|
Revenue
|
217.94M | 253.97M | 211.71M | 205.89M | 241.62M | 211.92M | 213.25M | 222.54M | 235.11M | 201.43M | 221.74M | 180.80M | 234.91M | 233.99M | 231.14M | 208.56M | 221.10M | 254.30M | 225.44M | 212.86M | 242.49M | 306.37M | 315.85M | 251.09M | 316.32M | 169.33M | 257.59M | 169.33M | 175.66M | 176.55M | 173.22M | 159.41M | 179.93M | 183.68M | 200.08M | 199.38M | 260.07M | 256.85M | 282.47M | 243.73M | 288.80M | 245.95M | -217.23M | 132.70M | 96.07M | 73.48M | 75.46M | 77.32M | 102.33M | 95.47M | 113.15M | 130.04M | 140.72M | 135.01M | 147.45M | 146.21M | 175.46M | 151.46M | 153.13M | 150.97M | 171.94M | 141.70M | 134.50M | 157.14M | 173.87M | 153.24M |
|
Cost of Revenue
|
177.56M | 191.20M | 145.14M | 170.80M | 193.79M | 183.14M | 281.25M | 196.18M | 199.30M | 165.77M | 152.20M | 148.40M | 181.80M | 183.54M | -513.96M | 170.20M | 190.05M | 206.86M | 206.89M | 188.01M | 207.01M | 271.63M | 315.88M | 205.00M | 246.46M | 7.03M | 254.84M | 164.72M | 159.39M | 147.80M | 84.65M | 139.75M | 150.40M | 141.03M | 183.53M | 171.40M | 212.27M | 215.52M | -371.18M | 207.52M | 240.43M | 200.99M | -415.74M | 103.67M | 45.03M | 32.34M | 27.97M | 31.98M | 42.48M | 39.61M | 42.02M | 47.68M | 54.26M | 60.33M | 237.95M | 61.67M | 61.20M | 63.55M | 251.75M | 111.11M | 119.91M | 98.39M | 94.02M | 104.56M | 116.35M | 107.38M |
|
Gross Profit
|
40.39M | 62.77M | 66.56M | 35.09M | 47.83M | 28.78M | -68.00M | 26.36M | 35.81M | 35.67M | -7.33M | 32.00M | 52.71M | 50.45M | 32.23M | 38.36M | 52.71M | 47.44M | 18.54M | 24.85M | 35.48M | 34.74M | -1.43M | 46.09M | 69.86M | 70.53M | 2.75M | 4.61M | 16.27M | 28.75M | 1.78M | 19.65M | 29.54M | 42.65M | 16.55M | 27.98M | 47.80M | 41.33M | 45.18M | 36.21M | 48.37M | 44.96M | -117.73M | 29.04M | 15.81M | 10.21M | 12.48M | 7.87M | 16.43M | 15.75M | 19.19M | 32.42M | 28.11M | 29.47M | 31.11M | 36.32M | 49.16M | 37.92M | 30.24M | 31.10M | 43.25M | 34.36M | 31.14M | 42.91M | 48.24M | 36.37M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | 0.63M | 0.94M | 3.13M | 0.72M | 2.34M | 3.80M | 5.28M | | | | | | | |
|
Selling, General & Administrative
|
22.45M | 24.23M | 29.58M | 22.78M | 24.95M | 24.61M | 27.79M | 27.76M | 29.01M | 27.51M | 47.38M | 30.89M | 31.47M | 33.77M | -95.22M | 33.23M | 34.03M | 31.78M | 32.43M | 33.42M | 32.27M | 37.10M | 39.90M | 35.27M | 37.47M | 40.91M | 44.16M | 33.61M | 27.18M | 28.59M | 19.04M | 26.75M | 29.46M | 29.68M | 29.52M | 30.80M | 33.62M | 34.45M | -5.96M | 34.28M | 36.30M | 34.93M | -9.03M | 20.35M | 23.86M | 16.12M | 16.36M | 20.01M | 17.35M | 18.71M | 18.97M | 20.64M | 23.62M | 23.83M | 23.85M | 23.19M | 26.23M | 23.84M | 23.34M | 22.30M | 22.14M | 22.41M | 23.13M | 24.13M | 25.26M | 25.24M |
