|
Revenue
|
4.89B | 5.13B | 5.06B | 5.07B | 5.67B | 5.84B | 5.59B | 5.53B | 6.11B | 6.38B | 5.96B | 6.04B | 6.45B | 6.43B | 5.94B | 6.10B | 6.45B | 6.83B | 7.37B | 9.99B | 11.36B | 11.14B | 10.16B | 9.83B | 10.83B | 10.71B | 9.63B | 9.44B | 10.36B | 10.59B | 9.79B | 9.82B | 11.23B | 10.96B | 10.61B | 10.40B | 11.64B | 11.56B | 10.94B | 10.58B | 11.96B | 11.91B | 11.31B | 8.52B | 1.62B | 3.17B | 4.03B | 4.01B | 7.48B | 8.97B | 9.43B | 8.90B | 13.42B | 13.46B | 13.19B | 12.19B | 14.05B | 13.48B | 13.06B | 12.57B | 14.33B | 13.65B | 13.66B | 12.55B | 14.39B | 13.69B |
|
Cost of Revenue
|
1.33B | 1.45B | 1.47B | 1.48B | 1.66B | 1.61B | 1.66B | 1.84B | 2.20B | 2.25B | 1.06B | 2.17B | 2.21B | 2.18B | 1.15B | 1.93B | 1.88B | 1.95B | 2.08B | 2.71B | 2.83B | 2.83B | 2.22B | 1.54B | 1.77B | 1.59B | 1.31B | 1.08B | 1.31B | 1.39B | 1.33B | 1.40B | 1.51B | 1.57B | 1.65B | 1.76B | 2.10B | 2.23B | 1.95B | 1.73B | 2.00B | 1.99B | 3.69B | 1.78B | 0.60B | 0.70B | 0.70B | 1.03B | 1.61B | 1.95B | 2.20B | 2.50B | 4.02B | 3.85B | 3.42B | 3.17B | 2.72B | 3.21B | 3.16B | 2.98B | 3.06B | 2.87B | 2.50B | 2.59B | 2.66B | 2.77B |
|
Gross Profit
|
3.56B | 3.67B | 3.59B | 3.59B | 4.02B | 4.23B | 3.93B | 3.69B | 3.91B | 4.12B | 4.90B | 3.87B | 4.24B | 4.25B | 4.79B | 4.16B | 4.57B | 4.88B | 5.29B | 7.28B | 8.53B | 8.31B | 7.94B | 8.28B | 9.05B | 9.11B | 8.32B | 8.36B | 9.05B | 9.20B | 8.45B | 8.42B | 9.72B | 9.39B | 8.96B | 8.64B | 9.54B | 9.32B | 8.98B | 8.86B | 9.96B | 9.92B | 7.63B | 6.73B | 1.02B | 2.48B | 3.33B | 2.97B | 5.87B | 7.02B | 7.23B | 6.40B | 9.40B | 9.62B | 9.77B | 9.02B | 11.33B | 10.27B | 9.90B | 9.59B | 11.27B | 10.77B | 11.16B | 9.96B | 11.73B | 10.92B |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | 1.59B | 1.66B | 1.67B | 1.60B | 1.46B | 1.56B | 1.52B | 1.45B | 1.43B | 1.52B | 1.54B | 1.56B | 1.57B | 1.62B | 1.65B | 1.70B | 1.70B | 1.79B | 1.83B | 1.81B | 1.76B | 1.89B | 1.93B | -1.60B | 1.14B | 0.49B | 0.53B | 0.80B | 0.62B | 0.64B | 0.89B | 1.06B | 1.05B | 1.07B | 1.17B | 1.09B | 1.14B | 1.15B | 1.17B | 1.18B | 1.20B | 1.27B | 1.26B | 1.31B | 1.35B | 1.33B | 1.37B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | | | 0.06B | 0.07B | | 0.08B | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
5.12B | 4.98B | 5.11B | 5.01B | 5.13B | 5.14B | 5.16B | 5.41B | 5.84B | 5.97B | 6.60B | 5.79B | 5.96B | 6.04B | 5.84B | 5.74B | 5.65B | 5.85B | 6.95B | 7.25B | 7.86B | 7.78B | 7.27B | 6.74B | 6.90B | 6.76B | 6.67B | 6.14B | 6.54B | 7.16B | 7.04B | 7.01B | 7.49B | 7.58B | 7.75B | 7.84B | 8.35B | 8.54B | 7.97B | 7.94B | 8.39B | 8.64B | 11.08B | 9.31B | 3.20B | 5.04B | 5.23B | 4.13B | 5.72B | 6.79B | 8.48B | 8.89B | 10.64B | 10.65B | 10.07B | 9.90B | 9.98B | 11.79B | 10.51B | 10.54B | 10.85B | 11.43B | 10.43B | 10.64B | 11.03B | 11.26B |
