|
Revenue
|
6,337.20M | 6,178.80M | 5,378.20M | 5,756.10M | 3,800.40M | 4,563.90M | 4,634.40M | 5,254.70M | 5,825.70M | 6,065.30M | 6,231.80M |
|
Cost of Revenue
|
3,288.00M | 3,178.80M | 2,692.70M | 2,834.70M | 1,614.20M | 2,080.70M | 2,025.90M | 2,247.60M | 2,462.30M | 2,471.20M | 2,500.80M |
|
Gross Profit
|
3,049.20M | 3,000.00M | 2,685.50M | 2,921.40M | 2,186.20M | 2,483.20M | 2,608.50M | 3,007.10M | 3,363.40M | 3,594.10M | 3,731.00M |
|
Research & Development
|
387.60M | 377.70M | 351.00M | 369.30M | 278.10M | 320.30M | 320.70M | 354.80M | 401.50M | 397.80M | 414.00M |
|
Selling, General & Administrative
|
1,416.30M | 1,352.60M | 1,272.80M | 1,409.10M | 1,262.80M | 1,719.00M | 1,748.40M | 1,839.50M | 1,956.60M | 2,062.60M | 2,173.50M |
|
Other Operating Expenses
|
33.90M | | | | | | | 29.90M | | | -25.60M |
|
Operating Expenses
|
1,803.90M | 1,730.30M | 1,623.80M | 1,778.40M | 1,540.90M | 2,039.30M | 2,069.10M | 2,194.30M | 2,358.10M | 2,460.40M | 2,587.50M |
|
Operating Income
|
1,245.30M | 1,269.70M | 1,061.70M | 1,143.00M | 645.30M | 443.90M | 539.40M | 812.80M | 987.40M | 1,133.70M | 1,206.60M |
|
EBIT
|
1,245.30M | 1,269.70M | 1,061.70M | 1,143.00M | 645.30M | 443.90M | 539.40M | 812.80M | 987.40M | 1,133.70M | 1,206.60M |
|
Other Non Operating Income
|
| | -4.80M | 4.00M | -2.30M | -5.40M | -2.40M | -104.90M | -15.60M | -19.40M | -58.60M |
|
Non Operating Income
|
-22.30M | 12.70M | -4.80M | 4.00M | -2.30M | -5.40M | -2.40M | -14.10M | -15.60M | -19.40M | -58.60M |
|
EBT
|
1,279.20M | 1,269.70M | 1,010.50M | 1,073.60M | 565.80M | 336.70M | 1,507.70M | 677.50M | 873.50M | 990.80M | 969.60M |
|
Tax Provisions
|
395.80M | 405.90M | 270.30M | 189.30M | 75.60M | 68.60M | 55.50M | 63.30M | 118.30M | 125.00M | 136.70M |
|
Profit After Tax
|
883.40M | 863.80M | 872.30M | 1,044.50M | 2,913.80M | 738.90M | 1,613.30M | 614.20M | 755.20M | 865.80M | 832.90M |
|
Equity Income
|
| | | | | | 1,119.20M | 57.00M | | | |
|
Income from Continuing Operations
|
883.40M | 863.80M | 740.20M | 884.30M | 490.20M | 268.10M | 1,452.20M | 614.20M | 755.20M | 865.80M | 832.90M |
|
Consolidated Net Income
|
883.40M | 863.80M | 132.10M | 160.20M | 2,423.60M | 470.80M | 161.10M | -5.80M | 755.20M | 865.80M | 832.90M |
|
Income towards Parent Company
|
883.40M | 863.80M | 132.10M | 160.20M | 2,423.60M | 470.80M | 161.10M | -5.80M | 755.20M | 865.80M | 832.90M |
|
Preferred Dividend Payments
|
| | | | 34.90M | 69.00M | 69.00M | 34.50M | | | |
|
Net Income towards Common Stockholders
|
883.40M | 863.80M | 872.30M | 1,044.50M | 2,878.90M | 669.90M | 1,544.30M | 573.90M | 755.20M | 865.80M | 832.90M |
|
EPS (Basic)
|
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 |
|
Shares Outstanding (Weighted Average)
|
345.58M | 345.58M | 345.74M | 347.56M | 333.96M | 335.80M | 337.20M | 358.58M | 353.81M | 351.43M | 346.95M |
|
Shares Outstanding (Diluted Average)
|
345.20M | 345.20M | 347.30M | 352.60M | 350.70M | 340.00M | 359.00M | 352.30M | 360.80M | 355.60M | 352.80M |
|
EBITDA
|
1,245.30M | 1,269.70M | 1,061.70M | 1,143.00M | 645.30M | 443.90M | 539.40M | 812.80M | 987.40M | 1,133.70M | 1,206.60M |
|
Tax Rate
|
30.94% | 31.97% | 26.75% | 17.63% | 13.36% | 20.37% | 3.68% | 9.34% | 13.54% | 12.62% | 14.10% |