|
Revenue
|
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 | 0.08B | 0.08B | 0.08B | 0.08B | 0.11B | 0.11B | 0.09B | 0.08B | 0.05B | 0.05B | 0.05B | 0.07B | 0.08B | | 0.07B | 0.08B | 0.06B | 0.07B | 0.07B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.06B | 0.08B | 0.12B | 0.09B | 0.11B | 0.12B | 0.16B | 125.31B | 0.15B | 0.16B | 0.21B | 0.15B | 0.18B | 0.19B | 0.23B | 0.16B | 0.11B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 6.61B | 0.01B | 0.01B | 0.01B | 7.56B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Gross Profit
|
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 | 0.02B | 0.01B | 0.11B | 0.10B | 0.08B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | | 0.07B | 0.08B | 0.06B | 0.07B | 0.06B | 0.07B | 0.05B | 0.06B | 0.05B | 0.07B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.08B | 0.11B | 0.08B | 0.10B | 0.11B | 0.15B | 118.70B | 0.14B | 0.15B | 0.20B | -7.41B | 0.17B | 0.18B | 0.22B | 0.15B | 0.10B |
|
Amortization - Intangibles
|
0.00B | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 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 | 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
|
0.00B | 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 | 0.01B | 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 | 0.00B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation (IS)
|
| | | | | | 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 | |
|
Selling, General & Administrative
|
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 | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Restructuring Costs
|
| | | | | | | | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B |
|
Other Operating Expenses
|
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 | 0.01B | 0.01B | 0.01B | 0.04B | 0.05B | 0.05B | | 0.07B | 0.07B | 0.05B | 0.04B | 0.03B | 0.03B | 0.11B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.05B | 0.10B | 0.05B | 0.10B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.07B | 0.10B | 0.07B | 0.09B | 0.09B | 0.12B | 0.00B | 0.11B | 0.11B | 0.15B | 0.00B | 0.14B | 0.14B | 0.18B | 0.13B | 0.09B |
|
Operating Expenses
|
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 | 0.02B | 0.05B | 0.05B | 0.06B | 0.01B | 0.10B | 0.09B | 0.06B | 0.09B | 0.04B | 0.04B | 0.12B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.06B | 0.11B | 0.06B | 0.11B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.08B | 0.11B | 0.09B | 0.10B | 0.11B | 0.14B | 0.00B | 0.12B | 0.13B | 0.17B | 0.00B | 0.16B | 0.15B | 0.19B | 0.15B | 0.12B |
|
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 | 1,438.00B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | -0.01B | 0.02B | 0.01B | -0.07B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.04B | 0.00B | -0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 16.51B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | -0.01B |
|
EBIT
|
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 | 1,438.00B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | -0.01B | 0.02B | 0.01B | -0.07B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.04B | 0.00B | -0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 16.51B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | -0.01B |
|
Non Operating Investment Income
|
| | | | | | | | 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 | 0.00B | 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 | 604.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
EBT
|
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 | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | -0.01B | 0.01B | 0.01B | -0.07B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.04B | 0.00B | -0.04B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.03B | 0.04B | 0.00B | 0.03B | 0.04B | 0.05B | 0.01B | -0.01B |
|
Tax Provisions
|
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 | 0.00B | 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 | -0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B |
|
Profit After Tax
|
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 | 0.02B | 0.01B | -0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.07B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
