|
Revenue
|
0.11B | 0.13B | 0.13B | 1.29B | 0.18B | 0.20B | 1.44B | 1.68B | 1.54B | 1.78B | 2.01B | 2.15B | 2.00B | 2.00B | 2.04B | 2.33B | 2.26B | 2.41B | 2.51B | 2.59B | 2.52B | 2.95B | 3.12B | 3.46B | 3.66B | 4.57B | 6.67B | 7.90B | 7.92B | 8.95B | 9.21B | 12.10B | 13.64B | 13.38B | 12.48B | 14.61B | 14.17B | 16.28B | 13.16B | 19.84B | 2.14B | 14.45B | 14.64B | | 2.44B | 18.18B | | | 3.72B |
|
Cost of Revenue
|
0.02B | 0.03B | 0.04B | 0.00B | 0.06B | 0.06B | 0.45B | 0.52B | 0.51B | 0.58B | 0.63B | 0.65B | 0.63B | 0.64B | 0.64B | 0.66B | 0.61B | 0.57B | 0.61B | 0.70B | 0.66B | 0.77B | 0.86B | 0.98B | 1.17B | 1.72B | 2.82B | 3.68B | 3.33B | 3.67B | 3.88B | 5.64B | 6.16B | 6.64B | 6.53B | 8.86B | 0.19B | 0.17B | 5.94B | 0.21B | 0.20B | 6.71B | 6.77B | -9.70B | 1.10B | 8.39B | | | 1.46B |
|
Gross Profit
|
0.09B | 0.10B | 0.09B | 0.84B | 0.11B | 0.13B | 0.95B | 1.11B | 0.98B | 1.15B | 1.33B | 1.45B | 1.33B | 1.32B | 1.36B | 1.61B | 1.55B | 1.70B | 1.75B | 1.73B | 1.71B | 2.00B | 2.26B | 2.49B | 2.49B | 2.85B | 3.85B | 4.22B | 4.59B | 5.28B | 5.33B | 6.46B | 7.48B | 6.74B | 5.95B | 5.74B | 5.95B | 7.25B | 7.22B | 7.66B | 1.15B | 7.74B | 7.87B | -18.81B | 1.34B | 9.79B | | | 2.27B |
|
Research & Development
|
-0.01B | -0.01B | -0.01B | 0.00B | 0.00B | -0.08B | -0.09B | -0.09B | -0.10B | -0.10B | -0.12B | -0.14B | -0.15B | -0.17B | -0.20B | -0.19B | -0.20B | -0.22B | -0.26B | -0.24B | -0.24B | -0.29B | -0.40B | -0.39B | -0.45B | -0.50B | -0.62B | -0.59B | -0.62B | -0.73B | -0.82B | -0.88B | -0.92B | -1.05B | -1.15B | -1.24B | 0.17B | 0.22B | -2.15B | 0.22B | 0.20B | -1.95B | 2.16B | 0.79B | 0.31B | 2.41B | | | |
|
Selling, General & Administrative
|
-0.01B | -0.01B | -0.01B | 0.00B | 0.00B | -0.06B | -0.04B | -0.05B | -0.06B | -0.05B | -0.06B | -0.11B | -0.07B | -0.07B | -0.08B | -0.07B | -0.09B | -0.09B | -0.09B | -0.08B | -0.10B | -0.10B | -0.13B | -0.14B | -0.17B | -0.20B | -0.32B | -0.32B | -0.31B | -0.34B | -0.39B | -0.46B | -0.56B | -0.59B | -0.60B | -0.68B | 0.20B | 0.20B | -0.79B | 0.20B | 0.20B | -0.78B | 0.75B | 0.27B | 0.13B | 0.89B | | | |
|
Other Operating Expenses
|
-0.01B | -0.01B | -0.02B | -0.24B | -0.02B | -0.02B | -0.24B | -0.18B | -0.13B | -0.21B | -0.23B | -0.28B | -0.13B | -0.19B | -0.26B | -0.32B | -0.17B | -0.31B | -0.28B | -0.33B | -0.22B | -0.43B | -0.53B | -0.70B | -0.55B | -0.70B | -0.82B | -0.89B | -0.78B | -1.17B | -1.28B | -1.26B | -1.23B | -1.69B | -1.65B | -2.40B | 4.38B | 4.49B | -1.75B | 4.99B | -1.00B | -1.29B | 1.62B | -11.04B | 0.27B | 2.32B | | | |
|
Operating Expenses
|
