|
Revenue
|
2.26B | 2.43B | 2.52B | 2.47B | 2.41B | 2.40B | 2.72B | 2.44B | 2.64B | 2.71B | 3.00B | 2.89B | 2.64B | 2.69B | 2.80B | 2.92B | 2.76B | 2.69B | 2.99B | 3.11B | 3.18B | 3.34B | 3.38B | 3.87B | 3.38B | 3.45B | 3.58B | 3.73B | 3.67B | 3.68B | 3.74B | 3.82B | 3.66B | 3.64B | 3.74B | 3.85B | 3.58B | 3.67B | | 3.77B |
|
Cost of Revenue
|
0.95B | 1.03B | 1.09B | 1.18B | 1.00B | 1.06B | 1.22B | 1.29B | 1.11B | 1.16B | 1.29B | 1.35B | 1.07B | 1.10B | 1.14B | 1.27B | 1.05B | 1.05B | 1.22B | 1.35B | 1.22B | 1.31B | 1.32B | 1.49B | 1.26B | 1.28B | 1.38B | 1.53B | 1.33B | 1.33B | 1.39B | 1.53B | 1.34B | 1.33B | 1.37B | 1.53B | | 1.34B | | |
|
Gross Profit
|
| | | | | | | | | | | | 1.57B | 1.59B | 1.66B | 1.65B | 1.70B | 1.64B | 1.76B | 1.76B | 1.96B | 2.04B | 2.06B | 2.37B | 2.12B | 2.17B | 2.21B | 2.19B | 2.34B | 2.35B | 2.35B | 2.29B | 2.32B | 2.30B | 2.37B | 2.32B | | 2.33B | | |
|
Amortization - Intangibles
|
| | | | | 0.10B | 0.11B | 0.12B | | 0.11B | 0.12B | 0.12B | | 0.12B | | | | 0.16B | | | | 0.22B | | | | 0.23B | | | | 0.30B | | 0.28B | | 0.28B | | 0.28B | | 0.29B | | 0.30B |
|
Depreciation & Amortization - Total
|
| | | | | 0.29B | 0.33B | 0.33B | | 0.32B | 0.32B | 0.32B | | 0.35B | | | | 0.36B | | | | 0.43B | | | | 0.42B | | | | 0.45B | | 0.49B | | 0.44B | | 0.44B | | 0.43B | | 0.46B |
|
Restructuring Costs
|
0.03B | 0.02B | 0.05B | 0.26B | 0.00B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | | 0.06B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.03B | 0.03B | 0.05B | 0.03B | 0.03B | 0.02B | 0.06B | 0.07B | 0.12B | 0.09B | 0.23B | 0.10B | 0.16B | 0.09B | 0.06B | | | | | |
|
Other Operating Expenses
|
1.76B | 1.89B | 1.97B | 2.04B | 1.87B | 1.61B | 1.81B | 1.90B | 2.08B | 1.79B | 1.97B | 1.98B | 2.04B | 1.76B | 2.18B | 2.37B | 2.20B | 1.82B | 2.48B | 2.64B | 2.62B | 2.35B | 2.78B | 3.00B | 2.78B | 2.41B | 2.91B | 3.16B | 3.11B | 2.72B | 3.12B | 2.74B | 3.07B | 2.61B | 3.10B | 2.87B | | | | 2.82B |
|
Operating Expenses
|
1.80B | 1.91B | 2.01B | 2.30B | 1.87B | 1.93B | 2.16B | 2.27B | 2.10B | 2.14B | 2.29B | 2.36B | 2.06B | 2.14B | 2.21B | 2.40B | 2.25B | 2.23B | 2.52B | 2.69B | 2.65B | 2.81B | 2.83B | 3.03B | 2.81B | 2.85B | 2.97B | 3.23B | 3.23B | 3.25B | 3.35B | 3.33B | 3.23B | 3.14B | 3.16B | 3.31B | | 0.43B | | 3.28B |
|
Operating Income
|
0.47B | 0.54B | 0.47B | 0.18B | 0.53B | 0.51B | 0.56B | 0.52B | 0.57B | 0.54B | 0.59B | 0.49B | 0.57B | 0.55B | 0.59B | 0.52B | 0.51B | 0.46B | 0.46B | 0.42B | 0.53B | 0.54B | 0.55B | 0.83B | 0.57B | 0.60B | 0.61B | 0.49B | 0.44B | 0.43B | 0.39B | 0.49B | 0.43B | 0.50B | 0.58B | 0.57B | | 0.13B | | 0.57B |
