|
Revenue
|
2.60B | 3.68B | 4.14B | 4.61B | 4.36B | 3.86B | 5.15B | 5.60B | 5.71B | 5.81B | 5.20B | 4.16B | 4.61B | 4.47B | 4.42B | 4.51B | 4.58B | 4.29B | 6.17B | 5.88B | 4.99B | 5.52B | 5.70B | 5.24B | 3.77B | 3.94B | 3.38B | 3.52B | 3.24B | 3.33B | 3.88B | 4.38B | 3.34B | 3.71B | 4.31B | 5.04B | 4.87B | 5.17B | 4.91B | 3.68B | 3.79B | 3.55B | 3.15B | 3.91B | 2.80B | 3.05B | 3.85B | 4.50B | 4.85B | 5.75B | 6.08B | 6.16B | 6.60B | 5.42B | 5.00B | 5.76B | 5.39B | 5.74B | 5.82B | 5.91B | 6.32B | 6.62B | 6.79B | 5.72B | 5.73B | 7.58B | 6.97B | 5.63B |
|
Cost of Revenue
|
1.81B | 2.06B | 1.97B | 2.17B | 2.19B | 2.30B | 2.53B | 2.35B | 2.61B | 2.82B | 2.83B | 2.66B | 2.69B | 2.91B | 2.89B | 3.06B | 3.05B | 3.38B | 4.25B | 3.96B | 3.70B | 4.09B | 4.41B | 6.29B | 6.96B | 6.17B | 7.16B | 7.43B | 6.95B | 3.88B | 3.41B | 3.30B | 0.02B | 0.09B | 0.01B | -8.52B | 3.26B | 3.36B | 3.53B | 3.32B | 3.32B | 3.36B | 3.03B | 3.40B | 3.11B | 2.61B | 2.87B | 3.07B | 3.21B | 3.55B | 3.55B | 3.72B | 3.64B | 3.53B | 3.90B | 4.02B | 3.56B | 4.10B | 4.09B | 3.95B | 4.44B | 4.38B | 4.68B | 4.29B | 4.22B | 4.95B | 4.83B | 4.62B |
|
Gross Profit
|
0.79B | 1.62B | 2.18B | 2.44B | 2.17B | 1.56B | 2.62B | 3.25B | 3.10B | 2.99B | 2.37B | 1.50B | 1.91B | 1.56B | 1.53B | 1.45B | 1.53B | 0.91B | 1.91B | 1.93B | 1.28B | 1.43B | 1.29B | -1.06B | -3.18B | -2.23B | -3.78B | -3.92B | -3.71B | -0.55B | 0.47B | 1.08B | 3.32B | 3.62B | 4.30B | 13.56B | 1.61B | 1.81B | 1.38B | 0.36B | 0.47B | 0.19B | 0.12B | 0.51B | -0.31B | 0.44B | 0.98B | 1.43B | 1.64B | 2.20B | 2.53B | 2.44B | 2.96B | 1.89B | 1.10B | 1.74B | 1.82B | 1.64B | 1.74B | 1.96B | 1.88B | 2.24B | 2.11B | 1.43B | 1.51B | 2.63B | 2.14B | 1.02B |
|
Research & Development
|
0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.08B | 0.08B | 0.06B | 0.07B | 0.08B | 0.07B | 0.05B | 0.06B | 0.06B | 0.04B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B |
|
Selling, General & Administrative
|
0.06B | 0.09B | 0.07B | 0.10B | 0.10B | 0.10B | 0.08B | 0.10B | 0.11B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.19B | 0.16B | 0.20B | 0.14B | 0.16B | 0.16B | 0.12B | 0.15B | 0.15B | 0.12B | 0.14B | 0.14B | 0.16B | 0.11B | 0.19B | 0.15B | 0.11B | 0.10B | 0.12B | 0.13B | 0.11B | 0.10B | 0.08B | 0.11B | 0.09B | 0.10B | 0.09B | 0.11B | 0.09B | 0.07B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.12B | 0.10B | 0.10B | 0.11B | 0.13B | 0.12B | 0.12B | 0.12B | 0.14B | 0.12B | 0.12B | 0.13B | 0.15B | 0.13B | 0.13B | 0.13B |
|
Restructuring Costs
