|
Revenue
|
36.45M | 43.16M | 56.82M | 62.70M | 72.62M | 81.52M | 91.64M | 107.56M | 127.87M | 141.87M | 159.74M | 186.78M | 215.07M | 226.27M | 250.96M | 282.70M | 305.27M | 323.43M | 347.68M | 373.66M | 413.52M | 439.58M | 479.86M | 525.32M | 555.39M | 582.48M | 618.64M | 671.72M | 743.19M | 788.63M | 825.05M | 887.75M | 938.10M | 976.30M | 1,018.38M | 1,061.97M | 1,105.96M | 1,131.68M | 1,175.03M | 1,260.36M | 1,327.26M | 1,376.34M | 1,434.66M | 1,535.80M | 1,599.10M | 1,646.44M | 1,684.00M | 1,787.00M | 1,866.00M | 1,922.00M | 1,990.00M | 2,085.00M | 2,160.00M | 2,211.00M | 2,240.00M | 2,348.00M | 2,432.00M |
|
Cost of Revenue
|
18.21M | 22.58M | 25.09M | 29.63M | 32.58M | 36.39M | 38.36M | 44.15M | 54.05M | 60.81M | 68.17M | 78.52M | 80.68M | 88.47M | 94.89M | 106.43M | 111.66M | 100.55M | 127.62M | 134.90M | 149.54M | 153.27M | 155.71M | 171.95M | 176.12M | 179.59M | 192.77M | 202.46M | 246.16M | 249.95M | 272.94M | 280.20M | 286.79M | 306.62M | 318.56M | 276.50M | 302.87M | 335.25M | 326.49M | 358.16M | 366.32M | 411.03M | 429.30M | 458.70M | 470.20M | 483.80M | 519.00M | 524.00M | 538.00M | 558.00M | 573.00M | 611.00M | 620.00M | 628.00M | 623.00M | 641.00M | 677.00M |
|
Gross Profit
|
18.23M | 20.58M | 31.73M | 33.07M | 40.03M | 45.13M | 53.28M | 63.41M | 73.82M | 81.06M | 91.57M | 108.26M | 134.39M | 137.80M | 156.06M | 176.27M | 193.61M | 222.88M | 220.06M | 238.76M | 263.99M | 286.31M | 324.15M | 353.37M | 379.27M | 402.89M | 425.87M | 469.26M | 497.03M | 538.67M | 552.12M | 607.55M | 651.31M | 669.68M | 699.83M | 785.47M | 803.09M | 796.43M | 848.54M | 902.20M | 960.94M | 965.32M | 1,005.36M | 1,077.10M | 1,128.91M | 1,162.64M | 1,165.00M | 1,263.00M | 1,328.00M | 1,364.00M | 1,417.00M | 1,474.00M | 1,540.00M | 1,583.00M | 1,617.00M | 1,707.00M | 1,755.00M |
|
Research & Development
|
16.40M | 18.29M | 20.79M | 23.55M | 28.07M | 30.25M | 36.28M | 41.17M | 49.35M | 55.32M | 65.17M | 77.46M | 85.27M | 88.96M | 99.33M | 115.34M | 124.02M | 131.24M | 141.78M | 161.89M | 185.31M | 191.56M | 196.44M | 221.10M | 239.59M | 253.45M | 263.58M | 292.84M | 318.00M | 337.40M | 347.83M | 378.12M | 401.74M | 422.21M | 443.48M | 418.68M | 419.96M | 439.10M | 441.62M | 444.25M | 455.62M | 537.52M | 541.51M | 547.84M | 565.73M | 591.93M | 600.00M | 610.00M | 619.00M | 635.00M | 656.00M | 649.00M | 647.00M | 674.00M | 663.00M | 660.00M | 666.00M |
|
Selling, General & Administrative
|
