|
Revenue
|
42.28M | 43.98M | 51.14M | 61.88M | 71.98M | 125.64M | -10.09M | 152.24M | 123.98M | 135.91M | 316.04M | 138.63M | 139.80M | 432.91M | 130.21M | 153.42M | 159.99M | 175.16M | 161.21M | 151.37M | 152.65M | 163.10M | 156.77M | 195.16M | 180.24M | 213.51M | 191.78M | 218.84M | 217.38M | 28.00M | 225.15M | 50.00M | 248.72M | 315.76M | 223.10M | 279.87M | 255.24M | 412.73M | 246.22M | 247.53M | 265.01M | 280.00M | 251.43M | 303.72M | 294.14M | 324.46M | 278.55M | 3.20M | 3.20M | 304.67M | 287.60M | 617.40M | 380.94M | 377.48M | 350.37M | 399.13M | 378.14M | 429.99M | 306.51M | 390.66M | 394.19M |
|
Cost of Revenue
|
12.66M | 12.86M | 12.75M | 16.22M | 17.53M | 42.75M | 51.08M | 42.07M | 41.49M | 38.91M | 47.99M | 45.99M | 45.42M | 134.31M | 38.84M | 43.29M | 47.34M | 46.37M | 39.97M | 30.42M | 33.81M | 34.79M | 27.71M | 34.00M | 35.46M | 34.96M | 40.41M | 39.77M | 36.05M | 38.51M | 44.48M | 43.42M | 39.41M | 49.12M | 45.36M | 46.22M | 42.32M | 46.48M | 47.21M | 45.05M | 43.13M | 42.92M | 41.02M | 53.12M | 49.56M | 53.62M | 55.16M | 58.36M | 50.62M | 228.07M | 58.16M | 63.25M | 61.50M | 307.24M | 125.62M | 119.67M | 102.04M | 98.89M | 122.93M | 121.17M | 115.63M |
|
Gross Profit
|
29.61M | 31.11M | 38.39M | 45.66M | 54.45M | 82.89M | | 110.17M | 82.49M | 97.00M | 268.05M | 92.64M | 94.38M | 298.61M | 91.37M | 110.13M | 112.66M | 128.79M | 121.24M | 120.95M | 118.85M | 128.31M | 129.06M | 161.17M | 144.78M | 178.56M | 151.37M | 179.07M | 181.33M | -10.51M | 180.67M | 6.58M | 209.31M | 266.64M | 177.74M | 233.65M | 212.92M | 366.25M | 199.01M | 202.48M | 221.88M | 237.07M | 210.41M | 250.59M | 244.58M | 270.85M | 223.39M | -55.16M | -47.42M | 76.61M | 229.43M | 554.15M | 319.44M | 70.23M | 224.75M | 279.46M | 276.10M | 331.10M | 183.58M | 269.48M | 278.56M |
|
Amortization - Intangibles
|
| | | | | 11.90M | 11.64M | 10.43M | 10.55M | 10.55M | 10.32M | 12.72M | 12.86M | 38.43M | 12.58M | 15.09M | 15.24M | 15.24M | 15.22M | 14.05M | 14.21M | 14.21M | 15.16M | 15.16M | 15.32M | 15.32M | 15.30M | 15.47M | 15.64M | 15.68M | 16.07M | 16.25M | 16.43M | 16.46M | 9.95M | 10.06M | 10.17M | 10.21M | 9.73M | 9.89M | 9.92M | 9.96M | 9.41M | 9.51M | 9.62M | 9.62M | 8.97M | 9.07M | 9.17M | 9.20M | 8.80M | 8.90M | 8.99M | 9.01M | 1.06M | 0.01M | 0.01M | 0.01M | | | |
|
Research & Development
|
