|
Revenue
|
131.36M | 161.19M | 190.20M | 273.18M | 201.91M | 261.25M | 279.70M | 399.90M | 271.94M | 272.49M | 442.62M | 705.62M | 485.23M | 613.21M | 632.93M | 846.65M | 574.88M | 665.93M | 684.55M | 877.21M | 602.58M | 708.02M | 763.20M | 981.26M | 739.98M | 853.68M | 898.37M | 1,154.13M | 854.99M | 998.23M | 1,049.20M |
|
Cost of Revenue
|
55.77M | 65.15M | 66.72M | 72.28M | 76.39M | 296.92M | 110.74M | 127.54M | 117.03M | 108.26M | 118.53M | 127.32M | 133.47M | 164.34M | 156.09M | 190.53M | 173.95M | 212.04M | 229.87M | 317.27M | 201.13M | 243.24M | 225.93M | 240.87M | 226.29M | 265.35M | 249.03M | 271.10M | 253.92M | 313.07M | 296.68M |
|
Gross Profit
|
75.58M | 96.04M | 123.47M | 200.90M | 125.52M | -35.67M | 168.96M | 272.36M | 154.91M | 164.23M | 324.08M | 578.30M | 351.76M | 448.87M | 476.84M | 656.13M | 400.93M | 453.89M | 454.68M | 559.94M | 401.45M | 464.79M | 537.27M | 740.39M | 513.69M | 588.33M | 649.34M | 883.03M | 601.07M | 685.15M | 752.53M |
|
Research & Development
|
60.05M | 61.60M | 63.54M | 66.47M | 72.44M | 801.88M | 167.70M | 165.03M | 145.70M | 136.59M | 160.19M | 163.71M | 171.73M | 181.73M | 185.95M | 240.86M | 195.55M | 233.51M | 254.68M | 265.24M | 266.35M | 269.39M | 264.70M | 267.98M | 280.27M | 312.84M | 326.68M | 320.77M | 331.67M | 359.62M | 371.25M |
|
Selling, General & Administrative
|
18.87M | 17.83M | 18.72M | 22.06M | 24.20M | 224.18M | 51.45M | 54.24M | 56.07M | 45.68M | 148.09M | 86.97M | 72.62M | 68.12M | 65.66M | 94.58M | 62.98M | 89.99M | 86.77M | 103.80M | 207.86M | 99.90M | 106.58M | 98.07M | 106.74M | 112.07M | 141.12M | 103.72M | 105.61M | 126.85M | 110.43M |
|
Other Operating Expenses
|
107.43M | 123.12M | 130.37M | 140.59M | 150.09M | 402.33M | 194.26M | 223.81M | 216.26M | 194.74M | 231.38M | 249.79M | 263.79M | 292.16M | 282.88M | 331.77M | 320.02M | 376.93M | 412.48M | 502.30M | 372.06M | 411.98M | 396.93M | 418.96M | 407.38M | 450.21M | 436.49M | 468.05M | 453.19M | 516.08M | 509.00M |
|
Operating Expenses
|
186.34M | 202.56M | 212.63M | 229.12M | 246.74M | 1,428.39M | 413.41M | 443.08M | 418.03M | 377.01M | 539.65M | 500.47M | 508.14M | 542.01M | 534.48M | 667.21M | 578.55M | 700.43M | 753.92M | 871.34M | 846.27M | 781.27M | 768.20M | 785.01M | 794.40M | 875.12M | 904.29M | 892.54M | 890.47M | 1,002.56M | 990.69M |
|
Operating Income
|
-54.98M | -41.37M | -22.43M | 44.06M | -44.83M | -1167.14M | -133.71M | -43.19M | -146.09M | -104.53M | -97.03M | 205.15M | -22.91M | 71.20M | 98.45M | 179.45M | -3.67M | -34.51M | -69.38M | 5.87M | -243.69M | -73.24M | -5.00M | 196.25M | -54.42M | -21.44M | -5.92M | 261.59M | -35.48M | -4.33M | 58.52M |
