|
Revenue
|
25.06M | 24.60M | 24.25M | 481.38M | 463.41M | 24.56M | 27.67M | 21.19M | 20.90M | 20.61M | 20.79M | 20.45M | 20.59M | 20.88M | 16.76M | 8.49M | 18.64M | 8.69M | 8.99M | 10.85M | 8.28M | 7.29M | 10.97M | 24.02M | 18.54M | 8.69M | 6.32M | 7.55M | 7.34M | 8.71M | 13.65M | | | | 60.21M | 21.90M | 29.91M | 2.07M | 21.03M | 33.29M | 44.71M | 70.06M | 71.68M | 99.48M | 103.96M | 125.85M | 163.56M | 177.57M | 220.55M | 187.63M | 258.54M | 213.26M | 224.82M | 264.31M | 335.04M | 319.29M | 318.75M | 750.53M | 439.72M | 494.33M | 659.83M | 500.92M | 593.17M | 30.00M | 773.69M | 1,249.03M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 4.33M | 5.21M | 12.18M | 13.30M | 18.27M | 20.83M | 21.79M | 23.02M | 30.26M | 28.09M | 33.63M | 23.46M | 34.04M | 36.51M | 46.17M | 41.43M | 75.34M | 79.47M | 71.97M | 54.61M | 67.27M | 81.98M | 102.65M | 70.18M | 142.03M | 197.23M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.95M | 40.39M | 64.85M | 59.51M | 86.17M | 85.70M | 105.03M | 141.77M | 154.54M | 190.30M | 159.54M | 224.90M | 189.80M | 190.78M | 227.80M | 288.86M | 277.86M | 243.42M | 671.06M | 367.74M | 439.72M | 592.55M | 418.94M | 490.52M | -40.18M | 631.66M | 1,051.80M |
|
Research & Development
|
25.32M | 38.62M | 23.22M | 21.57M | 24.70M | 28.14M | 27.47M | 26.08M | 26.35M | 25.30M | 24.27M | 23.37M | 21.07M | 21.72M | 22.09M | 21.68M | 22.18M | 24.21M | 34.46M | 32.11M | 43.76M | 44.67M | 46.27M | 55.55M | 58.03M | 67.01M | 68.62M | 82.83M | 96.27M | 83.17M | 97.94M | | | | 113.25M | | | | | 129.13M | 163.89M | 160.80M | 201.30M | 169.57M | 155.00M | 161.78M | 168.47M | 185.90M | 182.63M | 194.57M | 229.05M | 169.89M | 205.71M | 245.37M | 262.04M | 230.57M | 248.53M | 253.18M | 272.14M | 261.00M | 294.14M | 270.93M | 300.17M | 265.12M | 323.62M | 358.81M |
|
Selling, General & Administrative
|
7.72M | 8.40M | 10.68M | 13.12M | 11.17M | 10.11M | 8.93M | 7.52M | 10.22M | 8.43M | 8.96M | 10.67M | 10.41M | 11.23M | 12.81M | 10.17M | 6.27M | 5.78M | 6.77M | 8.33M | 8.93M | 11.52M | 9.90M | 14.19M | 12.72M | 14.62M | 16.04M | 17.23M | 21.10M | 17.99M | 22.39M | | | | 137.89M | | | | | 89.61M | 112.77M | 120.35M | 156.28M | 126.76M | 127.90M | 167.47M | 166.29M | 146.86M | 145.32M | 142.07M | 186.38M | 154.47M | 169.98M | 235.86M | 210.34M | 183.66M | 214.69M | 199.18M | 198.12M | 210.80M | 248.40M | 220.99M | 295.34M | 239.95M | 323.31M | 322.08M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | 65.00M | | | | | 224.66M | -3.89M | | | | | | | | | | | | | | 169.30M | 222.26M | 256.63M | 241.39M | 3.35M | 4.33M | 5.21M | 12.18M | 13.30M | 19.93M | 21.80M | 23.02M | 31.06M | 38.76M | 32.66M | 37.66M | 35.63M | 40.81M | 41.12M | 51.27M | 54.87M | 85.37M | 84.31M | 85.86M | 65.98M | 68.67M | 85.91M | 102.82M | 71.04M | 142.95M | 200.15M |
