|
Revenue
|
29.32M | 41.17M | 47.97M | 46.55M | 50.25M | 55.69M | 65.84M | 47.06M | 44.47M | 51.63M | 52.96M | 47.46M | 50.48M | 58.61M | 56.51M | 48.21M | 51.47M | 57.71M | 65.35M | 63.56M | 60.06M | 68.44M | 78.33M | 75.70M | 73.54M | 81.42M | 91.19M | 86.92M | 84.51M | 94.08M | 106.46M | 103.62M | 100.36M | 112.20M | 128.94M | 129.43M | 129.15M | 139.76M | 159.97M | 153.50M | 141.36M | 151.01M | 168.81M | 166.74M | 165.78M | 186.21M | 259.42M | 233.04M | 254.46M | 293.32M | 323.52M | 336.50M | 377.71M | 461.00M | 495.42M | 460.01M | 451.06M | 441.13M | 474.87M | 454.01M | 457.88M | 507.43M | 620.12M | 621.66M | 637.55M | 664.57M | 737.18M |
|
Cost of Revenue
|
| | | | | 20.95M | 29.86M | 23.32M | 22.16M | 25.07M | 25.15M | 22.54M | 24.07M | 27.43M | 26.50M | 22.66M | 24.09M | 26.79M | 30.05M | 29.27M | 27.96M | 31.34M | 35.87M | 34.74M | 33.85M | 37.29M | 41.75M | 40.00M | 39.00M | 43.15M | 48.53M | 47.11M | 45.52M | 50.77M | 58.08M | 58.27M | 57.66M | 62.20M | 70.96M | 68.90M | 63.36M | 67.78M | 75.66M | 74.80M | 74.33M | 83.62M | 116.38M | 104.17M | 113.40M | 129.10M | 137.21M | 142.63M | 158.83M | 190.04M | 204.52M | 192.20M | 192.28M | 193.45M | 211.33M | 202.89M | 205.44M | 226.85M | 276.68M | 277.26M | 284.32M | 298.56M | 330.95M |
|
Gross Profit
|
| | | | | 29.30M | 35.99M | 23.74M | 22.30M | 26.56M | 27.81M | 24.92M | 26.41M | 31.17M | 30.01M | 25.55M | 27.39M | 30.93M | 35.29M | 34.29M | 32.10M | 37.10M | 42.46M | 40.96M | 39.68M | 44.13M | 49.44M | 46.92M | 45.51M | 50.93M | 57.92M | 56.51M | 54.84M | 61.42M | 70.86M | 71.16M | 71.50M | 77.56M | 89.02M | 84.59M | 78.01M | 83.22M | 93.16M | 91.94M | 91.45M | 102.59M | 143.04M | 128.87M | 141.06M | 164.22M | 186.31M | 193.87M | 218.88M | 270.96M | 290.90M | 267.81M | 258.78M | 247.68M | 263.54M | 251.12M | 252.44M | 280.58M | 343.44M | 344.41M | 353.23M | 366.02M | 406.23M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | -0.31M | -0.23M | -0.12M | -0.10M | -0.17M | -0.34M | -0.49M | -0.63M | -0.86M | -0.99M | -0.81M | -1.11M | -1.30M | -1.44M | -1.35M | -1.23M | -1.10M | -0.69M | -0.26M | 0.20M | 1.65M | 3.69M | 4.12M | 5.92M | 6.64M | 3.46M | | 0.77M | 1.01M |
|
Research & Development
|
