|
Revenue
|
0.97B | 0.04B | 0.14B | 0.15B | 0.04B | 0.79B | 1.08B | 1.11B | 1.02B | 1.01B | 1.16B | 1.18B | 1.09B | 1.08B | 1.22B | 1.28B | 1.21B | 1.20B | 1.37B | 1.39B | 1.32B | 1.40B | 2.14B | 2.06B | 1.99B | 1.52B | 2.20B | 2.31B | 2.01B | 2.01B | 2.81B | 2.86B | 2.62B | 2.01B | 1.91B | 2.73B | 2.71B | 2.25B | 2.88B | 3.10B | 3.17B | 2.57B | 3.26B | 3.25B | -5.91B | 0.41B | 0.99B | 0.94B | 1.23B | 0.59B | 0.99B | 0.91B | 1.17B | 0.45B | 1.34B | 1.08B |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.28B | 0.41B | 0.35B | 0.35B | 0.31B | 0.41B | 0.45B | 0.34B | 0.49B | 0.60B | 0.59B | 0.61B | 0.57B | 0.59B | 0.60B | 0.66B | 0.64B | 0.66B | 0.67B | 0.70B | 0.67B | 0.71B | 0.71B | 10.26B | 0.70B | 0.73B | 6.30B | 4.66B | 0.28B | 4.41B | 5.78B | 4.49B | 0.29B | 5.21B | 6.44B |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | 1.12B | 1.73B | 1.71B | 1.64B | 1.21B | 1.78B | 1.86B | 1.67B | 1.52B | 2.21B | 2.26B | 2.01B | 1.44B | 1.32B | 2.13B | 2.05B | 1.61B | 2.21B | 2.43B | 2.47B | 1.90B | 2.55B | 2.54B | -16.17B | -0.29B | 0.26B | -5.36B | -3.43B | 0.31B | -3.42B | -4.87B | -3.32B | 0.16B | -3.87B | -5.35B |
|
Selling, General & Administrative
|
| 0.03B | 0.04B | 0.04B | 0.07B | 0.15B | 0.19B | 0.21B | 0.22B | 0.22B | 0.21B | 0.21B | 0.23B | 0.20B | 0.20B | 0.21B | 0.25B | 0.20B | 0.21B | 0.23B | 0.24B | 0.24B | 0.29B | 0.32B | 0.30B | 0.27B | 0.30B | 0.29B | 0.33B | 0.40B | 0.44B | 0.44B | 0.53B | 0.41B | 0.39B | 0.42B | 0.53B | 0.41B | 0.45B | 0.48B | 0.57B | 0.48B | 0.52B | 0.53B | -1.13B | 0.49B | 0.49B | 0.09B | 0.10B | 0.09B | 0.10B | 0.12B | 0.11B | 0.10B | 0.12B | 0.14B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 0.11B | | | | | | | | | | | | | | | 0.08B | 0.01B | | 0.06B | -0.02B | 0.02B | | 0.98B | 0.24B | -0.14B | -0.10B | 0.01B | | | 0.07B | -0.00B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.00B | 0.01B |
|
Other Operating Expenses
|
| 0.03B | 0.09B | 0.02B | 0.00B | 7.48B | 0.00B | 0.66B | 0.50B | 0.64B | 0.71B | 0.73B | 0.66B | 0.63B | 0.74B | 0.76B | 0.74B | 0.51B | 0.83B | 0.80B | 0.81B | 0.90B | 1.43B | 1.36B | 1.37B | 1.02B | 1.52B | 1.50B | 1.30B | 1.34B | 1.90B | 1.91B | 1.73B | 1.38B | 1.28B | 1.99B | 1.80B | 1.46B | 1.95B | 2.01B | 2.08B | 1.62B | 2.18B | 2.14B | -3.40B | 1.70B | 2.21B | 0.74B | 1.00B | 0.39B | 0.82B | -2.36B | 1.04B | 0.40B | 0.95B | 0.01B |
|
Operating Expenses
|
