|
Revenue
|
24.63M | 25.84M | 30.01M | 33.96M | 34.88M | 35.33M | 37.41M | 38.60M | 43.61M | 45.79M | 46.56M | 35.91M | 50.73M | 48.83M | 46.40M | 48.58M | 53.65M | 63.51M | 61.13M | 60.44M | 63.40M | 64.96M | 64.25M | 70.17M | 76.77M | 75.49M | 74.19M | 76.64M | 88.57M | 96.64M | 90.27M | 92.25M | 102.96M | 96.31M | 95.58M | 98.56M | 114.71M | 106.96M | 101.44M | 112.44M | 124.49M | 125.49M | 131.60M | 129.77M | 168.98M | 184.79M | 164.01M | 171.35M | 195.46M | 176.33M | 162.09M | 165.06M | 186.06M | 182.23M | 172.11M | 177.90M | 203.17M | 179.85M | 172.28M | 197.25M | 210.32M | 197.66M | 206.72M | 202.40M | 208.58M | 219.46M | 208.82M |
|
Research & Development
|
| | | | | 2.42M | 2.54M | 2.67M | 2.50M | 2.72M | 2.77M | 2.62M | 2.96M | 3.02M | 3.21M | 3.48M | 3.15M | 4.04M | 4.51M | 4.34M | 4.49M | 4.45M | 4.36M | 4.38M | 4.34M | 3.97M | 3.89M | 3.72M | 4.30M | 4.28M | 4.25M | 4.45M | 4.58M | 4.82M | 5.04M | 5.61M | 5.78M | 5.79M | 5.88M | 6.42M | 5.78M | 6.47M | 7.38M | 7.16M | 8.16M | 8.59M | 8.42M | 8.92M | 10.04M | 10.54M | 10.66M | 11.23M | 12.19M | 12.49M | 14.17M | 14.11M | 15.00M | 15.23M | 15.34M | 17.23M | 17.05M | 17.77M | 18.55M | 18.79M | 18.05M | 19.42M | 19.96M |
|
Selling, General & Administrative
|
| | | | | 2.13M | 1.83M | 2.15M | 1.00M | 1.81M | 1.74M | 1.77M | 2.11M | 2.02M | 2.01M | 2.25M | 2.50M | 1.95M | 1.93M | 2.49M | 2.20M | 2.34M | 2.58M | 2.54M | 2.68M | 3.26M | 3.54M | 0.21M | 2.12M | 2.21M | 2.70M | 2.13M | 2.35M | 2.59M | 2.94M | 3.24M | 2.48M | 2.71M | 2.74M | 3.43M | 3.12M | 3.80M | 3.76M | 5.01M | 3.13M | 3.25M | 3.47M | 2.84M | 3.23M | 3.28M | 3.38M | 4.61M | 3.46M | 4.44M | 4.58M | 6.72M | 5.76M | 4.78M | 5.15M | 7.34M | 4.74M | 4.89M | 5.84M | 7.24M | 5.72M | 5.40M | 6.10M |
|
Other Operating Expenses
|
| | | | | 18.32M | 18.81M | 18.69M | 21.68M | 20.64M | 19.03M | 9.79M | 22.17M | 13.46M | 13.11M | 22.21M | 15.56M | 19.29M | 18.26M | 15.47M | 27.91M | 28.00M | 27.92M | 28.69M | 30.26M | 29.97M | 30.16M | 34.51M | 36.61M | 38.38M | 35.76M | 35.88M | 39.47M | 38.49M | 39.18M | 39.37M | 42.95M | 42.96M | 42.88M | 44.79M | 49.45M | 51.54M | 51.69M | 53.67M | 63.12M | 65.53M | 60.87M | 64.66M | 75.41M | 72.03M | 70.78M | 73.20M | 78.92M | 76.81M | 73.67M | 75.74M | 83.44M | 80.90M | 81.38M | 91.75M | 92.60M | 89.95M | 91.43M | 92.68M | 92.81M | 99.02M | 93.32M |
|
Operating Expenses
|
