|
Revenue
|
324.00M | 352.00M | 372.00M | 338.00M | 536.00M | 850.00M | 797.00M | 816.00M | 800.00M | 1,154.00M | 1,129.00M | 1,078.00M | 875.00M | 1,154.00M | 1,129.00M | 1,078.00M | 1,138.00M | 1,166.00M | 1,180.00M | 1,146.00M | 1,146.00M | 1,225.00M | 1,246.00M | 1,200.00M | 1,308.00M | 1,270.00M | 1,298.00M | 1,336.00M | 1,298.00M | 2,115.00M | 1,966.00M | 1,930.00M | 1,671.00M | 2,429.00M | 2,134.00M | 2,277.00M | 2,328.00M | 2,459.00M | 2,413.00M | 2,387.00M | 2,377.00M | 2,472.00M | 2,336.00M | 2,429.00M | 2,666.00M | 2,801.00M | 2,897.00M | 3,033.00M | 3,030.00M | 3,229.00M | 3,262.00M | 3,007.00M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 327.00M | | | | 519.00M | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,336.00M | | | | 1,411.00M | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 11.00M | 12.00M | 13.00M | 27.00M | 47.00M | 43.00M | 45.00M | 53.00M | 51.00M | 47.00M | 49.00M | 56.00M | 92.00M | 92.00M | 93.00M | 97.00M | 98.00M | 97.00M | 99.00M | 103.00M | 105.00M | 108.00M | 107.00M | 112.00M | 107.00M | 113.00M | 126.00M | 123.00M | 131.00M | 126.00M | 131.00M | 161.00M | 162.00M | 165.00M | 168.00M | 171.00M | 175.00M | 169.00M | 169.00M | 170.00M | 172.00M | 173.00M | 184.00M | 205.00M | 205.00M | 214.00M | 212.00M | 217.00M | 213.00M | 215.00M | 219.00M |
|
Selling, General & Administrative
|
| 9.00M | 9.00M | 10.00M | 23.00M | 26.00M | 41.00M | 37.00M | 39.00M | 29.00M | 29.00M | 24.00M | 34.00M | 22.00M | 30.00M | 31.00M | 33.00M | 41.00M | 38.00M | 38.00M | 38.00M | 33.00M | 39.00M | 37.00M | 42.00M | 42.00M | 41.00M | 33.00M | 45.00M | 49.00M | 40.00M | 43.00M | 53.00M | 51.00M | 60.00M | 52.00M | 52.00M | 55.00M | 57.00M | 54.00M | 60.00M | 74.00M | 63.00M | 59.00M | 70.00M | 78.00M | 100.00M | 54.00M | 75.00M | 76.00M | 66.00M | 77.00M |
|
Restructuring Costs
|
| 18.00M | 8.00M | 6.00M | 111.00M | 25.00M | 37.00M | 40.00M | 27.00M | 19.00M | 7.00M | 8.00M | 54.00M | 27.00M | 20.00M | 14.00M | 19.00M | 14.00M | 9.00M | 4.00M | 9.00M | 12.00M | 15.00M | 6.00M | 1.00M | | 1.00M | | 1.00M | 12.00M | 2.00M | 76.00M | 15.00M | 18.00M | 10.00M | 14.00M | 60.00M | 9.00M | 53.00M | 19.00M | 12.00M | 21.00M | 25.00M | 155.00M | 68.00M | 36.00M | 15.00M | 37.00M | 16.00M | 32.00M | 10.00M | 9.00M |
|
Other Operating Expenses
|
| 106.00M | 108.00M | 102.00M | 196.00M | 288.00M | 280.00M | 274.00M | 264.00M | 273.00M | 269.00M | 281.00M | 301.00M | 411.00M | 419.00M | 449.00M | 421.00M | 413.00M | 410.00M | 392.00M | 387.00M | 408.00M | 413.00M | 431.00M | 459.00M | 439.00M | 445.00M | 454.00M | 491.00M | 464.00M | 464.00M | 515.00M | 640.00M | 653.00M | 653.00M | 670.00M | 654.00M | 647.00M | 646.00M | 634.00M | 642.00M | 640.00M | 647.00M | 740.00M | 906.00M | 879.00M | 892.00M | 913.00M | 916.00M | 910.00M | 935.00M | 909.00M |
