|
Revenue
|
920.74M | 1,092.36M | 1,243.15M | 1,368.52M | 1,514.46M | 1,554.97M | 1,678.91M | 1,838.71M | 2,066.74M | 2,340.20M | 2,606.57M | 2,957.01M | 3,196.82M | 3,578.13M | 4,222.99M | 4,685.30M | 5,146.33M |
|
Cost of Revenue
|
366.93M | 436.87M | 501.82M | 547.78M | 573.80M | 565.19M | 667.52M | 772.22M | 864.99M | 1,005.30M | 1,112.50M | 1,239.23M | 1,357.72M | 1,553.82M | 1,867.33M | 2,029.99M | 2,091.36M |
|
Gross Profit
|
553.80M | 655.48M | 741.33M | 820.74M | 940.66M | 989.79M | 1,011.40M | 1,066.50M | 1,201.74M | 1,334.90M | 1,494.07M | 1,717.79M | 1,839.10M | 2,024.31M | 2,355.66M | 2,655.30M | 3,054.97M |
|
Amortization - Intangibles
|
7.06M | 8.04M | 10.15M | 13.97M | 10.14M | 9.73M | 8.67M | 23.92M | 46.58M | 27.27M | 42.51M | 49.60M | 45.13M | 39.65M | 42.02M | 46.52M | 45.27M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 64.70M | 65.90M | 65.60M | 78.40M | 81.00M | 84.70M | 88.90M | 111.80M |
|
Research & Development
|
63.06M | 75.20M | 92.01M | 109.73M | 120.12M | 118.23M | 114.86M | 118.65M | 144.47M | 155.15M | 180.65M | 201.95M | 225.28M | 253.57M | 287.64M | 307.52M | 331.28M |
|
Selling, General & Administrative
|
289.88M | 328.86M | 372.25M | 402.62M | 430.80M | 450.41M | 478.63M | 488.06M | 553.97M | 600.37M | 645.01M | 676.69M | 670.39M | 737.51M | 874.00M | 917.14M | 991.02M |
|
Restructuring Costs
|
| | | | | 6.33M | | 6.91M | 12.36M | 18.43M | 41.20M | -0.60M | 8.67M | 1.90M | 10.95M | 64.23M | 2.03M |
|
Other Operating Expenses
|
10.56M | 11.04M | 10.15M | 13.97M | 34.91M | 9.73M | 347.56M | 354.56M | 65.15M | -45.58M | 446.72M | 446.72M | -47.32M | -49.96M | 20.23M | -42.38M | -66.53M |
|
Operating Expenses
|
363.49M | 415.10M | 474.40M | 526.33M | 585.83M | 584.70M | 602.16M | 637.54M | 775.95M | 793.07M | 914.81M | 908.13M | 935.42M | 1,024.03M | 1,223.79M | 1,335.41M | 1,369.61M |
|
Operating Income
|
190.31M | 240.38M | 266.92M | 294.41M | 354.82M | 405.09M | 409.24M | 428.95M | 425.80M | 541.83M | 579.26M | 809.66M | 903.68M | 1,000.29M | 1,131.87M | 1,319.89M | 1,685.36M |
|
EBIT
|
190.31M | 240.38M | 266.92M | 294.41M | 354.82M | 405.09M | 409.24M | 428.95M | 425.80M | 541.83M | 579.26M | 809.66M | 903.68M | 1,000.29M | 1,131.87M | 1,319.89M | 1,685.36M |
|
Interest & Investment Income
|
10.21M | 16.70M | 27.80M | 33.87M | 38.87M | 31.24M | 26.21M | 16.86M | 17.09M | 16.38M | 2.30M | 1.02M | 0.36M | -22.31M | -47.38M | -45.71M | 4.11M |
|
Other Non Operating Income
|
2.39M | 6.98M | 10.74M | 9.77M | -2.19M | 0.88M | 6.25M | 4.96M | 5.43M | -8.54M | -10.73M | 2.36M | 0.30M | 3.20M | -5.71M | -3.49M | -5.26M |
|
Non Operating Income
|
-17.56M | -27.98M | -38.27M | -57.25M | -97.42M | -83.14M | -87.72M | -91.12M | -97.14M | -70.25M | -60.42M | -76.57M | -20.02M | -39.80M | -30.21M | -55.09M | -7.80M |
