|
Revenue
|
992.78M | 968.68M | 892.97M | 926.22M | 1,070.39M | 1,131.46M | 1,002.05M | 1,098.82M | 1,242.14M | 1,228.08M | 895.05M | 901.97M | 1,266.62M | 1,410.88M | 1,436.57M | 1,549.66M | 1,263.16M | 1,854.72M | 1,428.54M | 1,896.00M | 2,039.82M | 2,280.75M | 1,795.45M | 2,081.29M | 1,748.60M | 1,931.78M | 1,474.97M | 1,322.67M | 1,445.17M | 1,477.61M | 1,297.87M | 1,374.20M | 1,621.76M |
|
Cost of Revenue
|
729.16M | 745.79M | 671.75M | 711.28M | 796.46M | 879.84M | 776.20M | 852.02M | 908.18M | 936.47M | 723.94M | 720.30M | 898.37M | 1,020.75M | 1,006.06M | 1,085.61M | 936.55M | 1,373.16M | 1,069.77M | 1,427.38M | 1,546.90M | 1,696.83M | 1,334.65M | 1,558.64M | 1,274.39M | 1,443.20M | 1,090.20M | 1,031.05M | 1,126.55M | 1,175.12M | 1,020.43M | 1,084.76M | 1,231.73M |
|
Gross Profit
|
263.62M | 222.89M | 221.22M | 214.94M | 273.93M | 251.63M | 225.85M | 246.79M | 333.96M | 291.61M | 171.11M | 181.67M | 368.26M | 390.13M | 430.51M | 464.05M | 326.61M | 481.55M | 358.77M | 468.62M | 492.92M | 583.92M | 460.80M | 522.64M | 474.21M | 488.59M | 384.76M | 291.61M | 318.62M | 302.48M | 277.44M | 289.44M | 390.04M |
|
Research & Development
|
37.93M | 41.56M | 43.68M | 39.14M | 39.62M | 47.71M | 43.20M | 42.09M | 45.57M | 49.17M | 36.75M | 34.30M | 49.92M | 61.33M | 52.26M | 55.60M | 56.16M | | 66.32M | 63.83M | 60.68M | | 75.16M | 76.94M | 77.58M | | 79.80M | 57.99M | 70.08M | | 73.79M | 70.16M | 79.35M |
|
Selling, General & Administrative
|
30.73M | 31.84M | 38.26M | 37.68M | 44.53M | 44.25M | 39.22M | 49.61M | 53.13M | 52.06M | 32.75M | 39.27M | 45.83M | 55.34M | 51.47M | 46.72M | 51.86M | | 55.35M | 57.77M | 56.39M | | 73.02M | 70.28M | 47.13M | | 67.41M | 59.74M | 49.14M | | 54.74M | 70.23M | 73.08M |
|
Other Operating Expenses
|
65.31M | 2.13M | 71.57M | -1.38M | 2.53M | -1.58M | 76.56M | 3.24M | -0.98M | -27.21M | 10.04M | 64.58M | -6.50M | -7.54M | -4.21M | 8.71M | -6.76M | -6.87M | -2.92M | 1.71M | 0.83M | | 10.05M | 3.90M | 3.47M | | 12.61M | 14.68M | 97.39M | | 82.92M | 83.26M | 91.60M |
|
Operating Expenses
|
133.97M | 129.90M | 153.50M | 136.05M | 153.32M | 156.58M | 158.98M | 164.05M | 176.77M | 141.59M | 263.75M | 138.15M | 153.23M | 196.50M | 179.11M | 188.60M | 179.05M | | 201.18M | 199.75M | 203.21M | | 252.46M | 238.85M | 210.55M | | 244.41M | 203.54M | 216.61M | | 211.45M | 223.65M | 244.02M |
|
Operating Income
|
129.65M | 93.00M | 67.72M | 78.89M | 120.61M | 95.05M | 66.87M | 82.74M | 157.20M | 150.02M | -92.65M | 43.51M | 215.02M | 193.63M | 251.40M | 275.45M | 147.55M | 481.55M | 157.60M | 268.87M | 289.71M | 583.92M | 208.34M | 283.80M | 263.65M | 488.59M | 140.35M | 88.08M | 102.01M | 302.48M | 65.99M | 65.79M | 146.01M |
