|
Revenue
|
-1.40B | 0.81B | 0.61B | 0.60B | | 0.80B | 0.61B | 0.60B | 0.57B | 0.80B | 0.64B | 0.68B | 0.65B | 0.90B | 0.68B | 0.72B | 0.75B | 1.12B | 0.89B | 0.87B | 0.84B | 1.15B | 0.87B | 0.84B | 0.88B | 1.15B | 0.89B | 0.89B | 0.86B | 1.20B | 0.94B | 0.92B | 0.87B | 1.19B | 0.93B | 0.93B | 0.87B | 1.21B | 0.94B | 0.92B | 0.88B | 1.26B | 0.98B | 0.97B | 0.92B | 1.35B | 1.03B | 0.99B | | 1.30B | 1.02B | 1.03B | 0.97B | 1.44B | 1.13B | 1.16B | 1.08B | 1.53B | 1.23B | 1.20B | 1.13B | 1.58B | 1.22B | 1.19B | 1.11B | 1.24B | 1.23B |
|
Cost of Revenue
|
-0.67B | 0.43B | 0.33B | 0.32B | | 0.41B | 0.32B | 0.32B | 0.30B | 0.41B | 0.34B | 0.37B | 0.35B | 0.48B | 0.37B | 0.38B | 0.39B | 0.59B | 0.47B | 0.47B | 0.45B | 0.60B | 0.46B | 0.44B | 0.45B | 0.59B | 0.46B | 0.46B | 0.46B | 0.62B | 0.48B | 0.48B | 0.45B | 0.61B | 0.47B | 0.48B | 0.46B | 0.63B | 0.49B | 0.49B | 0.47B | 0.65B | 0.51B | 0.51B | 0.49B | 0.67B | 0.51B | 0.50B | 0.52B | 0.64B | 0.50B | 0.52B | 0.51B | 0.72B | 0.59B | 0.62B | | 0.80B | 0.63B | 0.62B | 0.59B | 0.80B | 0.61B | 0.60B | 0.57B | 0.64B | 0.64B |
|
Gross Profit
|
-0.73B | 0.38B | 0.28B | 0.28B | | 0.38B | 0.29B | 0.28B | 0.28B | 0.39B | 0.30B | 0.31B | 0.30B | 0.42B | 0.32B | 0.33B | 0.36B | 0.54B | 0.42B | 0.41B | 0.39B | 0.56B | 0.41B | 0.40B | 0.42B | 0.56B | 0.43B | 0.42B | 0.40B | 0.58B | 0.46B | 0.44B | 0.42B | 0.58B | 0.46B | 0.46B | 0.42B | 0.58B | 0.45B | 0.44B | 0.41B | 0.61B | 0.47B | 0.46B | 0.43B | 0.68B | 0.52B | 0.49B | | 0.66B | 0.51B | 0.51B | 0.45B | 0.71B | 0.54B | 0.54B | | 0.73B | 0.60B | 0.58B | 0.54B | 0.78B | 0.61B | 0.59B | 0.54B | 0.61B | 0.59B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Selling, General & Administrative
|
-0.47B | 0.29B | 0.22B | 0.21B | | 0.29B | 0.22B | 0.22B | 0.22B | 0.30B | 0.24B | 0.24B | 0.24B | 0.33B | 0.25B | 0.26B | 0.26B | 0.41B | 0.32B | 0.32B | 0.31B | 0.42B | 0.31B | 0.30B | | 0.42B | 0.32B | 0.32B | 0.34B | 0.44B | 0.34B | 0.34B | 0.34B | 0.46B | 0.36B | 0.36B | 0.33B | 0.45B | 0.36B | 0.35B | 0.34B | 0.48B | 0.36B | 0.36B | 0.38B | 0.52B | 0.40B | 0.39B | | 0.50B | 0.41B | 0.43B | 0.41B | 0.55B | 0.44B | 0.45B | 0.41B | 0.59B | 0.48B | 0.60B | 0.45B | 0.63B | 0.47B | 0.46B | 0.44B | 0.47B | 0.48B |
|
Restructuring Costs
|
| -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | 0.01B |
|
Other Operating Expenses
|
| | | | | | | | | | 0.03B | 0.04B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.11B | 0.04B | 0.03B | 0.04B | | -0.00B | | | | -0.00B | | 0.00B | | | | -0.02B | 0.03B | | | | -0.00B | 0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.06B | | 0.06B | 0.04B |
|
Operating Expenses
|
