|
Revenue
|
| 1,078.00M | 3,960.00M | 4,068.00M | 3,950.00M | 1,197.00M | 5,310.00M | 5,602.00M | 5,607.00M | 5,527.00M | 5,492.00M | 5,767.00M | 5,728.00M | 5,565.00M | 5,223.00M | 5,372.00M | 5,203.00M | 5,057.00M | 1,616.00M | 1,717.00M | 1,705.00M | 1,665.00M | 4,848.00M | 5,132.00M | 5,211.00M | 1,750.00M | 1,838.00M | 1,974.00M | 2,008.00M | 2,094.00M | 5,305.00M | 5,533.00M | 5,314.00M | 2,089.00M | 4,789.00M | 3,856.00M | 4,526.00M | 4,687.00M | 4,692.00M | 5,215.00M | 4,923.00M | 4,798.00M | 4,843.00M | 5,212.00M | 5,313.00M | 5,384.00M | 5,483.00M | 5,866.00M | 5,880.00M | 5,967.00M | 5,943.00M | 6,350.00M | 6,345.00M | 6,362.00M | 6,377.00M | 7,028.00M | 6,988.00M |
|
Cost of Revenue
|
| 1,078.00M | 2,754.00M | 2,815.00M | 2,747.00M | 3,132.00M | 3,735.00M | 3,870.00M | 3,883.00M | 3,881.00M | 3,858.00M | 4,025.00M | 3,916.00M | 3,847.00M | 3,593.00M | 3,675.00M | 3,597.00M | 3,439.00M | 3,294.00M | 3,422.00M | 3,374.00M | 3,315.00M | 3,307.00M | 3,448.00M | 3,466.00M | 3,535.00M | 3,573.00M | 3,671.00M | 3,597.00M | 3,670.00M | 3,573.00M | 3,697.00M | 3,512.00M | 3,556.00M | 3,302.00M | 2,877.00M | 3,051.00M | 3,178.00M | 3,184.00M | 3,545.00M | 3,338.00M | 3,226.00M | 3,269.00M | 3,505.00M | 3,545.00M | 3,546.00M | 3,599.00M | 3,747.00M | 3,684.00M | 3,732.00M | 3,725.00M | 3,940.00M | 3,899.00M | 3,811.00M | 3,930.00M | 4,431.00M | 4,313.00M |
|
Gross Profit
|
| 0.17 | 1,206.00M | 0.17 | 0.19 | 0.16 | 1,575.00M | 1,732.00M | 1,724.00M | 1,646.00M | 1,634.00M | 1,742.00M | 1,812.00M | 1,718.00M | 1,630.00M | 1,697.00M | 1,606.00M | 1,618.00M | -1678.00M | -1705.00M | -1669.00M | -1650.00M | 1,541.00M | 1,684.00M | 1,745.00M | -1785.00M | -1735.00M | -1697.00M | -1589.00M | -1576.00M | 1,732.00M | 1,836.00M | 1,802.00M | -1467.00M | 1,487.00M | 979.00M | 1,475.00M | 1,509.00M | 1,508.00M | 1,670.00M | 1,585.00M | 1,572.00M | 1,574.00M | 1,707.00M | 1,768.00M | 1,838.00M | 1,884.00M | 2,119.00M | 2,196.00M | 2,235.00M | 2,218.00M | 2,410.00M | 2,446.00M | 2,551.00M | 2,447.00M | 2,597.00M | 2,675.00M |
|
Research & Development
|
| | 105.00M | 106.00M | 102.00M | 126.00M | 152.00M | 161.00M | 166.00M | 165.00M | 162.00M | 168.00M | 163.00M | 154.00M | 158.00M | 158.00M | 156.00M | 153.00M | 149.00M | 149.00M | 146.00M | 143.00M | 143.00M | 150.00M | 147.00M | 144.00M | 156.00M | 145.00M | 138.00M | 145.00M | 156.00M | 151.00M | 147.00M | 152.00M | 153.00M | 126.00M | 132.00M | 140.00M | 148.00M | 154.00M | 152.00M | 162.00M | 165.00M | 168.00M | 165.00M | 167.00M | 179.00M | 187.00M | 187.00M | 201.00M | 189.00M | 196.00M | 207.00M | 201.00M | 198.00M | 192.00M | 203.00M |
|
Selling, General & Administrative
|
