|
Revenue
|
| | | 0.64M | 1.65M | 1.20M | 125.68M | 4.21M | 4.20M | 13.60M | 4.67M | 3.60M | 5.85M | 9.39M | 316.81M | 7.92M | 15.00M | 5.29M | 12.51M | 42.14M | 52.48M | 3.56M | 10.28M | 35.14M | 294.12M | 1.27M | | | | | | | | |
|
Research & Development
|
18.47M | 18.52M | 18.47M | 20.82M | 52.13M | 30.32M | 39.91M | 37.40M | 51.88M | 52.54M | 51.55M | 51.02M | 53.15M | 53.70M | 54.74M | 60.21M | 65.71M | 71.56M | 67.88M | 86.10M | 92.74M | 87.79M | 92.11M | 128.82M | 97.52M | 89.74M | 107.80M | 107.02M | 91.40M | 98.24M | 99.79M | | | |
|
Selling, General & Administrative
|
3.27M | 3.77M | 5.07M | 5.57M | 6.90M | 8.84M | 11.04M | 9.31M | 15.08M | 11.21M | 10.88M | 12.55M | 13.97M | 15.80M | 17.99M | 18.94M | 19.05M | 19.32M | 21.76M | 22.54M | 21.16M | 23.26M | 23.52M | 27.14M | 26.12M | 25.32M | 24.77M | 25.24M | 25.19M | 24.95M | 30.06M | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 14.54M | | | | | | |
|
Operating Expenses
|
21.74M | 22.29M | 23.54M | 26.39M | 59.03M | 39.16M | 50.95M | 46.71M | 66.96M | 63.76M | 62.43M | 63.57M | 67.12M | 69.51M | 72.74M | 79.14M | 84.76M | 90.88M | 89.64M | 108.64M | 113.90M | 111.05M | 115.63M | 155.96M | 123.64M | 115.06M | 132.57M | 132.25M | 116.59M | 123.19M | 129.85M | | | |
|
Operating Income
|
-21.74M | -22.29M | -23.54M | -25.75M | -57.38M | -37.96M | 74.72M | -42.51M | -62.76M | -50.16M | -57.76M | -59.97M | -61.28M | -60.12M | 244.08M | -71.22M | -61.82M | -85.59M | -77.12M | -66.50M | -61.42M | -107.49M | -105.34M | -120.81M | 170.48M | -113.80M | -132.57M | -117.72M | -116.59M | -123.19M | -129.85M | | | |
|
EBIT
|
-21.74M | -22.29M | -23.54M | -25.75M | -57.38M | -37.96M | 74.72M | -42.51M | -62.76M | -50.16M | -57.76M | -59.97M | -61.28M | -60.12M | 244.08M | -71.22M | -61.82M | -85.59M | -77.12M | -66.50M | -61.42M | -107.49M | -105.34M | -120.81M | 170.48M | -113.80M | -132.57M | -117.72M | -116.59M | -123.19M | -129.85M | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | 11.03M | 12.90M | 14.44M | 13.13M | 15.91M | 17.57M | 15.99M | 15.16M | | | |
|
Non Operating Income
|
0.42M | 0.44M | 0.65M | 2.07M | 2.66M | 2.59M | 2.81M | 3.52M | 4.11M | 3.78M | 3.81M | 3.07M | 2.60M | 1.94M | 1.63M | 1.18M | 1.13M | 1.00M | 1.28M | 1.28M | 2.65M | 4.19M | 6.66M | 11.03M | 12.90M | 14.44M | 13.13M | | | | | | | |
|
EBT
|
-21.74M | -22.29M | -23.54M | -25.75M | -23.68M | -35.37M | 77.53M | -38.99M | -58.65M | -46.37M | -53.95M | -56.90M | -58.68M | -58.17M | 245.71M | -70.04M | -60.69M | -84.59M | -75.84M | -66.50M | -65.22M | -103.30M | -98.68M | -109.78M | -109.78M | -99.35M | -119.44M | -101.80M | -99.03M | -107.19M | -114.69M | | | |
|
Tax Provisions
|
| | | | | | | | -0.31M | -0.11M | 0.07M | -0.14M | 0.08M | 0.06M | 0.82M | | | | -0.57M | | | | -0.01M | | | | 0.03M | | | | | | | |
|
Profit After Tax
|
-21.32M | -21.84M | -22.89M | -23.68M | -54.72M | -35.37M | 77.53M | -38.99M | -58.34M | -46.26M | -54.02M | -56.76M | -58.76M | -58.23M | 244.88M | -70.04M | -60.69M | -84.59M | -75.26M | -65.22M | -58.79M | -103.30M | -98.68M | -109.78M | 183.38M | -99.35M | -119.47M | -101.80M | -99.03M | -107.19M | -114.75M | | | |
