|
Revenue
|
406.30M | 248.00M | 2,452.00M | 2,340.00M | 2,488.00M | 2,251.00M | 1,516.00M | 1,929.00M | 1,906.00M | 1,865.00M | 1,908.00M | 1,964.00M | 1,946.00M | 1,865.00M | 1,929.00M | 2,205.00M | 2,209.00M | 1,966.00M | 1,860.00M | 1,678.00M |
|
Cost of Revenue
|
| 2,025.00M | 2,269.00M | 2,162.00M | 2,195.00M | 2,025.00M | 1,385.00M | 1,712.00M | 1,704.00M | 1,616.00M | 1,669.00M | 1,760.00M | 1,749.00M | 1,652.00M | 1,860.00M | 2,015.00M | 2,041.00M | 1,789.00M | 1,695.00M | 1,535.00M |
|
Gross Profit
|
| -1777.00M | 183.00M | 178.00M | 293.00M | 226.00M | 131.00M | 217.00M | 202.00M | 249.00M | 239.00M | 204.00M | 197.00M | 213.00M | 69.00M | 190.00M | 168.00M | 177.00M | 165.00M | 143.00M |
|
Research & Development
|
| 1.00M | | | | 1.00M | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 27.00M | -80.00M | -74.00M | -66.00M | -68.00M | -41.00M | -60.00M | -67.00M | -61.00M | -63.00M | -66.00M | -78.00M | -64.00M | -77.00M | -78.00M | 107.00M | -75.00M | -69.00M | -59.00M |
|
Restructuring Costs
|
| 12.00M | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 11.00M | -38.00M | -19.00M | -43.00M | -43.00M | -7.00M | -24.00M | -43.00M | -38.00M | 171.00M | -51.00M | 44.00M | -11.00M | -59.00M | -127.00M | 469.00M | -34.00M | 236.00M | -8.00M |
|
Operating Expenses
|
| -6.00M | -14.00M | -7.00M | -66.00M | -2.00M | -5.00M | -7.00M | -67.00M | -61.00M | -63.00M | -66.00M | -78.00M | -64.00M | -77.00M | -78.00M | 107.00M | -75.00M | -69.00M | -59.00M |
|
Operating Income
|
| 76.00M | 72.00M | 185.00M | 359.00M | 73.00M | 99.00M | 224.00M | 269.00M | 310.00M | 302.00M | 270.00M | 275.00M | 277.00M | 146.00M | 268.00M | 61.00M | 252.00M | 234.00M | 202.00M |
|
EBIT
|
| 76.00M | 72.00M | 185.00M | 359.00M | 73.00M | 99.00M | 224.00M | 269.00M | 310.00M | 302.00M | 270.00M | 275.00M | 277.00M | 146.00M | 268.00M | 61.00M | 252.00M | 234.00M | 202.00M |
|
Other Non Operating Income
|
| -6.00M | | | | 1.40M | | | | | -26.00M | | | | | | | | | |
|
Non Operating Income
|
| 2.00M | | | | 4.00M | | | | | | | | | | | | | | |
|
EBT
|
| 78.00M | -35.00M | -19.00M | 90.00M | -159.00M | 698.00M | 74.00M | 64.00M | -185.00M | 297.00M | 9.00M | -1032.00M | -184.00M | -31.00M | -544.00M | 1,316.00M | -155.00M | -54.00M | -587.00M |
|
Tax Provisions
|
| -17.00M | | | | -16.00M | | | | | 7.00M | | | | | | | | | |
|
Profit After Tax
|
128.10M | 36.00M | -43.00M | -21.00M | 121.00M | -163.00M | 1,050.00M | 31.00M | 158.00M | -185.00M | 158.00M | 7.00M | 2,849.00M | -174.00M | 40.00M | -511.00M | 1,282.00M | -135.00M | -23.00M | -578.00M |
|
Equity Income
|
| 8.00M | 1.00M | 2.00M | 2.00M | 1.00M | 1.00M | 2.00M | 5.00M | -2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 2.00M |
|
Net Income - Minority
|
| | -14.10M | | | -14.00M | -15.90M | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 25.00M | -31.00M | -22.00M | 85.00M | 1,630.00M | 261.00M | -61.00M | -36.00M | -45.00M | 6,386.00M | 3,271.00M | 2,395.00M | -24.00M | -84.00M | -45.00M | 886.00M | 2,662.00M | 2,738.00M | -78.00M |
|
Income from Continuing Operations
|
| 95.00M | -35.00M | -19.00M | 90.00M | -143.00M | 698.00M | 74.00M | 64.00M | -185.00M | 290.00M | 9.00M | -1032.00M | -184.00M | -31.00M | -544.00M | 1,316.00M | -155.00M | -54.00M | -587.00M |
|
Consolidated Net Income
|
| 815.80M | -35.00M | -19.00M | 90.00M | -2.40M | 362.00M | -55.00M | 61.00M | -3.00M | -37.00M | -33.00M | 3,885.00M | -184.00M | -31.00M | -544.00M | 1,316.00M | -155.00M | -54.00M | -587.00M |
|
Income towards Parent Company
|
| 11.00M | -12.00M | 1.00M | 90.00M | -164.00M | 789.00M | 92.00M | 194.00M | 192.00M | 1,441.00M | 404.00M | 454.00M | 722.00M | 849.00M | -466.00M | 396.00M | -78.00M | -159.00M | -500.00M |
|
Net Income towards Common Stockholders
|
| 281.00M | -12.00M | 46.00M | -19.00M | 1,477.00M | 47.00M | 1,334.00M | -5.00M | 25.00M | -16.00M | 1,397.00M | 488.00M | 1,887.00M | 1,868.00M | 1,980.00M | 150.00M | 2,158.00M | 11.00M | 2,354.00M |
|
EPS (Basic)
|
0.47 | 2.30 | -0.10 | | 0.53 | 12.43 | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| 2.29 | -0.10 | | | 12.34 | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| 122.00M | 121.90M | | | 118.80M | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| 122.90M | 122.60M | | | 119.70M | | | | | | | | | | | | | | |
|
EBITDA
|
| 76.00M | 307.00M | 185.00M | 359.00M | 73.00M | 313.00M | 224.00M | 269.00M | 310.00M | 302.00M | 270.00M | 275.00M | 277.00M | 146.00M | 268.00M | 61.00M | 252.00M | 234.00M | 202.00M |
|
Interest Expenses
|
| -32.20M | | | | -22.30M | | | | | | | | | | | | | | |
|
Tax Rate
|
| -21.79% | | | | 10.06% | | | | | 2.36% | | | | | | | | | |