|
Operating Expenses
|
5.12B | 5.32B | 5.45B | 5.37B | 5.48B | 5.50B | 5.52B | 5.76B | 6.19B | 6.34B | 6.72B | 6.12B | 6.29B | 6.37B | 5.93B | 6.03B | 5.94B | 6.13B | 7.25B | 9.27B | 9.96B | 9.88B | 9.30B | 8.61B | 8.91B | 8.71B | 8.56B | 8.10B | 8.61B | 9.16B | 9.02B | 9.08B | 9.63B | 9.71B | 9.97B | 10.01B | 10.64B | 10.87B | 10.37B | 10.21B | 10.81B | 11.10B | 10.58B | 11.06B | 4.11B | 6.04B | 6.54B | 5.32B | 7.04B | 8.37B | 10.21B | 10.62B | 12.40B | 12.53B | 11.81B | 11.75B | 11.89B | 13.71B | 12.41B | 12.56B | 12.95B | 13.56B | 12.53B | 12.82B | 13.26B | 13.54B |
|
Operating Income
|
-0.23B | -0.19B | -0.39B | -0.30B | 0.20B | 0.34B | 0.07B | -0.23B | -0.08B | 0.04B | -0.78B | -0.08B | 0.16B | 0.06B | 0.01B | 0.07B | 0.51B | 0.70B | 0.12B | 0.73B | 1.40B | 1.26B | 0.86B | 1.22B | 1.92B | 2.00B | 1.07B | 1.33B | 1.75B | 1.43B | 0.77B | 0.74B | 1.60B | 1.26B | 0.64B | 0.40B | 1.00B | 0.69B | 0.57B | 0.38B | 1.15B | 0.81B | 0.73B | -2.55B | -2.49B | -2.87B | -2.52B | -1.31B | 0.44B | 0.59B | -0.78B | -1.72B | 1.02B | 0.93B | 1.38B | 0.44B | 2.16B | -0.22B | 0.66B | 0.01B | 1.38B | 0.09B | 1.13B | -0.27B | 1.14B | 0.15B |
|
EBIT
|
-0.23B | -0.19B | -0.39B | -0.30B | 0.20B | 0.34B | 0.07B | -0.23B | -0.08B | 0.04B | -0.78B | -0.08B | 0.16B | 0.06B | 0.01B | 0.07B | 0.51B | 0.70B | 0.12B | 0.73B | 1.40B | 1.26B | 0.86B | 1.22B | 1.92B | 2.00B | 1.07B | 1.33B | 1.75B | 1.43B | 0.77B | 0.74B | 1.60B | 1.26B | 0.64B | 0.40B | 1.00B | 0.69B | 0.57B | 0.38B | 1.15B | 0.81B | 0.73B | -2.55B | -2.49B | -2.87B | -2.52B | -1.31B | 0.44B | 0.59B | -0.78B | -1.72B | 1.02B | 0.93B | 1.38B | 0.44B | 2.16B | -0.22B | 0.66B | 0.01B | 1.38B | 0.09B | 1.13B | -0.27B | 1.14B | 0.15B |
|
Interest & Investment Income
|
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 | 0.00B | 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 | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.07B | 0.11B | 0.12B | 0.16B | 0.17B | 0.14B | 0.12B | 0.13B | 0.12B | 0.10B | 0.09B | 0.10B | 0.09B |
|
Other Non Operating Income
|
-0.02B | -0.03B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | 0.25B | -0.02B | -0.01B | -0.04B | -0.01B | -0.00B | 0.01B | -0.11B | -0.08B | -0.07B | 0.01B | -0.08B | -0.60B | 0.01B | -0.03B | -0.01B | 0.06B | 0.03B | 0.03B | 0.05B | 0.01B | 0.08B | -0.01B | 0.04B | 0.06B | 0.11B | -0.03B | -0.00B | 0.08B | -0.10B | 0.07B | 0.11B | 0.08B | 0.11B | 0.05B | 0.08B | 0.05B | 0.09B | 0.03B | 0.16B | 0.05B | -0.01B | -0.01B | -0.10B | -0.24B | -0.04B | 0.00B | 0.02B | 0.03B | -0.04B | 0.04B | 0.05B |
|
Non Operating Income
|
