|
Revenue
|
9,991.00M | 9,662.00M | 9,066.00M | 7,022.00M | 7,038.00M | 7,107.00M | 6,886.00M | -17.00M |
|
Cost of Revenue
|
330.00M | 271.00M | 84.00M | 45.00M | 2,662.00M | 2,679.00M | 2,664.00M | |
|
Gross Profit
|
9,661.00M | 9,391.00M | 8,982.00M | 6,977.00M | 4,376.00M | 4,428.00M | 4,222.00M | |
|
Amortization - Intangibles
|
53.00M | 48.00M | 45.00M | 56.00M | 55.00M | 42.00M | 43.00M | |
|
Research & Development
|
424.00M | 397.00M | 373.00M | 311.00M | 310.00M | 304.00M | 229.00M | |
|
Selling, General & Administrative
|
2,514.00M | 2,379.00M | 2,085.00M | 1,851.00M | 1,718.00M | 1,760.00M | 1,696.00M | |
|
Restructuring Costs
|
216.00M | 157.00M | 229.00M | 93.00M | | | | |
|
Other Operating Expenses
|
6,312.00M | 6,180.00M | 5,557.00M | 4,515.00M | 5,482.00M | 5,368.00M | -132.00M | |
|
Operating Expenses
|
9,466.00M | 9,113.00M | 8,244.00M | 6,770.00M | 7,510.00M | 7,432.00M | 6,914.00M | |
|
Operating Income
|
195.00M | 278.00M | 738.00M | 207.00M | -3134.00M | -3004.00M | -2692.00M | |
|
EBIT
|
195.00M | 278.00M | 738.00M | 207.00M | -3134.00M | -3004.00M | -2692.00M | |
|
EBT
|
525.00M | 549.00M | 822.00M | 252.00M | -472.00M | -325.00M | -28.00M | |
|
Tax Provisions
|
468.00M | 247.00M | 179.00M | 64.00M | -17.00M | -3.00M | -29.00M | |
|
Profit After Tax
|
207.00M | 374.00M | 1,361.00M | 192.00M | -455.00M | -322.00M | 1.00M | |
|
Equity Income
|
13.00M | 8.00M | 8.00M | 4.00M | | | | |
|
Net Income - Minority
|
-37.00M | -34.00M | -7.00M | -4.00M | | -10.00M | | |
|
Income from Non-Controlling Interests
|
8.00M | 9.00M | 5.00M | | | | | |
|
Income from Continuing Operations
|
57.00M | 302.00M | 643.00M | 188.00M | -455.00M | -322.00M | 1.00M | |
|
Consolidated Net Income
|
137.00M | 64.00M | 710.00M | 188.00M | -455.00M | -322.00M | 1.00M | |
|
Income towards Parent Company
|
100.00M | 30.00M | 703.00M | 184.00M | -455.00M | -332.00M | 1.00M | |
|
Net Income towards Common Stockholders
|
100.00M | 30.00M | 703.00M | 184.00M | -455.00M | -332.00M | 1.00M | |
|
EPS (Basic)
|
0.71 | 1.40 | 6.03 | 0.85 | -2.55 | -2.13 | 0.01 | |
|
EPS (Weighted Average and Diluted)
|
0.71 | 1.38 | 5.80 | 0.84 | | | | |
|
Shares Outstanding (Weighted Average)
|
254.59M | 238.28M | 216.19M | 198.38M | 178.51M | 155.60M | 124.18M | |
|
Interest Expenses
|
252.00M | 244.00M | 236.00M | 215.00M | 207.00M | 199.00M | 198.00M | |
|
Tax Rate
|
89.14% | 44.99% | 21.78% | 25.40% | 3.60% | 0.92% | | |