|
Revenue
|
| 0.02B | 0.04B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.07B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.09B | 0.08B | 0.07B | | 0.12B | 0.08B | 0.15B |
|
Cost of Revenue
|
| 0.07B | 0.14B | 0.16B | 0.17B | 0.24B | 0.19B | 0.24B | 0.19B | 0.20B | 0.23B | 0.28B | 0.25B | 0.28B | 0.29B | 0.42B | 0.34B | 0.37B | 0.41B | 0.47B | 0.38B | 0.43B | 0.44B |
|
Amortization - Intangibles
|
| | | | | | 0.06B | 0.06B | | | | | | | | | | | | | | | |
|
Research & Development
|
| -0.09B | -0.12B | -0.12B | -0.14B | -0.16B | -0.20B | -0.23B | -0.22B | -0.22B | -0.23B | -0.25B | -0.23B | -0.22B | -0.24B | -0.26B | -0.25B | -0.23B | -0.20B | -0.21B | -0.19B | -0.19B | -0.23B |
|
Selling, General & Administrative
|
| -0.35B | -0.44B | -2.98B | -0.32B | -2.12B | -0.19B | -1.64B | -0.46B | -0.34B | -0.21B | -0.41B | -0.18B | -0.20B | -0.29B | -0.27B | -0.26B | -0.22B | -0.23B | -0.20B | -0.19B | -0.17B | -0.16B |
|
Other Operating Expenses
|
| -0.47B | -0.52B | -0.57B | -0.61B | -0.89B | -1.05B | -0.92B | -0.93B | -1.16B | -1.24B | -1.29B | -1.15B | -1.31B | -1.50B | -1.64B | -1.45B | -1.76B | -1.85B | | -1.16B | -1.75B | -2.19B |
|
Operating Expenses
|
| -0.90B | -1.08B | -3.67B | -1.07B | -3.17B | -1.45B | -2.79B | -1.61B | -1.72B | -1.67B | -1.95B | -1.56B | -1.73B | -2.02B | -2.16B | -1.96B | -2.21B | -2.27B | -2.34B | -1.54B | -2.11B | -2.58B |
|
Operating Income
|
| -0.34B | -0.34B | -2.81B | -0.20B | -2.04B | -0.20B | -1.35B | -0.25B | -0.05B | 0.14B | -0.01B | 0.17B | 0.33B | 0.25B | 0.25B | 0.31B | 0.57B | 0.76B | 0.84B | 1.20B | 1.14B | 0.78B |
|
EBIT
|
| -0.34B | -0.34B | -2.81B | -0.20B | -2.04B | -0.20B | -1.35B | -0.25B | -0.05B | 0.14B | -0.01B | 0.17B | 0.33B | 0.25B | 0.25B | 0.31B | 0.57B | 0.76B | 0.84B | 1.20B | 1.14B | 0.78B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | 0.01B | 0.01B | | 0.01B | -0.01B | -0.00B | | | | | |
|
Interest & Investment Income
|
| 0.06B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.11B | 0.12B | 0.20B | 0.25B | 0.29B | 0.30B | 0.31B | 0.32B | 0.31B | 0.30B | -0.78B | 0.25B | 0.25B | 0.23B |
|
Other Non Operating Income
|
| -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.01B | 0.01B | -0.00B | 0.22B | 0.01B | 0.01B | 0.00B | 0.12B | 0.00B | 0.00B | 0.01B | 0.13B | 0.00B | -0.01B | -0.01B | 0.14B |
|
Non Operating Income
|
| 0.05B | 0.01B | 0.05B | 0.02B | 0.07B | 0.03B | 0.04B | 0.06B | 0.06B | 0.33B | 0.22B | 0.27B | 0.30B | 0.42B | 0.34B | 0.33B | 0.33B | 0.44B | -0.21B | 0.29B | 0.29B | 0.42B |
|
EBT
|
| -0.30B | -0.33B | -2.76B | -0.18B | -1.97B | -0.17B | -1.32B | -0.19B | 0.02B | 0.47B | 0.21B | 0.43B | 0.64B | 0.67B | 0.60B | 0.64B | 0.89B | 1.21B | 0.62B | 1.49B | 1.43B | 1.20B |
|
Tax Provisions
