|
Revenue
|
0.07B | 0.07B | 0.06B | 0.06B | 0.08B | 0.16B | 0.17B | 0.18B | 0.18B | 0.19B | 0.22B | 0.23B | 0.24B | 0.21B | 0.20B | 0.38B | 0.47B | 0.43B | 0.44B | 0.46B | 0.49B | 0.67B | 0.64B | 0.64B | 0.66B | 0.59B | 0.47B | 0.13B | 1.44B | 1.58B | 1.79B | 2.50B | 2.69B | 2.59B | 2.29B | 2.82B | 2.89B | 2.82B | 2.83B | 2.88B | 2.99B | 2.83B | 2.74B | 2.83B | 2.87B | 2.80B | 2.79B | 2.91B | 2.87B | 2.92B |
|
Cost of Revenue
|
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 | -0.03B | 0.03B | 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 | 0.22B | 0.03B | 0.07B | 0.08B | 0.11B | 2.87B | 0.09B | 0.10B | 0.84B | 0.80B | 0.83B | 0.82B | 0.83B | 0.87B | 0.85B | 0.82B | 0.83B | 0.87B | 0.86B | 0.89B | 0.91B | 0.94B |
|
Gross Profit
|
0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.20B | 0.21B | 0.22B | 0.24B | 0.18B | 0.37B | 0.46B | 0.42B | 0.43B | 0.45B | 0.48B | 0.66B | 0.62B | 0.63B | 0.65B | 0.58B | 0.46B | 0.11B | 1.22B | 1.56B | 1.72B | 2.42B | 2.57B | -0.28B | 2.20B | 2.72B | 2.05B | 2.02B | 2.00B | 2.06B | 2.16B | 1.96B | 1.89B | 2.01B | 2.05B | 1.93B | 1.93B | 2.02B | 1.96B | 1.97B |
|
Depreciation & Amortization - Total
|
| | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | 0.26B | 0.24B | 0.24B | 0.24B | 0.26B | 0.26B | 0.26B | 0.26B | 0.29B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.31B | 0.32B | 0.33B | 0.32B | 0.31B |
|
Selling, General & Administrative
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.16B | 0.12B | 0.12B | 0.13B | 0.12B | 0.10B | 0.07B | 0.34B | 0.40B | 0.38B | 0.42B | 0.49B | 0.50B | 0.50B | 0.52B | 0.53B | 0.52B | 0.51B | 0.50B | 0.53B | 0.48B | 0.50B | 0.47B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B |
|
Restructuring Costs
|
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 | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.06B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.04B | 0.04B | -0.00B | 0.01B | -0.00B | 0.04B | 0.13B | 0.13B | 0.13B | 0.15B | 0.16B | 0.17B | 37.50B | -28.62B | -0.03B | 0.01B | 0.10B | -0.08B | 0.02B | 0.04B | 0.04B | -0.11B | 0.02B | -0.00B | 0.40B | 0.31B | 0.00B | -0.00B | 1.24B | 1.24B | -0.02B | -0.07B | -0.02B | 1.73B | 0.04B | -0.01B | -0.01B | 1.55B | 1.45B | 1.48B | 1.46B | 1.53B | 1.47B | 1.57B | 1.46B | 1.34B | 1.50B | 1.57B | 1.55B | 1.79B |
|
Operating Expenses
|
0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.16B | 0.15B | 0.16B | 0.16B | 0.17B | 0.20B | 0.20B | 0.21B | 0.19B | 0.19B | 0.32B | 0.39B | 0.42B | 0.38B | 0.38B | 0.40B | 0.57B | 0.53B | 0.53B | 0.54B | 0.50B | 0.60B | 0.21B | 1.57B | 1.64B | 1.58B | 1.91B | 2.15B | 2.47B | 2.30B | 2.22B | 2.23B | 2.33B | 2.23B | 2.27B | 2.27B | 2.29B | 2.26B | 2.32B | 2.23B | 2.13B | 2.31B | 2.38B | 2.36B | 2.58B |
|
Operating Income
|
0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | -0.03B | 0.08B | 0.03B | 0.05B | 0.08B | 0.09B | 0.09B | 0.12B | 0.10B | 0.12B | 0.06B | -0.12B | -0.08B | -0.13B | -0.05B | 0.22B | 0.59B | 0.53B | 0.12B | -0.01B | 0.60B | 0.66B | 0.49B | 0.60B | 0.61B | 0.72B | 0.54B | 0.48B | 0.51B | 0.64B | 0.67B | 0.49B | 0.53B | 0.51B | 0.33B |
|
EBIT
|
