|
Revenue
|
70.13M | 76.32M | 79.27M | 86.62M | 90.09M | 108.20M | 95.95M | 92.89M | 104.86M | 120.09M | 125.89M | 128.91M | 135.08M | 145.63M | 136.50M | 142.84M | 153.58M | 163.83M | 164.51M | 178.29M | 180.65M | 192.53M | 189.88M | 198.60M | 198.09M | 209.49M | 207.64M | 230.28M | 238.72M | 269.36M | 278.59M | 51.00M | 310.34M | 356.50M | 385.30M | 86.00M | 436.92M | 490.30M | 505.30M | 534.02M | 549.00M | 600.70M | 607.34M | 606.80M | 551.00M | 352.31M | 734.14M | 834.52M | 894.80M | 1,010.81M | 1,015.91M | 1,031.08M | 973.22M | 969.60M | 890.35M | 901.51M | 943.15M | 1,002.20M | 960.21M | 956.77M | 997.43M | 1,028.50M | 977.90M | 995.21M | 979.30M | 1,012.45M | 995.70M |
|
Cost of Revenue
|
| 27.85M | 27.69M | 27.89M | 27.95M | 28.94M | 26.91M | 30.22M | 32.82M | 38.59M | 34.66M | 36.11M | 38.72M | 39.09M | 36.47M | 37.77M | 42.28M | 47.85M | 45.22M | 26.75M | 82.07M | 83.45M | 80.65M | 85.89M | 47.00M | 50.85M | 50.06M | 242.33M | 58.09M | 64.15M | 69.39M | 299.03M | 74.72M | 85.56M | 92.78M | 412.72M | 109.52M | 124.68M | 133.51M | 150.92M | 146.88M | 168.41M | 169.79M | 177.83M | 156.61M | 127.99M | 200.06M | 224.06M | 217.67M | 252.27M | 260.75M | 286.54M | 263.87M | 281.99M | 271.18M | 283.81M | 282.49M | 288.56M | 297.14M | 287.20M | 299.62M | 305.86M | 296.10M | 298.28M | 299.15M | 304.33M | 356.49M |
|
Gross Profit
|
| 52.71M | 59.00M | 63.81M | 69.71M | 87.02M | 74.93M | 71.76M | 82.23M | 91.14M | 92.37M | 95.55M | 100.76M | 108.80M | 100.35M | 106.48M | 112.85M | 123.69M | 125.09M | 136.48M | 137.25M | 145.48M | 145.05M | 150.66M | 151.09M | 158.63M | 157.58M | 172.81M | 180.63M | 205.22M | 209.20M | 220.25M | 235.62M | 270.92M | 292.49M | 317.92M | 327.41M | 365.58M | 371.78M | 383.10M | 402.10M | 432.29M | 437.55M | 471.96M | 394.36M | 224.33M | 534.09M | 610.46M | 677.10M | 758.54M | 755.16M | 744.56M | 709.35M | 687.56M | 619.17M | 617.70M | 660.65M | 713.61M | 663.08M | 669.52M | 697.82M | 722.63M | 681.77M | 696.94M | 680.11M | 708.12M | 639.20M |
|
Amortization - Intangibles
|
| | | | | | | | | | 1.14M | 0.53M | 1.15M | 1.10M | 1.08M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 5.19M | 5.61M | 5.78M | 6.12M | 6.40M | 6.59M | 6.89M | 9.39M | 9.27M | 8.93M | 9.57M | 10.53M | 10.68M | 9.95M | 11.71M | 11.28M | 10.92M | 10.91M | 10.97M | 13.38M | 13.29M | 12.85M | 13.28M | 13.88M | 15.68M | 17.78M | 13.89M | 15.08M | 18.61M | 20.41M | 21.61M | 22.80M | 24.38M | 24.20M | 26.17M | 29.59M | 30.80M | 32.70M | 35.80M | 37.50M | 38.85M | 39.68M | 41.33M | 41.53M | 40.36M | 44.53M | 48.89M | 54.54M | 57.72M | 65.59M | 72.48M | 71.81M | 72.97M | 76.97M | 83.52M | 87.45M | 88.48M | 88.74M | 82.16M | 91.86M | 92.19M | 85.27M | 94.88M | 97.20M | 96.40M | 93.28M |
