|
Revenue
|
144.30M | 293.30M | 476.20M | 747.20M | 1,098.00M | 1,239.50M | 1,214.30M |
|
Cost of Revenue
|
42.40M | 90.20M | 184.90M | 241.10M | 379.30M | 408.50M | 414.10M |
|
Gross Profit
|
106.50M | 224.70M | 368.70M | 610.50M | 909.30M | 1,061.00M | 1,024.50M |
|
Amortization - Intangibles
|
7.70M | 25.00M | 23.30M | 35.30M | 48.20M | 39.10M | 38.20M |
|
Depreciation & Amortization - Total
|
2.60M | 6.10M | 8.90M | 13.70M | 17.60M | 19.60M | 25.90M |
|
Research & Development
|
6.10M | 30.10M | 51.40M | 119.70M | 207.10M | 191.50M | 196.10M |
|
Selling, General & Administrative
|
20.80M | 35.10M | 62.80M | 92.40M | 125.10M | 179.60M | 295.30M |
|
Restructuring Costs
|
3.60M | 15.60M | 13.80M | 23.70M | 4.10M | 10.30M | |
|
Other Operating Expenses
|
46.80M | 101.70M | 194.70M | 247.70M | 379.60M | 400.50M | 409.80M |
|
Operating Expenses
|
79.90M | 188.60M | 331.60M | 497.20M | 733.50M | 801.50M | 927.10M |
|
Operating Income
|
26.60M | 36.10M | 37.10M | 113.30M | 175.80M | 259.50M | 97.40M |
|
EBIT
|
26.60M | 36.10M | 37.10M | 113.30M | 175.80M | 259.50M | 97.40M |
|
Other Non Operating Income
|
0.10M | -9.40M | 15.40M | 39.30M | 66.40M | 178.80M | -26.10M |
|
Non Operating Income
|
0.10M | | 15.40M | 39.30M | 66.40M | 178.80M | -26.10M |
|
EBT
|
-31.50M | -84.50M | -31.70M | 101.00M | 194.60M | 388.80M | 31.30M |
|
Tax Provisions
|
-2.90M | -6.50M | 4.70M | 6.10M | 131.40M | 281.50M | 2.20M |
|
Profit After Tax
|
-28.60M | -78.00M | -36.40M | 116.80M | 63.20M | 107.30M | 29.10M |
|
Income from Non-Controlling Interests
|
| | -27.30M | -21.90M | | | |
|
Income from Continuing Operations
|
-28.60M | -78.00M | -36.40M | 94.90M | 63.20M | 107.30M | 29.10M |
|
Consolidated Net Income
|
-28.60M | -78.00M | -36.40M | 94.90M | 63.20M | 107.30M | 29.10M |
|
Income towards Parent Company
|
-28.60M | -78.00M | -36.40M | 94.90M | 63.20M | 107.30M | 29.10M |
|
Net Income towards Common Stockholders
|
-28.60M | -78.00M | -36.40M | 94.90M | 63.20M | 107.30M | 29.10M |
|
EPS (Basic)
|
| -0.20 | -0.10 | 0.46 | 0.16 | 0.27 | 0.08 |
|
EPS (Weighted Average and Diluted)
|
| | -0.11 | 0.43 | 0.16 | 0.27 | 0.08 |
|
Shares Outstanding (Weighted Average)
|
| 382.59M | 389.31M | 397.73M | 403.66M | 389.78M | 343.37M |
|
EBITDA
|
29.20M | 42.20M | 46.00M | 127.00M | 193.40M | 279.10M | 123.30M |
|
Interest Expenses
|
58.20M | 102.40M | 69.30M | 43.90M | 47.60M | 45.20M | 39.30M |
|
Tax Rate
|
9.21% | 7.69% | | 6.04% | 67.52% | 72.40% | 7.03% |