|
Revenue
|
-0.16B | 0.38B | 0.35B | 0.38B | 0.42B | 0.42B | 0.39B | 0.40B | 0.35B | 0.37B | 0.36B | 0.41B | 0.42B | 0.38B | 0.30B | 0.08B | 0.10B | 0.13B | 0.14B | 0.14B | 0.19B | 0.25B | 0.26B | 0.33B | 0.40B | 0.39B | 382,058.00B | 0.42B | 0.47B | 0.37B | 0.43B | 0.42B | 0.46B | 0.47B | 0.45B | 0.48B | 0.53B |
|
Cost of Revenue
|
| 0.26B | 0.22B | 0.26B | 0.27B | 1.03B | 0.24B | 0.26B | 0.23B | 0.97B | 0.25B | 0.30B | 0.30B | 0.29B | 0.24B | 0.14B | 0.14B | 0.14B | 0.14B | 0.28B | 0.16B | 0.62B | 0.18B | 0.42B | 0.69B | 0.00B | 0.25B | 0.28B | 0.29B | 0.25B | 0.27B | 0.57B | 0.32B | 0.33B | 0.29B | 0.31B | 0.33B |
|
Gross Profit
|
| 0.12B | 0.13B | 0.13B | 0.15B | 0.14B | 0.15B | 0.13B | 0.12B | 0.10B | 0.11B | 0.11B | 0.11B | 0.09B | 0.07B | -0.05B | -0.04B | -0.01B | 0.00B | -0.00B | 0.03B | 0.06B | 0.08B | 0.10B | 0.13B | 0.11B | 0.14B | 0.14B | 0.45B | 0.12B | 0.17B | 0.31B | 0.14B | 0.15B | 0.16B | 0.17B | 0.20B |
|
Amortization - Intangibles
|
| | | | 0.14B | 2.25B | 0.67B | -0.36B | 0.26B | 2.24B | 0.92B | | | 5.25B | | | | | | | | | 4.58B | | | 22.74B | 16.59B | 24.44B | -18.48B | 23.95B | 17.36B | 25.14B | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Selling, General & Administrative
|
| -0.17B | -0.04B | -0.05B | -0.05B | -0.05B | -0.04B | -0.04B | -0.04B | -0.05B | -0.04B | -0.04B | -0.06B | 0.04B | -0.03B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.10B | -0.03B | -0.03B | -0.04B | -13.91B | -0.04B | -0.04B | -0.04B | -0.14B | -0.04B | -0.04B | -0.14B | -0.06B | -0.05B | -0.11B | -0.06B |
|
Restructuring Costs
|
| 0.03B | | | | 0.04B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| -0.15B | -0.04B | -0.05B | -0.05B | -0.01B | -0.04B | -0.04B | -0.04B | -0.03B | -0.04B | -0.04B | -0.06B | 0.04B | -0.03B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.10B | -0.03B | -0.03B | -0.04B | -13.91B | -0.04B | -0.04B | -0.04B | -0.14B | -0.04B | -0.04B | -0.14B | -0.06B | -0.05B | -0.11B | -0.06B |
|
Operating Income
|
| 0.07B | 0.10B | 0.08B | 0.10B | 0.09B | 0.11B | 0.09B | 0.09B | 0.05B | 0.08B | 0.08B | 0.06B | 0.01B | 0.03B | -0.08B | -0.12B | 0.01B | -0.03B | -0.05B | 0.00B | 0.06B | 0.05B | 0.07B | 0.09B | 0.09B | 0.10B | 0.11B | 0.34B | 0.26B | 0.12B | 0.09B | 0.34B | 0.11B | 0.10B | 0.12B | 0.15B |
|
EBIT
|
0.01B | 0.07B | 0.10B | 0.08B | 0.10B | 0.09B | 0.11B | 0.09B | 0.09B | 0.05B | 0.08B | 0.08B | 0.06B | 0.01B | 0.03B | -0.08B | -0.12B | 0.01B | -0.03B | -0.05B | 0.00B | 0.06B | 0.05B | 0.07B | 0.09B | 0.09B | 0.10B | 0.11B | 0.34B | 0.26B | 0.12B | 0.09B | 0.34B | 0.11B | 0.10B | 0.12B | 0.15B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | -0.00B | -0.00B | | | |
