|
Revenue
|
4,755.38M | 3,191.00M | 3,438.00M | 3,120.00M | 3,211.00M | 3,500.00M | 3,403.00M | 3,704.00M | 3,948.00M | 4,277.00M | 4,258.00M | 5,625.00M | 5,886.00M | 6,226.00M | 6,064.00M | 7,400.00M |
|
Cost of Revenue
|
2,728.52M | 1,675.00M | 1,748.00M | 1,446.00M | 1,316.00M | 1,433.00M | 1,313.00M | 1,428.00M | 1,537.00M | 1,751.00M | 1,723.00M | 2,722.00M | 2,466.00M | 2,644.00M | 2,169.00M | 2,751.00M |
|
Gross Profit
|
2,026.86M | 1,516.00M | 1,690.00M | 1,674.00M | 1,895.00M | 2,067.00M | 2,090.00M | 2,276.00M | 2,411.00M | 2,526.00M | 2,535.00M | 2,903.00M | 3,420.00M | 3,582.00M | 3,895.00M | 4,649.00M |
|
Research & Development
|
80.91M | 58.00M | 65.00M | 60.00M | 82.00M | 92.00M | 107.00M | 111.00M | 125.00M | 127.00M | 133.00M | 151.00M | 186.00M | 207.00M | 233.00M | 281.00M |
|
Selling, General & Administrative
|
59.00M | 93.00M | 83.00M | 58.00M | 80.00M | 89.00M | 65.00M | 73.00M | 82.00M | 120.00M | 125.00M | 142.00M | 85.00M | 125.00M | 113.00M | 109.00M |
|
Restructuring Costs
|
23.71M | 4.00M | 38.00M | 44.00M | 22.00M | 81.00M | 172.00M | 76.00M | 44.00M | 21.00M | 39.00M | 48.00M | 87.00M | 82.00M | 148.00M | 116.00M |
|
Other Operating Expenses
|
909.10M | -11.00M | 717.00M | -14.00M | 14.00M | 941.00M | 941.00M | 1,094.00M | 1,075.00M | 33.00M | 27.00M | 1,221.00M | 84.00M | 1,500.00M | 1,694.00M | 2,233.00M |
|
Operating Expenses
|
1,185.71M | 885.00M | 994.00M | 984.00M | 1,207.00M | 1,313.00M | 1,370.00M | 1,440.00M | 1,420.00M | 1,498.00M | 1,518.00M | 1,669.00M | 1,979.00M | 2,018.00M | 2,317.00M | 2,851.00M |
|
Operating Income
|
841.15M | 631.00M | 696.00M | 690.00M | 688.00M | 754.00M | 720.00M | 836.00M | 991.00M | 1,028.00M | 1,017.00M | 1,234.00M | 1,441.00M | 1,564.00M | 1,578.00M | 1,798.00M |
|
EBIT
|
841.15M | 631.00M | 696.00M | 690.00M | 688.00M | 754.00M | 720.00M | 836.00M | 991.00M | 1,028.00M | 1,017.00M | 1,234.00M | 1,441.00M | 1,564.00M | 1,578.00M | 1,798.00M |
|
Non Operating Investment Income
|
| | | | 30.00M | | | | | | | | | | | |
|
Interest & Investment Income
|
18.13M | 9.00M | 11.00M | 10.00M | 9.00M | 6.00M | 4.00M | 5.00M | 7.00M | 10.00M | 10.00M | 4.00M | 1.00M | 7.00M | 115.00M | 28.00M |
|
Other Non Operating Income
|
| | | | | | | | 2.00M | 7.00M | 5.00M | 5.00M | 81.00M | 2.00M | -1.00M | 21.00M |
|
Non Operating Income
|
| | | | | | | | | | | 5.00M | 81.00M | 2.00M | -1.00M | 21.00M |
|
EBT
|
545.43M | 526.00M | 573.00M | 548.00M | 600.00M | 594.00M | 630.00M | 133.00M | 872.00M | 1,064.00M | 1,019.00M | 1,212.00M | 1,534.00M | 1,475.00M | 1,401.00M | 1,449.00M |
|
Tax Provisions
|
138.00M | 172.00M | 190.00M | 199.00M | 216.00M | 181.00M | 203.00M | 27.00M | 143.00M | 606.00M | 245.00M | 279.00M | 347.00M | 352.00M | 344.00M | 334.00M |
|
Profit After Tax
|
366.87M | 395.00M | 387.00M | 352.00M | 385.00M | 414.00M | 428.00M | 106.00M | 729.00M | 458.00M | 774.00M | 933.00M | 1,187.00M | 1,125.00M | 1,059.00M | 1,117.00M |
|
Equity Income
|
-107.00M | 2.00M | 2.00M | -1.00M | -2.00M | | 17.00M | 2.00M | 15.00M | 18.00M | 84.00M | 70.00M | 52.00M | 31.00M | -7.00M | 16.00M |
|
Investment Income
|
-101.00M | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-3.00M | -6.00M | -4.00M | -3.00M | -1.00M | -1.00M | -1.00M | | | | | | | -2.00M | -2.00M | -2.00M |
|
Income from Continuing Operations
|
407.43M | 354.00M | 383.00M | 349.00M | 384.00M | 413.00M | 427.00M | 106.00M | 729.00M | 458.00M | 774.00M | 933.00M | 1,187.00M | 1,123.00M | 1,057.00M | 1,115.00M |
|
Consolidated Net Income
|
407.43M | 354.00M | 383.00M | 349.00M | 384.00M | 413.00M | 427.00M | 106.00M | 729.00M | 458.00M | 774.00M | 933.00M | 1,187.00M | 1,123.00M | 1,057.00M | 1,115.00M |
|
Income towards Parent Company
|
407.43M | 354.00M | 383.00M | 349.00M | 384.00M | 413.00M | 427.00M | 106.00M | 729.00M | 458.00M | 774.00M | 933.00M | 1,187.00M | 1,123.00M | 1,057.00M | 1,115.00M |
|
Net Income towards Common Stockholders
|
407.43M | 354.00M | 383.00M | 349.00M | 384.00M | 413.00M | 427.00M | 106.00M | 729.00M | 458.00M | 774.00M | 933.00M | 1,187.00M | 1,123.00M | 1,057.00M | 1,115.00M |
|
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 | 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 | 0.00M |
|
Shares Outstanding (Weighted Average)
|
633.22M | 593.54M | 531.54M | 494.81M | 502.73M | 503.00M | 492.71M | 495.61M | 498.68M | 491.87M | 491.75M | 492.11M | 501.67M | 491.28M | 576.96M | 574.76M |
|
EBITDA
|
841.15M | 631.00M | 696.00M | 690.00M | 688.00M | 754.00M | 720.00M | 836.00M | 991.00M | 1,028.00M | 1,017.00M | 1,234.00M | 1,441.00M | 1,564.00M | 1,578.00M | 1,798.00M |
|
Tax Rate
|
25.30% | 32.70% | 33.16% | 36.31% | 36.00% | 30.47% | 32.22% | 20.30% | 16.40% | 56.95% | 24.04% | 23.02% | 22.62% | 23.86% | 24.55% | 23.05% |