|
Revenue
|
2.79B | 7.73B | 13.82B | -6.94B | 5.53B | 11.35B | 17.92B | 6.66B | 6.53B | 14.41B | 22.11B | 7.11B | 7.01B | 13.02B | 0.87B | 6.97B | 6.81B | 14.00B | 19.60B | 7.15B | 6.76B | 14.65B | 22.05B | 7.03B | 6.14B | 11.69B | 15.76B | 5.35B | 5.02B | 5.51B | 6.00B | 5.79B | 5.90B | 5.93B | 6.43B | 6.58B | 6.40B | 6.32B | 6.05B | 6.16B | 5.51B | 5.54B | 5.86B | 5.75B | 4.85B | 2.97B | 3.86B | 4.30B | 4.04B | 9.11B | 14.92B | 4.54B | 6.03B | 13.96B | 20.55B | 0.39B | 5.88B | 12.14B | 18.98B | -11.57B | 6.15B | 12.07B | 17.69B | -9.93B | 5.69B | 11.90B | 19.17B |
|
Cost of Revenue
|
2.57B | 0.18B | 0.32B | 0.59B | 5.14B | 10.51B | 0.49B | 0.69B | 0.19B | 0.39B | 0.60B | 0.75B | 0.21B | 12.04B | 0.58B | 0.77B | 0.21B | 0.41B | 0.57B | 0.77B | 0.21B | 0.46B | 0.70B | 0.85B | 0.21B | 0.39B | 14.39B | 17.93B | 4.58B | 5.02B | 5.45B | 21.35B | 5.41B | 5.47B | 16.72B | 22.33B | 5.93B | 5.91B | 15.90B | 5.76B | 5.13B | 5.18B | 5.45B | 20.22B | 4.53B | 2.77B | 3.56B | 14.01B | 4.07B | 5.09B | 5.77B | 20.03B | 6.11B | 13.28B | 19.62B | 6.37B | 5.55B | 11.46B | 17.70B | 23.58B | 5.73B | 11.26B | 16.53B | 21.30B | 5.32B | 11.14B | 17.93B |
|
Gross Profit
|
0.22B | 0.59B | 1.05B | -0.61B | 0.39B | 0.84B | 1.33B | -0.82B | 0.50B | 1.05B | 1.60B | -0.89B | 0.51B | 0.98B | 0.10B | 0.54B | 0.53B | 1.08B | 1.53B | -0.88B | 0.54B | 1.16B | 1.74B | -0.93B | 0.56B | 1.02B | 1.37B | -0.72B | 0.44B | 0.48B | 0.55B | 0.41B | 0.50B | 0.46B | 1.58B | 0.56B | 0.47B | 0.41B | 0.41B | 0.41B | 0.38B | 0.36B | 0.41B | 0.08B | 0.32B | 0.20B | 0.76B | 1.04B | 0.31B | 0.41B | 0.34B | 1.27B | 0.40B | 0.68B | 0.94B | 1.55B | 0.33B | 0.34B | 1.28B | -0.06B | 0.42B | 0.41B | 1.16B | 0.56B | 0.37B | 0.38B | 0.46B |
|
Selling, General & Administrative
|
-0.14B | -0.16B | -0.27B | -0.43B | -0.10B | -0.20B | -0.31B | -0.45B | -0.12B | -0.24B | -0.35B | -0.44B | -0.11B | -0.21B | -0.32B | -0.43B | -0.12B | -0.24B | -0.33B | -0.45B | -0.13B | -0.25B | -0.37B | -0.45B | -0.10B | -0.19B | -0.27B | -0.34B | -0.08B | -0.10B | -0.32B | -0.12B | -0.12B | -0.12B | -0.37B | -0.49B | -0.11B | -0.11B | -0.10B | -0.43B | -0.10B | -0.11B | -0.11B | -0.42B | -0.09B | -0.05B | -0.07B | -0.28B | -0.09B | -0.09B | -0.10B | -0.11B | -0.09B | -0.15B | -0.22B | -0.33B | -0.09B | -0.19B | -0.11B | -0.41B | -0.09B | -0.18B | -0.25B | -0.09B | -0.09B | -0.10B | -0.10B |
|
Other Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.02B | -0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.03B | -0.01B | 0.01B | 0.02B | 0.03B | -0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.02B | 0.00B | 0.02B | -0.01B | -0.08B | 0.01B | 0.01B | 0.07B | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | -0.01B | -0.01B | -0.00B | 0.01B | 0.02B | 0.00B | -0.02B | -0.05B | -0.08B | -0.10B | -0.03B | -0.07B | -0.10B | -0.02B | -0.03B | -0.04B | -0.02B | -0.01B | -0.01B | 0.08B | 0.09B |
