|
Revenue
|
| | 0.30M | | 3.99M | 0.25M | 0.02M | 0.03M | 0.05M | 4.14M | 0.16M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.17M | 0.04M | 0.12M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 4.37M | 8.99M | 9.34M | 8.71M | 3.51M | 0.65M | 0.73M | 11.26M | 34.66M | 48.15M | 42.70M | 43.29M | 29.45M | 23.53M | 27.38M | 7.63M | 21.30M | 32.81M | 45.89M | 38.28M | 27.44M | 151.81M | 32.41M | 31.57M | 62.55M | 146.27M | 15.82M | 16.10M | 3.55M | -7.24M | -5.09M | -14.65M | 2.50M | 542.71M | 27.77M | 256.47M |
|
Amortization - Intangibles
|
0.06M | 0.06M | 0.06M | | 0.06M | 0.06M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.12M | 0.16M | 2.26M | 0.14M | 0.37M | 0.51M | 0.77M | 1.36M | 1.22M | 42.62M | 1.58M | 2.13M | 1.76M | 51.32M | 3.13M | 5.22M | 6.39M | | 17.74M | 11.64M | 7.49M | 10.39M | 10.34M | 10.02M | 9.42M | 32.33M | 9.53M | 11.44M | 11.14M | 13.54M | 12.92M | 12.00M | 12.05M | 15.99M | 17.57M | 20.80M | 19.29M | 23.39M | 23.37M | 29.44M | 32.57M | 43.48M | 36.55M | 44.70M | 59.33M | 65.77M | 65.77M | 75.98M | 72.18M | 83.38M | 83.69M | 74.88M | 94.76M | 99.86M | 116.49M | 101.12M | 152.43M | 135.83M | 137.00M | 133.10M | 162.37M | 174.69M |
|
Selling, General & Administrative
|
0.74M | 0.69M | 0.63M | 0.82M | 0.64M | 1.70M | 1.27M | 0.93M | 3.14M | 31.35M | 0.92M | 0.78M | 0.90M | 34.84M | 0.91M | 1.35M | 1.58M | | 2.09M | 1.70M | 1.83M | 2.32M | 1.95M | 3.82M | 2.28M | 15.55M | 1.85M | 3.68M | 3.92M | 5.42M | 4.40M | 3.68M | 4.59M | 6.43M | 6.14M | 5.34M | 4.81M | 10.27M | 10.93M | 16.33M | 10.75M | 14.27M | 8.80M | 16.35M | 18.43M | 37.40M | 25.00M | 34.27M | 33.14M | 32.03M | 20.98M | 23.22M | 23.77M | 24.57M | 23.61M | 25.07M | 23.71M | 26.38M | 26.91M | 28.41M | 30.95M | 37.68M |
|
Other Operating Expenses
|
0.53M | 0.93M | 0.74M | 0.86M | 0.76M | 0.71M | 2.03M | 2.61M | 2.49M | 47.38M | 2.47M | 2.53M | 3.78M | -1.42M | 3.01M | 4.69M | 4.77M | | 5.46M | 16.34M | 6.80M | 12.57M | 7.09M | 7.47M | 7.68M | -26.06M | 7.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
1.39M | 1.79M | 3.63M | 1.81M | 1.77M | 2.91M | 4.06M | 4.90M | 6.85M | 121.35M | 4.97M | 5.43M | 6.43M | 146.23M | 7.05M | 11.26M | 12.74M | | 25.29M | 29.68M | 16.12M | 25.27M | 19.39M | 21.31M | 19.38M | 21.83M | 19.27M | 15.12M | 15.06M | 18.96M | 17.32M | 15.68M | 16.65M | 22.42M | 23.71M | 26.14M | 24.10M | 33.65M | 34.31M | 45.77M | 43.32M | 57.75M | 45.36M | 61.04M | 77.76M | 103.17M | 90.76M | 110.25M | 105.32M | 115.41M | 104.68M | 98.10M | 118.53M | 124.43M | 140.10M | 126.19M | 176.14M | 162.20M | 163.91M | 161.51M | 193.32M | 212.37M |