-0.47B | 0.28B | 0.22B | 0.21B | | 0.29B | 0.22B | 0.22B | 0.22B | 0.30B | 0.24B | 0.24B | 0.24B | 0.33B | 0.25B | 0.26B | 0.26B | 0.41B | 0.32B | 0.32B | 0.31B | 0.42B | 0.31B | 0.30B | | 0.42B | 0.32B | 0.32B | 0.34B | 0.44B | 0.34B | 0.34B | 0.34B | 0.46B | 0.36B | 0.36B | 0.33B | 0.45B | 0.36B | 0.35B | 0.34B | 0.48B | 0.36B | 0.36B | 0.38B | 0.52B | 0.40B | 0.39B | | 0.50B | 0.41B | 0.43B | 0.41B | 0.55B | 0.44B | 0.45B | 0.41B | 0.60B | 0.48B | 0.60B | 0.45B | 0.66B | 0.51B | 0.49B | 0.47B | 0.50B | 0.51B |
|
Operating Income
|
-0.09B | 0.06B | 0.05B | 0.05B | | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.06B | 0.15B | 0.07B | 0.05B | 0.06B | 0.10B | 0.07B | 0.07B | 0.42B | 0.10B | 0.08B | 0.07B | 0.06B | 0.10B | 0.08B | 0.07B | 0.02B | 0.10B | 0.07B | -0.05B | 0.05B | 0.08B | 0.05B | 0.05B | 0.03B | 0.09B | 0.07B | 0.06B | 0.00B | 0.11B | 0.08B | 0.05B | | 0.12B | 0.07B | 0.05B | 0.05B | 0.11B | 0.07B | 0.06B | 0.06B | 0.09B | 0.09B | -0.06B | 0.05B | 0.10B | 0.10B | 0.09B | 0.06B | 0.09B | 0.07B |
|
EBIT
|
-0.09B | 0.06B | 0.05B | 0.05B | | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.06B | 0.15B | 0.07B | 0.05B | 0.06B | 0.10B | 0.07B | 0.07B | 0.42B | 0.10B | 0.08B | 0.07B | 0.06B | 0.10B | 0.08B | 0.07B | 0.02B | 0.10B | 0.07B | -0.05B | 0.05B | 0.08B | 0.05B | 0.05B | 0.03B | 0.09B | 0.07B | 0.06B | 0.00B | 0.11B | 0.08B | 0.05B | | 0.12B | 0.07B | 0.05B | 0.05B | 0.11B | 0.07B | 0.06B | 0.06B | 0.09B | 0.09B | -0.06B | 0.05B | 0.10B | 0.10B | 0.09B | 0.06B | 0.09B | 0.07B |
|
Interest & Investment Income
|
-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 | 0.01B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non Operating Income
|
| | 0.00B | | | | | | | | | | | | | | | 0.05B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | -0.02B | 0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 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
|
-0.10B | 0.06B | 0.05B | 0.05B | | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.04B | 0.06B | 0.04B | 0.05B | 0.06B | 0.15B | 0.07B | 0.05B | 0.05B | 0.10B | 0.06B | 0.07B | 0.42B | 0.09B | 0.08B | 0.07B | 0.07B | 0.09B | 0.08B | 0.06B | 0.02B | 0.10B | 0.07B | -0.06B | 0.04B | 0.07B | 0.05B | 0.05B | 0.03B | 0.09B | 0.07B | 0.06B | 0.00B | -0.01B | 0.08B | 0.06B | | 0.09B | 0.07B | 0.05B | 0.14B | 0.11B | 0.07B | 0.05B | 0.06B | 0.09B | 0.08B | -0.06B | 0.05B | 0.10B | 0.09B | 0.09B | 0.06B | 0.08B | 0.05B |
|
Tax Provisions
|
-0.04B | 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 | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | -0.02B | 0.03B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | -0.00B | -0.00B | 0.02B | 0.01B | | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | -0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B |
