|
Revenue
|
| 0.67B | 0.69B | 0.79B | 0.87B | 0.83B | 0.89B | 0.98B | 0.96B | 0.92B | 0.90B | 0.96B | 1.01B | 0.98B | 0.99B | 1.02B | 1.05B | 0.92B | 0.92B | 0.90B | 0.91B | 0.78B | 0.76B | 0.75B | 0.76B | 0.66B | 0.69B | 0.78B | 0.81B | 0.78B | 0.80B | 0.84B | 0.90B | 0.85B | 1.60B | 2.33B | 0.75B | 0.73B | 1.45B | 2.20B | -1.43B | 0.73B | 0.91B | 1,376.83B | 607.39B | 561.12B | 592.70B | 725.84B | 780.29B | 790.68B | 887.89B | 921.70B | 1,018.62B | 990.79B | 1,040.52B | 1,125.11B | 1,175.45B | 1,081.36B | 1,110.90B | 1,133.68B | 1,144.22B | 0.00B | 1,076.59B | 0.02B |
|
Cost of Revenue
|
| 0.03B | 0.03B | 0.04B | 0.00B | 0.04B | 0.04B | 0.05B | 0.00B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.00B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.15B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.08B | 0.12B | 0.16B | 0.04B | 0.08B | 0.12B | 0.16B | 0.04B | 0.05B | 77.07B | 33.89B | 27.66B | 29.24B | 35.62B | 38.88B | 38.62B | 44.06B | 51.08B | 215.00B | 56.74B | 58.52B | 65.06B | 68.96B | 65.00B | 66.36B | 67.16B | 255.00B | | 66.45B | |
|
Gross Profit
|
| 0.64B | 0.66B | 0.75B | 0.87B | 0.79B | 0.85B | 0.94B | 0.96B | 0.88B | 0.86B | 0.92B | 0.96B | 0.93B | 0.94B | 0.97B | 1.05B | 0.87B | 0.88B | 0.86B | 0.87B | 0.74B | 0.72B | 0.72B | 0.62B | 0.63B | 0.65B | 0.74B | 0.77B | 0.74B | 0.76B | 0.80B | 0.85B | 0.81B | 1.52B | 2.21B | 0.60B | 0.69B | 1.38B | 2.09B | -1.59B | 0.69B | 0.86B | 1,299.76B | 573.51B | 533.46B | 563.46B | 690.21B | 741.41B | 752.07B | 843.83B | 870.63B | 803.62B | 934.05B | 982.00B | 1,060.05B | 1,106.49B | 1,016.35B | 1,044.54B | 1,066.52B | 889.22B | | 1,010.14B | |
|
Selling, General & Administrative
|
| -0.05B | -0.05B | -0.06B | -0.09B | -0.07B | -0.10B | -0.09B | -0.08B | -0.08B | -0.07B | -0.08B | -0.09B | -0.08B | -0.08B | -0.08B | -0.08B | -0.07B | -0.08B | -0.06B | -0.06B | -0.07B | -0.07B | -0.06B | -0.27B | -0.05B | -0.05B | -0.06B | -0.06B | -0.05B | -0.06B | -0.06B | -0.00B | -0.06B | -0.12B | -0.17B | -0.01B | -0.05B | -0.11B | -0.16B | -0.01B | -0.05B | -0.09B | -0.12B | -0.01B | -44.97B | -49.35B | -53.52B | -0.00B | -0.06B | -55.00B | -58.64B | -0.00B | -65.59B | -69.53B | -67.81B | -0.00B | -68.66B | -72.95B | -68.07B | -0.00B | | -73.33B | |
|
Restructuring Costs
|
| 9.00 | | | | 5.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| -0.01B | -0.00B | -0.66B | -0.73B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.06B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.03B | 0.00B | 0.05B | -0.00B | -0.01B | 0.05B | 0.00B | -0.01B | 0.03B | -0.04B | -0.06B | -0.05B | -0.06B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.01B | 1.80B | 11.80B | 1.44B | 11.32B | 3.59B | 3.88B | 4.04B | -0.43B | -1.06B | 7.64B | -2.36B | -2.33B | 3.85B | 4.94B | 6.73B | 2.43B | | -1.24B | |
|
Operating Expenses
|
