|
Revenue
|
7.57B | 7.57B | 7.70B | 8.07B | 7.54B | 7.93B | 8.14B | 8.75B | 8.67B | 9.09B | 9.30B | 9.47B | 9.31B | 9.44B | 9.34B | 9.58B | 9.33B | 9.69B | 9.65B | 10.39B | 9.68B | 10.25B | 10.11B | 10.27B | 9.21B | 9.78B | 9.61B | 9.98B | 9.52B | 9.99B | 9.80B | 9.98B | 9.49B | 10.08B | 10.12B | 10.84B | 10.39B | 10.92B | 10.76B | 9.73B | 8.88B | 9.24B | 9.09B | 9.50B | 8.46B | 7.48B | 7.80B | 8.90B | 8.45B | 8.81B | 8.47B | 8.66B | 8.38B | 8.95B | 8.95B | 9.19B | 8.86B | 9.15B | 9.21B | 5.79B | 8.16B | 8.57B | 8.82B | 9.17B | 8.93B | 9.32B | 9.44B | 9.76B |
|
Cost of Revenue
|
5.76B | 5.68B | 5.80B | 6.03B | 5.86B | 5.97B | 6.17B | 6.92B | 6.42B | 6.66B | 7.03B | 8.44B | 6.88B | 6.92B | 6.81B | 7.68B | 6.78B | 7.03B | 6.94B | 7.61B | 6.97B | 7.30B | 7.13B | 7.57B | 6.36B | 6.81B | 6.65B | 6.92B | 6.55B | 6.82B | 6.90B | 7.41B | 6.53B | 7.02B | 7.05B | 7.54B | 7.19B | 7.61B | 7.56B | 6.68B | 5.88B | 6.09B | 6.04B | 6.33B | 5.53B | 5.28B | 5.38B | 5.98B | 5.71B | 6.00B | 5.75B | 4.60B | 5.32B | 5.66B | 5.59B | 5.77B | 5.50B | 5.63B | 5.67B | 3.84B | 5.58B | 5.86B | 5.98B | 3.94B | 6.04B | 6.33B | 6.86B | 4.39B |
|
Gross Profit
|
1.81B | 1.88B | 1.90B | 2.05B | 1.68B | 1.96B | 1.97B | 1.83B | 2.25B | 2.42B | 2.27B | 1.04B | 2.43B | 2.51B | 2.53B | 1.90B | 2.54B | 2.67B | 2.71B | 2.77B | 2.71B | 2.96B | 2.98B | 2.70B | 2.85B | 2.96B | 2.96B | 3.06B | 2.98B | 3.17B | 2.90B | 2.58B | 2.96B | 3.05B | 3.07B | 3.30B | 3.20B | 3.31B | 3.21B | 3.04B | 3.00B | 3.15B | 3.05B | 3.17B | 2.93B | 2.20B | 2.41B | 2.92B | 2.75B | 2.81B | 2.73B | 4.05B | 3.05B | 3.29B | 3.36B | 3.42B | 3.37B | 3.52B | 3.54B | 1.94B | 2.57B | 2.72B | 2.84B | 5.23B | 2.89B | 2.99B | 2.58B | 5.37B |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.39B | 0.39B | 0.35B | 0.36B | 0.38B | 0.36B | 0.28B | 0.36B | 0.38B | 0.37B | 0.34B | 0.44B | 0.48B | 0.50B | 0.40B |
|
Selling, General & Administrative
|
1.15B | 1.08B | 1.03B | 1.05B | 1.11B | 1.11B | 1.13B | 1.29B | 1.23B | 1.25B | 1.30B | 1.62B | 1.23B | 1.23B | 1.24B | 1.52B | 1.23B | 1.28B | 1.24B | 1.44B | 1.34B | 1.38B | 1.34B | 1.46B | 1.23B | 1.24B | 1.20B | 1.33B | 1.28B | 1.33B | 1.37B | 1.60B | 1.42B | 1.46B | 1.52B | 1.68B | 1.48B | 1.53B | 1.52B | 1.52B | 1.36B | 1.39B | 1.30B | 1.47B | 1.24B | 1.18B | 1.10B | 1.25B | 1.24B | 1.21B | 1.15B | 1.20B | 1.43B | 1.31B | 1.23B | 1.25B | 1.32B | 1.26B | 1.25B | 1.06B | 1.30B | 1.36B | 1.40B | 1.17B | 1.36B | 1.43B | 1.30B | 1.36B |
|
