|
Revenue
|
| | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.14B | 0.22B | 0.26B | 0.25B | 0.26B | 0.27B | 0.28B | 0.26B | 0.26B | 0.42B | 0.44B | 0.37B | 0.41B | 0.01B | 0.46B | 0.45B | 0.52B | 0.58B | 0.59B | 0.57B | 0.58B | 0.60B | 0.61B | 0.59B | 0.60B | 0.60B | 0.60B | 0.56B | 0.59B | 0.57B |
|
Gross Profit
|
| | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.21B | 0.23B | 0.19B | 0.19B | -0.01B | 0.25B | 0.23B | 0.28B | 0.30B | 0.33B | 0.32B | 0.33B | 0.34B | 0.34B | 0.32B | 0.33B | 0.32B | 0.34B | 0.30B | 0.30B | 0.28B |
|
Depreciation & Amortization - Total
|
| | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.09B | 0.08B |
|
Selling, General & Administrative
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.14B | 0.03B | 0.03B | 0.04B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.11B | 0.10B | 0.12B | 0.12B | 0.13B | 0.12B | 0.14B | 0.15B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.17B | 0.18B | 0.15B | 0.13B | 0.16B | 0.15B | 0.14B |
|
Restructuring Costs
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.05B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | | -0.00B | | | | | | | | 0.01B | 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 | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.14B | 0.03B | 0.03B | 0.06B | 0.08B | 0.07B | 0.07B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.11B | 0.22B | 0.14B | 0.18B | 0.19B | 0.18B | 0.18B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.24B | 0.26B | 0.23B | 0.20B | 0.23B | 0.23B | 0.22B |
|
Operating Income
|
-0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.02B | 0.00B | 0.01B | 0.01B | -0.08B | 0.00B | 0.01B | 0.00B | -0.00B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.09B | 0.08B | 0.07B | 0.09B | 0.07B | 0.08B | 0.11B | 0.14B | 0.17B | 0.15B | 0.17B | 0.18B | 0.18B | 0.13B | -0.01B | -0.04B | 0.17B | 0.12B | 0.13B | 0.12B |
|
EBIT
|
-0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.02B | 0.00B | 0.01B | 0.01B | -0.08B | 0.00B | 0.01B | 0.00B | -0.00B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.09B | 0.08B | 0.07B | 0.09B | 0.07B | 0.08B | 0.11B | 0.14B | 0.17B | 0.15B | 0.17B | 0.18B | 0.18B | 0.13B | -0.01B | -0.04B | 0.17B | 0.12B | 0.13B | 0.12B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | -0.01B | | -0.00B | | | -0.04B | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.11B | -0.01B | -0.01B | -0.04B | -0.01B | -0.01B | -0.01B | -0.00B | -0.10B | 0.09B | -0.01B | -0.07B | -0.00B | 0.01B | 0.04B | 0.06B | 0.04B | 0.05B | 0.08B | 0.11B | 0.13B | 0.11B | 0.12B | 0.12B | 0.12B | 0.07B | -0.06B | -0.09B | 0.12B | 0.06B | 0.07B | 0.06B |
|
Tax Provisions
|
| | | | | | -0.00B | -0.01B | -0.01B | 0.02B | -0.00B | -0.01B | -0.01B | -0.03B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.07B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | -0.02B | -0.03B | 0.15B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | -0.01B | -0.02B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Profit After Tax
|
