Financial Statements
| Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Restated) | Year Ending Dec 2017 (Restated) | Year Ending Dec 2016 (Restated) | |
|---|---|---|---|---|
| Net Sales | 0.00 | 0.00 | 0.00 | 17.85 |
| Gross Revenue | -- | -- | -- | 244.77 |
| Sales Returns and Allowances | -- | -- | -- | -116.17 |
| Revenue | 0.00 | 0.00 | 0.00 | 146.44 |
| Total Revenue | 0.00 | 0.00 | 0.00 | 146.44 |
| Cost of Revenue | -- | -- | -- | 35.84 |
| Cost of Revenue, Total | -- | -- | -- | 35.84 |
| Gross Profit | -- | -- | -- | 110.60 |
| Selling/General/Administrative Expense | 48.96 | 53.42 | 55.58 | 76.94 |
| Labor & Related Expense | 14.12 | 9.27 | 9.18 | 11.48 |
| Selling/General/Administrative Expenses, Total | 63.07 | 62.69 | 64.76 | 88.42 |
| Research & Development | 79.33 | 75.16 | 51.53 | 59.12 |
| Amortization of Intangibles, Operating | -- | -- | -- | 25.95 |
| Depreciation/Amortization | -- | -- | -- | 25.95 |
| Restructuring Charge | -1.70 | -- | -- | -- |
| Other Unusual Expense (Income) | -- | -- | -- | -- |
| Unusual Expense (Income) | -1.70 | -- | -- | -- |
| Total Operating Expense | 140.70 | 137.85 | 116.28 | 209.33 |
| Operating Income | -140.70 | -137.85 | -116.28 | -62.89 |
| Interest Expense - Non-Operating | -- | -3.13 | -8.07 | -9.69 |
| Interest Expense, Net Non-Operating | -- | -3.13 | -8.07 | -9.69 |
| Interest Income (Expense), Net Non-Operating | 5.00 | 2.79 | 1.27 | 0.26 |
| Interest Income (Expense), Net-Non-Operating, Total | 5.00 | -0.34 | -6.80 | -9.44 |
| Other Non-Operating Income (Expense) | -8.89 | 9.58 | 0.39 | 0.24 |
| Other, Net | -8.89 | 9.58 | 0.39 | 0.24 |
| Net Income Before Taxes | -144.59 | -128.61 | -122.69 | -72.08 |
| Income Tax – Total | -9.21 | -1.90 | -21.94 | -2.31 |
| Income After Tax | -135.39 | -126.71 | -100.75 | -69.77 |
| Net Income Before Extraordinary Items | -135.39 | -126.71 | -100.75 | -69.77 |
| Discontinued Operations | 30.17 | 7.87 | 13.73 | -- |
| Tax on Extraordinary Items | -7.47 | -1.90 | -5.16 | -- |
| Total Extraordinary Items | 22.70 | 5.97 | 8.56 | -- |
| Net Income | -112.69 | -120.74 | -92.19 | -69.77 |
| Income Available to Common Excluding Extraordinary Items | -135.39 | -126.71 | -100.75 | -69.77 |
| Income Available to Common Stocks Including Extraordinary Items | -112.69 | -120.74 | -92.19 | -69.77 |
| Basic Weighted Average Shares | 110.59 | 103.31 | 85.12 | 72.82 |
| Basic EPS Excluding Extraordinary Items | -1.22 | -1.23 | -1.18 | -0.96 |
| Basic EPS Including Extraordinary Items | -1.02 | -1.17 | -1.08 | -0.96 |
| Dilution Adjustment | -- | -- | -- | -- |
| Diluted Net Income | -112.69 | -120.74 | -92.19 | -69.77 |
| Diluted Weighted Average Shares | 110.59 | 103.31 | 85.12 | 72.82 |
| Diluted EPS Excluding Extraordinary Items | -1.22 | -1.23 | -1.18 | -0.96 |
| Diluted EPS Including Extraordinary Items | -1.02 | -1.17 | -1.08 | -0.96 |
| DPS - Common Stock Primary Issue | -- | -- | -- | -- |
| Gross Dividends - Common Stock | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Special Items | -1.70 | -- | -- | -- |
| Normalized Income Before Taxes | -146.29 | -128.61 | -122.69 | -72.08 |
| Effect of Special Items on Income Taxes | -0.60 | -- | -- | -- |
| Income Taxes Excluding Impact of Special Items | -9.80 | -1.90 | -21.94 | -2.31 |
| Normalized Income After Taxes | -136.49 | -126.71 | -100.75 | -69.77 |
| Normalized Income Available to Common | -136.49 | -126.71 | -100.75 | -69.77 |
| Basic Normalized EPS | -1.23 | -1.23 | -1.18 | -0.96 |
| Diluted Normalized EPS | -1.23 | -1.23 | -1.18 | -0.96 |
| Amortization of Intangibles, Supplemental | -- | -- | -- | 25.95 |
| Depreciation, Supplemental | 0.40 | 0.30 | 0.30 | 0.55 |
| Interest Expense, Supplemental | -- | 3.13 | 8.07 | 9.69 |
| Rental Expense, Supplemental | 2.21 | 1.60 | 1.60 | 1.50 |
| Stock-Based Compensation, Supplemental | 14.12 | 9.27 | 9.18 | 11.62 |
| Research & Development Expense, Supplemental | 79.33 | 75.16 | 51.53 | 59.12 |
| Audit-Related Fees, Supplemental | -- | -- | -- | 1.23 |
| Audit-Related Fees | -- | -- | -- | 0.19 |
| Tax Fees, Supplemental | -- | -- | -- | 0.31 |
| Gross Margin | -- | -- | -- | 75.52 |
| Operating Margin | -- | -- | -- | -42.94 |
| Pretax Margin | -- | -- | -- | -49.22 |
| Effective Tax Rate | -- | -- | -- | -- |
| Net Profit Margin | -- | -- | -- | -47.64 |
| Normalized EBIT | -142.40 | -137.85 | -116.28 | -62.89 |
| Normalized EBITDA | -142.00 | -137.55 | -115.98 | -36.39 |
| Current Tax - Domestic | -6.58 | -1.66 | -15.41 | -2.00 |
| Current Tax - Foreign | 0.01 | -- | 0.01 | 0.01 |
| Current Tax - Local | -1.17 | -0.27 | -1.30 | -0.22 |
| Current Tax - Total | -7.74 | -1.93 | -16.70 | -2.21 |
| Deferred Tax - Domestic | -0.78 | 0.01 | -5.26 | -0.09 |
| Deferred Tax - Foreign | -- | -- | -- | 0.00 |
| Deferred Tax - Local | -0.69 | 0.02 | 0.02 | -0.01 |
| Deferred Tax - Total | -1.47 | 0.03 | -5.24 | -0.10 |
| Income Tax - Total | -9.21 | -1.90 | -21.94 | -2.31 |
| Defined Contribution Expense - Domestic | -- | -- | -- | -- |
| Total Pension Expense | -- | -- | -- | -- |
In millions of USD (except for per share items)