|
Revenue
|
2,179.11M | 2,939.48M | 2,776.36M | 2,759.55M | 2,956.45M | 4,051.08M | 2,884.60M | 3,927.85M | 4,207.03M | 4,316.47M | 4,052.65M | 5,050.59M | 6,138.33M | 7,091.59M | 6,503.06M | 6,317.69M |
|
Cost of Revenue
|
1,698.71M | 2,275.73M | 2,285.79M | 2,335.74M | 2,411.94M | 2,576.62M | 2,405.34M | 3,217.96M | 3,445.95M | 3,605.90M | 3,403.21M | 4,149.77M | 4,912.77M | 5,761.60M | 5,559.91M | 5,384.48M |
|
Gross Profit
|
480.40M | 663.76M | 490.57M | 423.81M | 544.51M | 552.82M | 479.26M | 709.89M | 761.08M | 710.57M | 649.44M | 900.81M | 1,225.55M | 1,329.99M | 943.15M | 933.21M |
|
Research & Development
|
44.45M | 47.53M | 50.39M | 54.12M | 64.62M | 76.86M | 82.02M | 117.21M | 166.63M | 157.18M | 137.64M | 140.73M | 166.04M | 149.43M | 177.47M | 162.95M |
|
Selling, General & Administrative
|
210.63M | 242.42M | 246.51M | 217.00M | 247.78M | 254.50M | 232.41M | 284.09M | 297.02M | 295.24M | 278.63M | 302.84M | 296.08M | 283.37M | 295.39M | 331.81M |
|
Other Operating Expenses
|
| | | | | 153.05M | | | 108.11M | | | | | | | |
|
Operating Expenses
|
255.08M | 289.96M | 296.90M | 271.12M | 312.40M | 331.36M | 314.43M | 401.30M | 355.54M | 452.42M | 416.27M | 443.57M | 462.12M | 432.80M | 472.87M | 494.76M |
|
Operating Income
|
225.32M | 373.80M | 193.67M | 152.69M | 232.11M | 221.46M | 164.84M | 308.59M | 405.54M | 258.14M | 233.17M | 457.25M | 763.43M | 897.19M | 470.29M | 438.45M |
|
EBIT
|
225.32M | 373.80M | 193.67M | 152.69M | 232.11M | 221.46M | 164.84M | 308.59M | 405.54M | 258.14M | 233.17M | 457.25M | 763.43M | 897.19M | 470.29M | 438.45M |
|
Non Operating Investment Income
|
| | | | | | | | 108.11M | | 3.30M | | | | | |
|
Other Non Operating Income
|
15.09M | -18.04M | -13.93M | -0.64M | -2.21M | 24.54M | -10.55M | 5.75M | -12.49M | 6.62M | -1.77M | -6.39M | 3.14M | 18.31M | 32.55M | 57.51M |
|
Non Operating Income
|
-98.79M | -122.64M | -100.54M | -98.58M | -108.12M | -85.38M | -96.93M | -78.89M | -98.04M | -72.33M | -73.36M | -70.56M | -48.37M | -40.25M | 32.55M | 57.51M |
|
EBT
|
126.52M | 251.16M | 93.13M | 54.11M | 123.99M | 136.08M | 67.91M | 229.69M | 307.50M | 185.81M | 159.81M | 386.68M | 715.07M | 856.93M | 443.84M | 431.02M |
|
Tax Provisions
|
-29.76M | 19.01M | 7.12M | 17.00M | 22.65M | 33.84M | 28.04M | 51.04M | 39.79M | 56.25M | 37.18M | 46.18M | 69.46M | 89.89M | 81.71M | 75.48M |
|
Profit After Tax
|
156.28M | 232.15M | 93.09M | 42.70M | 111.66M | 133.24M | 53.89M | 178.65M | 267.70M | 129.56M | 122.63M | 340.50M | 645.61M | 767.04M | 362.13M | 355.54M |
|
Equity Income
|
2.37M | 6.43M | 7.08M | 5.59M | 10.32M | 31.01M | 14.02M | | | | | | | | | |
|
Net Income - Minority
|
-6.49M | -6.67M | | | | -14.70M | -17.25M | -19.82M | -23.43M | -25.36M | -26.50M | -28.26M | | | | |
|
Investment Income
|
9.92M | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.30M | 0.18M | 1.29M | 0.88M | 2.36M | 3.50M | 2.79M | 3.12M | 4.16M | 2.47M | 1.74M | 2.36M | 2.61M | 1.22M | 2.32M | 1.52M |
|
Income from Continuing Operations
|
156.28M | 232.15M | 86.01M | 37.11M | 101.34M | 102.23M | 39.88M | 178.65M | 267.70M | 129.56M | 122.63M | 340.50M | 645.61M | 767.04M | 362.13M | 355.54M |
|
Consolidated Net Income
|
156.28M | 232.15M | 86.01M | 37.11M | 101.34M | 102.23M | 39.88M | 178.65M | 267.70M | 129.56M | 122.63M | 340.50M | 645.61M | 767.04M | 362.13M | 355.54M |
|
Income towards Parent Company
|
149.79M | 225.48M | 86.01M | 37.11M | 101.34M | 87.53M | 22.63M | 158.84M | 244.27M | 104.20M | 96.13M | 312.24M | 645.61M | 767.04M | 362.13M | 355.54M |
|
Net Income towards Common Stockholders
|
149.79M | 225.48M | 86.01M | 37.11M | 101.34M | 87.53M | 22.63M | 158.84M | 244.27M | 104.20M | 96.13M | 312.24M | 645.61M | 767.04M | 362.13M | 355.54M |
|
EPS (Basic)
|
0.85 | 1.26 | 0.48 | 0.26 | 0.58 | 0.56 | 0.22 | 0.74 | 1.10 | 0.53 | 0.50 | 1.40 | 2.64 | 3.13 | 1.46 | 1.44 |
|
EPS (Weighted Average and Diluted)
|
0.67 | 0.91 | 0.39 | 0.24 | 0.50 | 0.55 | 0.22 | 0.74 | 1.10 | 0.53 | 0.50 | 1.40 | 2.62 | 3.11 | 1.46 | 1.43 |
|
Shares Outstanding (Weighted Average)
|
183.11M | 183.79M | 181.15M | 152.74M | 217.84M | 237.28M | 237.36M | 237.69M | 239.28M | 239.53M | 239.78M | 242.45M | 244.53M | 244.97M | 245.77M | 246.63M |
|
Shares Outstanding (Diluted Average)
|
263.38M | 282.60M | 273.69M | 243.00M | 235.33M | 236.73M | 237.17M | 238.03M | 239.65M | 239.74M | 240.12M | 242.25M | 245.70M | 246.21M | 247.18M | 247.82M |
|
EBITDA
|
225.32M | 373.80M | 193.67M | 152.69M | 232.11M | 221.46M | 164.84M | 308.59M | 405.54M | 258.14M | 233.17M | 457.25M | 763.43M | 897.19M | 470.29M | 438.45M |
|
Interest Expenses
|
102.40M | 85.59M | 74.21M | 83.97M | 96.74M | 104.96M | 81.41M | 79.67M | 1.72M | | | 64.17M | 51.51M | 58.56M | 59.00M | 64.94M |
|
Tax Rate
|
| 7.57% | 7.65% | 31.42% | 18.26% | 24.87% | 41.28% | 22.22% | 12.94% | 30.27% | 23.27% | 11.94% | 9.71% | 10.49% | 18.41% | 17.51% |