|
Revenue
|
11.81B | 10.35B | 9.73B | 8.49B | 8.08B | 7.40B | 0.14B | 0.25B | 0.07B | 0.09B | 0.06B | 10.22B | 12.76B | 16.13B | 17.29B | 13.27B |
|
Cost of Revenue
|
8.21B | 6.33B | 6.16B | 5.71B | 5.47B | 4.91B | 4.57B | 4.51B | 5.08B | 5.80B | 5.86B | 6.43B | 7.43B | 8.49B | 9.00B | 8.05B |
|
Gross Profit
|
3.66B | 4.01B | 3.57B | 2.78B | 2.61B | 2.50B | 2.33B | 2.46B | 3.27B | 3.86B | 3.70B | 3.79B | 5.33B | 7.63B | 8.29B | 5.22B |
|
Amortization - Intangibles
|
0.01B | | | | | | | | | | | | | | | |
|
Research & Development
|
2.37B | 2.35B | 2.35B | 2.41B | 1.82B | 1.52B | 1.43B | 1.33B | 1.30B | 1.40B | 1.50B | 1.55B | 1.72B | 1.90B | 2.10B | 2.08B |
|
Share-based Compensation (IS)
|
| | | | | | | 0.04B | 0.07B | 0.12B | 0.16B | 0.17B | 0.23B | 0.21B | 0.24B | 0.22B |
|
Selling, General & Administrative
|
1.16B | 1.18B | 1.21B | 1.17B | 1.07B | 0.93B | 0.90B | 0.91B | 0.98B | 1.09B | 1.09B | 1.11B | 1.32B | 1.45B | 1.63B | 1.65B |
|
Restructuring Costs
|
0.29B | 0.10B | 0.07B | 1.38B | 0.29B | 0.09B | 0.07B | 0.09B | 0.04B | 0.02B | 0.01B | 0.01B | 0.00B | | | |
|
Other Operating Expenses
|
0.23B | 0.09B | 0.11B | 0.09B | 0.10B | 0.21B | 0.16B | 0.10B | 0.06B | 0.05B | 0.10B | 0.20B | 0.14B | 0.16B | 0.06B | 0.18B |
|
Operating Expenses
|
-5.09B | -3.54B | -3.53B | -4.86B | -3.08B | -2.33B | 2.39B | -2.24B | -2.27B | 2.51B | -2.49B | -2.47B | -2.91B | -3.20B | -3.68B | 3.73B |
|
Operating Income
|
-1.43B | 0.48B | -0.08B | -2.08B | -0.47B | 0.17B | 0.11B | 4.70B | 5.55B | 1.35B | 6.19B | 1.32B | 2.42B | 4.44B | 4.61B | 1.68B |
|
EBIT
|
-1.43B | 0.48B | -0.08B | -2.08B | -0.47B | 0.17B | 0.11B | 4.70B | 5.55B | 1.35B | 6.19B | 1.32B | 2.42B | 4.44B | 4.61B | 1.68B |
|
Non Operating Investment Income
|
| | | | | | | | | | 0.52B | 0.41B | 0.39B | -0.28B | 0.23B | -0.43B |
|
Interest & Investment Income
|
0.01B | -0.00B | 0.02B | 0.04B | -0.01B | -0.02B | -0.02B | -0.02B | 0.03B | 0.05B | 0.06B | 0.03B | -0.03B | 0.06B | 0.17B | 0.22B |
|
Other Non Operating Income
|
0.00B | -0.05B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.00B | |
|
Non Operating Income
|
| 0.09B | -0.13B | -0.32B | 0.07B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | -0.12B | -0.19B | -0.44B | 0.16B | 0.14B |
|
EBT
|
-2.09B | 0.69B | 0.34B | -2.14B | -0.59B | 0.12B | 0.11B | 0.21B | 0.97B | 1.40B | 1.20B | 1.29B | 2.34B | 4.49B | 4.76B | 1.88B |
|
Tax Provisions
|
-0.10B | 0.15B | 0.18B | 0.13B | 0.04B | 0.05B | 0.04B | 0.07B | 0.14B | 0.11B | 0.16B | 0.17B | 0.33B | 0.52B | 0.54B | 0.31B |
|
Profit After Tax
|
-1.40B | 0.83B | 0.65B | -2.19B | -0.63B | 0.13B | 0.11B | 0.17B | 0.81B | 1.29B | 1.03B | 1.11B | 2.01B | 3.97B | 4.22B | 1.56B |
|
Equity Income
|
-0.34B | 0.24B | -0.03B | -0.02B | -0.12B | -0.04B | 0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | | | | |
|
Net Income - Minority
|
-1.22B | -0.91B | -0.39B | -4.93B | -4.37B | -3.95B | -3.52B | -3.62B | -4.58B | -5.01B | -5.61B | -6.84B | -7.71B | -10.18B | -12.65B | -13.01B |
|
Investment Income
|
0.02B | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.27B | -0.29B | -0.49B | -1.03B | -0.13B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
-1.99B | 0.54B | 0.15B | -2.27B | -0.63B | 0.07B | 0.07B | 0.14B | 0.83B | 1.29B | 1.04B | 1.11B | 2.01B | 3.97B | 4.22B | 1.56B |
|
Consolidated Net Income
|
-1.99B | 0.54B | 0.15B | -2.27B | -0.63B | 0.07B | 0.07B | 0.14B | 0.83B | 1.29B | 1.04B | 1.11B | 2.01B | 3.97B | 4.22B | 1.56B |
|
Income towards Parent Company
|
-3.21B | 0.87B | 0.58B | -1.17B | -0.55B | 0.14B | 0.17B | 0.12B | 0.22B | 1.63B | 0.39B | 0.69B | 1.71B | 4.32B | 3.98B | 1.99B |
|
Net Income towards Common Stockholders
|
-1.58B | 0.83B | 0.65B | -1.16B | -0.50B | 0.13B | 0.10B | 0.17B | 0.80B | 1.29B | 1.03B | 1.11B | 2.00B | 4.32B | 3.98B | 1.99B |
|
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 | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
0.87B | 0.88B | 0.88B | 0.88B | 0.89B | 0.87B | 0.87B | 0.88B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.90B |
|
Shares Outstanding (Diluted Average)
|
| 0.88B | 0.88B | 0.89B | 0.89B | 0.89B | 0.88B | 0.88B | 0.88B | 0.90B | 0.89B | 0.89B | 0.90B | 0.91B | 0.90B | 0.90B |
|
EBITDA
|
-1.43B | 0.48B | -0.08B | -2.08B | -0.47B | 0.17B | 0.11B | 4.70B | 5.55B | 1.35B | 6.19B | 1.32B | 2.42B | 4.44B | 4.61B | 1.68B |
|
Tax Rate
|
4.55% | 21.56% | 53.87% | | | 43.48% | 35.51% | 33.65% | 14.74% | 8.13% | 13.02% | 13.30% | 14.16% | 11.59% | 11.36% | 16.67% |