|
Revenue
|
16.52B | 18.10B | 17.26B | 17.73B | 18.68B | 21.33B | 20.26B | 21.50B | 22.45B | 26.06B | 24.75B | 26.01B | 27.77B | 32.32B | 31.15B | 32.66B | 33.74B | 39.28B | 36.34B | 38.94B | 40.50B | 46.08B | 41.16B | 38.30B | 46.17B | 56.90B | 55.31B | 61.88B | 65.12B | 75.33B | 68.01B | 69.69B | 69.09B | 76.05B | 69.79B | 74.60B | 76.69B | 86.31B | 80.54B | 84.74B | 88.27B | 96.47B | 90.23B | 96.43B | 102.35B |
|
Cost of Revenue
|
6.70B | 6.92B | 6.36B | 6.58B | 7.04B | 8.19B | 7.65B | 8.13B | 8.70B | 10.66B | 9.79B | 10.37B | 11.15B | 14.27B | 13.47B | 13.88B | 14.28B | 17.92B | 16.01B | 17.30B | 17.57B | 21.02B | 18.98B | 18.55B | 21.12B | 26.08B | 24.10B | 26.23B | 27.62B | 32.99B | 29.60B | 30.10B | 31.16B | 35.34B | 30.61B | 31.92B | 33.23B | 37.58B | 33.71B | 35.51B | 36.47B | 40.61B | 36.36B | 39.04B | 41.37B |
|
Gross Profit
|
9.83B | 11.18B | 10.90B | 11.14B | 11.64B | 13.14B | 12.61B | 13.37B | 13.75B | 15.40B | 14.96B | 15.64B | 16.62B | 18.06B | 17.68B | 18.77B | 19.46B | 21.36B | 20.33B | 21.65B | 22.93B | 25.05B | 22.18B | 19.74B | 25.06B | 30.82B | 31.21B | 35.65B | 37.50B | 42.34B | 38.41B | 39.58B | 37.93B | 40.71B | 39.17B | 42.69B | 43.46B | 48.73B | 46.83B | 49.23B | 51.79B | 55.86B | 53.87B | 57.39B | 60.98B |
|
Research & Development
|
2.65B | 2.81B | 2.75B | 2.79B | 3.23B | 3.51B | 3.37B | 3.36B | 3.60B | 3.62B | 3.94B | 4.17B | 4.21B | 4.31B | 5.04B | 5.11B | 5.23B | 6.03B | 6.03B | 6.21B | 6.55B | 7.22B | 6.82B | 6.88B | 6.86B | 7.02B | 7.49B | 7.67B | 7.69B | 8.71B | 9.12B | 9.84B | 10.27B | 10.27B | 11.47B | 10.59B | 11.26B | 12.11B | 11.90B | 11.86B | 12.45B | 13.12B | 13.56B | 13.81B | 15.15B |
|
Selling, General & Administrative
|
1.36B | 1.59B | 1.64B | 1.45B | 1.48B | 1.57B | 1.51B | 1.62B | 1.82B | 2.02B | 1.80B | 1.70B | 1.59B | 1.74B | 1.40B | 1.76B | 1.75B | 2.00B | 2.09B | 2.04B | 2.59B | 2.83B | 2.88B | 2.58B | 2.76B | 2.83B | 2.77B | 3.34B | 3.26B | 4.14B | 3.37B | 3.66B | 3.60B | 5.10B | 3.76B | 3.48B | 3.98B | 5.21B | 3.03B | 3.16B | 3.60B | 4.41B | 3.54B | 5.21B | 7.39B |
|
Other Operating Expenses
|
