|
Revenue
|
-0.00B | 0.00B | 0.00B | 0.01B | 0.46B | 0.43B | 0.53B | | 0.56B | 282.48B | 0.41B | | 0.44B | 0.42B | 0.60B | 0.98B | 0.42B | 0.50B | 0.59B | 0.89B | 0.57B | 0.56B | 0.65B | | 0.30B | 0.47B | 0.51B | 0.67B | 0.30B | 0.35B | 0.39B | 0.64B | 0.35B | 0.26B | 0.37B | 0.63B | 0.22B | 0.29B | 0.23B | 0.66B | 0.35B | 0.38B | 0.28B | 0.42B | 0.23B | 0.29B | 0.29B | 0.37B | 0.31B | 0.44B | 0.30B | 0.39B | 0.51B | 0.36B | 0.43B | 0.62B | 0.63B | 0.60B | 0.72B | | 0.79B | 0.88B | 0.61B | 1.20B |
|
Cost of Revenue
|
0.30B | 0.37B | 0.26B | 0.67B | 0.32B | 0.32B | 0.35B | 0.34B | 0.39B | 0.29B | 0.27B | | 0.35B | 0.32B | 0.37B | 0.79B | 0.31B | 0.37B | 0.44B | 0.64B | 0.44B | 0.41B | 0.52B | | 0.21B | 0.42B | 0.40B | 0.55B | 0.25B | 0.28B | 0.35B | 0.45B | 0.29B | 0.24B | 0.38B | 0.47B | 0.21B | 0.26B | 0.23B | 0.52B | 0.31B | 0.39B | 0.30B | 0.34B | 0.26B | 0.28B | 0.31B | 0.32B | 0.27B | 0.36B | 0.28B | 0.34B | 0.38B | 0.28B | 0.32B | 0.52B | 0.45B | 0.42B | 0.55B | | 0.52B | 0.62B | 0.44B | 0.93B |
|
Gross Profit
|
0.18B | 0.18B | 0.16B | 0.25B | 0.14B | 0.11B | 0.18B | 0.35B | 0.18B | 0.10B | 0.13B | | 0.10B | 0.10B | 0.23B | 0.19B | 0.11B | 0.14B | 0.14B | 0.25B | 0.13B | 0.15B | 0.13B | | 0.09B | 0.04B | 0.11B | 0.12B | 0.04B | 0.07B | 0.04B | 0.19B | 0.05B | 0.02B | -0.00B | 0.16B | 0.01B | 0.03B | -0.00B | 0.14B | 0.04B | -0.01B | -0.02B | 0.08B | -0.03B | 0.01B | -0.02B | 0.04B | 0.04B | 0.07B | 0.02B | 0.05B | 0.12B | 0.08B | 0.11B | 0.10B | 0.19B | 0.18B | 0.17B | | 0.27B | 0.26B | 0.17B | 0.27B |
|
Research & Development
|
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 | -0.00B | 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 | 0.01B | 0.01B | 0.01B | | 0.01B | -0.00B | 0.01B | 0.01B |
|
Restructuring Costs
|
0.03B | 0.03B | 0.04B | 120.00 | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | | 0.04B | 0.06B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B | 0.05B | 0.02B | 0.05B | 0.02B | 0.05B | 0.04B | 0.05B | 0.04B | 0.06B | 0.07B | 0.05B | | 0.06B | 0.10B | 0.07B | 0.09B |
|
Other Operating Expenses
|
-0.05B | 0.07B | -0.00B | | -0.00B | -0.11B | 0.00B | | -0.00B | 0.00B | 0.00B | | 0.23B | 0.00B | -0.00B | 0.01B | 0.05B | 0.01B | 0.00B | 0.04B | -0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | -0.03B | -0.02B | -0.01B | -0.01B | 0.02B | 0.14B | -0.01B | 0.17B | -0.29B | 0.05B | -0.10B | 0.10B | -0.05B | -0.01B | -0.33B | 0.00B | 0.00B | 0.03B | 0.00B | 0.16B | -0.23B | 0.11B | -0.02B | -0.07B | 0.06B | 0.03B | 0.01B | 0.01B | 0.12B | -0.02B | 0.00B | 0.00B | | 0.00B | 0.00B | -0.01B | 0.02B |
|
Operating Expenses
|
0.30B | 0.48B | 0.30B | 0.00B | 0.03B | 0.03B | 0.04B | 0.19B | 0.04B | 0.05B | 0.04B | | 0.06B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.06B | 0.04B | 0.05B | 0.04B | | 0.04B | 0.06B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.01B | 0.03B | 0.03B | 0.03B | 0.05B | 0.02B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | | 0.07B | 0.10B | 0.08B | 0.10B |