Restructuring Costs
|
| | | | | | | | | 0.09B | 0.41B | 0.11B | 0.12B | 0.13B | 0.10B | 0.09B | 0.13B | 0.17B | 0.12B | 0.24B | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
1.15B | 1.08B | 1.03B | 1.05B | 1.11B | 1.11B | 1.13B | 1.29B | 1.23B | 1.34B | 1.71B | 1.72B | 1.35B | 1.36B | 1.34B | 1.61B | 1.36B | 1.45B | 1.36B | 1.68B | 1.55B | 1.38B | 1.34B | 1.46B | 1.23B | 1.24B | 1.20B | 1.33B | 1.28B | 1.33B | 1.37B | 1.60B | 1.42B | 1.46B | 1.52B | 1.68B | 1.48B | 1.53B | 1.52B | 1.52B | 1.36B | 1.39B | 1.30B | 1.47B | 1.24B | 1.18B | 1.10B | 1.25B | 1.24B | 1.21B | 1.15B | 1.20B | 1.78B | 1.69B | 1.61B | 1.60B | 1.67B | 1.64B | 1.62B | 1.33B | 1.66B | 1.74B | 1.77B | 1.52B | 1.80B | 1.91B | 1.79B | 1.76B |
|
Operating Income
|
0.66B | 0.80B | 0.87B | 0.99B | 0.57B | 0.85B | 0.84B | 0.54B | 1.02B | 1.08B | 0.55B | -0.68B | 1.07B | 1.15B | 1.20B | 0.29B | 1.19B | 1.21B | 1.34B | 1.09B | 1.16B | 1.58B | 1.64B | 1.24B | 1.62B | 1.72B | 1.75B | 1.73B | 1.70B | 1.84B | 1.53B | 0.98B | 1.54B | 1.60B | 1.54B | 1.62B | 1.73B | 1.78B | 1.68B | 1.52B | 1.64B | 1.76B | 1.75B | 1.70B | 1.69B | 1.02B | 1.31B | 1.68B | 1.51B | 1.60B | 1.57B | 2.85B | 1.27B | 1.60B | 1.74B | 1.81B | 1.69B | 1.88B | 1.93B | 0.61B | 0.91B | 0.97B | 1.07B | 3.71B | 1.09B | 1.08B | 0.78B | 3.61B |
|
EBIT
|
0.66B | 0.80B | 0.87B | 0.99B | 0.57B | 0.85B | 0.84B | 0.54B | 1.02B | 1.08B | 0.55B | -0.68B | 1.07B | 1.15B | 1.20B | 0.29B | 1.19B | 1.21B | 1.34B | 1.09B | 1.16B | 1.58B | 1.64B | 1.24B | 1.62B | 1.72B | 1.75B | 1.73B | 1.70B | 1.84B | 1.53B | 0.98B | 1.54B | 1.60B | 1.54B | 1.62B | 1.73B | 1.78B | 1.68B | 1.52B | 1.64B | 1.76B | 1.75B | 1.70B | 1.69B | 1.02B | 1.31B | 1.68B | 1.51B | 1.60B | 1.57B | 2.85B | 1.27B | 1.60B | 1.74B | 1.81B | 1.69B | 1.88B | 1.93B | 0.61B | 0.91B | 0.97B | 1.07B | 3.71B | 1.09B | 1.08B | 0.78B | 3.61B |
|
Interest & Investment Income
|
| | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | 0.04B | 0.09B | -0.01B | 0.01B | 0.08B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | -0.02B | 0.18B | 0.12B | 0.02B | 0.02B | 0.15B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | -0.00B | 0.18B | 0.54B | 0.26B | 0.26B | 0.32B | 0.13B | 0.27B | 0.32B | 0.28B | 0.29B | 0.28B | 0.30B | 0.31B | 0.16B | 0.32B | 0.29B | -0.06B | 0.13B | 0.44B | 0.37B | 0.21B | 0.35B | 0.32B | 0.19B | 0.34B | -0.48B | 0.26B | 0.21B | 0.25B | 0.12B | 0.23B | 0.25B | 0.26B | 0.10B | 0.20B | 0.09B | 0.82B | 0.14B |
|
Non Operating Income
