|
Revenue
|
| 0.40B | 0.40B | 0.41B | 0.41B | 0.38B | 0.06B | 0.35B | 2.53B | 0.40B | 0.42B | 0.41B | 3.25B | 0.46B | 0.48B | 0.45B | 3.71B | 0.50B | 0.54B | 0.55B | 0.92B | 0.90B | 0.91B | 0.91B | 18.32B | 0.93B | 0.87B | 0.92B | 20.39B |
|
Cost of Revenue
|
| 0.06B | 0.06B | 0.06B | 0.91B | 0.06B | 0.05B | 0.06B | 1.88B | 0.14B | 0.14B | 0.14B | 2.38B | 0.13B | 0.13B | 0.12B | 2.70B | 0.15B | 0.15B | 0.15B | 0.34B | 0.34B | 0.33B | 0.34B | 14.67B | 0.35B | 0.30B | 0.34B | 15.88B |
|
Gross Profit
|
| 0.34B | 0.35B | 0.34B | -0.50B | 0.32B | | 0.29B | 0.66B | 0.26B | 0.27B | 0.28B | 0.88B | 0.33B | 0.35B | 0.33B | 1.01B | 0.35B | 0.39B | 0.41B | 0.58B | 0.56B | 0.58B | 0.57B | 3.65B | 0.57B | 0.56B | 0.58B | 4.51B |
|
Selling, General & Administrative
|
| -0.01B | -0.01B | -0.01B | -0.08B | -0.01B | -0.01B | -0.01B | -0.09B | -0.01B | -0.01B | -0.01B | -0.11B | -0.02B | -0.02B | -0.02B | -0.10B | -0.02B | -0.02B | -0.02B | 0.12B | -0.02B | -0.02B | -0.02B | -0.35B | -0.02B | -0.02B | -0.02B | -0.37B |
|
Restructuring Costs
|
| 0.46B | -0.96B | 0.58B | 0.33B | 0.39B | 0.27B | -0.22B | 0.18B | -0.76B | 0.37B | 0.65B | -0.71B | 0.44B | 0.38B | 0.49B | -0.19B | 0.90B | 0.06B | 0.65B | -0.45B | 0.09B | 0.18B | 0.04B | -0.44B | 0.19B | 0.10B | 0.34B | -0.36B |
|
Operating Expenses
|
| 0.45B | -0.97B | 0.57B | 0.25B | 0.39B | 0.26B | -0.23B | 0.09B | -0.77B | 0.36B | 0.64B | -0.83B | 0.42B | 0.36B | 0.48B | -0.28B | 0.88B | 0.04B | 0.64B | -0.33B | 0.07B | 0.16B | 0.02B | -0.79B | 0.17B | 0.08B | 0.32B | -0.73B |
|
Operating Income
|
| -0.10B | 0.26B | -0.23B | -0.75B | -0.07B | 0.19B | 0.52B | 0.57B | 1.03B | 0.26B | -0.36B | 1.70B | -0.09B | 0.33B | -0.14B | 1.29B | -0.53B | 0.37B | -0.23B | 0.91B | 0.49B | 0.56B | 0.56B | 4.44B | 0.41B | 0.54B | 0.26B | 5.24B |
|
EBIT
|
| -0.10B | 0.26B | -0.23B | -0.75B | -0.07B | 0.19B | 0.52B | 0.57B | 1.03B | 0.26B | -0.36B | 1.70B | -0.09B | 0.33B | -0.14B | 1.29B | -0.53B | 0.37B | -0.23B | 0.91B | 0.49B | 0.56B | 0.56B | 4.44B | 0.41B | 0.54B | 0.26B | 5.24B |
|
Other Non Operating Income
|
| 0.00B | -0.00B | -0.00B | -0.05B | 0.00B | -0.02B | -0.01B | -0.07B | -0.01B | -0.01B | 0.02B | 0.08B | 0.10B | -0.02B | -0.04B | -0.06B | | 0.01B | -0.01B | 0.03B | -0.02B | -0.01B | 0.02B | -0.10B | -0.00B | 0.07B | -0.03B | |
|
Non Operating Income
|
| 0.01B | 0.01B | -0.04B | -0.14B | -0.21B | -0.01B | -0.01B | 0.45B | 0.03B | 0.16B | -0.03B | | 0.06B | | 0.01B | 0.01B | 0.01B | 0.02B | -0.00B | -0.05B | -0.03B | -0.04B | -0.02B | 0.06B | 0.27B | -0.01B | 0.10B | 0.76B |
|
EBT
|
| 0.05B | 0.21B | 0.05B | 0.11B | 0.12B | -0.14B | -0.16B | 0.63B | -0.01B | 0.24B | 0.29B | 0.54B | -0.10B | 0.84B | 0.40B | 0.43B | -0.12B | -0.06B | 1.10B | 0.04B | 0.30B | 0.74B | -0.72B | 1.64B | 0.86B | -0.21B | 0.42B | 2.06B |
|
Tax Provisions
|
| -0.07B | -0.07B | -0.07B | | -0.09B | -0.05B | -0.06B | | -0.07B | | -0.08B | | -0.12B | | -0.07B | | -0.08B | | -0.10B | | -0.10B | | -0.09B | | -0.10B | | -0.10B | |
|
Profit After Tax
