|
Revenue
|
10.79M | 5.58M | 5.00M | 5.30M | 13.19M | 4.88M | 4.01M | 4.05M | 4.29M | 3.23M | 0.60M | 0.41M | 0.41M | 0.38M | 0.02M | 0.01M | 0.26M | 0.02M | -0.16M | -0.20M | -0.68M | -0.36M | -0.36M | 3.50M | 3.33M | 7.08M | 13.38M | 6.55M | 5.15M | 4.36M | 2.22M | 4.50M | 3.74M | 8.77M | 0.54M | 0.13M | | | | | | | | | | 7.50M | | |
|
Research & Development
|
2.58M | 2.74M | | 2.53M | 3.22M | 3.45M | 3.43M | 3.67M | 3.79M | 4.26M | 4.36M | 5.10M | 5.96M | 4.40M | 5.90M | 6.11M | 7.16M | 6.40M | 5.57M | 5.42M | 6.25M | 9.14M | 8.21M | 9.75M | 11.75M | 11.79M | 10.72M | 13.04M | 14.97M | 16.31M | 18.38M | 18.89M | 21.89M | 19.36M | 22.15M | 29.43M | 34.83M | 39.52M | 44.04M | 42.88M | 41.08M | 44.25M | 49.70M | 56.97M | 59.47M | 61.20M | 74.98M | 77.05M |
|
Selling, General & Administrative
|
1.69M | 0.82M | | 1.30M | 1.32M | 1.39M | 6.72M | 0.18M | 1.32M | 1.57M | 1.90M | 1.68M | 1.78M | 1.44M | 2.10M | 1.80M | 1.74M | 1.67M | 2.24M | 2.18M | 1.94M | 2.62M | 2.31M | 2.70M | 3.17M | 3.32M | 3.31M | 3.21M | 3.11M | 4.11M | 6.34M | 4.83M | 6.69M | 6.78M | 8.71M | 8.83M | 8.50M | 9.54M | 11.58M | 12.80M | 12.62M | 14.79M | 19.40M | 16.71M | 18.00M | 19.04M | 19.24M | 19.28M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 5.66M | 4.56M | 5.54M | 5.53M | 6.01M | 6.71M |
|
Other Operating Expenses
|
| | | 0.14M | | | | | | | | | | | | | | | 4.40M | | 6.00M | | | | | | | | | | | | | | | | | | | | | -4.90M | -5.66M | -4.56M | -5.54M | -5.53M | -6.01M | -6.71M |
|
Operating Expenses
|
4.27M | 3.56M | | 3.97M | 4.53M | 4.84M | 10.15M | 3.85M | 5.11M | 5.83M | 6.26M | 6.78M | 7.74M | 5.84M | 8.00M | 7.91M | 8.91M | 8.07M | 7.81M | 7.59M | 14.19M | 11.76M | 10.51M | 12.45M | 14.93M | 15.11M | 14.03M | 16.25M | 18.07M | 20.42M | 24.72M | 23.72M | 28.57M | 26.14M | 30.85M | 38.26M | 43.33M | 49.05M | 55.62M | 55.68M | 53.70M | 59.04M | 69.10M | 73.68M | 77.48M | 80.24M | 94.23M | 96.34M |
|
Operating Income
|
6.52M | 2.02M | 1.03M | 1.38M | 8.66M | 0.04M | -6.14M | 0.20M | -0.82M | -2.60M | -5.66M | -6.37M | -7.33M | -5.46M | -7.99M | -7.89M | -8.64M | -8.05M | -7.81M | -7.59M | -14.19M | -11.76M | -10.51M | -8.95M | -11.60M | -8.03M | -0.65M | -9.70M | -12.92M | -16.06M | -22.50M | -15.60M | -24.84M | -17.37M | -30.32M | -38.13M | -43.33M | -49.05M | -55.62M | -55.68M | -53.70M | -59.04M | -69.10M | -73.68M | -77.48M | -72.74M | -94.23M | -96.34M |
|
EBIT
|
