|
Revenue
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.05B | 0.00B | 0.00B | 0.02B | 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 | 0.04B | 0.25B | 0.24B | 0.25B | 0.25B | 0.24B | 0.24B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 53.88B | 0.24B | 0.25B | 13.79B | 13.93B | 0.27B | 0.26B | 13.67B | 13.60B |
|
Cost of Revenue
|
0.00B | 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 | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | | |
|
Gross Profit
|
0.01B | 0.02B | | | 0.02B | 0.02B | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.18B | 0.17B | 0.18B | 0.17B | 0.17B | 0.18B | 0.18B | 0.19B | 0.18B | 0.19B | 0.18B | 53.81B | 0.18B | 0.18B | 13.73B | 13.86B | 0.21B | 0.20B | | |
|
Research & Development
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.10B | 0.11B | 0.11B | 0.12B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B | 0.11B | | 0.11B | 0.11B | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | -0.02B | 0.01B | | 0.01B | 0.02B | 0.04B | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.06B | | | -0.00B | 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 | -0.11B | 0.80B | -0.30B | 0.01B | 0.01B | | -0.00B | 0.18B | | | -0.01B | 0.06B | -0.03B | 0.03B | 0.04B | -0.08B | -0.02B | -0.07B | -0.12B | -0.08B | 10.54B | 10.34B |
|
Operating Expenses
|
0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.05B | -0.04B | 0.02B | 0.01B | 0.04B | 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 | 0.07B | 0.35B | 0.24B | 0.23B | 0.27B | 0.23B | 0.24B | 0.26B | 0.28B | 0.23B | 0.22B | 0.22B | 41.38B | 0.22B | 0.23B | 10.46B | 10.54B | 0.22B | 0.22B | 10.54B | 10.34B |
|
Operating Income
|
-0.00B | 0.00B | -0.00B | -0.01B | 0.01B | -0.04B | 0.05B | -0.00B | 0.00B | 0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | 0.11B | -0.10B | -0.00B | 0.03B | 0.28B | 0.01B | -0.00B | -0.01B | 0.33B | 0.02B | 0.02B | 0.02B | 0.11B | 0.03B | 0.02B | -0.01B | -0.02B | 0.04B | 0.04B | -0.01B | -0.01B |
|
EBIT
|
-0.00B | 0.00B | -0.00B | -0.01B | 0.01B | -0.04B | 0.05B | -0.00B | 0.00B | 0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | 0.11B | -0.10B | -0.00B | 0.03B | 0.28B | 0.01B | -0.00B | -0.01B | 0.33B | 0.02B | 0.02B | 0.02B | 0.11B | 0.03B | 0.02B | -0.01B | -0.02B | 0.04B | 0.04B | -0.01B | -0.01B |
|
Non Operating Investment Income
|
-0.05B | -0.16B | -0.05B | -0.00B | -0.01B | -0.03B | -0.00B | -0.00B | -0.00B | -0.01B | 0.05B | 0.78B | -0.02B | 0.01B | -0.03B | -0.01B | -0.00B | 0.02B | -0.03B | -0.01B | 0.01B | -0.01B | -0.04B | -0.02B | -0.01B | -0.01B | -0.06B | -0.05B | -0.04B | -0.04B | 0.10B | -0.12B | -0.03B | -0.00B | 0.14B | 0.08B | 0.15B | -0.03B | -0.11B | 0.04B | -0.08B | 0.05B | 0.08B | -0.02B | -0.14B | -0.04B | -0.04B | 0.08B | 0.02B | -0.15B |
|
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 | | | | | | | | | | | | | | | | | -1.30B | -1.31B | -1.32B | -1.32B | -1.33B | -1.31B | -1.27B | -1.24B | -1.26B | -1.27B | |
