|
Revenue
|
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 | 0.00B | 0.00B | 0.00B | 4.99B | 0.00B | 8.10B | 6.91B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.01B | 0.00B | 0.02B | 9.70B |
|
Cost of Revenue
|
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 | 2.83B | 0.00B | 3.46B | 3.37B | 2.95B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 3.77B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Gross Profit
|
0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 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 | 2.15B | 0.00B | 4.64B | 3.53B | -2.95B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | -3.76B | 0.01B | 0.00B | 0.01B | 9.70B |
|
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 | -1.09B | -1.11B | -1.12B | -1.09B | -1.10B | -1.33B | -1.37B | -1.50B | -1.52B | -1.54B | -1.54B | 0.00B | -0.00B | -1.32B | -1.55B | -1.46B | 1.46B | -1.91B | -0.00B | -1.86B | 1.87B | -1.91B |
|
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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.55B | -0.66B | -0.61B | -0.64B | -0.58B | -0.67B | -0.64B | -0.61B | -0.70B | -0.57B | -0.62B | -1.30B | 1.30B | -0.81B | -0.64B | -0.73B | 0.73B | -0.69B | -0.00B | -0.83B | 0.83B | -0.79B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.00B | | -0.02B | | | | | | | |
|
Operating 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 | -1.64B | -1.77B | -1.73B | -1.73B | -1.69B | -2.01B | -2.01B | -2.11B | -2.23B | -2.11B | -2.16B | -1.30B | 1.30B | -2.12B | -2.19B | -2.19B | 2.19B | -2.60B | -0.00B | -2.70B | 2.70B | -2.70B |
|
Operating Income
|
-0.02B | 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 | 0.01B | -605.00 | -0.00B | -404.00 | -0.83B | -2.73B | -0.00B | -2.76B | 5.66B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 4.45B | -4.44B | 0.00B | 0.00B | 1.56B | 692.44B | 0.00B |
|
EBIT
|
-0.02B | 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 | 0.01B | -605.00 | -0.00B | -404.00 | -0.83B | -2.73B | -0.00B | -2.76B | 5.66B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 4.45B | -4.44B | 0.00B | 0.00B | 1.56B | 692.44B | 0.00B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.44B | 0.65B | -0.65B | 0.57B | 0.00B | 0.43B | -0.43B | 0.48B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | 0.00B | -0.01B | 0.01B | -0.01B | | | | | | | | | 0.00B | -0.00B | | -0.08B | 0.00B | -0.00B | 0.00B | | 0.00B | -0.00B | | -0.09B | | | | | | | |
|
Non Operating 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 | -1.20B | -1.27B | -1.18B | -1.60B | -0.61B | -0.75B | -0.86B | -0.67B | -0.87B | -1.00B | -1.38B | -1.78B | 1.77B | -1.01B | -1.28B | -0.84B | 0.84B | -1.26B | -0.00B | -1.04B | 1.04B | -0.96B |
|
EBT
|
-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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 1.20B | 1.27B | 1.18B | 1.14B | 1.51B | -0.01B | 5.59B | -1.88B | 4.57B | 0.01B | 6.49B | -0.00B | 0.02B | 1.78B | 2.08B | 6.60B | -6.58B | 2.39B | 0.00B | 3.47B | 690.53B | 1.91B |
|
Profit After Tax
|
-0.02B | 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 | -1.19B | -1.87B | -2.62B | -2.00B | -1.44B | 3.48B | -5.42B | -3.43B | 4.79B | 5.33B | 6.71B | 0.01B | 0.00B | 3.08B | 21.89B | 0.00B | 0.01B | 3.48B | 0.00B | 0.00B | -0.00B | 1.17B |
