|
Revenue
|
7.00B | 7.57B | 6.80B | 6.85B | 8.17B | 8.95B | 7.79B | 7.75B | 9.15B | 9.82B | 8.40B | 8.41B | 9.73B | 9.92B | 8.60B | 8.50B | 9.71B | 10.49B | 9.08B | 8.92B | 10.62B | 11.18B | 9.65B | 9.39B | 10.71B | 11.11B | 9.50B | 9.25B | 10.45B | 10.48B | 9.46B | 9.10B | 10.75B | 11.06B | 10.23B | 9.97B | 11.78B | 11.95B | 10.74B | 10.47B | 12.54B | 12.56B | 11.44B | 8.59B | 1.47B | 3.06B | 3.97B | 4.15B | 7.13B | 9.15B | 9.47B | 9.35B | 13.82B | 13.97B | 13.44B | 12.76B | 15.58B | 15.49B | 14.22B | 13.75B | 16.66B | 15.68B | 15.56B | 14.04B | 16.65B | 16.67B | 16.00B |
|
Cost of Revenue
|
1.81B | 1.97B | 1.71B | 1.68B | 1.96B | 2.02B | 1.93B | 2.17B | 2.66B | 2.88B | 2.02B | 2.23B | 3.31B | 2.22B | 2.39B | 2.29B | 2.60B | 2.29B | 2.22B | 2.23B | 2.43B | 2.95B | 4.06B | 1.83B | 1.46B | 1.82B | 1.43B | 1.23B | 1.23B | 1.42B | 2.11B | 1.48B | 1.69B | 1.78B | 1.80B | 1.86B | 2.34B | 2.50B | 2.33B | 1.98B | 2.29B | 2.24B | 2.01B | 1.59B | 0.37B | 0.49B | 0.72B | 1.02B | 1.49B | 1.55B | 1.58B | 2.09B | 3.22B | 3.32B | 2.85B | 2.68B | 2.52B | 2.94B | 2.94B | 2.60B | 2.81B | 2.75B | 2.41B | 2.41B | 2.46B | 2.57B | 2.38B |
|
Gross Profit
|
5.19B | 5.60B | 5.10B | 5.17B | 6.21B | 6.93B | 5.86B | 5.58B | 6.49B | 6.93B | 6.38B | 6.18B | 6.43B | 7.70B | 6.21B | 6.21B | 7.11B | 8.20B | 6.85B | 6.69B | 8.19B | 8.23B | 5.59B | 7.55B | 9.25B | 9.29B | 8.07B | 8.02B | 9.22B | 9.06B | 7.35B | 7.62B | 9.06B | 9.28B | 8.43B | 8.11B | 9.43B | 9.46B | 8.41B | 8.49B | 10.24B | 10.32B | 9.43B | 7.00B | 1.10B | 2.58B | 3.25B | 3.13B | 5.64B | 7.60B | 7.89B | 7.26B | 10.60B | 10.66B | 10.59B | 10.08B | 13.06B | 12.55B | 11.28B | 11.15B | 13.85B | 12.93B | 13.15B | 11.63B | 14.19B | 14.10B | 13.62B |
|
Amortization - Intangibles
|
| 0.10B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.96B | 1.01B | 0.94B | 0.92B | 0.97B | 1.24B | 1.18B | 1.30B | 1.41B | 1.43B | 1.33B | 1.38B | 1.42B | 1.45B | 1.41B | 1.40B | 1.44B | 1.46B | 1.37B | 1.32B | 1.36B | 1.35B | 1.20B | 1.05B | 1.10B | 1.07B | 1.02B | 1.01B | 1.10B | 1.12B | 0.23B | 0.86B | 0.84B | 0.89B | 0.88B | 0.84B | 0.86B | 0.89B | 0.85B | 0.89B | 0.91B | 0.90B | -0.54B | 0.58B | 0.34B | 0.29B | 0.38B | 0.40B | 0.40B | 0.45B | 0.48B | 0.49B | 0.53B | 0.53B | 0.50B | 0.56B | 0.56B | 0.55B | 0.54B | 0.55B | 0.58B | 0.60B | 0.60B | 0.61B | 0.65B | 0.65B | 0.64B |
|
Restructuring Costs
|
| | | | | 0.21B | 0.11B | 0.01B | 0.14B | 0.00B | 0.09B | -0.01B | 0.19B | 0.15B | 0.12B | 0.10B | 0.03B | 0.11B | 0.16B | 0.05B | 0.03B | 0.57B | 0.07B | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | 2.45B | 5.34B | 0.42B | -0.04B | 0.01B | 0.03B | -0.02B | -0.01B | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
