|
Revenue
|
62.55M | 32.08M | 65.03M | 319.68M | 66.83M | 129.76M | 66.62M | 72.12M | 74.45M | 73.61M | 64.91M | 70.82M | 69.35M | 61.42M | 66.36M | 67.36M | 66.11M | 67.64M | 67.45M | 67.00M | 67.22M | 67.33M | 67.59M | 66.56M | 67.53M | 67.69M | 67.54M | 67.27M | 67.00M | 151.00M | 331.00M | 551.00M | 891.00M | 992.00M | 903.00M | 1,518.00M | 1,593.00M | 1,407.00M | 1,529.00M | 1,897.00M | 1,749.00M | 1,705.00M | 1,476.00M | 1,908.00M | 1,718.00M | 1,474.00M | 982.00M | 1,997.00M | 1,963.00M | 1,889.00M | 2,324.00M | 3,258.00M | 3,328.00M | 4,181.00M | 4,976.00M | 4,721.00M | 2,917.00M | 1,933.00M | 2,128.00M | 2,686.00M | 2,295.00M | 1,894.00M | 2,055.00M | 2,460.00M | 2,989.00M | 2,455.00M | 2,404.00M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.09M | 31.77M | 0.01M | 4.00M | 49.00M | 159.00M | 198.00M | 513.00M | 577.00M | 490.00M | 740.00M | 837.00M | 698.00M | 756.00M | 1,112.00M | 879.00M | 880.00M | 742.00M | 873.00M | 699.00M | 398.00M | 454.00M | 954.00M | 948.00M | 888.00M | 1,342.00M | 2,213.00M | 2,562.00M | 3,202.00M | 4,843.00M | 1,488.00M | 330.00M | 604.00M | 684.00M | 1,125.00M | 968.00M | 661.00M | 773.00M | 1,172.00M | 1,703.00M | 1,196.00M | 1,278.00M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | 66.84M | 67.60M | 35.76M | 67.26M | 63.00M | 102.00M | 172.00M | 353.00M | 378.00M | 415.00M | 413.00M | 778.00M | 756.00M | 709.00M | 773.00M | 785.00M | 870.00M | 825.00M | 734.00M | 1,035.00M | 1,019.00M | 1,076.00M | 528.00M | 1,043.00M | 1,015.00M | 1,001.00M | 982.00M | 1,045.00M | 766.00M | 979.00M | 133.00M | 3,233.00M | 2,587.00M | 1,329.00M | 1,444.00M | 1,561.00M | 1,327.00M | 1,233.00M | 1,282.00M | 1,288.00M | 1,286.00M | 1,259.00M | 1,126.00M |
|
Depreciation & Amortization - Total
|
| | | | | | 10.54M | 10.64M | 10.74M | 10.74M | 10.77M | 25.64M | 10.63M | 18.02M | 14.49M | 14.36M | 14.30M | 14.36M | 14.49M | 14.34M | 14.32M | 14.72M | 14.78M | 14.78M | 14.88M | 15.99M | 16.69M | 17.04M | | | | | | | | | 102.00M | 104.00M | 104.00M | 103.00M | 113.00M | 137.00M | 136.00M | 137.00M | 137.00M | 137.00M | 135.00M | 138.00M | 138.00M | 137.00M | 139.00M | 138.00M | 152.00M | 155.00M | 158.00M | 165.00M | 165.00M | 166.00M | 166.00M | 170.00M | 167.00M | 169.00M | 169.00M | 170.00M | 170.00M | 170.00M | 172.00M |
|
Research & Development
|
| | | | 0.21M | 0.41M | 4.01M | 4.11M | 6.62M | 11.16M | 8.97M | 5.70M | 16.67M | 14.47M | 4.23M | 2.19M | 3.48M | 3.32M | 1.35M | 3.17M | 3.50M | 3.79M | 1.38M | 0.65M | 1.15M | 1.37M | 0.11M | 0.37M | 0.07M | | | | | | 1.00M | 1.00M | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.74M | 0.76M | 0.80M | 1.43M | 1.74M | 2.06M | 1.25M | 1.15M | 1.77M | 1.43M | 0.87M | 3.69M | 1.68M | 2.19M | 4.74M | 3.08M | 3.77M | 2.03M | 2.72M | 3.05M | 3.37M | 4.23M | 2.45M | 3.76M | 3.52M | 4.08M | 3.67M | 3.73M | 3.00M | 4.00M | 2.00M | 4.00M | 3.00M | 2.00M | 5.00M | 2.00M | 4.00M | 2.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | 2.00M | 2.00M | 8.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 87.00M | 3.00M | 21.00M | 26.00M | 24.00M | 25.00M | 27.00M | 22.00M | 25.00M | 25.00M | 26.00M | 25.00M | 24.00M | 27.00M | 26.00M | 26.00M |
