|
Revenue
|
31.58M | 26.77M | 32.26M | 29.93M | 23.50M | 28.62M | 26.42M | 21.15M | 24.82M | 20.71M | 32.40M | 23.23M | 47.34M | 11.60M | 9.30M | 43.36M | 38.09M | 23.59M | 42.25M | 28.16M | 57.08M | 44.06M | 84.86M | 62.58M | 91.20M | 49.12M | 51.57M | 36.87M | 38.47M | 110.93M | 13.00M | 115.80M | 112.27M | 118.31M | 45.00M | 30.00M | 117.75M | 12.00M | 192.11M | 150.00M | 6.00M | 25.00M | 45.00M | 133.37M | 13.00M | 160.08M | 41.20M | 111.61M | 125.75M | 133.09M | 440.01M | 141.92M | 133.79M | 159.77M | 151.89M | 130.52M | 188.41M | 144.21M | 324.50M | 119.50M | 225.25M | 133.81M | 226.58M | 131.61M | 278.00M | 156.72M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 1.04M | 1.36M | 0.97M | 1.01M | 2.55M | 3.01M | 3.09M | 3.30M | 2.58M | 2.96M | 3.08M | 2.23M | 4.17M | 4.75M | 1.51M | 3.69M | 1.34M | 2.54M | 2.19M | 3.06M | 2.15M | 4.16M | 1.07M | 3.83M | 1.46M | 4.15M | 2.34M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.29M | 148.96M | 4.64M | 24.03M | 43.99M | 130.82M | 9.99M | 156.99M | 37.90M | 109.03M | 122.79M | 130.01M | 437.78M | 137.75M | 129.05M | 158.25M | 148.20M | 129.18M | 185.87M | 142.02M | 321.44M | 117.35M | 221.09M | 132.74M | 222.75M | 130.15M | 273.85M | 154.38M |
|
Research & Development
|
28.54M | 33.83M | 40.10M | 31.99M | 39.12M | 34.72M | 39.33M | 34.24M | 36.01M | 39.92M | 47.22M | 38.71M | 40.44M | 36.55M | 42.76M | 38.31M | 42.63M | 45.66M | 57.43M | 53.45M | 59.26M | 61.09M | 67.95M | 64.45M | 68.01M | 88.51M | 101.33M | 80.96M | 77.57M | 84.63M | 101.15M | 82.64M | 83.51M | 80.21M | 128.29M | 104.07M | 101.83M | 95.25M | 113.45M | 106.42M | 106.17M | 104.37M | 148.74M | 116.95M | 122.26M | 125.08M | 170.78M | 139.80M | 139.31M | 184.77M | 179.57M | 161.13M | 180.76M | 182.99M | 308.27M | 197.81M | 229.93M | 215.33M | 256.56M | 214.22M | 222.06M | 219.76M | 245.49M | 200.76M | 217.46M | 217.75M |
|
Selling, General & Administrative
|
3.68M | 3.33M | 3.83M | 2.82M | 3.05M | 2.85M | 2.94M | 3.01M | 2.87M | 3.10M | 3.80M | 2.98M | 3.21M | 3.10M | 3.23M | 3.42M | 3.39M | 3.43M | 4.68M | 4.38M | 4.46M | 4.47M | 6.83M | 7.47M | 7.78M | 8.75M | 13.18M | 10.56M | 9.82M | 10.19M | 18.04M | 13.68M | 22.32M | 26.79M | 45.71M | 43.65M | 66.20M | 68.71M | 66.06M | 68.22M | 75.11M | 60.04M | 83.28M | 74.99M | 72.02M | 68.45M | 138.87M | 61.20M | 56.45M | 31.09M | 37.60M | 34.13M | 33.80M | 34.42M | 47.95M | 45.52M | 46.14M | 69.95M | 71.01M | 52.64M | 65.11M | 61.64M | 88.08M | 76.25M | 90.62M | 96.81M |
|
Other Operating Expenses
|
