|
Revenue
|
0.35B | 0.39B | 0.37B | 0.44B | 0.40B | 0.45B | 0.42B | 0.49B | 0.47B | 0.50B | 0.48B | 0.53B | 0.51B | 0.56B | 0.51B | 0.59B | 0.59B | 0.60B | 0.56B | 0.63B | 0.57B | 0.60B | 0.59B | 0.67B | 0.64B | 0.66B | 0.63B | 0.67B | 0.67B | 0.68B | 0.66B | 0.70B | 0.67B | 0.69B | 0.68B | 0.71B | 0.72B | 0.71B | 0.79B | 0.83B | 0.84B | 0.87B | 0.86B | 0.93B | 0.83B | 0.48B | 0.49B | 0.65B | 0.61B | 0.70B | 0.82B | 0.85B | 0.82B | 0.83B | 0.86B | 0.87B | 0.76B | 0.74B | 0.79B | 0.79B | 0.75B | 0.75B | 0.77B | 0.78B | 0.71B | 0.69B | 0.74B | 0.75B |
|
Cost of Revenue
|
0.28B | 0.28B | 0.27B | 0.30B | 0.29B | 0.30B | 0.29B | 0.33B | 0.34B | 0.33B | 0.32B | 0.35B | 0.37B | 0.37B | 0.35B | 0.39B | 0.42B | 0.42B | 0.38B | 0.42B | 0.41B | 0.41B | 0.42B | 0.45B | 0.46B | 0.44B | 0.44B | 0.47B | 0.51B | 0.48B | 0.47B | 0.48B | 0.51B | 0.49B | 0.48B | 0.50B | 0.53B | 0.51B | 0.54B | 0.56B | 0.63B | 0.61B | 0.59B | 0.66B | 0.62B | 0.51B | 0.45B | 0.49B | 0.47B | 0.49B | 0.53B | 0.54B | 0.57B | 0.55B | 0.56B | 0.58B | 0.16B | 0.42B | 0.43B | 0.44B | 0.46B | 0.42B | 0.43B | 0.44B | 0.43B | 0.39B | 0.42B | 0.41B |
|
Gross Profit
|
0.07B | 27,200.00B | 0.10B | 0.15B | 0.12B | 32.80 | 0.13B | 0.16B | 0.13B | 0.17B | 0.16B | 0.18B | 0.15B | 0.19B | 0.16B | 0.20B | 0.17B | 0.18B | 0.18B | 0.21B | 0.16B | 0.19B | 0.17B | 0.22B | 0.18B | 0.21B | 0.19B | 0.20B | 0.17B | 0.20B | 0.19B | 0.21B | 0.17B | 0.20B | 0.20B | 0.21B | 0.20B | 0.21B | 0.25B | 0.27B | 0.21B | 0.26B | 0.26B | 0.27B | 0.21B | -0.03B | 0.04B | 0.17B | 0.14B | 0.22B | 0.28B | 0.31B | 0.25B | 0.28B | 0.30B | 0.29B | 0.60B | 0.32B | 0.36B | 0.35B | 0.29B | 0.33B | 0.34B | 0.33B | 0.28B | 0.30B | 0.32B | 0.34B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | 0.10B | 0.09B | 0.11B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | 0.12B | 0.14B | 0.13B | 0.14B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.16B | 0.15B | 0.17B | 0.20B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.19B | 0.17B | 0.20B | 0.20B | 0.20B | 0.22B | 0.21B | 0.23B | 0.22B | 0.23B | 0.22B | 0.60B | 0.22B | 0.21B | 0.23B | 0.59B | 0.32B | 0.31B | 0.30B | 0.31B | 0.30B | 0.30B | 0.30B |
|
Other Operating Expenses
|
0.00B | -0.09B | -0.09B | -0.10B | -0.09B | -0.20B | -0.17B | -0.21B | -0.20B | -0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | -0.26B | | | | | | | |
|
Operating Expenses
|
-0.08B | -0.09B | -0.09B | -0.10B | -0.09B | -0.10B | -0.09B | -0.10B | -0.10B | -0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | 0.12B | 0.14B | 0.13B | 0.14B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.16B | 0.15B | 0.17B | 0.20B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.19B | 0.17B | 0.20B | 0.20B | 0.20B | 0.22B | 0.21B | 0.23B | 0.22B | 0.23B | 0.22B | 0.60B | 0.31B | 0.30B | 0.32B | 0.33B | 0.32B | 0.31B | 0.30B | 0.31B | 0.30B | 0.30B | 0.30B |
