|
Revenue
|
624.25M | 0.10 | 83.70M | 125.91M | 742.84M | 126.72M | 134.58M | 120.15M | 179.51M | 119.64M | 126.20M | 119.10M | 126.69M | 125.70M | 135.67M | 149.46M | 152.46M | 145.38M | 141.54M | 146.93M | 146.24M | 145.69M | 154.92M | 158.14M | -0.81M | 163.71M | 164.86M | 156.19M | 186.07M | 162.03M | 174.91M | 178.08M | 182.61M | 179.03M | 190.10M | 198.72M | 201.02M | 205.38M | 217.11M | 230.24M | 215.53M | 188.11M | 206.71M | 223.29M | -144.33M | 214.88M | 114.35M | 132.73M | | 157.86M | 169.49M | 184.83M | 355.76M | 233.81M | 263.15M | 269.82M | 257.32M | 246.79M | 244.87M | 203.76M | 86.84M | 106.38M | 145.37M | 166.40M | 166.25M | 177.71M | 192.84M | 206.00M |
|
Cost of Revenue
|
| 39.50M | 39.44M | 44.88M | | 43.13M | 43.68M | 41.48M | 51.76M | 47.48M | 49.98M | 46.20M | 49.51M | 50.61M | 52.87M | 62.97M | 58.84M | 58.00M | 52.77M | 58.77M | 57.64M | 58.59M | 56.26M | 62.03M | | 67.34M | 67.43M | 62.76M | 87.18M | 66.49M | 66.61M | 69.88M | 73.13M | 73.87M | 76.91M | 82.15M | 81.75M | 81.15M | 85.81M | 94.62M | 85.29M | 72.24M | 79.66M | 89.20M | -47.53M | 85.71M | 47.77M | 57.25M | | 66.10M | 73.19M | 75.32M | 141.28M | 78.04M | 99.25M | 104.23M | 100.03M | 92.93M | 101.09M | 84.73M | 42.92M | 51.31M | 68.78M | 76.08M | 76.03M | 79.94M | 84.74M | 86.98M |
|
Gross Profit
|
| 60.50M | 64.78M | 81.03M | | 83.59M | 90.89M | 78.67M | 127.75M | 72.16M | 76.21M | 72.90M | 77.18M | 75.10M | 82.80M | 86.49M | 93.63M | 87.37M | 88.77M | 88.16M | 88.60M | 87.11M | 98.66M | 96.11M | | 96.37M | 97.43M | 93.44M | 98.89M | 95.53M | 108.29M | 108.20M | 109.48M | 105.16M | 113.19M | 116.57M | 119.26M | 124.24M | 131.29M | 135.63M | 130.24M | 115.87M | 127.05M | 134.09M | -96.80M | 129.17M | 66.58M | 75.48M | | 91.75M | 96.30M | 109.51M | 214.48M | 155.77M | 163.90M | 165.59M | 157.30M | 153.86M | 143.78M | 119.03M | 43.93M | 55.07M | 76.58M | 90.31M | 90.22M | 97.78M | 108.11M | 119.02M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 4.13M | 6.04M | 5.96M | 5.94M | 4.99M | 5.08M | 5.11M | | | | | | | | | | | | | | | |
|
Research & Development
|
| 31.10 | 25.87M | 25.90M | | 29.92M | 30.51M | 30.77M | 45.98M | 35.36M | 34.17M | 31.71M | 34.70M | 32.93M | 34.24M | 34.77M | 36.01M | 37.58M | 37.39M | 40.66M | 42.17M | 42.48M | 41.84M | 42.52M | | 46.86M | 47.47M | 46.48M | 61.20M | 49.05M | 51.63M | 48.44M | 50.63M | 52.32M | 52.43M | 52.00M | 52.73M | 54.83M | 59.49M | 61.09M | 62.93M | 61.57M | 63.86M | 62.55M | 17.72M | 71.22M | 57.99M | 58.93M | | 64.02M | 64.83M | 72.66M | 98.58M | 77.54M | 83.51M | 84.62M | 86.65M | 89.40M | 85.90M | 79.04M | 83.40M | 80.65M | 85.91M | 83.23M | 82.44M | 88.22M | 87.82M | 87.69M |
