|
Revenue
|
3.07B | 3.69B | 4.10B | 3.95B | 4.62B | 4.60B | 4.76B | 5.06B | 5.73B | 6.17B | 6.01B | 6.03B | 6.27B | 5.77B | 5.96B | 2.10B | 5.87B | 5.96B | 6.45B | 1.89B | 4.97B | 5.13B | 4.93B | 3.68B | 3.10B | 3.51B | 3.25B | 2.62B | 2.12B | 2.53B | 2.65B | 2.79B | 2.96B | 3.06B | 3.00B | 3.49B | 3.76B | 4.08B | 5.22B | 4.76B | 4.00B | 4.42B | 5.86B | 6.63B | 6.61B | 2.93B | 4.11B | 4.16B | 5.29B | 5.96B | 6.79B | 7.91B | 8.35B | 10.68B | 9.39B | 8.22B | 7.22B | 6.70B | 7.16B | 7.17B | 5.97B | 6.82B | 7.17B | 6.76B | 6.80B | 6.41B | 6.62B |
|
Cost of Revenue
|
2.06B | 2.06B | 2.13B | -1.15B | 2.27B | 2.29B | 2.32B | -0.78B | 2.53B | 2.72B | 2.88B | -0.74B | 2.95B | 3.06B | 3.18B | -2.66B | 3.14B | 3.18B | 3.21B | -3.03B | 2.62B | 1.69B | 1.74B | 1.73B | 1.56B | 1.48B | 1.41B | 1.35B | 1.28B | 1.24B | 1.34B | 1.33B | 1.43B | 1.49B | 1.36B | -1.33B | 1.35B | 1.36B | 0.72B | 0.70B | 0.67B | 0.64B | 0.74B | 0.74B | 0.61B | 0.58B | 0.62B | 0.60B | 0.59B | 0.68B | 0.73B | 0.77B | 0.82B | 0.83B | 0.83B | 0.79B | 0.74B | 0.79B | 0.68B | 0.90B | 0.83B | 0.91B | 0.89B | 0.49B | 0.80B | 0.85B | 0.81B |
|
Gross Profit
|
1.01B | 1.63B | 1.97B | 5.10B | 2.34B | 2.31B | 2.44B | 5.84B | 3.20B | 3.45B | 3.13B | 6.77B | 3.32B | 2.71B | 2.79B | 4.75B | 2.73B | 2.78B | 3.23B | 4.92B | 2.35B | 3.44B | 3.19B | 1.95B | 1.54B | 2.03B | 1.83B | 1.27B | 0.84B | 1.29B | 1.31B | 1.46B | 1.53B | 1.57B | 1.64B | 4.82B | 2.41B | 2.72B | 4.49B | 4.06B | 3.33B | 3.78B | 5.12B | 5.88B | 6.00B | 2.35B | 3.49B | 3.56B | 4.70B | 5.28B | 6.06B | 7.14B | 7.53B | 9.84B | 8.55B | 7.43B | 6.48B | 5.91B | 6.48B | 6.27B | 5.15B | 5.91B | 6.28B | 6.27B | 6.00B | 5.57B | 5.81B |
|
Research & Development
|
0.06B | 0.05B | 0.06B | 0.09B | 0.06B | 0.07B | 0.08B | 0.05B | 0.08B | 0.06B | 0.04B | 0.07B | 0.10B | 0.10B | 0.07B | -0.07B | 0.05B | 0.08B | 0.07B | -0.06B | 0.02B | 0.04B | 0.03B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.02B | 0.05B | 0.04B | 0.04B | 0.06B | 0.11B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.09B | 0.03B | 0.11B | 0.03B | 0.03B | 0.05B | 0.12B | 0.10B | 0.10B | 0.12B | 0.11B | 0.07B | 0.08B | 0.06B | 0.07B | 0.06B | 0.08B | 0.07B |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.16B | 0.24B | 0.34B | 0.26B | 0.23B | 0.17B | 0.21B | 0.17B | 0.18B | 0.24B | 0.28B | 0.20B | 0.24B | 0.25B | 0.26B | 0.24B | 0.28B | 0.26B | 0.31B | 0.26B | 0.26B | 0.27B | 0.28B | 0.27B | 0.28B | 0.28B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.92B | 0.67B | 0.15B | 0.15B | 0.01B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.07B | 0.01B | 0.00B | 0.01B | | | | 0.03B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Other Operating Expenses
