|
Revenue
|
5.05B | 5.29B | 5.56B | 5.93B | 5.49B | 5.75B | 5.65B | 6.19B | 5.84B | 6.25B | 6.15B | 6.05B | 5.60B | 5.60B | 5.44B | 5.96B | 5.60B | 5.93B | 5.77B | 5.81B | 4.68B | 4.94B | 4.88B | 5.12B | 4.64B | 4.98B | 4.96B | 5.38B | 4.87B | 5.40B | 5.19B | 5.76B | 5.23B | 5.82B | 5.66B | 6.16B | 4.96B | 5.58B | 5.31B | 5.64B | 5.09B | 5.64B | 5.48B | 6.11B | 5.86B | 5.50B | 5.74B | 7.44B | 6.81B | 6.74B | 6.77B | 8.00B | 7.81B | 6.49B | 6.94B | 7.30B | 6.96B | 8.31B | 9.50B | 9.35B | 8.77B | 11.30B | 11.44B | 13.53B | 12.73B | 15.56B | 17.60B |
|
Cost of Revenue
|
0.82B | 0.95B | 1.05B | 1.43B | 1.12B | 1.02B | 0.99B | 1.23B | 1.18B | 1.23B | 1.34B | 1.32B | 1.20B | 1.15B | 1.20B | 1.25B | 1.16B | 1.17B | 1.20B | 1.39B | 1.22B | 1.19B | 1.27B | 1.25B | 1.19B | 1.22B | 1.24B | 1.39B | 1.32B | 1.47B | 1.40B | 1.47B | 1.35B | 1.57B | 1.59B | 1.64B | 1.16B | 1.23B | 1.15B | 1.13B | 1.14B | 1.12B | 1.18B | 1.28B | 1.22B | 1.22B | 1.33B | 1.72B | 1.88B | 1.95B | 1.43B | 2.05B | 2.07B | 1.43B | 1.58B | 1.55B | 1.63B | 1.81B | 1.86B | 1.79B | 1.67B | 2.17B | 2.17B | 2.40B | 2.22B | 2.45B | 3.01B |
|
Gross Profit
|
4.23B | 4.35B | 4.51B | 4.50B | 4.36B | 4.72B | 4.67B | 4.95B | 4.66B | 5.02B | 4.81B | 4.72B | 4.40B | 4.45B | 4.24B | 4.71B | 4.44B | 4.76B | 4.57B | 4.42B | 3.46B | 3.75B | 3.61B | 3.87B | 3.45B | 3.76B | 3.72B | 3.99B | 3.54B | 3.94B | 3.79B | 4.29B | 3.88B | 4.25B | 4.07B | 4.52B | 3.80B | 4.35B | 4.15B | 4.51B | 3.95B | 4.51B | 4.30B | 4.83B | 4.64B | 4.28B | 4.41B | 5.72B | 4.93B | 4.79B | 5.34B | 5.95B | 5.74B | 5.06B | 5.36B | 5.75B | 5.33B | 6.50B | 7.64B | 7.57B | 7.09B | 9.13B | 9.27B | 11.13B | 10.50B | 13.11B | 14.59B |
|
Research & Development
|
0.95B | 1.04B | 1.12B | 1.22B | 1.04B | 1.19B | 1.22B | 1.44B | 1.12B | 1.26B | 1.28B | 1.36B | 1.15B | 1.32B | 1.34B | 1.46B | 1.35B | 1.33B | 1.38B | 1.48B | 1.11B | 1.20B | 1.24B | 1.19B | 1.04B | 1.17B | 1.14B | 1.44B | 1.22B | 1.34B | 1.24B | 1.52B | 1.26B | 1.27B | 1.34B | 1.23B | 1.11B | 1.27B | 1.28B | 1.39B | 1.23B | 1.40B | 1.38B | 1.58B | 1.39B | 1.39B | 1.47B | 1.73B | 1.67B | 1.66B | 1.71B | 1.90B | 1.61B | 1.78B | 1.80B | 2.00B | 1.99B | 2.36B | 2.41B | 2.56B | 2.52B | 2.71B | 2.73B | 3.02B | 2.73B | 3.34B | 3.47B |
