|
Revenue
|
397.19M | 504.91M | 584.95M | 669.57M | 776.03M | 867.26M | 955.60M | 1,017.07M | 955.71M | 339.35M | 499.74M | 569.88M | 608.96M | 765.02M | 864.40M | 969.93M | 875.58M | 990.75M | 1,053.82M | 1,174.99M | 1,000.55M | 1,020.91M | 1,157.55M | 1,224.59M | 1,277.20M | 1,435.85M | 1,522.69M | 1,550.28M | 1,450.17M | 1,588.18M | 1,685.19M |
|
Cost of Revenue
|
260.61M | 293.19M | 322.61M | 366.99M | 462.86M | 630.14M | 580.71M | 502.76M | 542.42M | 251.35M | 261.61M | 392.13M | 412.04M | 346.89M | 392.21M | 551.18M | 440.29M | 650.36M | 570.70M | 774.38M | 548.99M | 606.60M | 644.50M | 743.86M | 755.36M | 819.52M | 888.25M | 874.58M | 862.87M | 935.73M | 927.22M |
|
Gross Profit
|
136.58M | 211.73M | 262.34M | 302.57M | 313.17M | 237.13M | 374.88M | 514.31M | 413.29M | 87.99M | 238.13M | 177.75M | 196.92M | 418.13M | 472.20M | 418.75M | 435.28M | 340.39M | 483.12M | 400.61M | 451.56M | 414.31M | 513.05M | 480.72M | 521.84M | 616.33M | 634.44M | 675.70M | 587.30M | 652.45M | 757.97M |
|
Research & Development
|
63.19M | 64.42M | 77.17M | 96.06M | 630.96M | 309.83M | 288.27M | 276.57M | 258.74M | 203.10M | 232.11M | 215.18M | 238.22M | 252.04M | 226.69M | 195.00M | 192.75M | 201.77M | 227.68M | 234.58M | 196.90M | 154.61M | 109.23M | 95.17M | 100.02M | 98.81M | 104.45M | 93.80M | 112.50M | 109.33M | 109.61M |
|
Selling, General & Administrative
|
90.15M | 98.47M | 120.35M | 138.96M | 376.74M | 267.29M | 263.82M | 278.25M | 238.44M | 221.95M | 257.69M | 228.04M | 207.59M | 212.52M | 231.91M | 263.62M | 216.94M | 265.73M | 292.87M | 510.64M | 256.54M | 201.40M | 195.29M | 217.85M | 236.25M | 252.64M | 253.44M | 195.02M | 215.30M | 232.34M | 250.56M |
|
Other Operating Expenses
|
489.22M | 535.66M | 656.11M | 704.56M | 925.22M | 963.06M | 894.37M | 844.06M | 872.64M | 401.79M | 463.30M | 580.09M | 579.59M | 540.58M | 610.84M | 784.94M | 665.22M | 896.42M | 823.65M | 1,025.80M | 763.86M | 823.41M | 893.21M | 971.71M | 1,003.88M | 1,111.62M | 1,221.50M | 1,233.51M | 1,151.23M | 1,244.09M | 1,301.96M |
|
Operating Expenses
|
642.57M | 698.55M | 853.63M | 939.59M | 1,932.92M | 1,540.18M | 1,446.46M | 1,398.88M | 1,369.82M | 826.84M | 953.10M | 1,023.31M | 1,025.40M | 1,005.14M | 1,069.44M | 1,243.55M | 1,074.92M | 1,363.92M | 1,344.20M | 1,771.01M | 1,217.30M | 1,179.42M | 1,197.73M | 1,284.74M | 1,340.15M | 1,463.07M | 1,579.38M | 1,522.33M | 1,479.02M | 1,585.75M | 1,662.14M |
|
Operating Income
|