| | | | | | -0.00M | | | | | | | | | | | | -0.00M | | | | 0.00M | | | | | | | | 0.00M | | | | | | | | 1.82M | 1.04M | 1.36M | 0.97M | 1.01M | 2.55M | 3.01M | 3.09M | 3.30M | 2.58M | 2.96M | 3.08M | 2.23M | 4.17M | 4.75M | 1.51M | 3.69M | 1.34M | 2.54M | 2.19M | 3.06M | 2.15M | 4.16M | 1.07M | 3.83M | 1.46M | 4.15M | 2.34M |
|
Operating Expenses
|
32.22M | 37.17M | 43.93M | 34.81M | 42.17M | 37.57M | 42.28M | 37.26M | 38.88M | 43.03M | 51.02M | 41.69M | 43.64M | 39.65M | 45.99M | 41.73M | 46.02M | 49.09M | 62.11M | 57.83M | 63.73M | 65.56M | 74.78M | 71.91M | 75.78M | 97.26M | 114.51M | 91.53M | 87.40M | 94.82M | 119.19M | 96.31M | 105.82M | 107.00M | 173.99M | 147.72M | 168.03M | 163.97M | 181.33M | 175.68M | 182.64M | 165.37M | 233.03M | 194.49M | 197.29M | 196.62M | 312.94M | 203.58M | 198.72M | 218.94M | 219.40M | 199.42M | 219.31M | 218.92M | 359.91M | 244.67M | 278.61M | 287.47M | 330.63M | 269.01M | 291.34M | 282.47M | 337.40M | 278.47M | 312.23M | 316.90M |
|
Operating Income
|
-0.64M | -10.40M | -11.67M | -4.88M | -18.67M | -8.95M | -15.86M | -16.11M | -14.06M | -22.32M | -18.62M | -18.45M | 3.70M | -28.05M | -26.12M | 1.62M | -7.93M | -25.50M | -19.86M | -29.67M | -6.65M | -21.49M | 10.08M | -9.33M | 44.65M | -48.14M | -62.94M | -54.65M | -48.93M | 16.11M | 41.16M | 19.48M | 6.45M | 11.31M | -6.20M | -3.30M | -50.28M | -18.57M | 10.78M | 121.53M | -18.83M | 2.52M | 260.65M | -61.13M | -51.75M | -36.54M | -22.66M | -91.97M | -72.97M | -85.85M | 220.60M | -57.50M | -85.51M | -59.15M | -208.02M | -114.15M | -90.19M | -143.26M | -6.12M | -149.51M | -66.09M | -148.66M | -110.82M | -146.86M | 139.82M | -160.18M |
|
EBIT
|
-0.64M | -10.40M | -11.67M | -4.88M | -18.67M | -8.95M | -15.86M | -16.11M | -14.06M | -22.32M | -18.62M | -18.45M | 3.70M | -28.05M | -26.12M | 1.62M | -7.93M | -25.50M | -19.86M | -29.67M | -6.65M | -21.49M | 10.08M | -9.33M | 44.65M | -48.14M | -62.94M | -54.65M | -48.93M | 16.11M | 41.16M | 19.48M | 6.45M | 11.31M | -6.20M | -3.30M | -50.28M | -18.57M | 10.78M | 121.53M | -18.83M | 2.52M | 260.65M | -61.13M | -51.75M | -36.54M | -22.66M | -91.97M | -72.97M | -85.85M | 220.60M | -57.50M | -85.51M | -59.15M | -208.02M | -114.15M | -90.19M | -143.26M | -6.12M | -149.51M | -66.09M | -148.66M | -110.82M | -146.86M | 139.82M | -160.18M |
|
Non Operating Investment Income
|
0.06M | 0.12M | -0.71M | -1.01M | -0.14M | -0.01M | 5.81M | -0.32M | 0.03M | 0.02M | 4.45M | 0.02M | 0.00M | | 18.34M | 1.06M | 0.84M | 0.17M | 0.30M | 0.40M | -0.26M | 0.54M | 19.23M | | 0.00M | | | | | | | | | | | | | | | | | | 0.19M | | 0.26M | 0.83M | 6.30M | | 0.86M | 4.01M | 5.22M | -6.62M | -6.34M | 2.35M | 3.28M | -0.53M | 0.72M | -1.94M | -0.16M | 2.33M | -3.53M | 0.88M | -2.57M | -2.16M | -18.31M | 29.91M |
