|
Revenue
|
221.25M | 259.28M | 148.86M | 206.73M | 294.44M | 180.37M | 120.02M | 146.31M | 255.53M | 269.17M | 114.04M | 106.11M | 141.18M | 173.61M | 79.11M | 114.21M | 180.52M | 194.73M | 107.44M | 145.23M | 164.63M | 119.17M | 108.53M | 156.40M | 216.41M | 145.84M | 149.64M | 199.61M | 243.90M | 215.89M | 213.69M | 221.77M | 268.83M | 184.82M | 157.21M | 115.91M | 127.11M | 139.83M | 144.30M | 150.74M | 150.45M | 177.69M | 267.86M | 340.16M | 424.32M | 485.33M | 460.89M | 384.28M | 372.14M | 286.31M | 176.23M | 173.02M | 190.92M | 202.32M | 171.19M | 172.07M | 181.65M | 181.32M | 166.12M | 161.99M | 148.41M | 177.56M |
|
Cost of Revenue
|
122.07M | 146.93M | 76.75M | 107.77M | 160.34M | 97.62M | 64.75M | 79.62M | 133.08M | 146.18M | 62.51M | 57.29M | 75.27M | 92.92M | 40.75M | 56.53M | 95.36M | 102.37M | 52.70M | 76.66M | 87.06M | 68.10M | 58.11M | 86.75M | 116.37M | 84.92M | 81.21M | 107.35M | 129.89M | 108.49M | 116.49M | 122.33M | 141.87M | 99.00M | 82.41M | 60.34M | 68.33M | 74.39M | 73.93M | 81.44M | 81.03M | 88.80M | 146.37M | 191.67M | 228.62M | 254.01M | 237.65M | 182.57M | 181.45M | 153.63M | 87.53M | 88.93M | 100.90M | 106.48M | 91.29M | 155.60M | 96.92M | 93.66M | 79.04M | 121.60M | 79.17M | 96.35M |
|
Gross Profit
|
99.18M | 112.34M | 72.11M | 98.96M | 134.09M | 82.75M | 55.28M | 66.69M | 122.44M | 122.98M | 51.52M | 48.82M | 65.91M | 80.69M | 38.37M | 57.67M | 85.16M | 92.36M | 54.73M | 68.57M | 77.57M | 58.22M | 48.49M | 67.75M | 99.56M | 65.24M | 68.43M | 92.26M | 114.00M | 107.40M | 97.20M | 99.45M | 126.97M | 85.82M | 74.80M | 55.57M | 58.78M | 65.44M | 70.36M | 69.30M | 69.42M | 88.89M | 121.49M | 148.49M | 195.69M | 231.31M | 223.24M | 201.71M | 190.69M | 132.69M | 88.71M | 84.09M | 90.02M | 95.84M | 79.90M | 16.47M | 84.73M | 87.66M | 87.08M | 40.38M | 69.24M | 81.21M |
|
Research & Development
|
14.69M | 14.83M | 15.20M | 16.52M | 16.59M | 16.82M | 14.15M | 15.91M | 16.02M | 17.37M | 18.25M | 12.21M | 15.78M | 15.38M | 17.47M | 19.33M | 23.48M | 22.78M | 19.58M | 23.17M | 25.38M | 21.90M | 24.19M | 22.44M | 22.96M | 22.78M | 21.50M | 25.02M | 25.98M | 27.70M | 30.25M | 28.66M | 29.97M | 30.74M | 29.80M | 29.58M | 28.23M | 28.56M | 28.29M | 29.07M | 30.55M | 35.55M | 31.54M | 34.87M | 36.14M | 34.93M | 33.17M | 37.28M | 34.05M | 32.36M | 34.51M | 36.00M | 36.58M | 37.62M | 36.81M | 37.70M | 37.94M | 38.76M | 37.81M | 37.22M | 35.74M | 38.85M |
|
Selling, General & Administrative
|