|
| 0.14B | 0.14B | 0.14B | 0.03B | 0.20B | -0.09B | -0.22B | -0.02B | -0.09B | 0.07B | 0.21B | -0.17B | 0.19B | 0.84B | 0.33B | 0.29B | -0.20B | -0.15B | 1.01B | -0.05B | 0.20B | 0.64B | -0.81B | 1.65B | 0.76B | 0.31B | 0.32B | 1.76B |
|
Equity Income
|
| -0.19B | 0.32B | -0.42B | -0.12B | | | -0.31B | 0.31B | 0.41B | | | -0.41B | -0.46B | 0.06B | 0.01B | | -0.70B | 0.67B | -0.02B | -0.42B | | | | | | 0.67B | 0.78B | -1.01B |
|
Income from Non-Controlling Interests
|
1.79B | | 0.10B | | 1.62B | | 1.09B | | 1.15B | | 0.11B | | | | | | | | | | 0.23B | | | | | | | | |
|
Income from Continuing Operations
|
| 0.12B | 0.28B | 0.12B | 0.11B | 0.21B | -0.09B | -0.10B | 0.63B | 0.06B | 0.24B | 0.37B | 0.54B | 0.02B | 0.84B | 0.47B | 0.43B | -0.04B | -0.06B | 1.20B | 0.04B | 0.40B | 0.74B | -0.64B | 1.64B | 0.95B | -0.21B | 0.51B | 2.06B |
|
Consolidated Net Income
|
| 0.12B | 0.28B | 0.12B | 0.11B | 0.21B | -0.09B | -0.10B | 0.05B | 0.06B | 0.24B | 0.37B | -0.08B | 0.02B | 0.84B | 0.47B | 0.43B | -0.04B | -0.06B | 1.20B | 0.04B | 0.40B | 0.74B | -0.64B | 1.64B | 0.95B | -0.21B | 0.51B | 2.06B |
|
Income towards Parent Company
|
| 0.05B | 0.05B | 0.05B | 0.05B | 0.12B | -0.27B | -1.88B | -0.10B | -1.93B | -0.04B | -1.93B | -0.27B | -0.37B | 0.67B | 0.23B | 0.56B | -1.41B | -0.27B | -0.32B | -0.23B | -0.38B | 0.49B | -0.98B | -0.15B | 0.39B | -0.48B | 0.08B | 2.06B |
|
Preferred Dividend Payments
|
| 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.05B | 0.05B | 0.02B | 0.02B | 0.05B | 0.06B | 0.06B | 0.06B | 0.03B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.03B | 0.07B | 0.08B | 0.02B | 0.02B | 0.08B |
|
Net Income towards Common Stockholders
|
| -0.01B | 0.04B | 0.03B | -0.01B | 0.05B | 3.82B | 3.69B | 0.18B | 4.13B | 4.28B | 4.81B | 0.05B | 5.74B | 5.42B | 5.20B | 0.01B | -0.03B | 0.19B | 0.02B | -0.08B | 0.06B | 4.90B | -0.07B | 0.11B | 4.58B | 4.45B | 4.51B | 0.22B |
|
EPS (Basic)
|
| | | | | | 0.01B | | | | 0.01B | | | 2.79 | 2.91 | | | 2.45 | 2.35 | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | 0.01B | | | 2.78 | 2.90 | | | 2.44 | 2.34 | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | 360.00 | | | | 640.00 | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 640.00 | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| -0.10B | 0.26B | -0.23B | -0.75B | -0.07B | 0.19B | 0.52B | 0.57B | 1.03B | 0.26B | -0.36B | 1.70B | -0.09B | 0.33B | -0.14B | 1.29B | -0.53B | 0.37B | -0.23B | 0.91B | 0.49B | 0.56B | 0.56B | 4.44B | 0.41B | 0.54B | 0.26B | 5.24B |
|
Interest Expenses
|
| -0.04B | -0.04B | -0.04B | -0.22B | -0.03B | -0.06B | -0.06B | -0.37B | -0.06B | -0.07B | -0.08B | -0.38B | -0.10B | -0.14B | -0.15B | -0.50B | -0.15B | -0.16B | -0.16B | 1.17B | -0.24B | -0.26B | -0.27B | -2.62B | -0.27B | -0.27B | -0.31B | -3.02B |
|
Tax Rate
|
| -141.67% | -31.90% | -136.00% | | -79.49% | 36.62% | 37.89% | | 473.33% | | -26.55% | | 122.68% | | -17.66% | | 69.57% | | -8.61% | | -33.45% | | 11.76% | | -11.09% | | -23.08% | |