|
Revenue
|
3,549.00M | 2,526.00M | 2,612.00M | 2,549.00M | | 2,210.00M | 2,709.00M | 2,479.00M | 2,838.00M | 2,479.00M | 2,728.00M | 2,814.00M | 3,254.00M | 2,856.00M | 3,019.00M | 3,000.00M | 3,362.00M | 2,855.00M | 2,839.00M | 2,904.00M | 3,506.00M | 2,847.00M | 3,505.00M | 3,430.00M | 4,096.00M | 3,073.00M | 3,247.00M | 3,180.00M | 3,923.00M | 3,201.00M | 3,511.00M | 3,251.00M | 3,825.00M | 3,093.00M | 3,604.00M | 3,484.00M | 4,017.00M | 3,296.00M | 3,726.00M | 3,200.00M | 3,750.00M | 3,109.00M | 3,227.00M | 3,259.00M | 4,035.00M | 2,777.00M | 2,472.00M | 2,735.00M | 3,667.00M | 2,879.00M | 3,191.00M | 2,990.00M | -33.00M | 3,001.00M | 3,154.00M | 3,078.00M | 3,636.00M | 3,024.00M | 3,424.00M | 3,343.00M | 3,892.00M | 3,135.00M | 3,527.00M | 3,427.00M | 3,613.00M | 3,306.00M | 3,716.00M | 3,602.00M |
|
Cost of Revenue
|
2,779.00M | 1,999.00M | 2,099.00M | 2,047.00M | | 1,776.00M | 2,188.00M | 2,037.00M | 2,461.00M | 2,055.00M | 2,225.00M | 2,313.00M | 2,715.00M | 2,312.00M | 2,435.00M | 2,475.00M | 2,797.00M | 2,382.00M | 2,338.00M | 2,473.00M | 2,938.00M | 2,357.00M | 2,875.00M | 2,845.00M | | 2,509.00M | 2,635.00M | 2,584.00M | 2,902.00M | 2,635.00M | 2,889.00M | 2,661.00M | 3,152.00M | 2,592.00M | 2,996.00M | 2,884.00M | 3,355.00M | 2,729.00M | 3,073.00M | 2,687.00M | 4,099.00M | 2,577.00M | 2,641.00M | 3,018.00M | 3,825.00M | 2,708.00M | 2,590.00M | 2,619.00M | | 2,689.00M | 2,973.00M | 2,772.00M | 3,592.00M | 2,769.00M | 2,891.00M | 2,814.00M | 3,379.00M | 2,797.00M | 3,095.00M | 3,042.00M | 3,662.00M | 2,898.00M | 3,204.00M | 3,175.00M | 3,482.00M | 3,065.00M | 3,415.00M | 3,286.00M |
|
Gross Profit
|
770.00M | 527.00M | 513.00M | 502.00M | | 434.00M | 521.00M | 442.00M | 377.00M | 424.00M | 503.00M | 501.00M | 539.00M | 544.00M | 584.00M | 525.00M | 565.00M | 473.00M | 501.00M | 431.00M | 568.00M | 490.00M | 630.00M | 585.00M | | 564.00M | 612.00M | 596.00M | 1,021.00M | 566.00M | 622.00M | 590.00M | 673.00M | 501.00M | 608.00M | 600.00M | 662.00M | 567.00M | 653.00M | 513.00M | -349.00M | 532.00M | 586.00M | 241.00M | 210.00M | 69.00M | -118.00M | 116.00M | | 190.00M | 218.00M | 218.00M | | 232.00M | 263.00M | 264.00M | 257.00M | 227.00M | 329.00M | 301.00M | 230.00M | 237.00M | 323.00M | 252.00M | 131.00M | 241.00M | 301.00M | 316.00M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 105.00M | 126.00M | 116.00M | 132.00M | 137.00M | 118.00M |
|
Selling, General & Administrative
|
387.00M | 346.00M | 340.00M | 348.00M | | 285.00M | 299.00M | 301.00M | 197.00M | 304.00M | 295.00M | 251.00M | 345.00M | 312.00M | 276.00M | 264.00M | 313.00M | 279.00M | 296.00M | 245.00M | 306.00M | 302.00M | 353.00M | 304.00M | | 337.00M | 329.00M | 303.00M | 345.00M | 308.00M | 318.00M | 323.00M | 368.00M | 309.00M | 343.00M | 335.00M | 347.00M | 327.00M | 370.00M | 307.00M | 271.00M | 307.00M | 292.00M | 255.00M | 298.00M | 263.00M | 239.00M | 258.00M | | 298.00M | 314.00M | 283.00M | 461.00M | 305.00M | 279.00M | 266.00M | 336.00M | 305.00M | 289.00M | 303.00M | 328.00M | 316.00M | 293.00M | 282.00M | 265.00M | 298.00M | 303.00M | 257.00M |
