|
Revenue
|
1,134.94M | 1,540.08M | 1,826.94M | 1,913.91M | 1,980.73M | 2,409.80M | 2,974.96M | 3,202.29M | 3,306.73M | 3,521.63M | 3,450.63M | 3,045.58M | 3,820.81M | 4,029.26M | 4,054.08M | 3,932.76M |
|
Cost of Revenue
|
742.08M | 948.07M | 1,166.84M | 1,257.55M | 1,256.25M | 1,567.33M | 1,977.80M | 2,084.16M | 2,138.90M | 2,266.86M | 2,267.43M | 2,119.04M | 2,542.43M | 2,712.05M | 2,792.82M | 2,776.93M |
|
Gross Profit
|
392.86M | 592.01M | 660.10M | 656.36M | 724.48M | 842.47M | 997.16M | 1,118.13M | 1,167.84M | 1,254.76M | 1,183.20M | 926.53M | 1,278.37M | 1,317.21M | 1,261.26M | 1,155.83M |
|
Amortization - Intangibles
|
153.08M | 144.51M | 141.57M | 144.78M | 134.39M | 146.70M | 186.63M | 201.50M | 161.05M | 139.33M | 142.89M | 129.55M | 134.13M | 153.79M | 173.86M | 145.74M |
|
Research & Development
|
16.80M | 24.66M | 44.60M | 52.07M | 57.95M | 82.18M | 123.67M | 126.66M | 130.13M | 147.28M | 148.43M | 131.43M | 159.07M | 189.34M | 178.87M | 169.28M |
|
Selling, General & Administrative
|
126.55M | 194.11M | 164.79M | 141.89M | 163.15M | 220.10M | 271.36M | 293.51M | 301.90M | 305.56M | 281.44M | 294.73M | 336.99M | 370.64M | 350.65M | 392.20M |
|
Restructuring Costs
|
18.09M | -0.14M | 15.01M | 40.15M | 5.52M | 21.89M | 21.92M | 4.11M | 18.98M | -47.82M | 53.56M | 33.09M | 14.94M | -66.70M | 54.50M | 149.24M |
|
Other Operating Expenses
|
915.03M | 1,092.58M | 1,308.42M | 1,402.32M | 1,390.64M | 1,714.04M | 2,164.43M | 2,285.66M | 2,299.95M | 2,406.19M | 2,410.32M | 2,248.59M | 2,676.56M | 2,865.84M | 3,288.39M | 3,072.78M |
|
Operating Expenses
|
1,076.45M | 1,311.22M | 1,532.82M | 1,636.44M | 1,617.25M | 2,038.21M | 2,581.38M | 2,709.93M | 2,750.95M | 2,811.21M | 2,893.75M | 2,707.84M | 3,187.57M | 3,359.12M | 3,872.41M | 3,783.49M |
|
Operating Income
|
58.49M | 228.86M | 294.13M | 277.47M | 363.48M | 371.59M | 393.58M | 492.36M | 555.79M | 710.42M | 556.88M | 337.74M | 633.24M | 670.14M | 181.68M | 149.28M |
|
EBIT
|
58.49M | 228.86M | 294.13M | 277.47M | 363.48M | 371.59M | 393.58M | 492.36M | 555.79M | 710.42M | 556.88M | 337.74M | 633.24M | 670.14M | 181.68M | 149.28M |
|
Interest & Investment Income
|
0.57M | 1.02M | 0.81M | 0.81M | 1.19M | 1.11M | | | | | | | 3.29M | 16.75M | 31.32M | 16.18M |
|
Other Non Operating Income
|
107.69M | 45.39M | -120.05M | -5.58M | -35.63M | -12.06M | -50.33M | -5.09M | 6.42M | -30.36M | -7.91M | -0.34M | -40.03M | -94.62M | -12.97M | -21.50M |
|
Non Operating Income
|
-0.09M | 0.38M | -16.18M | -31.35M | -66.83M | | | | | | | | | | | |
|
EBT
|
158.43M | 169.85M | 142.24M | 172.66M | 233.94M | 253.43M | 205.63M | 321.44M | 402.44M | 526.38M | 390.42M | 165.64M | 413.92M | 396.70M | 17.84M | -11.84M |
|
Tax Provisions
|
44.28M | 39.80M | 68.86M | -4.82M | 45.81M | -30.32M | -142.07M | 59.01M | -5.92M | -72.62M | 107.71M | 1.35M | 50.34M | 86.02M | 21.75M | -140.31M |
|
Profit After Tax
|
-27.68M | 130.05M | 6.47M | 177.48M | 188.12M | 283.75M | 347.70M | 262.43M | 408.36M | 599.00M | 282.71M | 164.29M | 363.58M | 310.69M | -3.91M | 128.48M |
|
Equity Income
|
| 131.35M | 7.85M | 178.63M | 189.94M | 282.81M | 348.25M | 262.36M | 415.41M | 613.38M | -401.71M | 182.73M | 175.66M | | | |
|
Income from Continuing Operations
|
114.15M | 130.05M | 73.38M | 177.48M | 188.12M | 283.75M | 347.70M | 262.43M | 408.36M | 599.00M | 282.71M | 164.29M | 363.58M | 310.69M | -3.91M | 128.48M |
|
Consolidated Net Income
|
-0.40M | 130.05M | 73.38M | 177.48M | 188.12M | 283.75M | 347.70M | 262.43M | 408.36M | 599.00M | 282.71M | 164.29M | 363.58M | 310.69M | -3.91M | 128.48M |
|
Income towards Parent Company
|
-0.40M | 130.05M | 73.38M | 177.48M | 188.12M | 283.75M | 347.70M | 262.43M | 408.36M | 599.00M | 282.71M | 164.29M | 363.58M | 310.69M | -3.91M | 128.48M |
|
Net Income towards Common Stockholders
|
-0.40M | 130.05M | 73.38M | 177.48M | 188.12M | 283.75M | 347.70M | 262.43M | 408.36M | 599.00M | 282.71M | 164.29M | 363.58M | 310.69M | -3.91M | 128.48M |
|
EPS (Basic)
|
-0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
171.16M | 171.84M | 176.10M | 177.99M | 176.52M | 168.75M | 170.18M | 170.86M | 171.30M | 164.15M | 158.85M | 157.31M | 158.47M | 152.96M | 151.36M | 149.57M |
|
EBITDA
|
58.49M | 228.86M | 294.13M | 277.47M | 363.48M | 371.59M | 393.58M | 492.36M | 555.79M | 710.42M | 556.88M | 337.74M | 633.24M | 670.14M | 181.68M | 149.28M |
|
Tax Rate
|
27.95% | 23.43% | 48.41% | | 19.58% | | | 18.36% | | | 27.59% | 0.82% | 12.16% | 21.68% | | |