|
Revenue
|
378.79M | -3.54M | 251.25M | 212.06M | 226.23M | 202.26M | 220.56M | 251.08M | 295.22M | 167.65M | 179.01M | 208.30M | 226.53M | 184.52M | 343.89M | -3.28M | 305.88M | 282.31M | 323.93M | -3.72M | 299.50M | 288.34M | 395.16M |
|
Cost of Revenue
|
169.38M | | 103.78M | 99.20M | 121.37M | 112.68M | 121.64M | 131.99M | 144.22M | 140.35M | 131.95M | 158.10M | 204.29M | 153.54M | 186.80M | | 173.84M | 162.49M | 183.44M | | 198.88M | 174.87M | 223.35M |
|
Gross Profit
|
209.41M | | 147.46M | 112.86M | 104.86M | 89.58M | 98.92M | 119.10M | 151.00M | 27.30M | 47.06M | 50.21M | 22.24M | 30.97M | 157.09M | | 132.03M | 119.82M | 140.49M | | 100.62M | 113.47M | 171.81M |
|
Research & Development
|
| | | | | | | 7.26M | 8.16M | 13.45M | 21.43M | 23.48M | 17.91M | 21.04M | 19.52M | 16.35M | 14.96M | 20.66M | 21.87M | 13.23M | 7.17M | 9.65M | 20.57M |
|
Share-based Compensation (IS)
|
| | 0.93M | | -3.12M | 0.47M | 3.56M | | 2.28M | -0.51M | -2.85M | | | | | | | | | | | | |
|
Restructuring Costs
|
3.45M | | 6.44M | 17.35M | 4.95M | 5.85M | 8.88M | 7.46M | 12.28M | 11.51M | 11.68M | 11.78M | 14.79M | 10.43M | 6.43M | 9.10M | 9.01M | 10.78M | 7.28M | 7.99M | 9.48M | 7.66M | |
|
Other Operating Expenses
|
3.34M | | 1.43M | -9.96M | 1.49M | 0.55M | -1.24M | -6.47M | -13.68M | -17.16M | -24.94M | -24.98M | -24.87M | -24.81M | -18.48M | | | | 8.05M | -37.60M | | | -38.21M |
|
Operating Expenses
|
6.79M | | 7.87M | 7.38M | 6.43M | 6.40M | 7.64M | 8.25M | 6.76M | 7.80M | 8.17M | 10.28M | 7.83M | 6.65M | 7.47M | 25.45M | 23.97M | 31.44M | 29.15M | 21.22M | 16.66M | 17.31M | 20.57M |
|
Operating Income
|
34.04M | | 87.80M | 41.51M | 167.43M | 28.95M | 43.63M | 198.45M | 124.78M | 3.88M | -4.16M | -161.30M | -65.26M | -31.25M | 99.86M | 14.49M | 83.68M | 47.64M | 54.89M | -109.69M | 42.90M | 56.48M | 328.10M |
|
EBIT
|
34.04M | | 87.80M | 41.51M | 167.43M | 28.95M | 43.63M | 198.45M | 124.78M | 3.88M | -4.16M | -161.30M | -65.26M | -31.25M | 99.86M | 14.49M | 83.68M | 47.64M | 54.89M | -109.69M | 42.90M | 56.48M | 328.10M |
|
Non Operating Investment Income
|
| | 4.91M | 8.34M | | | 3.80M | -2.71M | | | -18.67M | | | | | | | | | | | | |
|
Other Non Operating Income
|
-7.31M | | 0.10M | 1.82M | 2.38M | -4.22M | 6.97M | -2.71M | -1.75M | 11.48M | -18.67M | -0.64M | -3.18M | -1.17M | -7.84M | 1.05M | -15.97M | -11.58M | -5.55M | -16.02M | -9.62M | 0.96M | -10.40M |
|
Non Operating Income
|
| | | | | | | 9.43M | 5.32M | 1.26M | 0.70M | -9.17M | -3.18M | -1.17M | -7.84M | | | | | | | | |
|
EBT
|
