|
Revenue
|
| 12.48B | 13.02B | 13.23B | 13.83B | 15.35B | 20.07B | 5.60B | 5.86B | 5.68B | 5.46B | 5.41B | 5.47B | 5.43B | 5.20B | 3.67B | 3.29B | 3.63B | 5.25B | 3.02B | 3.10B | 3.20B | 3.25B | 3.27B | 3.32B | 3.32B | 3.10B | 3.02B | 3.09B | 3.06B | -2.56B | 1.60B | 1.72B | 1.71B | 1.69B | 1.61B | 1.75B | 1.79B | 1.69B |
|
Cost of Revenue
|
| 9.84B | 10.60B | 10.19B | 10.76B | 12.19B | -23.58B | 3.81B | 4.08B | 3.77B | 3.64B | 3.62B | 3.50B | 3.53B | 3.41B | 2.32B | 2.30B | 2.42B | 3.52B | 1.86B | 1.96B | 2.03B | 2.12B | 2.11B | 2.15B | 2.10B | 2.05B | 1.98B | 2.03B | 1.95B | -1.52B | 1.10B | 1.13B | 1.13B | 1.14B | 1.07B | 1.14B | 1.18B | 1.09B |
|
Gross Profit
|
| 2.64B | 2.42B | 3.04B | 3.07B | 3.17B | 43.65B | 1.79B | 1.77B | 1.91B | 1.81B | 1.79B | 1.97B | 1.90B | 1.80B | 1.35B | 0.99B | 1.21B | 1.73B | 1.16B | 1.15B | 1.17B | 1.13B | 1.16B | 1.17B | 1.22B | 1.06B | 1.03B | 1.06B | 1.10B | -1.03B | 0.50B | 0.59B | 0.58B | 0.55B | 0.54B | 0.61B | 0.62B | 0.60B |
|
Amortization - Intangibles
|
| 0.16B | 0.16B | 0.15B | 0.16B | 0.24B | -0.05B | 0.47B | 0.27B | 0.26B | 0.26B | 0.26B | 0.25B | 0.25B | 0.29B | 0.18B | 0.18B | 0.17B | 0.53B | 0.12B | 0.13B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | -0.18B | 0.15B | 0.15B | 0.13B | -0.10B | 0.15B | 0.14B | 0.12B | -0.08B |
|
Depreciation & Amortization - Total
|
| 0.57B | | 0.58B | 0.53B | 0.71B | | 0.95B | 0.94B | 0.94B | | 0.96B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 0.40B | 0.43B | 0.42B | 0.41B | 0.53B | -0.70B | 0.77B | 0.27B | 0.26B | 0.26B | 0.27B | 0.23B | 0.23B | -0.04B | 0.17B | 0.15B | 0.14B | 0.10B | 0.14B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | -0.19B | 0.12B | 0.13B | 0.13B | -0.17B | 0.14B | 0.14B | 0.14B | -0.21B |
|
Selling, General & Administrative
|
| 0.74B | 0.79B | 0.76B | 0.72B | 1.00B | -0.86B | 1.71B | 0.77B | 0.73B | 0.73B | 0.73B | 0.64B | 0.65B | 0.04B | 0.48B | 0.41B | 0.40B | 0.19B | 0.40B | 0.40B | 0.41B | 0.40B | 0.39B | 0.39B | 0.36B | 0.34B | 0.34B | 0.36B | 0.36B | -0.17B | 0.38B | 0.42B | 0.37B | -0.16B | 0.37B | 0.41B | 0.39B | -0.11B |
|
Restructuring Costs
|
| | 0.14B | -0.00B | -0.01B | 0.18B | 3.11B | 0.05B | 0.05B | 0.01B | 0.04B | 0.07B | 0.14B | 0.08B | 0.02B | 0.40B | 0.02B | 0.38B | 0.04B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 1.71B | 1.36B | 1.75B | 1.65B | 2.42B | 1.55B | 3.49B | 2.02B | 1.95B | 1.03B | 2.02B | 1.01B | 0.95B | 0.03B | 1.05B | 0.59B | 0.93B | 0.33B | 0.54B | 0.53B | 0.55B | 0.55B | 0.53B | 0.53B | 0.48B | 0.46B | 0.47B | 0.48B | 0.49B | -0.35B | 0.51B | 0.55B | 0.49B | -0.33B | 0.51B | 0.55B | 0.53B | -0.32B |
|
Operating Income
|
| 0.93B | 1.05B | 1.28B | 1.42B | 0.75B | 42.10B | -1.70B | -0.25B | -0.03B | 0.79B | -0.23B | 0.96B | 0.94B | 1.76B | 0.30B | 0.41B | 0.28B | 1.40B | 0.62B | 0.62B | 0.62B | 0.58B | 0.63B | 0.65B | 0.74B | 0.60B | 0.57B | 0.58B | 0.62B | -0.68B | -0.01B | 0.03B | 0.09B | 0.88B | 0.04B | 0.06B | 0.09B | 0.92B |
