|
Revenue
|
| | | | 499.00M | 580.00M | 595.00M | 588.00M | 663.00M | 711.00M | 692.00M | 647.00M | 675.00M | 737.00M | 669.00M | 617.00M | 637.00M | 377.00M | 532.00M | 535.00M | 588.00M | 603.00M | 567.00M | 644.00M | 677.00M | 664.00M | 710.00M | 718.00M | 741.00M | 783.00M | 736.00M | 775.00M | 789.00M | 816.00M | 824.00M | 796.00M | 766.00M | 814.00M | 693.00M |
|
Cost of Revenue
|
| | | | 248.00M | 290.00M | 293.00M | 300.00M | 321.00M | 337.00M | 324.00M | 309.00M | 316.00M | 348.00M | 321.00M | 319.00M | 311.00M | 212.00M | 278.00M | 282.00M | 297.00M | 315.00M | 306.00M | 339.00M | 357.00M | 353.00M | 382.00M | 380.00M | 380.00M | 402.00M | 379.00M | 404.00M | 423.00M | 422.00M | 428.00M | 423.00M | 388.00M | 412.00M | 364.00M |
|
Gross Profit
|
| | | | 251.00M | 290.00M | 302.00M | 288.00M | 342.00M | 374.00M | 368.00M | 338.00M | 359.00M | 389.00M | 348.00M | 298.00M | 326.00M | 165.00M | 254.00M | 253.00M | 291.00M | 288.00M | 261.00M | 305.00M | 320.00M | 311.00M | 328.00M | 338.00M | 361.00M | 381.00M | 357.00M | 371.00M | 366.00M | 394.00M | 396.00M | 373.00M | 378.00M | 402.00M | 329.00M |
|
Research & Development
|
| | | | | | 26.00M | 31.00M | 28.00M | 33.00M | 33.00M | 37.00M | 31.00M | 37.00M | 39.00M | 47.00M | 36.00M | 38.00M | 33.00M | 40.00M | 38.00M | 41.00M | 42.00M | 50.00M | 43.00M | 46.00M | 47.00M | 49.00M | 44.00M | 47.00M | 49.00M | 54.00M | 46.00M | 49.00M | 51.00M | 54.00M | 43.00M | 44.00M | 43.00M |
|
Selling, General & Administrative
|
| | | | | | 78.00M | 97.00M | 92.00M | 93.00M | 89.00M | 94.00M | 84.00M | 93.00M | 85.00M | 94.00M | 75.00M | 69.00M | 93.00M | 80.00M | 73.00M | 80.00M | 73.00M | 79.00M | 75.00M | 78.00M | 78.00M | 97.00M | 87.00M | 92.00M | 86.00M | 92.00M | 86.00M | 82.00M | 85.00M | 84.00M | 86.00M | 102.00M | 82.00M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.00M | -55.00M | -76.00M | -78.00M | -72.00M | -85.00M | -58.00M |
|
Operating Expenses
|
| | | | | | 104.00M | 128.00M | 120.00M | 126.00M | 122.00M | 131.00M | 115.00M | 130.00M | 124.00M | 141.00M | 111.00M | 107.00M | 126.00M | 120.00M | 111.00M | 121.00M | 115.00M | 129.00M | 118.00M | 124.00M | 125.00M | 146.00M | 131.00M | 139.00M | 135.00M | 146.00M | 65.00M | 76.00M | 60.00M | 60.00M | 57.00M | 61.00M | 67.00M |
|
Operating Income
|
111.00M | 127.00M | 104.00M | 110.00M | 149.00M | 177.00M | 198.00M | 128.00M | 222.00M | 248.00M | 246.00M | 207.00M | 244.00M | 259.00M | 224.00M | 165.00M | 215.00M | 58.00M | 128.00M | 133.00M | 180.00M | 167.00M | 146.00M | 176.00M | 202.00M | 187.00M | 203.00M | 192.00M | 230.00M | 242.00M | 222.00M | 225.00M | 234.00M | 263.00M | 260.00M | 235.00M | 249.00M | 256.00M | 204.00M |
