|
Revenue
|
435.75M | 502.78M | 441.77M | 462.17M | 465.81M | 523.38M | 450.80M | 506.35M | 509.12M | 550.48M | 501.66M | 526.39M | 479.22M | 590.45M | 494.39M | 524.14M | 511.38M | 588.17M | 542.96M | 569.20M | 558.38M | 572.59M | 546.20M | 545.19M | 525.53M | 588.75M | 503.51M | 532.77M | 507.09M | 565.57M | 523.59M | 567.65M | 567.90M | 611.88M | 547.52M | 620.30M | 595.39M | 648.62M | 578.31M | 639.00M | 614.88M | 655.77M | 601.23M | 550.05M | 571.61M | 668.44M | 597.06M | 621.50M | 620.62M | 661.59M | 559.46M | 609.36M | 630.54M | 757.66M | 630.86M | 704.40M | 724.33M | 785.79M | 713.17M | 784.79M | 798.92M | 824.31M | 805.64M | 876.58M | 869.17M |
|
Cost of Revenue
|
293.44M | 329.90M | 303.79M | 307.78M | 310.10M | 326.58M | 307.03M | 340.09M | 341.79M | 368.80M | 342.39M | 362.38M | 337.81M | 168.32M | 408.98M | 400.01M | 333.73M | 375.80M | 358.35M | 370.97M | 365.05M | 372.25M | 355.10M | 362.84M | 340.04M | 364.44M | 331.60M | 347.39M | 322.62M | 372.63M | 356.66M | 372.64M | 360.40M | 380.54M | 366.33M | 393.80M | 372.88M | 407.57M | 381.44M | 408.95M | 388.80M | 410.02M | 400.65M | 364.02M | 358.79M | 426.64M | 387.30M | 396.78M | 383.61M | 405.27M | 358.06M | 380.84M | 398.33M | 465.18M | 409.45M | 444.82M | 442.86M | 481.06M | 459.41M | 500.69M | 500.65M | 506.88M | 513.18M | 550.42M | 541.70M |
|
Gross Profit
|
142.31M | 172.87M | 137.98M | 154.38M | 155.72M | 173.67M | 143.77M | 164.18M | 167.33M | 181.67M | 159.27M | 164.01M | 141.42M | 194.05M | 165.73M | 182.39M | 178.67M | 209.06M | 184.61M | 198.23M | 193.33M | 200.34M | 191.10M | 182.35M | 185.49M | 224.31M | 171.90M | 185.38M | 184.48M | 208.72M | 166.94M | 195.01M | 207.50M | 231.34M | 181.19M | 226.50M | 222.52M | 241.05M | 196.87M | 230.04M | 226.08M | 245.75M | 200.58M | 186.03M | 212.82M | 241.80M | 209.76M | 224.72M | 237.01M | 256.32M | 201.40M | 228.51M | 232.21M | 292.48M | 221.41M | 259.57M | 281.47M | 304.73M | 253.75M | 284.10M | 298.26M | 317.43M | 292.46M | 326.16M | 327.47M |
|
Research & Development
|
13.82M | 14.50M | 13.84M | 13.84M | 13.22M | 13.24M | 13.60M | 15.13M | 17.70M | 15.68M | 15.35M | 15.35M | 13.27M | 10.39M | 17.61M | 14.85M | 14.69M | 18.18M | 16.88M | 17.36M | 16.91M | 16.69M | 15.26M | 15.32M | 15.05M | 15.20M | 15.16M | 15.24M | 14.07M | 14.96M | 15.59M | 15.79M | 14.83M | 15.19M | 15.94M | 15.05M | 14.24M | 19.29M | 17.24M | 18.90M | 18.36M | 18.02M | 18.31M | 18.27M | 17.59M | 20.65M | 21.86M | 23.19M | 21.62M | 21.81M | 20.55M | 23.87M | 17.39M | 19.03M | 22.02M | 20.21M | 23.46M | 20.07M | 22.98M | 22.15M | 20.73M | 25.78M | 23.02M | 23.31M | 23.41M |
