|
Revenue
|
226.16M | 246.34M | 258.43M | 240.56M | 243.00M | 268.07M | 266.55M | 269.19M | 291.78M | 339.43M | 318.28M | 301.12M | 310.98M | 325.30M | 319.75M | 313.95M | 315.00M | 344.85M | 324.93M | 328.70M | 336.63M | 366.71M | 325.44M | 314.12M | 303.11M | 312.57M | 291.02M | 272.63M | 288.65M | 288.24M | 286.33M | 280.04M | 291.29M | 306.38M | 306.64M | 307.88M | 314.78M | 312.52M | 334.69M | 290.45M | 295.49M | 335.00M | 356.11M | 359.60M | 351.72M | 390.98M | 429.05M | 461.79M | 435.67M | 480.65M | 29.80M | 505.23M | 462.47M | 507.93M | 465.91M | 542.18M | 542.34M | 546.62M | 550.21M | 603.07M | 518.64M | 626.55M | 565.13M | 636.37M | 643.94M | 893.79M |
|
Cost of Revenue
|
73.82M | 76.30M | 78.60M | 75.14M | 79.12M | 84.68M | 84.52M | 81.77M | 90.41M | 98.53M | 98.22M | 93.22M | 94.71M | 93.51M | 97.07M | 93.27M | 91.17M | 91.53M | 92.96M | 93.80M | 91.44M | 95.85M | 92.94M | 86.05M | 88.35M | 85.09M | 82.43M | 87.18M | 94.87M | 102.98M | 90.69M | 87.78M | 93.10M | 101.13M | 99.38M | 98.39M | 107.80M | 109.20M | 104.22M | 103.72M | 108.20M | 101.31M | 107.60M | 107.44M | 104.59M | 115.81M | 124.72M | 129.18M | 134.41M | 129.46M | 125.48M | 116.41M | 124.33M | 119.04M | 118.38M | 129.21M | 145.08M | 137.45M | 136.92M | 134.52M | 140.32M | 147.19M | 157.53M | 125.03M | 141.76M | 142.20M |
|
Gross Profit
|
152.34M | 170.05M | 179.83M | 165.42M | 163.88M | 183.39M | 182.03M | 180.49M | 201.37M | 240.90M | 220.06M | 207.91M | 218.13M | 237.46M | 222.68M | 220.68M | 223.83M | 253.32M | 231.97M | 234.90M | 245.56M | 270.85M | 232.50M | 228.06M | 223.74M | 236.21M | 210.87M | 192.44M | 206.18M | 205.38M | 204.21M | 198.21M | 209.03M | 224.09M | 223.61M | 224.18M | 233.14M | 234.40M | 257.34M | 210.55M | 212.78M | 249.59M | 268.70M | 276.58M | 272.50M | 306.37M | 342.22M | 372.34M | 340.59M | 380.91M | 362.60M | 411.89M | 360.48M | 412.39M | 370.12M | 428.68M | 426.49M | 430.76M | 440.19M | 493.02M | 406.72M | 513.72M | 453.33M | 530.10M | 533.91M | 776.90M |
|
Amortization - Intangibles
|
3.83M | 4.11M | 4.06M | 3.98M | 3.84M | 3.74M | 3.85M | 4.27M | 4.75M | 5.45M | 5.21M | 5.13M | 5.10M | 4.86M | 6.62M | 6.64M | 6.53M | 6.69M | 7.79M | 7.99M | 8.00M | 8.36M | 9.41M | 9.17M | 9.11M | 8.44M | 8.35M | 8.40M | 8.29M | 8.16M | 8.07M | 7.95M | 7.97M | 8.12M | 7.82M | 7.89M | 7.85M | 7.78M | 5.94M | 5.93M | 5.92M | 6.05M | 6.78M | 7.29M | 7.30M | 7.35M | 6.55M | 7.65M | 7.51M | 7.69M | 8.48M | 8.45M | 8.93M | 9.11M | 8.03M | 10.66M | 10.67M | 10.67M | 10.36M | 10.42M | 10.67M | 10.56M | 11.44M | 11.38M | 11.54M | 11.59M |
|
