|
Revenue
|
28.77M | 42.66M | 30.38M | 47.18M | 52.96M | 72.41M | 53.35M | 72.80M | 79.41M | 102.65M | 85.67M | 112.33M | 118.83M | 160.47M | 120.99M | 159.92M | 164.20M | 215.94M | 160.66M | 139.35M | 216.11M | 319.90M | 219.81M | 279.97M | 301.09M | 395.60M | 315.32M | 376.96M | 394.77M | 490.74M | 382.80M | 464.25M | 493.27M | 605.80M | 491.25M | 584.55M | 628.02M | 741.01M | 616.02M | 694.04M | 739.43M |
|
Cost of Revenue
|
6.84M | 8.26M | 8.43M | 11.25M | 11.60M | 14.77M | 12.55M | 15.15M | 17.40M | 21.13M | 22.90M | 26.60M | 29.34M | 35.26M | 33.65M | 35.33M | 39.93M | 47.27M | 40.21M | 42.13M | 44.83M | 51.65M | 55.76M | 61.76M | 59.28M | 72.50M | 70.69M | 89.42M | 85.04M | 92.83M | 97.22M | 111.49M | 112.47M | 126.79M | 121.72M | 133.87M | 140.30M | 150.63M | 152.74M | 161.13M | 162.15M |
|
Gross Profit
|
21.93M | 34.39M | 21.95M | 35.93M | 41.36M | 57.64M | 40.80M | 57.65M | 62.02M | 81.52M | 62.77M | 85.73M | 89.48M | 125.21M | 87.34M | 124.59M | 124.27M | 168.68M | 120.45M | 97.22M | 171.29M | 268.26M | 164.05M | 218.21M | 241.81M | 323.10M | 244.63M | 287.54M | 309.74M | 397.91M | 285.58M | 352.76M | 380.80M | 479.00M | 369.53M | 450.68M | 487.72M | 590.38M | 463.28M | 532.91M | 577.28M |
|
Research & Development
|
3.41M | 4.31M | 4.64M | 5.76M | 7.29M | 9.62M | 10.46M | 12.13M | 13.18M | 17.03M | 17.70M | 19.48M | 22.62M | 24.09M | 25.31M | 29.45M | 29.18M | 32.80M | 36.79M | 40.06M | 41.08M | 48.72M | 53.92M | 53.54M | 55.85M | 62.84M | 72.00M | 83.48M | 79.92M | 84.48M | 93.71M | 98.31M | 117.77M | 102.00M | 107.69M | 110.03M | 117.70M | 127.89M | 132.40M | 134.25M | 127.89M |
|
Selling, General & Administrative
|
3.36M | 4.74M | 6.40M | 6.45M | 8.59M | 10.72M | 15.93M | 11.66M | 14.23M | 16.63M | 19.11M | 19.40M | 21.31M | 25.09M | 33.62M | 32.12M | 37.02M | 40.29M | 38.60M | 35.87M | 42.79M | 54.37M | 51.84M | 51.92M | 52.12M | 218.78M | 125.80M | 134.83M | 130.89M | 133.65M | 130.31M | 126.13M | 131.97M | 131.87M | 129.56M | 135.47M | 138.88M | 131.91M | 133.59M | 130.90M | 131.34M |
|
Other Operating Expenses
|
12.81M | 15.62M | 15.94M | 19.93M | 22.02M | 28.03M | 25.02M | 29.32M | 33.60M | 39.67M | 38.93M | 47.29M | 52.63M | 62.32M | 56.39M | 66.40M | 76.07M | 90.20M | 74.50M | 79.20M | 89.46M | 110.39M | 106.26M | 112.56M | 112.68M | 139.35M | 134.58M | 156.91M | 155.16M | 172.45M | 182.09M | 198.14M | 205.85M | 227.49M | 225.35M | 244.33M | 262.95M | 285.90M | 295.58M | 312.11M | 318.98M |
|
Operating Expenses
|
19.58M | 24.67M | 26.98M | 32.15M | 37.91M | 48.37M | 51.42M | 53.11M | 61.01M | 73.33M | 75.74M | 86.17M | 96.56M | 111.50M | 115.32M | 127.97M | 142.28M | 163.29M | 149.89M | 155.13M | 173.33M | 213.47M | 212.03M | 218.02M | 220.65M | 420.96M | 332.38M | 375.22M | 365.97M | 390.58M | 406.11M | 422.58M | 455.59M | 461.36M | 462.60M | 489.83M | 519.53M | 545.70M | 561.57M | 577.26M | 578.21M |
|
Operating Income
|
9.19M | 17.98M | 3.40M | 15.03M | 15.05M | 24.04M | 1.94M | 19.69M | 18.41M | 29.32M | 9.93M | 26.16M | 22.26M | 48.97M | 5.67M | 31.95M | 21.93M | 52.65M | 10.77M | -15.77M | 42.78M | 106.43M | 7.78M | 61.95M | 80.45M | -25.36M | -17.05M | 1.74M | 28.80M | 100.16M | -23.31M | 41.67M | 37.68M | 144.44M | 28.66M | 94.72M | 108.48M | 195.31M | 54.45M | 116.78M | 161.22M |