34.45M | 40.84M | 34.85M | 38.78M | 35.85M | 43.23M | 28.75M | 30.53M | 30.15M | 35.28M | 29.07M | 28.42M | 31.26M | 30.77M | 23.10M | 28.23M | 30.09M | 32.08M | 25.43M | 35.61M | 36.10M | 26.18M | 27.93M | 35.50M | 38.46M | 32.82M | 27.86M | 30.74M | 37.14M | 37.85M | 27.79M | 32.35M | 32.53M | 30.51M | 30.44M | 28.46M | 28.72M | 29.18M | 28.66M | 29.16M | 27.91M | 30.28M | 35.90M | 30.51M | 39.10M | 41.55M | 38.96M | 35.09M | 33.22M | 32.79M | 42.38M | 35.46M | 36.39M | 38.75M | 41.39M | 39.45M | 38.52M | 46.20M | 38.61M | 48.01M | 39.60M | 41.48M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.21M | | | | | | | | | | | | | | | | | | | | 1.35M | | | | 21.54M | | | 44.47M | | | 75.99M | 39.82M | | |
|
Operating Expenses
|
49.13M | 55.67M | 50.05M | 55.31M | 52.44M | 60.06M | 42.90M | 46.45M | 46.17M | 52.65M | 47.32M | 40.63M | 47.05M | 46.14M | 40.57M | 47.56M | 53.57M | 54.86M | 45.01M | 58.78M | 61.48M | 48.08M | 52.13M | 57.94M | 61.42M | 55.60M | 49.37M | 55.76M | 98.33M | 65.55M | 58.04M | 61.01M | 62.51M | 61.25M | 60.24M | 58.04M | 56.95M | 57.74M | 56.95M | 58.23M | 58.45M | 65.84M | 67.44M | 65.38M | 75.24M | 76.48M | 72.13M | 72.37M | 68.61M | 65.14M | 76.88M | 71.46M | 94.51M | 76.36M | 78.20M | 121.63M | 76.45M | 84.97M | 0.43M | 125.05M | 75.34M | 80.32M |
|
Operating Income
|
50.05M | 56.67M | 22.07M | 43.65M | 81.65M | 22.69M | 12.38M | 20.24M | 76.28M | 70.33M | 4.21M | 8.19M | 18.87M | 34.54M | -2.21M | 10.11M | 31.58M | 37.50M | 9.73M | 9.79M | 16.09M | 1.65M | -2.00M | 11.66M | 39.86M | 4.43M | 19.06M | 36.50M | 15.67M | 41.85M | 39.16M | 38.44M | 64.46M | 24.57M | 14.55M | -2.46M | 1.83M | 7.69M | 13.41M | 11.08M | 10.97M | 23.05M | 54.04M | 83.11M | 120.45M | 154.84M | 151.11M | 129.34M | 122.08M | 67.54M | 11.82M | 12.63M | -4.49M | 19.47M | 1.69M | -105.16M | 8.28M | 2.69M | 86.65M | -84.67M | -6.09M | 0.89M |
|
EBIT
|
50.05M | 56.67M | 22.07M | 43.65M | 81.65M | 22.69M | 12.38M | 20.24M | 76.28M | 70.33M | 4.21M | 8.19M | 18.87M | 34.54M | -2.21M | 10.11M | 31.58M | 37.50M | 9.73M | 9.79M | 16.09M | 1.65M | -2.00M | 11.66M | 39.86M | 4.43M | 19.06M | 36.50M | 15.67M | 41.85M | 39.16M | 38.44M | 64.46M | 24.57M | 14.55M | -2.46M | 1.83M | 7.69M | 13.41M | 11.08M | 10.97M | 23.05M | 54.04M | 83.11M | 120.45M | 154.84M | 151.11M | 129.34M | 122.08M | 67.54M | 11.82M | 12.63M | -4.49M | 19.47M | 1.69M | -105.16M | 8.28M | 2.69M | 86.65M | -84.67M | -6.09M | 0.89M |
|
Interest & Investment Income
|
0.10M | 0.11M | 0.10M | 0.16M | 0.18M | 0.20M | 0.26M | 0.19M | 0.20M | 0.18M | 0.17M | 0.19M | 0.27M | 0.25M | 0.28M | 0.34M | 0.26M | 0.32M | 0.26M | 0.45M | 0.47M | 0.45M | 0.62M | 0.70M | 0.97M | 1.02M | 1.17M | 1.58M | 1.75M | 1.99M | 1.98M | 2.99M | 3.46M | 3.55M | 3.83M | 3.87M | 3.96M | 3.48M | 2.84M | 2.67M | 1.37M | 0.65M | 0.65M | 0.59M | 0.56M | 0.52M | 0.47M | 0.47M | 2.16M | 4.03M | 6.56M | 8.00M | 8.85M | 9.50M | 9.90M | 8.85M | 8.06M | 7.42M | 6.35M | 5.62M | 6.01M | 5.85M |
