|
Revenue
|
220.93M | 240.16M | 259.66M | 289.08M | 264.36M | 262.72M | 274.32M | 286.03M | 264.26M | 282.18M | 288.88M | 546.40M | 296.42M | 307.21M | | 603.60M | 303.58M | 315.21M | | | 317.07M | | | 360.41M | | | | 348.54M | | | | 366.51M | | | | 396.86M | | | | 30.90M | | | 382.69M | 413.47M | | 25.44M | 483.76M | 571.23M | 567.21M | 567.31M | 534.75M | 582.40M | 628.39M | 515.51M | 499.63M | 497.98M | 485.40M | 494.86M | 475.89M | 509.16M | 458.80M | 496.35M | 501.87M | 521.20M | 483.46M | 533.54M | 532.58M |
|
Cost of Revenue
|
74.48M | 80.66M | 86.65M | 100.97M | 91.15M | 89.91M | 93.80M | 97.01M | 92.12M | 93.77M | 101.35M | 132.70M | 107.05M | 104.24M | | | 103.56M | 146.30M | | | 106.95M | | | 144.63M | | | | 125.11M | | | | 138.51M | | | | 135.58M | | | | 138.42M | | | 127.74M | 133.91M | | | 162.99M | 197.80M | 196.62M | 198.12M | | 208.57M | 213.42M | 184.49M | | 180.46M | | | | 193.06M | 167.81M | 461.58M | | 187.91M | 174.78M | 199.25M | |
|
Gross Profit
|
146.45M | 159.50M | 173.01M | 188.11M | 173.21M | 172.81M | 180.52M | 189.02M | 172.15M | 188.41M | 187.53M | 201.72M | 189.37M | 202.97M | | | 200.01M | 168.91M | | | 210.12M | | | 215.78M | | | | 223.43M | | | | 228.01M | | | | 261.28M | | | | 264.75M | | | 254.94M | 279.56M | | | 320.77M | 373.43M | 370.59M | 369.19M | | 373.82M | 414.97M | 331.02M | | 317.52M | | | | 316.10M | 290.99M | 34.76M | | 333.29M | 308.68M | 334.29M | |
|
Amortization - Intangibles
|
3.89M | 4.01M | 4.39M | 5.93M | 6.16M | 5.84M | 5.88M | 5.61M | 6.22M | 6.18M | 6.74M | 7.61M | 7.96M | 9.69M | | | 8.10M | 9.01M | | | 9.31M | | | 9.09M | | | | 9.78M | | | | 9.70M | | | | 10.02M | | | | 13.11M | | | 18.10M | 16.21M | | | 15.69M | 17.42M | 17.64M | 17.73M | | 15.43M | 15.30M | 15.11M | | 15.00M | | | | 16.04M | 16.07M | 15.21M | | 13.51M | 13.48M | 13.30M | |
|
Depreciation & Amortization - Total
|
| | | | | | | | 15.71M | | | -50.02M | 18.06M | | | | | | | | | | | 51.10M | 46.13M | | | | | | | | | | | | | | | | | | | | | | | | 55.59M | 55.08M | 53.16M | -78.43M | 53.00M | 50.41M | 50.32M | -64.22M | 52.06M | 51.14M | 50.57M | -68.17M | 54.33M | 53.39M | 49.99M | -66.22M | 43.91M | 49.48M | 50.97M |
|
Research & Development
|
25.64M | 24.95M | 26.75M | 30.56M | 31.60M | 29.42M | 30.98M | 34.04M | 32.67M | 32.51M | 32.65M | 32.81M | 28.64M | 30.62M | | | 34.30M | 33.64M | | | 40.34M | | | 43.92M | | | | 39.52M | | | | 58.51M | | | | 40.94M | | | | 40.67M | | | 41.84M | 33.99M | | | 36.10M | 46.34M | 47.43M | 52.15M | | 42.11M | 46.38M | 49.90M | | 44.72M | | | | 45.97M | 51.33M | 49.10M | | 48.60M | 43.78M | 47.75M | |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.29M | | | 28.75M | 25.28M | | | 27.93M | 31.69M | 33.80M | 31.02M | | 32.89M | 34.35M | 32.53M | | 31.97M | | | | 28.47M | 27.57M | 28.62M | | 27.85M | 31.61M | 30.65M | |
