|
Revenue
|
436.70M | 669.10M | 781.25M | 1,059.38M | 431.07M | 728.76M | 692.36M | 837.72M | 507.83M | 674.10M | 666.99M | 909.64M | 556.60M | 718.15M | 672.38M | 768.55M | 531.96M | 696.56M | 643.64M | 759.69M | 583.22M | 777.85M | 706.28M | 803.31M | 585.39M | | | | | 641.51M | | | | 710.87M | 894.45M | 810.01M | 932.11M | 766.05M | 954.84M | 934.38M | 1,102.23M | 856.11M | 869.87M | 1,109.19M | 1,351.40M | 1,072.33M | 1,326.90M | 1,191.97M | 1,391.59M | 1,172.66M | 1,240.83M | 1,140.43M | 1,306.36M | 1,147.42M | 1,320.80M | 1,277.53M | 1,482.50M | 1,381.65M | 1,506.67M | 1,586.02M | 1,822.56M | 1,535.10M | 1,814.56M | 1,770.90M |
|
Cost of Revenue
|
240.70M | 317.49M | 371.51M | 572.62M | 200.16M | 337.11M | 348.34M | 457.92M | 269.46M | 352.00M | 322.66M | 475.86M | 272.84M | 296.34M | 313.32M | 394.69M | 255.82M | 312.92M | 290.75M | 365.06M | 252.39M | 333.36M | 308.04M | 372.46M | 241.27M | | | | | 268.70M | | | | 284.34M | 371.18M | 329.26M | 382.94M | 314.35M | 379.48M | 366.93M | 462.78M | 349.17M | 354.44M | 441.21M | 560.42M | 430.77M | 546.05M | 496.03M | 619.48M | 510.18M | 512.01M | 469.94M | 561.38M | 494.63M | 561.35M | 548.96M | 618.35M | 579.51M | 643.78M | 634.42M | 742.64M | 650.55M | 747.55M | 724.41M |
|
Gross Profit
|
196.00M | 351.61M | 409.74M | 486.76M | 230.91M | 391.65M | 344.02M | 379.79M | 238.37M | 322.10M | 344.33M | 433.79M | 283.76M | 421.81M | 359.06M | 373.85M | 276.13M | 383.64M | 352.89M | 394.64M | 330.83M | 444.49M | 398.25M | 430.85M | 344.12M | | | | | 372.81M | | | | 426.54M | 523.27M | 480.75M | 549.17M | 451.70M | 575.37M | 567.46M | 639.46M | 506.94M | 515.43M | 667.98M | 790.98M | 641.56M | 780.85M | 695.95M | 772.11M | 662.48M | 728.83M | 670.50M | 744.97M | 652.79M | 759.44M | 728.57M | 864.15M | 802.14M | 862.89M | 951.60M | 1,079.92M | 884.54M | 1,067.01M | 1,046.49M |
|
Research & Development
|
55.03M | 56.25M | 55.51M | 71.58M | 62.48M | 73.34M | 69.51M | 71.93M | 70.48M | 70.52M | 72.94M | 84.65M | 79.72M | 80.30M | 82.49M | 83.26M | 87.69M | 96.23M | 88.43M | 92.57M | 96.16M | 98.40M | 99.00M | 101.55M | 106.00M | | | | | 122.20M | | | | 141.96M | 141.71M | 138.98M | 145.16M | 145.92M | 148.88M | 148.56M | 162.00M | 165.39M | 165.74M | 174.88M | 146.33M | 188.85M | 186.02M | 198.93M | 204.95M | 209.01M | 201.52M | 208.69M | 215.71M | 221.49M | 224.39M | 221.57M | 237.25M | 242.53M | 243.15M | 249.16M | 258.75M | 268.12M | 276.66M | 286.46M |
|
Selling, General & Administrative
|
59.78M | 62.19M | 71.50M | 70.74M | 67.68M | 73.83M | 66.87M | 79.44M | 73.19M | 85.90M | 88.75M | 93.38M | 90.12M | 99.25M | 86.40M | 94.03M | 86.27M | 88.04M | 86.46M | 94.67M | 89.87M | 92.41M | 90.63M | 99.12M | 98.75M | | | | | 102.05M | | | | 117.06M | 120.50M | 114.67M | 125.94M | 126.78M | 128.74M | 124.77M | 138.28M | 137.19M | 132.02M | 142.13M | 212.25M | 171.99M | 180.72M | 177.65M | 190.91M | 190.78M | 191.21M | 189.55M | 372.46M | 234.33M | 250.69M | 236.63M | 286.45M | 261.19M | 277.71M | 264.96M | 305.09M | 283.60M | 318.05M | 303.22M |
