|
Revenue
|
| 318.49M | 295.83M | 321.89M | 322.89M | 329.59M | 329.01M | 337.90M | 343.10M | 273.40M | 255.05M | 271.15M | 269.09M | 272.01M | 272.70M | 302.48M | 310.59M | 307.53M | 291.19M | 309.58M | 316.73M | 310.24M | 282.63M | 290.23M | 288.64M | 283.07M | 268.63M | 286.82M | 282.11M | 280.18M | 268.00M | 275.93M | 289.21M | 290.15M | 287.78M | 298.42M | 297.50M | 293.20M | 282.43M | 289.75M | 295.28M | 286.95M | 276.67M | 265.94M | 251.74M | 277.23M | 265.84M | 295.50M | 306.13M | 321.48M | 318.06M | 338.55M | 323.98M | 322.57M | 326.25M | 337.12M | 345.93M | 331.98M | 322.62M | 343.38M | 343.40M | 377.06M | 356.68M | 382.59M | 397.27M | 405.29M |
|
Cost of Revenue
|
| 161.04M | 148.91M | 161.69M | 164.16M | 165.08M | 170.00M | 170.26M | -33.93M | 181.68M | 167.28M | 123.64M | 113.20M | 121.34M | 130.81M | 143.08M | 152.72M | 149.68M | 148.66M | 154.46M | 162.67M | 160.08M | 144.43M | 149.23M | 159.57M | 143.72M | 135.74M | 141.37M | 141.02M | 139.82M | 133.84M | 136.02M | 145.34M | 144.09M | 144.09M | 147.34M | 150.05M | 146.66M | 142.62M | 144.00M | 148.70M | 145.54M | 137.54M | 136.42M | 133.24M | 141.80M | 136.32M | 146.66M | 158.48M | 166.49M | 168.69M | 174.53M | 160.81M | 167.31M | 169.81M | 167.43M | 170.05M | 160.26M | 160.54M | 166.36M | 166.35M | 187.38M | 180.83M | 187.53M | 197.04M | 196.46M |
|
Gross Profit
|
| 157.44M | 146.92M | 160.20M | 158.74M | 164.51M | 159.01M | 167.64M | 165.04M | 150.45M | 141.24M | 150.43M | 147.45M | 150.19M | 141.89M | 159.40M | 157.87M | 157.85M | 142.54M | 155.12M | 154.06M | 150.16M | 138.20M | 141.00M | 129.07M | 139.35M | 132.89M | 145.44M | 141.09M | 140.36M | 134.16M | 139.91M | 143.87M | 146.06M | 143.69M | 151.08M | 147.45M | 146.54M | 139.81M | 145.75M | 146.58M | 141.41M | 139.13M | 129.53M | 118.51M | 135.43M | 129.52M | 148.85M | 147.65M | 154.99M | 149.36M | 164.03M | 163.18M | 155.26M | 156.44M | 169.69M | 175.88M | 171.72M | 162.08M | 177.03M | 177.06M | 189.69M | 175.84M | 195.06M | 200.23M | 208.83M |
|
Research & Development
|
| 9.61M | 10.63M | 10.71M | 11.67M | 9.94M | 11.73M | 10.55M | 6.04M | 9.81M | 9.97M | 8.20M | 8.87M | 7.89M | 8.21M | 8.06M | 9.39M | 8.59M | 8.44M | 8.65M | 9.37M | 9.63M | 8.95M | 8.93M | 9.23M | 8.57M | 9.10M | 8.87M | 9.27M | 9.15M | 9.48M | 9.95M | 11.05M | 10.52M | 11.31M | 11.68M | 11.74M | 11.33M | 11.07M | 11.44M | 11.33M | 10.97M | 10.52M | 9.81M | 9.36M | 10.20M | 9.88M | 11.30M | 13.17M | 13.91M | 13.96M | 14.92M | 15.75M | 13.93M | 15.38M | 15.71M | 16.34M | 15.70M | 16.83M | 17.68M | 17.53M | 18.92M | 18.72M | 19.19M | 23.05M | 23.29M |
