|
Revenue
|
2.98M | 4.26M | 2.37M | 2.25M | 3.80M | 6.19M | 4.41M | 4.56M | 4.25M | 4.42M | 3.56M | 3.59M | 3.06M | -7.22M | 2.13M | 2.84M | 2.96M | 0.75M | 4.43M | 1.81M | 4.36M | 4.35M | 4.68M | 3.44M | 4.07M | 12.69M | 0.60M | 0.31M | 0.77M | 0.20M | 0.23M | 1.04M | 6.89M | 2.53M | 1.44M | 1.24M | 1.59M | 1.68M | 0.68M | 0.65M | 3.06M | 1.62M | 1.49M | 1.51M | 1.52M | 2.39M | 2.11M | 2.33M | 3.34M | 3.21M | 12.58M | 14.24M | 5.95M | 6.25M | 6.69M | 4.65M | 4.66M | 2.15M | 1.53M | 1.73M | 1.34M | 1.57M | 1.76M | 10.74M | 0.53M |
|
Amortization - Intangibles
|
0.29M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
0.17M | 0.42M | 0.23M | 0.31M | 0.24M | 0.71M | 0.24M | 0.25M | 0.26M | 0.24M | 0.24M | 0.22M | 0.22M | 0.19M | 0.17M | 0.15M | 0.15M | 0.15M | 0.13M | 0.15M | 0.13M | 0.11M | 0.12M | 0.15M | 0.15M | 0.17M | 0.22M | 0.25M | 0.29M | 0.33M | 0.33M | 0.48M | 0.59M | 0.62M | 0.60M | 0.58M | 0.50M | 0.50M | 0.51M | 0.51M | 0.51M | 0.51M | 0.50M | 0.50M | 0.49M | 0.49M | 0.44M | 0.44M | 0.45M | | | | | | | | | | | | | | | | |
|
Research & Development
|
4.04M | 6.51M | 5.25M | 4.70M | 5.03M | 33.17M | 5.72M | 6.41M | 4.48M | 3.60M | 4.13M | 3.54M | 3.11M | 8.58M | 4.07M | 4.91M | 5.51M | 8.86M | 8.20M | 9.30M | 9.31M | 11.90M | 10.56M | 9.69M | 16.35M | 14.90M | 13.14M | 15.21M | 15.74M | 17.16M | 13.87M | 15.45M | 15.54M | 17.82M | 13.95M | 16.36M | 16.57M | 11.06M | 14.71M | 12.74M | 17.73M | 12.42M | 10.42M | 10.46M | 12.06M | 16.39M | 13.78M | 15.80M | 16.71M | 19.21M | 18.46M | 22.94M | 20.05M | 22.95M | 18.27M | 17.69M | 20.17M | 17.56M | 15.40M | 15.55M | 14.27M | 8.81M | 8.96M | 5.50M | 5.78M |
|
Selling, General & Administrative
|
0.85M | 1.07M | 0.96M | 1.05M | 1.43M | 3.68M | 1.56M | 1.65M | 1.23M | 1.92M | 1.82M | 2.38M | 1.51M | 2.43M | 0.89M | 0.85M | 0.96M | 2.85M | 2.05M | 1.79M | 1.76M | 3.08M | 2.72M | 7.66M | 7.71M | 8.35M | 7.22M | 23.77M | 3.72M | 4.73M | 4.33M | 4.60M | 3.66M | 3.54M | 3.67M | 3.77M | 2.63M | 5.93M | 4.41M | 8.19M | 3.25M | 1.88M | 3.55M | 3.57M | 4.07M | 3.66M | 3.88M | 4.48M | 4.18M | 4.60M | 4.89M | 5.20M | 3.49M | 4.25M | 5.55M | 5.98M | 5.84M | 5.10M | 5.31M | 7.55M | 4.54M | 4.71M | 5.83M | 3.33M | 3.04M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | 9.29M | 0.36M | | | | | | | | | | | 1.62M | 2.58M | -0.49M | 1.09M | 0.12M | -0.27M | 0.18M | 0.12M | 0.06M | 0.01M | | | | | | | | | | | | | | | | | 3.62M | 0.10M | 12.37M | 0.20M | 0.10M |
|