|
Operating Expenses
|
33.04M | 47.01M | 33.90M | 34.70M | 35.87M | 38.24M | 36.40M | 33.60M | 36.57M | 33.73M | 33.23M | 34.04M | 31.48M | 32.95M | 34.91M | 96.84M | 28.45M | 30.00M | 41.23M | 40.44M | 277.34M | 52.30M | 56.17M | 69.73M | 70.76M | 81.63M | 84.65M | 100.06M | 117.37M | 101.16M | 120.33M | | | | 251.14M | 169.30M | 222.26M | 256.63M | 241.39M | 222.08M | 280.99M | 286.36M | 369.75M | 309.63M | 302.82M | 351.05M | 357.78M | 363.82M | 366.71M | 369.31M | 453.10M | 359.99M | 416.50M | 522.35M | 523.65M | 469.10M | 548.59M | 536.66M | 556.12M | 537.77M | 611.21M | 577.82M | 698.33M | 576.11M | 789.89M | 881.04M |
|
Operating Income
|
| -7.98M | -9.65M | -8.07M | -11.31M | -11.63M | -8.73M | -12.41M | -15.68M | -13.12M | -12.44M | -13.59M | -10.89M | -12.07M | -18.15M | -88.35M | -9.80M | -21.31M | -32.23M | -29.59M | -269.06M | -45.01M | -45.20M | -45.71M | -52.22M | -72.94M | -78.33M | -92.51M | -110.03M | -92.45M | -106.68M | | | | -190.93M | | | | | -188.79M | -236.27M | -216.30M | -298.07M | -210.16M | -198.86M | -225.20M | -194.22M | -186.25M | -146.16M | -181.68M | -194.56M | -146.73M | -191.69M | -258.04M | -188.61M | -149.81M | -229.83M | 213.87M | -116.40M | -43.44M | 48.61M | -76.91M | -105.16M | 18.08M | -16.20M | 367.98M |
|
EBIT
|
-7.22M | -7.98M | -9.65M | -8.07M | -11.31M | -11.63M | -8.73M | -12.41M | -15.68M | -13.12M | -12.44M | -13.59M | -10.89M | -12.07M | -18.15M | -88.35M | -9.80M | -21.31M | -32.23M | -29.59M | -269.06M | -45.01M | -45.20M | -45.71M | -52.22M | -72.94M | -78.33M | -92.51M | -110.03M | -92.45M | -106.68M | | | | -190.93M | | | | | -188.79M | -236.27M | -216.30M | -298.07M | -210.16M | -198.86M | -225.20M | -194.22M | -186.25M | -146.16M | -181.68M | -194.56M | -146.73M | -191.69M | -258.04M | -188.61M | -149.81M | -229.83M | 213.87M | -116.40M | -43.44M | 48.61M | -76.91M | -105.16M | 18.08M | -16.20M | 367.98M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | 16.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
2.05M | 1.46M | 1.04M | 0.84M | 0.59M | 0.64M | 0.60M | 0.47M | 0.38M | 0.32M | 0.27M | 0.24M | 0.22M | 0.27M | 0.26M | 0.22M | 0.22M | 0.27M | 0.29M | 0.28M | 0.33M | 0.69M | 0.75M | 0.78M | 1.01M | 1.62M | 1.61M | 1.62M | 1.81M | 2.09M | 2.20M | | | | 6.13M | | | | | 7.53M | 8.78M | 9.89M | 7.25M | 5.48M | 3.17M | 2.07M | 1.09M | 0.45M | 0.41M | 0.23M | 0.49M | 1.01M | 1.90M | 7.82M | 14.08M | 18.66M | 21.07M | 25.43M | 30.41M | 29.64M | 29.18M | 32.15M | 31.02M | 28.67M | 27.49M | 28.68M |
|
Other Non Operating Income
|