|
Selling, General & Administrative
|
1.53B | 1.71B | 1.70B | 1.95B | 1.61B | 1.76B | 1.69B | 1.99B | 1.79B | 2.04B | 1.92B | 2.13B | 1.85B | 1.93B | 1.76B | 1.98B | 1.65B | 1.87B | 1.65B | 1.95B | 1.48B | 1.66B | 1.67B | 1.80B | 1.52B | 1.64B | 1.58B | 1.80B | 1.47B | 1.62B | 1.57B | 1.87B | 1.57B | 1.73B | 1.58B | 1.11B | 1.34B | 1.49B | 1.46B | 1.69B | 1.52B | 1.59B | 1.41B | 1.70B | 1.55B | 1.45B | 1.57B | 1.55B | 1.58B | 1.69B | 1.58B | 1.59B | 1.56B | 1.63B | 1.61B | 1.64B | 1.75B | 1.93B | 1.80B | 1.92B | 1.95B | 2.12B | 2.10B | 2.42B | 2.47B | 2.75B | 2.74B |
|
Restructuring Costs
|
| 0.10B | 0.55B | 0.04B | 0.03B | 0.03B | 0.06B | 0.08B | 0.08B | 0.13B | 0.03B | 0.17B | 0.02B | | 0.05B | 0.20B | 0.02B | 0.06B | | 0.04B | 0.03B | | 0.04B | 0.40B | 0.11B | 0.07B | 0.04B | 0.14B | 0.13B | 0.06B | 0.05B | 0.15B | 0.21B | 0.05B | 0.41B | 1.00B | 0.06B | -0.03B | 0.04B | 0.19B | 0.42B | | | 0.15B | 0.06B | | 0.10B | -0.03B | 0.21B | | | 0.10B | | | 0.21B | 0.04B | | | | 0.07B | | 0.43B | 0.08B | 0.34B | 0.04B | | 0.36B |
|
Other Operating Expenses
|
| | | | | | | | | | | | -0.02B | | -0.05B | -0.20B | -0.02B | -0.06B | | -0.04B | -0.03B | | -0.04B | -0.40B | -0.11B | -0.07B | -0.04B | -0.14B | -0.13B | -0.06B | -0.05B | -0.29B | -0.21B | -0.05B | -0.41B | -0.04B | -0.06B | 0.03B | -0.04B | -0.19B | -0.42B | | | -0.15B | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
2.48B | 2.85B | 3.37B | 3.21B | 2.68B | 2.97B | 2.97B | 3.51B | 2.99B | 3.44B | 3.22B | 3.66B | 3.00B | 3.25B | 3.10B | 3.44B | 3.00B | 3.20B | 3.03B | 3.43B | 2.59B | 2.86B | 2.92B | 2.99B | 2.56B | 2.80B | 2.72B | 3.24B | 2.69B | 2.96B | 2.80B | 3.24B | 2.83B | 3.00B | 2.92B | 3.29B | 2.45B | 2.76B | 2.74B | 3.09B | 2.75B | 2.99B | 2.79B | 3.28B | 3.00B | 2.84B | 3.14B | 3.25B | 3.46B | 3.34B | 3.28B | 3.59B | 3.17B | 3.41B | 3.62B | 3.68B | 3.73B | 4.28B | 4.21B | 4.55B | 4.47B | 5.26B | 4.92B | 5.79B | 5.24B | 6.09B | 6.57B |
|
Operating Income
|
1.75B | 1.49B | 1.14B | 1.29B | 1.68B | 1.75B | 1.69B | 1.45B | 1.67B | 1.59B | 1.59B | 1.07B | 1.41B | 1.20B | 1.14B | 1.27B | 1.44B | 1.57B | 1.54B | 0.99B | 0.87B | 0.89B | 0.69B | 0.88B | 0.89B | 0.96B | 1.00B | 0.74B | 0.85B | 0.98B | 0.99B | 1.05B | 1.05B | 1.25B | 1.15B | 1.23B | 1.35B | 1.59B | 1.42B | 1.42B | 1.21B | 1.52B | 1.51B | 1.55B | 1.64B | 1.44B | 1.28B | 2.47B | 1.47B | 1.45B | 2.06B | 2.35B | 2.57B | 1.65B | 1.74B | 2.08B | 1.60B | 2.22B | 3.43B | 3.01B | 2.62B | 3.87B | 4.35B | 5.34B | 5.27B | 7.02B | 8.02B |
|
EBIT
|
1.75B | 1.49B | 1.14B | 1.29B | 1.68B | 1.75B | 1.69B | 1.45B | 1.67B | 1.59B | 1.59B | 1.07B | 1.41B | 1.20B | 1.14B | 1.27B | 1.44B | 1.57B | 1.54B | 0.99B | 0.87B | 0.89B | 0.69B | 0.88B | 0.89B | 0.96B | 1.00B | 0.74B | 0.85B | 0.98B | 0.99B | 1.05B | 1.05B | 1.25B | 1.15B | 1.23B | 1.35B | 1.59B | 1.42B | 1.42B | 1.21B | 1.52B | 1.51B | 1.55B | 1.64B | 1.44B | 1.28B | 2.47B | 1.47B | 1.45B | 2.06B | 2.35B | 2.57B | 1.65B | 1.74B | 2.08B | 1.60B | 2.22B | 3.43B | 3.01B | 2.62B | 3.87B | 4.35B | 5.34B | 5.27B | 7.02B | 8.02B |
|
Interest & Investment Income
|
| 0.03B | 0.72B | | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.07B | 0.02B | 0.07B | -0.21B | 0.11B | 0.02B | 0.01B | -0.01B | 0.02B | -0.03B | -0.06B | -0.00B | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.07B | -0.02B | 0.07B | -0.39B | 0.11B | -0.02B | -0.02B | -0.14B | 0.02B | -0.06B | -0.08B | -0.03B | -0.05B | -0.02B | 0.79B | -0.05B | 0.53B | 0.01B | -0.03B | 0.01B | 0.06B | 0.05B | 0.09B | 0.14B | 0.09B | -0.12B | 0.09B | 0.04B | -0.15B | 0.02B | 0.03B | 0.02B | 0.08B | 0.06B | 0.05B | 0.11B | 0.07B | 0.05B | -0.00B | 0.03B | 0.09B | -0.03B | -0.02B | 0.26B | 0.09B | 0.45B | 0.16B | 0.48B | 0.32B | 0.19B | -0.64B | -0.08B | -0.35B | -0.12B | -0.11B | 0.26B | 0.04B | -0.04B | -0.02B | 0.12B | 0.03B | -0.20B | 0.06B | -0.11B | -0.24B | -0.09B | -0.13B |
|
EBT
|
1.68B | 1.47B | 1.07B | 1.14B | 1.71B | 1.74B | 1.67B | 1.41B | 1.27B | 1.53B | 1.50B | 1.04B | 1.34B | 1.19B | 1.87B | 1.01B | 1.95B | 1.51B | 1.51B | 0.91B | 0.89B | 0.94B | 0.66B | 0.51B | 0.62B | 0.68B | 1.05B | 0.44B | 0.57B | 0.94B | 0.97B | 0.89B | 0.06B | 1.26B | 0.59B | 0.39B | 1.37B | 0.04B | 1.34B | 0.93B | 0.73B | 1.47B | 1.41B | 1.66B | 1.68B | 1.64B | 1.44B | 2.47B | 1.48B | 1.59B | 1.25B | 1.84B | 2.05B | 1.09B | 1.57B | 2.10B | 1.53B | 2.09B | 0.43B | 2.51B | 2.54B | 3.52B | 1.59B | 5.04B | 3.46B | 6.78B | 7.23B |
