|
Revenue
|
235.53M | 245.65M | 253.29M | 281.97M | 38.23M | 63.78M | 84.43M | 106.06M | 62.00M | 80.37M | 71.96M | 110.67M | 58.68M | 80.28M | 47.09M | 54.11M | 44.12M | 64.87M | 69.22M | 73.50M | 51.87M | 52.66M | 68.40M | 86.47M | 47.05M | 64.73M | 67.56M | 84.76M | 34.36M | 65.80M | 54.63M | 113.63M | 78.04M | 72.98M | 75.32M | 87.93M | 78.04M | 72.98M | 75.32M | 87.93M | 86.91M | 83.27M | 61.89M | 135.22M | 87.45M | 92.67M | 78.78M | 136.01M | 101.01M | 122.01M | 90.09M | 132.62M | 108.52M | 111.58M | 134.40M | 186.04M | 152.35M | 180.82M | 186.58M | 196.98M | 189.48M | 188.46M | 167.64M | 275.05M | 454.68M | 472.51M |
|
Cost of Revenue
|
| | | | 26.19M | 42.01M | 50.30M | 56.85M | 40.28M | 49.74M | 44.53M | 61.12M | 39.17M | 44.64M | 27.41M | 36.39M | 31.57M | 40.99M | 42.17M | 43.36M | 37.81M | 34.79M | 41.40M | 41.12M | 31.03M | 3.50M | 40.94M | 23.00M | 29.54M | 32.70M | 33.81M | 40.19M | 25.66M | 35.66M | 36.38M | 63.03M | 45.45M | 44.58M | 44.93M | 50.91M | 45.64M | 48.10M | 38.40M | 82.06M | 52.04M | 51.81M | 50.14M | 76.36M | 72.29M | 79.55M | 68.66M | 84.00M | 74.80M | 85.69M | 88.89M | 117.64M | 86.69M | 105.47M | 119.29M | 121.34M | 108.02M | 114.82M | 104.44M | 174.72M | 359.56M | 368.40M |
|
Gross Profit
|
10.71M | 19.65M | 23.48M | 42.98M | 12.04M | 21.77M | 34.13M | 49.21M | 21.71M | 30.63M | 27.43M | 49.55M | 19.50M | 35.64M | 19.67M | 17.72M | 12.54M | 23.88M | 27.05M | 30.14M | 14.05M | 17.87M | 26.99M | 45.35M | 16.02M | 31.53M | 26.62M | 37.92M | 8.70M | 30.14M | 18.25M | 50.59M | 32.59M | 28.40M | 30.39M | 37.02M | 32.59M | 28.40M | 30.39M | 37.02M | 41.27M | 35.17M | 23.50M | 53.17M | 35.41M | 40.85M | 28.64M | 59.66M | 28.72M | 42.45M | 21.44M | 48.62M | 33.71M | 25.89M | 45.51M | 68.40M | 65.66M | 75.35M | 67.29M | 75.63M | 81.47M | 73.64M | 63.20M | 100.33M | 95.12M | 104.11M |
|
Research & Development
|
5.67M | 5.78M | 5.17M | 7.89M | 7.97M | 8.69M | 7.87M | 11.24M | 7.59M | 8.82M | 7.24M | 7.34M | 8.14M | 9.39M | 2.10M | 9.39M | 7.19M | 6.86M | 5.24M | 6.22M | 7.12M | 8.53M | 8.58M | 22.26M | 9.83M | 9.90M | 8.25M | 7.07M | 8.60M | 8.52M | 7.99M | 3.36M | 5.54M | 6.84M | 6.61M | 7.44M | 6.43M | 8.11M | 8.09M | 11.60M | 8.71M | 10.86M | 11.38M | 15.53M | 11.10M | 11.98M | 13.63M | 17.05M | 13.71M | 14.30M | 13.01M | 13.67M | 15.04M | 16.59M | 16.16M | 16.46M | 15.47M | 22.02M | 25.13M | 35.07M | 24.61M | 28.72M | 22.50M | 24.90M | 33.11M | 35.99M |
