|
Revenue
|
938.18M | 1,010.05M | 1,166.95M | 1,255.68M | 1,293.54M | 1,356.97M | 1,255.24M | 1,140.53M | 1,164.04M | 1,241.82M | 1,255.63M | 1,458.41M | 1,807.16M | 1,933.35M | 2,097.05M | 2,298.47M | 2,739.23M |
|
Cost of Revenue
|
301.37M | 317.53M | 356.77M | 377.80M | 373.04M | 373.68M | 346.79M | 367.46M | 372.70M | 414.76M | 417.45M | 435.45M | 517.78M | 485.25M | 530.12M | 558.95M | 566.52M |
|
Gross Profit
|
636.82M | 702.35M | 810.18M | 883.55M | 920.50M | 983.28M | 920.51M | 814.87M | 835.54M | 915.32M | 930.25M | 1,124.14M | 1,436.06M | 1,547.37M | 1,656.05M | 1,853.66M | 2,294.24M |
|
Amortization - Intangibles
|
15.62M | 15.61M | 18.32M | 20.30M | 26.49M | 32.13M | 36.13M | 33.20M | 32.11M | 31.35M | 23.84M | 28.71M | 29.40M | 34.97M | 40.02M | 42.02M | 45.95M |
|
Research & Development
|
188.50M | 201.57M | 211.41M | 214.96M | 221.92M | 243.97M | 227.51M | 229.33M | 236.03M | 249.79M | 246.89M | 256.57M | 299.92M | 338.82M | 394.37M | 433.05M | 457.69M |
|
Selling, General & Administrative
|
80.67M | 92.88M | 110.29M | 117.47M | 131.94M | 132.22M | 158.72M | 145.62M | 144.99M | 143.04M | 127.92M | 159.83M | 206.01M | 204.73M | 233.52M | 232.38M | 226.06M |
|
Restructuring Costs
|
22.67M | | | 24.93M | 52.20M | 28.41M | 43.41M | 76.27M | 7.94M | 3.76M | 51.11M | | | | | | |
|
Other Operating Expenses
|
627.05M | 9.04M | 371.37M | 398.10M | 387.13M | 382.10M | 449.25M | 400.66M | 404.81M | 446.11M | 441.29M | 496.88M | 549.39M | 230.66M | 239.44M | 600.17M | 628.11M |
|
Operating Expenses
|
918.89M | 627.58M | 693.07M | 755.46M | 793.18M | 786.71M | 878.89M | 851.88M | 793.77M | 842.71M | 867.21M | 913.28M | 1,055.31M | 1,100.01M | 1,197.57M | 1,265.59M | 1,311.86M |
|
Operating Income
|
19.30M | 74.78M | 117.11M | 128.10M | 127.32M | 196.58M | 41.62M | -37.01M | 41.77M | 72.61M | 63.04M | 210.86M | 380.75M | 447.36M | 458.47M | 588.06M | 982.38M |
|
EBIT
|
19.30M | 74.78M | 117.11M | 128.10M | 127.32M | 196.58M | 41.62M | -37.01M | 41.77M | 72.61M | 63.04M | 210.86M | 380.75M | 447.36M | 458.47M | 588.06M | 982.38M |
|
Interest & Investment Income
|
4.56M | 3.01M | 3.84M | 2.92M | 2.86M | 3.12M | 3.70M | 3.44M | 3.25M | 3.82M | | | | | | | |
|
Other Non Operating Income
|
-3.63M | -2.88M | -12.29M | -5.86M | 5.05M | -4.47M | -2.71M | -1.89M | -5.69M | -6.98M | | | | | | | |
|
Non Operating Income
|
0.15M | 7.36M | -12.57M | -7.36M | 5.05M | -10.46M | -15.09M | -1.84M | -0.77M | -38.74M | -26.95M | -22.07M | 61.48M | -8.98M | -20.83M | -15.37M | 14.81M |