|
Other Operating Expenses
|
| | | | 0.16M | 0.54M | -2.83M | -2.68M | 32.20M | 3.28M | -31.37M | 5.95M | 12.97M | 8.90M | -23.94M | | | | | | | | | | | | | | | | | 12.82M | | 2.35M | | 31.46M | | | -33.29M | 31.50M | | 1.04M | 0.27M | | 0.07M | 0.05M | -0.13M | 0.11M | | | -0.11M | 3.75M | | | | 2.85M | | | | | | | | 90.10M | 100.37M | 91.63M |
|
Operating Expenses
|
22.45M | 24.23M | 29.58M | 22.78M | 24.95M | 24.61M | 27.79M | 27.76M | 29.01M | 27.51M | 47.38M | 30.89M | 31.47M | 33.77M | -95.22M | 33.23M | 34.03M | 31.78M | 32.43M | 33.42M | 32.27M | 37.10M | 39.90M | 35.27M | 37.47M | 40.91M | 44.16M | 33.61M | 27.18M | 28.59M | 19.04M | 26.75M | 29.46M | 29.68M | 29.52M | 30.80M | 33.62M | 34.45M | -5.96M | 34.28M | 36.30M | 34.93M | -9.03M | 20.35M | 80.26M | 63.27M | 62.98M | 69.45M | 85.89M | 79.73M | 93.96M | 97.62M | 112.61M | 105.54M | 116.34M | 109.89M | 126.31M | 113.54M | 122.88M | 119.87M | 128.68M | 107.34M | 103.37M | 114.23M | 125.63M | 116.87M |
|
Operating Income
|
17.93M | 38.54M | -38.40M | 12.32M | 22.88M | 4.17M | -65.19M | -1.40M | 6.81M | 8.16M | -54.71M | 1.11M | 21.24M | 16.67M | 127.45M | 5.13M | 18.68M | 15.67M | -13.89M | -8.57M | 3.21M | -2.35M | -41.33M | 10.82M | 32.39M | 29.62M | -41.41M | -29.00M | -10.91M | 0.16M | -17.26M | -7.10M | 0.07M | 12.97M | -12.97M | -2.82M | 14.18M | 6.88M | 51.15M | 1.93M | 12.07M | 10.03M | -108.70M | 8.69M | -64.45M | -53.05M | -50.50M | -61.59M | -69.46M | -63.98M | -74.77M | -65.20M | -84.50M | -76.07M | -85.23M | -73.56M | -77.15M | -75.62M | -92.64M | -88.77M | -85.43M | 11.96M | -72.23M | -71.33M | -77.38M | 11.13M |
|
EBIT
|
17.93M | 38.54M | -38.40M | 12.32M | 22.88M | 4.17M | -65.19M | -1.40M | 6.81M | 8.16M | -54.71M | 1.11M | 21.24M | 16.67M | 127.45M | 5.13M | 18.68M | 15.67M | -13.89M | -8.57M | 3.21M | -2.35M | -41.33M | 10.82M | 32.39M | 29.62M | -41.41M | -29.00M | -10.91M | 0.16M | -17.26M | -7.10M | 0.07M | 12.97M | -12.97M | -2.82M | 14.18M | 6.88M | 51.15M | 1.93M | 12.07M | 10.03M | -108.70M | 8.69M | -64.45M | -53.05M | -50.50M | -61.59M | -69.46M | -63.98M | -74.77M | -65.20M | -84.50M | -76.07M | -85.23M | -73.56M | -77.15M | -75.62M | -92.64M | -88.77M | -85.43M | 11.96M | -72.23M | -71.33M | -77.38M | 11.13M |
|
Other Non Operating Income
|
