|
Revenue
|
1.21B | 1.44B | 1.39B | 1.51B | 1.26B | 1.49B | 1.48B | 1.63B | 1.32B | 1.60B | 1.58B | 1.81B | 1.34B | 1.60B | 1.58B | 1.72B | 1.36B | 1.61B | 1.57B | 1.72B | 1.33B | 1.59B | 1.54B | 1.71B | 0.77B | 0.89B | 0.92B | 1.03B | 0.80B | 0.64B | 0.95B | 0.78B | 0.49B | 0.74B | 0.94B | 0.86B | 0.93B | 1.06B | 0.95B | 0.99B |
|
Cost of Revenue
|
0.62B | 0.64B | 0.63B | | 0.60B | 0.60B | 0.58B | | 0.60B | 0.64B | 0.64B | 0.70B | 0.58B | 0.62B | 0.63B | 0.65B | 0.57B | 0.61B | 0.59B | 0.63B | 0.57B | 0.62B | 0.62B | 0.66B | 0.24B | 0.26B | 0.27B | 0.29B | 0.28B | 0.20B | 0.32B | 0.30B | 0.25B | 0.27B | 0.33B | 0.32B | 0.33B | 0.39B | 0.37B | 0.37B |
|
Gross Profit
|
0.59B | 0.80B | 0.76B | | 0.67B | 0.89B | 0.90B | | 0.72B | 0.96B | 0.95B | 1.11B | 0.77B | 0.98B | 0.95B | 1.07B | 0.80B | 1.00B | 0.97B | 1.09B | 0.76B | 0.97B | 0.91B | 1.06B | 0.53B | 0.63B | 0.65B | 0.74B | 0.51B | 0.44B | 0.63B | 0.48B | 0.24B | 0.47B | 0.60B | 0.54B | 0.60B | 0.68B | 0.59B | 0.62B |
|
Selling, General & Administrative
|
0.38B | 0.36B | 0.34B | | 0.35B | 0.38B | 0.38B | | 0.36B | 0.41B | 0.42B | 0.46B | 0.42B | 0.42B | 0.43B | 0.43B | 0.43B | 0.43B | 0.42B | 0.44B | 0.45B | 0.45B | 0.44B | 0.51B | 0.35B | 0.33B | 0.33B | 0.37B | 0.32B | 0.22B | 0.33B | 0.34B | 0.26B | 0.33B | 0.33B | 0.37B | 0.39B | 0.41B | 0.38B | 0.40B |
|
Restructuring Costs
|
0.05B | 0.05B | 0.08B | | 0.06B | 0.06B | 0.08B | | 0.05B | 0.06B | 0.05B | 0.16B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.05B | 0.05B | 0.06B | 0.07B | 0.04B | 0.03B | 0.06B | 0.04B | 0.03B | 0.03B | 0.04B | | | | | |
|
Other Operating Expenses
|
-0.00B | -0.03B | 0.00B | | 0.00B | 0.00B | -0.03B | | 0.02B | 0.00B | -0.01B | 0.03B | -0.01B | 0.10B | 0.01B | -0.00B | 0.28B | -0.06B | -0.00B | 0.13B | 0.03B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B |
|
Operating Expenses
|
0.43B | 0.41B | 0.42B | | 0.41B | 0.44B | 0.46B | | 0.41B | 0.46B | 0.47B | 0.62B | 0.49B | 0.50B | 0.50B | 0.52B | 0.50B | 0.52B | 0.51B | 0.53B | 0.53B | 0.52B | 0.52B | 0.58B | 0.40B | 0.38B | 0.39B | 0.44B | 0.36B | 0.25B | 0.39B | 0.38B | 0.29B | 0.58B | 0.67B | 0.68B | 0.70B | 0.77B | 0.72B | 0.74B |
|
Operating Income
|
-13986.00B | -3.89B | 0.16B | | 0.08B | 0.27B | 0.22B | | 0.14B | 0.31B | 0.27B | 0.36B | 0.09B | 0.41B | 0.27B | 0.38B | 0.42B | 0.25B | 0.30B | 0.53B | 0.11B | 0.31B | 0.23B | 0.32B | 0.06B | 0.18B | 0.19B | 0.26B | 0.02B | 0.13B | 0.14B | -1.73B | -0.16B | 0.04B | 0.11B | 0.03B | 0.08B | 0.12B | 0.08B | -0.21B |
|
EBIT
|
-13986.00B | -3.89B | 0.16B | | 0.08B | 0.27B | 0.22B | | 0.14B | 0.31B | 0.27B | 0.36B | 0.09B | 0.41B | 0.27B | 0.38B | 0.42B | 0.25B | 0.30B | 0.53B | 0.11B | 0.31B | 0.23B | 0.32B | 0.06B | 0.18B | 0.19B | 0.26B | 0.02B | 0.13B | 0.14B | -1.73B | -0.16B | 0.04B | 0.11B | 0.03B | 0.08B | 0.12B | 0.08B | -0.21B |
|
Non Operating Investment Income
|
