|
Revenue
|
242.46M | 284.50M | 304.20M | 261.00M | 273.54M | 318.40M | 287.60M | 272.60M | 288.40M | 313.60M | 331.60M | 283.00M | 309.30M | 339.70M | 334.40M | 320.40M | 326.80M | 372.20M | 1.20M | 353.20M | 376.40M | 416.80M | 1.70M | 2.10M | 411.30M | 6.10M | 6.90M | 6.90M | 6.70M | 6.30M | 7.30M | 7.40M | 7.50M | 507.70M | 525.80M | 495.10M | 525.90M | 651.00M | 644.60M | 586.20M | 624.80M | 656.80M | 660.10M | 616.70M | 673.20M | 626.30M | 736.80M | 738.60M | 807.00M | 843.30M | 903.20M | 900.00M | 968.20M | 1,000.90M | 997.60M | 860.80M | 917.80M | 954.30M | 998.80M | 978.30M | 1,004.90M | 991.90M | 960.80M | 953.30M | 971.50M | 899.90M | 1,292.20M | 1,239.80M |
|
Cost of Revenue
|
171.14M | 174.10M | 186.60M | 164.30M | 183.54M | 201.60M | 194.20M | 187.80M | 191.50M | 205.40M | 219.00M | 192.40M | 213.70M | 229.70M | 223.10M | 224.20M | 225.00M | 245.90M | 258.90M | 231.70M | 250.90M | 276.60M | 289.50M | 253.20M | 258.80M | 270.70M | 285.20M | 264.40M | 275.70M | 300.90M | 313.70M | 298.80M | 333.50M | 338.70M | 338.60M | 312.20M | 334.80M | 429.90M | 437.50M | 394.00M | 414.20M | 423.70M | 420.00M | 396.10M | 433.30M | 406.80M | 467.60M | 466.60M | 516.00M | 535.50M | 574.30M | 577.50M | 613.90M | 661.80M | 644.30M | 571.20M | 587.80M | 580.90M | 595.20M | 577.60M | 594.20M | 595.00M | 587.90M | 590.90M | 598.70M | 563.00M | 871.10M | 791.60M |
|
Gross Profit
|
71.32M | 110.40M | 117.60M | 96.70M | 90.00M | 116.80M | 93.40M | 84.80M | 96.90M | 108.20M | 112.60M | 90.60M | 95.60M | 110.00M | 111.30M | 96.20M | 101.80M | 126.30M | 133.10M | 121.50M | 125.50M | 140.20M | 150.90M | 135.20M | 152.50M | 157.60M | 165.00M | 149.50M | 160.10M | 176.80M | 182.10M | 155.00M | 160.80M | 169.00M | 187.20M | 182.90M | 191.10M | 221.10M | 207.10M | 192.20M | 210.60M | 233.10M | 240.10M | 220.60M | 239.90M | 219.50M | 269.20M | 272.00M | 291.00M | 307.80M | 328.90M | 322.50M | 354.30M | 339.10M | 353.30M | 289.60M | 330.00M | 373.40M | 403.60M | 400.70M | 410.70M | 396.90M | 372.90M | 362.40M | 372.80M | 336.90M | 421.10M | 448.20M |
|
Research & Development
|
-5.79M | -6.30M | -6.70M | -7.20M | -6.87M | -7.00M | -6.70M | -5.90M | -8.40M | -7.00M | -7.30M | -7.30M | -8.80M | -8.40M | -9.50M | -9.90M | -9.40M | -9.00M | -7.40M | -8.70M | -8.00M | -8.40M | -8.00M | -7.70M | -7.60M | -7.10M | -7.30M | -7.00M | -8.10M | -7.60M | -7.30M | -7.30M | -8.10M | -7.60M | -8.50M | -8.30M | -8.90M | -9.40M | -9.80M | -9.30M | -9.40M | -7.60M | -8.20M | -8.00M | -9.40M | 7.30M | 8.40M | 9.50M | -59.50M | 8.50M | 9.30M | 9.70M | -65.50M | 9.40M | 10.60M | 9.40M | -69.00M | 10.70M | 11.10M | 10.70M | -79.50M | 11.80M | 12.80M | 11.50M | -84.60M | 12.10M | 15.80M | 16.60M |
