|
Revenue
|
40.54M | 42.51M | 47.63M | 64.91M | 58.54M | 61.37M | 65.70M | 87.89M | 81.85M | 85.35M | 87.56M | 110.21M | 96.89M | 101.69M | 106.38M | 136.27M | 120.91M | 2.80M | 150.37M | 200.03M | 169.34M | 181.09M | 197.95M | 270.00M | 228.06M | 428.74M | 451.48M | 617.36M | 550.65M | 528.90M | 532.43M | 717.14M | 579.27M | 585.13M | 594.47M | 807.24M | 640.88M | 628.88M | 636.30M | 842.32M | 645.95M | 647.81M | 662.41M | 852.16M | 651.18M | 672.66M | 678.03M |
|
Cost of Revenue
|
15.39M | 17.34M | 18.11M | 22.78M | 20.71M | 21.91M | 24.16M | 30.20M | 27.91M | 29.10M | 29.31M | 37.01M | 34.66M | 35.72M | 36.38M | 44.22M | 41.30M | 45.41M | 46.95M | 57.11M | 52.66M | 58.60M | 68.95M | 90.82M | 82.42M | 114.71M | 126.78M | 186.79M | 151.20M | 167.47M | 153.66M | 204.20M | 173.00M | 171.42M | 174.40M | 225.78M | 195.45M | 188.64M | 188.83M | 255.76M | 191.81M | 184.09M | 196.53M | 285.17M | 192.06M | 212.11M | 207.84M |
|
Gross Profit
|
25.14M | 25.16M | 29.52M | 42.13M | 37.83M | 39.46M | 41.53M | 57.70M | 53.94M | 56.25M | 58.25M | 73.20M | 62.23M | 65.97M | 70.00M | 92.05M | 79.62M | 86.98M | 103.42M | 142.92M | 116.68M | 122.49M | 129.00M | 179.17M | 145.64M | 317.36M | 331.31M | 466.57M | 407.73M | 379.93M | 378.77M | 508.17M | 406.27M | 413.71M | 420.07M | 581.47M | 445.42M | 440.24M | 447.48M | 586.57M | 458.82M | 463.72M | 476.77M | 634.47M | 459.12M | 479.12M | 483.38M |
|
Research & Development
|
8.04M | 8.79M | 10.08M | 9.72M | 10.01M | 10.07M | 11.41M | 11.21M | 12.23M | 11.84M | 14.90M | 16.12M | 18.12M | 21.75M | 16.96M | 17.79M | 20.72M | 23.57M | 24.42M | 28.54M | 24.95M | 28.77M | 32.47M | 35.70M | 37.78M | 45.23M | 45.91M | 51.16M | 53.71M | 61.75M | 73.52M | 82.56M | 89.48M | 102.09M | 108.04M | 112.79M | 115.92M | 121.99M | 113.93M | 117.49M | 109.85M | 114.49M | 107.25M | 111.47M | 110.51M | 111.86M | 113.38M |
|
Selling, General & Administrative
|
9.21M | 11.40M | 13.69M | 17.62M | 20.46M | 17.63M | 15.25M | 15.60M | 19.08M | 22.54M | 21.94M | 22.62M | 22.76M | 28.41M | 22.09M | 18.22M | 18.90M | 21.71M | 20.75M | 21.52M | 24.65M | 29.88M | 32.20M | 34.40M | 33.99M | 38.28M | 40.45M | 43.32M | 52.18M | 61.60M | 89.58M | 79.17M | 78.20M | 74.99M | 74.54M | 84.53M | 79.99M | 86.66M | 84.05M | 92.54M | 89.07M | 95.99M | 86.18M | 82.71M | 80.22M | 78.72M | 79.45M |
|
Other Operating Expenses
|
7.47M | 8.77M | 8.81M | 14.61M | 12.21M | 15.54M | 16.54M | 22.48M | 15.85M | 17.20M | 18.74M | 31.01M | 23.45M | 27.52M | 23.52M | 37.75M | 26.19M | 28.94M | 39.52M | 63.36M | 35.44M | 45.99M | 50.10M | 84.03M | 48.51M | 114.71M | 126.78M | 210.76M | 151.20M | 167.47M | 131.93M | 204.20M | 154.28M | 164.07M | 1,192.26M | 244.81M | 171.31M | 233.96M | 160.94M | 261.08M | 191.81M | 183.06M | 196.53M | 285.17M | 290.71M | 212.11M | 207.84M |
