|
Revenue
|
1.06B | | | | 1.08B | 3.69B | 8,105,000.00B | 4.03B | 3.76B | 0.03B | 0.04B | 0.04B | 3.44B | 27,000.00B | 8.42B | 23,000.00B | 4.05B | 4.66B | 9.76B | 6.02B | 7.27B | 7.66B | 14.51B | 8.19B | 7.53B | 6.11B | 11.65B | 5.63B | 5.66B | 5.39B | 10.16B | 5.35B | 5.08B | 5.10B | 10.44B | 6.01B |
|
Cost of Revenue
|
0.77B | | | | 1.04B | 2.64B | 5,760,000.00B | 2.63B | 2.31B | 0.03B | 0.04B | 0.04B | 2.26B | 25,000.00B | 6.02B | 0.02B | 2.69B | 3.29B | 6.66B | 3.64B | 3.86B | 4.20B | 8.29B | 4.72B | 4.38B | 4.00B | 8.24B | 3.74B | 3.64B | 3.61B | 7.00B | 3.58B | 3.28B | 3.55B | 7.02B | 3.77B |
|
Gross Profit
|
0.16B | | | | -0.08B | 0.85B | 2,131,000.00B | 1.16B | 1.26B | 0.97B | 2.31B | 1.14B | 1.01B | 2,000.00B | 2.15B | 3,000.00B | 1.17B | 1.16B | 2.88B | 2.17B | 3.21B | 3.26B | 6.00B | 3.26B | 2.91B | 1.91B | 3.17B | 1.63B | 1.77B | 1.54B | 2.91B | 1.50B | 1.58B | 1.32B | 3.17B | 1.96B |
|
Share-based Compensation (IS)
|
0.03B | | | | 0.03B | 0.02B | -82.00 | 0.05B | | 0.06B | -0.06B | -0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.04B | | | | -0.06B | -0.12B | -97.00 | -0.16B | -0.08B | 0.06B | 0.06B | 0.07B | 0.12B | 0.06B | 0.10B | 0.07B | 0.12B | 0.10B | 0.12B | 0.11B | 0.15B | 0.13B | 0.14B | 0.14B | 0.16B | 0.14B | 0.16B | 0.15B | 0.17B | 0.15B | 0.16B | 0.16B | 0.18B | 0.15B | 0.15B | 0.14B |
|
Restructuring Costs
|
-0.01B | | | | -0.05B | 0.07B | | 0.06B | | 0.01B | | 0.02B | 0.02B | | | 0.01B | 0.02B | | | | | | | | | | | | 0.02B | | | | 0.05B | 0.00B | 0.02B | |
|
Other Operating Expenses
|
-0.01B | | | | 0.05B | -0.08B | -0.07B | | | 0.00B | 0.05B | 0.04B | 0.01B | 0.01B | 0.09B | 0.07B | 0.08B | 0.02B | 0.14B | 0.05B | 0.11B | 0.02B | 0.04B | 0.04B | 0.11B | | 0.11B | 0.07B | 0.32B | 0.05B | 0.01B | 0.22B | 0.13B | 0.07B | 0.13B | 0.08B |
|
Operating Expenses
|
-0.06B | | | | -0.11B | -0.05B | -97.00 | -0.10B | -0.08B | 0.07B | 0.06B | 0.09B | 0.13B | 0.06B | 0.10B | 0.08B | 0.14B | 0.10B | 0.12B | 0.11B | 0.15B | 0.13B | 0.14B | 0.14B | 0.16B | 0.14B | 0.16B | 0.15B | 0.19B | 0.15B | 0.16B | 0.16B | 0.22B | 0.15B | 0.17B | 0.14B |
|
Operating Income
|
0.06B | | | | -0.21B | 0.90B | 1,151,000.00B | 1.26B | 0.55B | -0.15B | -0.17B | -0.09B | 2.27B | -0.03B | -0.15B | -0.16B | -0.21B | -0.10B | 1.62B | 1.06B | -0.28B | 2.00B | 4.95B | 2.21B | 1.66B | 2.00B | 4.95B | 2.21B | 0.34B | 1.38B | 1.13B | 0.48B | 1.36B | 0.42B | 1.59B | 0.81B |
|
EBIT
|