Research & Development
|
46.56M | 48.83M | 50.69M | 49.96M | 50.60M | 50.32M | 51.52M | 53.05M | 51.10M | 55.73M | 54.99M | 54.58M | 53.26M | 52.13M | 57.43M | 55.53M | 53.83M | 55.13M | 53.07M | 55.63M | 57.41M | 77.87M | 61.10M | 60.16M | 54.08M | 52.18M | 57.67M | 56.61M | 57.12M | 57.93M | 57.91M | 57.71M | 59.85M | 60.55M | 63.97M | 62.20M | 61.22M | 62.40M | 60.78M | 61.40M | 60.59M | 64.11M | 65.31M | 59.95M | 61.43M | 69.88M | 70.83M | 72.55M | 78.13M | 78.40M | 80.53M | 81.94M | 88.17M | 88.18M | 88.18M | 100.35M | 103.82M | 102.03M | 105.78M | 107.00M | 110.25M | 110.01M | 115.52M | 111.02M | 116.65M | 114.51M |
|
Selling, General & Administrative
|
19.25M | 22.30M | 24.07M | 22.81M | 22.75M | 23.24M | 23.48M | 24.71M | 31.88M | 30.21M | 29.57M | 29.53M | 29.85M | 28.51M | 35.82M | 33.40M | 28.81M | 33.91M | 30.93M | 34.14M | 33.82M | 33.34M | 35.13M | 32.39M | 46.20M | 44.99M | 38.57M | 33.92M | 35.48M | 37.65M | 36.70M | 36.80M | 35.29M | 36.20M | 35.02M | 33.37M | 33.10M | 41.56M | 37.86M | 35.37M | 28.77M | 25.91M | 44.56M | 33.63M | 35.71M | 45.93M | 49.53M | 60.80M | 47.08M | 48.59M | 51.94M | 47.47M | 54.62M | 50.70M | 50.97M | 65.92M | 57.05M | 59.57M | 69.21M | 61.53M | 49.66M | 51.99M | 53.32M | 54.99M | 54.15M | 63.60M |
|
Restructuring Costs
|
6.61M | 6.27M | | | | | | | | | | 20.80M | 4.13M | | 15.40M | 15.81M | 3.14M | 17.85M | 1.07M | | 0.51M | 26.82M | -0.26M | 38.49M | 4.39M | 0.78M | 37.15M | 4.58M | 2.81M | 31.73M | 6.29M | 0.46M | 1.55M | -0.36M | 0.10M | 0.11M | 1.63M | 1.92M | 18.49M | 26.98M | -0.01M | 5.61M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
151.76M | 153.76M | 161.33M | 156.28M | 157.67M | -142.14M | 174.44M | 85.43M | 93.86M | 103.71M | 102.99M | 96.09M | 99.81M | 99.21M | 100.17M | 94.70M | 94.83M | 97.42M | 92.03M | 93.92M | 99.44M | 96.72M | 98.90M | 93.04M | 97.46M | 159.86M | 90.78M | 95.57M | 103.17M | 111.14M | 98.76M | 95.72M | 101.07M | 109.26M | 107.20M | 106.28M | 115.65M | 116.98M | 110.15M | 109.65M | 114.12M | 107.40M | 128.41M | 132.97M | 111.96M | 123.54M | 131.52M | 137.30M | 141.79M | 138.78M | 167.95M | 4.75M | 59.91M | 94.16M | 126.07M | 57.63M | 61.40M | 45.60M | 146.49M | 144.94M | 150.99M | 157.75M | 168.97M | 140.62M | 153.29M | 165.22M |
|
Operating Expenses
|
