|
Revenue
|
246.18M | 235.14M | 296.76M | 253.42M | 244.52M | 231.62M | 229.44M | 238.21M | 233.15M | 231.84M | 249.41M | 239.15M | 243.83M | 243.38M | 293.36M | 255.17M | 249.69M | 244.68M | 254.93M | 237.18M | 227.96M | 207.48M | 225.19M | 214.96M | 212.07M | 211.80M | 218.94M | 213.26M | 215.88M | 226.22M | 264.97M | 234.53M | 242.56M | 237.81M | 243.25M | 251.77M | 250.94M | 234.79M | 295.88M | 234.77M | 264.73M | 276.26M | 422.91M | 373.28M | 340.29M | 315.34M | 365.12M | 266.03M | 237.22M | 294.11M | 313.58M | 321.68M | 306.19M | 312.67M | 308.29M | 353.14M | 330.59M | 373.35M | 375.42M | 367.82M | 373.18M | 424.44M |
|
Research & Development
|
16.44M | 15.84M | 16.12M | 15.94M | 16.07M | 15.14M | 15.53M | 16.14M | 15.33M | 15.88M | 16.01M | 15.86M | 16.02M | 17.00M | 16.94M | 16.73M | 17.54M | 15.99M | 16.49M | 17.17M | 16.31M | 16.40M | 16.77M | 17.68M | 17.64M | 17.20M | 17.87M | 17.71M | 18.40M | 17.78M | 18.09M | 18.69M | 18.00M | 18.60M | 19.19M | 20.09M | 20.50M | 20.87M | 20.13M | 19.89M | 21.32M | 19.47M | 21.44M | 20.61M | 19.17M | 19.72M | 21.02M | 21.59M | 20.90M | 21.50M | 21.49M | 22.44M | 22.78M | 22.59M | 23.51M | 24.58M | 24.68M | 24.60M | 25.50M | 26.18M | 26.20M | 25.94M |
|
Other Operating Expenses
|
195.41M | 193.68M | 229.89M | 209.10M | 208.22M | 193.24M | 191.40M | 204.22M | 192.57M | 193.17M | 237.00M | 199.00M | 205.00M | 201.81M | 237.42M | 217.93M | 216.11M | 201.99M | 198.50M | 198.41M | 196.84M | 177.57M | 197.84M | 189.71M | 184.70M | 181.50M | 192.57M | 187.31M | 183.96M | 181.32M | 214.87M | 190.79M | 197.14M | 196.95M | 192.75M | 200.36M | 197.47M | 191.41M | 225.44M | 188.58M | 204.81M | 219.87M | 271.93M | 285.37M | 262.73M | 243.27M | 237.44M | 215.54M | 207.94M | 249.92M | 246.62M | 264.29M | 278.67M | 251.21M | 250.57M | 275.26M | 274.53M | 297.14M | 316.60M | 284.26M | 299.19M | 350.89M |
|
Operating Expenses
|
230.31M | 227.68M | 265.51M | 243.59M | 242.81M | 227.35M | 227.39M | 244.70M | 225.31M | 226.58M | 256.55M | 232.43M | 238.16M | 235.21M | 270.00M | 250.06M | 249.55M | 233.78M | 230.55M | 231.36M | 229.06M | 210.05M | 229.76M | 222.30M | 217.32M | 213.61M | 226.44M | 220.29M | 217.52M | 214.39M | 248.40M | 224.91M | 230.04M | 230.66M | 227.68M | 235.72M | 233.54M | 228.30M | 260.91M | 224.55M | 241.47M | 254.54M | 309.11M | 321.15M | 297.12M | 277.95M | 273.17M | 251.81M | 243.39M | 286.87M | 283.31M | 302.63M | 317.89M | 291.08M | 290.46M | 315.68M | 314.72M | 337.98M | 358.35M | 326.45M | 340.97M | 392.80M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.62M | 12.52M | 7.15M | 15.58M | 16.05M | 17.39M | 6.50M | 34.97M | 10.22M | 23.26M | 21.72M | 113.80M | 52.13M | 43.17M | 37.39M | 91.95M | 14.21M | -6.17M | 7.24M | 30.27M | 19.05M | -11.70M | 21.59M | 17.83M | 37.45M | 15.87M | 35.37M | 17.07M | 41.38M | 32.21M | 31.64M |
|
EBIT
|
21.16M | 14.01M | 38.98M | 17.60M | 12.37M | 14.49M | 11.40M | 2.30M | 16.07M | 14.10M | 2.09M | 13.57M | 12.82M | 14.33M | 29.33M | 10.27M | 4.55M | 15.02M | 12.85M | 9.72M | 3.00M | 1.66M | -0.34M | -2.47M | -0.27M | 2.88M | -2.58M | -1.67M | 5.22M | 18.33M | 26.21M | 9.62M | 12.52M | 7.15M | 15.58M | 16.05M | 17.39M | 6.50M | 34.97M | 10.22M | 23.26M | 21.72M | 113.80M | 52.13M | 43.17M | 37.39M | 91.95M | 14.21M | -6.17M | 7.24M | 30.27M | 19.05M | -11.70M | 21.59M | 17.83M | 37.45M | 15.87M | 35.37M | 17.07M | 41.38M | 32.21M | 31.64M |
|
Non Operating Income
|
25.37M | 22.13M | 26.03M | 24.60M | 30.82M | 27.55M | 29.22M | 30.75M | 27.45M | 26.34M | 57.18M | 26.89M | 31.55M | 28.46M | 29.76M | 34.92M | 45.82M | 30.56M | 27.16M | 29.36M | 32.70M | 27.12M | 30.25M | 29.43M | 31.81M | 28.62M | 29.36M | 32.22M | 28.53M | 27.11M | 25.74M | 22.63M | 28.58M | 25.81M | 24.04M | 21.69M | 22.82M | 23.13M | 21.68M | 18.69M | 16.13M | 20.54M | 20.16M | 20.84M | 23.98M | 29.25M | 35.73M | 21.02M | 20.09M | 57.06M | 31.61M | 38.59M | 68.05M | 29.73M | 32.44M | 27.16M | 25.04M | 27.98M | 30.91M | 28.02M | 30.54M | 31.33M |
|
EBT
|
15.86M | 7.46M | 31.25M | 9.83M | 1.70M | 4.26M | 2.05M | -6.49M | 7.84M | 5.26M | -7.13M | 6.71M | 5.67M | 8.16M | 23.36M | 5.11M | 0.14M | 10.90M | 9.60M | 5.81M | -1.10M | -2.57M | -4.57M | -7.34M | -5.25M | -1.81M | -7.50M | -7.03M | -1.64M | 11.83M | 16.57M | 9.62M | 12.52M | 7.15M | 15.58M | 16.05M | 17.39M | 6.50M | 34.97M | 3.67M | 20.37M | 18.26M | 111.02M | 49.48M | 40.72M | 34.93M | 89.66M | 11.70M | -9.80M | 0.22M | 19.58M | 5.91M | -29.17M | 1.84M | -0.41M | 16.91M | -6.12M | 11.27M | -4.29M | 19.98M | 9.68M | 9.14M |
|
Tax Provisions
|
6.50M | 3.21M | 12.34M | 4.07M | 1.27M | 1.80M | -1.70M | -2.61M | 4.46M | 2.23M | -3.77M | 2.82M | 2.61M | 2.65M | 9.67M | 1.69M | 1.39M | 6.27M | 6.83M | 3.73M | 0.40M | -1.44M | 2.69M | -4.09M | -2.39M | -0.75M | | -1.69M | -0.27M | 4.42M | | 2.92M | 3.66M | 2.08M | 7.32M | 4.86M | 5.02M | 2.55M | 9.54M | 2.40M | 5.62M | 6.08M | 31.91M | 13.47M | 12.01M | 11.14M | 29.05M | 4.43M | -1.45M | 2.57M | 7.88M | 4.58M | -2.13M | 7.81M | 6.24M | 11.71M | 5.60M | 10.86M | 6.34M | 10.72M | 10.54M | 9.92M |
