|
Revenue
|
14.72B | 10.10B | 11.02B | 12.02B | 16.55B | 10.67B | 11.22B | 11.77B | 16.08B | 11.37B | 10.86B | 11.14B | -0.04B | 10.34B | 9.31B | 9.34B | 14.92B | 8.93B | 8.73B | 8.92B | 14.03B | 8.64B | 8.46B | 9.03B | 14.21B | 8.56B | 8.53B | 8.82B | 13.62B | 8.44B | 8.53B | 8.95B | 13.48B | 8.53B | 8.94B | 9.32B | 15.36B | 9.11B | 9.38B | 9.59B | 14.80B | 9.14B | 9.54B | 9.76B | 15.20B | 8.56B | 9.91B | 11.85B | 16.94B | 11.64B | 11.85B | 11.91B | 16.36B | 10.65B | 10.33B | 10.59B | 14.73B | 9.47B | 9.58B | 9.76B | 14.65B | 8.85B | 9.29B | 9.45B | 13.95B | 8.77B | 9.44B | 9.67B |
|
Cost of Revenue
|
11.10B | 7.54B | 8.34B | 9.08B | 12.24B | 7.99B | 8.42B | 8.91B | 12.15B | 8.45B | 8.09B | 8.29B | 6.06B | 7.79B | 7.08B | 7.15B | 7.21B | 7.19B | 6.81B | 7.17B | 10.04B | 6.67B | 6.48B | 6.96B | 11.18B | 6.52B | 6.43B | 6.71B | 10.67B | 6.30B | 6.47B | 6.74B | 10.45B | 6.51B | 6.79B | 7.04B | 11.94B | 6.98B | 7.15B | 7.27B | 11.52B | 6.97B | 7.25B | 7.40B | 11.96B | 6.60B | 7.64B | 9.06B | 13.39B | 8.92B | 9.04B | 9.11B | 13.05B | 8.29B | 8.04B | 8.26B | 11.79B | 7.32B | 7.36B | 7.52B | 11.64B | 6.78B | 7.10B | 7.23B | 11.03B | 6.72B | 7.24B | 7.42B |
|
Gross Profit
|
3.62B | 2.56B | 2.68B | 2.94B | 3.98B | 2.76B | 2.89B | 2.96B | 3.93B | 2.92B | 2.76B | 2.85B | | 2.57B | 2.25B | 2.21B | 3.33B | 2.10B | 2.37B | 2.09B | 2.83B | 1.97B | 1.98B | 2.08B | 3.03B | 2.03B | 2.10B | 2.11B | 2.95B | 2.15B | 2.06B | 2.20B | 3.03B | 2.02B | 2.15B | 2.28B | 3.42B | 2.12B | 2.23B | 2.32B | 3.28B | 2.17B | 2.28B | 2.36B | 3.23B | 1.97B | 2.27B | 2.79B | 3.54B | 2.71B | 2.81B | 2.80B | 3.31B | 2.35B | 2.29B | 2.33B | 2.94B | 2.15B | 2.22B | 2.23B | 3.00B | 2.06B | 2.19B | 2.22B | 2.92B | 2.05B | 2.19B | 2.25B |
|
Selling, General & Administrative
|
2.50B | 2.21B | 2.40B | 2.57B | 2.44B | 2.48B | 2.51B | 2.60B | | 2.46B | 2.50B | 2.47B | 0.40B | 2.19B | 2.08B | 2.19B | 1.44B | 1.98B | 2.04B | 2.04B | 2.05B | 1.75B | 1.75B | 1.87B | 2.22B | 1.77B | 1.81B | 1.87B | 2.17B | 1.74B | 1.77B | 1.89B | 2.14B | 1.72B | 1.83B | 1.93B | 2.54B | 1.83B | 1.88B | 2.00B | 2.31B | 1.83B | 1.92B | 1.97B | 2.27B | 1.74B | 1.70B | 2.12B | 2.37B | 1.99B | 2.01B | 2.13B | 2.50B | 1.89B | 1.88B | 1.94B | 2.26B | 1.85B | 1.88B | 1.88B | 2.27B | 1.74B | 1.81B | 1.87B | 2.23B | 1.72B | 1.83B | 1.88B |
|
Restructuring Costs
|
