|
Revenue
|
60.83M | 58.41M | 65.29M | 62.14M | 73.95M | 77.64M | 74.01M | 71.51M | 71.71M | 88.40M | 85.60M | 83.54M | 91.48M | 93.57M | 95.84M | 95.36M | 96.60M | 102.52M | 107.80M | 107.60M | 113.56M | 122.53M | 125.61M | 130.40M | 133.52M | 139.11M | 142.30M | 141.44M | 149.86M | 154.89M | 152.21M | 147.59M | 143.49M | 154.14M | 152.88M | 144.09M | 130.57M | 141.87M | 142.35M | 144.37M | 148.40M | 154.34M | 162.28M | 152.93M | 153.90M | 135.63M | 149.76M | 147.08M | 156.85M | 166.11M | 169.19M | 171.49M | 178.96M | 191.92M | 198.10M | 198.10M | 221.01M | 231.02M | 238.44M | 238.25M | 254.55M | 265.32M | 266.68M | 255.80M | 262.79M | 272.42M | 275.80M |
|
Cost of Revenue
|
50.84M | 49.42M | 46.92M | -62.83M | 24.06M | 24.91M | 24.66M | 25.14M | 24.96M | 27.46M | 28.05M | 27.04M | 31.71M | 30.32M | 32.61M | 34.04M | 35.05M | 35.06M | 35.84M | 36.30M | 38.46M | 41.46M | 43.69M | 45.53M | 44.78M | 46.46M | 46.68M | 46.42M | 12.59M | 12.02M | 10.00M | 13.62M | 11.79M | 11.73M | 10.74M | 13.22M | 12.88M | 13.81M | 10.73M | 13.84M | 14.78M | 14.52M | 12.12M | 15.43M | 74.83M | 63.02M | 65.20M | 13.56M | 74.06M | 70.63M | 71.50M | 81.63M | 83.43M | 88.65M | 96.16M | 90.01M | 103.63M | 108.81M | 111.44M | 106.73M | 119.29M | 120.04M | 118.66M | 112.99M | 114.57M | 116.22M | 119.81M |
|
Gross Profit
|
9.98M | 8.99M | 18.38M | 124.97M | 49.88M | 52.73M | 49.35M | 46.37M | 46.75M | 60.94M | 57.55M | 56.50M | 59.77M | 63.24M | 63.23M | 61.32M | 61.55M | 67.46M | 71.97M | 71.30M | 75.10M | 81.07M | 81.92M | 84.87M | 88.74M | 92.64M | 95.62M | 95.02M | 137.27M | 142.88M | 142.21M | 133.97M | 131.70M | 142.41M | 142.14M | 130.86M | 117.69M | 128.06M | 131.62M | 130.52M | 133.62M | 139.82M | 150.15M | 137.50M | 79.07M | 72.61M | 84.56M | 133.52M | 82.78M | 95.49M | 97.68M | 89.86M | 95.53M | 103.28M | 101.94M | 108.10M | 117.38M | 122.20M | 127.00M | 131.52M | 135.26M | 145.28M | 148.02M | 142.81M | 148.22M | 156.21M | 155.98M |
|
Research & Development
|
10.23M | 9.19M | 8.78M | 8.48M | 10.44M | 10.33M | 9.87M | 9.87M | 10.38M | 10.68M | 10.88M | 10.44M | 11.55M | 10.80M | 11.40M | 10.95M | 11.48M | 11.03M | 10.91M | 11.13M | 11.80M | 11.87M | 12.24M | 13.05M | 13.56M | 13.26M | 13.59M | 13.46M | 14.71M | 13.46M | 13.39M | 13.18M | 14.22M | 14.10M | 14.75M | 14.63M | 17.06M | 18.18M | 18.45M | 18.21M | 21.21M | 22.00M | 22.61M | 21.78M | 23.33M | 19.93M | 20.45M | 20.56M | 24.26M | 23.21M | 23.37M | 26.78M | 27.45M | 27.92M | 29.38M | 27.12M | 30.79M | 31.60M | 33.09M | 31.33M | 35.01M | 35.33M | 34.35M | 33.00M | 35.30M | 34.87M | 36.36M |
