|
Revenue
|
22.70M | 41.05M | 48.99M | 72.15M | 57.01M | 42.44M | 56.33M | 52.01M | 73.54M | 51.91M | 43.58M | 67.67M | 47.75M | 54.83M | 60.11M | 39.31M | 37.30M | 45.00M | 49.26M | 55.63M | 419.00M | 47.29M | 50.03M | 61.00M | 129.00M | 63.14M | 63.10M | 70.74M | 65.65M | 67.56M |
|
Cost of Revenue
|
10.68M | 19.55M | 21.74M | 41.18M | 24.80M | 25.16M | 32.54M | 120.91M | 32.49M | 38.85M | 100.77M | | 26.50M | 56.84M | 47.71M | 35.53M | 36.25M | 42.27M | | 44.77M | 1,941.00M | 32.17M | 15.65M | 40.17M | 2,018.00M | 32.12M | 43.89M | 44.79M | 39.76M | 34.44M |
|
Gross Profit
|
6.16M | 24.35M | 39.57M | 37.09M | 40.69M | 22.66M | 20.44M | -104.26M | 19.98M | 13.31M | -67.52M | | 20.22M | 4.43M | -11.20M | 5.59M | 0.70M | -9.47M | | 19.37M | -1616.00M | 18.35M | 34.38M | 31.38M | -1889.00M | 53.64M | 19.21M | 20.17M | 23.46M | 33.44M |
|
Research & Development
|
2.62M | 1.37M | 2.64M | 4.50M | 4.58M | 5.13M | 4.18M | 5.51M | 1.94M | 1.87M | 2.68M | | 2.92M | 1.29M | 2.08M | 1.56M | 0.90M | 0.70M | | 0.82M | 0.71M | 0.57M | 0.55M | 0.72M | 0.71M | 0.82M | 0.43M | 0.26M | 1.12M | 0.44M |
|
Share-based Compensation (IS)
|
16.12M | | 15.85M | | | | | | | | | | | | | | | | | | | 0.03M | 4.27M | | | | | | | |
|
Selling, General & Administrative
|
27.50M | 33.05M | 38.19M | 21.46M | 44.79M | 53.59M | 42.36M | 13.42M | 72.32M | 21.35M | 44.09M | 41.96M | 24.07M | 46.90M | 45.76M | 23.64M | 22.13M | 19.53M | 42.18M | 15.89M | 16.80M | 16.18M | 18.86M | 16.64M | 16.32M | 16.96M | 19.90M | 20.66M | 19.95M | 18.47M |
|
Restructuring Costs
|
11.46M | 4.31M | 1.64M | -4.21M | 0.73M | 1.56M | 0.97M | -4.52M | 0.16M | 5.64M | 0.80M | 4.66M | 0.65M | 0.21M | 0.58M | 2.14M | -0.03M | -0.21M | 0.51M | -0.32M | 0.56M | 1.57M | 2.97M | 0.73M | 0.73M | 0.59M | -1.96M | | | |
|
Other Operating Expenses
|
50.16M | 46.37M | 55.46M | | 49.23M | 52.98M | 35.27M | | | | | | | | | | | | | | 1,228.93M | | | | | | | | | |
|
Operating Expenses
|
91.74M | 85.10M | 97.93M | 21.75M | 99.33M | 113.27M | 82.77M | 14.42M | 74.41M | 23.22M | 24.58M | 46.62M | 27.64M | 48.40M | 21.25M | 27.34M | 23.00M | 20.02M | 42.69M | 16.39M | 1,247.00M | 18.32M | 22.38M | 18.09M | 925.00M | 18.21M | 18.37M | 20.92M | 21.08M | 18.92M |
|
Operating Income
|
85.58M | 60.75M | 58.36M | -439.44M | 58.64M | 90.61M | -62.33M | -556.44M | -31.76M | -36.09M | -112.95M | | -31.28M | -44.26M | -57.14M | -47.13M | -38.20M | -49.32M | | -10.74M | -8.07M | -12.92M | -1.68M | -0.72M | -1.75M | 26.38M | -16.75M | -0.75M | 2.38M | 14.52M |
|
EBIT
|
85.58M | 60.75M | 58.36M | -439.44M | 58.64M | 90.61M | -62.33M | -556.44M | -31.76M | -36.09M | -112.95M | | -31.28M | -44.26M | -57.14M | -47.13M | -38.20M | -49.32M | | -10.74M | -8.07M | -12.92M | -1.68M | -0.72M | -1.75M | 26.38M | -16.75M | -0.75M | 2.38M | 14.52M |
|
Non Operating Investment Income
|
67.00M | 147.24M | 61.03M | | -14.45M | -8.70M | -10.68M | | 5.53M | 17.31M | -2.57M | -12.64M | -21.13M | -0.64M | 0.50M | -0.77M | -0.58M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.05M | 0.10M | 1.45M | -0.45M | 0.74M | 1.66M | 1.64M | -2.16M | -0.70M | 1.43M | 1.16M | | 0.36M | 1.95M | 0.74M | 0.52M | 3.12M | -0.04M | | 2.49M | 2.42M | 2.44M | | 2.45M | 2.18M | 1.86M | | 1.42M | 1.34M | 0.71M |
|
Other Non Operating Income
|
174.59M | 90.68M | -2.96M | -3.23M | 81.08M | 917.00M | 2.74M | 7.90M | -5.57M | | -1.89M | | 4.85M | 0.81M | 7.87M | 0.86M | 4.67M | -1.96M | | -0.08M | -9.34M | -3.18M | 12.31M | 1.35M | 1.55M | 4.82M | 3.05M | 0.04M | 31.31M | 3.76M |
|
Non Operating Income
