|
Revenue
|
1.73B | 1.81B | 2.01B | 2.17B | 1.94B | 2.03B | 2.18B | 2,468.22B | 2.50B | 2.50B | 2.57B | 2.84B | 2.46B | 2.48B | 2.58B | 2.77B | 2.46B | 2.59B | 2.73B | 3.06B | 3.03B | 3.45B | 3.54B | 3.82B | 3.20B | 3.25B | 3.33B | 3.55B | 3.13B | 3.38B | 3.67B | | 3.52B | 3.94B | 4.28B | 6.60B | 4.49B | 4.91B | 4.82B | 5.54B | 5.25B | 5.72B | 6.20B | 1.89B | 4.08B | 4.47B | 5.31B | 6.12B | 4.94B | 5.86B | 5.21B | 15.61B | 15.47B | 15.27B | 15.36B | 16.25B | 15.13B | 14.06B | 13.96B | 14.41B | 13.98B | 13.95B | 14.68B | 15.84B | 14.53B | 14.95B | 15.65B | 17.38B |
|
Cost of Revenue
|
0.09B | 1.71B | 1.90B | 2.07B | 1.83B | 1.92B | 2.05B | 2.33B | 2.36B | 2.35B | 2.42B | 2.65B | 2.29B | 2.33B | 2.43B | 2.59B | 2.30B | 2.44B | 2.57B | 2.77B | 2.82B | 3.17B | 3.24B | 2.85B | 2.70B | 2.74B | 2.82B | 3.01B | 2.63B | 2.88B | 3.10B | -7.65B | 2.88B | 3.27B | 3.59B | | 3.82B | 4.24B | 4.17B | 4.10B | 3.83B | 4.30B | 4.75B | 5.04B | 3.83B | 4.20B | 5.01B | 5.75B | 4.63B | 5.53B | 4.89B | 14.67B | 14.50B | 14.31B | 14.44B | 15.19B | 14.12B | 13.10B | 12.99B | 13.39B | 12.97B | 12.97B | 13.72B | 14.80B | 13.53B | 13.90B | 14.52B | 16.18B |
|
Gross Profit
|
0.01B | 0.11B | 0.11B | 0.10B | 0.11B | 0.12B | 0.12B | 0.14B | 0.14B | 0.15B | 0.15B | 0.19B | 0.17B | 0.16B | 0.15B | 0.18B | 0.16B | 0.15B | 0.16B | 0.18B | 0.21B | 0.28B | 0.30B | 0.31B | 0.29B | 0.30B | 0.29B | 0.31B | 0.28B | 0.29B | 0.33B | 0.38B | 0.34B | 0.37B | 0.37B | | 0.41B | 0.43B | 0.43B | 0.65B | 0.68B | 0.70B | 0.73B | -0.95B | 0.26B | 0.27B | 0.30B | 0.37B | 0.30B | 0.33B | 0.31B | 0.94B | 0.97B | 0.96B | 0.92B | 1.06B | 1.00B | 0.96B | 0.97B | 1.02B | 1.01B | 0.97B | 0.96B | 1.04B | 1.00B | 1.05B | 1.13B | 1.19B |
|
Selling, General & Administrative
|
-0.00B | -0.07B | -0.07B | 0.49B | -0.07B | -0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.14B | 0.21B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.23B | 0.25B | 0.24B | 0.25B | 0.25B | | 0.30B | 0.31B | 0.32B | 0.45B | 0.52B | 0.52B | 0.52B | -0.92B | 0.15B | 0.19B | 0.17B | 0.16B | 0.16B | 0.18B | 0.16B | 0.66B | 0.65B | 0.67B | 0.63B | 0.68B | 0.65B | 0.67B | 0.66B | 0.69B | 0.67B | 0.67B | 0.66B | 0.72B | 0.69B | 0.72B | 0.74B | 0.79B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.10B | 0.09B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.07B | 0.05B | 0.03B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Operating Expenses
|
| | | | 0.03B | 0.02B | 0.00B | 0.00B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
-0.00B | -0.07B | -0.07B | 0.49B | -0.07B | -0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.14B | 0.21B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.23B | 0.25B | 0.24B | 0.25B | 0.25B | | 0.30B | 0.31B | 0.32B | 0.45B | 0.52B | 0.52B | 0.52B | -0.92B | 0.15B | 0.19B | 0.17B | 0.16B | 0.16B | 0.18B | 0.16B | 0.76B | 0.75B | 0.70B | 0.67B | 0.73B | 0.71B | 0.71B | 0.73B | 0.73B | 0.70B | 0.71B | 0.66B | 0.72B | 0.69B | 0.72B | 0.75B | 0.80B |
|
Operating Income
|
0.00B | 0.18B | 0.18B | -0.39B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.07B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.10B | 0.08B | 0.09B | 0.08B | 0.10B | 0.08B | 0.08B | 0.10B | 0.13B | 0.10B | 0.13B | 0.12B | | 0.11B | 0.12B | 0.11B | 0.20B | 0.16B | 0.17B | 0.21B | -0.03B | 0.10B | 0.09B | 0.13B | 0.20B | 0.14B | 0.15B | 0.15B | 0.19B | 0.22B | 0.25B | 0.24B | 0.33B | 0.30B | 0.25B | 0.24B | 0.29B | 0.30B | 0.26B | 0.30B | 0.32B | 0.30B | 0.33B | 0.38B | 0.40B |
|
EBIT
|
0.00B | 0.18B | 0.18B | -0.39B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.07B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.10B | 0.08B | 0.09B | 0.08B | 0.10B | 0.08B | 0.08B | 0.10B | 0.13B | 0.10B | 0.13B | 0.12B | | 0.11B | 0.12B | 0.11B | 0.20B | 0.16B | 0.17B | 0.21B | -0.03B | 0.10B | 0.09B | 0.13B | 0.20B | 0.14B | 0.15B | 0.15B | 0.19B | 0.22B | 0.25B | 0.24B | 0.33B | 0.30B | 0.25B | 0.24B | 0.29B | 0.30B | 0.26B | 0.30B | 0.32B | 0.30B | 0.33B | 0.38B | 0.40B |
|
Interest & Investment Income
|
-0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -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 | -0.01B | | -0.02B | -0.02B | -0.02B | -0.03B | -0.04B | -0.04B | -0.04B | 0.05B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.09B | -0.04B | -0.05B | -0.05B | -0.08B | -0.08B | -0.07B | -0.07B | -0.07B | -0.08B | -0.08B | -0.08B | -0.09B | -0.09B | -0.09B | -0.09B | -0.09B |
|
Other Non Operating Income
|
| | | | | | -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 | 0.00B | -0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.02B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Non Operating Income
|
-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 | 0.00B | 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 | -0.01B | -0.00B | 0.02B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
EBT
|
0.00B | 0.03B | 0.18B | -0.40B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.08B | 0.06B | 0.05B | 0.05B | 0.07B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.09B | 0.07B | 0.08B | 0.07B | 0.10B | 0.07B | 0.07B | 0.09B | 0.12B | 0.09B | 0.12B | 0.11B | | 0.09B | 0.11B | 0.09B | 0.16B | 0.12B | 0.15B | 0.16B | 0.04B | 0.08B | 0.07B | 0.11B | 0.18B | 0.12B | 0.12B | 0.13B | 0.10B | 0.18B | 0.20B | 0.19B | 0.27B | 0.22B | 0.17B | 0.17B | 0.23B | 0.22B | 0.18B | 0.22B | 0.24B | 0.21B | 0.24B | 0.29B | 0.31B |
|
Tax Provisions
|
-0.00B | -0.01B | -0.01B | 0.08B | -0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | | 0.07B | 0.01B | 0.03B | 0.10B | 0.03B | 0.04B | 0.04B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | -0.02B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.06B |
|
Profit After Tax
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 1.06 | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.08B | 0.06B | 0.07B | 0.08B | 0.15B | 0.02B | 0.09B | 0.07B | 0.12B | 0.09B | 0.11B | 0.12B | 0.18B | 0.12B | 0.06B | 0.13B | 0.22B | 0.09B | 0.09B | 0.09B | 0.12B | 0.13B | 0.15B | 0.15B | 0.22B | 0.17B | 0.13B | 0.14B | 0.19B | 0.17B | 0.14B | 0.18B | 0.19B | 0.17B | 0.18B | 0.23B | 0.25B |
|
Net Income - Minority
|
0.00B | -0.00B | -0.01B | -0.00B | | | | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
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 | 0.00B | | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.00B | 0.04B | 0.19B | -0.48B | 0.05B | 0.05B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.08B | 0.06B | 0.07B | 0.08B | | 0.02B | 0.09B | 0.07B | 0.07B | 0.09B | 0.11B | 0.12B | 0.03B | 0.07B | 0.05B | 0.09B | 0.13B | 0.09B | 0.09B | 0.09B | 0.12B | 0.13B | 0.15B | 0.15B | 0.22B | 0.17B | 0.13B | 0.14B | 0.19B | 0.17B | 0.14B | 0.18B | 0.19B | 0.17B | 0.18B | 0.23B | 0.25B |
|
Consolidated Net Income
|
0.00B | 0.04B | 0.19B | -0.48B | 0.01B | | | | 0.03B | 0.03B | | | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.08B | 0.06B | 0.07B | 0.08B | | 0.02B | 0.09B | 0.07B | 0.07B | 0.09B | 0.11B | 0.12B | 0.03B | 0.05B | 0.01B | 0.05B | 0.09B | | | | | 0.13B | 0.15B | 0.15B | 0.22B | 0.17B | 0.13B | 0.14B | 0.19B | 0.17B | 0.14B | 0.18B | 0.19B | 0.17B | 0.18B | 0.23B | 0.25B |
|
Income towards Parent Company
|
0.00B | 0.04B | 0.19B | -0.48B | 0.01B | | | -0.00B | 0.02B | 0.02B | -0.01B | -0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.08B | 0.06B | 0.07B | 0.08B | | 0.02B | 0.09B | 0.07B | 0.07B | 0.09B | 0.11B | 0.12B | 0.03B | 0.05B | 0.01B | 0.05B | 0.09B | | | | | 0.13B | 0.15B | 0.15B | 0.22B | 0.17B | 0.13B | 0.14B | 0.19B | 0.17B | 0.14B | 0.18B | 0.19B | 0.17B | 0.18B | 0.23B | 0.25B |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.00B | 0.04B | 0.19B | -0.48B | 0.01B | | | -0.00B | 0.02B | 0.02B | -0.01B | -0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.08B | 0.06B | 0.07B | 0.08B | | 0.02B | 0.09B | 0.07B | 0.07B | 0.09B | 0.11B | 0.12B | 0.03B | 0.05B | 0.01B | 0.05B | 0.09B | | | | | 0.13B | 0.15B | 0.15B | 0.22B | 0.17B | 0.13B | 0.14B | 0.19B | 0.17B | 0.14B | 0.18B | 0.19B | 0.17B | 0.18B | 0.23B | 0.25B |
|
EPS (Basic)
|
6.88 | 0.00B | 0.70 | -14.80 | 1.02 | 0.72 | 0.88 | 0.00 | 0.83 | 0.88 | 1.09 | -0.28 | 1.05 | 0.94 | 0.96 | 1.19 | 0.91 | 0.84 | 1.26 | 1.11 | 1.01 | 1.01 | 1.15 | 1.47 | 1.17 | 1.31 | 1.22 | 1.58 | 1.17 | 1.12 | 1.48 | 1.98 | 1.55 | 1.83 | 1.88 | | 0.60 | 2.35 | 1.69 | 2.57 | 1.70 | 2.24 | 2.41 | 3.44 | 2.38 | 1.11 | 2.61 | 4.18 | 1.70 | 1.79 | 1.82 | 0.96 | 1.38 | 1.55 | 1.55 | 2.31 | 1.76 | 1.41 | 1.49 | 2.05 | 1.94 | 1.67 | 2.09 | 2.29 | 1.98 | 2.22 | 2.76 | 3.04 |
|
EPS (Weighted Average and Diluted)
|
6.75 | 0.00B | 0.67 | -14.24 | 0.98 | 0.70 | 0.86 | 0.00 | 0.80 | 0.85 | 1.07 | -0.27 | 1.02 | 0.90 | 0.93 | 1.15 | 0.88 | 0.81 | 0.19 | 1.09 | 1.00 | 1.00 | 1.14 | 1.46 | 1.16 | 1.30 | 1.21 | 1.57 | 1.17 | 1.11 | 1.47 | 1.97 | 1.54 | 1.83 | 1.87 | | 0.60 | 2.34 | 1.68 | 2.56 | 1.69 | 2.23 | 2.40 | 3.42 | 2.36 | 1.10 | 2.60 | 4.14 | 1.69 | 1.78 | 1.81 | 0.97 | 1.37 | 1.55 | 1.55 | 2.30 | 1.75 | 1.41 | 1.49 | 2.04 | 1.93 | 1.66 | 2.08 | 2.28 | 1.98 | 2.21 | 2.74 | 3.03 |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.05B | 0.05B | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.05B | 0.05B | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B |
|
EBITDA
|
0.00B | 0.18B | 0.18B | -0.39B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.07B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.10B | 0.08B | 0.09B | 0.08B | 0.10B | 0.08B | 0.08B | 0.10B | 0.13B | 0.10B | 0.13B | 0.12B | | 0.11B | 0.12B | 0.11B | 0.20B | 0.16B | 0.17B | 0.21B | -0.03B | 0.10B | 0.09B | 0.13B | 0.20B | 0.14B | 0.15B | 0.15B | 0.19B | 0.22B | 0.25B | 0.24B | 0.33B | 0.30B | 0.25B | 0.24B | 0.29B | 0.30B | 0.26B | 0.30B | 0.32B | 0.30B | 0.33B | 0.38B | 0.40B |
|
Tax Rate
|
-36.59% | -35.20% | -7.56% | -21.01% | -35.99% | -36.99% | 34.52% | 37.87% | 35.00% | 34.45% | 33.42% | 34.94% | 34.80% | 34.80% | 33.20% | 38.42% | 35.42% | 35.35% | 35.83% | 37.15% | 36.35% | 35.88% | 36.30% | 37.58% | 36.20% | 36.67% | 35.20% | 36.72% | 36.50% | 36.40% | 34.87% | 36.54% | 33.74% | 36.92% | 34.25% | | 74.05% | 11.71% | 27.95% | 58.61% | 27.21% | 25.21% | 25.29% | 14.26% | 15.20% | 25.06% | 23.93% | 25.94% | 25.31% | 25.27% | 25.21% | -22.26% | 24.74% | 24.98% | 20.65% | 16.59% | 23.32% | 23.70% | 18.16% | 17.42% | 23.09% | 22.02% | 19.17% | 17.86% | 22.03% | 22.33% | 22.66% | 20.13% |