-245.38M | -193.63M | -268.68M | -270.02M | -1156.89M | -672.92M | -490.86M | -381.81M | -414.11M | -487.50M | -453.35M | -453.43M | -416.44M | -240.12M | -205.04M | -273.62M | -199.34M | -373.18M | -290.38M | -596.02M | -216.75M | -158.52M | -40.18M | -60.15M | -62.95M | -27.23M | -56.69M | 27.95M | -28.85M | 2.43M | 23.05M |
|
EBIT
|
-245.38M | -193.63M | -268.68M | -270.02M | -1156.89M | -672.92M | -490.86M | -381.81M | -414.11M | -487.50M | -453.35M | -453.43M | -416.44M | -240.12M | -205.04M | -273.62M | -199.34M | -373.18M | -290.38M | -596.02M | -216.75M | -158.52M | -40.18M | -60.15M | -62.95M | -27.23M | -56.69M | 27.95M | -28.85M | 2.43M | 23.05M |
|
Other Non Operating Income
|
-0.06M | -0.29M | 0.41M | 0.59M | 0.15M | -0.31M | 0.64M | -0.39M | -3.67M | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.06M | -0.29M | 0.41M | 67.05M | 0.15M | 29.67M | 29.29M | 23.84M | 19.17M | 12.12M | 7.47M | 4.90M | 3.60M | 1.74M | 125.04M | 5.54M | 9.76M | 0.95M | -126.16M | 15.45M | 37.22M | 53.08M | 34.40M | 45.43M | 41.06M | 41.94M | 50.94M | 39.24M | 40.92M | 46.99M | 25.80M |
|
EBT
|
-233.93M | -178.67M | -248.65M | -249.34M | -1137.09M | -643.25M | -461.57M | -357.98M | -396.44M | -481.91M | -458.41M | -460.63M | -425.40M | -251.23M | -93.09M | -281.20M | -194.13M | -377.18M | -421.55M | -585.77M | -184.97M | -111.59M | -11.99M | -23.15M | -28.94M | 6.87M | -13.11M | 60.53M | 5.92M | 44.39M | 44.12M |
|
Tax Provisions
|
0.41M | 0.23M | 0.51M | -0.41M | 1.40M | 1.00M | 1.91M | -1.94M | 1.63M | -44.80M | 1.11M | -2.43M | 1.93M | 0.70M | 6.63M | 1.97M | 2.80M | 0.10M | 0.65M | 2.36M | 2.70M | 2.70M | 0.11M | 3.12M | 2.60M | 1.90M | -0.70M | -1.23M | 3.40M | 4.10M | -2.00M |
|
Profit After Tax
|
-234.34M | -178.90M | -249.16M | -248.93M | -1138.47M | -644.24M | -463.48M | -356.05M | -398.07M | -437.11M | -459.52M | -458.15M | -427.34M | -251.92M | -99.71M | -283.17M | -196.93M | -377.25M | -422.20M | -588.13M | -187.65M | -114.26M | -12.10M | -26.31M | -31.54M | 5.01M | -12.43M | 61.73M | 2.57M | 40.31M | 46.07M |
|
Income from Continuing Operations
|
-234.34M | -178.90M | -249.16M | -248.93M | -1138.49M | -644.25M | -463.48M | -356.04M | -398.07M | -437.11M | -459.52M | -458.19M | -427.34M | -251.93M | -99.71M | -283.17M | -196.93M | -377.28M | -422.20M | -588.13M | -187.67M | -114.30M | -12.10M | -26.26M | -31.54M | 4.96M | -12.41M | 61.77M | 2.52M | 40.29M | 46.12M |
|
Consolidated Net Income
|
-234.34M | -178.90M | -249.16M | -248.93M | -1138.49M | -644.25M | -463.48M | -356.04M | -398.07M | -437.11M | -459.52M | -458.19M | -427.34M | -251.93M | -99.71M | -283.17M | -196.93M | -377.28M | -422.20M | -588.13M | -187.67M | -114.30M | -12.10M | -26.26M | -31.54M | 4.96M | -12.41M | 61.77M | 2.52M | 40.29M | 46.12M |
