|
Revenue
|
| 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.04B | 0.06B | 0.01B | 0.03B | 0.01B | 0.07B | 0.01B | 0.04B | 76.69B | 0.10B | 0.02B | 0.02B | 59.87B | 0.09B | 0.03B | 0.02B | 64.73B | 0.12B | 0.12B | 0.17B | 0.54B | 0.33B | 0.17B | 0.23B | 0.66B | 0.28B | 0.16B | 0.37B | 0.18B | 0.24B | 0.16B | 0.23B | 0.22B | 0.28B | 0.16B | 0.34B | 0.24B | 0.24B | 0.17B | 0.29B | 0.79B | 0.33B | 0.21B | 0.38B | 0.39B | 0.38B | 0.25B | 0.40B | 0.39B | 0.26B | 0.26B | 0.41B | 0.22B | 0.37B | 0.33B | 0.38B | 0.30B |
|
Cost of Revenue
|
| 0.01B | 0.01B | 0.02B | 0.05B | 0.01B | 0.02B | 0.02B | 0.06B | 0.01B | 0.01B | 0.02B | 0.49B | 0.01B | 0.02B | 0.02B | 0.49B | 0.01B | 0.02B | 0.02B | 0.61B | 0.01B | 0.02B | 0.02B | 0.56B | 0.10B | 0.14B | 0.19B | 0.25B | 0.14B | 0.20B | 0.54B | 0.22B | 0.12B | 0.29B | 0.42B | 0.19B | 0.12B | 0.17B | 0.17B | 0.67B | 0.12B | 0.27B | 0.17B | 0.61B | 0.13B | 0.34B | 0.58B | 0.85B | 0.17B | 0.31B | 0.30B | 0.30B | 0.19B | 0.49B | 0.77B | 0.97B | 0.21B | 0.54B | 0.36B | 1.20B | 0.28B | 0.59B | 0.25B |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.35B | 0.08B | 0.03B | 0.03B | 0.12B | 0.05B | 0.03B | 0.09B | -0.24B | 0.05B | 0.04B | 0.06B | 0.05B | -0.39B | 0.04B | 0.07B | 0.07B | -0.37B | 0.05B | -0.05B | 0.21B | -0.52B | 0.04B | 0.08B | 0.08B | 0.08B | 0.05B | -0.09B | -0.38B | -0.71B | 0.06B | -0.13B | 0.11B | 0.09B | 0.05B | -0.21B | 0.12B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | | |
|
Selling, General & Administrative
|
| -0.01B | -0.01B | -0.01B | -0.06B | -0.02B | -0.02B | -0.02B | -0.07B | -0.01B | -0.01B | -0.01B | -0.06B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B | -0.02B | -0.05B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.02B | 0.01B | -0.02B | -0.03B | -0.01B | 0.06B | -0.01B | -0.03B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.05B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.05B | -0.02B | -0.07B | -0.02B | -0.05B | -0.02B | -0.10B | -0.03B | -0.07B | -0.02B |
|
Other Operating Expenses
|
| 0.01B | -0.00B | -0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | | 0.02B | -0.00B | 0.03B | | 0.01B | 0.00B | 0.03B | -0.01B | 0.01B | 0.02B | -0.00B | 0.02B | -0.01B | 0.02B | -0.00B | 0.00B | -0.03B | -0.02B | -0.01B | 0.01B | 0.02B | 0.01B | 0.04B | 0.02B | 0.06B | 0.11B | 0.00B | -0.00B | -0.01B | 0.01B | -0.00B | 0.01B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | 0.01B | 0.00B | -0.00B | -0.01B | -0.01B | -0.00B | 0.03B | -0.02B | 0.02B | -0.02B | 0.02B | -0.00B | 0.01B | 0.00B |
|
Operating Expenses
|
| -0.01B | -0.01B | -0.01B | -0.06B | -0.02B | -0.02B | -0.02B | -0.07B | -0.01B | -0.01B | -0.01B | -0.06B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B | -0.02B | -0.05B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.02B | 0.01B | -0.02B | -0.03B | -0.01B | 0.06B | -0.01B | -0.03B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.05B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.05B | -0.02B | -0.07B | -0.02B | -0.05B | -0.02B | -0.10B | -0.03B | -0.07B | -0.02B |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.36B | 0.07B | 0.03B | 0.02B | 0.10B | 0.05B | 0.04B | 0.12B | -0.23B | -0.01B | 0.05B | 0.09B | 0.06B | -0.38B | 0.04B | 0.04B | 0.06B | 0.06B | 0.08B | 0.05B | 0.10B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.08B | 0.07B | 0.04B | 0.04B | 0.07B | 0.07B | 0.05B | 0.00B | 0.01B | 0.06B |
