|
Revenue
|
96.36M | 85.60M | 96.96M | 96.76M | 101.58M | 107.30M | 107.00M | 111.63M | 114.91M | 121.10M | 79.89M | 171.59M | 133.01M | 134.56M | 87.98M | 238.15M | 133.09M | 135.90M | 129.40M | 117.09M | 122.35M | 125.30M | 123.28M | 125.20M | 124.97M | 126.20M | 127.29M | 133.17M | 140.35M | 148.50M | 146.98M | 145.06M | 141.66M | 144.90M | 142.82M | 142.66M | 142.72M | 151.70M | 148.16M | 146.28M | 153.30M | 159.10M |
|
Amortization - Intangibles
|
| | | | | | 1.03M | 1.08M | 1.05M | 1.05M | 1.07M | 1.32M | 1.36M | 1.34M | 1.34M | 1.17M | 1.49M | 1.45M | 1.44M | 1.43M | 1.47M | 1.48M | 1.51M | 1.51M | 1.50M | 1.49M | 1.48M | 1.41M | 1.40M | 1.39M | 1.42M | 1.44M | 1.44M | 1.44M | 1.93M | 1.89M | 1.94M | 2.24M | 1.90M | 1.98M | 1.97M | |
|
Research & Development
|
14.74M | 14.58M | 14.46M | 14.13M | 14.37M | 14.48M | 12.95M | 13.39M | 13.24M | 14.42M | 14.74M | 15.05M | 15.57M | 14.91M | 14.61M | 15.19M | 16.32M | 16.51M | 16.41M | 16.26M | 16.34M | 16.14M | 16.06M | 15.70M | 16.34M | 15.75M | 14.10M | 14.01M | 14.29M | 14.33M | 13.93M | 14.89M | 15.96M | 17.20M | 16.13M | 16.86M | 16.47M | 16.60M | 16.01M | 16.29M | 16.04M | |
|
Restructuring Costs
|
| | 4.46M | 0.70M | 0.56M | 1.10M | 0.44M | 0.63M | 0.39M | 1.00M | 1.60M | | -1.20M | 0.10M | | | 3.60M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
52.67M | -101.78M | 51.02M | 51.92M | 62.39M | -87.48M | -84.39M | 61.30M | 60.00M | -95.82M | 61.06M | 63.18M | 67.85M | 68.48M | 66.31M | 76.51M | 70.49M | -110.51M | 71.70M | 65.74M | 74.92M | -99.33M | 64.86M | 69.06M | 68.08M | -99.55M | 67.86M | 68.97M | 67.70M | -99.03M | 70.18M | 68.65M | 76.57M | -109.40M | 72.41M | 74.28M | 72.30M | -107.20M | 77.21M | 75.46M | -106.84M | -93.10M |
|
Operating Expenses
|
67.41M | -87.20M | 69.93M | 66.75M | 77.32M | -71.90M | -71.00M | 75.32M | 73.63M | -80.40M | 77.40M | 78.23M | 82.22M | 83.49M | 80.92M | 91.70M | 90.41M | -93.90M | 88.11M | 82.00M | 91.26M | -83.20M | 80.92M | 84.76M | 84.41M | -83.80M | 81.96M | 82.98M | 81.99M | -84.70M | 84.11M | 83.55M | 92.53M | -92.20M | 88.53M | 91.14M | 88.77M | -90.60M | 93.22M | 91.75M | -90.80M | -93.10M |
|
EBIT
|
34.36M | 3.64M | 31.67M | 34.21M | 4.08M | 39.17M | 4.13M | 40.21M | 45.02M | 44.96M | 11.38M | 15.24M | 57.53M | 59.35M | 27.44M | 24.18M | 24.91M | 59.28M | 56.09M | 41.30M | 38.13M | 48.46M | 48.69M | 46.44M | 46.88M | 48.84M | 51.98M | 57.95M | 71.86M | 90.68M | 99.97M | 102.96M | 96.63M | 105.33M | 109.92M | 111.67M | 115.88M | 117.91M | 105.63M | 106.04M | 109.18M | 66.00M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.49M | 151.92M | 153.24M | | 141.29M | | 140.16M | |
|
Other Non Operating Income
|
-0.14M | -10.30M | 0.89M | 0.10M | 0.67M | 0.80M | 0.20M | 0.01M | -0.68M | -2.70M | -0.09M | 1.73M | 0.03M | 34.69M | 0.20M | -0.02M | -0.00M | 0.30M | 0.00M | 0.09M | 0.20M | -0.40M | -0.68M | 0.59M | 0.48M | -1.60M | 0.89M | -0.03M | 0.05M | 0.60M | 0.01M | 4.01M | 0.01M | -0.30M | 0.25M | -0.02M | -0.05M | 0.10M | 0.03M | 0.07M | -0.10M | |
