|
Revenue
|
| 4.17B | 4.49B | 4.51B | 5.21B | 4.33B | 4.69B | 4.66B | 5.11B | 4.56B | 4.93B | 5.02B | 5.45B | 5.04B | 5.47B | 5.94B | 6.40B | 5.96B | 6.45B | 6.43B | 6.80B | 6.54B | 6.94B | 7.00B | 7.74B | 7.93B | 8.28B | 8.24B | 8.30B | 7.83B | 8.26B | 8.48B | 8.70B | 8.62B | 10.43B | 12.90B | 13.86B | 13.01B | 13.96B | 14.34B | 14.89B | 13.54B | 14.58B | 14.81B | 15.12B | 12.22B | 13.87B | 13.93B | 14.30B | 12.31B | 14.46B | 14.46B | 15.10B | 13.34B | 15.42B | 15.78B |
|
Cost of Revenue
|
| 1.16B | 1.07B | 1.01B | 1.26B | 1.15B | 1.05B | 1.09B | 1.28B | 1.10B | 1.11B | 1.09B | 1.12B | 0.94B | 0.92B | 1.17B | 1.48B | 1.37B | 1.41B | 1.50B | 1.55B | 1.62B | 1.53B | 1.62B | 2.28B | 1.93B | 1.93B | 1.83B | 2.02B | 1.69B | 1.82B | 1.92B | 2.01B | 1.94B | 3.71B | 5.05B | 4.68B | 4.21B | 4.52B | 4.39B | 4.32B | 4.05B | 4.17B | 5.02B | 4.17B | 3.99B | 4.24B | 6.49B | 5.70B | 4.09B | 4.20B | 4.21B | 4.40B | 4.00B | 4.35B | 5.30B |
|
Gross Profit
|
| 3.02B | 3.42B | 3.49B | 3.94B | 3.18B | 3.64B | 3.57B | 3.83B | 3.46B | 3.81B | 3.92B | 4.33B | 4.10B | 4.56B | 4.78B | 4.92B | 4.59B | 5.05B | 4.93B | 5.24B | 4.92B | 5.42B | 5.38B | 5.46B | 6.01B | 6.34B | 6.40B | 6.28B | 6.13B | 6.44B | 6.56B | 6.70B | 6.68B | 6.71B | 7.85B | 9.17B | 8.80B | 9.44B | 9.95B | 10.57B | 9.49B | 10.41B | 9.79B | 10.95B | 8.24B | 9.62B | 7.44B | 8.60B | 8.22B | 10.26B | 10.25B | 10.71B | 9.34B | 11.08B | 10.47B |
|
Research & Development
|
| 0.64B | 0.64B | 0.81B | 0.68B | 0.63B | 0.71B | 0.71B | 0.80B | 0.77B | 0.83B | 0.81B | 0.88B | 0.81B | 0.98B | 0.35B | 1.07B | 0.95B | 1.12B | 1.11B | 1.21B | 1.14B | 1.23B | 1.23B | 1.41B | 1.24B | 1.32B | 1.27B | 6.50B | 1.29B | 1.29B | 2.29B | 1.54B | 1.38B | 1.58B | 1.71B | 1.71B | 1.67B | 1.77B | 1.66B | 1.83B | 1.50B | 1.61B | 1.61B | 1.79B | 2.29B | 1.73B | 1.72B | 1.93B | 1.94B | 1.95B | 2.13B | 6.77B | 2.07B | 2.13B | 2.32B |
|
Selling, General & Administrative
|
| 1.25B | 1.25B | 1.08B | 1.41B | 1.24B | 1.41B | 1.26B | 1.45B | 1.34B | 1.45B | 1.59B | 3.34B | 1.47B | 1.70B | 1.47B | 1.74B | 1.35B | 1.47B | 1.38B | 1.68B | 1.37B | 1.51B | 1.46B | 1.96B | 1.79B | 1.76B | 1.92B | 1.93B | 1.68B | 1.65B | 1.66B | 1.95B | 1.70B | 3.53B | 2.85B | 3.23B | 2.84B | 3.16B | 3.08B | 3.26B | 3.13B | 5.41B | 3.30B | 3.42B | 3.04B | 3.27B | 3.37B | 3.19B | 3.31B | 3.38B | 4.21B | 3.85B | 3.29B | 3.25B | 3.57B |
|
Restructuring Costs
|