|
EBT
|
48.00M | 54.80M | 20.16M | 41.78M | 79.72M | 20.77M | 10.48M | 18.23M | 75.02M | 70.51M | 4.38M | 8.38M | 19.13M | 34.78M | -2.05M | 10.16M | 31.52M | 37.50M | 9.69M | 9.93M | 16.26M | 3.17M | -1.40M | 12.13M | 39.30M | 6.08M | 19.97M | 37.82M | 17.16M | 43.57M | 40.87M | 41.15M | 67.66M | 27.87M | 18.13M | 1.15M | 5.15M | 10.26M | 15.67M | 13.09M | 11.90M | 23.68M | 54.66M | 83.63M | 120.98M | 155.28M | 151.54M | 129.71M | 124.20M | 71.53M | 18.35M | 20.60M | 4.31M | 28.95M | 11.57M | -96.33M | 16.32M | 10.08M | 92.97M | -79.08M | -0.12M | 6.70M |
|
Tax Provisions
|
-1.08M | -1.26M | 5.06M | 1.90M | 9.01M | 18.85M | 1.98M | 1.62M | 6.85M | 3.23M | 0.78M | 1.04M | 0.25M | 5.25M | -0.09M | 1.09M | 4.91M | 8.24M | 1.84M | 2.00M | -8.78M | -8.00M | -1.31M | 6.98M | 7.62M | -5.58M | 2.57M | 5.15M | -17.66M | 2.54M | 110.41M | 4.80M | 7.28M | -1.75M | 10.57M | 4.67M | 3.86M | 3.80M | 2.13M | 1.16M | 0.69M | 8.01M | 6.30M | 12.21M | 7.21M | 21.57M | 17.93M | 13.71M | 5.17M | 6.63M | 3.76M | 5.56M | 0.15M | 5.59M | 2.28M | 6.36M | 4.05M | -2.03M | 11.33M | 5.44M | 3.17M | 0.32M |
|
Profit After Tax
|
49.08M | 56.06M | 15.10M | 39.88M | 70.71M | 1.91M | 8.51M | 16.62M | 68.17M | 67.28M | 3.60M | 7.34M | 18.89M | 29.53M | -1.96M | 9.07M | 26.62M | 29.26M | 7.84M | 7.93M | 25.04M | 9.83M | -0.34M | 5.11M | 32.92M | 10.76M | 17.40M | 32.67M | 34.81M | 41.22M | -69.53M | 36.31M | 60.26M | 29.64M | 7.52M | -3.56M | 1.29M | 6.40M | 13.48M | 11.89M | 11.15M | 15.78M | 48.36M | 71.32M | 113.77M | 133.71M | 133.61M | 116.00M | 119.03M | 64.90M | 14.59M | 15.04M | 4.16M | 23.36M | 9.29M | -102.68M | 12.26M | 12.12M | 81.64M | -84.52M | -3.29M | 6.38M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.20M | 0.02M | -0.04M | -0.12M | 0.01M | -0.04M | -0.03M | | -0.05M | -0.06M | -0.04M | -0.06M | 0.12M | | -0.09M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
49.08M | 56.06M | 15.10M | 39.88M | 70.71M | 1.91M | 8.51M | 16.62M | 68.17M | 67.28M | 3.60M | 7.34M | 18.89M | 29.53M | -1.96M | 9.07M | 26.62M | 29.26M | 7.84M | 7.93M | 25.04M | 11.17M | -0.09M | 5.16M | 31.68M | 11.66M | 17.40M | 32.67M | 34.82M | 41.03M | -69.54M | 36.35M | 60.38M | 29.62M | 7.56M | -3.53M | 1.29M | 6.46M | 13.54M | 11.93M | 11.21M | 15.66M | 48.36M | 71.41M | 113.77M | 133.71M | 133.61M | 116.00M | 119.03M | 64.90M | 14.59M | 15.04M | 4.16M | 23.36M | 9.29M | -102.68M | 12.26M | 12.12M | 81.64M | -84.52M | -3.29M | 6.38M |
|
Consolidated Net Income
|
49.08M | 56.06M | 15.10M | 39.88M | 70.71M | 1.91M | 8.51M | 16.62M | 68.17M | 67.28M | 3.60M | 7.34M | 18.89M | 29.53M | -1.96M | 9.07M | 26.62M | 29.26M | 7.84M | 7.93M | 25.04M | 11.17M | -0.09M | 5.16M | 31.68M | 11.66M | 17.40M | 32.67M | 34.82M | 41.03M | -69.54M | 36.35M | 60.38M | 29.62M | 7.56M | -3.53M | 1.29M | 6.46M | 13.54M | 11.93M | 11.21M | 15.66M | 48.36M | 71.41M | 113.77M | 133.71M | 133.61M | 116.00M | 119.03M | 64.90M | 14.59M | 15.04M | 4.16M | 23.36M | 9.29M | -102.68M | 12.26M | 12.12M | 81.64M | -84.52M | -3.29M | 6.38M |
|
Income towards Parent Company
|
49.08M | 56.06M | 15.10M | 39.88M | 70.71M | 1.91M | 8.51M | 16.62M | 68.17M | 67.28M | 3.60M | 7.34M | 18.89M | 29.53M | -1.96M | 9.07M | 26.62M | 29.26M | 7.84M | 7.93M | 25.04M | 11.17M | -0.09M | 5.16M | 31.68M | 11.66M | 17.40M | 32.67M | 34.82M | 41.03M | -69.54M | 36.35M | 60.38M | 29.62M | 7.56M | -3.53M | 1.29M | 6.46M | 13.54M | 11.93M | 11.21M | 15.66M | 48.36M | 71.41M | 113.77M | 133.71M | 133.61M | 116.00M | 119.03M | 64.90M | 14.59M | 15.04M | 4.16M | 23.36M | 9.29M | -102.68M | 12.26M | 12.12M | 81.64M | -84.52M | -3.29M | 6.38M |
|
Net Income towards Common Stockholders
|
49.08M | 56.06M | 15.10M | 39.88M | 70.71M | 1.91M | 8.51M | 16.62M | 68.17M | 67.28M | 3.60M | 7.34M | 18.89M | 29.53M | -1.96M | 9.07M | 26.62M | 29.26M | 7.84M | 7.93M | 25.04M | 11.17M | -0.09M | 5.16M | 31.68M | 11.66M | 17.40M | 32.67M | 34.82M | 41.03M | -69.54M | 36.35M | 60.38M | 29.62M | 7.56M | -3.53M | 1.29M | 6.46M | 13.54M | 11.93M | 11.21M | 15.66M | 48.36M | 71.41M | 113.77M | 133.71M | 133.61M | 116.00M | 119.03M | 64.90M | 14.59M | 15.04M | 4.16M | 23.36M | 9.29M | -102.68M | 12.26M | 12.12M | 81.64M | -84.52M | -3.29M | 6.38M |
|
EPS (Basic)
|
0.69 | 0.79 | 0.21 | 0.55 | 0.97 | 0.03 | 0.12 | 0.23 | 0.92 | 0.91 | 0.05 | 0.10 | 0.25 | 0.39 | -0.03 | 0.12 | 0.35 | 0.38 | 0.10 | 0.10 | 0.33 | 0.14 | 0.00 | 0.07 | 0.47 | 0.15 | 0.25 | 0.46 | 0.49 | 0.58 | -0.99 | 0.52 | 0.87 | 0.44 | 0.11 | -0.05 | 0.02 | 0.10 | 0.21 | 0.19 | 0.18 | 0.26 | 0.78 | 1.15 | 1.83 | 2.16 | 2.14 | 1.89 | 2.02 | 1.16 | 0.26 | 0.27 | 0.07 | 0.41 | 0.16 | -1.83 | 0.22 | 0.21 | 1.52 | -1.59 | -0.06 | 0.12 |
|
EPS (Weighted Average and Diluted)
|
0.65 | 0.77 | 0.21 | 0.54 | 0.95 | 0.03 | 0.11 | 0.22 | 0.90 | 0.89 | 0.05 | 0.10 | 0.25 | 0.39 | -0.03 | 0.12 | 0.34 | 0.38 | 0.10 | 0.10 | 0.33 | 0.13 | 0.00 | 0.07 | 0.46 | 0.15 | 0.24 | 0.45 | 0.48 | 0.57 | -0.99 | 0.51 | 0.86 | 0.43 | 0.11 | -0.05 | 0.02 | 0.10 | 0.21 | 0.19 | 0.18 | 0.25 | 0.77 | 1.13 | 1.79 | 2.10 | 2.11 | 1.86 | 1.99 | 1.14 | 0.25 | 0.26 | 0.07 | 0.40 | 0.16 | -1.83 | 0.22 | 0.21 | 1.51 | -1.59 | -0.06 | 0.12 |
|
Shares Outstanding (Weighted Average)
|
70.12M | 70.43M | 70.98M | 71.41M | 72.00M | 72.70M | 73.66M | 73.72M | 74.04M | 74.11M | 75.05M | 75.11M | 75.22M | 75.28M | 75.97M | 76.40M | 76.58M | 76.66M | 76.99M | 76.77M | 76.82M | 73.05M | 70.69M | 70.36M | 70.38M | 70.40M | 70.88M | 70.96M | 70.99M | 71.10M | 70.60M | 70.61M | 69.11M | 67.57M | 67.17M | 66.14M | 65.02M | 63.03M | 63.03M | 63.82M | 62.43M | 62.03M | 62.03M | 62.08M | 62.05M | 61.97M | 62.42M | 62.30M | 59.13M | 58.07M | 57.02M | 56.69M | 56.58M | 56.47M | 56.72M | 56.34M | 55.46M | 54.51M | 53.87M | 53.38M | 52.77M | 52.15M |
|
Shares Outstanding (Diluted Average)
|
74.96M | 73.55M | 71.71M | 73.12M | 74.13M | 73.34M | 0.07M | 75.55M | 75.99M | 75.50M | 76.21M | 76.55M | 76.47M | 76.19M | 75.91M | 77.02M | 77.61M | 77.29M | 77.43M | 77.57M | 75.89M | 75.66M | 70.74M | 70.63M | 70.84M | 70.84M | 71.76M | 72.27M | 72.48M | 72.06M | 70.58M | 71.42M | 70.30M | 70.42M | 67.85M | 65.93M | 65.43M | 65.95M | 64.14M | 64.27M | 63.76M | 63.36M | 62.74M | 63.24M | 63.48M | 63.52M | 63.32M | 62.91M | 61.94M | 61.18M | 57.73M | 57.74M | 57.68M | 57.55M | 57.02M | 56.40M | 56.03M | 55.61M | 54.21M | 53.55M | 53.27M | 53.19M |
|
EBITDA
|
50.05M | 56.67M | 22.07M | 43.65M | 81.65M | 22.69M | 12.38M | 20.24M | 76.28M | 70.33M | 4.21M | 8.19M | 18.87M | 34.54M | -2.21M | 10.11M | 31.58M | 37.50M | 9.73M | 9.79M | 16.09M | 1.65M | -2.00M | 11.66M | 39.86M | 4.43M | 19.06M | 36.50M | 15.67M | 41.85M | 39.16M | 38.44M | 64.46M | 24.57M | 14.55M | -2.46M | 1.83M | 7.69M | 13.41M | 11.08M | 10.97M | 23.05M | 54.04M | 83.11M | 120.45M | 154.84M | 151.11M | 129.34M | 122.08M | 67.54M | 11.82M | 12.63M | -4.49M | 19.47M | 1.69M | -105.16M | 8.28M | 2.69M | 86.65M | -84.67M | -6.09M | 0.89M |
|
Interest Expenses
|
2.15M | 1.99M | 2.01M | 2.02M | 2.12M | 2.13M | 2.15M | 2.20M | 1.46M | 0.00M | | 0.00M | | 0.02M | 0.12M | 0.30M | 0.32M | 0.32M | 0.30M | 0.32M | 0.29M | 0.27M | 0.27M | 0.28M | 0.29M | 0.27M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.25M | 0.25M | 0.63M | 0.92M | 0.58M | 0.66M | 0.45M | 0.03M | 0.03M | 0.07M | 0.04M | 0.07M | 0.04M | 0.10M | 0.04M | 0.04M | 0.03M | 0.03M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M |
|
Tax Rate
|
| | 25.10% | 4.54% | 11.30% | 90.79% | 18.86% | 8.86% | 9.13% | 4.58% | 17.70% | 12.43% | 1.29% | 15.09% | 4.44% | 10.70% | 15.57% | 21.98% | 19.03% | 20.11% | | | 93.71% | 57.51% | 19.38% | | 12.88% | 13.62% | | 5.83% | | 11.66% | 10.76% | | 58.30% | | 75.01% | 37.08% | 13.61% | 8.88% | 5.80% | 33.85% | 11.52% | 14.60% | 5.96% | 13.89% | 11.84% | 10.57% | 4.16% | 9.27% | 20.48% | 26.97% | 3.43% | 19.31% | 19.68% | | 24.84% | | 12.19% | | | 4.81% |