| 0.05B | | | | | | | 0.22B | 0.00B | | | | 0.13B | 0.09B | 0.03B | 0.16B | 0.01B | 0.01B | 0.03B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.19B | -0.00B | 0.01B | 0.01B | 0.03B | | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.03B | 0.02B | | 0.00B | | 0.05B | -0.01B | | 0.00B | | 0.11B | 0.14B | -0.04B | 0.00B | -0.00B | 0.01B | 0.00B | 0.03B | 0.03B | 0.09B | -0.01B | -0.01B | | 0.17B | 0.01B | -0.01B | -0.00B | -0.01B | 0.11B | 0.11B | -0.01B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | -0.00B | |
|
Operating Expenses
|
2.50B | 2.26B | 2.40B | 2.57B | 2.44B | 2.48B | 2.51B | 2.60B | 0.22B | 2.46B | 2.50B | 2.47B | 0.40B | 2.32B | 2.17B | 2.23B | 1.60B | 1.99B | 2.04B | 2.07B | 2.05B | 1.76B | 1.75B | 1.88B | 2.21B | 1.95B | 1.81B | 1.88B | 2.18B | 1.77B | 1.77B | 1.89B | 2.15B | 1.72B | 1.83B | 1.93B | 2.55B | 1.86B | 1.89B | 2.00B | 2.31B | 1.83B | 1.97B | 1.97B | 2.27B | 1.74B | 1.70B | 2.23B | 2.51B | 1.95B | 2.01B | 2.13B | 2.51B | 1.89B | 1.92B | 1.97B | 2.34B | 1.84B | 1.87B | 1.88B | 2.44B | 1.75B | 1.80B | 1.87B | 2.23B | 1.83B | 1.94B | 1.88B |
|
Operating Income
|
0.98B | 0.30B | 0.28B | 0.38B | 1.28B | 0.35B | 0.46B | 0.43B | 1.14B | 0.46B | 0.26B | 0.38B | | 0.26B | 0.09B | | -0.18B | 0.19B | 0.41B | 0.10B | 0.45B | 0.21B | 0.23B | 0.20B | 0.81B | 0.09B | 0.29B | 0.23B | 0.77B | 0.37B | 0.29B | 0.31B | 0.88B | 0.30B | 0.32B | 0.35B | 0.87B | 0.27B | 0.34B | 0.32B | 0.98B | 0.33B | 0.31B | 0.40B | 0.97B | 0.23B | 0.57B | 0.56B | 1.03B | 0.77B | 0.80B | 0.67B | 0.80B | 0.46B | 0.37B | 0.36B | 0.60B | 0.31B | 0.35B | 0.35B | 0.56B | 0.31B | 0.38B | 0.35B | 0.22B | 0.22B | 0.25B | 0.20B |
|
EBIT
|
0.98B | 0.30B | 0.28B | 0.38B | 1.28B | 0.35B | 0.46B | 0.43B | 1.14B | 0.46B | 0.26B | 0.38B | 0.83B | 0.26B | 0.09B | | -0.18B | 0.19B | 0.41B | 0.10B | 0.45B | 0.21B | 0.23B | 0.20B | 0.81B | 0.09B | 0.29B | 0.23B | 0.77B | 0.37B | 0.29B | 0.31B | 0.88B | 0.30B | 0.32B | 0.35B | 0.87B | 0.27B | 0.34B | 0.32B | 0.98B | 0.33B | 0.31B | 0.40B | 0.97B | 0.23B | 0.57B | 0.56B | 1.03B | 0.77B | 0.80B | 0.67B | 0.80B | 0.46B | 0.37B | 0.36B | 0.60B | 0.31B | 0.35B | 0.35B | 0.56B | 0.31B | 0.38B | 0.35B | 0.22B | 0.22B | 0.25B | 0.20B |
|
Interest & Investment Income
|
0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.02B | 0.01B | | -0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.03B | 0.02B | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B |
|
EBT
|
