|
Revenue
|
4,343.00M | 4,484.00M | 4,576.00M | 4,938.00M | 4,707.00M | 4,817.00M | 4,822.00M | 5,206.00M | 4,650.00M | 4,839.00M | 4,863.00M | 5,319.00M | 4,777.00M | 5,007.00M | 5,143.00M | 5,698.00M |
|
Cost of Revenue
|
1,914.00M | 1,915.00M | 1,995.00M | 2,150.00M | 2,037.00M | 2,084.00M | 2,076.00M | 2,268.00M | 1,967.00M | 2,045.00M | 2,033.00M | 2,226.00M | 1,963.00M | 2,160.00M | 2,270.00M | 2,550.00M |
|
Gross Profit
|
1,678.00M | 1,796.00M | 1,773.00M | 1,932.00M | 1,891.00M | 1,940.00M | 1,935.00M | 2,156.00M | 1,902.00M | 2,002.00M | 2,026.00M | 2,275.00M | 2,012.00M | 1,985.00M | 1,990.00M | 2,261.00M |
|
Research & Development
|
238.00M | 257.00M | 260.00M | 271.00M | 270.00M | 298.00M | 322.00M | 315.00M | 324.00M | 327.00M | 316.00M | 344.00M | 344.00M | 302.00M | 292.00M | 323.00M |
|
Selling, General & Administrative
|
931.00M | 908.00M | 908.00M | 884.00M | 1,062.00M | 1,072.00M | 996.00M | 1,152.00M | 1,038.00M | 1,067.00M | 1,034.00M | 1,130.00M | 1,040.00M | 1,029.00M | 1,045.00M | 1,111.00M |
|
Other Operating Expenses
|
| | | | | | | | | 1.00M | | | -1.00M | | | |
|
Operating Expenses
|
1,169.00M | 1,165.00M | 1,168.00M | 1,155.00M | 1,332.00M | 1,370.00M | 1,318.00M | 1,467.00M | 1,362.00M | 1,395.00M | 1,350.00M | 1,474.00M | 1,383.00M | 1,331.00M | 1,337.00M | 1,434.00M |
|
Operating Income
|
509.00M | 631.00M | 605.00M | 777.00M | 559.00M | 570.00M | 617.00M | 689.00M | 540.00M | 608.00M | 676.00M | 801.00M | 629.00M | 654.00M | 653.00M | 827.00M |
|
EBIT
|
509.00M | 631.00M | 605.00M | 777.00M | 559.00M | 570.00M | 617.00M | 689.00M | 540.00M | 608.00M | 676.00M | 801.00M | 629.00M | 654.00M | 653.00M | 827.00M |
|
Other Non Operating Income
|
26.00M | 19.00M | 18.00M | -1.00M | 8.00M | 14.00M | 63.00M | 1.00M | -8.00M | 1.00M | 9.00M | 54.00M | 99.00M | -1.00M | 26.00M | 33.00M |
|
Non Operating Income
|
26.00M | 19.00M | 18.00M | -1.00M | 8.00M | 14.00M | 63.00M | 1.00M | -8.00M | 1.00M | 9.00M | 54.00M | 99.00M | -1.00M | 26.00M | 33.00M |
|
EBT
|
533.00M | 639.00M | 622.00M | 718.00M | 546.00M | 570.00M | 636.00M | 609.00M | 512.00M | 578.00M | 658.00M | 834.00M | 692.00M | 613.00M | 643.00M | 821.00M |
|
Tax Provisions
|
131.00M | 153.00M | 129.00M | 151.00M | 163.00M | 137.00M | 250.00M | 193.00M | 124.00M | 143.00M | 168.00M | 96.00M | 104.00M | 113.00M | 179.00M | 219.00M |
|
Profit After Tax
|
402.00M | 498.00M | 493.00M | 573.00M | 383.00M | 433.00M | 386.00M | 416.00M | 388.00M | 435.00M | 490.00M | 738.00M | 588.00M | 500.00M | 464.00M | 602.00M |
|
Income from Non-Controlling Interests
|
13.00M | 13.00M | 6.00M | 19.00M | 11.00M | 15.00M | 7.00M | 13.00M | 14.00M | 7.00M | 19.00M | 17.00M | 24.00M | 14.00M | 18.00M | 13.00M |
|
Income from Continuing Operations
|
402.00M | 486.00M | 493.00M | 567.00M | 383.00M | 433.00M | 386.00M | 416.00M | 388.00M | 435.00M | 490.00M | 738.00M | 588.00M | 500.00M | 464.00M | 602.00M |
|
Consolidated Net Income
|
402.00M | 12.00M | | 6.00M | 383.00M | | -4.00M | | 388.00M | 435.00M | | | 588.00M | 500.00M | 464.00M | 602.00M |
|
Income towards Parent Company
|
402.00M | 12.00M | | 6.00M | 383.00M | | -4.00M | | 388.00M | 435.00M | | | 588.00M | 500.00M | 464.00M | 602.00M |
|
Preferred Dividend Payments
|
| | | | 183.00M | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
389.00M | 485.00M | 487.00M | 554.00M | 189.00M | 418.00M | 375.00M | 403.00M | 374.00M | 428.00M | 470.00M | 721.00M | 588.00M | 500.00M | 464.00M | 602.00M |
|
EPS (Basic)
|
0.86 | 1.07 | 1.07 | 1.22 | 0.42 | 0.92 | 0.83 | 0.89 | 0.82 | 0.94 | 1.03 | 1.58 | 1.29 | 1.06 | 0.98 | 1.29 |
|
EPS (Weighted Average and Diluted)
|
0.86 | 1.07 | 1.07 | 1.22 | 0.41 | 0.91 | 0.83 | 0.88 | 0.81 | 0.93 | 1.02 | 1.57 | 1.28 | 1.06 | 0.98 | 1.29 |
|
Shares Outstanding (Weighted Average)
|
454.00M | 454.00M | 454.00M | 454.00M | 454.00M | 455.00M | 455.00M | 455.00M | 456.00M | 457.00M | 457.00M | 456.00M | 457.00M | 457.00M | 457.00M | 456.00M |
|
Shares Outstanding (Diluted Average)
|
454.00M | 454.00M | 454.00M | 454.00M | 457.00M | 458.00M | 458.00M | 458.00M | 459.00M | 459.00M | 459.00M | 459.00M | 459.00M | 459.00M | 458.00M | 458.00M |
|
EBITDA
|
509.00M | 631.00M | 605.00M | 777.00M | 559.00M | 570.00M | 617.00M | 689.00M | 540.00M | 608.00M | 676.00M | 801.00M | 629.00M | 654.00M | 653.00M | 827.00M |
|
Interest Expenses
|
4.00M | 12.00M | 2.00M | 59.00M | 136.00M | 137.00M | 138.00M | 131.00M | 122.00M | 131.00M | 130.00M | 121.00M | 110.00M | 113.00M | 111.00M | 105.00M |
|
Tax Rate
|
24.58% | 23.94% | 20.74% | 21.03% | 29.85% | 24.04% | 39.31% | 31.69% | 24.22% | 24.74% | 25.53% | 11.51% | 15.03% | 18.43% | 27.84% | 26.67% |