|
Revenue
|
33.37M | 44.26M | 51.34M | 59.34M | 64.51M | 71.53M | 81.95M | 87.37M | 95.87M | 100.54M | 115.24M | 129.12M | 147.75M | 168.90M | 204.30M | 233.14M | 275.04M | 295.07M | 331.22M | 364.87M | 400.85M | 447.97M | 548.09M | 589.99M | 668.93M | 740.18M | | 875.36M | 943.35M | 983.03M | | 1,006.56M | 1,037.76M | 1,033.67M | | 1,047.05M | 1,082.50M | 1,133.65M | 1,194.84M | 1,172.46M | 1,228.42M | 1,300.40M |
|
Cost of Revenue
|
15.54M | 19.60M | 22.48M | 26.83M | 28.20M | 31.29M | 34.20M | 37.29M | 42.33M | 48.25M | 55.02M | 59.58M | 67.94M | 77.03M | 96.29M | 107.09M | 125.02M | 136.90M | 156.53M | 171.33M | 191.72M | 217.09M | 265.97M | 291.68M | 337.68M | 375.56M | 446.20M | 450.29M | 498.06M | 520.96M | 543.43M | 515.87M | 532.01M | 517.35M | 544.78M | 503.01M | 526.66M | 555.02M | 595.14M | 590.90M | 625.68M | 668.33M |
|
Gross Profit
|
17.82M | 24.66M | 28.86M | 32.51M | 36.31M | 40.25M | 47.75M | 50.09M | 53.54M | 52.29M | 60.21M | 69.53M | 79.81M | 91.86M | 108.01M | 126.05M | 150.01M | 158.16M | 174.69M | 193.53M | 209.13M | 230.87M | 282.12M | 298.30M | 331.25M | 364.62M | 396.55M | 425.07M | 445.29M | 462.07M | 481.14M | 490.69M | 505.75M | 516.32M | 531.17M | 544.04M | 555.85M | 578.63M | 599.70M | 581.57M | 602.74M | 632.08M |
|
Research & Development
|
8.48M | 11.60M | 13.09M | 14.86M | 17.37M | 21.11M | 24.59M | 26.52M | 29.71M | 31.67M | 32.83M | 37.58M | 39.81M | 42.34M | 51.63M | 77.86M | 98.78M | 104.48M | 110.24M | 114.34M | 120.70M | 136.65M | 158.86M | 174.80M | 181.28M | 209.89M | 223.25M | 240.61M | 279.64M | 284.74M | 274.09M | 238.59M | 226.90M | 241.65M | 235.65M | 260.46M | 242.78M | 261.51M | 243.99M | 254.29M | 243.50M | 262.31M |
|
Selling, General & Administrative
|
8.27M | 9.94M | 10.76M | 10.59M | 11.63M | 14.54M | 14.30M | 17.20M | 4.74M | 18.87M | 19.98M | 23.39M | 24.21M | 28.61M | 41.34M | 64.18M | 54.54M | 47.69M | 51.86M | 55.17M | 61.25M | 65.62M | 128.57M | 110.25M | 114.18M | 122.52M | 125.50M | 114.36M | 142.63M | 135.33M | 125.09M | 112.57M | 134.85M | 114.07M | 106.97M | 112.58M | 114.27M | 106.45M | 115.77M | 92.08M | 101.53M | 108.19M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.45M | 4.18M | 121.94M | 14.90M | 3.44M | 25.45M | 9.95M | -0.31M | 3.69M | -0.06M | | | |
|
Other Operating Expenses
|
9.87M | 12.07M | 13.21M | 13.42M | 18.16M | 15.87M | 21.68M | 21.12M | 26.15M | 25.78M | 27.62M | 32.82M | 37.75M | 45.95M | 59.03M | 71.61M | 90.42M | 100.66M | 106.39M | 116.72M | 129.82M | 140.88M | 179.99M | 210.59M | 238.06M | 264.55M | | 287.91M | 334.96M | 426.56M | | 281.67M | 270.93M | 266.06M | | 204.56M | 218.13M | 211.87M | 226.26M | 212.11M | 220.72M | 220.63M |
|
Operating Expenses
|
26.61M | 33.60M | 37.05M | 38.88M | 47.16M | 51.52M | 60.57M | 64.84M | 60.61M | 76.32M | 80.43M | 93.79M | 101.77M | 116.90M | 152.00M | 213.64M | 243.75M | 252.83M | 268.49M | 286.23M | 311.77M | 343.14M | 467.41M | 495.64M | 533.52M | 596.96M | 348.75M | 642.88M | 757.23M | 919.07M | 403.37M | 754.77M | 647.58M | 625.22M | 368.06M | 587.54M | 574.88M | 583.52M | 585.97M | 558.49M | 565.75M | 591.13M |
|
Operating Income
|
