|
Revenue
|
0.72B | 0.91B | 0.57B | 0.81B | 0.82B | 0.86B | 0.56B | 0.76B | 0.82B | 0.95B | 0.72B | 0.93B | 1.10B | 1.35B | 0.99B | 1.43B | 1.60B | 1.92B | 1.36B | 1.82B | 2.01B | 2.58B | 1.64B | 2.39B | 2.49B | 2.95B | 1.99B | 2.75B | 2.83B | 3.38B | 2.34B | 3.26B | 3.26B | 3.79B | 2.98B | 5.46B | 5.67B | 6.46B | 3.87B | 5.56B | 5.86B | 6.97B | 4.51B | 5.29B | 5.87B | 6.83B | 5.33B | 6.43B | 6.94B | 8.43B | 6.20B | 8.36B | 8.93B | 10.17B | 6.49B | 8.05B | 8.73B | 10.97B | 7.31B | 8.77B | 9.42B | 9.95B | 7.63B | 8.38B | 8.81B | 9.37B |
|
Cost of Revenue
|
0.07B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 3.00B | 0.08B | 1.10B | 1.25B | 1.45B | 1.07B | 1.39B | 1.56B | 1.95B | 1.27B | 1.83B | 1.91B | 2.26B | 1.57B | 2.13B | 2.16B | 2.56B | 1.80B | 2.54B | 2.49B | 2.91B | 2.40B | 4.64B | 4.67B | 5.23B | 3.24B | 4.59B | 4.78B | 5.64B | 3.70B | 4.31B | 4.67B | 5.28B | 4.12B | 4.91B | 5.23B | 6.25B | 4.64B | 6.11B | 6.49B | 7.92B | 5.27B | 6.44B | 6.86B | -17.51B | 5.98B | 7.11B | 7.61B | -19.56B | 6.54B | 7.15B | 7.50B | -19.67B |
|
Gross Profit
|
0.65B | 0.86B | 0.52B | 0.75B | 0.76B | 0.79B | 0.50B | 0.71B | 0.76B | 0.89B | 0.66B | 0.86B | 1.02B | -1.65B | 0.91B | 0.33B | 0.36B | 0.46B | 0.30B | 0.43B | 0.46B | 0.64B | 0.38B | 0.57B | 0.58B | 0.68B | 0.43B | 0.62B | 0.67B | 0.82B | 0.54B | 0.73B | 0.77B | 0.87B | 0.58B | 0.82B | 1.00B | 1.23B | 0.63B | 0.98B | 1.08B | 1.33B | 0.81B | 0.97B | 1.20B | 1.55B | 1.21B | 1.52B | 1.72B | 2.18B | 1.56B | 2.25B | 2.44B | 2.25B | 1.22B | 1.61B | 1.87B | 28.48B | 1.34B | 1.66B | 1.80B | 29.51B | 1.09B | 1.23B | 1.31B | 29.04B |
|
Selling, General & Administrative
|
0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.05B | 0.06B | 0.07B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.08B | 0.10B | 0.09B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.08B | 0.13B | 0.12B | 0.11B | 1.87B | 0.16B | 0.16B | 0.16B | 2.00B | 0.15B | 0.16B | 0.17B | 2.20B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.77B | 1.11B | 0.56B | 0.74B | 0.75B | 0.81B | 0.53B | 0.72B | 0.75B | 0.89B | 0.68B | 0.83B | 0.98B | 1.17B | 0.89B | 1.23B | 1.38B | 1.60B | 1.20B | 1.59B | 1.73B | 2.16B | 1.46B | 2.07B | 2.14B | 2.50B | 1.77B | 2.37B | 2.45B | 2.87B | 2.09B | 2.86B | 2.81B | 3.26B | 2.70B | 4.97B | 4.99B | 5.58B | 3.47B | 4.89B | 5.12B | 6.01B | 3.99B | 4.55B | 4.90B | 5.59B | 4.36B | 5.20B | 5.52B | 6.57B | 5.01B | 6.40B | 6.88B | 8.25B | 5.55B | 6.73B | 7.14B | 7.22B | 6.25B | 7.39B | 7.97B | 6.58B | 6.79B | 7.59B | 7.94B | 6.52B |