|
Selling, General & Administrative
|
-46.21M | -41.40M | -49.00M | -46.90M | -48.58M | -45.90M | -35.10M | -49.40M | -48.50M | -45.50M | -48.60M | -48.00M | -48.90M | -44.30M | -56.60M | -59.70M | -58.00M | -54.90M | -53.80M | -53.80M | -61.90M | -59.90M | -60.80M | -56.00M | -68.80M | -61.50M | -62.60M | -61.40M | -68.80M | -72.00M | -69.10M | -74.60M | -75.90M | -73.50M | -75.00M | -77.70M | -85.10M | -104.90M | -98.90M | -97.50M | -102.30M | -101.50M | -98.10M | -105.90M | -110.30M | 87.60M | 98.00M | 94.90M | -670.10M | 119.10M | 114.20M | 109.00M | -803.50M | 121.60M | 124.60M | 115.10M | -855.30M | 128.90M | 152.80M | 156.30M | -1040.20M | 149.80M | 149.90M | 144.70M | -1040.60M | 156.10M | 250.80M | 249.70M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10M | | | -22.20M | | | | | | | | | | 20.10M | | -40.20M | | 57.30M | | -107.60M | 29.40M | 130.30M | 29.40M |
|
Operating Expenses
|
-52.01M | -47.74M | -55.84M | -53.54M | -55.45M | -52.90M | -41.80M | -55.30M | -56.90M | -52.50M | -55.90M | -55.30M | -57.70M | -52.70M | -66.10M | -69.60M | -67.40M | -63.90M | -61.20M | -62.50M | -69.90M | -68.30M | -68.80M | -63.70M | -76.40M | -68.60M | -69.90M | -68.40M | -76.90M | -79.60M | -76.40M | -81.90M | -84.00M | -81.10M | -83.50M | -86.00M | -94.00M | -114.30M | -108.70M | -106.80M | -111.70M | -109.10M | -106.30M | -113.90M | -119.70M | 106.00M | 106.40M | 104.40M | -751.80M | 127.60M | 123.50M | 118.70M | -869.00M | 131.00M | 135.20M | 124.50M | -924.30M | 139.60M | 184.00M | 167.00M | -1159.90M | 161.60M | 220.00M | 156.20M | -1232.80M | 197.60M | 396.90M | 295.70M |
|
Operating Income
|
-120.73M | -57.10M | -0.80M | 25.10M | 13.21M | 127.00M | -56.20M | -16.90M | -2.30M | 17.50M | 143.60M | 1.80M | -7.40M | 82.50M | 22.80M | 32.50M | 480.70M | 156.90M | 67.80M | 94.80M | -266.40M | 50.40M | 145.60M | 126.40M | 12.60M | 84.50M | 161.10M | 52.10M | 56.30M | 117.80M | 88.50M | 108.70M | 78.20M | 84.00M | 97.10M | 143.90M | -57.60M | 131.90M | 99.50M | 97.50M | -95.80M | 132.50M | 152.60M | 88.20M | -30.80M | 49.80M | 146.50M | 131.80M | 144.70M | 183.00M | 215.00M | 202.20M | 82.40M | 221.30M | 226.60M | 162.90M | 130.60M | 233.90M | 223.40M | 226.10M | 84.00M | 235.40M | 152.30M | 206.10M | 74.40M | 138.60M | 24.00M | 176.20M |
|
EBIT
|
