|
Revenue
|
3.02B | 3.52B | 3.06B | 3.02B | 5.30B | 5.80B | 5.40B | 5.55B | 5.67B | 6.26B | 5.62B | 5.99B | 5.88B | 6.35B | 5.42B | 4.74B | 5.05B | 5.50B | 4.78B | 5.14B | 5.09B | 5.49B | 4.83B | 5.05B | 5.37B | 5.91B | 5.72B | 6.32B | 6.64B | 6.83B | 6.42B | 7.14B | 6.91B | 7.36B | 6.43B | 6.91B | 7.01B | 7.39B |
|
Cost of Revenue
|
1.80B | 2.07B | 1.85B | 1.94B | 2.59B | 3.11B | 2.80B | 2.75B | 2.82B | 3.15B | 2.81B | 2.94B | 2.90B | 3.15B | 2.85B | 2.53B | 2.92B | 3.09B | 2.53B | 2.67B | 2.56B | 2.69B | 2.37B | 2.50B | 2.64B | 8.63B | 2.98B | 3.25B | 3.47B | 9.80B | 4.96B | 5.47B | 5.18B | 5.58B | 4.93B | 5.28B | 5.30B | 5.61B |
|
Gross Profit
|
1.22B | 1.45B | 1.22B | 1.07B | 2.71B | 2.69B | 2.60B | 2.80B | 2.85B | 3.11B | 2.81B | 3.06B | 2.98B | 3.20B | 2.58B | 2.21B | 2.13B | 2.41B | 2.25B | 2.47B | 2.53B | 2.80B | 2.47B | 2.55B | 2.73B | -2.72B | 2.73B | 3.06B | 3.17B | -2.96B | 1.46B | 1.67B | 1.73B | 1.79B | 1.50B | 1.63B | 1.71B | 1.77B |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.15B | 0.15B |
|
Selling, General & Administrative
|
0.47B | 0.45B | 0.49B | 0.46B | 0.80B | 0.79B | 0.67B | 0.66B | 0.61B | 0.76B | 0.70B | 0.70B | 0.68B | 0.75B | 0.68B | 0.59B | 0.56B | 0.57B | 0.59B | 0.64B | 0.61B | 0.63B | 0.62B | 0.62B | 0.62B | 0.65B | 0.66B | 0.69B | 0.63B | 0.63B | 0.62B | 0.64B | 0.61B | 0.58B | 0.58B | 0.57B | 0.61B | 0.64B |
|
Restructuring Costs
|
0.08B | 0.06B | 0.07B | 0.09B | 0.19B | 0.12B | 0.16B | 0.15B | 0.07B | 0.06B | 0.06B | 0.05B | 0.07B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
2.30B | 2.73B | 2.42B | 2.54B | 4.51B | 5.00B | 4.60B | 4.66B | 4.71B | 5.07B | 4.67B | 4.97B | 4.83B | 5.11B | 20.81B | 4.20B | 4.53B | 4.74B | 4.03B | 4.31B | 4.11B | 4.28B | 3.94B | 4.45B | 4.48B | 4.60B | 4.62B | 5.11B | 5.30B | 5.55B | 4.98B | 5.50B | 5.21B | 5.95B | | | | |
|
Operating Expenses
|
2.85B | 3.25B | 2.98B | 3.08B | 5.49B | 5.91B | 5.44B | 5.47B | 5.38B | 5.88B | 5.44B | 5.72B | 5.58B | 6.02B | 21.48B | 4.79B | 5.10B | 5.31B | 4.62B | 4.95B | 4.71B | 4.91B | 4.56B | 5.07B | 5.10B | 5.24B | 5.28B | 5.80B | 5.93B | 6.18B | 5.76B | 6.31B | 5.98B | 6.70B | 0.72B | 0.73B | 0.75B | 0.78B |
|
Operating Income
|
0.18B | 0.08B | -0.09B | 0.01B | -0.19B | -0.01B | -0.04B | 0.08B | 0.28B | 0.38B | 0.18B | 0.27B | 0.30B | 0.33B | -16.06B | -0.05B | -0.05B | 0.18B | 0.16B | 0.19B | 0.38B | 0.57B | 0.28B | -0.03B | 0.27B | 0.66B | 0.44B | 0.51B | 0.71B | 0.65B | 0.65B | 0.83B | 0.93B | 0.67B | 0.77B | 0.90B | 0.95B | 0.99B |
|
EBIT
|
