|
Revenue
|
435.16M | 377.04M | 428.48M | 393.62M | 421.61M | 419.14M | 469.97M | 447.18M | 479.06M | 452.94M | 539.33M | 510.89M | 521.79M | 509.60M | 572.92M | 502.94M | 540.67M | 522.10M | 591.87M | 530.61M | 556.17M | 542.05M | 608.39M | 484.14M | 525.27M | 525.51M | 569.90M | 498.02M | 536.24M | 514.49M | 566.77M | 514.12M | 546.96M | 554.27M | 641.63M | 643.97M | 703.36M | 674.31M | 756.35M | 648.74M | 722.52M | 706.92M | 805.50M | 652.40M | 811.72M | 964.02M | 1,354.61M | 1,027.84M | 910.75M | 861.32M | 1,027.91M | 963.16M | 895.64M | 711.80M | 741.21M | 674.87M | 709.07M | 670.74M | -45.78M | 649.92M | 691.68M | 684.05M | 729.37M | 664.76M | 720.28M | 698.95M |
|
Cost of Revenue
|
246.62M | 208.28M | -63.94M | 218.35M | 232.36M | 233.36M | | 246.87M | 269.87M | 253.58M | 2.74M | 278.88M | 283.00M | 278.86M | -77.75M | 280.49M | 299.01M | 288.83M | -82.76M | 294.90M | 308.19M | 298.74M | -193.81M | 291.53M | 311.39M | 308.83M | | 262.93M | 282.69M | 265.94M | -247.96M | 274.36M | 289.36M | 285.31M | -141.06M | 351.75M | 363.22M | 341.99M | -148.73M | 340.93M | 374.72M | 364.65M | -123.91M | 344.37M | 364.37M | 436.58M | -350.92M | 522.54M | 543.28M | 338.45M | | 368.42M | 343.93M | 304.76M | 140.69M | 293.50M | 306.74M | 298.22M | 179.29M | 294.87M | 306.18M | 299.23M | 141.46M | 289.22M | 327.73M | 324.35M |
|
Gross Profit
|
188.54M | 168.75M | 492.41M | 175.27M | 189.25M | 185.78M | | 200.31M | 209.19M | 199.36M | 536.59M | 232.01M | 238.79M | 230.74M | 650.67M | 222.45M | 241.66M | 233.27M | 674.63M | 235.71M | 247.98M | 243.31M | 802.20M | 192.62M | 213.87M | 216.68M | | 235.09M | 253.55M | 248.55M | 814.73M | 239.76M | 257.60M | 268.97M | 782.70M | 292.22M | 340.14M | 332.33M | 905.08M | 307.81M | 347.79M | 342.27M | 929.40M | 308.02M | 447.34M | 527.45M | 1,705.53M | 505.29M | 367.47M | 522.86M | | 594.74M | 551.72M | 407.04M | 600.52M | 381.37M | 402.33M | 372.52M | | 355.05M | 385.51M | 384.82M | 587.91M | 375.55M | 392.56M | 374.60M |
|
Research & Development
|
26.23M | 23.30M | 23.36M | 23.06M | 22.92M | 23.81M | | 26.18M | 28.03M | 30.10M | 46.02M | 32.62M | 34.07M | 32.41M | 32.73M | 34.18M | 34.40M | 31.41M | 32.59M | 29.38M | 30.35M | 30.44M | 17.88M | 32.12M | 32.68M | 31.09M | | 29.97M | 31.87M | 29.51M | 28.29M | 33.29M | 33.56M | 34.88M | 37.73M | 45.98M | 47.20M | 48.85M | 51.97M | 47.98M | 48.34M | 45.38M | 47.64M | 48.91M | 49.52M | 50.13M | -2.12M | 60.22M | 65.82M | 49.42M | | 57.52M | 56.04M | 53.52M | 81.86M | 56.69M | 57.25M | 53.04M | 49.60M | 50.36M | 48.13M | 49.14M | 49.21M | 53.60M | 53.27M | 50.80M |
|
Selling, General & Administrative
|
