|
Revenue
|
961.00M | 1,107.25M | 1,212.67M | 1,352.87M | 1,399.30M | 1,519.25M | 1,572.55M | 1,706.39M | 1,717.45M | 1,873.11M | 1,926.14M | 2,053.28M | 2,040.08M | 2,080.66M | 2,306.95M | 2,584.88M | 2,589.79M | 2,807.16M | 2,949.40M | 3,076.14M | 2,986.54M | 3,056.05M | 3,061.12M | 3,230.10M | 3,265.11M | 3,459.51M | 3,654.40M | 3,949.78M | 3,950.01M | 4,099.71M | 4,379.70M | 4,532.98M | 4,407.40M | 4,746.31M | 4,994.20M |
|
Cost of Revenue
|
849.13M | 852.15M | 942.40M | 1,020.83M | 1,051.62M | 1,126.61M | 1,174.76M | 1,250.97M | 1,293.48M | 1,385.45M | 1,435.42M | 1,528.61M | 1,519.02M | 1,553.06M | 1,735.76M | 1,899.32M | 1,928.77M | 2,008.72M | 2,161.63M | 2,261.63M | 2,233.45M | 2,304.84M | 2,304.92M | 2,412.88M | 2,442.93M | 2,625.40M | 2,691.00M | 2,895.35M | 2,859.30M | 2,902.21M | 3,017.91M | 3,071.14M | 3,012.60M | 3,252.12M | 3,414.81M |
|
Gross Profit
|
111.87M | 255.10M | 270.26M | 332.04M | 347.67M | 392.64M | 397.79M | 455.42M | 423.96M | 487.66M | 490.71M | 524.66M | 521.06M | 527.60M | 571.19M | 685.57M | 661.02M | 798.43M | 787.76M | 814.51M | 753.09M | 751.21M | 756.21M | 817.22M | 822.18M | 834.12M | 963.40M | 1,054.42M | 1,090.71M | 1,197.50M | 1,361.79M | 1,461.84M | 1,394.80M | 1,494.19M | 1,579.39M |
|
Research & Development
|
85.23M | 104.46M | 115.16M | 144.82M | 141.28M | 170.66M | 157.02M | 114.14M | 176.18M | 169.67M | 151.33M | 191.49M | 178.84M | 294.09M | 205.58M | 276.61M | 236.42M | 307.09M | 245.29M | 289.42M | 280.58M | 358.53M | 389.19M | 423.40M | 466.90M | 493.28M | 401.69M | 503.54M | 422.59M | 408.14M | 375.59M | 401.79M | 398.66M | 469.76M | 361.24M |
|
Share-based Compensation (IS)
|
| | | 60.05M | 22.11M | 50.12M | 76.77M | 75.33M | 30.69M | 73.04M | 107.93M | 107.37M | 43.05M | 99.13M | 158.86M | 162.15M | 59.11M | 136.08M | 201.66M | 195.62M | 77.44M | 186.73M | 286.35M | 289.75M | 112.70M | 222.14M | 314.60M | 310.95M | 74.96M | 161.53M | 233.92M | 227.61M | 44.18M | 130.18M | 222.12M |
|
Selling, General & Administrative
|
57.53M | 76.97M | 78.73M | 85.95M | 87.23M | 122.92M | 77.93M | 47.94M | 105.71M | 96.63M | 81.23M | 112.90M | 105.98M | 144.29M | 113.30M | 140.69M | 123.04M | 140.90M | 123.83M | 144.14M | 147.03M | 182.47M | 161.32M | 167.32M | 150.27M | 175.32M | 140.43M | 166.77M | 133.62M | 133.53M | 123.00M | 130.37M | 130.43M | 152.81M | 129.77M |
|
Operating Expenses
|
142.76M | 181.43M | 193.89M | 230.78M | 228.51M | 293.59M | 234.95M | 162.08M | 281.88M | 266.30M | 232.56M | 304.39M | 284.82M | 438.38M | 318.89M | 417.30M | 359.46M | 447.99M | 369.12M | 433.57M | 427.61M | 541.00M | 550.52M | 590.72M | 617.17M | 668.60M | 542.12M | 670.31M | 556.22M | 541.67M | 498.59M | 532.16M | 529.10M | 622.58M | 491.00M |
|
Operating Income
|
-148.09M | -86.86M | -85.78M | -102.44M | -50.37M | -107.41M | -6.98M | 107.29M | -53.42M | -3.37M | 60.09M | -85.23M | -18.77M | -183.94M | -46.72M | -82.27M | 16.89M | 14.45M | 88.45M | -8.01M | -6.73M | -207.01M | -229.89M | -235.68M | -167.44M | -268.96M | 34.83M | -80.70M | 182.51M | 286.45M | 498.59M | 509.72M | 535.41M | 459.58M | 680.39M |