224.17M | 231.15M | 236.09M | 229.04M | 231.02M | -68.57M | 249.44M | 163.19M | 176.84M | 189.65M | 187.55M | 201.01M | 187.05M | 179.85M | 208.82M | 199.44M | 180.61M | 204.31M | 177.10M | 183.69M | 191.17M | 234.75M | 194.87M | 224.08M | 202.13M | 257.82M | 224.16M | 190.68M | 198.59M | 238.46M | 199.65M | 190.70M | 197.77M | 205.65M | 206.29M | 201.97M | 211.60M | 222.85M | 227.29M | 233.41M | 203.48M | 203.04M | 238.28M | 226.55M | 209.10M | 239.35M | 251.88M | 270.65M | 267.01M | 265.77M | 300.43M | 252.70M | 280.50M | 266.38M | 265.22M | 306.14M | 316.59M | 309.63M | 321.48M | 313.46M | 310.90M | 319.75M | 337.81M | 306.64M | 324.08M | 343.33M |
|
Operating Income
|
1.99M | 15.19M | 22.34M | 11.51M | 11.98M | 28.95M | 17.11M | 24.23M | 24.53M | 51.25M | 32.51M | 6.90M | 31.08M | 57.60M | 13.86M | 21.24M | 43.22M | 49.01M | 54.87M | 51.21M | 54.38M | 36.11M | 37.63M | 3.99M | 21.61M | -21.61M | -13.29M | 1.76M | 7.60M | -33.08M | 4.56M | 7.51M | 11.26M | 18.44M | 17.32M | 22.21M | 21.55M | 11.54M | 30.04M | -22.86M | 9.30M | 46.55M | 30.43M | 50.02M | 63.40M | 67.01M | 90.34M | 101.69M | 73.58M | 115.14M | 62.18M | 159.19M | 79.98M | 146.02M | 104.90M | 122.54M | 109.90M | 121.13M | 118.71M | 179.56M | 95.82M | 193.97M | 115.52M | 223.46M | 209.83M | 433.57M |
|
EBIT
|
1.99M | 15.19M | 22.34M | 11.51M | 11.98M | 28.95M | 17.11M | 24.23M | 24.53M | 51.25M | 32.51M | 6.90M | 31.08M | 57.60M | 13.86M | 21.24M | 43.22M | 49.01M | 54.87M | 51.21M | 54.38M | 36.11M | 37.63M | 3.99M | 21.61M | -21.61M | -13.29M | 1.76M | 7.60M | -33.08M | 4.56M | 7.51M | 11.26M | 18.44M | 17.32M | 22.21M | 21.55M | 11.54M | 30.04M | -22.86M | 9.30M | 46.55M | 30.43M | 50.02M | 63.40M | 67.01M | 90.34M | 101.69M | 73.58M | 115.14M | 62.18M | 159.19M | 79.98M | 146.02M | 104.90M | 122.54M | 109.90M | 121.13M | 118.71M | 179.56M | 95.82M | 193.97M | 115.52M | 223.46M | 209.83M | 433.57M |
|
Non Operating Income
|
-0.49M | 1.96M | -0.52M | -0.60M | -0.32M | 8.81M | -1.89M | -0.82M | -6.27M | -3.59M | -2.64M | -2.97M | -0.30M | -1.45M | -1.80M | -1.87M | 3.18M | 5.54M | -1.75M | -2.69M | -2.28M | -3.74M | -3.22M | -3.60M | -3.67M | -4.60M | -6.25M | -0.57M | -0.14M | -1.48M | -0.75M | 3.16M | -0.36M | -2.82M | -0.80M | -0.28M | -0.93M | -36.73M | 0.66M | 0.82M | 1.03M | -29.45M | 0.70M | -1.63M | 0.78M | -21.92M | -1.41M | -2.41M | -1.94M | 67.24M | 6.18M | -43.38M | 34.56M | -6.34M | -2.12M | 0.06M | 2.46M | -21.23M | 2.22M | -2.22M | -0.66M | -14.70M | -0.32M | 1.39M | 2.25M | 11.49M |
|
EBT
|
1.50M | 58.95M | 21.82M | 10.91M | 11.66M | 37.76M | 15.22M | 23.40M | 18.26M | 47.66M | 29.86M | 3.94M | 30.78M | 56.16M | 12.05M | 19.38M | 46.40M | 48.41M | 53.12M | 48.52M | 52.11M | 32.37M | 34.41M | 0.39M | 17.94M | -26.21M | -19.55M | -3.57M | -0.70M | -43.37M | -6.50M | -1.06M | 0.70M | 5.45M | 6.47M | 11.55M | 10.00M | 115.25M | 20.42M | -33.42M | -0.50M | 145.88M | 19.03M | 15.78M | 44.52M | 129.25M | 77.41M | 86.36M | 58.47M | 169.52M | 55.38M | 103.57M | 100.78M | 137.38M | 86.42M | 81.07M | 76.53M | 137.74M | 85.60M | 145.75M | 67.37M | 170.25M | 93.15M | 205.25M | 193.68M | 428.10M |