129.13M | 112.75M | 129.13M | 121.59M | 123.25M | 120.55M | | 132.69M | 138.40M | 133.12M | 259.00M | 156.85M | 149.74M | 145.44M | 175.34M | 151.50M | 147.79M | 142.78M | 140.88M | 152.44M | 147.25M | 143.00M | 205.52M | 145.87M | 146.74M | 147.73M | | 144.54M | 150.95M | 142.60M | 150.13M | 147.01M | 149.86M | 152.78M | 176.38M | 199.72M | 204.88M | 196.77M | 210.54M | 198.86M | 201.55M | 204.17M | 210.74M | 208.57M | 221.03M | 225.25M | 61.62M | 251.41M | 281.82M | 275.87M | | 275.26M | 263.19M | 242.74M | 344.20M | 248.56M | 267.02M | 250.25M | 256.72M | 260.57M | 251.65M | 237.52M | 244.33M | 249.72M | 248.53M | 241.91M |
|
Restructuring Costs
|
| 10.80M | | | 9.83M | | 9.13M | | 3.34M | | 10.11M | 6.16M | 5.20M | 9.67M | 4.10M | 3.31M | 19.25M | 1.12M | 10.21M | 2.13M | 0.74M | 11.09M | -0.58M | | 4.91M | -0.12M | 8.75M | | 4.67M | 0.66M | | 9.65M | | 3.27M | -0.26M | 6.58M | | 6.51M | -1.94M | 7.64M | 6.16M | 14.07M | 1.56M | 4.22M | 1.16M | 4.06M | -3.06M | 5.56M | 1.53M | 0.79M | 10.66M | 6.30M | 9.39M | 3.20M | -21.48M | | | | | | | | | | | |
|
Operating Expenses
|
155.37M | 146.85M | 152.50M | 144.65M | 156.01M | 144.37M | 9.13M | 158.88M | 169.78M | 163.22M | 315.14M | 195.63M | 189.01M | 187.52M | 212.18M | 188.98M | 201.45M | 175.31M | 183.68M | 183.95M | 178.35M | 184.53M | 222.82M | 177.99M | 184.34M | 178.71M | 8.75M | 174.51M | 187.49M | 172.77M | 178.41M | 189.94M | 183.42M | 190.93M | 213.85M | 252.29M | 252.08M | 252.12M | 260.57M | 254.48M | 256.06M | 263.62M | 259.93M | 261.70M | 271.70M | 279.44M | 56.43M | 317.18M | 349.18M | 326.08M | 10.66M | 339.08M | 328.61M | 299.46M | 404.59M | 305.25M | 324.27M | 303.29M | 306.32M | 310.93M | 299.78M | 286.67M | 293.54M | 303.32M | 301.80M | 292.71M |
|
Operating Income
|
25.32M | 21.90M | 43.61M | 31.89M | 34.32M | 42.51M | 48.85M | 41.43M | 39.42M | 36.13M | -25.86M | 36.38M | 49.79M | 43.22M | -30.84M | 36.69M | 40.22M | 57.95M | 92.93M | 51.76M | 69.64M | 58.78M | 30.57M | 46.77M | 59.54M | 67.39M | 77.22M | 60.58M | 66.27M | 75.78M | 80.44M | 49.81M | 74.18M | 78.04M | 93.58M | 39.94M | 88.06M | 80.20M | 115.68M | 53.33M | 91.73M | 78.66M | 138.25M | 44.68M | 175.64M | 248.01M | 510.25M | 455.01M | 308.00M | 195.55M | 299.89M | 261.96M | 232.49M | 110.78M | 137.47M | 76.12M | 78.06M | 69.23M | | 44.12M | 85.72M | 98.15M | 118.75M | 72.23M | 90.76M | 81.90M |
|
EBIT
|
25.32M | 21.90M | 43.61M | 31.89M | 34.32M | 42.51M | 48.85M | 41.43M | 39.42M | 36.13M | -25.86M | 36.38M | 49.79M | 43.22M | -30.84M | 36.69M | 40.22M | 57.95M | 92.93M | 51.76M | 69.64M | 58.78M | 30.57M | 46.77M | 59.54M | 67.39M | 77.22M | 60.58M | 66.27M | 75.78M | 80.44M | 49.81M | 74.18M | 78.04M | 93.58M | 39.94M | 88.06M | 80.20M | 115.68M | 53.33M | 91.73M | 78.66M | 138.25M | 44.68M | 175.64M | 248.01M | 510.25M | 455.01M | 308.00M | 195.55M | 299.89M | 261.96M | 232.49M | 110.78M | 137.47M | 76.12M | 78.06M | 69.23M | | 44.12M | 85.72M | 98.15M | 118.75M | 72.23M | 90.76M | 81.90M |
|
Non Operating Income
|