|
Selling, General & Administrative
|
10.49M | 10.50M | 9.83M | 11.60M | 11.37M | 12.69M | 10.58M | 12.80M | 13.70M | 12.24M | 12.87M | 16.47M | 13.62M | 13.18M | 10.43M | 14.29M | 12.46M | 13.08M | 13.17M | 16.97M | 13.40M | 13.47M | 13.27M | 15.62M | 15.26M | 14.73M | 13.31M | 7.16M | 13.66M | 13.39M | 12.79M | 7.80M | 11.29M | 12.77M | 11.48M | 15.29M | 11.96M | 13.65M | 14.46M | 20.28M | 13.67M | 16.25M | 13.22M | 16.34M | 12.01M | 14.98M | 15.65M | 24.84M | 27.13M | 24.82M | 22.55M | 21.94M | 21.94M | 23.61M | 24.75M | 61.60M | 23.83M | 28.15M | 27.83M | 34.62M | 33.80M | 37.92M | 43.79M | 43.25M | 131.28M | 98.34M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.73M | 8.26M |
|
Operating Expenses
|
16.17M | 16.28M | 15.00M | 19.50M | 19.34M | 21.37M | 18.45M | 24.03M | 21.29M | 21.06M | 20.10M | 23.81M | 21.76M | 22.56M | 12.53M | 23.68M | 19.65M | 19.95M | 18.41M | 23.19M | 20.53M | 22.00M | 21.84M | 37.88M | 25.09M | 24.63M | 21.56M | 14.23M | 22.26M | 21.90M | 20.78M | 11.16M | 16.83M | 19.61M | 18.09M | 22.73M | 18.39M | 21.75M | 22.55M | 31.88M | 22.38M | 27.11M | 24.60M | 31.87M | 23.11M | 26.95M | 29.28M | 41.90M | 40.84M | 39.12M | 35.56M | 35.61M | 36.99M | 40.20M | 40.90M | 78.06M | 39.29M | 50.17M | 52.95M | 69.69M | 58.41M | 66.63M | 66.29M | 68.16M | 188.12M | 142.59M |
|
Operating Income
|
-5.45M | 3.37M | 8.48M | 23.49M | -7.31M | 0.40M | 15.68M | 25.18M | 0.43M | 9.57M | 7.33M | 25.74M | -2.25M | 13.07M | -1.07M | -5.95M | -7.10M | 3.93M | 8.64M | 6.95M | -6.47M | -4.13M | 5.15M | 7.47M | -9.06M | 6.90M | 5.07M | 17.17M | -15.58M | -4.49M | -1.43M | 42.26M | -8.13M | 10.53M | 0.16M | 27.87M | 14.20M | 6.64M | 7.84M | 5.14M | 18.89M | 8.05M | -1.11M | 21.30M | 12.30M | 13.90M | -0.64M | 17.76M | -12.11M | 3.34M | -14.13M | 13.01M | -3.27M | -14.31M | 4.61M | -165.68M | 26.37M | 25.18M | 14.33M | 5.95M | 23.06M | 7.01M | -3.09M | 13.82M | -69.27M | -30.22M |
|
EBIT
|
-5.45M | 3.37M | 8.48M | 23.49M | -7.31M | 0.40M | 15.68M | 25.18M | 0.43M | 9.57M | 7.33M | 25.74M | -2.25M | 13.07M | -1.07M | -5.95M | -7.10M | 3.93M | 8.64M | 6.95M | -6.47M | -4.13M | 5.15M | 7.47M | -9.06M | 6.90M | 5.07M | 17.17M | -15.58M | -4.49M | -1.43M | 42.26M | -8.13M | 10.53M | 0.16M | 27.87M | 14.20M | 6.64M | 7.84M | 5.14M | 18.89M | 8.05M | -1.11M | 21.30M | 12.30M | 13.90M | -0.64M | 17.76M | -12.11M | 3.34M | -14.13M | 13.01M | -3.27M | -14.31M | 4.61M | -165.68M | 26.37M | 25.18M | 14.33M | 5.95M | 23.06M | 7.01M | -3.09M | 13.82M | -69.27M | -30.22M |