|
Profit After Tax
|
9.36M | 4.25M | 18.91M | 5.09M | -0.31M | 2.11M | 3.43M | -4.66M | 2.42M | 2.32M | -3.70M | 3.66M | 2.85M | 5.24M | 13.31M | 3.22M | -1.55M | 4.47M | 2.69M | 6.12M | -1.50M | -1.14M | -3.86M | -3.91M | 6.71M | -1.06M | -2.42M | -5.34M | -1.36M | 7.86M | 21.20M | 6.71M | 8.86M | 5.07M | 8.26M | 11.19M | 12.38M | 3.95M | 25.43M | 7.82M | 17.65M | 15.64M | 81.88M | 38.66M | 31.16M | 26.25M | 62.90M | 9.78M | -4.72M | 4.67M | 22.41M | 14.62M | -9.57M | 13.86M | 11.19M | 26.05M | 10.27M | 24.51M | 10.73M | 30.66M | 21.67M | 21.71M |
|
Net Income - Minority
|
| | -3.03M | | -4.45M | -4.81M | -5.33M | -6.11M | -7.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.20M | 0.59M | 0.74M | 0.68M | 0.75M | -0.35M | 4.08M | 0.77M | 0.95M | 0.70M | 0.33M | 0.23M | 0.22M | 0.27M | 0.37M | 0.20M | 0.30M | 0.15M | 0.08M | 0.40M | 0.35M | 0.13M | 0.05M | -0.06M | 1.52M | 0.07M | 0.12M | 0.10M | 0.01M | 0.07M | 0.00M | 0.00M | -0.02M | -0.01M | 0.01M | | | | | | | | | | | | | 0.49M | -0.85M | 0.14M | -0.03M | -0.15M | -0.17M | -0.08M | 0.50M | -0.31M | | | | | | |
|
Income from Continuing Operations
|
9.36M | 4.25M | 18.91M | 5.76M | 0.44M | 2.46M | 3.75M | -3.88M | 3.38M | 3.02M | -3.37M | 3.89M | 3.07M | 5.51M | 13.69M | 3.42M | -1.25M | 4.62M | 2.77M | 2.08M | -1.50M | -1.14M | -7.26M | -3.25M | -2.85M | -1.06M | -7.50M | -5.34M | -1.36M | 7.40M | 16.57M | 6.71M | 8.86M | 5.07M | 8.26M | 11.19M | 12.38M | 3.95M | 25.43M | 1.27M | 14.76M | 12.18M | 79.10M | 36.01M | 28.71M | 23.78M | 60.60M | 7.27M | -8.35M | -2.35M | 11.70M | 1.32M | -27.04M | -5.96M | -6.65M | 5.20M | -11.71M | 0.41M | -10.63M | 9.26M | -0.85M | -0.78M |
|
Consolidated Net Income
|
9.36M | 4.25M | 18.91M | 5.76M | 0.44M | 2.46M | 3.75M | -3.88M | 3.38M | 3.02M | -3.37M | 3.89M | 3.07M | 5.51M | 13.69M | 3.42M | -1.25M | 4.62M | 2.77M | 2.46M | 2.15M | 0.36M | 0.77M | -0.62M | 9.57M | 0.41M | 0.76M | 0.59M | 0.05M | 0.46M | 0.03M | 6.71M | 8.86M | 5.07M | 8.26M | 11.19M | 12.38M | 3.95M | 25.43M | 1.27M | 14.76M | 12.18M | 79.10M | 36.01M | 28.71M | 23.78M | 60.60M | 7.27M | -8.35M | -2.35M | 11.70M | 1.32M | -27.04M | -5.96M | -6.65M | 5.20M | -11.71M | 0.41M | -10.63M | 9.26M | -0.85M | -0.78M |
