|
Revenue
|
1.79B | 3.08B | 1.98B | 2.53B | 2.73B | 4.27B | 2.80B | 3.27B | 3.53B | 5.41B | 3.70B | 4.93B | 5.15B | 7.80B | 5.60B | 7.32B | 8.27B | 12.55B | 9.73B | 12.70B | 12.52B | 16.96B | 13.85B | 16.86B | 16.98B | 23.19B | 16.38B | 21.70B | 22.40B | 33.36B | 28.91B | 31.84B | 31.02B | 37.94B | 32.15B | 31.17B | 30.29B | 34.84B | 30.43B | 33.43B | 31.08B | 36.16B | 31.03B | 33.60B | 33.00B | 39.00B | 32.53B | 34.24B | 34.81B |
|
Gross Profit
|
1.34B | 2.40B | 1.41B | 1.80B | 1.82B | 3.04B | 1.81B | 2.19B | 2.39B | 3.70B | 2.24B | 3.13B | 3.18B | 5.00B | 3.35B | 4.77B | 4.97B | 7.25B | 4.63B | 5.84B | 5.64B | 8.17B | 5.61B | 8.06B | 7.63B | 11.08B | 5.99B | 9.77B | 9.41B | 15.06B | 9.56B | 12.63B | 10.97B | 15.00B | 10.26B | 11.51B | 11.11B | 13.74B | 10.14B | 13.11B | 11.77B | 14.46B | 10.32B | 13.42B | 12.90B | 16.38B | 12.49B | 15.38B | 13.63B |
|
Amortization - Intangibles
|
0.01B | | | 0.04B | 0.10B | | | 0.10B | 115.00 | | | | | | | | | | | | | | -0.47B | | | | -0.58B | | | | -0.53B | | | -0.44B | -0.45B | | | -0.78B | -0.36B | -0.35B | -0.34B | -2.03B | -0.29B | -0.25B | -0.23B | -0.29B | -0.11B | -0.11B | -0.12B |
|
Research & Development
|
-0.17B | -0.28B | -0.20B | -0.31B | -0.42B | -0.50B | -0.49B | -0.52B | -0.51B | -0.59B | -0.55B | -0.61B | -0.62B | -0.65B | -0.66B | -0.68B | -0.76B | -0.95B | -1.05B | -1.81B | -1.23B | -1.29B | -1.28B | -1.54B | -1.56B | 1.59B | -1.52B | -1.56B | -2.78B | -2.05B | -2.05B | -2.09B | -2.36B | -2.46B | -1.72B | -2.15B | -2.21B | -1.90B | -2.03B | -1.49B | -1.97B | -1.87B | -1.97B | -1.85B | -1.98B | -2.04B | -2.05B | -2.07B | -2.40B |
|
Selling, General & Administrative
|
-0.14B | -0.34B | -0.08B | -0.15B | -0.32B | -0.39B | -0.40B | -0.36B | -0.34B | -0.39B | -0.36B | -0.42B | -0.42B | -0.48B | -0.49B | -0.54B | -0.52B | -0.69B | -0.72B | -1.04B | -0.70B | -0.85B | -1.13B | -0.93B | -0.94B | 1.06B | -1.13B | -0.96B | -1.73B | -1.31B | -4.28B | -1.11B | -1.37B | -1.32B | -1.17B | -1.28B | -1.55B | -1.45B | -1.88B | -1.04B | -1.30B | -1.56B | -1.96B | -1.83B | -1.36B | -1.51B | -1.42B | -1.02B | -1.04B |
|
Operating Expenses
|
-0.31B | -0.62B | -0.28B | -0.47B | -0.74B | -0.90B | -0.89B | -0.89B | -0.85B | -0.98B | -0.90B | -1.03B | -1.04B | -1.13B | -1.15B | -1.22B | -1.28B | -1.64B | -1.77B | -2.85B | -1.93B | -2.13B | -2.41B | -2.46B | -2.50B | 2.66B | -2.64B | -2.53B | -4.51B | -3.36B | -6.33B | -3.20B | -3.74B | -3.78B | -2.89B | -3.43B | -3.76B | -3.35B | -3.90B | -2.54B | -3.27B | -3.44B | -3.93B | -3.68B | -3.34B | -3.55B | -3.48B | -3.10B | -3.44B |
|
Operating Income
|