|
Operating Expenses
|
| 152.00M | 147.00M | 136.00M | 373.00M | 406.00M | 423.00M | 415.00M | 400.00M | 388.00M | 367.00M | 376.00M | 457.00M | 570.00M | 578.00M | 604.00M | 588.00M | 584.00M | 571.00M | 550.00M | 554.00M | 575.00M | 591.00M | 598.00M | 632.00M | 605.00M | 618.00M | 630.00M | 676.00M | 677.00M | 651.00M | 784.00M | 891.00M | 905.00M | 908.00M | 924.00M | 960.00M | 907.00M | 945.00M | 898.00M | 904.00M | 927.00M | 933.00M | 1,158.00M | 1,276.00M | 1,227.00M | 1,251.00M | 1,246.00M | 1,246.00M | 1,252.00M | 1,246.00M | 1,237.00M |
|
Operating Income
|
193.00M | 200.00M | 225.00M | 202.00M | 163.00M | 462.00M | 430.00M | 440.00M | 400.00M | 584.00M | 551.00M | 474.00M | 418.00M | 584.00M | 551.00M | 474.00M | 558.00M | 582.00M | 609.00M | 596.00M | 592.00M | 650.00M | 655.00M | 602.00M | 676.00M | 665.00M | 680.00M | 706.00M | 622.00M | 882.00M | 744.00M | 627.00M | 780.00M | 892.00M | 799.00M | 878.00M | 880.00M | 992.00M | 869.00M | 913.00M | 864.00M | 969.00M | 955.00M | 845.00M | 925.00M | 1,063.00M | 1,066.00M | 1,103.00M | 1,077.00M | 1,221.00M | 1,297.00M | 1,174.00M |
|
EBIT
|
193.00M | 200.00M | 225.00M | 202.00M | 163.00M | 462.00M | 430.00M | 440.00M | 400.00M | 584.00M | 551.00M | 474.00M | 418.00M | 584.00M | 551.00M | 474.00M | 558.00M | 582.00M | 609.00M | 596.00M | 592.00M | 650.00M | 655.00M | 602.00M | 676.00M | 665.00M | 680.00M | 706.00M | 622.00M | 882.00M | 744.00M | 627.00M | 780.00M | 892.00M | 799.00M | 878.00M | 880.00M | 992.00M | 869.00M | 913.00M | 864.00M | 969.00M | 955.00M | 845.00M | 925.00M | 1,063.00M | 1,066.00M | 1,103.00M | 1,077.00M | 1,221.00M | 1,297.00M | 1,174.00M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 6.00M | 7.00M | 9.00M | 10.00M | 8.00M | 8.00M | 6.00M | 2.00M | 1.00M | 1.00M | | | | 1.00M | 1.00M | 8.00M | 33.00M | 66.00M | 91.00M | 102.00M | 94.00M | 32.00M | 30.00M | 36.00M | 39.00M | 36.00M | 33.00M | 31.00M | 28.00M |
|
Other Non Operating Income
|
| 1.00M | 2.00M | | -233.00M | -2.00M | 16.00M | 5.00M | 35.00M | 2.00M | -9.00M | 4.00M | 3.00M | 2.00M | 9.00M | 13.00M | 22.00M | 188.00M | 3.00M | 14.00M | 121.00M | 15.00M | 6.00M | 12.00M | 126.00M | 23.00M | 9.00M | -2.00M | 28.00M | 20.00M | 11.00M | 44.00M | 5.00M | 48.00M | 1,239.00M | 54.00M | 1,330.00M | -58.00M | 23.00M | -1097.00M | -190.00M | -35.00M | -35.00M | -51.00M | -190.00M | 112.00M | -8.00M | -21.00M | 5.00M | 19.00M | 5.00M | 71.00M |
|
Non Operating Income
|
| -9.00M | -8.00M | -9.00M | -260.00M | -29.00M | 16.00M | -17.00M | 108.00M | -21.00M | -32.00M | -17.00M | -27.00M | -44.00M | -35.00M | -31.00M | -19.00M | 188.00M | -42.00M | -33.00M | 121.00M | -33.00M | -44.00M | -48.00M | 284.00M | -39.00M | -52.00M | -66.00M | -35.00M | -46.00M | -71.00M | -44.00M | -106.00M | -59.00M | 1,239.00M | 54.00M | 1,330.00M | -160.00M | -130.00M | -1240.00M | -300.00M | -120.00M | -108.00M | -163.00M | -409.00M | 112.00M | -205.00M | -205.00M | -172.00M | -154.00M | -165.00M | -93.00M |
