|
Revenue
|
0.05B | 0.05B | 0.06B | 0.08B | 0.09B | 0.10B | 0.11B | 0.14B | 142.43 | 0.15B | 169,508.96B | 0.63B | 211,316.54B | 0.17B | 0.22B | 0.19B | 0.16B | 0.01B | 0.28B | 335,794.31B | 0.40B | 0.47B | 0.51B | 0.52B | 0.60B | 0.64B | 0.66B | 0.62B | 560,012.11B | 552,284.50B | 567.10 | 573.55 | 618.39 | 654.90 |
|
Gross Profit
|
0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.08B | 0.08B | -26608.58B | -0.02B | -25734.51B | 141,093.29B | 0.52B | 211,316.48B | 0.03B | -59064.26B | 0.12B | 0.03B | 0.00 | 0.08B | 219,960.51B | 0.27B | 0.34B | 0.38B | 0.38B | 0.46B | 0.48B | 0.49B | 0.46B | 263.70 | 259.11 | 262.06 | 254.40 | 275.82 | 294.67 |
|
Research & Development
|
| | | | | | | | | | | | | -0.00B | | | -0.01B | -0.01B | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | 0.07B | | | 0.00B | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 12.30 | 0.01B | 0.01B | 0.02B | 12.87 |
|
Selling, General & Administrative
|
-0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -19.28 | -0.02B | -0.02B | -0.02B | -0.07B | -30.07 | -27.47 | -31.91 | -38.36 | -0.02B | -0.02B | -0.07B | -38.38 | -0.05B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.05B | -36.96 | -37.67 | -37.43 | -33.72 | -37.96 | -41.04 |
|
Other Operating Expenses
|
-0.02B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -10.93 | -0.00B | -0.01B | -0.00B | -0.01B | -1.22 | -8.28 | -8.90 | -19.43 | -0.01B | -0.00B | -0.03B | -9.16 | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.00B | -0.02B | -19.08 | -16.92 | -15.66 | -19.23 | -19.62 | -17.55 |
|
Operating Expenses
|
-0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -19.28 | -0.02B | -0.02B | -0.02B | -0.07B | -30.07 | -0.03B | -31.91 | -38.36 | -0.03B | -0.01B | -0.07B | -38.38 | -0.05B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -1.76B | -0.05B | -36.96 | -37.67 | -1.58B | -33.72 | -37.96 | -41.04 |
|
Operating Income
|
0.05B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.10B | -26608.58B | -0.01B | -25734.49B | 141,093.31B | 0.59B | 211,316.48B | 0.05B | -59064.26B | 0.12B | 0.06B | 0.01B | 0.15B | 219,960.51B | 0.31B | 0.40B | 0.44B | 0.44B | 0.52B | 0.54B | 2.25B | 0.51B | 300.66 | 296.78 | 1.58B | 288.12 | 313.78 | 335.71 |
|
EBIT
|
0.05B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.10B | -26608.58B | -0.01B | -25734.49B | 141,093.31B | 0.59B | 211,316.48B | 0.05B | -59064.26B | 0.12B | 0.06B | 0.01B | 0.15B | 219,960.51B | 0.31B | 0.40B | 0.44B | 0.44B | 0.52B | 0.54B | 2.25B | 0.51B | 300.66 | 296.78 | 1.58B | 288.12 | 313.78 | 335.71 |
|
Interest & Investment Income
|
| | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.07B | 66.83 | 0.08B | 84.64 | 0.10B | 81.88 | 61.34 | 86.06 | 0.09B | 0.07B | 0.01B | 0.12B | 154.40 | 0.18B | 0.23B | 0.25B | 0.26B | 0.30B | 0.33B | 0.36B | 0.35B | 351.32 | 346.03 | 376.77 | 393.04 | 425.56 | 467.10 |
|
EBT
|