|
0.03B | -0.00B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
1.80B | | 1.97B | 2.25B | 2.19B | 2.30B | 2.54B | 2.36B | 2.61B | 2.88B | 2.87B | 2.70B | 2.71B | 2.99B | 2.82B | 2.96B | 3.06B | 3.40B | | | | | 0.05B | 0.67B | 0.04B | | | | | 0.75B | 0.01B | -0.11B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.04B | 0.07B | 0.08B | 0.03B | -0.01B | -0.01B | 0.40B | -0.01B | | -0.00B | 0.49B | | 0.00B | 0.06B | 0.02B | 3.65B | 0.00B | | | 3.63B | | | | 4.51B | 4.41B | | | 4.23B | 4.98B | 0.02B | |
|
Operating Expenses
|
1.93B | 2.18B | 2.06B | 2.37B | 2.31B | 2.44B | 2.65B | 2.51B | 2.77B | 3.06B | 3.04B | 2.87B | 2.87B | 3.16B | 3.01B | 3.15B | 3.23B | 3.65B | 4.46B | 4.24B | 3.87B | 4.37B | 4.56B | 7.49B | 7.12B | 6.36B | 7.35B | 7.61B | 7.11B | 3.32B | 3.52B | 3.61B | 2.74B | 3.02B | 3.38B | 3.56B | 3.41B | 3.50B | 3.59B | 3.37B | 3.47B | 3.51B | 3.19B | 3.14B | 3.27B | 2.73B | 2.97B | 2.79B | 3.32B | 3.68B | 3.62B | 3.86B | 3.79B | 3.68B | 4.04B | 4.23B | 3.79B | 4.33B | 4.33B | 4.18B | 4.69B | 4.58B | 4.85B | 4.48B | 4.42B | 5.15B | 5.00B | 4.82B |
|
Operating Income
|
0.67B | 1.51B | 2.08B | 2.24B | 2.05B | 1.42B | 2.50B | 3.10B | 2.94B | 2.76B | 2.15B | 1.30B | 1.73B | 1.31B | 1.41B | 1.36B | 1.35B | 0.64B | 1.71B | 1.65B | 1.11B | 1.15B | 1.13B | -3.30B | -3.03B | -2.42B | -3.96B | -4.10B | -3.87B | 0.02B | 0.36B | 0.70B | 0.60B | 0.69B | 0.93B | 1.48B | 1.46B | 1.66B | 1.31B | 0.32B | 0.32B | 0.03B | -0.04B | 0.78B | -0.47B | 0.32B | 0.88B | 1.71B | 1.53B | 2.07B | 2.46B | 2.31B | 2.81B | 1.74B | 0.96B | 1.53B | 1.60B | 1.41B | 1.49B | 1.72B | 1.63B | 2.05B | 1.94B | 1.24B | 1.30B | 2.43B | 1.97B | 0.81B |
|
EBIT
|
0.67B | 1.51B | 2.08B | 2.24B | 2.05B | 1.42B | 2.50B | 3.10B | 2.94B | 2.76B | 2.15B | 1.30B | 1.73B | 1.31B | 1.41B | 1.36B | 1.35B | 0.64B | 1.71B | 1.65B | 1.11B | 1.15B | 1.13B | -3.30B | -3.03B | -2.42B | -3.96B | -4.10B | -3.87B | 0.02B | 0.36B | 0.70B | 0.60B | 0.69B | 0.93B | 1.48B | 1.46B | 1.66B | 1.31B | 0.32B | 0.32B | 0.03B | -0.04B | 0.78B | -0.47B | 0.32B | 0.88B | 1.71B | 1.53B | 2.07B | 2.46B | 2.31B | 2.81B | 1.74B | 0.96B | 1.53B | 1.60B | 1.41B | 1.49B | 1.72B | 1.63B | 2.05B | 1.94B | 1.24B | 1.30B | 2.43B | 1.97B | 0.81B |
|
Other Non Operating Income
|
