|
Revenue
|
128.48M | 139.01M | 138.33M | 142.60M | 153.88M | 165.34M | 163.43M | 142.71M | 136.77M | 140.83M | 135.31M | 138.25M | 159.08M | 194.13M | 214.72M | 225.80M | 250.08M | 261.95M | 259.51M | 266.56M | 268.22M | 262.62M | 250.48M | 250.40M | 249.95M | 250.95M | 235.90M | 234.35M | 238.69M |
|
Research & Development
|
20.86M | 23.53M | 21.27M | 23.10M | 24.72M | 28.07M | 24.83M | 20.06M | 20.63M | 23.85M | 23.89M | 23.75M | 32.10M | 37.14M | 34.54M | 32.37M | 21.78M | 21.34M | 19.18M | 19.20M | 18.85M | 18.05M | 16.00M | 16.26M | 17.40M | 17.31M | 19.88M | 18.08M | 16.50M |
|
Selling, General & Administrative
|
2.90M | 3.12M | 3.36M | 3.57M | 3.89M | 4.58M | 3.81M | 2.64M | 11.14M | 2.88M | 10.00M | 10.18M | 2.69M | 14.62M | 13.36M | 16.94M | 14.40M | 14.14M | 19.16M | 21.12M | 11.86M | 20.24M | 11.78M | 22.02M | 12.99M | 6.43M | 7.37M | 9.77M | 10.50M |
|
Other Operating Expenses
|
49.79M | 56.55M | 54.07M | 56.54M | 71.45M | 67.81M | 69.97M | 70.32M | 69.79M | 73.22M | 72.38M | 76.46M | 76.61M | 87.88M | 99.44M | 108.58M | 223.16M | 115.88M | 107.99M | 95.78M | 91.79M | 91.09M | 81.86M | 70.91M | 71.69M | 65.73M | 65.41M | 66.60M | 63.80M |
|
Operating Expenses
|
73.54M | 83.20M | 78.69M | 83.22M | 100.05M | 100.46M | 98.61M | 93.02M | 101.57M | 99.96M | 106.27M | 110.39M | 111.40M | 139.64M | 147.34M | 157.89M | 259.35M | 151.37M | 146.34M | 136.10M | 122.51M | 129.38M | 109.64M | 109.18M | 102.08M | 89.48M | 92.67M | 94.44M | 90.81M |
|
EBIT
|
29.08M | 34.81M | 19.97M | 18.90M | 14.41M | 31.15M | -18.02M | -46.90M | -7.84M | 14.66M | 3.98M | 9.80M | 28.12M | 20.89M | 57.67M | -12.67M | -112.36M | -7.92M | -141.53M | -17.47M | -37.37M | -57.28M | -30.48M | -49.15M | -39.46M | 3.91M | 13.16M | 10.11M | 14.24M |
|
EBT
|
29.08M | 34.81M | 19.97M | 18.90M | 14.41M | 31.15M | -18.02M | -46.90M | -7.84M | 14.66M | 3.98M | 9.80M | 28.12M | 20.89M | 57.67M | -12.67M | -112.36M | -7.92M | -141.53M | -17.47M | -37.37M | -57.28M | -30.48M | -49.15M | -39.46M | 3.91M | 13.16M | 10.11M | 14.24M |
|
Tax Provisions
|
8.24M | 9.50M | 5.40M | 5.11M | 4.40M | 7.99M | -4.71M | -12.70M | -1.80M | 6.19M | 1.00M | 2.60M | 5.14M | 6.70M | 12.01M | -3.52M | -6.54M | 0.50M | -39.44M | -2.60M | -16.23M | -15.46M | -4.04M | -18.12M | -9.51M | -4.80M | 3.40M | 3.23M | 9.05M |
|
Profit After Tax
|
20.84M | 25.27M | 14.61M | 13.79M | 10.03M | 23.16M | -13.30M | -34.25M | -6.05M | 8.51M | 3.02M | 7.25M | 22.98M | 14.17M | 45.66M | -9.16M | -105.83M | -8.42M | -102.09M | -14.90M | -21.14M | -41.82M | -26.44M | -31.02M | -29.96M | 8.74M | 9.77M | 6.88M | 5.20M |
|
Income from Continuing Operations
|
