|
Revenue
|
10.21B | 8.26B | 10.24B | 12.34B | 13.10B | 14.14B | 12.34B | 12.69B | 15.91B | 17.15B | 20.45B | 16.73B | 15.92B | 18.40B | 16.50B | 17.33B | 17.68B | 15.72B | 16.34B | 18.46B | 17.09B | 18.27B | 18.85B | 19.12B | 18.71B | 16.17B | 18.03B | 17.04B | 16.25B | 16.35B | 15.81B | 12.39B | 14.96B | 15.33B | 16.17B | 15.84B | 14.80B | 21.18B | 16.29B | 15.66B | 16.30B | 17.50B | 18.68B | 17.14B | 18.31B | 14.10B | 16.02B | 19.42B | 15.56B | 18.52B | 16.91B | 17.70B | 15.40B | 15.47B | 22.28B | 15.61B | 15.39B | 16.62B | 15.87B | 19.03B | 16.06B | 17.82B | 18.44B | 18.67B | 18.57B | 17.34B | 17.36B |
|
Cost of Revenue
|
6.58B | 6.95B | 7.17B | 7.30B | 7.46B | 6.93B | 7.31B | 7.48B | 8.24B | 9.12B | 9.02B | 9.10B | 9.10B | 8.91B | 8.94B | 11.03B | 9.39B | 8.96B | 9.47B | 10.28B | 9.32B | 9.99B | 9.51B | 10.28B | 9.26B | 9.35B | 10.33B | 6.20B | 9.68B | 10.27B | 9.61B | 8.96B | 8.86B | 9.43B | 10.73B | 9.29B | 8.72B | 14.87B | 10.08B | 8.99B | 9.07B | 9.99B | 10.65B | 11.75B | 9.02B | 8.67B | 10.00B | 13.77B | 10.52B | 9.40B | 10.10B | 13.09B | 11.17B | 11.62B | 17.60B | 9.12B | 9.87B | 11.81B | 11.13B | 11.78B | 10.07B | 11.48B | 10.60B | 12.57B | 11.81B | 10.77B | 10.37B |
|
Gross Profit
|
3.63B | 1.32B | 3.06B | 5.04B | 5.63B | 7.21B | 5.03B | 5.21B | 7.67B | 8.03B | 11.44B | 7.64B | 6.81B | 9.49B | 7.56B | 6.30B | 8.29B | 6.76B | 6.87B | 8.18B | 7.76B | 8.28B | 9.33B | 8.84B | 9.45B | 6.81B | 7.70B | 10.84B | 6.57B | 6.08B | 6.19B | 3.42B | 6.10B | 5.91B | 5.44B | 6.54B | 6.09B | 6.32B | 6.21B | 6.67B | 7.23B | 7.50B | 8.03B | 5.39B | 9.29B | 5.43B | 6.01B | 5.65B | 5.04B | 9.12B | 6.80B | 4.62B | 4.23B | 3.86B | 4.68B | 6.49B | 5.52B | 4.81B | 4.74B | 7.25B | 5.98B | 6.34B | 7.84B | 6.09B | 6.76B | 6.57B | 6.99B |
|
Research & Development
|
0.14B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 0.63B | 0.79B | 0.85B | 0.57B | 0.51B | 0.85B | 0.51B | 0.50B | | | 0.44B | 0.48B | | | 0.47B | 0.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
11.03B | 10.64B | 11.41B | 12.16B | 11.84B | 11.78B | 11.95B | 12.71B | 14.52B | 15.64B | 15.34B | 15.46B | 16.32B | 15.06B | 16.78B | 16.94B | 15.49B | 14.49B | 14.77B | 16.25B | 14.66B | 15.73B | 15.89B | 17.04B | 15.13B | 14.49B | 15.87B | 15.91B | 13.18B | 13.37B | 14.72B | 14.06B | 13.89B | 14.31B | 15.69B | 14.88B | 13.15B | 20.08B | 15.21B | 13.19B | 14.56B | 15.20B | 15.89B | 17.18B | 12.67B | 13.90B | 15.09B | 19.25B | 15.27B | 14.04B | 14.86B | 16.01B | 13.47B | 14.49B | 20.87B | 13.58B | 15.13B | 16.19B | 15.33B | 18.09B | 15.01B | 16.62B | 16.45B | 17.29B | 17.21B | 16.36B | 16.15B |