|
Operating Expenses
|
-0.14B | -0.13B | -0.14B | -0.16B | -0.10B | -0.20B | -0.31B | -0.45B | -0.12B | -0.24B | -0.35B | -0.44B | -0.11B | -0.21B | -0.32B | -0.43B | -0.12B | -0.24B | -0.33B | -0.45B | -0.13B | -0.25B | -0.37B | -0.45B | -0.10B | -0.19B | -0.27B | -0.34B | -0.08B | -0.10B | -0.32B | -0.12B | -0.12B | -0.12B | -0.37B | -0.49B | -0.11B | -0.11B | -0.10B | -0.43B | -0.10B | -0.11B | -0.11B | -0.42B | -0.09B | -0.05B | -0.07B | -0.28B | -0.09B | -0.09B | -0.10B | -0.11B | -0.09B | -0.15B | -0.22B | -0.33B | -0.09B | -0.19B | -0.11B | -0.41B | -0.09B | -0.18B | -0.25B | -0.09B | -0.09B | -0.10B | -0.10B |
|
Operating Income
|
0.08B | 0.19B | 0.35B | -0.17B | 0.14B | 0.33B | 0.53B | -0.26B | 0.20B | 0.44B | 0.67B | -0.37B | 0.19B | 0.38B | 0.07B | 0.24B | 0.21B | 0.46B | 0.66B | -0.32B | 0.21B | 0.46B | 0.71B | -0.33B | 0.27B | 0.44B | 0.59B | -0.31B | 0.20B | 0.21B | 0.23B | -0.67B | 0.21B | 0.15B | 0.65B | 0.23B | 0.07B | 0.12B | 0.30B | 0.18B | 0.11B | 0.07B | 0.15B | 0.32B | 0.11B | 0.04B | 0.11B | 0.34B | 0.11B | 0.01B | 0.11B | 0.12B | 0.15B | 0.22B | 0.44B | 0.71B | 0.13B | 0.10B | 0.32B | 0.37B | 0.19B | 0.17B | 0.20B | 0.36B | 0.16B | 0.25B | 0.69B |
|
EBIT
|
0.08B | 0.19B | 0.35B | -0.17B | 0.14B | 0.33B | 0.53B | -0.26B | 0.20B | 0.44B | 0.67B | -0.37B | 0.19B | 0.38B | 0.07B | 0.24B | 0.21B | 0.46B | 0.66B | -0.32B | 0.21B | 0.46B | 0.71B | -0.33B | 0.27B | 0.44B | 0.59B | -0.31B | 0.20B | 0.21B | 0.23B | -0.67B | 0.21B | 0.15B | 0.65B | 0.23B | 0.07B | 0.12B | 0.30B | 0.18B | 0.11B | 0.07B | 0.15B | 0.32B | 0.11B | 0.04B | 0.11B | 0.34B | 0.11B | 0.01B | 0.11B | 0.12B | 0.15B | 0.22B | 0.44B | 0.71B | 0.13B | 0.10B | 0.32B | 0.37B | 0.19B | 0.17B | 0.20B | 0.36B | 0.16B | 0.25B | 0.69B |
|
Interest & Investment Income
|
0.03B | 0.04B | 0.07B | -0.06B | 0.03B | 0.06B | 0.11B | -0.05B | 0.05B | 0.10B | 0.15B | -0.11B | 0.04B | 0.06B | 0.08B | 0.02B | 0.03B | 0.05B | 0.07B | -0.03B | 0.04B | 0.08B | 0.12B | -0.06B | 0.04B | 0.07B | 0.09B | -0.34B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.14B | 0.04B | 0.03B | 0.05B | 0.11B | 0.06B | 0.04B | 0.03B | 0.03B | -0.01B | 0.04B | 0.01B | 0.06B | 0.10B | 0.01B | 0.03B | 0.07B | 0.09B | 0.02B | 0.06B | 0.09B | 0.12B | 0.04B | 0.04B | 0.06B | 0.04B | 0.03B | 0.05B | 0.12B | 0.04B | 0.03B | 0.11B | 0.07B |
|
Other Non Operating Income
