|
Revenue
|
3,549.00M | 4,122.00M | 4,186.00M | 4,305.00M |
|
Cost of Revenue
|
1,785.00M | 2,242.00M | 2,413.00M | 2,445.00M |
|
Gross Profit
|
1,764.00M | 1,880.00M | 1,773.00M | 1,860.00M |
|
Research & Development
|
107.00M | 64.00M | 80.00M | 62.00M |
|
Selling, General & Administrative
|
537.00M | 586.00M | 585.00M | 521.00M |
|
Other Operating Expenses
|
2,657.00M | 3,214.00M | 3,258.00M | 3,285.00M |
|
Operating Expenses
|
3,301.00M | 3,864.00M | 3,923.00M | 3,868.00M |
|
Operating Income
|
248.00M | 258.00M | 263.00M | 437.00M |
|
EBIT
|
248.00M | 258.00M | 263.00M | 437.00M |
|
Other Non Operating Income
|
| | | -24.00M |
|
Non Operating Income
|
52.00M | -81.00M | -84.00M | 21.00M |
|
EBT
|
251.00M | 146.00M | 89.00M | 125.00M |
|
Tax Provisions
|
64.00M | 48.00M | 237.00M | 44.00M |
|
Profit After Tax
|
187.00M | 99.00M | -150.00M | 81.00M |
|
Income from Non-Controlling Interests
|
1.00M | -1.00M | 2.00M | 1.00M |
|
Income from Continuing Operations
|
187.00M | 98.00M | -148.00M | 81.00M |
|
Consolidated Net Income
|
187.00M | 98.00M | -148.00M | 81.00M |
|
Income towards Parent Company
|
187.00M | 98.00M | -148.00M | 81.00M |
|
Net Income towards Common Stockholders
|
187.00M | 98.00M | -148.00M | 81.00M |
|
EPS (Basic)
|
2.63 | 1.40 | -2.12 | 1.11 |
|
EPS (Weighted Average and Diluted)
|
2.63 | 1.40 | -2.12 | 1.08 |
|
Shares Outstanding (Weighted Average)
|
| 70.43M | 70.00M | 72.49M |
|
Shares Outstanding (Diluted Average)
|
70.60M | 70.60M | 70.60M | 75.00M |
|
EBITDA
|
248.00M | 258.00M | 263.00M | 437.00M |
|
Interest Expenses
|
| 31.00M | 90.00M | 309.00M |
|
Tax Rate
|
25.50% | 32.88% | | 35.20% |