-120.73M | -57.15M | 2.08M | 30.54M | 13.21M | 127.00M | -56.20M | -16.90M | -2.30M | 17.50M | 143.60M | 1.80M | -7.40M | 82.50M | 22.80M | 32.50M | 480.70M | 156.90M | 67.80M | 94.80M | -266.40M | 50.40M | 145.60M | 126.40M | 12.60M | 84.50M | 161.10M | 52.10M | 56.30M | 117.80M | 88.50M | 108.70M | 78.20M | 84.00M | 97.10M | 143.90M | -57.60M | 131.90M | 99.50M | 97.50M | -95.80M | 132.50M | 152.60M | 88.20M | -30.80M | 49.80M | 146.50M | 131.80M | 144.70M | 183.00M | 215.00M | 202.20M | 82.40M | 221.30M | 226.60M | 162.90M | 130.60M | 233.90M | 223.40M | 226.10M | 84.00M | 235.40M | 152.30M | 206.10M | 74.40M | 138.60M | 24.00M | 176.20M |
|
Interest & Investment Income
|
2.46M | 0.80M | 1.10M | 1.00M | 0.72M | 0.70M | 1.30M | 0.70M | 1.90M | 0.70M | 0.90M | 0.80M | 1.40M | 1.50M | 1.30M | 3.50M | 1.60M | 1.20M | 0.80M | 0.70M | 0.70M | 0.60M | 0.80M | 0.60M | 0.30M | 0.20M | 0.30M | 0.20M | 0.30M | 0.20M | 0.30M | 0.20M | 0.30M | 0.20M | 0.90M | 0.70M | 1.60M | 0.80M | 0.80M | 1.20M | 1.30M | 0.80M | 0.80M | 0.80M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 4.80M | | 2.20M | 0.18M | 6.30M | | 2.70M | 0.90M | -1.50M | -0.50M | 1.50M | 3.50M | 0.40M | 0.30M | 0.50M | 3.50M | 0.10M | 0.10M | 1.20M | 1.20M | -3.70M | | -0.20M | -1.00M | 2.70M | -0.60M | 1.90M | -1.90M | | 0.50M | 1.40M | -1.90M | -0.40M | 0.50M | -26.10M | 0.50M | 0.20M | 0.10M | -1.00M | 0.50M | -0.20M | 0.10M | -1.00M | 1.10M | -0.20M | 0.20M | | | 0.20M | -0.10M | | -0.30M | 0.20M | -12.50M | -0.10M | -0.40M | -0.30M | -1.90M | -0.60M | 0.10M | -0.20M | | | 0.40M | 11.10M | -1.40M | |
|
Non Operating Income
|
| 4.80M | -1.00M | | | -4.40M | -2.90M | | | | | | | | | | | 0.10M | 0.10M | 1.20M | 1.20M | -3.70M | 0.10M | -0.20M | -1.00M | 2.70M | -0.60M | | -1.90M | -0.70M | | | | | | 0.60M | 0.50M | 0.20M | | -0.20M | -50.20M | -0.20M | 0.10M | -0.20M | | | -0.20M | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-134.11M | -53.00M | -2.20M | 26.50M | 11.22M | 121.50M | -60.00M | -15.50M | 50.60M | 15.00M | 141.90M | 1.80M | -7.60M | 83.10M | 23.10M | 35.10M | -107.60M | 157.10M | 67.50M | 95.60M | -265.60M | 45.60M | 144.70M | 124.70M | 7.60M | 81.30M | 153.90M | 47.30M | 48.00M | 111.00M | 82.00M | 102.90M | 71.10M | 77.10M | 90.30M | 110.10M | -103.20M | 121.50M | 87.10M | 82.60M | 15.20M | 118.60M | 138.50M | 75.00M | -44.10M | 37.40M | 133.60M | 118.20M | 122.80M | 172.70M | 205.00M | 191.60M | 73.80M | 212.30M | 230.90M | 156.00M | 124.30M | 228.40M | 220.80M | 223.60M | 82.00M | 233.90M | 150.40M | 202.30M | 71.10M | 89.70M | -40.00M | 110.60M |
|
Tax Provisions
|
