|
Revenue
|
0.79B | 0.95B | 0.99B | 1.16B | 0.95B | 1.15B | 1.15B | 1.33B | 1.09B | 1.29B | 1.30B | 1.34B | 1.17B | 1.26B | 1.32B | 1.53B | 1.23B | 1.45B | 1.46B | 1.65B | 1.28B | 1.49B | 1.73B | 1.33B | 1.37B | 1.36B | 1.49B | 1.21B | 1.30B | 1.27B | 1.38B | 1.08B | 1.24B | 1.27B | 1.38B | 1.22B | 1.38B | 1.32B | 1.35B | 1.22B | 1.27B | 3.78B | 1.47B | 1.17B | 0.96B | 1.08B | 1.35B | 361.31B | 0.92B | 0.93B | 0.91B | 0.00B | 0.93B | 0.95B | 0.97B | 76.71B | 0.94B | 0.96B | 0.93B | 0.94B | 0.91B | 0.81B | 0.76B | 0.73B | 0.75B | 0.79B |
|
Cost of Revenue
|
0.39B | 0.41B | 0.44B | 0.52B | 0.46B | 0.51B | 0.52B | 0.59B | 0.54B | 0.57B | 0.57B | 0.59B | 0.67B | 0.64B | 0.68B | 0.81B | 0.71B | 0.76B | 0.75B | 0.88B | 0.74B | 0.78B | 0.91B | 0.75B | 0.73B | 0.71B | 0.80B | 0.67B | 0.70B | 0.68B | 0.75B | 0.63B | 0.69B | 0.71B | 0.79B | 0.70B | 0.78B | 0.75B | 0.78B | 0.69B | 0.72B | 2.16B | 0.89B | 0.69B | 0.60B | 0.63B | 0.75B | 0.56B | 0.59B | 0.58B | 0.57B | 0.58B | 0.59B | 0.60B | 0.66B | 0.65B | 0.61B | 0.65B | 0.61B | 0.61B | 0.61B | 0.53B | 0.51B | 0.45B | 0.46B | 0.50B |
|
Gross Profit
|
0.40B | 0.54B | 0.55B | 0.64B | 0.49B | 0.64B | 0.63B | 0.74B | 0.56B | 0.72B | 0.73B | 0.75B | 0.50B | 0.62B | 0.64B | 0.72B | 0.52B | 0.69B | 0.70B | 0.76B | 0.54B | 0.71B | 0.82B | 0.58B | 0.64B | 0.65B | 0.69B | 0.53B | 0.60B | 0.59B | 0.63B | 0.46B | 0.55B | 0.57B | 0.58B | 0.52B | 0.60B | 0.57B | 0.57B | 0.53B | 0.55B | 1.62B | 0.58B | 0.48B | 0.36B | 0.46B | 0.60B | 360.75B | 0.33B | 0.35B | 0.34B | -0.58B | 0.33B | 0.35B | 0.32B | 76.06B | 0.33B | 0.31B | 0.32B | 0.33B | 0.30B | 0.29B | 0.25B | 0.28B | 0.29B | 0.29B |
|
Selling, General & Administrative
|
0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.14B | 0.14B | 0.14B | 0.16B | 0.15B | 0.16B | 0.16B | 0.17B | 0.16B | 0.17B | 0.21B | 0.18B | 0.20B | 0.19B | 0.19B | 0.18B | 0.19B | 0.17B | 0.18B | 0.16B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.17B | 0.52B | 0.17B | 0.18B | 0.13B | 0.13B | 0.16B | 0.14B | 0.13B | 0.15B | 0.18B | 0.14B | 0.15B | 0.14B | 0.17B | 0.15B | 0.16B | 0.17B | 0.17B | -0.15B | -0.14B | -0.14B | 0.15B | -0.13B | -0.11B | -0.15B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | -23.33 | | -22.75 | -22.90 | -27.53 | -23.26 | -30.13 | | | | | | -30.23 | -30.56 | | -111.52 | | -29.86 | | -31.95 | | -26.93 | -29.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.68 | -3.29 |
|
Other Operating Expenses
|
