|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | 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 | 398.00M | 529.00M | 553.00M | 411.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 123.00M | 148.00M | 415.00M | 22.00M | 31.00M | 32.00M | -15.00M | 219.00M | 41.00M | 43.00M | 592.00M | 25.00M | 40.00M | 211.00M | 27.00M | 172.00M | 218.00M | 227.00M | -472.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 112.00M | 155.00M | -174.00M | 240.00M | 386.00M | 427.00M | 369.00M | 152.00M | 453.00M | 490.00M | -202.00M | 370.00M | 457.00M | 321.00M | 384.00M | 226.00M | 311.00M | 326.00M | 883.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 16.00M | 16.00M | 16.00M | | | | | | | | | | | | | | | | |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 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 | 22.00M | 25.00M | 26.00M | 26.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 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 | 17.00M | 13.00M | 18.00M | 20.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | -15.00M | 1.00M | | 1.00M | 3.00M | 10.00M | | | 33.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 154.00M | | -5.00M | 188.00M | 273.00M | 289.00M | 505.00M | 269.00M | 332.00M | 336.00M | 563.00M | 358.00M | 418.00M | 417.00M | 364.00M | 364.00M | 432.00M | 439.00M | 366.00M |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.00M | 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 | 413.00M | 470.00M | 483.00M | 445.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.00M | -35.00M | 16.00M | 64.00M | -20.00M | 63.00M | 70.00M | -3.00M | -14.00M | 44.00M | 64.00M | 6.00M | -15.00M | 36.00M | 70.00M | | -4.00M | 59.00M | 70.00M | 61.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.00M | -35.00M | 16.00M | 64.00M | -20.00M | 63.00M | 70.00M | -3.00M | -14.00M | 44.00M | 64.00M | 6.00M | -15.00M | 36.00M | 70.00M | | -4.00M | 59.00M | 70.00M | 61.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 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 |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | -1.00M | -8.00M | -2.00M | -1.00M | -1.00M | 4.00M | -1.00M | -1.00M | -2.00M | -1.00M | -3.00M | | -4.00M | 5.00M | -3.00M | -5.00M | | 8.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | -11.00M | -1.00M | -8.00M | -2.00M | -1.00M | -1.00M | -30.00M | -1.00M | | | | -1.00M | | -4.00M | | -5.00M | -12.00M | -7.00M | -27.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.00M | -46.00M | 3.00M | 11.00M | -33.00M | 53.00M | 62.00M | -16.00M | -15.00M | 44.00M | 64.00M | 32.00M | -16.00M | 38.00M | 66.00M | -1.00M | -20.00M | 47.00M | 63.00M | -71.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -6.00M | 2.00M | 26.00M | 1.00M | 22.00M | 37.00M | 5.00M | 58.00M | 20.00M | 37.00M | | 46.00M | -1.00M | 27.00M | 12.00M | -9.00M | 11.00M | 10.00M | -7.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | -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 |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | -40.00M | 1.00M | -15.00M | -34.00M | 31.00M | 25.00M | -21.00M | -73.00M | 24.00M | 27.00M | 32.00M | -62.00M | 39.00M | 39.00M | -13.00M | -11.00M | 36.00M | 53.00M | -64.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | -40.00M | 1.00M | -15.00M | -34.00M | 31.00M | 25.00M | -21.00M | -73.00M | 24.00M | 27.00M | 32.00M | -62.00M | 39.00M | 39.00M | -13.00M | -11.00M | 36.00M | 53.00M | -64.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | -40.00M | 1.00M | -15.00M | -34.00M | 31.00M | 25.00M | -21.00M | -73.00M | 24.00M | 27.00M | 32.00M | -62.00M | 39.00M | 39.00M | -13.00M | -11.00M | 36.00M | 53.00M | -64.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | -40.00M | 1.00M | -15.00M | -34.00M | 31.00M | 25.00M | -21.00M | -73.00M | 24.00M | 27.00M | 32.00M | -62.00M | 39.00M | 39.00M | -13.00M | -11.00M | 36.00M | 53.00M | -64.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59 | -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 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59 | -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 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | 136.00M | 136.87M | 137.00M | 139.00M | 139.69M | 140.00M | 140.00M | 141.45M | 140.67M | 138.00M | 139.41M | 138.44M | 139.00M | 139.00M | 139.00M | 141.00M | 125.00M | 127.45M | 125.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.00M | -19.00M | 32.00M | 80.00M | -20.00M | 63.00M | 70.00M | -3.00M | -14.00M | 44.00M | 64.00M | 6.00M | -15.00M | 36.00M | 70.00M | | -4.00M | 59.00M | 70.00M | 61.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 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 | 12.00M | 17.00M | 17.00M | 16.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.67% | 13.04% | 66.67% | 236.36% | -3.03% | 41.51% | 59.68% | -31.25% | -386.67% | 45.45% | 57.81% | | -287.50% | -2.63% | 40.91% | -1,200.00% | 45.00% | 23.40% | 15.87% | 9.86% |