|
Revenue
|
31.79M | 37.44M | 42.28M | 49.30M | 52.33M | 60.26M | 66.91M | 77.05M | 83.62M | 94.59M | 105.58M | 115.47M | 125.22M | 140.48M | 153.04M | 167.33M | 182.86M | 200.45M | 217.38M | 234.32M | 251.01M | 315.50M | 350.68M | 382.81M | 415.00M | 452.00M | 481.00M | 510.00M | 518.00M | 556.00M | 584.00M | 605.00M | 617.00M | 646.00M | 665.00M | 682.00M | 688.00M | 728.00M | 742.00M |
|
Cost of Revenue
|
26.40M | 28.42M | 32.44M | 23.50M | 35.30M | 37.89M | 47.57M | 44.26M | 49.49M | 59.00M | 56.91M | 62.55M | 82.11M | 78.39M | 87.22M | 92.64M | 104.04M | 98.32M | 109.81M | 114.82M | 146.52M | 198.35M | 203.88M | 222.25M | 252.00M | 265.00M | 290.00M | 259.00M | 256.00M | 261.00M | 270.00M | 249.00M | 236.00M | 238.00M | 256.00M | 235.00M | 237.00M | 246.00M | 271.00M |
|
Gross Profit
|
19.41M | 23.66M | 28.18M | 33.61M | 34.86M | 40.58M | 45.79M | 54.56M | 59.51M | 66.36M | 75.88M | 84.08M | 90.13M | 101.70M | 112.21M | 122.64M | 134.37M | 149.30M | 160.47M | 172.86M | 184.88M | 214.39M | 241.01M | 263.72M | 284.00M | 314.00M | 343.00M | 371.00M | 376.00M | 407.00M | 439.00M | 460.00M | 469.00M | 491.00M | 508.00M | 524.00M | 533.00M | 560.00M | 572.00M |
|
Research & Development
|
8.77M | 9.65M | 9.71M | 10.53M | 15.36M | 16.92M | 19.19M | 19.35M | 19.93M | 24.83M | 27.60M | 30.03M | 34.03M | 40.05M | 41.83M | 43.36M | 48.49M | 53.87M | 58.15M | 62.49M | 68.86M | 122.41M | 130.53M | 147.19M | 162.00M | 156.00M | 148.00M | 154.00M | 163.00M | 172.00M | 165.00M | 156.00M | 163.00M | 164.00M | 158.00M | 157.00M | 154.00M | 160.00M | 160.00M |
|
Selling, General & Administrative
|
6.95M | 6.14M | 7.92M | 9.09M | 11.64M | 11.95M | 13.55M | 14.67M | 15.07M | 20.95M | 19.85M | 19.24M | 25.77M | 26.89M | 28.89M | 31.35M | 34.03M | 42.50M | 44.48M | 49.98M | 60.18M | 157.08M | 105.15M | 109.59M | 110.00M | 101.00M | 98.00M | 100.00M | 110.00M | 119.00M | 111.00M | 110.00M | 117.00M | 108.00M | 110.00M | 113.00M | 103.00M | 113.00M | 118.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 15.00M | 7.00M | 17.00M | 4.00M | 28.00M | | | | 11.00M | | | |
|
Other Operating Expenses
|
26.40M | 28.42M | 32.44M | 23.50M | 35.30M | 37.89M | 47.57M | 44.26M | 49.49M | 59.00M | 56.91M | 62.55M | 82.11M | 78.39M | 87.22M | 92.64M | 104.04M | 98.32M | 109.81M | 114.82M | 146.52M | 198.35M | 203.88M | 222.25M | 252.00M | 265.00M | 290.00M | 259.00M | 256.00M | 261.00M | 270.00M | 249.00M | 236.00M | 238.00M | 256.00M | 235.00M | 237.00M | 246.00M | 271.00M |
|
Operating Expenses
|
42.11M | 44.22M | 50.07M | 43.13M | 62.30M | 66.76M | 80.30M | 78.28M | 84.49M | 104.79M | 104.36M | 111.82M | 141.91M | 145.32M | 157.94M | 167.35M | 186.57M | 194.69M | 212.45M | 227.29M | 275.56M | 477.83M | 439.56M | 479.04M | 524.00M | 522.00M | 550.00M | 528.00M | 536.00M | 569.00M | 550.00M | 543.00M | 516.00M | 510.00M | 524.00M | 516.00M | 494.00M | 519.00M | 549.00M |
|
Operating Income
|
-22.70M | -20.56M | -21.89M | -9.51M | -27.44M | -26.18M | -34.52M | -23.71M | -24.98M | -38.43M | -28.48M | -27.73M | -51.78M | -43.62M | -45.73M | -44.70M | -52.20M | -45.39M | -51.98M | -54.44M | -90.68M | -263.44M | -198.56M | -215.32M | -240.00M | -208.00M | -207.00M | -157.00M | -160.00M | -162.00M | -111.00M | -83.00M | -47.00M | -19.00M | -16.00M | 8.00M | 39.00M | 41.00M | 23.00M |