|
Selling, General & Administrative
|
66.87M | 72.68M | 65.24M | 68.60M | 66.85M | 72.98M | 63.89M | 71.59M | 72.60M | 80.46M | 75.89M | 75.23M | 76.77M | 41.17M | 91.28M | 85.05M | 66.54M | 85.35M | 74.07M | 76.61M | 71.56M | 76.05M | 71.91M | 72.48M | 76.38M | 69.54M | 69.85M | 72.93M | 67.56M | 55.24M | 74.19M | 70.44M | 71.00M | 76.77M | 69.23M | 76.70M | 80.87M | 79.66M | 76.11M | 74.77M | 74.01M | 76.52M | 76.66M | 76.61M | 77.25M | 72.77M | 73.23M | 77.38M | 79.00M | 96.53M | 87.60M | 76.13M | 75.35M | 85.01M | 88.34M | 92.31M | 91.40M | 87.66M | 94.05M | 95.01M | 92.03M | 92.41M | 99.03M | 104.07M | 96.45M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 10.61M | 8.54M | 10.96M | | | | | | | | | | | | | | 2.92M | 3.28M | 8.25M | 1.29M | 0.71M | 0.80M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.65M | | | | | | | | | | | | | | |
|
Operating Expenses
|
80.69M | 87.18M | 79.08M | 82.44M | 80.07M | 86.22M | 77.49M | 86.72M | 90.31M | 96.14M | 91.23M | 90.58M | 90.04M | 51.55M | 108.89M | 99.90M | 81.23M | 103.54M | 90.95M | 93.97M | 88.47M | 92.74M | 87.17M | 87.80M | 91.43M | 84.75M | 85.01M | 88.16M | 81.63M | 70.20M | 89.78M | 86.22M | 85.83M | 91.95M | 85.17M | 91.76M | 95.11M | 98.95M | 93.35M | 93.67M | 92.37M | 94.54M | 96.55M | 105.48M | 103.38M | 104.39M | 95.09M | 100.57M | 100.62M | 118.35M | 108.15M | 100.00M | 92.74M | 104.04M | 110.37M | 112.53M | 114.86M | 107.73M | 117.03M | 120.08M | 116.05M | 126.44M | 123.33M | 128.09M | 120.66M |
|
Operating Income
|
36.22M | 58.20M | 31.08M | 43.43M | 48.09M | 44.09M | 39.19M | 48.93M | 46.11M | 56.17M | 35.56M | 40.54M | 23.37M | 81.93M | 38.03M | 60.58M | 65.63M | 72.13M | 61.03M | 72.16M | 74.25M | 74.93M | 72.83M | 65.44M | 63.81M | 108.53M | 57.26M | 68.09M | 76.57M | 94.59M | 47.69M | 79.73M | 92.41M | 105.28M | 64.50M | 102.08M | 97.05M | 110.00M | 72.05M | 105.69M | 105.57M | 120.65M | 72.45M | 55.35M | 84.57M | 76.48M | 85.07M | 94.58M | 97.67M | 99.81M | 60.51M | 98.11M | 107.58M | 157.25M | 78.61M | 112.78M | 132.52M | 160.69M | 99.96M | 128.90M | 144.90M | 154.84M | 129.21M | 156.31M | 166.25M |
|
EBIT
|
