|
Revenue
|
| 1.40B | 1.56B | 1.66B | 1.52B | 1.59B | 1.55B | 1.88B | 1.80B | 1.83B | 1.83B | 1.75B | 1.69B | 1.74B | 1.58B | 1.50B | 1.37B | 1.50B | 1.49B | 1.44B | 1.31B | 1.47B | 1.42B | 1.42B | 1.30B | 1.42B | 1.41B | 1.51B | 1.35B | 1.49B | 1.55B | 1.62B | 1.48B | 1.56B | 1.53B | 1.57B | 1.50B | 1.70B | 1.71B | 1.73B | 1.43B | 1.45B | 1.52B | 1.49B | 1.32B | 1.49B | 1.55B | 1.39B | 1.23B | 1.42B | 1.47B | 1.51B | 1.57B | 1.72B | 1.92B | 2.04B | 1.84B | 1.94B | 2.04B | 2.14B | 2.21B | 2.39B | 2.50B | 2.55B | 2.65B | 2.89B | 3.19B |
|
Cost of Revenue
|
| 1.30B | 1.45B | 1.56B | 1.41B | 1.48B | 1.44B | 1.75B | 1.68B | 1.70B | 1.70B | 1.63B | 1.58B | 1.63B | 1.47B | 1.40B | 1.29B | 1.40B | 1.39B | 1.33B | 1.22B | 1.37B | 1.32B | 1.32B | 1.21B | 1.32B | 1.31B | 1.41B | 1.26B | 1.37B | 1.44B | 1.51B | 1.38B | 1.45B | 1.43B | 1.47B | 1.41B | 1.59B | 1.60B | 1.61B | 1.35B | 1.35B | 1.42B | 1.39B | 1.23B | 1.38B | 1.43B | 1.27B | 1.13B | 1.30B | 1.34B | 1.37B | 1.43B | 1.57B | 1.76B | 1.86B | 1.67B | 1.75B | 1.84B | 1.92B | 1.99B | 2.14B | 2.24B | 2.25B | 2.37B | 2.52B | 2.78B |
|
Gross Profit
|
| 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.12B | 0.11B | 0.12B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.10B | 0.09B | 0.10B | 0.11B | 0.12B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.11B | 0.12B | 0.11B | 0.10B | 0.12B | 0.13B | 0.14B | 0.13B | 0.15B | 0.17B | 0.19B | 0.16B | 0.18B | 0.21B | 0.22B | 0.22B | 0.25B | 0.26B | 0.30B | 0.27B | 0.37B | 0.42B |
|
Amortization - Intangibles
|
| 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 | 0.00B | 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 | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Research & Development
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 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 | 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 | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B |
|
Selling, General & Administrative
|
| 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.06B | 0.08B | 0.06B | 0.08B | 0.09B | 0.06B | 0.11B | 0.04B | 0.04B |
|
Restructuring Costs
|
0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B |
|
Operating Expenses
|
0.00B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.08B | 0.10B | 0.11B | 0.08B | 0.13B | 0.07B | 0.08B |
|
Operating Income
|
| 0.04B | 0.05B | 0.05B | 0.03B | 0.04B | 0.02B | 0.04B | 0.03B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.00B | 0.02B | 0.03B | 0.06B | 0.02B | 0.03B | 0.05B | 0.04B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.11B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.05B | 0.04B | 0.02B | 0.04B | 0.05B | 0.05B | 0.04B | 0.06B | 0.08B | 0.08B | 0.06B | 0.09B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.20B | 0.13B | 0.27B | 0.33B |
|
EBIT
|
0.02B | 0.04B | 0.05B | 0.05B | 0.03B | 0.04B | 0.02B | 0.04B | 0.03B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.00B | 0.02B | 0.03B | 0.06B | 0.02B | 0.03B | 0.05B | 0.04B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.11B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.05B | 0.04B | 0.02B | 0.04B | 0.05B | 0.05B | 0.04B | 0.06B | 0.08B | 0.08B | 0.06B | 0.09B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.20B | 0.13B | 0.27B | 0.33B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.01B | 0.00B | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Non Operating Income
