|
Revenue
|
0.06B | 0.06B | 0.10B | 0.11B | 0.13B | 0.14B | 0.12B | 0.14B | 0.18B | 0.17B | 0.17B | 0.17B | 0.15B | 0.15B | 0.11B | 0.13B | 0.13B | 0.13B | 0.13B | 0.23B | 0.23B | 0.24B | 0.23B | 0.24B | 0.24B | 0.25B | 0.28B | 0.31B | 0.33B | 0.34B | 0.33B | 0.35B | 0.35B | 0.36B | 0.31B | 0.34B | 0.97B | 0.33B | 0.31B | 0.31B | 0.93B | -0.31B | 0.30B | 0.31B | 0.92B | -0.27B | 0.35B | 0.36B | 0.39B | 0.41B | 0.42B | 0.43B | 0.43B | 0.40B | 0.36B | 0.36B | 0.36B | 0.35B | 0.33B | 0.35B | 0.37B | 0.39B | 0.36B | 0.37B | 0.40B |
|
Cost of Revenue
|
0.08B | 0.07B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.12B | 0.16B | 0.16B | 0.15B | 0.14B | 0.14B | 0.14B | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.23B | 0.21B | 0.20B | 0.19B | 0.18B | 0.19B | 0.19B | 0.22B | 0.23B | 0.24B | 0.25B | 0.25B | 0.25B | 0.27B | 0.27B | 0.25B | 0.26B | 0.75B | 0.26B | 0.25B | 0.25B | 0.75B | -0.25B | 0.25B | 0.25B | 0.76B | -0.22B | 0.28B | 0.29B | 0.30B | 0.31B | 0.32B | 0.31B | 0.30B | 0.28B | 0.26B | 0.27B | 0.27B | 0.27B | 0.25B | 0.26B | 0.28B | 0.30B | 0.28B | 0.29B | 0.30B |
|
Gross Profit
|
-0.02B | -0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.05B | 0.00B | 0.01B | 0.00B | 0.05B | 0.00B | 0.01B | 0.01B | 0.04B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.07B | 0.08B | 0.22B | 0.08B | 0.06B | 0.05B | 0.17B | -0.06B | 0.05B | 0.06B | 0.16B | -0.04B | 0.07B | 0.07B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.10B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.09B | 0.09B | 0.07B | 0.08B | 0.09B |
|
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 | | | | | | | 0.01B | | | 0.01B | 0.01B | | |
|
Research & Development
|
0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.06B | -0.02B | 0.02B | 0.02B | 0.06B | -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 |
|
Selling, General & Administrative
|
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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.05B | -0.02B | 0.02B | 0.02B | 0.05B | -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 |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.01B | -0.03B | 0.00B | -0.05B | 0.05B | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | -0.00B | -0.00B | 0.00B | | 0.00B | | | | 0.00B | | | | 0.06B | | | | 0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | -0.00B | | | | -0.03B | | | | 0.00B | | | | | |
|
Operating Expenses
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.09B | 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 | 0.03B | 0.03B | 0.10B | 0.04B | 0.04B | 0.04B | 0.11B | -0.04B | 0.04B | 0.04B | 0.11B | -0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.01B | 0.01B | -0.01B | 0.10B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Operating Income
|
-0.03B | -0.02B | -0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.04B | -0.04B | -0.02B | -0.01B | -0.02B | -0.04B | -0.09B | -0.03B | -0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.11B | 0.04B | 0.03B | 0.02B | 0.07B | -0.03B | 0.02B | 0.02B | 0.06B | -0.01B | 0.03B | 0.03B | 0.04B | 0.06B | 0.06B | 0.07B | 0.08B | 0.10B | 0.09B | 0.05B | 0.36B | 0.05B | 0.03B | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.05B |