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.03B | -0.07B | -0.11B | -0.04B | -0.04B | -0.04B | -0.12B | 0.05B | | | | | | | | | | -0.05B | -0.11B | 0.03B | -0.05B | -0.04B | -0.14B | 0.03B | -0.06B | | | -0.04B | -0.06B | | | -0.06B | -0.04B | | | | -0.03B | 0.02B | -0.01B | -0.00B | 0.00B | -0.02B | -0.04B | -0.10B | -0.04B | -0.02B | -0.03B | -0.03B | -0.03B | -0.06B | -0.10B | -0.02B | -0.08B | -0.19B | -0.24B | | -0.06B | -0.11B | -0.17B | -0.20B | -0.06B | -0.09B | -0.11B | -0.16B | -0.03B | -0.04B | -0.11B |
|
EBT
|
0.05B | 0.12B | 0.25B | -0.12B | 0.10B | 0.25B | 0.42B | -0.18B | 0.16B | 0.35B | 0.54B | -0.31B | 0.15B | 0.31B | 0.07B | 0.21B | 0.18B | 0.38B | 0.55B | -0.27B | 0.16B | 0.36B | 0.56B | -0.25B | 0.20B | 0.34B | 0.43B | -0.23B | 0.15B | 0.15B | 0.17B | 0.18B | 0.17B | 0.11B | 0.26B | 0.19B | 0.03B | 0.10B | 0.24B | 0.21B | 0.11B | 0.05B | 0.11B | 0.20B | 0.07B | 0.02B | 0.08B | 0.02B | 0.04B | 0.09B | 0.10B | 0.07B | 0.09B | 0.09B | 0.13B | 0.44B | 0.07B | 0.06B | 0.26B | 0.33B | 0.13B | 0.13B | 0.18B | 0.29B | 0.10B | 0.38B | 0.58B |
|
Tax Provisions
|
-0.02B | -0.02B | 0.08B | -0.03B | -0.03B | -0.04B | | | -0.04B | -0.10B | -0.01B | -0.03B | -0.05B | -0.09B | -0.14B | 0.15B | -0.06B | -0.07B | -0.20B | 0.31B | -0.05B | -0.07B | -0.06B | 0.15B | -0.06B | -0.05B | -0.05B | -0.06B | | -0.04B | -0.05B | 0.36B | 0.05B | -0.04B | -0.09B | 0.07B | -0.01B | -0.03B | -0.04B | 0.14B | 0.03B | -0.02B | -0.04B | 0.09B | -0.01B | -0.01B | -0.03B | 0.12B | -0.02B | -0.03B | -0.02B | 0.04B | -0.00B | 0.03B | 0.03B | | -0.02B | -0.03B | -0.11B | -0.21B | -0.04B | -0.08B | -0.13B | -0.26B | -0.04B | -0.11B | -0.16B |
|
Profit After Tax
|
0.04B | 0.09B | 0.17B | -0.09B | 0.07B | 0.18B | 0.30B | -0.12B | 0.12B | 0.26B | 0.02B | 0.13B | 0.11B | 0.22B | 0.14B | 0.15B | 0.12B | 0.26B | 0.38B | -0.18B | 0.11B | 0.25B | 0.39B | -0.17B | 0.14B | 0.23B | 0.29B | -0.16B | 0.10B | 0.10B | 0.12B | 0.12B | 0.11B | 0.07B | 0.17B | 0.12B | 0.02B | 0.07B | 0.08B | 0.13B | 0.06B | 0.03B | 0.08B | 0.11B | 0.04B | 0.01B | 0.05B | 0.08B | 0.03B | 0.06B | 0.07B | 0.07B | 0.09B | 0.10B | 0.13B | 0.44B | 0.05B | 0.05B | 0.18B | 0.22B | 0.09B | 0.09B | 0.13B | 0.15B | 0.06B | 0.20B | 0.14B |
|
Equity Income
|
-0.00B | 0.00B | 0.00B | 0.02B | 0.07B | -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 | -0.01B | -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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-0.00B | -0.02B | -0.02B | -0.02B | -0.00B | -0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 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 | -0.00B | -0.00B | 0.10B | 0.10B | 0.00B | -0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.07B | 0.07B | 0.00B | 0.00B | 0.09B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.11B | 0.01B | 0.01B | 0.12B | 0.41B | 0.01B |