|
Selling, General & Administrative
|
| 13.47M | 16.22M | 15.49M | 14.95M | 15.01M | 16.20M | 18.63M | 18.99M | 26.09M | 21.61M | 24.90M | 23.51M | 23.02M | 24.76M | 28.00M | 30.35M | 27.03M | 27.49M | 207.94M | 29.18M | 27.07M | 28.29M | 247.53M | 88.28M | 100.62M | 101.75M | 99.58M | 112.21M | 121.47M | 126.71M | | 151.15M | 162.96M | 169.52M | | 199.62M | 212.09M | 213.87M | 226.82M | 247.11M | 267.95M | 277.51M | 279.48M | 282.91M | 256.97M | 312.49M | 348.39M | 397.12M | 431.92M | 428.41M | 451.19M | 439.46M | 426.40M | 398.55M | 410.07M | 439.69M | 453.19M | 407.99M | 402.50M | 451.82M | 452.26M | 434.14M | 424.97M | 447.63M | 448.69M | 417.80M |
|
Restructuring Costs
|
| 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | | | | | | | | 33.17M | | | 31.83M |
|
Other Operating Expenses
|
| 27.85M | -69.67M | 27.89M | 27.95M | 14.18M | 16.19M | -53.83M | 14.59M | 8.12M | 19.26M | -41.97M | 38.72M | 39.09M | 61.13M | 49.70M | 109.29M | 47.85M | 45.22M | -135.35M | 52.89M | 56.39M | 52.37M | -161.64M | | | | | | | | 130.27M | | | | 182.14M | | | | | -29.78M | 51.00M | 6.79M | | | | | | | | | | | | | 1.25M | | | | 13.32M | | -31.13M | -0.07M | 0.23M | -4.18M | | |
|
Operating Expenses
|
| 47.42M | 119.19M | 49.16M | 49.01M | 41.67M | 53.01M | 56.99M | 61.20M | 74.54M | 66.06M | 69.12M | 72.75M | 72.79M | 95.85M | 89.41M | 150.92M | 85.79M | 83.63M | 83.55M | 95.45M | 96.74M | 93.51M | 99.17M | 102.17M | 116.31M | 119.53M | 113.47M | 127.29M | 140.08M | 147.12M | 151.88M | 173.95M | 187.35M | 193.72M | 208.31M | 229.22M | 242.89M | 246.57M | 262.62M | 314.39M | 255.80M | 310.40M | 320.81M | 324.44M | 297.33M | 357.02M | 397.28M | 451.65M | 489.64M | 494.00M | 523.67M | 511.26M | 499.36M | 475.51M | 505.04M | 527.14M | 541.68M | 496.73M | 497.98M | 543.68M | 575.58M | 519.48M | 552.79M | 549.01M | 545.08M | 542.90M |
|
Operating Income
|
| 5.28M | -60.19M | 14.64M | 20.70M | 45.34M | 21.92M | 14.77M | 21.02M | 16.59M | 26.31M | 26.43M | 28.01M | 36.01M | 4.50M | 17.07M | -38.08M | 37.90M | 41.46M | 52.92M | 41.80M | 48.73M | 51.55M | 51.49M | 48.92M | 42.33M | 38.05M | 59.34M | 53.33M | 65.14M | 62.08M | 68.37M | 61.67M | 83.57M | 98.76M | 109.61M | 98.19M | 122.69M | 125.21M | 120.47M | 87.70M | 176.49M | 127.15M | 151.15M | 69.92M | -73.00M | 177.07M | 213.18M | 225.45M | 268.90M | 261.16M | 220.89M | 198.08M | 188.20M | 143.66M | 112.66M | 133.52M | 171.93M | 166.35M | 171.54M | 154.13M | 147.05M | 162.30M | 144.15M | 131.10M | 163.03M | 96.30M |