|
| | 0.04B | -0.24B | 0.00B | 0.01B | 0.08B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.00B | 0.18B | 0.12B | 0.02B | 0.02B | 0.15B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | -0.00B | 0.18B | 0.54B | 0.26B | 0.26B | 0.32B | 0.13B | 0.27B | 0.32B | 0.28B | 0.29B | 0.28B | 0.30B | 0.31B | 0.16B | 0.32B | 0.29B | -0.06B | 0.13B | 0.44B | 0.37B | 0.21B | 0.35B | 0.32B | 0.19B | 0.34B | -0.48B | 0.26B | 0.21B | 0.25B | 0.12B | 0.23B | 0.25B | 0.26B | 0.10B | 0.20B | 0.09B | 0.82B | 0.14B |
|
EBT
|
0.54B | 0.63B | 0.80B | -0.00B | 0.70B | 0.77B | 0.82B | 0.46B | 0.95B | 1.10B | 0.89B | -0.66B | 1.12B | 1.22B | 1.22B | 0.31B | 1.26B | 1.33B | 1.38B | 1.44B | 1.41B | 1.52B | 1.58B | 1.30B | 1.56B | 1.66B | 1.71B | 1.65B | 1.63B | 1.75B | 1.63B | 1.44B | 1.72B | 1.78B | 1.78B | 1.67B | 1.91B | 2.00B | 1.86B | 1.72B | 1.84B | 1.98B | 1.97B | 1.77B | 1.94B | 1.22B | 1.15B | 1.71B | 1.86B | 1.88B | 1.70B | 1.79B | 1.50B | 1.70B | 1.98B | 1.19B | 1.78B | 1.90B | 1.97B | 0.54B | 1.87B | 1.97B | 1.82B | 0.57B | 1.88B | 1.87B | 2.22B | -0.50B |
|
Tax Provisions
|
0.14B | 0.17B | 0.18B | -0.05B | 0.21B | 0.21B | 0.24B | 0.12B | 0.26B | 0.30B | 0.21B | -0.35B | 0.30B | 0.32B | 0.28B | 0.05B | 0.29B | 0.31B | 0.38B | 0.47B | 0.38B | 0.40B | 0.39B | 0.33B | 0.42B | 0.44B | 0.43B | 0.45B | 0.40B | 0.43B | 0.38B | 0.39B | 0.39B | 0.38B | 0.42B | 4.17B | 0.46B | 0.72B | -0.50B | -0.02B | 0.41B | 0.43B | 0.32B | 0.18B | 0.33B | 0.12B | 0.37B | 0.33B | 0.41B | 0.43B | 0.43B | 0.35B | 0.37B | 0.44B | 0.43B | 0.17B | 0.37B | 0.40B | 0.45B | 0.03B | 0.40B | 0.41B | 0.41B | 0.03B | 0.42B | 0.30B | 0.36B | -0.07B |
|
Profit After Tax
|
0.38B | 0.43B | 0.59B | 0.15B | 0.49B | 0.57B | 0.60B | 0.37B | 0.70B | 0.81B | 0.86B | -0.31B | 0.82B | 0.90B | 0.95B | 0.25B | 0.97B | 1.02B | 0.99B | 0.95B | 1.02B | 1.10B | 1.17B | 0.96B | 1.12B | 1.19B | 1.26B | 1.19B | 1.22B | 1.32B | 1.24B | 1.03B | 1.33B | 1.39B | 1.34B | -2.52B | 1.44B | 1.27B | 2.34B | 1.72B | 1.42B | 1.54B | 1.62B | 1.56B | 1.61B | 1.10B | 0.78B | 1.36B | 1.45B | 1.45B | 1.27B | 1.44B | 1.13B | 1.26B | 1.55B | 1.02B | 1.41B | 1.50B | 1.51B | 1.25B | 1.46B | 1.54B | 1.41B | 1.28B | 1.45B | 1.57B | 1.90B | -0.12B |
|
Equity Income
|
| | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| -0.09B | -0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B | -0.00B | 0.03B | -0.01B |
|
Income from Continuing Operations
|
