Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 20.07B | 20.80B | 17.48B | 12.32B | 14.74B | 15.47B | 15.38B | 15.16B | 16.44B | 18.14B | 19.54B | 20.99B | 22.77B | 18.83B | 16.30B | 19.49B | 19.64B | 20.26B | 19.72B | 18.37B | 15.12B | 13.85B | 14.15B | 14.42B | 12.88B | 12.63B | 13.16B | 13.11B | 13.17B | 12.29B |
Cost of Revenue | 16.56B | 16.95B | 13.69B | 10.34B | 11.60B | 11.96B | 11.72B | 10.97B | 12.16B | 13.91B | 15.42B | 17.16B | 18.82B | 15.45B | 13.68B | 16.14B | 15.92B | 17.01B | 15.77B | 14.71B | 12.50B | 11.31B | 11.62B | 11.01B | 9.77B | 9.19B | 9.58B | 9.57B | 9.66B | 8.86B |
Gross Profit | 3.51B | 3.85B | 3.79B | 1.98B | 3.14B | 3.51B | 3.66B | 4.19B | 4.28B | 4.23B | 4.12B | 3.83B | 3.95B | 3.38B | 2.62B | 3.35B | 3.72B | 3.25B | 3.95B | 3.66B | 2.62B | 2.54B | 2.53B | 3.41B | 3.11B | 3.44B | 3.58B | 3.55B | 3.51B | 3.43B |
Operating Expenses | 3.51B | 2.80B | 2.70B | 2.19B | 2.32B | 2.31B | 2.30B | 2.41B | 2.61B | 2.72B | 2.76B | 2.72B | 2.92B | 2.87B | 2.40B | 2.60B | 2.76B | 2.67B | 2.88B | 2.83B | 2.37B | 2.55B | 2.25B | 2.87B | 2.60B | 2.37B | 2.36B | 2.35B | 2.37B | 2.37B |
Selling, General & Admin | 2.81B | 2.80B | 2.70B | 2.19B | 2.32B | 2.31B | 2.30B | 2.41B | 2.61B | 2.72B | 2.76B | 2.72B | 2.92B | 2.87B | 2.40B | 2.60B | 2.76B | 2.67B | 2.88B | 2.83B | 2.37B | 2.22B | 2.25B | 2.24B | 2.02B | 1.88B | 1.89B | 1.89B | 1.94B | 1.96B |
Research & Development | 461.00M | 501.00M | 496.00M | 390.00M | 430.00M | 424.00M | 406.00M | 388.00M | 382.00M | 399.00M | 390.00M | 370.00M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Other Operating Expenses | 202.00M | -165.00M | -94.00M | -119.00M | -98.00M | 174.00M | -8.00M | 10.00M | 115.00M | -302.00M | -97.00M | 1.00M | N/A | N/A | N/A | N/A | 322.00M | N/A | N/A | N/A | N/A | 330.10M | N/A | 630.30M | 581.70M | 487.80M | 469.30M | 460.80M | 434.90M | 410.30M |
Operating Income | 73.00M | 883.00M | 993.00M | -327.00M | 722.00M | 1.20B | 1.36B | 1.78B | 1.67B | 1.51B | 1.36B | 1.11B | 1.02B | 510.00M | 221.00M | 749.00M | 962.00M | 581.00M | 1.08B | 828.10M | 252.50M | -17.90M | 278.90M | 542.50M | 512.50M | 1.07B | 1.22B | 1.20B | 1.14B | 1.06B |
Other Expenses / Income | -750.00M | -484.00M | -119.00M | -813.00M | -110.00M | -191.00M | -112.00M | -204.00M | -683.00M | -433.00M | -180.00M | -671.00M | -506.00M | -502.00M | -351.00M | -563.00M | -507.00M | -271.00M | -565.00M | -506.00M | -937.00M | -1.10M | -594.60M | -483.70M | -206.30M | -59.90M | -363.00M | -318.10M | -209.60M | -192.90M |
Before Tax Income | -677.00M | 399.00M | 513.00M | -1.14B | 177.00M | 1.01B | 878.00M | 1.21B | 608.00M | 687.00M | 813.00M | 440.00M | 618.00M | 8.00M | -357.00M | 186.00M | 464.00M | -22.00M | 489.00M | 322.70M | -689.90M | -17.90M | -273.00M | 58.80M | 296.70M | 1.00B | 800.00M | 122.30M | 925.80M | 865.70M |
