|
Revenue
|
5.23M | | 8.84M | 9.19M | 9.06M | 16.77M | 10.24M | 11.26M | 12.22M | 32.15M | 12.25M | 14.60M | 96.41M | 26.98M | 3.25M | 9.66M | 4.93M | 5.03M | 14.61M | 6.84M | 16.92M | 38.07M | 28.93M | 27.74M | 39.57M | 53.31M | 66.04M | 54.35M | 66.11M | 87.46M | 52.17M | 65.08M | 86.83M | 94.21M | 69.16M | 81.11M | 59.30M | 130.69M | 68.73M | 102.22M | 32.40M | 126.30M | 79.94M | 89.43M | 103.47M | 116.68M | 88.84M | 104.03M | 103.75M | 117.13M | 97.53M | 97.23M | 108.64M | 107.20M | 104.06M | 107.38M | 113.74M | 117.55M | 74.88M | 94.40M | 91.59M | 90.55M | 41.14M | 85.24M | 122.06M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | 1.23M | 3.42M | 2.02M | 0.53M | 1.92M | 10.52M | -8.89M | 1.74M | 0.01M | 8.15M | | | | | | | 0.53M | 3.50M | 6.08M | 8.98M | 2.61M | 4.07M | 4.62M | 21.46M | 1.04M | 11.31M | 0.51M | 11.01M | 2.24M | | | 0.90M | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | 2.02M | 6.25M | 2.91M | 4.50M | 12.68M | -3.68M | 25.81M | 36.33M | 28.92M | 19.59M | 39.57M | 53.31M | | | | | 51.63M | 61.58M | 80.75M | 85.22M | 66.55M | 77.04M | 54.68M | 109.23M | 67.69M | 90.90M | 31.89M | 115.29M | 77.70M | 89.43M | 103.47M | 115.78M | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 3.20M | 3.30M | 0.42M | 0.42M | 1.90M | 3.48M | 3.48M | 3.48M | 1.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
18.61M | | 17.55M | 19.90M | 18.74M | 21.27M | 19.55M | 19.41M | 22.91M | 24.22M | 29.51M | 32.24M | 23.45M | 28.27M | 32.75M | 24.09M | 23.02M | 22.52M | 27.14M | 22.14M | 25.12M | 27.48M | 26.64M | 28.65M | 25.83M | 27.63M | 31.84M | 31.68M | 37.53M | 38.44M | 33.70M | 37.34M | 37.06M | -19.97M | 36.51M | 23.19M | 29.16M | 28.24M | 32.20M | 28.76M | 27.55M | 26.54M | 28.03M | 22.08M | 21.69M | 16.27M | 15.48M | 12.16M | 10.91M | 31.85M | 10.82M | 11.45M | 11.54M | 10.45M | 12.85M | 6.00M | 32.98M | 35.68M | 25.82M | 30.39M | 29.83M | 25.39M | 27.43M | 23.37M | 22.47M |
|
Selling, General & Administrative
|
5.19M | | 5.79M | 6.60M | 6.48M | 8.30M | 9.22M | 10.80M | 10.93M | 14.96M | 16.32M | 20.10M | 22.85M | 33.27M | 33.37M | 30.87M | 30.26M | 28.72M | 29.92M | 29.30M | 28.54M | 30.57M | 30.35M | 32.95M | 30.44M | 31.51M | 36.17M | 36.92M | 44.99M | 55.21M | 55.60M | 57.79M | 61.77M | 56.01M | 59.50M | 59.77M | 50.54M | 50.42M | 49.09M | 43.25M | 40.92M | 39.19M | 36.45M | 34.64M | 34.93M | 33.98M | 27.65M | 27.05M | 27.74M | 28.69M | 28.86M | 30.12M | 28.62M | 28.39M | 31.12M | 52.48M | 36.05M | 38.67M | 37.60M | 36.96M | 36.11M | 33.59M | 24.26M | 16.80M | 21.91M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 1.50M | 10.10M | 0.70M | 3.33M | 0.49M | -0.17M | -0.03M | | | 1.23M | 14.17M | 0.31M | -0.28M | -0.07M | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | 2.06M | 3.10M | 2.51M | 9.33M | 25.96M | 14.58M | 8.20M | 0.53M | 1.92M | 10.52M | | 13.14M | 0.01M | 8.15M | 9.49M | | | 1.06M | 11.88M | 0.11M | 2.56M | 10.95M | 7.42M | 35.40M | -9.99M | 11.32M | 122.46M | 21.46M | 1.04M | 8.14M | -3.02M | 11.01M | 2.24M | | | 0.88M | | | | | | | | | | 1,132.04M | 4.68M | 5.62M | 0.44M | 2.07M | 0.02M | 0.07M | 18.56M | -0.25M | 2.20M |
