|
Revenue
|
221.53M | 228.39M | 219.51M | 231.40M | 232.49M | 237.76M | 233.23M | 226.25M | 237.90M | 241.24M | 251.75M | 261.63M | 271.88M | 274.57M | 280.65M | 299.02M | 302.39M | 318.81M | 322.05M | 322.76M | 325.44M | 337.75M | 335.62M | 335.40M | 334.26M | 343.83M | 354.64M | 368.81M | 359.98M | 372.33M | 386.02M | 408.22M | 405.60M | 404.83M | 408.68M | 405.06M | 400.82M | 409.59M | 416.25M | 423.23M | 414.76M | 400.65M | 424.93M | 443.72M | 455.69M | 475.65M | 485.32M | 501.65M | 581.44M | 481.67M | 471.33M | 456.59M | 469.12M | 489.06M | 476.76M | 484.86M | 511.58M | 518.99M | 537.40M | 557.19M | 551.34M | 559.60M | 578.51M |
|
Amortization - Intangibles
|
5.90M | 6.00M | 6.00M | 6.15M | 6.23M | 6.79M | 7.01M | 7.26M | 7.62M | 7.41M | 10.38M | 7.84M | 8.24M | 8.43M | 8.83M | 9.10M | 9.21M | 9.58M | 9.81M | 10.07M | 10.36M | 10.61M | 10.84M | 10.82M | 11.01M | 11.28M | 11.39M | 11.71M | 12.02M | 12.56M | 13.74M | 9.94M | 11.85M | | | | | | | | | | | | 14.35M | 14.72M | 14.67M | 15.40M | 16.89M | 16.51M | 10.38M | 10.50M | 9.42M | 9.63M | 9.80M | 9.82M | 10.39M | 10.48M | 10.41M | 10.59M | 10.71M | 10.45M | 11.91M |
|
Depreciation & Amortization - Total
|
5.21M | 5.58M | 5.60M | 5.51M | 5.61M | 5.39M | 5.35M | 5.12M | 5.43M | 5.63M | 5.76M | 5.76M | 5.70M | 5.73M | 5.62M | 5.45M | 5.58M | 5.33M | 5.58M | 5.95M | 6.00M | 5.84M | 6.11M | 6.10M | 6.45M | 6.43M | 6.58M | 6.98M | 6.80M | 6.60M | 6.95M | 6.96M | 7.12M | 7.14M | 7.25M | 7.28M | 7.33M | 7.42M | 7.41M | 7.27M | 7.47M | 7.64M | 7.95M | 7.90M | 8.31M | 8.42M | 8.41M | 8.34M | 8.10M | 8.29M | 8.56M | 8.71M | 8.53M | 8.78M | 9.20M | 8.79M | 8.39M | 8.37M | 8.34M | 8.26M | 7.93M | 7.67M | 7.49M |
|
Research & Development
|
9.93M | 10.42M | 10.17M | 10.55M | 11.30M | 11.61M | 12.32M | 11.77M | 11.46M | 11.66M | 11.75M | 11.74M | 12.06M | 12.32M | 12.65M | 14.37M | 12.62M | 13.38M | 13.55M | 12.96M | 13.40M | 14.53M | 15.17M | 15.78M | 15.72M | 15.78M | 16.58M | 16.85M | 18.32M | 18.99M | 19.79M | 20.51M | 20.59M | 21.13M | 21.75M | 21.31M | 20.99M | 22.18M | 22.34M | 22.54M | 22.70M | 24.51M | 24.44M | 24.68M | 25.72M | 27.38M | 26.65M | 27.81M | 29.82M | 32.25M | 30.95M | 32.15M | 33.34M | 34.95M | 34.02M | 34.73M | 37.16M | 38.07M | 37.56M | 38.86M | 39.32M | 41.80M | 41.57M |
|
Other Operating Expenses
|
