Revenue | 330.37 | 303.71 | 276.14 | 251.42 | 252.42 | |
Revenue Growth (YoY) | 8.78% | 9.98% | 9.83% | -0.40% | 0.83% | |
Cost of Revenue | 113.33 | 115.31 | 110.08 | 104.93 | 104.63 | |
Gross Profit | 217.04 | 188.4 | 166.06 | 146.5 | 147.79 | |
Selling, General & Admin | 146.34 | 149.64 | 149.19 | 136.19 | 136.71 | |
Research & Development | 89.73 | 89.36 | 93.41 | 82.27 | 77.17 | |
Operating Expenses | 236.07 | 239 | 242.6 | 218.46 | 213.87 | |
Operating Income | -19.02 | -50.6 | -76.54 | -71.96 | -66.08 | |
Interest Expense | -7.28 | -6.49 | -6.3 | -6.44 | -11.13 | |
Interest & Investment Income | 6.22 | 7.73 | 2.33 | - | - | |
Currency Exchange Gain (Loss) | -1.33 | -1.12 | -0.61 | 0.28 | - | |
Other Non Operating Income (Expenses) | 3.03 | -3.92 | 0.06 | 0.16 | 0.9 | |
EBT Excluding Unusual Items | -18.38 | -54.41 | -81.07 | -77.95 | -76.31 | |
Merger & Restructuring Charges | - | - | - | -2.39 | - | |
Gain (Loss) on Sale of Investments | - | 0.83 | 1.31 | - | - | |
Gain (Loss) on Sale of Assets | -0.78 | -0.06 | - | - | - | |
Asset Writedown | - | - | -1.55 | - | - | |
Other Unusual Items | - | -1.78 | - | - | - | |
Pretax Income | -19.16 | -55.42 | -81.31 | -80.34 | -76.31 | |
Income Tax Expense | 1.31 | 0.93 | 0.93 | 0.87 | 0.68 | |
Earnings From Continuing Operations | -20.48 | -56.35 | -82.25 | -81.21 | -76.98 | |
Net Income | -20.48 | -56.35 | -82.25 | -81.21 | -76.98 | |
Net Income to Common | -20.48 | -56.35 | -82.25 | -81.21 | -76.98 | |
Shares Outstanding (Basic) | 47 | 46 | 45 | 44 | 43 | |
Shares Outstanding (Diluted) | 47 | 46 | 45 | 44 | 43 | |
Shares Change (YoY) | 2.08% | 1.96% | 2.08% | 2.42% | 7.63% | |
EPS (Basic) | -0.43 | -1.22 | -1.82 | -1.83 | -1.78 | |
EPS (Diluted) | -0.43 | -1.22 | -1.82 | -1.83 | -1.78 | |
Free Cash Flow | 26.22 | 7.33 | -24.77 | -21.35 | -77.88 | |
Free Cash Flow Per Share | 0.56 | 0.16 | -0.55 | -0.48 | -1.80 | |
Gross Margin | 65.70% | 62.03% | 60.14% | 58.27% | 58.55% | |
Operating Margin | -5.76% | -16.66% | -27.72% | -28.62% | -26.18% | |
Profit Margin | -6.20% | -18.55% | -29.78% | -32.30% | -30.50% | |
Free Cash Flow Margin | 7.94% | 2.42% | -8.97% | -8.49% | -30.85% | |
EBITDA | -10.72 | -39.9 | -61.58 | -59.9 | -51.75 | |
EBITDA Margin | -3.24% | -13.14% | -22.30% | -23.82% | -20.50% | |
D&A For EBITDA | 8.3 | 10.71 | 14.97 | 12.06 | 14.33 | |
EBIT | -19.02 | -50.6 | -76.54 | -71.96 | -66.08 | |
EBIT Margin | -5.76% | -16.66% | -27.72% | -28.62% | -26.18% | |
Revenue as Reported | 330.37 | 303.71 | 276.14 | 251.42 | 252.42 | |