|
Revenue
|
1,229.72M | 1,368.90M | 1,491.76M | 2,427.33M | 118.37M | 137.51M | 124.62M | 184.56M | 132.94M | 140.56M | 104.75M | 106.05M | 117.57M | 107.42M | 135.90M | 147.16M | 115.31M | 106.52M | 134.51M | 193.89M | 173.89M | 175.98M | 165.95M | 157.39M | 168.43M | 170.11M | 154.73M | 203.04M | 159.60M | 176.39M | 206.28M | 227.60M | 205.49M | 204.01M | 244.91M | 240.78M | 163.20M | 167.46M | 209.66M | 217.19M | 185.19M | 175.41M | 202.91M | 282.79M | 240.38M | 295.96M | 307.17M | 409.14M | 431.39M | 511.34M | 448.23M | 650.83M | 352.85M | 354.55M | 334.40M | 393.32M | 300.54M | 291.33M | 292.03M | 474.21M | 344.44M | 340.84M | 360.93M | 485.38M | 358.55M | 398.58M | 480.09M |
|
Amortization - Intangibles
|
| | | | | 0.98M | 2.18M | 1.11M | 2.07M | 2.07M | 2.07M | 1.05M | 1.74M | 1.74M | 1.74M | 1.74M | 1.66M | 1.66M | 2.90M | 1.77M | 2.32M | 2.32M | 2.32M | 2.32M | 1.77M | 1.77M | 1.77M | 2.34M | 3.30M | 4.09M | 8.01M | 5.81M | 3.82M | 3.82M | 3.82M | -1.29M | 2.62M | 1.22M | 1.21M | 1.22M | 0.80M | 0.80M | 1.23M | 1.56M | 9.88M | 11.64M | 11.61M | 11.61M | 7.52M | 7.52M | 7.52M | 7.52M | 2.92M | 3.39M | 3.77M | 5.29M | 4.90M | 4.90M | 4.83M | 4.80M | 2.36M | 2.36M | 2.57M | 2.99M | 2.08M | 2.15M | 2.15M |
|
Research & Development
|
| | | | | 6.49M | 5.94M | 4.20M | 6.61M | 6.20M | 5.59M | 4.51M | 5.90M | 4.94M | 5.28M | 4.43M | 5.23M | 5.03M | 5.78M | 5.56M | 6.25M | 6.71M | 6.83M | 7.47M | 6.98M | 7.24M | 6.96M | 8.80M | 7.33M | 9.17M | 7.84M | 6.60M | 7.62M | 8.28M | 7.14M | 6.16M | 8.63M | 7.25M | 6.84M | 6.78M | 7.87M | 8.09M | 7.88M | 8.16M | 11.63M | 11.10M | 11.17M | 10.46M | 11.81M | 10.03M | 10.62M | 11.55M | 12.43M | 13.21M | 12.46M | 12.46M | 14.31M | 13.05M | 12.88M | 12.48M | 13.23M | 14.57M | 13.71M | 13.41M | 14.78M | 14.26M | 13.77M |
|
Restructuring Costs
|
| | | | | | 1.33M | 9.37M | | | | | | | | | | | 3.82M | 0.87M | | | | | | | 1.50M | 9.16M | 6.77M | 3.43M | | | | | | | | | | | | 6.39M | 6.14M | 1.78M | 1.90M | 3.72M | 1.70M | 3.54M | 0.14M | 3.43M | 0.31M | 0.84M | 1.25M | 1.61M | 6.47M | 2.12M | | 3.90M | | 3.85M | | | 0.78M | 0.83M | | | 1.04M |
|
Other Operating Expenses
|
| | | | 100.52M | 101.73M | 7.05M | 9.42M | 98.19M | 100.53M | 78.50M | 207.36M | 85.46M | 85.75M | 94.82M | 106.92M | 80.32M | 84.87M | 100.14M | 132.47M | 122.39M | 125.84M | 118.59M | 115.51M | 116.81M | 123.98M | 127.34M | 149.41M | 128.29M | 142.52M | 165.81M | 265.64M | 161.64M | 161.34M | 307.54M | 212.59M | 132.54M | 141.66M | 162.73M | 167.47M | 143.19M | 128.58M | 156.08M | 204.62M | 244.42M | 256.95M | 252.35M | 306.71M | 319.77M | 367.41M | 344.44M | 452.25M | 286.80M | 284.64M | 277.16M | 316.41M | 242.06M | 241.38M | 263.74M | 353.38M | 261.37M | 279.61M | 272.99M | 370.48M | 294.83M | 316.16M | 337.58M |
