|
Revenue
|
0.25B | 0.27B | 0.00B | 0.00B | 0.00B | 0.00B | 0.36B | 0.00B | 0.00B | 0.00B | 0.00B | 5,375.70B | 0.02B | 0.02B | 0.02B | 0.03B | 0.37B | 0.44B | 0.49B | 0.51B | 0.33B | 0.07B | 0.21B | 0.41B | 0.32B | 0.57B | 0.64B | 0.67B | 0.57B | 0.69B | 0.77B | 0.82B | 0.73B | 0.78B | 0.85B | 0.90B | 0.77B | 0.73B | 0.81B | 0.83B | 0.68B | 0.69B | 0.78B |
|
Cost of Revenue
|
0.07B | 0.08B | 0.08B | 0.07B | 0.06B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | | | | 0.51B | | 0.16B | 0.15B | 0.15B | 0.11B | 0.02B | 0.07B | 0.10B | 0.10B | 0.14B | 0.17B | 0.20B | 0.24B | 0.36B | 0.35B | 0.34B | | | | | | | | | | | |
|
Gross Profit
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.14B | 0.30B | 0.22B | 0.43B | 0.47B | 0.47B | 0.32B | 0.33B | 0.41B | 0.48B | | | | | | | | | | | |
|
Other Operating Expenses
|
0.23B | 0.24B | 0.25B | 0.26B | 0.24B | 0.26B | 0.30B | 0.30B | 0.34B | 0.33B | 0.33B | 0.34B | -0.02B | -0.02B | -0.02B | -0.02B | 0.37B | 0.40B | 0.40B | 0.40B | 0.32B | 0.17B | 0.31B | 0.36B | 0.35B | 0.44B | 0.48B | 0.53B | | | | 0.76B | 0.76B | 0.73B | 0.81B | 0.73B | 0.66B | 0.66B | 0.69B | 0.72B | 0.69B | 0.71B | 0.72B |
|
Operating Expenses
|
0.23B | 0.24B | 0.25B | 0.26B | 0.24B | 0.26B | 0.30B | 0.30B | 0.34B | 0.33B | 0.33B | 0.34B | -0.02B | -0.02B | -0.02B | -0.02B | 0.37B | 0.40B | 0.40B | 0.40B | 0.32B | 0.17B | 0.31B | 0.36B | 0.35B | 0.44B | 0.48B | 0.53B | 0.60B | 0.71B | 0.73B | 0.76B | 0.76B | 0.73B | 0.81B | 0.73B | 0.66B | 0.66B | 0.69B | 0.72B | 0.69B | 0.71B | 0.72B |
|
Operating Income
|
0.02B | 0.02B | 65.77B | 43.89B | 0.00B | 0.00B | 0.06B | 0.00B | -0.04B | 0.00B | 0.04B | -0.01B | 0.02B | 18.99 | 16.40 | 0.02B | 1.35B | 0.03B | 0.09B | 0.10B | 0.01B | -0.10B | -0.19B | 0.05B | -0.04B | 0.13B | 0.16B | 0.14B | -0.03B | -0.02B | 0.04B | 0.06B | -0.03B | 0.05B | 0.04B | 0.16B | 0.10B | 0.07B | 0.13B | 0.12B | -0.01B | -0.02B | 0.07B |
|
EBIT
|
0.02B | 0.02B | 65.77B | 43.89B | 0.00B | 0.00B | 0.06B | 0.00B | -0.04B | 0.00B | 0.04B | -0.01B | 0.02B | 18.99 | 16.40 | 0.02B | 1.35B | 0.03B | 0.09B | 0.10B | 0.01B | -0.10B | -0.19B | 0.05B | -0.04B | 0.13B | 0.16B | 0.14B | -0.03B | -0.02B | 0.04B | 0.06B | -0.03B | 0.05B | 0.04B | 0.16B | 0.10B | 0.07B | 0.13B | 0.12B | -0.01B | -0.02B | 0.07B |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Non Operating Income
|
0.01B | 0.01B | 0.03B | 0.01B | 0.00B | 0.05B | 0.02B | 0.04B | -0.06B | -0.03B | 0.01B | 0.12B | 0.12B | -0.13B | 0.10B | -0.08B | 0.06B | 0.00B | -0.01B | 0.02B | -0.08B | 0.05B | -0.02B | 0.05B | 0.01B | 0.01B | -0.01B | -0.13B | 0.01B | -0.02B | -0.00B | 0.01B | -0.01B | 0.01B | -0.02B | -0.00B | -0.01B | 0.01B | 0.01B | -0.00B | 0.00B | | 0.01B |