| 0.07B | 0.13B | 0.14B | 0.10B | 0.64B | 0.85B | 0.86B | 0.84B | 0.86B | 0.93B | 0.94B | 0.89B | 0.84B | 1.05B | 0.96B | 0.99B | 0.42B | 1.04B | 1.03B | 1.05B | 1.14B | 1.72B | 1.68B | 1.66B | 1.29B | 1.82B | 1.78B | 1.63B | 1.81B | 2.34B | 2.35B | 2.32B | 1.77B | 1.70B | 2.41B | 3.31B | 2.11B | 2.25B | 2.40B | 2.66B | 2.11B | 2.70B | 2.74B | -4.53B | 2.22B | 2.72B | 0.83B | 1.11B | 0.49B | 0.93B | 0.80B | 1.15B | 0.52B | 1.07B | 0.94B |
|
Operating Income
|
0.29B | -0.03B | 0.00B | 0.01B | -0.06B | 0.15B | 0.23B | 0.25B | 0.19B | 0.15B | 0.23B | 0.25B | 0.21B | 0.24B | 0.17B | 0.32B | 0.22B | 0.78B | 0.33B | 0.35B | 0.27B | 0.26B | 0.42B | 0.38B | 0.33B | 0.23B | 0.37B | 0.53B | 0.38B | 0.20B | 0.46B | 0.51B | 0.30B | 0.25B | 0.21B | 0.32B | -1.08B | 0.14B | 0.62B | 0.70B | 0.51B | 0.46B | 0.56B | 0.51B | -1.38B | -0.03B | 0.07B | 0.10B | 0.12B | 0.09B | 0.06B | 0.11B | 0.02B | -0.07B | 0.27B | 0.15B |
|
EBIT
|
0.29B | -0.03B | 0.00B | 0.01B | -0.06B | 0.15B | 0.23B | 0.25B | 0.19B | 0.15B | 0.23B | 0.25B | 0.21B | 0.24B | 0.17B | 0.32B | 0.22B | 0.78B | 0.33B | 0.35B | 0.27B | 0.26B | 0.42B | 0.38B | 0.33B | 0.23B | 0.37B | 0.53B | 0.38B | 0.20B | 0.46B | 0.51B | 0.30B | 0.25B | 0.21B | 0.32B | -1.08B | 0.14B | 0.62B | 0.70B | 0.51B | 0.46B | 0.56B | 0.51B | -1.38B | -0.03B | 0.07B | 0.10B | 0.12B | 0.09B | 0.06B | 0.11B | 0.02B | -0.07B | 0.27B | 0.15B |
|
Non Operating Investment Income
|
| 0.11B | -0.07B | 0.14B | 0.06B | 0.10B | 0.06B | 0.06B | | | | | | | | | | | | | | -0.01B | -0.05B | 0.02B | -0.04B | 0.15B | 0.06B | -0.03B | -0.14B | -0.10B | -0.09B | 0.01B | -0.14B | 0.00B | -0.18B | 0.02B | -0.24B | -0.05B | 0.15B | 0.14B | -0.60B | 0.06B | 0.38B | 0.11B | -0.02B | -0.05B | -0.10B | 0.04B | -0.12B | -0.02B | 0.09B | -0.06B | -0.39B | 0.07B | -0.13B | -0.16B |
|
Other Non Operating Income
|
| 0.00B | 0.01B | 0.05B | -0.02B | 0.01B | 0.01B | -0.07B | -0.04B | -0.04B | -0.00B | -0.01B | -0.00B | 0.00B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.01B | -0.02B | 0.02B | -0.00B | -0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.02B | -0.05B | 0.02B | 0.02B | 0.01B | -0.03B | 0.01B | 0.01B | 0.01B | -0.07B | 0.01B | 0.04B | 0.02B | 0.02B | 0.01B | 0.01B | 0.05B | -0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.07B | -0.00B |
|
Non Operating Income
|
