|
Revenue
|
502.79M | 446.33M | 387.97M | 351.83M | 232.91M | 210.46M | 157.11M | 203.44M | 103.09M | 88.39M | 67.95M | 73.97M | 54.04M | 42.39M | 33.58M | 288.69M | 178.74M | 167.13M | 19.90M | 149.15M | 127.86M | 105.98M | 12.35M | 97.12M | |
|
Cost of Revenue
|
405.59M | 347.14M | 319.04M | 266.44M | 162.13M | 149.14M | 110.71M | 151.20M | 67.06M | 57.39M | 38.58M | 44.71M | 30.18M | 25.20M | 17.00M | 170.57M | 93.46M | 80.83M | 10.81M | 79.61M | 64.75M | 56.57M | 5.67M | 50.24M | |
|
Gross Profit
|
97.20M | 99.19M | 68.92M | 85.39M | 70.78M | 61.32M | 46.39M | 52.24M | 36.03M | 31.01M | 29.38M | 29.26M | 23.86M | 17.20M | 16.58M | 118.12M | 85.28M | 86.30M | 9.09M | 69.53M | 63.11M | 49.41M | 6.69M | 46.88M | |
|
Research & Development
|
-8.71M | -13.34M | -12.60M | -10.76M | -8.18M | -8.29M | -6.23M | -6.74M | -5.72M | -5.02M | -4.43M | -4.15M | -3.81M | -3.52M | -2.34M | -16.99M | -13.35M | -14.25M | -1.90M | -12.03M | -13.33M | -12.21M | -1.65M | -8.49M | |
|
Selling, General & Administrative
|
-9.19M | -9.52M | -8.91M | -12.43M | -10.62M | -10.00M | -7.63M | -9.84M | -11.30M | -6.64M | -10.06M | -6.95M | -4.92M | -4.74M | -5.34M | -44.92M | -15.17M | -33.24M | -3.85M | -44.48M | -14.84M | -18.69M | -3.68M | -71.15M | |
|
Other Operating Expenses
|
-484.86M | -439.77M | -386.57M | -338.40M | -217.17M | -199.72M | -147.45M | -191.00M | -91.66M | -74.67M | -54.16M | -64.31M | -45.89M | -40.31M | -28.79M | -261.33M | -150.16M | -144.09M | -18.38M | -132.94M | -112.46M | -98.91M | -10.87M | -96.78M | |
|
Operating Expenses
|
-502.77M | -462.63M | -408.08M | -361.59M | -235.97M | -218.02M | -161.32M | -207.58M | -108.69M | -86.33M | -68.66M | -75.41M | -54.62M | -48.57M | -36.47M | -323.24M | -178.69M | -191.58M | -24.12M | -189.45M | -140.62M | -129.80M | -16.20M | -176.42M | |
|
Operating Income
|
599.97M | 561.82M | 1.61M | 1.95M | 2.20M | 1.16M | 0.62M | 0.80M | 2.58M | 0.41M | 3.43M | 2.00M | 0.96M | 1.70M | 0.38M | 1.40M | 0.91M | 12.67M | 0.09M | 0.78M | 3.43M | 0.73M | 0.10M | 1.65M | |
|
EBIT
|
599.97M | 561.82M | 1.61M | 1.95M | 2.20M | 1.16M | 0.62M | 0.80M | 2.58M | 0.41M | 3.43M | 2.00M | 0.96M | 1.70M | 0.38M | 1.40M | 0.91M | 12.67M | 0.09M | 0.78M | 3.43M | 0.73M | 0.10M | 1.65M | |
|
Other Non Operating Income
|
-0.78M | -0.34M | 3.19M | 1.55M | 0.85M | -0.52M | -0.33M | -0.16M | 0.14M | 1.16M | 17.15M | -0.04M | 0.32M | 0.01M | -1.59M | 3.31M | 0.49M | -9.74M | -0.01M | 0.72M | -0.24M | 2.57M | 0.34M | -2.61M | |
|
Non Operating Income
|
| | | | | | -2.89M | -1.14M | | | | | -5.56M | 1.83M | | 8.35M | | -3.06M | -0.26M | -23.43M | | | | | |
|
EBT
|