0.89B | 1.45B | 0.90B | 1.10B | 0.71B | 1.52B | 0.42B | 0.83B | 1.02B | 1.95B | 0.78B | 1.35B | 1.36B | 3.03B | 1.38B | 2.55B | 2.49B | 3.93B | 1.45B | 1.26B | 1.99B | 3.88B | 1.30B | 3.58B | 2.91B | 5.68B | 1.02B | 4.90B | 1.97B | 7.39B | -1.18B | 4.77B | 2.32B | 1.11B | 2.63B | 3.78B | 3.68B | 4.93B | 2.23B | 6.07B | 4.64B | 3.13B | 2.06B | 4.97B | 4.92B | 5.74B | 3.92B | 4.84B | 0.75B |
|
EBIT
|
0.89B | 1.45B | 0.90B | 1.10B | 0.71B | 1.52B | 0.42B | 0.83B | 1.02B | 1.95B | 0.78B | 1.35B | 1.36B | 3.03B | 1.38B | 2.55B | 2.49B | 3.93B | 1.45B | 1.26B | 1.99B | 3.88B | 1.30B | 3.58B | 2.91B | 5.68B | 1.02B | 4.90B | 1.97B | 7.39B | -1.18B | 4.77B | 2.32B | 1.11B | 2.63B | 3.78B | 3.68B | 4.93B | 2.23B | 6.07B | 4.64B | 3.13B | 2.06B | 4.97B | 4.92B | 5.74B | 3.92B | 4.84B | 0.75B |
|
Interest & Investment Income
|
0.08B | 0.05B | 0.09B | 1.10B | 0.08B | 0.05B | 0.30B | 4.42B | 2.89B | 0.46B | 0.58B | 0.12B | 0.06B | 0.12B | 0.95B | 0.21B | 0.52B | 3.57B | 0.31B | 1.14B | 0.98B | 1.67B | 2.76B | 0.03B | 9.04B | 2.46B | -1.11B | 3.12B | 1.52B | 6.04B | 0.02B | 2.18B | -1.77B | 2.87B | -5.78B | 0.81B | -6.21B | 2.18B | 1.53B | -0.84B | 0.71B | -0.49B | -0.80B | -0.20B | 2.60B | 1.55B | -1.03B | 2.40B | 2.82B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | -0.05B | | -0.01B | -0.23B | 0.06B | 0.21B | 0.31B | 0.44B | | | | | | | | | | | | | | | | 0.19B | | | | 0.04B | | | | |
|
Non Operating Income
|
0.04B | 0.09B | 0.02B | 0.11B | 0.06B | 0.15B | 0.08B | 0.09B | 0.07B | 0.25B | -0.08B | 0.27B | 0.13B | 0.43B | 0.06B | 0.28B | 0.26B | | 0.14B | | | | 0.21B | 0.31B | 0.45B | | 0.17B | 0.21B | 0.17B | 0.43B | 0.33B | 0.33B | 0.26B | 0.80B | 0.26B | 0.02B | 0.43B | 0.21B | 0.19B | 0.19B | 0.19B | 0.06B | 0.41B | 0.04B | | 0.64B | -0.20B | 0.05B | |
|
EBT
|
0.83B | 1.52B | 1.14B | 2.25B | 0.76B | 1.50B | 0.72B | 5.27B | 3.89B | 2.59B | 1.20B | 1.64B | 1.45B | 3.49B | 2.30B | 2.93B | 3.15B | 7.32B | 1.71B | 2.19B | 2.54B | 5.41B | 4.08B | 3.71B | 12.20B | 8.10B | -0.08B | 8.07B | 3.50B | 13.70B | -1.02B | 7.09B | 0.61B | 4.59B | -3.08B | 4.42B | -2.30B | 7.09B | 3.70B | 5.16B | 5.29B | 2.41B | 1.38B | 4.50B | 6.97B | 7.58B | 2.54B | 6.94B | 3.36B |
|
Tax Provisions
|
-0.10B | -0.12B | -0.20B | -0.23B | -0.22B | -0.40B | -0.19B | -0.23B | -0.27B | -0.56B | -0.28B | -0.32B | -0.30B | -0.75B | -0.66B | -0.68B | -0.41B | -1.01B | -0.65B | -0.89B | -0.04B | -0.81B | -0.74B | -0.98B | -0.40B | 1.21B | -0.38B | -1.57B | -0.28B | -1.39B | -1.09B | -1.41B | -0.94B | -1.49B | -0.33B | -0.82B | -0.38B | -0.54B | -0.55B | -0.86B | -0.80B | -0.69B | -0.80B | -1.39B | -1.03B | -1.55B | -0.94B | -1.23B | -0.78B |