Other Operating Expenses
|
0.29M | -2.37M | | | 0.24M | 2.31M | | | | 0.00 | 0.00 | | 0.00 | -1.30M | | | | -1.89M | -22.48M | -10.48M | | 0.46M | -19.05M | -14.89M | 37.99M | 1.02M | | 156.32M | | 235.02M | | | | 40.80M | | | 14.81M | | 0.12M | 0.13M | 72.42M | -0.27M | 0.11M | 0.12M | 0.12M | -1.85M | -0.31M | 0.26M | 0.41M | 0.19M | 0.20M | 0.21M | 0.21M | 1.61M | 0.27M | -0.64M | 0.20M | 0.23M | 0.18M | 0.21M | 0.34M | 1.89M | 0.30M | 0.23M | 0.27M |
|
Operating Expenses
|
5.34M | 5.63M | 6.43M | 6.06M | 6.93M | 39.87M | 7.53M | 8.30M | 5.97M | 5.76M | 6.19M | 6.14M | 4.84M | 9.90M | 5.13M | 5.92M | 6.61M | 9.96M | 10.39M | 11.23M | 11.21M | 15.56M | 22.69M | 17.86M | 62.20M | 24.44M | 20.58M | 195.56M | 19.75M | 257.24M | 18.53M | 20.52M | 19.79M | 62.78M | 19.84M | 23.29M | 34.01M | 18.58M | 19.88M | 21.30M | 94.09M | 14.65M | 14.64M | 14.65M | 16.74M | 18.69M | 17.79M | 20.97M | 21.75M | 24.00M | 23.55M | 28.35M | 23.76M | 28.81M | 24.10M | 23.04M | 26.22M | 22.89M | 20.89M | 23.31M | 22.78M | 15.51M | 27.46M | 9.25M | 9.19M |
|
Operating Income
|
-2.36M | -1.38M | -4.06M | -3.81M | -2.39M | -5.70M | -3.12M | -3.74M | -1.72M | -2.11M | -2.63M | -2.56M | -1.78M | -5.99M | -2.99M | -3.07M | -3.65M | -2.44M | -5.96M | -9.42M | -6.84M | -10.75M | -18.01M | -14.42M | -58.14M | -11.76M | -19.98M | -195.25M | -18.98M | -257.44M | -18.30M | -19.48M | -12.90M | -60.25M | -18.41M | -22.05M | -32.43M | -16.90M | -19.20M | -20.64M | -91.03M | -13.09M | -13.15M | -13.14M | -15.22M | -16.30M | -15.68M | -18.64M | -18.41M | -20.80M | -10.97M | -14.11M | -17.81M | -22.56M | -17.41M | -18.39M | -21.56M | -20.75M | -19.36M | -21.58M | -21.44M | -13.93M | -25.70M | 1.49M | -8.66M |
|
EBIT
|
-2.36M | -1.38M | -4.06M | -3.81M | -2.39M | -5.70M | -3.12M | -3.74M | -1.72M | -2.11M | -2.63M | -2.56M | -1.78M | -5.99M | -2.99M | -3.07M | -3.65M | -2.44M | -5.96M | -9.42M | -6.84M | -10.75M | -18.01M | -14.42M | -58.14M | -11.76M | -19.98M | -195.25M | -18.98M | -257.44M | -18.30M | -19.48M | -12.90M | -60.25M | -18.41M | -22.05M | -32.43M | -16.90M | -19.20M | -20.64M | -91.03M | -13.09M | -13.15M | -13.14M | -15.22M | -16.30M | -15.68M | -18.64M | -18.41M | -20.80M | -10.97M | -14.11M | -17.81M | -22.56M | -17.41M | -18.39M | -21.56M | -20.75M | -19.36M | -21.58M | -21.44M | -13.93M | -25.70M | 1.49M | -8.66M |
|
Interest & Investment Income
|
