|
Revenue
|
859.77M | 1023.59M | 1158.54M | 1373.95M | 1577.92M | 1963.87M | 2197.45M | 2347.99M | 2489.03M | 2714.47M | 2893.62M | 3198.15M | 3461.22M | 3616.65M | 3811.92M | 3991.17M |
|
Cost of Revenue
|
249.94M | 303.40M | 453.70M | 529.90M | 511.09M | 610.94M | 725.62M | 809.11M | 875.84M | 953.49M | 987.62M | 1132.67M | 1268.96M | 1383.82M | 1511.06M | 1620.79M |
|
Gross Profit
|
609.84M | 720.18M | 704.83M | 844.05M | 1066.84M | 1352.93M | 1471.83M | 1538.88M | 1613.20M | 1760.99M | 1905.99M | 2065.48M | 2192.27M | 2232.84M | 2300.86M | 2370.38M |
|
Amortization - Intangibles
|
16.72M | 16.66M | 17.07M | 20.96M | 21.55M | 32.06M | 27.07M | 26.64M | 30.90M | 33.31M | 38.60M | 42.05M | 48.02M | 65.00M | 66.80M | 92.10M |
|
Research & Development
|
43.66M | 54.77M | 52.33M | 74.74M | 93.88M | 125.29M | 148.59M | 167.63M | 222.43M | 246.16M | 261.37M | 269.31M | 335.37M | 391.43M | 406.05M | 470.88M |
|
Selling, General & Administrative
|
146.10M | 167.78M | 176.88M | 210.10M | 255.22M | 325.85M | 388.26M | 439.92M | 509.17M | 574.07M | 516.09M | 547.89M | 553.02M | 584.21M | 600.85M | 621.78M |
|
Restructuring Costs
|
0.45M | | 4.89M | 0.41M | 1.84M | 1.19M | 0.77M | 10.30M | 54.88M | 27.59M | 17.15M | 37.29M | 10.74M | 13.53M | 56.64M | 95.44M |
|
Other Operating Expenses
|
446.08M | 546.76M | 633.79M | 774.21M | 813.01M | 1022.03M | 1193.67M | 1263.63M | 1388.26M | 1504.15M | 1550.09M | 1685.13M | 1778.94M | 1951.21M | 2111.04M | 2269.66M |
|
Operating Expenses
|
636.29M | 769.31M | 867.89M | 1059.46M | 1163.95M | 1474.36M | 1731.30M | 1881.48M | 2174.75M | 2351.97M | 2344.70M | 2539.61M | 2678.07M | 2940.38M | 3174.58M | 3457.76M |
|
Operating Income
|
223.48M | 254.28M | 290.65M | 314.49M | 413.97M | 489.52M | 466.15M | 466.51M | 314.29M | 362.50M | 548.92M | 658.53M | 783.15M | 676.27M | 637.34M | 533.41M |
|
EBIT
|
223.48M | 254.28M | 290.65M | 314.49M | 413.97M | 489.52M | 466.15M | 466.51M | 314.29M | 362.50M | 548.92M | 658.53M | 783.15M | 676.27M | 637.34M | 533.41M |
|
Non Operating Investment Income
|
0.79M | 0.40M | -0.25M | 0.04M | | | | | | | | | | | | |
|
Interest & Investment Income
|
15.64M | 12.16M | 10.42M | 6.46M | 6.08M | 7.68M | 11.20M | 14.70M | 17.86M | 26.94M | 34.35M | 29.12M | 15.62M | 3.26M | 45.19M | 100.28M |
|
Other Non Operating Income
|
0.16M | -2.47M | 6.12M | 0.65M | -0.49M | -1.96M | -2.20M | 3.79M | 0.89M | -3.15M | -1.43M | -2.45M | 1.78M | -10.43M | -12.30M | |
|
Non Operating Income
|
0.16M | -2.47M | 6.12M | 0.65M | -0.49M | -1.96M | -2.20M | 3.79M | 0.89M | -3.15M | -1.43M | -2.45M | 1.78M | -10.43M | -12.30M | |
|
EBT
|
237.23M | 262.37M | 307.19M | 321.59M | 419.55M | 479.78M | 456.62M | 466.36M | 314.19M | 343.09M | 532.48M | 616.08M | 728.22M | 658.00M | 652.53M | 587.01M |
|
Tax Provisions
|
91.32M | 91.15M | 106.29M | 117.60M | 126.07M | 145.83M | 135.22M | 145.63M | 91.43M | 44.72M | 53.35M | 45.92M | 62.57M | 126.70M | 106.37M | 82.09M |
|
Profit After Tax
|
145.91M | 171.22M | 200.90M | 203.99M | 293.49M | 333.95M | 321.41M | 320.73M | 222.77M | 298.37M | 478.04M | 557.05M | 651.64M | 523.67M | 547.63M | 504.92M |
|
Equity Income
|
| | | | | | | | | | -1.10M | -13.11M | -14.01M | -7.63M | 1.48M | |
|
Income from Continuing Operations
|
145.91M | 171.22M | 200.90M | 203.99M | 293.49M | 333.95M | 321.41M | 320.73M | 222.77M | 298.37M | 479.13M | 570.16M | 665.65M | 531.31M | 546.15M | 504.92M |
|
Consolidated Net Income
|
145.91M | 171.22M | 200.90M | 203.99M | 293.49M | 333.95M | 321.41M | 320.73M | 222.77M | 298.37M | 479.13M | 570.16M | 665.65M | 531.31M | 546.15M | 504.92M |
|
Income towards Parent Company
|
145.91M | 171.22M | 200.90M | 203.99M | 293.49M | 333.95M | 321.41M | 320.73M | 222.77M | 298.37M | 479.13M | 570.16M | 665.65M | 531.31M | 546.15M | 504.92M |
|
Net Income towards Common Stockholders
|
145.91M | 171.22M | 200.90M | 203.99M | 293.49M | 333.95M | 321.41M | 320.73M | 222.77M | 298.37M | 479.13M | 570.16M | 665.65M | 531.31M | 546.15M | 504.92M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
171.28M | 182.34M | 179.43M | 177.47M | 178.98M | 177.99M | 177.94M | 173.30M | 169.15M | 162.87M | 161.60M | 162.79M | 162.48M | 157.24M | 150.83M | 150.23M |
|
Shares Outstanding (Diluted Average)
|
188.66M | 190.65M | 187.56M | 181.75M | 181.78M | 181.19M | 180.41M | 176.22M | 172.71M | 169.19M | 164.57M | 165.21M | 165.80M | 160.47M | 155.40M | 154.35M |
|
EBITDA
|
223.48M | 254.28M | 290.65M | 314.49M | 413.97M | 489.52M | 466.15M | 466.51M | 314.29M | 362.50M | 548.92M | 658.53M | 783.15M | 676.27M | 637.34M | 533.41M |
|
Tax Rate
|
38.49% | 34.74% | 34.60% | 36.57% | 30.05% | 30.40% | 29.61% | 31.23% | 29.10% | 13.03% | 10.02% | 7.45% | 8.59% | 19.25% | 16.30% | 13.99% |