|
Revenue
|
21.72M | 15.12M | 23.35M | 27.32M | 61.10M | 91.06M | 111.61M | 360.79M | 215.90M | 217.76M | 234.88M | 222.50M | 214.57M | 244.24M | 229.13M | 256.39M | 192.77M | 90.51M | 149.10M | 148.08M | 192.39M | 232.58M | 288.50M | 316.42M | 347.28M | 472.65M | 549.78M | 761.56M | 616.27M | 623.40M | 758.54M | 1,122.69M | 1,243.00M | 1,246.08M | 1,215.57M | 1,296.08M | 1,376.45M | 1,197.60M | 1,321.80M |
|
Cost of Revenue
|
| 4.04M | 2.60M | 3.66M | 7.28M | 8.27M | 11.37M | 12.14M | 16.28M | 14.21M | 14.41M | 13.73M | 16.12M | 17.19M | 12.21M | 17.68M | 16.57M | 5.70M | 7.84M | 9.31M | 12.58M | 15.78M | 17.80M | 20.97M | 25.05M | 34.70M | 41.74M | 54.23M | 48.51M | 48.93M | 58.94M | 84.38M | 96.17M | 93.07M | 91.55M | 96.95M | 107.99M | 94.93M | 101.48M |
|
Gross Profit
|
| 11.08M | 20.75M | 23.66M | 53.82M | 82.79M | 100.24M | 348.65M | 199.62M | 203.56M | 220.47M | 208.77M | 198.45M | 227.05M | 216.92M | 238.71M | 176.20M | 84.81M | 141.26M | 138.77M | 179.81M | 216.79M | 270.70M | 295.45M | 322.23M | 437.96M | 508.03M | 707.32M | 567.76M | 574.47M | 699.60M | 1,038.30M | 1,146.83M | 1,153.01M | 1,124.02M | 1,199.13M | 1,268.46M | 1,102.67M | 1,220.32M |
|
Amortization - Intangibles
|
| 0.04M | | | 0.11M | 0.19M | | 0.38M | 0.19M | 0.19M | 0.20M | 0.21M | 0.22M | 0.22M | 0.23M | 0.24M | 0.25M | 0.29M | 0.29M | 0.30M | 0.26M | 0.40M | 0.29M | 0.27M | 0.26M | 0.27M | 0.40M | 0.67M | 0.68M | 0.72M | 0.75M | 1.43M | 2.15M | 2.28M | 2.33M | 2.67M | 2.79M | 2.84M | 2.98M |
|
Research & Development
|
| | 0.26M | 0.40M | 1.18M | | 1.62M | 13.45M | 3.45M | 1.87M | 2.71M | 1.94M | 2.52M | 3.86M | 2.87M | 2.14M | 4.01M | 4.05M | 2.67M | 7.62M | 1.09M | 1.76M | 1.84M | 3.19M | 2.31M | 1.95M | 2.35M | 4.76M | 4.37M | 5.26M | 5.03M | 4.67M | 11.49M | 5.98M | 6.96M | 6.36M | 15.25M | 5.06M | 4.93M |
|
Selling, General & Administrative
|
| 2.54M | 2.61M | 4.85M | 10.88M | 11.82M | 13.31M | 25.22M | 14.30M | 13.81M | 16.56M | 18.64M | 18.12M | 18.43M | 20.04M | 22.57M | 18.87M | 17.99M | 17.58M | 18.42M | 25.26M | 28.81M | 35.75M | 20.64M | 30.60M | 9.95M | 43.39M | 75.62M | 35.47M | 52.74M | 34.52M | 39.13M | 37.37M | 48.73M | 43.78M | 44.74M | 43.06M | 49.84M | 49.96M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.68M | 59.27M | 12.47M | 13.30M | 4.35M | 10.42M | 97.26M | 11.12M | 6.94M | | | | | |
|
Other Operating Expenses
|
42.02M | 27.32M | 27.38M | 26.98M | 41.84M | 55.99M | 70.13M | | 110.29M | 125.42M | 146.24M | 153.11M | 188.83M | 184.85M | 194.86M | 204.96M | 778.71M | 161.26M | 160.86M | 168.92M | 132.05M | 140.88M | 154.41M | 153.75M | 149.31M | 171.97M | 222.71M | 330.06M | 326.99M | 369.64M | 401.93M | 619.51M | 714.09M | 729.30M | 770.01M | 819.70M | 813.68M | 845.21M | 875.96M |
|
Operating Expenses
|
42.02M | 29.86M | 30.25M | 32.23M | 53.91M | 67.81M | 85.07M | 48.82M | 128.03M | 141.09M | 165.51M | 173.69M | 209.46M | 207.14M | 217.77M | 229.67M | 801.59M | 183.31M | 181.11M | 194.97M | 158.40M | 171.45M | 192.00M | 177.57M | 182.22M | 189.56M | 327.72M | 422.92M | 380.13M | 431.99M | 451.90M | 760.57M | 774.08M | 790.95M | 820.75M | 870.80M | 871.99M | 900.11M | 930.85M |
|
Operating Income
|