|
EBT
|
215.44M | 277.63M | 305.13M | 331.94M | 385.12M | 431.08M | 435.92M | 439.57M | 423.73M | 521.31M | 553.32M | 733.09M | 883.66M | 960.48M | 1,101.66M | 1,264.80M | 1,677.57M |
|
Tax Provisions
|
81.89M | 70.50M | 76.72M | 89.72M | 96.67M | 85.81M | 83.03M | 88.15M | 80.92M | 205.72M | 163.79M | 111.41M | 409.16M | 181.05M | 204.11M | 243.85M | 276.84M |
|
Profit After Tax
|
146.45M | 190.09M | 226.99M | 254.85M | 307.13M | 345.27M | 352.89M | 352.41M | 342.28M | 315.59M | 404.59M | 621.67M | 474.50M | 779.44M | 897.56M | 1,020.95M | 1,400.72M |
|
Equity Income
|
| | | | | | | | | | -15.83M | -25.06M | 14.52M | -12.20M | 9.92M | -4.04M | -10.30M |
|
Income from Continuing Operations
|
133.54M | 207.13M | 228.41M | 242.23M | 288.45M | 345.27M | 352.89M | 351.41M | 342.81M | 315.59M | 389.52M | 621.67M | 474.50M | 779.44M | 897.56M | 1,020.95M | 1,400.72M |
|
Consolidated Net Income
|
133.54M | 207.13M | 228.41M | 242.23M | 288.45M | 345.27M | 352.89M | 351.41M | 342.81M | 315.59M | 389.52M | 621.67M | 474.50M | 779.44M | 897.56M | 1,020.95M | 1,400.72M |
|
Income towards Parent Company
|
133.54M | 207.13M | 228.41M | 242.23M | 288.45M | 345.27M | 352.89M | 351.41M | 342.81M | 315.59M | 389.52M | 621.67M | 474.50M | 779.44M | 897.56M | 1,020.95M | 1,400.72M |
|
Net Income towards Common Stockholders
|
133.54M | 207.13M | 228.41M | 242.23M | 288.45M | 345.27M | 352.89M | 351.41M | 342.81M | 315.59M | 389.52M | 621.67M | 474.50M | 779.44M | 897.56M | 1,020.95M | 1,400.72M |
|
EPS (Basic)
|
0.97 | 1.26 | 1.49 | 1.75 | 2.15 | 2.44 | 2.51 | 2.51 | 2.42 | 2.21 | 2.83 | 4.31 | 3.27 | 5.34 | 6.12 | 6.94 | 9.55 |
|
EPS (Weighted Average and Diluted)
|
0.95 | 1.23 | 1.44 | 1.71 | 2.10 | 2.39 | 2.47 | 2.49 | 2.40 | 2.19 | 2.80 | 4.27 | 3.24 | 5.30 | 6.09 | 6.92 | 9.51 |
|
Shares Outstanding (Weighted Average)
|
150.72M | 151.65M | 152.91M | 142.76M | 142.47M | 140.33M | 140.92M | 140.41M | 141.82M | 142.74M | 143.39M | 144.67M | 145.52M | 146.28M | 146.93M | 146.91M | 146.63M |
|
Shares Outstanding (Diluted Average)
|
154.23M | 155.10M | 157.19M | 149.32M | 146.41M | | | | 142.45M | 143.99M | 144.48M | 145.65M | 146.45M | 147.04M | 147.46M | 147.55M | 147.34M |
|
EBITDA
|
190.31M | 240.38M | 266.92M | 294.41M | 354.82M | 405.09M | 409.24M | 428.95M | 425.80M | 606.53M | 645.16M | 875.26M | 982.08M | 1,081.29M | 1,216.57M | 1,408.79M | 1,797.16M |
|
Interest Expenses
|
| 2.67M | 1.76M | 4.79M | 6.39M | 6.13M | 5.78M | 11.21M | 28.24M | 28.36M | 36.16M | 40.38M | 23.99M | | | | |
|
Tax Rate
|
38.01% | 25.39% | 25.14% | 27.03% | 25.10% | 19.90% | 19.05% | 20.05% | 19.10% | 39.46% | 29.60% | 15.20% | 46.30% | 18.85% | 18.53% | 19.28% | 16.50% |