|
Revenue
|
3,406.40M | 3,931.40M | 5,122.60M | 6,233.20M | 6,332.40M | 6,325.00M | 6,123.00M | 5,546.00M | 5,491.00M | 5,919.00M | 6,146.00M | 5,412.00M | 5,744.00M | 6,318.00M | 6,362.00M | 6,268.00M | 6,572.00M |
|
Cost of Revenue
|
1,416.50M | 1,412.20M | 1,793.90M | 2,519.80M | 2,571.30M | 2,406.00M | 2,290.00M | 2,173.00M | 2,127.00M | 2,210.00M | 2,201.00M | 1,789.00M | 1,929.00M | 2,098.00M | 2,153.00M | 1,835.00M | 1,959.00M |
|
Gross Profit
|
1,989.90M | 2,519.20M | 3,328.70M | 3,713.40M | 3,761.10M | 3,919.00M | 3,833.00M | 3,373.00M | 3,364.00M | 3,709.00M | 3,945.00M | 3,623.00M | 3,815.00M | 4,220.00M | 4,209.00M | 4,433.00M | 4,613.00M |
|
Research & Development
|
498.50M | 535.70M | 648.60M | 828.20M | 904.20M | 918.00M | 920.00M | 861.00M | 779.00M | 783.00M | 827.00M | 847.00M | 881.00M | 881.00M | 956.00M | 1,029.00M | 1,012.00M |
|
Selling, General & Administrative
|
203.70M | 238.80M | 251.30M | 264.90M | 272.60M | 281.00M | 284.00M | 307.00M | 271.00M | 280.00M | 278.00M | 263.00M | 257.00M | 279.00M | 265.00M | 308.00M | 311.00M |
|
Restructuring Costs
|
54.40M | 2.50M | 5.70M | 9.80M | 1.70M | 88.00M | | 108.00M | 52.00M | | 35.00M | 21.00M | 42.00M | 33.00M | 120.00M | 44.00M | 83.00M |
|
Other Operating Expenses
|
1,186.10M | 1,253.80M | 605.50M | 611.90M | 1,974.80M | 1,898.00M | 377.00M | 219.00M | 1,641.00M | 1,488.00M | 1,584.00M | 1,547.00M | 1,604.00M | 1,870.00M | 1,850.00M | 1,838.00M | 1,870.00M |
|
Operating Expenses
|
1,942.70M | 2,030.80M | 2,504.40M | 2,966.90M | 3,153.30M | 3,185.00M | 3,117.00M | 3,025.00M | 2,743.00M | 2,551.00M | 2,724.00M | 2,678.00M | 2,784.00M | 3,063.00M | 3,191.00M | 3,219.00M | 3,276.00M |
|
Operating Income
|
47.20M | 488.40M | 824.30M | 746.50M | 607.80M | 734.00M | 716.00M | 348.00M | 621.00M | 1,158.00M | 1,221.00M | 945.00M | 1,031.00M | 1,157.00M | 1,018.00M | 1,214.00M | 1,337.00M |
|
EBIT
|
47.20M | 488.40M | 824.30M | 746.50M | 607.80M | 734.00M | 716.00M | 348.00M | 621.00M | 1,158.00M | 1,221.00M | 945.00M | 1,031.00M | 1,157.00M | 1,018.00M | 1,214.00M | 1,337.00M |
|
Interest & Investment Income
|
57.60M | 31.20M | 39.90M | 38.20M | 42.20M | 35.00M | 37.00M | 46.00M | 44.00M | 79.00M | 88.00M | 48.00M | 9.00M | 7.00M | 69.00M | 112.00M | 112.00M |
|
Other Non Operating Income
|
-33.10M | 1.50M | 5.80M | 2.40M | 8.30M | 8.00M | 2.00M | | 8.00M | 24.00M | 17.00M | 6.00M | -4.00M | 4.00M | 46.00M | 1.00M | -2.00M |
|
Non Operating Income
|
-51.00M | -105.20M | -146.90M | -162.20M | -144.40M | -163.00M | -141.00M | -81.00M | -100.00M | -108.00M | -84.00M | -40.00M | -69.00M | -62.00M | 48.00M | 49.00M | 46.00M |