0.18B | 0.08B | -0.09B | 0.01B | -0.19B | -0.01B | -0.04B | 0.08B | 0.28B | 0.38B | 0.18B | 0.27B | 0.30B | 0.33B | -16.06B | -0.05B | -0.05B | 0.18B | 0.16B | 0.19B | 0.38B | 0.57B | 0.28B | -0.03B | 0.27B | 0.66B | 0.44B | 0.51B | 0.71B | 0.65B | 0.65B | 0.83B | 0.93B | 0.67B | 0.77B | 0.90B | 0.95B | 0.99B |
|
Other Non Operating Income
|
0.01B | -0.01B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.04B | 0.01B | 0.15B | 0.02B | -0.13B | -0.01B | 0.04B | 0.03B | -0.24B | -0.15B | 1.41B | -0.63B | -0.06B | -0.10B | 0.21B | -0.03B | -0.57B | -0.06B | -0.25B | 0.39B | 0.16B | 0.09B | -0.09B | -0.02B | 0.03B | 0.13B | 0.16B | -0.14B | 0.13B | -0.07B | -0.17B |
|
Non Operating Income
|
0.01B | -0.01B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.04B | 0.01B | 0.15B | 0.02B | -0.13B | -0.01B | 0.04B | 0.03B | -0.24B | -0.15B | 1.41B | -0.63B | -0.06B | -0.10B | 0.21B | -0.03B | -0.57B | -0.06B | -0.25B | 0.39B | 0.16B | 0.09B | -0.09B | -0.02B | 0.03B | 0.13B | 0.16B | -0.14B | 0.13B | -0.07B | -0.17B |
|
EBT
|
0.16B | 0.04B | 0.07B | -0.03B | -0.23B | -0.15B | -0.09B | 0.06B | 0.23B | 0.47B | 0.14B | 0.08B | 0.22B | 0.31B | -16.09B | -0.36B | -0.26B | 1.52B | -0.54B | 0.07B | 0.21B | 0.69B | 0.19B | -0.66B | 0.14B | 0.34B | 0.76B | 0.61B | 0.76B | 0.52B | 0.64B | 0.82B | 1.01B | 0.79B | 0.56B | 0.97B | 0.82B | 0.53B |
|
Tax Provisions
|
0.07B | 0.04B | 0.01B | -0.01B | 0.11B | -0.07B | -0.09B | 0.06B | 0.11B | 0.17B | 0.07B | 0.10B | 0.11B | 0.21B | 0.01B | -0.02B | 0.01B | 0.57B | 0.07B | 0.14B | 0.19B | 0.35B | 0.11B | 0.18B | 0.15B | 0.16B | 0.18B | 0.20B | 0.23B | 0.07B | 0.18B | 0.24B | 0.23B | -0.40B | 0.15B | 0.26B | 0.20B | -0.36B |
|
Profit After Tax
|
| | | | -0.13B | 0.03B | 0.07B | -0.02B | 0.01B | 0.13B | 0.07B | -0.01B | 0.12B | 0.05B | -16.10B | -0.34B | -0.27B | 0.95B | -0.60B | -0.08B | 0.02B | 0.34B | 0.08B | -0.84B | -0.02B | 0.18B | 0.58B | 0.41B | 0.52B | 0.45B | 0.46B | 0.58B | 0.77B | 1.19B | 0.41B | 0.71B | 0.62B | 0.89B |
|
Equity Income
|
| | | | -0.01B | 0.00B | -0.02B | -0.03B | -0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| -0.17B | | | | -24.13B | -23.84B | -23.01B | -22.82B | -17.55B | -17.57B | -17.39B | -12.56B | -12.57B | -6.51B | -6.31B | -5.67B | -5.35B | -4.38B | -3.51B | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01B | -0.14B | -0.00B | 0.01B | -0.22B | -0.11B | -0.09B | -0.02B | 0.03B | 0.17B | 0.04B | -0.00B | 0.06B | 0.05B | -5.87B | -0.15B | -0.10B | 0.30B | -0.15B | -0.01B | 0.01B | 0.04B | 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 | 0.01B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