|
Profit After Tax
|
-0.06B | 0.04B | 0.03B | 0.03B | | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.11B | 0.05B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.03B | 0.06B | 0.05B | 0.04B | 0.03B | 0.06B | 0.05B | 0.04B | 0.01B | 0.06B | 0.04B | -0.03B | 0.08B | 0.05B | 0.05B | 0.04B | 0.02B | 0.07B | 0.05B | 0.04B | 0.00B | -0.01B | 0.06B | 0.04B | 0.06B | 0.07B | 0.06B | 0.04B | 0.04B | 0.09B | 0.05B | 0.04B | 0.05B | 0.07B | 0.06B | -0.05B | 0.04B | 0.07B | 0.07B | 0.06B | 0.04B | 0.06B | 0.04B |
|
Net Income - Minority
|
-1.35B | -0.06B | -0.06B | -0.07B | -0.01B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.07B | 0.04B | 0.03B | 0.03B | | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.11B | 0.05B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.42B | 0.06B | 0.05B | 0.04B | 0.04B | 0.06B | 0.05B | 0.04B | -0.00B | 0.06B | 0.04B | -0.03B | 0.02B | 0.05B | 0.05B | 0.04B | 0.02B | 0.07B | 0.05B | 0.04B | 0.00B | -0.01B | 0.06B | 0.04B | | 0.07B | 0.06B | 0.04B | 0.11B | 0.09B | 0.05B | 0.04B | 0.05B | 0.07B | 0.06B | -0.05B | -0.01B | 0.07B | 0.07B | 0.06B | 0.04B | 0.06B | 0.04B |
|
Consolidated Net Income
|
-0.07B | 0.04B | 0.03B | 0.03B | | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.11B | 0.05B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.42B | 0.06B | 0.05B | 0.04B | 0.04B | 0.06B | 0.05B | 0.04B | -0.00B | 0.06B | 0.04B | -0.03B | 0.02B | 0.05B | 0.05B | 0.04B | 0.02B | 0.07B | 0.05B | 0.04B | 0.00B | -0.01B | 0.06B | 0.04B | | 0.07B | 0.06B | 0.04B | 0.11B | 0.09B | 0.05B | 0.04B | 0.05B | 0.07B | 0.06B | -0.05B | -0.01B | 0.07B | 0.07B | 0.06B | 0.04B | 0.06B | 0.04B |
|
Income towards Parent Company
|
-1.42B | -0.02B | -0.03B | -0.03B | -0.01B | -0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.11B | 0.05B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.42B | 0.06B | 0.05B | 0.04B | 0.04B | 0.06B | 0.05B | 0.04B | -0.00B | 0.06B | 0.04B | -0.03B | 0.02B | 0.05B | 0.05B | 0.04B | 0.02B | 0.07B | 0.05B | 0.04B | 0.00B | -0.01B | 0.06B | 0.04B | | 0.07B | 0.06B | 0.04B | 0.11B | 0.09B | 0.05B | 0.04B | 0.05B | 0.07B | 0.06B | -0.05B | -0.01B | 0.07B | 0.07B | 0.06B | 0.04B | 0.06B | 0.04B |
|
Net Income towards Common Stockholders
|
-1.42B | 37.38B | -0.03B | -0.03B | -0.01B | 40.69B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.11B | 0.05B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.42B | 0.06B | 0.05B | 0.04B | 0.04B | 0.06B | 0.05B | 0.04B | -0.00B | 0.06B | 0.04B | -0.03B | 0.02B | 0.05B | 0.05B | 0.04B | 0.02B | 0.07B | 0.05B | 0.04B | 0.00B | -0.01B | 0.06B | 0.04B | | 0.07B | 0.06B | 0.04B | 0.11B | 0.09B | 0.05B | 0.04B | 0.05B | 0.07B | 0.06B | -0.05B | -0.01B | 0.07B | 0.07B | 0.06B | 0.04B | 0.06B | 0.04B |
