|
Revenue
|
0.22B | 0.22B | 0.18B | 0.16B | 0.00B | 0.00B | 321.00 | 382.00 | 502.00 | 0.53B | 0.57B | 0.61B | 0.65B | 0.65B | 0.66B | 0.72B | 0.76B | 0.77B | 0.82B | 0.87B |
|
Cost of Revenue
|
0.24B | 0.24B | 0.27B | 0.27B | 298.00 | 310.00 | 647.00 | 321.00 | 388.00 | 0.37B | 0.38B | 0.38B | 0.38B | 0.39B | 0.39B | 0.41B | 0.43B | 0.45B | 0.47B | 0.49B |
|
Gross Profit
|
-0.03B | -0.03B | -0.09B | -0.11B | 0.00B | 0.00B | -326.00 | 61.00 | 114.00 | 0.15B | 0.19B | 0.24B | 0.28B | 0.26B | 0.28B | 0.31B | 0.33B | 0.32B | 0.35B | 0.38B |
|
Research & Development
|
-0.05B | -0.07B | -0.09B | -0.09B | -0.10B | -119.00 | -0.12B | -116.00 | -110.00 | -128.00 | -91.00 | -99.00 | -103.00 | -116.00 | -104.00B | -97.00B | -93.00 | -121.00 | -113.00B | -103.00B |
|
Selling, General & Administrative
|
-0.09B | -0.09B | -0.15B | -0.15B | -0.18B | -169.00 | -0.16B | -150.00 | -166.00 | -147.00 | -137.00 | -131.00 | -136.00 | -127.00 | -130.00B | -112.00B | -142.00 | -113.00 | -118.00B | -120.00B |
|
Restructuring Costs
|
| | | | | | -0.00B | -2.00 | -4.00 | -1.00 | -50.00 | -1.00 | -3.00 | -1.00 | -2.00B | -3.00B | -7.00 | -2.00 | -1.00B | -2.00B |
|
Other Operating Expenses
|
| | -0.00B | | -0.00B | | | | | | | | | | | | | | | |
|
Operating Expenses
|
-0.14B | -0.16B | -0.24B | -0.24B | -0.27B | -288.00 | -0.28B | -268.00 | -280.00 | -276.00 | -278.00 | -231.00 | -242.00 | -244.00 | -236.00B | -212.00B | -242.00 | -236.00 | -232.00B | -225.00B |
|
Operating Income
|
-0.23B | -0.23B | -0.39B | -0.40B | -557.00 | -445.00 | -828.00 | -290.00 | -255.00 | -0.20B | -0.18B | -0.09B | -0.05B | -0.07B | -0.06B | -0.04B | 0.00B | -0.02B | 0.01B | 0.03B |
|
EBIT
|
-0.23B | -0.23B | -0.39B | -0.40B | -557.00 | -445.00 | -828.00 | -290.00 | -255.00 | -0.20B | -0.18B | -0.09B | -0.05B | -0.07B | -0.06B | -0.04B | 0.00B | -0.02B | 0.01B | 0.03B |
|
Non Operating Investment Income
|
| | | | | | | | -2.00 | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.00B | -0.01B | -0.05B | -0.01B | 0.01B | 10.00 | -0.02B | 38.00 | -37.00 | -49.00 | -53.00 | -54.00 | -42.00 | -44.00 | 45.00B | 53.00B | 45.00 | -72.00 | -41.00 | 48.00B |
|
Other Non Operating Income
|
| | -0.00B | | -0.00B | | -0.00B | | | | | | | | | | | | | |
|
Non Operating Income
|
0.01B | | | | -0.01B | 12.00 | | | | -34.00 | | | | | | | | | | |
|
EBT
|
-0.64B | -0.67B | -0.80B | -0.98B | -1.10B | -434.00 | -0.57B | -338.00 | -391.00 | -239.00 | -153.00 | -83.00 | 7.00 | -102.00 | -51.00B | 47.00B | 11.00 | 24.00 | 43.00B | 38.00 |
|
Tax Provisions
|
| -0.00B | 0.00B | -0.00B | 0.01B | -1.00 | 0.00B | -4.00 | 0.01B | -11.00 | 5.00 | -16.00 | 4.00 | -13.00 | -17.00B | -32.00B | 63.06B | -14.00 | -23.00B | -21.00B |
|
Profit After Tax
|
