|
Revenue
|
194.42M | 297.77M | 318.37M | 279.26M | 332.52M | 366.13M | 405.97M | 427.05M | 385.96M | 398.80M | 404.09M | 408.12M | 515.33M | 660.36M | 737.15M | 509.40M |
|
Cost of Revenue
|
90.08M | 117.94M | 129.77M | 128.50M | 154.28M | 159.94M | 184.91M | 179.98M | 169.38M | 179.36M | 165.67M | 162.81M | 193.65M | 208.31M | 222.48M | 169.00M |
|
Gross Profit
|
104.34M | 179.82M | 188.60M | 150.76M | 178.24M | 206.19M | 221.05M | 247.07M | 216.58M | 219.44M | 238.42M | 245.31M | 321.68M | 452.05M | 514.67M | 340.40M |
|
Amortization - Intangibles
|
| | | | 2.96M | 2.95M | 29.58M | 34.32M | 31.91M | 17.97M | 13.61M | 4.45M | 3.51M | 4.83M | 4.55M | 4.70M |
|
Research & Development
|
56.13M | 60.33M | 71.86M | 77.61M | 80.97M | 88.08M | 136.87M | 117.52M | 103.36M | 82.45M | 78.62M | 89.22M | 110.52M | 135.77M | 159.77M | 159.30M |
|
Selling, General & Administrative
|
52.55M | 64.36M | 68.84M | 72.32M | 67.14M | 73.53M | 97.35M | 98.60M | 90.72M | 91.05M | 82.54M | 95.33M | 105.62M | 122.08M | 137.24M | 116.94M |
|
Restructuring Costs
|
3.69M | 0.01M | 6.08M | 6.02M | 0.39M | 0.02M | 22.45M | 9.27M | 7.20M | 17.35M | 4.66M | 3.94M | 1.17M | 2.55M | 1.91M | 12.29M |
|
Other Operating Expenses
|
90.31M | 117.94M | 130.31M | 132.68M | 157.24M | 162.89M | 256.53M | 228.37M | 62.93M | 31.71M | 13.56M | 4.45M | 3.55M | 4.29M | 3.48M | 17.41M |
|
Operating Expenses
|
202.67M | 242.64M | 277.08M | 288.62M | 305.74M | 324.51M | 513.20M | 453.75M | 264.20M | 222.56M | 179.38M | 192.94M | 220.86M | 264.68M | 302.40M | 305.94M |
|
Operating Income
|
-8.25M | 55.13M | 41.29M | -9.37M | 26.79M | 41.62M | -107.23M | -26.70M | -47.62M | -3.12M | 59.04M | 52.37M | 100.82M | 187.37M | 212.27M | 34.46M |
|
EBIT
|
-8.25M | 55.13M | 41.29M | -9.37M | 26.79M | 41.62M | -107.23M | -26.70M | -47.62M | -3.12M | 59.04M | 52.37M | 100.82M | 187.37M | 212.27M | 34.46M |
|
Other Non Operating Income
|
1.81M | 2.47M | 1.43M | 0.51M | -0.15M | 1.50M | -1.07M | 2.84M | -3.29M | -0.25M | -2.25M | -0.21M | -0.45M | -1.11M | 0.55M | -2.18M |
|
Non Operating Income
|
1.81M | 2.47M | 1.43M | 0.51M | -0.15M | 1.50M | -1.07M | 2.84M | -3.29M | -0.25M | -2.25M | -0.21M | -0.45M | -1.11M | 0.55M | -2.18M |
|
EBT
|
-6.44M | 57.60M | 42.72M | -8.86M | 26.49M | 42.94M | -126.69M | -44.18M | -69.71M | -23.97M | 45.06M | 48.46M | 97.63M | 182.11M | 214.86M | 36.23M |
|
Tax Provisions
|
0.52M | 0.53M | -35.51M | 20.75M | 4.17M | -5.64M | 32.54M | 9.92M | 0.85M | 2.44M | 1.89M | 1.15M | 2.03M | 4.65M | -44.20M | -24.90M |
|
Profit After Tax
|
-6.96M | 57.07M | 78.23M | -29.61M | 22.32M | 48.58M | -159.23M | -54.10M | -70.56M | -26.32M | 43.49M | 47.39M | 95.92M | 178.88M | 259.06M | 61.13M |
|
Equity Income
|
| | | | | | -0.49M | -1.46M | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | -0.25M | | | | | | | | | |
|
Income from Continuing Operations
|
-6.96M | 57.07M | 78.23M | -29.61M | 22.32M | 48.58M | -159.23M | -54.10M | -70.56M | -26.41M | 43.18M | 47.31M | 95.60M | 177.46M | 259.06M | 61.13M |
|
Consolidated Net Income
|
-6.96M | 57.07M | 78.23M | -29.61M | 22.32M | 48.58M | -159.23M | -54.10M | -70.56M | -26.41M | 43.18M | 47.31M | 95.60M | 177.46M | 259.06M | 61.13M |
|
Income towards Parent Company
|
-6.96M | 57.07M | 78.23M | -29.61M | 22.32M | 48.58M | -159.23M | -54.10M | -70.56M | -26.41M | 43.18M | 47.31M | 95.60M | 177.46M | 259.06M | 61.13M |
|
Net Income towards Common Stockholders
|
-6.96M | 57.07M | 78.23M | -29.61M | 22.32M | 48.58M | -159.23M | -54.10M | -70.56M | -26.41M | 43.18M | 47.31M | 95.60M | 177.46M | 259.06M | 61.13M |
|
EPS (Basic)
|
-0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
115.34M | 117.84M | 117.38M | 116.59M | 116.34M | 118.23M | 117.91M | 121.15M | 123.37M | 129.53M | 133.56M | 136.16M | 136.94M | 137.06M | 138.03M | 137.97M |
|
Shares Outstanding (Diluted Average)
|
115.38M | 120.14M | 121.14M | 117.19M | 117.08M | 120.25M | 117.39M | 119.99M | 122.68M | 126.56M | 137.27M | | | | | |
|
EBITDA
|
-8.25M | 57.41M | 77.39M | -29.52M | 26.79M | 41.62M | -107.23M | -26.70M | -47.62M | -3.12M | 59.04M | 52.37M | 100.82M | 187.37M | 212.27M | 34.46M |
|
Tax Rate
|
| 0.92% | | | 15.73% | | | | | | 4.19% | 2.37% | 2.08% | 2.55% | | |