|
EBIT
|
9.19M | 17.98M | 3.40M | 15.03M | 15.05M | 24.04M | 1.94M | 19.69M | 18.41M | 29.32M | 9.93M | 26.16M | 22.26M | 48.97M | 5.67M | 31.95M | 21.93M | 52.65M | 10.77M | -15.77M | 42.78M | 106.43M | 7.78M | 61.95M | 80.45M | -25.36M | -17.05M | 1.74M | 28.80M | 100.16M | -23.31M | 41.67M | 37.68M | 144.44M | 28.66M | 94.72M | 108.48M | 195.31M | 54.45M | 116.78M | 161.22M |
|
Other Non Operating Income
|
-0.41M | -0.09M | -0.05M | -0.36M | -0.09M | -0.66M | -0.43M | -0.89M | -1.84M | -0.87M | -0.54M | -1.10M | -0.40M | 0.12M | -1.33M | 0.13M | 0.41M | 0.09M | -1.23M | -0.35M | 0.01M | 0.61M | 0.35M | -0.20M | -1.15M | -0.75M | 0.80M | -0.32M | -0.04M | 0.53M | -0.72M | 0.75M | 1.70M | -2.71M | 0.71M | -0.04M | -0.71M | 1.33M | 1.19M | -1.61M | 1.81M |
|
Non Operating Income
|
-1.38M | -5.31M | -5.26M | -1.26M | -6.09M | -1.07M | -0.79M | -1.30M | -2.35M | -1.28M | -0.70M | -1.06M | -0.16M | 0.34M | -0.33M | 1.42M | 1.89M | 1.04M | -0.42M | -0.19M | -0.22M | 0.53M | 0.31M | -0.40M | -1.47M | -1.22M | -0.28M | 0.34M | 1.70M | 11.96M | 13.70M | 18.25M | 19.32M | 16.24M | 17.38M | 17.77M | 18.70M | 26.29M | 21.32M | 16.42M | 18.30M |
|
EBT
|
7.82M | 12.67M | -1.87M | 13.77M | 8.96M | 22.96M | 1.14M | 18.39M | 16.05M | 28.04M | 9.23M | 25.10M | 22.11M | 49.30M | 5.34M | 33.37M | 23.82M | 53.70M | 10.35M | -15.97M | 42.56M | 106.96M | 8.09M | 61.55M | 78.98M | -26.58M | -17.33M | 2.08M | 30.50M | 112.12M | -9.61M | 59.93M | 57.00M | 160.68M | 46.03M | 112.49M | 127.18M | 221.60M | 75.77M | 133.20M | 179.52M |
|
Tax Provisions
|
3.21M | 7.02M | -0.83M | 6.18M | 5.32M | 13.29M | -3.77M | -0.46M | 5.83M | 11.22M | 0.16M | 5.75M | 1.81M | 14.97M | -4.81M | 5.57M | 4.40M | 13.24M | -13.71M | -41.08M | 1.31M | -44.94M | -14.55M | 13.85M | 19.59M | -34.62M | -2.74M | 21.16M | 14.63M | 40.93M | -18.93M | 26.99M | 17.65M | 63.35M | 14.37M | 27.46M | 33.02M | 39.37M | 25.09M | 43.07M | 63.97M |
|
Profit After Tax
|
4.61M | 5.65M | -1.04M | 7.60M | 3.64M | 10.28M | 4.91M | 18.85M | 10.23M | 16.81M | 9.07M | 19.34M | 20.29M | 39.44M | 10.15M | 27.80M | 19.42M | 50.95M | 24.06M | 25.11M | 41.25M | 151.90M | 22.64M | 47.70M | 59.38M | 8.04M | -14.60M | -19.07M | 15.87M | 71.19M | 9.33M | 32.94M | 39.35M | 97.32M | 31.66M | 85.03M | 94.16M | 182.23M | 50.68M | 90.13M | 115.55M |
|
Income from Continuing Operations
|
4.61M | 5.65M | -1.04M | 7.60M | 3.64M | 9.67M | 4.91M | 18.85M | 10.23M | 16.81M | 9.07M | 19.34M | 20.29M | 34.33M | 10.15M | 27.80M | 19.42M | 40.45M | 24.06M | 25.11M | 41.25M | 151.90M | 22.64M | 47.70M | 59.38M | 8.04M | -14.60M | -19.07M | 15.87M | 71.19M | 9.33M | 32.94M | 39.35M | 97.32M | 31.66M | 85.03M | 94.16M | 182.23M | 50.68M | 90.13M | 115.55M |
|
Consolidated Net Income
|
4.61M | 5.65M | -1.04M | 7.60M | 3.64M | 9.67M | 4.91M | 18.85M | 10.23M | 16.81M | 9.07M | 19.34M | 20.29M | 34.33M | 10.15M | 27.80M | 19.42M | 40.45M | 24.06M | 25.11M | 41.25M | 151.90M | 22.64M | 47.70M | 59.38M | 8.04M | -14.60M | -19.07M | 15.87M | 71.19M | 9.33M | 32.94M | 39.35M | 97.32M | 31.66M | 85.03M | 94.16M | 182.23M | 50.68M | 90.13M | 115.55M |