0.02M | 0.03M | 0.02M | 0.02M | 0.03M | 0.08M | 0.03M | 0.03M | 0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.06M | 0.14M | 0.15M | 0.13M | 0.12M | 0.15M | 0.26M | 0.30M | 0.14M | 0.20M | 0.08M | 0.18M | 0.21M | 0.24M | 0.43M | 0.42M | 0.29M | 0.37M | 0.39M | 0.34M | 0.44M | 0.76M | 0.81M | 0.76M | 0.73M | 0.60M | 0.61M | 0.50M | 0.40M | 0.34M | 0.20M | 0.10M | 0.10M | 0.04M | 0.03M | 0.03M | 0.03M | 0.16M | 0.40M | 0.69M | 0.94M | 1.27M | 1.46M | 1.49M | 1.47M | 1.54M | 1.83M | 1.75M | 1.46M | 1.20M | 1.04M | 0.95M |
|
Other Non Operating Income
|
-0.24M | -0.16M | 0.04M | -0.07M | 0.02M | -17.80M | -0.06M | -0.01M | -0.08M | 0.70M | 0.01M | -0.01M | 0.06M | -3.92M | 0.31M | -0.06M | -2.44M | -1.38M | -13.62M | 5.81M | -5.14M | 2.56M | 7.04M | -2.57M | 11.80M | 5.50M | 2.94M | 0.17M | -0.80M | -1.06M | 0.43M | 0.80M | 1.23M | -0.16M | -0.53M | -0.36M | 0.14M | -0.26M | 0.01M | 0.06M | -0.03M | -0.00M | -0.02M | -0.05M | -0.02M | -0.04M | 0.03M | -0.01M | -0.01M | 0.01M | | 0.00M | -0.02M | -0.00M | 0.00M | 0.00M | 0.01M | 0.01M | -0.01M | -0.01M | 0.01M | -0.03M | 0.00M | 0.02M | -0.01M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | 6.02M | -0.47M | 13.96M | 5.50M | 4.10M | 0.38M | -0.62M | -1.39M | -0.33M | 1.23M | 1.30M | -0.00M | 0.98M | 25.14M | 3.67M | -1.35M | -4.05M | -2.67M | -4.13M | -11.62M | -0.71M | -0.95M | -3.54M | -0.74M | -0.70M | -0.74M | -0.75M | -0.53M | -0.35M | -0.08M | 0.24M | 0.63M | 1.07M | 1.29M | 1.45M | 1.44M | 1.49M | 1.79M | 1.72M | 1.40M | 1.17M | 1.03M | 0.92M |
|
EBT
|
-2.34M | -1.35M | -4.04M | -3.78M | -2.36M | -5.61M | -3.09M | -3.71M | -1.70M | -2.07M | -2.61M | -2.53M | -1.75M | -5.93M | -2.85M | -2.92M | -3.52M | -2.31M | -5.81M | -9.17M | -6.54M | -10.60M | -17.80M | -11.99M | -44.18M | -7.85M | -19.73M | -15.87M | -19.59M | -258.83M | -17.97M | -18.63M | -11.60M | -60.25M | -17.75M | -17.43M | -28.75M | -18.25M | -23.25M | -23.32M | -95.16M | -24.65M | -13.86M | -14.09M | -18.75M | -17.04M | -16.38M | -19.39M | -19.16M | -21.32M | -11.32M | -14.19M | -17.57M | -21.93M | -16.34M | -17.09M | -20.10M | -19.31M | -17.86M | -19.79M | -19.72M | -12.50M | -24.53M | 2.50M | -7.73M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | -15.20M | -0.99M | | | | -40.14M | | | | -24.32M | | | -4.28M | | | | -12.66M | | | | | | | | | | 4.44M | | | | | | | | | | | | | | |
|
Profit After Tax
|