|
Restructuring Costs
|
| | 32.00M | 42.00M | | | 12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
3,568.00M | 50.00M | 2,360.00M | 2,164.00M | | 1,914.00M | 2,299.00M | 2,247.00M | 2,471.00M | 2,129.00M | 2,298.00M | 2,377.00M | 2,939.00M | 2,367.00M | 2,488.00M | 2,527.00M | 2,849.00M | 2,433.00M | 2,380.00M | 2,514.00M | 2,977.00M | 2,420.00M | 2,942.00M | 2,895.00M | | 2,552.00M | 2,677.00M | 2,625.00M | 2,891.00M | 2,678.00M | 2,933.00M | 2,821.00M | 3,163.00M | 2,663.00M | 3,046.00M | 2,946.00M | 3,447.00M | 2,751.00M | 3,096.00M | 444.00M | 3,201.00M | 2,590.00M | 2,656.00M | 2,763.00M | 3,527.00M | 2,445.00M | 2,351.00M | | | 15.00M | 2.00M | | 17.00M | | | | -17.00M | | | | | | | | | | | |
|
Operating Expenses
|
3,955.00M | 2,485.00M | 2,732.00M | 2,554.00M | | 2,199.00M | 2,610.00M | 2,548.00M | 2,668.00M | 2,433.00M | 2,593.00M | 2,628.00M | 3,284.00M | 2,679.00M | 2,764.00M | 2,791.00M | 3,162.00M | 2,712.00M | 2,676.00M | 2,759.00M | 3,283.00M | 2,722.00M | 3,295.00M | 3,199.00M | | 2,889.00M | 3,006.00M | 2,928.00M | 3,236.00M | 2,986.00M | 3,251.00M | 3,144.00M | 3,531.00M | 2,972.00M | 3,389.00M | 3,281.00M | 3,794.00M | 3,078.00M | 3,466.00M | 2,572.00M | 3,472.00M | 2,897.00M | 2,948.00M | 3,018.00M | 3,825.00M | 2,708.00M | 2,590.00M | 258.00M | | 298.00M | 314.00M | 283.00M | 461.00M | 305.00M | 279.00M | 266.00M | 336.00M | 305.00M | 289.00M | 303.00M | 328.00M | 460.00M | 398.00M | 408.00M | 381.00M | 430.00M | 440.00M | 375.00M |
|
Operating Income
|
-3185.00M | -1958.00M | -2219.00M | -2052.00M | | -1765.00M | -2089.00M | -2106.00M | -2291.00M | -2009.00M | -2090.00M | -2127.00M | -2745.00M | -2135.00M | -2180.00M | -2266.00M | -2597.00M | -2239.00M | -2175.00M | -2328.00M | -2715.00M | -2232.00M | -2665.00M | -2614.00M | | -2325.00M | -2394.00M | -2332.00M | -2215.00M | -2420.00M | -2629.00M | -2554.00M | -2858.00M | -2471.00M | -2781.00M | -2681.00M | -3132.00M | -2511.00M | -2813.00M | -2059.00M | -3821.00M | -2365.00M | -2362.00M | -2777.00M | -3615.00M | -2639.00M | -2708.00M | -142.00M | | -108.00M | -96.00M | -65.00M | | -73.00M | -16.00M | -2.00M | -79.00M | -78.00M | 40.00M | -2.00M | -98.00M | -223.00M | -75.00M | -156.00M | -250.00M | -189.00M | -139.00M | -59.00M |
|
EBIT
|
-3185.00M | -1958.00M | -2219.00M | -2052.00M | | -1765.00M | -2089.00M | -2106.00M | -2291.00M | -2009.00M | -2090.00M | -2127.00M | -2745.00M | -2135.00M | -2180.00M | -2266.00M | -2597.00M | -2239.00M | -2175.00M | -2328.00M | -2715.00M | -2232.00M | -2665.00M | -2614.00M | | -2325.00M | -2394.00M | -2332.00M | -2215.00M | -2420.00M | -2629.00M | -2554.00M | -2858.00M | -2471.00M | -2781.00M | -2681.00M | -3132.00M | -2511.00M | -2813.00M | -2059.00M | -3821.00M | -2365.00M | -2362.00M | -2777.00M | -3615.00M | -2639.00M | -2708.00M | -142.00M | | -108.00M | -96.00M | -65.00M | 839.00M | -73.00M | -16.00M | -2.00M | -79.00M | -78.00M | 40.00M | -2.00M | -98.00M | -223.00M | -75.00M | -156.00M | -250.00M | -189.00M | -139.00M | -59.00M |
