|
Revenue
|
98.22M | 101.89M | 114.69M | 116.17M | 122.55M | 129.38M | 143.30M | 150.58M | 155.51M | 168.59M | 182.91M | 196.50M | 209.74M | 226.35M | 240.77M | 252.59M | 267.27M | 279.33M | 297.46M | 314.48M | 332.89M | 351.70M | 365.10M | 380.85M | 399.22M | 418.13M | 436.17M | 445.17M | 477.35M | 493.85M |
|
Cost of Revenue
|
42.51M | 44.88M | 43.27M | 48.22M | 58.22M | 99.97M | 52.40M | 55.59M | 49.16M | 56.69M | 64.83M | 74.81M | 80.48M | 86.30M | 94.03M | 101.30M | 105.67M | 105.35M | 112.29M | 124.70M | 125.12M | 127.61M | 132.72M | 148.79M | 145.11M | 144.22M | 154.47M | 161.80M | 165.31M | 167.68M |
|
Gross Profit
|
73.53M | 75.55M | 88.87M | 86.22M | 93.01M | 89.83M | 114.59M | 119.44M | 126.97M | 137.88M | 149.79M | 161.17M | 170.91M | 184.69M | 196.31M | 204.67M | 215.47M | 223.62M | 241.63M | 254.91M | 270.54M | 287.33M | 297.23M | 308.98M | 324.47M | 340.35M | 353.61M | 360.07M | 392.14M | 404.08M |
|
Amortization - Intangibles
|
12.05M | 11.96M | 11.88M | 11.79M | 10.14M | 10.06M | 10.04M | 10.04M | 8.69M | 8.69M | 8.69M | 8.69M | 7.54M | 7.54M | 7.54M | 7.54M | 6.57M | 6.57M | 6.57M | 6.57M | 5.76M | 5.63M | 5.45M | 5.46M | 4.78M | 4.78M | 3.98M | 0.01M | 0.84M | 0.86M |
|
Depreciation & Amortization - Total
|
1.94M | 1.64M | 1.84M | 1.89M | 2.03M | 1.94M | 2.01M | 1.89M | 1.59M | 2.21M | 2.79M | 2.43M | 2.48M | 2.57M | 2.74M | 2.85M | 2.80M | 2.95M | 3.27M | 3.53M | 3.92M | 3.97M | 3.89M | 3.72M | 4.30M | 4.33M | 5.22M | 5.38M | 5.09M | 4.31M |
|
Research & Development
|
17.90M | 19.69M | 17.64M | 21.57M | 25.66M | 46.60M | 22.52M | 24.51M | 23.50M | 27.51M | 28.73M | 31.67M | 34.73M | 37.91M | 40.88M | 42.83M | 49.41M | 52.91M | 54.53M | 61.50M | 66.28M | 74.08M | 80.10M | 84.27M | 87.58M | 95.37M | 98.34M | 103.28M | 108.17M | 114.99M |
|
Selling, General & Administrative
|
19.88M | 25.21M | 19.67M | 27.01M | 31.88M | 86.95M | 21.88M | 21.27M | 21.53M | 22.11M | 23.44M | 25.14M | 26.92M | 31.69M | 32.64M | 35.39M | 34.73M | 38.40M | 34.35M | 42.69M | 39.09M | 44.75M | 43.23M | 47.34M | 44.98M | 48.95M | 49.35M | 52.06M | 56.30M | 48.44M |
|
Restructuring Costs
|
0.41M | 0.07M | -0.02M | 1.30M | 0.12M | 0.78M | 0.20M | -0.00M | -0.02M | 0.05M | -0.00M | 0.02M | 0.03M | -0.00M | | | -0.01M | | -0.01M | 0.16M | 0.00M | -0.00M | -0.00M | | | | | | | |
|
Other Operating Expenses
|
52.62M | 55.20M | 53.31M | 58.08M | 66.32M | 108.09M | 60.43M | 63.74M | 56.26M | 63.17M | 70.72M | 81.06M | 85.55M | 91.27M | 98.83M | 105.96M | 109.45M | 108.97M | 115.60M | 127.61M | 126.96M | 129.26M | 134.28M | 150.52M | 145.58M | 144.67M | 153.23M | 156.43M | 160.23M | 163.37M |
|
Operating Expenses
|