-0.16B | -0.20B | -0.21B | -0.21B | -0.21B | -0.20B | -0.20B | -0.20B | -0.21B | -0.20B | -0.21B | -0.17B | -0.15B | -0.15B | 0.09B | -0.27B | -0.17B | -0.26B | -0.22B | -0.24B | -0.20B | -0.31B | -0.29B | -0.27B | -0.20B | -0.29B | -0.82B | -0.22B | -0.26B | -0.24B | -0.19B | -0.20B | -0.21B | -0.19B | -0.23B | -0.16B | -0.25B | -0.19B | -0.18B | -0.13B | -0.27B | -0.25B | -0.16B | -0.34B | -0.17B | -0.22B | -0.29B | -0.26B | -0.43B | -0.39B | -0.41B | -0.36B | -0.41B | -0.27B | -0.37B | -0.42B | -0.40B | -0.47B | -0.62B | -0.42B | -0.36B | -0.34B | -0.34B | -0.38B | -0.30B | -0.29B |
|
EBT
|
-0.39B | -0.39B | -0.60B | -0.51B | -0.01B | 0.14B | -0.13B | -0.44B | -0.29B | -0.16B | -1.09B | -1.66B | -0.24B | -0.24B | -0.31B | -0.36B | 0.22B | 0.29B | -2.33B | 0.49B | 1.20B | 0.95B | 0.57B | 0.94B | 1.72B | 1.71B | 0.24B | 1.12B | 1.49B | 1.19B | 0.35B | 0.54B | 1.39B | 1.06B | 0.41B | 0.24B | 0.76B | 0.50B | 0.40B | 0.24B | 0.88B | 0.56B | 0.57B | -2.89B | -2.66B | -3.10B | -2.81B | -1.57B | 0.01B | 0.21B | -1.19B | -2.09B | 0.60B | 0.66B | 1.01B | 0.02B | 1.76B | -0.69B | 0.03B | -0.41B | 1.03B | -0.26B | 0.80B | -0.65B | 0.84B | -0.14B |
|
Tax Provisions
|
| -0.03B | -0.25B | | | | -0.04B | | | | -0.03B | | | | -0.57B | -0.02B | | | -0.32B | 0.01B | 0.34B | 0.01B | -0.03B | 0.01B | 0.01B | 0.02B | -3.04B | 0.42B | 0.54B | 0.45B | 0.16B | 0.20B | 0.53B | 0.40B | 0.99B | 0.08B | 0.20B | 0.12B | 0.07B | 0.06B | 0.22B | 0.13B | 0.16B | -0.65B | -0.59B | -0.70B | -0.63B | -0.32B | -0.01B | 0.04B | -0.26B | -0.45B | 0.13B | 0.17B | 0.21B | 0.01B | 0.42B | -0.14B | 0.01B | -0.10B | 0.31B | -0.11B | 0.20B | -0.17B | 0.24B | -0.03B |
|
Profit After Tax
|
-0.39B | -0.36B | -0.34B | -0.51B | -0.01B | 0.14B | -0.10B | -0.44B | -0.29B | -0.16B | -1.09B | -1.66B | -0.24B | -0.24B | 0.26B | -0.34B | 0.22B | 0.29B | -2.00B | 0.48B | 0.86B | 0.94B | 0.60B | 0.93B | 1.70B | 1.69B | 3.28B | 0.70B | 0.95B | 0.74B | 0.29B | 0.34B | 0.86B | 0.66B | -0.58B | 0.16B | 0.56B | 0.37B | 0.33B | 0.18B | 0.66B | 0.42B | 0.41B | -2.24B | -2.07B | -2.40B | -2.18B | -1.25B | 0.02B | 0.17B | -0.93B | -1.64B | 0.48B | 0.48B | 0.80B | 0.01B | 1.34B | -0.55B | 0.02B | -0.31B | 0.72B | -0.15B | 0.59B | -0.47B | 0.60B | -0.11B |
|
Income from Continuing Operations
|
-0.39B | -0.36B | -0.34B | -0.51B | -0.01B | 0.14B | -0.10B | -0.44B | -0.29B | -0.16B | -1.07B | -1.66B | -0.24B | -0.24B | 0.26B | -0.34B | 0.22B | 0.29B | -2.00B | 0.48B | 0.86B | 0.94B | 0.60B | 0.93B | 1.70B | 1.69B | 3.28B | 0.70B | 0.95B | 0.74B | 0.20B | 0.34B | 0.86B | 0.66B | -0.58B | 0.16B | 0.56B | 0.37B | 0.32B | 0.18B | 0.66B | 0.42B | 0.41B | -2.24B | -2.07B | -2.40B | -2.18B | -1.25B | 0.02B | 0.17B | -0.93B | -1.64B | 0.48B | 0.48B | 0.80B | 0.01B | 1.34B | -0.55B | 0.02B | -0.31B | 0.72B | -0.15B | 0.59B | -0.47B | 0.60B | -0.11B |
