|
Revenue
|
312.28M | 297.61M | 212.82M | 473.32M | 417.20M | 466.19M | 501.94M | 855.13M | 769.65M | 874.93M | 789.96M | 1,230.86M | 1,175.00M | 1,104.44M | 1,095.49M | 1,392.77M | 1,408.81M | 1,512.51M | 1,144.02M | 1,989.19M |
|
Cost of Revenue
|
228.69M | 187.01M | 303.66M | 278.44M | 321.45M | 312.77M | 372.69M | 485.44M | 521.74M | 510.32M | 543.45M | 716.66M | 710.07M | 663.41M | 742.43M | 834.64M | 843.80M | 854.56M | 784.08M | 1,074.51M |
|
Gross Profit
|
83.59M | 110.60M | -90.84M | 194.88M | 95.75M | 153.42M | 129.25M | 369.70M | 247.91M | 364.60M | 246.50M | 514.20M | 464.93M | 441.03M | 353.06M | 558.13M | 565.00M | 657.95M | 359.94M | 914.69M |
|
Research & Development
|
56.16M | 62.63M | 65.22M | 69.64M | 81.35M | 77.20M | 76.30M | 83.39M | 88.09M | 89.91M | 89.00M | 88.16M | 88.81M | 92.66M | 103.58M | 112.06M | 103.26M | 108.42M | 114.68M | 133.56M |
|
Selling, General & Administrative
|
169.00M | 198.81M | 219.71M | 240.82M | 216.61M | 187.61M | 186.26M | 173.24M | 160.48M | 136.26M | 130.76M | 179.08M | 174.25M | 165.08M | 208.13M | 216.64M | 164.39M | 165.70M | 156.78M | 186.73M |
|
Operating Expenses
|
225.16M | 261.44M | 284.93M | 310.45M | 297.96M | 264.81M | 262.56M | 256.64M | 248.56M | 226.16M | 219.77M | 267.23M | 263.07M | 257.74M | 311.71M | 328.70M | 267.65M | 274.12M | 271.46M | 320.28M |
|
Operating Income
|
-324.79M | -321.55M | -546.52M | -368.76M | -515.58M | -308.92M | -455.03M | -232.22M | -389.79M | -69.05M | -286.59M | -43.81M | -138.84M | -32.39M | -298.59M | -139.18M | -46.33M | 150.64M | -271.89M | 151.76M |
|
EBIT
|
-324.79M | -321.55M | -546.52M | -368.76M | -515.58M | -308.92M | -455.03M | -232.22M | -389.79M | -69.05M | -286.59M | -43.81M | -138.84M | -32.39M | -298.59M | -139.18M | -46.33M | 150.64M | -271.89M | 151.76M |
|
Interest & Investment Income
|
| | | | 0.80M | 2.59M | 6.97M | 10.99M | 11.79M | 13.41M | 14.42M | 16.11M | 15.07M | 14.21M | 8.33M | 8.02M | 9.49M | 12.30M | -19.57M | -5.43M |
|
Other Non Operating Income
|
| | | 11.95M | 37.88M | -5.57M | 8.26M | -19.87M | 0.02M | 0.04M | -1.22M | 0.93M | -0.73M | -0.45M | -4.62M | -17.71M | 0.02M | 24.46M | 16.72M | -3.18M |
|
Non Operating Income
|
| | | 11.95M | 37.88M | -5.57M | 8.26M | -19.87M | 0.02M | 0.04M | -1.22M | 0.93M | -0.73M | -0.45M | -4.62M | -17.71M | 0.02M | 24.46M | 16.72M | -3.18M |
|
EBT
|
-350.79M | -302.93M | -540.98M | -322.95M | -464.87M | -298.25M | -447.27M | -232.57M | -395.66M | -76.30M | -281.80M | -37.49M | -143.25M | -9.51M | -294.87M | -145.53M | -39.42M | 169.92M | -270.51M | 147.03M |
