|
Revenue
|
326.22B | 377.26B | 403.05B | 463.12B | 0.41B | 0.48B | 0.53B | 0.56B | 0.46B | 0.51B | 0.58B | 0.55B | 0.50B | 0.54B | 0.56B | 0.56B | 0.51B | 0.56B | 0.58B | 0.58B | 0.56B | 0.63B | 0.64B | 0.63B | 0.58B | 0.63B | 0.68B | 0.68B | 0.57B | 0.68B | 0.71B | 0.74B | 0.67B | 0.75B | 0.73B | 0.76B | 0.62B | 0.71B | 0.66B | 0.71B | 0.63B | 0.74B | 0.73B | 0.72B | 0.71B | 0.55B | 0.65B | 0.68B | 0.64B | 0.70B | 0.75B | 0.80B | 0.79B | 0.83B | 0.78B | 0.73B | 0.73B | 0.73B | 0.69B | 0.70B | 0.63B | 0.74B | 0.72B | 0.71B | 0.70B | 0.76B | 0.71B |
|
Cost of Revenue
|
284.61B | 332.92B | 356.71B | 410.62B | 0.36B | 0.42B | 0.47B | 0.49B | 0.40B | 0.45B | 0.51B | 0.48B | 0.43B | 0.47B | 0.49B | 0.48B | 0.44B | 0.48B | 0.50B | 0.50B | 0.49B | 0.55B | 0.56B | 0.55B | 0.50B | 0.54B | 0.59B | 0.59B | 0.49B | 0.58B | 0.61B | 0.64B | 0.58B | 0.65B | 0.63B | 0.66B | 0.53B | 0.60B | 0.56B | 0.60B | 0.53B | 0.62B | 0.61B | 0.60B | 0.60B | 0.46B | 0.54B | 0.57B | 0.54B | 0.59B | 0.63B | 0.67B | 0.66B | 0.69B | 0.64B | 0.61B | 0.61B | 0.61B | 0.56B | 0.57B | 0.51B | 0.60B | 0.59B | 0.58B | 0.57B | 0.62B | 0.57B |
|
Gross Profit
|
41.61B | 44.34B | 46.34B | 52.50B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.12B | 0.12B | 0.12B | 0.11B | 0.09B | 0.11B | 0.11B | 0.10B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B |
|
Share-based Compensation (IS)
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Restructuring Costs
|
891.00 | 0.00B | | -129.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | 0.00B | | | | | 0.00B | | 0.00B | | | | | | | | | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | -0.10B | -0.10B | -0.11B | -0.11B | -0.10B | -0.11B |
|
Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Operating Income
|
-2.57B | -9.84B | 5.08B | 6.64B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B |
|
EBIT
|
-2.57B | -9.84B | 5.08B | 6.64B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Other Non Operating Income
|
| | | | | 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 | | 0.00B | | |
|
Non Operating Income
|
199.00 | 160.00 | 93.00 | 72.00 | 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 | -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 | | | | | | | |
|
EBT
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Tax Provisions
|
885.00 | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 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 | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Profit After Tax
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B |
|
Income from Continuing Operations
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B |
|
Consolidated Net Income
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B |
|
Income towards Parent Company
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B |
|
Net Income towards Common Stockholders
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B |
|
EPS (Basic)
|
-0.06 | 0.24 | 0.11 | 0.00 | 0.09 | 0.19 | 0.32 | 0.25 | 0.17 | 0.28 | 0.35 | 0.28 | 0.21 | 0.33 | 0.37 | 0.34 | 0.23 | 0.35 | 0.40 | 0.38 | 0.27 | 0.44 | 0.46 | 0.45 | 0.33 | 0.44 | 0.49 | 0.51 | 0.34 | 0.47 | 0.51 | 0.49 | 0.28 | 0.51 | 0.49 | 0.77 | 0.42 | 0.68 | 0.52 | 0.80 | 0.48 | 0.90 | 0.90 | 0.84 | 0.57 | 0.29 | 0.65 | 0.62 | 0.39 | 0.66 | 0.77 | 0.86 | 0.83 | 0.97 | 0.88 | 0.72 | 0.54 | 0.75 | 0.97 | 0.91 | 0.50 | 0.99 | 1.03 | 0.79 | 0.52 | 0.98 | 0.98 |
|
EPS (Weighted Average and Diluted)
|
-0.06 | -0.24 | 0.11 | 0.00 | 0.09 | 0.18 | 0.32 | 0.25 | 0.17 | 0.28 | 0.35 | 0.28 | 0.21 | 0.33 | 0.37 | 0.33 | 0.23 | 0.35 | 0.40 | 0.37 | 0.27 | 0.43 | 0.46 | 0.45 | 0.32 | 0.44 | 0.49 | 0.51 | 0.34 | 0.47 | 0.51 | 0.49 | 0.28 | 0.51 | 0.49 | 0.77 | 0.42 | 0.68 | 0.51 | 0.80 | 0.48 | 0.89 | 0.90 | 0.83 | 0.56 | 0.29 | 0.64 | 0.62 | 0.39 | 0.66 | 0.76 | 0.85 | 0.83 | 0.96 | 0.88 | 0.71 | 0.54 | 0.75 | 0.97 | 0.90 | 0.50 | 0.99 | 1.02 | 0.79 | 0.51 | 0.97 | 0.97 |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | 0.00B | 0.03B | 90.00 | 0.00B | 0.00B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | 0.00B | 0.03B | 90.00 | 0.00B | 0.03B | 0.03B | 170.00 | 0.00B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-2.57B | -9.84B | 5.08B | 6.64B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B |
|
Interest Expenses
|
-134.00 | -152.00 | -99.00 | -132.00 | -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 | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-35.34% | -34.31% | -43.07% | -39.75% | -41.39% | 40.35% | 39.55% | 40.43% | 40.50% | 39.49% | 40.67% | 36.49% | 39.65% | 39.44% | 39.02% | 39.35% | 39.47% | 40.31% | 39.39% | 39.86% | 39.24% | 40.40% | 40.25% | 40.50% | 39.46% | 40.62% | 40.45% | 40.48% | 40.18% | 40.67% | 39.37% | 40.62% | 35.21% | 39.49% | 39.64% | 5.69% | 27.51% | 27.47% | 27.79% | 26.25% | 27.72% | 27.19% | 27.37% | 26.45% | 28.18% | 27.85% | 19.61% | 21.66% | 27.84% | 27.28% | 26.65% | 28.49% | 27.68% | 26.99% | 27.59% | 28.84% | 26.83% | 26.90% | 26.25% | 32.52% | 27.05% | 26.45% | 26.02% | 26.98% | 27.12% | 27.33% | 27.14% |