|
Revenue
|
987.10M | 1,094.90M | 1,111.00M | 1,065.30M | 1,241.70M | 875.50M | 958.80M | 987.10M | 1,633.00M |
|
Cost of Revenue
|
884.90M | 942.00M | 974.10M | 995.70M | 991.40M | 813.30M | 810.90M | 863.00M | 1,083.10M |
|
Gross Profit
|
102.20M | 152.90M | 136.90M | 69.60M | 250.30M | 62.20M | 147.90M | 124.10M | 549.90M |
|
Research & Development
|
31.70M | 38.40M | 39.20M | 34.50M | 27.90M | 35.10M | 28.40M | 26.30M | 21.70M |
|
Selling, General & Administrative
|
38.80M | 40.30M | 42.10M | 42.00M | 46.80M | 38.80M | 52.00M | 50.80M | 48.90M |
|
Other Operating Expenses
|
132.30M | 138.80M | 140.70M | 140.60M | 170.80M | 96.80M | 108.50M | 109.60M | |
|
Operating Expenses
|
202.80M | 217.50M | 222.00M | 217.10M | 245.50M | 170.70M | 188.90M | 186.70M | 70.60M |
|
Operating Income
|
32.50M | 580.00M | 34.10M | -338.10M | 145.40M | -104.60M | 41.30M | -0.30M | 944.00M |
|
EBIT
|
32.50M | 580.00M | 34.10M | -338.10M | 145.40M | -104.60M | 41.30M | -0.30M | 944.00M |
|
Interest & Investment Income
|
87.00M | 16.70M | 4.90M | 29.10M | -23.90M | | | | |
|
Other Non Operating Income
|
-5.20M | 7.30M | -13.60M | -3.50M | 2.20M | -6.00M | -5.00M | -12.80M | -1.00M |
|
EBT
|
95.20M | 608.10M | 15.10M | -328.30M | 98.80M | -54.50M | 41.70M | 128.20M | 977.20M |
|
Tax Provisions
|
33.40M | 97.60M | 38.00M | 30.40M | 44.10M | 33.40M | 78.10M | 30.70M | 129.40M |
|
Profit After Tax
|
61.80M | 510.50M | -22.90M | -398.00M | 58.80M | -255.10M | -52.80M | 103.80M | 847.80M |
|
Equity Income
|
6.10M | 15.00M | 12.60M | -26.00M | -1.60M | -0.60M | | 109.10M | 34.10M |
|
Income from Non-Controlling Interests
|
9.20M | 8.90M | 8.50M | 14.60M | 16.20M | 7.90M | 19.10M | 9.50M | 28.20M |
|
Income from Continuing Operations
|
61.80M | 510.50M | -22.90M | -358.70M | 54.70M | -87.90M | -36.40M | 97.50M | 847.80M |
|
Consolidated Net Income
|
61.80M | 510.50M | 3.20M | -39.30M | 4.10M | -167.20M | -16.40M | 6.30M | 847.80M |
|
Income towards Parent Company
|
52.60M | 501.60M | -28.20M | -412.60M | 42.60M | -254.40M | -70.10M | 94.30M | 819.60M |
|
Net Income towards Common Stockholders
|
52.60M | 501.60M | -28.20M | -412.60M | 42.60M | -254.40M | -70.10M | 94.30M | 819.60M |
|
EPS (Basic)
|
0.13 | 1.08 | -0.06 | -0.88 | 0.09 | -0.53 | -0.15 | 0.19 | 1.52 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 1.07 | -0.06 | -0.88 | 0.09 | -0.53 | -0.15 | 0.19 | 1.50 |
|
Shares Outstanding (Weighted Average)
|
393.42M | 453.73M | 466.83M | 466.83M | 469.06M | 476.80M | 479.00M | 481.20M | 571.10M |
|
Shares Outstanding (Diluted Average)
|
423.90M | 467.50M | 466.50M | 468.00M | 478.00M | 476.50M | 478.60M | 484.60M | 545.90M |
|
EBITDA
|
32.50M | 580.00M | 34.10M | -338.10M | 145.40M | -104.60M | 41.30M | -0.30M | 944.00M |
|
Interest Expenses
|
25.20M | 10.90M | 8.80M | 14.40M | 23.30M | 5.20M | 8.60M | 21.00M | 70.80M |
|
Tax Rate
|
35.08% | 16.05% | | | 44.64% | | | 23.95% | 13.24% |