|
Revenue
|
1.04B | 1.08B | 0.94B | 1.05B | 0.86B | 1.01B | 0.99B | 0.95B | 0.91B | 1.06B | 1.10B | 1.02B | 1.02B | 1.17B | 1.16B | 1.26B | 1.30B | 1.19B | 1.07B | 1.15B | 1.01B | 1.11B | 1.17B | 1.33B | 1.16B | 1.19B | 1.20B | 1.36B | 1.18B | 1.24B | 1.22B | 1.38B | 346.49B | 374.35B | 427.74B | -1165.47B | 0.64B | 0.69B | 1.01B | -2.39B | 398.10B | 416.65B | -818.26B | 6.39B | 2.27B | 2.46B | 2.49B | 2.17B | 1.79B | 1.84B | 1.80B | 1.73B | 1.74B | 1.76B | 1.88B | 1.87B | 1.76B | 1.91B | 1.98B |
|
Cost of Revenue
|
0.80B | 0.88B | 0.81B | 0.96B | 0.75B | 0.81B | 0.82B | 0.88B | 0.79B | 0.88B | 0.88B | 0.87B | 0.86B | 0.92B | 0.93B | 0.99B | 1.01B | 0.95B | 0.89B | 0.83B | 0.90B | 0.89B | 0.94B | 0.93B | 0.96B | 1.02B | 1.03B | 1.01B | 1.12B | 1.08B | 1.06B | 1.00B | 30.32B | 30.38B | 31.31B | -87.76B | 34.15B | 34.13B | 35.10B | -98.47B | 34.60B | 35.00B | 35.36B | -99.88B | 1.29B | 1.32B | 1.31B | 1.24B | 1.15B | 1.18B | 1.16B | 1.17B | 1.20B | 1.14B | 1.24B | 1.30B | 1.29B | 1.36B | 1.39B |
|
Gross Profit
|
0.26B | 0.22B | 0.15B | 0.12B | 0.14B | 0.21B | 0.19B | 0.11B | 0.15B | 0.21B | 0.25B | 0.19B | 0.20B | 0.27B | 0.26B | 0.37B | 0.32B | 0.28B | 0.22B | 0.22B | 0.15B | 0.26B | 0.26B | 0.28B | 0.24B | 0.22B | 0.22B | 0.21B | 0.16B | 0.22B | 0.23B | 0.15B | 2.26B | 5.65B | 6.43B | -13.63B | 8.12B | 10.26B | 9.77B | -26.76B | 12.49B | 15.91B | 20.54B | -46.35B | 0.98B | 1.14B | 1.18B | 0.93B | 0.63B | 0.66B | 0.65B | 0.56B | 0.54B | 0.62B | 0.63B | 0.57B | 0.47B | 0.55B | 0.59B |
|
Research & Development
|
-0.08B | -0.08B | -0.08B | -0.10B | -0.08B | -0.09B | -0.08B | -0.09B | -0.08B | -0.11B | -0.11B | -0.12B | -0.11B | -0.11B | -0.12B | -0.13B | -0.10B | -0.10B | -0.10B | 0.66B | -0.09B | -0.10B | -0.11B | 0.73B | -0.13B | -0.11B | -0.11B | 0.81B | -0.10B | -0.10B | -0.11B | 0.72B | -2.81B | -2.79B | -2.81B | 8.80B | -3.18B | -3.20B | -3.31B | 10.16B | -3.05B | -3.17B | -3.30B | 9.99B | -0.11B | -0.11B | -0.11B | 0.72B | -0.09B | -0.11B | -0.10B | 0.71B | -0.11B | -0.12B | -0.12B | 0.83B | -0.12B | -0.14B | -0.15B |
|
Share-based Compensation (IS)
|
| | | | 0.08B | 0.15B | | | 0.02B | 0.04B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.04B | | | | | |
|
Selling, General & Administrative
|
-0.03B | -0.03B | 0.06B | -0.00B | -0.03B | -0.03B | -0.02B | -105.43B | -0.03B | -0.03B | -0.03B | -148.92B | -0.03B | -0.03B | -0.03B | -0.00B | -0.03B | -0.03B | -0.03B | -0.00B | -0.03B | -0.05B | -0.06B | -0.00B | -0.03B | -0.03B | -0.03B | 0.24B | -0.03B | -0.04B | -0.05B | 0.27B | -1.24B | -1.25B | -1.34B | 4.01B | -1.54B | -1.54B | -1.61B | 4.93B | -1.81B | -1.90B | -2.12B | 6.11B | -0.08B | -0.09B | -0.08B | 0.54B | -0.07B | -0.06B | -0.05B | 0.41B | -0.05B | -0.06B | -0.06B | 0.39B | -0.05B | -0.05B | -0.06B |
