|
Revenue
|
| 715.97M | 638.76M | 678.96M | 696.24M | 768.21M | 696.80M | 736.84M | 774.26M | 822.99M | 668.93M | 756.13M | 808.92M | 873.53M | 968.42M | 1,196.98M | 1,208.97M | 1,210.69M | 1,051.64M | 1,090.94M | 1,112.43M | 1,281.25M | 1,183.39M | 1,238.20M | 1,297.72M | 1,419.39M | 1,279.50M | 1,328.90M | 1,370.60M | 1,480.52M | 1,391.10M | 1,460.30M | 1,496.20M |
|
Cost of Revenue
|
| 423.61M | 369.71M | 394.30M | 409.24M | 433.50M | 389.91M | 418.17M | 442.91M | 459.90M | 381.55M | 426.10M | 463.06M | 493.71M | 542.14M | 716.64M | 670.86M | 639.06M | 577.82M | 608.63M | 634.24M | 734.85M | 654.38M | 691.98M | 737.70M | 836.49M | 707.10M | 750.10M | 760.20M | 839.35M | 763.10M | 814.40M | 840.70M |
|
Gross Profit
|
| 292.37M | 269.05M | 284.66M | 287.00M | 334.72M | 306.89M | 318.67M | 331.35M | 363.09M | 287.38M | 330.04M | 345.86M | 379.82M | 426.28M | 480.34M | 538.11M | 571.62M | 473.82M | 482.31M | 478.19M | 546.40M | 529.00M | 546.23M | 560.03M | 582.90M | 572.40M | 578.80M | 610.30M | 641.16M | 628.00M | 645.90M | 655.50M |
|
Research & Development
|
| | 16.22M | 15.77M | 15.17M | 15.88M | 15.59M | 16.25M | 16.49M | 17.23M | 16.23M | 16.14M | 16.44M | 17.51M | 18.19M | 18.83M | 24.82M | 24.82M | 24.75M | 24.93M | 25.51M | 23.28M | 24.69M | 26.27M | 25.25M | 27.46M | 25.60M | 27.00M | 27.40M | 27.65M | 26.40M | 28.20M | 29.50M |
|
Selling, General & Administrative
|
| | 158.41M | 162.31M | 176.10M | 173.12M | 178.78M | 175.96M | 172.93M | 189.06M | 155.17M | 172.71M | 182.37M | 221.07M | 393.75M | 344.80M | 310.56M | 269.37M | 334.63M | 323.19M | 305.14M | 127.70M | 306.53M | 328.43M | 308.30M | 309.06M | 335.60M | 329.30M | 335.50M | 333.88M | 353.80M | 349.70M | 352.30M |
|
Other Operating Expenses
|
| | | | 26.15M | 4.84M | 1.39M | -0.27M | -0.45M | 0.01M | 0.17M | -0.08M | 0.02M | -3.02M | 0.01M | 0.21M | -0.21M | 0.03M | 0.03M | 490.63M | 0.04M | -490.21M | | -0.02M | 0.01M | 26.04M | 10.96M | 8.19M | 0.10M | 6.56M | 18.80M | 0.40M | -3.30M |
|
Operating Expenses
|
| | 174.63M | 178.09M | 217.41M | 193.84M | 195.75M | 191.93M | 188.97M | 206.29M | 171.57M | 188.77M | 198.83M | 235.56M | 411.96M | 363.84M | 335.18M | 294.21M | 359.40M | 838.75M | 330.69M | -339.22M | 331.24M | 354.68M | 333.56M | 362.57M | 386.90M | 359.10M | 365.00M | 425.02M | 382.00M | 380.10M | 382.30M |
|
Operating Income
|
| 292.37M | 94.42M | 106.58M | 69.58M | 140.44M | 111.14M | 126.73M | 142.39M | 157.84M | 115.82M | 141.26M | 147.03M | 144.26M | 14.32M | 116.50M | 202.93M | 144.06M | 158.40M | -306.42M | 190.80M | 748.32M | 197.76M | 191.55M | 226.47M | 220.33M | 185.50M | 219.70M | 245.30M | 216.14M | 246.00M | 265.80M | 273.20M |