|
Interest & Investment Income
|
| 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | -0.06B | 0.06B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B |
|
Other Non Operating Income
|
| | -0.00B | 0.02B | 0.01B | | | | -0.01B | -0.01B | -0.01B | 0.02B | 0.03B | 0.00B | 0.00B | 0.01B | 0.02B | -0.01B | -0.00B | 0.00B | 0.01B | -0.02B | -0.01B | 0.01B | -0.01B | -63.51B | 0.00B | 0.01B | -0.02B | 0.05B | -0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B |
|
EBT
|
-0.15B | 0.01B | 0.05B | 0.02B | 0.04B | 0.00B | 0.04B | -0.06B | -0.06B | 0.06B | 0.02B | 0.07B | -0.05B | 0.01B | -0.02B | -0.12B | -0.17B | -0.06B | -0.07B | -0.03B | -0.03B | -0.09B | 0.02B | 0.08B | 0.09B | 0.02B | 0.06B | 0.08B | 0.07B | 0.20B | 0.29B | 0.10B | 0.52B | 0.08B | 0.07B | 0.13B | 0.08B |
|
Tax Provisions
|
| -0.06B | -0.01B | -0.01B | -0.02B | 0.09B | -0.01B | 0.02B | -0.00B | -0.02B | -0.49B | -0.01B | 0.02B | -0.72B | -0.01B | 0.05B | -0.04B | 0.01B | -0.00B | 0.00B | 0.00B | -0.04B | 0.00B | 0.01B | 0.02B | -2.08B | -0.04B | 0.02B | 0.03B | 0.04B | -0.11B | -0.17B | -0.08B | 0.04B | 0.01B | 0.02B | 0.04B |
|
Profit After Tax
|
-0.15B | -0.01B | 0.03B | 0.02B | 0.02B | -0.01B | 0.03B | -0.01B | -0.05B | -0.01B | 0.02B | 0.06B | -0.03B | 0.04B | -0.03B | -0.08B | -0.31B | -0.36B | -0.07B | -0.12B | -0.03B | -0.00B | 13.13B | 0.07B | 0.07B | 0.00B | 0.02B | 0.08B | 0.05B | 0.12B | 151.11B | 0.05B | 0.00B | 0.05B | 0.04B | 0.09B | 0.06B |
|
Equity Income
|
| 0.00B | 0.00B | 0.00B | 0.01B | -0.02B | -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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Income from Continuing Operations
|
-0.15B | 0.06B | 0.06B | 0.03B | 0.06B | -0.09B | 0.05B | -0.08B | -0.06B | 0.08B | 0.51B | 0.08B | -0.07B | 0.73B | -0.01B | -0.17B | -0.14B | -0.07B | -0.07B | -0.03B | -0.03B | -0.05B | 0.02B | 0.07B | 0.07B | 2.10B | 0.10B | 0.06B | 0.04B | 0.16B | 0.40B | 0.27B | 0.60B | 0.05B | 0.06B | 0.11B | 0.04B |
|
Consolidated Net Income
|
-0.15B | -0.00B | 0.06B | 0.03B | 0.06B | -0.09B | 0.05B | -0.08B | -0.06B | 0.08B | 0.51B | 0.08B | -0.07B | 0.73B | -0.01B | -0.17B | -0.14B | -0.07B | -0.00B | -0.00B | -0.00B | -0.02B | 0.02B | 0.07B | 0.07B | 2.10B | 0.10B | 0.06B | 0.04B | 0.16B | 0.40B | 0.27B | 0.60B | 0.05B | 0.06B | 0.11B | 0.04B |
|
Income towards Parent Company
