|
Revenue
|
| 113.10M | 139.38M | 147.29M | 207.88M | 186.22M | 195.52M | 220.82M | 289.70M | 245.07M | 242.22M | 262.74M | 308.55M | 289.59M | 287.31M | 325.92M | 405.25M | 335.11M | 316.25M | 354.65M | 423.65M | 356.62M | 361.73M | 411.11M |
|
Cost of Revenue
|
| 90.93M | 90.33M | 99.51M | 99.38M | 205.75M | 144.27M | 172.91M | 174.76M | 189.78M | 181.55M | 156.47M | 173.76M | 160.41M | 169.72M | 191.28M | 191.72M | 180.14M | 194.33M | 187.19M | 176.84M | 159.66M | 166.30M | 179.19M |
|
Gross Profit
|
| 99.47M | 124.68M | 129.90M | 187.74M | 137.21M | 159.93M | 177.72M | 248.53M | 200.05M | 197.65M | 219.98M | 260.86M | 245.92M | 238.32M | 276.00M | 351.90M | 279.79M | 252.93M | 290.89M | 359.11M | 292.77M | 297.35M | 342.30M |
|
Research & Development
|
| 26.73M | 26.54M | 27.46M | 29.19M | 93.04M | 57.65M | 61.56M | 64.41M | 68.69M | 67.85M | 67.34M | 81.87M | 75.34M | 86.61M | 84.51M | 85.64M | 85.60M | 98.43M | 96.98M | 99.67M | 94.84M | 98.34M | 96.87M |
|
Selling, General & Administrative
|
| 26.68M | 24.83M | 65.95M | 44.57M | 74.42M | 55.83M | 59.50M | 60.24M | 57.53M | 68.44M | 63.16M | 50.38M | 56.58M | 59.58M | 56.02M | 59.45M | 63.51M | 63.52M | 50.09M | 49.00M | 54.68M | 52.89M | 53.17M |
|
Other Operating Expenses
|
| 90.93M | 90.33M | 99.51M | 99.38M | 205.75M | 144.27M | 172.91M | 174.76M | 189.78M | 181.55M | 156.47M | 173.76M | 160.41M | 169.72M | 191.28M | 191.72M | 180.14M | 194.33M | 187.19M | 176.84M | 159.66M | 166.30M | 179.19M |
|
Operating Expenses
|
| 144.34M | 141.71M | 192.92M | 173.15M | 373.21M | 257.75M | 293.96M | 299.41M | 316.00M | 317.84M | 286.97M | 306.00M | 292.33M | 315.91M | 331.82M | 336.81M | 329.25M | 356.28M | 334.25M | 325.50M | 309.18M | 317.53M | 329.23M |
|
Operating Income
|
| -44.87M | -17.03M | -63.02M | 14.59M | -236.00M | -97.82M | -116.25M | -50.88M | -115.95M | -120.19M | -66.99M | -45.15M | -46.41M | -77.58M | -55.82M | 15.10M | -49.47M | -103.35M | -43.36M | 33.61M | -16.41M | -20.18M | 13.07M |
|
EBIT
|
| -44.87M | -17.03M | -63.02M | 14.59M | -236.00M | -97.82M | -116.25M | -50.88M | -115.95M | -120.19M | -66.99M | -45.15M | -46.41M | -77.58M | -55.82M | 15.10M | -49.47M | -103.35M | -43.36M | 33.61M | -16.41M | -20.18M | 13.07M |
|
Interest & Investment Income
|
| 0.53M | 0.08M | 0.14M | 0.40M | 0.94M | 0.77M | 0.90M | 0.94M | 0.99M | 4.50M | 9.56M | 12.90M | 13.85M | 13.58M | 14.48M | 15.22M | 13.83M | 13.37M | 10.05M | 12.17M | 12.65M | 12.00M | 11.70M |
|
Other Non Operating Income
|
| | -7.84M | -6.30M | 4.64M | -3.22M | -1.23M | -4.30M | -4.75M | -2.81M | -0.60M | 0.89M | 5.29M | 4.29M | 7.47M | 13.72M | 6.28M | 10.68M | 7.71M | 7.81M | 8.85M | -15.96M | 11.51M | -0.18M |
|
Non Operating Income
|
| | -7.84M | -6.30M | 4.64M | -3.22M | -1.23M | -4.30M | -4.75M | -2.81M | -0.60M | 0.89M | 5.29M | 4.29M | 7.47M | 13.72M | 6.28M | 10.68M | 7.71M | 7.81M | 8.85M | -15.96M | 11.51M | -0.18M |
|
EBT
|
| -52.18M | 7.06M | -69.17M | 19.64M | -238.28M | -98.28M | -119.65M | -54.68M | -117.77M | -116.29M | -56.54M | -26.96M | -28.27M | -56.53M | -27.61M | 36.60M | -24.96M | -82.27M | -25.50M | 54.62M | -19.73M | 3.33M | 24.59M |