|
Other Operating Expenses
|
23.23M | 34.02M | 45.85M | 52.42M | 17.40M | 42.44M | 41.00M | 43.77M | 19.96M | 34.10M | 35.31M | 55.66M | 23.59M | 38.26M | 30.10M | 46.80M | 22.25M | 29.48M | 26.25M | 34.92M | 24.43M | 34.92M | 33.11M | 54.18M | 27.67M | | | | | 31.52M | | | | 25.31M | 43.55M | 31.14M | 55.39M | 27.61M | 41.52M | 32.67M | 62.65M | 26.88M | 29.29M | 33.87M | 61.13M | 31.06M | 42.94M | 36.70M | 61.12M | 34.13M | 43.36M | 32.89M | -110.38M | | | | | | | | | | | |
|
Operating Expenses
|
138.04M | 152.46M | 172.86M | 194.74M | 147.56M | 189.61M | 177.38M | 195.14M | 163.62M | 190.51M | 197.00M | 233.70M | 193.43M | 217.81M | 198.99M | 224.09M | 196.21M | 213.75M | 201.14M | 222.17M | 210.47M | 225.73M | 222.74M | 254.85M | 232.42M | | | | | 255.78M | | | | 284.33M | 305.76M | 284.79M | 326.49M | 300.31M | 319.14M | 306.00M | 362.93M | 329.46M | 327.04M | 350.88M | 419.72M | 391.90M | 409.68M | 413.28M | 456.99M | 433.92M | 436.09M | 431.13M | 477.80M | 455.81M | 475.09M | 458.20M | 523.70M | 503.73M | 520.86M | 514.12M | 563.84M | 551.72M | 594.72M | 589.68M |
|
Operating Income
|
57.96M | 199.15M | 236.88M | 292.02M | 83.35M | 202.04M | 166.64M | 184.65M | 74.75M | 131.59M | 147.33M | 200.09M | 90.33M | 204.01M | 160.06M | 149.76M | 79.93M | 169.89M | 151.75M | 172.47M | 120.37M | 218.75M | 175.50M | 176.00M | 111.70M | | | | | 117.03M | | | | 142.20M | 217.51M | 195.96M | 222.67M | 151.38M | 256.22M | 261.46M | 276.52M | 177.48M | 188.39M | 317.10M | 371.27M | 249.66M | 371.17M | 282.67M | 315.12M | 228.56M | 292.74M | 239.37M | 267.17M | 196.98M | 284.36M | 270.37M | 340.45M | 298.41M | 342.03M | 437.48M | 516.08M | 332.82M | 472.30M | 456.80M |
|
EBIT
|
57.96M | 199.15M | 236.88M | 292.02M | 83.35M | 202.04M | 166.64M | 184.65M | 74.75M | 131.59M | 147.33M | 200.09M | 90.33M | 204.01M | 160.06M | 149.76M | 79.93M | 169.89M | 151.75M | 172.47M | 120.37M | 218.75M | 175.50M | 176.00M | 111.70M | | | | | 117.03M | | | | 142.20M | 217.51M | 195.96M | 222.67M | 151.38M | 256.22M | 261.46M | 276.52M | 177.48M | 188.39M | 317.10M | 371.27M | 249.66M | 371.17M | 282.67M | 315.12M | 228.56M | 292.74M | 239.37M | 267.17M | 196.98M | 284.36M | 270.37M | 340.45M | 298.41M | 342.03M | 437.48M | 516.08M | 332.82M | 472.30M | 456.80M |
|
Non Operating Investment Income
|
| | | 2.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
