|
Revenue
|
60.07M | 74.53M | 90.12M | 105.80M | 121.99M | 145.83M | 166.59M | 188.25M | 328.17M | 663.52M | 777.20M | 882.49M | 956.24M | 1,021.50M | 1,050.76M | 1,071.38M | 1,073.80M | 1,099.46M | 1,101.90M | 1,117.80M | 1,105.36M | 1,138.68M | 1,136.73M | 1,146.46M | 1,141.23M | 1,162.52M | 1,177.54M | 1,184.14M | 1,174.71M | 1,217.23M | 1,229.84M |
|
Cost of Revenue
|
36.26M | 41.05M | 53.45M | 55.05M | 64.04M | 79.65M | 96.05M | 100.91M | 121.56M | 192.27M | 258.73M | 267.28M | 264.99M | 271.18M | 293.70M | 325.42M | 362.78M | 400.47M | 427.75M | 505.59M | 422.50M | 373.37M | 374.38M | 371.05M | 348.01M | 358.77M | 361.70M | 358.90M | 346.97M | 339.00M | 342.81M |
|
Gross Profit
|
48.41M | 61.55M | 73.28M | 86.28M | 97.88M | 117.93M | 135.75M | 155.70M | 224.46M | 471.25M | 518.47M | 615.20M | 691.24M | 760.24M | 779.80M | 814.03M | 811.98M | 825.85M | 831.23M | 823.45M | 841.42M | 872.12M | 865.74M | 870.15M | 867.93M | 877.43M | 893.66M | 896.78M | 896.31M | 944.06M | 958.07M |
|
Research & Development
|
6.26M | 7.05M | 8.89M | 10.81M | 13.78M | 15.05M | 17.57M | 20.67M | 26.39M | 42.73M | 42.58M | 52.38M | 65.17M | 82.31M | 98.51M | 117.00M | 144.29M | 172.56M | 195.95M | 261.26M | 209.27M | 191.80M | 196.83M | 205.28M | 205.56M | 206.76M | 222.98M | 217.12M | 205.42M | 206.45M | 210.10M |
|
Selling, General & Administrative
|
7.57M | 10.03M | 11.99M | 14.92M | 18.50M | 20.95M | 23.81M | 23.58M | 53.13M | 81.24M | 93.49M | 92.69M | 154.09M | 112.15M | 96.74M | 119.80M | 117.84M | 131.07M | 141.03M | 186.49M | 199.90M | 129.32M | 125.14M | 125.29M | 111.34M | 109.53M | 126.14M | 95.70M | 102.33M | 76.89M | 94.74M |
|
Other Operating Expenses
|
36.26M | 41.05M | 53.45M | 55.05M | 64.04M | 79.65M | 96.05M | 100.91M | 121.56M | 159.17M | 190.16M | 214.02M | 245.67M | 271.18M | 293.70M | 325.42M | 362.78M | 400.47M | 427.75M | 505.59M | 422.50M | 373.37M | 374.38M | 371.05M | 348.01M | 358.77M | 361.70M | 358.90M | 346.97M | 339.00M | 342.81M |
|
Operating Expenses
|
50.09M | 58.13M | 74.34M | 80.78M | 96.33M | 115.66M | 137.43M | 145.15M | 201.07M | 283.14M | 326.23M | 359.08M | 464.93M | 465.64M | 488.94M | 562.21M | 624.91M | 704.10M | 764.73M | 953.34M | 831.67M | 694.50M | 696.35M | 701.62M | 664.91M | 675.06M | 710.82M | 671.72M | 654.72M | 622.33M | 647.65M |
|
Operating Income
|
-1.68M | 3.42M | -1.06M | 5.49M | 1.56M | 2.27M | -1.68M | 10.55M | 23.39M | 188.10M | 192.24M | 256.12M | 226.31M | 294.60M | 290.86M | 251.82M | 187.06M | 121.74M | 66.51M | -129.89M | 9.74M | 177.62M | 169.39M | 168.53M | 203.02M | 202.37M | 182.84M | 225.06M | 241.59M | 321.74M | 310.41M |
