|
Revenue
|
711.08M | 690.26M | 707.42M | 724.81M | 743.97M | 753.25M | 762.19M | 775.18M | 788.93M | 801.41M | 812.20M | 807.01M | 3,065.52M | 3,048.42M | 822.13M | 826.36M | 832.94M | 32.49M | 845.23M | 864.04M | 896.85M | 902.48M | 900.26M | 906.29M | 902.58M | 907.90M | 926.78M | 3,426.93M | 3,475.08M | 930.13M | 940.66M | 3,470.89M | 3,553.24M | 966.70M | 979.72M | 0.06M | 0.11M | 1,002.20M | 1,002.59M | 0.39M | 4.22M | 1,024.70M | 1,030.25M | 1.30M | 1,041.96M | 1,026.20M | 1,052.95M | 1,086.34M | 1,048.73M | 1,066.25M | 1,087.31M | 1,104.63M | 1,145.27M | 1,160.29M | 1,166.50M | 1,185.72M | 1,223.30M | 1,235.96M | 1,242.56M | 1,245.20M | 1,245.85M | 1,250.06M | 1,263.88M | 1,110.06M | 1,128.20M | 1,144.44M | 1,150.22M |
|
Cost of Revenue
|
456.00M | 441.78M | 450.12M | 462.21M | 475.44M | 480.07M | 485.92M | 508.14M | 513.24M | 521.11M | 524.25M | 516.18M | 517.55M | 519.22M | 529.00M | 535.01M | 538.09M | 546.11M | 547.84M | 557.40M | 583.28M | 584.60M | 581.60M | 573.45M | 580.57M | 592.37M | 603.11M | 595.57M | 600.12M | 601.25M | 611.11M | 620.83M | 621.74M | 628.64M | 636.45M | 643.20M | 646.59M | 650.57M | 654.92M | | 662.57M | 664.86M | 667.13M | | 686.31M | 681.73M | 703.56M | 728.72M | 685.51M | 689.37M | 707.37M | 716.72M | 741.26M | 748.21M | 751.36M | | | | | 812.74M | | | | 682.26M | | | |
|
Gross Profit
|
255.09M | 248.49M | 257.30M | 262.60M | 268.53M | 273.18M | 276.28M | 267.04M | 275.70M | 280.30M | 287.95M | 290.83M | | | 293.13M | 291.35M | 294.84M | -513.61M | 297.39M | 306.64M | 313.57M | 317.87M | 318.66M | 332.84M | 322.01M | 315.53M | 323.67M | | | 328.88M | 329.55M | | | 338.06M | 343.28M | | | 351.63M | 347.67M | | | 359.84M | 363.12M | | 355.64M | 344.48M | 349.39M | 357.63M | 363.22M | 376.88M | 379.94M | 387.91M | 404.01M | 412.08M | 415.15M | | | | | 432.45M | | | | 427.80M | | | |
|
Amortization - Intangibles
|
21.50M | 21.84M | 21.56M | 21.32M | 21.44M | 21.75M | 22.20M | 19.41M | 16.34M | 17.27M | 19.63M | 13.21M | 13.32M | 12.98M | 12.73M | 11.23M | 8.61M | 8.52M | 10.05M | 11.67M | 16.18M | 15.33M | 14.89M | 14.10M | 14.02M | 18.08M | 23.88M | 24.37M | 27.49M | 25.04M | 32.98M | 28.23M | 28.72M | 27.03M | 26.31M | 25.53M | 28.80M | 26.93M | 27.23M | | 25.84M | 24.06M | 23.82M | | 21.29M | 17.24M | 20.26M | 19.87M | 21.87M | 18.77M | 18.27M | 17.75M | 18.32M | 17.17M | 17.84M | | | | | 16.41M | | | | 15.76M | | | |
|
Research & Development
|
52.75M | 51.13M | 50.27M | 50.11M | 51.19M | 52.25M | 54.29M | 54.99M | 53.54M | 54.41M | 58.94M | 61.31M | 60.35M | 58.86M | 61.55M | 59.36M | 60.06M | 59.58M | 61.26M | 62.33M | 63.10M | 64.86M | 67.60M | 63.64M | 62.80M | 62.60M | 65.90M | 62.49M | 63.71M | 65.05M | 61.04M | 59.99M | 67.30M | 67.12M | 64.69M | 68.18M | 64.93M | 72.73M | 70.78M | | 68.69M | 68.38M | 70.11M | | 67.31M | 70.09M | 75.84M | 75.67M | 75.15M | 80.79M | 81.32M | 81.94M | 87.06M | 89.48M | 96.22M | | | | | 89.21M | | | | 84.33M | | | |
