|
Revenue
|
9.54M | 5.49M | 5.51M | 3.82M | 5.71M | 6.26M | 5.30M | 6.94M | 6.33M | 6.39M | 6.43M | 5.36M | 125.80M | 1.43M | 1.43M | -124.35M | 1.32M | 1.32M | 0.41M | 1.47M | 0.78M | 0.93M | 1.00M | 7.28M | 6.90M | 10.65M | 13.56M | 22.84M | 24.18M | 32.47M | 33.31M | 43.61M | 40.49M | 58.56M | 48.64M | 69.52M | 52.38M | 67.09M | 61.68M | 79.86M | 55.18M | 64.11M | 65.75M | 75.97M | 78.68M | 78.95M | 88.69M | 0.50M | 1.07M | 1.17M | 97.86M | 0.99M | 1.24M | 1.88M | 67.26M | 1.05M | 0.80M | 0.98M | 67.26M | 1.53M | 0.97M | 99.90M | 89.51M | 1.24M | 0.49M | 100.28M | 107.80M |
|
Cost of Revenue
|
| | | | 5.00M | 1.40M | -0.01M | -0.46M | | | | | | | | | | | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | | 8.75M | 8.98M | 10.18M | | 10.97M | 8.47M | 9.99M | | 8.84M | 10.59M | 25.64M |
|
Gross Profit
|
| | | | 0.71M | 4.86M | 5.31M | 7.40M | | | | | | | | | | | | | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.58M | | -7.95M | -8.00M | 57.08M | | 60.09M | 84.99M | 73.01M | | 73.31M | 83.15M | 75.54M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 3.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | | 3.81M | 4.96M | 6.51M | | 6.44M | 6.44M | 6.51M | | 6.50M | 6.55M | 6.62M |
|
Research & Development
|
19.56M | 20.02M | 19.54M | 18.41M | 20.35M | 18.70M | 18.54M | 17.48M | 20.46M | 22.80M | 27.84M | 32.47M | 33.20M | 29.55M | 27.03M | -81.62M | 26.42M | 2.41M | 2.10M | 2.48M | 2.69M | 2.12M | 1.91M | 0.78M | 0.71M | 0.64M | 0.55M | 0.72M | 0.39M | 0.37M | 0.29M | 0.34M | 0.35M | 0.35M | 0.31M | 0.34M | | | | | | | | | | 0.56M | 1.01M | 0.22M | 0.05M | 0.04M | 0.45M | | 5.84M | 13.88M | 11.72M | | 12.59M | 14.99M | 3.99M | | 3.88M | 2.56M | 3.55M | | 4.40M | 7.98M | 13.67M |
|
Selling, General & Administrative
|
7.05M | 6.80M | 7.06M | 6.16M | 6.48M | 6.99M | 6.61M | 7.40M | 7.17M | 7.25M | 7.80M | 8.47M | 7.86M | 7.59M | 7.75M | -0.59M | 8.31M | 5.81M | 6.02M | 6.41M | 11.26M | 8.60M | 8.63M | 6.37M | 5.44M | 4.91M | 4.58M | 4.82M | 6.25M | 6.22M | 5.11M | 5.61M | 10.79M | 10.38M | 8.31M | 2.77M | 8.98M | 4.41M | 4.02M | 2.64M | 3.02M | 4.35M | 4.96M | 2.33M | 2.56M | 2.60M | 3.25M | 5.47M | 5.99M | 4.23M | 2.86M | | 6.49M | 11.78M | 27.81M | | 19.73M | 23.54M | 28.64M | | 30.41M | 27.74M | 26.22M | | 27.49M | 26.41M | 27.29M |
|
Restructuring Costs
|
1.28M | 0.03M | -0.01M | -0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | -26.64M | | | | | | | | | | | | | | | | | | | | 2.70M | | | | | | | | | | | -33.12M | | | -28.62M | | 33.01M | 62.06M | -258.70M | | 2.91M | 36.66M | -51.32M | | | | | | | | |
|
Operating Expenses
|
