|
Revenue
|
7.70B | 7.96B | 8.20B | 8.95B | 8.58B | 8.18B | 7.90B | 8.62B | 8.29B | 8.43B | 8.21B | 8.66B | 1.81B | 6.66B | 6.68B | 7.28B | 6.38B | 6.23B | 6.25B | 6.25B | 6.46B | 6.76B | 6.61B | 6.72B | 4.90B | 6.31B | 4.55B | 4.80B | 4.46B | 4.37B | 5.58B | 3.76B | 5.49B | 4.35B | 4.85B | 17.72B | 6.35B | 4.53B | 6.58B | 5.68B | 7.32B | 8.22B | 9.87B | 12.01B | 0.26B | 10.77B | 0.18B | 0.16B | 10.88B | 11.42B | 11.49B | 12.02B | 12.68B | 12.94B | 13.56B | 14.89B | 13.59B | 14.46B | 15.19B | 15.50B |
|
Cost of Revenue
|
1.38B | 1.46B | 1.26B | 0.30B | 1.65B | 1.45B | 1.52B | 6.39B | 1.34B | 1.48B | 1.59B | 6.03B | | 1.35B | 1.27B | 1.40B | 1.27B | 1.32B | 1.24B | 1.10B | 1.19B | 1.16B | 1.18B | 1.36B | 1.03B | 1.07B | 0.80B | 0.95B | 0.73B | 0.69B | 1.16B | 0.71B | 1.13B | 0.79B | 1.02B | 3.54B | 1.42B | 0.71B | 1.37B | 1.17B | 1.86B | 2.19B | 3.76B | 4.62B | 3.51B | 3.00B | 2.98B | 2.90B | 1.91B | 1.96B | 2.10B | 2.31B | 2.22B | 2.18B | 3.08B | 2.73B | 2.24B | 2.47B | 2.80B | 3.12B |
|
Gross Profit
|
6.32B | 6.49B | 6.94B | 7.28B | 6.92B | 6.73B | 6.37B | 6.86B | 6.95B | 6.95B | 6.62B | 7.04B | | 5.31B | 5.41B | 5.88B | 5.12B | 4.92B | 5.01B | 5.15B | 5.27B | 5.60B | 5.43B | 5.37B | 3.87B | 5.24B | 3.75B | 3.84B | 3.72B | 3.68B | 4.42B | 3.05B | 4.36B | 3.56B | 3.83B | 14.18B | 4.93B | 3.82B | 5.21B | 4.51B | 5.46B | 6.03B | 6.11B | 7.39B | 7.88B | 7.77B | 8.00B | 8.31B | 8.97B | 9.46B | 9.40B | 9.72B | 10.46B | 10.76B | 10.48B | 12.17B | 11.35B | 11.98B | 12.39B | 12.38B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.98B | 1.06B | -1.06B | -4.33B | -0.99B | -1.32B | 1.08B | -5.32B | -1.16B | -1.20B | -1.30B | -5.52B | -1.53B | -1.19B | -1.20B | -1.32B | -1.26B | -1.27B | -0.86B | -1.43B | -1.20B | -1.33B | -1.55B | -1.32B | -1.10B | -1.47B | -1.09B | -1.31B | -1.08B | -1.08B | -1.54B | 1.00B | -1.27B | 1.01B | -1.02B | -1.58B | -1.39B | -1.00B | -1.50B | -1.32B | -0.30B | -1.83B | -3.61B | -2.58B | -2.13B | -2.55B | -2.46B | -2.62B | -2.61B | -2.67B | -2.58B | -3.07B | -2.78B | -3.01B | -3.12B | -4.68B | -3.16B | -3.55B | -3.66B | -3.86B |
|
Selling, General & Administrative
|
2.38B | 2.83B | -2.66B | -9.89B | -2.46B | -2.45B | 3.01B | -10.45B | -2.51B | -2.87B | -2.64B | -11.16B | | -2.35B | -2.36B | -2.67B | -2.52B | -2.54B | -2.50B | -2.15B | -2.32B | -2.46B | -2.49B | -2.95B | -2.26B | -2.97B | -2.05B | -2.00B | -1.87B | -1.84B | -1.39B | 1.75B | -2.51B | 2.20B | -2.42B | -8.66B | -2.72B | -1.90B | -2.73B | -2.46B | -2.93B | -3.10B | -4.09B | -5.12B | -4.84B | -4.68B | -4.28B | -4.62B | -4.06B | -4.99B | -4.80B | -5.37B | -4.50B | -4.93B | -5.14B | -5.41B | -4.49B | -4.86B | -5.08B | -5.49B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.27B | 0.31B | 0.06B | -0.09B | 0.25B | 0.17B | 0.20B | 0.09B | 0.20B | 0.17B | 1.68B | 0.22B | 0.25B | 0.17B | 0.40B | 0.15B | 0.13B | 0.18B | 0.14B | 0.15B | -0.13B | 0.42B | 0.18B | 0.24B | 0.30B | 0.20B | 0.35B | 0.35B | 0.04B | 0.08B | 1.12B | 0.45B | 0.59B | 0.08B | 0.25B | 1.04B | 0.48B | 0.09B | 0.29B | 0.49B | 0.03B | 0.13B | 0.04B | 0.15B | 0.10B | 0.12B | 0.11B | 0.19B | 0.38B | 0.78B | 0.07B | 0.11B | 0.07B | 0.06B | 0.03B | 0.10B | 0.11B | 0.08B | 0.09B | 0.10B |
