|
Revenue
|
2.05B | 4.63B | 2.48B | 11.33B | 3.28B | 6.54B | 3.37B | 3.48B | 3.49B | 3.72B | 2.97B | 10.98B | 3.52B | 3.49B | 3.62B | 11.35B | 3.77B | 3.69B | 3.72B | 4.05B | 3.94B | 4.18B | 4.26B | 3.96B | 3.86B | 3.88B | 3.65B | 3.81B | 3.53B | 3.68B | 3.79B | 3.82B | 3.68B | 3.85B | 3.93B | 4.09B | 3.90B | 3.85B | 3.74B | -9.60B | 3.86B | 3.81B | 3.83B | 1.85B | 3.74B | 3.78B | 3.98B | 2.14B | 3.70B | 3.68B | 3.64B | 3.73B | 3.55B | 3.41B | 3.25B | 3.28B | 3.43B | 3.28B | 3.35B | 3.47B | 3.37B | 3.23B | 3.34B | 9.18B | 3.07B | 3.10B | 2.87B |
|
Cost of Revenue
|
0.01B | 0.01B | 0.01B | 0.03B | 0.13B | 0.01B | 0.14B | 0.10B | 0.17B | | 0.23B | 0.27B | 0.24B | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.38B | 0.37B | 0.37B | -0.68B | 0.34B | 0.38B | 0.42B | -0.72B | 0.29B | 0.30B | 0.35B | -0.02B | 0.25B | 0.22B | 0.27B | 0.28B | 0.26B | 0.21B | 0.23B | 0.29B | 0.25B | 0.21B | 0.23B | 0.42B | 0.25B | 0.21B | 0.27B | 0.43B | 0.23B | 0.19B | 0.26B |
|
Gross Profit
|
2.04B | 4.62B | | | 3.16B | 6.52B | 3.22B | 3.39B | 3.32B | | 2.74B | 10.70B | 3.28B | | | 11.21B | | | | 3.89B | | | | 3.79B | | | | | | | | 3.82B | | | | | 3.52B | 3.48B | 3.36B | -8.91B | 3.52B | 3.43B | 3.41B | 2.58B | 3.45B | 3.48B | 3.63B | 2.17B | 3.45B | 3.46B | 3.37B | 3.45B | 3.30B | 3.20B | 3.02B | 2.99B | 3.18B | 3.07B | 3.12B | 3.06B | 3.12B | 3.02B | 3.08B | 8.75B | 2.85B | 2.91B | 2.61B |
|
Research & Development
|
-0.04B | -0.04B | -0.05B | -0.20B | -0.05B | -0.05B | -54.23 | -0.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 8.95B | | | | | | | | | | | | 2.12B | | | | 2.23B | | | | 2.29B | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
-0.09B | -0.09B | -0.10B | 8.52B | 0.02B | -0.11B | 0.08B | -0.49B | 0.09B | 0.09B | 0.07B | 0.28B | 0.09B | 0.09B | 0.09B | 2.22B | 0.10B | 0.10B | 0.10B | 2.33B | 0.10B | 0.11B | 0.12B | 2.40B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | -0.33B | 0.05B | 0.05B | 0.05B | 0.20B | 0.04B | 0.04B | 0.02B | 2.07B | 0.04B | 0.04B | 0.04B | 0.01B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.10B | 0.02B | 0.02B | 0.03B | 0.09B | 0.02B | 0.03B | 0.02B |
|
Operating Income
|
0.40B | 0.43B | 0.50B | -1490251.37B | 0.42B | 0.56B | 0.54B | 1.80B | 0.55B | 0.62B | 0.49B | 0.32B | 0.44B | 0.36B | 0.26B | 0.50B | 0.37B | 0.49B | 0.50B | 0.07B | 0.24B | 0.53B | 0.52B | 0.25B | 0.37B | 1.16B | 0.42B | 0.16B | 0.34B | 1.19B | 0.38B | 0.02B | 0.36B | 0.38B | 0.35B | 0.02B | 0.30B | 0.32B | 0.27B | 0.01B | 0.29B | 0.28B | 0.25B | 0.01B | 0.25B | 0.29B | 0.30B | 0.01B | 0.34B | 0.35B | 0.34B | 0.01B | 0.36B | 0.37B | 0.35B | 0.01B | 0.39B | 0.35B | 0.38B | 1.10B | 0.38B | 0.39B | 0.39B | 1.09B | 0.00B | 0.00B | 0.03B |