|
EBIT
|
-54.98M | -41.37M | -22.43M | 44.06M | -44.83M | -1167.14M | -133.71M | -43.19M | -146.09M | -104.53M | -97.03M | 205.15M | -22.91M | 71.20M | 98.45M | 179.45M | -3.67M | -34.51M | -69.38M | 5.87M | -243.69M | -73.24M | -5.00M | 196.25M | -54.42M | -21.44M | -5.92M | 261.59M | -35.48M | -4.33M | 58.52M |
|
Interest & Investment Income
|
2.64M | 3.19M | 3.55M | 3.78M | 4.06M | 8.13M | 9.84M | 8.14M | 7.15M | 4.22M | 2.90M | 1.85M | 1.49M | 1.12M | 0.77M | -0.31M | 0.71M | 3.37M | 8.93M | 16.59M | 24.90M | 24.89M | 26.69M | 28.96M | 31.27M | 34.68M | 32.48M | 28.58M | 27.29M | 28.02M | 28.54M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | -9.73M | 6.32M | 0.32M | 2.18M | -4.60M | 5.89M | -4.53M | -4.60M | 3.24M | -13.33M | 4.52M | 10.96M | 0.14M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | -9.73M | 6.32M | 0.32M | 2.18M | -4.60M | 5.89M | -4.53M | -4.60M | 3.24M | -13.33M | 4.52M | 10.96M | 0.14M |
|
EBT
|
-52.59M | -38.40M | -18.80M | 47.22M | -41.27M | -1159.46M | -124.93M | -35.18M | -141.02M | -100.33M | -94.19M | 208.51M | -22.98M | 72.66M | 94.45M | 176.84M | -4.15M | -40.39M | -70.17M | 28.77M | -218.46M | -46.17M | 17.10M | 231.10M | -27.68M | 8.64M | 29.80M | 276.84M | -3.67M | 34.65M | 87.20M |
|
Tax Provisions
|
0.12M | 0.01M | 0.07M | 0.20M | 0.15M | 0.04M | -0.20M | 0.54M | 0.18M | 0.42M | 0.03M | 0.67M | -1.30M | 3.24M | 0.45M | 2.14M | 1.13M | 2.70M | -4.99M | 11.28M | -9.88M | -11.23M | 10.36M | 29.92M | -2.86M | -0.24M | -0.76M | -1570.63M | -12.59M | -4.10M | -4.91M |
|
Profit After Tax
|
-52.71M | -38.41M | -18.87M | 47.02M | -41.42M | -1159.50M | -124.73M | -35.72M | -141.20M | -100.75M | -94.22M | 207.84M | -21.67M | 69.42M | 94.00M | 174.70M | -5.28M | -43.08M | -65.18M | 17.49M | -208.58M | -34.94M | 6.73M | 201.18M | -24.81M | 8.89M | 30.56M | 1,847.47M | 8.92M | 38.76M | 92.11M |
|
Income from Continuing Operations
|
-52.71M | -38.41M | -18.87M | 47.02M | -41.42M | -1159.50M | -124.73M | -35.72M | -141.20M | -100.75M | -94.22M | 207.84M | -21.67M | 69.42M | 94.00M | 174.70M | -5.28M | -43.09M | -65.18M | 17.49M | -208.58M | -34.94M | 6.73M | 201.18M | -24.81M | 8.89M | 30.56M | 1,847.47M | 8.92M | 38.76M | 92.11M |
|
Consolidated Net Income
|
-52.71M | -38.41M | -18.87M | 47.02M | -41.42M | -1159.50M | -124.73M | -35.72M | -141.20M | -100.75M | -94.22M | 207.84M | -21.67M | 69.42M | 94.00M | 174.70M | -5.28M | -43.09M | -65.18M | 17.49M | -208.58M | -34.94M | 6.73M | 201.18M | -24.81M | 8.89M | 30.56M | 1,847.47M | 8.92M | 38.76M | 92.11M |
