|
Revenue
|
70.60M | 74.93M | 75.49M | 76.43M | 116.19M | 91.15M | 91.92M | 95.28M | 78.46M | 69.87M | 76.45M | 76.96M | 69.31M | 71.87M | 434.01M | 87.88M | 47.36M | 67.69M | 110.62M | 99.68M | 57.84M | 194.23M | 77.62M | 86.12M | 110.38M | 118.55M | 100.41M | 112.10M | 107.76M | 75.92M | 208.31M | 273.87M | 94.53M | 135.78M | 97.33M | 205.30M | 87.44M | 69.56M | 75.08M | 75.33M | 68.63M | 75.61M | 72.52M | 102.16M | 76.21M | 104.50M | 87.49M | 90.79M | 82.36M | 87.73M | 143.50M | 111.81M | 101.32M | 124.66M | 114.76M | 117.06M | 202.37M | 101.59M | 140.11M | 105.52M | 263.54M | 223.49M | 128.68M | 252.80M | 210.51M | 300.60M | 164.68M |
|
Research & Development
|
26.87M | 13.23M | 10.66M | 13.25M | 16.16M | 16.36M | 17.46M | 21.48M | 17.42M | 15.76M | 17.02M | 13.56M | 17.49M | 17.18M | 16.38M | 16.82M | 16.15M | 13.48M | 15.77M | 19.33M | 15.89M | 22.90M | 19.07M | 17.44M | 17.99M | 18.33M | 16.62M | 19.77M | 20.27M | 14.61M | 15.56M | 22.68M | 19.78M | 19.10M | 17.29M | 19.55M | 16.17M | 15.83M | 17.28M | 20.42M | 18.50M | 17.03M | 20.51M | 18.87M | 18.82M | 22.09M | 20.84M | 142.60M | 22.58M | 21.87M | 22.55M | 133.49M | 44.18M | 45.18M | 50.12M | 45.73M | 49.43M | 49.88M | 50.25M | 45.73M | 49.38M | 50.15M | 48.33M | 49.05M | 47.43M | 53.67M | 53.07M |
|
Selling, General & Administrative
|
8.25M | 5.99M | 4.92M | 5.61M | 7.52M | 7.01M | 7.22M | 6.55M | 7.78M | 7.55M | 9.39M | 6.77M | 9.18M | 10.92M | 8.87M | 8.38M | 7.84M | 8.36M | 8.94M | 6.16M | 8.30M | 11.69M | 9.29M | 8.47M | 9.52M | 10.44M | 10.04M | 9.79M | 11.97M | 9.94M | 9.88M | 20.28M | 13.90M | 12.50M | 12.64M | 14.03M | 14.20M | 11.56M | 12.81M | 12.46M | 14.21M | 12.31M | 13.47M | 11.29M | 12.60M | 11.79M | 10.85M | 13.75M | 11.22M | 14.80M | 20.98M | 14.22M | 10.88M | 9.52M | 14.42M | 12.56M | 12.31M | 11.69M | 14.68M | 14.61M | 13.84M | 14.29M | 13.54M | 21.20M | 13.57M | 17.59M | 16.09M |
|
Restructuring Costs
|
37.06M | -0.09M | | 1.63M | | | | | | | | | | | | 12.50M | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 65.20M | 13.32M | -12.10M | 17.82M | 14.71M | 12.77M | 13.61M | 15.95M | 16.76M | 17.90M | 21.13M | 23.23M | 26.20M | 45.55M | 31.34M | 36.92M | -9.48M | -2.95M | 36.21M | -3.96M | -3.60M | -3.17M | 34.92M | -5.24M | -7.75M | -8.11M | 29.20M | -7.14M | -0.71M | -3.80M | 21.76M | -2.81M | -2.33M | -2.19M | 26.02M | -6.34M | 4.11M | -4.91M | 3.31M | 3.62M | 12.35M | 7.80M | 5.29M | 6.02M | 3.79M | 3.99M | 3.12M | 0.72M | 3.04M | -1.54M | 9.35M | -1.00M | 20.06M | 18.39M | 20.17M | 21.37M | 16.64M | 21.52M | 19.86M | 96.59M | 25.16M | 27.47M | 20.03M | 17.68M | 23.91M | 19.71M |
|
Operating Expenses
|
