Revenue | 756.48 | 818.08 | 754.2 | 610.97 | 482.03 | |
Revenue Growth (YoY) | -7.53% | 8.47% | 23.44% | 26.75% | -20.84% | |
Cost of Revenue | 560.99 | 595.64 | 602.84 | 494.27 | 361.45 | |
Gross Profit | 195.49 | 222.44 | 151.36 | 116.7 | 120.58 | |
Selling, General & Admin | 107.01 | 99.59 | 95.4 | 83.64 | 76.63 | |
Research & Development | 38.86 | 35.74 | 29.99 | 29.01 | 26.85 | |
Operating Expenses | 145.87 | 135.33 | 125.39 | 112.65 | 103.48 | |
Operating Income | 49.62 | 87.12 | 25.96 | 4.05 | 17.11 | |
Interest Expense | -4.49 | -8.3 | -1.13 | -0.05 | -0.07 | |
Interest & Investment Income | 5.83 | 1.53 | 0.21 | 0.22 | - | |
Earnings From Equity Investments | -3.05 | -3.76 | -3.33 | -2.97 | -2.37 | |
Currency Exchange Gain (Loss) | 0.66 | 0.28 | 0.48 | -0.23 | -0.68 | |
Other Non Operating Income (Expenses) | -15.4 | 0.1 | 0.12 | 0.09 | 0.06 | |
EBT Excluding Unusual Items | 33.17 | 76.96 | 22.31 | 1.11 | 14.06 | |
Merger & Restructuring Charges | -13.9 | - | - | - | - | |
Impairment of Goodwill | - | - | -4.58 | - | - | |
Gain (Loss) on Sale of Investments | - | -6.36 | -4.47 | - | - | |
Other Unusual Items | -25.12 | -16.55 | - | - | - | |
Pretax Income | -5.85 | 54.05 | 13.26 | 1.11 | 14.06 | |
Income Tax Expense | 4.27 | 19.43 | 6.46 | 0.52 | 3.13 | |
Net Income | -10.12 | 34.62 | 6.8 | 0.59 | 10.93 | |
Net Income to Common | -10.12 | 34.62 | 6.8 | 0.59 | 10.93 | |
Net Income Growth | - | 408.98% | 1048.99% | -94.58% | 2125.26% | |
Shares Outstanding (Basic) | 48 | 46 | 45 | 45 | 45 | |
Shares Outstanding (Diluted) | 48 | 47 | 46 | 45 | 45 | |
Shares Change (YoY) | 2.24% | 2.25% | 0.43% | 0.27% | -0.25% | |
EPS (Basic) | -0.21 | 0.75 | 0.15 | 0.01 | 0.24 | |
EPS (Diluted) | -0.21 | 0.74 | 0.15 | 0.01 | 0.24 | |
EPS Growth | - | 393.96% | 1398.10% | -95.83% | 2300.00% | |
Free Cash Flow | 78.22 | 46.26 | -10.36 | -47.41 | 58.32 | |
Free Cash Flow Per Share | 1.64 | 0.99 | -0.23 | -1.05 | 1.29 | |
Gross Margin | 25.84% | 27.19% | 20.07% | 19.10% | 25.02% | |
Operating Margin | 6.56% | 10.65% | 3.44% | 0.66% | 3.55% | |
Profit Margin | -1.34% | 4.23% | 0.90% | 0.10% | 2.27% | |
Free Cash Flow Margin | 10.34% | 5.66% | -1.37% | -7.76% | 12.10% | |
EBITDA | 67.55 | 104.86 | 42.96 | 19.44 | 34.19 | |
EBITDA Margin | 8.93% | 12.82% | 5.70% | 3.18% | 7.09% | |
D&A For EBITDA | 17.93 | 17.74 | 16.99 | 15.39 | 17.08 | |
EBIT | 49.62 | 87.12 | 25.96 | 4.05 | 17.11 | |
EBIT Margin | 6.56% | 10.65% | 3.44% | 0.66% | 3.55% | |
Effective Tax Rate | - | 35.95% | 48.69% | 46.57% | 22.29% | |