|
Selling, General & Administrative
|
| 28.00 | 26.19M | 28.59M | | 28.00M | 29.74M | 28.56M | 35.53M | 31.86M | 26.05M | 27.25M | 27.25M | 25.40M | 32.18M | 24.50M | 32.31M | 29.15M | 32.36M | 37.01M | 32.28M | 34.61M | 36.02M | 43.99M | | 42.30M | 40.96M | 35.73M | 45.87M | 39.64M | 39.05M | 38.03M | 38.77M | 40.16M | 39.83M | 39.61M | 40.14M | 45.69M | 53.80M | 49.41M | 48.95M | 49.22M | 48.64M | 47.72M | 17.60M | 54.00M | 40.35M | 40.15M | | 42.45M | 42.95M | 46.13M | 60.07M | 44.65M | 49.01M | 50.74M | 46.57M | 44.89M | 40.71M | 27.77M | 33.63M | 33.55M | 38.70M | 36.79M | 36.41M | 41.64M | 43.16M | 43.68M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | -0.43M | -0.45M | -1.32M | -2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 59.10 | 52.05M | 54.50M | | 57.92M | 60.25M | 59.33M | 81.51M | 67.22M | 60.23M | 58.97M | 61.96M | 58.33M | 66.42M | 59.26M | 68.32M | 66.73M | 69.74M | 77.67M | 74.44M | 77.10M | 77.86M | 86.51M | | 89.16M | 88.42M | 82.21M | 107.07M | 88.68M | 90.68M | 86.47M | 89.39M | 92.48M | 92.26M | 91.61M | 92.87M | 100.52M | 113.29M | 110.50M | 111.88M | 110.78M | 112.49M | 110.27M | 35.31M | 125.22M | 98.34M | 99.08M | | 106.47M | 107.78M | 118.78M | 158.64M | 122.19M | 132.52M | 135.36M | 133.22M | 134.29M | 126.61M | 106.81M | 117.04M | 114.20M | 124.60M | 120.02M | 118.85M | 129.86M | 130.98M | 131.36M |
|
Operating Income
|
| 1.40M | 12.73M | 26.54M | | 25.66M | 30.65M | 19.34M | 46.24M | 4.94M | 15.98M | 13.93M | 15.22M | 16.76M | 16.38M | 27.23M | 25.30M | 20.64M | 19.03M | 10.49M | 14.15M | 10.01M | 20.80M | 9.60M | | 7.21M | 9.00M | 11.22M | -8.18M | 6.85M | 17.61M | 21.73M | 20.08M | 12.68M | 20.93M | 24.97M | 26.39M | 23.71M | 18.00M | 25.13M | 18.36M | 5.09M | 14.56M | 23.82M | -132.11M | 3.95M | -31.76M | -23.60M | | -14.71M | -11.49M | -9.28M | 55.84M | 33.58M | 31.38M | 30.22M | 24.07M | 19.57M | 17.17M | 12.22M | -73.11M | -59.13M | -48.02M | -29.71M | -28.63M | -32.08M | -22.87M | -12.34M |
|
EBIT
|