| | | | | 11.04M | 11.29M | 10.26M | 10.09M | 11.24M | 11.79M | 11.40M | 11.12M | 12.47M | 11.97M | 13.24M | 12.12M | 12.48M | 12.64M | 12.49M | 15.60M | 13.37M | 14.68M | 14.94M | 16.04M | 15.74M | 17.27M | 16.73M | 17.32M | 17.88M | 20.47M | 17.97M | 18.89M | 20.29M | 21.44M | 21.73M | 21.61M | 23.48M | 25.63M | 22.73M | 25.46M | 27.55M | 27.74M | 27.01M | 25.96M | 31.67M | 37.72M | 42.25M | 41.89M | 44.75M | 49.47M | 54.51M | 54.10M | 57.13M | 67.26M | 61.67M | 63.71M | 63.69M | 64.79M | 71.46M | 75.99M | 77.94M | 85.05M | 85.76M | 92.23M | 96.27M | 98.17M |
|
Selling, General & Administrative
|
| | | | | 10.39M | 10.30M | 8.87M | 9.49M | 10.34M | 10.25M | 10.20M | 11.97M | 12.17M | 11.96M | 13.93M | 13.26M | 13.79M | 13.89M | 13.68M | 16.11M | 16.85M | 17.01M | 16.79M | 17.52M | 17.96M | 18.72M | 18.11M | 17.77M | 21.53M | 22.40M | 21.32M | 22.09M | 25.87M | 25.25M | 24.04M | 27.32M | 28.56M | 29.55M | 28.37M | 30.55M | 35.06M | 34.69M | 33.24M | 32.16M | 40.88M | 43.50M | 45.12M | 51.45M | 57.24M | 56.29M | 67.43M | 68.64M | 71.94M | 71.77M | 69.24M | 70.80M | 71.66M | 63.19M | 70.09M | 80.96M | 86.10M | 94.36M | 95.34M | 92.24M | 104.99M | 112.87M |
|
Restructuring Costs
|
| 2.05M | 2.81M | 2.37M | 1.57M | 2.23M | 0.96M | 0.66M | 0.81M | 0.94M | | | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 1.60M | 3.42M | -0.42M | 1.49M | 1.27M | 2.05M | 3.19M | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | -0.66M | | | | | 0.72M | 0.91M | 0.13M | -0.37M | -0.23M | -2.60M | -0.30M | -0.26M | 0.10M | 0.08M | 8.70M | -0.27M | -0.33M | -0.07M | -0.27M | -0.31M | -0.14M | -0.28M | -0.04M | 0.01M | -0.06M | 0.32M | -0.29M | -0.29M | -0.33M | 0.34M | 0.53M | 0.64M | 0.34M | 0.41M | 0.28M | 0.50M | 0.69M | 0.99M | 2.34M | 2.08M | 1.84M | 1.54M | | | | -6.22M | -1.49M | -1.27M | -2.05M | -3.19M | | | | | | | | | | | |
|
Operating Expenses
|
| 2.05M | 2.81M | 2.37M | 1.57M | 23.00M | 22.55M | 19.78M | 20.39M | 22.52M | 22.76M | 22.51M | 23.21M | 24.39M | 23.69M | 24.57M | 25.08M | 26.01M | 26.64M | 26.25M | 23.01M | 30.50M | 32.02M | 31.79M | 33.83M | 34.02M | 36.13M | 35.12M | 35.13M | 39.40M | 42.92M | 38.97M | 41.27M | 46.45M | 47.02M | 46.11M | 49.46M | 52.68M | 55.52M | 51.52M | 56.29M | 63.11M | 63.13M | 61.24M | 60.46M | 74.64M | 83.06M | 88.91M | 94.97M | 103.59M | 109.18M | 115.30M | 122.75M | 129.07M | 139.03M | 130.92M | 134.50M | 135.35M | 127.97M | 141.55M | 156.95M | 164.04M | 179.41M | 181.10M | 184.47M | 201.26M | 211.04M |
|
Operating Income
|
