|
Revenue
|
567.25M | 867.29M | 987.62M | 1164.66M | 1385.98M | 1647.64M | 1632.51M | 771.50M | 924.90M | 538.20M | 470.70M | 525.60M | 572.10M | 758.50M | 807.20M | 757.60M |
|
Cost of Revenue
|
355.35M | 456.18M | 551.84M | 755.20M | 862.72M | 1028.85M | 1157.55M | 527.50M | 622.90M | 294.50M | 312.20M | 361.00M | 364.00M | 515.60M | 729.80M | 879.20M |
|
Gross Profit
|
211.91M | 411.11M | 435.77M | 409.46M | 523.26M | 618.79M | 474.96M | 244.00M | 302.00M | 243.70M | 158.50M | 164.60M | 208.10M | 242.90M | 77.40M | -121.60M |
|
Amortization - Intangibles
|
16.25M | 12.18M | 10.78M | 26.27M | 30.82M | 31.99M | 26.22M | | | | | | 2.20M | 1.70M | 1.10M | |
|
Research & Development
|
71.36M | 81.41M | 115.03M | 143.36M | 155.89M | 181.38M | 182.80M | 113.80M | 127.30M | 121.10M | 152.00M | 177.80M | 142.60M | 165.70M | 201.90M | 175.10M |
|
Selling, General & Administrative
|
86.93M | 115.60M | 139.30M | 197.09M | 236.58M | 268.46M | 290.73M | 145.70M | 170.30M | 168.90M | 181.70M | 181.60M | 183.00M | 214.30M | 246.40M | 190.50M |
|
Restructuring Costs
|
| | | | | | | | | | | 8.00M | 70.00M | 160.20M | 53.80M | 85.20M |
|
Other Operating Expenses
|
23.02M | 16.32M | -1.95M | -3.48M | -3.47M | -2.69M | -47.72M | 0.60M | -16.80M | -26.60M | -32.90M | -21.10M | -13.70M | -10.80M | -18.30M | |
|
Operating Expenses
|
181.32M | 213.33M | 267.07M | 370.20M | 426.77M | 484.52M | 547.47M | 259.50M | 297.60M | 290.00M | 333.70M | 367.40M | 395.60M | 540.20M | 502.10M | 450.80M |
|
Operating Income
|
30.59M | 197.78M | 168.71M | 39.26M | 96.49M | 134.28M | -72.51M | -20.10M | -28.00M | -93.50M | -224.10M | -313.90M | -203.10M | -311.80M | -445.30M | -1329.20M |
|
EBIT
|
30.59M | 197.78M | 168.71M | 39.26M | 96.49M | 134.28M | -72.51M | -20.10M | -28.00M | -93.50M | -224.10M | -313.90M | -203.10M | -311.80M | -445.30M | -1329.20M |
|
Other Non Operating Income
|
0.28M | 0.29M | 0.99M | 0.93M | | | | | | | | | | | | |
|
Non Operating Income
|
-8.25M | 0.29M | 9.52M | 8.39M | 11.06M | 13.29M | -10.39M | 13.00M | 10.40M | -29.40M | 18.50M | -26.30M | -38.80M | 94.60M | 119.10M | 25.50M |
|
EBT
|
39.67M | 205.47M | 178.23M | 47.65M | 107.56M | 147.57M | -82.90M | -7.10M | -17.60M | -122.90M | -205.60M | -340.20M | -241.90M | -259.80M | -572.50M | -1618.90M |
|
Tax Provisions
|
19.78M | 53.18M | 31.73M | 3.23M | 20.63M | 23.38M | -18.85M | 81.00M | -1.20M | -4.40M | -8.00M | 1.10M | 8.20M | 0.70M | 1.10M | -9.70M |
|
Profit After Tax
|
30.65M | 152.29M | 146.50M | 44.41M | 86.92M | 124.19M | -64.05M | -98.10M | -280.00M | -375.10M | -197.60M | -523.90M | -250.10M | -329.90M | -864.20M | -1609.20M |
|
Equity Income
|
| | | | | | -22.62M | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | 0.10M | | 1.10M | 1.40M | | | | |
|
Income from Continuing Operations
|
19.89M | 152.29M | 146.50M | 44.41M | 86.92M | 124.19M | -64.05M | -88.10M | -16.40M | -118.50M | -197.60M | -341.30M | -250.10M | -260.50M | -573.60M | -1609.20M |
|
Consolidated Net Income
|
-0.33M | 152.29M | 146.50M | 44.41M | 86.92M | 124.19M | -64.05M | -10.00M | -263.50M | -256.60M | 7.00M | -181.20M | 49.20M | -69.40M | -290.60M | -1609.20M |
|
Income towards Parent Company
|
-0.33M | 152.29M | 146.50M | 44.41M | 86.92M | 124.19M | -64.05M | -10.00M | -263.50M | -256.60M | 7.00M | -181.20M | 49.20M | -69.40M | -290.60M | -1609.20M |
|
Net Income towards Common Stockholders
|
-0.33M | 152.29M | 146.50M | 44.41M | 86.92M | 124.19M | -64.05M | -10.00M | -263.50M | -256.60M | 7.00M | -181.20M | 49.20M | -69.40M | -290.60M | -1609.20M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Diluted Average)
|
| 104.70M | 110.03M | 115.22M | 117.98M | 122.91M | 113.02M | 98.49M | 99.53M | 103.58M | 107.94M | 112.35M | 120.12M | 124.37M | 125.69M | 141.32M |
|
EBITDA
|
30.59M | 197.78M | 168.71M | 39.26M | 96.49M | 134.28M | -72.51M | -20.10M | -28.00M | -93.50M | -224.10M | -313.90M | -203.10M | -311.80M | -445.30M | -1329.20M |
|
Tax Rate
|
49.86% | 25.88% | 17.80% | 6.79% | 19.18% | 15.84% | 22.74% | | 6.82% | 3.58% | 3.89% | | | | | 0.60% |