-0.64B | -0.67B | -0.80B | -0.99B | -1.10B | -435.00 | -1.01B | -342.00 | -0.39B | -250.00 | -148.00 | -99.00 | -0.48B | -115.00 | -68.00 | 79.00B | -63.06B | 38.00 | 66.00B | 21.00B |
|
Equity Income
|
-0.00B | | -0.00B | 0.00B | -0.00B | -1.00 | 0.00B | -4.00 | -1.00 | -1.00 | -2.00 | -4.00 | -1.00 | -4.00 | 0.00B | 2.00 | -3.00 | 1.00 | -1.00 | 1.00B |
|
Investment Income
|
| -0.02B | 0.01B | -0.02B | -0.02B | -5.00 | -0.05B | -52.00 | 64.00 | 26.00 | -41.00 | -38.00 | 60.00 | -27.00 | -5.00B | | -104.00 | 8.00 | 84.00B | |
|
Income from Non-Controlling Interests
|
-0.06B | -0.03B | -0.03B | -0.02B | 286.00 | -0.01B | -0.04B | -0.02B | 54.00 | 45.00 | 0.02B | 42.00 | 19.00 | -16.00 | -15.00B | 73.00 | -48.00 | -11.00 | -0.00B | 43.00 |
|
Income from Continuing Operations
|
-0.64B | -0.66B | -0.80B | -0.98B | -1.11B | -433.00 | -0.57B | -334.00 | -0.01B | -228.00 | -158.00 | -67.00 | 3.00 | -89.00 | -34.00B | 79.00B | -63.06B | 38.00 | 66.00B | 21.00B |
|
Consolidated Net Income
|
-0.64B | -0.66B | -0.80B | -0.98B | -1.11B | -433.00 | -0.57B | -334.00 | -0.01B | -228.00 | -158.00 | -67.00 | 3.00 | -89.00 | -34.00B | 79.00B | -63.06B | 38.00 | 66.00B | 21.00B |
|
Income towards Parent Company
|
-0.58B | -0.66B | -0.77B | -0.99B | -1.08B | -0.43B | -1.02B | -0.38B | -0.39B | -228.00 | -158.00 | -67.00 | 3.00 | -126.00 | -53.00B | 79.00B | -63.06B | 28.00 | 35.00B | 21.00B |
|
Net Income towards Common Stockholders
|
-0.58B | -0.66B | -0.77B | -0.99B | -1.08B | -0.43B | -1.02B | -0.38B | -0.39B | -228.00 | -158.00 | -67.00 | 3.00 | -126.00 | -53.00B | 79.00B | -63.06B | 28.00 | 35.00B | 21.00B |
|
EPS (Basic)
|
-9.22 | -10.51 | -0.21 | -15.84 | -0.28 | -0.11 | -0.27 | -0.10 | -0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -13.41 | 19.94 | -15.49 | 0.00 | 8.49 | 5.15 |
|
EPS (Weighted Average and Diluted)
|
| 0.00B | 122.00 | -580.00 | 0.00B | -0.00B | -0.00B | -301.00 | -543.00 | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.06B | 0.06B | 3.74B | 0.06B | 3.84B | 3.84B | 3.84B | 3.84B | 3.84B | 3.86B | 3.89B | 3.90B | 3.91B | 3.93B | 3.95B | 3.96B | 4.07B | 4.07B | 4.12B | 4.08B |
|
Shares Outstanding (Diluted Average)
|
| | | | 1.42B | | | | 3.84B | | | | | | | | | | | |
|
EBITDA
|
-0.23B | -0.68B | -0.79B | -1.01B | -1.12B | -440.00 | -0.62B | -394.00 | -327.00 | -235.00 | -185.00 | -99.00 | 63.00 | -142.00 | -73.00B | 15.00B | -109.00 | 16.00 | 103.00B | 17.00B |
|
Interest Expenses
|
-0.40B | -0.44B | 0.44B | 0.59B | -0.22B | -37.00 | 0.02B | 40.00 | 54.00 | -46.00 | -18.00 | -18.00 | -17.00 | -52.00 | 31.00 | 28.00B | 51.00 | -5.00 | 11.00 | 27.00 |
|
Tax Rate
|
| 0.15% | | 0.41% | | 0.23% | | 1.18% | | 4.60% | | 19.28% | 57.14% | 12.75% | 33.33% | | | | | |