|
Revenue
|
2,504.00M | 5,810.00M | | 7,400.00M | | 462.00M |
|
Cost of Revenue
|
1,535.00M | 2,238.00M | | 3,872.00M | | 3,272.00M |
|
Gross Profit
|
969.00M | 3,572.00M | | 3,528.00M | | 2,716.00M |
|
Research & Development
|
-90.00M | | | | | |
|
Restructuring Costs
|
-70.00M | | | | | |
|
Operating Expenses
|
-160.00M | | | | | |
|
Operating Income
|
621.00M | 2,982.00M | | 2,791.00M | | 2,362.00M |
|
EBIT
|
621.00M | 2,982.00M | | 2,791.00M | | 2,362.00M |
|
Non Operating Investment Income
|
80.00M | 326.00M | | 269.00M | | 205.00M |
|
Interest & Investment Income
|
12.00M | 31.00M | | 174.00M | | 95.00M |
|
Non Operating Income
|
118.00M | | | -37.00M | | 52.00M |
|
EBT
|
503.00M | 2,927.00M | | 2,828.00M | | 2,310.00M |
|
Tax Provisions
|
-221.00M | -824.00M | | -284.00M | | -146.00M |
|
Profit After Tax
|
342.00M | 1,679.00M | | 3,112.00M | | 1,972.00M |
|
Net Income - Minority
|
| | -26.00M | -771.00M | -759.00M | |
|
Income from Continuing Operations
|
724.00M | 3,751.00M | | 3,112.00M | | 2,456.00M |
|
Consolidated Net Income
|
724.00M | 3,751.00M | | 3,112.00M | | 2,456.00M |
|
Income towards Parent Company
|
317.00M | 1,640.00M | -26.00M | 2,341.00M | -759.00M | 1,937.00M |
|
Net Income towards Common Stockholders
|
317.00M | 1,640.00M | -26.00M | 2,341.00M | -759.00M | 1,937.00M |
|
EPS (Basic)
|
| | -0.03M | | -0.74M | |
|
EPS (Weighted Average and Diluted)
|
| | -0.03M | | -0.75M | |
|
Shares Outstanding (Weighted Average)
|
| | 917.00 | | 0.00M | |
|
Shares Outstanding (Diluted Average)
|
| | 911.00 | | 0.00M | |
|
EBITDA
|
621.00M | 2,982.00M | | 2,791.00M | | 2,362.00M |
|
Interest Expenses
|
-130.00M | -86.00M | | -137.00M | | -147.00M |
|
Tax Rate
|
-43.94% | -28.15% | | -10.04% | | -6.32% |