|
Revenue
|
0.28B | 0.40B | 0.44B | 0.52B | 0.44B | 0.42B | 0.45B | 0.59B | 0.44B | 0.48B | 0.46B | 0.45B | 0.49B | 0.44B | 0.43B | 0.56B | 0.40B | 0.49B | 0.48B | 0.61B | 0.53B | 0.57B | 0.57B | 0.63B | 0.58B | 0.61B | 0.57B | 0.59B | 0.50B | 0.53B | 0.61B | 0.69B | 0.62B | 0.72B | 0.62B | 0.68B | 0.75B | 0.76B | 0.63B | 0.69B | 0.66B | 0.65B | 0.61B | 0.72B | 0.56B | 0.59B | 0.60B | 0.90B | 0.68B | 0.84B | 0.74B | 1.01B | 0.72B | 0.66B | 0.75B | 0.73B | 0.56B | 0.66B | 0.54B | 0.83B | 0.79B | 0.71B | 0.81B | 0.84B | 0.67B | 0.82B | 0.77B |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.36B | | | 0.41B | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.26B | | | 0.35B | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.03B | 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 | | | | |
|
Research & Development
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Restructuring Costs
|
0.06B | | | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.24B | 0.28B | 0.30B | 0.67B | 0.35B | 0.31B | 0.33B | 0.42B | 0.32B | 0.34B | 0.33B | 0.41B | 0.40B | 0.34B | 0.33B | 0.51B | 0.33B | 0.38B | 0.35B | 0.49B | 0.37B | 0.42B | 0.40B | 0.39B | 0.45B | 1.36B | -0.05B | 0.40B | 0.35B | 0.37B | 0.41B | 0.48B | 0.42B | 0.48B | 0.42B | 0.25B | 0.51B | 0.53B | 0.45B | 0.49B | 0.49B | 0.49B | 0.47B | 0.53B | 0.39B | 0.41B | 0.41B | 0.59B | 0.46B | 0.59B | 0.49B | 0.65B | 0.47B | 0.44B | 0.49B | 0.56B | 0.50B | 0.67B | 0.45B | 0.65B | 0.63B | 0.54B | 0.54B | 0.63B | 0.51B | 0.62B | 0.57B |
|
Operating Expenses
|
0.34B | 0.32B | 0.34B | 0.72B | 0.47B | 0.35B | 0.37B | 0.46B | 0.36B | 0.39B | 0.37B | 0.47B | 0.45B | 0.39B | 0.38B | 0.57B | 0.38B | 0.45B | 0.40B | 0.54B | 0.43B | 0.47B | 0.45B | 0.43B | 0.50B | 1.41B | 0.00B | 0.45B | 0.40B | 0.42B | 0.46B | 0.53B | 0.47B | 0.54B | 0.48B | 0.32B | 0.57B | 0.56B | 0.49B | 0.53B | 0.52B | 0.53B | 0.54B | 0.60B | 0.45B | 0.48B | 0.47B | 0.66B | 0.53B | 0.66B | 0.56B | 0.72B | 0.54B | 0.51B | 0.57B | 0.64B | 0.58B | 0.75B | 0.53B | 0.73B | 0.71B | 0.62B | 0.62B | 0.71B | 0.59B | 0.70B | 0.65B |
|
Operating Income
|
-0.09B | 0.06B | 0.07B | -0.22B | -0.03B | 0.07B | 0.08B | 0.13B | 0.07B | 0.09B | 0.09B | -0.01B | 0.04B | 0.04B | 0.05B | -0.01B | 0.02B | 0.04B | 0.08B | 0.07B | 0.11B | 0.10B | 0.11B | 0.20B | 0.07B | -0.80B | 0.57B | 0.14B | 0.10B | 0.11B | 0.15B | 0.16B | 0.15B | 0.17B | 0.14B | 0.36B | 0.19B | 0.20B | 0.14B | 0.16B | 0.12B | 0.10B | 0.05B | 0.12B | 0.08B | 0.10B | 0.10B | 0.22B | 0.13B | 0.17B | 0.15B | 0.27B | 0.16B | 0.13B | 0.16B | 0.07B | -0.04B | -0.11B | -0.00B | 0.07B | 0.05B | 0.06B | 0.16B | 0.11B | 0.05B | 0.09B | 0.09B |
|
EBIT
|