|
Consolidated Net Income
|
-0.39B | -0.36B | -0.34B | -0.51B | -0.01B | 0.14B | -0.10B | -0.44B | -0.29B | -0.16B | -1.07B | -1.66B | -0.24B | -0.24B | 0.26B | -0.34B | 0.22B | 0.29B | -2.00B | 0.48B | 0.86B | 0.94B | 0.60B | 0.93B | 1.70B | 1.69B | 3.28B | 0.70B | 0.95B | 0.74B | 0.20B | 0.34B | 0.86B | 0.66B | -0.58B | 0.16B | 0.56B | 0.37B | 0.32B | 0.18B | 0.66B | 0.42B | 0.41B | -2.24B | -2.07B | -2.40B | -2.18B | -1.25B | 0.02B | 0.17B | -0.93B | -1.64B | 0.48B | 0.48B | 0.80B | 0.01B | 1.34B | -0.55B | 0.02B | -0.31B | 0.72B | -0.15B | 0.59B | -0.47B | 0.60B | -0.11B |
|
Income towards Parent Company
|
-0.39B | -0.36B | -0.34B | -0.51B | -0.01B | 0.14B | -0.10B | -0.44B | -0.29B | -0.16B | -1.07B | -1.66B | -0.24B | -0.24B | 0.26B | -0.34B | 0.22B | 0.29B | -2.00B | 0.48B | 0.86B | 0.94B | 0.60B | 0.93B | 1.70B | 1.69B | 3.28B | 0.70B | 0.95B | 0.74B | 0.20B | 0.34B | 0.86B | 0.66B | -0.58B | 0.16B | 0.56B | 0.37B | 0.32B | 0.18B | 0.66B | 0.42B | 0.41B | -2.24B | -2.07B | -2.40B | -2.18B | -1.25B | 0.02B | 0.17B | -0.93B | -1.64B | 0.48B | 0.48B | 0.80B | 0.01B | 1.34B | -0.55B | 0.02B | -0.31B | 0.72B | -0.15B | 0.59B | -0.47B | 0.60B | -0.11B |
|
Net Income towards Common Stockholders
|
-0.39B | -0.36B | -0.34B | -0.51B | -0.01B | 0.14B | -0.10B | -0.44B | -0.29B | -0.16B | -1.07B | -1.66B | -0.24B | -0.24B | 0.26B | -0.34B | 0.22B | 0.29B | -2.00B | 0.48B | 0.86B | 0.94B | 0.60B | 0.93B | 1.70B | 1.69B | 3.28B | 0.70B | 0.95B | 0.74B | 0.20B | 0.23B | 0.80B | 0.66B | -0.58B | 0.16B | 0.56B | 0.37B | 0.32B | 0.18B | 0.66B | 0.42B | 0.41B | -2.24B | -2.07B | -2.40B | -2.18B | -1.25B | 0.02B | 0.17B | -0.93B | -1.64B | 0.48B | 0.48B | 0.80B | 0.01B | 1.34B | -0.55B | 0.02B | -0.31B | 0.72B | -0.15B | 0.59B | -0.47B | 0.60B | -0.11B |
|
EPS (Basic)
|
-1.39 | -1.26 | -0.99 | -1.52 | -0.03 | 0.43 | -0.29 | -1.31 | -0.85 | -0.48 | -8.56 | -13.25 | -1.92 | -1.90 | 2.10 | -1.37 | 0.88 | 1.16 | -7.24 | 0.66 | 1.20 | 1.31 | 0.84 | 1.34 | 2.47 | 2.56 | 4.91 | 1.15 | 1.69 | 1.40 | 0.36 | 0.67 | 1.76 | 1.36 | -1.19 | 0.34 | 1.20 | 0.81 | 0.70 | 0.41 | 1.49 | 0.96 | 0.93 | -5.26 | -4.82 | -4.71 | -4.50 | -1.97 | 0.03 | 0.26 | -1.45 | -2.52 | 0.73 | 0.74 | 1.23 | 0.02 | 2.05 | -0.83 | 0.03 | -0.48 | 1.09 | -0.23 | 0.90 | -0.72 | 0.91 | -0.17 |
|
EPS (Weighted Average and Diluted)
|
