|
Revenue
|
0.00B | 0.00B | 0.00B | 0.00B | 964,022,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1,497,973,000.00B | 0.00B | 0.01B | 0.01B | 5,816.66B | 5,028,124,000.00B | -14074876999.98B | 1,321,945,000.00B | 1,243,119,000.00B | 2,325,694,000.00B | -4890757999.99B | 615,137,000.00B | 636,530,000.00B | 677,790,000.00B |
|
Cost of Revenue
|
| | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1,177.23B | 1,476,757,000.00B | -3392343000.00B | 1,320,648,000.00B | 934,685,000.00B | 1,245,422,000.00B | -3500755000.00B | 591,568,000.00B | 731,235,000.00B | 687,253,000.00B |
|
Gross Profit
|
| | | | 964,022,000.00B | | | | 0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 1,497,973,000.00B | 0.00B | 0.00B | 0.00B | 4,639.43B | 3,551,367,000.00B | -10682533999.99B | 1,297,000.00B | 308,434,000.00B | 1,080,272,000.00B | -1390003000.00B | | -94705000.00B | -9463000.00B |
|
Amortization - Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 84,058,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 224,828,000.00B | -0.00B | 64,402,000.00B | | 52,732,000.00B | 55,715,000.00B | 59,899,000.00B | | 60,051,000.00B | 68,214,000.00B | 71,604,000.00B | | 64,806,000.00B | 66,974,000.00B | 70,947,000.00B |
|
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 | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | 1,410,291,000.00B | -1495012000.00B | 153,922,000.00B | 996,911,000.00B | 599,493,000.00B | -1750326000.00B | 329,574,000.00B | 39,251,000.00B | 650,687,000.00B | -1019512000.00B | | 16,959,000.00B | 1,588,000.00B |
|
Selling, General & Administrative
|
0.00B | 0.00B | 0.00B | 0.00B | 420,966,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1,925,921,000.00B | -4620572999.99B | 2,184,679,000.00B | 1,839,962,000.00B | 1,956,069,000.00B | -5453842999.99B | 1,576,814,000.00B | 1,843,133,000.00B | 1,200,920,000.00B | -4620865999.99B | 765,133,000.00B | 936,896,000.00B | 780,302,000.00B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 964,076,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2,197,586,000.00B | -3915465999.99B | 3,791,586,000.00B | 3,363,468,000.00B | 2,828,504,000.00B | -9318837999.99B | 2,616,178,000.00B | 1,326,262,000.00B | 2,717,405,000.00B | -6659844999.99B | 798,928,000.00B | 854,684,000.00B | 795,364,000.00B |
|
Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 1,385,042,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 4,123,507,000.00B | -8536038999.98B | 5,976,265,000.00B | 5,203,430,000.00B | 4,784,573,000.00B | -14772680999.98B | 4,192,992,000.00B | 3,169,395,000.00B | 3,918,325,000.00B | -11280710999.98B | 1,564,061,000.00B | 1,791,580,000.00B | 1,575,666,000.00B |
|
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 | 8,536,038,999.99B | 0.00B | 0.00B | 243,551,000.00B | 4,090,146,999.99B | -2871047000.00B | -1926276000.00B | -1592631000.00B | 9,890,707,999.99B | -625125000.00B | -1155050000.00B | -897876000.00B |
|
EBIT
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 8,536,038,999.99B | 0.00B | 0.00B | 243,551,000.00B | 4,090,146,999.99B | -2871047000.00B | -1926276000.00B | -1592631000.00B | 9,890,707,999.99B | -625125000.00B | -1155050000.00B | -897876000.00B |
|
Interest & Investment Income
|
0.00B | | | 0.00B | 3,343,000.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 255.00 | 0.00B | 0.00B | 0.00B | 0.00B | -14149000.00B | 0.00B | 8,992,000.00B | -44067000.00B | -11776000.00B | 7,112,000.00B | 19,437,000.00B | -46342000.00B | -1113000.00B | 10,654,000.00B | 30,794,000.00B | -73527000.00B | | | |
|
Other Non Operating Income
|
-0.00B | -0.00B | 0.00B | 0.00B | -102500000.00B | 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 | -0.00B | 0.00B | 66,797,000.00B | 294,373,000.00B | 3,840,000.00B | 985,000.00B | 17,000.00B | 4,841,999.99B | -565913000.00B | -1341115000.00B | -720213000.00B | -254077000.00B | -1000947000.00B | -352680000.00B | -764494000.00B |
|
Non Operating Income
|
-0.00B | -0.00B | -0.00B | -0.00B | -129143000.00B | 0.00B | 0.00B | -0.00B | 538.00 | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 580,862,000.00B | | 2,101,725,000.00B | -2837477000.00B | 7,144,315,000.00B | -8029936000.00B | 5,045,855,000.00B | 3,343,040,000.00B | 2,445,531,000.00B | | 2,958,635,000.00B | 1,757,276,000.00B | -4164204000.00B |
