|
Revenue
|
7.85B | 8.01B | 8.60B | 8.70B | 9.43B | 9.46B | 9.63B | 9.66B | 10.55B | 10.52B | 10.59B | 10.56B | 11.01B | 10.79B | 11.11B | 10.95B | 11.44B | 11.02B | 11.40B | 11.30B | 11.84B | 11.68B | 11.94B | 11.72B | 12.11B | 12.28B | 12.45B | 12.65B | 12.98B | 14.66B | 14.93B | 15.00B | 15.73B | 15.30B | 16.31B | 16.53B | 17.31B | 17.05B | 17.82B | 17.01B | 17.81B | 17.05B | 17.32B | 17.49B | 17.36B | 19.32B | 20.56B | 21.51B | 22.57B | 22.00B | 23.47B | 23.64B | 24.39B | 23.24B | 22.81B | 22.17B | 21.93B | 21.68B | 22.16B | 21.74B | 22.11B | 21.58B | 21.97B | 22.16B | 22.22B | 22.24B | 23.47B |
|
Cost of Revenue
|
| 1.05B | 1.16B | 1.22B | 1.27B | 1.33B | 1.39B | 1.45B | 1.51B | 1.52B | 1.58B | 1.62B | 1.62B | 1.68B | 1.86B | 1.87B | 1.86B | 1.88B | 2.04B | 2.06B | 2.03B | 2.05B | 2.19B | 2.17B | 2.08B | 2.34B | 2.54B | 2.62B | 2.46B | 3.24B | 3.43B | 3.50B | 3.46B | 3.44B | 3.84B | 3.94B | 3.88B | 3.97B | 4.35B | 4.25B | 4.09B | 4.03B | 4.33B | 4.56B | 4.55B | 4.98B | 5.41B | 5.66B | 5.63B | 5.66B | 6.24B | 6.27B | 5.95B | 5.77B | 5.67B | 5.40B | 4.96B | 5.04B | 5.39B | 5.34B | 5.14B | 5.28B | 5.50B | 5.63B | 5.36B | 5.49B | 5.88B |
|
Gross Profit
|
| 6.96B | 7.44B | 7.48B | 8.16B | 8.13B | 8.24B | 8.22B | 9.04B | 9.00B | 9.01B | 8.95B | 9.39B | 9.11B | 9.25B | 9.08B | 9.57B | 9.14B | 9.36B | 9.24B | 9.81B | 9.63B | 9.75B | 9.55B | 10.04B | 9.94B | 9.91B | 10.03B | 10.52B | 11.42B | 11.50B | 11.50B | 12.27B | 11.85B | 12.47B | 12.59B | 13.43B | 13.09B | 13.48B | 12.76B | 13.72B | 13.02B | 13.00B | 12.93B | 12.81B | 14.34B | 15.16B | 15.85B | 16.93B | 16.34B | 17.23B | 17.37B | 18.45B | 17.48B | 17.15B | 16.77B | 16.97B | 16.64B | 16.77B | 16.39B | 16.96B | 16.30B | 16.47B | 16.53B | 16.86B | 16.76B | 17.58B |
|
Restructuring Costs
|
| | | | | | 0.07B | 0.02B | 0.00B | | | | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | 0.01B | 0.11B | 0.07B | 0.04B | 0.11B | 0.06B | | | | | 0.10B | 0.14B | 0.11B | | 0.13B | 0.33B | 0.18B | | 0.07B | 0.03B |
|
Other Operating Expenses
|
| 7.12B | 7.43B | 7.69B | 8.14B | 8.23B | 8.47B | -0.01B | 9.05B | 9.16B | 9.18B | 9.12B | 9.54B | 9.43B | 9.76B | 9.68B | 8.42B | 9.59B | 9.93B | 10.00B | 9.62B | 9.96B | 10.19B | 9.99B | 12.76B | 10.44B | 10.63B | 11.05B | 12.31B | 12.61B | 12.96B | 13.14B | 13.80B | 13.51B | 14.36B | 14.79B | 15.15B | 15.16B | 15.82B | 15.22B | 15.66B | 15.15B | 15.85B | 16.11B | 15.98B | 16.80B | 18.09B | 19.36B | 19.58B | 19.41B | 20.66B | 20.98B | 21.23B | 20.89B | 20.44B | 19.92B | 19.25B | 18.94B | 19.61B | 19.24B | 19.42B | 19.21B | 19.42B | 19.51B | 19.29B | 19.80B | 20.85B |