22.98M | 22.50M | 27.83M | 28.05M | 28.16M | 40.49M | 45.19M | 37.81M | 35.09M | 31.32M | 35.80M | 33.46M | 45.95M | 128.12M | 52.14M | 67.21M | 78.26M | 74.43M | 70.28M | 87.88M | 92.56M | 93.69M | 101.07M | 97.01M | 99.44M | 89.62M | 104.83M | 99.15M | 104.41M | 104.49M | 108.35M | 106.82M | 101.27M | 108.97M | 102.57M | 104.44M | 107.67M | 198.16M | 93.28M | 94.22M | 94.98M | 112.11M | 92.27M | 97.47M | 118.41M | -17.23M | 95.95M | 92.87M | 100.43M | -16.55M | 63.77M | 68.22M | 64.88M | 73.93M | 67.61M | 59.65M | 59.89M | 58.17M | 71.82M | 77.37M | 81.74M |
|
Selling, General & Administrative
|
19.73M | 20.52M | 24.16M | 31.50M | 36.23M | 35.47M | 34.43M | 29.78M | 31.43M | 29.87M | 34.68M | 32.93M | 39.45M | 116.56M | 42.55M | 50.66M | 51.89M | 54.80M | 63.05M | 71.54M | 89.50M | 87.47M | 89.72M | 96.12M | 91.14M | 97.14M | 102.10M | 108.95M | 99.63M | 110.90M | 118.15M | 138.26M | 128.78M | 141.23M | 141.22M | 155.07M | 148.70M | 154.45M | 133.37M | 132.03M | 127.65M | 145.78M | 125.17M | 139.19M | 136.21M | 149.04M | 145.05M | 150.38M | 152.78M | 142.54M | 167.83M | 195.76M | 156.37M | 169.79M | 179.75M | 168.11M | 150.38M | 146.99M | 171.70M | 170.85M | 171.77M |
|
Restructuring Costs
|
| | | | | | | | | | 12.30M | 12.30M | 12.30M | | 0.95M | 1.86M | 3.52M | 2.45M | 0.26M | | | | | | | | | | | | | | | | | | | 13.40M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
12.66M | 12.86M | 12.75M | 16.22M | 19.35M | 54.65M | | 52.50M | 52.04M | 49.46M | 120.84M | 46.41M | 45.98M | 172.73M | 50.47M | 56.52M | 59.06M | 59.16M | 54.94M | 44.47M | 1.20M | -0.30M | 1.90M | 2.20M | -1.00M | 4.80M | 1.60M | 0.70M | 13.60M | 5.70M | -1.90M | -19.60M | 4.20M | -2.30M | -22.60M | -6.50M | 1.30M | 5.00M | 6.80M | 5.90M | 3.93M | -12.68M | 1.28M | 3.24M | -5.20M | -0.75M | -19.07M | 0.87M | -3.55M | 63.09M | 66.96M | 72.15M | 70.49M | 79.12M | 59.70M | 61.49M | 63.11M | 62.13M | 49.20M | 49.46M | 51.59M |
|
Operating Expenses
|
55.37M | 55.88M | 64.74M | 75.77M | 83.74M | 130.61M | 79.62M | 120.09M | 118.55M | 110.65M | 203.62M | 125.10M | 143.68M | 417.42M | 146.10M | 176.25M | 192.73M | 190.85M | 188.52M | 203.89M | 230.07M | 230.16M | 233.66M | 242.28M | 241.37M | 237.05M | 262.65M | 263.35M | 255.74M | 269.54M | 287.04M | 304.74M | 285.88M | 315.74M | 299.10M | 315.80M | 308.86M | 422.66M | 283.59M | 281.19M | 275.68M | 310.72M | 267.86M | 299.30M | 313.80M | 195.05M | 305.13M | 310.68M | 313.00M | 189.08M | 298.57M | 336.13M | 291.74M | 322.84M | 307.06M | 289.25M | 273.39M | 267.30M | 292.72M | 297.68M | 305.10M |
|
Operating Income
|