-0.02B | -0.03B | -0.03B | -0.24B | -0.03B | -0.04B | -0.37B | -0.32B | -0.29B | -0.37B | -0.41B | -0.53B | -0.36B | -0.44B | -0.54B | -0.58B | -0.46B | -0.63B | -0.64B | -0.65B | -0.56B | -0.82B | -1.06B | -1.24B | -1.17B | -1.40B | -1.76B | -1.80B | -1.72B | -2.23B | -2.49B | -2.60B | -2.71B | -3.33B | -3.40B | -4.32B | 4.75B | 4.91B | -4.69B | 5.41B | -0.59B | -4.01B | 4.54B | | 0.70B | 5.62B | | | |
|
Operating Income
|
0.07B | 0.08B | 0.06B | 0.61B | 0.08B | 0.09B | 0.59B | 0.79B | 0.69B | 0.79B | 0.92B | 0.92B | 0.98B | 0.88B | 0.82B | 1.03B | 1.09B | 1.07B | 1.11B | 1.08B | 1.14B | 1.18B | 1.20B | 1.25B | 1.32B | 1.45B | 2.09B | 2.42B | 2.87B | 3.05B | 2.85B | 3.87B | 4.77B | 3.41B | 2.55B | 1.43B | 1.21B | 2.33B | 2.54B | 2.25B | 0.56B | 3.72B | 3.33B | -8.83B | 0.64B | 4.17B | | | 2.27B |
|
EBIT
|
0.07B | 0.08B | 0.06B | 0.61B | 0.08B | 0.09B | 0.59B | 0.79B | 0.69B | 0.79B | 0.92B | 0.92B | 0.98B | 0.88B | 0.82B | 1.03B | 1.09B | 1.07B | 1.11B | 1.08B | 1.14B | 1.18B | 1.20B | 1.25B | 1.32B | 1.45B | 2.09B | 2.42B | 2.87B | 3.05B | 2.85B | 3.87B | 4.77B | 3.41B | 2.55B | 1.43B | 1.21B | 2.33B | 2.54B | 2.25B | 0.56B | 3.72B | 3.33B | -8.83B | 0.64B | 4.17B | | | 2.27B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | | -0.01B | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.04B | -0.23B | 0.10B | 0.29B | 0.04B | 0.11B | 0.12B | 0.10B | 0.08B | | -0.03B | | 0.02B | 0.02B | 0.39B | | 0.02B | | | | |
|
Other Non Operating Income
|
0.01B | 0.01B | 0.03B | 0.01B | 0.05B | -0.01B | 0.05B | 0.03B | 0.03B | -0.00B | -0.06B | -0.04B | 0.02B | -0.04B | 0.02B | -0.01B | -0.01B | 0.01B | -0.01B | -0.02B | 0.01B | -0.02B | 0.00B | -0.01B | 0.02B | -0.02B | 0.07B | 0.07B | -0.04B | 0.08B | 0.01B | 0.09B | -0.05B | -0.13B | -0.11B | -0.16B | 0.39B | 0.23B | 0.10B | -0.03B | 0.05B | 0.07B | 0.12B | -0.18B | 0.03B | 0.02B | | | |
|
Non Operating Income
|
-0.01B | -0.00B | -0.00B | -0.01B | -0.04B | -0.00B | -0.01B | 0.01B | 0.00B | 0.01B | 0.03B | 0.06B | 0.00B | 0.04B | 0.01B | 0.05B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.01B | 0.00B | 0.07B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | 0.10B | 0.22B | 0.04B | 0.16B | 0.04B | 0.04B | 0.01B | 0.10B | 0.21B | 0.28B | 0.01B | 0.08B | 9.99B | -10.05B | 0.01B | 0.42B | | | |
|
EBT
|
0.07B | 0.09B | 0.07B | 0.63B | 0.08B | 0.08B | 0.67B | 0.80B | 0.77B | 0.85B | 0.95B | 1.04B | 1.09B | 1.01B | 0.98B | 1.20B | 1.21B | 1.22B | 1.25B | 1.30B | 1.31B | 1.32B | 1.37B | 1.47B | 1.52B | 1.59B | 2.33B | 2.67B | 3.03B | 3.05B | 3.22B | 4.59B | 4.95B | 3.70B | 2.77B | 1.59B | 1.09B | 2.68B | 2.93B | 2.71B | 0.60B | 4.08B | 14.03B | -19.84B | 0.72B | 5.72B | | | 2.27B |
|
Tax Provisions