|
EBIT
|
-148.09M | -86.86M | -85.78M | -102.44M | -50.37M | -107.41M | -6.98M | 107.29M | -53.42M | -3.37M | 60.09M | -85.23M | -18.77M | -183.94M | -46.72M | -82.27M | 16.89M | 14.45M | 88.45M | -8.01M | -6.73M | -207.01M | -229.89M | -235.68M | -167.44M | -268.96M | 34.83M | -80.70M | 182.51M | 286.45M | 498.59M | 509.72M | 535.41M | 459.58M | 680.39M |
|
Interest & Investment Income
|
-28.77M | 45.08M | 16.45M | -42.39M | -18.43M | 48.93M | 11.63M | -444.00M | -38.65M | 8.99M | 251.48M | -7.75M | -77.28M | 6.61M | 16.35M | 4.77M | -125.45M | 25.29M | 119.11M | 22.88M | -196.41M | 125.91M | 102.84M | 26.53M | 28.98M | 35.93M | 59.87M | 296.96M | 64.10M | 81.84M | 72.48M | 565.29M | -74.68M | 100.74M | 306.29M |
|
Other Non Operating Income
|
-8.52M | -83.57M | -39.95M | -4.71M | -1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | 4.31M | | | -190.39M | -405.24M | |
|
EBT
|
-183.25M | -205.62M | -326.67M | -701.75M | -221.14M | -467.83M | -95.38M | 549.01M | -192.09M | -66.29M | 300.44M | -191.49M | 45.26M | -501.16M | -135.50M | -213.42M | 104.94M | 9.63M | 191.04M | -9.15M | 173.96M | -96.04M | -145.19M | -296.89M | -221.11M | -262.43M | 79.47M | -140.95M | 189.03M | 290.76M | 437.09M | 533.23M | 345.02M | 54.33M | 966.81M |
|
Tax Provisions
|
| 1.10M | | | | -13.13M | -145.39M | 44.51M | -30.69M | 19.10M | 32.27M | 39.85M | 44.16M | -109.04M | -17.52M | -64.38M | | 77.07M | 188.69M | 35.46M | | | | | | | | | -24.99M | -4.31M | | | 108.34M | 151.68M | |
|
Profit After Tax
|
-184.32M | -206.72M | -326.67M | -701.75M | -207.62M | -470.22M | 50.01M | 504.50M | -161.40M | -85.40M | 268.17M | -231.34M | 1.10M | -392.12M | -117.98M | -149.04M | 27.74M | -24.09M | 2.36M | -44.61M | 147.03M | -133.38M | -167.37M | -275.47M | -241.50M | -328.86M | 70.76M | -75.32M | 214.01M | 295.07M | 329.47M | 392.17M | 236.67M | -97.35M | 1,050.98M |
|
Equity Income
|
2.13M | -1.10M | | 2.35M | | | -1.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
| | | -4.71M | -18.43M | -13.13M | -11.63M | -11.41M | 4.55M | -2.25M | 11.13M | 13.28M | 1.10M | -3.30M | -26.87M | -29.81M | 49.46M | -20.47M | 33.02M | 59.49M | 37.04M | 81.10M | 99.82M | 212.21M | -13.95M | -9.80M | 33.75M | 9.68M | 23.90M | 6.46M | -46.13M | -14.96M | -82.05M | -242.24M | -251.35M |
|
Income from Continuing Operations
|
-183.25M | -206.72M | -326.67M | -701.75M | -221.14M | -454.70M | 50.01M | 504.50M | -161.40M | -85.40M | 268.17M | -231.34M | 1.10M | -392.12M | -117.98M | -149.04M | 104.94M | -67.44M | 2.36M | -44.61M | 173.96M | -96.04M | -145.19M | -296.89M | -221.11M | -262.43M | 79.47M | -140.95M | 214.01M | 295.07M | 437.09M | 533.23M | 236.67M | -97.35M | 966.81M |
|
Consolidated Net Income
|
-183.25M | -206.72M | -326.67M | -701.75M | -221.14M | -454.70M | 50.01M | 504.50M | -161.40M | -85.40M | 268.17M | -231.34M | 1.10M | -392.12M | -117.98M | -149.04M | 104.94M | -67.44M | 2.36M | -44.61M | 173.96M | -96.04M | -145.19M | -296.89M | -221.11M | -262.43M | 79.47M | -140.95M | 214.01M | 295.07M | 437.09M | 533.23M | 236.67M | -97.35M | 966.81M |
