|
Revenue
|
0.18B | 0.24B | 0.31B | 0.30B | -0.22B | 0.00B | 0.33B | 0.40B | 0.94B | 0.33B | 1.24B | -0.00B | 1.24B | 0.48B | 0.60B | 0.56B | 0.42B | 0.52B | 0.61B | 0.63B | 0.45B | 0.55B | 0.69B | 0.67B | 2.36B | 0.64B | 0.71B | 0.67B | -306.71B | 0.59B | 0.69B | 0.72B | -126.76B | 0.67B | 0.72B | 0.72B | 0.65B | 0.65B | 0.76B | 0.75B | 0.74B | 0.62B | 0.80B | 0.74B | 0.66B | 0.46B | 0.23B | 0.60B | 0.69B | 0.59B | 0.75B | 0.80B | 0.78B | 0.77B | 0.90B | 0.85B | 0.72B | 0.70B | 0.84B | 0.87B | 0.78B | 0.70B | 0.86B | 0.89B | 0.82B | 0.71B | 0.92B | 0.91B |
|
Cost of Revenue
|
0.15B | 0.21B | 0.23B | 0.22B | | | 0.24B | 0.29B | 0.68B | 0.53B | 0.91B | | | 0.40B | 0.46B | 0.40B | 0.31B | 0.37B | 0.42B | 0.45B | 0.33B | 0.40B | 0.50B | 0.47B | | 0.50B | 0.52B | 0.46B | | 0.44B | 0.50B | 0.50B | | 0.48B | 0.50B | 0.49B | 0.48B | 0.47B | 0.55B | 0.54B | 0.55B | 0.46B | 0.58B | 0.54B | 0.54B | 0.35B | 0.38B | 0.47B | 0.53B | 0.40B | 0.51B | 0.52B | 0.55B | 0.53B | 0.63B | 0.60B | 0.49B | 0.52B | 0.62B | 0.63B | 0.55B | 0.48B | 0.60B | 0.61B | 0.57B | 0.49B | 0.63B | 0.60B |
|
Gross Profit
|
0.04B | 0.04B | 0.08B | 0.08B | | | 0.09B | 0.11B | 0.26B | 0.08B | 0.34B | | | 0.09B | 0.14B | 0.16B | 0.11B | 0.15B | 0.19B | 0.18B | 0.12B | 0.15B | 0.19B | 0.19B | | 0.14B | 0.19B | 0.21B | | 0.16B | 0.19B | 0.22B | | 0.19B | 0.21B | 0.22B | 0.18B | 0.18B | 0.22B | 0.22B | 0.20B | 0.16B | 0.22B | 0.20B | 0.12B | 0.11B | -0.15B | 0.14B | 0.16B | 0.19B | 0.24B | 0.28B | 0.23B | 0.24B | 0.26B | 0.25B | 0.23B | 0.19B | 0.22B | 0.24B | 0.24B | 0.21B | 0.26B | 0.28B | 0.25B | 0.22B | 0.29B | 0.31B |
|
Amortization - Intangibles
|
0.80B | | | 0.00B | 0.01B | | | | 0.01B | | | 13.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.13B | | | | 10.93B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.03B | 0.03B | 0.04B | 0.03B | | | 0.04B | 0.04B | 0.11B | 0.04B | 0.15B | | | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.08B | 0.08B | 0.08B | | 0.08B | 0.08B | 0.09B | | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.11B | 0.12B | 0.08B | 0.08B | 0.09B | 0.08B | 0.10B |
|
Restructuring Costs
|
0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.03B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.02B |
|
Other Operating Expenses
|
| | -0.00B | 0.62B | -0.62B | | | 0.00B | 0.04B | | | 0.63B | | | | 130.00 | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.03B | 0.03B | 0.04B | 0.03B | | | 0.04B | 0.04B | 0.12B | 0.05B | 0.15B | | | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.08B | 0.08B | 0.08B | | 0.09B | 0.09B | 0.09B | | 0.10B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 0.11B | 0.10B | 0.11B | 0.08B | 0.09B | 0.08B | 0.09B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.11B | 0.08B | 0.10B | 0.11B | 0.12B | 0.08B | 0.07B | 0.09B | 0.09B | 0.11B |
|
Operating Income
|
