|
Revenue
|
0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.16B | 0.16B | 0.21B | 0.23B | 0.24B | 0.41B | 0.54B | 0.53B | 0.56B | 0.55B | 0.55B | 0.51B | 0.49B | 0.51B | 0.46B | 0.40B | 0.36B | 0.33B | 0.37B | 0.36B | 0.32B | 0.32B | 0.31B | 0.28B | 0.28B | 0.26B | 0.25B | 0.24B | 0.31B | 0.30B | 0.27B | 0.28B | 0.26B | 0.25B | 0.23B | 0.25B | 0.23B | 0.21B | 0.27B | 0.28B | 0.29B | 0.23B | 0.22B | 0.25B | 0.25B | 0.26B | 0.27B | 0.26B | 0.28B | 0.24B | 0.25B | 0.27B | 0.22B | 0.25B | 0.25B | 0.28B | 0.29B |
|
Cost of Revenue
|
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 | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.01B | 0.04B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
0.07B | 0.07B | 0.09B | 0.11B | 0.11B | 0.10B | 0.12B | 0.15B | 0.16B | 0.21B | 0.23B | 0.23B | 0.39B | 0.52B | 0.51B | 0.53B | 0.50B | 0.51B | 0.50B | 0.45B | 0.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.05B | 0.07B | 0.08B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Other Operating Expenses
|
0.03B | 0.03B | 0.08B | -0.03B | 0.03B | 0.03B | 0.05B | -0.02B | -0.05B | 0.05B | 0.01B | 0.25B | -0.11B | 0.22B | 0.28B | 0.27B | 0.28B | 0.28B | 0.39B | 0.81B | 0.31B | 0.28B | 0.32B | 0.30B | 0.28B | 0.33B | 0.23B | 0.20B | 0.23B | 0.24B | 0.23B | 0.13B | 0.15B | 0.14B | 0.14B | 0.19B | 0.13B | 0.15B | 0.00B | 0.11B | -0.00B | -0.01B | -0.00B | 0.12B | -0.00B | -0.00B | -0.01B | 0.15B | -0.01B | -0.01B | -0.01B | 0.10B | -0.00B | -0.01B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.11B |
|
Operating Expenses
|
0.04B | 0.04B | 0.09B | 0.06B | 0.04B | 0.04B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.24B | 0.37B | 0.35B | 0.34B | 0.35B | 0.35B | 0.46B | 0.89B | 0.38B | 0.35B | 0.39B | 0.36B | 0.33B | 0.39B | 0.27B | 0.24B | 0.28B | 0.28B | 0.27B | 0.17B | 0.19B | 0.17B | 0.18B | 0.24B | 0.17B | 0.18B | 0.18B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.15B | 0.15B | 0.17B | 0.13B | 0.14B | 0.14B | 0.12B | 0.11B | 0.08B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.11B | 0.13B | 0.14B |
|
Operating Income
|
0.04B | 0.03B | 0.00B | 0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.13B | 0.14B | 0.14B | 0.16B | 0.17B | 0.18B | 0.22B | 0.20B | 0.21B | 0.06B | -0.39B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
0.04B | 0.03B | 0.00B | 0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.13B | 0.14B | 0.14B | 0.16B | 0.17B | 0.18B | 0.22B | 0.20B | 0.21B | 0.06B | -0.39B | 0.12B | 0.14B | 0.06B | -0.01B | 0.00B | -0.01B | 0.11B | 0.09B | 0.05B | 0.04B | 0.02B | -0.02B | 0.06B | 0.05B | 0.02B | -0.03B | 0.00B | -0.06B | 0.22B | 0.11B | -0.06B | 0.04B | 0.05B | 0.16B | 0.05B | 0.02B | 0.10B | 0.05B | 0.12B | 0.07B | 0.10B | -0.01B | 0.03B | 0.09B | 0.09B | 0.03B | 0.10B | 0.09B | 0.10B | 0.04B | 0.08B | 0.10B | 0.11B | 0.09B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Other Non Operating Income
|
-0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.02B | 0.01B | 0.00B | 0.06B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.07B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.02B | -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 |
|
Non Operating Income
|
-0.01B | -0.02B | -0.02B | -0.03B | -0.04B | -0.02B | -0.03B | -0.05B | 0.05B | 0.06B | 0.06B | -0.06B | -0.11B | -0.10B | -0.12B | -0.06B | -0.13B | -0.13B | -0.13B | -0.13B | -0.09B | -0.10B | -0.07B | -0.13B | -0.10B | -0.08B | -0.09B | -0.10B | -0.08B | -0.07B | -0.04B | -0.15B | -0.05B | -0.08B | -0.06B | -0.02B | -0.06B | -0.03B | -0.28B | -0.09B | -0.03B | -0.06B | -0.08B | -0.07B | -0.08B | -0.07B | -0.12B | -0.08B | -0.08B | -0.09B | -0.10B | -0.11B | -0.12B | -0.12B | -0.12B | -0.12B | -0.09B | -0.10B | -0.09B | -0.12B | -0.08B | -0.09B | -0.09B | -0.09B |
