|
Revenue
|
35.13B | 43.62B | 54.00B | 53.34B | 52.71B | 55.87B | 55.35B | 59.39B | 62.76B | 70.85B | 71.97B | 77.87B | 79.02B | 63.05B | 54.23B | 53.10B |
|
Cost of Revenue
|
15.57B | 15.13B | 20.24B | 20.19B | 21.19B | 20.26B | 20.68B | 23.15B | 23.66B | 27.11B | 29.82B | 34.26B | 35.21B | 36.19B | 32.52B | 35.76B |
|
Gross Profit
|
19.56B | 28.49B | 33.76B | 33.15B | 31.52B | 35.61B | 34.68B | 36.23B | 39.10B | 43.74B | 42.14B | 43.61B | 43.81B | 26.87B | 21.71B | 17.34B |
|
Amortization - Intangibles
|
0.04B | 0.07B | 0.48B | 1.17B | 0.29B | 0.29B | 0.27B | 0.29B | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | 7.82B | 6.27B | 6.75B | 7.52B | 9.20B | | | | | |
|
Research & Development
|
5.65B | 6.58B | 8.35B | 10.15B | 10.61B | 11.54B | 12.13B | 12.69B | 13.04B | 13.54B | 13.36B | 13.56B | 15.19B | 17.53B | 16.05B | 16.55B |
|
Selling, General & Administrative
|
7.93B | 6.31B | 7.67B | 8.06B | 8.09B | 8.14B | 7.93B | 8.38B | 7.45B | 6.95B | 6.35B | 6.18B | 6.54B | 7.00B | 5.63B | 5.51B |
|
Restructuring Costs
|
0.23B | | | | 0.24B | 0.29B | 0.35B | 1.74B | 0.38B | -0.07B | 0.39B | 0.20B | 2.63B | 0.00B | -0.06B | 6.97B |
|
Other Operating Expenses
|
0.04B | 0.02B | 0.26B | 0.31B | 0.29B | 0.29B | -7.56B | -5.97B | -6.58B | -7.52B | -9.20B | | | | | |
|
Operating Expenses
|
13.85B | 12.90B | 16.28B | 18.51B | 19.23B | 20.26B | 20.68B | 23.10B | 21.05B | 20.42B | 20.11B | 19.93B | 24.36B | 24.53B | 21.62B | 29.02B |
|
Operating Income
|
5.71B | 15.59B | 17.48B | 14.64B | 12.29B | 15.35B | 14.00B | 13.13B | 18.05B | 23.32B | 22.04B | 23.68B | 19.46B | 2.33B | 0.09B | -11.68B |
|
EBIT
|
5.71B | 15.59B | 17.48B | 14.64B | 12.29B | 15.35B | 14.00B | 13.13B | 18.05B | 23.32B | 22.04B | 23.68B | 19.46B | 2.33B | 0.09B | -11.68B |
|
Non Operating Investment Income
|
-0.15B | 0.12B | | | | 0.41B | 0.32B | 0.51B | 2.65B | -0.12B | 1.54B | 1.90B | 2.73B | | | |
|
Interest & Investment Income
|
0.17B | 0.12B | 0.19B | 0.09B | -0.15B | 0.04B | -0.10B | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | 0.04B | -0.10B | -0.44B | | | | | | | | |
|
Non Operating Income
|
| | | | | 0.04B | -0.10B | -0.70B | -0.35B | 0.13B | 0.48B | -0.50B | -0.48B | 1.17B | 0.63B | 0.23B |
|
EBT
|
5.70B | 16.05B | 17.78B | 14.87B | 12.61B | 15.80B | 14.21B | 12.94B | 20.35B | 23.32B | 24.06B | 25.08B | 21.70B | 7.77B | 0.76B | -11.21B |
|
Tax Provisions
|
1.33B | 4.58B | 4.84B | 3.87B | 2.99B | 4.10B | 2.79B | 2.62B | 10.75B | 2.26B | 3.01B | 4.18B | 1.83B | -0.25B | -0.91B | 8.02B |
|
Profit After Tax
|
4.37B | 11.46B | 12.94B | 11.01B | 9.62B | 11.70B | 11.42B | 10.32B | 9.60B | 21.05B | 21.05B | 20.90B | 19.87B | 8.02B | 1.69B | -19.23B |
|
Equity Income
|
| | | | | | | | | | | 1.90B | 2.73B | 4.27B | 0.04B | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | 0.00B | -0.01B | -0.48B |
|
Income from Continuing Operations
|
4.37B | 11.46B | 12.94B | 11.01B | 9.62B | 11.70B | 11.42B | 10.32B | 9.60B | 21.05B | 21.05B | 20.90B | 19.87B | 8.02B | 1.68B | -19.23B |
|
Consolidated Net Income
|
4.37B | 11.46B | 12.94B | 11.01B | 9.62B | 11.70B | 11.42B | 10.32B | 9.60B | 21.05B | 21.05B | 20.90B | 19.87B | 8.02B | 1.68B | -19.23B |
|
Income towards Parent Company
|
4.37B | 11.46B | 12.94B | 11.01B | 9.62B | 11.70B | 11.42B | 10.32B | 9.60B | 21.05B | 21.05B | 20.90B | 19.87B | 8.02B | 1.68B | -19.23B |
|
Net Income towards Common Stockholders
|
4.37B | 11.46B | 12.94B | 11.01B | 9.62B | 11.70B | 11.42B | 10.32B | 9.60B | 21.05B | 21.05B | 20.90B | 19.87B | 8.02B | 1.68B | -19.23B |
|
EPS (Basic)
|
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 |
|
Shares Outstanding (Weighted Average)
|
5.52B | 5.58B | 5.09B | 4.98B | 4.97B | 4.83B | 4.72B | 4.74B | 4.68B | 4.56B | 4.35B | 4.10B | 4.07B | 4.13B | 4.22B | 4.31B |
|
Shares Outstanding (Diluted Average)
|
5.64B | 5.70B | 5.41B | 5.16B | 5.10B | 5.06B | 4.89B | 4.88B | 4.83B | 4.70B | 4.47B | 4.23B | 4.09B | 4.12B | 4.21B | 4.28B |
|
EBITDA
|
5.71B | 15.59B | 17.48B | 14.64B | 12.29B | 15.35B | 21.82B | 19.40B | 24.80B | 30.84B | 31.24B | 23.68B | 19.46B | 2.33B | 0.09B | -11.68B |
|
Tax Rate
|
23.40% | 28.55% | 27.21% | 26.01% | 23.72% | 25.93% | 19.65% | 20.25% | 52.83% | 9.71% | 12.51% | 16.66% | 8.46% | | | |