|
Revenue
|
| | | 722,657.96B | 0.67B | 0.53B | 626.52 | 0.77B | 0.82B | 0.53B | 0.64B | 0.68B | 0.64B | 0.42B | 0.54B | 0.65B | 0.54B | 0.53B | 0.60B | 0.56B | 0.70B | 0.45B | 0.59B | 0.63B | 0.48B | 0.36B | 0.49B | 0.45B | 0.41B | 0.38B | 0.48B | 0.54B | 0.44B | 0.37B | 0.47B | 0.50B | 0.47B | 0.35B | 0.45B | 0.47B | 0.49B | 0.37B | 0.45B | 0.46B | 0.45B | 0.32B | 0.39B | 0.42B | 0.51B | 0.50B | 0.68B | 0.48B | 0.73B | 0.36B | 0.71B | 0.63B | 0.81B | 0.47B | 0.76B | 0.63B | 0.70B | 0.43B | 0.47B | 0.69B | 0.76B | 0.43B | 0.45B |
|
Cost of Revenue
|
| | | 722,657.96B | | | | 0.77B | 0.21B | 0.19B | 0.26B | 0.29B | 0.17B | 0.15B | 0.21B | 0.25B | 0.20B | 0.18B | 0.26B | 0.27B | 0.31B | 0.19B | 0.25B | 0.24B | 0.19B | 0.16B | 0.23B | 0.20B | 0.15B | 0.14B | 0.23B | 0.21B | 0.19B | 0.13B | 0.23B | 0.23B | 0.22B | 0.14B | 0.24B | 0.25B | 0.28B | 0.13B | 0.19B | 0.22B | 0.18B | 0.11B | 0.19B | 0.25B | 0.23B | 0.21B | 0.30B | 0.24B | 0.36B | 0.19B | 0.28B | 0.35B | 0.26B | 0.16B | 0.22B | 0.20B | 0.27B | 0.11B | 0.19B | 0.23B | 0.33B | 0.10B | 0.19B |
|
Gross Profit
|
| | | 412.00 | | | | 445.08 | 0.61B | 0.34B | 0.38B | 0.40B | 0.47B | 0.27B | 0.33B | 0.40B | 0.34B | 0.35B | 0.34B | 0.29B | 0.40B | 0.26B | 0.33B | 0.40B | 0.29B | 0.19B | 0.26B | 0.24B | 0.26B | 0.25B | 0.24B | 0.33B | 0.25B | 0.24B | 0.23B | 0.27B | 0.25B | 0.21B | 0.22B | 0.22B | 0.21B | 0.24B | 0.25B | 0.24B | 0.27B | 0.21B | 0.20B | 0.17B | 0.27B | 0.29B | 0.38B | 0.24B | 0.38B | 0.17B | 0.43B | 0.28B | 0.54B | 0.31B | 0.54B | 0.43B | 0.43B | 0.32B | 0.28B | 0.45B | 0.43B | 0.33B | 0.26B |
|
Amortization - Intangibles
|
0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | 134.49 | 0.13B | 0.12B | 0.11B | 127.31 | 0.13B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.13B | 0.12B | 0.13B | 0.13B | 0.11B | 0.13B | 0.12B | 0.11B | 0.10B | 0.10B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.10B | 0.09B | 0.11B | 0.08B | 0.10B | 0.09B | 0.10B | 0.10B | 0.08B | 0.09B | 0.09B | 0.08B | 0.12B | 0.10B | 0.10B | 0.11B | 0.09B | 0.10B | 0.12B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.17B | 0.17B | 0.17B | 0.13B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | 0.01B | | 0.01B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 126.92 | | | | 121.38 | | 0.00B | | 0.01B | 0.00B | | -0.01B | 0.26B | 0.00B | 0.01B | | 0.00B | | 0.00B | | -0.01B | | | 0.20B | -0.00B | | 0.00B | -0.00B | 0.15B | | | 0.00B | 0.04B | | | -0.00B | 0.04B | | 0.01B | | | | | -0.00B | 0.03B | -0.00B | -0.03B | -0.02B | -0.03B | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| | | 261.41 | 0.13B | 0.12B | 0.11B | 248.69 | 0.13B | 0.14B | 0.14B | 277.48 | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.13B | 0.12B | 0.13B | 0.13B | 0.11B | 0.13B | 0.12B | 0.11B | 0.10B | 0.11B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.10B | 0.09B | 0.11B | 0.08B | 0.10B | 0.09B | 0.10B | 0.10B | 0.08B | 0.09B | 0.09B | 0.08B | 0.12B | 0.10B | 0.10B | 0.11B | 0.09B | 0.10B | 0.12B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.17B | | | 0.13B |
