|
Revenue
|
12.24B | 13.42B | 13.15B | 12.69B | 14.27B | 14.79B | 14.24B | 14.27B | 14.75B | 15.37B | 15.15B | 13.83B | 16.80B | 15.61B | 16.24B | 15.85B |
|
Cost of Revenue
|
7.54B | 8.21B | 7.87B | 7.60B | 8.31B | 8.35B | 7.79B | 7.67B | 8.21B | 9.00B | 8.65B | 7.78B | 10.29B | 9.97B | 9.68B | 9.25B |
|
Gross Profit
|
4.70B | 5.21B | 5.29B | 5.09B | 5.95B | 6.44B | 6.46B | 6.61B | 6.54B | 6.37B | 6.49B | 6.06B | 6.52B | 5.64B | 6.56B | 6.59B |
|
Amortization - Intangibles
|
| 0.12B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.17B | 0.14B | 0.15B | 0.13B |
|
Depreciation & Amortization - Total
|
0.35B | 0.35B | 0.30B | 0.29B | 0.33B | 0.32B | 0.31B | 0.32B | 0.33B | 0.35B | 0.38B | 0.37B | 0.39B | 0.36B | 0.36B | 0.36B |
|
Research & Development
|
0.40B | 0.41B | 0.44B | 0.44B | 0.48B | 0.50B | 0.48B | 0.47B | 0.47B | 0.46B | 0.46B | 0.40B | 0.46B | 0.46B | 0.45B | 0.45B |
|
Selling, General & Administrative
|
2.94B | 2.98B | 3.12B | 2.99B | 3.49B | 3.70B | 3.58B | 3.56B | 3.55B | 3.57B | 3.60B | 3.39B | 3.78B | 3.04B | 3.40B | 3.39B |
|
Restructuring Costs
|
0.19B | | | 0.18B | 0.10B | | 0.14B | 0.19B | | 0.07B | 0.18B | 0.17B | 0.03B | 0.03B | -0.00B | 0.23B |
|
Operating Expenses
|
3.88B | 3.73B | 3.87B | 3.90B | 4.40B | 4.52B | 4.52B | 4.54B | 4.36B | 4.46B | 4.61B | 4.33B | 4.66B | 3.88B | 4.21B | 4.43B |
|
Operating Income
|
0.82B | 1.48B | 1.42B | 1.19B | 1.55B | 1.92B | 1.94B | 2.07B | 2.18B | 1.92B | 1.88B | 1.72B | 1.85B | 1.75B | 2.36B | 2.16B |
|
EBIT
|
0.82B | 1.48B | 1.42B | 1.19B | 1.55B | 1.92B | 1.94B | 2.07B | 2.18B | 1.92B | 1.88B | 1.72B | 1.85B | 1.75B | 2.36B | 2.16B |
|
Interest & Investment Income
|
0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.05B | 0.14B | 0.18B |
|
Other Non Operating Income
|
0.07B | 0.07B | 0.07B | | | -0.32B | | | | | | -0.04B | 0.11B | 0.07B | -0.08B | 0.03B |
|
Non Operating Income
|
0.07B | 0.08B | 0.06B | 0.22B | 0.19B | 0.22B | 0.09B | 0.24B | 0.07B | 0.12B | 0.09B | -0.04B | 0.11B | 0.07B | -0.08B | 0.01B |
|
EBT
|
0.62B | 1.29B | 1.22B | 0.83B | 1.23B | 1.39B | 1.75B | 0.78B | 2.00B | 1.69B | 1.66B | 1.36B | 1.81B | 1.35B | 1.69B | 1.85B |
|
Tax Provisions
|
0.19B | 0.41B | 0.26B | 0.15B | 0.25B | 0.24B | 0.41B | 0.21B | 0.61B | 0.35B | 0.39B | 0.29B | 0.37B | 0.32B | 0.43B | 0.47B |
|
Profit After Tax
|
0.43B | 0.88B | 1.21B | 1.06B | 3.35B | 2.16B | 1.43B | 0.90B | 1.61B | 1.36B | 1.27B | 1.07B | 1.46B | 1.05B | 1.31B | 1.38B |
|
Equity Income
|
-0.01B | 0.04B | 0.04B | 0.01B | | | | | | | | | | | | |
|
Net Income - Minority
|
| | -0.20B | -0.26B | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.09B | 0.11B | 0.12B | 0.12B | 0.12B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B |
|
Income from Continuing Operations
|
0.43B | 0.88B | 0.96B | 0.68B | 0.97B | 1.16B | 1.33B | 0.56B | 1.39B | 1.34B | 1.27B | 1.07B | 1.44B | 1.03B | 1.26B | 1.38B |
|
Consolidated Net Income
|
0.43B | 0.88B | 0.25B | 0.38B | 2.38B | 1.05B | 0.10B | 0.33B | 0.23B | 0.02B | 1.27B | 0.00B | 0.02B | 0.02B | 0.05B | -0.23B |
|
Income towards Parent Company
|
0.43B | 0.88B | 0.05B | 0.12B | 2.38B | 1.05B | 0.10B | 0.33B | 0.23B | 0.02B | 1.27B | 0.00B | 0.02B | 0.02B | 0.05B | -0.23B |
|
Net Income towards Common Stockholders
|
0.43B | 0.88B | 0.05B | 0.12B | 2.38B | 1.05B | 0.10B | 0.33B | 0.23B | 0.02B | 1.27B | 0.00B | 0.02B | 0.02B | 0.05B | -0.23B |
|
EPS (Basic)
|
2.04 | 4.67 | 6.96 | 6.13 | 11.27 | 7.60 | 5.18 | 3.29 | 6.22 | 5.50 | 5.25 | 4.47 | 6.06 | 4.34 | 5.38 | 5.75 |
|
EPS (Weighted Average and Diluted)
|
2.03 | 4.63 | 6.87 | 6.06 | 11.13 | 7.52 | 5.14 | 3.27 | 6.18 | 5.47 | 5.22 | 4.45 | 6.01 | 4.32 | 5.35 | 5.72 |
|
Shares Outstanding (Weighted Average)
|
0.33B | 0.33B | 0.31B | 0.31B | 0.28B | 0.27B | 0.27B | 0.26B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.23B |
|
EBITDA
|
1.18B | 1.82B | 1.72B | 1.48B | 1.89B | 2.25B | 2.25B | 2.39B | 2.51B | 2.27B | 2.26B | 2.09B | 2.24B | 2.11B | 2.72B | 2.52B |
|
Interest Expenses
|
0.20B | 0.19B | 0.21B | 0.21B | 0.20B | 0.19B | 0.12B | 0.12B | 0.10B | 0.12B | 0.13B | 0.14B | 0.12B | 0.17B | 0.25B | 0.24B |
|
Tax Rate
|
30.96% | 32.05% | 21.28% | 17.87% | 20.64% | 17.03% | 23.67% | 27.47% | 30.67% | 20.85% | 23.60% | 21.37% | 20.61% | 23.62% | 25.33% | 25.65% |