|
Revenue
|
0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.07B | 0.08B | 0.08B | 0.11B | 0.10B | 0.10B | 0.11B | 0.13B | 0.11B | 0.11B | 0.11B | 0.14B | 0.11B | 0.12B | 0.12B | 0.15B | 0.13B | 0.14B | 0.15B | 0.17B | 0.16B | 0.18B | 0.19B | 0.22B | 0.22B | 0.22B | 0.24B | 0.31B | 0.32B | | 0.34B |
|
Gross Profit
|
0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.07B | 0.07B | 0.10B | 0.08B | 0.08B | 0.09B | 0.11B | 0.09B | 0.09B | 0.08B | 0.12B | 0.09B | 0.09B | 0.10B | 0.13B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.14B | 0.15B | 0.18B | 0.18B | 0.18B | 0.19B | 0.24B | 0.24B | 0.28B | 0.26B |
|
Amortization - Intangibles
|
| | | | | | | | | 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 | | | |
|
Amortization - Deferred Charges
|
50.00B | | | | 250.00B | | | | | | | | | | | | | | | | 15.12B | | | -23.56B | -0.30B | | | | | | | | | | | | | | | | -14.89B | -0.00B | 0.56B | 0.05B | 0.00B | 0.12B | | |
|
Research & Development
|
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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | | 0.09B |
|
Wages, Salaries and Other
|
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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | | 0.06B |
|
Share-based Compensation (IS)
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | | 0.06B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.12B | 0.11B | 0.15B | 0.15B | | 0.16B |
|
Operating Expenses
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.17B | 0.18B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.27B | 0.26B | | 0.31B |
|
Operating Income
|
0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.00B | 0.00B | 0.05B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | -0.00B | -0.01B | 0.02B | -0.02B | -0.02B | -0.03B | -0.01B | -0.04B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B | -0.03B | -0.00B | -0.01B | -0.02B | -0.01B | -0.03B | -0.02B | 0.28B | -0.05B |
|
EBIT
|
0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.00B | 0.00B | 0.05B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | -0.00B | -0.01B | 0.02B | -0.02B | -0.02B | -0.03B | -0.01B | -0.04B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B | -0.03B | -0.00B | -0.01B | -0.02B | -0.01B | -0.03B | -0.02B | 0.28B | -0.05B |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | | 0.02B |
|
EBT
|
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 | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.03B | 0.00B | -0.01B | -0.01B | 0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.04B | -0.04B | -0.04B | -0.02B | -0.04B | -0.03B | -0.01B | 0.01B | 0.01B | -0.01B | 0.01B | -0.03B | -0.01B | 0.28B | -0.03B |
|
Tax Provisions
|
| | | | | | | | | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 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 | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.08B | 0.02B | | |
|
Profit After Tax
|
0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | -0.00B | -0.02B | 0.01B | 0.02B | -0.02B | -0.03B | 0.02B | 0.04B | -0.04B | -0.03B | -0.02B | 0.04B | -0.03B | -0.01B | 0.01B | 0.01B | -0.01B | 0.01B | -0.10B | 0.01B | -0.09B | -0.05B |
|
Income from Continuing Operations
|
0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.02B | -0.02B | -0.03B | -0.03B | -0.01B | -0.04B | -0.04B | -0.04B | -0.02B | -0.04B | -0.03B | -0.01B | 0.02B | 0.01B | -0.01B | 0.01B | -0.11B | -0.04B | 0.28B | -0.03B |
|
Consolidated Net Income
|
0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.02B | -0.02B | -0.03B | -0.03B | -0.01B | -0.04B | -0.04B | -0.04B | -0.02B | -0.04B | -0.03B | -0.01B | 0.02B | 0.01B | -0.01B | 0.01B | -0.11B | -0.04B | 0.28B | -0.03B |
|
Income towards Parent Company
|
0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.02B | -0.02B | -0.03B | -0.03B | -0.01B | -0.04B | -0.04B | -0.04B | -0.02B | -0.04B | -0.03B | -0.01B | 0.02B | 0.01B | -0.01B | 0.01B | -0.11B | -0.04B | 0.28B | -0.03B |
|
Net Income towards Common Stockholders
|
0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.02B | -0.02B | -0.03B | -0.03B | -0.01B | -0.04B | -0.04B | -0.04B | -0.02B | -0.04B | -0.03B | -0.01B | 0.02B | 0.01B | -0.01B | 0.01B | -0.11B | -0.04B | 0.28B | -0.03B |
|
EPS (Basic)
|
| | 0.07 | 0.16 | 0.30 | 0.19 | 0.22 | 0.27 | 0.35 | 0.25 | 0.31 | 0.29 | -0.04 | 0.16 | 0.03 | 0.10 | 0.18 | 0.15 | 0.17 | 0.35 | 0.47 | 0.45 | 0.48 | 0.36 | 0.43 | 0.03 | -0.22 | -0.21 | 0.52 | -0.55 | -0.78 | -0.85 | -0.33 | -1.06 | -1.08 | -0.95 | -0.48 | -0.93 | -0.73 | -0.29 | 0.48 | 0.23 | -0.20 | 0.32 | -2.51 | -0.72 | 5.54 | -0.59 |
|
EPS (Weighted Average and Diluted)
|
15.41 | | 0.27 | 0.16 | 0.26 | 0.17 | 0.20 | 0.23 | 0.30 | 0.23 | 0.00B | 0.27 | -0.04 | 0.15 | 0.00B | 0.09 | 0.17 | 0.00B | 0.00B | 0.00B | 0.44 | 0.43 | 0.45 | 0.34 | 0.41 | 0.00B | -0.22 | -0.21 | 0.50 | -543.94 | -0.77 | -0.85 | -0.33 | -0.00B | -1.07 | -0.00B | -0.48 | -0.92 | -0.73 | -0.00B | 0.43 | 0.00B | -0.00B | 0.28 | -2.26 | -0.00B | 0.00B | -0.58 |
|
Shares Outstanding (Weighted Average)
|
| | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Shares Outstanding (Diluted Average)
|
0.00B | | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 300.00 | 0.04B | 0.04B | 0.04B | 300.00 | 0.04B | 0.04B | 180.00 | 400.00 | 620.00 | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 60.00 | 0.04B | 0.04B | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 940.00 | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.05B | 130.00 | 300.00 | 0.05B | 0.05B | 220.00 | 0.00B | 0.05B |
|
EBITDA
|
0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.00B | 0.00B | 0.05B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | -0.00B | -0.01B | 0.02B | -0.02B | -0.02B | -0.03B | -0.01B | -0.04B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B | -0.03B | -0.13B | -0.01B | -0.02B | -0.01B | -0.10B | -0.02B | 0.28B | -0.05B |
|
Shares Outstanding
|
| | | | | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | | | | | 0.05B | | | |
|
Tax Rate
|
| | | | | | | | | | | | | 15.12 | 51.90 | | 53.85 | 9.37 | 16.56 | | 42.59 | | | 7.08 | 37.26 | 30.03 | | 33.15 | | | | | 11.88 | | | | 6.21 | | | 9.73 | | | 21.58 | | | | | |