|
0.46B | -0.01B | 0.03B | 0.02B | 0.02B | 0.06B | 0.66B | -0.02B | 0.64B | 0.04B | 0.78B | 0.05B | -0.02B | 0.04B | 0.73B | 0.67B | 0.19B | -0.04B | -0.04B | -0.08B | 0.46B | -0.02B | 0.03B | 0.63B | 0.71B | 0.01B | 0.03B | 0.07B | 0.05B | 0.13B | 0.15B | 0.05B | 1.31B | 0.04B | 1.44B | 0.05B | 0.06B |
|
Preferred Dividend Payments
|
| | | | 0.00B | | -0.01B | | 0.00B | 0.00B | 0.00B | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.46B | -0.01B | 0.03B | 0.02B | 0.02B | 0.06B | 0.67B | -0.02B | 0.64B | 0.04B | 0.78B | 0.05B | -0.02B | -0.11B | 0.73B | 0.67B | 0.19B | -0.04B | -0.04B | -0.08B | 0.46B | -0.02B | 0.03B | 0.63B | 0.71B | 0.01B | 0.03B | 0.07B | 0.05B | 0.13B | 0.15B | 0.05B | 1.31B | 0.04B | 1.44B | 0.05B | 0.06B |
|
EPS (Basic)
|
0.00B | -0.02B | 0.15B | 0.05B | 0.04B | 0.15B | 3.92B | -1.13B | | | 4.10B | 0.09B | -0.09B | | | | | | | | | | 0.16B | 1.03B | 0.71B | | 0.16B | 0.11B | 0.05B | | 0.16B | 0.04B | 0.87B | | 5.75B | 0.09B | 0.06B |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | 0.16B | 1.03B | 0.71B | | 0.16B | 0.11B | 0.05B | | 0.16B | 0.04B | 0.87B | | 5.75B | 0.09B | 0.06B |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.29 | 0.22 | 0.32 | 0.45 | 0.43 | 0.17 | 0.02 | | | 0.19 | 0.53 | 0.27 | | | | | | | | | | 0.16 | 0.61 | 1.00 | | 0.20 | 0.63 | 0.92 | | 0.95 | 1.37 | 1.52 | | 0.25 | 0.55 | 0.86 |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | 0.16 | 0.61 | 1.00 | | 0.20 | 0.63 | 0.92 | | 0.95 | 1.36 | 1.52 | | 0.25 | 0.55 | 0.86 |
|
EBITDA
|
0.01B | 0.09B | 0.12B | 0.11B | 0.10B | 0.46B | 0.14B | 0.26B | 0.39B | 0.09B | 0.12B | 0.12B | 0.34B | 0.39B | 0.08B | 0.05B | -0.03B | 0.02B | 0.01B | 9.34B | 0.04B | 0.15B | 13.13B | 0.07B | 19.02B | 126.55B | 30.56B | 0.15B | 0.48B | 0.33B | 151.11B | 36.34B | 0.15B | 0.16B | 0.10B | 0.12B | 0.15B |
|
Interest Expenses
|
0.16B | 0.12B | 0.04B | 0.02B | 0.03B | 0.12B | 0.03B | 0.02B | 0.02B | 0.10B | 0.02B | 0.02B | 0.02B | 0.09B | 0.02B | 0.02B | 0.03B | 0.10B | 0.03B | | | 0.13B | 0.05B | 0.10B | 6.03B | -4.03B | 0.03B | 0.06B | 0.08B | -197.22B | 254.30B | 45.66B | | 0.11B | | | |
|
Tax Rate
|
| -856.91% | -25.05% | -35.58% | -47.08% | 6,268.93% | -30.45% | -36.54% | 1.42% | -28.32% | -2,618.20% | -19.16% | -34.87% | -5,287.38% | 54.19% | -38.10% | 20.90% | -21.02% | 1.24% | -4.64% | -15.84% | 46.17% | 19.30% | 17.28% | 20.46% | -8,657.97% | -60.73% | 19.77% | 40.33% | 19.02% | -39.54% | -171.92% | -15.43% | 41.80% | 13.13% | 16.27% | 47.07% |