| | 702.00M | 690.00M | 687.00M | 815.00M | 958.00M | 960.00M | 967.00M | 1,001.00M | 962.00M | 984.00M | 961.00M | 903.00M | 915.00M | 901.00M | 907.00M | 873.00M | 892.00M | 897.00M | 853.00M | 822.00M | 876.00M | 891.00M | 902.00M | 857.00M | 889.00M | 901.00M | 889.00M | 869.00M | 917.00M | 907.00M | 885.00M | 874.00M | 865.00M | 691.00M | 754.00M | 765.00M | 795.00M | 876.00M | 834.00M | 751.00M | 790.00M | 828.00M | 813.00M | 796.00M | 904.00M | 986.00M | 949.00M | 956.00M | 1,025.00M | 1,021.00M | 1,028.00M | 1,003.00M | 1,048.00M | 1,149.00M | 1,105.00M |
|
Restructuring Costs
|
| 2.00M | | 5.00M | 1.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | -790.00M | | | | | | | -644.00M | | | | | | | | | | | | | | 1,077.00M | | | -275.00M | | | | | | 221.00M | | | | | | 617.00M | | 24.00M | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 2.00M | 807.00M | 801.00M | | 946.00M | 1,110.00M | 1,121.00M | 1,133.00M | 1,166.00M | 1,124.00M | 1,152.00M | 1,124.00M | 1,057.00M | 1,073.00M | 1,059.00M | 1,063.00M | 1,026.00M | 1,041.00M | 1,046.00M | 999.00M | 965.00M | 1,019.00M | 1,041.00M | 1,049.00M | 1,001.00M | 1,045.00M | 1,046.00M | 1,027.00M | 1,014.00M | 1,073.00M | 1,058.00M | 1,032.00M | 1,026.00M | 1,018.00M | 817.00M | 886.00M | 905.00M | 943.00M | 1,030.00M | 986.00M | 913.00M | 955.00M | 996.00M | 978.00M | 963.00M | 1,083.00M | 1,173.00M | 1,136.00M | 1,157.00M | 1,214.00M | 1,217.00M | 1,235.00M | 1,204.00M | 1,246.00M | 1,341.00M | 1,308.00M |
|
Operating Income
|
| 179.00M | 399.00M | 168.00M | 172.00M | 178.00M | 465.00M | 611.00M | 591.00M | 480.00M | 510.00M | 590.00M | 688.00M | 661.00M | 557.00M | 638.00M | 543.00M | 592.00M | -2719.00M | -2751.00M | -2668.00M | -2615.00M | 522.00M | 643.00M | 696.00M | -2786.00M | -2780.00M | -2743.00M | -2616.00M | -2590.00M | 659.00M | 778.00M | 770.00M | -2493.00M | 469.00M | 162.00M | 589.00M | 604.00M | 565.00M | 640.00M | 599.00M | 659.00M | 619.00M | 711.00M | 790.00M | 875.00M | 801.00M | 946.00M | 1,060.00M | 1,078.00M | 1,004.00M | 1,193.00M | 1,211.00M | 1,347.00M | 1,201.00M | 1,256.00M | 1,367.00M |
|
EBIT
|
| 179.00M | 399.00M | 168.00M | 172.00M | 178.00M | 465.00M | 611.00M | 591.00M | 480.00M | 510.00M | 590.00M | 688.00M | 661.00M | 557.00M | 638.00M | 543.00M | 592.00M | -2719.00M | -2751.00M | -2668.00M | -2615.00M | 522.00M | 643.00M | 696.00M | -2786.00M | -2780.00M | -2743.00M | -2616.00M | -2590.00M | 659.00M | 778.00M | 770.00M | -2493.00M | 469.00M | 162.00M | 589.00M | 604.00M | 565.00M | 640.00M | 599.00M | 659.00M | 619.00M | 711.00M | 790.00M | 875.00M | 801.00M | 946.00M | 1,060.00M | 1,078.00M | 1,004.00M | 1,193.00M | 1,211.00M | 1,347.00M | 1,201.00M | 1,256.00M | 1,367.00M |
|
Other Non Operating Income
|
| | -3.00M | -8.00M | 4.00M | -64.00M | 10.00M | -6.00M | -7.00M | 11.00M | 5.00M | 166.00M | 10.00M | 2.00M | 5.00M | 19.00M | 3.00M | 8.00M | 18.00M | -5.00M | 15.00M | 23.00M | 6.00M | -11.00M | -19.00M | 23.00M | 2.00M | -8.00M | -7.00M | 4.00M | 4.00M | 10.00M | -5.00M | -82.00M | -35.00M | -77.00M | -23.00M | -15.00M | 11.00M | 17.00M | -66.00M | -2.00M | 8.00M | 41.00M | -34.00M | 20.00M | 11.00M | -7.00M | 52.00M | 37.00M | 26.00M | 32.00M | 22.00M | -16.00M | 9.00M | 1.00M | -25.00M |
