|
Revenue
|
49.19M | 65.85M | 74.08M | 84.66M | 131.36M | 150.23M | 139.95M | 163.21M | 196.96M | 239.05M | 182.65M | 224.67M | 277.59M | 339.86M | 255.94M | 308.88M | 372.78M | 422.22M | 326.70M | 396.33M | 428.41M | 492.00M | 367.12M | 403.72M | 410.62M | 502.72M | 412.71M | 496.83M | 562.74M | 708.57M | 620.40M | 646.77M | 676.05M | 810.21M | 589.31M | 688.67M | 762.84M | 789.80M | 693.48M | 763.77M | 831.07M | 879.84M | 778.49M | 861.00M | 964.45M |
|
Cost of Revenue
|
38.22M | 42.53M | 48.33M | 59.52M | 63.80M | 68.93M | 83.10M | 87.58M | 91.39M | 85.62M | 91.76M | 117.55M | 116.97M | 137.76M | 122.37M | 143.75M | 146.90M | 171.09M | 166.63M | 186.19M | 184.82M | 190.39M | 173.43M | 171.43M | 172.28M | 198.87M | 183.50M | 190.39M | 193.17M | 231.95M | 218.15M | 206.84M | 212.14M | 246.48M | 232.45M | 232.73M | 231.71M | 248.14M | 250.97M | 250.27M | 255.83M | 263.85M | 278.51M | 285.89M | 293.82M |
|
Gross Profit
|
28.69M | 36.33M | 44.44M | 49.52M | 80.31M | 98.17M | 92.97M | 106.37M | 127.63M | 159.92M | 119.10M | 148.22M | 181.73M | 221.93M | 166.31M | 206.16M | 249.12M | 280.70M | 216.39M | 268.32M | 300.64M | 348.21M | 256.82M | 274.73M | 276.52M | 340.86M | 281.87M | 340.03M | 374.79M | 475.83M | 426.43M | 443.57M | 466.33M | 561.32M | 413.35M | 486.59M | 552.75M | 568.50M | 495.71M | 540.08M | 582.92M | 594.00M | 536.15M | 604.34M | 697.38M |
|
Research & Development
|
22.86M | 29.31M | 31.68M | 38.19M | 43.06M | 53.71M | 52.94M | 58.63M | 61.61M | 72.63M | 65.43M | 69.36M | 68.93M | 75.48M | 78.49M | 84.03M | 90.78M | 96.63M | 105.08M | 107.02M | 106.66M | 114.90M | 112.45M | 114.65M | 122.98M | 130.39M | 131.38M | 140.11M | 147.81M | 162.64M | 161.27M | 165.69M | 180.01M | 185.56M | 185.33M | 182.49M | 182.10M | 186.84M | 193.82M | 195.49M | 200.09M | 215.01M | 221.74M | 242.03M | 256.36M |
|
Selling, General & Administrative
|
7.42M | 10.52M | 12.69M | 15.23M | 29.02M | 18.46M | 21.58M | 19.63M | 22.81M | 20.63M | 20.10M | 22.16M | 25.41M | 27.51M | 27.33M | 33.59M | 38.65M | 37.93M | 42.11M | 40.02M | 37.42M | 43.61M | 41.12M | 44.47M | 46.47M | 50.41M | 43.15M | 43.46M | 51.89M | 51.48M | 51.57M | 56.68M | 65.05M | 64.70M | 67.38M | 60.83M | 64.73M | 59.30M | 76.79M | 69.44M | 67.32M | 72.68M | 67.07M | 71.55M | 93.28M |
|
Restructuring Costs
|
| | | | | | | | 30.00M | | | | | | | | | | | | | | 14.70M | 8.29M | | 8.01M | | | | | | | | | | 16.77M | | 16.85M | 15.90M | | | | | | |
|
Other Operating Expenses
|
38.22M | 42.53M | 48.33M | 59.52M | 63.80M | 68.93M | 83.10M | 87.58M | -30.00M | 85.62M | 91.76M | 117.55M | 116.97M | 137.76M | 122.37M | 143.75M | 146.90M | 171.09M | 166.63M | 186.19M | 184.82M | 190.39M | 173.43M | 171.43M | 172.28M | 198.87M | 183.50M | 190.39M | 193.17M | 231.95M | 218.15M | 206.84M | 212.14M | 246.48M | 232.45M | 232.73M | 231.71M | 248.14M | 250.97M | 250.27M | 255.83M | 263.85M | 278.51M | 285.89M | 293.82M |
|
Operating Expenses
|
68.50M | 82.36M | 92.70M | 112.93M | 135.89M | 141.10M | 157.62M | 165.85M | 205.81M | 178.88M | 177.29M | 209.07M | 211.30M | 240.75M | 228.19M | 261.37M | 276.34M | 305.66M | 313.81M | 333.22M | 328.90M | 348.90M | 341.71M | 338.85M | 341.73M | 387.68M | 358.02M | 373.96M | 392.87M | 446.07M | 430.99M | 429.20M | 457.20M | 496.73M | 485.16M | 492.82M | 478.54M | 511.12M | 537.48M | 515.20M | 523.24M | 551.53M | 567.32M | 599.47M | 643.46M |
