|
Revenue
|
6,859.00M | 6,432.00M | 5,717.00M | 5,400.00M | 6,183.00M | 6,638.00M | 5,526.00M | 4,969.00M | 6,345.00M | 6,831.00M | 6,078.00M | 5,782.00M |
|
Cost of Revenue
|
5,395.00M | 5,072.00M | 4,762.00M | 4,297.00M | 4,438.00M | 4,667.00M | 4,463.00M | 3,902.00M | 4,964.00M | 5,215.00M | 4,776.00M | 4,640.00M |
|
Gross Profit
|
1,464.00M | 1,360.00M | 955.00M | 1,103.00M | 1,745.00M | 1,971.00M | 1,063.00M | 1,067.00M | 1,381.00M | 1,616.00M | 1,302.00M | 1,142.00M |
|
Research & Development
|
164.00M | 143.00M | 97.00M | 81.00M | 81.00M | 82.00M | 80.00M | 93.00M | 107.00M | 118.00M | 108.00M | 109.00M |
|
Selling, General & Administrative
|
768.00M | 685.00M | 632.00M | 946.00M | 626.00M | 657.00M | 548.00M | 527.00M | 592.00M | 710.00M | 1,286.00M | 598.00M |
|
Restructuring Costs
|
| | | 51.00M | 56.00M | 45.00M | 44.00M | 58.00M | 6.00M | 212.00M | 212.00M | 255.00M |
|
Other Operating Expenses
|
2.00M | 21.00M | -9.00M | 254.00M | 22.00M | 45.00M | 43.00M | 22.00M | | -196.00M | -59.00M | -139.00M |
|
Operating Expenses
|
934.00M | 849.00M | 1,087.00M | 1,197.00M | 764.00M | 788.00M | 715.00M | 700.00M | 705.00M | 844.00M | 1,547.00M | 823.00M |
|
Operating Income
|
530.00M | 192.00M | -66.00M | -4.00M | 319.00M | 243.00M | -26.00M | 38.00M | 142.00M | 156.00M | -67.00M | 27.00M |
|
EBIT
|
530.00M | 192.00M | -66.00M | -4.00M | 319.00M | 243.00M | -26.00M | 38.00M | 142.00M | 156.00M | -67.00M | 27.00M |
|
Other Non Operating Income
|
| 19.00M | 54.00M | 267.00M | 113.00M | 162.00M | -293.00M | -22.00M | 163.00M | 70.00M | 91.00M | 13.00M |
|
Non Operating Income
|
24.00M | -53.00M | 54.00M | 267.00M | -149.00M | 162.00M | -293.00M | -34.00M | 163.00M | 70.00M | 91.00M | 8.00M |
|
EBT
|
576.00M | 550.00M | -492.00M | -481.00M | 1,218.00M | 1,155.00M | -375.00M | 315.00M | 676.00M | 741.00M | -638.00M | 106.00M |
|
Tax Provisions
|
152.00M | 171.00M | 100.00M | 93.00M | 165.00M | 159.00M | 91.00M | 80.00M | 144.00M | 163.00M | -81.00M | 36.00M |
|
Profit After Tax
|
424.00M | 401.00M | -90.00M | 7.00M | 747.00M | 996.00M | -52.00M | 219.00M | 608.00M | 578.00M | -238.00M | 70.00M |
|
Equity Income
|
22.00M | 20.00M | 22.00M | 29.00M | 33.00M | 43.00M | 29.00M | 23.00M | 43.00M | 55.00M | 45.00M | 43.00M |
|
Income from Non-Controlling Interests
|
1.00M | 1.00M | | | 1.00M | 1.00M | | | | | 1.00M | |
|
Income from Continuing Operations
|
424.00M | 379.00M | -592.00M | -574.00M | 1,053.00M | 996.00M | -466.00M | 235.00M | 532.00M | 578.00M | -557.00M | 70.00M |
|
Consolidated Net Income
|
424.00M | 379.00M | -592.00M | -574.00M | 1,053.00M | 996.00M | -466.00M | 235.00M | 532.00M | 578.00M | -557.00M | 70.00M |
|
Income towards Parent Company
|
424.00M | 379.00M | -592.00M | -574.00M | 1,053.00M | 996.00M | -466.00M | 235.00M | 532.00M | 578.00M | -557.00M | 70.00M |
|
Net Income towards Common Stockholders
|
424.00M | 379.00M | -592.00M | -574.00M | 1,053.00M | 996.00M | -466.00M | 235.00M | 532.00M | 578.00M | -557.00M | 70.00M |
|
EPS (Basic)
|
2.34 | 2.21 | -0.50 | 0.04 | 4.04 | 5.62 | -0.32 | 1.33 | 3.69 | 3.72 | -1.60 | 0.47 |
|
EPS (Weighted Average and Diluted)
|
2.34 | 2.21 | -0.50 | 0.04 | 3.91 | 5.45 | -0.32 | 1.32 | 3.60 | 3.65 | -1.60 | 0.47 |
|
Shares Outstanding (Weighted Average)
|
| 180.97M | 180.98M | 181.83M | 185.16M | 171.08M | 163.50M | 164.50M | 162.96M | 150.92M | 148.44M | 149.41M |
|
EBITDA
|
530.00M | 192.00M | -66.00M | -4.00M | 319.00M | 243.00M | -26.00M | 38.00M | 142.00M | 156.00M | -67.00M | 27.00M |
|
Interest Expenses
|
| | 132.00M | 219.00M | 214.00M | 195.00M | 208.00M | 210.00M | 185.00M | 163.00M | 208.00M | 263.00M |
|
Tax Rate
|
26.39% | 31.09% | | | 13.55% | 13.77% | | 25.40% | 21.30% | 22.00% | 12.70% | 33.96% |