|
Operating Expenses
|
3.36B | 3.89B | -3.72B | -14.22B | -3.45B | -3.77B | 4.09B | -15.76B | -3.67B | -4.07B | -3.94B | -16.68B | -1.53B | -3.54B | -3.56B | -0.01B | -3.78B | -3.82B | -3.36B | -0.01B | | -3.79B | -4.04B | -0.01B | -3.36B | -3.60B | -3.15B | -0.01B | -2.95B | -2.92B | -2.20B | 2.76B | -3.78B | 3.21B | -3.44B | -3.88B | -4.11B | -2.90B | -4.22B | -3.78B | -3.23B | -4.93B | -7.70B | -7.70B | -7.10B | -7.23B | -6.74B | -7.25B | -6.67B | -7.65B | -7.38B | -8.44B | -7.28B | -7.94B | -8.26B | -10.09B | -7.65B | -8.41B | -8.75B | -9.35B |
|
Operating Income
|
3.16B | 2.85B | 3.20B | 2.33B | 3.64B | 3.03B | 2.41B | 2.41B | 3.40B | 2.96B | 4.26B | 2.17B | 2.16B | 1.87B | 2.16B | 1.96B | 1.40B | 1.20B | 1.71B | 2.03B | 1.95B | 2.03B | 1.77B | 1.18B | 0.75B | 0.92B | 0.90B | 0.82B | 0.76B | 0.79B | 2.53B | 0.69B | 1.10B | 0.37B | 0.57B | 2.35B | 1.22B | 0.93B | 1.17B | 1.14B | 1.90B | 1.13B | -1.67B | -0.29B | 0.88B | 0.54B | 1.25B | 1.09B | 2.55B | 2.46B | 1.95B | 1.23B | 3.12B | 2.75B | 2.11B | 2.04B | 3.67B | 3.51B | 3.58B | 2.98B |
|
EBIT
|
3.16B | 2.85B | 3.20B | 2.33B | 3.64B | 3.03B | 2.41B | 2.41B | 3.40B | 2.96B | 4.26B | 2.17B | 2.16B | 1.87B | 2.16B | 1.96B | 1.40B | 1.20B | 1.71B | 2.03B | 0.58B | 2.03B | 1.77B | 1.18B | 0.75B | 0.75B | 0.90B | 0.82B | 0.76B | 0.79B | 1.90B | 0.69B | 1.10B | 0.37B | 0.57B | 0.44B | 1.22B | 0.93B | 1.17B | 1.14B | 1.90B | 1.13B | -1.67B | -0.29B | 0.88B | 0.54B | 1.25B | 1.09B | 2.55B | 2.46B | 1.95B | 1.23B | 3.12B | 2.75B | 2.11B | 2.04B | 3.67B | 3.51B | 3.58B | 2.98B |
|
Interest & Investment Income
|
0.11B | 0.09B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.06B | 0.03B | 0.03B | 0.03B | 0.05B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.04B | 0.08B | 0.06B | 0.10B | 0.11B | 0.11B | 0.10B | 0.18B | 0.06B | 0.08B | 0.07B | 0.09B | 0.14B |
|
Other Non Operating Income
|
0.16B | 0.24B | 0.17B | 0.16B | 0.12B | 0.12B | 0.15B | 0.13B | 0.11B | 0.11B | 0.09B | 0.20B | 0.12B | 0.12B | 0.13B | 0.13B | 0.09B | 0.11B | 0.11B | -0.15B | 0.20B | 0.22B | 0.20B | 0.20B | 0.20B | 0.21B | 0.18B | 0.21B | 0.23B | | 0.25B | | 0.31B | | 0.24B | 0.24B | 0.28B | | | | 0.28B | 0.32B | 0.32B | 0.34B | 0.32B | 0.29B | | | 0.29B | 0.37B | | | 0.30B | 0.34B | 0.27B | | 0.27B | 0.37B | 0.35B | |
|
Non Operating Income
|