27.89M | 26.85M | 26.60M | 24.40M | 26.83M | 25.70M | 25.15M | 24.88M | 27.63M | 30.05M | 35.63M | 40.94M | 41.06M | 37.14M | 34.78M | -82.22M | 8.10M | 8.22M | 8.12M | 8.89M | 13.94M | 10.73M | 10.54M | 7.15M | 6.15M | 5.55M | 5.13M | 5.54M | 6.64M | 6.59M | 5.39M | 5.95M | 11.15M | 10.73M | 8.62M | 3.11M | 11.69M | 4.41M | 4.02M | 2.64M | 3.02M | 4.35M | 4.96M | 2.33M | 2.56M | 3.15M | 4.26M | -27.43M | 6.04M | 4.27M | -25.32M | | 45.34M | 87.72M | -219.17M | | 35.23M | 75.19M | -18.69M | | 34.28M | 30.30M | 29.77M | | 31.89M | 34.40M | 40.96M |
|
Operating Income
|
18.35M | -21.35M | -21.08M | -20.58M | -21.11M | -19.43M | -19.84M | -17.93M | -21.30M | -23.66M | -29.20M | -35.58M | 86.04M | -35.71M | -33.35M | -42.13M | -33.39M | -6.90M | -7.71M | -7.42M | -14.72M | -9.79M | -9.54M | 0.13M | 0.74M | 5.11M | 8.43M | 17.29M | 17.53M | 25.88M | 27.92M | 37.66M | 29.34M | 47.83M | 40.02M | 66.41M | 40.70M | 62.67M | 57.66M | 77.22M | 52.17M | 59.76M | 60.79M | 73.64M | 76.11M | 75.79M | 84.43M | -6.45M | -5.43M | 96.54M | 94.55M | -6.05M | -8.78M | -9.22M | 0.01M | -10.33M | -11.35M | -9.63M | 75.77M | -6.58M | -10.23M | 54.69M | 43.24M | -10.54M | -8.19M | 48.75M | 34.58M |
|
EBIT
|
18.35M | -21.35M | -21.08M | -20.58M | -21.11M | -19.43M | -19.84M | -17.93M | -21.30M | -23.66M | -29.20M | -35.58M | 86.04M | -35.71M | -33.35M | -42.13M | -33.39M | -6.90M | -7.71M | -7.42M | -14.72M | -9.79M | -9.54M | 0.13M | 0.74M | 5.11M | 8.43M | 17.29M | 17.53M | 25.88M | 27.92M | 37.66M | 29.34M | 47.83M | 40.02M | 66.41M | 40.70M | 62.67M | 57.66M | 77.22M | 52.17M | 59.76M | 60.79M | 73.64M | 76.11M | 75.79M | 84.43M | -6.45M | -5.43M | 96.54M | 94.55M | -6.05M | -8.78M | -9.22M | 0.01M | -10.33M | -11.35M | -9.63M | 75.77M | -6.58M | -10.23M | 54.69M | 43.24M | -10.54M | -8.19M | 48.75M | 34.58M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.91M | 46.70M | -29.37M | -38.48M | 55.05M | 45.31M | 33.61M | | 2.54M | -15.78M | -10.17M | | -2.16M | -0.08M | -2.64M | | -13.34M | -30.56M | -16.94M | | -65.30M | 11.28M | 31.51M |
|
Interest & Investment Income
|
0.65M | 1.17M | 0.41M | -0.12M | 0.09M | 0.13M | 0.14M | 0.14M | | 0.14M | 0.08M | 0.07M | 0.06M | 0.09M | 0.16M | 0.16M | 0.18M | 0.19M | 0.19M | 0.21M | 0.19M | 0.17M | 0.09M | 0.12M | 0.12M | 0.09M | 0.09M | 0.05M | 0.09M | 0.16M | 0.16M | 0.17M | 0.24M | 0.31M | 0.38M | 0.39M | 0.39M | 0.38M | 0.37M | 0.52M | 0.97M | 1.40M | 1.62M | 1.54M | 1.30M | 0.16M | 0.04M | 0.02M | 0.03M | 0.02M | 0.45M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | 0.14M | | | | 0.06M | | | | -1.42M | 10.00M | -0.04M | -0.00M | -0.00M | 0.08M | 0.26M | -3.61M | 1.18M | -0.02M | -0.04M | 0.00M | -0.03M | 1.72M | 0.06M | 0.73M | 0.05M | -0.79M | -6.37M | 0.07M | -3.10M | 0.04M | -2.63M | -0.02M | 0.00M | -0.01M | -0.12M | -0.22M | 0.07M | 0.03M | -0.01M | -0.43M | -0.43M | -0.95M | -0.65M | | -20.66M | -0.53M | 0.03M | | -1.35M | -1.90M | -1.05M | | -1.24M | -0.97M | -0.91M | | -1.00M | -0.78M | -0.48M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | -1.42M | 8.19M | -0.04M | -0.00M | -0.00M | 0.08M | 0.26M | -3.61M | 1.18M | -0.02M | -0.04M | 0.00M | -0.03M | 1.72M | 0.06M | 0.73M | 0.05M | -0.79M | -6.37M | 0.07M | -3.10M | 0.04M | -2.63M | -0.02M | 0.00M | -0.01M | -0.12M | -0.22M | 0.07M | 0.03M | -0.01M | -0.43M | -0.43M | -0.95M | -0.65M | | -0.25M | -0.53M | 0.03M | | -1.35M | -1.90M | -1.05M | | -1.24M | -0.97M | -0.91M | | -1.00M | -0.78M | -0.48M |
|
EBT
|
19.00M | -20.18M | -20.67M | -20.70M | -21.02M | -20.82M | -21.22M | -19.30M | -22.81M | -25.02M | -30.63M | -37.01M | 84.59M | -37.12M | -34.69M | -43.47M | -35.94M | -10.75M | -9.45M | -8.89M | -16.18M | -19.87M | -21.55M | -15.93M | -10.67M | -7.81M | -4.58M | 4.30M | 4.47M | 12.88M | 14.98M | 24.83M | 16.80M | 35.93M | 30.14M | 58.45M | 30.33M | 56.62M | 50.17M | 73.14M | 48.53M | 56.49M | 57.61M | 70.27M | 94.88M | 118.12M | 50.49M | 90.76M | 129.43M | 136.18M | 123.18M | -6.05M | 44.72M | 20.50M | 286.42M | -10.33M | 41.14M | 5.80M | 85.95M | -6.58M | 45.12M | -39.28M | 6.85M | -10.54M | -38.59M | 72.60M | 97.82M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | -0.28M | | | | | | | | | | | | | 0.00M | | | | -196.07M | 8.51M | 10.43M | 10.60M | 12.40M | 15.93M | 19.90M | 8.90M | 15.73M | 19.74M | 25.33M | 20.53M | | 6.90M | -0.90M | 57.10M | | 6.30M | 4.53M | 3.91M | | 8.60M | -4.60M | 5.64M | | 8.00M | 8.91M | 7.91M |
|
Profit After Tax
|
19.00M | -20.18M | -20.67M | -20.70M | -21.02M | -22.54M | -21.22M | -19.30M | -22.67M | -25.05M | -30.63M | -37.01M | 84.59M | -37.12M | -34.69M | -43.47M | -10.75M | -1.54M | -9.45M | -8.89M | -16.18M | -20.15M | -21.27M | -15.93M | -10.67M | -7.81M | -4.58M | 4.30M | 4.43M | 14.60M | 15.03M | 25.47M | 16.84M | 35.15M | 23.77M | 58.51M | 30.33M | 56.62M | 50.17M | 269.21M | 40.02M | 46.06M | 47.05M | 57.86M | 78.95M | 98.22M | 41.62M | -6.62M | 109.69M | 110.85M | 102.65M | -6.05M | 37.86M | 21.37M | 229.35M | -10.31M | 34.87M | 1.28M | 82.05M | -19.85M | 36.53M | -34.69M | 1.21M | 2.60M | -46.58M | 63.69M | 89.91M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.95M | -42.82M | 10.30M | | 15.82M | -19.91M | 71.98M | | 35.34M | -60.11M | -18.23M | | -13.55M | 13.08M | 30.75M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.75M | 1.99M | 3.08M | 5.46M | 6.23M | 8.32M | 7.24M | 11.91M | 13.52M | 21.38M | 13.40M | 21.11M | 15.57M | 21.90M | 30.21M | | 22.09M | 20.43M | -36.18M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
19.00M | -20.18M | -20.67M | -20.70M | -21.02M | -20.82M | -21.22M | -19.30M | -22.81M | -25.02M | -30.63M | -37.01M | 84.59M | -37.12M | -34.69M | -43.47M | -35.94M | -10.75M | -9.45M | -8.89M | -16.18M | -19.87M | -21.27M | -15.93M | -10.67M | -7.81M | -4.58M | 4.30M | 4.47M | 12.88M | 14.98M | 24.83M | 16.80M | 35.93M | 30.14M | 58.44M | 30.33M | 56.62M | 50.17M | 269.21M | 40.02M | 46.06M | 47.01M | 57.86M | 78.95M | 98.22M | 41.59M | 75.03M | 109.69M | 110.85M | 102.65M | -6.05M | 37.82M | 21.39M | 229.32M | -10.33M | 34.84M | 1.28M | 82.05M | -6.58M | 36.52M | -34.68M | 1.21M | -10.54M | -46.59M | 63.69M | 89.91M |
