|
Revenue
|
0.13B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 2.54B | 0.09B | 2.36B | 0.10B | 0.01B | 0.11B | 0.11B | 0.13B | 0.11B | 0.12B | 0.11B | 0.15B | 0.15B | 0.14B | 0.15B | 0.12B | 0.12B | 0.11B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.16B | 0.15B | 0.14B | 0.13B | 0.18B | 0.18B | 0.19B | 0.14B | 0.19B | 0.14B | 0.14B | 0.13B | 0.14B | 0.15B | 0.22B | 0.22B | 0.27B | 0.26B | 0.22B | 0.19B | 0.22B | 0.20B | 0.21B | 0.20B | 0.19B | 0.20B | 0.19B | 0.19B |
|
Cost of Revenue
|
0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.05B | 0.04B | | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 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 |
|
Gross Profit
|
0.09B | 0.08B | 0.07B | 0.06B | 0.07B | 0.08B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | | 0.06B | | 0.07B | | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.11B | 0.12B | 0.11B | 0.12B | 0.09B | 0.08B | 0.07B | 0.09B | 0.10B | 0.09B | | 0.08B | 0.08B | | 0.10B | 0.10B | 0.09B | 0.13B | 0.13B | 0.15B | 0.10B | 0.15B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.17B | 0.17B | 0.22B | 0.21B | 0.17B | 0.14B | 0.17B | 0.15B | 0.16B | 0.15B | 0.14B | 0.15B | 0.14B | 0.13B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | | | -0.00B | 0.03B | -0.01B | 0.00B | -0.01B | 0.03B | -0.01B | -0.01B | 0.04B | -0.01B | -0.01B | -11.36B | -0.01B | 1.53B | 0.00B | 0.00B | -0.01B | 1.50B | 0.00B | | 1.37B | 1.39B | 0.00B | 0.00B | -0.01B | | -0.00B | | 0.01B | | -0.00B | | 0.01B | | -0.01B | | 0.01B | |
|
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 | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.01B | 0.01B | 0.01B |
|
Other Operating Expenses
|
0.09B | 0.09B | 0.09B | 4.74B | 0.07B | 0.08B | 0.09B | 4.49B | 0.08B | 0.10B | 0.10B | 4.48B | 0.10B | 0.09B | 0.09B | 0.11B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.08B | 0.10B | 0.10B | 0.09B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | | 0.11B | 0.12B | 0.11B | 0.14B | 0.11B | 0.13B | 0.12B | 0.14B | 0.12B | 0.14B | 0.13B | 0.22B | 0.12B | 0.14B | 0.14B | 0.13B | 0.05B | 0.12B | 0.12B | 0.01B | 0.11B | 0.10B | 0.13B | 0.13B | 0.12B | 0.13B | 0.11B |
|
Operating Expenses
|
0.09B | 0.09B | 0.09B | 4.74B | 0.07B | 0.08B | 0.09B | 4.50B | 0.08B | 0.10B | 0.10B | 4.48B | 0.10B | 0.09B | 0.09B | 0.11B | 0.09B | 0.10B | 0.10B | 0.13B | 0.11B | 0.10B | 0.11B | 0.09B | 0.10B | 0.10B | 0.10B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | | 0.12B | 0.13B | 0.12B | 0.15B | 0.12B | 0.14B | 0.13B | 0.15B | 0.14B | 0.15B | 0.15B | 0.23B | 0.14B | 0.16B | 0.16B | 0.15B | 0.06B | 0.14B | 0.13B | 0.03B | 0.13B | 0.11B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B |
|
Operating Income
|
0.04B | 0.02B | 0.02B | -0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | -0.00B | -0.01B | -0.04B | 0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | -0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | | 0.01B | 0.00B | | 0.03B | 0.02B | 0.01B | 0.03B | 0.05B | 0.05B | 0.02B | -0.02B | 0.00B | -0.01B | -0.02B | -0.09B | 0.01B | 0.06B | 0.07B | 0.12B | 0.20B | 0.08B | 0.05B | 0.06B | 0.08B | 0.10B | 0.06B | 0.04B | 0.06B | 0.05B | 0.06B |
|
EBIT
|
