|
Revenue
|
288.52M | 256.00M | 316.32M | 362.67M | 397.09M | 634.89M | 673.64M | 708.34M | 620.68M | 608.07M | 698.54M | 864.70M | 826.35M | 642.99M | 640.83M | 821.58M | 845.74M | 665.38M | 692.67M | 884.44M | 832.33M | 680.88M | 775.60M | 806.70M | 869.07M | 787.77M | 787.45M | 1,060.29M | 1,094.83M | 1,072.73M | 1,110.35M | 1,255.25M | 1,113.96M | 1,166.16M | 1,035.36M | 1,158.06M | 743.28M | 632.70M | 651.16M | 1,103.49M | 1,073.86M | 940.99M | 886.67M | 1,046.51M | 916.32M | 869.47M | 818.78M | 1,058.50M |
|
Cost of Revenue
|
181.00M | 156.72M | 174.05M | 195.22M | 206.38M | 446.01M | 394.12M | 423.49M | 389.69M | 353.87M | 422.06M | 547.90M | 515.71M | 411.40M | 404.45M | 500.56M | 508.81M | 412.74M | 455.94M | 530.93M | 493.97M | 414.31M | 481.31M | 483.12M | 500.96M | 451.99M | 461.66M | 568.74M | 557.08M | 544.25M | 564.17M | 633.70M | 565.86M | 595.82M | 660.11M | 619.13M | 475.23M | 517.99M | 422.09M | 613.80M | 685.98M | 559.13M | 554.37M | 601.20M | 524.90M | 502.91M | 486.98M | 561.41M |
|
Gross Profit
|
107.52M | 99.28M | 142.27M | 167.45M | 190.70M | 188.89M | 279.52M | 284.85M | 230.99M | 254.20M | 276.48M | 316.80M | 310.64M | 231.60M | 236.38M | 321.02M | 336.93M | 252.64M | 236.73M | 353.51M | 338.36M | 266.57M | 294.29M | 323.58M | 368.11M | 335.78M | 325.79M | 491.55M | 537.75M | 528.48M | 546.18M | 621.55M | 548.09M | 570.34M | 375.25M | 538.93M | 268.05M | 114.71M | 229.07M | 489.69M | 387.88M | 381.86M | 332.30M | 445.31M | 391.42M | 366.56M | 331.80M | 497.09M |
|
Research & Development
|
50.38M | 49.36M | 44.59M | 48.57M | 48.87M | 115.48M | 117.21M | 118.29M | 105.99M | 107.27M | 117.14M | 126.08M | 111.95M | 115.67M | 116.50M | 111.40M | 106.41M | 110.80M | 110.90M | 116.75M | 109.98M | 112.85M | 118.92M | 115.61M | 122.85M | 127.03M | 130.07M | 156.34M | 136.70M | 147.28M | 152.08M | 158.38M | 154.44M | 158.75M | 168.57M | 168.16M | 149.47M | 163.64M | 163.09M | 174.95M | 164.33M | 179.88M | 187.60M | 201.05M | 179.13M | 179.93M | 179.24M | 198.42M |
|
Selling, General & Administrative
|
17.77M | 15.41M | 19.07M | 17.75M | 12.03M | 201.04M | 36.08M | 29.07M | 126.29M | 127.08M | 143.59M | 138.58M | 130.67M | 132.74M | 139.43M | 138.87M | 126.56M | 122.90M | 135.93M | 139.51M | 125.60M | 75.03M | 88.98M | 88.27M | 81.20M | 85.11M | 86.60M | 109.37M | 93.14M | 78.12M | 90.30M | 93.49M | 82.00M | 83.93M | 101.81M | 97.75M | 76.27M | -127.74M | 105.42M | 103.70M | 86.91M | -124.17M | 55.11M | 47.71M | 90.36M | -141.33M | 51.00M | 47.68M |
|
Other Operating Expenses
|
-5.93M | -16.96M | -13.61M | -6.70M | -8.24M | -30.92M | -17.91M | -13.52M | -11.91M | -11.37M | -10.00M | -6.75M | -6.64M | -7.64M | -8.28M | -21.19M | -23.64M | -50.72M | -9.12M | -6.78M | -21.62M | -14.65M | -31.16M | -6.93M | -10.99M | 21.49M | -16.40M | 4.19M | 8.71M | 10.00M | 6.70M | 7.33M | 15.64M | 57.07M | 3.01M | 11.45M | 33.58M | 267.80M | 8.69M | 59.62M | 178.20M | 296.16M | 84.99M | 186.88M | 68.91M | 299.74M | 71.47M | 93.30M |
|