72.19M | 84.32M | 28.90M | 8.40M | 41.51M | 38.08M | 37.45M | 41.63M | 41.15M | 40.07M | 44.30M | 41.47M | 49.90M | 54.30M | 70.79M | 69.05M | 62.41M | 55.00M | 61.49M | 61.70M | 57.88M | 65.86M | 62.28M | 60.83M | 59.13M | 59.97M | 55.02M | 58.76M | 59.41M | 52.83M | 51.59M | 64.72M | 60.56M | 54.83M | 56.45M | 59.60M | 57.29M | 53.88M | 62.16M | 71.48M | 68.78M | 66.69M | 68.75M | 76.86M | 71.53M | 72.58M | 72.06M | 87.65M | 70.37M | 90.88M | 106.72M | 86.23M | 71.13M | 74.76M | 82.93M | 78.46M | 83.11M | 78.22M | 86.45M | 80.19M | 159.80M | 89.59M | 89.34M | 90.28M | 78.67M | 95.17M | 88.87M |
|
Operating Income
|
-13.76M | 40.23M | 46.58M | 40.84M | 74.68M | 53.07M | 54.47M | 53.65M | 37.31M | 29.81M | 32.15M | 35.49M | 19.41M | 17.57M | 363.22M | 18.83M | -15.04M | 12.69M | 49.13M | 37.98M | -0.04M | 128.37M | 15.34M | 25.29M | 51.24M | 58.58M | 45.39M | 53.34M | 48.36M | 23.08M | 156.72M | 209.15M | 33.97M | 80.95M | 40.88M | 145.70M | 30.15M | 15.68M | 12.92M | 3.85M | -0.15M | 8.91M | 3.77M | 25.30M | 4.68M | 31.92M | 15.43M | 3.14M | 11.99M | -3.15M | 36.78M | 25.59M | 30.18M | 49.90M | 31.84M | 38.59M | 119.26M | 23.38M | 53.65M | 25.32M | 103.74M | 133.91M | 39.34M | 162.53M | 131.83M | 205.43M | 75.81M |
|
EBIT
|
-13.76M | 40.23M | 46.58M | 40.84M | 74.68M | 53.07M | 54.47M | 53.65M | 37.31M | 29.81M | 32.15M | 35.49M | 19.41M | 17.57M | 363.22M | 18.83M | -15.04M | 12.69M | 49.13M | 37.98M | -0.04M | 128.37M | 15.34M | 25.29M | 51.24M | 58.58M | 45.39M | 53.34M | 48.36M | 23.08M | 156.72M | 209.15M | 33.97M | 80.95M | 40.88M | 145.70M | 30.15M | 15.68M | 12.92M | 3.85M | -0.15M | 8.91M | 3.77M | 25.30M | 4.68M | 31.92M | 15.43M | 3.14M | 11.99M | -3.15M | 36.78M | 25.59M | 30.18M | 49.90M | 31.84M | 38.59M | 119.26M | 23.38M | 53.65M | 25.32M | 103.74M | 133.91M | 39.34M | 162.53M | 131.83M | 205.43M | 75.81M |
|
Interest & Investment Income
|
0.83M | 0.62M | 0.53M | -3.17M | 0.60M | 0.89M | 0.56M | 0.53M | -0.94M | -3.38M | -3.15M | | -2.73M | -2.48M | -2.71M | | -9.48M | 2.90M | -2.95M | | -3.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | -1.54M | 9.35M | -1.00M | -15.02M | 0.91M | 11.65M | 13.19M | 14.39M | 14.72M | 15.51M | 9.25M | 11.68M | 12.55M | 1.84M | 10.26M | 15.14M | 10.19M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | -1.54M | 9.35M | -1.00M | -15.02M | 0.91M | 11.65M | 13.19M | 14.39M | 14.72M | 15.51M | 9.25M | 11.68M | 12.55M | 1.84M | 10.26M | 15.14M | 10.19M |
|
EBT
|
-12.93M | 40.85M | 47.11M | 37.67M | 75.28M | 53.96M | 55.03M | 54.18M | 36.36M | 26.43M | 29.00M | 32.81M | 16.67M | 15.09M | 360.51M | 16.36M | -24.52M | 15.59M | 46.18M | 24.27M | -4.00M | 124.77M | 12.17M | 20.59M | 46.01M | 50.83M | 37.28M | 46.90M | 41.22M | 22.38M | 152.92M | 205.75M | 31.15M | 78.62M | 38.69M | 143.93M | 23.81M | 10.83M | -1.03M | -1.56M | -6.01M | 11.36M | 0.66M | 19.94M | 0.16M | 25.73M | 9.06M | -3.66M | 5.72M | -6.78M | 29.47M | 29.14M | 23.66M | 28.61M | 25.09M | 40.20M | 120.36M | 25.62M | 55.70M | 32.93M | 101.06M | 134.10M | 41.22M | 153.03M | 132.22M | 211.03M | 75.98M |