|
Non Operating Income
|
| | -3.00M | -8.00M | 4.00M | -64.00M | 10.00M | -6.00M | -7.00M | 11.00M | 5.00M | 166.00M | 10.00M | 2.00M | 5.00M | 19.00M | 3.00M | 8.00M | 18.00M | -5.00M | 15.00M | 23.00M | 6.00M | -11.00M | -19.00M | 23.00M | 2.00M | -8.00M | -7.00M | 4.00M | 4.00M | 10.00M | -5.00M | -82.00M | -35.00M | -77.00M | -23.00M | -15.00M | 11.00M | 17.00M | -66.00M | -2.00M | 8.00M | 41.00M | -34.00M | 20.00M | 11.00M | -7.00M | 52.00M | 37.00M | 26.00M | 32.00M | 22.00M | | | | -25.00M |
|
EBT
|
| 179.00M | 368.00M | 419.00M | 376.00M | 88.00M | 400.00M | 534.00M | 521.00M | 429.00M | 453.00M | 57.00M | 642.00M | 609.00M | 505.00M | 598.00M | 487.00M | 543.00M | 439.00M | 550.00M | 570.00M | 550.00M | 467.00M | 572.00M | 1,694.00M | 635.00M | 565.00M | 694.00M | 439.00M | 726.00M | 603.00M | 738.00M | 718.00M | 532.00M | 621.00M | 47.00M | 525.00M | 553.00M | 538.00M | 620.00M | 1,113.00M | 625.00M | 619.00M | 720.00M | 720.00M | 851.00M | 762.00M | 898.00M | 1,079.00M | 1,088.00M | 1,001.00M | 1,195.00M | 1,204.00M | 1,167.00M | 1,177.00M | 1,186.00M | 1,275.00M |
|
Tax Provisions
|
| | 57.00M | 37.00M | 29.00M | -92.00M | 20.00M | 37.00M | 7.00M | -53.00M | 12.00M | -115.00M | 37.00M | 24.00M | 38.00M | 63.00M | 42.00M | 16.00M | 38.00M | 60.00M | 50.00M | 48.00M | 33.00M | 55.00M | 293.00M | 1.00M | 78.00M | 83.00M | 23.00M | 94.00M | 81.00M | 102.00M | 116.00M | 79.00M | 183.00M | -7.00M | 78.00M | 77.00M | 79.00M | 114.00M | 483.00M | 74.00M | 86.00M | 119.00M | 112.00M | 129.00M | 123.00M | 153.00M | 187.00M | 141.00M | 179.00M | 201.00M | 193.00M | 195.00M | 212.00M | 203.00M | 264.00M |
|
Profit After Tax
|
| 179.00M | 311.00M | 382.00M | 347.00M | 180.00M | 380.00M | 497.00M | 514.00M | 482.00M | 441.00M | 172.00M | 605.00M | 585.00M | 467.00M | 535.00M | 446.00M | 527.00M | 401.00M | 490.00M | 520.00M | 501.00M | 434.00M | 517.00M | 1,401.00M | 634.00M | 488.00M | 611.00M | 416.00M | 632.00M | 522.00M | 636.00M | 602.00M | 453.00M | 438.00M | 54.00M | 447.00M | 476.00M | 459.00M | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 946.00M | 822.00M | 994.00M | 1,011.00M | 971.00M | 965.00M | 982.00M | 1,010.00M |
|
Net Income - Minority
|
| -23.00M | | | | -65.00M | -43.00M | -43.00M | -46.00M | -72.00M | -74.00M | -60.00M | -58.00M | -53.00M | -54.00M | -50.00M | -47.00M | -45.00M | -44.00M | -44.00M | -42.00M | -44.00M | -42.00M | -42.00M | -43.00M | -37.00M | -38.00M | -35.00M | | -35.00M | | | | -51.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | 2.00M | 1.00M | 2.00M | 3.00M | 4.00M | 3.00M | 2.00M | 1.00M | 3.00M | 4.00M | 1.00M | | -1.00M | 2.00M | -1.00M | 1.00M | -1.00M | 4.00M | | 1.00M | | | -1.00M | 1.00M | | 1.00M | | | 1.00M | 1.00M | | 3.00M | 1.00M | 1.00M | 1.00M | | 1.00M | | 1.00M | | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M |
