|
Revenue
|
2,208.83M | 1,966.75M | 2,366.76M | 2,316.20M | 2,099.28M | 2,008.03M | 2,004.91M | 2,018.10M | 2,221.43M | 2,566.86M | 2,788.32M | 2,975.85M | 5,252.28M | 5,481.10M | 4,538.82M | 4,298.47M | 4,554.90M |
|
Cost of Revenue
|
1,517.61M | 1,339.85M | 30.70M | 1,508.67M | 1,389.64M | 1,346.49M | 1,299.45M | 319.01M | 379.64M | 435.49M | 488.26M | 533.32M | 770.28M | 1,025.90M | 809.18M | 730.31M | 814.41M |
|
Gross Profit
|
691.23M | 626.90M | 839.11M | 807.53M | 709.63M | 661.54M | 705.46M | 681.05M | 820.04M | 909.24M | 1,037.01M | 1,122.38M | 2,335.74M | 2,263.01M | 1,719.52M | 1,778.02M | 1,962.60M |
|
Amortization - Intangibles
|
| | 28.46M | 27.20M | 23.57M | | 0.76M | 1.89M | 9.40M | 15.61M | 24.20M | 30.90M | 31.82M | 30.20M | 24.41M | 21.70M | 20.10M |
|
Research & Development
|
128.75M | 135.81M | 156.77M | 162.16M | 155.01M | 112.45M | 107.54M | 113.18M | 130.53M | 143.76M | 161.23M | 177.59M | 226.02M | 291.84M | 280.80M | 287.24M | 309.01M |
|
Selling, General & Administrative
|
113.10M | 106.15M | 116.04M | 109.26M | 114.38M | 112.69M | 126.00M | 101.01M | 100.27M | 96.35M | 98.73M | 94.02M | 166.58M | 148.65M | 124.65M | 155.06M | 164.01M |
|
Restructuring Costs
|
20.55M | 1.78M | | | 43.70M | 8.00M | -4.78M | 17.80M | 0.02M | -0.12M | 11.30M | 0.14M | -0.05M | 2.17M | 34.57M | 3.87M | 9.62M |
|
Other Operating Expenses
|
319.17M | 304.79M | 420.58M | 422.12M | 648.57M | 322.71M | 322.51M | 320.00M | 8.09M | 439.51M | 502.55M | 574.13M | 795.06M | 1,046.34M | 821.02M | 744.52M | 825.11M |
|
Operating Expenses
|
581.57M | 548.53M | 693.39M | 693.53M | 961.67M | 555.84M | 551.27M | 551.99M | 608.18M | 679.51M | 773.82M | 845.89M | 1,187.61M | 1,488.99M | 1,261.05M | 1,190.68M | 1,307.75M |
|
Operating Income
|
109.65M | 78.36M | 1.30M | 114.00M | -252.04M | 105.70M | 154.18M | 129.06M | 211.86M | 229.73M | 263.19M | 276.50M | 1,148.12M | 774.01M | 458.47M | 587.34M | 654.86M |
|
EBIT
|
109.65M | 78.36M | 1.30M | 114.00M | -252.04M | 105.70M | 154.18M | 129.06M | 211.86M | 229.73M | 263.19M | 276.50M | 1,148.12M | 774.01M | 458.47M | 587.34M | 654.86M |
|
Interest & Investment Income
|
| 2.12M | 2.34M | 3.12M | 0.91M | -0.43M | 1.20M | 0.79M | 1.45M | 4.97M | 8.38M | 9.62M | 1.78M | 1.25M | 18.33M | 50.64M | 55.00M |
|
Other Non Operating Income
|
8.51M | 3.14M | 3.13M | 7.66M | -2.20M | 2.04M | -2.30M | 1.62M | 1.68M | -2.44M | -0.44M | 38.21M | -1.79M | 0.56M | -13.28M | -16.38M | -2.98M |
|
Non Operating Income
|
