|
Revenue
|
692.38M | 642.69M | 633.02M | 737.25M | 770.74M | 840.54M | 691.79M | 802.92M | 685.17M | 723.61M | 671.84M | 887.28M | 1547.10M | 1201.34M | 945.43M | 906.80M |
|
Cost of Revenue
|
550.56M | 507.65M | 507.45M | 566.70M | 578.89M | 634.66M | 528.65M | 608.61M | 518.14M | 554.69M | 533.92M | 666.50M | 798.52M | 714.23M | 681.93M | 630.60M |
|
Gross Profit
|
141.82M | 135.04M | 125.57M | 170.56M | 191.85M | 205.88M | 163.14M | 194.31M | 167.03M | 168.91M | 137.92M | 220.78M | 748.58M | 487.11M | 263.50M | 276.20M |
|
Research & Development
|
71.36M | 76.43M | 79.04M | 70.91M | 80.37M | 91.84M | 94.42M | 95.82M | 117.66M | 123.04M | 114.86M | 122.27M | 151.39M | 175.56M | 171.39M | 160.33M |
|
Selling, General & Administrative
|
16.35M | 18.77M | 17.09M | 17.14M | 18.15M | 20.19M | 18.47M | 20.12M | 20.46M | 21.82M | 23.67M | 23.91M | 29.28M | 28.50M | 25.04M | 24.12M |
|
Other Operating Expenses
|
555.31M | 507.22M | 518.07M | 582.14M | 597.88M | 655.79M | 548.23M | 627.74M | 538.89M | 575.36M | 551.61M | 683.18M | 821.41M | 739.69M | 705.79M | 654.13M |
|
Operating Expenses
|
648.84M | 607.33M | 616.41M | 670.20M | 696.40M | 767.82M | 661.12M | 743.68M | 677.02M | 720.22M | 690.14M | 829.36M | 1002.08M | 943.75M | 902.22M | 838.58M |
|
Operating Income
|
43.54M | 35.36M | 16.61M | 67.06M | 74.34M | 72.72M | 30.67M | 59.23M | 8.36M | 3.38M | -18.31M | 57.93M | 545.02M | 257.59M | 43.21M | 68.22M |
|
EBIT
|
43.54M | 35.36M | 16.61M | 67.06M | 74.34M | 72.72M | 30.67M | 59.23M | 8.36M | 3.38M | -18.31M | 57.93M | 545.02M | 257.59M | 43.21M | 68.22M |
|
Non Operating Investment Income
|
0.09M | -0.30M | -0.35M | | | | | | | | | | | -10.69M | | |
|
Interest & Investment Income
|
0.77M | 0.61M | 0.56M | 0.32M | 0.53M | 0.73M | 0.71M | 1.22M | 2.23M | 2.43M | 2.01M | 0.97M | 0.88M | 4.81M | 8.75M | 9.91M |
|
Other Non Operating Income
|
-0.51M | -0.90M | 0.47M | -0.45M | 0.64M | 1.08M | 0.13M | 0.17M | -1.52M | -0.37M | -0.55M | -0.33M | -0.95M | 10.69M | -1.93M | |
|
Non Operating Income
|
0.19M | -0.06M | 0.20M | -1.17M | 1.06M | 12.77M | 2.19M | 0.18M | 22.19M | | | | | | -1.93M | |
|
EBT
|
43.73M | 35.29M | 16.81M | 65.89M | 75.40M | 85.49M | 32.87M | 59.42M | 30.09M | 7.02M | -15.77M | 56.87M | 544.59M | 276.56M | 44.39M | 77.33M |
|
Tax Provisions
|
1.02M | 0.80M | 0.94M | 15.75M | 19.48M | 21.59M | 11.40M | 10.67M | 4.55M | 0.99M | 0.42M | 11.71M | 110.66M | 41.10M | -5.03M | -2.44M |
|
Profit After Tax
|
5.12M | 4.27M | 1.38M | 51.60M | 61.48M | 66.60M | 25.20M | 50.91M | 25.54M | 6.03M | -16.18M | 45.16M | 433.94M | 235.47M | 49.42M | 79.77M |
|
Equity Income
|
-5.27M | -4.69M | -1.73M | | | | | | 30.07M | 10.30M | -12.09M | 50.56M | 439.13M | 241.71M | 63.66M | 89.96M |
|
Net Income - Minority
|
-4.62M | -1.10M | -1.62M | -0.21M | 1.26M | 4.33M | -2.64M | -0.42M | 1.74M | 4.26M | 1.74M | -5.02M | -2.26M | -1.25M | -6.93M | -6.27M |
|
Income from Non-Controlling Interests
|
-3.84M | -4.14M | -1.20M | -1.46M | -5.55M | -2.69M | -3.73M | -2.17M | 2.14M | 2.54M | -2.57M | -1.97M | -2.96M | -1.51M | -1.20M | 0.01M |
|
Income from Continuing Operations
|
42.70M | 34.49M | 15.87M | 50.14M | 55.92M | 63.90M | 21.46M | 48.75M | 25.54M | 6.03M | -16.18M | 45.16M | 433.94M | 235.47M | 49.42M | 79.77M |
|
Consolidated Net Income
|
42.70M | 34.49M | 15.87M | 50.14M | 55.92M | 63.90M | 21.46M | 48.75M | 25.54M | 6.03M | -16.18M | 45.16M | 433.94M | 235.47M | 49.42M | 79.77M |
|
Income towards Parent Company
|
38.08M | 33.39M | 14.25M | 49.92M | 57.19M | 68.23M | 18.82M | 48.33M | 27.68M | 8.57M | -13.61M | 47.13M | 436.90M | 236.98M | 50.62M | 79.75M |
|
Net Income towards Common Stockholders
|
38.08M | 33.39M | 10.71M | 51.60M | 61.48M | 68.23M | 18.82M | 48.33M | 27.68M | 8.57M | -13.61M | 47.13M | 436.90M | 236.98M | 50.62M | 79.75M |
|
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 | 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 | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
380.24M | 358.01M | 353.84M | 339.15M | 341.05M | 341.05M | 342.43M | 343.82M | 344.01M | 344.21M | 344.29M | 344.37M | 347.53M | 348.60M | 348.83M | 349.83M |
|
Shares Outstanding (Diluted Average)
|
| 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M |
|
EBITDA
|
43.54M | 35.36M | 16.61M | 67.06M | 74.34M | 72.72M | 30.67M | 59.23M | 8.36M | 3.38M | -18.31M | 57.93M | 545.02M | 257.59M | 43.21M | 68.22M |
|
Tax Rate
|
2.34% | 2.27% | 5.58% | 23.90% | 25.83% | 25.25% | 34.70% | 17.96% | 15.13% | 14.16% | | 20.59% | 20.32% | 14.86% | | |