|
EBIT
|
-22.70M | -20.56M | -21.89M | -9.51M | -27.44M | -26.18M | -34.52M | -23.71M | -24.98M | -38.43M | -28.48M | -27.73M | -51.78M | -43.62M | -45.73M | -44.70M | -52.20M | -45.39M | -51.98M | -54.44M | -90.68M | -263.44M | -198.56M | -215.32M | -240.00M | -208.00M | -207.00M | -157.00M | -160.00M | -162.00M | -111.00M | -83.00M | -47.00M | -19.00M | -16.00M | 8.00M | 39.00M | 41.00M | 23.00M |
|
Other Non Operating Income
|
0.03M | 0.06M | 0.05M | -0.10M | -0.02M | 0.38M | 0.51M | 0.81M | 1.50M | 2.30M | 2.41M | 2.97M | 2.90M | 3.46M | -14.57M | 31.66M | 4.90M | 3.96M | 1.88M | 2.26M | 4.36M | 2.21M | 1.06M | 1.38M | 2.00M | 5.00M | 5.00M | 10.00M | 31.00M | 42.00M | 21.00M | 15.00M | 27.00M | 29.00M | 26.00M | 24.00M | 30.00M | 27.00M | 28.00M |
|
Non Operating Income
|
0.03M | 0.06M | 0.05M | -0.10M | -0.02M | 0.38M | 0.51M | 0.81M | 1.50M | 2.30M | 2.41M | 2.97M | 2.90M | 3.46M | 4.98M | 5.74M | 4.90M | 3.96M | 1.88M | 2.26M | 4.36M | 2.21M | 1.06M | 1.38M | 2.00M | 5.00M | 5.00M | 10.00M | 17.00M | 18.00M | 21.00M | 25.00M | 27.00M | 29.00M | 26.00M | 24.00M | 30.00M | 27.00M | 28.00M |
|
EBT
|
-22.70M | -20.51M | -21.84M | -9.61M | -27.50M | -25.80M | -34.01M | -22.87M | -26.20M | -40.20M | -30.20M | -28.91M | -53.12M | -44.50M | -63.15M | -49.61M | -58.10M | -60.53M | -72.60M | -74.80M | -109.22M | -284.14M | -220.64M | -235.99M | -241.00M | -206.00M | -205.00M | -149.00M | -115.00M | -104.00M | -74.00M | -44.00M | -22.00M | 12.00M | 25.00M | 31.00M | 68.00M | 67.00M | 50.00M |
|
Tax Provisions
|
0.10M | 0.10M | 0.10M | 0.12M | 0.25M | 0.23M | -0.94M | 0.18M | -0.23M | -1.00M | -0.70M | 1.88M | -1.20M | -1.50M | 0.35M | 0.88M | -0.40M | -0.43M | 0.21M | 0.63M | 0.01M | -7.50M | 0.70M | 4.80M | 2.00M | 4.00M | 4.00M | 4.00M | 4.00M | 7.00M | 7.00M | | 18.00M | -17.00M | 9.00M | 8.00M | 6.00M | | 7.00M |
|
Profit After Tax
|
-22.75M | -20.60M | -21.93M | -9.77M | -27.71M | -26.03M | -33.07M | -23.05M | -25.96M | -39.21M | -29.52M | -30.81M | -51.97M | -42.98M | -63.49M | -50.47M | -57.66M | -60.10M | -72.76M | -75.47M | -109.23M | -276.68M | -221.31M | -240.78M | -243.00M | -210.00M | -209.00M | -153.00M | -119.00M | -111.00M | -81.00M | -44.00M | -40.00M | 29.00M | 16.00M | 23.00M | 62.00M | 67.00M | 43.00M |
|
Income from Continuing Operations
|
-22.80M | -20.61M | -21.94M | -9.74M | -27.75M | -26.03M | -33.07M | -23.05M | -25.97M | -39.20M | -29.50M | -30.80M | -51.92M | -43.00M | -63.49M | -50.49M | -57.70M | -60.10M | -72.81M | -75.43M | -109.23M | -276.64M | -221.34M | -240.79M | -243.00M | -210.00M | -209.00M | -153.00M | -119.00M | -111.00M | -81.00M | -44.00M | -40.00M | 29.00M | 16.00M | 23.00M | 62.00M | 67.00M | 43.00M |
|
Consolidated Net Income
|
-22.80M | -20.61M | -21.94M | -9.74M | -27.75M | -26.03M | -33.07M | -23.05M | -25.97M | -39.20M | -29.50M | -30.80M | -51.92M | -43.00M | -63.49M | -50.49M | -57.70M | -60.10M | -72.81M | -75.43M | -109.23M | -276.64M | -221.34M | -240.79M | -243.00M | -210.00M | -209.00M | -153.00M | -119.00M | -111.00M | -81.00M | -44.00M | -40.00M | 29.00M | 16.00M | 23.00M | 62.00M | 67.00M | 43.00M |