|
Operating Income
|
| | | 150.59 | | | | 0.20B | 0.38B | 0.06B | 0.11B | 0.12B | 0.17B | -0.39B | 0.13B | 0.13B | 0.08B | 0.08B | 0.11B | 0.02B | 0.14B | 0.02B | 0.08B | 0.17B | 0.06B | -0.02B | 0.00B | 0.07B | 0.08B | 0.03B | 0.04B | 0.21B | 0.05B | 0.02B | 0.02B | 0.03B | 0.16B | -0.01B | -0.01B | -0.02B | 0.03B | 0.04B | 0.12B | 0.07B | 0.09B | -0.01B | -0.07B | -0.09B | 0.05B | 0.06B | -0.32B | 0.02B | 0.24B | 0.02B | 0.14B | 0.02B | 0.32B | 0.09B | 0.38B | 0.02B | 0.24B | 0.12B | 0.07B | 0.00B | 0.10B | -0.00B | 0.01B |
|
EBIT
|
| | | 150.59 | | 0.04B | 0.05B | 0.20B | 0.38B | 0.06B | 0.11B | 0.12B | 0.17B | -0.39B | 0.13B | 0.13B | 0.08B | 0.08B | 0.11B | 0.02B | 0.14B | 0.02B | 0.08B | 0.17B | 0.06B | -0.02B | 0.00B | 0.07B | 0.08B | 0.03B | 0.04B | 0.21B | 0.05B | 0.02B | 0.02B | 0.03B | 0.16B | -0.01B | -0.01B | -0.02B | 0.03B | 0.04B | 0.12B | 0.07B | 0.09B | -0.01B | -0.07B | -0.09B | 0.05B | 0.06B | -0.32B | 0.02B | 0.24B | 0.02B | 0.14B | 0.02B | 0.32B | 0.09B | 0.38B | 0.02B | 0.24B | 0.12B | 0.07B | 0.00B | 0.10B | -0.00B | 0.01B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.00B | | | | -0.00B | | -0.00B | | | | | | -0.00B | 0.27B | | | -0.00B | | | | 0.00B | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Non Operating Income
|
-0.00B | -0.01B | -0.00B | 3.79 | -0.00B | 0.00B | 0.00B | 3.95 | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -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 | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | -0.02B | -0.00B | -0.01B | 0.01B | -0.02B | -0.01B | 0.02B | -0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.02B | 0.00B | 0.01B | -0.02B | 0.01B | -0.00B | 0.00B | -0.00B | -0.02B | -0.00B | -0.02B | 0.00B |
|
EBT
|
| | | 89.03 | | 0.04B | 0.05B | 126.32 | 0.31B | 0.02B | 0.07B | 0.05B | 0.11B | -0.71B | 0.09B | 0.07B | -0.01B | 0.04B | 0.04B | -0.09B | 0.08B | -0.03B | 0.03B | 0.13B | 0.02B | -0.06B | 0.17B | 0.03B | 0.04B | -0.00B | 0.01B | 0.19B | 0.01B | 0.01B | 0.03B | -0.08B | 0.11B | 0.06B | -0.07B | -0.06B | -0.01B | -0.02B | 0.07B | 0.11B | 0.03B | -0.04B | -0.10B | -0.13B | 0.02B | 0.06B | -0.35B | -0.03B | 0.24B | -0.02B | 0.10B | 0.01B | 0.28B | 0.06B | 0.34B | -0.04B | 0.20B | 0.07B | 0.01B | -0.05B | 0.05B | -0.10B | -0.04B |
|
Tax Provisions
|
| | | 14.21 | 0.02B | -0.03B | 0.00B | 30.59 | 0.09B | -0.01B | 0.01B | 0.01B | 0.00B | 0.07B | 0.01B | 0.01B | -0.02B | 0.01B | 0.05B | -0.05B | 0.02B | -0.00B | 0.02B | -0.02B | 0.03B | 0.03B | 0.02B | -0.00B | -0.01B | -0.02B | -0.00B | 0.06B | -0.01B | 0.01B | 0.00B | 0.08B | 0.03B | 0.00B | -0.02B | -0.01B | 0.01B | -0.04B | 0.01B | 0.03B | 0.00B | -0.01B | -0.01B | -0.02B | 0.02B | 0.04B | -0.02B | 0.00B | 0.03B | 0.03B | 0.02B | 0.07B | 0.04B | -0.01B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | -0.01B | 0.01B | 0.01B | 0.00B |