|
Selling, General & Administrative
|
84.31M | 81.73M | 88.03M | 91.58M | 92.03M | 93.45M | 96.53M | 104.36M | 99.06M | 102.31M | 103.73M | 106.34M | 106.84M | 106.68M | 104.81M | 107.46M | 102.68M | 103.40M | 105.03M | 111.96M | 110.44M | 112.68M | 110.06M | 113.58M | 107.19M | 108.13M | 111.19M | 119.55M | 114.47M | 113.83M | 117.03M | 124.08M | 114.47M | 114.00M | 120.24M | 118.67M | 120.20M | 116.40M | 125.83M | | 121.86M | 125.09M | 125.05M | | 123.47M | 109.61M | 106.35M | 121.89M | 116.95M | 122.40M | 126.02M | 128.08M | 134.98M | 136.11M | 129.40M | | | | | 142.50M | | | | 122.09M | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.06M | | | | -30.06M | | | | | | | | | | | | | | 24.54M | | | | | | | | 6.78M | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | -150.51M | -162.49M | 2,607.98M | | -147.00M | -143.60M | 2,651.85M | | -143.89M | -118.24M | 2,738.45M | | | | | -144.83M | -136.97M | -154.88M | 2,954.60M | -152.91M | -155.33M | -149.50M | 3,075.68M | -164.41M | -156.84M | -159.28M | 3,239.30M | 23.39M | -181.58M | -177.70M | 3,303.70M | 19.42M | -169.04M | -183.42M | 3,354.64M | -149.79M | -183.84M | -170.53M | 3,393.91M | -211.68M | -139.92M | -145.95M | 3,526.16M | | | | | | | | | 698.02M | | | |
|
Operating Expenses
|
137.06M | 132.87M | 138.30M | 141.69M | 143.22M | 145.70M | 150.82M | 159.35M | 152.60M | 156.73M | 162.67M | 167.64M | 16.68M | 3.05M | 2,774.34M | 166.82M | 15.74M | 19.38M | 2,818.15M | 174.28M | 29.65M | 59.31M | 2,916.11M | 177.22M | 169.99M | 170.73M | 177.09M | 37.20M | 41.21M | 24.00M | 3,132.67M | 31.16M | 26.44M | 31.61M | 3,260.61M | 22.43M | 28.29M | 59.90M | 3,435.91M | 23.39M | 8.97M | -14.30M | 3,498.86M | 19.42M | 21.74M | -3.71M | 3,536.83M | 47.76M | 8.27M | 32.66M | 3,601.25M | -1.66M | 82.13M | 79.64M | 3,751.79M | 24.54M | | | | 231.71M | | | | 911.22M | | | |
|
Operating Income
|
95.96M | 93.25M | 96.84M | 99.15M | 103.13M | 105.27M | 102.89M | 87.58M | 106.56M | 105.67M | 104.55M | 109.05M | 109.87M | 110.05M | 113.50M | 112.66M | 122.86M | 123.16M | 122.88M | 120.69M | 123.85M | 125.00M | 126.11M | 141.52M | 138.00M | 126.73M | 109.70M | 119.53M | 120.15M | 124.96M | 118.50M | 121.59M | 133.78M | 129.91M | 132.05M | 122.14M | 131.83M | 105.52M | 68.82M | | 133.10M | 142.32M | 144.15M | | 143.58M | 147.53M | 146.94M | 140.20M | 149.24M | 154.92M | 154.33M | 160.15M | 163.65M | 169.31M | 171.69M | 150.07M | 182.28M | 182.71M | 138.93M | 184.33M | 155.73M | 175.87M | 112.67M | 198.83M | 197.74M | 202.47M | 132.62M |
|
EBIT
|
