|
Revenue
|
582.69M | 569.46M | 681.15M | 587.87M | 589.59M | 554.33M | 661.68M | 469.52M | 484.14M | 451.57M | 547.39M | 384.05M | 387.84M | 355.34M | 468.11M | 380.68M | 390.96M | 361.74M | 443.86M | 390.41M | 388.72M | 364.72M | 444.68M | 384.24M | 382.89M | 367.40M | 444.69M | 379.51M | 372.63M | 363.55M | 439.65M | 398.80M | 407.07M | 385.63M | 484.13M | 413.95M | 414.56M | 417.35M | 502.74M | 439.06M | 436.26M | 428.50M | 508.36M | 443.64M | 403.75M | 426.89M | 509.36M | 473.05M | 498.50M | 509.10M | 594.23M | 537.42M | 555.68M | 547.68M | 667.54M | 560.74M | 590.85M | 598.35M | 676.22M | 594.01M | 625.10M | 640.18M | 726.63M | 635.91M | 685.87M | 700.82M |
|
Cost of Revenue
|
253.09M | 240.26M | 238.16M | 240.85M | 236.80M | 237.38M | 91.44M | 215.01M | 209.85M | 197.50M | 36.61M | 158.33M | 158.17M | 157.37M | 177.44M | 156.73M | 153.07M | 152.59M | 164.51M | 158.98M | 157.94M | 161.18M | 165.89M | 156.64M | 152.77M | 152.03M | 156.37M | 157.86M | 152.72M | 156.62M | 162.16M | 153.30M | 149.69M | 150.15M | 163.20M | 154.34M | 155.86M | 163.43M | 474.25M | 239.36M | 245.19M | 245.10M | 258.50M | 243.48M | 229.91M | 235.66M | 250.25M | 251.00M | 251.36M | 256.98M | 280.24M | 281.37M | 300.58M | 294.86M | 332.13M | 306.85M | 309.92M | 311.13M | 321.15M | 316.87M | 322.77M | 331.84M | 338.03M | 334.64M | 338.78M | 349.07M |
|
Gross Profit
|
329.60M | 329.21M | 443.00M | 347.02M | 352.79M | 316.95M | 570.24M | 254.52M | 274.30M | 254.06M | 510.78M | 225.72M | 229.67M | 197.97M | 290.67M | 223.94M | 237.89M | 209.14M | 279.35M | 231.43M | 230.78M | 203.54M | 278.79M | 227.60M | 230.11M | 215.37M | 288.31M | 221.65M | 219.91M | 206.93M | 277.49M | 245.51M | 257.38M | 235.48M | 320.93M | 259.61M | 258.70M | 253.91M | 28.49M | 199.70M | 191.06M | 183.40M | 249.86M | 200.15M | 173.84M | 191.23M | 259.11M | 51.66M | 247.14M | 252.12M | 314.00M | 6.28M | 255.10M | 252.82M | 335.41M | 253.89M | 280.93M | 287.21M | 355.06M | 277.15M | 302.32M | 308.34M | 388.60M | 301.27M | 347.09M | 351.75M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.73M | 25.26M | 26.67M | 30.76M | 31.00M | 30.98M | 34.35M | 37.05M | 38.94M | 39.70M | 40.64M | 41.59M | 47.43M | 50.82M | 50.47M | 55.46M | 57.06M | 56.05M | 57.43M | 58.26M | 63.19M | 62.22M | 61.03M | 61.76M | 66.54M | 63.94M | 66.99M |
|
Selling, General & Administrative
|