|
EBIT
|
| -0.03B | -0.09B | -0.03B | -0.10B | 0.01B | 0.01B | 0.00B | -0.07B | -0.00B | -0.05B | -0.01B | -0.04B | -0.00B | -0.08B | -76.38B | -0.14B | -0.01B | -0.02B | -59.63B | -0.09B | -0.04B | -0.01B | -64.32B | -0.13B | 0.03B | 0.04B | 0.36B | 0.07B | 0.03B | 0.02B | 0.10B | 0.05B | 0.04B | 0.12B | -0.23B | -0.01B | 0.05B | 0.09B | 0.06B | -0.38B | 0.04B | 0.04B | 0.06B | 0.06B | 0.08B | 0.05B | 0.10B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.08B | 0.07B | 0.04B | 0.04B | 0.07B | 0.07B | 0.05B | 0.00B | 0.01B | 0.06B |
|
Non Operating Investment Income
|
| | | | -0.00B | | | -0.00B | 0.00B | 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 | 0.00B | 0.00B | -0.00B | 0.04B | | | 0.01B | 0.04B | 0.00B | | -0.02B | -0.01B | -0.05B | | 0.00B | | | | -0.01B | | | | 0.01B | 0.00B | 0.00B | | 0.01B | -0.01B | 0.01B | | 0.00B | -0.00B | 0.01B | | 0.01B | -0.02B | 0.01B | | | | |
|
Interest & Investment Income
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | -0.01B | 0.02B | 0.06B | -0.03B | -0.01B | 0.01B | 0.02B | 0.05B | 0.03B | 0.05B | 0.01B | -0.00B | 0.01B | 0.01B | 0.04B | 0.01B | 0.00B |
|
Other Non Operating Income
|
| 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | -16.47B | 0.04B | 0.00B | -3.26B | -6.89B | -0.01B | 0.01B | 0.00B | -3.11B | 0.03B | -0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | -0.00B | 0.12B | 0.06B | -0.01B | -0.02B | -0.01B | 0.01B | 0.03B | 0.00B | 0.11B | 0.01B | 0.11B | -0.00B | -0.04B | 0.01B | -0.02B | -0.05B | 0.01B | -0.00B | 0.00B | -0.01B | -0.03B | 0.00B | 0.03B | -0.00B | 0.02B | 0.00B | -0.00B | -0.00B | | -0.00B |
|
Non Operating Income
|
| -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | 0.00B | -0.03B | -0.05B | -0.00B | -0.03B | -0.01B | -0.06B | -0.00B | -0.04B | -0.02B | -0.09B | -0.02B | -0.02B | -0.02B | -0.08B | -0.02B | -0.01B | -57.08B | -0.11B | -0.02B | -0.04B | -0.04B | 0.05B | -0.02B | 0.02B | -0.03B | 0.12B | -0.03B | -0.14B | -0.02B | 0.00B | -0.02B | 0.01B | -0.08B | -0.10B | -0.11B | -0.16B | -0.19B | 0.01B | -0.05B | 0.01B | -0.09B | -0.01B | 0.03B | -0.07B | -0.04B | -0.04B | -0.02B | -0.01B | -0.01B | 0.07B | 0.02B | -0.09B | -0.00B | -0.05B | 0.01B | -0.01B | -0.01B |
|
EBT
|
| -0.02B | -0.08B | -0.02B | -0.06B | 0.02B | 0.02B | 0.04B | -0.01B | 0.00B | -0.02B | 0.00B | 0.03B | 0.00B | -0.04B | -0.01B | -0.04B | 0.01B | -0.00B | 0.01B | 0.00B | -0.01B | 0.01B | -0.00B | -0.01B | 0.01B | -0.02B | -0.01B | 0.02B | 0.01B | 0.01B | -0.00B | 0.00B | 0.02B | -0.04B | -0.02B | -0.00B | 0.00B | 0.04B | -0.04B | 0.03B | -0.08B | -0.01B | 0.03B | 0.07B | 0.03B | 0.06B | 0.05B | 0.03B | 0.09B | 0.01B | 0.03B | 0.01B | 0.04B | 0.07B | 0.09B | 0.11B | 0.06B | -0.05B | 0.02B | -0.00B | 0.02B | -0.02B | 0.09B |
|
Tax Provisions
|
