|
Revenue
|
38.80M | 71.80M | 128.20M | 165.68M | 149.65M | 181.67M | 207.94M | 285.69M | 230.67M | 262.26M | 297.69M | 389.82M | 320.43M | 388.02M | 446.20M | 560.89M | 462.48M | 454.16M | 678.67M | 911.32M | 769.58M | 982.11M | 1,067.47M | 1,297.88M | 1,062.73M | 1,110.91M | 1,128.48M | 1,299.73M | 988.61M | 1,067.67M | 1,188.55M | 1,361.29M | 1,194.77M | 1,236.77M | 1,372.57M | 1,557.28M | 1,363.22M | 1,344.93M | 1,506.84M |
|
Cost of Revenue
|
75.77M | 94.76M | 127.78M | 153.35M | 219.73M | 152.15M | 210.71M | 191.25M | 196.80M | 191.56M | 197.55M | 212.95M | 203.77M | 215.49M | 223.14M | 253.44M | 253.41M | 250.45M | 293.10M | 385.55M | 412.60M | 445.02M | 443.47M | 449.15M | 420.90M | 446.38M | 466.76M | 481.31M | 439.99M | 496.87M | 555.75M | 621.50M | 574.75M | 588.92M | 638.91M | 671.66M | 639.58M | 653.33M | 674.22M |
|
Gross Profit
|
-36.98M | -22.96M | 0.42M | 12.33M | -70.08M | 29.52M | -2.77M | 94.45M | 33.87M | 70.70M | 100.14M | 176.87M | 116.66M | 172.53M | 223.06M | 307.45M | 209.07M | 203.70M | 385.57M | 525.78M | 356.98M | 537.09M | 624.00M | 848.73M | 641.83M | 664.53M | 661.72M | 818.42M | 548.62M | 570.79M | 632.80M | 739.78M | 620.02M | 647.85M | 733.67M | 885.62M | 723.64M | 691.60M | 832.62M |
|
Research & Development
|
28.10M | 36.05M | 54.56M | 64.96M | 805.85M | 255.74M | 239.44M | 233.84M | 200.99M | 203.25M | 203.51M | 164.44M | 216.19M | 236.20M | 211.60M | 219.53M | 238.61M | 260.86M | 283.64M | 318.45M | 348.58M | 370.67M | 412.02M | 434.19M | 455.56M | 505.04M | 564.26M | 584.94M | 455.11M | 477.66M | 494.56M | 483.53M | 449.76M | 406.20M | 412.79M | 422.94M | 424.17M | 443.32M | 453.42M |
|
Selling, General & Administrative
|
24.01M | 32.26M | 42.17M | 66.72M | 1,174.48M | 131.90M | 118.10M | 111.11M | 123.30M | 123.61M | 122.45M | 107.66M | 118.65M | 129.64M | 117.07M | 215.55M | 134.61M | 121.33M | 126.29M | 146.93M | 161.72M | 179.20M | 175.28M | 194.44M | 215.91M | 249.06M | 262.37M | 225.93M | 190.34M | 216.87M | 221.05M | 229.16M | 227.46M | 229.31M | 220.98M | 241.35M | 235.36M | 250.09M | 251.35M |
|
Other Operating Expenses
|
90.51M | 119.34M | 162.44M | 203.74M | 383.09M | 243.05M | 312.22M | 301.70M | 298.91M | 293.25M | 295.11M | 312.42M | 301.65M | 327.00M | 346.38M | 379.41M | 375.62M | 382.57M | 436.61M | 543.18M | 562.89M | 624.75M | 661.00M | 694.38M | 662.78M | 757.75M | 737.09M | 776.46M | 708.42M | 777.47M | 853.00M | 897.32M | 850.78M | 855.24M | 912.01M | 919.87M | 897.54M | 911.19M | 930.43M |
|
Operating Expenses
|
