|
Revenue
|
3,412.73B | 0.32B | 1.35B | 0.36B | 0.54B | 806.62 | -1.62B | 0.87B | 0.84B | 0.80B | -2.54B | 0.90B | 0.91B | 0.88B | 0.95B | 1.09B | 1,115.03B | 1.10B | -3.05B | 0.02B | 1.10B | 1.08B | 1.16B | 0.07B | 1.12B | 1.12B | 1.19B | | 1.24B | 0.01B | 1.26B | 1.31B | | | 1.31B | 4.14B | | 1.56B | 0.02B | | |
|
Cost of Revenue
|
| | | 0.19B | 0.30B | 0.43B | 0.42B | 0.44B | 0.41B | 0.39B | 0.43B | 0.44B | 0.44B | 0.41B | 0.47B | 0.52B | 554.36B | 0.53B | 0.59B | 0.52B | 0.57B | 0.54B | 0.59B | | 0.59B | 0.59B | 0.64B | 0.55B | 0.63B | 1.90B | 0.66B | 1.33B | 0.72B | 1.98B | 0.71B | 2.22B | 0.78B | 0.86B | | | |
|
Gross Profit
|
| | | 0.16B | 0.24B | 0.37B | 0.37B | 0.43B | 0.43B | 0.42B | 0.43B | 0.46B | 0.47B | 0.47B | 0.48B | 0.58B | 560.67B | 0.57B | 0.55B | 0.51B | 0.53B | 0.54B | 0.57B | | 0.53B | 0.52B | 0.54B | 0.58B | 0.62B | 1.92B | 0.60B | 0.62B | 0.61B | 1.75B | 0.60B | 1.92B | 0.65B | 0.70B | | | |
|
Research & Development
|
| | | -0.02B | -0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.00B | 0.06B | 0.07B | -0.06B | 0.06B | 0.06B | 0.07B | | 0.06B | 0.06B | 0.37B | | 0.07B | | | 0.07B | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | | | | 0.05B | | | | 0.19B | | | | 0.15B | | | | 0.15B | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | -0.08B | -0.19B | 0.17B | 0.20B | 0.17B | 0.18B | 0.16B | 0.19B | 0.18B | 0.18B | 0.18B | 0.20B | 0.22B | 0.00B | 0.23B | 0.20B | -0.19B | 0.21B | 0.20B | 0.22B | | 0.22B | 0.20B | 1.45B | -0.25B | 0.24B | -0.77B | -0.23B | 0.24B | -0.23B | -0.67B | -0.27B | -0.77B | -0.28B | 2.04B | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B |
|
Other Operating Expenses
|
| 0.00B | | 0.00B | -0.00B | 0.01B | | 0.00B | 0.00B | | 0.00 | | | 0.00 | 0.00 | | | | | | | | | | | | | -0.06B | | -0.21B | -0.07B | | -0.07B | -0.19B | -0.07B | -0.22B | -0.07B | 0.61B | | | |
|
Operating Expenses
|
| | | -0.09B | -0.22B | 0.21B | 0.24B | 0.21B | 0.21B | 0.20B | 0.23B | 0.21B | 0.22B | 0.22B | 0.25B | 0.27B | 0.00B | 0.28B | 0.27B | -0.24B | 0.27B | 0.26B | 0.30B | | 0.28B | 0.25B | 1.83B | -0.31B | 0.30B | -0.98B | -0.30B | 0.31B | -0.30B | -0.87B | -0.34B | -0.99B | -0.35B | 2.64B | | 0.00B | 0.00B |
|
Operating Income
|
0.48B | 0.06B | 0.45B | 0.26B | 0.46B | 0.16B | 0.72B | 0.22B | 0.22B | 0.21B | 0.19B | 0.25B | 0.25B | 0.25B | 0.23B | 0.31B | 560.67B | 0.28B | 0.79B | 0.27B | 0.26B | 0.28B | 0.79B | 0.26B | 0.25B | 0.27B | 0.27B | 0.27B | 0.31B | 2.90B | 0.30B | 0.31B | 0.91B | 2.61B | 0.94B | 2.91B | 1.00B | -1.94B | | | |
|
EBIT
|