|
EBIT
|
-0.03B | -0.02B | -0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.04B | -0.04B | -0.02B | -0.01B | -0.02B | -0.04B | -0.09B | -0.03B | -0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.11B | 0.04B | 0.03B | 0.02B | 0.07B | -0.03B | 0.02B | 0.02B | 0.06B | -0.01B | 0.03B | 0.03B | 0.04B | 0.06B | 0.06B | 0.07B | 0.08B | 0.10B | 0.09B | 0.05B | 0.36B | 0.05B | 0.03B | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.05B |
|
Other Non Operating Income
|
-0.01B | 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 | 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 | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B |
|
Non Operating Income
|
-0.00B | -0.01B | -0.02B | -0.03B | -0.01B | -0.02B | -0.02B | -0.01B | 0.02B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | | 0.00B | -0.01B | -0.01B | | -0.02B | -0.01B | -0.02B | -0.08B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -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 | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
EBT
|
-0.03B | -0.03B | -0.03B | -0.03B | -0.01B | 0.00B | -0.00B | 0.01B | 0.01B | -0.02B | -0.02B | -0.00B | -0.05B | -0.05B | -0.03B | -0.02B | -0.04B | -0.05B | 0.04B | -0.03B | -0.03B | 0.00B | -0.09B | 0.01B | 0.01B | 0.02B | 0.06B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.04B | 0.10B | 0.04B | 0.03B | 0.02B | 0.07B | -0.02B | 0.01B | 0.02B | 0.06B | -0.01B | 0.02B | 0.03B | 0.04B | 0.06B | 0.06B | 0.06B | 0.07B | 0.10B | 0.10B | 0.05B | 0.37B | 0.06B | 0.04B | 0.06B | 0.06B | 0.05B | 0.04B | 0.05B | 0.06B |
|
Tax Provisions
|
0.00B | 0.00B | -4.30 | -0.00B | -0.00B | -10.40 | -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 | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.10B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.02B | -0.01B | -0.03B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B |
|
Profit After Tax
|
-0.03B | -0.03B | 0.03B | 0.04B | -0.01B | 0.00B | -0.01B | 0.00B | 0.00B | -0.02B | -0.02B | 0.01B | 0.05B | -0.05B | 0.02B | 0.02B | -0.04B | -0.05B | 0.04B | -0.02B | -0.04B | 0.00B | 0.08B | 0.01B | 0.01B | 0.02B | 0.06B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.15B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.07B | -0.02B | 0.02B | 0.02B | 0.05B | -0.01B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | -0.00B | 0.08B | 0.05B | 0.34B | -0.00B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B |
|
Equity Income
|
-0.17 | 0.19 | -0.16 | 0.18 | 0.04 | -2.89 | 0.02 | 0.09 | -0.18 | 0.05 | 0.91 | 0.43 | 0.88 | 1.03 | 0.94 | 0.59 | | 0.62 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | -0.02B | | | | 0.01B | | | | 0.06B | | | | 0.07B | | | | -0.00B | | | | -0.00B | | | | -0.00B | 0.00B | 0.00B | 0.00B | -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 |
|
Income from Continuing Operations
|
-0.03B | -0.03B | -0.03B | -0.03B | -0.00B | 0.00B | -0.00B | 0.02B | 0.02B | -0.01B | -0.01B | 0.00B | -0.05B | -0.05B | -0.03B | -0.03B | -0.04B | -0.05B | 0.03B | -0.05B | -0.04B | 0.00B | -0.10B | 0.01B | 0.02B | 0.01B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | -0.05B | 0.03B | 0.04B | 0.11B | 0.04B | 0.03B | 0.02B | 0.07B | -0.02B | 0.01B | 0.03B | 0.06B | -0.00B | 0.02B | 0.04B | 0.04B | 0.06B | 0.07B | 0.07B | 0.07B | 0.10B | 0.11B | 0.06B | 0.41B | 0.06B | 0.03B | 0.07B | 0.07B | 0.06B | 0.05B | 0.06B | 0.07B |
