|
Revenue
|
1,215.76M | 598.78M | 1,209.75M | 856.50M | 1,159.09M | 1,486.07M | 1,614.31M | 1,767.27M | 1,790.01M |
|
Cost of Revenue
|
| 121.16M | 875.90M | 103.47M | 74.00M | 287.87M | 295.57M | 297.40M | 326.31M |
|
Gross Profit
|
| 1,082.91M | 2,469.45M | 753.03M | 1,085.09M | 1,198.20M | 1,318.74M | 1,469.87M | 1,463.70M |
|
Research & Development
|
| | | 56.10M | 56.73M | 68.24M | 71.26M | 71.97M | -68.05M |
|
Selling, General & Administrative
|
-0.24M | 90.48M | -701.35M | 62.60M | 70.67M | 81.32M | 58.25M | 54.93M | -56.66M |
|
Other Operating Expenses
|
-0.74M | 270.94M | -1802.98M | 357.66M | 678.05M | 926.35M | 1,120.11M | 1,304.60M | -1317.99M |
|
Operating Expenses
|
-0.98M | 361.42M | -2504.33M | 476.36M | 805.45M | 1,075.91M | 1,249.62M | 1,431.51M | -1442.70M |
|
Operating Income
|
236.85M | 721.49M | 4,973.78M | 2,646.43M | 2,307.53M | 410.16M | 364.69M | 335.76M | 347.31M |
|
EBIT
|
236.85M | 721.49M | 4,973.78M | 2,646.43M | 2,307.53M | 410.16M | 364.69M | 335.76M | 347.31M |
|
Non Operating Investment Income
|
0.02M | | | | | | | | |
|
Other Non Operating Income
|
0.15M | -58.88M | | -8.09M | | | | | |
|
Non Operating Income
|
0.01M | 5.61M | | 19.61M | 17.85M | 19.20M | 32.00M | 55.59M | 42.49M |
|
EBT
|
0.55M | 208.66M | 4,973.78M | 410.31M | 371.49M | 429.36M | 396.69M | 391.36M | 389.80M |
|
Tax Provisions
|
-0.05M | 42.22M | -151.21M | 69.23M | 69.80M | 37.79M | 65.94M | 55.65M | -62.66M |
|
Profit After Tax
|
0.60M | 166.45M | 5,124.99M | 341.08M | 302.33M | 393.71M | 330.75M | 335.71M | 327.13M |
|
Income from Non-Controlling Interests
|
| -0.01M | 2,469.07M | 0.24M | -0.63M | -2.14M | 2.16M | 6.01M | 0.64M |
|
Income from Continuing Operations
|
0.60M | 166.44M | 5,124.99M | 341.08M | 301.70M | 391.57M | 330.75M | 335.71M | 452.46M |
|
Consolidated Net Income
|
0.60M | 166.44M | 5,124.99M | 341.08M | 301.70M | 391.57M | 330.75M | 335.71M | 452.46M |
|
Income towards Parent Company
|
0.60M | 166.44M | 5,124.99M | 341.08M | 301.70M | 391.57M | 330.75M | 335.71M | 452.46M |
|
Preferred Dividend Payments
|
| 472.38M | | | | | | | |
|
Net Income towards Common Stockholders
|
0.60M | -305.93M | 5,124.99M | 340.84M | 1,972.70M | 393.71M | 338.60M | 329.70M | 358.55M |
|
EPS (Basic)
|
0.00 | -0.39 | 3.41 | 0.22 | 0.20 | 0.28 | 0.23 | 0.24 | 0.28 |
|
EPS (Weighted Average and Diluted)
|
| -0.27 | | 0.22 | 0.20 | 0.27 | 0.23 | 0.24 | |
|
Shares Outstanding (Weighted Average)
|
837.13M | 1,503.07M | 1,503.07M | 1,529.44M | 1,405.16M | 1,433.79M | 1,413.20M | 1,356.80M | 1,266.25M |
|
Shares Outstanding (Diluted Average)
|
| 1,120.47M | | | | | | | |
|
EBITDA
|
236.85M | 181.81M | 770.39M | 342.82M | 290.76M | 391.88M | 340.76M | 339.62M | 347.31M |
|
Tax Rate
|
| 20.23% | | 16.87% | 18.79% | 8.80% | 16.62% | 14.22% | |