0.01B | 0.02B | 0.00B | 0.11B | 0.00B | 0.02B | | 0.05B | -0.00B | -0.01B | -0.02B | -0.02B | -0.00B | -0.01B | -0.02B | -50.27 | 0.03B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | -0.04B | 0.06B | -0.01B | -0.04B | -0.02B | -0.03B | -0.04B | -0.04B | -0.06B | -0.02B | -0.02B | -0.03B | -0.06B | -0.01B | 0.17B | -0.02B | -0.06B | -0.01B | -0.01B | -0.04B | -0.02B | 0.01B | -0.01B | 0.03B | -0.02B | -0.00B | -0.01B | -0.01B | 0.21B | -965.42 | -0.00B | 0.01B | -0.02B | 512.35 | 0.01B | 0.04B | 0.01B | 0.14B | -0.03B | -0.02B | -0.30B | -0.01B | -0.01B | -0.00B |
|
Operating Expenses
|
0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.14B | 0.14B | 0.14B | 0.16B | 0.15B | 0.16B | 0.16B | 0.17B | 0.16B | 0.17B | 0.21B | 0.18B | 0.20B | 0.19B | 0.19B | 0.18B | 0.19B | 0.17B | 0.18B | 0.16B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.17B | 0.52B | 0.17B | 0.18B | 0.13B | 0.13B | 0.16B | 0.14B | 0.13B | 0.15B | 0.18B | 0.00B | -0.00B | | 0.36B | 0.00B | 0.00B | 0.17B | 0.17B | 0.00B | | -0.14B | 0.15B | -0.13B | -0.11B | -0.15B |
|
Operating Income
|
0.19B | 0.31B | 0.30B | 0.33B | 0.20B | 0.34B | 0.32B | 0.38B | 0.21B | 0.35B | 0.36B | 0.38B | 0.25B | 0.35B | 0.37B | 0.41B | 0.27B | 0.40B | 0.39B | 0.41B | 0.23B | 0.37B | 0.40B | 0.32B | 0.28B | 0.28B | 0.30B | 0.18B | 0.23B | 0.24B | 0.24B | 0.15B | 0.21B | 0.21B | 0.75B | 0.19B | 0.45B | 0.23B | 0.19B | 0.18B | 0.22B | 0.63B | 0.25B | 0.17B | 0.12B | 0.25B | 0.28B | 84.90B | 0.08B | 0.09B | 0.26B | 13.74B | 0.08B | 0.07B | -0.01B | 4.94B | 0.04B | -0.02B | 0.02B | 0.17B | 0.01B | 0.02B | -0.31B | 0.04B | 0.05B | 0.05B |
|
EBIT
|
0.19B | 0.31B | 0.30B | 0.33B | 0.20B | 0.34B | 0.32B | 0.38B | 0.21B | 0.35B | 0.36B | 0.38B | 0.25B | 0.35B | 0.37B | 0.41B | 0.27B | 0.40B | 0.39B | 0.41B | 0.23B | 0.37B | 0.40B | 0.32B | 0.28B | 0.28B | 0.30B | 0.18B | 0.23B | 0.24B | 0.24B | 0.15B | 0.21B | 0.21B | 0.75B | 0.19B | 0.45B | 0.23B | 0.19B | 0.18B | 0.22B | 0.63B | 0.25B | 0.17B | 0.12B | 0.25B | 0.28B | 84.90B | 0.08B | 0.09B | 0.26B | 13.74B | 0.08B | 0.07B | -0.01B | 4.94B | 0.04B | -0.02B | 0.02B | 0.17B | 0.01B | 0.02B | -0.31B | 0.04B | 0.05B | 0.05B |
|
Non Operating Investment Income
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.02B | -0.02B | -0.01B | -0.02B | -0.03B | -0.02B | -0.01B | -0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.05B | 0.02B | 0.03B | 0.09B | 0.03B | 0.02B | 0.02B | 0.41B | 0.02B | 0.02B | 0.07B | 0.03B | 0.03B | 0.45B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.07B | 0.06B | 0.02B | 0.09B | 0.07B | 0.06B | 0.02B | 0.03B | 0.02B | 0.04B | 0.06B | 0.09B | 0.12B | 0.12B | 0.15B | 0.31B | 0.01B | 0.09B | 0.01B | 0.00B | 0.02B | 0.06B | 0.06B | 0.03B | 0.05B | 0.07B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B |
|
Other Non Operating Income
|