0.48B | 0.06B | 0.45B | 0.26B | 0.46B | 0.16B | 0.72B | 0.22B | 0.22B | 0.21B | 0.19B | 0.25B | 0.25B | 0.25B | 0.23B | 0.31B | 560.67B | 0.28B | 0.79B | 0.27B | 0.26B | 0.28B | 0.79B | 0.26B | 0.25B | 0.27B | 0.27B | 0.27B | 0.31B | 2.90B | 0.30B | 0.31B | 0.91B | 2.61B | 0.94B | 2.91B | 1.00B | -1.94B | | | |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | -0.09B | | | | -0.05B | | | | 0.01B | 0.00B | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | 0.00B | | | | | | | | | |
|
Other Non Operating Income
|
| -0.00B | -0.00B | 0.00B | -0.05B | 0.11B | 0.00B | -0.00B | 0.08B | 0.09B | 0.01B | -0.01B | -0.00B | 0.01B | 0.01B | 0.09B | -0.00B | 0.03B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | | 0.02B | | | 0.00B | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | 0.04B | 0.08B | 0.07B | 0.08B | 0.04B | 0.09B | 0.00B | 0.10B | 0.04B | 0.08B | 0.07B | 0.07B | -0.03B | -0.08B | 0.06B | 0.07B | -0.05B | -0.07B | 0.09B | -0.24B | -0.08B | -0.12B | -0.09B | -0.21B | -0.09B | -0.29B | -0.02B | -0.05B | | 0.00B | 0.00B |
|
EBT
|
0.52B | 0.05B | 0.11B | 0.06B | -0.03B | 0.05B | 0.02B | 0.00B | 0.13B | 0.12B | 0.11B | 0.17B | 0.18B | 0.17B | 0.15B | 0.31B | 0.00B | 0.18B | -0.53B | 0.18B | 0.26B | 0.28B | -0.03B | 0.33B | 0.25B | 0.27B | 0.21B | 0.20B | 0.31B | 0.69B | 0.22B | 0.31B | 0.09B | 0.67B | 0.16B | 0.62B | 0.28B | 0.24B | | | |
|
Tax Provisions
|
-0.08B | -0.01B | -0.06B | -0.02B | 0.01B | 0.01B | -0.04B | -0.05B | -0.05B | 0.04B | 0.31B | | | | | 0.05B | 0.00B | | | -0.04B | 0.04B | 0.05B | 0.05B | | 0.05B | 0.04B | 0.31B | -0.05B | 0.06B | -0.19B | -0.04B | 0.05B | -0.05B | -0.13B | -0.03B | -0.12B | -0.05B | 0.36B | | 0.00B | 0.00B |
|
Profit After Tax
|
0.60B | 0.04B | 0.09B | 0.05B | -0.02B | 0.04B | 0.01B | 0.09B | 0.08B | 0.08B | 0.08B | 0.12B | 0.12B | 0.11B | 0.11B | 0.16B | 0.00B | 0.15B | 0.16B | 0.14B | 0.15B | 0.16B | 0.14B | 0.33B | 0.16B | 0.16B | 0.15B | 0.14B | 0.16B | 0.51B | 0.18B | 0.21B | 0.17B | 0.53B | 0.13B | 0.22B | 0.22B | -0.11B | | | |
|
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 | -0.01B | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | -0.02B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 Continuing Operations
|
0.60B | 0.06B | 0.17B | 0.08B | -0.04B | 0.04B | 0.07B | 0.05B | 0.18B | 0.08B | -0.20B | 0.17B | 0.18B | 0.17B | 0.15B | 0.26B | 0.00B | 0.18B | -0.53B | 0.22B | 0.22B | 0.23B | -0.08B | 0.33B | 0.20B | 0.23B | -0.10B | 0.25B | 0.26B | 0.88B | 0.26B | 0.26B | 0.14B | 0.80B | 0.19B | 0.74B | 0.33B | -0.11B | | | |
|
Consolidated Net Income
|
0.60B | 0.06B | 0.17B | 0.08B | -0.04B | 0.04B | 0.07B | 0.05B | 0.18B | 0.08B | -0.20B | 0.17B | 0.18B | 0.17B | 0.15B | 0.26B | 0.00B | 0.18B | -0.53B | 0.22B | 0.22B | 0.23B | -0.08B | 0.33B | 0.20B | 0.23B | -0.10B | 0.25B | 0.26B | 0.88B | 0.26B | 0.26B | 0.14B | 0.80B | 0.19B | 0.74B | 0.33B | -0.11B | | | |
|
Income towards Parent Company
|
