|
Revenue
|
1.66B | 1.99B | 2.27B | 2.58B | 2.33B | 2.53B | 2.66B | 2.83B | | 0.39B | 2.44B | 2.19B | 0.01B | 2.15B | 2.17B | 2.16B | 2.01B | 2.04B | 2.01B | 2.02B | 1.82B | 1.86B | 1.89B | 1.83B | 1.71B | 1.76B | 1.76B | 1.67B | | | | 1.86B | | | 2.14B | 2.47B | | 2.27B | 2.52B | 2.65B | | 2.17B | 2.55B | 2.75B | | 2.09B | 2.67B | 3.23B | | 2.99B | 3.20B | 3.56B | | 3.84B | | | | | 4.43B | | | | 3.25B | 3.32B | 0.00B | 2.77B | 3.19B | 3.33B |
|
Cost of Revenue
|
1.22B | 1.47B | 1.56B | 1.63B | 1.45B | 1.56B | 1.62B | 1.70B | | | 1.57B | 1.46B | 1.42B | 1.41B | 1.41B | 1.47B | 1.38B | 1.37B | 1.36B | 1.35B | 1.23B | 1.23B | 1.24B | 1.28B | 1.14B | 1.17B | 1.15B | 1.11B | | | | 1.16B | | | 1.29B | 1.46B | | 0.69B | 1.52B | 1.59B | | 0.68B | 1.59B | 1.67B | | 1.36B | 1.71B | 1.80B | | 1.78B | 1.87B | 1.83B | | 2.02B | | | | | 2.32B | | | | 2.02B | 2.07B | 1.68B | 1.84B | 2.13B | 2.16B |
|
Gross Profit
|
0.44B | 0.52B | 0.71B | 0.96B | 0.88B | 0.97B | 1.04B | 1.13B | | | 0.87B | 0.73B | 0.60B | 0.74B | 0.75B | 0.70B | 0.63B | 0.67B | 0.65B | 0.66B | 0.60B | 0.63B | 0.65B | 0.62B | 0.57B | 0.59B | 0.61B | 0.56B | | | | 0.70B | | | 0.85B | 1.00B | | 0.91B | 1.00B | 1.06B | | 0.83B | 0.97B | 1.08B | | 0.73B | 0.96B | 1.25B | | 1.21B | 1.33B | 2.75B | | 1.82B | 0.05B | 3.71B | | 0.05B | 2.11B | 5.72B | | | 1.23B | 1.25B | 0.84B | 0.93B | 1.06B | 1.17B |
|
Amortization - Intangibles
|
| | | | | | | | | -0.03B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
-0.56B | -0.61B | -0.59B | -0.60B | -0.59B | -0.59B | -0.56B | -0.60B | | | -0.60B | -0.61B | -0.63B | -0.62B | -0.58B | -0.58B | -0.53B | -0.45B | -0.42B | -0.41B | -0.38B | -0.39B | -0.38B | 0.92B | -0.37B | -0.37B | -0.33B | -0.35B | | | | 2.33B | | | -0.31B | 2.27B | | 0.44B | -0.35B | 2.45B | | 0.43B | -0.36B | 2.61B | | -0.37B | -0.38B | 2.53B | | -0.44B | -0.43B | 2.90B | | -0.49B | | 3.13B | | | -0.52B | -0.30B | | | -0.49B | -0.52B | -0.49B | -0.51B | -0.50B | -0.54B |
|
Share-based Compensation (IS)
|
| | | | | | | 0.03B | | | | 0.03B | | 0.00B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.28B | -0.29B | -0.29B | -0.30B | -0.28B | -0.30B | -0.28B | -0.31B | | | -0.30B | -0.28B | -0.31B | -0.29B | -0.27B | -0.29B | -0.28B | -0.28B | -0.25B | -0.25B | -0.23B | -0.24B | -0.23B | 0.64B | -0.22B | -0.23B | -0.22B | -0.23B | | | | 1.59B | | | -0.24B | 1.70B | | 0.40B | -0.27B | 1.91B | | 0.38B | -0.27B | 1.90B | | -0.26B | -0.27B | 1.92B | | -0.32B | -0.32B | 2.29B | | -0.37B | | | | | -0.41B | | | | -0.39B | -0.42B | -0.39B | -0.42B | -0.40B | -0.43B |
|
Restructuring Costs
|
