|
Revenue
|
| 12.24B | 12.79B | 12.63B | 11.94B | 2.95B | 11.01B | 10.76B | 10.20B | 9.77B | 8.35B | 9.71B | 10.71B | 11.88B | 13.88B | 14.84B | 14.36B | 15.26B | 15.66B | 14.12B | 11.86B | 11.85B | 11.42B | 10.73B | 10.62B | 10.77B | 10.91B | 10.88B | 10.40B | 10.43B | 10.10B | 9.97B | 9.46B |
|
Cost of Revenue
|
| 9.98B | 10.54B | 10.46B | 10.10B | 1.80B | 9.42B | 9.38B | 8.72B | 8.23B | 7.61B | 8.37B | 9.13B | 10.06B | 10.74B | 11.61B | 11.78B | 12.40B | 12.90B | 12.38B | 10.66B | 10.63B | 9.88B | 9.59B | 9.65B | 9.49B | 9.59B | 9.81B | 9.47B | 9.76B | 9.52B | 9.24B | 8.91B |
|
Gross Profit
|
| 2.26B | 2.25B | 2.18B | 1.85B | 1.15B | 1.59B | 1.39B | 1.49B | 1.54B | 0.74B | 1.34B | 1.57B | 1.82B | 3.15B | 3.23B | 2.59B | 2.86B | 2.77B | 1.73B | 1.20B | 1.22B | 1.54B | 1.14B | 0.97B | 1.28B | 1.32B | 1.07B | 0.94B | 0.67B | 0.58B | 0.73B | 0.55B |
|
Amortization - Intangibles
|
| 0.16B | 0.12B | 0.12B | 0.12B | 0.06B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.05B | 0.05B |
|
Depreciation & Amortization - Total
|
| 0.62B | 0.54B | 0.55B | | 0.54B | 0.54B | 0.54B | | 0.52B | 0.52B | 0.53B | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 0.39B | 0.22B | 0.19B | 0.18B | 0.17B | 0.21B | 0.19B | 0.17B | 0.18B | 0.18B | 0.19B | 0.21B | 0.19B | 0.23B | 0.21B | 0.23B | 0.22B | 0.22B | 0.19B | 0.23B | 0.21B | 0.20B | 0.20B | 0.21B | 0.20B | 0.20B | 0.21B | 0.20B | 0.20B | 0.19B | 0.19B | 0.17B |
|
Selling, General & Administrative
|
| 0.75B | 0.48B | 0.41B | 0.41B | 0.26B | 0.42B | 0.39B | 0.33B | 0.33B | 0.36B | 0.37B | 0.41B | 0.37B | 0.44B | 0.40B | 0.44B | 0.50B | 0.43B | 0.36B | 0.39B | 0.43B | 0.41B | 0.38B | 0.41B | 0.44B | 0.39B | 0.40B | 0.35B | 0.37B | 0.35B | 0.34B | 0.34B |
|
Restructuring Costs
|
| 0.09B | 0.04B | 0.05B | 0.05B | 0.08B | 0.07B | 0.15B | 2.85B | 0.10B | 0.01B | 0.62B | -0.01B | | 0.02B | | -0.02B | 0.19B | | | -0.07B | 0.54B | 0.01B | | -0.02B | 0.04B | | 0.02B | 0.03B | 0.21B | 0.59B | 0.02B | 1.03B |
|
Operating Expenses
|
| 1.84B | 1.29B | 1.20B | 0.63B | 1.06B | 1.23B | 1.27B | 3.36B | 1.12B | 1.06B | 1.71B | 0.61B | 0.56B | 0.69B | 0.61B | 0.65B | 0.90B | 0.65B | 0.55B | 0.54B | 1.18B | 0.62B | 0.58B | 0.60B | 0.69B | 0.59B | 0.63B | 0.59B | 0.77B | 1.13B | 0.55B | 1.55B |
|
Operating Income
|
| 0.41B | 0.96B | 0.98B | 1.22B | 0.09B | 0.36B | 0.12B | -1.87B | 0.42B | -0.32B | -0.37B | 0.96B | 1.26B | 2.46B | 2.61B | 1.94B | 1.96B | 2.11B | 1.19B | 0.66B | 0.04B | 0.92B | 0.56B | 0.37B | 0.59B | 0.74B | 0.44B | 0.35B | -0.10B | -0.54B | 0.18B | -1.00B |
|
EBIT
|
