Revenue | 782.12 | 557.72 | 388.83 | 259.75 | 156.62 | |
Revenue Growth (YoY) | 40.23% | 43.44% | 49.69% | 65.84% | 45.66% | |
Cost of Revenue | 390.56 | 281.51 | 205.22 | 144.9 | 87.03 | |
Gross Profit | 391.55 | 276.22 | 183.62 | 114.86 | 69.6 | |
Selling, General & Admin | 135.08 | 87.67 | 62.35 | 41.95 | 28.99 | |
Research & Development | 105.47 | 92.71 | 62.23 | 34.21 | 19.12 | |
Operating Expenses | 240.56 | 180.38 | 124.58 | 76.15 | 48.11 | |
Operating Income | 151 | 95.84 | 59.04 | 38.7 | 21.49 | |
Interest Expense | -4.15 | -2.68 | -1.66 | -0.77 | -0.98 | |
Interest & Investment Income | 9.94 | 8.35 | 8.74 | 0.51 | 0.9 | |
Earnings From Equity Investments | 0.42 | 9.95 | 4.67 | 4.64 | 0.66 | |
Currency Exchange Gain (Loss) | 4.32 | -2.09 | 3.01 | -0.83 | -3.53 | |
Other Non Operating Income (Expenses) | 2.02 | 0.53 | 0.31 | 0.2 | -11.82 | |
EBT Excluding Unusual Items | 163.54 | 109.91 | 74.1 | 42.45 | 6.72 | |
Gain (Loss) on Sale of Investments | 2.76 | 6.31 | -6.74 | 0.61 | 12.57 | |
Pretax Income | 166.3 | 116.22 | 67.36 | 43.06 | 19.3 | |
Income Tax Expense | 35.03 | 19.36 | 16.8 | 0.13 | -2.38 | |
Earnings From Continuing Operations | 131.27 | 96.85 | 50.56 | 42.92 | 21.68 | |
Minority Interest in Earnings | -27.64 | -19.5 | -11.3 | -5.16 | -2.9 | |
Net Income | 103.63 | 77.35 | 39.26 | 37.76 | 18.78 | |
Net Income to Common | 103.63 | 77.35 | 39.26 | 37.76 | 18.78 | |
Net Income Growth | 33.97% | 97.00% | 3.99% | 101.05% | -0.60% | |
Shares Outstanding (Basic) | 62 | 60 | 59 | 58 | 55 | |
Shares Outstanding (Diluted) | 66 | 65 | 65 | 65 | 64 | |
Shares Change (YoY) | 2.11% | -0.72% | -0.02% | 2.84% | 10.70% | |
EPS (Basic) | 1.67 | 1.29 | 0.66 | 0.65 | 0.34 | |
EPS (Diluted) | 1.53 | 1.16 | 0.59 | 0.58 | 0.30 | |
EPS Growth | 31.52% | 96.64% | 2.76% | 92.02% | -9.09% | |
Free Cash Flow | 69.99 | -137.2 | -153.29 | -49.25 | -58.96 | |
Free Cash Flow Per Share | 1.06 | -2.12 | -2.35 | -0.75 | -0.93 | |
Gross Margin | 50.06% | 49.53% | 47.22% | 44.22% | 44.44% | |
Operating Margin | 19.31% | 17.18% | 15.18% | 14.90% | 13.72% | |
Profit Margin | 13.25% | 13.87% | 10.10% | 14.54% | 11.99% | |
Free Cash Flow Margin | 8.95% | -24.60% | -39.42% | -18.96% | -37.65% | |
EBITDA | 160.97 | 103.93 | 64.4 | 41.06 | 22.55 | |
EBITDA Margin | 20.58% | 18.63% | 16.56% | 15.81% | 14.40% | |
D&A For EBITDA | 9.97 | 8.09 | 5.37 | 2.35 | 1.06 | |
EBIT | 151 | 95.84 | 59.04 | 38.7 | 21.49 | |
EBIT Margin | 19.31% | 17.18% | 15.18% | 14.90% | 13.72% | |
Effective Tax Rate | 21.07% | 16.66% | 24.94% | 0.31% | - | |