| -5.08M | -5.16M | 7.66M | -2.20M | 2.04M | -2.30M | 1.62M | 1.68M | -2.44M | -0.44M | 38.21M | -1.79M | 0.56M | -13.28M | -16.38M | -2.98M |
|
EBT
|
126.79M | 83.62M | 151.16M | 124.33M | -253.33M | 107.30M | 153.08M | 131.47M | 214.99M | 232.26M | 271.13M | 324.33M | 1,148.12M | 775.82M | 463.52M | 621.60M | 706.87M |
|
Tax Provisions
|
19.76M | 22.28M | 26.22M | 24.31M | -25.81M | 1.31M | 4.65M | 3.11M | 9.11M | 23.72M | 13.56M | -125.40M | 200.86M | 131.31M | 98.95M | 9.45M | 75.34M |
|
Profit After Tax
|
107.03M | 64.96M | 128.46M | 100.02M | -227.52M | 105.99M | 148.43M | 128.36M | 205.88M | 208.54M | 257.57M | 449.72M | 947.26M | 644.51M | 364.57M | 612.14M | 631.53M |
|
Equity Income
|
| | | | | | | 0.47M | | | | | | | | | |
|
Income from Continuing Operations
|
107.03M | 61.34M | 124.94M | 100.02M | -227.52M | 105.99M | 148.43M | 128.36M | 205.88M | 208.54M | 257.57M | 449.72M | 947.26M | 644.51M | 364.57M | 612.14M | 631.53M |
|
Consolidated Net Income
|
107.03M | 61.34M | 124.94M | 100.02M | -227.52M | -31.69M | -139.15M | -9.04M | 205.88M | 208.54M | 257.57M | 449.72M | 947.26M | 644.51M | 364.57M | 612.14M | 631.53M |
|
Income towards Parent Company
|
107.03M | 61.34M | 124.94M | 100.02M | -227.52M | -31.69M | -139.15M | -9.04M | 205.88M | 208.54M | 257.57M | 449.72M | 947.26M | 644.51M | 364.57M | 612.14M | 631.53M |
|
Net Income towards Common Stockholders
|
107.03M | 64.96M | -30.70M | 104.24M | -227.52M | 74.30M | 9.28M | 119.32M | 205.88M | 208.54M | 257.57M | 449.72M | 947.26M | 644.51M | 364.57M | 612.14M | 631.53M |
|
EPS (Basic)
|
0.60 | 0.37 | -0.17 | 0.60 | -1.44 | 0.66 | 0.91 | 0.79 | 1.27 | 1.27 | 1.56 | 2.70 | 5.62 | 3.85 | 2.25 | 3.90 | 4.17 |
|
EPS (Weighted Average and Diluted)
|
0.59 | 0.36 | 0.73 | 0.59 | -1.44 | 0.65 | 0.89 | 0.77 | 1.24 | 1.23 | 1.52 | 2.66 | 5.51 | 3.78 | 2.23 | 3.87 | 4.13 |
|
Shares Outstanding (Weighted Average)
|
178.54M | 175.46M | 178.09M | 172.47M | 158.00M | 161.59M | 164.56M | 161.75M | 163.57M | 165.45M | 165.75M | 167.82M | 168.44M | 166.23M | 158.74M | 154.82M | 147.92M |
|
Shares Outstanding (Diluted Average)
|
182.91M | 179.34M | 178.79M | 175.59M | 158.47M | 162.53M | 166.17M | 165.79M | 165.54M | 168.97M | 168.97M | 169.38M | 171.78M | 170.41M | 163.70M | 158.17M | 152.78M |
|
Interest Expenses
|
| | 0.03M | 0.45M | 1.31M | 2.23M | | | | | | | | | | | |
|
Tax Rate
|
15.59% | 26.64% | 17.34% | 19.55% | 10.19% | 1.22% | 3.04% | 2.37% | 4.24% | 10.21% | 5.00% | | 17.49% | 16.92% | 21.35% | 1.52% | 10.66% |