|
Revenue
|
0.36B | 0.18B | 0.23B | 0.27B | 0.36B | 0.25B | 0.35B | 1.41B | 0.53B | 0.36B | 0.50B | 1.91B | 0.64B | 0.38B | 0.49B | 0.54B | 0.59B | 0.37B | 0.47B | 0.54B | 0.61B | 0.44B | 0.54B | 0.54B | 0.41B | 0.27B | 0.28B | 0.26B | 0.22B | 0.13B | 0.16B | 0.23B | 0.26B | 0.22B | 0.25B | 0.27B | 0.32B | 0.26B | 0.29B | 0.32B | 0.33B | 0.27B | 0.28B | 0.28B | 0.28B | 0.14B | 0.12B | 0.15B | 0.19B | 0.16B | 0.20B | 0.23B | 0.28B | 0.26B | 0.33B | 1.09B | 0.41B | 0.32B | 0.33B | 1.31B | 0.39B | 0.31B | 0.35B | 1.22B | 0.35B | 0.29B | 0.34B |
|
Cost of Revenue
|
0.20B | 0.11B | 0.13B | 0.16B | 0.22B | 0.17B | 0.21B | 0.25B | 0.31B | 0.23B | 0.29B | 0.31B | 0.36B | 0.26B | 0.30B | 0.33B | 0.34B | 0.25B | 0.30B | 0.32B | 0.36B | 0.28B | 0.32B | 0.32B | 0.24B | 0.17B | 0.17B | 0.29B | 0.13B | 0.09B | 0.12B | 0.15B | 0.18B | 0.16B | 0.17B | 0.18B | 0.22B | 0.18B | 0.21B | 0.22B | 0.22B | 0.19B | 0.19B | 0.18B | 0.19B | 0.08B | 0.08B | 0.10B | 0.13B | 0.11B | 0.15B | 0.17B | 0.20B | 0.19B | 0.22B | 0.25B | 0.25B | 0.19B | 0.21B | 0.23B | 0.25B | 0.21B | 0.23B | 0.22B | 0.23B | 0.20B | 0.23B |
|
Gross Profit
|
0.16B | 0.07B | 0.10B | 0.11B | 0.14B | 0.08B | 0.13B | 1.16B | 0.22B | 0.13B | 0.22B | 1.59B | 0.28B | 0.12B | 0.19B | 0.21B | 0.25B | 0.12B | 0.17B | 0.22B | 0.25B | 0.16B | 0.22B | 0.23B | 0.17B | 0.10B | 0.11B | -0.03B | 0.09B | 0.04B | 0.05B | 0.07B | 0.08B | 0.06B | 0.08B | 0.09B | 0.10B | 0.07B | 0.08B | 0.11B | 0.11B | 0.08B | 0.09B | 0.10B | 0.10B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.11B | 0.84B | 0.16B | 0.12B | 0.12B | 1.08B | 0.14B | 0.11B | 0.12B | 1.00B | 0.12B | 0.10B | 0.11B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | -7.92B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.18B | | | | -31.32B | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.01B | 0.01B | 0.02B | 0.02B | | | | 0.01B | 0.00B | 0.01B | 0.01B |
|
Selling, General & Administrative
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.06B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.00B | | | | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | -0.02B | -0.02B | -0.02B | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.01B | -0.03B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Operating Expenses
|
0.02B | 0.02B | 0.02B | 0.02B | 0.00B | -0.00B | 0.00B | 0.00B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.06B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Operating Income
|
0.14B | 0.05B | 0.08B | 0.09B | 0.06B | 0.01B | 0.06B | 0.08B | 0.12B | 0.04B | 0.12B | 0.04B | 0.17B | 0.03B | 0.07B | -0.11B | 0.13B | 0.02B | 0.05B | 0.10B | 0.12B | 0.02B | 0.08B | -0.02B | 0.04B | -0.03B | -0.07B | -0.29B | 0.00B | -0.06B | 0.03B | 0.05B | -0.01B | 0.04B | 0.06B | -0.01B | 0.01B | 0.05B | 0.06B | 0.03B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.05B | 0.03B | 0.05B | 0.09B | 0.78B | 0.15B | 0.11B | 0.09B | 1.05B | 0.11B | 0.08B | 0.10B | 0.97B | 0.10B | 0.08B | 0.09B |
|
EBIT
|
0.14B | 0.05B | 0.08B | 0.09B | 0.06B | 0.01B | 0.06B | 0.08B | 0.12B | 0.04B | 0.12B | 0.04B | 0.17B | 0.03B | 0.07B | -0.11B | 0.13B | 0.02B | 0.05B | 0.10B | 0.12B | 0.02B | 0.08B | -0.02B | 0.04B | -0.03B | -0.07B | -0.29B | 0.00B | -0.06B | 0.03B | 0.05B | -0.01B | 0.04B | 0.06B | -0.01B | 0.01B | 0.05B | 0.06B | 0.03B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.05B | 0.03B | 0.05B | 0.09B | 0.78B | 0.15B | 0.11B | 0.09B | 1.05B | 0.11B | 0.08B | 0.10B | 0.97B | 0.10B | 0.08B | 0.09B |
