|
Revenue
|
17.88M | 89.96M | 13.66M | 16.11M | 16.30M | 120.55M | 19.54M | 24.44M | 28.28M | 89.28M | 30.10M | 35.52M | 29.44M | 30.27M | 40.55M | 30.74M | 31.93M | 43.95M | 29.03M | 108.06M | 23.86M | 191.57M | 33.17M | 7.97M | 24.40M | 8.20M | 44.03M | 65.00M | 4.00M | 24.36M | 155.97M | 16.54M | 9.80M | 29.81M | 15.73M | 34.37M | 1.70M | 14.40M | 40.13M | -73.81M | 2.20M | 0.40M | 0.12M | -19.29M | 1.80M | 1.35M | 1.08M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 41.83M | 62.38M | 0.60M | 21.29M | 152.71M | 13.42M | 5.56M | 23.00M | 11.43M | 29.44M | -1.79M | 8.69M | 35.89M | -64.33M | -18.90M | 0.26M | 0.05M | -13.44M | 1.55M | 1.26M | 1.02M |
|
Research & Development
|
25.65M | 33.27M | 40.62M | 51.26M | 50.54M | 51.55M | 52.07M | 59.92M | 43.65M | 52.39M | 40.56M | 50.61M | 46.73M | 46.98M | 50.34M | 52.47M | 56.97M | 52.14M | 56.44M | 70.28M | 50.50M | 52.01M | 49.96M | 56.80M | 54.90M | 61.41M | 58.48M | 78.13M | 74.68M | 122.57M | 75.88M | 113.92M | 89.02M | 70.96M | 75.18M | 61.63M | 74.49M | 95.48M | 61.19M | 35.31M | 36.49M | 32.36M | 19.97M | 6.87M | 9.18M | 5.87M | 1.21M |
|
Selling, General & Administrative
|
6.43M | 7.52M | 10.14M | 12.82M | 10.48M | 9.68M | 11.24M | 12.96M | 11.42M | 10.38M | 11.65M | 12.59M | 11.53M | 13.43M | 12.95M | 13.85M | 15.55M | 15.05M | 15.36M | 17.85M | 22.21M | 26.74M | 35.82M | 50.71M | 49.60M | 63.53M | -48.98M | 42.25M | 30.78M | 32.55M | 25.85M | 34.74M | 30.56M | 30.26M | 29.90M | 33.97M | 34.27M | 31.18M | 25.57M | -4.55M | 16.71M | 14.91M | 9.36M | 8.35M | 8.11M | 7.06M | 5.29M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.61M | | | | 18.55M | 0.95M | 0.13M | 0.39M | 0.04M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.91M | 0.97M | 3.08M | 2.21M | 2.62M | 3.40M | 3.08M | 3.27M | 3.12M | 4.24M | 6.81M | 4.31M | 4.92M | 3.49M | 5.71M | 4.24M | -9.48M | 21.34M | 0.14M | -0.07M | -5.89M | 0.25M | 0.09M | -0.06M |
|
Operating Expenses
|
32.08M | 40.78M | 50.76M | 64.08M | 61.02M | 61.23M | 63.31M | 72.89M | 55.07M | 62.77M | 52.20M | 63.19M | 58.26M | 60.41M | 63.29M | 66.32M | 72.52M | 67.19M | 71.80M | 88.14M | 72.71M | 78.75M | 86.03M | 108.41M | 105.47M | 128.03M | 11.70M | 123.00M | 108.86M | 158.20M | 105.00M | 151.78M | 123.82M | 108.03M | 109.39M | 100.52M | 112.25M | 132.37M | 103.62M | 21.29M | 74.55M | 47.41M | 47.81M | 10.27M | 17.66M | 13.40M | 6.49M |
|
Operating Income
|
-14.21M | 49.17M | -37.09M | -47.97M | -44.72M | 59.31M | -43.77M | -48.45M | -26.79M | 26.51M | -22.10M | -27.67M | -28.82M | -30.14M | -22.74M | -35.58M | -40.60M | -23.24M | -42.77M | 19.92M | -48.84M | 112.82M | -52.85M | -100.44M | -81.07M | -85.14M | 32.33M | -58.00M | -70.43M | -133.84M | 50.97M | -135.24M | -62.99M | -78.22M | -93.66M | -66.15M | -76.09M | -88.05M | -63.48M | -95.10M | -49.18M | -46.41M | -47.69M | -7.13M | -14.92M | -12.05M | -5.41M |