| 0.14B | 1.24B | 0.24B | 0.09B | 7.59B | 0.03B | -0.07B | 0.47B | -0.19B | -0.05B | -0.10B | -0.04B | -0.14B | -0.04B | -0.25B | -0.07B | -0.10B | -0.10B | -0.05B | -0.07B | -0.14B | -0.19B | -0.01B | -0.24B | 0.01B | -0.05B | -0.11B | -0.31B | -0.27B | -0.20B | -0.15B | -0.34B | -0.21B | -0.52B | -0.36B | -0.53B | -0.29B | -0.04B | -0.13B | -0.73B | -0.07B | 0.30B | 0.06B | 0.27B | -0.24B | -0.16B | 0.10B | -0.22B | -0.09B | 0.14B | 0.03B | -0.38B | 0.05B | 0.07B | -0.13B |
|
EBT
|
0.29B | 0.11B | 1.24B | 0.25B | -0.37B | 7.74B | 0.25B | 0.21B | 0.65B | -0.04B | 0.18B | 0.15B | 0.17B | 0.10B | 0.13B | 0.07B | 0.15B | 0.68B | 0.23B | 0.30B | 0.20B | 0.12B | 0.24B | 0.39B | 0.09B | 0.23B | 0.32B | 0.42B | 0.07B | -0.07B | 0.26B | 0.36B | -0.04B | 0.04B | -0.31B | -0.04B | -1.13B | -0.14B | 0.58B | 0.57B | -0.22B | 0.40B | 0.86B | 0.56B | -1.11B | 0.10B | 0.37B | 0.20B | -0.10B | 0.01B | 0.19B | 0.14B | -0.36B | -0.02B | 0.23B | 0.02B |
|
Tax Provisions
|
0.21B | 0.04B | 0.37B | 0.09B | -0.10B | -0.36B | 0.10B | 0.09B | 0.04B | -0.11B | 0.07B | 0.06B | 0.04B | 0.09B | 0.04B | 0.03B | 0.06B | 0.26B | 0.09B | 0.13B | 0.02B | 0.08B | 0.08B | 0.12B | -1.34B | 0.01B | 0.07B | 0.05B | 0.04B | 0.06B | 0.07B | 0.10B | -0.06B | 0.04B | -0.05B | 0.01B | -0.04B | -0.13B | 0.06B | 0.17B | -0.05B | 0.10B | 0.18B | 0.13B | -0.62B | 0.05B | 0.06B | 0.05B | -0.04B | 0.00B | 0.04B | 0.00B | -0.00B | -0.03B | 0.02B | 0.01B |
|
Profit After Tax
|
0.58B | 0.15B | 0.94B | 0.22B | 0.11B | 8.10B | 0.15B | 0.12B | 0.62B | 0.07B | 0.11B | 0.09B | 0.13B | -0.02B | 0.10B | 0.04B | 0.09B | 0.43B | 0.14B | 0.17B | 0.19B | 0.04B | 0.16B | 0.26B | 1.43B | 0.21B | 0.26B | 0.37B | 0.03B | -0.16B | 0.19B | 0.26B | 0.02B | 0.00B | -0.26B | -0.04B | -1.12B | -0.12B | 0.53B | 0.40B | -0.17B | 0.30B | 0.67B | 0.43B | 0.62B | -0.17B | 0.30B | 0.44B | 0.16B | 0.24B | 0.51B | -2.87B | -0.36B | 0.01B | 0.20B | 0.01B |
|
Equity Income
|
| 0.01B | 1.23B | 0.01B | 0.04B | 0.02B | -0.02B | -0.01B | -0.02B | -0.04B | -0.01B | -0.01B | -0.06B | -0.04B | | 0.03B | -0.03B | -0.01B | 0.02B | 0.04B | -0.03B | -0.00B | 0.02B | 0.15B | -0.06B | -0.01B | 0.02B | 0.06B | -0.05B | -0.02B | 0.03B | 0.06B | -0.06B | -0.06B | -0.19B | -0.19B | -0.14B | -0.10B | -0.05B | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | -9.94B | -9.56B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 0.00B | 0.00B | -0.00B | -0.00B | 0.04B | 0.06B | 0.04B | 0.07B | 