-0.06B | -0.09B | -0.05B | -0.10B | -0.03B | -0.01B | -0.03B | -0.03B | | -0.01B | -0.01B | -0.01B | -0.02B | -0.06B | -0.71B | -0.59B | -0.10B | -0.04B | -0.12B | -0.03B | -0.01B | -0.02B | -0.04B | -0.02B | -0.03B | -0.02B | -0.01B | -0.00B | | | | 0.16B | | | -0.01B | 0.07B | | | | 0.04B | | -0.00B | | 0.01B | | -0.00B | -0.00B | 0.02B | | | -0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.06B | 0.03B | 0.03B | 0.04B | 0.01B | 0.03B | 0.02B | 0.03B | | | 0.01B | 0.04B | 0.01B | 0.02B | 0.02B | 0.04B | 0.00B | 0.00B | 0.08B | 0.01B | 0.01B | 0.11B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | | | | 0.03B | | | 0.01B | 0.02B | -0.62B | 0.01B | 0.01B | 0.01B | -0.61B | 0.02B | -0.00B | 0.05B | -0.61B | 0.01B | 0.02B | 0.13B | -0.73B | 0.04B | 0.03B | 0.03B | -0.78B | 0.04B | | -3.94B | -0.91B | | 0.06B | -0.62B | -0.89B | -0.92B | 0.03B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B |
|
Operating Expenses
|
-0.83B | -0.95B | -0.91B | -0.96B | -0.90B | -0.88B | -0.85B | -0.92B | | -0.01B | -0.90B | -0.86B | -0.96B | -0.94B | -1.54B | -1.43B | -0.91B | -0.78B | -0.72B | -0.67B | -0.60B | -0.54B | -0.61B | -0.58B | -0.58B | -0.58B | -0.52B | -0.53B | | | | -0.57B | | | -0.56B | -0.59B | -0.62B | -0.62B | -0.60B | -0.62B | -0.61B | -0.63B | -0.63B | -0.62B | -0.61B | -0.62B | -0.63B | -0.60B | -0.73B | -0.72B | -0.72B | -0.72B | -0.78B | -0.81B | | -0.81B | -0.91B | | -0.87B | -0.93B | -0.89B | -0.92B | -0.85B | -0.88B | -0.84B | -1.06B | -0.88B | -1.05B |
|
Operating Income
|
-0.39B | -0.43B | -0.20B | -0.01B | -0.02B | 0.09B | 0.19B | 0.21B | 0.12B | -0.22B | -0.02B | -0.13B | -0.35B | -0.21B | -0.79B | -0.73B | -0.28B | -0.11B | -0.07B | -0.01B | -0.00B | 0.10B | 0.04B | 0.04B | -0.02B | 0.01B | 0.09B | 0.03B | -0.03B | 0.03B | 0.09B | 0.14B | 0.13B | 0.18B | 0.28B | 0.41B | | 0.29B | 0.40B | 0.44B | | 0.20B | 0.34B | 0.46B | | 0.11B | 0.33B | 0.66B | | 0.49B | 0.60B | 0.87B | | 1.00B | 0.05B | 4.53B | | 0.05B | 1.24B | 6.65B | | | 0.38B | 0.37B | 0.00B | -0.13B | 0.18B | 0.12B |
|
EBIT
|
-0.39B | -0.43B | -0.20B | -0.01B | -0.02B | 0.09B | 0.19B | 0.21B | 0.12B | -0.22B | -0.02B | -0.13B | -0.35B | -0.21B | -0.79B | -0.73B | -0.28B | -0.11B | -0.07B | -0.01B | -0.00B | 0.10B | 0.04B | 0.04B | -0.02B | 0.01B | 0.09B | 0.03B | -0.03B | 0.03B | 0.09B | 0.14B | 0.13B | 0.18B | 0.28B | 0.41B | | 0.29B | 0.40B | 0.44B | | 0.20B | 0.34B | 0.46B | | 0.11B | 0.33B | 0.66B | | 0.49B | 0.60B | 0.87B | | 1.00B | 0.05B | 4.53B | | 0.05B | 1.24B | 6.65B | | | 0.38B | 0.37B | 0.00B | -0.13B | 0.18B | 0.12B |
|
Non Operating Investment Income
|