| | | | | 23.80M | 23.89M | 24.16M | 25.94M | 25.89M | 24.27M | 14.33M | 27.99M | 27.62M | 24.90M | 26.39M | 28.98M | 32.09M | 34.74M | 35.64M | 35.69M | 35.89M | 35.98M | 36.68M | 38.27M | 38.43M | 38.84M | 39.66M | 44.20M | 46.09M | 43.92M | 43.54M | 47.81M | 47.33M | 48.95M | 49.72M | 54.54M | 54.93M | 55.03M | 58.48M | 61.30M | 64.61M | 65.63M | 68.92M | 77.89M | 80.66M | 76.20M | 79.65M | 91.99M | 89.16M | 88.09M | 92.48M | 97.95M | 97.44M | 95.80M | 100.23M | 107.81M | 104.12M | 105.38M | 120.22M | 117.82M | 116.32M | 119.66M | 122.43M | 120.19M | 127.60M | 123.24M |
|
Operating Income
|
| | | | | 0.29M | 0.30M | 0.28M | 0.30M | 0.31M | 0.30M | 0.32M | 0.30M | 0.27M | 0.25M | 0.24M | 0.13M | 0.04M | 0.11M | 0.13M | 0.15M | 0.14M | 0.13M | 0.13M | 0.18M | 0.19M | 0.25M | 0.28M | 0.42M | 0.52M | 0.53M | 188.52M | 55.16M | 48.98M | 46.63M | 48.84M | 60.17M | 52.03M | 46.41M | 53.97M | 63.19M | 60.88M | 65.97M | 60.85M | 91.09M | 104.14M | 87.81M | 91.70M | 103.47M | 87.18M | 74.00M | 72.58M | 88.10M | 84.79M | 76.31M | 77.67M | 95.36M | 75.73M | 66.91M | 77.03M | 92.50M | 81.34M | 87.06M | 79.98M | 88.38M | 91.86M | 85.58M |
|
EBIT
|
| | | | | 0.29M | 0.30M | 0.28M | 0.30M | 0.31M | 0.30M | 0.32M | 0.30M | 0.27M | 0.25M | 0.24M | 0.13M | 0.04M | 0.11M | 0.13M | 0.15M | 0.14M | 0.13M | 0.13M | 0.18M | 0.19M | 0.25M | 0.28M | 0.42M | 0.52M | 0.53M | 188.52M | 55.16M | 48.98M | 46.63M | 48.84M | 60.17M | 52.03M | 46.41M | 53.97M | 63.19M | 60.88M | 65.97M | 60.85M | 91.09M | 104.14M | 87.81M | 91.70M | 103.47M | 87.18M | 74.00M | 72.58M | 88.10M | 84.79M | 76.31M | 77.67M | 95.36M | 75.73M | 66.91M | 77.03M | 92.50M | 81.34M | 87.06M | 79.98M | 88.38M | 91.86M | 85.58M |
|
Interest & Investment Income
|
0.33M | 0.23M | 0.31M | 0.34M | 0.29M | 33.00M | 0.30M | -3.16M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.84M | 0.96M | 1.07M | 1.17M | 1.38M | 1.64M | 1.93M | 1.99M | 2.10M | 2.21M | 1.77M | 1.27M | 0.71M | 0.34M | 0.12M | 0.11M | 0.11M | 0.11M | 0.08M | 0.06M | 0.25M | 1.43M | 3.29M | | 4.25M | 6.59M | 6.27M | 5.97M | 6.40M | 6.95M | 6.72M | 7.17M | 5.93M | 5.85M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.25M | -0.38M | -0.53M | -0.33M | -0.21M | -0.25M | 0.17M | 0.04M | -0.06M | -0.84M | -0.66M | -0.66M | -0.45M | 0.86M | -1.43M | -1.59M | -1.06M | 0.70M | -0.92M | 2.43M | 4.68M | 0.39M | -1.55M | -1.48M | -2.29M | -1.72M | 1.99M | -1.81M | -1.14M | -1.10M | -2.11M | 0.53M | -0.41M | 2.38M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.59M | 0.58M | 0.53M | 0.84M | 1.18M | 1.39M | 2.10M | 2.03M | 2.03M | 1.37M | 1.11M | -0.66M | -0.45M | 0.86M | -2.71M | -1.67M | -1.12M | 0.70M | -1.01M | 2.43M | 4.79M | 2.55M | 1.75M | 2.84M | 3.22M | 4.83M | 6.79M | 4.22M | 5.00M | 5.84M | 4.62M | 7.77M | 5.55M | 8.06M |