|
Operating Income
|
-0.01B | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.06B | 0.02B | 0.03B | 0.00B | 0.03B | 0.08B | 0.04B | 0.07B | 0.05B | 0.08B | 0.05B | 0.05B | 0.05B | 0.09B | 0.04B | 0.06B | 0.05B | 0.08B | 0.05B | 0.07B | 0.06B | 0.06B | 0.02B | 0.05B | 0.04B | 0.06B | 0.05B | 0.04B | 0.05B | 0.00B | 0.03B | 0.04B | 0.02B | 0.05B | -0.06B | 0.04B | 0.04B | 0.06B | -0.01B | -0.32B | -0.14B | -0.06B | -0.07B | 0.02B | 0.06B | 0.10B | 0.02B | 0.05B | 0.07B | 0.06B | 0.00B | 0.02B | 0.06B | 0.03B | -0.04B | 0.01B | 0.03B | 0.02B | -0.03B | -0.01B | 0.03B | 0.04B |
|
EBIT
|
-0.01B | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.06B | 0.02B | 0.03B | 0.00B | 0.03B | 0.08B | 0.04B | 0.07B | 0.05B | 0.08B | 0.05B | 0.05B | 0.05B | 0.09B | 0.04B | 0.06B | 0.05B | 0.08B | 0.05B | 0.07B | 0.06B | 0.06B | 0.02B | 0.05B | 0.04B | 0.06B | 0.05B | 0.04B | 0.05B | 0.00B | 0.03B | 0.04B | 0.02B | 0.05B | -0.06B | 0.04B | 0.04B | 0.06B | -0.01B | -0.32B | -0.14B | -0.06B | -0.07B | 0.02B | 0.06B | 0.10B | 0.02B | 0.05B | 0.07B | 0.06B | 0.00B | 0.02B | 0.06B | 0.03B | -0.04B | 0.01B | 0.03B | 0.02B | -0.03B | -0.01B | 0.03B | 0.04B |
|
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 | 0.00B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | -0.03B | 0.02B | -0.03B | -0.00B | -0.05B | -0.02B | 0.02B | 0.00B | -0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.05B | -0.00B | -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 |
|
EBT
|
-0.01B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.05B | 0.02B | 0.03B | 0.00B | 0.02B | 0.08B | 0.04B | 0.07B | 0.05B | 0.08B | 0.05B | 0.05B | 0.05B | 0.09B | 0.05B | 0.06B | 0.05B | 0.08B | 0.05B | 0.08B | 0.06B | 0.06B | 0.02B | 0.05B | 0.04B | 0.06B | 0.05B | 0.04B | 0.05B | 0.00B | 0.04B | 0.04B | -0.02B | 0.05B | -0.06B | 0.04B | 0.04B | 0.05B | -0.02B | -0.33B | -0.14B | -0.07B | -0.08B | 0.01B | 0.05B | 0.10B | 0.01B | 0.04B | 0.06B | 0.06B | -0.00B | 0.01B | 0.05B | 0.02B | -0.05B | -0.00B | 0.02B | 0.01B | -0.04B | -0.02B | 0.01B | 0.03B |
|
Tax Provisions
|
0.00B | -0.00B | -0.00B | -0.02B | -0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | -0.12B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | -0.11B | -0.04B | -0.03B | 0.06B | -0.01B | 0.01B | 0.02B | -0.00B | 0.01B | 0.02B | 0.01B | -0.05B | 0.00B | 0.02B | 0.01B | -0.02B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B |
|
Profit After Tax
|