|
EBIT
|
| 0.93B | 1.05B | 1.28B | 1.42B | 0.75B | 42.10B | -1.70B | -0.25B | -0.03B | 0.79B | -0.23B | 0.96B | 0.94B | 1.76B | 0.30B | 0.41B | 0.28B | 1.40B | 0.62B | 0.62B | 0.62B | 0.58B | 0.63B | 0.65B | 0.74B | 0.60B | 0.57B | 0.58B | 0.62B | -0.68B | -0.01B | 0.03B | 0.09B | 0.88B | 0.04B | 0.06B | 0.09B | 0.92B |
|
Non Operating Income
|
| 0.02B | 0.12B | -0.44B | 0.32B | 0.39B | -0.21B | 0.12B | 0.08B | -0.01B | 0.12B | 0.08B | -0.02B | 0.08B | | 0.21B | -0.01B | 0.43B | 0.00B | 0.02B | 0.14B | 0.00B | -0.01B | 0.00B | 0.09B | 0.03B | 0.07B | 0.03B | 0.03B | 0.06B | -0.03B | 0.04B | -0.09B | 0.20B | -0.26B | 0.10B | -0.01B | 0.02B | -0.10B |
|
EBT
|
| 1.09B | -0.20B | 1.13B | 1.81B | 1.12B | -0.45B | 1.54B | 0.13B | 0.17B | 0.31B | -0.17B | -0.95B | 0.45B | 0.54B | -0.46B | -2.38B | 0.21B | 1.37B | 0.39B | 0.49B | 0.34B | 0.23B | 0.28B | 0.48B | 0.50B | 0.19B | 0.36B | 0.36B | 0.41B | -1.40B | 0.03B | 0.00B | 0.29B | -0.20B | 0.10B | 0.08B | 0.09B | -0.07B |
|
Tax Provisions
|
| 0.27B | -0.28B | 0.21B | 0.46B | 0.57B | -3.00B | 0.39B | 0.10B | 0.04B | -0.01B | -0.09B | 0.15B | 0.08B | -0.14B | 0.09B | 0.01B | 0.12B | -0.13B | -0.00B | 0.09B | 0.08B | 0.07B | 0.05B | 0.11B | 0.14B | 0.09B | 0.08B | 0.09B | 0.12B | -0.50B | 0.08B | 0.12B | 0.10B | -0.07B | 0.12B | 0.07B | 0.02B | -0.09B |
|
Profit After Tax
|
| 0.82B | 0.08B | 0.92B | 1.36B | 0.55B | -1.26B | 1.14B | 1.80B | 0.54B | 0.52B | 0.57B | -1.10B | 0.38B | 0.19B | -0.62B | -2.48B | 0.09B | 0.28B | 5.40B | 0.49B | 0.40B | 0.23B | 0.51B | 0.80B | 0.38B | 4.24B | 0.27B | 0.27B | 0.33B | -0.37B | 0.20B | 0.18B | 0.46B | -0.29B | -0.59B | 0.07B | -0.12B | -0.13B |
|
Equity Income
|
| 0.07B | 0.25B | 0.20B | 0.05B | 0.15B | -0.04B | 0.26B | 0.05B | 0.04B | 0.29B | 0.04B | 0.05B | 0.04B | -0.05B | 0.04B | 0.10B | 0.03B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.04B | 0.01B | 0.02B | 0.01B | -0.03B | -0.00B | 0.03B | 0.01B | -0.04B |
|
Income from Non-Controlling Interests
|
| 0.01B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 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 | 0.02B | 0.01B |
|
Income from Continuing Operations
|
| 0.82B | 0.08B | 0.92B | 1.36B | 0.55B | 2.55B | 1.15B | 0.03B | 0.13B | 0.32B | -0.07B | -1.10B | 0.37B | 0.68B | -0.55B | -2.39B | 0.09B | 1.50B | 0.39B | 0.40B | 0.26B | 0.17B | 0.23B | 0.36B | 0.36B | 0.10B | 0.27B | 0.27B | 0.29B | -0.90B | -0.06B | -0.12B | 0.19B | -0.12B | -0.02B | 0.01B | 0.07B | 0.02B |
|
Consolidated Net Income
|
| | | | | -0.02B | 1.08B | 1.21B | 1.77B | 0.41B | 0.20B | 0.65B | 0.57B | 0.01B | -0.00B | -0.06B | -0.08B | -0.16B | -0.05B | 5.01B | 0.09B | 0.14B | 0.06B | 0.28B | 0.43B | 0.02B | 4.13B | -0.01B | -0.39B | 0.04B | 0.88B | 0.20B | 0.21B | 0.24B | 0.18B | -0.66B | 0.05B | -0.21B | -0.01B |
|
Income towards Parent Company
|