|
EBT
|
| | | | | 11.09M | 13.52M | 14.45M | 17.67M | 19.91M | 22.30M | 21.58M | 22.75M | 21.20M | 21.50M | 22.19M | 24.67M | 31.42M | 26.39M | 24.80M | 27.71M | 29.07M | 28.27M | 33.49M | 38.50M | 37.06M | 35.35M | 36.99M | 44.37M | 50.55M | 46.35M | 50.33M | 55.61M | 49.57M | 47.22M | 49.37M | 61.01M | 53.21M | 47.80M | 56.07M | 65.22M | 62.91M | 67.34M | 61.96M | 91.70M | 104.40M | 87.97M | 90.29M | 101.80M | 86.05M | 74.49M | 71.58M | 90.42M | 89.58M | 78.86M | 79.43M | 98.19M | 78.95M | 71.74M | 83.81M | 96.72M | 86.34M | 92.90M | 84.59M | 96.15M | 97.42M | 93.64M |
|
Tax Provisions
|
1.89M | 2.55M | 3.90M | 5.60M | 4.38M | 4.69M | 4.91M | 5.50M | 6.89M | 7.97M | 8.85M | 8.30M | 9.26M | 8.57M | 8.45M | 1.26M | 9.13M | 12.13M | 8.88M | 9.33M | 10.23M | 10.88M | 11.09M | 11.85M | 13.91M | 12.93M | 14.31M | 12.49M | 15.41M | 17.43M | 16.88M | 17.16M | 13.14M | 12.00M | 14.17M | 15.90M | 13.07M | 13.28M | 10.48M | 11.41M | 12.70M | 15.18M | 14.88M | 11.68M | 16.89M | 20.55M | 20.19M | 17.36M | 21.34M | 18.77M | 16.54M | 19.39M | 25.65M | 22.66M | 19.56M | 26.75M | 24.57M | 19.09M | 16.80M | 20.00M | 24.10M | 21.40M | 21.41M | 23.33M | 81.10M | 26.24M | 25.40M |
|
Profit After Tax
|
| 2.84M | | | 6.70M | 7.17M | 8.61M | 8.95M | 10.78M | 11.94M | 13.44M | 13.29M | 13.49M | 12.63M | 13.71M | 20.93M | 15.54M | 19.34M | 18.26M | 22.92M | 17.48M | 18.19M | 17.50M | 21.64M | 24.59M | 24.24M | 22.71M | 24.49M | 28.96M | 33.13M | 30.92M | 33.16M | 42.46M | 38.02M | 34.13M | 33.47M | 47.94M | 40.49M | 38.59M | 45.83M | 52.52M | 48.10M | 54.00M | 50.27M | 74.82M | 83.85M | 67.78M | 72.93M | 80.46M | 67.29M | 57.96M | 52.19M | 64.77M | 66.92M | 59.31M | 59.23M | 73.63M | 59.86M | 54.94M | 69.63M | 72.61M | 64.94M | 71.49M | 65.14M | 15.06M | 71.18M | 68.27M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.87M | 0.07M | 0.20M | 0.25M | 0.12M | 0.16M | 0.37M | 0.35M | 0.34M | 0.33M | 0.29M | 0.17M | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M |
|
Income from Continuing Operations
|
| | | | | 6.40M | 8.61M | 8.95M | 10.78M | 11.94M | 13.44M | 13.29M | 13.49M | 12.63M | 13.05M | 20.93M | 15.54M | 19.29M | 17.51M | 15.47M | 17.48M | 18.19M | 17.18M | 21.64M | 24.59M | 24.13M | 21.04M | 24.49M | 28.96M | 33.13M | 29.47M | 33.16M | 42.46M | 37.58M | 33.04M | 33.47M | 47.94M | 39.93M | 37.32M | 44.66M | 52.52M | 47.73M | 52.46M | 50.27M | 74.82M | 83.85M | 67.78M | 72.93M | 80.46M | 67.29M | 57.96M | 52.19M | 64.77M | 66.92M | 59.31M | 52.68M | 73.63M | 59.86M | 54.94M | 63.81M | 72.61M | 64.94M | 71.49M | 61.26M | 15.05M | 71.18M | 68.24M |