|
EBT
|
-406.00M | 41.00M | -120.00M | -5.00M | | 11.00M | 99.00M | -69.00M | 233.00M | 46.00M | 135.00M | 186.00M | -30.00M | 177.00M | 255.00M | 209.00M | 200.00M | 143.00M | 163.00M | 145.00M | 223.00M | 125.00M | 210.00M | 231.00M | | 184.00M | 241.00M | 252.00M | 405.00M | 215.00M | 260.00M | 107.00M | 294.00M | 121.00M | 215.00M | 203.00M | 223.00M | 218.00M | 260.00M | 628.00M | 278.00M | 212.00M | 279.00M | 241.00M | 210.00M | 69.00M | -118.00M | 116.00M | | 190.00M | 218.00M | 218.00M | 806.00M | 232.00M | 263.00M | 264.00M | 257.00M | 227.00M | 329.00M | 301.00M | 230.00M | 237.00M | 323.00M | 252.00M | 131.00M | 241.00M | 301.00M | 316.00M |
|
Tax Provisions
|
-50.00M | -2.00M | -58.00M | -11.00M | | 15.00M | 18.00M | -21.00M | 65.00M | 15.00M | 43.00M | 50.00M | -13.00M | 57.00M | 82.00M | 67.00M | 54.00M | 28.00M | 49.00M | 47.00M | 52.00M | 38.00M | 65.00M | 71.00M | 74.00M | 56.00M | 72.00M | 76.00M | 69.00M | 64.00M | 82.00M | -192.00M | 79.00M | 21.00M | 62.00M | 44.00M | 329.00M | 29.00M | 36.00M | 65.00M | 32.00M | 33.00M | 62.00M | 21.00M | 11.00M | 19.00M | -26.00M | 1.00M | -21.00M | 19.00M | 34.00M | 33.00M | | 39.00M | 45.00M | 39.00M | 31.00M | 36.00M | 66.00M | 32.00M | 31.00M | 36.00M | 63.00M | 29.00M | -10.00M | 34.00M | 56.00M | 81.00M |
|
Profit After Tax
|
-209.00M | 86.00M | -62.00M | 6.00M | | -8.00M | 82.00M | -48.00M | -102.00M | 31.00M | 92.00M | 142.00M | -19.00M | 120.00M | 173.00M | 151.00M | 148.00M | 119.00M | 114.00M | 99.00M | 171.00M | 87.00M | 145.00M | 160.00M | 213.00M | 128.00M | 169.00M | 176.00M | 226.00M | 151.00M | 178.00M | 421.00M | 215.00M | 101.00M | 153.00M | 159.00M | -106.00M | 189.00M | 224.00M | 563.00M | 246.00M | 179.00M | 217.00M | 220.00M | 199.00M | 50.00M | -92.00M | 115.00M | 236.00M | 171.00M | 184.00M | 185.00M | 806.00M | 193.00M | 218.00M | 225.00M | 226.00M | 191.00M | 263.00M | 269.00M | 199.00M | 201.00M | 260.00M | 223.00M | 141.00M | 207.00M | 245.00M | 235.00M |
|
Income from Continuing Operations
|
-356.00M | 43.00M | -62.00M | 6.00M | | -4.00M | 81.00M | -48.00M | 168.00M | 31.00M | 92.00M | 136.00M | -17.00M | 120.00M | 173.00M | 142.00M | 146.00M | 115.00M | 114.00M | 98.00M | 171.00M | 87.00M | 145.00M | 160.00M | | 128.00M | 169.00M | 176.00M | 336.00M | 151.00M | 178.00M | 299.00M | 215.00M | 100.00M | 153.00M | 159.00M | -106.00M | 189.00M | 224.00M | 563.00M | 246.00M | 179.00M | 217.00M | 220.00M | 199.00M | 50.00M | -92.00M | 115.00M | | 171.00M | 184.00M | 185.00M | 806.00M | 193.00M | 218.00M | 225.00M | 226.00M | 191.00M | 263.00M | 269.00M | 199.00M | 201.00M | 260.00M | 223.00M | 141.00M | 207.00M | 245.00M | 235.00M |
