|
Revenue
|
-0.93M | 90.22M | 112.27M | 125.25M | 129.79M | 150.80M | 184.96M | 209.01M | 226.79M | 258.09M | 290.96M | 294.17M | 299.31M | 332.67M | 397.02M | 401.25M | 407.20M | 423.87M | 566.83M | 516.67M | 542.02M | 563.97M | 674.03M | 564.16M | 537.18M | 528.87M | 670.10M | 558.12M | 528.15M | 522.61M | 652.64M | 503.38M | 437.61M | 470.35M | 661.28M | 541.08M | 551.31M | 508.58M | 653.27M | 510.57M | 495.09M | 446.92M | 564.42M | 445.02M | 468.93M | 469.19M | 566.30M | 450.06M | 471.31M | 458.89M | 553.03M | 451.43M | 482.67M |
|
Cost of Revenue
|
| 3.94M | 6.29M | 6.83M | 7.45M | 6.28M | 8.62M | 10.20M | 11.39M | 12.41M | 13.82M | 175.89M | 177.24M | 198.97M | 299.26M | 238.75M | 240.97M | 247.31M | 427.14M | 306.69M | 322.20M | 329.58M | 518.73M | 323.75M | 306.96M | 305.39M | 529.98M | 322.43M | 304.23M | 301.90M | 503.92M | 297.36M | 257.70M | 284.40M | 408.11M | 327.67M | 331.08M | 297.62M | 377.08M | 293.65M | 280.56M | 233.54M | 281.02M | 224.40M | 228.72M | 223.80M | 249.93M | 196.17M | 204.21M | 192.79M | 218.64M | 187.06M | 190.60M |
|
Gross Profit
|
| 32.72M | 39.53M | 42.43M | 44.82M | 55.75M | 66.04M | 75.76M | 80.56M | 90.59M | 106.55M | 105.31M | 107.82M | 116.50M | 142.18M | 144.16M | 145.95M | 154.22M | 200.64M | 182.82M | 187.01M | 204.45M | 245.22M | 210.36M | 200.26M | 190.56M | 233.05M | 209.65M | 194.86M | 189.60M | 234.92M | 172.21M | 146.00M | 151.34M | 218.47M | 178.70M | 182.87M | 176.03M | 244.35M | 184.02M | 184.97M | 179.61M | 246.59M | 181.51M | 199.78M | 205.13M | 276.63M | 217.22M | 232.84M | 231.93M | 300.97M | 236.98M | 258.52M |
|
Research & Development
|
| -4.56M | -5.52M | -8.25M | -9.06M | -11.94M | -13.57M | -13.74M | -14.86M | -16.25M | -15.24M | 17.85M | 19.85M | 22.44M | 26.67M | 27.16M | 30.23M | 30.70M | 35.55M | 39.52M | 43.61M | 43.86M | 46.93M | 45.32M | 47.54M | 41.80M | 44.60M | 46.58M | 44.02M | 41.41M | 40.59M | 37.52M | 31.25M | 30.95M | 32.80M | 31.70M | 41.91M | 33.34M | 44.86M | 34.03M | 41.50M | 42.73M | 69.35M | 63.59M | 67.78M | 62.52M | 48.40M | 66.86M | 59.64M | 85.28M | 67.56M | 60.75M | 79.61M |
|
Share-based Compensation (IS)
|
