|
Revenue
|
94.93M | 282.53M | 360.36M | 359.23M | 375.39M | 244.97M | 334.26M | 182.25M | 334.38M | 107.03M | 236.32M | 148.08M | 226.14M | 273.08M | 415.77M | 299.49M | 142.67M | 148.82M | 1,863.87M | 195.21M | 125.42M | 126.28M | 531.15M | 300.09M | 275.30M | 346.97M | 414.22M | 377.21M | 311.55M | 420.17M | 476.47M | 571.55M | 418.22M | 443.56M | 480.84M | 450.27M | 387.98M | 492.67M | 1,248.74M | 539.01M | 540.46M | 857.84M | 930.13M | 760.54M | 831.31M | 841.14M | 860.89M | 839.46M | 813.30M | 858.20M | 903.30M | 930.00M | 1,102.40M | 1,393.50M | 1,407.80M | 1,446.20M | 1,284.70M | 1,299.20M | 1,366.30M | 1,399.40M | 1,338.20M | 1,353.10M | 1,359.80M | 1,582.50M | 1,503.80M | 1,773.80M | 1,699.00M |
|
Cost of Revenue
|
76.94M | 178.04M | 203.74M | 222.40M | 244.05M | 136.64M | 188.65M | 120.04M | 211.22M | 74.70M | 126.47M | 116.47M | 186.73M | 158.49M | 216.30M | 154.32M | 93.84M | 101.34M | 1,119.73M | 108.29M | 54.16M | 52.02M | 278.01M | 410.68M | 202.62M | 143.94M | 257.86M | 209.46M | 191.38M | 205.60M | 311.07M | 314.90M | 194.57M | 246.55M | 267.98M | 189.21M | 131.37M | 234.88M | 898.48M | 258.91M | 241.47M | 468.25M | 437.09M | 395.64M | 476.69M | 432.50M | 346.24M | 279.66M | 329.70M | 456.70M | 350.40M | 398.60M | 435.70M | 713.90M | 691.90M | 1,223.00M | 605.50M | 883.80M | 688.20M | 930.30M | 567.10M | 625.20M | 599.90M | 779.20M | 558.80M | 793.30M | 753.50M |
|
Gross Profit
|
17.99M | 104.48M | 156.63M | 136.84M | 131.34M | 108.33M | 145.61M | 62.21M | 123.16M | 32.33M | 109.86M | 31.62M | 39.41M | 114.60M | 199.47M | 145.17M | 48.83M | 56.36M | 744.13M | 86.92M | 71.27M | 74.26M | 253.13M | -110.59M | 72.68M | 203.03M | 156.36M | 167.75M | 120.17M | 214.56M | 165.40M | 256.66M | 223.65M | 197.01M | 212.86M | 261.06M | 256.62M | 257.79M | 350.25M | 280.09M | 298.99M | 389.59M | 493.04M | 364.90M | 354.62M | 408.64M | 514.64M | 559.80M | 483.60M | 401.50M | 552.90M | 531.40M | 666.70M | 679.60M | 715.90M | 223.20M | 679.20M | 415.40M | 678.10M | 469.10M | 771.10M | 727.90M | 759.90M | 803.30M | 945.00M | 980.50M | 945.50M |
|
Depreciation & Amortization - Total
|
| | | 6.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | 8.38M | | | 7.86M | 8.97M | 9.13M | 9.62M | 10.02M | 10.96M | 11.13M | 11.90M | 12.21M | 12.38M | 12.30M | 13.53M | 14.96M | 15.51M | 12.50M | 15.90M | 16.30M | 16.50M | 17.50M | 21.40M | 24.00M | 27.40M | 31.50M | 36.40M | 33.70M | 33.90M | 35.90M | 38.10M | 40.20M | 39.70M | 42.10M | 40.80M | 41.20M |
|
Research & Development
|