|
EBIT
|
0.40B | 0.43B | 0.50B | -1490251.37B | 0.42B | 0.56B | 0.54B | 1.80B | 0.55B | 0.62B | 0.49B | 0.32B | 0.44B | 0.36B | 0.26B | 0.50B | 0.37B | 0.49B | 0.50B | 0.07B | 0.24B | 0.53B | 0.52B | 0.25B | 0.37B | 1.16B | 0.42B | 0.16B | 0.34B | 1.19B | 0.38B | 0.02B | 0.36B | 0.38B | 0.35B | 0.02B | 0.30B | 0.32B | 0.27B | 0.01B | 0.29B | 0.28B | 0.25B | 0.01B | 0.25B | 0.29B | 0.30B | 0.01B | 0.34B | 0.35B | 0.34B | 0.01B | 0.36B | 0.37B | 0.35B | 0.01B | 0.39B | 0.35B | 0.38B | 1.10B | 0.38B | 0.39B | 0.39B | 1.09B | 0.00B | 0.00B | 0.03B |
|
Non Operating Investment Income
|
| | 0.10B | 0.09B | | | 1.28 | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.03B | 0.03B | 0.03B | 0.16B | 0.11B | 0.04B | 43.17 | 0.19B | 0.24B | 0.08B | 0.06B | 0.36B | 0.06B | 0.05B | 0.03B | 0.28B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.01B | 0.30B | 0.02B | 0.03B | 0.14B | 0.05B | 0.02B | 0.03B | 0.24B | 0.05B | 0.03B | 0.09B | -0.10B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.06B | 0.04B | 0.09B | 0.02B | 0.26B | 0.05B | 0.03B | 0.02B | 0.37B | 0.03B | 0.03B | 0.03B |
|
Other Non Operating Income
|
-0.04B | -0.10B | | | -0.00B | -0.02B | | | | | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.15B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.06B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.05B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.02B | 0.01B |
|
EBT
|
0.30B | 0.32B | 0.46B | 1.42B | 0.40B | 0.52B | 1.43B | 1.61B | 0.69B | 0.61B | 0.46B | 0.25B | 0.35B | 0.27B | 0.15B | 0.59B | 0.39B | 0.53B | 0.39B | 0.36B | 0.31B | 0.59B | 0.65B | 1.22B | 0.51B | 1.08B | 0.48B | 1.27B | 0.61B | 1.08B | 0.39B | 0.01B | 0.63B | 0.66B | 0.89B | 0.01B | 0.85B | 1.08B | 1.16B | 0.01B | 0.42B | 0.30B | 0.29B | 0.01B | 0.31B | 0.45B | 0.44B | 0.01B | 0.44B | 0.52B | 0.31B | 0.01B | 0.27B | 0.32B | 0.27B | 0.01B | 0.33B | 0.34B | 0.30B | 1.03B | 0.33B | 0.35B | 0.27B | 1.06B | 0.00B | 0.00B | -0.12B |
|
Tax Provisions
|
-0.08B | -0.07B | -0.12B | -0.32B | 0.09B | 0.14B | -97.92 | -0.36B | 0.21B | 0.16B | 0.10B | 0.08B | -0.07B | 0.06B | 0.02B | 0.11B | 0.07B | 0.12B | 0.09B | 0.09B | 0.06B | 0.11B | 0.13B | 0.13B | 0.11B | 0.11B | 0.15B | 0.10B | 0.14B | 0.06B | 0.10B | 0.08B | 0.12B | 0.11B | 0.19B | 0.24B | 0.20B | 0.23B | 0.22B | -0.10B | 0.08B | 0.08B | 0.06B | -0.20B | 0.05B | 0.10B | 0.11B | -0.07B | 0.12B | 0.12B | 0.08B | 0.07B | 0.09B | 0.12B | 0.09B | -0.06B | 0.09B | 0.08B | 0.07B | 0.22B | 0.06B | 0.09B | 0.06B | 0.14B | 0.10B | 0.11B | 0.00B |
