|
Revenue
|
104.99M | 136.78M | 156.54M | 132.07M | 174.83M | 192.87M | 212.53M | 189.88M | 201.56M | 205.99M | 212.59M | 175.52M | 185.31M | 200.36M | 202.56M | 169.42M | 184.55M | 199.12M | 307.12M | 354.59M | 390.63M | 409.15M |
|
Research & Development
|
7.21M | 8.34M | 11.71M | 10.55M | 11.68M | 11.31M | 11.96M | 13.77M | 12.95M | 13.25M | 11.96M | 12.62M | 12.64M | 13.11M | 10.89M | 12.47M | 13.68M | 12.91M | 24.77M | 27.16M | 25.68M | 25.14M |
|
Selling, General & Administrative
|
15.01M | 18.91M | 20.66M | 23.98M | 25.07M | 27.20M | 31.72M | 28.55M | 31.14M | 28.03M | 28.93M | 28.68M | 29.98M | 30.22M | 27.85M | 40.66M | 38.64M | 46.05M | 138.59M | 65.58M | 57.47M | 57.46M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | 11.99M | 9.87M | 13.22M | | 10.87M | 6.17M | 6.68M |
|
Other Operating Expenses
|
-12.31M | 0.54M | -2.22M | 100.71M | 120.79M | 129.96M | 143.53M | 130.47M | 134.70M | 139.04M | 142.97M | 122.93M | 125.05M | 133.83M | 134.44M | 105.02M | 112.45M | 117.83M | 224.44M | 243.37M | 263.58M | 277.64M |
|
Operating Expenses
|
111.19M | 131.49M | 153.19M | 135.24M | 157.54M | 168.48M | 187.21M | 172.78M | 178.78M | 180.33M | 183.85M | 164.23M | 167.68M | 177.15M | 173.18M | 170.14M | 174.64M | 190.01M | 387.80M | 346.97M | 352.90M | 366.91M |
|
Operating Income
|
-6.20M | 5.29M | 3.35M | -3.17M | 17.29M | 24.39M | 25.32M | 17.10M | 22.78M | 25.66M | 28.74M | 11.29M | 17.64M | 23.21M | 29.38M | -0.73M | 9.90M | 9.11M | -80.67M | 7.62M | 37.74M | 42.24M |
|
EBIT
|
-6.20M | 5.29M | 3.35M | -3.17M | 17.29M | 24.39M | 25.32M | 17.10M | 22.78M | 25.66M | 28.74M | 11.29M | 17.64M | 23.21M | 29.38M | -0.73M | 9.90M | 9.11M | -80.67M | 7.62M | 37.74M | 42.24M |
|
Interest & Investment Income
|
0.15M | 0.08M | 0.25M | | 0.01M | 0.03M | 0.01M | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-13.66M | -11.63M | -9.26M | -20.66M | -10.45M | -4.71M | -3.10M | 0.85M | -3.11M | -1.74M | -5.20M | -8.68M | -3.89M | -7.56M | -12.91M | -3.57M | -7.35M | -17.19M | -24.12M | -46.58M | -45.04M | -40.45M |
|
Non Operating Income
|
-13.66M | -11.63M | -9.26M | -20.66M | -10.45M | -4.71M | -3.10M | 0.85M | -3.11M | -1.74M | -5.20M | -8.68M | -3.89M | -7.56M | -12.91M | -3.57M | -7.35M | -17.19M | -24.12M | -46.58M | -45.04M | -40.45M |
|
EBT
|
-19.86M | -6.34M | -5.91M | -23.82M | 6.83M | 19.68M | 22.22M | 17.95M | 19.67M | 23.92M | 23.55M | 2.61M | 13.75M | 15.65M | 16.47M | -4.30M | 2.55M | -8.08M | -104.79M | -38.96M | -7.30M | 1.79M |
|
Tax Provisions
|
3.50M | 2.89M | -22.66M | -4.43M | 3.06M | 3.40M | 9.65M | 4.93M | 5.43M | 6.71M | 3.40M | 0.68M | 3.97M | 4.88M | 21.21M | -1.39M | 0.69M | 0.78M | 25.51M | 2.23M | -7.61M | -0.80M |
|
Profit After Tax
|
-16.37M | -3.45M | -5.86M | -19.39M | 3.77M | 16.29M | 15.38M | 13.01M | 14.24M | 17.21M | 20.15M | 1.93M | 9.78M | 10.77M | 14.81M | -2.91M | 1.86M | -8.86M | -100.37M | -41.19M | 0.31M | 2.59M |
|
Income from Continuing Operations
|
-23.36M | -9.23M | 16.76M | -19.39M | 3.77M | 16.29M | 12.57M | 13.01M | 14.24M | 17.21M | 20.15M | 1.93M | 9.78M | 10.77M | -4.74M | -2.91M | 1.86M | -8.86M | -130.30M | -41.19M | 0.31M | 2.59M |
|
Consolidated Net Income
|
-23.36M | -9.23M | 16.76M | -19.39M | 3.77M | 16.29M | 12.57M | 13.01M | 14.24M | 17.21M | 20.15M | 1.93M | 9.78M | 10.77M | -4.74M | -2.91M | 1.86M | -8.86M | -130.30M | -41.19M | 0.31M | 2.59M |
|
Income towards Parent Company
|
-23.36M | -9.23M | 16.76M | -19.39M | 3.77M | 16.29M | 12.57M | 13.01M | 14.24M | 17.21M | 20.15M | 1.93M | 9.78M | 10.77M | -4.74M | -2.91M | 1.86M | -8.86M | -130.30M | -41.19M | 0.31M | 2.59M |
|
Net Income towards Common Stockholders
|
-23.36M | -9.23M | 16.76M | -19.39M | 3.77M | 16.29M | 12.57M | 13.01M | 14.24M | 17.21M | 20.15M | 1.93M | 9.78M | 10.77M | -4.74M | -2.91M | 1.86M | -8.86M | -130.30M | -41.19M | 0.31M | 2.59M |
|
EPS (Basic)
|
-0.13 | -0.03 | -0.05 | -0.15 | 0.03 | 0.11 | 0.11 | 0.09 | 0.09 | 0.11 | 0.14 | 0.01 | 0.07 | 0.08 | 0.10 | -0.02 | 0.01 | -0.06 | -0.88 | -0.24 | 0.00 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
-0.13 | -0.03 | -0.05 | -0.15 | 0.03 | 0.11 | 0.11 | 0.09 | 0.09 | 0.11 | 0.14 | 0.01 | 0.07 | 0.07 | 0.11 | -0.02 | 0.01 | -0.06 | -0.88 | -0.24 | 0.00 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
130.00M | 130.00M | 130.00M | 130.00M | 131.51M | 149.94M | 140.48M | 150.54M | 150.75M | 150.93M | 150.23M | 145.86M | 144.98M | 144.39M | 144.08M | 143.59M | 143.86M | 144.10M | 148.58M | 172.76M | 173.29M | |
|
Shares Outstanding (Diluted Average)
|
130.00M | 130.00M | 130.00M | 130.00M | 135.37M | 152.40M | 141.69M | 152.35M | 152.36M | 152.38M | 151.81M | 147.03M | 146.89M | 146.39M | 146.23M | 143.59M | 145.86M | 144.10M | 148.58M | 172.76M | 175.07M | |
|
EBITDA
|
-15.88M | 3.56M | -2.21M | -16.63M | 2.48M | 13.23M | 12.86M | 11.50M | 2.92M | 6.96M | 22.54M | 2.79M | 10.00M | 9.16M | 16.51M | -4.68M | 0.56M | -3.33M | -119.00M | -35.74M | 14.69M | -4.36M |
|
Interest Expenses
|
13.82M | 11.71M | 9.51M | | 10.47M | 4.73M | 3.11M | | | | | | | | | | | | | | | |
|
Tax Rate
|
-17.61% | -45.56% | 383.66% | 18.62% | 44.83% | 17.26% | 43.44% | 27.50% | 27.62% | 28.05% | 14.44% | 26.13% | 28.86% | 31.18% | 128.80% | 32.31% | 27.02% | -9.68% | -24.34% | -5.73% | 104.22% | -44.46% |