|
Revenue
|
| 13.05B | 12.55B | 13.06B | -7.58B | 12.72B | 8.51B | 8.01B | 5.23B | 6.90B | 6.81B | 7.50B | 7.66B | 7.67B | 7.47B | 7.76B | 7.95B | 7.55B | 7.15B | 7.22B | 7.21B | 6.95B | 6.01B | 6.82B | 7.21B | 6.83B | 6.70B | 6.90B | 7.35B | 6.96B | 6.71B | 6.95B | 7.87B | 7.81B | 6.97B | 7.00B | 7.35B | 6.75B | 7.20B | 7.71B | 8.46B | 7.85B | 7.63B | 9.14B | 9.68B |
|
Cost of Revenue
|
| 6.15B | 5.92B | 6.01B | -4.78B | 5.74B | 3.35B | 3.04B | 3.29B | 2.93B | 2.96B | 3.45B | 3.38B | 5.50B | 5.21B | 5.40B | 5.51B | 5.21B | 4.84B | 4.77B | 4.82B | 2.91B | 2.38B | 3.09B | 5.00B | 2.89B | 2.77B | 2.91B | 3.33B | 3.02B | 2.83B | 2.97B | 3.65B | 3.46B | 2.74B | 2.74B | 10.40B | 2.54B | 3.02B | 3.44B | 11.79B | 3.76B | 3.63B | 4.51B | 11.97B |
|
Gross Profit
|
| 6.91B | 6.63B | 7.05B | -2.80B | 6.98B | 5.16B | 4.96B | 1.94B | 3.98B | 3.85B | 4.05B | 4.28B | 2.17B | 2.26B | 2.37B | 2.44B | 2.35B | 2.31B | 2.45B | 2.39B | 4.04B | 3.63B | 3.73B | 2.21B | 3.94B | 3.93B | 3.99B | 4.03B | 3.94B | 3.88B | 3.98B | 4.22B | 4.35B | 4.24B | 4.26B | -3.05B | 4.21B | 4.19B | 4.27B | -3.33B | 4.09B | 4.00B | 4.63B | -2.29B |
|
Amortization - Intangibles
|
| 0.20B | 0.20B | 0.23B | -0.40B | 0.22B | 0.10B | 0.11B | -0.06B | 0.07B | 0.07B | 0.10B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.12B | 0.08B | 0.10B | 0.08B | 0.11B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.04B | 0.04B | 0.13B | 0.31B |
|
Research & Development
|
| 0.53B | 0.55B | 0.60B | -0.01B | 0.58B | 0.62B | 0.55B | -0.04B | 0.36B | 0.38B | 0.39B | 0.36B | 0.39B | 0.40B | 0.43B | 0.44B | 0.47B | 0.46B | 0.48B | 0.44B | 0.48B | 0.45B | 0.46B | 0.48B | 0.47B | 0.50B | 0.51B | 0.50B | 0.50B | 0.52B | 0.51B | 0.52B | 0.62B | 0.57B | 0.58B | 0.58B | 0.58B | 0.59B | 0.55B | 0.53B | 0.47B | 0.54B | 0.62B | 0.88B |
|
Selling, General & Administrative
|
| 1.97B | 1.97B | 2.04B | -0.84B | 2.00B | 1.65B | 1.57B | 0.48B | 1.20B | 1.23B | 1.28B | 1.29B | 1.22B | 1.25B | 1.22B | 1.22B | 1.21B | 1.21B | 1.25B | 1.23B | 1.22B | 1.11B | 1.13B | 1.17B | 1.16B | 1.20B | 1.29B | 1.28B | 1.20B | 1.25B | 1.23B | 1.26B | 1.26B | 1.27B | 1.30B | 1.33B | 1.22B | 1.22B | 1.23B | 1.21B | 1.27B | 1.30B | 1.50B | 1.64B |
|
Restructuring Costs
|
| 0.13B | 0.25B | 0.05B | -0.21B | 0.31B | 0.09B | 0.09B | 0.07B | 0.08B | 0.07B | 0.15B | 0.11B | 0.03B | 0.02B | 0.02B | 0.01B | 0.06B | 0.08B | 0.56B | 0.05B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.08B | 0.07B | 0.06B | 0.18B | 0.16B |
|
Other Operating Expenses
|