0.09B | -0.00B | 0.07B | -0.02B | -0.34B | -0.08B | 0.00B | -0.00B | 0.12B | 0.30B | 0.07B | -0.01B | 0.12B | 0.09B | -16.10B | -0.34B | -0.27B | 0.95B | -0.60B | -0.08B | 0.02B | 0.34B | 0.08B | -0.84B | -0.01B | 0.19B | 0.58B | 0.41B | 0.52B | 0.45B | 0.46B | 0.58B | 0.77B | 1.19B | 0.41B | 0.71B | 0.62B | 0.89B |
|
Consolidated Net Income
|
0.09B | -0.00B | 0.07B | -0.02B | -0.34B | -0.08B | 0.00B | -0.00B | 0.12B | 0.30B | 0.07B | -0.01B | 0.12B | 0.09B | -16.10B | -0.34B | -0.27B | 0.95B | -0.60B | -0.08B | 0.02B | 0.34B | 0.08B | -0.84B | -0.01B | 0.19B | 0.58B | 0.41B | 0.52B | 0.45B | 0.46B | 0.58B | 0.77B | 1.19B | 0.41B | 0.71B | 0.62B | 0.89B |
|
Income towards Parent Company
|
0.09B | -0.17B | 0.07B | -0.02B | -0.34B | -24.21B | -23.84B | -23.01B | -22.70B | -17.25B | -17.50B | -17.40B | -12.44B | -12.48B | -22.61B | -6.66B | -5.94B | -4.40B | -4.99B | -3.59B | 0.02B | 0.34B | 0.08B | -0.84B | -0.01B | 0.19B | 0.58B | 0.41B | 0.52B | 0.45B | 0.46B | 0.58B | 0.77B | 1.19B | 0.41B | 0.71B | 0.62B | 0.89B |
|
Net Income towards Common Stockholders
|
0.09B | -0.17B | 0.07B | -0.02B | -0.34B | -24.21B | -23.84B | -23.01B | -22.70B | -17.25B | -17.50B | -17.40B | -12.44B | -12.48B | -22.61B | -6.66B | -5.94B | -4.40B | -4.99B | -3.59B | 0.02B | 0.34B | 0.08B | -0.84B | -0.01B | 0.19B | 0.58B | 0.41B | 0.52B | 0.45B | 0.46B | 0.58B | 0.77B | 1.19B | 0.41B | 0.71B | 0.62B | 0.89B |
|
EPS (Basic)
|
| | | -0.00B | -0.31 | 0.07 | 0.17 | -0.05 | 0.03 | 0.28 | 0.06 | -0.02 | 0.11 | 0.07 | -15.66 | -0.30 | -0.25 | 1.28 | -0.61 | -0.08 | 0.01 | 0.37 | 0.08 | -0.84 | -0.02 | 0.19 | 0.57 | 0.41 | 0.51 | 0.44 | 0.46 | 0.58 | 0.77 | 1.19 | 0.41 | 0.71 | 0.62 | 0.89 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.31 | 0.07 | 0.17 | -0.05 | 0.03 | 0.28 | 0.06 | -0.02 | 0.11 | 0.07 | | -0.30 | -0.25 | 1.28 | -0.61 | -0.08 | 0.01 | 0.37 | 0.08 | -0.84 | -0.02 | 0.19 | 0.57 | 0.40 | 0.51 | 0.43 | 0.45 | 0.58 | 0.77 | 1.18 | 0.40 | 0.71 | 0.61 | 0.88 |
|
Shares Outstanding (Weighted Average)
|
| | | 100.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.18B | 0.08B | -0.09B | 0.01B | -0.19B | -0.01B | -0.04B | 0.08B | 0.28B | 0.38B | 0.18B | 0.27B | 0.30B | 0.33B | -16.06B | -0.05B | -0.05B | 0.18B | 0.16B | 0.19B | 0.38B | 0.57B | 0.28B | -0.03B | 0.27B | 0.66B | 0.44B | 0.51B | 0.71B | 0.65B | 0.65B | 0.83B | 0.93B | 0.67B | 0.77B | 0.90B | 0.95B | 0.99B |
|
Tax Rate
|
43.48% | 105.13% | 10.81% | 33.33% | -49.57% | 44.97% | 101.18% | 106.90% | 47.21% | 36.29% | 48.55% | 113.10% | 47.77% | 69.38% | -0.03% | 5.75% | -2.27% | 37.43% | -12.87% | 216.67% | 92.34% | 51.16% | 57.22% | -27.79% | 106.25% | 45.51% | 23.55% | 32.57% | 30.96% | 13.60% | 27.77% | 29.49% | 23.29% | -50.38% | 27.09% | 26.47% | 24.85% | -67.99% |