|
Revenue
|
2.00B | 1.67B | 1.81B | 2.22B | 2.80B | 2.01B | 2.58B | 1.98B | 1.61B | 3.32B | 3.98B | 2.73B | 2.42B | 3.39B | 2.97B | 3.54B | 3.42B | 4.67B | 4.87B | 6.12B | 5.05B | 5.15B | 5.70B | 7.22B | 3.22B | 3.52B | 3.38B | 2.65B | 1.95B | 1.62B | 2.28B | 2.02B | 1.08B | 2.28B | 1.94B | 3.06B | 2.52B | 2.29B | 2.42B | 2.79B | 2.20B | 2.39B | 2.09B | 1.93B | 2.52B | 0.51B | 0.96B | 1.26B | 0.88B | 0.69B | 0.89B | 3.09B | 0.94B | 3.52B | 3.16B | 4.13B | 3.37B | 1.89B | 1.51B | 1.95B | 1.08B | 0.51B | 0.65B | 2.00B | 2.20B | 3.69B | 2.97B |
|
Cost of Revenue
|
0.52B | 0.50B | 0.55B | 0.75B | 0.81B | 0.76B | 0.85B | 0.92B | 0.98B | 1.37B | 1.39B | 1.22B | 1.20B | 1.10B | 1.34B | 1.68B | 1.75B | 2.03B | 3.01B | 2.68B | 2.98B | 3.17B | 3.37B | 2.72B | 1.70B | 2.10B | 1.96B | 1.38B | 0.94B | 1.21B | 1.26B | -3.34B | 1.33B | 0.02B | 0.02B | 0.07B | 0.03B | 0.03B | 0.03B | 0.10B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.26B | 0.02B | 0.07B | 0.08B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.09B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.16B | 0.15B | 0.15B | 0.17B |
|
Gross Profit
|
1.47B | 1.17B | 1.26B | 1.48B | 1.98B | 1.25B | 1.73B | 1.05B | 0.63B | 1.95B | 2.58B | 1.50B | 1.22B | 2.29B | 1.63B | 1.86B | 1.68B | 2.65B | 1.86B | 3.44B | 2.07B | 1.99B | 2.33B | 4.50B | 1.52B | 1.43B | 1.42B | 1.27B | 1.01B | 0.41B | 1.01B | 5.36B | -0.25B | 2.26B | 1.92B | 2.99B | 2.49B | 2.26B | 2.39B | 2.69B | 2.15B | 2.32B | 2.03B | 1.87B | 2.47B | 0.48B | 0.92B | 1.00B | 0.86B | 0.62B | 0.81B | 2.98B | 0.82B | 3.40B | 3.04B | 4.00B | 3.24B | 1.80B | 1.44B | 1.89B | 1.02B | 0.46B | 0.60B | 1.84B | 2.05B | 3.54B | 2.80B |
|
Depreciation & Amortization - Total
|
| | | | 0.31B | 0.34B | 0.38B | 0.37B | 0.36B | 0.37B | 0.42B | 0.48B | 0.51B | 0.59B | 0.76B | 0.65B | 0.65B | 0.65B | 0.65B | 0.64B | 0.63B | 0.66B | 0.69B | 0.71B | 0.68B | 0.60B | 0.49B | 0.33B | 0.26B | 0.28B | 0.25B | 0.21B | 0.20B | 0.20B | 0.23B | 0.29B | 0.27B | 0.27B | 0.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B |
|
Selling, General & Administrative
|
0.09B | 0.07B | 0.10B | 0.09B | 0.11B | 0.11B | 0.12B | 0.11B | 0.13B | 0.13B | 0.15B | 0.14B | 0.14B | 0.15B | 0.14B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.08B | 0.09B | 0.06B | 0.09B | 0.06B | 0.07B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.05B | 0.14B | 0.09B | 0.10B | 0.08B | 0.06B | 0.10B | 0.09B | 0.07B | 0.06B | 0.07B | 0.11B | 0.05B | 0.04B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B |