264.89M | 250.68M | 311.32M | 263.97M | 261.63M | 255.44M | 128.87M | 234.07M | 230.59M | 209.27M | 22.83M | 182.33M | 172.82M | 169.46M | 186.50M | 176.87M | 172.91M | 169.82M | 186.74M | 186.72M | 185.58M | 193.20M | 195.55M | 178.80M | 176.25M | 178.07M | 180.72M | 178.25M | 172.07M | 184.60M | 193.43M | 199.14M | 213.79M | 185.44M | 216.70M | 208.62M | 203.37M | 202.47M | -417.84M | 51.64M | 50.40M | 50.02M | 54.72M | 52.86M | 58.81M | 51.12M | 60.77M | 56.58M | 62.28M | 64.42M | 66.85M | 71.36M | 69.14M | 71.97M | 76.79M | 81.05M | 72.27M | 81.87M | 75.84M | 78.81M | 76.87M | 76.21M | 76.04M | 79.91M | 82.55M | 76.64M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.86M | 2.95M | | 2.40M | | | | | | | | | | 4.01M | | | | | | | | | | 34.71M | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
287.48M | 271.56M | 269.41M | 271.24M | 267.13M | 267.48M | 421.17M | 223.68M | 220.08M | 221.25M | 429.25M | 179.02M | 178.39M | 176.96M | 195.93M | 175.67M | 171.82M | 172.89M | 185.01M | 179.07M | 177.11M | 180.55M | 186.71M | 171.48M | 168.58M | 167.40M | 171.95M | 173.33M | 156.01M | 169.05M | 169.37M | 167.05M | 164.82M | 165.83M | 178.11M | 169.38M | 169.94M | 178.28M | 844.56M | 329.10M | 322.66M | 320.76M | 344.92M | 332.45M | | | | 325.87M | -3.83M | | | 342.93M | | | | 394.73M | 406.76M | 395.48M | 413.08M | 403.70M | 406.60M | 426.21M | 442.19M | 430.82M | 432.83M | 452.40M |
|
Operating Expenses
|
552.37M | 522.24M | 580.73M | 535.21M | 528.76M | 522.92M | 550.03M | 457.75M | 450.67M | 430.52M | 452.08M | 361.35M | 351.21M | 346.42M | 382.43M | 352.54M | 344.73M | 342.71M | 371.75M | 365.80M | 362.70M | 373.75M | 382.26M | 350.28M | 344.83M | 345.47M | 352.66M | 351.58M | 339.93M | 356.60M | 362.80M | 368.59M | 378.61M | 351.27M | 394.81M | 378.00M | 373.31M | 380.75M | 426.71M | 404.46M | 398.32M | 401.45M | 430.40M | 416.32M | 374.94M | 387.30M | 428.82M | 421.39M | 421.38M | 460.13M | 503.95M | 496.43M | 504.02M | 496.67M | 574.53M | 532.84M | 535.08M | 534.78M | 547.18M | 545.70M | 545.69M | 563.45M | 579.99M | 577.28M | 579.32M | 596.03M |
|
Operating Income
|
23.48M | -23.69M | 135.96M | 52.66M | 60.83M | 8.99M | 111.64M | 11.77M | 20.02M | 21.05M | 90.81M | 22.70M | 36.63M | 8.91M | 35.40M | 28.13M | 46.22M | 12.86M | 68.88M | 22.06M | 16.50M | -9.03M | 62.42M | -11.06M | 38.05M | 21.93M | 87.67M | 27.93M | 9.14M | 8.97M | 55.55M | 27.82M | 26.48M | 31.82M | 90.48M | 34.05M | 40.00M | 41.44M | 74.67M | 34.60M | 37.93M | 25.09M | 77.97M | 27.32M | 28.81M | 39.60M | 80.53M | 51.66M | 73.28M | 48.98M | 94.11M | 6.28M | 51.66M | 51.02M | 93.01M | 27.90M | 55.77M | 63.57M | 129.03M | 48.32M | 79.41M | 76.73M | 146.64M | 58.63M | 106.55M | 104.79M |
