|
Revenue
|
2,888.00M | 2,933.00M | 2,856.00M | 2,918.00M | 3,189.00M | 3,878.00M | 4,303.00M | 4,221.00M | 4,941.00M | 5,420.00M | 5,464.00M | 4,979.00M | 5,375.00M |
|
Cost of Revenue
|
1,265.00M | 1,313.00M | 1,269.00M | 1,294.00M | 1,492.00M | 1,767.00M | 1,769.00M | 1,688.00M | 1,872.00M | 1,970.00M | 1,932.00M | 1,846.00M | 2,038.00M |
|
Gross Profit
|
1,623.00M | 1,620.00M | 1,587.00M | 1,624.00M | 1,697.00M | 2,111.00M | 2,534.00M | 2,533.00M | 3,069.00M | 3,450.00M | 3,532.00M | 3,133.00M | 3,337.00M |
|
Research & Development
|
375.00M | 361.00M | 387.00M | 425.00M | 507.00M | 624.00M | 688.00M | 715.00M | 811.00M | 841.00M | 882.00M | 919.00M | 1,007.00M |
|
Selling, General & Administrative
|
752.00M | 790.00M | 787.00M | 818.00M | 1,058.00M | 1,205.00M | 1,155.00M | 1,097.00M | 1,195.00M | 1,283.00M | 1,307.00M | 1,395.00M | 1,474.00M |
|
Other Operating Expenses
|
1,265.00M | 1,313.00M | 18.00M | 25.00M | 16.00M | 33.00M | 20.00M | 44.00M | 17.00M | 8.00M | 15.00M | 14.00M | 20.00M |
|
Operating Expenses
|
2,392.00M | 2,464.00M | 2,425.00M | 2,512.00M | 3,041.00M | 4,272.00M | 3,592.00M | 3,456.00M | 3,861.00M | 4,086.00M | 4,106.00M | 4,146.00M | 4,499.00M |
|
Operating Income
|
496.00M | 469.00M | 431.00M | 406.00M | 148.00M | -394.00M | 711.00M | 765.00M | 1,080.00M | 1,334.00M | 1,358.00M | 833.00M | 876.00M |
|
EBIT
|
496.00M | 469.00M | 431.00M | 406.00M | 148.00M | -394.00M | 711.00M | 765.00M | 1,080.00M | 1,334.00M | 1,358.00M | 833.00M | 876.00M |
|
Interest & Investment Income
|
| | 1.00M | 3.00M | 7.00M | 12.00M | 23.00M | 11.00M | 3.00M | 16.00M | 102.00M | 81.00M | 102.00M |
|
Other Non Operating Income
|
5.00M | 9.00M | 2.00M | 4.00M | 104.00M | 54.00M | 61.00M | 63.00M | 6.00M | 14.00M | -25.00M | 35.00M | 200.00M |
|
Non Operating Income
|
5.00M | 9.00M | 2.00M | 4.00M | 104.00M | 54.00M | 61.00M | 63.00M | 6.00M | 14.00M | -25.00M | 35.00M | 200.00M |
|
EBT
|
501.00M | 475.00M | 388.00M | 366.00M | 179.00M | -411.00M | 715.00M | 761.00M | 1,010.00M | 1,285.00M | 1,357.00M | 865.00M | 1,082.00M |
|
Tax Provisions
|
44.00M | 83.00M | -125.00M | 31.00M | 77.00M | -576.00M | 94.00M | 134.00M | 116.00M | 161.00M | 300.00M | 251.00M | 213.00M |
|
Profit After Tax
|
457.00M | 392.00M | 513.00M | 335.00M | 102.00M | 165.00M | 621.00M | 627.00M | 894.00M | 1,124.00M | 1,057.00M | 614.00M | 869.00M |
|
Income from Continuing Operations
|
457.00M | 392.00M | 513.00M | 335.00M | 102.00M | 165.00M | 621.00M | 627.00M | 894.00M | 1,124.00M | 1,057.00M | 614.00M | 869.00M |
|
Consolidated Net Income
|
457.00M | 392.00M | 513.00M | 335.00M | 102.00M | 165.00M | 621.00M | 627.00M | 894.00M | 1,124.00M | 1,057.00M | 614.00M | -19.00M |
|
Income towards Parent Company
|
457.00M | 392.00M | 513.00M | 335.00M | 102.00M | 165.00M | 621.00M | 627.00M | 894.00M | 1,124.00M | 1,057.00M | 614.00M | -19.00M |
|
Net Income towards Common Stockholders
|
457.00M | 392.00M | 513.00M | 335.00M | 102.00M | 165.00M | 621.00M | 627.00M | 894.00M | 1,124.00M | 1,057.00M | 614.00M | -19.00M |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
167.84M | 167.84M | 169.47M | 169.94M | 186.01M | 187.43M | 187.58M | 187.14M | 184.20M | 178.80M | 177.57M | 173.54M | 171.86M |
|
Shares Outstanding (Diluted Average)
|
167.00M | 167.00M | 171.00M | 172.00M | 182.00M | 191.00M | 191.00M | 189.00M | 187.00M | 182.00M | 179.00M | 175.00M | 173.00M |
|
EBITDA
|
496.00M | 469.00M | 431.00M | 406.00M | 148.00M | -394.00M | 711.00M | 765.00M | 1,080.00M | 1,334.00M | 1,358.00M | 833.00M | 876.00M |
|
Tax Rate
|
8.78% | 17.47% | | 8.47% | 43.02% | | 13.15% | 17.61% | 11.49% | 12.53% | 22.11% | 29.02% | 19.69% |