0.76M | -0.02M | -0.01M | 0.48M | -0.01M | 0.04M | 0.02M | 1.93M | 0.08M | -0.02M | -0.60M | 0.00M | 0.19M | -0.02M | -0.00M | 0.16M | 0.01M | -0.01M | -0.01M | -0.03M | -0.08M | -0.08M | 0.52M | 1.45M | | | -0.07M | 0.17M | 5.24M | 0.23M | 0.40M | | | | -8.89M | | | | | 0.04M | -0.45M | -2.52M | 23.66M | 23.03M | 45.04M | -0.59M | -10.14M | 19.04M | -8.76M | 17.71M | -30.50M | -51.27M | -42.28M | -76.59M | -2.57M | -12.26M | -35.42M | -57.66M | -20.35M | -14.54M | -55.70M | -29.53M | -80.85M | -49.70M | -6.40M | -74.15M |
|
Non Operating Income
|
| 0.76M | -0.11M | -0.16M | -1.00M | -3.23M | -0.60M | 6.82M | -0.61M | -0.71M | -0.80M | -0.72M | -0.47M | -0.89M | -1.35M | 15.59M | 0.23M | 0.26M | 0.28M | 0.26M | 0.25M | 0.62M | 1.28M | 2.23M | 1.01M | 1.59M | 1.54M | 1.79M | 7.05M | 2.32M | 2.60M | | | | -2.77M | | | | | 7.57M | 17.75M | 7.37M | 21.49M | 28.51M | 45.04M | -27.25M | -10.14M | 19.04M | -42.17M | -22.56M | -65.74M | -92.62M | -82.99M | -147.90M | -18.41M | -22.55M | -44.38M | -63.13M | -21.28M | -20.15M | -59.78M | -31.76M | -88.80M | -59.67M | -19.16M | -129.01M |
|
EBT
|
-7.22M | -21.79M | -9.76M | -8.23M | -12.30M | -14.86M | -9.33M | -6.50M | -16.29M | -13.82M | -13.24M | -14.30M | -11.37M | -12.96M | -19.50M | -72.76M | -9.57M | -21.05M | -31.96M | -29.34M | -268.81M | -44.39M | -43.92M | -43.48M | -51.21M | -71.35M | -76.79M | -90.72M | -102.97M | -90.13M | -104.47M | | | | -184.81M | | | | | -181.22M | -218.52M | -208.93M | -276.58M | -181.65M | -177.90M | -252.45M | -243.60M | -199.28M | -188.33M | -204.24M | -260.30M | -239.36M | -274.67M | -405.94M | -207.02M | -172.36M | -274.21M | 150.74M | -137.69M | -63.59M | -11.17M | -108.66M | -193.96M | -41.60M | -35.36M | 238.97M |
|
Tax Provisions
|
-0.67M | 0.91M | -0.55M | -0.44M | 0.02M | -0.23M | 0.30M | 0.48M | | | | | | | | | -0.56M | -2.88M | -2.27M | 3.02M | | | | | | | | | | | | | | | | | | | | 0.69M | 0.96M | -0.39M | -0.40M | 0.57M | 1.33M | 0.84M | -0.06M | 1.02M | 1.23M | 0.28M | -1.84M | 0.98M | 2.73M | -0.02M | 0.47M | 1.74M | 1.81M | 2.99M | 0.18M | 2.35M | 5.72M | 2.91M | -110.19M | 15.88M | 30.92M | -12.12M |
|
Profit After Tax
|
7.89M | -22.70M | -9.21M | -7.79M | -12.32M | -14.63M | -9.63M | -6.93M | -16.29M | -13.82M | -13.24M | -14.30M | -11.37M | -12.96M | -19.50M | -62.19M | -9.01M | -18.17M | -29.69M | -32.36M | -250.94M | -44.07M | -43.99M | -21.39M | -50.78M | -71.78M | -76.79M | -90.72M | -102.97M | -90.13M | -104.07M | | | | -193.70M | -141.21M | -163.56M | -245.28M | -211.44M | -181.91M | -219.48M | -208.53M | -276.19M | -182.22M | -179.23M | -253.29M | -243.54M | -200.29M | -189.56M | -204.51M | -258.46M | -240.34M | -277.40M | -405.92M | -207.49M | -174.10M | -276.02M | 147.75M | -137.87M | -65.94M | -16.89M | -111.57M | -83.76M | -57.48M | -66.28M | 251.08M |
|
Equity Income
|
-1.47M | -0.82M | -1.14M | -1.49M | -1.58M | -3.92M | -1.23M | -0.92M | -1.07M | -1.01M | -0.47M | -0.95M | -0.89M | -1.14M | -1.61M | -0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