|
Profit After Tax
|
0.23B | 0.24B | 0.34B | 1.16B | 0.30B | 0.39B | 1.07B | 0.44B | 0.48B | 0.43B | 0.36B | 0.17B | 0.27B | 0.10B | 0.16B | 0.48B | 0.32B | 0.42B | 0.45B | 0.28B | 0.25B | 0.48B | 0.52B | 0.95B | 0.40B | 0.81B | 0.33B | 0.96B | 0.48B | 0.85B | 0.29B | 0.01B | 0.51B | 0.55B | 0.70B | 0.01B | 0.34B | 0.85B | 0.94B | 0.01B | 0.33B | 0.22B | 0.23B | 0.01B | 0.26B | 0.35B | 0.33B | 0.01B | 0.51B | 0.71B | 0.64B | 0.01B | 0.18B | 0.21B | 0.18B | 0.01B | 0.24B | 0.26B | 0.23B | 0.80B | 0.27B | 0.26B | 0.21B | 0.92B | 0.00B | 0.00B | -0.12B |
|
Equity Income
|
0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.07B | 0.01B | 0.00B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | | | | 0.12B | 0.10B | -0.38B | | | -0.00B | 0.06B | 0.09B | | -0.04B | 0.33B | 0.00B | | 0.07B | -0.13B | | | | -0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B |
|
Net Income - Minority
|
| | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.60B | | | | -38.47B | -37.27B | -37.71B | -39.29B | -7.31B | -7.28B | | | | | | | -5.93B | | -5.07B | | -5.31B | | -5.17B | | | | | |
|
Income from Non-Controlling Interests
|
| | | | -0.03B | -0.01B | | 0.95B | -0.00B | 0.98B | 1.00B | 0.94B | -0.01B | -0.02B | -0.00B | -0.03B | -0.01B | 0.00B | -0.00B | -0.03B | -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 | 0.06B | -0.00B | -0.00B | 0.02B | -0.01B | -0.00B | -0.00B | 0.00B | -0.02B | -0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.03B | -0.04B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.08B | 0.09B | -0.01B |
|
Income from Continuing Operations
|
0.38B | 0.39B | 0.58B | 1.74B | 0.30B | 0.39B | 1.43B | 1.97B | 0.48B | 0.45B | 0.36B | 0.17B | 0.42B | 0.21B | 0.13B | 0.48B | 0.32B | 0.41B | 0.30B | 0.28B | 0.25B | 0.48B | 0.52B | 1.09B | 0.40B | 0.98B | 0.33B | 1.17B | 0.48B | 1.02B | 0.29B | -0.06B | 0.51B | 0.55B | 0.70B | -0.23B | 0.65B | 0.85B | 0.94B | 0.11B | 0.33B | 0.22B | 0.23B | 0.21B | 0.26B | 0.35B | 0.33B | 0.08B | 0.32B | 0.39B | 0.23B | -0.06B | 0.18B | 0.21B | 0.18B | 0.07B | 0.24B | 0.26B | 0.23B | 0.80B | 0.27B | 0.26B | 0.21B | 0.92B | -0.10B | -0.11B | -0.12B |
|
Consolidated Net Income
|
