|
Revenue
|
0.03B | 0.04B | 0.05B | 0.07B | 0.07B | 0.08B | 0.08B | 0.11B | 0.10B | 0.11B | 0.12B | 0.15B | 0.12B | 0.15B | 0.18B | 0.21B | 0.20B | 0.25B | 0.32B | 0.38B | 0.35B | 0.43B | 0.46B | 0.48B | 0.40B | 0.43B | 0.47B | 0.47B | 0.32B | 0.39B | 0.47B | 0.51B | 0.46B | 0.57B | 0.61B | 0.62B | 0.48B | 0.45B | 0.45B | 0.01B | 0.00B | 0.00B | 1.30B | -0.09B | 395.50B | 0.44B | 0.00B | | 0.00B | 444,798.00B | 0.00B |
|
Gross Profit
|
0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.09B | 0.11B | 0.14B | 0.16B | 0.15B | 0.19B | 0.24B | 0.28B | 0.24B | 0.29B | 0.32B | 0.34B | 0.40B | 0.33B | 0.34B | 0.34B | 0.22B | 0.28B | 0.36B | 0.37B | 0.31B | 0.42B | 0.47B | 0.46B | 0.36B | 0.33B | 0.34B | | 0.00B | 0.00B | 1.19B | | 291.87B | -114231.56B | 0.00B | | 0.00B | 444,797.89B | -131.40B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.01B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 90.68B | 92.94B | 0.08B | 0.07B | 80.73B | 0.07B | 80.41B | 0.08B | 76.02B | 0.08B | 77.91B |
|
Selling, General & Administrative
|
0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | -0.04B | 34.27B | 24.14B | 0.02B | 0.04B | 24.59B | 0.03B | 27.30B | 0.02B | 25.91B | 0.01B | 9.47B |
|
Other Operating Expenses
|
0.02B | 0.00B | 0.00B | 0.02B | -0.04B | -0.01B | | | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.10B | 0.09B | 0.11B | 0.14B | 0.16B | 0.17B | 0.20B | 0.22B | 0.22B | 0.27B | 0.19B | 0.20B | 0.21B | 0.17B | 0.18B | 0.18B | 0.23B | 0.22B | 0.25B | 0.24B | 0.28B | 0.23B | 0.22B | 0.21B | 0.23B | 192.35B | 199.70B | 0.20B | 0.24B | 190.45B | 0.20B | 215.45B | 0.24B | 184.61B | 0.21B | 237.59B |
|
Operating Expenses
|
0.04B | 0.07B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 0.15B | 0.14B | 0.17B | 0.20B | 0.23B | 0.24B | 0.27B | 0.30B | 0.30B | 0.28B | 0.28B | 0.30B | 0.32B | 0.27B | 0.28B | 0.30B | 0.33B | 0.35B | 0.38B | 0.39B | 0.43B | 0.38B | 0.36B | 0.33B | 0.29B | 317.29B | 316.79B | 0.31B | 0.34B | 295.76B | 0.30B | 323.16B | 0.34B | 286.55B | 0.30B | 324.96B |
|
Operating Income
|
-0.02B | -0.04B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.03B | 0.04B | 0.06B | 0.06B | 0.09B | 0.12B | 0.15B | 0.11B | 0.15B | 0.16B | 0.18B | 0.12B | 0.15B | 0.17B | 0.15B | 0.06B | 0.11B | 0.16B | 0.18B | 0.11B | 0.19B | 0.21B | 0.18B | 0.10B | 0.09B | 0.12B | | 0.00B | 0.00B | 0.35B | | 99.74B | 0.14B | 0.00B | | 0.00B | 145,570.00B | 0.00B |
|
EBIT
|
-0.02B | -0.04B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.03B | 0.04B | 0.06B | 0.06B | 0.09B | 0.12B | 0.15B | 0.11B | 0.15B | 0.16B | 0.18B | 0.12B | 0.15B | 0.17B | 0.15B | 0.06B | 0.11B | 0.16B | 0.18B | 0.11B | 0.19B | 0.21B | 0.18B | 0.10B | 0.09B | 0.12B | 0.12B | 0.00B | 0.00B | 0.35B | 0.25B | 99.74B | 0.14B | 0.00B | 0.03B | 0.00B | 145,570.00B | 0.00B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.02B | -0.02B | -0.01B | 0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | -0.02B | -0.01B | -0.02B | 2.68B | 11.36B | -0.02B | 0.02B | -18.61B | 0.01B | 6.70B | 0.00B | 13.75B | 0.02B | 123.69B |