|
Tax Provisions
|
-2.29M | 54.39M | 3.95M | 1.90M | 0.94M | 50.97M | 1.96M | 4.39M | 2.73M | 10.04M | 7.74M | 0.37M | 7.88M | 140.14M | -23.76M | 2.34M | 11.94M | -8.06M | 13.46M | 4.76M | 14.08M | -6.39M | 4.12M | -5.00M | 0.50M | -20.66M | 4.35M | 1.60M | -3.78M | -14.90M | 2.64M | 0.05M | 1.65M | -11.98M | -7.41M | 3.62M | -7.03M | 44.03M | -0.56M | 10.09M | 14.27M | 23.96M | -16.42M | 8.62M | 9.84M | 26.62M | 53.89M | -22.91M | 7.27M | -123.42M | 9.29M | 13.89M | 30.30M | 30.54M | 11.39M | 17.57M | 15.13M | 42.94M | 19.21M | 31.30M | -1.60M | 82.76M | 10.92M | 42.60M | 52.35M | 106.59M |
|
Profit After Tax
|
3.79M | 4.55M | 17.86M | 9.00M | 10.72M | -13.21M | 13.26M | 19.02M | 15.53M | 37.62M | 22.12M | 3.57M | 22.89M | -83.98M | 35.81M | 17.04M | 34.45M | 56.47M | 39.66M | 43.76M | 38.03M | 38.76M | 30.28M | 5.39M | 17.43M | -5.55M | -23.89M | -5.17M | 3.07M | -28.47M | -9.14M | -1.10M | -0.95M | 17.43M | 13.88M | 7.92M | 17.00M | 13.19M | 20.98M | -43.51M | -14.76M | 9.83M | 35.45M | 7.16M | 34.68M | 53.41M | 23.52M | 109.26M | 51.20M | 292.94M | 46.09M | 89.68M | 70.48M | 106.84M | 75.03M | 63.50M | 61.40M | 45.60M | 66.39M | 114.44M | 68.98M | 126.52M | 82.23M | 162.64M | 141.33M | 347.79M |
|
Income from Continuing Operations
|
3.79M | 4.55M | 17.86M | 9.00M | 10.72M | -13.21M | 13.26M | 19.02M | 15.53M | 37.62M | 22.12M | 3.57M | 22.89M | -83.98M | 35.81M | 17.04M | 34.45M | 56.47M | 39.66M | 43.76M | 38.03M | 38.76M | 30.28M | 5.39M | 17.43M | -5.55M | -23.89M | -5.17M | 3.07M | -28.47M | -9.14M | -1.10M | -0.95M | 17.43M | 13.88M | 7.92M | 17.03M | 71.21M | 20.98M | -43.51M | -14.77M | 121.92M | 35.45M | 7.16M | 34.68M | 102.63M | 23.52M | 109.26M | 51.20M | 292.94M | 46.09M | 89.68M | 70.48M | 106.84M | 75.03M | 63.50M | 61.40M | 94.80M | 66.39M | 114.44M | 68.98M | 87.48M | 82.23M | 162.64M | 141.33M | 321.51M |
|
Consolidated Net Income
|
3.79M | 4.55M | 17.86M | 9.00M | 10.72M | -13.21M | 13.26M | 19.02M | 15.53M | 37.62M | 22.12M | 3.57M | 22.89M | -83.98M | 35.81M | 17.04M | 34.45M | 56.47M | 39.66M | 43.76M | 38.03M | 38.76M | 30.28M | 5.39M | 17.43M | -5.55M | -23.89M | -5.17M | 3.07M | -28.47M | -9.14M | -1.10M | -0.95M | 17.43M | 13.88M | 7.92M | 17.03M | 71.21M | 20.98M | -43.51M | -14.77M | 121.92M | 35.45M | 7.16M | 34.68M | 102.63M | 23.52M | 109.26M | 51.20M | 292.94M | 46.09M | 89.68M | 70.48M | 106.84M | 75.03M | 63.50M | 61.40M | 94.80M | 66.39M | 114.44M | 68.98M | 87.48M | 82.23M | 162.64M | 141.33M | 321.51M |