36.43M | -24.90M | -17.40M | -11.60M | -11.94M | -16.60M | -363.70M | -10.90M | -52.40M | -14.00M | -14.50M | -6.60M | 488.30M | -14.60M | -8.10M | -3.60M | 488.30M | -14.90M | -15.60M | -3.40M | 78.80M | -16.70M | -17.50M | -17.20M | 20.10M | -21.30M | -23.70M | -21.90M | 20.10M | -23.90M | -25.00M | -15.00M | -26.60M | -19.70M | -23.90M | -30.20M | 45.60M | -30.90M | -17.60M | -14.70M | 45.60M | -32.10M | -35.40M | -29.40M | 50.40M | 28.00M | 46.80M | 49.60M | -273.60M | 51.30M | 54.90M | 56.20M | -346.40M | 49.20M | 63.50M | 55.90M | -380.10M | 70.60M | 69.10M | 78.50M | -462.80M | 78.60M | 67.00M | 60.60M | -427.60M | 27.10M | 15.80M | 41.90M |
|
Profit After Tax
|
-97.69M | -77.90M | 19.60M | 14.90M | -0.72M | 104.90M | 423.70M | 26.40M | 50.60M | 1.00M | 127.40M | -4.80M | 480.70M | 68.50M | 15.00M | 31.50M | -69.50M | 142.20M | 51.90M | 92.20M | -186.80M | 28.90M | 127.20M | 107.50M | 27.70M | 60.00M | 130.20M | 25.40M | 48.00M | 87.10M | 57.00M | 87.90M | 71.10M | 57.40M | 66.40M | 79.90M | -57.60M | 90.60M | 69.50M | 67.90M | -103.20M | 86.50M | 103.10M | 45.60M | 6.30M | 9.40M | 86.80M | 68.60M | 98.00M | 121.40M | 150.10M | 135.40M | 52.20M | 163.10M | 167.40M | 100.10M | 81.40M | 157.80M | 151.70M | 145.10M | 55.60M | 155.30M | 83.40M | 141.70M | 55.90M | 62.60M | -55.80M | 68.70M |
|
Income from Continuing Operations
|
-170.54M | -28.16M | 17.34M | 42.36M | 23.16M | 138.10M | 303.70M | -4.60M | 103.00M | 29.00M | 156.40M | 8.40M | -495.90M | 97.70M | 31.20M | 38.70M | -595.90M | 172.00M | 83.10M | 99.00M | -344.40M | 62.30M | 162.20M | 141.90M | -12.50M | 102.60M | 177.60M | 69.20M | 27.90M | 134.90M | 107.00M | 117.90M | 97.70M | 96.80M | 114.20M | 140.30M | -148.80M | 152.40M | 104.70M | 97.30M | -30.40M | 150.70M | 173.90M | 104.40M | -94.50M | 9.40M | 86.80M | 68.60M | 396.40M | 121.40M | 150.10M | 135.40M | 420.20M | 163.10M | 167.40M | 100.10M | 504.40M | 157.80M | 151.70M | 145.10M | 544.80M | 155.30M | 83.40M | 141.70M | 498.70M | 62.60M | -55.80M | 68.70M |
|
Consolidated Net Income
|
-170.54M | -28.16M | 17.34M | 42.36M | 23.16M | 138.10M | 303.70M | -4.60M | 103.00M | 29.00M | 156.40M | 8.40M | -495.90M | 97.70M | 31.20M | 38.70M | -595.90M | 172.00M | 83.10M | 99.00M | -344.40M | 62.30M | 162.20M | 141.90M | -12.50M | 102.60M | 177.60M | 69.20M | 27.90M | 134.90M | 107.00M | 117.90M | 97.70M | 96.80M | 114.20M | 140.30M | -148.80M | 152.40M | 104.70M | 97.30M | -30.40M | 150.70M | 173.90M | 104.40M | -94.50M | 9.40M | 86.80M | 68.60M | 396.40M | 121.40M | 150.10M | 135.40M | 420.20M | 163.10M | 167.40M | 100.10M | 504.40M | 157.80M | 151.70M | 145.10M | 544.80M | 155.30M | 83.40M | 141.70M | 498.70M | 62.60M | -55.80M | 68.70M |
|
Income towards Parent Company
|
