|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 694.00M | 750.00M | 742.00M | 764.00M | 742.00M | 765.00M | 954.00M | 1,086.00M | 794.00M | 1,003.00M | 932.00M | 892.00M | 868.00M | 887.00M | 896.00M | 934.00M | 936.00M | 973.00M | 988.00M | 1,033.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 372.00M | 395.00M | 394.00M | 410.00M | 408.00M | 427.00M | 564.00M | 601.00M | 459.00M | 533.00M | 506.00M | 481.00M | 453.00M | 468.00M | 464.00M | 493.00M | 492.00M | 520.00M | 527.00M | 554.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 322.00M | 355.00M | 348.00M | 354.00M | 334.00M | 338.00M | 390.00M | 485.00M | 335.00M | 470.00M | 426.00M | 411.00M | 415.00M | 419.00M | 432.00M | 441.00M | 444.00M | 453.00M | 461.00M | 479.00M |
|
Amortization - Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 13.00M | 15.00M | 15.00M | 15.00M | 15.00M | 47.00M | 69.00M | 81.00M | 76.00M | 68.00M | 70.00M | 62.00M | 61.00M | 61.00M | 61.00M | 60.00M | 62.00M | 63.00M | 63.00M |
|
Research & Development (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 50.00M | 52.00M | 51.00M | 52.00M | 53.00M | 63.00M | 73.00M | 72.00M | 75.00M | 71.00M | 70.00M | 70.00M | 66.00M | 70.00M | 65.00M | 70.00M | 76.00M | 76.00M | 77.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 97.00M | 95.00M | 96.00M | 92.00M | 101.00M | 126.00M | 169.00M | 174.00M | 172.00M | 167.00M | 161.00M | 170.00M | 161.00M | 167.00M | 176.00M | 185.00M | 175.00M | 180.00M | 185.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 3.00M | 2.00M | 1.00M | 2.00M | 3.00M | 5.00M | | 6.00M | 11.00M | 3.00M | 7.00M | 1.00M | 2.00M | 3.00M | | | | 4.00M | 11.00M |
|
Other Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | | | | -34.00M | 31.00M | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | 150.00M | 149.00M | 148.00M | 146.00M | 157.00M | 194.00M | 242.00M | 252.00M | 258.00M | 241.00M | 238.00M | 241.00M | 229.00M | 240.00M | 241.00M | 255.00M | 251.00M | 260.00M | 273.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 186.00M | 175.00M | 182.00M | 172.00M | 164.00M | 118.00M | 163.00M | 1.00M | -1696.00M | 118.00M | 24.00M | 106.00M | 127.00M | 128.00M | 136.00M | 111.00M | 135.00M | 138.00M | -321.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 186.00M | 175.00M | 182.00M | 172.00M | 164.00M | 118.00M | 163.00M | 1.00M | -1696.00M | 118.00M | 24.00M | 106.00M | 127.00M | 128.00M | 136.00M | 111.00M | 135.00M | 138.00M | -321.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | | -1.00M | | 1.00M | 1.00M | 2.00M | 3.00M | 4.00M | 4.00M | 7.00M | 6.00M | 5.00M | 6.00M | 4.00M | 3.00M | 4.00M | 3.00M | 3.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -8.00M | -3.00M | 12.00M | 5.00M | -2.00M | 1.00M | -15.00M | 2.00M | | -7.00M | -8.00M | -9.00M | -38.00M | -5.00M | -1.00M | -3.00M | -2.00M | -2.00M | -5.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -8.00M | -3.00M | 3.00M | 5.00M | -2.00M | 1.00M | -15.00M | 2.00M | -11.00M | -7.00M | -13.00M | 3.00M | 7.00M | -5.00M | -1.00M | 1.00M | -10.00M | -2.00M | -5.