|
Tax Provisions
|
-4.59M | 2.40M | 3.85M | 6.62M | 0.47M | -81.23M | 3.18M | 9.71M | 1.37M | 0.65M | 1.29M | 6.86M | -0.35M | -73.57M | -1.29M | -11.13M | -5.60M | 11.79M | -12.06M | 10.15M |
|
Profit After Tax
|
-346.34M | -305.53M | -545.03M | -326.30M | -467.69M | -217.10M | -450.49M | -242.70M | -397.15M | -77.27M | -283.10M | -44.62M | -142.57M | 63.82M | -293.69M | -134.85M | -33.86M | 157.94M | -256.79M | 136.43M |
|
Equity Income
|
-0.15M | -0.19M | -0.20M | 3.27M | -2.35M | -0.08M | -0.05M | -0.42M | -0.12M | -0.32M | -0.01M | -0.27M | 0.33M | -0.24M | -0.11M | -0.45M | -0.04M | -0.19M | 1.66M | -0.45M |
|
Income from Continuing Operations
|
-346.19M | -305.33M | -544.83M | -329.56M | -465.34M | -217.03M | -450.44M | -242.28M | -397.03M | -76.95M | -283.10M | -44.35M | -142.90M | 64.06M | -293.58M | -134.40M | -33.82M | 158.13M | -258.44M | 136.88M |
|
Consolidated Net Income
|
-346.19M | -305.33M | -544.83M | -329.56M | -465.34M | -217.03M | -450.44M | -242.28M | -397.03M | -76.95M | -283.10M | -44.35M | -142.90M | 64.06M | -293.58M | -134.40M | -33.82M | 158.13M | -258.44M | 136.88M |
|
Income towards Parent Company
|
-346.19M | -305.33M | -544.83M | -329.56M | -465.34M | -217.03M | -450.44M | -242.28M | -397.03M | -76.95M | -283.10M | -44.35M | -142.90M | 64.06M | -293.58M | -134.40M | -33.82M | 158.13M | -258.44M | 136.88M |
|
Net Income towards Common Stockholders
|
-346.19M | -305.33M | -544.83M | -329.56M | -465.34M | -217.03M | -450.44M | -242.28M | -397.03M | -76.95M | -283.10M | -44.35M | -142.90M | 64.06M | -293.58M | -134.40M | -33.82M | 158.13M | -258.44M | 136.88M |
|
EPS (Basic)
|
-0.87 | -0.76 | -1.35 | -0.80 | -1.14 | -0.50 | -1.00 | -0.53 | -0.87 | -0.17 | -0.61 | -0.09 | -0.30 | 0.13 | -0.60 | -0.27 | -0.07 | 0.32 | -0.52 | 0.28 |
|
EPS (Weighted Average and Diluted)
|
-0.87 | -0.76 | -1.35 | -0.80 | -1.14 | -0.50 | -1.00 | -0.53 | -0.87 | -0.17 | -0.61 | -0.09 | -0.30 | 0.10 | -0.60 | -0.27 | -0.07 | 0.30 | -0.52 | 0.26 |
|
EBITDA
|
-324.79M | -321.55M | -546.52M | -368.76M | -515.58M | -308.92M | -455.03M | -232.22M | -389.79M | -69.05M | -286.59M | -43.81M | -138.84M | -32.39M | -298.59M | -139.18M | -46.33M | 150.64M | -271.89M | 151.76M |
|
Interest Expenses
|
| | | | 0.65M | 0.66M | 0.67M | 0.67M | 0.66M | 0.67M | 0.67M | 0.69M | 0.65M | 0.68M | 0.87M | 0.76M | 5.09M | 11.64M | | |
|
Tax Rate
|
1.31% | -0.79% | -0.71% | -2.05% | -0.10% | 27.23% | -0.71% | -4.18% | -0.35% | -0.85% | -0.46% | -18.30% | 0.25% | 773.69% | 0.44% | 7.65% | 14.21% | 6.94% | 4.46% | 6.90% |