|
Income towards Parent Company
|
-184.32M | -206.72M | -326.67M | -701.75M | -207.62M | -470.22M | 50.01M | 504.50M | -161.40M | -85.40M | 268.17M | -231.34M | 1.10M | -392.12M | -117.98M | -149.04M | 27.74M | -24.09M | 2.36M | -44.61M | 147.03M | -133.38M | -167.37M | -275.47M | -241.50M | -328.86M | 70.76M | -75.32M | 214.01M | 295.07M | 329.47M | 392.17M | 236.67M | -97.35M | 1,050.98M |
|
Net Income towards Common Stockholders
|
-184.32M | -206.72M | -326.67M | -701.75M | -207.62M | -470.22M | 50.01M | 504.50M | -161.40M | -85.40M | 268.17M | -231.34M | 1.10M | -392.12M | -117.98M | -149.04M | 27.74M | -24.09M | 2.36M | -44.61M | 147.03M | -133.38M | -167.37M | -275.47M | -241.50M | -328.86M | 70.76M | -75.32M | 214.01M | 295.07M | 329.47M | 392.17M | 236.67M | -97.35M | 1,050.98M |
|
EPS (Basic)
|
| | | -3.97 | -1.17 | -2.66 | 0.28 | 2.85 | -0.89 | -0.47 | 1.48 | -1.28 | 0.01 | -2.12 | -0.63 | -0.79 | 0.15 | -0.13 | 0.01 | -0.23 | 0.77 | -0.69 | -0.87 | -1.43 | -1.25 | -1.70 | 0.36 | -0.38 | 1.09 | 1.48 | 1.65 | 1.92 | 1.16 | -0.47 | 5.11 |
|
EPS (Weighted Average and Diluted)
|
-1.15 | | | -3.87 | -1.01 | | 0.23 | 2.44 | | | 1.28 | -1.15 | | | -0.53 | -0.67 | | -0.10 | 0.01 | -0.20 | 0.66 | -0.64 | -0.85 | -1.38 | -1.16 | -1.55 | 0.33 | -0.36 | 0.97 | 1.33 | 1.45 | 1.77 | 1.07 | -0.41 | 4.21 |
|
Shares Outstanding (Weighted Average)
|
| | | 176.98M | 176.98M | 176.98M | 176.98M | 176.98M | 180.86M | 180.86M | 180.86M | 180.86M | 185.05M | 185.05M | 186.55M | 188.84M | 190.57M | 190.57M | 191.55M | 192.15M | 192.15M | 192.48M | 192.95M | 193.29M | 193.29M | 193.56M | 194.68M | 197.14M | 197.14M | 199.05M | 199.96M | 203.84M | 203.84M | 205.06M | 205.78M |
|
Shares Outstanding (Diluted Average)
|
159.97M | | | 181.47M | 206.12M | | 218.81M | 206.83M | | | 209.72M | 200.30M | | | 220.83M | 223.65M | | 233.73M | 229.43M | 221.87M | 221.19M | 208.99M | 197.61M | 199.81M | 207.76M | 211.71M | 215.55M | 209.52M | 221.37M | 221.97M | 227.77M | 221.19M | 221.15M | 238.25M | 249.93M |
|
EBITDA
|
-148.09M | -86.86M | -85.78M | -102.44M | -50.37M | -107.41M | -6.98M | 107.29M | -53.42M | -3.37M | 60.09M | -85.23M | -18.77M | -183.94M | -46.72M | -82.27M | 16.89M | 14.45M | 88.45M | -8.01M | -6.73M | -207.01M | -229.89M | -235.68M | -167.44M | -268.96M | 34.83M | -80.70M | 182.51M | 286.45M | 498.59M | 509.72M | 535.41M | 459.58M | 680.39M |
|
Interest Expenses
|
66.06M | -162.73M | -257.34M | -641.70M | -189.19M | -409.35M | -98.87M | 2.28M | 177.31M | -71.91M | -11.13M | -114.01M | -13.25M | -323.83M | -105.13M | 135.92M | -37.39M | -30.11M | -16.51M | 34.32M | -15.71M | -14.94M | -18.15M | 31.63M | 82.65M | -29.40M | -15.24M | 10.76M | -57.58M | -77.54M | -133.98M | 9.62M | -265.07M | -505.99M | -19.87M |
|
Tax Rate
|
| | | | | 2.81% | | 8.11% | 15.98% | | 10.74% | | 97.56% | 21.76% | 12.93% | 30.17% | | | 98.77% | | | | | | | | | | | | | | 31.40% | | |