|
EBIT
|
23.48M | -23.69M | 135.96M | 52.66M | 60.83M | 8.99M | 111.64M | 11.77M | 20.02M | 21.05M | 90.81M | 22.70M | 36.63M | 8.91M | 35.40M | 28.13M | 46.22M | 12.86M | 68.88M | 22.06M | 16.50M | -9.03M | 62.42M | -11.06M | 38.05M | 21.93M | 87.67M | 27.93M | 9.14M | 8.97M | 55.55M | 27.82M | 26.48M | 31.82M | 90.48M | 34.05M | 40.00M | 41.44M | 74.67M | 34.60M | 37.93M | 25.09M | 77.97M | 27.32M | 28.81M | 39.60M | 80.53M | 51.66M | 73.28M | 48.98M | 94.11M | 6.28M | 51.66M | 51.02M | 93.01M | 27.90M | 55.77M | 63.57M | 129.03M | 48.32M | 79.41M | 76.73M | 146.64M | 58.63M | 106.55M | 104.79M |
|
Non Operating Investment Income
|
| | | | 9.13M | | | 5.90M | | 65.27M | | 17.85M | 37.80M | | 164.63M | | 37.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | 20.58M | 20.61M | 20.63M | 23.24M | -24.59M | -25.15M | -20.04M | -15.46M | -15.45M | -15.46M | -15.50M | -16.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02M | 6.92M | 8.39M | 8.70M | 9.37M | 10.04M | 9.97M | 9.75M | 7.85M |
|
Other Non Operating Income
|
-9.25M | | | | | | | | | -46.38M | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.19M | 1.19M | -67.81M | -2.03M | -1.86M | -2.33M | -2.05M | -1.83M | -1.83M | -1.83M | -1.80M | -2.31M | -2.15M | -2.27M | -82.42M | -2.60M | -2.60M | -2.60M | -2.68M | -1.52M | -1.62M | -1.76M | -1.76M | 0.69M | 0.68M | 0.68M | 0.68M | -1.05M | -1.02M | -1.05M | -1.03M | -4.64M | -4.64M | -4.64M |
|
EBT
|
1.01M | -37.22M | 115.42M | 41.19M | 57.02M | -6.15M | 85.17M | -12.67M | -2.34M | 18.83M | 79.41M | 20.21M | 60.03M | -6.17M | 184.48M | 11.19M | 31.18M | -2.72M | 55.16M | 6.61M | 3.32M | -22.69M | 42.61M | -23.83M | 27.92M | 12.98M | 79.69M | -22.79M | -0.37M | 0.40M | 53.28M | 23.86M | 22.27M | 59.91M | 5.19M | 27.16M | 33.59M | 35.07M | 80.27M | 31.46M | 34.59M | 22.50M | 75.92M | 38.86M | 29.44M | 40.86M | 6.27M | 50.57M | 72.56M | 74.95M | 92.42M | 5.84M | 85.64M | 50.84M | 93.68M | 31.76M | 60.98M | 69.99M | 139.87M | 55.66M | 87.08M | 85.04M | 155.64M | 63.97M | 111.66M | 108.00M |
|
Tax Provisions
|
-38.20M | -2.48M | 44.06M | 27.03M | 25.43M | -2.02M | 18.07M | -6.03M | -2.90M | 12.44M | 28.42M | 5.85M | 25.78M | -3.19M | 66.17M | 5.08M | 13.81M | 2.58M | 16.42M | 3.76M | -5.74M | -10.25M | 8.69M | -9.41M | 11.70M | 3.61M | 28.01M | -9.20M | 0.12M | 0.12M | 13.38M | 10.74M | 6.71M | 23.42M | 63.08M | 5.25M | 10.00M | 10.09M | 23.29M | 1.30M | 9.41M | 6.07M | 7.71M | 6.01M | 5.80M | 7.30M | -4.47M | 9.50M | 18.24M | 20.30M | 22.53M | 1.11M | 23.90M | 14.22M | 22.89M | 9.44M | 14.40M | 16.40M | 29.62M | 15.24M | 21.54M | 20.90M | 31.90M | 14.42M | 28.72M | 26.40M |