|
Consolidated Net Income
|
| | | | | 6.40M | 8.61M | 8.95M | 10.78M | 11.94M | 13.44M | 13.29M | 13.49M | 12.63M | -0.29M | 0.31M | -0.36M | 0.09M | -0.06M | 7.97M | 17.48M | 18.19M | 17.18M | 21.64M | 24.59M | 24.13M | 21.04M | 24.49M | 28.96M | 33.13M | 29.47M | 33.16M | 42.46M | 37.58M | 33.04M | 33.47M | 47.94M | 39.93M | 37.32M | 44.66M | 52.52M | 47.73M | 52.46M | 50.27M | 74.82M | 83.85M | 67.78M | 72.93M | 80.46M | 67.29M | 57.96M | 52.19M | 64.77M | 66.92M | 59.31M | 52.68M | 73.63M | 59.86M | 54.94M | 63.81M | 72.61M | 64.94M | 71.49M | 61.26M | 15.05M | 71.18M | 68.24M |
|
Income towards Parent Company
|
| | | | | 6.40M | 8.61M | 8.95M | 10.78M | 11.94M | 13.44M | 13.29M | 13.49M | 12.63M | -0.29M | 0.31M | -0.36M | 0.09M | -0.06M | 7.97M | 17.48M | 18.19M | 17.18M | 21.64M | 24.59M | 24.13M | 21.04M | 24.49M | 28.96M | 33.13M | 29.47M | 33.16M | 42.46M | 37.58M | 33.04M | 33.47M | 47.94M | 39.93M | 37.32M | 44.66M | 52.52M | 47.73M | 52.46M | 50.27M | 74.82M | 83.85M | 67.78M | 72.93M | 80.46M | 67.29M | 57.96M | 52.19M | 64.77M | 66.92M | 59.31M | 52.68M | 73.63M | 59.86M | 54.94M | 63.81M | 72.61M | 64.94M | 71.49M | 61.26M | 15.05M | 71.18M | 68.24M |
|
Net Income towards Common Stockholders
|
| | | | | 6.40M | 8.61M | 8.95M | 10.78M | 11.94M | 13.44M | 13.29M | 13.49M | 12.63M | -0.29M | 0.31M | -0.36M | 0.09M | -0.06M | 7.97M | 17.48M | 18.19M | 17.18M | 21.64M | 24.59M | 24.13M | 21.04M | 24.49M | 28.96M | 33.13M | 29.47M | 33.16M | 42.46M | 37.58M | 33.04M | 33.47M | 47.94M | 39.93M | 37.32M | 44.66M | 52.52M | 47.73M | 52.46M | 50.27M | 74.82M | 83.85M | 67.78M | 72.93M | 80.46M | 67.29M | 57.96M | 52.19M | 64.77M | 66.92M | 59.31M | 52.68M | 73.63M | 59.86M | 54.94M | 63.81M | 72.61M | 64.94M | 71.49M | 61.26M | 15.05M | 71.18M | 68.24M |
|
EPS (Basic)
|
| | | | | 0.18 | 0.24 | 0.25 | 0.30 | 0.32 | 0.36 | 0.36 | 0.37 | 0.35 | 0.38 | 0.57 | 0.42 | 0.52 | 0.49 | 0.62 | 0.47 | 0.49 | 0.47 | 0.59 | 0.67 | 0.66 | 0.62 | 0.67 | 0.79 | 0.90 | 0.84 | 0.90 | 1.15 | 1.03 | 0.93 | 0.91 | 1.30 | 1.10 | 1.04 | 1.24 | 1.42 | 1.30 | 1.46 | 1.36 | 2.01 | 2.25 | 1.81 | 1.95 | 2.15 | 1.79 | 1.54 | 1.39 | 1.73 | 1.78 | 1.58 | 1.58 | 1.96 | 1.60 | 1.47 | 1.84 | 1.92 | 1.72 | 1.90 | 1.74 | 0.40 | 1.91 | 1.84 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.17 | 0.22 | 0.23 | 0.27 | 0.30 | 0.34 | 0.34 | 0.35 | 0.34 | 0.37 | 0.56 | 0.41 | 0.51 | 0.48 | 0.60 | 0.46 | 0.48 | 0.46 | 0.57 | 0.65 | 0.64 | 0.60 | 0.65 | 0.77 | 0.88 | 0.82 | 0.88 | 1.11 | 1.00 | 0.90 | 0.88 | 1.27 | 1.07 | 1.02 | 1.21 | 1.39 | 1.27 | 1.42 | 1.32 | 1.96 | 2.20 | 1.78 | 1.91 | 2.11 | 1.77 | 1.52 | 1.37 | 1.71 | 1.78 | 1.58 | 1.58 | 1.96 | 1.59 | 1.46 | 1.84 | 1.92 | 1.72 | 1.90 | 1.73 | 0.40 | 1.91 | 1.84 |
