|
Revenue
|
0.95B | 0.94B | 0.95B | 0.85B | 1.27B | 1.20B | 1.36B | 1.28B | 1.29B | 1.27B | 1.32B | 1.15B | 1.22B | 1.22B | 1.35B | 1.21B | 1.20B | 1.16B | 1.27B | 1.14B | 1.23B | 1.15B | 1.04B | 0.81B | 0.60B | 0.82B | 0.89B | 0.00B | 0.00B | 984.00B | 1.05B | 0.00B | 0.00B | 0.00B | -0.54B | 0.62B | 0.62B | 0.60B | 0.68B | 0.66B | 0.61B | 0.59B | 0.65B | 0.58B | 0.63B | 0.63B |
|
Cost of Revenue
|
0.05B | 0.04B | 0.06B | 0.04B | 0.18B | 0.13B | 0.18B | 0.12B | 0.64B | 0.63B | 0.64B | 0.62B | 0.62B | 0.63B | 0.69B | 0.62B | 0.61B | 0.59B | 0.64B | 0.60B | 0.59B | 0.58B | 0.45B | 0.41B | 361.00B | 0.42B | 0.44B | 441.00 | 0.00B | 0.00B | 0.45B | 428.00 | 420.00 | 0.41B | 1.28B | 0.30B | 0.30B | 0.30B | 0.31B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Gross Profit
|
0.89B | 0.90B | 0.89B | 0.81B | 1.10B | 1.07B | 1.18B | 1.16B | 0.65B | 0.64B | 0.68B | 0.53B | 0.60B | 0.60B | 0.66B | 0.59B | 0.59B | 0.57B | 0.63B | 0.55B | 0.64B | 0.58B | 0.60B | 0.40B | -360.40B | 0.40B | 0.45B | 574.00 | 0.00B | 984.00B | 0.60B | 623.00 | 0.00B | -0.41B | -1.81B | 0.33B | 0.33B | 0.30B | 0.37B | 0.63B | 0.58B | 0.56B | 0.62B | 0.55B | 0.60B | 0.60B |
|
Research & Development
|
0.02B | 0.03B | 0.03B | 0.03B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.00B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.00B | 0.03B | 0.05B | 0.05B | 0.00B | 0.00B | 0.00B | 0.06B | 0.06B | 0.00B | 0.07B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Selling, General & Administrative
|
0.10B | 0.11B | 0.11B | 0.10B | 0.23B | 0.22B | 0.24B | 0.23B | 0.24B | 0.24B | 0.24B | 0.20B | 0.21B | 0.20B | 0.21B | 0.22B | 0.20B | 0.19B | 0.24B | 0.20B | 0.21B | 0.20B | 0.23B | 0.00B | 0.17B | 0.18B | 0.20B | 0.00B | 0.00B | 0.00B | 0.22B | 0.00B | 0.20B | 0.00B | -0.20B | 0.10B | 0.10B | 0.11B | 0.10B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B |
|
Restructuring Costs
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.02B | 0.00B | 0.00B | 43.00 | -0.00B | -0.00B | | | -0.00B | 0.01B | | | | | | | | 0.01B | | | 0.04B | | | 0.02B | |
|
Other Operating Expenses
|
| | | 0.04B | 0.83B | 0.75B | 0.87B | 0.12B | 0.08B | 0.02B | | 0.09B | -0.25B | -0.77B | 0.11B | 0.07B | 0.00B | 0.00B | 0.01B | 0.08B | 0.04B | 0.13B | -0.14B | -0.23B | 0.00B | 0.00B | -0.22B | 0.00B | 0.00B | 0.00B | -0.00B | 0.74B | 0.00B | 0.00B | 0.28B | 0.31B | 0.00B | 0.32B | 0.01B | 0.13B | 0.09B | 0.04B | 0.25B | 0.06B | -0.02B | |
|
Operating Expenses