5.10M | 5.19M | 6.36M | 6.87M | 6.88M | 5.79M | 5.70M | 6.62M | 7.21M | 7.64M | 8.46M | 9.49M | 9.67M | 8.62M | 7.99M | 8.83M | 8.90M | 8.18M | 8.44M | 9.76M | 9.77M | 9.67M | 9.34M | 6.80M | 8.02M | | | | | 8.44M | | | | 10.23M | 10.99M | 11.09M | 14.84M | 13.70M | 13.73M | 12.31M | 13.07M | 12.03M | 10.46M | 7.78M | 6.74M | 7.65M | 7.02M | 6.90M | 7.00M | 7.55M | 8.49M | 10.47M | 14.31M | 15.90M | 18.76M | 19.80M | 22.84M | 25.03M | 29.29M | 28.83M | 30.38M | 30.51M | 31.72M | 32.09M |
|
Other Non Operating Income
|
-2.44M | -4.84M | 11.75M | -10.52M | -46.54M | -43.60M | 35.53M | -33.76M | 12.14M | -14.61M | 14.89M | -24.52M | -1.99M | -7.77M | -6.36M | -3.90M | -8.35M | 27.45M | 1.44M | 17.26M | 12.81M | -20.38M | -12.70M | 15.97M | -44.26M | | | | | -37.50M | | | | 0.82M | 2.65M | | | 0.86M | 3.41M | -16.30M | -4.23M | -15.42M | -4.49M | 10.11M | 19.14M | -8.28M | -7.33M | -15.01M | -14.64M | -3.51M | -22.44M | -29.86M | 44.53M | 7.69M | 10.80M | -11.54M | 19.49M | 2.28M | -4.83M | 18.13M | -36.18M | 24.76M | -23.51M | 20.33M |
|
Non Operating Income
|
1.97M | 0.69M | 19.80M | -241.93M | -37.83M | -37.63M | 44.28M | -84.45M | 22.17M | -4.52M | 27.70M | -14.96M | 9.22M | 3.43M | 2.56M | 5.15M | 1.71M | 36.70M | 9.05M | 32.07M | 22.10M | -10.03M | -2.84M | 23.90M | -35.50M | | | | | -28.65M | | | | 11.78M | 18.56M | 5.37M | 9.20M | 14.88M | 19.56M | -3.69M | -88.05M | 3.55M | 9.20M | 19.62M | -127.10M | 1.48M | 1.20M | -7.28M | -112.04M | 7.31M | -13.77M | -19.11M | -89.03M | 24.79M | 31.62M | 9.20M | -195.35M | 28.63M | 23.95M | 48.77M | 0.06M | 56.25M | 7.96M | 53.02M |
|
EBT
|
59.92M | 199.84M | 256.68M | 292.21M | 45.52M | 164.41M | 210.92M | 156.42M | 96.93M | 127.07M | 175.04M | 185.13M | 99.56M | 207.44M | 162.63M | 154.91M | 81.63M | 206.59M | 160.80M | 204.54M | 142.47M | 208.72M | 172.66M | 199.90M | 76.20M | | | | | 88.38M | | | | 153.98M | 236.07M | 201.33M | 231.87M | 166.26M | 275.78M | 257.77M | 287.41M | 177.63M | 197.59M | 336.72M | 391.47M | 250.51M | 372.06M | 275.39M | 308.84M | 235.86M | 278.97M | 220.27M | 329.88M | 221.77M | 315.98M | 279.57M | 383.04M | 327.04M | 365.97M | 486.25M | 516.14M | 389.08M | 480.25M | 509.82M |
|
Tax Provisions
|
11.39M | 37.97M | 41.55M | 37.13M | 8.19M | 29.59M | -68.64M | -15.54M | 1.44M | 17.59M | 24.66M | 67.06M | 12.70M | 21.53M | 22.28M | 57.50M | -7.03M | 34.09M | -26.87M | 40.95M | 23.65M | 26.74M | 319.50M | -10.35M | 9.40M | | | | | -150.03M | | | | 24.61M | 45.73M | 17.11M | 41.72M | 26.09M | 52.12M | 29.90M | 14.96M | 16.45M | 13.41M | 23.30M | 57.92M | 30.48M | 55.06M | 16.35M | 28.15M | 24.27M | 21.09M | 9.42M | 179.06M | 19.45M | 28.04M | 22.33M | 12.12M | 51.08M | 65.34M | 87.14M | 170.05M | 56.31M | 79.43M | 108.20M |
|
Profit After Tax
|
