|
Revenue
|
664.50M | 723.05M | 796.21M | 702.27M | 1,027.98M | 1,878.72M | 1,517.49M | 3,239.33M | 2,811.49M | 2,364.81M | 2,293.37M | 2,876.95M |
|
Gross Profit
|
664.50M | 723.05M | 796.21M | 702.27M | 1,027.98M | 1,878.72M | 1,517.49M | 3,239.33M | 2,811.49M | 2,364.81M | 2,293.37M | 2,876.95M |
|
Amortization - Intangibles
|
1.01M | 0.21M | 0.21M | 0.21M | 15.45M | 26.12M | 70.60M | 74.30M | 69.70M | 64.84M | 64.00M | 50.50M |
|
Depreciation & Amortization - Total
|
12.90M | 20.00M | 24.00M | 19.60M | 36.80M | 48.40M | 44.70M | 37.40M | 28.40M | 26.10M | 25.60M | 24.50M |
|
Research & Development
|
64.69M | 68.85M | 68.65M | 71.00M | 131.51M | 176.12M | 209.39M | 213.75M | 211.99M | 219.50M | 230.76M | 236.45M |
|
Selling, General & Administrative
|
27.21M | 21.92M | 25.99M | 23.36M | 62.12M | 66.77M | 103.64M | 94.56M | 88.15M | 86.07M | 98.97M | 97.00M |
|
Other Operating Expenses
|
372.10M | 418.73M | 461.65M | 0.32M | -3.67M | -23.36M | -66.45M | -9.61M | -28.14M | -6.98M | -0.46M | -16.22M |
|
Operating Expenses
|
476.90M | 529.50M | 580.28M | 522.68M | 914.82M | 1,182.36M | 1,633.47M | 1,856.49M | 1,814.58M | 1,808.01M | 1,968.24M | 2,231.98M |
|
EBIT
|
232.80M | 240.64M | 268.35M | 236.15M | 205.16M | 838.18M | 42.06M | 1,508.49M | 1,136.61M | 787.86M | 825.60M | 1,174.15M |
|
Non Operating Income
|
1.74M | -0.76M | 0.59M | -0.43M | -0.06M | | | | | | | |
|
EBT
|
187.60M | 193.56M | 215.93M | 179.59M | 113.16M | 696.36M | -115.98M | 1,382.84M | 996.90M | 556.80M | 325.13M | 644.97M |
|
Tax Provisions
|
5.40M | 4.26M | 18.44M | 21.25M | 94.27M | 76.17M | -12.28M | 261.92M | 169.67M | 88.47M | 61.21M | 110.44M |
|
Profit After Tax
|
182.20M | 190.06M | 197.49M | 158.34M | 18.90M | 620.19M | -103.70M | 1,120.91M | 827.23M | 468.33M | 263.92M | 534.53M |
|
Equity Income
|
182.20M | 190.06M | 104.04M | 33.18M | -83.48M | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 176.60M | 125.36M | 21.83M | 330.75M | -45.67M | 471.72M | 360.39M | 228.12M | 121.89M | 258.12M |
|
Income from Continuing Operations
|
182.20M | 189.29M | 197.49M | 158.34M | 18.90M | 620.19M | -103.70M | 1,120.91M | 827.23M | 468.33M | 263.92M | 534.53M |
|
Consolidated Net Income
|
182.20M | 189.29M | 197.49M | 158.34M | 18.90M | 620.19M | -103.70M | 1,120.91M | 827.23M | 468.33M | 263.92M | 534.53M |
|
Income towards Parent Company
|
182.20M | 189.29M | 197.49M | 158.34M | 18.90M | 620.19M | -103.70M | 1,120.91M | 827.23M | 468.33M | 263.92M | 534.53M |
|
Net Income towards Common Stockholders
|
182.20M | 189.29M | 20.89M | 32.17M | 1.61M | 620.19M | -103.70M | 1,120.91M | 827.23M | 468.33M | 263.92M | 534.53M |
|
EPS (Basic)
|
| 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 |
|
Shares Outstanding (Weighted Average)
|
| 136.51M | 138.45M | 138.78M | 187.21M | 189.24M | 190.73M | 193.48M | 182.19M | 168.92M | 159.18M | 154.62M |
|
Shares Outstanding (Diluted Average)
|
| | | 38.54M | 62.58M | 102.09M | 113.92M | 122.33M | 118.42M | 104.42M | 94.08M | 87.82M |
|
EBITDA
|
245.70M | 260.64M | 292.35M | 157.18M | 28.02M | 615.07M | -105.18M | 1,077.21M | 852.56M | 534.94M | 231.88M | 493.24M |
|
Tax Rate
|
2.88% | 2.20% | 8.54% | 11.83% | 83.30% | 10.94% | 10.59% | 18.94% | 17.02% | 15.89% | 18.83% | 17.12% |