| -0.00B | 0.02B | 0.00B | -0.01B | 0.01B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.02B | 0.00B | 0.00B | -0.00B | -0.02B | 0.01B | -0.02B | 0.02B | -0.00B | -0.01B | -0.01B | -0.01B | -0.04B | -0.02B | -0.04B | -0.03B | 0.01B | | | | -0.04B | -0.01B | -0.08B | -0.01B | 0.06B | -0.00B | 0.02B | 0.00B | -0.00B | 0.00B |
|
Profit After Tax
|
| -0.02B | -0.05B | -0.02B | -0.04B | 0.02B | 0.01B | 0.03B | -0.00B | 0.00B | -0.01B | -0.00B | 0.03B | 0.00B | -0.03B | -0.01B | -0.03B | 0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.02B | -0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.02B | -0.03B | 0.01B | -0.05B | -0.07B | 0.02B | 0.05B | 0.02B | 0.02B | 0.04B | 0.06B | 0.07B | 0.02B | 0.02B | 0.00B | 0.02B | 0.05B | 0.08B | 0.08B | 0.05B | 0.01B | 0.02B | 0.02B | 0.02B | -0.02B | 0.05B |
|
Income from Non-Controlling Interests
|
0.02B | | | | -0.00B | | | | 0.01B | | | | -0.00B | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | -0.00B | 0.04B | -0.00B | 0.04B | -0.00B | 0.04B | -0.00B | -0.00B | 0.00B | 0.04B | -0.00B | 0.04B | 0.00B | -0.00B |
|
Income from Continuing Operations
|
| -0.02B | -0.10B | -0.03B | -0.05B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | -0.04B | 0.00B | 0.03B | 0.00B | -0.06B | -0.01B | -0.03B | 0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.00B | -0.02B | 0.00B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | -0.02B | -0.03B | -0.00B | 0.00B | 0.05B | -0.06B | 0.04B | -0.10B | -0.01B | 0.04B | 0.08B | 0.04B | 0.10B | 0.07B | 0.08B | 0.12B | -0.00B | 0.03B | 0.01B | 0.04B | 0.11B | 0.10B | 0.19B | 0.07B | -0.11B | 0.03B | -0.02B | 0.01B | -0.01B | 0.09B |
|
Consolidated Net Income
|
| -0.02B | -0.10B | -0.03B | -0.00B | 0.02B | 0.02B | 0.05B | -0.00B | 0.01B | -0.04B | 0.00B | -0.00B | -0.00B | 0.00B | | | 0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.00B | -0.02B | 0.00B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | -0.02B | -0.03B | -0.00B | 0.00B | 0.05B | -0.06B | 0.04B | -0.10B | -0.01B | 0.04B | 0.08B | 0.04B | 0.10B | 0.07B | 0.08B | 0.12B | -0.00B | 0.03B | 0.01B | 0.04B | 0.11B | 0.10B | 0.19B | 0.07B | -0.11B | 0.03B | -0.02B | 0.01B | -0.01B | 0.09B |
|
Income towards Parent Company
|
| -0.02B | -0.05B | -0.02B | -0.04B | 0.02B | 0.01B | 0.03B | -0.00B | 0.00B | -0.01B | -0.00B | 0.03B | 0.00B | -0.03B | -0.01B | -0.03B | 0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.00B | 0.00B | -0.01B | 0.00B | -0.02B | 0.01B | 0.02B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.02B | -0.03B | 0.01B | -0.06B | -0.01B | 0.02B | 0.05B | 0.02B | 0.02B | 0.04B | 0.06B | 0.06B | 0.02B | 0.02B | 0.00B | 0.02B | 0.05B | 0.08B | 0.03B | 0.05B | 0.01B | 0.02B | 0.17B | 0.02B | -0.02B | 0.05B |
|
Net Income towards Common Stockholders
|
| -0.02B | -0.05B | -0.02B | -0.04B | 0.02B | 0.01B | 0.03B | -0.00B | 0.00B | -0.01B | -0.00B | 0.03B | 0.00B | -0.03B | -0.01B | -0.03B | 0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.00B | 0.00B | -0.01B | 0.00B | -0.02B | 0.01B | 0.02B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.02B | -0.03B | 0.01B | -0.06B | -0.01B | 0.02B | 0.05B | 0.02B | 0.02B | 0.04B | 0.06B | 0.06B | 0.02B | 0.02B | 0.00B | 0.02B | 0.05B | 0.08B | 0.03B | 0.05B | 0.01B | 0.02B | 0.17B | 0.02B | -0.02B | 0.05B |
|
EPS (Basic)