0.00B | 0.01B | 0.03B | 0.04B | | | 0.05B | 0.06B | 0.15B | 0.04B | 0.19B | | 0.25B | 0.03B | 0.08B | 0.09B | 0.04B | 0.08B | 0.12B | 0.11B | 0.04B | 0.08B | 0.12B | 0.12B | 0.46B | 0.06B | 0.11B | 0.13B | | 0.07B | 0.10B | 0.13B | | 0.09B | 0.12B | 0.12B | 0.06B | 0.08B | 0.12B | 0.13B | 0.08B | 0.03B | 0.11B | 0.12B | 0.02B | -0.09B | -0.24B | 0.07B | 0.08B | 0.11B | 0.16B | 0.20B | 0.18B | 0.16B | 0.17B | 0.17B | 0.09B | 0.13B | 0.18B | 0.16B | 0.18B | 0.11B | 0.14B | 0.19B | 0.18B | 0.13B | 0.20B | 0.19B |
|
EBIT
|
0.00B | 0.01B | 0.03B | 0.04B | | | 0.05B | 0.06B | 0.15B | 0.04B | 0.19B | | 0.25B | 0.03B | 0.08B | 0.09B | 0.04B | 0.08B | 0.12B | 0.11B | 0.04B | 0.08B | 0.12B | 0.12B | 0.46B | 0.06B | 0.11B | 0.13B | | 0.07B | 0.10B | 0.13B | | 0.09B | 0.12B | 0.12B | 0.06B | 0.08B | 0.12B | 0.13B | 0.08B | 0.03B | 0.11B | 0.12B | 0.02B | -0.09B | -0.24B | 0.07B | 0.08B | 0.11B | 0.16B | 0.20B | 0.18B | 0.16B | 0.17B | 0.17B | 0.09B | 0.13B | 0.18B | 0.16B | 0.18B | 0.11B | 0.14B | 0.19B | 0.18B | 0.13B | 0.20B | 0.19B |
|
Other Non Operating Income
|
-5.20B | | 0.00B | | -0.00B | | | 70.00 | 70.00 | | | -879.00 | | 0.23B | 0.11B | 0.00B | | -0.44B | 0.46B | -0.01B | -0.42B | -1.31B | -0.85B | -0.20B | -0.00B | 0.53B | 1.58B | 1.53B | 0.00B | 1.92B | -1.15B | -0.16B | 0.00B | -0.94B | 0.85B | -0.33B | -0.00B | -1.07B | 0.14B | -0.04B | | -0.53B | 0.43B | -0.54B | | -1.36B | 0.23B | -0.25B | | 0.47B | 0.33B | -0.32B | | 0.61B | -0.59B | -1.56B | | -0.00B | 0.14B | -0.00B | | 0.70B | -0.00B | 0.09B | | -1.21B | -0.00B | -0.41B |
|
EBT
|
0.00B | 0.01B | 0.04B | 0.14B | | | 0.05B | 0.06B | 0.14B | 0.09B | 0.18B | | 0.25B | 0.03B | 0.08B | 0.08B | 0.04B | 0.08B | 0.12B | 330.72B | 0.04B | 0.08B | 0.12B | 366.52B | 0.46B | 0.06B | 0.10B | 0.12B | | 0.07B | 0.10B | 0.12B | | 0.09B | 0.11B | 0.12B | 0.06B | 0.07B | 0.11B | 0.12B | 0.07B | 0.02B | 0.10B | 0.11B | 0.01B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.20B | 0.17B | 0.16B | 0.17B | 0.17B | 0.08B | 0.11B | 0.16B | 0.13B | 0.16B | 0.08B | 0.12B | 0.16B | 0.15B | 0.10B | 0.17B | 0.15B |
|
Tax Provisions
|
| | | | | | | | | | | | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 10.54B | 0.00B | 0.00B | 0.01B | 6.97B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.02B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.06B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B |
|
Profit After Tax
|
0.00B | 0.01B | 0.04B | 0.14B | | | 0.05B | 0.06B | 0.14B | 0.09B | 0.18B | | 0.25B | 0.03B | 0.08B | 0.09B | 0.04B | 0.07B | 0.12B | 320.18B | 0.04B | 0.08B | 0.12B | 359.55B | 0.46B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
Net Income - Minority
|
0.00B | -0.01B | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.00B | 0.01B | 0.04B | 0.14B | | | 0.05B | 0.06B | 0.14B | 0.09B | 0.18B | | 0.25B | 0.03B | 0.08B | 0.09B | 0.04B | 0.07B | 0.12B | 320.18B | 0.04B | 0.08B | 0.12B | 359.55B | 0.46B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