| 9.68B | 9.35B | 10.12B | -7.06B | 9.45B | 5.70B | 2.17B | 0.25B | 4.81B | 4.94B | 5.47B | 6.12B | 5.81B | 5.44B | 5.59B | 5.59B | 5.36B | 4.96B | 5.00B | 5.04B | 4.88B | 5.27B | 5.20B | 5.39B | 4.97B | 4.71B | 4.82B | 5.22B | 4.80B | 4.73B | 4.74B | 6.44B | 5.33B | 4.59B | 4.63B | 4.92B | 4.39B | 4.93B | 5.34B | 5.95B | 0.24B | 6.84B | 0.00B | 0.00B |
|
Operating Expenses
|
| 12.32B | 12.12B | 12.81B | -8.12B | 12.34B | 8.06B | 5.36B | 4.90B | 6.45B | 6.61B | 7.30B | 7.88B | 7.45B | 7.10B | 7.27B | 7.26B | 7.10B | 6.72B | 7.29B | 6.75B | 6.60B | 6.84B | 6.80B | 7.06B | 6.61B | 6.42B | 6.62B | 7.00B | 6.51B | 6.51B | 6.49B | 8.21B | 7.22B | 6.45B | 6.53B | 6.84B | 6.23B | 6.78B | 7.16B | 7.76B | 7.42B | 8.74B | 8.89B | 9.69B |
|
Operating Income
|
| 0.73B | 0.43B | 0.24B | 0.54B | 0.38B | 0.45B | 2.65B | 0.34B | 0.45B | 0.20B | 0.20B | -0.22B | 0.23B | 0.37B | 0.49B | 0.65B | 0.46B | 0.43B | -0.08B | 0.46B | 0.35B | -0.83B | 0.01B | 0.14B | 0.22B | 0.28B | 0.28B | 0.35B | 0.45B | 0.21B | 0.47B | -0.34B | 0.59B | 0.52B | 0.47B | 0.51B | 0.53B | 0.42B | 0.55B | 0.69B | 0.43B | -1.11B | 0.25B | -0.01B |
|
EBIT
|
| 0.73B | 0.43B | 0.24B | 0.54B | 0.38B | 0.45B | 2.65B | 0.34B | 0.45B | 0.20B | 0.20B | -0.22B | 0.23B | 0.37B | 0.49B | 0.65B | 0.46B | 0.43B | -0.08B | 0.46B | 0.35B | -0.83B | 0.01B | 0.14B | 0.22B | 0.28B | 0.28B | 0.35B | 0.45B | 0.21B | 0.47B | -0.34B | 0.59B | 0.52B | 0.47B | 0.51B | 0.53B | 0.42B | 0.55B | 0.69B | 0.43B | -1.11B | 0.25B | -0.01B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | -0.05B | -0.07B | | -0.02B | -0.07B | -0.07B | | -0.04B | -0.01B | -0.05B | -0.11B | -0.01B | | -0.07B | -0.04B | -0.03B | -0.05B | -0.01B | -0.02B | -0.09B | -0.02B | -0.01B | 0.01B | 0.04B | 0.04B | 0.01B | -0.26B |
|
Non Operating Income
|
| -0.02B | -0.03B | 0.00B | 0.03B | -0.08B | -0.05B | -0.07B | -0.09B | -0.08B | -0.09B | -0.09B | -0.08B | -0.02B | -0.08B | -0.06B | -0.11B | -0.05B | -0.02B | -0.07B | -0.04B | -0.02B | -0.07B | -0.07B | | -0.04B | -0.01B | -0.05B | -0.11B | -0.01B | | -0.07B | -0.04B | -0.03B | -0.05B | -0.01B | -0.02B | -0.09B | -0.02B | -0.01B | 0.01B | 0.04B | 0.04B | 0.01B | -0.26B |
|
EBT
|
| 0.71B | 0.40B | 0.25B | 0.57B | 0.32B | 0.33B | 2.56B | 0.55B | 0.34B | 0.11B | 0.12B | -0.30B | -0.66B | -0.12B | 0.47B | 0.58B | 0.66B | 0.44B | -0.27B | 0.72B | 0.38B | -0.91B | -0.03B | 0.12B | 0.20B | 0.29B | 0.41B | 2.69B | 0.49B | 0.28B | 0.46B | -0.36B | 0.62B | 0.52B | 0.54B | 0.55B | 0.48B | 0.45B | 0.61B | 1.42B | 0.73B | -1.04B | 0.29B | -0.26B |
|
Tax Provisions
|
