|
Revenue
|
9.08B | 9.73B | 12.21B | 15.68B | 13.50B | 15.70B | 20.34B | 26.74B | 24.67B | 28.57B | 28.27B | 46.33B | 39.19B | 35.02B | 35.97B | 54.51B | 43.60B | 35.32B | 37.47B | 57.59B | 45.65B | 37.43B | 42.12B | 74.60B | 58.01B | 49.60B | 51.50B | 75.87B | 50.56B | 42.36B | 46.85B | 78.35B | 52.90B | 45.41B | 52.58B | 88.29B | 61.14B | 53.27B | 62.90B | 84.31B | 58.02B | 53.81B | 64.04B | 91.82B | 58.31B | 59.69B | 64.70B | 111.44B | 89.58B | 81.43B | 83.36B | 123.94B | 97.28B | 82.96B | 90.15B | 117.15B | 94.84B | 81.80B | 89.50B | 119.58B | 90.75B | 85.78B | 94.93B | 124.30B | 95.36B | 94.04B | 102.47B |
|
Cost of Revenue
|
5.46B | 5.75B | 7.10B | 9.27B | 7.87B | 9.56B | 12.83B | 16.44B | 14.45B | 16.65B | 16.89B | 25.63B | 20.62B | 20.03B | 21.57B | 33.45B | 27.25B | 22.30B | 23.60B | 35.75B | 27.70B | 22.70B | 26.11B | 44.86B | 34.35B | 29.92B | 30.95B | 45.45B | 30.64B | 26.25B | 29.04B | 48.17B | 32.30B | 27.92B | 32.65B | 54.38B | 37.72B | 32.84B | 38.82B | 52.28B | 36.19B | 33.58B | 39.73B | 56.60B | 35.94B | 37.01B | 40.01B | 67.11B | 51.51B | 46.18B | 48.19B | 69.70B | 54.72B | 47.07B | 52.05B | 66.82B | 52.86B | 45.38B | 49.07B | 64.72B | 48.48B | 46.10B | 51.05B | 66.03B | 50.49B | 50.32B | 54.12B |
|
Gross Profit
|
3.63B | 3.98B | 5.11B | 6.41B | 5.62B | 6.14B | 7.51B | 10.30B | 10.22B | 11.92B | 11.38B | 20.70B | 18.56B | 14.99B | 14.40B | 21.06B | 16.35B | 13.02B | 13.87B | 21.85B | 17.95B | 14.73B | 16.01B | 29.74B | 23.66B | 19.68B | 20.55B | 30.42B | 19.92B | 16.11B | 17.81B | 30.18B | 20.59B | 17.49B | 19.93B | 33.91B | 23.42B | 20.42B | 24.08B | 32.03B | 21.82B | 20.23B | 24.31B | 35.22B | 22.37B | 22.68B | 24.69B | 44.33B | 38.08B | 35.26B | 35.17B | 54.24B | 42.56B | 35.88B | 38.09B | 50.33B | 41.98B | 36.41B | 40.43B | 54.85B | 42.27B | 39.68B | 43.88B | 58.27B | 44.87B | 43.72B | 48.34B |
|
Research & Development
|
0.32B | 0.34B | 0.36B | 0.40B | 0.43B | 0.46B | 0.49B | 0.57B | 0.58B | 0.63B | 0.65B | 0.76B | 0.84B | 0.88B | 0.91B | 1.01B | 1.12B | 1.18B | 1.17B | 1.33B | 1.42B | 1.60B | 1.69B | 1.90B | 1.92B | 2.03B | 2.22B | 2.40B | 2.51B | 2.56B | 2.57B | 2.87B | 2.78B | 2.94B | 3.00B | 3.41B | 3.38B | 3.70B | 3.75B | 3.90B | 3.95B | 4.26B | 4.11B | 4.45B | 4.57B | 4.76B | 4.98B | 5.16B | 5.26B | 5.72B | 5.77B | 6.31B | 6.39B | 6.80B | 6.76B | 7.71B | 7.46B | 7.44B | 7.31B | 7.70B | 7.90B | 8.01B | 7.76B | 8.27B | 8.55B | 8.87B | 8.87B |