|
EBIT
|
-1.68M | 3.42M | -1.06M | 5.49M | 1.56M | 2.27M | -1.68M | 10.55M | 23.39M | 188.10M | 192.24M | 256.12M | 226.31M | 294.60M | 290.86M | 251.82M | 187.06M | 121.74M | 66.51M | -129.89M | 9.74M | 177.62M | 169.39M | 168.53M | 203.02M | 202.37M | 182.84M | 225.06M | 241.59M | 321.74M | 310.41M |
|
Non Operating Investment Income
|
| | | | | | | | | 2.54M | | | | 32.08M | 122.42M | -110.74M | -36.40M | -34.71M | -6.90M | 40.44M | 2.27M | 31.67M | -25.47M | 101.30M | 17.35M | 3.11M | 6.32M | 150.36M | -13.62M | 45.06M | 406.06M |
|
Interest & Investment Income
|
0.44M | 0.46M | 0.48M | 0.81M | 0.97M | 4.49M | 4.21M | 3.99M | 5.79M | 2.08M | 1.78M | 8.54M | 2.62M | -2.79M | -3.00M | -2.55M | -6.99M | 3.37M | -4.86M | 49.90M | 31.21M | 41.09M | 41.91M | 83.06M | 71.59M | 87.41M | 91.25M | 74.90M | 87.79M | 81.37M | 78.23M |
|
Other Non Operating Income
|
0.01M | 0.08M | 0.13M | | 0.32M | 1.63M | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.01M | 0.08M | 0.13M | | 0.32M | 1.63M | 0.98M | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-1.24M | 3.97M | -0.46M | 6.08M | 2.53M | 6.76M | 2.53M | 14.54M | 29.18M | 190.19M | 194.02M | 264.65M | 228.93M | 323.88M | 410.28M | 138.53M | 143.67M | 90.40M | 54.75M | -39.54M | 43.23M | 250.37M | 185.83M | 352.88M | 291.96M | 292.89M | 280.41M | 450.32M | 315.76M | 448.16M | 794.71M |
|
Tax Provisions
|
0.10M | 0.14M | 0.14M | 0.36M | 0.32M | 1.22M | 0.32M | -0.84M | 2.10M | 4.20M | -4.62M | 4.02M | 1.40M | 6.80M | 69.90M | -352.11M | 30.01M | 44.65M | 6.40M | 64.51M | 27.79M | 68.40M | 44.61M | 54.05M | 75.66M | 73.87M | 73.36M | 82.45M | 61.16M | 89.57M | 181.84M |
|
Profit After Tax
|
-1.34M | 3.83M | -0.60M | 5.70M | 2.21M | 5.54M | 2.21M | 15.34M | 27.07M | 185.99M | 198.64M | 260.61M | 227.53M | 317.08M | 340.38M | 490.64M | 113.66M | 45.75M | 48.35M | -104.05M | 15.44M | 181.97M | 141.21M | 298.83M | 216.31M | 219.01M | 207.05M | 367.87M | 254.60M | 358.59M | 612.87M |
|
Income from Continuing Operations
|
-1.34M | 3.83M | -0.60M | 5.72M | 2.21M | 5.54M | 2.21M | 15.39M | 27.07M | 185.99M | 198.64M | 260.63M | 227.53M | 317.08M | 340.38M | 490.64M | 113.66M | 45.75M | 48.35M | -104.05M | 15.44M | 181.97M | 141.21M | 298.83M | 216.31M | 219.01M | 207.05M | 367.87M | 254.60M | 358.59M | 612.87M |
|
Consolidated Net Income
|
-1.34M | 3.83M | -0.60M | 5.72M | 2.21M | 5.54M | 2.21M | 15.39M | 27.07M | 185.99M | 198.64M | 260.63M | 227.53M | 317.08M | 340.38M | 490.64M | 113.66M | 45.75M | 48.35M | -104.05M | 15.44M | 181.97M | 141.21M | 298.83M | 216.31M | 219.01M | 207.05M | 367.87M | 254.60M | 358.59M | 612.87M |
