|
Revenue
|
5.55B | 5.84B | 5.80B | 5.94B | 5.59B | 5.81B | 5.84B | 5.68B | 5.79B | 6.16B | 6.20B | 6.00B | 5.82B | 6.16B | 6.15B | 6.04B | 6.03B | 6.44B | 6.53B | 6.93B | 6.34B | 4.56B | 5.85B | | 6.29B | 7.66B | 7.89B | 12.74B | 7.80B | 8.83B | 8.92B | 8.52B | 8.54B | 9.01B | 9.11B | 8.94B | 8.95B | 9.71B | 9.73B | 9.49B | 9.35B | 10.08B | 10.19B | 9.80B |
|
Cost of Revenue
|
4.62B | 4.85B | 4.78B | 4.86B | 4.63B | 4.77B | 4.81B | 4.65B | 4.80B | 5.11B | 5.11B | 4.92B | 4.83B | 5.04B | 5.04B | 4.95B | 4.98B | 5.30B | 5.38B | 5.70B | 5.27B | 3.89B | 4.87B | | 5.29B | 6.49B | 6.65B | 10.80B | 6.60B | 7.44B | 7.46B | 7.06B | 7.12B | 7.42B | 7.56B | 7.35B | 7.45B | 8.00B | 8.06B | 7.83B | 7.74B | 8.30B | 8.44B | 8.08B |
|
Gross Profit
|
0.93B | 0.99B | 1.01B | 1.08B | 0.96B | 1.03B | 1.03B | 1.03B | 0.99B | 1.05B | 1.10B | 1.07B | 0.99B | 1.11B | 1.11B | 1.09B | 1.05B | 1.14B | 1.16B | 1.24B | 1.07B | 0.67B | 0.97B | | 1.00B | 1.17B | 1.24B | 1.94B | 1.20B | 1.38B | 1.46B | 1.45B | 1.43B | 1.59B | 1.54B | 1.59B | 1.50B | 1.71B | 1.67B | 1.67B | 1.61B | 1.78B | 1.75B | 1.72B |
|
Selling, General & Administrative
|
| | | | 0.86B | 0.92B | 0.90B | 0.89B | 0.91B | 0.93B | 0.91B | 0.88B | 0.89B | 0.91B | 0.93B | 0.92B | 0.92B | 0.95B | 0.97B | 1.05B | 1.19B | 0.71B | 0.87B | | 0.97B | 1.04B | 1.10B | 1.44B | 1.16B | 1.23B | 1.25B | 1.25B | 1.24B | 1.27B | 1.31B | 1.30B | 1.32B | 1.35B | 1.38B | 1.36B | 1.39B | 1.40B | 1.46B | 1.39B |
|
Restructuring Costs
|
| | | | 0.01B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.89B | 0.29B | 0.94B | 1.03B | | | | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | 0.02B | 0.02B | | 0.00B | 0.00B | 0.01B | -0.03B | | | | 0.01B | | | | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Operating Expenses
|
0.89B | 0.97B | 0.94B | 1.03B | 0.88B | 0.94B | 0.92B | 0.91B | 0.92B | 0.93B | 0.91B | 0.88B | 0.89B | 0.91B | 0.93B | 0.92B | 0.92B | 0.95B | 0.97B | 1.05B | 1.19B | 0.73B | 0.90B | | 0.97B | 1.04B | 1.11B | 1.41B | 1.16B | 1.23B | 1.25B | 1.26B | 1.24B | 1.27B | 1.31B | 1.31B | 1.33B | 1.35B | 1.39B | 1.36B | 1.39B | 1.41B | 1.47B | 1.40B |
|
Operating Income
|
0.04B | 0.02B | 0.07B | 0.05B | 0.08B | 0.10B | 0.12B | 0.12B | 0.08B | 0.13B | 0.19B | 0.20B | 0.10B | 0.21B | 0.18B | 0.17B | 0.13B | 0.19B | 0.19B | 0.19B | -0.13B | -0.06B | 0.08B | | 0.03B | 0.12B | 0.14B | 0.53B | 0.03B | 0.15B | 0.21B | 0.20B | 0.19B | 0.32B | 0.23B | 0.28B | 0.17B | 0.35B | 0.28B | 0.30B | 0.22B | 0.37B | 0.28B | 0.32B |
|
EBIT
|