|
Selling, General & Administrative
|
| 108.68M | 108.73M | 111.23M | 107.27M | 109.32M | 108.06M | 115.01M | 65.08M | 108.93M | 104.84M | 98.61M | 99.18M | 99.01M | 109.95M | 111.86M | 106.98M | 112.73M | 111.43M | 116.67M | 111.34M | 109.28M | 107.56M | 102.95M | 102.91M | 100.68M | 100.21M | 105.79M | 98.42M | 98.00M | 94.72M | 98.41M | 96.53M | 100.13M | 97.58M | 101.69M | 90.93M | 94.59M | 92.71M | 94.69M | 89.09M | 89.55M | 87.37M | 83.22M | 75.92M | 83.04M | 82.23M | 90.82M | 93.68M | 96.75M | 92.53M | 96.21M | 94.51M | 89.94M | 92.28M | 90.97M | 97.50M | 96.29M | 91.33M | 95.80M | 93.31M | 111.85M | 105.89M | 108.68M | 117.89M | 117.57M |
|
Restructuring Costs
|
| 3.60M | 3.65M | 2.35M | 5.72M | 3.64M | 2.13M | 1.21M | 2.20M | | | 1.98M | 4.11M | | 1.93M | 8.54M | 15.57M | 6.84M | 4.32M | 3.04M | 0.81M | 4.28M | 4.88M | 4.83M | 2.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | -2.74M | | 115.69M | | | -3.44M | -7.28M | | 204.45M | | 10.52M | | 148.55M | | | | 46.87M | | | | | | | | | | | | | | | | | | | 13.82M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| 121.89M | 123.02M | 124.28M | 124.66M | 122.91M | 121.93M | 126.77M | 70.58M | 118.74M | 230.50M | 108.79M | 112.15M | 106.90M | 120.09M | 128.47M | 336.39M | 128.16M | 124.19M | 128.35M | 270.07M | 123.19M | 121.39M | 116.71M | 161.83M | 109.25M | 109.30M | 114.66M | 107.69M | 107.15M | 104.20M | 108.36M | 107.57M | 110.65M | 108.90M | 113.37M | 102.67M | 105.92M | 103.78M | 106.13M | 100.42M | 100.51M | 97.88M | 106.86M | 85.29M | 93.24M | 92.11M | 102.12M | 106.85M | 110.65M | 106.49M | 111.14M | 110.26M | 103.88M | 107.66M | 106.69M | 113.83M | 111.99M | 108.16M | 113.48M | 110.84M | 130.77M | 124.61M | 127.87M | 140.94M | 140.86M |
|
Operating Income
|
| 35.56M | 23.90M | 35.91M | 34.08M | 41.60M | 37.08M | 40.87M | 42.64M | 42.74M | 37.39M | 42.23M | 34.07M | 43.24M | 21.80M | 30.93M | -178.52M | 29.69M | 18.35M | 26.77M | -116.01M | 26.97M | 16.81M | 24.29M | -32.76M | 30.10M | 23.59M | 30.78M | 33.40M | 33.21M | 29.96M | 31.55M | 36.30M | 35.41M | 34.80M | 37.71M | 44.78M | 40.62M | 36.03M | 39.62M | 46.16M | 40.89M | 41.24M | 22.67M | 33.22M | 42.19M | 37.41M | 46.73M | 40.80M | 44.34M | 42.87M | 52.89M | 52.92M | 51.39M | 48.78M | 63.00M | 62.05M | 59.73M | 53.93M | 63.54M | 66.22M | 58.92M | 51.23M | 67.19M | 59.29M | 67.97M |