|
EBIT
|
129.65M | 93.00M | 67.72M | 78.89M | 120.61M | 95.05M | 66.87M | 82.74M | 157.20M | 150.02M | -92.65M | 43.51M | 215.02M | 193.63M | 251.40M | 275.45M | 147.55M | 481.55M | 157.60M | 268.87M | 289.71M | 583.92M | 208.34M | 283.80M | 263.65M | 488.59M | 140.35M | 88.08M | 102.01M | 302.48M | 65.99M | 65.79M | 146.01M |
|
EBT
|
93.24M | 118.99M | 26.08M | 45.43M | 99.81M | 80.02M | 32.61M | 86.43M | 139.21M | 124.11M | -170.67M | 92.30M | 202.47M | 252.55M | 246.31M | 242.73M | 142.86M | 470.49M | 133.99M | 248.58M | 165.19M | 556.12M | 144.63M | 310.69M | 114.39M | 451.90M | 54.06M | 45.86M | 46.65M | 268.39M | 122.98M | 26.42M | 77.11M |
|
Tax Provisions
|
30.97M | 63.68M | 15.55M | 13.97M | 30.56M | 17.88M | 14.73M | 16.19M | 36.96M | 34.28M | | | 52.19M | 47.18M | 52.19M | 69.43M | 41.28M | 62.57M | 38.45M | 63.76M | 58.58M | 68.21M | 30.45M | 56.94M | 47.94M | 57.62M | 10.62M | 6.86M | 24.24M | 5.35M | 9.84M | | 21.98M |
|
Profit After Tax
|
62.26M | 55.31M | 10.53M | 31.46M | 69.25M | 62.14M | 17.88M | 70.24M | 102.25M | 89.83M | 164.56M | 92.22M | 150.28M | 205.36M | 194.13M | 173.30M | 101.58M | 165.60M | 95.54M | 184.82M | 106.61M | 270.68M | 114.18M | 253.76M | 46.54M | 223.99M | 5.46M | 5.26M | 4.98M | -31.35M | 105.48M | 17.10M | 49.58M |
|
Income from Non-Controlling Interests
|
0.08M | -0.16M | 0.08M | 0.23M | 0.08M | | 0.15M | 0.08M | 0.23M | -0.15M | 0.07M | 0.15M | 0.08M | 0.08M | 0.16M | 0.24M | 0.08M | | 0.08M | 0.93M | 0.30M | | 0.22M | 0.75M | 0.07M | | 0.15M | 0.44M | 0.22M | | 0.07M | 0.58M | 0.22M |
|
Income from Continuing Operations
|
62.26M | 55.31M | 10.53M | 31.46M | 69.25M | 62.14M | 17.88M | 70.24M | 102.25M | 89.83M | -170.67M | 92.30M | 150.28M | 205.36M | 194.13M | 173.30M | 101.58M | 407.92M | 95.54M | 184.82M | 106.61M | 487.91M | 114.18M | 253.76M | 66.45M | 394.27M | 43.44M | 39.00M | 22.41M | 263.03M | 113.14M | 26.42M | 55.13M |
|
Consolidated Net Income
|
62.26M | 55.31M | 10.53M | 31.46M | 69.25M | 62.14M | 17.88M | 70.24M | 102.25M | 89.83M | -170.67M | 92.30M | 150.28M | 205.36M | 194.13M | 173.30M | 101.58M | 407.92M | 95.54M | 184.82M | 106.61M | 487.91M | 114.18M | 253.76M | 19.91M | -84.99M | 36.80M | 25.41M | 17.43M | -123.35M | -7.66M | -24.45M | -5.55M |
|
Income towards Parent Company
|