|
Operating Income
|
-1.39M | -1.79M | -3.34M | -1.81M | -1.77M | -2.91M | -4.04M | -4.87M | -6.80M | -117.22M | -4.81M | -5.39M | -6.39M | -8.00M | -7.01M | -11.21M | -12.70M | -22.35M | -25.12M | -29.63M | -15.99M | -25.23M | -19.34M | -21.26M | -19.34M | -21.80M | -14.90M | -6.13M | -5.71M | -10.25M | -13.81M | -15.03M | -15.92M | -11.17M | 10.95M | 22.01M | 18.60M | 9.64M | -4.85M | -22.24M | -15.95M | -50.12M | -24.05M | -28.23M | -31.87M | -64.88M | -63.32M | 41.55M | -72.91M | -83.83M | -42.13M | 48.16M | -102.70M | -108.33M | -136.54M | -126.19M | -176.14M | -162.20M | -161.41M | 381.20M | -165.55M | 44.11M |
|
EBIT
|
-1.39M | -1.79M | -3.34M | -1.81M | -1.77M | -2.91M | -4.04M | -4.87M | -6.80M | -117.22M | -4.81M | -5.39M | -6.39M | -8.00M | -7.01M | -11.21M | -12.70M | -22.35M | -25.12M | -29.63M | -15.99M | -25.23M | -19.34M | -21.26M | -19.34M | -21.80M | -14.90M | -6.13M | -5.71M | -10.25M | -13.81M | -15.03M | -15.92M | -11.17M | 10.95M | 22.01M | 18.60M | 9.64M | -4.85M | -22.24M | -15.95M | -50.12M | -24.05M | -28.23M | -31.87M | -64.88M | -63.32M | 41.55M | -72.91M | -83.83M | -42.13M | 48.16M | -102.70M | -108.33M | -136.54M | -126.19M | -176.14M | -162.20M | -161.41M | 381.20M | -165.55M | 44.11M |
|
Non Operating Investment Income
|
| | | | -0.50M | -0.12M | -0.06M | 0.06M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | 0.04M | 0.12M | 0.23M | 0.26M | 0.24M | 0.20M | 0.16M | 0.13M | 0.10M | 0.08M | 0.03M | 0.05M | 0.03M | 0.11M | 0.13M | 0.15M | 0.16M | 0.17M | 0.31M | 0.40M | 1.09M | 1.89M | 1.74M | 2.24M | 2.18M | 2.40M | 2.33M | 2.27M | 2.17M | 1.52M | 1.28M | 1.15M | 1.16M | 1.05M | 1.24M | 1.58M | 2.68M | 4.56M | 4.17M | 3.88M | 2.80M | 6.25M | 6.50M | 7.17M | 7.60M | 9.62M | 11.02M | 9.06M |
|
Other Non Operating Income
|
1.55M | 0.21M | 0.47M | 0.40M | 0.37M | -0.11M | -0.07M | -0.62M | 0.92M | 3.28M | 0.04M | -1.28M | 0.26M | -2.02M | -3.52M | -2.95M | 0.76M | | 2.38M | 0.54M | -0.10M | 0.42M | -0.02M | 0.37M | -0.11M | -0.53M | 1.48M | -0.03M | 0.06M | -0.21M | 0.45M | -0.02M | | | | | | | | | | | 1.15M | -0.11M | 0.66M | 0.36M | -0.71M | 1.76M | -0.38M | 0.09M | 0.51M | 0.01M | 0.31M | 0.72M | 0.42M | 0.19M | 0.76M | -3.12M | 0.34M | 0.44M | -0.18M | 4.66M |
|
Non Operating Income
|
