|
Revenue
|
| 1,840.00M | 2,262.00M | 2,713.00M | 2,698.00M | 2,081.00M | 2,402.00M | 2,769.00M | 3,035.00M | 3,225.00M |
|
Cost of Revenue
|
1,052.00M | 976.00M | 1,131.00M | 1,291.00M | 1,304.00M | 1,083.00M | 1,257.00M | 1,472.00M | 1,565.00M | 1,696.00M |
|
Gross Profit
|
| 864.00M | 1,131.00M | 1,422.00M | 1,394.00M | 998.00M | 1,145.00M | 1,297.00M | 1,470.00M | 1,529.00M |
|
Research & Development
|
93.00M | 88.00M | 105.00M | 131.00M | 154.00M | 147.00M | 171.00M | 185.00M | 194.00M | 200.00M |
|
Selling, General & Administrative
|
317.00M | 324.00M | 342.00M | 368.00M | 356.00M | 317.00M | 305.00M | 328.00M | 357.00M | 337.00M |
|
Other Operating Expenses
|
| | | | | | | -260.00M | -305.00M | -276.00M |
|
Operating Expenses
|
410.00M | 412.00M | 447.00M | 499.00M | 510.00M | 464.00M | 476.00M | 253.00M | 246.00M | 261.00M |
|
Operating Income
|
429.00M | 452.00M | 652.00M | 923.00M | 892.00M | 534.00M | 669.00M | 784.00M | 919.00M | 992.00M |
|
EBIT
|
429.00M | 452.00M | 652.00M | 923.00M | 892.00M | 534.00M | 669.00M | 784.00M | 919.00M | 992.00M |
|
Non Operating Investment Income
|
| | | | | | | -22.00M | -1.00M | -9.00M |
|
Other Non Operating Income
|
-26.00M | -12.00M | -22.00M | -9.00M | 10.00M | -4.00M | 19.00M | -21.00M | 15.00M | 8.00M |
|
Non Operating Income
|
| 2.00M | -22.00M | -4.00M | 10.00M | -4.00M | 19.00M | -21.00M | 15.00M | -6.00M |
|
EBT
|
289.00M | 341.00M | 527.00M | 805.00M | 768.00M | 393.00M | 572.00M | 645.00M | 827.00M | 897.00M |
|
Tax Provisions
|
| 126.00M | 73.00M | 166.00M | 164.00M | 94.00M | 130.00M | 118.00M | 171.00M | 183.00M |
|
Profit After Tax
|
289.00M | 215.00M | 504.00M | 639.00M | 604.00M | 299.00M | 442.00M | 531.00M | 673.00M | 731.00M |
|
Income from Continuing Operations
|
289.00M | 215.00M | 454.00M | 639.00M | 604.00M | 299.00M | 442.00M | 527.00M | 656.00M | 714.00M |
|
Consolidated Net Income
|
289.00M | 215.00M | 454.00M | 639.00M | 604.00M | 299.00M | 442.00M | 527.00M | 656.00M | 714.00M |
|
Income towards Parent Company
|
289.00M | 215.00M | 454.00M | 639.00M | 604.00M | 299.00M | 442.00M | 527.00M | 656.00M | 714.00M |
|
Net Income towards Common Stockholders
|
289.00M | 215.00M | 454.00M | 639.00M | 604.00M | 299.00M | 442.00M | 527.00M | 656.00M | 714.00M |
|
EPS (Basic)
|
1.69 | 1.28 | 3.38 | 4.81 | 4.95 | 2.62 | 4.13 | 5.53 | 7.48 | 8.40 |
|
EPS (Weighted Average and Diluted)
|
| 1.27 | 3.36 | 4.78 | 4.91 | 2.62 | 4.13 | 5.53 | 7.40 | 8.31 |
|
Shares Outstanding (Weighted Average)
|
171.03M | 165.38M | 141.76M | 129.64M | 119.23M | 112.67M | 104.26M | 92.49M | 89.48M | 85.52M |
|
EBITDA
|
429.00M | 211.00M | 552.00M | 624.00M | 582.00M | 262.00M | 458.00M | 582.00M | 664.00M | 711.00M |
|
Tax Rate
|
| 36.95% | 13.85% | 20.62% | 21.35% | 23.92% | 22.73% | 18.29% | 20.68% | 20.40% |