0.16B | | | | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 1.31B | 1.18B | 1.01B | 1.12B | 1.15B | 1.12B | 1.31B | 1.33B | 1.10B | 1.13B | 1.65B | 1.65B | 1.07B | 0.94B | 2.23B | 1.48B | 1.38B | 1.48B | 1.58B | 1.59B | 1.62B | 1.54B | 1.62B | 2.59B | 2.00B | 2.43B | 1.89B | 2.32B | 1.85B | 1.91B | 1.92B | 1.25B | 1.94B | 4.56B | 5.09B | 5.16B | 4.40B | 4.59B | -0.50B | 4.72B | 4.20B | 0.17B | -0.23B | 0.00B | 0.01B | 0.17B | 6.55B | 5.99B | 4.26B | 5.14B | 4.29B | 0.01B | 4.25B | 5.14B | 7.98B |
|
Operating Expenses
|
0.16B | 3.19B | 3.07B | 2.91B | 3.38B | 3.02B | 3.24B | 3.29B | 3.58B | 3.21B | 3.41B | 4.06B | 5.87B | 3.35B | 3.62B | 4.06B | 4.29B | 3.68B | 4.07B | 4.07B | 4.48B | 4.13B | 4.28B | 4.30B | 5.96B | 5.03B | 5.52B | 5.08B | 10.75B | 4.82B | 4.86B | 5.86B | 4.75B | 5.02B | 9.67B | 9.65B | 10.11B | 8.91B | 9.52B | 10.04B | 9.81B | 8.82B | 11.29B | 10.21B | 9.62B | 9.46B | 9.35B | 11.65B | 11.11B | 9.51B | 10.46B | 10.63B | 16.59B | 9.61B | 10.53B | 13.87B |
|
Operating Income
|
| 0.98B | 1.42B | 1.60B | 1.82B | 1.30B | 1.45B | 1.37B | 1.53B | 1.35B | 1.51B | 0.96B | -0.41B | 1.69B | 1.85B | 1.89B | 2.11B | 2.28B | 2.39B | 2.36B | 2.31B | 2.41B | 2.66B | 2.69B | 1.78B | 2.90B | 2.76B | 3.16B | -2.44B | 3.01B | 3.40B | 2.62B | 3.96B | 3.60B | 0.75B | 3.25B | 3.75B | 4.10B | 4.44B | 4.31B | 5.07B | 4.72B | 3.29B | 4.60B | 5.50B | 2.77B | 4.51B | 2.28B | 3.19B | 2.80B | 4.00B | 3.83B | -1.49B | 3.73B | 4.89B | 1.90B |
|
EBIT
|
| 0.98B | 1.42B | 1.60B | 1.82B | 1.30B | 1.45B | 1.37B | 1.53B | 1.35B | 1.51B | 0.96B | -0.41B | 1.69B | 1.85B | 1.89B | 2.11B | 2.28B | 2.39B | 2.36B | 2.31B | 2.41B | 2.66B | 2.69B | 1.78B | 2.90B | 2.76B | 3.16B | -2.44B | 3.01B | 3.40B | 2.62B | 3.96B | 3.60B | 0.75B | 3.25B | 3.75B | 4.10B | 4.44B | 4.31B | 5.07B | 4.72B | 3.29B | 4.60B | 5.50B | 2.77B | 4.51B | 2.28B | 3.19B | 2.80B | 4.00B | 3.83B | -1.49B | 3.73B | 4.89B | 1.90B |
|
Interest & Investment Income
|
| 0.00B | 0.00B | 0.01B | -0.10B | -0.07B | -0.07B | -0.07B | -0.07B | -0.07B | -0.07B | -0.13B | -0.13B | -0.13B | -0.16B | -0.20B | -0.20B | -0.20B | -0.23B | -0.25B | -0.29B | -0.25B | -0.25B | -0.25B | -0.25B | -0.25B | -0.27B | -0.30B | -0.32B | -0.33B | -0.31B | -0.42B | -0.46B | -0.43B | -0.61B | -0.62B | -0.62B | -0.62B | -0.61B | -0.58B | -0.57B | -0.54B | -0.53B | -0.50B | -0.48B | -0.45B | -0.45B | -0.40B | -0.38B | -0.45B | -0.51B | -0.59B | -0.61B | -0.63B | -0.68B | -0.67B |
|
Other Non Operating Income
|
