|
Revenue
|
4,323.00M | 4,962.00M | 4,822.00M | 4,501.00M | 3,888.00M | 3,972.00M | 5,002.00M | 4,594.00M | 4,699.00M | 5,440.00M | 5,341.00M | 5,133.00M | 4,654.00M | 5,211.00M | 5,451.00M | 1,972.00M | 4,518.00M | 5,182.00M | 4,935.00M | 4,316.00M | 5,420.00M | 5,934.00M | 5,984.00M | 5,148.00M | 5,218.00M | 6,113.00M | 5,579.00M | 4,837.00M |
|
Cost of Revenue
|
2,565.00M | 2,906.00M | 2,784.00M | 2,635.00M | 2,237.00M | 2,343.00M | 2,884.00M | 2,721.00M | 2,724.00M | 3,235.00M | 3,172.00M | 3,169.00M | 2,998.00M | 3,363.00M | 3,569.00M | 3,061.00M | 3,458.00M | 3,769.00M | 2,986.00M | 4,321.00M | 3,743.00M | 4,066.00M | 4,082.00M | 3,593.00M | 3,568.00M | 4,116.00M | 3,896.00M | 3,597.00M |
|
Gross Profit
|
1,758.00M | 2,056.00M | 2,038.00M | 1,866.00M | 1,651.00M | 1,629.00M | 2,118.00M | 1,873.00M | 1,975.00M | 2,205.00M | 2,169.00M | 1,964.00M | 1,656.00M | 1,848.00M | 1,882.00M | -1089.00M | 1,060.00M | 1,413.00M | 1,949.00M | -5.00M | 1,677.00M | 1,868.00M | 1,902.00M | 1,555.00M | 1,650.00M | 1,997.00M | 1,683.00M | 1,240.00M |
|
Research & Development
|
97.00M | 103.00M | 102.00M | 99.00M | 98.00M | 94.00M | 100.00M | 127.00M | 121.00M | 125.00M | 123.00M | 134.00M | 125.00M | 122.00M | 143.00M | 26.00M | 139.00M | 151.00M | 126.00M | 138.00M | 192.00M | 160.00M | 172.00M | 162.00M | 153.00M | 161.00M | 151.00M | 160.00M |
|
Selling, General & Administrative
|
684.00M | 680.00M | 702.00M | 695.00M | 692.00M | 637.00M | 681.00M | 810.00M | 743.00M | 813.00M | 748.00M | 816.00M | 601.00M | 614.00M | 624.00M | 138.00M | 721.00M | 784.00M | 664.00M | 737.00M | 807.00M | 789.00M | 799.00M | 803.00M | 729.00M | 813.00M | 803.00M | 747.00M |
|
Other Operating Expenses
|
15.00M | 34.00M | -91.00M | 40.00M | -46.00M | -25.00M | 239.00M | 838.00M | 3.00M | 15.00M | 22.00M | -1.00M | 1,112.00M | 7.00M | 753.00M | -54.00M | -7.00M | -383.00M | -261.00M | 257.00M | -32.00M | 8.00M | -9.00M | 351.00M | 22.00M | 30.00M | -16.00M | |
|
Operating Expenses
|
3,878.00M | 4,271.00M | 4,180.00M | 4,022.00M | 3,556.00M | 3,562.00M | 4,222.00M | 4,246.00M | 4,169.00M | 4,759.00M | 4,611.00M | 4,717.00M | 4,087.00M | 4,500.00M | 4,741.00M | 2,056.00M | 4,755.00M | 5,172.00M | 4,239.00M | 4,074.00M | 5,034.00M | 5,308.00M | 5,278.00M | 4,769.00M | 4,655.00M | 5,318.00M | 5,084.00M | 4,783.00M |
|
Operating Income
|
500.00M | 805.00M | 629.00M | 557.00M | 315.00M | 442.00M | 1,081.00M | 1,245.00M | 571.00M | 783.00M | 828.00M | 463.00M | 1,737.00M | 819.00M | 1,526.00M | -98.00M | 460.00M | 651.00M | 510.00M | 539.00M | 385.00M | 724.00M | 763.00M | 774.00M | 629.00M | 903.00M | 539.00M | 101.00M |