|
EPS (Basic)
|
-15.37 | 0.00B | 0.33 | 0.35 | -0.13 | 0.30 | 0.25 | 0.23 | 0.38 | 0.30 | 0.21 | 0.23 | 0.17 | 0.19 | 0.14 | 0.15 | 0.18 | 0.54 | 0.22 | 0.16 | 0.18 | 0.29 | 0.20 | 0.21 | 0.13 | 0.29 | 0.25 | 0.21 | 0.15 | 0.28 | 0.25 | 0.19 | 0.06 | 0.29 | 0.21 | -0.16 | 0.37 | 0.24 | 0.22 | 0.19 | 0.10 | 0.31 | 0.25 | 0.20 | 0.01 | -0.03 | 0.27 | 0.21 | 0.26 | 0.34 | 0.27 | 0.18 | 0.19 | 0.40 | 0.25 | 0.19 | | 0.33 | 0.30 | -0.22 | 0.17 | 0.35 | 0.32 | 0.31 | 0.21 | 0.28 | 0.19 |
|
EPS (Weighted Average and Diluted)
|
-15.25 | 0.00B | 0.33 | 0.34 | -0.13 | 0.29 | 0.24 | 0.23 | 0.38 | 0.30 | 0.21 | 0.23 | 0.17 | 0.19 | 0.14 | 0.15 | 0.18 | 0.53 | 0.22 | 0.16 | 0.18 | 0.29 | 0.20 | 0.21 | 0.13 | 0.29 | 0.24 | 0.21 | 0.15 | 0.28 | 0.24 | 0.19 | 0.06 | 0.29 | 0.21 | -0.16 | 0.37 | 0.24 | 0.21 | 0.19 | 0.10 | 0.31 | 0.25 | 0.20 | 0.01 | -0.03 | 0.27 | 0.21 | 0.26 | 0.34 | 0.26 | 0.18 | 0.18 | 0.40 | 0.25 | 0.19 | | 0.33 | 0.30 | -0.22 | 0.17 | 0.34 | 0.32 | 0.31 | 0.20 | 0.28 | 0.19 |
|
Shares Outstanding (Weighted Average)
|
0.09B | 0.00B | 0.00B | 0.09B | 0.09B | 0.09B | 0.14B | 0.14B | 0.09B | 0.09B | 0.14B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.09B | 0.00B | 0.09B | 0.09B | 0.09B | 0.09B | 0.14B | 0.14B | 0.09B | 0.09B | 0.14B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.09B | 0.06B | 0.05B | 0.05B | | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.06B | 0.15B | 0.07B | 0.05B | 0.06B | 0.10B | 0.07B | 0.07B | 0.42B | 0.10B | 0.08B | 0.07B | 0.06B | 0.10B | 0.08B | 0.07B | 0.02B | 0.10B | 0.07B | -0.05B | 0.05B | 0.08B | 0.05B | 0.05B | 0.03B | 0.09B | 0.07B | 0.06B | 0.00B | 0.11B | 0.08B | 0.05B | | 0.12B | 0.07B | 0.05B | 0.05B | 0.11B | 0.07B | 0.06B | 0.06B | 0.09B | 0.09B | -0.06B | 0.05B | 0.14B | 0.12B | 0.12B | 0.09B | 0.12B | 0.10B |
|
Interest Expenses
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.00B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Tax Rate
|
35.78% | 36.63% | 36.59% | 35.47% | | 35.59% | 35.32% | 34.91% | 30.45% | 34.95% | 35.46% | 35.41% | 42.25% | 35.90% | 36.20% | 36.42% | 31.10% | 22.95% | 35.61% | 32.44% | 29.54% | 35.74% | 33.91% | 35.34% | | 35.35% | 34.63% | 36.41% | 36.59% | 35.74% | 34.77% | 34.55% | 108.19% | 36.45% | 33.11% | 40.58% | 60.69% | 26.56% | 8.71% | 22.49% | 21.28% | 23.47% | 23.10% | 22.30% | -89.33% | 25.91% | 24.20% | 22.82% | | 24.48% | 22.74% | 23.67% | 24.19% | 22.27% | 23.72% | 25.34% | 24.00% | 21.40% | 24.42% | 26.17% | 116.63% | 23.99% | 25.94% | 24.01% | 24.22% | 25.62% | 24.19% |