|
Income towards Parent Company
|
3.79M | 4.55M | 17.86M | 9.00M | 10.72M | -13.21M | 13.26M | 19.02M | 15.53M | 37.62M | 22.12M | 3.57M | 22.89M | -83.98M | 35.81M | 17.04M | 34.45M | 56.47M | 39.66M | 43.76M | 38.03M | 38.76M | 30.28M | 5.39M | 17.43M | -5.55M | -23.89M | -5.17M | 3.07M | -28.47M | -9.14M | -1.10M | -0.95M | 17.43M | 13.88M | 7.92M | 17.03M | 71.21M | 20.98M | -43.51M | -14.77M | 121.92M | 35.45M | 7.16M | 34.68M | 102.63M | 23.52M | 109.26M | 51.20M | 292.94M | 46.09M | 89.68M | 70.48M | 106.84M | 75.03M | 63.50M | 61.40M | 94.80M | 66.39M | 114.44M | 68.98M | 87.48M | 82.23M | 162.64M | 141.33M | 321.51M |
|
Net Income towards Common Stockholders
|
3.79M | 4.55M | 17.86M | 9.00M | 10.72M | -13.21M | 13.26M | 19.02M | 15.53M | 37.62M | 22.12M | 3.57M | 22.89M | -83.98M | 35.81M | 17.04M | 34.45M | 56.47M | 39.66M | 43.76M | 38.03M | 38.76M | 30.28M | 5.39M | 17.43M | -5.55M | -23.89M | -5.17M | 3.07M | -28.47M | -9.14M | -1.10M | -0.95M | 17.43M | 13.88M | 7.92M | 17.03M | 71.21M | 20.98M | -43.51M | -14.77M | 121.92M | 35.45M | 7.16M | 34.68M | 102.63M | 23.52M | 109.26M | 51.20M | 292.94M | 46.09M | 89.68M | 70.48M | 106.84M | 75.03M | 63.50M | 61.40M | 94.80M | 66.39M | 114.44M | 68.98M | 87.48M | 82.23M | 162.64M | 141.33M | 321.51M |
|
EPS (Basic)
|
0.03 | 0.13 | 0.15 | 0.08 | 0.09 | -0.11 | 0.11 | 0.16 | 0.13 | 0.32 | 0.19 | 0.03 | 0.19 | -0.71 | 0.30 | 0.14 | 0.29 | 0.47 | 0.33 | 0.37 | 0.32 | 0.34 | 0.26 | 0.05 | 0.15 | -0.05 | -0.21 | -0.05 | 0.03 | -0.25 | -0.08 | -0.01 | -0.01 | 0.15 | 0.12 | 0.07 | 0.15 | 0.12 | 0.18 | -0.37 | -0.13 | 0.09 | 0.31 | 0.06 | 0.30 | 0.46 | 0.20 | 0.94 | 0.44 | 2.50 | 0.39 | 0.77 | 0.60 | 0.91 | 0.64 | 0.54 | 0.52 | 0.38 | 0.56 | 0.96 | 0.58 | 1.05 | 0.68 | 1.35 | 1.18 | 2.90 |
|
EPS (Weighted Average and Diluted)
|
0.03 | 0.14 | 0.15 | 0.08 | 0.09 | -0.11 | 0.11 | 0.16 | 0.13 | 0.32 | 0.18 | 0.03 | 0.19 | -0.70 | 0.29 | 0.14 | 0.29 | 0.47 | 0.33 | 0.36 | 0.32 | 0.33 | 0.26 | 0.05 | 0.15 | -0.05 | -0.21 | -0.05 | 0.03 | -0.25 | -0.08 | -0.01 | -0.01 | 0.15 | 0.12 | 0.07 | 0.14 | 0.11 | 0.18 | -0.37 | -0.13 | 0.09 | 0.31 | 0.06 | 0.30 | 0.45 | 0.20 | 0.92 | 0.43 | 2.47 | 0.39 | 0.76 | 0.60 | 0.90 | 0.63 | 0.53 | 0.51 | 0.38 | 0.55 | 0.95 | 0.57 | 1.05 | 0.68 | 1.35 | 1.17 | 2.88 |
|
Shares Outstanding (Weighted Average)
|