|
Other Non Operating Income
|
0.03B | -0.06B | -0.06B | 0.00B | -0.02B | 0.03B | -0.02B | -0.00B | 0.00B | -0.00B | -0.03B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.02B | 0.01B | -0.01B | -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 | 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 |
|
EBT
|
0.04B | 0.05B | 0.08B | -0.04B | 0.05B | -0.06B | 0.05B | -0.02B | 0.08B | 0.03B | 0.12B | 235.25B | 0.14B | 0.01B | 0.05B | -0.18B | 0.11B | -0.00B | 0.02B | 0.08B | 0.10B | -0.00B | 0.06B | -0.13B | 0.05B | -0.06B | -0.10B | -0.31B | -0.03B | -0.08B | -0.06B | -0.06B | -0.03B | -0.05B | -0.04B | -0.05B | -0.02B | -0.05B | -0.03B | -0.15B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.03B | -0.06B | -0.03B | -0.02B | -0.03B | -0.02B | 0.03B | 0.01B | 0.08B | 0.03B | 0.02B | 0.06B | 0.04B | 0.02B | 0.04B | 0.01B | 0.03B | 0.02B | 0.02B |
|
Tax Provisions
|
0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 38.99B | 0.00B | 0.00B | 0.00B | 0.00B | 24.91B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.05B | 0.05B | 0.07B | -0.02B | 0.05B | 0.07B | 0.05B | -0.00B | 0.07B | 0.02B | 0.09B | 0.03B | 0.11B | 0.02B | 0.04B | 0.12B | 0.09B | 0.00B | 0.03B | 0.06B | 0.09B | 0.01B | 0.05B | 0.10B | 0.02B | 0.02B | -0.07B | -0.20B | 0.01B | -0.04B | -0.04B | -0.02B | -0.02B | -0.03B | -0.02B | 0.04B | -0.01B | -0.04B | -0.02B | -0.15B | 0.02B | -0.01B | 0.00B | -0.00B | -0.00B | 0.04B | 0.02B | 0.03B | -0.03B | -0.06B | 0.03B | -0.02B | -0.03B | -0.02B | 0.02B | 0.00B | 0.07B | 0.02B | 0.01B | 0.11B | 0.03B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B | 0.00B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
0.04B | 0.05B | 0.08B | -0.04B | 0.05B | -0.06B | 0.05B | -0.02B | 0.08B | 0.03B | -38.87B | 235.25B | 0.14B | 0.01B | 0.05B | -25.09B | 0.11B | -0.00B | 0.02B | 0.08B | 0.10B | -0.00B | 0.06B | -0.13B | 0.05B | -0.06B | -0.10B | -0.31B | -0.03B | -0.08B | -0.06B | -0.06B | -0.03B | -0.05B | -0.04B | -0.05B | -0.02B | -0.05B | -0.03B | -0.15B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.03B | -0.06B | -0.03B | -0.02B | -0.03B | -0.02B | 0.03B | 0.01B | 0.08B | 0.03B | 0.02B | 0.06B | 0.04B | 0.02B | 0.04B | 0.01B | 0.03B | 0.02B | 0.02B |
|
Consolidated Net Income
|
0.04B | 0.05B | 0.08B | -0.04B | 0.05B | -0.06B | 0.05B | -0.02B | 0.08B | 0.03B | -38.87B | 235.25B | 0.14B | 0.01B | 0.05B | -25.09B | 0.11B | -0.00B | 0.02B | 0.08B | 0.10B | -0.00B | 0.06B | -0.13B | 0.05B | -0.06B | -0.10B | -0.31B | -0.03B | -0.08B | -0.06B | -0.06B | -0.03B | -0.05B | -0.04B | -0.05B | -0.02B | -0.05B | -0.03B | -0.15B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.03B | -0.06B | -0.03B | -0.02B | -0.03B | -0.02B | 0.03B | 0.01B | 0.08B | 0.03B | 0.02B | 0.06B | 0.04B | 0.02B | 0.04B | 0.01B | 0.03B | 0.02B | 0.02B |
|
Income towards Parent Company
|
