|
Revenue
|
0.31B | 0.28B | 0.32B | 0.34B | 0.32B | 0.30B | 0.36B | 0.41B | 0.42B | 0.43B | 0.47B | 0.51B | 0.54B | 0.52B | 0.59B | 0.60B | 0.64B | 0.59B | 0.68B | 0.70B | 0.71B | 0.67B | 0.66B | 0.65B | 0.63B | 0.54B | 0.55B | 2.25B | 0.56B | 0.49B | 0.57B | 2.22B | 0.62B | 0.57B | 0.66B | 0.67B | 0.72B | 0.63B | 0.67B | 0.66B | 0.67B | 0.65B | 0.71B | 0.68B | 0.60B | 0.01B | 0.03B | 0.16B | 0.19B | 0.30B | 0.44B | 0.57B | 0.57B | 0.69B | 0.81B | 0.89B | 0.87B | 0.81B | 0.87B | 0.91B | 0.89B | 0.82B | 0.85B | 0.88B | 0.90B | 0.84B | 0.91B |
|
Cost of Revenue
|
0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.12B | 0.14B | 0.15B | 0.15B | 0.17B | 0.17B | 0.19B | 0.19B | 0.20B | 0.18B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.19B | 0.16B | 0.16B | 0.15B | 0.14B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.13B | 0.15B | 0.16B | 0.17B | 0.19B | 0.20B | 0.20B | 0.17B | 0.18B | 0.18B | 0.17B | 0.14B | 0.00B | 0.00B | 0.03B | 0.05B | 0.07B | 0.11B | 0.15B | 0.19B | 0.30B | 0.29B | 0.27B | 0.27B | 0.21B | 0.25B | 0.26B | 0.25B | 0.25B | 0.24B | 0.22B | 0.23B | 0.21B | 0.24B |
|
Gross Profit
|
0.24B | 0.21B | 0.24B | 0.27B | 0.00B | 0.00B | 0.00B | 0.00B | 0.30B | 0.29B | 0.33B | 0.36B | 0.37B | 0.34B | 0.40B | 0.41B | 0.44B | 0.41B | 0.48B | 0.50B | 0.51B | 0.47B | 0.45B | 0.46B | 0.47B | 0.38B | 0.40B | 2.11B | 0.44B | 0.37B | 0.43B | 2.08B | 0.48B | 0.44B | 0.51B | 0.51B | 0.54B | 0.44B | 0.47B | 0.46B | 0.50B | 0.47B | 0.53B | 0.51B | 0.46B | 0.01B | 0.03B | 0.13B | 0.13B | 0.23B | 0.33B | 0.43B | 0.38B | 0.40B | 0.52B | 0.62B | 0.60B | 0.60B | 0.62B | 0.65B | 0.65B | 0.57B | 0.62B | 0.66B | 0.67B | 0.63B | 0.68B |
|
Restructuring Costs
|
| | 0.00B | 0.00B | | -965.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.23B | 0.23B | 0.27B | 0.26B | 0.25B | 0.25B | 0.28B | 0.31B | 0.31B | 0.34B | 0.36B | 0.39B | 0.42B | 0.43B | 0.46B | 0.48B | 0.49B | 0.48B | 0.52B | 0.56B | 0.52B | 0.53B | 0.54B | 2.17B | 0.49B | 0.47B | 0.48B | 0.48B | 0.45B | 0.45B | 0.48B | 0.52B | 0.50B | 0.50B | 0.54B | 0.56B | 0.57B | 0.57B | 0.59B | 0.78B | 0.56B | 0.56B | 0.58B | 0.66B | 0.50B | 0.37B | 0.14B | 0.25B | 0.26B | 0.30B | 0.39B | 0.41B | 0.53B | 0.65B | 0.67B | 0.67B | 0.67B | 0.61B | 0.66B | 0.70B | 0.68B | 0.66B | 0.68B | 0.67B | 0.69B | 0.66B | 0.70B |
|
Operating Expenses
|
