|
Revenue
|
58.22B | 63.88B | 75.01B | 81.08B | 86.06B | 90.57B | 90.71B | | | 119.92B | 117.07B | 112.12B | -0.32B | 112.81B | 112.67B | 116.51B | 109.24B | 109.66B | 111.22B | 107.85B | 92.37B | 65.71B | 72.40B | 68.71B | 58.15B | | 58.41B | 61.85B | 106.97B | | 72.13B | 75.83B | 85.42B | 89.23B | 96.77B | 100.15B | 102.23B | 83.73B | 90.54B | 86.59B | 91.23B | -0.90B | 32.50B | -0.81B | -0.72B | 55.66B | 60.52B | -0.72B | -0.82B | 84.20B | 100.06B | -0.39B | -0.60B | 86.96B | 74.58B | -0.51B | -0.57B | -1.16B | 74.46B | -0.55B | -0.67B | 69.23B | 65.41B | -0.82B | -0.74B |
|
Cost of Revenue
|
40.29B | 46.13B | 55.78B | 60.88B | 65.00B | 69.76B | 70.28B | | | 94.07B | 95.04B | 87.27B | 93.35B | 86.60B | 88.90B | 91.84B | 85.85B | 83.83B | 85.30B | 84.51B | 73.64B | 47.42B | 52.44B | 51.61B | 1.12B | 0.40B | 40.36B | 43.40B | 73.65B | | 53.24B | 54.85B | 64.09B | 66.53B | 73.12B | 76.07B | 2.32B | 0.98B | 127.53B | 0.24B | 0.07B | 3.77B | 18.09B | 0.40B | 0.59B | 1.63B | 39.72B | 0.67B | 0.48B | 2.79B | 66.66B | 1.80B | 1.21B | 0.65B | 51.49B | 1.30B | 1.09B | 46.87B | 49.42B | 0.67B | 0.08B | 45.85B | 44.10B | | |
|
Gross Profit
|
8.98B | 8.47B | 19.23B | 20.20B | 21.06B | 20.81B | 20.43B | | | 25.85B | 22.03B | 24.85B | | 26.21B | 23.77B | 24.67B | 23.39B | 25.82B | 25.93B | 23.34B | 18.73B | 18.28B | 19.96B | 17.09B | 57.02B | | 18.05B | 18.46B | 33.32B | | 18.89B | 20.98B | 21.33B | 22.71B | 23.64B | 24.08B | 99.91B | 82.75B | -36.98B | 86.35B | 91.17B | | 14.41B | | | 54.03B | 20.80B | | | 81.41B | 33.40B | | | 86.31B | 23.09B | | | | 25.05B | | | 23.39B | 21.31B | | |
|
Research & Development
|
0.35B | 0.52B | 0.64B | 0.67B | 0.38B | 0.40B | 0.61B | | | 0.36B | 0.86B | 0.71B | 1.17B | 0.65B | 1.23B | 1.64B | 1.77B | 0.93B | 1.13B | 0.85B | 1.32B | 0.80B | 0.96B | 3.41B | 0.55B | | 0.54B | 0.55B | 0.99B | | 0.26B | 0.33B | 0.92B | 0.23B | 0.24B | 0.32B | 0.55B | 0.21B | 0.53B | 0.22B | 0.31B | 0.24B | 0.72B | 0.23B | 0.20B | 0.28B | 0.33B | | | 0.27B | 0.37B | 0.22B | 0.40B | 0.25B | 0.44B | 0.27B | 0.47B | 0.75B | 0.50B | | | 0.21B | 0.36B | | |
|
Selling, General & Administrative
|
3.65B | 3.94B | 4.31B | 5.53B | 4.09B | 3.43B | 3.70B | | | 3.66B | 3.43B | 3.68B | 3.70B | 3.59B | 3.66B | 3.57B | 3.86B | 3.43B | 3.75B | 3.35B | 3.43B | 2.89B | 3.08B | 2.90B | 3.09B | | 3.23B | 2.86B | 6.33B | | 2.39B | 2.75B | 2.95B | 2.59B | 2.78B | 2.83B | 3.16B | 2.35B | 2.88B | 2.43B | 2.83B | | 2.37B | 2.37B | 2.75B | 2.46B | 3.11B | | | 3.24B | 2.92B | 3.23B | 3.49B | 3.05B | 3.31B | 3.45B | 3.62B | 2.98B | 3.09B | | | 2.84B | 3.08B | | |