-0.01B | -0.00B | -0.03B | -0.02B | -0.03B | -0.05B | -0.02B | -0.00B | 0.01B | -0.06B | 0.03B | | -0.17B | 0.05B | -0.01B | | -0.04B | 0.01B | 0.00B | 0.01B | 0.03B | -0.01B | 0.06B | 0.01B | 0.01B | 0.04B | -0.04B | -0.00B | 0.04B | 0.04B | 0.01B | -0.03B | 0.01B | -0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | -0.19B | -0.03B | 0.02B | -0.06B | -0.00B | 0.01B | 0.01B | 0.04B | -0.16B | 0.03B | 0.01B | 0.03B | 0.14B | 0.09B | 0.02B | 0.07B | 0.10B | 0.13B | 0.07B | 0.10B | 0.07B | 0.06B | 0.04B | 0.06B | 0.07B |
|
Non Operating Income
|
-0.01B | -0.00B | -0.01B | -0.03B | 0.01B | 0.01B | -0.02B | -0.01B | 0.01B | 0.00B | 0.03B | 0.02B | -0.01B | 0.05B | -0.01B | 0.00B | -0.00B | 0.01B | 0.00B | -0.03B | 0.03B | -0.01B | 0.02B | -0.02B | 0.01B | 0.04B | -0.04B | -0.00B | 0.04B | 0.06B | -0.01B | -0.12B | 0.01B | -0.01B | -0.01B | 0.00B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | -0.19B | 0.02B | 0.02B | 0.02B | -0.00B | 0.01B | 0.01B | 0.04B | -0.16B | 0.03B | 0.01B | 0.03B | 0.14B | 0.09B | 0.02B | 0.07B | 0.10B | 0.13B | 0.07B | 0.10B | 0.07B | 0.06B | 0.04B | 0.06B | 0.07B |
|
EBT
|
0.53B | 1.35B | 1.88B | 2.06B | 1.89B | 1.26B | 2.38B | 2.99B | 2.84B | 2.62B | 2.10B | 1.25B | 1.49B | 1.32B | 1.35B | 1.32B | 1.25B | 0.65B | 1.55B | 1.47B | 0.98B | 0.99B | 1.05B | -3.82B | -3.10B | -2.53B | -4.16B | -4.28B | -4.03B | -0.11B | 0.18B | 0.49B | 0.44B | 0.51B | 0.63B | 1.32B | 1.34B | 1.55B | 1.19B | -0.18B | 0.18B | -0.09B | -0.15B | 0.37B | -0.61B | 0.22B | 0.72B | 1.47B | 1.40B | 1.93B | 2.36B | 1.97B | 2.71B | 1.60B | 0.87B | 1.54B | 1.54B | 1.27B | 1.47B | 1.73B | 1.67B | 2.03B | 1.96B | 1.24B | 1.29B | 2.39B | 1.92B | 0.77B |
|
Tax Provisions
|
0.33B | 0.54B | 0.68B | 0.75B | 0.68B | 0.43B | 0.84B | 1.03B | 0.98B | 0.91B | 0.81B | 0.39B | 0.49B | 0.42B | 0.21B | 0.38B | 0.43B | -0.10B | 0.50B | 0.51B | 0.36B | 0.33B | 0.35B | -0.81B | -0.69B | -0.70B | -0.35B | -0.19B | 0.08B | 0.12B | -0.11B | 0.29B | 0.17B | 0.19B | 0.39B | -0.74B | 0.51B | 0.52B | 0.52B | -0.55B | 0.10B | -0.01B | 0.09B | 0.33B | -0.06B | 0.10B | 0.30B | 0.61B | 0.44B | 0.60B | 0.63B | 0.62B | 0.82B | 0.57B | 0.32B | 0.56B | 0.50B | 0.54B | 0.51B | 0.72B | 0.51B | 0.75B | 0.74B | 0.52B | 0.50B | 0.85B | 0.67B | 0.20B |
|
Profit After Tax
|
0.21B | 0.81B | 1.20B | 1.31B | 1.22B | 0.83B | 1.53B | 1.96B | 1.86B | 1.73B | 1.29B | 0.87B | 1.00B | 0.89B | 1.14B | 0.94B | 0.82B | 0.61B | 1.05B | 0.96B | 0.63B | 0.66B | 0.70B | -2.73B | -2.45B | -1.83B | -3.81B | -4.09B | -4.10B | -0.41B | 0.29B | 0.20B | 0.31B | 0.34B | 0.24B | 1.21B | 0.83B | 1.04B | 0.67B | 0.38B | 0.08B | -0.07B | -0.23B | 0.04B | -0.55B | 0.12B | 0.43B | 0.86B | 0.95B | 1.33B | 1.72B | 1.36B | 1.90B | 1.04B | 0.56B | 0.98B | 1.05B | 0.73B | 0.96B | 1.01B | 1.16B | 1.28B | 1.24B | 0.72B | 0.79B | 1.55B | 1.25B | 0.56B |
