|
Revenue
|
0.99B | 0.97B | 1.09B | 1.10B | 1.04B | 1.08B | 1.09B | 1.12B | 1.17B | 1.11B | 0.00B | 0.00B | 0.90B | 4.35B | 5.13B | 4.91B | 4.08B | 1.98B | 2.56B | 2.62B | 2.82B | 2.81B | 2.89B | 3.06B | 2.96B | 3.75B | 4.61B | 4.76B | 3.88B | 3.69B | 4.47B | 4.33B | 4.10B | 3.27B | 2.08B | 2.81B | 2.55B | 3.47B | 4.39B | 4.78B | 4.95B | 5.40B | 7.82B | 6.59B | 5.92B | 5.36B | 5.75B | 6.32B | 5.64B | 5.50B | 6.17B | 5.75B | 5.27B | 5.18B | 5.39B | 6.03B |
|
Cost of Revenue
|
0.98B | 1.01B | 1.06B | 1.07B | 1.03B | 1.07B | 1.07B | 1.10B | 1.15B | 1.09B | 1.19B | 1.35B | 0.88B | 3.90B | 4.58B | 4.38B | 8.02B | 2.70B | 1.90B | 1.98B | 3.54B | 2.55B | 2.63B | 2.75B | 2.68B | 3.45B | 4.30B | 4.43B | 3.69B | 3.32B | 4.21B | 4.04B | 3.81B | 3.16B | 1.72B | 2.50B | 2.27B | 3.12B | 4.04B | 4.47B | 4.62B | 4.97B | 7.47B | 6.26B | 5.65B | 4.99B | 5.43B | 5.79B | 5.49B | 5.01B | 5.61B | 5.33B | 4.64B | 4.53B | 4.82B | 5.39B |
|
Gross Profit
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.45B | 0.55B | 0.53B | 0.47B | 0.27B | 0.31B | 0.28B | 0.30B | 0.26B | 0.30B | 0.32B | 0.28B | 0.30B | 0.31B | 0.33B | 0.18B | 0.37B | 0.27B | 0.29B | 0.28B | 0.11B | 0.36B | 0.31B | 0.28B | 0.35B | 0.35B | 0.31B | 0.34B | 0.43B | 0.34B | 0.33B | 0.27B | 0.38B | 0.31B | 0.53B | 0.15B | 0.48B | 0.56B | 0.42B | 0.62B | 0.65B | 0.57B | 0.65B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.04B | 0.07B | 0.06B | 0.11B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.01B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.09B | 0.13B | 0.06B | 0.05B | 0.14B | 0.14B | 0.05B |
|
Other Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.30B | 0.32B | 0.33B | 0.40B | 0.33B | 0.07B | 0.08B | 9.39B | 0.20B | 0.41B | 0.18B | 10.47B | 3.60B | 4.43B | 4.55B | 3.86B | 3.50B | 4.33B | 4.16B | 3.95B | 3.31B | 1.83B | 2.61B | 2.37B | 3.23B | 4.13B | 4.58B | 4.73B | 5.10B | 7.60B | 6.40B | 5.77B | 5.12B | 0.01B | -0.00B | -0.00B | -0.00B | 0.60B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B |
|
Operating Expenses
|
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 | 0.38B | 0.42B | 0.43B | 0.69B | 0.42B | 0.12B | 0.14B | 9.46B | 0.26B | 0.47B | 0.26B | 10.51B | 3.65B | 4.48B | 4.60B | 3.92B | 3.54B | 4.38B | 4.21B | 4.00B | 3.35B | 1.87B | 2.66B | 2.41B | 3.27B | 4.18B | 4.63B | 4.78B | 5.14B | 7.64B | 6.44B | 5.82B | 5.16B | 5.60B | 5.98B | 5.68B | 5.20B | 6.02B | 5.64B | 5.03B | 4.88B | 5.19B | 5.78B |
|
Operating Income
|
0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.07B | 0.12B | 0.09B | 0.05B | 0.09B | 0.12B | 0.08B | -0.14B | 0.06B | -0.02B | 0.13B | 0.07B | 0.10B | 0.13B | 0.16B | -0.04B | 0.15B | 0.10B | 0.12B | 0.10B | -0.08B | 0.21B | 0.15B | 0.14B | 0.20B | 0.22B | 0.15B | 0.18B | 0.26B | 0.17B | 0.15B | 0.10B | 0.20B | 0.14B | 0.34B | -0.04B | 0.30B | 0.15B | 0.11B | 0.24B | 0.30B | 0.20B | 0.25B |
|
EBIT
|