-13.09M | -11.91M | -13.60M | -13.88M | -11.76M | -4.97M | | 32.15M | 5.42M | 25.26M | 112.43M | 13.53M | -3.88M | 15.49M | -15.89M | -22.82M | -32.74M | -15.69M | -27.31M | -52.52M | -77.42M | -67.06M | -76.88M | -47.12M | -61.13M | -23.54M | -70.87M | -44.51M | -38.36M | 5.83M | -61.89M | -0.10M | -37.16M | 0.02M | -76.00M | -35.92M | -53.62M | -9.93M | -37.37M | -33.66M | -10.67M | -30.73M | -16.43M | 4.42M | -19.66M | 129.42M | -26.59M | -34.46M | -60.64M | 115.59M | -10.97M | 281.27M | 89.19M | 54.63M | 43.31M | 109.88M | 104.76M | 162.69M | 13.79M | 92.98M | 89.08M |
|
EBIT
|
-13.09M | -11.91M | -13.60M | -13.88M | -11.76M | -4.97M | | 32.15M | 5.42M | 25.26M | 112.43M | 13.53M | -3.88M | 15.49M | -15.89M | -22.82M | -32.74M | -15.69M | -27.31M | -52.52M | -77.42M | -67.06M | -76.88M | -47.12M | -61.13M | -23.54M | -70.87M | -44.51M | -38.36M | 5.83M | -61.89M | -0.10M | -37.16M | 0.02M | -76.00M | -35.92M | -53.62M | -9.93M | -37.37M | -33.66M | -10.67M | -30.73M | -16.43M | 4.42M | -19.66M | 129.42M | -26.59M | -34.46M | -60.64M | 115.59M | -10.97M | 281.27M | 89.19M | 54.63M | 43.31M | 109.88M | 104.76M | 162.69M | 13.79M | 92.98M | 89.08M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | 0.04M | 29.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.85M | 0.65M | 0.55M | 0.50M | 0.38M | 0.35M | 0.28M | 0.30M | 0.22M | 0.15M | 0.17M | 0.16M | 0.29M | 0.71M | 0.51M | 0.32M | 0.55M | 0.59M | 0.66M | 0.80M | 0.86M | 1.01M | 1.01M | 0.99M | 0.91M | 0.83M | 0.94M | 1.17M | 1.17M | 1.36M | 1.49M | 1.90M | 2.56M | 3.29M | 3.57M | 3.71M | 3.51M | 3.19M | 2.76M | 1.79M | 1.38M | 1.04M | 0.86M | 0.62M | 0.47M | 0.45M | 0.57M | 0.90M | 2.24M | 3.92M | 4.97M | 6.77M | 9.37M | 9.75M | 9.40M | 10.73M | 10.92M | 11.40M | 10.14M | 11.09M | 11.94M |
|
Other Non Operating Income
|
-0.10M | -0.08M | -0.02M | 0.09M | 0.34M | 0.34M | -0.29M | 0.92M | 0.72M | -0.05M | 0.18M | -0.17M | -0.47M | -0.43M | -1.85M | 0.52M | -0.92M | 0.03M | -0.21M | 0.58M | 0.63M | -0.99M | 0.25M | -0.47M | -0.75M | -1.51M | -1.50M | -0.12M | -9.08M | 1.08M | 0.79M | -3.52M | -0.09M | 0.78M | -1.72M | 1.85M | -1.66M | 2.38M | -0.66M | 2.34M | 9.37M | 2.60M | -0.39M | -0.22M | 0.29M | 0.55M | 2.43M | 1.81M | -1.86M | -0.26M | -0.04M | -0.53M | 0.15M | -0.01M | 0.18M | 2.05M | 0.56M | 0.45M | 1.56M | 0.77M | -0.28M |
|
Non Operating Income
|
-0.38M | 0.57M | 0.53M | 0.59M | -6.84M | -9.76M | | -8.95M | -21.71M | -4.60M | -30.36M | -3.48M | -3.65M | 11.28M | -4.70M | 25.04M | -3.69M | 56.47M | -2.84M | 9.48M | 0.63M | 7.92M | 0.25M | -0.60M | -4.21M | -0.78M | -1.72M | -1.17M | -9.08M | 1.08M | -5.11M | -24.34M | 3.33M | -1.71M | -24.25M | -4.46M | -1.66M | 7.38M | 6.04M | 7.90M | 12.86M | -10.92M | -2.22M | 1.23M | -6.88M | -2.16M | -18.41M | 1.81M | -6.73M | -1.11M | -0.36M | 0.56M | 3.51M | -110.78M | 3.60M | 6.84M | 5.47M | 45.87M | 11.70M | 11.86M | 11.66M |
