|
Revenue
|
5.93B | 6.59B | 6.38B | 8.33B | 6.28B | 6.35B | 6.54B | 2.29B | 8.59B | 0.41B | 7.55B | 7.98B | 8.09B | 10.07B | 8.09B | 8.44B | 8.09B | 0.00B | 7.35B | 8.32B | 8.31B | 9.17B | 6.44B | 7.21B | 6.98B | 29.08B | 6.18B | 6.59B | 6.00B | 7.22B | 5.36B | 5.71B | 6.08B | 6.97B | 5.35B | 5.75B | 6.02B | 7.05B | 5.34B | 5.81B | 5.97B | 6.90B | 5.16B | 5.74B | 6.48B | 8.08B | 5.94B | 6.52B | 6.51B | 8.06B | 5.90B | 6.37B | 6.46B | 8.02B | 6.00B | 6.13B | 5.97B | 6.75B | 5.14B | 5.60B | 5.93B | 23.06B | 5.15B | 5.80B | 5.91B | 7.37B |
|
Cost of Revenue
|
3.82B | 4.37B | 4.19B | 5.62B | 3.97B | 4.00B | 4.04B | 6.05B | 5.58B | | 5.04B | 5.42B | 5.63B | 6.94B | 5.50B | 5.71B | 5.50B | 6.48B | 4.67B | 5.29B | 5.39B | 5.81B | 4.16B | 4.81B | 4.62B | 5.52B | 4.12B | 4.46B | 4.30B | 5.34B | 4.52B | 4.05B | 4.44B | 5.46B | 3.52B | 3.75B | 3.82B | 5.24B | 3.29B | 3.68B | 3.72B | 4.36B | 3.11B | 3.58B | 3.69B | 4.80B | 3.40B | 3.69B | 3.64B | 4.58B | 3.41B | 3.69B | 3.79B | 4.70B | 3.68B | 3.84B | 3.68B | 4.07B | 2.96B | 3.19B | 3.23B | 3.74B | 2.67B | 3.05B | 3.10B | 3.89B |
|
Gross Profit
|
2.11B | 2.23B | 2.20B | 2.71B | 2.31B | 2.35B | 2.50B | 3.21B | 3.01B | | 2.52B | 2.55B | 2.46B | 3.13B | 2.59B | 2.73B | 2.59B | 3.82B | 2.68B | 3.02B | 2.93B | 3.35B | 2.28B | 2.39B | 2.37B | 3.14B | 2.06B | 2.13B | 1.70B | 1.88B | 0.84B | 1.66B | 1.63B | 1.51B | 1.83B | 2.00B | 2.20B | 1.81B | 2.05B | 2.13B | 2.25B | 2.54B | 2.05B | 2.16B | 2.79B | 3.28B | 2.54B | 2.83B | 2.87B | 3.48B | 2.50B | 2.68B | 2.67B | 3.32B | 2.32B | 2.29B | 2.29B | 2.69B | 2.18B | 2.42B | 2.71B | 3.04B | 2.49B | 2.76B | 2.82B | 3.48B |
|
Amortization - Intangibles
|
| | | | | | | -0.10B | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
-0.85B | -0.04B | -0.03B | -0.09B | -1.05B | -1.03B | -1.06B | -1.27B | -1.21B | | -0.04B | -1.17B | -1.11B | -1.39B | -1.22B | -0.03B | -1.18B | 0.00B | -0.03B | -0.03B | -1.34B | -0.21B | -1.02B | -0.10B | -0.12B | -0.39B | -0.14B | -0.13B | -0.92B | -0.50B | -0.10B | -0.04B | -0.02B | -1.20B | -1.12B | -1.13B | -1.05B | -0.02B | -0.05B | -0.05B | -0.03B | -1.11B | -0.95B | -0.02B | -1.14B | -1.21B | -0.02B | -1.24B | -0.02B | -0.03B | -0.03B | -1.17B | -1.13B | -0.07B | -1.15B | -1.31B | -1.10B | -0.05B | -1.12B | -1.40B | -0.03B | -1.29B | -0.04B | -0.03B | -0.03B | -1.39B |
|
Selling, General & Administrative
|
-0.82B | -0.94B | -0.73B | -1.05B | -0.98B | -0.95B | -0.80B | -1.05B | -0.88B | | -0.92B | -0.99B | -0.86B | -1.07B | -1.03B | -1.01B | -0.88B | -1.11B | -1.00B | -0.99B | -0.87B | -1.09B | -0.86B | -0.92B | -0.75B | -0.94B | -0.80B | -0.87B | -0.73B | -0.97B | -0.92B | -0.77B | -0.71B | -0.99B | -0.76B | -0.81B | -0.74B | -0.85B | -0.66B | -0.74B | -0.51B | -0.86B | -0.65B | -0.73B | -0.68B | -0.86B | -0.74B | -0.83B | -0.71B | -0.86B | -0.71B | -0.80B | -0.90B | -1.10B | -0.87B | -1.01B | -0.89B | -0.93B | -0.84B | -2.16B | -0.90B | -0.98B | -0.81B | -0.85B | -0.83B | -0.95B |
