|
Revenue
|
7.59M | 7.20M | 6.64M | 7.14M | 6.85M | 16.29M | 4.41M | 9.22M | 1.68M | 1.69M | 12.66M | 7.48M | 6.77M | 9.78M | 12.73M | 18.88M | 15.44M | 22.01M | 25.12M | 26.44M | 47.89M | 41.78M | 57.95M | 55.98M | 68.17M | 53.02M | 85.83M | 53.05M | 85.48M | 71.37M | 96.46M | 68.26M | 75.24M | 118.40M | 118.86M | 117.94M | 116.68M | 138.74M | 165.23M | 148.74M | 165.53M | 217.13M | 167.41M | 220.38M | 213.81M | 196.58M | 307.06M | 210.12M | | 196.79M | 213.17M | 1,176.10M | 178.88M | 211.01M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | 0.04M | 0.76M | 1.58M | 2.44M | 3.04M | 2.57M | 3.29M | 3.76M | 2.38M | 3.21M | 3.01M | 3.54M | 4.08M | 5.30M | 4.67M | 4.89M | 9.10M | 7.36M | 6.54M | 9.33M | 10.13M | 9.64M | 14.01M | 10.89M | 14.14M | 12.73M | 9.49M | 29.12M | 14.74M | 15.53M | 10.85M | 16.28M | 12.86M | 11.42M | 15.78M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | 26.40M | 47.13M | 40.20M | 55.52M | 52.94M | 65.60M | 49.73M | 82.07M | 50.68M | 82.27M | 68.36M | 92.92M | 64.17M | 69.94M | 113.74M | 113.98M | 108.84M | 109.32M | 132.20M | 155.90M | 138.60M | 155.89M | 203.12M | 156.52M | 206.24M | 201.08M | 187.08M | 277.94M | 195.38M | | 185.94M | 196.89M | 1,163.23M | 167.46M | 195.23M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 9.72M | 5.45M | 5.43M | 5.60M | 5.80M | 6.08M | 6.10M | 6.60M | 7.03M | 8.00M | 7.95M | 8.73M | 9.63M | 10.59M | 11.30M | 12.80M | 14.40M | 16.39M | 23.50M | 26.29M | 31.02M | 35.81M | 39.41M | 47.40M | 58.65M | 77.17M | 51.53M | 2.87M | 3.04M | 3.31M | 3.80M | 4.06M | 7.53M |
|
Research & Development
|
14.30M | 10.47M | 9.45M | 11.26M | 14.71M | 13.89M | 15.02M | 15.89M | 18.31M | 18.77M | 26.87M | 27.94M | 28.19M | 30.64M | 35.05M | 31.40M | 28.83M | 31.40M | 26.01M | 27.36M | 30.84M | 30.02M | 29.23M | 31.36M | 32.61M | 54.37M | 53.65M | 52.57M | 59.98M | 63.08M | 81.83M | 90.11M | 176.53M | 93.00M | 118.01M | 134.51M | 125.48M | 130.84M | 149.84M | 140.08M | 157.26M | 165.46M | 188.69M | 195.12M | 185.87M | 164.21M | 121.35M | 116.13M | 132.17M | 161.41M | 124.77M | 108.97M | 112.99M | 100.16M |
|
Selling, General & Administrative
|
4.44M | 3.78M | 3.22M | 4.46M | 6.59M | 6.68M | 7.48M | 7.54M | 8.73M | 10.53M | 18.02M | 17.61M | 17.21M | 21.37M | 25.89M | 25.94M | 23.37M | 23.65M | 24.17M | 25.50M | 28.87M | 31.42M | 35.48M | 32.97M | 33.55M | 38.37M | 48.67M | 40.54M | 49.22M | 49.28M | 63.50M | 58.21M | 53.66M | 57.84M | 75.46M | 61.09M | 68.88M | 69.25M | 86.55M | 73.27M | 79.89M | 80.12M | 92.72M | 86.91M | 88.45M | 80.89M | 76.29M | 73.27M | 69.50M | 73.46M | 84.68M | 80.96M | 85.26M | 84.05M |
|
Other Operating Expenses
|
-3.66M | | 244.00 | | | | -0.00M | | | | | | | | | | | | | 0.04M | 0.76M | 11.30M | 7.86M | 8.47M | 8.16M | 9.09M | -19.34M | -21.16M | -5.30M | -9.50M | -12.40M | -0.90M | -7.68M | -8.40M | -6.30M | -0.10M | -0.70M | -10.80M | 12.10M | 11.70M | 15.20M | 5.30M | -6.30M | -2.40M | 128.90M | -1.50M | 2.70M | 0.10M | -5.10M | -0.70M | 10.18M | 0.80M | 15.58M | 23.79M |
|
Operating Expenses
|