|
Restructuring Costs
|
23.79M | 24.62M | 27.80M | 39.72M | 26.34M | 28.44M | 26.48M | 28.75M | 26.40M | 26.82M | 33.70M | 98.59M | 33.91M | 31.97M | | | 38.96M | 69.13M | | | 26.79M | | | 41.60M | | | | 24.54M | | | | 40.59M | | | | 74.71M | | | | 5.19M | | | 151.07M | 34.96M | | | 104.80M | 12.67M | 6.39M | 9.04M | | 2.95M | 5.75M | 4.75M | | 8.05M | | | | 10.88M | 3.30M | 68.08M | | 22.07M | 9.82M | 14.07M | |
|
Other Operating Expenses
|
59.99M | 63.05M | 65.11M | 74.89M | 70.59M | 72.09M | 72.82M | 75.47M | 58.93M | 82.63M | 86.88M | 139.94M | 72.28M | 94.96M | | | 97.68M | 100.31M | | | 100.69M | | | 58.59M | | | | 102.15M | | | | 124.71M | | | | 102.25M | | | | 107.33M | | | 240.72M | 105.34M | | | 107.44M | 126.81M | 63.58M | 60.63M | | 201.16M | 68.42M | 71.28M | | 192.44M | | | | 188.34M | 59.51M | 64.01M | | 181.88M | 64.22M | 70.44M | |
|
Operating Expenses
|
109.42M | 112.62M | 119.66M | 145.17M | 128.53M | 129.96M | 130.28M | 138.25M | 133.70M | 141.95M | 153.24M | 221.33M | 152.89M | 157.55M | | | 170.94M | 203.08M | | | 167.81M | | | 195.21M | 46.13M | | | 166.21M | | | | 223.81M | | | | 217.91M | | | | 176.48M | | | 462.39M | 199.58M | | | 276.27M | 217.52M | 206.79M | 207.92M | 53.16M | 200.68M | 207.90M | 208.86M | 50.32M | 212.95M | 52.06M | 51.14M | 50.57M | 205.49M | 196.04M | 263.20M | 49.99M | 214.19M | 193.33M | 212.38M | 50.97M |
|
Operating Income
|
37.03M | 46.88M | 53.35M | 42.94M | 44.68M | 42.85M | 50.23M | 50.77M | 38.45M | 46.45M | 34.30M | 149.20M | 36.48M | 45.43M | | 356.40M | 29.07M | -34.16M | | 355.80M | 42.30M | | | 20.57M | | | | 57.22M | | | | 4.19M | | | | 43.37M | | | | 88.27M | | | -207.45M | 79.99M | | | 44.51M | 155.91M | 163.80M | 161.27M | | 173.14M | 207.07M | 122.16M | | 104.57M | | | | 110.61M | 94.95M | -228.44M | | 119.10M | 115.35M | 121.90M | |
|
EBIT
|
37.03M | 46.88M | 53.35M | 42.94M | 44.68M | 42.85M | 50.23M | 50.77M | 38.45M | 46.45M | 34.30M | 149.20M | 36.48M | 45.43M | | 356.40M | 29.07M | -34.16M | | 355.80M | 42.30M | | | 20.57M | | | | 57.22M | | | | 4.19M | | | | 43.37M | | | | 88.27M | | | -207.45M | 79.99M | | | 44.51M | 155.91M | 163.80M | 161.27M | | 173.14M | 207.07M | 122.16M | | 104.57M | | | | 110.61M | 94.95M | -228.44M | 244.17M | 119.10M | 115.35M | 121.90M | 264.53M |
|
Non Operating Investment Income
|
5,008.00M | 676.00M | | 5,326.00M | -4995.00M | 8,198.00M | -4884.00M | | | 1,885.00M | | | | | | | | | | | | | | | 1.95M | | 1,427.00M | 0.05M | | | -5.07M | -7.60M | | | -23.80M | -30.49M | -43.27M | -24.70M | -22.58M | -15.45M | -8.62M | -2.74M | 4.41M | -2.29M | 15.63M | -6.63M | -15.07M | -23.27M | -8.30M | -11.19M | -3.63M | 1.25M | 2.25M | 17.68M | 47.35M | 15.64M | 21.19M | 27.92M | 18.18M | 37.37M | 0.11M | 0.39M | -0.15M | 9.82M | 0.97M | 60.73M | 52.14M |