|
| 0.00B | -0.00B | -0.02B | -0.02B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.08B | -0.01B | -0.02B | -0.03B | -0.05B | -0.01B | -0.05B | -0.05B | -0.08B | -0.05B | -0.21B | -0.17B | -0.27B |
|
Profit After Tax
|
| -0.30B | -0.33B | -2.78B | -0.20B | -1.96B | -0.18B | -1.32B | -0.19B | 0.01B | 0.40B | 0.20B | 0.41B | 0.61B | 0.62B | 0.59B | 0.59B | 0.84B | 1.12B | 0.57B | 1.28B | 1.26B | 0.92B |
|
Equity Income
|
| -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 |
|
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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B |
|
Income from Continuing Operations
|
| -0.30B | -0.33B | -2.74B | -0.17B | -1.98B | -0.17B | -1.31B | -0.18B | 0.02B | 0.55B | 0.22B | 0.45B | 0.66B | 0.73B | 0.60B | 0.70B | 0.94B | 1.29B | 0.67B | 1.70B | 1.60B | 1.47B |
|
Consolidated Net Income
|
| 0.00B | | -2.74B | -0.17B | -1.98B | -0.17B | -1.31B | -0.18B | 0.02B | 0.55B | 0.22B | 0.45B | 0.66B | 0.73B | 0.60B | 0.70B | 0.94B | 1.29B | | 1.70B | 1.60B | 1.47B |
|
Income towards Parent Company
|
| 0.00B | | -2.74B | -0.17B | -1.98B | -0.17B | -1.31B | -0.18B | 0.02B | 0.55B | 0.22B | 0.45B | 0.66B | 0.73B | 0.60B | 0.70B | 0.94B | 1.29B | | 1.70B | 1.60B | 1.47B |
|
Preferred Dividend Payments
|
| | | -0.12B | -0.27B | 0.25B | | -0.44B | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| -0.30B | -0.33B | -2.90B | -0.47B | -2.21B | -0.18B | -1.32B | -0.19B | 0.02B | 0.39B | 0.19B | 0.41B | 0.61B | 0.61B | 0.58B | 0.58B | 0.82B | 1.11B | 0.56B | 1.27B | 1.24B | 0.91B |
|
EPS (Basic)
|
| | | -5.61 | -0.10 | | | -0.63 | -0.01 | 0.00 | 0.02 | 0.06 | 0.02B | 0.03 | 0.03 | 0.20 | 0.02B | 0.04 | 0.05 | 0.19 | 0.06 | 0.06 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | -5.61 | -0.10 | | | -0.63 | -0.01 | 0.00 | 0.02 | 0.06 | 0.02B | 0.03 | 0.03 | 0.20 | 0.02B | 0.04 | 0.05 | 0.19 | 0.06 | 0.06 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
0.47B | | | 0.52B | 4.48B | | | 2.10B | 21.86B | 21.80B | 21.61B | 3.03B | 20.00 | 21.23B | 21.17B | 2.93B | 30.00 | 20.83B | 20.83B | 2.90B | 20.85B | 20.82B | 20.84B |
|
Shares Outstanding (Diluted Average)
|
0.47B | | | 0.52B | 4.48B | | | 2.10B | 21.86B | 21.80B | 21.67B | 3.03B | 20.00 | 21.29B | 21.21B | 2.94B | 30.00 | 20.91B | 20.90B | 2.91B | 20.96B | 20.93B | 20.93B |
|
EBITDA
|
| -0.34B | -0.34B | -2.81B | -0.20B | -2.04B | -0.20B | -1.35B | -0.25B | -0.05B | 0.14B | -0.01B | 0.17B | 0.33B | 0.25B | 0.25B | 0.31B | 0.57B | 0.76B | 0.84B | 1.20B | 1.14B | 0.78B |
|
Tax Rate
|
| -0.54% | 1.00% | 0.68% | 8.62% | -0.60% | 3.58% | 0.32% | 2.22% | -17.02% | -15.97% | -6.73% | -4.50% | -4.22% | -7.98% | -1.17% | -8.54% | -5.74% | -6.94% | -7.98% | -14.21% | -11.83% | -22.98% |