| | | | | 6.30M | 13.44M | 3.96M | 1.92M | 4.04M | 5.05M | 2.41M | 3.20M | 6.78M | 6.32M | 0.98M | 2.31M | 4.91M | 8.66M | 8.04M | 9.09M | 6.60M | 10.45M | 9.16M | 5.86M | 10.11M | 13.31M | 11.79M | 10.38M | 11.53M | 15.00M | 17.54M | 13.57M | 14.97M | 23.83M | 25.05M | 22.04M | 24.88M | 33.49M | 33.08M | 21.72M | 20.12M | 30.03M | 30.69M | 30.99M | 27.95M | 59.98M | 39.96M | 46.09M | 60.63M | 77.13M | 78.57M | 96.13M | 141.89M | 151.87M | 136.89M | 124.28M | 112.33M | 135.57M | 109.57M | 95.49M | 116.54M | 164.03M | 163.31M | 168.76M | 164.76M | 195.18M |
|
EBIT
|
| | | | | 6.30M | 13.44M | 3.96M | 1.92M | 4.04M | 5.05M | 2.41M | 3.20M | 6.78M | 6.32M | 0.98M | 2.31M | 4.91M | 8.66M | 8.04M | 9.09M | 6.60M | 10.45M | 9.16M | 5.86M | 10.11M | 13.31M | 11.79M | 10.38M | 11.53M | 15.00M | 17.54M | 13.57M | 14.97M | 23.83M | 25.05M | 22.04M | 24.88M | 33.49M | 33.08M | 21.72M | 20.12M | 30.03M | 30.69M | 30.99M | 27.95M | 59.98M | 39.96M | 46.09M | 60.63M | 77.13M | 78.57M | 96.13M | 141.89M | 151.87M | 136.89M | 124.28M | 112.33M | 135.57M | 109.57M | 95.49M | 116.54M | 164.03M | 163.31M | 168.76M | 164.76M | 195.18M |
|
Interest & Investment Income
|
| | | | | 0.35M | 0.24M | 0.23M | 0.27M | 0.16M | 0.10M | 0.14M | 0.16M | | | | | | | | | | | | | | | | 0.49M | 0.52M | 0.58M | 0.89M | 1.26M | 1.33M | 1.35M | 1.42M | 1.46M | 1.56M | 1.58M | 1.72M | 1.70M | 1.66M | 1.85M | 2.10M | 2.37M | 2.39M | 2.31M | 2.25M | 2.28M | 2.77M | 3.05M | 3.54M | 3.46M | 3.33M | 3.58M | 3.99M | 4.81M | 5.96M | 6.07M | 6.52M | 6.91M | 6.63M | 6.80M | 6.74M | 5.70M | 6.04M | 8.34M |
|
Other Non Operating Income
|
| | | | | | | | 0.18M | 0.02M | 0.00M | 0.10M | 0.11M | 0.36M | 0.16M | -0.01M | -0.01M | 0.22M | -0.06M | -0.06M | 0.19M | 0.29M | 0.20M | 0.41M | 0.64M | 0.23M | -0.01M | 0.55M | 0.54M | 0.60M | 0.78M | 0.90M | 1.38M | 1.24M | 1.25M | 1.65M | 0.44M | 0.61M | 0.70M | -0.39M | -0.20M | 0.07M | 0.33M | 0.16M | 0.15M | -0.13M | -0.76M | 2.54M | -0.07M | -0.39M | -0.17M | 0.32M | -0.06M | 0.39M | 0.55M | -0.23M | 0.21M | 0.26M | 0.03M | -1.55M | 0.33M | -0.00M | -0.67M | 0.99M | 0.02M | -0.62M | 0.45M |
|
Non Operating Income
|
| | | | | | 0.08M | 0.16M | 0.18M | 0.02M | 0.00M | 0.10M | 0.11M | 0.36M | 0.16M | -0.01M | -0.01M | 0.22M | -0.06M | -0.06M | 0.19M | 0.29M | 0.20M | 0.41M | 0.64M | 0.23M | -0.01M | 0.55M | 0.54M | 0.60M | 0.78M | 0.90M | 1.38M | 1.24M | 1.25M | 1.65M | 0.44M | 2.23M | 2.71M | -0.39M | 3.34M | 2.23M | 2.26M | 2.73M | -1.71M | 5.20M | 2.49M | 4.48M | 2.59M | 3.03M | 0.79M | 3.39M | -0.63M | -5.09M | 0.55M | 1.30M | 5.30M | 6.54M | 2.29M | 9.98M | 9.54M | 7.51M | 10.28M | -1328.13M | 5.13M | 12.22M | 10.39M |
|