0.01B | 0.02B | -0.00B | 0.03B | 0.00B | 0.04B | -0.02B | 0.01B | -0.02B | -0.00B | -0.03B | -0.02B | 0.03B | -0.03B | 0.00B | -0.00B | -0.07B | -0.09B | -0.09B | 0.31B | -0.08B | -0.10B | -0.11B | -0.12B | -0.11B | 0.33B | -0.12B | -0.11B | -0.10B | -0.14B | -0.16B | -0.04B | -0.06B | -0.11B | -0.10B | -0.12B | -0.09B | -0.13B | -0.12B | -0.12B | -0.12B | -0.38B | -0.07B | -0.44B | -0.00B | 0.01B | 0.11B | 0.00B | -0.05B | -0.22B | -0.13B | -0.00B | -0.05B | 0.05B | -0.11B | -0.00B | 0.05B | 0.04B | -0.07B | -0.07B | -0.03B | -0.07B | -0.09B | -0.02B | -0.09B | -0.04B |
|
Non Operating Income
|
| | | | | | | | | | | 0.01B | | | | 0.05B | | | | | | | -53.35B | | | 0.44B | -452.98B | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 965.42 | | | -0.47B | | | 0.01B | -0.28B | | | 0.01B | -0.25B | 0.04B | | |
|
EBT
|
0.11B | 0.22B | 0.25B | 0.14B | 0.15B | 0.23B | 0.29B | 0.27B | 0.14B | 0.25B | 0.25B | 0.30B | 0.21B | 0.18B | 0.31B | 0.00B | 0.18B | 0.27B | 0.29B | 0.36B | 0.13B | 0.29B | 0.29B | 0.18B | 0.16B | 0.61B | 0.21B | 0.08B | 0.15B | 0.12B | 0.00B | 0.12B | 0.15B | 0.14B | 0.00B | 0.08B | 0.38B | 0.11B | 0.05B | 0.07B | 0.10B | 0.27B | 0.18B | -0.54B | 0.12B | 0.26B | 0.37B | 0.00B | 0.08B | -0.07B | 0.20B | 0.00B | 0.23B | 0.05B | -0.76B | 0.00B | 0.00B | -0.03B | -0.32B | 0.08B | -0.01B | 0.04B | -0.55B | 0.03B | 0.03B | 0.06B |
|
Tax Provisions
|
0.04B | 0.06B | 0.07B | 0.07B | 0.05B | 0.07B | 0.10B | 0.05B | 0.03B | 0.07B | 0.06B | 0.11B | 0.06B | 0.05B | 0.06B | 0.14B | 0.06B | 0.09B | 0.08B | 0.06B | 0.04B | 0.09B | 0.09B | 0.06B | 0.05B | 0.20B | 0.09B | 0.03B | 0.05B | 0.05B | 0.03B | 0.04B | 0.05B | 0.05B | 0.08B | 0.03B | 0.13B | 0.04B | 0.03B | -0.03B | 0.04B | -0.10B | 0.04B | 0.09B | -0.03B | -0.10B | -0.20B | 0.00B | -0.02B | -0.00B | -0.10B | 0.00B | -0.08B | 0.02B | 0.11B | 0.00B | -0.00B | 0.05B | -0.10B | -0.03B | 0.00B | -0.01B | 0.06B | -0.01B | 0.00B | -0.16B |
|
Profit After Tax
|
0.08B | 0.16B | 0.18B | 0.07B | 0.10B | 0.16B | 0.19B | 0.22B | 0.10B | 0.18B | 0.18B | 0.19B | 0.15B | 0.13B | 0.25B | 0.24B | 0.12B | 0.18B | 0.20B | 0.30B | 0.09B | 0.20B | 0.19B | 0.12B | 0.11B | 0.41B | 0.12B | 0.05B | 0.10B | 0.07B | 0.06B | 0.08B | 0.10B | 0.09B | 0.06B | 0.05B | 0.25B | 0.08B | 0.02B | 0.04B | 0.07B | 0.17B | 0.15B | -0.45B | 0.09B | 0.16B | 0.17B | -0.05B | 0.12B | 0.05B | 0.20B | 2.58B | 0.16B | 0.06B | 2.29B | -0.04B | 0.01B | -0.06B | -0.41B | 0.06B | -0.00B | 0.04B | -0.49B | 0.02B | 0.04B | -0.10B |
|
Equity Income
|
