|
Revenue
|
623.40M | 676.20M | 740.70M | 824.10M | 842.50M | 1,024.20M | 1,246.20M | 1,513.70M | 1,760.00M |
|
Cost of Revenue
|
396.40M | 406.70M | 425.80M | 455.90M | 501.20M | 641.90M | 773.00M | 867.20M | 947.90M |
|
Gross Profit
|
227.00M | 269.50M | 314.90M | 368.20M | 341.30M | 382.30M | 473.20M | 646.50M | 812.10M |
|
Depreciation & Amortization - Total
|
34.80M | 35.30M | 38.10M | 40.90M | 48.00M | 53.60M | 58.10M | 72.00M | 89.80M |
|
Research & Development
|
43.30M | 43.60M | 59.00M | 67.90M | 83.70M | 134.00M | 169.90M | 209.90M | 223.80M |
|
Selling, General & Administrative
|
225.30M | 214.10M | 258.80M | 295.90M | 333.50M | 199.30M | 247.50M | 263.20M | 366.00M |
|
Other Operating Expenses
|
-12.90M | -7.30M | 2.90M | | | | | | |
|
Operating Expenses
|
303.40M | 293.00M | 355.90M | 404.70M | 465.20M | 386.90M | 475.50M | 545.10M | 679.60M |
|
Operating Income
|
-11.20M | 55.40M | 56.10M | 72.30M | 7.80M | -35.50M | -25.80M | 133.10M | 104.10M |
|
EBIT
|
-11.20M | 55.40M | 56.10M | 72.30M | 7.80M | -35.50M | -25.80M | 133.10M | 104.10M |
|
Other Non Operating Income
|
| -8.80M | 0.20M | -5.60M | -2.70M | -18.90M | -8.50M | -1.00M | -25.90M |
|
Non Operating Income
|
| -8.80M | 0.20M | -5.60M | -2.70M | -18.90M | 688.40M | 725.80M | 940.80M |
|
EBT
|
-163.40M | -40.50M | -71.40M | 34.30M | -61.60M | -90.30M | -62.90M | 109.30M | 37.60M |
|
Tax Provisions
|
15.00M | -48.50M | 24.50M | -44.40M | -16.00M | 23.60M | 12.20M | 41.20M | 53.60M |
|
Profit After Tax
|
-105.30M | 8.00M | -61.10M | 78.70M | -4.00M | -75.40M | -73.40M | 54.80M | 18.10M |
|
Income from Non-Controlling Interests
|
0.10M | -1.30M | -0.50M | | | | | | |
|
Income from Continuing Operations
|
-178.40M | 8.00M | -95.90M | 78.70M | -45.60M | -113.90M | -75.10M | 68.10M | -16.00M |
|
Consolidated Net Income
|
12.50M | -6.00M | -25.80M | 78.70M | -45.60M | -113.90M | -75.10M | 68.10M | -16.00M |
|
Income towards Parent Company
|
12.50M | -6.00M | -25.80M | 78.70M | -45.60M | -113.90M | -75.10M | 68.10M | -16.00M |
|
Net Income towards Common Stockholders
|
12.50M | -6.00M | -42.50M | 78.70M | -4.00M | -113.90M | -75.10M | 68.10M | -16.00M |
|
EPS (Basic)
|
| -0.04 | -0.60 | 0.55 | -0.03 | -0.50 | -0.48 | 0.35 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
| | -0.60 | 0.53 | -0.03 | -0.50 | -0.48 | 0.35 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
| 134.90M | 138.05M | 144.71M | 147.80M | 151.33M | 153.59M | 156.13M | 157.70M |
|
EBITDA
|
23.60M | 90.70M | 94.20M | 113.20M | 55.80M | 18.10M | 32.30M | 205.10M | 193.90M |
|
Interest Expenses
|
87.40M | 87.10M | 83.20M | 32.40M | 25.10M | 35.90M | 28.60M | 36.10M | 40.60M |
|
Tax Rate
|
| | | | 25.97% | | | 37.69% | |