| | | | | | 150.16M | 151.87M | 158.40M | 154.88M | 165.62M | 171.87M | 175.93M | 183.00M | 186.87M | 193.42M | 189.94M | 189.11M | 196.28M | 196.82M | 195.92M | 204.80M | 204.85M | 212.53M | 209.29M | 210.97M | 217.19M | 228.79M | 225.42M | 231.94M | 242.78M | 257.90M | 243.96M | 248.49M | 250.56M | 254.75M | 250.19M | 242.74M | 249.94M | 257.01M | 257.56M | 254.22M | 264.53M | 269.66M | 271.57M | 285.35M | 295.01M | 302.19M | 311.10M | 305.14M | 361.08M | 304.15M | 306.69M | 309.70M | 308.07M | 312.64M | 321.58M | | | 344.04M | 328.25M | 94.41M | |
|
Operating Expenses
|
15.13M | 16.00M | 15.77M | 16.06M | 16.91M | 17.00M | 182.09M | 181.87M | 189.81M | 187.44M | 198.26M | 205.45M | 211.84M | 216.60M | 218.72M | 230.57M | 223.99M | 225.19M | 231.55M | 232.49M | 232.37M | 241.83M | 248.60M | 253.19M | 247.45M | 250.31M | 257.42M | 270.67M | 266.47M | 275.10M | 286.78M | 301.26M | 289.28M | 294.54M | 296.26M | 302.10M | 297.26M | 289.45M | 295.62M | 307.13M | 304.53M | 300.33M | 313.59M | 319.71M | 322.85M | 339.63M | 344.20M | 358.25M | 366.64M | 365.81M | 420.29M | 362.54M | 367.35M | 376.46M | 368.29M | 383.17M | 385.73M | 382.47M | 393.56M | 411.65M | 394.25M | 410.97M | 418.55M |
|
Operating Income
|
53.34M | 57.17M | 55.14M | 51.88M | 54.60M | 53.96M | 51.14M | 44.38M | 48.09M | 53.80M | 53.49M | 56.19M | 60.04M | 57.97M | 61.94M | 68.45M | 78.39M | 93.63M | 90.50M | 90.26M | 93.07M | 95.92M | 87.02M | 82.21M | 86.81M | 93.52M | 97.22M | 98.14M | 93.52M | 97.23M | 99.24M | 106.96M | 116.32M | 110.29M | 112.42M | 102.96M | 103.56M | 120.14M | 120.64M | 116.09M | 110.23M | 100.31M | 111.34M | 124.01M | 132.84M | 136.02M | 141.12M | 143.40M | 214.80M | 115.86M | 51.05M | 94.05M | 101.77M | 112.60M | 108.47M | 101.68M | 125.85M | 136.51M | 143.83M | 145.54M | 157.10M | 148.63M | 159.96M |
|
EBIT
|
53.34M | 57.17M | 55.14M | 51.88M | 54.60M | 53.96M | 51.14M | 44.38M | 48.09M | 53.80M | 53.49M | 56.19M | 60.04M | 57.97M | 61.94M | 68.45M | 78.39M | 93.63M | 90.50M | 90.26M | 93.07M | 95.92M | 87.02M | 82.21M | 86.81M | 93.52M | 97.22M | 98.14M | 93.52M | 97.23M | 99.24M | 106.96M | 116.32M | 110.29M | 112.42M | 102.96M | 103.56M | 120.14M | 120.64M | 116.09M | 110.23M | 100.31M | 111.34M | 124.01M | 132.84M | 136.02M | 141.12M | 143.40M | 214.80M | 115.86M | 51.05M | 94.05M | 101.77M | 112.60M | 108.47M | 101.68M | 125.85M | 136.51M | 143.83M | 145.54M | 157.10M | 148.63M | 159.96M |
|
Non Operating Investment Income
|
17.48M | 3.59M | 9.36M | 18.10M | 7.28M | -1.95M | -1.42M | -0.55M | 3.21M | 0.66M | 3.71M | 6.49M | 22.11M | | | | 5.58M | | | | 2.79M | -0.04M | -0.76M | | 2.79M | 0.25M | 0.20M | | 0.35M | 0.04M | 0.65M | 0.23M | -0.41M | -0.14M | 0.09M | 0.14M | 1.28M | 0.23M | 0.61M | 1.05M | -3.99M | 1.90M | 0.78M | 1.02M | 0.33M | 0.38M | -0.57M | -0.50M | -0.49M | -2.62M | -1.41M | 1.44M | 0.74M | 0.52M | -0.21M | 1.70M | 2.26M | 0.67M | 0.43M | -0.56M | 0.49M | 1.76M | 1.99M |