-170.54M | -28.16M | 17.34M | 42.36M | 23.16M | 138.10M | 303.70M | -4.60M | 103.00M | 29.00M | 156.40M | 8.40M | -495.90M | 97.70M | 31.20M | 38.70M | -595.90M | 172.00M | 83.10M | 99.00M | -344.40M | 62.30M | 162.20M | 141.90M | -12.50M | 102.60M | 177.60M | 69.20M | 27.90M | 134.90M | 107.00M | 117.90M | 97.70M | 96.80M | 114.20M | 140.30M | -148.80M | 152.40M | 104.70M | 97.30M | -30.40M | 150.70M | 173.90M | 104.40M | -94.50M | 9.40M | 86.80M | 68.60M | 396.40M | 121.40M | 150.10M | 135.40M | 420.20M | 163.10M | 167.40M | 100.10M | 504.40M | 157.80M | 151.70M | 145.10M | 544.80M | 155.30M | 83.40M | 141.70M | 498.70M | 62.60M | -55.80M | 68.70M |
|
Net Income towards Common Stockholders
|
-170.54M | -28.16M | 17.34M | 42.36M | 23.16M | 138.10M | 303.70M | -4.60M | 103.00M | 29.00M | 156.40M | 8.40M | -495.90M | 97.70M | 31.20M | 38.70M | -595.90M | 172.00M | 83.10M | 99.00M | -344.40M | 62.30M | 162.20M | 141.90M | -12.50M | 102.60M | 177.60M | 69.20M | 27.90M | 134.90M | 107.00M | 117.90M | 97.70M | 96.80M | 114.20M | 140.30M | -148.80M | 152.40M | 104.70M | 97.30M | -30.40M | 150.70M | 173.90M | 104.40M | -94.50M | 9.40M | 86.80M | 68.60M | 396.40M | 134.20M | 154.90M | 154.10M | 177.50M | 154.30M | 175.80M | 154.10M | 136.50M | 174.50M | 178.90M | 174.20 | 544.80M | 177.60M | 178.90M | 174.20M | 498.70M | 62.60M | -55.80M | 68.70M |
|
EPS (Basic)
|
-0.59 | -156.11 | 66.09 | 200.53 | 0.06 | | 313.09 | -5.82 | 128.75 | | 539.31 | 30.00 | -356.76 | 610.63 | 164.21 | 148.85 | -0.01M | 537.50 | 188.86 | 152.31 | -0.00M | | | | -19.23 | 789.23 | 413.02 | 144.17 | 50.73 | 674.50 | 334.38 | 226.73 | 157.58 | 744.62 | 407.86 | 305.00 | -450.91 | 725.71 | 290.83 | 187.12 | -57.36 | 753.50 | 404.42 | 196.98 | -171.82 | 470.00 | 394.55 | 185.41 | 671.86 | 497.04 | 253.93 | 169.34 | 172.33 | 417.03 | 237.57 | 158.87 | 118.70 | 484.72 | 255.57 | 0.00 | 469.66 | 493.33 | 325.27 | 197.95 | 493.76 | 417.33 | -0.01M | 490.71 |
|
EPS (Weighted Average and Diluted)
|
-0.59 | -156.11 | 66.09 | 200.53 | 0.06 | | 313.09 | -5.82 | 128.75 | | 539.31 | 6.09 | -359.35 | 610.63 | 164.21 | 148.85 | -0.01M | 537.50 | 188.86 | 154.69 | -0.00M | | | | -19.23 | 789.23 | 413.02 | 144.17 | 50.73 | 710.00 | 334.38 | 226.73 | 157.58 | 744.62 | 407.86 | 305.00 | -450.91 | 762.00 | 290.83 | 190.78 | -57.36 | 753.50 | 404.42 | 196.98 | -175.00 | 470.00 | 394.55 | 185.41 | 671.86 | 497.04 | 253.93 | 169.34 | 172.33 | 417.03 | 237.57 | 158.87 | 118.70 | 484.72 | 255.57 | 0.00 | 469.66 | 493.33 | 325.27 | 197.95 | 493.76 | 417.33 | -0.01M | 490.71 |
|
Shares Outstanding (Weighted Average)
|