|
Operating Income
|
0.13B | 0.13B | 0.07B | 0.17B | 0.08B | 0.05B | 0.10B | 0.27B | 0.11B | 0.04B | 0.06B | | 0.02B | 0.04B | 0.17B | 0.04B | 0.05B | 0.08B | -0.11B | 0.02B | 0.07B | 0.09B | 0.08B | | 0.03B | -0.16B | 0.08B | -0.10B | -0.00B | 0.03B | -0.08B | -0.06B | 0.02B | -0.04B | -0.04B | 0.12B | -0.02B | -0.01B | -0.03B | 0.13B | 0.00B | -0.05B | -0.05B | 0.04B | -0.02B | -0.03B | -0.05B | -0.00B | 0.01B | 0.07B | -0.01B | -0.04B | 0.07B | 0.03B | 0.10B | 0.01B | 0.13B | 0.10B | 0.10B | | 0.19B | 0.17B | 0.09B | 0.17B |
|
EBIT
|
0.16B | 0.05B | 0.10B | 0.17B | 0.08B | 0.05B | 0.10B | 0.27B | 0.11B | 0.04B | 0.06B | | 0.02B | 0.04B | 0.17B | 0.04B | 0.05B | 0.08B | -0.11B | 0.02B | 0.07B | 0.09B | 0.08B | | 0.03B | -0.16B | 0.08B | -0.10B | -0.00B | 0.03B | -0.08B | -0.06B | 0.02B | -0.04B | -0.04B | 0.12B | -0.02B | -0.01B | -0.03B | 0.13B | 0.00B | -0.05B | -0.05B | 0.04B | -0.02B | -0.03B | -0.05B | -0.00B | 0.01B | 0.07B | -0.01B | -0.04B | 0.07B | 0.03B | 0.10B | 0.01B | 0.13B | 0.10B | 0.10B | | 0.19B | 0.17B | 0.09B | 0.17B |
|
Non Operating Investment Income
|
0.00B | -0.06B | -0.00B | | -0.00B | 0.00B | | | | | | | | | | | -0.06B | | -0.07B | -0.05B | -0.14B | | -0.13B | -0.04B | 0.06B | | | | 0.01B | | | | | | | | | | | | | | | 0.03B | 0.01B | | | | 0.01B | | -0.06B | | 0.00B | | -0.04B | | -0.04B | | | | -0.01B | | | |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.01B | -0.03B | -0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.01B | -0.00B | | -0.00B | 0.00B | 0.00B | 0.01B | -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 | 0.01B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | -0.02B | 0.03B | 0.01B | -0.01B | -0.01B | 0.00B | | -0.00B | -0.01B | 0.01B | -0.01B |
|
Other Non Operating Income
|
0.01B | 0.08B | 0.00B | 0.00B | -0.01B | 0.02B | 0.00B | 0.04B | -0.02B | -0.02B | 0.05B | | 0.00B | 0.00B | 0.01B | -0.04B | -0.06B | 0.06B | -0.07B | 0.03B | -0.14B | 0.03B | -0.13B | | 0.09B | -0.01B | -0.01B | -0.05B | 0.01B | 0.01B | 0.02B | 0.02B | -0.05B | -0.01B | 0.00B | -0.02B | 0.00B | 0.01B | -0.01B | 0.01B | -0.07B | 0.01B | 0.01B | -0.03B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | -0.03B | -0.04B | 0.01B | 0.00B | 0.02B | -0.04B | 0.03B | 0.02B | -0.02B | 0.02B | | -0.00B | 0.15B | -0.07B | -0.06B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | |
|
EBT
|
0.16B | 0.05B | 0.09B | 0.22B | 0.09B | 0.05B | 0.01B | 0.29B | 0.12B | -0.02B | 0.08B | | -0.02B | -0.01B | 0.24B | 0.02B | -0.04B | 0.12B | -0.19B | -0.00B | -0.06B | 0.08B | -0.04B | | 0.06B | -0.20B | 0.10B | -0.13B | -0.01B | 0.02B | -0.10B | -0.07B | 0.04B | -0.07B | -0.05B | 0.11B | -0.01B | -0.02B | -0.00B | 0.13B | -0.01B | -0.05B | -0.05B | 0.08B | -0.01B | -0.03B | -0.06B | 0.02B | 0.03B | 0.09B | -0.03B | -0.01B | 0.11B | 0.03B | 0.14B | 0.08B | 0.02B | 0.05B | 0.05B | | 0.12B | 0.39B | 0.02B | 0.25B |
|
Tax Provisions
|
