|
Revenue
|
452.88M | 376.27M | 441.36M | 500.72M | 548.49M | 749.28M | 889.89M | 1116.85M | 1313.65M | 1491.21M | 1704.05M | 1860.45M | 1846.28M | 2096.04M | 2419.23M | 2853.91M |
|
Cost of Revenue
|
91.94M | 70.28M | 84.02M | 91.83M | 88.39M | 122.27M | 152.01M | 209.62M | 241.79M | 315.26M | 359.47M | 524.27M | 470.51M | 503.02M | 532.06M | 580.24M |
|
Gross Profit
|
360.94M | 305.98M | 357.33M | 408.89M | 460.09M | 627.02M | 737.89M | 907.23M | 1071.86M | 1175.95M | 1344.58M | 1336.18M | 1375.76M | 1593.02M | 1887.16M | 2273.68M |
|
Amortization - Intangibles
|
4.06M | 6.41M | 1.43M | 18.72M | 25.03M | 23.71M | -17.69M | -26.95M | 46.47M | 48.79M | 74.11M | 66.66M | 69.93M | 67.19M | 62.21M | 43.26M |
|
Research & Development
|
160.58M | 147.31M | 214.37M | 302.22M | 354.78M | 461.54M | 634.81M | 661.90M | 610.75M | 696.33M | 715.01M | 628.12M | 628.79M | 649.61M | 746.77M | 747.18M |
|
Selling, General & Administrative
|
173.38M | 151.72M | 175.42M | 198.17M | 235.36M | 302.16M | 402.27M | 476.59M | 554.34M | 604.35M | 680.92M | 737.67M | 759.38M | 823.24M | 892.41M | 1009.02M |
|
Other Operating Expenses
|
96.00M | 0.49M | 0.06M | -1.79M | 0.98M | 67.50M | 369.50M | 4.93M | 125.00M | 50.00M | 25.00M | 52.82M | 11.85M | 108.00M | -38.22M | 10.00M |
|
Operating Expenses
|
429.96M | 375.72M | 475.25M | 610.94M | 704.49M | 842.17M | 1000.60M | 1920.28M | 1328.35M | 1614.74M | 1804.51M | 1903.89M | 1928.62M | 1935.07M | 2233.45M | 2369.70M |
|
Operating Income
|
22.91M | 0.54M | -33.89M | -110.22M | -156.01M | -92.89M | -110.70M | -803.43M | -14.70M | -123.52M | -100.46M | -43.44M | -82.34M | 160.97M | 185.77M | 484.21M |
|
EBIT
|
22.91M | 0.54M | -33.89M | -110.22M | -156.01M | -92.89M | -110.70M | -803.43M | -14.70M | -123.52M | -100.46M | -43.44M | -82.34M | 160.97M | 185.77M | 484.21M |
|
Interest & Investment Income
|
7.09M | 4.11M | 2.93M | 2.58M | 3.08M | 5.94M | 4.50M | 7.49M | 14.85M | 22.83M | 22.75M | 16.61M | 10.48M | 18.03M | 58.34M | 74.88M |
|
Non Operating Income
|
| 0.04M | | | | | | 154.55M | 9.40M | 12.58M | | | | | | |
|
EBT
|
5.20M | -50.15M | -107.27M | -163.70M | -176.50M | -124.87M | -154.72M | -831.05M | -35.88M | -142.71M | -94.81M | -49.00M | -75.35M | 149.58M | 188.56M | 541.76M |
|
Tax Provisions
|
0.00M | -227.31M | 10.21M | 5.99M | 8.76M | 34.72M | 93.90M | -200.84M | 81.17M | -65.49M | -70.96M | -903.03M | -11.27M | 8.02M | 20.92M | 114.90M |
|
Profit After Tax
|
-5.07M | 205.82M | -53.84M | -114.35M | -176.35M | -133.97M | -171.80M | -630.21M | -117.04M | -77.21M | -23.85M | 854.03M | -64.08M | 141.56M | 167.65M | 426.86M |
|
Equity Income
|
-3.62M | -2.99M | -2.43M | -1.22M | -1.15M | -0.88M | -0.82M | -0.54M | -1.29M | -0.55M | -0.59M | -0.01M | | | | |
|
Investment Income
|
0.01M | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
5.20M | 177.16M | -117.48M | -169.69M | -185.26M | -159.59M | -248.63M | -630.21M | -117.04M | -77.21M | -23.85M | 854.03M | -64.08M | 141.56M | 167.65M | 426.86M |
|
Consolidated Net Income
|
5.20M | 177.16M | -117.48M | -169.69M | -185.26M | -159.59M | -248.63M | -630.21M | -117.04M | -77.21M | -23.85M | 854.03M | -64.08M | 141.56M | 167.65M | 426.86M |
|
Income towards Parent Company
|
5.20M | 177.16M | -117.48M | -169.69M | -185.26M | -159.59M | -248.63M | -630.21M | -117.04M | -77.21M | -23.85M | 854.03M | -64.08M | 141.56M | 167.65M | 426.86M |
|
Net Income towards Common Stockholders
|
5.20M | 177.16M | -117.48M | -169.69M | -185.26M | -159.59M | -248.63M | -630.21M | -117.04M | -77.21M | -23.85M | 854.03M | -64.08M | 141.56M | 167.65M | 426.86M |
|
EPS (Basic)
|
0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -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 | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
100.73M | 102.50M | 114.21M | 123.83M | 142.21M | 159.14M | 161.25M | 172.87M | 175.62M | 178.37M | 179.63M | 181.53M | 183.59M | 185.85M | 188.37M | 190.58M |
|
Shares Outstanding (Diluted Average)
|
139.87M | 125.67M | | | | | | 166.22M | 174.43M | 177.27M | 179.04M | 191.68M | 182.85M | 188.96M | 191.59M | 196.71M |
|
EBITDA
|
22.91M | 0.54M | -33.89M | -110.22M | -156.01M | -92.89M | -110.70M | -803.43M | -14.70M | -123.52M | -100.46M | -43.44M | -82.34M | 160.97M | 185.77M | 484.21M |
|
Tax Rate
|
0.02% | | | | | | | 24.17% | | 45.89% | 74.85% | | 14.96% | 5.36% | 11.09% | 21.21% |