|
Income from Continuing Operations
|
0.07B | 0.14B | 0.16B | -0.09B | 0.13B | 0.29B | 0.42B | -0.18B | 0.21B | 0.45B | 0.56B | -0.28B | 0.20B | 0.39B | 0.21B | 0.06B | 0.24B | 0.45B | 0.75B | -0.58B | 0.21B | 0.43B | 0.62B | -0.39B | 0.27B | 0.39B | 0.48B | -0.16B | 0.15B | 0.19B | 0.22B | -0.18B | 0.12B | 0.15B | 0.35B | 0.12B | 0.04B | 0.14B | 0.29B | 0.07B | 0.08B | 0.08B | 0.15B | 0.12B | 0.08B | 0.03B | 0.11B | -0.10B | 0.06B | 0.13B | 0.13B | 0.03B | 0.09B | 0.06B | 0.10B | 0.44B | 0.09B | 0.09B | 0.37B | 0.54B | 0.18B | 0.21B | 0.31B | 0.54B | 0.15B | 0.48B | 0.74B |
|
Consolidated Net Income
|
0.07B | 0.14B | 0.16B | -0.09B | 0.13B | 0.29B | 0.42B | -0.18B | 0.21B | 0.45B | 0.56B | -0.28B | 0.20B | 0.39B | 0.21B | 0.06B | 0.24B | 0.45B | 0.75B | -0.58B | 0.21B | 0.43B | 0.62B | -0.39B | 0.27B | 0.39B | 0.48B | -0.16B | 0.15B | 0.19B | 0.22B | -0.18B | 0.12B | 0.15B | 0.35B | 0.12B | 0.04B | 0.14B | 0.29B | 0.07B | 0.08B | 0.08B | 0.15B | 0.12B | 0.08B | 0.03B | 0.11B | -0.10B | -0.01B | -0.04B | 0.13B | 0.03B | 0.07B | 0.08B | 0.10B | 0.44B | 0.09B | 0.09B | 0.37B | 0.54B | 0.18B | 0.21B | 0.31B | 0.54B | 0.15B | -0.00B | -0.00B |
|
Income towards Parent Company
|
0.07B | 0.13B | 0.14B | -0.11B | 0.07B | 0.18B | 0.30B | -0.12B | 0.12B | 0.25B | 0.02B | 0.13B | 0.11B | 0.22B | 2.90B | 0.15B | 0.12B | 3.09B | 0.37B | -0.18B | 0.10B | 0.13B | 0.14B | 0.15B | 0.14B | 0.11B | 0.08B | 0.13B | 0.15B | 0.10B | 0.12B | 0.12B | 0.12B | 0.07B | 0.36B | 0.12B | 0.02B | 0.07B | 0.08B | 0.13B | 0.06B | 0.03B | 0.08B | 0.10B | 0.04B | 0.01B | 0.09B | 0.17B | 0.02B | -0.01B | 0.09B | 0.07B | 0.09B | 0.09B | 0.19B | 0.16B | 0.05B | 0.09B | 0.37B | 0.54B | 0.18B | 0.21B | 0.31B | 0.54B | 0.15B | -0.00B | -0.00B |
|
Net Income towards Common Stockholders
|
0.07B | 0.13B | 0.14B | -0.11B | 0.07B | 0.18B | 0.30B | -0.12B | 0.12B | 0.25B | 0.02B | 0.13B | 0.11B | 0.22B | 2.90B | 0.15B | 0.12B | 3.09B | 0.37B | -0.18B | 0.10B | 0.13B | 0.14B | 0.15B | 0.14B | 0.11B | 0.08B | 0.13B | 0.15B | 0.10B | 0.12B | 0.12B | 0.12B | 0.07B | 0.36B | 0.12B | 0.02B | 0.07B | 0.08B | 0.30B | 0.06B | 0.03B | 0.08B | 0.10B | 0.04B | 0.01B | 0.09B | 0.17B | 0.02B | -0.01B | 0.09B | 0.07B | 0.09B | 0.09B | 0.19B | 0.16B | 0.05B | 0.09B | 0.37B | 0.54B | 0.18B | 0.21B | 0.31B | 0.54B | 0.15B | -0.00B | -0.00B |
|
EPS (Basic)
|
| | | -0.00B | 0.00B | 0.00B | 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 | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B |
|
EPS (Weighted Average and Diluted)
|