3.59M | 5.05M | 6.06M | 7.62M | 22.63M | 12.57M | 12.92M | 13.77M | 16.28M | 22.95M | 21.06M | 26.92M | 28.80M | 29.27M | 32.22M | 36.48M | 38.01M | 41.87M | 41.18M | 45.70M | 57.72M | 53.51M | 51.20M | 55.70M | 56.18M | 59.82M | 55.58M | 65.17M | 138.78M | 87.80M | 84.45M | 85.59M | 88.88M | 108.79M | 95.17M | 99.27M | 102.02M | 117.61M | 112.18M | 113.55M | 121.66M | 138.61M | 133.87M | 140.25M | 153.71M | 171.17M | 168.00M | 169.00M | 176.00M | 190.00M | 200.00M | 202.00M | 198.00M | 220.00M | 212.00M | 216.00M | 234.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 1.00M | | 75.00M | 166.00M | 1.00M | 5.00M |
|
Other Operating Expenses
|
35.89M | 42.91M | 49.93M | 57.89M | 62.78M | 69.38M | 75.06M | 84.90M | 102.64M | 111.57M | 125.59M | 144.16M | 152.47M | 158.42M | 172.81M | 198.51M | 213.41M | 203.23M | 236.25M | 252.75M | 276.42M | 283.45M | 292.42M | 330.15M | 339.68M | 350.54M | 370.74M | 402.69M | 469.16M | 483.70M | 516.15M | 546.53M | 557.72M | 591.39M | 624.19M | 560.77M | 598.05M | 648.29M | 659.55M | 703.68M | 726.05M | 800.73M | 832.12M | 881.79M | 905.99M | 972.10M | 936.00M | 972.00M | 983.00M | 1,018.00M | 1,062.00M | 1,122.00M | 1,150.00M | 1,167.00M | 1,160.00M | 1,223.00M | 1,268.00M |
|
Operating Expenses
|
55.89M | 66.25M | 76.78M | 89.06M | 113.49M | 112.20M | 124.27M | 139.84M | 168.27M | 189.84M | 211.82M | 248.55M | 266.54M | 276.66M | 304.36M | 350.34M | 375.44M | 376.34M | 419.21M | 460.34M | 519.45M | 528.52M | 540.06M | 606.95M | 635.45M | 663.82M | 689.91M | 760.70M | 925.94M | 908.91M | 948.44M | 1,010.25M | 1,048.35M | 1,122.40M | 1,162.84M | 1,078.72M | 1,120.04M | 1,204.99M | 1,213.35M | 1,261.48M | 1,303.32M | 1,476.86M | 1,507.50M | 1,569.88M | 1,625.42M | 1,735.20M | 1,704.00M | 1,751.00M | 1,778.00M | 1,843.00M | 1,926.00M | 1,974.00M | 1,995.00M | 2,136.00M | 2,201.00M | 2,100.00M | 2,173.00M |
|
Operating Income
|
-19.44M | -23.09M | -19.96M | -26.36M | -40.87M | -30.68M | -32.62M | -32.28M | -40.40M | -47.98M | -52.08M | -61.77M | -51.47M | -50.38M | -53.40M | -67.64M | -70.17M | -73.44M | -71.53M | -86.69M | -105.93M | -88.94M | -60.20M | -81.63M | -80.06M | -81.33M | -71.26M | -88.98M | -182.75M | -120.28M | -123.39M | -122.50M | -110.25M | -146.10M | -144.46M | -16.75M | -14.08M | -73.31M | -38.31M | -1.12M | 23.95M | -100.51M | -72.84M | -34.08M | -26.32M | -88.76M | -20.00M | 36.00M | 88.00M | 79.00M | 64.00M | 111.00M | 165.00M | 75.00M | 39.00M | 248.00M | 259.00M |
|
EBIT
|
-19.44M | -23.09M | -19.96M | -26.36M | -40.87M | -30.68M | -32.62M | -32.28M | -40.40M | -47.98M | -52.08M | -61.77M | -51.47M | -50.38M | -53.40M | -67.64M | -70.17M | -73.44M | -71.53M | -86.69M | -105.93M | -88.94M | -60.20M | -81.63M | -80.06M | -81.33M | -71.26M | -88.98M | -182.75M | -120.28M | -123.39M | -122.50M | -110.25M | -146.10M | -144.46M | -16.75M | -14.08M | -73.31M | -38.31M | -1.12M | 23.95M | -100.51M | -72.84M | -34.08M | -26.32M | -88.76M | -20.00M | 36.00M | 88.00M | 79.00M | 64.00M | 111.00M | 165.00M | 75.00M | 39.00M | 248.00M | 259.00M |