| 0.04B | -0.01B | 0.01B | -0.06B | 0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.17B | -0.50B | -0.16B | -0.01B | -0.03B | -0.00B | -0.30B | -0.05B | -0.10B | 0.01B | -0.06B | -0.05B | -0.34B | -0.02B | 0.15B | -0.47B | -0.09B | 0.39B | -0.14B | -2.28B | -0.18B | -0.42B | -0.07B | -0.80B | -0.12B | -4.62B | 0.40B | -2.66B | -0.02B | -0.22B | 0.78B | -1.53B | 0.33B | -2.02B | -1.80B | -1.41B | 0.10B | -1.56B | -0.59B | -1.34B | -1.16B | -0.15B | -1.44B | -2.64B | -0.50B |
|
Non Operating Income
|
| 0.04B | -0.01B | 0.01B | -0.03B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.01B | 0.25B | 0.50B | -0.00B | 0.00B | -0.03B | 0.01B | | -0.05B | -0.10B | -0.04B | -0.06B | -0.05B | -0.34B | -0.02B | 0.15B | 0.50B | -0.09B | -0.52B | -0.14B | -2.28B | -0.18B | -0.42B | -0.07B | -0.80B | -0.12B | -4.62B | 0.40B | -2.66B | -0.02B | -0.22B | 0.78B | -1.53B | 0.33B | -2.02B | -1.80B | -1.41B | 0.10B | -1.56B | -0.59B | -1.34B | -1.16B | -0.15B | -1.44B | -2.64B | -0.50B |
|
EBT
|
| 1.01B | 1.40B | 1.60B | 1.71B | 1.24B | 1.37B | 1.29B | 1.44B | 1.29B | 1.43B | 0.69B | -1.04B | 1.40B | 1.68B | 1.65B | 1.92B | 1.78B | 2.10B | 2.01B | 2.00B | 2.09B | 2.35B | 2.10B | 1.19B | 2.80B | 2.01B | 2.76B | -2.37B | 2.54B | 0.81B | 2.00B | 3.07B | 3.10B | -0.69B | 2.50B | -1.51B | 3.87B | 1.16B | 3.69B | 4.27B | 4.93B | 1.18B | 4.40B | 2.96B | 0.47B | 2.61B | 1.95B | 1.21B | 1.75B | 2.15B | 2.08B | -2.27B | 1.66B | 1.55B | 0.71B |
|
Tax Provisions
|
| 0.12B | 0.14B | 0.02B | 0.17B | 0.27B | 0.30B | 0.32B | 0.31B | 0.31B | 0.34B | 0.18B | -0.23B | 0.37B | 0.31B | 0.41B | 0.41B | 0.42B | 0.49B | 0.42B | 0.61B | 0.38B | 0.44B | 0.46B | 1.14B | 0.01B | 0.03B | 0.01B | -0.55B | 0.09B | 0.07B | 0.12B | 0.27B | 0.09B | 0.05B | 0.19B | -1.54B | 0.31B | 0.39B | 0.51B | 0.23B | 0.44B | 0.26B | 0.45B | 0.49B | 0.23B | 0.58B | 0.17B | 0.39B | 0.38B | 0.77B | 0.52B | -2.25B | 0.37B | 0.61B | 0.53B |
|
Profit After Tax
|
| 0.88B | 1.27B | 1.58B | 1.54B | 0.97B | 1.07B | 0.96B | 1.13B | 0.98B | 1.10B | 0.51B | -0.81B | 1.02B | 1.37B | 1.24B | 1.52B | 1.35B | 1.61B | 1.60B | 1.39B | 1.71B | 1.92B | 1.63B | 0.05B | 2.78B | 1.98B | 2.75B | -1.83B | 2.46B | 0.74B | 1.88B | 2.80B | 3.01B | -0.74B | 2.31B | 0.04B | 3.56B | 0.77B | 3.18B | 4.04B | 4.49B | 0.93B | 3.95B | 2.47B | 0.24B | 2.03B | 1.78B | 0.82B | 1.37B | 1.37B | 1.56B | -0.02B | 1.29B | 0.94B | 0.19B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | | | | | | | | | | | | | | | | | |
|
Investment Income
|
