|
Revenue
|
67.57M | 53.37M | 55.73M | 74.63M | 146.21M | 121.18M | 137.36M | 152.47M | 166.90M | 118.93M | 145.42M | 137.65M | 161.11M | 157.98M | 210.49M | 231.12M | 244.20M | 192.77M | 211.21M | 210.40M | 230.58M | 173.20M | 205.80M | 207.13M | 233.64M | 186.16M | 210.62M | 203.16M | 226.40M | 179.66M | 192.62M | 210.24M | 251.36M | 181.28M | 220.58M | 215.37M |
|
Cost of Revenue
|
22.18M | 19.62M | 19.33M | 20.08M | 69.41M | 65.91M | 62.25M | 70.23M | 71.18M | 52.69M | 54.66M | 49.25M | 51.85M | 76.41M | 98.18M | 107.81M | 110.58M | 92.29M | 92.48M | 99.74M | 115.78M | 95.14M | 101.25M | 102.81M | 119.63M | 104.76M | 109.15M | 99.66M | 104.69M | 87.71M | 94.75M | 100.62M | 111.29M | 98.91M | 111.28M | 107.41M |
|
Gross Profit
|
45.39M | 33.75M | 36.40M | 54.55M | 76.80M | 55.27M | 75.11M | 82.23M | 95.71M | 66.23M | 90.77M | 88.40M | 109.26M | 81.57M | 112.32M | 123.31M | 133.62M | 100.49M | 118.73M | 110.65M | 114.79M | 78.06M | 104.55M | 104.32M | 114.01M | 81.40M | 101.47M | 103.50M | 121.71M | 91.95M | 97.87M | 109.62M | 140.07M | 82.37M | 109.31M | 107.97M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | 14.33M | 14.67M | 16.35M | -26.73M | 5.76M | 7.48M | 7.55M | 7.49M | 7.28M | 7.51M | 7.51M | 7.35M | 7.26M | 7.44M | 7.22M | 6.62M | 6.71M | 6.51M | 6.46M | 6.30M | 6.16M | 5.97M | 5.93M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | 3.54M | 3.50M | 3.39M | 3.38M | 3.36M | 3.41M | 3.47M | 4.29M | 4.42M |
|
Research & Development
|
| 20.21M | 20.06M | 20.80M | 40.41M | 39.05M | 35.60M | 34.40M | 36.41M | 35.93M | 35.30M | 34.22M | 35.60M | 42.30M | 51.80M | 49.11M | 51.32M | 47.41M | 46.80M | 49.13M | 51.61M | 52.69M | 51.10M | 49.37M | 50.52M | 51.30M | 47.78M | 46.23M | 45.35M | 45.76M | 43.49M | 45.65M | 45.04M | 43.57M | 44.70M | 45.89M |
|
Selling, General & Administrative
|
| 9.02M | 8.14M | 10.83M | 19.65M | 15.60M | 15.03M | 15.94M | 19.46M | 18.69M | 12.47M | 9.67M | 13.04M | 17.20M | 15.09M | 16.02M | 14.97M | 15.55M | 12.73M | 12.15M | 13.23M | 12.86M | 12.90M | 12.12M | 13.17M | 14.04M | 14.35M | 12.88M | 13.69M | 15.19M | 14.90M | 21.59M | 17.06M | 15.13M | 16.63M | 16.37M |
|
Restructuring Costs
|
| 0.60M | 4.68M | 1.54M | 8.48M | 6.70M | 6.10M | 5.57M | 1.81M | 4.93M | 9.14M | 2.40M | -0.05M | 12.38M | 5.36M | 3.29M | 2.56M | 6.00M | 2.83M | 1.96M | 1.15M | 4.81M | 2.90M | 1.30M | 1.83M | 6.94M | 4.31M | 2.70M | 2.29M | 3.10M | 1.92M | 3.80M | 1.40M | 5.34M | 3.90M | 3.51M |
|
Other Operating Expenses
|
| 14.70M | 16.22M | 17.45M | 43.92M | 36.31M | 35.02M | 33.88M | 75.83M | 33.26M | 30.86M | 29.90M | 201.17M | 47.38M | 49.42M | 54.61M | 16.33M | 44.13M | 43.41M | 45.43M | 168.94M | 46.74M | 44.88M | 44.83M | 47.23M | 44.30M | 38.15M | 37.29M | 40.21M | 37.99M | 36.12M | 36.15M | 39.94M | 34.47M | 35.57M | 35.01M |
|
Operating Expenses
|
| 44.53M | 49.10M | 50.63M | 112.46M | 97.66M | 91.75M | 89.80M | 133.51M | 92.82M | 87.77M | 76.19M | 249.77M | 119.26M | 121.67M | 123.04M | 85.17M | 113.09M | 105.78M | 108.66M | 234.93M | 117.11M | 111.79M | 107.61M | 112.75M | 116.59M | 108.09M | 102.65M | 105.04M | 105.44M | 99.80M | 110.54M | 106.85M | 101.98M | 105.08M | 105.20M |
