|
Revenue
|
21.71B | 24.91B | 25.24B | 22.36B | 22.86B | 23.72B | 24.27B | 29.02B | 24.61B | 26.67B | 26.16B | 29.49B | 24.67B | 25.78B | 24.75B | 27.67B | 23.41B | 24.92B | 23.34B | 27.39B | 22.24B | 24.05B | 22.40B | 24.11B | 19.59B | 20.81B | 19.28B | 22.06B | 18.68B | 20.24B | 19.23B | 21.77B | 18.16B | 19.29B | 19.15B | 22.54B | 19.07B | 20.00B | 18.76B | 21.76B | 18.18B | 19.16B | 18.03B | 2.34B | 17.57B | 18.12B | 17.56B | 1.93B | 13.19B | 14.22B | 13.25B | 16.69B | 14.20B | 15.54B | 14.11B | 16.69B | 14.25B | 15.47B | 14.75B | 17.38B | 14.46B | 15.77B | 14.97B | 17.55B | 14.54B | 16.98B | 16.33B |
|
Cost of Revenue
|
12.28B | 12.67B | 12.94B | 14.09B | 12.88B | 12.91B | 13.27B | 14.79B | 13.75B | 14.28B | 13.98B | 14.76B | 13.55B | 13.50B | 13.02B | 12.44B | 12.73B | 12.79B | 11.91B | 13.05B | 11.61B | 12.00B | 11.52B | 11.25B | 10.14B | 10.42B | 9.84B | 10.65B | 10.00B | 10.54B | 10.21B | 10.65B | 10.21B | 10.32B | 10.17B | 11.49B | 10.82B | 10.80B | 9.95B | 11.07B | 10.14B | 10.15B | 9.69B | -3.80B | 9.65B | 9.42B | 9.13B | -3.89B | 6.16B | 6.37B | 6.14B | 7.20B | 6.86B | 7.25B | 6.68B | 7.06B | 6.74B | 6.97B | 6.73B | 7.11B | 6.72B | 6.82B | 6.55B | 7.11B | 6.51B | 7.00B | 6.97B |
|
Gross Profit
|
9.43B | 10.58B | 10.63B | 13.14B | 9.98B | 10.81B | 11.00B | 14.23B | 10.86B | 12.38B | 12.17B | 14.72B | 11.12B | 12.28B | 11.73B | 15.23B | 10.68B | 12.13B | 11.43B | 14.34B | 10.63B | 12.04B | 10.87B | 12.86B | 9.45B | 10.39B | 9.44B | 11.41B | 8.69B | 9.70B | 9.01B | 11.12B | 7.94B | 8.97B | 8.98B | 11.05B | 8.25B | 9.20B | 8.80B | 10.69B | 8.04B | 9.01B | 8.34B | 6.14B | 7.92B | 8.70B | 8.43B | 5.81B | 7.03B | 7.85B | 7.11B | 9.50B | 7.33B | 8.29B | 7.43B | 9.63B | 7.51B | 8.50B | 8.02B | 10.27B | 7.74B | 8.95B | 8.42B | 10.44B | 8.03B | 9.98B | 9.36B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | 0.17B | | | | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
1.48B | 1.43B | 1.45B | 1.46B | 1.51B | 1.48B | 1.46B | 1.58B | 1.59B | 1.57B | 1.55B | 1.55B | 1.60B | 1.59B | 1.53B | 1.09B | 1.64B | 1.55B | 1.36B | 1.45B | 1.40B | 1.36B | 1.35B | 1.32B | 1.30B | 1.30B | 1.29B | 1.36B | 1.46B | 1.47B | 1.40B | 1.41B | 1.48B | 1.44B | 1.29B | 1.38B | 1.41B | 1.36B | 1.25B | 1.36B | 1.43B | 1.41B | 1.55B | 1.52B | 1.62B | 1.58B | 1.51B | 1.54B | 1.62B | 1.64B | 1.61B | 1.62B | 1.68B | 1.67B | 1.61B | 1.60B | 1.66B | 1.69B | 1.69B | 1.75B | 1.80B | 1.84B | 1.88B | 1.97B | 1.95B | 2.10B | 2.08B |
|
Selling, General & Administrative
|