0.38B | 0.39B | 0.58B | 1.74B | 0.30B | 0.39B | 1.43B | 1.97B | 0.48B | 0.45B | 0.36B | 0.17B | -0.01B | -0.11B | 0.01B | -0.02B | 0.01B | 0.41B | 0.16B | 0.28B | 0.25B | 0.48B | 0.52B | 1.09B | 0.40B | 0.98B | 0.33B | 1.17B | 0.48B | 1.02B | 0.29B | -0.06B | 0.51B | 0.55B | 0.70B | -0.23B | 0.65B | 0.85B | 0.94B | 0.11B | 0.33B | 0.22B | 0.23B | 0.21B | 0.26B | 0.35B | 0.33B | 0.08B | 0.32B | 0.39B | 0.23B | -0.06B | 0.18B | 0.21B | 0.18B | 0.07B | 0.24B | 0.26B | 0.23B | 0.80B | 0.27B | 0.26B | 0.21B | 0.92B | -0.10B | -0.11B | -0.12B |
|
Income towards Parent Company
|
0.38B | 0.39B | 0.58B | 1.90B | 0.33B | 0.39B | 1.43B | 1.97B | 0.49B | 0.45B | 0.36B | 0.17B | 0.27B | 0.12B | 0.16B | 0.48B | 0.33B | 0.42B | 0.45B | 0.30B | 0.25B | 0.48B | 0.52B | 0.46B | 0.40B | 0.36B | 0.33B | 2.70B | 0.48B | 0.25B | 0.29B | 0.42B | 0.51B | 0.55B | 0.70B | 0.53B | 0.65B | 0.85B | 0.92B | 0.43B | 0.34B | 0.23B | 0.23B | -0.02B | 0.26B | 0.35B | 0.32B | 0.34B | 0.50B | 0.68B | 0.68B | 0.25B | 0.18B | 0.20B | 0.18B | 0.16B | 0.23B | 0.25B | 0.23B | 0.13B | 0.27B | 0.25B | 0.20B | 0.21B | 0.25B | 0.06B | -0.11B |
|
Net Income towards Common Stockholders
|
0.23B | 0.39B | 0.58B | 1.90B | 0.33B | 0.39B | 1.43B | 1.97B | 0.49B | 0.45B | 0.36B | 0.17B | 0.27B | 0.12B | 0.16B | 0.48B | 0.33B | 0.42B | 0.45B | 0.30B | 0.25B | 0.48B | 0.52B | 0.46B | 0.40B | 0.36B | 0.33B | 2.70B | 0.48B | 0.25B | 0.29B | 0.42B | 0.51B | 0.55B | 0.70B | 0.53B | 0.65B | 0.85B | 0.92B | 0.43B | 0.34B | 0.23B | 0.23B | -0.02B | 0.26B | 0.35B | 0.32B | 0.34B | 0.50B | 0.68B | 0.62 | 0.65 | 0.18B | 0.20B | 0.79 | 0.71 | 0.23B | 0.25B | 0.23B | 0.13B | 0.27B | 0.25B | 0.20B | 0.21B | 0.25B | 0.06B | -0.11B |
|
EPS (Basic)
|
| | 0.12B | 2.90 | 0.07B | | 6.04 | 6.21 | 0.07B | | 5.12 | 2.85 | 0.06B | 0.02B | 0.02B | 5.64 | 0.07B | 0.05B | -1.01 | 11.98 | | 0.07B | 0.58 | 0.09B | 0.07B | 0.05B | 0.52 | 0.52B | 0.07B | 0.03B | 4.11 | 0.12B | 0.00B | -0.00B | 9.96 | 18.05 | 0.07B | 11.93 | 12.99 | 29.61 | 0.04B | 0.03B | 1.84 | -9.26 | 0.06B | 0.04B | 0.04B | 0.09B | 0.00B | 0.36B | 0.12 | 0.11 | 0.19B | 0.12B | | 0.23 | | 0.10B | | 0.04B | 0.15B | 0.09B | 0.06B | 0.05B | | | -0.12B |
|
EPS (Weighted Average and Diluted)
|
| | 0.13B | 2.88 | 0.07B | | 5.88 | 5.48 | 0.07B | | 5.30 | 2.35 | 0.06B | 0.02B | | 5.53 | 0.07B | 0.05B | 4.23 | 6.50 | 0.07B | 0.07B | 7.32 | 6.41 | 0.07B | 0.05B | 0.07B | 0.52B | | | | 0.12B | | | | | | | | | | | 0.07B | -9.26 | 0.06B | 0.04B | | 0.22B | 0.58B | 0.36B | 0.25 | 0.21 | 0.19B | 0.12B | 0.30 | 0.23 | 0.15B | 0.10B | | 0.04B | 0.15B | 0.09B | 0.06B | 0.05B | 0.17B | 0.04B | -0.12B |
|
Shares Outstanding (Weighted Average)
|