|
Other Operating Expenses
|
| | | | 0.00B | 0.00B | -0.09B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.02B | 0.00B | -0.01B | 0.00B | -0.03B | -0.00B | 0.00B | 0.00B | -0.01B | -3.74B | 0.00B | 0.01B | 0.01B | -48.81B | 0.03B | 0.06B | 0.04B | -126.20B | -32.94B | 1.69B | 1.21B | -133.45B | 1.01B | -67546.51B | 2.87B | -140345.01B | 1.06B | 1.61B | -108821.92B | -146435.45B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.02B | -83786.96B | 0.02B | 0.01B | 0.01B | -26.06B | 0.01B | 0.01B | 0.02B |
|
Operating Expenses
|
-0.11B | -0.11B | -0.02B | -0.10B | -0.10B | -0.11B | -0.10B | -105.52B | -0.12B | -0.14B | -0.14B | -149.05B | -0.14B | -0.14B | -0.15B | -0.13B | -0.14B | -0.13B | -0.13B | 0.66B | -0.12B | -0.15B | -0.16B | 0.73B | -0.16B | -0.14B | -0.14B | 1.05B | -0.13B | -0.14B | -0.15B | 1.00B | -4.04B | -4.04B | -4.16B | 12.81B | -4.73B | -4.74B | -4.93B | 15.10B | -4.86B | -5.07B | -5.42B | 16.10B | -0.19B | -0.20B | -0.19B | 1.26B | -0.16B | -0.16B | -0.16B | 1.12B | -0.16B | -0.18B | -0.18B | 1.22B | -0.17B | -0.19B | -0.21B |
|
Operating Income
|
0.13B | 0.09B | 0.01B | -0.06B | 0.01B | 0.07B | -0.02B | -0.03B | 0.01B | 0.04B | 0.08B | 0.01B | 0.03B | 0.10B | 0.06B | 0.17B | 0.14B | 0.13B | 0.03B | 0.06B | -0.00B | 0.08B | 0.05B | 0.07B | 0.04B | 0.06B | 0.05B | 0.06B | 0.03B | 0.11B | 0.08B | -0.02B | -1.60B | 1.76B | 2.51B | -2.51B | 3.41B | 5.85B | 7.13B | -15.61B | 7.62B | 11.31B | 15.14B | -32.21B | 0.80B | 0.96B | 0.99B | 0.75B | 0.48B | 0.51B | 0.48B | 0.39B | 0.37B | 0.43B | 0.44B | 0.37B | 0.30B | 0.35B | 0.37B |
|
EBIT
|
0.13B | 0.09B | 0.01B | -0.06B | 0.01B | 0.07B | -0.02B | -0.03B | 0.01B | 0.04B | 0.08B | 0.01B | 0.03B | 0.10B | 0.06B | 0.17B | 0.14B | 0.13B | 0.03B | 0.06B | -0.00B | 0.08B | 0.05B | 0.07B | 0.04B | 0.06B | 0.05B | 0.06B | 0.03B | 0.11B | 0.08B | -0.02B | -1.60B | 1.76B | 2.51B | -2.51B | 3.41B | 5.85B | 7.13B | -15.61B | 7.62B | 11.31B | 15.14B | -32.21B | 0.80B | 0.96B | 0.99B | 0.75B | 0.48B | 0.51B | 0.48B | 0.39B | 0.37B | 0.43B | 0.44B | 0.37B | 0.30B | 0.35B | 0.37B |
|
Non Operating Investment Income
|
