|
Revenue
|
653.08M | 881.97M | 1151.83M | 1377.25M | 1481.31M | 1732.05M | 1919.82M | 1995.03M | 2090.04M | 2161.41M | 2242.45M | 2350.82M | 2603.42M | 2695.84M | 2813.17M | 2816.12M | 3088.07M |
|
Cost of Revenue
|
305.54M | 293.20M | 370.74M | 445.60M | 483.04M | 558.28M | 602.54M | 628.74M | 652.24M | 664.13M | 748.62M | 843.18M | 929.98M | 926.59M | 878.22M | 832.28M | 860.51M |
|
Gross Profit
|
692.44M | 710.02M | 943.83M | 1141.08M | 1228.27M | 1422.09M | 1587.56M | 1657.83M | 1736.56M | 1799.93M | 1885.87M | 1942.93M | 2110.27M | 2156.22M | 2219.86M | 2258.47M | 2514.09M |
|
Research & Development
|
140.65M | 118.31M | 138.91M | 177.41M | 209.61M | 263.79M | 296.58M | 334.23M | 350.37M | 366.08M | 408.06M | 441.32M | 512.63M | 543.37M | 540.28M | 490.12M | 539.82M |
|
Selling, General & Administrative
|
74.95M | 68.50M | 83.52M | 91.78M | 102.40M | 106.45M | 135.54M | 138.43M | 156.89M | 160.38M | 210.73M | 258.37M | 273.63M | 274.56M | 263.40M | 268.83M | 322.34M |
|
Restructuring Costs
|
5.87M | | | | | | | | 12.72M | 18.43M | | 7.80M | | 7.91M | 65.39M | 8.65M | 25.48M |
|
Other Operating Expenses
|
166.95M | 293.20M | 370.74M | 445.60M | 485.43M | 558.28M | 602.54M | 637.79M | 652.63M | 664.13M | 748.62M | 843.18M | 929.98M | 926.59M | 878.22M | 832.28M | 860.51M |
|
Operating Expenses
|
388.43M | 480.02M | 593.17M | 714.78M | 797.45M | 928.53M | 1034.66M | 1110.45M | 1172.60M | 1209.03M | 1367.41M | 1550.67M | 1716.24M | 1752.43M | 1747.29M | 1599.88M | 1748.14M |
|
Operating Income
|
121.92M | 230.00M | 350.66M | 426.30M | 430.82M | 493.56M | 552.90M | 547.38M | 563.96M | 590.90M | 518.46M | 392.27M | 394.02M | 403.79M | 472.57M | 658.59M | 765.95M |
|
EBIT
|
121.92M | 230.00M | 350.66M | 426.30M | 430.82M | 493.56M | 552.90M | 547.38M | 563.96M | 590.90M | 518.46M | 392.27M | 394.02M | 403.79M | 472.57M | 658.59M | 765.95M |
|
Other Non Operating Income
|
13.19M | 7.62M | 10.09M | 5.91M | 7.27M | 3.79M | 8.45M | 2.51M | 11.56M | 12.86M | 22.65M | 4.13M | -7.09M | -18.40M | 13.42M | 36.87M | 42.39M |
|
Non Operating Income
|
9.72M | 7.62M | 10.09M | 5.91M | 7.27M | 3.79M | 8.45M | 2.51M | 11.56M | 12.86M | 22.65M | 4.13M | -7.09M | -18.40M | 13.42M | 36.87M | 42.39M |
|
EBT
|
131.65M | 237.63M | 360.75M | 432.21M | 438.09M | 497.34M | 561.34M | 549.89M | 575.52M | 603.76M | 541.11M | 396.40M | 386.94M | 385.39M | 485.99M | 695.47M | 808.34M |
|
Tax Provisions
|
45.37M | 87.75M | 119.35M | 162.72M | 160.78M | 186.16M | 196.33M | 184.04M | 154.76M | 150.07M | 113.38M | 88.96M | 55.70M | 63.23M | 91.04M | 128.69M | 115.96M |
|
Profit After Tax
|
124.19M | 151.15M | 241.40M | 275.19M | 277.31M | 311.18M | 365.01M | 365.86M | 420.76M | 453.69M | 427.73M | 307.44M | 331.24M | 322.16M | 394.95M | 566.78M | 692.38M |
|
Income from Continuing Operations
|
86.28M | 149.87M | 241.40M | 269.49M | 277.31M | 311.18M | 365.01M | 365.86M | 420.76M | 453.69M | 427.73M | 307.44M | 331.24M | 322.16M | 394.95M | 566.78M | 692.38M |
|
Consolidated Net Income
|
86.28M | 149.87M | 241.40M | 269.49M | 277.31M | 311.18M | 365.01M | 365.86M | 420.76M | 453.69M | 427.73M | 307.44M | 331.24M | 322.16M | 394.95M | 566.78M | 692.38M |
|
Income towards Parent Company
|
86.28M | 149.87M | 241.40M | 269.49M | 277.31M | 311.18M | 365.01M | 365.86M | 420.76M | 453.69M | 427.73M | 307.44M | 331.24M | 322.16M | 394.95M | 566.78M | 692.38M |
|
Net Income towards Common Stockholders
|
86.28M | 149.87M | 241.40M | 269.49M | 277.31M | 311.18M | 365.01M | 365.86M | 420.76M | 453.69M | 427.73M | 307.44M | 331.24M | 322.16M | 394.95M | 566.78M | 692.38M |
|
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 | 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 | 0.00M |
|
Shares Outstanding (Weighted Average)
|
78.73M | 80.47M | 80.73M | 79.03M | 78.30M | 74.08M | 71.00M | 66.20M | 63.55M | 60.82M | 60.13M | 61.17M | 60.31M | 59.56M | 59.31M | 58.28M | 57.45M |
|
Shares Outstanding (Diluted Average)
|
| 81.25M | 81.48M | 79.78M | 79.14M | 76.09M | 72.55M | 67.98M | 64.78M | 62.01M | 60.46M | 61.38M | 62.06M | 61.10M | 60.27M | 59.36M | 58.68M |
|
EBITDA
|
121.92M | 230.00M | 350.66M | 426.30M | 430.82M | 493.56M | 552.90M | 547.38M | 563.96M | 590.90M | 518.46M | 392.27M | 394.02M | 403.79M | 472.57M | 658.59M | 765.95M |
|
Tax Rate
|
34.46% | 36.93% | 33.08% | 37.65% | 36.70% | 37.43% | 34.97% | 33.47% | 26.89% | 24.86% | 20.95% | 22.44% | 14.39% | 16.41% | 18.73% | 18.50% | 14.35% |