|
Selling, General & Administrative
|
7.96M | 7.25M | 7.46M | 7.27M | 8.46M | 8.18M | 8.72M | 8.67M | 8.68M | 9.24M | 9.34M | 10.45M | 10.31M | 9.24M | 9.26M | 9.67M | 9.51M | 7.93M | 9.76M | 9.95M | 10.65M | 11.26M | 10.86M | 11.69M | 11.24M | 11.93M | 14.06M | 12.04M | 12.45M | 12.37M | 11.22M | 12.28M | 11.87M | 11.39M | 11.03M | 11.76M | 12.80M | 12.88M | 13.71M | 13.22M | 15.05M | 16.80M | 16.24M | 16.51M | 16.11M | 14.02M | 15.54M | 15.78M | 17.57M | 17.08M | 15.93M | 17.51M | 17.96M | 18.61M | 18.39M | 18.11M | 19.95M | 20.24M | 21.37M | 19.61M | 21.20M | 21.11M | 20.31M | 27.19M | 24.22M | 25.98M | 24.08M |
|
Restructuring Costs
|
0.06M | 3.83M | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | 0.01M | |
|
Other Operating Expenses
|
41.95M | 38.57M | 38.00M | 36.51M | 43.56M | 47.11M | 45.81M | 44.16M | 45.10M | 50.27M | 45.99M | 46.45M | 51.68M | 52.18M | 53.51M | 55.63M | 55.96M | 57.37M | 56.37M | 61.84M | 61.06M | 66.91M | 67.02M | 76.59M | 71.86M | 72.55M | 70.98M | 76.41M | 79.61M | 76.80M | 74.02M | 76.77M | 75.67M | 79.39M | 76.09M | 74.15M | 72.88M | 75.12M | 74.09M | 78.66M | 83.86M | 87.96M | 88.43M | 89.56M | 90.27M | 74.99M | 78.79M | 82.54M | 89.60M | 86.46M | 87.48M | 100.06M | 99.56M | 108.14M | 113.56M | 108.17M | 123.18M | 128.70M | 130.53M | 128.45M | 140.71M | 140.68M | 136.93M | 134.93M | 137.17M | 137.78M | 139.53M |
|
Operating Expenses
|
60.20M | 58.84M | 54.24M | 52.25M | 62.47M | 65.62M | 64.40M | 62.70M | 64.16M | 70.19M | 66.21M | 67.34M | 73.54M | 72.22M | 74.16M | 76.25M | 76.94M | 76.33M | 77.03M | 82.93M | 83.51M | 90.03M | 90.11M | 101.33M | 96.66M | 97.73M | 98.62M | 101.91M | 106.76M | 102.62M | 98.63M | 102.24M | 101.77M | 104.88M | 101.79M | 100.52M | 102.74M | 106.19M | 106.25M | 110.09M | 120.13M | 126.76M | 127.28M | 127.86M | 129.71M | 108.94M | 114.78M | 118.89M | 131.43M | 126.76M | 126.78M | 144.35M | 144.98M | 154.67M | 161.33M | 153.40M | 173.93M | 180.53M | 184.99M | 179.39M | 196.92M | 197.13M | 191.59M | 195.11M | 199.62M | 198.63M | 199.97M |
|
Operating Income
|