0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.03B | 0.04B | 0.01B | 0.01B | -0.04B | 0.15B | 0.05B | 0.02B | 0.04B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.03B | 0.05B | 0.03B | 0.05B | 0.04B | 0.04B | 0.01B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.00B | 0.01B | 0.02B | -0.04B | 0.04B | -0.05B | 0.03B | 0.03B | 0.04B | -0.01B | -0.22B | -0.10B | -0.04B | -0.13B | 0.02B | 0.04B | 0.08B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | 0.01B | 0.04B | 0.01B | -0.03B | 0.00B | 0.01B | 0.01B | -0.04B | -0.02B | 0.01B | 0.02B |
|
Equity 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 |
|
Income from Non-Controlling Interests
|
| | | | | 0.01B | 0.01B | 0.01B | 0.01B | 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 |
|
Income from Continuing Operations
|
-0.02B | 0.02B | 0.02B | 0.06B | 0.03B | 0.00B | 0.04B | 0.01B | 0.01B | -0.02B | 0.15B | 0.05B | 0.02B | 0.04B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.03B | 0.05B | 0.03B | 0.05B | 0.04B | 0.04B | 0.01B | 0.03B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.00B | 0.01B | 0.03B | -0.04B | 0.04B | -0.05B | 0.03B | 0.03B | 0.04B | -0.01B | -0.22B | -0.10B | -0.04B | -0.13B | 0.02B | 0.04B | 0.08B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | 0.01B | 0.04B | 0.01B | -0.03B | 0.00B | 0.01B | 0.01B | -0.04B | -0.02B | 0.01B | 0.02B |
|
Consolidated Net Income
|
-0.02B | 0.02B | 0.02B | 0.06B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | -0.01B | 0.00B | | | | | | | | | 0.00B | | -0.00B | 0.05B | | | | 0.03B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.00B | 0.01B | 0.03B | -0.04B | 0.04B | -0.05B | 0.03B | 0.03B | 0.04B | -0.01B | -0.22B | -0.10B | -0.04B | -0.13B | 0.02B | 0.04B | 0.08B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | 0.01B | 0.04B | 0.01B | -0.03B | 0.00B | 0.01B | 0.01B | -0.04B | -0.02B | 0.01B | 0.02B |
|
Income towards Parent Company
|
-0.02B | 0.02B | 0.02B | 0.06B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | -0.01B | 0.00B | | | | | | | | | 0.00B | | -0.00B | 0.05B | | | | 0.03B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.00B | 0.01B | 0.03B | -0.04B | 0.04B | -0.05B | 0.03B | 0.03B | 0.04B | -0.01B | -0.22B | -0.10B | -0.04B | -0.13B | 0.02B | 0.04B | 0.08B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | 0.01B | 0.04B | 0.01B | -0.03B | 0.00B | 0.01B | 0.01B | -0.04B | -0.02B | 0.01B | 0.02B |
|
Net Income towards Common Stockholders
|
-0.02B | 0.02B | 0.02B | 0.06B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.03B | 0.02B | 0.00B | -0.00B | 0.05B | | | | | | | 0.00B | | -0.00B | 0.05B | | | | 0.03B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.00B | 0.01B | 0.03B | -0.04B | 0.04B | -0.05B | 0.03B | 0.03B | 0.04B | -0.01B | -0.22B | -0.10B | -0.04B | -0.13B | 0.02B | 0.04B | 0.08B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | 0.01B | 0.04B | 0.01B | -0.03B | 0.00B | 0.01B | 0.01B | -0.04B | -0.02B | 0.01B | 0.02B |
