|
Revenue
|
| 0.25M | 0.48M | 0.80M | 1.55M | 2.34M | 2.70M | 3.58M | 2.39M | 32.33M | 1.36M | 1.09M | 0.56M | 0.12M | 0.33M | 0.32M | 211.93M | 77.02M | 0.16M | 0.04M | 0.15M | 0.37M | 0.54M | 900.70M | 0.82M | 12.90M | 0.94M | 0.16M | 0.09M | 0.01M | 100.00M | 70.00M | | 201.21M | 0.50M | 0.52M | 0.60M | 35.69M | 0.86M | 0.89M | 0.89M |
|
Research & Development
|
3.75M | 6.17M | 45.00M | 8.60M | 12.05M | 15.57M | 14.80M | 17.12M | 17.84M | 20.03M | 19.52M | 25.63M | 39.82M | 28.80M | 33.82M | 39.53M | 57.25M | 48.76M | 54.19M | 59.38M | 71.01M | 36.80M | 70.62M | 82.33M | 83.50M | 103.09M | 118.25M | 123.22M | 116.62M | 103.56M | 99.94M | 101.56M | 90.70M | 95.14M | 76.17M | 80.17M | 82.16M | 82.16M | 72.48M | 69.89M | 58.90M |
|
Selling, General & Administrative
|
2.45M | 6.24M | 6.12M | 8.75M | 4.11M | 12.08M | 8.64M | 7.77M | 8.11M | 11.32M | 8.84M | 12.74M | 10.18M | 16.54M | 14.93M | 15.77M | 15.52M | 17.27M | 19.55M | 21.35M | 21.54M | 23.30M | 24.52M | 28.81M | 23.71M | 23.68M | 28.02M | 26.27M | 27.00M | 21.17M | 22.36M | 19.03M | 18.29M | 16.48M | 17.95M | 19.48M | 17.42M | 18.12M | 19.30M | 18.92M | 16.93M |
|
Other Operating Expenses
|
| | -38.99M | | | | | | | | | | | | | | | | | | | 48.02M | 19.95M | 26.95M | 22.46M | 31.82M | 30.65M | 33.92M | 38.86M | 6.82M | 42.19M | 44.64M | 23.42M | 20.00M | 46.97M | 52.13M | 11.15M | | 57.51M | 141.41M | 57.12M |
|
Operating Expenses
|
6.20M | 12.41M | 12.13M | 17.35M | 16.16M | 27.65M | 23.45M | 24.89M | 25.96M | 31.35M | 28.36M | 38.37M | 49.99M | 45.34M | 48.75M | 55.30M | 72.77M | 66.03M | 73.74M | 80.73M | 92.55M | 108.13M | 115.08M | 138.08M | 129.67M | 158.60M | 176.91M | 183.42M | 182.48M | 131.55M | 164.49M | 165.22M | 132.41M | 131.62M | 141.09M | 151.78M | 110.73M | 100.28M | 149.29M | 230.22M | 132.95M |
|
Operating Income
|
-6.20M | -12.17M | -11.65M | -16.56M | -14.61M | -25.31M | -20.74M | -21.31M | -23.57M | 0.97M | -27.00M | -37.29M | -49.43M | -45.23M | -48.42M | -54.98M | 139.16M | 10.98M | -73.59M | -80.69M | -92.40M | -107.76M | -114.54M | 762.62M | -128.85M | -145.70M | -175.97M | -183.26M | -182.39M | -131.54M | -64.49M | -95.22M | -132.41M | 69.58M | -140.59M | -151.26M | -110.13M | -64.59M | -148.42M | -229.32M | -132.06M |
|
EBIT
|
-6.20M | -12.17M | -11.65M | -16.56M | -14.61M | -25.31M | -20.74M | -21.31M | -23.57M | 0.97M | -27.00M | -37.29M | -49.43M | -45.23M | -48.42M | -54.98M | 139.16M | 10.98M | -73.59M | -80.69M | -92.40M | -107.76M | -114.54M | 762.62M | -128.85M | -145.70M | -175.97M | -183.26M | -182.39M | -131.54M | -64.49M | -95.22M | -132.41M | 69.58M | -140.59M | -151.26M | -110.13M | -64.59M | -148.42M | -229.32M | -132.06M |
|
Interest & Investment Income
|
