|
Revenue
|
2.38B | 1.98B | 2.25B | 2.05B | 1.96B | 1.92B | 2.13B | 2.13B | 2.24B | 2.14B | 2.39B | 2.02B | 1.91B | 1.81B | 2.13B | 2.09B | 2.24B | 1.96B | 2.12B | 2.22B | 2.04B | 2.05B | 2.25B | 2.30B | 2.32B | 2.14B | 2.25B | 2.14B | 2.21B | 1.72B | 2.79B | 2.73B | 2.57B | 2.40B | 2.55B | 2.85B | 2.71B | -0.03B | -0.03B | -0.15B | 2.62B | 2.52B | 2.37B | 2.47B | -0.43B | 2.23B | -0.42B | 2.53B | 2.67B | 2.59B | 2.57B | 2.84B | 2.76B | 2.85B | 2.91B | 2.98B | -0.49B | -0.58B | -0.64B | 3.11B | 3.15B | 2.99B | 2.99B | 0.97B | 2.52B | 2.70B | 2.69B | 2.99B |
|
Cost of Revenue
|
0.23B | 0.18B | 0.20B | 0.21B | 0.26B | 0.22B | 0.30B | 0.24B | 0.28B | 0.18B | 0.27B | 0.21B | 0.21B | 0.21B | 0.34B | 0.29B | 0.37B | 0.28B | 0.29B | 0.34B | 0.64B | 0.30B | 0.36B | 0.36B | 0.55B | 0.35B | 0.48B | 0.38B | 0.34B | 0.29B | 0.60B | 0.41B | 0.41B | 0.41B | 0.50B | 0.53B | 0.47B | 0.25B | 0.24B | 0.19B | 0.19B | 0.08B | 1,515.26B | 757.50B | | | | | | | | | 0.10B | 0.14B | 0.10B | 0.08B | 0.06B | 0.08B | 0.13B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.03B | 0.04B | 0.04B | 0.04B |
|
Gross Profit
|
2.15B | 1.80B | 2.05B | 1.83B | 1.70B | 1.71B | 1.83B | 1.89B | 1.65B | 1.69B | 2.12B | 1.81B | 1.70B | 1.60B | 1.80B | 1.80B | 1.86B | 1.69B | 1.83B | 1.88B | | 1.75B | 1.90B | 1.94B | 1.77B | 1.79B | 1.78B | 1.76B | 1.87B | 1.43B | 2.19B | 2.32B | 2.16B | 2.00B | 2.05B | 2.32B | 2.24B | | | | 2.43B | 2.44B | -1512.88B | -755.03B | | | | | | | | | 2.66B | 2.72B | 2.81B | 2.90B | | | | 3.08B | 3.11B | 2.96B | 2.96B | 0.91B | 2.49B | 2.67B | 2.65B | 2.95B |
|
Restructuring Costs
|
| | | 0.12B | | | | -0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.25B | -0.01B | | 0.06B | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | -0.10B | | -0.01B | | | | 0.09B | 0.00B | -0.01B | 0.01B | -0.62B | | -0.37B | -0.01B | 0.11B | | | | | | 0.05B | 0.08B | -0.06B | | 0.27B | -0.05B | -0.07B | | | | 0.01B | | | | | | | | | | -0.04B | -0.42B | -0.89B | | | | |
|
Operating Expenses
|
| | | 0.12B | | | | -0.10B | | | | | | | | | | | | | | | | | | | | | 1.71B | | | | | | | | | | | | | | | | | | | | -2.25B | -0.01B | | 0.06B | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Operating Income
|
0.77B | 0.67B | 0.67B | 0.66B | 0.61B | 0.60B | 0.69B | 0.54B | 1.65B | 1.69B | 2.12B | 1.81B | 1.70B | 1.60B | 1.80B | 1.80B | 1.86B | 1.69B | 1.83B | 1.88B | | 1.75B | 1.90B | 1.94B | 1.77B | 1.79B | 1.78B | 1.76B | 0.16B | 1.43B | 2.19B | 2.32B | 2.16B | 2.00B | 2.05B | 2.32B | 2.24B | | | | 2.43B | 2.44B | -1512.88B | -755.03B | | | | | | | | | 2.66B | 2.72B | 2.81B | 2.90B | | | | 3.08B | 3.11B | 2.96B | 2.96B | 0.91B | 2.49B | 2.66B | 2.65B | 2.95B |
