|
Revenue
|
457.61M | 464.28M | 457.49M | 500.88M | 510.93M | 538.40M | 572.14M | 573.03M | 554.96M | 585.77M | 575.70M | 562.05M | 535.96M | 573.46M | 565.75M | 683.97M | 538.20M | 536.31M | 596.07M | 567.98M | 537.27M | 564.69M | 593.64M | 568.25M | 578.66M | 609.29M | 621.99M |
|
Amortization - Intangibles
|
5.73M | 5.80M | 5.80M | 5.73M | 5.73M | 5.80M | 5.80M | 5.67M | 5.73M | 5.80M | 5.80M | 5.67M | | | | | | | | | | | | | | | |
|
Research & Development
|
21.50M | 22.72M | 15.84M | 7.64M | 5.78M | 5.10M | 7.79M | 2.64M | 3.12M | 90.50M | 103.80M | 100.50M | 0.61M | 25.50M | 50.50M | 0.50M | 0.50M | 50.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 50.50M | 300.50M | 50.50M | 50.50M |
|
Selling, General & Administrative
|
30.35M | 25.60M | 23.06M | 38.06M | 42.80M | 50.73M | 50.12M | 43.16M | 44.92M | 48.59M | 46.16M | 51.54M | 51.84M | 50.69M | 73.23M | 85.69M | 47.63M | 57.23M | 59.19M | 57.65M | 54.71M | 56.72M | 67.59M | 110.70M | 179.77M | 118.73M | 164.27M |
|
Other Operating Expenses
|
77.90M | -116.54M | -913.33M | 93.75M | 53.01M | -28.00M | 200.18M | 297.93M | -238.03M | 143.63M | 272.32M | 190.29M | 105.71M | 305.06M | 924.67M | 118.80M | 241.23M | 277.14M | -76.51M | 583.60M | 212.43M | -227.60M | 164.04M | -127.14M | -111.40M | 12.90M | 18.84M |
|
Operating Expenses
|
129.75M | -68.22M | -874.43M | 139.45M | 101.59M | 27.83M | 258.09M | 343.73M | -189.99M | 282.72M | 422.28M | 342.33M | 158.16M | 381.25M | 1,048.40M | 205.00M | 289.36M | 384.87M | -16.83M | 641.75M | 267.64M | -170.38M | 232.13M | 34.06M | 368.87M | 182.13M | 233.61M |
|
Operating Income
|
327.86M | 532.50M | 1,331.92M | 361.43M | 409.35M | 510.57M | 314.06M | 229.30M | 744.95M | 303.05M | 153.42M | 219.72M | 377.79M | 192.21M | -482.65M | 478.97M | 248.84M | 151.44M | 612.90M | -73.77M | 269.63M | 735.07M | 361.51M | 534.18M | 209.80M | 427.16M | 388.38M |
|
EBIT
|
327.86M | 532.50M | 1,331.92M | 361.43M | 409.35M | 510.57M | 314.06M | 229.30M | 744.95M | 303.05M | 153.42M | 219.72M | 377.79M | 192.21M | -482.65M | 478.97M | 248.84M | 151.44M | 612.90M | -73.77M | 269.63M | 735.07M | 361.51M | 534.18M | 209.80M | 427.16M | 388.38M |
|
Non Operating Investment Income
|
-39.41M | -13.52M | 39.64M | -33.45M | 0.65M | -7.09M | -2.19M | -2.56M | -1.91M | -16.97M | -0.10M | | 71.81M | 25.79M | -0.98M | 7.09M | -0.70M | -8.68M | | | | 3.00M | -9.00M | -1.00M | -2.00M | 4.00M | -1.00M |
|
Interest & Investment Income
|
4.47M | 4.58M | 3.25M | 2.86M | 2.72M | 1.59M | 21.21M | 16.60M | 14.04M | 12.26M | 10.64M | 9.53M | 10.92M | 14.03M | 43.85M | 16.70M | 25.65M | 23.44M | 6.50M | 7.42M | 13.38M | 17.51M | 9.04M | 11.29M | 8.33M | 6.90M | 7.07M |
|
Other Non Operating Income
|
-0.04M | 0.23M | 0.14M | -5.92M | 0.26M | -23.34M | -3.82M | 0.04M | -0.11M | -0.79M | -4.82M | -1.76M | -1.03M | -10.80M | -1.17M | -2.81M | 1.09M | -1.71M | -18.31M | -3.69M | 6.00M | -1.65M | -2.19M | -3.06M | -1.54M | -1.57M | -8.17M |
|
Non Operating Income
|
-149.09M | -92.47M | 114.61M | -252.33M | 192.63M | 113.69M | 52.57M | -70.32M | 61.81M | -81.26M | -99.75M | -91.64M | 113.81M | 28.20M | -127.38M | 30.12M | 102.50M | -29.36M | 104.69M | 69.50M | -75.25M | 71.28M | -27.16M | -100.75M | -119.16M | 17.05M | -32.47M |
|
EBT
|
178.77M | 440.03M | 1,446.53M | 109.10M | 601.98M | 624.25M | 366.63M | 158.98M | 806.75M | 221.80M | 53.67M | 128.08M | 491.60M | 220.41M | -610.03M | 509.09M | 351.34M | 122.08M | 717.59M | -4.27M | 194.38M | 806.36M | 334.35M | 433.43M | 90.64M | 444.21M | 355.91M |
|
Profit After Tax
|