|
Income towards Parent Company
|
-22.80M | -20.61M | -21.94M | -9.74M | -27.75M | -26.03M | -33.07M | -23.05M | -25.97M | -39.20M | -29.50M | -30.80M | -51.92M | -43.00M | -63.49M | -50.49M | -57.70M | -60.10M | -72.81M | -75.43M | -109.23M | -276.64M | -221.34M | -240.79M | -243.00M | -210.00M | -209.00M | -153.00M | -119.00M | -111.00M | -81.00M | -44.00M | -40.00M | 29.00M | 16.00M | 23.00M | 62.00M | 67.00M | 43.00M |
|
Net Income towards Common Stockholders
|
-22.80M | -20.61M | -21.94M | -9.74M | -27.75M | -26.03M | -33.07M | -23.05M | -25.97M | -39.20M | -29.50M | -30.80M | -51.92M | -43.00M | -63.49M | -50.49M | -57.70M | -60.10M | -72.81M | -75.43M | -109.23M | -276.64M | -221.34M | -240.79M | -243.00M | -210.00M | -209.00M | -153.00M | -119.00M | -111.00M | -81.00M | -44.00M | -40.00M | 29.00M | 16.00M | 23.00M | 62.00M | 67.00M | 43.00M |
|
EPS (Basic)
|
-1.22 | -1.10 | -1.14 | -0.48 | -0.70 | -0.28 | -0.35 | -0.19 | -0.25 | -0.37 | -0.27 | -0.28 | -0.46 | -0.37 | -0.53 | -0.41 | -0.47 | -0.48 | -0.56 | -0.58 | -0.83 | -1.83 | -1.44 | -1.56 | -1.56 | -1.34 | -1.32 | -0.95 | -0.74 | -0.68 | -0.49 | -0.26 | -0.24 | 0.18 | 0.09 | 0.13 | 0.36 | 0.38 | 0.24 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | -0.43 | -0.47 | -0.48 | -0.56 | -0.58 | -0.83 | -1.83 | -1.44 | -1.56 | -1.56 | -1.34 | -1.32 | -0.95 | -0.74 | -0.68 | -0.49 | -0.26 | -0.24 | 0.15 | 0.09 | 0.14 | 0.35 | 0.37 | 0.24 |
|
Shares Outstanding (Weighted Average)
|
| | | 90.76M | 90.76M | 95.58M | 95.58M | 101.92M | 104.66M | 106.61M | 109.18M | 110.44M | 112.23M | 114.14M | 116.75M | 121.20M | 122.77M | 124.61M | 128.09M | 129.47M | 131.21M | 132.58M | 154.66M | 155.54M | 156.70M | 157.78M | 158.87M | 160.18M | 161.29M | 162.36M | 164.05M | 165.35M | 167.40M | 168.23M | 169.86M | 171.35M | 173.60M | 175.07M | 176.29M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | 117.22M | 123.49M | 126.32M | 128.81M | 127.21M | 131.78M | 151.36M | 153.76M | 148.04M | 155.88M | 157.40M | 158.71M | 158.02M | 161.32M | 162.75M | 164.38M | 163.63M | 167.47M | 174.44M | 170.67M | 175.09M | 181.75M | 181.36M | 179.39M |
|
EBITDA
|
-22.70M | -20.56M | -21.89M | -9.51M | -27.44M | -26.18M | -34.52M | -23.71M | -24.98M | -38.43M | -28.48M | -27.73M | -51.78M | -43.62M | -45.73M | -44.70M | -52.20M | -45.39M | -51.98M | -54.44M | -90.68M | -263.44M | -198.56M | -215.32M | -240.00M | -208.00M | -207.00M | -157.00M | -160.00M | -162.00M | -111.00M | -83.00M | -47.00M | -19.00M | -16.00M | 8.00M | 39.00M | 41.00M | 23.00M |
|
Interest Expenses
|
| | | | | | | | 2.72M | 4.06M | 4.12M | 4.18M | 4.24M | 4.30M | 7.83M | 10.65M | 10.76M | 16.93M | 22.37M | 22.94M | 22.76M | 22.87M | 23.14M | 22.22M | 3.00M | 3.00M | 3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Tax Rate
|
| | | | | | 2.76% | | 0.88% | 2.49% | 2.32% | | 2.26% | 3.37% | | | 0.69% | 0.72% | | | | 2.64% | | | | | | | | | | | | | 36.00% | 25.81% | 8.82% | | 14.00% |