0.63M | -0.43M | 11.05M | 9.89M | 11.48M | 12.02M | 9.61M | 8.81M | 7.55M | 18.21M | 19.39M | 16.20M | 17.94M | 21.34M | 21.68M | 19.11M | 19.66M | 26.19M | 30.77M | 24.67M | 30.05M | 32.50M | 35.50M | 29.07M | 36.86M | 41.37M | 43.68M | 39.53M | 43.10M | 52.27M | 53.58M | 45.36M | 41.72M | 49.26M | 51.10M | 43.57M | 27.83M | 35.69M | 36.10M | 34.28M | 28.28M | 27.58M | 35.00M | 25.07M | 24.20M | 26.69M | 34.98M | 28.20M | 25.43M | 39.36M | 42.41M | 27.14M | 33.97M | 37.25M | 36.77M | 44.70M | 47.09M | 50.48M | 53.45M | 58.87M | 57.63M | 68.19M | 75.09M | 60.69M | 63.17M | 73.79M | 75.83M |
|
EBIT
|
0.63M | -0.43M | 11.05M | 9.89M | 11.48M | 12.02M | 9.61M | 8.81M | 7.55M | 18.21M | 19.39M | 16.20M | 17.94M | 21.34M | 21.68M | 19.11M | 19.66M | 26.19M | 30.77M | 24.67M | 30.05M | 32.50M | 35.50M | 29.07M | 36.86M | 41.37M | 43.68M | 39.53M | 43.10M | 52.27M | 53.58M | 45.36M | 41.72M | 49.26M | 51.10M | 43.57M | 27.83M | 35.69M | 36.10M | 34.28M | 28.28M | 27.58M | 35.00M | 25.07M | 24.20M | 26.69M | 34.98M | 28.20M | 25.43M | 39.36M | 42.41M | 27.14M | 33.97M | 37.25M | 36.77M | 44.70M | 47.09M | 50.48M | 53.45M | 58.87M | 57.63M | 68.19M | 75.09M | 60.69M | 63.17M | 73.79M | 75.83M |
|
Other Non Operating Income
|
| -0.23M | 0.26M | -0.74M | -0.50M | 0.30M | -0.19M | 0.24M | 0.02M | 0.33M | 0.86M | 0.65M | -0.12M | 0.80M | -0.25M | 0.53M | 0.15M | 1.24M | 0.55M | -0.12M | -0.23M | 0.31M | -0.06M | 0.85M | 0.26M | 0.36M | 0.60M | 0.17M | 0.52M | 0.65M | 0.21M | 0.42M | -0.37M | -0.07M | 0.21M | -0.58M | 0.72M | 0.99M | 1.54M | -0.90M | -0.37M | -0.07M | 0.81M | -0.93M | 1.42M | -0.16M | -0.89M | -0.75M | -0.29M | 0.31M | -0.04M | -0.30M | 0.74M | 2.24M | 1.61M | 0.23M | 0.14M | 1.04M | 1.74M | -4.44M | 1.00M | 0.91M | 1.31M | -4.03M | 1.34M | 0.71M | 2.60M |
|
Non Operating Income
|
| | | | -0.50M | 0.30M | -0.19M | 0.24M | 0.02M | 0.33M | 0.86M | 0.65M | -0.12M | 0.80M | -0.25M | 0.53M | 0.15M | 1.24M | 0.55M | -0.12M | -0.23M | 0.31M | -0.06M | 0.85M | 0.26M | 0.36M | 0.60M | 0.17M | 0.52M | 0.65M | 0.21M | 0.42M | -0.37M | -0.07M | 0.21M | -0.58M | 0.72M | 0.99M | 1.54M | -0.90M | -0.37M | -0.07M | 0.81M | -0.93M | 1.42M | -0.16M | -0.89M | -0.75M | -0.29M | 0.31M | -0.04M | -0.30M | 0.74M | 2.24M | 1.61M | 0.23M | 0.14M | 1.04M | 1.74M | -4.44M | 1.00M | 0.91M | 1.31M | -4.03M | 1.34M | 0.71M | 2.60M |
