|
Revenue
|
641.22M | 688.68M | 705.38M | 670.51M | 684.12M | 659.03M | 713.25M | 848.82M | 786.57M | 829.55M | 924.07M | 1,159.44M | 1,325.35M | 1,362.58M | 1,300.90M | 1,246.45M | 1,084.27M | 1,111.59M | 1,111.34M | 1,058.03M | 624.29M | 634.39M | 642.00M | 1,906.55M | 570.49M | 586.93M | 589.79M |
|
Cost of Revenue
|
139.85M | 149.72M | 158.16M | 152.51M | 308.21M | 282.64M | 315.22M | 249.12M | 312.54M | 341.04M | 348.19M | 360.54M | 533.60M | 509.57M | 486.83M | 438.35M | 403.30M | 413.95M | 407.36M | 351.62M | 259.47M | 253.35M | 243.06M | 582.85M | 205.28M | 201.97M | 207.46M |
|
Gross Profit
|
501.37M | 538.96M | 547.22M | 518.01M | 375.92M | 376.38M | 398.03M | 599.70M | 474.03M | 488.51M | 575.88M | 798.90M | 791.74M | 853.01M | 814.07M | 808.10M | 680.97M | 697.63M | 703.99M | 706.41M | 364.82M | 381.04M | 398.94M | 1,323.70M | 365.21M | 384.96M | 382.34M |
|
Amortization - Intangibles
|
22.34M | 19.23M | 22.55M | 10.10M | 45.76M | 23.39M | 53.54M | 7.28M | 16.84M | 13.64M | 14.07M | 30.30M | 57.19M | 56.08M | 120.78M | 73.67M | 54.61M | 54.18M | 61.37M | 125.81M | 36.73M | 36.71M | 36.35M | 34.71M | 23.53M | 23.41M | 23.51M |
|
Depreciation & Amortization - Total
|
11.14M | 12.89M | 15.01M | 16.43M | 15.49M | 16.50M | 18.65M | 18.24M | 19.19M | 17.11M | 17.80M | 20.92M | 30.24M | 29.05M | 27.57M | 44.13M | 61.17M | 41.28M | 33.78M | 38.87M | 12.72M | 9.12M | 8.88M | 96.17M | 11.95M | 7.98M | 9.00M |
|
Research & Development
|
44.42M | 45.94M | 49.99M | -7.71M | 61.96M | 46.34M | 51.73M | 40.16M | 53.08M | 52.23M | 52.28M | 73.22M | 84.19M | 84.91M | 75.43M | 77.41M | 84.79M | 86.40M | 79.71M | 83.59M | 63.24M | 53.38M | 53.95M | 153.12M | 50.21M | 49.83M | 49.48M |
|
Selling, General & Administrative
|
154.45M | 158.46M | 135.46M | 124.68M | 173.74M | 231.75M | 158.29M | 193.88M | 163.16M | 174.71M | 183.30M | 276.28M | 240.47M | 253.99M | 263.73M | 229.92M | 273.08M | 218.17M | 210.51M | 190.21M | 127.47M | 126.01M | 108.79M | 455.39M | 62.82M | 117.34M | 132.37M |
|
Other Operating Expenses
|
465.39M | 485.16M | 491.01M | 301.52M | 745.27M | 461.88M | 606.82M | 534.86M | 558.37M | 613.91M | 702.76M | 858.38M | 1,079.26M | 1,160.78M | 1,058.85M | 970.13M | 800.83M | 821.22M | 820.08M | 782.33M | 484.27M | 467.37M | 462.24M | 1,129.35M | 409.73M | 411.20M | 419.34M |
|
Operating Expenses
|
675.40M | 702.46M | 691.47M | 434.92M | 996.46M | 756.47M | 835.48M | 787.14M | 793.80M | 857.97M | 956.13M | 1,228.79M | 1,434.16M | 1,528.72M | 1,425.58M | 1,321.59M | 1,219.87M | 1,167.06M | 1,144.08M | 1,094.99M | 687.71M | 655.88M | 633.85M | 1,834.02M | 534.71M | 586.35M | 610.19M |
