|
Revenue
|
2,181.00M | 2,225.00M | 2,316.00M | 2,594.00M | 2,826.00M | 2,992.00M | 3,350.00M | 3,811.00M |
|
Cost of Revenue
|
1,009.00M | 1,018.00M | 1,069.00M | 1,185.00M | 1,325.00M | 1,296.00M | 1,387.00M | 1,581.00M |
|
Gross Profit
|
1,172.00M | 1,206.00M | 1,247.00M | 1,409.00M | 1,500.00M | 1,695.00M | 1,963.00M | 2,230.00M |
|
Research & Development
|
281.00M | 226.00M | 204.00M | 226.00M | 230.00M | 236.00M | 274.00M | 320.00M |
|
Selling, General & Administrative
|
720.00M | 707.00M | 665.00M | 747.00M | 818.00M | 828.00M | 926.00M | 1,099.00M |
|
Other Operating Expenses
|
12.00M | 28.00M | 57.00M | 13.00M | 36.00M | 72.00M | 50.00M | 51.00M |
|
Operating Expenses
|
989.00M | 904.00M | 1,035.00M | 1,077.00M | 1,112.00M | 1,000.00M | 1,150.00M | 1,388.00M |
|
Operating Income
|
183.00M | 302.00M | 212.00M | 332.00M | 389.00M | 695.00M | 813.00M | 842.00M |
|
EBIT
|
183.00M | 302.00M | 212.00M | 332.00M | 389.00M | 695.00M | 813.00M | 842.00M |
|
Interest & Investment Income
|
44.00M | 33.00M | 33.00M | 36.00M | 41.00M | 52.00M | 68.00M | 88.00M |
|
Non Operating Income
|
32.00M | 16.00M | 20.00M | 23.00M | 28.00M | 35.00M | 48.00M | 55.00M |
|
EBT
|
220.00M | 325.00M | 239.00M | 361.00M | 426.00M | 734.00M | 862.00M | 900.00M |
|
Tax Provisions
|
70.00M | 53.00M | -19.00M | 125.00M | 115.00M | 186.00M | 194.00M | 229.00M |
|
Profit After Tax
|
151.00M | 272.00M | 259.00M | 236.00M | 311.00M | 548.00M | 668.00M | 671.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | 8.00M |
|
Income from Continuing Operations
|
150.00M | 272.00M | 258.00M | 236.00M | 311.00M | 548.00M | 668.00M | 671.00M |
|
Consolidated Net Income
|
150.00M | 272.00M | 258.00M | 236.00M | 311.00M | 548.00M | 668.00M | 671.00M |
|
Income towards Parent Company
|
151.00M | 272.00M | 258.00M | 236.00M | 311.00M | 548.00M | 668.00M | 663.00M |
|
Net Income towards Common Stockholders
|
151.00M | 272.00M | 258.00M | 236.00M | 311.00M | 548.00M | 668.00M | 663.00M |
|
EPS (Basic)
|
0.91 | 1.64 | 1.56 | 1.42 | 1.87 | 3.30 | 4.02 | 0.79 |
|
EPS (Weighted Average and Diluted)
|
0.91 | 1.64 | 1.56 | 1.52 | 1.87 | 3.30 | 4.01 | 0.79 |
|
Shares Outstanding (Weighted Average)
|
828.71M | 829.55M | 830.33M | 830.86M | 831.51M | 832.13M | 832.64M | 834.09M |
|
EBITDA
|
183.00M | 302.00M | 212.00M | 332.00M | 389.00M | 695.00M | 813.00M | 842.00M |
|
Interest Expenses
|
13.00M | 17.00M | 13.00M | 13.00M | 13.00M | 17.00M | 21.00M | 33.00M |
|
Tax Rate
|
31.82% | 16.31% | | 34.63% | 27.00% | 25.34% | 22.51% | 25.44% |