|
Operating Income
|
-39.82M | -46.03M | -48.26M | -63.41M | -55.58M | -42.93M | -64.65M | -59.48M | -78.18M | -18.96M | -58.19M | -60.86M | -29.57M | -18.82M | -61.87M | -55.21M | -27.22M | -24.96M | -97.42M | -64.91M | -28.26M | -0.69M | -84.88M | -64.12M | -65.21M | -46.82M | -76.16M | -33.93M | -18.08M | 29.77M | -4.57M | 14.36M | 9.13M | 64.58M | -71.81M | -6.23M | 74.21M | 57.38M | -41.77M | 24.88M | 59.69M | 42.47M | -31.17M | 4.87M | 53.92M |
|
EBIT
|
-39.82M | -46.03M | -48.26M | -63.41M | -55.58M | -42.93M | -64.65M | -59.48M | -78.18M | -18.96M | -58.19M | -60.86M | -29.57M | -18.82M | -61.87M | -55.21M | -27.22M | -24.96M | -97.42M | -64.91M | -28.26M | -0.69M | -84.88M | -64.12M | -65.21M | -46.82M | -76.16M | -33.93M | -18.08M | 29.77M | -4.57M | 14.36M | 9.13M | 64.58M | -71.81M | -6.23M | 74.21M | 57.38M | -41.77M | 24.88M | 59.69M | 42.47M | -31.17M | 4.87M | 53.92M |
|
Non Operating Income
|
-0.41M | -0.69M | -0.70M | -0.37M | -0.17M | -0.76M | 1.28M | 0.04M | -0.19M | 0.50M | 2.00M | 3.27M | 1.14M | 5.05M | -1.00M | -4.03M | -2.89M | -0.10M | -1.82M | -0.65M | 0.01M | -0.92M | -3.42M | 1.60M | -4.89M | -2.43M | -4.73M | -7.41M | -7.95M | -10.01M | -6.18M | 0.58M | -2.81M | 16.70M | 11.75M | 6.69M | 5.18M | 13.42M | 14.09M | 19.44M | 17.16M | 11.89M | 31.66M | 45.70M | 11.79M |
|
EBT
|
-40.23M | -46.73M | -48.96M | -63.78M | -55.75M | -43.69M | -63.37M | -59.44M | -78.37M | -18.46M | -56.20M | -57.59M | -28.43M | -13.77M | -62.87M | -59.24M | -30.11M | -25.06M | -99.24M | -65.56M | -28.25M | -1.62M | -88.30M | -62.52M | -70.10M | -49.25M | -80.88M | -41.34M | -26.03M | 19.76M | -10.75M | 14.95M | 6.32M | 81.29M | -60.06M | 0.46M | 79.39M | 70.80M | -27.68M | 44.31M | 76.84M | 54.36M | 0.48M | 50.57M | 65.71M |
|
Tax Provisions
|
0.17M | 0.91M | 0.16M | 0.06M | 0.75M | 0.60M | 0.42M | 0.11M | 0.44M | 0.92M | 0.96M | 0.82M | 0.97M | 1.13M | 1.43M | 0.89M | -1.93M | 0.70M | 1.10M | 0.46M | 1.73M | 3.03M | 2.30M | 2.45M | 4.12M | 3.05M | 3.32M | 3.92M | 2.70M | 4.82M | 0.79M | 4.03M | 7.11M | 6.82M | 7.34M | 7.57M | 9.01M | 5.36M | 7.33M | 8.64M | 13.20M | 11.92M | 14.48M | 3.45M | 10.90M |
|
Profit After Tax
|
-40.40M | -47.63M | -49.12M | -63.84M | -56.50M | -44.29M | -63.79M | -59.55M | -78.81M | -19.38M | -57.16M | -58.41M | -29.40M | -14.90M | -64.30M | -60.12M | -28.18M | -25.75M | -100.34M | -66.02M | -29.98M | -4.65M | -90.59M | -64.97M | -74.22M | -52.29M | -84.21M | -45.27M | -28.73M | 14.94M | -11.54M | 10.92M | -0.79M | 74.47M | -67.40M | -7.12M | 70.39M | 65.44M | -35.01M | 35.67M | 63.64M | 42.44M | -13.99M | 47.12M | 54.81M |
|
Income from Continuing Operations
|
-40.40M | -47.63M | -49.12M | -63.84M | -56.50M | -44.29M | -63.79M | -59.55M | -78.81M | -19.38M | -57.16M | -58.41M | -29.40M | -14.90M | -64.30M | -60.12M | -28.18M | -25.75M | -100.34M | -66.02M | -29.98M | -4.65M | -90.59M | -64.97M | -74.22M | -52.29M | -84.21M | -45.27M | -28.73M | 14.94M | -11.54M | 10.92M | -0.79M | 74.47M | -67.40M | -7.12M | 70.39M | 65.44M | -35.01M | 35.67M | 63.64M | 42.44M | -13.99M | 47.12M | 54.81M |
|
Consolidated Net Income
|
