|
Revenue
|
3,412.00M | 3,765.00M | 3,768.00M | 4,146.00M | 4,791.00M |
|
Cost of Revenue
|
1,269.00M | 1,458.00M | 1,511.00M | 1,640.00M | 1,868.00M |
|
Gross Profit
|
2,143.00M | 2,307.00M | 2,257.00M | 2,506.00M | 2,923.00M |
|
Amortization - Intangibles
|
323.00M | 292.00M | 244.00M | 240.00M | 288.00M |
|
Research & Development
|
253.00M | 271.00M | 307.00M | 324.00M | 343.00M |
|
Selling, General & Administrative
|
1,253.00M | 1,389.00M | 1,478.00M | 1,736.00M | 2,082.00M |
|
Other Operating Expenses
|
-38.00M | -17.00M | -13.00M | -74.00M | -44.00M |
|
Operating Expenses
|
3,152.00M | 3,436.00M | 3,561.00M | 4,016.00M | 4,629.00M |
|
Operating Income
|
260.00M | 329.00M | 207.00M | 130.00M | 162.00M |
|
EBIT
|
260.00M | 329.00M | 207.00M | 130.00M | 162.00M |
|
Interest & Investment Income
|
3.00M | | 6.00M | 15.00M | 15.00M |
|
Other Non Operating Income
|
27.00M | -11.00M | 6.00M | -28.00M | -12.00M |
|
EBT
|
290.00M | 318.00M | 73.00M | -166.00M | -234.00M |
|
Tax Provisions
|
307.00M | 125.00M | 58.00M | 82.00M | 71.00M |
|
Profit After Tax
|
-18.00M | 193.00M | 15.00M | -260.00M | -317.00M |
|
Income from Non-Controlling Interests
|
1.00M | 11.00M | 9.00M | 12.00M | 12.00M |
|
Income from Continuing Operations
|
-17.00M | 193.00M | 15.00M | -248.00M | -305.00M |
|
Consolidated Net Income
|
-17.00M | 193.00M | 15.00M | -248.00M | -305.00M |
|
Income towards Parent Company
|
-17.00M | 193.00M | 15.00M | -248.00M | -305.00M |
|
Net Income towards Common Stockholders
|
-17.00M | 193.00M | 15.00M | -248.00M | -305.00M |
|
EPS (Basic)
|
-0.05 | 0.52 | 0.02 | -0.74 | -0.90 |
|
EPS (Weighted Average and Diluted)
|
-0.05 | 0.52 | 0.02 | -0.74 | -0.90 |
|
Shares Outstanding (Weighted Average)
|
| 350.00M | 350.00M | 350.86M | 352.16M |
|
Shares Outstanding (Diluted Average)
|
350.00M | 350.00M | 350.20M | 350.50M | 351.80M |
|
EBITDA
|
260.00M | 329.00M | 207.00M | 130.00M | 162.00M |
|
Interest Expenses
|
| | 146.00M | 283.00M | 399.00M |
|
Tax Rate
|
| 39.31% | 79.45% | | |