|
Interest & Investment Income
|
1.70M | 1.50M | 1.62M | 1.50M | 1.54M | 1.44M | 1.40M | 1.45M | 1.49M | 1.44M | 1.49M | 1.28M | 1.05M | 0.69M | 0.68M | 0.83M | 0.78M | 0.72M | 0.75M | 1.11M | 0.97M | 0.76M | 0.85M | 0.79M | 1.08M | 1.03M | 1.03M | 1.17M | 1.34M | 1.69M | 1.90M | 2.13M | 2.50M | 3.16M | 3.48M | 4.25M | 4.26M | 4.31M | 4.17M | 3.85M | 3.20M | 1.37M | 1.01M | 0.99M | 0.94M | 0.88M | 0.89M | 0.93M | 0.85M | 1.85M | 3.96M | 6.64M | 8.78M | 9.55M | 11.12M | 11.57M | 10.82M | 11.55M | 13.58M | 12.95M | 10.22M | 9.28M | 10.21M |
|
Other Non Operating Income
|
| 1.07M | | -1.66M | | | | | | | | | | 43.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.15M | | | 4.50M | 4.92M |
|
Non Operating Income
|
| | | | | | | | | | | | | 43.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
96.13M | 86.44M | 91.03M | 96.18M | 92.16M | 82.82M | 74.90M | 68.60M | 79.95M | 78.50M | 83.50M | 87.54M | 110.96M | 129.39M | 93.99M | 101.06M | 116.67M | 128.85M | 128.62M | 115.53M | 131.00M | 133.81M | 120.59M | 115.08M | 119.64M | 124.90M | 130.89M | 133.05M | 128.66M | 135.16M | 140.77M | 152.45M | 158.76M | 154.25M | 157.59M | 143.60M | 146.26M | 162.35M | 162.87M | 159.97M | 139.20M | 131.71M | 141.27M | 156.51M | 167.34M | 172.21M | 176.35M | 177.78M | 247.37M | 144.69M | 80.11M | 137.10M | 140.03M | 155.24M | 149.20M | 150.19M | 170.43M | 182.81M | 202.36M | 191.15M | 196.37M | 292.14M | 210.72M |
|
Tax Provisions
|
36.27M | 32.60M | 34.31M | 33.28M | 34.12M | 28.71M | 25.26M | 23.75M | 29.71M | 28.76M | 32.41M | 30.57M | 38.69M | 45.89M | 26.79M | 35.55M | 41.84M | 46.04M | 44.63M | 38.43M | 46.39M | 47.57M | 41.16M | 33.70M | 42.14M | 43.90M | 44.19M | 44.44M | 39.92M | 43.39M | 39.03M | 30.31M | 18.92M | 32.58M | 29.28M | 27.57M | 32.28M | 35.81M | 30.70M | 31.23M | 29.95M | 30.64M | 30.18M | 30.63M | 37.87M | 38.43M | 38.30M | 32.48M | 57.06M | 33.42M | 18.45M | 24.88M | 33.01M | 36.39M | 33.54M | 29.46M | 39.03M | 43.69M | 47.46M | 35.38M | 44.86M | 65.05M | 46.13M |
|
Profit After Tax
|
59.42M | 53.48M | 56.39M | 62.40M | 57.73M | 53.60M | 49.23M | 44.40M | 49.97M | 49.55M | 50.74M | 56.59M | 71.92M | 83.49M | 67.19M | 65.52M | 74.82M | 82.81M | 83.98M | 77.10M | 84.61M | 86.24M | 79.42M | 81.38M | 77.50M | 81.00M | 86.70M | 88.61M | 88.74M | 91.77M | 101.74M | 122.14M | 139.84M | 121.68M | 128.32M | 116.03M | 113.98M | 126.54M | 132.17M | 128.74M | 109.24M | 101.07M | 111.10M | 125.88M | 129.47M | 133.78M | 138.04M | 145.30M | 190.31M | 111.28M | 61.66M | 112.22M | 107.02M | 118.85M | 115.66M | 120.73M | 131.40M | 139.12M | 154.90M | 155.77M | 151.52M | 227.08M | 164.59M |