|
Other Operating Expenses
|
| | | | | 26.57M | 14.45M | 15.52M | 14.20M | 13.34M | 14.78M | 21.40M | 15.45M | 13.99M | 51.08M | 33.22M | 38.88M | 68.36M | 72.24M | 40.36M | 40.95M | 52.31M | 50.84M | 42.10M | 57.81M | 50.57M | 11.14M | 64.88M | 73.93M | 134.00M | 281.00M | 348.00M | 669.00M | 790.00M | 700.00M | -2.00M | 979.00M | 846.00M | -8.00M | 1,268.00M | -2.00M | -3.00M | -1.00M | -1.00M | -5.00M | 641.00M | 693.00M | 1,232.00M | 1,205.00M | -6.00M | 1,567.00M | -4.00M | 2,811.00M | 3,450.00M | 5,091.00M | 1,770.00M | 598.00M | 922.00M | 952.00M | 1,390.00M | 1,228.00M | 933.00M | 1,034.00M | 1,454.00M | 1,966.00M | 1,544.00M | 1,510.00M |
|
Operating Expenses
|
0.74M | 0.76M | 0.80M | 1.43M | 1.95M | 29.04M | 30.24M | 31.41M | 33.32M | 36.68M | 35.38M | 56.42M | 44.43M | 48.67M | 74.53M | 52.85M | 60.44M | 88.06M | 90.80M | 60.91M | 62.13M | 75.05M | 69.45M | 61.28M | 77.35M | 72.01M | 31.62M | 86.03M | 77.00M | 138.00M | 283.00M | 352.00M | 672.00M | 792.00M | 706.00M | 978.00M | 1,085.00M | 952.00M | 1,037.00M | 1,373.00M | 1,186.00M | 1,250.00M | 1,130.00M | 1,232.00M | 1,054.00M | 786.00M | 830.00M | 1,372.00M | 1,345.00M | 1,285.00M | 1,708.00M | 2,539.00M | 2,966.00M | 3,626.00M | 5,275.00M | 1,959.00M | 788.00M | 1,115.00M | 1,140.00M | 1,585.00M | 1,420.00M | 1,128.00M | 1,228.00M | 1,648.00M | 2,163.00M | 1,740.00M | 1,708.00M |
|
Operating Income
|
43.40M | 74.28M | 106.37M | 103.87M | 101.74M | 101.98M | 36.37M | 40.71M | 41.13M | 36.93M | 29.52M | 37.04M | 19.16M | 12.75M | -8.18M | 14.51M | 5.67M | -20.43M | -23.36M | 5.43M | 4.89M | -7.79M | -1.86M | 5.28M | -9.82M | -4.32M | 35.92M | -18.74M | -10.00M | 13.00M | 48.00M | 199.00M | 219.00M | 200.00M | 197.00M | 540.00M | 508.00M | 455.00M | 492.00M | 524.00M | 563.00M | 455.00M | 346.00M | 676.00M | 664.00M | 684.00M | 152.00M | 625.00M | 618.00M | 604.00M | 616.00M | 719.00M | 362.00M | 555.00M | -299.00M | 2,762.00M | 2,129.00M | 818.00M | 988.00M | 1,101.00M | 875.00M | 766.00M | 827.00M | 812.00M | 826.00M | 715.00M | 696.00M |
|
EBIT
|
43.40M | 74.28M | 106.37M | 103.87M | 101.74M | 101.98M | 36.37M | 40.71M | 41.13M | 36.93M | 29.52M | 37.04M | 19.16M | 12.75M | -8.18M | 14.51M | 5.67M | -20.43M | -23.36M | 5.43M | 4.89M | -7.79M | -1.86M | 5.28M | -9.82M | -4.32M | 35.92M | -18.74M | -10.00M | 13.00M | 48.00M | 199.00M | 219.00M | 200.00M | 197.00M | 540.00M | 508.00M | 455.00M | 492.00M | 524.00M | 563.00M | 455.00M | 346.00M | 676.00M | 664.00M | 684.00M | 152.00M | 625.00M | 618.00M | 604.00M | 616.00M | 719.00M | 362.00M | 555.00M | -299.00M | 2,762.00M | 2,129.00M | 818.00M | 988.00M | 1,101.00M | 875.00M | 766.00M | 827.00M | 812.00M | 826.00M | 715.00M | 696.00M |