|
0.13B | 0.14B | 0.14B | 0.69B | 1.16B | 1.07B | 1.23B | 1.09B | 1.11B | 1.10B | 1.18B | 1.03B | 1.03B | 1.78B | 1.15B | 1.01B | 0.99B | 0.96B | 1.23B | 0.97B | 1.01B | 1.00B | 1.00B | 0.00B | 0.00B | 0.73B | 0.79B | 0.00B | 0.00B | 0.00B | 0.86B | 0.80B | 0.00B | 0.00B | -0.59B | 0.42B | 0.43B | 0.44B | 0.48B | 0.44B | 0.43B | 0.48B | 0.47B | 0.45B | 0.49B | 0.06B |
|
Operating Income
|
0.17B | 0.18B | 0.11B | 0.16B | 0.12B | 0.13B | 0.13B | 0.19B | 0.17B | 0.16B | 0.14B | 0.12B | 0.19B | -0.56B | 0.19B | 0.20B | 0.21B | 0.20B | 0.04B | 0.18B | 0.22B | 0.15B | 0.21B | -0.36B | -114000.00B | 87.00B | 0.10B | 260.00 | 0.00B | 0.00B | 0.19B | 0.00B | 228.00 | 0.21B | 0.05B | 0.20B | 0.19B | 0.16B | 0.20B | 0.22B | 0.18B | 0.11B | 0.18B | 0.14B | 0.14B | 0.55B |
|
EBIT
|
0.17B | 0.18B | 0.11B | 0.16B | 0.12B | 0.13B | 0.13B | 0.19B | 0.17B | 0.16B | 0.14B | 0.12B | 0.19B | -0.56B | 0.19B | 0.20B | 0.21B | 0.20B | 0.04B | 0.18B | 0.22B | 0.15B | 0.21B | -0.36B | -114000.00B | 87.00B | 0.10B | 260.00 | 0.00B | 0.00B | 0.19B | 0.00B | 228.00 | 0.21B | 0.05B | 0.20B | 0.19B | 0.16B | 0.20B | 0.22B | 0.18B | 0.11B | 0.18B | 0.14B | 0.14B | 0.55B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.00B | -0.00B | 0.00B | 0.08B | -0.10B | 0.01B | -0.00B | -0.01B | 0.09B | 0.00B | 0.20B | 0.05B | -0.22B | -0.12B | -0.06B | 0.10B | 0.17B | 0.02B | 0.03B | -0.06B | -0.04B | 0.12B | -0.10B | -0.07B | 28.00 | 0.15B | 0.15B | 0.00B | 0.07B | -0.00B | -0.00B | -0.00B | -0.02B | -0.04B | -0.03B | 0.03B | 0.00B | -0.02B | 0.05B | -0.01B | -0.00B | 0.04B | -0.07B | 0.03B | 0.10B | 0.01B |
|
Non Operating Income
|
| | | 0.21B | 0.22B | 0.11B | -0.03B | 0.28B | 0.03B | 0.13B | 0.11B | 0.16B | -0.36B | 0.24B | 0.17B | -0.20B | -0.04B | -0.10B | 0.08B | -0.04B | -0.12B | -0.02B | -0.21B | 0.03B | 0.20B | 0.26B | 0.26B | -0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.20B | -0.10B | -0.14B | 0.08B | 0.05B | 0.02B | 0.11B | 0.05B | 0.05B | 0.09B | -0.36B | 0.08B | 0.15B | |
|
EBT
|
0.11B | 0.11B | -0.06B | 0.04B | -0.10B | 0.02B | 0.11B | 0.10B | 0.14B | 0.03B | 0.24B | 0.04B | -0.17B | -0.79B | 0.02B | -0.00B | 0.25B | 0.10B | 0.04B | 0.13B | 0.10B | 0.18B | -0.17B | -0.00B | -0.00B | -0.17B | -0.16B | 0.29B | -0.00B | 0.00B | 0.11B | 0.18B | 0.02B | 0.00B | 0.25B | 0.12B | 0.14B | 0.14B | 0.09B | 0.17B | 0.13B | 0.01B | 0.21B | 0.06B | -0.01B | 0.13B |
|
Tax Provisions
|