|
Operating Expenses
|
11.18B | 10.64B | 11.41B | 12.16B | 11.91B | 11.78B | 11.95B | 12.71B | 14.62B | 15.64B | 15.34B | 15.46B | 16.32B | 15.06B | 17.51B | 17.81B | 16.44B | 15.16B | 15.36B | 17.19B | 15.26B | 16.32B | 15.89B | 17.04B | 15.65B | 15.05B | 15.87B | 15.91B | 13.75B | 13.98B | 14.72B | 14.06B | 13.89B | 14.31B | 15.69B | 14.88B | 13.15B | 20.08B | 15.21B | 13.19B | 14.56B | 15.20B | 15.89B | 17.18B | 12.67B | 13.90B | 15.09B | 19.25B | 15.27B | 14.04B | 14.86B | 16.01B | 13.47B | 14.49B | 20.87B | 13.58B | 15.13B | 16.19B | 15.33B | 18.09B | 15.01B | 16.62B | 16.45B | 17.29B | 17.21B | 16.36B | 16.15B |
|
Operating Income
|
-148000.00B | 3.73B | 3.92B | 3.83B | 4.32B | 4.06B | 4.36B | 4.75B | 5.31B | 5.09B | 4.25B | 4.93B | 6.20B | 4.72B | 5.52B | 5.55B | 6.08B | 5.28B | 5.03B | 5.85B | 5.04B | 5.26B | 5.41B | 5.45B | 5.46B | 4.95B | 3.96B | 1.84B | 4.56B | 4.89B | 4.61B | 4.26B | 4.42B | 4.19B | 4.29B | 4.45B | 3.75B | 4.47B | 4.49B | 3.46B | 4.91B | 4.69B | 4.62B | 4.64B | 3.06B | 4.09B | 4.73B | 5.24B | 5.31B | 5.28B | 5.57B | 5.23B | 4.28B | 3.58B | 3.58B | 4.46B | 4.64B | 5.07B | 4.83B | 5.37B | 5.44B | 5.21B | 5.23B | 5.41B | 4.88B | 5.66B | 6.09B |
|
EBIT
|
-148000.00B | 3.73B | 3.92B | 3.83B | 4.32B | 4.06B | 4.36B | 4.75B | 5.31B | 5.09B | 4.25B | 4.93B | 6.20B | 4.72B | 5.52B | 5.55B | 6.08B | 5.28B | 5.03B | 5.85B | 5.04B | 5.26B | 5.41B | 5.45B | 5.46B | 4.95B | 3.96B | 1.84B | 4.56B | 4.89B | 4.61B | 4.26B | 4.42B | 4.19B | 4.29B | 4.45B | 3.75B | 4.47B | 4.49B | 3.46B | 4.91B | 4.69B | 4.62B | 4.64B | 3.06B | 4.09B | 4.73B | 5.24B | 5.31B | 5.28B | 5.57B | 5.23B | 4.28B | 3.58B | 3.58B | 4.46B | 4.64B | 5.07B | 4.83B | 5.37B | 5.44B | 5.21B | 5.23B | 5.41B | 4.88B | 5.66B | 6.09B |
|
Non Operating Investment Income
|
-0.91B | -3.83B | -1.41B | -0.78B | 0.04B | 1.48B | -0.34B | -1.69B | -0.32B | 0.35B | 4.20B | 0.59B | -1.98B | 2.09B | -0.72B | -1.31B | -0.63B | -1.69B | -0.55B | -0.37B | -0.41B | 0.31B | 0.48B | 0.18B | 0.82B | -0.91B | 0.48B | 0.09B | 1.33B | -2.10B | -0.54B | -2.13B | -0.21B | -0.20B | -0.61B | -0.06B | 0.35B | -0.23B | -0.38B | 1.29B | 0.12B | 0.72B | 1.25B | -1.47B | 4.20B | -0.71B | -0.58B | -1.56B | -2.23B | 1.60B | -0.22B | -1.23B | -0.95B | -0.97B | -0.41B | -0.10B | -0.68B | -1.04B | -1.20B | -0.17B | -0.98B | -0.51B | 0.77B | -0.75B | 0.43B | -0.80B | -0.93B |
|
Interest & Investment Income
|
