|
Revenue
|
1,638.41M | 2,003.08M | 1,919.64M | 1,994.01M | 2,064.73M | 2,363.02M | 2,404.77M | 2,383.66M | 2,697.83M | 2,884.83M | 2,666.96M | 2,646.77M | 3,273.82M | 2,855.09M | 2,593.16M | 3,139.90M |
|
Gross Profit
|
1,638.41M | 2,003.08M | 1,919.64M | 1,994.01M | 2,064.73M | 2,363.02M | 2,404.77M | 2,383.66M | 2,697.83M | 2,884.83M | 2,666.96M | 2,646.77M | 3,273.82M | 2,855.09M | 2,593.16M | 3,139.90M |
|
Amortization - Intangibles
|
4.99M | 7.87M | 11.91M | 8.36M | 10.11M | 6.39M | 5.82M | 35.25M | 9.51M | | 19.41M | 1.79M | 0.06M | 0.06M | 0.33M | |
|
Research & Development
|
69.62M | 73.74M | 88.41M | 95.57M | 89.29M | 91.12M | 95.53M | 97.46M | 121.67M | 139.69M | 143.74M | 133.54M | 146.76M | 171.70M | 189.67M | 183.52M |
|
Other Operating Expenses
|
1,554.68M | 1,499.65M | 1,404.90M | 1,579.83M | 1,556.33M | 1,578.31M | 2,164.83M | 1,609.14M | 1,572.35M | 1,884.79M | 1,927.19M | 1,802.77M | 2,194.39M | 1,962.77M | 2,274.66M | 2,348.91M |
|
Operating Expenses
|
1,712.75M | 1,661.72M | 1,594.01M | 1,788.56M | 1,768.55M | 1,780.98M | 2,370.23M | 1,815.91M | 1,818.87M | 2,145.59M | 2,194.07M | 2,064.00M | 2,469.20M | 2,256.72M | 2,595.45M | 2,665.36M |
|
Operating Income
|
-182.23M | 243.65M | 235.50M | 123.89M | 216.81M | 519.47M | -16.62M | 517.46M | 825.45M | 680.77M | 392.70M | 502.14M | 723.85M | 516.85M | -79.96M | 386.47M |
|
EBIT
|
-182.23M | 243.65M | 235.50M | 123.89M | 216.81M | 519.47M | -16.62M | 517.46M | 825.45M | 680.77M | 392.70M | 502.14M | 723.85M | 516.85M | -79.96M | 386.47M |
|
Interest & Investment Income
|
| 66.72M | 67.04M | 65.32M | 58.23M | 55.30M | 57.26M | 63.02M | 110.38M | 136.40M | 135.22M | 129.91M | 119.41M | 120.73M | | |
|
Non Operating Income
|
32.61M | 40.01M | 39.72M | 38.10M | 80.26M | 39.98M | 99.14M | 41.22M | 44.07M | 89.49M | 43.95M | 38.93M | 45.32M | 44.91M | 73.00M | 60.20M |
|
EBT
|
-182.23M | 212.66M | 212.41M | 107.64M | 195.65M | 512.20M | -10.52M | 530.19M | 882.31M | 758.68M | 447.73M | 551.42M | 762.49M | 556.06M | -157.63M | 298.40M |
|
Tax Provisions
|
6.01M | 49.23M | 44.94M | 35.56M | 51.69M | 85.40M | -1009.55M | 123.77M | 565.60M | 148.32M | 94.98M | 99.45M | 181.30M | 124.36M | -22.65M | 99.76M |
|
Profit After Tax
|
-188.25M | 194.42M | 190.56M | 92.78M | 165.11M | 434.06M | 992.93M | 393.69M | 259.85M | 532.45M | 297.72M | 402.69M | 542.54M | 392.48M | -75.48M | 286.71M |
|
Equity Income
|
| 109.58M | 109.29M | 20.60M | 103.77M | 373.71M | 931.04M | 326.37M | 145.01M | 392.57M | 153.45M | 274.46M | 410.55M | 238.99M | | |
|
Income from Non-Controlling Interests
|
-58.00M | 19.44M | 15.64M | 8.48M | 4.90M | 6.79M | 6.56M | 5.99M | 6.26M | 5.32M | 11.22M | 0.23M | 14.48M | 34.97M | 18.17M | 6.80M |
|
Income from Continuing Operations
|
-188.25M | 163.44M | 167.47M | 72.08M | 143.96M | 426.80M | 999.03M | 406.42M | 316.71M | 610.37M | 352.75M | 451.97M | 581.19M | 431.69M | -134.98M | 198.64M |
|
Consolidated Net Income
|
-188.25M | 163.44M | 167.47M | 72.08M | 143.96M | 426.80M | 999.03M | 406.42M | 316.71M | 610.37M | 352.75M | 451.97M | 581.19M | 431.69M | -134.98M | 198.64M |
|
Income towards Parent Company
|
-188.25M | 163.44M | 167.47M | 72.08M | 143.96M | 426.80M | 999.03M | 406.42M | 316.71M | 610.37M | 352.75M | 451.97M | 581.19M | 431.69M | -134.98M | 198.64M |
|
Net Income towards Common Stockholders
|
-188.25M | 175.23M | 175.20M | 84.32M | 143.96M | 426.80M | 986.37M | 387.70M | 253.58M | 527.12M | 352.75M | 451.97M | 581.19M | 431.69M | -134.98M | 198.64M |
|
EPS (Basic)
|
-0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
92.16M | 116.60M | 122.87M | 125.66M | 129.06M | 129.77M | 129.77M | 129.77M | 129.77M | 129.77M | 112.77M | 112.77M | 112.77M | 112.77M | 112.77M | 112.77M |
|
Shares Outstanding (Diluted Average)
|
78.31M | 138.47M | 137.63M | 129.33M | 133.74M | 133.81M | 133.24M | 132.63M | 132.48M | 129.77M | | | 113.67M | 101.00M | 88.99M | 102.39M |
|
EBITDA
|
-182.23M | 243.65M | 235.50M | 123.89M | 216.81M | 519.47M | -16.62M | 517.46M | 825.45M | 680.77M | 392.70M | 502.14M | 723.85M | 516.85M | -79.96M | 386.47M |
|
Tax Rate
|
| 23.15% | 21.16% | 33.03% | 26.42% | 16.67% | | 23.34% | 64.10% | 19.55% | 21.21% | 18.04% | 23.78% | 22.37% | 14.37% | 33.43% |