|
Income towards Parent Company
|
9.36M | 4.25M | 15.87M | 5.76M | -4.02M | -2.35M | -1.59M | -9.99M | -3.69M | 3.02M | -3.37M | 3.89M | 3.07M | 5.51M | 13.69M | 3.42M | -1.25M | 4.62M | 2.77M | 2.46M | 2.15M | 0.36M | 0.77M | -0.62M | 9.57M | 0.41M | 0.76M | 0.59M | 0.05M | 0.46M | 0.03M | 6.71M | 8.86M | 5.07M | 8.26M | 11.19M | 12.38M | 3.95M | 25.43M | 1.27M | 14.76M | 12.18M | 79.10M | 36.01M | 28.71M | 23.78M | 60.60M | 7.27M | -8.35M | -2.35M | 11.70M | 1.32M | -27.04M | -5.96M | -6.65M | 5.20M | -11.71M | 0.41M | -10.63M | 9.26M | -0.85M | -0.78M |
|
Net Income towards Common Stockholders
|
9.36M | 4.25M | 15.87M | 5.76M | -4.02M | -2.35M | -1.59M | -9.99M | -3.69M | 3.02M | -3.37M | 3.89M | 3.07M | 5.51M | 13.69M | 3.42M | -1.25M | 4.62M | 2.77M | 2.46M | 2.15M | 0.36M | 0.77M | -0.62M | 9.57M | 0.41M | 0.76M | 0.59M | 0.05M | 0.46M | 0.03M | 6.71M | 8.86M | 5.07M | 8.26M | 11.19M | 12.38M | 3.95M | 25.43M | 1.27M | 14.76M | 12.18M | 79.10M | 36.01M | 28.71M | 23.78M | 60.60M | 7.27M | -8.35M | -2.35M | 11.70M | 1.32M | -27.04M | -5.96M | -6.65M | 5.20M | -11.71M | 0.41M | -10.63M | 9.26M | -0.85M | -0.78M |
|
EPS (Basic)
|
0.69 | 0.27 | 1.36 | 0.38 | -0.02 | 0.15 | 0.25 | -0.34 | 0.18 | 0.17 | -0.27 | 0.27 | 0.21 | 0.38 | 0.99 | 0.24 | -0.11 | 0.33 | 0.20 | 0.27 | -0.11 | -0.08 | -0.28 | -0.25 | -0.21 | -0.08 | -0.28 | -0.40 | -0.10 | 1.00 | 2.00 | 0.51 | 0.67 | 0.38 | 0.62 | 0.86 | 0.95 | 0.31 | 1.99 | 0.61 | 1.40 | 1.25 | 6.56 | 3.07 | 2.46 | 2.07 | 4.98 | 0.75 | -0.32 | 0.40 | 1.93 | 1.32 | -0.85 | 1.32 | 1.06 | 2.50 | 0.99 | 2.38 | 1.04 | 2.93 | 2.06 | 2.06 |
|
EPS (Weighted Average and Diluted)
|
0.66 | 0.26 | 1.31 | 0.36 | -0.02 | 0.15 | 0.25 | -0.34 | 0.17 | 0.16 | -0.27 | 0.26 | 0.20 | 0.37 | 0.94 | 0.23 | -0.11 | 0.31 | 0.19 | 0.26 | -0.11 | -0.08 | -0.28 | -0.25 | -0.21 | -0.08 | -0.28 | -0.40 | -0.10 | 1.00 | 2.00 | 0.48 | 0.63 | 0.36 | 0.59 | 0.81 | 0.89 | 0.29 | 1.83 | 0.58 | 1.34 | 1.19 | 6.17 | 2.91 | 2.28 | 1.92 | 4.60 | 0.69 | -0.32 | 0.37 | 1.79 | 1.22 | -0.85 | 1.21 | 0.97 | 2.37 | 0.92 | 2.16 | 0.92 | 2.72 | 1.91 | 1.90 |
|
Shares Outstanding (Weighted Average)
|
13.34M | 13.35M | 13.36M | 13.62M | 13.64M | 13.67M | 13.67M | 13.69M | 13.59M | 13.59M | 13.61M | | 13.61M | 13.64M | 13.51M | 13.60M | 13.62M | 13.63M | 13.63M | 13.73M | 13.75M | 13.76M | 13.43M | 13.41M | 13.36M | 13.37M | 13.36M | 13.44M | 13.28M | 13.24M | 13.11M | 13.24M | 13.24M | 13.26M | 13.28M | 13.05M | 13.02M | 12.86M | 12.80M | 13.09M | 12.72M | 12.56M | 12.49M | 12.68M | 12.69M | 12.70M | 12.62M | 12.42M | 12.23M | 11.35M | 10.97M | 11.17M | 11.06M | 10.55M | 10.38M | 10.46M | 10.33M | 10.33M | 10.33M | 10.53M | 10.53M | 10.52M |