0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | -0.03B | 0.08B | 0.03B | 0.05B | 0.08B | 0.09B | 0.09B | 0.12B | 0.10B | 0.12B | 0.06B | -0.12B | -0.08B | -0.13B | -0.05B | 0.22B | 0.59B | 0.53B | 0.12B | -0.01B | 0.60B | 0.66B | 0.49B | 0.60B | 0.61B | 0.72B | 0.54B | 0.48B | 0.51B | 0.64B | 0.67B | 0.49B | 0.53B | 0.51B | 0.33B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | -0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55B | -0.56B | -0.57B | -0.58B | -0.59B | -0.59B | -0.58B | -0.58B | -0.59B | -0.59B | -0.60B | -0.59B | -0.57B | -0.58B | -0.58B | -0.57B |
|
Other Non Operating Income
|
-0.00B | 0.01B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.03B | -0.03B | -0.03B | -0.03B | 0.09B | -0.07B | -0.07B | 0.00B | 0.01B | -0.02B | 0.01B | -0.17B | -0.02B | -0.13B | 0.11B | -0.15B | -0.06B | 0.00B | 0.04B | -0.03B | -0.14B | -0.20B | 0.00B | -0.00B | | -0.05B | -0.00B | 0.00B | -0.04B | -0.00B | 0.00B | -0.00B | |
|
Non Operating Income
|
-0.00B | 0.01B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.05B | -0.04B | -0.03B | -0.03B | -0.03B | -0.03B | -0.08B | -0.07B | -0.07B | -0.07B | -0.07B | -0.09B | -0.06B | -0.65B | -0.43B | -0.71B | -0.49B | -0.85B | -0.68B | -0.55B | -0.51B | -0.60B | -0.64B | -0.79B | -0.58B | -0.58B | -0.58B | -0.61B | -0.60B | -0.59B | -0.63B | -0.57B | -0.58B | -0.58B | -0.58B |
|
EBT
|
0.00B | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B | -0.09B | 0.04B | -0.00B | 0.02B | 0.05B | 0.06B | 0.01B | 0.05B | 0.03B | 0.06B | -0.01B | -0.21B | -0.13B | -0.78B | -0.48B | -0.50B | 0.10B | -0.32B | -0.56B | -0.56B | 0.09B | 0.06B | -0.16B | -0.18B | 0.03B | 0.14B | -0.04B | -0.13B | -0.09B | 0.05B | 0.04B | -0.09B | -0.05B | -0.06B | -0.24B |
|
Tax Provisions
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.07B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | -0.04B | 0.01B | -0.09B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.04B | -0.03B | 0.14B | 0.07B | -0.08B | -0.00B | -0.09B | -0.12B | -0.11B | 0.05B | 0.01B | 0.01B | -0.05B | -0.90B | 0.05B | 0.02B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.01B | -0.03B | -0.01B |
|
Profit After Tax
|
0.00B | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.11B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.05B | 0.03B | 0.09B | 0.02B | 0.04B | 0.04B | -0.00B | 0.04B | 0.02B | 0.04B | -0.01B | -0.18B | -0.10B | -0.93B | -0.56B | -0.42B | 0.10B | -0.23B | -0.43B | -0.68B | -0.12B | 0.05B | -0.16B | -0.14B | 0.93B | 0.09B | -0.06B | -0.16B | -0.12B | 0.01B | 0.01B | -0.12B | -0.08B | -0.06B | -0.25B |
|
Equity 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 | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | -0.01B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Income from Continuing Operations
|
0.00B | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.11B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.05B | 0.03B | 0.09B | 0.02B | 0.04B | 0.04B | -0.00B | 0.04B | 0.02B | 0.04B | -0.01B | -0.18B | -0.10B | -0.92B | -0.54B | -0.42B | 0.10B | -0.23B | -0.44B | -0.45B | 0.04B | 0.05B | -0.16B | -0.14B | 0.93B | 0.09B | -0.06B | -0.14B | -0.10B | 0.01B | 0.02B | -0.10B | -0.07B | -0.04B | -0.23B |
|
Consolidated Net Income
|
