|
Revenue
|
5,158.00M | 5,234.00M | 5,231.00M | 5,468.00M | 5,533.00M | 5,514.00M | 5,655.00M | 5,761.00M | 5,973.00M | 6,124.00M | 6,214.00M | 6,721.00M | 7,341.00M | 7,107.00M | 7,389.00M | 7,093.00M | 7,104.00M |
|
Cost of Revenue
|
2,954.00M | 2,915.00M | 2,958.00M | 3,164.00M | 3,211.00M | 3,231.00M | 3,190.00M | 3,163.00M | 3,302.00M | 3,449.00M | 3,486.00M | 3,658.00M | 4,142.00M | 4,562.00M | 4,481.00M | 4,045.00M | 3,891.00M |
|
Gross Profit
|
2,204.00M | 2,319.00M | 2,273.00M | 2,304.00M | 2,391.00M | 2,356.00M | 2,465.00M | 2,598.00M | 2,671.00M | 2,675.00M | 2,728.00M | 3,063.00M | 3,199.00M | 2,545.00M | 2,908.00M | 3,048.00M | 3,213.00M |
|
Research & Development
|
113.00M | 118.00M | 115.00M | 121.00M | 130.00M | 125.00M | 136.00M | 141.00M | 135.00M | 132.00M | 136.00M | 145.00M | 149.00M | 132.00M | 138.00M | 126.00M | 121.00M |
|
Selling, General & Administrative
|
703.00M | 734.00M | 735.00M | 798.00M | 807.00M | 765.00M | 798.00M | 806.00M | 810.00M | 837.00M | 856.00M | 969.00M | 1,004.00M | 954.00M | 1,183.00M | 1,167.00M | 1,124.00M |
|
Restructuring Costs
|
19.00M | 4.00M | 4.00M | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | -240.00M | -118.00M |
|
Operating Expenses
|
835.00M | 856.00M | 854.00M | 919.00M | 937.00M | 890.00M | 934.00M | 947.00M | 945.00M | 969.00M | 992.00M | 1,114.00M | 1,153.00M | 1,086.00M | 1,321.00M | 1,293.00M | 1,245.00M |
|
Operating Income
|
1,369.00M | 1,463.00M | 1,419.00M | 1,385.00M | 1,454.00M | 1,466.00M | 1,531.00M | 1,651.00M | 1,726.00M | 1,706.00M | 1,736.00M | 1,949.00M | 2,046.00M | 1,459.00M | 1,587.00M | 1,755.00M | 1,968.00M |
|
EBIT
|
1,369.00M | 1,463.00M | 1,419.00M | 1,385.00M | 1,454.00M | 1,466.00M | 1,531.00M | 1,651.00M | 1,726.00M | 1,706.00M | 1,736.00M | 1,949.00M | 2,046.00M | 1,459.00M | 1,587.00M | 1,755.00M | 1,968.00M |
|
Interest & Investment Income
|
4.00M | 3.00M | 3.00M | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-27.00M | 29.00M | -23.00M | -13.00M | | 2.00M | -13.00M | -7.00M | 6.00M | | | | | | | | |
|
EBT
|
709.00M | 805.00M | 563.00M | 791.00M | 853.00M | 861.00M | 921.00M | 983.00M | 1,033.00M | 1,054.00M | 1,024.00M | 1,185.00M | 900.00M | 607.00M | 238.00M | 398.00M | 1,078.00M |
|
Tax Provisions
|
238.00M | 279.00M | 276.00M | 248.00M | 279.00M | 299.00M | 315.00M | 335.00M | 330.00M | 231.00M | 204.00M | 246.00M | 181.00M | 136.00M | 77.00M | 106.00M | 254.00M |
|
Profit After Tax
|
537.00M | 526.00M | 557.00M | 543.00M | 573.00M | 579.00M | 606.00M | 648.00M | 701.00M | 823.00M | 820.00M | 939.00M | 719.00M | 471.00M | 161.00M | 292.00M | 824.00M |
|
Equity Income
|
8.00M | 9.00M | 8.00M | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | 9.00M | 9.00M | 12.00M | 12.00M | 14.00M |
|
Income from Continuing Operations
|
471.00M | 526.00M | 287.00M | 543.00M | 574.00M | 562.00M | 606.00M | 648.00M | 703.00M | 823.00M | 820.00M | 939.00M | 719.00M | 471.00M | 161.00M | 292.00M | 824.00M |
|
Consolidated Net Income
|
102.00M | 77.00M | 270.00M | -2.00M | -1.00M | -21.00M | -26.00M | 648.00M | -2.00M | 823.00M | 820.00M | 939.00M | 719.00M | 471.00M | 161.00M | 292.00M | 824.00M |
|
Income towards Parent Company
|
102.00M | 77.00M | 270.00M | -2.00M | -1.00M | -21.00M | -26.00M | 648.00M | -2.00M | 823.00M | 820.00M | 939.00M | 719.00M | 471.00M | 161.00M | 292.00M | 824.00M |
|
Net Income towards Common Stockholders
|
102.00M | 77.00M | 270.00M | -2.00M | -1.00M | -21.00M | -26.00M | 648.00M | -2.00M | 823.00M | 820.00M | 939.00M | 719.00M | 471.00M | 161.00M | 292.00M | 824.00M |
|
EPS (Basic)
|
3.82 | 4.28 | 4.06 | 4.15 | 4.37 | 4.47 | 4.65 | 5.01 | 5.45 | 6.37 | 6.42 | 7.46 | 5.66 | 3.75 | 1.21 | 2.26 | 6.56 |
|
EPS (Weighted Average and Diluted)
|
3.79 | 4.24 | 4.02 | 4.10 | 4.31 | 4.39 | 4.57 | 4.92 | 5.35 | 6.26 | 6.32 | 7.36 | 5.58 | 3.73 | 1.20 | 2.25 | 6.52 |
|
Shares Outstanding (Weighted Average)
|
139.06M | 140.84M | 133.33M | 130.07M | 131.66M | 128.59M | 131.18M | 129.34M | 128.80M | 129.51M | 127.37M | 125.93M | 124.37M | 123.08M | 123.62M | 124.19M | 123.25M |
|
Shares Outstanding (Diluted Average)
|
140.17M | 141.53M | 138.10M | 132.31M | 132.97M | 131.74M | 132.78M | 131.72M | 131.57M | 131.58M | 129.79M | 127.67M | 127.30M | 123.91M | 124.18M | 124.80M | 124.29M |
|
Interest Expenses
|
161.00M | 139.00M | 123.00M | 125.00M | 122.00M | 103.00M | 100.00M | 88.00M | 88.00M | 85.00M | 97.00M | 99.00M | 99.00M | 106.00M | 90.00M | 90.00M | 88.00M |
|
Tax Rate
|
33.57% | 34.66% | 49.02% | 31.35% | 32.71% | 34.73% | 34.20% | 34.08% | 31.95% | 21.92% | 19.92% | 20.76% | 20.11% | 22.41% | 32.35% | 26.63% | 23.56% |