| 0.41B | 0.96B | 0.98B | 1.22B | 0.09B | 0.36B | 0.12B | -1.87B | 0.42B | -0.32B | -0.37B | 0.96B | 1.26B | 2.46B | 2.61B | 1.94B | 1.96B | 2.11B | 1.19B | 0.66B | 0.04B | 0.92B | 0.56B | 0.37B | 0.59B | 0.74B | 0.44B | 0.35B | -0.10B | -0.54B | 0.18B | -1.00B |
|
Interest & Investment Income
|
| | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.07B | 0.08B | 0.07B | 0.04B | 0.04B | 0.07B | 0.04B | 0.04B | 0.06B | 0.03B | 0.04B | 0.05B | 0.04B |
|
Non Operating Income
|
| 0.08B | -0.01B | -0.00B | 0.06B | -0.02B | -0.00B | 0.30B | 0.09B | -0.08B | 0.05B | 0.18B | 1.11B | 0.13B | -0.00B | -0.35B | 0.19B | 0.15B | 0.07B | 0.07B | 0.43B | 0.08B | 0.03B | 0.09B | -0.48B | 0.06B | 0.08B | 0.12B | 0.16B | 0.01B | 0.15B | 0.18B | -0.20B |
|
EBT
|
| 1.74B | 1.06B | 0.99B | 0.55B | 0.30B | 0.21B | 0.44B | -2.20B | 0.40B | -0.18B | 0.04B | 1.82B | 1.32B | 2.46B | 2.25B | 2.12B | 2.06B | 2.17B | 1.00B | 0.86B | -0.12B | 0.71B | 0.42B | -0.35B | 0.45B | 0.61B | 0.32B | 0.22B | -0.37B | -0.66B | 0.07B | -1.55B |
|
Tax Provisions
|
| 0.36B | 0.25B | 0.28B | 0.05B | 0.13B | 0.12B | 0.09B | 0.11B | 0.14B | 0.03B | 0.04B | 0.56B | 0.32B | 0.52B | 0.54B | 0.36B | 0.50B | 0.49B | 0.24B | 0.22B | -0.05B | 0.21B | 0.09B | -0.26B | -0.09B | 0.15B | 0.08B | 0.25B | -0.08B | 0.14B | -0.05B | -0.07B |
|
Profit After Tax
|
| 1.44B | 1.36B | 1.05B | 0.92B | 0.60B | 0.09B | 0.35B | -2.31B | 0.26B | -0.23B | -0.03B | 1.25B | 1.01B | 1.93B | 1.71B | 1.76B | 1.57B | 1.68B | 0.76B | 0.65B | -0.09B | 0.50B | 0.33B | -0.10B | 0.54B | 0.46B | 0.24B | -0.04B | -0.31B | -0.83B | 0.12B | -1.36B |
|
Equity Income
|
| 0.24B | 0.19B | 0.14B | 0.03B | 0.03B | -0.01B | -0.04B | -0.02B | -0.09B | -0.10B | 0.06B | 0.11B | 0.22B | 0.28B | 0.25B | 0.22B | 0.17B | 0.20B | -0.06B | -0.04B | -0.05B | -0.06B | -0.01B | -0.01B | 0.02B | 0.03B | 0.00B | -0.05B | -0.02B | -0.03B | -0.07B | -0.12B |
|
Income from Non-Controlling Interests
|
| 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.03B | -0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.06B | 0.07B |
|
Income from Continuing Operations
|
| 1.38B | 0.81B | 0.71B | 0.49B | 0.16B | 0.09B | 0.35B | -2.31B | 0.26B | -0.22B | -0.00B | 1.25B | 1.01B | 1.93B | 1.71B | 1.76B | 1.55B | 1.68B | 0.76B | 0.65B | -0.07B | 0.50B | 0.33B | -0.10B | 0.54B | 0.46B | 0.24B | -0.04B | -0.29B | -0.80B | 0.12B | -1.48B |
|
Consolidated Net Income
|
| 0.51B | 0.55B | 0.34B | 0.43B | 0.45B | | | | | | | | 1.01B | 1.93B | 1.71B | 1.76B | 1.55B | 1.68B | 0.76B | 0.65B | -0.07B | 0.50B | 0.33B | -0.10B | 0.54B | 0.46B | 0.24B | -0.04B | -0.29B | -0.80B | 0.12B | -1.48B |