|
EBT
|
-13.47M | -11.34M | -13.07M | -13.29M | -18.61M | -14.73M | | 23.20M | -16.29M | 20.66M | 82.07M | 10.05M | -7.53M | 5.40M | -20.59M | 2.21M | -36.43M | 40.78M | -30.15M | -43.05M | -78.02M | -72.79M | -77.02M | -47.71M | -65.34M | -24.31M | -72.59M | -45.68M | -35.79M | 10.79M | -67.00M | -24.45M | -33.83M | -1.69M | -100.25M | -40.39M | -53.86M | -2.56M | -31.32M | -25.76M | 2.19M | -41.65M | -18.65M | 5.66M | -26.54M | 127.26M | -45.00M | -33.25M | -67.37M | 114.49M | -11.33M | 281.83M | 92.71M | 58.32M | 46.91M | 116.72M | 110.23M | 169.89M | 25.49M | 104.84M | 100.75M |
|
Tax Provisions
|
-0.06M | 0.04M | 0.01M | -0.05M | 3.65M | 0.10M | | 0.76M | 0.42M | 4.41M | 6.76M | 2.72M | 0.23M | -12.25M | 3.77M | -1.52M | 3.52M | 10.27M | 0.51M | 3.06M | 3.00M | -3.41M | 0.40M | -0.52M | -2.65M | -3.17M | -3.71M | -2.68M | 0.49M | 20.57M | -4.49M | 8.20M | 0.61M | 8.02M | -3.85M | 1.60M | -0.98M | 2.76M | 7.33M | 3.67M | 2.33M | 1.00M | 3.77M | 3.29M | 2.45M | 1.82M | -9.10M | -3.11M | -3.39M | 26.77M | 0.72M | 2.73M | 1.20M | -102.24M | 8.00M | 22.10M | 17.43M | 24.11M | 3.02M | 17.74M | 18.00M |
|
Profit After Tax
|
-13.41M | -11.38M | -13.08M | -13.24M | -13.24M | -14.83M | -63.36M | 22.43M | -16.71M | 16.26M | 75.30M | 7.33M | -7.76M | 17.65M | -24.35M | 3.73M | -39.96M | 30.51M | -30.66M | -46.11M | -81.02M | -69.38M | -77.42M | -47.19M | -62.69M | -21.14M | -68.88M | -43.00M | -36.28M | -9.79M | -62.51M | -32.65M | -34.44M | -9.71M | -96.40M | -41.99M | -52.88M | -5.35M | -38.65M | -29.43M | -0.13M | -42.64M | -22.42M | 2.36M | -28.99M | 125.44M | -35.90M | -30.14M | -63.97M | -28.25M | -41.84M | 279.10M | 91.55M | 160.55M | 38.95M | 94.66M | 92.80M | 145.74M | 22.46M | 87.10M | 82.76M |
|
Equity Income
|
| | | | | 0.20M | 0.30M | 0.30M | | | | 0.40M | 0.40M | 1.20M | 2.00M | -4.00M | 4.00M | 4.80M | 0.10M | 0.10M | 0.10M | 0.10M | | | -0.70M | 0.60M | -1.60M | 0.10M | 0.10M | -2.20M | -0.10M | -0.10M | 0.10M | 0.90M | -0.10M | -0.10M | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-13.41M | -11.38M | -13.08M | -13.24M | -22.25M | -14.83M | | 22.43M | -16.71M | 16.26M | 75.30M | 7.33M | -7.76M | 17.65M | -24.35M | 3.73M | -39.96M | 30.51M | -30.66M | -46.11M | -81.02M | -69.38M | -77.42M | -47.19M | -62.69M | -21.14M | -68.88M | -43.00M | -36.28M | -9.79M | -62.51M | -32.65M | -34.44M | -9.71M | -96.40M | -41.99M | -52.88M | -5.32M | -38.65M | -29.43M | -0.13M | -42.64M | -22.42M | 2.36M | -28.99M | 125.44M | -35.90M | -30.14M | -63.97M | 87.72M | -12.05M | 279.10M | 91.51M | 160.55M | 38.91M | 94.62M | 92.80M | 145.78M | 22.46M | 87.10M | 82.75M |