|
EBIT
|
| 5.28M | -60.19M | 14.64M | 20.70M | 45.34M | 21.92M | 14.77M | 21.02M | 16.59M | 26.31M | 26.43M | 28.01M | 36.01M | 4.50M | 17.07M | -38.08M | 37.90M | 41.46M | 52.92M | 41.80M | 48.73M | 51.55M | 51.49M | 48.92M | 42.33M | 38.05M | 59.34M | 53.33M | 65.14M | 62.08M | 68.37M | 61.67M | 83.57M | 98.76M | 109.61M | 98.19M | 122.69M | 125.21M | 120.47M | 87.70M | 176.49M | 127.15M | 151.15M | 69.92M | -73.00M | 177.07M | 213.18M | 225.45M | 268.90M | 261.16M | 220.89M | 198.08M | 188.20M | 143.66M | 112.66M | 133.52M | 171.93M | 166.35M | 171.54M | 154.13M | 147.05M | 162.30M | 144.15M | 131.10M | 163.03M | 96.30M |
|
Interest & Investment Income
|
| -1.00M | 0.60M | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 3.48M | 2.91M | 1.99M | 0.47M | 0.33M | 0.34M | 1.64M | 0.38M | 0.40M | 0.68M | 0.68M | 0.24M | 1.69M | 2.76M | 2.34M | 4.42M | 5.52M | 4.98M | 4.39M | 3.30M | 4.00M | 8.52M | 5.32M | 2.86M | 3.25M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11M | 17.36M | 1.27M | 4.65M | -16.56M | -0.49M | 7.48M | 1.36M | 36.17M | -0.10M | 0.83M | -0.88M | -10.60M | -14.59M | -21.02M | 2.66M | 1.11M | -0.34M | -4.24M | 1.33M | 4.25M | -3.18M | 3.63M | -3.37M | 9.34M | 10.48M | -1.56M |
|
Non Operating Income
|
| 0.15M | -0.27M | | -0.55M | 0.16M | -0.08M | -0.81M | 0.09M | -0.31M | -0.12M | -0.08M | -0.81M | 0.54M | -0.35M | -0.67M | -0.99M | -0.34M | 0.45M | -0.20M | 0.60M | -0.09M | -2.00M | -1.72M | -1.45M | 0.17M | -1.57M | 0.31M | -0.43M | 0.12M | 1.46M | -11.73M | 0.45M | 1.77M | 1.92M | 0.10M | 0.18M | -7.10M | -0.84M | -0.73M | -5.75M | 13.89M | -2.21M | 1.74M | -18.55M | -0.97M | 7.15M | 1.02M | 34.53M | -0.48M | 0.43M | -1.56M | -11.27M | -14.83M | -22.70M | -0.10M | -1.23M | -4.76M | -9.76M | -3.64M | -0.14M | -6.48M | -0.37M | -11.89M | 4.03M | 7.62M | -4.81M |
|
EBT
|
| 5.43M | -60.47M | 14.33M | 20.14M | 45.50M | 21.84M | 14.52M | 21.11M | 16.29M | 26.19M | 26.35M | 27.19M | 36.55M | 4.15M | 16.40M | -39.06M | 37.57M | 41.91M | 52.72M | 42.41M | 48.64M | 49.55M | 49.78M | 47.47M | 42.50M | 36.48M | 59.65M | 52.91M | 65.26M | 63.54M | 60.86M | 63.32M | 86.78M | 102.51M | 112.19M | 100.55M | 117.51M | 126.61M | 121.99M | 84.59M | 193.85M | 128.42M | 155.80M | 53.35M | -73.49M | 184.54M | 214.54M | 261.62M | 268.80M | 261.99M | 220.01M | 187.49M | 173.61M | 122.64M | 115.32M | 134.62M | 171.59M | 162.11M | 172.88M | 158.39M | 143.87M | 165.93M | 140.78M | 140.44M | 173.52M | 94.73M |
