|
Revenue
|
0.45B | 0.50B | 0.50B | 0.51B | 0.54B | 0.57B | 0.55B | 0.57B | 0.58B | 0.62B | 0.60B | 0.62B | 0.61B | 0.63B | 0.62B | 0.64B | 0.67B | 0.68B | 0.64B | 0.65B | 0.68B | 0.67B | 0.63B | 0.64B | 0.63B | 0.62B | 0.57B | 0.61B | 0.61B | 0.62B | 0.59B | 0.63B | 0.63B | 0.65B | 0.63B | 0.69B | 0.69B | 0.70B | 0.68B | 0.72B | 0.74B | 0.77B | 0.75B | 0.77B | 0.66B | 0.71B | 0.68B | 0.74B | 0.71B | 0.72B | 0.72B | 0.77B | 0.77B | 0.77B | 0.76B | 0.84B | 0.85B | 0.87B | 0.86B | 0.92B | 0.91B | 0.92B | 0.91B | 0.93B | 0.97B | 1.05B |
|
Cost of Revenue
|
0.32B | 0.37B | 0.35B | 0.36B | 0.38B | 0.41B | 0.39B | 0.41B | 0.41B | 0.44B | 0.42B | 0.44B | 0.43B | 0.44B | 0.43B | 0.45B | 0.47B | 0.48B | 0.44B | 0.45B | 0.48B | 0.47B | 0.45B | 0.46B | 0.44B | 0.43B | 0.41B | 0.43B | 0.43B | 0.43B | 0.42B | 0.45B | 0.44B | 0.46B | 0.44B | 0.49B | 0.49B | 0.50B | 0.48B | 0.52B | 0.53B | 0.56B | 0.54B | 0.56B | 0.49B | 0.53B | 0.49B | 0.54B | 0.52B | 0.53B | 0.53B | 0.56B | 0.56B | 0.56B | 0.56B | 0.62B | 0.63B | 0.61B | 0.61B | 0.66B | 0.66B | 0.66B | 0.66B | 0.68B | 0.70B | 0.76B |
|
Gross Profit
|
0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.18B | 0.19B | 0.18B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.18B | 0.17B | 0.19B | 0.19B | 0.16B | 0.18B | 0.18B | 0.19B | 0.17B | 0.19B | 0.18B | 0.19B | 0.18B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.15B | 0.17B | 0.19B | 0.20B | 0.19B | 0.20B | 0.19B | 0.21B | 0.21B | 0.20B | 0.20B | 0.22B | 0.22B | 0.25B | 0.24B | 0.26B | 0.26B | 0.26B | 0.25B | 0.26B | 0.27B | 0.29B |
|
Research & Development
|
0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Selling, General & Administrative
|
0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B |
|
Restructuring Costs
|
0.01B | 0.01B | 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 | 0.00B | 0.01B | -0.00B | 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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | 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 | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | -0.00B | 0.02B | | | -0.02B | | | | -0.00B | | | | | | | | |
|
Operating Expenses
|
0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.12B | 0.13B | 0.14B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.18B |
|
Operating Income
|
0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.02B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B |
|
EBIT
|
0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.02B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -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 | -0.01B | 0.00B | -0.00B | -0.01B | -0.00B |
|
EBT
|
0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | -0.02B | -0.10B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.04B | 0.06B | 0.04B | 0.06B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.05B | 0.07B | 0.07B | 0.08B | 0.09B |
|
Tax Provisions
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.01B | -0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Profit After Tax