8.78B | 9.30B | 8.42B | 8.66B | 9.26B | 10.87B | 10.04B | 10.54B | 11.26B | 13.78B | 12.44B | 16.01B | 14.19B | 18.58B | 17.07B | 22.73B | 18.13B | 23.02B | 21.61B | 21.51B | 22.18B | 26.76B | 23.48B | 22.45B | 25.35B | 31.39B | 28.62B | 31.50B | 33.14B | 40.59B | 35.42B | 36.73B | 38.09B | 42.52B | 37.15B | 38.70B | 40.11B | 45.29B | 40.14B | 42.30B | 43.70B | 47.98B | 42.53B | 46.14B | 48.57B |
|
Operating Expenses
|
12.80B | 13.70B | 12.81B | 12.90B | 13.97B | 15.95B | 14.91B | 15.53B | 16.68B | 19.43B | 18.18B | 21.88B | 19.99B | 24.63B | 23.51B | 29.61B | 25.11B | 31.05B | 29.73B | 29.76B | 31.32B | 36.81B | 33.18B | 31.91B | 34.96B | 41.25B | 38.88B | 42.52B | 44.09B | 53.44B | 47.92B | 50.23B | 51.96B | 57.89B | 52.37B | 52.77B | 55.35B | 62.61B | 55.07B | 57.32B | 59.75B | 65.50B | 59.63B | 65.16B | 71.12B |
|
Operating Income
|
3.72B | 4.40B | 4.45B | 4.83B | 4.71B | 5.38B | 5.34B | 5.97B | 5.77B | 6.64B | 6.57B | 4.13B | 7.78B | 7.70B | 7.63B | 3.04B | 8.62B | 8.22B | 6.61B | 9.18B | 9.18B | 9.27B | 7.98B | 6.38B | 11.21B | 15.65B | 16.44B | 19.36B | 21.03B | 21.89B | 20.09B | 19.45B | 17.14B | 18.16B | 17.41B | 21.84B | 21.34B | 23.70B | 25.47B | 27.43B | 28.52B | 30.97B | 30.61B | 31.27B | 31.23B |
|
EBIT
|
3.72B | 4.40B | 4.45B | 4.83B | 4.71B | 5.38B | 5.34B | 5.97B | 5.77B | 6.64B | 6.57B | 4.13B | 7.78B | 7.70B | 7.63B | 3.04B | 8.62B | 8.22B | 6.61B | 9.18B | 9.18B | 9.27B | 7.98B | 6.38B | 11.21B | 15.65B | 16.44B | 19.36B | 21.03B | 21.89B | 20.09B | 19.45B | 17.14B | 18.16B | 17.41B | 21.84B | 21.34B | 23.70B | 25.47B | 27.43B | 28.52B | 30.97B | 30.61B | 31.27B | 31.23B |
|
Non Operating Income
|
0.13B | 0.13B | 0.16B | 0.13B | 0.18B | -0.18B | -0.21B | 0.15B | 0.28B | 0.22B | 0.25B | 0.24B | 0.20B | 0.32B | 2.91B | 1.17B | 1.46B | 1.85B | 1.54B | 2.97B | -0.55B | 1.44B | -0.22B | 1.89B | 2.15B | 3.04B | 4.85B | 2.62B | 2.03B | 2.52B | -1.16B | -0.44B | -0.90B | -1.01B | 0.79B | 0.07B | -0.15B | 0.71B | 2.84B | 0.13B | 3.19B | 1.27B | 11.18B | 2.66B | 12.76B |
|
EBT
|
3.86B | 4.53B | 4.60B | 4.96B | 4.89B | 5.20B | 5.13B | 6.12B | 6.04B | 6.86B | 6.82B | 4.38B | 7.98B | 8.02B | 10.54B | 4.21B | 10.08B | 10.07B | 8.15B | 12.15B | 8.63B | 10.70B | 7.76B | 8.28B | 13.36B | 18.69B | 21.28B | 21.98B | 23.06B | 24.40B | 18.93B | 19.01B | 16.23B | 17.15B | 18.20B | 21.90B | 21.20B | 24.41B | 28.32B | 27.55B | 31.71B | 32.24B | 41.79B | 33.93B | 43.99B |
|
Tax Provisions
|
