|
Revenue
|
| 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.04B | 0.03B | 0.03B | 0.05B | 0.31B | 0.56B | 0.41B | 0.43B | 0.62B | 0.62B | 0.77B | 0.85B | 0.96B | 0.94B | 0.95B | 0.94B | 1.21B | 1.15B | 1.27B | 2.30B | 2.28B | 2.70B | 2.79B | 2.98B | 3.29B | 3.41B | 4.00B | 6.82B | 7.23B | 4.54B | 6.35B | 6.30B | 7.38B | 5.99B | 6.04B | 8.77B | 10.74B | 10.39B | 11.96B | 13.76B | 17.72B | 18.76B | 16.93B | 21.45B | 24.32B | 23.33B | 24.93B | 23.35B | 25.17B | 21.30B | 25.50B | 25.18B | 25.71B | 19.34B | 22.50B | 28.09B |
|
Cost of Revenue
|
| 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.06B | 0.28B | 0.47B | 0.30B | 0.33B | 0.46B | 0.47B | 0.56B | 0.60B | 0.69B | 0.68B | 0.74B | 0.71B | 1.00B | 0.89B | 1.00B | 1.66B | 1.85B | 2.03B | 2.12B | 2.54B | 2.85B | 2.95B | 3.38B | 5.30B | 5.78B | 3.98B | 5.43B | 5.11B | 5.99B | 4.75B | 4.77B | 6.71B | 8.68B | 8.17B | 9.07B | 10.10B | 12.87B | 13.30B | 12.70B | 16.07B | 18.54B | 18.82B | 20.39B | 19.17B | 20.73B | 17.61B | 20.92B | 20.18B | 21.53B | 16.18B | 18.62B | 23.04B |
|
Gross Profit
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.01B | 0.02B | 0.10B | 0.10B | 0.10B | 0.16B | 0.16B | 0.21B | 0.25B | 0.26B | 0.26B | 0.21B | 0.23B | 0.22B | 0.25B | 0.27B | 0.64B | 0.44B | 0.67B | 0.67B | 0.45B | 0.44B | 0.46B | 0.62B | 1.52B | 1.44B | 0.57B | 0.92B | 1.19B | 1.39B | 1.23B | 1.27B | 2.06B | 2.07B | 2.21B | 2.88B | 3.66B | 4.85B | 5.46B | 4.23B | 5.38B | 5.78B | 4.51B | 4.53B | 4.18B | 4.44B | 3.70B | 4.58B | 5.00B | 4.18B | 3.15B | 3.88B | 5.05B |
|
Research & Development
|
| 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.11B | 0.14B | 0.14B | 0.17B | 0.18B | 0.18B | 0.19B | 0.18B | 0.19B | 0.21B | 0.25B | 0.32B | 0.37B | 0.33B | 0.35B | 0.37B | 0.39B | 0.35B | 0.36B | 0.34B | 0.32B | 0.33B | 0.34B | 0.32B | 0.28B | 0.37B | 0.52B | 0.67B | 0.58B | 0.61B | 0.74B | 0.86B | 0.67B | 0.73B | 0.81B | 0.77B | 0.94B | 1.16B | 1.09B | 1.15B | 1.07B | 1.04B | 1.28B | 1.41B | 1.59B | 1.63B |
|
Selling, General & Administrative
|
| 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.08B | 0.10B | 0.12B | 0.13B | 0.16B | 0.20B | 0.20B | 0.20B | 0.24B | 0.29B | 0.32B | 0.32B | 0.34B | 0.46B | 0.60B | 0.54B | 0.65B | 0.68B | 0.69B | 0.75B | 0.73B | 0.67B | 0.70B | 0.65B | 0.60B | 0.70B | 0.63B | 0.66B | 0.89B | 0.97B | 1.06B | 0.97B | 0.99B | 1.49B | 0.99B | 0.96B | 0.96B | 1.03B | 1.08B | 1.19B | 1.25B | 1.28B | 1.37B | 1.28B | 1.19B | 1.31B | 1.25B | 1.37B | 1.56B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | 0.04B | 0.12B | | -0.01B | | | | | -0.10B | 0.02B | 0.05B | | | 0.14B | | 0.03B | | | | | | 0.62B | 0.06B | 0.01B | 0.09B | | 0.24B |
