|
Revenue
|
1.12B | 1.12B | 1.15B | 1.23B | 1.30B | 1.36B | 1.50B | 1.58B | 1.60B | 1.67B | 1.75B | 1.81B | 1.77B | 1.75B | 1.80B | 1.91B | 1.94B | 1.99B | 2.07B | 2.10B | 2.09B | 2.13B | 2.20B | 2.22B | 2.16B | 2.26B | 2.39B | 2.41B | 2.45B | 2.50B | 2.59B | 2.55B | 171.20B | 170.78B | 175.67B | 2.75B | 2.81B | 2.83B | 2.92B | 2.99B | 3.06B | 3.13B | 3.21B | 3.24B | 3.20B | 3.12B | 3.31B | 3.52B | 3.61B | 3.78B | 4.00B | 4.25B | 4.28B | 4.44B | 4.55B | 4.66B | 4.55B | 4.62B | 4.72B | 4.66B | 4.56B | 4.71B | 4.89B | 4.94B | 4.73B | 454.72B | 5.10B |
|
Cost of Revenue
|
-2.04B | 0.00B | 0.66B | 0.70B | -1.99B | 0.80B | 0.85B | 0.91B | 0.04B | 1.02B | 1.02B | 1.03B | 0.03B | 1.06B | 1.11B | 1.20B | 0.04B | 1.30B | 1.34B | 1.34B | 1.32B | 1.34B | 1.35B | 1.36B | 1.32B | 1.43B | 1.49B | 1.51B | 1.52B | 1.59B | 1.64B | 1.60B | 107.70B | 109.00B | 112.27B | 1.77B | 1.79B | 1.82B | 1.88B | 1.96B | 2.03B | 2.12B | 2.14B | 2.16B | 2.13B | 2.07B | 2.12B | 2.27B | 2.36B | 2.51B | 2.67B | 2.86B | 2.96B | 3.14B | 3.17B | 3.23B | 3.16B | 3.21B | 3.27B | 3.27B | 3.22B | 3.26B | 3.40B | 3.44B | 3.30B | 3.52B | 3.66B |
|
Gross Profit
|
0.47B | 0.48B | 0.49B | 0.53B | 0.55B | 0.56B | 0.64B | 0.68B | 0.67B | 0.65B | 0.72B | 0.78B | 0.73B | 0.69B | 0.68B | 0.71B | 0.68B | 0.69B | 0.73B | 0.76B | 0.77B | 0.79B | 0.85B | 0.86B | 0.84B | 0.82B | 0.90B | 0.90B | 0.93B | 0.91B | 0.95B | 0.95B | 63.50B | 61.78B | 63.40B | 0.98B | 1.01B | 1.01B | 1.04B | 1.03B | 1.03B | 1.01B | 1.07B | 1.08B | 1.06B | 1.05B | 1.19B | 1.24B | 1.26B | 1.27B | 1.32B | 1.39B | 1.32B | 1.30B | 1.39B | 1.43B | 1.39B | 1.41B | 1.45B | 1.39B | 1.34B | 1.46B | 1.49B | 1.50B | 1.43B | 1.56B | 1.44B |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.49B | 6.03B | 6.02B | 6.25B | 6.03B | 8.27B | 5.99B | 6.17B | 6.67B | 1.16B | 1.51B | | 1.61B | 1.33B | 1.63B | 2.21B | 3.09B | 3.76B | 3.63B | 3.60B | 4.26B | 4.62B | 4.39B | 3.87B | 4.71B | | 4.58B | 4.39B | | 5.39B | 5.10B |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 1.47B | 14.50B | 16.12B | 14.72B | 11.93B | 14.60B | 14.88B | 14.92B | 13.35B | 13.21B | 17.63B | | 16.62B | 19.37B | 19.87B | 20.63B | 18.25B | 23.50B | 24.82B | 21.95B | 22.60B | 23.07B | 24.91B | 24.19B | 11.73B | | 31.46B | 32.02B | | 31.78B | 28.71B |
|
Selling, General & Administrative
|
0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | | 0.16B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.17B | 0.15B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 12.49B | 11.79B | 12.48B | 0.18B | 0.17B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.21B | 0.20B | 0.23B | 0.19B | 0.19B | 0.19B | 0.21B | 0.21B | 0.21B | 0.22B | 0.23B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.24B | 0.22B | 0.21B | 0.24B | 0.24B |