| | | | | -6.68M | | -5.76M | -4.27M | -3.92M | | -12.83M | -11.36M | -11.87M | | -12.04M | -12.87M | -12.34M | -26.86M | -11.29M | -8.96M | -10.97M | -9.92M | -9.42M | -10.84M | -11.94M | -19.61M | -11.09M | -5.39M | -11.26M | | -9.83M | -3.39M | 27.02M | | -11.43M | -16.36M | -2.16M | | -16.57M | -19.91M | -15.41M | | -9.99M | -10.81M | -14.25M | | 12.71M | | | | | | | | | | | | | | | | | | |
|
EBT
|
20.48M | 17.35M | 40.78M | 28.77M | 55.97M | 35.83M | 45.38M | 35.67M | 35.15M | 32.22M | -38.69M | 23.55M | 38.43M | 31.35M | -42.74M | 24.65M | 27.35M | 45.61M | 66.06M | 40.47M | 60.67M | 47.81M | 20.65M | 37.35M | 48.70M | 55.45M | 67.31M | 49.49M | 60.87M | 64.52M | 69.19M | 39.98M | 70.79M | 105.05M | 80.89M | 28.50M | 71.71M | 78.04M | 79.43M | 36.77M | 71.83M | 63.25M | 65.30M | 34.69M | 164.83M | 233.76M | 473.09M | 467.54M | 301.33M | 135.01M | 299.70M | 224.90M | 206.34M | 82.14M | 138.45M | 29.44M | 71.55M | 50.60M | | 34.55M | 86.66M | 100.36M | 94.56M | 52.38M | 68.65M | 55.69M |
|
Tax Provisions
|
5.80M | 4.03M | 8.74M | 7.86M | 7.72M | 8.19M | | 8.38M | 6.05M | 4.21M | 39.41M | 1.48M | 4.86M | 2.36M | -24.82M | -8.43M | 0.08M | 4.85M | -24.44M | 5.52M | 8.67M | 4.91M | -25.38M | 7.65M | 8.29M | 9.06M | | 7.75M | 3.12M | 10.60M | 3.36M | 3.92M | 8.07M | 8.51M | 119.33M | 2.47M | 7.04M | 2.60M | 8.11M | 1.31M | 2.69M | 4.64M | 0.75M | 0.97M | 27.61M | 57.02M | 83.90M | 101.14M | 80.09M | 27.38M | | 40.83M | 44.74M | 12.63M | -59.37M | 4.59M | 12.93M | 18.13M | -32.19M | 5.85M | 14.06M | 6.97M | 6.17M | 10.71M | 13.43M | 8.46M |
|
Profit After Tax
|
14.68M | 13.59M | 36.43M | 25.22M | 58.55M | 27.30M | 292.93M | 27.29M | 29.76M | 36.62M | -83.64M | 22.57M | 33.63M | 29.59M | -16.19M | 32.77M | 27.93M | 40.76M | 73.45M | 34.95M | 52.00M | 42.90M | 31.31M | 40.33M | 48.97M | 54.86M | 68.25M | 47.47M | 63.86M | 58.13M | 64.85M | 38.60M | 204.07M | 96.55M | -41.12M | 26.04M | 64.67M | 76.55M | 71.32M | 35.45M | 69.14M | 58.61M | 64.55M | 33.72M | 137.21M | 176.74M | 380.43M | 379.31M | 245.93M | 127.74M | 190.18M | 184.07M | 179.21M | 85.35M | 127.66M | 569.48M | 58.62M | 32.47M | | 28.70M | 72.61M | 94.37M | 88.38M | 42.24M | 55.22M | 47.22M |
|
Income from Continuing Operations
|
14.68M | 13.33M | 32.05M | 20.91M | 48.25M | 27.64M | 45.38M | 27.29M | 29.10M | 28.00M | -78.10M | 22.08M | 33.57M | 28.99M | -17.92M | 33.08M | 27.27M | 40.76M | 90.50M | 34.95M | 52.00M | 42.90M | 46.02M | 29.70M | 40.41M | 46.39M | 67.31M | 41.74M | 57.76M | 53.92M | 65.82M | 36.06M | 62.73M | 96.55M | -38.44M | 26.04M | 64.67M | 75.44M | 71.32M | 35.45M | 69.14M | 58.61M | 64.55M | 33.72M | 137.21M | 176.74M | 389.19M | 366.40M | 221.24M | 107.63M | 299.70M | 184.07M | 161.60M | 69.51M | 197.82M | 24.84M | 58.62M | 32.47M | | 28.70M | 72.61M | 93.39M | 88.38M | 41.67M | 55.22M | 47.22M |