0.00B | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.11B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.02B | 0.04B | 0.04B | -0.00B | 0.04B | 0.02B | | | | | -0.01B | -0.01B | -0.00B | -0.03B | -0.00B | 0.01B | -0.23B | -0.16B | | | | | | | -0.14B | -0.10B | 0.01B | 0.02B | -0.10B | -0.07B | -0.04B | -0.23B |
|
Income towards Parent Company
|
0.00B | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.11B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.02B | 0.04B | 0.04B | -0.00B | 0.04B | 0.02B | | | | | -0.01B | -0.01B | -0.00B | -0.03B | -0.00B | 0.01B | -0.23B | -0.16B | | | | | | | -0.14B | -0.10B | 0.01B | 0.02B | -0.10B | -0.07B | -0.04B | -0.23B |
|
Net Income towards Common Stockholders
|
0.00B | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.11B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.02B | 0.04B | 0.04B | -0.00B | 0.04B | 0.02B | | | | | -0.01B | -0.01B | -0.00B | -0.03B | -0.00B | 0.01B | -0.23B | -0.16B | | | | | | | -0.14B | -0.10B | 0.01B | 0.02B | -0.10B | -0.07B | -0.04B | -0.23B |
|
EPS (Basic)
|
0.14 | 0.30 | -0.10 | 0.12 | -0.16 | -0.36 | -0.13 | 0.10 | 0.12 | 2.36 | 0.07 | 0.23 | 0.20 | 0.02 | 0.02 | -0.68 | 0.39 | 1.16 | 0.27 | 0.48 | 0.49 | 0.00 | 0.49 | 0.24 | 0.48 | -0.17 | -2.25 | -1.25 | -6.09 | -0.10 | -2.03 | 0.48 | -1.10 | -2.05 | -3.18 | -0.57 | 0.24 | -0.69 | -0.63 | 4.27 | 0.34 | -0.34 | -0.73 | -0.56 | -0.04 | 0.05 | -0.54 | -0.39 | -0.27 | -1.22 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 0.30 | | 0.12 | -0.16 | -0.36 | -0.13 | 0.10 | 0.12 | 2.33 | 0.07 | 0.22 | 0.20 | 0.02 | 0.02 | -0.68 | 0.38 | 1.14 | 0.27 | 0.47 | 0.48 | 0.00 | 0.49 | 0.24 | 0.47 | -0.17 | -2.25 | -1.25 | -6.09 | -0.10 | -2.03 | 0.48 | -1.10 | -2.05 | -3.18 | -0.57 | 0.24 | -0.69 | -0.63 | 4.26 | 0.34 | -0.33 | -0.73 | -0.56 | -0.04 | 0.05 | -0.54 | -0.39 | -0.27 | -1.22 |
|
Shares Outstanding (Weighted Average)
|
0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | 0.08B | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.15B | 0.13B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B |
|
Shares Outstanding (Diluted Average)
|
| 0.02B | | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | 0.08B | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.15B | 0.13B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B |
|
EBITDA
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | -0.03B | 0.08B | 0.03B | 0.05B | 0.08B | 0.09B | 0.09B | 0.12B | 0.10B | 0.12B | 0.06B | -0.12B | -0.08B | -0.13B | -0.05B | 0.22B | 0.85B | 0.77B | 0.36B | 0.23B | 0.86B | 0.92B | 0.75B | 0.87B | 0.90B | 1.01B | 0.82B | 0.78B | 0.80B | 0.94B | 0.98B | 0.81B | 0.86B | 0.83B | 0.64B |
|
Interest Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.48B | 0.58B | 0.58B | 0.58B | 0.58B | 0.56B | 0.55B | 0.56B | 0.57B | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | -41.65% | -5.58% | -19.74% | 17.71% | 30.96% | -205.10% | 35.27% | 35.66% | 37.62% | -418.94% | 30.41% | 45.86% | 29.78% | 5,285.89% | 9.10% | 20.02% | 34.67% | 104.02% | 21.39% | 35.49% | 32.73% | -62.50% | 17.37% | 25.37% | -17.69% | -13.57% | 15.32% | -0.99% | 28.39% | 20.83% | 19.18% | 59.09% | 13.11% | -3.85% | 26.49% | -3,469.23% | 33.81% | -40.00% | -11.81% | -10.87% | 82.69% | 44.19% | -12.64% | -25.00% | 39.06% | 4.08% |