|
Revenue
|
225.24M | 762.78M | 830.40M | 791.02M | 534.94M | 568.57M | 536.47M | 627.19M | 809.04M | 889.12M | 540.05M | 623.18M | 1,517.66M | 1,503.62M | 742.49M | 706.23M | 654.08M |
|
Cost of Revenue
|
136.40M | 427.11M | 442.49M | 423.63M | 287.99M | 295.01M | 284.52M | 346.16M | 426.95M | 479.68M | 285.46M | 325.20M | 820.68M | 755.30M | 383.84M | 437.48M | 376.16M |
|
Gross Profit
|
88.84M | 335.67M | 387.91M | 367.39M | 246.94M | 273.55M | 251.95M | 281.04M | 382.09M | 409.44M | 254.59M | 297.98M | 696.99M | 748.32M | 358.65M | 268.75M | 277.92M |
|
Research & Development
|
53.48M | 56.66M | 65.14M | 63.45M | 61.62M | 83.06M | 90.03M | 92.37M | 100.20M | 119.62M | 116.17M | 123.46M | 137.48M | 136.85M | 144.70M | 151.21M | 149.62M |
|
Selling, General & Administrative
|
106.17M | 130.98M | 152.71M | 124.72M | 119.52M | 113.51M | 123.32M | 134.71M | 133.60M | 123.19M | 116.81M | 116.01M | 147.06M | 140.05M | 152.98M | 165.56M | 167.70M |
|
Other Operating Expenses
|
2.71M | | | | | | | | 35.21M | | | | | 1.35M | 21.54M | 44.47M | 75.99M |
|
Operating Expenses
|
162.37M | 187.64M | 217.85M | 188.16M | 181.14M | 196.57M | 213.36M | 227.08M | 269.01M | 242.81M | 232.98M | 239.47M | 284.54M | 278.25M | 319.22M | 361.25M | 281.14M |
|
Operating Income
|
-73.52M | 148.03M | 170.06M | 179.23M | 65.81M | 76.98M | 38.59M | 53.95M | 113.08M | 166.63M | 21.61M | 58.51M | 412.45M | 470.07M | 39.44M | -92.50M | -3.22M |
|
EBIT
|
-73.52M | 148.03M | 170.06M | 179.23M | 65.81M | 76.98M | 38.59M | 53.95M | 113.08M | 166.63M | 21.61M | 58.51M | 412.45M | 470.07M | 39.44M | -92.50M | -3.22M |
|
Interest & Investment Income
|
1.11M | 0.40M | 0.65M | 0.83M | 0.88M | 1.20M | 1.64M | 3.32M | 6.49M | 11.97M | 15.13M | 7.54M | 2.32M | 7.12M | 32.91M | 34.23M | 23.83M |
|
Other Non Operating Income
|
3.96M | | | | | | | | | | | | | | | | |
|
EBT
|
-76.64M | 140.10M | 162.43M | 174.25M | 66.67M | 77.13M | 39.05M | 56.16M | 118.52M | 177.55M | 34.69M | 64.33M | 414.55M | 476.99M | 72.20M | -58.35M | 20.48M |
|
Tax Provisions
|
-13.03M | -2.04M | 34.82M | 13.67M | 7.31M | 14.14M | -12.87M | 7.71M | -7.39M | 120.74M | 22.91M | 12.00M | 47.30M | 43.44M | 15.05M | 10.65M | 20.26M |
|
Profit After Tax
|
-63.61M | 142.14M | 127.61M | 160.58M | 59.36M | 62.99M | 51.91M | 48.45M | 126.10M | 56.68M | 11.65M | 52.30M | 367.16M | 433.55M | 57.15M | -69.01M | 0.21M |
|
Equity Income
|
| | | | | | | | 0.19M | -0.13M | -0.12M | -0.04M | -0.09M | | | | |
|
Income from Continuing Operations
|
-63.61M | 142.14M | 127.61M | 160.58M | 59.36M | 62.99M | 51.91M | 48.45M | 125.91M | 56.80M | 11.78M | 52.34M | 367.25M | 433.55M | 57.15M | -69.01M | 0.21M |
|
Consolidated Net Income
|
22.01M | 142.14M | 127.61M | 160.58M | 59.36M | 62.99M | 51.91M | 48.45M | 125.91M | 56.80M | 11.78M | 52.34M | 367.25M | 433.55M | 57.15M | -69.01M | 0.21M |
|
Income towards Parent Company
|
22.01M | 142.14M | 127.61M | 160.58M | 59.36M | 62.99M | 51.91M | 48.45M | 125.91M | 56.80M | 11.78M | 52.34M | 367.25M | 433.55M | 57.15M | -69.01M | 0.21M |
|
Net Income towards Common Stockholders
|
22.01M | 142.14M | 127.61M | 160.58M | 59.36M | 62.99M | 51.91M | 48.45M | 125.91M | 56.80M | 11.78M | 52.34M | 367.25M | 433.55M | 57.15M | -69.01M | 0.21M |
|
EPS (Basic)
|
-1.02 | 2.01 | 1.77 | 2.17 | 0.79 | 0.82 | 0.69 | 0.69 | 1.78 | 0.82 | 0.18 | 0.83 | 5.92 | 7.21 | 1.01 | -1.24 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
-1.02 | 1.92 | 1.73 | 2.13 | 0.78 | 0.81 | 0.69 | 0.68 | 1.75 | 0.80 | 0.18 | 0.83 | 5.78 | 7.09 | 0.99 | -1.24 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
61.31M | 70.43M | 72.70M | 74.11M | 75.28M | 76.66M | 73.05M | 70.40M | 71.10M | 67.57M | 63.03M | 62.03M | 61.97M | 58.07M | 56.47M | 54.51M | 52.15M |
|
Shares Outstanding (Diluted Average)
|
62.19M | 73.55M | 73.34M | 75.50M | 76.19M | 77.29M | 75.66M | 70.84M | 72.06M | 70.42M | 65.95M | 63.36M | 63.52M | 61.18M | 57.55M | 55.61M | 53.19M |
|
EBITDA
|
-73.52M | 148.03M | 170.06M | 179.23M | 65.81M | 76.98M | 38.59M | 53.95M | 113.08M | 166.63M | 21.61M | 58.51M | 412.45M | 470.07M | 39.44M | -92.50M | -3.22M |
|
Interest Expenses
|
8.19M | 8.33M | 8.28M | 5.81M | 0.02M | 1.05M | 1.18M | 1.11M | 1.06M | 1.05M | 2.06M | 1.72M | 0.22M | 0.21M | 0.14M | 0.09M | 0.13M |
|
Tax Rate
|
17.00% | | 21.44% | 7.85% | 10.96% | 18.34% | | 13.73% | | 68.01% | 66.05% | 18.65% | 11.41% | 9.11% | 20.85% | | 98.96% |