|
Consolidated Net Income
|
-2.53M | 1.83M | 7.12M | 7.31M | 10.14M | -13.15M | 45.38M | -2.38M | 0.66M | 8.62M | 4.42M | 0.49M | 0.07M | 0.60M | -5.74M | -0.07M | 0.65M | -0.56M | -9.88M | -0.73M | -1.51M | -0.62M | 43.64M | 7.23M | 5.81M | 5.74M | 4.86M | 5.72M | 6.10M | 4.21M | 2.56M | 2.54M | 141.34M | -5.47M | -2.67M | -0.01M | -0.61M | 1.10M | -0.03M | -0.04M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.04M | -0.07M | 9.45M | 18.07M | 20.11M | 6.09M | -7.11M | 17.61M | 15.84M | 30.16M | 544.63M | -23.06M | -22.97M | | -2.68M | -17.25M | 0.98M | 6.26M | 0.57M | -1.27M | -0.57M |
|
Income towards Parent Company
|
-2.53M | 1.83M | 7.12M | 7.31M | 10.14M | -13.15M | 45.38M | -2.38M | 0.66M | 8.62M | 4.42M | 0.49M | 0.07M | 0.60M | -5.74M | -0.07M | 0.65M | -0.56M | -9.88M | -0.73M | -1.51M | -0.62M | 43.64M | 7.23M | 5.81M | 5.74M | 4.86M | 5.72M | 6.10M | 4.21M | 2.56M | 2.54M | 141.34M | -5.47M | -2.67M | -0.01M | -0.61M | 1.10M | -0.03M | -0.04M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.04M | -0.07M | 9.45M | 18.07M | 20.11M | 6.09M | -7.11M | 17.61M | 15.84M | 30.16M | 544.63M | -23.06M | -22.97M | | -2.68M | -17.25M | 0.98M | 6.26M | 0.57M | -1.27M | -0.57M |
|
Net Income towards Common Stockholders
|
-2.53M | 1.83M | 7.12M | 7.31M | 10.14M | -13.15M | 45.38M | -2.38M | 0.66M | 8.62M | 4.42M | 0.49M | 0.07M | 0.60M | -5.74M | -0.07M | 0.65M | -0.56M | -9.88M | -0.73M | -1.51M | -0.62M | 43.64M | 7.23M | 5.81M | 5.74M | 4.86M | 5.72M | 6.10M | 4.21M | 2.56M | 2.54M | 141.34M | -5.47M | -2.67M | -0.01M | -0.61M | 1.10M | -0.03M | -0.04M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.04M | -0.07M | 9.45M | 18.07M | 20.11M | 6.09M | -7.11M | 17.61M | 15.84M | 30.16M | 544.63M | -23.06M | -22.97M | | -2.68M | -17.25M | 0.98M | 6.26M | 0.57M | -1.27M | -0.57M |
|
EPS (Basic)
|
0.13 | 0.12 | 0.32 | 0.22 | 0.50 | 0.23 | 2.52 | 0.24 | 0.26 | 0.32 | -0.74 | 0.20 | 0.30 | 0.26 | -0.14 | 0.29 | 0.25 | 0.36 | 0.65 | 0.31 | 0.46 | 0.38 | 0.28 | 0.36 | 0.43 | 0.49 | 0.61 | 0.43 | 0.59 | 0.53 | 0.59 | 0.35 | 1.86 | 0.88 | -0.37 | 0.24 | 0.59 | 0.69 | 0.64 | 0.32 | 0.62 | 0.53 | 0.58 | 0.30 | 1.23 | 1.58 | 3.40 | 3.38 | 2.19 | 1.12 | 1.51 | 1.46 | 1.42 | 0.68 | 1.01 | 4.51 | 0.47 | 0.26 | | 0.23 | 0.59 | 0.77 | 0.73 | 0.35 | 0.47 | 0.41 |
|
EPS (Weighted Average and Diluted)
|
0.13 | 0.12 | 0.31 | 0.21 | 0.49 | 0.23 | 2.49 | 0.24 | 0.26 | 0.32 | -0.74 | 0.20 | 0.29 | 0.26 | -0.14 | 0.29 | 0.25 | 0.36 | 0.65 | 0.31 | 0.46 | 0.38 | 0.28 | 0.36 | 0.43 | 0.48 | 0.61 | 0.43 | 0.58 | 0.53 | 0.59 | 0.35 | 1.84 | 0.87 | -0.37 | 0.23 | 0.58 | 0.69 | 0.64 | 0.32 | 0.62 | 0.53 | 0.58 | 0.30 | 1.23 | 1.57 | 3.38 | 3.37 | 2.19 | 1.11 | 1.50 | 1.45 | 1.42 | 0.67 | 1.01 | 4.50 | 0.47 | 0.26 | | 0.23 | 0.59 | 0.77 | 0.72 | 0.35 | 0.47 | 0.41 |
|
