|
Revenue
|
2,005.39M | 2,362.76M | 2,869.01M | 2,519.15M | 2,394.27M | 2,445.55M | 2,826.43M | 2,677.20M | 3,071.98M | 3,374.95M | 3,589.43M | 3,128.91M | 3,327.96M | 7,320.10M | 9,617.20M | 5,377.53M |
|
Cost of Revenue
|
1,521.53M | 1,620.85M | 1,914.06M | 1,620.31M | 1,543.80M | 1,674.70M | 1,966.20M | 1,706.90M | 1,965.70M | 2,157.69M | 2,331.65M | 2,134.06M | 2,329.99M | 4,245.52M | 8,431.29M | 5,314.99M |
|
Gross Profit
|
483.86M | 741.91M | 954.95M | 898.84M | 850.47M | 770.85M | 860.23M | 970.31M | 1,106.28M | 1,217.26M | 1,257.78M | 994.85M | 997.97M | 3,074.59M | 1,185.91M | 62.54M |
|
Research & Development
|
60.92M | 58.39M | 77.08M | 78.92M | 82.25M | 88.31M | 89.19M | 80.47M | 84.33M | 70.05M | 58.29M | 59.21M | 54.03M | 71.98M | 85.72M | 86.72M |
|
Selling, General & Administrative
|
212.63M | 274.62M | 360.07M | 308.46M | 158.19M | 355.13M | 300.44M | 353.76M | 450.29M | 446.09M | 533.37M | 429.83M | 441.48M | 524.14M | 910.00M | 618.05M |
|
Restructuring Costs
|
11.64M | 6.96M | | 111.69M | 33.36M | 30.16M | 132.30M | 57.38M | | | | | | | 9.49M | 1,134.32M |
|
Other Operating Expenses
|
| | | | | | | 122.30M | | 210.43M | | | 295.97M | -8.40M | 71.19M | |
|
Operating Expenses
|
285.19M | 339.97M | 437.15M | 499.06M | 273.80M | 473.60M | 521.93M | 491.62M | 534.62M | 516.14M | 591.65M | 489.04M | 495.51M | 596.13M | 1,005.22M | 1,839.08M |
|
Operating Income
|
186.28M | 401.94M | 517.79M | 399.78M | 576.67M | 271.30M | 345.11M | 600.98M | 571.66M | 911.54M | 666.12M | 505.81M | 798.43M | 2,470.06M | 251.88M | -1776.55M |
|
EBIT
|
186.28M | 401.94M | 517.79M | 399.78M | 576.67M | 271.30M | 345.11M | 600.98M | 571.66M | 911.54M | 666.12M | 505.81M | 798.43M | 2,470.06M | 251.88M | -1776.55M |
|
Other Non Operating Income
|
-1.42M | 2.79M | 0.36M | 1.23M | -6.67M | -16.76M | 47.28M | -20.54M | -9.51M | -64.43M | -45.48M | -59.18M | -603.34M | 86.36M | 110.93M | 178.34M |
|
Non Operating Income
|
-1.42M | 2.79M | 0.36M | 1.23M | -6.67M | -16.76M | 47.28M | -20.54M | -9.51M | -64.43M | -45.48M | -59.18M | -603.34M | 86.36M | 110.93M | 178.34M |
|
EBT
|
160.27M | 527.23M | 480.58M | 660.50M | 538.44M | 213.18M | 310.74M | 515.26M | 446.80M | 794.70M | 562.95M | 373.52M | 133.62M | 2,433.44M | 246.74M | -1763.83M |
|
Tax Provisions
|
-8.75M | 87.76M | 104.13M | 92.80M | 134.44M | 65.62M | 11.13M | 96.26M | 431.82M | 144.83M | 88.16M | 54.42M | 29.45M | 390.59M | 430.28M | 87.08M |
|
Profit After Tax
|
189.62M | 329.42M | 420.20M | 330.13M | 439.83M | 230.44M | 360.06M | 680.77M | 99.47M | 739.14M | 604.36M | 446.62M | 199.94M | 2,815.13M | 1,670.54M | -1850.91M |