| | 4.65 | | 5.00 | | 4.28 | 0.00B | 7.05 | | | 0.00B | 4.39 | 7.20 | 7.99 | 0.07 | 4.71 | 7.89 | | 3.82 | | 6.96 | 7.32 | 5.39 | 5.70 | 6.66 | 4.51 | 5.19 | 6.76 | 8.03 | 4.11 | 3.62 | 7.25 | 8.71 | 5.99 | | 9.19 | 7.56 | 2.27 | | 7.93 | 7.59 | 3.16 | | 4.63 | 8.17 | 8.32 | 3.66 | 0.87 | 1.91 | 5.09 | 6.08 | 0.95 | 1.71 | | 3.03 | | 2.40 | | 3.76 | 1.72 | 2.62 | 3.40 | 4.26 | | | 0.98 |
|
Shares Outstanding (Diluted Average)
|
| | 4.58 | | 4.88 | | 4.21 | | 6.75 | | | 0.02 | 4.29 | 6.94 | | | 4.71 | 7.89 | 6.39 | | 3.56 | 6.96 | 7.32 | | 5.70 | 6.66 | 4.51 | 5.19 | | | | 3.62 | | | | | | | | | | | 3.16 | | 4.61 | 8.17 | | 1.56 | 0.87 | 1.91 | 2.46 | 3.05 | 0.95 | 1.67 | 2.64 | 3.03 | 1.50 | 2.40 | | 3.75 | 1.72 | 2.61 | 3.39 | 4.24 | 1.52 | 1.68 | 0.98 |
|
EBITDA
|
0.40B | 0.43B | 0.50B | -1490251.37B | 0.42B | 0.56B | 0.54B | 1.80B | 0.55B | 0.62B | 0.49B | 0.32B | 0.44B | 0.36B | 0.26B | 0.50B | 0.37B | 0.49B | 0.50B | 0.07B | 0.24B | 0.53B | 0.52B | 0.25B | 0.37B | 1.16B | 0.42B | 0.16B | 0.34B | 1.19B | 0.38B | 0.02B | 0.36B | 0.38B | 0.35B | 0.02B | 0.30B | 0.32B | 0.27B | 0.01B | 0.29B | 0.28B | 0.25B | 0.01B | 0.25B | 0.29B | 0.30B | 0.01B | 0.34B | 0.35B | 0.34B | 0.01B | 0.36B | 0.37B | 0.35B | 0.01B | 0.39B | 0.35B | 0.38B | 1.10B | 0.38B | 0.39B | 0.39B | 1.09B | 0.00B | 0.00B | 0.03B |
|
Interest Expenses
|
| | | 1.12B | -0.13B | 0.11B | 0.09B | -0.70B | -0.09B | 0.08B | -0.07B | 0.20B | -0.10B | -0.10B | -0.10B | 0.08B | -0.14B | -0.15B | -0.09B | 0.07B | -0.08B | -0.11B | -0.10B | 0.07B | -0.08B | -0.08B | -0.08B | 0.53B | -0.07B | -0.06B | -0.08B | 0.49B | -0.08B | -0.12B | 0.07B | 0.12B | -0.08B | -0.09B | -0.09B | -0.34B | -0.09B | -0.09B | -0.09B | -0.37B | -0.09B | -0.08B | -0.10B | 0.59B | -0.07B | -0.14B | -0.08B | 0.55B | -0.08B | -0.08B | -0.07B | 0.55B | -0.10B | -0.10B | -0.09B | -0.33B | -0.09B | -0.08B | -0.15B | -0.35B | -0.08B | -0.10B | -0.08B |
|
Tax Rate
|
-25.17% | -23.01% | -26.54% | -22.26% | 23.98% | 26.14% | 0.00% | -22.34% | 30.13% | 26.45% | 22.01% | 31.36% | -21.42% | 21.29% | 10.48% | 19.31% | 19.05% | 22.12% | 23.12% | 23.49% | 19.62% | 18.15% | 20.24% | 10.90% | 20.94% | 9.90% | 31.19% | 7.59% | 22.26% | 5.89% | 25.29% | 572.00% | 19.43% | 17.09% | 21.02% | 1,658.04% | 23.55% | 21.39% | 19.36% | -917.81% | 20.13% | 26.66% | 21.46% | -1,944.08% | 16.93% | 21.24% | 24.16% | -903.00% | 26.87% | 23.70% | 26.62% | 610.34% | 32.62% | 35.91% | 32.22% | -695.41% | 28.13% | 22.69% | 22.95% | 21.79% | 17.88% | 26.77% | 23.18% | 13.31% | 2,434.36% | 8,058.67% | -1.76% |