|
Other Operating Expenses
|
| -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 0.03B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.11B | 0.13B | 0.17B | 0.20B | 0.24B | 0.29B | 0.34B | 0.36B | 0.38B | 0.42B | 0.48B | 0.50B | 0.51B | 0.55B | 0.70B | 0.93B | 0.91B | 0.98B | 1.04B | 1.05B | 1.24B | 1.11B | 1.03B | 1.09B | 1.09B | 0.93B | 1.03B | 0.95B | 0.94B | 1.25B | 1.49B | 1.62B | 1.57B | 1.66B | 2.23B | 1.86B | 1.77B | 1.69B | 1.88B | 1.85B | 2.13B | 2.41B | 2.37B | 2.52B | 2.97B | 2.28B | 2.60B | 2.75B | 2.96B | 3.43B |
|
Operating Income
|
| -0.03B | -0.04B | -0.05B | -0.05B | -0.06B | -0.06B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | -0.01B | -0.01B | -0.03B | -0.01B | -0.04B | -0.03B | -0.04B | -0.07B | -0.10B | -0.17B | -0.18B | -0.26B | -0.25B | -0.24B | 0.09B | -0.27B | -0.26B | -0.24B | -0.54B | -0.60B | -0.60B | -0.62B | 0.42B | 0.41B | -0.52B | -0.17B | 0.26B | 0.29B | 0.28B | 0.33B | 0.81B | 0.57B | 0.59B | 1.31B | 2.00B | 2.61B | 3.60B | 2.46B | 3.69B | 3.90B | 2.66B | 2.40B | 1.76B | 2.06B | 1.17B | 1.60B | 2.72B | 1.58B | 0.40B | 0.92B | 1.62B |
|
EBIT
|
| -0.03B | -0.04B | -0.05B | -0.05B | -0.06B | -0.06B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | -0.01B | -0.01B | -0.03B | -0.01B | -0.04B | -0.03B | -0.04B | -0.07B | -0.10B | -0.17B | -0.18B | -0.26B | -0.25B | -0.24B | 0.09B | -0.27B | -0.26B | -0.24B | -0.54B | -0.60B | -0.60B | -0.62B | 0.42B | 0.41B | -0.52B | -0.17B | 0.26B | 0.29B | 0.28B | 0.33B | 0.81B | 0.57B | 0.59B | 1.31B | 2.00B | 2.61B | 3.60B | 2.46B | 3.69B | 3.90B | 2.66B | 2.40B | 1.76B | 2.06B | 1.17B | 1.60B | 2.72B | 1.58B | 0.40B | 0.92B | 1.62B |
|
Interest & Investment Income
|
| 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.09B | 0.16B | 0.21B | 0.24B | 0.28B | 0.33B | 0.35B | 0.35B | 0.43B | 0.44B | 0.40B | 0.39B | 0.44B |
|
Other Non Operating Income
|
| -0.00B | 0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | 0.02B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B | -0.02B | 0.01B | -0.02B | -0.02B | 0.01B | -0.01B | -0.01B | 0.12B | -0.02B | -0.04B | -0.02B | -0.04B | -0.04B | 0.05B | 0.02B | -0.01B | 0.03B | -0.04B | 0.09B | -0.03B | -0.05B | -0.01B | -0.10B | 0.04B | 0.03B | 0.04B | -0.01B | 0.07B | 0.06B | 0.03B | -0.09B | -0.04B | -0.05B | 0.33B | 0.04B | -0.14B | 0.44B | -0.08B | -0.26B | 0.59B | -0.12B | 0.32B | -0.03B |
