|
Revenue
|
12.55B | 13.01B | 12.67B | 12.68B | 12.24B | 13.08B | 16.25B | 20.07B | 18.00B | 19.52B | 19.56B | 21.96B | 21.36B | 22.94B | 22.48B | 23.84B | 21.91B | 23.37B | 22.84B | 24.03B | 20.08B | 20.85B | 21.59B | 24.15B | 22.59B | 24.19B | 26.42B | 27.99B | 26.12B | 26.43B | 24.72B | 25.04B | 20.92B | 22.93B | 22.25B | 22.32B | 22.24B | 25.03B | 24.37B | 23.93B | 23.38B | 29.78B | 27.00B |
|
Cost of Revenue
|
10.71B | 10.90B | 10.54B | 10.43B | 10.05B | 10.74B | 12.35B | 15.38B | 13.54B | 14.55B | 14.34B | 16.07B | 15.48B | 16.82B | 16.54B | 16.73B | 15.11B | 16.04B | 15.72B | 17.30B | 15.04B | 15.58B | 16.22B | 19.69B | 17.33B | 18.72B | 20.89B | 22.37B | 20.33B | 20.99B | 19.01B | 19.28B | 15.84B | 17.52B | 17.05B | 16.95B | 17.39B | 19.66B | 19.01B | 18.25B | 18.44B | 24.33B | 21.41B |
|
Gross Profit
|
1.92B | 2.09B | 2.13B | 2.25B | 2.19B | 2.34B | 3.90B | 4.53B | 4.46B | 4.97B | 5.22B | 5.89B | 5.88B | 6.12B | 5.94B | 7.11B | 6.80B | 7.33B | 7.13B | 7.68B | 4.71B | 4.88B | 5.02B | 5.52B | 5.26B | 5.47B | 5.53B | 5.62B | 5.78B | 5.44B | 5.71B | 5.76B | 5.08B | 5.42B | 5.20B | 5.37B | 4.85B | 5.36B | 5.36B | 5.68B | 4.94B | 5.45B | 5.59B |
|
Research & Development
|
0.33B | 0.25B | 0.27B | 0.28B | 0.26B | 0.25B | 0.85B | 1.27B | 1.13B | 1.09B | 1.07B | 1.09B | 1.09B | 1.18B | 1.14B | 1.20B | 1.18B | 1.23B | 1.26B | -1.21B | 1.26B | 1.26B | 1.36B | -1.43B | 0.62B | 0.70B | 0.65B | 0.61B | 0.68B | 0.63B | 0.68B | 0.80B | 0.69B | 0.70B | 0.69B | 0.72B | 0.76B | 0.78B | 0.74B | 0.77B | 0.81B | 0.79B | 0.75B |
|
Selling, General & Administrative
|
2.14B | 1.93B | 1.94B | 2.00B | 2.07B | 2.02B | 4.56B | 4.76B | 4.60B | 4.54B | 4.56B | 4.87B | 4.94B | 4.96B | 5.16B | 5.58B | 5.07B | 5.58B | 5.03B | 0.14B | 4.89B | 4.76B | 4.77B | -0.42B | 3.66B | 3.76B | 3.84B | 3.40B | 3.55B | 3.54B | 3.27B | 3.77B | 3.26B | 3.52B | 2.97B | 3.11B | 3.12B | 3.19B | 2.89B | 2.75B | 2.96B | 2.89B | 2.72B |
|
Operating Expenses
|
2.46B | 2.18B | 2.21B | 2.28B | 2.33B | 2.27B | 5.41B | 6.03B | 5.73B | 5.63B | 5.63B | 5.96B | 6.03B | 6.14B | 6.30B | 6.78B | 6.25B | 6.81B | 6.29B | -1.07B | 6.15B | 6.02B | 6.13B | -1.85B | 4.28B | 4.46B | 4.49B | 4.01B | 4.23B | 4.17B | 3.94B | 4.57B | 3.95B | 4.22B | 3.66B | 3.83B | 3.89B | 3.97B | 3.64B | 3.52B | 3.77B | 3.67B | 3.47B |
|
Operating Income
|
-0.34B | -0.10B | -0.08B | -0.03B | -0.14B | 0.07B | -1.51B | -0.81B | -1.27B | -0.67B | -0.41B | -0.07B | -0.15B | -0.01B | -0.36B | 0.33B | 0.55B | 0.52B | 0.84B | 0.46B | 0.70B | 1.14B | 1.13B | 0.72B | 0.99B | 1.02B | 1.05B | 1.61B | 1.55B | 1.27B | 1.76B | 1.19B | 1.13B | 1.19B | 1.54B | 1.55B | 0.96B | 1.39B | 1.72B | 2.16B | 1.17B | 1.77B | 2.12B |
|
EBIT
|
