|
Revenue
|
| | 455.46M | 830.65M | 1,834.20M | 1,818.29M | 1,189.87M | 484.65M | 690.31M | 605.46M | 821.79M | 564.23M | 684.17M | 302.43M | 161.27M | 587.52M | 677.12M | -114.58M | 585.52M | 622.41M | 745.60M | 210.16M | 613.37M | 758.70M | 843.25M |
|
Research & Development
|
| | 7.43M | 2.82M | 3.61M | 6.45M | 10.49M | 11.33M | 14.14M | 25.33M | 12.84M | 20.62M | 17.73M | 22.98M | 17.21M | 21.59M | 20.12M | 25.60M | 19.11M | 24.44M | 22.46M | 30.77M | 22.19M | 26.38M | 23.41M |
|
Restructuring Costs
|
| | 15.58M | 26.83M | 28.48M | 28.02M | 16.78M | 42.12M | 39.15M | 36.47M | 38.32M | 39.91M | 51.65M | 49.67M | 34.62M | 52.69M | 44.90M | 38.21M | 40.81M | 55.05M | 53.66M | 60.31M | 68.15M | 60.00M | 62.24M |
|
Other Operating Expenses
|
| | 412.10M | 260.76M | 350.48M | 411.07M | 289.71M | 291.03M | 303.69M | 311.82M | 313.30M | 287.48M | 284.41M | 299.05M | 249.06M | 283.24M | 310.37M | 290.02M | 325.77M | 350.53M | 418.02M | 426.79M | 395.26M | 440.39M | 464.92M |
|
Operating Expenses
|
| | 435.11M | 290.41M | 382.57M | 445.55M | 316.98M | 344.48M | 356.97M | 373.62M | 364.46M | 348.01M | 353.79M | 371.69M | 300.89M | 357.52M | 375.39M | 353.82M | 385.69M | 430.02M | 494.14M | 517.88M | 485.60M | 526.76M | 550.57M |
|
Operating Income
|
-0.02M | -0.04M | | -0.23M | -5.39M | -0.97M | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
-0.02M | -0.04M | 63.39M | -0.23M | -5.39M | -0.97M | 925.88M | 212.85M | 423.56M | 320.61M | 517.71M | 273.77M | 403.52M | 45.66M | -76.33M | 312.44M | 395.45M | -387.60M | 282.93M | 185.72M | 173.39M | 184.67M | -140.41M | 462.88M | 144.75M |
|
Interest & Investment Income
|
| | | 0.17M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | 17.30M | 1.53M | 8.71M | -4.44M | -7.50M | -9.56M | -6.73M | 0.05M | 0.24M | -2.70M | 0.08M | 2.39M | 0.24M | 27.17M | 226.94M | -248.56M | 2.85M | 208.90M | 27.81M |
|
Non Operating Income
|
| | | | | | 17.30M | 1.53M | 8.71M | -4.44M | -7.50M | -9.56M | -6.73M | 0.05M | 0.24M | -2.70M | 0.08M | 2.39M | 0.24M | 1.10M | -0.42M | 4.62M | 2.85M | -1.85M | 0.81M |
|
EBT
|
-0.02M | -0.04M | 20.35M | 540.24M | 1,451.63M | 1,372.74M | 872.89M | 140.17M | 333.34M | 231.84M | 457.33M | 216.21M | 330.38M | -69.26M | -139.62M | 230.00M | 301.73M | -468.41M | 184.26M | 77.07M | 32.29M | 42.33M | -260.82M | 329.42M | 12.67M |
|
Tax Provisions
|
| | | 0.75M | 0.75M | 0.95M | 12.89M | 1.46M | 3.48M | -7.99M | 4.04M | 0.77M | 4.77M | -6.77M | -1.00M | 1.21M | 0.73M | -7.45M | 3.73M | 0.79M | 0.34M | 1.72M | -13.79M | 14.94M | 0.58M |
|
Profit After Tax
|
-0.02M | -0.04M | 20.35M | 539.49M | 1,450.88M | 1,371.79M | 676.25M | 138.71M | 329.86M | 56.07M | 453.29M | 215.44M | 325.61M | -62.48M | -138.61M | 228.79M | 300.99M | -460.96M | 180.53M | 76.29M | 31.95M | 40.61M | -247.03M | 314.48M | 12.09M |
|
Income from Non-Controlling Interests
|
