|
Operating Revenue
|
|
$406.0m
|
$386.0m
|
$398.8m
|
$404.1m
|
—
|
$408.1m
|
$660.4m
|
$737.2m
|
$509.4m
|
$523.3m
|
|
Total Revenue
|
|
$427.1m
|
$386.0m
|
$398.8m
|
$404.1m
|
$408.1m
|
$408.1m
|
$660.4m
|
$737.2m
|
$509.4m
|
$523.3m
|
|
Cost of Revenue
|
|
$180.0m
|
$164.7m
|
$179.4m
|
$165.7m
|
$162.8m
|
$162.8m
|
$208.3m
|
$222.5m
|
$169.0m
|
$166.3m
|
|
Gross Profit (derived)
|
|
$247.1m
|
$221.3m
|
$219.4m
|
$238.4m
|
$245.3m
|
$245.3m
|
$452.1m
|
$514.7m
|
$340.4m
|
$356.9m
|
|
Operating Expenses
|
|
—
|
—
|
—
|
$179.4m
|
$192.9m
|
—
|
$264.7m
|
$302.4m
|
$305.9m
|
$345.7m
|
|
EBIT
|
|
|
|
|
|
|
|
$190.4m
|
$214.2m
|
$60.7m
|
$15.3m
|
|
Operating Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$190.4m
|
$214.2m
|
$60.7m
|
$15.3m
|
|
Operating Income (Loss)
|
|
($26.7m)
|
($47.6m)
|
($3.1m)
|
$59.0m
|
$52.4m
|
—
|
$187.4m
|
$212.3m
|
$34.5m
|
$11.2m
|
|
Total Operating Income As Reported
|
|
($26.7m)
|
($47.6m)
|
($3.1m)
|
$59.0m
|
$52.4m
|
—
|
$187.4m
|
$212.3m
|
$34.5m
|
$11.2m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
$34.3m
|
$31.9m
|
$18.0m
|
$13.6m
|
$4.6m
|
$4.4m
|
$2.6m
|
$4.6m
|
$4.7m
|
$2.2m
|
|
Capitalized Computer Software, Amortization
|
|
—
|
—
|
—
|
—
|
$695k
|
—
|
$841k
|
—
|
—
|
—
|
|
Equity Securities without Readily Determinable Fair Value, Impairment Loss, Annual Amount
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.0m
|
—
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$0
|
—
|
—
|
—
|
$0
|
—
|
$0
|
$0
|
|
Income (Loss) from Continuing Operations before Income Taxes, Domestic
|
|
($32.5m)
|
($17.3m)
|
($8.3m)
|
$33.4m
|
$11.8m
|
$52.4m
|
$30.4m
|
$55.1m
|
$2.6m
|
($1.8m)
|
|
Income (Loss) from Equity Method Investments
|
|
($1.5m)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$107.2m
|
$47.6m
|
$3.1m
|
$59.0m
|
—
|
$52.4m
|
$182.1m
|
$214.9m
|
$36.2m
|
$13.4m
|
|
Net Income Common Stockholders
|
|
($159.2m)
|
($70.6m)
|
($26.3m)
|
$43.5m
|
—
|
$47.4m
|
$178.9m
|
$259.1m
|
$61.1m
|
$3.1m
|
|
Net Income
|
|
($159.2m)
|
($70.6m)
|
($26.3m)
|
$43.5m
|
—
|
$47.4m
|
$178.9m
|
$259.1m
|
$61.1m
|
$3.1m
|
|
Net Income (Loss) Attributable to Parent
|
|
($54.1m)
|
($70.6m)
|
($26.3m)
|
$43.5m
|
$47.4m
|
$47.4m
|
$178.9m
|
$259.1m
|
$61.1m
|
$3.1m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Earnings Per Share, Basic
|
|
($0.45)
|
($0.58)
|
($0.21)
|
$0.33
|
$0.35
|
$0.35
|
$1.30
|
$1.88
|
$0.44
|
$0.02
|
|
Earnings Per Share, Diluted
|
|
($0.45)
|
—
|
—
|
$0.32
|
$0.34
|
$0.34
|
$1.27
|
$1.85
|
$0.44
|
$0.02
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
120.0m
|
—
|
—
|
132.5m
|
135.2m
|
—
|
137.3m
|
137.7m
|
137.6m
|
137.1m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
120.0m
|
—
|
—
|
137.3m
|
141.3m
|
—
|
140.7m
|
139.8m
|
138.3m
|
138.2m
|
|
Research and Development Expense
|
|
$117.5m
|
$103.4m
|
$82.4m
|
$78.6m
|
$89.2m
|
—
|
$135.8m
|
$159.8m
|
$159.3m
|
$188.0m
|
|
Selling, General and Administrative Expense
|
|
$98.6m
|
$90.7m
|
$91.1m
|
$82.5m
|
$95.3m
|
$95.3m
|
$122.1m
|
$137.2m
|
$116.9m
|
$153.6m
|
|
Other Nonoperating Income (Expense)
|
|
$4.3m
|
($3.3m)
|
($249k)
|
($2.2m)
|
($208k)
|
—
|
($1.1m)
|
$545k
|
($2.2m)
|
($751k)
|
|
Business Combination, Acquisition Related Costs
|
|
—
|
$3.8m
|
$1.5m
|
$0
|
$0
|
—
|
$511k
|
$0
|
$0
|
—
|
|
Costs and Expenses
|
|
$453.8m
|
$433.6m
|
$401.9m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Current Income Tax Expense (Benefit)
|
|
$9.8m
|
$842k
|
$2.4m
|
$1.9m
|
$1.1m
|
$1.1m
|
$4.7m
|
$14.4m
|
($12.8m)
|
$5.1m
|
|
Interest Expense
|
|
$20.3m
|
$18.8m
|
$20.6m
|
$11.7m
|
$3.7m
|
$2.7m
|
$4.1m
|
—
|
—
|
—
|
|
Interest Expense, Debt
|
|
$19.9m
|
$18.5m
|
$20.8m
|
$11.9m
|
$3.7m
|
—
|
$4.8m
|
$3.0m
|
$266k
|
$264k
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$1.9m
|
$1.6m
|
—
|
$1.1m
|
$1.0m
|
$977k
|
$1.2m
|
|
Restructuring and Related Cost, Incurred Cost
|
|
$9.3m
|
$7.2m
|
$17.3m
|
$4.7m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$9.9m
|
$849k
|
$2.4m
|
$1.6m
|
$1.1m
|
$1.1m
|
$3.2m
|
($44.2m)
|
($24.9m)
|
$10.3m
|
|
Interest Income (Expense), Net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.1m
|
$2.0m
|
$3.9m
|
$2.9m
|