-2.58M | -1.51M | -4.00M | -3.85M | -2.34M | 1.87M | -3.14M | -3.65M | -1.50M | -18.18M | -3.16M | -1.91M | -3.45M | 21.09M | -2.55M | -3.02M | -5.91M | -2.60M | -17.98M | -6.08M | -8.60M | -6.17M | -11.99M | -14.89M | -28.98M | -5.26M | -15.87M | -130.00M | -19.59M | -218.69M | -18.63M | -18.25M | -11.60M | -35.93M | -17.43M | 3.09M | -24.47M | -18.25M | -23.25M | -23.32M | -82.50M | -24.65M | -13.86M | -14.09M | -18.75M | -17.04M | -16.38M | -19.39M | -19.16M | -21.32M | -15.77M | -14.19M | -17.57M | -21.93M | -16.34M | -17.09M | -20.10M | -19.31M | -17.88M | -19.80M | -19.72M | -12.53M | -24.53M | 2.52M | -7.74M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.84M | -2.72M | -4.65M | -3.33M | -3.51M | -11.03M | | | -2.54M | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
| | | | | | 0.00M | 4.70M | 0.01M | | 3.84M | 297.22 | 0.00M | | 0.14M | 0.07M | 0.08M | | 59.29M | | | | 142.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-2.34M | -1.35M | -4.04M | -3.78M | -2.36M | -5.61M | -3.09M | -3.71M | -1.70M | -2.07M | -2.61M | -2.53M | -1.75M | -5.93M | -2.85M | -2.92M | -3.52M | -2.31M | -5.81M | -9.17M | -6.54M | -10.60M | -17.80M | -11.99M | -28.98M | -6.86M | -19.73M | -15.87M | -19.59M | -218.69M | -17.97M | -18.63M | -11.60M | -35.93M | -17.75M | -17.43M | -24.47M | -18.25M | -23.25M | -23.32M | -82.50M | -24.65M | -13.86M | -14.09M | -18.75M | -17.04M | -16.38M | -19.39M | -19.16M | -21.32M | -15.77M | -14.19M | -17.57M | -21.93M | -16.34M | -17.09M | -20.10M | -19.31M | -17.86M | -19.79M | -19.72M | -12.50M | -24.53M | 2.50M | -7.73M |
|
Consolidated Net Income
|
-2.34M | -1.35M | -4.04M | -3.78M | -2.36M | -5.61M | -3.09M | -3.71M | -1.70M | -2.07M | -2.61M | -2.53M | -1.75M | -5.93M | -2.85M | -2.92M | -3.52M | -2.31M | -5.81M | -9.17M | -6.54M | -10.60M | -17.80M | -11.99M | -28.98M | -6.86M | -19.73M | -15.87M | -19.59M | -218.69M | -17.97M | -18.63M | -11.60M | -35.93M | -17.75M | -17.43M | -24.47M | -18.25M | -23.25M | -23.32M | -82.50M | -24.65M | -13.86M | -14.09M | -18.75M | -17.04M | -16.38M | -19.39M | -19.16M | -21.32M | -15.77M | -14.19M | -17.57M | -21.93M | -16.34M | -17.09M | -20.10M | -19.31M | -17.86M | -19.79M | -19.72M | -12.50M | -24.53M | 2.50M | -7.73M |
|
Income towards Parent Company
|