| | | | | | 4.33B | 4.69B | 5.04B | 5.28B | 5.24B | 5.18B | 5.31B | 5.36B | 5.24B | | 5.30B | 5.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | 0.52B | | | | 0.94B | | | | | | 0.23B | 0.57B | 1.68B | 1.08B | 0.90B | 1.44B | -0.11B | 0.23B | | | -0.03B | 0.82B | | | -1.17B | -4.62B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | 2.66B | | | | 4.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.96B | -2.37B | -1.18B | 0.15B | 3.18B | 3.01B | 0.39B | -0.20B | 1.28B | 1.51B | 5.12B | 1.27B | -0.41B | 3.34B | -1.01B | 1.02B | 1.25B | 0.56B | 0.98B | 1.27B | 1.83B | 1.95B | 2.95B | 2.08B | 3.06B | 1.11B | 2.16B | -0.68B | 2.92B | -0.10B | 1.16B | -1.24B | 1.07B | 1.02B | 0.48B | 0.96B | 1.66B | 1.10B | 1.08B | 2.47B | 1.74B | 2.30B | 2.79B | -0.04B | 5.64B | 0.20B | 0.92B | 0.16B | 0.29B | 4.49B | 2.04B | 1.70B | 1.94B | 0.99B | 1.42B | 2.03B | 0.26B | 0.43B | 0.53B | 0.94B | 1.04B | 1.20B | 1.99B | 1.38B | 1.35B | 0.98B | 1.21B |
|
Tax Provisions
|
0.09B | -0.96B | -0.55B | -0.14B | 0.36B | 0.83B | 0.07B | -0.14B | 0.36B | 0.45B | 1.67B | 0.31B | -0.28B | 1.04B | -0.05B | 0.11B | 0.25B | 0.05B | 0.00B | 0.35B | 0.48B | 0.57B | 0.86B | 0.55B | 0.90B | -0.01B | 0.56B | -0.27B | 0.72B | -0.21B | 0.14B | -0.56B | 0.12B | 0.16B | -0.40B | -1.35B | 0.40B | 0.21B | 0.16B | 0.41B | 0.36B | 0.55B | 0.60B | -0.62B | 1.24B | 0.05B | 0.21B | 0.01B | -0.07B | 1.07B | 0.45B | 0.19B | 0.30B | 0.07B | 0.25B | 0.45B | 0.17B | 0.02B | 0.04B | 0.33B | 0.17B | 0.25B | 0.65B | 0.11B | 0.40B | 0.24B | 0.31B |
|
Profit After Tax
|
0.55B | -1.42B | -0.62B | 0.32B | 0.83B | 1.56B | 0.32B | 0.09B | 0.92B | 1.10B | 3.46B | 0.99B | -0.14B | 2.30B | -0.96B | 0.14B | 0.99B | 0.51B | 0.97B | 0.92B | 1.34B | 1.38B | 2.09B | 1.53B | 2.16B | 1.12B | 1.20B | 0.84B | 2.33B | 1.69B | 0.97B | -2.34B | 0.95B | 0.91B | 0.88B | 2.32B | 1.26B | 0.89B | 0.92B | 2.07B | 1.39B | 1.75B | 2.19B | 0.59B | 4.40B | 0.15B | 0.71B | 0.16B | 0.36B | 3.41B | 1.59B | 1.51B | 1.64B | 0.92B | 1.17B | 1.58B | 0.09B | 0.41B | 0.49B | 0.61B | 0.88B | 0.95B | 1.34B | 1.27B | 0.95B | 0.73B | 0.90B |
|
Net Income - Minority
|
| -0.32B | -0.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.00B | -0.02B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
-1.04B | -1.42B | -0.62B | 0.29B | 2.82B | 2.19B | 0.32B | -0.06B | 0.92B | 1.06B | 3.44B | 0.96B | -0.13B | 2.30B | -0.96B | 0.91B | 0.99B | 0.51B | 0.97B | 0.92B | 1.34B | 1.38B | 2.09B | 1.53B | 2.16B | 1.12B | 1.61B | -0.42B | 2.20B | 0.11B | 1.02B | -0.68B | 0.95B | 0.86B | 0.88B | 2.31B | 1.26B | 0.89B | 0.92B | 2.06B | 1.39B | 1.75B | 2.19B | 0.59B | 4.40B | 0.15B | 0.71B | 0.16B | 0.36B | 3.41B | 1.59B | 1.51B | 1.64B | 0.92B | 1.17B | 1.58B | 0.09B | 0.41B | 0.49B | 0.61B | 0.88B | 0.95B | 1.34B | 1.27B | 0.95B | 0.73B | 0.90B |
