|
Revenue
|
| 0.33M | 3.63M | 0.31M | 0.17M | 0.23M | 26.39M | 57.67M | 97.34M | 195.46M | 257.71M | 149.43M | 150.87M | 137.81M | 157.15M | 172.74M | 200.58M | 200.04M | 234.47M | 235.05M | 259.43M | 336.58M |
|
Cost of Revenue
|
| 0.61M | 2.52M | 0.09M | 0.02M | 3.32M | 151.47M | 245.97M | 292.34M | 492.48M | 615.29M | 500.52M | 555.80M | 469.72M | 410.01M | 404.80M | 470.36M | 412.54M | 443.25M | 463.56M | 531.78M | 670.20M |
|
Gross Profit
|
| -0.28M | 1.11M | 0.23M | 0.15M | -3.09M | -125.08M | -188.29M | -195.01M | -297.03M | -357.58M | -351.09M | -404.93M | -331.91M | -252.86M | -232.06M | -269.77M | -212.51M | -208.78M | -228.51M | -272.35M | -333.62M |
|
Research & Development
|
| 133.89M | 169.52M | 167.37M | 176.80M | 242.41M | 163.61M | 186.08M | 200.38M | 213.76M | 221.29M | 229.80M | 233.47M | 230.76M | 242.98M | 284.63M | 287.17M | 324.37M | 280.29M | 251.25M | 273.84M | 325.31M |
|
Selling, General & Administrative
|
| 27.93M | 31.30M | 131.65M | 72.27M | 251.55M | 197.00M | 223.16M | 163.81M | 176.74M | 170.87M | 168.77M | 197.75M | 189.69M | 241.03M | 213.23M | 210.25M | 233.59M | 243.89M | 212.18M | 256.86M | 283.10M |
|
Restructuring Costs
|
| | | | | | | | | | | 22.50M | 1.53M | 0.52M | | | 20.23M | 0.08M | | | | |
|
Other Operating Expenses
|
| | -197.85M | 0.09M | 0.02M | 3.32M | 151.47M | 245.97M | 292.34M | 492.48M | 615.29M | 500.52M | 555.80M | 469.72M | 410.01M | 404.80M | 470.36M | 412.54M | 443.25M | 463.56M | 531.78M | 670.20M |
|
Operating Expenses
|
| 161.82M | 2.98M | 299.11M | 249.09M | 497.28M | 512.08M | 655.21M | 656.53M | 882.98M | 1,007.45M | 921.59M | 988.56M | 890.69M | 894.02M | 902.65M | 988.00M | 970.58M | 967.42M | 926.98M | 1,062.48M | 1,278.60M |
|
Operating Income
|
| -162.10M | -2.98M | -298.79M | -248.92M | -497.05M | -485.68M | -597.53M | -559.20M | -687.52M | -749.74M | -772.16M | -837.68M | -752.88M | -736.87M | -729.91M | -787.42M | -770.54M | -732.95M | -691.93M | -803.05M | -942.02M |
|
EBIT
|
| -162.10M | -2.98M | -298.79M | -248.92M | -497.05M | -485.68M | -597.53M | -559.20M | -687.52M | -749.74M | -772.16M | -837.68M | -752.88M | -736.87M | -729.91M | -787.42M | -770.54M | -732.95M | -691.93M | -803.05M | -942.02M |
|
Non Operating Investment Income
|
| -0.04M | 0.00M | 0.00M | -0.00M | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 0.21M | 0.53M | 0.18M | 0.03M | | | | 2.91M | 24.37M | 29.47M | 40.01M | 39.52M | 66.06M | 58.68M | 50.63M | 54.55M | 50.02M | 57.83M | 52.21M | 44.32M | 34.64M |
|
Other Non Operating Income
|
| 0.79M | -0.77M | -0.01M | -0.39M | 0.25M | -0.74M | 0.96M | 8.28M | 0.67M | -0.37M | 0.67M | -0.93M | -0.76M | 0.93M | -1.01M | 103.00M | -240.25M | 292.60M | 281.70M | 116.36M | -36.38M |
|
Non Operating Income
|
| 0.79M | -60.41M | -449.15M | -12.80M | -27.33M | -559.98M | 516.57M | 338.84M | 157.57M | 276.93M | -7.24M | 74.04M | 122.28M | 83.11M | 49.24M | 143.96M | -221.45M | 336.32M | 324.40M | 261.25M | -36.77M |
|
EBT
|
| -161.38M | -63.39M | -747.95M | -261.72M | -524.38M | -1045.66M | -80.96M | -220.36M | -529.95M | -472.81M | -779.40M | -763.64M | -630.60M | -653.75M | -680.67M | -643.46M | -991.99M | -396.63M | -367.53M | -541.80M | -978.79M |
|
Tax Provisions