-0.09M | | -0.00M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-6.56M | -22.70M | -9.21M | -7.79M | -12.32M | -14.63M | -9.63M | -6.98M | -16.29M | -13.82M | -13.24M | -14.30M | -11.37M | -12.96M | -19.50M | -72.76M | -9.01M | -18.17M | -29.69M | -32.36M | -268.81M | -44.39M | -43.92M | -43.48M | -51.21M | -71.35M | -76.79M | -90.72M | -102.97M | -90.13M | -104.47M | | | | -184.81M | | | | | -181.91M | -219.48M | -208.53M | -276.19M | -182.22M | -179.23M | -253.29M | -243.54M | -200.29M | -189.56M | -204.51M | -258.46M | -240.34M | -277.40M | -405.92M | -207.49M | -174.10M | -276.02M | 147.75M | -137.87M | -65.94M | -16.89M | -111.57M | -83.76M | -57.48M | -66.28M | 251.08M |
|
Consolidated Net Income
|
-6.56M | -22.70M | -9.21M | -7.79M | -12.32M | -14.63M | -9.63M | -6.98M | -16.29M | -13.82M | -13.24M | -14.30M | -11.37M | -12.96M | -19.50M | -72.76M | -9.01M | -18.17M | -29.69M | -32.36M | -268.81M | -44.39M | -43.92M | -43.48M | -51.21M | -71.35M | -76.79M | -90.72M | -102.97M | -90.13M | -104.47M | | | | -184.81M | | | | | -181.91M | -219.48M | -208.53M | -276.19M | -182.22M | -179.23M | -253.29M | -243.54M | -200.29M | -189.56M | -204.51M | -258.46M | -240.34M | -277.40M | -405.92M | -207.49M | -174.10M | -276.02M | 147.75M | -137.87M | -65.94M | -16.89M | -111.57M | -83.76M | -57.48M | -66.28M | 251.08M |
|
Income towards Parent Company
|
-6.56M | -22.70M | -9.21M | -7.79M | -12.32M | -14.63M | -9.63M | -6.98M | -16.29M | -13.82M | -13.24M | -14.30M | -11.37M | -12.96M | -19.50M | -72.76M | -9.01M | -18.17M | -29.69M | -32.36M | -268.81M | -44.39M | -43.92M | -43.48M | -51.21M | -71.35M | -76.79M | -90.72M | -102.97M | -90.13M | -104.47M | | | | -184.81M | | | | | -181.91M | -219.48M | -208.53M | -276.19M | -182.22M | -179.23M | -253.29M | -243.54M | -200.29M | -189.56M | -204.51M | -258.46M | -240.34M | -277.40M | -405.92M | -207.49M | -174.10M | -276.02M | 147.75M | -137.87M | -65.94M | -16.89M | -111.57M | -83.76M | -57.48M | -66.28M | 251.08M |
|
Net Income towards Common Stockholders
|
-6.56M | -22.70M | -9.21M | -7.79M | -12.32M | -14.63M | -9.63M | -6.98M | -16.29M | -13.82M | -13.24M | -14.30M | -11.37M | -12.96M | -19.50M | -72.76M | -9.01M | -18.17M | -29.69M | -32.36M | -268.81M | -44.39M | -43.92M | -43.48M | -51.21M | -71.35M | -76.79M | -90.72M | -102.97M | -90.13M | -104.47M | | | | -184.81M | | | | | -181.91M | -219.48M | -208.53M | -276.19M | -182.22M | -179.23M | -253.29M | -243.54M | -200.29M | -189.56M | -204.51M | -258.46M | -240.34M | -277.40M | -405.92M | -207.49M | -174.10M | -276.02M | 147.75M | -137.87M | -65.94M | -16.89M | -111.57M | -83.76M | -57.48M | -66.28M | 251.08M |
|
EPS (Basic)
|