|
Restructuring Costs
|
| | | | | -0.11B | 0.15B | 0.59B | 1.21B | | | | 1.87B | | | | 1.20B | 0.08B | | | 0.80B | -0.17B | | | 0.50B | 0.00B | | 0.01B | 0.00B | | 0.02B | | | 0.20B | | 1.07B | 0.57B | -0.27B | -0.39B | -0.08B | -0.01B | -0.24B | 0.39B | -0.03B | -0.84B | -0.03B | -0.21B | -0.73B | -0.23B | -0.55B | | 0.19B | 0.09B | 0.08B | 0.12B | 0.15B | 0.15B | -0.50B | -1.70B | -0.60B | -0.40B | -0.50B | -0.50B | -0.40B | |
|
Other Operating Expenses
|
| | | | | | | | | | | -0.43B | -2.08B | | | | | | | | | 6.28B | | | 6.76B | 10.11B | | | | | | | | | | | | 6.62B | | 6.08B | 7.26B | 8.61B | 4.94B | 5.53B | 7.54B | 6.72B | | | | | | 5.72B | 7.13B | 5.93B | 5.78B | 6.23B | 6.65B | 5.77B | | | | | | | |
|
Operating Expenses
|
4.00B | 4.47B | 4.94B | 6.20B | 4.47B | 3.72B | 4.46B | 0.59B | 1.21B | 4.02B | 4.29B | 4.39B | 6.73B | 4.24B | 4.89B | 5.20B | | 4.44B | 4.88B | 4.20B | 5.55B | 9.80B | 4.04B | 6.30B | 10.90B | 10.11B | 3.76B | 3.41B | 7.33B | | 2.67B | 3.08B | 3.87B | 3.02B | 3.02B | 4.22B | 4.28B | 8.92B | 3.03B | 8.65B | 10.38B | 8.62B | 8.42B | 8.10B | 9.65B | 9.44B | 3.23B | -0.73B | -0.23B | 2.96B | 3.29B | 9.36B | 11.11B | 9.31B | 9.65B | 10.10B | 10.90B | 9.00B | 1.89B | -0.60B | -0.40B | 2.55B | 2.94B | -0.40B | |
|
Operating Income
|
1.70B | 4.00B | 14.29B | 13.99B | 16.59B | 4.63B | 3.63B | | | 7.78B | 6.03B | 6.23B | 13.81B | 8.00B | 2.41B | 4.28B | 10.41B | 4.50B | 5.19B | 5.25B | 10.61B | 4.88B | 15.92B | 10.79B | -8.83B | | 14.29B | 15.04B | -3.67B | | 16.23B | 17.91B | 17.45B | 19.69B | 20.62B | 19.86B | 95.63B | 73.83B | -40.01B | 77.70B | 80.78B | | 5.99B | | | 44.60B | 17.57B | | | 78.45B | 30.11B | | | 77.00B | 13.43B | | | | 23.16B | | | 20.84B | 18.37B | | |
|
EBIT
|
1.70B | 4.00B | 14.29B | 13.99B | 16.59B | 4.63B | 3.63B | | | 7.78B | 6.03B | 6.23B | 13.81B | 8.00B | 2.41B | 4.28B | 10.41B | 4.50B | 5.19B | 5.25B | 10.61B | 4.88B | 15.92B | 10.79B | -8.83B | | 14.29B | 15.04B | -3.67B | | 16.23B | 17.91B | 17.45B | 19.69B | 20.62B | 19.86B | 95.63B | 73.83B | -40.01B | 77.70B | 80.78B | | 5.99B | 1.26B | -3.41B | 44.60B | 17.57B | 1.92B | 17.09B | 78.45B | 30.11B | 11.82B | 17.04B | 77.00B | 13.43B | 11.80B | 2.21B | | 23.16B | 7.82B | 4.87B | 20.84B | 18.37B | 8.75B | 7.64B |
|
Interest & Investment Income
|