0.05B | 0.06B | 0.05B | 0.06B | 0.04B | 0.04B | 0.06B | 0.04B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.06B | 0.09B | 0.32B | 0.08B | 0.08B | 0.10B | 0.07B | 0.03B | 0.08B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | -0.18B | 0.05B | 0.11B | 0.07B | 0.06B | 0.07B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.06B | 0.06B | 0.04B | 0.05B | -0.50B | -0.00B | 0.02B | | |
|
Income from Continuing Operations
|
0.08B | 0.07B | 0.87B | 0.16B | -0.27B | 8.10B | 0.15B | 0.12B | 0.62B | 0.07B | 0.11B | 0.09B | 0.13B | 0.02B | 0.10B | 0.04B | 0.09B | 0.43B | 0.14B | 0.17B | 0.19B | 0.04B | 0.16B | 0.26B | 1.43B | 0.21B | 0.26B | 0.37B | 0.03B | -0.13B | 0.19B | 0.26B | 0.02B | 0.00B | -0.26B | -0.04B | -1.09B | -0.01B | 0.53B | 0.40B | -0.17B | 0.30B | 0.67B | 0.43B | -0.49B | 0.05B | 0.30B | 0.15B | -0.07B | 0.00B | 0.16B | 0.13B | -0.36B | 0.01B | 0.20B | 0.01B |
|
Consolidated Net Income
|
0.08B | 0.08B | 0.07B | 0.06B | 0.04B | 8.10B | 0.15B | 0.12B | 0.62B | 0.07B | 0.11B | 0.09B | 0.13B | 0.02B | 0.10B | 0.04B | 0.09B | 0.43B | 0.14B | 0.17B | 0.19B | 0.04B | 0.16B | 0.26B | 1.43B | 0.21B | 0.26B | 0.37B | 0.03B | -0.13B | 0.19B | 0.26B | 0.02B | 0.00B | -0.26B | -0.04B | -1.09B | -0.01B | 0.53B | 0.40B | -0.17B | 0.30B | 0.67B | 0.43B | -0.49B | 0.19B | 0.19B | 0.23B | 0.23B | 0.24B | 0.35B | -3.00B | -0.36B | 0.01B | 0.20B | 0.01B |
|
Income towards Parent Company
|
0.08B | 0.08B | 0.07B | 0.06B | 0.04B | 8.10B | -9.79B | -9.44B | 0.62B | 0.07B | 0.11B | 0.09B | 0.13B | 0.02B | 0.10B | 0.04B | 0.09B | 0.43B | 0.14B | 0.17B | 0.19B | 0.04B | 0.16B | 0.26B | 1.43B | 0.21B | 0.26B | 0.37B | 0.03B | -0.13B | 0.19B | 0.26B | 0.02B | 0.00B | -0.26B | -0.04B | -1.09B | -0.01B | 0.53B | 0.40B | -0.17B | 0.30B | 0.67B | 0.43B | -0.49B | 0.19B | 0.19B | 0.23B | 0.23B | 0.24B | 0.35B | -3.00B | -0.36B | 0.01B | 0.20B | 0.01B |
|
Net Income towards Common Stockholders
|
0.08B | 0.08B | 0.07B | 0.06B | 0.04B | 8.10B | -9.79B | -9.44B | 0.62B | 0.07B | 0.11B | 0.09B | 0.13B | 0.02B | 0.10B | 0.04B | 0.09B | 0.43B | 0.14B | 0.17B | 0.19B | 0.04B | 0.16B | 0.26B | 1.43B | 0.21B | 0.26B | 0.37B | 0.03B | -0.13B | 0.19B | 0.26B | 0.02B | 0.00B | -0.26B | -0.04B | -1.09B | -0.01B | 0.53B | 0.40B | -0.17B | 0.30B | 0.67B | 0.43B | -0.49B | 0.19B | 0.19B | 0.23B | 0.23B | 0.24B | 0.35B | -3.00B | -0.36B | 0.01B | 0.20B | 0.01B |
|
