|
Revenue
|
2,913.50M | 2,889.00M | 3,066.80M | 3,071.00M | 3,271.00M | 4,764.00M | 4,411.00M | 4,417.00M | 4,439.00M |
|
Cost of Revenue
|
1,409.00M | 1,493.90M | 1,573.80M | 1,470.00M | 1,667.00M | 2,132.00M | 1,913.00M | 1,931.00M | 2,003.00M |
|
Gross Profit
|
1,504.50M | 1,395.10M | 1,493.00M | 1,601.00M | 1,604.00M | 2,632.00M | 2,498.00M | 2,486.00M | 2,436.00M |
|
Amortization - Intangibles
|
170.70M | 221.20M | 197.40M | 200.00M | 360.00M | 556.00M | 528.00M | 548.00M | 527.00M |
|
Research & Development
|
265.80M | 251.70M | 246.60M | 270.00M | 329.00M | 369.00M | 321.00M | 327.00M | 344.00M |
|
Selling, General & Administrative
|
784.80M | 779.80M | 735.20M | 760.00M | 997.00M | 1,403.00M | 1,265.00M | 1,285.00M | 1,314.00M |
|
Restructuring Costs
|
308.40M | 375.10M | 128.80M | 186.00M | 623.00M | 634.00M | 183.00M | | |
|
Other Operating Expenses
|
1,576.90M | 1,715.00M | 1,842.10M | 1,777.00M | 1,999.00M | 2,929.00M | -32.00M | -75.00M | 640.00M |
|
Operating Expenses
|
2,935.90M | 3,121.60M | 2,952.70M | 2,993.00M | 3,948.00M | 5,335.00M | 4,483.00M | 5,612.00M | 3,951.00M |
|
Operating Income
|
-1431.40M | -1726.50M | -1459.70M | -1392.00M | -2344.00M | -2703.00M | -1985.00M | -3126.00M | -1515.00M |
|
EBIT
|
-1431.40M | -1726.50M | -1459.70M | -1392.00M | -2344.00M | -2703.00M | -1985.00M | -3126.00M | -1515.00M |
|
Non Operating Income
|
2.80M | 0.10M | -41.30M | -28.00M | 178.00M | -5.00M | -32.00M | -75.00M | |
|
EBT
|
-22.40M | -232.60M | 114.10M | 78.00M | -677.00M | -571.00M | -72.00M | -1195.00M | 488.00M |
|
Tax Provisions
|
25.50M | 78.10M | 27.60M | 10.00M | -103.00M | -88.00M | 6.00M | 36.00M | 150.00M |
|
Profit After Tax
|
-47.90M | -310.70M | 86.50M | 68.00M | -574.00M | -483.00M | -78.00M | -1231.00M | 338.00M |
|
Income from Continuing Operations
|
-47.90M | -310.70M | 86.50M | 68.00M | -574.00M | -483.00M | -78.00M | -1231.00M | 338.00M |
|
Consolidated Net Income
|
-47.90M | -310.70M | 86.50M | 68.00M | -574.00M | -483.00M | -78.00M | -1231.00M | 338.00M |
|
Income towards Parent Company
|
-47.90M | -310.70M | 86.50M | 68.00M | -574.00M | -483.00M | -78.00M | -1231.00M | 338.00M |
|
Net Income towards Common Stockholders
|
-47.90M | -310.70M | 86.50M | 68.00M | -574.00M | -483.00M | -78.00M | -1231.00M | 338.00M |
|
EPS (Basic)
|
-0.16 | -1.06 | 0.28 | 0.18 | -1.30 | -0.99 | -0.16 | -2.50 | 0.68 |
|
EPS (Weighted Average and Diluted)
|
| -1.06 | 0.28 | 0.18 | -1.30 | -0.99 | -0.16 | -2.50 | 0.68 |
|
Shares Outstanding (Weighted Average)
|
| 356.19M | 365.62M | 373.00M | 471.92M | 473.10M | 474.21M | 492.80M | 494.35M |
|
Shares Outstanding (Diluted Average)
|
| 293.30M | 313.70M | 370.30M | 441.40M | 487.20M | 488.30M | 492.30M | 497.30M |
|
EBITDA
|
-1431.40M | -1726.50M | -1459.70M | -1392.00M | -2344.00M | -2703.00M | -1985.00M | -3126.00M | -1515.00M |
|
Interest Expenses
|
| | 29.60M | 79.00M | 150.00M | 236.00M | 241.00M | 277.00M | 235.00M |
|
Tax Rate
|
| | 24.19% | 12.82% | 15.21% | 15.41% | | | 30.74% |