|
Revenue
|
12.59B | 16.52B | 17.61B | 17.88B | 18.49B | 20.56B | 21.02B | 22.16B | 26.31B | 31.29B | 33.71B | 34.67B | 35.17B | 34.66B | 34.73B | 34.70B | 33.47B | 34.03B | 36.14B | 34.43B | 33.66B | 34.91B | 34.41B | 27.86B | 21.33B | 25.12B | 22.58B | 18.78B | 15.71B | 19.58B | 19.65B | 20.71B | 21.77B | 22.25B | 23.56B | 26.39B | 26.44B | 31.02B | 30.85B | 28.73B | 24.26B | 28.93B | 27.25B | 27.88B | 22.10B | 10.40B | 15.81B | 16.60B | 20.81B | 27.75B | 29.52B | 35.90B | 38.54B | 51.64B | 44.45B | 41.75B | 36.44B | 34.51B | 38.40B | 35.41B | 31.76B | 34.49B | 32.88B | 30.76B | 30.26B | 29.89B | 32.17B |
|
Cost of Revenue
|
11.20B | 16.01B | 17.21B | 14.26B | 17.06B | 18.23B | 18.91B | 20.26B | 24.57B | 28.38B | 30.03B | 32.74B | 33.03B | 31.62B | 31.31B | 30.52B | 30.68B | 31.52B | 33.93B | 31.18B | 30.63B | 32.17B | 31.02B | 24.32B | 18.16B | 21.39B | 18.68B | 22.45B | 13.51B | 17.12B | 18.55B | 19.91B | 21.04B | 21.20B | 21.95B | 25.28B | 25.38B | 29.48B | 29.40B | 27.18B | 23.73B | 27.81B | 26.13B | 25.88B | 24.19B | 9.08B | 16.21B | 16.83B | 21.21B | 27.04B | 28.60B | 33.99B | 36.92B | 45.16B | 40.43B | 37.07B | 32.13B | 31.53B | 34.63B | 33.54B | 29.78B | 33.05B | 32.12B | 30.13B | 29.75B | 28.64B | 30.40B |
|
Gross Profit
|
1.39B | 0.50B | 0.40B | 3.63B | 1.44B | 2.33B | 2.10B | 1.90B | 1.74B | 2.91B | 3.68B | 1.94B | 2.13B | 3.04B | 3.41B | 4.18B | 2.79B | 2.51B | 2.21B | 3.25B | 3.03B | 2.75B | 3.38B | 3.54B | 3.17B | 3.72B | 3.90B | -3.68B | 2.21B | 2.46B | 1.10B | 0.80B | 0.73B | 1.05B | 1.61B | 1.11B | 1.06B | 1.53B | 1.45B | 1.55B | 0.53B | 1.12B | 1.12B | 2.00B | -2.08B | 1.32B | -0.40B | -0.23B | -0.41B | 0.71B | 0.92B | 1.91B | 1.62B | 6.48B | 4.02B | 4.67B | 4.31B | 2.98B | 3.77B | 1.87B | 1.98B | 1.44B | 0.75B | 0.63B | 0.51B | 1.25B | 1.77B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 1.57B | | | 0.05B | 1.65B | | | | | | | | | | | | | | 0.10B | 0.10B |
|
Selling, General & Administrative
|
0.14B | 0.12B | 0.17B | 0.14B | 0.10B | 0.13B | 0.14B | 0.16B | 0.13B | 0.15B | 0.16B | 0.13B | 0.16B | 0.17B | 0.17B | 0.19B | 0.18B | 0.23B | 0.17B | 0.18B | 0.16B | 0.17B | 0.18B | 0.21B | 0.15B | 0.18B | 0.18B | 0.21B | 0.16B | 0.16B | 0.19B | 0.20B | 0.19B | 0.17B | 0.23B | 0.24B | 0.24B | 0.25B | 0.21B | 0.23B | 0.21B | 0.20B | 0.22B | 0.24B | 0.18B | 0.17B | 0.19B | 0.22B | 0.21B | 0.18B | 0.20B | 0.29B | 0.20B | 0.23B | 0.21B | 0.28B | 0.24B | 0.21B | 0.25B | 0.29B | 0.26B | 0.20B | 0.23B | 0.27B | 0.26B | 0.22B | 0.25B |
|
Restructuring Costs
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