|
EBIT
|
| 292.37M | 94.42M | 106.58M | 69.58M | 140.44M | 111.14M | 126.73M | 142.39M | 157.84M | 115.82M | 141.26M | 147.03M | 144.26M | 14.32M | 116.50M | 202.93M | 144.06M | 158.40M | -306.42M | 190.80M | 748.32M | 197.76M | 191.55M | 226.47M | 220.33M | 185.50M | 219.70M | 245.30M | 216.14M | 246.00M | 265.80M | 273.20M |
|
Other Non Operating Income
|
| | 0.37M | 0.07M | -0.94M | 3.52M | -0.23M | 1.02M | 1.38M | -0.18M | 2.29M | 1.19M | 1.30M | 1.57M | 1.43M | 1.02M | 2.45M | 1.38M | -0.77M | -0.52M | -1.91M | 0.32M | 1.38M | 1.24M | 2.08M | 6.35M | 1.30M | 1.10M | 2.40M | 3.50M | 1.80M | 2.40M | 2.90M |
|
Non Operating Income
|
| | -11.37M | -11.32M | -11.82M | -7.48M | -10.68M | -9.43M | -8.44M | -9.75M | -7.20M | -7.48M | -7.60M | -8.55M | -43.30M | -26.90M | -20.52M | -20.29M | -23.44M | -26.65M | -30.46M | -30.28M | -30.98M | -35.70M | -36.87M | -29.76M | -10.30M | -24.80M | -16.50M | -18.83M | -14.10M | -12.70M | -15.30M |
|
EBT
|
| 292.37M | 83.05M | 95.26M | 57.76M | 132.96M | 99.41M | 117.31M | 133.95M | 148.09M | 108.61M | 133.79M | 139.43M | 135.70M | -28.98M | 89.61M | 182.41M | 123.76M | 146.00M | 159.32M | 171.54M | 203.40M | 166.78M | 155.85M | 189.60M | 190.57M | 175.20M | 194.90M | 228.70M | 197.31M | 231.90M | 253.10M | 257.80M |
|
Tax Provisions
|
| | 12.77M | 17.76M | 9.33M | 24.41M | 14.90M | 22.16M | 29.29M | 24.81M | 19.08M | 27.78M | 24.84M | 48.96M | -7.08M | 19.98M | 39.31M | 30.12M | 26.91M | 35.42M | 40.53M | 21.20M | 36.20M | 35.05M | 41.00M | 37.28M | 35.30M | 43.50M | 55.40M | 50.45M | 53.90M | 60.60M | 63.50M |
|
Profit After Tax
|
| 73.60M | 69.99M | 77.46M | 47.86M | 108.75M | 85.37M | 94.77M | 104.93M | 122.59M | 89.60M | 105.86M | 114.50M | 87.44M | -21.90M | 69.81M | 143.62M | 52.26M | 119.08M | -315.29M | 131.00M | 187.22M | 130.58M | 120.80M | 148.60M | 153.30M | 145.50M | 151.40M | 173.50M | 146.07M | 178.00M | 192.50M | 194.30M |
|
Net Income - Minority
|
-11.43M | -11.34M | | | | -7.99M | | | | -12.85M | | | | -10.48M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 0.29M | 0.04M | 0.57M | 0.13M | 0.19M | 0.37M | -0.26M | -0.10M | -0.07M | 0.15M | 0.09M | -0.70M | -0.10M | -0.19M | -0.53M | -0.21M | -0.51M | 0.05M | -0.50M | -0.26M | 0.24M | 1.03M | 0.20M | 0.38M | 0.10M | 1.10M | -0.20M | 0.43M | 0.60M | 0.60M | 1.50M |
|
Income from Continuing Operations
|