-0.01M | -0.10M | -8.05M | | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01M | 0.05M | 11.48M | 0.08M | -0.07M | 67.03M | -0.01M | -0.16M | -0.07M | 0.04M | -0.13M | 0.15M | -0.13M | -1.11M | 1.12M | 2.38M | 2.96M | 19.56M | 4.23M | 1.41M | 0.16M | 0.57M | 1.96M | 0.75M | 1.10M | 2.20M | 0.36M | 3.54M | 7.26M | 11.49M | 12.74M | 18.41M | 20.67M | 20.00M | 24.72M | 26.14M | 25.06M | 27.98M | 13.54M | 22.07M | 26.24M |
|
Non Operating Income
|
0.01M | -0.05M | 3.29M | -0.61M | -0.08M | 75.91M | -0.45M | -0.67M | -0.43M | -0.41M | -1.22M | -1.00M | -1.14M | -2.13M | 0.10M | 1.37M | -0.47M | 25.03M | 4.23M | 1.41M | 0.16M | 0.57M | 1.96M | 0.75M | 1.10M | 2.20M | 0.36M | 3.54M | 7.26M | 11.49M | 12.74M | 18.41M | 20.67M | 20.00M | 24.72M | 26.14M | 25.06M | 27.98M | 13.54M | 22.07M | 26.24M |
|
EBT
|
-6.20M | -12.22M | -8.37M | -17.16M | -14.69M | 17.50M | -21.20M | -21.97M | -24.00M | 0.56M | -28.21M | -38.28M | -50.57M | -47.36M | -48.32M | -53.61M | 138.70M | 30.55M | -69.35M | -79.28M | -92.24M | -114.82M | -112.59M | 763.37M | -127.75M | -143.50M | -175.61M | -179.72M | -175.12M | -121.37M | -51.74M | -76.82M | -111.74M | 59.22M | -115.87M | -125.12M | -85.07M | -77.84M | -134.89M | -207.26M | -105.82M |
|
Tax Provisions
|
0.15M | 0.12M | 0.08M | | 0.01M | 0.54M | 0.28M | 0.34M | 0.71M | 0.42M | 0.09M | 0.10M | 0.14M | 0.23M | 0.10M | 0.10M | 0.30M | 0.04M | 0.40M | 0.40M | 0.20M | -0.19M | 0.60M | 4.14M | -0.60M | -2.25M | 3.61M | 6.12M | -0.60M | -8.52M | 1.32M | 0.92M | 0.41M | 0.61M | 0.72M | 1.30M | 0.90M | 1.17M | 1.11M | 1.30M | 0.62M |
|
Profit After Tax
|
-6.35M | -12.29M | -8.44M | -17.16M | -14.69M | 17.10M | -21.48M | -22.32M | -24.71M | 0.14M | -28.30M | -38.38M | -50.71M | -47.59M | -48.41M | -53.70M | 138.42M | 30.54M | -69.73M | -79.66M | -92.44M | -107.04M | -113.16M | 759.23M | -127.15M | -141.25M | -179.22M | -185.83M | -174.55M | -110.58M | -53.06M | -77.74M | -112.15M | 89.35M | -116.59M | -126.41M | -85.94M | -37.31M | -136.00M | -208.55M | -106.44M |
|
Equity Income
|
| | | | | -35.85M | -0.45M | -0.51M | -0.36M | -0.45M | -1.09M | -1.15M | -1.01M | -1.02M | -1.02M | -1.01M | -3.43M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.00M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | 5.50M | 9.00M | 10.20M | 11.50M | 12.50M | 13.50M | 12.60M | 14.10M | 14.20M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-6.35M | -12.34M | -8.44M | -17.16M | -14.69M | 16.96M | -21.48M | -22.32M | -24.71M | 0.14M | -28.30M | -38.38M | -50.71M | -47.59M | -48.42M | -53.71M | 138.40M | 30.51M | -69.75M | -79.68M | -92.44M | -114.62M | -113.19M | 759.23M | -127.15M | -141.25M | -179.22M | -185.83M | -174.52M | -112.86M | -53.06M | -77.74M | -112.15M | 58.61M | -116.59M | -126.42M | -85.97M | -79.01M | -136.00M | -208.56M | -106.44M |
|
Consolidated Net Income
|
-6.35M | -12.34M | -8.44M | -17.16M | -14.69M | 16.96M | -21.48M | -22.32M | -24.71M | 0.14M | -28.30M | -38.38M | -50.71M | -47.59M | -48.42M | -53.71M | 138.40M | 30.51M | -69.75M | -79.68M | -92.44M | -114.62M | -113.19M | 759.23M | -127.15M | -141.25M | -179.22M | -185.83M | -174.52M | -112.86M | -53.06M | -77.74M | -112.15M | 58.61M | -116.59M | -126.42M | -85.97M | -79.01M | -136.00M | -208.56M | -106.44M |
