|
Revenue
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 4.76B | 0.01B | 0.01B | 0.00B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 9.16B | 9.83B | 10.25B | | 9.76B | 10.23B | 11.16B | | 11.13B | 12.01B | 12.29B | 12.02B | 12.37B | 13.20B | 14.01B | 14.12B | 14.80B | 15.82B | 16.26B | -0.00B | -0.00B | -0.00B |
|
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 | 1.92B | 0.00B | 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 | 2.28B | 0.00B | 2.50B | | 2.57B | 2.48B | 2.73B | | 2.88B | 3.21B | 3.28B | 3.31B | 3.35B | 4.21B | 3.72B | 4.29B | 4.33B | 4.55B | 4.63B | | | |
|
Gross Profit
|
0.00B | 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 | 2.40B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 7.02B | 7.44B | 7.13B | | 7.29B | 7.07B | 7.72B | | 7.95B | 0.01B | 8.90B | 8.68B | 8.89B | 9.69B | 0.00B | 10,372.00B | 11.01B | 11.76B | 12.13B | 0.01B | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 993.00 | 0.00B | 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 | 4.23B | 4.79B | 4.14B | 4.41B | 4.51B | | 5.16B | 4.59B | 5.03B | | 5.15B | 5.10B | 5.13B | 4.51B | 4.77B | 5.42B | 4.14B | 4.38B | 4.44B | 4.51B | 4.64B | | | |
|
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 | 547.00 | 0.00B | 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 | 0.96B | 1.02B | 0.91B | 1.01B | 0.90B | | 1.01B | 0.95B | 1.24B | | 1.01B | 1.21B | 1.23B | 1.23B | 1.22B | 1.32B | 1.30B | 2.01B | 1.36B | 1.48B | 1.55B | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.00B | | 0.00B | | | | | |
|
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 | 0.00B | 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 | 2.69B | 2.45B | 2.28B | 2.47B | 2.50B | | 2.57B | 2.48B | 2.73B | | 2.88B | 3.21B | 3.28B | 3.31B | 3.35B | 4.21B | 3.72B | 4.29B | 4.32B | 4.55B | 4.63B | | | |
|
Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 7.89B | 8.27B | 7.33B | 7.89B | 7.91B | | 8.73B | 8.01B | 8.99B | | 9.04B | 9.51B | 9.64B | 9.05B | 9.34B | 10.95B | 9.15B | 10.68B | 10.13B | 10.55B | 10.82B | | | |
|
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 | -1.06B | 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 | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -3.05B | -0.31B | -0.45B | -0.78B | | -1.44B | -0.94B | -1.27B | | -1.09B | -0.81B | -0.74B | -0.37B | -0.45B | -1.26B | 1.42B | -0.31B | 0.88B | 1.21B | 1.31B | 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 | -0.00B | -0.00B | 0.00B | -1.06B | 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 | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -3.05B | -0.31B | -0.45B | -0.78B | | -1.44B | -0.94B | -1.27B | | -1.09B | -0.81B | -0.74B | -0.37B | -0.45B | -1.26B | 1.42B | -0.31B | 0.88B | 1.21B | 1.31B | 0.01B | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | | | | 1.26B | | | | | | | | | |
|
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 | -85.00 | -0.00B | 0.00B | 0.00B | -309.00 | -0.00B | -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 | 0.47B | 0.17B | 0.15B | 0.12B | 0.37B | | 0.38B | -0.11B | -0.04B | | | 0.45B | 0.75B | 1.03B | 1.26B | 1.02B | 1.25B | 1.10B | 0.85B | 1.08B | -0.00B | | | |
|
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 | -0.00B | 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 | -1.03B | -2.88B | -0.16B | -0.33B | -0.41B | | -1.06B | -1.04B | -1.31B | | -1.22B | -0.36B | 0.01B | 0.65B | 0.81B | -0.24B | 2.67B | 0.80B | 1.73B | 2.28B | 2.39B | 0.01B | | |
