|
Revenue
|
4,481.00M | 5,444.00M | 6,615.00M | 6,858.00M | 3,894.00M | 4,048.00M | 4,038.00M | 4,202.00M | 4,472.00M | 4,914.00M | 5,163.00M | 5,339.00M | 6,319.00M | 6,848.00M | 6,833.00M | 6,510.00M | 6,948.00M |
|
Cost of Revenue
|
2,189.00M | 2,514.00M | 3,086.00M | 3,254.00M | 1,987.00M | 2,072.00M | 1,997.00M | 2,005.00M | 2,073.00M | 2,234.00M | 2,358.00M | 2,502.00M | 2,912.00M | 3,126.00M | 3,368.00M | 2,975.00M | 3,305.00M |
|
Gross Profit
|
2,292.00M | 2,930.00M | 3,529.00M | 3,604.00M | 1,907.00M | 1,976.00M | 2,041.00M | 2,197.00M | 2,399.00M | 2,680.00M | 2,805.00M | 2,837.00M | 3,407.00M | 3,722.00M | 3,465.00M | 3,535.00M | 3,643.00M |
|
Research & Development
|
642.00M | 612.00M | 649.00M | 668.00M | 337.00M | 358.00M | 330.00M | 329.00M | 341.00M | 387.00M | 404.00M | 495.00M | 441.00M | 467.00M | 481.00M | 479.00M | 455.00M |
|
Selling, General & Administrative
|
1,603.00M | 1,752.00M | 1,809.00M | 1,817.00M | 1,184.00M | 1,199.00M | 1,189.00M | 1,253.00M | 1,251.00M | 1,389.00M | 1,460.00M | 1,496.00M | 1,619.00M | 1,637.00M | 1,634.00M | 1,568.00M | 1,709.00M |
|
Other Operating Expenses
|
2,189.00M | 132.00M | 3,086.00M | 3,254.00M | 1,987.00M | 2,072.00M | 1,997.00M | 2,005.00M | 2,073.00M | 2,234.00M | 2,358.00M | 2,502.00M | 2,912.00M | 3,126.00M | 3,368.00M | 2,975.00M | 3,305.00M |
|
Operating Expenses
|
4,434.00M | 4,878.00M | 5,544.00M | 5,739.00M | 3,508.00M | 3,629.00M | 3,516.00M | 3,587.00M | 3,665.00M | 4,010.00M | 4,222.00M | 4,493.00M | 4,972.00M | 5,230.00M | 5,483.00M | 5,022.00M | 5,469.00M |
|
Operating Income
|
47.00M | 566.00M | 1,071.00M | 1,119.00M | 386.00M | 419.00M | 522.00M | 615.00M | 807.00M | 904.00M | 941.00M | 846.00M | 1,347.00M | 1,618.00M | 1,350.00M | 1,488.00M | 1,479.00M |
|
EBIT
|
47.00M | 566.00M | 1,071.00M | 1,119.00M | 386.00M | 419.00M | 522.00M | 615.00M | 807.00M | 904.00M | 941.00M | 846.00M | 1,347.00M | 1,618.00M | 1,350.00M | 1,488.00M | 1,479.00M |
|
Interest & Investment Income
|
29.00M | 20.00M | 14.00M | 9.00M | 7.00M | 9.00M | 7.00M | 11.00M | 22.00M | 38.00M | 36.00M | 8.00M | 2.00M | 9.00M | 51.00M | 80.00M | 62.00M |
|
Other Non Operating Income
|
19.00M | 70.00M | 33.00M | 16.00M | 7.00M | -89.00M | 17.00M | -10.00M | 53.00M | 79.00M | 16.00M | 66.00M | 92.00M | -39.00M | 33.00M | 49.00M | 6.00M |
|
Non Operating Income
|
19.00M | 70.00M | 33.00M | 16.00M | 7.00M | -89.00M | 17.00M | -10.00M | 53.00M | 79.00M | 16.00M | 66.00M | 92.00M | -39.00M | 33.00M | 49.00M | 6.00M |
|
EBT
|
233.00M | 692.00M | 1,032.00M | 1,043.00M | 293.00M | 229.00M | 480.00M | 544.00M | 803.00M | 946.00M | 919.00M | 842.00M | 1,360.00M | 1,504.00M | 1,339.00M | 1,521.00M | 1,435.00M |
|
