|
Revenue
|
| 534.20M | 650.50M | 613.30M | 573.50M | 638.90M | 659.20M | 635.90M | 649.00M | 676.90M | 659.60M | 647.80M | 631.20M | 656.20M | 642.80M | 630.10M | 637.90M | 651.20M | 627.00M | 620.80M | 650.30M | 706.00M | 696.00M | 674.60M |
|
Cost of Revenue
|
| 165.90M | 192.60M | 180.20M | 173.50M | 183.00M | 183.90M | 179.20M | 182.90M | 186.90M | 186.10M | 181.80M | 180.90M | 185.70M | 178.30M | 173.90M | 180.60M | 190.40M | 169.40M | 168.10M | 191.70M | 271.80M | 257.70M | 206.30M |
|
Gross Profit
|
| 368.30M | 457.90M | 433.10M | 400.00M | 455.90M | 475.30M | 456.70M | 466.10M | 490.00M | 473.50M | 466.00M | 450.30M | 470.50M | 464.50M | 456.20M | 457.30M | 460.80M | 457.60M | 452.70M | 458.60M | 434.20M | 438.30M | 468.30M |
|
Research & Development
|
| 60.80M | 65.80M | 65.50M | 76.80M | 85.20M | 91.80M | 91.50M | 118.20M | 112.70M | 125.20M | 115.10M | 119.30M | 102.40M | 100.30M | 102.20M | 101.50M | 106.90M | 100.60M | 99.20M | 96.30M | 103.80M | 114.50M | 98.80M |
|
Selling, General & Administrative
|
| 69.00M | 338.30M | 47.20M | 46.70M | 100.30M | 71.60M | 69.60M | 81.90M | 77.20M | 105.20M | 74.10M | 75.90M | 72.00M | 74.10M | 79.60M | 77.80M | 71.80M | 48.10M | 76.80M | 92.00M | 65.20M | 17.90M | 91.20M |
|
Other Operating Expenses
|
| 291.20M | 318.40M | 296.90M | 307.70M | 323.10M | 330.40M | 320.30M | 336.90M | 366.60M | 337.90M | 327.20M | 307.70M | 329.40M | 329.20M | 358.30M | 338.60M | 374.40M | 337.60M | 347.30M | 406.70M | 469.20M | 453.90M | 386.20M |
|
Operating Expenses
|
| 421.00M | 722.50M | 409.60M | 431.20M | 508.60M | 493.80M | 481.40M | 537.00M | 556.50M | 568.30M | 516.40M | 502.90M | 503.80M | 503.60M | 540.10M | 517.90M | 553.10M | 486.30M | 523.30M | 595.00M | 638.20M | 586.30M | 576.20M |
|
Operating Income
|
| 113.20M | -72.00M | 203.70M | 142.30M | 130.30M | 165.40M | 154.50M | 112.00M | 120.40M | 91.30M | 131.40M | 128.30M | 152.40M | 139.20M | 90.00M | 120.00M | 98.10M | 140.70M | 97.50M | 55.30M | 67.80M | 109.70M | 98.40M |
|
EBIT
|
| 113.20M | -72.00M | 203.70M | 142.30M | 130.30M | 165.40M | 154.50M | 112.00M | 120.40M | 91.30M | 131.40M | 128.30M | 152.40M | 139.20M | 90.00M | 120.00M | 98.10M | 140.70M | 97.50M | 55.30M | 67.80M | 109.70M | 98.40M |
|
EBT
|
| 54.90M | -118.00M | 158.90M | 98.60M | 54.60M | 141.40M | 129.60M | 82.80M | 92.90M | 68.90M | 107.10M | 91.90M | 123.80M | 116.10M | 64.80M | 87.40M | 74.90M | 120.30M | 63.70M | 21.60M | 41.10M | 45.10M | 58.10M |
|
Tax Provisions
|
| 19.10M | 21.60M | 39.00M | 22.60M | 18.90M | 51.40M | 49.10M | -19.50M | 9.70M | 32.50M | 38.90M | 4.40M | 39.70M | 40.40M | 26.90M | 50.10M | 21.90M | 33.70M | 24.40M | 38.30M | 10.50M | 11.90M | 19.00M |
|
Profit After Tax
|