36.22M | 58.20M | 31.08M | 43.43M | 48.09M | 44.09M | 39.19M | 48.93M | 46.11M | 56.17M | 35.56M | 40.54M | 23.37M | 81.93M | 38.03M | 60.58M | 65.63M | 72.13M | 61.03M | 72.16M | 74.25M | 74.93M | 72.83M | 65.44M | 63.81M | 108.53M | 57.26M | 68.09M | 76.57M | 94.59M | 47.69M | 79.73M | 92.41M | 105.28M | 64.50M | 102.08M | 97.05M | 110.00M | 72.05M | 105.69M | 105.57M | 120.65M | 72.45M | 55.35M | 84.57M | 76.48M | 85.07M | 94.58M | 97.67M | 99.81M | 60.51M | 98.11M | 107.58M | 157.25M | 78.61M | 112.78M | 132.52M | 160.69M | 99.96M | 128.90M | 144.90M | 154.84M | 129.21M | 156.31M | 166.25M |
|
Other Non Operating Income
|
0.31M | 0.35M | 0.15M | 0.38M | 0.09M | -0.05M | 0.05M | 0.03M | -0.04M | 0.82M | 0.10M | 0.13M | -0.12M | 0.01M | 0.47M | 0.20M | 0.29M | 0.13M | 0.11M | -0.02M | -0.16M | 0.43M | 0.48M | -0.04M | 0.16M | 0.01M | 0.23M | 0.10M | 0.48M | 11.87M | 3.85M | 3.73M | 4.46M | 3.94M | 4.68M | 3.97M | 3.84M | 4.10M | 5.48M | 5.87M | 6.36M | 6.15M | 5.53M | -4.11M | 5.42M | 2.90M | 4.84M | 0.44M | 3.63M | 3.16M | 3.00M | 4.55M | 3.75M | 1.43M | 7.77M | 7.95M | 7.02M | 7.12M | 9.61M | 8.56M | 10.13M | 10.03M | 6.03M | 10.98M | 5.39M |
|
Non Operating Income
|
0.31M | 0.35M | 0.15M | 0.38M | 0.09M | -0.05M | 0.05M | 0.03M | -0.04M | 0.82M | 0.10M | 0.13M | -0.12M | 0.01M | 0.47M | 0.20M | 0.29M | 0.13M | 0.11M | -0.02M | -0.16M | 0.43M | 0.48M | -0.04M | 0.16M | 0.01M | 0.23M | 0.10M | 0.48M | 11.87M | 3.85M | 3.73M | 4.46M | 3.94M | 4.68M | 3.97M | 3.84M | 4.10M | 5.48M | 5.87M | 6.36M | 6.15M | 5.53M | -4.11M | 5.42M | 2.90M | 4.84M | 0.44M | 3.63M | 3.16M | 3.00M | 4.55M | 3.75M | 1.43M | 7.77M | 7.95M | 7.02M | 7.12M | 9.61M | 8.56M | 10.13M | 10.03M | 6.03M | 10.98M | 5.39M |
|
EBT
|
30.60M | 52.88M | 25.57M | 38.11M | 42.36M | 39.12M | 34.12M | 43.98M | 41.04M | 51.28M | 29.18M | 34.14M | 16.60M | 75.30M | 29.84M | 51.44M | 56.22M | 62.91M | 52.09M | 63.15M | 65.08M | 66.63M | 64.32M | 56.42M | 55.00M | 99.45M | 47.56M | 57.92M | 66.57M | 95.91M | 41.16M | 72.71M | 86.41M | 99.33M | 60.98M | 96.48M | 92.94M | 105.84M | 70.25M | 103.60M | 103.97M | 118.64M | 70.49M | 42.73M | 80.94M | 68.90M | 79.95M | 84.84M | 91.34M | 92.82M | 53.98M | 92.87M | 97.33M | 145.01M | 73.44M | 105.74M | 127.05M | 156.85M | 99.00M | 126.24M | 143.62M | 153.19M | 125.09M | 156.76M | 161.15M |
|
Tax Provisions
|