0.93B | 0.82B | 1.09B | 1.02B | 0.91B | 0.28B | 0.92B | 1.24B | 0.98B | 1.52B | 1.39B | 0.85B | 1.25B | 11.04B | 1.14B | 1.02B | 0.89B | 1.12B | 1.49B | 2.20B | 1.56B | 0.03B | 0.92B | 1.32B | 2.11B | 3.46B | 3.35B | 3.46B | 4.13B | 3.76B | 2.50B | 3.01B | 2.32B | 3.52B | 3.15B | 3.54B | 1.51B | 3.73B | 4.65B | 3.93B | 5.41B | 5.71B | 7.25B | 5.74B | 9.01B |
|
Profit After Tax
|
2.92B | 4.22B | 3.52B | 3.93B | 3.98B | 4.92B | 4.21B | 4.88B | 5.06B | 5.33B | 5.43B | 3.52B | 6.73B | -3.02B | 9.40B | 3.19B | 9.19B | 8.95B | 6.66B | 9.95B | 7.07B | 10.67B | 6.84B | 6.96B | 11.25B | 15.23B | 17.93B | 18.52B | 18.94B | 20.64B | 16.44B | 16.00B | 13.91B | 13.62B | 15.05B | 18.37B | 19.69B | 20.69B | 23.66B | 23.62B | 26.30B | 26.54B | 34.54B | 28.20B | 34.98B |
|
Equity Income
|
| | -0.03B | -0.06B | -0.04B | -0.10B | -0.10B | -0.04B | -0.06B | 0.01B | -0.05B | -0.01B | -0.03B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.92B | 3.71B | 3.52B | 3.93B | 3.98B | 4.92B | 4.21B | 4.88B | 5.06B | 5.33B | 5.43B | 3.52B | 6.73B | -3.02B | 9.40B | 3.19B | 9.19B | 8.95B | 6.66B | 9.95B | 7.07B | 10.67B | 6.84B | 6.96B | 11.25B | 15.23B | 17.93B | 18.52B | 18.94B | 20.64B | 16.44B | 16.00B | 13.91B | 13.62B | 15.05B | 18.37B | 19.69B | 20.69B | 23.66B | 23.62B | 26.30B | 26.54B | 34.54B | 28.20B | 34.98B |
|
Consolidated Net Income
|
-0.18B | 0.97B | 3.52B | 3.93B | 3.98B | 4.92B | 4.21B | 4.88B | 5.06B | 5.33B | 5.43B | 3.52B | 6.73B | -3.02B | 9.40B | 3.19B | 9.19B | 8.95B | 6.66B | 9.95B | 7.07B | 10.67B | 6.84B | 6.96B | 11.25B | 15.23B | 17.93B | 18.52B | 18.94B | 20.64B | 16.44B | 16.00B | 13.91B | 13.62B | 15.05B | 18.37B | 19.69B | 20.69B | 23.66B | 23.62B | 26.30B | 26.54B | 34.54B | 28.20B | 34.98B |
|
Income towards Parent Company
|
-0.18B | 0.97B | 3.52B | 3.93B | 3.98B | 4.92B | 4.21B | 4.88B | 5.06B | 5.33B | 5.43B | 3.52B | 6.73B | -3.02B | 9.40B | 3.19B | 9.19B | 8.95B | 6.66B | 9.95B | 7.07B | 10.67B | 6.84B | 6.96B | 11.25B | 15.23B | 17.93B | 18.52B | 18.94B | 20.64B | 16.44B | 16.00B | 13.91B | 13.62B | 15.05B | 18.37B | 19.69B | 20.69B | 23.66B | 23.62B | 26.30B | 26.54B | 34.54B | 28.20B | 34.98B |
|
Net Income towards Common Stockholders
|