|
Operating Expenses
|
| 7.69B | 8.03B | 8.29B | 8.73B | 8.83B | 9.16B | 9.27B | 9.66B | 9.78B | 9.81B | 9.75B | 10.15B | 10.05B | 10.39B | 10.36B | 9.05B | 10.23B | 10.58B | 10.66B | 10.29B | 10.62B | 10.85B | 10.68B | 13.44B | 11.13B | 11.32B | 11.79B | 13.05B | 13.40B | 13.76B | 13.97B | 14.62B | 14.33B | 15.20B | 15.67B | 15.99B | 15.98B | 16.66B | 16.10B | 16.49B | 16.07B | 16.77B | 17.08B | 16.88B | 17.73B | 19.10B | 20.50B | 20.77B | 20.61B | 21.88B | 22.32B | 22.47B | 22.05B | 21.64B | 21.13B | 20.43B | 20.20B | 20.89B | 20.50B | 20.55B | 20.50B | 20.91B | 20.87B | 20.43B | 21.06B | 22.09B |
|
Operating Income
|
| 0.32B | 0.57B | 0.42B | 0.70B | 0.63B | 0.47B | 0.39B | 0.89B | 0.74B | 0.78B | 0.81B | 0.86B | 0.74B | 0.72B | 0.59B | 0.50B | 0.89B | 0.92B | 0.74B | 1.26B | 1.06B | 1.09B | 1.04B | -1.32B | 1.14B | 1.14B | 0.86B | -0.07B | 1.26B | 1.17B | 1.02B | 1.58B | 0.97B | 1.11B | 0.86B | 1.33B | 1.07B | 1.17B | 0.91B | 1.32B | 0.98B | 0.55B | 0.41B | 0.47B | 1.59B | 1.47B | 1.00B | 1.80B | 1.40B | 1.60B | 1.33B | 1.92B | 1.19B | 1.18B | 1.04B | 1.50B | 1.49B | 1.28B | 1.24B | 1.55B | 1.08B | 1.05B | 1.29B | 1.79B | 1.19B | 1.38B |
|
EBIT
|
| 0.32B | 0.57B | 0.42B | 0.70B | 0.63B | 0.47B | 0.39B | 0.89B | 0.74B | 0.78B | 0.81B | 0.86B | 0.74B | 0.72B | 0.59B | 0.50B | 0.89B | 0.92B | 0.74B | 1.26B | 1.06B | 1.09B | 1.04B | -1.32B | 1.14B | 1.14B | 0.86B | -0.07B | 1.26B | 1.17B | 1.02B | 1.58B | 0.97B | 1.11B | 0.86B | 1.33B | 1.07B | 1.17B | 0.91B | 1.32B | 0.98B | 0.55B | 0.41B | 0.47B | 1.59B | 1.47B | 1.00B | 1.80B | 1.40B | 1.60B | 1.33B | 1.92B | 1.19B | 1.18B | 1.04B | 1.50B | 1.49B | 1.28B | 1.24B | 1.55B | 1.08B | 1.05B | 1.29B | 1.79B | 1.19B | 1.38B |
|
Interest & Investment Income
|
| | | | | | | | | -0.01B | -0.01B | -0.01B | 0.04B | -0.01B | -0.02B | -0.01B | 0.06B | -0.03B | -0.03B | -0.04B | 0.11B | -0.05B | -0.05B | -0.06B | -0.07B | -0.06B | -0.07B | -0.08B | -0.10B | -0.11B | -0.12B | -0.12B | -0.12B | -0.11B | -0.12B | -0.12B | 0.41B | -0.13B | -0.13B | -0.14B | 0.45B | -0.14B | -0.15B | -0.15B | 0.50B | -0.18B | -0.18B | -0.19B | 0.61B | -0.16B | -0.15B | -0.16B | 0.53B | -0.14B | -0.13B | -0.12B | 0.59B | -0.09B | -0.10B | -0.09B | 0.65B | -0.08B | -0.10B | -0.12B | 0.67B | -0.12B | -0.14B |
|
Other Non Operating Income
|