|
Equity Income
|
0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | -0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B |
|
Net Income - Minority
|
-1.43B | -1.56B | -1.73B | -1.64B | -1.84B | -1.76B | -2.12B | -2.06B | | -2.59B | -2.69B | -2.91B | | -3.31B | -3.60B | -3.77B | -3.91B | | -4.15B | -4.30B | -4.33B | | -4.38B | -4.19B | -4.24B | -4.25B | -4.26B | -4.22B | -4.28B | -4.32B | -4.33B | -3.21B | -3.27B | -3.32B | -3.26B | -3.32B | -3.27B | -3.37B | -3.48B | -8.09B | -8.06B | -8.11B | -8.10B | -8.15B | -8.11B | -8.20B | -8.33B | -8.49B | -8.65B | -8.92B | -9.18B | -9.04B | -9.18B | -9.16B | -9.23B | -9.32B | -9.59B | -9.82B | -10.22B | -10.62B | -11.13B | -11.28B | -11.32B | -11.20B | -11.53B | -11.79B | -11.71B | -11.87B |
|
Income from Non-Controlling Interests
|
0.10B | 0.16B | 0.22B | 0.29B | 0.27B | 0.17B | 0.35B | 0.41B | 0.36B | 0.36B | 0.24B | 0.23B | 0.24B | 0.18B | 0.32B | 0.20B | 0.18B | 0.12B | 0.22B | 0.24B | 0.11B | 0.17B | 0.14B | -0.06B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B | | | 0.12B | 0.17B | 0.11B | -0.11B | 0.04B | -0.00B | -0.03B | 0.03B | -0.06B | 0.07B | 0.10B | 0.15B | 0.23B | 0.25B | 0.32B | 0.25B | 0.38B | 0.20B | 0.16B | 0.28B | 0.39B | 0.39B | 0.51B | 0.62B | 0.69B | 0.66B | 0.71B | 0.45B | 0.44B | 0.78B | 0.57B | 0.16B |
|
Income from Continuing Operations
|
0.20B | 0.81B | 1.20B | 1.31B | 1.21B | 0.83B | 1.53B | 1.96B | 1.86B | 1.72B | 1.29B | 0.86B | 1.00B | 0.90B | 1.14B | 0.94B | 0.82B | 0.74B | 1.05B | 0.96B | 0.63B | 0.66B | 0.71B | -3.02B | -2.41B | -1.83B | -3.81B | -4.09B | -4.10B | -0.23B | 0.29B | 0.20B | 0.26B | 0.33B | 0.24B | 2.06B | 0.83B | 1.04B | 0.66B | 0.37B | 0.08B | -0.08B | -0.24B | 0.04B | -0.55B | 0.12B | 0.43B | 0.86B | 0.95B | 1.32B | 1.73B | 1.35B | 1.89B | 1.03B | 0.55B | 0.98B | 1.04B | 0.73B | 0.96B | 1.00B | 1.16B | 1.28B | 1.23B | 0.72B | 0.79B | 1.54B | 1.25B | 0.56B |
|
Consolidated Net Income
|
0.20B | 0.81B | 1.20B | 1.31B | 1.21B | 0.83B | 1.53B | 1.96B | 1.86B | 1.72B | 1.29B | 0.86B | 1.00B | 0.90B | 1.14B | 0.94B | 0.82B | 0.74B | 1.05B | 0.96B | 0.63B | 0.66B | 0.71B | -3.02B | 0.04B | 0.03B | 0.03B | -0.00B | -0.00B | -0.18B | -0.01B | -0.00B | 0.04B | 0.01B | 0.00B | 0.02B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | 0.95B | 1.32B | 1.73B | 1.35B | 1.89B | 1.03B | 0.55B | 0.98B | 1.04B | 0.73B | 0.96B | 1.00B | 1.16B | 1.28B | 1.23B | 0.72B | 0.79B | 1.54B | 1.25B | 0.56B |