0.04B | 0.02B | 0.02B | -0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | -0.00B | -0.01B | -0.04B | 0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | -0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | | 0.01B | 0.00B | | 0.03B | 0.02B | 0.01B | 0.03B | 0.05B | 0.05B | 0.02B | -0.02B | 0.00B | -0.01B | -0.02B | -0.09B | 0.01B | 0.06B | 0.07B | 0.12B | 0.20B | 0.08B | 0.05B | 0.06B | 0.08B | 0.10B | 0.06B | 0.04B | 0.06B | 0.05B | 0.06B |
|
Non Operating Investment Income
|
-0.00B | -0.01B | 0.00B | -0.01B | 0.00B | -0.01B | 0.00B | -0.03B | -0.01B | 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 | 0.01B | | | | | | | | | | | -0.08B | | -0.08B | 0.00B | -0.02B | -0.03B | -0.05B | 0.05B | -0.00B | | -0.00B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 4.00 | -0.00B | 0.00B | 0.00B | | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | | | | 0.03B | | | | | | | | -0.00B | | | | 0.00B | | 0.00B | | 0.01B | -0.00B | | | 0.00B | |
|
Non Operating Income
|
-0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | | -0.02B | -0.01B | | -0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B |
|
EBT
|
0.06B | 0.03B | 0.03B | -0.07B | 0.05B | 0.05B | 0.02B | -0.01B | 0.02B | 0.02B | 0.01B | -0.13B | 0.01B | 0.03B | 0.01B | -0.10B | 0.02B | 0.02B | 0.02B | -0.09B | 0.03B | 0.02B | 0.02B | -0.00B | 0.05B | 0.06B | 0.05B | -0.00B | 0.04B | 0.03B | 0.02B | -0.04B | 0.04B | 0.04B | | 0.02B | 0.02B | | 0.05B | 0.04B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | -0.02B | 0.01B | -0.01B | -0.01B | -0.09B | 0.01B | 0.07B | 0.08B | 0.12B | 0.23B | 0.11B | 0.08B | 0.06B | 0.10B | 0.14B | 0.09B | 0.16B | 0.09B | 0.08B | 0.09B |
|
Profit After Tax
|
0.03B | 0.02B | 0.00B | -0.02B | 0.02B | 0.01B | -0.01B | -0.00B | 0.01B | -0.02B | 0.04B | -0.12B | -0.01B | -0.01B | -0.01B | -0.02B | 0.00B | -0.00B | -0.00B | -0.04B | 0.01B | 0.00B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.00B | 0.01B | 0.02B | 0.00B | | -0.01B | -0.01B | | 0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.03B | 0.00B | -0.03B | -0.00B | -0.02B | -0.02B | -0.10B | 0.01B | 0.05B | 0.05B | 0.10B | 0.18B | 0.06B | 0.03B | 0.03B | 0.05B | 0.08B | 0.03B | 0.02B | 0.04B | 0.03B | 0.04B |
|
Income from Non-Controlling Interests
|
-0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Income from Continuing Operations
|
0.06B | 0.03B | 0.03B | -0.07B | 0.05B | 0.05B | 0.02B | -0.01B | 0.02B | 0.02B | 0.01B | -0.13B | 0.01B | 0.03B | 0.01B | -0.10B | 0.02B | 0.02B | 0.02B | -0.09B | 0.03B | 0.02B | 0.02B | -0.00B | 0.05B | 0.06B | 0.05B | -0.00B | 0.04B | 0.03B | 0.02B | -0.04B | 0.04B | 0.04B | | 0.02B | 0.02B | | 0.05B | 0.04B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | -0.02B | 0.01B | -0.01B | -0.01B | -0.09B | 0.01B | 0.07B | 0.08B | 0.12B | 0.23B | 0.11B | 0.08B | 0.06B | 0.10B | 0.14B | 0.09B | 0.16B | 0.09B | 0.08B | 0.09B |
|
Consolidated Net Income
|
0.06B | 0.03B | 0.03B | -0.07B | 0.05B | 0.05B | 0.02B | -0.01B | 0.02B | 0.02B | 0.01B | -0.13B | 0.01B | 0.03B | 0.01B | -0.10B | 0.02B | 0.02B | 0.02B | -0.09B | 0.03B | 0.02B | 0.02B | -0.00B | 0.05B | 0.06B | 0.05B | -0.00B | 0.04B | 0.03B | 0.02B | -0.04B | 0.04B | 0.04B | | 0.02B | 0.02B | | 0.05B | 0.04B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | -0.02B | 0.01B | -0.01B | -0.01B | -0.09B | 0.01B | 0.07B | 0.08B | 0.12B | 0.23B | 0.11B | 0.08B | 0.06B | 0.10B | 0.14B | 0.09B | 0.16B | 0.09B | 0.08B | 0.09B |
|
Income towards Parent Company
|