-0.34B | -0.10B | -0.08B | -0.03B | -0.14B | 0.07B | -1.51B | -0.81B | -1.27B | -0.67B | -0.41B | -0.07B | -0.15B | -0.01B | -0.36B | 0.33B | 0.55B | 0.52B | 0.84B | 0.46B | 0.70B | 1.14B | 1.13B | 0.72B | 0.99B | 1.02B | 1.05B | 1.61B | 1.55B | 1.27B | 1.76B | 1.19B | 1.13B | 1.19B | 1.54B | 1.55B | 0.96B | 1.39B | 1.72B | 2.16B | 1.17B | 1.77B | 2.12B |
|
Non Operating Income
|
-0.18B | -0.22B | -0.20B | -0.17B | -0.22B | -0.35B | -0.79B | -0.74B | -0.57B | -0.55B | -0.68B | -0.55B | -0.47B | -0.46B | -0.64B | -0.61B | -0.69B | -0.63B | -0.68B | -0.42B | -0.57B | -0.64B | 0.27B | -0.41B | -0.29B | -0.29B | 3.50B | -1.66B | -0.34B | -0.64B | -1.31B | -0.27B | -0.36B | -0.45B | -0.31B | -0.20B | -0.37B | -0.35B | -0.28B | -0.19B | -0.08B | -0.33B | -0.18B |
|
EBT
|
-0.51B | -0.33B | -0.28B | -0.20B | -0.36B | -0.28B | -2.31B | -1.55B | -1.84B | -1.21B | -1.10B | -0.62B | -0.62B | -0.47B | -1.00B | -0.26B | -0.14B | -0.11B | 0.16B | 0.04B | 0.14B | 0.50B | 1.40B | 0.31B | 0.70B | 0.72B | 4.55B | -0.05B | 1.21B | 0.64B | 0.45B | 0.92B | 0.77B | 0.74B | 1.23B | 1.34B | 0.59B | 1.04B | 1.45B | 1.97B | 1.08B | 1.44B | 1.94B |
|
Tax Provisions
|
-0.04B | -0.03B | -0.02B | -0.03B | 0.07B | -0.02B | -0.67B | -0.80B | -0.64B | -0.47B | -0.24B | -0.49B | -0.09B | -0.01B | -0.10B | 0.01B | -0.47B | -4.34B | -0.39B | 4.64B | -0.05B | -0.60B | 0.52B | 0.23B | 0.04B | 0.10B | 0.86B | -0.02B | 0.14B | 0.13B | 0.21B | 0.32B | 0.14B | 0.26B | 0.18B | 0.14B | -0.40B | 0.16B | 0.28B | 0.44B | 0.12B | 0.28B | 0.39B |
|
Profit After Tax
|
-0.50B | -0.29B | -0.26B | -0.17B | -0.42B | 0.57B | -2.06B | -1.38B | -1.17B | -0.73B | -0.85B | -0.10B | -0.64B | -0.50B | -0.90B | -0.30B | 0.33B | 4.23B | 0.55B | 0.41B | 0.14B | 1.05B | 0.83B | 1.23B | 0.94B | 0.88B | 3.89B | -0.03B | 1.07B | 0.51B | 0.24B | 0.61B | 0.64B | 0.49B | 1.05B | 1.21B | 1.00B | 0.89B | 1.18B | 1.53B | 0.96B | 1.16B | 1.55B |
|
Income from Non-Controlling Interests
|
| | | | | -0.00B | -0.01B | 0.02B | -0.03B | -0.01B | -0.01B | -0.03B | 0.10B | 0.04B | -0.02B | 0.01B | 0.04B | 0.82B | 0.05B | 0.01B | 0.04B | 0.05B | 0.05B | 0.12B | 0.05B | 0.05B | 0.05B | | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | | | |
|
Income from Continuing Operations
|
-0.48B | -0.29B | -0.26B | -0.17B | -0.42B | -0.26B | -1.64B | -0.75B | -1.20B | -0.74B | -0.86B | -0.13B | -0.54B | -0.46B | -0.90B | -0.27B | 0.33B | 4.23B | 0.55B | -4.59B | 0.18B | 1.10B | 0.88B | 0.08B | 0.66B | 0.63B | 3.68B | -0.03B | 1.07B | 0.51B | 0.24B | 0.61B | 0.63B | 0.48B | 1.05B | 1.21B | 0.99B | 0.88B | 1.17B | 1.53B | 0.96B | 1.16B | 1.55B |
|
Consolidated Net Income
|
-0.03B | 0.03B | 0.08B | 0.01B | 0.48B | 0.83B | -0.44B | 1.14B | -1.20B | -0.74B | -0.86B | -0.13B | -0.54B | -0.46B | -0.90B | -0.27B | 0.33B | 4.23B | 0.55B | -4.59B | 0.15B | 0.17B | 0.29B | 0.65B | 0.28B | 0.25B | 0.20B | 0.03B | 1.07B | 0.51B | 0.24B | 0.61B | 0.63B | 0.48B | 1.05B | 1.21B | 0.99B | 0.88B | 1.17B | 1.53B | 0.96B | 1.16B | 1.55B |
