|
Revenue
|
| 2.31M | 5.45M | 8.44M | 12.32M | 18.55M | 26.32M | 30.73M | 37.48M | 39.46M | 50.92M | 99.01M | 157.05M | 246.12M | 265.24M | 312.22M | 354.45M | 386.36M | 442.14M | 494.27M | 535.97M | 559.07M | 554.73M | 604.90M | 622.81M | 673.37M | 507.58M | 547.52M | 554.77M | 581.64M | 529.72M | 568.68M | 583.42M | 576.57M | 496.60M | 464.37M | 454.49M | 465.79M | 410.46M | 432.71M | 417.06M | 422.95M | 2,560.42M | 2,691.39M | 2,674.66M | 361.20M | 2,520.84M | 2,620.37M | 2,650.12M |
|
Cost of Revenue
|
| 1.73M | 2.59M | 3.44M | 4.35M | 5.37M | 5.68M | 6.26M | 8.58M | 9.79M | 20.23M | 42.25M | 68.76M | 110.22M | 209.61M | 150.67M | 177.97M | 200.20M | 216.15M | 269.74M | 298.53M | 305.32M | 279.17M | 300.64M | 308.26M | 337.74M | 265.07M | 288.22M | 297.63M | 313.07M | 295.83M | 320.65M | 338.85M | 343.90M | 287.32M | 268.41M | 265.15M | 277.80M | 242.32M | 250.93M | 242.81M | 249.32M | 1,503.01M | 1,595.79M | 1,623.72M | 236.30M | 1,569.07M | 1,607.71M | 1,658.33M |
|
Gross Profit
|
| 0.58M | 2.85M | 5.00M | 7.96M | 13.18M | 20.64M | 24.47M | 28.90M | 29.67M | 30.69M | 56.76M | 88.28M | 135.90M | 55.63M | 161.56M | 176.49M | 186.16M | 225.99M | 224.53M | 237.44M | 253.75M | 275.56M | 304.26M | 314.55M | 335.63M | 242.51M | 259.30M | 257.14M | 268.57M | 233.88M | 248.02M | 244.57M | 232.67M | 209.28M | 195.96M | 189.34M | 187.99M | 168.13M | 181.78M | 174.25M | 173.64M | 1,057.41M | 1,095.60M | 1,050.94M | 124.90M | 951.76M | 1,012.66M | 991.79M |
|
Research & Development
|
| -1.20M | -1.31M | -1.58M | -2.33M | -4.04M | -4.71M | -5.99M | -6.05M | -6.52M | -6.89M | -7.79M | -8.99M | -7.73M | -17.53M | -10.32M | -13.86M | -18.76M | -22.48M | -25.07M | -36.10M | -35.41M | -37.17M | -36.66M | -42.22M | -41.97M | -37.02M | -39.49M | -44.07M | -50.16M | -43.73M | -41.56M | -40.50M | -49.59M | -39.47M | -35.57M | -34.46M | -39.53M | -34.48M | -29.60M | -27.64M | -32.60M | -192.19M | -193.17M | -196.38M | -30.51M | -195.77M | -183.86M | -183.26M |
|
Selling, General & Administrative
|
| -0.96M | -0.99M | -3.34M | -3.23M | -2.79M | -4.27M | -4.33M | -6.80M | -7.47M | -6.51M | -8.74M | -12.38M | -11.36M | -17.23M | -15.98M | -16.79M | -17.71M | -42.08M | -20.00M | -24.71M | -34.14M | -89.79M | -72.93M | -29.58M | -30.54M | -25.03M | -25.49M | -27.05M | -34.05M | -27.16M | -13.44M | -30.22M | -25.93M | -25.21M | -23.55M | -19.11M | -20.66M | -20.14M | -17.21M | -15.61M | -17.68M | -131.38M | -121.48M | -111.17M | -19.68M | -140.51M | -88.84M | -123.99M |
|
Other Operating Expenses
|
| -3.07M | -1.23M | -7.03M | -14.62M | -2.53M | 6.70M | 1.71M | -0.84M | 6.13M | 7.05M | 15.41M | 39.00M | 83.78M | 81.21M | 60.76M | 79.09M | 97.51M | 129.88M | 117.78M | 85.16M | 96.12M | 43.11M | 106.59M | 125.06M | 151.67M | 76.11M | 64.60M | 67.27M | 99.84M | 70.46M | 71.89M | 62.58M | -665.77M | 45.73M | 51.59M | 63.38M | 57.70M | 56.83M | 78.39M | 74.89M | 63.73M | 5.18M | 397.79M | 449.37M | 25.65M | 357.99M | -140.20M | 348.89M |
