|
Revenue
|
0.06B | 0.06B | 0.07B | 0.06B | 0.03B | 0.05B | 0.05B | 0.05B | 0.02B | 0.02B | 0.03B | 0.04B | 0.06B | 0.06B | 0.08B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.10B | 0.13B | 0.10B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.16B | 0.18B | 0.21B | 0.23B | 0.26B | 0.23B | 0.17B | 0.14B | 0.14B | 0.12B | 0.09B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.09B | 0.13B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.10B | 0.12B | 0.12B | 0.12B | 0.10B | 0.14B | 0.16B | 0.16B | 0.16B | 0.23B | 0.26B | 0.23B | 0.19B | 0.24B | 0.25B |
|
Cost of Revenue
|
0.04B | 0.06B | 0.06B | 0.05B | 0.03B | 0.05B | 0.04B | 0.04B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.05B | 0.07B | 0.06B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.08B | 0.10B | 0.08B | 0.06B | 0.07B | 0.09B | 0.09B | 0.10B | 0.12B | 0.14B | 0.17B | 0.19B | 0.21B | 0.20B | 0.15B | 0.13B | 0.11B | 0.09B | 0.08B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.11B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.12B | 0.14B | 0.14B | 0.14B | 0.20B | 0.21B | 0.18B | 0.16B | 0.19B | 0.20B |
|
Gross Profit
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | -0.02B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B |
|
Amortization - Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
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 | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 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 |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.03B | -0.03B | 0.01B | -0.01B | 0.02B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
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 | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 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 |
|
Operating Income
|
0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | -0.00B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B |
|
EBIT
|
0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | -0.00B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Interest & Investment 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other 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 | 0.00B | 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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
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 | 0.00B | 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 | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
EBT
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | -0.00B | -0.03B | -0.01B | -0.00B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B |
|
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 | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Profit After Tax
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | -0.00B | -0.03B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B |
|
Equity Income
|
-0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | -0.00B | -0.03B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B |
|
Consolidated Net Income
|
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 | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | -0.00B | -0.03B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B |
|
Income towards Parent Company
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | -0.00B | -0.03B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B |
|
Net Income towards Common Stockholders
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.15 | -0.00B | -0.00B | -0.00B | 0.04 | 0.00B | -0.00B | -0.00B | -0.00B | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | -0.00B | -0.03B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B |
|
EPS (Basic)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.05 | 0.17 | 0.29 | 0.18 | -0.05 | 0.05 | 0.15 | 0.17 | -0.01 | 0.32 | 0.45 | 0.44 | 0.13 | 0.46 | 0.90 | 0.85 | 608.51 | 0.24 | 0.59 | 0.86 | 684.20 | 0.74 | 1.07 | 0.97 | 620.72 | 0.82 | 1.32 | 1.19 | 1.33 | 1.33 | 1.75 | 1.11 | 0.45 | 0.31 | 1.09 | 2.08 | -0.14 | -1.91 | 0.07 | -0.44 | -0.46 | -0.05 | 0.36 | 0.60 | 0.61 | 0.68 | 0.82 | 0.79 | 0.14 | 0.50 | 0.30 | 0.56 | 0.99 | 0.16 | 0.95 | 0.41 | 0.90 | 0.59 | 1.36 | 2.07 | 2.31 | 1.65 | 2.57 | 2.22 |
|
EPS (Weighted Average and Diluted)
|
0.00B | 4.34 | 4.39 | 0.00B | 0.05 | 0.17 | 0.29 | 0.18 | -0.05 | 0.05 | 0.15 | 0.17 | -0.01 | 0.32 | 0.45 | 0.43 | 0.12 | 0.45 | 0.89 | 0.83 | 593.54 | 0.24 | 0.58 | 0.84 | 666.19 | 0.73 | 1.06 | 0.95 | 609.69 | 0.81 | 1.29 | 1.16 | 1.27 | 1.31 | 1.72 | 1.09 | 0.45 | 0.31 | 1.08 | 2.07 | -0.14 | -1.91 | 0.07 | -0.44 | -0.46 | -0.05 | 0.36 | 0.60 | 0.60 | 0.67 | 0.81 | 0.78 | 0.15 | 0.50 | 0.30 | 0.56 | 0.97 | 0.16 | 0.94 | 0.40 | 0.89 | 0.58 | 1.31 | 2.00 | 2.24 | 1.60 | 2.50 | 2.17 |
|
Shares Outstanding (Weighted Average)
|
800.00 | 220.00 | 420.00 | 560.00 | 0.01B | 0.01B | 390.00 | 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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
780.00 | 0.00B | 0.00B | 613.00 | 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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.01B | 5,111.00B | -5110.99B | 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 | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | -0.00B | -0.03B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Interest Expenses
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-20.06% | 38.35% | 35.27% | 37.27% | 4.59% | -27.50% | 36.02% | 42.54% | 56.51% | 35.83% | 33.97% | 38.78% | 40.08% | 35.63% | 37.52% | 38.87% | 43.16% | 36.10% | 34.91% | 39.54% | 39.17% | 28.29% | 29.81% | 32.80% | 36.74% | 30.94% | 33.40% | 32.91% | 37.33% | 33.68% | 33.54% | 29.88% | 32.45% | 34.80% | 34.83% | 41.18% | 27.16% | 26.40% | 27.15% | -63.39% | 5.84% | 1.71% | 118.04% | -77.82% | 22.68% | 84.89% | 19.97% | 14.98% | -43.11% | 25.93% | 24.56% | 20.87% | -172.31% | 23.29% | 69.64% | 24.75% | 0.15% | 29.79% | 26.45% | 52.87% | 29.21% | 30.33% | 25.05% | 24.25% | 18.80% | 24.29% | 1.01% | 22.57% |