|
Revenue
|
5.15B | 6.75B | 5.88B | 5.33B | 4.83B | 7.13B | 6.84B | 7.20B | 6.12B | 8.91B | 8.37B | 8.61B | 6.77B | 10.01B | 9.59B | 9.79B | 7.42B | 10.91B | 10.01B | 9.45B | 7.65B | 9.95B | 9.50B | 8.96B | 6.38B | 8.17B | -0.19B | -0.30B |
|
Cost of Revenue
|
3.54B | 4.76B | 4.06B | 3.90B | 3.21B | 4.77B | 4.52B | 4.91B | 4.09B | 6.11B | 5.79B | 5.93B | 4.58B | 6.83B | 6.76B | 6.84B | 5.01B | 7.48B | 6.84B | 6.33B | 5.20B | 6.87B | 6.61B | 6.10B | 4.42B | 5.69B | 5.36B | 2.73B |
|
Gross Profit
|
1.60B | 1.99B | 1.83B | 1.44B | 1.63B | 2.37B | 2.32B | 2.29B | 2.02B | 2.80B | 2.58B | 2.69B | 2.19B | 3.17B | 2.83B | 2.95B | 2.41B | 3.43B | 3.17B | 3.12B | 2.46B | 3.08B | 2.89B | 2.87B | 1.96B | 2.48B | | |
|
Research & Development
|
0.22B | 0.26B | 0.24B | 0.26B | 0.24B | 0.27B | 0.26B | 0.29B | 0.27B | 0.30B | 0.31B | 0.35B | 0.31B | 0.35B | 0.37B | 0.40B | 0.36B | 0.38B | 0.34B | 0.41B | 0.32B | 0.35B | 0.36B | 0.41B | 0.33B | 0.34B | 0.35B | 0.37B |
|
Selling, General & Administrative
|
0.64B | 0.69B | 0.66B | 0.79B | 0.64B | 0.73B | 0.75B | 0.84B | 0.67B | 0.83B | 0.82B | 0.86B | 0.71B | 0.88B | 0.88B | 0.95B | 0.78B | 0.96B | 0.92B | 0.95B | 0.77B | 0.85B | 0.82B | 0.85B | 0.66B | 0.74B | 0.76B | 0.64B |
|
Other Operating Expenses
|
4.01B | 5.19B | 4.47B | 4.34B | 3.59B | 5.14B | 4.91B | 5.32B | 4.44B | 6.44B | 6.17B | 6.35B | 4.94B | 7.18B | 7.13B | 7.32B | 5.34B | 7.84B | 7.20B | 6.85B | 5.60B | 7.28B | 7.03B | 6.62B | 4.82B | 6.07B | 5.75B | 3.59B |
|
Operating Expenses
|
4.87B | 6.14B | 5.38B | 5.39B | 4.47B | 6.14B | 5.92B | 6.45B | 5.37B | 7.57B | 7.29B | 7.55B | 5.97B | 8.41B | 8.38B | 8.67B | 6.48B | 9.17B | 8.46B | 8.21B | 6.69B | 8.48B | 8.21B | 7.89B | 5.82B | 7.15B | 6.86B | 4.60B |
|
Operating Income
|
-3.27B | -4.14B | -3.55B | -3.95B | 0.42B | 1.10B | 1.04B | -1.49B | 0.82B | 1.43B | 1.16B | -1.93B | 0.87B | 1.70B | 1.30B | -2.21B | 1.03B | 1.86B | -5.29B | -5.09B | -4.23B | 1.59B | -5.32B | -5.02B | -3.85B | -4.68B | | |
|
EBIT
|
-3.27B | -4.14B | -3.55B | -3.95B | 0.42B | 1.10B | 1.04B | -1.49B | 0.82B | 1.43B | 1.16B | -1.93B | 0.87B | 1.70B | 1.30B | -2.21B | 1.03B | 1.86B | -5.29B | -5.09B | -4.23B | 1.59B | -5.32B | -5.02B | -3.85B | -4.68B | 0.91B | 0.15B |
|
EBT
|
0.27B | 0.61B | 0.51B | -0.06B | 0.36B | 0.99B | 0.92B | 0.75B | 0.75B | 1.34B | 1.08B | 1.06B | 0.80B | 1.60B | 1.22B | 1.12B | 0.95B | 1.74B | 1.55B | 1.24B | 0.96B | 1.46B | 1.29B | 1.08B | 0.57B | 1.02B | 0.74B | -0.10B |
|
Tax Provisions
|
0.07B | 0.14B | 0.09B | 0.16B | 0.11B | 0.45B | 0.31B | 0.30B | 0.23B | 0.44B | 0.37B | 0.55B | 0.27B | 0.54B | 0.43B | 0.52B | 0.29B | 0.67B | 0.55B | 0.44B | 0.28B | 0.48B | 0.45B | 0.42B | 0.17B | 0.32B | 0.24B | -0.04B |
|
Profit After Tax
|
0.20B | 0.47B | 0.42B | -0.22B | 0.24B | 0.55B | 0.62B | 0.46B | 0.51B | 0.90B | 0.71B | 0.67B | 0.53B | 1.06B | 0.79B | 0.69B | 0.65B | 1.08B | 1.00B | 0.81B | 0.68B | 0.98B | 0.85B | 0.65B | 0.40B | 0.69B | 0.51B | -0.07B |