Consolidated Net Income
|
0.00B | 0.01B | 0.04B | 0.14B | | | 0.05B | 0.06B | 0.14B | 0.09B | 0.18B | | 0.25B | 0.03B | 0.08B | 0.09B | 0.04B | 0.07B | 0.12B | 320.18B | 0.04B | 0.08B | 0.12B | 359.55B | 0.46B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
Income towards Parent Company
|
0.00B | 0.01B | 0.04B | 0.04B | | | 0.05B | 0.06B | 0.14B | 0.04B | 0.19B | | 0.25B | 0.03B | 0.08B | 0.09B | 0.04B | 0.07B | 0.12B | 0.10B | 0.04B | 0.08B | 0.12B | 0.12B | 0.46B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
Net Income towards Common Stockholders
|
0.00B | 0.01B | 0.04B | 0.04B | | | 0.05B | 0.06B | 0.14B | 0.04B | 0.19B | | 0.25B | 0.03B | 0.08B | 0.09B | 0.04B | 0.07B | 0.12B | 0.10B | 0.04B | 0.08B | 0.12B | 0.12B | 0.46B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
EPS (Basic)
|
0.02 | 0.03 | 0.17 | 0.18 | | | | | | | | | | 0.11 | 0.32 | 0.37 | 0.15 | 0.30 | 0.48 | 0.40 | 0.17 | 0.32 | 0.48 | 0.50 | | 0.23 | 0.41 | 0.50 | | 0.26 | 0.39 | 0.47 | | 0.36 | 0.47 | 0.50 | 0.24 | 0.31 | 0.50 | 0.52 | 0.27 | 0.11 | 0.48 | 0.51 | 0.16 | -0.50 | -1.25 | 0.28 | 0.34 | 0.50 | 0.74 | 0.95 | 0.89 | 0.76 | 0.80 | 0.77 | 0.46 | 0.54 | 0.87 | 0.72 | 0.85 | 0.46 | 0.35 | 0.79 | 0.84 | 0.56 | 0.91 | 0.80 |
|
EPS (Weighted Average and Diluted)
|
108.73 | 78.77 | 94.33 | 53.65 | | | | | | 0.12 | | | | | | | 0.29 | | | 0.79 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.24B | 0.24B | 0.24B | 0.24B | | | | | | | | | | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | | 0.24B | 0.24B | 0.24B | | 0.24B | 0.24B | 0.24B | | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.20B | 0.20B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 0.15B |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | 0.29B | | | | | | | 0.12B | | | 0.12B | 123.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.00B | 0.01B | 0.04B | 0.04B | | | 0.05B | 0.06B | 0.15B | 0.04B | 0.19B | | 0.25B | 0.02B | 0.08B | 0.09B | 0.04B | 0.07B | 0.12B | 0.10B | 0.04B | 0.08B | 0.11B | 0.11B | 0.46B | 0.06B | 0.10B | 0.12B | | 0.05B | 0.12B | 0.12B | | 0.08B | 0.09B | 0.11B | 0.06B | 0.07B | 0.12B | 0.11B | 0.04B | 0.03B | 0.08B | 0.10B | 0.04B | -0.14B | -0.23B | 0.06B | 0.08B | 0.10B | 0.16B | 0.23B | 0.17B | 0.17B | 0.14B | 0.11B | 0.07B | 0.10B | 0.16B | 0.14B | 0.14B | 0.08B | 0.05B | 0.13B | 0.13B | 0.07B | 0.12B | 0.13B |
|
Interest Expenses
|
| | 0.25B | 209.00 | 0.00B | | | | | | | 0.00B | | 1.95B | 2.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | 1.86% | 0.33% | | 0.95% | 3.95% | 3.78% | 3.19% | 5.00% | 5.55% | 4.19% | 1.90% | | 4.10% | 2.01% | 1.07% | | 3.36% | 5.02% | 6.75% | | 5.37% | 5.13% | 2.31% | 2.10% | 4.52% | 3.52% | 3.55% | 14.32% | 3.68% | 3.69% | 2.86% | | 0.89% | 0.99% | 1.66% | | 4.32% | 4.38% | 3.94% | | 5.70% | 5.02% | 7.40% | | 12.09% | 4.12% | 5.14% | 2.29% | 4.50% | 50.06% | 19.21% | 12.97% | 15.13% | 17.66% | 19.03% |