|
Revenue
|
0.21B | 0.29B | 0.21B | 0.29B | | 0.59B | 0.41B | 0.26B | 0.26B | 0.28B | 0.28B | 0.28B | 0.26B | 0.25B | 0.27B | 0.19B | 1.06B | 0.25B | 0.26B | 0.28B | 0.26B | 0.79B | 1.24B | 1.34B | 1.29B | 1.34B | 1.32B | 1.34B | 1.32B | 1.24B | 1.23B | 1.37B | 1.24B | 1.26B | 1.27B | 1.26B | 1.22B | 1.19B | 1.17B | 1.03B | 1.21B | 1.28B | 1.19B | 1.26B | 1.24B | 1.20B | 1.03B | 1.03B | 1.10B | 1.23B | 1.45B | 1.44B | 1.79B | 1.67B | 1.72B | 1.83B | 1.87B | 1.92B | 1.89B | 1.90B | 2.02B | 1.96B | 1.95B | 2.07B | 2.08B | 1.89B | 2.31B | 2.24B |
|
Gross Profit
|
0.17B | 0.19B | 0.17B | 0.22B | | 0.28B | 0.25B | 0.15B | 0.19B | 0.22B | 0.21B | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Deferred Charges
|
| | | | | | | | | | | | | | | 0.02B | 0.02B | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | 0.48B | 0.46B | | | 0.46B | 0.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.00B | | | | | | | | 1.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
0.01B | | | | | | | | 21.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | 0.01B | 0.02B | 0.02B | 0.05B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.10B | 0.12B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.10B | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.06B | 0.04B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.12B | 0.10B | 0.10B | 0.11B | 0.09B | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.17B | 0.13B | 0.13B |
|
Rent Expense
|
0.02B | 0.02B | 0.01B | 0.01B | | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.47B | 0.09B | 0.17B | 0.13B | 0.13B | 0.17B | 0.14B | 0.13B | 0.14B | 0.12B | 0.14B | 0.14B | 0.14B | 0.13B | 0.10B | 0.08B | -0.17B | 0.09B | 0.07B | 0.04B | 0.01B | 0.10B | 0.08B | 0.05B | 0.65B | 0.04B | 0.06B | 0.05B | | 0.21B | 0.19B | 0.16B | | 0.23B | 0.23B | 0.17B | 0.14B | 0.15B | 0.17B | 0.27B | 0.21B | 0.08B | 0.09B | 0.09B | 0.38B |
|
Restructuring Costs
|
| | | | -0.03B | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.10B | | | | | | | 0.01B | 0.00B | 0.03B | | 0.00B | 0.00B | -0.01B | | | | | | | | | | | | | | 0.01B | 0.07B | 0.10B | 0.14B | 0.02B | 0.01B | 0.00B | 0.00B | -0.02B | | -0.03B | 0.03B | | | | | | | | |
|
Other Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.04B | | -0.01B | -0.01B | 0.07B | -0.00B | 0.18B | 0.19B | 0.16B | 0.00B | 0.19B | 0.17B | -0.05B | 0.01B | 0.13B | 0.16B | 0.01B | -0.30B | -0.00B | 0.00B | 0.94B | 0.75B | 0.06B | 0.07B | 0.80B | 0.80B | 0.74B | 0.73B | 0.71B | 0.73B | 0.72B | 0.76B | 0.71B | 0.70B | 0.72B | 0.72B | 0.82B | 0.77B | 0.77B | 0.76B | 0.82B | 0.75B | 0.80B | 1.74B | 0.25B | 0.71B | 0.74B | 0.73B | 1.09B | 3.75B | 0.99B | 0.98B | 1.28B | 1.09B | 1.03B | 0.45B | 0.53B | 1.10B | 1.15B | 1.17B | 1.02B | 1.17B | 0.22B | 0.72B | 1.14B |
|
Operating Expenses
|