-0.09B | 0.06B | 0.07B | -0.22B | -0.03B | 0.07B | 0.08B | 0.13B | 0.07B | 0.09B | 0.09B | -0.01B | 0.04B | 0.04B | 0.05B | -0.01B | 0.02B | 0.04B | 0.08B | 0.07B | 0.11B | 0.10B | 0.11B | 0.20B | 0.07B | -0.80B | 0.57B | 0.14B | 0.10B | 0.11B | 0.15B | 0.16B | 0.15B | 0.17B | 0.14B | 0.36B | 0.19B | 0.20B | 0.14B | 0.16B | 0.12B | 0.10B | 0.05B | 0.12B | 0.08B | 0.10B | 0.10B | 0.22B | 0.13B | 0.17B | 0.15B | 0.27B | 0.16B | 0.13B | 0.16B | 0.07B | -0.04B | -0.11B | -0.00B | 0.07B | 0.05B | 0.06B | 0.16B | 0.11B | 0.05B | 0.09B | 0.09B |
|
Non Operating Income
|
| 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 | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.04B | 0.02B | 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 | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B |
|
EBT
|
-0.12B | 0.03B | 0.05B | -0.25B | -0.06B | 0.07B | 0.08B | 0.13B | 0.07B | 0.07B | 0.07B | -0.04B | 0.02B | 0.02B | 0.03B | -0.03B | 0.00B | 0.02B | 0.06B | 0.05B | 0.09B | 0.08B | 0.10B | 0.18B | 0.06B | -0.81B | 0.56B | 0.13B | 0.09B | 0.10B | 0.14B | 0.14B | 0.14B | 0.16B | 0.13B | 0.35B | 0.17B | 0.19B | 0.12B | 0.14B | 0.10B | 0.08B | 0.03B | 0.10B | 0.06B | 0.08B | 0.08B | 0.20B | 0.11B | 0.15B | 0.13B | 0.25B | 0.14B | 0.10B | 0.14B | 0.05B | -0.06B | -0.13B | -0.02B | 0.05B | 0.03B | 0.04B | 0.14B | 0.08B | 0.03B | 0.07B | 0.07B |
|
Tax Provisions
|
-0.00B | 0.01B | 0.02B | -0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.01B | -1.18B | 0.17B | -0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.03B | 0.44B | 0.02B | 0.05B | 0.03B | 0.04B | 0.02B | 0.03B | 0.00B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.03B | 0.04B | 0.02B | -0.02B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.05B | 0.03B | -0.01B | 0.03B | 0.02B |
|
Profit After Tax
|
-0.09B | 0.04B | 0.05B | -0.20B | -0.04B | 0.05B | 0.07B | 0.11B | 0.06B | 0.07B | 0.07B | -0.01B | 0.03B | 0.03B | 0.03B | -0.01B | 0.02B | 0.03B | 0.06B | 0.05B | 0.09B | 0.09B | 0.09B | 0.17B | 0.06B | 0.38B | 0.40B | 0.16B | 0.07B | 0.08B | 0.11B | 0.13B | 0.11B | 0.12B | 0.11B | -0.08B | 0.16B | 0.15B | 0.11B | 0.11B | 0.10B | 0.07B | 0.05B | 0.08B | 0.06B | 0.07B | 0.08B | 0.19B | 0.09B | 0.12B | 0.12B | 0.21B | 0.12B | 0.10B | 0.12B | 0.06B | -0.02B | -0.12B | 0.01B | 0.06B | 0.04B | 0.05B | 0.12B | 0.08B | 0.06B | 0.06B | 0.07B |
|
Equity Income
|
75,993.00B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
137.00 | 0.02B | 0.02B | 0.02B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.03B | 0.02B | 0.02B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 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 | 0.01B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.02B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.01B | 0.00B |