|
Income towards Parent Company
|
-1.24B | -0.76B | -0.53B | -0.33B | -0.63B | -0.93B | -0.59B | -0.10B | 1.86B | -0.88B | -1.40B | -2.05B | 1.00B | -2.42B | -2.46B | -2.83B | -3.09B | 0.74B | -3.10B | -3.34B | -3.71B | 0.66B | -3.67B | -7.20B | -4.20B | -4.22B | -4.23B | -4.22B | -4.28B | -4.50B | -4.34B | -3.21B | -3.23B | -3.31B | -3.25B | -3.30B | -3.28B | -3.37B | -3.48B | -8.09B | -8.06B | -8.11B | -8.10B | -8.15B | -8.11B | -8.20B | -8.33B | -8.49B | -7.70B | -7.60B | -7.45B | -7.69B | -7.29B | -8.13B | -8.68B | -8.34B | -8.55B | -9.10B | -9.25B | -9.61B | -9.97B | -10.01B | -10.09B | -10.48B | -10.73B | -10.25B | -10.46B | -11.30B |
|
Preferred Dividend Payments
|
0.06B | 0.06B | 0.05B | | 0.05B | 0.01B | | | | | | | | | | | | 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 | -0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.04B | 0.59B | 0.93B | 0.97B | 0.90B | 0.65B | 1.18B | 1.55B | 1.50B | 1.37B | 1.05B | 0.64B | 0.76B | 0.71B | 0.82B | 0.74B | 0.65B | 0.48B | 0.82B | 0.71B | 0.51B | 0.48B | 0.55B | -2.85B | -2.47B | -1.85B | -3.83B | -4.08B | -4.18B | -0.48B | 0.22B | 0.29B | 0.23B | 0.27B | 0.28B | 1.04B | 0.69B | 0.87B | 0.56B | 0.48B | 0.03B | -0.07B | -0.21B | 0.01B | -0.49B | 0.05B | 0.33B | 0.71B | 0.72B | 1.08B | 1.40B | 1.11B | 1.53B | 0.84B | 0.40B | 0.70B | 0.66B | 0.34B | 0.45B | 0.39B | 0.47B | 0.62B | 0.53B | 0.27B | 0.35B | 0.77B | 0.67B | 0.41B |
|
EPS (Basic)
|
0.05 | 0.71 | 1.11 | 1.17 | 1.04 | 0.71 | 1.25 | 1.69 | 1.58 | 1.44 | 1.11 | 0.68 | 0.81 | 0.75 | 0.87 | 0.78 | 0.68 | 0.49 | 0.79 | 0.71 | 0.49 | 0.46 | 0.53 | -2.74 | -2.40 | -1.78 | -3.59 | -3.77 | -3.35 | -0.38 | 0.18 | 0.22 | 0.16 | 0.18 | 0.19 | 0.72 | 0.48 | 0.60 | 0.38 | 0.33 | 0.02 | -0.05 | -0.15 | 0.01 | -0.34 | 0.03 | 0.22 | 0.49 | 0.49 | 0.74 | 0.95 | 0.75 | 1.05 | 0.58 | 0.28 | 0.49 | 0.46 | 0.24 | 0.31 | 0.27 | 0.33 | 0.42 | 0.36 | 0.19 | 0.24 | 0.53 | 0.46 | 0.28 |
|
EPS (Weighted Average and Diluted)
|
0.05 | 0.69 | 1.04 | 1.04 | 1.00 | 0.70 | 1.24 | 1.63 | 1.57 | 1.43 | 1.10 | 0.67 | 0.80 | 0.74 | 0.86 | 0.78 | 0.68 | 0.49 | 0.79 | 0.70 | 0.49 | 0.46 | 0.53 | -2.74 | -2.38 | -1.78 | -3.58 | -3.77 | -3.34 | -0.38 | 0.16 | 0.29 | 0.16 | 0.18 | 0.19 | 0.72 | 0.48 | 0.59 | 0.38 | 0.33 | 0.02 | -0.05 | -0.14 | 0.01 | -0.34 | 0.03 | 0.22 | 0.49 | 0.48 | 0.73 | 0.94 | 0.74 | 1.04 | 0.57 | 0.28 | 0.49 | 0.46 | 0.23 | 0.31 | 0.27 | 0.32 | 0.42 | 0.36 | 0.19 | 0.24 | 0.53 | 0.46 | 0.28 |
|
Shares Outstanding (Weighted Average)
|