| | | 2.01M | 1.55M | 2.42M | 3.17M | 4.46M | 3.25M | 5.73M | 6.05M | 6.36M | 5.34M | 4.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| -7.39M | -9.43M | -9.95M | -10.00M | -9.17M | -12.62M | -16.19M | -15.20M | -16.18M | -17.12M | 17.55M | 20.40M | 19.91M | 21.28M | 24.74M | 28.61M | 32.49M | 31.63M | 31.52M | 32.24M | 32.39M | 30.93M | 34.59M | 35.64M | 32.46M | 32.46M | 33.77M | 35.77M | 32.84M | 37.38M | 25.91M | 29.18M | 28.67M | 32.62M | 33.43M | 40.47M | 34.88M | 43.85M | 33.34M | 100.67M | 42.35M | 28.97M | 40.17M | 18.54M | 36.60M | 42.22M | 47.17M | 41.20M | 46.22M | 41.55M | 39.17M | 40.24M |
|
Other Operating Expenses
|
| -18.08M | -22.76M | -22.84M | -29.75M | -27.07M | -30.36M | -37.30M | -43.61M | -46.08M | -49.58M | -53.22M | -59.48M | -56.11M | 60.41M | 64.47M | 69.22M | 68.16M | 80.99M | 90.73M | 97.90M | 95.18M | 96.83M | 95.65M | 92.73M | 90.53M | 93.81M | 95.91M | 95.50M | 85.98M | 98.08M | 84.97M | 75.78M | 83.66M | 85.87M | 79.35M | 80.75M | 75.62M | 89.89M | 89.00M | 99.31M | 90.05M | 99.63M | 101.24M | 112.51M | 94.57M | 97.69M | 92.84M | 95.07M | 90.82M | 97.36M | 88.89M | 108.22M |
|
Operating Expenses
|
| -30.03M | -37.71M | -41.04M | -48.82M | -48.17M | -56.56M | -67.24M | -73.67M | -78.51M | -81.94M | 88.47M | 99.98M | 98.67M | 108.36M | 116.37M | 128.07M | 131.36M | 148.17M | 161.77M | 173.75M | 171.43M | 174.70M | 175.56M | 175.91M | 164.78M | 170.87M | 176.26M | 175.28M | 160.23M | 176.05M | 148.40M | 136.21M | 143.28M | 151.29M | 144.48M | 163.14M | 143.84M | 178.61M | 156.36M | 241.48M | 175.13M | 197.95M | 205.00M | 198.82M | 193.69M | 188.31M | 206.87M | 195.91M | 222.33M | 206.46M | 188.81M | 228.06M |
|
Operating Income
|
| 2.70M | 1.82M | 1.39M | -4.00M | 7.58M | 9.49M | 8.53M | 6.89M | 12.08M | 24.61M | 16.84M | 7.84M | 17.83M | 33.82M | 27.79M | 17.88M | 22.87M | 52.47M | 21.05M | 13.26M | 33.01M | 70.52M | 34.80M | 24.35M | 25.78M | 62.18M | 33.39M | 19.57M | 29.37M | 58.88M | 23.80M | 9.79M | 8.05M | 67.18M | 34.22M | 19.73M | 32.19M | 65.74M | 27.66M | -56.51M | 4.48M | 48.64M | -23.49M | 0.96M | 11.43M | 88.32M | 10.35M | 36.94M | 9.60M | 94.51M | 48.17M | 30.45M |
|
EBIT
|
| 2.70M | 1.82M | 1.39M | -4.00M | 7.58M | 9.49M | 8.53M | 6.89M | 12.08M | 24.61M | 16.69M | 8.21M | 18.18M | 33.82M | 27.79M | 17.88M | 22.87M | 52.47M | 21.05M | 13.26M | 33.01M | 70.52M | 34.80M | 24.35M | 25.78M | 62.18M | 33.39M | 19.57M | 29.37M | 58.88M | 23.80M | 9.79M | 8.05M | 67.18M | 34.22M | 19.73M | 32.19M | 65.74M | 27.66M | -56.51M | 4.48M | 48.64M | -23.49M | 0.96M | 11.43M | 88.32M | 10.35M | 36.94M | 9.60M | 94.51M | 48.17M | 30.45M |