|
Income towards Parent Company
|
-6.35M | -12.34M | -8.44M | -17.16M | -14.69M | 16.96M | -21.48M | -22.32M | -24.71M | 0.14M | -28.30M | -38.38M | -50.71M | -47.59M | -48.42M | -53.71M | 138.40M | 30.51M | -69.75M | -79.68M | -92.44M | -114.62M | -113.19M | 759.23M | -127.15M | -141.25M | -179.22M | -185.83M | -174.52M | -112.86M | -53.06M | -77.74M | -112.15M | 58.61M | -116.59M | -126.42M | -85.97M | -79.01M | -136.00M | -208.56M | -106.44M |
|
Net Income towards Common Stockholders
|
-6.35M | -12.34M | -8.44M | -17.16M | -14.69M | 16.96M | -21.48M | -22.32M | -24.71M | 0.14M | -28.30M | -38.38M | -50.71M | -47.59M | -48.42M | -53.71M | 138.42M | 30.54M | -69.75M | -79.68M | -92.44M | -114.62M | -113.19M | 759.23M | -127.15M | -141.25M | -179.22M | -185.83M | -174.52M | -112.86M | -53.06M | -77.74M | -112.15M | 58.61M | -116.59M | -126.42M | -85.97M | -79.01M | -136.00M | -208.56M | -106.44M |
|
EPS (Basic)
|
-1.15 | -2.22 | -1.53 | -3.15 | -2.77 | 0.43 | -0.54 | -0.56 | -0.62 | 0.00 | -0.62 | -0.82 | -1.07 | -0.92 | -0.93 | -1.01 | 2.52 | 0.53 | -1.15 | -1.30 | -1.32 | -1.50 | -1.51 | 10.01 | -1.67 | -1.88 | -2.32 | -2.40 | -2.24 | -1.40 | -0.67 | -0.98 | -1.41 | 1.13 | -1.43 | -1.49 | -1.01 | -0.42 | -1.58 | -2.40 | -1.17 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | -0.62 | -0.82 | -1.07 | -0.92 | -0.93 | -1.01 | 2.40 | 0.51 | -1.15 | -1.30 | -1.32 | -1.50 | -1.51 | 9.44 | -1.67 | -1.74 | -2.32 | -2.40 | -2.24 | -1.40 | -0.67 | -0.98 | -1.41 | 1.13 | -1.43 | -1.49 | -1.01 | -0.42 | -1.58 | -2.40 | -1.17 |
|
Shares Outstanding (Weighted Average)
|
| | | 39.75M | 39.81M | 39.81M | 40.00M | 40.00M | 40.59M | 41.02M | 46.98M | 47.19M | 47.59M | 52.28M | 52.28M | 52.91M | 55.20M | 60.85M | 60.85M | 61.02M | 70.17M | 70.65M | 75.77M | 75.77M | 76.20M | 76.53M | 77.07M | 77.46M | 78.29M | 78.29M | 78.65M | 78.94M | 79.41M | 79.43M | 80.28M | 84.92M | 85.17M | 85.35M | 85.77M | 86.36M | 90.95M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 60.85M | | | | 75.01M | | | | 77.10M | 77.51M | 78.02M | 77.75M | 78.68M | 79.09M | 79.41M | 79.22M | 81.79M | 84.92M | 85.23M | 84.36M | 85.94M | 87.07M | 91.31M |
|
EBITDA
|
-6.36M | -12.29M | -8.45M | -17.18M | -14.70M | 17.10M | -21.45M | -22.31M | -24.70M | 0.14M | -28.29M | -38.40M | -50.72M | -47.60M | -48.40M | -53.71M | 138.41M | 30.57M | -69.76M | -79.66M | -92.55M | -106.99M | -113.54M | 759.06M | -127.29M | -145.54M | -191.04M | -189.28M | -176.47M | -103.96M | -46.81M | -77.26M | -110.04M | 98.06M | -120.06M | -127.73M | -72.50M | -46.04M | -133.70M | -208.64M | -105.50M |
|
Tax Rate
|
| | | | | 3.07% | | | | 74.82% | | | | | | | 0.22% | 0.12% | | | | 0.17% | | 0.54% | 0.47% | 1.57% | | | 0.34% | 7.02% | | | | 1.03% | | | | | | | |