|
Income towards Parent Company
|
| 0.51B | 0.55B | 0.34B | 0.43B | 0.45B | | | | | | | | 1.01B | 1.93B | 1.71B | 1.76B | 1.55B | 1.68B | 0.76B | 0.65B | -0.07B | 0.50B | 0.33B | -0.10B | 0.54B | 0.46B | 0.24B | -0.04B | -0.29B | -0.80B | 0.12B | -1.48B |
|
Net Income towards Common Stockholders
|
| 1.40B | 1.33B | 1.01B | 0.89B | 0.56B | 0.07B | 0.33B | -2.32B | 0.24B | -0.23B | -0.03B | 1.24B | 1.01B | 1.93B | 1.71B | 1.76B | 1.55B | 1.68B | 0.76B | 0.65B | -0.07B | 0.50B | 0.33B | -0.10B | 0.54B | 0.46B | 0.24B | -0.04B | -0.29B | -0.80B | 0.12B | -1.48B |
|
EPS (Basic)
|
| 1.21 | 1.05 | 0.91 | 1.19 | 0.74 | 0.10 | 0.45 | -3.13 | 0.32 | -0.30 | -0.03 | 1.67 | 1.35 | 2.59 | 2.29 | 2.37 | 2.11 | 2.30 | 1.05 | 0.90 | -0.10 | 0.71 | 0.46 | -0.13 | 0.76 | 0.65 | 0.34 | -0.05 | -0.41 | -1.13 | 0.17 | -2.08 |
|
EPS (Weighted Average and Diluted)
|
| 1.21 | 1.05 | 0.91 | 1.19 | 0.74 | 0.10 | 0.45 | -3.13 | 0.32 | -0.30 | -0.03 | 1.67 | 1.34 | 2.57 | 2.27 | 2.35 | 2.10 | 2.29 | 1.04 | 0.89 | -0.10 | 0.70 | 0.46 | -0.13 | 0.76 | 0.65 | 0.34 | -0.05 | -0.41 | -1.13 | 0.17 | -2.08 |
|
Shares Outstanding (Weighted Average)
|
0.74B | | 0.75B | 0.75B | 0.75B | 0.75B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.75B | 0.75B | 0.74B | 0.73B | 0.73B | 0.72B | 0.72B | 0.71B | 0.71B | 0.71B | 0.71B | 0.70B | 0.70B | 0.70B | 0.70B | 0.71B | 0.71B | 0.71B | 0.71B |
|
Shares Outstanding (Diluted Average)
|
0.74B | | 0.75B | 0.75B | 0.75B | 0.75B | 0.75B | 0.75B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.75B | 0.75B | 0.75B | 0.75B | 0.74B | 0.74B | 0.73B | 0.73B | 0.71B | 0.71B | 0.71B | 0.71B | 0.71B | 0.71B | 0.70B | 0.71B | 0.71B | 0.71B | 0.71B | 0.71B |
|
EBITDA
|
| 1.03B | 1.50B | 1.53B | 1.22B | 0.63B | 0.90B | 0.66B | -1.87B | 0.93B | 0.20B | 0.16B | 0.96B | 1.26B | 2.46B | 2.61B | 1.94B | 1.96B | 2.11B | 1.19B | 0.66B | 0.04B | 0.92B | 0.56B | 0.37B | 0.59B | 0.74B | 0.44B | 0.35B | -0.10B | -0.54B | 0.18B | -1.00B |
|
Interest Expenses
|
| 0.27B | 0.26B | 0.26B | 0.28B | 0.01B | 0.24B | 0.23B | 0.22B | 0.21B | 0.20B | 0.20B | 0.21B | 0.20B | 0.19B | 0.18B | 0.17B | 0.17B | 0.17B | 0.15B | 0.17B | 0.18B | 0.17B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.22B | 0.22B | 0.21B | 0.22B | 0.22B |
|
Tax Rate
|
| 20.86% | 23.51% | 28.17% | 9.91% | 45.12% | 58.14% | 20.59% | -5.19% | 34.85% | -18.58% | 102.38% | 30.95% | 23.96% | 21.34% | 24.11% | 16.86% | 24.48% | 22.50% | 24.08% | 25.20% | 39.17% | 29.54% | 21.58% | 73.01% | -19.82% | 24.67% | 25.93% | 115.98% | 22.46% | -21.55% | -77.14% | 4.59% |