|
Revenue
|
0.00B | -0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | -0.00B | 0.04B | 0.04B | 0.04B | -0.01B | -0.00B | 0.00B | 0.06B | -0.00B | -0.00B | 0.06B | 0.08B | -0.00B | 0.07B | 0.06B | 0.00B | -0.00B | 0.07B | 0.06B | -0.00B | -0.00B | 0.04B | 0.08B | 0.10B | 0.12B | 0.12B | 0.16B | 0.20B | 0.18B | 0.17B | 0.17B | 164.72B | 0.18B | 0.16B | 0.24B | 0.27B | 0.20B | 0.16B | 0.18B | 0.58B | 0.29B | 0.23B | 0.25B |
|
Cost of Revenue
|
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 | 0.03B | 0.03B | | 0.03B | 0.03B | 0.06B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.04B | 0.04B | | | 0.04B | 0.04B | | | 0.03B | 0.04B | | 0.07B | 0.07B | 0.12B | 0.14B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.18B | 0.21B | 0.13B | 0.10B | 0.12B | 0.40B | 0.17B | 0.13B | 0.12B |
|
Gross Profit
|
| | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | | 0.01B | 0.01B | 0.01B | | | -0.05B | 0.02B | | | 0.02B | 0.04B | | 0.03B | 0.02B | | | 0.02B | 0.02B | | | 0.01B | 0.04B | | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.03B | 0.02B | 164.58B | 0.04B | 0.03B | 0.07B | 0.05B | 0.07B | 0.05B | 0.06B | 0.18B | 0.12B | 0.11B | 0.13B |
|
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 | 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 |
|
Depreciation & Amortization - Total
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B |
|
Research & Development
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | 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 | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.00B | 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 | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.03B |
|
Restructuring Costs
|
| | | | | | | | | | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | 0.04B | | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | -0.07B | | 0.03B | 0.02B | -0.11B | | 0.02B | 0.02B | | | 0.01B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.07B | -0.33B | 0.07B | 0.05B | 0.06B | -0.28B | 0.12B | 0.11B | 0.13B |
|
Operating Expenses
|
0.00B | 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 | 0.00B | 0.01B | 0.01B | | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.09B | 0.07B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.08B |
|
Operating Income
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.01B | -0.02B | | | 0.00B | 0.02B | | | 0.02B | 0.06B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | -0.00B | 0.01B | 0.00B | -0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.01B | 0.01B | -0.17B | 0.02B | 0.01B | 0.05B | -0.08B | 0.05B | 0.03B | 0.05B | 0.12B | 0.09B | 0.08B | 0.15B |
|
EBIT
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.01B | -0.02B | 0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | -0.00B | 0.01B | 0.00B | -0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.01B | 0.01B | -0.17B | 0.02B | 0.01B | 0.05B | -0.08B | 0.05B | 0.03B | 0.05B | 0.12B | 0.09B | 0.08B | 0.15B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | | | | | 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 | -0.01B | 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 | 0.01B | -0.02B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
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 | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | | | 0.00B | | | | | | -0.00B | | | | 0.00B | | 0.00B | -0.01B | 0.00B | | 0.00B | -0.02B | 0.00B | | 0.00B | -0.02B | 0.00B | | -0.00B |
|
EBT
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.01B | 0.03B | 0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.02B | 0.06B | | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | -0.00B | 0.02B | 0.00B | 0.00B | 0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 0.03B | 0.03B | 0.02B | 0.00B | -0.18B | 0.02B | 0.00B | 0.04B | -0.07B | 0.04B | 0.03B | 0.05B | 0.11B | 0.09B | 0.08B | 0.15B |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.02B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B |
|
Profit After Tax
|
0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 8.36B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.00B | 0.02B | 0.03B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.00B | 0.03B | 0.04B | 0.05B | 0.02B | 0.06B | 0.05B | 0.13B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B |