|
0.21B | 0.01B | | 0.00B | 0.00B | -0.01B | 0.01B | | 0.02B | | 0.00B | 0.38B | 0.34B | 0.24B | 0.33B | 0.27B | 0.34B | 0.13B | | 0.25B | 0.29B | 0.53B | -0.01B | 0.34B | 0.30B | 0.34B | 0.29B | 0.31B | 0.26B | 0.31B | | | | | | | | | 0.66B | 0.80B | 0.47B | 0.47B | -0.26B | -0.18B | 0.62B | 0.22B | 0.46B | 0.43B | 0.54B | 0.40B | 0.53B | 0.42B | 0.14B | 0.02B | 0.07B | 0.08B | 0.00B | 0.00B | 0.14B | 0.33B | -0.00B | 0.03B | -0.08B | 0.84B | -0.02B | -0.00B | 0.03B |
|
Operating Expenses
|
0.27B | 0.36B | 0.36B | 0.31B | 0.35B | 0.28B | 0.28B | 0.49B | 0.44B | 0.39B | 0.24B | 0.45B | 0.43B | 0.34B | 0.39B | 0.20B | 0.39B | 0.49B | 0.46B | 0.20B | 0.32B | 0.43B | 0.35B | 0.40B | 0.31B | 0.35B | 0.29B | 0.32B | 0.27B | 0.34B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.68B | 0.85B | 0.65B | 0.72B | 0.97B | 0.95B | 1.07B | 0.63B | 0.66B | 0.71B | 0.78B | 0.71B | 0.83B | 0.84B | 0.86B | 1.00B | 1.06B | 1.10B | 1.08B | 1.13B | 1.19B | 1.28B | 1.16B | 1.18B | 1.21B | 1.19B | 1.22B | 1.14B | 1.17B |
|
Operating Income
|
0.74B | 1.27B | 1.61B | 4.79B | 1.99B | 2.03B | 2.16B | 5.35B | 2.76B | 3.06B | 2.88B | 6.32B | 2.88B | 2.37B | 2.40B | 4.55B | 2.34B | 2.29B | 2.78B | 4.72B | 2.03B | 3.01B | 2.84B | 1.54B | 1.23B | 1.69B | 1.54B | 0.95B | 0.57B | 0.95B | 1.30B | 1.45B | 1.52B | 1.57B | 1.63B | 4.77B | 2.40B | 2.70B | 3.81B | 3.21B | 2.69B | 3.07B | 4.14B | 4.94B | 4.93B | 1.72B | 2.83B | 2.85B | 3.92B | 4.57B | 5.23B | 6.30B | 6.67B | 8.84B | 7.50B | 6.33B | 5.40B | 4.78B | 5.29B | 5.00B | 3.99B | 4.73B | 5.08B | 5.08B | 4.79B | 4.43B | 4.64B |
|
EBIT
|
0.74B | 1.27B | 1.61B | 4.79B | 1.99B | 2.03B | 2.16B | 5.35B | 2.76B | 3.06B | 2.88B | 6.32B | 2.88B | 2.37B | 2.40B | 4.55B | 2.34B | 2.29B | 2.78B | 4.72B | 2.03B | 3.01B | 2.84B | 1.54B | 1.23B | 1.69B | 1.54B | 0.95B | 0.57B | 0.95B | 1.30B | 1.45B | 1.52B | 1.57B | 1.63B | 4.77B | 2.40B | 2.70B | 3.81B | 3.21B | 2.69B | 3.07B | 4.14B | 4.94B | 4.93B | 1.72B | 2.83B | 2.85B | 3.92B | 4.57B | 5.23B | 6.30B | 6.67B | 8.84B | 7.50B | 6.33B | 5.40B | 4.78B | 5.29B | 5.00B | 3.99B | 4.73B | 5.08B | 5.08B | 4.79B | 4.43B | 4.64B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 0.53B | -0.01B | | -0.02B | 0.02B | 0.10B | | 0.14B | | 0.06B | | | 0.51B | 0.09B | -0.60B | 0.03B | 0.01B | | | | | -0.03B | 0.27B | -0.58B | -0.08B | 0.09B | 0.15B | 0.40B | -0.22B | -0.03B | -0.03B | 0.14B | 0.13B | 0.07B | -0.01B | | | | | | | | | | | |
|
Interest & Investment Income
|