5.26B | 5.12B | 5.01B | 5.56B | 5.68B | 5.06B | 5.15B | 5.95B | 5.83B | 6.03B | 5.66B | 6.08B | 5.89B | 5.84B | 5.91B | 5.83B | 5.58B | 6.68B | 5.26B | 5.99B | 6.27B | 5.59B | 5.28B | 6.03B | 5.36B | 5.18B | 4.73B | 5.16B | 6.01B | 5.35B | 4.73B | 4.78B | 5.03B | 5.03B | 4.61B | 5.01B | 5.45B | 4.86B | 4.36B | 4.70B | 4.69B | 5.46B | 5.02B | 3.55B | 5.96B | 5.25B | 4.65B | 4.71B | 4.69B | 4.85B | 4.31B | 4.90B | 4.60B | 4.86B | 4.39B | 4.77B | 4.85B | 4.90B | 4.46B | 4.79B | 4.97B | 4.94B | 4.91B | 4.87B | 4.89B | 5.03B | 4.75B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | 1.42B | | | 2.25B | 1.77B | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
6.74B | 6.55B | 6.46B | 7.02B | 7.19B | 6.54B | 6.61B | 7.53B | 7.41B | 7.60B | 7.21B | 7.63B | 7.49B | 7.42B | 7.44B | 6.92B | 7.22B | 8.23B | 6.62B | 7.44B | 7.67B | 6.95B | 6.63B | 7.35B | 6.66B | 6.48B | 6.02B | 6.52B | 7.47B | 6.81B | 6.13B | 6.18B | 6.51B | 6.47B | 5.90B | 6.39B | 6.85B | 6.22B | 5.62B | 6.06B | 6.12B | 6.86B | 6.58B | 5.07B | 7.58B | 6.83B | 6.16B | 6.25B | 6.30B | 6.49B | 5.91B | 6.53B | 6.28B | 6.53B | 6.00B | 6.37B | 6.51B | 6.59B | 6.14B | 6.54B | 6.77B | 6.78B | 6.79B | 6.83B | 6.84B | 7.12B | 6.83B |
|
Operating Income
|
2.69B | 4.03B | 4.17B | 6.12B | 2.79B | 4.27B | 4.39B | 6.70B | 3.44B | 4.79B | 4.96B | 7.09B | 3.63B | 4.86B | 4.29B | 8.30B | 3.46B | 3.90B | 4.81B | 6.90B | 2.95B | 5.09B | 4.24B | 5.51B | 2.79B | 3.91B | 3.42B | 4.89B | 1.22B | 2.89B | 2.88B | 4.93B | 1.43B | 2.50B | 3.08B | 4.66B | 1.40B | 2.98B | 3.19B | 4.63B | 1.92B | 2.15B | 1.76B | 1.07B | 0.34B | 1.87B | 2.27B | -0.44B | 0.72B | 1.36B | 1.19B | 2.97B | 1.06B | 1.76B | 1.43B | 3.26B | 1.00B | 1.91B | 1.88B | 3.73B | 0.97B | 2.17B | 1.63B | 3.61B | 1.20B | 2.85B | 2.53B |
|
EBIT
|
2.69B | 4.03B | 4.17B | 6.12B | 2.79B | 4.27B | 4.39B | 6.70B | 3.44B | 4.79B | 4.96B | 7.09B | 3.63B | 4.86B | 4.29B | 8.30B | 3.46B | 3.90B | 4.81B | 6.90B | 2.95B | 5.09B | 4.24B | 5.51B | 2.79B | 3.91B | 3.42B | 4.89B | 1.22B | 2.89B | 2.88B | 4.93B | 1.43B | 2.50B | 3.08B | 4.66B | 1.40B | 2.98B | 3.19B | 4.63B | 1.92B | 2.15B | 1.76B | 1.07B | 0.34B | 1.87B | 2.27B | -0.44B | 0.72B | 1.36B | 1.19B | 2.97B | 1.06B | 1.76B | 1.43B | 3.26B | 1.00B | 1.91B | 1.88B | 3.73B | 0.97B | 2.17B | 1.63B | 3.61B | 1.20B | 2.85B | 2.53B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.17B | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | | 0.14B | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.02B | | | | | | | | | | |
|
EBT
|
