|
Revenue
|
642.98M | 669.32M | 702.33M | 734.91M | 743.41M | 790.16M | 759.96M | 819.96M | 873.87M | 894.00M | 882.86M | 828.65M | 901.77M | 907.84M | 907.23M | 944.24M | 974.80M | 1,018.92M | 1,053.21M | 1,093.93M | 1,087.43M | 1,092.73M | 1,089.23M | 1,104.27M | 1,109.30M | 1,090.66M | 1,054.74M | 1,020.35M | 1,005.30M | 1,019.18M | 1,017.44M | 1,007.46M | 1,035.43M | 1,065.50M | 1,064.11M | 1,116.44M | 1,241.56M | 1,298.80M | 1,331.00M | 1,317.04M | 1,371.68M | 1,389.76M | 1,415.53M | 1,447.89M | 1,463.40M | 1,366.66M | 1,460.30M | 1,581.28M | 1,707.62M | 1,898.26M | 2,020.76M | 2,094.19M | 2,065.69M | 2,038.89M | 2,163.06M | 2,333.19M | 2,417.83M | 2,468.80M | 2,522.38M | 2,643.83M | 2,832.59M | 2,931.77M | 3,108.39M | 3,512.35M | 3,670.01M | 3,835.03M | 4,551.98M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 9.64M | 9.54M | 9.54M | 9.53M | 9.53M | 9.51M | 9.50M | 9.50M | 9.50M | 9.50M | 9.40M | 10.00M | 13.22M | 15.68M | 15.70M | 15.70M | 16.17M | 16.25M | 16.30M | 16.63M | 16.57M | 16.70M | 16.83M | 17.30M | 17.43M | 19.93M | 21.53M | 20.40M | 21.20M | 21.20M | 22.70M | 22.58M | 24.10M | 26.74M | 27.80M | 28.61M | 29.60M | 30.61M | 32.50M | 42.61M | 43.52M | 46.10M | 64.71M |
|
Depreciation & Amortization - Total
|
27.39M | 27.28M | 26.92M | 26.70M | 25.59M | 22.11M | 19.77M | 18.57M | 18.16M | | | | | | | | | | | | | | | | 16.43M | 17.20M | 17.23M | 22.53M | 18.96M | 18.75M | 18.43M | 19.78M | 20.75M | 21.19M | 22.00M | 20.14M | 20.70M | 22.22M | 22.84M | 21.90M | 23.47M | 22.58M | 24.06M | 25.66M | 26.64M | 26.89M | 27.55M | 28.65M | 35.50M | 36.70M | 38.41M | 40.82M | 45.45M | 48.45M | 51.67M | 54.24M | | | | | | | | | | | |
|
Research & Development
|
9.19M | 8.36M | 8.81M | 9.84M | 8.53M | 8.29M | 7.69M | 9.86M | 8.68M | 8.91M | 9.23M | 9.87M | 8.90M | 9.80M | 10.25M | 10.58M | 9.49M | 10.89M | 11.02M | 11.67M | 10.66M | 10.46M | 11.48M | 11.22M | 11.61M | 11.11M | 11.25M | 12.90M | 10.50M | 10.97M | 10.33M | 12.65M | 11.01M | 10.64M | 10.87M | 12.42M | 11.17M | 11.04M | 12.33M | 11.78M | 12.33M | 12.53M | 12.54M | 12.46M | 10.84M | 14.36M | 12.55M | 14.66M | 11.99M | 14.93M | 17.82M | 15.55M | 15.13M | 16.22M | 17.81M | 18.52M | 17.68M | 20.59M | 19.63M | 17.81M | 19.74M | 19.41M | 17.92M | 18.77M | 19.51M | 21.42M | 23.06M |
|
Restructuring Costs
|
-0.33M | -0.20M | 42.22M | 17.00M | 3.95M | 4.62M | 1.86M | 3.49M | 0.54M | 4.81M | 7.68M | 8.37M | 1.69M | 2.06M | 1.21M | 0.64M | 6.04M | 7.33M | 6.48M | 10.34M | 7.32M | 9.22M | 9.93M | 8.18M | 3.92M | 4.49M | 3.07M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