|
Non Operating Income
|
| -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.08B | -0.02B | 0.01B | -0.02B | 0.20B | 0.01B | -0.01B | -0.01B | 0.22B | -0.02B | -0.04B | -0.02B | 0.45B | -0.04B | 0.05B | 0.02B | 0.12B | 0.03B | -0.04B | 0.09B | 0.12B | -0.05B | -0.01B | -0.10B | 0.04B | 0.03B | 0.04B | -0.01B | 0.07B | 0.06B | 0.03B | -0.09B | -0.04B | -0.05B | 0.33B | 0.04B | -0.14B | 0.44B | -0.08B | -0.26B | 0.59B | -0.12B | 0.32B | -0.03B |
|
EBT
|
| -0.03B | -0.03B | -0.05B | -0.05B | -0.06B | -0.06B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | 0.01B | -0.03B | -0.04B | -0.02B | -0.05B | -0.06B | -0.07B | -0.10B | -0.15B | -0.18B | -0.23B | -0.32B | -0.28B | -0.29B | 0.03B | -0.21B | -0.37B | -0.39B | -0.67B | -0.78B | -0.78B | -0.73B | 0.27B | 0.23B | -0.65B | -0.37B | 0.18B | 0.17B | 0.07B | 0.15B | 0.56B | 0.44B | 0.53B | 1.29B | 1.88B | 2.63B | 3.63B | 2.47B | 3.64B | 3.98B | 2.80B | 2.94B | 2.04B | 2.19B | 1.89B | 1.79B | 2.79B | 2.52B | 0.59B | 1.55B | 1.96B |
|
Tax Provisions
|
| 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 | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.04B | 0.03B | 0.02B | -0.00B | -0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.00B | 0.02B | 0.19B | 0.08B | 0.07B | 0.12B | 0.22B | 0.29B | 0.35B | 0.20B | 0.30B | 0.28B | 0.26B | 0.32B | 0.17B | -5.75B | 0.48B | 0.37B | 0.60B | 0.38B | 0.17B | 0.36B | 0.57B |
|
Profit After Tax
|
-0.06B | -0.04B | -0.03B | -0.05B | -0.05B | -0.06B | -0.07B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | 0.01B | -0.03B | -0.04B | -0.02B | -0.05B | -0.06B | -0.07B | -0.11B | -0.15B | -0.18B | -0.23B | -0.32B | -0.28B | -0.29B | 0.02B | -0.22B | -0.33B | -0.34B | -0.62B | -0.68B | -0.71B | -0.72B | 0.31B | 0.14B | -0.70B | -0.41B | 0.14B | 0.10B | 0.07B | 0.13B | 0.37B | 0.27B | 0.46B | 1.18B | 1.66B | 2.34B | 3.32B | 2.27B | 3.33B | 3.71B | 2.54B | 2.70B | 1.88B | 7.93B | 1.41B | 1.42B | 2.19B | 2.14B | 0.42B | 1.19B | 1.39B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.07B | -0.05B | -0.10B | -0.08B | -0.03B | -0.06B | 0.07B | 0.03B | 0.02B | 0.01B | 0.03B | 0.05B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.02B | -0.04B | 0.01B | 0.04B | 0.02B | 0.03B | -0.09B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Income from Continuing Operations
|