92.75M | 101.82M | 92.44M | 109.86M | 126.01M | 244.35M | 107.04M | 111.41M | 102.86M | 115.04M | 125.68M | 140.32M | 149.69M | 163.44M | 175.09M | 187.04M | 196.38M | 203.22M | 207.75M | 235.48M | 236.25M | 252.06M | 261.51M | 285.85M | 282.44M | 293.32M | 306.14M | 317.16M | 329.80M | 331.12M |
|
Operating Income
|
-19.21M | -26.27M | -3.58M | -23.64M | -33.01M | -154.52M | 7.55M | 8.04M | 24.11M | 22.83M | 24.11M | 20.85M | 21.21M | 21.25M | 21.21M | 17.63M | 19.09M | 20.40M | 33.89M | 19.43M | 34.29M | 35.27M | 35.72M | 23.12M | 42.03M | 47.03M | 47.46M | 42.91M | 62.34M | 72.97M |
|
EBIT
|
-19.21M | -26.27M | -3.58M | -23.64M | -33.01M | -154.52M | 7.55M | 8.04M | 24.11M | 22.83M | 24.11M | 20.85M | 21.21M | 21.25M | 21.21M | 17.63M | 19.09M | 20.40M | 33.89M | 19.43M | 34.29M | 35.27M | 35.72M | 23.12M | 42.03M | 47.03M | 47.46M | 42.91M | 62.34M | 72.97M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 7.15M | 10.61M | 11.02M | 12.78M | 12.85M | 11.73M | 10.93M | 12.29M | 13.24M |
|
Other Non Operating Income
|
2.86M | -0.44M | -0.15M | 0.36M | 0.09M | 0.15M | 0.07M | -1.50M | 0.02M | 0.20M | 2.53M | -2.58M | 1.31M | -1.30M | -1.36M | 1.89M | -2.25M | -1.21M | 1.62M | 2.41M | 0.25M | -3.08M | -3.90M | -4.04M | -2.04M | -2.04M | -2.07M | 1.86M | 6.76M | 0.89M |
|
Non Operating Income
|
2.86M | -0.44M | -0.15M | 0.36M | 0.09M | 0.15M | 0.07M | -1.50M | 0.02M | 0.20M | 2.53M | -2.58M | 1.31M | -1.30M | -1.36M | 1.89M | -2.25M | -1.21M | 1.62M | 2.41M | 0.25M | -3.08M | -3.90M | -4.04M | -2.04M | -2.04M | -2.07M | 1.86M | 6.76M | 0.89M |
|
EBT
|
-27.04M | -44.20M | -24.78M | -43.88M | -52.10M | -168.91M | 1.63M | 0.85M | 20.01M | 19.43M | 23.18M | 15.23M | 19.67M | 17.30M | 17.41M | 17.28M | 14.67M | 18.67M | 30.72M | 25.91M | 41.69M | 40.70M | 42.42M | 30.10M | 52.77M | 57.84M | 57.12M | 55.70M | 81.39M | 87.11M |
|
Tax Provisions
|
-3.48M | -4.27M | -2.68M | -13.29M | -2.94M | 248.42M | -0.14M | -50.04M | 7.15M | 1.95M | 4.76M | -11.72M | 6.37M | -6.34M | 2.82M | 16.36M | 12.55M | 8.15M | 15.69M | -54.38M | 3.50M | 4.89M | -0.27M | -7.84M | 14.15M | 13.83M | -304.63M | 16.40M | 33.44M | 29.86M |
|
Profit After Tax
|
-23.56M | -39.94M | -22.10M | -30.60M | -49.16M | -417.33M | 1.76M | 50.91M | 12.87M | 17.48M | 18.42M | 26.95M | 13.29M | 23.64M | 14.59M | 0.93M | 2.11M | 10.53M | 15.03M | 80.29M | 38.19M | 35.81M | 42.69M | 37.94M | 38.62M | 44.01M | 361.75M | 39.30M | 47.95M | 57.24M |
|
Income from Continuing Operations
|
-23.56M | -39.94M | -22.10M | -30.60M | -49.16M | -417.33M | 1.76M | 50.89M | 12.87M | 17.48M | 18.42M | 26.95M | 13.29M | 23.64M | 14.59M | 0.93M | 2.11M | 10.53M | 15.03M | 80.29M | 38.19M | 35.81M | 42.69M | 37.94M | 38.62M | 44.01M | 361.75M | 39.30M | 47.95M | 57.24M |
|
Consolidated Net Income
|