| 35.80M | -139.60M | 119.90M | 76.00M | 35.70M | 90.00M | 80.50M | 102.30M | 83.20M | 36.40M | 68.20M | 87.50M | 84.10M | 75.70M | 37.90M | 37.30M | 53.00M | 86.60M | 39.30M | -16.70M | 30.60M | 33.20M | 39.10M |
|
Income from Continuing Operations
|
| 35.80M | -139.60M | 119.90M | 76.00M | 35.70M | 90.00M | 80.50M | 102.30M | 83.20M | 36.40M | 68.20M | 87.50M | 84.10M | 75.70M | 37.90M | 37.30M | 53.00M | 86.60M | 39.30M | -16.70M | 30.60M | 33.20M | 39.10M |
|
Consolidated Net Income
|
| 35.80M | -139.60M | 119.90M | 76.00M | 35.70M | 90.00M | 80.50M | 102.30M | 83.20M | 36.40M | 68.20M | 87.50M | 84.10M | 75.70M | 37.90M | 37.30M | 53.00M | 86.60M | 39.30M | -16.70M | 30.60M | 33.20M | 39.10M |
|
Income towards Parent Company
|
| 35.80M | -139.60M | 119.90M | 76.00M | 35.70M | 90.00M | 80.50M | 102.30M | 83.20M | 36.40M | 68.20M | 87.50M | 84.10M | 75.70M | 37.90M | 37.30M | 53.00M | 86.60M | 39.30M | -16.70M | 30.60M | 33.20M | 39.10M |
|
Net Income towards Common Stockholders
|
| 35.80M | -139.60M | 119.90M | 76.00M | 35.70M | 90.00M | 80.50M | 102.30M | 83.20M | 36.40M | 68.20M | 87.50M | 84.10M | 75.70M | 37.90M | 37.30M | 53.00M | 86.60M | 39.30M | -16.70M | 30.60M | 33.20M | 39.10M |
|
EPS (Basic)
|
| 0.09 | -0.37 | 0.31 | 0.20 | 0.09 | 0.22 | 0.20 | 0.25 | 0.20 | 0.09 | 0.17 | 0.23 | 0.23 | 0.21 | 0.10 | 0.10 | 0.14 | 0.23 | 0.11 | -0.04 | 0.08 | 0.09 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
| 0.09 | -0.37 | 0.31 | 0.20 | 0.09 | 0.22 | 0.20 | 0.25 | 0.20 | 0.09 | 0.17 | 0.23 | 0.23 | 0.21 | 0.10 | 0.10 | 0.14 | 0.23 | 0.11 | -0.04 | 0.08 | 0.09 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
378.00M | 378.00M | 378.60M | 391.10M | 384.70M | 406.50M | 409.60M | 409.60M | 408.90M | 412.00M | 412.40M | 412.70M | 401.00M | 364.60M | 365.90M | 366.70M | 366.30M | 370.50M | 371.40M | 372.20M | 371.80M | 375.40M | 375.50M | 372.90M |
|
Shares Outstanding (Diluted Average)
|
378.00M | 378.00M | 378.60M | 391.10M | 384.70M | 409.50M | 411.70M | 411.60M | 411.00M | 412.50M | 412.80M | 412.70M | 401.60M | 365.10M | 366.40M | 367.60M | 366.80M | 370.80M | 371.80M | 372.50M | 372.10M | 376.00M | 375.80M | 373.10M |
|
EBITDA
|
| 33.50M | -137.30M | 128.80M | 86.70M | 25.70M | 91.20M | 75.70M | 102.40M | 98.60M | 20.50M | 64.20M | 106.40M | 79.40M | 90.30M | 34.90M | 33.40M | 54.70M | 81.80M | 28.80M | -23.90M | 31.10M | 56.50M | 34.30M |
|
Interest Expenses
|
| 58.30M | 48.40M | 48.90M | 47.80M | 78.00M | 24.00M | 24.90M | 29.00M | 27.50M | 25.90M | 31.50M | 36.40M | 38.00M | 23.10M | 25.20M | 77.30M | 23.20M | 20.40M | 33.80M | 77.80M | 26.70M | 64.60M | 40.30M |
|
Tax Rate
|
| 34.79% | -18.31% | 24.54% | 22.92% | 34.62% | 36.35% | 37.89% | -23.55% | 10.44% | 47.17% | 36.32% | 4.79% | 32.07% | 34.80% | 41.51% | 57.32% | 29.24% | 28.01% | 38.30% | 177.31% | 25.55% | 26.39% | 32.70% |