Operating Expenses
|
92.13M | 100.02M | 96.15M | 92.19M | 87.07M | 291.43M | 280.85M | 266.81M | 244.20M | 245.72M | 270.73M | 271.41M | 249.26M | 256.05M | 264.21M | 271.46M | 256.61M | 284.41M | 255.95M | 263.04M | 257.21M | 202.53M | 239.06M | 210.81M | 215.04M | 233.63M | 233.08M | 269.91M | 238.55M | 235.41M | 249.08M | 259.19M | 252.08M | 299.74M | 273.39M | 277.37M | 259.32M | 303.70M | 277.21M | 338.26M | 429.45M | 351.88M | 327.70M | 435.63M | 338.39M | 338.34M | 301.72M | 339.40M |
|
Operating Income
|
15.39M | -0.74M | 46.12M | 75.26M | 103.64M | -102.55M | -1.33M | 18.04M | -13.21M | 8.48M | 5.74M | 45.39M | 61.38M | -24.46M | -27.83M | 49.56M | 80.32M | -31.77M | -19.21M | 90.48M | 81.16M | 64.05M | 55.23M | 112.77M | 153.07M | 102.15M | 92.71M | 221.64M | 299.20M | 293.07M | 297.10M | 362.36M | 296.01M | 270.60M | 101.86M | 261.56M | 8.73M | -188.98M | -48.14M | 151.43M | -41.57M | 29.98M | 4.61M | 9.68M | 53.02M | 28.22M | 30.09M | 157.68M |
|
EBIT
|
15.39M | -0.74M | 46.12M | 75.26M | 103.64M | -102.55M | -1.33M | 18.04M | -13.21M | 8.48M | 5.74M | 45.39M | 61.38M | -24.46M | -27.83M | 49.56M | 80.32M | -31.77M | -19.21M | 90.48M | 81.16M | 64.05M | 55.23M | 112.77M | 153.07M | 102.15M | 92.71M | 221.64M | 299.20M | 293.07M | 297.10M | 362.36M | 296.01M | 270.60M | 101.86M | 261.56M | 8.73M | -188.98M | -48.14M | 151.43M | -41.57M | 29.98M | 4.61M | 9.68M | 53.02M | 28.22M | 30.09M | 157.68M |
|
Interest & Investment Income
|
0.05M | 0.05M | 0.04M | 0.04M | 0.19M | 0.19M | 0.39M | 0.47M | 0.52M | 0.69M | 0.28M | 0.19M | 0.23M | 0.51M | 0.77M | 1.06M | 2.21M | 2.98M | 3.39M | 1.58M | 2.81M | 3.18M | 2.95M | 2.29M | 2.87M | 3.95M | 1.19M | 1.27M | 0.47M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.43M | 1.14M | 0.38M | 0.14M | -0.20M | -0.58M | 4.12M | 0.38M | -0.64M | 2.56M | -0.50M | -0.31M | -2.61M | 0.33M | -0.93M | -0.19M | -0.76M | 1.28M | -31.95M | -49.53M | -3.52M | 4.30M | -1.11M | -0.30M | 44.15M | -10.47M | 23.14M | 1.92M | -58.23M | 9.13M | 16.79M | 4.75M | 2.53M | -5.74M | -5.06M | 2.21M | 5.56M | 7.21M | 13.72M | 5.21M | 15.36M | 16.82M | 11.77M | 15.42M | 14.53M | 6.99M | 20.39M | 15.89M |
|
Non Operating Income
|
0.43M | 1.14M | 0.38M | 0.14M | -0.20M | -0.58M | 4.12M | 0.38M | -0.64M | 2.56M | -0.50M | -0.31M | -2.61M | 0.33M | -0.93M | -0.19M | -0.76M | 1.28M | -31.95M | -49.53M | -3.52M | 4.30M | -1.11M | -0.30M | 44.15M | -10.47M | 23.14M | 1.92M | -58.23M | 9.13M | 16.79M | 4.75M | 2.53M | -5.74M | -5.06M | 2.21M | 5.56M | 7.21M | 13.72M | 5.21M | 15.36M | 16.82M | 11.77M | 15.42M | 14.53M | 6.99M | 20.39M | 15.89M |
|
EBT
|
14.40M | -1.16M | 46.06M | 75.24M | 103.43M | -103.49M | 2.63M | 18.23M | -21.00M | -2.72M | -9.67M | 29.72M | 44.54M | -37.29M | -40.27M | 35.65M | 65.44M | -43.68M | -62.13M | 32.84M | 70.89M | 50.20M | 45.20M | 102.07M | 183.19M | 64.64M | 97.00M | 200.08M | 223.52M | 286.79M | 298.61M | 351.79M | 283.21M | 247.47M | 79.55M | 246.87M | -2.77M | -199.01M | -51.68M | 139.52M | -43.79M | 29.51M | -0.72M | 2.50M | 48.90M | 15.22M | 31.68M | 155.09M |