0.89M | 1.69M | -1.50M | -0.18M | -2.06M | -0.44M | -1.87M | 1.55M | -14.74M | -0.72M | 19.27M | 4.40M | 0.88M | 0.66M | -5.93M | 2.28M | 2.76M | 7.24M | -4.99M | 2.60M | -1.09M | -12.59M | 0.11M | 0.92M | -0.96M | -1.00M | -6.08M | 0.70M | -2.21M | -2.13M | -0.77M | -0.46M | -0.78M | 0.42M | 3.79M | -2.78M | -3.81M | -0.62M | 1.60M | 0.95M | -0.63M | 0.69M | 0.91M | -0.02M | 0.54M | 0.79M | 1.69M | 4.77M | -0.47M | 10.13M | 3.03M | 2.41M | 1.04M | 1.41M | -0.39M | 0.21M | 6.43M | 2.04M | 0.42M | -5.54M | -2.45M | 0.71M | 12.39M | -8.96M | 0.65M | 1.42M |
|
Non Operating Income
|
0.89M | 1.69M | -1.50M | -0.18M | -2.06M | -0.44M | -1.95M | 1.55M | -14.74M | -0.72M | 19.27M | 4.40M | 0.88M | 0.66M | -5.93M | 2.28M | 2.76M | 7.24M | -4.99M | 2.60M | -1.09M | -12.59M | 0.11M | 0.92M | -0.96M | -1.00M | -4.96M | 0.70M | -2.21M | -2.13M | -0.67M | -0.46M | -0.78M | 0.42M | -0.05M | -2.78M | -3.81M | -0.62M | 1.60M | 0.95M | -0.63M | 0.69M | 0.91M | -0.02M | 0.54M | 0.79M | 1.69M | 4.77M | -0.47M | 10.13M | 3.03M | 2.41M | 1.04M | 1.41M | -0.39M | 0.21M | 6.43M | 2.04M | 0.42M | 3.98M | -2.45M | 0.71M | 4.62M | -8.96M | 0.65M | 1.42M |
|
EBT
|
13.64M | 33.89M | 39.71M | 8.47M | 20.54M | -0.20M | -102.60M | -4.04M | 47.55M | 4.08M | -59.43M | -3.04M | 17.16M | 12.41M | 139.92M | 0.93M | 14.50M | 11.46M | -18.43M | -13.28M | -1.40M | -12.23M | -57.10M | -2.98M | 19.07M | 16.43M | -55.65M | -43.64M | -25.24M | -14.16M | -32.58M | -4.16M | -4.65M | -0.08M | -27.46M | -19.93M | -9.69M | -12.95M | 32.45M | -17.07M | -5.71M | -7.50M | -97.83M | 3.71M | -12.12M | -9.46M | -7.22M | -11.78M | -5.27M | 3.08M | -0.76M | 8.93M | 1.28M | 2.12M | -1.16M | 7.53M | 21.08M | 6.72M | -3.63M | 1.29M | 12.48M | 7.58M | 7.39M | 5.09M | 19.44M | 8.11M |
|
Tax Provisions
|
4.43M | 11.07M | 14.29M | 3.02M | 6.90M | -0.39M | -40.00M | -1.53M | 17.03M | 0.87M | -6.94M | 0.60M | 6.26M | 4.47M | -1.91M | 1.11M | -1.89M | 5.85M | -8.53M | -4.59M | -0.94M | -12.36M | 27.60M | 1.57M | 2.74M | 4.69M | -1.29M | -1.41M | 1.77M | 1.44M | 0.35M | 0.08M | 3.32M | 0.78M | -3.42M | 1.12M | 2.45M | -0.10M | -7.16M | 1.61M | 2.49M | 1.58M | -2.87M | 0.72M | 1.05M | 0.10M | -0.12M | 0.17M | 1.38M | 0.59M | -0.06M | 1.20M | -0.48M | 2.18M | 0.67M | 1.49M | 2.88M | 1.25M | 0.61M | 0.38M | 4.84M | 4.74M | -94.84M | 1.04M | 8.13M | 3.95M |
|
Profit After Tax
|