|
Operating Expenses
|
24.72M | 28.96M | 32.57M | 41.96M | 42.68M | 43.25M | 43.20M | 49.28M | 47.15M | 51.58M | 55.58M | 69.75M | 64.33M | 77.69M | 62.57M | 73.76M | 65.82M | 74.22M | 84.68M | 113.43M | 85.04M | 104.64M | 114.77M | 154.14M | 120.27M | 198.22M | 213.14M | 305.24M | 257.09M | 290.83M | 295.03M | 365.92M | 321.96M | 341.15M | 1,374.85M | 442.12M | 367.23M | 442.61M | 358.92M | 471.11M | 390.73M | 393.55M | 389.95M | 479.34M | 481.44M | 402.69M | 400.67M |
|
Operating Income
|
0.42M | -3.79M | -3.05M | 0.18M | -4.84M | -3.79M | -1.67M | 8.42M | 6.78M | 4.67M | 2.67M | 3.45M | -2.10M | -11.72M | 7.42M | 18.29M | 13.80M | 12.76M | 18.74M | 29.49M | 31.64M | 17.85M | 14.23M | 25.04M | 25.36M | 119.14M | 118.17M | 161.34M | 150.64M | 89.11M | 83.74M | 142.25M | 84.31M | 72.56M | -954.78M | 139.34M | 78.20M | -2.37M | 88.56M | 115.46M | 68.09M | 70.17M | 86.82M | 155.13M | -22.33M | 76.43M | 82.71M |
|
EBIT
|
0.42M | -3.79M | -3.05M | 0.18M | -4.84M | -3.79M | -1.67M | 8.42M | 6.78M | 4.67M | 2.67M | 3.45M | -2.10M | -11.72M | 7.42M | 18.29M | 13.80M | 12.76M | 18.74M | 29.49M | 31.64M | 17.85M | 14.23M | 25.04M | 25.36M | 119.14M | 118.17M | 161.34M | 150.64M | 89.11M | 83.74M | 142.25M | 84.31M | 72.56M | -954.78M | 139.34M | 78.20M | -2.37M | 88.56M | 115.46M | 68.09M | 70.17M | 86.82M | 155.13M | -22.33M | 76.43M | 82.71M |
|
Interest & Investment Income
|
0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.06M | 0.21M | 0.44M | 0.47M | 0.40M | 0.39M | 0.44M | 0.54M | 0.65M | 0.76M | 1.10M | 2.44M | 2.37M | 3.06M | 3.38M | 3.39M | 2.88M | 3.54M | 3.61M | 1.73M | 1.16M | 0.60M | 0.98M | 0.80M | 0.14M | 0.22M | | | | | | | | | | 8.79M | 7.25M | 7.53M | | 8.31M | 14.28M |
|
Other Non Operating Income
|
-0.62M | 0.34M | -1.01M | -2.04M | -20.85M | 5.80M | -0.68M | -6.05M | 8.12M | -6.39M | 1.34M | -18.02M | 2.78M | 16.10M | 8.07M | 2.15M | 1.85M | -4.45M | -0.37M | -3.51M | 1.06M | -0.19M | -1.95M | 4.08M | -9.32M | 1.47M | -16.86M | | 7.80M | -2.27M | 2.70M | 5.45M | | | | | | | | | | 6.25M | -16.82M | 19.09M | | -15.89M | 0.78M |
|
Non Operating Income
|
-0.67M | 0.23M | -1.14M | -2.43M | -21.02M | 2.35M | -1.13M | -6.31M | 8.02M | -7.72M | -0.71M | -20.05M | 0.63M | 13.95M | 5.82M | -0.02M | -0.82M | -8.14M | -4.14M | -6.61M | -0.21M | -1.48M | -4.14M | -2.29M | -15.67M | -6.82M | -27.78M | -8.03M | 7.09M | -3.35M | 0.06M | 2.12M | 1.67M | 0.60M | 5.76M | -11.45M | 3.07M | 7.79M | 8.41M | -6.29M | 11.56M | 8.81M | -13.01M | 23.20M | -10.99M | -25.28M | 9.37M |
|
EBT
|
-0.25M | -3.56M | -4.20M | -2.25M | -25.86M | -1.45M | -2.80M | 2.11M | 14.81M | -3.05M | 1.96M | -16.60M | -1.47M | 2.23M | 13.24M | 18.27M | 12.98M | 4.62M | 14.60M | 22.88M | 31.44M | 16.37M | 10.09M | 22.75M | 9.69M | 112.32M | 90.39M | 153.31M | 157.73M | 85.75M | 83.80M | 144.37M | 85.99M | 73.16M | -949.02M | 127.89M | 81.27M | 5.41M | 96.97M | 109.17M | 79.66M | 78.98M | 73.81M | 178.33M | -33.32M | 51.15M | 92.08M |
