|
Revenue
|
0.22B | 0.68B | | -0.02B | 0.35B | 0.57B | 0.60B | 0.52B | 0.49B | 0.52B | 0.57B | 0.50B | 0.54B | 0.60B | 0.66B | 0.58B | 0.62B | 0.70B | 0.70B | 0.60B | 0.60B | 0.70B | 0.75B | 0.66B | 0.67B | 0.78B | 0.85B | 0.72B | 0.71B | 0.81B | 0.82B | 0.74B | 0.77B | 0.77B | 0.83B | 0.81B | 0.83B | 0.82B | 0.85B | 0.81B | 0.85B | 0.85B | 0.80B | 0.85B | 0.88B |
|
Cost of Revenue
|
0.17B | 0.46B | | | 0.24B | 0.42B | 0.42B | 0.36B | 0.35B | 0.38B | 0.40B | 0.35B | 0.38B | 0.41B | 0.45B | 0.40B | 0.45B | 0.49B | 0.49B | 0.42B | 0.42B | 0.49B | 0.53B | 0.46B | 0.47B | 0.54B | 0.60B | 0.50B | 0.51B | 0.60B | 0.59B | 0.53B | 0.54B | 0.57B | 0.59B | 0.58B | 0.60B | 0.60B | 0.62B | 0.56B | 0.57B | 0.61B | 0.58B | 0.61B | 0.64B |
|
Gross Profit
|
0.05B | 0.23B | | | 0.11B | 0.15B | 0.18B | 0.16B | 0.14B | 0.15B | 0.17B | 0.16B | 0.16B | 0.19B | 0.21B | 0.18B | 0.17B | 0.21B | 0.22B | 0.18B | 0.18B | 0.21B | 0.22B | 0.20B | 0.20B | 0.25B | 0.26B | 0.22B | 0.20B | 0.21B | 0.23B | 0.21B | 0.22B | 0.20B | 0.24B | 0.23B | 0.24B | 0.22B | 0.23B | 0.25B | 0.27B | 0.24B | 0.22B | 0.23B | 0.25B |
|
Other Operating Expenses
|
-0.03B | -0.10B | | | -0.05B | -0.09B | -0.09B | -0.08B | 0.06B | -0.09B | 0.09B | 0.08B | 0.08B | 0.11B | -0.10B | 0.10B | 0.10B | 0.11B | -0.10B | -0.10B | -0.10B | -0.11B | -0.11B | -0.09B | -0.10B | -0.14B | -0.12B | -0.10B | -0.09B | -0.11B | -0.11B | -0.10B | -0.09B | -0.11B | -0.12B | -0.11B | -0.11B | -0.13B | -0.13B | -0.13B | -0.12B | -0.12B | -0.13B | -0.12B | -0.11B |
|
Operating Income
|
0.02B | 0.12B | | | 0.04B | 0.06B | 0.07B | 0.07B | 0.04B | 0.05B | 0.08B | 0.06B | 0.07B | 0.06B | 0.11B | 0.07B | 0.07B | 0.09B | 0.12B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.11B | 0.07B | 0.12B | 0.12B | 0.13B | 0.07B | 0.09B | 0.12B | 0.13B | 0.07B | 0.08B | 0.13B | 0.16B | 0.10B | 0.08B | 0.10B | 0.14B |
|
EBIT
|
0.02B | 0.12B | | | 0.04B | 0.06B | 0.07B | 0.07B | 0.04B | 0.05B | 0.08B | 0.06B | 0.07B | 0.06B | 0.11B | 0.07B | 0.07B | 0.09B | 0.12B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.11B | 0.07B | 0.12B | 0.12B | 0.13B | 0.07B | 0.09B | 0.12B | 0.13B | 0.07B | 0.08B | 0.13B | 0.16B | 0.10B | 0.08B | 0.10B | 0.14B |
|
Interest & Investment Income
|
0.01B | 0.00B | | -0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 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 | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Other Non Operating Income
|
| | | | -0.00B | | | | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.00B | -0.07B | | | -0.03B | -0.02B | -0.01B | -0.02B | 0.02B | -0.02B | 0.02B | 0.04B | 0.01B | 0.02B | -0.01B | 0.02B | 0.01B | 0.02B | 0.02B | -0.02B | -0.02B | -0.03B | 0.01B | -0.02B | -0.02B | -0.02B | -0.05B | -0.04B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.04B | -0.03B | -0.02B | 0.03B | -0.03B | -0.04B | -0.03B | 0.04B | 0.02B | -0.03B |
