|
Revenue
|
6.00B | 5.53B | 5.43B | -8.76B | 5.60B | 5.94B | | | | | 9.55B | 9.92B | 9.92B | 10.34B | 10.50B | 11.08B | 10.57B | 11.18B | 11.61B | 11.91B | 11.24B | 12.05B | 12.65B | 12.64B | 10.25B | 9.01B | 8.47B | 7.74B | 6.52B | 7.16B | 7.02B | 7.11B | 6.89B | 7.46B | 7.91B | 8.18B | 7.83B | 8.30B | 8.50B | 8.18B | 7.88B | 8.27B | 8.54B | 8.23B | 7.46B | 5.36B | 5.26B | 5.53B | 5.22B | 5.63B | 5.85B | 6.22B | 5.96B | 6.77B | 7.48B | 7.88B | 7.74B | 8.10B | 8.31B | 31.73B | 8.71B | 9.14B | 9.16B | 9.28B | 8.49B | 8.55B | 8.93B | 9.74B |
|
Cost of Revenue
|
4.51B | 4.43B | 4.12B | 4.50B | 4.42B | 4.65B | 5.28B | 6.75B | 6.48B | 7.02B | 7.44B | 7.85B | 7.81B | 8.12B | 8.24B | 8.76B | 8.41B | 8.71B | 8.93B | 9.28B | 8.74B | 9.27B | 9.69B | 6.08B | 8.10B | 6.37B | 6.06B | 5.47B | 4.79B | 4.33B | 4.36B | 3.87B | 4.18B | 4.62B | 4.82B | 4.70B | 4.88B | 5.20B | 5.34B | 5.20B | 5.11B | 5.31B | 5.37B | 5.03B | 4.73B | 3.38B | 3.13B | 3.44B | 3.03B | 3.22B | 3.33B | 3.54B | 3.39B | 3.72B | 3.98B | 4.15B | 4.13B | 4.29B | 4.36B | 0.01B | 0.01B | 4.52B | 4.46B | 4.44B | 4.26B | 4.23B | 4.08B | 4.21B |
|
Gross Profit
|
1.49B | 1.10B | 1.31B | -13.26B | 1.18B | 1.28B | | | | | 2.10B | 2.07B | 2.11B | 2.22B | 2.26B | 2.32B | 2.16B | 2.47B | 2.68B | 2.62B | 2.49B | 2.79B | 2.96B | 6.56B | 2.15B | 2.64B | 2.41B | 2.27B | 1.73B | 2.83B | 2.66B | 3.24B | 2.71B | 2.84B | 3.09B | 3.48B | 2.95B | 3.11B | 3.17B | 2.98B | 2.77B | 2.96B | 3.17B | 3.19B | 2.73B | 1.97B | 2.13B | 2.09B | 2.19B | 2.41B | 2.51B | 2.68B | 2.58B | 3.05B | 3.50B | 3.73B | 3.61B | 3.81B | 3.95B | 31.72B | 8.69B | 4.62B | 4.69B | 4.84B | 4.23B | 4.32B | 4.85B | 5.54B |
|
Research & Development
|
0.19B | 0.20B | 0.20B | 0.22B | 0.21B | 0.22B | | | | | 0.27B | 0.26B | 0.28B | 0.29B | 0.29B | 0.30B | 0.29B | 0.29B | 0.29B | 0.30B | 0.28B | 0.31B | 0.30B | 0.32B | 0.27B | 0.28B | 0.27B | 0.28B | 0.24B | 0.26B | 0.25B | 0.26B | 0.21B | 0.20B | 0.19B | 0.19B | 0.17B | 0.17B | 0.18B | 0.18B | 0.17B | 0.18B | 0.18B | 0.19B | 0.17B | 0.14B | 0.14B | 0.13B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.18B | 0.17B | 0.16B | 0.19B | 0.19B | 0.18B | 0.19B | 0.19B | 0.19B | 0.17B | 0.18B | 0.17B | 0.19B |
|
Selling, General & Administrative
|
0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | | | | | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.08B | 0.09B | 0.07B | 0.08B | 0.07B | 0.08B | 0.11B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.08B | 0.10B | 0.12B | 0.09B | 0.09B | 0.08B | 0.10B | 0.09B | 0.07B | 0.08B |