6.52M | 2.02M | 1.03M | 1.38M | 8.66M | 0.04M | -6.14M | 0.20M | -0.82M | -2.60M | -5.66M | -6.37M | -7.33M | -5.46M | -7.99M | -7.89M | -8.64M | -8.05M | -7.81M | -7.59M | -14.19M | -11.76M | -10.51M | -8.95M | -11.60M | -8.03M | -0.65M | -9.70M | -12.92M | -16.06M | -22.50M | -15.60M | -24.84M | -17.37M | -30.32M | -38.13M | -43.33M | -49.05M | -55.62M | -55.68M | -53.70M | -59.04M | -69.10M | -73.68M | -77.48M | -72.74M | -94.23M | -96.34M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | -0.03M | | | | -0.28M | | | | -0.07M | -0.02M | | | -3.36M | -1.29M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.12M | 0.14M | | 0.14M | 0.14M | 0.15M | 0.15M | 0.16M | 0.13M | 0.10M | 0.10M | 0.12M | 0.11M | 0.17M | 0.15M | 0.11M | 0.12M | 0.10M | 0.11M | 0.12M | 0.33M | 0.68M | 0.71M | 0.53M | 0.44M | 1.12M | 0.91M | 0.17M | 0.09M | 0.15M | 0.07M | 0.06M | 0.19M | 0.37M | 0.82M | 3.07M | 4.46M | 5.42M | 6.52M | 6.98M | 8.69M | 11.36M | 10.84M | 10.33M | 9.42M | 8.08M | 7.20M | 6.21M |
|
Other Non Operating Income
|
-0.24M | 0.36M | | 0.20M | 0.39M | 1.04M | -3.17M | 0.81M | -3.14M | -1.43M | 2.30M | 0.23M | -0.50M | -0.71M | 0.32M | 0.40M | 0.78M | -0.11M | -0.28M | -0.14M | 0.15M | 0.13M | 0.14M | -0.08M | 0.29M | -0.24M | -0.99M | 0.47M | 2.38M | 0.15M | 0.12M | -0.13M | 1.89M | 0.30M | -0.41M | -2.38M | 0.60M | 0.31M | 0.38M | -0.41M | -0.09M | 0.17M | 0.01M | 0.24M | -1.48M | 0.04M | 1.70M | -0.09M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.24M | -2.69M | -0.88M | 0.39M | 7.08M | 7.61M | 7.94M | 7.07M | 8.75M | 11.52M | 10.85M | 10.57M | 7.94M | 8.12M | 8.90M | 6.12M |
|
EBT
|
6.62M | 2.16M | 1.03M | 1.52M | 8.80M | 0.19M | -5.99M | 0.36M | -0.69M | -2.51M | -5.56M | -6.24M | -7.22M | -5.29M | -7.84M | -7.78M | -8.52M | -7.96M | -3.74M | -7.81M | -14.39M | -11.30M | -10.04M | -8.87M | -11.41M | -7.49M | -0.21M | -9.06M | -12.34M | -15.83M | -22.33M | -15.65M | -25.08M | -20.06M | -31.20M | -37.74M | -36.26M | -41.44M | -47.68M | -48.62M | -44.95M | -47.52M | -58.26M | -63.11M | -74.52M | -64.62M | -85.33M | -90.22M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | 0.01M | -0.01M | -0.01M | 0.04M | -0.03M | 0.01M | -0.04M | -0.00M | -0.04M | -0.20M | -0.01M | -0.07M | -0.22M | -0.20M | 0.48M | -0.39M | -0.04M | -0.59M | 1.18M | 0.29M | -0.22M | -0.16M | -0.20M | 0.41M | -0.33M | -0.32M | 5.02M | 0.43M | -0.63M | 0.68M |
|
Profit After Tax
|
6.38M | 2.51M | 1.03M | 1.37M | 9.19M | 1.22M | -9.16M | 1.17M | -3.83M | -3.94M | -3.26M | -6.02M | -7.71M | -6.00M | -7.52M | -7.38M | -7.74M | -8.06M | -3.75M | -7.80M | -14.38M | -11.34M | -10.01M | -8.87M | -11.38M | -7.48M | -0.17M | -8.86M | -12.32M | -15.76M | -22.11M | -15.45M | -25.56M | -19.67M | -31.16M | -37.15M | -37.40M | -41.73M | -47.46M | -48.46M | -44.74M | -47.93M | -57.92M | -62.79M | -65.69M | -65.05M | -84.71M | -90.90M |