|
Non Operating Income
|
| -0.29M | -2.14M | | 3.64M | 1.40M | 4.45M | -1.10M | -1.31M | -7.38M | -1.58M | 3.92M | -2.55M | -6.65M | 0.76M | -1.32M | -0.10M | -0.60M | 1.45M | -2.33M | -2.09M | -2.89M | -2.22M | -1.32M | -1.01M | -1.01M | -1.75M | -2.00M | -1.35M | -0.90M | -1.52M | -0.33M | -1.00M | -0.49M | -0.11M | -0.72M | -0.52M | -0.15M | 3.33M | 4.03M | 16.41M | 3.48M | -6.13M | 6.83M | -1.85M | -2.97M | -4.51M | 1.18M | -0.28M | -0.01M | 2.20M | 2.30M | -1.80M |
|
EBT
|
| 2.41M | -0.31M | 1.71M | -7.65M | 6.18M | 5.04M | 9.63M | 8.20M | 19.46M | 26.19M | 20.76M | 5.29M | 11.18M | 34.56M | 26.47M | 17.79M | 22.30M | 53.90M | 18.72M | 11.17M | 30.13M | 68.30M | 33.48M | 23.34M | 24.77M | 60.43M | 31.42M | 18.22M | 28.47M | 57.36M | 23.47M | 8.79M | 7.56M | 67.07M | 33.50M | 19.21M | 32.03M | 69.07M | 31.69M | -40.09M | 7.96M | 42.50M | -16.67M | -0.89M | 8.47M | 83.82M | 11.54M | 36.65M | 9.59M | 96.71M | 50.47M | 28.65M |
|
Tax Provisions
|
| -0.41M | -5.82M | -0.78M | 0.31M | -2.16M | -0.59M | -4.39M | -4.87M | -4.23M | -4.14M | 7.14M | 1.36M | 5.39M | -4.38M | 7.94M | 4.45M | 7.57M | 13.16M | 4.20M | 3.67M | 7.86M | 15.93M | 12.39M | 8.64M | 6.82M | 18.30M | 10.02M | 5.68M | 7.91M | 15.88M | 7.04M | 2.64M | 2.27M | 20.25M | 10.05M | 4.18M | 7.80M | -5.86M | 10.41M | -7.12M | 1.44M | 26.45M | -4.60M | 1.08M | 1.83M | 21.77M | 2.97M | 8.60M | 3.45M | 24.77M | 10.46M | 5.73M |
|
Profit After Tax
|
| 2.00M | -6.14M | 0.93M | -7.34M | 4.03M | 4.45M | 5.24M | 3.33M | 15.23M | 22.05M | 13.62M | 3.93M | 5.79M | 38.94M | 18.53M | 13.34M | 14.72M | 40.74M | 14.52M | 7.50M | 22.27M | 52.37M | 21.09M | 14.71M | 17.95M | 42.13M | 21.40M | 12.54M | 20.56M | 41.47M | 16.43M | 6.15M | 5.29M | 46.82M | 23.45M | 15.03M | 24.23M | 74.94M | 21.28M | -33.61M | 6.58M | 17.32M | -12.07M | -2.88M | 6.93M | 62.40M | 8.57M | 28.06M | 6.25M | 71.94M | 40.01M | 22.92M |
|
Income from Non-Controlling Interests
|
| -0.03M | -0.16M | -0.10M | -0.05M | 0.29M | 0.30M | 0.45M | 0.27M | 0.13M | 0.48M | 0.64M | 0.39M | 0.70M | 1.00M | 1.40M | 1.14M | 1.19M | 1.34M | 2.08M | 1.53M | 2.50M | -0.66M | 1.28M | 0.98M | 0.81M | 4.17M | 2.28M | 1.71M | 1.78M | -0.55M | 0.97M | 0.43M | 0.07M | 1.54M | 1.04M | 0.23M | 0.75M | 1.17M | 0.69M | 0.64M | -0.06M | 0.65M | -0.26M | 0.91M | -0.29M | 1.03M | 1.32M | 1.07M | -0.10M | 0.85M | 2.08M | 1.67M |
|