0.02B | -0.02B | | 0.01B | 0.00B | -0.00B | | | -0.01B | -0.03B | 0.00B | | | | 0.02B | | | | -0.05B | | -0.05B | | | | 0.01B | -0.06B | -0.01B | -0.02B | 0.00B | 0.02B | -0.00B | -0.03B | -0.01B | -0.01B | -0.07B | -0.02B | 0.00B | 0.00B | 0.01B | 0.04B | 0.01B | -0.01B | -0.01B | | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.02B | -0.02B | -0.00B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | | 0.05B | 0.07B | 0.02B | 0.05B |
|
Profit After Tax
|
0.14B | 0.00B | 0.09B | 0.00B | 0.09B | 0.05B | 0.04B | 0.26B | 0.13B | 0.01B | 0.08B | | 0.01B | 0.03B | 0.21B | 0.06B | 0.13B | 0.13B | 0.15B | 0.07B | -0.01B | 0.09B | -0.00B | | 0.06B | 0.14B | 0.11B | -0.02B | 0.01B | -0.00B | -0.10B | 0.27B | 0.04B | -0.06B | 0.02B | 0.12B | -0.01B | -0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.05B | 0.14B | 0.00B | 0.03B | -0.06B | 0.01B | 0.03B | 0.07B | -0.01B | -0.01B | 0.09B | 0.01B | 0.11B | 0.06B | 0.01B | 0.04B | 0.01B | | 0.07B | 0.32B | 0.00B | 0.20B |
|
Equity Income
|
| | | | | | | | | | | | -0.00B | 0.00B | | | 0.01B | | | | 0.00B | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | -0.05B | 0.01B | 0.00B | 0.00B | -0.04B | 0.02B | 0.00B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.04B | 0.01B | 0.03B | 0.04B | | | | | | | | |
|
Net Income - Minority
|
0.00B | -0.15B | -0.17B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.00B | -0.00B | -0.00B | 0.18B | -0.00B | 0.18B | -0.00B | 0.00B | 0.18B | -0.00B | 0.00B | 585.33 | -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 | -0.00B | 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 |
|
Income from Continuing Operations
|
0.16B | 0.05B | 0.10B | 0.20B | 0.09B | 0.05B | 0.01B | 0.29B | 0.13B | 0.01B | 0.08B | | -0.02B | -0.01B | 0.21B | 0.02B | -0.04B | 0.12B | -0.15B | -0.00B | -0.01B | 0.08B | -0.04B | | 0.06B | -0.14B | 0.11B | -0.11B | -0.01B | -0.00B | -0.10B | -0.05B | 0.04B | -0.06B | 0.02B | 0.12B | -0.01B | -0.02B | -0.01B | 0.10B | -0.02B | -0.03B | -0.04B | 0.08B | -0.00B | -0.03B | -0.06B | 0.01B | 0.03B | 0.07B | -0.01B | -0.01B | 0.09B | 0.01B | 0.11B | 0.06B | -0.01B | 0.04B | 0.01B | | 0.07B | 0.32B | -0.00B | 0.20B |
|
Consolidated Net Income
|
0.16B | 0.05B | 0.10B | 0.20B | 0.09B | 0.05B | 0.01B | 0.29B | 0.13B | 0.01B | 0.08B | | -0.02B | -0.01B | 0.21B | 0.02B | 0.13B | | | | -0.01B | 0.08B | -0.04B | | 0.06B | -0.14B | 0.11B | -0.11B | -0.01B | -0.00B | -0.10B | -0.05B | 0.04B | -0.06B | 0.02B | 0.12B | -0.01B | -0.02B | -0.01B | 0.10B | -0.02B | -0.03B | -0.04B | 0.08B | -0.00B | -0.03B | -0.06B | 0.01B | 0.03B | 0.07B | -0.01B | -0.01B | 0.09B | 0.01B | 0.11B | 0.06B | -0.01B | 0.04B | 0.01B | | 0.07B | 0.32B | -0.00B | 0.20B |
|
Income towards Parent Company
|
0.14B | 0.00B | 0.00B | 0.00B | 0.09B | 0.05B | 0.04B | | 0.13B | 0.01B | 0.08B | | 0.01B | 0.03B | 0.21B | 0.06B | 0.13B | 0.13B | -0.15B | 0.07B | -0.01B | 0.09B | -0.00B | | 0.06B | 0.14B | 0.11B | -0.11B | -0.01B | 0.00B | 0.10B | -0.27B | 0.04B | -0.06B | 0.02B | 0.12B | -0.01B | -0.02B | -0.01B | 0.10B | -0.02B | -0.05B | 0.05B | 0.06B | -0.00B | 0.03B | -0.06B | -0.17B | 0.03B | 0.07B | -0.01B | -0.01B | 0.09B | 0.01B | 0.11B | 0.06B | -0.01B | 0.04B | 0.01B | | 0.07B | 0.32B | -0.00B | 0.20B |