|
Other Operating Expenses
|
0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.23B | 0.12B | 0.10B | 0.10B | 0.11B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 8.89B | 8.88B | 8.46B | -0.36B | -0.34B | -5.88B | -5.87B | -6.09B | -5.86B | -8.10B | -5.83B | -6.00B | -6.51B | -1.01B | -1.36B | 0.16B | -1.45B | -1.16B | -1.46B | -2.03B | -2.91B | -3.57B | -3.44B | -3.40B | -4.06B | -4.40B | -4.18B | -3.67B | -4.50B | 0.23B | -4.36B | -4.17B | 0.23B | 346.80B | -4.84B |
|
Operating Expenses
|
0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.17B | 0.19B | 0.20B | 0.20B | 0.21B | 0.23B | 0.22B | 0.20B | 0.20B | 0.21B | 0.22B | 0.22B | 0.23B | 0.28B | 0.23B | 0.24B | 0.25B | 0.27B | 0.27B | 0.29B | 0.28B | 0.29B | 0.30B | 0.30B | 0.31B | 0.30B | 0.31B | 21.38B | 20.67B | 20.94B | 0.31B | 0.32B | 0.34B | 0.34B | 0.36B | 0.37B | 0.37B | 0.37B | 0.37B | 0.39B | 0.34B | 0.35B | 0.35B | 0.37B | 0.38B | 0.38B | 0.40B | 0.41B | 0.41B | 0.41B | 0.43B | 0.43B | 0.45B | 0.45B | 0.43B | 0.43B | 0.46B | 0.46B | 0.44B | 0.44B | 352.43B | 0.50B |
|
Operating Income
|
0.33B | 0.34B | 0.35B | 0.38B | 0.39B | 0.38B | 0.45B | 0.48B | 0.46B | 0.43B | 0.49B | 0.56B | 0.53B | 0.49B | 0.47B | 0.49B | 0.46B | 0.47B | 0.45B | 0.53B | 0.53B | 0.54B | 0.57B | 0.59B | 0.56B | 0.54B | 0.61B | 0.60B | 0.62B | 0.60B | 0.64B | 0.64B | 42.12B | 41.11B | 42.46B | 0.67B | 0.69B | 0.67B | 0.69B | 0.68B | 0.66B | 0.64B | 0.70B | 0.71B | 0.67B | 0.71B | 0.84B | 0.89B | 0.88B | 0.90B | 0.94B | 1.00B | 0.92B | 0.89B | 0.98B | 1.00B | 0.96B | 0.96B | 1.00B | 0.96B | 0.92B | 0.99B | 1.03B | 1.05B | 0.99B | 1.06B | 0.94B |
|
EBIT
|
0.33B | 0.34B | 0.35B | 0.38B | 0.39B | 0.38B | 0.45B | 0.48B | 0.46B | 0.43B | 0.49B | 0.56B | 0.53B | 0.49B | 0.47B | 0.49B | 0.46B | 0.47B | 0.45B | 0.53B | 0.53B | 0.54B | 0.57B | 0.59B | 0.56B | 0.54B | 0.61B | 0.60B | 0.62B | 0.60B | 0.64B | 0.64B | 42.12B | 41.11B | 42.46B | 0.67B | 0.69B | 0.67B | 0.69B | 0.68B | 0.66B | 0.64B | 0.70B | 0.71B | 0.67B | 0.71B | 0.84B | 0.89B | 0.88B | 0.90B | 0.94B | 1.00B | 0.92B | 0.89B | 0.98B | 1.00B | 0.96B | 0.96B | 1.00B | 0.96B | 0.92B | 0.99B | 1.03B | 1.05B | 0.99B | 1.06B | 0.94B |
|
Interest & Investment Income
|
0.05B | 0.05B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.38B | 0.39B | 0.40B | 0.43B | 0.45B | 0.44B | 0.51B | 0.54B | 0.56B | 0.53B | 0.57B | 0.64B | 0.66B | 0.58B | 0.60B | 0.58B | 0.58B | 0.57B | 0.53B | 0.64B | 0.67B | 0.68B | 0.72B | 0.73B | 0.70B | 0.66B | 0.73B | 0.72B | 0.74B | 0.71B | 0.76B | 0.76B | 49.33B | 48.54B | 51.29B | 0.82B | 0.78B | 0.74B | 0.80B | 0.71B | 0.75B | 0.74B | 0.78B | 0.82B | 0.75B | 0.77B | 0.91B | 0.97B | 0.95B | 0.97B | 1.01B | 1.06B | 1.00B | 0.97B | 1.04B | 1.08B | 1.03B | 1.02B | 1.06B | 1.03B | 1.23B | 1.08B | 1.10B | 1.14B | 1.12B | 102.29B | 1.03B |