|
Tax Provisions
|
0.21M | -0.41M | 2.08M | 3.10M | 10.72M | 4.91M | 4.09M | 6.34M | 13.61M | 4.26M | 4.36M | 4.79M | -1.05M | -9.44M | -12.56M | -26.48M | 0.01M | 1.25M | -5.30M | -18.38M | -0.14M | -1.85M | -4.71M | -8.54M | -2.83M | 15.89M | -1.37M | 4.81M | 13.96M | -12.50M | -6.13M | -17.23M | -0.12M | 0.04M | 14.05M | 18.34M | 6.73M | -56.50M | 9.12M | 25.90M | 16.65M | 25.97M | 16.44M | 48.43M | 18.78M | 22.31M | 16.58M |
|
Profit After Tax
|
-0.46M | -3.15M | -6.27M | -5.36M | -36.59M | -6.35M | -6.89M | -4.23M | 1.19M | -7.31M | -2.40M | -21.38M | -0.42M | 11.67M | 25.80M | 44.75M | 12.97M | 3.38M | 19.89M | 41.25M | 31.58M | 18.22M | 14.80M | 31.29M | 12.52M | 96.42M | 91.76M | 148.54M | 143.77M | 98.25M | 89.93M | 161.56M | 86.11M | 73.12M | -963.07M | 109.55M | 74.54M | 61.91M | 87.85M | 83.27M | 63.00M | 53.01M | 57.37M | 129.91M | -52.10M | 28.84M | 75.50M |
|
Income from Continuing Operations
|
-0.46M | -3.15M | -6.27M | -5.36M | -36.59M | -6.35M | -6.89M | -4.23M | 1.19M | -7.31M | -2.40M | -21.38M | -0.42M | 11.67M | 25.80M | 44.75M | 12.97M | 3.38M | 19.89M | 41.25M | 31.58M | 18.22M | 14.80M | 31.29M | 12.52M | 96.42M | 91.76M | 148.50M | 143.77M | 98.25M | 89.93M | 161.60M | 86.11M | 73.12M | -963.07M | 109.55M | 74.54M | 61.91M | 87.85M | 83.27M | 63.00M | 53.01M | 57.37M | 129.91M | -52.10M | 28.84M | 75.50M |
|
Consolidated Net Income
|
-0.46M | -3.15M | -6.27M | -5.36M | -36.59M | -6.35M | -6.89M | -4.23M | 1.19M | -7.31M | -2.40M | -21.38M | -0.42M | 11.67M | 25.80M | 44.75M | 12.97M | 3.38M | 19.89M | 41.25M | 31.58M | 18.22M | 14.80M | 31.29M | 12.52M | 96.42M | 91.76M | 148.50M | 143.77M | 98.25M | 89.93M | 161.60M | 86.11M | 73.12M | -963.07M | 109.55M | 74.54M | 61.91M | 87.85M | 83.27M | 63.00M | 53.01M | 57.37M | 129.91M | -52.10M | 28.84M | 75.50M |
|
Income towards Parent Company
|
-0.46M | -3.15M | -6.27M | -5.36M | -36.59M | -6.35M | -6.89M | -4.23M | 1.19M | -7.31M | -2.40M | -21.38M | -0.42M | 11.67M | 25.80M | 44.75M | 12.97M | 3.38M | 19.89M | 41.25M | 31.58M | 18.22M | 14.80M | 31.29M | 12.52M | 96.42M | 91.76M | 148.50M | 143.77M | 98.25M | 89.93M | 161.60M | 86.11M | 73.12M | -963.07M | 109.55M | 74.54M | 61.91M | 87.85M | 83.27M | 63.00M | 53.01M | 57.37M | 129.91M | -52.10M | 28.84M | 75.50M |
|
Net Income towards Common Stockholders
|
-0.46M | -3.15M | -6.27M | -5.36M | -36.59M | -6.35M | -6.89M | -4.23M | 1.19M | -7.31M | -2.40M | -21.38M | -0.42M | 11.67M | 25.80M | 44.75M | 12.97M | 3.38M | 19.89M | 41.25M | 31.58M | 18.22M | 14.80M | 31.29M | 12.52M | 96.42M | 91.76M | 148.50M | 143.77M | 98.25M | 89.93M | 161.60M | 86.11M | 73.12M | -963.07M | 109.55M | 74.54M | 61.91M | 87.85M | 83.27M | 63.00M | 53.01M | 57.37M | 129.91M | -52.10M | 28.84M | 75.50M |
|
EPS (Basic)
|
-0.01 | -0.08 | -0.15 | -0.13 | -0.84 | -0.07 | -0.06 | -0.04 | 0.01 | -0.06 | -0.02 | -0.18 | 0.00 | 0.10 | 0.22 | 0.37 | 0.11 | 0.03 | 0.17 | 0.34 | 0.26 | 0.15 | 0.12 | 0.26 | 0.11 | 0.81 | 0.75 | 1.20 | 1.14 | 0.77 | 0.71 | 1.26 | 0.68 | 0.58 | -7.62 | 0.85 | 0.60 | 0.50 | 0.72 | 0.69 | 0.53 | 0.46 | 0.50 | 1.15 | -0.49 | 0.28 | 0.76 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.84 | | | -0.05 | 0.01 | -0.06 | -0.02 | -0.18 | 0.00 | 0.10 | 0.21 | 0.37 | 0.10 | 0.03 | 0.15 | 0.32 | 0.24 | 0.14 | 0.12 | 0.25 | 0.10 | 0.75 | 0.70 | 1.10 | 1.00 | 0.68 | 0.62 | 1.10 | 0.60 | 0.51 | -7.62 | 0.85 | 0.53 | 0.45 | 0.64 | 0.62 | 0.48 | 0.41 | 0.45 | 1.01 | -0.49 | 0.25 | 0.63 |
|
Shares Outstanding (Weighted Average)
|
| | | 110.96M | 111.78M | 111.78M | 111.90M | 112.10M | 112.70M | 113.07M | 113.74M | 115.57M | 116.13M | 116.52M | 118.26M | 121.71M | 121.50M | 119.75M | 119.75M | 120.46M | 119.57M | 120.18M | 120.46M | 118.49M | 117.95M | 119.33M | 119.33M | 126.09M | 126.05M | 127.10M | 126.58M | 126.78M | 127.03M | 127.12M | 126.61M | 124.65M | 123.35M | 123.35M | 123.01M | 119.75M | 118.49M | 116.93M | 114.75M | 112.49M | 107.07M | 104.28M | 99.11M |
|
Shares Outstanding (Diluted Average)
|
| | | | 43.70M | | | 91.12M | 115.37M | 113.05M | 113.76M | 113.56M | 115.70M | 120.72M | 123.22M | 122.27M | 125.77M | 126.19M | 129.09M | 127.08M | 130.24M | 130.81M | 126.47M | 125.72M | 123.12M | 134.41M | 137.56M | 136.41M | 144.71M | 144.87M | 147.41M | 146.68M | 146.68M | 146.37M | 126.99M | 126.78M | 142.97M | 142.01M | 141.05M | 140.15M | 135.34M | 134.26M | 133.12M | 131.72M | 107.08M | 121.51M | 124.96M |
|
EBITDA
|
0.42M | -3.79M | -3.05M | 0.18M | -4.84M | -3.79M | -1.67M | 8.42M | 6.78M | 4.67M | 2.67M | 3.45M | -2.10M | -11.72M | 7.42M | 18.29M | 13.80M | 12.76M | 18.74M | 29.49M | 31.64M | 17.85M | 14.23M | 25.04M | 25.36M | 119.14M | 118.17M | 161.34M | 150.64M | 89.11M | 83.74M | 142.25M | 84.31M | 72.56M | -954.78M | 139.34M | 78.20M | -2.37M | 88.56M | 115.46M | 68.09M | 70.17M | 86.82M | 155.13M | -22.33M | 76.43M | 82.71M |
|
Interest Expenses
|
0.06M | 0.12M | 0.18M | 0.23M | 0.19M | 0.35M | 0.51M | 0.47M | 0.54M | 1.80M | 2.45M | 2.42M | 2.59M | 2.70M | 2.91M | 2.94M | 3.76M | 6.12M | 6.13M | 6.15M | 4.65M | 4.68M | 5.08M | 9.91M | 9.97M | 10.03M | 10.62M | 11.42M | 1.69M | 1.88M | 2.78M | 3.54M | | | | | | | | | | 3.48M | 3.44M | 3.42M | | 3.40M | 5.68M |
|
Tax Rate
|
| 11.46% | | | | | | | 91.95% | | | | 71.42% | | | | 0.11% | 26.94% | | | | | | | | 14.15% | | 3.13% | 8.85% | | | | | 0.05% | | 14.34% | 8.29% | | 9.40% | 23.73% | 20.90% | 32.89% | 22.28% | 27.16% | | 43.61% | 18.01% |