|
Non Operating Income
|
-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 | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | | | | | | | | | | | | | | | |
|
EBT
|
-0.02B | -0.03B | -0.01B | 0.02B | 0.05B | -0.02B | -0.01B | 0.01B | -0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.06B | 0.09B | 0.12B | 0.15B | 0.12B | 0.17B | 0.20B | 0.18B | 0.17B | 0.13B | 0.18B | 0.13B | 0.07B | 0.24B | 0.06B | 0.01B | 0.06B | 0.13B | 0.21B | 0.15B | -0.06B | 0.05B | 0.00B | 0.14B | 126.33B | 109.62B | 0.11B | 0.16B | 76.16B | 0.15B | 164.93B | 0.03B | 132.41B | 0.16B | 280.76B |
|
Tax Provisions
|
-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 | -0.01B | -0.02B | -0.02B | 0.02B | -0.02B | -0.03B | 0.04B | -0.01B | -0.02B | -0.03B | -0.03B | -0.03B | -0.02B | -0.04B | -0.03B | -0.01B | -0.01B | -0.05B | -0.03B | -0.05B | -0.01B | -0.02B | -0.02B | -0.02B | 0.02B | | 0.03B | 0.07B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | | 0.03B |
|
Profit After Tax
|
0.02B | -0.04B | -0.01B | 0.02B | 0.05B | -0.02B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.07B | 0.10B | 0.13B | 0.10B | 0.14B | 0.17B | 0.17B | 0.15B | 0.10B | 0.15B | 0.09B | 0.05B | 0.20B | 0.03B | 0.03B | 0.05B | 0.08B | 0.18B | 0.10B | -0.07B | 0.03B | -0.02B | 0.16B | 126.31B | 109.62B | 0.08B | 0.09B | 76.13B | 0.11B | 164.89B | 0.01B | 132.39B | 0.13B | 280.74B |
|
Equity Income
|
| | | | | | | | -0.00B | 0.00B | | | | | | | | | | | -0.00B | | | 0.00B | -0.00B | | | | | | -0.00B | 0.01B | | | 0.00B | -0.00B | | | | -0.02B | | | | 0.01B | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | 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 | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.02B | -0.00B | 0.00B | 0.00B | 0.02B | 0.56B | 0.26B | 0.00B | 0.00B | 0.55B | 0.00B | 0.55B | 0.00B | 0.33B | 0.00B | 0.87B |
|
Income from Continuing Operations
|
-0.02B | -0.03B | -0.01B | 0.02B | 0.05B | -0.02B | -0.01B | 0.00B | -0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.07B | 0.11B | 0.14B | 0.13B | 0.14B | 0.19B | 0.17B | 0.20B | 0.19B | 0.15B | 0.21B | 0.16B | 0.08B | 0.28B | 0.09B | 0.01B | 0.08B | 0.17B | 0.24B | 0.19B | -0.05B | 0.06B | 0.02B | 0.16B | 126.31B | 109.62B | 0.08B | 0.09B | 76.13B | 0.11B | 164.89B | 0.01B | 132.39B | 0.16B | 280.74B |
|
Consolidated Net Income
|
-0.02B | -0.03B | -0.01B | 0.02B | 0.05B | -0.02B | -0.01B | 0.00B | -0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.07B | 0.11B | 0.14B | 0.13B | 0.14B | 0.19B | 0.17B | 0.20B | 0.19B | 0.15B | 0.21B | 0.16B | 0.08B | 0.28B | 0.09B | 0.01B | 0.08B | 0.17B | 0.24B | 0.19B | -0.05B | 0.06B | 0.02B | 0.16B | 126.31B | 109.62B | 0.08B | 0.09B | 76.13B | 0.11B | 164.89B | 0.01B | 132.39B | 0.16B | 280.74B |