|
Profit After Tax
|
0.73B | 1.37B | 0.92B | 1.99B | 0.49B | 0.97B | 0.46B | 4.98B | 3.61B | 1.95B | 0.81B | 1.10B | 1.06B | 2.51B | 1.55B | 2.14B | 2.65B | 3.64B | 1.21B | 1.37B | 2.96B | 4.79B | 3.84B | 3.15B | 10.36B | 7.49B | 0.46B | 6.71B | 4.17B | 12.00B | -0.83B | 6.97B | 0.85B | 4.35B | -2.54B | 3.44B | -2.99B | 6.60B | 3.46B | 4.89B | 3.85B | 2.02B | 0.47B | 3.37B | 6.14B | 6.84B | 1.73B | 5.62B | 2.95B |
|
Equity Income
|
-0.00B | -0.03B | -0.00B | -0.01B | -0.05B | -0.13B | -0.06B | -0.07B | -0.02B | -0.08B | -0.11B | -0.23B | -0.09B | -0.23B | -0.21B | -0.20B | -0.13B | -2.79B | -0.01B | -0.10B | 0.18B | -0.12B | 0.12B | 0.08B | -1.71B | 0.31B | 0.51B | 0.05B | 0.61B | -0.54B | 0.92B | 0.94B | 0.85B | -0.09B | 0.52B | -0.53B | -0.60B | -0.13B | 0.07B | 0.41B | -0.80B | -0.22B | -0.45B | 0.21B | 0.14B | 0.44B | 0.05B | 0.14B | 0.32B |
|
Income from Non-Controlling Interests
|
-0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.06B | 0.08B | 0.10B | 0.12B | 0.10B | 0.04B | 0.11B | 0.16B | 0.17B | 0.28B | 0.31B | 0.38B | 0.34B | 0.26B | 0.29B | 0.41B | 0.15B | 0.34B | 0.24B | 0.35B | 0.35B | 0.33B | 1.34B | 0.35B | 0.36B | 0.30B | 0.16B | 0.24B | 0.18B | 0.16B | 0.53B | 0.34B | 0.05B | 0.07B | 0.37B | 0.08B | -0.24B | 0.06B |
|
Income from Continuing Operations
|
0.92B | 1.64B | 1.34B | 2.48B | 0.98B | 1.90B | 0.91B | 5.49B | 4.16B | 3.15B | 1.48B | 1.96B | 1.75B | 4.24B | 2.96B | 3.60B | 3.56B | 8.33B | 2.36B | 3.08B | 2.58B | 6.22B | 4.83B | 4.70B | 12.60B | 6.89B | 0.30B | 9.64B | 3.77B | 15.08B | 0.07B | 8.50B | 1.55B | 6.08B | -2.75B | 5.24B | -1.93B | 7.63B | 4.25B | 6.02B | 6.09B | 3.10B | 2.18B | 5.89B | 8.00B | 9.13B | 3.48B | 8.17B | 4.14B |
|
Consolidated Net Income
|
0.92B | 1.64B | 1.34B | 2.48B | 0.98B | 1.90B | 0.91B | 5.49B | 4.16B | 3.15B | 1.48B | 1.96B | 1.75B | 4.24B | 2.96B | 3.60B | 3.56B | 8.33B | 2.36B | 3.08B | 2.58B | 6.22B | 4.83B | 4.70B | 12.60B | 6.89B | 0.30B | 9.64B | 3.77B | 15.08B | 0.07B | 8.50B | 1.55B | 6.08B | -2.75B | 5.24B | -1.93B | 7.63B | 4.25B | 6.02B | 6.09B | 3.10B | 2.18B | 5.89B | 8.00B | 9.13B | 3.48B | 8.17B | 4.14B |
|
Income towards Parent Company
|
0.92B | 1.64B | 1.34B | 2.48B | 0.98B | 1.90B | 0.91B | 5.49B | 4.16B | 3.15B | 1.48B | 1.96B | 1.75B | 4.24B | 2.96B | 3.60B | 3.56B | 8.33B | 2.36B | 3.08B | 2.58B | 6.22B | 4.83B | 4.70B | 12.60B | 6.89B | 0.30B | 9.64B | 3.77B | 15.08B | 0.07B | 8.50B | 1.55B | 6.08B | -2.75B | 5.24B | -1.93B | 7.63B | 4.25B | 6.02B | 6.09B | 3.10B | 2.18B | 5.89B | 8.00B | 9.13B | 3.48B | 8.17B | 4.14B |