|
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 | 0.00B | 0.00B | -0.01B | 0.02B | 0.00B | -0.02B | -0.02B | -0.02B | -0.03B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 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 | 0.00B | 0.00B | -0.01B | 0.02B | 0.00B | -0.02B | -0.02B | -0.02B | -0.03B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B |
|
EBT
|
-0.08B | -0.01B | -0.09B | 0.01B | -0.05B | -0.07B | 0.00B | -0.01B | -0.03B | -0.03B | -0.04B | 1.44B | 0.01B | 0.07B | -0.02B | -0.01B | -0.02B | 2.50B | -0.02B | 0.01B | 0.08B | 0.02B | -0.02B | 0.02B | 0.04B | 0.12B | -0.01B | 0.10B | 0.09B | 0.18B | 0.06B | 0.10B | 0.30B | 0.49B | 0.34B | 0.58B | 0.38B | 0.23B | 0.09B | 0.33B | 0.21B | 0.20B | 0.31B | 0.25B | 0.15B | 0.32B | 0.26B | 0.41B | 0.26B | -4.10B |
|
Tax Provisions
|
-0.03B | -0.01B | -0.03B | 0.00B | -0.02B | -0.02B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | 0.54B | 0.00B | 0.03B | -0.01B | -0.00B | -0.01B | 0.44B | -0.00B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.01B | 0.03B | -0.00B | 0.02B | 0.02B | -0.08B | 0.01B | 0.04B | 0.06B | 0.12B | 0.04B | 0.12B | 0.06B | 0.05B | 0.02B | 0.07B | 0.05B | 0.03B | 0.07B | 0.06B | 0.03B | 0.04B | -0.00B | 0.03B | 0.42B | -2.20B |
|
Profit After Tax
|
-0.05B | -0.01B | -0.06B | 0.00B | -0.03B | -0.05B | 0.01B | -0.01B | -0.02B | -0.03B | -0.02B | 0.89B | 0.00B | 0.05B | -0.01B | -0.00B | -0.01B | 2.06B | -0.02B | 0.01B | 0.06B | 0.01B | -0.01B | 0.01B | 0.03B | 0.09B | -0.01B | 0.07B | 0.07B | 0.26B | 0.05B | 0.06B | 0.24B | 0.39B | 0.30B | 0.47B | 0.32B | 0.18B | 0.07B | 0.25B | 0.16B | 0.20B | 0.24B | 0.20B | 0.14B | 0.29B | 0.27B | 0.38B | 0.26B | -3.18B |
|
Equity Income
|
-0.04B | -0.01B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.02B | -0.00B | -0.06B | -0.07B | 0.62B | 0.02B | 0.07B | 0.02B | 0.01B | -0.01B | 2.48B | 0.01B | 0.03B | 0.08B | 0.04B | 0.03B | 0.05B | 0.06B | 0.14B | 0.06B | 0.16B | 0.19B | 0.30B | 0.19B | 0.25B | 0.31B | 0.44B | 0.30B | 0.39B | 0.31B | 0.33B | 0.25B | 0.32B | 0.33B | 0.26B | 0.28B | 0.30B | 0.35B | 0.40B | 0.32B | 0.34B | 0.29B | -4.02B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.11B | 0.07B | 0.11B | 0.12B | 0.15B | 0.11B | 0.14B | 0.19B | 0.22B | 0.19B | 0.24B | 0.18B | 0.19B | 0.16B | 0.19B | 0.18B | 0.17B | 0.17B | 0.19B | 0.19B | 0.21B | 0.19B | 0.19B | 0.18B | 0.21B |
|
Income from Continuing Operations
|
-0.05B | -0.01B | -0.06B | 0.00B | -0.03B | -0.05B | 0.01B | -0.01B | -0.02B | -0.03B | -0.02B | 0.89B | 0.00B | 0.05B | -0.01B | -0.00B | -0.01B | 2.06B | -0.02B | 0.01B | 0.06B | 0.01B | -0.01B | 0.01B | 0.03B | 0.09B | -0.01B | 0.07B | 0.07B | 0.26B | 0.05B | 0.06B | 0.24B | 0.37B | 0.30B | 0.47B | 0.32B | 0.18B | 0.07B | 0.25B | 0.16B | 0.17B | 0.24B | 0.20B | 0.12B | 0.27B | 0.27B | 0.38B | -0.16B | -1.90B |
|
Consolidated Net Income
|