|
Interest & Investment Income
|
1.19M | 0.68M | 0.68M | 0.98M | 0.69M | 1.50M | 1.23M | 1.04M | 1.27M | 1.33M | 2.33M | 1.19M | 0.59M | 0.58M | | | 0.86M | 0.41M | | | 1.01M | | | 1.19M | | | | 1.73M | | | | 2.10M | | | | 4.35M | | | | 5.76M | | | 4.67M | 4.20M | | | 1.72M | 1.64M | 1.62M | 2.09M | | 2.58M | 2.22M | 4.34M | | 16.26M | | | | 19.26M | 17.76M | 16.91M | | 15.09M | 15.39M | 13.86M | |
|
Other Non Operating Income
|
24.68M | 30.93M | 37.69M | 44.46M | 33.01M | 38.52M | 36.49M | 36.29M | 27.98M | 33.29M | 34.47M | -79.88M | 28.49M | 33.68M | | | 20.07M | | | | 23.28M | | | 26.05M | 19.36M | | | 50.67M | 14.84M | | | 8.62M | | | | -39.69M | | | | 60.95M | | | | 44.93M | | | | 73.60M | 129.22M | 121.05M | 133.14M | 129.19M | 155.31M | 96.66M | 82.39M | 88.84M | 85.03M | 80.79M | 77.82M | 97.66M | 80.67M | | 98.06M | -267.79M | 90.76M | | 130.04M |
|
Non Operating Income
|
-4.46M | -5.85M | -4.04M | 13.00M | -3.33M | -3.31M | 2.37M | 0.47M | -3.16M | -6.49M | 12.91M | 16.79M | -3.35M | -6.00M | | | | -6.29M | | | | | | -6.55M | | | | -7.89M | | | | -18.18M | | | | -9.52M | | | | -19.84M | | | -19.54M | 3.07M | | | -16.60M | 161.86M | | 7.22M | | -7.76M | | -0.23M | | 1.26M | | | | 1.44M | | | | 2.81M | | | |
|
EBT
|
32.56M | 54.86M | 49.32M | 90.00M | 41.35M | 39.54M | 46.86M | 0.47M | 35.29M | 39.97M | 43.01M | 0.47M | 33.14M | 39.43M | | 356.40M | 22.78M | -46.65M | | 355.80M | 27.84M | | | 14.02M | | | | 49.33M | | | | -13.99M | | | | 33.85M | | | | 68.43M | | | -227.00M | 663.90M | | | 27.90M | 256.49M | 159.10M | 149.90M | | 909.70M | 195.52M | 115.52M | | 105.84M | | | | 118.88M | 102.29M | 239.58M | 244.17M | 143.89M | 147.04M | 148.58M | 264.53M |
|
Tax Provisions
|
7.88M | 10.11M | 11.63M | 4.95M | 8.34M | 1.02M | 10.37M | 9.08M | 7.31M | 6.68M | 8.54M | -21.26M | 4.65M | 5.75M | | | | 2.71M | | | | | | | | | | | | | | | | | | | | | | | | | -66.36M | 24.01M | | | 10.99M | 43.80M | 29.88M | 28.85M | | 36.19M | 40.21M | 18.86M | | 16.99M | | | | 21.21M | 21.62M | -223.45M | | | 28.79M | 126.82M | |
|
Profit After Tax
|
0.12 | 0.16 | 0.18 | 0.18 | 33.01M | 38.52M | 36.49M | 2,476.35M | 27.98M | 33.29M | 35.15M | 2,548.30M | 28.59M | 33.33M | 2,702.12M | 2,714.70M | 19.98M | -51.76M | 2,666.37M | 2,714.33M | 23.27M | 2,745.77M | 2,705.31M | 25.84M | 2,471.18M | 2,533.71M | 2,517.98M | 50.87M | 2,624.60M | 2,621.08M | 2,665.70M | 2,607.10M | | | | 33.85M | | | | 68.43M | | | -160.63M | 639.89M | | | 16.91M | 212.69M | 129.22M | 121.05M | | 873.51M | 155.31M | 96.66M | | 88.84M | | | 77.82M | 97.66M | 80.67M | -80.67M | 98.06M | 78.86M | 118.25M | 90.76M | 130.04M |
