|
Revenue
|
1,493.00M | 1,677.00M | 1,614.00M | 1,715.00M | 1,721.00M | 1,886.00M | 1,760.00M | 1,812.00M | 1,780.00M | 1,820.00M | 1,762.00M | 1,791.00M | 1,824.00M | 1,903.00M | 1,868.00M | 1,913.00M | 1,841.00M | 1,214.00M | 1,838.00M | 1,940.00M | 1,930.00M | 2,110.00M | 2,102.00M | 2,149.00M | 2,189.00M | 2,217.00M | 2,140.00M | 2,171.00M | 2,352.00M | 2,422.00M | 2,329.00M | 2,332.00M | 2,444.00M | 2,482.00M | 2,433.00M | 2,477.00M | 2,577.00M | 2,589.00M |
|
Cost of Revenue
|
354.00M | 415.00M | 399.00M | 446.00M | 392.00M | 426.00M | 422.00M | 435.00M | 913.00M | 942.00M | 1,194.00M | 912.00M | 925.00M | 922.00M | 900.00M | 972.00M | 952.00M | 854.00M | 972.00M | 1,052.00M | 880.00M | 875.00M | 892.00M | 930.00M | 967.00M | 999.00M | 958.00M | 986.00M | 1,030.00M | 1,040.00M | 1,022.00M | 1,049.00M | 1,063.00M | 1,108.00M | 1,064.00M | 1,093.00M | 1,196.00M | 1,136.00M |
|
Gross Profit
|
1,139.00M | 1,262.00M | 1,215.00M | 1,269.00M | 1,329.00M | 1,460.00M | 1,338.00M | 1,377.00M | 867.00M | 878.00M | 568.00M | 879.00M | 852.00M | 947.00M | 950.00M | 913.00M | 872.00M | 345.00M | 848.00M | 875.00M | 1,031.00M | 1,220.00M | 1,195.00M | 1,206.00M | 1,208.00M | 1,204.00M | 1,166.00M | 1,170.00M | 1,305.00M | 1,363.00M | 1,289.00M | 1,290.00M | 1,382.00M | 1,374.00M | 1,371.00M | 1,385.00M | 1,388.00M | 1,458.00M |
|
Amortization - Intangibles
|
7.00M | 5.00M | 5.00M | 7.00M | 11.00M | 13.00M | 15.00M | 21.00M | | | | | | | | -280.00M | -272.00M | | -270.00M | -263.00M | -140.00M | | -153.00M | -154.00M | -162.00M | | -161.00M | -168.00M | -190.00M | | -184.00M | -184.00M | -183.00M | | -188.00M | | | |
|
Research & Development
|
146.00M | 157.00M | 158.00M | 204.00M | 169.00M | 184.00M | 184.00M | 210.00M | -137.00M | -152.00M | -132.00M | 1,008.00M | -146.00M | -167.00M | -179.00M | -164.00M | -139.00M | -163.00M | -216.00M | -155.00M | -166.00M | -178.00M | -318.00M | -180.00M | -166.00M | -181.00M | -159.00M | -196.00M | -202.00M | -217.00M | -201.00M | -208.00M | -199.00M | -220.00M | -225.00M | -232.00M | -245.00M | -250.00M |
|
Share-based Compensation (IS)
|
23.00M | 18.00M | -17.00 | 16.00M | 18.00M | 18.00M | -15.00 | 78.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
472.00M | 468.00M | 474.00M | 521.00M | 492.00M | 508.00M | 511.00M | 559.00M | 653.00M | -722.00M | -692.00M | 4,868.00M | -656.00M | -760.00M | -717.00M | -714.00M | -677.00M | -595.00M | -685.00M | -737.00M | -699.00M | -785.00M | -779.00M | -813.00M | -741.00M | -803.00M | -762.00M | -762.00M | -785.00M | -832.00M | -798.00M | -794.00M | -802.00M | -837.00M | -809.00M | -802.00M | -870.00M | -865.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | -82.00M | -71.00M | | -48.00M | -36.00M | -10.00M | | -7.00M | -13.00M | -5.00M | -1.00M | -10.00M | -45.00M | -6.00M | -1.00M | -13.00M | -21.00M | | -5.00M | -1.00M | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 42.00M | | | | 16.00M | | | | 7.00M | 10.00M | | | | | | |