9.21M | 22.81M | 25.41M | 5.46M | 13.63M | 0.19M | -62.88M | -2.52M | 30.52M | 1.96M | -25.10M | 1.15M | 12.18M | 8.60M | -4.01M | 2.10M | -2.93M | 12.85M | -10.33M | -6.93M | -2.46M | -12.47M | -149.75M | -4.45M | 15.37M | -149.14M | -231.95M | -147.73M | -29.22M | -24.03M | -38.41M | -11.25M | -14.62M | 3.15M | -34.97M | -62.76M | -12.15M | -12.85M | 4.93M | -19.10M | -8.55M | -18.21M | -114.64M | -10.38M | -36.97M | -21.60M | -29.99M | 109.05M | -6.78M | 2.51M | -1.18M | 7.73M | 1.76M | 0.28M | -1.90M | 6.04M | 18.21M | 5.47M | -3.93M | 0.92M | 7.64M | -3.00M | 102.23M | 4.05M | 11.30M | 4.15M |
|
Net Income - Minority
|
| | | | | | | | -42.98M | | | | | | | | -41.67M | -41.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | 0.10M | 0.57M | 2.13M | 0.47M | 0.61M | 0.89M | 0.83M | 0.80M | 0.42M | 0.74M | 1.21M | 0.84M | 0.91M | -1.93M | 2.28M | 0.82M | 0.44M | 0.98M | -85.53M | -59.41M | -2.65M | -9.02M | -6.86M | -8.79M | -3.63M | -4.48M | -6.24M | -9.12M | -6.19M | -5.12M | -2.20M | -8.26M | -1.63M | -2.38M | -0.81M | -8.82M | -15.71M | -8.30M | -14.96M | 0.33M | -0.03M | | -0.04M | -0.00M | -0.02M | -0.02M | | -0.01M | -0.02M | | -0.00M | | -0.00M | | -0.00M | | | |
|
Income from Continuing Operations
|
9.21M | 22.81M | 25.41M | 5.46M | 13.63M | 0.19M | -62.60M | -2.51M | 30.52M | 3.21M | -52.49M | -3.65M | 10.90M | 7.94M | 141.83M | -0.18M | 16.39M | 5.61M | -9.90M | -8.69M | -0.46M | 0.13M | -84.70M | -4.54M | 16.33M | 11.74M | -54.36M | -42.23M | -27.01M | -15.60M | -32.93M | -4.25M | -7.97M | -0.86M | -24.04M | -21.06M | -12.13M | -12.85M | 39.61M | -18.67M | -8.20M | -9.08M | -94.97M | 2.99M | -13.18M | -9.56M | -7.10M | -11.94M | -6.65M | 2.50M | -0.70M | 7.73M | 1.76M | -0.06M | -1.83M | 6.04M | 18.20M | 5.47M | -4.24M | 0.92M | 7.64M | 2.83M | 102.23M | 4.05M | 11.30M | 4.15M |
|
Consolidated Net Income
|
-0.04M | -0.15M | -0.03M | -0.03M | -0.07M | -0.02M | -0.27M | -0.00M | -0.05M | -0.01M | 0.07M | -0.00M | 0.00M | 0.00M | -0.00M | | | | -0.00M | | -0.46M | 0.13M | -84.70M | -4.54M | 16.33M | 11.74M | -54.36M | -42.23M | -27.01M | -15.60M | -32.93M | -7.01M | -6.65M | -0.48M | -3.25M | -41.71M | -0.02M | 0.80M | -37.00M | -0.43M | -0.34M | -9.13M | -19.68M | -13.37M | -23.79M | -12.04M | -22.89M | 120.99M | -0.13M | 0.02M | -0.47M | -0.01M | -0.03M | 0.32M | -0.07M | -0.01M | -0.01M | -0.05M | 0.35M | | | -5.83M | 0.49M | 4.05M | 11.30M | |
|
Income towards Parent Company
|
-0.04M | -0.15M | -0.03M | -0.03M | -0.07M | -0.02M | -0.27M | -0.00M | -43.03M | -0.01M | 0.07M | -0.00M | 0.00M | 0.00M | -0.00M | | -41.67M | -41.61M | -0.00M | | -0.46M | 0.13M | -84.70M | -4.54M | 16.33M | 11.74M | -54.36M | -42.23M | -27.01M | -15.60M | -32.93M | -7.01M | -6.65M | -0.48M | -3.25M | -41.71M | -0.02M | 0.80M | -37.00M | -0.43M | -0.34M | -9.13M | -19.68M | -13.37M | -23.79M | -12.04M | -22.89M | 120.99M | -0.13M | 0.02M | -0.47M | -0.01M | -0.03M | 0.32M | -0.07M | -0.01M | -0.01M | -0.05M | 0.35M | | | -5.83M | 0.49M | 4.05M | 11.30M | |
