|
Revenue
|
185.20M | 198.33M | 179.63M | 191.52M | 200.67M | 201.18M | 201.04M | 216.64M | 215.86M | 216.65M | 233.04M | 241.53M | 243.53M | 243.19M | 231.10M | 235.21M | 236.97M | 240.43M | 239.22M | 234.17M | 221.25M | 223.77M | 216.99M | 207.33M | 208.53M | 207.70M | 204.77M | 221.03M | 247.35M | 247.12M | 245.84M | 258.71M | 263.76M | 267.29M | 275.71M | 207.95M | 214.09M | 205.97M | 198.31M | 192.14M | 186.26M | 184.37M | 192.52M | 185.58M | 219.25M | 209.91M | 220.99M | 236.57M | 275.70M | 238.63M | 12.45M | 159.24M | 143.35M | 134.57M | 136.17M | 143.98M | 154.26M | 146.06M | 154.05M | 164.74M | 180.50M | 194.95M |
|
Cost of Revenue
|
150.33M | 158.65M | 144.64M | 157.86M | 167.12M | 164.77M | 164.33M | 175.86M | 176.49M | 172.43M | 187.89M | 197.49M | 198.58M | 198.43M | 190.17M | 190.69M | 192.08M | 198.12M | 197.21M | 189.43M | 183.75M | 182.44M | 169.83M | 163.05M | 169.83M | 166.62M | 160.36M | 179.76M | 195.29M | 194.51M | 198.00M | 203.19M | 210.67M | 217.38M | 48.43M | 200.65M | 192.58M | 159.99M | 152.82M | 145.17M | 134.03M | 136.01M | 143.75M | 141.28M | 158.69M | 170.76M | 178.96M | 183.26M | 218.09M | 200.58M | 28.62M | 159.53M | 153.27M | 144.54M | 23.11M | 115.11M | 119.01M | 122.47M | 124.37M | 135.64M | 148.53M | 157.21M |
|
Gross Profit
|
34.87M | 39.68M | 34.99M | 33.66M | 33.55M | 36.41M | 36.71M | 40.79M | 39.37M | 44.22M | 45.15M | 44.04M | 44.95M | 44.76M | 40.92M | 44.52M | 44.88M | 42.31M | 42.01M | 44.74M | 37.49M | 41.33M | 47.16M | 44.28M | 38.70M | 41.08M | 44.41M | 41.27M | 52.06M | 52.61M | 47.84M | 55.52M | 53.09M | 49.92M | 227.28M | 7.29M | 21.51M | 45.98M | 45.49M | 46.97M | 52.23M | 48.36M | 48.77M | 44.30M | 60.56M | 39.15M | 42.03M | 53.31M | 57.62M | 38.04M | -16.17M | -0.29M | -9.92M | -9.97M | 113.06M | 28.87M | 35.25M | 23.59M | 29.68M | 29.09M | 31.97M | 37.74M |
|
Amortization - Intangibles
|
0.13M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 1.01M | 1.41M | 1.33M | 1.30M | 1.76M | 1.77M | 1.76M | 1.70M | 1.51M | 1.40M | 1.43M | 1.42M | 1.16M | 1.08M | 1.04M | 0.99M | 0.96M | 0.96M | 0.99M | 1.02M | 1.01M | 1.24M | 1.65M | 1.66M | 1.65M | 1.03M | 1.02M | 1.02M | 0.90M | 0.89M | 0.89M | 3.40M | 8.42M | 0.76M | 0.75M | 0.75M | 0.75M | 0.72M | 0.72M | 0.72M | -0.47M | 0.66M | 0.67M | 0.65M | 0.14M | 0.50M | 0.46M | 0.47M | 0.33M | 0.44M | 0.46M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M |
|
Research & Development
|