|
Consolidated Net Income
|
-13.41M | -11.38M | -13.08M | -13.24M | -22.25M | -14.83M | | 22.43M | -16.71M | 16.26M | 75.30M | 7.33M | -7.76M | 17.65M | -24.35M | 3.73M | -39.96M | 30.51M | -30.66M | -46.11M | -81.02M | -69.38M | -77.42M | -47.19M | -62.69M | -21.14M | -68.88M | -43.00M | -36.28M | -9.79M | -62.51M | -32.65M | -34.44M | -9.71M | -96.40M | -41.99M | -52.88M | -5.32M | -38.65M | -29.43M | -0.13M | -42.64M | -22.42M | 2.36M | -28.99M | 125.44M | -35.90M | -30.14M | -63.97M | 87.72M | -29.80M | -42.04M | -43.80M | -47.77M | -2.12M | -3.30M | -0.41M | 0.77M | 22.46M | 87.10M | 82.75M |
|
Income towards Parent Company
|
-13.41M | -11.38M | -13.08M | -13.24M | -22.25M | -14.83M | | 22.43M | -16.71M | 16.26M | 75.30M | 7.33M | -7.76M | 17.65M | -24.35M | 3.73M | -39.96M | 30.51M | -30.66M | -46.11M | -81.02M | -69.38M | -77.42M | -47.19M | -62.69M | -21.14M | -68.88M | -43.00M | -36.28M | -9.79M | -62.51M | -32.65M | -34.44M | -9.71M | -96.40M | -41.99M | -52.88M | -5.32M | -38.65M | -29.43M | -0.13M | -42.64M | -22.42M | 2.36M | -28.99M | 125.44M | -35.90M | -30.14M | -63.97M | 87.72M | -29.80M | -42.04M | -43.80M | -47.77M | -2.12M | -3.30M | -0.41M | 0.77M | 22.46M | 87.10M | 82.75M |
|
Net Income towards Common Stockholders
|
-13.41M | -11.38M | -13.08M | -13.24M | -22.25M | -14.83M | | 22.43M | -16.71M | 16.26M | 75.30M | 7.33M | -7.76M | 17.65M | -24.35M | 3.73M | -39.96M | 30.51M | -30.66M | -46.11M | -81.02M | -69.38M | -77.42M | -47.19M | -62.69M | -21.14M | -68.88M | -43.00M | -36.28M | -9.79M | -62.51M | -32.65M | -34.44M | -9.71M | -96.40M | -41.99M | -52.88M | -5.32M | -38.65M | -29.43M | -0.13M | -42.64M | -22.42M | 2.36M | -28.99M | 125.44M | -35.90M | -30.14M | -63.97M | 87.72M | -29.80M | -42.04M | -43.80M | -47.77M | -2.12M | -3.30M | -0.41M | 0.77M | 22.46M | 87.10M | 82.75M |
|
EPS (Basic)
|
-0.14 | -0.12 | -0.14 | -0.14 | -0.22 | -0.11 | | 0.17 | -0.13 | 0.12 | 0.65 | 0.05 | -0.06 | 0.13 | -0.17 | 0.03 | -0.27 | 0.21 | -0.21 | -0.31 | -0.54 | -0.46 | -0.51 | -0.31 | -0.41 | -0.14 | -0.45 | -0.28 | -0.24 | -0.06 | -0.40 | -0.21 | -0.22 | -0.06 | -0.62 | -0.27 | -0.34 | -0.03 | -0.24 | -0.19 | 0.00 | -0.27 | -0.14 | 0.01 | -0.18 | 0.78 | -0.22 | -0.18 | -0.39 | -0.18 | -0.25 | 1.68 | 0.55 | 0.96 | 0.23 | 0.56 | 0.57 | 0.89 | 0.14 | 0.53 | 0.50 |
|
EPS (Weighted Average and Diluted)
|
