|
Revenue
|
12.20B | 13.06B | 13.19B | 13.98B | 12.04B | 13.80B | 13.62B | 14.86B | 12.67B | 14.47B | 14.23B | 14.38B | 12.42B | 13.81B | 15.04B | 16.44B | 14.40B | 16.01B | 15.46B | 16.76B | 13.44B | 14.87B | 14.61B | 14.98B | 13.32B | 14.69B | 13.79B | 14.30B | 13.36B | 14.87B | 14.35B | 14.66B | 13.81B | 15.28B | 15.06B | 15.68B | 15.24B | 16.70B | 16.51B | 18.04B | 10.95B | 11.33B | 11.37B | 11.69B | 11.36B | 14.06B | 14.75B | 16.42B | 15.25B | 15.88B | 16.21B | 17.04B | 15.72B | 16.31B | 16.95B | 18.09B | 17.21B | 18.32B | 13.46B | 19.93B | 19.30B | 19.72B | 20.09B | 21.62B | 20.31B | 21.58B | 22.48B |
|
Cost of Revenue
|
6.76B | 7.11B | 7.35B | 7.68B | 6.36B | 7.47B | 7.12B | 6.56B | 6.47B | 7.67B | 7.52B | 7.60B | 6.33B | 7.12B | 8.28B | 9.37B | | 7.85B | 8.32B | 5.17B | 8.08B | 10.18B | 7.34B | 7.95B | 7.00B | 7.84B | 7.11B | 7.82B | 7.09B | 7.93B | 7.52B | 7.78B | 7.31B | 7.96B | 7.80B | 8.16B | 8.02B | 9.15B | 9.34B | -5.43B | 10.29B | 6.74B | 6.50B | 7.01B | 6.63B | 9.62B | 10.32B | 11.57B | 9.97B | 10.00B | 10.30B | 10.83B | 9.82B | 10.04B | 10.49B | 11.57B | 10.70B | 11.09B | 9.29B | 12.35B | 12.22B | 12.62B | 12.34B | 13.59B | 12.28B | 12.99B | 13.59B |
|
Gross Profit
|
5.44B | 5.95B | 5.83B | 6.29B | 5.68B | 6.34B | 6.50B | 8.30B | 6.20B | 6.80B | 6.72B | 6.78B | 6.09B | 6.68B | 6.76B | 7.07B | | 8.16B | 7.15B | 11.58B | 5.36B | 4.69B | 7.27B | 7.03B | 6.32B | 6.85B | 6.67B | 6.48B | 6.27B | 6.94B | 6.83B | 6.88B | 6.50B | 7.32B | 7.26B | 7.52B | 7.23B | 7.55B | 7.17B | 23.47B | 0.67B | 4.59B | 4.88B | 4.68B | 4.73B | 4.44B | 4.42B | 4.85B | 5.28B | 5.88B | 5.92B | 6.22B | 5.90B | 6.27B | 6.46B | 6.52B | 6.51B | 7.23B | 4.17B | 7.58B | 7.09B | 7.10B | 7.75B | 8.03B | 8.02B | 8.59B | 8.88B |
|
Research & Development
|
0.41B | 0.38B | 0.34B | 0.42B | 0.40B | 0.46B | 0.43B | 0.37B | 0.47B | 0.49B | 0.47B | 0.52B | 0.55B | 0.53B | 0.59B | 0.71B | | 0.61B | 0.63B | 0.47B | 0.62B | 0.67B | 0.64B | 0.62B | 0.56B | 0.56B | 0.55B | 0.61B | 0.54B | 0.59B | 0.58B | 0.67B | 0.59B | 0.62B | 0.59B | 0.63B | 0.55B | 0.59B | 0.59B | 0.15B | 0.73B | 0.60B | 0.59B | 0.67B | 0.54B | 0.69B | 0.64B | 0.71B | 0.59B | 0.66B | 0.68B | 0.81B | 0.64B | 0.70B | 0.66B | 0.72B | 0.61B | 0.73B | 0.71B | 0.76B | 0.67B | 0.71B | 0.75B | 0.81B | 0.64B | 0.70B | 0.68B |
|
Selling, General & Administrative
|
1.48B | 1.57B | 1.42B | 1.55B | 1.42B | 1.49B | 1.48B | 1.41B | 1.46B | 1.58B | 1.51B | 1.62B | 1.53B | 1.51B | 1.62B | 1.79B | | 1.63B | 1.63B | 1.37B | 1.60B | 1.62B | 1.50B | 1.62B | 1.48B | 1.43B | 1.36B | 1.62B | 1.36B | 1.45B | 1.39B | 1.75B | 1.54B | 1.59B | 1.58B | 1.72B | 1.71B | 1.76B | 1.68B | -2.29B | 2.00B | 0.90B | 0.90B | 1.04B | 0.98B | 1.81B | 1.40B | 1.35B | 1.22B | 1.37B | 1.23B | 1.23B | 1.47B | 1.42B | 1.35B | 1.39B | 1.36B | 1.60B | 1.40B | 1.45B | 1.39B | 1.45B | 1.39B | 1.57B | 1.45B | 1.57B | 1.44B |
|
Other Operating Expenses
|
| | | | | | 9.67B | 9.54B | 9.16B | 10.47B | 10.34B | 10.41B | 8.94B | 9.93B | 11.00B | 12.29B | | 10.46B | 11.02B | 7.43B | 10.69B | 12.93B | 10.16B | 10.73B | 9.51B | 10.47B | 9.80B | 10.65B | 9.65B | 10.74B | 10.34B | 10.73B | 10.14B | 11.16B | 11.11B | 11.79B | 11.28B | 12.42B | 12.54B | -8.77B | 13.71B | 8.55B | 8.51B | 9.12B | 8.57B | 12.21B | 13.00B | 14.27B | 12.54B | 12.65B | 13.09B | 13.62B | 12.56B | 12.86B | 13.46B | 14.53B | 13.64B | 14.52B | 12.75B | 15.92B | 15.74B | 0.37B | 0.13B | 17.39B | 16.19B | 0.00B | 0.06B |
|
Operating Expenses
|
1.89B | 1.96B | 1.77B | 1.98B | 1.82B | 1.95B | 11.58B | 11.31B | 11.09B | 12.54B | 12.31B | 12.56B | 11.02B | 11.97B | 13.21B | 14.79B | | 12.70B | 13.28B | 9.27B | 12.91B | 15.22B | 12.31B | 12.97B | 11.55B | 12.46B | 11.71B | 12.89B | 11.56B | 12.78B | 12.31B | 13.15B | 12.26B | 13.37B | 13.28B | 14.14B | 13.54B | 14.77B | 14.80B | -10.91B | 16.43B | 10.06B | 10.00B | 10.82B | 10.08B | 14.72B | 15.05B | 16.33B | 14.35B | 14.68B | 14.99B | 15.65B | 14.66B | 14.98B | 15.48B | 16.63B | 15.62B | 16.85B | 14.86B | 18.12B | 17.81B | 18.30B | 18.20B | 19.77B | 18.27B | 19.48B | 20.02B |
|
Operating Income
|
1.25B | 1.64B | 1.77B | 1.72B | 1.52B | 1.88B | 1.93B | 1.56B | 1.69B | 2.15B | 2.15B | 1.84B | 1.70B | 2.18B | 2.04B | 1.75B | | 2.01B | 2.37B | 1.67B | 2.10B | 2.35B | 2.61B | 2.28B | 2.18B | 2.42B | 2.30B | 0.39B | 1.95B | 2.34B | 2.25B | 1.69B | 2.14B | 2.16B | 2.03B | 1.80B | 1.93B | 2.88B | 1.84B | -3.77B | 1.14B | 1.39B | 1.43B | 0.96B | 1.29B | -3.76B | 0.43B | 0.14B | 1.01B | 1.28B | 1.34B | 1.50B | 1.08B | 1.35B | 1.52B | 1.49B | 1.69B | 1.49B | -1.40B | 1.78B | 1.87B | 0.53B | 2.03B | 2.11B | 2.04B | 2.15B | 2.52B |
|
EBIT
|
1.25B | 1.64B | 1.77B | 1.72B | 1.52B | 1.88B | 1.93B | 1.56B | 1.69B | 2.15B | 2.15B | 1.84B | 1.70B | 2.18B | 2.04B | 1.75B | | 2.01B | 2.37B | 1.67B | 2.10B | 2.35B | 2.61B | 2.28B | 2.18B | 2.42B | 2.30B | 0.39B | 1.95B | 2.34B | 2.25B | 1.69B | 2.14B | 2.16B | 2.03B | 1.80B | 1.93B | 2.88B | 1.84B | -3.77B | 1.14B | 1.39B | 1.43B | 0.96B | 1.29B | -3.76B | 0.43B | 0.14B | 1.01B | 1.28B | 1.34B | 1.50B | 1.08B | 1.35B | 1.52B | 1.49B | 1.69B | 1.49B | -1.40B | 1.78B | 1.87B | 0.53B | 2.03B | 2.11B | 2.04B | 2.15B | 2.52B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41B | -0.47B | -0.50B | | -0.44B | -0.46B | -0.45B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.11B | 0.27B | 0.16B | 0.10B | 0.10B | 0.10B | -0.14B | -0.15B | -0.13B | 0.45B | -0.16B | -0.14B | -0.16B | -0.15B | -0.13B | -0.11B | -0.07B | 0.04B | -0.02B | -0.10B | -0.12B | 0.59B | -0.08B | -0.11B | -0.09B |
|
EBT
|
1.07B | 1.46B | 1.60B | 1.62B | 1.35B | 1.73B | 1.77B | 1.40B | 1.54B | 2.01B | 2.01B | 1.78B | 1.57B | 2.01B | 1.82B | 1.49B | | 1.77B | 2.14B | 1.45B | 1.87B | 2.15B | 2.43B | 2.01B | 1.97B | 2.20B | 2.12B | 0.19B | 1.72B | 2.11B | 2.03B | 1.27B | 2.05B | 2.06B | 1.94B | 1.71B | 1.89B | 2.83B | 1.77B | -3.99B | 1.82B | 1.23B | 1.32B | 0.69B | 1.13B | -3.86B | 0.34B | -0.01B | 1.16B | 1.43B | 1.48B | 1.04B | 1.24B | 1.50B | 1.68B | 1.64B | 1.82B | 1.61B | -1.32B | 1.74B | 1.85B | 0.43B | 1.91B | 2.01B | 1.96B | 2.04B | 2.44B |
|
Tax Provisions
|
0.28B | 0.39B | 0.46B | 0.46B | 0.41B | 0.52B | 0.47B | 0.33B | 0.49B | 0.61B | 0.63B | 0.40B | 0.32B | 0.45B | 0.48B | 0.45B | | 0.42B | 0.61B | 0.32B | 0.57B | 0.36B | 0.57B | 0.63B | 0.53B | 0.63B | 0.59B | 0.36B | 0.47B | 0.59B | 0.49B | 0.15B | 0.59B | 0.53B | 0.51B | 1.22B | 0.52B | 0.69B | 0.42B | -0.54B | 0.40B | 0.01B | 0.31B | -0.04B | 0.64B | -0.04B | 0.15B | -0.18B | 0.34B | 0.34B | 0.00B | 0.27B | 0.12B | 0.16B | 0.28B | 0.17B | 0.34B | 0.25B | -0.39B | 0.26B | 0.11B | 0.25B | 0.37B | 0.45B | 0.33B | 0.32B | 0.43B |
|
Profit After Tax
|
0.72B | 0.98B | 1.06B | 1.07B | 0.87B | 1.11B | 1.20B | 1.20B | 1.01B | 1.32B | 1.32B | 1.32B | 0.33B | 1.33B | 1.42B | 2.06B | 1.27B | 1.56B | 1.43B | 1.46B | 1.21B | 1.68B | 1.85B | 1.47B | 1.43B | 1.54B | 1.36B | 3.28B | 1.18B | 1.38B | 1.48B | 1.01B | 1.39B | 1.44B | 1.33B | 0.40B | 1.30B | 2.05B | 1.24B | 0.69B | 1.35B | 1.90B | 1.15B | 1.14B | 0.49B | -3.84B | 0.26B | 0.15B | 0.81B | 1.09B | 1.47B | 0.77B | 1.13B | 1.34B | 1.40B | 1.47B | 1.48B | 1.36B | -0.98B | 1.47B | 1.74B | 0.17B | 1.53B | 1.56B | 1.62B | 1.73B | 2.01B |
|
Net Income - Minority
|
-0.97B | | | | | | | | | | | | | | | -1.16B | | | | -1.35B | | -1.41B | -1.34B | -1.35B | | | | -1.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.08B | 0.09B | 0.09B | 0.10B | 0.08B | 0.10B | 0.10B | 0.05B | 0.12B | 0.11B | 0.10B | 0.07B | 0.09B | 0.09B | 0.12B | 0.08B | | 0.08B | 0.11B | 0.10B | 0.09B | 0.11B | 0.10B | 0.10B | 0.07B | 0.11B | 0.10B | 0.08B | 0.08B | 0.10B | 0.09B | 0.10B | 0.08B | 0.09B | 0.10B | 0.09B | 0.07B | 0.09B | 0.11B | -0.08B | 0.08B | 0.05B | 0.06B | 0.07B | 0.05B | 0.02B | 0.03B | 0.07B | 0.04B | 0.05B | 0.07B | 0.09B | 0.02B | 0.03B | 0.01B | 0.05B | 0.06B | 0.03B | 0.05B | 0.05B | 0.03B | 0.06B | 0.06B | 0.08B | 0.09B | 0.07B | 0.09B |
|
Income from Continuing Operations
|
0.80B | 1.07B | 1.15B | 1.17B | 0.95B | 1.21B | 1.30B | 1.06B | 1.05B | 1.40B | 1.38B | 1.38B | 1.26B | 1.56B | 1.34B | 1.04B | | 1.35B | 1.53B | 1.13B | 1.31B | 1.79B | 1.85B | 1.38B | 1.44B | 1.57B | 1.53B | -0.18B | 1.25B | 1.52B | 1.53B | 1.12B | 1.47B | 1.53B | 1.43B | 0.49B | 1.37B | 2.14B | 1.35B | -3.45B | 1.43B | 1.23B | 1.01B | 0.73B | 0.49B | -3.82B | 0.18B | 0.17B | 0.81B | 1.09B | 1.47B | 0.77B | 1.13B | 1.34B | 1.40B | 1.47B | 1.48B | 1.36B | -0.93B | 1.47B | 1.74B | 0.17B | 1.53B | 1.56B | 1.62B | 1.73B | 2.01B |
|
Consolidated Net Income
|
0.80B | 1.07B | 1.15B | 1.17B | 0.95B | 1.21B | 1.30B | 1.06B | 0.05B | 0.03B | 0.04B | 0.05B | -0.85B | -0.14B | 0.17B | 1.12B | | -0.00B | 0.02B | 0.43B | 1.31B | 1.79B | 0.10B | 0.20B | 0.06B | 0.08B | -0.07B | 3.53B | 0.01B | -0.05B | 0.04B | -0.01B | 1.47B | 1.53B | 1.43B | 0.49B | 1.37B | 2.14B | 1.35B | -3.45B | 0.63B | 0.72B | 0.19B | 0.49B | -0.52B | -0.06B | 0.11B | -0.01B | -0.02B | -0.01B | -0.01B | 0.00B | -0.02B | 1.34B | 1.40B | 1.47B | 1.48B | 1.36B | -0.93B | 1.47B | 1.74B | 0.17B | 1.53B | 1.56B | 1.62B | 1.73B | 2.01B |
|
Income towards Parent Company
|
-0.17B | 1.07B | 1.15B | 1.17B | 0.95B | 1.21B | 1.30B | 1.06B | 0.05B | 0.03B | 0.04B | 0.05B | -0.85B | -0.14B | 0.17B | -0.04B | | -0.00B | 0.02B | -0.92B | 1.31B | 0.38B | -1.24B | -1.16B | 0.06B | 0.08B | -0.07B | 2.05B | 0.01B | -0.05B | 0.04B | -0.01B | 1.47B | 1.53B | 1.43B | 0.49B | 1.37B | 2.14B | 1.35B | -3.45B | 0.63B | 0.72B | 0.19B | 0.49B | -0.52B | -0.06B | 0.11B | -0.01B | -0.02B | -0.01B | -0.01B | 0.00B | -0.02B | 1.34B | 1.40B | 1.47B | 1.48B | 1.36B | -0.93B | 1.47B | 1.74B | 0.17B | 1.53B | 1.56B | 1.62B | 1.73B | 2.01B |
|
Net Income towards Common Stockholders
|
-0.17B | 1.07B | 1.15B | 1.17B | 0.95B | 1.21B | 1.30B | 1.06B | 0.05B | 0.03B | 0.04B | 0.05B | -0.85B | -0.14B | 0.17B | -0.04B | | -0.00B | 0.02B | -0.92B | 1.31B | 0.38B | -1.24B | -1.16B | 0.06B | 0.08B | -0.07B | 2.05B | 0.01B | -0.05B | 0.04B | -0.01B | 1.47B | 1.53B | 1.43B | 0.49B | 1.37B | 2.14B | 1.35B | -3.45B | 0.63B | 0.72B | 0.19B | 0.49B | -0.52B | -0.06B | 0.11B | -0.01B | -0.02B | -0.01B | -0.01B | 0.00B | -0.02B | 1.34B | 1.40B | 1.47B | 1.48B | 1.36B | -0.93B | 1.47B | 1.74B | 0.17B | 1.53B | 1.56B | 1.62B | 1.73B | 2.01B |
|
EPS (Basic)
|
0.79 | 1.06 | 1.15 | 1.17 | 0.95 | 1.22 | 1.32 | 1.33 | 1.13 | 1.48 | 1.49 | 1.49 | 0.37 | 1.49 | 1.58 | 2.28 | 1.40 | 1.73 | 1.59 | 1.62 | 1.35 | 1.87 | 2.07 | 1.64 | 1.60 | 1.76 | 1.55 | 3.86 | 1.43 | 1.67 | 1.80 | 1.26 | 1.75 | 1.83 | 1.69 | 0.50 | 1.64 | 2.59 | 1.56 | 0.83 | 1.58 | 2.22 | 1.34 | 1.33 | 0.51 | -2.56 | 0.17 | 0.10 | 0.51 | 0.69 | 0.93 | 0.47 | 0.74 | 0.88 | 0.94 | 0.97 | 0.98 | 0.91 | -0.68 | 1.02 | 1.29 | 0.08 | 1.10 | 1.11 | 1.15 | 1.24 | 1.43 |
|
EPS (Weighted Average and Diluted)
|
0.78 | 1.05 | 1.14 | 1.15 | 0.93 | 1.20 | 1.30 | 1.31 | 1.11 | 1.45 | 1.47 | 1.47 | 0.36 | 1.47 | 1.56 | 2.26 | 1.39 | 1.71 | 1.57 | 1.60 | 1.32 | 1.84 | 2.04 | 1.62 | 1.58 | 1.73 | 1.54 | 3.86 | 1.42 | 1.65 | 1.78 | 1.25 | 1.73 | 1.80 | 1.67 | 0.50 | 1.62 | 2.56 | 1.54 | 0.83 | 1.56 | 2.20 | 1.33 | 1.32 | 0.50 | -2.56 | 0.17 | 0.10 | 0.51 | 0.69 | 0.93 | 0.45 | 0.74 | 0.88 | 0.94 | 0.96 | 0.97 | 0.90 | -0.68 | 1.02 | 1.28 | 0.08 | 1.09 | 1.10 | 1.14 | 1.22 | 1.41 |
|
Shares Outstanding (Weighted Average)
|
0.94B | 0.94B | 0.94B | 0.94B | 0.94B | 0.93B | 0.93B | 0.92B | 0.92B | 0.92B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.91B | 0.91B | 0.91B | 0.91B | 0.89B | 0.89B | 0.89B | 0.84B | 0.84B | 0.84B | 0.82B | 0.81B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.86B | 0.86B | 0.86B | 0.86B | 0.87B | 1.52B | 1.53B | 1.52B | 1.52B | 1.52B | 1.51B | 1.50B | 1.49B | 1.49B | 1.48B | 1.47B | 1.46B | 1.46B | 1.46B | 1.44B | 1.33B | 1.33B | 1.33B | 1.33B | 1.33B | 1.34B | 1.34B |
|
Shares Outstanding (Diluted Average)
|
0.93B | 0.93B | 0.93B | 0.93B | 0.93B | 0.93B | | 0.92B | | | | 0.91B | | | | 0.91B | | | | 0.92B | | | | 0.91B | | | | 0.88B | | | | 0.83B | | | | 0.80B | | | | 0.81B | | | | 0.86B | | | | 1.36B | | | | 1.51B | | | | 1.49B | | | | 1.44B | | | | 1.34B | | | |
|
EBITDA
|
1.25B | 1.64B | 1.77B | 1.72B | 1.52B | 1.88B | 1.93B | 1.56B | 1.80B | 1.64B | 0.53B | 1.84B | 0.90B | 0.72B | 2.55B | 1.75B | | 2.01B | 2.37B | 1.67B | 2.10B | 2.35B | 2.61B | 2.28B | 2.18B | 2.42B | 2.30B | 0.39B | 1.95B | 2.34B | 2.25B | 1.69B | 2.14B | 2.16B | 2.03B | 1.80B | 1.93B | 2.88B | 1.84B | -3.77B | 1.14B | 1.39B | 1.43B | 0.96B | 1.29B | -3.76B | 0.43B | 0.14B | 1.01B | 1.28B | 1.34B | 1.50B | 1.08B | 1.35B | 1.52B | 1.49B | 1.69B | 1.49B | -1.40B | 1.78B | 1.87B | 0.53B | 2.03B | 2.11B | 2.04B | 2.15B | 2.52B |
|
Interest Expenses
|
0.17B | 0.18B | 0.17B | | | | 0.18B | | | | | | | | | | | | | | 0.23B | 0.21B | 0.18B | 0.27B | 0.22B | 0.22B | 0.18B | 0.21B | 0.22B | 0.23B | 0.23B | 0.37B | 0.21B | 0.23B | 0.22B | 0.25B | 0.23B | 0.23B | 0.26B | 0.31B | 0.43B | 0.35B | 0.40B | 0.42B | 0.33B | 0.34B | 0.35B | 0.35B | 0.35B | 0.34B | 0.36B | 0.28B | 0.32B | 0.33B | 0.31B | 0.32B | 0.32B | 0.33B | 0.37B | 0.49B | 0.41B | 0.47B | 0.50B | 0.49B | | | |
|
Tax Rate
|
25.67% | 26.99% | 28.48% | 28.02% | 29.96% | 30.06% | 26.49% | 23.71% | 31.56% | 30.46% | 31.21% | 22.67% | 20.03% | 22.53% | 26.52% | 30.45% | | 23.62% | 28.69% | 22.15% | 30.27% | 16.71% | 23.69% | 31.48% | 26.97% | 28.48% | 27.95% | | 27.24% | 27.79% | 24.28% | 11.70% | 28.53% | 25.78% | 26.08% | 71.50% | 27.62% | 24.52% | 23.70% | 13.49% | 21.79% | 0.49% | 23.23% | | 56.50% | 0.98% | 45.10% | | 29.79% | 23.92% | 0.20% | 26.22% | 9.34% | 10.68% | 16.82% | 10.49% | 18.45% | 15.43% | 29.43% | 15.10% | 5.83% | 59.11% | 19.46% | 22.35% | 17.01% | 15.44% | 17.72% |