|
EBT
|
193.00M | 191.00M | 217.00M | 193.00M | -97.00M | 362.00M | 320.00M | 313.00M | 412.00M | 441.00M | 398.00M | 423.00M | 391.00M | 540.00M | 516.00M | 443.00M | 544.00M | 725.00M | 567.00M | 563.00M | 671.00M | 617.00M | 611.00M | 554.00M | 738.00M | 626.00M | 628.00M | 640.00M | 587.00M | 836.00M | 673.00M | 583.00M | 674.00M | 833.00M | 1,932.00M | 824.00M | 2,109.00M | 832.00M | 739.00M | -327.00M | 564.00M | 849.00M | 847.00M | 682.00M | 516.00M | 964.00M | 861.00M | 898.00M | 905.00M | 1,067.00M | 1,132.00M | 1,081.00M |
|
Tax Provisions
|
| 54.00M | 59.00M | 48.00M | 23.00M | 101.00M | 93.00M | 90.00M | 118.00M | 118.00M | 109.00M | 113.00M | 18.00M | 163.00M | 153.00M | 93.00M | 177.00M | 214.00M | 140.00M | 186.00M | -568.00M | 143.00M | 149.00M | 89.00M | 119.00M | 134.00M | 150.00M | 103.00M | 134.00M | 178.00M | 145.00M | 189.00M | 146.00M | 183.00M | 679.00M | 187.00M | 580.00M | 165.00M | 173.00M | -152.00M | 124.00M | 175.00M | 32.00M | 123.00M | 126.00M | 181.00M | 222.00M | 227.00M | 196.00M | 255.00M | 267.00M | 250.00M |
|
Profit After Tax
|
130.00M | 135.00M | 154.00M | 141.00M | -176.00M | 315.00M | 283.00M | 306.00M | 288.00M | 369.00M | 357.00M | 344.00M | 370.00M | 369.00M | 357.00M | 344.00M | 352.00M | 503.00M | 419.00M | 371.00M | 1,233.00M | 464.00M | 455.00M | 458.00M | 611.00M | 484.00M | 472.00M | 529.00M | 448.00M | 658.00M | 528.00M | 394.00M | 526.00M | 650.00M | 1,253.00M | 637.00M | 1,529.00M | 667.00M | 566.00M | -191.00M | 440.00M | 674.00M | 815.00M | 559.00M | 390.00M | 783.00M | 639.00M | 671.00M | 709.00M | 812.00M | 865.00M | 831.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 9.00M | 15.00M | -51.00M | 17.00M | 18.00M | 49.00M | 55.00M | 25.00M | 9.00M | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-33.00M | | | | -32.00M | -31.00M | -36.00M | -29.00M | -32.00M | -28.00M | -33.00M | -30.00M | -32.00M | -32.00M | -38.00M | -32.00M | -37.00M | -32.00M | -35.00M | -27.00M | -28.00M | -28.00M | -35.00M | -22.00M | -30.00M | -24.00M | -31.00M | -24.00M | -31.00M | -26.00M | -41.00M | -31.00M | -36.00M | -31.00M | -36.00M | -33.00M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 135.00M | 154.00M | 141.00M | -126.00M | -13.00M | -9.00M | -7.00M | 288.00M | -8.00M | -6.00M | -4.00M | 39.00M | 8.00M | -6.00M | 6.00M | 7.00M | 8.00M | 8.00M | 6.00M | 6.00M | 10.00M | 7.00M | 7.00M | 8.00M | 8.00M | 6.00M | 8.00M | 5.00M | 8.00M | 5.00M | 4.00M | 2.00M | 4.00M | 1.00M | 4.00M | 2.00M | 10.00M | 11.00M | 16.00M | 15.00M | 19.00M | 16.00M | 18.00M | 17.00M | 16.00M | 7.00M | 14.00M | 11.00M | 15.00M | 14.00M | 15.00M |
|
Income from Continuing Operations
