|
Revenue
|
76.30M | 326.56M | 370.87M | 447.42M | 503.82M | 564.42M | 637.94M | 731.64M | 788.49M | 848.61M | 900.42M | 913.22M | 927.74M | 1,058.11M | 1,107.10M | 1,154.60M |
|
Cost of Revenue
|
121.13M | 132.14M | 157.19M | 202.46M | 232.66M | 273.44M | 304.63M | 339.22M | 361.90M | 381.74M | 418.42M | 428.06M | 443.19M | 505.39M | 508.00M | 523.20M |
|
Gross Profit
|
188.34M | 194.43M | 213.67M | 244.96M | 271.15M | 290.98M | 333.31M | 392.42M | 426.58M | 466.86M | 482.00M | 485.15M | 484.55M | 552.72M | 599.10M | 631.40M |
|
Amortization - Intangibles
|
0.77M | 0.80M | 0.98M | 2.11M | 2.54M | 1.80M | 2.23M | 2.84M | 3.27M | 4.84M | 5.32M | 2.92M | 2.23M | 2.92M | 3.14M | 3.54M |
|
Research & Development
|
45.52M | 45.50M | 47.67M | 64.69M | 65.64M | 77.18M | 84.64M | 89.87M | 89.91M | 98.81M | 106.16M | 100.15M | 124.57M | 156.91M | 147.50M | 153.70M |
|
Selling, General & Administrative
|
33.38M | 32.64M | 36.93M | 63.13M | 50.32M | 58.28M | 76.08M | 81.33M | 94.87M | 106.35M | 113.41M | 134.85M | 146.26M | 199.91M | 189.94M | 142.70M |
|
Restructuring Costs
|
| | | 0.17M | 3.49M | | | | 0.79M | 4.59M | 5.81M | 0.24M | 0.26M | | | |
|
Other Operating Expenses
|
64.26M | 70.27M | 78.14M | 97.52M | 100.15M | 109.16M | 125.88M | 153.00M | 172.83M | 197.69M | 229.47M | 212.68M | 188.54M | 224.38M | 215.26M | 606.40M |
|
Operating Expenses
|
143.17M | 148.40M | 162.75M | 225.52M | 219.61M | 244.62M | 286.60M | 324.20M | 358.40M | 407.45M | 454.85M | 447.91M | 459.64M | 581.20M | 552.70M | 902.80M |
|
Operating Income
|
45.17M | 46.02M | 50.93M | 19.43M | 51.54M | 46.36M | 46.71M | 68.22M | 68.18M | 59.42M | 27.14M | 37.24M | 24.91M | -28.48M | 46.40M | -271.40M |
|
EBIT
|
45.17M | 46.02M | 50.93M | 19.43M | 51.54M | 46.36M | 46.71M | 68.22M | 68.18M | 59.42M | 27.14M | 37.24M | 24.91M | -28.48M | 46.40M | -271.40M |
|
Interest & Investment Income
|
0.64M | 0.08M | 0.18M | 0.15M | 0.07M | 0.06M | | | | | | | | | | |
|
Other Non Operating Income
|
0.22M | -0.10M | 0.35M | -0.39M | -0.40M | -1.12M | -1.69M | -0.29M | 2.26M | 1.10M | 4.06M | 1.66M | 0.18M | 8.71M | 12.86M | 14.55M |
|
Non Operating Income
|
0.22M | -0.10M | 0.35M | -0.39M | -0.46M | -0.18M | | | | | | | | | | |
|
EBT
|
45.07M | 45.94M | 51.26M | 13.32M | 45.33M | 39.23M | 36.95M | 57.35M | 58.34M | 44.62M | 10.59M | 21.61M | 7.08M | -55.58M | 19.30M | -312.50M |
|
Tax Provisions
|
17.55M | 16.75M | 18.04M | 6.74M | 14.86M | 10.94M | 11.30M | 11.95M | -15.29M | -0.22M | -1.32M | 13.90M | 1.39M | -10.17M | 16.30M | -12.90M |
|
Profit After Tax
|
27.52M | 29.19M | 33.22M | 6.58M | 30.47M | 28.29M | 25.65M | 45.40M | 73.63M | 44.84M | 11.91M | 7.72M | 5.70M | -45.41M | 3.00M | -299.50M |
|
Income from Continuing Operations
|
27.52M | 29.19M | 33.22M | 6.58M | 30.47M | 28.29M | 25.65M | 45.40M | 73.63M | 44.84M | 11.91M | 7.72M | 5.70M | -45.41M | 3.00M | -299.60M |
|
Consolidated Net Income
|
27.52M | 29.19M | 33.22M | 6.58M | 30.47M | 28.29M | 25.65M | 45.40M | 73.63M | 44.84M | 11.91M | 7.72M | 5.70M | -45.41M | 3.00M | -299.60M |
|
Income towards Parent Company
|
27.52M | 29.19M | 33.22M | 6.58M | 30.47M | 28.29M | 25.65M | 45.40M | 73.63M | 44.84M | 11.91M | 7.72M | 5.70M | -45.41M | 3.00M | -299.60M |
|
Net Income towards Common Stockholders
|
27.52M | 29.19M | 33.22M | 6.58M | 30.47M | 28.29M | 25.65M | 45.40M | 73.63M | 44.84M | 11.91M | 7.72M | 5.70M | -45.41M | 3.00M | -299.60M |
|
EPS (Basic)
|
0.64 | 0.68 | 0.76 | 0.15 | 0.68 | 0.63 | 0.56 | 0.98 | 1.58 | 0.95 | 0.25 | 0.16 | 0.12 | -0.88 | 0.06 | -5.92 |
|
EPS (Weighted Average and Diluted)
|
0.63 | 0.67 | 0.75 | 0.15 | 0.67 | 0.62 | 0.55 | 0.96 | 1.54 | 0.93 | 0.25 | 0.16 | 0.12 | -0.88 | 0.06 | -5.92 |
|
Shares Outstanding (Weighted Average)
|
44.16M | 43.89M | 44.62M | 45.16M | 45.79M | 46.29M | 46.90M | 47.58M | 48.09M | 48.57M | 49.19M | 49.57M | 48.18M | 53.10M | 53.85M | 50.72M |
|
Shares Outstanding (Diluted Average)
|
| 43.88M | 44.15M | 44.69M | 45.42M | 45.80M | 46.50M | 47.32M | 47.78M | 48.05M | 48.31M | 48.70M | 48.23M | 51.57M | 53.72M | 50.56M |
|
EBITDA
|
45.17M | 28.68M | 32.88M | 5.76M | 31.06M | 28.64M | 25.86M | 45.65M | 73.59M | 40.21M | 11.73M | 10.51M | 14.72M | -42.99M | -7.60M | -302.70M |
|
Interest Expenses
|
0.96M | 0.07M | 0.20M | 5.86M | 5.82M | 6.01M | 8.07M | 10.58M | 12.10M | 15.90M | 20.62M | 17.29M | 18.00M | 35.80M | 39.92M | 55.63M |
|
Tax Rate
|
38.94% | 36.46% | 35.19% | 50.60% | 32.78% | 27.89% | 30.59% | 20.83% | | | | 64.30% | 19.55% | 18.30% | 84.46% | 4.13% |