|
Operating Expenses
|
| -5.38M | -6.77M | -15.56M | -27.05M | -21.53M | -21.44M | -31.40M | -40.10M | -36.15M | -46.15M | -85.16M | -120.00M | -157.70M | -175.10M | -246.05M | -266.35M | -293.29M | -288.71M | -369.36M | -442.15M | -464.80M | -499.08M | -493.34M | -487.97M | -514.40M | -427.37M | -445.41M | -479.93M | -504.21M | -460.37M | -476.36M | -515.24M | -1212.91M | -444.84M | -418.75M | -384.37M | -397.01M | -352.25M | -346.91M | -337.32M | -342.51M | -2120.01M | -2275.21M | -2286.16M | -329.87M | -2234.53M | -2227.74M | -2309.44M |
|
Operating Income
|
| -3.07M | -1.32M | -7.12M | -14.74M | -2.96M | 5.04M | -0.44M | -2.46M | 3.47M | 4.93M | 14.00M | 37.20M | 88.36M | 91.04M | 73.75M | 89.00M | 107.08M | 147.50M | 140.60M | 94.60M | 114.84M | 57.28M | 135.14M | 138.94M | 179.47M | 83.90M | 115.03M | 78.22M | 90.97M | 73.30M | 106.30M | 71.47M | -630.29M | 55.53M | 51.68M | 73.12M | 59.33M | 63.51M | 88.96M | 85.22M | 84.79M | 460.31M | 425.04M | 410.73M | 32.42M | 299.49M | 403.50M | 344.53M |
|
EBIT
|
| -3.07M | -1.32M | -7.12M | -14.74M | -2.96M | 5.04M | -0.44M | -2.46M | 3.47M | 4.93M | 14.00M | 37.20M | 88.36M | 91.04M | 73.75M | 89.00M | 107.08M | 147.50M | 140.60M | 94.60M | 114.84M | 57.28M | 135.14M | 138.94M | 179.47M | 83.90M | 115.03M | 78.22M | 90.97M | 73.30M | 106.30M | 71.47M | -630.29M | 55.53M | 51.68M | 73.12M | 59.33M | 63.51M | 88.96M | 85.22M | 84.79M | 460.31M | 425.04M | 410.73M | 32.42M | 299.49M | 403.50M | 344.53M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | -0.00M | -0.04M | -0.04M | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 0.01M | 0.09M | 0.09M | 0.12M | 0.42M | 1.81M | 2.17M | 1.75M | 2.08M | 1.70M | 1.78M | 1.98M | 2.74M | 3.75M | 4.63M | 6.03M | 7.23M | 7.68M | 8.24M | 12.15M | 13.06M | 13.97M | 14.59M | 14.74M | 15.54M | 18.48M | 15.36M | 15.35M | 15.46M | 14.76M | 14.63M | 14.52M | 15.62M | 15.44M | 13.98M | 12.55M | 12.78M | 14.53M | 15.90M | 13.27M | 17.52M | 121.11M | 130.94M | 134.88M | 16.99M | 120.34M | 105.51M | 90.31M |
|
EBT
|
| -3.07M | -1.23M | -7.03M | -14.62M | -2.53M | 6.85M | 1.73M | -0.70M | 5.55M | 6.63M | 15.79M | 39.17M | 91.10M | 94.80M | 78.37M | 95.03M | 114.30M | 157.68M | 150.79M | 110.35M | 130.76M | 74.08M | 152.55M | 156.50M | 197.91M | 105.17M | 133.24M | 96.50M | 109.35M | 90.86M | 123.77M | 88.89M | -611.78M | 74.02M | 69.88M | 89.18M | 73.70M | 79.56M | 106.52M | 101.13M | 105.20M | 605.12M | 588.47M | 580.41M | 54.47M | 450.48M | 532.43M | 453.17M |
|
Tax Provisions
|