0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.01B | 0.08B | -0.29B | | | | | -0.01B | -0.03B | -0.02B | -0.03B | -0.01B | -0.04B | -0.02B | -0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | | | | | | | | 0.24B | 0.25B | | 0.25B | 0.22B | 0.14B | -0.58B | 0.12B | 0.15B | 0.15B | -0.40B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Other Non Operating Income
|
-0.00B | -0.00B | -0.00B | -0.00B | 0.03B | 0.02B | 0.04B | 0.05B | -0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.03B | 0.01B | 0.04B | -0.01B | 0.02B | 0.01B | 0.00B | 0.01B | -0.00B | 0.02B | 0.00B | 0.01B | -0.01B | 0.01B | -0.00B | -0.03B | -0.02B | 1.04B | -0.27B | 0.07B | -0.80B | -1.22B | 0.48B | -1.15B | 1.89B | 1.78B | 0.84B | 0.44B | -3.02B | 0.09B | -0.07B | -0.05B | -0.01B | 0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | 0.04B | -0.03B | -0.02B | -0.02B | 0.04B |
|
EBT
|
0.13B | 0.09B | 0.01B | -0.05B | 0.01B | 0.08B | -0.02B | -0.06B | 0.02B | 0.05B | 0.09B | 0.01B | 0.04B | 0.11B | 0.06B | 0.12B | 0.15B | 0.13B | 0.03B | 0.03B | 0.01B | 0.08B | 0.06B | 0.00B | 0.06B | 0.07B | 0.08B | -0.08B | 0.05B | 0.13B | 0.10B | -0.19B | -0.87B | 2.77B | 3.52B | -4.88B | 4.30B | 6.60B | 7.76B | -17.92B | 8.14B | 11.95B | 15.86B | -34.13B | 0.82B | 0.99B | 1.03B | 0.68B | 0.53B | 0.56B | 0.53B | 0.35B | 0.42B | 0.48B | 0.48B | 0.30B | 0.33B | 0.38B | 0.40B |
|
Tax Provisions
|
-0.02B | -0.01B | -0.00B | -0.00B | -0.01B | -0.02B | -0.04B | -0.00B | -0.04B | -0.00B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | -0.07B | -0.02B | -0.02B | -0.00B | 0.07B | 0.38B | -0.01B | -0.01B | 0.03B | | 0.01B | -0.01B | 0.05B | | | | -0.91B | | 0.44B | -0.04B | -0.19B | | 0.41B | -0.20B | 0.46B | -1.09B | -1.33B | -2.10B | 4.81B | -0.13B | -0.14B | -0.16B | 1.02B | -0.09B | -0.08B | -0.08B | 0.51B | -0.07B | -0.08B | -0.07B | 0.48B | -0.05B | -0.04B | |
|
Profit After Tax
|
0.17B | 0.11B | 0.04B | 0.01B | 0.04B | 0.10B | 0.06B | 0.02B | 0.26B | 0.06B | 0.13B | 0.04B | 0.04B | 0.13B | 0.10B | 0.20B | 0.15B | 0.17B | 0.04B | 0.05B | 0.00B | 0.06B | 0.06B | 0.01B | 0.03B | 0.07B | 0.09B | 0.02B | 0.06B | 0.07B | 0.03B | -0.05B | -0.35B | 1.14B | 1.98B | -2.62B | 0.82B | 6.66B | 9.21B | -15.95B | 10.98B | 13.19B | 19.45B | -41.81B | 0.85B | 0.87B | 1.07B | 0.28B | 0.63B | 0.60B | 0.59B | 0.12B | 0.41B | 0.51B | 0.51B | 0.09B | 0.28B | 0.33B | 0.49B |
|
Equity Income
|
| | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 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 | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | 0.00B | -0.85B | 0.00B | 0.00B | 0.00B | 1.77B | 0.88B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.02B |
