|
Revenue
|
679.50M | 759.00M | 659.70M | 712.10M | 659.30M | 720.50M | 456.20M | 309.40M | 547.20M | 616.30M | 612.60M | 637.20M | 607.30M | 651.80M | 631.40M | 645.80M | 631.10M | 660.80M | 627.20M | 662.40M | 631.30M | 645.60M | 623.60M | 633.10M | 601.00M | 652.90M | 616.90M | 682.10M | 669.90M |
|
Cost of Revenue
|
298.60M | 336.80M | 296.60M | 318.50M | 292.30M | 28.20M | 268.80M | 211.50M | 238.80M | 276.30M | 254.20M | 268.60M | 251.00M | 308.60M | 257.30M | 276.00M | 266.40M | 294.60M | 264.50M | 283.80M | 268.00M | 309.70M | 267.30M | 306.50M | 283.70M | 280.40M | 280.90M | 312.20M | 299.70M |
|
Gross Profit
|
380.90M | 422.20M | 363.10M | 393.60M | 367.00M | 389.40M | 251.40M | 155.00M | 308.40M | 340.00M | 358.40M | 368.60M | 356.30M | 343.20M | 374.10M | 369.80M | 364.70M | 366.20M | 362.70M | 378.60M | 363.30M | 335.90M | 356.30M | 326.60M | 317.30M | 372.50M | 336.00M | 369.90M | 370.20M |
|
Research & Development
|
42.30M | 43.60M | 43.30M | 39.70M | 36.30M | 13.80M | 34.70M | 16.50M | 20.00M | 23.20M | 25.80M | 25.90M | 24.00M | 24.80M | 24.40M | 25.10M | 26.00M | 24.60M | 24.50M | 26.80M | 22.30M | 20.20M | 23.30M | 23.60M | 25.50M | 26.70M | 25.30M | 28.30M | 28.30M |
|
Selling, General & Administrative
|
257.20M | 311.00M | 274.90M | 278.00M | 252.00M | 175.50M | 268.70M | 241.90M | 226.80M | 243.30M | 237.50M | 259.40M | 250.60M | 272.30M | 258.20M | 279.50M | 264.20M | 253.60M | 266.10M | 272.90M | 257.70M | 260.20M | 284.90M | 302.50M | 270.90M | 299.70M | 271.70M | 295.30M | 284.40M |
|
Operating Expenses
|
299.50M | 354.60M | 318.20M | 317.70M | 288.30M | 189.30M | 303.40M | 258.40M | 246.80M | 266.50M | 263.30M | 285.30M | 274.60M | 297.10M | 282.60M | 304.60M | 290.20M | 278.20M | 290.60M | 299.70M | 280.00M | 280.40M | 308.20M | 326.10M | 296.40M | 326.40M | 297.00M | 323.60M | 312.70M |
|
Operating Income
|
81.40M | 67.60M | 44.90M | 75.90M | 78.70M | 36.20M | -25.00M | -107.90M | 61.60M | 73.50M | 95.10M | 83.30M | 81.70M | 46.10M | 91.50M | 65.20M | 74.50M | 88.00M | 72.10M | 78.90M | 83.30M | -202.80M | 48.10M | -1153.30M | 20.90M | 46.10M | 39.00M | 46.30M | 57.50M |
|
EBIT
|
81.40M | 67.60M | 44.90M | 75.90M | 78.70M | 36.20M | -25.00M | -107.90M | 61.60M | 73.50M | 95.10M | 83.30M | 81.70M | 46.10M | 91.50M | 65.20M | 74.50M | 88.00M | 72.10M | 78.90M | 83.30M | -202.80M | 48.10M | -1153.30M | 20.90M | 46.10M | 39.00M | 46.30M | 57.50M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | -15.40M | -13.90M | -12.90M | -11.70M | -11.90M | -9.90M | -9.30M | -8.00M | -9.00M |
|
Other Non Operating Income
|
1.50M | 0.80M | 0.10M | 1.30M | 0.20M | -0.10M | 0.10M | 0.10M | 0.20M | -1.40M | 0.30M | 0.30M | 0.20M | 1.60M | 0.30M | 0.30M | 0.30M | 2.20M | 0.30M | 7.10M | -32.10M | 1.70M | 0.10M | -1.10M | 0.60M | 0.30M | -0.70M | 2.40M | 1.40M |
|
Non Operating Income
|
| | | | | | 0.10M | 0.10M | 0.20M | -1.40M | 0.30M | 0.30M | 0.20M | 1.60M | 0.30M | 0.30M | 0.30M | 2.20M | 0.30M | 7.10M | -32.10M | 1.70M | 0.10M | -1.10M | 0.60M | 0.30M | -0.70M | 2.40M | 1.40M |
|
EBT
|
82.90M | 68.40M | 45.00M | 77.20M | 78.70M | 32.80M | -28.20M | -122.30M | 38.40M | 50.80M | 77.40M | 70.00M | 69.90M | 37.20M | 85.90M | 59.10M | 63.20M | 75.70M | 55.70M | 68.60M | 35.80M | -215.00M | 35.30M | -1166.10M | 9.60M | 36.50M | 29.00M | 40.70M | 49.90M |
|
Tax Provisions
|
