|
Revenue
|
| 190.54M | 229.36M | 229.33M | 251.89M | 289.37M | 322.09M | 341.23M | 375.64M | 392.15M | 432.87M | 446.36M | 473.01M | 477.88M | 508.62M | 525.19M | 533.32M | 558.16M | 608.35M | 634.34M | 678.13M | 725.52M | 827.52M | 883.86M | 1,003.70M | 1,181.09M |
|
Cost of Revenue
|
| 119.67M | 112.86M | 98.65M | 102.52M | 334.91M | 147.62M | 136.10M | 162.38M | 153.44M | 162.59M | 160.49M | 168.88M | 182.92M | 190.23M | 187.09M | 184.16M | 176.37M | 197.36M | 193.18M | 196.81M | 209.47M | 288.30M | 236.31M | 243.79M | 274.64M |
|
Gross Profit
|
| 125.47M | 153.46M | 165.03M | 183.48M | 140.03M | 251.59M | 267.12M | 284.72M | 305.34M | 345.30M | 351.95M | 370.79M | 370.27M | 404.31M | 417.54M | 426.42M | 450.24M | 499.71M | 518.08M | 549.57M | 578.88M | 652.99M | 710.88M | 810.76M | 973.78M |
|
Research & Development
|
| 75.88M | 75.83M | 65.80M | 86.81M | 313.92M | 94.13M | 98.47M | 110.52M | 94.32M | 84.18M | 88.60M | 88.17M | 100.86M | 82.04M | 90.10M | 99.53M | 105.71M | 109.28M | 110.04M | 108.78M | 117.56M | 171.50M | 134.89M | 135.04M | 144.19M |
|
Selling, General & Administrative
|
| 74.06M | 112.21M | 70.77M | 93.29M | 338.98M | 166.41M | 146.57M | 157.96M | 149.52M | 157.48M | 142.31M | 155.49M | 148.68M | 149.86M | 136.23M | 132.65M | 128.17M | 127.27M | 133.98M | 138.64M | 138.71M | 182.15M | 163.64M | 162.62M | 161.70M |
|
Other Operating Expenses
|
| 119.67M | 112.86M | 98.65M | 102.52M | 334.91M | 147.62M | 136.10M | 162.38M | 153.44M | 162.59M | 160.49M | 168.88M | 182.92M | 190.23M | 187.09M | 184.16M | 176.37M | 197.36M | 193.18M | 196.81M | 209.47M | 288.30M | 236.31M | 243.79M | 274.64M |
|
Operating Expenses
|
| 269.61M | 300.91M | 235.22M | 282.62M | 987.80M | 408.16M | 381.14M | 430.86M | 397.28M | 404.25M | 391.39M | 412.53M | 432.46M | 422.14M | 413.43M | 416.34M | 410.25M | 433.92M | 437.20M | 444.23M | 465.74M | 641.94M | 534.84M | 541.45M | 580.53M |
|
Operating Income
|
| -144.14M | -147.45M | -70.19M | -99.14M | -847.78M | -156.57M | -114.01M | -146.15M | -91.94M | -58.94M | -39.44M | -41.74M | -62.19M | -17.83M | 4.12M | 10.07M | 39.98M | 65.79M | 80.88M | 105.34M | 113.14M | 11.04M | 176.05M | 269.32M | 393.26M |
|
EBIT
|
| -144.14M | -147.45M | -70.19M | -99.14M | -847.78M | -156.57M | -114.01M | -146.15M | -91.94M | -58.94M | -39.44M | -41.74M | -62.19M | -17.83M | 4.12M | 10.07M | 39.98M | 65.79M | 80.88M | 105.34M | 113.14M | 11.04M | 176.05M | 269.32M | 393.26M |
|
Interest & Investment Income
|
| 3.39M | 2.14M | 3.27M | 0.55M | 0.49M | 0.37M | 0.38M | 0.37M | 0.38M | 0.48M | 0.55M | 1.47M | 5.54M | 12.75M | 20.85M | 30.31M | 36.86M | 44.55M | 43.35M | 46.59M | 52.12M | 54.73M | 50.44M | 56.26M | 59.76M |
|
Other Non Operating Income
|
| 2.31M | -4.71M | 6.10M | -1.59M | -3.29M | 2.89M | -4.89M | 2.12M | -8.53M | -64.12M | -59.87M | -135.80M | -65.05M | 40.58M | -4.14M | -10.34M | 3.12M | -4.09M | -13.51M | -11.17M | -8.11M | 14.77M | -3.17M | 6.60M | 27.48M |
|
Non Operating Income
|
| 2.31M | -4.71M | 6.10M | -1.59M | -3.29M | 2.89M | -4.89M | 2.12M | -8.53M | -64.12M | -59.87M | -135.80M | -65.05M | 40.58M | -4.14M | -10.34M | 3.12M | -4.09M | -13.51M | -11.17M | -8.11M | 14.77M | -3.17M | 6.60M | 27.48M |
|
EBT
|
| -137.83M | -155.44M | -51.72M | -109.51M | -861.86M | -155.94M | -120.37M | -144.24M | -100.70M | -123.18M | -99.36M | -176.74M | -122.78M | 37.85M | 20.83M | 30.04M | 79.97M | 106.25M | 110.73M | 140.76M | 157.15M | 80.54M | 223.32M | 332.17M | 480.50M |
|
Tax Provisions
|