|
| -0.14M | 0.08M | 0.00M | 0.01M | 0.02M | 0.02M | 0.32M | 0.07M | 0.15M | -0.16M | 0.13M | 0.59M | 0.30M | 0.01M | 0.19M | -0.07M | 0.49M | 0.59M | -1.36M | -2.37M | -0.36M |
|
Profit After Tax
|
| -161.24M | -311.30M | -748.00M | -261.73M | -524.40M | -1065.92M | -81.30M | -220.43M | -530.10M | -472.65M | -779.53M | -764.23M | -630.89M | -653.72M | -680.90M | -643.39M | -992.48M | -397.22M | -366.20M | -539.43M | -978.43M |
|
Equity Income
|
| | | | | | | | | | | | | | 6.00M | -19.93M | -9.39M | -8.84M | -4.90M | -13.45M | 3.95M | 0.92M |
|
Income from Continuing Operations
|
| -161.24M | -63.47M | -747.95M | -261.73M | -524.40M | -1045.68M | -81.29M | -220.43M | -530.10M | -472.65M | -779.53M | -764.23M | -630.89M | -653.77M | -680.86M | -643.39M | -992.48M | -397.22M | -366.17M | -539.43M | -978.43M |
|
Consolidated Net Income
|
| -161.24M | -63.47M | -747.95M | -261.73M | -524.40M | -1045.68M | -81.29M | -220.43M | -530.10M | -472.65M | -779.53M | -764.23M | -630.89M | -653.77M | -680.86M | -643.39M | -992.48M | -397.22M | -366.17M | -539.43M | -978.43M |
|
Income towards Parent Company
|
| -161.24M | -63.47M | -747.95M | -261.73M | -524.40M | -1045.68M | -81.29M | -220.43M | -530.10M | -472.65M | -779.53M | -764.23M | -630.89M | -653.77M | -680.86M | -643.39M | -992.48M | -397.22M | -366.17M | -539.43M | -978.43M |
|
Preferred Dividend Payments
|
| | | 2,167.33M | | | | | | | | | | | | 3.90M | 146.86M | -42.84M | 239.69M | 364.93M | | |
|
Net Income towards Common Stockholders
|
| -161.24M | -297.49M | -2915.28M | -261.73M | -524.40M | -1045.68M | -604.62M | -555.27M | -670.25M | -728.55M | -779.53M | -764.23M | -630.89M | -653.77M | -684.76M | -790.25M | -949.64M | -636.90M | -731.10M | -855.31M | -1034.55M |
|
EPS (Basic)
|
| -6.64 | -1.02 | -89.29 | -7.21 | -0.43 | 2.15 | -0.05 | -0.13 | -0.32 | -0.28 | -0.43 | -0.40 | -0.28 | -0.28 | -0.30 | -0.34 | -4.09 | 9.24 | -0.24 | -0.24 | -3.31 |
|
EPS (Weighted Average and Diluted)
|
| -6.64 | -8.88 | -89.29 | -7.21 | -0.43 | 2.15 | -0.36 | -0.33 | -0.40 | -0.42 | -0.43 | -0.40 | -0.28 | -0.28 | -0.30 | -0.34 | -4.09 | 9.24 | -0.24 | -0.28 | -3.31 |
|
Shares Outstanding (Weighted Average)
|
25.88M | 25.88M | 159.57M | 161.86M | 159.57M | 161.86M | 164.64M | 165.33M | 166.78M | 168.04M | 168.04M | 183.05M | 228.27M | 228.27M | 228.94M | 230.00M | 230.72M | 301.17M | 303.15M | 303.15M | 305.03M | 307.25M |
|
Shares Outstanding (Diluted Average)
|
| 24.28M | 24.83M | 32.65M | 36.30M | 1,217.03M | 740.39M | 1,681.55M | 1,686.82M | 1,690.96M | 1,693.26M | 1,831.73M | 1,912.46M | 2,284.45M | 2,081.77M | 2,301.87M | 2,310.36M | 232.40M | 2,445.18M | 3,036.32M | 3,057.88M | 312.17M |
|
EBITDA
|
| -161.24M | -297.49M | -747.95M | -261.73M | -524.40M | 1,121.65M | -81.29M | -221.12M | -542.68M | -470.95M | -775.49M | -766.64M | -631.31M | -638.55M | -688.11M | -645.15M | -975.40M | -412.23M | -358.72M | -530.17M | -979.93M |
|
Interest Expenses
|
| 0.01M | 0.04M | 0.01M | 0.03M | 0.08M | 1.26M | 7.72M | 7.19M | 7.61M | 8.07M | 7.11M | 6.69M | 3.34M | 7.78M | 7.50M | 6.67M | 8.48M | 10.27M | 11.88M | 23.75M | 25.57M |
|
Tax Rate
|
| 0.09% | | | | | | | | | 0.03% | | | | | | 0.01% | | | 0.37% | 0.44% | 0.04% |