| -0.62B | -0.66B | -0.72B | -0.82B | -0.77B | -0.85B | -0.91B | -0.88B | -0.87B | -0.86B | -0.90B | -0.93B | -0.94B | -0.95B | -0.96B | -0.96B | -0.89B | -0.96B | -0.87B | -0.86B | -0.77B | -0.75B | -0.73B | -2.96B | -0.64B | -0.62B | -0.74B | -0.75B | -0.69B | -0.76B | -0.79B | -0.80B | -0.84B | -1.57B | -2.24B | -2.96B | -0.70B | -1.40B | -2.11B | -2.80B | -0.70B | -0.99B | -1.47B | -0.59B | -567.92B | -574.88B | -675.09B | -702.53B | -0.74B | -827.25B | -847.79B | -937.11B | -924.51B | -965.63B | -1034.04B | -1093.67B | -1013.80B | -1036.68B | -1053.86B | -1041.30B | | -1031.44B | |
|
Operating Income
|
| 0.05B | 0.03B | 0.07B | 0.05B | 0.06B | 0.04B | 0.07B | 0.08B | 0.06B | 0.04B | 0.06B | 0.08B | 0.04B | 0.04B | 0.06B | 0.09B | 0.02B | -0.04B | 0.03B | 0.05B | 0.01B | 0.01B | 0.02B | 0.05B | 0.02B | 0.06B | 0.04B | 0.05B | 0.09B | 0.04B | 0.05B | 0.10B | 0.04B | 0.07B | 0.08B | -0.01B | 0.03B | 0.06B | 0.10B | -0.04B | 0.03B | -0.08B | -0.09B | 23.64B | -6.81B | 17.82B | 50.74B | 77.77B | 48.35B | 60.65B | 73.91B | 81.52B | 66.28B | 74.89B | 91.08B | 81.79B | 67.55B | 74.22B | 79.83B | 102.92B | | 45.15B | |
|
EBIT
|
| 0.05B | 0.03B | 0.07B | 0.05B | 0.06B | 0.04B | 0.07B | 0.08B | 0.06B | 0.04B | 0.06B | 0.08B | 0.04B | 0.04B | 0.06B | 0.09B | 0.02B | -0.04B | 0.03B | 0.05B | 0.01B | 0.01B | 0.02B | 0.05B | 0.02B | 0.06B | 0.04B | 0.05B | 0.09B | 0.04B | 0.05B | 0.10B | 0.04B | 0.07B | 0.08B | -0.01B | 0.03B | 0.06B | 0.10B | -0.04B | 0.03B | -0.08B | -0.09B | 23.64B | -6.81B | 17.82B | 50.74B | 77.77B | 48.35B | 60.65B | 73.91B | 81.52B | 66.28B | 74.89B | 91.08B | 81.79B | 67.55B | 74.22B | 79.83B | 102.92B | 0.03B | 45.15B | |
|
Non Operating Investment Income
|
| | | -0.01B | | | | 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 | | | -0.00B | -0.00B | | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | | | -0.81B | 1.01B | | | 7.58B | 0.00B | | 9.21B | 0.90B | 0.04B | 0.00B | 3.18B | -0.52B | 0.21B | -0.00B | 1.34B | 0.00B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.02B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.02B | -0.01B | 0.00B | -0.00B | -0.02B | -0.04B | -0.01B | -0.01B | 0.02B | 0.00B | -0.03B | -0.05B | -0.02B | 0.02B | -0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | -0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.03B | -0.04B | -0.05B | 0.01B | -9.35B | 15.17B | -14.91B | 0.00B | 0.02B | -5.04B | 6.02B | -0.30B | 0.00B | 13.66B | 1.29B | 11.46B | 0.00B | 18.12B | -3.29B | 0.76B | 0.01B | 3.67B | -0.00B |
|
Non Operating Income
|
| -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | 0.01B | -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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.14B | -0.08B | 2.44B | -0.04B | -0.00B | -0.08B | 0.06B | -0.24B | -0.11B | 0.12B | 0.11B | -1.14B | -0.43B | 0.22B | -0.76B | -3.98B | | -1.08B | |
|
EBT
|
| 0.06B | 0.04B | 0.08B | 109.74B | 0.07B | 0.05B | 0.10B | 160.40B | 0.07B | 0.06B | 0.07B | 160.96B | 0.05B | 0.05B | 0.03B | 0.05B | 0.01B | -0.12B | 0.01B | 0.03B | 0.00B | 0.00B | -0.02B | -0.03B | 0.01B | 0.06B | 0.02B | 0.04B | 0.01B | 0.00B | 0.04B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.14B | -0.16B | 0.03B | -29.73B | 15.25B | 0.02B | 0.07B | 0.01B | 30.21B | 0.02B | 0.18B | 0.02B | 0.01B | 0.02B | 0.23B | 0.03B | 0.03B | 0.03B | 0.17B | 0.03B | 45.15B | |