-40.40M | -47.63M | -49.12M | -63.84M | -56.50M | -44.29M | -63.79M | -59.55M | -78.81M | -19.38M | -57.16M | -58.41M | -29.40M | -14.90M | -64.30M | -60.12M | -28.18M | -25.75M | -100.34M | -66.02M | -29.98M | -4.65M | -90.59M | -64.97M | -74.22M | -52.29M | -84.21M | -45.27M | -28.73M | 14.94M | -11.54M | 10.92M | -0.79M | 74.47M | -67.40M | -7.12M | 70.39M | 65.44M | -35.01M | 35.67M | 63.64M | 42.44M | -13.99M | 47.12M | 54.81M |
|
Income towards Parent Company
|
-40.40M | -47.63M | -49.12M | -63.84M | -56.50M | -44.29M | -63.79M | -59.55M | -78.81M | -19.38M | -57.16M | -58.41M | -29.40M | -14.90M | -64.30M | -60.12M | -28.18M | -25.75M | -100.34M | -66.02M | -29.98M | -4.65M | -90.59M | -64.97M | -74.22M | -52.29M | -84.21M | -45.27M | -28.73M | 14.94M | -11.54M | 10.92M | -0.79M | 74.47M | -67.40M | -7.12M | 70.39M | 65.44M | -35.01M | 35.67M | 63.64M | 42.44M | -13.99M | 47.12M | 54.81M |
|
Net Income towards Common Stockholders
|
-40.40M | -47.63M | -49.12M | -63.84M | -56.50M | -44.29M | -63.79M | -59.55M | -78.81M | -19.38M | -57.16M | -58.41M | -29.40M | -14.90M | -64.30M | -60.12M | -28.18M | -25.75M | -100.34M | -66.02M | -29.98M | -4.65M | -90.59M | -64.97M | -74.22M | -52.29M | -84.21M | -45.27M | -28.73M | 14.94M | -11.54M | 10.92M | -0.79M | 74.47M | -67.40M | -7.12M | 70.39M | 65.44M | -35.01M | 35.67M | 63.64M | 42.44M | -13.99M | 47.12M | 54.81M |
|
EPS (Basic)
|
-1.43 | -1.49 | -1.51 | -1.89 | -0.76 | 1.01 | -0.34 | -0.31 | -0.40 | -0.09 | -0.28 | -0.28 | -0.14 | -0.07 | -0.29 | -0.26 | -0.12 | -0.11 | -0.41 | -0.26 | -0.12 | -0.01 | -0.34 | -0.25 | -0.28 | -0.18 | -0.30 | -0.16 | -0.10 | 0.06 | -0.04 | 0.04 | 0.00 | 0.24 | -0.22 | -0.02 | 0.22 | 0.21 | -0.11 | 0.11 | 0.19 | 0.13 | -0.04 | 0.14 | 0.17 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | -0.02 | | -0.34 | -0.28 | -0.18 | -0.30 | -0.16 | -0.10 | 0.06 | -0.04 | 0.03 | 0.00 | 0.23 | -0.22 | -0.02 | 0.21 | 0.20 | -0.11 | 0.10 | 0.19 | 0.12 | -0.04 | 0.14 | 0.16 |
|
Shares Outstanding (Weighted Average)
|
| | | 185.06M | 185.06M | 190.14M | 192.11M | 194.41M | 196.61M | 199.88M | 206.61M | 208.71M | 211.48M | 216.78M | 229.24M | 230.89M | 236.17M | 241.62M | 244.93M | 253.09M | 256.18M | 260.38M | 267.03M | 265.02M | 268.21M | 272.81M | 280.34M | 283.25M | 285.07M | 289.95M | 298.50M | 296.02M | 298.92M | 302.59M | 308.05M | 307.53M | 315.97M | 315.97M | 324.91M | 325.23M | 327.69M | 326.24M | 326.02M | 326.83M | 328.64M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | 252.82M | | 264.80M | 269.14M | 267.82M | 280.33M | 283.93M | 287.46M | 285.88M | 295.84M | 312.72M | 300.98M | 339.18M | 305.86M | 309.51M | 330.25M | 332.57M | 322.59M | 343.44M | 341.49M | 342.70M | 326.54M | 337.73M | 345.75M |
|
EBITDA
|
-39.82M | -46.03M | -48.26M | -63.41M | -55.58M | -42.93M | -64.65M | -59.48M | -78.18M | -18.96M | -58.19M | -60.86M | -29.57M | -18.82M | -61.87M | -55.21M | -27.22M | -24.96M | -97.42M | -64.91M | -28.26M | -0.69M | -84.88M | -64.12M | -65.21M | -46.82M | -76.16M | -33.93M | -18.08M | 29.77M | -4.57M | 14.36M | 9.13M | 64.58M | -71.81M | -6.23M | 74.21M | 57.38M | -41.77M | 24.88M | 59.69M | 42.47M | -31.17M | 4.87M | 53.92M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | 6.40% | | | | | | | | | | | | | 24.37% | | 26.93% | | 8.39% | | | 11.34% | 7.57% | | 19.50% | 17.18% | 21.94% | | 6.83% | 16.59% |