95.96M | 93.25M | 96.84M | 99.15M | 103.13M | 105.27M | 102.89M | 87.58M | 106.56M | 105.67M | 104.55M | 109.05M | 109.87M | 110.05M | 113.50M | 112.66M | 122.86M | 123.16M | 122.88M | 120.69M | 123.85M | 125.00M | 126.11M | 141.52M | 138.00M | 126.73M | 109.70M | 119.53M | 120.15M | 124.96M | 118.50M | 121.59M | 133.78M | 129.91M | 132.05M | 122.14M | 131.83M | 105.52M | 68.82M | | 133.10M | 142.32M | 144.15M | | 143.58M | 147.53M | 146.94M | 140.20M | 149.24M | 154.92M | 154.33M | 160.15M | 163.65M | 169.31M | 171.69M | 150.07M | 182.28M | 182.71M | 138.93M | 184.33M | 155.73M | 175.87M | 112.67M | 198.83M | 197.74M | 202.47M | 132.62M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | -2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-5.76M | 2.51M | -0.15M | -0.71M | | | | | 0.05M | | | | 5.29M | | | | | | | | | | | | | | | | | 1.11M | | | | 1.15M | | 0.12M | | | | 1.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| 2.51M | -0.15M | 0.71M | -22.76M | -3.77M | 2.11M | 3.12M | 0.05M | 0.18M | -11.91M | 3.61M | 5.29M | 2.74M | -6.11M | 0.11M | 1.76M | 2.73M | -10.67M | -1.40M | 1.91M | 0.75M | -10.16M | 1.54M | -1.67M | -1.04M | 5.28M | 1.67M | 1.46M | 2.16M | -2.50M | -2.76M | -1.93M | 1.15M | -2.34M | 2.88M | 0.24M | -3.21M | -3.44M | | -1.52M | -3.96M | -6.16M | | 4.93M | -2.42M | -16.50M | -6.49M | -3.54M | 0.33M | -1.10M | 3.93M | -8.62M | -8.14M | -13.55M | | | | | -9.78M | | | | -6.41M | | | |
|
EBT
|
90.20M | 95.76M | 96.69M | 98.43M | 80.37M | 101.50M | 105.00M | 84.47M | 106.61M | 105.49M | 99.15M | 105.44M | 115.16M | 107.31M | 113.62M | 112.55M | 121.10M | 120.44M | 121.39M | 119.29M | 121.94M | 124.25M | 124.07M | 143.06M | 136.33M | 125.68M | 108.33M | 117.87M | 121.61M | 126.08M | 119.15M | 118.83M | 133.31M | 131.06M | 129.71M | 122.26M | 131.59M | 102.31M | 65.38M | | 134.62M | 138.36M | 146.60M | | 143.22M | 145.11M | 140.56M | 360.12M | 145.70M | 155.25M | 153.23M | -192.54M | 155.03M | 161.50M | 524.41M | 150.07M | 182.28M | 182.71M | 138.93M | 174.56M | 155.73M | 175.87M | 112.67M | 192.43M | 197.74M | 202.47M | 132.62M |
|
Tax Provisions
|
9.57M | 10.21M | 10.94M | 10.08M | 11.82M | 9.24M | 10.26M | 11.08M | 12.49M | 13.70M | 11.77M | 12.70M | 13.29M | 8.56M | 20.45M | 13.53M | 16.19M | -7.68M | 32.44M | 17.85M | 11.58M | 14.43M | 30.08M | 12.07M | 20.07M | 17.90M | 44.08M | 17.03M | 13.89M | 21.02M | 25.75M | 21.04M | 20.75M | 11.80M | 22.50M | 5.39M | 29.86M | 10.78M | 21.12M | | 32.93M | 6.91M | 24.57M | | 27.29M | 24.71M | 6.10M | 60.49M | 26.64M | 9.10M | 80.31M | 33.98M | -30.10M | 33.04M | 65.28M | | | | | 25.83M | | | | 40.57M | | | |
|
Profit After Tax
|
80.63M | 85.55M | 85.75M | 88.35M | 68.55M | 92.27M | 94.74M | 73.39M | 94.11M | 91.78M | 87.38M | 92.73M | 101.87M | 98.75M | 98.02M | 99.02M | 104.91M | 119.56M | 88.95M | 101.44M | 110.36M | 109.83M | 100.50M | 130.99M | 116.26M | 107.78M | 91.13M | 100.84M | 107.72M | 105.06M | 95.71M | 97.79M | 112.56M | 119.26M | 107.21M | 116.87M | 101.73M | 91.53M | 44.27M | | 101.69M | 131.45M | 122.03M | | 115.93M | 120.41M | 134.46M | 299.63M | 119.07M | 146.15M | 123.53M | 133.60M | 158.50M | 128.47M | 128.94M | 129.67M | 149.60M | 159.43M | 102.01M | 147.97M | 118.50M | 140.29M | 86.44M | 496.32M | 163.24M | 154.00M | 96.33M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | | | 0.72M | | | |