|
Restructuring Costs
|
| | | | | | | -0.07B | | -0.01B | | | | 22.57B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | -0.01B | 0.04B | | -0.29B | -0.08B | | | | | | | | | |
|
Other Operating Expenses
|
| -1.03B | -1.10B | -1.23B | | | 0.00 | 0.07B | | | -1.15B | | | -22.57B | | -1.15B | | -0.02B | -1.25B | -1.35B | | -1.10B | | -1.08B | -0.89B | -0.55B | -0.74B | -0.77B | | -0.49B | -1.10B | -0.94B | -1.41B | -0.09B | -0.00B | -0.04B | -0.05B | -1.11B | -0.89B | -0.95B | -0.94B | -0.02B | -0.02B | -1.01B | -0.00B | 0.03B | -1.14B | 0.01B | -1.16B | -1.30B | -1.14B | 0.00B | 0.01B | -1.19B | -0.00B | 0.27B | 0.07B | -1.15B | -0.02B | -0.01B | -1.23B | -0.00B | -1.09B | -1.23B | -1.18B | 0.01B |
|
Operating Expenses
|
-1.67B | -2.01B | -1.86B | -2.38B | -2.02B | -1.97B | -1.85B | -2.32B | -2.09B | -0.01B | -2.11B | -2.16B | -1.97B | -2.47B | -2.26B | -2.19B | -2.06B | -0.00B | -2.28B | -2.37B | -2.20B | -2.40B | -1.88B | -2.10B | -1.76B | -1.87B | -1.68B | -1.77B | -1.65B | -1.96B | -2.12B | -1.75B | -2.13B | -2.27B | -1.88B | -1.99B | -1.84B | -1.99B | -1.60B | -1.73B | -1.48B | -1.98B | -1.61B | -1.76B | -1.82B | -2.04B | -1.91B | -2.06B | -1.89B | -2.19B | -1.87B | -1.97B | -2.02B | -2.32B | -2.03B | -2.35B | -2.00B | -2.13B | -1.98B | -3.57B | -2.15B | -2.27B | -1.93B | -2.10B | -2.04B | -2.33B |
|
Operating Income
|
0.21B | 0.15B | 0.16B | 0.26B | 0.28B | 0.40B | 0.72B | -0.61B | 0.88B | -0.24B | 1.35B | 0.30B | 0.46B | -0.57B | 0.33B | 0.38B | 0.64B | 0.00B | 0.41B | 0.61B | 0.56B | 0.85B | 0.26B | 0.42B | 0.60B | 1.30B | 0.41B | 0.34B | 0.04B | -0.03B | -1.26B | -0.06B | -0.45B | -2.32B | -0.04B | 0.02B | 0.36B | -0.20B | 0.53B | 0.40B | -0.44B | 0.64B | 0.45B | 0.40B | 0.97B | 1.28B | 4.45B | 4.89B | 4.76B | 5.67B | 4.37B | 4.66B | 4.70B | 5.64B | 4.34B | -0.03B | -2.68B | 0.55B | 0.40B | -1.27B | 0.55B | 0.74B | 0.56B | 0.66B | 1.59B | 1.19B |
|
EBIT
|
0.21B | 0.15B | 0.16B | 0.26B | 0.28B | 0.40B | 0.72B | -0.61B | 0.88B | -0.24B | 1.35B | 0.30B | 0.46B | -0.57B | 0.33B | 0.38B | 0.64B | 1.39B | 0.41B | 0.61B | 0.56B | 0.85B | 0.26B | 0.42B | 0.60B | 1.30B | 0.41B | 0.34B | 0.04B | -0.03B | -1.26B | -0.06B | -0.45B | -2.32B | -0.04B | 0.02B | 0.36B | -0.20B | 0.53B | 0.40B | -0.44B | 0.64B | 0.45B | 0.40B | 0.97B | 1.28B | 4.45B | 4.89B | 4.76B | 5.67B | 4.37B | 4.66B | 4.70B | 5.64B | 4.34B | -0.03B | -2.68B | 0.55B | 0.40B | -1.27B | 0.55B | 0.74B | 0.56B | 0.66B | 1.59B | 1.19B |
|
Interest & Investment Income
|