|
Income towards Parent Company
|
-234.34M | -178.90M | -249.16M | -248.93M | -1138.49M | -644.25M | -463.48M | -356.04M | -398.07M | -437.11M | -459.52M | -458.19M | -427.34M | -251.93M | -99.71M | -283.17M | -196.93M | -377.28M | -422.20M | -588.13M | -187.67M | -114.30M | -12.10M | -26.26M | -31.54M | 4.96M | -12.41M | 61.77M | 2.52M | 40.29M | 46.12M |
|
Net Income towards Common Stockholders
|
-234.34M | -178.90M | -249.16M | -248.93M | -1138.49M | -644.25M | -463.48M | -356.04M | -398.07M | -437.11M | -459.52M | -458.19M | -427.34M | -251.93M | -99.71M | -283.17M | -196.93M | -377.28M | -422.20M | -588.13M | -187.67M | -114.30M | -12.10M | -26.26M | -31.54M | 4.96M | -12.41M | 61.77M | 2.52M | 40.29M | 46.12M |
|
EPS (Basic)
|
-11.69 | -8.48 | -11.58 | -11.32 | -48.53 | -2.23 | -1.57 | -0.39 | -1.31 | -1.41 | -1.46 | -1.43 | -1.31 | -0.76 | -0.30 | -0.83 | -0.57 | -1.08 | -1.18 | -1.63 | -0.50 | -0.30 | -0.03 | -0.06 | -0.08 | 0.01 | -0.03 | 0.16 | 0.01 | 0.10 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -1.57 | -1.31 | -1.41 | -1.46 | -1.43 | -1.31 | -0.76 | -0.30 | -0.83 | -0.57 | -1.08 | -1.18 | -1.63 | -0.50 | -0.30 | -0.03 | -0.06 | -0.08 | 0.01 | -0.03 | 0.16 | 0.01 | 0.10 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
| | | 284.15M | 290.61M | 290.61M | 292.82M | 297.70M | 306.64M | 306.81M | 312.08M | 317.52M | 328.93M | 329.37M | 335.27M | 340.73M | 348.56M | 347.98M | 352.74M | 360.93M | 378.08M | 378.12M | 386.24M | 392.99M | 399.81M | 410.16M | 414.82M | 414.82M | 418.01M | 420.64M | 406.44M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 227.50M | 304.50M | 309.21M | 314.53M | 312.18M | 326.17M | 332.10M | 337.75M | 334.72M | 346.56M | 350.53M | 356.48M | 354.73M | 373.73M | 381.88M | 389.31M | 385.33M | 401.55M | 411.97M | 412.23M | 413.65M | 424.02M | 424.14M | 420.27M |
|
EBITDA
|
-245.38M | -193.63M | -268.68M | -270.02M | -1156.89M | -672.92M | -490.86M | -381.81M | -414.11M | -487.50M | -453.35M | -453.43M | -416.44M | -240.12M | -205.04M | -273.62M | -199.34M | -373.18M | -290.38M | -596.02M | -216.75M | -158.52M | -40.18M | -60.15M | -62.95M | -27.23M | -56.69M | 27.95M | -28.85M | 2.43M | 23.05M |
|
Interest Expenses
|
| | | | | | | | 1.51M | 6.54M | 12.53M | 12.11M | 12.57M | 12.85M | 13.09M | 13.12M | 4.55M | 4.96M | 5.02M | 5.20M | 5.43M | 6.15M | 6.21M | 8.43M | 7.05M | 7.85M | 7.36M | 6.66M | 6.15M | 5.03M | 4.74M |
|
Tax Rate
|
| | | 0.16% | | | | 0.54% | | 9.30% | | 0.53% | | | | | | | | | | | | | | 27.68% | 5.34% | | 57.45% | 9.24% | |