|
Profit After Tax
|
0.03B | -0.01B | 0.06B | 74.82 | 0.06B | 0.07B | 0.04B | 95.73 | 0.22B | 0.02B | 0.06B | 0.04B | 0.11B | -0.78B | 0.07B | 0.06B | 0.01B | 0.03B | -0.00B | -0.04B | 0.07B | -0.03B | 0.01B | 0.15B | -0.01B | -0.09B | 0.14B | 0.04B | 0.05B | 0.02B | 0.01B | 0.13B | 0.02B | 0.00B | 0.03B | -0.09B | 0.08B | -0.05B | -0.05B | -0.04B | -0.02B | 0.02B | 0.06B | 0.08B | 0.03B | -0.03B | -0.09B | -0.11B | 0.00B | 0.02B | -0.33B | -0.03B | 0.16B | -0.05B | 0.07B | -0.06B | 0.25B | 0.07B | 0.31B | 0.54B | 0.18B | 0.05B | -0.02B | -0.03B | 0.03B | -0.08B | -0.04B |
|
Equity Income
|
| | | | -0.00B | 0.00B | 0.01B | -0.99 | | 0.00B | 0.01B | 0.00B | | -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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B |
|
Income from Non-Controlling Interests
|
0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 3.95 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.56B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | -0.00B | 0.00B | 0.01B | 0.07B | 0.02B | 0.01B | -0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 1.04B | 0.02B | 0.02B | 0.94B | 0.01B | 0.02B | 0.04B | 0.03B | 0.02B | 0.02B | 0.06B | 0.01B | 0.08B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B |
|
Income from Continuing Operations
|
| | | 74.82 | | 0.07B | 0.04B | 95.73 | 0.22B | 0.02B | 0.06B | 0.04B | 0.11B | -0.78B | 0.07B | 0.06B | 0.01B | 0.03B | -0.00B | -0.04B | 0.07B | -0.03B | 0.01B | 0.15B | -0.01B | -0.09B | 0.14B | 0.04B | 0.05B | 0.02B | 0.01B | 0.13B | 0.02B | -0.00B | 0.03B | -0.16B | 0.08B | 0.05B | -0.05B | -0.04B | -0.02B | 0.02B | 0.06B | 0.08B | 0.03B | -0.03B | -0.09B | -0.11B | 0.00B | 0.02B | -0.33B | -0.03B | 0.21B | -0.05B | 0.07B | -0.06B | 0.25B | 0.07B | 0.31B | -0.05B | 0.18B | 0.05B | -0.02B | -0.05B | 0.04B | -0.11B | -0.04B |
|
Consolidated Net Income
|
| | | 74.82 | | 0.07B | 0.04B | 95.73 | 0.22B | 0.02B | 0.06B | 0.04B | 0.11B | -0.78B | 0.07B | 0.06B | 0.01B | 0.03B | -0.00B | -0.04B | 0.07B | -0.03B | 0.01B | 0.15B | -0.01B | -0.09B | 0.14B | 0.04B | 0.05B | 0.02B | 0.01B | 0.13B | 0.02B | -0.00B | 0.03B | -0.16B | 0.08B | 0.05B | -0.05B | -0.04B | -0.02B | 0.02B | 0.06B | 0.08B | 0.03B | -0.03B | -0.09B | -0.11B | 0.00B | 0.02B | -0.33B | -0.03B | 0.21B | -0.05B | 0.07B | -0.06B | 0.25B | 0.07B | 0.31B | -0.05B | 0.18B | 0.05B | -0.02B | -0.05B | | | -0.04B |
|
Income towards Parent Company
|
| | | 74.82 | 0.06B | 0.06B | 0.04B | 0.09B | 0.21B | 0.02B | 0.06B | 0.03B | 0.09B | -0.78B | 0.06B | 0.05B | -0.00B | 0.02B | | -0.05B | 0.05B | -0.04B | 0.00B | 0.14B | -0.02B | -0.10B | 0.13B | 0.00B | 0.05B | 0.01B | -0.00B | 0.06B | 0.02B | 0.01B | 0.01B | -0.15B | 0.06B | -0.07B | -0.06B | -0.08B | -0.05B | 0.01B | 0.05B | 0.06B | 0.03B | -0.04B | -0.09B | -0.11B | -0.02B | -0.00B | -0.35B | -0.05B | 0.15B | -0.05B | 0.06B | -0.10B | 0.22B | 0.06B | 0.29B | -0.04B | 0.16B | 0.05B | -0.02B | -0.03B | | | -0.04B |