|
Restructuring Costs
|
| 0.03B | | | | | | -0.03B | | | | | | | 0.00B | 0.00B | 0.13B | 0.01B | 0.06B | 0.04B | -0.01B | 0.03B | -0.01B | -0.01B | -0.01B | -0.00B | 0.05B | -0.00B | | 0.00B | | 0.00B | | | | | 0.04B | | | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | | 0.01B | | | | | | 0.01B | | 0.00B | | 0.00B | | 0.02B | | | | | 0.01B |
|
Other Operating Expenses
|
10.96B | 1.14B | 1.32B | 2.85B | 1.17B | 1.12B | 1.26B | 1.20B | 1.41B | -0.01B | 1.92B | 1.37B | 1.77B | -0.24B | 5.25B | 2.03B | 2.32B | 2.75B | 3.60B | 5.06B | 3.61B | 3.76B | 3.79B | 5.47B | 7.53B | 8.36B | 8.24B | 5.18B | -0.03B | -0.07B | -0.01B | -0.25B | 0.00B | -0.03B | -0.01B | 0.90B | 0.02B | 0.02B | -0.01B | -0.29B | -0.06B | -0.00B | -0.01B | 0.03B | -0.07B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.09B | 0.28B | 0.02B | -0.00B | 0.00B | 0.34B | 0.47B | -0.00B | 0.14B | -0.02B | -0.02B | -0.02B | -0.28B | -0.02B | -0.04B | 0.04B |
|
Operating Expenses
|
11.05B | 1.25B | 1.41B | 2.94B | 1.59B | 1.56B | 1.76B | 1.65B | 1.90B | 2.33B | 2.49B | 1.99B | 2.41B | 2.65B | 6.16B | 2.78B | 3.21B | 3.51B | 4.43B | 5.87B | 4.31B | 4.54B | 4.53B | 6.26B | 8.26B | 9.03B | 8.83B | 5.57B | 3.05B | 3.40B | 3.51B | 2.32B | 2.51B | 1.88B | 1.85B | 3.93B | 2.48B | 2.45B | 2.34B | 2.38B | 2.38B | 2.11B | 2.04B | 2.04B | 10.75B | 1.05B | 1.07B | 1.07B | 0.59B | 1.12B | 1.23B | 1.67B | 1.73B | 2.18B | 2.16B | 1.90B | 1.55B | 1.37B | 1.43B | 1.22B | 1.05B | 0.80B | 0.80B | 2.39B | 2.46B | 2.42B | 2.24B |
|
Operating Income
|
-9.05B | 0.42B | 0.40B | -0.71B | 1.21B | 0.45B | 0.82B | 0.33B | -0.28B | 0.98B | 1.48B | 0.74B | 0.01B | 0.74B | -3.19B | 0.76B | 0.22B | 1.17B | 0.44B | 0.25B | 0.73B | 0.61B | 1.17B | 0.96B | -5.04B | -5.51B | -5.45B | -2.92B | -1.10B | -1.78B | -1.23B | -0.29B | 0.24B | 0.40B | 0.09B | -0.87B | 0.04B | -0.16B | 0.08B | 0.42B | -0.18B | 0.28B | 0.05B | -0.17B | -8.23B | -0.54B | -0.11B | 0.18B | 0.28B | -0.43B | -0.34B | 1.42B | -0.79B | 1.34B | 1.00B | 2.23B | 1.82B | 0.52B | 0.08B | 0.73B | 0.03B | -0.29B | -0.15B | -0.39B | -0.27B | 1.27B | 0.72B |
|
EBIT
|
-9.05B | 0.42B | 0.40B | -0.71B | 1.21B | 0.45B | 0.82B | 0.33B | -0.28B | 0.98B | 1.48B | 0.74B | 0.01B | 0.74B | -3.19B | 0.76B | 0.22B | 1.17B | 0.44B | 0.25B | 0.73B | 0.61B | 1.17B | 0.96B | -5.04B | -5.51B | -5.45B | -2.92B | -1.10B | -1.78B | -1.23B | -0.29B | 0.24B | 0.40B | 0.09B | -0.87B | 0.04B | -0.16B | 0.08B | 0.42B | -0.18B | 0.28B | 0.05B | -0.17B | -8.23B | -0.54B | -0.11B | 0.18B | 0.28B | -0.43B | -0.34B | 1.42B | -0.79B | 1.34B | 1.00B | 2.23B | 1.82B | 0.52B | 0.08B | 0.73B | 0.03B | -0.29B | -0.15B | -0.39B | -0.27B | 1.27B | 0.72B |