|
Shares Outstanding (Weighted Average)
|
34.27M | 34.29M | 34.33M | 34.81M | 34.81M | 35.03M | 34.76M | 33.51M | 37.69M | 37.91M | 38.00M | 38.16M | 38.19M | 36.50M | 37.27M | 37.29M | 37.38M | 37.51M | 37.56M | 37.63M | 37.79M | 37.72M | 37.51M | 37.38M | 37.33M | 37.32M | 37.30M | 37.29M | 37.52M | 37.56M | 37.63M | 37.58M | 37.59M | 37.53M | 37.54M | 37.63M | 37.63M | 37.61M | 37.57M | 37.59M | 37.68M | 37.70M | 37.76M | 37.78M | 37.92M | 37.91M | 37.96M | 37.96M | 38.00M | 37.98M | 38.00M | 38.03M | 37.84M | 37.74M | 37.64M | 37.61M | 37.61M | 37.67M | 37.68M | 37.91M | 37.87M | 37.90M | 37.70M | 37.70M | 37.69M | 37.50M | 37.36M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 0.04M | 0.04M | 39.61M | 38.70M | 38.07M | 37.89M | 37.82M | 37.67M | 37.82M | 37.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 6,123.67M | | | 6.65M | 7,474.00M | 8.64M | 0.28M | 10.43M | 0.31M | 0.30M | 0.32M | 0.30M | 0.27M | 0.25M | 0.24M | 0.13M | 0.04M | 0.11M | 0.13M | 0.15M | 0.14M | 0.13M | 0.13M | 0.18M | 0.19M | 0.25M | 0.28M | 0.42M | 0.52M | 0.53M | 188.52M | 55.16M | 48.98M | 46.63M | 48.84M | 60.17M | 52.03M | 46.41M | 53.97M | 63.19M | 60.88M | 65.97M | 60.85M | 91.09M | 104.14M | 87.81M | 91.70M | 103.47M | 87.18M | 74.00M | 72.58M | 88.10M | 84.79M | 76.31M | 77.67M | 95.36M | 75.73M | 66.91M | 77.03M | 92.50M | 81.34M | 87.06M | 79.98M | 88.38M | 91.86M | 85.58M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.10M | 0.19M | 0.17M | 0.31M | 0.17M | 0.17M | 0.34M | 0.14M | 0.05M | 0.13M | 0.05M | 0.16M | 1.64M | 0.32M | 0.62M | 0.35M | 0.32M | 0.21M | 0.14M | 0.17M |
|
Tax Rate
|
| | | | | 42.28% | 36.33% | 38.06% | 38.98% | 40.03% | 39.70% | 38.44% | 40.68% | 40.43% | 39.31% | 5.70% | 36.99% | 38.61% | 33.64% | 37.62% | 36.93% | 37.43% | 39.23% | 35.39% | 36.13% | 34.88% | 40.48% | 33.78% | 34.72% | 34.47% | 36.42% | 34.10% | 23.64% | 24.20% | 30.02% | 32.20% | 21.43% | 24.97% | 21.92% | 20.35% | 19.47% | 24.13% | 22.09% | 18.86% | 18.41% | 19.68% | 22.95% | 19.22% | 20.97% | 21.81% | 22.20% | 27.09% | 28.37% | 25.29% | 24.80% | 33.68% | 25.02% | 24.18% | 23.42% | 23.86% | 24.92% | 24.79% | 23.04% | 27.58% | 84.34% | 26.93% | 27.13% |