|
Revenue
|
432.73M | 391.41M | 459.02M | 617.82M | 1,026.68M | 940.91M | 871.98M | 1,008.50M | 1,322.58M |
|
Cost of Revenue
|
269.56M | 265.31M | 375.18M | 487.96M | 663.27M | 650.71M | 699.77M | 740.03M | 815.61M |
|
Gross Profit
|
163.17M | 126.09M | 83.84M | 129.87M | 363.42M | 290.21M | 172.21M | 268.47M | 506.97M |
|
Research & Development
|
18.77M | 38.26M | 33.84M | 14.64M | 12.49M | 14.79M | 19.64M | 22.42M | 23.79M |
|
Share-based Compensation (IS)
|
10.56M | 11.22M | 6.99M | 10.40M | 10.69M | 7.95M | 10.74M | 10.20M | 11.87M |
|
Selling, General & Administrative
|
37.85M | 54.57M | 46.81M | 29.18M | 28.53M | 35.52M | 37.02M | 39.79M | 36.24M |
|
Other Operating Expenses
|
| -3.66M | | | -3.32M | 11.36M | 11.80M | 14.20M | 39.05M |
|
Operating Expenses
|
56.62M | 92.83M | 80.65M | 43.82M | 41.03M | 50.30M | 56.65M | 62.21M | 60.03M |
|
Operating Income
|
67.01M | -38.54M | -476.77M | 146.84M | 260.52M | 217.89M | 41.68M | 182.01M | 419.39M |
|
EBIT
|
67.01M | -38.54M | -476.77M | 146.84M | 260.52M | 217.89M | 41.68M | 182.01M | 419.39M |
|
Other Non Operating Income
|
-2.71M | 2.38M | -3.57M | 0.62M | 4.00M | 26.63M | 9.71M | 16.00M | 5.31M |
|
EBT
|
48.70M | 0.79M | -466.13M | 113.46M | 206.33M | 157.46M | 11.86M | 163.37M | 435.39M |
|
Tax Provisions
|
56.20M | 19.38M | -86.50M | 39.77M | 82.36M | 138.07M | 61.22M | 57.58M | 134.76M |
|
Profit After Tax
|
-346.88M | -21.39M | -379.63M | 73.69M | 123.97M | -135.71M | -426.85M | 105.79M | 300.64M |
|
Income from Non-Controlling Interests
|
-2.73M | -11.45M | -17.75M | -6.90M | -7.18M | -1.50M | -73.03M | -3.25M | -2.16M |
|
Income from Continuing Operations
|
-7.51M | -18.59M | -379.63M | 73.69M | 123.97M | 19.39M | -49.37M | 105.79M | 300.64M |
|
Consolidated Net Income
|
-339.37M | -2.80M | -379.63M | 73.69M | -6.35M | -155.10M | -377.49M | -4.41M | -13.68M |
|
Income towards Parent Company
|
-344.15M | -9.94M | -361.88M | 80.59M | 124.80M | -136.02M | -353.82M | 104.63M | 289.12M |
|
Net Income towards Common Stockholders
|
-344.15M | -9.94M | -361.88M | 80.59M | 124.80M | -136.02M | -353.82M | 104.63M | 289.12M |
|
EPS (Basic)
|
-0.48 | -0.07 | -2.28 | 0.51 | 0.73 | -0.75 | -1.93 | 0.54 | 1.42 |
|
EPS (Weighted Average and Diluted)
|
-0.48 | -0.07 | -2.28 | 0.50 | 0.71 | -0.75 | -1.93 | 0.54 | 1.41 |
|
Shares Outstanding (Weighted Average)
|
143.32M | 143.32M | 158.80M | 158.80M | 174.93M | 174.93M | 184.80M | 202.87M | 204.91M |
|
Shares Outstanding (Diluted Average)
|
| 150.53M | 158.51M | 161.54M | 175.23M | 181.76M | 183.45M | 195.33M | 205.54M |
|
EBITDA
|
67.01M | -38.54M | -476.77M | 146.84M | 260.52M | 217.89M | 41.68M | 182.01M | 419.39M |
|
Interest Expenses
|
9.76M | 3.20M | 5.64M | 45.27M | 50.87M | 71.78M | 41.62M | 32.84M | 23.05M |
|
Tax Rate
|
| | 18.56% | 35.05% | 39.92% | 87.69% | | 35.24% | 30.95% |