|
Revenue
|
1276.57M | 1063.60M | 1113.76M | 1130.62M | 1068.16M | 805.15M | 804.91M | 850.09M | 174.76M | 220.10M | 285.62M | 380.57M | 443.03M | 528.66M | 596.58M | 659.66M | 745.58M |
|
Cost of Revenue
|
975.19M | 808.81M | 848.41M | 857.48M | 811.40M | 505.52M | 494.04M | 488.38M | 99.98M | 108.64M | 158.54M | 188.91M | 177.54M | 182.76M | 202.44M | 195.69M | 215.91M |
|
Gross Profit
|
301.39M | 254.79M | 265.34M | 273.14M | 256.76M | 299.64M | 310.87M | 361.71M | 74.78M | 123.70M | 164.90M | 227.87M | 299.02M | 381.23M | 426.50M | 480.17M | 529.67M |
|
Amortization - Intangibles
|
| 23.60M | 20.50M | 15.20M | 9.70M | 9.70M | 29.00M | | | | | | | | | | |
|
Research & Development
|
| | | | | 62.81M | 74.20M | 74.25M | 49.37M | 60.71M | 85.70M | 105.98M | 135.11M | 157.94M | 189.19M | 151.20M | 176.67M |
|
Selling, General & Administrative
|
169.96M | 158.19M | 155.89M | 157.14M | 153.99M | 99.54M | 130.26M | 135.38M | 92.90M | 85.15M | 98.88M | 108.90M | 104.20M | 104.59M | 125.35M | 110.17M | 126.50M |
|
Restructuring Costs
|
38.57M | -0.94M | 4.60M | 12.64M | 1.75M | 21.91M | 1.98M | 0.38M | 2.12M | | | | | | | | |
|
Other Operating Expenses
|
975.19M | -0.35M | -1.22M | 2.60M | 0.88M | 113.81M | 137.12M | 164.76M | 2.99M | 111.36M | -19.93M | -5.00M | -2.71M | -1.48M | -35.32M | -11.71M | -7.99M |
|
Operating Expenses
|
1183.71M | 966.06M | 1088.58M | 1045.06M | 967.14M | 298.08M | 343.56M | 374.77M | 206.20M | 257.23M | 363.05M | 408.79M | 419.57M | 446.77M | 552.30M | 468.77M | 524.27M |
|
Operating Income
|
92.86M | 97.54M | 25.18M | 85.56M | 101.02M | -1.85M | -32.68M | -13.06M | -131.41M | -133.52M | -198.15M | -180.92M | -120.55M | -65.54M | -125.80M | 11.40M | 5.40M |
|
EBIT
|
92.86M | 97.54M | 25.18M | 85.56M | 101.02M | -1.85M | -32.68M | -13.06M | -131.41M | -133.52M | -198.15M | -180.92M | -120.55M | -65.54M | -125.80M | 11.40M | 5.40M |
|
Other Non Operating Income
|
1.95M | 0.42M | -1.47M | -1.37M | 0.15M | 1.81M | -0.99M | 0.45M | 0.33M | 0.24M | | | | | | | |
|
Non Operating Income
|
-30.65M | -22.05M | -25.29M | -18.82M | -12.54M | -6.86M | -8.66M | -7.22M | 0.65M | 0.50M | 18.79M | 15.38M | -0.25M | 30.46M | 6.95M | 22.96M | 17.44M |
|
EBT
|
62.21M | 86.24M | -93.61M | 100.05M | 89.79M | -6.17M | -41.35M | -20.28M | -130.76M | -133.02M | -179.36M | -165.54M | -120.80M | -35.08M | -118.85M | 34.36M | 22.84M |
|
Tax Provisions
|
24.71M | 32.06M | 31.73M | 29.13M | 36.16M | 12.04M | -14.80M | -11.63M | -45.18M | -65.72M | -45.41M | -40.28M | -30.53M | -1.24M | 5.25M | 24.27M | 25.34M |
|
Profit After Tax
|
37.50M | 44.16M | -31.84M | 71.52M | 57.12M | -17.34M | -26.54M | -8.65M | -85.58M | -67.30M | 1028.55M | -125.26M | -90.27M | -33.83M | -124.11M | 11.88M | -2.50M |
|
Net Income - Minority
|
| | | | 0.38M | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| -0.39M | -5.29M | -5.75M | -0.49M | -0.06M | | | | | | | | | | | |
|
Income from Continuing Operations
|
37.50M | 54.18M | -125.34M | 70.92M | 53.63M | -18.21M | -26.54M | -8.65M | -85.58M | -67.30M | -133.95M | -125.26M | -90.27M | -33.83M | -124.11M | 10.09M | -2.50M |
|
Consolidated Net Income
|
37.50M | 0.73M | 3.40M | 33.90M | 1.29M | 26.14M | 15.51M | 15.35M | 89.68M | 90.78M | 1162.49M | 0.75M | -90.27M | -33.83M | 5.40M | 1.79M | 1.69M |
|
Income towards Parent Company
|
37.50M | 0.73M | 3.40M | 33.90M | 1.67M | 26.14M | 15.51M | 15.35M | 89.68M | 90.78M | 1162.49M | 0.75M | -90.27M | -33.83M | 5.40M | 1.79M | 1.69M |
|
Net Income towards Common Stockholders
|
37.50M | 44.55M | -23.15M | 77.26M | 57.61M | 8.86M | -11.03M | 6.70M | 4.11M | 23.48M | 1028.55M | -124.51M | -90.27M | -33.83M | 5.40M | 1.79M | 1.69M |
|
EPS (Basic)
|
0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | -0.00M | 0.00M | 0.00M | | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
78.27M | 79.15M | 80.35M | 78.19M | 73.83M | 76.38M | 77.28M | 77.72M | 77.83M | 79.10M | 68.20M | 67.36M | 66.92M | 68.17M | 64.71M | 66.18M | 65.76M |
|
EBITDA
|
92.86M | 97.54M | 25.18M | 85.56M | 101.02M | -1.85M | -32.68M | -13.06M | -131.41M | -133.52M | -198.15M | -180.92M | -120.55M | -65.54M | -125.80M | 11.40M | 5.40M |
|
Tax Rate
|
39.72% | 37.18% | | 29.11% | 40.27% | | 35.81% | 57.36% | 34.55% | 49.41% | 25.32% | 24.33% | 25.27% | 3.54% | | 70.63% | |