|
Revenue
|
541.89M | 250.56M | 310.01M | 332.19M | 374.36M | 379.27M | 438.53M | 439.00M | 451.92M | 461.55M | 551.50M | 585.16M | 616.03M | 668.60M | 814.94M | 882.11M | 932.53M | 959.36M | 1,174.24M | 1,266.47M | 1,313.43M | 1,381.11M | 1,923.62M | 3,033.87M | 3,158.97M | 5,057.27M | 4,680.67M | 3,844.73M | 4,078.53M | 3,960.64M | 4,404.50M | 4,515.54M | 4,650.90M | 4,990.13M | 5,534.96M | 5,617.49M | 5,773.04M | 5,957.13M | 6,155.56M | 5,975.80M | 6,032.56M | 5,771.80M | 6,054.46M | 6,114.95M |
|
Cost of Revenue
|
| 176.27M | 219.67M | 235.88M | 265.27M | 269.03M | 289.57M | 288.69M | 285.39M | 288.12M | 344.08M | 366.54M | 376.20M | 413.43M | 499.12M | 529.45M | 552.47M | 562.61M | 708.39M | 766.44M | 786.38M | 842.61M | 1,326.86M | 2,239.42M | 2,355.28M | 4,093.77M | 3,539.61M | 2,711.51M | 2,896.49M | 2,665.68M | 2,934.85M | 2,948.45M | 2,990.71M | 3,275.55M | 3,668.86M | 3,719.04M | 3,747.29M | 3,862.66M | 3,922.08M | 3,726.12M | 3,721.16M | 3,482.19M | 3,517.93M | 3,453.38M |
|
Gross Profit
|
| 74.28M | 90.34M | 96.31M | 109.09M | 110.24M | 148.96M | 150.31M | 166.53M | 173.43M | 207.43M | 218.62M | 239.83M | 255.17M | 315.82M | 352.66M | 380.05M | 396.75M | 465.85M | 500.04M | 527.05M | 538.50M | 596.76M | 794.46M | 803.69M | 963.50M | 1,141.06M | 1,133.21M | 1,182.04M | 1,294.96M | 1,469.65M | 1,567.09M | 1,660.19M | 1,714.58M | 1,866.10M | 1,898.45M | 2,025.75M | 2,094.47M | 2,233.48M | 2,249.68M | 2,311.40M | 2,289.60M | 2,536.53M | 2,661.57M |
|
Amortization - Intangibles
|
| 0.60M | 1.14M | 1.14M | 2.75M | 2.37M | 1.89M | 1.89M | 1.89M | 1.81M | 1.94M | 1.80M | 0.68M | 1.88M | 2.82M | 4.38M | -1.99M | 3.49M | 3.96M | 3.84M | -4.34M | 4.15M | 4.13M | 5.24M | -2.35M | 6.88M | 5.41M | 6.35M | 6.59M | 26.66M | 39.39M | 37.36M | 35.34M | 37.09M | 36.87M | 56.97M | 43.13M | 43.28M | 40.81M | 36.02M | 34.59M | 33.66M | 33.89M | 34.13M |
|
Research & Development
|
| 39.55M | 45.89M | 55.02M | 59.19M | 64.59M | 68.64M | 70.42M | 64.89M | 68.58M | 78.13M | 82.55M | 92.63M | 105.09M | 114.80M | 135.77M | 141.81M | 154.35M | 174.20M | 168.77M | 176.84M | 194.99M | 207.73M | 227.55M | 250.67M | 310.14M | 324.06M | 360.73M | 391.34M | 458.22M | 524.83M | 548.04M | 604.52M | 626.94M | 694.67M | 713.79M | 685.42M | 720.57M | 713.16M | 710.98M | 769.70M | 760.70M | 725.29M | 711.24M |
|
Selling, General & Administrative
|
| 28.12M | 31.80M | 37.82M | 45.72M | 96.11M | 50.78M | 52.08M | 53.03M | 56.94M | 62.99M | 64.31M | 66.32M | 75.50M | 82.77M | 85.53M | 95.44M | 101.60M | 100.51M | 115.98M | 118.79M | 129.50M | 136.39M | 153.90M | 159.42M | 195.91M | 220.87M | 267.35M | 298.85M | 444.15M | 395.72M | 395.44M | 451.54M | 432.82M | 549.29M | 480.88M | 746.19M | 471.26M | 473.57M | 475.86M | 728.42M | 491.80M | 449.24M | 543.97M |
|
