|
Revenue
|
469.40M | 238.04M | 218.36M | 344.03M | 449.04M | 270.57M | 270.86M | 383.93M | 472.69M | 367.79M | 362.64M | 436.80M | 334.29M | 298.74M | 337.92M | 406.27M | 415.88M | 473.09M | 479.61M | 493.43M | 661.62M | 526.17M | 688.74M | 659.41M | 408.99M | 1,433.58M | 1,054.67M | 1,158.87M | 1,062.26M | -56.57M | -50.50M | -47.71M |
|
Cost of Revenue
|
31.59M | 34.89M | 35.15M | 37.85M | 34.52M | 35.77M | 40.48M | 41.64M | 25.05M | 30.59M | 35.87M | -7.17M | 34.39M | 34.81M | 36.26M | -9.31M | 24.89M | 35.87M | 36.86M | 2.97M | 31.94M | 51.72M | | | | | | | | | | |
|
Gross Profit
|
437.81M | 203.15M | 183.21M | 306.17M | 414.52M | 234.79M | 230.38M | 342.29M | 447.64M | 337.20M | 326.77M | 443.97M | 299.90M | 263.93M | 301.66M | 415.58M | 390.99M | 437.23M | 442.75M | 490.46M | 629.68M | 474.44M | | | | | | | | | | |
|
Research & Development
|
3.31M | 4.41M | 4.53M | 5.65M | 1.33M | 1.08M | 0.94M | 2.01M | 1.38M | 1.20M | 0.81M | 1.54M | 1.83M | 1.89M | 1.16M | 5.49M | 3.73M | 6.14M | 5.26M | 3.36M | 1.42M | 7.45M | | | | | | | | | | |
|
Selling, General & Administrative
|
29.75M | 35.58M | 59.91M | 51.47M | 39.21M | 44.42M | 34.33M | 37.59M | 38.89M | 40.94M | 44.74M | 29.05M | 42.94M | 41.78M | 51.48M | 36.04M | 39.78M | 54.82M | 52.94M | 38.48M | 48.97M | 63.28M | | | | | | | | | | |
|
Other Operating Expenses
|
300.21M | 130.53M | 113.99M | 215.23M | 226.98M | 133.49M | 133.88M | 248.65M | 234.80M | 172.49M | 182.24M | 17.50M | 253.00M | 212.74M | 225.47M | 113.78M | 227.89M | 250.15M | 277.85M | 140.32M | 254.45M | 268.41M | | | | | | | | | | |
|
Operating Expenses
|
333.27M | 170.53M | 178.43M | 272.35M | 267.53M | 178.99M | 169.15M | 288.25M | 275.07M | 214.62M | 227.80M | 48.09M | 297.77M | 256.40M | 278.11M | 155.31M | 271.40M | 311.11M | 336.05M | 182.15M | 304.83M | 339.15M | | | | | | | | | | |
|
Operating Income
|
136.14M | 67.51M | 39.93M | 113.21M | 169.11M | 78.53M | 88.18M | 134.66M | 220.41M | 153.17M | 314.98M | 172.75M | 111.05M | 70.82M | 81.25M | 126.50M | 144.48M | 161.98M | 167.06M | 181.08M | 356.79M | 224.77M | | | | | | | | | | |
|
EBIT
|
136.14M | 67.51M | 39.93M | 113.21M | 169.11M | 78.53M | 88.18M | 134.66M | 220.41M | 153.17M | 314.98M | 172.75M | 111.05M | 70.82M | 81.25M | 126.50M | 144.48M | 161.98M | 167.06M | 181.08M | 356.79M | 224.77M | | | | | | | | | | |
|
Other Non Operating Income
|
0.59M | 0.70M | 0.51M | 6.79M | 0.53M | 2.57M | 2.92M | 4.35M | 4.45M | 18.05M | 3.10M | 5.33M | 5.79M | 5.25M | 2.80M | 1.70M | 2.28M | 2.04M | 2.40M | 2.40M | 2.55M | 2.58M | | | | | | | | | | |
|
EBT
|
118.61M | 43.36M | 10.00M | 81.63M | 138.03M | 47.02M | 57.24M | 112.92M | 194.36M | 137.93M | 285.58M | 40.25M | 116.72M | 46.02M | 48.29M | 9.34M | 109.01M | 126.64M | 137.40M | 84.52M | 327.37M | 195.48M | | | | | | | | | | |
|
Tax Provisions
|
46.61M | 16.72M | 7.09M | -207.90M | 49.97M | 17.02M | 20.72M | 39.81M | 72.11M | 50.17M | 106.67M | 9.59M | 44.69M | 14.58M | 11.59M | 0.61M | 34.77M | 38.08M | 34.79M | 44.56M | 116.33M | 59.09M | | | | | | | | | | |
|
Profit After Tax
|