|
EBIT
|
| 35.56M | 23.90M | 35.91M | 34.08M | 41.60M | 37.08M | 40.87M | 42.64M | 42.74M | 37.39M | 42.23M | 34.07M | 43.24M | 21.80M | 30.93M | -178.52M | 29.69M | 18.35M | 26.77M | -116.01M | 26.97M | 16.81M | 24.29M | -32.76M | 30.10M | 23.59M | 30.78M | 33.40M | 33.21M | 29.96M | 31.55M | 36.30M | 35.41M | 34.80M | 37.71M | 44.78M | 40.62M | 36.03M | 39.62M | 46.16M | 40.89M | 41.24M | 22.67M | 33.22M | 42.19M | 37.41M | 46.73M | 40.80M | 44.34M | 42.87M | 52.89M | 52.92M | 51.39M | 48.78M | 63.00M | 62.05M | 59.73M | 53.93M | 63.54M | 66.22M | 58.92M | 51.23M | 67.19M | 59.29M | 67.97M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | 1.13M | | 0.76M | 0.26M | 0.87M | | 0.32M | 0.21M | 0.43M | | -0.76M | -0.99M | 0.72M | | -0.49M | 0.60M | 0.45M | | 0.22M | 1.06M | 0.03M | | -0.02M | 1.38M | 2.06M | 1.62M | 1.38M | 1.76M | 0.11M | 1.83M | 0.15M | 2.04M | 1.18M | 0.96M | 0.54M | -0.58M | -1.31M | 1.59M | -0.16M | 0.97M | 0.79M | 2.43M | 0.44M | 2.68M | 1.60M | 2.83M | 1.23M | 2.12M | -0.51M | 2.36M | 1.71M |
|
Non Operating Income
|
| 0.05M | 1.10M | 0.12M | -21.33M | 0.29M | 1.17M | 1.43M | -21.03M | | | | | | | 1.13M | | 0.76M | 0.26M | 0.87M | | 0.32M | 0.21M | 0.43M | | -0.76M | -0.99M | 0.72M | | -0.49M | 0.60M | 0.45M | | 0.22M | 1.06M | 0.03M | | -0.02M | 1.38M | 2.06M | 1.62M | 1.38M | 1.76M | 0.11M | 1.83M | 0.15M | 2.04M | 1.18M | 0.96M | 0.54M | -0.58M | -1.31M | 1.59M | -0.16M | 0.97M | 0.79M | 2.43M | 0.44M | 2.68M | 1.60M | 2.83M | 1.23M | 2.12M | -0.51M | 2.36M | 1.71M |
|
EBT
|
| 30.44M | 19.84M | 30.89M | 28.23M | 36.21M | 32.40M | 37.20M | 21.82M | 27.86M | 26.44M | 27.31M | 20.87M | 38.86M | 18.29M | 27.88M | -176.23M | 26.73M | 14.93M | 24.26M | -119.02M | 24.41M | 14.02M | 22.22M | -35.65M | 27.19M | 20.47M | 29.67M | 32.02M | 30.99M | 29.10M | 30.63M | 35.92M | 34.76M | 35.02M | 36.98M | 45.25M | 39.89M | 36.69M | 40.98M | 47.08M | 41.57M | 42.36M | 22.15M | 34.86M | 42.24M | 39.40M | 47.77M | 41.61M | 44.70M | 42.04M | 51.25M | 53.99M | 50.34M | 48.51M | 63.03M | 63.82M | 59.40M | 55.82M | 64.41M | 68.21M | 58.80M | 52.05M | 65.75M | 60.51M | 68.48M |
|
Tax Provisions
|
