|
Revenue
|
113.01M | 323.39M | 312.36M | 234.05M | 271.50M | 296.56M | 296.28M | 336.60M | 393.10M | 231.20M | 227.60M | 246.32M | 328.30M | 454.79M | 461.12M | 556.62M |
|
Cost of Revenue
|
6.88M | 6.94M | 24.09M | 28.37M | 33.22M | 41.95M | 32.97M | 45.76M | 55.36M | 53.70M | 51.38M | 60.75M | 70.39M | 107.58M | 103.42M | 110.11M |
|
Gross Profit
|
106.13M | 393.14M | 248.01M | 205.68M | 238.29M | 254.61M | 263.31M | 290.84M | 337.73M | 177.50M | 176.23M | 185.57M | 257.91M | 347.21M | 357.69M | 446.52M |
|
Amortization - Intangibles
|
| | | | | | | | | 5.66M | 2.74M | 1.06M | 1.23M | 1.67M | 1.22M | 0.51M |
|
Research & Development
|
67.25M | 92.71M | 115.70M | 140.50M | 117.98M | 110.03M | 111.11M | 129.84M | 149.13M | 158.34M | 156.81M | 139.84M | 135.68M | 158.77M | 156.83M | 162.88M |
|
Selling, General & Administrative
|
128.20M | 119.47M | 164.13M | 112.84M | 76.47M | 74.77M | 70.55M | 95.14M | 110.94M | 98.25M | 100.55M | 86.44M | 91.06M | 106.72M | 108.15M | 104.09M |
|
Restructuring Costs
|
| | | 7.30M | 5.55M | 0.04M | 3.58M | | | 2.22M | 8.82M | 4.09M | 0.37M | | 9.37M | |
|
Other Operating Expenses
|
-6.58M | 126.80M | 6.20M | 63.84M | 1.39M | 3.53M | 3.69M | 0.58M | 0.53M | 5.66M | -7.44M | -0.74M | 6.53M | 4.79M | 90.78M | -3.47M |
|
Operating Expenses
|
188.87M | 96.51M | 313.90M | 324.49M | 249.04M | 221.21M | 224.86M | 302.95M | 338.69M | 264.47M | 276.37M | 229.63M | 233.63M | 270.27M | 204.06M | 263.51M |
|
Operating Income
|
-75.86M | 226.88M | -1.54M | -90.43M | 22.46M | 75.35M | 71.42M | 33.64M | 54.41M | -86.97M | -100.14M | -44.05M | 24.28M | 76.94M | 153.64M | 183.01M |
|
EBIT
|
-75.86M | 226.88M | -1.54M | -90.43M | 22.46M | 75.35M | 71.42M | 33.64M | 54.41M | -86.97M | -100.14M | -44.05M | 24.28M | 76.94M | 153.64M | 183.01M |
|
Interest & Investment Income
|
4.08M | 0.86M | | | -1.60M | -0.28M | 1.22M | 1.74M | 1.38M | 32.62M | 27.45M | 17.86M | 9.71M | | | |
|
Other Non Operating Income
|
4.08M | 1.39M | 0.56M | 0.06M | -1.60M | -0.28M | | | -1.08M | | | 17.86M | 9.71M | -83.63M | 11.33M | 18.45M |
|
Non Operating Income
|
-0.35M | -0.33M | -24.27M | -27.45M | -34.48M | -25.10M | -11.19M | -11.01M | -13.42M | 16.34M | 17.59M | 7.51M | -0.99M | -84.77M | 33.52M | 17.03M |
|
EBT
|
-92.73M | 208.04M | -25.80M | -117.89M | -12.02M | 50.25M | 60.23M | 22.64M | 40.99M | -70.63M | -82.55M | -36.54M | 23.29M | -7.83M | 187.16M | 200.04M |
|
Tax Provisions
|
-0.96M | 57.13M | 17.25M | 16.45M | 21.73M | 24.05M | -151.16M | 15.82M | 63.85M | 87.33M | 3.42M | 3.93M | 4.95M | 6.49M | -146.74M | 20.22M |
|
Profit After Tax
|
-92.19M | 150.92M | -43.05M | -134.34M | -33.75M | 26.20M | 211.39M | 6.82M | -22.86M | -157.96M | -85.96M | -40.47M | 18.33M | -14.31M | 333.90M | 179.82M |
|
Equity Income
|
| | | | | | | | | | -0.70M | -0.75M | | 3.55M | 23.92M | |
|
Income from Continuing Operations
|
-91.77M | 150.92M | -43.05M | -134.34M | -33.75M | 26.20M | 211.39M | 6.82M | -22.86M | -157.96M | -85.96M | -40.47M | 18.33M | -14.31M | 333.90M | 179.82M |
|
Consolidated Net Income
|
-91.77M | 150.92M | -43.05M | -134.34M | -33.75M | 26.20M | 211.39M | 6.82M | -22.86M | -157.96M | -85.96M | -40.47M | 18.33M | -14.31M | 333.90M | 179.82M |
|
Income towards Parent Company
|
-91.77M | 150.92M | -43.05M | -134.34M | -33.75M | 26.20M | 211.39M | 6.82M | -22.86M | -157.96M | -85.96M | -40.47M | 18.33M | -14.31M | 333.90M | 179.82M |
|
Net Income towards Common Stockholders
|
-92.19M | 150.92M | -43.05M | -134.34M | -33.75M | 26.20M | 211.39M | 6.82M | -22.86M | -157.96M | -85.96M | -40.47M | 18.33M | -14.31M | 333.90M | 179.82M |
|
EPS (Basic)
|
-0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
105.42M | 111.73M | 109.96M | 110.88M | 112.71M | 114.75M | 116.53M | 110.45M | 109.78M | 109.04M | 111.49M | 113.92M | 109.36M | 107.48M | 107.51M | 106.86M |
|
Shares Outstanding (Diluted Average)
|
105.01M | 115.88M | 110.04M | 110.77M | 112.42M | 117.62M | 117.48M | 113.14M | 110.20M | 108.45M | 110.95M | 113.25M | 114.86M | 109.47M | 110.89M | 109.04M |
|
EBITDA
|
-75.86M | 226.88M | -1.54M | -90.43M | 22.46M | 75.35M | 71.42M | 33.64M | 54.41M | -86.97M | -100.14M | -44.05M | 24.28M | 76.94M | 153.64M | 183.01M |
|
Tax Rate
|
1.03% | 27.46% | | | | 47.86% | | 69.87% | | | | | 21.27% | | | 10.11% |