0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.07B | 0.12B | 0.09B | 0.05B | 0.09B | 0.12B | 0.08B | -0.14B | 0.06B | -0.02B | 0.13B | 0.07B | 0.10B | 0.13B | 0.16B | -0.04B | 0.15B | 0.10B | 0.12B | 0.10B | -0.08B | 0.21B | 0.15B | 0.14B | 0.20B | 0.22B | 0.15B | 0.18B | 0.26B | 0.17B | 0.15B | 0.10B | 0.20B | 0.14B | 0.34B | -0.04B | 0.30B | 0.15B | 0.11B | 0.24B | 0.30B | 0.20B | 0.25B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | | | | -0.00B | 0.01B | | | | | | -0.01B | -0.01B | | | -0.03B | | | | 0.00B | | 0.01B | | | 0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.02B | -0.01B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | | | | | | | | | | | | | | 0.00B | | 0.01B | | | 0.00B | -0.00B | -0.01B | 0.01B | | -0.00B | -0.00B |
|
EBT
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.06B | 0.10B | 0.06B | 0.16B | 0.06B | 0.06B | 0.01B | -0.15B | -0.04B | -0.08B | 0.08B | -0.09B | -0.05B | 0.09B | 0.12B | -0.08B | 0.11B | 0.06B | 0.07B | 0.06B | -0.12B | 0.17B | 0.10B | 0.09B | 0.16B | 0.17B | 0.11B | 0.11B | 0.22B | 0.13B | 0.10B | 0.05B | 0.15B | 0.10B | 0.28B | -0.10B | 0.24B | 0.65B | 0.02B | 0.14B | 0.20B | 0.09B | 0.15B |
|
Tax Provisions
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.03B | 0.00B | 0.00B | -0.03B | -0.05B | -0.01B | 0.04B | 0.04B | -0.20B | 0.03B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.01B | -0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.15B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B |
|
Profit After Tax
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.05B | 0.09B | 0.04B | 0.02B | 0.06B | 0.07B | 0.04B | -0.58B | 0.01B | -0.22B | 0.14B | 0.23B | -0.32B | 0.07B | 0.11B | -0.07B | 0.11B | 0.06B | 0.07B | 0.08B | -0.13B | 0.16B | 0.10B | 0.08B | 0.15B | 0.17B | 0.10B | 0.10B | 0.22B | 0.12B | 0.08B | 0.06B | 0.14B | 0.09B | 0.27B | -0.11B | 0.23B | 0.50B | 0.00B | 0.14B | 0.21B | 0.09B | 0.14B |
|
Equity 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | |
|
Income from Continuing Operations
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.09B | 0.03B | 0.13B | 0.06B | 0.06B | 0.03B | -0.10B | -0.03B | -0.12B | 0.03B | 0.11B | -0.08B | 0.09B | 0.11B | -0.07B | 0.11B | 0.06B | 0.07B | 0.08B | -0.13B | 0.16B | 0.10B | 0.08B | 0.15B | 0.17B | 0.10B | 0.10B | 0.22B | 0.12B | 0.08B | 0.06B | 0.14B | 0.09B | 0.27B | -0.11B | 0.23B | 0.50B | 0.00B | 0.14B | 0.21B | 0.09B | 0.14B |
|
Consolidated Net Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.09B | 0.03B | 0.13B | 0.06B | 0.01B | 0.01B | -0.49B | -0.01B | -0.19B | 0.02B | 0.01B | -0.24B | -0.03B | -0.00B | | | | | | -0.13B | 0.16B | 0.10B | 0.08B | 0.15B | 0.17B | 0.10B | 0.10B | 0.22B | 0.12B | 0.08B | 0.06B | 0.14B | 0.09B | 0.27B | -0.11B | 0.23B | 0.50B | 0.00B | 0.14B | 0.21B | 0.09B | 0.14B |
|
Income towards Parent Company
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.09B | 0.03B | 0.13B | 0.06B | 0.01B | 0.01B | -0.49B | -0.01B | -0.19B | 0.02B | 0.01B | -0.24B | -0.03B | -0.00B | | | | | | -0.13B | 0.16B | 0.10B | 0.08B | 0.15B | 0.17B | 0.10B | 0.10B | 0.22B | 0.12B | 0.08B | 0.06B | 0.14B | 0.09B | 0.27B | -0.11B | 0.23B | 0.50B | 0.00B | 0.14B | 0.21B | 0.09B | 0.14B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | 0.03B | -0.06B | -0.01B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B |