3.30M | 5.10M | 1.62M | 3.56M | 3.19M | 3.30M | 3.18M | 3.65M | 3.09M | 3.43M | 3.00M | 3.16M | 3.25M | 3.19M | 3.06M | 2.98M | 3.01M | 3.01M | 3.14M | 3.88M | 4.27M | 3.77M | 4.25M | 4.98M | 4.96M | 4.52M | 4.66M | 4.56M | 5.01M | 4.46M | 4.26M | 4.31M | 4.65M | 5.15M | -7.43M | 4.49M | 5.45M | 2.01M | 1.94M | 2.17M | 2.24M | 1.66M | 2.33M | 1.72M | 1.44M | 1.61M | 1.58M | 1.52M | 1.75M | 1.58M | 0.47M | 1.21M | 1.38M | 0.79M | -0.48M | 0.15M | 0.17M | 0.47M | -0.28M | 0.17M | | |
|
Selling, General & Administrative
|
17.81M | 16.76M | 17.22M | 16.16M | 15.25M | 17.93M | 18.47M | 19.19M | 19.21M | 15.90M | 19.42M | 18.50M | 17.20M | 17.84M | 17.65M | 18.32M | 16.51M | 16.90M | 17.79M | 17.07M | 21.90M | 14.71M | 18.23M | 19.86M | 19.78M | 17.38M | 16.44M | 19.95M | 21.18M | 20.72M | 21.53M | 21.83M | 20.95M | 20.68M | 4.48M | 22.01M | 23.86M | 19.15M | 20.20M | 20.04M | 21.19M | 20.42M | 22.59M | 18.38M | 20.27M | 16.77M | 19.54M | 21.28M | 18.86M | 19.02M | 10.45M | 19.01M | 16.89M | 21.35M | 8.14M | 16.53M | 19.08M | 18.67M | 18.68M | 20.66M | 20.56M | 20.23M |
|
Restructuring Costs
|
0.35M | 0.11M | 0.25M | | 1.08M | 0.19M | 0.64M | 0.89M | 1.32M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
155.42M | 164.20M | 149.18M | 162.34M | 172.36M | 169.90M | 171.30M | 183.61M | 184.77M | 180.57M | 199.82M | 207.41M | 208.85M | 208.57M | 199.50M | 200.73M | 201.39M | 208.31M | 207.60M | 198.67M | 193.71M | 238.78M | 180.03M | 172.77M | 179.39M | 176.81M | 181.49M | 193.68M | 208.85M | 209.29M | 314.46M | 217.35M | 224.75M | 279.81M | 5.40M | 215.27M | 207.11M | 173.85M | 172.05M | 170.68M | 144.81M | 147.28M | 157.63M | 152.76M | 171.09M | 183.39M | 191.06M | 196.26M | 234.66M | 215.87M | 31.75M | 171.87M | 182.13M | 207.68M | 91.66M | 122.31M | 125.88M | 129.45M | 145.07M | 142.66M | 157.13M | 165.60M |
|
Operating Expenses
|
176.89M | 186.17M | 168.27M | 182.06M | 191.88M | 191.32M | 193.59M | 207.34M | 208.39M | 200.84M | 222.24M | 229.07M | 229.30M | 229.60M | 220.22M | 222.03M | 220.91M | 228.23M | 228.54M | 219.63M | 219.87M | 257.26M | 202.51M | 197.61M | 204.13M | 198.71M | 202.59M | 218.19M | 235.05M | 234.46M | 340.25M | 243.49M | 250.35M | 305.64M | 2.44M | 241.76M | 236.43M | 195.01M | 194.19M | 192.90M | 168.24M | 169.35M | 182.56M | 172.87M | 192.80M | 201.77M | 212.17M | 219.06M | 255.28M | 236.47M | 42.67M | 192.08M | 200.40M | 229.83M | 99.33M | 138.99M | 145.13M | 148.60M | 163.47M | 163.48M | 177.69M | 185.82M |
|
Operating Income
|