|
Interest & Investment Income
|
| | | 0.06M | 0.11M | 0.33M | 0.35M | 0.45M | 0.58M | 0.61M | 0.69M | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.24M | -0.44M | -0.04M | -0.64M | -0.36M | -0.17M | -0.26M | -3.48M | -6.89M | -6.92M | -7.00M | -6.95M | -8.05M | -8.27M | -7.24M | -3.78M | -6.72M | -6.50M | -5.84M | -21.19M | -3.10M | -2.29M | -1.66M | 0.94M | -3.74M | -7.10M | -3.85M | 1.61M | 26.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.24M | -0.44M | -0.04M | -0.64M | -0.36M | -0.17M | -0.26M | -3.48M | -6.89M | -6.92M | -7.00M | -6.95M | -8.05M | -8.27M | -7.24M | -3.78M | -6.72M | -6.50M | -5.84M | -21.19M | -3.10M | -2.29M | -1.66M | 0.94M | -3.74M | -7.10M | -3.85M | 1.61M | 26.62M | 15.15M | 7.14M | -0.11M | -4.14M | 16.88M | -10.97M | -11.45M | -8.85M | 4.74M | -9.05M | 102.98M | 21.56M | 16.51M | -20.16M | -32.79M | 4.16M | 10.79M | 27.00M | 46.00M | 41.00M | 59.00M | 59.00M | 57.00M | 62.00M | 45.00M | 64.00M | 56.00M | 79.00M |
|
EBT
|
-19.68M | -23.54M | -19.99M | -27.00M | -41.23M | -30.84M | -32.88M | -35.76M | -47.29M | -54.90M | -59.08M | -68.72M | -59.51M | -58.66M | -60.64M | -71.42M | -76.90M | -65.08M | -77.37M | -107.88M | -109.04M | -91.23M | -61.86M | -80.69M | -83.80M | -88.43M | -75.11M | -87.37M | -156.14M | -105.13M | -116.25M | -122.60M | -114.39M | -129.21M | -155.43M | -28.21M | -22.92M | -68.57M | -47.36M | 101.86M | 45.50M | -84.00M | -93.01M | -66.87M | -22.16M | -77.97M | 7.00M | 82.00M | 129.00M | 138.00M | 123.00M | 168.00M | 227.00M | 120.00M | 103.00M | 304.00M | 338.00M |
|
Tax Provisions
|
0.05M | 0.05M | 0.06M | -0.12M | 0.08M | 0.10M | 0.14M | 0.22M | 0.24M | 1.08M | 0.31M | 0.49M | 0.40M | 0.81M | 0.92M | -2.00M | 0.92M | 1.18M | 1.14M | -0.07M | 1.08M | -2.96M | 2.18M | 1.84M | 1.75M | 0.44M | -1.00M | -1.21M | -2.81M | -0.49M | 0.03M | -1.89M | 1.34M | -0.77M | 3.00M | -0.19M | 1.42M | 3.13M | -1.00M | -3.87M | 2.09M | -10.00M | 9.17M | -2.71M | 52.56M | 47.98M | 7.00M | 3.00M | 15.00M | -1050.00M | 16.00M | 36.00M | 34.00M | 26.00M | 35.00M | 76.00M | 86.00M |
|
Profit After Tax
|
-19.80M | -23.84M | -20.26M | -27.09M | -41.47M | -30.94M | -33.02M | -35.98M | -47.53M | -55.98M | -59.39M | -69.22M | -59.91M | -59.47M | -61.56M | -69.42M | -77.81M | -81.13M | -78.50M | -107.81M | -110.11M | -88.27M | -64.04M | -82.53M | -85.55M | -89.10M | -74.41M | -86.16M | -153.33M | -104.36M | -116.28M | -120.71M | -115.73M | -127.96M | -158.37M | -28.02M | -24.34M | -71.71M | -46.52M | 105.74M | 43.41M | -73.63M | -102.17M | -64.16M | -74.72M | -125.95M | | 79.00M | 114.00M | 1,188.00M | 107.00M | 132.00M | 193.00M | 94.00M | 68.00M | 228.00M | 252.