|
Revenue
|
66.24M | 78.67M | 88.65M | 92.33M | 127.27M | 171.27M | 176.76M | 169.37M | 185.98M | 208.40M | 224.59M | 227.61M | 245.78M | 266.85M | 281.84M | 282.33M | 299.88M | 325.25M | 343.09M | 365.33M | 454.10M | 599.58M | 745.21M | 943.95M | 1,125.82M | 768.35M | 656.69M | -926.87M | 1,218.00M | 1,310.00M | 550.00M | 535.00M | 536.00M | 504.00M | 483.00M | 435.00M | 469.00M | 506.00M | 496.00M | 474.00M | 529.00M | 572.00M | 581.00M | 554.00M | 598.00M | 655.00M | 676.00M |
|
Cost of Revenue
|
35.13M | 48.43M | 47.46M | 38.44M | 59.29M | 87.94M | 82.04M | 78.85M | 99.10M | 99.63M | 93.18M | 90.51M | 105.94M | 131.22M | 107.11M | 103.94M | 137.29M | 147.73M | 128.73M | 138.87M | 161.59M | 271.22M | 399.83M | 721.70M | 761.67M | 487.48M | 243.77M | -988.65M | 711.00M | 772.00M | 205.00M | 183.00M | 174.00M | 163.00M | 165.00M | 162.00M | 156.00M | 173.00M | 164.00M | 165.00M | 166.00M | 205.00M | 217.00M | 202.00M | 198.00M | 226.00M | 214.00M |
|
Gross Profit
|
31.11M | 30.25M | 41.18M | 53.89M | 67.99M | 83.33M | 94.72M | 90.52M | 86.88M | 108.77M | 131.41M | 137.10M | 139.84M | 135.63M | 174.73M | 178.40M | 162.59M | 177.52M | 214.36M | 226.47M | 292.52M | 328.36M | 345.37M | 222.25M | 364.15M | 333.42M | 412.92M | 341.79M | 507.00M | 538.00M | 468.00M | 440.00M | 444.00M | 407.00M | 394.00M | 346.00M | 377.00M | 402.00M | 386.00M | 359.00M | 406.00M | 442.00M | 441.00M | 420.00M | 459.00M | 489.00M | 491.00M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | 23.26M | 23.16M | 23.54M | 24.39M | 13.00M | 12.60M | 12.00M | 41.71M | 11.00M | 11.00M | 11.10M | 28.84M | 11.80M | 13.10M | 12.80M | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
16.73M | 19.51M | 20.79M | 27.64M | 37.33M | 51.74M | 53.72M | 41.69M | 60.37M | 63.40M | 64.50M | 67.32M | 72.87M | 78.54M | 83.39M | 85.19M | 93.93M | 100.38M | 105.31M | 111.19M | 107.77M | 120.33M | 123.97M | -1.15M | 134.92M | 97.51M | 94.77M | 31.24M | 120.00M | 129.00M | 101.00M | 102.00M | 108.00M | 119.00M | 142.00M | 129.00M | 137.00M | 140.00M | 142.00M | 141.00M | 147.00M | 144.00M | 145.00M | 149.00M | 149.00M | 153.00M | 151.00M |
|
Selling, General & Administrative
|
14.69M | 14.52M | 15.76M | 20.54M | 38.02M | 43.81M | 42.67M | 60.48M | 57.79M | 183.76M | 42.62M | 47.83M | 45.47M | 53.35M | 54.23M | 57.78M | 56.07M | 60.58M | 70.74M | 74.76M | 95.77M | 82.84M | 88.49M | 98.91M | 92.28M | 85.38M | 85.80M | 60.62M | 101.00M | 114.00M | 104.00M | 111.00M | 112.00M | 120.00M | 138.00M | 128.00M | 123.00M | 153.00M | 131.00M | 146.00M | 132.00M | 131.00M | 123.00M | 138.00M | 121.00M | 121.00M | 127.00M |
|
Restructuring Costs
|