|
Non Operating Investment Income
|
| 0.60B | 0.69B | -0.08B | 0.72B | 0.20B | 0.56B | -0.05B | -0.70B | 0.51B | 0.98B | -0.01B | -0.15B | 1.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | 0.15B | 0.04B | 0.03B | 0.05B | 0.03B | 0.06B | -0.01B | -0.06B | -0.02B | -0.02B | -0.04B | 0.02B | -0.02B | -0.19B | -0.02B | -0.02B | -0.03B | | | | | | | | | | | -0.09B | -0.11B | | | -0.12B | -0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01B | -0.25B | -0.28B | 0.44B | 0.00B | -0.07B | -0.06B | 0.00B | 0.00B | -0.17B | 0.00B | | 0.01B | 0.01B | -0.01B | -0.20B | 0.01B | -0.07B | 0.01B | -0.12B | 0.01B | -0.20B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.28B | 0.10B | 0.07B | 0.09B | -0.02B | -0.01B | 0.19B | 0.00B | 0.18B | -0.00B | 0.06B | -0.07B | 0.33B | 0.01B | 0.02B | 0.07B | 0.01B | 0.06B | 0.01B | 0.00B | | 0.02B | 0.01B | | | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B |
|
Non Operating Income
|
-0.13B | -0.04B | -0.09B | -0.09B | -0.01B | -0.03B | 0.09B | 0.04B | 0.02B | -0.15B | 0.03B | 0.06B | -0.01B | 0.96B | -0.04B | -0.19B | -0.05B | -0.16B | -0.05B | -0.37B | 0.01B | -0.24B | -0.04B | -0.01B | -0.05B | -0.09B | -0.12B | 0.09B | 0.03B | 0.01B | 0.02B | -0.24B | -0.10B | 0.10B | -0.11B | -0.25B | -0.02B | -0.10B | -0.23B | 0.18B | -0.15B | -0.18B | -0.11B | -0.17B | -0.10B | 0.27B | -0.63B | -0.60B | 0.02B | 0.01B | -0.02B | -0.07B | 0.02B | -0.03B | -0.05B | -0.04B | -0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | -0.05B | -0.04B | -0.04B |
|
EBT
|
-9.18B | 0.39B | 0.31B | -0.80B | 1.20B | 0.41B | 0.91B | 0.36B | -0.27B | 0.83B | 1.51B | 0.80B | -0.01B | 1.70B | -3.23B | 0.56B | 0.17B | 1.01B | 0.39B | -0.12B | 0.75B | 0.37B | 1.13B | 0.95B | -5.09B | -5.60B | -5.58B | -2.83B | -1.07B | -1.78B | -1.21B | -0.53B | 0.14B | 0.50B | -0.02B | -1.12B | 0.02B | -0.26B | -0.14B | 0.60B | -0.34B | 0.10B | -0.06B | -0.34B | -8.33B | -0.28B | -0.74B | -0.42B | 0.29B | -0.44B | -0.35B | 1.40B | -0.81B | 1.31B | 0.96B | 2.19B | 1.79B | 0.52B | 0.07B | 0.73B | 0.03B | -0.29B | -0.16B | -0.42B | -0.32B | 1.23B | 0.69B |
|
Tax Provisions
|