|
Income towards Parent Company
|
-0.03B | 0.03B | 0.08B | 0.01B | 0.48B | 0.83B | -0.44B | 1.14B | -1.20B | -0.74B | -0.86B | -0.13B | -0.54B | -0.46B | -0.90B | -0.27B | 0.33B | 4.23B | 0.55B | -4.59B | 0.15B | 0.17B | 0.29B | 0.65B | 0.28B | 0.25B | 0.20B | 0.03B | 1.07B | 0.51B | 0.24B | 0.61B | 0.63B | 0.48B | 1.05B | 1.21B | 0.99B | 0.88B | 1.17B | 1.53B | 0.96B | 1.16B | 1.55B |
|
Net Income towards Common Stockholders
|
-0.03B | 0.03B | 0.08B | 0.01B | 0.48B | 0.83B | -0.44B | 1.14B | -1.20B | -0.74B | -0.86B | -0.13B | -0.54B | -0.46B | -0.90B | -0.27B | 0.33B | 4.23B | 0.55B | -4.59B | 0.15B | 0.17B | 0.29B | 0.65B | 0.28B | 0.25B | 0.20B | 0.03B | 1.07B | 0.51B | 0.24B | 0.61B | 0.63B | 0.48B | 1.05B | 1.21B | 0.99B | 0.88B | 1.17B | 1.53B | 0.96B | 1.16B | 1.55B |
|
EPS (Basic)
|
-1.10 | -0.72 | -0.65 | -0.41 | -1.05 | -0.65 | -3.62 | -2.68 | -2.29 | -1.65 | -1.84 | -0.98 | 2.36 | 1.61 | -1.84 | 1.21 | 0.41 | 4.75 | 0.69 | -5.11 | 0.00B | 0.00B | 0.00B | 0.00B | 0.87 | 0.83 | 4.81 | -0.00B | 1.42 | 0.69 | 0.34 | 0.86 | 0.88 | 0.67 | 1.46 | 1.70 | 1.41 | 1.25 | 1.67 | 2.19 | 1.39 | 1.72 | 2.31 |
|
EPS (Weighted Average and Diluted)
|
-1.10 | -0.72 | -0.65 | -0.41 | -1.05 | -0.65 | -3.63 | -2.68 | -2.29 | -1.66 | -1.84 | -0.98 | 2.33 | 1.58 | -1.84 | 1.19 | 0.38 | 4.47 | 0.66 | -4.80 | 0.00B | 0.00B | 0.00B | 0.00B | 0.84 | 0.80 | 4.68 | -0.00B | 1.37 | 0.68 | 0.33 | 0.83 | 0.86 | 0.66 | 1.42 | 1.66 | 1.37 | 1.23 | 1.64 | 2.15 | 1.37 | 1.70 | 2.28 |
|
Shares Outstanding (Weighted Average)
|
| | | | 0.73B | 0.73B | 0.73B | 1.40B | 1.39B | 1.40B | 1.40B | 1.39B | 1.39B | 1.39B | 1.39B | 1.39B | 0.72B | 0.72B | 0.72B | 0.73B | 0.74B | 0.74B | 0.75B | 0.75B | 0.76B | 0.76B | 0.77B | 0.76B | 0.76B | 0.74B | 0.73B | 0.73B | 0.73B | 0.73B | 0.72B | 0.71B | 0.71B | 0.71B | 0.70B | 0.70B | 0.70B | 0.68B | 0.67B |
|
Shares Outstanding (Diluted Average)
|
0.41B | 0.41B | | | 0.41B | 0.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.34B | -0.10B | -0.08B | -0.03B | -0.14B | 0.07B | -1.51B | -0.81B | -1.27B | -0.67B | -0.41B | -0.07B | -0.15B | -0.01B | -0.36B | 0.33B | 0.55B | 0.52B | 0.84B | 0.46B | 0.70B | 1.14B | 1.13B | 0.72B | 0.99B | 1.02B | 1.05B | 1.61B | 1.55B | 1.27B | 1.76B | 1.19B | 1.13B | 1.19B | 1.54B | 1.55B | 0.96B | 1.39B | 1.72B | 2.16B | 1.17B | 1.77B | 2.12B |
|
Tax Rate
|
7.39% | 10.15% | 6.05% | 15.15% | | 7.09% | 29.01% | 51.49% | 34.76% | 38.93% | 21.91% | 78.65% | 13.64% | 1.50% | 10.00% | | | | | | | | 37.16% | 73.05% | 5.72% | 13.24% | 19.00% | 39.58% | 11.87% | 20.31% | 46.92% | 34.34% | 17.60% | 35.13% | 14.84% | 10.12% | | 15.11% | 19.03% | 22.31% | 10.90% | 19.17% | 20.25% |