| -0.03B | -0.03B | -0.05B | -0.05B | -0.06B | -0.07B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | 0.01B | -0.03B | -0.04B | -0.02B | -0.05B | -0.06B | -0.07B | -0.11B | -0.15B | -0.18B | -0.23B | -0.32B | -0.28B | -0.29B | 0.02B | -0.25B | -0.40B | -0.40B | -0.67B | -0.77B | -0.78B | -0.74B | 0.25B | 0.21B | -0.67B | -0.39B | 0.15B | 0.13B | 0.07B | 0.13B | 0.37B | 0.35B | 0.46B | 1.18B | 1.66B | 2.34B | 3.28B | 2.27B | 3.33B | 3.71B | 2.54B | 2.61B | 1.88B | 7.94B | 1.41B | 1.42B | 2.19B | 2.14B | 0.42B | 1.19B | 1.39B |
|
Consolidated Net Income
|
| -0.03B | -0.03B | -0.05B | -0.05B | -0.06B | -0.07B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | 0.01B | -0.03B | -0.04B | -0.02B | -0.05B | -0.06B | -0.07B | -0.11B | -0.15B | -0.18B | -0.23B | -0.32B | -0.28B | -0.29B | 0.02B | -0.25B | -0.40B | -0.40B | -0.67B | -0.77B | -0.78B | -0.74B | 0.25B | 0.21B | -0.67B | -0.39B | 0.15B | 0.13B | 0.07B | 0.13B | 0.37B | 0.35B | 0.46B | 1.18B | 1.66B | 2.34B | 3.28B | 2.27B | 3.33B | 3.71B | 2.54B | 2.61B | 1.88B | 7.94B | 1.41B | 1.42B | 2.19B | 2.14B | 0.42B | 1.19B | 1.39B |
|
Income towards Parent Company
|
| -0.03B | -0.03B | -0.05B | -0.05B | -0.06B | -0.07B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | 0.01B | -0.03B | -0.04B | -0.02B | -0.05B | -0.06B | -0.07B | -0.11B | -0.15B | -0.18B | -0.23B | -0.32B | -0.28B | -0.29B | 0.02B | -0.25B | -0.40B | -0.40B | -0.67B | -0.77B | -0.78B | -0.74B | 0.25B | 0.21B | -0.67B | -0.39B | 0.15B | 0.13B | 0.07B | 0.13B | 0.37B | 0.35B | 0.46B | 1.18B | 1.66B | 2.34B | 3.28B | 2.27B | 3.33B | 3.71B | 2.54B | 2.61B | 1.88B | 7.94B | 1.41B | 1.42B | 2.19B | 2.14B | 0.42B | 1.19B | 1.39B |
|
Net Income towards Common Stockholders
|
| -0.03B | -0.03B | -0.05B | -0.05B | -0.06B | -0.07B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | 0.01B | -0.03B | -0.04B | -0.02B | -0.05B | -0.06B | -0.07B | -0.11B | -0.15B | -0.18B | -0.23B | -0.32B | -0.28B | -0.29B | 0.02B | -0.12B | -0.33B | -0.34B | -0.62B | -0.68B | -0.71B | -0.72B | 0.25B | 0.21B | -0.67B | -0.39B | 0.14B | 0.10B | 0.07B | 0.13B | 0.30B | 0.27B | 0.46B | 1.18B | 1.62B | 2.33B | 3.28B | 2.27B | 3.33B | 3.71B | 2.54B | 2.61B | 1.88B | 7.94B | 1.41B | 1.42B | 2.19B | 2.14B | 0.42B | 1.19B | 1.39B |
|
EPS (Basic)
|
| -5.04 | -0.38 | -0.54 | -0.51 | -0.60 | -0.63 | -0.78 | -0.86 | -1.00 | -1.05 | -0.79 | 0.10 | -0.26 | -0.32 | -0.13 | -0.40 | -0.50 | -0.60 | -0.86 | -1.22 | -1.45 | -1.78 | -2.46 | -2.13 | -2.09 | 0.15 | -0.74 | -2.04 | -2.04 | -3.70 | -4.03 | -4.19 | -4.22 | 1.82 | 5.42 | -4.10 | -2.31 | 0.16 | 0.13 | 0.02 | 0.11 | 0.32 | -0.20 | 0.46 | 1.18 | 0.54 | 0.78 | 1.07 | 0.73 | 1.05 | 1.18 | 0.80 | 0.85 | 