15.08M | 14.25M | 12.67M | 15.72M | 21.31M | 20.57M | 22.50M | 23.43M | 27.05M | 29.30M | 44.89M | 45.55M | 45.40M | 52.01M | 60.94M | 57.34M | 52.19M | 55.05M | 50.18M | 52.90M | 60.46M | 72.75M | 72.58M | 72.81M | 74.32M | 101.82M | 131.48M | 122.72M | 124.28M | 131.89M | 169.24M | 161.25M | 262.51M | 173.53M | 215.24M | 216.09M | 215.17M | 231.82M | 249.96M | 235.26M | 257.89M | 285.31M | 367.75M | 338.00M | 423.35M | 314.74M | 301.24M | 255.57M | 226.92M | 251.30M | 375.56M | 205.87M | 213.83M | 207.99M |
|
Operating Income
|
-7.50M | -7.06M | -6.03M | -8.58M | -14.45M | -4.28M | -18.09M | -14.21M | -25.37M | -27.60M | -32.23M | -38.07M | -38.63M | -42.23M | -48.20M | -38.44M | -36.56M | -32.06M | -24.99M | -26.36M | -12.50M | -30.89M | 5.45M | -16.74M | -5.57M | -48.23M | -45.14M | -69.14M | -38.76M | -60.48M | -72.78M | -92.99M | -187.27M | -55.13M | -96.37M | -98.15M | -98.49M | -93.08M | -84.73M | -86.52M | -92.36M | -68.19M | -200.34M | -117.61M | -209.54M | -118.16M | 5.82M | -45.45M | -40.22M | -54.51M | -162.39M | 970.23M | -34.96M | 3.02M |
|
EBIT
|
-7.50M | -7.06M | -6.03M | -8.58M | -14.45M | -4.28M | -18.09M | -14.21M | -25.37M | -27.60M | -32.23M | -38.07M | -38.63M | -42.23M | -48.20M | -38.44M | -36.56M | -32.06M | -24.99M | -26.36M | -12.50M | -30.89M | 5.45M | -16.74M | -5.57M | -48.23M | -45.14M | -69.14M | -38.76M | -60.48M | -72.78M | -92.99M | -187.27M | -55.13M | -96.37M | -98.15M | -98.49M | -93.08M | -84.73M | -86.52M | -92.36M | -68.19M | -200.34M | -117.61M | -209.54M | -118.16M | 5.82M | -45.45M | -40.22M | -54.51M | -162.39M | 970.23M | -34.96M | 3.02M |
|
Interest & Investment Income
|
-0.43M | -0.25M | -0.20M | -6.16M | -0.11M | 0.03M | 0.17M | 0.17M | 0.25M | 0.35M | 0.41M | 0.52M | 0.50M | -0.85M | -2.54M | -1.96M | -2.06M | -2.13M | -2.13M | -2.22M | -3.01M | -3.42M | -3.45M | -3.30M | -2.88M | -3.12M | -3.25M | -2.29M | -2.07M | -2.67M | -5.46M | -5.64M | -5.38M | -21.04M | -24.29M | -19.16M | -22.56M | -21.80M | -22.50M | -23.51M | -21.98M | -20.88M | -24.50M | -27.33M | -29.41M | -28.16M | -44.27M | -40.83M | -43.49M | -41.61M | -41.06M | -34.09M | -30.36M | -32.59M |
|
Other Non Operating Income
|
0.05M | 0.01M | -0.04M | 0.05M | -0.02M | -0.04M | -0.13M | -0.06M | 0.02M | -0.04M | -0.14M | -0.37M | -0.09M | -0.05M | 0.04M | -0.72M | -0.39M | -0.79M | 0.69M | -0.32M | -1.82M | 0.77M | 0.09M | 1.00M | -0.67M | 0.73M | -0.94M | -0.11M | -0.18M | 2.80M | 11.21M | -13.83M | 11.31M | 28.77M | 58.95M | -10.88M | 3.17M | -18.78M | -31.38M | -11.86M | -34.36M | -38.14M | 35.15M | 9.96M | 1.48M | -20.27M | -128.73M | 1.59M | -2.02M | -1.87M | 8.85M | -6.30M | -5.74M | 6.50M |
|
Non Operating Income
|
0.05M | 0.01M | -0.04M | 0.05M | -0.02M | -0.04M | 0.04M | -0.06M | 0.02M | -0.04M | -0.14M | -0.37M | -0.09M | -0.05M | 0.04M | -0.72M | -0.39M | -0.79M | 0.69M | -0.32M | -1.82M | 0.77M | 0.09M | 1.00M | -0.67M | 0.73M | -1.80M | -0.11M | -0.18M | 2.80M | 11.21M | -13.83M | 11.31M | 28.77M | 58.95M | -10.88M | 3.17M | -18.78M | -31.38M | -11.86M | -34.36M | -38.14M | 35.15M | 9.96M | 1.48M | -20.27M | 18.96M | 1.59M | -2.02M | -1.87M | 8.85M | -6.30M | -5.74M | 6.50M |