|
EBIT
|
500.00M | 805.00M | 629.00M | 557.00M | 315.00M | 442.00M | 1,081.00M | 1,245.00M | 571.00M | 783.00M | 828.00M | 463.00M | 1,737.00M | 819.00M | 1,526.00M | -98.00M | 460.00M | 651.00M | 510.00M | 539.00M | 385.00M | 724.00M | 763.00M | 774.00M | 629.00M | 903.00M | 539.00M | 101.00M |
|
Interest & Investment Income
|
4.00M | 16.00M | 3.00M | 4.00M | -37.00M | -81.00M | -88.00M | -82.00M | -93.00M | -71.00M | -74.00M | -68.00M | -48.00M | -61.00M | -56.00M | 8.00M | -46.00M | -67.00M | -39.00M | -34.00M | -141.00M | -157.00M | 8.00M | -81.00M | -82.00M | -91.00M | -97.00M | -94.00M |
|
EBT
|
543.00M | 859.00M | 679.00M | 591.00M | 295.00M | 375.00M | 1,009.00M | 1,176.00M | 496.00M | 731.00M | 768.00M | 405.00M | 1,688.00M | 757.00M | 1,470.00M | -92.00M | 509.00M | 422.00M | 471.00M | 504.00M | 244.00M | 567.00M | 770.00M | 693.00M | 548.00M | 812.00M | 433.00M | 5.00M |
|
Tax Provisions
|
140.00M | 65.00M | 175.00M | 137.00M | 193.00M | 106.00M | 261.00M | 289.00M | 104.00M | 234.00M | 288.00M | 73.00M | 301.00M | 170.00M | 138.00M | 7.00M | 122.00M | 189.00M | 177.00M | 68.00M | 47.00M | 120.00M | 172.00M | 723.00M | 111.00M | 162.00M | -1.00M | -32.00M |
|
Profit After Tax
|
403.00M | 794.00M | 504.00M | 454.00M | 102.00M | 269.00M | 748.00M | 887.00M | 392.00M | 497.00M | 480.00M | 332.00M | 1,387.00M | 587.00M | 1,332.00M | 278.00M | 387.00M | 233.00M | 381.00M | 436.00M | 289.00M | 2,369.00M | 598.00M | 2,569.00M | 437.00M | 650.00M | 455.00M | 62.00M |
|
Equity Income
|
40.00M | 80.00M | 78.00M | 38.00M | 29.00M | 57.00M | 62.00M | 59.00M | 38.00M | 87.00M | 76.00M | 48.00M | 58.00M | 101.00M | 63.00M | 40.00M | 44.00M | 52.00M | 75.00M | 40.00M | 31.00M | 90.00M | 66.00M | 44.00M | 44.00M | 78.00M | 60.00M | 47.00M |
|
Income from Non-Controlling Interests
|
3.00M | 10.00M | 12.00M | 14.00M | 6.00M | 8.00M | 7.00M | 3.00M | 8.00M | 10.00M | 11.00M | 8.00M | 8.00M | 14.00M | 20.00M | 8.00M | 14.00M | 34.00M | 24.00M | 19.00M | 20.00M | 32.00M | 34.00M | 18.00M | 25.00M | 42.00M | 27.00M | 9.00M |
|
Income from Continuing Operations
|
403.00M | 794.00M | 504.00M | 454.00M | 102.00M | 269.00M | 748.00M | 887.00M | 392.00M | 497.00M | 480.00M | 332.00M | 1,387.00M | 587.00M | 1,332.00M | -99.00M | 387.00M | 233.00M | 294.00M | 436.00M | 197.00M | 447.00M | 598.00M | -30.00M | 437.00M | 650.00M | 434.00M | 37.00M |
|
Consolidated Net Income
|