|
Consolidated Net Income
|
19.00M | -20.18M | -20.67M | -20.70M | -21.02M | -20.82M | -21.22M | -19.30M | -22.81M | -25.02M | -30.63M | -37.01M | 84.59M | -37.12M | -34.69M | -43.47M | -26.61M | -34.89M | -37.53M | -41.03M | -51.52M | -43.41M | -21.27M | -15.93M | -10.67M | -7.81M | -4.58M | 4.30M | 4.47M | 12.88M | 14.98M | 24.83M | 16.80M | 35.93M | 30.14M | 58.44M | 30.33M | 56.62M | 50.17M | 269.21M | 40.02M | 46.06M | 47.01M | 57.86M | 78.95M | 98.22M | 41.59M | 75.03M | 109.69M | 110.85M | 102.65M | -6.05M | 37.82M | 21.39M | 229.32M | -10.33M | 34.84M | 1.28M | 82.05M | -6.58M | 36.52M | -34.68M | 1.21M | -10.54M | -46.59M | 63.69M | 89.91M |
|
Income towards Parent Company
|
19.00M | -20.18M | -20.67M | -20.70M | -21.02M | -20.82M | -21.22M | -19.30M | -22.81M | -25.02M | -30.63M | -37.01M | 84.59M | -37.12M | -34.69M | -43.47M | -26.61M | -34.89M | -37.53M | -41.03M | -51.52M | -43.41M | -21.27M | -15.93M | -10.67M | -7.81M | -4.58M | 4.30M | 4.47M | 12.88M | 14.98M | 24.83M | 16.80M | 35.93M | 30.14M | 58.44M | 30.33M | 56.62M | 50.17M | 269.21M | 40.02M | 46.06M | 47.01M | 57.86M | 78.95M | 98.22M | 41.59M | 75.03M | 109.69M | 110.85M | 102.65M | -6.05M | 37.82M | 21.39M | 229.32M | -10.33M | 34.84M | 1.28M | 82.05M | -6.58M | 36.52M | -34.68M | 1.21M | -10.54M | -46.59M | 63.69M | 89.91M |
|
Net Income towards Common Stockholders
|
-19.22M | -21.69M | -22.18M | -22.21M | -22.54M | -20.81M | -21.22M | -19.30M | -22.67M | -25.05M | -30.63M | -37.01M | 84.59M | -37.12M | -34.69M | -31.32M | -37.36M | -36.43M | -46.98M | -49.93M | -67.70M | -63.56M | -21.27M | -15.93M | -10.67M | -7.81M | -4.58M | 4.30M | 4.43M | 14.60M | 15.03M | 25.88M | 16.84M | 35.15M | 23.77M | 58.38M | 29.58M | 54.63M | 47.09M | 263.76M | 33.79M | 37.74M | 39.81M | 45.95M | 65.44M | 76.84M | 28.22M | 53.90M | 94.12M | 88.95M | 72.44M | -6.05M | 15.77M | 0.94M | 265.52M | -10.33M | 34.87M | 1.28M | 82.05M | -6.58M | 36.52M | -34.68M | 1.21M | -10.54M | -46.59M | 63.69M | 89.91M |
|
EPS (Basic)
|
-0.31 | -0.35 | -0.35 | -0.35 | -0.35 | -0.35 | -0.29 | -0.25 | -0.28 | -0.31 | -0.37 | -0.45 | 1.01 | -0.42 | -0.37 | -0.48 | -0.39 | -0.37 | -0.44 | -0.46 | -0.62 | -0.57 | -0.19 | -0.14 | -0.09 | -0.07 | -0.04 | 0.04 | 0.04 | 0.13 | 0.14 | 0.24 | 0.16 | 0.33 | 0.22 | 0.55 | 0.29 | 0.54 | 0.47 | 2.61 | 0.33 | 0.37 | 0.39 | 0.45 | 0.65 | 0.76 | 0.28 | 0.53 | 0.93 | 1.01 | 1.04 | -0.09 | 0.23 | 0.01 | 3.81 | -0.15 | 0.51 | 0.02 | 1.26 | -0.10 | 0.58 | -0.55 | 0.02 | -0.17 | -0.74 | 1.01 | 1.30 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.28 | -0.29 | -0.27 | -0.28 | -0.31 | -0.37 | -0.45 | 0.93 | -0.42 | -0.37 | | -0.39 | -0.37 | -0.44 | | | | | | | | -0.04 | 0.04 | 0.04 | 0.13 | 0.13 | 0.22 | 0.15 | 0.30 | 0.21 | 0.50 | 0.27 | 0.49 | 0.43 | 2.34 | 0.31 | 0.34 | 0.36 | 0.42 | 0.59 | 0.69 | 0.26 | 0.49 | 0.84 | 0.90 | 0.90 | | 0.20 | 0.05 | 2.80 | | 0.42 | 0.02 | 0.98 | | 0.46 | -0.55 | 0.02 | | -0.74 | 0.77 | 1.08 |
|
Shares Outstanding (Weighted Average)
|
62.43M | 62.69M | 63.19M | 63.56M | 64.23M | 73.16M | 64.26M | 64.59M | 82.86M | 84.10M | 84.77M | 85.13M | 86.15M | 86.54M | 96.90M | 97.86M | 98.45M | 99.45M | 107.24M | 110.56M | 111.98M | 112.63M | 115.01M | 115.37M | 116.62M | 116.87M | 117.13M | 117.43M | 114.12M | 113.07M | 111.20M | 108.73M | 109.20M | 109.35M | 109.36M | 108.02M | 101.82M | 101.47M | 101.51M | 101.04M | 101.12M | 101.26M | 101.28M | 101.28M | 101.30M | 101.32M | 101.39M | 101.39M | 101.39M | 101.41M | 69.49M | 69.49M | 69.57M | 69.70M | 69.71M | 69.78M | 68.13M | 65.50M | 65.10M | 64.09M | 63.23M | 62.44M | 62.56M | 62.60M | 62.68M | 62.78M | 63.02M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 73.28M | 73.73M | 72.07M | | 81.81M | 82.49M | 82.05M | | 95.04M | 98.38M | | | | | | | | | | | | | | | | | | 120.34M | | | | 113.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
18.35M | -19.39M | -22.32M | -20.58M | -21.11M | -21.59M | -21.12M | -17.93M | -21.30M | -23.66M | -29.20M | -35.58M | 86.04M | -35.71M | -33.35M | -42.13M | -33.39M | -6.90M | -7.71M | -7.42M | -14.72M | -9.79M | -9.54M | 0.13M | 0.74M | 5.11M | 8.43M | 17.29M | 17.53M | 25.88M | 27.92M | 37.66M | 29.34M | 47.83M | 40.02M | 66.41M | 40.70M | 62.67M | 57.66M | 77.22M | 52.17M | 59.76M | 60.79M | 73.64M | 76.11M | 75.79M | 84.43M | -6.45M | -5.43M | 96.54M | 94.55M | -6.05M | -8.78M | -9.22M | 0.01M | -10.33M | -11.35M | -9.63M | 75.77M | -6.58M | -10.23M | 54.69M | 43.24M | -10.54M | -8.19M | 48.75M | 34.58M |
|
Interest Expenses
|
| | | | | 1.52M | 1.51M | 1.51M | 1.51M | 1.51M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 2.74M | 3.02M | 1.90M | 1.69M | 1.64M | 10.33M | 12.36M | 12.57M | 12.71M | 12.99M | 13.06M | 13.05M | 13.16M | 13.16M | 13.10M | 13.00M | 12.78M | 12.20M | 10.26M | 8.35M | 7.66M | 6.48M | 5.24M | 4.58M | 4.62M | 4.66M | 4.69M | 4.69M | 4.52M | 4.56M | 4.60M | 4.65M | 4.69M | 4.75M | 4.79M | | 3.01M | 3.65M | 5.10M | | 4.43M | 4.38M | 4.40M | | 5.85M | 5.80M | 5.81M | | 4.71M | 4.66M | 4.01M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | 1.29% | | | | | | | | | | | | | 0.01% | | | | | 17.53% | 18.47% | 18.40% | 17.65% | 16.79% | 16.85% | 17.63% | 17.33% | 15.25% | 18.60% | 16.67% | | 15.43% | | 19.94% | | 15.31% | 77.95% | 4.54% | | 19.06% | 11.71% | 82.29% | | | 12.27% | 8.09% |