|
Operating Expenses
|
| | | | 100.52M | 115.89M | 103.17M | 153.21M | 113.25M | 115.73M | 90.73M | 217.87M | 98.22M | 97.44M | 106.15M | 118.13M | 91.36M | 96.44M | 116.25M | 145.52M | 135.42M | 139.61M | 133.73M | 129.06M | 130.58M | 138.21M | 142.83M | 174.88M | 150.11M | 163.97M | 182.40M | 281.74M | 177.72M | 177.88M | 322.80M | 225.84M | 149.74M | 157.47M | 178.16M | 183.09M | 159.41M | 151.49M | 179.70M | 224.99M | 270.20M | 285.04M | 279.07M | 335.36M | 345.74M | 394.59M | 369.86M | 479.37M | 315.01M | 315.03M | 312.85M | 348.38M | 272.10M | 274.35M | 292.94M | 386.00M | 290.63M | 310.93M | 303.96M | 401.98M | 327.84M | 347.85M | 371.85M |
|
EBIT
|
| | | | 17.86M | 21.62M | 21.44M | 31.35M | 19.70M | 24.83M | 14.02M | -111.82M | 19.35M | 9.97M | 29.75M | 29.04M | 23.95M | 10.08M | 18.25M | 48.37M | 38.47M | 36.36M | 32.21M | 28.34M | 37.85M | 31.90M | 11.90M | 28.16M | 9.49M | 12.42M | 23.88M | -54.13M | 27.77M | 26.13M | -77.89M | 14.94M | 13.46M | 9.99M | 31.49M | 34.10M | 25.78M | 23.92M | 23.21M | 57.80M | -29.82M | 10.92M | 28.10M | 73.78M | 85.65M | 116.76M | 78.38M | 171.47M | 37.84M | 39.52M | 21.55M | 44.95M | 28.45M | 16.99M | -0.90M | 88.20M | 53.80M | 29.91M | 56.97M | 83.41M | 30.71M | 50.72M | 108.25M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | 5.07M | | | | 6.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | 5.07M | 5.28M | 13.28M | 6.77M | 2.92M | 2.69M | 0.43M | 12.59M | -3.30M | 0.83M | 0.61M | 0.94M | 8.28M | 4.81M | 10.58M | 10.38M | 5.45M | -0.42M | 7.98M | 2.91M | 2.24M | 4.86M | -0.32M | 1.59M | 17.61M | -1.57M | 4.65M | -13.83M | 3.73M | 15.08M | 18.28M | 23.77M | 26.69M | 21.05M | 22.52M | -13.07M | 10.94M | -2.19M | 4.30M | 11.12M | 15.80M | -17.11M | 20.23M | 14.17M | -17.35M | 10.69M | -15.40M | -29.60M | -4.83M | 30.64M |
|
EBT
|
| | | | 9.07M | 11.76M | 13.29M | 23.16M | 11.53M | 17.13M | 5.13M | -118.65M | 15.22M | 5.66M | 25.35M | 22.78M | 18.17M | 3.33M | 12.06M | 42.05M | 32.71M | 30.42M | 25.69M | 21.49M | 31.29M | 25.86M | 6.79M | 22.48M | 3.44M | 6.51M | 18.45M | -59.28M | 22.81M | 19.87M | -82.24M | 10.24M | 8.12M | 4.89M | 27.79M | 31.69M | 23.14M | 20.93M | 21.04M | 53.88M | -34.03M | 7.40M | 24.65M | 70.53M | 82.87M | 114.06M | 75.71M | 168.88M | 35.64M | 37.16M | 18.90M | 42.67M | 25.81M | 14.38M | -3.45M | 85.85M | 52.42M | 28.25M | 55.62M | 82.13M | 29.43M | 48.92M | 107.43M |
|
Tax Provisions
|