|
Consolidated Net Income
|
0.04B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | -0.04B | 0.03B | 0.01B | 0.03B | 0.01B | 0.00B | | 0.03B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | 0.43B | -1.36B | -0.43B | -1.37B | -0.08B | 0.06B | -0.97B | | | | | | 1.39B | 1.75B | 2.19B | 0.59B | 4.40B | 0.15B | 0.71B | 0.16B | 0.36B | 3.41B | 1.59B | 1.51B | 1.64B | 0.92B | 1.17B | 1.58B | 0.09B | 0.41B | 0.49B | 0.61B | 0.88B | 0.95B | 1.34B | 1.27B | 0.95B | 0.73B | 0.90B |
|
Income towards Parent Company
|
0.04B | -0.32B | -0.33B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | -0.04B | 0.03B | 0.01B | 0.03B | 0.01B | 0.00B | | 0.03B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | 0.43B | -1.36B | -0.43B | -1.37B | -0.08B | 0.06B | -0.97B | | | | | | 1.39B | 1.75B | 2.19B | 0.59B | 4.40B | 0.15B | 0.71B | 0.16B | 0.36B | 3.41B | 1.59B | 1.51B | 1.64B | 0.92B | 1.17B | 1.58B | 0.09B | 0.41B | 0.49B | 0.61B | 0.88B | 0.95B | 1.34B | 1.27B | 0.95B | 0.73B | 0.90B |
|
Preferred Dividend Payments
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.05B | 0.01B | 0.05B | 0.01B | 0.04B | 0.01B | 0.05B | 0.01B | 0.04B | 0.01B | 0.05B | 0.03B | 0.06B | 0.03B | 0.06B | 0.03B | 0.06B | 0.03B | 0.08B | 0.06B | 0.03B | 0.07B | 0.04B | 0.06B | 0.03B | 0.06B | 0.03B | 0.06B | 0.03B | 0.07B | 0.03B | 0.07B | 0.03B | 0.07B | 0.03B | 0.07B | 0.03B | 0.07B | 0.03B | 0.07B |
|
Net Income towards Common Stockholders
|
-0.57B | -1.43B | -0.65B | 0.29B | 0.81B | 1.53B | 0.29B | 0.05B | 0.70B | 1.07B | 3.43B | 0.96B | -0.17B | 2.26B | -0.98B | 0.10B | 0.96B | 0.47B | 0.94B | 0.88B | 1.30B | 1.33B | 2.06B | 1.49B | 2.13B | 1.04B | 1.20B | 0.79B | 2.32B | 0.28B | 0.54B | -2.39B | 0.87B | 0.86B | -0.10B | 2.27B | 1.25B | 0.84B | 0.88B | 2.01B | 1.35B | 1.68B | 2.15B | 0.54B | 4.37B | 0.07B | 0.63B | 0.12B | 0.29B | 3.37B | 1.52B | 1.48B | 1.57B | 0.88B | 1.10B | 1.55B | 0.01B | 0.37B | 0.42B | 0.57B | 0.80B | 0.91B | 1.27B | 1.24B | 0.88B | 0.70B | 0.82B |
|
EPS (Basic)
|
-0.76 | -1.74 | -0.79 | 0.35 | 0.98 | 1.85 | 0.33 | 0.06 | 0.70 | 1.01 | 3.23 | 0.90 | -0.17 | 2.13 | -0.92 | 0.09 | 0.87 | 0.43 | 0.85 | 0.78 | 1.15 | 1.18 | 1.83 | 1.31 | 1.89 | 0.93 | 1.07 | 0.71 | 2.11 | 1.49 | 0.88 | -2.17 | 0.87 | 0.81 | 0.82 | 2.16 | 1.20 | 0.83 | 0.89 | 2.05 | 1.41 | 1.78 | 2.31 | 0.58 | 4.78 | 0.07 | 0.70 | 0.14 | 0.33 | 3.85 | 1.78 | 1.77 | 1.91 | 1.09 | 1.38 | 1.98 | 0.02 | 0.48 | 0.56 | 0.78 | 1.11 | 1.28 | 1.82 | 1.78 | 1.29 | 1.04 | 1.23 |
