|
Revenue
|
9.27M | 169.88M | 94.45M | 297.06M | 354.95M | 511.50M | 753.75M | 1105.72M | 1536.22M | 1881.88M | 2158.76M | 2666.70M | 2986.27M | 3394.64M | 3695.65M | 4241.22M |
|
Cost of Revenue
|
2.01M | 0.38M | 0.71M | 0.16M | 0.63M | 3.00M | 26.97M | 58.19M | 79.48M | 94.12M | 114.25M | 131.33M | 150.99M | 207.00M | 254.99M | 312.07M |
|
Gross Profit
|
7.25M | 169.50M | 93.74M | 296.90M | 354.32M | 508.49M | 726.78M | 1047.53M | 1456.74M | 1787.76M | 2044.51M | 2535.37M | 2835.28M | 3187.64M | 3440.66M | 3929.15M |
|
Research & Development
|
119.44M | 123.88M | 178.71M | 210.39M | 260.44M | 347.52M | 479.51M | 581.86M | 1326.13M | 1197.96M | 1154.11M | 2215.94M | 1458.18M | 1585.94M | 1627.59M | 2606.85M |
|
Selling, General & Administrative
|
27.58M | 32.33M | 58.22M | 85.36M | 109.98M | 165.77M | 196.61M | 303.25M | 366.29M | 434.41M | 468.71M | 516.92M | 739.56M | 1002.14M | 1161.29M | 1242.16M |
|
Restructuring Costs
|
| | | | | | | 1.60M | | | | | | | | |
|
Other Operating Expenses
|
2.01M | -0.38M | 0.71M | 0.16M | 0.63M | 3.00M | 26.97M | 102.62M | 87.18M | 120.30M | 133.93M | 197.51M | 202.75M | 227.12M | 286.24M | 330.85M |
|
Operating Expenses
|
149.03M | 155.83M | 237.64M | 295.91M | 371.05M | 516.30M | 703.10M | 960.72M | 1779.60M | 1752.66M | 1756.75M | 2930.38M | 2400.49M | 2815.20M | 3075.12M | 4179.85M |
|
Operating Income
|
-139.77M | 14.05M | -143.18M | -15.45M | -29.00M | -16.99M | 50.65M | 145.00M | -243.39M | 129.22M | 402.01M | -263.68M | 585.78M | 579.44M | 620.52M | 61.37M |
|
EBIT
|
-139.77M | 14.05M | -143.18M | -15.45M | -29.00M | -16.99M | 50.65M | 145.00M | -243.39M | 129.22M | 402.01M | -263.68M | 585.78M | 579.44M | 620.52M | 61.37M |
|
Interest & Investment Income
|
0.05M | 1.42M | 0.46M | 0.76M | 1.32M | 3.35M | 7.09M | 4.41M | 17.15M | 31.76M | | | | 40.45M | 158.41M | 128.71M |
|
Other Non Operating Income
|
| | | | | | | | 17.15M | 31.76M | 52.18M | 23.21M | 10.65M | -0.52M | 13.93M | 12.81M |
|
Non Operating Income
|
| | | | | | 21.44M | 39.98M | 86.78M | 37.06M | 57.35M | 23.21M | 10.65M | -0.52M | 13.93M | 12.81M |
|
EBT
|
-171.84M | -31.85M | -186.54M | -44.15M | -82.85M | -48.55M | 7.56M | 107.40M | -312.29M | 115.35M | 486.79M | -232.22M | 570.44M | 529.12M | 834.22M | 316.63M |
|
Tax Provisions
|
| | | 0.17M | 0.30M | -0.07M | 1.02M | 3.18M | 1.66M | 6.31M | 40.26M | 63.48M | -378.14M | 188.46M | 236.62M | 284.01M |
|
Profit After Tax
|
-171.84M | -31.85M | -186.54M | -44.32M | -83.15M | -48.48M | -87.90M | 104.22M | -313.14M | 109.49M | 446.91M | -295.70M | 948.58M | 340.66M | 597.60M | 32.62M |
|
Equity Income
|
| | | | | | | -3.26M | -24.27M | -44.09M | 34.46M | 10.43M | -24.07M | -87.59M | 43.89M | 116.03M |
|
Income from Continuing Operations
|
-171.84M | -31.85M | -186.54M | -44.32M | -83.15M | -48.48M | 6.53M | 104.22M | -313.95M | 109.03M | 446.53M | -295.70M | 948.58M | 340.66M | 597.60M | 32.62M |
|
Consolidated Net Income
|
-171.84M | -31.85M | -186.54M | -44.32M | -83.15M | -48.48M | 6.53M | 104.22M | -313.95M | 109.03M | 446.53M | -295.70M | 948.58M | 340.66M | 597.60M | 32.62M |
|
Income towards Parent Company
|
-171.84M | -31.85M | -186.54M | -44.32M | -83.15M | -48.48M | 6.53M | 104.22M | -313.95M | 109.03M | 446.53M | -295.70M | 948.58M | 340.66M | 597.60M | 32.62M |
|
Net Income towards Common Stockholders
|
-211.87M | -31.85M | -186.54M | -44.32M | -83.15M | -48.48M | 6.53M | 104.22M | -313.14M | 109.49M | 446.91M | -295.70M | 948.58M | 340.66M | 597.60M | 32.62M |
|
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 |
|
Shares Outstanding (Weighted Average)
|
118.54M | 123.12M | 126.31M | 131.21M | 161.12M | 168.94M | 186.00M | 188.39M | 211.04M | 212.81M | 215.40M | 219.00M | 220.89M | 222.48M | 224.11M | 192.65M |
|
Shares Outstanding (Diluted Average)
|
102.94M | 180.20M | 125.36M | | 148.40M | 167.95M | 187.30M | 194.12M | 204.58M | 215.63M | 217.66M | 218.07M | 222.07M | 223.96M | 225.93M | 210.53M |
|
EBITDA
|
-139.77M | 14.05M | -143.18M | -15.45M | -29.00M | -16.99M | 50.65M | 145.00M | -243.39M | 129.22M | 402.01M | -263.68M | 585.78M | 579.44M | 620.52M | 61.37M |
|
Tax Rate
|
| | | | | 0.14% | 13.57% | 2.96% | | 5.47% | 8.27% | | | 35.62% | 28.36% | 89.70% |