|
Net Income towards Common Stockholders
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.15B | 0.04B | 0.06B | 0.06B | 0.01B | 0.01B | -0.49B | -0.01B | -0.19B | 0.02B | 0.01B | -0.24B | -0.03B | -0.00B | | | | | | -0.13B | 0.16B | 0.10B | 0.08B | 0.15B | 0.17B | 0.10B | 0.10B | 0.22B | 0.12B | 0.08B | 0.06B | 0.14B | 0.09B | 0.27B | -0.11B | 0.23B | 0.50B | 0.00B | 0.14B | 0.21B | 0.09B | 0.13B |
|
EPS (Basic)
|
| | | | | 0.78 | 0.38 | 0.44 | 0.44 | 0.87 | 0.46 | 0.43 | 0.25 | 0.44 | 0.87 | 0.52 | 1.44 | 0.71 | 0.16 | 0.13 | -5.19 | -0.11 | -1.93 | 0.17 | 0.10 | -2.64 | -0.30 | -0.02 | -1.11 | 1.08 | 0.44 | 0.57 | 0.75 | -1.78 | 1.65 | 0.97 | 1.00 | 1.61 | 1.76 | 1.01 | 1.20 | 2.35 | 1.22 | 0.76 | 0.42 | 1.43 | 0.79 | 2.99 | -1.26 | 2.29 | 3.88 | -0.26 | 1.19 | 1.22 | 0.33 | 0.64 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.78 | 0.75 | 0.88 | 0.87 | 0.87 | 0.93 | 0.87 | 0.25 | 0.74 | 0.87 | 0.94 | 1.44 | 0.71 | 0.16 | 0.13 | -5.19 | -0.11 | -1.93 | 0.17 | 0.10 | -2.63 | -0.30 | -0.02 | -1.10 | 1.07 | 0.43 | 0.57 | 0.75 | -1.78 | 1.64 | 0.96 | 0.99 | 1.60 | 1.73 | 1.00 | 1.18 | 2.32 | 1.20 | 0.75 | 0.41 | 1.41 | 0.78 | 2.95 | -1.25 | 2.26 | 3.85 | -0.26 | 1.18 | 1.21 | 0.33 | 0.64 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.12B | 0.14B | 0.12B | 0.14B | 0.14B | 0.14B |
|
Shares Outstanding (Diluted Average)
|
| | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | 0.04B | 0.04B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.12B | 0.14B | 0.12B | 0.14B | 0.14B | 0.14B |
|
EBITDA
|
0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.07B | 0.12B | 0.09B | 0.16B | 0.09B | 0.12B | 0.08B | -0.14B | 0.06B | -0.02B | 0.13B | 0.07B | 0.10B | 0.13B | 0.16B | -0.04B | 0.15B | 0.10B | 0.12B | 0.10B | -0.08B | 0.21B | 0.15B | 0.14B | 0.20B | 0.22B | 0.15B | 0.18B | 0.26B | 0.17B | 0.15B | 0.10B | 0.20B | 0.14B | 0.34B | -0.04B | 0.30B | 0.15B | 0.11B | 0.24B | 0.30B | 0.20B | 0.25B |
|
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 | 0.01B | 0.02B | 0.03B | 0.06B | 0.03B | 0.04B | 0.05B | 0.08B | 0.06B | 0.06B | 0.06B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 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 | 0.06B | 0.06B | 0.06B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B |
|
Tax Rate
|
36.17% | 36.69% | 36.73% | 36.21% | 36.30% | 2.39% | 0.83% | 0.86% | 1.49% | 1.47% | 0.07% | 1.24% | 3.17% | 14.05% | 8.71% | 46.46% | 17.90% | 3.13% | 5.00% | -371.43% | 34.00% | 34.15% | -57.69% | 57.14% | 223.08% | -65.96% | -2.17% | 8.06% | 6.49% | -1.87% | 8.33% | 8.33% | -45.61% | -2.40% | 4.85% | 4.76% | 8.79% | 1.91% | 4.60% | 8.77% | 8.26% | 1.37% | 6.20% | 18.63% | -7.84% | 4.73% | 9.38% | 3.89% | -9.28% | 2.95% | 22.92% | 88.24% | 2.76% | -0.98% | 7.53% | 7.43% |