3.12B | 4.26B | 4.37B | 6.38B | 3.52B | 4.58B | 4.68B | 6.96B | 3.82B | 4.88B | 5.03B | 7.27B | 3.84B | 5.16B | 5.07B | 8.47B | 3.61B | 4.14B | 4.97B | 7.10B | 3.18B | 5.35B | 4.36B | 7.09B | 3.00B | 4.22B | 3.62B | 5.10B | 1.03B | 3.05B | 3.26B | 4.99B | 1.42B | 2.44B | 3.06B | 4.47B | 1.14B | 2.78B | 3.00B | 4.43B | 1.88B | 2.77B | 1.52B | 1.91B | -0.05B | 1.57B | 1.83B | 1.57B | 0.24B | 0.91B | 0.81B | 2.87B | 0.62B | 1.72B | -4.50B | 3.31B | 1.06B | 2.00B | 1.87B | 3.76B | 1.07B | 2.22B | -0.80B | 3.31B | 1.16B | 2.60B | 2.43B |
|
Tax Provisions
|
0.83B | 1.16B | 1.16B | 1.57B | 0.91B | 1.19B | 1.09B | 1.70B | 0.95B | 1.22B | 1.19B | 1.78B | 0.77B | 1.28B | 1.25B | 2.24B | 0.57B | 0.92B | 0.83B | 0.89B | 0.65B | 1.10B | 0.91B | 1.58B | 0.58B | 0.70B | 0.66B | 0.64B | -0.98B | 0.54B | 0.41B | -0.53B | -0.33B | 0.11B | 0.34B | 5.52B | -0.54B | 0.37B | 0.30B | 2.48B | 0.29B | 0.27B | -0.15B | -0.95B | -1.23B | 0.21B | 0.13B | 2.30B | -0.16B | 0.10B | -0.22B | 0.41B | -0.04B | 0.26B | -1.29B | 0.44B | 0.12B | 0.42B | 0.16B | 0.47B | -0.50B | 0.39B | -0.48B | 0.38B | 0.10B | 0.40B | 0.69B |
|
Profit After Tax
|
2.29B | 3.10B | 3.21B | 4.81B | 2.60B | 3.39B | 3.59B | 5.26B | 2.86B | 3.66B | 3.84B | 5.49B | 3.07B | 3.88B | 3.82B | 6.23B | 3.03B | 3.23B | 4.14B | 6.22B | 2.53B | 4.25B | 3.46B | 5.51B | 2.42B | 3.53B | 2.96B | 4.46B | 2.02B | 2.50B | 2.85B | 4.51B | 1.75B | 2.33B | 2.73B | -1.05B | 1.68B | 2.40B | 2.69B | 1.95B | 1.59B | 2.50B | 1.67B | 3.67B | 1.18B | 1.36B | 1.70B | 1.35B | 0.95B | 1.32B | 1.13B | 2.33B | 0.73B | 1.47B | -3.21B | 2.87B | 0.93B | 1.58B | 1.71B | 3.29B | 1.60B | 1.83B | -0.33B | 2.91B | 1.05B | 2.19B | 1.74B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | | | | | | | | | | |
|
Income from Continuing Operations
|
2.29B | 3.10B | 3.21B | 4.81B | 2.60B | 3.38B | 3.59B | 5.26B | 2.86B | 3.66B | 3.84B | 5.49B | 3.07B | 3.88B | 3.82B | 6.23B | 3.03B | 3.23B | 4.14B | 6.22B | 2.53B | 4.25B | 3.46B | 5.52B | 2.42B | 3.53B | 2.96B | 4.46B | 2.02B | 2.50B | 2.85B | 5.51B | 1.75B | 2.33B | 2.73B | -1.05B | 1.68B | 2.40B | 2.69B | 1.95B | 1.59B | 2.50B | 1.67B | 2.86B | 1.18B | 1.36B | 1.70B | -0.73B | 0.40B | 0.81B | 1.04B | 2.46B | 0.66B | 1.47B | -3.21B | 2.87B | 0.93B | 1.58B | 1.71B | 3.29B | 1.58B | 1.83B | -0.32B | 2.93B | 1.05B | 2.19B | 1.74B |
|
Consolidated Net Income
|