|
Income towards Parent Company
|
-0.02B | -0.03B | -0.01B | 0.02B | 0.05B | -0.02B | -0.01B | 0.00B | -0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.07B | 0.11B | 0.14B | 0.13B | 0.14B | 0.19B | 0.17B | 0.20B | 0.19B | 0.15B | 0.21B | 0.16B | 0.08B | 0.28B | 0.09B | 0.01B | 0.08B | 0.17B | 0.24B | 0.19B | -0.05B | 0.06B | 0.02B | 0.16B | 126.31B | 109.62B | 0.08B | 0.09B | 76.13B | 0.11B | 164.89B | 0.01B | 132.39B | 0.16B | 280.74B |
|
Net Income towards Common Stockholders
|
-0.02B | -0.03B | -0.01B | 0.02B | 0.05B | -0.02B | -0.01B | 0.00B | -0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.07B | 0.11B | 0.14B | 0.13B | 0.00B | 0.19B | 0.17B | 0.20B | 0.00B | 0.15B | 0.21B | 0.16B | 0.08B | 0.28B | 0.09B | 0.01B | 0.08B | 0.17B | 0.24B | 0.19B | -0.05B | 0.06B | 0.02B | 0.16B | 126.31B | 109.62B | 0.08B | 0.09B | 76.13B | 0.11B | 164.89B | 0.01B | 132.39B | 0.16B | 280.74B |
|
EPS (Basic)
|
| | | 0.14 | | | | 0.03 | | | | 0.10 | | 0.00B | | 0.20 | | 0.00B | | 0.59 | 225.19 | | | 0.88 | 230.28 | | | 0.69 | | 0.00B | 0.00B | 0.05 | | 0.00B | 0.00B | 836.00 | | | 0.00B | | | | 0.00B | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | 0.14 | | | | 0.03 | | | | 0.10 | | 0.00B | | 0.19 | | 0.00B | | 0.58 | 225.19 | | | 0.84 | 233.77 | | | 0.69 | | 0.00B | 0.00B | 0.05 | | 0.00B | 0.00B | 830.94 | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 0.15B | | | | 0.19B | | | | 0.21B | | 150.00 | | 0.21B | | 550.00 | | 0.22B | 440.00 | | | 0.22B | 670.00 | | | 0.23B | | 0.00B | 0.00B | 0.23B | | 570.00 | 0.00B | 0.00B | | | 240.00 | | | | 0.00B | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 0.15B | | | | 0.19B | | | | 0.22B | | 150.00 | | 0.22B | | 540.00 | | 0.23B | 440.00 | | | 0.23B | 660.00 | | | 0.23B | | 0.00B | 0.00B | 0.23B | | 570.00 | 0.00B | 0.00B | | | 240.00 | | | | 0.00B | | | | | | | | |
|
EBITDA
|
-0.02B | -0.04B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.02B | 0.01B | 0.06B | 0.08B | 0.07B | 0.10B | 0.14B | 0.16B | 0.13B | 0.17B | 0.19B | 0.19B | 0.14B | 0.17B | 0.20B | 0.18B | 0.08B | 0.14B | 0.19B | 0.21B | 0.16B | 0.23B | 0.26B | 0.23B | 0.15B | 0.13B | 0.14B | 0.12B | 0.00B | 0.00B | 0.35B | 0.25B | 99.74B | 0.16B | 0.00B | 0.03B | 0.00B | 145,570.00B | 0.00B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.06B | | | -0.02B | -0.02B | | | | -0.02B | | | | 0.09B | | | | | | | |
|
Tax Rate
|
1.26 | 1.26 | 1.26 | 2.23 | 1.20 | -4.64 | -5.44 | 37.52 | -0.16 | 9.07 | -6.75 | -5.75 | 7.11 | -6.85 | 5.68 | 0.13 | -19.53 | -18.28 | -17.95 | 11.60 | -15.64 | -15.16 | 18.49 | -8.22 | -12.28 | -20.48 | -17.64 | -24.72 | -23.36 | -17.07 | -47.27 | -110.70 | -23.39 | -36.68 | -14.73 | -31.28 | 19.31 | -37.61 | -693.33 | -13.70 | 0.02 | | 24.68 | 45.49 | 0.03 | 23.40 | 0.02 | 71.18 | 0.02 | | 0.01 |