|
Restructuring Costs
|
| | | | 0.04B | 0.00B | 0.30B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | 0.06B | 0.09B | | | | | | | | 0.44B | | | | | 0.18B | 0.09B | 0.08B | 0.08B | 0.08B | 0.05B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.11B | 0.07B | 0.06B | 0.16B | 0.14B | 0.14B | 0.06B |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 1.10B | -0.99B | | -1.91B | 0.35B | -0.39B | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.32B | 0.33B | 0.33B | 0.36B | 0.39B | 0.36B | 0.30B | 0.03B | 0.03B | 0.03B | 0.38B | 0.38B | 0.39B | 0.41B | 0.42B | 0.47B | 0.48B | 0.39B | 0.40B | 0.41B | 0.39B | 0.43B | 0.43B | 0.45B | 0.82B | 0.40B | 0.40B | 0.41B | 0.35B | 0.55B | 0.43B | 0.44B | 0.39B | 0.39B | 0.35B | 0.40B | 0.28B | 0.29B | 0.28B | 0.29B | 0.28B | 0.29B | 0.30B | 0.32B | 0.30B | 0.22B | 0.22B | 0.20B | 0.22B | 0.20B | 0.22B | 0.25B | 0.24B | 0.24B | 0.25B | 0.28B | 0.27B | 0.26B | 0.27B | 0.28B | 0.31B | 0.39B | 0.34B | 0.33B | 0.43B | 0.40B | 0.39B | 0.33B |
|
Operating Income
|
1.17B | 0.77B | 0.98B | -13.62B | 0.80B | 0.92B | | | | | 1.72B | 1.69B | 1.72B | 1.81B | 1.84B | 1.85B | 1.68B | 2.08B | 2.29B | 2.21B | 2.10B | 2.35B | 2.53B | 6.11B | 1.33B | 2.24B | 2.01B | 1.86B | 1.38B | 2.29B | 2.23B | 2.80B | 2.32B | 2.45B | 2.74B | 3.08B | 2.67B | 2.82B | 2.89B | 2.68B | 2.48B | 2.67B | 2.87B | 2.88B | 2.43B | 1.75B | 1.91B | 1.89B | 1.98B | 2.21B | 2.29B | 2.43B | 2.34B | 2.81B | 3.25B | 3.45B | 3.34B | 3.55B | 3.68B | 31.44B | 8.38B | 4.22B | 4.35B | 4.51B | 3.81B | 3.92B | 4.47B | 5.21B |
|
EBIT
|
1.17B | 0.77B | 0.98B | -13.62B | 0.80B | 0.92B | 1.94B | 1.31B | | 1.48B | 1.72B | 1.69B | 1.72B | 1.81B | 1.84B | 1.85B | 1.68B | 2.08B | 2.29B | 2.21B | 2.10B | 2.35B | 2.53B | 6.11B | 1.33B | 2.24B | 2.01B | 1.86B | 1.38B | 2.29B | 2.23B | 2.80B | 2.32B | 2.45B | 2.74B | 3.08B | 2.67B | 2.82B | 2.89B | 2.68B | 2.48B | 2.67B | 2.87B | 2.88B | 2.43B | 1.75B | 1.91B | 1.89B | 1.98B | 2.21B | 2.29B | 2.43B | 2.34B | 2.81B | 3.25B | 3.45B | 3.34B | 3.55B | 3.68B | 31.44B | 8.38B | 4.22B | 4.35B | 4.51B | 3.81B | 3.92B | 4.47B | 5.21B |
|
Non Operating Investment Income
|