0.24B | 0.24B | 0.28B | 0.27B | 0.26B | 0.26B | 0.29B | 0.32B | 0.32B | 0.35B | 0.37B | 0.40B | 0.43B | 0.44B | 0.48B | 0.50B | 0.50B | 0.49B | 0.53B | 0.57B | 0.54B | 0.54B | 0.55B | 2.18B | 0.50B | 0.49B | 0.50B | 0.49B | 0.46B | 0.46B | 0.49B | 0.53B | 0.50B | 0.50B | 0.54B | 0.56B | 0.57B | 0.57B | 0.59B | 0.78B | 0.56B | 0.56B | 0.58B | 0.66B | 0.50B | 0.37B | 0.14B | 0.25B | 0.26B | 0.30B | 0.39B | 0.41B | 0.53B | 0.65B | 0.67B | 0.67B | 0.67B | 0.61B | 0.66B | 0.70B | 0.68B | 0.66B | 0.68B | 0.67B | 0.69B | 0.66B | 0.70B |
|
Operating Income
|
0.07B | 0.04B | 0.05B | 0.07B | 0.08B | 0.04B | 0.07B | 0.09B | 0.10B | 0.07B | 0.10B | 0.11B | 0.11B | 0.07B | 0.11B | 0.10B | 0.14B | 0.10B | 0.15B | 0.13B | 0.18B | 0.13B | 0.11B | 0.10B | 0.13B | 0.05B | 0.05B | 0.04B | 0.09B | 0.03B | 0.08B | 0.28B | 0.12B | 0.08B | 0.12B | 0.42B | 0.15B | 0.06B | 0.08B | -0.13B | 0.11B | 0.08B | 0.13B | 0.02B | 0.10B | -0.36B | -0.11B | -0.10B | -0.08B | 0.01B | 0.06B | 0.16B | 0.04B | 0.04B | 0.14B | 0.22B | 0.19B | 0.19B | 0.21B | 0.21B | 0.22B | 0.16B | 0.17B | 0.20B | 0.21B | 0.18B | 0.21B |
|
EBIT
|
0.07B | 0.04B | 0.05B | 0.07B | 0.08B | 0.04B | 0.07B | 0.09B | 0.10B | 0.07B | 0.10B | 0.11B | 0.11B | 0.07B | 0.11B | 0.10B | 0.14B | 0.10B | 0.15B | 0.13B | 0.18B | 0.13B | 0.11B | 0.10B | 0.13B | 0.05B | 0.05B | 0.04B | 0.09B | 0.03B | 0.08B | 0.28B | 0.12B | 0.08B | 0.12B | 0.42B | 0.15B | 0.06B | 0.08B | -0.13B | 0.11B | 0.08B | 0.13B | 0.02B | 0.10B | -0.36B | -0.11B | -0.10B | -0.08B | 0.01B | 0.06B | 0.16B | 0.04B | 0.04B | 0.14B | 0.22B | 0.19B | 0.19B | 0.21B | 0.21B | 0.22B | 0.16B | 0.17B | 0.20B | 0.21B | 0.18B | 0.21B |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.02B | 0.02B | -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 | -0.02B | 0.00B | -0.09B | -0.02B | 0.03B | -0.03B | -0.01B | -0.01B | 0.11B | 0.00B | -0.09B | -0.04B | -0.14B | 0.08B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Non Operating Income
|
0.01B | 0.02B | 0.00B | 0.01B | -0.03B | -0.01B | 0.00B | 0.01B | 0.00B | -0.02B | -0.02B | 0.00B | -0.00B | -0.04B | 0.01B | 0.04B | -0.01B | -0.02B | 0.01B | -0.01B | -0.00B | 0.00B | -0.04B | -0.12B | 0.00B | 0.02B | -0.04B | -0.44B | 0.03B | 0.03B | 0.01B | 0.03B | -0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.03B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.04B | -0.01B | -0.10B | -0.03B | 0.02B | -0.05B | -0.03B | -0.02B | 0.09B | -0.02B | -0.11B | -0.05B | -0.15B | 0.01B | -0.00B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B |
|
EBT
|