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.00B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | -0.01B | -0.08B | 0.04B | 0.05B | 0.04B | 0.03B | 0.05B | 0.03B | 0.05B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.00B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | -0.01B | -0.08B | 0.04B | 0.05B | 0.04B | 0.03B | 0.05B | 0.03B | 0.05B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B |
|
Consolidated Net Income
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.00B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | -0.01B | -0.08B | 0.04B | 0.05B | 0.04B | 0.03B | 0.05B | 0.03B | 0.05B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B |
|
Income towards Parent Company
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.00B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | -0.01B | -0.08B | 0.04B | 0.05B | 0.04B | 0.03B | 0.05B | 0.03B | 0.05B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B |
|
Net Income towards Common Stockholders
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.00B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | -0.01B | -0.08B | 0.04B | 0.05B | 0.04B | 0.03B | 0.05B | 0.03B | 0.05B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B |
|
EPS (Basic)
|
0.37 | 0.36 | 0.48 | 0.55 | 0.64 | 0.71 | 0.74 | 0.67 | 0.74 | 0.84 | 0.80 | 0.78 | 0.86 | 0.92 | 0.75 | 0.81 | 0.76 | 0.34 | 0.71 | 0.83 | 1.09 | 0.94 | 0.87 | 0.81 | 0.95 | 0.76 | 0.71 | 0.85 | 1.01 | 0.92 | 0.85 | 0.89 | 1.12 | 1.08 | 0.04 | 0.39 | 1.14 | 1.15 | 1.23 | 1.18 | 1.32 | 1.28 | 1.45 | 1.49 | -0.39 | -2.40 | 1.18 | 1.51 | 1.12 | 1.08 | 1.44 | 0.91 | 1.58 | 0.92 | 1.45 | 1.35 | 1.33 | 1.37 | 1.65 | 1.71 | 1.85 | 1.33 | 1.80 | 1.73 | 1.86 | 2.04 |
|
EPS (Weighted Average and Diluted)
|
0.37 | 0.35 | 0.47 | 0.55 | 0.64 | 0.71 | 0.73 | 0.66 | 0.73 | 0.83 | 0.80 | 0.77 | 0.85 | 0.91 | 0.75 | 0.80 | 0.75 | 0.34 | 0.70 | 0.82 | 1.08 | 0.93 | 0.86 | 0.80 | 0.94 | 0.75 | 0.71 | 0.85 | 1.00 | 0.92 | 0.84 | 0.88 | 1.11 | 1.07 | 0.04 | 0.39 | 1.13 | 1.14 | 1.22 | 1.17 | 1.31 | 1.27 | 1.44 | 1.48 | -0.39 | -2.40 | 1.17 | 1.51 | 1.12 | 1.07 | 1.44 | 0.91 | 1.57 | 0.92 | 1.44 | 1.34 | 1.32 | 1.36 | 1.63 | 1.69 | 1.82 | 1.31 | 1.78 | 1.71 | 1.83 | 2.01 |
|
Shares Outstanding (Weighted Average)
|
0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Shares Outstanding (Diluted Average)
|
0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 46.06B | 46.19B | 0.05B | 45.68B | 45.78B | 45.72B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
EBITDA
|
0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.02B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B |
|
Interest Expenses
|
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 | 0.01B | 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 | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Tax Rate
|
3.03% | 28.68% | 26.79% | 29.56% | 26.91% | 27.41% | 27.03% | 29.30% | 25.87% | 22.20% | 31.31% | 28.86% | 27.15% | 20.75% | 30.47% | 26.89% | 28.13% | 14.85% | 31.50% | 29.63% | 25.57% | 25.18% | 28.67% | 22.48% | 28.38% | 33.31% | 26.63% | 23.91% | 30.87% | 31.33% | 17.62% | 34.32% | 16.96% | 20.81% | 97.28% | 45.60% | 25.85% | 26.76% | 24.28% | 23.85% | 23.08% | 21.19% | 25.23% | 19.15% | 46.09% | 21.76% | 24.87% | 21.63% | 25.67% | 19.01% | 24.68% | 24.87% | 15.72% | 31.64% | 23.69% | 23.61% | 15.80% | 19.86% | 23.61% | 23.84% | 20.67% | 22.34% | 22.72% | 24.21% | 23.40% | 28.28% |