2.29B | 3.10B | 3.21B | 4.81B | 2.60B | 3.38B | 3.59B | 5.26B | 2.86B | 3.66B | 3.84B | 5.49B | 3.07B | 3.88B | 3.82B | 6.23B | 3.03B | 3.23B | -0.10B | -0.03B | -0.15B | -0.12B | -3.44B | -0.03B | -0.09B | -0.08B | -0.01B | 0.00B | -0.00B | | -0.00B | -0.01B | -0.00B | -0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 2.29B | -0.00B | -0.00B | -0.00B | 1.66B | 0.55B | 0.52B | 0.09B | -0.13B | 0.07B | -0.07B | 0.02B | -0.16B | -0.01B | 0.00B | -0.01B | 0.00B | 0.03B | 0.00B | -0.01B | -0.01B | 0.00B | 0.00B | |
|
Income towards Parent Company
|
2.29B | 3.10B | 3.21B | 4.81B | 2.60B | 3.38B | 3.59B | 5.26B | 2.86B | 3.66B | 3.84B | 5.49B | 3.07B | 3.88B | 3.82B | 6.23B | 3.03B | 3.23B | -0.10B | -0.03B | -0.15B | -0.12B | -3.44B | -0.03B | -0.09B | -0.08B | -0.01B | 0.00B | -0.00B | | -0.00B | -0.01B | -0.00B | -0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 2.29B | -0.00B | -0.00B | -0.00B | 1.66B | 0.55B | 0.52B | 0.09B | -0.13B | 0.07B | -0.07B | 0.02B | -0.16B | -0.01B | 0.00B | -0.01B | 0.00B | 0.03B | 0.00B | -0.01B | -0.01B | 0.00B | 0.00B | |
|
Net Income towards Common Stockholders
|
2.29B | 3.10B | 3.21B | 4.81B | 2.60B | 3.38B | 3.59B | 5.26B | 2.86B | 3.66B | 3.84B | 5.49B | 3.07B | 3.88B | 3.82B | 6.23B | 3.03B | 3.23B | -0.10B | -0.03B | -0.15B | -0.12B | -3.44B | -0.03B | -0.09B | -0.08B | -0.01B | 0.00B | -0.00B | | -0.00B | -0.01B | -0.00B | -0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 2.29B | -0.00B | -0.00B | -0.00B | 1.66B | 0.55B | 0.52B | 0.09B | -0.13B | 0.07B | -0.07B | 0.02B | -0.16B | -0.01B | 0.00B | -0.01B | 0.00B | 0.03B | 0.00B | -0.01B | -0.01B | 0.00B | 0.00B | |
|
EPS (Basic)
|
1.71 | 2.34 | 2.44 | 3.63 | 2.00 | 2.65 | 2.86 | 4.14 | 2.34 | 3.04 | 3.23 | 4.59 | 2.65 | 3.38 | 3.36 | 5.45 | 2.72 | 2.91 | 3.79 | -0.03 | 2.44 | -0.11 | 3.48 | 5.53 | 2.45 | 3.59 | 3.04 | 4.59 | 2.09 | 2.62 | 2.99 | 4.74 | 1.86 | 2.49 | 2.93 | -1.11 | 1.82 | 2.63 | 2.95 | 2.17 | 1.79 | 2.82 | 1.89 | 4.13 | 1.32 | 1.53 | 1.90 | 1.52 | 1.07 | 1.48 | 1.26 | 2.60 | 0.82 | 1.62 | -3.55 | 3.18 | 1.03 | 1.74 | 1.88 | 0.00 | 1.75 | 1.99 | -0.36 | -0.01 | 1.14 | 2.36 | 1.87 |
|
EPS (Weighted Average and Diluted)
|
1.70 | 2.32 | 2.40 | 3.59 | 1.97 | 2.61 | 2.82 | 4.08 | 2.31 | 3.00 | 3.19 | 4.52 | 2.61 | 3.34 | 3.33 | 5.39 | 2.70 | 2.89 | 3.77 | -0.03 | 2.43 | -0.11 | 3.46 | 5.50 | 2.44 | 3.58 | 3.02 | 4.57 | 2.09 | 2.61 | 2.98 | 4.72 | 1.85 | 2.48 | 2.92 | -1.10 | 1.81 | 2.61 | 2.94 | 2.15 | 1.78 | 2.81 | 1.87 | 4.10 | 1.31 | 1.52 | 1.89 | 1.51 | 1.06 | 1.47 | 1.25 | 2.58 | 0.81 | 1.61 | -3.55 | 3.16 | 1.02 | 1.72 | 1.86 | 0.00 | 1.72 | 1.96 | -0.36 | -0.01 | 1.12 | 2.31 | 1.84 |
|
Shares Outstanding (Weighted Average)