13.89M | 14.16M | 15.66M | 25.28M | 16.18M | 18.07M | 18.07M | 17.25M | 16.52M | 16.00M | 16.82M | 14.82M | 15.31M | 19.32M | 22.37M | 21.18M | 20.87M | 26.52M | 29.23M | 28.63M | 24.13M | 24.53M | 31.22M | 35.16M | 34.14M | 24.41M | 27.94M | 33.31M | 33.90M | 30.00M | 37.59M | 36.42M | 42.27M | 50.00M | 49.98M | 54.13M | 50.71M | 60.56M | 62.30M | 56.59M | 68.96M | 76.20M | 82.52M | 68.72M | 73.11M | 74.22M | 86.43M | 83.55M | 92.30M | 101.50M | 116.70M | 96.10M | 172.60M | 243.20M | 238.20M | 232.40M | 238.60M | 232.10M | 232.00M | 245.50M | 219.80M | 246.70M | 240.90M | 297.80M | 261.40M | 268.00M | 282.70M |
|
Selling, General & Administrative
|
28.79M | 33.23M | 30.39M | 43.47M | 26.20M | 26.62M | 27.49M | 29.17M | 30.58M | 25.79M | 29.70M | 35.13M | 43.20M | 30.81M | 32.88M | 40.37M | 32.86M | 43.02M | 34.72M | 50.77M | 39.35M | 43.98M | 53.56M | 38.20M | 49.03M | 49.96M | 49.06M | 44.40M | 46.74M | 49.69M | 52.94M | 62.04M | 60.60M | 60.82M | 65.95M | 60.45M | 67.73M | 67.32M | 70.64M | 75.54M | 74.83M | 76.66M | 84.53M | 82.21M | 102.17M | 91.43M | 98.62M | 98.17M | 104.40M | 127.80M | 130.80M | 147.90M | 237.10M | 214.60M | 168.90M | 218.90M | 197.90M | 178.30M | 165.00M | 174.90M | 210.50M | 253.00M | 189.60M | 230.20M | 207.00M | 225.00M | 218.60M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.23M | | 71.17M | 0.11M | | | | | 10.60M | 1.71M | 0.70M | 1.73M | -0.24M | | -5.93M | 1.21M | 0.39M | 0.33M | -0.25M | -0.38M | | 0.24M | -0.38M | -0.13M | 0.10M | 0.33M | 0.12M | 0.25M | | | | | 7.20M | 3.40M | 0.70M | 93.30M | 49.50M | 16.80M | 23.10M | 17.10M | -4.20M | 0.10M | 0.60M |
|
Other Operating Expenses
|
27.90M | 54.11M | 66.11M | 72.84M | 53.57M | 50.61M | 51.36M | 35.75M | 77.93M | 32.06M | 43.08M | 42.80M | 81.78M | 68.40M | 63.23M | 54.55M | 44.66M | 104.71M | 73.89M | 31.10M | 40.99M | 54.27M | 102.74M | 58.40M | 50.91M | 62.23M | 67.38M | 45.36M | 78.51M | 87.68M | 95.82M | 38.31M | 59.96M | 95.80M | 79.51M | 47.96M | 58.44M | 94.29M | 161.45M | 77.73M | 91.94M | 149.69M | 137.19M | 80.09M | 84.90M | 113.85M | 138.95M | 106.87M | 103.80M | 135.87M | 134.88M | 141.75M | 276.90M | 452.90M | 457.70M | 446.90M | 408.30M | 508.90M | 376.20M | 2,634.60M | 440.30M | 470.50M | 398.20M | 3,995.40M | 417.10M | 544.60M | 441.10M |
|
Operating Expenses
|
70.58M | 101.50M | 112.16M | 147.77M | 95.95M | 95.30M | 96.93M | 82.17M | 125.02M | 73.84M | 89.61M | 92.76M | 140.29M | 118.53M | 118.48M | 116.11M | 98.39M | 174.25M | 137.84M | 110.50M | 104.48M | 122.77M | 187.52M | 131.76M | 135.32M | 136.60M | 215.56M | 123.17M | 159.16M | 167.37M | 193.81M | 145.15M | 173.43M | 208.33M | 204.00M | 173.24M | 185.77M | 231.80M | 298.48M | 222.03M | 247.26M | 314.77M | 316.20M | 243.02M | 272.48M | 293.27M | 338.59M | 303.96M | 313.10M | 381.40M | 398.80M | 402.50M | 704.10M | 932.10M | 888.80M | 925.60M | 883.50M | 959.10M | 807.60M | 3,182.20M | 956.00M | 1,025.10M | 892.00M | 4,580.20M | 923.40M | 1,078.50M | 984.20M |