|
Tax Provisions
|
| 0.66M | 2.10M | 1.62M | -6.67M | 1.40M | 1.75M | 3.14M | 8.40M | 4.80M | 4.10M | 1.20M | 0.69M | 3.63M | 3.83M | 3.93M | 2.67M | 3.80M | 3.83M | -14.84M | 2.83M | 2.83M | 1.74M | -174.25M |
|
Profit After Tax
|
| -52.84M | 4.99M | -70.80M | 26.26M | -239.66M | -100.03M | -122.79M | -63.11M | -122.56M | -120.38M | -57.72M | -27.69M | -31.90M | -60.36M | -31.54M | 33.92M | -28.74M | -86.10M | -10.65M | 51.79M | -22.55M | 1.58M | 198.84M |
|
Income from Continuing Operations
|
| -52.84M | 4.96M | -70.80M | 26.30M | -239.68M | -100.03M | -122.79M | -63.08M | -122.57M | -120.39M | -57.74M | -27.65M | -31.90M | -60.36M | -31.54M | 33.93M | -28.76M | -86.10M | -10.65M | 51.79M | -22.55M | 1.58M | 198.84M |
|
Consolidated Net Income
|
| -52.84M | 4.96M | -70.80M | 26.30M | -239.68M | -100.03M | -122.79M | -63.08M | -122.57M | -120.39M | -57.74M | -27.65M | -31.90M | -60.36M | -31.54M | 33.93M | -28.76M | -86.10M | -10.65M | 51.79M | -22.55M | 1.58M | 198.84M |
|
Income towards Parent Company
|
| -52.84M | 4.96M | -70.80M | 26.30M | -239.68M | -100.03M | -122.79M | -63.08M | -122.57M | -120.39M | -57.74M | -27.65M | -31.90M | -60.36M | -31.54M | 33.93M | -28.76M | -86.10M | -10.65M | 51.79M | -22.55M | 1.58M | 198.84M |
|
Preferred Dividend Payments
|
| | -4.99M | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| -52.84M | -47.85M | -70.80M | 26.30M | -239.68M | -239.66M | -122.79M | -63.08M | -122.57M | -120.39M | -57.74M | -27.65M | -31.90M | -60.36M | -31.54M | 33.93M | -28.76M | -86.10M | -10.65M | 51.79M | -22.55M | 1.58M | 198.84M |
|
EPS (Basic)
|
| -0.33 | | -0.41 | 0.17 | -1.11 | -0.19 | -0.23 | -0.08 | -0.23 | -0.22 | -0.10 | -0.05 | -0.06 | -0.11 | -0.06 | 0.06 | -0.05 | -0.15 | -0.02 | 0.09 | -0.04 | 0.00 | 0.37 |
|
EPS (Weighted Average and Diluted)
|
| | -0.30 | -0.41 | 0.17 | -1.11 | -0.19 | -0.23 | -0.08 | -0.23 | -0.22 | -0.10 | -0.05 | -0.06 | -0.11 | -0.06 | 0.06 | -0.05 | -0.15 | -0.02 | 0.09 | -0.04 | 0.00 | 0.37 |
|
Shares Outstanding (Weighted Average)
|
| | | | 516.55M | 516.55M | 508.83M | 513.54M | 525.23M | 542.09M | 544.73M | 549.61M | 552.84M | 557.42M | 561.16M | 566.74M | 566.08M | 569.01M | 572.78M | 549.96M | 549.60M | 551.49M | 535.04M | 531.02M |
|
Shares Outstanding (Diluted Average)
|
152.38M | | 162.91M | 171.28M | 168.25M | 215.35M | 526.51M | 531.72M | 454.62M | 541.90M | 546.06M | 550.16M | 548.02M | 557.88M | 562.88M | 567.04M | 563.86M | 569.92M | 568.97M | 562.95M | 559.93M | 548.45M | 542.87M | 544.72M |
|
EBITDA
|
| -44.87M | -17.03M | -63.02M | 14.59M | -236.00M | -97.82M | -116.25M | -50.88M | -115.95M | -120.19M | -66.99M | -45.15M | -46.41M | -77.58M | -55.82M | 15.10M | -49.47M | -103.35M | -43.36M | 33.61M | -16.41M | -20.18M | 13.07M |
|
Interest Expenses
|
| 7.84M | | | | 3.22M | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 29.75% | | | | | | | | | | | | | | 7.29% | | | 58.21% | 5.18% | | 52.39% | |