EBT
|
| | | | | 6.64M | 13.52M | 4.12M | 2.10M | 4.06M | 5.05M | 2.51M | 3.30M | 7.14M | 6.48M | 0.97M | 2.29M | 5.13M | 8.60M | 7.98M | 9.28M | 6.90M | 10.65M | 9.57M | 6.50M | 10.35M | 13.30M | 12.34M | 10.92M | 12.12M | 15.78M | 18.44M | 14.95M | 16.21M | 25.09M | 26.70M | 22.48M | 27.11M | 36.21M | 32.68M | 25.06M | 22.35M | 32.29M | 33.42M | 29.27M | 33.16M | 62.47M | 44.44M | 48.67M | 63.66M | 77.92M | 97.50M | 95.50M | 136.80M | 151.88M | 170.95M | 129.57M | 118.87M | 137.85M | 134.61M | 105.03M | 124.05M | 174.31M | 215.79M | 173.89M | 176.98M | 205.57M |
|
Tax Provisions
|
| | | | | 0.29M | 0.30M | 0.54M | 0.21M | 0.58M | -0.42M | 0.06M | 0.31M | 0.55M | 0.56M | 0.72M | -0.20M | -0.36M | 1.19M | 0.48M | 0.26M | 0.50M | -0.57M | 0.71M | 0.54M | 2.45M | 2.10M | 2.23M | 0.34M | 0.93M | 1.41M | 1.87M | 0.47M | 1.19M | 1.45M | 14.63M | 0.62M | 2.91M | 4.64M | 5.05M | -1.12M | 1.70M | 2.80M | 0.99M | -6.50M | 3.00M | 6.91M | 1.55M | 3.30M | 8.50M | 9.20M | 9.29M | 15.93M | 22.12M | 27.54M | 29.58M | 19.80M | 19.40M | 16.70M | 22.64M | 12.50M | 23.70M | 29.90M | -1279.83M | 40.10M | 43.30M | 27.30M |
|
Profit After Tax
|
0.73M | 3.19M | 12.56M | 4.65M | 6.36M | 6.41M | 13.22M | 3.58M | 1.89M | 3.48M | 5.47M | 2.45M | 3.00M | 6.59M | 5.92M | 0.25M | 2.50M | 5.49M | 7.41M | 7.50M | 9.02M | 6.40M | 11.22M | 8.86M | 5.96M | 7.90M | 11.20M | 10.11M | 10.57M | 11.20M | 14.37M | 16.57M | 14.48M | 15.01M | 23.64M | 12.07M | 21.86M | 24.21M | 31.57M | 27.64M | 26.18M | 20.69M | 29.53M | 32.44M | 35.76M | 30.17M | 55.57M | 42.89M | 45.41M | 55.17M | 68.77M | 72.67M | 79.57M | 114.68M | 124.34M | 119.09M | 109.80M | 99.50M | 121.16M | 96.91M | 92.54M | 100.37M | 144.43M | 1,449.36M | 133.79M | 133.73M | 178.27M |
|
Income from Continuing Operations
|
| | | | | 6.36M | 13.22M | 3.58M | 1.89M | 3.48M | 5.47M | 2.45M | 3.00M | 6.59M | 5.92M | 0.25M | 2.50M | 5.49M | 7.41M | 7.50M | 9.02M | 6.40M | 11.22M | 8.86M | 5.96M | 7.90M | 11.20M | 10.11M | 10.57M | 11.20M | 14.37M | 16.57M | 14.48M | 15.01M | 23.64M | 12.07M | 21.86M | 24.21M | 31.57M | 27.64M | 26.18M | 20.65M | 29.49M | 32.44M | 35.77M | 30.16M | 55.57M | 42.89M | 45.37M | 55.16M | 68.72M | 88.21M | 79.57M | 114.68M | 124.34M | 141.38M | 109.77M | 99.47M | 121.16M | 111.97M | 92.53M | 100.35M | 144.41M | 1,495.63M | 133.79M | 133.68M | 178.27M |
|
Consolidated Net Income
|