|
Profit After Tax
|
39.21M | -35.73M | 90.93M | 14.16M | 32.03M | -4.36M | 67.14M | -6.64M | -119.82M | 15.69M | 58.95M | 42.60M | -87.65M | -2.98M | 178.39M | 6.36M | 20.14M | -24.29M | 46.63M | 2.85M | 9.19M | -12.50M | 35.96M | -14.42M | 16.40M | 9.41M | 51.69M | -13.59M | -0.49M | 0.41M | 39.90M | 13.18M | 15.60M | 36.49M | -57.90M | 21.91M | 23.60M | 24.98M | 56.98M | 30.16M | 25.17M | 16.43M | 68.21M | 32.85M | 23.66M | 33.58M | 10.74M | 41.11M | 54.32M | 54.66M | 69.89M | 4.72M | 61.78M | 36.62M | 70.79M | 22.32M | 46.57M | 53.62M | 110.24M | 40.42M | 65.54M | 64.14M | 123.72M | 49.55M | 82.94M | 81.65M |
|
Equity Income
|
8.43M | 7.50M | 0.33M | 9.11M | 7.68M | 5.48M | -3.24M | -5.75M | 2.79M | -1.07M | 4.05M | 0.01M | 1.06M | 1.01M | 0.85M | -2.87M | -0.41M | -0.12M | 0.18M | -2.15M | 0.03M | 1.60M | -7.84M | -0.57M | -0.36M | 0.17M | -0.03M | -41.90M | -0.41M | 0.46M | 5.57M | 0.17M | -0.27M | 31.56M | -12.82M | 0.01M | -0.01M | -0.02M | 10.77M | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.06M | -0.11M | -0.18M | -1.36M | 0.21M | 0.10M | 0.04M | -0.19M | -0.10M | -0.22M | -0.04M | -0.05M | -0.03M | -0.02M | 0.27M | -0.25M | 0.01M | -0.06M | 0.06M | 0.11M | -0.13M | 0.06M | -1.04M | -0.16M | -0.18M | -0.05M | -0.01M | -5.32M | -0.28M | -0.12M | 0.48M | -0.07M | -0.04M | 3.67M | -1.03M | 0.00M | -0.00M | -0.00M | 1.78M | | | | | | | | 0.73M | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
39.21M | -34.74M | 71.36M | 14.16M | 31.58M | -4.13M | 67.10M | -6.64M | 0.56M | 6.39M | 50.98M | 14.36M | 34.25M | -2.98M | 118.31M | 6.11M | 17.36M | -5.30M | 38.74M | 2.85M | 9.06M | -12.44M | 33.92M | -14.42M | 16.22M | 9.37M | 51.68M | -13.59M | -0.49M | 0.28M | 39.90M | 13.12M | 15.56M | 36.49M | -57.90M | 21.91M | 23.60M | 24.97M | 56.98M | 30.16M | 25.17M | 16.43M | 68.21M | 32.85M | 23.64M | 33.56M | 10.74M | 41.07M | 54.32M | 54.65M | 69.89M | 4.72M | 61.74M | 36.62M | 70.79M | 22.32M | 46.57M | 53.59M | 110.24M | 40.42M | 65.54M | 64.14M | 123.74M | 49.55M | 82.94M | 81.60M |
|
Consolidated Net Income
|
-0.09M | -0.99M | 20.54M | | 0.24M | -0.22M | | 11.87M | -120.38M | 9.07M | 7.92M | 28.19M | -121.90M | 5.70M | 60.08M | -2.79M | 2.78M | -18.99M | 26.94M | -0.99M | | | -0.09M | | | | | | | | -2.27M | | | -0.49M | 0.06M | 21.91M | 23.60M | | | 30.16M | 25.17M | 16.43M | 68.21M | 32.85M | 23.64M | 33.56M | 10.74M | 41.07M | 54.32M | 54.65M | 69.89M | 4.72M | 61.74M | 36.62M | 70.79M | 22.32M | 46.57M | 53.59M | 110.24M | 40.42M | 65.54M | 64.14M | 123.74M | 49.55M | 82.94M | 81.60M |