62.18M | 55.47M | 10.45M | 31.23M | 69.33M | 62.14M | 18.03M | 70.32M | 102.48M | 89.98M | 164.48M | 92.37M | 150.36M | 205.44M | 193.97M | 173.05M | 101.50M | 407.92M | 95.46M | 183.89M | 106.31M | 487.91M | 113.96M | 253.01M | 46.46M | -84.99M | 5.61M | 4.82M | 5.20M | -123.35M | 105.55M | 17.69M | 49.80M |
|
Net Income towards Common Stockholders
|
62.18M | 55.47M | 10.45M | 31.23M | 69.33M | 62.14M | 18.03M | 70.32M | 102.48M | 89.98M | 164.48M | 92.37M | 150.36M | 205.44M | 193.97M | 173.05M | 101.50M | 407.92M | 95.46M | 183.89M | 106.31M | 487.91M | 113.96M | 253.01M | 46.46M | -84.99M | 5.61M | 4.82M | 5.20M | -123.35M | 105.55M | 17.69M | 49.80M |
|
EPS (Basic)
|
50.13 | | | 75.37 | 61.85 | 35.80 | | 76.56 | 50.41 | 1.28 | 87.60 | 87.10 | 87.58 | 3.02 | 85.09 | 39.30 | 18.18 | 6.22 | 81.14 | 52.91 | 22.52 | 8.29 | 78.67 | 53.77 | 8.82 | -1.49 | 76.00 | 73.33 | 71.00 | -2.38 | 72.91 | 8.10 | |
|
EPS (Weighted Average and Diluted)
|
50.45 | | 102.31 | 75.37 | 62.71 | 36.27 | 96.00 | 77.19 | 50.98 | 51.93 | 87.60 | 88.32 | 89.55 | 64.46 | 87.53 | 40.50 | 18.74 | 55.46 | 82.81 | 54.00 | 22.96 | 61.68 | 80.31 | 54.82 | 8.99 | -9.70 | 76.00 | 73.33 | | -208.45 | 73.63 | 10.21 | |
|
Shares Outstanding (Weighted Average)
|
1.24M | | | 0.41M | 1.12M | 1.74M | | 0.92M | 2.03M | 70.50M | 1.88M | 1.06M | 1.72M | 68.03M | 2.28M | 4.40M | 5.58M | 65.56M | 1.18M | 3.48M | 4.72M | 58.85M | 1.45M | 4.70M | 5.27M | 57.08M | 0.07M | 0.07M | 0.07M | 51.89M | 1.45M | 2.18M | |
|
Shares Outstanding (Diluted Average)
|
1.23M | | 0.10M | 0.41M | 1.11M | 1.71M | 0.19M | 0.91M | 2.01M | 1.73M | 1.88M | 1.05M | 1.68M | 3.19M | 2.22M | 4.27M | 5.42M | 7.36M | 1.15M | 3.41M | 4.63M | 7.91M | 1.42M | 4.62M | 5.17M | 8.77M | 0.07M | 0.07M | | 0.59M | 1.43M | 1.73M | |
|
EBITDA
|
129.65M | 93.00M | 67.72M | 78.89M | 120.61M | 95.05M | 66.87M | 82.74M | 157.20M | 150.02M | -92.65M | 43.51M | 215.02M | 193.63M | 251.40M | 275.45M | 147.55M | 481.55M | 157.60M | 268.87M | 289.71M | 583.92M | 208.34M | 283.80M | 263.65M | 488.59M | 140.35M | 88.08M | 102.01M | 302.48M | 65.99M | 65.79M | 146.01M |
|
Interest Expenses
|
12.72M | 11.46M | 9.27M | 20.18M | 13.28M | 14.43M | 15.55M | 15.96M | 18.21M | 18.70M | 26.93M | 21.06M | 21.18M | 18.27M | 65.69M | 12.78M | 13.12M | 11.06M | 13.03M | 21.62M | 24.92M | 27.80M | 32.74M | 35.36M | 45.36M | 36.69M | 33.19M | 33.67M | 36.47M | 34.09M | 32.75M | 36.75M | 48.72M |
|
Tax Rate
|
33.22% | 53.52% | 59.64% | 30.74% | 30.62% | 22.35% | 45.16% | 18.73% | 26.55% | 27.62% | | | 25.78% | 18.68% | 21.19% | 28.60% | 28.90% | 13.30% | 28.70% | 25.65% | 35.46% | 12.27% | 21.05% | 18.33% | 41.91% | 12.75% | 19.65% | 14.97% | 51.96% | 1.99% | 8.00% | | 28.50% |