|
Revenue
|
0.22B | 0.25B | 0.30B | -0.36B | 0.34B | 0.40B | 0.46B | -0.56B | 0.14B | 0.13B | 0.17B | 0.16B | 0.20B | 0.23B | 0.24B | 0.22B | 0.24B | 0.25B | 0.27B | 0.23B | 0.17B | 0.20B | 0.14B | 0.19B | 0.16B | 0.18B | 0.18B | 0.20B | 0.19B | 0.21B | 0.25B | 0.32B | 0.29B | 0.31B | 0.32B | 0.35B | 0.29B | 0.34B | 0.36B | 0.37B | 0.34B | 0.34B | 0.39B | 0.39B | 0.33B | 0.33B | 0.39B | 0.47B | 0.43B | 0.45B | 0.49B | 0.56B | 0.40B | 0.43B | 0.47B | 0.46B | 0.41B | 0.41B | 0.43B | 0.45B | 0.41B | 0.43B | 0.46B | 0.49B | 0.45B | 0.48B | 0.47B |
|
Cost of Revenue
|
0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.22B | 0.23B | -0.27B | 0.12B | 0.09B | 0.12B | 0.12B | 0.13B | 0.16B | 0.16B | 0.15B | 0.17B | 0.17B | 0.18B | -0.01B | 0.17B | 0.19B | 0.08B | 0.05B | 0.10B | 0.10B | 0.09B | 0.22B | 0.10B | 0.11B | 0.13B | 0.31B | 0.20B | 0.20B | 0.21B | 0.04B | 0.23B | 0.22B | 0.24B | 0.25B | 0.22B | 0.21B | 0.25B | 0.12B | 0.21B | 0.22B | 0.24B | 0.28B | 0.24B | 0.26B | 0.30B | 0.24B | 0.25B | 0.26B | 0.30B | 0.29B | 0.25B | 0.24B | 0.26B | 0.27B | 0.24B | 0.24B | 0.26B | 0.30B | 0.26B | 0.27B | 0.26B |
|
Gross Profit
|
0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.09B | 0.10B | -0.12B | 0.04B | 0.04B | 0.05B | 0.04B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.08B | 0.10B | 0.09B | 0.11B | 0.12B | 0.13B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.14B | 0.10B | 0.10B | 0.14B | 0.16B | 0.18B | 0.18B | 0.19B | 0.21B | 0.15B | 0.17B | 0.17B | 0.16B | 0.16B | 0.17B | 0.17B | 0.18B | 0.17B | 0.19B | 0.20B | 0.19B | 0.20B | 0.21B | 0.21B |
|
Amortization - Intangibles
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Selling, General & Administrative
|
0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | -0.05B | 0.04B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.00B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.08B | 0.08B | 0.02B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.08B | 0.08B | 0.09B | 0.11B | 0.10B | 0.11B | 0.12B | 0.08B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.14B | 0.14B | 0.15B | 0.17B | 0.15B | 0.16B | 0.18B |
|
Other Operating Expenses
|
| | | | | | | | | | 0.01B | 0.06B | | | 0.00B | -0.00B | | | | | | | | | | | | | | -0.01B | -0.00B | -0.00B | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.00B | | | | |
|
Operating Expenses
|
0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.05B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.00B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.08B | 0.08B | 0.08B | 0.08B | 0.02B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.08B | 0.08B | 0.09B | 0.11B | 0.10B | 0.11B | 0.12B | 0.08B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.14B | 0.14B | 0.15B | 0.17B | 0.15B | 0.16B | 0.18B |
|
Operating Income
|
-0.05B | 0.00B | 0.01B | 42.35B | -0.01B | 0.01B | -0.02B | 0.03B | 0.00B | 0.01B | 0.01B | -0.03B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.09B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | -0.00B | 0.03B | 0.00B | 0.00B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.03B | 0.02B | -0.02B | 0.00B | 0.01B | -0.02B | -0.06B | -0.01B | 0.01B | 0.01B | -0.02B | 0.00B | -0.03B | -0.01B |
|
EBIT
|
-0.05B | 0.00B | 0.01B | 42.35B | -0.01B | 0.01B | -0.02B | 0.03B | -0.00B | 0.00B | 0.01B | -0.03B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.09B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | -0.00B | 0.03B | 0.00B | 0.00B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.03B | 0.02B | -0.02B | 0.00B | 0.01B | -0.02B | -0.06B | -0.01B | 0.01B | 0.01B | -0.02B | 0.00B | -0.03B | -0.01B |