|
Operating Expenses
|
0.80B | 1.14B | 0.58B | 0.76B | 0.78B | 0.83B | 0.56B | 0.74B | 0.78B | 0.92B | 0.70B | 0.86B | 1.01B | 1.21B | 0.93B | 1.27B | 1.41B | 1.65B | 1.24B | 1.63B | 1.77B | 2.22B | 1.50B | 2.12B | 2.20B | 2.57B | 1.81B | 2.42B | 2.51B | 2.94B | 2.15B | 2.93B | 2.89B | 3.34B | 2.87B | 5.08B | 5.10B | 5.68B | 3.55B | 4.96B | 5.21B | 6.08B | 4.08B | 4.63B | 4.99B | 5.68B | 4.47B | 5.29B | 5.61B | 6.68B | 5.12B | 6.51B | 6.99B | 8.33B | 5.67B | 6.85B | 7.26B | 9.08B | 6.41B | 7.55B | 8.13B | 8.58B | 6.94B | 7.75B | 8.11B | 8.72B |
|
Operating Income
|
-0.14B | -0.28B | -0.06B | -0.01B | 0.06B | 0.06B | 0.06B | -0.03B | 0.05B | 0.04B | 0.03B | -0.00B | 0.01B | -2.87B | 0.08B | -0.94B | -1.06B | -1.18B | -0.94B | -1.20B | -1.32B | -1.58B | 0.22B | -1.55B | -1.62B | -1.88B | 0.25B | -1.80B | -1.84B | -2.12B | -1.61B | -2.20B | -2.12B | -2.47B | -2.29B | -4.25B | -4.10B | -4.45B | -2.92B | -3.99B | -4.13B | -4.75B | -3.27B | -3.66B | -3.79B | -4.13B | -3.27B | 1.20B | -3.90B | -4.49B | -3.56B | 1.88B | -4.55B | -6.07B | -4.46B | -5.25B | -5.39B | 19.39B | -5.08B | -5.89B | -6.33B | 20.93B | -5.84B | -6.52B | -6.80B | 20.31B |
|
EBIT
|
-0.14B | -0.28B | -0.06B | -0.01B | 0.06B | 0.06B | 0.06B | -0.03B | 0.05B | 0.04B | 0.03B | -0.00B | 0.01B | -2.87B | 0.08B | -0.94B | -1.06B | -1.18B | -0.94B | -1.20B | -1.32B | -1.58B | 0.22B | -1.55B | -1.62B | -1.88B | 0.25B | -1.80B | -1.84B | -2.12B | -1.61B | -2.20B | -2.12B | -2.47B | -2.29B | -4.25B | -4.10B | -4.45B | -2.92B | -3.99B | -4.13B | -4.75B | -3.27B | -3.66B | -3.79B | -4.13B | -3.27B | 1.20B | -3.90B | -4.49B | -3.56B | 1.88B | -4.55B | -6.07B | -4.46B | -5.25B | -5.39B | 19.39B | -5.08B | -5.89B | -6.33B | 20.93B | -5.84B | -6.52B | -6.80B | 20.31B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | 0.01B | -0.04B | -0.00B | -0.01B | 0.47B | -0.27B | 0.49B | -0.64B | -0.40B | -0.01B | -0.01B | -0.00B | -0.03B | -0.05B | -0.02B | -0.04B | -0.03B | -0.00B | 0.19B | 0.01B | 0.03B | 0.01B | 0.01B | 0.07B |
|
Other Non Operating Income
|
-0.03B | -0.03B | 0.01B | -0.00B | -0.01B | 0.07B | 0.03B | 0.02B | 0.01B | -0.05B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | 0.02B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.03B | -0.03B | 0.01B | -0.00B | -0.01B | 0.07B | 0.03B | 0.02B | 0.01B | 0.07B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | 0.02B | 0.00B | -0.01B | 0.02B | 0.03B | 0.01B | -0.02B | -0.02B | -0.02B | -0.03B | 0.17B | 0.01B | 0.01B | 0.01B | -0.01B | -0.05B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | -0.01B | 0.01B | -0.00B | -0.01B | 0.18B | -0.00B | -0.01B | -0.02B | 0.01B | 0.02B | -0.01B | 0.04B | -0.03B | 0.07B | 0.07B | 0.02B | 0.07B | 0.03B | 0.03B | -0.02B | -0.11B |