|
-0.01B | -0.02B | -0.01B | -0.07B | -0.01B | -0.01B | -0.09B | -0.08B | -0.04B | -0.09B | -0.14B | -0.12B | -0.16B | -0.15B | -0.19B | -0.18B | -0.14B | -0.13B | -0.21B | -0.05B | -0.18B | -0.10B | -0.20B | -0.19B | -0.21B | -0.15B | -0.40B | -0.51B | -0.53B | -0.26B | -0.43B | -0.88B | -0.94B | -0.70B | -0.23B | -0.29B | 0.28B | 0.42B | -0.84B | 0.92B | -0.19B | -0.68B | 1.12B | -2.65B | 0.16B | 1.06B | | | |
|
Profit After Tax
|
0.06B | 0.07B | 0.06B | 0.56B | 0.07B | 0.07B | 0.58B | 0.72B | 0.73B | 0.76B | 0.81B | 0.92B | 0.93B | 0.86B | 0.78B | 1.01B | 1.07B | 1.09B | 1.04B | 1.25B | 1.13B | 1.22B | 1.17B | 1.28B | 1.31B | 1.44B | 1.93B | 2.16B | 2.50B | 2.78B | 2.80B | 3.71B | 4.01B | 2.99B | 2.54B | 1.30B | 0.80B | 2.26B | 1.62B | 1.79B | 0.36B | 3.12B | 12.76B | -15.26B | 0.57B | 4.65B | 2.79B | -9.51B | 2.27B |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | -0.02B | 0.01B | 0.02B | 0.03B | -0.00B | -0.01B | 0.01B | 0.00B | 0.01B | -0.00B | -0.02B | 0.01B | 0.02B | | | | | -0.04B | -0.06B | -0.06B | | -0.09B | -0.02B | -0.01B | -0.02B | 0.00B | 0.03B | -0.01B | 0.04B | | 0.03B | 0.04B | -0.07B | -0.01B | 0.04B | | | |
|
Income from Continuing Operations
|
0.08B | 0.10B | 0.08B | 0.70B | 0.09B | 0.09B | 0.76B | 0.89B | 0.81B | 0.94B | 1.10B | 1.16B | 1.26B | 1.16B | 1.17B | 1.38B | 1.35B | 1.35B | 1.46B | 1.35B | 1.49B | 1.42B | 1.57B | 1.65B | 1.73B | 1.73B | 2.73B | 3.19B | 3.56B | 3.31B | 3.65B | 5.48B | 5.90B | 4.40B | 2.99B | 1.88B | 0.80B | 2.26B | 3.77B | 1.79B | 0.79B | 4.77B | 12.91B | -17.19B | 0.57B | 4.65B | | | 2.27B |
|
Consolidated Net Income
|
0.08B | 0.10B | 0.08B | 0.70B | 0.09B | 0.09B | 0.76B | 0.89B | 0.81B | 0.94B | 1.10B | 1.16B | 1.26B | 1.16B | 1.17B | 1.38B | 1.35B | 1.35B | 1.46B | 1.35B | 1.49B | 1.42B | 1.57B | 1.65B | 1.73B | 1.73B | 2.73B | 3.19B | 3.56B | 3.31B | 3.65B | 5.48B | 5.90B | 4.40B | 2.99B | 1.88B | 0.80B | 2.26B | 0.47B | 0.84B | 0.35B | -0.28B | -8.60B | | 0.57B | 4.65B | | | 2.27B |
|
Income towards Parent Company
|
0.08B | 0.10B | 0.08B | 0.70B | 0.09B | 0.09B | 0.76B | 0.89B | 0.81B | 0.94B | 1.10B | 1.16B | 1.26B | 1.16B | 1.17B | 1.38B | 1.35B | 1.35B | 1.46B | 1.35B | 1.49B | 1.42B | 1.57B | 1.65B | 1.73B | 1.73B | 2.73B | 3.19B | 3.56B | 3.31B | 3.65B | 5.48B | 5.90B | 4.40B | 2.99B | 1.88B | 0.80B | 2.26B | 0.47B | 0.84B | 0.35B | -0.28B | -8.60B | 9.11B | 0.57B | 4.65B | | | 2.27B |
|
Net Income towards Common Stockholders
|
