|
Revenue
|
23.25B | 26.82B | 35.62B | 37.12B | 37.18B | 38.27B | 38.23B | 37.05B | 37.79B | 39.38B | 39.51B | 39.07B | 40.48B | 42.44B | 49.95B | 52.96B | 57.40B |
|
Cost of Revenue
|
4.64B | 5.08B | 6.58B | 6.99B | 7.06B | 7.57B | 7.66B | 7.88B | 8.09B | 8.43B | 8.51B | 8.09B | 7.68B | 8.05B | 8.83B | 8.27B | 8.65B |
|
Gross Profit
|
18.61B | 21.74B | 29.04B | 30.13B | 30.12B | 30.71B | 23.71B | 22.41B | 23.02B | 30.95B | 31.00B | 30.97B | 32.80B | 34.39B | 41.12B | 44.69B | 48.75B |
|
Amortization - Intangibles
|
1.71B | 1.97B | 2.43B | 2.43B | 2.38B | 2.30B | 2.15B | 1.64B | 1.45B | 1.62B | 1.69B | 1.59B | 1.38B | 1.15B | 3.58B | 3.01B | 2.31B |
|
Research & Development
|
3.71B | 3.25B | 4.52B | 4.52B | 4.85B | 5.15B | 5.52B | 5.79B | 6.15B | 6.08B | 6.03B | 6.07B | 6.53B | 7.22B | 8.62B | 8.91B | 9.86B |
|
Selling, General & Administrative
|
0.79B | 0.91B | 0.97B | 1.13B | 1.07B | 1.04B | 1.08B | 1.16B | 1.17B | 1.28B | 1.26B | 1.18B | 1.25B | 1.32B | 1.58B | 1.55B | 1.60B |
|
Restructuring Costs
|
0.12B | 0.62B | 0.49B | 0.29B | -0.60B | 0.18B | 0.21B | 0.46B | 0.46B | 0.59B | 0.44B | 0.25B | 0.43B | 4.71B | 0.49B | 0.40B | 0.30B |
|
Other Operating Expenses
|
10.32B | 12.97B | 8.15B | 9.63B | 10.68B | 10.77B | 9.84B | 8.09B | 8.82B | 3.50B | 11.08B | 17.67B | 17.05B | 4.99B | 8.46B | 26.74B | 27.96B |
|
Operating Expenses
|
14.93B | 17.76B | 23.59B | 23.41B | 22.50B | 23.52B | 24.36B | 24.44B | 24.88B | 26.12B | 25.97B | 25.17B | 25.27B | 31.51B | 36.86B | 37.61B | 39.72B |
|
Operating Income
|
8.32B | 9.06B | 12.03B | 13.71B | 14.68B | 14.76B | 13.87B | 12.60B | 12.91B | 13.26B | 13.54B | 13.90B | 15.21B | 10.93B | 13.09B | 15.35B | 17.68B |
|
EBIT
|
8.32B | 9.06B | 12.03B | 13.71B | 14.68B | 14.76B | 13.87B | 12.60B | 12.91B | 13.26B | 13.54B | 13.90B | 15.21B | 10.93B | 13.09B | 15.35B | 17.68B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | 0.26B | -0.15B | -0.33B | -0.30B | -0.28B |
|
Interest & Investment Income
|
| 0.12B | 0.16B | 0.23B | 0.24B | 0.26B | 0.35B | 0.54B | 0.80B | 1.20B | 1.09B | 0.53B | 0.10B | 0.09B | 0.28B | 0.45B | 0.58B |
|
Other Non Operating Income
|
| -0.15B | 0.11B | -0.10B | -0.16B | -0.38B | -0.16B | 0.30B | 0.56B | 1.19B | 0.81B | -0.18B | 0.28B | -0.52B | -0.46B | -0.23B | -0.15B |
|
Non Operating Income
|
0.14B | -0.67B | -1.12B | -1.47B | -1.64B | -1.79B | -1.63B | -1.28B | -1.31B | -1.13B | -1.05B | -0.50B | -0.58B | 0.54B | -0.36B | -0.26B | -0.38B |
|
EBT
|
7.83B | 8.24B | 11.41B | 12.96B | 13.90B | 13.70B | 12.83B | 11.44B | 11.68B | 12.42B | 12.27B | 12.06B | 13.00B | 7.65B | 9.13B | 11.74B | 14.16B |
|
Tax Provisions
|
2.24B | 2.62B | 3.12B | 2.98B | 3.09B | 3.00B | 3.44B | 2.65B | 2.67B | 9.68B | 2.38B | 2.78B | 2.30B | -2.08B | 2.79B | 3.41B | 3.35B |
|
Profit After Tax
|
5.68B | 6.13B | 8.55B | 9.98B | 10.93B | 10.96B | 9.94B | 8.90B | 9.45B | 3.59B | 11.08B | 10.13B | 13.75B | 6.72B | 8.50B | 10.47B | 12.44B |
|
Income from Non-Controlling Interests
|
| 0.10B | 0.10B | 0.12B | 0.11B | 0.10B | 0.11B | 0.12B | 0.12B | 0.14B | 0.15B | | | | | | |
|
Income from Continuing Operations
|
5.59B | 5.62B | 8.29B | 9.98B | 10.81B | 10.71B | 9.39B | 8.80B | 9.01B | 2.74B | 9.89B | 9.28B | 10.70B | 9.73B | 6.34B | 8.33B | 10.81B |
|
Consolidated Net Income
|
5.59B | 5.62B | 8.29B | 9.98B | 10.81B | 10.71B | 9.39B | 8.80B | 9.01B | 2.74B | 9.89B | 9.28B | 10.70B | 9.73B | 6.34B | 8.33B | 10.81B |
|
Income towards Parent Company
|
5.59B | 5.62B | 8.29B | 9.98B | 10.81B | 10.71B | 9.39B | 8.80B | 9.01B | 2.74B | 9.89B | 9.28B | 10.70B | 9.73B | 6.34B | 8.33B | 10.81B |
|
Net Income towards Common Stockholders
|
5.59B | 6.13B | 8.55B | 9.98B | 10.81B | 10.71B | 9.39B | 8.80B | 9.01B | 2.74B | 9.89B | 9.28B | 10.70B | 9.73B | 6.34B | 8.33B | 10.81B |
|
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 | 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 |
|
Shares Outstanding (Weighted Average)
|
4.98B | 5.02B | 5.06B | 4.98B | 4.71B | 4.46B | 4.37B | 4.15B | 4.11B | 4.08B | 3.42B | 3.15B | 2.88B | 2.67B | 2.70B | 2.75B | 2.80B |
|
Shares Outstanding (Diluted Average)
|
5.13B | 5.07B | 5.13B | | | | | | | | | | | | | | |
|
EBITDA
|
8.32B | 9.06B | 12.03B | 13.71B | 14.68B | 14.76B | 13.87B | 12.60B | 12.91B | 13.26B | 13.54B | 13.90B | 15.21B | 10.93B | 13.09B | 15.35B | 17.68B |
|
Tax Rate
|
28.61% | 31.77% | 27.32% | 23.00% | 22.23% | 21.87% | 26.83% | 23.13% | 22.84% | 77.95% | 19.37% | 23.04% | 17.69% | | 30.57% | 29.07% | 23.69% |