|
Interest & Investment Income
|
0.06M | 0.05M | 0.04M | 0.05M | 0.12M | 0.04M | 0.05M | 0.06M | 0.08M | 0.11M | 0.13M | 0.15M | 0.17M | 0.16M | 0.16M | 0.23M | 0.20M | 0.20M | 0.20M | 0.26M | 0.21M | 0.19M | 0.22M | 0.25M | 0.22M | 0.27M | 0.18M | 0.36M | 0.38M | 0.40M | 0.39M | 0.46M | 0.51M | 0.43M | 0.55M | 0.75M | 0.91M | 1.07M | 1.27M | 1.43M | 1.33M | 1.27M | 1.12M | 1.11M | 0.21M | 0.12M | 0.09M | -1.03M | -1.27M | -1.38M | -1.51M | -1.28M | -1.60M | -2.31M | -2.81M | -2.65M | -2.01M | -1.95M | -0.11M | -0.15M | -0.24M | -0.69M | -0.25M | -1.01M | -17.41M | 4.67M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | 0.05M | 6.20M | -3.39M | -2.31M | 4.67M | 2.65M | 0.59M | -0.58M | -0.28M | -0.73M | -2.39M | -0.19M | -0.21M | 0.21M | -0.30M | -0.13M | -0.04M | 0.53M | 0.00M | -0.06M | -0.11M | 0.11M | 8.39M | 1.29M | 0.96M | 1.34M | 0.35M | 0.16M | 0.12M | 0.07M | 0.03M | 0.07M | -0.04M | -8.40M | -0.35M | -10.05M | 0.03M | 0.05M | -0.41M | 0.81M | -2.59M | 1.84M | -1.13M | -2.86M | 1.00M | -1.39M | -0.23M | 0.02M | 0.98M | 0.30M | 2.36M | 4.95M |
|
Non Operating Income
|
| | | | | | | | | | | | | | 0.05M | 6.20M | -3.39M | -2.31M | 4.67M | 2.65M | 0.59M | -0.58M | -0.28M | -0.73M | -2.39M | -0.19M | -0.21M | 0.21M | -0.30M | -0.13M | -0.04M | 0.53M | 0.00M | -0.06M | -0.11M | 0.11M | 8.39M | 1.29M | 0.96M | 1.34M | 0.35M | 0.16M | 0.12M | 0.07M | 0.03M | 0.07M | -0.04M | -8.40M | -0.35M | -10.05M | 0.03M | 0.05M | -0.41M | 0.81M | -2.59M | 1.84M | -1.13M | -2.86M | 1.00M | -1.39M | -0.23M | 0.02M | 0.98M | 0.30M | 2.36M | 4.95M |
|
EBT
|
5.39M | 3.42M | 8.52M | 23.53M | -7.19M | 0.45M | 15.73M | 25.24M | 0.51M | 9.68M | 7.46M | 25.89M | -2.08M | 13.24M | -0.85M | 0.49M | -10.29M | 1.82M | 13.52M | 9.95M | -5.67M | -4.52M | 5.09M | 7.24M | -11.23M | 6.98M | 5.03M | 17.73M | -15.51M | -4.22M | -1.07M | 43.33M | 32.65M | 10.91M | 0.60M | 28.76M | 23.49M | 9.00M | 10.07M | 8.07M | 20.58M | 9.48M | 0.13M | 22.54M | 12.54M | 14.09M | -0.58M | 8.33M | -13.73M | -8.09M | -15.60M | 18.28M | -5.28M | -15.81M | -0.79M | -166.49M | 23.23M | 20.37M | 15.22M | 10.14M | 22.59M | 6.33M | -2.36M | 42.26M | -84.33M | -20.60M |
