|
Revenue
|
2862.61M | 2984.22M | 3177.73M | 3246.90M | 3345.85M | 3563.64M | 2648.40M | 2817.95M | 3053.07M | 2907.63M | 2802.62M | 4169.04M | 4288.64M | 4576.70M | 4887.55M | 5004.99M | 4532.91M |
|
Cost of Revenue
|
1831.95M | 1714.01M | 2066.74M | 2081.95M | 2167.05M | 2306.89M | 1707.78M | 1824.99M | 1979.76M | 1898.47M | 1819.53M | 2755.56M | 2810.97M | 2957.55M | 3159.94M | 3249.60M | 2811.33M |
|
Gross Profit
|
1030.66M | 1270.21M | 1110.99M | 1164.96M | 1178.80M | 1256.74M | 940.61M | 992.96M | 1073.31M | 1009.16M | 983.08M | 1413.48M | 1477.67M | 1619.15M | 1727.61M | 1755.39M | 1721.58M |
|
Amortization - Intangibles
|
85.15M | 78.07M | 72.65M | 52.23M | 38.41M | 58.07M | 50.93M | 83.27M | 87.07M | 79.36M | 66.77M | 78.14M | 78.78M | 71.08M | 57.16M | 62.05M | 62.42M |
|
Research & Development
|
210.39M | 187.13M | 221.89M | 242.06M | 240.27M | 257.90M | 185.31M | 191.21M | 204.55M | 202.35M | 187.86M | 282.04M | 312.94M | 354.71M | 374.86M | 360.80M | 340.85M |
|
Selling, General & Administrative
|
344.33M | 336.37M | 409.46M | 424.67M | 418.57M | 445.13M | 319.89M | 352.32M | 373.25M | 351.92M | 337.72M | 458.54M | 487.25M | 528.57M | 570.71M | 572.85M | 506.11M |
|
Restructuring Costs
|
| | | | | | 9.45M | | | | | | | | 70.90M | 131.09M | 80.54M |
|
Other Operating Expenses
|
1940.57M | 2050.29M | 2142.01M | 2137.70M | 2205.46M | 2364.96M | 2612.94M | 2691.56M | 2772.02M | 2992.26M | 2991.33M | 2833.70M | 226.41M | 10.00M | 3217.10M | 3311.65M | 2873.76M |
|
Operating Expenses
|
2495.29M | 2573.79M | 2773.36M | 2804.43M | 2864.30M | 3067.99M | 3127.59M | 3235.09M | 3349.82M | 3546.53M | 3516.92M | 3574.28M | 3689.95M | 3911.90M | 4233.56M | 4376.38M | 3801.25M |
|
Operating Income
|
367.32M | 369.55M | 404.36M | 442.47M | 481.55M | 495.65M | 375.03M | 366.16M | 408.43M | 313.31M | 390.73M | 594.76M | 598.69M | 664.80M | 653.99M | 628.61M | 731.66M |
|
EBIT
|
367.32M | 369.55M | 404.36M | 442.47M | 481.55M | 495.65M | 375.03M | 366.16M | 408.43M | 313.31M | 390.73M | 594.76M | 598.69M | 664.80M | 653.99M | 628.61M | 731.66M |
|
Non Operating Investment Income
|
| | | -9.17M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-1.17M | | 6.18M | 5.48M | 4.92M | 4.08M | 4.62M | 6.82M | 7.97M | 6.60M | 6.22M | | 4.82M | 7.82M | 21.25M | 17.45M | 9.15M |
|
Other Non Operating Income
|
| | -9.74M | -7.38M | -4.28M | -3.45M | -8.13M | -2.00M | -8.25M | -6.17M | -7.86M | | 6.77M | -16.72M | -3.73M | -6.89M | 0.79M |
|
Non Operating Income
|
1.17M | -22.63M | -8.66M | -5.04M | -6.08M | -6.10M | 4.11M | -1.59M | -3.49M | -4.95M | -1.27M | -11.44M | -10.80M | -26.39M | -17.63M | -37.54M | -38.42M |
|
EBT
|
366.15M | 346.92M | 395.71M | 441.52M | 475.48M | 489.55M | 373.18M | 367.34M | 404.94M | 308.36M | 389.45M | 583.32M | 814.31M | 648.41M | 636.36M | 591.07M | 693.24M |
|
Tax Provisions
|
39.98M | 37.27M | 49.04M | 55.01M | 63.04M | 73.94M | 94.13M | 57.12M | 60.07M | 49.12M | 60.65M | 85.48M | 125.93M | 98.91M | 93.40M | 140.42M | 125.47M |
|
Profit After Tax
|
326.18M | 309.65M | 346.67M | 391.37M | 412.44M | 422.12M | 324.30M | 310.22M | 344.87M | 259.24M | 328.80M | 497.84M | 688.37M | 549.50M | 542.96M | 496.32M | 567.77M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | 2.25M | 3.12M | 3.06M |
|
Income from Continuing Operations
|
326.18M | 309.65M | 346.67M | 386.51M | 412.44M | 415.61M | 279.05M | 310.22M | 344.87M | 259.24M | 328.80M | 497.84M | 688.37M | 549.50M | 542.96M | 450.65M | 567.77M |
|
Consolidated Net Income
|
326.18M | 309.65M | 346.67M | 386.51M | 412.44M | 415.61M | 279.05M | 310.22M | 344.87M | 259.24M | 328.80M | 497.84M | 688.37M | 549.50M | 542.96M | 450.65M | 567.77M |
|
Income towards Parent Company
|
326.18M | 309.65M | 346.67M | 386.51M | 412.44M | 415.61M | 279.05M | 310.22M | 344.87M | 259.24M | 328.80M | 497.84M | 688.37M | 549.50M | 542.96M | 450.65M | 567.77M |
|
Net Income towards Common Stockholders
|
326.18M | 309.65M | 346.67M | 386.51M | 412.44M | 415.61M | 279.05M | 310.22M | 344.87M | 259.24M | 328.80M | 497.84M | 688.37M | 549.50M | 542.96M | 450.65M | 567.77M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
203.92M | 205.08M | 193.05M | 174.69M | 162.45M | 160.06M | 156.70M | 151.15M | 147.13M | 144.39M | 140.18M | 134.77M | 131.54M | 121.96M | 120.35M | 114.97M | 111.19M |
|
Shares Outstanding (Diluted Average)
|
0.21M | | 186.56M | 169.44M | 0.16M | 0.16M | 0.11M | 0.11M | 0.12M | 0.11M | 0.09M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.11M |
|
EBITDA
|
367.32M | 369.55M | 404.36M | 442.47M | 481.55M | 495.65M | 375.03M | 366.16M | 408.43M | 313.31M | 390.73M | 594.76M | 598.69M | 664.80M | 653.99M | 628.61M | 731.66M |
|
Tax Rate
|
10.92% | 10.74% | 12.39% | 12.46% | 13.26% | 15.10% | 25.22% | 15.55% | 14.83% | 15.93% | 15.57% | 14.65% | 15.46% | 15.25% | 14.68% | 23.76% | 18.10% |