5.72B | 6.02B | 5.59B | 5.55B | 6.02B | 6.17B | 5.89B | 6.22B | 6.80B | 7.18B | 5.95B | 6.36B | 7.64B | 6.66B | 6.40B | 6.45B | 6.96B | 6.98B | 6.50B | 6.59B | 7.30B | 8.03B | 8.85B | 6.55B | 6.72B | 7.42B | 6.44B | 6.36B | 6.55B | 7.00B | 7.63B | 6.88B | 7.55B | 7.96B | 7.82B | 7.90B | 8.80B | 8.98B | 8.39B | 8.14B | 9.06B | 9.13B | 9.72B | 7.88B | 3.07B | 3.35B | 3.63B | 4.70B | 5.44B | 5.94B | 8.20B | 9.14B | 11.23B | 11.43B | 10.89B | 11.89B | 11.91B | 12.28B | 11.68B | 11.84B | 13.04B | 12.85B | 12.44B | 12.01B | 13.02B | 13.42B | 12.98B |
|
Operating Expenses
|
7.00B | 7.37B | 6.85B | 6.78B | 7.32B | 7.95B | 7.50B | 7.84B | 8.67B | 8.96B | 7.67B | 8.03B | 9.60B | 8.62B | 8.25B | 8.28B | 8.79B | 8.93B | 8.38B | 8.30B | 9.04B | 10.34B | 10.47B | 7.99B | 8.23B | 8.89B | 7.79B | 7.71B | 8.02B | 8.51B | 8.21B | 8.10B | 8.77B | 9.24B | 9.07B | 9.12B | 10.09B | 10.31B | 9.65B | 9.45B | 10.41B | 10.49B | 10.04B | 9.00B | 6.28B | 9.45B | 4.83B | 5.55B | 6.31B | 6.95B | 9.21B | 10.13B | 12.30B | 12.52B | 11.96B | 13.04B | 13.09B | 13.50B | 12.90B | 13.13B | 14.39B | 14.28B | 13.84B | 13.47B | 14.55B | 14.99B | 14.54B |
|
Operating Income
|
0.00B | 0.20B | -0.05B | 0.07B | 0.85B | 1.00B | 0.29B | -0.09B | 0.48B | 0.86B | 0.73B | 0.38B | 0.13B | 1.31B | 0.35B | 0.22B | 0.91B | 1.56B | 0.70B | 0.62B | 1.58B | 0.83B | -0.83B | 1.40B | 2.47B | 2.21B | 1.72B | 1.54B | 2.42B | 1.97B | 1.02B | 1.00B | 1.98B | 1.82B | 1.16B | 0.84B | 1.68B | 1.65B | 1.09B | 1.02B | 2.13B | 2.07B | 1.40B | -0.41B | -4.82B | -6.39B | -0.86B | -1.40B | 0.82B | 2.21B | 0.26B | -0.78B | 1.52B | 1.46B | 1.47B | -0.28B | 2.49B | 1.98B | 1.32B | 0.61B | 2.27B | 1.40B | 1.72B | 0.57B | 2.10B | 1.68B | 1.47B |
|
EBIT
|
0.00B | 0.20B | -0.05B | 0.07B | 0.85B | 1.00B | 0.29B | -0.09B | 0.48B | 0.86B | 0.73B | 0.38B | 0.13B | 1.31B | 0.35B | 0.22B | 0.91B | 1.56B | 0.70B | 0.62B | 1.58B | 0.83B | -0.83B | 1.40B | 2.47B | 2.21B | 1.72B | 1.54B | 2.42B | 1.97B | 1.02B | 1.00B | 1.98B | 1.82B | 1.16B | 0.84B | 1.68B | 1.65B | 1.09B | 1.02B | 2.13B | 2.07B | 1.40B | -0.41B | -4.82B | -6.39B | -0.86B | -1.40B | 0.82B | 2.21B | 0.26B | -0.78B | 1.52B | 1.46B | 1.47B | -0.28B | 2.49B | 1.98B | 1.32B | 0.61B | 2.27B | 1.40B | 1.72B | 0.57B | 2.10B | 1.68B | 1.47B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.24B | 0.05B | 0.21B | 0.10B | -0.08B | -0.04B | 0.14B | -0.11B | 0.01B | -0.10B | 0.09B | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.01B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | -0.20B | -0.21B | -0.20B | -0.19B | -0.17B | -0.18B | -0.18B | -0.17B | -0.17B | -0.16B |
|
Other Non Operating Income
|