0.96B | 0.28B | 0.28B | 0.36B | 1.41B | 0.30B | 0.40B | 0.37B | 1.14B | 0.45B | 0.23B | 0.34B | 0.80B | 0.24B | 0.06B | -0.01B | -0.28B | 0.15B | 0.41B | 0.08B | 0.45B | 0.19B | 0.21B | 0.19B | 0.80B | 0.07B | 0.27B | 0.21B | 0.75B | 0.36B | 0.28B | 0.30B | 0.87B | 0.29B | 0.31B | 0.34B | 0.87B | 0.26B | 0.33B | 0.33B | 0.97B | 0.33B | 0.31B | 0.39B | 0.97B | 0.22B | 0.56B | 0.56B | 1.04B | 0.77B | 0.79B | 0.66B | 0.80B | 0.45B | 0.37B | 0.36B | 0.61B | 0.32B | 0.37B | 0.35B | 0.58B | 0.33B | 0.39B | 0.36B | 0.22B | 0.22B | 0.25B | 0.20B |
|
Tax Provisions
|
0.42B | 0.13B | 0.12B | 0.09B | 0.50B | 0.12B | 0.15B | 0.13B | | 0.15B | 0.09B | 0.12B | 0.26B | 0.07B | 0.03B | -0.01B | 0.17B | 0.05B | 0.17B | 0.03B | 0.14B | -0.28B | 0.07B | 0.07B | 0.27B | 0.04B | 0.11B | 0.08B | 0.27B | 0.13B | 0.10B | 0.11B | 0.27B | 0.10B | 0.10B | 0.10B | 0.51B | 0.05B | 0.09B | 0.05B | 0.24B | 0.07B | 0.07B | 0.10B | 0.22B | 0.06B | 0.13B | 0.16B | 0.26B | 0.17B | 0.06B | 0.17B | 0.17B | 0.11B | 0.06B | 0.08B | 0.12B | 0.07B | 0.10B | 0.09B | 0.34B | 0.08B | 0.10B | 0.09B | 0.17B | 0.02B | 0.07B | 0.06B |
|
Profit After Tax
|
0.59B | 0.16B | 0.16B | 0.27B | 0.81B | 0.21B | 0.27B | 0.28B | 0.79B | 0.29B | 0.15B | 0.22B | 0.54B | 0.17B | 0.03B | -0.01B | -0.46B | 0.11B | 0.27B | 0.05B | 0.30B | 0.47B | 0.15B | 0.12B | 0.52B | 0.13B | 0.16B | 0.13B | 0.48B | 0.23B | 0.20B | 0.19B | 0.61B | 0.19B | 0.21B | 0.24B | 0.36B | 0.21B | 0.24B | 0.28B | 0.73B | 0.27B | 0.24B | 0.29B | 0.74B | 0.16B | 0.43B | 0.39B | 0.82B | 0.59B | 0.73B | 0.50B | 0.63B | 0.34B | 0.31B | 0.28B | 0.49B | 0.24B | 0.27B | 0.26B | 0.46B | 0.25B | 0.29B | 0.27B | 0.12B | 0.20B | 0.19B | 0.14B |
|
Equity 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 |
|
Net Income - Minority
|
| | | | | | -0.61B | -0.66B | -0.69B | -0.73B | -0.72B | -0.71B | | -0.64B | -0.60B | -0.62B | -0.65B | -0.63B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.02B | 0.00B | -0.00B | 0.04B | 0.05B | 0.03B | 0.00B | 0.02B | | 0.05B | -0.01B | 0.05B | 1.19B | -0.01B | -0.02B | 0.01B | 0.04B | 0.01B | -0.02B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.54B | 0.16B | 0.16B | 0.27B | 0.91B | 0.18B | 0.26B | 0.24B | 1.14B | 0.29B | 0.15B | 0.22B | 0.54B | 0.17B | 0.03B | -0.01B | -0.45B | 0.10B | 0.24B | 0.04B | 0.32B | 0.47B | 0.14B | 0.12B | 0.52B | 0.04B | 0.16B | 0.13B | 0.48B | 0.23B | 0.18B | 0.19B | 0.61B | 0.19B | 0.21B | 0.24B | 0.36B | 0.21B | 0.24B | 0.28B | 0.73B | 0.27B | 0.24B | 0.29B | 0.74B | 0.16B | 0.43B | 0.39B | 0.78B | 0.59B | 0.73B | 0.50B | 0.63B | 0.34B | 0.31B | 0.28B | 0.49B | 0.24B | 0.27B | 0.26B | 0.25B | 0.24B | 0.29B | 0.27B | 0.06B | 0.20B | 0.18B | 0.14B |
|
Consolidated Net Income