|
EPS (Basic)
|
-0.00B | 0.00B | 0.00B | 0.00B | 1.54 | -0.41 | 1.26 | -0.26 | 0.07 | 0.00 | 0.00 | 0.82 | 0.34 | 0.00 | 0.00 | 0.56 | 0.30 | 0.38 | 0.37 | 0.61 | 0.31 | 0.43 | 0.00 | 0.56 | 0.00 | 0.55 | 0.42 | 0.45 | 0.14 | 0.37 | 0.30 | 0.46 | 0.38 | 0.30 | 0.35 | 0.03 | 0.15 | 0.32 | -0.48 | 0.49 | -0.57 | 0.41 | 0.37 | 0.60 | -0.10 | -3.00 | -1.36 | -0.56 | -1.85 | 0.23 | 0.59 | 1.10 | 0.20 | 0.36 | 0.66 | 0.70 | 0.70 | 180.00 | 570.00 | 170.00 | -520.00 | 0.01 | 0.24 | 0.25 | -0.71 | -0.36 | 0.22 | 0.37 |
|
EPS (Weighted Average and Diluted)
|
-0.00B | 0.00B | 0.00B | 0.00B | 1.54 | -0.41 | 1.00 | -0.26 | 0.07 | -1.74 | 3.96 | 0.75 | 0.33 | 0.45 | 0.32 | 0.55 | 0.30 | 0.38 | 0.37 | 0.60 | 0.30 | 0.42 | 0.38 | 0.55 | 0.00 | 0.53 | 0.42 | 0.44 | 0.14 | 0.36 | 0.30 | 0.47 | 0.38 | 0.28 | 0.36 | 0.05 | 0.14 | 0.30 | -0.48 | 0.48 | -0.57 | 0.40 | 0.37 | 0.60 | -0.10 | -3.00 | -1.36 | -0.56 | -1.85 | 0.22 | 0.55 | 1.04 | 0.19 | 0.34 | 0.62 | 0.65 | 0.66 | 170.00 | 560.00 | 170.00 | -520.00 | 0.01 | 0.24 | 0.24 | -0.71 | -0.36 | 0.22 | 0.35 |
|
Shares Outstanding (Weighted Average)
|
170.00 | 160.00 | 170.00 | 600.00 | 0.02B | 690.00 | 530.00 | 810.00 | 0.02B | 0.02B | 0.03B | 0.04B | 0.07B | 0.04B | 0.04B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Shares Outstanding (Diluted Average)
|
170.00 | 160.00 | 170.00 | 600.00 | 0.02B | 670.00 | 520.00 | 0.00B | 0.02B | 0.02B | 0.04B | 0.04B | 0.07B | 0.04B | 0.05B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B |
|
EBITDA
|
-0.01B | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.06B | 0.02B | 0.03B | -0.04B | 0.14B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.09B | 0.04B | 0.06B | 0.05B | 0.08B | 0.05B | 0.07B | 0.06B | 0.06B | 0.02B | 0.05B | 0.04B | 0.06B | 0.05B | 0.04B | 0.05B | 0.00B | 0.03B | 0.04B | 0.02B | 0.05B | -0.06B | 0.04B | 0.04B | 0.06B | -0.01B | -0.32B | -0.14B | -0.06B | -0.07B | 0.02B | 0.06B | 0.10B | 0.02B | 0.05B | 0.07B | 0.06B | 0.00B | 0.02B | 0.06B | 0.03B | -0.04B | 0.01B | 0.03B | 0.02B | -0.03B | -0.01B | 0.03B | 0.04B |
|
Interest 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-38.08% | -40.27% | -39.30% | -40.04% | -41.87% | 82.57% | 33.10% | 52.43% | 78.99% | 1,651.59% | -591.75% | 32.70% | 38.94% | 41.32% | 38.72% | 38.14% | 40.94% | 36.82% | 38.09% | 38.45% | 38.40% | 37.92% | 38.64% | 39.80% | 40.69% | 37.40% | 37.27% | 39.85% | 37.17% | 38.62% | 38.97% | 40.38% | 37.26% | 39.25% | 39.25% | 38.33% | 67.83% | 30.79% | -73.75% | 26.99% | 21.29% | 25.44% | 30.60% | 19.44% | 51.22% | 33.83% | 29.35% | 39.85% | -76.65% | -89.24% | 19.28% | 17.14% | -1.79% | 29.96% | 28.78% | 24.15% | 2,066.00% | 10.30% | 31.43% | 46.83% | 35.63% | 138.11% | 19.28% | -20.23% | -3.56% | 10.39% | 23.97% | 38.10% |