|
Revenue
|
0.39B | 0.41B | 0.42B | 0.44B | 0.49B | 0.52B | 0.55B | 0.60B | 0.72B | 0.79B | 0.82B | 0.88B | 0.87B | 0.89B | 0.91B | 0.95B | 1.02B | 1.07B | 1.11B | 1.18B | 1.27B | 1.34B | 1.41B | 1.48B | 1.57B | 1.64B | 1.74B | 1.82B | 1.96B | 2.11B | 2.29B | 2.48B | 2.64B | 2.79B | 2.98B | 3.29B | 3.70B | 3.91B | 4.00B | 4.19B | 4.52B | 4.92B | 5.24B | 5.47B | 5.77B | 6.15B | 6.44B | 6.64B | 7.16B | 7.34B | 7.48B | 7.71B | 7.87B | 7.97B | 7.93B | 7.85B | 8.16B | 8.19B | 8.54B | 8.83B | 9.37B | 9.56B | 9.82B | 10.25B | 10.54B | 11.08B | 11.51B | 12.05B |
|
Cost of Revenue
|
0.26B | 0.27B | 0.28B | 0.28B | 0.31B | 0.31B | 0.34B | 0.39B | 0.44B | 0.49B | 0.54B | 0.58B | 0.62B | 0.64B | 0.66B | 0.72B | 0.74B | 0.76B | 0.80B | 0.82B | 0.87B | 0.91B | 0.95B | 1.01B | 1.05B | 1.12B | 1.17B | 1.25B | 1.42B | 1.53B | 1.59B | 1.72B | 1.74B | 1.99B | 2.09B | 2.21B | 2.30B | 2.40B | 2.53B | 2.73B | 2.87B | 3.01B | 3.10B | 3.47B | 3.60B | 3.64B | 3.87B | 4.17B | 3.87B | 4.02B | 4.21B | 5.24B | 4.28B | 4.69B | 4.79B | 5.40B | 4.80B | 4.67B | 4.93B | 5.31B | 4.98B | 5.17B | 5.12B | 5.77B | 5.26B | 5.33B | 6.16B | 6.52B |
|
Gross Profit
|
0.13B | 0.14B | 0.15B | 0.17B | 0.19B | 0.20B | 0.21B | 0.21B | 0.28B | 0.30B | 0.29B | 0.30B | 0.25B | 0.25B | 0.24B | 0.22B | 0.29B | 0.31B | 0.31B | 0.35B | 0.40B | 0.43B | 0.46B | 0.47B | 0.53B | 0.52B | 0.56B | 0.57B | 0.54B | 0.58B | 0.70B | 0.76B | 0.90B | 0.79B | 0.90B | 1.07B | 1.40B | 1.50B | 1.47B | 1.45B | 1.65B | 1.92B | 2.15B | 2.00B | 2.17B | 2.50B | 2.57B | 2.48B | 3.29B | 3.32B | 3.28B | 2.47B | 3.58B | 3.28B | 3.14B | 2.45B | 3.36B | 3.51B | 3.61B | 3.53B | 4.39B | 4.39B | 4.70B | 4.48B | 5.28B | 5.75B | 5.35B | 5.53B |
|
Research & Development
|
0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.14B | 0.16B | 0.17B | 0.18B | 0.19B | 0.19B | 0.20B | 0.21B | 0.23B | 0.24B | 0.23B | 0.25B | 0.28B | 0.30B | 0.31B | 0.33B | 0.37B | 0.38B | 0.38B | 0.41B | 0.45B | 0.44B | 0.45B | 0.49B | 0.53B | 0.54B | 0.56B | 0.65B | 0.66B | 0.72B | 0.66B | 0.67B | 0.69B | 0.66B | 0.66B | 0.67B | 0.70B | 0.71B | 0.74B | 0.78B | 0.82B | 0.82B | 0.85B | 0.89B |
|
Selling, General & Administrative
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.06B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.11B | 0.07B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.13B | 0.15B | 0.17B | 0.18B | 0.20B | 0.22B | 0.23B | 0.25B | 0.25B | 0.28B | 0.27B | 0.28B | 0.30B | 0.33B | 0.32B | 0.40B | 0.40B | 0.41B | 0.37B | 0.39B | 0.40B | 0.40B | 0.48B | 0.44B | 0.40B | 0.43B | 0.42B | 0.45B | 0.42B | 0.44B | 0.46B | 0.57B |
|
Restructuring Costs
|
| | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.06B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.06B | 0.10B | 0.09B | 0.09B | 0.08B | 0.13B | 0.11B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.10B | 0.09B | 0.10B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.18B | 0.18B | 0.19B | 0.24B | 0.25B | 0.23B | 0.23B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.17B | 0.18B | 0.20B | 0.20B | 0.23B | 0.25B | 0.28B | 0.29B | 0.26B | 0.27B | 0.28B | 0.29B | 0.33B | 0.35B | 0.34B | 0.36B | 0.42B | 0.45B | 0.48B | 0.51B | 0.57B | 0.61B | 0.61B | 0.66B | 0.71B | 0.71B | 0.73B | 0.76B | 0.82B | 0.87B | 0.89B | 1.05B | 1.06B | 1.13B | 1.04B | 1.07B | 1.09B | 1.06B | 1.14B | 1.11B | 1.11B | 1.14B | 1.15B | 1.23B | 1.24B | 1.27B | 1.31B | 1.46B |
|
Operating Income
|
0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.07B | 0.08B | 0.10B | 0.12B | 0.10B | 0.06B | -0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.06B | 0.08B | 0.10B | 0.13B | 0.11B | 0.07B | 0.10B | 0.07B | 0.07B | 0.06B | 0.05B | 0.07B | 0.11B | 0.15B | 0.26B | 0.13B | 0.21B | 0.25B | 0.45B | 0.46B | 0.48B | 0.22B | 0.46B | 0.71B | 0.98B | 0.46B | 0.96B | 1.36B | 1.31B | 0.95B | 1.96B | 1.85B | 1.76B | 0.63B | 1.97B | 1.58B | 1.53B | 0.55B | 1.71B | 1.83B | 1.92B | 1.50B | 2.63B | 2.60B | 2.91B | 2.27B | 3.35B | 3.77B | 3.25B | 2.96B |
|
EBIT
|
0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.07B | 0.08B | 0.10B | 0.12B | 0.10B | 0.06B | -0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.06B | 0.08B | 0.10B | 0.13B | 0.11B | 0.07B | 0.10B | 0.07B | 0.07B | 0.06B | 0.05B | 0.07B | 0.11B | 0.15B | 0.26B | 0.13B | 0.21B | 0.25B | 0.45B | 0.46B | 0.48B | 0.22B | 0.46B | 0.71B | 0.98B | 0.46B | 0.96B | 1.36B | 1.31B | 0.95B | 1.96B | 1.85B | 1.76B | 0.63B | 1.97B | 1.58B | 1.53B | 0.55B | 1.71B | 1.83B | 1.92B | 1.50B | 2.63B | 2.60B | 2.91B | 2.27B | 3.35B | 3.77B | 3.25B | 2.96B |
|
Other Non Operating Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.00B | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.03B | 0.00B | -0.03B | 0.09B | 0.03B | 0.02B | 0.01B | -0.02B | 0.01B | -0.06B | -0.03B | -0.04B | -0.07B | 0.07B | 0.01B | 0.03B | 0.08B | -0.05B | 0.19B | -0.13B | 0.02B | -0.13B | -0.26B | -0.25B | 0.27B | -0.06B | 0.10B | 0.11B | 0.20B | 0.22B | 0.26B | -0.34B | -0.07B | 0.03B | 0.17B | -0.17B | 0.16B | 0.08B | -0.02B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B |
|
EBT
|
0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.10B | 0.11B | 0.09B | 0.06B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.05B | 0.07B | 0.09B | 0.12B | 0.10B | 0.05B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.05B | 0.08B | 0.09B | 0.22B | 0.01B | 0.12B | 0.13B | 0.30B | 0.43B | 0.38B | 0.12B | 0.40B | 0.50B | 1.01B | 0.15B | 0.80B | 1.04B | 0.86B | 0.51B | 2.03B | 1.59B | 1.66B | 0.55B | 1.98B | 1.62B | 1.62B | 0.04B | 1.47B | 1.68B | 1.91B | 1.15B | 2.61B | 2.51B | 2.70B | 2.13B | 3.21B | 3.63B | 3.11B | 2.77B |
|
Tax Provisions
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | -0.04B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.05B | -0.05B | -0.01B | 0.08B | 0.01B | 0.04B | -0.02B | -0.01B | 0.06B | 0.23B | 0.35B | -0.44B | 0.09B | 0.32B | 0.07B | -0.04B | 0.33B | 0.24B | 0.21B | -0.06B | 0.38B | 0.18B | 0.22B | -0.02B | 0.16B | 0.19B | 0.23B | 0.21B | 0.28B | 0.37B | 0.34B | 0.27B | 0.32B | 0.51B | 0.56B | 0.35B |
|
Profit After Tax
|
0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.06B | 0.04B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.05B | 0.05B | 0.07B | 0.06B | 0.08B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.07B | 0.18B | 0.07B | 0.13B | 0.19B | 0.29B | 0.38B | 0.40B | 0.13B | 0.34B | 0.27B | 0.67B | 0.59B | 0.71B | 0.72B | 0.79B | 0.54B | 1.71B | 1.35B | 1.45B | 0.61B | 1.60B | 1.44B | 1.40B | 0.06B | 1.31B | 1.49B | 1.68B | 0.94B | 2.33B | 2.15B | 2.36B | 1.87B | 2.89B | 3.13B | 2.55B | 2.42B |
|
Income from Continuing Operations
|
0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.06B | 0.04B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.05B | 0.05B | 0.07B | 0.06B | 0.08B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.07B | 0.18B | 0.07B | 0.13B | 0.05B | 0.29B | 0.38B | 0.40B | 0.13B | 0.34B | 0.27B | 0.67B | 0.59B | 0.71B | 0.72B | 0.79B | 0.54B | 1.71B | 1.35B | 1.45B | 0.61B | 1.60B | 1.44B | 1.40B | 0.06B | 1.31B | 1.49B | 1.68B | 0.94B | 2.33B | 2.15B | 2.36B | 1.87B | 2.89B | 3.13B | 2.55B | 2.42B |
|
Consolidated Net Income
|
0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.06B | 0.04B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.05B | 0.05B | 0.07B | 0.06B | 0.08B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.07B | 0.18B | 0.07B | 0.13B | 0.05B | 0.29B | 0.38B | 0.40B | 0.13B | 0.34B | 0.27B | 0.67B | 0.59B | 0.71B | 0.72B | 0.79B | 0.54B | 1.71B | 1.35B | 1.45B | 0.61B | 1.60B | 1.44B | 1.40B | 0.06B | 1.31B | 1.49B | 1.68B | 0.94B | 2.33B | 2.15B | 2.36B | 1.87B | 2.89B | 3.13B | 2.55B | 2.42B |
|
Income towards Parent Company
|
0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.06B | 0.04B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.05B | 0.05B | 0.07B | 0.06B | 0.08B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.07B | 0.18B | 0.07B | 0.13B | 0.05B | 0.29B | 0.38B | 0.40B | 0.13B | 0.34B | 0.27B | 0.67B | 0.59B | 0.71B | 0.72B | 0.79B | 0.54B | 1.71B | 1.35B | 1.45B | 0.61B | 1.60B | 1.44B | 1.40B | 0.06B | 1.31B | 1.49B | 1.68B | 0.94B | 2.33B | 2.15B | 2.36B | 1.87B | 2.89B | 3.13B | 2.55B | 2.42B |
|
Net Income towards Common Stockholders
|
0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.06B | 0.04B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.05B | 0.05B | 0.07B | 0.06B | 0.08B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.07B | 0.18B | 0.07B | 0.13B | 0.05B | 0.29B | 0.38B | 0.40B | 0.13B | 0.34B | 0.27B | 0.67B | 0.59B | 0.71B | 0.72B | 0.79B | 0.54B | 1.71B | 1.35B | 1.45B | 0.61B | 1.60B | 1.44B | 1.40B | 0.06B | 1.31B | 1.49B | 1.68B | 0.94B | 2.33B | 2.15B | 2.36B | 1.87B | 2.89B | 3.13B | 2.55B | 2.42B |
|
EPS (Basic)
|
0.38 | 0.56 | 0.54 | 0.55 | 0.61 | 0.83 | 0.73 | 0.88 | 1.14 | 1.30 | 1.19 | 0.67 | -0.08 | 0.11 | 0.14 | 0.14 | 0.05 | 0.51 | 0.54 | 0.12 | 0.13 | 0.17 | 0.14 | 0.20 | 0.06 | 0.06 | 0.07 | 0.10 | 0.06 | 0.10 | 0.12 | 0.16 | 0.41 | 0.15 | 0.30 | 0.12 | 0.67 | 0.88 | 0.92 | 0.31 | 0.79 | 0.62 | 1.52 | 1.34 | 1.61 | 1.63 | 1.79 | 1.23 | 3.85 | 3.05 | 3.27 | 1.37 | 3.60 | 3.24 | 3.14 | 0.12 | 2.93 | 3.35 | 3.80 | -8.86 | 5.40 | 4.99 | 5.52 | -13.88 | 6.76 | 7.35 | 6.00 | -17.54 |
|
EPS (Weighted Average and Diluted)
|
0.37 | 0.54 | 0.52 | 0.53 | 0.59 | 0.80 | 0.70 | 0.85 | 1.11 | 1.26 | 1.16 | 0.65 | -0.08 | 0.11 | 0.13 | 0.13 | 0.05 | 0.49 | 0.52 | 0.11 | 0.12 | 0.16 | 0.14 | 0.19 | 0.05 | 0.06 | 0.07 | 0.10 | 0.06 | 0.09 | 0.12 | 0.15 | 0.40 | 0.15 | 0.29 | 0.12 | 0.64 | 0.85 | 0.89 | 0.30 | 0.76 | 0.60 | 1.47 | 1.30 | 1.57 | 1.59 | 1.74 | 1.19 | 3.75 | 2.97 | 3.19 | 1.34 | 3.53 | 3.20 | 3.10 | 0.12 | 2.88 | 3.29 | 3.73 | -8.70 | 5.28 | 4.88 | 5.40 | -13.58 | 6.61 | 7.19 | 5.87 | -17.14 |
|
Shares Outstanding (Weighted Average)
|
380.00 | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.41B | 0.06B | 0.42B | 0.42B | 0.42B | 0.42B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.45B | 0.44B | 0.44B | 4.42B | 0.43B | 0.43B | 0.43B | 4.30B | 0.43B | 0.43B | 0.43B | 4.25B |
|
Shares Outstanding (Diluted Average)
|
370.00 | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.43B | 0.06B | 0.43B | 0.43B | 0.43B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.46B | 0.45B | 0.46B | 0.46B | 0.46B | 0.46B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 4.49B | 0.44B | 0.44B | 0.44B | 4.39B | 0.44B | 0.44B | 0.44B | 4.34B |
|
EBITDA
|
0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.07B | 0.08B | 0.10B | 0.12B | 0.10B | 0.06B | -0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.06B | 0.08B | 0.10B | 0.13B | 0.11B | 0.07B | 0.10B | 0.07B | 0.07B | 0.06B | 0.05B | 0.07B | 0.11B | 0.15B | 0.26B | 0.13B | 0.21B | 0.25B | 0.45B | 0.46B | 0.48B | 0.22B | 0.46B | 0.71B | 0.98B | 0.46B | 0.96B | 1.36B | 1.31B | 0.95B | 1.96B | 1.85B | 1.76B | 0.63B | 1.97B | 1.58B | 1.53B | 0.55B | 1.71B | 1.83B | 1.92B | 1.50B | 2.63B | 2.60B | 2.91B | 2.27B | 3.35B | 3.77B | 3.25B | 2.96B |
|
Interest Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 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 | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.08B | 0.08B | 0.10B | 0.11B | 0.13B | 0.14B | 0.15B | 0.16B | 0.18B | 0.18B | 0.19B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.17B | 0.17B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.23B |
|
Tax Rate
|
40.22% | 38.76% | 40.28% | 39.78% | 40.63% | 40.69% | 41.95% | 38.13% | 38.69% | 38.45% | 33.29% | 37.86% | 34.75% | 42.15% | 35.75% | 47.01% | -189.14% | 36.82% | 35.70% | 34.57% | 40.28% | 39.49% | 39.21% | -83.17% | 38.33% | 34.96% | 30.32% | -108.28% | 30.65% | 20.45% | 34.89% | 26.06% | 20.36% | -369.85% | -11.49% | 60.23% | 3.17% | 10.33% | -6.34% | -12.18% | 13.91% | 45.97% | 34.29% | -293.06% | 10.91% | 30.46% | 8.30% | -7.06% | 16.11% | 15.11% | 12.76% | -10.27% | 19.31% | 11.22% | 13.79% | -40.54% | 11.15% | 11.42% | 12.13% | 18.32% | 10.80% | 14.58% | 12.56% | 12.45% | 10.06% | 13.94% | 18.09% | 12.62% |