|
Revenue
|
0.01B | -0.30B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.10B | 0.03B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.07B | 0.05B | 0.07B | 0.09B | 0.05B | 0.07B | 0.09B | 0.09B | 0.07B | 0.08B | 0.06B | 0.13B | 0.07B | 0.10B | 0.03B | 0.13B | 0.08B | 0.09B | 0.10B | 0.12B | 0.09B | 0.10B | 0.10B | 0.12B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.12B | 0.07B | 0.09B | 0.09B | 0.09B | 0.04B | 0.09B | 0.12B |
|
Cost of Revenue
|
| | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.03B | 0.04B | 0.03B | 0.02B | | | | | | | 0.05B | 0.06B | 0.08B | 0.09B | 0.07B | 0.08B | 0.05B | 0.11B | 0.07B | 0.09B | 0.03B | 0.12B | 0.08B | | | 0.12B | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | -0.02B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B |
|
Selling, General & Administrative
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 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 | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 Operating Expenses
|
| | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.01B | 0.01B | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.04B | -0.01B | 0.01B | 0.12B | 0.02B | 0.00B | 0.01B | -0.00B | 0.01B | 0.00B | | | 0.02B | | | | | | | | | | 1.13B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.00B |
|
Operating Expenses
|
0.02B | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.07B | 0.09B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.07B | 0.09B | 0.10B | 0.21B | 0.10B | 0.09B | 0.08B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.07B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 1.19B | 0.07B | 0.08B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.04B | 0.05B |
|
Operating Income
|
| | | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.04B | 0.05B | -0.04B | -0.09B | -0.06B | -0.06B | -0.05B | -0.04B | -0.06B | -0.04B | -0.03B | -0.03B | -0.04B | -0.03B | -0.01B | -0.00B | -0.02B | -0.03B | -0.01B | -0.04B | -0.04B | -0.02B | 0.08B | -0.04B | -0.01B | -0.15B | 0.03B | -0.02B | 0.02B | 0.07B | 0.05B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | -1.08B | 0.04B | 0.04B | 0.01B | 0.02B | 0.03B | 0.03B | -0.03B | 0.05B | 0.08B |
|
EBIT
|
| | | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.04B | 0.05B | -0.04B | -0.09B | -0.06B | -0.06B | -0.05B | -0.04B | -0.06B | -0.04B | -0.03B | -0.03B | -0.04B | -0.03B | -0.01B | -0.00B | -0.02B | -0.03B | -0.01B | -0.04B | -0.04B | -0.02B | 0.08B | -0.04B | -0.01B | -0.15B | 0.03B | -0.02B | 0.02B | 0.07B | 0.05B | 0.01B | 0.03B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | -1.08B | 0.04B | 0.04B | 0.01B | 0.02B | 0.03B | 0.03B | -0.03B | 0.05B | 0.08B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 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 | | | | | | | | | | |
|
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 | 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 | 0.00B | 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 | | | | | | | | | | -0.03B | | 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 | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.05B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -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 |
|
EBT
|
| | | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.04B | 0.05B | -0.04B | -0.09B | -0.07B | -0.06B | -0.05B | -0.05B | -0.06B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B | -0.02B | -0.01B | -0.02B | -0.04B | -0.02B | -0.05B | -0.05B | -0.03B | 0.08B | -0.04B | -0.02B | -0.16B | 0.02B | -0.03B | 0.01B | 0.02B | 0.05B | 0.00B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | -1.08B | 0.03B | -0.20B | 0.00B | 0.02B | 0.02B | 0.13B | -0.04B | 0.04B | 0.07B |
|
Tax Provisions
|
| | | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | -0.34B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.03B |
|
Profit After Tax
|
-0.02B | 47.20B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.04B | 0.05B | -0.04B | -0.09B | -0.07B | -0.06B | -0.05B | -0.05B | -0.06B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B | -0.02B | -0.01B | -0.02B | -0.03B | -0.01B | -0.05B | -0.04B | -0.03B | 0.01B | -0.04B | -0.05B | -0.17B | -0.02B | -0.06B | 0.01B | 0.02B | 0.05B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.39B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | -1.09B | 0.02B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.04B | 0.02B | 0.04B |
|
Income from Non-Controlling Interests
|