-2.34M | -1.35M | -4.04M | -3.78M | -2.36M | -5.61M | -3.09M | -3.71M | -1.70M | -2.07M | -2.61M | -2.53M | -1.75M | -5.93M | -2.85M | -2.92M | -3.52M | -2.31M | -5.81M | -9.17M | -6.54M | -10.60M | -17.80M | -11.99M | -28.98M | -6.86M | -19.73M | -15.87M | -19.59M | -218.69M | -17.97M | -18.63M | -11.60M | -35.93M | -17.75M | -17.43M | -24.47M | -18.25M | -23.25M | -23.32M | -82.50M | -24.65M | -13.86M | -14.09M | -18.75M | -17.04M | -16.38M | -19.39M | -19.16M | -21.32M | -15.77M | -14.19M | -17.57M | -21.93M | -16.34M | -17.09M | -20.10M | -19.31M | -17.86M | -19.79M | -19.72M | -12.50M | -24.53M | 2.50M | -7.73M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 2.34M | 2.54M | 2.57M | 2.65M | 2.71M | 2.76M | 2.79M | 2.88M | 2.98M | 3.00M | 3.03M | 3.12M | 3.21M | 3.27M | 5.09M | 0.57M | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-2.34M | -1.35M | -4.04M | -3.78M | -2.36M | -5.61M | -3.09M | -3.71M | -1.70M | -2.07M | -2.61M | -2.53M | -1.75M | -5.93M | -2.85M | -2.92M | -3.52M | -2.31M | -5.81M | -9.17M | -6.54M | -10.60M | -17.80M | -11.99M | -28.98M | -6.86M | -19.73M | -15.87M | -19.59M | -218.69M | -18.63M | -18.25M | -11.60M | -36.84M | -19.77M | 0.55M | -27.04M | -20.90M | -25.97M | -26.08M | -85.30M | -27.53M | -16.84M | -17.08M | -21.78M | -20.16M | -19.59M | -22.65M | -24.25M | -21.89M | -15.77M | -14.19M | -17.57M | -21.93M | -16.34M | -17.09M | -20.10M | -19.31M | -17.86M | -19.79M | -19.72M | -12.50M | -24.53M | 2.50M | -7.73M |
|
EPS (Basic)
|
| -0.13 | -0.39 | -0.37 | -0.23 | -0.54 | -0.30 | -0.36 | -0.16 | -0.20 | -0.21 | -0.21 | -0.14 | -0.49 | -0.18 | -0.21 | -0.41 | -0.13 | -0.91 | -0.28 | -0.39 | -0.27 | -0.40 | -0.27 | -0.57 | -0.10 | -0.31 | -2.47 | -0.37 | -4.05 | -0.34 | -0.33 | -0.21 | -0.67 | -0.36 | 0.01 | -0.49 | -0.38 | -0.47 | -0.46 | -1.50 | -0.46 | -0.25 | -0.25 | -0.27 | -0.23 | -0.21 | -0.23 | -0.24 | -0.15 | -0.11 | -0.10 | -0.12 | -0.14 | -0.10 | -0.10 | -0.12 | -0.12 | -0.10 | -0.11 | -0.10 | -0.07 | -0.13 | 0.01 | -0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.25 | | -0.41 | -0.38 | -0.24 | -0.18 | -0.29 | -0.34 | -0.14 | -0.19 | -0.20 | -0.18 | -0.12 | -0.41 | -0.20 | -0.21 | -0.25 | -0.16 | -0.29 | | | -0.49 | -0.59 | | | -0.15 | | | | -4.12 | | -0.35 | | -0.67 | -0.36 | 0.01 | -0.49 | -0.38 | | -0.46 | | | -0.25 | -0.25 | -0.27 | -0.23 | -0.21 | -0.23 | -0.24 | -0.15 | -0.11 | -0.10 | -0.12 | -0.14 | -0.10 | -0.10 | -0.12 | -0.12 | -0.10 | -0.11 | -0.10 | -0.07 | -0.13 | 0.01 | -0.04 |
|
Shares Outstanding (Weighted Average)
|
