|
Revenue
|
21.90M | 25.83M | 30.33M | 44.26M | 51.86M | 61.13M | 77.75M | 95.95M | 108.02M | 143.08M | 163.58M | 177.53M | 170.74M | 160.54M | 169.35M | 186.82M | 1,190.70M | 1,201.56M | 1,194.69M | -2822.34M | 1,145.10M | 1,103.46M | 1,351.98M | 1,381.17M | 3.00M | 498.02M | 919.92M | 612.00M | 285.49M | 1.00M | 365.10M | 265.25M | 198.42M | 211.73M | 196.11M | 374.47M | | 527.04M | 170.43M | 166.95M | 164.80M | 167.31M | 190.29M | 187.42M | 192.08M | 237.09M | 259.01M | 295.22M | 287.37M |
|
Cost of Revenue
|
3.72M | 4.79M | 6.09M | 8.33M | 11.57M | 13.14M | 17.91M | 22.97M | 26.22M | 36.15M | 43.59M | 46.54M | 49.16M | 54.41M | 60.62M | 83.68M | 457.95M | 461.09M | 399.66M | -1045.11M | 391.18M | 351.36M | 381.69M | 416.40M | 366.93M | 326.98M | 365.75M | 182.27M | 147.74M | 113.66M | 113.58M | 100.40M | 59.36M | 50.55M | 74.39M | 147.74M | | 129.34M | 56.16M | 57.19M | 50.35M | 68.24M | 76.95M | 65.89M | 61.71M | 64.32M | 69.50M | 70.43M | 73.00M |
|
Gross Profit
|
18.17M | 21.05M | 24.23M | 35.94M | 40.30M | 47.98M | 59.84M | 72.98M | 84.69M | 106.93M | 120.00M | 130.98M | 121.58M | 106.13M | 108.73M | 118.79M | 732.75M | 740.47M | 795.02M | -1777.23M | 753.91M | 752.10M | 970.29M | 964.77M | 718.70M | 643.16M | 554.17M | 429.73M | 380.35M | 280.55M | 251.51M | -747.32M | 139.06M | 161.17M | 121.72M | 226.73M | | 397.70M | 114.27M | 109.77M | 114.46M | 99.07M | 113.34M | 121.52M | 130.37M | 172.77M | 189.50M | 224.79M | 214.36M |
|
Research & Development
|
-6.21M | -8.67M | -11.06M | -9.57M | -12.77M | -16.61M | -22.04M | -19.57M | -21.31M | -23.71M | -32.63M | 32.66M | -207.46M | -227.50M | -235.54M | 34.49M | -191.37M | -166.98M | -174.65M | -684.86M | -147.28M | -155.20M | -175.30M | -191.13M | -196.94M | -211.37M | -225.49M | -153.53M | -142.59M | -125.04M | -117.63M | -69.93M | -73.25M | -47.28M | -55.40M | -91.06M | | -85.92M | -45.43M | -47.43M | -45.77M | -39.58M | -57.33M | -54.28M | -66.27M | -65.51M | -61.24M | -67.08M | -67.96M |
|
Selling, General & Administrative
|
-2.13M | -5.92M | -4.09M | -3.80M | -6.02M | -10.32M | -11.43M | -13.12M | -15.85M | -19.52M | -20.64M | 15.46M | -133.09M | -160.74M | -141.17M | 18.59M | -103.59M | -100.00M | -88.74M | -407.41M | -90.60M | -100.11M | -108.27M | -131.85M | -105.83M | -117.64M | -189.09M | -174.90M | -88.62M | -133.84M | -91.02M | -67.05M | -44.11M | -53.02M | -48.74M | -94.74M | | -115.15M | -44.13M | -66.33M | -55.59M | -63.50M | -69.14M | -71.61M | -47.35M | -56.28M | -52.62M | -66.63M | -60.17M |