|
Tax Provisions
|
0.06B | 0.08B | 0.08B | 0.10B | 0.10B | 0.11B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.18B | 0.20B | 0.16B | 0.17B | 0.15B | 0.14B | 0.15B | 0.15B | 0.18B | 0.19B | 0.19B | 0.21B | 0.21B | 0.20B | 0.18B | 0.21B | 0.20B | 0.21B | 0.20B | 0.22B | 0.21B | 13.30B | 13.71B | 14.03B | 0.02B | 0.20B | 0.20B | 0.22B | 0.21B | 0.17B | 0.20B | 0.21B | 0.19B | 0.16B | 0.20B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.28B | 0.24B | 0.28B | 0.29B | 0.28B | 0.28B | 0.29B | 0.31B | 0.30B | 0.27B | 0.32B | 0.33B | 0.34B | 0.30B | 0.33B | 0.29B |
|
Profit After Tax
|
0.32B | 0.31B | 0.32B | 0.33B | 0.35B | 0.33B | 0.37B | 0.40B | 0.40B | 0.38B | 0.41B | 0.46B | 0.46B | 0.42B | 0.43B | 0.43B | 0.44B | 0.42B | 0.38B | 0.46B | 0.49B | 0.48B | 0.51B | 0.52B | 0.50B | 0.48B | 0.52B | 0.52B | 0.53B | 0.51B | 0.54B | 0.55B | 36.03B | 34.83B | 37.26B | 0.80B | 0.57B | 0.53B | 0.58B | 0.50B | 0.58B | 0.55B | 0.57B | 0.63B | 0.59B | 0.56B | 0.66B | 0.71B | 0.70B | 0.70B | 0.73B | 0.78B | 0.75B | 0.69B | 0.75B | 0.80B | 0.74B | 0.72B | 0.75B | 0.73B | 0.96B | 0.76B | 0.78B | 0.81B | 0.81B | 73.75B | 0.75B |
|
Equity Income
|
| 0.00B | 0.01B | -0.02B | -0.02B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.05B | | 0.06B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.15B | 0.00B | -0.03B | 3.86B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.17B | 0.00B |
|
Income from Continuing Operations
|
0.32B | 0.31B | 0.32B | 0.33B | 0.35B | 0.33B | 0.37B | 0.40B | 0.40B | 0.38B | 0.41B | 0.46B | 0.46B | 0.42B | 0.43B | 0.43B | 0.44B | 0.42B | 0.38B | 0.46B | 0.49B | 0.48B | 0.51B | 0.52B | 0.50B | 0.48B | 0.52B | 0.52B | 0.53B | 0.51B | 0.54B | 0.55B | 36.03B | 34.83B | 37.26B | 0.80B | 0.57B | 0.53B | 0.58B | 0.50B | 0.58B | 0.55B | 0.57B | 0.63B | 0.59B | 0.56B | 0.66B | 0.71B | 0.70B | 0.70B | 0.73B | 0.78B | 0.75B | 0.69B | 0.75B | 0.80B | 0.74B | 0.72B | 0.75B | 0.73B | 0.96B | 0.76B | 0.78B | 0.81B | 0.81B | 101.97B | 0.75B |
|
Consolidated Net Income
|
0.32B | 0.31B | 0.32B | 0.33B | 0.35B | 0.33B | 0.37B | 0.40B | 0.40B | 0.38B | 0.41B | 0.46B | 0.46B | 0.42B | 0.43B | 0.43B | 0.44B | 0.42B | 0.38B | 0.46B | 0.49B | 0.48B | 0.51B | 0.52B | 0.50B | 0.48B | 0.52B | 0.52B | 0.53B | 0.51B | 0.54B | 0.55B | 36.03B | 34.83B | 37.26B | 0.80B | 0.57B | 0.53B | 0.58B | 0.50B | 0.58B | 0.55B | 0.57B | 0.63B | 0.59B | 0.56B | 0.66B | 0.71B | 0.70B | 0.70B | 0.73B | 0.78B | 0.75B | 0.69B | 0.75B | 0.80B | 0.74B | 0.72B | 0.75B | 0.73B | 0.96B | 0.76B | 0.78B | 0.81B | 0.81B | 101.97B | 0.75B |
|
Income towards Parent Company
|