|
Operating Expenses
|
618.00M | 625.00M | 632.00M | 725.00M | 661.00M | 692.00M | 695.00M | 769.00M | 516.00M | -874.00M | -824.00M | 5,876.00M | -802.00M | -927.00M | -896.00M | -960.00M | -887.00M | -758.00M | -949.00M | -928.00M | -875.00M | -963.00M | -1104.00M | -1006.00M | -912.00M | -985.00M | -931.00M | -1003.00M | -993.00M | -1050.00M | -1012.00M | -1023.00M | -1001.00M | -1062.00M | -1035.00M | -1034.00M | -1115.00M | -1115.00M |
|
Operating Income
|
514.00M | 632.00M | 578.00M | 537.00M | 653.00M | 751.00M | 495.00M | 576.00M | 73.00M | 38.00M | -284.00M | -75.00M | -48.00M | -53.00M | -18.00M | -68.00M | -28.00M | -466.00M | -129.00M | 141.00M | 149.00M | 229.00M | 20.00M | 182.00M | 246.00M | 200.00M | 205.00M | 21.00M | 268.00M | 270.00M | 293.00M | 208.00M | 368.00M | 318.00M | 332.00M | 395.00M | 247.00M | 332.00M |
|
EBIT
|
514.00M | 632.00M | 578.00M | 537.00M | 653.00M | 751.00M | 495.00M | 576.00M | 73.00M | 38.00M | -284.00M | -75.00M | -48.00M | -53.00M | -18.00M | -68.00M | -28.00M | -466.00M | -129.00M | 141.00M | 149.00M | 229.00M | 20.00M | 182.00M | 246.00M | 200.00M | 205.00M | 21.00M | 268.00M | 270.00M | 293.00M | 208.00M | 368.00M | 318.00M | 332.00M | 395.00M | 247.00M | 332.00M |
|
Interest & Investment Income
|
11.00M | 13.00M | 13.00M | 9.00M | 8.00M | 8.00M | 6.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-10.00M | 9.00M | | -2.00M | -2.00M | -5.00M | 3.00M | 1.00M | -6.00M | -8.00M | -7.00M | -7.00M | 8.00M | -8.00M | -11.00M | -5.00M | 10.00M | -6.00M | -7.00M | -6.00M | -9.00M | -8.00M | -12.00M | -13.00M | 17.00M | -22.00M | -24.00M | -12.00M | 8.00M | -9.00M | -8.00M | 7.00M | 12.00M | 12.00M | 10.00M | 9.00M | 4.00M | 3.00M |
|
EBT
|
514.00M | 651.00M | 594.00M | 2,914.00M | 676.00M | 768.00M | 502.00M | 3,177.00M | 61.00M | 24.00M | -298.00M | -87.00M | -65.00M | -96.00M | -64.00M | -107.00M | -69.00M | -502.00M | -168.00M | 104.00M | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M |
|
Profit After Tax
|
452.00M | 582.00M | 515.00M | 458.00M | 573.00M | 670.00M | 446.00M | 521.00M | 38.00M | 15.00M | -207.00M | -73.00M | 109.00M | 390.00M | -66.00M | -91.00M | -57.00M | 422.00M | -147.00M | 95.00M | 84.00M | 151.00M | 2.00M | 139.00M | 168.00M | 148.00M | 116.00M | -97.00M | 174.00M | 169.00M | 204.00M | 427.00M | 248.00M | 223.00M | 263.00M | 284.00M | 176.00M | 237.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -7.00M | -1.00M | -1.00M |
|
Income from Continuing Operations
|
514.00M | 651.00M | 594.00M | 2,914.00M | 676.00M | 768.00M | 502.00M | 3,177.00M | 61.00M | 24.00M | -298.00M | -87.00M | -65.00M | -96.00M | -64.00M | -107.00M | -69.00M | -502.00M | -168.00M | 104.00M | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M |
|
Consolidated Net Income
|
514.00M | 651.00M | 594.00M | 2,914.00M | 676.00M | 768.00M | 502.00M | 3,177.00M | 61.00M | 24.00M | -298.00M | -87.00M | -65.00M | -96.00M | -64.00M | -107.00M | -69.00M | -502.00M | -168.00M | 104.00M | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M |