| 0.01B | -0.01B | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | -0.00B | 0.01B | 0.00B | -0.01B | -0.01B | | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.05B | -0.01B | 0.00B | 0.01B | -0.00B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.01B | -0.00B | -0.00B | 0.00B | -0.07B | -0.10B | -0.09B | -0.08B | -0.09B | -0.09B | -0.08B | -0.08B | -0.08B | -0.08B | -0.09B |
|
Other Non Operating Income
|
| 0.43B | 0.22B | | -0.06B | -0.00B | -0.01B | | 0.01B | -0.00B | 0.01B | -0.04B | -0.00B | | | | | | 0.16B | | | | | 0.00B | 0.00B | | | | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.01B | 0.01B |
|
Non Operating Income
|
-0.00B | 0.43B | | | 0.06B | -0.00B | -0.01B | | -0.00B | -0.00B | 0.01B | 0.01B | 0.02B | 0.02B | -0.02B | -0.01B | -0.01B | -0.03B | -0.01B | -0.03B | -0.02B | 0.00B | 0.00B | -0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B |
|
EBT
|
-0.41B | -3.86B | -0.00B | | -0.25B | -0.12B | -0.17B | | -0.22B | -0.05B | -0.09B | -0.34B | -0.33B | -0.03B | -0.21B | -0.08B | -0.05B | -0.25B | -0.02B | 0.03B | -0.36B | -0.15B | -0.25B | -0.16B | -0.47B | 0.11B | 0.13B | 0.21B | -0.03B | 0.05B | 0.03B | -1.84B | -0.24B | -0.05B | 0.03B | -0.01B | -0.02B | 0.04B | 0.02B | -0.30B |
|
Tax Provisions
|
-0.02B | 0.18B | -0.09B | | 0.07B | -0.04B | -0.02B | | 0.09B | -0.01B | -0.02B | 0.18B | 0.06B | 0.02B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | -0.09B | 0.03B | 0.02B | 0.00B | -0.51B | -0.16B | 0.14B | 0.01B | 0.02B | -0.06B | 0.02B | 0.02B | -0.15B | -0.04B | -0.02B | 0.03B | 0.02B | -0.03B | -0.07B | 0.00B | 0.01B |
|
Profit After Tax
|
0.42B | 3.67B | 0.09B | -0.13B | 0.18B | -0.09B | -0.15B | 0.88B | 0.13B | -0.05B | -0.07B | -0.53B | -0.39B | -0.05B | -0.22B | -0.09B | -0.09B | -0.28B | -0.04B | 0.12B | -0.39B | -0.18B | -0.25B | 0.42B | -0.43B | -0.07B | 0.12B | 0.22B | -0.14B | 0.04B | 0.01B | -1.69B | -0.20B | -0.03B | 0.00B | -0.03B | 0.00B | 0.11B | 0.02B | -0.31B |
|
Equity Income
|
-0.00B | -0.02B | 0.00B | | -0.00B | 0.00B | 0.00B | | -0.00B | 0.01B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.02B | -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
|
| | | | -0.00B | -0.01B | 0.02B | | 0.01B | 0.02B | -0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.03B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | -0.07B | -0.02B | 0.00B | 0.00B | 0.01B | -0.02B | | | | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
-0.39B | -4.05B | 0.09B | | -0.32B | -0.08B | -0.15B | | -0.32B | -0.04B | -0.07B | -0.53B | -0.39B | -0.05B | -0.21B | -0.09B | -0.06B | -0.28B | -0.03B | 0.12B | -0.39B | -0.17B | -0.25B | 0.35B | -0.31B | -0.03B | 0.12B | 0.18B | 0.03B | 0.04B | 0.01B | -1.69B | -0.20B | -0.03B | 0.00B | -0.03B | 0.00B | 0.11B | 0.02B | -0.31B |
|
Consolidated Net Income
|
-0.39B | -4.05B | 0.09B | | -0.32B | -0.08B | -0.15B | | -0.32B | -0.04B | -0.07B | -0.53B | -0.39B | -0.05B | -0.21B | -0.09B | -0.06B | -0.28B | -0.03B | 0.12B | -0.39B | -0.17B | -0.25B | 0.35B | -0.12B | -0.03B | -0.05B | 0.04B | -0.17B | | | -1.69B | | -0.03B | | -0.03B | 0.00B | 0.11B | 0.02B | -0.31B |