|
EBIT
|
111.00M | 127.00M | 104.00M | 110.00M | 149.00M | 177.00M | 198.00M | 128.00M | 222.00M | 248.00M | 246.00M | 207.00M | 244.00M | 259.00M | 224.00M | 165.00M | 215.00M | 58.00M | 128.00M | 133.00M | 180.00M | 167.00M | 146.00M | 176.00M | 202.00M | 187.00M | 203.00M | 192.00M | 230.00M | 242.00M | 222.00M | 225.00M | 234.00M | 263.00M | 260.00M | 235.00M | 249.00M | 256.00M | 204.00M |
|
Other Non Operating Income
|
| | | | | | -2.00M | -19.00M | -1.00M | 4.00M | 2.00M | -14.00M | 3.00M | 3.00M | 2.00M | 2.00M | -1.00M | 5.00M | 4.00M | -12.00M | 3.00M | 3.00M | 6.00M | 7.00M | -10.00M | -3.00M | -15.00M | 7.00M | 10.00M | 2.00M | -2.00M | 5.00M | -5.00M | -7.00M | 10.00M | 10.00M | 5.00M | 8.00M | 2.00M |
|
Non Operating Income
|
| | | | | | -2.00M | -19.00M | -1.00M | 4.00M | 2.00M | -9.00M | 3.00M | 3.00M | 2.00M | 2.00M | -1.00M | 5.00M | 4.00M | -12.00M | 3.00M | 3.00M | 6.00M | 7.00M | -10.00M | -3.00M | -15.00M | 7.00M | 10.00M | 2.00M | -2.00M | 5.00M | -5.00M | -7.00M | 10.00M | -4.00M | 5.00M | 8.00M | 2.00M |
|
EBT
|
77.00M | 99.00M | 71.00M | 94.00M | 127.00M | 146.00M | 170.00M | 84.00M | 191.00M | 222.00M | 218.00M | 174.00M | 211.00M | 229.00M | 194.00M | 134.00M | 181.00M | 30.00M | 98.00M | 84.00M | 154.00M | 140.00M | 124.00M | 154.00M | 163.00M | 154.00M | 159.00M | 169.00M | 212.00M | 216.00M | 193.00M | 206.00M | 204.00M | 234.00M | 249.00M | 210.00M | 233.00M | 242.00M | 182.00M |
|
Tax Provisions
|
| | | | | | 59.00M | -81.00M | 40.00M | 48.00M | 51.00M | 27.00M | 44.00M | 48.00M | 45.00M | 27.00M | 42.00M | 7.00M | 21.00M | 24.00M | 34.00M | 30.00M | 30.00M | 36.00M | 34.00M | 32.00M | 20.00M | 32.00M | 42.00M | 41.00M | 35.00M | 53.00M | 35.00M | 47.00M | 49.00M | 52.00M | 41.00M | 47.00M | 45.00M |
|
Profit After Tax
|
77.00M | 99.00M | 71.00M | 94.00M | 83.00M | 95.00M | 111.00M | 215.00M | 151.00M | 174.00M | 167.00M | 147.00M | 167.00M | 181.00M | 149.00M | 107.00M | 139.00M | 23.00M | 77.00M | 60.00M | 120.00M | 110.00M | 94.00M | 118.00M | 129.00M | 122.00M | 139.00M | 141.00M | 170.00M | 175.00M | 158.00M | 170.00M | 169.00M | 187.00M | 200.00M | 175.00M | 192.00M | 195.00M | 137.00M |
|
Income from Continuing Operations
|
77.00M | 99.00M | 71.00M | 94.00M | 127.00M | 146.00M | 111.00M | 165.00M | 151.00M | 174.00M | 167.00M | 147.00M | 167.00M | 181.00M | 149.00M | 107.00M | 139.00M | 23.00M | 77.00M | 60.00M | 120.00M | 110.00M | 94.00M | 118.00M | 129.00M | 122.00M | 139.00M | 137.00M | 170.00M | 175.00M | 158.00M | 153.00M | 169.00M | 187.00M | 200.00M | 158.00M | 192.00M | 195.00M | 137.00M |