0.02B | -0.01B | -0.01B | -0.01B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | | -0.03B | -0.02B | -0.04B | | -0.36B | | 0.01B | -0.00B | -0.02B | 0.00B | -0.00B | 0.02B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.00B | 0.04B | 0.05B | 0.01B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.03B | 0.00B | -0.27B | 0.01B | -0.01B | -0.02B | 0.00B | 0.04B | 0.06B | 0.07B | 0.02B | 0.21B | 0.03B | -0.64B | 0.01B | 0.00B | 0.03B | -0.27B | -0.02B | 0.02B | 0.09B | -0.16B | 0.00B | 0.06B | 0.05B |
|
Net Income - Minority
|
-0.35B | -0.50B | -0.49B | -0.48B | -0.49B | -0.51B | -0.52B | -0.55B | -0.06B | -0.23B | | | -0.12B | -0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.01B | -0.02B | -0.03B | 0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.03B | -0.02B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.11B | 0.02B | 0.03B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.02B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.50B |
|
Income from Continuing Operations
|
0.08B | 0.16B | 0.18B | 0.07B | 0.10B | 0.16B | 0.19B | 0.22B | 0.10B | 0.18B | 0.18B | 0.19B | 0.15B | 0.13B | 0.25B | -0.14B | 0.12B | 0.18B | 0.20B | 0.30B | 0.09B | 0.20B | 0.19B | 0.12B | 0.11B | 0.41B | 0.12B | 0.05B | 0.10B | 0.07B | -0.03B | 0.08B | 0.10B | 0.09B | -0.08B | 0.05B | 0.25B | 0.08B | 0.02B | 0.10B | 0.07B | 0.37B | 0.15B | -0.62B | 0.15B | 0.36B | 0.57B | 0.00B | 0.10B | -0.07B | 0.29B | 0.00B | 0.31B | 0.03B | -0.87B | 169.10 | 0.00B | -0.08B | -0.23B | 0.12B | -0.01B | 0.05B | -0.62B | 0.04B | 0.02B | 0.22B |
|
Consolidated Net Income
|
0.08B | 0.16B | 0.18B | 0.07B | 0.10B | 0.16B | 0.19B | 0.22B | 0.10B | 0.18B | 0.18B | 0.19B | 0.15B | 0.13B | 0.25B | -0.14B | 0.12B | 0.18B | 0.20B | 0.30B | 0.09B | 0.20B | 0.19B | 0.12B | 0.11B | 0.41B | 0.12B | 0.05B | 0.10B | 0.07B | -0.03B | 0.08B | 0.10B | 0.09B | -0.08B | 0.05B | 0.25B | 0.08B | 0.02B | 0.10B | 0.07B | 0.37B | 0.15B | -0.62B | 0.15B | 0.36B | 0.57B | 0.00B | 0.06B | 0.12B | 0.10B | 0.00B | 0.00B | 0.04B | 0.03B | 169.10 | 0.01B | 0.01B | 0.01B | 0.00B | | | 797.98 | 0.04B | 0.02B | 0.22B |
|
Income towards Parent Company
|
0.07B | 0.14B | 0.15B | 0.09B | 0.08B | 0.14B | 0.17B | 0.21B | 0.07B | 0.15B | 0.17B | 0.16B | 0.12B | 0.10B | 0.22B | 0.23B | 0.08B | 0.15B | 0.19B | 0.19B | 0.06B | 0.17B | 0.18B | 0.10B | 0.09B | 0.40B | 0.09B | 0.03B | 0.08B | 0.06B | 0.03B | 0.06B | 0.08B | 0.06B | 0.03B | 0.04B | 0.22B | 0.05B | 0.00B | 0.03B | 0.05B | 0.11B | 0.13B | -0.49B | 0.07B | 0.15B | 0.16B | -0.03B | 0.11B | 0.04B | 0.18B | 2.57B | 0.16B | 0.06B | -0.62B | -0.04B | 0.01B | -0.05B | -0.39B | 0.06B | -0.00B | 0.04B | -0.49B | 0.02B | 0.02B | -0.10B |
|
Net Income towards Common Stockholders
|