599.97M | 561.82M | 1.61M | 1.95M | 2.20M | 1.16M | 0.62M | 0.80M | 2.58M | 0.41M | 3.43M | 2.00M | 0.96M | 1.70M | 0.38M | 1.40M | 0.91M | 12.67M | 0.09M | 0.78M | 3.43M | 0.73M | 0.10M | 1.65M | |
|
Tax Provisions
|
-0.34M | | 1.14M | | -0.44M | 0.47M | 0.65M | -6.72M | -0.50M | -1.20M | -4.65M | -3.07M | -0.84M | | -1.27M | -11.34M | -3.08M | -2.33M | -0.15M | -1.33M | -0.33M | -0.96M | -0.05M | -0.37M | |
|
Profit After Tax
|
2.50M | -12.31M | -7.17M | -0.71M | -1.87M | -2.48M | -6.43M | -11.85M | -0.61M | 2.63M | 9.52M | 9.09M | -5.82M | -3.74M | -5.38M | 12.74M | 3.99M | 15.00M | -4.77M | -65.85M | 3.87M | -11.90M | -4.28M | -85.04M | |
|
Equity Income
|
-0.19M | -0.04M | -0.22M | -0.01M | -0.03M | -0.03M | -0.26M | -0.25M | -0.39M | -0.83M | -1.05M | -0.26M | -0.07M | -0.13M | -0.04M | -5.41M | -1.48M | -1.41M | -0.28M | -2.33M | -0.90M | -1.46M | -0.10M | -2.00M | |
|
Income from Non-Controlling Interests
|
2.19M | -12.33M | -7.18M | -0.65M | -1.85M | -1.69M | -6.25M | -12.09M | -0.58M | 2.63M | 9.44M | 9.09M | -5.76M | -3.77M | -5.38M | -38.22M | -22.93M | -41.54M | -4.77M | -65.86M | 0.00M | -11.89M | -4.28M | -85.05M | |
|
Income from Continuing Operations
|
600.31M | 561.82M | 0.47M | 1.95M | 2.64M | 0.69M | -0.03M | 7.52M | 3.08M | 1.61M | 8.09M | 5.07M | 1.80M | 1.70M | 1.65M | 12.74M | 3.99M | 15.00M | 0.24M | 2.11M | 3.76M | 1.69M | 0.15M | 2.02M | |
|
Consolidated Net Income
|
600.31M | 561.82M | 0.47M | 1.95M | 2.64M | 0.69M | -0.03M | 7.52M | 3.08M | 1.61M | 8.09M | 5.07M | 1.80M | 1.70M | 1.65M | 12.74M | 3.99M | 15.00M | 0.24M | 2.11M | 3.76M | 1.69M | 0.15M | 2.02M | |
|
Income towards Parent Company
|
600.31M | 561.82M | 0.47M | 1.95M | 2.64M | 0.69M | -0.03M | 7.52M | 3.08M | 1.61M | 8.09M | 5.07M | 1.80M | 1.70M | 1.65M | 12.74M | 3.99M | 15.00M | 0.24M | 2.11M | 3.76M | 1.69M | 0.15M | 2.02M | |
|
Net Income towards Common Stockholders
|
600.31M | 561.82M | 0.47M | 1.95M | 2.64M | 0.69M | -0.03M | 7.52M | 3.08M | 1.61M | 8.09M | 5.07M | 1.80M | 1.70M | 1.65M | 12.74M | 3.99M | 15.00M | 0.24M | 2.11M | 3.76M | 1.69M | 0.15M | 2.02M | |
|
EPS (Basic)
|
0.28 | 0.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
|
Shares Outstanding (Weighted Average)
|
2,181.62M | 2,181.62M | 2,181.62M | 2,129.41M | 2,181.62M | 2,129.41M | 2,129.41M | 2,129.41M | 2,133.27M | 2,134.81M | 2,140.95M | 2,141.59M | 2,142.40M | 2,147.54M | 2,109.47M | 2,068.65M | 2,029.13M | 1,983.68M | 1,966.70M | 1,967.00M | 1,967.01M | 1,967.09M | 1,967.09M | 1,967.09M | 1,970.22M |
|
EBITDA
|
599.97M | 561.82M | 1.61M | 1.95M | 2.20M | 1.16M | 0.62M | 0.80M | 2.58M | 0.41M | 3.43M | 2.00M | 0.96M | 1.70M | 0.38M | 1.40M | 0.91M | 12.67M | 0.09M | 0.78M | 3.43M | 0.73M | 0.10M | 1.65M | |
|
Tax Rate
|
| | 71.08% | | | 40.31% | | | | | | | | | | | | | | | | | | | |