567.49M | 589.91M | 617.65M | 648.22M | 648.61M | 734.77M | 671.64M | 962.83M | 749.40M | 792.40M | 790.24M | 732.91M | 809.82M | 814.67M | 827.62M | 854.70M | 851.92M | 909.51M | 957.84M | 930.06M | 959.82M | 980.08M | 993.33M | 929.34M | 957.76M | 939.30M | 921.25M | 898.72M | 845.52M | 863.93M | 873.03M | 859.58M | 856.71M | 871.65M | 884.02M | 948.76M | 1,032.50M | 1,043.79M | 1,086.45M | 1,058.42M | 1,066.29M | 1,092.29M | 1,134.58M | 1,308.07M | 1,149.42M | 1,118.78M | 1,217.82M | 1,431.03M | 1,451.40M | 1,643.52M | 1,773.86M | 1,853.47M | 1,780.62M | 1,705.98M | 1,732.21M | 1,783.06M | 1,895.49M | 1,994.39M | 2,123.74M | 2,270.12M | 2,372.39M | 2,512.76M | 2,673.25M | 3,076.76M | 3,156.01M | 3,363.36M | 4,263.35M |
|
Operating Expenses
|
616.19M | 637.17M | 708.81M | 714.76M | 698.69M | 781.53M | 713.95M | 1,008.16M | 792.31M | 818.52M | 820.79M | 765.07M | 834.91M | 840.53M | 852.99M | 882.06M | 884.25M | 944.02M | 991.91M | 969.97M | 999.88M | 1,021.57M | 1,033.78M | 968.25M | 1,010.61M | 993.41M | 972.57M | 956.78M | 896.82M | 915.63M | 925.33M | 917.62M | 913.67M | 926.47M | 939.68M | 1,007.66M | 1,092.01M | 1,103.95M | 1,151.93M | 1,122.84M | 1,135.19M | 1,160.72M | 1,205.60M | 1,381.51M | 1,226.45M | 1,203.09M | 1,299.79M | 1,516.24M | 1,542.47M | 1,736.61M | 1,882.78M | 1,957.63M | 1,892.31M | 1,826.57M | 1,856.32M | 1,913.97M | 1,973.34M | 2,079.99M | 2,204.71M | 2,350.04M | 2,458.40M | 2,601.70M | 2,761.05M | 3,171.07M | 3,252.75M | 3,466.22M | 4,586.09M |
|
EBIT
|
26.85M | 32.20M | -6.43M | 20.12M | 44.72M | 8.63M | 46.01M | -188.21M | 81.56M | 75.48M | 62.06M | 63.59M | 66.86M | 67.31M | 54.24M | 62.18M | 90.55M | 74.90M | 61.30M | 80.83M | 87.55M | 71.16M | 55.45M | 80.54M | 84.67M | 84.09M | 68.69M | 45.10M | 84.60M | 79.75M | 68.22M | 64.94M | 75.27M | 112.77M | 96.64M | 79.89M | 119.93M | 162.91M | 147.36M | 162.44M | 203.77M | 195.08M | 177.99M | 165.00M | 207.63M | 137.28M | 135.33M | 145.83M | 190.20M | 186.82M | 165.04M | 163.68M | 200.59M | 241.08M | 339.92M | 456.30M | 483.68M | 433.66M | 366.04M | 348.20M | 434.27M | 394.41M | 415.13M | 423.26M | 503.12M | 474.44M | 72.18M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | -16.52M | | | | | -7.96M | | | | | | -3.94M | | | | | | | | | -21.14M | | -1.27M | | | | | | | | | 3.20M | | | | | -24.40M | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
3.72M | 6.08M | 5.29M | 10.77M | 4.80M | 3.23M | 7.66M | 27.10M | 6.49M | 6.69M | 7.43M | -0.15M | 6.67M | 9.44M | 20.46M | 66.70M | 5.89M | 10.68M | 20.55M | 76.81M | 20.14M | 29.09M | 16.69M | 57.93M | 32.12M | 25.82M | 28.85M | 30.90M | 19.50M | 24.66M | 25.36M | 27.07M | 22.56M | 24.20M | 24.38M | 25.07M | 28.59M | 30.37M | 29.22M | 31.10M | 26.40M | 29.98M | 27.60M | 30.57M | 26.23M | 22.19M | 24.85M | 27.74M | 24.90M | 31.06M | 36.89M | 38.69M | 37.42M | 36.26M | 31.56M | 38.70M | 33.42M | 34.18M | 75.66M | 66.18M | 37.31M | 62.58M | 59.72M | 58.87M | 48.69M | 51.19M | 54.61M |
|
EBT
|