|
Net Income towards Common Stockholders
|
0.72B | 1.36B | 0.91B | 1.98B | 0.48B | 0.97B | 0.46B | 4.98B | 3.62B | 1.96B | 0.82B | 1.16B | 1.14B | 2.62B | 1.55B | 2.14B | 2.65B | 3.64B | 1.19B | 1.36B | 2.95B | 4.78B | 3.83B | 3.12B | 10.35B | 7.51B | 0.45B | 6.72B | 4.16B | 11.99B | -0.85B | 6.99B | 0.83B | 4.33B | -2.56B | 3.45B | -3.01B | 6.58B | 3.44B | 4.90B | 3.83B | 2.00B | 0.46B | 3.35B | 6.12B | 6.81B | 1.70B | 5.96B | 2.95B |
|
EPS (Basic)
|
| | 0.05 | 0.10 | 0.02 | 0.05 | 0.02 | 0.25 | 0.18 | 0.10 | 0.04 | 0.06 | 0.06 | 0.13 | 0.08 | 0.11 | 0.13 | 0.18 | 0.06 | 0.07 | 0.14 | 0.23 | 0.19 | 0.15 | 0.50 | 0.36 | 0.02 | 0.31 | 0.19 | 0.56 | -0.04 | 0.32 | 0.04 | 0.20 | -0.12 | 0.16 | -0.14 | 0.31 | 0.16 | 0.24 | 0.19 | 0.10 | 0.02 | 0.17 | 0.32 | 0.37 | 0.09 | 0.32 | 0.16 |
|
EPS (Weighted Average and Diluted)
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
| | 19.72B | 19.72B | 19.72B | 19.72B | 19.96B | 19.96B | 19.96B | 19.96B | 19.96B | 19.79B | 19.79B | 19.79B | 19.79B | 20.23B | 20.23B | 20.23B | 20.23B | 20.23B | 20.58B | 20.58B | 20.58B | 20.70B | 20.70B | 20.84B | 21.06B | 21.35B | 21.49B | 21.49B | 21.70B | 21.65B | 21.75B | 21.56B | 21.64B | 21.40B | 21.75B | 21.16B | 20.91B | 20.65B | 20.34B | 20.34B | 20.14B | 19.47B | 19.33B | 18.62B | 18.47B | 18.47B | 18.57B |
|
Shares Outstanding (Diluted Average)
|
378.85 | 385.26 | 388.17 | 383.20 | 396.01 | 421.67 | 401.58 | 417.82 | 409.63 | 402.34 | 392.32 | 393.89 | 385.43 | 376.82 | 374.76 | 378.85 | 390.91 | 395.24 | 0.00B | 0.00B | 386.48 | 379.36 | 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 |
|
EBITDA
|
0.89B | 1.45B | 0.90B | 1.10B | 0.71B | 1.52B | 0.42B | 0.83B | 1.02B | 1.95B | 0.78B | 1.35B | 1.36B | 3.03B | 1.38B | 2.55B | 2.49B | 3.93B | 1.45B | 1.26B | 1.99B | 3.88B | 1.30B | 3.58B | 2.91B | 5.68B | 1.02B | 4.90B | 1.97B | 7.39B | -1.18B | 4.77B | 2.32B | 1.11B | 2.63B | 3.78B | 3.68B | 4.93B | 2.23B | 6.07B | 4.64B | 3.13B | 2.06B | 4.97B | 4.92B | 5.74B | 3.92B | 4.84B | 0.75B |
|
Interest Expenses
|
-0.18B | -0.06B | -0.06B | -0.07B | -0.08B | -0.22B | -0.08B | -0.08B | -0.08B | -0.07B | -0.08B | -0.10B | -0.10B | -0.10B | -0.10B | -0.12B | -0.11B | -0.13B | -0.18B | -0.19B | -0.20B | -0.19B | -0.19B | -0.20B | -0.19B | 0.19B | -0.17B | -0.16B | -0.16B | -0.16B | -0.18B | -0.20B | -0.20B | -0.19B | -0.19B | -0.19B | -0.20B | -0.22B | -0.25B | -0.25B | -0.26B | -0.30B | -0.30B | -0.30B | -0.34B | -0.35B | -0.34B | -0.34B | -0.35B |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | 14.92 | | | | | | | | | 10.63 | | 16.32 | | | | | | | | | | | | |