| 10.33M | 10.33M | 10.33M | 10.33M | 10.33M | 10.33M | 10.34M | 10.34M | 10.34M | 12.15M | 12.15M | 12.15M | 12.15M | 14.31M | 14.31M | 14.31M | 14.31M | 21.95M | 22.08M | 22.11M | 22.31M | 46.57M | 54.22M | 54.57M | 54.57M | 54.63M | 54.63M | 54.80M | 54.84M | 55.02M | 55.02M | 55.03M | 55.05M | 55.07M | 55.17M | 55.40M | 55.48M | 56.12M | 56.85M | 56.85M | 56.85M | 68.94M | 80.91M | 80.91M | 95.58M | 95.58M | 96.39M | 99.16M | 135.27M | 148.64M | 148.73M | 149.95M | 156.47M | 166.13M | 166.13M | 167.56M | 167.70M | 179.49M | 188.72M | 188.78M | 189.49M | 191.48M | 191.53M | 191.70M |
|
Shares Outstanding (Diluted Average)
|
9.41M | | 9.93M | 10.05M | 9.95M | 31.11M | 10.49M | 10.97M | 12.41M | 11.06M | 12.76M | 13.87M | 14.06M | 14.45M | 14.24M | 14.09M | 13.97M | 14.59M | 19.80M | | | 21.60M | 30.21M | | | 45.46M | | | | 53.07M | | 54.65M | | 54.72M | | 56.49M | | 55.30M | | 56.81M | | | 67.68M | 69.60M | 79.49M | 75.84M | 93.43M | 96.87M | 101.29M | 106.24M | 148.43M | 148.75M | 151.00M | 150.94M | 161.64M | 166.06M | 167.51M | 165.96M | 175.63M | 188.04M | 189.00M | 185.61M | 190.71M | 192.40M | 191.78M |
|
EBITDA
|
-2.19M | -0.96M | -3.83M | -3.50M | -2.16M | -4.99M | -2.88M | -3.50M | -1.46M | -1.87M | -2.39M | -2.33M | -1.56M | -5.80M | -3.42M | -4.25M | -5.20M | -4.33M | -20.14M | -2.31M | -13.43M | -9.45M | -21.16M | -11.66M | -39.08M | -13.46M | -15.87M | -130.00M | -19.59M | -218.69M | -17.96M | -19.00M | -12.30M | -59.63M | -17.80M | -21.47M | -31.93M | -16.40M | -23.27M | -23.37M | -82.48M | -24.67M | -13.61M | -13.96M | -18.78M | -17.09M | -16.38M | -19.42M | -19.19M | -21.47M | -16.84M | -14.88M | -18.47M | -21.42M | -15.48M | -16.93M | -19.52M | -18.85M | -17.82M | -19.73M | -19.50M | -12.58M | -24.56M | 2.50M | -7.68M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.08M | 0.07M | 0.10M | | | 0.12M | 0.01M | 0.00M | 1.10M | 0.99M | 1.04M | 1.10M | 1.07M | 0.80M | 0.77M | 0.76M | 0.76M | 0.56M | 0.51M | 0.48M | 0.43M | 0.31M | 0.20M | 0.17M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M |
|
Shares Outstanding
|
| 9.78M | | | | 31.13M | | | | 11.87M | | | | 14.44M | | | | 18.16M | 21.99M | 22.08M | 22.28M | 22.44M | 54.10M | 54.30M | | 54.57M | 54.63M | 54.80M | 54.84M | 54.84M | 55.02M | 55.03M | 55.05M | 55.06M | | 55.33M | 55.47M | 55.52M | 56.26M | 56.85M | 56.85M | 64.78M | 68.96M | 71.26M | 84.62M | 89.68M | 96.25M | 97.70M | 110.26M | 144.99M | 148.73M | 148.79M | 152.71M | 157.46M | 165.13M | | | 169.87M | | | | 189.96M | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | 34.40 | 12.60 | | | | 15.51 | | | | 40.36 | | | 14.89 | | | | 13.30 | | | | | | | | | | | | | | | | | | | | | | | | |