0.08B | 0.06B | 0.05B | 0.08B | 0.05B | 0.03B | 0.08B | 0.10B | 0.10B | 0.05B | 0.07B | 0.12B | 0.11B | 0.04B | 0.12B | 0.10B | 0.13B | 0.08B | 0.15B | 0.12B | 0.17B | 0.13B | 0.07B | 0.02B | 0.13B | 0.07B | 0.01B | -0.40B | 0.13B | 0.06B | 0.09B | 0.37B | 0.11B | 0.07B | 0.12B | 0.11B | 0.15B | 0.06B | 0.07B | -0.15B | 0.10B | 0.07B | 0.12B | 0.01B | 0.08B | -0.40B | -0.12B | -0.19B | -0.11B | 0.03B | 0.01B | 0.13B | 0.02B | 0.13B | 0.13B | 0.11B | 0.14B | 0.04B | 0.21B | 0.21B | 0.21B | 0.14B | 0.17B | 0.19B | 0.21B | 0.17B | 0.20B |
|
Tax Provisions
|
0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.07B | 0.06B | 0.04B | 0.07B | 0.05B | 0.03B | 0.07B | 0.09B | 0.09B | 0.04B | 0.07B | 0.10B | 0.10B | 0.03B | 0.11B | 0.09B | 0.11B | 0.07B | 0.13B | 0.11B | 0.15B | 0.12B | 0.07B | 0.03B | 0.11B | 0.06B | 0.01B | -0.41B | 0.12B | 0.05B | 0.07B | 0.09B | 0.10B | 0.06B | 0.11B | 0.10B | 0.14B | 0.05B | 0.06B | -0.16B | 0.09B | 0.14B | 0.24B | 0.00B | 0.07B | -0.39B | -0.43B | -0.18B | -0.11B | 0.03B | -0.07B | 0.12B | 0.02B | 0.12B | 0.26B | 0.09B | 0.12B | 0.02B | 0.33B | 0.19B | 0.18B | 0.12B | 0.44B | 0.17B | 0.18B | 0.33B | 0.50B |
|
Income from Continuing Operations
|
0.07B | 0.06B | 0.04B | 0.06B | 0.05B | 0.03B | 0.07B | 0.09B | 0.09B | 0.04B | 0.07B | 0.10B | 0.10B | 0.03B | 0.11B | 0.09B | 0.11B | 0.07B | 0.13B | 0.11B | 0.15B | 0.12B | 0.07B | 0.03B | 0.11B | 0.06B | 0.01B | -0.41B | 0.12B | 0.05B | 0.07B | 0.34B | 0.11B | 0.07B | 0.12B | 0.11B | 0.15B | 0.06B | 0.07B | -0.15B | 0.10B | 0.07B | 0.12B | 0.01B | 0.08B | -0.40B | -0.12B | -0.19B | -0.11B | 0.03B | 0.01B | 0.13B | 0.02B | 0.13B | 0.13B | 0.11B | 0.14B | 0.04B | 0.21B | 0.21B | 0.21B | 0.14B | 0.17B | 0.19B | 0.21B | 0.17B | 0.20B |
|
Consolidated Net Income
|
0.07B | 0.06B | 0.04B | 0.06B | 0.05B | 0.03B | 0.07B | 0.09B | 0.09B | 0.04B | 0.07B | 0.10B | 0.10B | 0.03B | 0.11B | 0.09B | 0.11B | 0.07B | 0.13B | 0.11B | 0.15B | 0.12B | 0.07B | 0.03B | 0.11B | 0.06B | 0.01B | -0.41B | 0.12B | 0.05B | 0.07B | 0.34B | 0.11B | 0.07B | 0.12B | 0.11B | 0.15B | 0.06B | 0.07B | -0.15B | 0.10B | 0.07B | 0.12B | 0.01B | 0.08B | -0.40B | -0.12B | -0.19B | -0.11B | 0.03B | 0.01B | 0.13B | 0.02B | 0.13B | 0.13B | 0.11B | 0.14B | 0.04B | 0.21B | 0.21B | 0.21B | 0.14B | 0.17B | 0.19B | 0.21B | 0.17B | 0.20B |
|
Income towards Parent Company
|
0.07B | 0.06B | 0.04B | 0.06B | 0.05B | 0.03B | 0.07B | 0.09B | 0.09B | 0.04B | 0.07B | 0.10B | 0.10B | 0.03B | 0.11B | 0.09B | 0.11B | 0.07B | 0.13B | 0.11B | 0.15B | 0.12B | 0.07B | 0.03B | 0.11B | 0.06B | 0.01B | -0.41B | 0.12B | 0.05B | 0.07B | 0.34B | 0.11B | 0.07B | 0.12B | 0.11B | 0.15B | 0.06B | 0.07B | -0.15B | 0.10B | 0.07B | 0.12B | 0.01B | 0.08B | -0.40B | -0.12B | -0.19B | -0.11B | 0.03B | 0.01B | 0.13B | 0.02B | 0.13B | 0.13B | 0.11B | 0.14B | 0.04B | 0.21B | 0.21B | 0.21B | 0.14B | 0.17B | 0.19B | 0.21B | 0.17B | 0.20B |