Other Operating Expenses
|
| 52.97M | 40.73M | 55.69M | 52.00M | 46.67M | 56.90M | 59.80M | 62.59M | 62.00M | 78.54M | 86.65M | 93.89M | 95.57M | 120.89M | 141.23M | 145.91M | 162.85M | 191.98M | 183.19M | 214.07M | 304.31M | 275.70M | 363.66M | 348.42M | 389.71M | 471.15M | 482.14M | 546.47M | 619.38M | 762.87M | 672.40M | 739.31M | 660.99M | 754.24M | 713.68M | 724.79M | 652.90M | 740.19M | 739.84M | 800.27M | 707.80M | 877.71M | 996.92M |
|
Operating Expenses
|
| 120.64M | 118.42M | 148.53M | 156.91M | 207.37M | 176.32M | 182.30M | 180.50M | 187.51M | 219.65M | 233.51M | 252.84M | 276.16M | 318.46M | 362.53M | 383.16M | 418.80M | 466.69M | 467.94M | 509.70M | 628.79M | 619.82M | 745.11M | 758.51M | 895.76M | 1,016.07M | 1,110.22M | 1,236.66M | 1,521.75M | 1,683.42M | 1,615.88M | 1,795.38M | 1,720.76M | 1,998.21M | 1,908.36M | 2,156.40M | 1,844.73M | 1,926.92M | 1,926.68M | 2,298.39M | 1,960.30M | 2,052.24M | 2,252.13M |
|
Operating Income
|
| -46.35M | -28.07M | -52.22M | -47.82M | -97.13M | -27.36M | -31.98M | -13.98M | -14.08M | -12.22M | -14.89M | -13.01M | -20.99M | -2.65M | -9.87M | -3.11M | -22.04M | -0.84M | 32.09M | 17.35M | -90.29M | -23.05M | 49.34M | 45.18M | 67.74M | 124.99M | 23.00M | -54.61M | -226.79M | -213.77M | -48.79M | -135.18M | -6.17M | -132.11M | -9.91M | -130.65M | 249.74M | 306.56M | 323.01M | 13.01M | 329.30M | 484.29M | 409.44M |
|
EBIT
|
| -46.35M | -28.07M | -52.22M | -47.82M | -97.13M | -27.36M | -31.98M | -13.98M | -14.08M | -12.22M | -14.89M | -13.01M | -20.99M | -2.65M | -9.87M | -3.11M | -22.04M | -0.84M | 32.09M | 17.35M | -90.29M | -23.05M | 49.34M | 45.18M | 67.74M | 124.99M | 23.00M | -54.61M | -226.79M | -213.77M | -48.79M | -135.18M | -6.17M | -132.11M | -9.91M | -130.65M | 249.74M | 306.56M | 323.01M | 13.01M | 329.30M | 484.29M | 409.44M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | 21.41M | 18.70M | 18.75M | 1.87M | -13.81M | -16.11M | -17.24M | -23.69M | -34.65M |
|
Other Non Operating Income
|
| | | | | | | | | | | 1.23M | -0.36M | -0.71M | 0.81M | 37.80M | -19.44M | -11.30M | -1.23M | 5.54M | 6.71M | -5.86M | 25.59M | 0.78M | 271.21M | -27.53M | 75.79M | -12.01M | -6.78M | 33.47M | 18.77M | 18.80M | 24.41M | 77.72M | 14.63M | -23.91M | -73.05M | 4.42M | 10.58M | 9.66M | 28.55M | 8.34M | -13.39M | 167.15M |
|
Non Operating Income
|
| -0.80M | 0.05M | -0.64M | -0.22M | 0.79M | 0.20M | -0.29M | -0.44M | | | 1.23M | -0.36M | -0.71M | 0.81M | 37.80M | -19.44M | -11.30M | -1.23M | 5.54M | 6.71M | -5.86M | 25.59M | 0.78M | 271.21M | -27.53M | 75.79M | -12.01M | -6.78M | 33.47M | 18.77M | 18.80M | 24.41M | 77.72M | 14.63M | -23.91M | -73.05M | 4.42M | 10.58M | 9.66M | 28.55M | 8.34M | -13.39M | 167.15M |
|
EBT
|