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | | | -2.00M | 0.20M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-19.73M | -23.59M | -20.05M | -26.88M | -41.31M | -30.94M | -33.02M | -35.98M | -47.53M | -55.98M | -59.39M | -69.22M | -59.91M | -59.47M | -61.56M | -69.42M | -77.81M | -66.26M | -78.50M | -107.81M | -110.11M | -88.27M | -64.04M | -82.53M | -85.55M | -88.87M | -74.11M | -86.16M | -153.33M | -104.64M | -116.28M | -120.71M | -115.73M | -128.44M | -158.43M | -28.02M | -24.34M | -71.71M | -46.36M | 105.74M | 43.41M | -74.00M | -102.17M | -64.16M | -74.72M | -125.95M | | 79.00M | 114.00M | 1,188.00M | 107.00M | 132.00M | 193.00M | 94.00M | 68.00M | 228.00M | 252.00M |
|
Consolidated Net Income
|
-19.73M | -23.59M | -20.05M | -26.88M | -41.31M | -30.94M | -33.02M | -35.98M | -47.53M | -55.98M | -59.39M | -69.22M | -59.91M | -59.47M | -61.56M | -69.42M | -77.81M | -66.26M | -78.50M | -107.81M | -110.11M | -88.27M | -64.04M | -82.53M | -85.55M | -88.87M | -74.11M | -86.16M | -153.33M | -104.64M | -116.28M | -120.71M | -115.73M | -128.44M | -158.43M | -28.02M | -24.34M | -71.71M | -46.36M | 105.74M | 43.41M | -74.00M | -102.17M | -64.16M | -74.72M | -125.95M | | 79.00M | 114.00M | 1,188.00M | 107.00M | 132.00M | 193.00M | 94.00M | 68.00M | 228.00M | 252.00M |
|
Income towards Parent Company
|
-19.73M | -23.59M | -20.05M | -26.88M | -41.31M | -30.94M | -33.02M | -35.98M | -47.53M | -55.98M | -59.39M | -69.22M | -59.91M | -59.47M | -61.56M | -69.42M | -77.81M | -66.26M | -78.50M | -107.81M | -110.11M | -88.27M | -64.04M | -82.53M | -85.55M | -88.87M | -74.11M | -86.16M | -153.33M | -104.64M | -116.28M | -120.71M | -115.73M | -128.44M | -158.43M | -28.02M | -24.34M | -71.71M | -46.36M | 105.74M | 43.41M | -74.00M | -102.17M | -64.16M | -74.72M | -125.95M | | 79.00M | 114.00M | 1,188.00M | 107.00M | 132.00M | 193.00M | 94.00M | 68.00M | 228.00M | 252.00M |
|
Preferred Dividend Payments
|
0.07M | 0.26M | 0.20M | 0.21M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-19.80M | -23.84M | -20.26M | -27.09M | -41.47M | -30.94M | -33.02M | -35.98M | -47.53M | -55.98M | -59.39M | -69.22M | -59.91M | -59.47M | -61.56M | -69.42M | -77.81M | -66.26M | -78.50M | -107.81M | -110.11M | -88.27M | -64.04M | -82.53M | -85.55M | -88.87M | -74.11M | -86.16M | -153.33M | -104.64M | -116.28M | -120.71M | -115.73M | -128.44M | -158.43M | -28.02M | -24.34M | -71.71M | -46.36M | 105.74M | 43.41M | -74.00M | -102.17M | -64.16M | -74.72M | -125.95M | | 79.00M | 114.00M | 1,188.00M | 107.00M | 132.00M | 193.00M | 94.00M | 68.00M | 228.00M | 252.00M |