| -0.00B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | -0.01B | -0.01B | 0.00B | -0.00B | 0.01B | 0.01B | -0.03B | 0.00B | -0.01B | -0.00B | -0.02B | -0.01B | 0.03B | -0.00B | 0.00B | -0.02B | 0.00B | -0.00B | 0.10B | -0.00B | -0.02B | -0.00B | 0.10B | -0.01B | 0.00B | -0.00B | 0.09B | -0.00B | -0.03B | 0.03B | -0.39B | 0.00B | -0.01B | 0.00B | 0.06B | 0.00B | -0.09B | | -0.02B | -0.01B | -0.02B | -0.01B | -0.03B | 0.01B | -0.02B | -0.04B | -0.01B | 0.01B | -0.01B |
|
Non Operating Income
|
| -0.02B | -0.02B | -0.04B | -0.02B | -0.03B | -0.03B | -0.03B | -0.02B | -0.01B | 0.00B | -0.02B | -0.01B | -0.01B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.05B | -0.05B | -0.05B | -0.04B | -0.05B | -0.10B | -0.06B | -0.08B | -0.08B | -0.11B | -0.12B | -0.09B | -0.13B | 0.36B | -0.02B | 0.02B | 0.02B | 0.03B | 0.03B | -0.02B | 0.02B | -3.87B | 0.02B | 0.02B | 0.01B | -0.79B | 0.02B | -0.06B | 0.04B | 0.81B | 0.06B | -0.22B | 0.05B | -1.24B | -0.04B | -0.12B | -0.02B | 0.62B | -0.06B | -0.07B | -0.06B | 0.47B | -0.02B | -0.07B | -0.11B | 0.43B | -0.05B | -0.09B |
|
EBT
|
| 0.29B | 0.55B | 0.38B | 0.67B | 0.60B | 0.44B | 0.36B | 0.86B | 0.72B | 0.78B | 0.79B | 0.85B | 0.73B | 0.69B | 0.56B | 2.35B | 0.77B | 0.79B | 0.59B | 1.51B | 1.01B | 1.05B | 0.98B | -1.42B | 1.08B | 1.05B | 0.78B | -0.18B | 1.14B | 1.08B | 0.90B | 1.46B | 0.98B | 1.14B | 0.87B | 1.36B | 1.10B | 1.18B | 0.93B | -2.55B | 1.00B | 0.57B | 0.42B | -0.32B | 1.61B | 1.41B | 1.05B | 2.61B | 1.46B | 1.38B | 1.38B | 0.68B | 1.15B | 1.06B | 1.02B | 2.13B | 1.42B | 1.20B | 1.18B | 2.03B | 1.06B | 0.98B | 1.18B | 2.22B | 1.13B | 1.29B |
|
Tax Provisions
|
| 0.11B | 0.20B | 0.14B | 0.25B | 0.22B | 0.15B | 0.13B | 0.31B | 0.26B | 0.28B | 0.27B | 0.30B | 0.27B | 0.25B | 0.20B | 0.90B | 0.28B | 0.29B | 0.22B | 0.55B | 0.36B | 0.38B | 0.36B | 0.01B | 0.39B | 0.36B | 0.28B | -0.11B | 0.43B | 0.38B | 0.34B | 0.44B | 0.39B | 0.36B | -1.20B | 0.23B | 0.27B | 0.24B | 0.05B | -0.50B | 0.25B | 0.01B | 0.10B | 0.01B | 0.36B | 0.18B | 0.16B | 0.74B | 0.34B | 0.34B | 0.26B | 0.13B | 0.28B | 0.27B | 0.25B | 0.59B | 0.34B | 0.30B | 0.30B | 0.55B | 0.26B | 0.24B | 0.27B | 0.57B | 0.31B | 0.33B |
|
Profit After Tax
|
-0.88B | 0.18B | 0.34B | 0.24B | 0.42B | 0.38B | 0.28B | 0.23B | 0.56B | 0.46B | 0.50B | 0.52B | 0.55B | 0.46B | 0.44B | 0.36B | 0.30B | 0.55B | 0.56B | 0.44B | 0.78B | 0.65B | 0.66B | 0.63B | -0.90B | 0.69B | 0.69B | 0.51B | -0.07B | 0.71B | 0.70B | 0.56B | 1.02B | 0.60B | 0.78B | 2.07B | 1.13B | 0.83B | 0.94B | 0.74B | -1.97B | 0.74B | 0.56B | 0.32B | -0.33B | 1.25B | 1.23B | 0.89B | 1.87B | 1.11B | 1.04B | 1.11B | 0.56B | 0.88B | 0.79B | 0.77B | 1.54B | 1.08B | 0.90B | 0.88B | 1.47B | 0.79B | 0.74B | 0.91B | 1.65B | 0.82B | 0.96B |