0.04B | 0.02B | 0.07B | 0.05B | 0.08B | 0.10B | 0.12B | 0.12B | 0.08B | 0.13B | 0.19B | 0.20B | 0.10B | 0.21B | 0.18B | 0.17B | 0.13B | 0.19B | 0.19B | 0.19B | -0.13B | -0.06B | 0.08B | | 0.03B | 0.12B | 0.14B | 0.53B | 0.03B | 0.15B | 0.21B | 0.20B | 0.19B | 0.32B | 0.23B | 0.28B | 0.17B | 0.35B | 0.28B | 0.30B | 0.22B | 0.37B | 0.28B | 0.32B |
|
Other Non Operating Income
|
| | | | | -0.04B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.01B | | -0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.02B | | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | 0.00B | | 0.00B |
|
Non Operating Income
|
| | | | | | | | 0.00B | -0.00B | 0.00B | -0.01B | 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 | 0.01B | 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 |
|
EBT
|
-0.03B | 0.24B | 0.00B | -0.02B | 0.01B | -0.01B | 0.05B | 0.08B | 0.04B | 0.09B | 0.15B | 0.14B | 0.06B | 0.16B | 0.14B | 0.13B | 0.09B | 0.15B | 0.14B | 0.12B | -0.17B | -0.12B | 0.02B | | -0.04B | 0.08B | 0.09B | 0.48B | -0.01B | 0.10B | 0.15B | 0.13B | 0.11B | 0.24B | 0.13B | 0.20B | 0.09B | 0.27B | 0.20B | 0.09B | 0.15B | 0.30B | 0.21B | 0.24B |
|
Tax Provisions
|
-0.04B | 0.07B | -0.00B | -0.01B | 0.00B | -0.00B | -0.08B | -0.00B | 0.01B | 0.02B | 0.05B | -0.12B | -0.00B | 0.04B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.03B | -0.04B | -0.03B | 0.01B | | -0.02B | 0.02B | 0.03B | 0.10B | -0.01B | 0.03B | 0.04B | 0.03B | 0.03B | 0.06B | 0.03B | 0.05B | 0.01B | 0.07B | 0.05B | 0.02B | 0.03B | 0.08B | 0.05B | 0.06B |
|
Profit After Tax
|
0.01B | 0.16B | 0.01B | -0.01B | 0.01B | -0.01B | 0.13B | 0.08B | 0.03B | 0.07B | 0.10B | 0.26B | 0.07B | 0.13B | 0.11B | 0.10B | 0.07B | 0.12B | 0.11B | 0.09B | -0.13B | -0.09B | 0.01B | | -0.02B | 0.06B | 0.06B | 0.38B | -0.01B | 0.07B | 0.11B | 0.09B | 0.08B | 0.18B | 0.10B | 0.15B | 0.08B | 0.20B | 0.15B | 0.07B | 0.12B | 0.22B | 0.15B | 0.18B |
|
Income from Continuing Operations
|
0.01B | 0.16B | 0.01B | -0.01B | 0.01B | -0.01B | 0.13B | 0.08B | 0.03B | 0.07B | 0.10B | 0.26B | 0.07B | 0.13B | 0.11B | 0.10B | 0.07B | 0.12B | 0.10B | 0.09B | -0.13B | -0.09B | 0.01B | | -0.02B | 0.06B | 0.06B | 0.38B | -0.01B | 0.07B | 0.11B | 0.09B | 0.08B | 0.18B | 0.10B | 0.15B | 0.08B | 0.20B | 0.15B | 0.07B | 0.12B | 0.22B | 0.15B | 0.18B |
|
Consolidated Net Income
|
0.01B | 0.16B | 0.01B | -0.01B | 0.01B | -0.01B | 0.13B | 0.08B | 0.03B | 0.07B | 0.10B | 0.26B | 0.07B | 0.13B | | 0.10B | 0.07B | 0.12B | 0.00B | 0.09B | -0.13B | -0.09B | | | -0.02B | 0.06B | 0.06B | 0.38B | -0.01B | 0.07B | 0.11B | 0.09B | 0.08B | 0.18B | 0.10B | 0.15B | 0.08B | 0.20B | 0.15B | 0.07B | 0.12B | 0.22B | 0.15B | 0.18B |
|
Income towards Parent Company
|