|
Selling, General & Administrative
|
0.98B | 1.01B | 1.06B | 1.29B | 1.22B | 1.44B | 1.57B | 1.90B | 1.76B | 1.92B | 2.02B | 2.60B | 2.34B | 2.54B | 2.55B | 2.84B | 2.67B | 2.65B | 2.67B | 3.05B | 2.93B | 2.85B | 3.16B | 3.60B | 3.46B | 3.56B | 3.71B | 3.85B | 3.42B | 3.44B | 3.48B | 3.95B | 3.72B | 3.78B | 3.81B | 4.23B | 4.15B | 4.11B | 4.22B | 4.78B | 4.46B | 4.43B | 4.58B | 5.20B | 4.95B | 4.83B | 4.94B | 5.63B | 5.31B | 5.41B | 5.62B | 6.45B | 6.19B | 6.01B | 6.44B | 6.61B | 6.20B | 5.97B | 6.15B | 6.79B | 6.47B | 6.32B | 6.52B | 7.17B | 6.73B | 6.65B | 7.05B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | -0.84B | -0.90B | -0.90B | -1.02B | -1.15B | -1.11B | -1.08B | -1.21B | -1.07B | -1.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
1.30B | 1.35B | 1.42B | 1.69B | 1.65B | 1.90B | 2.06B | 2.47B | 2.34B | 2.54B | 2.67B | 3.36B | 3.18B | 3.42B | 3.46B | 3.85B | 3.79B | 3.82B | 3.84B | 4.38B | 4.35B | 4.45B | 4.84B | 5.50B | 5.38B | 5.60B | 5.92B | 6.25B | 5.93B | 6.00B | 6.05B | 6.82B | 6.49B | 6.72B | 6.81B | 7.64B | 7.53B | 7.81B | 7.97B | 8.69B | 8.41B | 8.68B | 8.69B | 9.65B | 9.52B | 9.59B | 9.91B | 10.79B | 10.58B | 11.13B | 11.39B | 12.76B | 12.58B | 12.81B | 13.20B | 14.32B | 13.66B | 13.41B | 13.46B | 14.48B | 14.37B | 14.33B | 14.29B | 15.44B | 15.28B | 15.52B | 15.91B |
|
Operating Income
|
2.32B | 2.63B | 3.68B | 4.72B | 3.98B | 4.23B | 5.45B | 7.83B | 7.87B | 9.38B | 8.71B | 17.34B | 15.38B | 11.57B | 10.94B | 17.21B | 12.56B | 9.20B | 10.03B | 17.46B | 13.59B | 10.28B | 11.16B | 24.25B | 18.28B | 14.08B | 14.62B | 24.17B | 13.99B | 10.11B | 11.76B | 23.36B | 14.10B | 10.77B | 13.12B | 26.27B | 15.89B | 12.61B | 16.12B | 23.35B | 13.41B | 11.54B | 15.62B | 25.57B | 12.85B | 13.09B | 14.78B | 33.53B | 27.50B | 24.13B | 23.79B | 41.49B | 29.98B | 23.08B | 24.89B | 36.02B | 28.32B | 23.00B | 26.97B | 40.37B | 27.90B | 25.35B | 29.59B | 42.83B | 29.59B | 28.20B | 32.43B |
|
EBIT
|