48.54M | 210.41M | 215.13M | 255.07M | 37.33M | 134.82M | 279.55M | 132.91M | 95.48M | 109.48M | 150.38M | 165.56M | 86.86M | 185.90M | 140.35M | 129.29M | 88.67M | 172.49M | 187.67M | 163.59M | 118.82M | 181.98M | -146.83M | 210.25M | 66.79M | | | | | 238.40M | | | | 129.37M | 190.34M | 184.21M | 190.15M | 140.17M | 223.66M | 227.87M | 360.79M | 161.18M | 184.18M | 313.42M | 333.55M | 220.03M | 317.00M | 259.04M | 286.14M | 211.59M | 257.87M | 210.85M | 293.27M | 202.33M | 287.94M | 257.24M | 542.13M | 275.96M | 300.63M | 399.11M | 435.73M | 332.77M | 400.82M | 401.62M |
|
Income from Continuing Operations
|
48.54M | 161.87M | 215.13M | 255.07M | 37.33M | 134.82M | 279.55M | 171.97M | 95.48M | 109.48M | 150.38M | 118.07M | 86.86M | 185.90M | 140.35M | 97.41M | 88.67M | 172.49M | 187.67M | 163.59M | 118.82M | 181.98M | -146.83M | 210.25M | 66.79M | | | | | 238.40M | | | | 129.37M | 190.34M | 184.21M | 190.15M | 140.17M | 223.66M | 227.87M | 272.45M | 161.18M | 184.18M | 313.42M | 333.55M | 220.03M | 317.00M | 259.04M | 280.69M | 211.59M | 257.87M | 210.85M | 150.82M | 202.33M | 287.94M | 257.24M | 370.92M | 275.96M | 300.63M | 399.11M | 346.09M | 332.77M | 400.82M | 401.62M |
|
Consolidated Net Income
|
48.54M | 161.87M | 215.13M | 255.07M | 37.33M | 134.82M | 279.55M | 171.97M | 95.48M | 109.48M | 150.38M | 118.07M | 86.86M | 185.90M | 140.35M | 97.41M | 88.67M | 172.49M | 187.67M | 163.59M | 118.82M | 181.98M | -146.83M | 210.25M | 66.79M | | | | | 238.40M | | | | 129.37M | 190.34M | 184.21M | 190.15M | 140.17M | 223.66M | 227.87M | 272.45M | 161.18M | 184.18M | 313.42M | 333.55M | 220.03M | 317.00M | 259.04M | 280.69M | 211.59M | 257.87M | 210.85M | 150.82M | 202.33M | 287.94M | 257.24M | 370.92M | 275.96M | 300.63M | 399.11M | 346.09M | 332.77M | 400.82M | 401.62M |
|
Income towards Parent Company
|
48.54M | 161.87M | 215.13M | 255.07M | 37.33M | 134.82M | 279.55M | 171.97M | 95.48M | 109.48M | 150.38M | 118.07M | 86.86M | 185.90M | 140.35M | 97.41M | 88.67M | 172.49M | 187.67M | 163.59M | 118.82M | 181.98M | -146.83M | 210.25M | 66.79M | | | | | 238.40M | | | | 129.37M | 190.34M | 184.21M | 190.15M | 140.17M | 223.66M | 227.87M | 272.45M | 161.18M | 184.18M | 313.42M | 333.55M | 220.03M | 317.00M | 259.04M | 280.69M | 211.59M | 257.87M | 210.85M | 150.82M | 202.33M | 287.94M | 257.24M | 370.92M | 275.96M | 300.63M | 399.11M | 346.09M | 332.77M | 400.82M | 401.62M |
|
Net Income towards Common Stockholders
|
48.54M | 161.87M | 215.13M | 255.07M | 37.33M | 134.82M | 279.55M | 171.97M | 95.48M | 109.48M | 150.38M | 118.07M | 86.86M | 185.90M | 140.35M | 97.41M | 88.67M | 172.49M | 187.67M | 163.59M | 118.82M | 181.98M | -146.83M | 210.25M | 66.79M | | | | | 238.40M | | | | 129.37M | 190.34M | 184.21M | 190.15M | 140.17M | 223.66M | 227.87M | 272.45M | 161.18M | 184.18M | 313.42M | 333.55M | 220.03M | 317.00M | 259.04M | 280.69M | 211.59M | 257.87M | 210.85M | 150.82M | 202.33M | 287.94M | 257.24M | 370.92M | 275.96M | 300.63M | 399.11M | 346.09M | 332.77M | 400.82M | 401.62M |
|
EPS (Basic)
|