|
Income towards Parent Company
|
-0.09M | -0.99M | 20.54M | | 0.24M | -0.22M | | 11.87M | -120.38M | 9.07M | 7.92M | 28.19M | -121.90M | 5.70M | 60.08M | -2.79M | 2.78M | -18.99M | 26.94M | -0.99M | | | -0.09M | | | | | | | | -2.27M | | | -0.49M | 0.06M | 21.91M | 23.60M | | | 30.16M | 25.17M | 16.43M | 68.21M | 32.85M | 23.64M | 33.56M | 10.74M | 41.07M | 54.32M | 54.65M | 69.89M | 4.72M | 61.74M | 36.62M | 70.79M | 22.32M | 46.57M | 53.59M | 110.24M | 40.42M | 65.54M | 64.14M | 123.74M | 49.55M | 82.94M | 81.60M |
|
Net Income towards Common Stockholders
|
-0.09M | -0.99M | 20.54M | | 0.24M | -0.22M | | 11.87M | -120.38M | 9.07M | 7.92M | 28.19M | -121.90M | 5.70M | 60.08M | -2.79M | 2.78M | -18.99M | 26.94M | -0.99M | | | -0.09M | | | | | | | | -2.27M | | | -0.49M | 0.06M | 21.91M | 23.60M | | | 30.16M | 25.17M | 16.43M | 68.21M | 32.85M | 23.64M | 33.56M | 10.74M | 41.07M | 54.32M | 54.65M | 69.89M | 4.72M | 61.74M | 36.62M | 70.79M | 22.32M | 46.57M | 53.59M | 110.24M | 40.42M | 65.54M | 64.14M | 123.74M | 49.55M | 82.94M | 81.60M |
|
EPS (Basic)
|
0.27 | -0.25 | 0.14 | 0.09 | 0.22 | -0.03 | 0.46 | -0.04 | -0.81 | 0.11 | 0.05 | 0.29 | -0.59 | 0.02 | 0.41 | 0.04 | 0.14 | -0.16 | 0.18 | 0.02 | 0.06 | -0.08 | 0.00 | -0.09 | 0.10 | 0.06 | 0.32 | -0.05 | | | -0.01 | 0.08 | 0.10 | 0.20 | 0.00 | 0.13 | 0.14 | 0.15 | 0.33 | 0.18 | 0.15 | 0.10 | 0.41 | 0.20 | 0.14 | 0.20 | 0.06 | 0.25 | 0.32 | 0.33 | 0.42 | 0.03 | 0.37 | 0.22 | 0.42 | 0.14 | 0.28 | 0.33 | 0.67 | 0.25 | 0.40 | 0.39 | 0.75 | 0.30 | 0.51 | 0.50 |
|
EPS (Weighted Average and Diluted)
|
0.27 | -0.25 | 0.14 | 0.08 | 0.21 | -0.03 | 0.44 | 0.04 | -0.79 | 0.10 | 0.05 | 0.28 | -0.58 | -0.02 | 0.39 | 0.04 | 0.13 | -0.16 | 0.17 | 0.02 | 0.06 | -0.08 | 0.00 | -0.09 | 0.10 | 0.06 | 0.31 | -0.05 | | | -0.01 | 0.08 | 0.09 | 0.20 | 0.00 | 0.13 | 0.14 | 0.15 | 0.33 | 0.18 | 0.15 | 0.10 | 0.41 | 0.20 | 0.14 | 0.20 | 0.06 | 0.24 | 0.32 | 0.32 | 0.42 | 0.03 | 0.37 | 0.22 | 0.42 | 0.13 | 0.28 | 0.32 | 0.67 | 0.24 | 0.40 | 0.39 | 0.75 | 0.30 | 0.50 | 0.50 |
|
Shares Outstanding (Weighted Average)
|