| 1.40M | 12.73M | 26.54M | | 25.66M | 30.65M | 19.34M | 46.24M | 4.94M | 15.98M | 13.93M | 15.22M | 16.76M | 16.38M | 27.23M | 25.30M | 20.64M | 19.03M | 10.49M | 14.15M | 10.01M | 20.80M | 9.60M | | 7.21M | 9.00M | 11.22M | -8.18M | 6.85M | 17.61M | 21.73M | 20.08M | 12.68M | 20.93M | 24.97M | 26.39M | 23.71M | 18.00M | 25.13M | 18.36M | 5.09M | 14.56M | 23.82M | -132.11M | 3.95M | -31.76M | -23.60M | | -14.71M | -11.49M | -9.28M | 55.84M | 33.58M | 31.38M | 30.22M | 24.07M | 19.57M | 17.17M | 12.22M | -73.11M | -59.13M | -48.02M | -29.71M | -28.63M | -32.08M | -22.87M | -12.34M |
|
Interest & Investment Income
|
| 1.10 | 0.66M | 0.55M | | 0.67M | 0.63M | 0.54M | 0.23M | 0.57M | 0.47M | 0.39M | 0.43M | 0.50M | 0.36M | 0.24M | 0.23M | 0.34M | 0.15M | 0.13M | 0.24M | 0.30M | 0.20M | 0.23M | | 0.19M | 0.17M | 0.19M | 0.12M | 0.27M | 0.30M | 0.27M | 0.36M | 0.58M | 1.59M | 1.92M | 1.96M | 3.20M | 1.61M | 2.11M | -0.27M | 2.82M | 3.70M | 3.17M | 3.17M | 3.25M | 3.27M | 2.04M | | 1.15M | 0.47M | 1.48M | -2.87M | 1.50M | 3.44M | 4.67M | 4.30M | 4.84M | 7.78M | 2.94M | 3.61M | 2.73M | 2.79M | 3.49M | 2.98M | 3.79M | 3.83M | 3.05M |
|
Other Non Operating Income
|
| -0.10 | 0.34M | 0.01M | | -0.30M | -0.59M | -0.39M | -1.55M | 0.21M | 0.16M | -0.08M | 0.15M | -0.11M | 1.08M | -0.16M | -0.32M | -0.05M | 0.11M | -0.02M | 0.12M | 0.07M | -0.01M | 0.04M | -0.34M | 0.41M | 0.09M | -0.28M | | -0.39M | 0.02M | -0.06M | -0.05M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | -0.05M | 0.01M | | -0.30M | -0.59M | -0.39M | -1.55M | 0.21M | 0.16M | -0.08M | 0.15M | -0.11M | 1.08M | -0.16M | -1.53M | -0.05M | 0.11M | -0.02M | 0.12M | 0.07M | -0.01M | 0.04M | -0.34M | 0.41M | 0.09M | -0.28M | | -0.39M | 0.02M | -0.06M | -0.70M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| 2.30 | 13.67M | 27.04M | | 26.01M | 30.67M | 19.47M | 45.00M | 5.71M | 16.62M | 14.23M | 15.78M | 17.12M | 17.79M | 27.08M | 24.36M | 20.08M | 18.46M | 9.78M | 13.70M | 9.58M | 20.22M | 9.11M | | 7.07M | 8.53M | 10.44M | -8.64M | 6.07M | 17.27M | 21.36M | 19.79M | 13.46M | 17.83M | 22.13M | 23.49M | 22.03M | 14.72M | 22.31M | 13.10M | 2.92M | 13.25M | 21.87M | -134.04M | 1.66M | -40.27M | -30.16M | | -24.89M | -17.50M | -14.39M | 47.86M | 33.40M | 33.16M | 33.37M | 26.52M | 22.75M | 23.35M | 13.80M | -70.44M | -56.91M | -45.49M | -26.50M | -25.91M | -28.57M | -19.29M | -9.52M |
|
Tax Provisions
|