|
EBT
|
259.20M | 447.00M | 794.10M | 712.40M | 630.40M | 741.00M | 713.00M | 345.00M | 621.00M | 1,199.00M | 1,268.00M | 944.00M | 962.00M | 1,095.00M | 1,066.00M | 1,263.00M | 1,383.00M |
|
Tax Provisions
|
68.20M | 57.90M | 147.30M | 167.90M | 137.90M | 179.00M | 156.00M | 229.00M | 140.00M | 1,083.00M | 102.00M | 142.00M | 238.00M | 302.00M | 398.00M | 277.00M | 297.00M |
|
Profit After Tax
|
86.55M | 389.10M | 673.10M | 605.40M | 505.30M | 638.00M | 560.00M | 229.00M | 481.00M | 116.00M | 1,169.00M | 819.00M | 730.00M | 937.00M | 1,274.00M | 986.00M | 1,186.00M |
|
Income from Continuing Operations
|
191.00M | 389.10M | 646.80M | 544.50M | 492.50M | 562.00M | 557.00M | 116.00M | 481.00M | 116.00M | 1,166.00M | 802.00M | 724.00M | 793.00M | 668.00M | 986.00M | 1,086.00M |
|
Consolidated Net Income
|
191.00M | 389.10M | 646.80M | 544.50M | 492.50M | 562.00M | 557.00M | 116.00M | 481.00M | 116.00M | 1,166.00M | 802.00M | 724.00M | 793.00M | 668.00M | 986.00M | 1,086.00M |
|
Income towards Parent Company
|
191.00M | 389.10M | 646.80M | 544.50M | 492.50M | 562.00M | 557.00M | 116.00M | 481.00M | 116.00M | 1,166.00M | 802.00M | 724.00M | 793.00M | 668.00M | 986.00M | 1,086.00M |
|
Net Income towards Common Stockholders
|
191.00M | 389.10M | 646.80M | 544.50M | 492.50M | 562.00M | 557.00M | 116.00M | 481.00M | 116.00M | 1,166.00M | 802.00M | 724.00M | 793.00M | 668.00M | 986.00M | 1,086.00M |
|
EPS (Basic)
|
0.20 | 1.18 | 1.87 | 1.66 | 1.40 | 1.87 | 1.77 | 0.78 | 1.75 | 0.43 | 4.60 | 3.56 | 3.29 | 4.20 | 5.87 | 4.74 | 5.81 |
|
EPS (Weighted Average and Diluted)
|
0.19 | 1.13 | 1.71 | 1.58 | 1.37 | 1.83 | 1.75 | 0.77 | 1.71 | 0.42 | 4.51 | 3.52 | 3.23 | 4.09 | 5.79 | 4.63 | 5.67 |
|
Shares Outstanding (Weighted Average)
|
330.74M | 344.64M | 367.87M | 362.99M | 360.41M | 331.28M | 311.76M | 289.08M | 270.95M | 267.92M | 246.97M | 221.82M | 222.60M | 222.54M | 213.90M | 206.38M | 203.41M |
|
Shares Outstanding (Diluted Average)
|
| 353.20M | 393.70M | | | | | | | | | | | | | | |
|
EBITDA
|
47.20M | 488.40M | 824.30M | 746.50M | 607.80M | 734.00M | 716.00M | 348.00M | 621.00M | 1,158.00M | 1,221.00M | 945.00M | 1,031.00M | 1,157.00M | 1,018.00M | 1,214.00M | 1,337.00M |
|
Interest Expenses
|
63.40M | 74.10M | 75.90M | 74.70M | 91.70M | 36.00M | 42.00M | 49.00M | 52.00M | 62.00M | 58.00M | 55.00M | 74.00M | 73.00M | 67.00M | 64.00M | 64.00M |
|
Tax Rate
|
26.31% | 12.95% | 18.55% | 23.57% | 21.88% | 24.16% | 21.88% | 66.38% | 22.54% | 90.33% | 8.04% | 15.04% | 24.74% | 27.58% | 37.34% | 21.93% | 21.48% |