115.87M | 116.18M | 117.88M | 117.16M | 116.08M | 115.35M | 117.86M | 118.12M | 119.11M | 117.57M | 118.54M | 119.10M | 119.58M | 119.05M | 119.59M | 119.86M | 119.62M | 119.07M | 119.49M | 119.28M | 118.62M | 117.31M | 116.00M | 114.93M | 114.99M | 114.17M | 114.53M | 114.53M | 114.62M | 114.96M | 115.60M | 115.72M | 115.52M | 115.61M | 116.28M | 115.39M | 117.83M | 117.83M | 118.68M | 115.04M | 115.04M | 115.18M | 115.49M | 115.49M | 115.70M | 116.12M | 116.66M | 116.81M | 116.85M | 117.38M | 117.87M | 116.95M | 116.98M | 117.47M | 117.47M | 118.26M | 118.35M | 118.83M | 119.24M | 119.55M | 119.74M | 120.14M | 120.13M | 120.32M | 119.95M | 119.79M |
|
Shares Outstanding (Diluted Average)
|
117.07M | 117.36M | 121.11M | 120.49M | 120.00M | 119.92M | 121.15M | 121.50M | 121.16M | 120.97M | 120.58M | 121.40M | 120.90M | 118.70M | 121.81M | 121.44M | 121.23M | 121.24M | 121.10M | 120.92M | 120.57M | 119.98M | 117.03M | 116.48M | 116.33M | 116.01M | 114.15M | 114.56M | 115.70M | 114.61M | 115.29M | 115.71M | 115.61M | 117.36M | 117.66M | 117.91M | 117.69M | 118.16M | 119.64M | 118.46M | 117.64M | 117.72M | 115.69M | 116.02M | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
1.99M | 15.19M | 22.34M | 11.51M | 11.98M | 28.95M | 17.11M | 24.23M | 24.53M | 51.25M | 32.51M | 6.90M | 31.08M | 57.60M | 13.86M | 21.24M | 43.22M | 49.01M | 54.87M | 51.21M | 54.38M | 36.11M | 37.63M | 3.99M | 21.61M | -21.61M | -13.29M | 1.76M | 7.60M | -33.08M | 4.56M | 7.51M | 11.26M | 18.44M | 17.32M | 22.21M | 21.55M | 11.54M | 30.04M | -22.86M | 9.30M | 46.55M | 30.43M | 50.02M | 63.40M | 67.01M | 90.34M | 101.69M | 73.58M | 115.14M | 62.18M | 159.19M | 79.98M | 146.02M | 104.90M | 122.54M | 109.90M | 121.13M | 118.71M | 179.56M | 95.82M | 193.97M | 115.52M | 223.46M | 209.83M | 433.57M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | 8.16M | 10.37M | 10.31M | 11.72M | 10.20M | 10.16M | 10.05M | 10.38M | 10.65M | 10.63M | 10.28M | 11.38M | 10.82M | 10.57M | 12.10M | 32.62M | 19.66M | 12.05M | 11.52M | 12.93M | 13.18M | 12.88M | 12.99M | 12.24M | 13.80M | 15.30M | 16.40M | 41.52M | 35.84M | 35.70M | 35.33M | 31.60M | 27.80M | 25.00M | 22.05M | 19.61M | 18.40M | 16.92M |
|
Tax Rate
|
| 92.27% | 18.12% | 17.46% | 8.06% | | 12.90% | 18.74% | 14.97% | 21.07% | 25.92% | 9.32% | 25.61% | | | 12.08% | 25.74% | | 25.34% | 9.82% | 27.02% | | 11.98% | | 2.81% | 78.81% | | | | 34.35% | | | | | | 31.39% | | 38.21% | | | | 16.42% | | 54.65% | 22.10% | 20.59% | 69.62% | | 12.43% | | 16.77% | 13.41% | 30.07% | 22.23% | 13.18% | 21.67% | 19.77% | 31.18% | 22.44% | 21.48% | | 48.61% | 11.72% | 20.76% | 27.03% | 24.90% |