|
Revenue
|
2.79B | 2.23B | 2.36B | 3.42B | 3.78B | 2.74B | 2.88B | 3.28B | 3.76B | 3.44B | 3.53B | 4.07B | 3.41B | 2.53B | 3.03B | 3.66B | 2.52B | 2.77B | 3.14B | 3.45B | 3.16B | 3.07B | 3.12B | 2.84B | 1.81B | 2.13B | 1.90B | 1.93B | 1.77B | 2.13B | 2.36B | 2.65B | 2.75B | 2.73B | 2.91B | 3.79B | 3.10B | 2.96B | 3.39B | 3.14B | 2.78B | 2.46B | 2.26B | 2.66B | 2.14B | 1.66B | 2.17B | 2.57B | 3.19B | 3.39B | 4.54B | 5.42B | 5.45B | 6.00B | 5.91B | 5.03B | 4.52B | 3.73B | 4.19B | 5.24B | 4.78B | 4.89B | 5.02B | 7.00B | 8.04B | 7.89B | 8.63B |
|
Cost of Revenue
|
10.75B | 1.80B | 1.91B | 2.86B | 3.30B | 2.35B | 2.49B | 2.47B | 3.13B | 2.93B | 3.00B | 3.37B | 2.77B | 1.98B | 2.47B | 1.31B | 2.15B | 2.36B | 2.71B | 3.01B | 2.65B | 2.57B | 2.58B | 2.28B | 1.34B | 1.60B | 1.36B | 1.33B | 1.20B | 1.53B | 1.75B | 2.02B | 2.14B | 2.09B | 2.23B | 3.07B | 2.37B | 2.18B | 2.56B | 2.32B | 1.96B | 1.63B | 1.41B | 1.79B | 1.28B | 0.94B | 1.27B | 1.63B | 2.12B | 2.37B | 3.45B | 4.32B | 4.37B | 4.88B | 4.77B | 3.89B | 3.35B | 2.48B | 2.80B | 3.30B | 2.90B | 2.89B | 3.03B | 4.50B | 5.66B | 5.36B | 5.96B |
|
Gross Profit
|
0.55B | 0.43B | 0.45B | 0.56B | 0.62B | 0.46B | 0.45B | 0.54B | 0.63B | 0.52B | 0.53B | 0.70B | 0.64B | 0.55B | 0.55B | 0.60B | 0.37B | 0.41B | 0.42B | 0.44B | 0.51B | 0.50B | 0.54B | 0.56B | 0.46B | 0.52B | 0.54B | 0.60B | 0.58B | 0.61B | 0.61B | 0.63B | 0.61B | 0.63B | 0.68B | 0.72B | 0.73B | 0.78B | 0.83B | 0.82B | 0.82B | 0.83B | 0.85B | 0.87B | 0.86B | 0.72B | 0.91B | 0.94B | 1.07B | 1.02B | 1.09B | 1.10B | 1.08B | 1.12B | 1.14B | 1.14B | 1.17B | 1.25B | 1.39B | 1.93B | 1.88B | 2.00B | 2.00B | 2.50B | 2.39B | 2.53B | 2.67B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.03B | 0.00B | 0.00B | 0.01B | 0.06B | 0.04B | 0.02B | 0.01B |
|
Other Operating Expenses
|
0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.02B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.18B | 0.19B | 0.21B | 0.22B | 0.24B | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.10B | 0.78B | | 0.00B | 0.00B | 0.01B | 0.06B | -0.00B | 0.24B | 0.01B | | 0.01B |
|
Operating Expenses
|
0.26B | 0.28B | 0.28B | 0.30B | 0.28B | 0.28B | 0.28B | 0.30B | 0.30B | 0.30B | 0.28B | 0.33B | 0.32B | 0.32B | 0.31B | -0.25B | 0.20B | 0.18B | 0.19B | 0.21B | 0.22B | 0.24B | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.03B | 0.00B | 0.00B | 0.01B | 0.06B | 0.04B | 0.02B | 0.01B |
|
Operating Income
|
0.29B | 0.15B | 0.17B | 0.26B | 0.34B | 0.18B | 0.19B | 0.24B | 0.33B | 0.22B | 0.25B | 0.37B | 0.33B | 0.23B | 0.24B | 0.15B | 0.17B | 0.23B | 0.23B | 0.25B | 0.29B | 0.25B | 0.29B | 0.31B | 0.20B | 0.27B | 0.28B | 0.24B | 0.31B | 0.32B | 0.33B | 0.34B | 0.32B | 0.32B | 0.35B | 0.40B | 0.42B | 0.45B | 0.50B | 0.47B | 0.47B | 0.48B | 0.48B | 0.49B | -0.08B | 0.36B | 0.55B | 0.54B | 0.66B | 0.61B | 0.67B | 0.65B | 0.66B | 0.69B | 0.70B | 0.76B | 1.50B | 0.74B | 0.74B | 1.10B | 1.06B | 1.23B | 1.13B | 1.57B | 1.22B | 1.43B | 1.56B |