|
Income towards Parent Company
|
-52.71M | -38.41M | -18.87M | 47.02M | -41.42M | -1159.50M | -124.73M | -35.72M | -141.20M | -100.75M | -94.22M | 207.84M | -21.67M | 69.42M | 94.00M | 174.70M | -5.28M | -43.09M | -65.18M | 17.49M | -208.58M | -34.94M | 6.73M | 201.18M | -24.81M | 8.89M | 30.56M | 1,847.47M | 8.92M | 38.76M | 92.11M |
|
Net Income towards Common Stockholders
|
-52.71M | -38.41M | -18.87M | 47.02M | -41.42M | -1159.50M | -124.73M | -35.72M | -141.20M | -100.75M | -94.22M | 207.84M | -21.67M | 69.42M | 94.00M | 174.70M | -5.28M | -43.09M | -65.18M | 17.49M | -208.58M | -34.94M | 6.73M | 201.18M | -24.81M | 8.89M | 30.56M | 1,847.47M | 8.92M | 38.76M | 92.11M |
|
EPS (Basic)
|
-0.42 | -0.30 | -0.15 | 0.37 | -0.33 | -2.62 | -0.23 | 0.91 | -0.25 | -0.17 | -0.16 | 0.35 | -0.03 | 0.11 | 0.15 | 0.27 | -0.01 | -0.07 | -0.10 | 0.03 | -0.31 | -0.05 | 0.01 | 0.30 | -0.04 | 0.01 | 0.05 | 2.72 | 0.01 | 0.06 | 0.14 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -0.08 | | -0.25 | -0.16 | 0.35 | -0.03 | 0.10 | 0.14 | 0.26 | -0.01 | -0.07 | -0.10 | 0.03 | -0.31 | -0.05 | 0.01 | 0.30 | -0.04 | 0.01 | 0.04 | 2.65 | 0.01 | 0.06 | 0.13 |
|
Shares Outstanding (Weighted Average)
|
| | | 529.34M | 529.34M | 542.54M | 558.23M | 558.23M | 586.46M | 586.46M | 600.55M | 618.07M | 636.86M | 636.86M | 652.20M | 652.20M | 658.14M | 663.48M | 673.46M | 678.23M | 683.87M | 683.76M | 670.01M | 674.36M | 678.98M | 683.17M | 686.20M | 678.24M | 678.24M | 676.63M | 679.93M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 420.47M | | 586.74M | 603.49M | 596.26M | 628.59M | 692.36M | 692.11M | 691.65M | 656.90M | 662.24M | 669.17M | 665.73M | 681.14M | 677.70M | 687.10M | 674.64M | 678.82M | 708.26M | 701.77M | 698.38M | 689.36M | 689.84M | 694.53M |
|
EBITDA
|
-54.98M | -41.37M | -22.43M | 44.06M | -44.83M | -1167.14M | -133.71M | -43.19M | -146.09M | -104.53M | -97.03M | 205.15M | -22.91M | 71.20M | 98.45M | 179.45M | -3.67M | -34.51M | -69.38M | 5.87M | -243.69M | -73.24M | -5.00M | 196.25M | -54.42M | -21.44M | -5.92M | 261.59M | -35.48M | -4.33M | 58.52M |
|
Interest Expenses
|
0.24M | 0.21M | -0.08M | 0.62M | 0.50M | 0.45M | 1.06M | 0.13M | 2.08M | 0.02M | 0.05M | -1.51M | 1.56M | -0.34M | 4.76M | 3.43M | 1.20M | 9.25M | 10.12M | -5.73M | -0.32M | -2.18M | | | | | | | | | |
|
Tax Rate
|
| | | 0.43% | | | 0.16% | | | | | 0.32% | 5.68% | 4.46% | 0.48% | 1.21% | | | 7.11% | 39.21% | 4.52% | 24.33% | 60.62% | 12.95% | 10.35% | | | | | | |