0.07B | 0.14B | 0.15B | 0.09B | 0.08B | 0.14B | 0.17B | 0.21B | 0.07B | 0.15B | 0.17B | 3.79B | 0.12B | 0.10B | 0.22B | 4.69B | 0.08B | 0.15B | 0.19B | 0.19B | 0.06B | 0.17B | 0.18B | 0.10B | 0.09B | 0.40B | 0.09B | 0.03B | 0.08B | 0.06B | 0.03B | 0.06B | 0.08B | 0.06B | 0.03B | 0.04B | 0.22B | 0.05B | 0.00B | 0.03B | 0.05B | 0.11B | 0.13B | -0.49B | 0.07B | 0.15B | 0.16B | -0.03B | 0.11B | 0.04B | 0.18B | 2.57B | 0.16B | 0.06B | -0.62B | -0.04B | 0.01B | -0.05B | -0.39B | 0.06B | -0.00B | 0.04B | -0.49B | 0.02B | 0.02B | -0.10B |
|
EPS (Basic)
|
| | | 3.61 | | | | 8.03 | | | | 157.15 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02 | 0.02 | -0.03 | 0.03 | -0.04 | 0.05 | 0.01 | -0.23 | -0.02 | 0.00 | -0.02 | -0.14 | 0.02 | 0.00 | 0.01 | -0.18 | 0.01 | 0.01 | -0.04 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.03B | | | | 0.03B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.19B | 0.31B | 0.30B | 0.33B | 0.20B | 0.34B | 0.32B | 0.38B | 0.21B | 0.35B | 0.36B | 0.38B | 0.25B | 0.35B | 0.37B | 0.41B | 0.27B | 0.40B | 0.39B | 0.41B | 0.23B | 0.37B | 0.40B | 0.32B | 0.28B | 0.28B | 0.30B | 0.18B | 0.23B | 0.24B | 0.24B | 0.15B | 0.21B | 0.21B | 0.75B | 0.19B | 0.45B | 0.23B | 0.19B | 0.18B | 0.22B | 0.63B | 0.25B | 0.17B | 0.12B | 0.25B | 0.28B | 84.90B | 0.08B | 0.09B | 0.26B | 13.74B | 0.08B | 0.07B | -0.01B | 4.94B | 0.04B | -0.02B | 0.02B | 0.17B | 0.01B | 0.02B | -0.31B | 0.04B | 0.05B | 0.05B |
|
Interest Expenses
|
0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | -0.07B | -0.09B | -0.10B | -0.09B | -0.09B | -0.17B | -0.08B | -0.09B | -0.09B | -0.11B | -0.11B | -0.10B | -0.11B | -0.12B | -0.18B | -0.16B | -0.14B | -0.12B | -0.13B | -0.13B | -0.14B | -0.16B | -0.17B | -0.11B | -0.12B | -0.13B | -0.19B | -0.19B | -0.15B | -0.15B | -0.15B | -0.14B | -0.15B | -0.44B | -0.16B | -0.56B | -0.12B | -0.14B | -0.20B | -0.19B | -0.14B | -0.24B | -0.14B | -0.25B | -0.11B | 0.11B | -0.14B | -0.17B | 0.12B | 0.09B | -0.12B | -0.11B | -0.11B | -0.12B | -0.14B | -0.09B | -0.15B | -0.10B |
|
Tax Rate
|
31.64% | 27.71% | 27.68% | 47.73% | 31.86% | 29.51% | 33.41% | 17.22% | 25.35% | 27.27% | 25.85% | 35.89% | 28.05% | 28.56% | 20.06% | 6,222,746.23% | 33.03% | 33.39% | 29.12% | 16.88% | 29.00% | 29.72% | 33.05% | 31.94% | 30.32% | 32.40% | 42.55% | 34.00% | 32.63% | 39.11% | 1,604,698.48% | 31.76% | 33.98% | 37.34% | 3,896,221.78% | 35.00% | 35.00% | 32.10% | 60.90% | -37.00% | 37.00% | -37.56% | 19.75% | -16.24% | -27.44% | -36.80% | -53.29% | 26.15% | -27.23% | 0.35% | -49.56% | 30.00% | -32.14% | 38.42% | -14.75% | 93.34% | -406.40% | -198.76% | 29.46% | -37.68% | -51.91% | -20.32% | -11.19% | -40.00% | 12.18% | -274.36% |