-0.16B | -0.24B | -0.17B | -0.74B | -0.12B | -0.12B | -0.15B | -0.52B | -0.11B | -0.11B | -0.09B | -0.43B | | -0.10B | -0.11B | -0.13B | -0.09B | | -0.11B | -0.11B | | | -0.22B | | | | -0.18B | | | -0.26B | | | -0.31B | | -0.72B | -0.95B | -0.28B | | -0.91B | -0.24B | -0.28B | | | | -0.32B | | | | -0.29B | | -0.29B | -0.94B | -0.30B | | -0.27B | 2.20B | -0.27B | | | |
|
EBT
|
3.00B | 2.61B | 3.03B | 2.16B | 3.52B | 2.92B | 2.26B | 2.28B | 3.29B | 2.86B | 4.17B | 2.05B | 2.04B | 1.75B | 2.03B | 1.84B | 1.30B | 1.09B | 1.59B | 1.91B | 0.64B | 0.87B | 0.32B | -0.51B | 0.55B | 0.66B | 0.71B | 0.60B | 0.53B | 0.52B | 2.18B | 0.37B | 0.76B | 0.11B | 0.31B | 1.31B | 0.94B | 0.69B | 0.85B | 0.90B | 1.61B | 0.76B | -2.00B | -0.64B | 0.55B | 0.25B | 0.92B | 0.78B | 2.26B | 2.09B | 1.65B | 0.90B | 2.80B | 2.40B | 1.83B | 1.67B | 3.40B | 3.13B | 3.24B | 2.63B |
|
Profit After Tax
|
2.14B | 1.72B | 2.12B | 1.56B | 2.78B | 2.12B | 1.55B | 1.63B | 2.92B | 2.12B | 3.48B | 1.49B | 1.63B | 1.60B | 1.52B | 2.10B | 1.01B | 0.83B | 1.25B | 1.52B | 0.51B | 0.80B | 0.25B | -0.28B | 0.45B | 0.57B | 0.59B | 0.61B | 0.46B | 0.76B | 1.82B | 0.33B | 0.56B | 0.08B | 0.21B | 0.95B | 0.75B | 0.53B | 0.65B | 0.77B | 1.56B | 0.55B | -1.65B | -0.35B | 0.39B | 0.36B | 1.64B | 0.90B | 1.80B | 1.82B | 1.38B | 0.96B | 2.18B | 1.93B | 1.43B | 1.50B | 2.92B | 2.45B | 2.54B | 2.33B |
|
Net Income - Minority
|
-0.00B | 0.01B | 0.01B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
3.00B | 2.61B | 3.03B | 2.16B | 3.52B | 2.92B | 2.26B | 2.28B | 3.29B | 2.86B | 4.17B | 2.05B | 2.04B | 1.75B | 2.03B | 1.84B | 1.30B | 1.09B | 1.59B | 1.91B | 0.58B | 0.87B | 0.32B | -0.51B | 0.55B | 0.53B | 0.71B | 0.60B | 0.53B | 0.52B | 1.64B | 0.37B | 0.76B | 0.11B | 0.31B | 0.18B | 0.94B | 0.69B | 0.85B | 0.90B | 1.61B | 0.76B | -2.00B | -0.64B | 0.55B | 0.25B | 0.92B | 0.78B | 2.26B | 2.09B | 1.65B | 0.90B | 2.80B | 2.40B | 1.83B | 1.67B | 3.40B | 3.13B | 3.24B | 2.63B |
|
Consolidated Net Income
|
3.00B | 2.61B | 3.03B | 2.16B | 3.52B | 2.92B | 2.26B | 2.28B | 3.29B | 2.86B | 4.17B | 2.05B | 2.04B | 1.75B | 2.03B | 1.84B | 1.30B | 1.09B | 1.59B | 1.91B | 0.58B | 0.87B | 0.32B | -0.51B | 0.55B | 0.53B | 0.71B | 0.60B | 0.53B | 0.52B | 1.64B | 0.37B | 0.76B | 0.11B | 0.31B | 0.18B | 0.94B | 0.69B | 0.85B | 0.90B | 1.61B | 0.76B | -2.00B | -0.64B | 0.55B | 0.25B | 0.92B | 0.78B | 2.26B | 2.09B | 1.65B | 0.90B | 2.80B | 2.40B | 1.83B | 1.67B | 3.40B | 3.13B | 3.24B | 2.63B |
|
Income towards Parent Company
|
2.15B | 2.36B | 2.35B | 1.55B | 2.78B | 2.11B | 1.81B | 1.86B | 3.04B | 2.27B | 3.48B | 1.49B | 1.77B | 1.60B | 1.80B | 1.60B | 1.01B | 0.83B | 1.25B | -0.52B | 0.53B | 0.80B | -0.46B | -0.79B | 0.44B | 1.42B | 0.59B | 0.81B | 0.47B | 0.78B | 1.84B | 0.52B | 0.59B | 0.02B | 0.23B | 0.63B | 0.78B | 1.43B | 1.09B | 1.49B | 1.56B | 1.19B | -1.98B | -0.75B | 0.41B | -0.37B | 1.64B | 1.71B | 2.18B | 1.82B | 1.37B | 1.78B | 2.18B | 1.93B | 2.65B | 1.50B | 4.02B | 3.56B | 2.58B | 2.77B |