|
Interest & Investment Income
|
2.13M | 1.43M | 1.12M | 0.95M | 0.86M | 0.78M | 0.78M | 0.70M | 0.62M | 0.57M | 0.52M | 0.60M | 0.48M | 0.41M | 0.36M | 0.38M | 0.59M | 0.43M | 0.69M | 0.66M | 0.67M | 0.68M | 0.68M | 0.84M | 0.92M | 1.38M | 1.23M | 1.46M | 1.47M | 0.99M | 1.56M | 2.28M | 2.46M | 2.81M | 0.68M | 3.61M | 5.14M | 9.96M | 11.69M | 12.14M | 13.73M | 13.14M | 13.00M | 10.48M | 9.24M | 6.45M | 4.65M | 4.64M | 2.73M | 0.87M | 1.81M | 1.99M | 3.40M | 7.52M | 11.88M | 18.63M | 20.79M | 23.93M | 25.69M | 26.29M | 25.60M | 26.23M | 28.91M | 24.67M | 24.69M | 23.68M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | -4.80M | | | | | | | | | | | | | | | | | -3.98M | | -1.44M | -2.14M | -0.02M | -0.17M | 0.04M | -0.02M | -0.04M | -0.15M | -0.04M | -0.14M | -65.86M | -0.10M | -0.15M | 0.13M | 0.06M | 0.00M | -8.82M | -0.47M | -0.48M | 0.19M | -12.30M | 4.71M | 0.65M | 0.23M | 11.18M | 2.45M | 0.40M | 0.28M | 0.61M | 0.14M | 0.31M | 0.47M | 0.10M | 0.36M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | -2.14M | 7.83M | -0.17M | 0.04M | -0.02M | 1.88M | -0.15M | -0.04M | -0.14M | -0.35M | -0.10M | -0.15M | 0.13M | 0.06M | 0.00M | -8.82M | -0.47M | -0.48M | 0.19M | -12.30M | 4.71M | 0.65M | 0.23M | 11.18M | 2.45M | 0.40M | 0.28M | 0.61M | 0.14M | 0.31M | 0.47M | 0.10M | 0.36M |
|
EBT
|
-1.53M | -12.03M | -14.51M | -9.66M | -25.15M | -12.45M | -13.90M | -19.99M | -17.88M | -26.88M | -20.04M | -23.99M | -1.21M | -38.34M | -11.04M | -1.74M | -11.31M | -29.76M | -23.75M | -33.56M | -11.20M | -25.28M | 15.64M | -17.51M | 36.44M | -35.78M | -71.06M | -62.69M | -57.09M | 7.35M | 54.95M | 8.96M | -2.86M | -6.53M | -16.33M | -10.80M | -56.21M | -19.91M | 10.77M | 121.93M | -16.94M | 3.52M | 230.26M | -52.95M | -35.48M | -31.55M | -17.24M | -89.74M | -80.55M | -83.77M | 224.10M | -64.07M | -102.88M | -46.71M | -44.84M | -112.94M | -77.45M | -140.81M | -3.51M | -142.73M | -66.20M | -144.10M | -107.68M | -146.82M | 123.53M | -128.39M |
|
Tax Provisions
|
0.16M | 0.72M | 2.32M | | | | 0.09M | 0.00M | 0.01M | | | 0.00M | | -0.71M | -8.40M | | | | | -2.28M | 0.88M | 1.40M | -15.41M | -0.79M | 0.79M | | 0.37M | 0.23M | -0.23M | | 2.93M | | 0.22M | 0.96M | -7.16M | 0.01M | 0.40M | 0.50M | -291.96M | 31.05M | -6.93M | -14.91M | 42.30M | -3.07M | 2.08M | 5.06M | 341.11M | 0.13M | 0.33M | -1.31M | 0.35M | 1.10M | 2.30M | 0.30M | 8.10M | 11.40M | 7.84M | 6.60M | 6.50M | 0.10M | 0.06M | -3.62M | -2.67M | 0.12M | -0.02M | 0.21M |