|
EBIT
|
0.77B | 0.67B | 0.67B | 0.66B | 0.61B | 0.60B | 0.69B | 0.54B | 1.65B | 1.69B | 2.12B | 1.81B | 1.70B | 1.60B | 1.80B | 1.80B | 1.86B | 1.69B | 1.83B | 1.88B | 0.89B | 1.75B | 1.90B | 1.94B | 1.77B | 1.79B | 1.78B | 1.76B | 0.16B | 1.43B | 2.19B | 2.32B | 2.16B | 2.00B | 2.05B | 2.32B | 2.24B | 1.25B | 1.32B | 1.03B | 2.43B | 2.44B | -1512.88B | -755.03B | 1.27B | 1.44B | 1.32B | 1.44B | -0.65B | 1.42B | 1.23B | 0.65B | 2.66B | 2.72B | 2.81B | 2.90B | 1.81B | 0.99B | 0.62B | 3.08B | 3.11B | 2.96B | 2.96B | 0.91B | 2.49B | 2.66B | 2.65B | 2.95B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.02B | -0.03B | -0.04B | -0.02B | -0.02B | 0.02B | -0.03B | -0.06B | -0.03B | -0.02B | 0.04B | -0.04B | -0.03B | -0.00B | -0.03B | -0.01B | -0.01B | 0.01B | -0.03B | -0.00B | 0.01B | -0.05B | -0.02B | -0.02B | 0.01B | -0.07B | -0.02B | 0.01B | -0.07B | -0.00B | -0.01B | 0.01B | -0.02B | -0.07B | -0.07B | 0.01B | -0.05B | 0.07B | -0.13B | 0.16B | -0.12B | -0.08B | 0.01B | -0.16B | 0.39B | -0.15B | -0.12B | -0.29B | -0.05B | -0.10B | 0.06B | 0.05B | -0.03B | -0.02B | -0.03B | -0.04B | -0.03B | -0.01B | -0.05B | -0.09B | -0.06B | -0.05B | -0.04B | -0.09B | -0.04B | -0.04B | -0.03B | -0.04B |
|
EBT
|
0.48B | 0.42B | 0.47B | 0.48B | 0.43B | 0.38B | 0.54B | 0.41B | 0.64B | 0.53B | 0.56B | 0.55B | 0.53B | -0.05B | 0.55B | 0.47B | 0.60B | 0.49B | 0.70B | 0.65B | 0.64B | 0.58B | 0.69B | 0.64B | 0.55B | 0.60B | 0.53B | -2.41B | 0.31B | 0.56B | -0.25B | 0.01B | 0.74B | 1.02B | 0.70B | 0.06B | 0.78B | 0.82B | 0.88B | 0.57B | 1.04B | 1.08B | 0.84B | 0.95B | 0.84B | 1.04B | 0.90B | 1.03B | -1.10B | 0.95B | 0.76B | 1.14B | 0.57B | 0.85B | 0.76B | -1.05B | 1.25B | 0.40B | -0.03B | 1.17B | 1.06B | 0.83B | 1.35B | 1.08B | 1.02B | 0.97B | 0.88B | 1.02B |
|
Tax Provisions
|
0.05B | 0.04B | 0.01B | -0.07B | 0.08B | -0.20B | -0.05B | 0.03B | 0.10B | 0.04B | 0.05B | 0.01B | 0.06B | 0.04B | 0.01B | 0.08B | 0.08B | -0.04B | -0.00B | 0.00B | 0.05B | 0.02B | 0.02B | 0.04B | 0.05B | 0.02B | 0.02B | 0.01B | 0.02B | 0.04B | 0.01B | 0.04B | 0.05B | 0.04B | 0.00B | 0.02B | 0.04B | 0.07B | 0.02B | 0.11B | 0.12B | 0.08B | 0.34B | -0.02B | 0.07B | 0.07B | 0.08B | -0.03B | 0.17B | 0.05B | 0.12B | -0.22B | 0.22B | 0.07B | 0.08B | -0.05B | 0.08B | 0.09B | 0.07B | 0.59B | 0.04B | 0.04B | 0.15B | 0.13B | 0.06B | 0.02B | 0.09B | 0.10B |
|
Profit After Tax
|