|
EBIT
|
0.47B | 0.54B | 0.47B | 0.18B | 0.53B | 0.51B | 0.56B | 0.52B | 0.57B | 0.54B | 0.59B | 0.49B | 0.57B | 0.55B | 0.59B | 0.52B | 0.51B | 0.46B | 0.46B | 0.42B | 0.53B | 0.54B | 0.55B | 0.83B | 0.57B | 0.60B | 0.61B | 0.49B | 0.44B | 0.43B | 0.39B | 0.49B | 0.43B | 0.50B | 0.58B | 0.57B | | 0.13B | | 0.57B |
|
EBT
|
0.38B | 0.43B | 0.37B | 0.08B | 0.43B | 0.40B | 0.44B | 0.41B | 0.45B | 0.42B | 0.44B | 0.37B | 0.45B | 0.41B | 0.44B | 0.39B | 0.37B | 0.31B | 0.32B | 0.27B | 0.37B | 0.37B | 0.40B | 0.68B | 0.43B | 0.52B | 0.58B | 0.26B | 0.21B | 0.19B | 0.12B | 0.28B | 0.13B | 0.22B | 0.23B | 0.31B | | -0.14B | | 0.57B |
|
Tax Provisions
|
0.10B | 0.11B | 0.10B | 0.01B | 0.11B | 0.11B | 0.11B | 0.13B | 0.12B | 0.11B | 0.10B | 0.09B | 0.12B | 0.02B | 0.11B | 0.10B | 0.10B | 0.08B | 0.08B | 0.07B | 0.10B | 0.09B | 0.11B | 0.16B | 0.11B | 0.13B | 0.16B | 0.06B | 0.04B | 0.05B | 0.02B | 0.06B | 0.03B | 0.06B | 0.04B | 0.08B | | 0.03B | | 0.08B |
|
Profit After Tax
|
0.28B | 0.32B | 0.27B | 0.07B | 0.32B | 0.29B | 0.32B | 0.28B | 0.33B | 0.31B | 0.34B | 0.28B | 0.33B | 0.39B | 0.33B | 0.29B | 0.26B | 0.23B | 0.24B | 0.21B | 0.26B | 0.28B | 0.28B | 0.53B | 0.32B | 0.39B | 0.42B | 0.20B | 0.10B | 0.15B | 0.10B | 0.23B | 0.19B | 0.16B | 0.19B | 0.23B | 0.30B | 0.18B | 0.31B | 0.21B |
|
Equity Income
|
| | | | | | | | | 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 | | 0.06B | | 0.00B | | 0.08B | | 0.02B | | 0.41B | | -0.01B | | 0.75B | | 0.03B | | 0.80B | | -0.02B | | 0.87B | | -0.01B | | 0.84B | | 0.64B | | 0.58B |
|
Income from Continuing Operations
|
0.28B | 0.32B | 0.27B | 0.07B | 0.32B | 0.29B | 0.32B | 0.28B | 0.33B | 0.31B | 0.34B | 0.28B | 0.33B | 0.39B | 0.33B | 0.29B | 0.26B | 0.23B | 0.24B | 0.21B | 0.26B | 0.28B | 0.28B | 0.53B | 0.32B | 0.39B | 0.42B | 0.20B | 0.17B | 0.15B | 0.10B | 0.23B | 0.10B | 0.16B | 0.19B | 0.23B | | -0.18B | | 0.49B |
|
Consolidated Net Income
|
0.28B | 0.32B | 0.27B | 0.07B | 0.32B | 0.29B | 0.32B | 0.28B | 0.33B | 0.31B | 0.34B | 0.28B | 0.33B | 0.39B | 0.33B | 0.29B | 0.26B | 0.23B | 0.24B | 0.21B | 0.26B | 0.28B | 0.28B | 0.53B | 0.32B | 0.39B | 0.42B | 0.20B | 0.17B | 0.15B | 0.10B | 0.23B | 0.10B | 0.16B | 0.19B | 0.23B | | -0.18B | | 0.49B |
|
Income towards Parent Company
|
0.28B | 0.32B | 0.27B | 0.07B | 0.32B | 0.32B | 0.32B | 0.21B | 0.33B | 0.36B | 0.34B | 0.26B | 0.41B | 0.41B | 0.42B | 0.19B | 0.23B | -0.34B | 0.23B | 0.20B | 0.39B | 0.36B | 0.39B | 0.29B | 0.41B | 0.46B | 0.27B | 0.09B | 0.16B | 0.15B | 0.12B | 0.20B | 0.21B | 0.17B | 0.20B | 0.20B | 0.40B | 0.01B | 0.41B | 0.17B |
