|
Revenue
|
1.58M | 1.32M | 5.75M | | 7.74M | 13.99M | 24.34M | | 4.32M | 12.53M | 17.05M | | 21.62M | 3.65M | 15.56M | | 7.99M | 4.47M | 9.02M | | 2.17M | 1.57M |
|
Gross Profit
|
1.40M | 0.61M | 5.07M | | 6.99M | 7.61M | 22.96M | | 2.59M | 8.89M | 13.47M | | 17.41M | 3.42M | 15.37M | | 7.78M | 4.24M | 8.76M | | 2.02M | 1.46M |
|
Research & Development
|
58.73M | 97.41M | 202.26M | | 78.52M | 132.10M | 137.34M | | 135.83M | 132.00M | 125.53M | | 125.13M | 114.79M | 108.15M | | 120.51M | 143.07M | 141.59M | | 152.92M | 164.57M |
|
Selling, General & Administrative
|
57.12M | 59.74M | 61.88M | | 82.75M | 437.78M | 115.53M | | 149.07M | 157.66M | 168.26M | | 156.19M | 88.58M | 128.17M | | 99.89M | 202.88M | 141.54M | | 134.02M | 143.12M |
|
Other Operating Expenses
|
0.18M | 0.71M | 0.68M | | 0.85M | 66.47M | 17.49M | | 1.73M | 3.64M | 101.33M | | 16.71M | 14.17M | 0.20M | | 0.21M | 0.23M | 0.26M | | 0.15M | 0.11M |
|
Operating Expenses
|
116.03M | 157.86M | 264.82M | | 162.12M | 698.42M | 270.36M | | 286.63M | 293.30M | 395.13M | | 298.04M | 217.54M | 236.52M | | 220.61M | 346.19M | 283.40M | | 287.09M | 307.80M |
|
Operating Income
|
-114.45M | -156.54M | -259.07M | | -154.39M | -684.43M | -246.02M | | -282.31M | -280.77M | -378.08M | | -276.41M | -213.89M | 5,127.45M | | -102.23M | -341.71M | -274.38M | | -284.92M | -306.23M |
|
EBIT
|
-114.45M | -156.54M | -259.07M | | -154.39M | -684.43M | -246.02M | | -282.31M | -280.77M | -378.08M | | -276.41M | -213.89M | 5,127.45M | | -102.23M | -341.71M | -274.38M | | -284.92M | -306.23M |
|
Non Operating Investment Income
|
41.15M | 84.30M | -18.23M | | -8.62M | 443.75M | -38.04M | | -24.55M | -54.68M | 25.95M | | -7.56M | -45.85M | -10.47M | | 15.23M | 48.38M | -21.31M | | -19.12M | 128.50M |
|
Interest & Investment Income
|
| | | | | 0.07M | 0.07M | | 1.98M | 5.67M | 10.25M | | 16.71M | 14.30M | 31.95M | | 72.13M | 69.77M | 61.85M | | 48.32M | 45.34M |
|
Other Non Operating Income
|
-2.84M | 0.76M | 5.79M | | 0.13M | -3.69M | 1.03M | | -1.08M | -5.95M | 18.09M | | 4.59M | -1.53M | 2.11M | | -3.61M | -1.45M | -2.82M | | -11.21M | -5.69M |
|
Non Operating Income
|
-2.84M | 0.76M | 5.79M | | 0.13M | -3.69M | 2.46M | | -1.08M | -5.95M | 18.09M | | 4.59M | -1.53M | 2.11M | | -3.61M | -1.45M | -2.82M | | -11.21M | -5.69M |
|
EBT
|
-6.76M | -52.79M | -275.82M | | -100.98M | -225.24M | -306.05M | | -349.79M | -313.76M | -382.08M | | -326.09M | -241.41M | 5,153.55M | | -19.64M | -224.38M | -234.51M | | -269.26M | -159.04M |
|
Tax Provisions
|
1.22M | 0.71M | -0.22M | | 0.09M | 0.40M | 0.04M | | 4.00M | 2.17M | 2.82M | | 1.75M | 3.24M | 22.36M | | 11.96M | 12.46M | -25.57M | | 4.65M | 7.00M |
|
Profit After Tax
|
