|
Revenue
|
196.86B | 0.15B | 0.17B | 0.18B | 0.18B | 0.19B | 0.23B | 0.23B | 0.23B | 0.18B | 0.20B | 0.22B | 0.22B | 0.26B | 0.26B | 0.24B | 0.24B | 0.27B | 0.27B | 0.27B | 0.26B | 0.27B | 0.30B | 0.31B | 0.27B | 0.27B | 0.34B | 0.30B | 0.30B | 0.30B | 0.37B | 0.33B | 0.33B | 0.37B | 0.37B | 0.34B | 0.33B | 0.36B | 0.35B | 0.35B | 0.33B | 0.38B | 0.41B | 0.43B | 0.37B | 0.36B | 0.43B | 0.43B | 0.35B | 0.42B | 0.46B | 0.49B | 0.45B | 0.46B | 0.49B | 0.62B | 0.49B | 0.57B | 0.59B | 0.51B | 0.55B | 0.54B | 0.49B | 0.49B | -0.00B |
|
Cost of Revenue
|
156,448,000.00B | 0.12 | 0.00B | 141.23B | 0.15B | 0.15B | 0.19B | 185.51B | 0.56B | 0.14B | 0.16B | 0.18B | 0.17B | 0.21B | 0.21B | 0.19B | 0.18B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.23B | 0.24B | 0.21B | 0.21B | 0.26B | 0.23B | 0.23B | 0.23B | 0.29B | 0.25B | 0.26B | 0.30B | 0.28B | 0.27B | 0.25B | 0.28B | 0.26B | 0.26B | 0.24B | 0.29B | 0.31B | 0.33B | 0.27B | 0.26B | 0.33B | 0.33B | 0.25B | 0.31B | 0.34B | 0.38B | 0.34B | 0.34B | 0.36B | 0.49B | 0.36B | 0.43B | 0.44B | 0.38B | 0.42B | 0.41B | 0.37B | 0.37B | |
|
Gross Profit
|
-156447803.14B | 0.15B | 0.17B | -141.06B | 0.03B | 0.04B | 0.04B | -185.28B | -0.33B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.13B | 0.14B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | |
|
Selling, General & Administrative
|
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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.04B | 0.01B | 0.01B | 0.15B | 0.01B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.10B | |
|
Other Operating Expenses
|
-0.00B | 0.15B | 0.16B | 0.17B | 0.17B | 0.18B | 0.22B | 0.21B | 0.22B | 0.17B | 0.19B | 0.20B | 0.20B | 0.03B | 0.24B | 0.22B | 0.22B | 0.04B | 0.03B | 0.03B | 0.04B | 0.00B | 0.04B | 0.04B | -0.10B | 0.04B | 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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | |
|
Operating Expenses
|
0.00B | 0.15B | 0.16B | 0.17B | 0.18B | 0.18B | 0.22B | 0.22B | 0.22B | 0.17B | 0.19B | 0.21B | 0.21B | 0.04B | 0.24B | 0.23B | 0.22B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | |
|
Operating Income
|
-24811000.00B | 0.00B | 0.00B | 4,920,000.00B | -0.14B | 8.62 | 13,783,000.00B | 13.89B | -0.55B | 0.01B | -0.15B | -0.16B | -0.17B | 0.01B | -0.19B | -0.18B | -0.17B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | |
|
EBIT
|
-24811000.00B | 0.00B | 0.00B | 4,920,000.00B | -0.14B | 8.62 | 13,783,000.00B | 13.89B | -0.55B | 0.01B | -0.15B | -0.16B | -0.17B | 0.01B | -0.19B | -0.18B | -0.17B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | |
|
EBT
|
0.00B | 0.00B | 0.01B | 0.00B | 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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 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 | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | |
|
Tax Provisions
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 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 | |
|
Profit After Tax
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | |
|
Income from Continuing Operations
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | |
|
Consolidated Net Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.00B | 0.01B | 0.01B | |
|
Income towards Parent Company
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.00B | 0.01B | 0.01B | |
|
Net Income towards Common Stockholders
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.00B | 0.01B | 0.01B | |
|
EPS (Basic)
|
0.00 | 0.23 | 0.61 | 0.27 | 0.60 | 0.58 | 0.97 | 0.91 | 0.92 | 0.43 | 0.83 | 1.08 | 0.48 | 0.98 | 1.26 | 1.11 | 0.99 | 1.26 | 1.07 | 1.33 | 1.04 | 0.61 | 1.63 | 2.14 | 0.61 | 1.22 | 1.08 | 0.71 | 0.69 | 0.76 | 1.21 | 0.92 | 0.76 | 0.97 | 1.24 | 1.12 | 0.65 | 1.14 | 1.33 | 1.10 | 1.12 | 1.21 | 1.51 | 1.47 | 0.99 | 1.30 | 1.48 | 0.81 | 0.58 | 0.88 | 1.18 | 0.99 | 0.91 | 0.84 | 1.07 | 1.34 | 1.23 | 1.27 | 1.23 | 1.02 | 0.82 | 1.03 | 1.18 | 0.91 | |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.23 | 0.58 | 0.27 | 0.59 | 0.57 | 0.94 | 0.00 | 0.90 | 0.43 | 0.82 | 1.07 | 0.48 | 0.97 | 1.25 | 1.11 | 0.97 | 1.25 | 1.06 | 1.32 | 1.03 | 0.60 | 1.63 | 2.13 | 0.60 | 1.21 | 1.07 | 0.70 | 0.68 | 0.75 | 1.21 | 0.91 | 0.75 | 0.96 | 1.23 | 1.11 | 0.64 | 1.12 | 1.33 | 1.10 | 1.11 | 1.20 | 1.51 | 1.46 | 0.99 | 1.30 | 1.48 | 0.81 | 0.57 | 0.87 | 1.17 | 0.98 | 0.90 | 0.84 | 1.07 | 1.34 | 1.24 | 1.27 | 1.22 | 1.02 | 0.81 | 1.02 | 1.17 | 0.91 | |
|
Shares Outstanding (Weighted Average)
|
8.22B | 8.15B | 8.33B | 8.39B | 0.01B | 0.01B | 8.13B | 0.01B | 0.01B | 8.31B | 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)
|
8.45B | 8.42B | 8.55B | 8.55B | 0.01B | 0.01B | 8.38B | 8.45B | 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 | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-24811000.00B | 0.00B | 0.00B | 4,920,000.00B | -0.14B | 8.62 | 13,783,000.00B | 13.89B | -0.55B | 0.01B | -0.15B | -0.16B | -0.17B | 0.01B | -0.19B | -0.18B | -0.17B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | |
|
Interest Expenses
|
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 | 0.00B | 0.00B | 0.00B | |
|
Tax Rate
|
40.71% | 43.05% | 43.20% | 42.45% | 43.20% | 39.85% | 39.57% | 43.26% | 43.26% | 41.06% | 40.38% | 39.43% | 44.97% | 40.57% | 40.66% | 41.83% | 39.57% | 41.41% | 41.54% | 41.23% | 41.26% | 41.50% | 41.20% | 42.01% | 40.92% | 41.50% | 41.19% | 41.64% | 39.21% | 38.97% | 41.31% | 40.77% | 44.01% | 35.40% | 39.97% | 4.17% | 51.03% | 25.74% | 27.68% | 28.35% | 24.84% | 28.74% | 29.07% | 28.29% | 24.93% | 30.82% | 30.78% | 28.06% | 50.75% | 27.94% | 28.65% | 26.46% | 40.02% | 28.04% | 29.32% | 27.75% | 22.40% | 27.25% | 27.38% | 28.98% | 38.01% | 27.13% | 27.51% | 27.11% | |