|
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 | 0.00B | 0.00B | 0.00B | -0.03B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.03B | -0.07B |
|
Other Non Operating Income
|
-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 | -0.00B | -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 | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.03B | 0.00B | | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.04B | -0.02B | -0.05B | -0.04B | -0.04B | -0.02B | -0.01B | -0.00B | -0.00B |
|
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 | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.04B | -0.02B | -0.05B | -0.04B | -0.04B | -0.02B | -0.01B | 0.00B | -0.00B |
|
EBT
|
-0.06B | -0.00B | 0.00B | 0.00B | -0.02B | 0.01B | -0.02B | 0.03B | -0.00B | 0.01B | 0.01B | -0.04B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.08B | -0.02B | 0.01B | 0.01B | 0.26B | -0.00B | -0.03B | 0.02B | 0.01B | 0.01B | -0.01B | 0.02B | 0.05B | 0.00B | -0.03B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | -0.02B | -0.03B | 0.01B | -0.00B | 0.02B | 0.01B | 0.02B | -0.01B | 0.03B | -0.02B | -0.03B | 0.00B | -0.02B | -0.07B | -0.04B | -0.04B | -0.09B | -0.10B | -0.09B | -0.09B | -0.06B | -0.07B | -0.05B | -0.06B | -0.08B |
|
Tax Provisions
|
-0.02B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.02B | -0.00B | 0.00B | 0.01B | 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 | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.02B | 0.01B |
|
Profit After Tax
|
0.03B | -0.00B | 0.00B | 0.06B | -0.01B | -0.00B | -0.03B | -0.00B | -0.01B | 0.01B | 0.01B | 0.06B | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.08B | -0.01B | 0.00B | 0.01B | 0.26B | 0.01B | -0.02B | 0.02B | 0.16B | -0.00B | -0.02B | 0.02B | 0.05B | 0.00B | -0.02B | 0.00B | 0.01B | 0.04B | -0.00B | -0.01B | 0.00B | -0.01B | 0.11B | 0.22B | -0.03B | 0.00B | 0.00B | -0.02B | 0.02B | 0.01B | 0.02B | -0.02B | 0.09B | 0.03B | -0.03B | 0.01B | -0.04B | -0.05B | 0.08B | -0.04B | -0.09B | 0.10B | -0.09B | -0.10B | -0.07B | -0.05B | -0.05B | -0.08B | -0.09B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.02B | 0.05B | 0.02B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
0.01B | | | | | | | -0.04B | | -0.09B | -0.15B | -0.10B | -0.06B | | | | | | | -0.10B | | -0.11B | -0.04B | -0.03B | -0.04B | -0.05B | -0.04B | -0.05B | -0.05B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.05B | -0.05B | -0.07B | -0.07B | -0.12B | -0.13B | -0.13B | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-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 | 0.00B | 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 | 0.01B | 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 | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.02B | -0.02B | -0.03B | -0.01B |
|
Income from Continuing Operations
|
-0.03B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.03B | 0.03B | -0.01B | 0.00B | 0.00B | -0.04B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.08B | -0.02B | 0.01B | 0.01B | 0.26B | -0.01B | -0.03B | 0.02B | 0.01B | 0.00B | -0.01B | 0.02B | 0.05B | 0.00B | -0.02B | -0.00B | 0.01B | 0.03B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.03B | -0.02B | 0.00B | -0.01B | 0.02B | 0.01B | 0.01B | -0.02B | 0.02B | -0.01B | -0.03B | -0.00B | -0.04B | -0.07B | -0.04B | -0.04B | -0.09B | -0.10B | -0.09B | -0.10B | -0.06B | -0.07B | -0.05B | -0.08B | -0.09B |
|
Consolidated Net Income
|