| 292.37M | 70.28M | 77.50M | 48.43M | 108.55M | 84.51M | 95.14M | 104.67M | 123.27M | 89.53M | 106.01M | 114.59M | 86.74M | -21.90M | 69.62M | 143.09M | 93.64M | 119.08M | 123.91M | 131.00M | 182.20M | 130.58M | 120.80M | 148.60M | 153.30M | 139.90M | 151.40M | 173.30M | 146.86M | 178.00M | 192.50M | 194.30M |
|
Consolidated Net Income
|
| 292.37M | 70.28M | 77.50M | 48.43M | 108.55M | 84.51M | 95.14M | 104.67M | 123.27M | 89.53M | 106.01M | 114.59M | 86.74M | -21.90M | 69.62M | 143.09M | 93.64M | -8.33M | -439.14M | -7.68M | 4.76M | -6.79M | -4.45M | -7.66M | -154.30M | 5.60M | -0.20M | -0.10M | -0.78M | | | |
|
Income towards Parent Company
|
-11.43M | 281.02M | 70.28M | 77.50M | 48.43M | 100.56M | 84.51M | 95.14M | 104.67M | 110.42M | 89.53M | 106.01M | 114.59M | 76.27M | -21.90M | 69.62M | 143.09M | 93.64M | -8.33M | -439.14M | -7.68M | 4.76M | -6.79M | -4.45M | -7.66M | -154.30M | 5.60M | -0.20M | -0.10M | -0.78M | | | |
|
Net Income towards Common Stockholders
|
-11.43M | 281.02M | 70.28M | 77.50M | 48.43M | 100.56M | 84.51M | 95.14M | 104.67M | 110.42M | 89.53M | 106.01M | 114.59M | 76.27M | -21.90M | 69.62M | 143.09M | 93.64M | -8.33M | -439.14M | -7.68M | 4.76M | -6.79M | -4.45M | -7.66M | -154.30M | 5.60M | -0.20M | -0.10M | -0.78M | | | |
|
EPS (Basic)
|
| 0.87 | 0.83 | 0.92 | 0.57 | 1.29 | 1.01 | 1.12 | 1.24 | 1.44 | 1.05 | 1.24 | 1.34 | 1.02 | -0.24 | 0.70 | 1.44 | 0.52 | 1.19 | -3.15 | 1.32 | 1.89 | 1.32 | 1.21 | 1.50 | 1.55 | 1.47 | 1.52 | 1.76 | 1.49 | 1.80 | 1.95 | 1.96 |
|
EPS (Weighted Average and Diluted)
|
| 0.86 | 0.82 | 0.91 | 0.56 | 1.27 | 1.00 | 1.11 | 1.23 | 1.43 | 1.05 | 1.23 | 1.33 | 1.02 | -0.24 | 0.69 | 1.42 | 0.52 | 1.19 | -3.15 | 1.31 | 1.88 | 1.31 | 1.20 | 1.49 | 1.54 | 1.46 | 1.51 | 1.75 | 1.47 | 1.79 | 1.94 | 1.96 |
|
EBITDA
|
| 292.37M | 94.42M | 106.58M | 69.58M | 140.44M | 111.14M | 126.73M | 142.39M | 157.84M | 115.82M | 141.26M | 147.03M | 144.26M | 14.32M | 116.50M | 202.93M | 144.06M | 158.40M | -306.42M | 190.80M | 748.32M | 197.76M | 191.55M | 226.47M | 220.33M | 185.50M | 219.70M | 245.30M | 216.14M | 246.00M | 265.80M | 273.20M |
|
Interest Expenses
|
| | 11.74M | 11.39M | 10.88M | 11.00M | 10.45M | 10.44M | 9.81M | 9.58M | 9.49M | 8.66M | 8.90M | 10.12M | 21.81M | 23.04M | 22.97M | 21.67M | 22.67M | 26.12M | 28.56M | 30.60M | 32.36M | 36.94M | 38.95M | 36.11M | 30.40M | 19.70M | 19.10M | 17.16M | 15.90M | 14.90M | 14.90M |
|
Tax Rate
|
| | 15.38% | 18.65% | 16.16% | 18.36% | 14.99% | 18.89% | 21.86% | 16.76% | 17.57% | 20.76% | 17.82% | 36.08% | 24.42% | 22.30% | 21.55% | 24.34% | 18.43% | 22.23% | 23.63% | 10.42% | 21.71% | 22.49% | 21.62% | 19.56% | 20.15% | 22.32% | 24.22% | 25.57% | 23.24% | 23.94% | 24.63% |