|
EBIT
|
0.29B | 0.15B | 0.17B | 0.26B | 0.34B | 0.18B | 0.19B | 0.24B | 0.33B | 0.22B | 0.25B | 0.37B | 0.33B | 0.23B | 0.24B | 0.15B | 0.17B | 0.23B | 0.23B | 0.25B | 0.29B | 0.25B | 0.29B | 0.31B | 0.20B | 0.27B | 0.28B | 0.24B | 0.31B | 0.32B | 0.33B | 0.34B | 0.32B | 0.32B | 0.35B | 0.40B | 0.42B | 0.45B | 0.50B | 0.47B | 0.47B | 0.48B | 0.48B | 0.49B | -0.08B | 0.36B | 0.55B | 0.54B | 0.66B | 0.61B | 0.67B | 0.65B | 0.66B | 0.69B | 0.70B | 0.76B | 1.50B | 0.74B | 0.74B | 1.10B | 1.06B | 1.23B | 1.13B | 1.57B | 1.22B | 1.43B | 1.56B |
|
Other Non Operating Income
|
0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.02B | 0.02B | 0.01B | -0.02B | -0.01B | -0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.05B | 0.01B | 0.00B | 0.02B | 0.03B | 0.00B | 0.04B | 0.04B |
|
Non Operating Income
|
-0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.05B | 0.01B | 0.00B | 0.02B | 0.03B | 0.00B | 0.04B | 0.04B |
|
EBT
|
0.24B | 0.11B | 0.14B | 0.20B | 0.28B | 0.12B | 0.15B | 0.20B | 0.28B | 0.17B | 0.20B | 0.34B | 0.29B | 0.19B | 0.21B | 0.17B | 0.15B | 0.20B | 0.20B | 0.21B | 0.22B | 0.19B | 0.15B | 0.26B | 0.13B | 0.20B | 0.20B | -0.01B | 0.23B | 0.23B | 0.25B | 0.25B | 0.24B | 0.22B | 0.26B | 0.32B | 0.34B | 0.37B | 0.42B | 0.39B | 0.42B | 0.41B | 0.41B | 0.42B | -0.20B | 0.18B | 0.42B | 0.40B | 0.51B | 0.45B | 0.51B | 0.51B | 0.51B | 0.55B | 0.56B | 0.63B | 1.38B | 0.61B | 0.59B | 0.91B | 0.85B | 1.02B | 0.91B | 1.33B | 0.89B | 1.11B | 1.24B |
|
Tax Provisions
|
0.08B | 0.03B | 0.03B | 0.06B | 0.10B | 0.03B | 0.03B | 0.06B | 0.08B | 0.04B | 0.03B | 0.07B | 0.07B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.04B | 0.04B | 0.06B | 0.04B | 0.05B | 0.04B | 0.01B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.10B | 0.25B | 0.08B | 0.09B | 0.10B | 0.10B | 0.08B | 0.10B | 0.10B | 0.10B | -0.06B | 0.04B | 0.11B | 0.10B | 0.12B | 0.11B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.33B | 0.14B | 0.14B | 0.22B | 0.21B | 0.24B | 0.22B | 0.33B | 0.20B | 0.26B | 0.30B |
|
Profit After Tax
|
0.16B | 0.08B | 0.10B | 0.14B | 0.19B | 0.09B | 0.12B | 0.15B | 0.20B | 0.13B | 0.16B | 0.26B | 0.23B | 0.15B | 0.16B | 0.20B | 0.17B | 0.15B | 0.16B | 0.18B | 0.21B | 0.15B | 0.11B | 0.20B | 0.10B | 0.15B | 0.16B | -0.03B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.18B | 0.17B | 0.06B | 0.27B | 0.28B | 0.31B | 0.29B | 0.34B | 0.31B | 0.31B | 0.32B | -0.14B | 0.13B | 0.31B | 0.31B | 0.39B | 0.34B | 0.39B | 0.38B | 0.39B | 0.41B | 0.43B | 0.48B | 1.05B | 0.47B | 0.45B | 0.69B | 0.64B | 0.78B | 0.69B | 1.00B | 0.69B | 0.85B | 0.94B |
|
Equity Income
|
-0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | -0.05B | 0.11B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.08B | 0.09B | 0.09B | 0.18B | 0.11B | 0.08B | 0.09B |