0.17B | 0.23B | 0.17B | 0.22B | -0.03B | 0.53B | 0.35B | 0.18B | 0.19B | 0.25B | 0.23B | 0.20B | 0.19B | 0.23B | 0.21B | 0.19B | 1.00B | 0.16B | 0.19B | 0.21B | 0.21B | 0.64B | 0.87B | 1.01B | 0.93B | 0.98B | 0.98B | 1.03B | 1.06B | 0.98B | 0.97B | 0.95B | 0.94B | 0.94B | 0.98B | 0.94B | 0.92B | 0.91B | 0.87B | 0.69B | 0.92B | 0.90B | 0.87B | 0.91B | 0.92B | 0.93B | 1.85B | 0.97B | 0.83B | 0.94B | 0.96B | 1.35B | 4.07B | 1.30B | 1.26B | 1.37B | 1.41B | 1.38B | 0.70B | 0.82B | 1.37B | 1.45B | 1.56B | 1.35B | 1.36B | 0.48B | 0.94B | 1.65B |
|
Operating Income
|
0.04B | 0.06B | 0.04B | 0.07B | | 0.06B | 0.06B | 0.08B | 0.08B | 0.03B | 0.05B | -0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
0.04B | 0.06B | 0.04B | 0.07B | | 0.06B | 0.06B | 0.08B | 0.08B | 0.03B | 0.05B | -0.09B | | | | -0.06B | 0.12B | | | 1.31B | 0.26B | | | | | | | | | | 0.53B | | | | | | | | | | | 0.71B | 0.64B | 0.67B | | | -0.65B | 0.34B | | 0.58B | 0.79B | 0.46B | -1.90B | 0.76B | 0.85B | 0.88B | 0.90B | 0.97B | 1.63B | 1.58B | | | | | | | | |
|
Non Operating Investment Income
|
-0.00B | | | 0.00B | | | | -0.04B | -0.02B | | | 0.00B | -0.00B | | | -0.05B | 0.01B | | | | | | | -0.13B | | | | | 0.02B | 0.04B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | 0.01B | | | | | |
|
Other Non Operating Income
|
| | | | 0.03B | | | 0.03B | -7.58B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.16B | 0.01B | | 0.00B | -0.02B | 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 | 0.00B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.77B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.01B | 0.06B | 0.01B | 0.07B | | -0.01B | -0.01B | 0.05B | 0.02B | -0.05B | -0.04B | -0.16B | | | | -0.12B | 0.06B | | | 1.25B | 0.19B | | | | | | | | | | 0.26B | | | | | | | | | | | 0.38B | 0.33B | 0.35B | | | -0.95B | 0.03B | | 0.29B | 0.50B | 0.09B | -2.28B | 0.36B | 0.46B | 0.46B | 0.47B | 0.54B | 1.18B | 1.09B | | | | | | | | |
|
Tax Provisions
|
-0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.02B | -0.01B | -0.01B | -0.01B | 0.00B | -0.03B | 0.07B | -0.14B | 0.05B | 0.05B | -0.05B | 0.05B | -0.03B | -0.04B | -0.04B | 0.29B | -0.04B | -0.04B | -0.03B | 0.28B | -0.04B | -0.04B | -0.04B | -0.06B | -0.04B | -0.05B | -0.04B | 0.30B | -0.04B | -0.04B | 0.11B | -0.04B | -0.04B | -0.04B | -0.06B | 0.31B | 0.28B | -0.05B | -0.06B | -0.33B | -0.07B | -0.08B | -0.11B | -0.04B | -0.09B | -0.08B | -0.06B | -0.09B | -0.11B | -0.17B | -0.20B | -0.08B |
|
Profit After Tax
|
0.03B | 0.06B | 0.04B | 0.04B | | 0.05B | 0.05B | 0.07B | 0.07B | 0.03B | -0.01B | 0.08B | 0.06B | 0.03B | 0.06B | 0.01B | 0.05B | 0.08B | 0.08B | 0.07B | 0.05B | 0.12B | 0.33B | -2.84B | 0.31B | 0.31B | 0.29B | 0.27B | 0.22B | 0.23B | 0.23B | 0.36B | 0.26B | 0.28B | 0.27B | 0.27B | 0.27B | 0.25B | 0.26B | 0.40B | 0.25B | 0.33B | 0.27B | 0.31B | 0.28B | 0.25B | -0.85B | 0.02B | 0.23B | 0.25B | 0.44B | 0.09B | -2.00B | 0.34B | 0.44B | 0.49B | 0.43B | 0.49B | 1.11B | 1.09B | 0.60B | 0.45B | 