|
EBT
|
61.24M | 82.14M | 104.55M | 120.74M | 126.23M | 186.11M | 26.52M | -67.19M | -1.41M | 143.25M | 132.38M | 208.57M | 391.75M | 397.10M | 381.76M | 468.96M | 920.18M |
|
Tax Provisions
|
41.06M | 57.77M | 19.12M | 156.13M | -17.54M | 25.92M | -21.03M | -12.73M | -7.64M | 33.23M | 47.76M | 28.65M | -85.17M | 84.02M | 87.03M | 131.67M | 212.46M |
|
Profit After Tax
|
31.52M | 24.37M | 85.42M | -35.40M | 143.77M | 160.19M | 47.56M | -54.47M | 6.24M | 51.99M | -27.46M | 130.69M | 476.92M | 313.08M | 245.54M | 376.33M | 734.00M |
|
Income from Continuing Operations
|
20.18M | 24.37M | 85.42M | -35.40M | 143.77M | 160.19M | 47.56M | -54.47M | 6.24M | 110.02M | 84.62M | 179.92M | 476.92M | 313.08M | 294.73M | 337.29M | 707.71M |
|
Consolidated Net Income
|
20.18M | 24.37M | 85.42M | -35.40M | 143.77M | 160.19M | 47.56M | -54.47M | 6.24M | 110.02M | 84.62M | 179.92M | 476.92M | 313.08M | 294.73M | 337.29M | 707.71M |
|
Income towards Parent Company
|
20.18M | 24.37M | 85.42M | -35.40M | 143.77M | 160.19M | 47.56M | -54.47M | 6.24M | 110.02M | 84.62M | 179.92M | 476.92M | 313.08M | 294.73M | 337.29M | 707.71M |
|
Net Income towards Common Stockholders
|
20.18M | 24.37M | 85.42M | -35.40M | 143.77M | 160.19M | 47.56M | -54.47M | 6.24M | 110.02M | 84.62M | 179.92M | 476.92M | 313.08M | 294.73M | 337.29M | 707.71M |
|
EPS (Basic)
|
0.27 | 0.21 | 0.73 | -0.30 | 1.20 | 1.36 | 0.41 | -0.48 | 0.05 | 0.45 | -0.23 | 1.13 | 4.08 | 2.67 | 2.07 | 3.14 | 6.12 |
|
EPS (Weighted Average and Diluted)
|
0.27 | 0.20 | 0.71 | -0.30 | 1.19 | 1.34 | 0.41 | -0.48 | 0.05 | 0.44 | -0.23 | 1.12 | 4.03 | 2.65 | 2.06 | 3.12 | 6.08 |
|
Shares Outstanding (Weighted Average)
|
116.18M | 115.35M | 117.57M | 119.05M | 119.07M | 117.31M | 114.17M | 114.96M | 115.61M | 117.83M | 115.18M | 116.12M | 117.38M | 117.47M | 118.83M | 120.14M | 119.79M |
|
Shares Outstanding (Diluted Average)
|
117.36M | 119.92M | 120.97M | 118.70M | 121.24M | 119.98M | 116.01M | 114.61M | 117.36M | 118.16M | 117.72M | | | | | | |
|
EBITDA
|
19.30M | 74.78M | 117.11M | 128.10M | 127.32M | 196.58M | 41.62M | -37.01M | 41.77M | 72.61M | 63.04M | 210.86M | 380.75M | 447.36M | 458.47M | 588.06M | 982.38M |
|
Interest Expenses
|
3.20M | 1.53M | 3.31M | 4.75M | 6.98M | 8.15M | 14.74M | 29.88M | 42.40M | 41.70M | 43.05M | 76.43M | 50.50M | 54.30M | 129.42M | 119.70M | 77.02M |
|
Tax Rate
|
67.05% | 70.33% | 18.29% | | | 13.93% | | 18.94% | | 23.19% | 36.08% | 13.74% | | 21.16% | 22.80% | 28.08% | 23.09% |