|
Revenue
|
6.95B | 7.62B | 8.20B | 6.27B | 6.23B | 5.88B | 5.70B | 6.04B | 6.38B | 7.34B | 7.89B | 7.41B | 8.17B | 9.11B | 9.98B | 10.82B |
|
Cost of Revenue
|
3.47B | 3.81B | 4.06B | 3.08B | 3.12B | 3.05B | 2.98B | 3.17B | 3.36B | 3.86B | 3.96B | 3.81B | 4.13B | 4.88B | 5.01B | 5.30B |
|
Gross Profit
|
3.48B | 3.81B | 4.15B | 3.19B | 3.11B | 2.83B | 2.72B | 2.87B | 3.02B | 3.48B | 3.93B | 3.61B | 4.04B | 4.23B | 4.97B | 5.51B |
|
Amortization - Intangibles
|
0.22B | 0.20B | 0.20B | | 0.00B | 0.00B | 0.01B | | | | | | | | | |
|
Research & Development
|
0.99B | 1.04B | 1.03B | 0.79B | 0.76B | 0.68B | 0.62B | 0.55B | 0.57B | 0.64B | 0.69B | 0.69B | 0.73B | 0.78B | 0.86B | 0.92B |
|
Selling, General & Administrative
|
1.66B | 1.87B | 1.91B | 1.47B | 1.33B | 1.18B | 1.02B | 1.04B | 1.02B | 1.25B | 1.40B | 1.29B | 1.35B | 1.45B | 1.56B | 1.75B |
|
Restructuring Costs
|
0.09B | 0.05B | 0.05B | | 0.07B | 0.06B | 0.08B | | | | | | | | | |
|
Other Operating Expenses
|
-0.07B | 0.03B | | | | -0.01B | | -0.22B | -0.15B | -0.33B | -0.26B | -0.25B | -0.29B | -0.34B | -0.26B | -0.15B |
|
Operating Expenses
|
2.74B | 2.96B | 3.00B | 2.26B | 2.16B | 1.93B | 1.72B | 1.60B | 1.59B | 1.89B | 2.09B | 1.98B | 2.09B | 2.23B | 2.42B | 2.67B |
|
Operating Income
|
0.57B | 0.75B | 0.86B | 0.92B | 0.95B | -1.01B | 0.99B | 1.05B | 1.28B | 1.25B | 1.58B | 1.38B | 1.67B | 1.66B | 2.29B | 2.69B |
|
EBIT
|
0.57B | 0.75B | 0.86B | 0.92B | 0.95B | -1.01B | 0.99B | 1.05B | 1.28B | 1.25B | 1.58B | 1.38B | 1.67B | 1.66B | 2.29B | 2.69B |
|
Non Operating Investment Income
|
| | | | 0.01B | -0.00B | 0.01B | | | | | | | | | |
|
Interest & Investment Income
|
-0.13B | -0.13B | -0.07B | -0.07B | -0.11B | -0.13B | -0.17B | -0.20B | -0.20B | -0.22B | -0.22B | -0.22B | -0.21B | -0.23B | -0.22B | |
|
Other Non Operating Income
|
0.09B | -0.01B | -0.07B | 0.01B | -0.02B | -0.03B | -0.01B | 0.01B | -0.01B | 0.05B | -0.36B | 0.01B | 0.09B | 0.08B | 0.07B | -0.49B |
|
Non Operating Income
|
0.09B | -0.09B | -0.12B | -0.04B | -0.07B | -0.15B | -0.08B | -0.20B | -0.21B | -0.15B | -0.58B | -0.21B | -0.12B | -0.15B | -0.15B | -0.72B |
|
EBT
|
0.63B | 0.66B | 0.74B | 0.88B | 0.88B | -1.16B | 0.92B | 0.84B | 1.08B | 1.10B | 1.00B | 1.17B | 1.55B | 1.51B | 2.15B | 1.97B |
|
Tax Provisions
|
0.19B | 0.40B | -0.00B | 0.21B | 0.28B | -0.47B | 0.27B | 0.28B | 1.23B | 0.13B | 0.13B | 0.22B | 0.30B | 0.15B | 0.43B | 0.39B |
|
Profit After Tax
|
0.45B | 0.65B | 1.16B | 0.88B | 1.10B | 1.30B | 0.64B | 0.56B | -0.15B | 0.97B | 0.87B | 0.95B | 1.25B | 1.37B | 1.71B | 1.58B |
|
Net Income - Minority
|
| | -0.06B | -0.03B | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | | | | | | | |
|
Income from Non-Controlling Interests
|
0.02B | 0.02B | -0.01B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
0.45B | 0.26B | 0.74B | 0.67B | 0.60B | -0.70B | 0.64B | 0.56B | -0.15B | 0.97B | 0.87B | 0.95B | 1.25B | 1.37B | 1.71B | 1.58B |
|
Consolidated Net Income
|
-0.64B | 0.39B | 0.41B | 0.21B | 0.27B | 2.00B | -0.03B | 0.56B | -0.15B | 0.97B | 0.87B | 0.95B | 1.25B | 1.37B | 1.71B | 1.58B |
|
Income towards Parent Company
|
-0.64B | 0.39B | 0.35B | 0.19B | 0.24B | 1.97B | -0.04B | 0.55B | -0.17B | 0.97B | 0.87B | 0.95B | 1.25B | 1.37B | 1.71B | 1.58B |
|
Net Income towards Common Stockholders
|
-0.64B | 0.39B | 0.35B | 0.19B | 0.24B | 1.97B | -0.04B | 0.55B | -0.17B | 0.97B | 0.87B | 0.95B | 1.25B | 1.37B | 1.71B | 1.58B |
|
EPS (Basic)
|
1.29 | 1.90 | 3.47 | 3.02 | 4.13 | 5.29 | 3.21 | 3.30 | -0.95 | 5.95 | 5.21 | 5.58 | 7.36 | 8.14 | 10.23 | 9.45 |
|
EPS (Weighted Average and Diluted)
|
1.28 | 1.87 | 3.41 | 2.96 | 4.06 | 5.29 | 3.17 | 3.24 | -0.95 | 5.62 | 4.95 | 5.45 | 7.17 | 7.93 | 9.93 | 9.23 |
|
Shares Outstanding (Weighted Average)
|
0.33B | 0.34B | 0.33B | 0.28B | 0.26B | 0.24B | 0.18B | 0.17B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Shares Outstanding (Diluted Average)
|
0.33B | 0.34B | 0.34B | 0.30B | 0.27B | 0.25B | 0.20B | 0.17B | 0.16B | 0.17B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
EBITDA
|
0.57B | 0.75B | 0.86B | 0.92B | 0.95B | -1.01B | 0.99B | 1.05B | 1.28B | 1.25B | 1.58B | 1.38B | 1.67B | 1.66B | 2.29B | 2.69B |
|
Interest Expenses
|
0.21B | 0.22B | 0.13B | | 0.13B | 0.15B | 0.19B | | | | | | | 0.24B | 0.25B | 0.29B |
|
Tax Rate
|
29.70% | 60.69% | | 23.95% | 31.25% | 40.05% | 29.88% | 33.41% | | 12.07% | 12.99% | 18.82% | 19.46% | 9.77% | 20.13% | 19.78% |