0.01B | 0.16B | 0.01B | -0.01B | 0.01B | -0.01B | 0.13B | 0.08B | 0.03B | 0.07B | 0.10B | 0.26B | 0.07B | 0.13B | | 0.10B | 0.07B | 0.12B | 0.00B | 0.09B | -0.13B | -0.09B | | | -0.02B | 0.06B | 0.06B | 0.38B | -0.01B | 0.07B | 0.11B | 0.09B | 0.08B | 0.18B | 0.10B | 0.15B | 0.08B | 0.20B | 0.15B | 0.07B | 0.12B | 0.22B | 0.15B | 0.18B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.01B | 0.16B | 0.01B | -0.01B | 0.01B | -0.01B | 0.13B | 0.08B | 0.03B | 0.07B | 0.10B | 0.26B | 0.07B | 0.13B | | 0.10B | 0.07B | 0.12B | 0.11B | 0.09B | -0.13B | -0.10B | -0.00B | | -0.04B | 0.05B | 0.06B | 0.35B | -0.02B | 0.06B | 0.10B | 0.08B | 0.07B | 0.18B | 0.10B | 0.15B | 0.08B | 0.20B | 0.15B | 0.07B | 0.12B | 0.22B | 0.15B | 0.18B |
|
EPS (Basic)
|
0.04 | 0.97 | 0.03 | -0.06 | 0.08 | -0.07 | 0.60 | 0.38 | 0.12 | 0.29 | 0.43 | 1.15 | 0.31 | 0.58 | 0.53 | 0.46 | 0.33 | 0.53 | 0.49 | 0.42 | -0.60 | -0.44 | -0.01 | | -0.18 | 0.21 | 0.25 | 1.60 | -0.07 | 0.27 | 0.44 | 0.37 | 0.33 | 0.76 | 0.38 | 0.60 | 0.33 | 0.81 | 0.61 | 0.30 | 0.50 | 0.97 | 0.68 | 0.83 |
|
EPS (Weighted Average and Diluted)
|
0.04 | 0.97 | 0.03 | -0.06 | 0.08 | -0.07 | 0.59 | 0.38 | 0.12 | 0.29 | 0.42 | 1.13 | 0.31 | 0.58 | 0.52 | 0.46 | 0.32 | 0.53 | 0.48 | 0.42 | -0.60 | -0.44 | -0.01 | | -0.18 | 0.20 | 0.24 | 1.59 | -0.07 | 0.27 | 0.43 | 0.37 | 0.32 | 0.73 | 0.38 | 0.59 | 0.33 | 0.80 | 0.61 | 0.28 | 0.49 | 0.96 | 0.67 | 0.82 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 0.20B | | 0.22B | 0.22B | 0.22B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.23B | 0.24B | 0.25B | 0.24B | 0.24B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 0.20B | | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.25B | 0.23B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B |
|
EBITDA
|
0.04B | 0.02B | 0.07B | 0.05B | 0.02B | -0.03B | 0.14B | 0.04B | 0.03B | 0.07B | 0.10B | 0.27B | 0.08B | 0.15B | 0.12B | 0.07B | 0.07B | 0.11B | 0.11B | 0.13B | -0.14B | -0.09B | 0.01B | | -0.02B | 0.06B | 0.07B | 0.40B | -0.01B | 0.07B | 0.11B | 0.04B | 0.08B | 0.18B | 0.10B | 0.10B | 0.08B | 0.20B | 0.15B | 0.10B | 0.12B | 0.22B | 0.15B | 0.19B |
|
Interest Expenses
|
0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B | | 0.05B | 0.05B | 0.05B | 0.04B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B |
|
Tax Rate
|
124.90% | 31.12% | -62.06% | 54.94% | 5.72% | 4.05% | -143.38% | -0.74% | 22.86% | 23.53% | 34.69% | -86.86% | -6.35% | 21.74% | 18.57% | 24.24% | 21.98% | 24.68% | 27.08% | 23.77% | 23.26% | 22.03% | 61.90% | | 42.86% | 27.63% | 29.67% | 21.33% | 53.33% | 26.32% | 29.22% | 26.77% | 23.36% | 24.79% | 26.36% | 26.50% | 5.75% | 26.39% | 26.37% | 24.14% | 22.30% | 25.33% | 25.73% | 24.59% |