|
EPS (Weighted Average and Diluted)
|
-0.76 | -1.74 | -0.79 | 0.35 | 0.97 | 1.84 | 0.32 | 0.06 | 0.70 | 1.00 | 3.21 | 0.90 | -0.17 | 2.12 | -0.92 | 0.09 | 0.87 | 0.43 | 0.84 | 0.77 | 1.14 | 1.17 | 1.81 | 1.30 | 1.87 | 0.92 | 1.06 | 0.70 | 2.10 | 1.48 | 0.87 | -2.17 | 0.86 | 0.80 | 0.81 | 2.14 | 1.19 | 0.83 | 0.88 | 2.04 | 1.40 | 1.77 | 2.30 | 0.58 | 4.75 | 0.07 | 0.69 | 0.14 | 0.33 | 3.83 | 1.77 | 1.75 | 1.89 | 1.08 | 1.37 | 1.96 | 0.02 | 0.48 | 0.56 | 0.77 | 1.10 | 1.28 | 1.81 | 1.77 | 1.28 | 1.03 | 1.22 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.82B | | | | 0.88B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 0.82B | | | | 0.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-148000.00B | 3.73B | 3.92B | 3.83B | 4.32B | 4.06B | 4.36B | 4.75B | 0.98B | 3.36B | 6.98B | 4.93B | 1.05B | 3.77B | 1.66B | 5.55B | 0.18B | -3.88B | -0.19B | 5.85B | 4.48B | 4.23B | 2.03B | 5.45B | 3.10B | -3.99B | 1.65B | 1.84B | 8.39B | 3.88B | -0.46B | 4.26B | 1.91B | 2.95B | -0.20B | 4.45B | -1.45B | -1.89B | -0.94B | 3.46B | 6.55B | 6.47B | 5.76B | 4.64B | 4.11B | 5.96B | -1.82B | 5.24B | -7.32B | 5.33B | 1.39B | 5.23B | -5.96B | -7.15B | -3.26B | 4.46B | 3.55B | -0.84B | -3.38B | 5.37B | 0.35B | -0.02B | 4.84B | 5.41B | 2.96B | 1.12B | 3.20B |
|
Interest Expenses
|
0.24B | 1.23B | 1.26B | 1.19B | 1.14B | 1.05B | 1.26B | 1.47B | 1.92B | 1.44B | 0.74B | 1.50B | 2.56B | 1.02B | 2.10B | 2.05B | 2.59B | 1.85B | 1.60B | 2.14B | 1.47B | 1.71B | 1.82B | 1.95B | 2.00B | 1.30B | 0.65B | 0.47B | 1.33B | 1.50B | 1.54B | 1.36B | 1.45B | 1.29B | 1.34B | 1.53B | 0.77B | 1.42B | 1.33B | 0.49B | 1.96B | 1.51B | 1.50B | 1.49B | 0.08B | 1.96B | 1.42B | 1.76B | 1.35B | 1.51B | 1.29B | 1.42B | 0.63B | 0.53B | 1.01B | 1.73B | 1.86B | 1.93B | 1.66B | 2.40B | 2.29B | 2.00B | 2.04B | 2.01B | 1.65B | 2.40B | 2.56B |
|
Tax Rate
|
-8.85% | 40.27% | 46.89% | -93.38% | 11.20% | 27.45% | 17.66% | 69.46% | 28.09% | 29.67% | 32.71% | 24.47% | 67.24% | 31.10% | 5.25% | 11.09% | 20.21% | 9.45% | 0.31% | 27.84% | 26.51% | 29.44% | 29.07% | 26.45% | 29.29% | -0.54% | 25.75% | 38.74% | 24.61% | 214.00% | 11.65% | 45.12% | 11.19% | 15.91% | -82.06% | -140.89% | 24.09% | 18.80% | 15.20% | 16.55% | 20.58% | 23.99% | 21.53% | 1,689.19% | 22.01% | 23.86% | 23.19% | 3.66% | -24.74% | 23.96% | 22.18% | 10.95% | 15.30% | 7.39% | 17.53% | 21.96% | 66.93% | 5.12% | 7.30% | 34.75% | 16.27% | 20.72% | 32.75% | 7.68% | 29.84% | 25.00% | 25.45% |