2.32B | 2.63B | 3.68B | 4.72B | 3.98B | 4.23B | 5.45B | 7.83B | 7.87B | 9.38B | 8.71B | 17.34B | 15.38B | 11.57B | 10.94B | 17.21B | 12.56B | 9.20B | 10.03B | 17.46B | 13.59B | 10.28B | 11.16B | 24.25B | 18.28B | 14.08B | 14.62B | 24.17B | 13.99B | 10.11B | 11.76B | 23.36B | 14.10B | 10.77B | 13.12B | 26.27B | 15.89B | 12.61B | 16.12B | 23.35B | 13.41B | 11.54B | 15.62B | 25.57B | 12.85B | 13.09B | 14.78B | 33.53B | 27.50B | 24.13B | 23.79B | 41.49B | 29.98B | 23.08B | 24.89B | 36.02B | 28.32B | 23.00B | 26.97B | 40.37B | 27.90B | 25.35B | 29.59B | 42.83B | 29.59B | 28.20B | 32.43B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | 0.42B | 0.42B | 0.39B | 0.39B | 0.43B | 0.41B | 0.44B | 0.52B | 0.65B | 0.68B | 0.77B | 0.83B | 0.94B | 0.99B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | 0.04B | -0.07B | -0.10B | -0.19B | -0.10B | -0.10B | -0.14B | -0.10B | -0.35B | -0.23B | -0.17B | -0.15B | -0.26B | -0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.06B | 0.06B | -0.93B | 0.03B | 0.05B | 0.06B | -2.27B | 0.14B | 0.03B | 0.17B | -4.23B | 0.14B | 0.15B | 0.29B | -6.47B | 0.46B | 0.35B | 0.23B | -5.66B | 0.25B | 0.23B | 0.20B | 0.31B | -0.35B | 0.29B | 0.39B | 0.44B | 0.40B | 0.15B | 0.36B | 0.43B | 0.82B | 0.59B | 0.54B | 0.80B | 0.76B | 0.27B | 0.67B | 0.30B | 0.56B | 0.38B | 0.37B | 0.50B | 0.35B | 0.28B | 0.05B | 0.13B | 0.04B | 0.51B | 0.24B | -0.54B | -0.25B | 0.16B | -0.01B | -0.24B | -0.39B | 0.06B | -0.27B | 0.03B | -0.05B | 0.16B | 0.14B | 0.02B | -0.25B | -0.28B | -0.17B | 0.38B |
|
EBT
|
2.39B | 2.69B | 3.73B | 4.76B | 4.03B | 4.29B | 5.46B | 7.96B | 7.90B | 9.55B | 8.79B | 17.48B | 15.53B | 11.86B | 10.89B | 17.67B | 12.90B | 9.44B | 10.14B | 17.71B | 13.82B | 10.48B | 11.47B | 24.42B | 18.56B | 14.47B | 15.06B | 24.57B | 14.14B | 10.47B | 12.19B | 24.18B | 14.68B | 11.31B | 13.92B | 27.03B | 16.17B | 13.28B | 16.42B | 23.91B | 13.79B | 11.91B | 16.13B | 25.92B | 13.13B | 13.14B | 14.90B | 33.58B | 28.01B | 24.37B | 23.25B | 41.24B | 30.14B | 23.07B | 24.66B | 35.62B | 28.38B | 22.73B | 27.00B | 40.32B | 28.06B | 25.49B | 29.61B | 42.58B | 29.31B | 28.03B | 32.80B |
|
Tax Provisions
|
0.77B | 0.86B | 1.20B | 1.38B | 0.95B | 1.04B | 1.15B | 1.96B | 1.91B | 2.24B | 2.17B | 4.41B | 3.91B | 3.04B | 2.67B | 4.59B | 3.36B | 2.54B | 2.63B | 4.64B | 3.60B | 2.74B | 3.00B | 6.39B | 5.00B | 3.80B | 3.94B | 6.21B | 3.63B | 2.67B | 3.17B | 6.29B | 3.65B | 2.59B | 3.20B | 6.96B | 2.35B | 1.76B | 2.30B | 3.94B | 2.23B | 1.87B | 2.44B | 3.68B | 1.89B | 1.88B | 2.23B | 4.82B | 4.38B | 2.62B | 2.70B | 6.61B | 5.13B | 3.62B | 3.94B | 5.62B | 4.22B | 2.85B | 4.04B | 6.41B | 4.42B | 4.05B | 14.87B | 6.25B | 4.53B | 4.60B | 5.34B |