|
0.01B | 0.02B | 0.00B | -0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.02B | | 0.03B | 0.00B | 0.00B | | 0.00B | | | | 0.04B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | | 0.02B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.02B | 0.02B | | | | | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
EBT
|
0.02B | 0.00B | -0.00B | 0.04B | 0.02B | 0.04B | 0.02B | 0.04B | 0.03B | 0.05B | 0.06B | 0.05B | 0.05B | 0.03B | 0.03B | 0.00B | 0.02B | 0.03B | 0.06B | 0.02B | 0.03B | 0.05B | 0.04B | 0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.05B | 0.05B | 0.03B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.09B | -0.00B | 0.01B | -0.00B | 0.00B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.06B | 0.06B | 0.04B | 0.07B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.19B | 0.11B | 0.26B | 0.31B |
|
Tax Provisions
|
0.00B | 0.00B | 0.00B | 0.03B | -0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.04B | 0.04B | 0.05B | 0.03B | 0.06B | 0.04B |
|
Profit After Tax
|
0.02B | 0.01B | 0.04B | 0.03B | 0.03B | 0.01B | 0.02B | 0.04B | 0.03B | 0.05B | 0.05B | 0.07B | 0.04B | 0.02B | 0.04B | 0.01B | 0.01B | 0.03B | 0.06B | 0.02B | 0.04B | 0.04B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.04B | 0.05B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.06B | 0.09B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.04B | 0.03B | 0.02B | 0.04B | 0.05B | 0.04B | 0.02B | 0.06B | 0.08B | 0.08B | 0.09B | 0.10B | 0.09B | 0.15B | 0.09B | 0.21B | 0.27B |
|
Net Income - Minority
|
| | | -1.48B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.01B | 0.00B | -0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.07B | 0.04B | 0.03B | 0.04B | 0.01B | 0.01B | 0.03B | 0.06B | 0.02B | 0.04B | 0.04B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.07B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.09B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B | 0.08B | 0.09B | 0.09B | 0.07B | 0.08B | 0.14B | 0.09B | 0.20B | 0.27B |
|
Consolidated Net Income
|
0.01B | 0.00B | -0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.07B | 0.04B | 0.03B | 0.04B | 0.01B | 0.01B | 0.03B | 0.06B | 0.02B | 0.04B | 0.04B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.07B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.09B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B | 0.08B | 0.09B | 0.09B | 0.07B | 0.08B | 0.14B | 0.09B | 0.20B | 0.27B |
|
Income towards Parent Company
|
0.01B | 0.00B | -0.00B | -1.46B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.07B | 0.04B | 0.03B | 0.04B | 0.01B | 0.01B | 0.03B | 0.06B | 0.02B | 0.04B | 0.04B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.07B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.09B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B | 0.08B | 0.09B | 0.09B | 0.07B | 0.08B | 0.14B | 0.09B | 0.20B | 0.27B |
|
Net Income towards Common Stockholders
|
0.01B | 0.00B | -0.00B | 0.16B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.07B | 0.04B | 0.03B | 0.04B | 0.01B | 0.01B | 0.03B | 0.06B | 0.02B | 0.04B | 0.04B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.07B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.09B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B | 0.08B | 0.09B | 0.09B | 0.07B | 0.08B | 0.14B | 0.09B | 0.20B | 0.27B |
