|
Revenue
|
2648.65M | 3931.40M | 5122.60M | 6233.20M | 6332.40M | 6325.00M | 6123.00M | 5546.00M | 5491.00M | 5919.00M | 6146.00M | 5412.00M | 5744.00M | 6318.00M | 6362.00M | 6268.00M | 6572.00M |
|
Cost of Revenue
|
1101.39M | 1412.20M | 1793.90M | 2519.80M | 2571.30M | 2406.00M | 2290.00M | 2173.00M | 2127.00M | 2210.00M | 2201.00M | 1789.00M | 1929.00M | 2098.00M | 2153.00M | 1835.00M | 1959.00M |
|
Gross Profit
|
1989.90M | 2519.20M | 3328.70M | 3713.40M | 3761.10M | 3919.00M | 3833.00M | 3373.00M | 3364.00M | 3709.00M | 3945.00M | 3623.00M | 3815.00M | 4220.00M | 4209.00M | 4433.00M | 4613.00M |
|
Research & Development
|
387.61M | 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 | 1029.00M | 1012.00M |
|
Selling, General & Administrative
|
158.39M | 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
|
42.30M | 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
|
922.29M | 1253.80M | 605.50M | 611.90M | 1974.80M | 1898.00M | 377.00M | 219.00M | 1641.00M | 1488.00M | 1584.00M | 1547.00M | 1604.00M | 1870.00M | 1850.00M | 1838.00M | 1870.00M |
|
Operating Expenses
|
1510.58M | 2030.80M | 2504.40M | 2966.90M | 3153.30M | 3185.00M | 3117.00M | 3025.00M | 2743.00M | 2551.00M | 2724.00M | 2678.00M | 2784.00M | 3063.00M | 3191.00M | 3219.00M | 3276.00M |
|
Operating Income
|
36.68M | 488.40M | 824.30M | 746.50M | 607.80M | 734.00M | 716.00M | 348.00M | 621.00M | 1158.00M | 1221.00M | 945.00M | 1031.00M | 1157.00M | 1018.00M | 1214.00M | 1337.00M |
|
EBIT
|
36.68M | 488.40M | 824.30M | 746.50M | 607.80M | 734.00M | 716.00M | 348.00M | 621.00M | 1158.00M | 1221.00M | 945.00M | 1031.00M | 1157.00M | 1018.00M | 1214.00M | 1337.00M |
|
Interest & Investment Income
|
44.79M | 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 | 1199.00M | 1268.00M | 944.00M | 962.00M | 1095.00M | 1066.00M | 1263.00M | 1383.00M |
|
Tax Provisions
|
68.20M | 57.90M | 147.30M | 167.90M | 137.90M | 179.00M | 156.00M | 229.00M | 140.00M | 1083.00M | 102.00M | 142.00M | 238.00M | 302.00M | 398.00M | 277.00M | 297.00M |
|
Profit After Tax
|
86.55M | 0.00M | 673.10M | 605.40M | 505.30M | 638.00M | 560.00M | 229.00M | 481.00M | 116.00M | 1169.00M | 819.00M | 730.00M | 937.00M | 1274.00M | 986.00M | 1186.00M |
|
Income from Continuing Operations
|
191.00M | 389.10M | 646.80M | 544.50M | 492.50M | 562.00M | 557.00M | 116.00M | 481.00M | 116.00M | 1166.00M | 802.00M | 724.00M | 793.00M | 668.00M | 986.00M | 1086.00M |
|
Consolidated Net Income
|
191.00M | 389.10M | 646.80M | 544.50M | 492.50M | 562.00M | 557.00M | 116.00M | 481.00M | 116.00M | 1166.00M | 802.00M | 724.00M | 793.00M | 668.00M | 986.00M | 1086.00M |
|
Income towards Parent Company
|
191.00M | 389.10M | 646.80M | 544.50M | 492.50M | 562.00M | 557.00M | 116.00M | 481.00M | 116.00M | 1166.00M | 802.00M | 724.00M | 793.00M | 668.00M | 986.00M | 1086.00M |
|
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 | 1166.00M | 802.00M | 724.00M | 793.00M | 668.00M | 986.00M | 1086.00M |
|
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 | 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 | 0.00M |
|
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)
|
0.00M | 353.20M | 393.70M | | | | | | | | | | | | | | |
|
EBITDA
|
36.68M | 488.40M | 824.30M | 746.50M | 607.80M | 734.00M | 716.00M | 348.00M | 621.00M | 1158.00M | 1221.00M | 945.00M | 1031.00M | 1157.00M | 1018.00M | 1214.00M | 1337.00M |
|
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% |