 0.52 | 0.11 | 0.20 | 0.29 | 0.36 | 0.10 | 0.19 | 0.28 | 0.36 | 0.08 | 0.17 | 0.27 | 0.27 | 0.10 | 0.18 | 0.26 | 0.35 | 0.14 | 0.30 | 0.43 | 0.55 | 0.14 | 0.28 | 0.45 | 0.58 | 0.19 | 0.36 | 0.55 | 0.76 | 0.21 | 0.44 | 0.68 | | 0.26 | 0.50 | 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 |
|
EBITDA
|
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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 16,124.00B | 14.97B | 16.49B | 14.18B | 15.35B | 15,449.00B | 13.33B | 17,700.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Tax Rate
|
11.19% | 6.53% | 0.11% | 4.59% | 4.05% | -14.84% | 2.53% | | 1.33% | | 0.59% | -6.55% | 1.03% | 0.63% | -0.59% | 1.17% | 11.67% | 7.15% | 7.29% | 8.25% | 16.62% | 13.44% | 10.44% | 5.29% | 9.30% | 16.52% | 21.11% | 23.58% | 23.76% | 18.01% | 17.91% | 16.20% | 20.45% | 27.57% | 31.59% | 24.21% | 25.45% | 17.42% | 19.88% | 25.94% | 19.88% | 23.50% | 17.53% | 23.60% | 21.46% | | 19.52% | 13.10% | | 20.23% | 20.16% | 28.64% | 22.16% | 24.79% | 15.84% | 14.49% | 19.20% | 16.22% | 25.30% | 15.55% | 21.35% | 22.16% | 23.88% | 22.44% | | 22.53% | |