26.79M | 32.15M | -6.49M | 20.12M | 44.72M | 8.63M | 46.01M | -188.21M | 81.56M | 75.48M | 62.06M | 63.59M | 66.86M | 67.31M | 54.24M | 62.18M | 90.55M | 74.90M | 61.30M | 64.55M | 87.55M | 71.16M | 55.45M | 80.54M | 84.67M | 84.09M | 68.69M | 45.10M | 84.60M | 79.75M | 68.22M | 64.94M | 75.27M | 112.77M | 96.64M | 79.89M | 119.93M | 162.91M | 147.36M | 162.44M | 203.77M | 195.08M | 177.99M | 165.00M | 207.63M | 137.28M | 135.33M | 145.83M | 165.14M | 161.65M | 137.98M | 136.56M | 173.38M | 212.32M | 306.73M | 419.22M | 444.50M | 388.82M | 317.67M | 293.79M | 374.19M | 330.07M | 347.35M | 341.28M | 417.25M | 368.80M | -34.11M |
|
Tax Provisions
|
11.99M | 16.57M | -5.03M | 1.52M | 19.16M | 0.63M | 19.87M | 31.99M | 32.56M | 29.97M | 25.63M | 32.57M | 25.68M | 27.81M | 19.94M | 25.24M | 35.83M | 29.81M | 23.67M | 20.13M | 34.41M | 28.07M | 22.18M | 31.99M | 34.00M | 33.85M | 27.64M | 18.29M | 34.21M | 31.90M | 16.27M | 23.21M | 27.08M | 44.34M | 38.50M | 15.79M | 26.40M | 44.14M | 40.49M | 42.15M | 48.38M | 48.98M | 46.27M | 38.32M | 51.99M | 35.62M | 31.54M | 34.28M | 35.52M | 42.55M | 34.91M | 28.48M | 39.63M | 51.78M | 74.40M | 100.14M | 105.61M | 103.30M | 93.38M | 76.23M | 85.43M | 86.27M | 92.05M | 70.53M | 98.68M | 95.56M | -4.59M |
|
Profit After Tax
|
14.80M | 15.58M | 1.46M | 0.02M | 25.55M | 8.00M | 26.14M | -116.56M | 49.00M | 45.51M | 36.43M | 39.45M | 41.18M | 39.50M | 34.30M | 36.94M | 54.72M | 45.09M | 37.63M | 44.42M | 53.13M | 43.09M | 33.27M | 48.55M | 50.68M | 50.24M | 41.05M | 26.81M | 50.39M | 47.85M | 51.95M | 41.74M | 48.19M | 68.43M | 58.14M | 64.10M | 93.53M | 118.77M | 106.86M | 120.30M | 155.40M | 146.09M | 131.71M | 126.68M | 155.64M | 101.66M | 103.79M | 111.55M | 129.62M | 119.10M | 103.06M | 108.08M | 133.74M | 160.54M | 232.33M | 319.08M | 338.88M | 285.52M | 224.29M | 217.56M | 288.76M | 243.80M | 255.30M | 270.75M | 318.57M | 273.25M | -29.52M |
|
Income from Continuing Operations
|
14.80M | 15.58M | -1.46M | 18.60M | 25.55M | 8.00M | 26.14M | -220.19M | 49.00M | 45.51M | 36.43M | 31.02M | 41.18M | 39.50M | 34.30M | 36.94M | 54.72M | 45.09M | 37.63M | 44.42M | 53.13M | 43.09M | 33.27M | 48.55M | 50.68M | 50.24M | 41.05M | 26.81M | 50.39M | 47.85M | 51.95M | 41.74M | 48.19M | 68.43M | 58.14M | 64.10M | 93.53M | 118.77M | 106.86M | 120.30M | 155.40M | 146.09M | 131.71M | 126.68M | 155.64M | 101.66M | 103.79M | 111.55M | 129.62M | 119.10M | 103.06M | 108.08M | 133.74M | 160.54M | 232.33M | 319.08M | 338.88M | 285.52M | 224.29M | 217.56M | 288.76M | 243.80M | 255.30M | 270.75M | 318.57M | 273.25M | -29.52M |
|
Consolidated Net Income
|