|
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 | -0.00B | 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 | -1.09B | 2.91B | -0.18B | 0.44B | 0.46B | 1.75B | -1.10B | 1.07B | -1.35B | 0.59B | -1.25B | 0.39B | 0.03B | 0.62B | 0.78B | -0.28B | 2.59B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Net Income - Minority
|
| | | -0.00B | | | | -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 | -0.00B | 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 | -1.03B | -2.88B | -0.16B | -0.33B | -0.41B | | -1.06B | -1.04B | -1.31B | | -1.22B | -0.36B | 0.01B | 0.65B | 0.81B | -0.24B | 2.67B | 0.80B | 1.73B | 2.28B | 2.39B | 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 | -0.00B | 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 | -1.03B | -2.88B | -0.16B | -0.33B | -0.41B | | -1.06B | -1.04B | -1.31B | | -1.22B | -0.36B | 0.01B | 0.65B | 0.81B | -0.24B | 2.67B | 0.80B | 1.73B | 2.28B | 2.39B | 0.01B | | |
|
Income towards Parent Company
|
-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 | 0.00B | 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 | -1.03B | -2.88B | -0.16B | -0.33B | -0.41B | | -1.06B | -1.04B | -1.31B | | -1.22B | -0.36B | 0.01B | 0.65B | 0.81B | -0.24B | 2.67B | 0.80B | 1.73B | 2.28B | 2.39B | 0.01B | | |
|
Net Income towards Common Stockholders
|
-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 | 0.00B | 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 | -1.03B | -2.88B | -0.16B | -0.33B | -0.41B | | -1.06B | -1.04B | -1.31B | | -1.22B | -0.36B | 0.01B | 0.65B | 0.81B | -0.24B | 2.67B | 0.80B | 1.73B | 2.28B | 2.39B | 0.01B | | |
|
EPS (Basic)
|
0.30 | -0.19 | -0.08 | -0.44 | 0.01 | 0.02 | 0.07 | -2.02 | 0.02 | 0.01 | -0.31 | 0.06 | -0.32 | -0.28 | -0.28 | -0.05 | 0.09 | 0.03 | 0.15 | 0.01 | 0.01 | 0.03 | 0.10 | -0.02 | 0.05 | 0.04 | 0.07 | -0.25 | 0.10 | 0.19 | 0.00 | -0.07 | 0.03 | -0.02 | 0.10 | 0.19 | 0.02 | 0.06 | 0.05 | -0.30 | -0.23 | 0.07 | 0.12 | -74.44 | -0.21 | -0.01 | 0.03 | -29.16 | 0.12 | 0.08 | 0.08 | -92.89 | 0.04 | -0.09 | -0.03 | 0.89 | 43.78 | 54.04 | 0.02 | 176.77 | 51.53 | 0.11 | 0.14 | 150.52 | 0.78 | 0.15 | 0.21 |
|
EPS (Weighted Average and Diluted)
|
| -0.19 | | -0.44 | 0.01 | 0.01 | 0.06 | -1.83 | 0.02 | 0.01 | -0.31 | 0.05 | -0.30 | -0.28 | | -0.05 | -0.09 | 0.03 | 0.15 | 0.01 | 0.01 | 0.02 | 0.09 | -0.02 | 0.05 | 0.03 | 0.06 | -0.25 | 0.10 | 0.18 | 0.00 | -0.07 | 0.03 | -0.02 | 0.10 | 0.19 | 0.02 | 0.05 | 0.05 | -0.30 | -0.23 | -0.07 | -0.12 | -74.60 | | | | -29.22 | | | | -92.89 | | -84.29 | -24.65 | 0.89 | 0.04 | 0.05 | -0.02 | 174.47 | 0.05 | 0.11 | 0.14 | 0.14 | 0.15 | 0.15 | 0.21 |
|
Shares Outstanding (Weighted Average)
|
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 | 0.01B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Shares Outstanding (Diluted Average)
|
| 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 | 0.01B | 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 |
|
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 | -0.00B | -0.00B | 0.00B | -1.06B | 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 | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -3.05B | -0.31B | -0.45B | -0.78B | | -1.44B | -0.94B | -1.27B | | -1.09B | -0.81B | -0.74B | -0.37B | -0.45B | -1.26B | 1.42B | -0.31B | 0.88B | 1.21B | 1.31B | 0.01B | | |
|
Interest Expenses
|
-0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |