|
Revenue
|
0.36B | 722.77B | 1.09B | 0.38B | 0.41B | 0.82B | 1.28B | -0.78B | 0.44B | 0.92B | 1.40B | -0.89B | 0.51B | 1.08B | 1.66B | -0.97B | 0.57B | 1.21B | 1.88B | -1.13B | 0.71B | 1.42B | 2.17B | -1.41B | 0.76B | 1.80B | 3.06B | | 1.28B | 2.59B | 3.89B | | 1.28B | 2.64B | | 0.00B | 1.15B | 2.38B | 3.62B | | 1.22B | 2.43B | 3.60B | 1.13B | 1.09B | 2.22B | 3.39B | 1.19B | 1.31B | 2.69B | 4.16B | 1.51B | 1.54B | 3.18B | 4.87B | 1.61B | 1.72B | 3.61B | 4.06B | 1.96B | 1.34B | 2.81B | 6.03B |
|
Cost of Revenue
|
0.13B | 259.35B | 0.39B | 0.13B | 0.15B | 0.30B | 0.47B | -0.29B | 0.17B | 0.35B | 0.53B | -0.35B | 0.20B | 0.41B | 0.63B | -0.39B | 0.22B | 0.46B | 0.71B | -0.45B | 0.27B | 0.54B | 0.82B | -0.54B | 0.29B | 0.65B | 1.05B | | 0.40B | 0.81B | 1.21B | | 0.42B | 0.86B | | | 0.42B | 0.85B | 1.29B | 0.85B | 0.33B | 0.91B | 1.35B | 0.41B | 0.41B | 0.84B | 1.26B | 0.41B | 0.48B | 1.00B | 1.53B | 0.51B | 0.57B | 1.15B | 1.75B | 0.57B | 0.63B | 1.31B | 1.47B | 0.67B | 0.49B | 1.04B | 2.22B |
|
Gross Profit
|
0.16B | 325.11B | 0.49B | 0.18B | 0.19B | 0.38B | 0.58B | -0.36B | 0.20B | 0.42B | 0.64B | -0.40B | 0.23B | 0.48B | 0.75B | -0.44B | 0.26B | 0.55B | 0.85B | -0.52B | 0.33B | 0.65B | 0.99B | -0.67B | 0.34B | 0.76B | 1.23B | | 0.47B | 0.94B | 1.40B | | 0.46B | 0.92B | | | 0.49B | 1.01B | 1.52B | 1.01B | 0.38B | 1.00B | 1.48B | 0.46B | 0.47B | 0.95B | 1.46B | 0.51B | 0.57B | 1.17B | 1.80B | 0.62B | 0.66B | 1.35B | 2.08B | 0.67B | 0.74B | 1.55B | 1.75B | 0.81B | 0.59B | 1.23B | 2.64B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Depreciation & Amortization - Total
|
0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | -0.01B | 0.01B | 0.01B | 0.02B | -0.01B | 0.01B | 0.01B | 0.02B | -0.01B | | | | -0.02B | 0.01B | 0.02B | 0.03B | | 0.01B | | | 0.01B | | | | | | 0.03B | 0.03B | | | 0.03B | | 0.03B | 0.01B | 0.03B | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | 0.04B | 0.02B | 0.01B | 0.03B | 0.05B |
|
Selling, General & Administrative
|
0.12B | 0.00B | 0.36B | 0.13B | 0.14B | 0.28B | 0.43B | -0.27B | 0.15B | 0.31B | 0.47B | -0.31B | 0.18B | 0.36B | 0.55B | -0.33B | 0.20B | 0.41B | 0.63B | -0.39B | 0.25B | 0.50B | 0.74B | -0.50B | 0.27B | 0.61B | 0.97B | | 0.38B | 0.75B | 1.10B | | 0.36B | 0.74B | | | 0.36B | 0.73B | 1.19B | 0.73B | 0.27B | 0.71B | 1.04B | 0.32B | 0.34B | 0.68B | 1.04B | 0.39B | 0.43B | 0.86B | 1.30B | 0.44B | 0.49B | 0.98B | 1.48B | 0.49B | 0.55B | 1.12B | 1.24B | 0.59B | 0.43B | 0.87B | 1.83B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.12B | 0.00B | 0.38B | 0.14B | 0.15B | 0.30B | 0.45B | -0.28B | 0.16B | 0.33B | 0.49B | -0.32B | 0.18B | 0.37B | 0.55B | -0.34B | | | | -0.41B | 0.26B | 0.52B | 0.77B | -0.50B | 0.28B | | | 0.01B | | | | | | 0.76B | 0.03B | | | 0.76B | | 0.76B | 0.28B | 0.74B | | 0.33B | | | | 0.41B | | | | 0.46B | | | | 0.51B | | | 1.28B | 0.62B | 0.44B | 0.90B | 1.88B |
|
Operating Income
|
0.03B | 325.11B | 0.11B | 0.04B | 0.04B | 0.09B | 0.13B | -0.08B | 0.04B | 0.09B | 0.15B | -0.09B | 0.05B | 0.10B | 0.17B | -0.10B | 0.05B | 0.12B | 0.20B | -0.12B | 0.06B | 0.13B | 0.21B | -0.17B | 0.06B | 0.12B | 0.22B | | 0.08B | 0.17B | 0.26B | | 0.08B | 0.16B | | | 0.12B | 0.25B | 0.29B | 0.25B | 0.09B | 0.26B | 0.40B | 0.12B | 0.11B | 0.24B | 0.38B | 0.10B | 0.13B | 0.28B | 0.45B | 0.16B | 0.16B | 0.35B | 0.55B | 0.16B | 0.18B | 0.40B | 0.47B | 0.19B | 0.15B | 0.33B | 0.76B |
|
EBIT
|
0.03B | 325.11B | 0.11B | 0.04B | 0.04B | 0.09B | 0.13B | -0.08B | 0.04B | 0.09B | 0.15B | -0.09B | 0.05B | 0.10B | 0.17B | -0.10B | 0.05B | 0.12B | 0.20B | -0.12B | 0.06B | 0.13B | 0.21B | -0.17B | 0.06B | 0.12B | 0.22B | | 0.08B | 0.17B | 0.26B | | 0.08B | 0.16B | 0.12B | | 0.12B | 0.25B | 0.29B | 0.25B | 0.09B | 0.26B | 0.40B | 0.12B | 0.11B | 0.24B | 0.38B | 0.10B | 0.13B | 0.28B | 0.45B | 0.16B | 0.16B | 0.35B | 0.55B | 0.16B | 0.18B | 0.40B | 0.47B | 0.19B | 0.15B | 0.33B | 0.76B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | 0.01B | 0.01B | | | -0.01B | -0.01B | | | | | | 0.00B | | | | -0.00B | | | | 0.00B | | | |
|
Other Non Operating Income
|
-0.00B | 254.96 | 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 | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.02B | 0.01B | 0.01B | 0.01B | | 0.00B | -0.01B | -0.01B | | 0.00B | 0.00B | 0.01B | | 0.00B | -0.01B | 0.00B | | -0.01B | -0.00B | | | 0.00B | | |
|
Non Operating Income
|
0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | | | -0.01B | -0.00B | -0.01B | | 0.00B | -0.01B | |
|
EBT
|
0.03B | 0.00B | 0.10B | 0.03B | 0.03B | 0.07B | 0.11B | -0.15B | 0.03B | 0.08B | 0.12B | -0.07B | 0.04B | 0.09B | 0.15B | -0.08B | 0.05B | 0.11B | 0.17B | -0.10B | 0.05B | 0.11B | 0.18B | -0.13B | 0.04B | 0.07B | 0.14B | | 0.04B | 0.16B | 0.23B | | 0.05B | 0.11B | 0.12B | | 0.06B | 0.13B | 0.21B | 0.13B | 0.05B | 0.12B | 0.21B | 0.12B | 0.07B | 0.15B | 0.24B | 0.10B | 0.06B | 0.14B | 0.23B | 0.16B | 0.08B | 0.20B | 0.33B | 0.16B | 0.10B | 0.21B | 0.25B | 0.19B | 0.09B | 0.22B | 0.51B |
|
Tax Provisions
|
0.01B | 0.00B | 0.03B | -0.01B | 0.01B | 0.02B | 0.03B | -0.02B | 0.01B | 0.02B | 0.03B | -0.02B | 0.01B | 0.02B | 0.04B | -0.02B | 0.01B | 0.03B | 0.05B | -0.03B | 0.01B | 0.03B | 0.05B | -0.04B | 0.01B | 0.02B | 0.04B | | 0.10B | 0.12B | 0.15B | | 0.01B | 0.03B | 0.06B | | 0.01B | 0.03B | 0.05B | 0.03B | 0.01B | 0.04B | 0.06B | | 0.02B | 0.04B | 0.06B | | 0.01B | 0.03B | 0.05B | | 0.02B | 0.04B | 0.07B | | 0.02B | 0.05B | 0.06B | | 0.02B | 0.05B | 0.12B |
|
Profit After Tax
|
0.02B | 0.00B | 0.07B | 0.02B | 0.02B | 0.05B | 0.08B | -0.14B | 0.02B | 0.06B | 0.09B | -0.05B | 0.03B | 0.06B | 0.11B | -0.05B | 0.03B | 0.08B | 0.13B | -0.07B | 0.04B | 0.08B | 0.13B | -0.09B | 0.03B | 0.05B | 0.10B | 0.02B | -0.06B | 0.10B | 0.09B | | 0.04B | 0.08B | 0.06B | | 0.04B | 0.09B | 0.15B | 0.03B | 0.04B | 0.09B | 0.14B | 0.02B | 0.05B | 0.11B | 0.18B | 0.01B | 0.04B | 0.11B | 0.17B | 0.05B | 0.06B | 0.15B | 0.19B | 0.05B | 0.08B | 0.12B | 0.19B | 0.07B | 0.07B | 0.17B | 0.39B |
|
Equity Income
|
| | -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 | 0.00B | -0.00B | | | -0.00B | -0.00B | | | | | | | | | | |
|
Income from Continuing Operations
|
0.02B | 0.00B | 0.07B | 0.04B | 0.02B | 0.05B | 0.08B | -0.14B | 0.02B | 0.06B | 0.09B | -0.05B | 0.03B | 0.06B | 0.11B | -0.05B | 0.03B | 0.08B | 0.13B | -0.07B | 0.04B | 0.08B | 0.13B | -0.09B | 0.03B | 0.05B | 0.10B | | -0.06B | 0.04B | 0.09B | | 0.04B | 0.08B | 0.06B | | 0.04B | 0.09B | 0.15B | 0.09B | 0.03B | 0.08B | 0.14B | 0.12B | 0.05B | 0.11B | 0.18B | 0.10B | 0.04B | 0.11B | 0.17B | 0.16B | 0.06B | 0.15B | 0.26B | 0.16B | 0.08B | 0.16B | 0.19B | 0.19B | 0.07B | 0.17B | 0.39B |
|
Consolidated Net Income
|
0.02B | 0.00B | 0.07B | 0.04B | 0.02B | 0.05B | 0.08B | -0.14B | 0.02B | 0.06B | 0.09B | -0.05B | 0.03B | 0.06B | 0.11B | -0.05B | | | | -0.07B | 0.04B | 0.08B | 0.13B | -0.09B | 0.03B | | | | | | | | | 0.08B | | | | 0.09B | | 0.09B | 0.01B | 0.01B | 0.01B | 0.00B | | | | 0.10B | | | | 0.16B | | | | 0.16B | | | 0.19B | 0.19B | 0.07B | 0.17B | 0.39B |
|
Income towards Parent Company
|
0.02B | 0.00B | 0.07B | 0.04B | 0.02B | 0.05B | 0.08B | -0.14B | 0.02B | 0.06B | 0.09B | -0.05B | 0.03B | 0.06B | 0.11B | -0.05B | | | | -0.07B | 0.04B | 0.08B | 0.13B | -0.09B | 0.03B | | | | | | | | | 0.08B | | | | 0.09B | | 0.09B | 0.01B | 0.01B | | 0.00B | | | | 0.10B | | | | 0.16B | | | | 0.16B | | | 0.19B | 0.19B | 0.07B | 0.17B | 0.39B |
|
Net Income towards Common Stockholders
|
0.02B | 0.00B | 0.07B | 0.04B | 0.02B | 0.05B | 0.08B | -0.14B | 0.02B | 0.06B | 0.09B | -0.05B | 0.03B | 0.06B | 0.11B | -0.05B | | | | -0.07B | 0.04B | 0.08B | 0.13B | -0.09B | 0.03B | | | 0.03B | | | | | | 0.08B | | | | 0.09B | | 0.09B | 0.01B | 0.01B | | 0.00B | 0.06B | 0.13B | 0.21B | 0.05B | 0.07B | 0.16B | 0.26B | 0.07B | 0.08B | 0.19B | 0.32B | 0.07B | 0.10B | 0.23B | 0.19B | 0.09B | 0.13B | 0.29B | 0.46B |
|
EPS (Basic)
|
43.63 | 0.00 | 45.77 | 19.59 | 45.82 | 47.40 | 0.00 | -496.95 | 45.51 | 0.00 | 0.00 | -18.66 | 45.56 | 45.10 | 44.52 | -18.15 | 93.15 | | 93.65 | | 0.00 | 0.00 | | -56.48 | 127.36 | 99.60 | | 0.00 | 0.00 | | 114.40 | | 115.00 | | 114.51 | | 0.40 | 0.84 | 0.52 | 0.00 | 21.13 | 12.29 | 0.55 | 0.00 | 121.96 | 123.24 | 124.91 | 0.00 | 171.00 | 169.47 | 164.10 | | 137.12 | 137.90 | 137.23 | 0.82 | 147.14 | 159.86 | 114.07 | 1.11 | 216.54 | 193.38 | 136.57 |
|
EPS (Weighted Average and Diluted)
|
44.88 | 0.05 | 0.00 | 19.68 | 45.82 | 47.40 | 45.87 | -496.95 | 45.51 | 45.64 | 0.00 | -18.73 | 46.31 | 45.43 | 44.71 | -34.83 | 93.15 | | 0.00 | | 0.00 | 0.00 | 0.00 | -56.83 | 131.34 | 99.60 | | 0.00 | 0.00 | | 114.40 | | 115.00 | 114.03 | 114.51 | | 0.40 | 0.84 | 1.36 | 0.00 | 0.00 | 12.29 | 1.29 | 0.00 | | 0.00 | 0.00 | 0.00 | | | 164.10 | 0.00 | | | 0.00 | 0.82 | 0.00 | | | 1.11 | | | |
|
Shares Outstanding (Weighted Average)
|
0.00B | 44.50B | 0.00B | 0.00B | 0.00B | 0.00B | 46.71B | 0.00B | 0.00B | 45.73B | 45.98B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 93.86B | 94.04B | | 0.00B | 0.00B | 0.00B | | 85.46B | 114.13B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | | 84.50B | 0.00B | 0.00B | 0.00B | 85,601.29B | 0.00B | 0.00B | 0.00B | 88,252.83B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | 44.20B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 45.99B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 94.57B | | 94.50B | 94.65B | 94.77B | 0.00B | 0.00B | 0.00B | | 85.75B | 114.67B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 111.67B | 84.50B | 111,852.15B | 0.00B | 0.55B | 85,900.43B | | 111,779.41B | 111,664.72B | 88,591.49B | | | 0.00B | 81,825.43B | | | 110,958.54B | 0.08B | 114,066.99B | | | 0.08B | | | |
|
EBITDA
|
0.04B | 325.11B | 0.13B | 0.04B | 0.05B | 0.10B | 0.15B | -0.09B | 0.05B | 0.10B | 0.17B | -0.10B | 0.05B | 0.12B | 0.19B | -0.11B | 0.06B | 0.14B | 0.22B | -0.13B | 0.08B | 0.15B | 0.25B | -0.17B | 0.07B | 0.14B | 0.26B | 0.06B | 0.09B | 0.19B | 0.30B | | 0.10B | 0.19B | 0.16B | | 0.13B | 0.28B | 0.43B | 0.27B | 0.10B | 0.29B | 0.44B | 0.14B | 0.13B | 0.28B | 0.43B | 0.14B | 0.15B | 0.34B | 0.53B | 0.19B | 0.18B | 0.40B | 0.64B | 0.19B | 0.21B | 0.46B | 0.50B | 0.25B | 0.25B | 0.54B | 0.86B |
|
Tax Rate
|
48.35% | 38.22% | 33.09% | -34.69% | 27.00% | 27.00% | 27.00% | 12.09% | 26.89% | 27.00% | 27.00% | 28.34% | 27.70% | 27.70% | 27.20% | 29.70% | 27.50% | 27.50% | 27.50% | 30.06% | 27.50% | 27.50% | 27.50% | 29.72% | 28.00% | 29.00% | 28.00% | | 229.75% | 75.91% | 62.99% | | 26.98% | 29.00% | 50.21% | | 23.25% | 25.18% | 25.93% | 25.18% | 26.02% | 30.78% | 30.07% | | 25.15% | 24.49% | 23.00% | | 23.81% | 23.66% | 23.67% | | 22.55% | 22.50% | 22.51% | | 22.46% | 22.53% | 22.32% | | 23.00% | 23.81% | 24.10% |