10.49M | 24.50M | 9.23M | 12.21M | 14.57M | 11.25M | 11.15M | 13.90M | 9.16M | 15.00M | 9.34M | 11.31M | 5.16M | 25.34M | 8.90M | 16.38M | 18.28M | 17.84M | 15.66M | 20.14M | 20.70M | 20.49M | 21.10M | 16.30M | 16.86M | 28.69M | 14.74M | 17.95M | 20.64M | 25.24M | 8.62M | 22.06M | 22.47M | 31.58M | 17.33M | 21.69M | 18.46M | 23.00M | 14.66M | 23.52M | 21.46M | 29.23M | 18.73M | 11.71M | 16.32M | 14.90M | 20.48M | 23.43M | 21.64M | 20.57M | 13.29M | 22.00M | 23.56M | 35.99M | 16.59M | 24.74M | 30.27M | 36.96M | 22.50M | 26.77M | 32.46M | 35.34M | 23.75M | 35.70M | 36.32M |
|
Profit After Tax
|
20.11M | 34.85M | 16.34M | 25.90M | 27.78M | 36.58M | 22.97M | 30.76M | 34.49M | 38.16M | 41.31M | 22.84M | 11.44M | 38.49M | 22.59M | 34.03M | 38.08M | 47.31M | 36.43M | 43.01M | 44.38M | 46.13M | 43.22M | 40.12M | 38.14M | 70.76M | 32.82M | 39.96M | 45.93M | 70.67M | 32.55M | 50.65M | 63.94M | 67.75M | 43.64M | 74.79M | 74.48M | 82.83M | 55.59M | 80.07M | 82.51M | 89.41M | 51.76M | 31.02M | 64.62M | 53.99M | 59.47M | 61.41M | 69.70M | 72.25M | 40.69M | 70.87M | 73.77M | 109.02M | 56.85M | 81.00M | 96.78M | 119.89M | 76.50M | 99.47M | 111.16M | 117.85M | 101.34M | 121.06M | 124.83M |
|
Income from Continuing Operations
|
20.11M | 28.38M | 16.34M | 25.90M | 27.78M | 27.87M | 22.97M | 30.08M | 31.87M | 36.28M | 19.84M | 22.84M | 11.44M | 49.96M | 20.94M | 35.06M | 37.94M | 45.06M | 36.43M | 43.01M | 44.38M | 46.13M | 43.22M | 40.12M | 38.14M | 70.76M | 32.82M | 39.96M | 45.93M | 70.67M | 32.55M | 50.65M | 63.94M | 67.75M | 43.64M | 74.79M | 74.48M | 82.83M | 55.59M | 80.07M | 82.51M | 89.41M | 51.76M | 31.02M | 64.62M | 53.99M | 59.47M | 61.41M | 69.70M | 72.25M | 40.69M | 70.87M | 73.77M | 109.02M | 56.85M | 81.00M | 96.78M | 119.89M | 76.50M | 99.47M | 111.16M | 117.85M | 101.34M | 121.06M | 124.83M |
|
Consolidated Net Income
|
20.11M | 28.38M | 16.34M | 25.90M | 27.78M | 27.87M | 1.55M | 1.72M | 2.62M | 1.88M | 21.47M | -0.10M | -0.14M | 0.32M | -1.65M | -0.67M | -1.72M | 2.61M | -1.27M | -6.62M | -19.34M | -29.38M | -27.23M | -14.38M | -4.26M | -0.91M | 32.82M | 39.96M | 45.93M | -2.05M | 32.55M | 50.65M | 63.94M | 67.75M | 43.64M | 74.79M | 74.48M | 82.83M | 55.59M | 80.07M | 82.51M | 89.41M | 51.76M | 31.02M | 64.62M | 53.99M | 59.47M | 61.41M | 69.70M | 72.25M | 40.69M | 70.87M | 73.77M | 109.02M | 56.85M | 81.00M | 96.78M | 119.89M | 76.50M | 99.47M | 111.16M | 117.85M | 101.34M | 121.06M | 124.83M |
|
Income towards Parent Company
|
