|
Revenue
|
556.76M | 825.41M | 891.35M | 633.81M | 826.85M | 890.65M | 848.90M | 942.16M | 1054.20M | 1213.99M | 1249.13M | 1229.21M | 1805.16M | 2000.58M | 1661.74M | 1311.12M |
|
Cost of Revenue
|
313.15M | 388.02M | 441.55M | 472.22M | 589.01M | 613.37M | 600.32M | 655.24M | 697.43M | 778.71M | 783.32M | 798.09M | 1134.80M | 1173.34M | 1003.56M | 875.26M |
|
Gross Profit
|
121.21M | 224.87M | 193.70M | 161.59M | 237.84M | 277.28M | 248.58M | 286.92M | 356.78M | 435.28M | 465.81M | 431.12M | 670.36M | 827.24M | 658.18M | 435.86M |
|
Amortization - Intangibles
|
8.30M | 7.66M | 6.03M | 5.12M | 8.08M | 7.91M | 8.60M | 20.48M | 18.80M | 18.35M | 18.04M | 16.26M | 16.22M | 15.61M | 15.28M | 16.50M |
|
Research & Development
|
23.76M | 26.58M | 27.23M | 33.76M | 48.30M | 52.14M | 57.03M | 69.94M | 77.88M | 86.29M | 88.52M | 94.29M | 119.20M | 126.32M | 134.87M | 134.05M |
|
Selling, General & Administrative
|
70.40M | 88.78M | 89.97M | 101.36M | 132.11M | 133.70M | 139.25M | 158.32M | 168.59M | 176.20M | 181.34M | 185.07M | 257.71M | 280.88M | 257.94M | 233.91M |
|
Restructuring Costs
|
-0.44M | | | | 1.53M | | | 0.01M | 10.14M | 0.21M | | | | | 1.58M | 8.59M |
|
Other Operating Expenses
|
4.67M | 4.57M | 4.50M | 19.23M | 25.51M | 0.98M | 0.06M | -0.07M | 0.24M | 0.64M | 24.43M | -1.07M | -1.00M | 3.65M | 2.04M | 7.64M |
|
Operating Expenses
|
98.38M | 119.94M | 121.71M | 136.69M | 195.56M | 192.77M | 206.48M | 248.93M | 277.37M | 280.79M | 265.20M | 296.79M | 394.38M | 419.04M | 407.61M | 385.41M |
|
Operating Income
|
22.83M | 104.93M | 71.99M | 24.90M | 42.28M | 84.51M | 42.10M | 37.99M | 79.41M | 154.48M | 200.61M | 134.33M | 275.99M | 408.19M | 250.57M | 50.45M |
|
EBIT
|
22.83M | 104.93M | 71.99M | 24.90M | 42.28M | 84.51M | 42.10M | 37.99M | 79.41M | 154.48M | 200.61M | 134.33M | 275.99M | 408.19M | 250.57M | 50.45M |
|
Non Operating Investment Income
|
| | | | | | | | | | | 2.08M | 28.02M | -16.51M | 18.27M | -0.32M |
|
Other Non Operating Income
|
| | | | 0.01M | 2.98M | 1.26M | 2.17M | -8.00M | 7.10M | 7.08M | -9.81M | 17.55M | 6.79M | 6.72M | -6.31M |
|
Non Operating Income
|
-14.54M | -6.83M | -8.32M | -15.52M | -8.36M | -9.42M | -10.13M | -12.96M | -23.52M | 7.10M | 7.08M | -13.99M | 39.11M | -12.25M | 27.36M | 12.23M |
|
EBT
|
59.37M | 130.36M | 91.90M | 55.22M | 51.52M | 85.99M | 61.69M | 65.90M | 135.26M | 174.10M | 198.25M | 120.34M | 315.10M | 395.94M | 277.93M | 108.88M |
|
Tax Provisions
|
7.47M | 23.57M | 32.59M | 12.32M | 14.48M | 22.11M | 18.02M | 29.01M | 62.33M | 44.56M | 44.13M | 21.11M | 78.81M | 84.02M | 61.49M | 42.86M |
|
Profit After Tax
|
9.85M | 80.26M | 53.51M | 25.98M | 26.53M | 65.63M | 26.51M | 18.48M | -1.80M | 105.41M | 154.12M | 99.23M | 236.29M | 339.25M | 230.65M | 50.84M |
|
Income from Non-Controlling Interests
|
2.33M | 3.53M | 2.77M | 1.83M | -2.43M | 1.96M | 2.24M | 2.54M | 2.07M | 1.39M | 0.86M | 1.14M | 7.53M | 7.97M | 3.47M | 6.82M |
|
Income from Continuing Operations
|
51.90M | 106.80M | 59.31M | 42.90M | 37.04M | 63.88M | 43.66M | 36.89M | 72.93M | 129.55M | 154.12M | 99.23M | 236.29M | 311.92M | 216.44M | 66.02M |
|
Consolidated Net Income
|
51.90M | 106.80M | 59.31M | 42.90M | 37.04M | 63.88M | 43.66M | 36.89M | 72.93M | 129.55M | 154.12M | 99.23M | 236.29M | 311.92M | 216.44M | 66.02M |
|
Income towards Parent Company
|
51.90M | 106.80M | 59.31M | 42.90M | 37.04M | 63.88M | 43.66M | 36.89M | 72.93M | 129.55M | 154.12M | 99.23M | 236.29M | 311.92M | 216.44M | 66.02M |
|
Net Income towards Common Stockholders
|
51.90M | 106.80M | 59.31M | 42.90M | 37.04M | 63.88M | 43.66M | 36.89M | 72.93M | 129.55M | 154.12M | 99.23M | 236.29M | 311.92M | 216.44M | 66.02M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
43.75M | 44.80M | 45.46M | 46.02M | 46.70M | 47.64M | 48.59M | 48.30M | 49.39M | 50.22M | 51.21M | 44.28M | 45.02M | 45.47M | 45.94M | 46.33M |
|
Shares Outstanding (Diluted Average)
|
43.45M | 45.55M | | | | | | | | | | | | | | |
|
EBITDA
|
22.83M | 104.93M | 71.99M | 24.90M | 42.28M | 84.51M | 42.10M | 37.99M | 79.41M | 154.48M | 200.61M | 134.33M | 275.99M | 408.19M | 250.57M | 50.45M |
|
Tax Rate
|
12.59% | 18.08% | 35.46% | 22.32% | 28.11% | 25.71% | 29.22% | 44.02% | 46.08% | 25.59% | 22.26% | 17.54% | 25.01% | 21.22% | 22.12% | 39.36% |