|
Revenue
|
125.02M | 195.59M | 273.50M | 364.97M | 441.23M | 603.69M | 818.38M | 1,725.62M | 2,329.11M | 2,566.11M | 2,748.38M | 2,808.33M |
|
Cost of Revenue
|
47.78M | 73.63M | 96.98M | 123.33M | 150.99M | 190.76M | 271.04M | 500.76M | 654.80M | 744.59M | 828.67M | 856.57M |
|
Gross Profit
|
77.24M | 121.96M | 176.52M | 241.64M | 290.25M | 412.93M | 547.34M | 1,260.88M | 1,674.60M | 1,821.52M | 1,919.70M | 2,033.78M |
|
Research & Development
|
27.55M | 36.63M | 42.69M | 55.08M | 74.62M | 97.25M | 121.88M | 180.08M | 271.54M | 412.40M | 469.33M | 443.06M |
|
Selling, General & Administrative
|
31.11M | 51.92M | 68.94M | 86.18M | 91.49M | 82.88M | 121.13M | 156.03M | 282.53M | 312.26M | 343.24M | 353.95M |
|
Other Operating Expenses
|
17.85M | 39.66M | 66.77M | 82.80M | 112.25M | 158.01M | 215.57M | 500.76M | 654.80M | 1,755.42M | -2.63M | 856.57M |
|
Operating Expenses
|
76.51M | 128.21M | 178.40M | 224.06M | 278.35M | 338.14M | 458.58M | 836.87M | 1,208.87M | 2,480.08M | 1,639.86M | 1,653.57M |
|
Operating Income
|
0.73M | -6.25M | -1.88M | 17.58M | 11.90M | 74.79M | 88.76M | 424.01M | 465.73M | -658.56M | 279.84M | 380.21M |
|
EBIT
|
0.73M | -6.25M | -1.88M | 17.58M | 11.90M | 74.79M | 88.76M | 424.01M | 465.73M | -658.56M | 279.84M | 380.21M |
|
Interest & Investment Income
|
0.05M | 0.04M | 0.32M | 1.70M | 2.39M | 8.96M | 13.20M | 7.10M | 2.14M | 10.96M | 36.00M | 30.98M |
|
Other Non Operating Income
|
-0.42M | -3.05M | -21.77M | -14.95M | 29.11M | -6.49M | 3.01M | -16.86M | 13.67M | -0.21M | -6.35M | 13.39M |
|
Non Operating Income
|
-0.68M | -4.01M | -26.11M | -20.45M | 20.37M | -19.71M | -8.12M | -58.30M | 5.92M | -3.42M | 12.98M | 30.57M |
|
EBT
|
0.06M | -10.26M | -27.99M | -2.88M | 32.27M | 55.08M | 80.65M | 365.71M | 471.65M | -661.98M | 292.82M | 410.77M |
|
Tax Provisions
|
0.85M | 4.98M | 26.07M | 27.02M | -49.53M | -22.41M | -15.25M | 16.50M | -21.90M | 32.31M | -14.75M | 107.49M |
|
Profit After Tax
|
-0.80M | -15.24M | -54.06M | -29.90M | 81.80M | 77.49M | 95.89M | 349.25M | 493.51M | -694.29M | 307.57M | 303.28M |
|
Income from Continuing Operations
|
-0.80M | -15.24M | -54.06M | -29.90M | 81.80M | 77.49M | 95.89M | 349.21M | 493.55M | -694.29M | 307.57M | 303.28M |
|
Consolidated Net Income
|
-0.80M | -15.24M | -54.06M | -29.90M | 81.80M | 77.49M | 95.89M | 349.21M | 493.55M | -694.29M | 307.57M | 303.28M |
|
Income towards Parent Company
|
-0.80M | -15.24M | -54.06M | -29.90M | 81.80M | 77.49M | 95.89M | 349.21M | 493.55M | -694.29M | 307.57M | 303.28M |
|
Net Income towards Common Stockholders
|
-0.80M | -15.24M | -54.06M | -29.90M | 81.80M | 77.49M | 95.89M | 349.21M | 493.55M | -694.29M | 307.57M | 303.28M |
|
EPS (Basic)
|
-0.02 | -0.38 | -0.59 | -0.26 | 0.69 | 0.64 | 0.80 | 2.88 | 3.88 | -5.48 | 2.51 | 2.64 |
|
EPS (Weighted Average and Diluted)
|
| | -0.59 | -0.26 | 0.68 | 0.61 | 0.76 | 2.69 | 3.40 | -5.48 | 2.24 | 2.35 |
|
Shares Outstanding (Weighted Average)
|
| 110.96M | 112.10M | 115.57M | 121.71M | 120.46M | 118.49M | 126.09M | 126.78M | 124.65M | 119.75M | 112.49M |
|
Shares Outstanding (Diluted Average)
|
| | 91.12M | 113.56M | 122.27M | 127.08M | 125.72M | 136.41M | 146.68M | 126.78M | 140.15M | 131.72M |
|
EBITDA
|
0.73M | -6.25M | -1.88M | 17.58M | 11.90M | 74.79M | 88.76M | 424.01M | 465.73M | -658.56M | 279.84M | 380.21M |
|
Interest Expenses
|
0.30M | 0.59M | 1.53M | 7.20M | 11.13M | 22.18M | 24.32M | 42.02M | 9.88M | 14.17M | 14.04M | 13.81M |
|
Tax Rate
|
| | | | | | | 4.51% | | | | 26.17% |