142.62M | 187.66M | 259.17M | 335.42M | 2,363.41M | 630.69M | 669.76M | 646.66M | 623.20M | 620.11M | 621.07M | 584.53M | 636.49M | 692.84M | 675.05M | 814.48M | 748.84M | 764.77M | 846.53M | 1,008.56M | 1,073.19M | 1,174.62M | 1,248.30M | 1,323.01M | 1,334.25M | 1,511.85M | 1,563.72M | 1,587.33M | 1,353.87M | 1,472.01M | 1,568.61M | 1,610.00M | 1,528.01M | 1,490.74M | 1,545.78M | 1,584.16M | 1,557.06M | 1,604.61M | 1,635.20M |
|
Operating Income
|
-103.82M | -115.86M | -130.97M | -169.74M | -2213.77M | -449.02M | -461.83M | -360.96M | -392.53M | -357.84M | -323.37M | -194.71M | -316.06M | -304.82M | -228.85M | -253.60M | -286.36M | -310.61M | -167.86M | -97.24M | -303.61M | -192.51M | -180.82M | -25.13M | -271.53M | -400.94M | -435.24M | -287.60M | -365.26M | -404.34M | -380.06M | -248.71M | -333.23M | -253.97M | -173.21M | -26.88M | -193.85M | -259.68M | -128.36M |
|
EBIT
|
-103.82M | -115.86M | -130.97M | -169.74M | -2213.77M | -449.02M | -461.83M | -360.96M | -392.53M | -357.84M | -323.37M | -194.71M | -316.06M | -304.82M | -228.85M | -253.60M | -286.36M | -310.61M | -167.86M | -97.24M | -303.61M | -192.51M | -180.82M | -25.13M | -271.53M | -400.94M | -435.24M | -287.60M | -365.26M | -404.34M | -380.06M | -248.71M | -333.23M | -253.97M | -173.21M | -26.88M | -193.85M | -259.68M | -128.36M |
|
Interest & Investment Income
|
0.36M | 0.87M | 1.94M | 1.49M | 2.42M | 6.35M | 6.25M | 6.07M | 6.10M | 6.60M | 7.01M | 7.51M | 7.82M | 7.45M | 10.32M | 10.46M | 8.59M | 4.77M | 2.80M | 1.97M | 1.14M | 1.25M | 1.26M | 1.55M | 3.12M | 8.33M | 18.45M | 28.70M | 37.95M | 43.14M | 43.84M | 43.46M | 39.90M | 36.46M | 38.53M | 38.57M | 37.02M | 33.20M | 32.26M |
|
Other Non Operating Income
|
-0.99M | -0.94M | -1.42M | -1.22M | 0.19M | 0.79M | 1.00M | 2.55M | 3.15M | -0.06M | -7.62M | -3.71M | -1.13M | 44.09M | -1.48M | 17.54M | -12.39M | 3.58M | -5.67M | 29.47M | 22.06M | 42.28M | 112.63M | 63.20M | -77.54M | -16.91M | 71.96M | -20.04M | 11.37M | 1.32M | -20.66M | -34.45M | -0.08M | -20.79M | -4.36M | 8.38M | 49.07M | -0.82M | 27.57M |
|
Non Operating Income
|
-0.99M | -0.94M | -1.42M | -1.22M | 0.19M | 0.79M | 1.00M | 2.55M | 3.15M | -0.06M | -7.62M | -3.71M | -1.13M | 44.09M | -1.48M | 17.54M | -12.39M | 3.58M | -5.67M | 29.47M | 22.06M | 42.28M | 112.63M | 63.20M | -77.54M | -16.91M | 71.96M | -20.04M | 11.37M | 1.32M | -20.66M | -34.45M | -0.08M | -20.79M | -4.36M | 8.38M | 49.07M | -0.82M | 27.57M |
|
EBT
|
-104.45M | -115.93M | -131.10M | -170.24M | -2211.85M | -442.88M | -455.46M | -353.22M | -384.21M | -352.23M | -324.90M | -192.02M | -310.13M | -254.10M | -228.67M | -240.37M | -305.28M | -326.99M | -198.94M | -94.97M | -285.44M | -153.54M | -70.97M | 35.58M | -351.11M | -415.07M | -350.26M | -284.25M | -321.83M | -365.21M | -362.41M | -244.97M | -298.16M | -243.42M | -144.91M | 14.27M | -131.16M | -254.91M | -103.03M |