|
Income from Continuing Operations
|
-0.11B | 0.02B | 0.03B | -0.23B | -0.07B | 0.05B | 0.07B | 0.11B | 0.06B | 0.05B | 0.04B | -0.03B | 0.01B | 0.01B | 0.01B | -0.03B | -0.00B | 0.01B | 0.04B | 0.03B | 0.07B | 0.07B | 0.07B | 0.16B | 0.05B | 0.36B | 0.39B | 0.14B | 0.06B | 0.07B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | -0.10B | 0.15B | 0.13B | 0.09B | 0.10B | 0.08B | 0.05B | 0.03B | 0.06B | 0.04B | 0.05B | 0.06B | 0.17B | 0.07B | 0.10B | 0.10B | 0.19B | 0.10B | 0.07B | 0.10B | 0.04B | -0.03B | -0.14B | -0.01B | 0.05B | 0.02B | 0.03B | 0.09B | 0.06B | 0.04B | 0.04B | 0.05B |
|
Consolidated Net Income
|
-0.11B | 0.02B | 0.03B | -0.23B | -0.07B | 0.05B | 0.07B | 0.11B | 0.06B | 0.05B | 0.04B | -0.03B | 0.01B | 0.01B | 0.01B | -0.03B | -0.00B | 0.01B | 0.04B | 0.03B | 0.07B | 0.07B | 0.07B | 0.16B | 0.05B | 0.36B | 0.39B | 0.14B | 0.06B | 0.07B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | -0.10B | 0.15B | 0.13B | 0.09B | 0.10B | 0.08B | 0.05B | 0.03B | 0.06B | 0.04B | 0.05B | 0.06B | 0.17B | 0.07B | 0.10B | 0.10B | 0.19B | 0.10B | 0.07B | 0.10B | 0.04B | -0.03B | -0.14B | -0.01B | 0.05B | 0.02B | 0.03B | 0.09B | 0.06B | 0.04B | 0.04B | 0.05B |
|
Income towards Parent Company
|
-0.11B | 0.02B | 0.03B | -0.23B | -0.07B | 0.05B | 0.07B | 0.11B | 0.06B | 0.05B | 0.04B | -0.03B | 0.01B | 0.01B | 0.01B | -0.03B | -0.00B | 0.01B | 0.04B | 0.03B | 0.07B | 0.07B | 0.07B | 0.16B | 0.05B | 0.36B | 0.39B | 0.14B | 0.06B | 0.07B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | -0.10B | 0.15B | 0.13B | 0.09B | 0.10B | 0.08B | 0.05B | 0.03B | 0.06B | 0.04B | 0.05B | 0.06B | 0.17B | 0.07B | 0.10B | 0.10B | 0.19B | 0.10B | 0.07B | 0.10B | 0.04B | -0.03B | -0.14B | -0.01B | 0.05B | 0.02B | 0.03B | 0.09B | 0.06B | 0.04B | 0.04B | 0.05B |
|
Net Income towards Common Stockholders
|
-0.11B | 0.02B | 0.03B | -0.23B | -0.07B | -0.04B | 0.07B | 0.11B | 0.06B | 0.06B | 0.06B | -0.00B | 0.01B | 0.03B | 0.03B | -0.01B | -0.00B | 0.02B | 0.04B | 0.03B | 0.07B | 0.07B | 0.07B | 0.16B | 0.05B | 0.06B | 0.40B | 0.16B | 0.06B | 0.07B | 0.11B | 0.13B | 0.10B | 0.11B | 0.11B | -0.08B | 0.16B | 0.15B | 0.11B | 0.11B | 0.10B | 0.05B | 0.03B | 0.06B | 0.04B | 0.05B | 0.06B | 0.17B | 0.07B | 0.10B | 0.10B | 0.19B | 0.10B | 0.07B | 0.10B | 0.04B | -0.03B | -0.14B | -0.01B | 0.05B | 0.02B | 0.03B | 0.09B | 0.06B | 0.04B | 0.04B | 0.05B |
|
EPS (Basic)
|