0.40B | 0.46B | 0.62B | 0.05B | 0.50B | 0.56B | 0.58B | 0.34B | 0.69B | 0.80B | 0.69B | -0.31B | 0.82B | 0.91B | 0.95B | 0.26B | 0.97B | 1.02B | 1.01B | 0.96B | 1.04B | 1.13B | 1.19B | 0.97B | 1.15B | 1.22B | 1.28B | 1.20B | 1.23B | 1.33B | 1.25B | 1.05B | 1.33B | 1.40B | 1.36B | -2.51B | 1.45B | 1.28B | 2.36B | 1.74B | 1.44B | 1.56B | 1.65B | 1.59B | 1.61B | 1.10B | 0.78B | 1.38B | 1.45B | 1.45B | 1.27B | 1.44B | 1.13B | 1.26B | 1.55B | 1.02B | 1.41B | 1.50B | 1.51B | 0.51B | 1.48B | 1.56B | 1.42B | 0.55B | 1.47B | 1.57B | 1.86B | -0.43B |
|
Consolidated Net Income
|
0.40B | 0.46B | 0.62B | 0.05B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.18B | | | | | | 0.97B | 1.02B | 1.01B | 0.96B | 1.04B | 1.13B | 1.19B | 0.97B | 1.15B | 1.22B | 1.28B | 1.20B | 1.23B | 1.33B | 1.25B | 1.05B | 1.33B | 1.40B | 1.36B | -2.51B | 1.45B | 1.28B | 2.36B | 1.74B | 1.44B | 1.56B | 1.65B | 1.59B | 1.61B | 1.10B | 0.78B | 1.38B | 1.45B | 1.45B | 1.27B | 1.44B | 1.13B | 1.26B | 1.55B | 1.02B | 1.41B | 1.50B | 1.51B | 0.51B | 0.18B | 0.22B | 0.19B | 0.15B | 0.17B | 0.19B | -0.04B | -0.02B |
|
Income towards Parent Company
|
0.40B | 0.37B | 0.52B | 0.05B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.18B | | | | | | 0.97B | 1.02B | 1.01B | 0.96B | 1.04B | 1.13B | 1.19B | 0.97B | 1.15B | 1.22B | 1.28B | 1.20B | 1.23B | 1.33B | 1.25B | 1.05B | 1.33B | 1.40B | 1.36B | -2.51B | 1.45B | 1.28B | 2.36B | 1.74B | 1.44B | 1.56B | 1.65B | 1.59B | 1.61B | 1.10B | 0.78B | 1.38B | 1.45B | 1.45B | 1.27B | 1.44B | 1.13B | 1.26B | 1.55B | 1.02B | 1.41B | 1.50B | 1.51B | 0.51B | 0.18B | 0.22B | 0.19B | 0.15B | 0.17B | 0.19B | -0.04B | -0.02B |
|
Net Income towards Common Stockholders
|
0.40B | 0.37B | 0.52B | 0.05B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.18B | | | | | | 0.97B | 1.02B | 1.01B | 0.96B | 1.04B | 1.13B | 1.19B | 0.97B | 1.15B | 1.22B | 1.28B | 1.20B | 1.23B | 1.33B | 1.25B | 1.05B | 1.33B | 1.40B | 1.36B | -2.51B | 1.45B | 1.28B | 2.36B | 1.74B | 1.44B | 1.56B | 1.65B | 1.59B | 1.61B | 1.10B | 0.78B | 1.38B | 1.45B | 1.45B | 1.27B | 1.44B | 1.13B | 1.26B | 1.55B | 1.02B | 1.41B | 1.50B | 1.51B | 0.51B | 0.18B | 0.22B | 0.19B | 0.15B | 0.17B | 0.19B | -0.04B | -0.02B |
|
EPS (Basic)
|
0.51 | 0.58 | 0.78 | 0.20 | 0.63 | 0.74 | 0.77 | 0.47 | 0.90 | 1.03 | 1.11 | -0.40 | 1.06 | 1.15 | 1.21 | 0.32 | 1.23 | 1.30 | 1.26 | 1.20 | 1.30 | 1.40 | 1.49 | 1.22 | 1.42 | 1.52 | 1.62 | 1.55 | 1.58 | 1.73 | 1.62 | 1.36 | 1.74 | 1.82 | 1.76 | -3.32 | 1.92 | 1.70 | 3.15 | 2.34 | 1.94 | 2.13 | 2.26 | 2.19 | 2.23 | 1.54 | 1.08 | 1.94 | 2.05 | 2.06 | 1.82 | 2.08 | 1.66 | 1.86 | 2.30 | 1.52 | 2.09 | 2.24 | 2.29 | 1.92 | 2.24 | 2.37 | 2.17 | 1.98 | 2.24 | 2.46 | 2.97 | -0.18 |