| | 13.20M | 8.11M | 25.07M | 6.65M | 3.42M | 0.41M | 0.59M | 0.20M | 0.09M | 0.53M | 0.10M | 0.04M | 0.22M | 0.10M | 0.03M | 0.63M | 1.41M | 0.27M | 0.35M | 0.29M | 0.01M | | | | | | 1.00M | 4.00M | 3.00M | 1.00M | 14.00M | | | | | | 1.00M | 2.00M | | | 1.00M | | | | |
|
Other Operating Expenses
|
-23.81M | -29.65M | -18.62M | -11.27M | -17.85M | -26.73M | -21.39M | -25.08M | -47.60M | -156.15M | 6.81M | -23.49M | 126.17M | 151.48M | 129.26M | 300.49M | 161.21M | 173.25M | 175.93M | 276.83M | 312.94M | 458.65M | 581.18M | -624.14M | 1,043.12M | 160.67M | 155.89M | 10.20M | 197.00M | 229.00M | 205.00M | 194.00M | 174.00M | 163.00M | 165.00M | 172.00M | 162.00M | 176.00M | 165.00M | 175.00M | 172.00M | 205.00M | 217.00M | 202.00M | 198.00M | 226.00M | 216.00M |
|
Operating Expenses
|
72.72M | 89.44M | 104.89M | 103.54M | 185.20M | 208.86M | 204.44M | 195.71M | 234.06M | 363.73M | 216.75M | 224.90M | 244.61M | 283.41M | 267.09M | 443.56M | 311.24M | 334.84M | 353.39M | 463.05M | 516.83M | 662.12M | 793.65M | -526.38M | 1,270.32M | 343.55M | 336.47M | 102.05M | 419.00M | 476.00M | 413.00M | 408.00M | 408.00M | 402.00M | 445.00M | 429.00M | 422.00M | 469.00M | 439.00M | 464.00M | 451.00M | 480.00M | 486.00M | 489.00M | 468.00M | 500.00M | 494.00M |
|
Operating Income
|
-6.48M | -10.76M | -16.24M | -11.21M | -57.92M | -37.59M | -27.68M | -26.34M | -48.08M | -155.33M | 7.84M | 2.71M | 1.16M | -16.56M | 14.75M | -161.23M | -11.36M | -9.60M | -10.30M | -97.72M | -62.73M | -62.54M | -48.45M | -73.77M | -144.50M | -62.69M | 76.45M | 239.74M | 88.00M | 62.00M | 55.00M | 32.00M | 36.00M | 5.00M | -51.00M | -83.00M | -45.00M | -67.00M | -53.00M | -105.00M | -45.00M | -38.00M | -45.00M | -69.00M | -9.00M | -11.00M | -3.00M |
|
EBIT
|
-6.48M | -10.76M | -16.24M | -11.21M | -57.92M | -37.59M | -27.68M | -26.34M | -48.08M | -155.33M | 7.84M | 2.71M | 1.16M | -16.56M | 14.75M | -161.23M | -11.36M | -9.60M | -10.30M | -97.72M | -62.73M | -62.54M | -48.45M | -73.77M | -144.50M | -62.69M | 76.45M | 239.74M | 88.00M | 62.00M | 55.00M | 32.00M | 36.00M | 5.00M | -51.00M | -83.00M | -45.00M | -67.00M | -53.00M | -105.00M | -45.00M | -38.00M | -45.00M | -69.00M | -9.00M | -11.00M | -3.00M |
|
Other Non Operating Income
|
0.22M | 0.28M | 0.27M | 0.32M | 0.27M | 0.45M | 0.37M | 0.42M | 0.68M | 0.75M | 0.56M | -24.75M | 0.95M | 1.61M | 1.41M | 1.42M | 2.45M | 3.09M | 7.77M | 5.96M | 9.17M | 9.46M | 9.00M | 12.03M | 9.59M | 10.12M | 3.02M | 2.27M | 2.00M | 1.00M | -15.00M | | 2.00M | 5.00M | 12.00M | 24.00M | 32.00M | 42.00M | 34.00M | 43.00M | 33.00M | 34.00M | 34.00M | 26.00M | 22.00M | 18.00M | 18.00M |
|
EBT
|
-6.48M | -10.76M | -15.98M | -10.90M | -58.38M | -38.72M | -28.90M | -27.51M | -48.97M | -156.15M | 6.81M | -22.00M | -4.61M | -21.84M | 9.25M | -166.80M | -15.99M | -13.69M | -15.19M | -106.06M | -70.03M | -71.98M | -65.95M | -101.67M | -172.50M | -83.77M | 39.99M | 213.28M | 49.00M | 23.00M | 13.00M | 5.00M | 30.00M | 1.00M | -48.00M | -68.00M | -22.00M | -34.00M | -28.00M | -70.00M | -21.00M | -15.00M | -20.00M | -51.00M | 8.00M | 2.00M | 12.00M |