|
Net Income - Minority
|
| -1.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.04B | 0.04B | 0.05B | 0.05B | 0.03B | 0.04B | 0.07B | 0.06B | 0.07B | 0.08B | 0.10B | 0.15B | 0.11B | 0.09B | 0.10B | 0.08B | 0.05B | 0.08B | 0.09B | 0.09B | 0.11B | 0.08B | 0.05B | 0.11B | 0.03B | 0.07B | 0.08B | -0.05B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.06B | 0.01B | 0.00B |
|
Income from Continuing Operations
|
0.16B | 0.08B | 0.10B | 0.14B | 0.19B | 0.09B | 0.12B | 0.15B | 0.20B | 0.13B | 0.16B | 0.26B | 0.22B | 0.15B | 0.16B | 0.14B | 0.11B | 0.15B | 0.16B | 0.17B | 0.20B | 0.15B | 0.11B | 0.20B | 0.10B | 0.15B | 0.16B | -0.03B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.18B | 0.17B | 0.06B | 0.27B | 0.28B | 0.31B | 0.29B | 0.34B | 0.31B | 0.31B | 0.32B | -0.14B | 0.13B | 0.31B | 0.31B | 0.39B | 0.34B | 0.39B | 0.38B | 0.39B | 0.41B | 0.43B | 0.48B | 1.05B | 0.47B | 0.45B | 0.69B | 0.64B | 0.78B | 0.69B | 1.00B | 0.69B | 0.85B | 0.94B |
|
Consolidated Net Income
|
0.16B | 0.08B | 0.10B | 0.14B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | | | 0.06B | -0.07B | -0.01B | 0.02B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | 0.27B | 0.28B | 0.31B | 0.29B | 0.34B | 0.31B | 0.31B | 0.32B | -0.14B | 0.13B | 0.31B | 0.31B | 0.39B | 0.34B | 0.39B | 0.38B | 0.39B | 0.41B | 0.43B | 0.48B | 1.05B | 0.47B | 0.45B | 0.69B | 0.64B | 0.78B | 0.69B | 1.00B | 0.69B | 0.85B | 0.94B |
|
Income towards Parent Company
|
0.16B | -1.17B | 0.10B | 0.14B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | | | 0.06B | -0.07B | -0.01B | 0.02B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | 0.27B | 0.28B | 0.31B | 0.29B | 0.34B | 0.31B | 0.31B | 0.32B | -0.14B | 0.13B | 0.31B | 0.31B | 0.39B | 0.34B | 0.39B | 0.38B | 0.39B | 0.41B | 0.43B | 0.48B | 1.05B | 0.47B | 0.45B | 0.69B | 0.64B | 0.78B | 0.69B | 1.00B | 0.69B | 0.85B | 0.94B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 towards Common Stockholders
|
0.16B | -1.17B | 0.10B | 0.14B | 0.00B | 0.00B | 0.00B | -0.00B | 0.13B | 0.05B | -0.00B | 0.00B | 0.11B | 0.06B | | | 0.06B | -0.07B | -0.01B | 0.02B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.09B | 0.09B | 0.09B | 0.09B | 0.07B | 0.17B | 0.06B | 0.26B | 0.28B | 0.31B | 0.29B | 0.34B | 0.31B | 0.31B | 0.32B | -0.14B | 0.13B | 0.31B | 0.31B | 0.39B | 0.34B | 0.39B | 0.38B | 0.39B | 0.41B | 0.43B | 0.48B | 1.05B | 0.47B | 0.45B | 0.69B | 0.64B | 0.78B | 0.69B | 0.92B | 0.64B | 0.85B | 0.94B |
|
EPS (Basic)
|
1.16 | 0.40 | 0.46 | 0.00B | 1.46 | 0.39 | 0.52 | 0.00 | 0.61 | 0.26 | 0.29 | 0.00 | 0.59 | 0.29 | 0.32 | 0.55 | 0.55 | -0.36 | 0.30 | 0.08 | 0.45 | 0.29 | 0.31 | 0.00 | 0.29 | 0.36 | 0.39 | -0.01 | 0.40 | 0.41 | 0.44 | 0.43 | 0.41 | 0.34 | 0.43 | 0.21 | 0.65 | 0.68 | 0.76 | 0.71 | 0.82 | 0.75 | 0.75 | 0.77 | -0.34 | 0.32 | 0.70 | 0.71 | 0.87 | 0.77 | 0.88 | 0.85 | 0.87 | 0.93 | 0.96 | 1.09 | 2.34 | 1.04 | 0.99 | 1.12 | 1.09 | 1.33 | 1.18 | 1.58 | 1.04 | 1.34 | 1.49 |