0.05B | 0.03B | 0.09B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.06B | 0.01B | 0.01B | -0.01B | 0.08B | -0.02B | -0.08B | 0.06B | 0.05B | 0.05B | 0.03B | 0.05B | 0.06B | 0.04B | 0.01B | -0.00B | -3.00 | -0.04B | 0.07B | 0.15B | 0.00B | 0.00B | 0.06B | 0.07B | -0.01B | 0.00B | 0.21B | 0.09B | 0.07B | 0.07B | 0.01B | 0.06B | 0.04B | 0.06B | 0.09B | 0.05B | 0.05B | 0.04B |
|
Profit After Tax
|
0.06B | 0.07B | -0.15B | 0.04B | -0.11B | 0.01B | 0.08B | 0.09B | 0.08B | 0.02B | 0.25B | 0.03B | -0.25B | -0.77B | 0.11B | -0.06B | 0.20B | 0.05B | 0.07B | 0.08B | 0.04B | 0.13B | -0.17B | -0.25B | -268.00 | -0.10B | -0.22B | 0.15B | 0.36B | 0.10B | 0.06B | 0.00B | 0.00B | 0.29B | 0.56B | 0.07B | 0.09B | 0.12B | 0.03B | 0.13B | 0.09B | -0.05B | 0.12B | 0.01B | -0.06B | 0.15B |
|
Equity Income
|
-0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.00B | -0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.14B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Income from Continuing Operations
|
0.06B | 0.07B | -0.15B | 0.04B | -0.11B | 0.01B | 0.08B | 0.09B | 0.08B | 0.02B | 0.24B | 0.05B | -0.25B | -0.77B | 0.11B | -0.06B | 0.20B | 0.05B | 0.01B | 0.08B | 0.04B | 0.13B | -0.18B | 0.00B | -0.00B | -0.13B | -0.23B | 0.14B | -0.00B | 0.00B | 0.06B | 0.12B | 0.03B | 0.00B | 0.04B | 0.04B | 0.07B | 0.08B | 0.07B | 0.12B | 0.08B | -0.05B | 0.12B | 0.01B | -0.06B | 0.09B |
|
Consolidated Net Income
|
0.06B | 0.07B | -0.15B | 0.04B | -0.11B | 0.01B | 0.08B | 0.09B | 0.08B | 0.02B | | 0.05B | -0.25B | -0.77B | | -0.06B | 0.20B | 0.05B | | 0.08B | 0.04B | 0.13B | 0.03B | 0.01B | -0.01B | 0.03B | 0.01B | 0.00B | 0.00B | -0.41B | 0.41B | 0.12B | 0.03B | 0.00B | 0.04B | 0.02B | 0.02B | 0.05B | -0.05B | 0.01B | 0.03B | 0.09B | 0.14B | 0.05B | 0.04B | 0.06B |
|
Income towards Parent Company
|
0.06B | 0.07B | -0.15B | 0.04B | -0.11B | 0.01B | 0.08B | 0.09B | 0.08B | 0.02B | | 0.05B | -0.25B | -0.77B | | -0.06B | 0.20B | 0.05B | | 0.08B | 0.04B | 0.13B | 0.03B | 0.01B | -0.01B | 0.03B | 0.01B | 0.00B | 0.00B | -0.41B | 0.41B | 0.12B | 0.03B | 0.00B | 0.04B | 0.02B | 0.02B | 0.05B | -0.05B | 0.01B | 0.03B | 0.09B | 0.14B | 0.05B | 0.04B | 0.06B |
|
Net Income towards Common Stockholders
|
0.06B | 0.07B | -0.15B | 0.04B | -0.11B | 0.01B | 0.08B | 0.09B | 0.08B | 0.02B | | 0.05B | -0.25B | -0.77B | | -0.06B | 0.20B | 0.05B | | 0.08B | 0.04B | 0.13B | 0.03B | 0.01B | -0.01B | 0.03B | 0.01B | 0.00B | 0.00B | -0.41B | 0.41B | 0.12B | 0.03B | 0.00B | 0.04B | 0.02B | 0.02B | 0.05B | -0.05B | 0.01B | 0.03B | 0.09B | 0.14B | 0.05B | 0.04B | 0.06B |