Tax Provisions
|
38.00M | 8.00M | 20.00M | -110.00M | 68.00M | -3.00M | 42.00M | 82.00M | 119.00M | 630.00M | -152.00M | 123.00M | 150.00M | 250.00M | 99.00M | 232.00M | 132.00M |
|
Profit After Tax
|
-31.00M | 684.00M | 1,012.00M | 1,153.00M | 734.00M | 549.00M | 438.00M | 462.00M | 684.00M | 316.00M | 1,071.00M | 719.00M | 1,210.00M | 1,254.00M | 1,240.00M | 1,289.00M | 1,303.00M |
|
Equity Income
|
| | | | -2.00M | -7.00M | -9.00M | -10.00M | | | | | | | | | |
|
Net Income - Minority
|
| | -8.00M | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | -4.00M | -4.00M | | | | | | | |
|
Income from Continuing Operations
|
195.00M | 684.00M | 1,012.00M | 1,153.00M | 225.00M | 232.00M | 438.00M | 462.00M | 684.00M | 316.00M | 1,071.00M | 719.00M | 1,210.00M | 1,254.00M | 1,240.00M | 1,289.00M | 1,303.00M |
|
Consolidated Net Income
|
195.00M | 684.00M | 1,012.00M | 1,153.00M | 509.00M | 317.00M | -37.00M | 462.00M | 684.00M | 316.00M | 1,071.00M | 719.00M | 1,210.00M | 1,254.00M | 1,240.00M | 1,289.00M | 1,303.00M |
|
Income towards Parent Company
|
195.00M | 684.00M | 1,004.00M | 1,150.00M | 506.00M | 314.00M | -40.00M | 459.00M | 680.00M | 312.00M | 1,071.00M | 719.00M | 1,210.00M | 1,254.00M | 1,240.00M | 1,289.00M | 1,303.00M |
|
Net Income towards Common Stockholders
|
195.00M | 684.00M | 1,004.00M | 1,150.00M | 506.00M | 314.00M | -40.00M | 459.00M | 680.00M | 312.00M | 1,071.00M | 719.00M | 1,210.00M | 1,254.00M | 1,240.00M | 1,289.00M | 1,303.00M |
|
EPS (Basic)
|
-0.09 | 1.97 | 2.92 | 3.31 | 2.15 | 1.65 | 1.32 | 1.42 | 2.12 | 0.98 | 3.41 | 2.33 | 3.98 | 4.19 | 4.22 | 4.44 | 4.59 |
|
EPS (Weighted Average and Diluted)
|
-0.09 | 1.94 | 2.85 | 3.27 | 2.13 | 1.62 | 1.31 | 1.40 | 2.10 | 0.97 | 3.37 | 2.30 | 3.94 | 4.18 | 4.19 | 4.43 | 4.57 |
|
Shares Outstanding (Weighted Average)
|
345.11M | 346.37M | 347.21M | 348.44M | 330.79M | 333.51M | 331.40M | 324.38M | 321.83M | 318.77M | 310.18M | 308.31M | 302.72M | 296.04M | 292.59M | 287.33M | 283.50M |
|
Shares Outstanding (Diluted Average)
|
| 353.00M | 355.00M | 353.00M | 345.00M | 338.00M | 335.00M | 329.00M | 326.00M | 325.00M | 318.00M | 312.00M | 307.00M | 300.00M | 296.00M | 291.00M | 285.00M |
|
EBITDA
|
47.00M | 566.00M | 1,071.00M | 1,119.00M | 386.00M | 419.00M | 522.00M | 615.00M | 807.00M | 904.00M | 941.00M | 846.00M | 1,347.00M | 1,618.00M | 1,350.00M | 1,488.00M | 1,479.00M |
|
Interest Expenses
|
88.00M | 96.00M | 86.00M | 101.00M | 107.00M | 110.00M | 66.00M | 72.00M | 79.00M | 75.00M | 74.00M | 78.00M | 81.00M | 84.00M | 95.00M | 96.00M | 112.00M |
|
Tax Rate
|
16.31% | 1.16% | 1.94% | | 23.21% | | 8.75% | 15.07% | 14.82% | 66.60% | | 14.61% | 11.03% | 16.62% | 7.39% | 15.25% | 9.20% |