|
0.54B | 0.16B | 0.16B | 0.27B | 0.91B | -0.03B | -0.02B | -0.04B | -0.10B | -0.05B | -0.04B | -0.05B | 0.54B | -0.02B | -0.04B | 0.01B | 0.08B | -0.18B | 0.01B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -0.00B | 0.09B | | -0.00B | 0.00B | 0.00B | 0.02B | 0.00B | | | | 0.00B | | 0.21B | 0.24B | | | 0.27B | 0.24B | 0.29B | 0.74B | 0.16B | 0.43B | 0.39B | 0.78B | 0.59B | 0.73B | 0.50B | 0.63B | 0.34B | 0.31B | 0.28B | 0.49B | 0.24B | 0.27B | 0.26B | 0.25B | 0.24B | 0.29B | 0.27B | 0.06B | 0.20B | 0.18B | 0.14B |
|
Income towards Parent Company
|
0.54B | 0.16B | 0.16B | 0.27B | 0.91B | -0.03B | -0.62B | -0.70B | -0.79B | -0.79B | -0.76B | -0.75B | 0.54B | -0.65B | -0.63B | -0.61B | -0.57B | -0.82B | 0.01B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.09B | | -0.00B | 0.00B | 0.00B | 0.02B | 0.00B | | | | 0.00B | | 0.21B | 0.24B | | | 0.27B | 0.24B | 0.29B | 0.74B | 0.16B | 0.43B | 0.39B | 0.78B | 0.59B | 0.73B | 0.50B | 0.63B | 0.34B | 0.31B | 0.28B | 0.49B | 0.24B | 0.27B | 0.26B | 0.25B | 0.24B | 0.29B | 0.27B | 0.06B | 0.20B | 0.18B | 0.14B |
|
Net Income towards Common Stockholders
|
0.54B | 0.16B | 0.16B | 0.27B | 0.91B | -0.03B | -0.62B | -0.70B | -0.79B | -0.79B | -0.76B | -0.75B | 0.54B | -0.65B | -0.63B | -0.61B | -0.57B | -0.82B | 0.01B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.09B | | -0.00B | 0.00B | 0.00B | 0.02B | 0.00B | | | | 0.00B | | 0.21B | 0.24B | | | 0.27B | 0.24B | 0.29B | 0.74B | 0.16B | 0.43B | 0.39B | 0.78B | 0.59B | 0.73B | 0.50B | 0.63B | 0.34B | 0.31B | 0.28B | 0.49B | 0.24B | 0.27B | 0.26B | 0.25B | 0.24B | 0.29B | 0.27B | 0.06B | 0.20B | 0.18B | 0.14B |
|
EPS (Basic)
|
1.31 | 0.38 | 0.38 | 0.65 | 2.07 | -0.06 | -1.50 | -1.72 | -1.96 | 0.65 | 0.40 | 0.48 | -5.36 | -1.91 | -1.86 | -1.80 | -1.69 | 0.29 | 0.78 | 0.16 | -0.03 | -0.03 | 0.02 | -0.04 | 1.50 | 0.26 | 0.47 | -0.01 | 1.39 | 0.01 | 0.05 | 0.01 | 1.92 | 0.61 | 0.69 | 0.00 | 1.24 | 0.74 | 0.88 | 1.01 | 2.73 | 0.99 | 0.89 | 1.11 | 2.87 | 0.61 | 1.67 | 1.50 | 3.14 | 2.35 | 2.93 | 2.02 | 2.63 | 1.50 | 1.36 | 1.23 | 2.22 | 1.11 | 1.25 | 1.21 | 2.12 | 1.14 | 1.35 | 1.27 | 0.55 | 0.95 | 0.88 | 0.67 |
|
EPS (Weighted Average and Diluted)
|
1.28 | 0.36 | 0.37 | 0.53 | 2.13 | 0.41 | 0.62 | 0.61 | -1.91 | 0.64 | 0.39 | 0.47 | 1.41 | 0.49 | 0.09 | -0.03 | -1.69 | 0.33 | 0.77 | 0.16 | -0.03 | 1.33 | 0.42 | 0.33 | -0.03 | 0.36 | 0.46 | 0.37 | 0.01 | 0.70 | 0.61 | 0.61 | 1.91 | 0.60 | 0.67 | 0.78 | 1.23 | 0.72 | 0.86 | 0.99 | 2.69 | 0.98 | 0.89 | 1.10 | 2.84 | 0.61 | 1.65 | 1.48 | 3.10 | 2.32 | 2.90 | 2.00 | 2.61 | 1.49 | 1.35 | 1.22 | 2.22 | 1.11 | 1.25 | 1.21 | 2.11 | 1.13 | 1.34 | 1.26 | 0.55 | 0.95 | 0.87 | 0.66 |