| -47.56M | -28.47M | -53.00M | -47.05M | -96.42M | -27.03M | -32.09M | -14.13M | -14.58M | -15.49M | -16.75M | -15.85M | -23.81M | -5.30M | 20.71M | -27.72M | -38.02M | -7.22M | 32.00M | 391.45M | -105.36M | -12.23M | 35.15M | 298.41M | 39.95M | 194.32M | -2.42M | -74.39M | -209.06M | -207.97M | -36.03M | -112.25M | 74.71M | -113.53M | -12.40M | 22.08M | 506.31M | 248.90M | 324.15M | 277.79M | 227.05M | 659.38M | 601.53M |
|
Tax Provisions
|
| 0.42M | 1.15M | 0.93M | 1.24M | 0.34M | 0.31M | 0.23M | 1.02M | 0.51M | 0.50M | -0.65M | -0.18M | 0.20M | 0.60M | 1.10M | 0.48M | 0.13M | -0.50M | 2.61M | 0.47M | 0.54M | -0.80M | -1.40M | 4.46M | 0.95M | -9.40M | 0.50M | 6.64M | -1.70M | 1.30M | -17.30M | 5.39M | -21.12M | -8.20M | 81.14M | -59.92M | 35.50M | 59.03M | 43.01M | -1300.00M | 38.33M | 121.05M | 139.93M |
|
Profit After Tax
|
| -47.98M | -29.62M | -53.93M | -48.29M | -96.75M | -27.34M | -32.32M | -15.17M | -15.09M | -15.96M | -16.10M | -15.66M | -23.99M | -5.91M | 19.64M | -28.20M | -38.15M | -6.74M | 29.40M | 390.94M | -105.89M | -11.48M | 36.52M | 293.96M | 39.01M | 204.02M | -2.88M | -76.83M | -207.36M | -209.28M | -18.74M | -117.62M | 98.32M | -105.38M | -93.54M | 81.97M | 472.00M | 195.27M | 283.75M | 1,946.02M | 189.87M | 538.46M | 461.60M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | -2.96M | -4.16M | -3.16M | -1.26M | -4.03M | -3.80M | -2.49M | -3.34M | -4.81M | -20.27M | -1.19M | -5.40M | -2.62M | -21.35M | -1.15M | -0.12M | 0.05M |
|
Income from Continuing Operations
|
| -47.98M | -29.62M | -53.93M | -48.29M | -96.75M | -27.34M | -32.32M | -15.15M | -15.09M | -15.99M | -16.10M | -15.66M | -24.01M | -5.91M | 19.61M | -28.20M | -38.15M | -6.72M | 29.40M | 390.98M | -105.89M | -11.43M | 36.55M | 293.94M | 39.01M | 203.72M | -2.92M | -81.02M | -207.36M | -209.28M | -18.73M | -117.63M | 95.83M | -105.33M | -93.54M | 82.00M | 470.81M | 189.87M | 281.14M | 1,577.79M | 188.72M | 538.33M | 461.60M |
|
Consolidated Net Income
|
| -47.98M | -29.62M | -53.93M | -48.29M | -96.75M | -27.34M | -32.32M | -15.15M | -15.09M | -15.99M | -16.10M | -15.66M | -24.01M | -5.91M | 19.61M | -28.20M | -38.15M | -6.72M | 29.40M | 390.98M | -105.89M | -11.43M | 36.55M | 293.94M | 39.01M | 203.72M | -2.92M | -81.02M | -207.36M | -209.28M | -18.73M | -117.63M | 95.83M | -105.33M | -93.54M | 82.00M | 470.81M | 189.87M | 281.14M | 1,577.79M | 188.72M | 538.33M | 461.60M |
|
Income towards Parent Company
|
| -47.98M | -29.62M | -53.93M | -48.29M | -96.75M | -27.34M | -32.32M | -15.15M | -15.09M | -15.99M | -16.10M | -15.66M | -24.01M | -5.91M | 19.61M | -28.20M | -38.15M | -6.72M | 29.40M | 390.98M | -105.89M | -11.43M | 36.55M | 293.94M | 39.01M | 203.72M | -2.92M | -81.02M | -207.36M | -209.28M | -18.73M | -117.63M | 95.83M | -105.33M | -93.54M | 82.00M | 470.81M | 189.87M | 281.14M | 1,577.79M | 188.72M | 538.33M | 461.60M |
|