|
Tax Provisions
|
8.16M | -0.11M | 7.42M | 11.93M | 15.57M | -110.00M | 0.60M | 13.80M | -9.90M | 21.50M | -3.99M | 17.87M | 123.20M | -93.20M | -9.64M | -0.27M | 98.50M | -31.20M | -32.10M | 0.80M | 1.40M | -11.30M | 5.70M | 19.03M | 21.84M | 14.24M | 0.10M | 63.20M | 22.50M | -11.95M | 13.00M | 32.60M | 67.00M | 35.19M | 10.70M | 58.30M | 13.20M | -60.62M | -8.10M | 42.10M | 83.15M | 26.78M | -1.14M | 19.94M | 7.62M | -16.14M | 6.10M | 35.50M |
|
Profit After Tax
|
6.24M | -1.05M | 38.65M | 63.31M | 87.86M | 6.48M | 2.04M | 4.45M | -11.13M | -24.20M | -5.67M | 11.85M | -78.64M | 55.91M | -30.62M | 35.92M | -33.08M | -12.50M | -29.99M | 32.08M | 69.52M | 61.52M | 39.54M | 83.04M | 161.36M | 50.39M | 96.92M | 136.92M | 201.03M | 298.74M | 285.63M | 319.19M | 216.26M | 212.28M | 68.88M | 188.62M | -15.93M | -138.42M | -43.58M | 97.46M | -126.94M | 2.73M | 0.41M | -17.43M | 41.27M | 31.36M | 25.59M | 119.60M |
|
Equity Income
|
| 1.92M | | | | | 4.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
6.24M | -1.05M | 38.65M | 63.31M | 87.86M | 6.51M | 2.03M | 4.43M | -11.10M | -24.22M | -5.67M | 11.85M | -78.66M | 55.91M | -30.62M | 35.92M | -33.06M | -12.48M | -30.03M | 32.04M | 69.49M | 61.50M | 39.50M | 83.04M | 161.36M | 50.39M | 96.90M | 136.88M | 201.02M | 298.74M | 285.61M | 319.19M | 216.21M | 212.28M | 68.84M | 188.57M | -15.97M | -138.39M | -43.58M | 97.42M | -126.94M | 2.73M | 0.41M | -17.43M | 41.27M | 31.36M | 25.59M | 119.59M |
|
Consolidated Net Income
|
6.24M | -1.05M | 38.65M | 63.31M | 87.86M | 6.51M | 2.03M | 4.43M | -11.10M | -24.22M | -5.67M | 11.85M | -78.66M | 55.91M | -30.62M | 35.92M | -33.06M | -12.48M | -30.03M | 32.04M | 69.49M | 61.50M | 39.50M | 83.04M | 161.36M | 50.39M | 96.90M | 136.88M | 201.02M | 298.74M | 285.61M | 319.19M | 216.21M | 212.28M | 68.84M | 188.57M | -15.97M | -138.39M | -43.58M | 97.42M | -126.94M | 2.73M | 0.41M | -17.43M | 41.27M | 31.36M | 25.59M | 119.59M |
|
Income towards Parent Company
|
6.24M | -1.05M | 38.65M | 63.31M | 87.86M | 6.51M | 2.03M | 4.43M | -11.10M | -24.22M | -5.67M | 11.85M | -78.66M | 55.91M | -30.62M | 35.92M | -33.06M | -12.48M | -30.03M | 32.04M | 69.49M | 61.50M | 39.50M | 83.04M | 161.36M | 50.39M | 96.90M | 136.88M | 201.02M | 298.74M | 285.61M | 319.19M | 216.21M | 212.28M | 68.84M | 188.57M | -15.97M | -138.39M | -43.58M | 97.42M | -126.94M | 2.73M | 0.41M | -17.43M | 41.27M | 31.36M | 25.59M | 119.59M |
|
Net Income towards Common Stockholders
|
6.24M | -1.05M | 38.65M | 63.31M | 87.86M | 6.51M | 2.03M | 4.43M | -11.10M | -24.22M | -5.67M | 11.85M | -78.66M | 55.91M | -30.62M | 35.92M | -33.06M | -12.48M | -30.03M | 32.04M | 69.49M | 61.50M | 39.50M | 83.04M | 161.36M | 50.39M | 96.90M | 136.88M | 201.02M | 298.74M | 285.61M | 319.19M | 216.21M | 212.28M | 68.84M | 188.57M | -15.97M | -138.39M | -43.58M | 97.42M | -126.94M | 2.73M | 0.41M | -17.43M | 41.27M | 31.36M | 25.59M | 119.59M |
|
EPS (Basic)
