|
Revenue
|
845.00M | 469.00M | 675.00M | 1,433.00M | 2,359.00M | 2,797.00M |
|
Cost of Revenue
|
1,320.00M | 963.00M | 1,070.00M | 1,356.00M | 1,499.00M | 1,623.00M |
|
Gross Profit
|
-475.00M | -494.00M | -395.00M | 77.00M | 860.00M | 1,174.00M |
|
Research & Development
|
231.00M | 257.00M | 356.00M | 465.00M | 421.00M | 410.00M |
|
Selling, General & Administrative
|
304.00M | 326.00M | 544.00M | 646.00M | 550.00M | 512.00M |
|
Restructuring Costs
|
| | | 8.00M | 56.00M | 14.00M |
|
Other Operating Expenses
|
| | -2.00M | | | |
|
Operating Expenses
|
535.00M | 583.00M | 900.00M | 1,119.00M | 1,027.00M | 936.00M |
|
Operating Income
|
-3010.00M | -1298.00M | -1555.00M | -1373.00M | -519.00M | -168.00M |
|
EBIT
|
-3010.00M | -1298.00M | -1555.00M | -1373.00M | -519.00M | -168.00M |
|
Non Operating Investment Income
|
| | | -2.00 | | |
|
Interest & Investment Income
|
85.00M | 53.00M | 28.00M | 107.00M | 198.00M | 187.00M |
|
Other Non Operating Income
|
| | -4.00M | | | |
|
Non Operating Income
|
-971.00M | -1437.00M | -1989.00M | -353.00M | 60.00M | 81.00M |
|
EBT
|
-3981.00M | 2,743.00M | 3,552.00M | -1734.00M | -466.00M | -95.00M |
|
Tax Provisions
|
7.00M | 2.00M | 3.00M | 6.00M | 19.00M | 63.00M |
|
Profit After Tax
|
-3988.00M | -2745.00M | -3555.00M | -1740.00M | -485.00M | -158.00M |
|
Equity Income
|
| -8.00M | -8.00M | -8.00M | -7.00M | -8.00M |
|
Investment Income
|
| | -42.00M | -42.00 | 7.00 | -2.00 |
|
Income from Non-Controlling Interests
|
-241.00M | -137.00M | -106.00M | -57.00M | -51.00M | -53.00M |
|
Income from Continuing Operations
|
-3988.00M | 2,741.00M | 3,549.00M | -1740.00M | -485.00M | -158.00M |
|
Consolidated Net Income
|
-3988.00M | 2,741.00M | 3,549.00M | -1740.00M | -485.00M | -158.00M |
|
Income towards Parent Company
|
-3747.00M | -2608.00M | -3449.00M | -1683.00M | -434.00M | -105.00M |
|
Net Income towards Common Stockholders
|
-3747.00M | -2608.00M | -3449.00M | -1683.00M | -434.00M | -105.00M |
|
EPS (Basic)
|
-24.31 | -14.39 | -6.39 | -0.44 | -0.11 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
-24.31 | -14.39 | -6.39 | -0.44 | -0.11 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
| 62.50M | 3,839.60M | 3,839.60M | 3,912.00M | 4,070.30M |
|
Shares Outstanding (Diluted Average)
|
| | 1,418.26M | 3,837.98M | | |
|
EBITDA
|
-3010.00M | -2742.00M | -3596.00M | -0.00M | -500.00 | -179.00 |
|
Interest Expenses
|
1,056.00M | 1,448.00M | 1,701.00M | 166.00M | 99.00M | 106.00M |
|
Tax Rate
|
| 0.07% | 0.08% | | | |