Shares Outstanding (Weighted Average)
|
116.58M | 116.70M | 116.76M | 117.57M | 117.81M | 117.91M | 118.04M | 112.76M | 112.76M | 113.08M | 113.08M | 113.46M | 113.89M | 114.07M | 113.73M | 113.73M | 111.94M | 112.02M | 112.39M | 112.85M | 113.22M | 112.92M | 112.96M | 113.03M | 113.19M | 113.38M | 111.93M | 109.79M | 109.40M | 109.40M | 109.55M | 109.79M | 110.04M | 110.23M | 110.50M | 110.63M | 110.73M | 111.24M | 110.80M | 110.92M | 111.08M | 111.10M | 111.30M | 111.30M | 111.39M | 111.81M | 111.97M | 112.06M | 112.09M | 126.20M | 126.20M | 126.18M | 126.15M | 126.22M | 126.32M | 126.41M | 124.13M | 124.13M | 123.41M | 123.53M | 123.34M | 121.70M | 121.70M | 120.19M | 117.87M | 116.07M |
|
Shares Outstanding (Diluted Average)
|
116.41M | 116.64M | | 117.93M | 118.30M | 118.21M | | 115.14M | 114.38M | 114.06M | | 114.12M | 114.58M | 115.00M | | 114.72M | 113.72M | 113.52M | | 113.78M | 113.97M | 113.84M | | 113.44M | 113.83M | 113.56M | | 111.19M | 110.52M | 110.37M | | 110.20M | 110.76M | 110.99M | | 111.33M | 111.45M | 111.75M | | 111.29M | 111.53M | 111.56M | | 111.64M | 111.87M | 112.29M | | 112.50M | 112.46M | 115.02M | | 126.64M | 126.58M | 126.54M | | 126.47M | 125.92M | 125.33M | | 123.54M | 123.49M | 123.34M | | 120.23M | 118.88M | 117.73M |
|
EBITDA
|
25.32M | 21.90M | 43.61M | 31.89M | 34.32M | 42.51M | 48.85M | 41.43M | 39.42M | 36.13M | -25.86M | 36.38M | 49.79M | 43.22M | -30.84M | 36.69M | 40.22M | 57.95M | 92.93M | 51.76M | 69.64M | 58.78M | 30.57M | 46.77M | 59.54M | 67.39M | 77.22M | 60.58M | 66.27M | 75.78M | 80.44M | 49.81M | 74.18M | 78.04M | 93.58M | 39.94M | 88.06M | 80.20M | 115.68M | 53.33M | 91.73M | 78.66M | 138.25M | 44.68M | 175.64M | 248.01M | 510.25M | 455.01M | 308.00M | 195.55M | 299.89M | 261.96M | 232.49M | 110.78M | 137.47M | 76.12M | 78.06M | 69.23M | | 44.12M | 85.72M | 98.15M | 118.75M | 72.23M | 90.76M | 81.90M |
|
Interest Expenses
|
4.84M | 4.55M | 2.83M | 3.12M | -21.65M | 6.68M | | 5.76M | 4.27M | | 38.62M | | | | | | | | | | | | | | | | | | | | | | | | | -11.43M | -16.36M | -2.16M | 96.15M | -16.57M | -19.91M | -15.41M | 176.71M | -9.99M | 10.81M | 14.25M | 32.15M | -12.71M | 6.43M | 60.55M | | 37.05M | 26.15M | 28.64M | 36.13M | 46.68M | 6.50M | 18.62M | 45.78M | 9.57M | -0.94M | -2.21M | 24.19M | 19.85M | 22.11M | 26.21M |
|
Tax Rate
|
28.32% | 23.19% | 21.42% | 27.33% | 13.79% | 22.86% | | 23.50% | 17.20% | 13.08% | | 6.27% | 12.65% | 7.52% | 58.07% | | 0.28% | 10.63% | | 13.64% | 14.29% | 10.27% | | 20.48% | 17.03% | 16.34% | | 15.65% | 5.12% | 16.43% | 4.86% | 9.81% | 11.39% | 8.10% | | 8.67% | 9.81% | 3.33% | 10.21% | 3.57% | 3.74% | 7.34% | 1.14% | 2.81% | 16.75% | 24.39% | 17.74% | 21.63% | 26.58% | 20.28% | | 18.16% | 21.68% | 15.38% | | 15.61% | 18.07% | 35.84% | | 16.94% | 16.22% | 6.95% | 6.53% | 20.45% | 19.56% | 15.20% |