|
EBT
|
0.39M | -0.83M | 11.31M | 9.51M | 10.98M | 12.32M | 9.42M | 9.05M | 7.57M | 18.55M | 20.26M | 16.85M | 17.82M | 22.14M | 21.43M | 19.65M | 19.81M | 27.43M | 31.32M | 24.55M | 29.82M | 32.81M | 35.45M | 29.92M | 37.13M | 41.73M | 44.28M | 39.70M | 43.62M | 52.92M | 53.79M | 45.77M | 41.35M | 49.19M | 51.30M | 42.99M | 28.55M | 36.67M | 37.63M | 33.38M | 27.91M | 27.51M | 35.81M | 24.85M | 25.62M | 26.53M | 34.09M | 27.54M | 25.13M | 39.66M | 42.37M | 26.91M | 34.71M | 39.50M | 38.38M | 45.53M | 47.23M | 51.52M | 55.19M | 59.73M | 58.63M | 69.10M | 76.40M | 62.68M | 64.51M | 74.50M | 78.43M |
|
Tax Provisions
|
0.13M | -0.27M | 0.33M | 3.64M | 3.79M | 4.13M | 3.19M | 2.61M | 0.41M | 6.21M | 5.38M | 6.33M | 6.41M | 7.97M | 7.62M | 7.18M | 6.46M | 10.02M | 11.63M | 7.70M | 11.11M | 12.22M | 13.11M | 9.57M | 13.92M | 15.73M | 16.39M | 13.33M | 16.14M | 19.58M | 20.30M | 15.86M | 13.12M | 18.05M | 18.70M | 18.48M | 5.90M | 9.00M | 9.18M | 7.46M | 6.93M | 6.59M | 8.70M | 8.10M | 3.09M | 7.33M | 9.12M | 7.00M | 2.49M | 9.07M | 5.71M | 8.27M | 4.12M | 8.67M | 8.71M | 37.38M | 8.44M | 11.90M | 5.77M | 39.84M | 4.83M | 16.34M | 12.62M | 43.36M | 11.93M | 17.72M | 19.80M |
|
Profit After Tax
|
0.26M | 0.56M | 10.98M | 0.29M | 7.20M | 8.19M | 6.23M | 6.45M | 7.17M | 12.34M | 14.88M | 10.53M | 11.40M | 14.17M | 13.81M | 12.47M | 13.36M | 17.41M | 19.69M | 16.85M | 18.71M | 20.59M | 22.34M | 20.35M | 23.20M | 26.00M | 27.90M | 26.37M | 27.48M | 33.34M | 33.50M | 29.92M | 28.22M | 31.14M | 32.60M | 24.51M | 22.65M | 27.67M | 28.45M | 25.91M | 20.97M | 20.93M | 27.11M | 16.76M | 22.53M | 19.20M | 24.97M | 20.54M | 22.64M | 30.59M | 36.65M | 20.58M | 30.59M | 30.82M | 29.67M | 37.87M | 38.79M | 39.62M | 49.42M | 48.74M | 53.80M | 52.77M | 63.78M | 48.02M | 52.58M | 56.78M | 58.63M |
|
Income from Continuing Operations
|
0.26M | -0.56M | 10.98M | 5.87M | 7.20M | 8.19M | 6.23M | 6.45M | 7.17M | 12.34M | 14.88M | 10.53M | 11.40M | 14.17M | 13.81M | 12.47M | 13.36M | 17.41M | 19.69M | 16.85M | 18.71M | 20.59M | 22.34M | 20.35M | 23.20M | 26.00M | 27.90M | 26.37M | 27.48M | 33.34M | 33.50M | 29.92M | 28.22M | 31.14M | 32.60M | 24.51M | 22.65M | 27.67M | 28.45M | 25.91M | 20.97M | 20.93M | 27.11M | 16.76M | 22.53M | 19.20M | 24.97M | 20.54M | 22.64M | 30.59M | 36.65M | 18.64M | 30.59M | 30.82M | 29.67M | 8.16M | 38.79M | 39.62M | 49.42M | 19.89M | 53.80M | 52.77M | 63.78M | 19.33M | 52.58M | 56.78M | 58.63M |