| | | -0.00B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 299.67 | 133.53 | 329.69 | 556.75 | 473.55 | 217.39 | 476.29 | 726.81 | 545.86 | 198.10 | 404.38 | 656.61 | 569.39 | 230.43 | 476.46 | 696.94 | 603.55 | 190.63 | 449.21 | 702.24 | 559.93 | 246.78 | 426.40 | 529.35 | 416.28 | 182.45 | 393.77 | 641.62 | 506.91 | 206.94 | 340.04 | 660.86 | 869.44 | 21.58 | 80.88 | 149.78 | 285.32 | 58.48 | 28.08 | 73.25 | 82.63 | 34.01 | 35.53 | 80.04 | 151.88 | 21.98 | 71.59 | 82.43 | 139.84 | 78.45 | 169.40 | 171.79 | 313.64 | 46.22 | 86.83 | 250.01 | 246.44 | 78.87 | 76.93 | 248.87 | 130.77 | 51.20 | 52.99 | 231.35 |
|
Shares Outstanding (Diluted Average)
|
| | | 472.56 | | | | 840.54 | | | | 885.64 | | | | 924.65 | | | | 0.00B | | | | 891.15 | | | | 712.88 | | | | 868.13 | | | | 887.94 | | | | 276.88 | | | | 83.17 | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.12B | 0.29B | 0.52B | -0.24B | 0.21B | 0.47B | 0.75B | -0.41B | 0.28B | 0.61B | 0.93B | -0.50B | 0.28B | 0.55B | 0.85B | -0.44B | 0.31B | 0.64B | 0.91B | -0.48B | 0.30B | 0.65B | 0.99B | -0.49B | 0.35B | 0.60B | 0.79B | -0.43B | 0.27B | 0.29B | 0.32B | 0.34B | 0.30B | 0.24B | 0.39B | 0.32B | 0.16B | 0.20B | 0.22B | 0.26B | 0.21B | 0.15B | 0.22B | 0.68B | 0.20B | 0.11B | 0.47B | 0.64B | 0.18B | 0.09B | 0.20B | 0.21B | 0.25B | 0.30B | 0.70B | 1.04B | 0.21B | 0.19B | 0.41B | 0.46B | 0.27B | 0.26B | 0.28B | 0.41B | 0.20B | 0.37B | 0.36B |
|
Interest Expenses
|
0.04B | -0.11B | -0.18B | -0.27B | -0.07B | -0.13B | -0.22B | -0.31B | -0.09B | -0.19B | -0.29B | -0.34B | 0.07B | -0.14B | -0.18B | -0.23B | -0.06B | -0.12B | -0.18B | -0.25B | 0.06B | -0.17B | -0.26B | -0.32B | 0.21B | -0.17B | -0.24B | -0.29B | -0.09B | -0.09B | -0.30B | -0.41B | -0.09B | -0.08B | -0.09B | -0.08B | -0.07B | -0.07B | -0.17B | -0.03B | -0.04B | -0.06B | -0.07B | -0.23B | -0.08B | -0.02B | -0.13B | -0.15B | -0.07B | -0.09B | -0.08B | -0.25B | -0.09B | -0.15B | -0.33B | -0.39B | -0.10B | -0.18B | -0.31B | -0.08B | -0.09B | -0.18B | -0.23B | -0.10B | -0.06B | -0.12B | -0.33B |
|
Tax Rate
|
-30.05% | -16.88% | 34.25% | 27.38% | -33.43% | -17.64% | | | -27.47% | -27.16% | -2.52% | 9.75% | -29.98% | -28.63% | -206.17% | 70.09% | -32.25% | -18.81% | -35.27% | -115.95% | -33.16% | -19.04% | -10.43% | -59.65% | -32.11% | -13.94% | -10.55% | 28.34% | | -28.03% | -31.23% | 199.42% | 31.81% | -36.15% | -34.34% | 36.24% | -28.84% | -33.83% | -17.86% | 66.36% | 26.61% | -42.36% | -31.34% | 41.97% | -9.18% | -52.92% | -37.07% | 669.85% | -46.42% | -36.57% | -21.65% | 56.53% | -5.11% | 33.17% | 24.98% | | -25.24% | -50.89% | -42.09% | -64.83% | -31.45% | -58.74% | -70.53% | -89.66% | -40.57% | -28.17% | -27.12% |