|
EPS (Weighted Average and Diluted)
|
0.51 | 0.57 | 0.77 | 0.20 | 0.63 | 0.73 | 0.76 | 0.47 | 0.88 | 1.02 | 1.10 | -0.40 | 1.04 | 1.14 | 1.20 | 0.32 | 1.21 | 1.28 | 1.24 | 1.19 | 1.28 | 1.38 | 1.47 | 1.20 | 1.41 | 1.51 | 1.60 | 1.53 | 1.56 | 1.70 | 1.60 | 1.34 | 1.72 | 1.80 | 1.74 | -3.32 | 1.89 | 1.68 | 3.11 | 2.31 | 1.92 | 2.10 | 2.23 | 2.16 | 2.21 | 1.53 | 1.07 | 1.91 | 2.03 | 2.04 | 1.80 | 2.05 | 1.64 | 1.84 | 2.28 | 1.51 | 2.07 | 2.22 | 2.27 | 1.91 | 2.23 | 2.36 | 2.16 | 1.96 | 2.22 | 2.45 | 2.96 | -0.18 |
|
Shares Outstanding (Weighted Average)
|
| 0.75B | | | | 0.77B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| 0.75B | | | | 0.78B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.66B | 0.80B | 0.87B | 0.99B | 0.57B | 0.85B | 0.84B | 0.54B | 1.02B | 1.08B | 0.55B | -0.68B | 1.07B | 1.15B | 1.20B | 0.29B | 1.19B | 1.21B | 1.34B | 1.09B | 1.16B | 1.58B | 1.64B | 1.24B | 1.62B | 1.72B | 1.75B | 1.73B | 1.70B | 1.84B | 1.53B | 0.98B | 1.54B | 1.60B | 1.54B | 1.62B | 1.73B | 1.78B | 1.68B | 1.52B | 1.64B | 1.76B | 1.75B | 1.70B | 1.69B | 1.02B | 1.31B | 1.68B | 1.51B | 1.60B | 1.57B | 2.85B | 1.27B | 1.60B | 1.74B | 1.81B | 1.69B | 1.88B | 1.93B | 0.61B | 0.91B | 0.97B | 1.07B | 3.71B | 1.09B | 1.08B | 0.78B | 3.61B |
|
Interest Expenses
|
0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 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 | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.07B | 0.09B | 0.10B | 0.10B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.14B | 0.17B | 0.19B | 0.21B | 0.19B | 0.22B | 0.25B | 0.30B | 0.28B | 0.29B | 0.33B | 0.35B | 0.37B |
|
Tax Rate
|
26.52% | 26.52% | 22.43% | 1,766.67% | 29.34% | 27.25% | 29.81% | 25.05% | 27.06% | 27.64% | 23.18% | 53.27% | 26.47% | 26.00% | 22.71% | 16.67% | 23.10% | 23.10% | 27.24% | 33.01% | 26.58% | 26.07% | 24.56% | 25.23% | 26.73% | 26.47% | 25.25% | 27.22% | 24.69% | 24.39% | 23.53% | 27.07% | 22.74% | 21.26% | 23.40% | 250.39% | 24.02% | 35.94% | -26.80% | -1.16% | 22.04% | 21.49% | 16.22% | 10.07% | 17.00% | 9.84% | 31.97% | 19.36% | 22.19% | 23.07% | 25.12% | 19.58% | 24.65% | 25.88% | 21.81% | 14.13% | 20.99% | 21.17% | 22.98% | 6.13% | 21.17% | 20.97% | 22.42% | 5.22% | 22.13% | 16.14% | 16.34% | 14.77% |