|
Tax Provisions
|
0.12M | -0.03M | -6.87M | -0.30M | -3.01M | 0.21M | -12.30M | -3.24M | 1.58M | 1.10M | 0.24M | 0.03M | 0.30M | 1.10M | -1.30M | 0.78M | 0.70M | -1.04M | 0.91M | 18.13M | 1.44M | -1.90M | 1.00M | 12.98M | 8.51M | 7.00M | 9.24M | 4.16M | 6.84M | 12.10M | 5.85M | 3.26M | 6.93M | 5.20M | 8.33M | 5.13M | 8.43M | 7.70M | 0.51M |
|
Profit After Tax
|
-104.58M | -115.89M | -124.23M | -169.94M | -2208.84M | -443.09M | -443.16M | -349.98M | -385.79M | -353.31M | -325.15M | -191.67M | -310.41M | -255.17M | -227.38M | -240.70M | -305.94M | -325.95M | -199.85M | -113.10M | -286.88M | -151.66M | -71.96M | 22.55M | -359.62M | -422.07M | -359.50M | -288.46M | -328.67M | -377.31M | -368.26M | -248.25M | -305.09M | -248.62M | -153.25M | 9.10M | -139.59M | -262.57M | -103.54M |
|
Income from Continuing Operations
|
-104.58M | -115.89M | -124.23M | -169.94M | -2208.84M | -443.09M | -443.16M | -349.98M | -385.79M | -353.33M | -325.15M | -192.05M | -310.43M | -255.20M | -227.37M | -241.16M | -305.98M | -325.95M | -199.85M | -113.10M | -286.88M | -151.64M | -71.97M | 22.60M | -359.62M | -422.07M | -359.50M | -288.41M | -328.67M | -377.31M | -368.26M | -248.23M | -305.09M | -248.62M | -153.25M | 9.13M | -139.59M | -262.61M | -103.54M |
|
Consolidated Net Income
|
-104.58M | -115.89M | -124.23M | -169.94M | -2208.84M | -443.09M | -443.16M | -349.98M | -385.79M | -353.33M | -325.15M | -192.05M | -310.43M | -255.20M | -227.37M | -241.16M | -305.98M | -325.95M | -199.85M | -113.10M | -286.88M | -151.64M | -71.97M | 22.60M | -359.62M | -422.07M | -359.50M | -288.41M | -328.67M | -377.31M | -368.26M | -248.23M | -305.09M | -248.62M | -153.25M | 9.13M | -139.59M | -262.61M | -103.54M |
|
Income towards Parent Company
|
-104.58M | -115.89M | -124.23M | -169.94M | -2208.84M | -443.09M | -443.16M | -349.98M | -385.79M | -353.33M | -325.15M | -192.05M | -310.43M | -255.20M | -227.37M | -241.16M | -305.98M | -325.95M | -199.85M | -113.10M | -286.88M | -151.64M | -71.97M | 22.60M | -359.62M | -422.07M | -359.50M | -288.41M | -328.67M | -377.31M | -368.26M | -248.23M | -305.09M | -248.62M | -153.25M | 9.13M | -139.59M | -262.61M | -103.54M |
|
Net Income towards Common Stockholders
|
-63.86M | -70.05M | -74.87M | -102.71M | -1309.06M | -248.61M | -289.82M | -299.34M | -276.79M | -259.32M | -240.30M | -144.05M | -239.86M | -200.29M | -181.41M | -194.51M | -249.24M | -266.76M | -164.50M | -94.85M | -238.11M | -126.64M | -60.34M | 17.96M | -303.13M | -356.31M | -302.67M | -288.41M | -328.67M | -377.31M | -368.26M | -248.23M | -305.09M | -248.62M | -153.25M | 9.13M | -139.59M | -262.61M | -103.54M |