|
Consolidated Net Income
|
-0.03B | -0.03B | -0.03B | -0.03B | -0.00B | 0.00B | -0.00B | 0.02B | 0.02B | -0.01B | -0.01B | 0.00B | -0.05B | -0.05B | -0.03B | -0.03B | -0.04B | -0.05B | 0.03B | -0.05B | -0.04B | 0.00B | -0.10B | 0.01B | 0.02B | 0.01B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | -0.05B | 0.03B | 0.04B | 0.11B | 0.04B | 0.03B | 0.02B | 0.07B | -0.02B | 0.01B | 0.03B | 0.06B | -0.00B | 0.02B | 0.04B | 0.04B | 0.06B | 0.07B | 0.07B | 0.07B | 0.10B | 0.11B | 0.06B | 0.41B | 0.06B | 0.03B | 0.07B | 0.07B | 0.06B | 0.05B | 0.06B | 0.07B |
|
Income towards Parent Company
|
-0.03B | -0.03B | -0.03B | -0.03B | -0.00B | 0.00B | -0.00B | 0.02B | 0.02B | -0.01B | -0.01B | 0.00B | -0.05B | -0.05B | -0.03B | -0.03B | -0.04B | -0.05B | 0.03B | -0.05B | -0.04B | 0.00B | -0.10B | 0.01B | 0.02B | 0.01B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | -0.05B | 0.03B | 0.04B | 0.11B | 0.04B | 0.03B | 0.02B | 0.07B | -0.02B | 0.01B | 0.03B | 0.06B | -0.00B | 0.02B | 0.04B | 0.04B | 0.06B | 0.07B | 0.07B | 0.07B | 0.10B | 0.11B | 0.06B | 0.41B | 0.06B | 0.03B | 0.07B | 0.07B | 0.06B | 0.05B | 0.06B | 0.07B |
|
Net Income towards Common Stockholders
|
-0.03B | -0.03B | -0.16 | -0.03B | -0.25 | 0.01 | -0.00B | 0.16 | 0.01 | -0.05 | 0.91 | 0.44 | 4.08 | -2.25 | -0.94 | 0.59 | -0.68 | 0.61 | 0.81 | 0.31 | -0.37 | 624.00 | -1.15 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.30 | 0.00B | 0.78 | 1.00 | 0.20 | 0.00B | 0.59 | 0.93 | 0.26 | 0.00B | 1.06 | 0.47 | 0.49 | 0.00B | -0.00B | 0.75 | 0.64 | 0.00B | -0.00B | 0.48 | 0.46 | 0.00B | 0.48 | 0.59 | 0.45 | 0.32 | 0.47 |
|
EPS (Basic)
|
| | 0.00 | | | 0.00 | | | | 0.00 | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | | 0.00 | | 0.00 | | 0.00 | | 0.00 | | 0.00 | | 0.00 | | | | | | 0.00 | | | | 0.00 | | 0.00 | | | | 0.00 | | | | 0.00 | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | 0.01B | | | 0.02B | | | | 0.02B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | | 0.09B | 0.09B | 0.09B | | 0.10B | | 0.10B | | 0.11B | | 0.11B | | 0.10B | | 0.10B | | 0.11B | | | | | | 0.11B | | | | 0.11B | | 0.11B | | | | 0.11B | | | | 0.11B | | | | | |
|
EBITDA
|
-0.03B | -0.02B | -0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.04B | -0.04B | -0.02B | -0.01B | -0.02B | -0.04B | -0.09B | -0.03B | -0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.11B | 0.04B | 0.03B | 0.02B | 0.07B | -0.03B | 0.02B | 0.02B | 0.06B | -0.01B | 0.03B | 0.03B | 0.04B | 0.06B | 0.06B | 0.07B | 0.08B | 0.10B | 0.09B | 0.05B | 0.36B | 0.05B | 0.03B | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.05B |
|
Interest Expenses
|
| | 29.39B | | | 34.56B | | | | 23.42B | -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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 0.00% | 7.92% | 69.05% | | 37.09% | | | 10.45% | 18.65% | | 3.44% | | | | | | 6.75% | | | 21.39% | | | | 24.77% | | | 7.12% | | | | 6.55% | | | | | 0.50% | | 5.44% | | 11.88% | 11.91% | | | 84.33% | 23.85% | | | | | | | 0.03% | | | | 0.11% | 13.37% | | | | | | |