|
Tax Provisions
|
4.25M | 14.41M | 16.49M | -1.21M | 26.45M | 19.00M | 19.51M | 19.86M | 13.03M | 9.27M | 2.80M | 10.05M | 5.74M | 5.42M | 124.84M | 272.83M | 11.62M | 6.99M | 20.07M | 10.40M | -1.45M | 46.66M | -0.46M | 7.36M | 17.68M | 18.88M | 13.49M | 14.58M | 14.07M | -16.65M | 49.40M | 69.98M | -1.62M | 27.07M | 3.96M | 92.26M | -4.92M | 1.06M | -21.14M | -2.42M | -1.80M | 4.98M | -0.18M | 7.98M | 1.82M | 5.14M | -12.84M | -0.77M | 1.76M | 0.02M | 4.25M | 9.33M | 5.96M | 8.03M | 3.32M | 8.19M | 16.84M | 4.33M | 8.54M | -6.16M | 19.41M | 24.44M | 7.03M | 19.93M | 16.62M | 30.47M | 8.47M |
|
Profit After Tax
|
8.69M | 26.45M | 30.62M | 38.88M | 48.83M | 34.96M | 35.52M | 34.31M | 23.34M | 17.16M | 26.21M | 22.77M | 10.93M | 9.67M | 235.67M | 15.53M | -12.27M | 9.24M | 26.66M | 14.54M | -1.86M | 78.90M | 13.51M | 13.79M | 29.07M | 32.60M | 24.52M | 33.04M | 28.07M | 39.99M | 104.47M | 136.47M | 33.76M | 52.50M | 35.54M | 52.50M | 30.23M | 10.97M | 21.75M | 2.08M | -2.80M | 7.74M | 2.23M | 13.75M | -1.66M | 22.25M | 23.78M | -1.35M | 5.57M | -6.80M | 26.23M | 21.88M | 17.99M | 21.07M | 22.22M | 32.41M | 105.26M | 21.78M | 47.94M | 39.09M | 81.65M | 109.66M | 34.19M | 133.11M | 115.60M | 180.57M | 67.50M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.88M | | | -14.46M | -1.28M | | | -21.19M | -24.72M | -22.95M | -21.29M | -19.41M | -23.20M | -20.48M | -12.06M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | -0.63M | -0.63M | -0.55M | -0.67M | -0.69M | -0.79M | -0.88M | -0.56M | -0.73M | -0.65M | -0.73M | -0.72M | -0.92M | -0.96M | -0.94M | -0.69M | -0.98M | -0.95M | -0.81M | -2.76M | 1.50M | -1.19M | -1.64M | -1.22M | -1.41M | -1.36M | -1.40M | -1.80M | -1.78M | -1.66M | -1.88M | -1.54M | -1.61M | -8.41M | -1.01M | -2.06M | -0.30M | -0.50M | -0.50M | -0.40M | -1.74M | -0.49M | -0.79M | | | | | | | | |
|
Income from Continuing Operations
|
-17.18M | 26.45M | 30.62M | 38.88M | 48.83M | 34.96M | 35.52M | 34.31M | 23.34M | 17.16M | 26.21M | 22.77M | 10.93M | 9.67M | 235.67M | -256.47M | -36.15M | 8.61M | 26.11M | 13.87M | -2.56M | 78.11M | 12.63M | 13.23M | 28.33M | 31.95M | 23.79M | 32.32M | 27.15M | 39.03M | 103.52M | 135.78M | 32.78M | 51.54M | 34.73M | 51.67M | 28.73M | 9.78M | 20.11M | 0.86M | -4.21M | 6.38M | 0.83M | 11.95M | -1.66M | 20.59M | 21.90M | -2.89M | 3.96M | -6.80M | 25.21M | 19.81M | 17.70M | 20.58M | 21.77M | 32.01M | 103.52M | 21.29M | 47.15M | 39.09M | 81.65M | 109.66M | 34.19M | 133.11M | 115.60M | 180.57M | 67.50M |
|
Consolidated Net Income
|