|
Profit After Tax
|
1.62B | 1.83B | 2.53B | 3.38B | 3.07B | 3.25B | 4.31B | 6.00B | 5.99B | 7.31B | 6.62B | 13.06B | 11.62B | 8.82B | 8.22B | 13.08B | 9.55B | 6.90B | 7.51B | 13.07B | 10.22B | 7.75B | 8.47B | 18.02B | 13.57B | 10.68B | 11.12B | 18.36B | 10.52B | 7.80B | 9.01B | 17.89B | 11.03B | 8.72B | 10.71B | 20.07B | 13.82B | 11.52B | 14.12B | 19.96B | 11.56B | 10.04B | 13.69B | 22.24B | 11.25B | 11.25B | 12.67B | 28.75B | 23.63B | 21.74B | 20.55B | 34.63B | 25.01B | 19.44B | 20.72B | 30.00B | 24.16B | 19.88B | 22.96B | 33.92B | 23.64B | 21.45B | 14.74B | 36.33B | 24.78B | 23.43B | 27.47B |
|
Income from Continuing Operations
|
1.62B | 1.83B | 2.53B | 3.38B | 3.07B | 3.25B | 4.31B | 6.00B | 5.99B | 7.31B | 6.62B | 13.06B | 11.62B | 8.82B | 8.22B | 13.08B | 9.55B | 6.90B | 7.51B | 13.07B | 10.22B | 7.75B | 8.47B | 18.02B | 13.57B | 10.68B | 11.12B | 18.36B | 10.52B | 7.80B | 9.01B | 17.89B | 11.03B | 8.72B | 10.71B | 20.07B | 13.82B | 11.52B | 14.12B | 19.96B | 11.56B | 10.04B | 13.69B | 22.24B | 11.25B | 11.25B | 12.67B | 28.75B | 23.63B | 21.74B | 20.55B | 34.63B | 25.01B | 19.44B | 20.72B | 30.00B | 24.16B | 19.88B | 22.96B | 33.92B | 23.64B | 21.45B | 14.74B | 36.33B | 24.78B | 23.43B | 27.47B |
|
Consolidated Net Income
|
1.62B | 1.83B | 2.53B | 3.38B | 3.07B | 3.25B | 4.31B | 6.00B | 5.99B | 7.31B | 6.62B | 13.06B | 11.62B | 8.82B | 8.22B | 13.08B | 9.55B | 6.90B | 7.51B | 13.07B | 10.22B | 7.75B | 8.47B | 18.02B | 13.57B | 10.68B | 11.12B | 18.36B | 10.52B | 7.80B | 9.01B | 17.89B | 11.03B | 8.72B | 10.71B | 20.07B | 13.82B | 11.52B | 14.12B | 19.96B | 11.56B | 10.04B | 13.69B | 22.24B | 11.25B | 11.25B | 12.67B | 28.75B | 23.63B | 21.74B | 20.55B | 34.63B | 25.01B | 19.44B | 20.72B | 30.00B | 24.16B | 19.88B | 22.96B | 33.92B | 23.64B | 21.45B | 14.74B | 36.33B | 24.78B | 23.43B | 27.47B |
|
Income towards Parent Company
|
1.62B | 1.83B | 2.53B | 3.38B | 3.07B | 3.25B | 4.31B | 6.00B | 5.99B | 7.31B | 6.62B | 13.06B | 11.62B | 8.82B | 8.22B | 13.08B | 9.55B | 6.90B | 7.51B | 13.07B | 10.22B | 7.75B | 8.47B | 18.02B | 13.57B | 10.68B | 11.12B | 18.36B | 10.52B | 7.80B | 9.01B | 17.89B | 11.03B | 8.72B | 10.71B | 20.07B | 13.82B | 11.52B | 14.12B | 19.96B | 11.56B | 10.04B | 13.69B | 22.24B | 11.25B | 11.25B | 12.67B | 28.75B | 23.63B | 21.74B | 20.55B | 34.63B | 25.01B | 19.44B | 20.72B | 30.00B | 24.16B | 19.88B | 22.96B | 33.92B | 23.64B | 21.45B | 14.74B | 36.33B | 24.78B | 23.43B | 27.47B |
|
Net Income towards Common Stockholders
|
1.62B | 1.83B | 2.53B | 3.38B | 3.07B | 3.25B | 4.31B | 6.00B | 5.99B | 7.31B | 6.62B | 13.06B | 11.62B | 8.82B | 8.22B | 13.08B | 9.55B | 6.90B | 7.51B | 13.07B | 10.22B | 7.75B | 8.47B | 18.02B | 13.57B | 10.68B | 11.12B | 18.36B | 10.52B | 7.80B | 9.01B | 17.89B | 11.03B | 8.72B | 10.71B | 20.07B | 13.82B | 11.52B | 14.12B | 19.96B | 11.56B | 10.04B | 13.69B | 22.24B | 11.25B | 11.25B | 12.67B | 28.75B | 23.63B | 21.74B | 20.55B | 34.63B | 25.01B | 19.44B | 20.72B | 30.00B | 24.16B | 19.88B | 22.96B | 33.92B | 23.64B | 21.45B | 14.74B | 36.33B | 24.78B | 23.43B | 27.47B |
|
EPS (Basic)
|
1.82 | 2.05 | 2.82 | 3.74 | 3.39 | 3.57 | 4.71 | 6.53 | 6.49 | 7.89 | 7.13 | 14.03 | 12.45 | 9.42 | 8.76 | 1.99 | 1.45 | 1.07 | 1.19 | 2.08 | 1.67 | 1.29 | 1.43 | 3.08 | 2.34 | 1.86 | 1.97 | 3.30 | 1.91 | 1.43 | 1.68 | 3.38 | 2.11 | 1.68 | 2.08 | 3.92 | 2.75 | 2.36 | 2.94 | 1.05 | 0.62 | 0.55 | 0.76 | 1.26 | 0.64 | 0.65 | 0.74 | 1.70 | 1.41 | 1.31 | 1.25 | 2.11 | 1.54 | 1.20 | 1.29 | 1.89 | 1.53 | 1.27 | 1.47 | 2.19 | 1.53 | 1.40 | 0.98 | 2.41 | 1.65 | 1.57 | 1.85 |
|
EPS (Weighted Average and Diluted)
|
1.79 | 2.01 | 2.77 | 3.67 | 3.33 | 3.51 | 4.64 | 6.43 | 6.40 | 7.79 | 7.05 | 13.87 | 12.30 | 9.32 | 8.67 | 1.97 | 1.44 | 1.07 | 1.18 | 2.07 | 1.66 | 1.28 | 1.42 | 3.06 | 2.33 | 1.85 | 1.96 | 3.28 | 1.90 | 1.42 | 1.67 | 3.36 | 2.10 | 1.67 | 2.07 | 3.89 | 2.73 | 2.34 | 2.91 | 1.05 | 0.61 | 0.55 | 0.76 | 1.25 | 0.64 | 0.65 | 0.73 | 1.68 | 1.40 | 1.30 | 1.23 | 2.10 | 1.52 | 1.20 | 1.29 | 1.88 | 1.52 | 1.26 | 1.46 | 2.18 | 1.53 | 1.40 | 0.97 | 2.40 | 1.65 | 1.57 | 1.84 |
|
Shares Outstanding (Weighted Average)
|