|
Net Income towards Common Stockholders
|
-0.04M | -0.15M | -0.03M | -0.03M | -0.07M | -0.02M | -0.27M | -0.00M | -43.03M | -0.01M | 0.07M | -0.00M | 0.00M | 0.00M | -0.00M | | -41.67M | -41.61M | -0.00M | | -0.46M | 0.13M | -84.70M | -4.54M | 16.33M | 11.74M | -54.36M | -42.23M | -27.01M | -15.60M | -32.93M | -7.01M | -6.65M | -0.48M | -3.25M | -41.71M | -0.02M | 0.80M | -37.00M | -0.43M | -0.34M | -9.13M | -19.68M | -13.37M | -23.79M | -12.04M | -22.89M | 120.99M | -0.13M | 0.02M | -0.47M | -0.01M | -0.03M | 0.32M | -0.07M | -0.01M | -0.01M | -0.05M | 0.35M | | | -5.83M | 0.49M | 4.05M | 11.30M | |
|
EPS (Basic)
|
0.12 | 0.30 | 0.00 | 0.07 | 0.18 | 0.00 | 0.00 | -0.03 | 0.40 | 0.02 | 0.00 | 0.01 | 0.15 | 0.10 | 0.00 | 0.02 | -0.04 | 0.16 | 0.00 | -0.09 | -0.01 | 0.00 | -1.08 | -0.06 | 0.21 | 0.15 | -0.69 | -0.53 | -0.33 | -0.17 | -0.38 | 0.04 | -0.10 | 0.03 | -0.03 | -0.46 | -0.05 | -0.06 | -0.30 | -0.09 | -0.06 | -0.13 | -0.90 | 0.02 | -0.17 | -0.10 | -0.12 | 0.86 | -0.05 | 0.02 | -0.01 | 0.06 | 0.01 | 0.00 | -0.02 | 0.05 | 0.14 | 0.04 | -0.03 | 0.01 | 0.06 | -0.02 | 0.00 | 0.03 | 0.08 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
0.12 | 0.30 | 0.00 | 0.07 | 0.18 | 0.00 | 0.00 | -0.03 | 0.39 | 0.02 | 0.00 | 0.01 | 0.15 | 0.10 | 0.00 | 0.02 | -0.04 | 0.15 | 0.00 | -0.09 | -0.01 | 0.00 | -1.08 | -0.06 | 0.20 | 0.15 | -0.69 | -0.53 | -0.33 | -0.17 | -0.38 | 0.04 | -0.10 | 0.03 | -0.03 | -0.46 | -0.05 | -0.06 | -0.30 | -0.09 | -0.06 | -0.13 | -0.90 | 0.02 | -0.17 | -0.10 | -0.12 | 0.86 | -0.05 | 0.02 | -0.01 | 0.06 | 0.01 | 0.00 | -0.02 | 0.05 | 0.14 | 0.04 | -0.03 | 0.01 | 0.06 | -0.02 | 0.00 | 0.03 | 0.08 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
74.98M | 75.01M | 75.05M | 75.38M | 75.49M | 75.54M | 75.54M | 76.25M | 76.58M | 76.72M | 77.29M | 77.07M | 77.28M | 77.33M | 77.29M | 77.67M | 77.90M | 78.03M | 77.95M | 78.31M | 78.53M | 78.68M | 78.60M | 78.91M | 79.17M | 79.42M | 79.17M | 79.42M | 81.84M | 91.75M | 87.29M | 114.20M | 114.53M | 114.56M | 114.50M | 117.60M | 125.55M | 125.69M | 124.10M | 125.68M | 125.65M | 125.62M | 125.60M | 125.59M | 125.89M | 125.89M | 125.84M | 126.15M | 126.58M | 126.73M | 126.60M | 127.26M | 127.99M | 128.41M | 128.08M | 128.94M | 129.46M | 129.78M | 129.57M | 130.45M | 131.26M | 131.58M | 131.28M | 132.35M | 133.15M | 133.42M |