1.48M | 0.16M | 0.53M | 0.72M | -0.17M | -0.03M | 1.35M | -0.71M | -1.44M | 6.40M | 0.03M | -1.55M | 0.26M | -0.75M | -3.68M | -2.77M | 1.07M | | 2.54M | 0.95M | 0.06M | 0.49M | 0.08M | 0.45M | -0.08M | -0.39M | 2.82M | 0.09M | 0.19M | -0.48M | 0.61M | 0.15M | 0.31M | 0.41M | 1.09M | 1.89M | 1.74M | 2.24M | 2.18M | 2.40M | 2.33M | 1.69M | 3.32M | 1.41M | 1.94M | 1.51M | -0.71M | 2.81M | 0.86M | 1.67M | 0.51M | -0.49M | -0.68M | 2.37M | -2.14M | -0.81M | 2.16M | -12.75M | -13.70M | -11.59M | -13.54M | -7.99M |
|
EBT
|
0.08M | -1.62M | -2.81M | -1.09M | -1.94M | -2.95M | -2.69M | -5.58M | -8.24M | -110.81M | -4.78M | -6.94M | -6.18M | -142.52M | -10.69M | -13.98M | -11.63M | -22.10M | -22.58M | -28.68M | -15.94M | -24.74M | -19.26M | -20.82M | -19.42M | -22.22M | -12.09M | -6.04M | -5.52M | -10.73M | -13.20M | -14.88M | -15.61M | -10.76M | 12.04M | 23.90M | 20.34M | 11.88M | -2.67M | -19.84M | -13.61M | -48.43M | -20.73M | -26.82M | -29.92M | -63.37M | -62.87M | 44.37M | -72.05M | -82.16M | -41.79M | 47.68M | -103.38M | -108.99M | -138.69M | -127.00M | -173.98M | -172.80M | -175.12M | 369.62M | -179.09M | 36.12M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.17M | | | | | | | | 0.00M | | | | 3.79M | 0.02M | | 0.74M | 1.98M | -3.31M | | | 0.55M | 0.10M | 1.80M | -0.44M | 20.00M |
|
Profit After Tax
|
-0.68M | -2.31M | -2.81M | 2.91M | -2.01M | -2.95M | -2.69M | -5.58M | -8.24M | -153.65M | -4.78M | -6.94M | -6.18M | -13.81M | -10.69M | -13.98M | -11.63M | -22.43M | -22.58M | -28.68M | -15.94M | -24.75M | -19.26M | -20.82M | -19.42M | -22.22M | -12.09M | -6.04M | -5.52M | -10.73M | -13.20M | -14.88M | -15.61M | -10.76M | 12.04M | 23.90M | 20.34M | 11.71M | -2.67M | -19.84M | -13.61M | -48.43M | -20.73M | -26.82M | -29.92M | -63.37M | -62.87M | 44.37M | -72.05M | -85.94M | -41.81M | 48.67M | -104.12M | -111.02M | -135.38M | -127.00M | -173.98M | -173.34M | -175.22M | 370.44M | -178.65M | 8.00M |
|
Equity Income
|
-0.07M | -0.05M | 0.05M | -0.07M | -0.07M | -0.07M | -0.11M | -0.06M | -0.03M | -0.96M | -0.06M | -0.16M | -0.16M | -1.60M | -0.14M | -0.01M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.31M | -0.31M | 0.21M | -0.21M | -0.19M | -0.17M | -0.20M | -0.25M | -0.25M | -18.82M | -0.17M | -0.18M | -0.10M | -19.38M | -0.06M | -0.04M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | -0.49M | -1.00M | -1.18M | -1.34M | -2.51M | -1.70M | -3.18M | -2.81M | -2.13M | -2.58M | -3.41M | 39.87M |
|
Income from Continuing Operations
|
0.08M | -1.62M | -2.81M | -1.09M | -1.94M | -2.95M | -2.69M | -5.58M | -8.24M | -110.81M | -4.78M | -6.94M | -6.18M | -142.52M | -10.69M | -13.98M | -11.63M | -22.10M | -22.58M | -28.68M | -15.94M | -24.74M | -19.26M | -20.82M | -19.42M | -22.22M | -12.09M | -6.04M | -5.52M | -10.73M | -13.20M | -14.88M | -15.61M | -10.76M | 12.04M | 23.90M | 20.34M | 11.71M | -2.67M | -19.84M | -13.61M | -48.43M | -20.73M | -26.82M | -29.92M | -63.37M | -62.87M | 44.37M | -72.05M | -85.94M | -41.81M | 47.68M | -104.12M | -110.97M | -135.38M | -127.00M | -173.98M | -173.34M | -175.22M | 367.82M | -178.65M | 16.12M |