| 1.50 | 3.94M | 4.60M | | 4.93M | 9.62M | 1.24M | 5.15M | 7.67M | 3.24M | 2.98M | 3.42M | 2.80M | -2.72M | 17.05M | 5.67M | 0.04M | 5.85M | 3.25M | 3.06M | 1.47M | 5.94M | 3.50M | | 0.69M | 0.96M | 0.47M | -6.94M | 0.27M | 1.71M | 1.34M | 3.74M | -1.97M | 1.26M | 2.18M | 54.55M | -4.37M | 0.44M | -5.50M | -2.03M | -2.50M | 29.30M | 1.70M | -44.52M | -0.60M | -4.23M | -3.50M | | 2.00M | 1.20M | 9.40M | 25.33M | 11.70M | 11.00M | 14.20M | 1.55M | 7.80M | 12.34M | 3.40M | -15.56M | -0.40M | 36.70M | 2.00M | -2.10M | 1.90M | 2.53M | 0.41M |
|
Profit After Tax
|
6.32M | 0.67M | 9.73M | 22.44M | 40.25M | 21.08M | 21.05M | 18.23M | 12.88M | -1.96M | 13.37M | 11.26M | 12.36M | 14.32M | 20.51M | 10.02M | 18.70M | 20.03M | 12.61M | 6.53M | 10.64M | 8.11M | 14.28M | 5.61M | | 6.38M | 7.58M | 9.97M | -1.70M | 5.81M | 15.56M | 20.02M | 16.05M | 15.43M | 16.57M | 19.95M | -31.07M | 26.41M | 14.28M | 27.81M | 15.13M | 5.42M | -16.05M | 20.17M | -89.52M | 2.26M | -31.39M | -26.70M | | -25.16M | -18.49M | -19.74M | 36.26M | 22.91M | 22.14M | 21.00M | 25.36M | 14.95M | 11.01M | 10.40M | -54.89M | -56.51M | -56.53M | -28.50M | -23.81M | -30.47M | -30.47M | -9.94M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 0.17M | 4.04M | | 1.19M | -0.03M | 1.82M | 0.41M | -1.03M | -0.06M | -0.06M | -14.88M | | | | | | | |
|
Income from Continuing Operations
|
| 0.80 | 9.73M | 22.44M | | 21.08M | 21.05M | 18.23M | 39.85M | -1.96M | 13.37M | 11.26M | 12.36M | 14.32M | 20.51M | 10.02M | 18.70M | 20.03M | 12.61M | 6.53M | 10.64M | 8.11M | 14.28M | 5.61M | | 6.38M | 7.58M | 9.97M | -1.70M | 5.81M | 15.56M | 20.02M | 16.05M | 15.43M | 16.57M | 19.95M | -31.07M | 26.41M | 14.28M | 27.81M | 15.13M | 5.42M | -16.05M | 20.17M | -89.52M | 2.26M | -36.05M | -26.66M | | -26.89M | -18.70M | -23.79M | 22.54M | 21.70M | 22.16M | 19.17M | 24.98M | 14.95M | 11.01M | 10.40M | -54.89M | -56.51M | -82.19M | -28.50M | -23.81M | -30.47M | -21.82M | -9.94M |
|
Consolidated Net Income
|
| 0.80 | 9.73M | 22.44M | | 21.08M | 21.05M | 18.23M | 39.85M | -1.96M | 13.37M | 11.26M | 12.36M | 14.32M | 20.51M | 10.02M | 18.70M | 20.03M | 12.61M | 6.53M | 10.64M | 8.11M | 14.28M | 5.61M | | 6.38M | 7.58M | 9.97M | -1.70M | 5.81M | 15.56M | 20.02M | 16.05M | 15.43M | 16.57M | 19.95M | -31.07M | 26.41M | 14.28M | 27.81M | 15.13M | 5.42M | -16.05M | 20.17M | -89.52M | 2.26M | 33.63M | 29.86M | | 38.66M | 38.42M | 2,106.80M | 2,077.55M | 21.70M | 22.16M | 19.17M | -2183.88M | 14.95M | 11.01M | 10.40M | -54.89M | -56.51M | -82.19M | -28.50M | -23.81M | -30.47M | -21.82M | -9.94M |
|
Income towards Parent Company
|