|
Shares Outstanding (Diluted Average)
|
75.40M | 76.06M | 75.72M | 76.78M | 76.86M | 76.75M | 75.54M | 76.25M | 78.31M | 78.34M | 77.96M | 78.28M | 79.00M | 78.94M | 77.96M | 78.39M | 77.90M | 78.96M | 78.84M | 78.31M | 78.53M | 78.68M | 78.60M | 78.91M | 79.92M | 79.42M | 79.17M | 79.42M | 81.84M | 91.75M | 87.29M | 114.30M | 114.53M | 114.57M | 114.50M | 117.60M | 125.55M | 125.69M | 124.10M | 125.68M | 125.65M | 125.62M | 125.60M | 125.60M | 125.89M | 125.89M | 125.84M | 126.15M | 126.58M | 128.69M | 126.60M | 129.21M | 130.10M | 129.70M | 129.78M | 129.97M | 129.95M | 132.09M | 131.24M | 132.12M | 132.17M | 132.09M | 132.23M | 133.76M | 133.42M | 134.84M |
|
EBITDA
|
17.93M | 38.54M | -38.40M | 12.32M | 22.88M | 4.17M | -65.19M | -1.40M | 6.81M | 8.16M | -54.71M | 1.11M | 21.24M | 16.67M | 127.45M | 5.13M | 18.68M | 15.67M | -13.89M | -8.57M | 3.21M | -2.35M | -41.33M | 10.82M | 32.39M | 29.62M | -41.41M | -29.00M | -10.91M | 0.16M | -17.26M | -7.10M | 0.07M | 12.97M | -12.97M | -2.82M | 14.18M | 6.88M | 51.15M | 1.93M | 12.07M | 10.03M | -108.70M | 8.69M | -64.45M | -53.05M | -50.50M | -61.59M | -69.46M | -63.98M | -74.77M | -65.20M | -84.50M | -76.07M | -85.23M | -73.56M | -77.15M | -75.62M | -92.64M | -88.77M | -85.43M | 11.96M | -72.23M | -71.33M | -77.38M | 11.13M |
|
Interest Expenses
|
3.41M | 2.97M | 3.23M | 4.03M | 4.24M | 4.48M | 4.55M | 4.19M | 4.08M | 4.08M | 4.72M | 4.15M | 4.08M | 4.26M | -12.48M | 4.20M | 4.18M | 4.21M | 4.54M | 4.71M | 4.60M | 9.88M | 15.77M | 13.79M | 13.32M | 13.20M | 14.24M | 14.64M | 14.34M | 14.32M | 15.31M | 13.77M | 14.33M | 14.65M | 14.50M | 14.97M | 18.38M | 18.89M | 18.70M | 18.38M | 18.53M | 18.15M | | 5.29M | 4.60M | 4.34M | | 4.40M | 3.89M | 4.08M | | 3.32M | 3.61M | 4.00M | | 5.09M | 5.94M | 5.64M | | 5.95M | 6.18M | 5.10M | | 4.72M | 4.19M | 4.45M |
|
Tax Rate
|
32.47% | 32.68% | 36.00% | 35.60% | 33.61% | 191.67% | 38.98% | 37.84% | 35.81% | 21.34% | 11.68% | -19.84% | 36.49% | 36.05% | -1.37% | 119.33% | -13.01% | 51.03% | 46.26% | 34.58% | 67.48% | 101.04% | -48.34% | -52.71% | 14.37% | 28.53% | 2.32% | 3.23% | -7.01% | -10.19% | -1.08% | -1.95% | -71.35% | -984.81% | 12.47% | -5.64% | -25.25% | 0.74% | -22.06% | -9.43% | -43.60% | -21.05% | 2.93% | 19.42% | -8.69% | -1.07% | 1.65% | -1.43% | -26.26% | 19.05% | 7.26% | 13.43% | -37.42% | 102.98% | -57.27% | 19.76% | 13.64% | 18.58% | -16.74% | 29.34% | 38.78% | 62.62% | -1,283.02% | 20.39% | 41.83% | 48.78% |