|
Revenue
|
2.33B | 2.62B | 2.79B | 2.82B | 2.95B | 3.09B | 3.02B | 3.12B | 3.40B | 3.98B | 5.14B | 5.08B | 11.66B | 12.44B | 11.48B | 11.48B |
|
Cost of Revenue
|
1.39B | 1.53B | 1.68B | 1.65B | 1.67B | 1.73B | 1.67B | 1.72B | 1.93B | 2.29B | 3.03B | 3.00B | 7.92B | 8.29B | 7.80B | 7.36B |
|
Gross Profit
|
0.93B | 1.09B | 1.10B | 1.18B | 1.28B | 1.36B | 1.35B | 1.40B | 1.47B | 1.68B | 2.11B | 2.09B | 3.73B | 4.15B | 3.68B | 4.12B |
|
Amortization - Intangibles
|
| | | | | 0.01B | 0.02B | 0.02B | 0.03B | 0.08B | 0.19B | 0.19B | 0.73B | 0.73B | 0.68B | 0.61B |
|
Research & Development
|
0.18B | 0.22B | 0.22B | 0.23B | 0.26B | 0.25B | 0.25B | 0.26B | 0.30B | 0.31B | 0.35B | 0.36B | 0.63B | 0.60B | 0.64B | 0.67B |
|
Selling, General & Administrative
|
0.39B | 0.45B | 0.44B | 0.45B | 0.51B | 0.51B | 0.49B | 0.57B | 0.57B | 0.71B | 0.88B | 0.95B | 1.75B | 1.77B | 1.79B | 2.00B |
|
Restructuring Costs
|
0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.02B | 0.01B | 0.03B | 0.02B | 0.04B | 0.01B | 0.07B | 0.03B |
|
Other Operating Expenses
|
1.46B | 1.59B | 1.74B | 1.69B | 1.70B | | | | | | | | | 0.01B | -0.02B | 0.35B |
|
Operating Expenses
|
2.05B | 2.26B | 2.41B | 2.38B | 2.47B | 0.76B | 0.75B | 0.83B | 0.89B | 1.02B | 1.25B | 1.32B | 2.42B | 2.38B | 2.49B | 2.69B |
|
Operating Income
|
0.34B | 0.42B | 0.43B | 0.49B | 0.52B | 0.59B | 0.59B | 0.55B | 0.55B | 0.58B | 0.67B | 0.57B | 0.58B | -1.33B | -2.11B | 0.77B |
|
EBIT
|
0.34B | 0.42B | 0.43B | 0.49B | 0.52B | 0.59B | 0.59B | 0.55B | 0.55B | 0.58B | 0.67B | 0.57B | 0.58B | -1.33B | -2.11B | 0.77B |
|
Other Non Operating Income
|
-0.00B | -0.01B | -0.01B | -0.00B | 0.02B | 0.00B | -0.00B | 0.02B | 0.05B | -0.04B | 0.03B | 0.01B | 0.06B | 0.03B | -0.01B | -0.18B |
|
Non Operating Income
|
-0.00B | -0.01B | -0.01B | -0.00B | 0.02B | 0.00B | -0.00B | 0.02B | 0.05B | 0.04B | 0.03B | 0.01B | 0.06B | 0.03B | -0.01B | -0.18B |
|
EBT
|
0.36B | 0.44B | 0.37B | 0.44B | 0.51B | 0.55B | 0.54B | 0.52B | 0.54B | 0.45B | 0.56B | 0.44B | 0.35B | -1.62B | -2.52B | 0.31B |
|
Tax Provisions
|
0.10B | 0.11B | 0.11B | 0.19B | 0.13B | 0.13B | 0.12B | 0.12B | 0.24B | 0.11B | 0.10B | 0.07B | 0.07B | 0.24B | 0.07B | 0.04B |
|
Profit After Tax
|
0.20B | 0.26B | 0.27B | 0.25B | 0.35B | 0.41B | 0.42B | 0.41B | 0.30B | 0.34B | 0.46B | 0.37B | 0.28B | -1.86B | -2.59B | 0.27B |
|
Net Income - Minority
|
| | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.08B | -0.01B | -0.01B | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
0.26B | 0.33B | 0.27B | 0.25B | 0.37B | 0.41B | 0.42B | 0.41B | 0.30B | 0.34B | 0.46B | 0.37B | 0.28B | -1.86B | -2.59B | 0.27B |
|
Consolidated Net Income
|
0.26B | 0.33B | 0.27B | 0.25B | 0.37B | 0.41B | 0.42B | 0.41B | 0.30B | 0.34B | 0.46B | 0.37B | 0.28B | -1.86B | -2.59B | 0.27B |
|
Income towards Parent Company
|
0.26B | 0.33B | 0.27B | 0.25B | 0.37B | 0.41B | 0.41B | 0.40B | 0.30B | 0.26B | 0.45B | 0.36B | 0.28B | -1.86B | -2.59B | 0.27B |
|
Net Income towards Common Stockholders
|
0.26B | 0.33B | 0.27B | 0.25B | 0.37B | 0.41B | 0.41B | 0.41B | 0.30B | 0.34B | 0.46B | 0.36B | 0.27B | -1.87B | -2.57B | 0.24B |
|
EPS (Basic)
|
2.48 | 3.29 | 3.30 | 3.11 | 4.32 | 5.09 | 5.19 | 5.07 | 3.73 | 3.81 | 4.05 | 3.25 | 1.11 | -7.32 | -10.14 | 1.04 |
|
EPS (Weighted Average and Diluted)
|
2.46 | 3.26 | 3.26 | 3.09 | 4.29 | 5.06 | 5.16 | 5.05 | 3.72 | 3.79 | 4.00 | 3.21 | 1.10 | -7.32 | -10.14 | 1.04 |
|
Shares Outstanding (Weighted Average)
|
0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.11B | 0.11B | 0.11B | 0.25B | 0.25B | 0.26B | 0.26B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 0.08B | 0.08B | 0.08B | 0.09B | 0.11B | 0.11B | 0.24B | 0.26B | 0.26B | 0.26B |
|
EBITDA
|
0.25B | 0.26B | 0.17B | 0.23B | 0.36B | 0.27B | 0.35B | 0.34B | 0.34B | 0.27B | 0.44B | 0.39B | -0.46B | -2.65B | -2.29B | -0.39B |
|
Interest Expenses
|
0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.13B | 0.14B | 0.13B | 0.29B | 0.34B | 0.38B | 0.30B |
|
Tax Rate
|
27.56% | 24.75% | 28.56% | 42.69% | 26.12% | 24.50% | 22.23% | 22.66% | 44.95% | 24.11% | 17.41% | 16.78% | 21.19% | | | 13.31% |