|
EBT
|
-7.92M | -7.30M | -6.24M | -14.74M | -14.57M | -4.25M | -17.93M | -14.04M | -14.10M | -27.28M | -31.96M | -37.91M | -38.22M | -43.13M | -50.70M | -41.12M | -39.01M | -34.98M | -26.43M | -28.89M | -17.32M | -33.55M | 2.10M | -19.04M | -9.13M | -50.61M | -49.32M | -71.54M | -41.02M | -60.34M | -67.03M | -112.47M | -181.34M | -47.40M | -111.26M | -128.19M | -117.88M | -133.66M | -138.61M | -121.89M | -148.69M | -127.21M | -193.33M | -134.99M | -237.48M | -166.59M | -245.69M | -84.70M | -85.73M | -97.99M | -330.39M | 929.83M | -71.05M | -23.07M |
|
Tax Provisions
|
| | | | | | | | | | | | | 0.09M | 0.25M | 0.11M | -0.09M | 0.18M | 0.36M | 0.17M | 0.15M | 0.19M | 0.83M | 0.22M | 0.39M | 0.35M | -0.29M | 0.58M | 0.77M | -0.34M | 10.64M | 0.22M | 0.08M | 22.29M | 12.63M | 0.45M | 0.49M | -0.04M | 4.66M | 4.83M | 3.39M | -17.89M | -18.80M | 3.97M | -38.60M | -33.62M | -1.26M | 6.88M | 13.45M | 8.66M | -2.19M | 63.27M | -6.20M | -38.97M |
|
Profit After Tax
|
153.51M | -7.30M | -6.27M | -29.54M | -14.59M | -4.42M | -17.89M | -14.10M | -25.10M | -27.28M | -27.27M | -37.91M | -38.36M | -43.22M | -50.95M | -41.23M | -38.91M | -35.17M | -26.80M | -29.06M | -17.48M | -33.74M | 1.27M | -19.26M | -9.52M | -50.97M | -48.33M | -72.11M | -41.79M | -60.00M | -77.68M | -112.69M | -181.43M | -69.69M | -123.90M | -128.64M | -118.37M | -133.62M | -143.26M | -126.73M | -152.09M | -109.31M | -170.89M | -138.96M | -198.88M | -132.97M | -155.79M | -91.58M | -99.18M | -106.65M | -65.89M | 866.56M | -64.85M | 15.90M |
|
Income from Continuing Operations
|
-7.92M | -7.30M | -6.24M | -14.74M | -14.57M | -4.25M | -17.93M | -14.04M | -14.10M | -27.28M | -31.96M | -37.91M | -38.22M | -43.22M | -50.95M | -41.23M | -38.91M | -35.17M | -26.80M | -29.06M | -17.48M | -33.74M | 1.27M | -19.26M | -9.52M | -50.97M | -49.03M | -72.11M | -41.79M | -60.00M | -77.68M | -112.69M | -181.43M | -69.69M | -123.90M | -128.64M | -118.37M | -133.62M | -143.26M | -126.73M | -152.09M | -109.31M | -174.53M | -138.96M | -198.88M | -132.97M | -244.43M | -91.58M | -99.18M | -106.65M | -328.20M | 866.56M | -64.85M | 15.90M |
|
Consolidated Net Income
|
-7.92M | -7.30M | -6.24M | -14.74M | -14.57M | -4.25M | -17.93M | -14.04M | -14.10M | -27.28M | -31.96M | -37.91M | -38.22M | -43.22M | -50.95M | -41.23M | -38.91M | -35.17M | -26.80M | -29.06M | -17.48M | -33.74M | 1.27M | -19.26M | -9.52M | -50.97M | -49.03M | -72.11M | -41.79M | -60.00M | -77.68M | -112.69M | -181.43M | -69.69M | -123.90M | -128.64M | -118.37M | -133.62M | -143.26M | -126.73M | -152.09M | -109.31M | -174.53M | -138.96M | -198.88M | -132.97M | -244.43M | -91.58M | -99.18M | -106.65M | -328.20M | 866.56M | -64.85M | 15.90M |
|
Income towards Parent Company
|
-7.92M | -7.30M | -6.24M | -14.74M | -14.57M | -4.25M | -17.93M | -14.04M | -14.10M | -27.28M | -31.96M | -37.91M | -38.22M | -43.22M | -50.95M | -41.23M | -38.91M | -35.17M | -26.80M | -29.06M | -17.48M | -33.74M | 1.27M | -19.26M | -9.52M | -50.97M | -49.03M | -72.11M | -41.79M | -60.00M | -77.68M | -112.69M | -181.43M | -69.69M | -123.90M | -128.64M | -118.37M | -133.62M | -143.26M | -126.73M | -152.09M | -109.31M | -174.53M | -138.96M | -198.88M | -132.97M | -244.43M | -91.58M | -99.18M | -106.65M | -328.20M | 866.56M | -64.85M | 15.90M |