|
Net Income - Minority
|
0.00B | 0.00B | 0.00B | 0.09B | -0.00B | 0.02B | -0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.02B | -0.02B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | 0.02B | 0.02B | 0.02B | 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 |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | 12.49B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | -0.00B | -0.10B | -12.66B | -41.79B | -49.75B | 101.72B | -36.00B | -25.68B | -31.81B | 95.06B | -32.50B | -21.11B | -3.30B | 59.76B | | | | | | | | | 6.64B | 8.34B | -0.16B | -14.21B | -0.85B | 0.82B | | | | | |
|
Income from Continuing Operations
|
0.15B | 0.10B | 0.01B | -0.05B | 0.02B | 0.09B | 0.02B | -0.05B | 0.05B | 0.05B | 0.11B | 0.03B | 0.05B | 0.13B | 0.08B | 0.19B | 0.17B | 0.15B | 0.03B | -0.04B | -0.38B | 0.09B | 0.07B | -0.03B | 0.06B | 0.06B | 0.09B | -0.13B | 0.05B | 0.13B | 0.10B | 0.72B | -0.87B | 2.33B | 3.56B | -4.68B | 4.30B | 6.19B | 7.96B | -18.39B | 9.24B | 13.27B | 17.96B | -38.94B | 0.95B | 1.13B | 1.19B | -0.34B | 0.62B | 0.65B | 0.62B | -0.17B | 0.49B | 0.56B | 0.54B | -0.18B | 0.38B | 0.43B | 0.40B |
|
Consolidated Net Income
|
0.15B | 0.10B | 0.01B | -0.05B | 0.02B | 0.09B | 0.02B | -0.05B | 0.05B | 0.05B | 0.11B | 0.03B | 0.05B | 0.13B | 0.08B | 0.19B | 0.17B | 0.15B | 0.03B | -0.04B | -0.38B | 0.09B | 0.07B | -0.03B | 0.06B | 0.06B | 0.09B | -0.13B | 0.05B | 0.13B | 0.10B | 0.72B | -0.87B | 2.33B | 3.56B | -4.68B | 4.30B | 6.19B | 7.96B | -18.39B | 9.24B | 13.27B | 17.96B | -38.94B | 0.95B | 1.13B | 1.19B | -0.34B | 0.62B | 0.65B | 0.62B | -0.17B | 0.49B | 0.56B | 0.54B | -0.18B | 0.38B | 0.43B | 0.40B |
|
Income towards Parent Company
|
0.15B | 0.11B | 0.01B | 0.04B | 7.14B | 0.09B | 6.91B | 6.84B | 0.28B | 7.03B | 7.00B | 7.06B | 7.10B | 7.05B | 7.18B | 7.93B | 7.97B | 7.14B | 6.93B | 6.90B | 6.95B | 6.73B | 6.86B | 6.82B | 6.94B | 7.02B | 7.05B | 7.08B | 7.38B | 7.07B | 6.92B | 6.69B | 6.80B | 2.49B | 6.57B | 6.79B | 2.21B | 7.01B | 7.53B | 8.28B | 8.90B | 8.59B | 9.25B | 10.11B | 10.81B | 9.64B | 10.38B | 10.70B | 11.70B | 10.65B | 11.05B | 11.30B | 12.04B | 11.01B | 11.42B | 11.71B | 11.89B | 10.93B | 12.07B |
|
Net Income towards Common Stockholders
|
0.15B | 0.11B | 0.01B | 0.04B | 7.14B | 0.09B | 6.91B | 6.84B | 0.28B | 7.03B | 7.00B | 7.06B | 7.10B | 7.05B | 7.18B | 7.93B | 7.97B | 7.14B | 6.93B | 6.90B | 6.95B | 6.73B | 6.86B | 6.82B | 6.94B | 7.02B | 7.05B | 7.08B | 7.38B | 7.07B | 6.92B | 6.69B | 6.80B | 2.49B | 6.57B | 6.79B | 2.21B | 7.01B | 7.53B | 8.28B | 8.90B | 8.59B | 9.25B | 10.11B | 10.81B | 9.64B | 10.38B | 10.70B | 11.70B | 10.65B | 11.05B | 11.30B | 12.04B | 11.01B | 11.42B | 11.71B | 11.89B | 10.93B | 12.07B |