|
Income towards Parent Company
|
-1.34M | 3.83M | -0.60M | 5.72M | 2.21M | 5.54M | 2.21M | 15.39M | 27.07M | 185.99M | 198.64M | 260.63M | 227.53M | 317.08M | 340.38M | 490.64M | 113.66M | 45.75M | 48.35M | -104.05M | 15.44M | 181.97M | 141.21M | 298.83M | 216.31M | 219.01M | 207.05M | 367.87M | 254.60M | 358.59M | 612.87M |
|
Preferred Dividend Payments
|
| -0.84M | | 5.70M | 2.02M | 0.02M | 0.00M | 1.06M | 0.04M | 0.25M | 0.20M | 0.26M | 0.15M | 0.15M | 0.11M | 0.15M | 0.02M | 0.00M | | -0.01M | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.34M | 0.50M | -0.60M | 1.20M | 0.20M | 5.52M | 2.21M | 15.31M | 27.04M | 185.74M | 198.44M | 260.39M | 227.38M | 316.93M | 340.27M | 490.49M | 113.64M | 45.75M | 48.35M | -104.04M | 15.44M | 181.97M | 141.21M | 298.83M | 216.31M | 219.01M | 207.05M | 367.87M | 254.60M | 358.59M | 612.87M |
|
EPS (Basic)
|
-0.02 | 0.01 | -0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.06 | 0.10 | 0.66 | 0.70 | 0.91 | 0.77 | 1.07 | 1.14 | 1.65 | 0.38 | 0.15 | 0.16 | -0.35 | 0.05 | 0.61 | 0.47 | 0.99 | 0.70 | 0.71 | 0.67 | 1.20 | 0.84 | 1.19 | 2.05 |
|
EPS (Weighted Average and Diluted)
|
-0.02 | 0.00 | -0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.05 | 0.09 | 0.63 | 0.66 | 0.87 | 0.74 | 1.04 | 1.11 | 1.61 | 0.37 | 0.15 | 0.16 | -0.34 | 0.05 | 0.59 | 0.45 | 0.97 | 0.69 | 0.70 | 0.66 | 1.17 | 0.81 | 1.16 | 2.01 |
|
Shares Outstanding (Weighted Average)
|
| | | 256.58M | 256.58M | 273.55M | 276.40M | 276.40M | 279.00M | 282.10M | 284.42M | 286.01M | 293.71M | 294.65M | 297.13M | 297.99M | 299.12M | 298.38M | 297.65M | 292.32M | 293.84M | 297.54M | 300.96M | 307.56M | 309.28M | 307.79M | 306.49M | 306.49M | 305.23M | 302.55M | 299.29M |
|
Shares Outstanding (Diluted Average)
|
80.62M | 108.45M | 111.00M | 116.01M | 136.43M | 292.19M | 292.77M | 254.30M | 295.18M | 297.16M | 299.26M | 298.13M | 305.41M | 305.86M | 305.94M | 305.83M | 306.61M | 307.16M | 305.27M | 304.23M | 304.12M | 305.93M | 310.39M | 308.52M | 315.36M | 314.70M | 314.51M | 315.07M | 312.78M | 310.52M | 308.70M |
|
EBITDA
|
-1.68M | 3.42M | -1.06M | 5.49M | 1.56M | 2.27M | -1.68M | 10.55M | 23.39M | 188.10M | 192.24M | 256.12M | 226.31M | 294.60M | 290.86M | 251.82M | 187.06M | 121.74M | 66.51M | -129.89M | 9.74M | 177.62M | 169.39M | 168.53M | 203.02M | 202.37M | 182.84M | 225.06M | 241.59M | 321.74M | 310.41M |
|
Tax Rate
|
| 3.56% | | 6.00% | 12.49% | 18.00% | 12.61% | | 7.20% | 2.21% | | 1.52% | 0.61% | 2.10% | 17.04% | | 20.89% | 49.39% | 11.68% | | 64.27% | 27.32% | 24.01% | 15.32% | 25.91% | 25.22% | 26.16% | 18.31% | 19.37% | 19.99% | 22.88% |