|
Tax Provisions
|
| -0.01B | -0.00B | -0.02B | 3.45B | -0.01B | -0.00B | -0.01B | 44.60B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | 0.01B | -0.02B | 0.00B | -0.01B | -0.01B | -0.03B | -0.05B | -0.01B | -0.01B | -0.02B | -0.04B | -0.01B | -0.00B | -0.01B | -0.01B | 0.07B | -10.26B | 1.44B | -23.18B | -0.02B | -15.64B | -32.60B | -20.07B | -21.03B | -38.82B | -28.07B | -7.78B | -18.96B | -18.14B | -39.59B | 33.21B | | -12.51B | |
|
Profit After Tax
|
| 0.02B | 0.01B | 0.03B | 0.04B | 0.04B | 0.01B | 0.02B | 0.05B | 0.03B | 0.01B | 0.03B | 0.00B | -0.01B | 0.01B | 0.02B | 0.00B | -0.02B | -0.10B | 0.00B | -0.00B | -0.03B | 0.01B | -0.04B | -0.05B | 0.02B | 0.04B | -0.00B | 0.02B | 0.04B | 0.00B | 0.03B | 0.07B | 0.01B | 0.02B | 0.03B | 0.09B | 0.01B | 0.03B | 0.05B | 0.09B | -0.05B | -0.14B | -0.17B | -0.13B | -29.66B | 4.99B | 24.88B | 45.65B | 0.02B | 14.57B | 47.04B | 54.67B | 37.64B | 28.53B | 60.11B | 56.13B | 28.79B | 26.77B | 35.29B | 58.52B | 0.03B | 14.08B | |
|
Investment Income
|
| 0.01B | -0.01B | | | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| -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 | -0.00B | -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 | -0.05B | -0.06B | -0.17B | -0.09B | -0.00B | -0.09B | -0.18B | -0.18B | -0.24B | -0.16B | -0.39B | -0.36B | -0.28B | 0.14B | -0.08B | 0.12B | | 0.35B | 0.25B |
|
Income from Continuing Operations
|
| 0.07B | 0.05B | 0.10B | 106.29B | 0.08B | 0.05B | 0.11B | 115.80B | 0.08B | 0.06B | 0.09B | 160.96B | 0.06B | 0.05B | 0.05B | 0.05B | 0.01B | -0.11B | 0.02B | 0.04B | -0.00B | -0.01B | -0.01B | -0.01B | 0.02B | 0.07B | 0.03B | 0.06B | 0.03B | -0.00B | 0.05B | 0.00B | 0.02B | 0.02B | 0.04B | 0.05B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | -0.13B | -0.15B | 0.04B | -29.80B | 25.51B | -1.42B | 23.25B | 0.03B | 45.85B | 32.62B | 20.24B | 21.04B | 38.84B | 28.09B | 8.01B | 18.99B | 18.18B | 39.62B | -33.04B | 0.03B | 57.65B | |
|
Consolidated Net Income
|
| 0.07B | 0.05B | 0.10B | 106.29B | 0.08B | 0.05B | 0.11B | 115.80B | 0.08B | 0.06B | 0.09B | 160.96B | 0.06B | 0.05B | 0.05B | 0.05B | 0.01B | -0.11B | 0.02B | 0.04B | -0.00B | -0.01B | -0.01B | -0.01B | 0.02B | 0.07B | 0.03B | 0.06B | 0.03B | -0.00B | 0.05B | 0.00B | 0.02B | 0.02B | 0.04B | 0.05B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | -0.13B | -0.15B | 0.04B | -29.80B | 25.51B | -1.42B | 23.25B | 0.03B | 45.85B | 32.62B | 20.24B | 21.04B | 38.84B | 28.09B | 8.01B | 18.99B | 18.18B | 39.62B | -33.04B | 0.03B | 57.65B | |
|
Income towards Parent Company
|
| 0.07B | 0.05B | 0.10B | 106.29B | 0.08B | 0.05B | 0.11B | 115.80B | 0.08B | 0.06B | 0.09B | 160.96B | 0.06B | 0.05B | 0.05B | 0.05B | 0.01B | -0.11B | 0.02B | 0.04B | -0.00B | -0.01B | -0.01B | -0.01B | 0.02B | 0.07B | 0.03B | 0.06B | 0.03B | -0.00B | 0.05B | 0.00B | 0.02B | 0.02B | 0.04B | 0.05B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | -0.13B | -0.15B | 0.04B | -29.80B | 25.51B | -1.42B | 23.25B | 0.03B | 45.85B | 32.62B | 20.24B | 21.04B | 38.84B | 28.09B | 8.01B | 18.99B | 18.18B | 39.62B | -33.04B | 0.03B | 57.65B | |