|
Income from Continuing Operations
|
6.62M | 2.16M | 1.03M | 1.52M | 8.80M | 0.19M | -5.99M | 0.36M | -0.69M | -2.51M | -5.56M | -6.24M | -7.22M | -5.29M | -7.84M | -7.78M | -8.52M | -7.96M | -3.75M | -7.80M | -14.38M | -11.34M | -10.01M | -8.87M | -11.38M | -7.48M | -0.17M | -8.86M | -12.32M | -15.76M | -22.11M | -15.45M | -25.56M | -19.67M | -31.16M | -37.15M | -37.44M | -41.73M | -47.46M | -48.46M | -44.74M | -47.93M | -57.92M | -62.79M | -79.54M | -65.05M | -84.71M | -90.90M |
|
Consolidated Net Income
|
6.62M | 2.16M | 1.03M | 1.52M | 8.80M | 0.19M | -5.99M | 0.36M | -0.69M | -2.51M | -5.56M | -6.24M | -7.22M | -5.29M | -7.84M | -7.78M | -8.52M | -7.96M | -3.75M | -7.80M | -14.38M | -11.34M | -10.01M | -8.87M | -11.38M | -7.48M | -0.17M | -8.86M | -12.32M | -15.76M | -22.11M | -15.45M | -25.56M | -19.67M | -31.16M | -37.15M | -37.44M | -41.73M | -47.46M | -48.46M | -44.74M | -47.93M | -57.92M | -62.79M | -79.54M | -65.05M | -84.71M | -90.90M |
|
Income towards Parent Company
|
6.62M | 2.16M | 1.03M | 1.52M | 8.80M | 0.19M | -5.99M | 0.36M | -0.69M | -2.51M | -5.56M | -6.24M | -7.22M | -5.29M | -7.84M | -7.78M | -8.52M | -7.96M | -3.75M | -7.80M | -14.38M | -11.34M | -10.01M | -8.87M | -11.38M | -7.48M | -0.17M | -8.86M | -12.32M | -15.76M | -22.11M | -15.45M | -25.56M | -19.67M | -31.16M | -37.15M | -37.44M | -41.73M | -47.46M | -48.46M | -44.74M | -47.93M | -57.92M | -62.79M | -79.54M | -65.05M | -84.71M | -90.90M |
|
Preferred Dividend Payments
|
5.06M | | | 1.37M | 5.60M | | | | | | | | | | | | | | 0.03M | 1.30M | 1.62M | 0.43M | 0.38M | 0.34M | 0.42M | 0.22M | 0.01M | 0.25M | 0.35M | 0.42M | 0.52M | 0.36M | 0.49M | 0.30M | -0.68M | | 0.02M | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
1.32M | 2.51M | 1.03M | 0.15M | 3.60M | 1.22M | -9.16M | 1.17M | -3.83M | -3.94M | -5.56M | -6.24M | -7.22M | -5.29M | -7.52M | -7.78M | -8.52M | -7.96M | -3.72M | -6.50M | -12.76M | -10.91M | -9.63M | -8.54M | -10.95M | -7.26M | -0.17M | -8.61M | -11.97M | -15.34M | -21.59M | -15.08M | -25.08M | -19.37M | -31.16M | -37.15M | -37.38M | -41.73M | -47.46M | -48.46M | -44.74M | -47.93M | -57.92M | -62.79M | -79.54M | -65.05M | -84.71M | -90.90M |
|
EPS (Basic)
|
0.99 | 1.87 | | 0.01 | 2.67 | 0.14 | -0.64 | 0.08 | -0.27 | -0.27 | -0.23 | -0.42 | -0.51 | -0.34 | -0.42 | -0.41 | -0.43 | -0.45 | -0.21 | -0.45 | -0.63 | -0.42 | -0.37 | -0.33 | -0.41 | -0.22 | 0.00 | -0.25 | -0.34 | -0.42 | -0.51 | -0.36 | -0.48 | -0.35 | -0.55 | -0.57 | -0.57 | -0.63 | -0.72 | -0.73 | -0.64 | -0.62 | -0.75 | -0.81 | -0.84 | -0.83 | -1.07 | -1.15 |