|
Consolidated Net Income
|
147.00M | 43.00M | 4.00M | -2.00M | -3.00M | -4.00M | 1.00M | -48.00M | -3.00M | -2.00M | -2.00M | 6.00M | -2.00M | -2.00M | -1.00M | 9.00M | 2.00M | 4.00M | -1.00M | 1.00M | -4.00M | -2.00M | -1.00M | -1.00M | -1.00M | 128.00M | -2.00M | 176.00M | 1.00M | -1.00M | -1.00M | 122.00M | -1.00M | 1.00M | 153.00M | 159.00M | -106.00M | 189.00M | 224.00M | 563.00M | 246.00M | 179.00M | 217.00M | 220.00M | 199.00M | 50.00M | -92.00M | 115.00M | | 171.00M | -1.00M | 185.00M | -1.00M | 193.00M | 218.00M | 225.00M | 226.00M | 191.00M | 263.00M | 269.00M | -1.00M | 201.00M | 260.00M | 223.00M | 141.00M | 207.00M | 245.00M | -1.00M |
|
Income towards Parent Company
|
147.00M | 43.00M | 4.00M | -2.00M | -3.00M | -4.00M | 1.00M | -48.00M | -3.00M | -2.00M | -2.00M | 6.00M | -2.00M | -2.00M | -1.00M | 9.00M | 2.00M | 4.00M | -1.00M | 1.00M | -4.00M | -2.00M | -1.00M | -1.00M | -1.00M | 128.00M | -2.00M | 176.00M | 1.00M | -1.00M | -1.00M | 122.00M | -1.00M | 1.00M | 153.00M | 159.00M | -106.00M | 189.00M | 224.00M | 563.00M | 246.00M | 179.00M | 217.00M | 220.00M | 199.00M | 50.00M | -92.00M | 115.00M | | 171.00M | -1.00M | 185.00M | -1.00M | 193.00M | 218.00M | 225.00M | 226.00M | 191.00M | 263.00M | 269.00M | -1.00M | 201.00M | 260.00M | 223.00M | 141.00M | 207.00M | 245.00M | -1.00M |
|
Net Income towards Common Stockholders
|
147.00M | 43.00M | 4.00M | -2.00M | -3.00M | -4.00M | 1.00M | -48.00M | -3.00M | -2.00M | -2.00M | 6.00M | -2.00M | -2.00M | -1.00M | 9.00M | 2.00M | 4.00M | -1.00M | 1.00M | -4.00M | -2.00M | -1.00M | -1.00M | -1.00M | 128.00M | -2.00M | 176.00M | 1.00M | -1.00M | -1.00M | 122.00M | -1.00M | 1.00M | 153.00M | 159.00M | -106.00M | 189.00M | 224.00M | 563.00M | 246.00M | 179.00M | 217.00M | 220.00M | 199.00M | 50.00M | -92.00M | 115.00M | | 171.00M | -1.00M | 185.00M | -1.00M | 193.00M | 218.00M | 225.00M | 226.00M | 191.00M | 263.00M | 269.00M | -1.00M | 201.00M | 260.00M | 223.00M | 141.00M | 207.00M | 245.00M | -1.00M |
|
EPS (Basic)
|
-0.84 | 0.35 | -0.23 | 0.02 | -0.01 | -0.03 | 0.30 | -0.17 | 0.21 | 0.11 | 0.33 | 0.51 | -0.07 | 0.43 | 0.61 | 0.54 | 0.53 | 0.44 | 0.41 | 0.35 | 0.60 | 0.31 | 0.52 | 0.57 | 0.77 | 0.46 | 0.61 | 0.64 | 0.82 | 0.55 | 0.66 | 1.56 | 0.79 | 0.37 | 0.57 | 0.60 | -0.40 | 0.73 | 0.88 | 2.29 | 1.02 | 0.76 | 0.94 | 0.96 | 0.87 | 0.22 | -0.40 | 0.50 | 1.03 | 0.75 | 0.82 | 0.83 | 0.00 | 0.89 | 1.01 | 1.06 | 1.09 | 0.93 | 1.31 | 1.36 | 1.03 | 1.04 | 1.37 | 1.19 | 0.78 | 1.14 | 1.36 | 1.32 |
|
EPS (Weighted Average and Diluted)
|