14.80M | 15.58M | -1.46M | 18.60M | 25.55M | 8.00M | 26.14M | -220.19M | 49.00M | 45.51M | 36.43M | 31.02M | 41.18M | 39.50M | 34.30M | 36.94M | 54.72M | 45.09M | 37.63M | 44.42M | 53.13M | 43.09M | 33.27M | 48.55M | 50.68M | 50.24M | 41.05M | 26.81M | 50.39M | 47.85M | 51.95M | 41.74M | 48.19M | 68.43M | 58.14M | 64.10M | 93.53M | 118.77M | 106.86M | 120.30M | 155.40M | 146.09M | 131.71M | 126.68M | 155.64M | 101.66M | 103.79M | 111.55M | 129.62M | 119.10M | 103.06M | 108.08M | 133.74M | 160.54M | 232.33M | 319.08M | 338.88M | 285.52M | 224.29M | 217.56M | 288.76M | 243.80M | 255.30M | 270.75M | 318.57M | 273.25M | -29.52M |
|
Income towards Parent Company
|
14.80M | 15.58M | -1.46M | 18.60M | 25.55M | 8.00M | 26.14M | -220.19M | 49.00M | 45.51M | 36.43M | 31.02M | 41.18M | 39.50M | 34.30M | 36.94M | 54.72M | 45.09M | 37.63M | 44.42M | 53.13M | 43.09M | 33.27M | 48.55M | 50.68M | 50.24M | 41.05M | 26.81M | 50.39M | 47.85M | 51.95M | 41.74M | 48.19M | 68.43M | 58.14M | 64.10M | 93.53M | 118.77M | 106.86M | 120.30M | 155.40M | 146.09M | 131.71M | 126.68M | 155.64M | 101.66M | 103.79M | 111.55M | 129.62M | 119.10M | 103.06M | 108.08M | 133.74M | 160.54M | 232.33M | 319.08M | 338.88M | 285.52M | 224.29M | 217.56M | 288.76M | 243.80M | 255.30M | 270.75M | 318.57M | 273.25M | -29.52M |
|
Net Income towards Common Stockholders
|
14.80M | 15.58M | -1.46M | 18.60M | 25.55M | 8.00M | 26.14M | -220.19M | 49.00M | 45.51M | 36.43M | 31.02M | 41.18M | 39.50M | 34.30M | 36.94M | 54.72M | 45.09M | 37.63M | 44.42M | 53.13M | 43.09M | 33.27M | 48.55M | 50.68M | 50.24M | 41.05M | 26.81M | 50.39M | 47.85M | 51.95M | 41.74M | 48.19M | 68.43M | 58.14M | 64.10M | 93.53M | 118.77M | 106.86M | 120.30M | 155.40M | 146.09M | 131.71M | 126.68M | 155.64M | 101.66M | 103.79M | 111.55M | 129.62M | 119.10M | 103.06M | 108.08M | 133.74M | 160.54M | 232.33M | 319.08M | 338.88M | 285.52M | 224.29M | 217.56M | 288.76M | 243.80M | 255.30M | 270.75M | 318.57M | 273.25M | -29.52M |
|
EPS (Basic)
|
0.16 | 0.17 | -0.02 | 0.20 | 0.29 | 0.09 | 0.30 | -1.20 | 0.44 | 0.41 | 0.33 | 0.36 | 0.38 | 0.36 | 0.31 | 0.34 | 0.51 | 0.42 | 0.36 | 0.44 | 0.52 | 0.43 | 0.33 | 0.50 | 0.52 | 0.52 | 0.43 | 0.29 | 0.57 | 0.54 | 0.58 | 0.47 | 0.54 | 0.76 | 0.65 | 0.71 | 1.04 | 1.33 | 1.22 | 1.40 | 1.84 | 1.75 | 1.61 | 1.57 | 1.96 | 1.29 | 1.31 | 1.40 | 1.63 | 1.49 | 1.29 | 1.35 | 1.67 | 2.01 | 2.91 | 4.01 | 4.30 | 3.70 | 2.95 | 2.91 | 3.87 | 3.26 | 3.41 | 3.62 | 4.27 | 3.42 | -0.37 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.25 | 0.08 | 0.26 | -1.20 | 0.43 | 0.40 | 0.32 | 0.35 | 0.37 | 0.35 | 0.31 | 0.34 | 0.51 | 0.42 | 0.36 | 0.43 | 0.51 | 0.42 | 0.33 | 0.49 | 0.52 | 0.52 | 0.43 | 0.28 | 0.56 | 0.53 | 0.58 | 0.46 | 0.52 | 0.74 | 0.63 | 0.69 | 1.01 | 1.30 | 1.19 | 1.36 | 1.79 | 1.71 | 1.57 | 1.53 | 1.92 | 1.27 | 1.29 | 1.38 | 1.59 | 1.46 | 1.26 | 1.33 | 1.64 | 1.97 | 2.86 | 3.93 | 4.24 | 3.65 | 2.91 | 2.87 | 3.83 | 3.23 | 3.39 | 3.58 | 4.24 | 3.40 | -0.37 |