20.84M | 25.31M | 14.57M | 13.79M | 10.02M | 23.16M | -13.30M | -34.20M | -6.04M | 8.47M | 2.98M | 7.20M | 22.98M | 14.19M | 45.66M | -9.16M | -105.83M | -8.42M | -102.09M | -14.87M | -21.14M | -41.82M | -26.44M | -31.02M | -29.96M | 8.71M | 9.76M | 6.88M | 5.20M |
|
Consolidated Net Income
|
20.84M | 25.31M | 14.57M | 13.79M | 10.02M | 23.16M | -13.30M | -34.20M | -6.04M | 8.47M | 2.98M | 7.20M | 22.98M | 14.19M | 45.66M | -9.16M | -105.83M | -8.42M | -102.09M | -14.87M | -21.14M | -41.82M | -26.44M | -31.02M | -29.96M | 8.71M | 9.76M | 6.88M | 5.20M |
|
Income towards Parent Company
|
20.84M | 25.31M | 14.57M | 13.79M | 10.02M | 23.16M | -13.30M | -34.20M | -6.04M | 8.47M | 2.98M | 7.20M | 22.98M | 14.19M | 45.66M | -9.16M | -105.83M | -8.42M | -102.09M | -14.87M | -21.14M | -41.82M | -26.44M | -31.02M | -29.96M | 8.71M | 9.76M | 6.88M | 5.20M |
|
Net Income towards Common Stockholders
|
2.56M | 3.75M | 1.69M | 1.54M | -27.43M | 4.26M | -13.30M | -34.25M | -6.05M | 8.51M | 3.02M | 7.25M | 22.98M | 14.17M | 45.66M | -9.16M | -105.83M | -8.42M | -102.09M | -14.90M | -21.14M | -41.82M | -26.44M | -31.02M | -29.96M | 8.74M | 9.77M | 6.88M | 5.20M |
|
EPS (Basic)
|
0.97 | 1.22 | 0.57 | 0.52 | -6.39 | 0.46 | -0.49 | -1.26 | -0.22 | 0.32 | 0.11 | 0.26 | 0.82 | 0.49 | 1.42 | -0.28 | -3.21 | -0.25 | -3.00 | -0.41 | -0.55 | -1.08 | -0.68 | -0.78 | -0.75 | 0.26 | 0.21 | 0.15 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
0.64 | 1.05 | 0.51 | 0.52 | -6.39 | 0.40 | -0.49 | -1.26 | -0.22 | 0.32 | 0.10 | 0.24 | 0.75 | 0.45 | 1.37 | -0.28 | -3.21 | -0.25 | -3.00 | -0.41 | -0.55 | -1.08 | -0.68 | -0.78 | -0.75 | 0.26 | 0.21 | 0.14 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
| | | 26.71M | 26.71M | 27.00M | 27.00M | 27.17M | 27.33M | 27.61M | 27.70M | 27.98M | 28.05M | 28.39M | 32.02M | 32.81M | 32.93M | 33.19M | 33.42M | 33.89M | 34.04M | 34.23M | 34.56M | 35.59M | 35.72M | 35.97M | 36.13M | 37.50M | 44.01M |
|
Shares Outstanding (Diluted Average)
|
3.99M | 3.72M | 3.31M | 27.13M | 4.29M | 10.76M | 27.02M | 27.23M | 27.46M | 27.33M | 29.62M | 30.05M | 30.50M | 30.32M | 33.32M | 33.24M | 33.01M | 32.83M | 33.98M | 36.69M | 38.28M | 36.88M | 38.90M | 39.82M | 39.96M | 40.36M | 47.04M | 47.89M | 48.31M |
|
EBITDA
|
20.84M | 25.28M | 14.61M | 13.75M | 10.04M | 23.17M | -13.42M | -34.24M | -6.04M | 8.52M | 3.02M | 7.26M | 23.06M | 20.89M | 57.67M | -12.67M | -112.36M | -7.92M | -141.53M | -17.47M | -37.37M | -57.28M | -30.48M | -49.15M | -39.46M | 3.91M | 13.16M | 10.11M | 14.24M |
|
Tax Rate
|
28.34% | 27.29% | 27.04% | 27.02% | 30.52% | 25.64% | 26.17% | 27.08% | 22.96% | 42.20% | 25.16% | 26.52% | 18.29% | 32.07% | 20.82% | 27.74% | 5.82% | | 27.87% | 14.88% | 43.44% | 26.98% | 13.24% | 36.88% | 24.09% | | 25.84% | 31.96% | 63.51% |