|
0.09 | -0.01 | 0.54 | 0.88 | 1.21 | 0.04 | 0.01 | 0.03 | -0.08 | -0.18 | -0.04 | 0.09 | -0.62 | 0.44 | -0.24 | 0.28 | -0.26 | -0.10 | -0.24 | 0.26 | 0.56 | 0.51 | 0.33 | 0.71 | 1.39 | 0.44 | 0.85 | 1.20 | 1.77 | 2.63 | 2.55 | 2.87 | 1.97 | 1.98 | 0.65 | 1.83 | -0.16 | -1.33 | -0.44 | 1.00 | -1.31 | 0.03 | 0.00 | -0.18 | 0.44 | 0.33 | 0.28 | 1.29 |
|
EPS (Weighted Average and Diluted)
|
0.09 | -0.01 | 0.52 | 0.85 | 1.18 | 0.04 | 0.01 | 0.03 | -0.08 | -0.18 | -0.04 | 0.09 | -0.62 | 0.43 | -0.24 | 0.27 | -0.26 | -0.10 | -0.24 | 0.25 | 0.55 | 0.50 | 0.33 | 0.70 | 1.36 | 0.43 | 0.83 | 1.18 | 1.74 | 2.58 | 2.51 | 2.84 | 1.95 | 1.96 | 0.65 | 1.82 | -0.16 | -1.33 | -0.44 | 0.99 | -1.31 | 0.03 | 0.00 | -0.18 | 0.43 | 0.33 | 0.27 | 1.28 |
|
Shares Outstanding (Weighted Average)
|
| | 0.50M | 0.50M | 0.50M | 148.47M | 149.43M | 149.53M | 141.34M | 137.10M | 127.53M | 127.90M | 127.73M | 126.45M | 127.10M | 127.27M | 127.15M | 126.49M | 126.49M | 125.64M | 124.91M | 122.79M | 119.15M | 117.78M | 116.17M | 115.68M | 114.73M | 114.24M | 114.05M | 113.26M | 112.59M | 111.14M | 110.22M | 108.43M | 106.03M | 103.20M | 101.39M | 99.89M | 98.74M | 97.91M | 97.35M | 96.55M | 95.63M | 94.86M | 94.53M | 93.40M | 93.03M | 92.65M |
|
Shares Outstanding (Diluted Average)
|
71.98M | 72.02M | 73.66M | 74.13M | 74.45M | 93.21M | 154.46M | 152.56M | 144.94M | 141.94M | 127.54M | 132.46M | 127.31M | 127.12M | 126.96M | 131.06M | 127.08M | 126.95M | 126.20M | 128.98M | 128.36M | 127.36M | 121.12M | 120.20M | 119.71M | 119.29M | 116.75M | 116.39M | 116.26M | 116.02M | 113.87M | 113.09M | 112.42M | 111.55M | 106.08M | 104.82M | 103.81M | 103.02M | 98.51M | 98.89M | 97.91M | 97.56M | 96.51M | 95.12M | 95.81M | 95.45M | 93.77M | 93.79M |
|
EBITDA
|
15.39M | -0.74M | 46.12M | 75.26M | 103.64M | -102.55M | -1.33M | 18.04M | -13.21M | 8.48M | 5.74M | 45.39M | 61.38M | -24.46M | -27.83M | 49.56M | 80.32M | -31.77M | -19.21M | 90.48M | 81.16M | 64.05M | 55.23M | 112.77M | 153.07M | 102.15M | 92.71M | 221.64M | 299.20M | 293.07M | 297.10M | 362.36M | 296.01M | 270.60M | 101.86M | 261.56M | 8.73M | -188.98M | -48.14M | 151.43M | -41.57M | 29.98M | 4.61M | 9.68M | 53.02M | 28.22M | 30.09M | 157.68M |
|
Interest Expenses
|
1.47M | 1.60M | 0.47M | 0.20M | 0.20M | 0.56M | 0.55M | 0.66M | 6.70M | 13.90M | 15.19M | 15.55M | 14.46M | 13.10M | 12.27M | 14.78M | 16.34M | 16.16M | 14.35M | 9.69M | 9.56M | 10.36M | 11.86M | 12.69M | 16.90M | 18.93M | 18.85M | 23.49M | 17.45M | 15.41M | 15.28M | 15.33M | 15.33M | 17.39M | 17.25M | 16.90M | 17.07M | 17.24M | 17.26M | 17.12M | 17.58M | 17.28M | 17.09M | 22.59M | 18.66M | 19.98M | 18.79M | 18.48M |
|
Tax Rate
|
56.69% | 9.44% | 16.10% | 15.85% | 15.05% | | 22.83% | 75.69% | 47.14% | | 41.30% | 60.14% | | | 23.95% | | | 71.43% | 51.67% | 2.44% | 1.97% | | 12.61% | 18.64% | 11.92% | 22.04% | 0.10% | 31.59% | 10.07% | | 4.35% | 9.27% | 23.66% | 14.22% | 13.45% | 23.62% | | 30.46% | 15.68% | 30.18% | | 90.73% | | | 15.59% | | 19.25% | 22.89% |