|
Consolidated Net Income
|
0.26M | -0.56M | 10.98M | 5.87M | 7.20M | 8.19M | 6.23M | 6.45M | 7.17M | 12.34M | 14.88M | 10.53M | 11.40M | 14.17M | 13.81M | 12.47M | 13.36M | 17.41M | 19.69M | 16.85M | 18.71M | 20.59M | 22.34M | 20.35M | 23.20M | 26.00M | 27.90M | 26.37M | 27.48M | 33.34M | 33.50M | 29.92M | 28.22M | 31.14M | 32.60M | 24.51M | 22.65M | 27.67M | 28.45M | 25.91M | 20.97M | 20.93M | 27.11M | 16.76M | 22.53M | 19.20M | 24.97M | 20.54M | 22.64M | 30.59M | 36.65M | 18.64M | 30.59M | 30.82M | 29.67M | 8.16M | 38.79M | 39.62M | 49.42M | 19.89M | 53.80M | 52.77M | 63.78M | 19.33M | 52.58M | 56.78M | 58.63M |
|
Income towards Parent Company
|
0.26M | -0.56M | 10.98M | 5.87M | 7.20M | 8.19M | 6.23M | 6.45M | 7.17M | 12.34M | 14.88M | 10.53M | 11.40M | 14.17M | 13.81M | 12.47M | 13.36M | 17.41M | 19.69M | 16.85M | 18.71M | 20.59M | 22.34M | 20.35M | 23.20M | 26.00M | 27.90M | 26.37M | 27.48M | 33.34M | 33.50M | 29.92M | 28.22M | 31.14M | 32.60M | 24.51M | 22.65M | 27.67M | 28.45M | 25.91M | 20.97M | 20.93M | 27.11M | 16.76M | 22.53M | 19.20M | 24.97M | 20.54M | 22.64M | 30.59M | 36.65M | 18.64M | 30.59M | 30.82M | 29.67M | 8.16M | 38.79M | 39.62M | 49.42M | 19.89M | 53.80M | 52.77M | 63.78M | 19.33M | 52.58M | 56.78M | 58.63M |
|
Net Income towards Common Stockholders
|
0.26M | -0.56M | 10.98M | 5.87M | 7.20M | 8.19M | 6.23M | 6.45M | 7.17M | 12.34M | 14.88M | 10.53M | 11.40M | 14.17M | 13.81M | 12.47M | 13.36M | 17.41M | 19.69M | 16.85M | 18.71M | 20.59M | 22.34M | 20.35M | 23.20M | 26.00M | 27.90M | 26.37M | 27.48M | 33.34M | 33.50M | 29.92M | 28.22M | 31.14M | 32.60M | 24.51M | 22.65M | 27.67M | 28.45M | 25.91M | 20.97M | 20.93M | 27.11M | 16.76M | 22.53M | 19.20M | 24.97M | 20.54M | 22.64M | 30.59M | 36.65M | 18.64M | 30.59M | 30.82M | 29.67M | 8.16M | 38.79M | 39.62M | 49.42M | 19.89M | 53.80M | 52.77M | 63.78M | 19.33M | 52.58M | 56.78M | 58.63M |
|
EPS (Basic)
|
0.00 | -0.01 | 0.12 | 0.07 | 0.08 | 0.32 | 0.29 | 0.07 | 0.08 | 0.33 | 0.74 | 0.13 | 0.14 | 0.17 | 0.17 | 0.16 | 0.17 | 0.22 | 0.25 | 0.22 | 0.24 | 0.27 | 0.30 | 0.27 | 0.31 | 0.35 | 0.38 | 0.36 | 0.38 | 0.46 | 0.47 | 0.42 | 0.40 | 0.45 | 0.47 | 0.36 | 0.33 | 0.41 | 0.43 | 0.40 | 0.32 | 0.33 | 0.42 | 0.26 | 0.35 | 0.30 | 0.39 | 0.32 | 0.35 | 0.48 | 0.58 | 0.29 | 0.48 | 0.49 | 0.47 | 0.13 | 0.62 | 0.64 | 0.80 | 0.32 | 0.87 | 0.86 | 1.04 | 0.32 | 0.86 | 0.94 | 0.97 |