|
Tax Provisions
|
| | | | | | -2.85M | -1.79M | -1.36M | | | 1.49M | | | 0.04M | -89.64M | 2.60M | -10.60M | -14.70M | -8.40M | -2.50M | | -1.30M | -0.50M | -9.23M | 0.70M | 0.42M | 0.12M | -3.00M | 13.00M | -5.00M | -1.00M | 5.00M | -9.00M | 3.00M | 4.00M | | 1.00M | | 3.00M | 2.00M | 2.00M | | 1.00M | | | 2.00M |
|
Profit After Tax
|
-6.26M | -10.48M | -15.98M | -10.90M | -58.38M | -38.72M | -26.05M | -25.72M | -47.60M | -156.15M | 6.81M | -23.49M | -4.61M | -21.84M | 9.21M | -77.17M | -18.59M | -3.09M | -0.49M | -97.68M | -67.53M | -71.98M | -64.65M | -101.21M | -163.27M | -84.45M | 39.57M | 46.15M | 52.00M | 10.00M | -329.00M | -261.00M | 25.00M | 10.00M | -53.00M | -72.00M | -22.00M | -35.00M | -28.00M | -73.00M | -23.00M | -17.00M | -20.00M | -52.00M | 8.00M | 2.00M | 10.00M |
|
Income from Continuing Operations
|
-6.48M | -10.76M | -15.98M | -10.90M | -58.38M | -38.72M | -26.05M | -25.72M | -47.60M | -156.15M | 6.81M | -23.49M | -4.61M | -21.84M | 9.21M | -77.16M | -18.59M | -3.09M | -0.49M | -97.66M | -67.53M | -71.98M | -64.65M | -101.17M | -163.27M | -84.47M | 39.57M | 213.15M | 52.00M | 10.00M | 18.00M | 6.00M | 25.00M | 10.00M | -51.00M | -72.00M | -22.00M | -35.00M | -28.00M | -73.00M | -23.00M | -17.00M | -20.00M | -52.00M | 8.00M | 2.00M | 10.00M |
|
Consolidated Net Income
|
-6.48M | -10.76M | -15.98M | -10.90M | -58.38M | -38.72M | -26.05M | -25.72M | -47.60M | -156.15M | 6.81M | -23.49M | -4.61M | -21.84M | 9.21M | -77.16M | -18.59M | -3.09M | -0.49M | -97.66M | -67.53M | -71.98M | -64.65M | -101.17M | -163.27M | -84.47M | 39.57M | 213.15M | 52.00M | 10.00M | -347.00M | -267.00M | -9.00M | -2.00M | -2.00M | -72.00M | -22.00M | -35.00M | -28.00M | -73.00M | -23.00M | -17.00M | -20.00M | -52.00M | 8.00M | 2.00M | 10.00M |
|
Income towards Parent Company
|
-6.48M | -10.76M | -15.98M | -10.90M | -58.38M | -38.72M | -26.05M | -25.72M | -47.60M | -156.15M | 6.81M | -23.49M | -4.61M | -21.84M | 9.21M | -77.16M | -18.59M | -3.09M | -0.49M | -97.66M | -67.53M | -71.98M | -64.65M | -101.17M | -163.27M | -84.47M | 39.57M | 213.15M | 52.00M | 10.00M | -347.00M | -267.00M | -9.00M | -2.00M | -2.00M | -72.00M | -22.00M | -35.00M | -28.00M | -73.00M | -23.00M | -17.00M | -20.00M | -52.00M | 8.00M | 2.00M | 10.00M |
|
Net Income towards Common Stockholders
|
-6.48M | -10.76M | -15.98M | -10.90M | -58.38M | -38.72M | -26.05M | -25.72M | -47.60M | -156.15M | 6.81M | -23.49M | -4.61M | -21.84M | 9.21M | -77.16M | -18.59M | -3.09M | -0.49M | -97.66M | -67.53M | -71.98M | -64.65M | -101.17M | -163.27M | -84.47M | 39.57M | 213.15M | 52.00M | 10.00M | -347.00M | -267.00M | -9.00M | -2.00M | -2.00M | -72.00M | -22.00M | -35.00M | -28.00M | -73.00M | -23.00M | -17.00M | -20.00M | -52.00M | 8.00M | 2.00M | 10.00M |