|
Equity Income
|
0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.00B |
|
Net Income - Minority
|
| | | | | | | | | | | -0.01B | | -0.02B | -0.02B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | |
|
Income from Non-Controlling Interests
|
0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Income from Continuing Operations
|
0.20B | 0.47B | 0.42B | -0.22B | 0.25B | 0.54B | 0.61B | 0.45B | 0.51B | 0.90B | 0.71B | 0.51B | 0.53B | 1.06B | 0.79B | 0.61B | 0.66B | 1.08B | 1.00B | 0.81B | 0.68B | 0.98B | 0.84B | 0.66B | 0.40B | 0.69B | 0.50B | -0.06B |
|
Consolidated Net Income
|
0.20B | 0.47B | 0.42B | -0.22B | 0.25B | 0.54B | 0.61B | 0.45B | 0.51B | 0.90B | 0.71B | 0.51B | 0.53B | 1.06B | 0.79B | 0.61B | 0.66B | 1.08B | 1.00B | 0.81B | 0.68B | 0.98B | 0.84B | 0.66B | 0.40B | 0.69B | 0.50B | -0.06B |
|
Income towards Parent Company
|
0.20B | 0.47B | 0.42B | -0.22B | 0.25B | 0.54B | 0.61B | 0.45B | 0.51B | 0.90B | 0.71B | 0.49B | 0.53B | 1.04B | 0.77B | 0.59B | 0.66B | 1.08B | 0.99B | 0.81B | 0.68B | 0.98B | 0.84B | 0.66B | 0.39B | 0.69B | 0.50B | -0.06B |
|
Net Income towards Common Stockholders
|
0.20B | 0.47B | 0.42B | -0.22B | 0.25B | 0.54B | 0.61B | 0.45B | 0.51B | 0.90B | 0.71B | 0.49B | 0.53B | 1.04B | 0.77B | 0.59B | 0.66B | 1.08B | 0.99B | 0.81B | 0.68B | 0.98B | 0.84B | 0.66B | 0.39B | 0.69B | 0.50B | -0.06B |
|
EPS (Basic)
|
0.48 | 1.12 | 0.99 | -0.51 | 0.57 | 1.29 | 1.45 | 1.07 | 1.22 | 2.15 | 1.71 | 1.18 | 1.32 | 2.64 | 2.00 | 1.47 | 1.67 | 2.79 | 2.58 | 2.13 | 1.83 | 2.67 | 2.35 | 1.84 | 1.13 | 2.05 | | |
|
EPS (Weighted Average and Diluted)
|
0.48 | 1.11 | 0.99 | -0.51 | 0.57 | 1.28 | 1.44 | 1.06 | 1.20 | 2.12 | 1.69 | 1.16 | 1.30 | 2.61 | 1.98 | 1.46 | 1.65 | 2.76 | 2.56 | 2.11 | 1.81 | 2.65 | 2.33 | 1.83 | 1.12 | 2.03 | | |
|
Shares Outstanding (Weighted Average)
|
0.42B | 0.42B | | 0.42B | 0.42B | 0.42B | | 0.42B | | | | 0.42B | | | | 0.40B | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.42B | 0.42B | | 0.42B | 0.43B | 0.43B | | 0.43B | | | | 0.42B | | | | 0.40B | | | | | | | | | | | | |
|
EBITDA
|
-3.27B | -4.14B | -3.55B | -3.95B | 0.42B | 1.10B | 1.04B | -1.49B | 0.82B | 1.43B | 1.16B | -1.93B | 0.87B | 1.70B | 1.30B | -2.21B | 1.03B | 1.86B | -5.29B | -5.09B | -4.23B | 1.59B | -5.32B | -5.02B | -3.85B | -4.68B | 0.91B | 0.15B |
|
Interest Expenses
|
0.27B | 0.27B | 0.25B | 0.25B | 0.22B | 0.21B | 0.19B | 0.19B | 0.20B | 0.19B | 0.18B | -0.40B | 0.19B | 0.20B | 0.19B | 0.20B | 0.18B | 0.19B | 0.18B | 0.19B | 0.17B | 0.17B | 0.15B | 0.17B | 0.18B | 0.17B | 0.17B | 0.25B |
|
Tax Rate
|
26.82% | 22.40% | 17.27% | -288.21% | 30.19% | 45.34% | 33.42% | 39.36% | 31.13% | 32.73% | 34.24% | 52.16% | 33.28% | 33.89% | 35.13% | 46.07% | 30.55% | 38.21% | 35.73% | 35.14% | 29.07% | 32.72% | 34.85% | 38.75% | 30.02% | 31.86% | 32.66% | 35.79% |