0.33B | 0.31B | 0.34B | 0.39B | 0.33B | 0.32B | 0.42B | 0.32B | 0.47B | 0.40B | 0.43B | 0.42B | 0.40B | 0.31B | 0.41B | 0.35B | 0.49B | 0.40B | 0.51B | 0.45B | 0.44B | 0.43B | 0.47B | 0.46B | 0.38B | 0.40B | 0.36B | -1.93B | 0.26B | 0.35B | -0.04B | -0.19B | 0.58B | 0.73B | 0.55B | 0.75B | 0.69B | 0.70B | 0.79B | 0.54B | 0.86B | 0.91B | 0.64B | 0.93B | 0.96B | 1.00B | 0.76B | 0.95B | -0.75B | 0.83B | 0.65B | 0.92B | 0.32B | 0.73B | 0.67B | -1.04B | 1.00B | 0.21B | -0.13B | 1.19B | 1.04B | 0.84B | 1.21B | 0.85B | 0.82B | 0.70B | 0.56B | 0.85B |
|
Equity Income
|
| | | | | | | | 0.12B | -0.08B | 0.13B | 0.09B | -0.06B | 0.06B | 0.07B | -0.06B | -0.09B | -0.15B | 0.17B | -0.17B | -0.12B | 0.06B | 0.15B | -0.14B | 0.11B | -0.10B | -0.07B | 0.07B | -0.10B | -0.05B | 0.12B | 0.12B | 0.13B | 0.15B | -0.12B | -0.19B | 0.06B | -0.21B | -0.11B | 0.17B | -0.12B | 0.15B | 0.25B | 0.17B | -0.42B | -0.12B | 0.15B | 0.07B | -0.20B | 0.13B | -0.21B | -0.17B | 0.16B | 0.19B | 0.25B | -0.21B | 0.22B | 0.18B | 0.23B | 0.37B | 0.25B | -0.25B | -0.34B | -0.32B | -0.21B | 0.24B | -0.25B | 0.21B |
|
Income from Non-Controlling Interests
|
| | | | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.03B | 0.02B | 0.04B | 0.05B | 0.03B | 0.04B | -0.10B | 0.06B | 0.04B | 0.04B | 0.05B | 0.07B | 0.04B | 0.04B | 0.04B | 0.07B | 0.06B | 0.05B | -0.31B | 0.08B | 0.04B | 0.04B | 0.06B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.09B | 0.13B | 0.12B | 0.12B | 0.13B | 0.12B | 0.08B | 0.09B | 0.12B |
|
Income from Continuing Operations
|
0.43B | 0.39B | 0.46B | 0.55B | 0.35B | 0.58B | 0.59B | 0.38B | 0.83B | 0.51B | 0.51B | 0.54B | 0.47B | -0.09B | 0.54B | 0.39B | 0.52B | 0.53B | 0.70B | 0.65B | 0.59B | 0.56B | 0.66B | 0.61B | 0.49B | 0.58B | 0.51B | -2.42B | 0.28B | 0.52B | -0.26B | -0.03B | 0.69B | 0.98B | 0.70B | 0.05B | 0.74B | 0.75B | 0.86B | 0.46B | 0.92B | 0.99B | 0.50B | 0.97B | 0.77B | 0.97B | 0.83B | 1.06B | -1.26B | 0.90B | 0.64B | 1.36B | 0.35B | 0.77B | 0.68B | -1.00B | 1.17B | 0.31B | -0.10B | 0.58B | 1.02B | 0.79B | 1.20B | 0.95B | 0.97B | 0.95B | 0.80B | 0.92B |
|
Consolidated Net Income
|
0.43B | 0.39B | 0.46B | 0.55B | 0.35B | 0.58B | 0.59B | 0.38B | 0.83B | 0.51B | 0.51B | 0.54B | 0.47B | -0.09B | 0.54B | 0.39B | 0.52B | 0.53B | 0.70B | 0.65B | 0.59B | 0.56B | 0.66B | 0.61B | 0.49B | 0.58B | 0.51B | -2.42B | 0.28B | 0.52B | -0.26B | -0.03B | 0.69B | 0.98B | 0.70B | 0.05B | 0.74B | 0.75B | 0.86B | 0.46B | 0.92B | 0.99B | 0.50B | 0.97B | 0.77B | 0.97B | 0.83B | 1.06B | -1.26B | 0.90B | 0.64B | 1.36B | 0.35B | 0.77B | 0.68B | -1.00B | 1.17B | 0.31B | -0.10B | 0.16B | 0.16B | 0.12B | 0.09B | -0.07B | 0.97B | -0.02B | -0.15B | 0.02B |