|
| | | | -0.55 | 83.75 | 69.33 | 163.62 | -6.23 | 6.83 | -0.11 | -16.00 | 140.10 | 13.70 | -0.24 | -33.22 | -0.23 | 14.11 | 8.06 | 61.86 | -23.47 | -0.00B | 12.25 | 0.00B | -30.47 | 8.72 | -97.97 | 35.91 | 116.36 | 27.19 | 20.17 | -9.24 | 0.00B | | | 24.39 | -0.00B | | | -164.76 | 0.05 | | -65.01 | 0.00B | 0.02B | 0.00B | 91.87 | 0.00B | 0.00B | 0.00B | 114.24 | 134.96 | 0.00B | 0.00B | 276.93 | 0.00B | 90.55 | 283.63 | 57.02 | 0.00B | 0.46 | 0.00B | -0.11 | 0.00B |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 12.35 | 0.00B | -0.00B | | | | 0.00B | | | | 44.34 | | | | -0.00B | | | | | | | 0.00B | 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 |
|
Shares Outstanding (Weighted Average)
|
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 | 106.00 | 0.00B | 138.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 109.00 | | | 0.00B | 211.00 | | | 0.00B | 0.18B | | 0.00B | 170.00 | 3.00 | 156.00 | 0.00B | 618.00 | 0.00B | 575.00 | 0.00B | 0.00B | 982.00 | 167.07 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 735.00 | 0.36B | 181.00 | 0.16B | 70.00 |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | 91.00 | 105.00 | 0.00B | 136.00 | 140.00 | | | | 94.00 | | | | 0.00B | | | | 211.00 | | | | | | | 170.00 | 3.00 | 156.00 | 299.00 | 615.00 | 0.00B | 573.00 | 741.00 | 946.00 | 979.00 | 200.00 | 629.00 | 0.00B | 0.00B | 450.00 | 543.00 | 732.00 | | 180.00 | 5.00 | 70.00 |
|
EBITDA
|
| -0.03B | -0.09B | -0.03B | -0.10B | 0.01B | 0.01B | 0.00B | -0.07B | -0.00B | -0.05B | -0.01B | -0.04B | -0.00B | -0.08B | -76.38B | -0.14B | -0.02B | 0.02B | -0.07B | -0.09B | -0.11B | 0.02B | -0.15B | -0.13B | 0.03B | 0.04B | 0.36B | 0.07B | 0.04B | 0.11B | 0.10B | 0.09B | 0.06B | 0.12B | -0.23B | 0.05B | 0.05B | 0.09B | 0.06B | -0.38B | 0.04B | 0.04B | 0.06B | 0.06B | 0.08B | 0.05B | 0.10B | 0.04B | 0.09B | 0.20B | 0.33B | 0.11B | 0.09B | 0.08B | 0.07B | 0.04B | 0.09B | 0.07B | 0.07B | 0.05B | 0.00B | 0.01B | 0.06B |
|
Interest Expenses
|
| -0.01B | -0.01B | -0.01B | -0.04B | -0.02B | -0.01B | -0.04B | -0.06B | -0.01B | -0.03B | -0.01B | -0.07B | -0.01B | -0.04B | -76.37B | -0.10B | -0.02B | -0.02B | -59.64B | -0.09B | -0.03B | -0.02B | -64.32B | -0.12B | -0.03B | -0.04B | -0.11B | 0.17B | -0.02B | 0.03B | -0.03B | 0.05B | -0.03B | 0.01B | -0.07B | 0.01B | -0.04B | 0.03B | -0.12B | -0.13B | -0.12B | -0.17B | -0.21B | -0.00B | -0.05B | -0.02B | -0.12B | -0.15B | -0.03B | -0.05B | -0.02B | -0.04B | -0.03B | -0.06B | -0.12B | -0.12B | -0.02B | -0.08B | -0.00B | -0.06B | -0.02B | -0.02B | -0.03B |
|
Tax Rate
|
| 12.25% | -29.32% | -19.85% | 21.45% | 37.85% | -21.06% | -23.32% | 196.38% | -74.55% | -42.95% | -350.13% | 4.95% | 29.93% | -31.86% | -28.42% | 14.87% | 73.76% | -335.71% | -3.70% | -1,710.23% | 47.24% | -161.56% | 175.57% | -64.64% | 46.07% | 14.63% | -32.42% | 70.04% | 38.98% | -34.48% | -58.19% | -258.17% | 24.07% | 48.43% | -14.24% | -99.95% | -563.69% | -39.94% | -29.98% | -61.86% | -29.34% | 30.38% | -37.04% | -18.26% | -31.61% | -74.01% | -29.23% | -129.78% | -31.19% | 138.37% | | | | -56.05% | -15.33% | -72.11% | -21.44% | -120.74% | -19.54% | -1,987.75% | 20.89% | 8.22% | 0.07% |