|
EBT
|
-0.14B | -0.28B | -0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | 0.05B | 0.06B | 0.10B | 0.05B | 0.16B | 0.19B | 0.28B | 0.13B | 0.20B | 0.26B | 0.38B | 0.18B | 0.28B | 0.32B | 0.43B | 0.20B | 0.33B | 0.34B | 0.46B | 0.05B | 0.31B | 0.37B | 0.46B | 0.27B | 0.39B | 0.57B | 1.04B | 0.32B | 0.56B | 0.67B | 0.89B | 0.42B | 0.68B | 0.86B | 1.16B | 1.33B | 1.10B | 1.81B | 1.58B | 0.68B | 1.75B | 1.82B | 1.76B | 0.78B | 1.16B | 1.48B | 1.78B | 0.93B | 1.26B | 1.54B | 1.46B | 0.70B | 0.64B | 0.79B | 0.68B |
|
Tax Provisions
|
0.00B | -0.33B | -0.01B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.40B | -0.01B | -0.02B | -0.00B | 0.02B | 0.07B | 0.09B | 0.05B | 0.08B | 0.09B | 0.13B | 0.06B | 0.10B | 0.10B | 0.15B | 0.06B | 0.10B | 0.11B | 0.15B | 0.02B | 0.11B | 0.12B | 0.16B | 0.13B | 0.08B | 0.10B | 0.24B | 0.08B | 0.14B | 0.15B | 0.22B | 0.03B | 0.16B | 0.19B | 0.27B | 0.31B | 0.26B | 0.41B | 0.39B | 0.17B | 0.43B | 0.35B | 0.41B | 0.19B | 0.28B | 0.36B | 0.42B | 0.21B | 0.30B | 0.35B | 0.36B | 0.17B | 0.16B | 0.19B | |
|
Profit After Tax
|
-0.17B | 0.01B | -0.01B | 0.05B | 0.04B | 0.04B | 0.03B | 0.01B | 0.02B | 0.03B | 0.01B | 0.45B | 0.09B | 0.12B | 0.06B | 0.14B | 0.12B | 0.16B | 0.08B | 0.14B | 0.18B | 0.25B | 0.11B | 0.18B | 0.22B | 0.28B | 0.14B | 0.22B | 0.24B | 0.31B | 0.04B | 0.21B | 0.25B | 0.31B | 0.14B | 0.31B | 0.45B | 0.80B | 0.24B | 0.42B | 0.51B | 0.67B | 0.40B | 0.52B | 0.67B | 0.88B | 1.02B | 0.84B | 1.41B | 1.19B | 0.51B | 1.32B | 1.47B | 1.34B | 0.60B | 0.88B | 1.12B | 1.37B | 0.72B | 0.96B | 1.19B | 1.10B | 0.53B | 0.48B | 0.60B | 0.68B |
|
Equity Income
|
-0.04B | -0.03B | -0.01B | -0.00B | 0.01B | 0.02B | 0.01B | -0.00B | -0.01B | -0.07B | 0.02B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | -0.01B | 0.03B | 0.01B | -0.01B | 0.01B | 0.04B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | 0.01B | 0.01B | -0.01B | -0.00B | -0.04B | -0.01B | 0.03B | -0.01B | 0.08B | -0.00B | -0.02B | -0.01B | -0.01B | -0.01B | -0.00B | -0.03B | -0.05B | -0.02B | -0.04B | -0.03B | -0.00B | 0.19B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B |