-23.56M | -39.94M | -22.10M | -30.60M | -49.16M | -417.33M | 1.76M | 50.89M | 12.87M | 17.48M | 18.42M | 26.95M | 13.29M | 23.64M | 14.59M | 0.93M | 2.11M | 10.53M | 15.03M | 80.29M | 38.19M | 35.81M | 42.69M | 37.94M | 38.62M | 44.01M | 361.75M | 39.30M | 47.95M | 57.24M |
|
Income towards Parent Company
|
-23.56M | -39.94M | -22.10M | -30.60M | -49.16M | -417.33M | 1.76M | 50.89M | 12.87M | 17.48M | 18.42M | 26.95M | 13.29M | 23.64M | 14.59M | 0.93M | 2.11M | 10.53M | 15.03M | 80.29M | 38.19M | 35.81M | 42.69M | 37.94M | 38.62M | 44.01M | 361.75M | 39.30M | 47.95M | 57.24M |
|
Net Income towards Common Stockholders
|
-23.56M | -39.94M | -22.10M | -30.60M | -49.16M | -417.33M | 1.76M | 50.89M | 12.87M | 17.48M | 18.42M | 26.95M | 13.29M | 23.64M | 14.59M | 0.93M | 2.11M | 10.53M | 15.03M | 80.29M | 38.19M | 35.81M | 42.69M | 37.94M | 38.62M | 44.01M | 361.75M | 39.30M | 47.95M | 57.24M |
|
EPS (Basic)
|
-0.10 | -0.17 | | -0.11 | -0.21 | -1.58 | 0.01 | 0.22 | 0.05 | 0.06 | 0.07 | 0.10 | 0.05 | 0.08 | 0.05 | 0.00 | 0.01 | 0.04 | 0.05 | 0.28 | 0.13 | 0.12 | 0.14 | 0.13 | 0.13 | 0.15 | 1.21 | 0.13 | 0.16 | 0.19 |
|
EPS (Weighted Average and Diluted)
|
| | -0.09 | -0.13 | -0.21 | -1.58 | 0.01 | 0.22 | 0.05 | 0.06 | 0.06 | 0.09 | 0.05 | 0.08 | 0.05 | 0.00 | 0.01 | 0.04 | 0.05 | 0.27 | 0.13 | 0.12 | 0.14 | 0.13 | 0.13 | 0.15 | 1.19 | 0.12 | 0.16 | 0.19 |
|
Shares Outstanding (Weighted Average)
|
| | | 271.55M | 280.46M | 280.54M | 280.80M | 280.87M | 280.87M | 281.07M | 282.10M | 282.59M | 283.65M | 284.29M | 285.07M | 286.84M | 286.84M | 287.34M | 287.85M | 289.05M | 290.98M | 293.29M | 294.39M | 296.00M | 297.34M | 297.91M | 298.48M | 299.35M | 299.67M | 301.51M |
|
Shares Outstanding (Diluted Average)
|
| | 236.02M | 235.94M | 237.69M | 264.13M | 280.16M | 264.93M | 284.31M | 286.25M | 286.43M | 286.51M | 288.99M | 291.18M | 291.85M | 290.90M | 290.02M | 290.60M | 291.23M | 291.62M | 296.39M | 297.79M | 299.25M | 299.28M | 300.97M | 301.71M | 303.47M | 303.60M | 304.16M | 304.80M |
|
EBITDA
|
-17.27M | -24.63M | -1.74M | -21.75M | -30.97M | -152.59M | 9.56M | 9.92M | 25.70M | 25.04M | 26.90M | 23.29M | 23.69M | 23.82M | 23.95M | 20.48M | 21.89M | 23.35M | 37.15M | 22.96M | 38.20M | 39.24M | 39.61M | 26.84M | 46.33M | 51.36M | 52.68M | 48.30M | 67.43M | 77.28M |
|
Interest Expenses
|
10.69M | 17.50M | 21.06M | 20.60M | 19.19M | 14.53M | 6.00M | 5.68M | 4.11M | 3.60M | 3.46M | 3.04M | 2.86M | 2.65M | 2.45M | 2.23M | 2.17M | 0.51M | 4.79M | -4.07M | | | | | | | | | | |
|
Tax Rate
|
12.88% | 9.65% | 10.82% | 30.28% | 5.65% | | | | 35.71% | 10.03% | 20.55% | | 32.40% | | 16.21% | 94.63% | 85.59% | 43.63% | 51.08% | | 8.39% | 12.02% | | | 26.81% | 23.91% | | 29.44% | 41.08% | 34.28% |