|
Revenue
|
6,938.00M | 6,662.00M | 6,408.00M | 6,022.00M | 5,393.00M | 4,467.00M | 4,163.00M | 4,140.00M | 3,858.00M | 3,722.00M | 3,356.00M |
|
Cost of Revenue
|
5,758.00M | 5,937.00M | 5,174.00M | 4,730.00M | 4,182.00M | 3,494.00M | 3,209.00M | 3,138.00M | 3,018.00M | 2,888.00M | 2,730.00M |
|
Gross Profit
|
1,180.00M | 685.00M | 910.00M | 1,045.00M | 1,211.00M | 973.00M | 954.00M | 1,002.00M | 840.00M | 834.00M | 626.00M |
|
Amortization - Intangibles
|
250.00M | 250.00M | 280.00M | 243.00M | | | | | | | |
|
Depreciation & Amortization - Total
|
| | 130.00M | 125.00M | 121.00M | 123.00M | 125.00M | 116.00M | 111.00M | 102.00M | 80.00M |
|
Research & Development
|
46.00M | 52.00M | 31.00M | 12.00M | 11.00M | 8.00M | 1.00M | 4.00M | 7.00M | 7.00M | 6.00M |
|
Selling, General & Administrative
|
659.00M | 699.00M | 679.00M | 611.00M | 560.00M | 479.00M | 468.00M | 544.00M | 440.00M | 458.00M | 455.00M |
|
Restructuring Costs
|
| | 40.00M | 101.00M | 81.00M | 71.00M | 67.00M | 45.00M | 39.00M | 62.00M | 46.00M |
|
Other Operating Expenses
|
6,223.00M | -30.00M | 22.00M | -42.00M | -227.00M | -25.00M | -17.00M | -6.00M | 158.00M | -10.00M | 696.00M |
|
Operating Expenses
|
6,928.00M | 1,259.00M | 7,635.00M | 6,038.00M | 5,788.00M | 6,573.00M | 4,302.00M | 4,165.00M | 3,985.00M | 4,054.00M | 2,852.00M |
|
Operating Income
|
-5748.00M | -574.00M | -6725.00M | -4993.00M | -4577.00M | -5600.00M | -3348.00M | -3163.00M | -3145.00M | -3220.00M | -2226.00M |
|
EBIT
|
-5748.00M | -574.00M | -6725.00M | -4993.00M | -4577.00M | -5600.00M | -3348.00M | -3163.00M | -3145.00M | -3220.00M | -2226.00M |
|
Other Non Operating Income
|
| | | | -108.00M | | | -15.00M | | | -8.00M |
|
EBT
|
10.00M | -574.00M | -1227.00M | -16.00M | -395.00M | -2106.00M | -139.00M | -25.00M | -127.00M | -332.00M | 504.00M |
|
Tax Provisions
|
-24.00M | -238.00M | -244.00M | -193.00M | 21.00M | -172.00M | -21.00M | 3.00M | 55.00M | -36.00M | 78.00M |
|
Profit After Tax
|
-81.00M | -414.00M | -983.00M | 181.00M | -416.00M | -1934.00M | -118.00M | -28.00M | -182.00M | -296.00M | 426.00M |
|
Income from Continuing Operations
|
34.00M | -336.00M | -983.00M | 177.00M | -416.00M | -1934.00M | -118.00M | -28.00M | -182.00M | -296.00M | 426.00M |
|
Consolidated Net Income
|
-115.00M | -78.00M | -983.00M | 4.00M | -416.00M | -1934.00M | -118.00M | -28.00M | -182.00M | -296.00M | 426.00M |
|
Income towards Parent Company
|
-115.00M | -78.00M | -983.00M | 4.00M | -416.00M | -1934.00M | -118.00M | -28.00M | -182.00M | -296.00M | 426.00M |
|
Net Income towards Common Stockholders
|
-115.00M | -78.00M | -983.00M | 4.00M | -416.00M | -1934.00M | -118.00M | -28.00M | -182.00M | -296.00M | 426.00M |
|
EPS (Basic)
|
-0.40 | -2.04 | -4.85 | 0.84 | -2.06 | -9.29 | -0.61 | -0.18 | -0.89 | -1.41 | 2.28 |
|
EPS (Weighted Average and Diluted)
|
-0.40 | -2.04 | -4.85 | 0.83 | -2.06 | -9.29 | -0.61 | -0.18 | -0.89 | -1.41 | 2.23 |
|
Shares Outstanding (Weighted Average)
|
| 203.63M | 203.63M | 210.38M | 211.29M | 211.40M | 209.29M | 212.79M | 215.92M | 217.29M | 159.89M |
|
Interest Expenses
|
107.00M | 61.00M | 40.00M | 137.00M | 112.00M | 78.00M | 60.00M | 55.00M | 84.00M | 111.00M | 75.00M |
|
Tax Rate
|
| 41.46% | 19.89% | | | 8.17% | 15.11% | | | 10.84% | 15.48% |