-8.79M | -8.94M | -8.20M | -6.37M | -10.85M | -11.28M | -12.82M | -14.76M | -7.07M | -24.03M | -20.22M | -24.26M | -21.96M | -25.03M | -43.99M | -87.59M | -93.73M | -94.67M | -93.80M | -92.70M | -102.64M | -112.27M | -185.29M | -197.34M | -202.27M | -232.34M | 47.80M | -217.81M | -311.94M | -457.00M | 77.77M | -264.08M | -141.83M | -108.90M | 163.10M | -43.50M | -19.04M | -4.89M | 13.73M | 23.08M | 36.99M | 40.95M |
|
EBIT
|
-8.79M | -8.94M | -8.20M | -6.37M | -10.85M | -11.28M | -12.82M | -14.76M | -7.07M | -24.03M | -20.22M | -24.26M | -21.96M | -25.03M | -43.99M | -87.59M | -93.73M | -94.67M | -93.80M | -92.70M | -102.64M | -112.27M | -185.29M | -197.34M | -202.27M | -232.34M | 47.80M | -217.81M | -311.94M | -457.00M | 77.77M | -264.08M | -141.83M | -108.90M | 163.10M | -43.50M | -19.04M | -4.89M | 13.73M | 23.08M | 36.99M | 40.95M |
|
Other Non Operating Income
|
0.05M | -0.03M | 0.07M | -0.02M | -0.03M | 0.14M | 0.23M | 0.50M | 0.47M | 1.00M | 1.10M | 0.67M | -1.90M | -1.94M | -2.75M | -0.64M | -0.88M | 4.38M | 4.71M | -1.12M | 3.02M | -4.00M | -9.43M | -8.31M | -24.29M | -6.61M | -6.13M | -6.68M | -8.24M | -8.37M | 20.28M | 8.98M | 8.74M | 0.00M | 30.13M | 27.92M | 16.73M | 26.52M | 10.62M | 22.97M | 21.82M | 19.24M |
|
Non Operating Income
|
0.05M | -0.03M | 0.07M | -0.02M | -0.03M | 0.14M | 0.23M | 0.50M | 0.47M | 1.00M | 1.10M | 0.67M | -1.90M | -1.94M | -2.75M | -0.64M | -0.88M | 4.38M | 4.71M | -1.12M | 3.02M | -4.00M | -9.43M | -8.31M | -24.29M | -6.61M | -6.13M | -6.68M | -8.24M | -21.75M | -1.66M | -67.59M | -23.62M | -31.06M | 2.07M | 27.92M | 16.73M | 26.52M | 10.62M | 22.97M | 21.82M | 19.24M |
|
EBT
|
-8.74M | -8.97M | -8.13M | -6.38M | -10.88M | -11.14M | -12.60M | -14.26M | -6.60M | -23.03M | -19.12M | -23.59M | -23.86M | -26.97M | -46.74M | -88.22M | -94.61M | -90.29M | -89.09M | -93.81M | -99.63M | -116.27M | -194.72M | -205.65M | -226.57M | -238.96M | -289.75M | -224.49M | -320.18M | -478.75M | -220.22M | -331.67M | -165.44M | -139.96M | -359.65M | -45.16M | -26.24M | -3.65M | -13.56M | 26.58M | 33.59M | 32.68M |
|
Tax Provisions
|
-0.08M | 0.04M | 0.27M | 0.08M | 0.11M | 0.12M | 0.01M | -0.03M | 0.51M | 0.42M | -0.20M | 0.14M | 0.15M | 0.08M | 0.42M | -51.72M | -2.03M | -2.60M | 1.16M | 1.00M | 0.30M | 0.65M | -15.37M | 0.90M | 1.30M | -14.85M | 1.67M | -2.90M | 2.60M | 3.60M | 9.20M | 10.50M | 0.74M | 1.75M | 5.75M | 10.19M | 5.62M | 6.08M | -1.09M | 6.57M | 11.17M | -4.60M |
|
Profit After Tax
|
-8.66M | -9.01M | -8.26M | -6.47M | -6.47M | -11.25M | -12.61M | -14.23M | -7.11M | -23.45M | -18.92M | -23.73M | -24.01M | -27.06M | -47.16M | -36.50M | -92.58M | -87.73M | -90.25M | -94.79M | -99.92M | -116.91M | -179.35M | -206.54M | -227.85M | -224.11M | -291.42M | -221.63M | -322.77M | -482.33M | -229.42M | -342.14M | -166.19M | -141.71M | -365.41M | -55.35M | -31.86M | -9.73M | -12.47M | 20.02M | 22.42M | 37.25M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.38M | -21.94M | -30.42M | -32.36M | -31.06M | -28.06M | -29.57M | -23.94M | -25.28M | -29.69M | -19.47M | -25.22M | -27.51M |
|
Income from Continuing Operations
|
-8.66M | -9.01M | -8.40M | -6.47M | -10.99M | -11.25M | -12.61M | -14.23M | -7.11M | -23.45M | -18.92M | -23.73M | -24.01M | -27.06M | -47.16M | -36.50M | -92.58M | -87.69M | -90.25M | -94.81M | -99.93M | -116.91M | -179.35M | -206.55M | -227.87M | -224.11M | -291.42M | -221.59M | -322.77M | -482.35M | -229.42M | -342.17M | -166.19M | -141.71M | -365.41M | -55.35M | -31.86M | -9.73M | -12.47M | 20.02M | 22.42M | 37.28M |