|
EBT
|
0.03B | 0.01B | -0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.07B | 0.08B | 0.08B | 0.06B | 0.07B | 0.07B | 0.15B | 0.07B | 0.08B | -0.07B | -0.52B | 0.04B | 0.01B | -0.06B | -0.13B | -0.10B | -0.10B | 0.00B | -0.01B | -0.03B | -0.04B | -0.03B | -0.05B | 0.00B | -0.03B | -0.04B | -0.01B | -0.04B | -0.08B | -0.04B | 0.04B | -0.09B | -0.01B | -0.01B | -0.00B | 0.01B | -0.02B | 0.01B | -0.00B | 0.06B | 0.01B | 0.03B | -0.08B | -0.04B | 0.02B | 0.01B | -0.05B | 0.03B | 0.01B | 0.03B | -0.03B | 0.01B | 0.02B | 0.02B | 0.01B |
|
Tax Provisions
|
0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.09B | 0.01B | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.02B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.06B | -0.01B | -0.00B | 0.01B | 0.00B | -0.01B | -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 | -0.01B | -0.01B | 0.00B | 0.00B | -0.12B |
|
Profit After Tax
|
0.02B | 0.02B | -0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.14B | 0.06B | 0.07B | -0.08B | -0.52B | 0.03B | 0.01B | -0.07B | -0.22B | -0.11B | -0.09B | 0.01B | -0.01B | -0.03B | -0.04B | -0.01B | -0.05B | 0.00B | -0.03B | -0.04B | -0.00B | -0.04B | -0.09B | -0.04B | 0.03B | -0.03B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | 0.02B | -0.00B | 0.06B | 0.01B | 0.04B | -0.08B | -0.04B | 0.02B | 0.01B | -0.05B | 0.03B | 0.01B | 0.02B | -0.03B | 0.02B | 0.02B | 0.02B | 0.13B |
|
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 | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | | | | |
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.02B | 0.02B | -0.01B | 0.00B | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.14B | 0.06B | 0.07B | -0.08B | -0.52B | 0.03B | 0.01B | -0.07B | -0.22B | -0.11B | -0.09B | 0.01B | -0.01B | -0.03B | -0.04B | -0.01B | -0.05B | 0.00B | -0.03B | -0.04B | -0.00B | -0.04B | -0.09B | -0.04B | 0.03B | -0.03B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | 0.02B | -0.00B | 0.06B | 0.01B | 0.04B | -0.08B | -0.04B | 0.02B | 0.01B | -0.05B | 0.03B | 0.01B | 0.02B | -0.03B | 0.02B | 0.02B | 0.02B | 0.13B |
|
Consolidated Net Income
|
0.02B | 0.02B | 0.00B | | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.14B | 0.06B | 0.07B | -0.08B | -0.52B | 0.03B | 0.01B | -0.07B | -0.22B | -0.11B | -0.09B | 0.01B | -0.01B | -0.03B | -0.04B | -0.01B | -0.05B | | | | 0.00B | -0.04B | -0.09B | -0.04B | 0.03B | -0.03B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | 0.02B | -0.00B | 0.06B | 0.01B | 0.04B | -0.08B | -0.04B | 0.02B | 0.01B | -0.05B | 0.03B | 0.01B | 0.02B | -0.03B | 0.02B | 0.02B | 0.02B | 0.13B |
|
Income towards Parent Company
|
0.02B | 0.02B | 0.00B | | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.14B | 0.06B | 0.07B | -0.08B | -0.52B | 0.03B | 0.01B | -0.07B | -0.22B | -0.11B | -0.09B | 0.01B | -0.01B | -0.03B | -0.04B | -0.01B | -0.05B | | | | 0.00B | -0.04B | -0.09B | -0.04B | 0.03B | -0.03B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | 0.02B | -0.00B | 0.06B | 0.01B | 0.04B | -0.08B | -0.04B | 0.02B | 0.01B | -0.05B | 0.03B | 0.01B | 0.02B | -0.03B | 0.02B | 0.02B | 0.02B | 0.13B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Net Income towards Common Stockholders
|