EPS (Basic)
|
4.10 | 1.24 | 7.87 | 1.86 | 0.88 | 22.57 | 0.26 | 0.21 | 1.62 | 0.06 | 0.15 | 0.10 | 0.21 | -0.06 | 0.18 | -0.07 | 0.13 | 1.09 | 0.89 | 0.49 | -0.82 | -1.00 | 0.37 | 0.54 | 2.07 | -1.02 | 0.50 | 0.80 | -0.80 | -1.39 | 0.51 | 0.43 | -0.86 | -1.48 | -0.86 | -0.61 | 0.18 | -1.13 | 1.01 | 1.03 | -0.20 | 0.87 | 1.36 | 0.93 | -0.77 | -1.11 | -0.55 | 0.50 | -1.34 | -0.79 | 1.46 | 0.48 | -1.16 | -0.18 | -1.93 | -0.58 |
|
EPS (Weighted Average and Diluted)
|
3.93 | 1.20 | 7.62 | 1.80 | 0.87 | 22.20 | 0.26 | 0.21 | 1.60 | 0.06 | 0.14 | 0.10 | 0.21 | -0.06 | 0.18 | -0.07 | 0.13 | 1.08 | -0.54 | 0.48 | -0.82 | -1.00 | 0.36 | 0.54 | 2.04 | -1.02 | 0.49 | 0.80 | -0.80 | -1.39 | 0.50 | 0.42 | -0.86 | -1.48 | -0.86 | -0.61 | 0.18 | -1.13 | 1.00 | 1.02 | -0.20 | 0.82 | 1.24 | 0.82 | -0.74 | -1.22 | -0.55 | -0.40 | -1.34 | -0.79 | 1.46 | 0.48 | -1.16 | -0.18 | -1.93 | -0.58 |
|
Shares Outstanding (Weighted Average)
|
0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.33B | 0.33B | 0.33B | 0.32B | 0.32B | 0.32B | 0.32B | 0.31B | 0.31B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.25B | 0.25B | 0.25B | 0.25B |
|
Shares Outstanding (Diluted Average)
|
0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.29B | -0.03B | 0.00B | 0.01B | -0.06B | 0.15B | 0.23B | 0.25B | 0.19B | 0.15B | 0.23B | 0.25B | 0.21B | 0.24B | 0.17B | 0.32B | 0.22B | 0.78B | 0.33B | 0.35B | 0.27B | 0.26B | 0.42B | 0.38B | 0.33B | 0.23B | 0.37B | 0.53B | 0.38B | 0.20B | 0.46B | 0.51B | 0.30B | 0.25B | 0.21B | 0.32B | -1.08B | 0.14B | 0.62B | 0.70B | 0.51B | 0.46B | 0.56B | 0.51B | -1.38B | -0.03B | 0.07B | 0.10B | 0.12B | 0.09B | 0.06B | 0.11B | 0.02B | -0.07B | 0.27B | 0.15B |
|
Interest Expenses
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.09B | 0.14B | 0.15B | 0.16B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.18B | -0.31B | 0.20B | 0.20B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.09B |
|
Tax Rate
|
72.01% | 35.71% | 29.91% | 35.20% | 28.03% | | 39.68% | 44.76% | 5.35% | | 41.44% | 42.00% | 21.21% | 81.90% | 26.12% | 41.43% | 40.27% | 37.57% | 37.99% | 44.22% | 8.37% | 63.33% | 33.90% | 32.21% | | 6.58% | 20.81% | 12.44% | 57.53% | | 26.72% | 27.22% | | 94.74% | 14.94% | | 3.63% | 90.34% | 9.59% | 30.19% | 23.77% | 25.25% | 21.45% | 23.05% | 55.45% | 49.02% | 17.44% | 23.23% | 36.89% | 42.86% | 18.13% | 2.22% | 0.56% | | 10.53% | 43.48% |