|
Income from Non-Controlling Interests
|
-0.00B | -0.02B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | -0.01B | 0.00B | -0.02B | -0.00B | -0.00B | 0.01B | 0.00B | 0.02B | 0.00B | -0.02B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | |
|
Income from Continuing Operations
|
-0.15B | 0.05B | -0.01B | 0.05B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.01B | 0.45B | 0.07B | 0.12B | 0.06B | 0.14B | 0.12B | 0.18B | 0.08B | 0.12B | 0.17B | 0.25B | 0.12B | 0.18B | 0.23B | 0.29B | 0.15B | 0.22B | 0.23B | 0.31B | 0.03B | 0.20B | 0.24B | 0.30B | 0.14B | 0.31B | 0.47B | 0.80B | 0.24B | 0.42B | 0.51B | 0.67B | 0.39B | 0.52B | 0.67B | 0.89B | 1.02B | 0.84B | 1.41B | 1.19B | 0.51B | 1.32B | 1.47B | 1.34B | 0.60B | 0.88B | 1.12B | 1.37B | 0.72B | 0.96B | 1.19B | 1.10B | 0.53B | 0.48B | 0.60B | 0.68B |
|
Consolidated Net Income
|
-0.15B | 0.05B | -0.01B | 0.05B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.01B | 0.45B | 0.07B | 0.12B | 0.06B | 0.14B | 0.12B | 0.18B | 0.08B | 0.12B | 0.17B | 0.25B | 0.12B | 0.18B | 0.23B | 0.29B | 0.15B | 0.22B | 0.23B | 0.31B | 0.03B | 0.20B | 0.24B | 0.30B | 0.14B | 0.31B | 0.47B | 0.80B | 0.24B | 0.42B | 0.51B | 0.67B | 0.39B | 0.52B | 0.67B | 0.89B | 1.02B | 0.84B | 1.41B | 1.19B | 0.51B | 1.32B | 1.47B | 1.34B | 0.60B | 0.88B | 1.12B | 1.37B | 0.72B | 0.96B | 1.19B | 1.10B | 0.53B | 0.48B | 0.60B | 0.68B |
|
Income towards Parent Company
|
-0.15B | 0.05B | -0.01B | 0.05B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.01B | 0.45B | 0.07B | 0.12B | 0.06B | 0.14B | 0.12B | 0.18B | 0.08B | 0.12B | 0.17B | 0.25B | 0.12B | 0.18B | 0.23B | 0.29B | 0.15B | 0.22B | 0.23B | 0.31B | 0.03B | 0.20B | 0.24B | 0.30B | 0.14B | 0.31B | 0.47B | 0.80B | 0.24B | 0.42B | 0.51B | 0.67B | 0.39B | 0.52B | 0.67B | 0.89B | 1.02B | 0.84B | 1.41B | 1.19B | 0.51B | 1.32B | 1.47B | 1.34B | 0.60B | 0.88B | 1.12B | 1.37B | 0.72B | 0.96B | 1.19B | 1.10B | 0.53B | 0.48B | 0.60B | 0.68B |
|
Net Income towards Common Stockholders
|
-0.15B | 0.05B | -0.01B | 0.05B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.01B | 0.45B | 0.07B | 0.12B | 0.06B | 0.14B | 0.12B | 0.18B | 0.08B | 0.12B | 0.17B | 0.25B | 0.12B | 0.18B | 0.23B | 0.29B | 0.15B | 0.22B | 0.23B | 0.31B | 0.03B | 0.20B | 0.24B | 0.30B | 0.14B | 0.31B | 0.47B | 0.80B | 0.24B | 0.42B | 0.51B | 0.67B | 0.39B | 0.52B | 0.67B | 0.89B | 1.02B | 0.84B | 1.41B | 1.19B | 0.51B | 1.32B | 1.47B | 1.34B | 0.60B | 0.88B | 1.12B | 1.37B | 0.72B | 0.96B | 1.19B | 1.10B | 0.53B | 0.48B | 0.60B | 0.68B |
