|
Revenue
|
791.00M | 901.00M | 1,093.00M | 1,188.00M |
|
Cost of Revenue
|
127.00M | 151.00M | 174.00M | 231.00M |
|
Gross Profit
|
664.00M | 749.00M | 919.00M | 957.00M |
|
Amortization - Intangibles
|
| | -8.00M | -11.00M |
|
Research & Development
|
52.00M | 74.00M | 116.00M | 107.00M |
|
Share-based Compensation (IS)
|
| 16.00M | 22.00M | 24.00M |
|
Selling, General & Administrative
|
431.00M | 466.00M | 565.00M | 612.00M |
|
Other Operating Expenses
|
| -296.00M | -239.00M | -195.00M |
|
Operating Expenses
|
483.00M | 827.00M | 1,072.00M | 919.00M |
|
Operating Income
|
213.00M | -77.00M | -152.00M | 38.00M |
|
EBIT
|
213.00M | -77.00M | -152.00M | 38.00M |
|
Interest & Investment Income
|
4.00M | 19.00M | 43.00M | 23.00M |
|
Other Non Operating Income
|
| -10.00M | 5.00M | |
|
Non Operating Income
|
-23.00M | -10.00M | 5.00M | 23.00M |
|
EBT
|
190.00M | -86.00M | -145.00M | 20.00M |
|
Tax Provisions
|
-15.00M | -43.00M | -19.00M | 13.00M |
|
Profit After Tax
|
205.00M | -42.00M | -126.00M | 7.00M |
|
Income from Continuing Operations
|
205.00M | -43.00M | -126.00M | 7.00M |
|
Consolidated Net Income
|
205.00M | -43.00M | -126.00M | 7.00M |
|
Income towards Parent Company
|
205.00M | -43.00M | -126.00M | 7.00M |
|
Net Income towards Common Stockholders
|
205.00M | -43.00M | -126.00M | 7.00M |
|
EPS (Basic)
|
| -0.30 | -0.92 | 0.05 |
|
EPS (Weighted Average and Diluted)
|
| -0.30 | -0.92 | 0.05 |
|
Shares Outstanding (Weighted Average)
|
| 137.88M | 137.94M | 137.94M |
|
EBITDA
|
213.00M | -77.00M | -152.00M | 38.00M |
|
Interest Expenses
|
27.00M | 27.00M | 35.00M | 41.00M |
|
Tax Rate
|
| 50.00% | 13.10% | 65.00% |