|
EPS (Basic)
|
-0.16 | -0.26 | -0.13 | -0.09 | -0.40 | -0.22 | -0.15 | -0.14 | -0.27 | -0.87 | 0.04 | -0.12 | -0.03 | -0.12 | 0.05 | -0.42 | -0.10 | -0.02 | 0.00 | -0.50 | -0.33 | -0.35 | -0.31 | -0.49 | -0.78 | -0.38 | 0.17 | 0.23 | 0.21 | 0.04 | -1.29 | -1.04 | 0.10 | 0.04 | -0.22 | -0.30 | -0.09 | -0.15 | -0.12 | -0.32 | -0.10 | -0.07 | -0.08 | -0.22 | 0.03 | 0.01 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | 0.05 | | | | 0.00 | | | | -0.31 | -0.49 | -0.78 | -0.38 | 0.16 | 0.25 | 0.20 | 0.04 | -1.24 | -1.00 | 0.10 | 0.04 | -0.22 | -0.30 | -0.09 | -0.15 | -0.12 | -0.32 | -0.10 | -0.07 | -0.08 | -0.22 | 0.03 | 0.01 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
119.48M | 119.48M | 121.01M | 121.98M | 122.50M | 176.97M | 177.97M | 178.53M | 179.14M | 180.14M | 181.25M | 182.73M | 182.73M | 184.00M | 187.13M | 190.68M | 193.35M | 202.23M | 203.25M | 203.25M | 204.60M | 205.17M | 206.61M | 207.45M | 209.27M | 212.92M | 226.99M | 232.67M | 240.66M | 247.66M | 253.56M | 254.80M | 250.67M | 246.31M | 241.16M | 237.73M | 234.34M | 234.02M | 232.83M | 233.60M | 233.47M | 236.19M | 231.44M | 233.56M | 242.56M | 241.45M | 242.27M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | 196.43M | | | | 202.42M | | | | 207.00M | 206.38M | 210.67M | 219.47M | 242.63M | 231.44M | 259.35M | 261.50M | 265.11M | 261.83M | 265.94M | 248.54M | 244.16M | 242.16M | 234.43M | 234.02M | 235.56M | 233.57M | 234.69M | 234.07M | 233.55M | 234.08M | 256.19M | 253.92M | 256.24M |
|
EBITDA
|
-6.48M | -10.76M | -16.24M | -11.21M | -57.92M | -37.59M | -27.68M | -26.34M | -48.08M | -155.33M | 7.84M | 2.71M | 1.16M | -16.56M | 14.75M | -161.23M | -11.36M | -9.60M | -10.30M | -97.72M | -62.73M | -62.54M | -48.45M | -73.77M | -144.50M | -62.69M | 76.45M | 239.74M | 88.00M | 62.00M | 55.00M | 32.00M | 36.00M | 5.00M | -51.00M | -83.00M | -45.00M | -67.00M | -53.00M | -105.00M | -45.00M | -38.00M | -45.00M | -69.00M | -9.00M | -11.00M | -3.00M |
|
Interest Expenses
|
| | | | 0.73M | 1.58M | 1.59M | 0.70M | 1.57M | 1.57M | 1.59M | 2.67M | 6.72M | 6.90M | 6.91M | 6.99M | 7.07M | 7.19M | 12.67M | 14.33M | 16.47M | 18.90M | 26.50M | 39.93M | 37.59M | 37.59M | 39.47M | 23.35M | 40.00M | 39.00M | 29.00M | 29.00M | 8.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 10.00M | 9.00M | 8.00M | 5.00M | 5.00M | 3.00M |
|
Tax Rate
|
| | | | | | 9.87% | 6.51% | 2.79% | | | | | | 0.44% | 53.74% | | 77.41% | 96.76% | 7.92% | 3.57% | | 1.97% | 0.49% | 5.35% | | 1.06% | 0.06% | | 56.52% | | | 16.67% | | | | | | | | | | | | | | 16.67% |