12.58B | 17.45B | | | 18.39B | 19.53B | 20.29B | 21.62B | 25.93B | 29.85B | 31.57B | 34.38B | 35.25B | 33.13B | 33.24B | 31.03B | 32.24B | 33.00B | 35.44B | 32.69B | 32.15B | 33.66B | 32.56B | 25.85B | 19.69B | 22.86B | 20.26B | 17.93B | 14.73B | 18.19B | 18.57B | 19.89B | 21.04B | 21.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
12.73B | 17.57B | 18.81B | 15.40B | 18.49B | 19.66B | 20.43B | 21.79B | 26.06B | 30.00B | 31.73B | 34.51B | 35.41B | 33.30B | 33.42B | 31.22B | 32.41B | 33.23B | 35.60B | 32.87B | 32.31B | 33.83B | 32.74B | 26.06B | 19.84B | 23.04B | 20.44B | 18.13B | 14.88B | 18.35B | 18.76B | 20.09B | 21.23B | 21.38B | 0.23B | 0.24B | 0.24B | 0.25B | 0.21B | 0.23B | 0.21B | 0.20B | 0.22B | 0.24B | 0.18B | 0.17B | 0.22B | 1.79B | 0.21B | 0.18B | 0.24B | 1.94B | 0.20B | 0.23B | 0.21B | 0.28B | 0.24B | 0.21B | 0.25B | 0.29B | 0.26B | 0.20B | 0.23B | 0.27B | 0.26B | 0.32B | 0.35B |
|
Operating Income
|
0.54B | -0.13B | -0.19B | -0.14B | 0.00B | 0.90B | 0.59B | 0.38B | 0.24B | 1.29B | 1.98B | 0.17B | -0.24B | 1.36B | 1.31B | 1.58B | 1.06B | 0.81B | 0.53B | 1.56B | 1.35B | 1.08B | 1.67B | 1.80B | 1.50B | 2.08B | 2.14B | 0.65B | 0.83B | 1.23B | 0.89B | 0.62B | 0.53B | 0.86B | 1.33B | 0.84B | 0.80B | 1.25B | 1.22B | 1.30B | 0.31B | 0.91B | 0.88B | 1.74B | -2.28B | 1.79B | -0.62B | -0.47B | -0.67B | 0.51B | 0.69B | 1.59B | 1.38B | 6.22B | 3.79B | 4.29B | 4.04B | 2.76B | 3.50B | 1.55B | 1.68B | 1.22B | 0.51B | 0.35B | -0.90B | 1.00B | 1.51B |
|
EBIT
|
0.54B | -0.13B | -0.19B | -0.14B | 0.00B | 0.90B | 0.59B | 0.38B | 0.24B | 1.29B | 1.98B | 0.17B | -0.24B | 1.36B | 1.31B | 1.58B | 1.06B | 0.81B | 0.53B | 1.56B | 1.35B | 1.08B | 1.67B | 1.80B | 1.50B | 2.08B | 2.14B | 0.65B | 0.83B | 1.23B | 0.89B | 0.62B | 0.53B | 0.86B | 1.33B | 0.84B | 0.80B | 1.25B | 1.22B | 1.30B | 0.31B | 0.91B | 0.88B | 1.74B | -2.28B | 1.79B | -0.62B | -0.47B | -0.67B | 0.51B | 0.69B | 1.59B | 1.38B | 6.22B | 3.79B | 4.29B | 4.04B | 2.76B | 3.50B | 1.55B | 1.68B | 1.22B | 0.51B | 0.35B | -0.90B | 1.00B | 1.51B |
|
Other Non Operating Income
|
-0.00B | -0.02B | 0.01B | 0.03B | 0.01B | 0.00B | 0.02B | 0.08B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | -0.01B | 0.04B | 0.04B | 0.02B | 0.01B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.10B | 0.03B | -0.16B | -0.02B | 0.03B | 0.07B | 0.09B | 0.13B | 0.11B | 0.12B | 0.14B | 0.14B | 0.12B | 0.12B | 0.11B | 0.12B | 0.09B | 0.09B |
|
Non Operating Income
|
-0.00B | -0.02B | 0.01B | 0.03B | 0.01B | 0.00B | 0.02B | 0.08B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | -0.01B | 0.04B | 0.04B | 0.02B | 0.01B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.10B | 0.03B | -0.16B | -0.02B | 0.03B | 0.07B | 0.09B | 0.13B | 0.11B | 0.12B | 0.14B | 0.14B | 0.12B | 0.12B | 0.11B | 0.12B | 0.09B | 0.09B |