-142.02M | -146.48M | -133.28M | -148.40M | -158.33M | -154.91M | -156.88M | -166.55M | -169.01M | -156.62M | -177.08M | -185.03M | -184.35M | -184.84M | -179.30M | -177.51M | -176.03M | -185.92M | -186.54M | -174.89M | -182.38M | -215.93M | -155.35M | -153.33M | -165.43M | -157.63M | -158.18M | -176.93M | -182.99M | -181.85M | -292.41M | -187.97M | -197.25M | -255.72M | 224.84M | -234.47M | -214.91M | -149.03M | -148.70M | -145.93M | -116.01M | -120.99M | -133.79M | -128.57M | -132.24M | -162.62M | -170.15M | -165.76M | -197.66M | -198.42M | -58.84M | -192.37M | -210.32M | -239.80M | 13.73M | -110.12M | -109.88M | -125.01M | -133.79M | -134.38M | -145.72M | -148.09M |
|
EBIT
|
-142.02M | -146.48M | -133.28M | -148.40M | -158.33M | -154.91M | -156.88M | -166.55M | -169.01M | -156.62M | -177.08M | -185.03M | -184.35M | -184.84M | -179.30M | -177.51M | -176.03M | -185.92M | -186.54M | -174.89M | -182.38M | -215.93M | -155.35M | -153.33M | -165.43M | -157.63M | -158.18M | -176.93M | -182.99M | -181.85M | -292.41M | -187.97M | -197.25M | -255.72M | 224.84M | -234.47M | -214.91M | -149.03M | -148.70M | -145.93M | -116.01M | -120.99M | -133.79M | -128.57M | -132.24M | -162.62M | -170.15M | -165.76M | -197.66M | -198.42M | -58.84M | -192.37M | -210.32M | -239.80M | 13.73M | -110.12M | -109.88M | -125.01M | -133.79M | -134.38M | -145.72M | -148.09M |
|
Non Operating Investment Income
|
| | | | | | | 3.60M | 2.70M | 2.70M | 7.10M | 1.10M | 2.10M | -3.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | 0.28M | 0.24M | 0.17M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.17M | 0.81M | -2.22M | 0.19M | 0.43M | 1.33M | 1.26M | 2.56M | 2.62M | 2.88M | 10.05M | 0.82M | 0.85M | -3.23M | 3.33M | -0.09M | -10.14M | 3.91M | -0.38M | 0.11M | 0.12M | 0.15M | -20.49M | 0.77M | 0.32M | 0.39M | 0.90M | -0.01M | 34.73M | 0.03M | | 8.23M | 5.86M | -2.56M | | 17.11M | 7.10M | 4.27M | | -26.13M | 0.17M | -37.93M | | 0.76M | 8.12M | 0.39M | | -0.30M | 1.34M | 0.14M | | 0.28M | -0.02M | -0.05M | | 0.01M | 0.32M | -0.02M | | | | |
|
Non Operating Income
|
0.17M | 0.81M | -2.22M | 0.19M | 0.43M | 1.33M | 1.26M | 2.56M | 2.62M | 2.88M | 10.05M | 0.82M | 0.85M | -3.23M | 3.33M | -0.09M | -10.14M | 3.91M | -0.38M | 0.11M | 0.12M | 0.15M | -20.49M | 0.77M | 0.32M | 0.39M | -3.86M | -0.01M | 34.73M | 0.03M | -89.77M | 8.23M | 5.86M | -2.56M | -41.99M | 17.11M | 7.10M | 4.27M | -56.88M | -26.13M | 0.17M | -37.93M | 131.19M | 0.76M | 8.12M | 0.39M | -29.54M | -0.30M | 1.34M | 0.14M | -2.24M | 0.28M | -0.02M | -0.05M | 1.94M | 0.01M | 0.32M | -0.03M | 0.65M | -0.01M | 1.39M | 0.00M |
|
EBT
|