| 8.78M | 4.84M | 7.19M | 6.64M | 9.93M | 8.21M | 8.61M | -5.07M | 11.11M | 8.63M | 11.29M | 34.64M | 13.08M | 28.96M | 6.20M | -5.76M | 8.60M | 4.41M | 4.07M | -22.04M | 8.91M | 2.44M | 5.00M | 3.75M | 8.49M | 5.18M | 8.69M | 6.88M | 8.43M | 3.80M | 8.07M | 10.68M | 8.93M | 30.75M | 10.98M | 10.30M | 9.26M | 7.46M | 6.20M | 10.47M | 4.07M | 8.80M | 8.52M | 6.92M | 8.58M | 8.21M | 10.23M | 8.59M | 9.65M | 8.23M | 11.20M | 12.93M | 10.89M | 10.52M | 14.98M | 14.44M | 12.16M | 12.19M | 13.52M | 12.75M | 12.02M | 11.71M | 13.48M | 10.63M | 14.54M |
|
Profit After Tax
|
| 21.67M | 15.00M | 23.70M | 21.59M | 26.28M | 24.20M | 28.59M | 29.58M | 32.73M | -89.95M | 28.04M | 19.16M | 26.29M | -10.67M | 21.68M | -175.56M | 18.14M | 10.52M | 20.18M | -96.98M | 15.50M | 11.58M | 17.21M | -39.39M | 18.70M | 15.29M | 20.98M | 25.14M | 22.55M | 25.30M | 22.55M | 25.24M | 25.84M | 4.27M | 26.00M | 34.95M | 30.64M | 29.23M | 34.78M | 36.61M | 37.50M | 33.55M | 13.63M | 27.68M | 33.66M | 31.19M | 37.55M | 28.03M | 35.05M | 33.81M | 40.05M | 41.06M | 39.44M | 37.99M | 48.05M | 49.38M | 47.24M | 43.63M | 50.89M | 55.46M | 46.78M | 40.33M | 52.26M | 49.88M | 53.94M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.17M | -0.33M | -0.26M | -4.99M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 21.67M | 15.00M | 23.70M | 21.59M | 26.28M | 24.20M | 28.59M | 26.89M | 16.75M | 17.80M | 16.02M | -13.77M | 25.79M | -10.67M | 21.68M | -170.48M | 18.13M | 10.52M | 20.18M | -96.98M | 15.50M | 11.58M | 17.21M | -39.39M | 18.70M | 15.29M | 20.98M | 25.14M | 22.55M | 25.30M | 22.55M | 25.24M | 25.84M | 4.27M | 26.00M | 34.95M | 30.64M | 29.23M | 34.78M | 36.61M | 37.50M | 33.55M | 13.63M | 27.93M | 33.66M | 31.19M | 37.55M | 33.02M | 35.05M | 33.81M | 40.05M | 41.06M | 39.44M | 37.99M | 48.05M | 49.38M | 47.24M | 43.63M | 50.89M | 55.46M | 46.78M | 40.33M | 52.26M | 49.88M | 53.94M |
|
Consolidated Net Income
|
| 21.67M | 15.00M | 23.70M | 21.59M | 26.28M | 24.20M | 28.59M | 26.89M | 16.75M | 17.80M | -0.39M | -7.51M | 0.90M | 1.99M | -17.45M | -1.71M | 5.79M | 5.91M | 3.90M | -13.43M | -1.92M | | | | | | | | 22.55M | 25.30M | 22.55M | 25.24M | 25.84M | 4.27M | 26.00M | 34.95M | 30.64M | 29.23M | 34.78M | 36.61M | 37.50M | 33.55M | 13.63M | 27.93M | 33.66M | 31.19M | 37.55M | 33.02M | 35.05M | 33.81M | 40.05M | 41.06M | 39.44M | 37.99M | 48.05M | 49.38M | 47.24M | 43.63M | 50.89M | 55.46M | 46.78M | 40.33M | 52.26M | 49.88M | 53.94M |
|
Income towards Parent Company
|