|
Net Income towards Common Stockholders
|
-7.92M | -7.30M | -6.24M | -14.74M | -14.57M | -4.25M | -17.93M | -14.10M | -25.10M | -27.28M | -31.96M | -37.91M | -38.36M | -43.22M | -50.95M | -41.23M | -38.91M | -35.17M | -26.80M | -29.06M | -17.48M | -33.74M | 1.27M | -19.26M | -9.52M | -50.97M | -49.03M | -72.11M | -41.79M | -60.00M | -77.68M | -112.69M | -181.43M | -69.69M | -123.90M | -128.64M | -118.37M | -133.62M | -143.26M | -126.73M | -152.09M | -109.31M | -170.89M | -138.96M | -198.88M | -132.97M | -155.79M | -91.58M | -99.18M | -106.65M | -65.89M | 866.56M | -64.85M | 15.90M |
|
EPS (Basic)
|
168.00 | -0.00M | -0.00M | -0.01M | -5.51 | -0.19 | -0.75 | -0.58 | -0.86 | -0.93 | -0.84 | -1.15 | -1.14 | -1.27 | -1.50 | -1.22 | -1.14 | -1.03 | -0.78 | -0.85 | -0.44 | -0.82 | 0.03 | -0.46 | -0.21 | -1.06 | 0.96 | -1.29 | -0.75 | -1.06 | -1.37 | -1.81 | -2.78 | -1.03 | -1.08 | -1.83 | -1.68 | -1.89 | -2.02 | -1.78 | -2.13 | -1.53 | -2.36 | -1.88 | -2.66 | -1.76 | -2.06 | -1.20 | -1.29 | -1.39 | -0.85 | 11.09 | -0.83 | 0.20 |
|
EPS (Weighted Average and Diluted)
|
48.29 | -0.00M | -0.00M | -0.01M | -5.51 | -0.19 | -0.75 | | | | -0.84 | | | | | | | | | | | | | | | | | | | | -1.32 | | | | -1.88 | -1.83 | -1.68 | -1.89 | -2.02 | -1.78 | -2.13 | -1.53 | -2.36 | -1.88 | -2.66 | -1.76 | -2.06 | -1.20 | -1.29 | -1.39 | -0.85 | 10.04 | -0.83 | 0.20 |
|
Shares Outstanding (Weighted Average)
|
| | 22.21M | 22.21M | 22.21M | 24.92M | 24.92M | 30.08M | 30.07M | 30.07M | 33.60M | 33.69M | 33.85M | 34.27M | 34.27M | 34.27M | 34.27M | 34.25M | 34.32M | 34.56M | 41.24M | 41.49M | 41.49M | 41.80M | 46.45M | 46.71M | 50.45M | 58.40M | 58.43M | 58.95M | 61.63M | 62.63M | 62.88M | 67.70M | 68.24M | 70.32M | 70.46M | 70.60M | 70.70M | 71.36M | 71.34M | 71.54M | 71.88M | 73.82M | 74.19M | 75.34M | 75.46M | 76.61M | 76.70M | 76.92M | 77.13M | 78.87M | 79.26M | 79.44M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.86M | | | | 66.03M | 70.19M | 70.41M | 70.59M | 70.47M | 71.22M | 71.37M | 71.65M | 71.73M | 73.73M | 74.73M | 75.38M | 74.84M | 76.50M | 76.73M | 76.93M | 76.85M | | | |
|
EBITDA
|
-7.50M | -7.06M | -6.03M | -8.58M | -14.45M | -4.28M | -18.09M | -14.21M | -25.37M | -27.60M | -32.23M | -38.07M | -38.63M | -42.23M | -48.20M | -38.44M | -36.56M | -32.06M | -24.99M | -26.36M | -12.50M | -30.89M | 5.45M | -16.74M | -5.57M | -48.23M | -45.14M | -69.14M | -38.76M | -60.48M | -72.78M | -92.99M | -187.27M | -55.13M | -96.37M | -98.15M | -98.49M | -93.08M | -84.73M | -86.52M | -92.36M | -68.19M | -200.34M | -117.61M | -209.54M | -118.16M | 5.82M | -45.45M | -40.22M | -54.51M | -162.39M | 970.23M | -34.96M | 3.02M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | 0.24% | | | | | | 39.47% | | | | 0.60% | | | 0.57% | | | | | | | | 0.03% | | | | 14.07% | 9.73% | | 16.25% | 20.18% | 0.51% | | | | 0.66% | 6.80% | 8.73% | |