-0.16 | -0.55 | -0.22 | -0.19 | -0.29 | -0.29 | -0.23 | -0.17 | -0.38 | -0.33 | -0.31 | -0.33 | -0.25 | -0.25 | -0.38 | -1.20 | -0.15 | -0.29 | -0.48 | -0.51 | -3.70 | -0.58 | -0.58 | -0.28 | -0.62 | -0.85 | -0.91 | -1.07 | -1.21 | -1.05 | -1.21 | | | | -1.94 | -1.41 | -1.63 | -2.43 | -2.09 | -1.73 | -2.02 | -1.92 | -2.47 | -1.62 | -1.56 | -2.18 | -2.09 | -1.71 | -1.61 | -1.72 | -2.16 | -2.00 | -2.29 | -3.32 | -1.68 | -1.40 | -2.21 | 1.18 | -1.09 | -0.52 | -0.13 | -0.87 | -0.65 | -0.44 | -0.51 | 1.91 |
|
EPS (Weighted Average and Diluted)
|
0.04M | | | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.53 | | -1.62 | -2.18 | -2.09 | -1.71 | -1.61 | -1.72 | -2.16 | -2.00 | -2.29 | -3.32 | -1.68 | -1.40 | -2.21 | 1.15 | -1.09 | -0.52 | -0.13 | -0.87 | -0.65 | -0.44 | -0.51 | 1.84 |
|
Shares Outstanding (Weighted Average)
|
41.42M | 41.50M | 41.73M | 41.82M | 41.84M | 41.96M | 42.10M | 42.20M | 42.34M | 42.41M | 42.65M | 42.73M | 43.21M | 51.95M | 52.24M | 52.41M | 61.87M | 62.17M | 62.96M | 63.92M | 63.92M | 75.55M | 76.35M | 76.93M | 83.76M | 84.28M | 84.62M | 84.74M | 85.14M | 85.56M | 85.72M | 86.01M | 86.19M | 91.73M | 92.73M | 99.87M | 100.52M | 100.67M | 101.03M | 106.26M | 106.54M | 111.21M | 111.49M | 114.82M | 114.82M | 115.97M | 116.18M | 117.00M | 117.55M | 118.85M | 119.60M | 120.21M | 120.81M | 120.03M | 123.03M | 124.13M | 124.53M | 125.00M | 125.49M | 125.95M | 126.49M | 128.38M | 128.98M | 129.46M | 130.39M | 131.08M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.26M | | 114.91M | 115.99M | 114.99M | 117.08M | 117.77M | 119.14M | 118.45M | 120.39M | 120.90M | 122.17M | 121.69M | 124.11M | 124.66M | 131.34M | 124.91M | 126.14M | 126.73M | 128.59M | 127.65M | 129.68M | 130.63M | 137.35M |
|
EBITDA
|
-8.45M | -21.70M | -8.94M | -8.96M | -12.22M | -14.17M | -9.63M | -7.50M | -17.02M | -14.05M | -13.14M | -14.32M | -11.24M | -12.98M | -19.33M | -46.63M | -3.85M | -10.86M | -30.65M | -39.81M | -245.63M | -47.12M | -50.79M | 12.19M | -47.16M | -105.41M | -102.77M | -79.13M | -116.35M | -109.41M | -103.55M | | | | -162.54M | | | | | -181.56M | -222.46M | -207.07M | -278.33M | -177.76M | -180.38M | -257.27M | -249.97M | -193.39M | -188.92M | -202.66M | -257.49M | -245.15M | -281.56M | -407.48M | -208.36M | -168.57M | -273.98M | 152.49M | -128.91M | -69.55M | -24.54M | -101.76M | -93.45M | -60.48M | -58.71M | 259.26M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.25M | 28.73M | 28.52M | 32.52M | 33.42M | 40.27M | 36.82M | 42.36M | 42.61M | 41.08M | 29.91M | 28.95M | 30.04M | 30.89M | 31.34M | 35.25M | 33.26M | 34.38M | 38.97M | 38.65M | 40.25M | 44.40M |
|
Tax Rate
|
9.21% | | 5.66% | 5.33% | | 1.54% | | | | | | | | | | | 5.87% | 13.70% | 7.10% | | | | | | | | | | | | | | | | | | | | | | | 0.19% | 0.14% | | | | 0.02% | | | | 0.71% | | | 0.01% | | | | 1.98% | | | | | 56.81% | | | |