|
EBT
|
0.01B | 0.10B | | | 0.01B | 0.04B | 0.06B | 0.05B | 0.02B | 0.03B | 0.06B | 0.03B | 0.06B | 0.04B | 0.10B | 0.05B | 0.05B | 0.07B | 0.10B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.10B | 0.08B | 0.11B | 0.09B | 0.05B | 0.11B | 0.10B | 0.12B | 0.05B | 0.05B | 0.09B | 0.10B | 0.05B | 0.05B | 0.10B | 0.12B | 0.07B | 0.04B | 0.08B | 0.10B |
|
Tax Provisions
|
-0.00B | -0.03B | | 0.00B | -0.01B | -0.03B | 0.02B | -0.01B | 0.02B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.02B | 0.01B | 0.01B | 0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | -0.02B | -0.02B | -0.01B | 0.01B | -0.02B | -0.02B | -0.02B | 0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B |
|
Profit After Tax
|
0.02B | 0.12B | | | 0.01B | 0.07B | 0.05B | 0.06B | 0.00B | 0.04B | 0.05B | 0.02B | 0.05B | 0.03B | 0.08B | 0.04B | 0.04B | 0.05B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.11B | 0.06B | 0.09B | 0.13B | 0.14B | 0.06B | 0.04B | 0.11B | 0.13B | 0.07B | 0.04B | 0.11B | 0.15B | 0.08B | 0.05B | 0.10B | 0.12B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.02B | 0.12B | | | 0.02B | 0.07B | 0.05B | 0.06B | 0.00B | 0.04B | 0.05B | 0.02B | 0.05B | 0.03B | 0.12B | 0.04B | 0.04B | 0.05B | 0.12B | 0.09B | 0.08B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.09B | 0.13B | 0.11B | 0.06B | 0.09B | 0.13B | 0.14B | 0.06B | 0.04B | 0.11B | 0.13B | 0.07B | 0.04B | 0.11B | 0.15B | 0.08B | 0.05B | 0.10B | 0.12B |
|
Consolidated Net Income
|
0.02B | 0.12B | | | 0.02B | 0.07B | 0.05B | 0.06B | 0.00B | 0.04B | 0.05B | 0.02B | 0.05B | 0.03B | 0.12B | 0.04B | 0.04B | 0.05B | 0.12B | 0.09B | 0.08B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.09B | 0.13B | 0.11B | 0.06B | 0.09B | 0.13B | 0.14B | 0.06B | 0.04B | 0.11B | 0.13B | 0.07B | 0.04B | 0.11B | 0.15B | 0.08B | 0.05B | 0.10B | 0.12B |
|
Income towards Parent Company
|
0.01B | 0.07B | -0.16B | -0.61B | -0.59B | 0.06B | 0.05B | 0.06B | 0.00B | 0.40B | 0.05B | 0.02B | 0.05B | 0.03B | 0.08B | 0.04B | 0.04B | 0.05B | 0.03B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.07B | 0.03B | 0.08B | 0.08B | 0.09B | 0.04B | 0.04B | 0.07B | 0.08B | 0.03B | 0.04B | 0.08B | 0.10B | 0.05B | 0.03B | 0.06B | 0.08B |
|
Net Income towards Common Stockholders
|
0.01B | 0.07B | -0.16B | -0.61B | -0.59B | 0.06B | 0.05B | 0.06B | 0.00B | 0.40B | 0.05B | 0.02B | 0.05B | 0.03B | 0.08B | 0.04B | 0.04B | 0.05B | 0.03B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.07B | 0.03B | 0.08B | 0.08B | 0.09B | 0.04B | 0.04B | 0.07B | 0.08B | 0.03B | 0.04B | 0.08B | 0.10B | 0.05B | 0.03B | 0.06B | 0.08B |