|
EBT
|
0.03B | 0.03B | 0.00B | 0.00B | 0.05B | 0.07B | 0.08B | 0.00B | -0.10B | -0.03B | 0.04B | -0.01B | 0.12B | -0.14B | 0.09B | -0.08B | 0.00B | 0.01B | 0.05B | 0.09B | -0.09B | -0.10B | -0.31B | 0.07B | -0.05B | 0.11B | 0.11B | -0.03B | -0.07B | -0.08B | -0.01B | 0.02B | -0.10B | 0.01B | -0.03B | 0.13B | 0.05B | 0.01B | 0.08B | 0.04B | -0.08B | -0.09B | 0.01B |
|
Tax Provisions
|
-0.01B | -0.01B | 0.00B | 0.00B | -0.01B | -0.02B | -0.02B | 0.00B | 0.03B | | -0.00B | -0.01B | -0.04B | 0.04B | -0.03B | 0.02B | -0.01B | -0.00B | -0.02B | -0.03B | 0.03B | 0.03B | 0.03B | -0.02B | 0.01B | -0.03B | -0.03B | 0.02B | 0.02B | 0.03B | 0.05B | -0.04B | 0.03B | -0.00B | -0.01B | -0.02B | -0.01B | -0.00B | -0.04B | 0.01B | 0.03B | 0.02B | -0.00B |
|
Profit After Tax
|
0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | -0.07B | -0.03B | 0.04B | -0.01B | 0.08B | -0.10B | 0.06B | -0.06B | 0.00B | 0.01B | 0.04B | 0.07B | -0.06B | -0.07B | -0.23B | 0.04B | -0.04B | 0.08B | 0.08B | -0.01B | -0.05B | -0.05B | 0.04B | -0.02B | -0.07B | 0.01B | -0.04B | 0.11B | 0.03B | 0.01B | 0.04B | 0.05B | -0.05B | -0.06B | 0.01B |
|
Income from Continuing Operations
|
0.04B | 0.04B | 0.00B | 0.00B | 0.06B | 0.09B | 0.10B | 0.00B | -0.13B | -0.03B | 0.04B | 0.01B | 0.15B | -0.18B | 0.12B | -0.11B | 0.01B | 0.01B | 0.07B | 0.12B | -0.12B | -0.13B | -0.34B | 0.09B | -0.07B | 0.14B | 0.14B | -0.05B | -0.08B | -0.11B | -0.06B | 0.07B | -0.12B | 0.01B | -0.03B | 0.15B | 0.06B | 0.02B | 0.12B | 0.04B | -0.10B | -0.11B | 0.01B |
|
Consolidated Net Income
|
0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | -0.13B | -0.34B | 0.09B | -0.07B | 0.14B | 0.14B | -0.05B | | | | 0.07B | -0.12B | 0.01B | -0.03B | 0.15B | 0.06B | 0.02B | 0.12B | 0.04B | -0.10B | -0.11B | 0.01B |
|
Income towards Parent Company
|
0.02B | 0.02B | 0.00B | 0.00B | 0.03B | 0.05B | 0.00B | 0.00B | -0.00B | | | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | -0.13B | -0.34B | 0.09B | -0.07B | 0.14B | 0.14B | -0.05B | | | | 0.07B | -0.12B | 0.01B | -0.03B | 0.15B | 0.06B | 0.02B | 0.12B | 0.04B | -0.10B | -0.11B | 0.01B |
|
Net Income towards Common Stockholders
|
0.02B | 0.02B | 0.00B | 0.00B | 0.03B | 0.05B | 0.00B | 0.05 | -0.00B | | | 0.03 | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | -0.13B | -0.34B | 0.09B | -0.07B | 0.14B | 0.14B | -0.05B | | | | 0.07B | -0.12B | 0.01B | -0.03B | 0.15B | 0.06B | 0.02B | 0.12B | 0.04B | -0.10B | -0.11B | 0.01B |