8.31M | 12.16M | 10.18M | 9.66M | 9.52M | 12.60M | 7.01M | 11.87M | 10.10M | 18.69M | 20.85M | 13.28M | 15.07M | 10.37M | 14.21M | 13.09M | 5.92M | 16.11M | 10.30M | 14.65M | 1.50M | -33.34M | -6.01M | 10.50M | 4.72M | 9.38M | 3.08M | 6.12M | 47.03M | 12.70M | -80.76M | 23.45M | 19.27M | -40.90M | 78.55M | 23.81M | 18.92M | 15.23M | 3.98M | -26.89M | 18.19M | -22.92M | 6.57M | 12.71M | 26.45M | 8.14M | 19.81M | 17.20M | 20.43M | 2.16M | -30.22M | -0.68M | -22.25M | -63.69M | -63.84M | 4.99M | 9.13M | -2.56M | -10.68M | 1.25M | 2.81M | 9.12M |
|
Tax Provisions
|
3.35M | 3.20M | 9.44M | 2.99M | 3.47M | -0.13M | 3.92M | 4.13M | 2.71M | 4.48M | 7.00M | 3.76M | 5.48M | 2.94M | 4.81M | 4.61M | 2.16M | 5.37M | -2.75M | 4.78M | 0.90M | 3.38M | 10.67M | 3.22M | 1.32M | -2.67M | 1.35M | 2.42M | 2.83M | 4.42M | -62.83M | 5.29M | 4.55M | -6.70M | 15.67M | 4.03M | 4.44M | 0.18M | 3.00M | -6.23M | 3.86M | -5.94M | 0.10M | 3.10M | 5.72M | 1.91M | -1.44M | 0.78M | 5.56M | 1.12M | -10.48M | 0.33M | -3.33M | -13.31M | -34.99M | 2.38M | -0.04M | 0.83M | -3.38M | 0.60M | 0.98M | 2.01M |
|
Profit After Tax
|
4.96M | 8.97M | 7.32M | 6.80M | 6.03M | 12.74M | 3.48M | 7.74M | 7.39M | 14.21M | 13.85M | 9.52M | 9.59M | 7.43M | 9.40M | 8.48M | 3.75M | 11.60M | 13.05M | 9.87M | 0.59M | -36.72M | -5.88M | 7.28M | 3.41M | 12.05M | 1.73M | 3.70M | 44.20M | 8.27M | -17.93M | 18.16M | 14.72M | -34.20M | 26.16M | 22.55M | 19.87M | 17.13M | -3.14M | -22.32M | 14.33M | -65.21M | 6.47M | 9.62M | 21.24M | 6.23M | 21.36M | 16.42M | 14.87M | 1.03M | -3.87M | -1.01M | -18.92M | -50.38M | -35.59M | 3.29M | 9.17M | -3.95M | -72.70M | 10.10M | 1.83M | 7.11M |
|
Income from Continuing Operations
|
4.96M | 8.97M | 0.73M | 6.67M | 6.05M | 12.74M | 3.09M | 7.74M | 7.39M | 14.21M | 13.85M | 9.52M | 9.59M | 7.43M | 9.40M | 8.48M | 3.75M | 10.74M | 13.05M | 9.87M | 0.59M | -36.72M | -16.68M | 7.28M | 3.41M | 12.05M | 1.73M | 3.70M | 44.20M | 8.27M | -17.93M | 18.16M | 14.72M | -34.20M | 62.88M | 19.79M | 14.48M | 15.05M | 0.99M | -20.66M | 14.33M | -16.98M | 6.47M | 9.62M | 20.73M | 6.23M | 21.25M | 16.42M | 14.87M | 1.03M | -19.74M | -1.01M | -18.92M | -50.38M | -28.85M | 2.60M | 9.17M | -3.39M | -7.30M | 0.65M | 1.83M | 7.11M |
|
Consolidated Net Income
|
4.96M | 8.97M | 0.73M | -0.13M | -0.32M | 0.49M | -3.73M | -4.74M | -0.04M | -6.78M | -3.38M | -5.24M | -8.30M | -0.45M | | | | 0.85M | | | | | | 7.28M | 3.41M | 12.05M | 1.73M | 3.70M | 44.20M | 8.27M | -17.93M | 18.16M | 14.72M | -34.20M | 62.88M | -2.76M | -5.39M | 2.08M | -4.13M | -1.66M | -3.14M | -48.24M | -5.58M | -0.59M | 0.51M | -0.03M | -0.01M | -0.04M | 0.08M | 0.02M | 0.01M | -1.01M | -18.92M | -50.38M | -28.85M | 2.60M | 9.17M | -3.39M | -7.30M | 0.65M | 1.83M | 7.11M |