18.80M | 17.20M | 7.10M | 15.70M | 16.60M | 10.20M | -11.00M | -28.80M | 14.80M | -40.30M | 15.60M | -9.00M | -10.30M | -5.30M | 15.50M | 14.60M | 13.60M | 2.20M | 11.90M | 16.70M | 14.30M | 2.40M | 11.70M | -14.50M | 1.40M | 35.30M | 11.00M | 14.30M | 80.20M |
|
Profit After Tax
|
64.10M | 51.20M | 37.90M | 61.50M | 62.10M | 56.10M | -13.20M | -59.00M | 23.60M | 91.10M | 71.70M | 90.10M | 92.90M | 42.50M | 74.90M | 47.10M | 49.60M | 73.50M | 43.80M | 51.90M | 21.50M | -217.40M | 23.60M | -1151.60M | 8.20M | 1.20M | 18.00M | 26.40M | -30.30M |
|
Income from Continuing Operations
|
64.10M | 51.20M | 37.90M | 61.50M | 62.10M | 22.60M | -17.20M | -93.50M | 23.60M | 91.10M | 61.80M | 79.00M | 80.20M | 42.50M | 70.40M | 44.50M | 49.60M | 73.50M | 43.80M | 51.90M | 21.50M | -217.40M | 23.60M | -1151.60M | 8.20M | 1.20M | 18.00M | 26.40M | -30.30M |
|
Consolidated Net Income
|
64.10M | 51.20M | 37.90M | 61.50M | 62.10M | 22.60M | -17.20M | -93.50M | 12.00M | 17.30M | 9.90M | 11.10M | 12.70M | 43.30M | 4.50M | 2.60M | -2.00M | 73.50M | 43.80M | 51.90M | 21.50M | -217.40M | 23.60M | -1151.60M | 8.20M | 1.20M | 18.00M | 26.40M | -30.30M |
|
Income towards Parent Company
|
64.10M | 51.20M | 37.90M | 61.50M | 62.10M | 22.60M | -17.20M | -93.50M | 12.00M | 17.30M | 9.90M | 11.10M | 12.70M | 43.30M | 4.50M | 2.60M | -2.00M | 73.50M | 43.80M | 51.90M | 21.50M | -217.40M | 23.60M | -1151.60M | 8.20M | 1.20M | 18.00M | 26.40M | -30.30M |
|
Net Income towards Common Stockholders
|
64.10M | 51.20M | 37.90M | 61.50M | 62.10M | 22.60M | -17.20M | -93.50M | 12.00M | 17.30M | 9.90M | 11.10M | 12.70M | 43.30M | 4.50M | 2.60M | -2.00M | 73.50M | 43.80M | 51.90M | 21.50M | -217.40M | 23.60M | -1151.60M | 8.20M | 1.20M | 18.00M | 26.40M | -30.30M |
|
EPS (Basic)
|
0.50 | 0.40 | 0.30 | 0.48 | 0.48 | 0.35 | -0.08 | -0.37 | 0.15 | 0.57 | 0.45 | 0.56 | 0.58 | 0.26 | 0.46 | 0.29 | 0.30 | 0.45 | 0.27 | 0.32 | 0.13 | -1.31 | 0.14 | -6.69 | 0.05 | 0.01 | 0.10 | 0.16 | -0.18 |
|
EPS (Weighted Average and Diluted)
|
0.50 | 0.40 | 0.30 | 0.48 | 0.48 | 0.35 | -0.08 | -0.37 | 0.14 | 0.54 | 0.41 | 0.51 | 0.52 | 0.24 | 0.42 | 0.26 | 0.28 | 0.42 | 0.25 | 0.29 | 0.12 | -1.26 | 0.14 | -6.69 | 0.05 | 0.01 | 0.10 | 0.16 | -0.18 |
|
Shares Outstanding (Weighted Average)
|
| 154.64M | 154.64M | 154.64M | 154.64M | 158.85M | 158.85M | 159.22M | 159.39M | 159.64M | 160.78M | 160.78M | 161.37M | 161.37M | 161.83M | 162.62M | 163.39M | 163.05M | 163.23M | 163.82M | 163.82M | 171.40M | 171.55M | 171.86M | 171.95M | 172.10M | 172.19M | 169.49M | 166.18M |
|
Shares Outstanding (Diluted Average)
|
127.90M | 127.90M | | | 130.60M | 136.40M | 159.20M | 159.50M | 163.90M | 164.10M | 175.90M | 178.40M | 178.10M | 177.60M | 179.80M | 179.20M | 178.40M | 177.60M | 177.40M | 176.90M | 176.30M | 166.90M | 173.40M | 172.10M | 172.90M | 172.20M | 173.60M | 171.70M | 170.30M |
|
EBITDA
|
81.40M | 67.60M | 44.90M | 75.90M | 78.70M | 36.20M | -25.00M | -107.90M | 61.60M | 73.50M | 95.10M | 83.30M | 81.70M | 46.10M | 91.50M | 65.20M | 74.50M | 88.00M | 72.10M | 78.90M | 83.30M | -202.80M | 48.10M | -1153.30M | 20.90M | 46.10M | 39.00M | 46.30M | 57.50M |
|
Interest Expenses
|
| | | | 0.20M | 3.30M | 3.30M | 14.50M | 23.40M | 21.30M | 18.00M | 13.60M | 12.00M | 10.50M | 5.90M | 6.40M | 11.60M | 14.50M | 16.70M | 17.40M | 15.40M | 13.90M | 12.90M | 11.70M | | | | | |
|
Tax Rate
|
22.68% | 25.15% | 15.78% | 20.34% | 21.09% | 31.10% | 39.01% | 23.55% | 38.54% | | 20.16% | | | | 18.04% | 24.70% | 21.52% | 2.91% | 21.36% | 24.34% | 39.94% | | 33.14% | 1.24% | 14.58% | 96.71% | 37.93% | 35.14% | |