|
Consolidated Net Income
|
-0.77M | -0.26M | 1.57M | 3.92M | -0.07M | -362.00 | -220.00 | -483.00 | 677.00 | -47.55M | -18.00 | -336.00 | -47.55M | -47.55M | -47.55M | -47.55M | -11.63M | -22.10M | -22.58M | -28.68M | -15.94M | -24.74M | -19.26M | -20.82M | -19.42M | -22.22M | -12.09M | -6.04M | -5.52M | -10.73M | -13.20M | -14.88M | -15.61M | -10.76M | 12.04M | 23.90M | 20.34M | 11.71M | -2.67M | -19.84M | -13.61M | -48.43M | -20.73M | -26.82M | -29.92M | -63.37M | -62.87M | 44.37M | -72.05M | -85.94M | -41.81M | 47.68M | -104.12M | -110.97M | -135.38M | -127.00M | -173.98M | -173.34M | -175.22M | 367.82M | -178.65M | 16.12M |
|
Income towards Parent Company
|
-0.77M | -0.26M | 1.57M | 3.92M | -0.07M | -362.00 | -220.00 | -483.00 | 677.00 | -47.55M | -18.00 | -336.00 | -47.55M | -47.55M | -47.55M | -47.55M | -11.63M | -22.10M | -22.58M | -28.68M | -15.94M | -24.74M | -19.26M | -20.82M | -19.42M | -22.22M | -12.09M | -6.04M | -5.52M | -10.73M | -13.20M | -14.88M | -15.61M | -10.76M | 12.04M | 23.90M | 20.34M | 11.71M | -2.67M | -19.84M | -13.61M | -48.43M | -20.73M | -26.82M | -29.92M | -63.37M | -62.87M | 44.37M | -72.05M | -85.94M | -41.81M | 47.68M | -104.12M | -110.97M | -135.38M | -127.00M | -173.98M | -173.34M | -175.22M | 367.82M | -178.65M | 16.12M |
|
Net Income towards Common Stockholders
|
-0.77M | -0.26M | 1.57M | 3.92M | -0.07M | -362.00 | -220.00 | -483.00 | 677.00 | -47.55M | -18.00 | -336.00 | -47.55M | -47.55M | -47.55M | -47.55M | -11.63M | -22.10M | -22.58M | -28.68M | -15.94M | -24.74M | -19.26M | -20.82M | -19.42M | -22.22M | -12.09M | -6.04M | -5.52M | -10.73M | -13.20M | -14.88M | -15.61M | -10.76M | 12.04M | 23.90M | 20.34M | 11.71M | -2.67M | -19.84M | -13.61M | -48.43M | -20.73M | -26.82M | -29.92M | -63.37M | -62.87M | 44.37M | -72.05M | -85.94M | -41.81M | 47.68M | -104.12M | -110.97M | -135.38M | -127.00M | -173.98M | -173.34M | -175.22M | 367.82M | -178.65M | 16.12M |
|
EPS (Basic)
|
