|
Revenue
|
2,011.00M | 2,076.00M | 2,074.00M | 2,036.00M | 2,016.00M | 2,081.00M | 2,082.00M | 2,075.00M | 2,070.00M | 2,161.00M | 2,096.00M |
|
Cost of Revenue
|
752.00M | 762.00M | 748.00M | 761.00M | 725.00M | 823.00M | 793.00M | 831.00M | 835.00M | 865.00M | 847.00M |
|
Gross Profit
|
1,137.00M | 1,189.00M | 1,209.00M | 1,158.00M | 1,172.00M | 1,137.00M | 1,165.00M | 1,119.00M | 1,114.00M | 1,175.00M | 1,135.00M |
|
Research & Development
|
195.00M | 193.00M | 180.00M | 190.00M | 195.00M | 192.00M | 189.00M | 199.00M | 193.00M | 189.00M | 183.00M |
|
Selling, General & Administrative
|
577.00M | 579.00M | 525.00M | 562.00M | 596.00M | 701.00M | 701.00M | 784.00M | 769.00M | 772.00M | 780.00M |
|
Other Operating Expenses
|
874.00M | 887.00M | 865.00M | | 844.00M | 944.00M | 917.00M | | | | 1,518.00M |
|
Operating Expenses
|
1,646.00M | 1,659.00M | 1,570.00M | 752.00M | 1,635.00M | 1,837.00M | 1,807.00M | 983.00M | 962.00M | 961.00M | 963.00M |
|
Operating Income
|
365.00M | 417.00M | 504.00M | 406.00M | 381.00M | 244.00M | 275.00M | 136.00M | 152.00M | 214.00M | 1,690.00M |
|
EBIT
|
365.00M | 417.00M | 504.00M | 406.00M | 381.00M | 244.00M | 275.00M | 136.00M | 152.00M | 214.00M | 1,690.00M |
|
Interest & Investment Income
|
| | | | -39.00M | -114.00M | -107.00M | -107.00M | -104.00M | -103.00M | -89.00M |
|
Other Non Operating Income
|
-2.00M | -4.00M | -4.00M | -15.00M | -13.00M | -34.00M | -1.00M | -16.00M | -11.00M | -8.00M | -82.00M |
|
Non Operating Income
|
-2.00M | -4.00M | -4.00M | -15.00M | -13.00M | -34.00M | -1.00M | -16.00M | -11.00M | -8.00M | -5.00M |
|
EBT
|
363.00M | 413.00M | 500.00M | 391.00M | 329.00M | 96.00M | 167.00M | 13.00M | 38.00M | 103.00M | 1,514.00M |
|
Tax Provisions
|
70.00M | 92.00M | 40.00M | 119.00M | 92.00M | 7.00M | 45.00M | -17.00M | -99.00M | 13.00M | 248.00M |
|
Profit After Tax
|
293.00M | 321.00M | 460.00M | 272.00M | 237.00M | 89.00M | 122.00M | 31.00M | 137.00M | 90.00M | 1,266.00M |
|
Income from Continuing Operations
|
293.00M | 321.00M | 460.00M | 272.00M | 237.00M | 89.00M | 122.00M | 30.00M | 137.00M | 90.00M | 1,266.00M |
|
Consolidated Net Income
|
293.00M | 321.00M | 460.00M | 272.00M | 237.00M | 89.00M | 122.00M | 30.00M | 137.00M | 90.00M | 1,266.00M |
|
Income towards Parent Company
|
293.00M | 321.00M | 460.00M | 272.00M | 237.00M | 89.00M | 122.00M | 30.00M | 137.00M | 90.00M | 1,266.00M |
|
Net Income towards Common Stockholders
|
293.00M | 321.00M | 460.00M | 272.00M | 237.00M | 89.00M | 122.00M | 30.00M | 137.00M | 90.00M | 1,266.00M |
|
EPS (Basic)
|
1.70 | 1.86 | 2.66 | 1.57 | 1.37 | 0.51 | 0.70 | 0.18 | 0.79 | 0.52 | 7.26 |
|
EPS (Weighted Average and Diluted)
|
1.70 | 1.86 | 2.66 | 1.57 | 1.37 | 0.51 | 0.70 | 0.18 | 0.78 | 0.51 | 7.22 |
|
Shares Outstanding (Weighted Average)
|
| | | 172.47M | 172.47M | 172.71M | 172.71M | 172.75M | 172.99M | 173.01M | 173.39M |
|
Shares Outstanding (Diluted Average)
|
172.70M | 172.70M | 172.70M | 172.70M | 172.70M | 173.50M | 173.90M | 173.70M | 174.80M | 175.20M | 175.40M |
|
EBITDA
|
365.00M | 417.00M | 504.00M | 406.00M | 381.00M | 244.00M | 275.00M | 136.00M | 152.00M | 214.00M | 1,690.00M |
|
Tax Rate
|
19.28% | 22.28% | 8.00% | 30.43% | 27.96% | 7.29% | 26.95% | | | 12.62% | 16.38% |