| | | | 8.64M | 4.46M | 6.52M | 13.73M | 4.12M | 5.99M | 1.36M | -2.90M | 7.55M | -5.70M | 10.19M | 7.42M | 5.60M | 1.64M | 2.89M | 10.26M | 9.83M | 10.05M | 8.60M | 7.51M | 9.49M | 9.54M | 1.57M | 7.34M | 0.26M | 2.00M | 6.51M | -25.89M | -0.40M | 4.91M | -31.42M | 57.14M | -2.51M | 0.56M | 6.90M | 13.10M | 4.19M | -0.18M | 6.72M | 13.85M | -11.77M | 4.70M | 5.67M | 20.59M | 17.27M | 27.07M | 23.51M | 43.29M | 10.98M | 9.38M | 8.17M | 4.66M | -7.64M | -0.25M | 10.23M | 21.27M | 2.84M | 13.28M | 15.22M | 29.63M | -7.33M | 17.17M | 24.95M |
|
Profit After Tax
|
2.73M | 11.58M | 9.27M | 12.31M | 0.51M | 7.38M | 7.05M | 9.44M | 7.42M | 11.15M | 3.77M | -116.36M | 7.67M | 11.35M | 20.33M | 15.56M | 12.57M | 4.36M | 9.17M | 31.79M | 22.89M | 20.37M | 17.10M | 13.97M | 21.80M | 17.00M | 5.21M | 15.15M | 3.19M | 4.51M | 11.94M | -36.98M | 23.20M | 14.96M | -50.81M | -46.90M | 10.62M | 6.23M | 22.27M | 18.53M | 19.56M | 18.94M | 43.24M | 40.03M | -22.25M | 2.70M | 18.98M | 49.94M | 65.59M | 86.99M | 52.20M | 125.58M | 36.65M | 27.77M | 14.53M | 38.10M | 33.45M | 14.63M | -13.68M | 64.57M | 49.58M | 34.80M | 40.39M | 69.06M | 64.92M | 42.20M | 82.48M |
|
Net Income - Minority
|
| | | | | | | | | | | -32.21M | | | -45.96M | -56.88M | -109.35M | -137.98M | -149.63M | -147.40M | -149.62M | -141.91M | -140.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | -0.08M | -0.07M | -0.29M | 0.01M | 0.19M | 0.45M | 0.21M | 0.62M | 1.44M | 0.57M | 0.67M | -0.20M | 1.90M | -2.67M | 2.32M | 3.84M | 5.14M | 2.15M | 2.43M | 1.43M | 4.83M | -0.68M | 0.38M | 1.88M | 0.75M | 2.58M | 1.28M | 3.60M | 2.93M | 1.39M | -1.10M | -0.83M | 0.02M | -1.53M | 0.25M | 0.07M | -0.62M | 8.55M | -2.85M | 1.38M | -7.53M | 1.24M | 7.36M | 7.78M | 16.13M | 17.17M | 6.48M | 12.07M | -11.99M | 6.38M | -3.80M | -0.09M | 7.81M | 10.68M | -17.55M | 12.55M | 7.08M | -19.80M | 5.60M | -16.56M | -28.15M | -10.43M | 22.21M |
|
Income from Continuing Operations
|
| | | | 0.43M | 7.30M | 6.77M | 9.44M | 7.42M | 11.15M | 3.77M | -115.75M | 7.67M | 11.35M | 15.16M | 15.36M | 12.57M | 1.69M | 9.17M | 31.79M | 22.89M | 20.37M | 17.10M | 13.97M | 21.80M | 16.32M | 5.21M | 15.15M | 3.19M | 4.51M | 11.94M | -33.38M | 23.20M | 14.96M | -50.81M | -46.90M | 10.63M | 4.33M | 20.88M | 18.60M | 18.95M | 21.11M | 14.32M | 40.03M | -22.25M | 2.70M | 18.98M | 49.94M | 65.59M | 86.99M | 52.20M | 125.58M | 24.66M | 27.77M | 10.73M | 38.01M | 33.45M | 14.63M | -13.68M | 64.57M | 49.58M | 14.97M | 40.39M | 52.50M | 36.77M | 31.75M | 82.48M |
|
Consolidated Net Income
|
| -140.00 | 470.00 | -928.44 | 0.43M | 7.30M | 6.77M | 9.44M | 7.42M | 11.15M | -7.14M | -0.80M | -3.30M | -3.93M | 5.17M | -3.74M | -0.52M | -1.87M | -1.53M | -0.82M | 22.89M | 20.37M | 17.10M | 13.97M | 21.80M | 16.32M | 5.21M | 15.15M | 3.19M | 4.51M | 11.94M | -33.38M | 23.20M | 14.96M | -50.81M | -46.90M | -0.01M | 0.36M | 1.39M | -0.35M | -0.14M | -2.17M | 26.08M | 40.03M | -22.25M | 2.70M | 18.98M | 49.94M | 65.59M | 86.99M | 52.20M | 125.58M | 24.66M | 27.77M | 10.73M | 38.01M | 33.45M | 14.63M | -13.68M | 64.57M | 49.58M | 14.97M | 40.39M | 52.50M | 36.77M | 31.75M | 82.48M |