Income from Continuing Operations
|
| 2.82M | 5.51M | 2.49M | -7.95M | 8.34M | 5.62M | 14.02M | 13.07M | 23.68M | 30.33M | 27.78M | 7.18M | 16.99M | 38.94M | 18.53M | 13.34M | 14.72M | 40.74M | 14.52M | 7.50M | 22.27M | 52.37M | 21.09M | 14.71M | 17.95M | 42.13M | 21.40M | 12.54M | 20.56M | 41.47M | 16.43M | 6.15M | 5.29M | 46.82M | 23.45M | 15.03M | 24.23M | 74.94M | 21.28M | -32.97M | 6.52M | 16.05M | -12.07M | -1.97M | 6.63M | 62.05M | 8.57M | 28.06M | 6.14M | 71.94M | 40.01M | 22.92M |
|
Consolidated Net Income
|
| 2.82M | 5.51M | 2.49M | -7.95M | 8.34M | 5.62M | 14.02M | 13.07M | 23.68M | 30.33M | 27.78M | 7.18M | 16.99M | 38.94M | 18.53M | 13.34M | 14.72M | 40.74M | 14.52M | 7.50M | 22.27M | 52.37M | 21.09M | 14.71M | 17.95M | 42.13M | 21.40M | 12.54M | 20.56M | 41.47M | 16.43M | 6.15M | 5.29M | 46.82M | 23.45M | 15.03M | 24.23M | 74.94M | 21.28M | -32.97M | 6.52M | 16.05M | -12.07M | -1.97M | 6.63M | 62.05M | 8.57M | 28.06M | 6.14M | 71.94M | 40.01M | 22.92M |
|
Income towards Parent Company
|
| 2.82M | 5.51M | 2.49M | -7.95M | 8.34M | 5.62M | 14.02M | 13.07M | 23.68M | 30.33M | 27.78M | 7.18M | 16.99M | 38.94M | 18.53M | 13.34M | 14.72M | 40.74M | 14.52M | 7.50M | 22.27M | 52.37M | 21.09M | 14.71M | 17.95M | 42.13M | 21.40M | 12.54M | 20.56M | 41.47M | 16.43M | 6.15M | 5.29M | 46.82M | 23.45M | 15.03M | 24.23M | 74.94M | 21.28M | -32.97M | 6.52M | 16.05M | -12.07M | -1.97M | 6.63M | 62.05M | 8.57M | 28.06M | 6.14M | 71.94M | 40.01M | 22.92M |
|
Net Income towards Common Stockholders
|
| 2.82M | 5.51M | 2.49M | -7.95M | 8.34M | 5.62M | 14.02M | 13.07M | 23.68M | 30.33M | 27.78M | 7.18M | 16.99M | 38.94M | 18.53M | 13.34M | 14.72M | 40.74M | 14.52M | 7.50M | 22.27M | 52.37M | 21.09M | 14.71M | 17.95M | 42.13M | 21.40M | 12.54M | 20.56M | 41.47M | 16.43M | 6.15M | 5.29M | 46.82M | 23.45M | 15.03M | 24.23M | 74.94M | 21.28M | -32.97M | 6.52M | 16.05M | -12.07M | -1.97M | 6.63M | 62.05M | 8.57M | 28.06M | 6.14M | 71.94M | 40.01M | 22.92M |
|
EPS (Basic)
|
| 0.05 | 0.09 | 0.04 | -0.13 | 0.13 | 0.08 | 0.18 | 0.16 | 0.31 | 0.41 | 0.21 | 0.06 | 0.08 | 0.63 | 0.30 | 0.21 | 0.21 | 0.62 | 0.23 | 0.12 | 0.30 | 0.81 | 0.30 | 0.21 | 0.26 | 0.57 | 0.30 | 0.17 | 0.29 | 0.66 | 0.25 | 0.09 | 0.09 | 0.75 | 0.37 | 0.24 | 0.39 | 1.21 | 0.34 | -0.56 | 0.11 | 0.26 | -0.21 | -0.05 | 0.12 | 1.09 | 0.13 | 0.49 | 0.11 | 1.31 | 0.70 | 0.40 |
|
EPS (Weighted Average and Diluted)