-3.44B | 0.14B | 0.12B | -0.30B | 0.46B | 0.16B | 0.35B | 0.14B | -0.10B | 0.33B | 0.59B | 0.31B | -0.00B | 0.66B | -1.26B | 0.22B | 0.06B | 0.38B | 0.15B | -0.05B | 0.28B | 0.14B | 0.44B | 0.28B | -1.37B | -1.51B | -0.94B | -0.65B | | | | -0.19B | 0.00B | 0.00B | | -0.01B | | -0.01B | 0.00B | -0.00B | -0.31B | | -0.00B | -0.02B | -0.01B | | | -0.01B | | | -0.01B | -0.04B | -0.05B | 0.08B | 0.07B | -1.39B | 0.40B | 0.13B | 0.00B | 0.17B | 0.01B | -0.07B | -0.04B | -0.02B | -0.07B | 0.26B | 0.14B |
|
Profit After Tax
|
-5.74B | 0.24B | 0.19B | -0.52B | 0.74B | 0.26B | 0.56B | 0.22B | -0.16B | 0.51B | 0.92B | 0.47B | -0.03B | 1.04B | -2.01B | 0.30B | 0.10B | 0.62B | 0.24B | -0.07B | 0.47B | 0.23B | 0.69B | 0.67B | -3.74B | -4.11B | -4.65B | -2.13B | -1.07B | -1.78B | -1.22B | -0.34B | 0.14B | 0.49B | -0.02B | -1.12B | 0.02B | -0.25B | -0.15B | 0.61B | -0.02B | 0.10B | -0.06B | -0.32B | -8.31B | -0.28B | -0.74B | -0.42B | 0.29B | -0.44B | -0.34B | 1.43B | -0.76B | 1.24B | 0.88B | 3.58B | 1.39B | 0.39B | 0.07B | 0.57B | 0.03B | -0.23B | -0.11B | -0.40B | -0.25B | 0.97B | 0.55B |
|
Equity Income
|
| | | | | | | | | | | -0.06B | 0.03B | 0.09B | 0.03B | -0.25B | -0.03B | 0.02B | -0.03B | -0.18B | -0.02B | -0.02B | -0.03B | -0.00B | -0.01B | -0.02B | -0.03B | -0.04B | | -0.00B | -0.00B | -0.13B | | | | | 0.14B | | | | -0.00B | -0.02B | -0.00B | -0.04B | -0.02B | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | -1.34B | -0.36B | | -2.36B | -2.33B | -2.31B | -2.17B | -2.15B | -2.15B | -2.14B | -2.12B | -1.31B | -1.30B | -1.29B | -1.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | 0.03B | | | | | | | | 0.01B | 0.03B | 0.07B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | -0.12B | | | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | | | 0.00B | | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-5.74B | 0.24B | 0.19B | -0.50B | 0.74B | 0.26B | 0.56B | 0.22B | -0.16B | 0.51B | 0.92B | 0.49B | -0.00B | 1.04B | -1.97B | 0.34B | 0.10B | 0.62B | 0.24B | -0.07B | 0.47B | 0.23B | 0.69B | 0.67B | -3.72B | -4.09B | -4.64B | -2.19B | -1.07B | -1.78B | -1.21B | -0.34B | 0.14B | 0.49B | -0.02B | -1.11B | 0.02B | -0.25B | -0.15B | 0.60B | -0.02B | 0.10B | -0.06B | -0.32B | -8.31B | -0.28B | -0.74B | -0.42B | 0.29B | -0.44B | -0.34B | 1.43B | -0.76B | 1.24B | 0.88B | 3.58B | 1.39B | 0.39B | 0.07B | 0.57B | 0.03B | -0.23B | -0.11B | -0.40B | -0.25B | 0.97B | 0.55B |
|
Consolidated Net Income
|
-5.74B | 0.24B | 0.19B | -0.50B | 0.74B | 0.26B | 0.56B | 0.22B | -0.16B | 0.51B | 0.92B | 0.49B | -0.00B | 1.04B | -1.97B | 0.34B | 0.10B | 0.62B | 0.24B | -0.07B | 0.47B | 0.23B | 0.69B | 0.67B | -3.72B | -4.09B | -4.64B | -2.19B | -1.07B | -1.78B | -1.21B | -0.34B | 0.14B | 0.49B | -0.02B | -1.11B | 0.02B | -0.25B | -0.15B | 0.60B | -0.02B | 0.10B | -0.06B | -0.32B | -8.31B | -0.28B | -0.74B | -0.42B | 0.29B | -0.44B | -0.34B | 1.43B | -0.76B | 1.24B | 0.88B | 3.58B | 1.39B | 0.39B | 0.07B | 0.57B | 0.03B | -0.23B | -0.11B | -0.40B | -0.25B | 0.97B | 0.55B |