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.00M | 172.00M | 166.00M | -238.00M | 171.00M | 156.00M | 40.00M | -457.00M | -79.00M | -1791.00M | 22.00M | 680.00M | 19.00M | 22.00M | 60.00M | 137.00M | 59.00M | 72.00M | 84.00M | 12.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 26.00M | 34.00M | 26.00M | 28.00M | 26.00M | 34.00M | 58.00M | -37.00M | -22.00M | -17.00M | 223.00M | 4.00M | -1.00M | -2.00M | 215.00M | 7.00M | 10.00M | 10.00M | 178.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | 146.00M | 132.00M | 150.00M | 143.00M | 130.00M | 6.00M | 54.00M | -42.00M | -1769.00M | 39.00M | -69.00M | 15.00M | 23.00M | 62.00M | 91.00M | 52.00M | 62.00M | 74.00M | 107.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | 146.00M | 132.00M | -264.00M | 143.00M | 130.00M | 6.00M | -515.00M | -42.00M | -1769.00M | 39.00M | 457.00M | 15.00M | 23.00M | 62.00M | -78.00M | 52.00M | 62.00M | 74.00M | -166.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | 146.00M | 132.00M | -264.00M | 143.00M | 130.00M | 6.00M | -515.00M | -42.00M | -1769.00M | 39.00M | 457.00M | 15.00M | 23.00M | 62.00M | -78.00M | 52.00M | 62.00M | 74.00M | -166.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | 146.00M | 132.00M | -264.00M | 143.00M | 130.00M | 6.00M | -515.00M | -42.00M | -1769.00M | 39.00M | 457.00M | 15.00M | 23.00M | 62.00M | -78.00M | 52.00M | 62.00M | 74.00M | -166.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | 146.00M | 132.00M | -264.00M | 143.00M | 130.00M | 6.00M | -515.00M | -42.00M | -1769.00M | 39.00M | 457.00M | 15.00M | 23.00M | 62.00M | -78.00M | 52.00M | 62.00M | 74.00M | -166.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21 | 2.64 | 2.39 | 2.71 | 2.58 | 2.33 | 0.09 | 0.72 | -0.64 | -26.47 | 0.59 | -1.01 | 0.22 | 0.34 | 0.92 | 1.34 | 0.77 | 0.92 | 1.10 | 1.60 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20 | 2.63 | 2.38 | 2.69 | 2.57 | 2.32 | 0.09 | 0.72 | -0.64 | -26.47 | 0.58 | -1.01 | 0.22 | 0.33 | 0.92 | 1.34 | 0.77 | 0.92 | 1.10 | 1.59 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.30M | 55.30M | 55.40M | 55.40M | 55.60M | 55.60M | 61.00M | 59.70M | 66.70M | 66.80M | 66.90M | 66.80M | 67.00M | 67.30M | 67.20M | 67.30M | 67.40M | 67.30M | 67.30M | 67.30M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.60M | 55.60M | 55.70M | 55.70M | 55.80M | 55.80M | 57.60M | 59.90M | 66.70M | 66.80M | 66.80M | 66.80M | 67.40M | 67.50M | 67.50M | 67.60M | 67.70M | 67.50M | 67.60M | 67.70M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.00M | 151.00M | 117.00M | 157.00M | 150.00M | 100.00M | -168.00M | 331.00M | -29.00M | -1955.00M | -16.00M | -5.00M | -39.00M | -17.00M | 169.00M | -74.00M | 75.00M | 203.00M | 49.00M | 123.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 7.00M | 80.00M | 84.00M | 85.00M | 88.00M | 93.00M | 90.00M | 87.00M | 79.00M | 64.00M | 54.00M | 53.00M | 55.00M | 53.00M | 50.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.57% | 15.12% | 20.48% | -10.92% | 16.37% | 16.67% | 85.00% | -12.69% | 46.84% | 1.23% | -77.27% | 32.79% | 21.05% | -4.55% | -3.33% | 156.93% | 11.86% | 13.89% | 11.90% | 1,483.33% |