|
Other Operating Expenses
|
-6.25M | -4.63M | -7.71M | -14.31M | -18.34M | -18.89M | -27.15M | -31.38M | -41.45M | -58.80M | -58.77M | 70.86M | -431.18M | -366.76M | -381.56M | -374.08M | -411.48M | -407.27M | -399.31M | -1655.52M | -379.68M | -368.84M | -558.85M | -566.74M | -433.63M | -369.86M | -396.65M | -881.75M | -297.16M | -204.56M | -168.90M | -102.05M | -78.23M | -119.68M | -80.78M | -155.15M | | -296.14M | -67.00M | -61.62M | -54.10M | -56.93M | -67.43M | -73.17M | -88.76M | -258.12M | -102.17M | -102.14M | -82.30M |
|
Operating Expenses
|
-14.59M | -19.21M | -22.86M | -27.68M | -37.13M | -45.82M | -60.62M | -64.06M | -78.62M | -102.03M | -112.04M | 118.97M | -771.73M | -754.99M | -758.27M | -320.99M | -706.43M | -674.25M | -662.69M | -2747.79M | -617.55M | -624.15M | -842.42M | -889.72M | -736.39M | -698.87M | -811.23M | -1210.18M | -528.37M | -463.44M | -377.55M | -239.03M | -195.59M | -219.99M | -184.92M | -340.95M | | -497.21M | -156.55M | -175.38M | -155.46M | -160.02M | -193.91M | -199.06M | -202.38M | -379.90M | -216.04M | -235.85M | -210.43M |
|
Operating Income
|
3.58M | 1.83M | 1.38M | 8.26M | 3.16M | 2.16M | -0.77M | 8.92M | 9.11M | 4.90M | 7.96M | 12.51M | 3.41M | -9.67M | -33.84M | -1.51M | 26.32M | 66.23M | 132.33M | -156.19M | 136.36M | 127.95M | 127.86M | 75.05M | -17.70M | -55.71M | -257.06M | -780.45M | 908.72M | 743.99M | -126.03M | -74.17M | -56.53M | -58.82M | -63.20M | -114.23M | | -99.51M | -42.28M | -65.61M | -41.00M | -60.95M | -80.57M | -77.54M | -72.01M | -207.13M | -26.54M | -11.06M | 3.93M |
|
EBIT
|
3.58M | 1.83M | 1.38M | 8.26M | 3.16M | 2.16M | -0.77M | 8.92M | 9.11M | 4.90M | 7.96M | 12.51M | 3.41M | -9.67M | -33.84M | -1.51M | 26.32M | 66.23M | 132.33M | -156.19M | 136.36M | 127.95M | 127.86M | 75.05M | -17.70M | -55.71M | -257.06M | -780.45M | 908.72M | 743.99M | -126.03M | -74.17M | -56.53M | -58.82M | -63.20M | -114.23M | | -99.51M | -42.28M | -65.61M | -41.00M | -60.95M | -80.57M | -77.54M | -72.01M | -207.13M | -26.54M | -11.06M | 3.93M |
|
Non Operating Investment Income
|
| | -0.01M | 3.45M | 0.16M | -2.45M | -1.04M | 6.32M | -0.17M | 1.16M | 0.07M | 0.50M | 0.19M | -0.06M | 3.25M | 0.41M | | | | -0.43M | | | | -1.20M | 3.50M | 3.87M | -0.70M | 4.24M | -7.25M | | | | | | | | | -8.27M | | | | | 1.77M | -9.21M | 2.80M | 7.28M | 2.66M | 0.19M | 3.81M |
|
Interest & Investment Income
|