| 21.67M | 15.00M | 23.70M | 21.59M | 26.28M | 24.20M | 28.59M | 26.89M | 16.75M | 17.80M | -0.39M | -7.51M | 0.90M | 1.99M | -17.45M | -1.71M | 5.79M | 5.91M | 3.90M | -13.43M | -1.92M | | | | | | | | 22.55M | 25.30M | 22.55M | 25.24M | 25.84M | 4.27M | 26.00M | 34.95M | 30.64M | 29.23M | 34.78M | 36.61M | 37.50M | 33.55M | 13.63M | 27.93M | 33.66M | 31.19M | 37.55M | 33.02M | 35.05M | 33.81M | 40.05M | 41.06M | 39.44M | 37.99M | 48.05M | 49.38M | 47.24M | 43.63M | 50.89M | 55.46M | 46.78M | 40.33M | 52.26M | 49.88M | 53.94M |
|
Net Income towards Common Stockholders
|
| 21.67M | 15.00M | 23.70M | 21.59M | 26.28M | 24.20M | 28.59M | 26.89M | 32.67M | 17.80M | -0.39M | -7.51M | 27.13M | 1.99M | -17.45M | -1.71M | 5.79M | 5.91M | 3.90M | -13.43M | -1.92M | | | | | | | | 22.55M | 25.30M | 22.55M | 25.24M | 25.84M | 4.27M | 26.00M | 34.95M | 30.64M | 29.23M | 34.78M | 36.61M | 37.50M | 33.55M | 13.63M | 27.93M | 33.66M | 31.19M | 37.55M | 33.02M | 35.05M | 33.81M | 40.05M | 41.06M | 39.44M | 37.99M | 48.05M | 49.38M | 47.24M | 43.63M | 50.89M | 55.46M | 46.78M | 40.33M | 52.26M | 49.88M | 53.94M |
|
EPS (Basic)
|
| 0.41 | 0.29 | 0.45 | 0.41 | 0.50 | 0.46 | 0.54 | 0.51 | 0.62 | 0.50 | 0.52 | -0.14 | 0.51 | -0.21 | 0.42 | -0.03 | 0.35 | 0.20 | 0.39 | -0.26 | 0.30 | 0.23 | 0.34 | -0.77 | 0.37 | 0.30 | 0.42 | 0.50 | 0.45 | 0.50 | 0.44 | 0.49 | 0.50 | 0.08 | 0.50 | 0.68 | 0.59 | 0.56 | 0.66 | 0.70 | 0.71 | 0.63 | 0.26 | 0.53 | 0.64 | 0.59 | 0.72 | 0.63 | 0.67 | 0.65 | 0.78 | 0.81 | 0.79 | 0.76 | 0.97 | 1.01 | 0.97 | 0.90 | 1.06 | 1.16 | 0.98 | 0.84 | 1.10 | 1.05 | 1.14 |
|
EPS (Weighted Average and Diluted)
|
| 0.41 | 0.29 | 0.45 | 0.41 | 0.50 | 0.46 | 0.54 | 0.51 | 0.62 | 0.50 | 0.51 | -0.14 | 0.51 | -0.21 | 0.42 | -0.03 | 0.35 | 0.20 | 0.39 | -0.26 | 0.30 | 0.23 | 0.33 | -0.77 | 0.37 | 0.30 | 0.42 | 0.49 | 0.44 | 0.49 | 0.43 | 0.49 | 0.49 | 0.08 | 0.49 | 0.67 | 0.58 | 0.55 | 0.65 | 0.69 | 0.70 | 0.62 | 0.26 | 0.52 | 0.64 | 0.59 | 0.71 | 0.63 | 0.67 | 0.65 | 0.78 | 0.81 | 0.79 | 0.76 | 0.96 | 1.00 | 0.97 | 0.90 | 1.05 | 1.16 | 0.97 | 0.83 | 1.09 | 1.04 | 1.13 |
|
Shares Outstanding (Weighted Average)
|
52.56M | 52.34M | 52.37M | 52.43M | 52.40M | 52.45M | 52.59M | 52.70M | 52.64M | 52.66M | 52.55M | 52.54M | 52.45M | 51.04M | 51.18M | 51.41M | 51.33M | 52.07M | 52.21M | 52.07M | 51.87M | 51.25M | 51.27M | 51.30M | 51.28M | 51.03M | 50.78M | 50.60M | 50.54M | 50.63M | 51.05M | 51.23M | 51.06M | 51.44M | 51.70M | 51.75M | 51.68M | 52.20M | 52.53M | 52.77M | 52.60M | 53.14M | 53.32M | 53.02M | 52.76M | 52.02M | 52.02M | 52.05M | 52.04M | 51.97M | 51.89M | 51.70M | 51.32M | 49.87M | 49.81M | 49.76M | 49.59M | 48.51M | 48.44M | 48.29M | 48.12M | 47.73M | 47.85M | 47.74M | 47.64M | 47.27M |