|
Income towards Parent Company
|
42.20M | 651.00M | 594.00M | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | 61.00M | 24.00M | -298.00M | -87.00M | -65.00M | -96.00M | -64.00M | -107.00M | -69.00M | -502.00M | -168.00M | 104.00M | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M |
|
Net Income towards Common Stockholders
|
42.20M | 651.00M | 594.00M | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | 61.00M | 24.00M | -298.00M | -87.00M | -65.00M | 2.00M | -64.00M | -107.00M | -69.00M | -502.00M | -168.00M | 104.00M | 109.00M | 191.00M | -23.00M | 141.00M | 200.00M | 147.00M | 147.00M | -31.00M | 213.00M | 213.00M | 238.00M | 168.00M | 335.00M | 280.00M | 292.00M | 349.00M | 199.00M | 283.00M |
|
EPS (Basic)
|
1.51 | 1.95 | 1.72 | 1.53 | 1.91 | 2.23 | 1.48 | 1.72 | | 0.22M | | -0.18 | -0.30M | 0.00 | -0.06M | -0.22 | | -0.51M | -0.13M | 0.21 | 0.64M | 0.40M | -0.05M | 0.29 | 0.59M | 0.23M | 0.17M | -0.06 | 0.61M | 0.30M | 0.21M | 0.34 | 0.67M | 0.29M | 0.20M | 0.17M | 0.19M | 0.18M |
|
EPS (Weighted Average and Diluted)
|
1.51 | 1.94 | 1.71 | 1.51 | 1.89 | 2.21 | 1.47 | 1.71 | | 0.22M | | -0.18 | -0.30M | 0.00 | -0.06M | -0.22 | | -0.51M | -0.13M | 0.21 | 0.64M | 0.40M | -0.05M | 0.29 | 0.59M | 0.23M | 0.17M | -0.06 | 0.61M | 0.31M | 0.22M | 0.09M | 0.67M | 0.29M | 0.20M | 0.17M | 0.19M | 0.18M |
|
Shares Outstanding (Weighted Average)
|
| 298.74M | 298.88M | 298.85M | | 300.45M | 301.00M | 300.93M | | 110.00 | | 488.20M | 220.00 | 488.20M | 0.00M | 488.20M | | 980.00 | 0.00M | 489.00M | 170.00 | 480.00 | 480.00 | 490.00M | 340.00 | 640.00 | 880.00 | 491.40M | 350.00 | 700.00 | 0.00M | 493.00M | 500.00 | 950.00 | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Diluted Average)
|
300.02M | 300.64M | 301.89M | 302.81M | | 303.65M | 304.09M | 305.11M | | 110.00 | | 488.20M | 220.00 | 488.20M | 0.00M | 488.20M | | 980.00 | 0.00M | 489.00M | 170.00 | 480.00 | 480.00 | 493.40M | 340.00 | 640.00 | 870.00 | 494.40M | 350.00 | 690.00 | 0.00M | 0.00M | 500.00 | 950.00 | 0.00M | 0.00M | 0.00M | 0.00M |
|
EBITDA
|
514.00M | 632.00M | 578.00M | 537.00M | 653.00M | 751.00M | 495.00M | 576.00M | 73.00M | 38.00M | -284.00M | -75.00M | -48.00M | -53.00M | -18.00M | -68.00M | -28.00M | -466.00M | -129.00M | 141.00M | 149.00M | 229.00M | 20.00M | 182.00M | 246.00M | 200.00M | 205.00M | 21.00M | 268.00M | 270.00M | 293.00M | 208.00M | 368.00M | 318.00M | 332.00M | 395.00M | 247.00M | 332.00M |
|
Interest Expenses
|
5.00M | -5.00M | -3.00M | -3.00M | -3.00M | -2.00M | -2.00M | -2.00M | -6.00M | -6.00M | -7.00M | -5.00M | 9.00M | -35.00M | -35.00M | -34.00M | -31.00M | -30.00M | -32.00M | -31.00M | -31.00M | -30.00M | -31.00M | -28.00M | -29.00M | -31.00M | -34.00M | -40.00M | -47.00M | -48.00M | -47.00M | -47.00M | 45.00M | -50.00M | -49.00M | -48.00M | -51.00M | -51.00M |