|
EPS (Basic)
|
0.35 | 0.42 | | 0.21 | -0.57 | 0.04 | 0.58 | 0.43 | 0.36 | 0.09 | | 0.23 | -1.24 | -3.81 | 0.39 | -0.32 | 0.96 | 0.26 | -0.50 | 0.20 | 0.02 | 0.51 | -1.36 | 0.06 | -0.07 | 0.13 | -1.39 | 0.00 | 1.49 | -2.02 | | 0.57 | 0.16 | 0.00 | 0.20 | 0.11 | 0.11 | 0.23 | -0.23 | 0.07 | 0.14 | 0.44 | 0.67 | 0.26 | 0.20 | 0.30 |
|
EPS (Weighted Average and Diluted)
|
0.35 | 0.42 | | | -0.57 | 0.04 | 0.58 | 0.43 | 0.36 | -0.01 | 1.15 | 0.29 | -1.24 | | 0.39 | -0.32 | 0.95 | 0.31 | -0.50 | 0.20 | 0.02 | 0.51 | -1.36 | 0.06 | -1.37 | 0.13 | -1.39 | 0.00 | 1.49 | -2.00 | | 0.57 | 0.16 | 0.00 | 0.20 | 0.11 | 0.10 | 0.23 | -0.23 | 0.06 | 0.14 | 0.43 | 0.67 | 0.26 | 0.20 | |
|
Shares Outstanding (Weighted Average)
|
0.17B | 0.17B | | 0.17B | 0.20B | 0.20B | 0.14B | 0.20B | 0.20B | 0.20B | 0.15B | 0.20B | 0.20B | 0.20B | 0.16B | 0.20B | 0.20B | 0.20B | 0.15B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | | 0.20B | 0.21B | 0.21B | | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B |
|
Shares Outstanding (Diluted Average)
|
0.17B | 0.17B | | | 0.20B | 0.20B | 0.14B | 0.20B | 0.20B | | 0.15B | 0.20B | 0.20B | | 0.16B | 0.20B | 0.20B | 0.20B | 0.15B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | | 0.20B | | 0.21B | | 0.21B | | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | |
|
EBITDA
|
0.17B | 0.18B | 0.11B | 0.41B | 0.43B | 0.41B | 0.45B | 0.46B | 0.44B | 0.43B | 0.42B | 0.12B | 0.42B | -0.56B | 0.45B | 0.44B | 0.44B | 0.44B | 0.42B | 0.42B | 0.45B | 0.41B | 0.38B | 0.27B | 221.00 | 87.00B | 313.00 | 260.00 | 0.00B | 0.00B | 0.41B | 0.13B | 228.00 | 0.21B | 0.05B | 0.47B | 0.30B | 0.28B | 0.32B | 0.33B | 0.29B | 0.11B | 0.18B | 0.14B | 0.14B | 0.55B |
|
Interest Expenses
|
0.06B | 0.08B | 0.08B | 0.09B | 0.22B | 0.12B | 0.12B | 0.12B | 0.03B | 0.13B | -0.11B | 0.11B | -0.12B | 0.11B | 0.11B | 0.20B | -0.11B | -0.11B | -0.11B | 0.04B | 0.12B | -0.02B | 0.27B | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
43.38% | 31.23% | -133.58% | 20.29% | -11.51% | 59.86% | 21.68% | 9.10% | 42.17% | 41.04% | 2.21% | -27.83% | -50.01% | 2.50% | -369.15% | -1,513.00% | 21.11% | 46.17% | 76.38% | 39.56% | 61.88% | 25.43% | -6.19% | 403.23% | 0.00% | 24.12% | -45.91% | 51.57% | -457.14% | 26.81% | 50.45% | 35.71% | -50.00% | 6.67% | 83.77% | 71.31% | 48.91% | 45.77% | 17.05% | 32.95% | 33.86% | 406.67% | 43.20% | 85.71% | -500.00% | 29.85% |