-0.01B | | 0.02B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | | | 0.00B | 0.00B | 0.00B | -0.01B | | 0.01B | | | | | 0.00B | -0.00B | | -0.00B | | | | | | | | | | | -0.01B | -0.02B | | | | | | | | | | | | -0.05B | -0.00B | | 0.04B | -0.09B | | | | | | | | | | | -0.00B | | 0.03B | -0.02B | 0.08B | -0.01B |
|
Interest & Investment Income
|
| | | -0.07B | | | -0.00B | -0.01B | | | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | | | | -0.01B | | | -0.01B | 0.05B | | -0.00B | -0.00B | 0.06B | | | -0.00B | -0.00B | | -0.00B | -0.01B | -0.01B | | -0.01B | -0.01B | -0.01B | | | | | | | | | | | | | | | | |
|
EBT
|
-0.69B | -0.49B | -0.23B | -0.08B | -0.03B | 0.35B | 0.18B | 0.19B | 0.12B | -0.22B | -0.03B | -0.14B | -0.37B | -0.21B | -0.80B | -0.75B | -0.30B | -0.19B | -0.08B | -0.03B | -0.01B | 0.04B | 0.03B | 0.05B | -0.02B | 0.01B | 0.09B | 0.02B | -0.03B | 0.03B | 0.09B | 0.13B | 0.13B | 0.18B | 0.27B | 0.41B | | 0.28B | 0.40B | 0.46B | | 0.19B | 0.33B | 0.46B | | 0.10B | 0.29B | 0.60B | | 0.48B | 0.55B | 0.90B | | 1.01B | 0.05B | 0.96B | | 0.05B | 1.28B | 1.16B | | | 0.43B | 0.42B | 0.07B | -0.11B | 0.29B | 0.15B |
|
Tax Provisions
|
0.10B | 0.06B | -0.01B | -0.05B | 0.01B | -0.07B | -0.04B | -0.05B | | | 0.00B | -0.07B | 0.03B | -0.02B | -0.03B | -0.04B | 0.00B | 0.02B | -0.05B | -0.01B | -0.01B | 0.06B | 0.04B | -0.00B | -0.00B | 0.03B | 0.01B | -0.02B | | | | 0.09B | | | -0.03B | 0.21B | | -0.02B | -0.02B | 0.18B | | -0.03B | -0.03B | 0.25B | | -0.01B | -0.05B | 0.24B | | -0.07B | -0.07B | 0.52B | | -0.14B | | 0.99B | | | -0.19B | | | | -0.07B | -0.08B | -0.01B | 0.02B | -0.05B | -0.17B |
|
Profit After Tax
|
-0.54B | -0.92B | -0.25B | -0.13B | -0.01B | 0.21B | 0.14B | 0.14B | 0.17B | -0.22B | -0.03B | 0.05B | -0.34B | -0.47B | -0.83B | -0.79B | -0.30B | -0.43B | -0.12B | -0.03B | -0.02B | 0.07B | 0.07B | 0.04B | -0.02B | 0.04B | 0.09B | 0.00B | -0.03B | 0.03B | 0.09B | 0.11B | 0.13B | 0.18B | 0.24B | 0.31B | | 0.26B | 0.37B | 0.42B | | 0.16B | 0.30B | 0.39B | | 0.09B | 0.24B | 0.49B | | 0.41B | 0.48B | 0.76B | | 0.87B | 0.05B | 0.92B | | 0.05B | 1.09B | 1.17B | | | 0.36B | 0.34B | 0.06B | -0.09B | 0.24B | -0.02B |
|
Equity Income
|
0.23B | -0.05B | -0.04B | -0.01B | 0.01B | | -0.01B | -0.01B | | | -0.01B | -0.01B | | -0.00B | -0.00B | -0.01B | | -0.09B | -0.01B | -0.01B | -0.01B | -0.05B | | 0.02B | 0.00B | -0.00B | -0.00B | 0.00B | | | | -0.00B | | | | | | | 0.00B | 0.01B | -0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | -1.22B | | | | -0.91B | | | | -0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | -0.00B | | | | | | | | | | -13.01B | | | -13.86B | -13.53B |
|
Income from Non-Controlling Interests
|
