|
Revenue
|
592.45M | 680.87M | 693.76M | 872.09M | 963.36M | 1,084.38M | 1,159.37M | 1,525.45M | 2,269.96M | 1,809.45M | 1,914.40M | 2,389.42M |
|
Cost of Revenue
|
13.01M | 7.83M | 14.14M | 19.50M | 13.81M | 32.66M | 39.47M | 28.79M | 49.65M | 67.62M | 58.80M | 68.93M |
|
Gross Profit
|
579.44M | 673.05M | 679.63M | 852.59M | 949.55M | 1,051.73M | 1,119.90M | 1,496.67M | 2,220.31M | 1,741.82M | 1,855.61M | 2,320.48M |
|
Depreciation & Amortization - Total
|
4.28M | 4.11M | 4.59M | 5.71M | | 8.43M | 9.84M | 11.07M | 14.60M | 13.25M | 17.78M | 21.94M |
|
Research & Development
|
15.11M | 17.93M | 20.95M | 21.71M | 26.45M | 42.86M | 41.95M | 31.65M | 41.71M | 54.12M | 65.30M | 69.40M |
|
Restructuring Costs
|
| | | | | | | | | 35.07M | 36.23M | 54.78M |
|
Other Operating Expenses
|
447.82M | 505.93M | 515.36M | 635.59M | 693.95M | 775.32M | 833.29M | 1,035.35M | 1,553.03M | 1,309.43M | 1,356.15M | 1,663.87M |
|
Operating Expenses
|
489.60M | 552.22M | 567.37M | 690.10M | 748.95M | 865.29M | 929.77M | 1,117.30M | 1,657.09M | 1,467.71M | 1,551.54M | 1,887.87M |
|
Operating Income
|
102.85M | 128.65M | 126.40M | 182.00M | 214.41M | 219.10M | 229.60M | 408.16M | 612.86M | 341.74M | 362.86M | 501.54M |
|
EBIT
|
102.85M | 128.65M | 126.40M | 182.00M | 214.41M | 219.10M | 229.60M | 408.16M | 612.86M | 341.74M | 362.86M | 501.54M |
|
Other Non Operating Income
|
| | 1.48M | 1.42M | 1.41M | 3.80M | | | | | | |
|
Non Operating Income
|
2.48M | 3.48M | -0.77M | -3.51M | 3.42M | 5.22M | 6.05M | 1.07M | -8.93M | -17.74M | 27.68M | 29.79M |
|
EBT
|
105.33M | 132.13M | 125.63M | 178.49M | 217.84M | 224.32M | 235.65M | 409.23M | 603.94M | 324.00M | 390.54M | 531.34M |
|
Tax Provisions
|
43.90M | 52.20M | 60.03M | 76.24M | 45.55M | 65.21M | 51.85M | 96.46M | 165.61M | 69.78M | 110.24M | 131.62M |
|
Profit After Tax
|
61.43M | 79.94M | 69.77M | 108.34M | 172.28M | 159.11M | 183.79M | 312.77M | 438.32M | 254.22M | 280.30M | 399.71M |
|
Income from Non-Controlling Interests
|
0.11M | 0.06M | 0.03M | | | | | | 0.57M | | | |
|
Income from Continuing Operations
|
61.43M | 79.94M | 65.60M | 102.25M | 172.28M | 159.11M | 183.79M | 312.77M | 438.32M | 254.22M | 280.30M | 399.71M |
|
Consolidated Net Income
|
61.43M | 79.94M | 65.60M | 102.25M | 172.28M | 159.11M | 183.79M | 312.77M | 438.32M | 254.22M | 280.30M | 399.71M |
|
Income towards Parent Company
|
61.43M | 79.94M | 65.60M | 102.25M | 172.28M | 159.11M | 183.79M | 312.77M | 438.32M | 254.22M | 280.30M | 399.71M |
|
Net Income towards Common Stockholders
|
61.43M | 79.94M | 65.60M | 102.25M | 172.28M | 159.11M | 183.79M | 312.77M | 438.32M | 254.22M | 280.30M | 399.71M |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
| 65.21M | 65.32M | 66.72M | 65.88M | 66.24M | 65.32M | 68.95M | 67.37M | 68.62M | 69.11M | 70.14M |
|
Shares Outstanding (Diluted Average)
|
58.12M | 60.14M | 63.48M | 66.58M | 66.32M | 65.85M | 65.73M | 68.67M | 68.26M | 67.59M | 68.16M | 68.66M |
|
EBITDA
|
62.59M | 77.45M | 66.47M | 101.04M | 180.24M | 142.77M | 170.98M | 335.70M | 414.58M | 234.76M | 276.51M | 403.04M |
|
Tax Rate
|
41.68% | 39.50% | 47.78% | 42.71% | 20.91% | 29.07% | 22.00% | 23.57% | 27.42% | 21.54% | 28.23% | 24.77% |