|
Tax Provisions
|
| 2.80M | -10.52M | 2.83M | 5.21M | 12.90M | 5.03M | 4.61M | 5.27M | 5.13M | 6.93M | 5.90M | 6.21M | 8.06M | 4.49M | 6.84M | 2.92M | 8.25M | 7.38M | 10.30M | 9.96M | 13.04M | 11.30M | 10.24M | 11.29M | 11.15M | 8.86M | 10.78M | 12.36M | 15.11M | 11.70M | 12.03M | -7.22M | 15.39M | 18.34M | 103.65M | 2.90M | 7.70M | 24.60M | 22.52M | 8.80M | 43.12M | 25.90M | 34.53M | -1464.80M | -32.90M | 45.20M | 55.56M | 61.24M | 69.10M | 81.02M | 29.00M | 53.20M | 60.81M | 49.94M | 73.55M | 46.83M | 59.80M | 40.70M | 48.85M | 53.40M | 47.30M | 50.00M | 36.97M | 47.21M | 48.91M | 38.00M |
|
Profit After Tax
|
2.64M | 4.54M | -49.94M | 11.49M | 14.93M | 32.60M | 16.82M | 9.90M | 15.84M | 11.16M | 19.26M | 20.45M | 20.98M | 28.49M | -0.34M | 9.56M | -41.98M | 29.32M | 34.54M | 42.42M | 32.44M | 35.60M | 38.25M | 39.54M | 36.18M | 31.35M | 27.62M | 48.88M | 40.55M | 50.15M | 51.37M | 47.62M | 69.42M | 69.18M | 82.56M | 10.26M | 95.87M | 106.11M | 100.87M | 97.39M | 71.85M | 147.14M | 102.52M | 121.26M | 1,518.13M | -40.60M | 139.37M | 158.99M | 200.38M | 199.71M | 180.97M | 190.96M | 134.30M | 112.80M | 72.70M | 41.77M | 87.80M | 111.81M | 121.43M | 124.01M | 105.03M | 96.56M | 115.96M | 103.81M | 93.23M | 124.61M | 56.75M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -1.21M | -1.12M | -2.21M | -1.61M | 1.73M | -1.78M | -3.70M | -1.13M | -2.08M | -3.94M | -3.58M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 2.64M | -49.94M | 11.50M | 14.93M | 32.60M | 16.82M | 9.90M | 15.84M | 11.16M | 19.26M | 20.45M | 20.98M | 28.49M | -0.34M | 9.56M | -41.98M | 29.32M | 34.54M | 42.42M | 32.44M | 35.60M | 38.25M | 39.54M | 36.18M | 31.35M | 27.62M | 48.88M | 40.55M | 50.15M | 51.84M | 48.83M | 70.54M | 71.39M | 84.17M | 8.53M | 97.64M | 109.81M | 102.00M | 99.47M | 75.79M | 150.73M | 102.52M | 121.26M | 1,518.15M | -40.59M | 139.34M | 158.98M | 200.38M | 199.70M | 180.97M | 191.01M | 134.29M | 112.80M | 72.70M | 41.77M | 87.80M | 111.79M | 121.41M | 124.03M | 104.99M | 96.56M | 115.93M | 103.81M | 93.23M | 124.61M | 56.73M |
|
Consolidated Net Income
|
| 2.64M | -49.94M | 11.50M | 14.93M | 32.60M | 16.82M | 9.90M | 15.84M | 11.16M | 19.26M | 20.45M | 20.98M | 28.49M | -0.34M | 9.56M | -41.98M | 29.32M | 34.54M | 42.42M | 32.44M | 35.60M | 38.25M | 39.54M | 36.18M | 31.35M | 27.62M | 48.88M | 40.55M | 50.15M | 51.84M | 48.83M | 70.54M | 71.39M | 84.17M | 8.53M | 97.64M | 109.81M | 102.00M | 99.47M | 75.79M | 150.73M | 102.52M | 121.26M | 1,518.15M | -40.59M | 139.34M | 158.98M | 200.38M | 199.70M | 180.97M | 191.01M | 134.29M | 112.80M | 72.70M | 41.77M | 87.80M | 111.79M | 121.41M | 124.03M | 104.99M | 96.56M | 115.93M | 103.81M | 93.23M | 124.61M | 56.73M |