-0.01 | -0.84 | -0.42 | 0.40 | -0.03 | -1.11 | -0.25 | -0.50 | -0.71 | -0.42 | -0.33 | -0.41 | -0.23 | -0.43 | -0.28 | -0.31 | -0.22 | -0.42 | -0.41 | -0.51 | -0.27 | -0.42 | -0.32 | -0.35 | -0.32 | -0.34 | -0.17 | -0.08 | -0.07 | -0.14 | -0.18 | -0.18 | -0.18 | -0.12 | 0.13 | 0.25 | 0.21 | 0.12 | -0.03 | -0.20 | -0.13 | -0.48 | -0.20 | -0.26 | -0.29 | -0.61 | -0.60 | 0.42 | -0.68 | -0.81 | -0.39 | 0.46 | -0.96 | -1.02 | -1.24 | -1.02 | -1.38 | -1.37 | -1.39 | 2.78 | -1.26 | -0.18 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | -0.84 | | -0.86 | -0.03 | -1.01 | | -0.25 | 0.00 | | | | | | | | | | | | | | | | | | | | | -0.15 | -0.18 | -0.18 | -0.18 | -0.12 | 0.13 | 0.24 | 0.21 | 0.12 | -0.03 | -0.20 | -0.13 | -0.48 | -0.20 | -0.26 | -0.29 | -0.61 | -0.60 | 0.41 | -0.68 | -0.81 | -0.39 | 0.45 | -0.96 | -1.02 | -1.24 | -1.02 | -1.38 | -1.37 | -1.39 | 2.75 | -1.26 | -0.18 |
|
Shares Outstanding (Weighted Average)
|
6.39M | 7.09M | 7.18M | 7.18M | 7.18M | 7.18M | 10.53M | 10.53M | 11.21M | 11.31M | 15.64M | 17.31M | 31.31M | 31.54M | 38.70M | 39.69M | 51.87M | 52.91M | 54.68M | 54.79M | 59.50M | 59.50M | 59.54M | 59.63M | 59.96M | 60.75M | 69.75M | 74.57M | 74.77M | 74.77M | 74.79M | 86.79M | 87.58M | 88.02M | 88.51M | 94.21M | 94.81M | 95.51M | 95.51M | 101.65M | 102.29M | 102.29M | 102.38M | 103.79M | 104.08M | 104.26M | 104.33M | 105.46M | 105.74M | 105.85M | 106.01M | 108.31M | 106.90M | 107.19M | 107.43M | 123.90M | 124.20M | 124.32M | 124.43M | 126.10M | 138.10M | 138.26M |
|
Shares Outstanding (Diluted Average)
|
64.58M | 6.43M | | 7.99M | 7.86M | 7.83M | | 10.66M | 11.24M | | | | | | | | | | | | | | | | | | | | | 73.90M | 74.83M | 84.08M | 87.63M | 83.64M | 95.59M | 98.08M | 98.88M | 98.61M | 97.09M | 101.65M | 101.84M | 100.72M | 102.76M | 103.87M | 104.10M | 103.75M | 104.53M | 107.93M | 105.75M | 105.43M | 106.04M | 108.14M | 107.00M | 106.75M | 107.42M | 123.28M | 124.20M | 119.78M | 124.85M | 134.48M | 139.04M | 133.76M |
|
EBITDA
|
-1.39M | -1.79M | -3.34M | -1.81M | -1.77M | -2.91M | -4.04M | -4.87M | -6.80M | -117.22M | -4.81M | -5.39M | -6.39M | -8.00M | -7.01M | -10.63M | -11.63M | -22.43M | -22.58M | -28.75M | -15.94M | -24.81M | -19.22M | -20.67M | -19.51M | -22.18M | -12.28M | -5.89M | -5.51M | -10.68M | -13.21M | -14.88M | -15.63M | -10.78M | 12.02M | 23.87M | 20.30M | 11.42M | -2.48M | -20.27M | -13.16M | -48.24M | -20.55M | -26.91M | -29.96M | -63.51M | -62.91M | 44.37M | -72.08M | -85.94M | -41.93M | 47.60M | -104.20M | -113.83M | -133.41M | -126.84M | -173.87M | -167.61M | -175.83M | 368.12M | -177.69M | 17.21M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 5.06M | 5.16M | 5.26M | 5.37M | 7.24M | 5.09M | 14.65M | 21.65M | 21.64M | 24.38M | 21.69M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46% | | | | | | | | | | | | | | | | | 2.39% | | | | | 0.49% | 0.24% | 55.37% |