|
Operating Income
|
-2.70M | -10.78M | -12.70M | 3.92M | -35.66M | -42.38M | -16.64M | -7.57M | 1.18M | -36.23M | -7.10M | 2.69M | -148.82M | -28.74M | 1.59M | 11.92M | 16.90M | -12.60M | 12.95M | 1.99M | -120.14M | -39.05M | -7.24M | -3.30M | 1.26M | -35.19M | -6.62M | 0.86M | 16.67M | -13.49M | -1.94M | -0.93M | 33.22M | -19.61M | 4.23M | 2.76M |
|
EBIT
|
-2.70M | -10.78M | -12.70M | 3.92M | -35.66M | -42.38M | -16.64M | -7.57M | 1.18M | -36.23M | -7.10M | 2.69M | -148.82M | -28.74M | 1.59M | 11.92M | 16.90M | -12.60M | 12.95M | 1.99M | -120.14M | -39.05M | -7.24M | -3.30M | 1.26M | -35.19M | -6.62M | 0.86M | 16.67M | -13.49M | -1.94M | -0.93M | 33.22M | -19.61M | 4.23M | 2.76M |
|
Interest & Investment Income
|
| 0.26M | 0.25M | 0.26M | -0.51M | -0.60M | -0.73M | -1.42M | -1.48M | -1.36M | -1.26M | -0.73M | -0.53M | -3.40M | -5.40M | -6.85M | -5.39M | -5.82M | -3.05M | -2.97M | -4.00M | -4.00M | -4.60M | -5.27M | -5.91M | -6.42M | -6.77M | -7.14M | -6.99M | -5.99M | -3.88M | -11.95M | -12.00M | -10.50M | -10.98M | -11.61M |
|
Other Non Operating Income
|
| 0.00M | 0.57M | 0.00M | 0.70M | 0.25M | -2.05M | -1.25M | -0.71M | 7.77M | 62.86M | -0.51M | 0.32M | -0.84M | -2.41M | 0.41M | 115.53M | -25.45M | 17.18M | -57.70M | -8.55M | -28.80M | -10.23M | -3.73M | -1.74M | 4.77M | -2.69M | -2.62M | -3.23M | -7.51M | -9.50M | 1.06M | -13.16M | 3.13M | -2.16M | -0.13M |
|
Non Operating Income
|
| 0.00M | 0.57M | 0.00M | 0.70M | 0.25M | -2.05M | -1.25M | -0.71M | 7.77M | 62.86M | -0.51M | 0.32M | -0.84M | -2.41M | 0.41M | 115.53M | -25.45M | 17.18M | -57.70M | -8.55M | -28.80M | -10.23M | -3.73M | -1.74M | 4.77M | -2.69M | -2.62M | -3.23M | -7.51M | -9.50M | 1.06M | -13.16M | 3.13M | -2.16M | -0.13M |
|
EBT
|
-2.70M | -10.52M | -11.87M | 4.18M | -35.48M | -42.73M | -19.42M | -10.24M | -1.01M | -29.82M | 54.50M | 1.45M | -149.03M | -32.98M | -6.21M | 5.47M | 127.04M | -43.87M | 27.08M | -58.68M | -132.68M | -71.86M | -22.07M | -12.29M | -6.38M | -36.84M | -16.08M | -8.91M | 6.45M | -26.99M | -15.32M | -11.82M | -14.63M | -26.98M | -8.91M | -8.98M |
|
Tax Provisions
|
| 0.12M | 0.47M | 0.73M | -19.76M | 2.17M | 0.50M | -0.08M | 0.81M | 1.01M | 5.03M | -0.20M | 1.33M | 0.19M | 2.04M | -0.78M | 3.28M | 0.82M | 3.84M | 0.75M | -36.37M | -1.90M | 8.11M | 6.12M | -26.92M | 1.50M | 5.40M | 4.59M | 8.53M | 3.40M | 1.50M | 1.60M | 18.55M | -0.80M | 2.18M | 3.13M |
|
Profit After Tax
|
-2.70M | -10.65M | -12.35M | 3.45M | -15.71M | -44.90M | -19.92M | -10.16M | -1.83M | -30.83M | 49.47M | 1.65M | -150.36M | -33.17M | -8.25M | 6.25M | 123.76M | -44.69M | 23.24M | -59.43M | -96.31M | -69.97M | -30.18M | -18.42M | 20.49M | -38.30M | -21.48M | -13.50M | 7.08M | -30.36M | -16.82M | -13.42M | 6.36M | -26.23M | -11.09M | -12.11M |
|
Income from Continuing Operations
|
-2.70M | -10.65M | -12.35M | 3.45M | -15.71M | -44.90M | -19.92M | -10.16M | -1.83M | -30.83M | 49.47M | 1.65M | -150.36M | -33.17M | -8.25M | 6.25M | 123.76M | -44.69M | 23.24M | -59.43M | -96.31M | -69.95M | -30.18M | -18.42M | 20.54M | -38.34M | -21.48M | -13.50M | -2.08M | -30.39M | -16.82M | -13.42M | -33.18M | -26.18M | -11.09M | -12.11M |