|
Income towards Parent Company
|
| 2.64M | -49.94M | 11.50M | 14.93M | 32.60M | 16.82M | 9.90M | 15.84M | 11.16M | 19.26M | 20.45M | 20.98M | 28.49M | -0.34M | 9.56M | -41.98M | 29.32M | 34.54M | 42.42M | 32.44M | 35.60M | 38.25M | 39.54M | 36.18M | 31.35M | 27.62M | 48.88M | 40.55M | 50.15M | 51.84M | 48.83M | 70.54M | 71.39M | 84.17M | 8.53M | 97.64M | 109.81M | 102.00M | 99.47M | 75.79M | 150.73M | 102.52M | 121.26M | 1,518.15M | -40.59M | 139.34M | 158.98M | 200.38M | 199.70M | 180.97M | 191.01M | 134.29M | 112.80M | 72.70M | 41.77M | 87.80M | 111.79M | 121.41M | 124.03M | 104.99M | 96.56M | 115.93M | 103.81M | 93.23M | 124.61M | 56.73M |
|
Net Income towards Common Stockholders
|
| 2.64M | -49.94M | 11.50M | 14.93M | 32.60M | 16.82M | 9.90M | 15.84M | 11.16M | 19.26M | 20.45M | 20.98M | 28.49M | -0.34M | 9.56M | -41.98M | 29.32M | 34.54M | 42.42M | 32.44M | 35.60M | 38.25M | 39.54M | 36.18M | 31.35M | 27.62M | 48.88M | 40.55M | 50.15M | 51.84M | 48.83M | 70.54M | 71.39M | 84.17M | 8.53M | 97.64M | 109.81M | 102.00M | 99.47M | 75.79M | 150.73M | 102.52M | 121.26M | 1,518.15M | -40.59M | 139.34M | 158.98M | 200.38M | 199.70M | 180.97M | 191.01M | 134.29M | 112.80M | 72.70M | 41.77M | 87.80M | 111.79M | 121.41M | 124.03M | 104.99M | 96.56M | 115.93M | 103.81M | 93.23M | 124.61M | 56.73M |
|
EPS (Basic)
|
| 0.04 | -0.72 | 0.19 | 0.20 | 0.43 | 0.22 | 0.13 | 0.21 | 0.14 | 0.25 | 0.26 | 0.26 | 0.35 | 0.00 | 0.12 | -0.52 | 0.36 | 0.43 | 0.53 | 0.40 | 0.44 | 0.47 | 0.50 | 0.45 | 0.39 | 0.35 | 0.61 | 0.51 | 0.63 | 0.64 | 0.60 | 0.87 | 0.86 | 1.03 | 0.13 | 1.20 | 1.32 | 1.26 | 1.22 | 0.90 | 1.84 | 1.29 | 1.54 | 19.32 | -0.52 | 1.77 | 2.01 | 2.54 | 2.53 | 2.29 | 2.42 | 1.71 | 1.44 | 0.93 | 0.54 | 1.14 | 1.46 | 1.59 | 1.63 | 1.40 | 1.28 | 1.55 | 1.40 | 1.27 | 1.72 | 0.78 |
|
EPS (Weighted Average and Diluted)
|
| 0.04 | -0.72 | 0.19 | 0.19 | 0.42 | 0.22 | 0.12 | 0.20 | 0.14 | 0.24 | 0.25 | 0.26 | 0.34 | 0.00 | 0.12 | -0.52 | 0.36 | 0.42 | 0.52 | 0.39 | 0.43 | 0.47 | 0.48 | 0.44 | 0.39 | 0.34 | 0.60 | 0.50 | 0.62 | 0.63 | 0.59 | 0.85 | 0.85 | 1.01 | 0.12 | 1.17 | 1.30 | 1.24 | 1.21 | 0.89 | 1.83 | 1.28 | 1.53 | 19.21 | -0.52 | 1.76 | 1.96 | 2.51 | 2.51 | 2.28 | 2.40 | 1.70 | 1.44 | 0.93 | 0.54 | 1.14 | 1.46 | 1.58 | 1.63 | 1.39 | 1.28 | 1.55 | 1.39 | 1.27 | 1.72 | 0.78 |