|
Tax Provisions
|
-1.81M | 1.21M | 2.00M | 7.96M | -3.74M | 0.18M | 4.27M | 8.59M | 0.18M | 3.09M | 1.71M | 9.48M | -0.69M | 4.50M | -2.90M | -4.43M | -3.08M | 0.17M | 2.30M | 3.05M | -2.06M | -1.62M | 2.76M | -0.09M | -4.25M | 2.56M | -1.13M | 8.62M | -3.86M | -0.05M | 1.10M | 7.57M | -3.22M | 3.36M | 0.83M | 8.83M | 2.57M | 1.21M | 0.95M | -0.08M | 2.13M | 1.11M | -0.04M | 2.65M | 1.21M | 2.49M | -0.92M | 0.77M | -0.96M | -9.51M | -15.40M | 15.49M | 2.61M | -10.46M | -0.53M | -6.28M | 1.31M | 1.14M | 1.26M | 18.71M | 1.49M | -0.22M | -0.60M | 20.92M | -15.17M | -2.31M |
|
Profit After Tax
|
-3.59M | 2.22M | 6.51M | 15.57M | -3.44M | 0.26M | 11.45M | 17.64M | 0.33M | 6.59M | 5.74M | 16.42M | -1.39M | 8.74M | 2.05M | 4.91M | -7.21M | 1.66M | 11.22M | 6.91M | -3.61M | -2.90M | 2.33M | 7.33M | -6.98M | 4.42M | 6.16M | 9.12M | -11.64M | -4.17M | -2.18M | 35.70M | -5.88M | 7.76M | -0.79M | 19.01M | 27.32M | 7.05M | 8.43M | 5.70M | 17.10M | 7.50M | -1.03M | 17.76M | 10.08M | 2.09M | 0.26M | 10.96M | -13.98M | 2.56M | -0.04M | 7.26M | -8.39M | -6.67M | -0.68M | -160.43M | 21.89M | 17.84M | 13.88M | 6.05M | 21.17M | 7.54M | -1.75M | 16.66M | -67.37M | -17.10M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | -1.28M | | -0.42M | 1.28M | -0.60M | -0.75M | -0.72M | -1.87M | -1.35M | -0.86M | -1.20M | -2.08M | -1.29M | -9.52M | -0.08M | 0.41M | -1.14M | 1.13M | 0.17M | | | | | | | -1.39M | -0.08M | | -0.32M | 0.05M | | | 2.70M | 6.15M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.21M | -0.01M | 0.02M | | | | | | | | | | | | | | | | | 0.01M | 0.04M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
7.20M | 2.22M | 6.51M | 15.57M | -3.44M | 0.26M | 11.45M | 16.65M | 0.33M | 6.59M | 5.74M | 16.42M | -1.39M | 8.74M | 2.05M | 4.91M | -7.21M | 1.66M | 11.22M | 6.91M | -3.61M | -2.90M | 2.33M | 7.33M | -6.98M | 4.42M | 6.16M | 9.12M | -11.64M | -4.17M | -2.17M | 35.76M | 35.87M | 7.55M | -0.24M | 19.93M | 20.93M | 7.79M | 9.13M | 8.16M | 18.45M | 8.37M | 0.17M | 19.90M | 11.33M | 11.59M | 0.34M | 7.56M | -12.78M | 1.42M | -0.21M | 2.79M | -7.89M | -5.36M | -0.26M | -160.21M | 21.92M | 19.23M | 13.96M | -8.57M | 21.10M | 6.55M | -1.75M | 21.33M | -69.16M | -18.30M |
|
Consolidated Net Income
|