|
Income towards Parent Company
|
4.96M | 8.97M | 0.73M | -0.13M | -0.32M | 0.49M | -3.73M | -4.74M | -0.04M | -6.78M | -3.38M | -5.24M | -8.30M | -0.45M | | | | 0.85M | | | | | | 7.28M | 3.41M | 12.05M | 1.73M | 3.70M | 44.20M | 8.27M | -17.93M | 18.16M | 14.72M | -34.20M | 62.88M | -2.76M | -5.39M | 2.08M | -4.13M | -1.66M | -3.14M | -48.24M | -5.58M | -0.59M | 0.51M | -0.03M | -0.01M | -0.04M | 0.08M | 0.02M | 0.01M | -1.01M | -18.92M | -50.38M | -28.85M | 2.60M | 9.17M | -3.39M | -7.30M | 0.65M | 1.83M | 7.11M |
|
Net Income towards Common Stockholders
|
4.96M | 8.97M | 0.73M | -0.13M | -0.32M | 0.49M | -3.73M | -4.74M | -0.04M | -6.78M | -3.38M | -5.24M | -8.30M | -0.45M | | | | 0.85M | | | | | | 7.28M | 3.41M | 12.05M | 1.73M | 3.70M | 44.20M | 8.27M | -17.93M | 18.16M | 14.72M | -34.20M | 62.88M | -2.76M | -5.39M | 2.08M | -4.13M | -1.66M | -3.14M | -48.24M | -5.58M | -0.59M | 0.51M | -0.03M | -0.01M | -0.04M | 0.08M | 0.02M | 0.01M | -1.01M | -18.92M | -50.38M | -28.85M | 2.60M | 9.17M | -3.39M | -7.30M | 0.65M | 1.83M | 7.11M |
|
EPS (Basic)
|
0.15 | 0.28 | 0.23 | 0.21 | 0.19 | 0.40 | 0.11 | 0.24 | 0.23 | 0.44 | 0.43 | 0.30 | 0.30 | 0.23 | 0.29 | 0.26 | 0.12 | 0.36 | 0.40 | 0.30 | 0.02 | -1.13 | -0.18 | 0.22 | 0.10 | 0.37 | 0.05 | 0.11 | 1.34 | 0.25 | -0.54 | 0.55 | 0.45 | -1.03 | 1.90 | 0.68 | 0.60 | 0.51 | -0.12 | -0.67 | 0.43 | -1.95 | -0.17 | 0.29 | 0.64 | 0.19 | 0.00 | 0.49 | 0.44 | 0.03 | -0.12 | -0.03 | -0.56 | -1.47 | -1.04 | 0.10 | 0.27 | -0.11 | -0.21 | 0.29 | 0.05 | 0.20 |
|
EPS (Weighted Average and Diluted)
|
0.15 | 0.28 | 0.23 | 0.21 | 0.19 | 0.40 | 0.11 | 0.24 | 0.23 | 0.44 | 0.43 | 0.29 | 0.29 | 0.23 | 0.29 | 0.26 | 0.11 | 0.36 | 0.40 | 0.30 | 0.02 | -1.13 | -0.18 | 0.22 | 0.10 | 0.37 | 0.05 | 0.11 | 1.34 | 0.25 | -0.54 | 0.55 | 0.44 | -1.03 | 0.79 | 0.68 | 0.60 | 0.51 | -0.09 | -0.67 | 0.43 | -1.95 | -0.17 | 0.29 | 0.63 | 0.19 | 0.00 | 0.49 | 0.44 | 0.03 | -0.12 | -0.03 | -0.56 | -1.47 | -1.04 | 0.10 | 0.27 | -0.11 | -0.21 | 0.29 | 0.05 | 0.20 |
|
Shares Outstanding (Weighted Average)
|
32.80M | 32.45M | | 31.85M | 31.95M | 31.95M | | 32.01M | | | | 32.08M | 32.19M | 32.20M | | 32.24M | 32.31M | 32.32M | | 32.48M | 32.61M | 32.60M | | 32.65M | 32.72M | 32.82M | | 32.92M | 32.96M | 32.95M | | 32.98M | 33.07M | 33.11M | 33.09M | 33.12M | 33.27M | 33.27M | 33.26M | 33.31M | 33.44M | 33.44M | 33.40M | 33.41M | 33.59M | 33.62M | 33.56M | 33.65M | 33.81M | 33.87M | 33.81M | 33.90M | 34.08M | 34.26M | 34.13M | 34.32M | 34.38M | 34.39M | 34.35M | 34.61M | 34.77M | 34.77M |