0.01B | | | | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | 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 |
|
Income from Continuing Operations
|
| 0.88B | 1.27B | 1.58B | 1.54B | 0.97B | 1.07B | 0.96B | 1.13B | 0.98B | 1.10B | 0.51B | -0.81B | 1.02B | 1.37B | 1.24B | 1.52B | 1.35B | 1.61B | 1.60B | 1.39B | 1.71B | 1.92B | 1.63B | 0.05B | 2.78B | 1.98B | 2.75B | -1.83B | 2.46B | 0.74B | 1.88B | 2.80B | 3.01B | -0.74B | 2.31B | 0.04B | 3.56B | 0.77B | 3.18B | 4.04B | 4.49B | 0.93B | 3.95B | 2.47B | 0.24B | 2.03B | 1.78B | 0.82B | 1.37B | 1.37B | 1.56B | -0.02B | 1.29B | 0.94B | 0.19B |
|
Consolidated Net Income
|
| 0.88B | 1.27B | 1.58B | 1.54B | 0.97B | 1.07B | 0.96B | 1.13B | 0.98B | 1.10B | 0.51B | -0.81B | 1.02B | 1.37B | 1.24B | 1.52B | 1.35B | 1.61B | 1.60B | 1.39B | 1.71B | 1.92B | 1.63B | 0.05B | 2.78B | 1.98B | 2.75B | -1.83B | 2.46B | 0.74B | 1.88B | 2.80B | 3.01B | -0.74B | 2.31B | 0.04B | 3.56B | 0.77B | 3.18B | 4.04B | 4.49B | 0.93B | 3.95B | 2.47B | 0.24B | 2.03B | 1.78B | 0.82B | 1.37B | 1.37B | 1.56B | -0.02B | 1.29B | 0.94B | 0.19B |
|
Income towards Parent Company
|
| 0.88B | 1.27B | 1.58B | 1.54B | 0.97B | 1.07B | 0.96B | 1.13B | 0.98B | 1.10B | 0.51B | -0.81B | 1.02B | 1.37B | 1.24B | 1.52B | 1.35B | 1.61B | 1.60B | 1.39B | 1.71B | 1.92B | 1.63B | 0.05B | 2.78B | 1.98B | 2.75B | -1.83B | 2.46B | 0.74B | 1.88B | 2.80B | 3.01B | -0.76B | 2.29B | 0.02B | 3.53B | 0.74B | 3.18B | 4.04B | 4.49B | 0.93B | 3.95B | 2.47B | 0.24B | 2.03B | 1.78B | 0.82B | 1.37B | 1.37B | 1.56B | -0.02B | 1.29B | 0.94B | 0.19B |
|
Net Income towards Common Stockholders
|
| 0.88B | 1.27B | 1.58B | 1.54B | 0.97B | 1.07B | 0.96B | 1.13B | 0.98B | 1.10B | 0.51B | -0.81B | 1.02B | 1.37B | 1.24B | 1.52B | 1.35B | 1.61B | 1.60B | 1.39B | 1.71B | 1.92B | 1.63B | 0.05B | 2.78B | 1.98B | 2.75B | -1.83B | 2.46B | 0.74B | 1.88B | 2.80B | 3.01B | -0.76B | 2.29B | 0.02B | 3.53B | 0.74B | 3.18B | 4.04B | 4.49B | 0.93B | 3.95B | 2.47B | 0.24B | 2.03B | 1.78B | 0.82B | 1.37B | 1.37B | 1.56B | -0.02B | 1.29B | 0.94B | 0.19B |
|
EPS (Basic)
|
| 0.56 | 0.80 | 1.01 | 0.98 | 0.61 | 0.67 | 0.60 | 0.70 | 0.61 | 0.69 | 0.32 | -0.51 | 0.64 | 0.84 | 0.75 | 0.93 | 0.83 | 0.99 | 0.97 | 0.86 | 1.07 | 1.20 | 1.02 | 0.03 | 1.74 | 1.26 | 1.81 | -1.23 | 1.65 | 0.49 | 1.27 | 1.88 | 2.02 | -0.46 | 1.30 | 0.01 | 2.00 | 0.42 | 1.78 | 2.27 | 2.52 | 0.52 | 2.22 | 1.39 | 0.13 | 1.14 | 1.00 | 0.46 | 0.77 | 0.77 | 0.88 | -0.02 | 0.72 | 0.52 | 0.10 |
|