|
Consolidated Net Income
|
-2.70M | -10.65M | -12.35M | 3.45M | -15.71M | -44.90M | -19.92M | -10.16M | -1.83M | -30.83M | 49.47M | 1.65M | -150.36M | -33.17M | -8.25M | 6.25M | 123.76M | -44.69M | 23.24M | -59.43M | -96.31M | -69.95M | -30.18M | -18.42M | 20.54M | -38.34M | -21.48M | -13.50M | -2.08M | -30.39M | -16.82M | -13.42M | -33.18M | -26.18M | -11.09M | -12.11M |
|
Income towards Parent Company
|
-2.70M | -10.65M | -12.35M | 3.45M | -15.71M | -44.90M | -19.92M | -10.16M | -1.83M | -30.83M | 49.47M | 1.65M | -150.36M | -33.17M | -8.25M | 6.25M | 123.76M | -44.69M | 23.24M | -59.43M | -96.31M | -69.95M | -30.18M | -18.42M | 20.54M | -38.34M | -21.48M | -13.50M | -2.08M | -30.39M | -16.82M | -13.42M | -33.18M | -26.18M | -11.09M | -12.11M |
|
Net Income towards Common Stockholders
|
-2.63M | -10.65M | -12.35M | 3.45M | -15.71M | -44.90M | -19.92M | -10.16M | -1.83M | -30.83M | 49.47M | 1.65M | -150.36M | -33.17M | -8.25M | 6.25M | 123.76M | -44.69M | 23.24M | -59.43M | -96.31M | -69.95M | -30.18M | -18.42M | 20.54M | -38.34M | -21.48M | -13.50M | -2.08M | -30.39M | -16.82M | -13.42M | -33.18M | -26.18M | -11.09M | -12.11M |
|
EPS (Basic)
|
-0.05 | -0.22 | -0.25 | 0.07 | -0.18 | -0.44 | -0.20 | -0.10 | -0.02 | -0.29 | 0.45 | 0.01 | -1.36 | -0.27 | -0.06 | 0.04 | 0.85 | -0.31 | 0.16 | -0.40 | -0.65 | -0.47 | -0.20 | -0.12 | 0.12 | -0.23 | -0.13 | -0.08 | 0.04 | -0.18 | -0.10 | -0.08 | 0.04 | -0.15 | -0.06 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
-0.05 | -0.22 | -0.25 | 0.07 | -0.18 | -0.44 | -0.20 | -0.10 | -0.02 | -0.29 | 0.45 | 0.01 | -1.36 | -0.27 | -0.06 | 0.04 | 0.81 | -0.31 | 0.15 | -0.40 | -0.65 | -0.47 | -0.20 | -0.12 | 0.12 | -0.23 | -0.13 | -0.08 | 0.04 | -0.18 | -0.10 | -0.08 | 0.04 | -0.15 | -0.06 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
49.44M | 49.07M | 49.52M | 49.69M | 50.07M | 101.93M | 104.09M | 104.02M | 106.52M | 107.27M | 110.55M | 110.01M | 110.72M | 111.31M | 144.77M | 145.15M | 145.40M | 145.56M | 147.37M | 148.11M | 148.62M | 148.96M | 150.14M | 150.45M | 168.12M | 169.23M | 170.09M | 171.15M | 171.73M | 172.46M | 173.91M | 174.53M | 175.38M | 175.72M | 176.54M | 177.08M |
|
Shares Outstanding (Diluted Average)
|
49.38M | 49.11M | 49.54M | 50.13M | 58.82M | 101.92M | 102.16M | 104.92M | 103.92M | 108.17M | 110.70M | 110.76M | 109.73M | 120.99M | 144.48M | 151.68M | 144.65M | 145.94M | 154.16M | 148.18M | 147.57M | 149.17M | 150.19M | 158.92M | 156.67M | 168.54M | 170.10M | 171.19M | 170.41M | 172.43M | 173.79M | 174.61M | 174.04M | 175.72M | 176.75M | 176.62M |
|
EBITDA
|
-2.70M | -10.78M | -12.70M | 3.92M | -35.66M | -42.38M | -16.64M | -7.57M | 1.18M | -36.23M | -7.10M | 2.69M | -148.82M | -28.74M | 1.59M | 11.92M | 16.90M | -12.60M | 12.95M | 1.99M | -120.14M | -39.05M | -7.24M | -3.30M | 1.26M | -35.19M | -3.11M | 4.40M | 20.17M | -10.09M | 1.44M | 2.43M | 36.63M | -16.14M | 8.51M | 7.19M |
|
Tax Rate
|
| | | 17.39% | 55.70% | | | 0.80% | | | 9.23% | | | | | | 2.58% | | 14.19% | | 27.41% | 2.64% | | | | | | | | | | | | 2.97% | | |