Net Income towards Common Stockholders
|
| -47.98M | -29.62M | -53.93M | -48.29M | -96.75M | -27.34M | -32.32M | -15.15M | -15.09M | -15.99M | -16.10M | -15.66M | -24.01M | -5.91M | 19.61M | -28.20M | -38.15M | -6.72M | 29.40M | 390.98M | -105.89M | -11.43M | 36.55M | 293.94M | 39.01M | 203.72M | -2.92M | -81.02M | -207.36M | -209.28M | -18.73M | -117.63M | 95.83M | -105.33M | -93.54M | 82.00M | 470.81M | 189.87M | 281.14M | 1,577.79M | 188.72M | 538.33M | 461.60M |
|
EPS (Basic)
|
| -0.33 | -0.20 | -0.35 | -0.36 | -0.29 | -0.08 | -0.09 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.06 | -0.01 | 0.05 | -0.06 | -0.09 | -0.02 | 0.07 | 0.92 | -0.24 | -0.03 | 0.08 | 0.66 | 0.09 | 0.45 | -0.01 | -0.17 | -0.38 | -0.36 | -0.02 | -0.18 | 0.16 | -0.17 | -0.15 | 0.17 | 0.77 | 0.32 | 0.46 | 3.16 | 0.31 | 0.88 | 0.76 |
|
EPS (Weighted Average and Diluted)
|
| -0.33 | -0.20 | -0.35 | -0.36 | -0.29 | -0.08 | -0.09 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.06 | -0.01 | 0.04 | -0.06 | -0.09 | -0.02 | 0.06 | 0.85 | -0.24 | -0.03 | 0.07 | 0.62 | 0.08 | 0.40 | -0.01 | -0.15 | -0.38 | -0.36 | -0.02 | -0.18 | 0.16 | -0.17 | -0.15 | 0.17 | 0.74 | 0.31 | 0.45 | 3.06 | 0.30 | 0.87 | 0.74 |
|
Shares Outstanding (Weighted Average)
|
| | 322.94M | 322.94M | 322.94M | 335.26M | 335.30M | 341.76M | 352.14M | 367.19M | 374.10M | 383.70M | 388.57M | 396.36M | 400.69M | 410.43M | 413.50M | 419.69M | 422.97M | 427.13M | 429.68M | 435.23M | 439.35M | 443.53M | 450.94M | 454.61M | 455.37M | 459.70M | 461.28M | 580.06M | 580.50M | 590.19M | 598.07M | 602.03M | 604.90M | 610.08M | 614.09M | 615.69M | 617.04M | 615.64M | 619.81M | 619.48M | 615.02M | 609.58M |
|
Shares Outstanding (Diluted Average)
|
142.04M | 145.07M | 149.25M | 152.33M | 170.50M | 331.32M | 334.49M | 343.89M | 341.56M | 366.74M | 376.36M | 383.95M | 379.34M | 395.95M | 403.30M | 474.92M | 405.73M | 419.29M | 423.31M | 466.10M | 466.08M | 434.94M | 440.12M | 488.07M | 482.17M | 501.35M | 522.58M | 520.20M | 501.78M | 541.43M | 581.35M | 592.67M | 578.95M | 623.58M | 606.69M | 611.28M | 614.02M | 637.36M | 636.75M | 635.42M | 636.39M | 635.34M | 627.10M | 625.26M |
|
EBITDA
|
| -46.35M | -28.07M | -52.22M | -47.82M | -97.13M | -27.36M | -31.98M | -13.98M | -14.08M | -12.22M | -14.89M | -13.01M | -20.99M | -2.65M | -9.87M | -3.11M | -22.04M | -0.84M | 32.09M | 17.35M | -90.29M | -23.05M | 49.34M | 45.18M | 67.74M | 124.99M | 23.00M | -54.61M | -226.79M | -213.77M | -48.79M | -135.18M | -6.17M | -132.11M | -9.91M | -130.65M | 249.74M | 306.56M | 323.01M | 13.01M | 329.30M | 484.29M | 409.44M |
|
Tax Rate
|
| | | | | | | | | | | 3.86% | 1.17% | | | 5.31% | | | 6.93% | 8.14% | 0.12% | | 6.54% | | 1.50% | 2.37% | | | | 0.81% | | 48.01% | | | 7.22% | | | 7.01% | 23.72% | 13.27% | | 16.88% | 18.36% | 23.26% |