0.04B | 0.05B | 0.08B | -0.04B | 0.05B | -0.06B | 0.05B | -0.02B | 0.08B | 0.03B | -38.87B | 235.25B | 0.14B | 0.01B | 0.05B | -25.09B | 0.11B | -0.00B | 0.02B | 0.08B | 0.10B | -0.00B | 0.06B | -0.13B | 0.05B | -0.06B | -0.10B | -0.31B | -0.03B | -0.08B | -0.06B | -0.06B | -0.03B | -0.05B | -0.04B | -0.05B | -0.02B | -0.05B | -0.03B | -0.15B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.03B | -0.06B | -0.03B | -0.02B | -0.03B | -0.02B | 0.03B | 0.01B | 0.08B | 0.03B | 0.02B | 0.06B | 0.04B | 0.02B | 0.04B | 0.01B | 0.03B | 0.02B | 0.02B |
|
Net Income towards Common Stockholders
|
0.04B | 0.05B | 0.08B | -0.04B | 0.05B | -0.06B | 0.05B | -0.02B | 0.08B | 0.03B | -38.87B | 235.25B | 0.14B | 0.01B | 0.05B | -25.09B | 0.11B | -0.00B | 0.02B | 0.08B | 0.10B | -0.00B | 0.06B | -0.13B | 0.05B | -0.06B | -0.10B | -0.31B | -0.03B | -0.08B | -0.06B | -0.06B | -0.03B | -0.05B | -0.04B | -0.05B | -0.02B | -0.05B | -0.03B | -0.15B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.03B | -0.06B | -0.03B | -0.02B | -0.03B | -0.02B | 0.03B | 0.01B | 0.08B | 0.03B | 0.02B | 0.06B | 0.04B | 0.02B | 0.04B | 0.01B | 0.03B | 0.02B | 0.02B |
|
EPS (Basic)
|
5.46 | 6.44 | 10.18 | -4.93 | 3.94 | -4.46 | 3.80 | -1.53 | 5.68 | 1.82 | -0.00B | 0.00B | 10.38 | 1.04 | 3.43 | -0.00B | 7.97 | -0.23 | 1.80 | 6.07 | 6.89 | -0.09 | 3.83 | -8.99 | 3.09 | -4.02 | -6.96 | -21.33 | -1.74 | -5.73 | -4.39 | -4.19 | -2.36 | -3.70 | -2.66 | -3.45 | -1.23 | -3.19 | -2.08 | -10.37 | 1.70 | -1.02 | -0.44 | -0.68 | -0.37 | -2.35 | -1.49 | -1.63 | -2.22 | -4.69 | -2.48 | -1.59 | -2.56 | -1.21 | 2.09 | 0.70 | 6.23 | 2.48 | 1.51 | 4.22 | 2.57 | 1.58 | 2.48 | 0.82 | 2.49 | 1.32 | 1.49 |
|
EPS (Weighted Average and Diluted)
|
0.23 | 0.19 | 0.23 | 0.09 | 0.19 | -0.00B | 0.00B | -0.00B | 0.23 | 0.00B | -0.06B | 0.36B | 0.00B | 0.00B | 0.00B | -0.06B | 0.33 | -0.00B | 0.10 | 0.23 | 0.32 | -0.02 | 0.17 | -0.34 | 0.06 | -0.08 | -0.23 | -0.70 | -0.00B | -415.87 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -273.97 | -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 | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Shares Outstanding (Diluted Average)
|
0.17B | 0.00B | 0.00B | 596.69 | 201.96 | 243.28 | 192.48 | 157.90 | 243.41 | 310.03 | 613.25 | 654.61 | 399.48 | 465.65 | 612.49 | 423.86 | 337.62 | 322.68 | 433.17 | 629.21 | 317.77 | 293.29 | 459.81 | 96.87 | 64.70 | 81.28 | 245.01 | 929.18 | 51.00 | 0.00B | 329.86 | 397.34 | 60.43 | 148.74 | 231.25 | 354.21 | 47.47 | 0.00B | 252.44 | 757.62 | | | | | 283.44 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
EBITDA
|
0.14B | 0.05B | 0.08B | 0.07B | 0.06B | 0.01B | 0.06B | 0.03B | 0.05B | 0.04B | 0.10B | 0.01B | 0.10B | 0.03B | 0.02B | -0.11B | 0.10B | 0.02B | 0.02B | 0.08B | 0.12B | 0.03B | 0.08B | -0.07B | 0.06B | 0.03B | 0.03B | 0.18B | -0.04B | 0.04B | -0.03B | -0.01B | 0.02B | -0.03B | -0.03B | 0.04B | -0.01B | -0.03B | -0.03B | 0.13B | 0.01B | -0.02B | 0.00B | 0.01B | 0.03B | -0.05B | 0.03B | -0.04B | -0.03B | -0.07B | -0.02B | 0.02B | -0.04B | -0.01B | 0.04B | -0.00B | 0.07B | 0.01B | 0.03B | 1.05B | 0.11B | 0.08B | 0.10B | 0.97B | 0.10B | 0.08B | 0.09B |
|
Interest Expenses
|
0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.02B | 0.11B | 0.04B | 0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Tax Rate
|
0.01% | 0.00% | 0.02% | | | | | | 0.02% | 0.03% | | 0.00% | 0.02% | 0.03% | 0.02% | | 0.02% | | 0.01% | | 0.01% | | 0.01% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |