|
Revenue
|
52.42B | 52.27B | 55.75B | 57.71B | 56.60B | 57.90B | 56.10B | 57.24B | 59.84B | 34.70B | 45.35B | 56.59B | 64.39B | 67.07B | 68.92B | 80.74B |
|
Cost of Revenue
|
28.91B | 27.51B | 29.25B | 31.09B | 30.05B | 30.37B | 29.77B | 30.32B | 31.22B | 21.08B | 26.91B | 38.14B | 41.09B | 41.93B | 43.42B | 50.77B |
|
Gross Profit
|
23.52B | 24.76B | 26.50B | 26.61B | 26.55B | 27.53B | 26.33B | 26.92B | 28.61B | 13.62B | 18.44B | 18.45B | 23.29B | 25.15B | 25.50B | 29.97B |
|
Research & Development
|
1.56B | 1.66B | 1.95B | 2.37B | 2.34B | 2.48B | 2.28B | 2.38B | 2.43B | 1.88B | 2.45B | 2.58B | 2.73B | 2.71B | 2.81B | 2.93B |
|
Selling, General & Administrative
|
6.04B | 5.80B | 6.16B | 6.45B | 6.36B | 6.17B | 5.89B | 5.96B | 6.43B | 2.86B | 3.71B | 5.54B | 5.05B | 5.57B | 5.81B | 5.81B |
|
Other Operating Expenses
|
38.86B | 37.95B | 40.37B | 42.15B | 40.47B | 40.90B | 40.43B | 41.47B | 44.20B | 27.46B | 34.60B | 48.06B | 51.90B | 53.41B | 56.83B | 65.33B |
|
Operating Expenses
|
46.45B | 45.41B | 48.48B | 50.98B | 49.17B | 49.55B | 48.60B | 49.80B | 53.06B | 32.21B | 40.76B | 56.18B | 59.67B | 61.69B | 65.44B | 74.07B |
|
Operating Income
|
6.38B | 6.90B | 7.85B | 7.68B | 8.55B | 9.59B | 7.29B | 8.22B | 8.14B | 2.88B | 4.91B | -1.89B | 5.14B | 5.50B | 3.56B | 6.54B |
|
EBIT
|
6.38B | 6.90B | 7.85B | 7.68B | 8.55B | 9.59B | 7.29B | 8.22B | 8.14B | 2.88B | 4.91B | -1.89B | 5.14B | 5.50B | 3.56B | 6.54B |
|
Other Non Operating Income
|
| | | | | | | | | | | | -0.65B | | | |
|
Non Operating Income
|
| | | | | | 0.21B | | | 0.37B | 0.76B | 0.46B | 0.03B | -0.61B | -0.28B | 0.34B |
|
EBT
|
5.76B | 6.25B | 7.35B | 6.91B | 7.65B | 8.71B | 6.47B | 7.13B | 7.76B | 2.50B | 4.15B | -2.40B | 5.11B | 6.12B | 3.84B | 6.19B |
|
Tax Provisions
|
1.58B | 1.73B | 2.13B | 1.71B | 2.00B | 2.24B | 2.11B | 1.70B | 2.84B | 1.10B | 0.42B | 0.57B | 0.96B | 0.79B | 0.46B | 1.18B |
|
Profit After Tax
|
4.18B | 4.71B | 5.22B | 5.20B | 5.72B | 6.47B | 7.61B | 5.44B | 4.92B | 5.27B | 5.54B | -3.52B | 4.14B | 5.33B | 3.38B | 5.01B |
|
Net Income - Minority
|
| | | -1.16B | -1.35B | -1.35B | -1.49B | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.35B | 0.34B | 0.39B | 0.35B | 0.39B | 0.40B | 0.36B | 0.37B | 0.37B | 0.20B | 0.22B | 0.18B | 0.25B | 0.11B | 0.18B | 0.24B |
|
Income from Continuing Operations
|
4.18B | 4.52B | 5.22B | 5.20B | 5.66B | 6.47B | 4.36B | 5.44B | 4.92B | 1.41B | 3.73B | -2.98B | 4.14B | 5.33B | 3.38B | 5.01B |
|
Consolidated Net Income
|
4.18B | 0.19B | 0.16B | 0.29B | 0.46B | 0.15B | 3.61B | -0.01B | 4.92B | 5.78B | 4.09B | -0.41B | -0.03B | -0.02B | 3.38B | 5.01B |
|
Income towards Parent Company
|
4.18B | 0.19B | 0.16B | -0.86B | -0.90B | -1.20B | 2.13B | -0.01B | 4.92B | 5.78B | 4.09B | -0.41B | -0.03B | -0.02B | 3.38B | 5.01B |
|
Net Income towards Common Stockholders
|
4.18B | 0.19B | 0.16B | -0.86B | -0.90B | -1.20B | 2.13B | -0.01B | 4.92B | 5.78B | 4.09B | -0.41B | -0.03B | -0.02B | 3.38B | 5.01B |
|
EPS (Basic)
|
4.17 | 4.82 | 5.58 | 5.73 | 6.35 | 6.92 | 8.72 | 6.19 | 5.76 | 6.58 | 6.48 | -2.59 | 2.60 | 3.54 | 2.24 | 3.58 |
|
EPS (Weighted Average and Diluted)
|
4.12 | 4.74 | 5.49 | 5.66 | 6.25 | 6.82 | 8.61 | 6.13 | 5.70 | 6.50 | 6.41 | -2.59 | 2.58 | 3.51 | 2.23 | 3.55 |
|
Shares Outstanding (Weighted Average)
|
0.94B | 0.92B | 0.91B | 0.92B | 0.92B | 0.91B | 0.89B | 0.82B | 0.80B | 0.80B | 0.86B | 1.52B | 1.50B | 1.47B | 1.44B | 1.33B |
|
Shares Outstanding (Diluted Average)
|
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
|
6.38B | 6.90B | 7.85B | 7.68B | 8.55B | 9.59B | 7.29B | 8.22B | 8.14B | 2.88B | 4.91B | -1.89B | 5.14B | 5.50B | 3.56B | 6.54B |
|
Interest Expenses
|
| | | | | 0.88B | 0.82B | 1.04B | 0.91B | 1.03B | 1.59B | 1.37B | 1.32B | 1.28B | 1.50B | 1.86B |
|
Tax Rate
|
27.45% | 27.61% | 29.03% | 24.76% | 26.12% | 25.76% | 32.64% | 23.79% | 36.62% | 43.85% | 10.14% | | 18.87% | 12.91% | 11.89% | 19.07% |