|
Revenue
|
0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.12B | 0.14B | 0.16B | 0.14B | 0.14B | 0.17B | 0.19B | 0.17B | 0.18B | 0.19B | 0.21B | 0.20B | 0.21B | 0.25B | 0.23B | 0.24B | 0.22B | 0.25B | 0.27B | 0.25B | 0.26B | -0.53B | 0.44B | 0.53B | 0.44B | 0.48B | 0.54B | 0.64B | 0.62B | 0.63B | 0.66B | 0.71B | 0.70B | 0.76B | 0.78B | 0.76B | 0.73B | 0.74B | 0.78B | 0.79B |
|
Cost of Revenue
|
| | | 3.80 | | | 3.90 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | 0.07B | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | 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 | -0.02B | 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 |
|
Other Operating Expenses
|
0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.06B | 0.08B | 0.08B | 0.10B | 0.07B | 0.09B | 0.09B | 0.08B | 0.10B | 0.10B | 0.09B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | -0.25B | 0.25B | 0.27B | 0.22B | 0.21B | 0.23B | 0.27B | 0.29B | 0.31B | 0.35B | 0.35B | 0.36B | 0.35B | 0.39B | 0.38B | 0.35B | 0.39B | 0.42B | 0.40B |
|
Operating Expenses
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.07B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.09B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | -0.27B | 0.25B | 0.28B | 0.23B | 0.21B | 0.23B | 0.27B | 0.30B | 0.31B | 0.36B | 0.35B | 0.37B | 0.36B | 0.40B | 0.39B | 0.36B | 0.40B | 0.43B | 0.41B |
|
Operating Income
|
0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.07B | 0.06B | 0.05B | 0.04B | 0.10B | 0.09B | 0.08B | 87.90B | 89.46B | -254.05B | 0.10B | 0.00B | 0.13B | 0.11B | 0.11B | 91.99B | 0.11B | 0.13B | 0.12B | 0.13B | -0.26B | 0.19B | 0.25B | 0.21B | 0.27B | 0.30B | 0.37B | 0.32B | 0.32B | 0.29B | 0.35B | 0.33B | 0.40B | 0.37B | 0.37B | 0.37B | 0.35B | 0.35B | 0.39B |
|
EBIT
|
0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.07B | 0.06B | 0.05B | 0.04B | 0.10B | 0.09B | 0.08B | 87.90B | 89.46B | -254.05B | 0.10B | 0.00B | 0.13B | 0.11B | 0.11B | 91.99B | 0.11B | 0.13B | 0.12B | 0.13B | -0.26B | 0.19B | 0.25B | 0.21B | 0.27B | 0.30B | 0.37B | 0.32B | 0.32B | 0.29B | 0.35B | 0.33B | 0.40B | 0.37B | 0.37B | 0.37B | 0.35B | 0.35B | 0.39B |
|
Non Operating Investment Income
|
| | | | 0.05B | 0.07B | | | -0.06B | 0.01B | -0.06B | 0.03B | 0.01B | 0.07B | 0.09B | 0.10B | -0.01B | 0.10B | 0.00B | -0.01B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.02B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | | -0.01B | 0.01B | -0.11B | | 0.04B | -0.00B | 0.02B | | -0.03B | | 0.00B | -0.01B | 163.00 | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | 0.03B | 0.12B | -0.05B | -0.14B | -0.18B | -0.20B | -0.03B | 0.10B | 0.29B | 0.04B | 0.16B | -0.05B | 0.06B | 0.08B | 0.07B | -0.04B | -0.10B | 0.03B |
|
EBT
|
0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.09B | 0.11B | 0.10B | 0.08B | 0.08B | 0.14B | 0.13B | 0.04B | 87.87B | 89.42B | -254.09B | 0.06B | 0.00B | 0.13B | 0.11B | 0.06B | 91.99B | 0.05B | 0.07B | 0.12B | 0.07B | -0.20B | 0.10B | 0.14B | 0.12B | 0.17B | 0.18B | 0.23B | 0.18B | 0.18B | 0.15B | 0.20B | 0.17B | 0.23B | 0.18B | 0.18B | 0.19B | 0.16B | 0.14B | 0.18B |
|
Tax Provisions
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Profit After Tax
|
0.04B | 0.03B | 0.06B | 0.07B | 0.08B | 0.33B | 0.13B | 0.16B | 0.12B | 0.04B | 0.04B | 0.12B | 0.11B | 0.00B | 0.00B | 0.18B | 0.08B | 0.00B | 0.14B | 0.13B | 0.12B | 0.00B | 0.18B | 0.15B | 0.10B | 0.12B | -0.28B | 0.33B | 0.38B | 0.21B | 0.26B | 0.29B | 0.35B | 0.32B | 0.33B | 0.50B | 0.41B | 0.45B | 0.39B | 0.39B | 0.36B | 0.36B | 0.36B | 0.40B | 0.37B |
|
Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.14B | 0.06B | -0.15B | -0.18B | -0.17B | -0.04B | 0.02B | 0.21B | 0.08B | 0.14B | -0.06B | 0.03B | -0.01B | -0.12B | 0.02B | 0.07B | -0.08B |