|
Equity Income
|
| | | -0.27B | -0.48B | -0.41B | -0.31B | -0.24B | -0.70B | -0.54B | -0.58B | -0.62B | -0.69B | -0.49B | -0.51B | -0.41B | -1.55B | -0.60B | -0.63B | -0.46B | -1.05B | -0.75B | -0.77B | -0.72B | 0.85B | -0.75B | -0.76B | -0.59B | 0.01B | -0.77B | -0.75B | 0.56B | -1.02B | 0.60B | -0.81B | -2.08B | -1.15B | -0.92B | -0.98B | -0.76B | 1.94B | -0.76B | -0.59B | -0.34B | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 0.18B | 0.34B | 0.24B | 0.42B | 0.38B | 0.28B | 0.23B | 0.56B | 0.46B | 0.50B | 0.52B | 0.55B | 0.46B | 0.44B | 0.36B | 1.46B | 0.49B | 0.50B | 0.38B | 0.96B | 0.65B | 0.66B | 0.63B | -1.43B | 0.69B | 0.69B | 0.51B | -0.07B | 0.71B | 0.70B | 0.56B | 1.02B | 0.60B | 0.78B | 2.07B | 1.13B | 0.83B | 0.94B | 0.88B | -2.05B | 0.74B | 0.56B | 0.32B | -0.33B | 1.25B | 1.23B | 0.89B | 1.87B | 1.11B | 1.04B | 1.11B | 0.56B | 0.88B | 0.79B | 0.77B | 1.54B | 1.08B | 0.90B | 0.88B | 1.47B | 0.79B | 0.74B | 0.91B | 1.65B | 0.82B | 0.96B |
|
Consolidated Net Income
|
| 0.18B | 0.34B | 0.24B | 0.42B | 0.38B | 0.28B | 0.23B | 0.56B | 0.46B | 0.50B | 0.52B | 0.55B | 0.46B | 0.44B | 0.36B | 1.46B | 0.49B | 0.50B | 0.38B | 0.96B | 0.65B | 0.66B | 0.63B | -1.43B | 0.69B | 0.69B | 0.51B | -0.07B | 0.71B | 0.70B | 0.56B | 1.02B | 0.60B | 0.78B | 2.07B | 1.13B | 0.83B | 0.94B | 0.88B | -2.05B | 0.74B | 0.56B | 0.32B | -0.33B | 1.25B | 1.23B | 0.89B | 1.87B | 1.11B | 1.04B | 1.11B | 0.56B | 0.88B | 0.79B | 0.77B | 1.54B | 1.08B | 0.90B | 0.88B | 1.47B | 0.79B | 0.74B | 0.91B | 1.65B | 0.82B | 0.96B |
|
Income towards Parent Company
|
| 0.18B | 0.34B | 0.24B | 0.42B | 0.38B | 0.28B | 0.23B | 0.56B | 0.46B | 0.50B | 0.52B | 0.55B | 0.46B | 0.44B | 0.36B | 1.46B | 0.49B | 0.50B | 0.38B | 0.96B | 0.65B | 0.66B | 0.63B | -1.43B | 0.69B | 0.69B | 0.51B | -0.07B | 0.71B | 0.70B | 0.56B | 1.02B | 0.60B | 0.78B | 2.07B | 1.13B | 0.83B | 0.94B | 0.88B | -2.05B | 0.74B | 0.56B | 0.32B | -0.33B | 1.25B | 1.23B | 0.89B | 1.87B | 1.11B | 1.04B | 1.11B | 0.56B | 0.88B | 0.79B | 0.77B | 1.54B | 1.08B | 0.90B | 0.88B | 1.47B | 0.79B | 0.74B | 0.91B | 1.65B | 0.82B | 0.96B |
|
Net Income towards Common Stockholders
|
| 0.18B | 0.34B | 0.24B | 0.42B | 0.38B | 0.28B | 0.23B | 0.56B | 0.46B | 0.49B | 0.52B | 0.55B | 0.46B | 0.44B | 0.36B | 1.46B | 0.49B | 0.50B | 0.38B | 0.95B | 0.65B | 0.66B | 0.63B | -0.89B | 0.69B | 0.69B | 0.51B | -0.07B | 0.71B | 0.70B | 0.56B | 1.02B | 0.59B | 0.77B | 2.07B | 1.12B | 0.83B | 0.93B | 0.74B | -1.97B | 0.74B | 0.56B | 0.31B | -0.33B | 1.24B | 1.22B | 0.89B | 1.86B | 1.11B | 1.04B | 1.11B | 0.56B | 0.87B | 0.79B | 0.77B | 1.54B | 1.08B | 0.90B | 0.88B | 1.47B | 0.79B | 0.74B | 0.91B | 1.65B | 0.82B | 0.96B |