|
193.00M | 137.00M | 158.00M | 145.00M | -120.00M | 261.00M | 227.00M | 223.00M | 294.00M | 323.00M | 289.00M | 310.00M | 373.00M | 377.00M | 363.00M | 350.00M | 367.00M | 511.00M | 427.00M | 377.00M | 1,239.00M | 474.00M | 462.00M | 465.00M | 619.00M | 492.00M | 478.00M | 537.00M | 453.00M | 658.00M | 528.00M | 394.00M | 528.00M | 650.00M | 1,253.00M | 637.00M | 1,529.00M | 667.00M | 566.00M | -175.00M | 440.00M | 674.00M | 815.00M | 559.00M | 390.00M | 783.00M | 639.00M | 671.00M | 709.00M | 812.00M | 865.00M | 831.00M |
|
Consolidated Net Income
|
193.00M | 137.00M | 158.00M | 145.00M | -50.00M | 13.00M | 8.00M | -10.00M | 294.00M | 323.00M | 289.00M | 310.00M | 373.00M | 377.00M | 363.00M | 350.00M | 367.00M | 511.00M | 427.00M | 377.00M | 1,239.00M | 474.00M | 462.00M | 465.00M | 619.00M | 492.00M | 478.00M | 537.00M | 453.00M | 658.00M | 528.00M | 394.00M | 528.00M | 650.00M | 1,253.00M | 637.00M | 1,529.00M | 667.00M | 566.00M | -175.00M | 440.00M | 674.00M | 815.00M | 559.00M | 390.00M | 783.00M | 639.00M | 671.00M | 709.00M | 812.00M | 865.00M | 831.00M |
|
Income towards Parent Company
|
160.00M | 137.00M | 158.00M | 145.00M | -82.00M | -18.00M | -28.00M | -39.00M | 262.00M | 295.00M | 256.00M | 280.00M | 341.00M | 345.00M | 325.00M | 318.00M | 330.00M | 479.00M | 392.00M | 350.00M | 1,211.00M | 446.00M | 427.00M | 443.00M | 589.00M | 468.00M | 447.00M | 513.00M | 422.00M | 632.00M | 487.00M | 363.00M | 492.00M | 619.00M | 1,217.00M | 604.00M | 1,529.00M | 667.00M | 566.00M | -175.00M | 440.00M | 674.00M | 815.00M | 559.00M | 390.00M | 783.00M | 639.00M | 671.00M | 709.00M | 812.00M | 865.00M | 831.00M |
|
Net Income towards Common Stockholders
|
160.00M | 137.00M | 158.00M | 145.00M | -82.00M | -18.00M | -28.00M | -39.00M | 262.00M | 295.00M | 256.00M | 280.00M | 341.00M | 345.00M | 325.00M | 318.00M | 330.00M | 479.00M | 392.00M | 350.00M | 1,211.00M | 446.00M | 427.00M | 443.00M | 589.00M | 468.00M | 447.00M | 513.00M | 422.00M | 632.00M | 487.00M | 363.00M | 492.00M | 619.00M | 1,217.00M | 604.00M | 1,529.00M | 667.00M | 566.00M | -175.00M | 440.00M | 674.00M | 815.00M | 559.00M | 390.00M | 783.00M | 639.00M | 671.00M | 709.00M | 812.00M | 865.00M | 831.00M |
|
EPS (Basic)
|
1.78M | 1.86M | 2.11M | 1.94M | -1.85M | 0.56M | 0.51M | 0.55M | 2.56M | 0.62M | 0.60M | 0.58M | 0.66M | 0.62 | 0.60 | 0.58 | 0.59 | 0.85 | 0.71 | 0.63 | 2.11 | 0.80 | 0.79 | 0.80 | 1.07 | 0.85 | 0.84 | 0.95 | 0.81 | 1.18 | 0.96 | 0.71 | 0.94 | 1.15 | 2.23 | 1.12 | 2.72 | 1.17 | 0.99 | -0.34 | 0.76 | 1.17 | 1.43 | 0.96 | 0.64 | 1.34 | 1.10 | 1.15 | 1.21 | 1.39 | 1.49 | 1.43 |
|
EPS (Weighted Average and Diluted)
|