|
Tax Provisions
|
0.37B | 0.31B | 0.13B | 0.22B | 0.46B | 0.39B | 0.37B | 0.24B | 0.22B | 0.33B | 0.27B | 0.18B | 0.32B | 0.26B | 0.55B | 0.19B | 0.40B | 0.31B | 0.31B | 0.18B | 0.16B | 0.21B | 0.15B | 0.09B | 0.09B | 0.08B | 0.25B | -0.03B | 0.13B | 0.20B | 0.19B | 0.12B | 0.17B | 0.25B | 0.04B | 1.94B | 0.20B | 0.27B | 0.25B | -0.19B | 0.17B | 0.14B | 0.15B | 0.17B | 0.22B | 0.23B | 0.23B | 0.35B | 0.12B | 0.20B | 0.14B | 0.11B | 0.15B | 0.14B | 0.11B | 0.16B | 0.18B | 0.33B | 0.48B | 0.32B | 0.29B | 0.55B | 0.62B | 0.63B | 0.70B | 1.12B | 1.65B |
|
Profit After Tax
|
1.31B | 1.31B | 0.94B | 0.92B | 1.25B | 1.25B | 1.30B | 1.17B | 1.06B | 1.06B | 1.24B | 0.86B | 1.01B | 0.92B | 1.33B | 0.83B | 1.55B | 1.21B | 1.20B | 0.73B | 0.73B | 0.73B | 0.50B | 0.43B | 0.53B | 0.60B | 0.80B | 0.48B | 0.44B | 0.75B | 0.78B | 0.77B | -0.11B | 1.01B | 0.56B | -1.66B | 1.17B | -0.23B | 1.09B | 1.12B | 4.24B | 1.33B | 1.25B | 1.50B | 1.46B | 1.41B | 1.21B | 2.12B | 1.36B | 1.39B | 1.11B | 1.73B | 1.90B | 0.95B | 1.45B | 1.94B | 1.34B | 1.76B | -0.06B | 2.19B | 2.24B | 2.97B | 0.97B | 4.41B | 2.76B | 5.66B | 5.58B |
|
Net Income - Minority
|
| | -0.00B | | | | | | | | | 0.01B | | | | -0.01B | | | | -0.01B | | | | -0.01B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.31B | 1.16B | 0.94B | 0.92B | 1.25B | 1.35B | 1.30B | 1.17B | 1.06B | 1.20B | 1.24B | 0.86B | 1.01B | 0.92B | 1.33B | 0.83B | 1.55B | 1.21B | 1.20B | 0.73B | 0.73B | 0.73B | 0.50B | 0.43B | 0.53B | 0.60B | 0.80B | 0.48B | 0.44B | 0.75B | 0.78B | 0.77B | -0.11B | 1.01B | 0.56B | -1.55B | 1.17B | -0.23B | 1.09B | 1.12B | 0.56B | 1.33B | 1.25B | 1.50B | 1.46B | 1.41B | 1.21B | 2.12B | 1.36B | 1.39B | 1.11B | 1.73B | 1.90B | 0.95B | 1.45B | 1.94B | 1.34B | 1.76B | -0.06B | 2.19B | 2.24B | 2.97B | 0.97B | 4.41B | 2.76B | 5.66B | 5.58B |
|
Consolidated Net Income
|
