|
Revenue
|
0.61B | 1.22B | 1,844.78B | | 0.66B | 0.65B | 0.64B | 0.66B | 0.66B | 0.68B | 0.68B | 0.74B | 0.66B | 0.68B | 0.67B | 0.69B | 0.68B | 0.66B | 0.66B | 0.69B | 0.69B | 0.69B | 0.68B | 0.71B | 0.71B | 0.72B | 0.71B | 0.73B | 0.74B | 0.73B | 0.74B | 0.93B | 0.85B | 0.88B | 0.85B | 0.88B | 0.88B | 0.87B | 0.87B | 0.89B | 0.88B | 0.89B | 0.88B | 0.90B | 0.99B | 1.10B | 1.00B | 1.03B | 1.01B | 1.05B | 1.06B | 1.11B | 1.10B | 1.14B | 1.15B | 1.32B | 1.14B | 1.18B | 1.16B | 1.23B | 1.18B | 1.19B | 1.19B | 1.23B | 1.20B | 1.22B | 1.24B |
|
Cost of Revenue
|
| 0.89B | 1,343.69B | -1335.28B | | 0.47B | 0.46B | 0.49B | 0.48B | 0.49B | 0.50B | 0.55B | 0.48B | 0.49B | 0.49B | 0.50B | 0.49B | 0.47B | 0.48B | 0.51B | 0.50B | 0.50B | 0.50B | 0.52B | 0.52B | 0.52B | 0.52B | 0.54B | 0.53B | 0.53B | 0.54B | 0.68B | 0.62B | 0.64B | 0.63B | 0.65B | 0.64B | 0.63B | 0.64B | 0.67B | 0.65B | 0.65B | 0.64B | 0.66B | 0.72B | 0.81B | 0.73B | 0.76B | 0.74B | 0.77B | 0.78B | 0.82B | 0.81B | 0.84B | 0.86B | 1.00B | 0.86B | 0.88B | 0.87B | 0.92B | 0.89B | 0.89B | 0.90B | 0.92B | 0.90B | 0.91B | 0.93B |
|
Gross Profit
|
| 0.33B | 501.09B | -466.95B | | 0.18B | 0.18B | 0.17B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.19B | 0.18B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.20B | 0.21B | 0.20B | 0.20B | 0.26B | 0.23B | 0.23B | 0.22B | 0.23B | 0.23B | 0.24B | 0.23B | 0.23B | 0.23B | 0.24B | 0.23B | 0.24B | 0.26B | 0.29B | 0.27B | 0.27B | 0.27B | 0.28B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.33B | 0.29B | 0.30B | 0.29B | 0.31B | 0.30B | 0.30B | 0.30B | 0.32B | 0.30B | 0.31B | 0.31B |
|
Selling, General & Administrative
|
| 0.28B | 0.00B | 0.16B | | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.16B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.19B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B | 0.24B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.24B | 0.25B | 0.29B | 0.25B | 0.25B | 0.26B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.28B | 0.28B | 0.29B |
|
Other Operating Expenses
|
| | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21B | -0.21B | -0.21B | -0.22B | -0.22B | -0.22B | -0.22B |
|
Operating Expenses
|
| 0.28B | 0.00B | 0.16B | | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.16B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.19B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B | 0.24B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.24B | 0.25B | 0.29B | 0.25B | 0.25B | 0.26B | 0.28B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Operating Income
|
| 0.05B | 72.18B | -41.71B | | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.19B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.06B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B |
|
EBIT
|
| 0.05B | 72.18B | -41.71B | | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.19B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.06B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B |
|
Non Operating Investment Income
|
| | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B |
|
EBT
|
| 0.05B | 0.00B | 0.05B | | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.19B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.05B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.06B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.04B | 0.02B |
|
Tax Provisions
|
| 0.02B | 0.00B | 0.02B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.04B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Profit After Tax
|
| 0.03B | 0.00B | 0.03B | -0.03B | 0.04B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.19B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.01B | 0.02B | 0.00B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B |
|
Income from Continuing Operations
|
| 0.03B | 0.00B | 0.03B | | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.19B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.01B | 0.02B | 0.00B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B |
|
Consolidated Net Income
|
| 0.03B | 0.00B | 0.03B | | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.19B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.01B | 0.02B | 0.00B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B |
|
Income towards Parent Company
|
| 0.03B | 0.00B | 0.03B | | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.19B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.01B | 0.02B | 0.00B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B |
|
Net Income towards Common Stockholders
|
| 0.03B | 0.00B | 0.03B | | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.19B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.01B | 0.02B | 0.00B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B |
|
EPS (Basic)
|
| 888.60 | 3.19 | 938.70 | | 0.76 | 0.61 | 0.52 | 0.69 | 0.77 | 0.63 | 7.12 | 0.74 | 0.86 | 0.64 | 0.84 | 0.75 | 0.90 | 0.43 | 0.64 | 0.54 | 0.47 | 0.50 | 0.51 | 0.50 | 0.62 | 0.48 | 0.62 | 0.75 | 0.57 | 0.40 | 1.53 | 0.44 | 0.69 | 0.16 | 2.37 | 0.60 | 0.71 | 0.53 | 0.49 | 0.53 | 0.76 | 0.53 | 0.70 | 0.99 | 1.54 | 1.16 | 0.72 | 0.90 | 1.24 | 1.06 | 0.84 | 1.17 | 1.35 | 1.07 | 1.07 | 0.96 | 1.27 | 0.86 | 0.76 | 0.86 | 0.98 | 0.96 | 1.29 | 0.76 | 1.00 | 0.74 |
|
EPS (Weighted Average and Diluted)
|
| 1.18 | | | | 0.76 | | | 0.69 | 0.77 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70 | | 1.54 | 1.16 | 0.72 | 0.90 | 1.24 | 1.06 | 0.84 | 1.17 | 1.35 | 1.07 | 1.07 | 0.96 | 1.27 | 0.86 | 0.76 | 0.86 | 0.98 | 0.96 | 1.29 | 0.76 | 1.00 | 0.74 |
|
Shares Outstanding (Weighted Average)
|
610.00 | 0.00B | 0.00B | 0.00B | 650.00 | 0.00B | 0.03B | 0.03B | 690.00 | 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 | 0.03B | 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 | 0.03B | 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 | 0.03B | 0.03B | 0.03B | 0.03B |
|
Shares Outstanding (Diluted Average)
|
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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
EBITDA
|
| 0.05B | 72.18B | -41.71B | | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.19B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.06B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B |
|
Tax Rate
|
| 35.03% | 35.54% | 39.39% | | 37.41% | 36.38% | 35.09% | 36.61% | 36.58% | 35.58% | | 36.40% | 37.09% | 36.92% | 37.47% | 36.89% | 38.70% | 38.38% | 38.73% | 35.96% | 36.31% | 32.33% | 35.42% | 34.68% | 36.35% | 33.25% | 37.74% | 36.91% | 38.30% | 36.09% | 19.94% | 43.84% | 34.32% | 35.06% | -177.14% | 27.42% | 26.96% | 23.77% | 11.99% | 24.21% | 24.02% | 24.52% | 20.82% | 26.04% | 26.53% | 27.93% | 29.81% | 25.76% | 27.03% | 27.23% | 26.08% | 25.33% | 26.68% | 14.17% | 19.52% | 26.58% | 27.43% | 27.09% | 36.79% | 26.49% | 27.35% | 27.79% | 25.96% | 26.35% | 24.36% | 24.30% |