|
Revenue
|
2,946.44M | 2,689.91M | 2,758.57M | 2,715.68M | 2,631.85M | 2,870.66M | 3,045.80M | 3,121.56M | 3,347.44M | 3,757.51M | 4,186.57M | 4,982.80M | 4,860.29M | 5,228.25M | 6,296.90M |
|
Cost of Revenue
|
1,502.33M | 1,343.54M | 1,419.98M | 1,277.19M | 1,224.55M | 1,266.25M | 1,357.27M | 1,323.62M | 1,367.72M | 1,523.53M | 1,705.24M | 2,092.34M | 2,053.51M | 2,223.30M | 2,600.35M |
|
Gross Profit
|
1,444.11M | 1,346.37M | 1,338.59M | 1,438.48M | 1,407.30M | 1,604.41M | 1,688.53M | 1,797.94M | 1,979.72M | 2,233.98M | 2,481.34M | 2,890.46M | 2,806.78M | 3,004.95M | 3,696.55M |
|
Research & Development
|
238.38M | 277.26M | 298.58M | 325.77M | 364.92M | 395.12M | | 511.63M | 567.80M | 605.37M | 652.34M | 778.75M | 834.93M | 904.70M | 993.60M |
|
Selling, General & Administrative
|
264.20M | 287.82M | 341.22M | 369.79M | 355.44M | 372.03M | | 437.98M | 478.18M | 518.57M | 623.59M | 721.26M | 944.00M | 1,008.10M | 1,108.96M |
|
Other Operating Expenses
|
155.52M | 144.61M | 145.02M | 138.76M | 112.91M | 146.63M | | 164.69M | 155.39M | 164.46M | 151.17M | 171.83M | | | |
|
Operating Expenses
|
658.10M | 709.70M | 784.83M | 834.32M | 833.27M | 913.79M | | 1,114.30M | 1,201.38M | 1,288.39M | 1,427.10M | 1,671.84M | 1,778.93M | 1,912.80M | 2,102.56M |
|
Operating Income
|
786.01M | 636.68M | 553.77M | 604.16M | 574.03M | 690.63M | 632.86M | 683.64M | 778.34M | 945.59M | 1,054.24M | 1,218.62M | 1,027.85M | 1,092.16M | 1,593.99M |
|
EBIT
|
786.01M | 636.68M | 553.77M | 604.16M | 574.03M | 690.63M | 632.86M | 683.64M | 778.34M | 945.59M | 1,054.24M | 1,218.62M | 1,027.85M | 1,092.16M | 1,593.99M |
|
Non Operating Investment Income
|
2.74M | -2.38M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
23.52M | 24.98M | 32.81M | 35.11M | 35.27M | 35.58M | | 36.92M | 47.15M | 52.82M | 37.00M | 28.57M | 40.83M | 77.30M | 113.52M |
|
Other Non Operating Income
|
-6.04M | -88.38M | -12.10M | -20.02M | 35.54M | -4.30M | | -0.91M | -7.62M | -16.80M | 9.34M | -45.26M | -11.27M | 26.43M | -20.60M |
|
Non Operating Income
|
-219.48M | -115.63M | 30.39M | 20.37M | 79.53M | 33.12M | | -106.76M | 44.90M | -57.30M | -98.13M | -117.59M | -114.60M | -129.73M | 101.41M |
|
EBT
|
808.65M | 577.27M | 584.16M | 624.53M | 653.56M | 723.75M | 632.86M | 697.07M | 823.25M | 987.22M | 1,103.41M | 1,206.80M | 1,064.97M | 1,200.36M | 1,695.40M |
|
Tax Provisions
|
128.04M | -46.39M | 110.75M | 114.01M | 41.15M | 359.53M | 120.90M | 82.07M | 129.17M | 123.07M | 111.09M | 130.04M | 233.84M | 250.45M | 373.61M |
|
Profit After Tax
|
703.95M | 584.60M | 520.90M | 542.40M | 612.41M | 364.21M | 517.72M | 709.01M | 694.08M | 952.49M | 992.32M | 1,082.20M | 973.59M | 1,289.64M | 1,411.44M |
|
Income from Continuing Operations
|
680.62M | 623.66M | 473.41M | 510.51M | 612.41M | 364.21M | 511.96M | 615.00M | 694.08M | 864.15M | 992.32M | 1,076.76M | 831.13M | 949.91M | 1,321.79M |
|
Consolidated Net Income
|
680.62M | 623.66M | 473.41M | 510.51M | 612.41M | 364.21M | 511.96M | 615.00M | 694.08M | 864.15M | 992.32M | 1,076.76M | 831.13M | 949.91M | 1,321.79M |
|
Income towards Parent Company
|
680.62M | 623.66M | 473.41M | 510.51M | 612.41M | 364.21M | 511.96M | 615.00M | 694.08M | 864.15M | 992.32M | 1,076.76M | 831.13M | 949.91M | 1,321.79M |
|
Net Income towards Common Stockholders
|
680.62M | 623.66M | 473.41M | 510.51M | 612.41M | 364.21M | 511.96M | 615.00M | 694.08M | 864.15M | 992.32M | 1,076.76M | 831.13M | 949.91M | 1,321.79M |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
200.34M | 193.43M | 208.08M | 208.08M | 208.08M | 208.08M | 198.08M | 198.08M | 198.08M | 198.08M | 191.24M | 192.32M | 191.66M | 191.33M | 192.40M |
|
EBITDA
|
786.01M | 636.68M | 553.77M | 604.16M | 574.03M | 690.63M | 632.86M | 683.64M | 778.34M | 945.59M | 1,054.24M | 1,218.62M | 1,027.85M | 1,092.16M | 1,593.99M |
|
Tax Rate
|
15.83% | | 18.96% | 18.26% | 6.30% | 49.68% | 19.10% | 11.77% | 15.69% | 12.47% | 10.07% | 10.78% | 21.96% | 20.86% | 22.04% |