|
EPS (Basic)
|
-0.97 | 0.27 | -0.04 | 0.21 | 0.16 | 0.23 | 0.15 | 0.07 | 0.11 | 0.14 | 0.08 | 2.39 | 0.46 | 0.66 | 0.30 | 0.71 | 0.62 | 0.96 | 0.38 | 0.67 | 0.87 | 1.20 | 0.56 | 0.89 | 1.07 | 1.34 | 0.66 | 0.99 | 1.02 | 1.37 | 0.16 | 0.89 | 1.04 | 1.29 | 0.53 | 0.95 | 1.37 | 2.42 | 0.74 | 1.31 | 1.60 | 2.13 | 1.27 | 1.66 | 2.13 | 2.82 | 3.20 | 2.66 | 4.52 | 3.91 | 1.70 | 4.50 | 5.04 | 4.55 | 2.06 | 3.01 | 3.87 | 4.79 | 2.57 | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
-0.97 | 0.27 | -0.04 | 0.21 | 0.16 | 0.23 | 0.14 | 0.07 | 0.11 | 0.13 | 0.08 | 2.06 | 0.40 | 0.56 | 0.26 | 0.61 | 0.54 | 0.81 | 0.35 | 0.61 | 0.78 | 1.07 | 0.50 | 0.79 | 0.96 | 1.21 | 0.62 | 0.93 | 0.99 | 1.34 | 0.16 | 0.89 | 1.04 | 1.29 | 0.53 | 0.94 | 1.37 | 2.42 | 0.74 | 1.30 | 1.59 | 2.13 | 1.27 | 1.65 | 2.12 | 2.82 | 3.20 | 2.65 | 4.52 | 3.91 | 1.69 | 4.49 | 5.03 | 4.54 | 2.06 | 3.01 | 3.87 | 4.79 | 2.57 | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | 0.18B | | | | 0.18B | | | | 0.19B | | | | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | 0.19B | | | | 0.20B | | | | 0.22B | | | | 0.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.14B | -0.28B | -0.06B | -0.01B | 0.06B | 0.06B | 0.06B | -0.03B | 0.05B | 0.04B | 0.01B | 0.45B | 0.09B | 0.12B | 0.06B | 0.14B | 0.12B | 0.16B | 0.08B | 0.14B | 0.18B | 0.25B | 0.12B | 0.18B | 0.22B | 0.28B | 0.14B | 0.22B | 0.24B | 0.31B | 0.04B | 0.21B | 0.25B | 0.31B | 0.14B | 0.31B | 0.45B | 0.80B | 0.24B | 0.42B | 0.51B | 0.67B | 0.40B | 0.52B | 0.67B | 0.88B | 1.00B | 0.83B | 1.41B | 1.19B | 0.51B | 1.32B | 1.47B | 1.32B | 0.60B | 0.87B | 1.11B | 1.36B | 0.72B | 0.96B | 1.16B | 1.10B | 0.52B | 0.48B | 0.59B | 20.31B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.21B | | 0.00B | 0.00B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-1.91% | 119.32% | 60.76% | -31.02% | 1.53% | -9.64% | -6.62% | 3.69% | 2.40% | -116.33% | -23.62% | -772.16% | -21.79% | -17.72% | -6.82% | 12.01% | 35.49% | 33.92% | 36.47% | 39.78% | 33.89% | 33.15% | 33.81% | 34.03% | 29.82% | 33.64% | 27.88% | 31.66% | 31.34% | 32.71% | 40.23% | 35.17% | 33.88% | 35.54% | 49.22% | 19.44% | 17.37% | 22.99% | 24.97% | 25.12% | 23.15% | 24.47% | 7.63% | 23.72% | 22.08% | 23.50% | 23.37% | 23.71% | 22.33% | 24.49% | 24.74% | 24.63% | 19.27% | 23.58% | 23.60% | 24.24% | 24.28% | 23.36% | 22.65% | 23.83% | 22.66% | 24.56% | 24.28% | 24.94% | 24.14% | |