|
EBT
|
0.51B | -0.30B | -0.36B | -0.17B | -0.11B | 0.79B | 0.49B | 0.33B | 0.14B | 1.19B | 1.89B | 0.09B | -0.34B | 1.28B | 1.24B | 2.56B | 0.99B | 0.74B | 0.45B | 1.80B | 1.27B | 1.00B | 1.58B | 1.70B | 1.42B | 1.97B | 2.03B | 0.55B | 0.73B | 1.13B | 0.79B | 0.53B | 0.43B | 0.77B | 1.24B | 0.77B | 0.73B | 1.12B | 1.15B | 1.23B | 0.22B | 0.81B | 0.80B | 1.66B | -2.37B | 1.67B | -0.72B | -0.60B | -0.77B | 0.46B | 0.57B | 1.28B | 1.22B | 6.11B | 3.73B | 4.25B | 4.03B | 2.72B | 3.48B | 1.55B | 1.68B | 1.20B | 0.49B | 0.32B | -0.92B | 0.94B | 1.46B |
|
Tax Provisions
|
0.15B | -0.11B | -0.02B | -0.07B | -0.03B | 0.27B | 0.18B | 0.15B | 0.04B | 0.45B | 0.69B | 0.05B | 0.10B | 0.45B | 0.56B | 0.52B | 0.34B | 0.28B | 0.12B | 0.52B | 0.43B | 0.34B | 0.52B | 0.48B | 0.45B | 0.61B | 0.66B | 0.15B | 0.22B | 0.29B | -0.04B | 0.11B | 0.11B | 0.20B | 0.38B | -1.64B | 0.15B | 0.25B | 0.28B | 0.20B | 0.05B | 0.16B | 0.17B | 0.33B | -0.62B | 0.34B | -0.34B | -0.29B | -0.15B | 0.17B | 0.07B | 0.17B | 0.25B | 1.34B | 0.82B | 1.02B | 0.88B | 0.59B | 0.81B | 0.33B | 0.35B | 0.28B | 0.10B | -0.03B | -0.27B | 0.28B | 0.39B |
|
Profit After Tax
|
0.31B | -0.25B | -0.63B | -1.41B | -0.11B | 0.58B | 0.30B | -0.44B | 0.10B | 0.74B | 1.20B | 0.04B | -0.43B | 0.83B | 0.67B | 1.01B | 0.65B | 0.47B | 0.32B | 1.29B | 0.84B | 0.59B | 1.06B | 1.22B | 0.97B | 1.36B | 1.38B | 0.40B | 0.51B | 0.84B | 0.65B | 0.42B | 0.32B | 0.57B | 0.86B | 2.40B | 0.58B | 0.88B | 0.87B | 1.02B | 0.17B | 0.65B | 0.64B | 1.33B | -1.85B | 1.33B | -0.46B | -0.36B | -0.70B | 0.29B | 0.51B | 1.11B | 0.97B | 4.77B | 2.91B | 3.23B | 3.15B | 2.12B | 2.66B | 1.22B | 1.33B | 0.93B | 0.39B | 0.36B | -0.65B | 0.71B | 1.09B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | -0.00B | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.07B | 0.00B | 0.01B | -0.00B | 0.10B | 0.02B | 0.03B | 0.03B | 0.05B | 0.02B | 0.02B | 0.02B | 0.03B | 0.11B | 0.03B | 0.02B | 0.07B | 0.03B | 0.04B | 0.03B | 0.27B | 0.10B | 0.08B | 0.09B | 0.05B | 0.08B | 0.13B | 0.04B | 0.10B | 0.06B | 0.07B | 0.10B | 0.12B | 0.08B | 0.18B | 0.04B | 0.02B | 0.09B | 0.05B | 0.03B | 0.08B | -0.06B | -0.05B | -0.03B |
|
Income from Continuing Operations
|
0.36B | -0.19B | -0.34B | -0.10B | -0.08B | 0.52B | 0.30B | 0.18B | 0.10B | 0.74B | 1.20B | 0.04B | -0.43B | 0.83B | 0.67B | 2.04B | 0.65B | 0.46B | 0.32B | 1.29B | 0.84B | 0.66B | 1.06B | 1.22B | 0.97B | 1.36B | 1.37B | 0.40B | 0.51B | 0.84B | 0.83B | 0.42B | 0.32B | 0.57B | 0.86B | 2.40B | 0.58B | 0.88B | 0.87B | 1.02B | 0.17B | 0.65B | 0.64B | 1.33B | -1.75B | 1.33B | -0.38B | -0.31B | -0.62B | 0.29B | 0.51B | 1.11B | 0.97B | 4.77B | 2.91B | 3.23B | 3.15B | 2.12B | 2.66B | 1.22B | 1.33B | 0.93B | 0.39B | 0.36B | -0.65B | 0.66B | 1.07B |