|
EPS (Basic)
|
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 | 186.67 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 144.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.12 | 0.00B | 0.00B | 0.00B | 0.10 | 0.00B | -0.00B | -0.00B | -0.05 | | 0.00B | 0.00B | 0.18 | 0.00B | 0.00B | 0.00B | 0.29 | 0.00B | 0.00B | 0.00B | 0.32 | 0.00B | 0.00B | 0.00B | 0.72 | 0.77 | 0.80 | 0.76 | 1.20 | 0.74 | 1.83 | 2.33 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 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 | 186.67 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 84.50 | 132.67 | 0.00B | 0.00B | 0.00B | 0.12 | 0.00B | | 0.00B | 0.09 | 0.00B | -0.00B | -0.00B | -0.05 | | 0.00B | | 0.18 | 0.00B | | 0.00B | 0.29 | 0.00B | | | 0.32 | 0.00B | | 0.00B | 0.72 | 0.77 | 0.80 | 0.75 | 1.19 | 0.74 | 1.82 | 2.31 |
|
Shares Outstanding (Weighted Average)
|
80.00 | 110.00 | 100.00 | 240.00 | 120.00 | 180.00 | 270.00 | 440.00 | 140.00 | 350.00 | 580.00 | 890.00 | 200.00 | 310.00 | 520.00 | 560.00 | 60.00 | 0.00B | 520.00 | 640.00 | 210.00 | 430.00 | 630.00 | 610.00 | 110.00 | 0.00B | 340.00 | 430.00 | 180.00 | 430.00 | 810.00 | 960.00 | 160.00 | 400.00 | 640.00 | 0.14B | 100.00 | 210.00 | 280.00 | 0.14B | 670.00 | 630.00 | 590.00 | 0.13B | | 100.00 | 310.00 | 0.13B | 80.00 | 290.00 | 570.00 | 0.13B | 170.00 | 460.00 | 830.00 | 0.12B | 200.00 | 660.00 | 0.00B | 0.12B | 850.00 | 0.12B | 0.00B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Shares Outstanding (Diluted Average)
|
229,400.00B | 110.00 | 100.00 | 240.00 | 120.00 | 180.00 | 270.00 | 440.00 | 140.00 | 340.00 | 570.00 | 880.00 | 200.00 | 310.00 | 520.00 | 560.00 | 60.00 | 0.00B | 520.00 | 640.00 | 200.00 | 430.00 | 620.00 | 600.00 | 110.00 | 260.00 | 340.00 | 420.00 | 180.00 | 430.00 | 0.00B | 0.00B | 160.00 | 390.00 | 630.00 | 0.15B | 100.00 | | 270.00 | 0.14B | 660.00 | 630.00 | 580.00 | 0.13B | | 100.00 | | 0.13B | 80.00 | | 570.00 | 0.13B | 170.00 | | | 0.12B | 200.00 | | 0.00B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
EBITDA
|
0.02B | 0.04B | 0.05B | 0.05B | 0.03B | 0.04B | 0.02B | 0.04B | 0.03B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.00B | 0.02B | 0.03B | 0.06B | 0.02B | 0.03B | 0.05B | 0.04B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.11B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.05B | 0.04B | 0.02B | 0.04B | 0.05B | 0.05B | 0.04B | 0.06B | 0.08B | 0.08B | 0.06B | 0.09B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.20B | 0.13B | 0.27B | 0.33B |
|
Interest Expenses
|
| | | | 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 | 0.01B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Tax Rate
|
17.65% | 94.44% | -60.71% | 58.24% | -14.46% | 53.64% | 23.32% | 14.81% | 14.41% | 15.82% | 4.64% | -27.68% | 7.49% | 15.34% | -16.78% | -227.27% | 31.82% | 10.54% | 9.18% | -6.25% | -21.50% | 16.74% | 18.72% | 177.19% | 23.89% | 26.28% | 62.80% | 61.76% | 30.82% | 20.37% | -26.59% | 32.08% | 46.56% | 33.08% | 17.49% | 16.43% | 71.13% | 26.79% | 62.79% | 33.83% | 6.01% | -390.00% | 181.25% | -1,650.00% | 165.22% | 74.06% | 24.07% | 14.02% | 68.15% | 25.29% | 38.72% | 10.58% | 43.83% | 47.38% | 47.45% | 36.60% | 47.48% | 18.11% | 17.05% | 16.52% | 12.74% | 34.01% | 31.53% | 25.17% | 24.27% | 23.79% | 14.22% |