0.06B | -0.08B | | -0.01B | -0.07B | -0.36B | -0.03B | -0.03B | -0.01B | -0.03B | -0.03B | 0.02B | -0.04B | -0.01B | -0.09B | 0.00B | -0.01B | 0.01B | -0.02B | -0.08B | -0.11B | -0.10B | -0.17B | -0.08B | 0.02B | -0.02B | -0.08B | 0.00B | 0.02B | 0.03B | -0.30B | -0.06B | -0.05B | 0.05B | -0.02B | -0.04B | 0.02B | 0.07B | 0.17B | -0.09B | -0.05B | -0.05B | 0.02B | 0.25B | 0.04B | 0.03B | -0.19B | -0.06B | -0.03B | -0.18B | -0.13B | -0.04B | -0.04B | -0.04B | 0.28B | -0.10B | -0.07B | -0.05B | -0.06B | -0.06B | -0.08B | -0.01B | -0.09B | -0.03B | -0.07B | -0.04B | -0.00B |
|
Non Operating Income
|
-0.25B | -0.38B | -0.31B | -0.31B | -0.38B | -0.64B | -0.27B | -0.30B | -0.29B | -0.31B | -0.31B | -0.26B | -0.30B | -0.26B | -0.34B | -0.22B | -0.23B | -0.20B | -0.23B | -0.28B | -0.28B | -0.26B | -0.31B | -0.21B | -0.11B | -0.14B | -0.18B | -0.11B | -0.07B | -0.07B | -0.40B | -0.15B | -0.15B | 0.05B | -0.12B | -0.11B | -0.30B | 0.07B | 0.59B | -0.09B | -0.22B | -0.12B | -0.00B | 0.25B | -2.20B | -0.47B | -0.25B | -0.12B | -0.04B | -0.67B | -0.66B | -0.42B | -0.49B | -0.49B | -0.35B | -0.23B | -0.17B | -0.46B | 0.59B | -0.49B | -0.49B | 0.16B | -0.52B | -0.25B | 0.47B | 0.09B | 0.05B |
|
EBT
|
-0.25B | -0.18B | -0.35B | -0.25B | 0.47B | 0.37B | 0.02B | -0.39B | 0.20B | 0.55B | 0.42B | 0.13B | -0.16B | 1.05B | 0.01B | 0.00B | 0.69B | 1.36B | 0.47B | 0.34B | 1.30B | 0.58B | -1.14B | 1.19B | 2.37B | 2.07B | 1.53B | 1.43B | 2.35B | 1.90B | 0.67B | 0.85B | 1.83B | 1.78B | 1.04B | 0.73B | 1.39B | 1.69B | 1.34B | 0.95B | 1.91B | 1.95B | 1.40B | -0.61B | -7.01B | -6.86B | -1.11B | -1.51B | 0.78B | 1.53B | -0.40B | -1.20B | 1.03B | 0.96B | 1.12B | -0.51B | 2.32B | 1.52B | 2.27B | 0.12B | 1.77B | 1.56B | 1.20B | 0.32B | 2.57B | 1.78B | 1.51B |
|
Tax Provisions
|
0.00B | -0.02B | -0.33B | 0.01B | 0.00B | 0.00B | 0.00B | -0.07B | -0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | -0.01B | -8.00B | 0.12B | 0.50B | 0.22B | -0.43B | 0.44B | 0.88B | 0.76B | 0.55B | 0.49B | 0.80B | 0.64B | 0.23B | 0.29B | 0.65B | 0.62B | 0.74B | 0.17B | 0.35B | 0.37B | 0.33B | 0.22B | 0.46B | 0.45B | 0.30B | -0.07B | -1.30B | -1.48B | -0.35B | -0.34B | 0.12B | 0.32B | 0.01B | -0.26B | 0.30B | 0.27B | 0.29B | -0.14B | 0.49B | 0.41B | 0.24B | 0.09B | 0.47B | 0.29B | 0.36B | 0.08B | 0.44B | 0.36B | 0.29B |
|
Profit After Tax
|