0.40B | 0.41B | 0.42B | 0.83B | 0.43B | 0.92B | 0.94B | 0.92B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.98B | 1.04B | 1.00B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.07B | 1.08B | 1.25B | 1.27B | 1.35B | 1.32B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.45B | 1.46B | 1.47B | 1.47B | 1.47B | 1.46B | 1.45B | 1.44B | 1.44B | 1.43B | 1.43B | 1.44B | 1.43B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B |
|
Shares Outstanding (Diluted Average)
|
0.40B | 0.47B | 0.47B | 0.94B | 0.47B | 0.95B | 0.95B | 0.95B | 0.95B | 0.96B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.98B | 1.04B | 1.01B | 1.04B | 1.04B | 1.05B | 1.04B | 1.04B | 1.04B | 1.07B | 1.08B | 1.25B | 1.27B | 1.35B | 1.32B | 1.45B | 1.45B | 1.45B | 1.45B | 1.46B | 1.46B | 1.46B | 1.46B | 1.46B | 1.45B | 1.45B | 1.45B | 1.45B | 1.46B | 1.46B | 1.46B | 1.48B | 1.48B | 1.48B | 1.48B | 1.47B | 1.46B | 1.46B | 1.45B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.45B | 1.45B | 1.45B | 1.44B | 1.44B | 1.44B | 1.44B |
|
EBITDA
|
0.67B | 1.51B | 2.08B | 2.24B | 2.05B | 1.42B | 2.50B | 3.10B | 2.94B | 2.76B | 2.15B | 1.30B | 1.73B | 1.31B | 1.41B | 1.36B | 1.35B | 0.64B | 1.71B | 1.65B | 1.11B | 1.15B | 1.13B | -3.30B | -3.03B | -2.42B | -3.96B | -4.10B | -3.87B | 0.02B | 0.36B | 0.70B | 0.60B | 0.69B | 0.93B | 1.48B | 1.46B | 1.66B | 1.31B | 0.32B | 0.32B | 0.03B | -0.04B | 0.78B | -0.47B | 0.32B | 0.88B | 1.71B | 1.53B | 2.07B | 2.46B | 2.31B | 2.81B | 1.74B | 0.96B | 1.53B | 1.60B | 1.41B | 1.49B | 1.72B | 1.63B | 2.05B | 1.94B | 1.24B | 1.30B | 2.43B | 1.97B | 0.81B |
|
Interest Expenses
|
-0.13B | 0.16B | 0.16B | 0.14B | 0.14B | 0.12B | 0.10B | 0.09B | 0.10B | 0.07B | 0.08B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.06B | 0.13B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.16B | 0.21B | 0.20B | 0.20B | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
62.81% | 40.24% | 36.31% | 36.44% | 35.91% | 34.34% | 35.55% | 34.39% | 34.64% | 34.53% | 38.48% | 31.05% | 32.95% | 31.99% | 15.88% | 28.85% | 34.24% | -14.66% | 32.24% | 34.63% | 36.32% | 33.27% | 33.08% | 21.16% | 22.40% | 27.66% | 8.39% | 4.42% | -1.91% | -101.75% | -64.41% | 59.35% | 39.73% | 36.26% | 61.82% | -55.85% | 37.87% | 33.20% | 44.01% | 304.97% | 57.38% | 15.96% | -61.07% | 89.89% | 9.80% | 44.24% | 41.08% | 41.59% | 31.69% | 31.28% | 26.61% | 31.68% | 30.37% | 35.71% | 36.33% | 36.26% | 32.44% | 42.51% | 34.51% | 41.90% | 30.59% | 37.14% | 37.54% | 41.94% | 38.73% | 35.55% | 34.77% | 26.37% |