|
Shares Outstanding (Diluted Average)
|
32.98M | 32.65M | | 32.26M | 32.23M | 32.17M | | 32.39M | | | | 32.48M | 32.63M | 32.66M | | 32.62M | 32.64M | 32.59M | | 32.63M | 32.75M | 32.60M | | 32.65M | 32.72M | 32.83M | | 32.96M | 33.05M | 32.95M | | 32.99M | 33.11M | 33.11M | | 33.13M | 33.28M | 33.28M | | 33.31M | 33.44M | 33.44M | 33.40M | 33.64M | 33.74M | 33.68M | 33.67M | 33.70M | 33.85M | 33.87M | 33.83M | 33.90M | 34.08M | 34.26M | 34.13M | 34.32M | 34.38M | 34.39M | 34.35M | 34.61M | 34.77M | 34.77M |
|
EBITDA
|
-142.02M | -146.48M | -133.28M | -148.40M | -158.33M | -154.91M | -156.88M | -166.55M | -169.01M | -156.62M | -177.08M | -185.03M | -184.35M | -184.84M | -179.30M | -177.51M | -176.03M | -185.92M | -186.54M | -174.89M | -182.38M | -215.93M | -155.35M | -153.33M | -165.43M | -157.63M | -158.18M | -176.93M | -182.99M | -181.85M | -292.41M | -187.97M | -197.25M | -255.72M | 224.84M | -234.47M | -214.91M | -149.03M | -148.70M | -145.93M | -116.01M | -120.99M | -133.79M | -128.57M | -132.24M | -162.62M | -170.15M | -165.76M | -197.66M | -198.42M | -58.84M | -192.37M | -210.32M | -239.80M | 13.73M | -110.12M | -109.88M | -125.01M | -133.79M | -134.38M | -145.72M | -148.09M |
|
Interest Expenses
|
0.22M | 0.36M | 0.36M | 0.35M | 0.36M | 0.37M | 0.84M | 1.01M | 1.02M | 0.71M | 0.86M | 0.69M | 0.71M | 0.73M | 0.74M | 0.63M | 0.53M | 0.59M | 0.96M | 0.89M | 0.89M | 0.90M | 0.82M | 1.08M | 0.95M | 0.89M | 0.89M | 1.18M | 1.64M | 1.76M | 1.59M | 1.64M | 1.58M | 1.32M | 1.16M | 1.23M | 1.26M | 0.86M | 0.70M | 0.56M | 0.55M | 0.49M | 0.99M | 0.82M | 0.89M | 0.84M | 0.83M | 0.79M | 1.23M | 1.14M | 0.98M | 2.31M | 2.37M | 3.11M | -1.48M | 1.18M | 1.14M | 1.19M | 1.15M | 1.01M | 1.78M | 0.77M |
|
Tax Rate
|
40.31% | 26.27% | 92.79% | 30.96% | 36.47% | -1.06% | 55.86% | 34.81% | 26.84% | 23.95% | 33.58% | 28.34% | 36.38% | 28.34% | 33.84% | 35.21% | 36.58% | 33.32% | -26.74% | 32.62% | 60.32% | -10.14% | -177.41% | 30.64% | 27.87% | -28.46% | 43.91% | 39.50% | 6.01% | 34.83% | 77.80% | 22.54% | 23.60% | 16.38% | 19.95% | 16.91% | 23.47% | 1.16% | 75.16% | 23.15% | 21.22% | 25.93% | 1.45% | 24.36% | 21.64% | 23.45% | -7.29% | 4.52% | 27.20% | 52.13% | 34.68% | -48.82% | 14.97% | 20.89% | 54.81% | 47.79% | -0.42% | -32.33% | 31.60% | 48.08% | 34.99% | 22.08% |