|
EPS (Weighted Average and Diluted)
|
1.16 | 0.39 | 0.45 | 0.00B | 1.44 | 0.39 | 0.51 | 0.00 | 0.60 | 0.25 | 0.28 | 0.00 | 0.58 | 0.29 | 0.31 | 0.53 | 0.54 | -0.36 | 0.30 | 0.08 | 0.45 | 0.29 | 0.31 | 0.00 | 0.29 | 0.36 | 0.39 | -0.01 | 0.40 | 0.40 | 0.43 | 0.43 | 0.41 | 0.33 | 0.43 | 0.21 | 0.64 | 0.68 | 0.75 | 0.71 | 0.81 | 0.75 | 0.74 | 0.77 | -0.34 | 0.32 | 0.70 | 0.71 | 0.86 | 0.77 | 0.88 | 0.85 | 0.87 | 0.92 | 0.96 | 1.08 | 2.34 | 1.04 | 0.99 | 1.12 | 1.09 | 1.33 | 1.18 | 1.57 | 1.04 | 1.34 | 1.49 |
|
Shares Outstanding (Weighted Average)
|
1.16 | 0.11B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.21B | 0.00B | 0.00B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.38B | 0.30B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.42B | 0.45B | 0.43B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.46B | 0.48B | 0.58B | 0.58B | 0.58B | 0.58B | 0.61B | 0.63B | 0.63B |
|
Shares Outstanding (Diluted Average)
|
1.16 | 1.55 | 0.00B | 0.00B | 0.00B | 1.82 | 0.00B | 0.22B | 0.00B | 0.00B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.38B | 0.30B | 0.41B | 0.41B | 0.41B | 0.41B | 0.42B | 0.42B | 0.42B | 0.42B | 0.41B | 0.42B | 0.45B | 0.43B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.46B | 0.49B | 0.59B | 0.59B | 0.59B | 0.59B | 0.61B | 0.63B | 0.63B |
|
EBITDA
|
0.29B | 0.15B | 0.17B | 0.26B | 0.34B | 0.18B | 0.19B | 0.24B | 0.33B | 0.22B | 0.25B | 0.37B | 0.33B | 0.23B | 0.24B | 0.15B | 0.17B | 0.23B | 0.23B | 0.25B | 0.29B | 0.25B | 0.29B | 0.31B | 0.20B | 0.27B | 0.28B | 0.24B | 0.31B | 0.32B | 0.33B | 0.34B | 0.32B | 0.32B | 0.35B | 0.40B | 0.42B | 0.45B | 0.50B | 0.47B | 0.47B | 0.48B | 0.48B | 0.49B | -0.08B | 0.36B | 0.55B | 0.54B | 0.66B | 0.61B | 0.67B | 0.65B | 0.66B | 0.69B | 0.70B | 0.76B | 1.50B | 0.74B | 0.74B | 1.10B | 1.06B | 1.23B | 1.13B | 1.57B | 1.22B | 1.43B | 1.56B |
|
Interest Expenses
|
0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.02B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.22B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.21B | 0.30B | 0.30B | 0.30B | 0.33B | 0.45B | 0.44B | 0.44B | 0.45B |
|
Tax Rate
|
32.69% | 27.11% | 24.99% | 30.27% | 34.26% | 26.44% | 19.94% | 27.42% | 29.84% | 21.09% | 17.43% | 21.40% | 25.18% | 21.34% | 20.52% | 14.21% | 25.99% | 21.82% | 22.17% | 19.09% | 6.82% | 22.14% | 24.86% | 21.81% | 28.09% | 24.20% | 18.87% | -92.85% | 22.16% | 22.56% | 22.02% | 21.98% | 22.79% | 19.94% | 36.84% | 79.50% | 22.17% | 23.68% | 24.70% | 24.81% | 18.77% | 24.08% | 23.95% | 23.46% | 28.08% | 24.31% | 25.44% | 23.61% | 24.03% | 24.34% | 23.72% | 25.49% | 23.78% | 24.04% | 23.40% | 22.77% | 23.93% | 23.65% | 23.70% | 24.40% | 24.56% | 23.75% | 24.01% | 24.70% | 22.18% | 23.36% | 24.01% |