Income Tax Expenses | 10.00M | 190.00M | -267.00M | 110.00M | 474.00M | 303.00M | 513.00M | -77.00M | 232.00M | -1.83B | 138.00M | 203.00M | 201.00M | 172.00M | 7.00M | 209.00M | 255.00M | 106.00M | 250.00M | 207.90M | 112.20M | 1.09B | -69.40M | 18.50M | 55.60M | 285.70M | 241.30M | 20.60M | 314.80M | 298.70M |
Net Income | -689.00M | 202.00M | 764.00M | -1.25B | -297.00M | 693.00M | 346.00M | 1.26B | 307.00M | 2.45B | 629.00M | 212.00M | 343.00M | -216.00M | -375.00M | -77.00M | 602.00M | -330.00M | 228.00M | 114.80M | -802.10M | -1.11B | -203.60M | 40.30M | 241.10M | 682.30M | 558.70M | 101.70M | 611.00M | 567.00M |
Interest Expenses | 532.00M | 451.00M | 387.00M | 324.00M | 340.00M | 321.00M | 335.00M | 372.00M | 412.00M | 428.00M | 392.00M | 357.00M | 330.00M | 316.00M | 311.00M | 320.00M | 450.00M | 451.00M | 365.00M | 326.40M | 296.30M | 241.30M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Basic Shares Outstanding | 285.00M | 234.00M | 261.00M | 234.00M | 233.00M | 237.00M | 249.00M | 263.00M | 269.00M | 268.00M | 246.00M | 245.00M | 244.00M | 242.00M | 241.00M | 241.00M | 201.00M | 177.00M | 176.11M | 175.38M | 175.05M | 166.92M | 159.81M | 125.94M | 156.18M | 156.63M | 156.06M | 154.09M | 152.12M | 151.20M |
Diluted Shares Outstanding | 285.00M | 234.00M | 264.00M | 234.00M | 233.00M | 239.00M | 253.00M | 266.00M | 273.00M | 279.00M | 277.00M | 247.00M | 271.00M | 242.00M | 241.00M | 241.00M | 232.00M | 177.00M | 208.73M | 192.26M | 175.05M | 166.92M | 159.81M | 130.00M | 158.94M | 158.19M | 158.27M | 156.46M | 152.12M | 151.20M |
EBITDA | 856.00M | 1.85B | 1.82B | 69.00M | 1.35B | 2.15B | 1.99B | 2.40B | 1.83B | 1.92B | 2.10B | 1.48B | 1.66B | 976.00M | 590.00M | 1.26B | 1.63B | 814.00M | 1.62B | 1.53B | 989.00M | 969.90M | 894.80M | 1.17B | 1.09B | 1.50B | 1.62B | 1.55B | 1.57B | 1.47B |
EBITDA Margin | 4.27% | 8.91% | 10.42% | 0.56% | 9.13% | 13.87% | 12.97% | 15.84% | 11.12% | 10.61% | 10.77% | 7.07% | 7.30% | 5.18% | 3.62% | 6.48% | 8.32% | 4.02% | 8.24% | 8.34% | 6.54% | 7.00% | 6.32% | 8.13% | 8.45% | 11.85% | 12.29% | 11.82% | 11.93% | 11.95% |
EBIT | -147.00M | 843.00M | 884.00M | -816.00M | 517.00M | 1.32B | 1.19B | 1.56B | 951.00M | 1.05B | 1.16B | 772.00M | 874.00M | 272.00M | -57.00M | 452.00M | 1.31B | 227.00M | 843.00M | 649.10M | -393.60M | 223.40M | -273.00M | 58.80M | 296.70M | 968.00M | 800.00M | 122.30M | 925.80M | 865.70M |
EBIT Margin | -0.73% | 4.05% | 5.06% | -6.62% | 3.51% | 8.51% | 7.76% | 10.28% | 5.78% | 5.77% | 5.93% | 3.68% | 3.84% | 1.44% | -0.35% | 2.32% | 6.65% | 1.12% | 4.27% | 3.53% | -2.60% | 1.61% | -1.93% | 0.41% | 2.30% | 7.67% | 6.08% | 0.93% | 7.03% | 7.04% |
Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 |