|
Income towards Parent Company
|
-5.74B | 0.24B | 0.19B | -0.50B | 0.74B | 0.26B | 0.56B | 0.22B | -0.16B | 0.51B | 0.92B | -0.85B | -0.36B | 1.04B | -4.33B | -1.98B | -2.21B | -1.54B | -1.91B | -2.22B | -1.67B | -1.89B | -0.62B | -0.63B | -5.01B | -5.38B | -4.64B | -2.19B | -1.07B | -1.78B | -1.21B | -0.34B | 0.14B | 0.49B | -0.02B | -1.11B | 0.02B | -0.25B | -0.15B | 0.60B | -0.02B | 0.10B | -0.06B | -0.32B | -8.31B | -0.28B | -0.74B | -0.42B | 0.29B | -0.44B | -0.34B | 1.43B | -0.76B | 1.24B | 0.88B | 3.58B | 1.39B | 0.39B | 0.07B | 0.57B | 0.03B | -0.23B | -0.11B | -0.40B | -0.25B | 0.97B | 0.55B |
|
Preferred Dividend Payments
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | -0.03B | 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 | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-5.75B | 0.24B | 0.19B | -0.53B | 0.73B | 0.23B | 0.52B | 0.18B | -0.20B | 0.47B | 0.88B | 0.43B | -0.07B | 0.93B | -2.06B | 0.26B | 0.01B | 0.46B | 0.16B | -0.15B | 0.37B | 0.14B | 0.17B | 0.59B | -3.78B | -4.15B | -4.70B | -2.11B | -1.11B | -1.82B | -1.26B | -0.73B | 0.07B | 0.47B | -0.04B | -1.14B | -0.01B | -0.27B | -0.17B | 0.58B | -0.04B | 0.07B | -0.10B | -0.35B | -8.32B | -0.28B | -0.74B | -0.42B | 0.29B | -0.44B | -0.34B | 1.43B | -0.76B | 1.24B | 0.88B | 3.51B | 1.39B | 0.39B | 0.07B | 0.57B | 0.03B | -0.23B | -0.11B | -0.40B | -0.25B | 0.97B | 0.55B |
|
EPS (Basic)
|
-9.63 | 0.39 | 0.30 | -0.86 | 1.16 | 0.37 | 0.81 | 0.29 | -0.32 | 0.74 | 1.38 | 0.67 | -0.11 | 1.45 | -3.19 | 0.40 | 0.02 | 0.70 | 0.24 | -0.24 | 0.57 | 0.22 | 0.26 | 0.89 | -5.72 | -6.27 | -7.08 | -3.19 | -1.66 | -2.51 | -1.62 | -0.63 | 0.08 | 0.52 | -0.05 | -1.26 | -0.01 | -0.30 | -0.19 | 29.75 | -6.37 | 9.21 | -11.89 | -41.56 | -852.97 | -28.22 | -76.18 | -42.57 | 3.01 | -4.48 | -3.51 | 14.28 | -6.32 | 9.75 | 7.29 | 27.68 | 10.31 | 2.93 | 0.53 | 4.35 | 0.20 | -1.73 | -0.85 | -2.54 | -1.06 | 4.07 | 2.30 |
|
EPS (Weighted Average and Diluted)
|
-9.63 | 0.39 | 0.30 | -0.86 | 1.14 | 0.37 | 0.75 | 0.26 | -0.32 | 0.68 | 1.23 | 0.57 | -0.11 | 1.29 | -3.19 | 0.40 | 0.02 | 0.60 | 0.24 | -0.24 | 0.54 | 0.22 | 0.26 | 0.83 | -5.72 | -6.27 | -7.08 | -3.19 | -1.66 | -2.51 | -1.62 | -0.63 | 0.08 | 0.47 | -0.05 | -1.26 | -0.01 | -0.30 | -0.19 | 29.75 | -6.37 | 9.21 | -11.89 | -41.56 | -852.97 | -28.22 | -76.18 | -42.57 | 2.75 | -4.48 | -3.51 | 13.11 | -6.32 | 8.27 | 6.12 | 24.01 | 9.60 | 2.73 | 0.49 | 4.02 | 0.18 | -1.73 | -0.85 | -2.54 | -1.06 | 4.02 | 2.28 |