20.11M | 28.38M | 16.34M | 25.90M | 27.78M | 27.87M | 1.55M | 1.72M | 2.62M | 1.88M | 21.47M | -0.10M | -0.14M | 0.32M | -1.65M | -0.67M | -1.72M | 2.61M | -1.27M | -6.62M | -19.34M | -29.38M | -27.23M | -14.38M | -4.26M | -0.91M | 32.82M | 39.96M | 45.93M | -2.05M | 32.55M | 50.65M | 63.94M | 67.75M | 43.64M | 74.79M | 74.48M | 82.83M | 55.59M | 80.07M | 82.51M | 89.41M | 51.76M | 31.02M | 64.62M | 53.99M | 59.47M | 61.41M | 69.70M | 72.25M | 40.69M | 70.87M | 73.77M | 109.02M | 56.85M | 81.00M | 96.78M | 119.89M | 76.50M | 99.47M | 111.16M | 117.85M | 101.34M | 121.06M | 124.83M |
|
Net Income towards Common Stockholders
|
20.11M | 28.38M | 16.34M | 25.90M | 27.78M | 27.87M | 1.55M | 1.72M | 2.62M | 1.88M | 21.47M | -0.10M | -0.14M | 0.32M | -1.65M | -0.67M | -1.72M | 2.61M | -1.27M | -6.62M | -19.34M | -29.38M | -27.23M | -14.38M | -4.26M | -0.91M | 32.82M | 39.96M | 45.93M | -2.05M | 32.55M | 50.65M | 63.94M | 67.75M | 43.64M | 74.79M | 74.48M | 82.83M | 55.59M | 80.07M | 82.51M | 89.41M | 51.76M | 31.02M | 64.62M | 53.99M | 59.47M | 61.41M | 69.70M | 72.25M | 40.69M | 70.87M | 73.77M | 109.02M | 56.85M | 81.00M | 96.78M | 119.89M | 76.50M | 99.47M | 111.16M | 117.85M | 101.34M | 121.06M | 124.83M |
|
EPS (Basic)
|
0.44 | 0.76 | 0.36 | 0.57 | 0.61 | 0.80 | 0.49 | 0.67 | 0.74 | 0.82 | 0.88 | 0.49 | 0.24 | 0.82 | 0.48 | 0.73 | 0.81 | 1.00 | 0.76 | 0.90 | 0.92 | 0.96 | 0.91 | 0.85 | 0.82 | 1.56 | 0.74 | 0.90 | 1.04 | 1.60 | 0.74 | 1.15 | 1.45 | 1.54 | 0.99 | 1.69 | 1.70 | 1.91 | 1.30 | 1.87 | 1.93 | 2.09 | 1.22 | 0.75 | 1.56 | 1.31 | 1.45 | 1.50 | 1.71 | 1.84 | 1.06 | 1.84 | 1.92 | 2.85 | 1.48 | 2.11 | 2.53 | 3.13 | 2.00 | 2.60 | 2.91 | 3.10 | 2.69 | 3.21 | 3.34 |
|
EPS (Weighted Average and Diluted)
|
0.44 | 0.76 | 0.35 | 0.56 | 0.60 | 0.79 | 0.49 | 0.66 | 0.73 | 0.81 | 0.87 | 0.48 | 0.24 | 0.81 | 0.48 | 0.72 | 0.79 | 0.97 | 0.74 | 0.87 | 0.90 | 0.94 | 0.89 | 0.83 | 0.80 | 1.53 | 0.73 | 0.88 | 1.02 | 1.58 | 0.73 | 1.13 | 1.43 | 1.52 | 0.98 | 1.68 | 1.68 | 1.89 | 1.29 | 1.86 | 1.92 | 2.08 | 1.21 | 0.74 | 1.55 | 1.30 | 1.45 | 1.49 | 1.70 | 1.83 | 1.05 | 1.83 | 1.91 | 2.83 | 1.48 | 2.10 | 2.51 | 3.11 | 1.99 | 2.58 | 2.89 | 3.08 | 2.68 | 3.19 | 3.31 |
|
Shares Outstanding (Weighted Average)
|
45.56M | 45.61M | 45.81M | 45.86M | 46.07M | 46.10M | 46.32M | 46.42M | 46.61M | 46.68M | 46.69M | 46.92M | 46.95M | 46.78M | 46.67M | 46.82M | 47.07M | 47.37M | 48.02M | 48.19M | 48.13M | 48.02M | 47.78M | 47.56M | 46.92M | 45.72M | 44.53M | 44.52M | 44.42M | 44.23M | 44.53M | 44.25M | 44.14M | 44.13M | 44.15M | 44.21M | 43.98M | 43.79M | 42.79M | 42.77M | 42.73M | 42.69M | 42.71M | 41.65M | 41.58M | 41.50M | 40.94M | 40.94M | 40.88M | 39.24M | 38.44M | 38.45M | 38.39M | 38.31M | 38.27M | 38.34M | 38.31M | 38.24M | 38.21M | 38.30M | 38.30M | 37.95M | 37.66M | 37.69M | 37.68M |