|
Shares Outstanding (Weighted Average)
|
0.41B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.41B | 0.41B | 0.39B | 0.38B | 0.38B | 0.37B | 0.34B | 0.34B | 0.34B | 0.34B | | | | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.32B | 0.32B | 0.32B | 0.32B | 0.31B | 0.31B | 0.30B | 0.30B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | | 0.26B | 0.26B | 0.26B | | 0.25B | 0.25B | 0.25B | | 0.23B | 0.23B | 0.23B | | 0.22B | 0.22B | 0.22B | | 0.22B | 0.22B | 0.22B | | 0.21B | 0.21B | 0.21B |
|
Shares Outstanding (Diluted Average)
|
0.42B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.42B | 0.42B | 0.40B | 0.39B | 0.39B | 0.38B | 0.34B | 0.34B | 0.34B | 0.34B | | | | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 0.35B | 0.35B | 0.33B | 0.32B | 0.32B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B | 0.29B | 0.29B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | | 0.26B | 0.26B | 0.26B | | 0.26B | 0.25B | 0.25B | | 0.23B | 0.23B | 0.23B | | 0.22B | 0.22B | 0.22B | | 0.22B | 0.22B | 0.22B | | 0.21B | 0.21B | 0.21B |
|
EBITDA
|
0.98B | 0.30B | 0.28B | 0.38B | 1.28B | 0.35B | 0.46B | 0.43B | 1.14B | 0.38B | 0.14B | 0.02B | 0.83B | 0.20B | -0.04B | 0.03B | -0.18B | 0.19B | 0.41B | 0.10B | 0.45B | 0.21B | 0.23B | 0.20B | 0.81B | 0.09B | 0.29B | 0.23B | 0.77B | 0.37B | 0.29B | 0.31B | 0.88B | 0.30B | 0.32B | 0.35B | 0.87B | 0.27B | 0.34B | 0.32B | 0.98B | 0.33B | 0.31B | 0.40B | 0.97B | 0.23B | 0.57B | 0.56B | 1.03B | 0.77B | 0.80B | 0.67B | 0.80B | 0.46B | 0.37B | 0.36B | 0.60B | 0.31B | 0.35B | 0.35B | 0.56B | 0.31B | 0.38B | 0.35B | 0.22B | 0.22B | 0.25B | 0.20B |
|
Interest Expenses
|
0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Tax Rate
|
43.72% | 44.68% | 43.12% | 25.55% | 35.32% | 40.07% | 36.23% | 35.66% | | 34.52% | 37.02% | 35.47% | 32.37% | 29.29% | 51.56% | 40.00% | -58.45% | 33.56% | 41.63% | 43.59% | 30.02% | -145.55% | 34.76% | 38.30% | 34.34% | 50.67% | 39.71% | 39.44% | 36.40% | 37.22% | 34.77% | 36.84% | 30.47% | 35.62% | 32.58% | 30.41% | 58.30% | 19.07% | 25.84% | 16.06% | 24.38% | 19.70% | 22.48% | 24.68% | 22.96% | 27.06% | 22.99% | 29.55% | 25.22% | 22.45% | 8.06% | 25.00% | 21.50% | 24.39% | 15.80% | 23.40% | 19.31% | 23.44% | 26.02% | 24.71% | 57.88% | 24.62% | 25.83% | 23.88% | 73.99% | 8.56% | 26.88% | 31.22% |