0.60B | 0.06B | 0.15B | 0.08B | -0.04B | 0.04B | 0.06B | 0.05B | 0.18B | 0.08B | -0.20B | 0.17B | 0.18B | 0.17B | 0.15B | 0.17B | 0.00B | 0.18B | -0.53B | 0.15B | 0.15B | 0.16B | 0.14B | 0.33B | 0.20B | 0.45B | 0.15B | 0.25B | 0.26B | 0.88B | 0.26B | 0.21B | 0.14B | 0.80B | 0.19B | 0.74B | 0.33B | -0.11B | | | |
|
Net Income towards Common Stockholders
|
0.60B | 0.04B | 0.03B | 0.05B | -0.02B | 0.03B | 0.01B | 0.09B | 0.08B | 0.08B | 0.08B | 0.12B | 0.12B | 0.11B | 0.15B | 0.17B | 0.00B | 0.15B | -0.53B | 0.15B | 0.00B | 0.16B | 0.14B | 0.33B | 0.20B | 0.45B | 0.15B | 0.25B | 0.26B | 0.88B | 0.26B | 0.21B | 0.14B | 0.80B | 0.19B | 0.74B | 0.33B | -0.11B | | | |
|
EPS (Basic)
|
1.59 | 0.00B | 0.07 | 0.00B | -0.00B | 0.00B | 0.02 | 0.00B | 0.00B | 0.00B | 0.17 | 0.00B | 0.00B | 0.00B | 0.16 | 0.00B | 159.79 | 0.00B | -0.00B | 0.00B | 3.50 | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | 0.00B | | | | 0.00B | | -0.00B | | | |
|
EPS (Weighted Average and Diluted)
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 159.79 | 0.00B | -0.00B | 57.51 | 3.50 | 0.00B | 0.00B | 52.61 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | | |
|
Shares Outstanding (Weighted Average)
|
0.38B | 593.99 | 0.35B | 218.80 | 129.46 | 254.63 | 0.42B | 262.26 | 501.13 | 725.35 | 0.44B | 356.49 | 705.11 | 0.00B | 0.93B | 479.63 | 891.72 | 0.00B | 0.00B | 429.34 | 0.00B | 656.25 | 0.00B | | 440.65 | 658.55 | 0.00B | | 450.82 | | | 560.92 | | | | 0.00B | | 0.00B | 308.87 | | |
|
Shares Outstanding (Diluted Average)
|
0.00B | 593.99 | 611.09 | 218.80 | 129.46 | 254.63 | 215.63 | 262.26 | 501.13 | 725.35 | 972.67 | 356.49 | 705.11 | 0.00B | 694.16 | 479.63 | 891.72 | 0.00B | 0.00B | 429.34 | 0.00B | 656.25 | 0.00B | | 440.65 | 658.55 | 0.00B | | 450.82 | | | 560.92 | | | | 0.00B | | 0.00B | 308.87 | | |
|
EBITDA
|
0.14B | 0.06B | 0.20B | 0.00B | 0.13B | 0.31B | 0.05B | 0.03B | 0.49B | 0.29B | 0.01B | 0.25B | 0.25B | 0.25B | -0.12B | 0.31B | 560.67B | 0.28B | 1.31B | 0.32B | 0.26B | 0.40B | 0.94B | 0.31B | 0.24B | 0.72B | 0.27B | 0.34B | 0.31B | 2.90B | 0.37B | 0.31B | 0.91B | 2.61B | 0.94B | 2.91B | 1.00B | -1.94B | | | |
|
Interest Expenses
|
-0.03B | -0.01B | -0.07B | -0.02B | -0.06B | 0.10B | -0.27B | 0.11B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.00B | 0.07B | -0.28B | 0.07B | 0.06B | 0.07B | 0.05B | -0.07B | 0.07B | 0.07B | 0.07B | | 0.08B | | | 0.09B | | | | | | | | | |
|
Tax Rate
|
-16.09% | -24.61% | -52.43% | -28.85% | -29.54% | 29.42% | -160.62% | -34,386.57% | -35.01% | 35.27% | 273.86% | | | | | 15.96% | 23.00% | | | -21.00% | 16.87% | 17.30% | -153.22% | | 18.85% | 14.72% | 149.11% | -27.00% | 18.63% | -27.00% | -20.16% | 16.58% | -49.44% | -20.22% | -20.00% | -20.00% | -19.00% | 147.11% | | | |