|
Revenue
|
128.45M | 173.78M | 272.28M | 585.98M | 124.50M | 872.42M | 1172.88M | 1324.80M | 1487.97M | 1618.69M | 1890.92M | 2161.76M | 2363.57M | 3094.24M | 3659.37M | 3834.20M | 4068.95M |
|
Cost of Revenue
|
9.64M | 13.56M | 13.94M | 78.42M | | 102.15M | 117.42M | 102.53M | 105.39M | 110.19M | 121.54M | 127.93M | 148.92M | 440.76M | 540.52M | 435.58M | 445.71M |
|
Gross Profit
|
118.81M | 160.22M | 258.33M | 507.55M | 124.50M | 770.28M | 1055.46M | 1222.28M | 1382.59M | 1508.51M | 1769.38M | 2033.83M | 2214.65M | 2653.48M | 3118.86M | 3398.63M | 3623.24M |
|
Amortization - Intangibles
|
7.67M | 7.83M | 7.45M | 65.35M | | 79.04M | 126.58M | 98.16M | 101.99M | 152.06M | 201.50M | 354.81M | 259.58M | 525.77M | 599.17M | 608.28M | 627.31M |
|
Research & Development
|
36.56M | 25.61M | 14.12M | 20.48M | | 41.63M | 85.18M | 135.25M | 162.30M | 198.44M | 226.62M | 299.73M | 335.38M | 505.75M | 590.45M | 849.66M | 884.00M |
|
Selling, General & Administrative
|
58.65M | 69.00M | 108.94M | 223.88M | | 304.30M | 406.11M | 449.12M | 502.89M | 544.16M | 683.53M | 736.94M | 854.23M | 1451.68M | 1416.97M | 1343.11M | 1385.29M |
|
Other Operating Expenses
|
17.31M | 21.38M | 21.39M | 143.78M | | 186.18M | 485.99M | 232.21M | 231.13M | 347.25M | 365.94M | 592.72M | 795.89M | 966.53M | 1717.48M | 1062.86M | 1083.03M |
|
Operating Expenses
|
112.52M | 115.99M | 144.45M | 388.13M | | 532.11M | 977.29M | 816.58M | 896.32M | 1089.85M | 1276.08M | 1629.39M | 1985.49M | 2923.96M | 3724.90M | 3255.62M | 3352.32M |
|
Operating Income
|
15.93M | 57.79M | 127.83M | 197.84M | | 340.31M | 195.59M | 508.22M | 591.65M | 528.84M | 614.84M | 532.37M | 378.07M | 170.28M | -65.53M | 578.58M | 716.63M |
|
EBIT
|
15.93M | 57.79M | 127.83M | 197.84M | | 340.31M | 195.59M | 508.22M | 591.65M | 528.84M | 614.84M | 532.37M | 378.07M | 170.28M | -65.53M | 578.58M | 716.63M |
|
Interest & Investment Income
|
0.03M | -12.72M | -1.60M | -16.87M | | -26.92M | -52.71M | -56.92M | -61.94M | -77.76M | -78.50M | -72.26M | -99.71M | -278.77M | -288.24M | -289.44M | -238.10M |
|
Other Non Operating Income
|
| -12.29M | -1.25M | -3.62M | | -1.70M | 8.68M | 1.45M | 3.37M | -9.97M | -6.88M | -5.81M | -3.27M | -4.35M | -19.01M | 8.79M | -8.18M |
|
Non Operating Income
|
-0.00M | -0.00M | | | | -1.70M | 8.68M | 1.45M | | | | | | | | | |
|
EBT
|
15.94M | 32.78M | 124.98M | 177.35M | | 307.95M | 151.56M | 435.93M | 532.45M | 441.12M | 529.46M | 454.30M | 275.10M | -112.84M | -372.78M | 297.93M | 470.35M |
|
Tax Provisions
|
| | | -83.79M | | 91.64M | 94.23M | 106.40M | 135.24M | -47.74M | 80.20M | -73.20M | 33.52M | 216.12M | -158.65M | -119.91M | -91.43M |
|
Profit After Tax
|
-6.84M | 32.78M | 124.98M | 288.59M | | 216.31M | 58.39M | 329.54M | 396.83M | 487.85M | 447.10M | 523.37M | 238.62M | -329.67M | -224.06M | 414.83M | 560.12M |
|
Equity Income
|
| | | | | | | | -0.38M | -1.01M | -2.20M | -4.09M | -2.96M | -0.71M | -9.92M | -3.01M | -1.66M |
|
Income from Non-Controlling Interests
|
| | | | | | -1.06M | -0.00M | | | | | | | | | |
|
Income from Continuing Operations
|
15.94M | 32.78M | 124.98M | 261.15M | | 216.31M | 57.33M | 329.53M | 397.21M | 488.86M | 449.26M | 527.50M | 241.58M | -328.95M | -214.14M | 417.84M | 561.78M |
|
Consolidated Net Income
|
15.94M | 32.78M | 124.98M | 27.44M | | 216.31M | 57.33M | 329.53M | 397.21M | 488.86M | 449.26M | 527.50M | 241.58M | -328.95M | -214.14M | 417.84M | 561.78M |
|
Income towards Parent Company
|
15.94M | 32.78M | 124.98M | 27.44M | | 216.31M | 57.33M | 329.53M | 397.21M | 488.86M | 449.26M | 527.50M | 241.58M | -328.95M | -214.14M | 417.84M | 561.78M |
|
Net Income towards Common Stockholders
|
15.94M | 32.78M | 124.98M | 27.44M | | 216.31M | 57.33M | 329.53M | 397.21M | 488.86M | 449.26M | 527.50M | 241.58M | -328.95M | -214.14M | 417.84M | 561.78M |
|
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)
|
30.99M | 38.92M | 42.16M | 58.04M | 58.04M | 57.79M | 60.49M | 61.50M | 59.89M | 59.95M | 60.32M | 56.57M | 55.71M | 61.47M | 62.97M | 62.96M | 60.45M |
|
Shares Outstanding (Diluted Average)
|
| 39.41M | 46.80M | 60.20M | 61.51M | 61.57M | 62.61M | 63.04M | 61.87M | 61.32M | 61.22M | 57.55M | 56.52M | 59.69M | 62.54M | 72.07M | 66.01M |
|
EBITDA
|
15.93M | 57.79M | 127.83M | 197.84M | | 340.31M | 195.59M | 508.22M | 591.65M | 528.84M | 614.84M | 532.37M | 378.07M | 170.28M | -65.53M | 578.58M | 716.63M |
|
Tax Rate
|
| | | | | 29.76% | 62.18% | 24.41% | 25.40% | | 15.15% | | 12.18% | | 42.56% | | |