| | -0.14 | | -0.14 | -0.11 | | 0.17 | -0.13 | 0.12 | 0.64 | 0.05 | -0.06 | 0.12 | -0.17 | 0.02 | -0.27 | 0.21 | | -0.21 | | | | | | | | | | | | | | | | | | | | | | -0.27 | | -0.14 | -0.18 | 0.77 | -0.22 | -0.18 | -0.39 | -0.18 | -0.25 | 1.63 | 0.53 | 0.96 | 0.23 | 0.55 | 0.56 | 0.87 | 0.13 | 0.52 | 0.49 |
|
Shares Outstanding (Weighted Average)
|
95.49M | 95.62M | 95.72M | 95.73M | 97.61M | 129.59M | 129.74M | 130.24M | 130.86M | 131.93M | 133.17M | 134.38M | 135.69M | 136.76M | 144.19M | 144.52M | 145.83M | 146.23M | 148.07M | 148.63M | 149.40M | 150.06M | 150.74M | 151.17M | 151.56M | 151.97M | 152.55M | 153.19M | 153.66M | 153.78M | 156.14M | 155.04M | 155.32M | 155.38M | 156.04M | 156.90M | 157.13M | 157.52M | 157.79M | 158.74M | 159.04M | 159.15M | 159.24M | 160.45M | 161.33M | 161.71M | 161.97M | 163.43M | 164.25M | 164.31M | 164.39M | 166.12M | 166.56M | 166.88M | 167.08M | 169.22M | 164.67M | 161.80M | 162.61M | 164.90M | 165.08M |
|
Shares Outstanding (Diluted Average)
|
| | 95.61M | | 102.47M | | 114.70M | | 135.59M | | 139.68M | 143.37M | 136.11M | | 143.36M | 154.30M | | | | | | | | | | | | | | | | | | | | | | | | | | 158.80M | | | 161.46M | 164.75M | 162.48M | | 164.28M | 163.74M | 165.09M | | | 169.73M | | | | | | | |
|
EBITDA
|
-12.91M | -11.91M | -13.60M | -13.88M | -12.71M | -4.97M | | 32.15M | 22.22M | 25.26M | 112.43M | 13.53M | -3.88M | 15.49M | -15.89M | -22.82M | -32.74M | -15.69M | -27.31M | -52.52M | -77.42M | -67.06M | -76.88M | -47.12M | -61.13M | -23.54M | -70.87M | -44.51M | -36.19M | -10.33M | -62.84M | -32.50M | -34.13M | -9.33M | -95.63M | -41.09M | -52.90M | -5.53M | -38.34M | -28.03M | -0.79M | -43.23M | -23.02M | 2.09M | -29.24M | -0.38M | -40.41M | -32.39M | -66.32M | -26.31M | -39.09M | 237.76M | 49.12M | 115.74M | 36.34M | 91.37M | 96.40M | 144.11M | 22.98M | 87.15M | 83.10M |
|
Interest Expenses
|
1.13M | | | | | 10.46M | 10.09M | 10.17M | 22.65M | 4.70M | 11.47M | 3.47M | 3.48M | 10.38M | 3.36M | 3.38M | 3.36M | 3.33M | 3.29M | 3.31M | 3.33M | 3.32M | 3.29M | 3.32M | 3.38M | 4.90M | 2.76M | 2.92M | 3.13M | 3.19M | 5.49M | 3.13M | 3.35M | 3.48M | 3.50M | 3.52M | 3.38M | 3.20M | 2.86M | 2.12M | 1.81M | 1.87M | 3.97M | 2.41M | 2.44M | 2.40M | 2.35M | 2.37M | 3.55M | 4.77M | 5.29M | 5.68M | 6.01M | 6.05M | 5.98M | 5.95M | 6.00M | 4.65M | | | |
|
Tax Rate
|
0.43% | | | 0.41% | | | | 3.29% | | 21.32% | 8.24% | 27.04% | | | | | | 25.17% | | | | 4.69% | | 1.09% | 4.06% | 13.05% | 5.11% | 5.87% | | | 6.71% | | | | 3.84% | | 1.83% | | | | | | | 58.20% | | 1.43% | 20.21% | 9.37% | 5.04% | 23.38% | | 0.97% | 1.29% | | 17.05% | 18.93% | 15.82% | 14.19% | 11.87% | 16.92% | 17.87% |