|
Revenue
|
1,809.69M | 1,854.51M | 2,016.74M | 1,823.31M | 2,118.08M | 2,243.13M | 2,205.68M | 2,108.93M | 2,271.03M | 2,411.84M | 2,487.96M | 8.00M | 2,500.76M | 2,557.03M | 2,845.37M | 3,121.19M |
|
Cost of Revenue
|
1,214.16M | 1,248.25M | 1,359.80M | 1,210.89M | 1,382.24M | 1,466.61M | 1,422.43M | 1,374.24M | 1,470.24M | 1,540.57M | 1,589.22M | 1,550.11M | 1,572.96M | 1,602.42M | 1,778.19M | 1,967.64M |
|
Gross Profit
|
595.53M | 606.26M | 656.95M | 612.42M | 735.84M | 776.52M | 783.25M | 734.69M | 800.78M | 871.26M | 898.75M | 841.23M | 927.80M | 954.61M | 1,067.18M | 1,153.55M |
|
Research & Development
|
54.65M | 54.13M | 62.12M | 54.35M | 63.58M | 67.84M | 60.84M | 59.42M | 61.39M | 64.53M | 72.52M | 74.82M | 88.49M | 80.84M | 85.76M | 91.65M |
|
Selling, General & Administrative
|
265.38M | 273.68M | 288.54M | 269.06M | 306.66M | 298.30M | 290.32M | 265.58M | 292.40M | 306.47M | 301.41M | 303.29M | 326.14M | 324.09M | 359.72M | 373.50M |
|
Restructuring Costs
|
| | | | | | | | | | | 31.70M | | | | 14.45M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | -4.65M | | |
|
Operating Expenses
|
320.02M | 327.81M | 350.65M | 323.41M | 370.24M | 366.14M | 351.16M | 325.01M | 353.79M | 370.99M | 373.93M | 409.80M | 414.63M | 404.93M | 445.49M | 479.59M |
|
Operating Income
|
169.32M | 166.69M | 186.85M | 181.39M | 237.12M | 282.37M | 310.62M | 296.52M | 325.12M | 373.63M | 403.95M | 288.85M | 377.13M | 423.44M | 484.60M | 528.60M |
|
EBIT
|
169.32M | 166.69M | 186.85M | 181.39M | 237.12M | 282.37M | 310.62M | 296.52M | 325.12M | 373.63M | 403.95M | 288.85M | 377.13M | 423.44M | 484.60M | 528.60M |
|
Other Non Operating Income
|
1.01M | 0.57M | 0.86M | 0.13M | 0.98M | 0.36M | 0.61M | 12.69M | 15.97M | 16.60M | 23.86M | 9.75M | 12.07M | 12.73M | 29.86M | 38.33M |
|
Non Operating Income
|
1.01M | 0.57M | 0.86M | 0.13M | 0.98M | 0.36M | 0.61M | 12.69M | 15.97M | 16.60M | 23.86M | 9.75M | 12.07M | 12.73M | 29.86M | 38.33M |
|
EBT
|
145.26M | 145.15M | 166.88M | 155.22M | 201.05M | 246.94M | 275.19M | 267.96M | 299.62M | 356.24M | 396.46M | 263.05M | 348.96M | 389.19M | 463.07M | 522.06M |
|
Tax Provisions
|
56.51M | 47.27M | 48.26M | 51.14M | 61.65M | 77.00M | 82.95M | 78.58M | 84.73M | 80.49M | 88.88M | 61.66M | 86.13M | 94.85M | 108.56M | 117.08M |
|
Profit After Tax
|
95.22M | 102.18M | 126.39M | 113.84M | 139.40M | 169.95M | 192.25M | 189.38M | 214.89M | 275.75M | 307.58M | -7.00M | 262.83M | 294.35M | 354.51M | 404.98M |
|
Income from Continuing Operations
|
88.75M | 97.88M | 118.62M | 104.08M | 139.40M | 169.95M | 192.25M | 189.38M | 214.89M | 275.75M | 307.58M | 201.39M | 262.83M | 294.35M | 354.51M | 404.98M |
|
Consolidated Net Income
|
88.75M | 4.30M | 7.77M | 9.76M | -1.42M | -56.61M | -46.79M | -2.05M | 214.89M | 275.75M | 307.58M | 201.39M | 262.83M | 294.35M | 354.51M | 404.98M |
|
Income towards Parent Company
|
88.75M | 4.30M | 7.77M | 9.76M | -1.42M | -56.61M | -46.79M | -2.05M | 214.89M | 275.75M | 307.58M | 201.39M | 262.83M | 294.35M | 354.51M | 404.98M |
|
Net Income towards Common Stockholders
|
88.75M | 4.30M | 7.77M | 9.76M | -1.42M | -56.61M | -46.79M | -2.05M | 214.89M | 275.75M | 307.58M | 201.39M | 262.83M | 294.35M | 354.51M | 404.98M |
|
EPS (Basic)
|
2.10 | 2.23 | 2.73 | 2.44 | 2.97 | 3.54 | 4.12 | 4.27 | 4.86 | 6.28 | 7.20 | 4.83 | 6.50 | 7.67 | 9.26 | 10.61 |
|
EPS (Weighted Average and Diluted)
|
2.08 | 2.21 | 2.69 | 2.41 | 2.91 | 3.46 | 4.04 | 4.20 | 4.80 | 6.22 | 7.15 | 4.80 | 6.47 | 7.62 | 9.20 | 10.55 |
|
Shares Outstanding (Weighted Average)
|
45.61M | 46.10M | 46.68M | 46.78M | 47.37M | 48.02M | 45.72M | 44.23M | 44.13M | 43.79M | 42.69M | 41.50M | 39.24M | 38.31M | 38.24M | 37.95M |
|
Shares Outstanding (Diluted Average)
|
| | 47.01M | 47.41M | 47.91M | 49.08M | 47.62M | 45.05M | 44.76M | 44.32M | 43.02M | 42.00M | 40.60M | 38.65M | 38.53M | 38.37M |
|
EBITDA
|
169.32M | 166.69M | 186.85M | 181.39M | 237.12M | 282.37M | 310.62M | 296.52M | 325.12M | 373.63M | 403.95M | 288.85M | 377.13M | 423.44M | 484.60M | 528.60M |
|
Interest Expenses
|
25.07M | 22.11M | 20.83M | 26.30M | 37.05M | 35.79M | 36.04M | 41.25M | 41.47M | 33.98M | 31.35M | 35.55M | 40.24M | 46.98M | 51.39M | 44.87M |
|
Tax Rate
|
38.90% | 32.56% | 28.92% | 32.95% | 30.66% | 31.18% | 30.14% | 29.32% | 28.28% | 22.59% | 22.42% | 23.44% | 24.68% | 24.37% | 23.44% | 22.43% |