|
Revenue
|
0.07B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.15B | 0.16B | 0.16B | 0.15B | 0.14B | 0.17B | 0.14B | 0.14B | 0.15B | 0.18B | 0.00B | 0.19B | 0.19B | 0.21B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B | 0.24B | 0.26B | 0.26B | 0.27B | 0.26B | 0.25B | 0.24B | 0.24B | 0.24B | 0.23B | 0.24B | 0.24B | 0.25B | 0.23B | 0.24B | 0.24B | 0.24B | 0.27B | 0.28B | 0.27B | 0.27B | 0.28B | 0.29B | 0.28B | 0.29B | 0.28B | 0.29B | 0.28B | 0.28B | 0.27B | 0.28B | 0.29B | 0.30B | 0.25B | 0.27B |
|
Cost of Revenue
|
| 0.03B | 0.04B | | | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.11B | 0.12B |
|
Gross Profit
|
| 0.04B | 0.04B | | | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.14B | 0.15B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B |
|
Selling, General & Administrative
|
| 0.01B | 0.01B | | | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Other Operating Expenses
|
| 0.01B | 0.01B | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | -0.06B | 0.00B | 0.00B | -0.00B | 0.04B | 0.05B | 0.04B | 0.14B | 0.04B | 0.00B | 0.04B | 0.26B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.41B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B |
|
Operating Expenses
|
| 0.02B | 0.02B | | | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.11B | 0.05B | 0.06B | 0.08B | 0.06B | 0.07B | 0.06B | 0.16B | 0.07B | 0.07B | 0.06B | 0.29B | 0.06B | 0.07B | 0.06B | 0.07B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.43B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B |
|
Operating Income
|
| 0.02B | 0.02B | | | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.01B | 0.07B | 0.07B | 0.05B | 0.08B | 0.08B | 0.08B | -0.02B | 0.07B | 0.07B | 0.08B | -0.15B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | -0.28B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.09B | 0.07B | 0.08B |
|
EBIT
|
0.00B | 0.02B | 0.02B | 210.00 | 0.05B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.01B | 0.07B | 0.07B | 0.05B | 0.08B | 0.08B | 0.08B | -0.02B | 0.07B | 0.07B | 0.08B | -0.15B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | -0.28B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.09B | 0.07B | 0.08B |
|
Interest & Investment Income
|
| | | | | | | | 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 | 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 | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | -0.00B | | | | | | | -0.01B | | | | -0.00B | | | -0.02B | -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 | -0.01B | 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 |
|
Non Operating Income
|
| 0.01B | 0.01B | | | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.04B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.04B | -0.02B | -0.02B | -0.02B | -0.03B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.03B | -0.03B | -0.03B | -0.00B | -0.02B | -0.02B | -0.02B | -0.03B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
EBT
|
0.00B | 0.01B | 0.02B | 210.00 | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.02B | -0.01B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.06B | -0.05B | 0.05B | 0.04B | 0.05B | -0.18B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.08B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | -0.30B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B |
|
Tax Provisions
|
| 0.00B | 0.01B | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | -0.00B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | -0.26B | -0.01B | 0.01B | 0.01B | 0.01B | -0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | -0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B |
|
Profit After Tax
|
0.16B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | -0.01B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.31B | -0.04B | 0.03B | 0.03B | 0.04B | -0.14B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | -0.24B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B |