0.18M | 0.20M | 0.36M | 0.42M | 0.33M | 0.85M | 1.83M | 1.58M | 0.83M | 0.65M | 0.41M | 0.44M | 0.52M | 0.42M | 0.11M | 0.14M | 1.62M | 3.38M | 7.38M | -8.90M | 16.65M | 19.43M | 24.12M | 27.52M | 31.62M | 31.99M | 27.56M | 18.85M | 17.85M | 8.50M | 7.23M | 2.08M | 4.79M | 3.64M | 8.76M | 16.96M | | 21.55M | 12.34M | 14.90M | 17.91M | 15.83M | 15.32M | 9.77M | 9.47M | 9.86M | 5.61M | 9.98M | 9.56M |
|
Other Non Operating Income
|
0.02M | 0.19M | -0.00M | -0.07M | -0.01M | 0.02M | -0.04M | 0.02M | -0.03M | -0.03M | -0.21M | 0.23M | 0.21M | 0.07M | 0.25M | 11.86M | 1.21M | -6.63M | -3.87M | -15.22M | -12.83M | 10.02M | 10.53M | 6.10M | -5.37M | 1.28M | -1.34M | 5.48M | -12.09M | -3.41M | 32.69M | 22.20M | -4.85M | 14.62M | -3.23M | 14.51M | | -40.40M | 14.46M | -48.68M | 5.39M | 17.41M | -3.28M | -7.56M | 21.35M | -32.24M | 1.65M | 6.35M | 8.63M |
|
Non Operating Income
|
0.36M | 0.00M | -0.04M | 0.04M | 0.04M | 0.05M | 0.34M | 0.13M | 1.65M | 5.78M | 0.17M | -0.05M | 0.10M | 2.70M | 4.65M | 5.16M | 66.69M | 15.52M | 82.37M | 1,262.55M | 0.50M | 67.17M | 1.24M | 789.33M | 0.43M | 33.77M | 732.85M | -675.82M | 42.87M | 453.55M | 378.30M | 102.29M | 85.56M | 34.89M | 13.53M | | | 10.37M | | 1.27M | 0.84M | 0.65M | | 0.51M | 0.28M | | | 2.67M | 0.51M |
|
EBT
|
4.13M | 1.99M | 2.16M | 9.78M | 3.83M | 2.83M | 0.77M | 7.37M | 5.58M | 10.65M | 7.13M | 14.55M | 481.37M | -22.16M | 0.04M | 8.61M | 95.46M | 78.02M | 394.24M | 543.97M | 447.62M | 453.84M | 536.43M | -1253.22M | 15.12M | 21.89M | -229.50M | -908.11M | -101.85M | 270.29M | -118.81M | 44.51M | 85.01M | 1.94M | -54.44M | -426.52M | | -469.98M | -17.27M | -251.75M | -19.67M | -348.95M | -76.13M | -126.94M | -39.45M | -311.81M | -23.29M | -12.58M | 13.49M |
|
Tax Provisions
|
0.55M | -1.77M | -1.27M | -5.51M | -0.75M | -0.68M | -0.20M | -2.28M | -1.23M | -1.56M | 2.23M | 5.01M | 0.46M | -1.96M | | | -4.91M | -4.66M | -7.77M | -57.60M | -5.04M | -27.99M | -26.96M | -57.01M | -12.43M | | -56.82M | | -6.54M | -82.20M | -31.79M | 23.44M | -7.79M | -0.32M | -5.21M | | | | | | | | -0.20M | | | -51.06M | -4.82M | | |
|
Profit After Tax
|
4.68M | 0.22M | 0.90M | 4.27M | 3.07M | 2.16M | 0.57M | 5.10M | 5.03M | 9.09M | 4.82M | 8.75M | 2.07M | -22.46M | 1.22M | 6.48M | 90.55M | 73.36M | 144.41M | -96.88M | 74.90M | 193.75M | 139.28M | 744.79M | 2.69M | 46.31M | 448.59M | -871.18M | -108.39M | 188.09M | 263.50M | 67.95M | 77.22M | 1.62M | -49.36M | -432.05M | | -443.76M | -17.45M | -255.33M | -19.89M | -301.19M | -76.33M | -120.55M | -41.84M | -362.87M | -28.11M | -16.44M | -3.70M |