-17.18M | 26.45M | 30.62M | 38.88M | 48.83M | 34.96M | 35.52M | 34.31M | 23.34M | 17.16M | 26.21M | 22.77M | 10.93M | 9.67M | 235.67M | -256.47M | -36.15M | 8.61M | 26.11M | 13.87M | -2.56M | 78.11M | 12.63M | 13.23M | 28.33M | 31.95M | 23.79M | 32.32M | 27.15M | 39.03M | 103.52M | 135.78M | 32.78M | 51.54M | 34.73M | 51.67M | 28.73M | 9.78M | 20.11M | 0.86M | -4.21M | 6.38M | 0.83M | 11.95M | -1.66M | 20.59M | 21.90M | -2.89M | 3.96M | -6.80M | 25.21M | 19.81M | 17.70M | 20.58M | 21.77M | 32.01M | 103.52M | 21.29M | 47.15M | 39.09M | 81.65M | 109.66M | 34.19M | 133.11M | 115.60M | 180.57M | 67.50M |
|
Income towards Parent Company
|
-17.18M | 26.45M | 30.62M | 38.88M | 48.83M | 34.96M | 35.52M | 34.31M | 23.34M | 17.16M | 26.21M | 22.77M | 10.93M | 9.67M | 235.67M | -256.47M | -36.15M | 8.61M | 26.11M | 13.87M | -2.56M | 78.11M | 12.63M | 13.23M | 28.33M | 31.95M | 23.79M | 32.32M | 27.15M | 39.03M | 103.52M | 135.78M | 32.78M | 51.54M | 34.73M | 33.79M | 28.73M | 9.78M | 5.65M | -0.42M | -4.21M | 6.38M | -20.36M | -12.77M | -24.61M | -0.70M | 2.50M | -26.09M | -16.52M | -18.86M | 25.21M | 19.81M | 17.70M | 20.58M | 21.77M | 32.01M | 103.52M | 21.29M | 47.15M | 39.09M | 81.65M | 109.66M | 34.19M | 133.11M | 115.60M | 180.57M | 67.50M |
|
Net Income towards Common Stockholders
|
-17.18M | 26.45M | 30.62M | 38.88M | 48.83M | 34.96M | 35.52M | 34.31M | 23.34M | 17.16M | 26.21M | 22.77M | 10.93M | 9.67M | 235.67M | -256.47M | -36.15M | 8.61M | 26.11M | 13.87M | -2.56M | 78.11M | 12.63M | 13.23M | 28.33M | 31.95M | 23.79M | 32.32M | 27.15M | 39.03M | 103.52M | 135.78M | 32.78M | 51.54M | 34.73M | 33.79M | 28.73M | 9.78M | 5.65M | -0.42M | -4.21M | 6.38M | -20.36M | -12.77M | -24.61M | -0.70M | 2.50M | -26.09M | -16.52M | -18.86M | 25.21M | 19.81M | 17.70M | 20.58M | 21.77M | 32.01M | 103.52M | 21.29M | 47.15M | 39.09M | 81.65M | 109.66M | 34.19M | 133.11M | 115.60M | 180.57M | 67.50M |
|
EPS (Basic)
|
-0.39 | -0.20 | 0.70 | 0.92 | 1.12 | 0.80 | 0.81 | 0.77 | 0.52 | 0.38 | 0.58 | 0.50 | 0.24 | 0.22 | 5.61 | 0.38 | -0.30 | 0.22 | 0.65 | 0.35 | -0.05 | 1.95 | 0.34 | 0.37 | 0.79 | 0.91 | 0.68 | 0.93 | 0.80 | 1.16 | 3.05 | 3.98 | 0.98 | 1.51 | 1.02 | 1.52 | 0.87 | 0.32 | 0.63 | 0.06 | -0.09 | 0.25 | 0.07 | 0.44 | -0.80 | 0.72 | 0.77 | -0.04 | 0.18 | 0.05 | 0.85 | 0.71 | 0.59 | 0.69 | 0.75 | 1.08 | 3.66 | 0.81 | 1.82 | 1.55 | 3.20 | 4.35 | 1.36 | 5.24 | 4.49 | 6.97 | 2.62 |
|
EPS (Weighted Average and Diluted)
|
-394.98 | -0.20 | 0.69 | 0.89 | 1.10 | 0.78 | 0.79 | 0.76 | 0.51 | 0.37 | 0.57 | 0.49 | 0.24 | 0.22 | 5.56 | 0.38 | -0.30 | 0.22 | 0.64 | 0.35 | -0.05 | 1.93 | 0.34 | 0.36 | 0.78 | 0.89 | 0.68 | 0.92 | 0.79 | 1.14 | 2.99 | 3.85 | 0.93 | 1.46 | 1.00 | 1.48 | 0.85 | 0.31 | 0.61 | 0.06 | -0.09 | 0.24 | 0.07 | 0.44 | -0.80 | 0.72 | 0.76 | -0.04 | 0.18 | 0.05 | 0.83 | 0.70 | 0.58 | 0.69 | 0.74 | 1.07 | 3.58 | 0.79 | 1.72 | 1.43 | 2.88 | 3.93 | 1.14 | 4.23 | 3.45 | 5.35 | 1.93 |