|
Non Operating Investment Income
|
2.56M | 0.76M | 1.16M | 3.64M | 0.51M | -0.04M | | | | -0.45M | 0.72M | -3.42M | -0.84M | 0.26M | 0.29M | 0.35M | -17.47M | 95.51M | -22.34M | 27.09M | -34.68M | -60.18M | 5.38M | -30.18M | -37.14M | 1.47M | -10.87M | 4.54M | -21.00M | -15.00M | 10.00M | 32.00M | | -3.00M | 1.00M | 6.00M | 8.00M | 3.00M | 2.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 11.00M | 14.00M | 13.00M | 12.00M | 7.00M | 9.00M | 9.00M | 7.00M | 8.00M | 5.00M | 4.00M | 5.00M |
|
Other Non Operating Income
|
| | | | | 0.06M | 0.10M | 0.08M | 0.06M | 0.05M | 0.03M | 0.06M | 0.07M | 0.06M | 0.14M | -42.88M | 0.33M | -80.51M | 0.11M | -51.07M | 0.13M | -114.33M | 0.13M | | -88.99M | -7.28M | 0.18M | 0.27M | -1.00M | -27.00M | -26.00M | 56.00M | -42.00M | 3.00M | 3.00M | 5.00M | 4.00M | 7.00M | 8.00M | 7.00M | 9.00M | 7.00M | 8.00M | 7.00M | 6.00M | | 2.00M | | | | 2.00M | 2.00M | | 3.00M | 7.00M | -10.00M | 14.00M | 13.00M | | | | | | | | | 1.00M |
|
Non Operating Income
|
-29.81M | -32.33M | -36.87M | -42.00M | -42.91M | -43.61M | -43.35M | -43.36M | -43.34M | -43.80M | -44.00M | -44.51M | -44.22M | -43.14M | -43.19M | -83.12M | -57.40M | -26.58M | -74.75M | -67.35M | -74.82M | -218.50M | -41.38M | -76.11M | -168.85M | -55.73M | -60.05M | -37.37M | -65.00M | -113.00M | -130.00M | -113.00M | -172.00M | -154.00M | -174.00M | -166.00M | -173.00M | -174.00M | -185.00M | -173.00M | -178.00M | -223.00M | -236.00M | -228.00M | -229.00M | -278.00M | -219.00M | -216.00M | -271.00M | -209.00M | -235.00M | -212.00M | -203.00M | -213.00M | -215.00M | -251.00M | -194.00M | -196.00M | -197.00M | -195.00M | -193.00M | -196.00M | -192.00M | -189.00M | -185.00M | -162.00M | -190.00M |
|
EBT
|
43.41M | 74.28M | 106.37M | -43.34M | 101.74M | 58.50M | -7.08M | -2.73M | -2.27M | -6.47M | -13.80M | -6.43M | -24.30M | -30.71M | -51.80M | -26.58M | -34.59M | -62.44M | -75.89M | -38.17M | -35.38M | -51.58M | -48.75M | -40.81M | -52.67M | -54.47M | -13.44M | -61.39M | -53.00M | -59.00M | -66.00M | 71.00M | 89.00M | 46.00M | 44.00M | 363.00M | 323.00M | 271.00M | 309.00M | 343.00M | 376.00M | 225.00M | 115.00M | 439.00M | 430.00M | 448.00M | -69.00M | 407.00M | 401.00M | 395.00M | 406.00M | 524.00M | 159.00M | 339.00M | -514.00M | 2,544.00M | 1,935.00M | 624.00M | 795.00M | 905.00M | 682.00M | 573.00M | 635.00M | 623.00M | 641.00M | 531.00M | 512.00M |
|
Profit After Tax
|