|
Profit After Tax
|
187.17M | -12.75M | -21.23M | -9.66M | -25.15M | -12.45M | -13.99M | -19.99M | -17.89M | -26.88M | -20.04M | -24.00M | -1.21M | -37.64M | -2.64M | -1.74M | -11.31M | -29.76M | -23.75M | -31.28M | -12.08M | -26.68M | 31.05M | -16.72M | 35.65M | -35.78M | -71.43M | -62.92M | -56.85M | 7.35M | 25.86M | 8.96M | -3.08M | -7.49M | -9.17M | -10.81M | -56.57M | -20.36M | 320.08M | 90.88M | -10.01M | 26.16M | 203.96M | -49.88M | -37.56M | -36.61M | -355.69M | -89.87M | -80.88M | -82.47M | 224.61M | -65.17M | -105.14M | -46.99M | -52.43M | -124.32M | -85.29M | -147.41M | -9.26M | -142.80M | -66.27M | -140.48M | -104.35M | -146.94M | 123.55M | -128.61M |
|
Equity Income
|
| | | -1.49M | -3.94M | -0.93M | -0.52M | -0.86M | -1.03M | -0.39M | -1.28M | -0.98M | -0.16M | | -0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.91M | -1.14M | -1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.88M | -6.25M | -9.39M | -16.21M | -15.81M | -17.34M | 6.44M | -9.14M | -7.73M | 19.54M | -10.25M | -11.92M | -12.15M | -1.16M | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-1.69M | -12.75M | -16.83M | -9.66M | -25.15M | -12.45M | -13.99M | -19.99M | -17.89M | -26.88M | -20.04M | -24.00M | -1.21M | -37.64M | -2.64M | -1.74M | -11.31M | -29.76M | -23.75M | -31.28M | -12.08M | -26.68M | 31.05M | -16.72M | 35.65M | -35.78M | -71.43M | -62.92M | -56.85M | 7.35M | 52.02M | 8.96M | -3.08M | -7.49M | -9.17M | -10.81M | -56.61M | -20.41M | 302.73M | 90.88M | -10.01M | 18.43M | 187.96M | -49.88M | -37.56M | -36.61M | -358.36M | -89.87M | -80.88M | -82.47M | 223.75M | -65.17M | -105.17M | -47.01M | -52.94M | -124.34M | -85.29M | -147.41M | -10.01M | -142.83M | -66.27M | -140.48M | -105.01M | -146.94M | 123.55M | -128.61M |
|
Consolidated Net Income
|
187.03M | 0.03M | -1.50M | -9.66M | -25.15M | -12.45M | -13.99M | -19.99M | -17.89M | -26.88M | -20.04M | -24.00M | -1.21M | -37.64M | -2.64M | -1.74M | -11.31M | -29.76M | -23.75M | -31.28M | -12.08M | -26.68M | 31.05M | -16.72M | 35.65M | -35.78M | -71.43M | -62.92M | -56.85M | 7.35M | 52.02M | 8.96M | -3.08M | -7.49M | -9.17M | -10.81M | -56.61M | -20.41M | 302.73M | 90.88M | -10.01M | 18.43M | 187.96M | -49.88M | -37.56M | -36.61M | -358.36M | -89.87M | -80.88M | -82.47M | 223.75M | -65.17M | -105.17M | -47.01M | -52.94M | -124.34M | -85.29M | -147.41M | -10.01M | -142.83M | -66.27M | -140.48M | -105.01M | -146.94M | 123.55M | -128.61M |
|
Income towards Parent Company