|
Income from Continuing Operations
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | 0.02B | -0.00B | -0.00B | 0.01B | 0.03B | 0.03B | 0.02B | 0.00B | 0.02B | 0.02B | 0.01B | -0.01B | -0.16B | 0.01B | 0.00B | 0.03B | -0.09B | 0.03B | 0.01B | 0.03B | 0.09B | 0.06B | 0.06B | 0.12B |
|
Consolidated Net Income
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | -0.02B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | 0.02B | -0.00B | -0.00B | 0.01B | 0.03B | 0.03B | 0.02B | 0.00B | 0.02B | 0.02B | 0.01B | -0.01B | -0.16B | 0.01B | 0.00B | 0.03B | -0.09B | -0.00B | 0.02B | 0.02B | 0.09B | -0.00B | -0.00B | 0.02B |
|
Income towards Parent Company
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | -0.02B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | 0.02B | -0.00B | -0.00B | 0.01B | 0.02B | 0.03B | 0.02B | -0.00B | 0.02B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | -0.09B | 0.03B | 0.04B | 0.05B | 0.01B | 0.06B | 0.04B | 0.12B |
|
Net Income towards Common Stockholders
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.04B | | 0.01B | 0.01B | 0.01B | 8.40 | 0.01B | -0.01B | 0.02B | -2.20 | -0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.03B | -0.09B | 0.03B | 0.04B | 0.05B | 0.01B | 0.06B | 0.04B | 0.12B |
|
EPS (Basic)
|
0.01B | 0.05B | 0.20B | 0.12B | 0.09B | 0.03B | 0.18B | 0.07B | 0.06B | 0.03B | 0.22B | -0.12 | 0.02 | -0.07 | 0.23B | 0.12B | 0.06B | 0.00B | | 0.14B | 0.05B | 0.00B | | -0.15B | | 0.01B | | 0.17B | 0.05B | 0.10B | | 0.07B | 0.03B | 0.03B | 840.00 | 0.08B | -0.15B | 0.16B | | -0.09B | 0.23B | 0.19B | | 0.09B | 0.12B | 0.12B | 0.37B | 0.21B | 0.03B | 0.01B | 0.33B | 0.29B | 0.37B | -0.54B | 0.29B | 0.31B | 0.32B | | | | |
|
EPS (Weighted Average and Diluted)
|
0.01B | 0.06B | 0.20B | 0.12B | 0.09B | 0.03B | 0.18B | 0.07B | 0.07B | 0.03B | 0.22B | -0.12 | 0.02 | -0.07 | 0.23B | 0.12B | 0.06B | 0.00B | | 0.14B | 0.05B | 0.00B | | -0.15B | | 0.01B | | 0.39B | 0.05B | 0.10B | | 0.07B | 0.03B | 0.03B | 840.00 | 0.08B | -0.15B | 0.17B | -73.33 | -0.09B | 0.23B | 0.19B | 0.20B | 0.09B | 0.12B | 0.13B | 0.37B | 0.21B | 0.03B | 0.01B | 0.33B | 0.29B | 0.37B | -0.54B | 0.29B | 0.31B | 0.32B | 0.03B | | | |
|
Shares Outstanding (Weighted Average)
|
0.11 | 0.15 | 0.04 | 0.09 | 0.17 | 0.16 | 0.09 | 0.12 | 0.19 | 0.25 | 0.05 | 0.13B | 0.13B | 0.13B | 0.04 | 0.06 | 0.12 | 0.12 | 0.03 | 0.03 | 0.05 | 0.08 | | 0.01 | | 0.13 | | 0.14 | 0.20 | 0.42 | | 0.16 | 0.20 | 0.21 | 0.01 | 0.08 | 0.05 | 0.15 | | 0.06 | 0.07 | 0.12 | | 0.23 | 0.19 | 0.24 | 0.09 | 0.01 | 0.08 | 0.52 | 0.04 | 0.01 | 0.09 | 0.17 | 0.09 | 0.13 | 0.16 | | | | |
|
Shares Outstanding (Diluted Average)
|
0.11 | 0.14 | 0.04 | 0.09 | 0.17 | 0.16 | 0.09 | 0.12 | 0.18 | 0.25 | 0.05 | 0.13B | 0.13B | 0.13B | 0.04 | 0.06 | 0.12 | 0.12 | 0.03 | 0.03 | 0.05 | 0.08 | | 0.01 | | 0.13 | | 0.06 | 0.20 | 0.42 | 0.09 | 0.16 | 0.20 | 0.21 | 0.01 | 0.08 | 0.05 | 0.14 | 0.03 | 0.06 | 0.07 | 0.12 | 0.14 | 0.23 | 0.19 | 0.23 | 0.09 | 0.01 | 0.08 | 0.52 | 0.04 | 0.01 | 0.09 | 0.17 | 0.09 | 0.13 | 0.16 | 0.41 | | | |
|
EBITDA
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | -0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.02B | 0.01B | | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 25.01B | 0.02B | 0.03B | 0.06B | 0.03B | 0.07B | | 0.03B | 0.02B | 0.02B | 23.80 | 0.03B | 0.01B | 0.02B | 15.90 | 0.01B | 0.04B | 0.04B | 0.06B | 0.05B | 0.08B | 0.09B | 0.08B | 0.06B | 0.05B | 0.06B | 0.07B | 0.04B | 0.10B | -0.01B | 0.10B | 0.09B | 0.11B | 0.18B | 0.15B | 0.13B | 0.21B |
|
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 | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.01B | 0.03B | -0.01B | -0.01B | -0.01B | 0.03B | -0.00B | -0.00B | -0.00B |
|
Tax Rate
|
| | | | | | | | | | | | | | | | 45.02% | 61.73% | | | 43.67% | 21.05% | 70.55% | 111.52% | 11.54% | 65.34% | 45.53% | 59.79% | 42.40% | 26.65% | | 55.55% | 46.58% | | 90.58% | 62.18% | -387.76% | -21.08% | 228.42% | 733.15% | 55.36% | | 35.23% | 43.18% | 99.25% | 41.73% | 35.14% | 58.88% | 440.54% | 9.80% | 45.44% | 32.12% | 13.71% | -23.35% | 36.36% | 81.00% | 36.05% | 15.50% | 33.88% | 29.31% | 21.93% |