|
EBT
|
28.95M | -1.60M | 27.02M | 30.01M | 0.24M | 35.40M | 0.14M | 36.31M | 41.28M | 40.70M | 7.09M | 9.95M | 50.80M | 51.07M | 16.27M | 11.96M | 6.20M | 42.00M | 41.29M | 35.09M | 31.09M | 42.10M | 42.35M | 40.45M | 40.56M | 42.40M | 45.33M | 50.18M | 58.36M | 63.80M | 62.87M | 61.52M | 49.13M | 52.70M | 54.28M | 51.52M | 53.96M | 61.10M | 54.94M | 54.53M | 62.50M | 66.00M |
|
Tax Provisions
|
-0.16M | -0.70M | 0.26M | 0.24M | 0.21M | 0.01M | -0.20M | 0.26M | 0.19M | -0.50M | 0.35M | 0.34M | 0.43M | 0.17M | 0.13M | -0.17M | -0.24M | 1.90M | -1.01M | -0.76M | -0.54M | -0.10M | -0.74M | -0.83M | -0.77M | -0.80M | -0.97M | -1.05M | -0.93M | -0.70M | -0.67M | -0.52M | -0.38M | 0.80M | -0.85M | -0.93M | -1.24M | -1.50M | -1.18M | -1.21M | -1.40M | -2.20M |
|
Profit After Tax
|
28.79M | -2.30M | 26.76M | 29.77M | 24.05M | 35.40M | 35.90M | 36.05M | 41.09M | 40.30M | 6.74M | 9.61M | 50.37M | 50.91M | 16.14M | 82.48M | 42.44M | 43.90M | 40.28M | 34.33M | 30.54M | 42.10M | 41.62M | 39.62M | 39.78M | 41.70M | 44.35M | 49.13M | 57.43M | 63.10M | 62.20M | 61.00M | 48.75M | 53.50M | 53.43M | 50.59M | 52.72M | 59.60M | 53.76M | 53.33M | 61.10M | 63.80M |
|
Net Income - Minority
|
| -829.80M | | | | -827.40M | -682.50M | | | -790.80M | -782.30M | | -924.60M | -997.60M | | | -1187.70M | -927.70M | | | -1001.60M | -1071.30M | | | -1007.00M | -1031.30M | | | -875.50M | -874.80M | | | -910.90M | -889.00M | | | -1001.90M | -1006.40M | | | -1052.00M | -1105.60M |
|
Income from Continuing Operations
|
29.11M | -0.90M | 26.76M | 29.77M | 0.03M | 35.39M | 0.34M | 36.05M | 41.09M | 41.20M | 6.74M | 9.61M | 50.37M | 50.91M | 16.14M | 12.13M | 6.44M | 40.10M | 42.30M | 35.84M | 31.63M | 42.20M | 43.09M | 41.28M | 41.33M | 43.20M | 46.30M | 51.24M | 59.29M | 64.50M | 63.54M | 62.03M | 49.51M | 51.90M | 55.14M | 52.45M | 55.20M | 62.60M | 56.12M | 55.74M | 63.90M | 68.20M |
|
Consolidated Net Income
|
29.11M | -0.90M | 26.76M | 29.77M | 0.03M | 35.39M | 0.34M | 36.05M | 41.09M | 41.20M | 6.74M | 9.61M | 50.37M | 50.91M | 16.14M | 12.13M | 6.44M | 40.10M | 42.30M | 35.84M | 31.63M | 42.20M | 43.09M | 41.28M | 41.33M | 43.20M | 46.30M | 51.24M | 59.29M | 64.50M | 63.54M | 62.03M | 49.51M | 51.90M | 55.14M | 52.45M | 55.20M | 62.60M | 56.12M | 55.74M | 63.90M | 68.20M |
|
Income towards Parent Company
|
29.11M | -830.70M | 26.76M | 29.77M | 0.03M | -792.01M | -682.16M | 36.05M | 41.09M | -749.60M | -775.57M | 9.61M | -874.23M | -946.69M | 16.14M | 12.13M | -1181.26M | -887.60M | 42.30M | 35.84M | -969.97M | -1029.10M | 43.09M | 41.28M | -965.67M | -988.10M | 46.30M | 51.24M | -816.21M | -810.30M | 63.54M | 62.03M | -861.39M | -837.10M | 55.14M | 52.45M | -946.70M | -943.80M | 56.12M | 55.74M | -988.10M | -1037.40M |
|
Net Income towards Common Stockholders
|