| 0.17B | 0.09B | 0.02B | -0.99B | 0.05B | 0.01B | 0.11B | 0.46B | 0.08B | 0.59B | -0.16B | -0.68B | -2.14B | -0.97B | 0.01B | 1.35B | 0.48B | 0.02B | -0.24B | 0.24B | 0.04B | -0.09B | -0.04B | -0.03B | -0.02B | 0.03B | 0.01B | 0.14B | -0.02B | 0.03B | 0.06B | -0.05B | 0.12B | 0.10B | 0.07B | -0.09B | 0.10B | 0.13B | 0.10B | 0.05B | 0.11B | 0.01B | -0.02B | -0.44B |
|
Profit After Tax
|
| 0.55B | 0.30B | 0.22B | 1.56B | 0.27B | 0.32B | 2.46B | 0.10B | 0.27B | -0.61B | 0.28B | 0.52B | 1.48B | 0.85B | 0.45B | -0.77B | 0.18B | 0.42B | -0.03B | 0.48B | 0.33B | -0.82B | 0.01B | 0.16B | 0.22B | 0.26B | 0.39B | 2.55B | 0.51B | 0.25B | 0.41B | -0.30B | 0.50B | 0.42B | 0.46B | 0.64B | 0.39B | 0.31B | 0.51B | 1.37B | 0.63B | -1.05B | 0.30B | 0.17B |
|
Equity Income
|
| | | | | | | -0.07B | -0.00B | -0.02B | -0.00B | 0.00B | 0.00B | 0.02B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.03B | -0.01B | 0.03B | 0.02B | 0.03B | 0.00B | 0.08B | 0.07B | 0.03B | 0.03B | 0.07B | 0.08B | 0.06B | 0.05B | 0.07B | 0.07B | 0.05B | 0.04B | 0.07B | 0.57B | 0.02B | 0.03B | 0.03B | 0.01B |
|
Income from Continuing Operations
|
| 0.55B | 0.30B | 0.22B | 1.56B | 0.27B | 0.32B | 2.46B | 0.10B | 0.25B | -0.48B | 0.28B | 0.38B | 1.48B | 0.85B | 0.45B | -0.77B | 0.18B | 0.42B | -0.03B | 0.48B | 0.33B | -0.82B | 0.01B | 0.16B | 0.22B | 0.26B | 0.39B | 2.55B | 0.51B | 0.25B | 0.41B | -0.30B | 0.50B | 0.42B | 0.46B | 0.64B | 0.39B | 0.31B | 0.51B | 1.37B | 0.63B | -1.05B | 0.30B | 0.17B |
|
Consolidated Net Income
|
| 0.55B | 0.30B | 0.22B | 1.56B | 0.27B | -0.10B | -0.18B | 0.21B | 0.02B | -0.13B | -0.12B | 0.15B | -0.05B | -0.07B | -0.00B | 0.01B | 0.18B | 0.42B | -0.03B | 0.48B | 0.33B | -0.82B | 0.01B | 0.16B | 0.22B | 0.26B | 0.39B | 2.55B | 0.51B | 0.25B | 0.41B | -0.30B | 0.50B | 0.42B | 0.46B | 0.64B | 0.39B | 0.31B | 0.51B | 1.37B | 0.63B | -1.05B | 0.30B | 0.17B |
|
Income towards Parent Company
|
| 0.55B | 0.30B | 0.22B | 1.56B | 0.27B | -0.10B | -0.18B | 0.21B | 0.02B | -0.13B | -0.12B | 0.15B | -0.05B | -0.07B | -0.00B | 0.01B | 0.18B | 0.42B | -0.03B | 0.48B | 0.33B | -0.82B | 0.01B | 0.16B | 0.22B | 0.26B | 0.39B | 2.55B | 0.51B | 0.25B | 0.41B | -0.30B | 0.50B | 0.42B | 0.46B | 0.64B | 0.39B | 0.31B | 0.51B | 1.37B | 0.63B | -1.05B | 0.30B | 0.17B |
|
Net Income towards Common Stockholders
|
| 0.55B | 0.30B | 0.22B | 1.56B | 0.27B | -0.10B | -0.18B | 0.21B | 0.02B | -0.13B | -0.12B | 0.15B | -0.05B | -0.07B | -0.00B | 0.01B | 0.18B | 0.42B | -0.03B | 0.48B | 0.33B | -0.82B | 0.01B | 0.16B | 0.22B | 0.26B | 0.39B | 2.55B | 0.51B | 0.25B | 0.41B | -0.30B | 0.50B | 0.42B | 0.46B | 0.64B | 0.39B | 0.31B | 0.51B | 1.37B | 0.63B | -1.08B | 0.30B | 0.15B |