|
Consolidated Net Income
|
-0.06B | -0.06B | -0.29B | -1.30B | -0.03B | 0.06B | -0.01B | -0.62B | -0.01B | -0.00B | | | | | | -1.03B | 0.65B | 0.00B | | | -0.00B | -0.06B | | | | | | | 0.51B | 0.84B | 0.83B | 0.42B | 0.32B | 0.57B | 0.86B | 2.40B | 0.58B | 0.88B | 0.87B | 1.02B | 0.17B | 0.65B | 0.64B | 1.33B | -1.75B | 1.33B | -0.38B | -0.31B | -0.62B | 0.29B | 0.51B | 1.11B | 0.97B | 4.77B | 2.91B | 3.23B | 3.15B | 2.12B | 2.66B | 1.22B | 1.33B | 0.93B | 0.39B | 0.36B | -0.65B | 0.66B | 1.07B |
|
Income towards Parent Company
|
-0.06B | -0.06B | -0.29B | -1.30B | -0.03B | 0.06B | -0.01B | -0.62B | -0.01B | -0.00B | | | | | | -1.03B | 0.65B | 0.00B | | | -0.00B | -0.06B | | | | | | | 0.51B | 0.84B | 0.83B | 0.42B | 0.32B | 0.57B | 0.86B | 2.40B | 0.58B | 0.88B | 0.87B | 1.02B | 0.17B | 0.65B | 0.64B | 1.33B | -1.75B | 1.33B | -0.38B | -0.31B | -0.62B | 0.29B | 0.51B | 1.11B | 0.97B | 4.77B | 2.91B | 3.23B | 3.15B | 2.12B | 2.66B | 1.22B | 1.33B | 0.93B | 0.39B | 0.36B | -0.65B | 0.66B | 1.07B |
|
Net Income towards Common Stockholders
|
-0.06B | -0.06B | -0.29B | -1.30B | -0.03B | 0.06B | -0.01B | -0.62B | -0.01B | -0.00B | | | | | | -1.03B | 0.65B | 0.00B | | | -0.00B | -0.06B | | | | | | | 0.51B | 0.84B | 0.83B | 0.42B | 0.32B | 0.57B | 0.86B | 2.40B | 0.58B | 0.88B | 0.87B | 1.02B | 0.17B | 0.65B | 0.64B | 1.33B | -1.75B | 1.33B | -0.38B | -0.31B | -0.62B | 0.29B | 0.51B | 1.11B | 0.97B | 4.77B | 2.91B | 3.23B | 3.15B | 2.12B | 2.66B | 1.22B | 1.33B | 0.93B | 0.39B | 0.36B | -0.65B | 0.66B | 1.07B |
|
EPS (Basic)
|
0.64 | -0.30 | -0.56 | -2.41 | -0.14 | 0.92 | 0.53 | -1.10 | -0.01 | 0.00 | 2.12 | 0.08 | -0.78 | 1.50 | 1.22 | -1.88 | 1.18 | 0.86 | 0.58 | 2.39 | 1.55 | 1.11 | 2.01 | 2.22 | 1.87 | 2.67 | 2.79 | 0.62 | 1.05 | 1.74 | 1.33 | 0.90 | 0.68 | 1.23 | 1.91 | 5.43 | 1.09 | 1.96 | 2.01 | 2.40 | 0.34 | 1.47 | 1.48 | 3.22 | -4.54 | 3.07 | -1.14 | -0.76 | -1.73 | 0.39 | 1.13 | 2.47 | 2.21 | 11.58 | 7.20 | 8.11 | 8.30 | 5.41 | 7.49 | 3.71 | 3.75 | 2.71 | 1.14 | 1.11 | -1.90 | 2.28 | 3.54 |
|
EPS (Weighted Average and Diluted)
|
0.59 | -0.48 | -1.12 | -2.41 | -0.20 | 1.03 | 0.51 | -1.09 | 0.18 | 1.30 | 2.11 | 0.08 | -0.78 | 1.50 | 1.21 | -1.86 | 1.18 | 0.85 | 0.57 | 2.38 | 1.54 | 1.10 | 2.00 | 2.22 | 1.87 | 2.66 | 2.79 | 0.62 | 1.05 | 1.73 | 1.33 | 0.90 | 0.68 | 1.23 | 1.91 | 5.41 | 1.09 | 1.96 | 2.01 | 2.39 | 0.34 | 1.47 | 1.48 | 3.21 | -4.54 | 3.07 | -1.14 | -0.76 | -1.73 | 0.39 | 1.13 | 2.47 | 2.21 | 11.57 | 7.19 | 8.11 | 8.29 | 5.40 | 7.49 | 3.71 | 3.75 | 2.71 | 1.14 | 1.11 | -1.90 | 2.28 | 3.53 |