|
Equity Income
|
24.07M | 23.52M | 25.25M | 26.62M | 28.95M | 29.53M | 23.91M | 23.43M | 27.33M | 22.71M | 24.93M | 23.70M | 27.59M | 27.59M | 31.03M | 31.87M | 31.89M | 34.23M | 37.96M | 23.71M | 34.03M | 37.29M | 33.59M | 32.14M | 29.19M | 30.29M | 32.56M | 34.06M | 33.56M | 36.31M | 39.33M | 43.34M | 40.61M | 41.07M | 41.73M | 36.38M | 37.32M | 37.83M | 37.61M | 39.13M | 29.91M | 28.28M | 28.30M | 30.65M | 33.35M | 35.06M | 35.01M | 34.15M | 32.46M | 29.81M | 26.65M | 31.74M | 28.88M | 32.71M | 29.93M | 35.41M | 31.64M | 34.22M | 36.51M | 33.37M | 28.75M | 33.64M | 31.90M |
|
Net Income - Minority
|
| | | | | -16.90M | | | | -16.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.44M | -0.37M | 0.33M | 0.50M | 0.31M | 0.51M | 0.41M | 0.46M | 0.27M | 0.18M | 0.34M | 1.98M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M |
|
Income from Continuing Operations
|
59.86M | 53.84M | 56.72M | 62.90M | 58.04M | 54.11M | 49.64M | 44.85M | 50.23M | 49.74M | 51.09M | 56.97M | 72.27M | 83.49M | 67.19M | 65.52M | 74.82M | 82.81M | 83.98M | 77.10M | 84.61M | 86.24M | 79.42M | 81.38M | 77.50M | 81.00M | 86.70M | 88.61M | 88.74M | 91.77M | 101.74M | 122.14M | 139.84M | 121.68M | 128.32M | 116.03M | 113.98M | 126.54M | 132.17M | 128.74M | 109.24M | 101.07M | 111.10M | 125.88M | 129.47M | 133.78M | 138.04M | 145.30M | 190.31M | 111.28M | 61.66M | 112.22M | 107.02M | 118.85M | 115.66M | 120.73M | 131.40M | 139.12M | 154.90M | 155.77M | 151.52M | 227.08M | 164.59M |
|
Consolidated Net Income
|
59.86M | 53.84M | 56.72M | 62.90M | 58.04M | 54.11M | 49.64M | 44.85M | 50.23M | 49.74M | 51.09M | 56.97M | 72.27M | 83.49M | 67.19M | 65.52M | 74.82M | 82.81M | 83.98M | 77.10M | 84.61M | 86.24M | 79.42M | 81.38M | 77.50M | 81.00M | 86.70M | 88.61M | 88.74M | 91.77M | 101.74M | 122.14M | 139.84M | 121.68M | 128.32M | 116.03M | 113.98M | 126.54M | 132.17M | 128.74M | 109.24M | 101.07M | 111.10M | 125.88M | 129.47M | 133.78M | 138.04M | 145.30M | 190.31M | 111.28M | 61.66M | 112.22M | 107.02M | 118.85M | 115.66M | 120.73M | 131.40M | 139.12M | 154.90M | 155.77M | 151.52M | 227.08M | 164.59M |
|
Income towards Parent Company
|