|
Income from Continuing Operations
|
| 179.00M | 311.00M | 382.00M | 347.00M | 180.00M | 380.00M | 497.00M | 514.00M | 482.00M | 441.00M | 172.00M | 605.00M | 585.00M | 467.00M | 535.00M | 445.00M | 527.00M | 401.00M | 490.00M | 520.00M | 502.00M | 434.00M | 517.00M | 1,401.00M | 634.00M | 487.00M | 611.00M | 416.00M | 632.00M | 522.00M | 636.00M | 602.00M | 453.00M | 438.00M | 54.00M | 447.00M | 476.00M | 459.00M | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 947.00M | 822.00M | 994.00M | 1,011.00M | 972.00M | 965.00M | 983.00M | 1,011.00M |
|
Consolidated Net Income
|
| 179.00M | 311.00M | 382.00M | 347.00M | 180.00M | 380.00M | 497.00M | 514.00M | 482.00M | 441.00M | 172.00M | 605.00M | 585.00M | 467.00M | 535.00M | 445.00M | 527.00M | 401.00M | 490.00M | 520.00M | 502.00M | 434.00M | 517.00M | 1,401.00M | 634.00M | 487.00M | 611.00M | 416.00M | 632.00M | 522.00M | 636.00M | 602.00M | 453.00M | 438.00M | 54.00M | 447.00M | 476.00M | 459.00M | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 947.00M | 822.00M | 994.00M | 1,011.00M | 972.00M | 965.00M | 983.00M | 1,011.00M |
|
Income towards Parent Company
|
| 156.00M | 311.00M | 382.00M | 347.00M | 115.00M | 337.00M | 454.00M | 468.00M | 410.00M | 367.00M | 112.00M | 547.00M | 532.00M | 413.00M | 485.00M | 398.00M | 482.00M | 357.00M | 446.00M | 478.00M | 458.00M | 392.00M | 475.00M | 1,358.00M | 597.00M | 449.00M | 576.00M | 416.00M | 597.00M | 522.00M | 636.00M | 602.00M | 402.00M | 438.00M | 54.00M | 447.00M | 476.00M | 459.00M | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 947.00M | 822.00M | 994.00M | 1,011.00M | 972.00M | 965.00M | 983.00M | 1,011.00M |
|
Net Income towards Common Stockholders
|
| 156.00M | 311.00M | 382.00M | 345.00M | 179.00M | 378.00M | 494.00M | 510.00M | 479.00M | 439.00M | 171.00M | 602.00M | 581.00M | 413.00M | 485.00M | 398.00M | 482.00M | 402.00M | 489.00M | 521.00M | 504.00M | 434.00M | 516.00M | 1,401.00M | 634.00M | 449.00M | 576.00M | 416.00M | 597.00M | 522.00M | 636.00M | 602.00M | 402.00M | 438.00M | 54.00M | 447.00M | 476.00M | 459.00M | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 947.00M | 822.00M | 994.00M | 1,011.00M | 972.00M | 965.00M | 983.00M | 1,011.00M |
|
EPS (Basic)
|
| 0.46 | 0.93 | 1.13 | 1.02 | 0.51 | 0.80 | 1.04 | 1.08 | 1.01 | 0.92 | 0.36 | 1.27 | 1.23 | 1.00 | 1.14 | 0.96 | 1.04 | 0.88 | 1.07 | 1.14 | 1.11 | 0.97 | 1.16 | 3.16 | 1.44 | 1.02 | 1.32 | 0.95 | 1.46 | 1.23 | 1.51 | 1.44 | 1.10 | 1.07 | 0.13 | 1.11 | 1.19 | 1.15 | 1.27 | 1.58 | 1.38 | 1.33 | 1.51 | 1.52 | 1.81 | 1.60 | 1.86 | 2.23 | 2.36 | 2.05 | 2.49 | 2.54 | 2.44 | 2.46 | 2.52 | 2.60 |
|
EPS (Weighted Average and Diluted)
