|
Revenue
|
| 190.63M | 186.38M | 315.36M | 585.11M | 1,801.11M | 2,227.96M | 1,311.91M | 2,498.46M | 1,166.44M | 808.33M | 590.34M | 629.11M | 772.53M | 707.91M | 674.15M | 953.79M | 1,637.57M | 1,449.63M | 1,205.19M | 2,271.64M | 2,034.30M | 1,497.21M | 1,868.69M |
|
Cost of Revenue
|
| 10.43M | 11.38M | 11.98M | 23.50M | 117.99M | 195.73M | 105.39M | 244.57M | 200.20M | 140.89M | 75.89M | 93.10M | 63.98M | 83.85M | 78.18M | 106.31M | 98.58M | 165.26M | 164.77M | 225.83M | 247.28M | 236.25M | 260.27M |
|
Gross Profit
|
| 180.20M | 175.00M | 303.38M | 561.61M | 1,683.12M | 2,032.23M | 1,206.51M | 2,253.89M | 966.23M | 667.43M | 514.45M | 536.00M | 708.55M | 624.06M | 595.97M | 847.49M | 1,538.98M | 1,284.37M | 1,040.42M | 2,045.81M | 1,787.01M | 1,260.96M | 1,608.42M |
|
Research & Development
|
| 47.14M | 60.78M | 73.32M | 90.50M | 234.07M | 335.43M | 356.26M | 459.61M | 570.66M | 609.25M | 556.34M | 590.10M | 358.03M | 320.67M | 322.76M | 323.09M | 357.86M | 364.26M | 377.44M | 368.69M | 355.37M | 387.32M | 430.58M |
|
Selling, General & Administrative
|
| 58.96M | 51.99M | 71.43M | 97.50M | 121.23M | 248.19M | 242.64M | 297.32M | 413.58M | 470.17M | 339.16M | 377.68M | 248.76M | 258.99M | 252.63M | 313.93M | 287.24M | 320.12M | 330.39M | 362.52M | 394.35M | 353.71M | 418.45M |
|
Restructuring Costs
|
| | | | | | | | | | 42.45M | -1.23M | -0.52M | 144.50M | -1.03M | -0.86M | | | | | | | | |
|
Other Operating Expenses
|
| 45.76M | -10.43M | -20.36M | -97.08M | -155.89M | -282.42M | -118.55M | 79.71M | -258.63M | -422.76M | -62.65M | 26.63M | 33.18M | -18.87M | -3.51M | -21.07M | -2.38M | -34.38M | 8.56M | 20.27M | 5.90M | -308.02M | -61.28M |
|
Operating Expenses
|
| 151.85M | 144.30M | 213.85M | 358.53M | 813.40M | 1,353.24M | 1,020.10M | 1,576.14M | 1,720.90M | 1,852.71M | 1,146.82M | 1,183.98M | 896.40M | 781.49M | 753.97M | 838.18M | 877.11M | 1,106.51M | 1,035.68M | 1,237.57M | 1,328.49M | 1,521.86M | 1,388.16M |
|
Operating Income
|
| 38.77M | 42.09M | 101.50M | 226.59M | 987.71M | 874.73M | 291.81M | 922.32M | -554.46M | -1044.39M | -556.48M | -554.87M | -123.88M | -73.58M | -79.83M | 115.61M | 760.46M | 343.12M | 169.51M | 1,034.07M | 705.81M | -24.65M | 480.53M |
|
EBIT
|
| 38.77M | 42.09M | 101.50M | 226.59M | 987.71M | 874.73M | 291.81M | 922.32M | -554.46M | -1044.39M | -556.48M | -554.87M | -123.88M | -73.58M | -79.83M | 115.61M | 760.46M | 343.12M | 169.51M | 1,034.07M | 705.81M | -24.65M | 480.53M |
|
Other Non Operating Income
|
| -3.87M | -3.28M | 1.21M | 6.18M | 8.95M | -5.10M | -13.98M | -10.34M | -32.84M | -172.52M | -65.70M | 5.59M | -20.27M | 16.56M | 135.31M | 35.98M | 45.60M | -63.83M | 40.10M | 7.19M | -6.19M | 1,506.90M | -380.52M |
|
Non Operating Income
|
| -3.87M | -3.28M | 1.21M | 6.18M | 8.95M | -5.10M | -13.98M | -10.34M | -32.84M | -172.52M | -65.70M | 5.59M | -20.27M | 16.56M | 135.31M | 35.98M | 45.60M | -63.83M | 40.10M | 7.19M | -6.19M | 1,506.90M | -380.52M |
|
EBT
|
| 34.91M | 38.81M | 102.72M | 232.77M | 996.67M | 868.88M | 270.86M | 890.54M | -609.45M | -1240.57M | -643.69M | -570.88M | -165.68M | -78.68M | 34.66M | 132.85M | 1,437.42M | -60.24M | 68.58M | 1,496.88M | 82.46M | 1,823.77M | 502.14M |
