|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.00M | 303.00M | 241.00M | 262.00M | 417.00M | 459.00M | 354.00M | 371.00M | 494.00M | 533.00M | 390.00M | 395.00M | 497.00M | 532.00M | 411.00M | 398.20M | 529.00M | 553.00M | 411.00M | 382.40M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 148.00M | 126.00M | 141.00M | 217.00M | 234.00M | 491.00M | 29.00M | 41.00M | 272.00M | -642.00M | 162.00M | 40.00M | 211.00M | 27.00M | 171.60M | 42.00M | 41.00M | 174.00M | 177.60M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 155.00M | 115.00M | 121.00M | 200.00M | 225.00M | -137.00M | 342.00M | 453.00M | 261.00M | 1,032.00M | 233.00M | 457.00M | 321.00M | 384.00M | 226.60M | 487.00M | 512.00M | 237.00M | 204.80M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 16.00M | 16.00M | | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 52.00M | 51.00M | 54.00M | 53.00M | 55.00M | -99.00M | 68.00M | 71.00M | 66.00M | -125.00M | 22.00M | 22.00M | 23.00M | 24.00M | 22.70M | 25.00M | 26.00M | 26.00M | 25.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 37.00M | 46.00M | 40.00M | 28.00M | 45.00M | -40.00M | 48.00M | 47.00M | 49.00M | -65.00M | 29.00M | 21.00M | 21.00M | 20.00M | 17.40M | 13.00M | 18.00M | 20.00M | 14.70M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 4.00M | 1.00M | 2.00M | | 3.00M | 10.10M | | | 33.00M | 3.30M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | | -3.00M | 188.00M | 273.00M | 289.00M | 505.00M | 269.00M | 332.00M | 336.00M | 544.00M | 358.00M | 416.00M | 418.00M | 364.00M | 363.50M | 432.00M | 439.00M | 366.00M | 364.60M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.00M | 287.00M | 269.00M | 282.00M | 354.00M | 389.00M | 366.00M | 385.00M | 450.00M | 469.00M | 358.00M | 410.00M | 461.00M | 462.00M | 411.00M | 413.70M | 470.00M | 483.00M | 445.00M | 407.60M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | 16.00M | -28.00M | -7.00M | 63.00M | 70.00M | -12.00M | -14.00M | 44.00M | 64.00M | 6.00M | -15.00M | 36.00M | 70.00M | 74.00M | -15.50M | 59.00M | 70.00M | -10.00M | -25.20M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | 16.00M | -28.00M | -7.00M | 63.00M | 70.00M | -12.00M | -14.00M | 44.00M | 64.00M | 6.00M | -15.00M | 36.00M | 70.00M | 74.00M | -15.50M | 59.00M | 70.00M | -10.00M | -25.20M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 4.00M | 8.00M | 11.00M | 12.00M | 13.00M | 12.00M | 13.00M | 13.00M | 13.00M | 10.00M | 10.00M | 10.00M | 10.00M | 9.00M | 7.90M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | -2.00M | -2.00M | -1.00M | -1.00M | 4.00M | -1.00M | -1.00M | -2.00M | -1.00M | -3.00M | | -4.00M | 5.00M | -3.10M | -5.00M | | -1.00M | 1.40M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -13.00M | -52.00M | -13.00M | -1.00M | -1.00M | 25.00M | -1.00M | | | -3.00M | -3.00M | 2.00M | -4.00M | -3.00M | -4.80M | -12.00M | | 12.00M | 1.40M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | 3.00M | 11.00M | -33.00M | 53.00M | 62.00M | -46.00M | -15.00M | 44.00M | 64.00M | -63.00M | -16.00M | 38.00M | 66.00M | -62.00M | -20.30M | 47.00M | 63.00M | -71.00M | -31.60M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 2.00M | 26.00M | 1.00M | 22.00M | 37.00M | 5.00M | 58.00M | 20.00M | 37.00M | 25.00M | 46.00M | -1.00M | 27.00M | -2.00M | -9.30M | 11.00M | 10.00M | -7.00M | 0.80M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 1.00M | -29.00M | -34.00M | 31.00M | 25.00M | -2.00M | -73.00M | 24.00M | 27.00M | 32.00M | -59.00M | 24.00M | 39.00M | 1.00M | -11.00M | 36.00M | 53.00M | -38.00M | -32.40M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 1.00M | -15.00M | -34.00M | 31.00M | 25.00M | -51.00M | -73.00M | 24.00M | 27.00M | -88.00M | -62.00M | 39.00M | 39.00M | -60.00M | -11.00M | 36.00M | 53.00M | -64.00M | -32.40M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 1.00M | -15.00M | -34.00M | 31.00M | 25.00M | -51.00M | -73.00M | 24.00M | 27.00M | -88.00M | -62.00M | 39.00M | 39.00M | -60.00M | -11.00M | 36.00M | 53.00M | -64.00M | -32.40M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 1.00M | -15.00M | -34.00M | 31.00M | 25.00M | -51.00M | -73.00M | 24.00M | 27.00M | -88.00M | -62.00M | 39.00M | 39.00M | -60.00M | -11.00M | 36.00M | 53.00M | -64.00M | -32.40M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 1.00M | -15.00M | -34.00M | 31.00M | 25.00M | -51.00M | -73.00M | 24.00M | 27.00M | -88.00M | -62.00M | 39.00M | 39.00M | -60.00M | -11.00M | 36.00M | 53.00M | -64.00M | -32.40M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29 | 0.01 | -0.21 | -0.24 | 0.22 | 0.18 | -0.02 | -0.52 | 0.17 | 0.20 | 0.23 | -0.43 | 0.17 | 0.28 | 0.01 | -0.08 | 0.29 | 0.46 | -0.29 | -0.28 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29 | 0.01 | -0.21 | -0.24 | 0.21 | 0.17 | -0.01 | -0.52 | 0.17 | 0.19 | 0.24 | -0.43 | 0.17 | 0.27 | 0.01 | -0.08 | 0.28 | 0.43 | -0.28 | -0.28 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.00M | 137.00M | 137.00M | 139.00M | 139.39M | 140.00M | 139.92M | 141.00M | 141.00M | 139.84M | 139.00M | 138.44M | 138.84M | 138.91M | 139.08M | 140.97M | 133.00M | 127.45M | 124.52M | 115.42M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 32.00M | -12.00M | -7.00M | 63.00M | 70.00M | -12.00M | -14.00M | 44.00M | 64.00M | 6.00M | -15.00M | 36.00M | 70.00M | 74.00M | -15.50M | 59.00M | 70.00M | -10.00M | -25.20M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 12.00M | 11.00M | 12.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 13.00M | 11.00M | 11.70M | 17.00M | 17.00M | 16.00M | 15.70M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04% | 66.67% | 236.36% | -3.03% | 41.51% | 59.68% | -10.87% | -386.67% | 45.45% | 57.81% | -39.68% | -287.50% | -2.63% | 40.91% | 3.23% | 45.81% | 23.40% | 15.87% | 9.86% | -2.53% |