|
Consolidated Net Income
|
-8.66M | -9.01M | -8.40M | -6.47M | -10.99M | -11.25M | -12.61M | -14.23M | -7.11M | -23.45M | -18.92M | -23.73M | -24.01M | -27.06M | -47.16M | -36.50M | -92.58M | -87.69M | -90.25M | -94.81M | -99.93M | -116.91M | -179.35M | -206.55M | -227.87M | -224.11M | -291.42M | -221.59M | -322.77M | -482.35M | -229.42M | -342.17M | -166.19M | -141.71M | -365.41M | -55.35M | -31.86M | -9.73M | -12.47M | 20.02M | 22.42M | 37.28M |
|
Income towards Parent Company
|
-8.66M | -9.01M | -8.40M | -6.47M | -10.99M | -11.25M | -12.61M | -14.23M | -7.11M | -23.45M | -18.92M | -23.73M | -24.01M | -27.06M | -47.16M | -36.50M | -92.58M | -87.69M | -90.25M | -94.81M | -99.93M | -116.91M | -179.35M | -206.55M | -227.87M | -224.11M | -291.42M | -221.59M | -322.77M | -482.35M | -229.42M | -342.17M | -166.19M | -141.71M | -365.41M | -55.35M | -31.86M | -9.73M | -12.47M | 20.02M | 22.42M | 37.28M |
|
Net Income towards Common Stockholders
|
-8.66M | -12.40M | -8.26M | -6.47M | -10.99M | -11.25M | -12.61M | -14.23M | -7.11M | -23.45M | -18.92M | -23.73M | -24.01M | -27.06M | -47.16M | -36.50M | -92.58M | -87.73M | -90.25M | -94.79M | -99.92M | -116.91M | -179.35M | -206.54M | -227.87M | -224.11M | -291.42M | -221.59M | -322.77M | -482.35M | -229.42M | -342.17M | -166.19M | -141.71M | -365.41M | -55.35M | -31.86M | -9.73M | -12.47M | 20.02M | 22.42M | 37.28M |
|
EPS (Basic)
|
-0.49 | -0.70 | -0.49 | -0.37 | -0.45 | -0.13 | -0.10 | -0.16 | -0.08 | -0.25 | -0.21 | -0.25 | -0.25 | -0.28 | -0.48 | -0.31 | -0.72 | -0.64 | -0.66 | -0.68 | -0.71 | -0.79 | -1.17 | -1.24 | -1.31 | -1.26 | -1.63 | -1.23 | -1.77 | -2.63 | -1.23 | -1.84 | -0.91 | -0.78 | -2.00 | -0.31 | -0.19 | -0.06 | -0.09 | 0.13 | 0.15 | 0.24 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | -0.69 | -0.68 | -0.71 | -0.79 | -1.17 | -1.24 | -1.31 | -1.26 | -1.63 | -1.23 | -1.77 | -2.63 | -1.23 | -1.84 | -0.91 | -0.78 | -2.00 | -0.31 | -0.19 | -0.06 | -0.09 | 0.12 | 0.14 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
| | | 82.20M | 82.20M | 84.57M | 87.13M | 87.53M | 90.48M | 91.92M | 93.03M | 94.23M | 95.78M | 97.45M | 98.86M | 123.58M | 126.27M | 135.89M | 137.15M | 139.71M | 140.05M | 143.13M | 150.96M | 170.48M | 172.70M | 177.15M | 178.33M | 181.52M | 181.68M | 183.13M | 184.34M | 187.27M | 183.93M | 181.12M | 181.04M | 182.06M | 171.17M | 160.60M | 153.38M | 152.63M | 152.67M | 153.43M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 130.08M | 139.23M | 141.62M | 147.50M | 146.71M | 167.16M | 173.41M | 177.23M | 174.18M | 180.90M | 182.35M | 183.69M | 182.99M | 186.40M | 184.93M | 183.85M | 183.33M | 181.02M | 175.61M | 170.06M | 165.93M | 161.79M | 160.73M | 160.21M |
|
EBITDA
|
-8.79M | -8.94M | -8.20M | -6.37M | -10.85M | -11.28M | -12.82M | -14.76M | -7.07M | -24.03M | -20.22M | -24.26M | -21.96M | -25.03M | -43.99M | -87.59M | -93.73M | -94.67M | -93.80M | -92.70M | -102.64M | -112.27M | -185.29M | -197.34M | -202.27M | -232.34M | 47.80M | -217.81M | -311.94M | -457.00M | 77.77M | -264.08M | -141.83M | -108.90M | 163.10M | -43.50M | -19.04M | -4.89M | 13.73M | 23.08M | 36.99M | 40.95M |
|
Tax Rate
|
0.93% | | | | | | | 0.21% | | | 1.03% | | | | | 58.62% | 2.15% | 2.88% | | | | | 7.89% | | | 6.21% | | 1.29% | | | | | | | | | | | 8.02% | 24.70% | 33.25% | |