| | | | | -0.02B | 1.08B | 1.21B | 1.77B | 0.41B | 0.20B | 0.65B | 0.57B | 0.01B | -0.00B | -0.06B | -0.08B | -0.16B | -0.05B | 5.01B | 0.09B | 0.14B | 0.06B | 0.28B | 0.43B | 0.02B | 4.13B | -0.01B | -0.39B | 0.04B | 0.88B | 0.20B | 0.21B | 0.24B | 0.18B | -0.66B | 0.05B | -0.21B | -0.01B |
|
Preferred Dividend Payments
|
| 0.09B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| -0.09B | -0.09B | | | -0.02B | 1.08B | 1.21B | 1.77B | 0.41B | 0.20B | 0.65B | 0.57B | 0.01B | -0.00B | -0.06B | -0.08B | -0.16B | -0.05B | 5.01B | 0.09B | 0.14B | 0.06B | 0.28B | 0.43B | 0.02B | 4.13B | -0.01B | -0.39B | 0.04B | 0.88B | 0.20B | 0.21B | 0.24B | 0.18B | -0.66B | 0.05B | -0.21B | -0.01B |
|
EPS (Basic)
|
| 0.64 | -0.08 | 0.74 | 1.08 | 0.33 | 2.05 | -0.12 | 0.03 | 0.15 | 0.27 | 0.69 | -1.48 | 0.50 | 0.00 | -0.83 | -3.37 | -0.11 | -0.07 | 8.92 | 0.91 | 0.75 | 0.57 | 0.95 | 1.56 | 0.73 | 8.52 | 0.58 | 0.56 | 0.71 | -0.82 | 0.44 | 0.43 | 1.09 | -0.70 | -1.41 | 0.14 | -0.29 | -0.30 |
|
EPS (Weighted Average and Diluted)
|
| 0.63 | -0.08 | 0.72 | 1.07 | 0.33 | 2.02 | -0.12 | 0.03 | 0.15 | 0.26 | 0.69 | -1.48 | 0.50 | 0.00 | -0.83 | -3.37 | -0.11 | -0.07 | 8.90 | 0.90 | 0.75 | 0.57 | 0.95 | 1.55 | 0.73 | 8.51 | 0.58 | 0.55 | 0.70 | -0.81 | 0.44 | 0.43 | 1.08 | -0.70 | -1.40 | 0.14 | -0.29 | -0.30 |
|
Shares Outstanding (Weighted Average)
|
1.13B | 1.11B | 1.11B | 1.20B | 1.21B | 1.58B | 0.53B | 2.32B | 0.77B | 0.77B | 0.77B | 0.75B | 0.75B | 0.75B | 0.75B | 0.74B | 0.74B | 0.74B | 0.74B | 0.60B | 0.57B | 0.55B | 0.54B | 0.51B | 0.51B | 0.51B | 0.50B | 0.46B | 0.46B | 0.46B | 0.45B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B |
|
Shares Outstanding (Diluted Average)
|
1.24B | 1.22B | 1.12B | 1.22B | 1.23B | 1.60B | 0.53B | 2.33B | 0.77B | 0.77B | 0.77B | 0.75B | 0.75B | 0.75B | 0.75B | 0.74B | 0.74B | 0.74B | 0.74B | 0.61B | 0.57B | 0.55B | 0.54B | 0.51B | 0.51B | 0.51B | 0.50B | 0.46B | 0.46B | 0.46B | 0.45B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B |
|
EBITDA
|
| 1.51B | 1.05B | 1.86B | 1.96B | 1.46B | 42.10B | -0.74B | 0.69B | 0.91B | 0.79B | 0.73B | 0.96B | 0.94B | 1.76B | -1.01B | -2.13B | 0.28B | 1.40B | 5.19B | 0.62B | 0.62B | 0.58B | 0.63B | 0.65B | 0.74B | 0.60B | 0.57B | 0.58B | 0.62B | -0.68B | -0.01B | 0.03B | 0.09B | 0.88B | 0.04B | 0.06B | 0.09B | 0.92B |
|
Interest Expenses
|
| 0.22B | 0.23B | 0.22B | 0.23B | 0.28B | -0.73B | 0.35B | | | 0.06B | 0.15B | 0.17B | 0.18B | 0.17B | 0.17B | 0.18B | 0.17B | 0.15B | 0.15B | 0.13B | 0.12B | 0.14B | 0.12B | 0.12B | 0.13B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.10B | 0.05B |
|
Tax Rate
|
| 24.89% | 142.42% | 18.88% | 25.08% | 50.76% | 666.00% | 25.23% | 76.15% | 22.02% | -1.94% | 55.15% | -16.35% | 17.33% | -26.82% | -20.61% | -0.34% | 58.65% | -9.78% | -0.26% | 19.06% | 23.60% | 28.02% | 16.85% | 23.64% | 27.91% | 45.60% | 23.31% | 24.44% | 28.68% | 36.03% | 300.00% | 12,000.00% | 34.49% | 37.69% | 122.68% | 87.18% | 20.88% | 134.85% |