|
Shares Outstanding (Weighted Average)
|
0.51B | 0.53B | 0.56B | 0.54B | 0.56B | 0.56B | 0.56B | 0.56B | 0.57B | 0.57B | 0.57B | 0.56B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.54B | 0.54B | 0.53B | 0.53B | 0.53B | 0.53B | 0.51B | 0.51B | 0.50B | 0.50B | 0.47B | 0.47B | 0.47B | 0.46B | 0.45B | 0.45B | 0.44B | 0.44B | 0.43B | 0.43B | 0.43B | 0.43B | 0.42B | 0.42B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.40B | 0.40B | 0.37B | 0.36B | 0.36B | 0.35B | 0.33B | 0.33B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B |
|
Shares Outstanding (Diluted Average)
|
0.52B | 0.53B | 0.56B | 0.54B | 0.56B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.55B | 0.56B | 0.56B | 0.56B | 0.56B | 0.55B | 0.55B | 0.55B | 0.54B | 0.54B | 0.53B | 0.53B | 0.52B | 0.51B | 0.51B | 0.50B | 0.47B | 0.47B | 0.47B | 0.46B | 0.45B | 0.45B | 0.45B | 0.44B | 0.43B | 0.43B | 0.43B | 0.43B | 0.42B | 0.42B | 0.42B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.40B | 0.40B | 0.37B | 0.36B | 0.36B | 0.35B | 0.33B | 0.33B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B |
|
EBITDA
|
0.54B | -0.13B | -0.19B | -0.14B | 0.00B | 0.90B | 0.59B | 0.38B | 0.24B | 1.29B | 1.98B | 0.17B | -0.24B | 1.36B | 1.31B | 1.58B | 1.06B | 0.81B | 0.53B | 1.56B | 1.35B | 1.08B | 1.67B | 1.80B | 1.50B | 2.08B | 2.14B | 0.65B | 0.83B | 1.23B | 0.89B | 0.62B | 0.53B | 0.86B | 1.33B | 0.84B | 0.80B | 1.25B | 1.22B | 1.30B | 0.31B | 0.91B | 0.88B | 1.74B | -2.28B | 1.79B | -0.59B | 1.10B | -0.67B | 0.51B | 0.74B | 3.25B | 1.38B | 6.22B | 3.79B | 4.29B | 4.04B | 2.76B | 3.50B | 1.55B | 1.68B | 1.22B | 0.51B | 0.35B | -0.90B | 1.10B | 1.61B |
|
Interest Expenses
|
0.12B | 0.12B | 0.15B | 0.03B | 0.15B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.09B | 0.09B | 0.10B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B |
|
Tax Rate
|
28.91% | 36.12% | 4.99% | 38.69% | 28.57% | 34.01% | 37.91% | 46.11% | 27.78% | 37.64% | 36.42% | 51.61% | -28.19% | 35.26% | 45.59% | 20.13% | 34.27% | 37.40% | 27.52% | 28.58% | 33.89% | 34.33% | 32.91% | 28.40% | 31.73% | 30.82% | 32.36% | 28.18% | 29.73% | 25.66% | -5.32% | 21.36% | 25.87% | 25.52% | 30.46% | -213.73% | 20.38% | 22.15% | 24.00% | 16.71% | 23.39% | 19.80% | 20.52% | 19.69% | 25.99% | 20.25% | 47.07% | 48.33% | 19.22% | 36.66% | 11.34% | 13.21% | 20.67% | 21.96% | 21.89% | 23.95% | 21.86% | 21.90% | 23.39% | 21.37% | 20.97% | 23.03% | 19.63% | -10.53% | 28.90% | 29.62% | 26.79% |