-0.02B | 0.00B | -0.00B | -0.00B | 0.01B | 0.02B | 0.03B | 0.05B | 65.08 | 0.05B | 0.07B | 0.09B | 49.82 | 31.12 | 66.86 | 0.07B | 0.04B | 0.11B | -0.27B | -145.29 | -0.06B | -0.10B | 0.03B | 0.06B | 0.09B | 0.10B | 0.15B | 0.10B | 119.95 | 125.77 | 125.41 | 111.51 | 124.35 | 139.07 |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | -0.07B | | | | -0.08B | | | |
|
Profit After Tax
|
-0.02B | -0.00B | -0.00B | -0.00B | 0.01B | 0.02B | 0.02B | 80.17 | 47.05 | 43.89 | 48.32 | 0.06B | 33.92 | 23.64 | 44.90 | 0.06B | 0.03B | 0.10B | -0.24B | -246.92 | -0.06B | -0.10B | -100.06 | 0.04B | 0.06B | 0.08B | 0.13B | 0.08B | 0.10B | 97.91 | 108.23 | 90.57 | 105.65 | 117.79 |
|
Equity Income
|
| | | 0.09 | 0.00B | -0.00B | 0.00B | -0.03 | | 0.13 | 0.00B | 0.00B | -0.29 | -0.28 | -0.20 | -0.56 | 0.00B | -0.00B | 1.76 | 1.86 | -0.00B | -0.00B | 0.68 | -0.00B | 0.16 | -0.00B | -0.00B | 0.00B | -0.08 | 0.07 | 0.02 | 0.07 | -0.09 | -0.22 |
|
Income from Continuing Operations
|
-0.02B | 0.00B | -0.00B | -0.00B | 0.01B | 0.02B | 0.03B | 0.05B | 65.08 | 0.05B | 0.07B | 0.09B | 49.82 | 31.12 | 66.86 | 0.07B | 0.04B | 0.11B | -0.27B | -145.29 | -0.06B | -0.10B | 0.03B | 0.06B | 0.09B | 0.10B | 0.22B | 0.10B | 119.95 | 125.77 | 0.08B | 111.51 | 124.35 | 139.07 |
|
Consolidated Net Income
|
-0.02B | 0.00B | -0.00B | -0.00B | 0.01B | 0.02B | 0.03B | 0.05B | 65.08 | 0.05B | 0.07B | 0.09B | 49.82 | 31.12 | 66.86 | 0.07B | 0.04B | 0.11B | -0.27B | -145.29 | -0.06B | -0.10B | 0.03B | 0.06B | 0.09B | 0.10B | 0.22B | 0.10B | 119.95 | 3.44 | 6.30 | 4.06 | 5.78 | 8.89 |
|
Income towards Parent Company
|
-0.02B | -0.00B | -0.00B | -0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | 0.04B | 0.05B | 0.06B | 0.04B | 0.02B | 0.05B | 0.06B | 0.03B | 0.10B | -0.24B | -0.14B | -0.06B | -0.10B | 0.01B | 0.04B | 0.06B | 0.08B | 0.13B | 0.08B | 0.10B | 0.10B | -0.50B | 0.09B | 5.78 | 8.89 |
|
Net Income towards Common Stockholders
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 40.95 | 49.53 | 49.53 | 51.00 | 0.21B | 36.24 | 30.09 | 55.51 | 65.37 | 33.47 | -28.96 | 25.44 | 6.04 | -0.06B | -0.10B | 0.01B | 0.04B | 0.06B | 0.08B | 0.13B | 0.08B | 0.10B | 0.10B | -0.50B | 0.09B | 5.78 | 8.89 |
|
EBITDA
|
0.05B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.10B | -26608.58B | -0.01B | -25734.49B | 141,093.31B | 0.59B | 211,316.48B | 0.05B | -59064.26B | 0.12B | 0.06B | 0.01B | 0.15B | 219,960.51B | 0.31B | 0.40B | 0.44B | 0.44B | 0.52B | 0.54B | 2.25B | 0.51B | 300.66 | 296.78 | 1.58B | 288.12 | 313.78 | 335.71 |
|
Interest Expenses
|
-0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -19.73 | -0.02B | -20.12 | -25.56 | -0.09B | -37.17 | -13.82 | -15.73 | -15.47 | -0.02B | -0.03B | -0.11B | -123.38 | -0.14B | -0.19B | 1.16B | -0.18B | -0.22B | -0.22B | -0.19B | -0.18B | -162.21 | -161.76 | -177.16 | -185.04 | -192.36 | -210.07 |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | -0.61 | | | | | | | | | -48.33 | | | | -0.07B | | | |