|
Income from Continuing Operations
|
80.63M | 85.55M | 85.75M | 88.35M | 68.55M | 92.27M | 94.74M | 73.39M | 94.11M | 91.78M | 87.38M | 92.73M | 101.87M | 98.75M | 93.16M | 99.02M | 104.91M | 128.12M | 88.95M | 101.44M | 110.36M | 109.83M | 93.99M | 130.99M | 116.26M | 107.78M | 64.24M | 100.84M | 107.72M | 105.06M | 93.39M | 97.79M | 112.56M | 119.26M | 107.21M | 116.87M | 101.73M | 91.53M | 44.27M | | 101.69M | 131.45M | 122.03M | | 115.93M | 120.41M | 134.46M | 299.63M | 119.07M | 146.15M | 72.92M | -226.52M | 185.13M | 128.47M | 459.13M | 150.07M | 182.28M | 182.71M | 138.93M | 148.72M | 155.73M | 175.87M | 112.67M | 151.85M | 197.74M | 202.47M | 132.62M |
|
Consolidated Net Income
|
80.63M | 85.55M | 85.75M | 88.35M | 68.55M | 92.27M | 94.74M | 73.39M | 94.11M | 91.78M | 87.38M | 92.73M | 101.87M | 98.75M | 93.16M | 99.02M | 104.91M | 128.12M | 88.95M | 101.44M | 110.36M | 109.83M | 93.99M | 130.99M | 116.26M | 107.78M | 64.24M | 100.84M | 107.72M | 105.06M | 93.39M | 97.79M | 112.56M | 119.26M | 107.21M | 116.87M | 101.73M | 91.53M | 44.27M | | 101.69M | 131.45M | 122.03M | | 115.93M | 120.41M | 134.46M | 299.63M | 119.07M | 146.15M | 72.92M | -226.52M | 185.13M | 128.47M | 459.13M | 150.07M | 182.28M | 182.71M | 138.93M | 148.72M | 155.73M | 175.87M | 112.67M | 151.85M | 197.74M | 202.47M | 132.62M |
|
Income towards Parent Company
|
80.63M | 85.55M | 85.75M | 88.35M | 68.55M | 92.27M | 94.74M | 73.39M | 94.11M | 91.78M | 87.38M | 92.73M | 101.87M | 98.75M | 93.16M | 99.02M | 104.91M | 128.12M | 88.95M | 101.44M | 110.36M | 109.83M | 93.99M | 130.99M | 116.26M | 107.78M | 64.24M | 100.84M | 107.72M | 105.06M | 93.39M | 97.79M | 112.56M | 119.26M | 107.21M | 116.87M | 101.73M | 91.53M | 44.27M | | 101.69M | 131.45M | 122.03M | | 115.93M | 120.41M | 134.46M | 299.63M | 119.07M | 146.15M | 72.92M | -226.52M | 185.13M | 128.47M | 459.13M | 150.07M | 182.28M | 182.71M | 138.93M | 148.72M | 155.73M | 175.87M | 112.67M | 151.85M | 197.74M | 202.47M | 132.62M |
|
Net Income towards Common Stockholders
|
80.63M | 85.55M | 85.75M | 88.35M | 68.55M | 92.27M | 94.74M | 73.39M | 94.11M | 91.78M | 87.38M | 92.73M | 101.87M | 98.75M | 93.16M | 99.02M | 104.91M | 128.12M | 88.95M | 101.44M | 110.36M | 109.83M | 93.99M | 130.99M | 116.26M | 107.78M | 64.24M | 100.84M | 107.72M | 105.06M | 93.39M | 97.79M | 112.56M | 119.26M | 107.21M | 116.87M | 101.73M | 91.53M | 44.27M | | 101.69M | 131.45M | 122.03M | | 115.93M | 120.41M | 134.46M | 299.63M | 119.07M | 146.15M | 72.92M | -226.52M | 185.13M | 128.47M | 459.13M | 150.07M | 182.28M | 182.71M | 138.93M | 148.72M | 155.73M | 175.87M | 112.67M | 151.85M | 197.74M | 202.47M | 132.62M |
|
EPS (Basic)
|