|
Operating Expenses
|
23.80M | | 23.33M | 26.50M | 25.22M | 29.57M | 28.78M | 30.21M | 33.83M | 39.19M | 47.88M | 55.44M | 48.80M | 70.88M | 92.09M | 69.54M | 61.48M | 51.77M | 58.99M | 61.96M | 53.66M | 71.20M | 57.00M | 69.75M | 65.76M | 59.13M | 68.01M | 69.67M | 94.39M | 93.76M | 91.87M | 106.09M | 106.26M | 71.44M | 88.44M | 95.78M | 212.26M | 100.83M | 85.66M | 80.64M | 65.28M | 76.71M | 66.72M | 56.72M | 57.85M | 65.30M | 43.45M | 38.93M | 38.58M | 60.54M | 39.68M | 41.58M | 40.16M | 38.84M | 43.96M | 1,190.52M | 73.72M | 79.96M | 63.86M | 69.42M | 65.96M | 59.05M | 70.25M | 39.92M | 46.58M |
|
Operating Income
|
-18.57M | | 14.50M | -17.31M | -16.16M | -12.79M | -18.54M | -18.95M | -21.62M | -7.03M | -35.64M | -40.83M | 47.61M | -43.90M | -88.83M | -59.88M | -56.55M | -46.74M | -44.39M | -55.12M | -36.74M | -33.12M | -28.07M | -42.01M | -26.18M | -5.83M | -1.97M | -15.31M | -28.29M | -6.30M | -39.70M | -41.01M | -19.43M | 84.79M | -35.87M | -14.68M | -146.57M | 29.86M | -16.93M | 21.58M | 65.89M | 49.59M | 13.23M | 32.71M | 45.62M | 51.38M | 45.40M | 65.10M | 65.17M | 56.59M | 57.85M | 55.66M | 68.47M | 68.36M | 60.10M | -1083.14M | 40.02M | 37.59M | 11.02M | 24.98M | 25.64M | 31.49M | -29.11M | 45.32M | 75.48M |
|
EBIT
|
-18.57M | | 14.50M | -17.31M | -16.16M | -12.79M | -18.54M | -18.95M | -21.62M | -7.03M | -35.64M | -40.83M | 47.61M | -43.90M | -88.83M | -59.88M | -56.55M | -46.74M | -44.39M | -55.12M | -36.74M | -33.12M | -28.07M | -42.01M | -26.18M | -5.83M | -1.97M | -15.31M | -28.29M | -6.30M | -39.70M | -41.01M | -19.43M | 84.79M | -35.87M | -14.68M | -146.57M | 29.86M | -16.93M | 21.58M | 65.89M | 49.59M | 13.23M | 32.71M | 45.62M | 51.38M | 45.40M | 65.10M | 65.17M | 56.59M | 57.85M | 55.66M | 68.47M | 68.36M | 60.10M | -1083.14M | 40.02M | 37.59M | 11.02M | 24.98M | 25.64M | 31.49M | -29.11M | 45.32M | 75.48M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | -0.21M | -11.34M | 1.62M | -1.64M | 3.15M | 4.54M | 2.10M | -2.20M | 5.34M | -4.33M | -2.09M | 1.32M | -0.81M | 3.49M | -12.74M | 3.94M | -0.67M | -4.77M | 4.52M | -3.47M | -0.47M | -2.62M | 0.42M | 2.39M | -3.17M | 2.16M | -2.57M | 0.73M | -0.68M | 0.15M | -0.02M | 0.02M | | | | | | | | | | |
|
Interest & Investment Income
|
0.10M | | 0.07M | 0.19M | 0.19M | 0.17M | 0.15M | 0.12M | 0.10M | 0.07M | 0.05M | 0.04M | 0.04M | 0.06M | 0.05M | 0.05M | 0.04M | 0.05M | 0.04M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.16M | 0.15M | 0.22M | 0.29M | 0.31M | 0.35M | 0.40M | 0.50M | 0.60M | 0.62M | 0.68M | 0.73M | 0.74M | 0.84M | 0.74M | 0.67M | 0.89M | 0.56M | 0.78M | 0.28M | 0.23M | 0.22M | 0.20M | 0.17M | 0.18M | 0.18M | 0.23M | 1.02M | 2.81M | 5.45M | 7.27M | 8.76M | 1.75M | 1.19M | 1.17M | 1.37M | 1.15M | 0.78M | 0.87M | 0.82M | 0.93M |
