|
Revenue
|
282.26M | 930.89M | 979.13M | 516.02M | 331.75M | 392.87M | 477.04M | 331.70M | 475.69M | 542.08M | 419.35M | 454.16M | 583.28M | 646.14M | 666.43M | 717.30M |
|
Cost of Revenue
|
168.00M | 481.41M | 504.80M | 300.89M | 228.61M | 257.99M | 299.80M | 198.60M | 299.46M | 348.36M | 261.15M | 259.86M | 341.00M | 382.99M | 381.38M | 413.30M |
|
Gross Profit
|
114.26M | 449.49M | 474.33M | 215.13M | 103.14M | 134.88M | 177.24M | 133.10M | 176.23M | 193.72M | 158.19M | 194.30M | 242.27M | 263.15M | 285.06M | 304.00M |
|
Amortization - Intangibles
|
3.98M | 3.70M | 4.73M | 4.91M | 5.53M | 13.15M | 27.63M | 19.22M | 35.48M | 32.35M | 17.09M | 15.33M | 12.28M | 10.02M | 8.48M | 6.98M |
|
Research & Development
|
37.77M | 56.95M | 96.60M | 95.15M | 81.42M | 81.17M | 78.54M | 81.02M | 81.99M | 97.75M | 90.56M | 78.99M | 88.68M | 103.56M | 112.85M | 124.51M |
|
Selling, General & Administrative
|
59.42M | 87.25M | 95.13M | 73.11M | 85.49M | 89.76M | 90.19M | 77.64M | 100.25M | 92.06M | 79.75M | 76.25M | 84.54M | 88.95M | 92.76M | 99.66M |
|
Restructuring Costs
|
4.48M | -0.18M | 1.29M | 3.81M | 1.49M | 4.39M | 4.68M | 5.64M | 17.79M | 8.56M | 6.40M | 1.10M | | | | |
|
Other Operating Expenses
|
-0.68M | 1.49M | 0.26M | 0.40M | 1.02M | 3.18M | 0.70M | -0.22M | 0.39M | -0.37M | 0.04M | 0.22M | -0.07M | -0.32M | -1.03M | 22.26M |
|
Operating Expenses
|
106.63M | 146.23M | 198.34M | 177.92M | 174.95M | 214.09M | 200.47M | 253.26M | 248.10M | 609.22M | 197.77M | 171.74M | 185.56M | 202.85M | 215.12M | 237.02M |
|
Operating Income
|
7.63M | 303.25M | 276.26M | 37.21M | -71.81M | -79.21M | -23.23M | -120.16M | -71.87M | -415.50M | -39.58M | 22.57M | 56.71M | 60.30M | 69.94M | 66.98M |
|
EBIT
|
7.63M | 303.25M | 276.26M | 37.21M | -71.81M | -79.21M | -23.23M | -120.16M | -71.87M | -415.50M | -39.58M | 22.57M | 56.71M | 60.30M | 69.94M | 66.98M |
|
Interest & Investment Income
|
0.88M | 1.63M | 3.78M | 2.48M | 1.20M | 1.57M | 1.05M | 1.18M | 2.33M | 3.19M | 4.68M | 1.55M | 2.34M | 2.20M | 10.58M | 12.90M |
|
Other Non Operating Income
|
0.14M | 0.33M | -3.35M | 0.62M | 0.20M | | | | | | -20.97M | -7.84M | -5.01M | | -97.09M | |
|
Non Operating Income
|
5.45M | -6.57M | -5.22M | -2.39M | -4.28M | -6.16M | -7.66M | 8.80M | 10.16M | 11.85M | -20.97M | -7.84M | -5.01M | -11.15M | -97.09M | -2.81M |
|
EBT
|
4.21M | 296.68M | 272.09M | 38.19M | -84.94M | -95.19M | -53.55M | -123.09M | -101.57M | -433.83M | -78.49M | -10.29M | 25.68M | 50.98M | -33.38M | 99.71M |
|
Tax Provisions
|
2.56M | 55.26M | 81.58M | 11.66M | -28.95M | -11.41M | 9.33M | 2.82M | -37.59M | -26.75M | 0.78M | 0.23M | -0.36M | -115.96M | 4.24M | -4.90M |
|
Profit After Tax
|
-15.63M | 277.18M | 190.50M | 26.53M | -42.26M | -66.94M | -31.98M | -125.91M | -63.98M | -407.09M | -78.73M | -8.39M | 26.04M | 166.94M | -30.37M | 73.71M |
|
Income from Non-Controlling Interests
|
-0.07M | 361.76M | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
1.65M | 241.42M | 190.50M | 26.53M | -55.99M | -83.78M | -62.88M | -125.91M | -63.98M | -407.09M | -79.26M | -10.52M | 26.04M | 166.94M | -37.62M | 104.61M |
|
Consolidated Net Income
|
-15.07M | 129.78M | -91.89M | 6.27M | -55.99M | -83.78M | -62.88M | -125.91M | -63.98M | -407.09M | -79.26M | -10.52M | 26.04M | 166.94M | -37.62M | 104.61M |
|
Income towards Parent Company
|
-15.07M | 129.78M | -91.89M | 6.27M | -55.99M | -83.78M | -62.88M | -125.91M | -63.98M | -407.09M | -79.26M | -10.52M | 26.04M | 166.94M | -37.62M | 104.61M |
|
Net Income towards Common Stockholders
|
-15.57M | 361.76M | 127.99M | 30.93M | -42.26M | -66.94M | -31.98M | -122.03M | -51.40M | -407.09M | -78.73M | -8.39M | 26.04M | 166.94M | -37.62M | 104.61M |
|
EPS (Basic)
|
-0.48 | 9.16 | 4.80 | 0.80 | -1.09 | -1.70 | -0.80 | -3.10 | -1.16 | -8.63 | -1.66 | -0.17 | 0.53 | 3.35 | -0.56 | 1.31 |
|
EPS (Weighted Average and Diluted)
|
-0.48 | 8.51 | 4.63 | 0.79 | -1.09 | -1.70 | -0.80 | -3.10 | -1.16 | -8.63 | -1.66 | -0.17 | 0.49 | 2.71 | -0.56 | 1.23 |
|
Shares Outstanding (Weighted Average)
|
32.78M | 39.90M | 38.72M | 39.16M | 39.25M | 40.22M | 40.94M | 40.61M | 48.30M | 47.79M | 48.90M | 49.61M | 50.50M | 51.43M | 56.34M | 56.78M |
|
EBITDA
|
7.63M | 303.25M | 276.26M | 37.21M | -71.81M | -79.21M | -23.23M | -120.16M | -71.87M | -415.50M | -39.58M | 22.57M | 56.71M | 60.30M | 69.94M | 66.98M |
|
Interest Expenses
|
7.73M | 8.20M | 4.60M | 1.50M | 0.60M | 0.71M | 0.46M | 0.22M | 19.46M | 21.52M | 22.09M | 24.74M | 28.36M | 11.51M | 11.77M | 11.04M |
|
Tax Rate
|
60.82% | 18.63% | 29.98% | 30.53% | 34.08% | 11.99% | | | 37.01% | 6.17% | | | | | | |