| 0.80 | 9.73M | 22.44M | | 21.08M | 21.05M | 18.23M | 39.85M | -1.96M | 13.37M | 11.26M | 12.36M | 14.32M | 20.51M | 10.02M | 18.70M | 20.03M | 12.61M | 6.53M | 10.64M | 8.11M | 14.28M | 5.61M | | 6.38M | 7.58M | 9.97M | -1.70M | 5.81M | 15.56M | 20.02M | 16.05M | 15.43M | 16.57M | 19.95M | -31.07M | 26.41M | 14.28M | 27.81M | 15.13M | 5.42M | -16.05M | 20.17M | -89.52M | 2.26M | 33.63M | 29.86M | | 38.66M | 38.42M | 2,106.80M | 2,077.55M | 21.70M | 22.16M | 19.17M | -2183.88M | 14.95M | 11.01M | 10.40M | -54.89M | -56.51M | -82.19M | -28.50M | -23.81M | -30.47M | -21.82M | -9.94M |
|
Net Income towards Common Stockholders
|
| 0.80 | 9.73M | 22.44M | | 21.08M | 21.05M | 18.23M | 39.85M | -1.96M | 13.37M | 11.26M | 12.80M | 14.32M | 20.51M | 10.02M | 18.70M | 20.03M | 12.61M | 6.53M | 10.64M | 8.11M | 14.28M | 5.61M | | 6.38M | 7.58M | 9.97M | 1.59M | 5.81M | 15.56M | 20.02M | 20.11M | 15.43M | 16.57M | 19.95M | -4.85M | 26.41M | 14.28M | 27.76M | 15.14M | 5.40M | -16.03M | 20.18M | 9.71M | 2.24M | -1.82M | 3.16M | | 13.51M | 19.93M | 2,087.06M | 2,113.82M | 22.91M | 22.14M | 21.00M | 25.36M | 13.97M | 10.96M | 10.35M | -69.79M | -56.53M | -82.16M | -28.50M | -23.82M | -30.47M | -21.82M | -9.94M |
|
EPS (Basic)
|
| 0.00 | 0.01 | 0.50 | | 0.46 | 0.46 | 0.41 | 0.90 | -0.04 | 0.30 | 0.26 | 0.30 | 0.34 | 0.48 | 0.24 | 0.45 | 0.47 | 0.30 | 0.15 | 0.25 | 0.19 | 0.33 | 0.13 | | 0.15 | 0.18 | 0.24 | 0.05 | 0.14 | 0.37 | 0.48 | 0.48 | 0.37 | 0.39 | 0.47 | -0.12 | 0.61 | 0.33 | 0.64 | 0.35 | 0.12 | -0.37 | 0.47 | -2.59 | 0.05 | -0.82 | -0.61 | | -0.57 | 0.44 | 48.11 | 51.59 | 0.60 | 0.62 | 0.62 | 0.77 | 0.44 | 0.35 | 0.33 | -2.20 | -1.77 | -2.56 | -0.88 | -0.72 | -0.94 | -0.67 | -0.30 |
|
EPS (Weighted Average and Diluted)
|
| | 0.02 | 0.47 | | 0.44 | 0.44 | 0.40 | 0.86 | -0.04 | 0.29 | 0.26 | 0.29 | 0.33 | 0.47 | 0.24 | 0.43 | 0.46 | 0.29 | 0.15 | 0.24 | 0.18 | 0.32 | 0.13 | | 0.15 | 0.17 | 0.23 | 0.05 | 0.14 | 0.37 | 0.47 | 0.47 | 0.36 | 0.38 | 0.46 | -0.11 | 0.60 | 0.32 | 0.63 | 0.35 | 0.12 | -0.37 | 0.45 | -2.59 | 0.05 | -0.82 | -0.61 | | -0.57 | 0.44 | 46.76 | 49.93 | 0.58 | 0.60 | 0.60 | 0.75 | 0.41 | 0.33 | 0.32 | -2.16 | -1.77 | -2.56 | -0.88 | -0.72 | -0.94 | -0.67 | -0.30 |
|
Shares Outstanding (Weighted Average)
|