0.02B | 0.02B | 0.00B | | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.05B | 0.06B | 0.05B | 0.13B | 0.06B | 0.07B | -0.08B | -0.52B | 0.03B | 0.01B | -0.07B | -0.22B | -0.11B | -0.09B | 0.01B | -0.01B | -0.03B | -0.04B | -0.01B | -0.05B | | | | 0.00B | -0.04B | -0.09B | -0.04B | 0.03B | -0.03B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | 0.02B | -0.00B | 0.06B | 0.01B | 0.04B | -0.08B | -0.04B | 0.02B | 0.01B | -0.05B | 0.03B | 0.01B | 0.02B | -0.03B | 0.02B | 0.02B | 0.02B | 0.13B |
|
EPS (Basic)
|
0.21 | 0.16 | -0.13 | 0.10 | 0.22 | 0.26 | 0.20 | 0.07 | 0.15 | 0.33 | 0.38 | 0.49 | 0.34 | 0.46 | 0.40 | 0.99 | 0.44 | 0.49 | -0.58 | -3.97 | 0.27 | 0.08 | -0.53 | -1.79 | -0.90 | -0.71 | 0.08 | -0.08 | -0.26 | -0.36 | -0.05 | -0.36 | 0.02 | -0.22 | -0.31 | 0.16 | -4.98 | -10.01 | -4.77 | 3.89 | -2.84 | 0.23 | -1.09 | -0.83 | 0.98 | -1.15 | 2.35 | -0.21 | 6.30 | 1.12 | 4.33 | -8.74 | -5.34 | 2.02 | 1.10 | -6.21 | 3.91 | 1.34 | 2.72 | -3.67 | 2.68 | 2.55 | 2.19 | 15.65 |
|
EPS (Weighted Average and Diluted)
|
0.20 | 0.15 | -0.13 | 0.09 | 0.21 | 0.25 | 0.19 | 0.07 | 0.14 | 0.32 | 0.37 | 0.47 | 0.33 | 0.45 | 0.39 | 0.96 | 0.43 | 0.48 | -0.58 | -3.97 | 0.27 | 0.08 | -0.53 | -1.79 | -0.90 | -0.71 | 0.08 | -0.08 | -0.26 | -0.36 | -0.05 | -0.36 | 0.02 | -0.22 | -0.31 | 0.16 | -0.33 | -0.67 | -4.77 | 3.90 | -2.84 | 0.23 | -1.09 | -0.83 | 0.96 | -1.15 | 2.29 | -0.20 | 6.01 | 1.11 | 4.17 | -8.49 | -5.34 | 1.95 | 1.05 | -6.21 | 3.74 | 1.33 | 2.65 | -3.61 | 2.50 | 2.40 | 2.03 | 14.54 |
|
Shares Outstanding (Weighted Average)
|
0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.01B | 0.13B | 0.13B | 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 |
|
Shares Outstanding (Diluted Average)
|
0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 138.05B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.01B | 0.13B | 0.13B | 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 |
|
EBITDA
|
0.04B | 0.03B | 0.00B | 0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.13B | 0.14B | 0.14B | 0.16B | 0.17B | 0.18B | 0.22B | 0.20B | 0.21B | 0.06B | -0.39B | 0.12B | 0.14B | 0.06B | -0.01B | 0.00B | -0.01B | 0.11B | 0.09B | 0.05B | 0.04B | 0.02B | -0.02B | 0.06B | 0.05B | 0.02B | -0.03B | 0.00B | -0.06B | 0.22B | 0.11B | -0.06B | 0.04B | 0.05B | 0.16B | 0.05B | 0.02B | 0.10B | 0.05B | 0.12B | 0.07B | 0.10B | -0.01B | 0.03B | 0.09B | 0.09B | 0.03B | 0.10B | 0.09B | 0.10B | 0.04B | 0.08B | 0.10B | 0.11B | 0.09B |
|
Interest Expenses
|
0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.02B | 0.03B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.09B | 0.11B | 0.12B | 0.08B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.09B | 0.11B | 0.10B | 0.08B | 0.08B | 0.05B | 0.02B | 0.05B | 0.08B | 0.06B | -0.02B | 0.04B | 0.03B | 0.26B | 0.07B | 0.03B | 0.04B | 0.06B | 0.16B | 0.04B | 0.04B | 0.09B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B |
|
Tax Rate
|
33.63% | -20.94% | 36.15% | 76.57% | 36.03% | 35.71% | 30.15% | 47.86% | 35.76% | 36.10% | 36.34% | 14.56% | 11.54% | 11.46% | 12.78% | 11.92% | 15.64% | 13.17% | -4.14% | -0.39% | 19.71% | 20.75% | -19.37% | -73.48% | -8.89% | 9.52% | -300.76% | -2.23% | -6.97% | -6.80% | 76.90% | 0.11% | 47.29% | -4.75% | -2.10% | 51.68% | -8.30% | -6.41% | -11.61% | 6.36% | 70.82% | 131.74% | 17.18% | -792.83% | 26.60% | 53.58% | -110.00% | 56.38% | 5.22% | -9.47% | -12.12% | -1.02% | -4.96% | 5.52% | 10.53% | -3.95% | 5.35% | 22.22% | 22.83% | 16.67% | -142.86% | 5.70% | 19.05% | -1,551.95% |