|
Revenue
|
297.40M | 394.55M | 301.74M | 663.06M | 325.36M | 415.82M | 441.44M | 665.85M | 532.94M | 307.40M | 318.92M | 358.99M | 425.41M | 457.79M | 549.59M | 868.52M |
|
Research & Development
|
64.01M | 71.46M | 63.76M | 67.86M | 64.73M | 75.30M | 72.70M | 73.12M | 75.72M | 69.70M | 74.90M | 204.36M | 200.48M | 185.20M | 195.28M | 196.90M |
|
Selling, General & Administrative
|
24.78M | 28.30M | 31.49M | 37.35M | 31.30M | 37.75M | 39.78M | 52.07M | 53.07M | 51.03M | 51.29M | 49.00M | 61.22M | 47.38M | 53.29M | 62.86M |
|
Restructuring Costs
|
38.60M | | | 12.54M | 1.54M | | | | | | | | | | | |
|
Other Operating Expenses
|
56.13M | 58.91M | 71.74M | 126.28M | 143.04M | 133.81M | 120.40M | 103.36M | 102.65M | 5.42M | 29.06M | 16.92M | 11.57M | -3.46M | 79.40M | 169.24M |
|
Operating Expenses
|
183.51M | 158.67M | 166.99M | 244.03M | 240.60M | 246.86M | 232.89M | 228.55M | 231.44M | 244.81M | 281.09M | 303.82M | 354.20M | 307.28M | 327.97M | 429.00M |
|
Operating Income
|
113.89M | 235.87M | 134.76M | 419.03M | 84.76M | 168.96M | 208.55M | 437.31M | 301.50M | 62.59M | 37.84M | 55.17M | 71.21M | 150.52M | 221.62M | 439.51M |
|
EBIT
|
113.89M | 235.87M | 134.76M | 419.03M | 84.76M | 168.96M | 208.55M | 437.31M | 301.50M | 62.59M | 37.84M | 55.17M | 71.21M | 150.52M | 221.62M | 439.51M |
|
Interest & Investment Income
|
-1.19M | 2.57M | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-1.19M | 2.57M | -10.15M | -10.40M | -23.24M | -15.43M | -27.53M | -15.04M | 8.74M | 5.42M | 29.06M | | 11.57M | -3.46M | 57.81M | 35.33M |
|
Non Operating Income
|
-1.19M | 2.57M | -10.15M | -10.40M | -23.24M | -15.43M | -27.53M | -15.04M | 8.74M | 5.42M | 29.06M | | 11.57M | -3.46M | 57.81M | 35.33M |
|
EBT
|
112.70M | 238.45M | 124.61M | 408.63M | 61.52M | 153.53M | 181.01M | 422.27M | 292.39M | 32.06M | 25.94M | 31.29M | 57.56M | 117.56M | 234.61M | 429.42M |
|
Tax Provisions
|
25.45M | 84.83M | 35.14M | 136.83M | 25.84M | 52.11M | 64.62M | 116.79M | 121.68M | -27.42M | 10.99M | -6.65M | 15.37M | 25.50M | 23.56M | 70.80M |
|
Profit After Tax
|
87.26M | 153.62M | 89.47M | 271.80M | 38.16M | 104.34M | 119.22M | 309.00M | 176.22M | 65.03M | 20.93M | 44.80M | 55.30M | 93.69M | 214.07M | 358.61M |
|
Net Income - Minority
|
| | | | | | | | -17.88M | -1.28M | -24.72M | -23.20M | | | | |
|
Income from Non-Controlling Interests
|
| | | | -2.48M | -2.92M | -2.83M | -3.52M | -5.51M | -5.56M | -5.98M | -6.86M | -13.11M | -1.63M | -3.02M | |
|
Income from Continuing Operations
|
87.26M | 153.62M | 89.47M | 271.80M | 35.68M | 101.42M | 116.39M | 305.48M | 170.71M | 59.48M | 14.95M | 37.94M | 42.19M | 92.06M | 211.05M | 358.61M |
|
Consolidated Net Income
|
87.26M | 153.62M | 89.47M | 271.80M | 35.68M | 101.42M | 116.39M | 305.48M | 170.71M | 59.48M | 14.95M | 37.94M | 42.19M | 92.06M | 211.05M | 358.61M |
|
Income towards Parent Company
|
87.26M | 153.62M | 89.47M | 271.80M | 35.68M | 101.42M | 116.39M | 305.48M | 152.83M | 58.19M | -9.77M | 14.74M | 42.19M | 92.06M | 211.05M | 358.61M |
|
Net Income towards Common Stockholders
|
87.26M | 153.62M | 89.47M | 271.80M | 35.68M | 101.42M | 116.39M | 305.48M | 152.83M | 58.19M | -9.77M | 14.74M | 42.19M | 92.06M | 211.05M | 358.61M |
|
EPS (Basic)
|
2.02 | 3.48 | 1.97 | 6.31 | 0.93 | 2.65 | 3.31 | 8.95 | 5.09 | 1.89 | 0.66 | 1.46 | 1.80 | 3.11 | 7.97 | 14.16 |
|
EPS (Weighted Average and Diluted)
|
1.97 | 3.43 | 1.94 | 6.26 | 0.92 | 2.62 | 3.27 | 8.78 | 4.93 | 1.84 | 0.66 | 1.44 | 1.77 | 3.07 | 7.62 | 12.07 |
|
Shares Outstanding (Weighted Average)
|
43.06M | 44.32M | 45.49M | 41.14M | 41.19M | 37.16M | 35.41M | 34.28M | 34.71M | 33.84M | 31.13M | 30.81M | 30.68M | 29.66M | 25.70M | 25.34M |
|
Shares Outstanding (Diluted Average)
|
44.33M | 44.82M | 46.01M | 43.40M | 41.42M | 39.88M | 36.46M | 35.19M | 35.78M | 35.31M | 31.79M | 31.06M | 31.25M | 30.48M | 28.10M | 29.71M |
|
EBITDA
|
113.89M | 235.87M | 134.76M | 419.03M | 84.76M | 168.96M | 208.55M | 437.31M | 301.50M | 62.59M | 37.84M | 55.17M | 71.21M | 150.52M | 221.62M | 439.51M |
|
Interest Expenses
|
| | | | | | | | 17.84M | 35.96M | 40.95M | 40.80M | 25.23M | 29.50M | 44.82M | 45.42M |
|
Tax Rate
|
22.58% | 35.58% | 28.20% | 33.48% | 42.00% | 33.94% | 35.70% | 27.66% | 41.61% | | 42.37% | | 26.70% | 21.69% | 10.04% | 16.49% |