24.94B | 24.98B | 25.08B | 25.22B | 25.39B | 25.48B | 25.58B | 25.68B | 25.80B | 25.89B | 25.96B | 26.02B | 26.11B | 26.18B | 26.25B | 26.34B | 26.29B | 26.28B | 25.44B | 25.19B | 24.98B | 24.12B | 23.95B | 23.46B | 23.30B | 23.04B | 22.81B | 22.30B | 22.18B | 21.91B | 21.55B | 21.33B | 20.99B | 20.86B | 20.66B | 20.54B | 20.30B | 19.66B | 19.32B | 18.98B | 18.86B | 18.40B | 17.77B | 17.77B | 17.50B | 17.34B | 17.10B | 17.00B | 16.79B | 16.69B | 16.53B | 16.41B | 16.32B | 16.19B | 16.07B | 15.91B | 15.82B | 15.73B | 15.63B | 15.55B | 15.44B | 15.33B | 15.20B | 15.12B | 15.02B | 14.94B | 14.84B |
|
Shares Outstanding (Diluted Average)
|
0.90B | 0.91B | 0.91B | 0.92B | 0.92B | | | | | | 0.94B | | 0.94B | | 0.95B | | 0.95B | | 0.93B | | | | 6.12B | | | 5.83B | 5.79B | 5.59B | 5.57B | 5.54B | 5.50B | 5.33B | 5.29B | 5.27B | 5.25B | 5.16B | 5.11B | 5.05B | 20.00B | 4.77B | 4.74B | 4.69B | 18.60B | 17.82B | 17.72B | 17.62B | 17.53B | 17.11B | 17.02B | 16.94B | 16.86B | 16.52B | 16.46B | 16.39B | 16.33B | 15.96B | 15.90B | 15.86B | 15.81B | 15.58B | 15.52B | 15.46B | 15.41B | 15.15B | 15.10B | 15.05B | 15.00B |
|
EBITDA
|
2.32B | 2.63B | 3.68B | 4.72B | 3.98B | 4.23B | 5.45B | 7.83B | 7.87B | 9.38B | 8.71B | 17.34B | 15.38B | 11.57B | 10.94B | 17.21B | 12.56B | 9.20B | 10.03B | 17.46B | 13.59B | 10.28B | 11.16B | 24.25B | 18.28B | 14.08B | 14.62B | 24.17B | 13.99B | 10.11B | 11.76B | 23.36B | 14.10B | 10.77B | 13.12B | 26.27B | 15.89B | 12.61B | 16.12B | 23.35B | 13.41B | 11.54B | 15.62B | 25.57B | 12.85B | 13.09B | 14.78B | 33.53B | 27.50B | 24.13B | 23.79B | 41.49B | 29.98B | 23.08B | 24.89B | 36.02B | 28.32B | 23.00B | 26.97B | 40.37B | 27.90B | 25.35B | 29.59B | 42.83B | 29.59B | 28.20B | 32.43B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | 0.05B | 0.08B | 0.08B | 0.09B | 0.10B | 0.12B | 0.13B | 0.16B | 0.20B | 0.24B | 0.28B | 0.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
32.10% | 32.10% | 32.10% | 29.00% | 23.70% | 24.21% | 21.11% | 24.60% | 24.22% | 23.48% | 24.66% | 25.25% | 25.17% | 25.60% | 24.51% | 26.00% | 26.02% | 26.87% | 25.94% | 26.18% | 26.02% | 26.10% | 26.19% | 26.18% | 26.91% | 26.23% | 26.15% | 25.28% | 25.64% | 25.53% | 26.04% | 26.01% | 24.89% | 22.91% | 23.02% | 25.77% | 14.51% | 13.29% | 13.98% | 16.49% | 16.18% | 15.67% | 15.14% | 14.21% | 14.36% | 14.34% | 14.95% | 14.37% | 15.64% | 10.77% | 11.60% | 16.03% | 17.02% | 15.71% | 15.96% | 15.79% | 14.88% | 12.55% | 14.97% | 15.89% | 15.76% | 15.87% | 50.23% | 14.69% | 15.46% | 16.40% | 16.27% |