0.03B | 0.03B | 0.02B | 0.04B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.07B | 0.04B | 0.01B | 0.02B | 0.03B | 0.01B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.05B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.08B | 0.04B | 0.06B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.07B | 0.05B | 0.02B | 0.02B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.03B | 0.06B | 0.04B | 0.06B | 0.04B | 0.06B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.10B | 0.07B | 0.10B | 0.07B | 0.36B | -0.72B | 0.12B | 0.21B | 0.34B | 0.52B | -0.04B | 0.14B | 0.14B | 0.32B | 0.33B | 0.27B | 0.19B | 0.10B | 0.18B | 0.11B | 0.14B | 0.30B | 0.24B | 0.17B | 0.15B | 0.14B | 0.02B | 0.17B |
|
EBT
|
0.58B | 1.10B | 1.43B | 1.93B | 1.80B | 1.84B | 1.98B | 1.74B | 2.36B | 2.85B | 2.74B | 2.51B | 2.60B | 2.11B | 2.14B | -0.72B | 2.11B | 2.14B | 2.52B | 0.98B | 1.86B | 1.89B | 1.60B | -4.13B | -0.27B | 0.45B | -3.11B | -6.75B | -0.60B | -0.28B | -0.33B | -0.64B | 0.17B | 0.60B | 0.21B | 0.34B | 0.98B | 1.07B | 2.58B | 0.83B | 0.86B | 0.94B | -0.65B | -0.87B | -2.04B | -8.30B | -4.27B | -1.43B | 0.32B | 0.19B | 1.22B | 2.03B | 3.08B | 4.99B | 3.65B | 2.40B | 1.73B | 1.33B | 1.81B | 1.56B | 1.01B | 1.64B | 1.59B | -0.17B | 1.33B | 0.74B | 1.17B |
|
Tax Provisions
|
0.24B | 0.46B | 0.55B | 0.82B | 0.75B | 0.81B | 0.82B | 0.62B | 1.05B | 1.11B | 1.09B | 0.95B | 1.14B | 0.88B | 0.85B | -0.21B | 0.84B | 0.90B | 1.04B | 0.43B | 0.79B | 0.81B | 0.70B | -0.62B | -0.02B | 0.32B | -0.45B | -1.82B | -0.20B | -0.10B | -0.03B | -0.33B | 0.08B | 0.28B | 0.09B | -0.43B | 0.34B | 0.30B | 0.71B | 0.13B | 0.23B | 0.31B | 0.16B | 0.17B | -0.03B | -1.47B | -0.40B | -0.28B | 0.02B | 0.04B | 0.39B | 0.47B | -1.79B | 1.23B | 0.90B | 0.47B | 0.47B | 0.47B | 0.43B | 0.36B | 0.30B | 0.47B | 0.45B | -0.05B | 0.39B | 0.27B | 0.32B |
|
Profit After Tax
|
0.38B | 0.70B | 0.94B | 1.18B | 1.12B | 1.09B | 1.23B | 1.21B | 1.55B | 1.82B | 1.77B | 1.63B | 1.56B | 1.33B | 1.38B | 0.33B | 1.36B | 1.33B | 1.59B | 1.63B | 1.39B | 1.43B | 1.21B | -3.41B | -0.22B | 0.18B | -2.61B | -5.50B | -0.36B | -0.14B | -0.24B | -0.27B | 0.12B | 0.51B | 0.19B | 0.50B | 0.71B | 0.85B | 1.87B | 0.71B | 0.63B | 0.64B | -0.75B | -1.05B | -2.01B | -8.13B | -3.65B | -1.11B | 0.30B | 0.10B | 0.83B | 1.56B | 4.88B | 3.75B | 2.75B | 1.93B | 1.26B | 0.86B | 1.38B | 1.20B | 0.89B | 1.17B | 1.14B | -0.12B | 0.94B | 0.47B | 0.84B |
|
Equity Income
|