46.26M | 44.75M | 44.69M | 44.86M | 45.67M | 45.93M | 46.01M | 44.63M | 43.73M | 44.04M | 44.52M | 44.26M | 41.85M | 42.24M | 42.88M | 41.77M | 41.97M | 41.97M | 42.45M | 42.71M | 43.12M | 43.45M | 43.42M | 43.42M | 42.38M | 42.14M | 42.71M | 42.97M | 41.57M | 41.55M | 41.75M | 41.60M | 41.75M | 41.89M | 42.36M | 42.55M | 42.57M | 42.71M | 43.23M | 43.35M | 43.15M | 43.09M | 43.34M | 43.34M | 43.37M | 43.69M | 43.69M | 43.80M | 43.83M | 43.93M | 44.75M | 44.76M | 40.19M | 38.20M | 36.58M | 34.22M | 33.28M | 31.90M | 32.00M | 31.86M | 31.90M | 31.90M | 31.92M | 32.29M | 32.45M | 32.46M | 32.82M | 32.82M |
|
Shares Outstanding (Diluted Average)
|
48.99M | | 45.98M | 47.32M | 46.54M | 47.93M | 47.65M | 47.10M | 46.74M | 44.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.04M | | | | 44.29M | 44.39M | 44.22M | 44.33M | 44.37M | 45.83M | 45.79M | 45.39M | 44.31M | 39.52M | 38.06M | 36.97M | 36.04M | 33.75M | 33.34M | 32.92M | 31.80M | 31.91M | 32.12M | 32.31M | 32.19M | 32.47M | 32.68M | 32.84M |
|
EBITDA
|
| 0.68M | 9.98M | 23.70M | | 22.05M | 30.65M | 19.34M | 46.24M | 4.94M | 15.98M | 13.93M | 15.22M | 16.76M | 16.38M | 27.23M | 25.30M | 20.64M | 19.03M | 10.49M | 14.15M | 10.01M | 20.80M | 9.60M | | 7.21M | 9.00M | 11.22M | -8.18M | 6.85M | 17.61M | 21.73M | 20.08M | 12.68M | 20.93M | 24.97M | 26.39M | 23.71M | 18.00M | 25.13M | 18.36M | 5.09M | 14.56M | 23.82M | -132.11M | 3.95M | -31.76M | -23.60M | | -14.71M | -11.49M | -9.28M | 55.84M | 33.58M | 31.38M | 30.22M | 24.07M | 19.57M | 17.17M | 12.22M | -73.11M | -59.13M | -48.02M | -29.71M | -28.63M | -32.08M | -22.87M | -12.34M |
|
Interest Expenses
|
| -0.10 | 0.05M | 0.05M | | 0.02M | 0.02M | 0.02M | -0.08M | 0.01M | 0.01M | 0.00M | 0.02M | 0.03M | 0.03M | 0.23M | 0.85M | 0.84M | 0.83M | 0.81M | 0.81M | 0.80M | 0.78M | 0.77M | 0.81M | 0.74M | 0.73M | 0.69M | | 0.66M | 0.64M | 0.64M | 0.65M | | 1.25M | 4.44M | -24.23M | | 4.56M | 4.58M | 5.99M | | | | | 5.54M | 11.78M | 8.60M | | 11.32M | 6.49M | 6.59M | 5.11M | 1.68M | 1.67M | 1.53M | 1.85M | 1.66M | 1.60M | 1.36M | 0.94M | 0.51M | 0.26M | 0.28M | 0.26M | 0.28M | 0.25M | 0.23M |
|
Tax Rate
|
| 65.22% | 28.83% | 17.02% | | 18.96% | 31.38% | 6.35% | 11.44% | | 19.52% | 20.91% | 21.67% | 16.34% | | 62.98% | 23.27% | 0.22% | 31.69% | 33.24% | 22.33% | 15.34% | 29.37% | 38.43% | | 9.75% | 11.21% | 4.47% | 80.33% | 4.36% | 9.90% | 6.29% | 18.90% | | 7.07% | 9.84% | | | 3.00% | | | | | 7.77% | 33.21% | | 10.50% | 11.61% | | | | | 52.92% | 35.03% | 33.18% | 42.56% | 5.84% | 34.28% | 52.84% | 24.64% | 22.08% | 0.70% | | | 8.12% | | | |