|
Operating Income
|
-52.59M | 2.98M | 44.46M | -10.93M | 35.39M | 13.03M | 48.68M | -19.96M | -1.86M | -41.51M | 20.25M | -61.14M | -100.88M | -3.93M | 80.99M | 29.06M | -49.56M | -117.89M | 606.29M | -23.58M | -33.21M | -48.51M | 65.61M | -242.35M | -62.64M | 66.43M | -59.20M | 44.58M | -38.98M | 47.19M | -28.41M | 111.50M | 50.22M | -11.32M | 8.85M | 87.83M | 70.85M | 25.99M | 51.78M | 58.06M | 51.73M | 74.82M | 176.83M | 121.88M | 82.14M | 115.37M | 176.06M | 255.83M | 170.50M | 20.10M | 154.10M | 128.90M | -37.40M | -252.50M | -172.90M | -702.40M | -204.30M | -543.70M | -129.50M | -2713.10M | -184.90M | -297.20M | -132.10M | -3776.90M | 21.60M | -98.00M | -38.70M |
|
EBIT
|
-52.59M | 2.98M | 44.46M | -10.93M | 35.39M | 13.03M | 48.68M | -19.96M | -1.86M | -41.51M | 20.25M | -61.14M | -100.88M | -3.93M | 80.99M | 29.06M | -49.56M | -117.89M | 606.29M | -23.58M | -33.21M | -48.51M | 65.61M | -242.35M | -62.64M | 66.43M | -59.20M | 44.58M | -38.98M | 47.19M | -28.41M | 111.50M | 50.22M | -11.32M | 8.85M | 87.83M | 70.85M | 25.99M | 51.78M | 58.06M | 51.73M | 74.82M | 176.83M | 121.88M | 82.14M | 115.37M | 176.06M | 255.83M | 170.50M | 20.10M | 154.10M | 128.90M | -37.40M | -252.50M | -172.90M | -702.40M | -204.30M | -543.70M | -129.50M | -2713.10M | -184.90M | -297.20M | -132.10M | -3776.90M | 21.60M | -98.00M | -38.70M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.33M | | -0.66M | 39.29M | 0.96M | 2.00M | 0.40M | 3.70M | -0.10M | -39.60M | 1.90M | 1.10M | 5.60M | 0.80M | -2.20M | -0.30M | -6.90M | -3.10M | -1.20M | 0.20M | -2.80M | | | |
|
Other Non Operating Income
|
| | | -11.35M | -4.74M | -1.64M | -4.01M | -3.12M | -3.68M | -4.33M | -6.19M | -5.37M | -8.05M | -7.42M | -8.09M | -7.79M | -9.32M | -10.75M | -5.95M | -7.54M | -7.72M | -7.51M | -9.46M | -7.20M | -7.53M | -8.40M | -8.02M | -6.26M | -4.51M | -7.08M | -3.71M | -0.39M | -2.81M | -2.97M | 3.37M | 3.45M | 6.60M | 4.97M | 8.07M | 6.47M | 10.43M | 8.05M | 11.94M | 8.08M | 8.22M | 2.71M | 1.10M | -3.22M | -1.00M | -0.60M | -5.60M | -7.00M | -29.30M | -50.50M | -28.30M | -33.80M | -25.40M | -31.10M | -22.50M | -24.60M | -27.30M | -27.10M | -20.80M | -18.10M | -35.40M | -17.50M | -17.10M |
|
Non Operating Income
|