0.06B | | | | -0.21B | 0.90B | 1,151,000.00B | 1.26B | 0.55B | -0.15B | -0.17B | -0.09B | 2.27B | -0.03B | -0.15B | -0.16B | -0.21B | -0.10B | 1.62B | 1.06B | -0.28B | 2.00B | 4.95B | 2.21B | 1.66B | 2.00B | 4.95B | 2.21B | 0.34B | 1.38B | 1.13B | 0.48B | 1.36B | 0.42B | 1.59B | 0.81B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | -0.02B | | |
|
Interest & Investment Income
|
-0.02B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.02B | | | | 0.03B | | -83.00 | 0.08B | 0.00B | | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | 0.04B | 0.03B | | | | -0.19B | | 0.11B | | 0.11B | 0.02B | -0.05B | 0.24B | 0.11B | -0.07B | 0.18B | 0.14B | 0.32B | 0.10B | 0.11B | 0.22B | 0.41B | 0.07B | -0.18B | |
|
EBT
|
0.00B | | | | -0.27B | -0.04B | 1.02B | -1.50B | 0.40B | 0.05B | 1.15B | 0.18B | -0.08B | -0.05B | 1.00B | -0.85B | 0.28B | 0.16B | 1.49B | 0.94B | 1.58B | 1.89B | 4.82B | 2.07B | 1.47B | 0.77B | 0.92B | 0.18B | 0.08B | 0.24B | 0.68B | 0.01B | 0.20B | 0.05B | 1.63B | 0.64B |
|
Tax Provisions
|
0.01B | | | | 0.15B | -0.04B | -0.28B | -0.43B | -0.11B | 0.01B | 0.29B | 0.04B | -0.03B | -0.02B | 0.23B | -0.26B | -0.03B | 0.03B | 0.38B | 0.21B | 0.37B | 0.51B | 1.21B | 0.49B | 0.35B | 0.19B | 0.48B | 0.10B | -0.10B | 0.07B | 0.29B | -0.01B | 0.08B | 0.03B | 0.40B | 0.17B |
|
Profit After Tax
|
0.05B | 0.15B | 0.20B | 0.05B | 0.08B | 0.00B | 1.42B | -1.07B | 3.20B | 0.04B | 0.86B | 0.14B | -0.05B | -0.04B | 0.77B | -0.59B | 0.32B | 0.13B | 1.11B | 0.73B | 1.21B | 1.39B | 3.60B | 1.58B | 1.12B | 0.58B | 0.45B | 0.08B | 0.18B | 0.17B | 0.39B | 0.03B | 0.12B | 0.02B | 1.23B | 0.47B |
|
Equity Income
|
-0.04B | | | | -0.01B | | | | | | | | | | | | | | | | | -0.02B | | | -0.23B | -0.02B | | | -0.08B | | | | | | | |
|
Income from Continuing Operations
|
-0.01B | | | | -0.43B | -0.00B | 1.29B | -1.07B | 0.51B | 0.04B | 0.86B | 0.14B | -0.05B | -0.04B | 0.77B | -0.59B | 0.32B | 0.13B | 1.11B | 0.73B | 1.21B | 1.39B | 3.60B | 1.58B | 1.12B | 0.58B | 0.45B | 0.08B | 0.18B | 0.17B | 0.39B | 0.03B | 0.12B | 0.02B | 1.23B | 0.47B |
|
Consolidated Net Income
|
0.03B | | | | 0.04B | -0.00B | 0.68B | 0.02B | 2.91B | 0.04B | 0.86B | 0.14B | -0.05B | -0.04B | 0.77B | -0.59B | 0.32B | 0.13B | 1.11B | 0.73B | 1.21B | 1.39B | 3.60B | 1.58B | 1.12B | 0.58B | 0.45B | 0.08B | 0.18B | 0.17B | 0.39B | 0.03B | 0.12B | 0.02B | 1.23B | 0.47B |
|
Income towards Parent Company
|
0.03B | | | | 0.04B | -0.00B | 0.68B | 0.02B | 2.91B | 0.04B | 0.86B | 0.14B | -0.05B | -0.04B | 0.77B | -0.59B | 0.32B | 0.13B | 1.11B | 0.73B | 1.21B | 1.39B | 3.60B | 1.58B | 1.12B | 0.58B | 0.45B | 0.08B | 0.18B | 0.17B | 0.39B | 0.03B | 0.12B | 0.02B | 1.23B | 0.47B |