|
EBIT
|
-14.21M | 49.17M | -37.09M | -47.97M | -44.72M | 59.31M | -43.77M | -48.45M | -26.79M | 26.51M | -22.10M | -27.67M | -28.82M | -30.14M | -22.74M | -35.58M | -40.60M | -23.24M | -42.77M | 19.92M | -48.84M | 112.82M | -52.85M | -100.44M | -81.07M | -85.14M | 32.33M | -58.00M | -70.43M | -133.84M | 50.97M | -135.24M | -62.99M | -78.22M | -93.66M | -66.15M | -76.09M | -88.05M | -63.48M | -95.10M | -49.18M | -46.41M | -47.69M | -7.13M | -14.92M | -12.05M | -5.41M |
|
Interest & Investment Income
|
| | | | -1.92M | -2.06M | 1.46M | -2.64M | 1.42M | -2.31M | -1.89M | -2.53M | -1.73M | -1.73M | -1.66M | 11.55M | 2.07M | 2.65M | 3.08M | 3.77M | 4.18M | 4.12M | 4.19M | 0.18M | 2.53M | -0.01M | 0.90M | -0.28M | -0.95M | -0.72M | -1.41M | 0.93M | -0.42M | 5.06M | 1.71M | -0.20M | -1.34M | -0.42M | -0.73M | 1.98M | 0.14M | -0.97M | -0.60M | -1.53M | -1.84M | -1.72M | -7.74M |
|
Other Non Operating Income
|
0.69M | 0.38M | 0.28M | | 0.84M | 0.71M | 1.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.60M |
|
Non Operating Income
|
0.69M | 0.38M | 0.28M | | 0.84M | 0.71M | 1.46M | | | | | | | | | | | | | | | | | | | | 1.48M | 0.26M | -0.45M | -0.36M | -1.30M | 1.04M | -0.32M | 5.20M | 1.80M | 0.92M | 1.04M | 2.65M | 4.30M | -0.39M | 2.23M | 0.90M | 1.47M | 0.69M | 0.41M | 0.29M | 0.93M |
|
EBT
|
-16.24M | 46.83M | -39.53M | -50.56M | -46.64M | 57.26M | -45.07M | -51.09M | -28.15M | 24.20M | -24.00M | -30.20M | -30.55M | -31.86M | -24.40M | -33.74M | -41.30M | -23.35M | -42.43M | 20.96M | -45.44M | 116.21M | -49.36M | -98.05M | -78.54M | -85.14M | 33.23M | -58.27M | -71.38M | -134.55M | 49.56M | -134.31M | -63.41M | -73.17M | -91.94M | -66.35M | -77.43M | -88.47M | -64.21M | -93.12M | -49.04M | -47.38M | -48.29M | -8.66M | -16.76M | -13.78M | -13.15M |
|
Tax Provisions
|
| | | | -0.27M | 0.20M | 0.03M | 0.28M | -0.30M | -0.11M | 0.16M | 0.40M | 0.06M | 0.05M | 0.06M | 0.15M | 0.10M | 0.07M | 0.12M | 0.01M | -0.03M | 0.20M | 0.08M | 0.07M | -0.19M | 0.17M | 0.21M | 0.17M | 0.13M | -0.00M | 0.11M | 0.11M | 0.11M | 0.02M | 0.11M | 0.11M | 0.07M | -0.23M | 0.08M | -0.17M | 0.01M | -0.28M | 0.00M | 0.00M | 0.00M | -0.09M | |
|
Profit After Tax
|
-16.24M | 46.83M | -39.53M | -50.56M | -46.37M | 57.05M | -45.10M | -51.37M | -27.84M | 24.32M | -24.15M | -30.39M | -30.61M | -31.91M | -24.46M | -33.89M | -41.40M | -23.42M | -42.56M | 20.95M | -45.41M | 116.00M | -49.44M | -98.12M | -78.35M | -85.31M | 33.00M | -58.63M | -71.75M | -133.99M | 49.80M | -134.08M | -63.20M | -72.62M | -91.65M | -66.17M | -76.70M | -87.68M | -63.62M | -94.97M | -49.05M | -47.09M | -48.29M | -8.66M | -16.77M | -13.68M | 200.64M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.19M | -0.24M | 0.56M | 0.34M | 0.34M | 0.32M | 0.56M | 0.41M | 0.28M | 0.80M | 0.55M | 0.68M | 0.58M | 0.60M | 1.20M | 0.90M | 1.30M | -0.60M | 1.70M | 1.40M |
|
Income from Continuing Operations
|
-16.24M | 46.83M | -39.53M | -50.56M | -46.37M | 57.05M | -45.10M | -51.37M | -27.84M | 24.32M | -24.15M | -30.60M | -30.61M | -31.91M | -24.46M | -33.89M | -41.40M | -23.42M | -42.56M | 20.95M | -45.41M | 116.00M | -49.44M | -98.12M | -78.35M | -85.31M | 33.02M | -58.45M | -71.52M | -134.55M | 49.46M | -134.42M | -63.52M | -73.19M | -92.06M | -66.45M | -77.50M | -88.23M | -64.29M | -92.95M | -49.05M | -47.09M | -48.29M | -8.66M | -16.77M | -13.68M | -13.15M |
|
Consolidated Net Income
|
-16.24M | 46.83M | -39.53M | -50.56M | -46.37M | 57.05M | -45.10M | -51.37M | -27.84M | 24.32M | -24.15M | -30.60M | -30.61M | -31.91M | -24.46M | -33.89M | -41.40M | -23.42M | -42.56M | 20.95M | -45.41M | 116.00M | -49.44M | -98.12M | -78.35M | -85.31M | 33.02M | -58.45M | -71.52M | -134.55M | 49.46M | -134.42M | -63.52M | -73.19M | -92.06M | -66.45M | -77.50M | -88.23M | -64.29M | -92.95M | 16.11M | 31.55M | 31.21M | 26.65M | 21.41M | 6.08M | 213.78M |
|
Income towards Parent Company
|
-16.24M | 46.83M | -39.53M | -50.56M | -46.37M | 57.05M | -45.10M | -51.37M | -27.84M | 24.32M | -24.15M | -30.60M | -30.61M | -31.91M | -24.46M | -33.89M | -41.40M | -23.42M | -42.56M | 20.95M | -45.41M | 116.00M | -49.44M | -98.12M | -78.35M | -85.31M | 33.02M | -58.45M | -71.52M | -134.55M | 49.46M | -134.42M | -63.52M | -73.19M | -92.06M | -66.45M | -77.50M | -88.23M | -64.29M | -92.95M | 16.11M | 31.55M | 31.21M | 26.65M | 21.41M | 6.08M | 213.78M |
|
Net Income towards Common Stockholders
|
-16.24M | 46.83M | -39.53M | -50.56M | -46.37M | 57.05M | -45.10M | -51.37M | -27.84M | 24.32M | -24.15M | -30.60M | -30.61M | -31.91M | -24.46M | -33.89M | -41.40M | -23.42M | -42.56M | 20.95M | -45.41M | 116.00M | -49.44M | -98.12M | -78.35M | -85.31M | 33.02M | -58.45M | -71.52M | -134.55M | 49.46M | -134.42M | -63.52M | -73.19M | -92.06M | -66.45M | -77.50M | -88.23M | -64.29M | -92.95M | 16.11M | 31.55M | 31.21M | 26.65M | 21.41M | 6.08M | 213.78M |
|
EPS (Basic)
|
-1.23 | 1.36 | -2.93 | -2.69 | -0.78 | 0.95 | -0.74 | -0.85 | -0.45 | 0.39 | -0.38 | -0.49 | -0.48 | -0.46 | -0.32 | -0.46 | -0.50 | -0.28 | -0.50 | 0.25 | -0.53 | 1.34 | -0.57 | -1.13 | -0.89 | -0.95 | 0.36 | -0.65 | -0.78 | -1.45 | 0.54 | -1.45 | -0.68 | -0.78 | -0.98 | -0.71 | -0.82 | -0.90 | -0.65 | -0.96 | 0.16 | 7.90 | -12.01 | 0.27 | 0.21 | -3.38 | 49.61 |
|
EPS (Weighted Average and Diluted)
|
| 0.58 | | | | 0.83 | | | | 0.35 | | | | -0.48 | | | | -0.28 | -0.50 | | | 1.26 | -0.57 | | | -0.95 | 0.35 | -0.65 | | -1.45 | 0.54 | -1.45 | -0.68 | -0.78 | -0.98 | -0.71 | -0.82 | -0.90 | -0.65 | -0.96 | 0.16 | 7.90 | -12.01 | 0.27 | 0.21 | -3.38 | 49.61 |
|
Shares Outstanding (Weighted Average)
|
13.21M | | 13.50M | 18.77M | 59.20M | | 60.77M | 60.34M | 62.18M | | 62.86M | 62.74M | 64.04M | 69.64M | 75.89M | 72.99M | 82.86M | 83.75M | 84.51M | 84.06M | 85.70M | | | 86.63M | 88.22M | 89.45M | | 89.85M | 91.69M | 92.28M | | 92.35M | 93.04M | 93.47M | 93.77M | 93.58M | 94.69M | 97.73M | 98.25M | 97.30M | 98.98M | 3.99M | 4.02M | 100.04M | 100.95M | 4.04M | 4.04M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 89.85M | | 92.28M | | 92.35M | 93.04M | 93.47M | 93.77M | 93.58M | 94.69M | 97.73M | 98.25M | 97.30M | 98.98M | 3.99M | 4.02M | 100.04M | 100.95M | 4.04M | 4.04M |
|
EBITDA
|
-14.21M | 49.17M | -37.09M | -47.97M | -44.72M | 59.31M | -43.77M | -48.45M | -26.79M | 26.51M | -22.10M | -27.67M | -28.82M | -30.14M | -22.74M | -35.58M | -40.60M | -23.24M | -42.77M | 19.92M | -48.84M | 112.82M | -52.85M | -100.44M | -81.07M | -85.14M | 32.33M | -58.00M | -70.43M | -133.84M | 50.97M | -135.24M | -62.99M | -78.22M | -93.66M | -66.15M | -76.09M | -88.05M | -63.48M | -95.10M | -49.18M | -46.41M | -47.69M | -7.13M | -14.92M | -12.05M | -5.41M |
|
Interest Expenses
|
2.73M | 2.73M | 2.72M | 2.93M | 2.76M | 2.76M | 2.76M | 2.75M | 2.78M | 2.44M | 2.76M | 2.75M | 2.38M | 2.76M | 2.77M | 1.80M | 2.77M | 2.75M | 2.74M | 2.73M | 0.77M | 0.74M | 0.70M | 0.67M | 0.63M | 0.65M | 0.58M | 0.54M | 0.50M | 0.35M | 0.11M | 0.11M | 0.10M | 0.14M | 0.08M | 1.12M | 2.37M | 3.07M | 5.02M | -2.37M | 2.90M | 1.87M | 2.07M | 2.22M | 3.00M | 2.01M | 2.08M |
|
Shares Outstanding
|
| | | 59.05M | | | | 61.99M | | | | 63.67M | | | | 82.50M | 83.42M | 84.18M | 84.85M | 85.43M | 86.13M | 86.85M | 87.21M | 87.66M | 88.90M | 90.23M | 90.88M | 91.44M | 92.08M | 92.61M | 92.71M | 92.88M | 93.29M | 93.73M | 93.94M | 94.17M | 96.62M | 98.20M | 98.34M | 3.95M | 3.98M | 4.02M | 4.03M | 4.04M | 4.04M | 4.04M | 4.05M |
|
Tax Rate
|
| | | | 0.58 | 0.36 | -0.06 | -0.55 | 1.08 | -0.47 | -0.66 | -1.33 | -0.20 | -0.15 | -0.23 | -0.46 | -0.24 | -0.32 | -0.29 | 0.02 | 0.06 | 0.18 | -0.15 | -0.07 | 0.25 | -0.20 | 0.65 | -0.29 | -0.19 | 0.00 | 0.21 | -0.08 | -0.18 | -0.03 | -0.12 | -0.16 | -0.10 | 0.27 | -0.13 | 0.19 | -0.01 | 0.59 | -0.01 | -0.02 | -0.01 | 0.67 | |