|
Income towards Parent Company
|
0.43B | 0.39B | 0.46B | 0.55B | 0.35B | 0.58B | 0.59B | 0.38B | 0.83B | 0.51B | 0.51B | 0.54B | 0.47B | -0.09B | 0.54B | 0.39B | 0.52B | 0.53B | 0.70B | 0.65B | 0.59B | 0.56B | 0.66B | 0.61B | 0.49B | 0.58B | 0.51B | -2.42B | 0.28B | 0.52B | -0.26B | -0.03B | 0.69B | 0.98B | 0.70B | 0.05B | 0.74B | 0.75B | 0.86B | 0.46B | 0.92B | 0.99B | 0.50B | 0.97B | 0.77B | 0.97B | 0.83B | 1.06B | -1.26B | 0.90B | 0.64B | 1.36B | 0.35B | 0.77B | 0.68B | -1.00B | 1.17B | 0.31B | -0.10B | 0.16B | 0.16B | 0.12B | 0.09B | -0.07B | 0.97B | -0.02B | -0.15B | 0.02B |
|
Preferred Dividend Payments
|
| | | | -0.01B | 0.01B | 0.01B | -0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.02B | 0.02B | -0.02B | -0.02B | -0.02B | 0.02B | -0.02B | -0.02B | 0.02B | -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 | 0.03B | 0.03B | 0.02B | -0.03B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | 0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.03B |
|
Net Income towards Common Stockholders
|
0.33B | 0.31B | 0.34B | 0.38B | 0.30B | 0.28B | 0.38B | | 0.41B | 0.35B | 0.39B | 0.37B | 0.35B | 0.27B | 0.37B | 0.31B | 0.44B | 0.36B | 0.46B | 0.40B | 0.37B | 0.38B | 0.42B | 0.40B | 0.31B | 0.35B | 0.31B | -1.84B | 0.18B | 0.28B | -0.10B | -0.27B | 0.49B | 0.66B | 0.49B | 0.68B | 0.58B | 0.61B | 0.71B | 0.83B | 0.75B | 0.84B | 0.56B | 0.84B | 0.86B | 0.92B | 0.68B | 0.86B | -0.84B | 0.79B | 0.62B | 0.89B | 0.28B | 0.70B | 0.64B | -1.07B | 0.97B | 0.19B | -0.15B | 1.07B | 0.89B | 0.70B | 1.07B | 0.70B | 0.68B | 0.60B | 0.44B | 0.70B |
|
EPS (Basic)
|
0.62B | 0.63B | 0.69B | 0.18B | 0.43 | 0.41 | 0.54 | 0.00B | 0.59 | 0.50 | 0.55 | 0.54 | 0.50 | 0.39 | 0.52 | 0.43 | 0.63 | 0.51 | 0.65 | 0.59 | 0.53 | 0.54 | 0.59 | 0.65 | 0.44 | 0.49 | 0.44 | -3.47 | 0.26 | 0.40 | -0.13 | -0.47 | 0.56 | 0.75 | 0.56 | 0.99 | 0.66 | 0.68 | 0.78 | 1.21 | 0.82 | 0.90 | 0.60 | 1.19 | 0.91 | 0.98 | 0.72 | 1.20 | 0.88 | 0.81 | 0.64 | 1.15 | 0.28 | 0.71 | 0.64 | -1.45 | 0.95 | 0.18 | 0.14 | 1.42 | 0.71 | 0.57 | 0.95 | 0.74 | 0.66 | 0.60 | 0.57 | 0.66 |
|
EPS (Weighted Average and Diluted)
|
0.62B | | | 0.18B | 0.43 | 0.41 | 0.54 | 0.39 | 0.59 | 0.50 | 0.55 | 0.53 | 0.50 | 0.39 | 0.52 | 0.43 | 0.63 | 0.51 | 0.65 | 0.59 | 0.53 | 0.54 | 0.59 | 0.65 | 0.44 | 0.49 | 0.44 | -3.47 | 0.26 | 0.40 | -0.13 | -0.47 | 0.56 | 0.75 | 0.56 | 0.99 | 0.66 | 0.68 | 0.78 | 1.21 | 0.82 | 0.90 | 0.60 | 1.19 | 0.91 | 0.98 | 0.72 | 1.20 | 0.88 | 0.81 | 0.64 | 1.15 | 0.28 | 0.71 | 0.64 | -1.45 | 0.95 | 0.18 | 0.14 | 1.42 | 0.86 | 0.68 | 1.03 | 0.67 | | | | 0.94 |