| | | | | | -0.15M | -0.03M | 0.02M | 0.07M | -0.55M | -0.35M | -1.05M | -3.18M | -15.78M | -13.94M | -17.22M | -19.05M | -26.91M | -31.14M | -21.57M | -26.66M | -24.39M | -41.35M | -25.54M | -36.44M | -23.00M | -62.79M | -21.15M | -0.84M | -13.95M | -45.15M | -22.22M | -46.53M | -23.78M | -21.80M | -21.94M | -15.87M | -17.85M | -22.89M | -21.66M | -25.83M | -557.61M | -102.61M | -95.30M | -12.26M | -70.41M | -638.39M | -65.13M |
|
Profit After Tax
|
| -3.07M | -1.23M | -7.03M | -14.62M | -2.53M | 7.00M | 1.76M | -0.73M | 5.48M | 7.05M | 15.41M | 39.00M | 83.78M | 81.20M | 60.56M | 78.98M | 97.28M | 129.42M | 117.44M | 84.03M | 94.02M | 42.70M | 106.50M | 124.63M | 151.16M | 75.94M | 64.48M | 67.16M | 99.79M | 70.35M | 71.48M | 61.44M | -665.98M | 45.55M | 51.41M | 63.24M | 62.34M | 56.71M | 78.28M | 74.31M | 63.73M | 5.18M | 397.79M | 449.37M | 25.65M | 358.49M | -139.41M | 349.61M |
|
Equity Income
|
| | -1.23M | -7.03M | -14.62M | -2.53M | 6.85M | 1.73M | -0.70M | 5.62M | 6.63M | -0.28M | 39.17M | 85.64M | -2.18M | 73.99M | 95.03M | 114.30M | 155.04M | -1.69M | 103.17M | 118.76M | 67.75M | -0.93M | 149.31M | 192.11M | 98.73M | 127.55M | 90.64M | 104.66M | 84.11M | 116.47M | 83.09M | -617.25M | 69.75M | 71.35M | 87.83M | 70.52M | 76.53M | 103.84M | 95.84M | 95.01M | 548.48M | -11.54M | 510.79M | 37.98M | 389.16M | 485.55M | 418.32M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | -2.85M | -2.48M | | | | | | | -27.11M | | | | -30.09M | | | | -21.81M | | | | -22.23M | | | | -25.61M | | | | -25.66M | | | |
|
Investment Income
|
| -0.00M | | -0.53M | 0.21M | -0.89M | | 0.11M | -1.93M | -1.65M | | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | -0.01M | -0.20M | -0.11M | -0.23M | -0.47M | -0.34M | -1.12M | -2.10M | -0.41M | -0.10M | -0.44M | -0.51M | -0.17M | -0.12M | -0.10M | -0.05M | -0.11M | -0.41M | -1.13M | -0.21M | -0.17M | -0.18M | -0.14M | -0.14M | -0.12M | -0.11M | -0.58M | -0.02M | | | | | | | |
|
Income from Continuing Operations
|
| -3.07M | -1.23M | -7.03M | -14.62M | -2.53M | 7.00M | 1.76M | -0.73M | 5.48M | 7.18M | 16.14M | 40.22M | 94.28M | 110.57M | 92.31M | 112.25M | 133.35M | 184.59M | 181.93M | 131.91M | 157.42M | 98.47M | 193.90M | 182.04M | 234.35M | 128.18M | 196.03M | 117.65M | 110.19M | 104.81M | 168.91M | 111.10M | -565.25M | 97.80M | 91.68M | 111.12M | 89.56M | 97.41M | 129.40M | 122.79M | 131.03M | 1,162.73M | 691.09M | 675.71M | 66.73M | 520.89M | 1,170.82M | 518.30M |
|
Consolidated Net Income
|
| -3.07M | -1.23M | -7.03M | -14.62M | -2.53M | 7.00M | 1.76M | -0.73M | 5.48M | 7.18M | 16.14M | 40.22M | 94.28M | 110.57M | 92.31M | 112.25M | 133.35M | 184.59M | 181.93M | 131.91M | 157.42M | 98.47M | 193.90M | 182.04M | 234.35M | 128.18M | 196.03M | 117.65M | 110.19M | 104.81M | 168.91M | 111.10M | -565.25M | 97.80M | 91.68M | 111.12M | 89.56M | 97.41M | 129.40M | 122.79M | 131.03M | 1,162.73M | 691.09M | 675.71M | 66.73M | 520.89M | 1,170.82M | 518.30M |