7.20M | 2.22M | 6.51M | 15.57M | -3.44M | 0.26M | 11.45M | 16.65M | 0.33M | 6.59M | 5.74M | 16.42M | -1.39M | 8.74M | 2.05M | 4.91M | -7.21M | 1.66M | 11.22M | 6.91M | -3.61M | -2.90M | 2.33M | 7.33M | -6.98M | 4.42M | 6.16M | 9.12M | -11.64M | -4.17M | -2.17M | 35.76M | -1.49M | -0.03M | -0.13M | -2.24M | 8.84M | -0.99M | -0.06M | 0.04M | 18.45M | 8.37M | 0.17M | 19.90M | 11.33M | 11.59M | 0.34M | 7.56M | -12.78M | 1.42M | -0.21M | 2.79M | -7.89M | -5.36M | -0.26M | -160.21M | 21.92M | 19.23M | 13.96M | -8.57M | 21.10M | 6.55M | -1.75M | 21.33M | -69.16M | -18.30M |
|
Income towards Parent Company
|
7.20M | 2.22M | 6.51M | 15.57M | -3.44M | 0.26M | 11.45M | 16.65M | 0.33M | 6.59M | 5.74M | 16.42M | -1.39M | 8.74M | 2.05M | 4.91M | -7.21M | 1.66M | 11.22M | 6.91M | -3.61M | -2.90M | 2.33M | 7.33M | -6.98M | 4.42M | 6.16M | 9.12M | -11.64M | -4.17M | -2.17M | 35.76M | -1.49M | -0.03M | -0.13M | -2.24M | 8.84M | -0.99M | -0.06M | 0.04M | 18.45M | 8.37M | 0.17M | 19.90M | 11.33M | 11.59M | 0.34M | 7.56M | -12.78M | 1.42M | -0.21M | 2.79M | -7.89M | -5.36M | -0.26M | -160.21M | 21.92M | 19.23M | 13.96M | -8.57M | 21.10M | 6.55M | -1.75M | 21.33M | -69.16M | -18.30M |
|
Net Income towards Common Stockholders
|
-3.59M | 2.22M | 6.51M | 15.57M | -3.44M | -3.44M | 11.45M | 17.64M | 0.33M | 6.59M | 5.74M | 17.79M | -1.39M | 8.74M | 3.87M | -0.80M | -7.21M | 1.66M | 11.22M | 8.06M | -3.61M | -2.90M | 2.33M | 7.08M | -6.98M | 4.42M | 6.16M | 5.36M | -11.64M | -4.17M | -2.18M | 30.48M | -5.86M | 7.72M | -0.78M | 16.77M | 27.33M | 6.06M | 8.37M | 5.68M | 17.11M | 7.50M | -1.01M | 17.47M | 10.08M | 2.09M | 0.21M | 10.95M | -13.98M | 2.52M | 0.01M | 7.26M | -8.39M | -6.67M | -0.68M | -160.47M | 21.89M | 17.84M | 13.88M | 6.05M | 21.10M | 6.55M | -1.75M | 21.33M | -69.16M | -18.30M |
|
EPS (Basic)
|
-0.17 | 0.10 | 0.30 | 0.72 | -0.16 | 0.01 | 0.53 | 0.82 | 0.02 | 0.30 | 0.26 | 0.81 | -0.06 | 0.40 | 0.17 | -0.04 | -0.32 | 0.07 | 0.50 | 0.36 | -0.16 | -0.13 | 0.10 | 0.31 | -0.30 | 0.19 | 0.27 | 0.23 | -0.19 | 0.33 | -0.02 | 0.80 | 0.86 | 0.30 | 0.35 | 0.26 | 1.16 | 0.30 | 0.35 | 0.26 | 0.72 | 0.32 | -0.04 | 0.74 | 0.42 | 0.09 | 0.01 | 0.45 | -0.57 | 0.10 | 0.01 | 0.29 | -0.34 | -0.27 | -0.03 | -6.41 | 0.84 | 0.66 | 0.50 | 0.20 | 0.76 | 0.27 | -0.06 | 0.60 | -1.44 | -0.34 |
|
EPS (Weighted Average and Diluted)
|