-20.55M | -14.73M | -6.90M | -4.91M | 7.19M | 23.25M | 26.55M | 320.76M | 87.87M | 76.53M | 69.42M | 49.36M | 5.11M | 37.11M | 11.34M | 25.88M | -608.57M | -92.80M | -31.87M | -46.88M | 34.03M | 67.10M | 96.22M | 173.27M | 165.14M | 281.69M | 222.06M | 338.65M | 236.20M | 191.41M | 306.70M | 362.20M | 469.04M | 455.14M | 395.15M | 425.21M | 504.46M | 297.49M | 390.94M |
|
EBIT
|
-20.55M | -14.73M | -6.90M | -4.91M | 7.19M | 23.25M | 26.55M | 320.76M | 87.87M | 76.53M | 69.42M | 49.36M | 5.11M | 37.11M | 11.34M | 25.88M | -608.57M | -92.80M | -31.87M | -46.88M | 34.03M | 67.10M | 96.22M | 173.27M | 165.14M | 281.69M | 222.06M | 338.65M | 236.20M | 191.41M | 306.70M | 362.20M | 469.04M | 455.14M | 395.15M | 425.21M | 504.46M | 297.49M | 390.94M |
|
Interest & Investment Income
|
| 0.06M | 0.23M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 1.92M | -7.84M | 1.74M | 3.76M | 2.53M | -0.90M | 11.98M | 7.84M | 16.70M | -9.57M | 0.37M | -5.87M | 2.13M | 1.52M | 0.66M | -8.51M | 143.44M | -1.97M | | -51.20M | -54.96M | -44.53M | 1.86M | -129.52M | -34.13M | 181.31M | -60.02M | 54.51M | 20.60M | -151.78M | 190.68M | -121.13M | 14.30M | 238.53M | -36.72M | 57.73M | 73.02M | -264.29M |
|
Non Operating Income
|
6.94M | 0.27M | -9.63M | -0.23M | 3.52M | 9.01M | -2.05M | 11.86M | 2.04M | 10.89M | -16.09M | -7.84M | -15.90M | -12.18M | -13.66M | -15.47M | -24.98M | 96.22M | -19.66M | -41.78M | -68.68M | -92.15M | -59.10M | -11.95M | -142.56M | -48.38M | 152.62M | -99.09M | 17.86M | -15.91M | -192.12M | 129.31M | -190.48M | -63.96M | 167.85M | -107.09M | -13.57M | 10.02M | -222.09M |
|
EBT
|
-20.55M | -14.46M | -16.54M | -5.13M | 10.71M | 32.27M | 24.49M | 332.62M | 89.91M | 87.42M | 53.33M | 41.52M | -10.80M | 24.93M | -2.32M | 10.40M | -633.55M | 3.41M | -51.53M | -88.66M | -34.65M | -25.05M | 37.12M | 161.32M | 22.58M | 233.31M | 374.67M | 239.57M | 254.06M | 175.50M | 114.58M | 491.51M | 278.55M | 391.18M | 563.00M | 318.12M | 490.90M | 307.51M | 168.85M |
|
Tax Provisions
|
0.57M | | -0.41M | | | 9.07M | 8.23M | 30.34M | 19.14M | 19.94M | 11.65M | 8.71M | -2.26M | 5.93M | 1.39M | 0.74M | -83.21M | -1.92M | | | | | | 0.57M | 6.78M | 41.49M | 31.17M | 40.86M | 34.25M | 26.55M | 16.25M | 78.89M | 48.96M | 82.27M | 106.47M | 62.65M | 100.33M | 62.49M | 87.39M |
|
Profit After Tax
|
-13.04M | -14.46M | -16.13M | -5.13M | 10.71M | 23.20M | 16.26M | 302.28M | 70.77M | 67.48M | 41.67M | 32.81M | -8.54M | 19.00M | -3.71M | 9.66M | -550.35M | 5.33M | -51.53M | -88.66M | -34.65M | -25.05M | 37.12M | 160.75M | 15.80M | 191.83M | 343.50M | 198.71M | 219.80M | 148.95M | 98.33M | 412.62M | 229.59M | 308.91M | 456.53M | 255.48M | 390.56M | 245.02M | 81.46M |
|
Income from Non-Controlling Interests
|
| | | | 0.88M | 2.44M | 1.81M | 7.99M | 4.68M | 3.94M | 2.39M | 1.83M | -0.42M | 1.12M | -0.13M | 1.19M | -2.36M | | | | | | | | | | 119.14M | 115.66M | 117.68M | 75.56M | 52.90M | 157.26M | 83.02M | 73.81M | 70.15M | 38.83M | 61.27M | 37.88M | 22.23M |
|
Income from Continuing Operations
|