143.98M | 144.34M | 144.19M | 145.19M | 145.60M | 145.80M | 145.64M | 146.78M | 147.18M | 147.35M | 147.19M | 147.87M | 148.00M | 148.25M | 148.15M | 148.71M | 148.80M | 150.03M | 149.75M | 150.61M | 150.80M | 150.82M | 150.67M | 163.99M | 166.35M | 165.05M | 164.39M | 161.00M | 161.13M | 161.19M | 161.13M | 161.40M | 161.79M | 162.17M | 161.93M | 164.09M | 165.03M | 165.06M | 164.84M | 165.67M | 166.15M | 166.15M | 166.04M | 166.55M | 166.87M | 167.07M | 166.97M | 167.65M | 168.01M | 168.03M | 167.93M | 167.87M | 167.82M | 167.29M | 166.87M | 164.97M | 164.84M | 164.75M | 164.72M | 164.63M | 164.59M | 164.53M | 164.43M | 163.78M | 163.58M | 163.39M |
|
Shares Outstanding (Diluted Average)
|
144.63M | 144.34M | 146.37M | 153.92M | 152.96M | 145.80M | 152.60M | 146.78M | 151.80M | 151.29M | 152.01M | 151.47M | 149.80M | 148.25M | 152.69M | 155.27M | 156.51M | 150.03M | 157.77M | 161.92M | 161.87M | 150.82M | 161.32M | 163.99M | 168.32M | 166.98M | 166.42M | 161.00M | 161.13M | 162.94M | 162.82M | 162.59M | 163.81M | 164.41M | 164.26M | 166.24M | 166.90M | 166.97M | 166.94M | 167.13M | 167.55M | 167.56M | 167.54M | 167.84M | 168.08M | 168.06M | 168.04M | 168.16M | 168.35M | 168.55M | 168.53M | 168.26M | 167.82M | 167.42M | 167.14M | 165.40M | 165.32M | 165.44M | 165.66M | 165.63M | 165.72M | 165.85M | 165.80M | 164.91M | 164.79M | 164.73M |
|
EBITDA
|
23.48M | -23.69M | 135.96M | 52.66M | 60.83M | 8.99M | 111.64M | 11.77M | 20.02M | 21.05M | 90.81M | 22.70M | 36.63M | 8.91M | 35.40M | 28.13M | 46.22M | 12.86M | 68.88M | 22.06M | 16.50M | -9.03M | 62.42M | -11.06M | 38.05M | 21.93M | 87.67M | 27.93M | 9.14M | 8.97M | 55.55M | 27.82M | 26.48M | 31.82M | 90.48M | 34.05M | 40.00M | 41.44M | 74.67M | 34.60M | 37.93M | 25.09M | 77.97M | 27.32M | 28.81M | 39.60M | 80.53M | 51.66M | 73.28M | 48.98M | 94.11M | 6.28M | 51.66M | 51.02M | 93.01M | 27.90M | 55.77M | 63.57M | 129.03M | 48.32M | 79.41M | 76.73M | 146.64M | 58.63M | 106.55M | 104.79M |
|
Interest Expenses
|
21.66M | 21.03M | 20.87M | 20.58M | 20.61M | 20.63M | -61.83M | | | | -65.28M | | | | 2.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-3,782.18% | 6.67% | 38.17% | 65.62% | 44.61% | 32.80% | 21.22% | 47.58% | 123.81% | 66.05% | 35.79% | 28.95% | 42.95% | 51.69% | 35.87% | 45.42% | 44.31% | -94.71% | 29.77% | 56.94% | -173.14% | 45.17% | 20.38% | 39.48% | 41.91% | 27.83% | 35.15% | 40.38% | -33.70% | 29.95% | 25.11% | 45.03% | 30.13% | 39.09% | 1,216.18% | 19.33% | 29.76% | 28.78% | 29.02% | 4.14% | 27.22% | 26.98% | 10.15% | 15.46% | 19.70% | 17.87% | -71.39% | 18.79% | 25.14% | 27.09% | 24.38% | 19.05% | 27.91% | 27.97% | 24.44% | 29.72% | 23.62% | 23.43% | 21.18% | 27.38% | 24.74% | 24.58% | 20.49% | 22.54% | 25.72% | 24.44% |