13.59M | 41.95M | 69.50M | 61.87M | 58.82M | 58.37M | -6.98M | -2.65M | -2.21M | -6.87M | -14.48M | -7.46M | -25.06M | -30.39M | -51.37M | -68.61M | -51.73M | -47.01M | -98.11M | -61.27M | -69.73M | -226.22M | -43.24M | -70.84M | -178.68M | -60.04M | -24.13M | -56.04M | -75.00M | -100.00M | -82.00M | 86.00M | 47.00M | 46.00M | 23.00M | 374.00M | 335.00M | 281.00M | 307.00M | 351.00M | 385.00M | 232.00M | 110.00M | 448.00M | 435.00M | 406.00M | -67.00M | 409.00M | 347.00M | 395.00M | 381.00M | 507.00M | 159.00M | 342.00M | -514.00M | 2,511.00M | 1,935.00M | 622.00M | 791.00M | 906.00M | 682.00M | 570.00M | 635.00M | 623.00M | 641.00M | 553.00M | 506.00M |
|
Income from Continuing Operations
|
43.41M | 74.28M | 106.37M | -43.34M | 101.74M | 58.50M | -7.08M | -2.73M | -2.27M | -6.47M | -13.80M | -6.43M | -24.30M | -30.71M | -51.80M | -26.58M | -34.59M | -62.44M | -75.89M | -38.17M | -35.38M | -51.58M | -48.75M | -40.81M | -52.67M | -54.47M | -13.44M | -61.39M | -53.00M | -59.00M | -66.00M | 71.00M | 89.00M | 46.00M | 44.00M | 363.00M | 323.00M | 271.00M | 309.00M | 343.00M | 376.00M | 225.00M | 115.00M | 439.00M | 430.00M | 448.00M | -69.00M | 407.00M | 401.00M | 395.00M | 406.00M | 524.00M | 159.00M | 339.00M | -514.00M | 2,544.00M | 1,935.00M | 624.00M | 795.00M | 905.00M | 682.00M | 573.00M | 635.00M | 623.00M | 641.00M | 531.00M | 512.00M |
|
Consolidated Net Income
|
43.41M | 74.28M | 106.37M | -43.34M | 101.74M | 58.50M | -7.08M | -2.73M | -2.27M | -6.47M | -13.80M | -6.43M | -24.30M | -30.71M | -51.80M | -26.58M | -34.59M | -62.44M | -75.89M | -38.17M | -35.38M | -51.58M | -48.75M | -40.81M | -52.67M | -54.47M | -13.44M | -61.39M | -53.00M | -59.00M | -66.00M | 71.00M | 89.00M | 46.00M | 44.00M | 363.00M | 323.00M | 271.00M | 309.00M | 343.00M | 376.00M | 225.00M | 115.00M | 439.00M | 430.00M | 448.00M | -69.00M | 407.00M | 401.00M | 395.00M | 406.00M | 524.00M | 159.00M | 339.00M | -514.00M | 2,544.00M | 1,935.00M | 624.00M | 795.00M | 905.00M | 682.00M | 573.00M | 635.00M | 623.00M | 641.00M | 531.00M | 512.00M |
|
Income towards Parent Company
|
43.41M | 74.28M | 106.37M | -43.34M | 101.74M | 58.50M | -7.08M | -2.73M | -2.27M | -6.47M | -13.80M | -6.43M | -24.30M | -30.71M | -51.80M | -26.58M | -34.59M | -62.44M | -75.89M | -38.17M | -35.38M | -51.58M | -48.75M | -40.81M | -52.67M | -54.47M | -13.44M | -61.39M | -53.00M | -59.00M | -66.00M | 71.00M | 89.00M | 46.00M | 44.00M | 363.00M | 323.00M | 271.00M | 309.00M | 343.00M | 376.00M | 225.00M | 115.00M | 439.00M | 430.00M | 448.00M | -69.00M | 407.00M | 401.00M | 395.00M | 406.00M | 524.00M | 159.00M | 339.00M | -514.00M | 2,544.00M | 1,935.00M | 624.00M | 795.00M | 905.00M | 682.00M | 573.00M | 635.00M | 623.00M | 641.00M | 531.00M | 512.00M |
|
Net Income towards Common Stockholders
|