-0.26B | -0.16B | -0.03B | -0.26B | 0.47B | 0.36B | 0.02B | -0.32B | 0.20B | 0.55B | 0.42B | 0.12B | -0.17B | 1.05B | 0.01B | 0.01B | 0.69B | 1.37B | 8.48B | 0.21B | 0.80B | 0.36B | -0.71B | 0.75B | 1.49B | 1.31B | 0.98B | 0.95B | 1.55B | 1.26B | 0.62B | 0.56B | 1.19B | 1.16B | 0.30B | 0.56B | 1.04B | 1.32B | 1.02B | 0.73B | 1.44B | 1.50B | 1.10B | -0.53B | -5.72B | -5.38B | -0.76B | -1.18B | 0.65B | 1.21B | -0.41B | -0.94B | 0.73B | 0.69B | 0.83B | -0.36B | 1.83B | 1.11B | 2.04B | 0.04B | 1.30B | 1.27B | 0.84B | 0.24B | 2.13B | 1.42B | 1.22B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | 0.01B | -0.10B | 0.09B | 0.26B | 0.21B | -0.22B | -0.20B | -0.15B | -0.22B | -0.24B | -0.17B | 0.12B | 0.13B | -0.21B | 1.22B | -0.23B | -0.20B | 0.35B | -0.25B | -0.04B | 0.73B | 0.31B | 0.20B |
|
Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.03B | -0.02B | -0.26B | -2.06B | -0.11B | | -0.05B | | -0.05B | -0.23B | | -0.01B | 0.00B | -0.01B | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.26B | -0.16B | -0.03B | -0.26B | 0.47B | 0.36B | 0.02B | -0.32B | 0.20B | 0.55B | 0.42B | 0.12B | -0.17B | 1.05B | 0.01B | 0.01B | 0.69B | 1.37B | 8.48B | 0.21B | 0.80B | 0.36B | -0.71B | 0.75B | 1.49B | 1.31B | 0.98B | 0.95B | 1.55B | 1.26B | 0.44B | 0.56B | 1.19B | 1.16B | 0.30B | 0.56B | 1.04B | 1.32B | 1.02B | 0.73B | 1.44B | 1.50B | 1.10B | -0.53B | -5.72B | -5.38B | -0.76B | -1.18B | 0.65B | 1.21B | -0.41B | -0.94B | 0.73B | 0.69B | 0.83B | -0.36B | 1.83B | 1.11B | 2.04B | 0.04B | 1.30B | 1.27B | 0.84B | 0.24B | 2.13B | 1.42B | 1.22B |
|
Consolidated Net Income
|
-0.26B | -0.16B | -0.03B | -0.26B | 0.47B | 0.36B | 0.02B | -0.32B | 0.20B | 0.55B | 0.42B | 0.12B | -0.17B | 1.05B | 0.01B | 0.01B | 0.69B | 1.37B | 8.48B | 0.21B | 0.80B | 0.36B | -0.71B | 0.75B | 1.49B | 1.31B | 0.98B | 0.95B | 1.55B | 1.26B | 0.44B | 0.56B | 1.19B | 1.16B | 0.30B | 0.56B | 1.04B | 1.32B | 1.02B | 0.73B | 1.44B | 1.50B | 1.10B | -0.53B | -5.72B | -5.38B | -0.76B | -1.18B | 0.65B | 1.21B | -0.41B | -0.94B | 0.73B | 0.69B | 0.83B | -0.36B | 1.83B | 1.11B | 2.04B | 0.04B | 1.30B | 1.27B | 0.84B | 0.24B | 2.13B | 1.42B | 1.22B |
|
Income towards Parent Company
|
-0.26B | -0.16B | -0.03B | -0.26B | 0.47B | 0.36B | 0.02B | -0.32B | 0.20B | 0.55B | 0.42B | 0.12B | -0.17B | 1.05B | 0.01B | 0.01B | 0.69B | 1.37B | 8.48B | 0.21B | 0.80B | 0.36B | -0.71B | 0.75B | 1.49B | 1.31B | 0.98B | 0.95B | 1.55B | 1.26B | 0.44B | 0.56B | 1.19B | 1.16B | 0.30B | 0.56B | 1.04B | 1.32B | 1.02B | 0.73B | 1.44B | 1.50B | 1.10B | -0.53B | -5.72B | -5.38B | -0.76B | -1.18B | 0.65B | 1.21B | -0.41B | -0.94B | 0.73B | 0.69B | 0.83B | -0.36B | 1.83B | 1.11B | 2.04B | 0.04B | 1.30B | 1.27B | 0.84B | 0.24B | 2.13B | 1.42B | 1.22B |
|
Net Income towards Common Stockholders
|