|
Consolidated Net Income
|
77.00M | 99.00M | 71.00M | 94.00M | 127.00M | 146.00M | 111.00M | 165.00M | 151.00M | 174.00M | 167.00M | 147.00M | 167.00M | 181.00M | 149.00M | 107.00M | 139.00M | 23.00M | 77.00M | 60.00M | 120.00M | 110.00M | 94.00M | 118.00M | 129.00M | 122.00M | 139.00M | 137.00M | 170.00M | 175.00M | 158.00M | 153.00M | 169.00M | 187.00M | 200.00M | 158.00M | 192.00M | 195.00M | 137.00M |
|
Income towards Parent Company
|
77.00M | 99.00M | 71.00M | 94.00M | 127.00M | 146.00M | 111.00M | 165.00M | 151.00M | 174.00M | 167.00M | 147.00M | 167.00M | 181.00M | 149.00M | 107.00M | 139.00M | 23.00M | 77.00M | 60.00M | 120.00M | 110.00M | 94.00M | 118.00M | 129.00M | 122.00M | 139.00M | 137.00M | 170.00M | 175.00M | 158.00M | 153.00M | 169.00M | 187.00M | 200.00M | 158.00M | 192.00M | 195.00M | 137.00M |
|
Net Income towards Common Stockholders
|
77.00M | 99.00M | 71.00M | 94.00M | 127.00M | 146.00M | 111.00M | 165.00M | 151.00M | 174.00M | 167.00M | 147.00M | 167.00M | 181.00M | 149.00M | 107.00M | 139.00M | 23.00M | 77.00M | 60.00M | 120.00M | 110.00M | 94.00M | 118.00M | 129.00M | 122.00M | 139.00M | 137.00M | 170.00M | 175.00M | 158.00M | 153.00M | 169.00M | 187.00M | 200.00M | 158.00M | 192.00M | 195.00M | 137.00M |
|
EPS (Basic)
|
| | | | 0.53 | 0.63 | 0.75 | 1.52 | 1.09 | 1.30 | 1.28 | 1.15 | 1.33 | 1.47 | 1.24 | 0.90 | 1.20 | 0.20 | 0.68 | 0.54 | 1.08 | 1.01 | 0.89 | 1.16 | 1.32 | 1.26 | 1.46 | 1.51 | 1.85 | 1.94 | 1.76 | 1.95 | 1.92 | 2.15 | 2.30 | 2.01 | 2.26 | 2.32 | 1.63 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.52 | 0.63 | 0.75 | 1.51 | 1.08 | 1.29 | 1.27 | 1.14 | 1.32 | 1.46 | 1.23 | 0.90 | 1.20 | 0.20 | 0.68 | 0.53 | 1.07 | 1.01 | 0.89 | 1.16 | 1.30 | 1.26 | 1.45 | 1.51 | 1.85 | 1.92 | 1.76 | 1.87 | 1.90 | 2.13 | 2.27 | 1.99 | 2.23 | 2.29 | 1.63 |
|
EBITDA
|
111.00M | 127.00M | 104.00M | 110.00M | 149.00M | 177.00M | 116.00M | 252.00M | 155.00M | 158.00M | 168.00M | 143.00M | 164.00M | 167.00M | 136.00M | 115.00M | 110.00M | 19.00M | 80.00M | 53.00M | 123.00M | 113.00M | 92.00M | 130.00M | 146.00M | 118.00M | 138.00M | 180.00M | 167.00M | 175.00M | 151.00M | 171.00M | 163.00M | 187.00M | 199.00M | 162.00M | 196.00M | 205.00M | 131.00M |
|
Tax Rate
|
| | | | | | 34.71% | -96.43% | 20.94% | 21.62% | 23.39% | 15.52% | 20.85% | 20.96% | 23.20% | 20.15% | 23.20% | 23.33% | 21.43% | 28.57% | 22.08% | 21.43% | 24.19% | 23.38% | 20.86% | 20.78% | 12.58% | 18.93% | 19.81% | 18.98% | 18.13% | 25.73% | 17.16% | 20.09% | 19.68% | 24.76% | 17.60% | 19.42% | 24.73% |