0.40 | 0.42 | 0.42 | 0.43 | 0.33 | 0.45 | 0.49 | 0.38 | 0.50 | 0.50 | 0.49 | 0.54 | 0.60 | 0.59 | 0.60 | 0.61 | 0.65 | 0.74 | 0.55 | 0.64 | 0.69 | 0.69 | 0.64 | 0.84 | 0.75 | 0.70 | 0.60 | 0.67 | 0.72 | 0.71 | 0.65 | 0.67 | 0.77 | 0.82 | 0.74 | 0.81 | 0.71 | 0.64 | 0.31 | 0.73 | 0.90 | 0.96 | 0.90 | 0.86 | 0.95 | 0.90 | 1.02 | 2.29 | 0.92 | 1.15 | 0.98 | 1.07 | 1.29 | 1.05 | 1.06 | 1.07 | 1.24 | 1.33 | 0.86 | 1.27 | 1.02 | 1.22 | 0.76 | 1.34 | 1.46 | 1.39 | 0.88 |
|
EPS (Weighted Average and Diluted)
|
0.39 | 0.42 | 0.42 | 0.43 | 0.33 | 0.45 | 0.48 | 0.38 | 0.50 | 0.50 | 0.49 | 0.53 | 0.60 | 0.59 | 0.60 | 0.61 | 0.64 | 0.73 | 0.54 | 0.63 | 0.68 | 0.68 | 0.63 | 0.83 | 0.74 | 0.69 | 0.59 | 0.66 | 0.71 | 0.70 | 0.64 | 0.66 | 0.76 | 0.81 | 0.73 | 0.80 | 0.70 | 0.64 | 0.31 | 0.72 | 0.90 | 0.96 | 0.90 | 0.85 | 0.94 | 0.90 | 1.01 | 2.28 | 0.91 | 1.14 | 0.97 | 1.07 | 1.28 | 1.04 | 1.05 | 1.07 | 1.23 | 1.32 | 0.86 | 1.26 | 1.01 | 1.21 | 0.76 | 1.33 | 1.45 | 1.39 | 0.88 |
|
Shares Outstanding (Weighted Average)
|
203.92M | 203.92M | 203.92M | 205.08M | 205.08M | 205.08M | 205.08M | 193.05M | 193.05M | 193.05M | 193.05M | 174.69M | 174.69M | 174.69M | 174.69M | 162.45M | 162.45M | 162.45M | 162.45M | 160.06M | 160.06M | 160.06M | 160.06M | 156.70M | 156.70M | 156.70M | 156.70M | 151.15M | 151.15M | 151.15M | 151.15M | 147.13M | 147.13M | 147.13M | 147.13M | 144.39M | 144.39M | 144.39M | 144.39M | 140.18M | 140.18M | 140.18M | 140.18M | 134.77M | 134.77M | 134.77M | 134.77M | 131.54M | 131.54M | 131.54M | 131.54M | 124.87M | 124.87M | 121.96M | 121.96M | 120.84M | 120.59M | 120.24M | 120.35M | 116.50M | 116.50M | 116.40M | 114.97M | 112.89M | 112.16M | 111.96M | 111.19M |
|
Shares Outstanding (Diluted Average)
|
0.21M | 0.21M | 0.21M | 0.21M | | 0.21M | 0.20M | 0.19M | | | 186.56M | 0.17M | | | 169.44M | 0.16M | | | | 0.16M | 0.16M | 0.16M | | 0.16M | 0.16M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.07M | 0.11M | 96.84M | 0.08M | 0.07M | 0.09M | 102.89M | 0.08M | 0.10M | 0.09M | 104.55M | 72.33M | 124.72M | 75.85M | 113.50M | 118.31M | 117.65M | 109.22M | 122.88M | 110.47M | 113.34M | 110.00M | 126.11M | 115.90M | 118.72M | 133.44M | 109.70M | 104.97M | 129.12M | 91.65M | 118.50M | 85.19M | 146.58M | 126.72M | 132.05M | 122.18M | 83.97M | 60.81M | 68.82M | 106.14M | 144.76M | 139.45M | 144.15M | 115.55M | 120.76M | 135.54M | 146.94M | 310.93M | 105.14M | 142.38M | 154.33M | 160.15M | 163.65M | 169.31M | 171.69M | 150.07M | 182.28M | 182.71M | 138.93M | 184.33M | 155.73M | 175.87M | 112.67M | 198.83M | 197.74M | 202.47M | 132.62M |
|
Interest Expenses
|
| | | | | | 8.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
10.61% | 10.66% | 11.32% | 10.24% | 14.70% | 9.10% | 9.77% | 13.11% | 11.72% | 12.99% | 11.87% | 12.05% | 11.54% | 7.98% | 18.00% | 12.02% | 13.37% | | 26.72% | 14.96% | 9.50% | 11.61% | 24.24% | 8.44% | 14.72% | 14.24% | 40.69% | 14.45% | 11.42% | 16.67% | 21.61% | 17.70% | 15.57% | 9.00% | 17.34% | 4.41% | 22.69% | 10.53% | 32.30% | | 24.46% | 5.00% | 16.76% | | 19.06% | 17.03% | 4.34% | 16.80% | 18.28% | 5.86% | 52.41% | | | 20.46% | 12.45% | | | | | 14.80% | | | | 21.09% | | | |