-8.00M | -53.50M | -275.60M | | -101.10M | -225.64M | -306.08M | | -353.80M | -315.92M | -384.90M | | -327.85M | -331.12M | 5,154.47M | | 95.30M | -279.92M | -208.94M | | -273.91M | -166.04M |
|
Income from Non-Controlling Interests
|
-4.73M | -18.10M | -14.57M | | -18.89M | -17.16M | -21.55M | | -21.98M | -24.33M | -32.88M | | -36.03M | -26.79M | -23.52M | | -37.81M | -49.74M | -51.31M | | -50.56M | -52.52M |
|
Income from Continuing Operations
|
-7.98M | -53.50M | -275.60M | | -101.08M | -225.64M | -306.08M | | -353.78M | -315.92M | -384.90M | | -327.85M | -244.64M | 5,131.18M | | -31.60M | -236.84M | -208.94M | | -273.91M | -166.04M |
|
Consolidated Net Income
|
-7.98M | -53.50M | -275.60M | | -101.08M | -225.64M | -306.08M | | -353.78M | -315.92M | -384.90M | | -327.85M | -82.62M | -58.52M | | 89.09M | -43.08M | 327.02M | | -273.91M | -166.04M |
|
Income towards Parent Company
|
-7.98M | -53.50M | -275.60M | | -101.08M | -225.64M | -306.08M | | -353.78M | -315.92M | -384.90M | | -327.85M | -82.62M | -58.52M | | 89.09M | -43.08M | 327.02M | | -273.91M | -166.04M |
|
Net Income towards Common Stockholders
|
-7.98M | -53.50M | -275.60M | | -101.08M | -225.64M | -306.08M | | -353.78M | -315.92M | -384.90M | | -327.85M | -82.62M | -58.52M | | 89.09M | -43.08M | 327.02M | | -273.91M | -166.04M |
|
EPS (Basic)
|
-0.02 | -0.06 | -0.41 | | -0.13 | -0.32 | -0.41 | | -0.48 | -0.42 | -0.49 | | -0.38 | -0.40 | 6.44 | | 0.13 | -0.31 | 0.23 | | -0.33 | -0.17 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.13 | -0.32 | -0.41 | | -0.48 | -0.42 | -0.49 | | -0.38 | -0.40 | 6.10 | | 0.12 | -0.31 | 0.23 | | -0.33 | -0.17 |
|
Shares Outstanding (Weighted Average)
|
| 62.50M | 51.34M | 51.34M | 684.79M | 684.79M | 684.79M | 692.07M | 700.77M | 703.63M | 725.42M | 758.43M | 766.81M | 771.74M | 803.92M | 805.85M | 738.72M | 739.52M | 727.95M | 713.55M | 679.81M | 682.88M |
|
Shares Outstanding (Diluted Average)
|
| | | | 649.86M | 650.23M | 686.59M | 669.75M | 695.88M | 699.89M | 713.32M | 712.79M | 759.27M | 770.23M | 844.46M | 831.05M | 781.63M | 735.64M | 731.32M | 725.40M | 680.29M | 680.95M |
|
EBITDA
|
-114.45M | -156.54M | -259.07M | | -154.39M | -684.43M | -246.02M | | -282.31M | -280.77M | -378.08M | | -276.41M | -213.89M | 5,127.45M | | -102.23M | -341.71M | -274.38M | | -284.92M | -306.23M |
|
Interest Expenses
|
| | | | | | | | 2.61M | 8.34M | 8.45M | | 8.91M | 9.25M | 9.44M | | 13.40M | | | | | |
|
Shares Outstanding
|
628.78M | 628.78M | 630.17M | 651.58M | 651.58M | 684.79M | 692.01M | 694.98M | 701.17M | 704.39M | 726.80M | 760.14M | 767.14M | 800.79M | 804.89M | 806.68M | 739.05M | 733.33M | 719.63M | 695.94M | 682.23M | |
|
Tax Rate
|
| | 0.08 | | | | | | | | | | | | 0.43 | | | | 10.90 | | | |