-0.17 | 0.10 | 0.30 | 0.71 | -0.16 | 0.01 | 0.52 | 0.79 | 0.01 | 0.30 | 0.26 | 0.80 | -0.06 | 0.39 | 0.17 | -0.04 | -0.32 | 0.07 | 0.49 | 0.35 | -0.16 | -0.13 | 0.10 | 0.31 | -0.30 | 0.19 | 0.27 | 0.23 | -0.19 | 0.32 | -0.02 | 0.79 | 0.85 | 0.29 | 0.35 | 0.26 | 1.14 | 0.29 | 0.35 | 0.26 | 0.71 | 0.31 | -0.04 | 0.73 | 0.42 | 0.09 | 0.01 | 0.44 | -0.57 | 0.10 | 0.01 | 0.29 | -0.34 | -0.27 | -0.03 | -6.41 | 0.84 | 0.66 | 0.50 | 0.20 | 0.75 | 0.27 | -0.06 | 0.59 | -1.44 | -0.34 |
|
Shares Outstanding (Weighted Average)
|
21.47M | 21.51M | 21.54M | 21.65M | 21.75M | 21.78M | 21.82M | 21.90M | 22.06M | 21.09M | 22.10M | 22.13M | 22.25M | 22.26M | 22.42M | 22.41M | 22.61M | 22.68M | 22.71M | 22.79M | 23.18M | 23.36M | 23.32M | 23.33M | 23.35M | 23.54M | 23.33M | 23.36M | 23.36M | 23.39M | 23.39M | 23.46M | 23.73M | 23.84M | 23.87M | 23.91M | 23.91M | 23.93M | 23.93M | 23.93M | 23.94M | 23.98M | 23.99M | 24.00M | 24.06M | 24.10M | 24.10M | 24.68M | 24.78M | 24.81M | 24.81M | 24.91M | 24.95M | 24.99M | 25.16M | 25.26M | 26.21M | 26.29M | 28.14M | 28.14M | 28.13M | 28.21M | 28.20M | 28.22M | 45.69M | 49.93M |
|
Shares Outstanding (Diluted Average)
|
21.32M | 21.94M | 21.99M | 21.98M | 21.55M | 22.03M | 22.10M | 22.08M | 22.24M | 22.26M | 22.32M | 22.32M | 21.93M | | | | 22.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-5.45M | -3.62M | 6.38M | 23.49M | -7.31M | -3.43M | 11.40M | 25.18M | 0.43M | 9.57M | 7.33M | 25.74M | -2.25M | 13.07M | -1.07M | -5.95M | -7.10M | 3.93M | 8.64M | 6.95M | -6.47M | -4.13M | 5.15M | 7.47M | -9.06M | 6.90M | 5.07M | 17.17M | -15.58M | -4.49M | -1.43M | 42.26M | -8.13M | 10.53M | 0.16M | 27.87M | 14.20M | 6.64M | 7.84M | 5.14M | 18.89M | 8.05M | -1.11M | 21.30M | 12.30M | 13.90M | -0.64M | 17.76M | -12.11M | 3.34M | -14.13M | 13.01M | -3.27M | -14.31M | 4.61M | -165.68M | 26.37M | 25.18M | 14.33M | 5.95M | 23.06M | 7.01M | -3.09M | 13.82M | -69.27M | -30.22M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | 3.39M | 2.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| 35.26% | 23.52% | 33.83% | 52.09% | 41.26% | 27.17% | 34.02% | 35.70% | 31.95% | 22.98% | 36.60% | 33.37% | 33.98% | | | 29.95% | 9.12% | 17.01% | 30.60% | 36.35% | 35.82% | 54.30% | | 37.83% | 36.68% | | 48.58% | 24.91% | 1.14% | | 17.46% | | 30.78% | | 30.70% | 10.93% | 13.45% | 9.39% | | 10.36% | 11.69% | | 11.73% | 9.63% | 17.69% | | 9.22% | 6.97% | | 98.68% | 84.76% | | 66.13% | 67.22% | 3.77% | 5.66% | 5.58% | 8.27% | | 6.57% | | 25.65% | 49.51% | 17.99% | 11.19% |