0.04B | 0.05B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.10B | 0.08B | 0.12B | 0.08B | 0.10B | 0.10B | 0.09B | 0.07B | 0.10B | 0.09B | 0.11B | 0.11B | 0.07B | 0.08B | 0.09B | 0.09B | 0.04B | 0.06B | 0.06B | 0.05B | 0.03B | 0.05B | 0.06B | 0.04B | 0.03B | 0.19B | 0.06B | 0.08B | 0.06B | 0.08B | 0.09B | 0.10B | 0.07B | 0.10B | 0.10B | 0.10B | -0.13B | 0.19B | 0.12B | 0.19B | 0.12B | 0.18B | 0.16B | 0.17B | 0.19B | 0.20B | 0.20B | 0.21B | 0.10B | 0.18B | 0.11B | 0.14B | 0.30B | 0.24B | 0.17B | 0.15B | 0.14B | 0.02B | 0.17B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | -0.37B | -0.52B | | | | | | | | | | | | | | | | | -0.00B | | | | -4.92B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | 0.04B | 0.10B | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
0.34B | 0.65B | 0.88B | 1.11B | 1.06B | 1.03B | 1.16B | 1.12B | 1.31B | 1.74B | 1.65B | 1.56B | 1.46B | 1.23B | 1.29B | -0.51B | 1.26B | 1.24B | 1.48B | 0.55B | 1.07B | 1.08B | 0.91B | -3.51B | -0.25B | 0.12B | -2.67B | -4.93B | -0.39B | -0.19B | -0.30B | -0.31B | 0.09B | 0.32B | 0.13B | 0.77B | 0.65B | 0.77B | 1.87B | 0.71B | 0.63B | 0.64B | -0.81B | -1.04B | -2.01B | -6.83B | -3.87B | -1.15B | 0.30B | 0.14B | 0.83B | 1.56B | 4.88B | 3.75B | 2.75B | 1.93B | 1.26B | 0.86B | 1.38B | 1.20B | 0.71B | 1.17B | 1.14B | -0.12B | 0.94B | 0.47B | 0.84B |
|
Consolidated Net Income
|
-0.00B | -0.00B | -0.00B | -0.23B | -0.03B | -0.01B | -0.01B | 0.02B | 0.14B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.78B | -0.00B | -0.01B | -0.01B | 0.98B | 0.26B | 0.27B | 0.21B | 0.02B | -0.00B | -0.00B | -0.00B | 0.33B | 0.44B | -0.00B | -0.00B | -0.00B | 0.09B | 0.32B | 0.13B | 0.77B | 0.65B | 0.77B | | | 0.63B | | -0.01B | | | -1.42B | 0.08B | 0.04B | -0.45B | 0.00B | -0.00B | -0.02B | | | | | | | | | 0.18B | | | | | | |
|
Income towards Parent Company
|
-0.00B | -0.00B | -0.00B | -0.23B | -0.03B | -0.01B | -0.01B | 0.02B | 0.14B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.78B | -0.00B | -0.01B | -0.01B | 0.98B | -0.12B | -0.25B | 0.21B | 0.02B | -0.00B | -0.00B | -0.00B | 0.33B | 0.44B | -0.00B | -0.00B | -0.00B | 0.09B | 0.32B | 0.13B | 0.77B | 0.65B | 0.77B | -0.00B | | 0.63B | | -4.94B | | | -1.42B | 0.08B | 0.04B | -0.45B | 0.00B | -0.00B | -0.02B | | | | | | | | | 0.18B | | | | | | |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.20B | 0.22B | 0.22B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.28B | 0.26B | 0.22B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Net Income towards Common Stockholders
|
-0.00B | 0.68B | 0.93B | 0.94B | -0.03B | 1.06B | 1.19B | 1.21B | 0.14B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.78B | -0.00B | -0.01B | -0.01B | 0.98B | -0.12B | -0.25B | 0.21B | 0.02B | -0.00B | 0.18B | -2.61B | 0.33B | 0.44B | -0.14B | -0.24B | -0.00B | 0.09B | 0.32B | 0.13B | 0.77B | 0.65B | 0.77B | -0.00B | | 0.63B | | -0.91B | -1.34B | -2.23B | -8.35B | -3.78B | -1.31B | -0.35B | -0.10B | 0.63B | 1.34B | 4.68B | 3.56B | 2.55B | 1.73B | 0.98B | 0.60B | 1.16B | 1.03B | 0.72B | 0.99B | 0.96B | -0.30B | 0.77B | 0.29B | 0.66B |