-0.03B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.03B | 0.03B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.08B | -0.02B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.15B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | | 0.01B | 0.01B | 0.01B | -0.00B | 0.10B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B |
|
Income towards Parent Company
|
-0.02B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.03B | 0.03B | -0.01B | 0.00B | -0.14B | -0.10B | -0.06B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.08B | -0.12B | 0.01B | -0.11B | -0.03B | -0.02B | -0.05B | -0.04B | 0.11B | -0.05B | -0.05B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.05B | -0.03B | -0.04B | -0.05B | -0.03B | -0.04B | -0.04B | -0.03B | -0.05B | -0.05B | -0.05B | -0.06B | -0.06B | -0.11B | -0.12B | -0.13B | -0.00B | | 0.01B | 0.01B | 0.01B | -0.00B | 0.10B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B |
|
Net Income towards Common Stockholders
|
-0.02B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.03B | 0.03B | -0.01B | 0.00B | -0.14B | -0.10B | -0.06B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.08B | -0.12B | 0.01B | -0.11B | -0.03B | -0.02B | -0.05B | -0.04B | 0.11B | -0.05B | -0.05B | -0.03B | -0.03B | -0.04B | -0.03B | -0.04B | -0.05B | -0.03B | -0.00B | -0.05B | -0.03B | -0.04B | -0.04B | -0.03B | -0.05B | -0.05B | -0.05B | -0.06B | -0.06B | -0.11B | -0.12B | -0.13B | -0.00B | | 0.01B | 0.01B | 0.01B | -0.00B | 0.10B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B |
|
EPS (Basic)
|
0.70 | -0.00B | 0.00B | 0.03 | | -0.00B | -0.02B | 0.02B | -0.13 | 0.03 | 0.01 | -0.71 | -0.03 | 0.03 | 0.08 | 0.00 | 0.03 | -0.01 | 1.52 | -2.41 | | | | -0.43 | | | | -0.91 | | | | -0.70 | | | | -0.52 | | -0.25 | -0.16 | -0.65 | 1.72 | 3.38 | -1.33 | -0.84 | -0.26 | -0.30 | 0.08 | -1.78 | 0.01 | -0.38 | 0.97 | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | -0.03 | | 5.08 | 0.05 | -0.42 | 0.28 | 0.14 | -0.37 | -0.31 | -0.05 | 0.72 | -0.14 | -0.61 | -0.45 | 0.10 | 0.53 | -0.11 | -0.24 | -0.18 | -0.28 | -0.34 | -0.32 | -1.33 | -0.24 | -0.35 | -0.40 | -0.03 | -1.78 | -0.05 | -0.44 | 0.97 | -0.08 | -0.42 | -0.11 | -0.60 | -0.82 | 0.96 | -0.85 | -1.07 | -1.25 | -1.57 | -1.13 | -0.62 | -0.07 | -0.59 | -0.92 | -1.21 |
|
Shares Outstanding (Weighted Average)
|
| 17.12 | 0.66 | 0.72 | | 0.44 | 1.15 | 1.17 | | | | | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | | 0.08B | | | |
|
EBITDA
|
-0.05B | 0.00B | 0.01B | 42.35B | -0.01B | 0.01B | -0.02B | 0.03B | -0.00B | 0.00B | 0.01B | -0.03B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.09B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | -0.00B | 0.03B | 0.00B | 0.00B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.03B | 0.02B | -0.02B | 0.00B | 0.01B | -0.02B | -0.06B | -0.01B | 0.01B | 0.01B | -0.02B | 0.00B | -0.03B | -0.01B |
|
Interest Expenses
|
-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 | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
39.39% | 80.16% | 43.31% | 101.09% | 15.54% | 112.34% | -21.21% | 18.06% | -130.23% | 52.90% | 50.16% | -22.11% | 91.78% | 58.39% | 52.06% | -267.80% | 67.98% | 75.02% | 6.13% | 0.80% | 43.88% | 14.04% | 1.40% | -521.36% | -8.66% | 13.83% | 26.93% | 75.91% | -29.12% | 8.10% | 9.16% | -20.70% | 14.52% | -113.06% | 2.25% | -264.14% | 60.25% | -67.52% | 113.65% | -63.93% | -12.38% | 610.87% | -18.20% | 1.83% | 4.35% | -927.34% | 2.38% | 59.11% | 28.86% | -62.91% | 33.80% | 50.81% | -20.17% | 198.86% | -89.48% | -0.07% | -10.95% | -4.62% | -0.33% | -2.02% | -3.62% | -17.65% | -4.49% | 3.90% | -5.38% | -27.37% | -7.12% |