-0.82 | 0.35 | -0.23 | 0.02 | -0.40 | -0.03 | 0.27 | -0.17 | 0.20 | 0.10 | 0.29 | 0.47 | -0.07 | 0.41 | 0.58 | 0.51 | 0.51 | 0.41 | 0.40 | 0.35 | 0.60 | 0.31 | 0.51 | 0.57 | 0.76 | 0.46 | 0.60 | 0.63 | 0.82 | 0.55 | 0.66 | 1.55 | 0.78 | 0.37 | 0.57 | 0.60 | -0.40 | 0.72 | 0.87 | 2.26 | 1.02 | 0.76 | 0.93 | 0.95 | 0.87 | 0.22 | -0.40 | 0.50 | 1.03 | 0.75 | 0.81 | 0.82 | | 0.88 | 1.00 | 1.06 | 1.07 | 0.92 | 1.30 | 1.35 | 1.01 | 1.03 | 1.35 | 1.18 | 0.78 | 1.13 | 1.35 | 1.31 |
|
Shares Outstanding (Weighted Average)
|
241.10M | 242.95M | 244.99M | 270.24M | 271.12M | 272.62M | 273.32M | 274.21M | 274.90M | 276.03M | 276.62M | 277.33M | 278.17M | 279.64M | 280.28M | 280.94M | 281.83M | 271.54M | 277.85M | 280.50M | 281.15M | 282.50M | 279.14M | 279.20M | 276.05M | 276.83M | 277.64M | 276.42M | 273.67M | 271.17M | 268.83M | 269.46M | 270.21M | 270.09M | 267.69M | 264.71M | 263.42M | 261.77M | 256.04M | 248.41M | 242.96M | 234.68M | 232.76M | 230.12M | 228.26M | 228.05M | 227.47M | 228.04M | 228.87M | 226.28M | 225.71M | 224.14M | 220.43M | 216.68M | 215.08M | 211.53M | 208.77M | 205.22M | 201.68M | 198.07M | 196.01M | 192.85M | 190.70M | 187.36M | 185.51M | 182.57M | 180.54M | 178.21M |
|
EBITDA
|
-3185.00M | -1958.00M | -2219.00M | -2052.00M | | -1765.00M | -2089.00M | -2106.00M | -2291.00M | -2009.00M | -2090.00M | -2127.00M | -2745.00M | -2135.00M | -2180.00M | -2266.00M | -2597.00M | -2239.00M | -2175.00M | -2328.00M | -2715.00M | -2232.00M | -2665.00M | -2614.00M | | -2325.00M | -2394.00M | -2332.00M | -2215.00M | -2420.00M | -2629.00M | -2554.00M | -2858.00M | -2471.00M | -2781.00M | -2681.00M | -3132.00M | -2511.00M | -2813.00M | -2059.00M | -3821.00M | -2365.00M | -2362.00M | -2777.00M | -3615.00M | -2639.00M | -2708.00M | -142.00M | | -108.00M | -96.00M | -65.00M | 839.00M | -73.00M | -16.00M | -2.00M | -79.00M | -78.00M | 40.00M | -2.00M | -98.00M | -223.00M | -75.00M | -156.00M | -250.00M | -189.00M | -139.00M | -59.00M |
|
Interest Expenses
|
130.00M | 83.00M | 77.00M | 74.00M | | 71.00M | 69.00M | 67.00M | 36.00M | 62.00M | 61.00M | 61.00M | 62.00M | 55.00M | 53.00M | 52.00M | 52.00M | 51.00M | 42.00M | 41.00M | 39.00M | 47.00M | 47.00M | 47.00M | | 43.00M | 42.00M | 41.00M | 28.00M | 43.00M | 44.00M | 45.00M | 42.00M | 42.00M | 43.00M | 44.00M | 45.00M | 41.00M | 42.00M | 41.00M | 42.00M | 42.00M | 43.00M | 44.00M | 42.00M | 40.00M | 42.00M | 43.00M | 41.00M | 40.00M | 36.00M | 33.00M | 33.00M | 33.00M | 32.00M | 31.00M | | | | | | | | | | | | |
|
Tax Rate
|
12.32% | | 48.33% | | | | 18.18% | 30.43% | 27.90% | 32.61% | 31.85% | 26.88% | 43.33% | 32.20% | 32.16% | 32.06% | 27.00% | 19.58% | 30.06% | 32.41% | 23.32% | 30.40% | 30.95% | 30.74% | | 30.43% | 29.88% | 30.16% | 17.04% | 29.77% | 31.54% | | 26.87% | 17.36% | 28.84% | 21.67% | | 13.30% | 13.85% | 10.35% | 11.51% | 15.57% | 22.22% | 8.71% | 5.24% | 27.54% | 22.03% | 0.86% | | 10.00% | 15.60% | 15.14% | | 16.81% | 17.11% | 14.77% | 12.06% | 15.86% | 20.06% | 10.63% | 13.48% | 15.19% | 19.50% | 11.51% | | 14.11% | 18.60% | 25.63% |