0.38B | 0.67B | 0.64B | 1.26B | 1.22B | 0.63B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | 0.07B | 0.29B | 0.70B | -2.84B | 0.60B | -0.72B | 0.63B | -2.00B | -0.46B | 0.55B | -0.37B | -1.46B | -0.54B | -0.64B | -0.55B | 1.74B | 0.59B | 0.56B | 0.50B | -1.64B | 0.47B | -0.76B | -0.50B | 1.73B | | | | | | | 0.00B | 0.02B | | -0.01B | -0.01B | 0.14B | | -0.01B | | | -0.01B | -0.02B | 0.01B | 0.16B | -0.00B | | -0.00B | 0.19B |
|
Net Income - Minority
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | -0.06B | | | | -0.05B | | | | -0.07B | | | | -0.07B | | | | -0.08B | | | | -0.08B | | | | -0.00B | | | | -0.00B | | | | -0.00B |
|
Income from Non-Controlling Interests
|
-0.00B | -0.01B | -0.00B | 0.03B | | -0.01B | -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 | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.04B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.02B | -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 |
|
Income from Continuing Operations
|
0.01B | 0.06B | 0.01B | 0.07B | | -0.01B | -0.01B | 0.05B | 0.02B | -0.05B | -0.04B | -0.15B | | | | -0.12B | 0.05B | | | 1.26B | 0.19B | | | | | | | | | | 0.30B | | | | | | | | | | | 0.43B | 0.37B | 0.05B | | | -1.06B | 0.07B | | 0.33B | 0.56B | -0.21B | -2.56B | 0.41B | 0.53B | 0.79B | 0.53B | 0.61B | 1.29B | 1.13B | | | | | | | | |
|
Consolidated Net Income
|
0.01B | 0.06B | 0.01B | 0.07B | | -0.01B | -0.01B | 0.05B | 0.00B | -0.05B | 0.05B | -0.11B | | | | -0.12B | 0.05B | | | 1.26B | 0.19B | | | | | | | | | | 0.30B | | | | | | | | | | | 0.43B | 0.37B | 0.05B | | | -1.06B | 0.07B | | 0.33B | 0.56B | -0.21B | -2.56B | 0.41B | 0.53B | 0.79B | 0.53B | 0.61B | 1.29B | 1.13B | | | | | | | | |
|
Income towards Parent Company
|
0.01B | 0.06B | 0.01B | 0.07B | | -0.01B | -0.01B | 0.05B | 0.00B | -0.05B | 0.05B | -0.11B | | | | -0.12B | 0.05B | | | 1.26B | 0.19B | | | | | | | | | | 0.30B | -0.06B | | | | -0.06B | | | | -0.05B | | 0.43B | 0.37B | -0.01B | | | -1.06B | 0.01B | | 0.33B | 0.56B | -0.29B | -2.56B | 0.41B | 0.53B | 0.71B | 0.53B | 0.61B | 1.29B | 1.13B | | | | -0.00B | | | | -0.00B |
|
Net Income towards Common Stockholders
|
0.01B | 0.06B | 0.01B | 0.07B | | -0.01B | -0.01B | 0.05B | 0.00B | -0.05B | 0.05B | -0.11B | | | | 0.07B | 0.05B | | | 0.07B | 0.19B | | | | | | | | | | 0.30B | -0.06B | | | | -0.06B | | | | -0.05B | | 0.43B | 0.37B | -0.01B | | | -1.06B | 0.01B | | 0.33B | 0.56B | -0.29B | -2.56B | 0.41B | 0.53B | 0.71B | 0.53B | 0.61B | 1.29B | 1.13B | | | | -0.00B | | | | -0.00B |
|
EPS (Basic)
|
0.00B | 0.00B | 0.00B | 0.83 | | -0.00B | -0.00B | 0.45 | 0.00B | -0.00B | 0.00B | -0.73 | | | | 0.00B | 0.00B | | | 0.66 | 0.00B | | | | | | | | | | 0.00B | -0.31 | | | | -0.37 | | | | -0.36 | | 3.15 | 0.00B | -0.10 | | | -8.29 | 0.05 | | 0.00B | 0.00B | -1.98 | -10.68 | 0.00B | 0.00B | 2.95 | 0.00B | 0.00B | 0.00B | 0.00B | | | | -18.90 | | | | -9.69 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.73 | | | | 0.00B | 0.00B | | | 0.65 | 0.00B | | | | | | | | | | 0.00B | -0.30 | | | | -0.35 | | | | -0.35 | | 3.12 | 0.00B | -0.10 | | | -8.29 | 0.05 | | 0.00B | 0.00B | -1.94 | -10.68 | 0.00B | 0.00B | 2.95 | 0.00B | 0.00B | 0.00B | 4.95 | | | | -19.37 | | | | -9.91 |