0.24 | 0.81 | 1.07 | 1.39 | 0.19 | 0.68 | 1.43 | 0.67 | 0.49 | 0.56 | 0.77 | 0.86 | 0.45 | 0.95 | 0.72 | 0.66 | 0.45 | 0.88 | 0.96 | 0.84 | 0.61 | 0.94 | -0.76 | 1.10 | 0.35 | | | | | 1.27 | | | | 0.69 | 1.01 | 0.98 | 1.01 | 0.74 | 1.18 | 1.20 | 1.90 | 0.84 | 0.96 | 1.64 | 1.73 | 1.15 | 1.65 | 1.35 | 1.49 | 1.10 | 1.34 | 1.09 | 1.53 | 1.06 | 1.51 | 1.34 | 2.83 | 1.44 | 1.57 | 2.08 | 2.27 | 1.73 | 2.08 | 2.09 |
|
EPS (Weighted Average and Diluted)
|
0.24 | 0.81 | 1.07 | 1.38 | 0.19 | 0.67 | 1.43 | 0.68 | 0.49 | 0.56 | 0.77 | 0.85 | 0.44 | 0.95 | 0.72 | 0.65 | 0.45 | 0.88 | 0.96 | 0.83 | 0.61 | 0.93 | -0.76 | 1.09 | 0.35 | | | | | 1.26 | | | | 0.68 | 1.00 | 0.97 | 1.00 | 0.74 | 1.17 | 1.19 | 1.89 | 0.84 | 0.96 | 1.63 | 1.73 | 1.14 | 1.64 | 1.34 | 1.48 | 1.09 | 1.33 | 1.09 | 1.52 | 1.05 | 1.50 | 1.34 | 2.81 | 1.43 | 1.56 | 2.07 | 2.24 | 1.72 | 2.07 | 2.08 |
|
Shares Outstanding (Weighted Average)
|
200.39M | 200.29M | 200.51M | 200.34M | 200.34M | 199.17M | 194.60M | 193.43M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | 208.08M | | | | 198.08M | 198.08M | | | 198.08M | 198.08M | 198.08M | 198.08M | 198.08M | 198.08M | 198.08M | 198.08M | 198.08M | 190.69M | 191.02M | 191.24M | 191.24M | 191.57M | 192.14M | 192.32M | 192.32M | 192.79M | 193.13M | 192.86M | 191.66M | 191.36M | 191.45M | 191.45M | 191.33M | 191.78M | 192.08M | 192.21M | 192.40M | 192.40M | 192.54M | 192.49M |
|
Shares Outstanding (Diluted Average)
|
200.72M | | 201.60M | | 201.09M | 200.63M | 198.89M | | 194.72M | | | | 0.20M | 0.20M | 0.20M | | 0.20M | 0.20M | 196.31M | | 195.86M | 0.20M | 194.76M | | 192.34M | 0.19M | 0.19M | 0.19M | | 189.03M | 188.69M | 188.67M | | 0.19M | 189.46M | 190.00M | | 0.19M | 190.71M | 190.96M | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.02M | 199.15M | 236.88M | 292.02M | 83.35M | 202.04M | 166.64M | 184.65M | 74.75M | 131.59M | 147.33M | 200.09M | 90.33M | 204.01M | 160.06M | 149.76M | 79.93M | 169.89M | 151.75M | 172.47M | 120.37M | 218.75M | 175.50M | 176.00M | 111.70M | | | | | 117.03M | | | | 142.20M | 217.51M | 195.96M | 222.67M | 151.38M | 256.22M | 261.46M | 276.52M | 177.48M | 188.39M | 317.10M | 371.27M | 249.66M | 371.17M | 282.67M | 315.12M | 228.56M | 292.74M | 239.37M | 267.17M | 196.98M | 284.36M | 270.37M | 340.45M | 298.41M | 342.03M | 437.48M | 516.08M | 332.82M | 472.30M | 456.80M |
|
Tax Rate
|
19.00% | 19.00% | 16.19% | 12.71% | 18.00% | 18.00% | | | 1.49% | 13.85% | 14.09% | 36.22% | 12.75% | 10.38% | 13.70% | 37.12% | | 16.50% | | 20.02% | 16.60% | 12.81% | | | 12.34% | | | | | | | | | 15.98% | 19.37% | 8.50% | 17.99% | 15.69% | 18.90% | 11.60% | 5.20% | 9.26% | 6.79% | 6.92% | 14.80% | 12.17% | 14.80% | 5.94% | 9.11% | 10.29% | 7.56% | 4.28% | 54.28% | 8.77% | 8.87% | 7.99% | 3.16% | 15.62% | 17.85% | 17.92% | 32.95% | 14.47% | 16.54% | 21.22% |