24.67M | -6.50M | 22.64M | 25.71M | 19.93M | -9.90M | 35.90M | 36.10M | 41.10M | 40.30M | -775.57M | 9.61M | -874.23M | -946.69M | 16.14M | 12.13M | -1181.26M | -887.60M | 42.30M | 35.84M | -969.97M | -1029.10M | 43.09M | 41.28M | -965.67M | -988.10M | 46.30M | 51.24M | -816.21M | -810.30M | 63.54M | 62.03M | -861.39M | -837.10M | 55.14M | 52.45M | -946.70M | -943.80M | 56.12M | 55.74M | -988.10M | -1037.40M |
|
EPS (Basic)
|
0.02M | -0.01M | 0.05M | 0.05M | 0.05M | -0.01M | 0.05M | 0.05M | 0.05M | 0.01M | | 0.01M | -0.96M | -0.27M | | | -1.48M | -0.27M | 0.05M | 0.05M | -1.59M | -0.35M | 0.05M | 0.05M | -1.21M | -0.30M | 0.05M | 0.05M | -0.70M | -0.19M | 0.05M | 0.05M | -0.86M | -0.18M | 0.05M | 0.02M | -0.28M | -0.20M | 0.04M | 0.02M | -0.66M | -0.18M |
|
EPS (Weighted Average and Diluted)
|
0.02M | -0.01M | 0.05M | 0.05M | 0.05M | -0.01M | 0.06M | 0.06M | 0.06M | 0.01M | | 0.01M | -0.97M | -0.27M | | | -1.50M | -0.27M | 0.05M | 0.05M | -1.59M | -0.35M | 0.05M | 0.05M | -1.21M | -0.30M | 0.05M | 0.05M | -0.71M | -0.19M | 0.05M | 0.05M | -0.87M | -0.18M | 0.05M | 0.02M | -0.28M | -0.20M | 0.05M | 0.02M | -0.68M | -0.19M |
|
Shares Outstanding (Weighted Average)
|
0.00M | 0.00M | 490.00 | 550.00 | 410.00 | 0.00M | 670.00 | 660.00 | 750.00 | 0.00M | | 0.00M | 910.00 | 0.00M | | | 800.00 | 0.00M | 770.00 | 680.00 | 610.00 | 0.00M | 840.00 | 800.00 | 800.00 | 0.00M | 900.00 | 990.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Shares Outstanding (Diluted Average)
|
0.00M | 0.00M | 480.00 | 540.00 | 410.00 | 0.00M | 650.00 | 650.00 | 740.00 | 0.00M | | 0.00M | 900.00 | 0.00M | | | 790.00 | 0.00M | 770.00 | 670.00 | 610.00 | 0.00M | 830.00 | 790.00 | 800.00 | 0.00M | 890.00 | 990.00 | 0.00M | 0.00M | 0.00M | 0.00M | 990.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M |
|
EBITDA
|
34.36M | 3.64M | 31.67M | 34.21M | 4.08M | 39.17M | 4.13M | 40.21M | 45.02M | 44.96M | 11.38M | 15.24M | 57.53M | 59.35M | 27.44M | 24.18M | 24.91M | 59.28M | 56.09M | 41.30M | 38.13M | 48.46M | 48.69M | 46.44M | 46.88M | 48.84M | 51.98M | 57.95M | 71.86M | 90.68M | 99.97M | 102.96M | 96.63M | 105.33M | 109.92M | 111.67M | 115.88M | 117.91M | 105.63M | 106.04M | 109.18M | 66.00M |
|
Interest Expenses
|
5.41M | 5.24M | 4.65M | 4.20M | 3.83M | 3.77M | 3.99M | 3.89M | 3.74M | 4.26M | 4.30M | 5.30M | 6.73M | 8.28M | 11.17M | 12.22M | 18.71M | 17.28M | 14.80M | 6.21M | 7.04M | 6.36M | 6.34M | 6.00M | 6.32M | 6.44M | 6.66M | 7.77M | 13.49M | 26.88M | 37.10M | 41.44M | 47.50M | 52.62M | 55.63M | 60.15M | 61.92M | 56.81M | 50.69M | 51.51M | 46.68M | |
|
Tax Rate
|
-0.56% | 43.75% | 0.98% | 0.80% | 87.08% | 0.04% | -140.85% | 0.72% | 0.45% | -1.23% | 4.97% | 3.41% | 0.84% | 0.32% | 0.77% | -1.42% | -3.84% | 4.52% | -2.45% | -2.15% | -1.74% | -0.24% | -1.74% | -2.06% | -1.91% | -1.89% | -2.15% | -2.10% | -1.59% | -1.10% | -1.06% | -0.84% | -0.78% | 1.52% | -1.57% | -1.81% | -2.30% | -2.45% | -2.15% | -2.22% | -2.24% | -3.33% |