|
EPS (Weighted Average and Diluted)
|
-2.00 | -0.02M | 0.02M | -9.00 | 319.28 | 0.32 | 0.28 | 0.00M | 324.56 | 0.32 | 0.70 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
94.23M | 92.16M | 90.04M | 90.11M | 90.45M | 90.83M | 88.30M | 87.65M | 87.34M | 86.95M | 84.62M | 82.76M | 82.22M | 81.26M | 80.09M | 79.48M | 78.53M | 77.85M | 77.25M | 76.83M | 76.45M | 75.79M | 75.09M | 74.63M | 74.23M | 73.78M | 73.42M | 73.06M | 73.00M | 72.14M | 71.61M | 71.19M | 70.40M | 69.44M | 68.93M | 68.93M | 67.97M | 66.82M | 65.76M | 65.38M | 65.02M | 64.33M | 64.33M | 63.90M | 63.77M | 63.50M | 63.52M | 63.53M | 63.80M | 63.62M | 63.40M | 63.28M | 63.15M | 63.11M | 62.72M | 62.40M | 62.50M | 62.03M | 61.67M | 61.57M | 61.57M | 61.57M | 61.25M | 61.08M | 61.12M | 60.71M | 60.47M |
|
Shares Outstanding (Diluted Average)
|
10.00 | 22.69 | 500.00 | 740.00 | 0.02M | 22.78M | 22.46M | 0.00M | 0.02M | 21.93M | 21.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.63M | -0.43M | 11.05M | 9.89M | 11.48M | 12.02M | 9.61M | 8.81M | 7.55M | 18.21M | 19.39M | 16.20M | 17.94M | 21.34M | 21.68M | 19.11M | 19.66M | 26.19M | 30.77M | 24.67M | 30.05M | 32.50M | 35.50M | 29.07M | 36.86M | 41.37M | 43.68M | 39.53M | 43.10M | 52.27M | 53.58M | 45.36M | 41.72M | 49.26M | 51.10M | 43.57M | 27.83M | 35.69M | 36.10M | 34.28M | 28.28M | 27.58M | 35.00M | 25.07M | 24.20M | 26.69M | 34.98M | 28.20M | 25.43M | 39.36M | 42.41M | 27.14M | 33.97M | 37.25M | 36.77M | 44.70M | 47.09M | 50.48M | 53.45M | 58.87M | 57.63M | 68.19M | 75.09M | 60.69M | 63.17M | 73.79M | 75.83M |
|
Tax Rate
|
33.50% | 33.01% | 2.89% | 38.26% | 34.50% | 33.54% | 33.87% | 28.82% | 5.35% | 33.47% | 26.56% | 37.55% | 36.00% | 36.00% | 35.56% | 36.53% | 32.59% | 36.54% | 37.14% | 31.38% | 37.25% | 37.24% | 36.97% | 31.98% | 37.50% | 37.69% | 37.00% | 33.57% | 37.00% | 37.00% | 37.73% | 34.64% | 31.74% | 36.69% | 36.46% | 42.98% | 20.66% | 24.55% | 24.39% | 22.35% | 24.85% | 23.94% | 24.30% | 32.57% | 12.05% | 27.62% | 26.75% | 25.42% | 9.90% | 22.87% | 13.48% | 30.72% | 11.86% | 21.95% | 22.69% | 82.09% | 17.86% | 23.10% | 10.45% | 66.70% | 8.23% | 23.64% | 16.52% | 69.17% | 18.49% | 23.79% | 25.24% |