59.86M | 53.84M | 56.72M | 62.90M | 58.04M | 37.21M | 49.64M | 44.85M | 50.23M | 32.81M | 51.09M | 56.97M | 72.27M | 83.49M | 67.19M | 65.52M | 74.82M | 82.81M | 83.98M | 77.10M | 84.61M | 86.24M | 79.42M | 81.38M | 77.50M | 81.00M | 86.70M | 88.61M | 88.74M | 91.77M | 101.74M | 122.14M | 139.84M | 121.68M | 128.32M | 116.03M | 113.98M | 126.54M | 132.17M | 128.74M | 109.24M | 101.07M | 111.10M | 125.88M | 129.47M | 133.78M | 138.04M | 145.30M | 190.31M | 111.28M | 61.66M | 112.22M | 107.02M | 118.85M | 115.66M | 120.73M | 131.40M | 139.12M | 154.90M | 155.77M | 151.52M | 227.08M | 164.59M |
|
Net Income towards Common Stockholders
|
59.86M | 53.84M | 56.72M | 62.90M | 58.04M | 37.21M | 49.64M | 44.85M | 50.23M | 32.81M | 51.09M | 56.97M | 72.27M | 83.49M | 67.19M | 65.52M | 74.82M | 82.81M | 83.98M | 77.10M | 84.61M | 86.24M | 79.42M | 81.38M | 77.50M | 81.00M | 86.70M | 88.61M | 88.74M | 91.77M | 101.74M | 122.14M | 139.84M | 121.68M | 128.32M | 116.03M | 113.98M | 126.54M | 132.17M | 128.74M | 109.24M | 101.07M | 111.10M | 125.88M | 129.47M | 133.78M | 138.04M | 145.30M | 190.31M | 111.28M | 61.66M | 112.22M | 107.02M | 118.85M | 115.66M | 120.73M | 131.40M | 139.12M | 154.90M | 155.77M | 151.52M | 227.08M | 164.59M |
|
EPS (Basic)
|
0.31 | 0.28 | 0.30 | 0.33 | 0.31 | 0.29 | 0.27 | 0.25 | 0.28 | 0.28 | 0.29 | 0.33 | 0.42 | 0.48 | 0.39 | 0.38 | 0.44 | 0.49 | 0.50 | 0.46 | 0.51 | 0.52 | 0.48 | 0.49 | 0.48 | 0.50 | 0.54 | 0.55 | 0.56 | 0.58 | 0.64 | 0.77 | 0.89 | 0.77 | 0.82 | 0.74 | 0.74 | 0.83 | 0.88 | 0.85 | 0.73 | 0.69 | 0.76 | 0.86 | 0.90 | 0.94 | 0.98 | 1.04 | 1.38 | 0.82 | 0.46 | 0.83 | 0.80 | 0.89 | 0.87 | 0.91 | 1.00 | 1.06 | 1.20 | 1.20 | 1.20 | 1.82 | 1.33 |
|
EPS (Weighted Average and Diluted)
|
0.31 | 0.28 | 0.30 | 0.33 | 0.31 | 0.29 | 0.27 | 0.24 | 0.28 | 0.28 | 0.29 | 0.32 | 0.41 | 0.47 | 0.38 | 0.37 | 0.43 | 0.48 | 0.49 | 0.45 | 0.50 | 0.51 | 0.47 | 0.48 | 0.47 | 0.49 | 0.53 | 0.54 | 0.55 | 0.57 | 0.63 | 0.75 | 0.86 | 0.75 | 0.80 | 0.72 | 0.73 | 0.82 | 0.86 | 0.83 | 0.72 | 0.68 | 0.75 | 0.84 | 0.89 | 0.93 | 0.97 | 1.02 | 1.36 | 0.81 | 0.45 | 0.83 | 0.79 | 0.89 | 0.87 | 0.90 | 0.99 | 1.05 | 1.19 | 1.18 | 1.17 | 1.78 | 1.30 |
|
Shares Outstanding (Weighted Average)
|
| | | 188.47M | | 185.19M | 184.03M | 182.55M | 176.35M | 175.59M | 174.87M | 174.29M | 172.60M | 172.41M | 172.04M | 171.56M | 169.31M | 168.96M | 168.61M | 168.25M | 166.69M | 166.42M | 166.14M | 165.72M | 163.01M | 162.40M | 161.91M | 161.35M | 159.09M | 158.71M | 158.44M | 158.18M | 157.43M | 157.54M | 157.09M | 156.58M | 153.31M | 152.59M | 152.01M | 151.54M | 149.47M | 148.47M | 147.59M | 146.71M | 143.20M | 142.64M | 141.93M | 141.22M | 137.94M | 137.19M | 136.52M | 136.07M | 134.02M | 133.44M | 133.03M | 132.59M | 131.42M | 131.12M | 130.55M | 130.07M | 126.56M | 125.52M | 124.71M |