22.87M | | 85.94M | 34.48M | 131.04M | 22.66M | 35.97M | 213.27M | 118.57M | -0.06M | -7.74M | -155.20M | -65.45M | -33.19M | 102.11M | 10.16M | 96.29M | 55.43M | 56.65M | -34.31M | 55.28M | 66.42M | 351.77M |
|
Tax Provisions
|
| -1.61M | | 2.90M | | -10.38M | | -61.61M | | | | -25.12M | | | | | | 17.76M | | | | -2.15M | |
|
Profit After Tax
|
20.01M | -39.41M | 82.40M | 95.21M | 167.43M | -851.66M | 27.58M | 274.88M | 89.40M | -2.65M | -33.88M | 130.08M | -73.45M | -39.68M | 60.62M | 10.16M | 66.43M | 37.67M | 28.79M | -34.31M | 30.45M | 68.57M | 292.19M |
|
Income from Continuing Operations
|
22.87M | | 85.94M | 31.58M | 131.04M | 33.05M | 35.97M | 274.88M | 118.57M | -0.06M | -7.74M | -130.08M | -65.45M | -33.19M | 102.11M | 10.16M | 96.29M | 37.67M | 56.65M | -34.31M | 55.28M | 68.57M | 351.77M |
|
Consolidated Net Income
|
22.87M | | 123.35M | 63.63M | 55.99M | -884.71M | | | 118.57M | -0.06M | -7.74M | -130.08M | -65.45M | -33.19M | 102.11M | 10.16M | 96.29M | 37.67M | 56.65M | -34.31M | 55.28M | 68.57M | 351.77M |
|
Income towards Parent Company
|
22.87M | | 123.35M | 63.63M | 55.99M | -884.71M | | | 118.57M | -0.06M | -7.74M | -130.08M | -65.45M | -33.19M | 102.11M | 10.16M | 96.29M | 37.67M | 56.65M | -34.31M | 55.28M | 68.57M | 351.77M |
|
Net Income towards Common Stockholders
|
22.87M | | 123.35M | 63.63M | 55.99M | -884.71M | | | 118.57M | -0.06M | -7.74M | -130.08M | -65.45M | -33.19M | 102.11M | 10.16M | 96.29M | 37.67M | 56.65M | -34.31M | 55.28M | 68.57M | 351.77M |
|
EPS (Basic)
|
| | 0.12M | 1.27M | 0.15M | | | | 0.40M | -203.45 | -0.04M | | | | | | 0.31M | | 0.09M | | | 0.14M | 0.19M |
|
EPS (Weighted Average and Diluted)
|
| | 0.12M | 1.27M | | -1.88M | | | 0.40M | -210.71 | -0.05M | | | | 0.38M | | 0.32M | | | | 0.43M | | |
|
Shares Outstanding (Weighted Average)
|
| | 0.00M | 50.00 | 380.00 | | 90.00 | 930.00 | 300.00 | 290.00 | 190.00 | | | | | | 310.00 | | 620.00 | | | 480.00 | 0.00M |
|
Shares Outstanding (Diluted Average)
|
| | 0.00M | 50.00 | | 470.00 | 90.00 | 920.00 | 300.00 | 280.00 | 170.00 | | | | 270.00 | | 300.00 | | | | 130.00 | | |
|
EBITDA
|
9.74M | | 211.38M | 105.27M | 165.78M | -855.88M | 31.38M | 272.18M | 87.64M | 8.83M | -52.55M | -130.72M | -77.74M | -27.71M | 54.46M | -19.53M | 59.20M | 34.96M | 32.66M | -65.08M | 27.77M | 85.10M | 261.01M |
|
Interest Expenses
|
3.60M | 3.54M | 1.75M | 6.11M | 1.76M | 1.58M | 0.69M | 0.76M | 0.89M | 2.68M | 2.88M | 3.07M | 3.37M | 3.10M | 5.59M | 3.28M | 3.36M | 3.79M | 3.79M | 3.72M | 3.87M | 4.08M | 2.99M |
|
Tax Rate
|
| | | 8.42% | | -45.83% | | -28.89% | | | | 16.19% | | | | | | 32.05% | | | | -3.24% | |