|
Shares Outstanding (Weighted Average)
|
93.97M | 93.96M | 94.11M | 94.19M | 94.24M | 94.24M | 94.24M | 94.25M | 108.86M | 107.83M | 110.38M | 110.38M | 110.43M | 110.43M | 111.07M | 108.54M | 106.46M | 106.55M | 105.02M | 101.72M | 100.34M | 100.56M | 98.81M | 98.81M | 96.50M | 96.10M | 95.26M | 94.99M | 88.94M | 89.01M | 89.07M | 89.16M | 90.07M | 90.32M | 89.97M | 90.19M | 90.04M | 89.14M | 88.10M | 86.71M | 84.45M | 83.43M | 82.31M | 80.83M | 79.62M | 78.86M | 79.09M | 79.29M | 79.68M | 79.94M | 80.25M | 80.15M | 79.97M | 79.96M | 79.77M | 79.60M | 78.67M | 77.67M | 76.30M | 75.62M | 74.45M | 74.71M | 74.76M | 74.88M | 74.57M | 79.98M | 80.00M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 112.12M | | | | 111.06M | 107.30M | 107.69M | 106.93M | 106.00M | 103.34M | 102.67M | 102.38M | 101.65M | 98.23M | 97.72M | 97.30M | 96.79M | 89.62M | 89.70M | 89.95M | 90.01M | 92.00M | 92.01M | 92.04M | 92.11M | 92.78M | 92.24M | 91.45M | 90.62M | 86.74M | 86.05M | 85.42M | 84.62M | 81.17M | 80.66M | 80.61M | 80.70M | 81.62M | 81.73M | 81.85M | 81.74M | 81.57M | 81.49M | 81.42M | 81.28M | 79.97M | 79.08M | 78.44M | 77.86M | 75.46M | 75.55M | 75.42M | 75.43M | 75.11M | 80.37M | 80.36M |
|
EBITDA
|
54.24M | 59.47M | 20.49M | 46.82M | 70.31M | 30.74M | 65.78M | -169.64M | 99.72M | 75.48M | 62.06M | 63.59M | 66.86M | 67.31M | 54.24M | 62.18M | 90.55M | 74.90M | 61.30M | 80.83M | 87.55M | 71.16M | 55.45M | 80.54M | 101.10M | 101.29M | 85.92M | 67.63M | 103.56M | 98.50M | 86.66M | 84.73M | 96.02M | 133.96M | 118.64M | 100.03M | 140.63M | 185.13M | 170.20M | 184.34M | 227.24M | 217.66M | 202.05M | 190.66M | 234.28M | 164.17M | 162.88M | 174.48M | 225.70M | 223.52M | 203.45M | 204.50M | 246.04M | 289.53M | 391.59M | 510.54M | 483.68M | 433.66M | 366.04M | 348.20M | 434.27M | 394.41M | 415.13M | 423.26M | 503.12M | 474.44M | 72.18M |
|
Interest Expenses
|
0.06M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | 16.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.06M | 25.17M | 27.06M | 27.12M | 27.21M | 28.75M | 33.19M | 37.08M | 39.18M | 44.84M | 48.36M | 54.41M | 60.08M | 64.34M | 67.78M | 81.98M | 85.86M | 105.64M | 106.30M |
|
Tax Rate
|
44.76% | 51.53% | 77.55% | 7.56% | 42.85% | 7.28% | 43.18% | | 39.92% | 39.71% | 41.30% | 51.22% | 38.41% | 41.31% | 36.76% | 40.60% | 39.57% | 39.80% | 38.61% | 31.19% | 39.31% | 39.45% | 40.00% | 39.72% | 40.15% | 40.25% | 40.23% | 40.55% | 40.43% | 40.00% | 23.85% | 35.73% | 35.98% | 39.31% | 39.84% | 19.77% | 22.01% | 27.10% | 27.48% | 25.94% | 23.74% | 25.11% | 26.00% | 23.23% | 25.04% | 25.94% | 23.31% | 23.51% | 21.51% | 26.32% | 25.30% | 20.85% | 22.86% | 24.39% | 24.26% | 23.89% | 23.76% | 26.57% | 29.40% | 25.95% | 22.83% | 26.14% | 26.50% | 20.67% | 23.65% | 25.91% | 13.47% |