|
Operating Income
|
-34.18M | -13.77M | 13.91M | -16.41M | -312.34M | -97.44M | -122.23M | -24.37M | -7.23M | -28.42M | -32.07M | -69.35M | -108.81M | -166.14M | -124.68M | -75.14M | -135.60M | -55.47M | -32.74M | -36.96M | -63.42M | -21.49M | 8.15M | 72.53M | 35.78M | 0.57M | -20.40M |
|
EBIT
|
-34.18M | -13.77M | 13.91M | -16.41M | -312.34M | -97.44M | -122.23M | -24.37M | -7.23M | -28.42M | -32.07M | -69.35M | -108.81M | -166.14M | -124.68M | -75.14M | -135.60M | -55.47M | -32.74M | -36.96M | -63.42M | -21.49M | 8.15M | 72.53M | 35.78M | 0.57M | -20.40M |
|
Non Operating Investment Income
|
| | | | | -24.72M | 289.10M | 576.17M | 382.54M | 275.10M | 29.52M | 102.13M | -187.33M | -825.30M | 42.52M | 246.60M | 704.84M | -32.36M | -463.42M | 512.61M | 163.75M | -179.28M | -346.27M | -287.37M | -324.26M | 307.44M | 17.48M |
|
Non Operating Income
|
-5.42M | 33.98M | -11.71M | 23.64M | -57.45M | 3.31M | 1.60M | 9.91M | 3.56M | 50.29M | 79.54M | -21.53M | 6.70M | -89.42M | 19.68M | -154.74M | 23.75M | 10.98M | 25.45M | 3.67M | 30.32M | 50.12M | 10.38M | 26.07M | 7.69M | 2.83M | -18.44M |
|
EBT
|
-42.87M | 16.98M | -0.70M | 60.91M | -372.00M | -120.41M | 162.66M | 557.40M | 372.26M | 291.15M | 70.96M | -4.56M | -311.36M | -1104.39M | -91.91M | -18.58M | 554.82M | -115.93M | -510.86M | 439.10M | 95.97M | -185.12M | -362.40M | -240.85M | -309.12M | 273.67M | -49.00M |
|
Tax Provisions
|
-29.20M | -5.05M | -19.10M | 5.97M | -41.43M | -34.40M | -25.10M | 50.73M | 53.31M | 87.83M | 9.91M | -12.06M | -70.50M | -229.00M | -26.10M | -5.57M | 139.50M | -24.30M | -118.84M | 112.45M | 46.53M | -40.43M | -86.20M | -78.97M | -79.23M | 63.04M | -27.30M |
|
Profit After Tax
|
-13.67M | 22.02M | 18.38M | 5.46M | -330.57M | -96.12M | 187.72M | 507.36M | 329.13M | 203.32M | 61.05M | 12.97M | -240.89M | -875.40M | -65.85M | -13.01M | 417.77M | -91.63M | -392.02M | 334.27M | 49.44M | -144.69M | -276.23M | -168.42M | -229.88M | 211.45M | -21.88M |
|
Income from Non-Controlling Interests
|
0.57M | 8.23M | 1.91M | -1.43M | -2.37M | 2.05M | 0.94M | -1.76M | -0.23M | -3.22M | 0.36M | -5.47M | -5.09M | -6.27M | -2.02M | -8.90M | -2.46M | -2.58M | -1.48M | -1.10M | -0.06M | 0.77M | 6.27M | -0.41M | 2.24M | -0.82M | 0.14M |
|
Income from Continuing Operations
|