0.06B | 0.03B | 0.03B | -0.07B | 0.05B | 0.05B | 0.02B | -0.01B | 0.02B | 0.02B | 0.01B | -0.13B | 0.01B | 0.03B | 0.01B | -0.10B | 0.02B | 0.02B | 0.02B | -0.09B | 0.03B | 0.02B | 0.02B | -0.00B | 0.05B | 0.06B | 0.05B | -0.00B | 0.04B | 0.03B | 0.02B | -0.04B | 0.04B | 0.04B | | 0.02B | 0.02B | | 0.05B | 0.04B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | -0.02B | 0.01B | -0.01B | -0.01B | -0.09B | 0.01B | 0.07B | 0.08B | 0.12B | 0.23B | 0.11B | 0.08B | 0.06B | 0.10B | 0.14B | 0.09B | 0.16B | 0.09B | 0.08B | 0.09B |
|
Net Income towards Common Stockholders
|
0.06B | 0.03B | 0.03B | -0.07B | 0.05B | 0.05B | 0.02B | -0.01B | 0.02B | 0.02B | 0.01B | -0.13B | 0.01B | 0.03B | 0.01B | -0.10B | 0.00B | 0.02B | 0.02B | -0.09B | 0.01B | 0.00B | 0.00B | 0.01B | 0.05B | 0.04B | 0.05B | -0.00B | 0.04B | 0.02B | 0.02B | -0.04B | 0.04B | 0.01B | -0.02B | -0.00B | -0.00B | -0.13B | 0.00B | -0.00B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | -0.02B | 0.01B | -0.01B | -0.01B | -0.09B | 0.01B | 0.07B | 0.08B | 0.12B | 0.23B | 0.11B | 0.08B | 0.06B | 0.10B | 0.14B | 0.09B | 0.16B | 0.09B | 0.08B | 0.09B |
|
EPS (Basic)
|
| | -0.00B | 0.00B | | | | -2.02 | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | -0.00B | | 0.00B | | -0.00B | | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 1.58 | | | 0.00B | -1.03 | | | | -5.09 | | | | 5.03 | | | | 2.07 | | | | 0.00B | | | |
|
EPS (Weighted Average and Diluted)
|
1.48 | 0.84 | 0.92 | | 1.26 | 1.37 | 0.62 | | 0.48 | 0.34 | | -2.91 | 0.26 | 0.49 | 0.22 | -1.87 | 0.02 | 0.34 | 0.36 | | 0.19 | 0.02 | 0.04 | 0.14 | | 0.42 | | -0.20 | | 0.25 | 0.24 | -2.43 | 0.50 | 0.09 | -0.95 | 0.00 | 0.00 | -7.63 | 0.00 | 0.00 | 1.94 | 1.56 | 4.25 | 3.19 | 1.39 | -1.05 | 0.52 | -0.28 | -0.40 | -4.72 | 0.38 | 2.39 | 2.85 | 4.38 | 7.67 | 3.76 | 2.72 | 2.07 | 3.55 | 4.67 | 3.12 | 5.38 | 2.93 | 2.64 | |
|
Shares Outstanding (Weighted Average)
|
| | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | 0.02B | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | |
|
Shares Outstanding (Diluted Average)
|
0.04B | 0.04B | 0.04B | | 0.04B | 0.04B | 0.04B | | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | | 0.07B | 0.08B | 0.08B | 0.08B | | 0.08B | | 0.02B | | 0.09B | 0.09B | 0.02B | 0.08B | 0.08B | 0.02B | 0.09B | 0.09B | 0.02B | 0.09B | 0.09B | 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 | |
|
EBITDA
|
0.04B | 0.02B | 0.02B | -0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | -0.04B | 0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | -0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | | -0.01B | -0.01B | | 0.01B | -0.01B | 0.01B | 0.03B | 0.05B | -0.00B | 0.02B | -0.02B | 0.00B | 0.00B | -0.02B | -0.09B | 0.01B | 0.02B | 0.07B | 0.12B | 0.20B | 0.18B | 0.05B | 0.06B | 0.08B | 0.05B | 0.06B | 0.04B | 0.06B | 0.04B | 0.06B |
|
Interest Expenses
|
-0.02B | -0.01B | -0.02B | 0.06B | -0.01B | -0.02B | -0.01B | 0.02B | -0.01B | -0.02B | -0.02B | 0.09B | -0.01B | -0.02B | -0.01B | 0.09B | -0.01B | -0.01B | -0.01B | 0.07B | -0.01B | -0.01B | -0.01B | 0.03B | -0.01B | -0.01B | -0.01B | 0.05B | -0.01B | -0.01B | -0.01B | 0.06B | -0.01B | -0.02B | | -0.02B | -0.01B | | -0.02B | -0.02B | -0.02B | 0.00B | -0.03B | -0.01B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | 0.00B | -0.01B | -0.02B | 0.00B | -0.02B | -0.02B | -0.02B | 0.00B | -0.03B | -0.03B | -0.03B | -0.11B | -0.02B | -0.02B | -0.02B |