403.00M | 794.00M | 504.00M | 454.00M | 102.00M | 269.00M | 748.00M | 887.00M | 392.00M | 497.00M | 480.00M | 332.00M | 1,387.00M | 587.00M | 1,332.00M | -99.00M | 387.00M | 233.00M | 87.00M | 3.00M | 92.00M | 1,922.00M | -117.00M | 2,599.00M | | -17.00M | 21.00M | 25.00M |
|
Income towards Parent Company
|
403.00M | 794.00M | 504.00M | 454.00M | 102.00M | 269.00M | 748.00M | 887.00M | 392.00M | 497.00M | 480.00M | 332.00M | 1,387.00M | 587.00M | 1,332.00M | -99.00M | 387.00M | 233.00M | 87.00M | 3.00M | 92.00M | 1,922.00M | -117.00M | 2,599.00M | | -17.00M | 21.00M | 25.00M |
|
Net Income towards Common Stockholders
|
400.00M | 784.00M | 492.00M | 440.00M | 96.00M | 261.00M | 741.00M | 884.00M | 384.00M | 487.00M | 469.00M | 324.00M | 1,379.00M | 573.00M | 1,312.00M | -107.00M | 373.00M | 199.00M | 270.00M | 417.00M | 177.00M | 415.00M | 564.00M | -48.00M | 412.00M | 608.00M | 407.00M | 28.00M |
|
EPS (Basic)
|
0.46 | 0.91 | 0.57 | 0.51 | 0.11 | 0.30 | 0.86 | 1.02 | 0.44 | 0.56 | 0.54 | 0.38 | 1.62 | 0.68 | 1.56 | 0.33 | 0.37 | 0.47 | 0.32 | 0.50 | 0.30 | 2.59 | 0.63 | -0.05 | 0.47 | 0.71 | 0.50 | 0.07 |
|
EPS (Weighted Average and Diluted)
|
0.46 | 0.91 | 0.57 | 0.51 | 0.11 | 0.30 | 0.84 | 1.00 | 0.43 | 0.55 | 0.53 | 0.37 | 1.58 | 0.67 | 1.53 | 0.32 | 0.36 | 0.46 | 0.32 | 0.49 | 0.29 | 2.55 | 0.62 | -0.05 | 0.47 | 0.70 | 0.50 | 0.07 |
|
Shares Outstanding (Weighted Average)
|
866.00M | 866.20M | 866.20M | 866.20M | 866.20M | 866.20M | 866.40M | 866.50M | 869.30M | 869.00M | 868.60M | 867.70M | 853.30M | 849.50M | 846.10M | 843.40M | 835.00M | 836.00M | 838.70M | 837.30M | 899.20M | 902.40M | 901.20M | 898.20M | 866.90M | 860.80M | 856.80M | 852.40M |
|
Shares Outstanding (Diluted Average)
|
866.00M | 866.20M | 866.20M | 866.20M | 866.20M | 870.90M | 881.50M | 880.20M | 889.80M | 890.90M | 892.00M | 890.30M | 874.10M | 868.40M | 864.30M | 861.20M | 852.20M | 851.50M | 854.70M | 853.00M | 913.00M | 915.30M | 915.00M | 911.70M | 878.30M | 872.30M | 867.70M | 862.40M |
|
EBITDA
|
500.00M | 805.00M | 629.00M | 557.00M | 315.00M | 442.00M | 1,081.00M | 1,245.00M | 571.00M | 783.00M | 828.00M | 463.00M | 1,737.00M | 819.00M | 1,526.00M | -98.00M | 460.00M | 651.00M | 510.00M | 539.00M | 385.00M | 724.00M | 763.00M | 774.00M | 629.00M | 903.00M | 539.00M | 101.00M |
|
Tax Rate
|
25.78% | 7.57% | 25.77% | 23.18% | 65.42% | 28.27% | 25.87% | 24.57% | 20.97% | 32.01% | 37.50% | 18.02% | 17.83% | 22.46% | 9.39% | -7.61% | 23.97% | 44.79% | 37.58% | 13.49% | 19.26% | 21.16% | 22.34% | 104.33% | 20.26% | 19.95% | -0.23% | -640.00% |