|
Income from Continuing Operations
|
0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.09B | 0.11B | 0.09B | 0.08B | 0.07B | 0.14B | 0.13B | 0.04B | 87.87B | 89.42B | -254.10B | 0.06B | 0.00B | 0.12B | 0.11B | 0.05B | 91.99B | 0.04B | 0.07B | 0.12B | 0.07B | -0.20B | 0.09B | 0.14B | 0.10B | 0.16B | 0.17B | 0.21B | 0.18B | 0.17B | 0.14B | 0.18B | 0.17B | 0.21B | 0.17B | 0.17B | 0.18B | 0.15B | 0.13B | 0.16B |
|
Consolidated Net Income
|
0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.09B | 0.11B | 0.09B | 0.08B | 0.07B | 0.14B | 0.13B | 0.04B | 87.87B | 89.42B | -254.10B | 0.06B | 0.00B | 0.12B | 0.11B | 0.05B | 91.99B | 0.04B | 0.07B | 0.12B | 0.07B | -0.20B | 0.09B | 0.14B | 0.10B | 0.16B | 0.17B | 0.21B | 0.18B | 0.17B | 0.14B | 0.18B | 0.17B | 0.21B | 0.17B | 0.17B | 0.18B | 0.15B | 0.13B | 0.16B |
|
Income towards Parent Company
|
0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.09B | 0.11B | 0.09B | 0.08B | 0.07B | 0.14B | 0.13B | 0.04B | 87.87B | 89.42B | -254.10B | 0.06B | 0.00B | 0.12B | 0.11B | 0.05B | 91.99B | 0.04B | 0.07B | 0.12B | 0.07B | -0.20B | 0.09B | 0.14B | 0.10B | 0.16B | 0.17B | 0.21B | 0.18B | 0.17B | 0.14B | 0.18B | 0.17B | 0.21B | 0.17B | 0.17B | 0.18B | 0.15B | 0.13B | 0.16B |
|
Net Income towards Common Stockholders
|
0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.09B | 0.11B | 0.09B | 0.08B | 0.07B | 0.14B | 0.13B | 0.04B | 87.87B | 89.42B | -254.10B | 0.06B | 0.00B | 0.12B | 0.11B | 0.05B | 91.99B | 0.04B | 0.07B | 0.12B | 0.07B | -0.20B | 0.09B | 0.14B | 0.10B | 0.16B | 0.17B | 0.21B | 0.18B | 0.17B | 0.14B | 0.18B | 0.17B | 0.21B | 0.17B | 0.17B | 0.18B | 0.15B | 0.13B | 0.16B |
|
EPS (Basic)
|
0.69 | 0.36 | 0.62 | 0.65 | 0.61 | 1.73 | 0.67 | 0.75 | 0.61 | 0.18 | 0.20 | 0.58 | 0.49 | 0.41 | 0.59 | 0.72 | 0.32 | 0.50 | 0.52 | 0.47 | 0.39 | 0.48 | 0.57 | 0.49 | 0.32 | 0.37 | | 0.73 | 0.83 | 0.44 | 0.22 | 0.21 | 0.35 | 0.52 | 0.61 | 0.89 | 0.72 | 0.76 | 0.52 | 0.62 | 0.54 | 0.36 | 0.52 | 0.57 | 0.41 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73 | 0.83 | 0.43 | 0.22 | 0.21 | 0.33 | 0.51 | 0.59 | 0.87 | 0.70 | 0.76 | 0.52 | 0.62 | 0.54 | 0.36 | 0.52 | 0.57 | 0.41 |
|
Shares Outstanding (Weighted Average)
|
0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.19B | 0.19B | 0.18B | 0.20B | 0.20B | 0.21B | 0.20B | 0.22B | 0.22B | 0.23B | 0.23B | 0.25B | 0.27B | 0.27B | 0.27B | 0.30B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | | | | 0.48B | | | | | | | | | 0.62B | 0.64B | 0.62B | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | | | | | | | | | 0.62B | 0.64B | 0.62B | | | | |
|
EBITDA
|
0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.07B | 0.06B | 0.05B | 0.04B | 0.10B | 0.09B | 0.08B | 87.90B | 89.46B | -254.05B | 0.10B | 0.00B | 0.13B | 0.11B | 0.11B | 91.99B | 0.11B | 0.13B | 0.12B | 0.13B | -0.26B | 0.19B | 0.25B | 0.21B | 0.27B | 0.30B | 0.37B | 0.32B | 0.32B | 0.29B | 0.35B | 0.33B | 0.40B | 0.37B | 0.37B | 0.37B | 0.35B | 0.35B | 0.39B |
|
Interest Expenses
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | | | | 0.05B | | 0.05B | 0.06B | | 0.06B | -0.06B | 0.09B | 0.10B | 0.09B | 0.10B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.16B | 0.17B | 0.20B | 0.19B | 0.19B | 0.19B | 0.21B | 0.21B |
|
Tax Rate
|
0.05% | 0.11% | 0.59% | 0.02% | -0.23% | 0.75% | -0.14% | 5.06% | 2.58% | 2.52% | 0.50% | 2.10% | 6.20% | 0.00% | 0.00% | 0.00% | 6.37% | 4.19% | 3.17% | 2.16% | 9.03% | 0.00% | 14.68% | 3.49% | 2.88% | 1.20% | 2.50% | 5.26% | 5.52% | 11.02% | 6.02% | 7.69% | 7.96% | 1.10% | 3.35% | 2.04% | 8.63% | 4.05% | 5.78% | 6.74% | 5.41% | 3.76% | 4.94% | 7.86% | 9.60% |