-0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.03B | -0.01B | -0.01B | -0.01B | -0.13B | -0.01B | 0.00B | -0.04B | -0.01B | -0.03B | -0.06B | -0.00B | -0.04B | 0.09B | -0.02B | -0.01B | 0.00B | -0.01B | 0.02B | 0.06B | 0.07B | 0.05B | 0.07B | 0.13B | 0.10B | 0.21B | 0.09B | 0.09B | 0.09B | 0.06B | -0.05B | -0.07B | 0.09B | 0.04B | 0.05B | 0.04B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.13B | -0.01B | 0.00B | -0.04B | 0.01B | -0.01B | -0.01B | 0.00B | -0.10B | 0.09B | -0.01B | -0.01B | -0.01B | 0.00B | 0.02B | 0.06B | 0.04B | 0.04B | 0.10B | 0.13B | -0.02B | 0.08B | 0.09B | 0.09B | 0.09B | 0.06B | -0.05B | -0.07B | 0.09B | 0.04B | 0.05B | 0.04B |
|
Consolidated Net Income
|
-0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | -0.01B | -0.01B | 0.00B | -0.10B | 0.09B | -0.01B | -0.01B | -0.01B | 0.00B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.05B | -0.01B | 0.13B | | | | | | | | 0.04B | 0.05B | 0.04B |
|
Income towards Parent Company
|
-0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | -0.01B | -0.01B | 0.00B | -0.10B | 0.09B | -0.01B | -0.01B | -0.01B | 0.00B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.05B | -0.01B | 0.13B | | | | | | | | 0.04B | 0.05B | 0.04B |
|
Net Income towards Common Stockholders
|
-0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.03B | -0.01B | -0.01B | -0.01B | 0.00B | -0.10B | 0.09B | -0.02B | -0.01B | -0.01B | 0.00B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.05B | -0.01B | 0.13B | | | | | | | | 0.04B | 0.05B | 0.04B |
|
EPS (Basic)
|
0.00 | 0.00 | -1.08 | -0.60 | -0.58 | 0.33 | -0.85 | -0.67 | -0.92 | 0.18 | -0.08 | 0.00 | -0.37 | -0.13 | -0.25 | -0.52 | -0.01 | -0.93 | 0.84 | -0.14 | -0.03 | -0.07 | -0.03 | 0.09 | 0.00 | 0.14 | 0.23 | 0.33 | 0.60 | -0.06 | 1.02 | 0.44 | 0.47 | 0.46 | 0.30 | -0.25 | -0.37 | 0.47 | 0.23 | 0.26 | 0.24 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.59 | 0.13 | 0.17 | 0.08 | 0.04 | 0.26 | 0.08 | | | 0.00 | -0.37 | -0.05 | -0.25 | -0.52 | -0.02 | -0.93 | -0.05 | -0.14 | -0.03 | -0.07 | -0.03 | 0.09 | 0.00 | 0.13 | 0.22 | 0.32 | 0.59 | -0.06 | 1.00 | 0.43 | 0.46 | 0.45 | 0.29 | -0.25 | -0.37 | 0.47 | 0.23 | 0.26 | 0.24 |
|
Shares Outstanding (Weighted Average)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.23B | 0.17B | 228.29B | 228.41B | 226.00B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B |
|
Shares Outstanding (Diluted Average)
|
0.01B | 0.01B | 0.01B | 0.06B | 0.06B | 0.06B | 0.06B | 0.01B | 0.06B | | | 0.08B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.23B | 0.18B | 234.72B | 236.54B | 231.87B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.21B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B |
|
EBITDA
|
-0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.02B | 0.00B | 0.01B | 0.02B | -0.06B | 0.03B | 0.03B | 0.04B | 0.03B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.09B | 0.08B | 0.14B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.18B | 0.21B | 0.24B | 0.21B | 0.23B | 0.25B | 0.25B | 0.20B | 0.07B | 0.04B | 0.25B | 0.19B | 0.22B | 0.20B |
|
Interest Expenses
|
| | | | | | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | | | | |
|
Shares Outstanding
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | 28.40 | 35.32 | 36.23 | -15.05 | 5.79 | 106.05 | 15.05 | 215.80 | -4.14 | 9.51 | 547.09 | 0.17 | 0.87 | 2.08 | 91.71 | -573.69 | 70.34 | 48.03 | 8.34 | 9.42 | 23.66 | -25.70 | -26.58 | 118.48 | 28.56 | 26.49 | 26.39 | 26.83 | 23.33 | 22.92 | 22.59 | 22.47 | 29.38 | 29.42 | 28.19 |