287.87M | 0.18M | 0.23M | 0.19M | 391.77M | | 0.97M | 0.79M | 0.80M | | 0.29M | 0.28M | 1.39M | 0.16M | 0.19M | 0.26M | 0.10M | 0.32M | 0.44M | 0.65M | 0.22M | | | | 0.65M | 0.13M | 0.43M | 0.48M | 0.55M | 0.20M | 0.32M | 0.52M | 0.62M | 0.13M | 0.28M | 0.46M | 0.33M | 0.21M | 0.36M | 0.52M | 0.53M | 0.20M | 0.43M | 0.53M | 0.55M | 0.02M | 0.22M | 0.37M | 0.59M | 0.27M | 0.61M | 0.91M | 1.03M | 0.37M | 0.74M | 0.97M | 1.15M | 0.36M | 0.70M | 1.03M | 1.16M | 0.36M | 0.55M | 0.88M | 1.01M | 0.15M | 0.01M | 0.14M |
|
Shares Outstanding (Diluted Average)
|
289.34M | 0.18M | 0.23M | 0.19M | 391.77M | | 0.97M | 0.79M | 0.80M | | 0.29M | 1.38M | 1.38M | 0.16M | 0.19M | 0.26M | 0.10M | 0.32M | 0.44M | 0.64M | 0.22M | | | | 0.65M | 0.13M | 0.43M | 0.48M | 0.55M | 0.19M | 0.32M | 0.52M | 0.62M | 0.13M | 0.28M | 0.46M | 0.33M | 0.20M | 0.36M | 0.51M | 0.53M | 0.20M | 0.43M | 0.53M | 0.54M | 0.02M | 0.22M | 0.37M | 0.59M | 0.27M | 0.61M | 0.91M | 1.03M | 0.37M | 0.74M | 0.97M | 1.15M | 0.36M | 0.70M | 1.03M | 1.16M | 0.36M | 0.55M | 0.88M | 1.01M | 0.15M | 0.01M | 0.14M |
|
EBITDA
|
-120.73M | -57.15M | 2.08M | 30.54M | 13.21M | 127.00M | -56.20M | -16.90M | -2.30M | 1.60M | 126.90M | 7.10M | 477.10M | 64.50M | 21.70M | 28.20M | -70.90M | 128.90M | 53.30M | 87.20M | -184.20M | 33.90M | 112.60M | 96.00M | 15.30M | 60.60M | 108.60M | 35.60M | 40.80M | 81.70M | 61.30M | 75.50M | 55.00M | 60.10M | 70.40M | 80.10M | -63.60M | 72.50M | 63.90M | 63.50M | 5.70M | 85.90M | 88.30M | 60.20M | -24.70M | 34.60M | 102.20M | 93.40M | 88.10M | 121.00M | 131.90M | 134.40M | 56.40M | 128.40M | 137.10M | 130.50M | 84.70M | 150.80M | 135.90M | 177.50M | 31.00M | 148.80M | 108.60M | 121.70M | 67.30M | 86.90M | -61.80M | 69.40M |
|
Interest Expenses
|
-3.46M | -1.50M | -1.50M | -1.80M | -2.89M | -1.80M | -2.20M | -2.00M | -3.00M | -1.70M | -2.10M | -2.30M | -5.10M | -1.30M | -1.30M | -1.40M | -1.50M | -1.10M | -1.20M | -1.10M | -1.10M | -1.70M | -1.70M | -2.10M | -4.30M | -6.10M | -6.90M | -6.90M | -6.70M | -6.30M | -7.30M | -7.40M | -7.50M | -6.70M | -7.70M | -9.00M | -9.50M | -11.40M | -13.30M | -14.90M | -14.60M | -14.50M | -15.00M | -14.00M | -14.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-27.16% | 46.98% | 790.91% | -43.77% | -106.45% | -13.66% | 606.17% | 70.32% | -103.56% | -93.33% | -10.22% | -366.67% | -6,425.00% | -17.57% | -35.06% | -10.26% | -453.81% | -9.48% | -23.11% | -3.56% | -29.67% | -36.62% | -12.09% | -13.79% | 264.47% | -26.20% | -15.40% | -46.30% | 41.88% | -21.53% | -30.49% | -14.58% | -37.41% | -25.55% | -26.47% | -27.43% | -44.19% | -25.43% | -20.21% | -17.80% | 300.00% | -27.07% | -25.56% | -39.20% | -114.29% | 74.87% | 35.03% | 41.96% | -222.80% | 29.70% | 26.78% | 29.33% | -469.38% | 23.17% | 27.50% | 35.83% | -305.79% | 30.91% | 31.30% | 35.11% | -564.39% | 33.60% | 44.55% | 29.96% | -601.41% | 30.21% | -39.50% | 37.88% |