-0.26B | -0.16B | -0.03B | -0.26B | 0.47B | 0.36B | 0.02B | -0.32B | 0.20B | 0.55B | 0.42B | 0.12B | -0.17B | 1.05B | 0.01B | 0.01B | 0.69B | 1.37B | 8.48B | 0.21B | 0.80B | 0.36B | -0.71B | 0.75B | 1.49B | 1.31B | 0.98B | 0.95B | 1.55B | 1.26B | 0.44B | 0.56B | 1.19B | 1.16B | 0.30B | 0.56B | 1.04B | 1.32B | 1.02B | 0.73B | 1.44B | 1.50B | 1.10B | -0.53B | -5.72B | -5.38B | -0.76B | -1.18B | 0.65B | 1.21B | -0.41B | -0.94B | 0.73B | 0.69B | 0.83B | -0.36B | 1.83B | 1.11B | 2.04B | 0.04B | 1.30B | 1.27B | 0.84B | 0.24B | 2.13B | 1.42B | 1.22B |
|
EPS (Basic)
|
-0.31 | -0.19 | -0.03 | -0.31 | 0.56 | 0.43 | 0.02 | -0.38 | 0.24 | 0.66 | 0.51 | 0.15 | -0.20 | 1.24 | 0.01 | 0.01 | 0.81 | 1.61 | 10.02 | 0.25 | 0.95 | 0.43 | -0.86 | 0.91 | 1.85 | 1.67 | 1.26 | 1.22 | 2.04 | 1.70 | 0.85 | 0.77 | 1.63 | 1.62 | 0.42 | 0.79 | 1.49 | 1.93 | 1.50 | 1.10 | 2.22 | 2.32 | 1.71 | -0.84 | -9.01 | -8.47 | -1.19 | -1.85 | 1.02 | 1.90 | -0.64 | -1.48 | 1.15 | 1.09 | 1.30 | -0.57 | 2.86 | 1.73 | 3.18 | 0.06 | 2.04 | 1.98 | 1.31 | 0.37 | 3.28 | 2.18 | 1.87 |
|
EPS (Weighted Average and Diluted)
|
-0.31 | -0.19 | -0.03 | -0.31 | 0.55 | 0.43 | 0.02 | -0.38 | 0.23 | 0.65 | 0.50 | 0.15 | -0.20 | 1.23 | 0.01 | 0.01 | 0.80 | 1.59 | 9.89 | 0.25 | 0.94 | 0.42 | -0.86 | 0.90 | 1.83 | 1.65 | 1.25 | 1.21 | 2.03 | 1.69 | 0.84 | 0.77 | 1.62 | 1.61 | 0.42 | 0.79 | 1.49 | 1.92 | 1.49 | 1.09 | 2.21 | 2.31 | 1.71 | -0.84 | -9.01 | -8.47 | -1.19 | -1.85 | 1.02 | 1.89 | -0.63 | -1.48 | 1.15 | 1.08 | 1.30 | -0.57 | 2.84 | 1.72 | 3.17 | 0.06 | 2.01 | 1.97 | 1.29 | 0.37 | 3.27 | 2.17 | 1.86 |
|
EBITDA
|
0.00B | 0.20B | -0.05B | 0.07B | 0.85B | 1.00B | 0.29B | -0.14B | 0.01B | 0.42B | 0.73B | 0.37B | -0.14B | 1.07B | 0.35B | 0.16B | 0.78B | 1.38B | 0.70B | 0.20B | 0.80B | 0.39B | -0.83B | 0.76B | 1.49B | 1.29B | 1.72B | 0.94B | 1.55B | 1.33B | 1.02B | 0.63B | 1.21B | 1.23B | 1.16B | 0.60B | 1.11B | 1.39B | 1.09B | 0.79B | 1.51B | 1.54B | 1.40B | -0.44B | -5.76B | -5.38B | -0.86B | -1.10B | 0.73B | 1.29B | 0.26B | -0.88B | 0.80B | 0.76B | 1.47B | -0.32B | 1.87B | 1.16B | 1.32B | 0.09B | 1.36B | 1.32B | 1.72B | 0.28B | 2.17B | 1.46B | 1.47B |
|
Interest Expenses
|
0.32B | 0.22B | 0.26B | 0.25B | 0.26B | 0.26B | 0.22B | 0.22B | 0.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-1.58% | 10.06% | 92.96% | -4.07% | 0.21% | 0.82% | 5.00% | 18.25% | -1.54% | -0.37% | -1.92% | 2.36% | -2.44% | 0.48% | 45.45% | -133.33% | 0.15% | -0.44% | -1,685.05% | 36.42% | 38.29% | 38.34% | 37.54% | 37.10% | 37.24% | 36.53% | 36.07% | 34.03% | 34.21% | 33.74% | 33.63% | 33.92% | 35.23% | 34.74% | 71.43% | 23.91% | 25.25% | 21.68% | 24.24% | 22.83% | 24.33% | 23.22% | 21.46% | 12.03% | 18.49% | 21.58% | 31.86% | 22.31% | 15.98% | 20.89% | -3.29% | 21.67% | 28.85% | 27.75% | 25.98% | 28.26% | 21.15% | 27.15% | 10.46% | 69.67% | 26.40% | 18.51% | 29.87% | 25.00% | 17.25% | 20.26% | 19.43% |