-21.12M | -14.46M | -16.13M | -5.13M | 10.71M | 23.20M | 16.26M | 302.28M | 70.77M | 67.48M | 41.67M | 32.81M | -8.54M | 19.00M | -3.71M | 9.66M | -550.35M | 5.33M | -51.53M | -88.66M | -34.65M | -25.05M | 37.12M | 160.75M | 15.80M | 191.83M | 343.50M | 198.71M | 219.80M | 148.95M | 98.33M | 412.62M | 229.59M | 308.91M | 456.53M | 255.48M | 390.56M | 245.02M | 81.46M |
|
Consolidated Net Income
|
-21.12M | -14.46M | -16.13M | -5.13M | 10.71M | 23.20M | 16.26M | 302.28M | 70.77M | 67.48M | 41.67M | 32.81M | -8.54M | 19.00M | -3.71M | 9.66M | -550.35M | 5.33M | -51.53M | -88.66M | -34.65M | -25.05M | 37.12M | 160.75M | 15.80M | 191.83M | 343.50M | 198.71M | 219.80M | 148.95M | 98.33M | 412.62M | 229.59M | 308.91M | 456.53M | 255.48M | 390.56M | 245.02M | 81.46M |
|
Income towards Parent Company
|
-21.12M | -14.46M | -16.13M | -5.13M | 10.71M | 23.20M | 16.26M | 302.28M | 70.77M | 67.48M | 41.67M | 32.81M | -8.54M | 19.00M | -3.71M | 9.66M | -550.35M | 5.33M | -51.53M | -88.66M | -34.65M | -25.05M | 37.12M | 160.75M | 15.80M | 191.83M | 343.50M | 198.71M | 219.80M | 148.95M | 98.33M | 412.62M | 229.59M | 308.91M | 456.53M | 255.48M | 390.56M | 245.02M | 81.46M |
|
Net Income towards Common Stockholders
|
-21.12M | 0.03M | -16.13M | -5.13M | 9.82M | 20.76M | 14.45M | 302.28M | 66.09M | 63.54M | 39.29M | 32.81M | -8.11M | 17.88M | -3.58M | 9.66M | -547.98M | 5.33M | -51.53M | -88.66M | -34.65M | -25.05M | 37.12M | 160.75M | 15.80M | 191.83M | 343.50M | 198.71M | 219.80M | 148.95M | 98.33M | 412.62M | 229.59M | 308.91M | 456.53M | 255.48M | 390.56M | 245.02M | 81.46M |
|
EPS (Basic)
|
| 0.00 | -1.10 | -0.35 | 0.04 | 0.09 | 0.06 | 0.12 | 0.25 | 0.24 | 0.15 | 0.12 | -0.03 | 0.07 | -0.01 | 0.04 | -1.99 | 0.02 | -0.19 | -0.32 | -0.12 | -0.09 | 0.13 | 0.57 | 0.06 | 0.67 | 0.78 | 0.29 | 0.35 | 0.23 | 0.14 | 0.65 | 0.27 | 0.38 | 0.56 | 0.30 | 0.47 | 0.30 | 0.08 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.04 | 0.09 | 0.06 | 0.13 | 0.25 | 0.24 | 0.15 | 0.12 | -0.03 | 0.07 | -0.01 | 0.04 | -1.99 | 0.02 | -0.19 | -0.32 | -0.12 | -0.09 | 0.12 | 0.54 | 0.05 | 0.60 | 0.70 | 0.25 | 0.31 | 0.21 | 0.13 | 0.60 | 0.25 | 0.36 | 0.53 | 0.29 | 0.44 | 0.28 | 0.08 |
|
Shares Outstanding (Weighted Average)
|
| 29.02M | 14.62M | 14.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-20.55M | -14.73M | -6.90M | -4.91M | 7.19M | 23.25M | 26.55M | 320.76M | 87.87M | 76.53M | 69.42M | 49.36M | 5.11M | 37.11M | 11.34M | 25.88M | -608.57M | -92.80M | -31.87M | -46.88M | 34.03M | 67.10M | 96.22M | 173.27M | 165.14M | 281.69M | 222.06M | 338.65M | 236.20M | 191.41M | 306.70M | 362.20M | 469.04M | 455.14M | 395.15M | 425.21M | 504.46M | 297.49M | 390.94M |
|
Interest Expenses
|
| 1.64M | 1.80M | 1.98M | 0.41M | 0.71M | 1.01M | 0.10M | 5.81M | 5.79M | 6.53M | 8.22M | 10.16M | 14.44M | 15.25M | 16.15M | 16.42M | 17.37M | 17.72M | 17.68M | 17.48M | 15.18M | 14.69M | 13.93M | 13.15M | 14.33M | 28.81M | 39.36M | 36.78M | 36.83M | 40.58M | 63.02M | 72.59M | 75.45M | 74.82M | 85.37M | 79.67M | 72.77M | 69.39M |
|
Tax Rate
|
-2.78% | | 2.45% | | | 28.11% | 33.61% | 9.12% | 21.28% | 22.81% | 21.85% | 20.98% | 20.95% | 23.78% | -60.04% | 7.11% | 13.13% | -56.12% | | | | | | 0.35% | 30.01% | 17.78% | 8.32% | 17.06% | 13.48% | 15.13% | 14.19% | 16.05% | 17.58% | 21.03% | 18.91% | 19.69% | 20.44% | 20.32% | 51.76% |