|
| 0.05 | 0.09 | 0.04 | -0.12 | 0.12 | 0.07 | 0.16 | 0.15 | 0.29 | 0.38 | 0.20 | 0.05 | 0.08 | 0.60 | 0.29 | 0.20 | 0.21 | 0.59 | 0.22 | 0.11 | 0.29 | 0.78 | 0.29 | 0.20 | 0.25 | 0.56 | 0.29 | 0.16 | 0.28 | 0.64 | 0.25 | 0.09 | 0.09 | 0.73 | 0.35 | 0.23 | 0.37 | 1.15 | 0.32 | -0.56 | 0.10 | 0.25 | -0.21 | -0.05 | 0.12 | 1.02 | 0.12 | 0.46 | 0.11 | 1.23 | 0.66 | 0.39 |
|
Shares Outstanding (Weighted Average)
|
| 55.43M | 58.55M | 62.23M | 61.56M | 62.49M | 66.27M | 78.21M | 79.26M | 77.50M | 73.65M | 61.17M | 61.72M | 62.08M | 61.84M | 62.61M | 63.25M | 63.63M | 63.34M | 64.19M | 65.03M | 65.41M | 65.14M | 66.16M | 66.35M | 67.08M | 66.46M | 64.34M | 64.58M | 64.87M | 64.31M | 61.69M | 61.55M | 61.06M | 60.88M | 60.74M | 60.70M | 60.87M | 60.72M | 60.74M | 60.49M | 60.43M | 60.00M | 56.26M | 56.09M | 56.30M | 56.17M | 55.15M | 54.92M | 54.84M | 54.82M | 53.98M | 53.48M |
|
Shares Outstanding (Diluted Average)
|
| 59.59M | 63.01M | 66.58M | 67.47M | 69.01M | 75.22M | 87.24M | 85.54M | 83.05M | 79.36M | 64.74M | 65.28M | 65.25M | 65.10M | 64.84M | 65.63M | 65.82M | 65.63M | 67.28M | 68.13M | 68.20M | 67.85M | 67.47M | 67.49M | 68.63M | 67.66M | 66.04M | 65.83M | 66.07M | 65.60M | 62.13M | 61.96M | 61.64M | 61.82M | 64.08M | 64.67M | 64.31M | 64.23M | 63.61M | 60.49M | 63.24M | 62.76M | 56.26M | 56.09M | 60.17M | 60.23M | 59.33M | 59.15M | 58.91M | 58.61M | 57.20M | 56.16M |
|
EBITDA
|
| 5.48M | 5.75M | 6.02M | 0.89M | 15.33M | 19.74M | 19.88M | 18.17M | 26.32M | 39.81M | 31.74M | 24.04M | 34.85M | 33.82M | 27.79M | 17.88M | 22.87M | 52.47M | 21.05M | 13.26M | 33.01M | 70.52M | 34.80M | 24.35M | 25.78M | 62.18M | 33.39M | 19.57M | 29.37M | 58.88M | 23.80M | 9.79M | 8.05M | 67.18M | 34.22M | 19.73M | 32.19M | 65.74M | 27.66M | -56.51M | 4.48M | 48.64M | -23.49M | 0.96M | 11.43M | 88.32M | 10.35M | 36.94M | 9.60M | 94.51M | 48.17M | 30.45M |
|
Tax Rate
|
| -17.14% | 1,855.79% | -45.49% | -4.03% | -34.88% | -11.68% | -45.61% | -59.38% | -21.73% | -15.81% | 34.41% | 25.78% | 48.19% | -12.67% | 30.01% | 25.02% | 33.97% | 24.42% | 22.44% | 32.81% | 26.08% | 23.32% | 37.00% | 37.00% | 27.54% | 30.28% | 31.89% | 31.19% | 27.79% | 27.69% | 30.00% | 30.00% | 29.99% | 30.20% | 30.00% | 21.76% | 24.35% | -8.49% | 32.86% | 17.76% | 18.11% | 62.24% | 27.60% | -120.72% | 21.64% | 25.97% | 25.74% | 23.45% | 35.96% | 25.61% | 20.72% | 20.01% |