|
Income towards Parent Company
|
| -140.00 | 470.00 | -928.44 | 0.43M | 7.30M | 6.77M | 9.44M | 7.42M | 11.15M | -7.14M | -33.01M | -3.30M | -3.93M | -40.79M | -60.62M | -109.87M | -139.85M | -151.16M | -148.21M | -126.74M | -121.54M | -123.62M | 13.97M | 21.80M | 16.32M | 5.21M | 15.15M | 3.19M | 4.51M | 11.94M | -33.38M | 23.20M | 14.96M | -50.81M | -46.90M | -0.01M | 0.36M | 1.39M | -0.35M | -0.14M | -2.17M | 26.08M | 40.03M | -22.25M | 2.70M | 18.98M | 49.94M | 65.59M | 86.99M | 52.20M | 125.58M | 24.66M | 27.77M | 10.73M | 38.01M | 33.45M | 14.63M | -13.68M | 64.57M | 49.58M | 14.97M | 40.39M | 52.50M | 36.77M | 31.75M | 82.48M |
|
Net Income towards Common Stockholders
|
| -2.21M | 7.58M | -14.84M | 0.41M | 7.30M | 6.77M | 9.44M | 7.42M | 11.15M | -3.58M | -113.67M | 2.48M | 5.89M | 16.84M | 10.20M | 8.97M | 2.27M | 4.83M | 24.45M | 16.09M | 16.72M | 13.55M | 11.70M | 15.81M | 15.70M | 4.45M | 12.15M | 2.12M | 1.58M | 8.58M | -36.98M | 16.83M | 11.52M | -50.41M | -46.77M | 6.43M | 5.52M | 19.38M | 16.16M | 17.84M | 10.15M | 42.44M | 38.01M | -14.73M | 1.45M | 11.62M | 42.16M | 49.46M | 69.82M | 45.72M | 113.51M | 24.66M | 27.77M | 10.73M | 38.01M | 33.45M | 14.63M | -13.68M | 64.57M | 49.58M | 14.97M | 40.39M | 52.50M | 36.77M | 31.75M | 82.48M |
|
EPS (Basic)
|
| -0.11 | 0.39 | -0.75 | 0.03 | 0.36 | 0.36 | 0.49 | 0.38 | 0.55 | -0.23 | -7.38 | 0.33 | 0.58 | 1.11 | 0.88 | 0.60 | 0.25 | 0.42 | 1.75 | 1.10 | 1.12 | 0.90 | 0.77 | 1.03 | 1.08 | 0.32 | 0.88 | 0.16 | 0.12 | 0.70 | -3.00 | 1.33 | 0.89 | -3.91 | -3.63 | 0.47 | 0.43 | 1.45 | 1.25 | 1.36 | 0.90 | 3.09 | 2.77 | -1.07 | 0.11 | 0.84 | 3.07 | 3.44 | 4.86 | 3.22 | 8.04 | 2.53 | 1.53 | 1.05 | 2.79 | 1.77 | 0.26 | 0.26 | 3.44 | 2.74 | 2.19 | 2.19 | 4.30 | 3.96 | 2.53 | 3.61 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.93 | 0.03 | 0.36 | 0.36 | 0.49 | 0.38 | 0.55 | -0.23 | -7.38 | 0.33 | 0.58 | 1.11 | 0.88 | 0.60 | 0.25 | 0.42 | 1.75 | 1.10 | 1.11 | 0.90 | 0.77 | 1.03 | 1.08 | 0.32 | 0.88 | 0.16 | 0.12 | 0.70 | -3.00 | 1.31 | 0.89 | -3.91 | -3.63 | 0.50 | 0.43 | 1.43 | 1.23 | 1.33 | 0.87 | 3.01 | 2.70 | -1.07 | 0.10 | 0.78 | 2.66 | 3.00 | 4.12 | 2.68 | 6.54 | 2.12 | 1.26 | 0.87 | 2.25 | 1.49 | 0.23 | 0.22 | 3.00 | 2.43 | 1.97 | 1.96 | 3.86 | 3.65 | 2.38 | 3.38 |
|
Shares Outstanding (Weighted Average)
|