|
Equity Income
|
| -0.22M | | 0.12M | -0.25M | -0.21M | -0.34M | -0.09M | -0.58M | | 0.92M | -2.93M | -1.18M | -6.07M | -0.45M | 2.89M | -0.37M | -0.48M | -0.58M | 1.50M | -2.74M | -2.82M | 2.48M | 2.69M | 6.14M | 10.57M | 3.40M | -0.32M | -2.46M | -5.45M | 3.12M | -7.88M | 56.04M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | -0.02M | -0.15M | 0.09M | -0.61M | 0.24M | 0.00M | 4.23M | 7.12M | 8.52M | 1.80M | 0.12M | 1.38M | 4.73M | -2.00M | 4.91M | -2.79M | -27.76M | 11.46M | -4.43M | -2.22M | -2.95M | -50.02M | -3.80M | -5.63M | 4.33M | -0.49M | 0.77M | 0.71M | 0.09M | -3.56M | | -2.86M | 1.15M | 3.46M | 4.40M | 0.69M | 3.71M | 3.29M | 7.35M | 3.91M | 6.66M | 7.11M | 7.27M |
|
Income from Continuing Operations
|
3.58M | 3.75M | 3.43M | 15.29M | 4.58M | 3.51M | 0.97M | 9.65M | 6.81M | 12.21M | 4.90M | 9.55M | 480.91M | -20.19M | 0.04M | 8.61M | 100.37M | 82.68M | 402.00M | 601.58M | 452.66M | 481.83M | 563.39M | -1196.21M | 27.55M | 21.89M | -172.68M | -908.11M | -95.31M | 352.49M | -87.01M | 21.07M | 92.81M | 2.26M | -49.23M | -426.52M | | -469.98M | -17.27M | -251.75M | -19.67M | -348.95M | -75.93M | -126.94M | -39.45M | -260.74M | -18.47M | -12.58M | 13.49M |
|
Consolidated Net Income
|
3.58M | 3.75M | 3.43M | 15.29M | 4.58M | 3.51M | 0.97M | 9.65M | 6.81M | 12.21M | 4.90M | 9.55M | 480.91M | -20.19M | 0.04M | 8.61M | 100.37M | 82.68M | 402.00M | 601.58M | 452.66M | 481.83M | 563.39M | -1196.21M | 27.55M | 21.89M | -172.68M | -908.11M | -95.31M | 352.49M | -87.01M | 21.07M | 92.81M | 2.26M | -49.23M | -426.52M | | -469.98M | -17.27M | -251.75M | -19.67M | -348.95M | -75.93M | -126.94M | -39.45M | -260.74M | -18.47M | -12.58M | 13.49M |
|
Income towards Parent Company
|
3.58M | 3.75M | 3.43M | 15.29M | 4.58M | 3.51M | 0.97M | 9.65M | 6.81M | 12.21M | 4.90M | 9.55M | 480.91M | -20.19M | 0.04M | 8.61M | 100.37M | 82.68M | 402.00M | 601.58M | 452.66M | 481.83M | 563.39M | -1196.21M | 27.55M | 21.89M | -172.68M | -908.11M | -95.31M | 352.49M | -87.01M | 21.07M | 92.81M | 2.26M | -49.23M | -426.52M | | -469.98M | -17.27M | -251.75M | -19.67M | -348.95M | -75.93M | -126.94M | -39.45M | -260.74M | -18.47M | -12.58M | 13.49M |
|
Net Income towards Common Stockholders
|