|
Net Income towards Common Stockholders
|
0.16B | -0.11B | -0.07B | 0.00B | 0.09B | 0.05B | 0.04B | 0.26B | 0.13B | 0.01B | 0.08B | | 0.01B | 0.03B | 0.21B | 0.06B | 0.13B | 0.13B | -0.15B | 0.07B | -0.01B | 0.09B | -0.00B | | 0.06B | 0.14B | 0.11B | -0.11B | -0.01B | 0.00B | 0.10B | -0.27B | 0.04B | -0.06B | 0.02B | 0.12B | -0.01B | -0.02B | -0.01B | 0.10B | -0.02B | -0.05B | 0.05B | 0.06B | -0.00B | 0.03B | -0.06B | -0.17B | 0.03B | 0.07B | -0.01B | -0.01B | 0.09B | 0.01B | 0.11B | 0.06B | -0.01B | 0.04B | 0.01B | | 0.07B | 0.32B | -0.00B | 0.20B |
|
EPS (Basic)
|
0.35 | 0.17 | 0.25 | 0.00B | | | | | | | | | | | | | 0.01 | 0.32 | -0.37 | 0.19 | -0.45B | 0.40B | -0.02B | -0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
0.35 | 0.18 | 0.25 | 0.00B | | | | | | | | | | | | | 0.40B | 0.20B | -0.39B | 0.15B | -0.45B | 0.40B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 1.29 | | | | | | | | | | | | | 0.33 | 0.65 | 0.37 | 0.47 | 0.02 | 0.22 | 0.19 | 0.16 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 1.28 | | | | | | | | | | | | | 0.33 | 0.65 | 0.37 | 0.47 | 0.02 | 0.22 | 0.19 | 0.16 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
421.00 | 0.00B | 0.00B | 0.00B | 0.08B | 0.05B | 0.10B | 0.27B | 0.11B | 0.04B | 0.06B | | 0.02B | 0.04B | 0.17B | 0.04B | 0.05B | 0.08B | -0.11B | 0.02B | 0.07B | 0.09B | 0.08B | | 0.03B | -0.16B | 0.08B | -0.10B | -0.00B | 0.03B | -0.08B | -0.06B | 0.02B | -0.04B | -0.04B | 0.12B | -0.02B | -0.01B | -0.03B | 0.13B | 0.00B | -0.05B | -0.05B | 0.04B | -0.02B | -0.03B | -0.05B | -0.00B | 0.01B | 0.07B | -0.01B | -0.04B | 0.07B | 0.03B | 0.10B | 0.01B | 0.13B | 0.10B | 0.10B | | 0.19B | 0.17B | 0.09B | 0.17B |
|
Interest Expenses
|
-0.02B | -0.02B | 0.02B | | -0.02B | 0.02B | -0.02B | | 0.02B | -0.01B | 0.03B | | 0.01B | 0.01B | 0.03B | -0.01B | 0.02B | -0.04B | -0.03B | 0.03B | -0.03B | -0.03B | -0.03B | | 0.02B | 0.03B | -0.02B | -0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.02B | -0.02B | 0.02B | 0.02B | 0.02B | -0.02B | 0.14B | 0.02B | 0.01B | 0.01B | 0.03B | -0.01B | -0.02B | -0.02B | 0.02B | 0.01B | -0.02B | 0.02B | 0.02B | -0.02B | 0.02B | -0.02B | 0.14B | -0.04B | 0.04B | -0.04B | | -0.03B | -0.03B | 0.03B | -0.20B |
|
Tax Rate
|
10.47% | -37.91% | | 5.81% | 4.08% | -1.73% | | | -6.19% | 134.78% | 3.83% | | | | 10.22% | | | | 24.60% | | 82.18% | | | | 10.03% | 32.34% | -7.87% | 16.20% | -29.09% | 105.88% | 2.09% | 35.20% | -15.45% | 13.20% | 147.62% | -14.47% | -2.62% | -8.12% | -323.03% | 27.47% | -50.98% | 29.14% | 11.02% | | 36.81% | 11.91% | 3.32% | 42.51% | -3.65% | 24.05% | 56.25% | 22.63% | 23.18% | 63.04% | 21.50% | 24.87% | 129.55% | 33.36% | 83.66% | | 43.36% | 18.14% | 101.01% | 19.22% |