|
1.34B | 1.34B | 1.33B | 1.33B | 1.30B | 1.29B | 1.28B | 1.27B | 1.22B | 1.21B | 1.21B | 1.20B | 1.16B | 1.15B | 1.15B | 1.14B | 1.11B | 1.11B | 1.10B | 1.09B | 1.04B | 1.02B | 1.01B | | 0.99B | 0.99B | 0.98B | | 0.96B | 0.96B | 0.96B | | 0.94B | 0.94B | | | | | | | | | | | | | | | | | | 0.90B | | 0.90B | 0.90B | 0.90B | 0.91B | 0.91B | 0.91B | 0.91B | 0.92B | 0.92B | 0.92B | 0.92B | 0.93B | 0.93B | 0.93B |
|
Shares Outstanding (Diluted Average)
|
1.35B | 1.34B | 1.34B | 1.34B | 1.32B | 1.31B | 1.30B | 1.29B | 1.24B | 1.23B | 1.22B | 1.21B | 1.17B | 1.17B | 1.16B | 1.16B | 1.12B | 1.12B | 1.11B | 1.10B | 1.04B | 1.02B | 1.01B | | 0.99B | 0.99B | 0.99B | | 0.96B | 0.96B | 0.96B | | 0.95B | 0.94B | | | | | | | | | | | | | | | | | | 0.90B | | 0.91B | 0.90B | 0.91B | 0.92B | 0.92B | 0.92B | 0.92B | 0.93B | 0.93B | 0.94B | 0.94B | 0.95B | 0.95B | 0.95B |
|
EBITDA
|
2.69B | 4.03B | 4.17B | 6.12B | 2.79B | 4.27B | 4.39B | 6.70B | 3.44B | 4.79B | 4.96B | 7.09B | 3.63B | 4.86B | 4.29B | 8.30B | 3.46B | 3.90B | 4.81B | 6.90B | 2.95B | 5.09B | 4.24B | 5.51B | 2.79B | 3.91B | 3.42B | 4.89B | 1.22B | 2.89B | 2.88B | 4.93B | 1.43B | 2.50B | 3.08B | 4.66B | 1.40B | 2.98B | 3.19B | 4.63B | 1.92B | 2.15B | 1.76B | 1.07B | 0.34B | 1.87B | 2.27B | -0.44B | 0.72B | 1.36B | 1.19B | 2.97B | 1.06B | 1.76B | 1.43B | 3.26B | 1.00B | 1.91B | 1.88B | 3.73B | 0.97B | 2.17B | 1.63B | 3.61B | 1.20B | 2.85B | 2.53B |
|
Interest Expenses
|
0.14B | 0.10B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.14B | 0.13B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.15B | 0.17B | 0.16B | 0.16B | 0.14B | 0.15B | 0.17B | 0.16B | 0.17B | 0.17B | 0.19B | 0.19B | 0.21B | 0.35B | 0.43B | 0.35B | 0.33B | 0.32B | 0.32B | 0.32B | 0.28B | 0.28B | 0.29B | 0.30B | 0.31B | 0.30B | 0.29B | 0.31B | 0.37B | 0.42B | 0.41B | 0.41B | 0.43B | 0.43B | 0.43B | 0.42B | 0.46B | 0.51B | 0.49B |
|
Tax Rate
|
26.49% | 27.19% | 26.50% | 24.57% | 26.00% | 26.01% | 23.26% | 24.41% | 24.99% | 24.99% | 23.63% | 24.53% | 20.05% | 24.80% | 24.66% | 26.46% | 15.92% | 22.15% | 16.73% | 12.46% | 20.52% | 20.49% | 20.78% | 22.26% | 19.49% | 16.52% | 18.20% | 12.51% | -95.07% | 17.84% | 12.53% | -10.61% | -23.10% | 4.54% | 11.06% | 123.56% | -47.54% | 13.44% | 10.15% | 55.95% | 15.35% | 9.72% | -9.92% | -49.97% | 2,502.04% | 13.30% | 7.01% | 146.34% | -65.57% | 11.07% | -27.55% | 14.15% | -6.26% | 14.92% | 28.59% | 13.41% | 11.72% | 20.95% | 8.49% | 12.61% | -46.74% | 17.53% | 60.47% | 11.46% | 8.89% | 15.56% | 28.23% |