0.29B | 0.83B | 0.27B | 0.58B | 0.32B | -0.02B | 1.01B | | | 0.91B | 1.30B | 0.94B | 2.44B | 0.40B | 0.25B | 0.23B | 0.21B | 0.35B | 2.34B | 0.46B | 0.97B | 1.74B | 0.41B | 0.28B | 1.24B | | 0.91B | 0.26B | 1.34B | | -0.36B | 0.84B | 1.67B | 0.84B | 1.79B | 0.40B | 1.05B | 0.44B | 0.66B | 2.18B | 0.34B | | 0.15B | | | | 0.13B | | | -0.74B | 0.99B | 0.08B | 0.58B | 0.48B | 0.81B | | | 0.59B | -0.30B | | 0.55B | 0.30B | 0.33B | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | | | | | | | | | | | | |
|
EBT
|
5.73B | 5.84B | 4.57B | 4.87B | 9.97B | 8.73B | 5.38B | | | 15.40B | 9.98B | 12.68B | 12.45B | 13.30B | 5.37B | 8.96B | 5.96B | 8.54B | 9.12B | 8.12B | 2.53B | 5.84B | 5.57B | 10.55B | -8.12B | | 14.43B | 14.35B | -3.45B | | 14.93B | 17.73B | 18.14B | 8.37B | 9.61B | 9.74B | 7.91B | 9.41B | 4.92B | 8.37B | 2.79B | | 23.91B | 0.44B | -4.12B | 43.71B | 16.81B | 1.19B | 16.27B | 77.00B | 30.41B | 11.44B | 16.44B | 76.32B | 13.04B | 11.29B | 1.64B | | 21.62B | 7.27B | 4.21B | 20.02B | 17.62B | 7.92B | 6.90B |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | 0.01B | 1.30B | 1.46B | -1.73B | -1.18B | | -0.32B | 0.42B | -1.42B | | 0.90B | 1.45B | 2.62B | 2.34B | 3.42B | 3.70B | 2.26B | 3.25B | 1.75B | 2.35B | 1.70B | | -5.81B | | | 2.45B | 0.57B | | | 3.46B | 7.92B | | | 5.58B | 2.19B | | | 3.60B | 3.75B | | | 4.08B | 2.33B | | |
|
Profit After Tax
|
3.52B | 3.90B | 3.29B | 2.01B | 5.57B | 4.49B | 3.56B | | | 8.85B | 4.09B | 7.26B | 6.76B | 8.23B | 1.74B | 4.74B | 1.82B | 4.54B | 5.34B | 4.42B | 0.42B | 4.54B | 4.11B | -7.39B | 0.94B | | 1.28B | 1.43B | 1.74B | | 1.64B | 4.21B | 3.94B | 6.03B | 6.19B | 6.04B | 5.65B | 6.16B | 3.16B | 6.02B | 1.09B | | 29.71B | 0.55B | -3.96B | 5.78B | 3.56B | -0.32B | 11.60B | 7.32B | 18.24B | 6.85B | 10.47B | 8.77B | 3.15B | 7.18B | 0.54B | 7.44B | 3.65B | 4.39B | 1.74B | 4.88B | 3.64B | 5.42B | 4.18B |
|
Equity Income
|
| | | | | | | | | | | | 2.13B | 2.30B | 1.43B | 1.51B | 2.02B | -2.07B | 1.72B | 1.51B | 0.82B | 1.41B | -1.14B | 0.19B | -0.13B | 0.07B | -0.95B | 0.83B | -0.98B | -1.20B | -0.93B | 1.06B | -1.03B | 1.04B | -0.72B | 1.00B | -1.35B | 0.02B | -2.13B | -0.77B | -0.72B | 0.02B | -0.16B | -0.03B | -0.63B | -0.08B | 1.11B | -0.04B | -0.97B | -0.07B | 2.03B | 0.05B | 0.02B | 0.01B | 0.63B | -0.05B | -0.77B | 1.32B | 0.90B | -0.93B | 0.01B | 0.61B | 0.71B | -0.51B | 0.22B |
|
Net Income - Minority
|
0.03B | -1.61B | -1.65B | 0.19B | -1.73B | | 0.17B | | | 0.02B | 0.08B | 0.27B | 0.29B | 0.02B | 0.06B | 0.22B | 0.25B | 0.03B | 0.04B | 0.08B | 0.12B | 0.02B | 0.03B | 0.03B | 0.02B | -0.01B | 0.04B | 0.11B | 0.18B | 0.03B | 0.17B | 0.31B | 0.41B | 0.12B | 0.23B | 0.49B | 0.58B | 0.07B | 0.27B | 0.40B | 0.54B | | | 0.24B | 0.31B | | | 0.30B | 0.35B | | | 0.16B | 0.21B | | | 0.64B | 0.76B | | | 0.24B | 0.29B | | 0.03B | 0.01B | |