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 | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | -0.01B | 0.01B | 0.01B | -0.07B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.04B | 0.00B | -0.04B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.03B | 0.04B | 0.00B | 0.02B | 0.03B | 0.04B | 0.01B | -0.01B |
|
Consolidated Net 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 | -0.01B | -0.01B | -0.01B | -0.01B | 0.01B | 0.02B | 0.02B | -0.01B | 0.01B | 0.01B | -0.00B | -0.02B | -0.00B | -0.00B | 0.00B | | 0.01B | -0.04B | 0.00B | -0.04B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.03B | 0.04B | 0.00B | 0.02B | 0.03B | 0.04B | 0.01B | -0.01B |
|
Income towards Parent Company
|
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 | -0.01B | 0.01B | 0.02B | 0.02B | -0.01B | 0.01B | 0.01B | -0.00B | -0.02B | -0.00B | -0.00B | 0.00B | | 0.01B | -0.04B | 0.00B | -0.04B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.03B | 0.04B | 0.00B | 0.02B | 0.03B | 0.04B | 0.01B | -0.01B |
|
Net Income towards Common Stockholders
|
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 | -0.01B | 0.01B | 0.02B | 0.02B | -0.01B | 0.01B | 0.01B | -0.00B | -0.02B | -0.00B | -0.00B | 0.00B | | 0.01B | -0.04B | 0.00B | -0.04B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.03B | 0.04B | 0.00B | 0.02B | 0.03B | 0.04B | 0.01B | -0.01B |
|
EPS (Basic)
|
0.15 | 0.26 | 0.22 | 0.00B | 0.22 | 0.24 | 0.00B | 0.00B | 0.00B | 0.00B | 35.71 | 0.02 | 0.00B | 0.00B | 0.00B | 0.06 | 0.46 | 0.86 | 0.00B | -0.44 | 0.00B | 0.00B | 0.00B | 0.00B | 0.18 | 0.00B | 0.97 | 0.07 | -0.02 | 0.02 | 0.04 | | 0.00B | -1.39 | 0.00B | -0.00B | -0.03 | 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 | 44.19 | 0.00B | 0.00B | 0.00B | 46.64 | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B |
|
EPS (Weighted Average and Diluted)
|
0.15 | 0.26 | 0.21 | 0.21 | 0.22 | 0.23 | 0.00B | 0.18 | 0.00B | 0.00B | 36.36 | 0.02 | 0.00B | 0.00B | 0.00B | 0.06 | -0.00B | -0.00B | -0.00B | -0.42 | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | | -1.39 | | -0.00B | -0.03 | 0.09 | 0.00B | 0.00B | 0.00B | 0.15 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 46.87 | 0.00B | 0.00B | 0.00B | 49.55 | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B |
|
Shares Outstanding (Weighted Average)
|
| | | 860.00 | | | 680.00 | 870.00 | 330.00 | 560.00 | 560.00 | 0.01B | 40.00 | 130.00 | 300.00 | 0.01B | 240.00 | 310.00 | 170.00 | 0.01B | 210.00 | 470.00 | 750.00 | | 150.00 | 270.00 | 990.00 | 960.00 | | | | | 30.00 | 0.03B | 0.00B | 0.00B | 0.03B | 40.00 | 130.00 | 310.00 | 50.00 | 160.00 | 270.00 | 500.00 | 50.00 | 30.00 | 80.00 | 380.00 | 100.00 | 310.00 | 630.00 | 0.00B | 350.00 | 790.00 | 0.00B | 0.00B | 510.00 | 970.00 | 0.00B | 0.00B | 240.00 | 130.00 |
|
Shares Outstanding (Diluted Average)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 670.00 | 0.01B | 320.00 | 540.00 | 550.00 | 0.01B | 40.00 | 120.00 | 290.00 | 0.01B | 220.00 | 290.00 | 160.00 | 0.01B | 200.00 | 460.00 | | 580.00 | 140.00 | 270.00 | 990.00 | 960.00 | | | | | | 0.03B | | 0.00B | 0.03B | 0.03B | 130.00 | 310.00 | 50.00 | 0.03B | 270.00 | 490.00 | 50.00 | 30.00 | 80.00 | 360.00 | 90.00 | 290.00 | 570.00 | 0.00B | 330.00 | 740.00 | 0.00B | 0.00B | 480.00 | 910.00 | 0.00B | 0.00B | 240.00 | 130.00 |
|
EBITDA
|
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 | 1,438.00B | 0.03B | 0.03B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.04B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.05B | 0.00B | -0.01B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
31.09% | 29.33% | 30.76% | 31.80% | 26.96% | 26.99% | 30.51% | 26.48% | 3.37% | -29.85% | 94.20% | 55.86% | 48.61% | 27.74% | 33.71% | 60.94% | 13.18% | 18.42% | 79.47% | 0.47% | 25.07% | 20.06% | 19.01% | -13.75% | 26.23% | 24.76% | -1.56% | 340.27% | 54.55% | -1,519.42% | 24.09% | 91.16% | -50.07% | 17.63% | -37.31% | -4.70% | -114.88% | -38.91% | 3.69% | 33.88% | 78.55% | -13.51% | 25.30% | 18.51% | -23.41% | 27.29% | 39.93% | -3.67% | 18.49% | 17.24% | 14.14% | 12.96% | 9.61% | 14.38% | 16.44% | 10.40% | 14.85% | 14.53% | 14.90% | 14.62% | 15.89% | 13.84% |