|
Income from Continuing Operations
|
-21.74M | -22.29M | -23.54M | -25.75M | -23.68M | -35.37M | 77.53M | -38.99M | -58.34M | -46.26M | -54.02M | -56.76M | -58.76M | -58.23M | 244.88M | -70.04M | -60.69M | -84.59M | -75.26M | -66.50M | -65.22M | -103.30M | -98.68M | -109.78M | -109.78M | -99.35M | -119.47M | -101.80M | -99.03M | -107.19M | -114.69M | | | |
|
Consolidated Net Income
|
-21.74M | -22.29M | -23.54M | -25.75M | -23.68M | -35.37M | 77.53M | -38.99M | -58.34M | -46.26M | -54.02M | -56.76M | -58.76M | -58.23M | 244.88M | -70.04M | -60.69M | -84.59M | -75.26M | -66.50M | -65.22M | -103.30M | -98.68M | -109.78M | -109.78M | -99.35M | -119.47M | -101.80M | -99.03M | -107.19M | -114.69M | | | |
|
Income towards Parent Company
|
-21.74M | -22.29M | -23.54M | -25.75M | -23.68M | -35.37M | 77.53M | -38.99M | -58.34M | -46.26M | -54.02M | -56.76M | -58.76M | -58.23M | 244.88M | -70.04M | -60.69M | -84.59M | -75.26M | -66.50M | -65.22M | -103.30M | -98.68M | -109.78M | -109.78M | -99.35M | -119.47M | -101.80M | -99.03M | -107.19M | -114.69M | | | |
|
Net Income towards Common Stockholders
|
-21.74M | -22.29M | -23.54M | -25.75M | -23.68M | -35.37M | 77.53M | -38.99M | -58.34M | -46.26M | -54.02M | -56.76M | -58.76M | -58.23M | 244.88M | -70.04M | -60.69M | -84.59M | -75.26M | -66.50M | -65.22M | -103.30M | -98.68M | -109.78M | -109.78M | -99.35M | -119.47M | -101.80M | -99.03M | -107.19M | -114.69M | | | |
|
EPS (Basic)
|
-2.36 | -2.14 | -0.74 | -0.26 | -0.59 | -0.38 | 0.82 | -0.41 | -0.61 | -0.48 | -0.56 | -0.55 | -0.56 | -0.54 | 2.30 | -0.58 | -0.50 | -0.69 | -0.62 | -0.53 | -0.48 | -0.84 | -0.75 | -0.80 | 1.34 | -0.72 | -0.87 | -0.68 | -0.59 | -0.63 | -0.68 | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.84 | | | | -0.57 | -0.55 | -0.56 | -0.54 | 2.28 | -0.58 | -0.50 | -0.69 | -0.62 | -0.53 | -0.48 | -0.84 | -0.75 | -0.80 | 1.30 | -0.72 | -0.87 | -0.68 | -0.59 | -0.63 | -0.68 | | | |
|
Shares Outstanding (Weighted Average)
|
87.98M | 87.98M | 94.43M | 94.44M | 94.81M | 94.96M | 95.29M | 95.48M | 95.84M | 96.03M | 96.03M | 105.63M | 105.98M | 119.92M | 120.98M | 120.98M | 121.19M | 121.64M | 122.13M | 122.83M | 122.95M | 123.35M | 136.68M | 136.68M | 136.89M | 137.42M | 138.20M | 139.16M | 142.61M | 143.17M | 145.22M | 145.28M | 146.21M | 146.21M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 92.62M | | | | 95.61M | 102.42M | 105.72M | 107.49M | 112.70M | 120.88M | 121.29M | 121.74M | 121.52M | 122.67M | 123.01M | 123.47M | 125.53M | 136.52M | 140.93M | 137.64M | 137.37M | 149.40M | 168.83M | 169.46M | 164.47M | 171.22M | 171.45M | 172.42M |
|
EBITDA
|
-21.34M | -21.70M | -23.02M | -24.60M | -54.93M | -35.29M | 78.30M | -38.01M | -57.79M | -46.58M | -54.24M | -56.28M | -59.04M | -58.77M | 244.63M | -70.03M | -60.83M | -84.74M | -77.24M | -71.97M | -61.82M | -102.88M | -93.71M | -105.41M | 184.46M | -98.56M | -118.18M | -103.74M | -100.39M | -99.00M | -118.26M | | | |
|
Tax Rate
|
| | | | | | | | 0.53 | 0.24 | | 0.24 | | | 0.33 | | | | 0.76 | | | | 0.01 | | | | | | | | | | | |