|
Net Income towards Common Stockholders
|
0.07B | 0.06B | 0.00B | 65.67B | 0.05B | 0.00B | 54.85B | 219.24B | 0.09B | 0.04B | 0.07B | 0.10B | 0.10B | 0.03B | 0.11B | 0.09B | 0.11B | 0.07B | 0.13B | 0.11B | 0.15B | 0.12B | 0.07B | 0.03B | 0.11B | 0.06B | 0.01B | -0.41B | 0.12B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.15B | 0.10B | 0.07B | 0.12B | 0.01B | 0.08B | -0.40B | -0.12B | -0.19B | -0.11B | 0.03B | 0.01B | 0.13B | 0.02B | 0.13B | 0.13B | 0.11B | 0.14B | 0.04B | 0.21B | 0.21B | 0.21B | 0.14B | 0.17B | 0.19B | 0.21B | 0.17B | 0.20B |
|
EPS (Basic)
|
42.88 | 43.43 | 0.05 | 0.01B | 44.02 | 0.04 | 0.00B | 0.04B | 44.13 | 44.37 | 44.23 | 0.00B | 44.41 | 44.45 | 44.41 | 0.00B | 44.46 | 44.31 | 44.37 | 0.00B | 44.39 | 44.43 | 44.28 | 0.00B | 44.04 | 43.90 | 44.38 | -0.00B | 42.14 | 0.02 | 0.03 | 0.01 | 0.04 | 0.05 | 0.04 | 0.01 | 0.04 | 0.04 | 0.04 | -73.31 | 2.31 | 1.67 | 2.74 | 0.20 | 1.95 | -9.42 | -2.78 | -4.59 | -2.60 | 0.65 | 0.16 | 3.06 | 0.49 | 3.12 | 3.24 | 2.81 | 3.59 | 1.10 | 5.40 | 5.01 | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
43.40 | 43.78 | 0.05 | 0.01B | | | | 0.04B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | 6.92 | | | | | | | | | | | | | | | | 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 |
|
Shares Outstanding (Weighted Average)
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.04B | 0.07B | 0.09B | 0.10B | 0.07B | 0.10B | 0.11B | 0.11B | 0.07B | 0.11B | 0.10B | 0.14B | 0.10B | 0.15B | 0.13B | 0.18B | 0.13B | 0.11B | 0.10B | 0.13B | 0.05B | 0.05B | 0.04B | 0.09B | 0.03B | 0.08B | 0.28B | 0.12B | 0.08B | 0.12B | 0.42B | 0.15B | 0.06B | 0.08B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | 0.10B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | 0.06B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B |
|
Interest Expenses
|
-0.01B | -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 | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.04B | -0.01B | -0.01B | -0.01B | -0.04B | 0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.08B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B |
|
Tax Rate
|
7.30% | 5.35% | 6.84% | 25.10% | 7.29% | 7.30% | 7.29% | 7.30% | 9.00% | 19.19% | 5.86% | 10.37% | 13.38% | 10.59% | 8.97% | 10.56% | 11.40% | 9.61% | 18.07% | 8.67% | 12.87% | 10.48% | 7.91% | -24.90% | 11.65% | 10.02% | 40.33% | -1.62% | 9.04% | 9.57% | 14.60% | 8.84% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |