|
Revenue
|
77.12M | 77.14M | | 82.61M | 83.86M | 81.72M | 70.17M | 71.70M | 70.79M | 70.89M | 65.88M | 71.16M | 84.69M | 87.15M | 89.52M | 96.64M | 99.32M | 86.57M | 83.60M | 88.60M | 106.46M | 109.72M | 101.19M | 96.51M | 99.21M | 113.22M | 118.11M | 104.59M | 94.14M | 91.97M | 95.27M | 98.62M | 102.72M | 101.48M | 95.98M | 98.09M | 102.30M | 103.47M | 100.24M | 97.32M | 100.59M | 103.04M | 107.17M | 115.72M | 131.91M | 131.91M | 0.23M | 150.51M | 161.37M | 172.51M | 175.96M | 184.31M | 190.08M | 192.17M | 170.60M | 140.81M | 124.08M | 127.09M | 117.42M | 120.15M | 123.97M | 133.35M |
|
Cost of Revenue
|
29.89M | 31.55M | | 33.01M | 33.19M | 33.87M | 29.71M | 32.22M | 33.74M | 32.34M | 30.20M | 33.00M | 39.58M | 40.78M | 40.92M | 42.50M | 44.34M | 35.76M | | 40.67M | 48.16M | 49.41M | 62.31M | 39.01M | 40.71M | 45.70M | 54.57M | 41.61M | 40.75M | 38.03M | 48.99M | 42.10M | 52.47M | 43.12M | 41.67M | 40.44M | 42.26M | 42.03M | 40.94M | 39.75M | 40.01M | 40.74M | 42.31M | 45.13M | 49.09M | 49.09M | 73.15M | 49.75M | 50.89M | 53.78M | 53.89M | 55.71M | 57.52M | 57.61M | 51.65M | 44.61M | 39.33M | 39.40M | 45.67M | 38.42M | 39.22M | 42.82M |
|
Gross Profit
|
47.23M | 45.59M | | 49.61M | 50.67M | 47.85M | 40.46M | 39.48M | 37.05M | 38.55M | 35.67M | 38.16M | 45.11M | 46.38M | 48.60M | 54.14M | 54.98M | 50.81M | | 47.92M | 58.30M | 60.30M | 38.88M | 57.51M | 58.50M | 67.53M | 63.54M | 62.97M | 53.39M | 53.94M | 46.28M | 56.52M | 50.25M | 58.36M | 54.31M | 57.65M | 60.04M | 61.44M | 59.29M | 57.56M | 60.58M | 62.31M | 64.86M | 70.59M | 82.83M | 82.83M | | 100.77M | 110.48M | 118.73M | 122.07M | 128.60M | 132.56M | 134.56M | 118.95M | 96.21M | 84.75M | 87.69M | 71.75M | 81.73M | 84.75M | 90.53M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | 0.74M | 0.74M | 0.74M | | 2.94M | 8.94M | 8.94M | 27.37M | 8.72M | 8.50M | 8.45M | 8.47M | 8.69M | 8.88M | 8.65M | 5.69M | 5.76M | 4.65M | 3.84M | 3.72M | 3.40M | 3.40M | 3.40M | 3.40M | 2.65M | 0.62M | 0.62M | | 0.80M | 0.60M | 0.83M | -0.38M | 1.43M | 1.13M | 1.13M | 1.14M | 1.14M | 1.14M | 1.15M | 1.12M | 1.14M | 1.12M | 1.17M | 1.28M | 0.48M | 0.58M | 0.60M |
|
Research & Development
|
15.16M | 14.81M | | 20.14M | 18.63M | 17.00M | 16.09M | 19.15M | 19.36M | 20.45M | 18.66M | 18.11M | 20.27M | 20.25M | 22.33M | 21.24M | 22.30M | 22.05M | | 27.64M | 39.55M | 37.62M | 71.27M | 32.61M | 30.91M | 27.75M | 26.25M | 27.39M | 26.82M | 25.65M | 23.50M | 22.94M | 21.08M | 19.13M | 19.30M | 19.66M | 19.38M | 20.03M | 19.54M | 21.69M | 22.46M | 22.44M | | 24.07M | 28.77M | 28.77M | 43.93M | 32.55M | 33.61M | 34.82M | 34.78M | 35.99M | 41.95M | 42.05M | 39.79M | 40.59M | 38.73M | 41.40M | 38.58M | 41.39M | 43.53M | 49.63M |
|
Selling, General & Administrative
|
16.39M | 15.82M | | 17.17M | 17.74M | 16.81M | 17.12M | 17.92M | 19.41M | 17.72M | 17.27M | 16.50M | 17.07M | 16.39M | 17.19M | 18.75M | 18.83M | 17.64M | | 21.09M | 28.19M | 23.82M | 42.12M | 23.61M | 23.00M | 29.24M | 22.75M | 23.91M | 21.94M | 21.29M | 23.59M | 27.04M | 21.07M | 21.77M | 21.17M | 20.78M | 19.76M | 21.08M | 20.92M | 22.55M | 24.49M | 23.76M | | 25.09M | 26.27M | 26.27M | 34.82M | 28.77M | 29.02M | 31.93M | 32.35M | 32.58M | 36.79M | 33.22M | 34.66M | 36.47M | 20.00M | 30.99M | 29.47M | 33.13M | 34.81M | 41.40M |
|
Restructuring Costs
|
-0.12M | 0.08M | | 1.83M | 1.39M | 1.76M | 1.10M | 0.56M | 0.09M | | 5.38M | 0.15M | 0.02M | 0.09M | 0.13M | 0.01M | 0.00M | 0.00M | 0.00M | 4.89M | 4.07M | 6.82M | 3.46M | 5.43M | 2.57M | 0.32M | 0.95M | 0.07M | 1.58M | 3.07M | 2.48M | 1.03M | 4.38M | 0.09M | 11.85M | 1.34M | 3.13M | 0.25M | -0.06M | 0.94M | 0.55M | 2.69M | | 0.18M | 0.17M | 0.17M | -3.01M | 0.46M | 0.14M | 2.31M | 0.05M | 0.03M | -0.11M | 1.51M | 0.48M | 1.70M | 2.58M | 6.90M | 1.11M | 0.14M | 1.56M | 0.77M |
|
Other Operating Expenses
|
29.89M | 31.55M | | 33.01M | 33.19M | 33.87M | 30.24M | 33.92M | 34.72M | 33.07M | 30.96M | 33.75M | 40.32M | 41.52M | 41.65M | 43.24M | 45.08M | 36.50M | | 61.91M | 60.55M | 59.42M | 150.69M | 48.22M | 49.09M | 61.93M | 69.12M | 53.93M | 52.53M | 79.43M | -122.96M | 48.41M | 17.29M | 4.41M | 3.71M | 3.39M | 3.39M | 3.39M | 3.39M | 2.64M | 0.60M | 0.60M | | 0.60M | 0.60M | 0.60M | -0.29M | 1.22M | 0.93M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 14.80M | 0.10M | 0.15M | 0.26M |
|
Operating Expenses
|
61.31M | 62.26M | | 72.15M | 70.95M | 69.43M | 64.55M | 71.55M | 73.58M | 71.24M | 72.26M | 68.52M | 77.68M | 78.24M | 81.30M | 83.23M | 86.22M | 76.20M | 0.00M | 115.53M | 132.35M | 127.67M | 267.55M | 109.87M | 105.58M | 119.23M | 119.07M | 105.29M | 102.87M | 129.44M | -73.39M | 99.42M | 63.81M | 45.41M | 56.03M | 45.18M | 45.65M | 44.75M | 43.80M | 47.82M | 48.09M | 49.49M | | 49.94M | 55.81M | 55.81M | 75.45M | 63.00M | 63.70M | 69.93M | 68.05M | 69.47M | 79.49M | 77.64M | 75.80M | 79.63M | 62.19M | 80.16M | 83.96M | 74.75M | 80.05M | 92.06M |
|
Operating Income
|
15.81M | 14.88M | | 10.46M | 12.91M | 12.29M | 5.62M | 0.15M | -2.79M | -0.35M | -6.39M | 2.64M | 7.01M | 8.91M | 8.21M | 13.40M | 13.10M | 10.37M | | -26.93M | -25.89M | -17.96M | -144.11M | -13.36M | -6.37M | -6.01M | -0.96M | -0.70M | -8.73M | -37.47M | -0.72M | -0.80M | -13.56M | 12.96M | -1.72M | 12.48M | 14.39M | 16.69M | 15.49M | 9.74M | 12.48M | 12.81M | 64.86M | 20.65M | 27.02M | 27.02M | 65.78M | 37.76M | 46.79M | 48.80M | 54.02M | 59.13M | 53.07M | 56.92M | 43.15M | 16.57M | 22.57M | 7.53M | -12.21M | 6.97M | 4.71M | -1.53M |
|
EBIT
|
15.81M | 14.88M | | 10.46M | 12.91M | 12.29M | 5.62M | 0.15M | -2.79M | -0.35M | -6.39M | 2.64M | 7.01M | 8.91M | 8.21M | 13.40M | 13.10M | 10.37M | | -26.93M | -25.89M | -17.96M | -144.11M | -13.36M | -6.37M | -6.01M | -0.96M | -0.70M | -8.73M | -37.47M | -0.72M | -0.80M | -13.56M | 12.96M | -1.72M | 12.48M | 14.39M | 16.69M | 15.49M | 9.74M | 12.48M | 12.81M | 64.86M | 20.65M | 27.02M | 27.02M | 65.78M | 37.76M | 46.79M | 48.80M | 54.02M | 59.13M | 53.07M | 56.92M | 43.15M | 16.57M | 22.57M | 7.53M | -12.21M | 6.97M | 4.71M | -1.53M |
|
Other Non Operating Income
|
0.94M | 0.67M | | 0.66M | 0.27M | 0.25M | 0.26M | 0.06M | 0.69M | 0.09M | -0.34M | -0.05M | -0.05M | 0.35M | -0.39M | 0.36M | 0.94M | 0.05M | | -0.14M | -0.12M | -0.84M | -2.39M | 0.82M | 2.53M | 0.21M | -0.71M | -0.49M | 0.41M | -2.03M | -1.18M | 0.55M | -0.35M | -0.45M | -0.00M | 0.15M | -2.11M | -0.06M | -0.23M | -0.05M | 0.04M | -0.07M | | -0.16M | -0.09M | -0.09M | -0.37M | -0.02M | -0.24M | -0.82M | -0.02M | -0.10M | -0.18M | 0.01M | 0.80M | -0.05M | 0.25M | -0.25M | -2.13M | -0.04M | -0.24M | -0.02M |
|
Non Operating Income
|
0.94M | 0.67M | | 0.66M | 0.27M | 0.25M | 0.26M | 0.06M | 0.69M | 0.09M | -0.34M | -0.05M | -0.05M | 0.35M | -0.39M | 0.36M | 0.94M | 0.05M | | -0.14M | -0.12M | -0.84M | -2.39M | 0.82M | 2.53M | 0.21M | -0.71M | -0.49M | 0.41M | -2.03M | -1.18M | 0.55M | -0.35M | -0.45M | -0.00M | 0.15M | -2.11M | -0.06M | -0.23M | -0.05M | 0.04M | -0.07M | | -0.16M | -0.09M | -0.09M | -0.37M | -0.02M | -0.24M | -0.82M | -0.02M | -0.10M | -0.18M | 0.01M | 0.80M | -0.05M | 0.25M | -0.25M | -2.13M | -0.04M | -0.24M | -0.02M |
|
EBT
|
16.75M | 15.54M | | 11.13M | 13.18M | 12.53M | 5.88M | 0.22M | -2.09M | -0.26M | -6.73M | 2.59M | 6.96M | 9.26M | 7.67M | 13.71M | 14.01M | 10.43M | | -28.68M | -31.51M | -24.55M | -164.84M | -17.50M | -8.90M | -11.04M | -6.74M | -6.76M | -12.97M | -43.38M | -6.60M | -5.36M | -18.88M | 7.01M | -6.74M | 7.64M | 8.74M | 14.61M | 14.08M | 8.61M | 11.47M | 11.95M | 48.46M | 19.77M | 26.27M | 26.27M | 65.59M | 37.03M | 45.65M | 46.72M | 52.14M | 58.48M | 53.08M | 57.88M | 45.40M | 17.84M | 23.75M | 8.21M | -13.57M | 7.98M | 5.08M | -0.95M |
|
Tax Provisions
|
0.02M | 0.18M | | 0.21M | 0.15M | -0.80M | -35.07M | 7.93M | 10.45M | 1.92M | 0.45M | 0.70M | 1.92M | 0.42M | 1.13M | 1.73M | 2.24M | 1.02M | | 24.70M | 4.10M | 0.31M | 27.56M | 1.90M | 4.54M | 1.00M | 2.51M | 0.52M | 0.05M | -0.33M | 0.61M | 0.60M | 1.34M | 0.03M | 0.44M | 0.23M | 0.20M | 1.10M | 0.39M | 0.44M | 0.84M | -0.70M | | 1.00M | -0.47M | -0.50M | 1.39M | 1.00M | 1.12M | 0.40M | 2.22M | 2.60M | 2.44M | 4.10M | -53.30M | 3.04M | 1.12M | 1.02M | -30.10M | 3.00M | 2.20M | -3.75M |
|
Profit After Tax
|
16.74M | 15.37M | | 10.92M | 13.03M | 13.34M | 40.95M | -7.71M | -12.54M | -2.17M | -7.17M | 1.89M | 5.04M | 8.84M | 6.55M | 11.98M | 11.77M | 9.41M | 15.42M | -53.35M | -35.57M | -24.86M | -45.45M | -19.71M | -13.81M | -12.41M | -8.16M | -7.28M | -13.02M | -43.05M | -7.21M | -5.95M | -20.22M | 6.97M | -7.12M | 7.41M | 8.56M | 13.54M | 13.99M | 8.17M | 10.63M | 12.61M | 15.99M | 18.81M | 26.74M | 26.74M | 64.19M | 36.08M | 44.53M | 46.36M | 51.91M | 55.92M | 50.64M | 53.79M | 98.71M | 14.80M | 22.63M | 7.19M | 16.51M | 5.02M | 2.91M | 2.79M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.37M | -0.41M | -0.37M | -0.34M | -0.15M | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | -0.01M | -0.09M | -0.10M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
16.74M | 15.37M | | 10.92M | 13.03M | 13.34M | 40.95M | -7.71M | -12.54M | -2.17M | -7.17M | 1.89M | 5.04M | 8.84M | 6.55M | 11.98M | 11.77M | 9.41M | | -53.38M | -35.61M | -24.86M | -192.39M | -19.40M | -13.44M | -12.04M | -9.25M | -7.28M | -13.02M | -43.05M | -7.21M | -5.96M | -20.22M | 6.97M | -7.18M | 7.41M | 8.54M | 13.51M | 13.69M | 8.17M | 10.63M | 12.65M | 48.46M | 18.77M | 26.74M | 26.77M | 64.19M | 36.03M | 44.53M | 46.31M | 49.92M | 55.88M | 50.64M | 53.78M | 98.71M | 14.80M | 22.63M | 7.19M | 16.53M | 4.98M | 2.88M | 2.79M |
|
Consolidated Net Income
|
16.74M | 15.37M | | 10.92M | 13.03M | 13.34M | 40.95M | -7.71M | -12.54M | -2.17M | -7.17M | 1.89M | 5.04M | 8.84M | 6.55M | 11.98M | 11.77M | 9.41M | | -53.38M | -35.61M | -24.86M | -192.39M | -19.40M | -13.44M | -12.04M | -9.25M | -7.28M | -13.02M | -43.05M | -7.21M | -5.96M | -20.22M | 6.97M | -7.18M | 7.41M | 8.54M | 13.51M | 13.69M | 8.17M | 10.63M | 12.65M | 48.46M | 18.77M | 26.74M | 26.77M | 64.19M | 36.03M | 44.53M | 46.31M | 49.92M | 55.88M | 50.64M | 53.78M | 98.71M | 14.80M | 22.63M | 7.19M | 16.53M | 4.98M | 2.88M | 2.79M |
|
Income towards Parent Company
|
16.74M | 15.37M | | 10.92M | 13.03M | 13.34M | 40.95M | -7.71M | -12.54M | -2.17M | -7.17M | 1.89M | 5.04M | 8.84M | 6.55M | 11.98M | 11.77M | 9.41M | | -53.38M | -35.61M | -24.86M | -192.39M | -19.40M | -13.44M | -12.04M | -9.25M | -7.28M | -13.02M | -43.05M | -7.21M | -5.96M | -20.22M | 6.97M | -7.18M | 7.41M | 8.54M | 13.51M | 13.69M | 8.17M | 10.63M | 12.65M | 48.46M | 18.77M | 26.74M | 26.77M | 64.19M | 36.03M | 44.53M | 46.31M | 49.92M | 55.88M | 50.64M | 53.78M | 98.71M | 14.80M | 22.63M | 7.19M | 16.53M | 4.98M | 2.88M | 2.79M |
|
Net Income towards Common Stockholders
|
16.74M | 15.37M | | 10.92M | 13.03M | 13.34M | 40.95M | -7.71M | -12.54M | -2.17M | -7.17M | 1.89M | 5.04M | 8.84M | 6.55M | 11.98M | 11.77M | 9.41M | | -53.38M | -35.61M | -24.86M | -192.39M | -19.40M | -13.44M | -12.04M | -9.25M | -7.28M | -13.02M | -43.05M | -7.21M | -5.96M | -20.22M | 6.97M | -7.18M | 7.41M | 8.54M | 13.51M | 13.69M | 8.17M | 10.63M | 12.65M | 48.46M | 18.77M | 26.74M | 26.77M | 64.19M | 36.03M | 44.53M | 46.31M | 49.92M | 55.88M | 50.64M | 53.78M | 98.71M | 14.80M | 22.63M | 7.19M | 16.53M | 4.98M | 2.88M | 2.79M |
|
EPS (Basic)
|
0.14 | 0.13 | | 0.09 | 0.11 | 0.11 | 0.35 | -0.07 | -0.11 | -0.02 | -0.06 | 0.02 | 0.04 | 0.08 | 0.06 | 0.10 | 0.10 | 0.08 | 0.13 | -0.46 | -0.30 | -0.21 | -0.38 | -0.17 | -0.12 | -0.10 | -0.07 | -0.06 | -0.11 | -0.35 | -0.06 | -0.05 | -0.16 | 0.05 | -0.05 | 0.06 | 0.06 | 0.10 | 0.10 | 0.06 | 0.08 | 0.09 | 0.12 | 0.14 | 0.20 | 0.20 | 0.47 | 0.26 | 0.32 | 0.34 | 0.38 | 0.41 | 0.37 | 0.39 | 0.72 | 0.11 | 0.16 | 0.05 | 0.12 | 0.04 | 0.02 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 0.13 | | 0.09 | 0.11 | 0.11 | 0.34 | -0.07 | -0.11 | -0.02 | -0.06 | 0.02 | 0.04 | 0.08 | 0.06 | 0.10 | 0.10 | 0.08 | 0.13 | -0.46 | -0.30 | -0.21 | -0.38 | | | | -0.08 | | | -0.35 | -0.06 | -0.05 | -0.16 | 0.05 | -0.05 | 0.05 | 0.06 | 0.10 | 0.10 | 0.06 | 0.08 | 0.09 | 0.11 | 0.13 | 0.19 | 0.19 | | 0.26 | 0.32 | 0.33 | 0.37 | 0.40 | 0.36 | 0.38 | 0.70 | 0.11 | 0.16 | 0.05 | 0.12 | 0.04 | 0.02 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
115.94M | 116.88M | 117.84M | 118.10M | 117.79M | 118.28M | 117.38M | 118.42M | 117.97M | 117.35M | 116.59M | 115.47M | 115.64M | 116.10M | 116.34M | 117.11M | 117.69M | 118.56M | 118.23M | 116.65M | 116.80M | 117.62M | 117.91M | 118.99M | 119.19M | 120.35M | 121.15M | 121.75M | 122.18M | 122.97M | 123.37M | 124.21M | 124.77M | 126.76M | 129.53M | 131.60M | 132.02M | 132.67M | 133.56M | 134.32M | 134.62M | 135.31M | 136.16M | 136.53M | 136.55M | 136.38M | 136.94M | 137.69M | 137.61M | 137.32M | 137.06M | 137.38M | 137.65M | 137.84M | 138.03M | 137.55M | 137.55M | 137.77M | 137.97M | 137.83M | 137.51M | 136.90M |
|
Shares Outstanding (Diluted Average)
|
120.27M | 121.05M | 120.14M | 121.86M | 121.69M | 121.34M | 121.14M | 118.17M | 118.02M | 117.61M | 117.19M | 116.71M | 117.11M | 117.35M | 117.08M | 118.92M | 120.94M | 120.97M | 120.25M | 116.86M | 116.90M | 117.67M | 117.39M | | | | 119.99M | | | 122.99M | 122.68M | 124.08M | 124.84M | 129.47M | 126.56M | 134.81M | 137.22M | 138.89M | 137.27M | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
15.81M | 14.88M | | 10.87M | 12.88M | 13.33M | 40.30M | -7.62M | -12.47M | -2.15M | -7.27M | 1.65M | 4.92M | 9.29M | 8.21M | 13.40M | 13.10M | 10.37M | | -26.93M | -25.89M | -17.96M | -144.11M | -13.36M | -6.37M | -6.01M | -0.96M | -0.70M | -8.73M | -37.47M | -0.72M | -0.80M | -13.56M | 12.96M | -1.72M | 12.48M | 14.39M | 16.69M | 15.49M | 9.74M | 12.48M | 12.81M | 64.86M | 20.65M | 27.02M | 27.02M | 65.78M | 37.76M | 46.79M | 48.80M | 54.02M | 59.13M | 53.07M | 56.92M | 43.15M | 16.57M | 22.57M | 7.53M | -12.21M | 6.97M | 4.71M | -1.53M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | 0.05M | 0.04M | | | 1.61M | 5.50M | 5.75M | 18.34M | 4.96M | 5.06M | 5.24M | 5.07M | 5.57M | 4.66M | 3.89M | 4.70M | 5.11M | 4.97M | 5.50M | 5.25M | 4.99M | 3.54M | 2.02M | 1.39M | 1.19M | 1.04M | 0.79M | | 0.72M | 0.66M | 0.66M | -0.23M | 0.71M | 1.27M | 1.40M | 1.88M | 1.85M | | | | | | | | | | |
|
Tax Rate
|
0.10% | 1.13% | | 1.87% | 1.15% | | | | | | | 27.00% | 27.60% | 4.50% | 14.70% | 12.60% | 15.96% | 9.79% | | | | | | | | | | | | 0.76% | | | | 0.47% | | 3.06% | 2.29% | 7.53% | 2.76% | 5.16% | 7.36% | | | 5.06% | | | 2.13% | 2.70% | 2.45% | 0.86% | 4.26% | 4.45% | 4.59% | 7.08% | | 17.04% | 4.72% | 12.47% | | 37.59% | 43.29% | |