-0.05B | 0.11B | 0.05B | 0.06B | 0.07B | 0.07B | 0.06B | 0.08B | | | 0.10B | 0.20B | 0.16B | 0.16B | 0.35B | 0.36B | 0.13B | 0.02B | -0.02B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | 0.01B | | | -0.00B | 0.01B | | -0.00B | -0.00B | 0.01B | | | | 0.00B | | -0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | 0.01B | | -0.00B | | | | | -0.00B | | | | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.01B |
|
Income from Continuing Operations
|
-0.79B | -0.55B | -0.22B | -0.03B | -0.04B | 0.41B | 0.23B | 0.24B | 0.12B | -0.22B | -0.04B | -0.07B | -0.40B | -0.20B | -0.78B | -0.71B | -0.30B | -0.20B | -0.03B | -0.02B | -0.00B | -0.02B | -0.01B | 0.05B | -0.02B | -0.03B | 0.08B | 0.04B | -0.03B | 0.03B | 0.09B | 0.04B | 0.13B | 0.18B | 0.29B | 0.20B | | 0.30B | 0.42B | 0.28B | | 0.23B | 0.36B | 0.21B | | 0.11B | 0.34B | 0.35B | | 0.54B | 0.62B | 0.38B | | 1.15B | 0.05B | -0.03B | | 0.05B | 1.47B | 1.16B | | | 0.50B | 0.50B | 0.09B | -0.13B | 0.35B | 0.32B |
|
Consolidated Net Income
|
-0.79B | -0.55B | -0.22B | -0.03B | -0.04B | 0.28B | 0.23B | 0.14B | 0.12B | -0.22B | -0.03B | -0.21B | -0.40B | -0.20B | -0.78B | -0.71B | -0.30B | -0.20B | -0.03B | -0.02B | -0.00B | -0.02B | -0.01B | 0.05B | -0.02B | -0.03B | 0.08B | 0.04B | -0.03B | 0.03B | 0.09B | 0.04B | 0.13B | 0.18B | 0.29B | 0.20B | | 0.30B | 0.42B | 0.28B | | 0.23B | 0.36B | 0.21B | | 0.11B | 0.34B | 0.35B | | 0.54B | 0.62B | 0.38B | | 1.15B | 0.05B | -0.03B | | 0.05B | 1.47B | 1.16B | | | 0.50B | 0.50B | 0.09B | -0.13B | 0.35B | 0.32B |
|
Income towards Parent Company
|
-0.79B | -0.55B | -0.22B | -1.25B | -0.04B | 0.28B | 0.23B | -0.77B | 0.12B | -0.22B | -0.03B | -0.60B | -0.40B | -0.20B | -0.78B | -0.71B | -0.30B | -0.20B | -0.03B | -0.02B | -0.00B | -0.02B | -0.01B | 0.05B | -0.02B | -0.03B | 0.08B | 0.04B | -0.03B | 0.03B | 0.09B | 0.04B | 0.13B | 0.18B | 0.29B | 0.20B | | 0.30B | 0.42B | 0.28B | | 0.23B | 0.36B | 0.21B | | 0.11B | 0.34B | 0.35B | | 0.54B | 0.62B | 0.38B | | 1.15B | 0.05B | -0.03B | | 0.05B | 1.47B | 1.16B | | | 0.50B | -12.51B | 0.09B | -0.13B | -13.51B | -13.21B |
|
Net Income towards Common Stockholders
|
-0.54B | -0.32B | -0.20B | -0.07B | 0.06B | 0.36B | 0.20B | 0.22B | 0.12B | -0.22B | 0.07B | -0.01B | -0.40B | 0.07B | -0.48B | -0.43B | -0.30B | -0.15B | -0.14B | -0.04B | 0.02B | 0.04B | 0.07B | 0.04B | -0.02B | 0.04B | 0.09B | 0.00B | -0.04B | 0.02B | 0.07B | 0.11B | 0.11B | 0.15B | 0.24B | 0.31B | | 0.26B | 0.37B | 0.42B | | 0.16B | 0.30B | 0.39B | | 0.09B | 0.24B | 0.58B | | 0.54B | 0.62B | 0.38B | | 1.15B | 0.05B | -0.03B | | 0.05B | 1.09B | 1.16B | | | 0.35B | 0.34B | 0.06B | -0.10B | 0.24B | -13.21B |
|
EPS (Basic)
|