|
Net Income towards Common Stockholders
|
| | | 74.82 | 0.06B | 0.06B | 0.04B | 90.79 | 0.21B | 0.01B | 0.05B | 0.02B | 0.09B | -0.79B | 0.06B | 0.04B | -0.01B | 0.01B | -0.01B | -0.06B | 0.04B | -0.05B | -0.01B | 0.13B | -0.03B | -0.11B | 0.12B | -0.01B | 0.05B | 0.00B | -0.01B | 0.05B | 0.02B | 0.01B | 0.02B | -0.11B | 0.05B | -0.08B | -0.07B | -0.09B | -0.05B | | 0.04B | 0.05B | 0.02B | -0.04B | -0.10B | -0.13B | -0.02B | -0.01B | -0.36B | -0.06B | 0.19B | -0.06B | 0.05B | -0.12B | 0.22B | 0.05B | 0.28B | -0.06B | 0.16B | 0.04B | -0.02B | -0.07B | 0.05B | -0.10B | -0.04B |
|
EPS (Basic)
|
| | | 0.35 | | | | 0.00 | | | | 0.11 | | | | 0.17 | | 250.00 | | -0.25 | | | | 284.62 | | | 280.00 | -0.02 | 281.82 | 25.00 | | 0.21 | 0.11 | | | -0.50 | 282.61 | | | -0.43 | | | 283.33 | 0.23 | 270.00 | | | -0.61 | | | | -0.29 | 341.45 | | | -0.60 | | | 135.27 | -0.30 | | | -28.75 | -0.30 | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.75 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 0.22B | | | | 0.22B | | | | 0.24B | | 0.00B | | 0.25B | | | | 0.00B | | | 0.00B | 0.21B | 0.00B | 0.00B | | 0.22B | 0.22B | | | 0.23B | 0.00B | | | 0.22B | | 0.00B | 0.00B | 0.21B | 0.00B | | | 0.21B | | | | 0.21B | 0.00B | | | 0.20B | | | 0.00B | 0.20B | | | 0.00B | 0.22B | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | | 0.29B | | 0.04B | 0.14B | 0.20B | 0.38B | 0.06B | 0.11B | 0.12B | 0.17B | -0.39B | 0.13B | 0.13B | 0.08B | 0.08B | 0.11B | 0.02B | 0.14B | 0.02B | 0.08B | 0.17B | 0.06B | -0.02B | 0.00B | 0.07B | 0.08B | 0.03B | 0.04B | 0.21B | 0.05B | 0.02B | 0.02B | 0.03B | 0.16B | -0.01B | -0.01B | -0.02B | 0.03B | 0.04B | 0.12B | 0.07B | 0.09B | -0.01B | -0.07B | -0.09B | 0.05B | 0.06B | -0.32B | 0.02B | 0.27B | 0.02B | 0.14B | 0.54B | 372.07 | 0.09B | 0.38B | 0.29B | 0.24B | 0.12B | 0.07B | 0.28B | 0.10B | -0.00B | 0.01B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.05B | -0.05B | -0.07B | -0.05B | -0.06B | -0.06B | -0.09B | -0.09B | -0.09B | -0.06B |
|
Tax Rate
|
| | | 15.96% | | -75.00% | 8.00% | 24.22% | 29.81% | -37.50% | 12.86% | 22.00% | 1.82% | -10.47% | 16.47% | 15.28% | 188.89% | 22.73% | 106.67% | 53.26% | 19.78% | 9.38% | 58.06% | -17.45% | 148.28% | -47.95% | 14.16% | -8.70% | -33.96% | 600.00% | -16.67% | 32.41% | -113.33% | 126.67% | 11.63% | -108.25% | 26.43% | 8.22% | 23.86% | 21.33% | -130.77% | 208.33% | 11.49% | 27.97% | 4.35% | 32.69% | 7.75% | 14.88% | 95.24% | 61.11% | 4.99% | -9.38% | 11.74% | -168.18% | 23.81% | 1,271.43% | 12.79% | -22.78% | 7.51% | -39.87% | 10.86% | 29.79% | 344.44% | 11.23% | 14.29% | -11.58% | -1.89% |