|
EPS (Weighted Average and Diluted)
|
0.63 | 1.17 | | | 1.69 | 0.13 | -0.64 | -0.07 | -0.27 | -0.27 | -0.23 | -0.42 | -0.51 | -0.32 | -0.43 | -0.41 | -0.43 | -0.45 | -0.21 | -0.45 | -0.63 | -0.42 | | | | | | | -0.35 | | -0.43 | -0.36 | -0.48 | -0.35 | -0.55 | -0.57 | -0.57 | -0.63 | -0.72 | -0.73 | -0.64 | -0.62 | -0.75 | -0.81 | -0.84 | -0.83 | -1.07 | -1.15 |
|
Shares Outstanding (Weighted Average)
|
| | | 13.54M | 13.54M | 14.18M | 14.22M | 14.23M | 14.29M | 14.38M | 14.40M | 14.40M | 14.43M | 17.89M | 17.94M | 18.00M | 18.00M | 18.00M | 18.00M | 14.17M | 19.26M | 25.75M | 25.77M | 25.78M | 25.87M | 34.96M | 34.97M | 34.99M | 35.01M | 35.81M | 40.97M | 41.12M | 51.59M | 51.92M | 53.11M | 62.26M | 62.54M | 63.04M | 63.56M | 64.15M | 65.43M | 75.43M | 75.47M | 75.76M | 76.24M | 76.54M | 76.73M | 77.11M |
|
Shares Outstanding (Diluted Average)
|
2.08M | 2.01M | | | 2.12M | 3.96M | | | 14.30M | 14.28M | | | | 15.49M | | | | | 17.80M | | | 25.75M | | | | | | | 34.54M | | 42.09M | 42.27M | 43.63M | 54.85M | 56.19M | 65.47M | 60.54M | 65.72M | 65.86M | 66.00M | 66.89M | 77.59M | 77.67M | 77.93M | 77.89M | 78.69M | 78.95M | 79.25M |
|
EBITDA
|
6.52M | 2.02M | 1.03M | 0.46M | 7.68M | -0.78M | -6.14M | -9.16M | -3.83M | -3.94M | -5.66M | -6.37M | -7.33M | -5.46M | -7.99M | -7.89M | -8.64M | -8.05M | -7.81M | -7.59M | -14.19M | -11.76M | -10.51M | -8.95M | -11.60M | -8.03M | -0.65M | -9.70M | -12.92M | -16.06M | -22.50M | -15.60M | -24.84M | -17.37M | -19.29M | -39.12M | -43.33M | -40.55M | -48.94M | -48.12M | -53.70M | -49.62M | -58.37M | -59.24M | -77.48M | -64.27M | -83.76M | -90.53M |
|
Interest Expenses
|
0.01M | 0.01M | | | | | | | | | | | | | | | | | 0.16M | 0.20M | 0.68M | 0.36M | 0.36M | 0.36M | 0.35M | 0.33M | 0.15M | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| 4.32M | | | 4.32M | 14.18M | 14.22M | 14.27M | 14.34M | 14.39M | 14.40M | 14.42M | 17.89M | 17.93M | 18.00M | 18.00M | 18.00M | 18.00M | 14.17M | 17.64M | 25.19M | 25.77M | 25.78M | 25.87M | 28.14M | 34.96M | 34.99M | 34.99M | 35.01M | 40.96M | 41.12M | 41.41M | 51.63M | 53.06M | 62.24M | 62.54M | 62.59M | 63.11M | 63.72M | 65.00M | 75.37M | 75.46M | 75.67M | 75.79M | 76.42M | 76.59M | 76.94M | 77.12M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | 0.10 | 0.06 | | 0.29 | | 0.32 | 0.01 | 18.22 | 2.24 | 0.11 | 0.43 | 0.97 | 1.31 | | 1.96 | 0.13 | 1.56 | | | 0.46 | 0.32 | 0.46 | | 0.57 | 0.51 | | | 0.73 | |