19.81M | 19.69M | 19.67M | 19.72M | 19.72M | 19.81M | 19.81M | 20.79M | 19.39M | 19.34M | 19.22M | 19.17M | 19.24M | 18.87M | 17.68M | 17.68M | 17.26M | 17.26M | 16.14M | 15.90M | 16.17M | 16.27M | 16.26M | 16.29M | 16.74M | 15.98M | 15.10M | 15.19M | 14.93M | 16.09M | 15.21M | 15.13M | 15.16M | 15.05M | 15.11M | 15.11M | 15.20M | 15.20M | 15.17M | 14.83M | 14.23M | 14.23M | 14.20M | 14.36M | 17.32M | 17.95M | 17.93M | 17.87M | 18.26M | 18.26M | 18.04M | 17.88M | 18.18M | 17.81M | 17.44M | 17.83M | 17.89M | 17.74M | 17.75M | 17.71M | 17.68M | 17.70M | 17.70M | 17.78M | 17.76M | 17.76M | 17.69M |
|
Shares Outstanding (Diluted Average)
|
| | | 16.01M | 15.92M | 15.93M | 15.04M | 15.38M | 15.22M | 15.85M | 15.89M | 15.67M | 16.07M | 15.93M | 15.21M | 15.62M | 15.61M | 15.63M | 14.63M | 15.06M | 14.66M | 15.01M | 15.13M | 15.03M | 15.33M | 14.51M | 13.95M | 14.39M | 13.17M | 12.94M | 12.30M | 12.78M | 12.92M | 12.94M | 12.97M | 12.98M | 13.38M | 13.44M | 13.51M | 13.43M | 13.53M | 14.02M | 14.09M | 13.94M | 14.41M | 14.48M | 14.85M | 14.90M | 16.47M | 16.95M | 17.05M | 16.95M | 17.29M | 16.92M | 16.73M | 16.96M | 17.18M | 17.08M | 17.26M | 17.37M | 17.50M | 17.63M | 17.77M | 17.87M | 17.79M | 17.76M | 17.81M |
|
EBITDA
|
| | | | 17.86M | 21.62M | 21.44M | 31.35M | 19.70M | 24.83M | 14.02M | -111.82M | 19.35M | 9.97M | 29.75M | 29.04M | 23.95M | 10.08M | 18.25M | 48.37M | 38.47M | 36.36M | 32.21M | 28.34M | 37.85M | 31.90M | 11.90M | 28.16M | 9.49M | 12.42M | 23.88M | -54.13M | 27.77M | 26.13M | -77.89M | 14.94M | 13.46M | 9.99M | 31.49M | 34.10M | 25.78M | 23.92M | 23.21M | 57.80M | -29.82M | 10.92M | 28.10M | 73.78M | 85.65M | 116.76M | 78.38M | 171.47M | 37.84M | 39.52M | 21.55M | 44.95M | 28.45M | 16.99M | -0.90M | 88.20M | 53.80M | 29.91M | 56.97M | 83.41M | 30.71M | 50.72M | 108.25M |
|
Interest Expenses
|
| | | | 8.79M | 9.86M | 8.15M | 8.19M | 8.16M | 7.69M | 8.89M | 6.83M | 4.13M | 4.32M | 4.39M | 6.25M | 5.78M | 6.75M | 6.19M | 6.32M | 5.76M | 5.95M | 6.52M | 6.85M | 6.56M | 6.04M | 5.12M | 5.68M | 6.04M | 5.91M | 5.43M | 5.14M | 4.96M | 6.26M | 4.35M | 4.70M | 5.34M | 5.10M | 3.71M | 2.41M | 2.64M | 2.99M | 2.18M | 3.92M | 4.21M | 3.53M | 3.46M | 3.25M | 2.78M | 2.70M | 2.67M | 2.59M | 2.20M | 2.35M | 2.65M | 2.27M | 2.64M | 2.60M | 2.55M | 2.36M | 1.38M | 1.67M | 1.36M | 1.28M | 1.28M | 1.80M | 0.82M |
|
Tax Rate
|
| | | | 95.30% | 37.90% | 49.09% | 59.27% | 35.68% | 34.94% | 26.54% | 2.45% | 49.62% | | 40.21% | 32.58% | 30.82% | 49.32% | 23.93% | 24.40% | 30.04% | 33.04% | 33.46% | 34.97% | 30.33% | 36.90% | 23.17% | 32.63% | 7.44% | 30.67% | 35.31% | 43.69% | | 24.69% | 38.21% | | | 11.44% | 24.84% | 41.32% | 18.12% | | 31.93% | 25.70% | 34.60% | 63.54% | 23.02% | 29.20% | 20.85% | 23.73% | 31.06% | 25.64% | 30.81% | 25.26% | 43.22% | 10.91% | | | | 24.78% | 5.43% | 47.00% | 27.38% | 36.07% | | 35.09% | 23.22% |