|
Revenue
|
652.63M | 1,236.64M | 1,741.97M | 1,833.92M | 2,082.55M | 2,288.29M | 2,445.67M | 2,600.57M | 2,801.69M | 3,094.29M | 3,572.13M | 3,532.16M | 3,620.68M | 3,632.66M | 4,386.55M | 4,014.95M | 4,769.51M |
|
Cost of Revenue
|
367.80M | 739.13M | 1,032.82M | 1,109.70M | 1,217.37M | 1,339.94M | 1,370.11M | 1,439.00M | 1,555.90M | 1,779.60M | 2,030.07M | 1,879.27M | 1,898.70M | 2,072.32M | 2,507.70M | 2,295.36M | 2,764.59M |
|
Gross Profit
|
284.83M | 497.50M | 709.15M | 724.22M | 865.17M | 948.35M | 1,075.56M | 1,161.58M | 1,245.79M | 1,314.69M | 1,542.07M | 1,652.89M | 1,721.98M | 1,560.34M | 1,878.85M | 1,719.59M | 2,004.92M |
|
Amortization - Intangibles
|
24.83M | 99.40M | 69.67M | 51.70M | 49.77M | 45.97M | 69.51M | 61.51M | 33.03M | 15.74M | 21.81M | 23.38M | 23.73M | 32.51M | 37.35M | 29.57M | 25.76M |
|
Research & Development
|
190.32M | 327.63M | 379.86M | 364.18M | 383.41M | 401.18M | 414.20M | 451.79M | 475.33M | 491.56M | 548.14M | 529.89M | 536.67M | 624.66M | 750.56M | 767.50M | 848.33M |
|
Selling, General & Administrative
|
47.51M | 102.69M | 126.24M | 114.00M | 122.43M | 126.82M | 123.40M | 132.83M | 142.60M | 160.13M | 174.40M | 169.55M | 181.87M | 179.38M | 215.28M | 220.65M | 238.71M |
|
Restructuring Costs
|
11.21M | 101.38M | 42.09M | 7.85M | 7.17M | 0.69M | 25.54M | 4.93M | 23.93M | 18.14M | 24.54M | 4.03M | 2.57M | 0.60M | 3.47M | | 1.15M |
|
Other Operating Expenses
|
615.03M | 287.62M | 324.15M | 318.04M | 353.94M | 373.95M | 411.97M | 415.85M | 389.20M | 414.91M | 448.22M | 462.46M | 505.51M | 532.90M | 551.99M | 564.83M | 719.20M |
|
Operating Expenses
|
864.06M | 819.32M | 872.34M | 804.07M | 866.95M | 902.65M | 975.12M | 1,005.41M | 1,031.06M | 1,084.74M | 1,195.30M | 1,165.93M | 1,226.62M | 1,337.54M | 1,521.31M | 1,552.97M | 1,807.39M |
|
Operating Income
|
-579.23M | -321.82M | -163.19M | -79.85M | -1.77M | 45.70M | 100.45M | 156.17M | 214.72M | 229.95M | 346.77M | 486.96M | 495.36M | 222.81M | 357.55M | 166.62M | 197.53M |
|
EBIT
|
-579.23M | -321.82M | -163.19M | -79.85M | -1.77M | 45.70M | 100.45M | 156.17M | 214.72M | 229.95M | 346.77M | 486.96M | 495.36M | 222.81M | 357.55M | 166.62M | 197.53M |
|
Interest & Investment Income
|
9.49M | 3.92M | 6.02M | -15.20M | -5.74M | -25.26M | -25.50M | -12.57M | 0.91M | -12.03M | 3.88M | 0.96M | -1.77M | 6.75M | 62.01M | 50.26M | 48.89M |
|
Other Non Operating Income
|
| 4.95M | | | -28.63M | | | | | | | | | | | | |
|
EBT
|