2.74B | 4.67B | 3.52B | 3.52B | 3.98B | 4.92B | 4.21B | 4.21B | 5.06B | 5.33B | 5.43B | 3.52B | 6.73B | -3.02B | 9.40B | 3.19B | 9.19B | 8.95B | 6.66B | 9.95B | 7.07B | 10.67B | 6.84B | 6.96B | 11.25B | 15.23B | 17.93B | 18.52B | 18.94B | 20.64B | 16.44B | 16.00B | 13.91B | 13.62B | 15.05B | 18.37B | 19.69B | 20.69B | 23.66B | 23.62B | 26.30B | 26.54B | 34.54B | 28.20B | 34.98B |
|
EPS (Basic)
|
4.32 | 6.22 | 5.16 | 6.51 | 5.80 | 7.16 | 6.12 | 7.11 | 7.36 | 7.73 | 7.85 | 5.09 | 9.71 | -4.38 | 13.53 | 4.60 | 13.21 | 12.88 | 9.58 | 14.33 | 10.20 | 15.47 | 9.96 | 10.21 | 16.55 | -33.73 | 26.63 | 1.38 | 1.42 | 1.55 | 1.24 | 1.22 | 1.07 | 1.06 | 1.18 | 1.45 | 1.56 | 1.65 | 1.91 | 1.91 | 2.14 | 2.17 | 2.84 | 2.33 | 2.89 |
|
EPS (Weighted Average and Diluted)
|
4.25 | 6.13 | 5.10 | 6.43 | 5.73 | 7.07 | 6.02 | 7.00 | 7.25 | 7.59 | 7.73 | 5.01 | 9.57 | -4.30 | 13.33 | 4.54 | 13.06 | 12.75 | 9.50 | 14.21 | 10.12 | 15.33 | 9.87 | 10.13 | 16.40 | -33.45 | 26.29 | 1.36 | 1.40 | 1.53 | 1.23 | 1.21 | 1.06 | 1.06 | 1.17 | 1.44 | 1.55 | 1.64 | 1.89 | 1.89 | 2.12 | 2.14 | 2.81 | 2.31 | 2.87 |
|
Shares Outstanding (Weighted Average)
|
13.53B | 13.57B | 13.61B | 13.65B | 13.71B | 13.75B | 13.77B | 13.73B | 13.75B | 13.78B | 13.83B | 13.83B | 13.86B | 13.90B | 13.89B | 13.89B | 13.91B | 13.90B | 13.88B | 13.88B | 13.87B | 13.79B | 13.75B | 13.65B | 13.53B | 13.53B | 13.48B | 13.40B | 13.34B | 13.28B | 13.22B | 13.17B | 13.04B | 12.94B | 12.81B | 12.70B | 12.61B | 12.52B | 12.43B | 12.36B | 12.31B | 12.24B | 12.19B | 12.13B | 12.09B |
|
EBITDA
|
3.72B | 4.40B | 4.45B | 4.83B | 4.71B | 5.38B | 5.34B | 5.97B | 5.77B | 6.64B | 6.57B | 4.13B | 7.78B | 7.70B | 7.63B | 3.04B | 8.62B | 8.22B | 6.61B | 9.18B | 9.18B | 9.27B | 7.98B | 6.38B | 11.21B | 15.65B | 16.44B | 19.36B | 21.03B | 21.89B | 20.09B | 19.45B | 17.14B | 18.16B | 17.41B | 21.84B | 21.34B | 23.70B | 25.47B | 27.43B | 28.52B | 30.97B | 30.61B | 31.27B | 31.23B |
|
Tax Rate
|
24.19% | 18.09% | 23.65% | 20.68% | 18.65% | 5.33% | 17.98% | 20.30% | 16.28% | 22.23% | 20.43% | 19.49% | 15.63% | | 10.83% | 24.20% | 8.84% | 11.16% | 18.28% | 18.11% | 18.08% | 0.31% | 11.87% | 15.92% | 15.81% | 18.52% | 15.75% | 15.74% | 17.90% | 15.41% | 13.19% | 15.84% | 14.31% | 20.55% | 17.32% | 16.14% | 7.11% | 15.26% | 16.43% | 14.27% | 17.05% | 17.70% | 17.35% | 16.91% | 20.48% |