|
Shares Outstanding (Weighted Average)
|
0.60B | 0.60B | 0.62B | 0.61B | 0.63B | 0.63B | 0.63B | 0.63B | 0.63B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.65B | 0.65B | 0.66B | 0.65B | 0.66B | 0.66B | 0.66B | 0.66B | 0.66B | 0.66B | 0.66B | 0.66B | 0.67B | 0.72B | 0.78B | 0.76B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.16B | 0.23B | 0.24B | 0.24B |
|
Shares Outstanding (Diluted Average)
|
0.60B | 0.61B | 0.63B | 0.61B | 0.65B | 0.67B | 0.74B | 0.71B | 0.63B | 0.75B | 0.75B | 0.75B | 0.64B | 0.75B | 0.64B | 0.64B | 0.65B | 0.76B | 0.66B | 0.65B | 0.77B | 0.76B | 0.66B | 0.77B | 0.66B | 0.66B | 0.66B | 0.66B | 0.67B | 0.72B | 0.78B | 0.76B | 0.91B | 1.11B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.16B | 0.23B | 0.24B | 0.24B |
|
EBITDA
|
-9.05B | 0.42B | 0.40B | -0.71B | 1.52B | 0.79B | 1.20B | 0.70B | 0.07B | 1.35B | 1.91B | 1.22B | 0.51B | 1.33B | -2.43B | 1.41B | 0.07B | 0.58B | 1.09B | 0.89B | 0.43B | 0.19B | 1.86B | 1.67B | -4.36B | -4.91B | -4.96B | -2.59B | -0.84B | -1.51B | -0.98B | -0.08B | 0.44B | 0.60B | 0.32B | -0.59B | 0.31B | 0.11B | 0.36B | 0.42B | -0.18B | 0.28B | 0.05B | -0.17B | -8.23B | -0.54B | -0.11B | 0.18B | 0.28B | -0.43B | -0.34B | 1.42B | -0.79B | 1.34B | 1.00B | 2.23B | 1.82B | 0.52B | 0.08B | 0.73B | 0.03B | -0.29B | -0.15B | -0.39B | -0.27B | 1.27B | 0.72B |
|
Interest Expenses
|
| 0.02B | 0.20B | 0.19B | 0.19B | 0.19B | 0.17B | -0.53B | 0.18B | 0.16B | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.02B | 0.10B | 0.04B | 0.06B | 0.04B | 0.03B | 0.02B | 0.01B | 0.05B | 0.07B | 0.09B | 0.11B | 0.06B | 0.06B | 0.07B | 0.10B | 0.10B | 0.09B | 0.11B | 0.30B | 0.16B | 0.15B | 0.17B | 0.15B | 0.16B | 0.17B | 0.18B | 0.14B | 0.14B | 0.14B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Tax Rate
|
37.50% | 37.37% | 37.46% | 37.47% | 38.50% | 38.41% | 38.48% | 38.46% | 39.10% | 38.92% | 38.98% | 38.92% | 40.00% | 39.00% | 39.00% | 38.90% | 38.18% | 38.06% | 37.98% | 38.66% | 37.53% | 38.01% | 38.71% | 29.87% | 26.94% | 26.91% | 16.80% | 22.90% | | | | 35.78% | 0.70% | 0.20% | | 0.98% | | 3.49% | -0.69% | -0.33% | 93.73% | | 1.61% | 4.71% | 0.16% | | | 1.42% | | | 2.82% | -2.80% | 5.68% | 5.86% | 7.73% | -63.47% | 22.53% | 24.52% | 1.41% | 22.59% | 21.21% | 23.05% | 27.85% | 5.23% | 21.94% | 21.17% | 20.26% |