|
Equity Income
|
22.32M | 37.98M | 43.75M | 38.07M | 31.73M | 35.74M | 27.98M | 59.64M | 84.49M | 89.26M | 129.57M | 127.52M | 95.77M | 772.27M | 1,854.08M | 715.43M |
|
Net Income - Minority
|
| | | -98.41M | -115.42M | -129.17M | -146.92M | -147.54M | -143.15M | -173.79M | -161.33M | -200.37M | -180.34M | -208.22M | -252.92M | -238.17M |
|
Income from Non-Controlling Interests
|
11.26M | 13.64M | 28.08M | 18.59M | 26.66M | 27.59M | 25.16M | 37.09M | 44.62M | 45.58M | 71.13M | 70.85M | 76.27M | 125.31M | 97.07M | 43.97M |
|
Income from Continuing Operations
|
169.02M | 439.47M | 376.44M | 567.70M | 404.00M | 147.56M | 299.61M | 419.00M | 14.98M | 649.88M | 474.79M | 319.09M | 104.17M | 2,042.86M | -183.54M | -1850.91M |
|
Consolidated Net Income
|
169.02M | 439.47M | 376.44M | 4.28M | 4.11M | -69.53M | 32.48M | 202.13M | 14.98M | 649.88M | 474.79M | 319.09M | 104.17M | 2,042.86M | -183.54M | -1850.91M |
|
Income towards Parent Company
|
169.02M | 439.47M | 376.44M | -94.13M | -111.31M | -198.70M | -114.44M | 54.59M | -128.17M | 476.09M | 313.46M | 118.73M | -76.17M | 1,834.64M | -436.46M | -2089.08M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | 136.65M |
|
Net Income towards Common Stockholders
|
169.02M | 439.47M | 376.44M | -94.13M | -111.31M | -198.70M | -114.44M | 54.59M | -128.17M | 476.09M | 313.46M | 118.73M | -76.17M | 2,689.82M | 1,573.48M | -1316.10M |
|
EPS (Basic)
|
1.95 | 3.46 | 4.33 | 3.49 | 4.93 | 2.57 | 3.01 | 5.73 | 0.49 | 6.40 | 5.03 | 3.53 | 1.07 | 22.97 | 13.41 | -11.20 |
|
EPS (Weighted Average and Diluted)
|
1.94 | 3.43 | 4.28 | 3.47 | 4.90 | 2.57 | 3.00 | 5.68 | 0.49 | 6.34 | 5.02 | 3.52 | 1.06 | 22.84 | 13.36 | -11.20 |
|
Shares Outstanding (Weighted Average)
|
91.68M | 91.57M | 88.76M | 89.26M | 81.40M | 78.25M | 112.20M | 112.48M | 110.50M | 106.21M | 106.03M | 106.46M | 116.98M | 117.15M | 117.35M | 117.54M |
|
Shares Outstanding (Diluted Average)
|
92.05M | 92.18M | 91.52M | 89.88M | 84.32M | 79.10M | 111.56M | 113.24M | 112.38M | 109.46M | 106.32M | 106.81M | 116.54M | 117.79M | 117.77M | 117.52M |
|
EBITDA
|
186.28M | 401.94M | 517.79M | 399.78M | 576.67M | 271.30M | 345.11M | 600.98M | 571.66M | 911.54M | 666.12M | 505.81M | 798.43M | 2,470.06M | 251.88M | -1776.55M |
|
Interest Expenses
|
24.58M | 25.53M | 37.57M | 32.80M | 31.56M | 41.36M | 81.65M | 65.18M | 115.35M | 52.41M | -0.60M | 73.12M | 61.48M | 122.97M | 116.07M | 165.62M |
|
Tax Rate
|
| 16.64% | 21.67% | 14.05% | 24.97% | 30.78% | 3.58% | 18.68% | 96.65% | 18.22% | 15.66% | 14.57% | 22.04% | 16.05% | | |