|
187.03M | 0.03M | -1.50M | -9.66M | -25.15M | -12.45M | -13.99M | -19.99M | -17.89M | -26.88M | -20.04M | -24.00M | -1.21M | -37.64M | -2.64M | -1.74M | -11.31M | -29.76M | -23.75M | -31.28M | -12.08M | -26.68M | 31.05M | -16.72M | 35.65M | -35.78M | -71.43M | -62.92M | -56.85M | 7.35M | 52.02M | 8.96M | -3.08M | -7.49M | -9.17M | -10.81M | -56.61M | -20.41M | 302.73M | 90.88M | -10.01M | 18.43M | 187.96M | -49.88M | -37.56M | -36.61M | -358.36M | -89.87M | -80.88M | -82.47M | 223.75M | -65.17M | -105.17M | -47.01M | -52.94M | -124.34M | -85.29M | -147.41M | -10.01M | -142.83M | -66.27M | -140.48M | -105.01M | -146.94M | 123.55M | -128.61M |
|
Net Income towards Common Stockholders
|
187.03M | 0.03M | -1.50M | -9.66M | -25.15M | -12.45M | -13.98M | -19.99M | -17.89M | -26.88M | -20.04M | -24.00M | -1.21M | -37.64M | -2.64M | -1.67M | -10.13M | -24.57M | -24.28M | -31.28M | -12.08M | -26.68M | 31.05M | -16.72M | 35.65M | -35.78M | -71.43M | -62.92M | -56.85M | 7.35M | 52.02M | 8.96M | -3.08M | -7.49M | -9.17M | -10.81M | -0.60M | -4.62M | 302.73M | 87.54M | -0.93M | 26.16M | 187.96M | -39.71M | -25.65M | -24.57M | -358.36M | -89.87M | -80.88M | -82.47M | 223.75M | -65.17M | -105.17M | -47.01M | -52.94M | -124.34M | -85.29M | -147.41M | -10.01M | -142.83M | -66.27M | -140.48M | -105.01M | -146.94M | 123.55M | -128.61M |
|
EPS (Basic)
|
1.91 | -0.12 | -0.17 | -0.10 | -0.25 | -0.13 | -0.14 | -0.20 | -0.18 | -0.27 | -0.20 | -0.24 | -0.01 | -0.37 | -0.03 | -0.02 | -0.09 | -0.21 | -0.21 | -0.27 | -0.10 | -0.23 | 0.27 | -0.14 | 0.30 | -0.30 | -0.59 | -0.52 | -0.47 | 0.06 | 0.21 | 0.07 | -0.02 | -0.02 | -0.03 | -0.01 | -0.29 | -0.03 | 2.32 | 0.63 | -0.01 | 0.19 | 1.31 | -0.28 | -0.18 | -0.18 | -2.54 | -0.64 | -0.57 | -0.58 | 1.59 | -0.46 | -0.74 | -0.33 | -0.37 | -0.87 | -0.60 | -1.03 | -0.06 | -0.98 | -0.45 | -0.95 | -0.66 | -0.93 | 0.78 | -0.80 |
|
EPS (Weighted Average and Diluted)
|
1.91 | -0.12 | -0.17 | -0.10 | -0.25 | -0.13 | -0.14 | -0.20 | -0.18 | -0.27 | -0.20 | -0.24 | -0.01 | -0.37 | -0.03 | -0.02 | -0.09 | -0.21 | -0.22 | | -0.27 | | | | -0.14 | -0.30 | -0.60 | -0.52 | -0.47 | 0.06 | 0.21 | 0.07 | -0.02 | -0.02 | -0.03 | -0.01 | -0.29 | -0.03 | 2.21 | 0.62 | -0.01 | 0.18 | 1.28 | -0.28 | -0.18 | -0.18 | -2.54 | -0.64 | -0.57 | -0.58 | 1.41 | -0.46 | -0.74 | -0.33 | -0.37 | -0.87 | -0.60 | -1.03 | -0.06 | -0.98 | -0.45 | -0.95 | -0.66 | -0.93 | 0.70 | -0.80 |
|
Shares Outstanding (Weighted Average)
|