|
Tax Provisions
|
| 2.94M | 6.55M | 21.42M | 55.98M | 225.20M | -737.47M | -135.24M | 50.33M | -179.79M | -146.91M | -99.06M | -13.88M | -86.78M | 18.72M | 36.93M | -140.58M | 261.18M | -96.39M | -6.91M | 205.70M | 16.85M | 394.87M | 69.59M |
|
Profit After Tax
|
| 31.97M | 32.26M | 81.30M | 176.78M | 771.46M | 1,606.35M | 406.10M | 840.21M | -429.66M | -1093.65M | -544.63M | -557.00M | -78.90M | -97.41M | -2.27M | 273.44M | 1,176.24M | 36.15M | 75.50M | 1,291.18M | 65.61M | 1,428.90M | 432.55M |
|
Income from Continuing Operations
|
| 31.97M | 32.26M | 81.30M | 176.78M | 771.46M | 1,606.35M | 406.10M | 840.21M | -429.66M | -1093.65M | -544.63M | -557.00M | -78.90M | -97.41M | -2.27M | 273.44M | 1,176.24M | 36.15M | 75.50M | 1,291.18M | 65.61M | 1,428.90M | 432.55M |
|
Consolidated Net Income
|
| 31.97M | 32.26M | 81.30M | 176.78M | 771.46M | 1,606.35M | 406.10M | 840.21M | -429.66M | -1093.65M | -544.63M | -557.00M | -78.90M | -97.41M | -2.27M | 273.44M | 1,176.24M | 36.15M | 75.50M | 1,291.18M | 65.61M | 1,428.90M | 432.55M |
|
Income towards Parent Company
|
| 31.97M | 32.26M | 81.30M | 176.78M | 771.46M | 1,606.35M | 406.10M | 840.21M | -429.66M | -1093.65M | -544.63M | -557.00M | -78.90M | -97.41M | -2.27M | 273.44M | 1,176.24M | 36.15M | 75.50M | 1,291.18M | 65.61M | 1,428.90M | 432.55M |
|
Net Income towards Common Stockholders
|
| 31.97M | 32.26M | 20.50M | 79.42M | 387.72M | 1,593.15M | 405.34M | 852.00M | -429.66M | -1099.84M | -544.63M | -557.84M | -78.90M | -97.60M | -2.27M | 273.32M | 1,178.08M | 36.13M | 75.46M | 1,294.30M | 65.61M | 1,432.51M | 437.10M |
|
EPS (Basic)
|
| | | 0.25 | 0.97 | 3.80 | 7.77 | 1.92 | 3.89 | -1.98 | -4.95 | -2.43 | -2.44 | -0.34 | -0.42 | -0.01 | 1.16 | 4.84 | 0.15 | 0.30 | 5.19 | 0.26 | 5.60 | 1.65 |
|
EPS (Weighted Average and Diluted)
|
| 0.48 | 0.37 | 0.23 | 0.85 | 3.05 | 6.42 | 1.62 | 3.31 | -1.98 | -4.98 | -2.43 | -2.44 | -0.34 | -0.42 | -0.01 | 1.13 | 4.40 | 0.14 | 0.28 | 4.72 | 0.24 | 5.14 | 1.50 |
|
Shares Outstanding (Weighted Average)
|
| | | | 199.20M | 199.20M | 210.93M | 215.20M | 215.20M | 222.02M | 222.02M | 225.14M | 226.97M | 231.47M | 234.56M | 237.18M | 239.25M | 242.28M | 245.57M | 248.48M | 250.35M | 253.88M | 254.70M | 256.94M |
|
Shares Outstanding (Diluted Average)
|
61.32M | 66.96M | 87.57M | 90.71M | 91.21M | 127.00M | 248.15M | 250.54M | 219.97M | 217.47M | 221.03M | 223.92M | 222.34M | 231.49M | 234.64M | 237.27M | 254.39M | 267.94M | 271.00M | 272.24M | 273.38M | 271.25M | 278.91M | 291.96M |
|
EBITDA
|
| 38.77M | 42.09M | 101.50M | 226.59M | 987.71M | 874.73M | 291.81M | 922.32M | -554.46M | -1044.39M | -556.48M | -554.87M | -123.88M | -73.58M | -79.83M | 115.61M | 760.46M | 343.12M | 169.51M | 1,034.07M | 705.81M | -24.65M | 480.53M |
|
Interest Expenses
|
| | | | | | 0.75M | 6.97M | 21.44M | 22.14M | 23.66M | 21.51M | 21.60M | 21.54M | 21.67M | 20.82M | 18.74M | 19.07M | 20.51M | 20.53M | 20.54M | 20.51M | 20.54M | 21.77M |
|
Tax Rate
|
| 8.41% | 16.87% | 20.85% | 24.05% | 22.60% | | | 5.65% | 29.50% | 11.84% | 15.39% | 2.43% | 52.38% | | | | 18.17% | | | 13.74% | 20.43% | 21.65% | 13.86% |