|
Shares Outstanding (Weighted Average)
|
43.56M | 43.71M | 43.13M | 43.06M | 43.57M | 43.97M | 44.05M | 44.32M | 45.33M | 45.36M | 45.44M | 45.49M | 45.10M | 44.35M | 42.63M | 41.14M | 41.14M | 41.15M | 41.18M | 41.19M | 40.45M | 40.45M | 39.83M | 37.16M | 37.14M | 36.07M | 35.91M | 35.41M | 35.00M | 34.57M | 34.25M | 34.28M | 34.31M | 34.68M | 34.71M | 34.71M | 34.63M | 34.75M | 34.81M | 33.84M | 32.62M | 31.72M | 31.13M | 31.13M | 30.72M | 30.75M | 30.81M | 30.81M | 30.83M | 30.77M | 30.71M | 30.68M | 30.69M | 30.87M | 29.66M | 29.66M | 29.67M | 26.74M | 26.41M | 25.70M | 25.49M | 25.24M | 25.13M | 25.34M | 25.68M | 25.94M | 25.80M |
|
Shares Outstanding (Diluted Average)
|
0.04M | 0.04M | 44.20M | 44.33M | 0.04M | 44.71M | 44.81M | 44.82M | 45.87M | 45.86M | 46.28M | 46.01M | 45.95M | 44.95M | 44.07M | 43.40M | 41.14M | 41.46M | 41.47M | 41.42M | 40.44M | 40.82M | 40.56M | 39.88M | 37.33M | 36.88M | 36.66M | 36.46M | 35.38M | 35.16M | 35.09M | 35.19M | 36.22M | 36.10M | 35.87M | 35.78M | 35.61M | 35.63M | 35.61M | 35.31M | 32.61M | 32.37M | 32.01M | 31.79M | 30.92M | 31.05M | 31.12M | 31.06M | 31.20M | 31.19M | 31.43M | 31.25M | 31.27M | 30.99M | 30.64M | 30.48M | 29.37M | 28.49M | 28.26M | 28.10M | 28.34M | 28.12M | 30.03M | 29.71M | 33.51M | 33.73M | 34.92M |
|
EBITDA
|
-13.76M | 26.58M | 46.58M | 40.84M | 74.68M | 53.07M | 54.47M | 53.65M | 37.31M | 29.81M | 32.15M | 35.49M | 19.41M | 11.67M | 363.22M | 18.83M | -15.04M | -12.11M | 49.13M | 37.98M | -0.04M | 128.37M | 15.34M | 25.29M | 51.24M | 58.58M | 45.39M | 53.34M | 48.36M | 23.08M | 156.72M | 209.15M | 33.97M | 80.95M | 40.88M | 145.70M | 30.15M | 15.68M | 12.92M | 3.85M | -0.15M | 8.91M | 3.77M | 25.30M | 4.68M | 31.92M | 15.43M | 3.14M | 11.99M | -3.15M | 36.78M | 25.59M | 30.18M | 49.90M | 31.84M | 38.59M | 119.26M | 23.38M | 53.65M | 25.32M | 103.74M | 133.91M | 39.34M | 162.53M | 131.83M | 205.43M | 75.81M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.24M | 9.04M | 8.71M | 9.48M | 9.91M | 10.92M | 10.65M | 10.54M | 9.97M | 10.37M | 9.92M | 6.99M | 6.67M | 5.77M | 5.80M | 5.51M | 6.27M | 7.66M | 10.05M | 12.09M | 12.14M | 12.68M | 7.91M | 11.92M | 11.48M | 10.68M | 11.34M | 9.87M | 9.54M | 10.02M |
|
Tax Rate
|
| 35.27% | 35.01% | | 35.14% | 35.21% | 35.46% | 36.67% | 35.82% | 35.08% | 9.65% | 30.62% | 34.44% | 35.90% | 34.63% | | | 44.80% | 43.46% | 42.86% | 36.20% | 37.40% | | 35.75% | 38.42% | 37.14% | 36.19% | 31.08% | 34.13% | | 32.30% | 34.01% | | 34.44% | 10.24% | 64.10% | | 9.76% | | | 29.92% | 43.87% | | 40.05% | | 19.99% | | 21.01% | 30.84% | | 14.43% | 32.01% | 25.19% | 28.06% | 13.24% | 20.38% | 13.99% | 16.90% | 15.34% | | 19.21% | 18.23% | 17.04% | 13.02% | 12.57% | 14.44% | 11.15% |