|
Income towards Parent Company
|
4.61M | 5.65M | -1.04M | 7.60M | 3.64M | 9.67M | 4.91M | 18.85M | 10.23M | 16.81M | 9.07M | 19.34M | 20.29M | 34.33M | 10.15M | 27.80M | 19.42M | 40.45M | 24.06M | 25.11M | 41.25M | 151.90M | 22.64M | 47.70M | 59.38M | 8.04M | -14.60M | -19.07M | 15.87M | 71.19M | 9.33M | 32.94M | 39.35M | 97.32M | 31.66M | 85.03M | 94.16M | 182.23M | 50.68M | 90.13M | 115.55M |
|
Preferred Dividend Payments
|
| | | 5.21M | 2.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
4.61M | 5.65M | -48.25M | 2.39M | 0.97M | 10.28M | 4.91M | 18.85M | 10.23M | 16.81M | 9.07M | 19.34M | 20.29M | 34.33M | 10.15M | 27.80M | 19.42M | 40.45M | 24.06M | 25.11M | 41.25M | 151.90M | 22.64M | 47.70M | 59.38M | 8.04M | -14.60M | -19.07M | 15.87M | 71.19M | 9.33M | 32.94M | 39.35M | 97.32M | 31.66M | 85.03M | 94.16M | 182.23M | 50.68M | 90.13M | 115.55M |
|
EPS (Basic)
|
0.14 | 0.55 | -4.45 | 0.22 | 0.08 | 0.56 | 0.13 | 0.47 | 0.25 | 0.41 | 0.22 | 0.46 | 0.47 | 0.93 | 0.23 | 0.63 | 0.43 | -1.05 | 0.53 | 0.05 | 0.09 | 0.32 | 0.05 | 0.10 | 0.12 | 0.02 | -0.03 | -0.04 | 0.03 | 0.15 | 0.02 | 0.07 | 0.08 | 0.20 | 0.06 | 0.17 | 0.19 | 0.37 | 0.10 | 0.18 | 0.24 |
|
EPS (Weighted Average and Diluted)
|
0.10 | 0.34 | -4.45 | 0.15 | 0.06 | 0.56 | 0.11 | 0.43 | 0.23 | 0.38 | 0.20 | 0.43 | 0.44 | 0.85 | 0.21 | 0.58 | 0.40 | -0.97 | 0.50 | 0.05 | 0.08 | 0.30 | 0.05 | 0.10 | 0.12 | 0.02 | -0.03 | -0.04 | 0.03 | 0.15 | 0.02 | 0.07 | 0.08 | 0.20 | 0.06 | 0.17 | 0.19 | 0.36 | 0.10 | 0.18 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
| 10.29M | | 10.89M | 12.63M | 18.28M | | 40.05M | 40.70M | 40.26M | | | | | | | | | | | | 462.87M | | 475.51M | 478.10M | 476.85M | 484.19M | 486.31M | 487.96M | 486.94M | 489.71M | 489.07M | 489.45M | 489.26M | 488.55M | 489.35M | 491.61M | 490.88M | 494.93M | 492.77M | 491.07M |
|
Shares Outstanding (Diluted Average)
|
| 16.78M | | 15.54M | 17.06M | 18.28M | | 43.94M | 44.24M | 44.06M | | | | | | | | | | | | 489.88M | | 497.45M | 498.91M | 498.54M | 484.19M | 486.31M | 500.30M | 499.93M | 499.80M | 499.57M | 501.88M | 500.18M | 498.19M | 500.04M | 502.56M | 501.92M | 502.94M | 499.34M | 497.20M |
|
EBITDA
|
9.19M | 17.98M | 3.40M | 15.03M | 15.05M | 24.04M | 1.94M | 19.69M | 18.41M | 29.32M | 9.93M | 26.16M | 22.26M | 48.97M | 5.67M | 31.95M | 21.93M | 52.65M | 10.77M | -15.77M | 42.78M | 106.43M | 7.78M | 61.95M | 80.45M | -25.36M | -17.05M | 1.74M | 28.80M | 100.16M | -23.31M | 41.67M | 37.68M | 144.44M | 28.66M | 94.72M | 108.48M | 195.31M | 54.45M | 116.78M | 161.22M |
|
Interest Expenses
|
0.29M | 0.42M | 0.83M | 0.48M | 1.35M | 0.41M | 0.36M | 0.41M | 0.51M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
41.08% | 55.41% | 44.33% | 44.84% | 59.35% | 57.88% | -329.11% | -2.49% | 36.28% | 40.04% | 1.73% | 22.93% | 8.20% | 30.36% | -90.20% | 16.69% | 18.46% | 24.66% | -132.46% | 257.28% | 3.08% | -42.02% | -179.81% | 22.51% | 24.81% | 130.24% | 15.78% | 1,016.09% | 47.97% | 36.51% | 197.06% | 45.03% | 30.96% | 39.43% | 31.22% | 24.41% | 25.96% | 17.77% | 33.12% | 32.34% | 35.64% |