|
Revenue
|
197.51M | 267.60M | 333.10M | 467.47M | 880.98M | 1,210.13M | 1,614.17M | 2,089.13M | 2,802.88M | 3,534.65M | 4,358.60M | 5,215.30M |
|
Cost of Revenue
|
32.11M | 56.94M | 75.78M | 119.16M | 172.69M | 210.28M | 268.81M | 371.64M | 535.82M | 769.86M | 877.50M | 1,134.54M |
|
Gross Profit
|
162.63M | 223.27M | 277.87M | 377.62M | 708.29M | 999.84M | 1,345.37M | 1,757.28M | 2,349.97M | 2,900.88M | 3,555.11M | 4,320.45M |
|
Amortization - Intangibles
|
| | 7.41M | 15.27M | 36.09M | 56.80M | 42.53M | | | | | |
|
Research & Development
|
72.21M | 117.96M | 151.81M | 233.89M | 415.78M | 579.13M | 763.19M | 932.99M | 1,291.88M | 1,869.88M | 2,184.11M | 2,669.31M |
|
Share-based Compensation (IS)
|
10.43M | 34.78M | 55.01M | 103.64M | 162.87M | 257.76M | 313.39M | 385.73M | 707.09M | | | |
|
Selling, General & Administrative
|
37.48M | 46.93M | 62.28M | 89.57M | 151.24M | 215.71M | 268.41M | 311.24M | 452.19M | 606.36M | 610.58M | 647.00M |
|
Other Operating Expenses
|
32.11M | 56.94M | 68.06M | 101.73M | 187.31M | 268.36M | 299.68M | 371.64M | 535.82M | 769.86M | 877.50M | 1,134.54M |
|
Operating Expenses
|
141.79M | 221.83M | 282.16M | 425.19M | 754.33M | 1,063.20M | 1,331.28M | 1,615.88M | 2,279.89M | 3,246.10M | 3,672.18M | 4,450.85M |
|
Operating Income
|
20.84M | 1.44M | -4.29M | -55.83M | -46.05M | -63.36M | 14.09M | 141.41M | 70.08M | -345.22M | -117.08M | -130.39M |
|
EBIT
|
20.84M | 1.44M | -4.29M | -55.83M | -46.05M | -63.36M | 14.09M | 141.41M | 70.08M | -345.22M | -117.08M | -130.39M |
|
Non Operating Investment Income
|
| | | | | | | 203.09M | 135.50M | | | |
|
Interest & Investment Income
|
0.29M | -0.19M | 2.12M | 3.66M | 9.88M | 33.50M | 27.80M | 7.16M | 2.28M | 49.73M | 96.66M | 112.32M |
|
Other Non Operating Income
|
| | -1.07M | -1.34M | -15.16M | -535.45M | -338.49M | -570.39M | -501.84M | 14.50M | -30.92M | -50.28M |
|
Non Operating Income
|
-0.52M | -2.19M | -0.78M | -1.01M | 15.16M | | | -570.39M | -501.84M | 14.50M | -30.92M | -50.28M |
|
EBT
|
20.41M | -0.63M | -3.58M | -52.40M | -58.13M | -605.56M | -346.21M | -514.41M | -470.94M | -311.14M | -85.41M | -98.89M |
|
Tax Provisions
|
| 6.30M | -9.28M | -14.95M | 55.30M | 32.06M | 4.45M | 64.56M | 48.57M | 175.62M | 215.11M | 157.79M |
|
Profit After Tax
|
17.43M | 5.67M | 3.19M | -32.05M | -113.43M | -637.62M | -350.65M | -578.98M | -519.51M | -486.76M | -300.52M | -256.69M |
|
Investment Income
|
-1.02M | 1.23M | 0.11M | 0.07M | -0.19M | -0.77M | -1.50M | 7.65M | -12.06M | | | |
|
Income from Continuing Operations
|
20.41M | -6.93M | 5.70M | -37.45M | -113.43M | -637.62M | -350.65M | -578.98M | -519.51M | -486.76M | -300.52M | -256.69M |
|
Consolidated Net Income
|
20.41M | -6.93M | 5.70M | -37.45M | -113.43M | -637.62M | -350.65M | -578.98M | -519.51M | -486.76M | -300.52M | -256.69M |
|
Income towards Parent Company
|
0.10 | 0.03 | 4.37M | -37.45M | -113.43M | -637.62M | -350.65M | -696.32M | -614.12M | -486.76M | -300.52M | -256.69M |
|
Net Income towards Common Stockholders
|
0.10 | 0.03 | 4.37M | -0.19 | -0.49 | -2.67 | -1.43 | -2.79 | -2.42 | -486.76M | -300.52M | -256.69M |
|
EPS (Basic)
|
| | 0.02 | -0.17 | -0.49 | -2.67 | -1.43 | -2.32 | -2.05 | -1.90 | -1.16 | -0.98 |
|
EPS (Weighted Average and Diluted)
|
| | 0.02 | -0.17 | -0.49 | -2.67 | -1.43 | -2.32 | -2.05 | -1.90 | -1.16 | -0.98 |
|
Shares Outstanding (Weighted Average)
|
| | 208.68M | 216.36M | 228.48M | 236.14M | 245.43M | 251.92M | 253.72M | 257.01M | 260.30M | 262.51M |
|
Shares Outstanding (Diluted Average)
|
| | 141.01M | 167.57M | 231.18M | 238.61M | 244.84M | 249.68M | 253.31M | 256.31M | 259.13M | 261.79M |
|
EBITDA
|
20.84M | 1.44M | -4.29M | -55.83M | -46.05M | -63.36M | 14.09M | 141.41M | 70.08M | -345.22M | -117.08M | -130.39M |
|
Interest Expenses
|
-0.21M | -0.06M | 0.07M | 0.07M | 6.81M | 40.24M | 49.61M | 92.59M | 41.47M | 30.15M | 34.08M | 30.55M |
|
Tax Rate
|
| | | 28.53% | | | | | | | | |