|
EPS (Basic)
|
-0.66 | -0.77 | -0.61 | -0.78 | -0.67 | -0.19 | -0.20 | -0.21 | -0.27 | -0.32 | -0.32 | -0.38 | -0.33 | -0.32 | -0.33 | -0.37 | -0.41 | -0.42 | -0.40 | -0.55 | -0.55 | -0.44 | -0.31 | -0.40 | -0.41 | -0.42 | -0.35 | -0.40 | -0.70 | -0.47 | -0.52 | -0.53 | -0.51 | -0.56 | -0.68 | -0.12 | -0.10 | -0.30 | -0.19 | 0.43 | 0.17 | -0.30 | -0.41 | -0.25 | -0.29 | -0.49 | | 0.30 | 0.43 | 4.54 | 0.40 | 0.50 | 0.73 | 0.35 | 0.25 | 0.86 | 0.95 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57 | -0.68 | -0.12 | -0.10 | -0.30 | -0.19 | 0.41 | 0.17 | -0.28 | -0.41 | -0.25 | -0.29 | -0.49 | | 0.30 | 0.43 | 4.48 | 0.40 | 0.49 | 0.72 | 0.34 | 0.25 | 0.84 | 0.94 |
|
Shares Outstanding (Weighted Average)
|
| | | 160.29M | 160.29M | 166.00M | 166.00M | 173.00M | 174.00M | 175.00M | 184.00M | 185.00M | 186.00M | 187.00M | 189.00M | 191.00M | 192.00M | 194.00M | 195.00M | 197.00M | 200.00M | 201.00M | 203.00M | 207.00M | 208.00M | 210.00M | 212.00M | 216.00M | 217.00M | 220.00M | 222.00M | 226.00M | 228.00M | 230.00M | 232.00M | 235.00M | 237.00M | 240.00M | 243.00M | 247.00M | 248.00M | 250.00M | 251.00M | 254.00M | 256.00M | 257.00M | 259.00M | 261.00M | 262.00M | 263.00M | 264.00M | 265.00M | 265.00M | 266.00M | 266.00M | 267.00M | 267.00M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.19M | 232.94M | 236.00M | 238.06M | 237.02M | 243.74M | 260.02M | 254.76M | 254.03M | 251.74M | 254.35M | 255.75M | 254.82M | 261.37M | 264.44M | 266.38M | 265.29M | 270.30M | 269.13M | 268.94M | 269.20M | 270.30M | 270.24M | 269.70M |
|
EBITDA
|
-19.44M | -23.09M | -19.96M | -26.36M | -40.87M | -30.68M | -32.62M | -32.28M | -40.40M | -47.98M | -52.08M | -61.77M | -51.47M | -50.38M | -53.40M | -67.64M | -70.17M | -73.44M | -71.53M | -86.69M | -105.93M | -88.94M | -60.20M | -81.63M | -80.06M | -81.33M | -71.26M | -88.98M | -182.75M | -120.28M | -123.39M | -122.50M | -110.25M | -146.10M | -144.46M | -16.75M | -14.08M | -73.31M | -38.31M | -1.12M | 23.95M | -100.51M | -72.84M | -34.08M | -26.32M | -88.76M | -20.00M | 36.00M | 88.00M | 79.00M | 64.00M | 111.00M | 165.00M | 75.00M | 39.00M | 248.00M | 259.00M |
|
Interest Expenses
|
| | | 0.17M | 0.43M | 0.37M | 0.42M | 3.88M | 7.66M | 7.65M | 7.71M | 7.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | 0.43% | | | | | | | | | | | | 2.80% | | | | 0.06% | | 3.25% | | | | | 1.33% | 1.39% | 1.80% | 0.47% | | 1.54% | | 0.60% | | 0.68% | | | 2.11% | | 4.59% | 11.90% | | 4.05% | | | 100.00% | 3.66% | 11.63% | | 13.01% | 21.43% | 14.98% | 21.67% | 33.98% | 25.00% | 25.44% |