|
Revenue
|
2.42B | 3.23B | 3.34B | 4.36B | 4.19B | 5.65B | 6.10B | 9.50B | 9.26B | 9.41B | 8.88B | 8.61B | 11.06B | 13.21B | 13.28B | 12.61B |
|
Cost of Revenue
|
1.81B | 1.89B | 1.82B | 1.84B | 2.40B | 3.01B | 3.31B | 5.43B | 4.64B | 4.56B | 4.26B | 4.38B | 5.00B | 5.69B | 5.72B | 5.50B |
|
Gross Profit
|
0.62B | 1.34B | 1.52B | 1.99B | 2.18B | 2.64B | 2.79B | 4.07B | 4.62B | 4.85B | 4.62B | 4.24B | 6.07B | 7.52B | 7.55B | 7.12B |
|
Amortization - Intangibles
|
| | 0.23B | 0.01B | 0.01B | 0.15B | 0.22B | 1.53B | 1.45B | 1.45B | 1.44B | 1.33B | 0.59B | 0.51B | 0.30B | 0.14B |
|
Research & Development
|
0.76B | 0.57B | 0.64B | 0.63B | 0.76B | 0.76B | 0.89B | 1.56B | 1.55B | 1.70B | 1.64B | 1.73B | 1.94B | 2.15B | 2.42B | 2.35B |
|
Selling, General & Administrative
|
-0.78B | 0.97B | 0.92B | 0.98B | 0.46B | 0.69B | 0.92B | 1.14B | 1.09B | 0.99B | 0.92B | 0.88B | 0.96B | 1.07B | 1.16B | 1.16B |
|
Restructuring Costs
|
0.71B | 0.70B | 0.63B | -0.01B | 0.02B | 0.04B | | | | | | | | | | |
|
Other Operating Expenses
|
-0.01B | 0.03B | 0.00B | 0.03B | 0.01B | -0.28B | 1.26B | 0.01B | 1.57B | 2.00B | 0.03B | 0.11B | 0.59B | 0.00B | -0.01B | -0.06B |
|
Operating Expenses
|
-1.82B | -1.53B | -1.55B | -1.60B | -1.53B | -1.60B | -2.04B | -4.23B | 4.09B | 4.14B | 4.00B | 3.93B | 3.48B | 3.72B | 3.88B | 3.65B |
|
Operating Income
|
-0.64B | 0.20B | 0.28B | 0.41B | 0.65B | 1.05B | 2.02B | -0.15B | 2.10B | 2.71B | 0.64B | 0.42B | 2.58B | 3.80B | 3.66B | 3.42B |
|
EBIT
|
-0.64B | 0.20B | 0.28B | 0.41B | 0.65B | 1.05B | 2.02B | -0.15B | 2.10B | 2.71B | 0.64B | 0.42B | 2.58B | 3.80B | 3.66B | 3.42B |
|
Non Operating Investment Income
|
-0.04B | 0.02B | 0.01B | -0.02B | -0.00B | -0.01B | -1.26B | -0.01B | -1.61B | | | | | | | |
|
Other Non Operating Income
|
0.70B | 0.04B | -0.03B | -0.16B | -0.22B | -0.00B | | -0.03B | -0.04B | -0.03B | -0.01B | -0.06B | -0.02B | -0.02B | | |
|
Non Operating Income
|
-0.04B | -0.03B | -0.02B | -0.43B | -0.48B | -0.34B | | | | | | | | | | |
|
EBT
|
-0.17B | -0.49B | 0.13B | -0.09B | -0.17B | 0.64B | 1.53B | -1.14B | 1.74B | 2.38B | 0.29B | 0.00B | 2.18B | 3.36B | 3.35B | 3.10B |
|
Tax Provisions
|
0.01B | 0.05B | 0.03B | 0.02B | 0.04B | 0.04B | -0.10B | -0.85B | -0.48B | 0.18B | 0.02B | -0.08B | 0.27B | 0.53B | 0.52B | 0.55B |
|
Profit After Tax
|
-0.18B | -0.47B | 0.35B | -0.12B | 0.41B | 0.61B | 1.60B | 0.26B | 2.27B | 2.26B | 0.27B | 0.08B | 1.91B | 2.83B | 2.82B | 2.54B |
|
Equity Income
|
0.05B | -0.06B | -0.06B | -0.03B | 0.06B | 0.01B | 0.01B | 0.01B | 0.05B | 0.06B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B |
|
Net Income - Minority
|
| | | | 0.01B | | | | | -0.18B | -0.21B | -0.21B | -0.24B | -0.29B | -0.32B | -0.35B |
|
Investment Income
|
| | | -0.00B | -0.01B | -0.00B | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.01B | -0.05B | 0.04B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.04B | 0.05B | 0.03B | 0.03B |
|
Income from Continuing Operations
|
-0.18B | -0.54B | 0.10B | -0.11B | -0.21B | 0.60B | 1.63B | -0.29B | 2.22B | 2.20B | 0.27B | 0.08B | 1.91B | 2.83B | 2.83B | 2.55B |
|
Consolidated Net Income
|
0.02B | 0.04B | 0.35B | 0.00B | -0.21B | 0.60B | 1.63B | -0.29B | 2.22B | 2.20B | 0.27B | 0.08B | 1.91B | 2.83B | 2.83B | 2.55B |
|
Income towards Parent Company
|
0.02B | 0.04B | 0.35B | 0.00B | -0.20B | 0.60B | 1.63B | -0.29B | 2.22B | 2.01B | 0.06B | -0.12B | 1.67B | 2.54B | 2.51B | 2.21B |
|
Net Income towards Common Stockholders
|
0.02B | 0.04B | 0.35B | 0.00B | -0.20B | 0.60B | 1.63B | -0.29B | 2.22B | 2.01B | 0.06B | -0.12B | 1.67B | 2.54B | 2.51B | 2.21B |
|
EPS (Basic)
|
-0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
| | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.23B | 0.23B | 0.33B | 0.34B | 0.30B | 0.28B | 0.28B | 0.27B | 0.26B | 0.26B | 0.25B |
|
Shares Outstanding (Diluted Average)
|
| | 0.20B | 0.20B | 0.26B | 0.25B | 0.27B | 0.35B | 0.35B | 0.29B | 0.29B | 0.28B | 0.28B | 0.26B | 0.26B | 0.26B |
|
EBITDA
|
-0.64B | 0.00B | -0.00B | -0.01B | 0.04B | 1.05B | 2.02B | -0.15B | 2.10B | 2.71B | 0.64B | 0.42B | 2.58B | 3.80B | 3.66B | 3.42B |
|
Tax Rate
|
| | 25.20% | | | 6.26% | | 74.65% | | 7.41% | 6.87% | | 12.48% | 15.73% | 15.60% | 17.59% |