|
EPS (Basic)
|
| | | 0.00 | 0.55 | 0.01 | 0.53 | 0.52 | 0.02 | 0.54 | 0.54 | 0.55 | 0.56 | 0.56 | 0.57 | 0.62 | 0.63 | 0.56 | 0.54 | 0.54 | 0.54 | 0.53 | 0.54 | 0.54 | 0.55 | 0.56 | 0.56 | 0.56 | 0.58 | 0.56 | 0.55 | 0.53 | 0.55 | 0.20 | 0.53 | 0.58 | 0.19 | 0.60 | 0.64 | 0.71 | 0.72 | 0.69 | 0.74 | 0.81 | 0.87 | 0.77 | 0.83 | 0.86 | 0.94 | 0.85 | 0.88 | 0.90 | 0.96 | 0.88 | 0.91 | 0.93 | 0.95 | 0.88 | 0.96 |
|
EPS (Weighted Average and Diluted)
|
| | | 70.94 | | | | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 13.08B | 12.99B | 13.08B | 13.08B | 13.08B | 13.08B | 12.95B | 12.95B | 12.95B | 12.69B | 12.69B | 12.69B | 12.69B | 12.73B | 12.73B | 12.73B | 12.73B | 12.76B | 12.76B | 12.76B | 12.62B | 12.62B | 12.62B | 12.62B | 12.62B | 12.62B | 12.62B | 12.62B | 12.62B | 12.42B | 12.42B | 12.42B | 11.72B | 11.72B | 11.72B | 11.72B | 11.72B | 12.42B | 12.42B | 12.42B | 12.42B | 12.48B | 12.48B | 12.48B | 12.48B | 12.50B | 12.50B | 12.50B | 12.50B | 12.53B | 12.53B | 12.53B | 12.53B | 12.56B | 12.48B | 12.56B |
|
Shares Outstanding (Diluted Average)
|
| | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.13B | 0.09B | 0.01B | -0.06B | 0.09B | 0.04B | -0.08B | -0.02B | 0.05B | 0.01B | -0.08B | 0.43B | 0.17B | 0.00B | -0.05B | 0.50B | -0.00B | -0.16B | 0.05B | 0.47B | -0.02B | -0.03B | -0.07B | -0.02B | -0.10B | 0.05B | -0.04B | -0.17B | 2.80B | 5.06B | -0.27B | -2.89B | 3.71B | 1.68B | 2.53B | 1.62B | 2.48B | 9.23B | 10.40B | 14.72B | 13.44B | 9.93B | 16.98B | -32.21B | 0.77B | 0.60B | 1.04B | 0.62B | 0.65B | 0.51B | 0.73B | 0.30B | 0.59B | 0.47B | 0.38B | 0.30B | 0.37B | -0.59B | 0.80B |
|
Interest Expenses
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.03B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.05B | -0.00B | -0.01B | -0.00B | 0.03B | -0.01B | -0.01B | -0.01B | 0.07B | -0.02B | -0.02B | -0.02B | 0.14B | -0.02B | -0.02B | -0.02B | 0.16B | -0.73B | -0.77B | -0.77B | 2.37B | -0.63B | -0.54B | -0.49B | 1.73B | -0.41B | -0.48B | -0.57B | 1.53B | -0.02B | -0.02B | -0.01B | 0.11B | -0.01B | -0.01B | -0.01B | 0.09B | -0.01B | -0.01B | -0.02B | 0.09B | -0.01B | -0.01B | -0.02B |
|
Tax Rate
|
| | | 2.96% | | | | 7.49% | | | | | | | | | | | | | | | | | | 19.01% | | | | | | | | 15.99% | | 3.99% | | 6.19% | | | | | | | | | | | | | | | | | | | | | |