|
Revenue
|
33.05M | 72.08M | 196.28M | 355.45M | 625.60M | 983.06M | 2,278.88M | 2,422.37M | 1,667.42M | 3,728.56M | 4,920.80M | 3,762.19M | 5,205.84M |
|
Cost of Revenue
|
| 0.31M | 3.91M | 6.47M | 44.00M | 52.33M | 43.55M | 31.74M | | | | | |
|
Gross Profit
|
| | | | | | 2,235.34M | 2,390.64M | | | | | |
|
Amortization - Intangibles
|
| | | | 15.35M | 223.17M | 256.92M | | | | | | |
|
Selling, General & Administrative
|
5.88M | 9.97M | 27.00M | 61.86M | 38.57M | 67.16M | 441.89M | 496.48M | 548.44M | 865.80M | 896.06M | 761.10M | 868.48M |
|
Restructuring Costs
|
| | | | 13.92M | 26.98M | 51.56M | | | | | | |
|
Other Operating Expenses
|
3.35M | 32.50M | 77.90M | 55.96M | 121.72M | 328.44M | 703.50M | 1,390.61M | 1,245.25M | 1,753.04M | 2,455.41M | 2,188.42M | 2,970.09M |
|
Operating Expenses
|
9.23M | 42.47M | 104.90M | 117.82M | 174.21M | 422.58M | 1,205.81M | 1,887.09M | 1,793.69M | 2,618.84M | 3,351.47M | 2,949.52M | 3,838.58M |
|
Operating Income
|
| | | | | | 1,029.52M | 503.55M | | | | | |
|
EBIT
|
41.95M | 280.65M | 605.76M | 544.89M | 995.05M | 1,643.14M | 1,029.52M | 503.55M | -756.30M | 1,461.12M | 2,053.80M | 787.23M | 1,208.81M |
|
Non Operating Investment Income
|
| | | -10.74M | 4.69M | -9.21M | -136.21M | -118.37M | -148.76M | -149.15M | -180.06M | -19.46M | -215.71M |
|
Other Non Operating Income
|
8.40M | 1.82M | -13.04M | -8.00M | -8.87M | -2.19M | -108.23M | -56.14M | | 3.24M | -126.47M | -40.38M | 57.26M |
|
Non Operating Income
|
17.42M | 241.01M | 375.09M | 42.03M | 62.34M | 207.79M | -51.33M | 147.99M | -1214.50M | -145.91M | -306.52M | -59.83M | -158.45M |
|
EBT
|
41.25M | 265.62M | 465.06M | 270.88M | 621.63M | 1,182.28M | 931.10M | 647.70M | -1340.77M | 963.81M | 1,262.80M | 752.83M | 1,208.81M |
|
Tax Provisions
|
| | 22.96M | -11.00M | 38.91M | 167.63M | -73.43M | 41.77M | 16.92M | 158.23M | 279.52M | 122.16M | 267.32M |
|
Profit After Tax
|
41.25M | 265.62M | 442.10M | 281.88M | 582.72M | 1,014.65M | 1,004.53M | 605.93M | -1357.68M | 805.58M | 983.28M | 630.67M | 941.49M |
|
Equity Income
|
| 82.86M | 53.84M | | | 25.62M | 10.80M | -1.44M | | | | | |
|
Income from Non-Controlling Interests
|
| -0.33M | 89.22M | 13.25M | 78.26M | 57.12M | 40.56M | 42.64M | 52.67M | 33.36M | 28.77M | 8.42M | 9.99M |
|
Income from Continuing Operations
|
41.25M | 265.62M | 442.10M | 281.88M | 582.72M | 1,014.65M | 1,004.53M | 605.93M | -1357.68M | 805.58M | 983.28M | 630.67M | 941.49M |
|
Consolidated Net Income
|
41.25M | 265.62M | 442.10M | 281.88M | 582.72M | 1,014.65M | 1,004.53M | 605.93M | -1357.68M | 805.58M | 983.28M | 630.67M | 941.49M |
|
Income towards Parent Company
|
41.25M | 265.62M | 442.10M | 281.88M | 582.72M | 1,014.65M | 1,004.53M | 605.93M | -1357.68M | 805.58M | 983.28M | 630.67M | 941.49M |
|
Preferred Dividend Payments
|
| | | | | | | 13.28M | 54.30M | 66.74M | 89.73M | 89.58M | 96.46M |
|
Net Income towards Common Stockholders
|
41.25M | 265.95M | 352.88M | 268.64M | 504.45M | 957.53M | 963.97M | 550.01M | -1464.65M | 705.48M | 864.79M | 532.68M | 835.05M |
|
EPS (Basic)
|
0.33 | 2.10 | 2.59 | 1.34 | 2.12 | 3.17 | 2.82 | 1.35 | -3.52 | 1.56 | 1.84 | 1.11 | 1.69 |
|
EPS (Weighted Average and Diluted)
|
0.33 | 2.07 | 2.53 | 1.32 | 2.12 | 3.15 | 2.81 | 1.34 | -3.52 | 1.51 | 1.80 | 1.10 | 1.67 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | 369.13M | 415.55M | 414.80M | 466.76M | 473.72M | 483.21M | 519.73M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 343.14M | 408.99M | 415.51M | 467.67M | 481.64M | 483.72M | 499.60M |
|
Interest Expenses
|
0.70M | 15.02M | 140.71M | 274.01M | 373.42M | 460.87M | 606.43M | 933.75M | 584.47M | 497.31M | 791.00M | 34.40M | |
|
Tax Rate
|
| | 4.94% | | 6.26% | 14.18% | | 6.45% | | 16.42% | 22.13% | 16.23% | 22.11% |