|
Shares Outstanding (Diluted Average)
|
| | | 190.32M | | 187.76M | 186.03M | 184.13M | 177.67M | 176.79M | 176.32M | 175.87M | 176.00M | 176.06M | 176.04M | 175.72M | 173.83M | 173.07M | 173.70M | 172.56M | 170.70M | 170.34M | 169.98M | 169.60M | 166.15M | 165.62M | 165.05M | 164.43M | 162.74M | 162.23M | 161.87M | 162.27M | 163.42M | 162.82M | 162.05M | 161.23M | 156.54M | 155.85M | 155.31M | 154.90M | 152.37M | 150.98M | 149.96M | 149.00M | 145.31M | 144.76M | 143.98M | 143.31M | 139.71M | 138.76M | 137.96M | 137.42M | 135.31M | 134.62M | 134.25M | 133.73M | 132.75M | 132.41M | 131.83M | 131.73M | 129.45M | 128.36M | 127.68M |
|
EBITDA
|
58.55M | 62.76M | 60.74M | 57.39M | 60.21M | 59.35M | 56.48M | 49.50M | 53.52M | 59.43M | 59.25M | 61.95M | 65.75M | 63.70M | 67.56M | 73.90M | 83.98M | 98.96M | 96.08M | 96.22M | 99.06M | 101.76M | 93.13M | 88.31M | 93.26M | 99.96M | 103.79M | 105.12M | 100.32M | 103.83M | 106.19M | 113.93M | 123.44M | 117.43M | 119.67M | 110.24M | 110.89M | 127.56M | 128.05M | 123.36M | 117.70M | 107.95M | 119.28M | 131.91M | 141.15M | 144.44M | 149.53M | 151.74M | 222.90M | 124.15M | 59.60M | 102.76M | 110.30M | 121.38M | 117.67M | 110.47M | 134.24M | 144.88M | 152.17M | 153.81M | 165.02M | 156.30M | 167.45M |
|
Interest Expenses
|
0.47M | 0.41M | 0.34M | 0.26M | 0.20M | 0.15M | 0.13M | 0.10M | 0.16M | 0.11M | 0.12M | 0.12M | 0.11M | 0.11M | 0.20M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.11M | 0.11M | 0.12M | 0.14M | 0.11M | 0.19M | 0.12M | 0.12M | 0.11M | 0.11M | 0.34M | 0.21M | 0.26M | 0.13M | 0.12M | 0.13M | 0.16M | 0.17M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.12M | 0.13M | 0.10M | 0.21M | 0.25M | 0.21M | 0.14M | 0.14M | 0.14M | 0.14M | 0.12M | 0.19M | 0.14M | 0.14M | 0.14M | 0.14M | 0.18M | 0.09M | 0.11M |
|
Tax Rate
|
37.73% | 37.72% | 37.69% | 34.60% | 37.03% | 34.66% | 33.72% | 34.62% | 37.17% | 36.64% | 38.82% | 34.92% | 34.87% | 35.47% | 28.51% | 35.17% | 35.87% | 35.73% | 34.70% | 33.26% | 35.41% | 35.55% | 34.14% | 29.29% | 35.22% | 35.15% | 33.76% | 33.40% | 31.03% | 32.10% | 27.73% | 19.88% | 11.92% | 21.12% | 18.58% | 19.20% | 22.07% | 22.06% | 18.85% | 19.52% | 21.52% | 23.27% | 21.36% | 19.57% | 22.63% | 22.32% | 21.72% | 18.27% | 23.07% | 23.10% | 23.03% | 18.15% | 23.58% | 23.44% | 22.48% | 19.61% | 22.90% | 23.90% | 23.45% | 18.51% | 22.84% | 22.27% | 21.89% |