-1.49 | -0.74 | 0.47 | -1.84 | -0.38 | 0.43 | 0.58 | 0.88 | 0.48 | 0.52 | 0.53 | -0.04 | 0.21 | 0.26 | 0.29 | -0.05 | 0.13 | 0.26 | 0.49 | 0.44 | 0.66 | 0.69 | 0.73 | 1.41 | 0.45 | 2.96 | 3.16 | 1.26 | 0.53 | 0.64 | 0.90 | 1.04 | 0.88 | 0.98 | 0.90 | -0.70 | 1.33 | 1.22 | 0.90 | 0.97 | 0.87 | 0.57 | 0.42 | 0.70 | 0.59 | 0.68 | 0.69 | 1.73 | 0.80 | 1.14 | 1.00 | 1.96 | 1.09 | 0.96 | 1.11 | 0.52 | -0.27 | -1.41 | 0.07 | 0.70 | 0.38 | 0.53 | 1.13 | 0.89 | 0.61 | 0.56 | 0.71 |
|
EPS (Weighted Average and Diluted)
|
-1.63 | -0.70 | 0.41 | -1.84 | -0.38 | 0.39 | 0.51 | 0.77 | 0.43 | 0.48 | 0.49 | -0.04 | 0.20 | 0.24 | 0.26 | -0.05 | 0.12 | 0.24 | 0.45 | 0.40 | 0.61 | 0.64 | 0.67 | 1.29 | 0.42 | 2.82 | 2.99 | 1.18 | 0.50 | 0.61 | 0.85 | 0.96 | 0.81 | 0.91 | 0.82 | -0.70 | 1.21 | 1.13 | 0.82 | 0.89 | 0.80 | 0.55 | 0.40 | 0.67 | 0.56 | 0.66 | 0.66 | 1.66 | 0.75 | 1.08 | 0.94 | 1.85 | 1.05 | 0.92 | 1.06 | 0.48 | -0.27 | -1.41 | 0.06 | 0.70 | 0.35 | 0.49 | 1.02 | 0.80 | 0.56 | 0.52 | 0.65 |
|
Shares Outstanding (Weighted Average)
|
0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Shares Outstanding (Diluted Average)
|
0.07B | | | | | 0.14B | 0.14B | 0.14B | 0.14B | | 0.14B | 0.14B | 0.14B | 135.62B | | 0.13B | 0.13B | | 0.13B | 0.13B | 0.13B | | 0.13B | 0.13B | 0.13B | | 0.13B | 0.13B | | | | 0.13B | | | | 0.13B | | | | 0.13B | | | | | | | | | | | | 0.11B | | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B |
|
EBITDA
|
-0.09B | 0.06B | 0.07B | -0.22B | -0.03B | 0.07B | 0.08B | 0.13B | 0.07B | 0.09B | 0.09B | -0.01B | 0.04B | 0.04B | 0.05B | -0.01B | 0.02B | 0.04B | 0.08B | 0.07B | 0.11B | 0.10B | 0.11B | 0.20B | 0.07B | -0.80B | 0.57B | 0.14B | 0.10B | 0.11B | 0.15B | 0.16B | 0.15B | 0.17B | 0.14B | 0.36B | 0.19B | 0.20B | 0.14B | 0.16B | 0.12B | 0.10B | 0.05B | 0.12B | 0.08B | 0.10B | 0.10B | 0.22B | 0.13B | 0.17B | 0.15B | 0.27B | 0.16B | 0.13B | 0.16B | 0.07B | -0.04B | -0.11B | -0.00B | 0.07B | 0.05B | 0.06B | 0.16B | 0.11B | 0.05B | 0.09B | 0.09B |
|
Interest Expenses
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | 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 | 0.02B | 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 | 0.02B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Tax Rate
|
3.53% | 45.31% | 42.84% | 9.38% | | 20.17% | 11.47% | 15.33% | 18.33% | 26.77% | 31.42% | 18.68% | 50.38% | 42.83% | 50.07% | | | 43.71% | 30.14% | 37.42% | 23.84% | 15.70% | 24.23% | 14.54% | 20.53% | | 30.59% | | 31.98% | 31.47% | 26.59% | 19.54% | 29.19% | 32.30% | 25.01% | | 14.02% | 27.67% | 24.09% | 30.62% | 22.81% | 34.54% | 12.90% | 40.70% | 40.29% | 30.03% | 33.40% | 11.52% | 37.96% | 28.29% | 29.31% | 23.02% | 27.99% | 32.64% | 25.53% | 29.95% | 38.52% | | 48.24% | 0.77% | 42.38% | 28.26% | 32.50% | 33.89% | | 44.17% | 29.66% |