|
Income towards Parent Company
|
| -3.07M | -1.23M | -7.03M | -14.62M | -2.53M | 7.00M | 1.76M | -0.73M | 5.48M | 7.18M | 16.14M | 40.22M | 94.28M | 110.57M | 92.31M | 112.25M | 130.50M | 182.10M | 181.93M | 131.91M | 157.42M | 98.47M | 193.90M | 182.04M | 207.24M | 128.18M | 196.03M | 117.65M | 80.10M | 104.81M | 168.91M | 111.10M | -587.06M | 97.80M | 91.68M | 111.12M | 67.33M | 97.41M | 129.40M | 122.79M | 105.42M | 1,162.73M | 691.09M | 675.71M | 41.07M | 520.89M | 1,170.82M | 518.30M |
|
Net Income towards Common Stockholders
|
| -5.55M | -3.67M | -44.89M | -23.99M | -10.52M | 0.02 | 1.76M | -0.73M | 0.02 | 0.02 | 0.04 | 0.10 | 0.22 | 81.21M | 0.15 | 0.20 | 0.25 | 0.33 | 0.29 | 0.21 | 0.23 | 0.10 | 0.26 | 0.30 | 0.36 | 0.18 | 0.15 | 0.16 | 0.24 | 0.17 | 0.17 | 0.16 | -1.69 | 0.12 | 0.13 | 0.16 | 0.15 | 0.15 | 0.21 | 0.20 | 0.17 | 0.01 | 1.10 | 1.29 | 0.07 | 1.05 | -0.42 | 1.05 |
|
EPS (Basic)
|
| -0.01 | -0.01 | -0.12 | -0.06 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| -0.08 | | | | -0.12 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| 372.96M | 372.96M | 372.96M | 372.96M | 372.96M | 377.76M | 377.76M | 377.76M | 377.76M | 383.75M | 383.75M | 383.75M | 383.75M | 388.95M | 388.95M | 388.95M | 388.95M | 398.43M | 398.43M | 398.43M | 398.43M | 413.88M | 413.88M | 413.88M | 413.88M | 417.28M | 417.41M | 418.12M | 415.80M | 411.98M | 417.29M | 417.56M | 417.88M | 394.69M | 396.71M | 396.78M | 391.03M | 377.84M | 377.02M | 377.92M | 379.29M | 376.32M | 374.65M | 362.39M | 347.94M | 349.40M | 339.41M | 332.99M |
|
Shares Outstanding (Diluted Average)
|
60.10M | 67.19M | | | | 85.29M | | | | 401.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| -3.07M | -1.32M | -7.12M | -14.74M | -2.96M | 5.04M | -0.44M | -2.46M | 3.47M | 4.93M | 14.00M | 37.20M | 88.36M | 91.04M | 73.75M | 89.00M | 107.08M | 147.50M | 140.60M | 94.60M | 114.84M | 57.28M | 135.14M | 138.94M | 179.47M | 83.90M | 115.03M | 78.22M | 90.97M | 73.30M | 106.30M | 71.47M | -630.29M | 55.53M | 51.68M | 73.12M | 59.33M | 63.51M | 88.96M | 85.22M | 84.79M | 460.31M | 425.04M | 410.73M | 32.42M | 299.49M | 403.50M | 344.53M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | -2.50M | -1.95M | -3.59M | -2.86M | -2.83M | -2.81M | -2.81M | -2.90M | -2.80M | -2.85M | -2.93M | -2.92M | -2.80M | -2.83M | -2.90M | -2.89M | -3.05M | -4.21M | -3.52M | -1.59M | -1.52M | -1.65M | -2.64M | -2.90M | -23.70M | -32.49M | -34.81M | -5.05M | -30.66M | -23.42M | -18.33M |
|
Tax Rate
|
| | | | | | | | | 1.24% | | | | | | | | | | | | | | | | | | | | | | | | 7.61% | | | | | | | | | | | | | | | |