98.13M | 98.33M | 98.38M | 99.06M | 99.09M | 99.18M | 99.23M | 99.58M | 99.59M | 99.66M | 99.73M | 100.16M | 100.18M | 100.60M | 101.21M | 101.83M | 103.78M | 115.31M | 116.07M | 117.27M | 117.74M | 117.74M | 118.14M | 119.71M | 119.96M | 119.96M | 120.66M | 120.78M | 120.78M | 120.92M | 121.20M | 123.75M | 123.97M | 124.35M | 124.80M | 125.40M | 125.52M | 137.27M | 137.57M | 138.40M | 140.32M | 140.50M | 140.66M | 139.22M | 139.32M | 139.70M | 139.82M | 140.86M | 140.96M | 141.15M | 141.21M | 141.69M | 141.80M | 141.94M | 142.05M | 142.95M | 143.09M | 143.33M | 143.47M | 145.75M | 145.97M | 146.21M | 157.90M | 158.96M | 159.16M | 159.39M |
|
Shares Outstanding (Diluted Average)
|
98.12M | 98.32M | 98.11M | 99.01M | 99.09M | 99.20M | 99.14M | 99.57M | 99.60M | 99.69M | 99.66M | 100.16M | 100.21M | 100.68M | 100.58M | 101.88M | 108.54M | 115.26M | 110.50M | | 117.59M | | | | 127.78M | | | | | | | 124.97M | | | | 125.33M | | | | | | | | 139.43M | 139.39M | 139.71M | | 140.77M | 140.96M | 141.14M | 141.02M | 141.60M | 141.79M | 141.95M | 141.85M | 142.74M | 143.10M | 143.32M | 143.19M | 145.54M | 145.96M | 148.59M | 149.51M | 158.74M | 182.33M | 159.76M |
|
EBITDA
|
-0.64M | -10.40M | -11.67M | -4.88M | -18.67M | -8.95M | -15.86M | -16.11M | -14.06M | -28.43M | -18.62M | -18.45M | 3.70M | -37.76M | -26.12M | 1.62M | -7.93M | -25.50M | -19.86M | -29.67M | -6.65M | -21.49M | 10.08M | -9.33M | 44.65M | -48.14M | -62.94M | -54.65M | -48.93M | 16.11M | 41.16M | 19.48M | 6.45M | 11.31M | -6.20M | -3.30M | -50.28M | -18.57M | 10.78M | 121.53M | -18.83M | 2.52M | 260.65M | -61.13M | -51.75M | -36.54M | -22.66M | -91.97M | -72.97M | -85.85M | 220.60M | -57.50M | -85.51M | -59.15M | -208.02M | -114.15M | -90.19M | -143.26M | -6.12M | -149.51M | -66.09M | -148.66M | -110.82M | -146.86M | 139.82M | -160.18M |
|
Interest Expenses
|
3.08M | 3.19M | 3.25M | 3.24M | 3.26M | 3.34M | 3.40M | 3.42M | 3.44M | 4.77M | 5.11M | 5.18M | 5.22M | 5.94M | 4.82M | 4.79M | 4.81M | 4.87M | 4.88M | 4.94M | 4.96M | 5.00M | 7.31M | 9.02M | 9.13M | 9.23M | 9.35M | 9.49M | 9.62M | 9.75M | 9.93M | 11.36M | 11.78M | 10.82M | 10.79M | 10.94M | 11.11M | 11.28M | 11.46M | 11.60M | 11.80M | 12.00M | -22.96M | 2.21M | 2.44M | 2.43M | 2.43M | 2.41M | 2.36M | 2.34M | 2.24M | 2.12M | 2.13M | 2.14M | 1.73M | 1.61M | 2.29M | 4.20M | 4.56M | 4.15M | 4.49M | 4.16M | 4.19M | 4.11M | 4.11M | 4.21M |
|
Tax Rate
|
| | | | | | | | | | | | | 1.84% | 76.12% | | | | | 6.78% | | | | 4.51% | 2.17% | | | | 0.40% | | 5.34% | | | | 43.87% | | | | | 25.46% | 40.89% | | 18.37% | 5.80% | | | | | | 1.56% | 0.16% | | | | | | | | | | | 2.51% | 2.48% | | | |