43.41M | 74.28M | 106.37M | -43.34M | 101.74M | 58.50M | -7.08M | -2.73M | -2.27M | -6.47M | -13.80M | -6.43M | -24.30M | -30.71M | -51.80M | -26.58M | -34.59M | -62.44M | -75.89M | -38.17M | -35.38M | -51.58M | -48.75M | -40.81M | -52.67M | -54.47M | -13.44M | -61.39M | -53.00M | -59.00M | -66.00M | 71.00M | 89.00M | 46.00M | 44.00M | 363.00M | 323.00M | 271.00M | 309.00M | 343.00M | 376.00M | 225.00M | 115.00M | 439.00M | 430.00M | 448.00M | -69.00M | 407.00M | 401.00M | 395.00M | 406.00M | 524.00M | 159.00M | 339.00M | -514.00M | 2,544.00M | 1,935.00M | 624.00M | 795.00M | 905.00M | 682.00M | 573.00M | 635.00M | 623.00M | 641.00M | 531.00M | 512.00M |
|
EPS (Basic)
|
0.27 | 0.46 | 0.66 | -0.27 | 0.63 | 0.42 | 0.31 | 0.42 | 0.35 | 0.32 | 0.29 | 0.30 | 0.23 | 0.17 | 0.04 | -0.06 | 0.10 | 0.11 | -0.20 | -0.01 | -0.06 | -0.85 | 0.08 | -0.06 | -0.61 | -0.01 | 0.18 | 0.01 | -0.08 | -0.21 | -0.27 | 0.07 | -0.80 | -3.71 | -1.10 | 0.76 | 0.67 | 0.55 | 0.60 | 0.69 | 0.75 | 0.44 | 0.19 | 0.87 | 0.84 | 0.78 | -0.08 | 0.77 | 0.64 | 0.73 | 0.69 | 0.93 | -0.11 | 0.25 | -1.49 | 4.63 | 3.50 | 0.84 | 1.19 | 1.42 | 1.18 | 0.95 | 1.08 | 1.04 | 1.08 | 0.91 | 0.80 |
|
Shares Outstanding (Weighted Average)
|
161.80M | 161.80M | 161.80M | 161.80M | 161.80M | 161.80M | 161.80M | 161.80M | 161.80M | 162.04M | 162.31M | 166.39M | 166.39M | 166.65M | 300.21M | 308.21M | 308.21M | 325.80M | 337.80M | 337.80M | 337.80M | 337.80M | 337.80M | 337.80M | 337.80M | 337.81M | 337.81M | 337.82M | 337.82M | 337.82M | 337.82M | 337.82M | 337.83M | 337.83M | 484.00M | 484.00M | 484.00M | 484.00M | 484.00M | 484.01M | 484.01M | 484.01M | 484.01M | 484.01M | 484.02M | 484.02M | 484.02M | 484.02M | 484.02M | 484.02M | 484.02M | 484.03M | 484.03M | 484.03M | 484.03M | 484.03M | 484.03M | 484.03M | 484.04M | 484.04M | 484.04M | 484.04M | 484.04M | 484.05M | 484.05M | 484.05M | 484.05M |
|
EBITDA
|
43.40M | 74.28M | 106.37M | 103.87M | 101.74M | 101.98M | 46.91M | 51.35M | 51.86M | 47.67M | 40.29M | 62.68M | 29.79M | 30.77M | 6.31M | 28.87M | 19.97M | -6.07M | -8.87M | 19.76M | 19.21M | 6.93M | 12.92M | 20.05M | 5.06M | 11.67M | 52.61M | -1.70M | -10.00M | 13.00M | 48.00M | 199.00M | 219.00M | 200.00M | 197.00M | 540.00M | 610.00M | 559.00M | 596.00M | 627.00M | 676.00M | 592.00M | 482.00M | 813.00M | 801.00M | 821.00M | 287.00M | 763.00M | 756.00M | 741.00M | 755.00M | 857.00M | 514.00M | 710.00M | -141.00M | 2,927.00M | 2,294.00M | 984.00M | 1,154.00M | 1,271.00M | 1,042.00M | 935.00M | 996.00M | 982.00M | 996.00M | 885.00M | 868.00M |
|
Interest Expenses
|
-0.01M | | | 147.21M | | 43.48M | 43.45M | 43.44M | 43.40M | 43.40M | 43.32M | 43.48M | 43.46M | 43.46M | 43.63M | 41.09M | 40.26M | 42.02M | 52.53M | 43.59M | 40.27M | 43.79M | 46.88M | 46.09M | 42.84M | 50.15M | 49.36M | 42.65M | 43.00M | 72.00M | 114.00M | 128.00M | 130.00M | 154.00M | 153.00M | 177.00M | 185.00M | 184.00M | 183.00M | 181.00M | 187.00M | 230.00M | 231.00M | 237.00M | 234.00M | 236.00M | 221.00M | 218.00M | 217.00M | 209.00M | 210.00M | 195.00M | 203.00M | 216.00M | 222.00M | 229.00M | 208.00M | 207.00M | 205.00M | 203.00M | 202.00M | 202.00M | 199.00M | 197.00M | 190.00M | 188.00M | 189.00M |