| | | -11.35M | -4.74M | -1.64M | -4.01M | -3.12M | -3.68M | -4.33M | -6.19M | -5.37M | -8.05M | -7.42M | -8.09M | -7.79M | -9.32M | -10.75M | -5.95M | -7.54M | -7.72M | -7.51M | -9.46M | -7.20M | -7.53M | -8.40M | -8.02M | -6.26M | -4.51M | -7.08M | -3.71M | -0.39M | -2.81M | -2.97M | 3.37M | 3.45M | 6.60M | 4.97M | 8.07M | 6.47M | 10.43M | 8.05M | 11.94M | 8.08M | 8.22M | 2.71M | 1.10M | -3.22M | -1.00M | -0.60M | -5.60M | -7.00M | -29.30M | -50.50M | -28.30M | -33.80M | -25.40M | -31.10M | -22.50M | -24.60M | -27.30M | -27.10M | -20.80M | -18.10M | -35.40M | -17.50M | -17.10M |
|
EBT
|
-56.75M | 0.50M | 40.83M | -24.97M | 30.65M | 11.38M | 44.67M | -23.08M | -5.54M | -45.84M | 14.06M | -66.51M | -108.93M | -11.35M | 72.90M | 21.27M | -60.80M | -132.28M | 600.35M | -31.12M | -40.93M | -37.05M | 54.65M | -249.56M | -70.17M | 58.03M | -67.22M | 41.00M | -42.14M | 40.12M | -32.12M | 120.20M | 47.41M | -14.29M | 12.23M | 91.28M | 77.45M | 30.96M | 59.85M | 64.53M | 62.16M | 82.87M | 188.78M | 124.63M | 90.36M | 117.42M | 216.45M | 253.57M | 171.50M | 19.90M | 152.20M | 121.80M | -106.30M | -301.10M | -200.10M | -730.60M | -228.90M | -577.00M | -152.30M | -2744.60M | -212.20M | -324.30M | -152.90M | -3801.90M | -13.80M | -115.50M | -55.80M |
|
Tax Provisions
|
1.56M | 8.36M | 1.48M | 4.27M | 3.29M | 3.35M | 3.85M | -0.67M | 3.08M | 1.42M | -0.13M | -0.51M | 1.84M | 1.08M | 2.02M | 0.10M | 1.09M | -8.19M | 21.90M | -0.34M | -5.53M | 4.32M | 14.56M | -6.77M | -3.15M | 3.30M | -24.80M | -5.40M | -3.57M | 3.68M | -2.28M | 11.83M | -12.87M | -11.55M | -12.91M | 0.42M | 5.75M | 5.59M | -120.10M | 7.70M | 15.88M | 11.06M | 25.13M | 1.91M | 1.86M | 18.10M | 34.20M | 34.75M | 19.20M | 9.70M | 7.60M | 10.90M | -2.30M | -44.10M | -46.70M | -120.30M | -22.90M | -33.40M | -60.70M | 158.40M | 49.80M | 41.20M | -27.70M | -75.70M | -1.90M | 18.40M | 37.10M |
|
Profit After Tax
|
-58.32M | -17.88M | 39.35M | -28.80M | 27.36M | 8.04M | 40.86M | -22.42M | -8.71M | -47.37M | 14.19M | -66.84M | -110.84M | -12.49M | 71.36M | 22.47M | -61.91M | -124.12M | 578.44M | -30.79M | -35.40M | -41.37M | 40.09M | -242.79M | -67.02M | 54.73M | -42.41M | 46.40M | -38.57M | 36.43M | -29.84M | 99.28M | 60.28M | -2.74M | 25.14M | 90.85M | 71.69M | 25.37M | 179.95M | 56.83M | 46.28M | 71.81M | 163.64M | 122.72M | 88.50M | 99.32M | 182.25M | 218.83M | 152.30M | 10.20M | 144.60M | 110.90M | -104.00M | -257.00M | -153.40M | -610.30M | -206.00M | -543.60M | -91.60M | -2903.00M | -262.00M | -365.50M | -125.20M | -3726.20M | -11.90M | -133.90M | -92.90M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.38M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-58.32M | -7.86M | 39.35M | -29.24M | 27.36M | 8.04M | 40.82M | -22.42M | -8.62M | -47.26M | 14.19M | -66.00M | -110.77M | -12.44M | 70.88M | 21.17M | -61.88M | -124.09M | 578.44M | -30.77M | -35.40M | -41.37M | 40.09M | -242.79M | -67.02M | 54.73M | -42.41M | 46.40M | -38.57M | 36.43M | -29.84M | 108.36M | 60.28M | -2.74M | 25.14M | 90.85M | 71.69M | 25.37M | 179.95M | 56.83M | 46.28M | 71.81M | 163.64M | 122.72M | 88.50M | 99.32M | 182.25M | 218.83M | 152.30M | 10.20M | 144.60M | 110.90M | -104.00M | -257.00M | -153.40M | -610.30M | -206.00M | -543.60M | -91.60M | -2903.00M | -262.00M | -365.50M | -125.20M | -3726.20M | -11.90M | -133.90M | -92.90M |
|
Consolidated Net Income
|
1.85M | -15.66M | -1.43M | -2.25M | -1.05M | -4.70M | 0.04M | 0.36M | -0.09M | -0.11M | -0.08M | -0.83M | -0.07M | -0.05M | 0.49M | 1.30M | -0.03M | -0.03M | -0.02M | -0.01M | -35.40M | -41.37M | 40.09M | -242.79M | -67.02M | 54.73M | -42.41M | 46.40M | -38.57M | 36.43M | -29.84M | 108.36M | 60.28M | -2.74M | 25.14M | 90.85M | 71.69M | 25.37M | 179.95M | 56.83M | 46.28M | 71.81M | 163.64M | 122.72M | 88.50M | 99.32M | 182.25M | 218.83M | 152.30M | 10.20M | 144.60M | 110.90M | -104.00M | -257.00M | -153.40M | -610.30M | -206.00M | -543.60M | -91.60M | -2903.00M | -262.00M | -365.50M | -125.20M | -3726.20M | -11.90M | -133.90M | -92.90M |
|
Income towards Parent Company
|
1.85M | -15.66M | -1.43M | -2.25M | -1.05M | -4.70M | 0.04M | 0.36M | -0.09M | -0.11M | -0.08M | -0.83M | -0.07M | -0.05M | 0.49M | 1.30M | -0.03M | -0.03M | -0.02M | -0.01M | -35.40M | -41.37M | 40.09M | -242.79M | -67.02M | 54.73M | -42.41M | 46.40M | -38.57M | 36.43M | -29.84M | 108.36M | 60.28M | -2.74M | 25.14M | 90.85M | 71.69M | 25.37M | 179.95M | 56.83M | 46.28M | 71.81M | 163.64M | 122.72M | 88.50M | 99.32M | 182.25M | 218.83M | 139.93M | 10.20M | 144.60M | 110.90M | -104.00M | -257.00M | -153.40M | -610.30M | -206.00M | -543.60M | -91.60M | -2903.00M | -262.00M | -365.50M | -125.20M | -3726.20M | -11.90M | -133.90M | -92.90M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
1.85M | -15.66M | -1.43M | -2.25M | -1.05M | -4.70M | 0.04M | 0.36M | -0.09M | -0.11M | -0.08M | -0.83M | -0.07M | -0.05M | 0.49M | 1.30M | -0.03M | -0.03M | -0.02M | -0.01M | -35.40M | -41.37M | 40.09M | -242.79M | -67.02M | 54.73M | -42.41M | 46.40M | -38.57M | 36.43M | -29.84M | 108.36M | 65.50M | -2.74M | 25.14M | 90.85M | 71.79M | 25.37M | 179.95M | 56.83M | 46.28M | 71.81M | 163.64M | 122.72M | 88.50M | 99.32M | 182.25M | 218.83M | 139.93M | 10.20M | 144.60M | 110.90M | -104.00M | -257.00M | -153.40M | -610.30M | -206.00M | -543.60M | -91.60M | -2903.00M | -262.00M | -365.50M | -125.20M | -3726.20M | -11.90M | -133.90M | -92.90M |