0.00 | -363.23 | | | 814.29 | 890.00 | | 223.47 | | | | -16.67 | | 0.00 | | 0.00 | | 0.00 | -0.16 | 0.00 | | 542.86 | 720.00 | 0.00B | | 0.00B | 750.00 | 10.00 | | | | 800.00 | | | 421.43 | 0.00B | | 522.00 | 380.41 | 230.94 | | 800.00 | 0.00B | 0.00B | | 214.29 | 410.17 | 744.87 | | 635.29 | 450.72 | 200.00 | | 533.02 | | -6.08 | | | 314.12 | 262.81 | | | 900.00 | 197.11 | 933.33 | -0.00B | 877.78 | -0.07B |
|
EPS (Weighted Average and Diluted)
|
| | -0.23 | | 0.06 | 0.39 | 0.22 | 223.47 | | | 78.31 | -16.67 | | 0.08 | -538.41 | -0.48 | -0.34 | -170.98 | -0.16 | -0.04 | 0.03 | 542.86 | 720.00 | 0.00B | -0.03 | 0.00B | 750.00 | 10.00 | | | | 800.00 | | | 429.09 | 0.00B | | 532.65 | 388.42 | 232.22 | | 800.00 | 0.00B | | | 214.29 | 424.56 | 764.47 | | 635.29 | 460.74 | 204.32 | | 535.51 | | -6.12 | | | 328.31 | 264.61 | | | 272.09 | 205.42 | 933.33 | -0.00B | 911.54 | -0.07B |
|
Shares Outstanding (Weighted Average)
|
874,296.01B | 0.00B | | | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | 885,527.60B | | 886,699.95B | | 888,486.19B | 0.89B | 889,541.92B | | 0.00B | 0.00B | 160.00 | | 40.00 | 0.00B | 0.00B | | | | 0.00B | | | 0.00B | 250.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 710.00 | 430.00 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 190.00 |
|
Shares Outstanding (Diluted Average)
|
| | 0.88B | | 0.88B | 0.91B | 0.91B | 0.00B | | | 0.00B | 0.00B | | 0.89B | 0.00B | 0.89B | 0.89B | 0.00B | 0.89B | 0.89B | 0.89B | 0.00B | 0.00B | 160.00 | 0.87B | 40.00 | 0.00B | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 710.00 | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 180.00 |
|
EBITDA
|
-0.39B | -0.43B | -0.20B | -0.01B | -0.02B | 0.09B | 0.19B | 0.21B | 0.12B | -0.22B | -0.02B | -0.13B | -0.35B | -0.21B | -0.79B | -0.73B | -0.28B | -0.11B | -0.07B | -0.01B | -0.00B | 0.10B | 0.04B | 0.04B | -0.02B | 0.01B | 0.09B | 0.03B | -0.03B | 0.03B | 0.09B | 0.14B | 0.13B | 0.18B | 0.28B | 0.41B | | 0.29B | 0.40B | 0.44B | | 0.20B | 0.34B | 0.46B | | 0.11B | 0.33B | 0.66B | | 0.49B | 0.60B | 0.87B | | 1.00B | 0.05B | 4.53B | | 0.05B | 1.24B | 6.65B | | | 0.38B | 0.37B | 0.00B | -0.13B | 0.18B | 0.12B |
|
Tax Rate
|
-13.77% | -12.68% | 6.41% | 59.26% | -40.00% | -18.97% | -24.18% | -26.88% | | | -9.38% | 50.00% | -9.21% | 9.30% | 3.11% | 5.20% | -1.33% | -8.47% | 64.47% | 30.77% | 69.23% | 137.21% | 140.00% | -6.52% | 5.00% | 620.00% | 9.41% | -85.00% | | | | 69.17% | | | -10.53% | 50.49% | | -7.39% | -6.08% | 39.57% | | -17.10% | -8.48% | 53.66% | | -8.08% | -17.06% | 40.54% | | -13.60% | -13.30% | 57.91% | | -13.79% | | 103.01% | | | -14.69% | | | | -16.44% | -19.62% | -18.06% | -16.07% | -18.43% | -116.33% |