178.77M | 440.03M | 1,446.53M | 109.10M | 86.19M | 624.25M | 1,077.07M | 158.98M | 806.75M | 221.80M | 53.67M | 128.08M | 491.60M | 220.41M | -610.03M | 509.09M | 351.34M | 122.08M | 717.59M | 4.78M | 194.38M | 806.36M | 334.35M | 433.43M | 90.64M | 444.21M | 355.91M |
|
Equity Income
|
-36.80M | -8.04M | 177.46M | -153.17M | 193.90M | 160.23M | 46.12M | -54.19M | 55.49M | -19.29M | -66.60M | -36.16M | 8.02M | 5.17M | -10.47M | 34.61M | 41.27M | -5.22M | 55.15M | 77.73M | -47.12M | 50.85M | -41.91M | -45.88M | -30.55M | 18.86M | 86.66M |
|
Income from Non-Controlling Interests
|
27.06M | 31.05M | 26.13M | 37.86M | 159.90M | 333.62M | 195.53M | 89.86M | 365.98M | 119.87M | 45.77M | 76.32M | 187.09M | 77.76M | -153.95M | 168.33M | 123.71M | 49.96M | 223.25M | -9.05M | 92.37M | 262.37M | 126.14M | 195.08M | 60.46M | 155.99M | 141.71M |
|
Income from Continuing Operations
|
178.77M | 440.03M | 1,446.53M | 109.10M | 601.98M | 624.25M | 366.63M | 158.98M | 806.75M | 221.80M | 53.67M | 128.08M | 491.60M | 220.41M | -610.03M | 509.09M | 351.34M | 122.08M | 717.59M | -4.27M | 194.38M | 806.36M | 334.35M | 433.43M | 90.64M | 444.21M | 355.91M |
|
Consolidated Net Income
|
178.77M | 440.03M | 1,446.53M | 109.10M | 601.98M | 624.25M | 366.63M | 158.98M | 806.75M | 221.80M | 53.67M | 128.08M | 491.60M | 220.41M | -610.03M | 509.09M | 351.34M | 122.08M | 717.59M | -4.27M | 194.38M | 806.36M | 334.35M | 433.43M | 90.64M | 444.21M | 355.91M |
|
Income towards Parent Company
|
178.77M | 440.03M | 1,446.53M | 109.10M | 601.98M | 624.25M | 366.63M | 158.98M | 806.75M | 221.80M | 53.67M | 128.08M | 491.60M | 220.41M | -610.03M | 509.09M | 351.34M | 122.08M | 717.59M | -4.27M | 194.38M | 806.36M | 334.35M | 433.43M | 90.64M | 444.21M | 355.91M |
|
Net Income towards Common Stockholders
|
178.77M | 440.03M | 1,446.53M | 109.10M | 601.98M | 624.25M | 366.63M | 158.98M | 806.75M | 221.80M | 53.67M | 128.08M | 491.60M | 220.41M | -610.03M | 509.09M | 351.34M | 122.08M | 717.59M | -4.27M | 194.38M | 806.36M | 334.35M | 433.43M | 90.64M | 444.21M | 355.91M |
|
EPS (Basic)
|
| | | | 0.09 | 0.79 | 0.44 | 0.18 | 1.08 | 0.24 | 0.13 | 0.12 | 0.70 | 0.32 | -1.04 | 0.76 | 0.51 | 0.16 | 1.11 | 0.01 | 0.23 | 1.22 | 0.47 | 0.55 | 0.07 | 0.67 | 0.50 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.09 | 0.79 | 0.44 | 0.18 | 1.08 | 0.24 | 0.13 | 0.12 | 0.70 | 0.32 | -1.04 | 0.76 | 0.50 | 0.16 | 1.10 | 0.01 | 0.23 | 1.21 | 0.47 | 0.55 | 0.07 | 0.67 | 0.50 |
|
Shares Outstanding (Weighted Average)
|
| | | | 353.98M | 370.00M | 375.44M | 389.76M | 409.34M | 428.23M | 414.79M | 433.96M | 436.32M | 439.29M | 437.96M | 445.61M | 450.40M | 448.44M | 447.60M | 448.62M | 451.02M | 449.08M | 448.19M | 435.48M | 429.46M | 431.89M | 429.80M |
|
Shares Outstanding (Diluted Average)
|
| | | | 353.98M | 370.00M | 375.45M | 607.15M | 607.16M | 607.17M | 414.80M | 607.20M | 607.21M | 607.23M | 437.97M | 607.25M | 606.55M | 604.72M | 602.90M | 597.48M | 597.20M | 595.68M | 594.11M | 578.10M | 570.16M | 566.75M | 564.46M |
|
EBITDA
|
156.25M | 407.70M | 1,427.89M | 128.03M | 447.40M | 294.44M | 181.48M | 63.63M | 436.73M | 93.60M | 153.42M | 219.72M | 377.79M | 192.21M | -482.65M | 478.97M | 248.84M | 151.44M | 612.90M | -73.77M | 269.63M | 735.07M | 361.51M | 534.18M | 209.80M | 427.16M | 388.38M |
|
Interest Expenses
|
69.17M | 68.80M | 63.34M | 53.58M | 34.19M | 31.44M | 37.84M | 37.41M | 37.43M | 44.33M | 46.97M | 47.06M | 46.97M | 46.98M | 46.95M | 46.95M | 46.95M | 46.03M | 47.26M | 44.23M | 49.01M | 66.51M | 65.76M | 65.26M | 68.67M | 79.56M | 94.17M |