1.31B | 1.16B | 0.94B | 0.92B | 1.25B | 1.35B | 1.30B | 1.17B | 1.06B | 1.20B | 1.24B | 0.86B | 1.01B | 0.92B | 1.33B | 0.83B | 1.55B | 1.21B | 1.20B | 0.73B | 0.73B | 0.73B | 0.50B | 0.43B | 0.53B | 0.60B | 0.80B | 0.48B | 0.44B | 0.75B | 0.78B | 0.77B | -0.11B | 1.01B | 0.56B | -1.55B | 0.05B | -0.03B | 0.06B | 0.00B | 3.68B | 1.33B | 1.25B | 1.50B | 1.46B | 1.41B | 1.21B | 2.12B | 1.36B | 1.39B | 1.11B | 1.73B | 1.90B | 0.95B | 1.45B | 1.94B | 1.34B | 1.76B | -0.06B | 2.19B | 2.24B | 2.97B | 0.97B | 4.41B | 2.76B | 5.66B | 5.58B |
|
Income towards Parent Company
|
1.31B | 1.16B | 0.94B | 0.92B | 1.25B | 1.35B | 1.30B | 1.17B | 1.06B | 1.20B | 1.24B | 0.86B | 1.01B | 0.92B | 1.33B | 0.82B | 1.55B | 1.21B | 1.20B | 0.72B | 0.73B | 0.73B | 0.50B | 0.41B | 0.53B | 0.60B | 0.80B | 0.46B | 0.44B | 0.75B | 0.78B | 0.77B | -0.11B | 1.01B | 0.56B | -1.55B | 0.05B | -0.03B | 0.06B | 0.00B | 3.68B | 1.33B | 1.25B | 1.50B | 1.46B | 1.41B | 1.21B | 2.12B | 1.36B | 1.39B | 1.11B | 1.73B | 1.90B | 0.95B | 1.45B | 1.94B | 1.34B | 1.76B | -0.06B | 2.19B | 2.24B | 2.97B | 0.97B | 4.41B | 2.76B | 5.66B | 5.58B |
|
Net Income towards Common Stockholders
|
1.31B | 1.16B | 0.94B | 0.92B | 1.25B | 1.35B | 1.30B | 1.17B | 1.06B | 1.20B | 1.24B | 0.86B | 1.01B | 0.92B | 1.33B | 0.82B | 1.55B | 1.21B | 1.20B | 0.72B | 0.73B | 0.73B | 0.50B | 0.41B | 0.53B | 0.60B | 0.80B | 0.46B | 0.44B | 0.75B | 0.78B | 0.77B | -0.11B | 1.01B | 0.56B | -1.55B | 0.05B | -0.03B | 0.06B | 0.00B | 3.68B | 1.33B | 1.25B | 1.50B | 1.46B | 1.41B | 1.21B | 2.12B | 1.36B | 1.39B | 1.11B | 1.73B | 1.90B | 0.95B | 1.45B | 1.94B | 1.34B | 1.76B | -0.06B | 2.19B | 2.24B | 2.97B | 0.97B | 4.41B | 2.76B | 5.66B | 5.58B |
|
EPS (Basic)
|
1.14 | 1.19 | 0.86 | 0.83 | 1.13 | 1.22 | 1.18 | 1.05 | 0.95 | 1.07 | 1.11 | 0.77 | 0.91 | 0.83 | 1.18 | 0.75 | 1.42 | 1.12 | 1.11 | 0.68 | 0.68 | 0.68 | 0.47 | 0.40 | 0.50 | 0.57 | 0.75 | 0.45 | 0.42 | 0.71 | 0.74 | 0.73 | -0.10 | 0.96 | 0.53 | -1.58 | 1.16 | -0.25 | 1.13 | 1.11 | 4.33 | 1.44 | 1.37 | 1.64 | 1.60 | 1.56 | 1.33 | 2.33 | 1.49 | 1.53 | 1.22 | 1.90 | 2.11 | 1.06 | 1.61 | 2.15 | 1.49 | 1.96 | -0.06 | 2.43 | 2.49 | 3.29 | 1.08 | 4.90 | 3.07 | 6.30 | 6.22 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | 0.91 | 0.83 | 1.18 | 0.74 | 1.42 | 1.11 | 1.11 | 0.67 | 0.68 | 0.68 | 0.47 | 0.40 | 0.50 | 0.56 | 0.75 | 0.45 | 0.41 | 0.71 | 0.73 | 0.73 | -0.10 | 0.95 | 0.53 | -1.58 | 1.16 | -0.25 | 1.12 | 1.10 | 4.31 | 1.44 | 1.37 | 1.64 | 1.60 | 1.55 | 1.33 | 2.32 | 1.49 | 1.53 | 1.22 | 1.89 | 2.10 | 1.05 | 1.61 | 2.14 | 1.49 | 1.95 | -0.06 | 2.42 | 2.48 | 3.28 | 1.07 | 4.88 | 3.06 | 6.29 | 6.21 |
|
Shares Outstanding (Weighted Average)
|
1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.16B | 1.16B | 1.16B | 1.16B | 1.16B | 1.16B | 1.16B | 1.16B | 1.13B | 1.13B | 1.13B | 1.13B | 1.12B | 1.12B | 1.12B | 1.11B | 1.11B | 1.11B | 1.11B | 1.11B | 1.11B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.09B | 1.07B | 1.06B | 1.04B | 0.97B | 0.97B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | 1.12B | 1.09B | 1.09B | 1.09B | 1.08B | 1.08B | 1.08B | 1.08B | 1.07B | 1.07B | 1.07B | 1.07B | 1.07B | 1.06B | 1.06B | 1.06B | 1.06B | 1.06B | 1.06B | 1.06B | 1.05B | 1.05B | 1.04B | 1.04B | 1.03B | 0.98B | 0.95B | 0.94B | 0.94B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.90B | 0.90B | 0.90B | 0.90B | 0.90B | 0.90B | 0.90B | 0.90B | 0.90B | 0.91B | 0.90B | 0.90B | 0.90B | 0.90B |
|
EBITDA
|
1.75B | 1.49B | 1.14B | 1.29B | 1.68B | 1.75B | 1.69B | 1.45B | 1.67B | 1.59B | 1.59B | 1.07B | 1.41B | 1.20B | 1.14B | 1.27B | 1.44B | 1.57B | 1.54B | 0.99B | 0.87B | 0.89B | 0.69B | 0.88B | 0.89B | 0.96B | 1.00B | 0.74B | 0.85B | 0.98B | 0.99B | 1.05B | 1.05B | 1.25B | 1.15B | 1.23B | 1.35B | 1.59B | 1.42B | 1.42B | 1.21B | 1.52B | 1.51B | 1.55B | 1.64B | 1.44B | 1.28B | 2.47B | 1.47B | 1.45B | 2.06B | 2.35B | 2.57B | 1.65B | 1.74B | 2.08B | 1.60B | 2.22B | 3.43B | 3.01B | 2.62B | 3.87B | 4.35B | 5.34B | 5.27B | 7.02B | 8.02B |
|
Interest Expenses
|
| 0.09B | | | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
22.00% | 21.07% | 11.94% | 19.50% | 26.92% | 22.32% | 22.04% | 17.03% | 17.11% | 21.81% | 17.72% | 17.62% | 24.28% | 22.11% | 29.24% | 18.29% | 20.66% | 20.38% | 20.50% | 20.05% | 18.29% | 22.00% | 23.63% | 16.57% | 14.31% | 11.61% | 23.68% | | 22.35% | 20.84% | 19.85% | 13.48% | | 20.03% | 6.09% | | 14.53% | | 18.45% | | 23.25% | 9.46% | 10.81% | 10.07% | 13.30% | 14.10% | 15.92% | 14.27% | 8.20% | 12.78% | 10.86% | 6.19% | 7.34% | 12.69% | 7.27% | 7.57% | 12.08% | 15.59% | | 12.72% | 11.56% | 15.64% | 38.91% | 12.48% | 20.16% | 16.47% | 22.81% |