| | | | | | 1.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.08B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | | | | | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.08B | 0.06B | 0.08B | 0.07B | 0.05B | 0.05B | 0.06B | 0.08B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.01B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.17B | 0.02B | 0.02B | 0.06B | 0.06B | 0.05B | 0.31B | 0.07B | 0.17B | 0.09B | 0.08B | 0.07B | 0.10B | 0.08B | 0.09B | 0.10B | 0.12B | 0.08B | 0.25B | 0.08B | 0.07B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | 1.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
1.19B | 0.77B | 0.98B | 0.99B | 0.89B | 0.99B | 1.94B | 1.31B | | 1.48B | 1.69B | 1.64B | 1.69B | 1.78B | 1.80B | 1.75B | 1.62B | 2.67B | 2.23B | 2.17B | 2.08B | 2.33B | 2.52B | 0.72B | 1.29B | 1.44B | 1.25B | -0.41B | 0.62B | -2.51B | 0.20B | -1.41B | 0.33B | 0.02B | 0.68B | -2.21B | 0.64B | 0.55B | 0.79B | 0.70B | 0.51B | 0.59B | -11.97B | 0.45B | -8.09B | -3.63B | -0.05B | 0.47B | 0.39B | 0.54B | 0.69B | 0.76B | 0.64B | 1.15B | 1.13B | 1.35B | 1.16B | 1.29B | 1.40B | 1.43B | 1.36B | 1.42B | 1.51B | 1.39B | 1.06B | 1.28B | 1.00B | 1.01B |
|
Tax Provisions
|
0.25B | 0.15B | 0.19B | 0.17B | 0.21B | 0.18B | 0.21B | 0.41B | | 0.37B | 0.40B | 0.47B | 0.42B | 0.45B | 0.49B | 0.42B | 0.41B | 0.52B | 0.51B | 0.59B | 0.47B | 0.51B | 0.56B | 0.60B | 0.33B | 0.30B | 0.25B | 0.33B | 0.10B | -0.37B | 0.01B | -0.02B | 0.05B | 0.10B | 0.12B | 0.32B | 0.11B | 0.11B | 0.13B | 0.34B | 0.08B | 0.10B | -0.60B | 1.12B | -0.72B | -0.20B | 0.02B | 0.09B | 0.07B | 0.10B | 0.13B | 0.18B | 0.12B | 0.18B | 0.21B | 0.30B | 0.22B | 0.25B | 0.26B | 0.28B | 0.26B | 0.28B | 0.29B | 0.31B | 0.23B | 0.24B | 0.23B | 0.42B |
|
Profit After Tax
|
0.94B | 0.61B | 0.79B | 0.82B | 0.67B | 0.82B | 1.73B | 1.04B | 0.94B | 1.11B | 1.30B | 1.42B | 1.31B | 1.40B | 1.42B | 1.37B | 1.27B | 2.22B | 1.73B | 1.68B | 1.61B | 1.82B | 1.96B | 0.32B | 0.99B | 1.13B | 1.00B | -0.99B | 0.52B | -2.16B | 0.19B | -0.20B | 0.28B | -0.08B | 0.56B | -2.27B | 0.53B | 0.44B | 0.66B | 0.55B | 0.43B | 0.49B | -11.38B | 0.33B | -7.38B | -3.43B | -0.08B | 0.37B | 0.31B | 0.44B | 0.56B | 0.61B | 0.52B | 0.97B | 0.92B | 1.08B | 0.94B | 1.05B | 1.14B | 1.15B | 1.10B | 1.15B | 1.22B | 1.12B | 0.83B | 1.05B | 0.77B | 0.80B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | -0.02B |
|
Income from Continuing Operations
|