| | | | | 6.36M | 13.22M | 3.58M | 1.89M | 3.48M | 5.47M | 2.45M | 3.00M | 6.59M | 5.92M | 0.25M | 2.50M | 5.49M | 7.41M | 7.50M | 9.02M | 6.40M | 11.22M | 8.86M | 5.96M | 7.90M | 11.20M | 10.11M | 10.57M | 11.20M | 14.37M | 16.57M | 14.48M | 15.01M | 23.64M | 12.07M | 21.86M | 24.21M | 31.57M | 27.64M | 26.18M | 20.65M | 29.49M | 32.44M | 35.77M | 30.16M | 55.57M | 42.89M | 45.37M | 55.16M | 68.72M | 88.21M | 79.57M | 114.68M | 124.34M | 141.38M | 109.77M | 99.47M | 121.16M | 111.97M | 92.53M | 100.35M | 144.41M | 1,495.63M | 133.79M | 133.68M | 178.27M |
|
Income towards Parent Company
|
| | | | | 6.36M | 13.22M | 3.58M | 1.89M | 3.48M | 5.47M | 2.45M | 3.00M | 6.59M | 5.92M | 0.25M | 2.50M | 5.49M | 7.41M | 7.50M | 9.02M | 6.40M | 11.22M | 8.86M | 5.96M | 7.90M | 11.20M | 10.11M | 10.57M | 11.20M | 14.37M | 16.57M | 14.48M | 15.01M | 23.64M | 12.07M | 21.86M | 24.21M | 31.57M | 27.64M | 26.18M | 20.65M | 29.49M | 32.44M | 35.77M | 30.16M | 55.57M | 42.89M | 45.37M | 55.16M | 68.72M | 88.21M | 79.57M | 114.68M | 124.34M | 141.38M | 109.77M | 99.47M | 121.16M | 111.97M | 92.53M | 100.35M | 144.41M | 1,495.63M | 133.79M | 133.68M | 178.27M |
|
Net Income towards Common Stockholders
|
| | | | | 6.36M | 13.22M | 3.58M | 1.89M | 3.48M | 5.47M | 2.45M | 3.00M | 6.59M | 5.92M | 0.25M | 2.50M | 5.49M | 7.41M | 7.50M | 9.02M | 6.40M | 11.22M | 8.86M | 5.96M | 7.90M | 11.20M | 10.11M | 10.57M | 11.20M | 14.37M | 16.57M | 14.48M | 15.01M | 23.64M | 12.07M | 21.86M | 24.21M | 31.57M | 27.64M | 26.18M | 20.65M | 29.49M | 32.44M | 35.77M | 30.16M | 55.57M | 42.89M | 45.37M | 55.16M | 68.72M | 88.21M | 79.57M | 114.68M | 124.34M | 141.38M | 109.77M | 99.47M | 121.16M | 111.97M | 92.53M | 100.35M | 144.41M | 1,495.63M | 133.79M | 133.68M | 178.27M |
|
EPS (Basic)
|
| | | | | 0.18 | 0.37 | 0.11 | 0.05 | 0.10 | 0.16 | 0.07 | 0.09 | 0.19 | 0.17 | 0.01 | 0.07 | 0.15 | 0.20 | 0.20 | 0.23 | 0.17 | 0.29 | 0.23 | 0.15 | 0.20 | 0.28 | 0.26 | 0.26 | 0.28 | 0.35 | 0.41 | 0.35 | 0.36 | 0.57 | 0.29 | 0.52 | 0.57 | 0.75 | 0.65 | 0.61 | 0.48 | 0.68 | 0.75 | 0.80 | 0.67 | 1.24 | 0.95 | 1.00 | 1.20 | 1.50 | 1.58 | 1.71 | 2.46 | 2.66 | 2.54 | 2.32 | 2.10 | 2.54 | 2.02 | 1.90 | 2.06 | 2.96 | 29.83 | 2.80 | 2.79 | 3.72 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.16 | 0.35 | 0.10 | 0.05 | 0.10 | 0.16 | 0.07 | 0.08 | 0.18 | 0.16 | 0.01 | 0.07 | 0.14 | 0.19 | 0.19 | 0.23 | 0.16 | 0.28 | 0.22 | 0.15 | 0.19 | 0.28 | 0.24 | 0.25 | 0.27 | 0.34 | 0.39 | 0.33 | 0.35 | 0.54 | 0.27 | 0.49 | 0.55 | 0.71 | 0.61 | 0.58 | 0.45 | 0.64 | 0.70 | 0.77 | 0.64 | 1.18 | 0.91 | 0.95 | 1.16 | 1.44 | 1.50 | 1.65 | 2.37 | 2.57 | 2.45 | 2.26 | 2.04 | 2.48 | 1.98 | 1.89 | 2.05 | 2.95 | 29.70 | 2.79 | 2.78 | 3.71 |