|
Income from Non-Controlling Interests
|
0.03B | 0.08B | 0.02B | 0.05B | 0.09B | 0.33B | 0.10B | | | 0.01B | -0.00B | 0.10B | 0.03B | -0.01B | 0.01B | 0.01B | -0.06B | | -0.01B | -0.04B | 1.00B | 0.11B | 0.13B | 0.02B | 0.18B | 0.42B | 0.10B | 0.06B | 0.29B | 0.00B | 0.10B | 0.12B | 0.01B | 0.13B | | -0.00B | 0.06B | 0.16B | | 0.14B | 0.12B | | | 0.06B | 0.06B | 0.12B | | 0.00B | 0.14B | 0.20B | 0.20B | 0.00B | 0.06B | 0.06B | 0.02B | 0.01B | 0.06B | 0.08B | 0.13B | 0.10B | -0.01B | 0.10B | | 0.01B | -0.25B |
|
Income from Continuing Operations
|
5.73B | 5.84B | 4.57B | 4.87B | 9.97B | 8.73B | 5.38B | | | 15.40B | 9.98B | 12.68B | 12.45B | 13.30B | 5.37B | 8.96B | 5.96B | 8.54B | 9.12B | 8.12B | 2.52B | 4.54B | 4.11B | 12.28B | -6.93B | | 14.75B | 13.93B | -2.03B | | 14.03B | 16.29B | 15.52B | 6.03B | 6.19B | 6.04B | 5.65B | 6.16B | 3.16B | 6.02B | 1.09B | | 29.71B | 0.44B | -4.12B | 41.25B | 16.24B | 1.19B | 16.27B | 73.55B | 22.48B | 11.44B | 16.44B | 70.73B | 10.84B | 11.29B | 1.64B | | 17.86B | 7.27B | 4.21B | 15.93B | 15.29B | 7.92B | 6.90B |
|
Consolidated Net Income
|
5.73B | 5.84B | 4.57B | 4.87B | 9.97B | 8.73B | 5.38B | | | 15.40B | 9.98B | 12.68B | 12.45B | 13.30B | 5.37B | 8.96B | | 8.54B | 9.12B | 8.12B | 2.52B | 4.54B | 4.11B | 12.28B | -6.93B | | 14.75B | 13.93B | -2.03B | | 14.03B | 16.29B | 15.52B | 6.03B | 6.19B | 6.04B | 5.65B | 6.16B | 3.16B | 6.02B | 1.09B | | 29.71B | 0.44B | -4.12B | 41.25B | 16.24B | 1.19B | 16.27B | 73.55B | 22.48B | 11.44B | 16.44B | 70.73B | 10.84B | 11.29B | 1.64B | | 17.86B | 7.27B | 4.21B | 15.93B | 15.29B | 7.92B | 6.90B |
|
Income towards Parent Company
|
3.49B | 3.82B | 3.25B | 1.96B | 5.48B | 4.39B | 3.46B | | | 8.74B | 4.08B | 7.16B | 6.73B | 8.18B | 1.74B | 4.68B | 1.78B | 4.51B | 5.31B | 4.46B | 0.59B | 4.43B | 3.99B | 12.31B | 8.42B | 0.48B | 1.18B | 14.03B | -1.85B | 0.03B | 14.19B | 16.59B | 15.93B | 6.16B | 6.42B | 6.53B | 6.23B | 6.23B | 3.43B | 6.43B | 1.63B | | 29.71B | 0.68B | -4.01B | 5.66B | 3.43B | -0.45B | 11.46B | 7.12B | 18.04B | 6.74B | 10.41B | 8.71B | 3.13B | 7.04B | 0.47B | 7.36B | 3.52B | 4.29B | 0.93B | 4.78B | 3.60B | 5.32B | 4.13B |
|
Net Income towards Common Stockholders
|