0.94B | 0.61B | 0.79B | 0.82B | 0.67B | 0.82B | 1.73B | 0.90B | | 1.11B | 1.29B | 1.17B | 1.27B | 1.33B | 1.30B | 1.33B | 1.21B | 2.15B | 1.73B | 1.58B | 1.61B | 1.82B | 1.96B | 0.12B | 0.97B | 1.13B | 1.00B | -0.74B | 0.52B | -2.15B | 0.19B | -1.39B | 0.28B | -0.08B | 0.56B | -2.53B | 0.53B | 0.44B | 0.66B | 0.36B | 0.43B | 0.49B | -11.37B | -0.67B | -7.37B | -3.43B | -0.07B | 0.38B | 0.31B | 0.44B | 0.56B | 0.58B | 0.52B | 0.97B | 0.92B | 1.04B | 0.94B | 1.05B | 1.14B | 1.15B | 1.10B | 1.15B | 1.22B | 1.08B | 0.83B | 1.05B | 0.77B | 0.59B |
|
Consolidated Net Income
|
0.94B | | | -0.02B | 0.67B | 0.82B | 1.73B | 0.90B | | 0.23B | 0.02B | 0.22B | 0.02B | 0.07B | 0.07B | 0.06B | 0.06B | -0.12B | | | 1.61B | -0.20B | | | 0.97B | 1.13B | 1.00B | -0.74B | 0.52B | -2.15B | 0.19B | -1.39B | 0.28B | -0.08B | 0.56B | -2.53B | 0.53B | 0.44B | 0.66B | 0.36B | 0.43B | 0.49B | -11.37B | -0.67B | -7.37B | -3.43B | -0.07B | 0.38B | 0.31B | 0.44B | 0.56B | 0.58B | 0.52B | 0.97B | 0.92B | 1.04B | 0.94B | 1.05B | 1.14B | 1.15B | 1.10B | 1.15B | 1.22B | 1.08B | 0.83B | 1.05B | 0.77B | 0.59B |
|
Income towards Parent Company
|
0.94B | | | -0.02B | 0.67B | 0.82B | 1.73B | 0.90B | | 0.23B | 0.02B | 0.22B | 0.02B | 0.07B | 0.07B | 0.06B | 0.06B | -0.12B | | | 1.61B | -0.20B | | | 0.97B | 1.13B | 1.00B | -0.74B | 0.52B | -2.15B | 0.19B | -1.39B | 0.28B | -0.08B | 0.56B | -2.53B | 0.53B | 0.44B | 0.66B | 0.36B | 0.43B | 0.49B | -11.37B | -0.67B | -7.37B | -3.43B | -0.07B | 0.38B | 0.31B | 0.44B | 0.56B | 0.58B | 0.52B | 0.97B | 0.92B | 1.04B | 0.94B | 1.05B | 1.14B | 1.15B | 1.10B | 1.15B | 1.22B | 1.08B | 0.83B | 1.05B | 0.77B | 0.59B |
|
Net Income towards Common Stockholders
|
0.94B | | | -0.02B | 0.67B | 0.82B | 1.73B | 0.90B | | 0.23B | 0.02B | 0.22B | 0.02B | 0.07B | 0.07B | 0.06B | 0.06B | -0.12B | | | 1.61B | -0.20B | | | 0.97B | 1.13B | 1.00B | -0.74B | 0.52B | -2.15B | 0.19B | -1.39B | 0.28B | -0.08B | 0.56B | -2.53B | 0.53B | 0.44B | 0.66B | 0.36B | 0.43B | 0.49B | -11.37B | -0.67B | -7.37B | -3.43B | -0.07B | 0.38B | 0.31B | 0.44B | 0.56B | 0.58B | 0.52B | 0.97B | 0.92B | 1.04B | 0.94B | 1.05B | 1.14B | 1.15B | 1.10B | 1.15B | 1.22B | 1.08B | 0.83B | 1.05B | 0.77B | 0.59B |
|
EPS (Basic)
|
0.78 | 0.51 | 0.66 | -0.02 | 0.56 | 0.69 | 1.39 | 0.75 | 0.69 | 0.99 | 0.97 | 0.16 | 0.98 | 1.05 | 1.07 | 1.03 | 0.95 | 1.67 | 1.30 | 1.27 | 1.22 | 1.38 | 1.51 | 0.25 | 0.76 | 0.89 | 0.78 | -0.80 | 0.40 | -1.56 | 0.13 | -0.14 | 0.20 | -0.05 | 0.39 | -1.62 | 0.38 | 0.31 | 0.46 | 0.39 | 0.30 | 0.36 | -8.22 | 0.24 | -5.32 | -2.47 | -0.06 | 0.27 | 0.21 | 0.31 | 0.39 | 0.42 | 0.36 | 0.68 | 0.64 | 0.75 | 0.65 | 0.73 | 0.79 | 0.78 | 0.75 | 0.78 | 0.84 | 0.78 | 0.58 | 0.75 | 0.50 | 0.55 |