0.06B | 0.07B | 0.06B | 0.57B | 0.45B | 0.09B | 0.76B | 0.89B | 0.74B | 0.77B | 0.83B | 0.90B | 0.94B | 0.88B | 0.81B | 1.01B | 1.06B | 1.10B | 1.05B | 1.24B | 1.12B | 1.20B | 1.16B | 1.27B | 1.26B | 1.42B | 1.88B | 2.16B | 2.46B | 2.72B | 2.74B | 3.68B | 3.92B | 2.97B | 2.53B | 1.29B | 0.75B | 2.11B | 2.06B | 1.70B | 0.40B | 3.35B | 12.89B | | 0.51B | 4.54B | | | 2.27B |
|
EPS (Basic)
|
0.48 | 0.53 | 0.45 | 1.21 | 0.51 | 0.55 | 4.50 | 1.82 | 5.66 | 5.92 | 6.32 | 0.00B | 7.18 | 6.66 | 6.17 | 0.00B | 8.20 | 8.43 | 8.06 | 0.00B | 8.63 | 9.20 | 8.87 | 0.00B | 9.65 | 10.83 | 14.31 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 395.57 | 0.00B | 0.00B | 15.98 | 0.00B | | 1.04 | 0.00B | -4.93 | 27.47 | 0.00B | | | |
|
EPS (Weighted Average and Diluted)
|
0.47 | 0.53 | 0.44 | 1.20 | 0.51 | 0.55 | 4.48 | 1.81 | 5.63 | 5.90 | 6.30 | 0.00B | 7.17 | 6.65 | 6.17 | 0.00B | 8.19 | 8.41 | 8.04 | 0.00B | 8.60 | 9.18 | 8.83 | 0.00B | 9.60 | 10.77 | 14.22 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 398.02 | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | | |
|
Shares Outstanding (Weighted Average)
|
19.05 | 21.99 | 17.59 | 0.47B | 20.53 | 22.01 | 180.00 | 0.49B | 230.00 | 240.00 | 250.00 | 990.00 | 290.00 | 270.00 | 250.00 | 0.00B | 330.00 | 340.00 | 320.00 | 0.00B | 350.00 | 370.00 | 350.00 | 0.00B | 390.00 | 430.00 | 570.00 | 0.00B | 750.00 | 830.00 | 840.00 | 0.00B | 0.00B | 900.00 | 770.00 | 0.00B | 230.00 | 650.00 | 500.00 | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | | |
|
Shares Outstanding (Diluted Average)
|
19.05 | 20.53 | 17.59 | 0.48B | 20.53 | 22.01 | 180.00 | 0.49B | 230.00 | 240.00 | 250.00 | 990.00 | 290.00 | 270.00 | 250.00 | 0.00B | 330.00 | 340.00 | 320.00 | 0.00B | 340.00 | 370.00 | 350.00 | 0.00B | 380.00 | 430.00 | 570.00 | 0.00B | 740.00 | 820.00 | 830.00 | 0.00B | 0.00B | 900.00 | 760.00 | 0.00B | 230.00 | 650.00 | 490.00 | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | | |
|
EBITDA
|
0.07B | 0.08B | 0.06B | 0.61B | 0.08B | 0.09B | 0.59B | 0.79B | 0.73B | 0.76B | 0.81B | 0.92B | 0.93B | 0.86B | 0.78B | 1.01B | 1.07B | 1.09B | 1.04B | 1.25B | 1.13B | 1.22B | 1.17B | 1.28B | 1.31B | 1.45B | 2.09B | 2.42B | 2.87B | 3.05B | 2.85B | 3.87B | 4.77B | 3.41B | 2.55B | 1.43B | 1.21B | 2.33B | 2.54B | 2.25B | 0.56B | 3.72B | 3.33B | -8.83B | 0.64B | 4.17B | | | 2.27B |
|
Tax Rate
|
-12.90% | -19.78% | -14.27% | -11.31% | -17.39% | -13.44% | -13.68% | -10.35% | -4.82% | -10.87% | -14.72% | -11.80% | -14.89% | -14.83% | -19.92% | -15.39% | -11.79% | -10.83% | -16.51% | -3.81% | -13.75% | -7.42% | -14.42% | -12.82% | -14.12% | -9.19% | -17.13% | -19.22% | -17.50% | -8.62% | -13.26% | -19.20% | -19.03% | -19.02% | -8.15% | -18.24% | 25.99% | 15.67% | -28.77% | 33.96% | -31.04% | -16.74% | 7.96% | 13.35% | 21.50% | 18.62% | | | |