| | | | | | 812.02M | 130.45M | 304.61M | 222.88M | 431.36M | 207.08M | 313.91M | -62.21M | -126.67M | 221.24M | 282.76M | -433.88M | 171.80M | 73.24M | 38.24M | 31.69M | -233.35M | 291.57M | 13.35M |
|
Income from Continuing Operations
|
-0.02M | -0.04M | 20.35M | 539.49M | 1,450.88M | 1,371.79M | 860.00M | 138.71M | 329.86M | 239.83M | 453.29M | 215.44M | 325.61M | -62.48M | -138.61M | 228.79M | 300.99M | -460.96M | 180.53M | 76.29M | 31.95M | 40.61M | -247.03M | 314.48M | 12.09M |
|
Consolidated Net Income
|
-0.02M | -0.04M | 20.35M | 539.49M | 1,450.88M | 1,371.79M | 860.00M | 138.71M | 329.86M | 239.83M | 453.29M | 215.44M | 325.61M | -62.48M | -138.61M | 228.79M | 300.99M | -460.96M | 180.53M | 76.29M | 31.95M | 40.61M | -247.03M | 314.48M | 12.09M |
|
Income towards Parent Company
|
-0.02M | -0.04M | 20.35M | 539.49M | 1,450.88M | 1,371.79M | 860.00M | 138.71M | 329.86M | 239.83M | 453.29M | 215.44M | 325.61M | -62.48M | -138.61M | 228.79M | 300.99M | -460.96M | 180.53M | 76.29M | 31.95M | 40.61M | -247.03M | 314.48M | 12.09M |
|
Net Income towards Common Stockholders
|
-0.02M | -0.04M | 20.35M | 539.49M | 1,450.88M | 1,371.79M | 860.00M | 138.71M | 329.86M | 239.83M | 453.29M | 215.44M | 325.61M | -62.48M | -138.61M | 228.79M | 300.99M | -460.96M | 180.53M | 76.29M | 31.95M | 40.61M | -247.03M | 314.48M | 12.09M |
|
EPS (Basic)
|
| 0.00 | | | -0.10 | | 0.47 | 0.08 | 0.25 | 0.18 | 0.24 | 0.09 | 0.13 | -0.68 | -0.13 | 0.08 | 0.20 | -0.29 | 0.09 | 0.03 | -0.06 | 0.36 | -0.08 | 0.11 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.33 | 0.07 | 0.16 | 0.11 | 0.22 | 0.09 | 0.13 | -0.68 | -0.13 | 0.08 | 0.15 | -0.29 | 0.09 | 0.03 | -0.06 | 0.36 | -0.12 | 0.11 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
| 11.50M | | | | | 103.10M | 102.91M | 102.25M | 100.88M | 92.21M | 92.53M | 92.57M | 92.48M | 92.92M | 93.11M | 93.29M | 93.25M | 94.37M | 95.39M | 99.80M | 111.37M | 164.10M | 202.13M | 221.35M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 1,605.17M | 1,605.22M | 1,604.57M | 1,603.16M | 1,594.28M | 1,594.44M | 92.57M | 92.48M | 92.92M | 93.11M | 1,596.62M | 93.25M | 1,598.65M | 95.39M | 99.80M | 111.37M | 1,598.38M | 1,598.71M | 1,598.95M |
|
EBITDA
|
-0.02M | -0.04M | 63.39M | -0.23M | -5.39M | -0.97M | 925.88M | 212.85M | 423.56M | 320.61M | 517.71M | 273.77M | 403.52M | 45.66M | -76.33M | 312.44M | 395.45M | -387.60M | 282.93M | 185.72M | 173.39M | 184.67M | -140.41M | 462.88M | 144.75M |
|
Interest Expenses
|
| | 43.04M | 30.02M | 40.62M | 53.35M | 52.99M | 72.67M | 90.22M | 88.77M | 60.37M | 57.56M | 73.14M | 114.92M | 63.28M | 82.44M | 93.72M | 80.81M | 98.67M | 108.65M | 141.10M | 142.34M | 120.41M | 133.47M | 132.08M |
|
Tax Rate
|
| | | 0.14% | 0.05% | 0.07% | 1.48% | 1.04% | 1.04% | -3.45% | 0.88% | 0.36% | 1.44% | 9.78% | 0.72% | 0.53% | 0.24% | 1.59% | 2.03% | 1.02% | 1.07% | 4.06% | 5.29% | 4.53% | 4.59% |