-0.05B | -0.01B | -0.06B | 0.00B | -0.03B | -0.05B | 0.01B | -0.01B | -0.02B | -0.03B | -0.02B | 0.89B | 0.00B | 0.05B | -0.01B | -0.00B | -0.01B | 2.06B | -0.02B | 0.01B | 0.06B | 0.01B | -0.01B | 0.01B | 0.03B | 0.09B | -0.01B | 0.07B | 0.07B | 0.26B | 0.05B | 0.06B | 0.24B | 0.37B | 0.30B | 0.47B | 0.32B | 0.18B | 0.07B | 0.25B | 0.16B | 0.17B | 0.24B | 0.20B | 0.02B | 0.02B | 0.27B | 0.38B | -0.41B | 0.00B |
|
Income towards Parent Company
|
-0.05B | -0.01B | -0.06B | 0.00B | -0.03B | -0.05B | 0.01B | -0.01B | -0.02B | -0.03B | -0.02B | 0.89B | 0.00B | 0.05B | -0.01B | -0.00B | -0.01B | 2.06B | -0.02B | 0.01B | 0.06B | 0.01B | -0.01B | 0.01B | 0.03B | 0.09B | -0.01B | 0.07B | 0.07B | 0.26B | 0.05B | 0.06B | 0.24B | 0.37B | 0.30B | 0.47B | 0.32B | 0.18B | 0.07B | 0.25B | 0.16B | 0.17B | 0.24B | 0.20B | 0.02B | 0.02B | 0.27B | 0.38B | -0.41B | 0.00B |
|
Net Income towards Common Stockholders
|
-0.00B | -0.00B | -0.06B | 0.00B | -0.03B | -0.05B | 0.01B | -0.01B | -0.02B | -0.03B | -0.02B | 0.89B | 0.00B | 0.05B | -0.01B | -0.00B | -0.01B | 2.06B | -0.02B | 0.01B | 0.06B | 0.01B | -0.01B | 0.01B | 0.03B | 0.09B | -0.01B | 0.07B | 0.07B | 0.26B | 0.05B | 0.06B | 0.24B | 0.37B | 0.30B | 0.47B | 0.32B | 0.18B | 0.07B | 0.25B | 0.16B | 0.17B | 0.24B | 0.20B | 0.02B | 0.02B | 0.27B | 0.38B | -0.41B | 0.00B |
|
EPS (Basic)
|
-0.59 | -0.10 | -0.65 | 0.02 | -0.36 | -0.53 | 0.05 | -0.08 | -0.19 | -0.28 | -0.22 | 6.31 | 0.02 | 0.25 | -0.08 | -0.02 | -0.05 | 11.34 | -0.08 | 0.06 | 0.33 | 0.08 | -0.08 | 0.07 | 0.15 | 0.51 | -0.04 | 0.40 | 0.38 | 1.45 | 0.27 | 0.30 | 1.31 | 2.13 | 1.79 | 2.89 | 2.07 | 1.27 | 0.47 | 1.73 | 1.11 | 1.13 | 1.69 | 1.36 | 0.84 | 1.91 | 1.87 | 2.68 | 1.78 | -22.21 |
|
EPS (Weighted Average and Diluted)
|
| | -0.65 | 0.02 | -0.36 | -0.53 | 0.05 | -0.08 | -0.19 | -0.28 | -0.22 | 6.28 | 0.02 | 0.25 | -0.08 | -0.02 | -0.05 | 11.25 | -0.08 | 0.06 | 0.33 | 0.08 | -0.08 | 0.07 | 0.15 | 0.50 | -0.04 | 0.39 | 0.38 | 1.44 | 0.27 | 0.30 | 1.29 | 2.11 | 1.77 | 2.87 | 2.05 | 1.26 | 0.47 | 1.71 | 1.10 | 1.12 | 1.69 | 1.36 | 0.84 | 1.91 | 1.87 | 2.68 | 1.77 | -22.21 |
|
EBITDA
|
-0.00B | 0.00B | -0.00B | -0.01B | 0.01B | -0.04B | 0.05B | -0.00B | 0.00B | 0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | 0.11B | -0.10B | -0.00B | 0.03B | 0.28B | 0.01B | -0.00B | -0.01B | 0.33B | 0.02B | 0.02B | 0.02B | 0.11B | 0.03B | 0.02B | -0.01B | -0.02B | 0.04B | 0.04B | -0.01B | -0.01B |
|
Interest Expenses
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B |
|
Tax Rate
|
36.65% | 40.47% | 36.82% | 68.22% | 36.56% | 29.63% | -7.80% | 36.26% | 33.19% | 16.12% | 39.10% | 37.97% | 30.40% | 36.33% | 36.69% | 46.06% | 42.64% | 17.43% | 24.73% | 28.39% | 22.95% | 24.94% | 24.23% | 24.56% | 24.92% | 24.35% | 26.13% | 25.70% | 26.59% | -46.64% | 18.75% | 44.55% | 20.47% | 23.61% | 13.08% | 20.10% | 16.22% | 23.28% | 25.00% | 22.70% | 22.12% | 16.24% | 22.01% | 22.92% | 21.05% | 13.61% | -1.52% | 7.49% | 163.92% | 53.67% |