|
EPS (Basic)
|
-0.76 | -0.23 | 0.47 | -0.37 | 0.32 | 0.09 | 0.47 | -0.27 | -0.11 | -0.57 | 0.16 | -0.79 | -1.30 | -0.15 | 0.76 | 0.24 | -0.71 | -1.40 | 5.88 | -0.40 | -0.45 | -0.51 | 0.46 | -2.99 | -0.81 | 0.63 | -0.51 | 0.54 | -0.46 | 0.42 | -0.33 | 0.97 | 0.57 | -0.03 | 0.22 | 0.80 | 0.63 | 0.22 | 1.59 | 0.50 | 0.41 | 0.63 | 1.44 | 1.08 | 0.78 | 0.87 | 1.58 | 1.91 | 1.32 | 0.09 | 1.25 | 0.96 | -0.76 | -1.54 | -0.91 | -3.76 | -1.22 | -3.20 | -0.54 | -17.06 | -1.52 | -2.08 | -0.71 | -21.27 | -0.07 | -0.73 | -0.50 |
|
EPS (Weighted Average and Diluted)
|
-0.76 | -0.23 | 0.44 | -0.37 | 0.31 | 0.09 | 0.45 | -0.27 | -0.11 | -0.57 | 0.16 | -0.79 | -1.30 | -0.15 | 0.66 | 0.24 | -0.71 | -1.40 | 4.69 | -0.40 | -0.45 | -0.51 | 0.42 | -2.99 | -0.81 | 0.55 | -0.51 | 0.48 | -0.46 | 0.39 | -0.33 | 0.89 | 0.56 | -0.03 | 0.21 | 0.77 | 0.62 | 0.22 | 1.57 | 0.50 | 0.41 | 0.63 | 1.43 | 1.07 | 0.77 | 0.86 | 1.57 | 1.89 | 1.30 | 0.09 | 1.24 | 0.95 | -0.76 | -1.54 | -0.91 | -3.76 | -1.22 | -3.20 | -0.54 | -17.06 | -1.52 | -2.08 | -0.71 | -21.27 | -0.07 | -0.73 | -0.50 |
|
EBITDA
|
-52.59M | 2.98M | 44.46M | -4.75M | 35.39M | 13.03M | 48.68M | -19.96M | -1.86M | -41.51M | 20.25M | -61.14M | -100.88M | -3.93M | 80.99M | 29.06M | -49.56M | -117.89M | 606.29M | -23.58M | -33.21M | -48.51M | 65.61M | -242.35M | -62.64M | 66.43M | -59.20M | 44.58M | -38.98M | 47.19M | -20.95M | 119.88M | 50.22M | -11.32M | 16.72M | 96.79M | 79.98M | 35.61M | 61.80M | 69.02M | 62.86M | 86.72M | 189.04M | 134.27M | 94.44M | 128.90M | 191.02M | 271.34M | 183.00M | 36.00M | 170.40M | 145.40M | -19.90M | -231.10M | -148.90M | -675.00M | -172.80M | -507.30M | -95.80M | -2679.20M | -149.00M | -259.10M | -91.90M | -3737.20M | 63.70M | -57.20M | 2.50M |
|
Interest Expenses
|
| | | -6.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-2.75% | 1,675.55% | 3.63% | -17.08% | 10.74% | 29.40% | 8.62% | 2.89% | -55.49% | -3.10% | -0.90% | 0.76% | -1.69% | -9.56% | 2.77% | 0.48% | -1.79% | 6.19% | 3.65% | 1.11% | 13.50% | -11.66% | 26.64% | 2.71% | 4.49% | 5.69% | 36.90% | -13.17% | 8.48% | 9.18% | 7.10% | 9.84% | -27.14% | 80.85% | -105.63% | 0.46% | 7.43% | 18.07% | -200.66% | 11.93% | 25.54% | 13.34% | 13.31% | 1.53% | 2.05% | 15.41% | 15.80% | 13.70% | 11.20% | 48.74% | 4.99% | 8.95% | 2.16% | 14.65% | 23.34% | 16.47% | 10.00% | 5.79% | 39.86% | -5.77% | -23.47% | -12.70% | 18.12% | 1.99% | 13.77% | -15.93% | -66.49% |