|
Other Non Operating Income
|
| | | | | | 0.00M | | 0.90M | | | | | | | | | | | | | | | | | | | | | | -2.01M | | | | | | | | | 0.14M | -30.98M | | 0.03M | | | 0.30M | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M |
|
Non Operating Income
|
0.17M | | 0.01M | 0.14M | 0.11M | 1.14M | 0.14M | 0.11M | 0.99M | 0.06M | 0.04M | 0.03M | 0.03M | 0.04M | -5.07M | -5.27M | -5.22M | -5.25M | -5.24M | -5.24M | -5.25M | -4.52M | -5.16M | -6.01M | -21.20M | -8.21M | -11.33M | -6.39M | -4.92M | -7.21M | -12.80M | -3.21M | -12.86M | -10.68M | -7.28M | -9.46M | -5.25M | -21.49M | -4.91M | -9.29M | -45.24M | -1.74M | -9.88M | -7.51M | -9.80M | -6.88M | -5.04M | -10.73M | -5.50M | -10.34M | -1.38M | -1.87M | 1.43M | 3.90M | 5.76M | 6.92M | -8.09M | -7.23M | -6.06M | -6.10M | -8.27M | -7.50M | -7.16M | -7.50M | -7.46M |
|
EBT
|
-18.60M | | 14.51M | -17.16M | -16.06M | -11.65M | -18.40M | -18.84M | -20.63M | -6.97M | -35.60M | -40.80M | 47.63M | -43.85M | -93.90M | -65.15M | -61.77M | -51.99M | -49.63M | -60.36M | -41.99M | -38.31M | -33.22M | -47.81M | -36.05M | -15.66M | -11.65M | -24.85M | -37.74M | -15.61M | -48.29M | -49.56M | -27.97M | 76.20M | -44.46M | -23.33M | -155.31M | 21.11M | -25.79M | 12.81M | 20.65M | 47.86M | 3.35M | 25.20M | 35.81M | 44.50M | 40.36M | 54.37M | 59.67M | 46.26M | 56.47M | 53.78M | 69.91M | 72.27M | 65.86M | -1076.22M | 31.93M | -196.17M | 4.96M | 18.88M | 17.37M | 125.89M | -36.27M | 37.82M | 68.02M |
|
Tax Provisions
|
| | | | -2.94M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.30M | 0.43M | -336.93M | 3.83M | 4.90M | 17.70M | 16.70M | 19.60M | 23.40M | 20.15M | 13.30M | 18.00M | 32.10M | 9.12M | 19.74M | 13.72M | 21.72M | 1.11M | 14.22M | 27.94M |
|
Profit After Tax
|
-18.60M | | -16.25M | -17.21M | -13.11M | -11.65M | -18.40M | -18.84M | -20.63M | -6.97M | -35.60M | -40.80M | 47.63M | -43.85M | -93.90M | -65.15M | -61.77M | -51.99M | -49.63M | -60.36M | -41.99M | -38.31M | -33.22M | -47.81M | -36.05M | -15.66M | -13.30M | -21.70M | -33.20M | -13.51M | -52.50M | -44.22M | -32.30M | 12.09M | -43.14M | -49.38M | -174.35M | -15.49M | -59.28M | 12.28M | 20.65M | 47.86M | 3.35M | 25.20M | 34.42M | 43.20M | 39.93M | 391.30M | 55.84M | 41.37M | 38.80M | 37.08M | 50.32M | 48.87M | 45.71M | -1089.48M | 15.32M | -1.75M | -4.16M | -0.86M | 3.65M | 2.26M | -37.39M | 23.60M | 40.08M |
|
Net Income - Minority
|
| -3.21M | -2.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.43M | | -0.33M | -0.07M | 1.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.29M | -1.37M | -0.66M | | | | | | | |
|
Income from Continuing Operations
|
-18.60M | | 14.51M | -17.16M | -13.11M | -11.65M | -18.40M | -18.84M | -20.63M | -6.97M | -35.60M | -40.80M | 47.63M | -43.85M | -93.90M | -65.15M | -61.77M | -51.99M | -49.63M | -60.36M | -41.99M | -38.31M | -33.22M | -47.81M | -36.05M | -15.66M | -11.65M | -24.85M | -37.74M | -15.61M | -48.29M | -49.56M | -27.97M | 76.20M | -44.46M | -23.33M | -155.31M | 21.11M | -25.79M | 12.81M | 20.65M | 47.86M | 3.35M | 25.20M | 34.41M | 43.20M | 39.93M | 391.30M | 55.84M | 41.35M | 38.77M | 37.08M | 50.31M | 48.87M | 45.71M | -1089.52M | 13.93M | -228.27M | -4.16M | -0.86M | 3.65M | 104.17M | -37.39M | 23.60M | 40.08M |
|
Consolidated Net Income
|
-18.60M | | -1.77M | -0.04M | 6.37M | | -18.40M | -18.84M | | -6.97M | -35.60M | -40.80M | 47.63M | -43.85M | -93.90M | -65.15M | -61.77M | -51.99M | -49.63M | -60.36M | -41.99M | -38.31M | -33.22M | -47.81M | -36.05M | -15.66M | -11.65M | -24.85M | -37.74M | -15.61M | -48.29M | -49.56M | -27.97M | 76.20M | -16.59M | -25.24M | -22.53M | -23.87M | -37.44M | | | | 3.35M | 25.20M | | 43.20M | 39.93M | 391.30M | 55.84M | 41.35M | 38.77M | 37.08M | 50.31M | 48.87M | 45.71M | -1089.52M | 13.93M | -228.27M | -4.16M | -0.86M | 3.65M | 104.17M | -37.39M | 23.60M | 40.08M |
|
Income towards Parent Company
|
-18.60M | -3.21M | -4.66M | -0.04M | 6.37M | | -18.40M | -18.84M | | -6.97M | -35.60M | -40.80M | 47.63M | -43.85M | -93.90M | -65.15M | -61.77M | -51.99M | -49.63M | -60.36M | -41.99M | -38.31M | -33.22M | -47.81M | -36.05M | -15.66M | -11.65M | -24.85M | -37.74M | -15.61M | -48.29M | -49.56M | -27.97M | 76.20M | -16.59M | -25.24M | -22.53M | -23.87M | -37.44M | | | | 3.35M | 25.20M | | 43.20M | 39.93M | 391.30M | 55.84M | 41.35M | 38.77M | 37.08M | 50.31M | 48.87M | 45.71M | -1089.52M | 13.93M | -228.27M | -4.16M | -0.86M | 3.65M | 104.17M | -37.39M | 23.60M | 40.08M |
|
Net Income towards Common Stockholders
|
-18.40M | -3.21M | -15.92M | -17.14M | -8.27M | -11.65M | -18.40M | -18.84M | -20.63M | -6.97M | -35.60M | -40.80M | 47.63M | -43.85M | -93.90M | -65.15M | -61.77M | -51.99M | -49.63M | -60.36M | -41.99M | -37.65M | -33.22M | -48.02M | -47.39M | -14.04M | -13.30M | -21.70M | -33.20M | -13.51M | -52.50M | -49.56M | -27.97M | 76.20M | -16.59M | -25.24M | -22.53M | -23.87M | -37.44M | | | | 3.35M | 25.20M | | 43.20M | 39.93M | 391.30M | 55.84M | 41.35M | 38.77M | 37.08M | 50.31M | 48.87M | 45.71M | -1089.52M | 13.93M | -228.27M | -4.16M | -0.86M | 3.65M | 104.17M | -37.39M | 23.60M | 40.08M |
|
EPS (Basic)
|
| -0.45 | -0.25 | -0.18 | -0.13 | -0.13 | -0.19 | -0.19 | -0.21 | -0.07 | -0.34 | -0.38 | 0.44 | -0.41 | -0.87 | -0.57 | -0.51 | -0.45 | -0.38 | -0.44 | -0.30 | -0.28 | -0.24 | -0.34 | -0.33 | -0.10 | -0.09 | -0.15 | -0.23 | -0.09 | -0.36 | -0.30 | -0.22 | 0.51 | -0.29 | -0.32 | -147.02 | -0.16 | -0.38 | 0.08 | 0.13 | 0.31 | 0.02 | 0.16 | 0.22 | 0.27 | 0.25 | 2.42 | 0.34 | 0.25 | 0.25 | 0.24 | 0.33 | 0.32 | 0.30 | -6.84 | 0.10 | -0.01 | -0.03 | -0.01 | 0.02 | 0.01 | -0.23 | 0.15 | 0.25 |
|
EPS (Weighted Average and Diluted)
|
| -0.45 | | -0.18 | -0.08 | -0.13 | -0.19 | -0.19 | -0.21 | -0.07 | -0.34 | -0.38 | 0.42 | -0.41 | | | -0.51 | | | | | | | | | | | | | | | | | | | | | -0.16 | -0.38 | 0.08 | 0.13 | 0.30 | 0.02 | 0.16 | 0.21 | 0.27 | 0.25 | 2.39 | 0.34 | 0.25 | 0.21 | 0.21 | 0.28 | 0.27 | 0.25 | -6.84 | 0.09 | -0.01 | -0.03 | -0.01 | 0.02 | 0.01 | -0.23 | 0.14 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
| 7.12M | | 97.64M | 97.93M | 89.65M | 99.08M | 99.67M | 100.17M | 99.88M | 103.75M | 107.08M | | 106.40M | 108.07M | 113.44M | 0.12M | 115.85M | 129.75M | 138.31M | 139.23M | 136.81M | 141.28M | 142.10M | 0.14M | 142.16M | 0.14M | 0.14M | 0.15M | 144.93M | 0.15M | 0.15M | 0.15M | 148.99M | 0.15M | 0.15M | 0.15M | 152.63M | 0.15M | 0.16M | 0.16M | 156.02M | 0.16M | 0.16M | 0.16M | 159.43M | | | | | | | | | | 155.37M | | | 157.70M | 159.01M | | | 160.97M | | |
|
Shares Outstanding (Diluted Average)
|
| 7.12M | | 97.64M | 97.93M | 89.65M | 99.08M | 99.67M | 100.17M | 99.87M | 103.75M | 107.08M | | | | | | | | | | | | | | | | | | | | | | | | | | 152.63M | 0.15M | 0.16M | 0.16M | 156.02M | 0.16M | 0.16M | 0.16M | 160.66M | | | | | | | | | | 155.37M | | | 157.70M | 159.01M | | | 160.97M | | |
|
EBITDA
|
-18.57M | | 14.50M | -17.31M | -16.16M | -12.79M | -18.35M | -18.84M | -20.68M | -7.03M | -35.60M | -40.81M | 47.65M | -43.90M | -88.83M | -59.88M | -56.55M | -46.74M | -44.39M | -55.12M | -36.74M | -33.12M | -28.07M | -42.01M | -26.18M | -5.83M | -1.97M | -15.31M | -28.29M | -6.30M | -39.70M | -41.01M | -19.43M | 84.79M | -35.87M | -14.68M | -146.57M | 29.86M | -16.93M | 12.28M | 20.65M | 47.86M | 3.35M | 25.20M | 34.42M | 43.20M | 39.93M | 391.30M | 55.84M | 41.37M | 38.80M | 37.08M | 50.32M | 48.87M | 45.71M | -1089.48M | 40.02M | 37.59M | 11.02M | 24.98M | 25.64M | 31.49M | -29.11M | 45.32M | 75.48M |
|
Interest Expenses
|
0.13M | | 0.05M | 0.04M | 0.08M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 5.12M | 5.32M | 5.26M | 5.30M | 5.28M | 5.30M | 5.32M | 5.26M | 5.22M | 5.87M | 10.02M | 9.98M | 9.91M | 9.83M | 9.77M | 9.65M | 8.98M | 9.05M | 9.13M | 9.21M | 9.27M | 9.38M | 9.48M | 9.59M | 9.59M | 9.43M | 10.46M | 7.12M | 7.22M | 7.32M | 7.42M | 7.52M | 7.63M | 7.73M | 7.84M | 7.95M | 2.34M | 2.21M | 1.52M | 1.53M | 1.53M | 1.84M | 9.84M | 8.42M | 7.23M | 7.47M | 9.42M | 8.91M | 8.07M | 8.36M | 8.43M |
|
Tax Rate
|
| | | | 18.33% | | | | -0.01% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91% | 2.92% | 1.07% | -619.68% | 6.41% | 10.59% | 31.35% | 31.06% | 28.04% | 32.38% | 30.59% | -1.24% | 56.37% | -16.36% | 183.95% | 104.56% | 79.01% | 17.25% | -3.07% | 37.61% | 41.08% |