0.58 | 2.50 | 0.45 | 0.44 | 0.68 | 0.66 | 0.13 | 0.36 | 0.43 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.86 | | | | 0.09 | | | | -0.40 | | | | | | -1.78 | -2.46 | | | 0.14 | -0.74 | -2.04 | -2.04 | -3.70 | -4.03 | -4.19 | -4.22 | 1.75 | 5.42 | -4.10 | -2.31 | 0.16 | 0.13 | 0.02 | 0.10 | 0.27 | -0.19 | 0.39 | 1.02 | 0.48 | 0.68 | 0.95 | 0.65 | 0.95 | 1.07 | 0.73 | 0.78 | 0.53 | 2.27 | 0.41 | 0.40 | 0.62 | 0.61 | 0.12 | 0.33 | 0.39 |
|
Shares Outstanding (Weighted Average)
|
| 1.40B | 1.40B | 1.40B | 1.43B | 1.54B | 1.56B | 1.56B | 1.57B | 1.58B | 1.58B | 1.71B | 1.72B | 1.73B | 1.82B | 1.84B | 1.85B | 1.86B | 1.87B | 1.88B | 1.89B | 1.90B | 1.91B | 1.96B | 1.98B | 2.01B | 2.23B | 2.25B | 2.43B | 2.46B | 2.50B | 2.52B | 2.53B | 2.55B | 2.56B | 2.58B | 2.61B | 2.61B | 2.69B | 2.70B | 2.72B | 2.78B | 2.80B | 2.84B | 2.89B | 2.89B | 2.97B | 3.01B | 3.10B | 3.11B | 3.16B | 3.16B | 3.17B | 3.17B | 3.18B | 3.18B | 3.18B | 3.19B | 3.21B | 3.21B | 3.22B | 3.22B | 3.23B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 0.10B | | | | 0.12B | | | | 0.12B | | | | | | 0.13B | 0.13B | | | 0.16B | 0.14B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | | | | | | | | 3.39B | | | 3.47B | 3.48B | 3.47B | 3.48B | 3.49B | 3.48B | 3.48B | 3.48B | 3.50B | 3.50B | 3.52B | 3.52B | 3.53B |
|
EBITDA
|
| -0.03B | -0.04B | -0.05B | -0.05B | -0.06B | -0.06B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | -0.01B | -0.01B | -0.03B | -0.01B | -0.04B | -0.03B | -0.04B | -0.07B | -0.10B | -0.17B | -0.18B | -0.26B | -0.25B | -0.24B | 0.09B | -0.27B | -0.26B | -0.24B | -0.54B | -0.60B | -0.60B | -0.62B | 0.42B | 0.41B | -0.52B | -0.17B | 0.26B | 0.29B | 0.28B | 0.33B | 0.81B | 0.57B | 0.59B | 1.31B | 2.00B | 2.61B | 3.60B | 2.46B | 3.69B | 3.90B | 2.66B | 2.40B | 1.76B | 2.06B | 1.17B | 1.60B | 2.72B | 1.58B | 0.40B | 0.92B | 1.62B |
|
Interest Expenses
|
| 0.00B | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.10B | 0.11B | 0.12B | 0.15B | 0.15B | 0.16B | 0.17B | 0.17B | 0.16B | 0.17B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.25B | 0.10B | 0.07B | 0.13B | 0.07B | 0.06B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B |
|
Tax Rate
|
| | | 0.05% | | | | | | | | | 1.32% | | | | | | | | | | | | | | 27.10% | | | | 0.04% | 0.72% | | | 6.27% | 9.48% | | | 14.77% | 24.14% | 2.86% | 14.00% | 33.51% | 19.04% | 12.95% | 8.89% | 11.85% | 11.08% | 9.54% | 8.29% | 8.39% | 6.93% | 9.32% | 11.00% | 8.17% | | 25.58% | 20.76% | 21.57% | 15.21% | 28.69% | 23.18% | 29.10% |