1.76M | 1.85M | 2.09M | 1.92M | -1.83M | 0.56M | 0.51M | 0.55M | 2.54M | 0.62M | 0.60M | 0.57M | 0.66M | 0.62 | 0.60 | 0.57 | 0.59 | 0.84 | 0.71 | 0.63 | 2.09 | 0.79 | 0.78 | 0.79 | 1.07 | 0.85 | 0.84 | 0.94 | 0.80 | 1.17 | 0.95 | 0.71 | 0.93 | 1.14 | 2.22 | 1.12 | 2.70 | 1.16 | 0.99 | -0.34 | 0.76 | 1.17 | 1.42 | 0.96 | 0.64 | 1.33 | 1.10 | 1.14 | 1.21 | 1.38 | 1.48 | 1.42 |
|
Shares Outstanding (Weighted Average)
|
363.59M | 363.26M | 363.85M | 364.22M | 574.81M | 574.81M | 575.78M | 567.21M | 563.54M | 560.04M | 556.55M | 552.44M | 548.72M | 594.44M | 595.23M | 595.67M | 595.68M | 595.34M | 592.07M | 588.49M | 585.03M | 582.29M | 573.44M | 573.44M | 569.58M | 568.50M | 563.87M | 560.41M | 556.85M | 547.22M | 547.22M | 543.28M | 561.28M | 561.71M | 562.77M | 563.16M | 563.40M | 561.85M | 558.27M | 558.46M | 558.55M | 558.85M | 559.87M | 572.36M | 572.36M | 572.62M | 573.58M | 574.14M | 574.18M | 574.56M | 572.42M | 572.42M |
|
Shares Outstanding (Diluted Average)
|
73.00M | 73.00M | 73.00M | 74.00M | 79.00M | 116.00M | 116.00M | 115.00M | 573.00M | | | 112.00M | 559.00M | 598.00M | 599.00M | 600.00M | 599.00M | 599.00M | 597.00M | 595.00M | 594.00M | 586.00M | 583.00M | 581.00M | 579.00M | 570.00M | 568.00M | 566.00M | 565.00M | 555.00M | 552.00M | 552.00M | 555.00M | 565.00M | 565.00M | 566.00M | 565.00M | 564.00M | 562.00M | 561.00M | 561.00M | 561.00M | 561.00M | 565.00M | 565.00M | 575.00M | 575.00M | 577.00M | 576.00M | 577.00M | 576.00M | 576.00M |
|
EBITDA
|
193.00M | 200.00M | 225.00M | 202.00M | 163.00M | 462.00M | 430.00M | 440.00M | 400.00M | 584.00M | 551.00M | 474.00M | 418.00M | 584.00M | 551.00M | 474.00M | 558.00M | 582.00M | 609.00M | 596.00M | 592.00M | 650.00M | 655.00M | 602.00M | 676.00M | 665.00M | 680.00M | 706.00M | 622.00M | 882.00M | 744.00M | 627.00M | 780.00M | 892.00M | 799.00M | 878.00M | 880.00M | 992.00M | 869.00M | 913.00M | 864.00M | 969.00M | 955.00M | 845.00M | 925.00M | 1,063.00M | 1,066.00M | 1,103.00M | 1,077.00M | 1,221.00M | 1,297.00M | 1,174.00M |
|
Interest Expenses
|
| 10.00M | 10.00M | 9.00M | 27.00M | 27.00M | 23.00M | 22.00M | 23.00M | 23.00M | 23.00M | 21.00M | 30.00M | 46.00M | 44.00M | 44.00M | 44.00M | 45.00M | 45.00M | 47.00M | 50.00M | 52.00M | 55.00M | 66.00M | 71.00M | 71.00M | 71.00M | 72.00M | 71.00M | 72.00M | 84.00M | 89.00M | 112.00M | 107.00M | 106.00M | 108.00M | 102.00M | 103.00M | 161.00M | 176.00M | 176.00M | 176.00M | 175.00M | 206.00M | 251.00M | 241.00M | 233.00M | 223.00M | 213.00M | 206.00M | 201.00M | 192.00M |
|
Tax Rate
|
| 28.27% | 27.19% | 24.87% | | 27.90% | 29.06% | 28.75% | 28.64% | 26.76% | 27.39% | 26.71% | 4.60% | 30.19% | 29.65% | 20.99% | 32.54% | 29.52% | 24.69% | 33.04% | | 23.18% | 24.39% | 16.06% | 16.12% | 21.41% | 23.89% | 16.09% | 22.83% | 21.29% | 21.55% | 32.42% | 21.66% | 21.97% | 35.14% | 22.69% | 27.50% | 19.83% | 23.41% | 46.48% | 21.99% | 20.61% | 3.78% | 18.04% | 24.42% | 18.78% | 25.78% | 25.28% | 21.66% | 23.90% | 23.59% | 23.13% |