|
Shares Outstanding (Weighted Average)
|
66.06M | 66.66M | 74.46M | 74.46M | 75.28M | 76.16M | 76.16M | 76.31M | 76.88M | 77.82M | 78.54M | 78.54M | 79.37M | 80.36M | 81.35M | 81.38M | 81.76M | 81.56M | 79.84M | 80.32M | 81.48M | 81.64M | 80.79M | 80.29M | 80.72M | 80.75M | 80.08M | 79.49M | 79.63M | 80.18M | 80.05M | 79.69M | 80.28M | 80.33M | 80.15M | 80.18M | 80.14M | 80.15M | 80.32M | 79.98M | 79.99M | 80.00M | 79.87M | 78.81M | 78.75M | 78.76M | 78.79M | 78.85M | 79.13M | 79.14M | 79.01M | 78.85M | 78.80M | 78.81M | 78.11M | 78.11M | 76.61M | 76.52M | 76.53M | 76.59M | 75.10M | 75.28M | 74.70M | 74.65M | 73.60M | 72.48M | 72.49M |
|
Shares Outstanding (Diluted Average)
|
| 67.37M | 69.53M | 69.09M | 77.60M | 77.64M | 78.11M | 78.08M | 79.36M | 80.32M | 80.27M | 80.29M | 81.86M | 82.95M | 83.02M | 83.04M | 81.25M | 82.15M | 82.55M | 82.59M | 82.82M | 82.65M | 82.44M | 82.28M | 81.82M | 81.73M | 81.58M | 81.52M | 81.32M | 81.44M | 81.52M | 81.48M | 81.53M | 81.67M | 81.79M | 81.83M | 81.63M | 81.58M | 81.54M | 81.36M | 80.69M | 80.67M | 80.40M | 80.10M | 79.03M | 79.02M | 79.16M | 79.23M | 79.80M | 79.74M | 79.68M | 79.67M | 79.19M | 78.84M | 78.65M | 78.42M | 77.11M | 76.90M | 76.85M | 76.57M | 75.32M | 75.31M | 75.15M | 74.99M | 73.61M | 73.10M | 72.88M |
|
EBITDA
|
| 5.28M | -60.19M | 14.64M | 20.70M | 45.34M | 21.92M | 14.77M | 21.02M | 16.59M | 26.31M | 26.43M | 28.01M | 36.01M | 4.50M | 17.07M | -38.08M | 37.90M | 41.46M | 52.92M | 41.80M | 48.73M | 51.55M | 51.49M | 48.92M | 42.33M | 38.05M | 59.34M | 53.33M | 65.14M | 62.08M | 68.37M | 61.67M | 83.57M | 98.76M | 109.61M | 98.19M | 122.69M | 125.21M | 120.47M | 87.70M | 176.49M | 127.15M | 151.15M | 69.92M | -73.00M | 177.07M | 213.18M | 225.45M | 268.90M | 261.16M | 220.89M | 198.08M | 188.20M | 143.66M | 112.66M | 133.52M | 171.93M | 166.35M | 171.54M | 154.13M | 147.05M | 162.30M | 144.15M | 131.10M | 163.03M | 96.30M |
|
Tax Rate
|
| 51.47% | 17.40% | 19.74% | 25.88% | 28.35% | 23.01% | 31.78% | 24.97% | 31.48% | 26.46% | 22.38% | 22.84% | 22.05% | | 41.71% | | 21.95% | 17.60% | 19.54% | 23.49% | 26.81% | 22.81% | 20.56% | 23.79% | 26.23% | 24.29% | 18.06% | 23.36% | 23.16% | 18.41% | 19.76% | | 17.73% | 17.89% | 92.39% | 2.89% | 6.56% | 19.43% | 18.46% | 10.40% | 22.24% | 20.17% | 22.17% | | 44.77% | 24.49% | 25.90% | 23.41% | 25.71% | 30.92% | 13.18% | 28.38% | 35.03% | 40.72% | 63.78% | 34.78% | 34.85% | 25.11% | 28.26% | 33.72% | 32.88% | 30.13% | 26.26% | 33.62% | 28.19% | 40.11% |