|
Shares Outstanding (Weighted Average)
|
0.54 | 0.50 | 0.50 | 2.11 | 0.43 | 0.41 | 0.54 | 0.68B | | | | 0.69B | | | | 0.71B | | | | 0.67B | | | | 0.62B | | | | 0.53B | | | | 0.57B | | | | 0.69B | | | | 0.68B | | | | 0.70B | | | | 0.72B | | | | 0.77B | | | | 0.73B | | | | 0.76B | | | | 0.74B | | | | 0.75B |
|
Shares Outstanding (Diluted Average)
|
0.54 | | | 2.11 | 0.43 | | | 0.68B | | | | 0.69B | | | | 0.71B | | | | 0.67B | | | | 0.63B | | | | 0.53B | | | | 0.57B | | | | 0.69B | | | | 0.68B | | | | 0.71B | | | | 0.72B | | | | 0.77B | | | | 0.73B | | | | 0.76B | | | | 0.74B | | | | 0.75B |
|
EBITDA
|
0.77B | 0.67B | 0.67B | 0.66B | 0.61B | 0.60B | 0.69B | 0.54B | 1.65B | 1.69B | 2.12B | 1.81B | 1.70B | 1.60B | 1.80B | 1.80B | 1.86B | 1.69B | 1.83B | 1.88B | 0.89B | 1.75B | 1.90B | 1.94B | 1.77B | 1.79B | 1.78B | 1.76B | 0.16B | 1.43B | 2.19B | 2.32B | 2.16B | 2.00B | 2.05B | 2.32B | 2.24B | 1.25B | 1.32B | 1.03B | 2.43B | 2.44B | -1512.88B | -755.03B | 1.27B | 1.44B | 1.32B | 1.44B | -0.65B | 1.42B | 1.23B | 0.65B | 2.66B | 2.72B | 2.81B | 2.90B | 1.81B | 0.99B | 0.62B | 3.08B | 3.11B | 2.96B | 2.96B | 0.91B | 2.49B | 2.66B | 2.65B | 2.95B |
|
Interest Expenses
|
0.29B | 0.26B | 0.22B | 0.18B | 0.18B | 0.19B | 0.16B | 0.17B | 0.21B | 0.23B | 0.24B | 0.25B | 0.24B | 0.24B | 0.25B | 0.25B | 0.26B | 0.25B | 0.23B | 0.23B | 0.25B | 0.27B | 0.28B | 0.28B | 0.26B | 0.27B | 0.27B | 0.28B | 0.31B | 0.40B | 0.40B | 0.41B | 0.38B | 0.39B | 0.40B | 0.43B | 0.42B | 0.43B | 0.44B | 0.46B | 0.44B | 0.44B | 0.43B | 0.44B | 0.43B | 0.40B | 0.42B | 0.41B | 0.45B | 0.47B | 0.47B | -0.48B | 0.46B | 0.49B | 0.51B | 0.53B | 0.56B | 0.59B | 0.65B | 0.57B | 0.58B | 0.57B | 0.57B | 0.49B | 0.59B | 0.61B | 0.62B | 0.63B |
|
Tax Rate
|
11.13% | 8.25% | 2.95% | -15.24% | 18.62% | -52.09% | -9.07% | 6.34% | 16.17% | 7.87% | 9.07% | 2.37% | 10.57% | -78.00% | 1.10% | 17.17% | 13.01% | -7.11% | -0.41% | 0.44% | 8.31% | 3.61% | 2.95% | 5.60% | 10.06% | 3.49% | 4.47% | -0.37% | 8.02% | 7.65% | -4.35% | 331.25% | 6.88% | 4.02% | 0.68% | 26.25% | 5.06% | 8.44% | 2.61% | 19.29% | 11.58% | 7.78% | 40.61% | -2.00% | 8.12% | 6.69% | 8.32% | -2.60% | -15.04% | 4.97% | 15.95% | -19.36% | 38.04% | 8.71% | 11.09% | 4.51% | 6.64% | 21.42% | -248.72% | 50.41% | 4.07% | 4.75% | 11.26% | 11.71% | 5.65% | 1.72% | 9.73% | 10.04% |