0.15B | 0.00B | 0.04B | 0.04B | 0.04B | 0.06B | 0.02B | 0.02B | 0.19B | | 0.04B | 0.09B | 0.06B | 0.07B | 0.03B | 0.05B | 0.10B | 0.03B | 0.06B | 0.04B | 0.06B | 0.02B | 0.08B | -0.03B | 0.02B | -0.01B | -0.01B | 0.02B | -0.03B | 0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.01B | 0.03B | -0.03B | -0.03B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.09B | -0.07B | -0.08B | -0.07B | -0.05B | -0.07B | -0.01B | -0.09B | 0.03B | 0.01B | -0.01B | -0.06B | -0.05B | -0.07B | -0.11B | -0.07B | -0.08B | -0.05B | -0.04B | -0.09B | -0.04B | -0.07B | -0.09B | -0.05B | -0.03B | -0.05B | -0.04B | -0.01B | 0.00B | -0.02B | -0.01B |
|
EBT
|
0.31B | 0.14B | 0.16B | 0.20B | 0.25B | 0.38B | 0.70B | 0.88B | 0.91B | -0.24B | 1.35B | 0.26B | 0.48B | -0.58B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.47B | 0.35B | -0.51B | 0.63B | 0.35B | 0.43B | 0.99B | 1.27B | 0.56B | 0.64B | 0.95B | 1.23B | 0.44B | 0.67B | 0.63B | 0.69B | 0.20B | -0.07B | -2.74B | 0.46B | 0.35B | -1.30B | 0.51B | 0.70B | 0.55B | 0.66B | 1.59B | 1.18B |
|
Tax Provisions
|
| | | | | | | | 1.50B | | 1.86B | 1.82B | 1.97B | 2.15B | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | -0.21B | -0.16B | -0.12B | -0.16B | -0.36B | -0.43B | -0.19B | -0.17B | -0.29B | -0.09B | -0.13B | -0.19B | -0.12B | -0.11B | -0.05B | 0.01B | -0.08B | -0.14B | -0.10B | 0.27B | -0.13B | -0.25B | -0.15B | -0.19B | -0.38B | -0.27B |
|
Profit After Tax
|
0.22B | 0.10B | 0.11B | 0.10B | 0.18B | 0.27B | 0.49B | -0.59B | 0.59B | -0.23B | 1.30B | 0.17B | 0.32B | -0.94B | 0.19B | 0.23B | 0.46B | 0.00B | 0.26B | 0.40B | 0.38B | 0.56B | 0.18B | 0.25B | 0.37B | 0.82B | 0.25B | 0.19B | -0.02B | -0.18B | -1.12B | -0.05B | -0.43B | -2.23B | -0.09B | -0.21B | 0.31B | -0.72B | 0.26B | 0.20B | -0.72B | 0.47B | 0.24B | 0.27B | 0.63B | 0.84B | 0.38B | 0.46B | 0.67B | 1.15B | 0.31B | 0.47B | 0.51B | 0.58B | 0.15B | -0.06B | -2.82B | 0.32B | 0.25B | -1.03B | 0.37B | 0.45B | 0.40B | 0.48B | 1.19B | 0.91B |
|
Net Income - Minority
|
-0.01B | -0.01B | 0.01B | -0.06B | -0.00B | -0.02B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01B | -0.00B | -0.01B | 0.06B | 0.00B | 0.02B | -0.02B | 0.01B | -0.01B | | -0.02B | 0.01B | 0.00B | 0.03B | -0.00B | 0.01B | 0.01B | 0.00B | -0.07B | 0.01B | -0.00B | -0.01B | 0.02B | 0.00B | 0.00B | -0.01B | 0.02B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | -0.07B | 0.01B | 0.01B | 0.01B | 0.02B | -0.04B | -0.00B | 0.03B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B |
|
Income from Continuing Operations
|
0.31B | 0.14B | 0.16B | 0.20B | 0.25B | 0.38B | 0.70B | 0.88B | -0.59B | -0.24B | -0.52B | -1.57B | -1.49B | -2.73B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.47B | 0.50B | -0.30B | 0.79B | 0.47B | 0.59B | 1.35B | 1.70B | 0.75B | 0.81B | 1.24B | 1.32B | 0.57B | 0.86B | 0.74B | 0.80B | 0.26B | -0.08B | -2.66B | 0.60B | 0.45B | -1.57B | 0.64B | 0.95B | 0.70B | 0.85B | 1.98B | 1.45B |
|
Consolidated Net Income
|
