|
Revenue
|
398.05M | 430.97M | 545.80M | 703.51M | 929.45M | 1,158.53M | 1,430.53M | 1,698.68M |
|
Cost of Revenue
|
145.35M | 178.89M | 266.18M | 245.49M | 362.12M | 448.01M | 534.23M | 605.60M |
|
Gross Profit
|
301.51M | 324.17M | 416.87M | 575.80M | 756.57M | 935.64M | 1,164.08M | 1,378.49M |
|
Amortization - Intangibles
|
50.50M | 47.69M | 40.28M | 34.74M | 30.16M | 26.29M | 22.29M | 13.54M |
|
Depreciation & Amortization - Total
|
8.78M | 7.32M | 7.86M | 9.02M | 10.64M | 12.54M | 15.50M | 19.24M |
|
Research & Development
|
58.32M | 76.80M | 119.28M | 111.42M | 156.34M | 218.35M | 304.74M | 384.57M |
|
Selling, General & Administrative
|
64.11M | 91.78M | 161.98M | 92.22M | 126.65M | 150.17M | 174.41M | 195.35M |
|
Restructuring Costs
|
4.99M | 1.76M | 1.09M | 0.04M | 0.03M | 0.14M | | |
|
Other Operating Expenses
|
187.06M | 219.21M | 298.59M | 271.21M | 381.61M | 461.62M | 541.03M | 599.90M |
|
Operating Expenses
|
323.27M | 396.87M | 588.81M | 483.90M | 675.26M | 842.83M | 1,035.68M | 1,199.06M |
|
Operating Income
|
-21.76M | -72.71M | -171.94M | 91.90M | 81.31M | 92.81M | 128.40M | 179.43M |
|
EBIT
|
-21.76M | -72.71M | -171.94M | 91.90M | 81.31M | 92.81M | 128.40M | 179.43M |
|
Interest & Investment Income
|
| | | | | -3.41M | 37.28M | 48.28M |
|
Other Non Operating Income
|
5.20M | 2.64M | -1.20M | 0.16M | 0.54M | 0.56M | -10.77M | -4.29M |
|
Non Operating Income
|
5.20M | 2.64M | -1.20M | 0.16M | 0.54M | 0.56M | -10.77M | -4.29M |
|
EBT
|
-51.77M | -139.91M | -218.53M | 77.85M | 71.66M | 89.97M | 154.91M | 223.43M |
|
Tax Provisions
|
-61.00M | -23.72M | 195.30M | 2.14M | 19.21M | -17.99M | 0.28M | -260.25M |
|
Profit After Tax
|
9.22M | -116.19M | -413.82M | 75.71M | 52.45M | 107.96M | 154.63M | 483.68M |
|
Income from Continuing Operations
|
9.22M | -116.19M | -413.83M | 75.71M | 52.45M | 107.96M | 154.63M | 483.68M |
|
Consolidated Net Income
|
9.22M | -116.19M | -413.83M | 75.71M | 52.45M | 107.96M | 154.63M | 483.68M |
|
Income towards Parent Company
|
9.22M | -116.19M | -413.83M | 75.71M | 52.45M | 107.96M | 154.63M | 483.68M |
|
Net Income towards Common Stockholders
|
9.22M | -116.19M | -413.83M | 75.71M | 52.45M | 107.96M | 154.63M | 483.68M |
|
EPS (Basic)
|
0.04 | -0.49 | -1.56 | 0.27 | 0.18 | 0.38 | 0.53 | 1.62 |
|
EPS (Weighted Average and Diluted)
|
| -0.49 | -1.56 | 0.26 | 0.18 | 0.37 | 0.52 | 1.59 |
|
Shares Outstanding (Weighted Average)
|
| 271.55M | 280.87M | 282.59M | 286.84M | 289.05M | 296.00M | 299.35M |
|
Shares Outstanding (Diluted Average)
|
| 235.94M | 264.93M | 286.51M | 290.90M | 291.62M | 299.28M | 303.60M |
|
EBITDA
|
-12.98M | -65.39M | -164.07M | 100.92M | 91.94M | 105.35M | 143.90M | 198.67M |
|
Interest Expenses
|
35.22M | 69.84M | 45.40M | 14.21M | 10.19M | 3.41M | | |
|
Tax Rate
|
| 16.95% | | 2.75% | 26.80% | | 0.18% | |