|
Shares Outstanding (Diluted Average)
|
52.87M | 52.94M | 53.10M | 52.97M | 52.95M | 52.81M | 53.05M | 53.34M | 53.13M | 52.95M | 52.55M | 53.00M | 52.82M | 51.31M | 51.51M | 52.04M | 51.33M | 52.42M | 52.49M | 52.30M | 51.87M | 51.31M | 51.35M | 51.45M | 51.38M | 51.09M | 50.87M | 50.75M | 50.77M | 51.45M | 51.95M | 52.20M | 51.96M | 52.38M | 52.72M | 52.73M | 52.52M | 52.96M | 53.21M | 53.48M | 53.32M | 53.74M | 53.83M | 53.51M | 53.23M | 52.29M | 52.29M | 52.45M | 52.41M | 52.44M | 52.30M | 52.05M | 51.65M | 50.09M | 50.05M | 50.03M | 49.87M | 48.81M | 48.77M | 48.64M | 48.50M | 48.22M | 48.31M | 48.20M | 48.09M | 47.73M |
|
EBITDA
|
| 35.56M | 23.90M | 35.91M | 34.08M | 41.60M | 37.08M | 40.87M | 42.64M | 42.74M | 37.39M | 42.23M | 34.07M | 43.24M | 21.80M | 30.93M | -178.52M | 29.69M | 18.35M | 26.77M | -116.01M | 26.97M | 16.81M | 24.29M | -32.76M | 30.10M | 23.59M | 30.78M | 33.40M | 33.21M | 29.96M | 31.55M | 36.30M | 35.41M | 34.80M | 37.71M | 44.78M | 40.62M | 36.03M | 39.62M | 46.16M | 40.89M | 41.24M | 22.67M | 33.22M | 42.19M | 37.41M | 46.73M | 40.80M | 44.34M | 42.87M | 52.89M | 52.92M | 51.39M | 48.78M | 63.00M | 62.05M | 59.73M | 53.93M | 63.54M | 66.22M | 58.92M | 51.23M | 67.19M | 59.29M | 67.97M |
|
Interest Expenses
|
| 5.16M | 5.16M | 5.15M | 5.75M | 5.69M | 5.85M | 5.10M | 5.48M | 5.05M | 4.93M | 4.74M | 17.69M | 4.16M | -4.41M | 4.19M | 3.89M | 3.72M | 3.68M | 3.38M | 3.52M | 2.89M | 3.00M | 2.50M | 2.76M | 2.15M | 2.13M | 1.84M | 1.71M | 1.73M | 1.46M | 1.38M | 0.94M | 0.86M | 0.83M | 0.76M | 0.71M | 0.71M | 0.72M | 0.71M | 0.69M | 0.70M | 0.65M | 0.63M | 0.19M | 0.11M | 0.05M | 0.13M | 0.15M | 0.18M | 0.25M | 0.33M | 0.51M | 0.89M | 1.24M | 0.75M | 0.65M | 0.77M | 0.79M | 0.73M | 0.84M | 1.36M | 1.31M | 0.94M | 1.14M | 1.21M |
|
Tax Rate
|
| 28.82% | 24.40% | 23.29% | 23.51% | 27.41% | 25.32% | 23.14% | -23.24% | 39.88% | 32.66% | 41.34% | 165.97% | 33.65% | 158.35% | 22.24% | 3.27% | 32.16% | 29.53% | 16.79% | 18.52% | 36.49% | 17.39% | 22.52% | -10.51% | 31.22% | 25.29% | 29.28% | 21.50% | 27.22% | 13.07% | 26.36% | 29.72% | 25.68% | 87.80% | 29.69% | 22.76% | 23.20% | 20.34% | 15.12% | 22.24% | 9.80% | 20.79% | 38.46% | 19.87% | 20.32% | 20.83% | 21.41% | 20.65% | 21.59% | 19.57% | 21.85% | 23.94% | 21.64% | 21.69% | 23.77% | 22.63% | 20.47% | 21.84% | 20.99% | 18.70% | 20.44% | 22.50% | 20.51% | 17.57% | 21.23% |