-582.48M | -331.57M | -187.85M | -134.70M | -80.19M | -26.67M | 23.76M | 86.72M | 156.13M | 148.78M | 313.19M | 455.96M | 462.75M | 182.50M | 323.65M | 119.85M | 156.29M |
|
Tax Provisions
|
-1.32M | 1.94M | 7.67M | 9.32M | 5.24M | 13.96M | 12.10M | 14.13M | -1105.83M | 493.47M | 59.76M | 94.67M | -37.45M | 29.60M | 68.83M | 35.89M | 32.95M |
|
Profit After Tax
|
-581.15M | -333.51M | -195.52M | -144.02M | -85.43M | -40.64M | 11.67M | 72.58M | 1,261.95M | -344.69M | 253.43M | 361.29M | 500.20M | 152.90M | 254.83M | 83.96M | 123.34M |
|
Income from Continuing Operations
|
-581.15M | -333.51M | -195.52M | -144.02M | -85.43M | -40.64M | 11.67M | 72.58M | 1,261.95M | -344.69M | 253.43M | 361.29M | 500.20M | 152.90M | 254.83M | 83.96M | 123.34M |
|
Consolidated Net Income
|
-581.15M | -333.51M | -195.52M | -144.02M | -85.43M | -40.64M | 11.67M | 72.58M | 1,261.95M | -344.69M | 253.43M | 361.29M | 500.20M | 152.90M | 254.83M | 83.96M | 123.34M |
|
Income towards Parent Company
|
-581.15M | -333.51M | -195.52M | -144.02M | -85.43M | -40.64M | 11.67M | 72.58M | 1,261.95M | -344.69M | 253.43M | 361.29M | 500.20M | 152.90M | 254.83M | 83.96M | 123.34M |
|
Net Income towards Common Stockholders
|
-581.15M | -333.51M | -195.52M | -144.02M | -85.43M | -40.64M | 11.67M | 72.58M | 1,261.95M | -344.69M | 253.43M | 361.29M | 500.20M | 152.90M | 254.83M | 83.96M | 123.34M |
|
EPS (Basic)
|
-6.37 | -3.58 | -2.04 | -1.45 | -0.83 | -0.38 | 0.10 | 0.52 | 8.89 | -2.40 | 1.63 | 2.34 | 3.22 | 1.01 | 1.71 | 0.58 | 0.87 |
|
EPS (Weighted Average and Diluted)
|
-6.37 | -3.58 | -2.04 | -1.45 | -0.83 | -0.38 | 0.10 | 0.51 | 7.53 | -2.49 | 1.61 | 2.32 | 3.19 | 1.00 | 1.71 | 0.58 | 0.85 |
|
Shares Outstanding (Weighted Average)
|
91.53M | 93.57M | 96.88M | 100.20M | 103.14M | 106.57M | 134.75M | 139.34M | 142.69M | 142.60M | 154.70M | 154.32M | 154.93M | 148.42M | 147.84M | 144.43M | 141.06M |
|
Shares Outstanding (Diluted Average)
|
91.17M | 93.10M | 95.85M | 99.34M | 102.35M | 105.78M | 120.10M | 150.70M | 169.92M | | | | 156.74M | 152.19M | 149.38M | 145.96M | 145.25M |
|
EBITDA
|
-579.23M | -321.82M | -163.19M | -79.85M | -1.77M | 45.70M | 100.45M | 156.17M | 214.72M | 229.95M | 346.77M | 486.96M | 495.36M | 222.81M | 357.55M | 166.62M | 197.53M |
|
Interest Expenses
|
7.41M | 18.62M | 37.93M | 39.65M | 44.04M | 47.12M | 51.18M | 56.66M | 55.85M | 55.25M | 37.45M | 31.32M | 30.84M | 47.05M | 88.03M | 97.03M | 89.40M |
|
Tax Rate
|
0.23% | | | | | | 50.90% | 16.30% | | | 19.08% | 20.76% | | 16.22% | 21.27% | 29.95% | 21.08% |