-1.39 | -1.26 | -0.99 | -1.52 | -0.03 | 0.39 | -0.29 | -1.31 | -0.85 | -0.48 | -8.56 | -13.25 | -1.92 | -1.90 | 1.84 | -1.37 | 0.79 | 1.02 | -7.24 | 0.65 | 1.17 | 1.28 | 0.82 | 1.30 | 2.41 | 2.49 | 4.77 | 1.14 | 1.68 | 1.40 | 0.35 | 0.67 | 1.75 | 1.36 | -1.19 | 0.34 | 1.20 | 0.81 | 0.70 | 0.41 | 1.49 | 0.96 | 0.93 | -5.26 | -4.82 | -4.71 | -4.50 | -1.97 | 0.03 | 0.23 | -1.45 | -2.52 | 0.66 | 0.67 | 1.23 | 0.02 | 1.86 | -0.76 | 0.03 | -0.48 | 0.99 | -0.23 | 0.82 | -0.72 | 0.91 | -0.17 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.25B | 0.25B | 0.25B | 0.28B | 0.72B | 0.72B | 0.72B | | | | | 0.67B | 0.61B | 0.56B | 0.53B | 0.55B | 0.50B | 0.49B | 0.48B | 0.49B | 0.47B | 0.46B | 0.46B | 0.46B | 0.45B | 0.45B | 0.44B | 0.44B | 0.43B | 0.43B | 0.51B | 0.48B | 0.63B | 0.64B | 0.65B | 0.64B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.66B | 0.66B | 0.66B | 0.66B | 0.66B | 0.66B | 0.66B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.25B | 0.29B | 0.29B | 0.28B | 0.74B | 0.74B | 0.74B | | | | | 0.69B | 0.61B | 0.57B | 0.53B | 0.56B | 0.51B | 0.49B | 0.49B | 0.49B | 0.47B | 0.46B | 0.46B | 0.47B | 0.45B | 0.45B | 0.44B | 0.44B | 0.43B | 0.43B | 0.51B | 0.48B | 0.63B | 0.66B | 0.72B | 0.64B | 0.65B | 0.72B | 0.72B | 0.66B | 0.66B | 0.72B | 0.72B | 0.72B | 0.66B | 0.72B | 0.66B | 0.72B | 0.66B | 0.66B | 0.66B |
|
EBITDA
|
-0.23B | -0.19B | -0.39B | -0.30B | 0.20B | 0.34B | 0.07B | -0.23B | -0.08B | 0.04B | -0.78B | -0.08B | 0.16B | 0.06B | 0.01B | 0.07B | 0.51B | 0.70B | 0.12B | 0.73B | 1.40B | 1.26B | 0.86B | 1.22B | 1.92B | 2.00B | 1.07B | 1.33B | 1.75B | 1.43B | 0.77B | 0.74B | 1.60B | 1.26B | 0.64B | 0.40B | 1.00B | 0.69B | 0.57B | 0.38B | 1.15B | 0.81B | 0.73B | -2.55B | -2.49B | -2.87B | -2.52B | -1.31B | 0.44B | 0.59B | -0.78B | -1.72B | 1.02B | 0.93B | 1.38B | 0.44B | 2.16B | -0.22B | 0.66B | 0.01B | 1.38B | 0.09B | 1.13B | -0.27B | 1.14B | 0.15B |
|
Interest Expenses
|
0.17B | 0.18B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.18B | 0.18B | 0.16B | 0.16B | 0.13B | 0.25B | 0.16B | 0.23B | 0.21B | 0.24B | 0.21B | 0.21B | 0.22B | 0.21B | 0.22B | 0.22B | 0.23B | 0.24B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.27B | 0.27B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.28B | 0.28B | 0.27B | 0.26B | 0.25B | 0.34B | 0.38B | 0.37B | 0.49B | 0.48B | 0.47B | 0.46B | 0.47B | 0.50B | 0.53B | 0.54B | 0.55B | 0.54B | 0.52B | 0.50B | 0.49B | 0.48B | 0.47B | 0.43B | 0.43B | 0.43B |
|
Tax Rate
|
| 7.71% | 42.47% | | | | 26.32% | | | | 2.28% | | | | 185.95% | 6.06% | | | 13.94% | 2.64% | 28.24% | 0.74% | -5.29% | 1.17% | 0.87% | 0.94% | -1,239.18% | 37.33% | 36.37% | 38.02% | 44.19% | 36.45% | 37.80% | 37.82% | 242.89% | 33.19% | 26.46% | 25.00% | 17.97% | 24.49% | 24.94% | 23.70% | 27.50% | 22.46% | 22.26% | 22.49% | 22.46% | 20.53% | -111.11% | 17.96% | 21.75% | 21.62% | 21.06% | 26.60% | 20.50% | 41.18% | 24.11% | 21.01% | 40.63% | 24.46% | 30.25% | 41.80% | 25.79% | 27.01% | 28.52% | 19.72% |