0.31B | 0.14B | 0.16B | 0.20B | 0.25B | 0.38B | 0.70B | 0.88B | -0.59B | -0.24B | -0.52B | -1.57B | -1.49B | -2.73B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.47B | 0.50B | -0.30B | 0.79B | 0.47B | 0.59B | 1.35B | 1.70B | 0.75B | 0.81B | 1.24B | 1.32B | 0.57B | 0.86B | 0.74B | 0.80B | 0.26B | -0.08B | -2.66B | 0.60B | 0.45B | -1.57B | 0.64B | 0.95B | 0.70B | 0.85B | 1.98B | 1.45B |
|
Income towards Parent Company
|
0.29B | 0.13B | 0.16B | 0.14B | 0.25B | 0.36B | 0.70B | 0.88B | -0.59B | -0.24B | -0.52B | -1.57B | -1.49B | -2.73B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.25B | 0.18B | -0.65B | 0.46B | 0.22B | 0.25B | 0.60B | 0.87B | 0.38B | 0.44B | 0.67B | 1.14B | 0.32B | 0.46B | 0.50B | 0.57B | 0.15B | -0.07B | -2.84B | 0.32B | 0.25B | -1.04B | 0.37B | 0.44B | 0.39B | 0.47B | 1.17B | 0.91B |
|
Net Income towards Common Stockholders
|
0.29B | 0.13B | 0.16B | 0.14B | 0.25B | 0.36B | 0.70B | 0.88B | -0.59B | -0.24B | -0.52B | -1.57B | -1.49B | -2.73B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.25B | 0.18B | -0.65B | 0.46B | 0.22B | 0.25B | 0.60B | 0.87B | 0.38B | 0.44B | 0.67B | 1.14B | 0.32B | 0.46B | 0.50B | 0.57B | 0.15B | -0.07B | -2.84B | 0.32B | 0.25B | -1.04B | 0.37B | 0.44B | 0.39B | 0.47B | 1.17B | 0.91B |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | | | 0.00B | | | | | | | | 3.17 | | | | -0.30 | | | | -6.04 | | | | -0.78 | | | | 1.34 | | | | 2.26 | | | | 3.03 | | | | 1.82 | | | | 1.02 | | | | 1.43 | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | 460.00 | | | | | | | | 0.38B | | | | 0.36B | | | | 0.39B | | | | 0.36B | | | | 0.34B | | | | 0.39B | | | | 0.38B | | | | 0.31B | | | | 0.31B | | | | 0.31B | | | | |
|
EBITDA
|
0.54B | 0.15B | 0.16B | 1.09B | 0.04B | 0.40B | 0.72B | -0.61B | 0.88B | -0.24B | 1.35B | 0.30B | 0.46B | -0.57B | 0.33B | 0.53B | -0.00B | 1.39B | 0.41B | 0.75B | 0.75B | 0.85B | 0.26B | 0.42B | 0.60B | 1.30B | 0.41B | 0.34B | 0.04B | -0.03B | -1.26B | -0.06B | -0.45B | -2.32B | -0.04B | 0.02B | 0.36B | -0.20B | 0.53B | 0.40B | -0.44B | 0.64B | 0.45B | 0.40B | 0.97B | 1.28B | 4.45B | 4.89B | 4.76B | 5.67B | 4.37B | 4.66B | 4.70B | 5.64B | 4.34B | -0.03B | -2.68B | 0.55B | 0.40B | -1.27B | 0.55B | 0.74B | 0.56B | 0.66B | 1.59B | 1.19B |
|
Interest Expenses
|
-0.05B | -0.01B | -0.04B | -0.10B | -0.06B | -0.08B | -0.04B | -0.06B | -0.15B | | -0.04B | -0.13B | -0.04B | -0.08B | -0.09B | -0.09B | -0.09B | -0.05B | -0.09B | -0.07B | -0.08B | -0.09B | -0.09B | -0.03B | -0.10B | -0.07B | -0.04B | -0.08B | -0.04B | -0.08B | -0.04B | 0.01B | -0.02B | -0.05B | -0.06B | -0.13B | -0.05B | -0.05B | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | 164.71% | | 138.46% | 713.54% | 413.24% | -368.92% | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00% | 41.24% | -25.93% | -33.02% | -37.61% | -36.40% | -34.10% | -32.99% | -27.36% | -30.00% | -7.05% | -28.99% | -29.00% | -18.54% | -16.11% | -26.02% | -18.33% | 2.92% | -30.57% | -28.00% | -20.76% | -26.40% | -35.52% | -28.00% | -28.15% | -24.02% | -22.65% |