|
EPS (Basic)
|
-0.14 | -0.14 | -0.15 | -0.21 | -2.31 | -0.36 | -0.36 | -0.24 | -0.30 | -0.27 | -0.25 | -0.14 | -0.23 | -0.19 | -0.16 | -0.17 | -0.21 | -0.23 | -0.14 | -0.07 | -0.19 | -0.10 | -0.05 | 0.02 | -0.22 | -0.26 | -0.22 | -0.19 | -0.21 | -0.24 | -0.23 | -0.15 | -0.19 | -0.15 | -0.09 | 0.01 | -0.08 | -0.16 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
-0.14 | -0.14 | -0.15 | -0.21 | -2.31 | -0.36 | -0.36 | -0.24 | -0.30 | -0.27 | -0.25 | -0.14 | -0.23 | -0.19 | -0.16 | -0.17 | -0.21 | -0.23 | -0.14 | -0.07 | -0.19 | -0.10 | -0.05 | 0.02 | -0.22 | -0.26 | -0.22 | -0.19 | -0.21 | -0.24 | -0.23 | -0.15 | -0.19 | -0.15 | -0.09 | 0.01 | -0.08 | -0.16 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
| | | 1,157.27M | 1,179.13M | 1,179.13M | 1,204.26M | 1,204.26M | 1,227.04M | 1,258.17M | 1,277.35M | 1,294.92M | 1,321.04M | 1,340.06M | 1,399.97M | 1,399.97M | 1,420.19M | 1,445.44M | 1,469.22M | 1,489.98M | 1,508.30M | 1,581.11M | 1,581.11M | 1,609.80M | 1,624.30M | 1,636.32M | 1,648.97M | 1,613.10M | 1,601.77M | 1,601.77M | 1,622.81M | 1,646.40M | 1,650.63M | 1,641.04M | 1,659.48M | 1,677.21M | 1,696.36M | 1,671.18M | 1,689.83M |
|
Shares Outstanding (Diluted Average)
|
| | | 807.87M | | | 1,232.99M | 1,166.09M | 1,271.00M | 1,294.85M | 1,309.92M | 1,300.57M | 1,340.62M | 1,362.54M | 1,393.36M | 1,375.46M | 1,426.31M | 1,447.02M | 1,466.42M | 1,455.69M | 1,501.64M | 1,547.23M | 1,580.97M | 1,559.00M | 1,619.11M | 1,632.14M | 1,619.88M | 1,608.30M | 1,581.37M | 1,603.17M | 1,625.92M | 1,612.50M | 1,647.39M | 1,646.06M | 1,663.01M | 1,659.15M | 1,696.35M | 1,685.54M | 1,696.54M |
|
EBITDA
|
-103.82M | -115.86M | -130.97M | -169.74M | -2213.77M | -449.02M | -461.83M | -360.96M | -392.53M | -357.84M | -323.37M | -194.71M | -316.06M | -304.82M | -228.85M | -253.60M | -286.36M | -310.61M | -167.86M | -97.24M | -303.61M | -192.51M | -180.82M | -25.13M | -271.53M | -400.94M | -435.24M | -287.60M | -365.26M | -404.34M | -380.06M | -248.71M | -333.23M | -253.97M | -173.21M | -26.88M | -193.85M | -259.68M | -128.36M |
|
Interest Expenses
|
| | 0.65M | 0.78M | 0.69M | 1.00M | 0.89M | 0.88M | 0.93M | 0.93M | 0.92M | 1.11M | 0.76M | 0.81M | 8.65M | 14.78M | 15.11M | 24.73M | 28.21M | 29.18M | 5.03M | 4.56M | 4.03M | 4.05M | 5.17M | 5.55M | 5.42M | 5.31M | 5.88M | 5.34M | 5.52M | 5.28M | 4.74M | 5.11M | 5.88M | 5.81M | 23.40M | 27.61M | 34.49M |
|
Tax Rate
|
| 0.03% | 5.24% | 0.17% | 0.14% | | 2.70% | 0.92% | | | | | | | 0.57% | | | 0.32% | | | | 1.24% | | 36.49% | | | | | | | | | | | | 35.96% | | | |