0.32B | 0.55B | 0.32B | 0.48B | 0.53B | 0.33B | 0.57B | 0.43B | 0.42B | 0.38B | 0.41B | 0.46B | 0.71B | 0.42B | 0.76B | 0.43B | 0.52B | 0.42B | 0.38B | 0.55B | 0.70B | 0.48B | 0.51B | 0.52B | 0.55B | 0.48B | 0.52B | 0.52B | 0.55B | 0.51B | 0.65B | 0.55B | 36.03B | 35.48B | 38.64B | 1.02B | 0.57B | 0.53B | 0.58B | 0.81B | 0.66B | 0.56B | 0.57B | 0.63B | 45.45B | 0.62B | 0.86B | 0.86B | 50.76B | 0.70B | 0.74B | 0.77B | 0.75B | 0.69B | 0.75B | 0.80B | 0.83B | 0.76B | 0.75B | 0.78B | 0.96B | 0.76B | 0.81B | 0.80B | 0.87B | 81.40B | 0.75B |
|
Net Income towards Common Stockholders
|
0.32B | 0.55B | 0.32B | 0.48B | 0.53B | 0.33B | 0.57B | 0.43B | 0.42B | 0.38B | 0.41B | 0.46B | 0.71B | 0.42B | 0.76B | 0.43B | 0.52B | 0.42B | 0.38B | 0.55B | 0.70B | 0.48B | 0.51B | 0.52B | 0.55B | 0.48B | 0.52B | 0.52B | 0.55B | 0.51B | 0.65B | 0.55B | 36.03B | 35.48B | 38.64B | 1.02B | 0.57B | 0.53B | 0.58B | 0.81B | 0.66B | 0.56B | 0.57B | 0.63B | 45.45B | 0.62B | 0.86B | 0.86B | 50.76B | 0.70B | 0.74B | 0.77B | 0.75B | 0.69B | 0.75B | 0.80B | 0.83B | 0.76B | 0.75B | 0.78B | 0.96B | 0.76B | 0.81B | 0.80B | 0.87B | 81.40B | 0.75B |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | | | | | | | | | | 621.59 | | | | 607.78 | | | | 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 | 0.00B | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 0.00B | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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
|
0.17B | 0.55B | 0.31B | 0.48B | 0.53B | 0.14B | 0.57B | 0.43B | 0.42B | 0.38B | 0.15B | 0.02B | 0.71B | 0.14B | 0.76B | 0.18B | 0.52B | -0.20B | 0.07B | 0.55B | 0.70B | 0.45B | 0.29B | 0.36B | 0.55B | 0.34B | 0.28B | 0.46B | 0.55B | 0.33B | 0.65B | 0.36B | 34.22B | 35.48B | 38.64B | 1.02B | 0.41B | 0.06B | 0.12B | 0.81B | 0.66B | 0.56B | 0.35B | 0.56B | 45.64B | 0.63B | 0.87B | 0.86B | 45.64B | 0.57B | 0.74B | 0.74B | 0.59B | 0.23B | 0.47B | 0.72B | 0.83B | 0.76B | 0.64B | 0.78B | 0.91B | 0.76B | 0.81B | 0.53B | 0.87B | 81.57B | 0.68B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.45B | 0.01B | 0.01B | 0.01B | 0.50B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 1.06B | 0.01B |
|
Tax Rate
|
15.75% | 20.36% | 20.55% | 22.69% | 21.57% | 25.40% | 26.52% | 27.02% | 27.70% | 28.09% | 28.52% | 28.66% | 29.74% | 27.78% | 28.29% | 25.56% | 23.71% | 26.80% | 28.01% | 27.99% | 27.64% | 28.59% | 28.93% | 28.30% | 28.45% | 27.88% | 29.00% | 27.22% | 27.88% | 28.43% | 28.80% | 28.12% | 26.96% | 28.24% | 27.35% | 2.69% | 26.32% | 27.64% | 27.10% | 29.79% | 22.74% | 26.42% | 26.57% | 23.63% | 21.28% | 26.27% | 28.02% | 27.11% | 26.79% | 27.54% | 27.04% | 26.72% | 24.55% | 28.82% | 28.26% | 26.27% | 27.60% | 28.88% | 29.15% | 29.08% | 22.16% | 29.39% | 29.59% | 29.48% | 27.13% | 0.32% | 27.73% |