|
Income from Continuing Operations
|
0.00B | 0.01B | 0.01B | 210.00 | 0.05B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | -0.01B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.31B | -0.04B | 0.03B | 0.03B | 0.04B | -0.14B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | -0.24B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B |
|
Consolidated Net Income
|
0.00B | 0.00B | 0.01B | 210.00 | 0.05B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | -0.01B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.31B | -0.04B | 0.03B | 0.03B | 0.04B | -0.14B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | -0.24B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B |
|
Income towards Parent Company
|
0.00B | 0.00B | 0.01B | 210.00 | 0.05B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | -0.01B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.31B | -0.04B | 0.03B | 0.03B | 0.04B | -0.14B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | -0.24B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B |
|
Net Income towards Common Stockholders
|
0.00B | 0.00B | 0.01B | 210.00 | 0.05B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | -0.01B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.31B | -0.04B | 0.03B | 0.03B | 0.04B | -0.14B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | -0.24B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B |
|
EPS (Basic)
|
0.00 | 0.01 | 0.19 | 0.00 | 1.05 | 0.19 | 0.23 | 0.04 | 0.12 | 0.29 | 0.26 | 0.19 | 0.00 | 0.29 | 0.38 | 0.24 | 0.38 | 0.40 | 0.64 | 0.06 | 0.31 | 0.32 | 0.32 | 0.41 | 0.45 | 0.50 | 0.60 | 0.53 | 0.26 | -0.10 | 0.61 | 0.60 | 0.21 | 0.64 | 0.58 | 5.93 | -0.75 | 0.65 | 0.59 | 0.74 | -2.68 | 0.66 | 0.66 | 0.76 | 0.74 | 0.87 | 0.89 | 0.81 | 0.71 | 1.15 | 0.90 | 1.00 | 1.04 | 1.10 | 1.02 | 1.05 | -4.82 | 1.07 | 1.08 | 1.07 | 1.00 | 0.98 | 1.10 | 1.23 | 1.01 | 0.96 | 0.86 |
|
EPS (Weighted Average and Diluted)
|
| 6.61 | | | 1.05 | 0.19 | 0.23 | 0.04 | 0.13 | 0.29 | 0.26 | 0.19 | 0.00 | 0.29 | 0.38 | 0.24 | 0.37 | 0.40 | 0.63 | 0.06 | 0.30 | 0.32 | 0.31 | 0.40 | 0.45 | 0.49 | 0.60 | 0.53 | 0.26 | -0.10 | 0.60 | 0.59 | 0.21 | 0.63 | 0.57 | 5.88 | -0.75 | 0.65 | 0.59 | 0.73 | -2.68 | 0.65 | 0.65 | 0.75 | 0.73 | 0.86 | 0.88 | 0.81 | 0.70 | 1.14 | 0.89 | 0.99 | 1.02 | 1.09 | 1.02 | 1.04 | -4.79 | 1.06 | 1.07 | 1.06 | 0.98 | 0.98 | 1.09 | 1.22 | 1.01 | 0.95 | 0.86 |
|
Shares Outstanding (Weighted Average)
|
0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Shares Outstanding (Diluted Average)
|
| 0.00B | | | 0.05B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
EBITDA
|
0.00B | 0.01B | 18.60B | 11.06B | 0.05B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | -0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.32B | -0.04B | 0.03B | 0.03B | 0.04B | -0.14B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B | 0.05B | 0.05B | 0.03B | 0.06B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.06B | -0.24B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Interest Expenses
|
| 0.01B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | | 0.01B | 0.01B | 0.01B | | | |
|
Tax Rate
|
| 37.90% | 37.90% | | | 38.19% | 38.20% | 59.89% | 34.65% | 37.74% | 38.70% | 38.70% | | 38.90% | 38.90% | 38.90% | 36.54% | 38.30% | 12.14% | 25.23% | 40.08% | 40.56% | 41.88% | 36.50% | 36.52% | 34.84% | 35.40% | 35.17% | 43.36% | 37.94% | 35.90% | 37.63% | 41.02% | 35.93% | 37.74% | | 24.49% | 25.82% | 29.13% | 25.16% | 22.21% | 26.33% | 24.45% | 24.72% | 26.69% | 24.86% | 14.08% | 23.85% | 12.04% | 24.37% | 23.99% | 23.33% | 14.56% | 22.04% | 23.38% | 23.73% | 19.69% | 22.47% | 23.94% | 23.76% | 26.54% | 16.00% | 24.12% | 23.86% | 32.22% | 23.17% | 38.94% |