|
Net Income towards Common Stockholders
|
0.03B | | | | 0.04B | -0.00B | 0.68B | 0.02B | 2.91B | 0.04B | 0.86B | 0.14B | -0.05B | -0.04B | 0.77B | -0.59B | 0.14B | 0.13B | 1.11B | 0.73B | 1.21B | 1.39B | 3.60B | 1.58B | 1.12B | 0.58B | 0.45B | 0.08B | 0.18B | 0.17B | 1.25B | 0.19B | 0.18B | 0.02B | 1.29B | 0.47B |
|
EPS (Basic)
|
7.69 | | | | 19.64 | 0.00 | 572.03 | 0.04 | 0.00B | 585.71 | 564.47 | 79.21 | -0.08 | -0.06 | 570.90 | -1.03 | 0.24 | 0.23 | 1.95 | 1.27 | 2.12 | 2.51 | 6.53 | 2.90 | 2.08 | 1.15 | 0.90 | 0.16 | 0.35 | 0.33 | 2.54 | 0.39 | 0.37 | 0.04 | 2.64 | 0.96 |
|
EPS (Weighted Average and Diluted)
|
0.04 | | | | 0.05 | 0.00 | 576.92 | 0.04 | 4.65 | 585.71 | 564.47 | 0.24 | -0.08 | -0.06 | 570.90 | -1.03 | 0.24 | 0.23 | 1.95 | 1.27 | 2.11 | 2.50 | 6.51 | 2.89 | 2.07 | 1.15 | 0.90 | 0.16 | 0.35 | 0.33 | 2.54 | 0.39 | 0.37 | 0.04 | 2.64 | 0.96 |
|
Shares Outstanding (Weighted Average)
|
0.00B | | | | 0.00B | 0.64B | 0.00B | 0.63B | 0.00B | 0.00B | 0.00B | 0.00B | 0.58B | 0.57B | 0.00B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.55B | 0.55B | 0.55B | 0.54B | 0.50B | 0.50B | 0.50B | 0.50B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B |
|
Shares Outstanding (Diluted Average)
|
0.84B | | | | 0.84B | 0.64B | 0.00B | 0.63B | 0.62B | 0.00B | 0.00B | 0.59B | 0.58B | 0.57B | 0.00B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.55B | 0.55B | 0.55B | 0.54B | 0.50B | 0.50B | 0.50B | 0.50B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B |
|
EBITDA
|
0.06B | | | | -0.21B | 0.57B | 0.00B | 0.84B | 0.55B | -0.14B | -0.16B | -0.07B | 0.04B | -0.07B | -0.13B | -0.07B | 0.60B | -0.05B | 1.17B | 0.65B | 1.28B | 1.56B | 3.36B | 1.35B | 1.24B | 0.58B | 0.52B | -0.00B | 0.27B | 0.06B | 0.44B | 0.15B | 5.36B | 0.04B | 1.41B | 0.45B |
|
Interest Expenses
|
-0.06B | | | | 0.09B | 0.12B | -0.13B | 0.14B | -0.14B | 0.12B | 0.14B | 0.15B | 0.14B | 0.13B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.25B | 0.11B | 0.13B | 0.14B | 0.19B | 0.17B | 0.20B | 0.21B | 0.21B | 0.18B | 0.16B | 0.18B | 0.20B | 0.18B | 0.15B | 0.17B |
|
Tax Rate
|
333.33% | | | | -56.04% | 97.67% | -27.21% | 28.91% | -26.37% | 22.64% | 25.52% | 22.10% | 38.46% | 31.37% | 23.50% | 31.02% | -11.27% | 15.82% | 25.50% | 22.35% | 23.66% | 26.72% | 25.21% | 23.53% | 24.00% | 25.10% | 51.52% | 54.19% | -120.00% | 31.25% | 42.52% | -108.33% | 41.58% | 59.57% | 24.46% | 26.37% |