|
Equity Income
|
| | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | 0.04B | -0.04B | 0.23B | | 0.25B | -0.25B | 0.03B |
|
Income from Continuing Operations
|
-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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 1.20B | 1.27B | 1.18B | 1.14B | 1.51B | -0.01B | 5.59B | -1.88B | 4.57B | 0.01B | 6.49B | -0.00B | 0.02B | 1.78B | 2.08B | 6.60B | -6.58B | 2.39B | 0.00B | 3.47B | 690.53B | 1.91B |
|
Consolidated Net Income
|
-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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 1.20B | 1.27B | 1.18B | 1.14B | 1.51B | -0.01B | 5.59B | -1.88B | 4.57B | 0.01B | 6.49B | -0.00B | 0.02B | 1.78B | 2.08B | 6.60B | -6.58B | 2.39B | 0.00B | 3.47B | 690.53B | 1.91B |
|
Income towards Parent Company
|
-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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 1.20B | 1.27B | 1.18B | 1.14B | 1.51B | -0.01B | 5.59B | -1.88B | 4.57B | 0.01B | 6.49B | -0.00B | 0.02B | 1.78B | 2.08B | 6.60B | -6.58B | 2.39B | 0.00B | 3.47B | 690.53B | 1.91B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | | | | |
|
Net Income towards Common Stockholders
|
-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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 1.19B | 1.87B | 2.71B | -2.09B | 1.51B | 3.71B | 5.59B | -3.66B | 3.66B | 5.11B | 6.49B | 8.70B | -8.68B | 3.15B | 21.63B | 3.44B | -3.43B | 3.56B | -0.00B | 0.77B | -0.76B | 1.20B |
|
EPS (Basic)
|
-0.88 | 0.07 | 0.01 | 0.07 | 0.11 | 0.06 | 0.02 | 0.00 | -0.24 | 0.09 | 0.04 | 0.01 | 0.00 | 0.03 | 0.03 | 0.20 | -0.02 | 0.11 | 0.08 | 0.04 | -0.04 | 0.06 | -0.06 | 0.09 | 125.58 | 0.29 | 0.16 | 0.42 | 0.58 | -0.34 | 0.35 | 0.48 | 0.61 | 0.81 | 0.25 | 0.29 | 2.04 | 0.33 | 0.48 | 0.34 | 0.23 | 0.07 | -0.19 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
-0.88 | 0.07 | | | 0.11 | 0.14 | | | -0.24 | | | | | | | | | | | | | | | | | | 0.16 | 0.42 | 0.00 | -0.34 | 0.35 | 0.42 | 0.51 | 0.71 | 0.23 | 0.26 | 1.76 | 0.30 | 0.43 | 0.31 | 0.23 | 0.07 | -0.19 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 9.35B | 8.75B | 9.71B | 10.61B | 10.61B | 10.61B | 10.61B | 10.71B | 10.75B | 10.75B | 10.70B | 10.51B | 10.48B | 10.57B | | 10.42B | 10.42B | 10.42B |
|
Shares Outstanding (Diluted Average)
|
0.02B | 0.02B | | | 0.02B | 0.02B | | | 0.02B | | | | | | | | | | | | | | | | | | 9,348.41B | 8.75B | 9,714.18B | 10.61B | 10.61B | 12.64B | 12.64B | 12.60B | 12.58B | 12.56B | 12.59B | 12.33B | 12.12B | 11.93B | | 10.42B | 10.42B | 10.49B |
|
EBITDA
|
-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 | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -1.09B | -1.11B | -1.12B | 0.00B | -1.94B | -4.06B | -0.00B | -4.26B | 4.14B | -1.54B | 0.01B | 0.00B | 0.01B | -1.32B | 0.01B | 0.01B | -2.98B | -1.90B | -0.00B | 0.00B | 694.31B | -1.91B |
|
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 | -1.20B | -1.27B | -1.18B | -1.14B | -0.61B | -0.73B | -0.80B | -0.87B | -0.95B | -1.19B | -1.42B | 0.00B | -0.00B | -1.39B | -1.63B | -1.49B | 1.49B | -1.82B | -0.00B | -1.48B | 1.47B | -1.44B |