|
EPS (Basic)
|
0.45 | 0.84 | 1.14 | 1.44 | 1.35 | 1.32 | 1.48 | 1.47 | 1.90 | 2.23 | 2.18 | 2.01 | 1.92 | 1.64 | 1.70 | 0.41 | 1.69 | 1.65 | 1.97 | 2.03 | 1.75 | 1.83 | 1.55 | -4.34 | -0.28 | 0.23 | -3.42 | -7.18 | -0.47 | -0.18 | -0.32 | -0.35 | 0.15 | 0.66 | 0.25 | 0.65 | 0.92 | 1.10 | 2.44 | 0.94 | 0.84 | 0.84 | -1.08 | -1.69 | -2.49 | -9.12 | -4.16 | -1.34 | -0.37 | -0.11 | 0.67 | 1.45 | 4.96 | 3.76 | 2.74 | 1.94 | 1.08 | 0.68 | 1.30 | 1.16 | 0.81 | 1.10 | 1.03 | -0.36 | 0.81 | 0.27 | 0.67 |
|
EPS (Weighted Average and Diluted)
|
0.45 | 0.84 | 1.14 | 1.43 | 1.35 | 1.32 | 1.48 | 1.47 | 1.90 | 2.23 | 2.18 | 2.01 | 1.92 | 1.64 | 1.70 | 0.41 | 1.69 | 1.64 | 1.97 | 2.02 | 1.75 | 1.82 | 1.55 | -4.34 | -0.28 | 0.23 | -3.42 | -7.18 | -0.47 | -0.18 | -0.32 | -0.35 | 0.15 | 0.66 | 0.25 | 0.64 | 0.92 | 1.10 | 2.44 | 0.94 | 0.84 | 0.84 | -1.08 | -1.69 | -2.49 | -9.12 | -4.16 | -1.34 | -0.36 | -0.11 | 0.65 | 1.41 | 4.65 | 3.47 | 2.52 | 1.76 | 1.00 | 0.63 | 1.20 | 1.07 | 0.75 | 1.03 | 0.98 | -0.33 | 0.77 | 0.26 | 0.65 |
|
EBITDA
|
0.74B | 1.27B | 1.61B | 4.79B | 1.99B | 2.03B | 2.16B | 5.35B | 2.76B | 3.06B | 2.88B | 6.32B | 2.88B | 2.37B | 2.40B | 4.55B | 2.34B | 2.29B | 2.78B | 4.72B | 2.03B | 3.01B | 2.84B | 1.54B | 1.23B | 1.69B | 1.54B | 0.95B | 0.57B | 0.95B | 1.30B | 1.45B | 1.52B | 1.57B | 1.63B | 4.77B | 2.40B | 2.70B | 3.81B | 3.21B | 2.69B | 3.07B | 4.14B | 4.94B | 4.93B | 1.72B | 2.83B | 2.85B | 3.92B | 4.57B | 5.23B | 6.30B | 6.67B | 8.84B | 7.50B | 6.33B | 5.40B | 4.78B | 5.29B | 5.00B | 3.99B | 4.73B | 5.08B | 5.08B | 4.79B | 4.43B | 4.64B |
|
Interest Expenses
|
0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.21B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.05B | 0.06B | 0.06B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.15B | 0.38B | 0.43B | 0.35B | 0.31B | 0.35B | 0.41B | 0.40B | 0.39B | 0.45B | 0.39B | 0.37B | 0.11B | 0.28B | 0.26B | 0.24B | 0.23B | 0.23B | 0.25B | 0.28B | 0.25B | 0.31B | 0.33B | 0.32B | 0.28B | 0.27B |
|
Tax Rate
|
41.62% | 41.18% | 38.50% | 42.43% | 41.40% | 43.99% | 41.56% | 35.52% | 44.62% | 39.00% | 39.69% | 37.82% | 43.86% | 41.55% | 39.88% | 29.09% | 40.06% | 42.06% | 41.17% | 43.95% | 42.60% | 42.87% | 43.58% | 14.94% | 7.04% | 72.65% | 14.30% | 26.91% | 34.06% | 33.92% | 9.20% | 52.03% | 47.27% | 47.11% | 39.53% | -125.66% | 34.45% | 28.17% | 27.53% | 15.14% | 26.29% | 32.52% | -25.27% | -19.22% | 1.23% | 17.68% | 9.44% | 19.37% | 5.08% | 22.99% | 31.80% | 23.10% | -58.16% | 24.69% | 24.73% | 19.71% | 27.16% | 35.19% | 23.99% | 23.16% | 30.10% | 28.44% | 28.48% | 28.99% | 29.05% | 36.59% | 27.79% |