3.58M | 3.75M | 0.90M | 7.21M | 3.81M | 2.16M | 0.59M | 359.49M | 4.93M | 9.60M | 17.01M | 447.33M | 0.62M | -150.45M | 0.45M | 3,012.35M | 91.23M | 70.20M | 139.68M | 4,293.36M | 70.00M | 380.92M | 306.30M | 5,476.47M | 7.11M | 145.25M | 577.15M | 4,932.28M | -104.59M | 193.72M | 259.17M | 3,747.38M | 76.45M | 0.92M | -49.45M | 3,279.13M | | 3,033.33M | -58.38M | -258.79M | -56.98M | 2,455.87M | -80.03M | -123.84M | -78.42M | 1,900.60M | 1,876.17M | 1,839.24M | -22.66M |
|
EPS (Basic)
|
| | | 0.01 | | | | 0.26 | | | | 0.32 | | | | 2.11 | | | | 3.01 | | | | 3.85 | | | | 3.44 | | | | 2.69 | | | | 2.28 | | 2.12 | | | | 1.69 | | | | 1.27 | | | |
|
EPS (Weighted Average and Diluted)
|
0.04 | 0.00 | 0.01 | 0.03 | 0.03 | 0.02 | 0.00 | 0.04 | 0.03 | 0.07 | 0.03 | 0.06 | 0.01 | -0.17 | 0.00 | 0.14 | 0.64 | 0.47 | 0.95 | 9.37 | 0.42 | 1.29 | 1.09 | 5.09 | -0.02 | 0.28 | 3.21 | -5.98 | -0.76 | 1.38 | 1.82 | 0.49 | 0.54 | 0.01 | -0.03 | 14.66 | | 14.94 | -0.04 | -0.18 | -0.04 | 1.64 | -0.05 | -0.08 | -0.05 | 1.26 | 1.24 | 1.21 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
| | | 1,382.49M | | | | 1,382.49M | | | | 1,416.60M | | | | 1,424.48M | | | | 1,425.74M | | | | 1,421.65M | | | | 1,433.34M | | | | 1,393.07M | | | | 1,439.58M | | 1,432.73M | | | | 1,449.47M | | | | 1,494.17M | | | |
|
Shares Outstanding (Diluted Average)
|
171.57M | 174.45M | 196.13M | 186.79M | 198.59M | 213.71M | 230.43M | 229.81M | 229.97M | 232.18M | 228.11M | 223.63M | 220.79M | 213.41M | 212.81M | 203.32M | 1,422.44M | 1,430.96M | 1,429.24M | 215.40M | 1,452.80M | 1,452.20M | 1,440.58M | 208.33M | 1,392.18M | 1,388.24M | 1,376.12M | 194.24M | 1,378.17M | 1,405.84M | 1,421.87M | 214.43M | 1,431.31M | 1,428.70M | 1,430.38M | 223.67M | 1,439.54M | 202.99M | 1,449.52M | 1,454.09M | 1,492.60M | 1,493.55M | 1,494.21M | 1,495.96M | 1,509.06M | 1,512.71M | 1,515.79M | 1,518.38M | 1,548.25M |
|
EBITDA
|
4.62M | 0.05M | 0.64M | 7.21M | 3.81M | -0.44M | -1.09M | 6.47M | 4.86M | 9.06M | 16.92M | 15.79M | 1.27M | -14.21M | -1.16M | 20.30M | 82.03M | 34.41M | 95.83M | -23.70M | -59.87M | 382.28M | 289.00M | 720.56M | -79.04M | 143.55M | 575.10M | -56.70M | -55.66M | 185.98M | 157.42M | -119.25M | 94.02M | -50.04M | -38.56M | -472.72M | | 111.73M | -40.02M | -150.67M | -33.26M | -29.11M | 22.80M | -121.38M | -71.07M | 58.94M | 2.39M | -23.90M | -16.89M |
|
Tax Rate
|
13.29% | | | | | | | | | | 31.25% | 34.41% | 0.10% | 8.86% | | | | | | | | | | 4.55% | | | 24.76% | | 6.42% | | 26.76% | 52.67% | | | 9.58% | | | | | | | | 0.26% | | | 16.38% | 20.70% | | |