|
Revenue
|
1,709.00M | 1,936.00M | 2,362.00M | 2,665.00M | 2,692.00M | 2,732.00M | 2,530.00M | 2,322.00M | 2,156.00M | 2,164.00M | 1,899.00M | 1,836.00M | 1,917.00M | 1,795.00M | 1,833.00M | 1,750.00M |
|
Cost of Revenue
|
502.00M | 542.00M | 688.00M | 758.00M | 786.00M | 810.00M | 765.00M | 1,133.00M | 1,132.00M | 1,138.00M | 944.00M | 817.00M | 731.00M | 714.00M | 718.00M | 692.00M |
|
Gross Profit
|
1,207.00M | 1,394.00M | 1,293.00M | 1,491.00M | 1,473.00M | 1,922.00M | 1,765.00M | 1,189.00M | 1,024.00M | 1,026.00M | 955.00M | 1,019.00M | 1,186.00M | 1,081.00M | 1,115.00M | 1,058.00M |
|
Research & Development
|
117.00M | 147.00M | 174.00M | 183.00M | 184.00M | 206.00M | 228.00M | 212.00M | 305.00M | 317.00M | 327.00M | 334.00M | 309.00M | 313.00M | 294.00M | 284.00M |
|
Selling, General & Administrative
|
483.00M | 526.00M | 663.00M | 728.00M | 757.00M | 770.00M | 765.00M | 662.00M | 651.00M | 666.00M | 618.00M | 669.00M | 646.00M | 650.00M | 635.00M | 565.00M |
|
Other Operating Expenses
|
771.00M | -250.00M | -357.00M | 1,174.00M | 1,219.00M | 1,253.00M | 1,732.00M | 80.00M | | | | | | | | |
|
Operating Expenses
|
1,371.00M | 1,521.00M | 1,906.00M | 2,085.00M | 2,160.00M | 2,229.00M | 2,725.00M | 954.00M | 956.00M | 983.00M | 945.00M | 1,003.00M | 955.00M | 963.00M | 929.00M | 849.00M |
|
Operating Income
|
338.00M | 415.00M | 456.00M | 580.00M | 532.00M | 503.00M | -195.00M | 235.00M | 68.00M | 43.00M | 10.00M | 16.00M | 231.00M | 118.00M | 186.00M | 209.00M |
|
EBIT
|
338.00M | 415.00M | 456.00M | 580.00M | 532.00M | 503.00M | -195.00M | 235.00M | 68.00M | 43.00M | 10.00M | 16.00M | 231.00M | 118.00M | 186.00M | 209.00M |
|
Interest & Investment Income
|
| | | | | | | 6.00M | 11.00M | 14.00M | 12.00M | 4.00M | 6.00M | 15.00M | 25.00M | 11.00M |
|
Other Non Operating Income
|
| | | | | -6.00M | 60.00M | -14.00M | -10.00M | -16.00M | -23.00M | -40.00M | -19.00M | -42.00M | -64.00M | -27.00M |
|
Non Operating Income
|
7.00M | 2.00M | 25.00M | -2.00M | -24.00M | -9.00M | 51.00M | -14.00M | -10.00M | -16.00M | -23.00M | -40.00M | -39.00M | -51.00M | -69.00M | -45.00M |
|
EBT
|
334.00M | 414.00M | 481.00M | 578.00M | 508.00M | 494.00M | -144.00M | 221.00M | 58.00M | 27.00M | -13.00M | -24.00M | 192.00M | 67.00M | 117.00M | 164.00M |
|
Tax Provisions
|
80.00M | 113.00M | 128.00M | 159.00M | 131.00M | 127.00M | 70.00M | 96.00M | 125.00M | -3.00M | 7.00M | -153.00M | 45.00M | 34.00M | 55.00M | 50.00M |
|
Profit After Tax
|
254.00M | 301.00M | 353.00M | 419.00M | 377.00M | 367.00M | -214.00M | 125.00M | -67.00M | 30.00M | -20.00M | 129.00M | 147.00M | 33.00M | 62.00M | 114.00M |
|
Income from Continuing Operations
|
254.00M | 301.00M | 353.00M | 419.00M | 377.00M | 367.00M | -214.00M | 125.00M | -67.00M | 30.00M | -20.00M | 129.00M | 147.00M | 33.00M | 62.00M | 114.00M |
|
Consolidated Net Income
|
254.00M | 301.00M | 353.00M | 419.00M | 377.00M | 367.00M | -214.00M | 125.00M | -67.00M | 30.00M | -20.00M | 129.00M | 147.00M | 33.00M | 62.00M | 114.00M |
|
Income towards Parent Company
|
254.00M | 301.00M | 353.00M | 419.00M | 377.00M | 367.00M | -214.00M | 125.00M | -67.00M | 30.00M | -20.00M | 129.00M | 147.00M | 33.00M | 62.00M | 114.00M |
|
Net Income towards Common Stockholders
|
254.00M | 301.00M | 353.00M | 419.00M | 377.00M | 367.00M | -214.00M | 125.00M | -67.00M | 30.00M | -20.00M | 129.00M | 147.00M | 33.00M | 62.00M | 114.00M |
|
EPS (Basic)
|
1.48 | 1.80 | 2.10 | 2.49 | 2.31 | 2.36 | -1.53 | 0.96 | -0.53 | 0.25 | -0.18 | 1.18 | 1.35 | 0.32 | 0.62 | 1.18 |
|
EPS (Weighted Average and Diluted)
|
1.46 | 1.77 | 2.05 | 2.44 | 2.27 | 2.33 | -1.53 | 0.95 | -0.53 | 0.25 | -0.18 | 1.16 | 1.30 | 0.31 | 0.61 | 1.16 |
|
Shares Outstanding (Weighted Average)
|
171.20M | 168.20M | 167.40M | 165.80M | 163.40M | 146.00M | 133.00M | 129.90M | 121.00M | 117.30M | 112.50M | 109.30M | 108.50M | 101.80M | 97.80M | 95.70M |
|
Shares Outstanding (Diluted Average)
|
| | | 171.70M | 166.40M | 157.80M | 139.60M | 131.50M | 125.80M | 121.20M | 114.20M | 111.60M | 112.90M | 105.80M | 102.40M | 98.20M |
|
EBITDA
|
338.00M | 415.00M | 456.00M | 580.00M | 532.00M | 503.00M | -195.00M | 235.00M | 68.00M | 43.00M | 10.00M | 16.00M | 231.00M | 118.00M | 186.00M | 209.00M |
|
Interest Expenses
|
| | | | | 3.00M | 9.00M | 12.00M | 15.00M | 22.00M | 26.00M | 27.00M | 26.00M | 24.00M | 30.00M | 29.00M |
|
Tax Rate
|
23.95% | 27.29% | 26.61% | 27.51% | 25.79% | 25.71% | | 43.44% | | | | | 23.44% | 50.75% | 47.01% | 30.49% |