|
Revenue
|
6,499.00M | 7,179.00M | 6,792.00M | 7,153.00M | 7,508.00M | 6,833.00M | 8,291.00M | 8,717.00M | 9,455.00M | 9,911.00M |
|
Cost of Revenue
|
1,614.00M | 1,675.00M | 3,588.00M | 3,961.00M | 3,719.00M | 3,830.00M | 3,577.00M | 3,910.00M | 4,141.00M | 4,328.00M |
|
Gross Profit
|
4,885.00M | 5,504.00M | 3,204.00M | 3,192.00M | 3,662.00M | 2,940.00M | 4,652.00M | 4,748.00M | 5,247.00M | 5,512.00M |
|
Amortization - Intangibles
|
24.00M | 60.00M | | | | | | | | |
|
Research & Development
|
665.00M | 747.00M | 584.00M | 587.00M | 656.00M | 673.00M | 842.00M | 702.00M | 828.00M | 876.00M |
|
Share-based Compensation (IS)
|
74.00M | 78.00M | | | | | | | | |
|
Selling, General & Administrative
|
1,935.00M | 2,070.00M | 2,596.00M | 2,801.00M | 2,847.00M | 2,694.00M | 3,076.00M | 3,068.00M | 3,209.00M | 3,250.00M |
|
Operating Expenses
|
2,600.00M | 2,817.00M | 3,180.00M | 3,388.00M | 3,503.00M | 3,367.00M | 3,918.00M | 3,770.00M | 4,037.00M | 4,126.00M |
|
Operating Income
|
2,261.00M | 2,475.00M | -77.00M | -248.00M | -187.00M | -482.00M | 580.00M | 672.00M | 1,039.00M | 1,413.00M |
|
EBIT
|
2,261.00M | 2,475.00M | -77.00M | -248.00M | -187.00M | -482.00M | 580.00M | 672.00M | 1,039.00M | 1,413.00M |
|
Non Operating Investment Income
|
49.00M | -29.00M | | | | | | | | |
|
Interest & Investment Income
|
46.00M | 29.00M | | | | | | | | |
|
Other Non Operating Income
|
25.00M | 35.00M | -23.00M | -28.00M | -32.00M | -29.00M | -42.00M | -75.00M | -18.00M | 43.00M |
|
Non Operating Income
|
25.00M | 35.00M | | | | | | | | |
|
EBT
|
2,313.00M | 2,527.00M | -127.00M | -300.00M | -332.00M | -635.00M | 418.00M | 463.00M | 832.00M | 1,256.00M |
|
Tax Provisions
|
306.00M | 317.00M | -383.00M | -73.00M | 324.00M | -104.00M | 42.00M | 128.00M | -142.00M | 238.00M |
|
Profit After Tax
|
2,007.00M | 2,210.00M | 256.00M | -227.00M | -656.00M | -531.00M | 376.00M | 335.00M | 974.00M | 1,018.00M |
|
Equity Income
|
| | | | | | | | | -8.00M |
|
Investment Income
|
265.00 | 222.00 | | | | | | | | |
|
Income from Continuing Operations
|
2,007.00M | 2,210.00M | 256.00M | -227.00M | -656.00M | -531.00M | 376.00M | 335.00M | 974.00M | 1,018.00M |
|
Consolidated Net Income
|
2,007.00M | 2,210.00M | 256.00M | -227.00M | -656.00M | -531.00M | 376.00M | 335.00M | 974.00M | 1,018.00M |
|
Income towards Parent Company
|
2,007.00M | 2,210.00M | 256.00M | -227.00M | -656.00M | -531.00M | 376.00M | 335.00M | 974.00M | 1,018.00M |
|
Net Income towards Common Stockholders
|
2,007.00M | 2,210.00M | 256.00M | -227.00M | -656.00M | -531.00M | 376.00M | 335.00M | 974.00M | 1,018.00M |
|
EPS (Basic)
|
6.72 | 7.34 | 0.52 | -0.46 | -1.34 | -1.09 | 0.77 | 0.68 | 1.98 | 2.06 |
|
EPS (Weighted Average and Diluted)
|
6.66 | 7.27 | 0.52 | -0.46 | -1.34 | -1.09 | 0.76 | 0.68 | 1.96 | 2.05 |
|
Shares Outstanding (Weighted Average)
|
| | 488.70M | 488.70M | 488.70M | 488.26M | 490.10M | 491.70M | 493.20M | 494.60M |
|
Shares Outstanding (Diluted Average)
|
302.81M | 305.11M | 488.20M | 488.20M | 488.20M | 492.40M | 494.20M | 494.40M | 496.50M | 498.10M |
|
EBITDA
|
2,261.00M | 2,475.00M | -77.00M | -248.00M | -717.00M | -533.00M | 344.00M | 439.00M | 964.00M | 952.00M |
|
Interest Expenses
|
16.00M | 9.00M | 27.00M | 24.00M | 113.00M | 124.00M | 120.00M | 134.00M | 189.00M | 192.00M |
|
Tax Rate
|
13.23% | 12.54% | | 24.33% | | 16.38% | 10.05% | 27.65% | | 18.95% |