|
Revenue
|
-0.00B | | 0.04B | 0.05B | 0.05B | -0.05B | 0.10B | 0.11B | 0.13B | 0.16B | 0.15B | 0.18B | 0.20B | 0.15B | 0.17B | 0.16B | 0.18B | 0.16B | 0.16B | 0.16B | 0.16B | 0.13B | 0.12B | 0.13B | 0.14B | 0.13B | 0.15B | 0.16B | 0.17B | 0.16B | 0.17B | 0.16B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B |
|
Cost of Revenue
|
| | 0.02B | 0.02B | 0.02B | -0.04B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.09B | 0.12B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Gross Profit
|
18.68B | -50.99B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.04B | 0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B |
|
Research & Development
|
0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B |
|
Selling, General & Administrative
|
0.00B | | 0.01B | 0.02B | 0.01B | 0.10B | 0.04B | 0.04B | 0.05B | | 0.07B | 0.08B | 0.11B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.06B | 0.08B | 0.08B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | -0.07B | | | 0.00B | 0.06B | -0.01B | 0.00B | 0.01B | | | | -0.00B | | | | | | | 0.39B | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.07B | 0.08B | 0.08B | 0.10B | 0.14B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.45B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.07B | 0.08B | 0.10B | 0.11B | 0.06B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B |
|
Operating Income
|
4.52B | -12.02B | 0.01B | 0.01B | 0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.05B | -0.01B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.01B | 0.01B | -0.02B | -0.03B | -0.40B | 0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.00B | -0.02B | -0.03B | -0.04B | 0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.02B | -0.02B |
|
EBIT
|
4.52B | -12.02B | 0.01B | 0.01B | 0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.05B | -0.01B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.01B | 0.01B | -0.02B | -0.03B | -0.40B | 0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.00B | -0.02B | -0.03B | -0.04B | 0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.02B | -0.02B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | |
|
Other Non Operating Income
|
0.00B | | | | 0.00B | 0.21B | 0.00B | 0.45B | -0.00B | -0.00B | -0.00B | 0.00B | | -0.00B | | 0.00B | 0.02B | -0.00B | -0.00B | 0.00B | 0.02B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.16B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B |
|
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 |
|
EBT
|
0.00B | 0.03B | 0.01B | 0.01B | 0.01B | -0.00B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.05B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.02B | -0.03B | -0.40B | -0.00B | -0.02B | -0.02B | -0.02B | -0.00B | -0.02B | -0.02B | 0.02B | 0.00B | -0.02B | -0.03B | -0.04B | 0.01B | -0.02B | -0.03B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B |
|
Tax Provisions
|
270.00 | 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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.02B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Profit After Tax
|
0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.05B | -0.02B | -0.00B | -0.01B | -0.05B | 0.00B | -0.00B | -0.03B | 0.01B | -0.00B | 0.00B | -0.03B | 0.00B | 0.00B | -0.01B | -0.02B | 0.02B | -0.03B | -0.41B | -0.90B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.04B | 0.05B | -0.01B | 0.03B | 0.03B | 0.03B | -0.04B | 0.01B | 0.02B | 0.06B |
|
Equity Income
|
| | | | | | | | | | | | | -0.01B | -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 | -0.01B | -0.00B | -0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | -0.00B | 0.04B |
|
Net Income - Minority
|
| | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | -98.00 | 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 | | | | | | | | | 0.02B | 0.04B | 0.05B | | 0.03B | 0.03B | 0.03B | | 0.01B | 0.02B | 0.06B |
|
Income from Continuing Operations
|
0.00B | 0.02B | 0.00B | 0.00B | 0.01B | -0.00B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.05B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | -0.02B | -0.03B | -0.40B | 0.02B | -0.02B | -0.03B | -0.02B | 0.01B | -0.02B | -0.03B | 0.03B | -0.00B | -0.02B | -0.03B | -0.04B | 0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B |
|
Consolidated Net Income
|
0.00B | 0.02B | 0.00B | 0.00B | 0.01B | -0.00B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.05B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | -0.02B | -0.03B | -0.40B | 0.02B | -0.02B | -0.03B | -0.02B | 0.01B | -0.02B | -0.03B | 0.03B | -0.00B | -0.02B | -0.03B | -0.04B | 0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B |
|
Income towards Parent Company
|
0.00B | 0.02B | 0.00B | 0.00B | 0.01B | -0.00B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.05B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | -0.02B | -0.03B | -0.40B | 0.02B | -0.02B | -0.03B | -0.02B | 0.01B | -0.02B | -0.03B | 0.03B | -0.00B | -0.02B | -0.03B | -0.04B | 0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B |
|
Net Income towards Common Stockholders
|
0.00B | 0.02B | 0.00B | 0.00B | 0.01B | -0.00B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.05B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | -0.02B | -0.03B | -0.40B | 0.02B | -0.02B | -0.03B | -0.02B | 0.01B | -0.02B | -0.03B | 0.03B | -0.00B | -0.02B | -0.03B | -0.04B | 0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B |
|
EPS (Basic)
|
| 975.55 | | 0.14 | | -192.71 | | -0.07 | -158.38 | -47.32 | | | -0.00B | | | 55.92 | -197.91 | -69.23 | 23.60 | -114.88 | -36.14 | -384.09 | -491.67 | | 298.41 | -0.00B | -0.00B | -0.00B | 117.57 | -0.00B | -0.00B | 0.00B | -0.07 | -0.00B | -0.00B | -0.00B | 0.09 | -0.00B | -0.00B | -0.00B | -0.14 | -0.00B | -0.00B | -0.00B |
|
EPS (Weighted Average and Diluted)
|
| 952.12 | | 0.14 | | -184.89 | -0.40 | | | -47.29 | -9.78 | | | | -41.27 | | -196.52 | | 23.41 | | -35.83 | | -491.67 | | 298.41 | -0.00B | -0.00B | | 117.57 | -0.00B | -0.00B | 406.64 | -108.63 | -292.96 | -490.87 | -618.82 | 84.28 | -342.21 | -389.15 | -354.96 | -141.86 | -158.21 | -172.19 | -241.59 |
|
Shares Outstanding (Weighted Average)
|
| 0.00B | | 0.02B | | 0.00B | | 0.04B | 0.00B | 0.00B | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 320.00 | 630.00 | 910.00 | 0.00B | 320.00 | 690.00 | 400.00 | 0.07B | 330.00 | 890.00 | 0.00B | 0.07B | 370.00 | 740.00 | 0.00B | 0.07B | 180.00 | 380.00 | 0.00B |
|
Shares Outstanding (Diluted Average)
|
| 0.00B | | 0.02B | | 0.00B | 0.04B | | | 0.00B | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | 320.00 | 630.00 | | 0.00B | 320.00 | 690.00 | 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 |
|
EBITDA
|
0.00B | 0.02B | 0.00B | 0.00B | 0.01B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.03B | -0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | -0.01B | -0.00B | -0.02B | -0.03B | -0.41B | 0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.03B | 0.02B | -0.00B | -0.00B | 0.00B | -0.00B | -0.12B | -0.00B | -0.00B | 0.00B | -0.12B | -0.00B | 0.00B | -0.00B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | | | | | | | | | | | | | |
|
Tax Rate
|
10.44% | 34.22% | 39.89% | 48.43% | 44.10% | 5.73% | 4.58% | -13.26% | -1.22% | 51.77% | | | | -9.31% | -10.19% | 9.18% | -248.10% | -48.37% | 50.00% | -10.35% | -28.84% | -1.07% | 7.31% | -0.08% | 826.42% | -5.03% | -18.91% | 3.10% | 404.20% | -0.35% | -1.74% | -13.76% | 211.27% | -23.56% | -2.20% | -1.53% | 9.77% | -3.08% | -2.85% | -3.44% | -6.86% | -4.16% | -7.81% | -2.61% |