|
Net Income towards Common Stockholders
|
2.15B | 2.36B | 2.35B | 1.55B | 2.78B | 2.11B | 1.81B | 1.86B | 3.04B | 2.27B | 3.48B | 1.49B | 1.77B | 1.60B | 1.80B | 1.60B | 1.01B | 0.83B | 1.25B | -0.50B | 0.58B | 0.80B | -0.46B | -0.28B | 0.44B | 1.15B | 0.59B | 0.81B | 0.47B | 0.78B | 1.38B | 0.52B | 0.59B | 0.02B | 0.23B | 0.63B | 0.78B | 0.69B | 1.09B | 1.49B | 1.56B | 1.19B | -1.98B | -0.75B | 0.41B | -0.37B | 1.64B | 1.71B | 2.18B | 1.82B | 1.37B | 1.78B | 2.18B | 1.93B | 2.65B | 1.50B | 4.02B | 3.56B | 2.58B | 2.77B |
|
EPS (Basic)
|
0.00B | 0.00 | 478.57 | 245.73 | 0.00 | | 340.60 | 277.94 | 0.00B | 573.99 | | | | | 0.00 | 857.22 | 717.02 | | 0.00 | 0.00 | 495.08 | | -366.59 | | 509.26 | | 747.57 | | 680.00 | 801.58 | | | 0.00 | | | 0.00B | 0.00 | | | | 0.00B | | | | 0.00B | | | | 0.00B | | 0.00B | 553.11 | 0.00B | | 743.42 | | 0.00B | | | |
|
EPS (Weighted Average and Diluted)
|
-980.00 | -0.00B | -0.00B | -0.00B | -973.00 | -0.00B | -632.00 | -986.00 | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -993.00 | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | 13.78 | | | | | | | | | | | 0.00B | | | 0.00 | 743.75 | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.00B | 1,448,000.00B | 0.00B | 0.01B | 1,452,000.00B | | 0.01B | 0.01B | 0.00B | 0.00B | | | | | 1,281,000.00B | 0.00B | 0.00B | | 1,252,000.00B | 1,252,000.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | 0.00B | | | 470.00B | | | 0.00B | 590.00B | | | | 0.00B | | | | 250.00 | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 1,180.00B | 0.00B | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
1.59B | 2.36B | 2.36B | 1.18B | 2.60B | 1.79B | 1.83B | 1.88B | 3.05B | 2.29B | 3.13B | 1.00B | 1.76B | 1.24B | 1.81B | 1.60B | 0.83B | 0.83B | 1.12B | -0.31B | 0.53B | 0.56B | -0.47B | -0.79B | -0.14B | 1.42B | 0.13B | 0.81B | 0.34B | 0.48B | 1.26B | 0.50B | 0.54B | -0.43B | 0.57B | 0.60B | 0.31B | 1.42B | 1.09B | 1.48B | 0.15B | 1.19B | -0.33B | -0.75B | 0.41B | -0.73B | -0.97B | 1.71B | 2.18B | 1.47B | 1.26B | 1.78B | 1.76B | 1.93B | 2.66B | -0.11B | 4.02B | 3.56B | 2.58B | 2.78B |
|
Interest Expenses
|
0.27B | 0.34B | -0.30B | 0.29B | -0.26B | -0.24B | 0.27B | -0.27B | -0.25B | -0.24B | -0.25B | -0.24B | -0.13B | -0.13B | -0.14B | -0.14B | -0.12B | -0.12B | -0.13B | -0.14B | -0.21B | -0.25B | -0.24B | -0.23B | -0.21B | -0.28B | -0.19B | -0.22B | -0.24B | -0.27B | -0.36B | 0.33B | -0.37B | 0.27B | -0.27B | -0.27B | -0.33B | -0.24B | -0.32B | -0.25B | 0.03B | -0.33B | -0.34B | -0.34B | -0.34B | -0.31B | -0.34B | -0.36B | -0.36B | -0.43B | -0.39B | -0.45B | -0.41B | -0.44B | -0.46B | -0.43B | -0.35B | -0.44B | -0.43B | -0.48B |