0.00B | | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | |
|
Income from Continuing Operations
|
| | | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.04B | 0.05B | -0.04B | -0.09B | -0.07B | -0.06B | -0.05B | -0.05B | -0.06B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B | -0.02B | -0.01B | -0.02B | -0.04B | -0.02B | -0.05B | -0.05B | -0.03B | 0.08B | -0.04B | -0.02B | -0.16B | 0.02B | -0.03B | 0.01B | 0.02B | 0.05B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.39B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | -1.09B | 0.01B | -0.23B | -0.00B | -0.00B | 0.00B | 0.10B | -0.04B | 0.02B | 0.04B |
|
Consolidated Net Income
|
| | -0.00B | -0.00B | 0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.04B | 0.05B | -0.04B | -0.09B | -0.07B | -0.06B | -0.05B | -0.05B | -0.06B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B | -0.02B | -0.01B | -0.02B | -0.04B | -0.02B | -0.05B | -0.05B | -0.03B | 0.08B | -0.02B | -0.03B | -0.02B | -0.02B | -0.04B | 0.01B | 0.02B | 0.05B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.39B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | -1.09B | 0.01B | -0.23B | -0.00B | -0.00B | 0.00B | 0.10B | -0.04B | 0.02B | 0.04B |
|
Income towards Parent Company
|
| | -0.00B | -0.00B | 0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.04B | 0.05B | -0.04B | -0.09B | -0.07B | -0.06B | -0.05B | -0.05B | -0.06B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B | -0.02B | -0.01B | -0.02B | -0.04B | -0.02B | -0.05B | -0.05B | -0.03B | 0.08B | -0.02B | -0.03B | -0.02B | -0.02B | -0.04B | 0.01B | 0.02B | 0.05B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.39B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | -1.09B | 0.01B | -0.23B | -0.00B | -0.00B | 0.00B | 0.10B | -0.04B | 0.02B | 0.04B |
|
Net Income towards Common Stockholders
|
0.02B | | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.04B | 0.05B | -0.04B | -0.09B | -0.07B | -0.06B | -0.05B | -0.05B | -0.06B | -0.04B | -0.04B | -0.03B | -0.05B | -0.05B | -0.01B | -0.01B | -0.02B | -0.03B | -0.01B | -0.05B | -0.05B | -0.03B | 0.08B | -0.02B | -0.03B | -0.02B | -0.02B | -0.04B | 0.01B | 0.02B | 0.05B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.39B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | -1.09B | 0.01B | -0.23B | -0.00B | -0.00B | 0.00B | 0.10B | -0.04B | 0.02B | 0.04B |
|
EPS (Basic)
|
| | -0.25 | -0.18 | -0.13 | -0.12 | -0.19 | -0.19 | -0.21 | -0.07 | -0.34 | -0.38 | 0.44 | -0.41 | -0.87 | -0.57 | -0.51 | -0.43 | -0.38 | -0.44 | -0.30 | -0.27 | -0.24 | -0.34 | -0.33 | -0.09 | -0.09 | -0.15 | -0.23 | -0.09 | -0.36 | -0.30 | -0.22 | 0.08 | -0.29 | -0.32 | -1.14 | -0.10 | -0.38 | 0.08 | 0.13 | 0.31 | 0.02 | 0.16 | 0.22 | 0.27 | 0.25 | 2.42 | 0.34 | 0.25 | 0.25 | 0.24 | 0.33 | 0.32 | 0.30 | -6.84 | 0.10 | -0.01 | -0.03 | -0.01 | 0.02 | 0.01 | -0.23 | 0.15 | 0.25 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.23 | -0.08 | -0.13 | -0.19 | -0.19 | -0.21 | -0.07 | -0.34 | -0.38 | 0.42 | -0.41 | | | -0.51 | | | | | | | | | | | | | | | | | | | | | -0.16 | -0.38 | 0.08 | 0.13 | 0.30 | 0.02 | 0.16 | 0.21 | 0.27 | 0.25 | 2.39 | 0.34 | 0.25 | 0.21 | 0.21 | 0.28 | 0.27 | 0.25 | -6.84 | 0.09 | -0.01 | -0.03 | -0.01 | 0.02 | 0.01 | -0.23 | 0.14 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
| | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Shares Outstanding (Diluted Average)
|
| 0.01B | | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.00B | 0.00B | 0.00B | 0.16B | 0.00B | 0.00B | 0.00B | 0.16B | | | | | | | | | | 0.16B | | | 0.16B | 0.16B | | | 0.16B | | |
|
EBITDA
|
| | | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.04B | 0.05B | -0.04B | -0.09B | -0.06B | -0.06B | -0.05B | -0.04B | -0.06B | -0.04B | -0.03B | -0.03B | -0.04B | -0.03B | -0.01B | -0.00B | -0.02B | -0.03B | -0.01B | -0.04B | -0.04B | -0.02B | 0.08B | -0.04B | -0.01B | -0.15B | 0.03B | -0.02B | -0.06B | 0.02B | 0.05B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.39B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | -1.09B | 0.04B | 0.04B | 0.01B | 0.02B | 0.03B | 0.03B | -0.03B | 0.05B | 0.08B |
|
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 | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 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 |
|
Tax Rate
|
| | | | 18.33% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91% | 2.92% | 1.07% | | 6.41% | 10.59% | 31.35% | 31.06% | 28.04% | 32.38% | 30.59% | | 56.37% | | | | 79.01% | 17.25% | | 37.61% | 41.08% |