|
EPS (Basic)
|
| 0.30 | 0.17 | 0.13 | 0.86 | 0.15 | 0.19 | 1.46 | 0.07 | 0.16 | -0.37 | 0.17 | 0.32 | 0.93 | 0.55 | 0.30 | -0.53 | 0.13 | 0.31 | -0.02 | 0.37 | 0.26 | -0.64 | 0.01 | 0.12 | 0.17 | 0.20 | 0.30 | 1.95 | 0.39 | 0.19 | 0.31 | -0.23 | 0.39 | 0.32 | 0.36 | 0.50 | 0.30 | 0.24 | 0.39 | 1.02 | 0.45 | -0.82 | 0.21 | 0.12 |
|
EPS (Weighted Average and Diluted)
|
| 0.30 | 0.16 | 0.13 | 0.85 | 0.15 | 0.18 | 1.43 | 0.06 | 0.16 | -0.37 | 0.17 | 0.32 | 0.92 | 0.54 | 0.29 | -0.53 | 0.13 | 0.30 | -0.02 | 0.36 | 0.25 | -0.64 | 0.01 | 0.12 | 0.17 | 0.19 | 0.29 | 1.92 | 0.39 | 0.19 | 0.31 | -0.22 | 0.38 | 0.32 | 0.35 | 0.49 | 0.29 | 0.24 | 0.38 | 1.01 | 0.44 | -0.82 | 0.21 | 0.12 |
|
Shares Outstanding (Weighted Average)
|
1.74B | 1.74B | 1.74B | 1.74B | 1.74B | 1.72B | 1.66B | 1.66B | 1.67B | 1.66B | 1.66B | 1.64B | 1.62B | 1.59B | 1.55B | 1.47B | 1.47B | 1.40B | 1.37B | 1.34B | 1.31B | 1.29B | 1.29B | 1.28B | 1.29B | 1.29B | 1.30B | 1.31B | 1.31B | 1.29B | 1.30B | 1.30B | 1.29B | 1.28B | 1.30B | 1.29B | 1.28B | 1.30B | 1.30B | 1.30B | 1.30B | 1.32B | 1.31B | 1.31B | 1.32B |
|
Shares Outstanding (Diluted Average)
|
1.83B | | | 1.83B | 1.83B | 1.78B | 1.76B | 1.75B | 1.74B | 1.70B | 1.66B | 1.67B | 1.67B | 1.62B | 1.60B | 1.58B | 1.55B | 1.41B | 1.40B | 1.38B | 1.37B | 1.31B | 1.29B | 1.30B | 1.29B | 1.31B | 1.33B | 1.34B | 1.33B | 1.32B | 1.33B | 1.33B | 1.32B | 1.31B | 1.32B | 1.32B | 1.32B | 1.32B | 1.32B | 1.33B | 1.34B | 1.41B | 1.32B | 1.42B | 1.32B |
|
EBITDA
|
| 0.73B | 0.43B | 0.24B | 0.54B | 0.38B | 0.45B | 2.65B | 0.34B | 0.45B | 0.20B | 0.20B | -0.22B | 0.23B | 0.37B | 0.49B | 0.65B | 0.46B | 0.43B | -0.08B | 0.46B | 0.35B | -0.83B | 0.01B | 0.14B | 0.22B | 0.28B | 0.28B | 0.35B | 0.45B | 0.21B | 0.47B | -0.34B | 0.59B | 0.52B | 0.47B | 0.51B | 0.53B | 0.42B | 0.55B | 0.69B | 0.43B | -1.11B | 0.25B | -0.01B |
|
Interest Expenses
|
| | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.42B | 0.07B | 0.07B | 0.07B | 0.39B | 0.07B | 0.07B | 0.07B | 0.39B | 0.06B | 0.05B | 0.05B | 0.34B | 0.05B | 0.15B | 0.05B | 0.22B | 0.08B | 0.09B | 0.10B | 0.44B | 0.12B | 0.12B | 0.12B | 0.41B | | | | |
|
Tax Rate
|
| 23.39% | 23.37% | 9.68% | | 16.30% | 2.42% | 4.17% | 82.64% | 25.07% | | | | | | 2.80% | | 72.98% | 4.77% | 89.81% | 33.61% | 11.90% | 9.88% | | | | 10.07% | 3.45% | 5.02% | | 9.42% | 11.85% | 14.85% | 19.58% | 19.92% | 13.43% | | 19.88% | 29.44% | 15.79% | 3.60% | 14.46% | | | |