|
Income towards Parent Company
|
-0.39B | -4.05B | 0.09B | | -0.32B | -0.08B | -0.15B | | -0.32B | -0.04B | -0.07B | -0.53B | -0.39B | -0.05B | -0.21B | -0.09B | -0.06B | -0.28B | -0.03B | 0.12B | -0.39B | -0.17B | -0.25B | 0.35B | -0.12B | -0.03B | -0.05B | 0.04B | -0.17B | | | -1.69B | | -0.03B | | -0.03B | 0.00B | 0.11B | 0.02B | -0.31B |
|
Net Income towards Common Stockholders
|
0.00B | -4.05B | 0.09B | | -0.32B | -0.08B | -0.15B | | -0.32B | -0.04B | -0.07B | -0.53B | -0.39B | -0.05B | -0.21B | -0.09B | -0.06B | -0.28B | -0.03B | 0.12B | -0.39B | -0.17B | -0.25B | 0.35B | -0.12B | -0.03B | -0.05B | 0.04B | -0.17B | | | -1.69B | | -0.03B | | -0.03B | 0.00B | 0.11B | 0.02B | -0.31B |
|
EPS (Basic)
|
| 45.23 | 1.12 | | -0.00B | -1.06 | -1.91 | | -0.00B | -0.46 | -0.81 | -6.29 | -4.58 | -0.65 | -2.63 | -1.11 | -1.05 | -3.30 | -0.41 | 1.25 | -4.60 | -2.08 | -2.94 | 4.12 | -3.62 | -0.39 | 1.42 | 0.50 | 0.40 | 0.27 | 0.08 | -11.60 | -1.35 | -0.22 | 0.02 | -0.22 | 0.02 | 0.76 | 0.10 | -2.09 |
|
EPS (Weighted Average and Diluted)
|
| 45.23 | 1.12 | | -0.00B | -1.06 | -1.91 | | -0.00B | -0.46 | -0.81 | -6.29 | -4.58 | -0.65 | -2.63 | -1.11 | -1.05 | -3.30 | -0.41 | 1.24 | -4.60 | -2.08 | -2.94 | 4.12 | -3.62 | -0.39 | 1.42 | 0.50 | 0.40 | 0.27 | 0.08 | -11.60 | -1.35 | -0.22 | 0.02 | -0.22 | 0.02 | 0.76 | 0.10 | -2.09 |
|
Shares Outstanding (Weighted Average)
|
| 0.00B | 0.00B | | 0.00B | 0.08B | 0.08B | | 0.00B | 0.08B | 0.08B | | | | | | | | | | | | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.15B | 0.15B | | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B |
|
Shares Outstanding (Diluted Average)
|
| 0.00B | 0.00B | | 0.00B | 0.08B | 0.08B | | 0.00B | 0.08B | 0.08B | | | | | | | | | | | | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.15B | 0.15B | | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B |
|
EBITDA
|
0.49B | 3.60B | 0.04B | -0.17B | -0.21B | -0.17B | -0.04B | 0.82B | 0.08B | -0.01B | -0.19B | 0.36B | 0.09B | 0.41B | 0.27B | 0.38B | 0.42B | 0.25B | 0.30B | 0.53B | 0.11B | 0.31B | -0.24B | 0.32B | -0.42B | -0.09B | 0.07B | 0.26B | -0.12B | 0.04B | 0.01B | -1.73B | -0.20B | -0.03B | 0.00B | -0.03B | 0.00B | 0.11B | 0.01B | -0.31B |
|
Interest Expenses
|
0.39B | 0.38B | 0.37B | | 0.39B | 0.39B | 0.39B | | 0.37B | 0.36B | 0.37B | 0.64B | 0.44B | 0.45B | 0.45B | 0.46B | 0.46B | 0.47B | 0.46B | 0.46B | 0.46B | 0.46B | 0.47B | 0.48B | 0.32B | 0.01B | 0.00B | 0.00B | 0.11B | | | | | | | | | | | |
|
Tax Rate
|
4.80% | -4.78% | 2,508.25% | | -28.38% | 32.97% | 11.95% | | -41.36% | 19.47% | 23.49% | -52.54% | -17.15% | -87.48% | -1.35% | -6.42% | -19.22% | -10.90% | -24.49% | -302.21% | -8.55% | -11.34% | -0.83% | 323.13% | 34.51% | 130.34% | 8.23% | 11.47% | 224.64% | 29.20% | 57.52% | 8.18% | 18.15% | 32.17% | 89.78% | -325.51% | 115.65% | -159.71% | 10.50% | -4.53% |