|
EPS (Basic)
|
| 0.18B | | | -13.37B | 0.18B | 0.18B | 0.30B | 0.02B | 2.72 | 0.18B | 0.05B | 0.07B | 0.04B | 0.17B | 0.06B | 0.05B | 0.04B | 0.06B | 0.08B | 0.05B | 0.06B | 0.14B | 0.10B | 0.06B | 0.05B | | | 0.05B | 0.18B | 0.18B | 0.09B | 0.07B | 0.18B | 0.09B | 0.08B | 0.06B | 0.02B | 0.09B | 0.11B | 0.07B | 0.03B | 0.09B | 0.10B | 0.06B |
|
EPS (Weighted Average and Diluted)
|
| | | | -13.37B | | 0.18B | 0.30B | 0.18B | 2.72 | 0.18B | 0.05B | 0.07B | 0.17B | 0.17B | 0.06B | 0.05B | 0.18B | 0.06B | 0.08B | 0.05B | 0.20B | 0.14B | 0.10B | 0.06B | 0.18B | | | 0.05B | 0.18B | 0.18B | 0.09B | 0.07B | 0.18B | 0.09B | 0.08B | 0.06B | 0.02B | 0.09B | 0.11B | 0.07B | 0.04B | 0.09B | 0.10B | 0.06B |
|
Shares Outstanding (Weighted Average)
|
| 0.41 | | | 0.04 | 0.33 | 0.25 | 0.21 | 0.23 | 0.22 | 0.28 | 0.41 | 0.72 | 0.92 | 0.44 | 0.63 | 0.86 | 1.11 | 0.45 | 0.74 | 1.01 | 0.89 | 0.36 | 0.74 | 1.14 | 1.38 | | | 1.45 | 0.18 | 0.48 | 0.90 | 1.36 | 0.21 | 0.49 | 0.94 | 1.40 | 1.73 | 0.40 | 0.70 | 1.49 | 1.91 | 0.37 | 0.67 | 1.44 |
|
Shares Outstanding (Diluted Average)
|
| | | | 0.04 | | 0.25 | 0.21 | 0.02 | 0.22 | 0.28 | 0.41 | 0.72 | 0.19 | 0.44 | 0.63 | 0.86 | 0.26 | 0.45 | 0.74 | 1.01 | 0.25 | 0.36 | 0.74 | 1.14 | 0.38 | | | 1.45 | 0.18 | 0.48 | 0.90 | 1.36 | 0.21 | 0.49 | 0.94 | 1.40 | 1.22 | 0.40 | 0.70 | 1.49 | 1.50 | 0.37 | 0.66 | 1.43 |
|
EBITDA
|
0.02B | 0.12B | | | 0.04B | 0.06B | 0.07B | 0.07B | 0.04B | 0.05B | 0.08B | 0.06B | 0.07B | 0.06B | 0.11B | 0.07B | 0.07B | 0.09B | 0.12B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.07B | 0.12B | 0.12B | 0.15B | 0.07B | 0.09B | 0.12B | 0.13B | 0.07B | 0.08B | 0.13B | 0.16B | 0.10B | 0.08B | 0.10B | 0.14B |
|
Interest Expenses
|
-0.01B | -0.08B | | 0.02B | -0.03B | -0.02B | 0.02B | -0.02B | 0.02B | -0.02B | 0.02B | 0.04B | 0.01B | 0.02B | -0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.02B | -0.02B | -0.03B | 0.01B | -0.02B | -0.02B | -0.02B | -0.05B | -0.04B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.04B | -0.03B | -0.03B | -0.04B | -0.03B | -0.04B | -0.04B | -0.04B | -0.03B | -0.03B |
|
Tax Rate
|
-20.39% | -25.35% | | | -42.20% | -67.42% | 28.11% | -23.04% | 83.26% | -22.62% | 18.92% | 23.41% | 21.83% | 10.49% | -22.87% | 25.66% | 21.60% | 29.90% | -20.96% | -20.52% | -21.28% | -25.24% | -21.03% | -20.82% | -21.28% | -26.99% | -22.61% | -20.62% | -20.63% | -31.91% | 17.93% | -23.33% | -21.26% | -19.87% | 18.58% | -19.84% | -19.50% | -46.54% | 17.66% | -19.42% | -19.48% | -16.15% | -17.63% | -19.12% | -19.51% |