|
Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | | | | -0.24M | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | -0.68M | -0.41M | -0.10M | 0.35M | | | 0.09M | 0.02M | | | 0.02M | | | 0.21M | | | | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
24.68M | 44.76M | 37.69M | 85.05M | 33.01M | 38.52M | 36.49M | -8.61M | 27.98M | 33.29M | 34.47M | 21.73M | 28.49M | 33.68M | | 356.40M | 22.78M | -49.36M | | 355.80M | 27.84M | | | 14.02M | | | | 49.33M | | | | -13.99M | | | | 33.85M | | | | 68.43M | | | -160.63M | 639.89M | | | 16.91M | 212.69M | 129.22M | 121.05M | | 873.51M | 155.31M | 96.66M | | 88.84M | | | | 97.66M | 80.67M | 463.03M | 244.17M | 143.89M | 118.25M | 21.76M | 264.53M |
|
Consolidated Net Income
|
24.68M | 44.76M | 37.69M | 85.05M | 33.01M | 38.52M | 36.49M | -8.61M | 27.98M | 33.29M | 34.47M | 21.73M | 28.49M | 33.68M | | 356.40M | 22.78M | -49.36M | | 355.80M | 27.84M | | | 14.02M | | | | 49.33M | | | | -13.99M | | | | 33.85M | | | | 68.43M | | | -160.63M | 639.89M | | | 16.91M | 212.69M | 129.22M | 121.05M | | 873.51M | 155.31M | 96.66M | | 88.84M | | | | 97.66M | 80.67M | 463.03M | 244.17M | 143.89M | 118.25M | 21.76M | 264.53M |
|
Income towards Parent Company
|
24.68M | 44.76M | 37.69M | 85.05M | 33.01M | 38.52M | 36.49M | -8.61M | 27.98M | 33.29M | 34.47M | 21.73M | 28.49M | 33.68M | | 356.40M | 22.78M | -49.36M | | 355.80M | 27.84M | | | 14.02M | | | | 49.33M | | | | -13.99M | | | | 33.85M | | | | 68.43M | | | -160.63M | 639.89M | | | 16.91M | 212.69M | 129.22M | 121.05M | | 873.51M | 155.31M | 96.66M | | 88.84M | | | | 97.66M | 80.67M | 463.03M | 244.17M | 143.89M | 118.25M | 21.76M | 264.53M |
|
Net Income towards Common Stockholders
|
24.68M | 44.76M | 37.69M | 85.05M | 33.01M | 38.52M | 36.49M | -8.61M | 27.98M | 33.29M | 34.47M | 21.73M | 28.49M | 33.68M | | 356.40M | 22.78M | -49.36M | | 355.80M | 27.84M | | | 14.02M | | | | 49.33M | | | | -13.99M | | | | 33.85M | | | | 68.43M | | | -160.63M | 639.89M | | | 16.91M | 212.69M | 129.22M | 121.05M | | 873.51M | 155.31M | 96.66M | | 88.84M | | | | 97.66M | 80.67M | 463.03M | 244.17M | 143.89M | 118.25M | 21.76M | 264.53M |
|
EPS (Basic)
|
0.13 | 0.24 | 0.20 | 0.46 | 0.15 | 0.18 | 0.17 | -0.04 | 0.13 | 0.15 | 0.16 | 0.10 | 0.13 | 0.15 | | 1.63 | 0.10 | -0.23 | | 1.62 | 0.13 | | | 0.06 | | | | 0.23 | | | | -0.06 | | | | 0.15 | | | | 0.31 | | | -0.73 | 2.93 | | | 0.08 | 0.95 | 0.58 | 0.54 | | 3.96 | 0.71 | 0.44 | | 0.40 | | 0.38 | 0.34 | 0.43 | 0.35 | -0.37 | 0.44 | 0.36 | 0.53 | 0.42 | 0.60 |
|
EPS (Weighted Average and Diluted)
|