EPS (Weighted Average and Diluted)
|
| 0.56 | 0.80 | 1.01 | 0.98 | 0.60 | 0.66 | 0.60 | 0.70 | 0.61 | 0.68 | 0.31 | -0.51 | 0.63 | 0.83 | 0.74 | 0.92 | 0.83 | 0.98 | 0.97 | 0.85 | 1.06 | 1.19 | 1.01 | 0.03 | 1.74 | 1.26 | 1.81 | -1.23 | 1.65 | 0.49 | 1.26 | 1.88 | 2.02 | -0.46 | 1.29 | 0.01 | 1.99 | 0.42 | 1.78 | 2.26 | 2.51 | 0.51 | 2.21 | 1.38 | 0.13 | 1.14 | 1.00 | 0.46 | 0.77 | 0.77 | 0.88 | -0.02 | 0.72 | 0.52 | 0.10 |
|
Shares Outstanding (Weighted Average)
|
1.58B | 1.58B | 1.58B | 1.58B | 1.58B | 1.58B | 1.58B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.59B | 1.66B | 1.63B | 1.61B | 1.62B | 1.63B | 1.63B | 1.59B | 1.59B | 1.59B | 1.60B | 1.59B | 1.59B | 1.51B | 1.50B | 1.48B | 1.48B | 1.48B | 1.48B | 1.48B | 1.48B | 1.76B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.76B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B |
|
Shares Outstanding (Diluted Average)
|
1.58B | 1.58B | 1.58B | 1.58B | 1.58B | 1.60B | 1.61B | 1.60B | 1.60B | 1.61B | 1.61B | 1.61B | 1.61B | 1.61B | 1.63B | 1.66B | 1.64B | 1.62B | 1.63B | 1.64B | 1.63B | 1.60B | 1.60B | 1.60B | 1.60B | 1.60B | 1.58B | 1.56B | 1.55B | 1.48B | 1.48B | 1.48B | 1.48B | 1.48B | 1.65B | 1.77B | 1.67B | 1.77B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.78B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B | 1.77B |
|
EBITDA
|
| 0.98B | 1.42B | 1.60B | 1.82B | 1.30B | 1.45B | 1.37B | 1.53B | 1.35B | 1.51B | 0.96B | -0.41B | 1.69B | 1.85B | 1.89B | 2.11B | 2.28B | 2.39B | 2.36B | 2.31B | 2.41B | 2.66B | 2.69B | 1.78B | 2.90B | 2.76B | 3.16B | -2.44B | 3.01B | 3.40B | 2.62B | 3.96B | 3.60B | 0.75B | 3.25B | 3.75B | 4.10B | 4.44B | 4.31B | 5.07B | 4.72B | 3.29B | 4.60B | 5.50B | 2.77B | 4.51B | 2.28B | 3.19B | 2.80B | 4.00B | 3.83B | -1.49B | 3.73B | 4.89B | 1.90B |
|
Interest Expenses
|
| | | 0.01B | 0.09B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.15B | 0.14B | 0.13B | 0.17B | 0.21B | 0.21B | 0.21B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| 12.23% | 9.63% | 1.18% | 10.10% | 21.87% | 21.93% | 25.04% | 21.61% | 23.79% | 23.38% | 26.35% | 21.89% | 26.79% | 18.59% | 24.77% | 21.15% | 23.76% | 23.19% | 20.66% | 30.38% | 17.98% | 18.61% | 22.15% | 95.64% | 0.50% | 1.44% | 0.51% | 23.05% | 3.46% | 8.18% | 5.85% | 8.88% | 2.84% | | 7.48% | | 8.07% | 33.88% | 13.77% | 5.29% | 8.85% | 21.56% | 10.18% | 16.63% | 49.26% | 22.34% | 8.81% | 32.01% | 21.82% | 36.02% | 24.95% | 98.99% | 22.40% | 39.45% | 73.67% |