71.99M | 26.64M | 2.91M | 55.38M | 88.06M | 30.00M | 36.52M | 73.11M | 122.25M | 87.75M | 178.91M | 90.85M | 48.47M | 25.30M | 29.01M | 33.12M | 109.28M | 94.12M | 86.20M | 61.93M | 211.04M | 138.26M | | | | | | | | | | |
|
Equity Income
|
1.12M | 1.61M | 1.95M | 1.83M | 2.53M | 2.42M | 2.65M | 2.08M | 2.36M | | | | 2.21M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | 4.83M | 8.19M | 9.03M | 7.26M | 14.35M | 16.60M | 18.74M | 27.34M | | | | 141.01M | 118.54M | 103.14M | | | | |
|
Income from Continuing Operations
|
71.99M | 26.64M | 2.91M | 289.52M | 88.06M | 30.00M | 36.52M | 73.11M | 122.25M | 87.75M | 178.91M | 30.66M | 72.03M | 31.45M | 36.70M | 8.73M | 74.24M | 88.56M | 102.61M | 39.96M | 211.04M | 136.39M | | | | | | | | | | |
|
Consolidated Net Income
|
71.99M | 26.64M | 2.91M | 289.52M | 88.06M | 30.00M | 36.52M | 73.11M | 122.25M | 87.75M | 178.91M | 30.66M | 23.57M | 6.14M | 2.86M | 14.92M | 54.21M | 9.38M | 2.06M | 53.27M | -0.18M | 3.26M | | | | 133.55M | 213.32M | 190.79M | | | | |
|
Income towards Parent Company
|
71.99M | 26.64M | 2.91M | 289.52M | 88.06M | 30.00M | 36.52M | 73.11M | 122.25M | 87.75M | 178.91M | 30.66M | 23.57M | 6.14M | 2.86M | 14.92M | 54.21M | 9.38M | 2.06M | 53.27M | -0.18M | 3.26M | | | | 133.55M | 213.32M | 190.79M | | | | |
|
Net Income towards Common Stockholders
|
71.99M | 26.64M | 2.91M | 289.52M | 88.06M | 30.00M | 36.52M | 73.11M | 122.25M | 87.75M | 178.91M | 90.85M | 72.03M | 31.45M | 31.87M | 48.04M | 100.25M | 86.86M | 88.26M | 115.20M | 192.19M | 110.92M | | | | 133.55M | 213.32M | 190.79M | | | | |
|
EPS (Basic)
|
0.55 | 0.20 | 0.02 | 0.42 | 0.66 | 0.20 | 0.24 | 0.49 | 0.82 | 0.59 | 1.20 | 0.61 | 0.48 | 0.21 | 0.21 | 0.32 | 0.67 | 0.58 | 0.59 | 0.76 | 1.27 | 0.73 | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
0.55 | 0.20 | 0.02 | 0.42 | 0.65 | 0.20 | 0.24 | 0.49 | 0.82 | 0.58 | 1.19 | 0.60 | 0.48 | 0.21 | 0.21 | 0.32 | 0.66 | 0.57 | 0.58 | 0.75 | 1.26 | 0.73 | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
130.74M | 130.83M | 130.85M | | 134.08M | 147.57M | 149.13M | | 149.27M | 149.44M | 149.44M | | 149.49M | 149.58M | 149.60M | | 150.33M | 150.53M | 150.68M | | 151.37M | 151.74M | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
131.40M | 131.44M | 131.50M | | 135.01M | 148.29M | 149.78M | | 150.00M | 150.11M | 150.30M | | 150.22M | 150.20M | 150.39M | | 150.95M | 151.39M | 151.66M | | 152.76M | 152.57M | | | | | | | | | | |
|
EBITDA
|
136.14M | 67.51M | 39.93M | 113.21M | 169.11M | 78.53M | 88.18M | 134.66M | 220.41M | 153.17M | 314.98M | 172.75M | 111.05M | 70.82M | 81.25M | 126.50M | 144.48M | 161.98M | 167.06M | 181.08M | 356.79M | 224.77M | | | | | | | | | | |
|
Interest Expenses
|
19.24M | 26.46M | 32.39M | 33.68M | 34.13M | 34.08M | 33.86M | 26.08M | 32.85M | 33.29M | 32.50M | 37.69M | 41.25M | 40.63M | 40.46M | 62.45M | 37.75M | 37.38M | 35.55M | 32.00M | 31.97M | 31.87M | | | | 57.91M | 57.12M | 56.18M | | 56.57M | 50.50M | 47.71M |
|
Tax Rate
|
39.30% | 38.55% | 70.91% | -254.68% | 36.20% | 36.20% | 36.20% | 35.25% | 37.10% | 36.38% | 37.35% | 23.82% | 38.29% | 31.67% | 23.99% | 6.51% | 31.89% | 30.07% | 25.32% | 52.72% | 35.54% | 30.23% | | | | | | | | | | |