|
EPS (Basic)
|
-2.82 | 0.58 | 1.10 | 0.76 | 1.33 | 1.21 | 0.90 | 0.73 | 1.76 | 1.46 | 1.57 | 1.66 | 1.74 | 1.46 | 1.39 | 1.14 | 0.96 | 1.73 | 1.77 | 1.44 | 2.66 | 2.29 | 2.34 | 2.21 | -3.16 | 2.45 | 2.47 | 1.86 | -0.26 | 2.69 | 2.63 | 2.11 | 3.81 | 2.22 | 2.89 | 7.74 | 4.23 | 3.15 | 3.56 | 2.83 | -7.56 | 2.86 | 2.15 | 1.21 | -1.28 | 4.75 | 4.64 | 3.36 | 7.04 | 4.17 | 3.94 | 4.26 | 2.18 | 3.37 | 3.08 | 3.07 | 6.08 | 4.28 | 3.59 | 3.55 | 5.98 | 3.24 | 3.06 | 3.79 | 6.87 | 3.48 | 4.07 |
|
EPS (Weighted Average and Diluted)
|
-2.81 | 0.58 | 1.10 | 0.76 | 1.33 | 1.20 | 0.89 | 0.73 | 1.75 | 1.46 | 1.57 | 1.65 | 1.73 | 1.45 | 1.39 | 1.13 | 0.95 | 1.72 | 1.75 | 1.42 | 2.62 | 2.26 | 2.31 | 2.18 | -3.16 | 2.42 | 2.44 | 1.84 | -0.26 | 2.65 | 2.59 | 2.07 | 3.75 | 2.19 | 2.84 | 7.59 | 4.15 | 3.10 | 3.51 | 2.80 | -7.56 | 2.84 | 2.13 | 1.20 | -1.28 | 4.72 | 4.55 | 3.30 | 6.90 | 4.09 | 3.88 | 4.20 | 2.16 | 3.33 | 3.07 | 3.05 | 6.02 | 4.23 | 3.55 | 3.51 | 5.90 | 3.21 | 3.03 | 3.76 | 6.82 | 3.46 | 4.04 |
|
Shares Outstanding (Weighted Average)
|
0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.32B | 0.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| 0.31B | 0.31B | | | 0.32B | 0.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 0.32B | 0.57B | 0.42B | 0.70B | 0.63B | 0.47B | 0.39B | 0.89B | 0.74B | 0.78B | 0.81B | 0.86B | 0.74B | 0.72B | 0.59B | 0.50B | 0.89B | 0.92B | 0.74B | 1.26B | 1.06B | 1.09B | 1.04B | -1.32B | 1.14B | 1.14B | 0.86B | -0.07B | 1.26B | 1.17B | 1.02B | 1.58B | 0.97B | 1.11B | 0.86B | 1.33B | 1.07B | 1.17B | 0.91B | 1.32B | 0.98B | 0.55B | 0.41B | 0.47B | 1.59B | 1.47B | 1.00B | 1.80B | 1.40B | 1.60B | 1.33B | 1.92B | 1.19B | 1.18B | 1.04B | 1.50B | 1.49B | 1.28B | 1.24B | 1.55B | 1.08B | 1.05B | 1.29B | 1.79B | 1.19B | 1.38B |
|
Tax Rate
|
| 38.44% | 36.93% | 37.27% | 37.65% | 36.98% | 35.24% | 35.83% | 35.49% | 35.91% | 36.04% | 34.22% | 35.14% | 36.86% | 36.71% | 35.99% | 38.09% | 36.16% | 36.87% | 36.36% | 36.45% | 35.47% | 36.62% | 36.24% | -0.85% | 36.16% | 34.50% | 35.17% | 61.33% | 37.39% | 35.06% | 37.49% | 30.14% | 39.31% | 31.96% | -137.30% | 17.01% | 24.16% | 20.56% | 5.37% | 19.58% | 25.20% | 2.10% | 25.00% | -4.70% | 22.48% | 12.80% | 14.97% | 28.51% | 23.68% | 24.35% | 19.13% | 18.42% | 24.18% | 25.59% | 24.56% | 27.73% | 24.24% | 25.12% | 25.70% | 27.32% | 24.81% | 24.46% | 23.03% | 25.87% | 27.34% | 25.83% |