|
Shares Outstanding (Weighted Average)
|
33.84M | 33.86M | 34.37M | 34.90M | 35.24M | 36.01M | 36.57M | 35.84M | 35.32M | 34.27M | 33.47M | 33.69M | 34.19M | 34.56M | 34.84M | 35.48M | 36.50M | 36.78M | 37.64M | 38.21M | 38.69M | 38.61M | 38.72M | 38.75M | 39.29M | 39.53M | 39.60M | 39.52M | 40.20M | 40.29M | 40.49M | 40.67M | 41.17M | 41.27M | 41.38M | 41.52M | 42.13M | 42.19M | 42.30M | 42.41M | 42.92M | 43.06M | 43.24M | 43.44M | 44.60M | 44.74M | 44.91M | 45.10M | 45.62M | 45.75M | 45.92M | 46.09M | 46.51M | 46.64M | 46.79M | 46.94M | 47.30M | 47.42M | 47.78M | 47.91M | 48.66M | 48.67M | 48.75M | 48.78M | 47.87M | 47.88M | 47.89M |
|
Shares Outstanding (Diluted Average)
|
| | | 36.63M | | 38.35M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 35.16M | 35.54M | 36.00M | 36.44M | 36.25M | 37.71M | 38.24M | 39.01M | 38.62M | 39.52M | 39.61M | 39.73M | | | 40.74M | | | | | 41.90M | | | 43.40M | 43.49M | 43.58M | 44.28M | 44.40M | 44.67M | 44.60M | 45.23M | 45.48M | 45.83M | 45.76M | 46.67M | 46.83M | 46.95M | 47.01M | 47.71M | 47.75M | 47.85M | 47.89M | 48.25M | 48.29M | 48.35M | 48.36M | 48.66M | 48.76M | 48.79M | 48.77M | 48.93M | 48.95M | 48.96M | 48.84M | 48.01M | 48.02M | 48.04M |
|
EBITDA
|
| | | | | 6.30M | 13.44M | 3.96M | 1.92M | 4.04M | 5.05M | 2.41M | 3.20M | 6.78M | 6.32M | 0.98M | 2.31M | 4.91M | 8.66M | 8.04M | 9.09M | 6.60M | 10.45M | 9.16M | 5.86M | 10.11M | 13.31M | 11.79M | 10.38M | 11.53M | 15.00M | 17.54M | 13.57M | 14.97M | 23.83M | 25.05M | 22.04M | 24.88M | 33.49M | 33.08M | 21.72M | 20.12M | 30.03M | 30.69M | 30.99M | 27.95M | 59.98M | 39.96M | 46.09M | 60.63M | 77.13M | 78.57M | 96.13M | 141.89M | 151.87M | 136.89M | 124.28M | 112.33M | 135.57M | 109.57M | 95.49M | 116.54M | 164.03M | 163.31M | 168.76M | 164.76M | 195.18M |
|
Tax Rate
|
| | | | | 4.32% | 2.20% | 13.10% | 9.81% | 14.30% | | 2.27% | 9.35% | 7.68% | 8.57% | 74.43% | | | 13.81% | 6.06% | 2.77% | 7.28% | | 7.44% | 8.25% | 23.65% | 15.81% | 18.09% | 3.15% | 7.64% | 8.92% | 10.12% | 3.17% | 7.36% | 5.76% | 54.79% | 2.76% | 10.73% | 12.81% | 15.44% | | 7.61% | 8.67% | 2.96% | | 9.05% | 11.06% | 3.50% | 6.78% | 13.35% | 11.81% | 9.53% | 16.68% | 16.17% | 18.13% | 17.30% | 15.28% | 16.32% | 12.11% | 16.82% | 11.90% | 19.11% | 17.15% | | 23.06% | 24.47% | 13.28% |