|
| 0.46 | 0.91 | 1.12 | 1.02 | 0.51 | 0.79 | 1.04 | 1.07 | 1.00 | 0.92 | 0.36 | 1.26 | 1.22 | 0.99 | 1.14 | 0.96 | 1.03 | 0.87 | 1.07 | 1.14 | 1.10 | 0.96 | 1.15 | 3.14 | 1.44 | 1.02 | 1.31 | 0.95 | 1.46 | 1.23 | 1.50 | 1.44 | 1.09 | 1.07 | 0.13 | 1.11 | 1.18 | 1.14 | 1.26 | 1.57 | 1.37 | 1.33 | 1.50 | 1.52 | 1.80 | 1.59 | 1.86 | 2.22 | 2.35 | 2.04 | 2.48 | 2.53 | 2.43 | 2.45 | 2.51 | 2.59 |
|
Shares Outstanding (Weighted Average)
|
335.50M | 338.30M | 335.40M | 337.00M | 337.60M | 347.80M | 471.90M | 473.40M | 474.00M | 473.50M | 475.80M | 475.90M | 475.50M | 474.10M | 467.90M | 467.70M | 466.80M | 465.50M | 458.60M | 457.80M | 456.50M | 455.00M | 448.80M | 447.50M | 445.90M | 444.50M | 438.80M | 437.00M | 435.80M | 434.30M | 424.00M | 422.80M | 420.70M | 419.00M | 409.30M | 404.80M | 403.30M | 402.20M | 398.30M | 398.80M | 398.90M | 398.70M | 399.20M | 399.10M | 398.90M | 398.70M | 398.50M | 398.90M | 399.40M | 399.10M | 399.90M | 399.60M | 398.70M | 397.60M | 392.20M | 391.20M | 390.40M |
|
Shares Outstanding (Diluted Average)
|
339.50M | 342.80M | 339.80M | 339.60M | 339.80M | 350.90M | 475.10M | 476.30M | 477.20M | 476.70M | 478.80M | 478.70M | 478.20M | 476.80M | 470.00M | 469.60M | 468.50M | 467.10M | 459.80M | 459.00M | 457.90M | 456.50M | 451.00M | 449.80M | 448.30M | 447.00M | 441.70M | 439.50M | 438.40M | 436.90M | 425.90M | 424.50M | 422.50M | 420.80M | 411.10M | 406.20M | 404.90M | 404.00M | 400.90M | 401.40M | 401.90M | 401.60M | 401.80M | 401.20M | 400.90M | 400.80M | 400.50M | 400.70M | 401.60M | 401.10M | 401.90M | 401.50M | 400.60M | 399.40M | 393.60M | 392.50M | 391.70M |
|
EBITDA
|
| 179.00M | 399.00M | 168.00M | 172.00M | 178.00M | 465.00M | 611.00M | 591.00M | 480.00M | 510.00M | 590.00M | 688.00M | 661.00M | 557.00M | 638.00M | 543.00M | 592.00M | -2719.00M | -2751.00M | -2668.00M | -2615.00M | 522.00M | 643.00M | 696.00M | -2786.00M | -2780.00M | -2743.00M | -2616.00M | -2590.00M | 659.00M | 778.00M | 770.00M | -2493.00M | 469.00M | 162.00M | 589.00M | 604.00M | 565.00M | 640.00M | 599.00M | 659.00M | 619.00M | 711.00M | 790.00M | 875.00M | 801.00M | 946.00M | 1,060.00M | 1,078.00M | 1,004.00M | 1,193.00M | 1,211.00M | 1,347.00M | 1,201.00M | 1,256.00M | 1,367.00M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 27.00M | 30.00M | 29.00M | 29.00M | 42.00M | 33.00M | 71.00M | 67.00M |
|
Tax Rate
|
| | 15.49% | 8.83% | 7.71% | -104.55% | 5.00% | 6.93% | 1.34% | -12.35% | 2.65% | -201.75% | 5.76% | 3.94% | 7.52% | 10.54% | 8.62% | 2.95% | 8.66% | 10.91% | 8.77% | 8.73% | 7.07% | 9.62% | 17.30% | 0.16% | 13.81% | 11.96% | 5.24% | 12.95% | 13.43% | 13.82% | 16.16% | 14.85% | 29.47% | -14.89% | 14.86% | 13.92% | 14.68% | 18.39% | 43.40% | 11.84% | 13.89% | 16.53% | 15.56% | 15.16% | 16.14% | 17.04% | 17.33% | 12.96% | 17.88% | 16.82% | 16.03% | 16.71% | 18.01% | 17.12% | 20.71% |