|
Revenue
|
660.93M | 765.32M | 809.84M | 652.60M | 745.57M | 728.90M | 972.62M | 1,174.76M | 1,083.71M | 1,207.93M | 1,736.09M | 2,117.64M | 2,657.80M |
|
Cost of Revenue
|
288.47M | 315.05M | 266.79M | 216.86M | 327.97M | 353.49M | 503.40M | 602.89M | 399.52M | 271.16M | 618.52M | 887.72M | 1,128.35M |
|
Gross Profit
|
372.45M | 450.27M | 543.05M | 435.74M | 417.60M | 375.42M | 469.22M | 571.86M | 684.19M | 1,024.26M | 1,117.56M | 1,229.92M | 1,529.45M |
|
Depreciation & Amortization - Total
|
13.00M | 17.00M | 18.70M | 17.90M | 14.40M | 12.20M | 13.10M | 14.00M | 18.00M | 28.50M | 28.80M | 29.80M | 32.20M |
|
Research & Development
|
| | | | 85.20M | 69.63M | 78.37M | 84.26M | 96.28M | 147.70M | 173.67M | 194.91M | 224.39M |
|
Selling, General & Administrative
|
72.69M | 84.42M | 107.88M | 102.07M | 97.96M | 99.75M | 105.14M | 109.20M | 140.60M | 156.96M | 140.46M | 160.26M | 156.52M |
|
Other Operating Expenses
|
172.59M | 206.25M | 201.47M | 191.38M | 98.57M | 77.64M | 97.06M | 116.19M | 71.51M | 278.04M | 390.64M | 422.82M | 531.58M |
|
Operating Expenses
|
258.28M | 307.68M | 328.04M | 311.36M | 296.13M | 259.23M | 293.67M | 323.65M | 326.40M | 611.20M | 733.57M | 807.79M | 944.69M |
|
Operating Income
|
114.18M | 142.60M | 215.01M | 124.39M | 121.48M | 116.19M | 175.55M | 248.21M | 357.80M | 413.06M | 383.99M | 422.13M | 584.76M |
|
EBIT
|
114.18M | 142.60M | 215.01M | 124.39M | 121.48M | 116.19M | 175.55M | 248.21M | 357.80M | 413.06M | 383.99M | 422.13M | 584.76M |
|
Other Non Operating Income
|
-0.34M | -1.18M | -0.04M | -0.98M | 1.56M | -22.89M | -24.99M | -2.32M | 164.00M | -1.97M | -1.32M | -0.28M | -5.69M |
|
Non Operating Income
|
| | | | | 0.72M | | -2.32M | -0.83M | -1.97M | -1.32M | -0.28M | -5.69M |
|
EBT
|
94.35M | 121.63M | 176.50M | 70.52M | 57.44M | 19.67M | 68.87M | 170.07M | 435.42M | 337.15M | 272.86M | 227.25M | 271.10M |
|
Tax Provisions
|
36.39M | 43.59M | 64.83M | 27.93M | 25.10M | 5.98M | -17.71M | 42.05M | 57.19M | 80.09M | 65.15M | 52.13M | 61.65M |
|
Profit After Tax
|
58.87M | 78.04M | 111.67M | 43.99M | 34.60M | 29.24M | 70.10M | 128.02M | 378.23M | 257.07M | 207.42M | 175.12M | 209.45M |
|
Equity Income
|
| | | 77.03M | -69.03M | -108.11M | | | 0.63M | 2.95M | 6.43M | 0.12M | -16.46M |
|
Income from Non-Controlling Interests
|
| | | | | | | | 0.09M | 0.77M | | | 209.45M |
|
Income from Continuing Operations
|
57.96M | 78.04M | 111.67M | 42.59M | 32.34M | 13.69M | 86.58M | 128.02M | 378.23M | 257.07M | 207.71M | 175.12M | 209.45M |
|
Consolidated Net Income
|
57.96M | 78.04M | 111.67M | 42.59M | 32.34M | 11.63M | 6.53M | -91.40M | -0.30M | 257.07M | 207.71M | 175.12M | 209.45M |
|
Income towards Parent Company
|
57.96M | 78.04M | 111.67M | 42.59M | 32.34M | 11.63M | 6.53M | -91.40M | -0.30M | 257.07M | 207.71M | 175.12M | 209.45M |
|
Net Income towards Common Stockholders
|
57.96M | 78.04M | 111.67M | 42.59M | 32.34M | 11.63M | 6.53M | -91.40M | -0.30M | 257.07M | 207.71M | 175.12M | 209.45M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
| 33.00M | 33.00M | 33.00M | 33.21M | 33.46M | 34.27M | 33.77M | 35.67M | 36.42M | 31.46M | 29.87M | 26.21M |
|
Shares Outstanding (Diluted Average)
|
33.00M | 33.00M | 33.03M | | | | | | | | | | |
|
EBITDA
|
127.18M | 159.60M | 233.71M | 142.29M | 135.88M | 128.39M | 188.65M | 262.21M | 375.80M | 441.56M | 412.79M | 451.94M | 616.96M |
|
Tax Rate
|
38.57% | 35.84% | 36.73% | 39.60% | 43.70% | 30.41% | | 24.73% | 13.13% | 23.75% | 23.88% | 22.94% | 22.74% |