-13.67M | 22.02M | 18.40M | 54.94M | -330.57M | -86.00M | 187.76M | 506.67M | 318.94M | 203.32M | 61.05M | 7.50M | -240.86M | -875.39M | -65.81M | -13.01M | 415.32M | -91.63M | -392.02M | 326.65M | 49.44M | -144.69M | -276.20M | -161.88M | -229.88M | 210.63M | -21.70M |
|
Consolidated Net Income
|
-13.67M | 22.02M | 18.40M | 54.94M | -330.57M | -12.05M | -1.86M | 0.69M | 9.96M | -11.79M | 61.05M | 7.50M | -240.86M | -875.39M | -65.81M | 2.69M | 415.32M | -91.63M | -392.02M | 326.65M | -4.47M | 3.23M | 38.78M | -37.54M | 15.31M | 210.63M | -21.70M |
|
Income towards Parent Company
|
-13.67M | 22.02M | 18.40M | 54.94M | -330.57M | -12.05M | -1.86M | 0.69M | 9.96M | -11.79M | 61.05M | 7.50M | -240.86M | -875.39M | -65.81M | 2.69M | 415.32M | -91.63M | -392.02M | 326.65M | -4.47M | 3.23M | 38.78M | -37.54M | 15.31M | 210.63M | -21.70M |
|
Net Income towards Common Stockholders
|
-14.25M | 13.79M | 16.47M | 6.89M | -328.20M | -96.12M | 184.92M | 509.12M | 9.96M | -11.79M | 61.05M | 7.50M | -240.86M | -875.39M | -65.81M | 2.69M | 415.32M | -91.63M | -392.02M | 326.65M | -4.47M | 3.23M | 38.78M | -37.54M | 15.31M | 210.63M | -21.70M |
|
EPS (Basic)
|
-0.17 | 0.16 | 0.19 | 0.08 | -3.86 | -1.13 | 2.19 | 5.96 | 3.70 | 2.31 | 0.68 | 0.14 | -2.72 | -10.02 | -0.74 | -0.07 | 4.72 | -1.07 | -4.72 | 3.81 | 0.58 | -1.74 | -3.33 | -2.01 | -2.80 | 2.64 | -0.27 |
|
EPS (Weighted Average and Diluted)
|
-0.17 | 0.16 | 0.19 | 0.08 | -3.86 | -1.13 | 2.06 | 5.59 | 3.46 | 2.14 | 0.65 | 0.17 | -2.72 | -10.02 | -0.74 | -0.07 | 4.57 | -1.07 | -4.72 | 3.71 | 0.56 | -1.74 | -3.33 | -2.01 | -2.80 | 2.57 | -0.27 |
|
Shares Outstanding (Weighted Average)
|
84.95M | 84.95M | 84.95M | 84.95M | 84.95M | 84.95M | 85.32M | 85.34M | 88.77M | 89.14M | 89.23M | 89.57M | 89.76M | 89.87M | 89.19M | 88.86M | 88.87M | 85.85M | 85.85M | 85.85M | 85.97M | 86.09M | 86.12M | 86.27M | 83.28M | 79.84M | 80.16M |
|
EBITDA
|
-23.04M | -0.88M | 28.92M | 0.02M | -296.85M | -80.94M | -103.58M | -6.13M | 11.96M | -11.31M | -14.27M | -48.43M | -78.58M | -137.09M | -97.11M | -31.01M | -74.42M | -14.19M | 1.04M | 1.91M | -50.70M | -12.37M | 17.02M | 168.70M | 47.72M | 8.55M | -11.40M |
|
Interest Expenses
|
3.27M | 3.24M | 2.90M | 2.50M | 2.22M | 1.55M | 5.81M | 6.59M | 6.62M | 5.81M | 6.03M | 15.80M | 21.91M | 23.52M | 29.43M | 35.30M | 38.17M | 39.08M | 40.16M | 40.23M | 34.68M | 34.47M | 34.66M | 52.08M | 28.31M | 37.17M | 27.64M |
|
Tax Rate
|
68.12% | | | 9.80% | 11.14% | 28.57% | | 9.10% | 14.32% | 30.16% | 13.97% | | 22.64% | 20.74% | 28.40% | 29.98% | 25.14% | 20.96% | 23.26% | 25.61% | 48.48% | 21.84% | 23.79% | 32.79% | 25.63% | 23.03% | 55.72% |