|
Shares Outstanding (Diluted Average)
|
13.90M | 13.96M | 13.90M | 14.20M | 13.94M | 13.92M | 13.94M | 13.60M | | | 13.60M | | 14.07M | 14.17M | 14.12M | 14.11M | 14.18M | 14.30M | 14.25M | 14.28M | 14.34M | 14.34M | 13.64M | 13.38M | 13.37M | 13.37M | 13.37M | 13.40M | 13.33M | 13.79M | 13.67M | 13.98M | 14.05M | 14.14M | 14.06M | 13.85M | 13.86M | 13.85M | 13.85M | 13.46M | 13.27M | 13.19M | 13.22M | 13.30M | 13.68M | 13.66M | 13.58M | 13.50M | 13.14M | 12.81M | 12.61M | 11.96M | 11.91M | 11.75M | 11.65M | 11.00M | 11.11M | 11.28M | 11.23M | 11.28M | 11.35M | 11.45M |
|
EBITDA
|
21.16M | 14.01M | 38.98M | 17.60M | 12.37M | 14.49M | 11.40M | 2.30M | 16.07M | 14.10M | 2.09M | 13.57M | 12.82M | 14.33M | 29.33M | 10.27M | 4.55M | 15.02M | 12.85M | 9.72M | 3.00M | 1.66M | -0.34M | -2.47M | -0.27M | 2.88M | -2.58M | -1.67M | 5.22M | 18.33M | 26.21M | 9.62M | 12.52M | 7.15M | 15.58M | 16.05M | 11.76M | 4.48M | 34.97M | 10.22M | 7.28M | 15.88M | 113.80M | 52.13M | 43.17M | 37.39M | 91.95M | 14.21M | -6.17M | 7.24M | 30.27M | 19.05M | -11.70M | 21.59M | 17.83M | 37.45M | 15.87M | 35.37M | 17.07M | 41.38M | 32.21M | 31.64M |
|
Interest Expenses
|
5.30M | 6.55M | 7.73M | 7.77M | 10.67M | 10.23M | 9.35M | 8.79M | 8.23M | 8.84M | 9.22M | 6.86M | 7.14M | 6.16M | 5.97M | 5.16M | 4.41M | 4.13M | 3.25M | 3.91M | 4.11M | 4.23M | 4.23M | 4.87M | 4.97M | 4.69M | 4.91M | 5.36M | 6.85M | 6.50M | 9.64M | 8.96M | 10.91M | 12.91M | 13.61M | 12.99M | 13.19M | 11.53M | 7.98M | 6.55M | 2.89M | 3.46M | 2.78M | 2.65M | 2.45M | 2.47M | 2.29M | 2.51M | 3.63M | 7.02M | 10.69M | 13.14M | 17.47M | 19.74M | 18.25M | 20.55M | 21.98M | 24.10M | 21.36M | 21.40M | 22.53M | 22.50M |
|
Tax Rate
|
40.96% | 43.04% | 39.49% | 41.39% | 74.30% | 42.33% | | 40.16% | 56.95% | 42.49% | 52.81% | 42.01% | 45.96% | 32.52% | 41.41% | 33.06% | | 57.55% | 71.14% | 64.16% | | 55.85% | | 55.69% | 45.58% | 41.49% | | 24.01% | 16.74% | 37.41% | | 30.31% | 29.26% | 29.12% | 46.97% | 30.26% | 28.84% | 39.21% | 27.27% | 65.48% | 27.56% | 33.30% | 28.75% | 27.22% | 29.49% | 31.91% | 32.41% | 37.90% | 14.79% | | 40.26% | 77.62% | 7.31% | | | 69.27% | | 96.41% | | 53.66% | | |