|
| | -52.93M | 111.77M | | | 0.13M | -50.21M | -8.03M | 6.19M | 6.57M | | 34.28M | 19.72M | 742.10M | -5.52M | 7.70M | -3.18M | 48.15M | 0.18M | -11.39M | -0.20M | 18.72M | -4.97M | -2.17M | 4.82M | -7.31M | -0.60M | 20.62M | |
|
EBT
|
83.16M | 212.10M | 127.17M | -439.89M | 22.43M | -1007.61M | -109.78M | -558.60M | -43.44M | -34.66M | -130.67M | | -9.61M | -59.91M | -795.74M | -485.02M | -44.06M | -46.01M | | -14.96M | 0.42M | -12.58M | -15.57M | 4.25M | 0.44M | 22.96M | -9.44M | 0.67M | 3.73M | 15.23M |
|
Tax Provisions
|
| 5.93M | 7.59M | -38.17M | -7.51M | -6.81M | -10.51M | -59.35M | 0.46M | 3.17M | -0.13M | -9.97M | -7.80M | -0.37M | -0.20M | -5.76M | -4.96M | -5.89M | -2.34M | -4.81M | 54.00M | -0.07M | -0.71M | 2.37M | -1.06M | -0.38M | 2.57M | -0.00M | 4.50M | 0.16M |
|
Profit After Tax
|
79.70M | 181.56M | 120.46M | -445.64M | 7.86M | 989.22M | -102.46M | -3413.74M | -74.04M | -224.58M | -0.16M | -133.97M | -9.44M | -59.61M | -1012.17M | -483.95M | -34.88M | -49.49M | -76.15M | -15.04M | 0.33M | -13.30M | -20.27M | 3.45M | 1.44M | 20.20M | -12.01M | -13.99M | -38.62M | -1.74M |
|
Income from Non-Controlling Interests
|
-0.98M | 5.80M | 4.38M | 3.30M | -0.06M | -15.03M | -14.78M | -17.57M | | | | | | 0.40M | 0.39M | 0.01M | -0.22M | 26.65M | 22.98M | -1.07M | -1.20M | 30.66M | 31.24M | 29.78M | 29.18M | 28.26M | 28.87M | 26.53M | 25.56M | 22.57M |
|
Income from Continuing Operations
|
83.16M | 206.18M | 119.58M | -401.71M | 29.94M | -1000.79M | -99.27M | -499.25M | -43.90M | -25.53M | -123.65M | | -1.81M | -59.54M | -795.58M | -479.27M | -39.10M | -40.12M | | -10.15M | -53.58M | -12.51M | -14.86M | 1.89M | 6.17M | 28.53M | -12.01M | 0.67M | -0.77M | 15.07M |
|
Consolidated Net Income
|
83.16M | 206.18M | 119.58M | -401.71M | 29.94M | -1000.79M | -99.27M | -499.25M | -1.78M | -25.53M | -123.65M | -2.56M | -1.81M | 0.18M | 0.90M | -1.38M | -4.90M | -3.56M | 1.79M | -6.06M | -2566.00M | 5.11M | 1.87M | 1.46M | -3.25M | 1.86M | 1.23M | -0.35M | 0.08M | -0.11M |
|
Income towards Parent Company
|
80.68M | 206.18M | 119.58M | -401.71M | 29.94M | -1000.79M | -99.27M | -499.25M | -1.78M | -25.53M | -130.67M | -2.56M | -1.81M | -60.19M | -799.09M | -488.98M | -37.59M | -3.56M | 1.79M | -18.66M | -1.78M | 5.11M | 1.87M | 1.46M | -10.73M | 0.08M | 1.23M | -0.35M | 0.08M | -0.11M |
|
Net Income towards Common Stockholders
|
80.68M | 206.18M | 119.58M | -401.71M | 29.94M | -1000.79M | -99.27M | -499.25M | -1.78M | -25.53M | -130.67M | -2.56M | -1.81M | -60.19M | -799.09M | -488.98M | -37.59M | -3.56M | 1.79M | -18.66M | -1.78M | 5.11M | 1.87M | 1.46M | -10.73M | 0.08M | 1.23M | -0.35M | 0.08M | -0.11M |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07 | -0.17 | 0.37 | -0.24 | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07 | -0.17 | 0.37 | -0.24 | | | |
|
EBITDA
|
138.50M | 306.84M | 70.53M | -439.44M | -6.58M | -999.77M | -111.14M | -556.44M | 49.58M | -11.19M | 58.12M | -21.82M | -8.77M | -5.64M | 11.04M | -488.97M | -37.81M | 1.05M | 1.98M | -19.73M | 3.27M | 5.17M | 2.32M | 2.56M | 7.43M | 13.88M | 11.62M | 7.81M | 44.68M | 13.25M |
|
Interest Expenses
|
| | | | | | | | 10.97M | 18.87M | 16.99M | 15.97M | 12.19M | | | | | -0.07M | | | | -0.25M | 10.63M | 1.29M | 1.59M | 1.41M | 1.75M | | | |
|
Tax Rate
|
| 2.79% | 5.97% | 8.68% | -33.47% | 0.68% | 9.57% | 10.62% | -1.06% | -9.14% | 0.10% | | 81.19% | 0.61% | 0.03% | 1.19% | 11.26% | 12.81% | | 32.17% | 12,767.69% | 0.53% | 4.57% | 55.67% | -240.93% | -1.64% | -27.28% | -0.32% | 120.72% | 1.08% |