|
EPS (Basic)
|
| | 643.58 | 268.58 | 0.00B | 0.00B | 400.66 | 0.00 | -0.00B | | | 0.00 | 303.55 | -0.00B | 944.76 | -0.00B | 0.00B | 189.53 | 532.13 | 493.23 | | | -7.43 | 1.61 | -1.17 | 0.00B | 2.41 | -0.85 | -0.07 | -0.10 | -0.05 | 0.00B | -0.10 | | | | 0.00B | | | | -0.09 | | |
|
EPS (Weighted Average and Diluted)
|
| | 643.58 | 268.58 | 0.00B | 0.00B | 400.66 | 0.00 | -0.00B | | | 0.00 | 303.55 | -0.00B | 944.76 | -0.00B | 0.00B | 189.53 | 533.73 | 493.23 | | | -7.43 | | -1.17 | 0.00B | 0.00B | -0.00B | -0.07 | -0.10 | | 0.00B | -0.10 | | | | 0.00B | | | | -0.09 | | |
|
Shares Outstanding (Weighted Average)
|
| | 109.03 | 145.30 | 32.77 | 84.17 | 134.46 | 175.78 | 1.98 | 0.54 | 39.85 | 23.72 | 81.19 | 2.07 | 61.72 | 25.77 | 26.56 | 32.97 | 69.01 | 135.55 | 0.05B | | 0.05B | 0.06B | 0.06B | 70.00 | 0.06B | 0.06B | 1.17B | 1.17B | 1.17B | 20.00 | 1.15B | | | | 30.00 | | | | 1.15B | | |
|
Shares Outstanding (Diluted Average)
|
| | 109.03 | 145.30 | 32.77 | 84.17 | 134.46 | 175.78 | 1.98 | 0.54 | 39.85 | 23.72 | 81.19 | 2.07 | 61.72 | 25.77 | 26.56 | 32.97 | 68.80 | 135.55 | 0.05B | | 0.05B | | 0.06B | 70.00 | 99.45 | 90.00 | 1.17B | 1.17B | | 20.00 | 1.17B | | | | 30.00 | | | | 1.16B | | |
|
EBITDA
|
0.02B | 0.02B | 65.77B | 43.89B | 0.00B | 0.00B | 0.06B | 0.00B | -0.04B | 0.00B | 0.04B | -0.01B | 0.02B | 18.99 | 16.40 | 0.02B | 1.35B | 0.03B | 0.09B | 0.10B | 0.01B | -0.10B | -0.19B | 0.05B | -0.04B | 0.13B | 0.16B | 0.14B | -0.03B | -0.02B | 0.04B | 0.06B | -0.03B | 0.05B | 0.04B | 0.16B | 0.10B | 0.07B | 0.13B | 0.12B | -0.01B | -0.02B | 0.07B |
|
Interest Expenses
|
-0.00B | -0.00B | 299.73 | 410.66 | 398.55 | 435.25 | -0.00B | 539.91 | -0.00B | -0.00B | -0.00B | 0.00B | -0.02B | -0.02B | -0.02B | -0.03B | 0.00B | -0.03B | -0.03B | -0.03B | -0.03B | -0.05B | -0.11B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.05B | -0.04B | -0.05B | -0.06B | -0.06B | -0.06B | -0.06B | -0.04B | -0.06B | -0.07B | -0.07B | -0.09B | -0.08B | -0.08B | -0.08B |
|
Tax Rate
|
-29.98% | -30.08% | 30.01% | 28.66% | -30.96% | -29.33% | -30.01% | 27.30% | -29.41% | | -4.76% | 273.94% | -29.91% | -30.05% | -29.93% | -29.78% | -27,404.19% | -39.59% | -30.00% | -28.62% | -29.67% | -30.39% | -8.27% | -33.82% | -28.85% | -30.00% | -29.63% | -65.52% | -24.62% | -39.51% | -544.44% | -200.00% | -26.04% | -25.00% | 14.71% | -13.18% | -29.79% | -28.57% | -53.75% | 12.20% | -32.89% | -27.59% | -33.33% |