| 2.03M | 3.89M | 2.56M | 0.94M | -8.54M | -7.59M | 3.10M | -5.70M | 1.44M | 33.02M | 2.02M | 2.60M | 1.10M | 4.39M | 1.70M | 2.20M | 6.53M | 9.32M | 4.70M | 5.20M | 7.81M | 3.60M | 5.60M | 3.60M | 3.80M |
|
Profit After Tax
|
| -139.86M | -159.33M | -54.27M | -110.45M | -853.32M | -148.34M | -123.47M | -138.58M | -102.14M | -156.19M | -101.38M | -179.33M | -123.88M | 30.88M | 19.15M | 28.13M | 73.44M | 96.91M | 106.07M | 135.57M | 149.34M | 76.94M | 217.72M | 328.57M | 476.75M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | 2.61M | 2.35M | -0.26M | 1.93M | 3.52M | 0.54M | 1.44M | 5.82M | -2.07M | 3.69M | 1.84M | 1.15M |
|
Income from Continuing Operations
|
| -139.86M | -159.33M | -54.27M | -110.45M | -853.32M | -148.34M | -123.47M | -138.54M | -102.14M | -156.20M | -101.38M | -179.34M | -123.88M | 33.46M | 19.13M | 27.84M | 73.44M | 96.93M | 106.03M | 135.56M | 149.34M | 76.94M | 217.72M | 328.57M | 476.70M |
|
Consolidated Net Income
|
| -139.86M | -159.33M | -54.27M | -110.45M | -853.32M | -148.34M | -123.47M | -138.54M | -102.14M | -156.20M | -101.38M | -179.34M | -123.88M | 33.46M | 19.13M | 27.84M | 73.44M | 96.93M | 106.03M | 135.56M | 149.34M | 76.94M | 217.72M | 328.57M | 476.70M |
|
Income towards Parent Company
|
| -139.86M | -159.33M | -54.27M | -110.45M | -853.32M | -148.34M | -123.47M | -138.54M | -102.14M | -156.20M | -101.38M | -179.34M | -123.88M | 33.46M | 19.13M | 27.84M | 73.44M | 96.93M | 106.03M | 135.56M | 149.34M | 76.94M | 217.72M | 328.57M | 476.70M |
|
Net Income towards Common Stockholders
|
| -139.86M | -159.33M | -54.27M | -110.45M | -853.32M | -148.34M | -123.47M | -138.54M | -102.14M | -156.20M | -101.38M | -179.34M | -123.88M | 33.46M | 19.13M | 27.84M | 73.44M | 96.93M | 106.03M | 135.56M | 149.34M | 76.94M | 217.72M | 328.57M | 476.70M |
|
EPS (Basic)
|
| -0.24 | -0.29 | -0.09 | -0.17 | -0.94 | 0.24 | -0.07 | -0.07 | -0.05 | -0.08 | -0.05 | -0.09 | -0.06 | 0.02 | 0.01 | 0.01 | 0.03 | 0.05 | 0.05 | 0.06 | 0.06 | 0.04 | 0.09 | 0.14 | 0.20 |
|
EPS (Weighted Average and Diluted)
|
| -0.24 | -0.29 | -0.10 | -0.17 | -0.94 | 0.23 | -0.07 | -0.07 | -0.05 | -0.08 | -0.05 | -0.09 | -0.06 | 0.02 | 0.01 | 0.01 | 0.03 | 0.04 | 0.04 | 0.06 | 0.06 | 0.03 | 0.08 | 0.13 | 0.18 |
|
Shares Outstanding (Weighted Average)
|
| | | | 1,648.20M | 1,742.05M | 1,742.05M | 1,876.75M | 1,876.75M | 1,953.12M | 2,004.82M | 2,030.12M | 2,046.59M | 2,064.16M | 2,080.14M | 2,101.39M | 2,118.44M | 2,151.83M | 2,175.99M | 2,212.73M | 2,226.90M | 2,239.45M | 2,278.02M | 2,345.36M | 2,359.91M | 2,372.34M |
|
Shares Outstanding (Diluted Average)
|
544.01M | 580.10M | 576.96M | 594.36M | 640.67M | 905.46M | 979.33M | 1,821.16M | 1,894.61M | 1,964.39M | 1,923.62M | 2,036.31M | 2,054.80M | 2,073.26M | 2,063.79M | 2,217.44M | 2,278.16M | 2,325.60M | 2,297.93M | 2,400.11M | 2,414.70M | 2,459.59M | 2,450.82M | 2,552.82M | 2,562.91M | 2,571.06M |
|
EBITDA
|
| -144.14M | -147.45M | -70.19M | -99.14M | -847.78M | -156.57M | -114.01M | -146.15M | -91.94M | -58.94M | -39.44M | -41.74M | -62.19M | -17.83M | 4.12M | 10.07M | 39.98M | 65.79M | 80.88M | 105.34M | 113.14M | 11.04M | 176.05M | 269.32M | 393.26M |
|
Interest Expenses
|
| 0.17M | 2.67M | 4.59M | 5.65M | 2.08M | 1.81M | 1.84M | 0.59M | 0.61M | 0.60M | 0.59M | 0.67M | 1.08M | 1.71M | 1.27M | 1.32M | 0.74M | 0.14M | | | | | | | |
|
Tax Rate
|
| | | | | 0.99% | 4.87% | | 3.95% | | | | | | 11.61% | 8.16% | 7.32% | 8.17% | 8.77% | 4.24% | 3.69% | 4.97% | 4.47% | 2.51% | 1.08% | 0.79% |