|
EBT
|
-0.00B | -0.00B | -0.00B | 0.00B | 25,526,000.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -14149000.00B | -0.00B | 31,759,000.00B | 8,411,448,999.99B | 2,271,399,000.00B | -2224245000.00B | 7,387,866,000.00B | -7332132000.00B | 2,174,808,000.00B | 1,416,764,000.00B | 852,900,000.00B | -4444472000.01B | 2,333,510,000.00B | 602,226,000.00B | -5062080000.00B |
|
Profit After Tax
|
-0.00B | -0.00B | -0.00B | -0.00B | 550,163,000.00B | -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 | -0.00B | 0.00B | -2464875000.00B | -4349804000.01B | 2,271,399,000.00B | -2224245000.00B | 7,284,978,000.00B | -7332132000.00B | 1,319,856,000.00B | 349,748,000.00B | -1177731000.00B | -491873000.01B | 2,195,682,000.00B | -559113000.00B | -3991878000.00B |
|
Income from Continuing Operations
|
-0.00B | -0.00B | -0.00B | 0.00B | 25,526,000.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -14149000.00B | -0.00B | 31,759,000.00B | 8,411,448,999.99B | 2,271,399,000.00B | -2224245000.00B | 7,387,866,000.00B | -7332132000.00B | 2,174,808,000.00B | 1,416,764,000.00B | 852,900,000.00B | -4444472000.01B | 2,333,510,000.00B | 602,226,000.00B | -5062080000.00B |
|
Consolidated Net Income
|
-0.00B | -0.00B | -0.00B | 0.00B | 25,526,000.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -14149000.00B | -0.00B | 31,759,000.00B | 8,411,448,999.99B | 2,271,399,000.00B | -2224245000.00B | 7,387,866,000.00B | -7332132000.00B | 2,174,808,000.00B | 1,416,764,000.00B | 852,900,000.00B | -4444472000.01B | 2,333,510,000.00B | 602,226,000.00B | -5062080000.00B |
|
Income towards Parent Company
|
-0.00B | -0.00B | -0.00B | 0.00B | 25,526,000.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -14149000.00B | -0.00B | 31,759,000.00B | 8,411,448,999.99B | 2,271,399,000.00B | -2224245000.00B | 7,387,866,000.00B | -7332132000.00B | 2,174,808,000.00B | 1,416,764,000.00B | 852,900,000.00B | -4444472000.01B | 2,333,510,000.00B | 602,226,000.00B | -5062080000.00B |
|
Net Income towards Common Stockholders
|
-0.00B | -0.00B | -0.00B | 0.00B | 25,526,000.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -14149000.00B | -0.00B | 31,759,000.00B | 8,411,448,999.99B | 2,271,399,000.00B | -2224245000.00B | 7,387,866,000.00B | -7332132000.00B | 2,174,808,000.00B | 1,416,764,000.00B | 852,900,000.00B | -4444472000.01B | 2,333,510,000.00B | 602,226,000.00B | -5062080000.00B |
|
EPS (Basic)
|
-0.01 | -0.02 | -0.01 | 0.02 | 0.43B | 0.00 | -0.01 | -0.02 | 0.00 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.00B | -0.00B | -0.14 | -1414900.00B | -0.00B | 453,700.00B | 134.60B | 75,713,300.00B | -74141500.00B | 82,087,400.00B | | 217,480,800.00B | 141,676,400.00B | 85,290,000.00B | | 233,351,000.00B | 60,222,600.00B | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | -0.01 | -0.01 | | | -0.01 | 0.00 | -0.14 | | -0.00B | 0.43B | 134.60B | | -28.87B | 94.23B | | 217,480,800.00B | 10.79B | 6.79B | | 233,351,000.00B | 3.25B | |
|
Shares Outstanding (Weighted Average)
|
0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | | 0.08B | 0.09B | 0.09B | 0.11B | 0.10B | 0.13B | 50.00 | 40.00 | | 10.00 | 10.00 | 70.00 | 0.06B | 30.00 | 30.00 | 90.00 | | 10.00 | 10.00 | 10.00 | | 10.00 | 10.00 | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | 0.09B | 0.11B | | | 0.19B | 0.18B | | | 10.00 | 0.07B | 0.06B | | 0.08B | 0.08B | | 10.00 | 0.13B | 0.13B | | 10.00 | 0.19B | |
|
EBITDA
|
-0.00B | -0.00B | -0.00B | 0.00B | -300200000.00B | -0.00B | -0.00B | -0.00B | 421,564,000.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 4,096,807,000.00B | 8,536,038,999.99B | 2,969,187,000.00B | 13,628,606,000.00B | 6,528,318,000.00B | 4,090,146,999.99B | 1,671,966,000.00B | 1,208,526,000.00B | 2,358,571,000.00B | 9,890,707,999.99B | -625125000.00B | -2478213000.00B | -4595832000.00B |
|
Interest Expenses
|
| | | | -22183000.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -22767000.00B | 80,523,000.00B | -228363000.00B | -561808000.00B | -741881000.00B | 1,526,995,000.00B | -641343000.00B | -638787000.00B | -643979000.00B | 1,924,109,000.00B | -615137000.00B | -695154000.00B | -680773000.00B |