|
Shares Outstanding (Weighted Average)
|
350.00 | 0.00B | 0.00B | 0.09B | | 810.00 | 0.00B | 0.11B | 480.00 | 690.00 | 640.00 | 0.15B | 460.00 | 680.00 | 0.00B | 0.00B | 590.00 | 0.00B | 0.00B | 0.11B | 480.00 | 0.00B | 0.00B | 0.18B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | 0.00B | 0.00B | 0.19B | 0.00B | 0.00B | 0.00B | 0.16B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 0.14B | 0.00B | 0.13B | 0.00B | 0.00B | 0.13B | 0.13B | 0.00B | 0.00B | 0.00B | 0.15B | 0.24B | 0.00B | 0.00B | 0.24B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 0.15B | | 680.00 | 0.00B | 0.00B | 590.00 | 0.00B | 0.00B | 0.12B | 470.00 | 0.00B | 0.00B | 0.18B | 0.00B | 0.00B | 0.00B | 0.21B | 0.00B | 0.00B | 0.00B | 0.19B | 0.00B | 0.00B | 0.00B | 0.17B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 0.14B | 0.00B | 0.14B | 0.00B | 0.00B | 0.13B | 0.13B | 0.00B | 0.00B | 0.00B | 0.15B | 0.24B | 0.00B | 0.00B | 0.24B | 0.00B | 0.00B | 0.00B | 0.23B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
EBITDA
|
0.04B | 0.06B | 0.04B | 0.07B | | 0.06B | 0.06B | 0.08B | 0.24B | 0.03B | 0.05B | -0.09B | 0.23B | | | 0.42B | 0.59B | | | 1.77B | 0.71B | | | -0.01B | | | | | | | 0.53B | | | | | | | | | | | 0.71B | 0.64B | 0.67B | | | -0.65B | 0.34B | | 0.58B | 0.79B | 0.46B | -1.90B | 0.76B | 0.85B | 0.88B | 0.90B | 0.97B | 1.63B | 1.58B | | | | | | | | |
|
Interest Expenses
|
0.03B | 0.01B | 0.03B | 0.02B | | 0.08B | 0.07B | 0.04B | 0.06B | 0.08B | 0.09B | 0.06B | 0.06B | 0.09B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.17B | 0.27B | 0.93B | 0.29B | 0.26B | 0.28B | 0.27B | 0.28B | 0.28B | 0.27B | 0.25B | 0.29B | 0.28B | 0.28B | 0.27B | 0.27B | 0.28B | 0.29B | 0.32B | 0.33B | 0.33B | 0.31B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B | 0.28B | 0.29B | 0.29B | 0.37B | 0.38B | 0.40B | 0.39B | 0.42B | 0.44B | 0.43B | 0.45B | 0.50B | 0.49B | 0.48B | 0.52B | 0.50B | 0.50B | 0.52B | 0.49B | 0.47B |
|
Shares Outstanding
|
| | | 0.09B | | | | 0.15B | | | | 0.15B | | | | 0.11B | | | | 0.11B | | | | 0.21B | | | | 0.20B | | | | 0.19B | | | | 0.17B | | | | 0.15B | | | | 0.14B | | | | 0.14B | | | | 0.25B | | | | 0.25B | | | | 0.22B | | | | 0.20B | | | | 0.18B |
|
Tax Rate
|
-29.42 | -1.43 | -11.00 | -0.60 | | 35.41 | 48.75 | -13.93 | -33.53 | -3.41 | 5.98 | 3.42 | | | | -0.14 | 23.42 | | | -0.43 | 2.42 | | | | | | | | | | -16.49 | | | | | | | | | | | -13.00 | -13.02 | 84.53 | | | -11.13 | -127.08 | | -14.04 | -12.39 | 331.02 | -12.20 | -14.00 | -13.95 | -71.42 | -14.01 | -14.07 | -9.39 | -3.59 | | | | | | | | |