|
EPS (Weighted Average and Diluted)
|
0.78 | 0.51 | 0.65 | -0.02 | 0.56 | 0.68 | 1.38 | 0.75 | 0.69 | 0.98 | 0.96 | 0.16 | 0.97 | 1.05 | 1.07 | 1.02 | 0.94 | 1.66 | 1.29 | 1.26 | 1.21 | 1.37 | 1.49 | 0.24 | 0.76 | 0.88 | 0.78 | -0.79 | 0.40 | -1.56 | 0.13 | -0.14 | 0.20 | -0.05 | 0.39 | -1.62 | 0.38 | 0.31 | 0.46 | 0.38 | 0.30 | 0.35 | -8.22 | 0.24 | -5.32 | -2.47 | -0.06 | 0.27 | 0.21 | 0.30 | 0.39 | 0.42 | 0.36 | 0.67 | 0.63 | 0.74 | 0.65 | 0.72 | 0.78 | 0.77 | 0.74 | 0.77 | 0.83 | 0.77 | 0.58 | 0.74 | 0.50 | 0.55 |
|
Shares Outstanding (Weighted Average)
|
1.20B | 1.20B | 1.20B | 1.20B | 1.20B | | | | 1.36B | 1.36B | | 1.35B | 1.33B | 1.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
1.21B | 1.21B | 1.22B | 1.21B | 1.22B | | | | 1.38B | 1.37B | | 1.36B | 1.34B | 1.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
1.17B | 0.77B | 0.98B | -13.62B | 0.80B | 0.92B | 1.94B | 1.31B | | 1.48B | 1.72B | 1.69B | 1.72B | 1.81B | 1.84B | 1.85B | 1.68B | 2.08B | 2.29B | 2.21B | 2.10B | 2.35B | 2.53B | 6.11B | 1.33B | 2.24B | 2.01B | 1.86B | 1.38B | 2.29B | 2.23B | 2.80B | 2.32B | 2.45B | 2.74B | 3.08B | 2.67B | 2.82B | 2.89B | 2.68B | 2.48B | 2.67B | 2.87B | 2.88B | 2.43B | 1.75B | 1.91B | 1.89B | 1.98B | 2.21B | 2.29B | 2.43B | 2.34B | 2.81B | 3.25B | 3.45B | 3.34B | 3.55B | 3.68B | 31.44B | 8.38B | 4.22B | 4.35B | 4.51B | 3.81B | 3.92B | 4.47B | 5.21B |
|
Interest Expenses
|
0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | | | | | 0.07B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.13B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.15B | 0.16B | 0.16B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.11B | 0.13B | 0.14B | 0.13B | 0.15B | 0.14B | 0.14B | 0.13B |
|
Tax Rate
|
21.14% | 19.82% | 19.49% | 17.59% | 24.10% | 17.82% | 10.77% | 31.22% | | 24.81% | 23.59% | 28.49% | 24.66% | 25.41% | 27.47% | 23.93% | 25.11% | 19.49% | 22.68% | 27.28% | 22.58% | 21.74% | 22.34% | 83.66% | 25.35% | 21.03% | 19.95% | -79.61% | 15.92% | 14.64% | 5.00% | 1.35% | 14.97% | 576.47% | 17.87% | -14.52% | 17.57% | 19.38% | 16.39% | 48.93% | 15.52% | 16.69% | 5.00% | 247.79% | 8.91% | 5.49% | -35.19% | 18.90% | 19.17% | 18.27% | 18.67% | 23.28% | 18.50% | 15.80% | 18.96% | 22.57% | 18.69% | 19.03% | 18.57% | 19.89% | 19.09% | 19.42% | 19.18% | 22.35% | 22.01% | 18.44% | 22.60% | 41.74% |