3.49B | 3.82B | 3.25B | 1.96B | 5.48B | 4.39B | 3.46B | | | 8.74B | 4.08B | 7.16B | 6.73B | 8.18B | 1.74B | 4.68B | | 4.51B | 5.31B | 4.46B | 0.59B | 4.43B | 3.99B | 12.31B | 8.42B | 0.48B | 1.18B | 14.03B | -1.85B | 0.03B | 14.19B | 16.59B | 15.93B | 6.16B | 6.42B | 6.53B | 5.59B | 6.23B | 3.43B | 6.43B | 1.63B | | 29.71B | 0.95B | 0.39B | 3.23B | 5.53B | 4.13B | 6.39B | 9.13B | 18.04B | 6.74B | 9.81B | 9.65B | 5.10B | 6.20B | 7.30B | 7.73B | 6.42B | 6.15B | 3.77B | 5.67B | 4.31B | 5.52B | 3.31B |
|
EPS (Basic)
|
6.12B | 6.16B | 1.89B | | | 6.10B | 1.59B | | | | | | | | | | | | | | 0.25B | 6.33B | | | 27.15B | | | | -3.19B | 0.07B | | | | 8.67B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | |
|
EPS (Weighted Average and Diluted)
|
0.00B | 0.00B | 1.89B | | | 0.00B | 1.60B | | | | | | | | | | | | | | 0.25B | 6.42B | | | 28.05B | | | | -3.19B | | | | 34.63B | 8.79B | | | 8.34B | 8.53B | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | |
|
Shares Outstanding (Weighted Average)
|
0.57 | 0.62 | 1.72 | | | 0.72 | 2.18 | | | | | | | | | | | | | | 2.36 | 0.70 | | | 0.31 | | | | 0.58 | 0.43 | | | | 0.71 | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | 1.72 | | | 0.00B | 2.17 | | | | | | | | | | | | | | 2.36 | 0.69 | | | 0.30 | | | | 0.58 | | | | 0.46 | 0.70 | | | 0.67 | 0.73 | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | |
|
EBITDA
|
1.36B | 9.94B | 14.29B | 11.30B | 3.94B | 1.50B | 3.63B | | | 7.78B | 1.94B | 9.41B | 3.53B | 8.00B | 2.41B | 5.08B | 3.85B | 4.50B | 5.49B | -1.37B | -5.10B | -1.11B | 11.26B | -13.27B | 2.47B | | -3.56B | -1.20B | -1.96B | | 5.21B | 17.91B | 17.45B | 19.69B | 20.62B | 19.86B | 7.42B | 73.83B | -40.01B | 2.62B | 80.78B | | 5.99B | 1.26B | -3.41B | 44.60B | 17.57B | 1.92B | 17.09B | 78.45B | 30.11B | 11.82B | 17.04B | 77.00B | 13.43B | 11.80B | 2.21B | 18.71B | 23.16B | 7.82B | 14.28B | 15.25B | 18.37B | 8.75B | 7.64B |
|
Interest Expenses
|
0.18B | 0.17B | 0.19B | 0.00B | 0.26B | 0.19B | 0.32B | | | 0.55B | 0.41B | 0.36B | 0.32B | 0.36B | 0.38B | 0.39B | 0.47B | 0.45B | 0.51B | 0.42B | 0.43B | 0.38B | 0.47B | 0.53B | 0.52B | | 0.77B | 0.95B | 1.11B | | 0.94B | 1.01B | 0.98B | 0.94B | 0.93B | 0.91B | 0.97B | 1.16B | 1.25B | 0.92B | 0.86B | 0.90B | 1.07B | 0.81B | 0.72B | 0.89B | 0.89B | 0.72B | 0.82B | 0.71B | 0.69B | 0.39B | 0.60B | 1.17B | 1.21B | 0.51B | 0.57B | 1.16B | 1.24B | 0.55B | 0.67B | 1.12B | 1.07B | 0.82B | 0.74B |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | 0.47% | 22.30% | 26.17% | -16.40% | 14.58% | | -2.21% | 2.96% | 41.09% | | 6.05% | 8.18% | 14.42% | 27.92% | 35.61% | 37.96% | 28.59% | 34.53% | 35.69% | 28.05% | 60.98% | | -24.29% | | | 5.61% | 3.40% | | | 4.49% | 26.05% | | | 7.31% | 16.84% | | | | 17.37% | | | 20.40% | 13.23% | | |