|
Shares Outstanding (Diluted Average)
|
45.83M | | 46.16M | 46.31M | 46.28M | | 46.97M | | | 47.01M | | 47.52M | 47.49M | 47.41M | 47.48M | 47.51M | 48.06M | 47.91M | 49.13M | 49.24M | 49.14M | 49.08M | 48.73M | 48.49M | 48.11M | 47.62M | 45.24M | 45.20M | 45.13M | 45.05M | 44.86M | 44.83M | 44.78M | 44.76M | 44.68M | 44.60M | 44.51M | 44.32M | 43.06M | 43.04M | 43.02M | 43.02M | 42.77M | 42.36M | 42.19M | 42.00M | 41.10M | 41.09M | 41.04M | 40.60M | 38.67M | 38.66M | 38.66M | 38.65M | 38.52M | 38.55M | 38.56M | 38.53M | 38.43M | 38.50M | 38.45M | 38.37M | 37.85M | 37.90M | 37.79M |
|
EBITDA
|
36.22M | 58.20M | 31.08M | 43.43M | 48.09M | 44.09M | 39.19M | 48.93M | 46.11M | 56.17M | 35.56M | 40.54M | 23.37M | 81.93M | 38.03M | 60.58M | 65.63M | 72.13M | 61.03M | 72.16M | 74.25M | 74.93M | 72.83M | 65.44M | 63.81M | 108.53M | 57.26M | 68.09M | 76.57M | 94.59M | 47.69M | 79.73M | 92.41M | 105.28M | 64.50M | 102.08M | 97.05M | 110.00M | 72.05M | 105.69M | 105.57M | 120.65M | 72.45M | 55.35M | 84.57M | 76.48M | 85.07M | 94.58M | 97.67M | 99.81M | 60.51M | 98.11M | 107.58M | 157.25M | 78.61M | 112.78M | 132.52M | 160.69M | 99.96M | 128.90M | 144.90M | 154.84M | 129.21M | 156.31M | 166.25M |
|
Interest Expenses
|
5.92M | 5.66M | 5.67M | 5.70M | 5.82M | 4.92M | 5.12M | 4.97M | 5.03M | 5.71M | 6.48M | 6.53M | 6.65M | 6.64M | 8.66M | 9.34M | 9.70M | 9.35M | 9.05M | 8.99M | 9.01M | 8.74M | 9.00M | 8.98M | 8.97M | 9.09M | 9.93M | 10.27M | 10.49M | 10.55M | 10.38M | 10.75M | 10.46M | 9.89M | 8.20M | 9.57M | 7.95M | 8.26M | 7.27M | 7.96M | 7.95M | 8.16M | 7.49M | 8.52M | 9.05M | 10.49M | 9.96M | 10.18M | 9.96M | 10.15M | 9.53M | 9.79M | 14.00M | 13.66M | 12.94M | 14.99M | 12.50M | 10.96M | 10.57M | 11.22M | 11.41M | 11.68M | 10.14M | 10.52M | 10.48M |
|
Tax Rate
|
34.27% | 46.34% | 36.11% | 32.05% | 34.41% | 28.76% | 32.69% | 31.61% | 22.33% | 29.25% | 32.00% | 33.12% | 31.06% | 33.65% | 29.82% | 31.84% | 32.52% | 28.37% | 30.06% | 31.89% | 31.81% | 30.76% | 32.80% | 28.89% | 30.65% | 28.85% | 31.00% | 31.00% | 31.00% | 26.32% | 20.93% | 30.34% | 26.00% | 31.79% | 28.43% | 22.48% | 19.86% | 21.74% | 20.87% | 22.71% | 20.64% | 24.64% | 26.57% | 27.41% | 20.16% | 21.63% | 25.62% | 27.62% | 23.69% | 22.16% | 24.63% | 23.69% | 24.21% | 24.82% | 22.59% | 23.40% | 23.82% | 23.57% | 22.73% | 21.21% | 22.60% | 23.07% | 18.99% | 22.78% | 22.54% |