|
Revenue
|
603.00M | 779.00M | 816.00M | 923.00M | 715.00M | 925.00M | 1,022.00M | 1,058.00M |
|
Cost of Revenue
|
27.00M | 28.00M | 40.00M | 48.00M | 42.00M | 57.00M | 58.00M | -157.00M |
|
Gross Profit
|
576.00M | 751.00M | 776.00M | 875.00M | 673.00M | 868.00M | 964.00M | 1,215.00M |
|
Research & Development
|
-335.00M | -361.00M | -336.00M | 2,446.00M | -359.00M | -364.00M | -357.00M | 1,080.00M |
|
Selling, General & Administrative
|
-125.00M | -129.00M | -127.00M | 919.00M | -126.00M | -144.00M | -148.00M | 418.00M |
|
Restructuring Costs
|
| -25.00M | -3.00M | -4.00M | | | | |
|
Other Operating Expenses
|
-27.00M | -28.00M | -40.00M | 324.00M | -42.00M | -57.00M | -58.00M | 157.00M |
|
Operating Expenses
|
-487.00M | -543.00M | -506.00M | 3,685.00M | -527.00M | -565.00M | -563.00M | 1,655.00M |
|
Operating Income
|
116.00M | 236.00M | 310.00M | 310.00M | 188.00M | 360.00M | 459.00M | 58.00M |
|
EBIT
|
116.00M | 236.00M | 310.00M | 310.00M | 188.00M | 360.00M | 459.00M | 58.00M |
|
Non Operating Income
|
133.00M | 71.00M | -57.00M | 207.00M | 56.00M | 63.00M | 23.00M | |
|
EBT
|
249.00M | 307.00M | 253.00M | 517.00M | 244.00M | 423.00M | 482.00M | -1149.00M |
|
Profit After Tax
|
192.00M | 203.00M | 186.00M | 552.00M | 195.00M | 336.00M | 401.00M | -932.00M |
|
Income from Continuing Operations
|
249.00M | 307.00M | 253.00M | 517.00M | 244.00M | 423.00M | 482.00M | -1149.00M |
|
Consolidated Net Income
|
249.00M | 307.00M | 253.00M | 517.00M | 244.00M | 423.00M | 482.00M | -1149.00M |
|
Income towards Parent Company
|
249.00M | 307.00M | 253.00M | 517.00M | 244.00M | 423.00M | 482.00M | -1149.00M |
|
Net Income towards Common Stockholders
|
249.00M | 307.00M | 253.00M | 517.00M | 244.00M | 423.00M | 482.00M | -1149.00M |
|
EPS (Basic)
|
14.04 | 50.41 | 27.99 | 29.28 | 79.74 | 49.94 | 32.24 | -74.13 |
|
EPS (Weighted Average and Diluted)
|
14.14 | 50.74 | 28.14 | 29.49 | 80.00 | 50.06 | 32.35 | |
|
Shares Outstanding (Weighted Average)
|
17.74M | 6.09M | 9.04M | 17.66M | 3.06M | 8.47M | 14.95M | 15.50M |
|
Shares Outstanding (Diluted Average)
|
17.61M | 6.05M | 8.99M | 17.53M | 3.05M | 8.45M | 14.90M | |
|
EBITDA
|
199.00M | 173.00M | 315.00M | 310.00M | 208.00M | 339.00M | 407.00M | -954.00M |
|
Interest Expenses
|
35.00M | -46.00M | -101.00M | 472.00M | 45.00M | -91.00M | -37.00M | 170.00M |