|
Net Income towards Common Stockholders
|
0.28B | 0.32B | 0.27B | 0.06B | 0.31B | 0.29B | 0.32B | 0.28B | 0.32B | 0.30B | 0.34B | 0.27B | 0.32B | 0.39B | 0.33B | 0.28B | 0.26B | 0.21B | 0.23B | 0.20B | 0.26B | 0.27B | 0.27B | 0.51B | 0.30B | 0.37B | 0.39B | 0.18B | 0.16B | 0.15B | 0.10B | 0.21B | 0.09B | 0.17B | 0.21B | 0.26B | 0.22B | 0.01B | 0.41B | 0.21B |
|
EPS (Basic)
|
| 594.29 | 589.83 | 0.00B | 591.43 | 589.39 | 592.65 | 598.31 | 594.20 | 0.51 | 598.65 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.25 | 0.00B | 0.00B | 0.00B | 1.32 | 0.00B | 0.00B | 0.00B | 1.38 | 0.00B | 0.00B | 0.00B | 0.07 | 0.00B | 0.07 | 0.20 | 0.14 | 0.11 | 0.14 | 0.17 | 0.22 | -0.07 | -0.15 | 0.52 |
|
EPS (Weighted Average and Diluted)
|
0.59 | 0.59 | 0.59 | 0.58 | 0.59 | 0.59 | 0.59 | 0.60 | 0.59 | 0.51 | 0.60 | 1.19 | 1.19 | 1.20 | 1.20 | 1.23 | 1.25 | 1.26 | 1.28 | 1.30 | 1.32 | 1.34 | 1.38 | 1.37 | 1.38 | 1.38 | 1.39 | 1.46 | 0.07 | 0.00 | 0.07 | 0.20 | 0.14 | 0.11 | 0.14 | 0.17 | 0.22 | -0.07 | 0.23 | 0.13 |
|
Shares Outstanding (Weighted Average)
|
| 0.00B | 0.00B | 104.96 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.46B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.21B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | 0.00B | 0.00B | 0.22B | 0.00B | 0.00B | 0.00B | 0.00B | 104.22 | 0.00B | 1.07B | 0.00B | 1.08B | 0.00B | 1.07B | | 1.10B | | 1.10B |
|
Shares Outstanding (Diluted Average)
|
0.47B | 0.54B | 0.45B | 0.10B | 0.53B | 0.49B | 0.54B | 0.46B | 0.55B | 0.46B | 0.57B | 0.23B | 0.27B | 0.32B | 0.27B | 0.23B | 0.21B | 0.17B | 0.18B | 0.15B | 0.20B | 0.20B | 0.20B | 0.37B | 0.22B | 0.27B | 0.28B | 0.13B | 0.11B | 104.22B | 67.13B | 1.07B | 66.79B | 1.09B | | 1.07B | | 1.10B | | 1.10B |
|
EBITDA
|
0.83B | 0.92B | 0.87B | 0.58B | 0.93B | 0.90B | 0.99B | 0.96B | 1.00B | 0.36B | 1.03B | 0.94B | 1.04B | 1.03B | 1.09B | 1.04B | 1.05B | 0.98B | 1.04B | 1.02B | 1.15B | -0.01B | 1.19B | 1.49B | 1.24B | 1.25B | 0.32B | 1.18B | 0.17B | 1.18B | 1.13B | 1.25B | 0.18B | 0.16B | 1.29B | 1.27B | 0.37B | -0.21B | 0.39B | 1.25B |
|
Tax Rate
|
26.89% | 25.18% | 27.10% | 14.71% | 25.31% | 26.67% | 25.91% | 31.26% | 26.82% | 26.75% | 23.06% | 24.90% | 26.43% | 5.63% | 24.66% | 26.41% | 28.25% | 27.08% | 25.35% | 24.09% | 28.39% | 24.40% | 28.11% | 22.91% | 26.28% | 25.11% | 27.69% | 23.63% | 19.71% | 24.32% | 16.97% | 19.69% | 22.65% | 26.33% | 16.83% | 26.94% | | -23.74% | | 14.36% |