205.70M | 159.84M | 80.19M | 398.17 | 235.81M | | | -0.04 | | 138.13 | 143.69 | 90.90 | 119.26 | 140.21 | | | 94.35 | -204.86 | | | 114.59 | | | 58.03 | | | | 206.69 | | | | -58.38 | | | | 145.26 | | | | 263.20M | | | -690.08 | 3,367.86M | | | 71.72 | 905.68 | 0.56 | 0.52 | 0.57 | 0.56 | 0.67 | 0.42 | 0.36 | 0.39 | 0.37 | 0.35 | 0.34 | 0.42 | 0.36 | 0.83 | 0.44 | 0.35 | 0.41 | 0.44 | 0.60 |
|
Shares Outstanding (Weighted Average)
|
184.80M | 184.80M | 184.80M | 184.80M | 216.77M | 216.77M | 216.77M | 216.77M | 217.75M | 217.75M | 217.75M | 217.75M | 218.78M | 218.78M | 218.78M | 218.78M | 219.08M | 219.08M | 219.08M | 219.08M | 218.47M | 218.47M | 218.47M | 218.47M | 216.73M | 216.73M | 216.73M | 216.73M | 217.64M | 217.64M | 217.64M | 217.64M | 227.52M | 227.52M | 227.52M | 227.52M | 219.76M | 219.76M | 219.76M | 219.76M | 218.74M | 218.74M | 218.74M | 218.74M | 220.92M | 220.92M | 223.90M | 223.90M | 221.15M | 223.90M | 221.66M | 220.52M | 220.26M | 220.63M | 220.86M | 220.87M | 220.88M | 221.19M | 221.34M | 221.34M | 228.20M | 223.90M | 223.90M | 223.90M | 222.29M | 217.69M | 217.69M |
|
Shares Outstanding (Diluted Average)
|
0.12 | 0.28 | 0.47 | 0.21M | 0.14 | | | 240.48M | | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | | | 0.24M | 0.24M | | | 0.24M | | | 0.24M | | | | 0.24M | | | | 0.24M | | | | 0.23M | | | | 0.26 | | | 0.23M | 0.19 | | | 0.24M | 0.23M | 0.23M | 0.23M | | 0.23M | 0.23M | 0.23M | | 0.23M | | | | 230.62M | 0.23M | 0.23M | | 224.72M | 0.22M | 0.22M | |
|
EBITDA
|
37.03M | 46.88M | 53.35M | 42.94M | 44.68M | 42.85M | 50.23M | 50.77M | 54.15M | 46.45M | 34.30M | 99.18M | 54.54M | 45.43M | | 356.40M | 29.07M | -34.16M | | 355.80M | 42.30M | | | 71.67M | | | | 57.22M | | | | 4.19M | | | | 43.37M | | | | 88.27M | | | -207.45M | 79.99M | | | 44.51M | 2.90M | 106.80M | 126.33M | 102.50M | 2.00M | 148.16M | 39.06M | 32.88M | 277.67M | 92.86M | 59.15M | 57.03M | 42.45M | 90.35M | 190.85M | 116.13M | 52.88M | 123.65M | 150.23M | 133.38M |
|
Interest Expenses
|
-7.43M | -7.30M | -7.41M | -7.50M | -6.25M | -7.67M | -6.98M | -6.91M | -6.31M | -6.64M | -6.54M | 44.84M | -5.02M | -5.14M | | | -7.67M | -7.81M | | | -8.00M | | | -9.96M | | | | -9.65M | | | | -10.65M | | | | -16.94M | | | | -20.18M | | | -17.25M | -18.32M | | | -18.05M | -16.90M | -13.54M | -13.91M | | -12.46M | -13.54M | -13.66M | | -14.88M | | | | -12.44M | -10.29M | -10.92M | | -11.14M | -7.29M | -7.61M | |
|
Tax Rate
|
24.20% | 18.42% | 23.58% | 5.50% | 20.16% | 2.58% | 22.13% | | 20.70% | 16.72% | 19.85% | | 14.02% | 14.57% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.23% | 3.62% | | | 39.40% | 17.08% | 18.78% | 19.24% | | 3.98% | 20.57% | 16.33% | | 16.06% | | | | 17.84% | 21.13% | | | | 19.58% | 85.36% | |