|
Net Income towards Common Stockholders
|
| 0.07B | 0.05B | 0.10B | 106.29B | 0.08B | 0.05B | 0.11B | 115.80B | 0.08B | 0.06B | 0.09B | 160.96B | 0.06B | 0.05B | 0.05B | 0.05B | 0.01B | -0.11B | 0.02B | 0.04B | -0.00B | -0.01B | -0.01B | -0.01B | 0.02B | 0.07B | 0.03B | 0.06B | 0.03B | -0.00B | 0.05B | 0.00B | 0.02B | 0.02B | 0.04B | 0.05B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | -0.13B | -0.15B | 0.04B | -29.80B | 25.51B | -1.42B | 23.25B | 0.03B | 45.85B | 32.62B | 20.24B | 21.04B | 38.84B | 28.09B | 8.01B | 18.99B | 18.18B | 39.62B | -33.04B | 0.03B | 57.65B | |
|
EPS (Basic)
|
| | | | | 0.37 | 0.24 | 0.52 | 537.71 | 0.37 | 0.29 | 0.40 | 747.42 | 0.27 | 0.25 | 0.23 | 0.25 | 0.05 | -0.51 | 0.07 | 0.18 | -0.01 | -0.03 | -0.04 | -0.03 | 0.08 | 0.33 | 0.16 | 0.27 | 0.14 | -0.01 | 0.25 | 0.00 | 0.10 | 0.09 | 0.19 | 0.22 | 0.09 | 0.08 | 0.17 | 0.19 | 0.11 | -0.64 | -0.71 | 0.17 | -141.74 | 118.33 | -6.65 | 109.28 | 0.15 | 215.48 | 153.23 | 95.09 | 99.93 | 184.42 | 133.37 | 38.03 | 90.17 | 86.28 | 188.06 | -156.84 | 0.13 | 273.67 | |
|
EPS (Weighted Average and Diluted)
|
| | | 0.41 | 439.44 | | | 0.51 | 537.55 | 0.38 | 0.30 | 0.41 | 768.21 | 0.28 | 0.26 | 0.24 | 0.25 | 0.05 | -0.53 | 0.07 | 0.19 | -0.02 | -0.03 | -0.04 | -0.03 | 0.09 | 0.34 | 0.16 | 0.28 | 0.14 | -0.01 | 0.26 | 0.00 | 0.10 | 0.09 | 0.20 | 0.23 | 0.10 | 0.08 | 0.18 | 0.19 | 0.11 | -0.64 | -0.72 | 0.18 | -141.75 | 121.30 | -6.73 | 110.53 | 0.15 | 217.81 | 154.95 | 96.15 | 99.93 | 184.41 | 133.35 | 38.02 | 90.17 | 86.28 | 188.06 | -156.85 | 0.13 | 273.67 | |
|
Shares Outstanding (Weighted Average)
|
| | | | | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B |
|
Shares Outstanding (Diluted Average)
|
0.24B | | | 0.24B | 0.24B | | | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.21B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B |
|
EBITDA
|
| 0.03B | 0.00B | 0.07B | 0.05B | 0.05B | 0.03B | 0.07B | 0.08B | 0.06B | 0.04B | 0.06B | 0.08B | 0.04B | 0.04B | 0.06B | 0.09B | 0.02B | -0.04B | 0.03B | 0.05B | 0.01B | 0.01B | 0.02B | 0.05B | 0.02B | 0.06B | 0.04B | 0.05B | 0.09B | 0.04B | 0.05B | 0.10B | 0.04B | 0.07B | 0.08B | -0.01B | 0.03B | 0.06B | 0.10B | -0.04B | 0.03B | -0.08B | -0.09B | 23.64B | -6.81B | 17.82B | 50.74B | 77.77B | 48.35B | 60.65B | 73.91B | 81.52B | 66.28B | 74.89B | 91.08B | 81.79B | 67.55B | 74.22B | 79.83B | 102.92B | 0.03B | 45.15B | |
|
Interest Expenses
|
| -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.06B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.03B | -0.04B | -0.05B | -0.01B | -0.03B | -0.04B | -0.05B | -0.01B | -0.03B | -0.04B | -0.01B | -12.28B | -13.43B | -14.03B | -0.01B | -10.66B | -21.92B | -3.22B | 35.85B | | | | | | | | | | | |
|
Tax Rate
|
| | | | 3.14% | | | | 27.81% | | | | 0.00% | | | | 0.08% | | 5.37% | | | | | 65.14% | 79.91% | | | | | | | | 29.16% | | | | | | | | | | 3.12% | 7.12% | | | | | | | | | | | | | | | | | | | | |