|
Revenue
|
802.58M | 1071.85M | 1418.90M | 1568.60M | 1792.00M | 2291.50M | 3258.40M | 3289.00M | 3651.40M | 3868.00M | 3376.80M | 3355.70M | 5109.10M | 5485.50M | 4772.40M | 4178.00M | 4086.90M |
|
Cost of Revenue
|
484.36M | 615.02M | 798.60M | 901.50M | 1025.40M | 1268.80M | 1703.90M | 1623.80M | 1809.60M | 1917.30M | 1773.00M | 1742.80M | 2596.70M | 2881.20M | 2665.10M | 2457.20M | 2404.80M |
|
Gross Profit
|
318.22M | 456.83M | 620.30M | 667.10M | 766.60M | 1022.70M | 1554.50M | 1665.20M | 1841.80M | 1950.70M | 1603.80M | 1612.90M | 2512.40M | 2604.30M | 2107.30M | 1720.80M | 1682.10M |
|
Amortization - Intangibles
|
6.12M | 6.14M | 16.70M | 32.80M | 29.10M | 25.90M | 33.50M | 33.40M | 27.60M | 18.30M | 22.60M | 46.00M | 86.80M | 288.40M | 225.90M | 186.50M | 184.30M |
|
Research & Development
|
124.00M | 134.14M | 168.60M | 212.50M | 226.30M | 252.20M | 303.20M | 312.40M | 355.20M | 404.50M | 424.10M | 464.10M | 532.30M | 617.90M | 606.80M | 631.70M | 785.50M |
|
Selling, General & Administrative
|
100.42M | 117.85M | 137.30M | 158.40M | 159.70M | 179.10M | 191.30M | 195.90M | 204.60M | 207.80M | 198.30M | 231.40M | 322.50M | 329.80M | 314.00M | 300.80M | 371.50M |
|
Restructuring Costs
|
15.98M | -1.04M | 2.40M | 7.80M | 6.40M | 0.30M | 3.40M | 4.80M | 0.60M | 0.80M | 6.80M | 13.80M | 8.90M | 30.70M | 28.30M | 150.00M | 24.20M |
|
Other Operating Expenses
|
6.12M | 6.14M | 16.70M | 32.80M | 29.10M | 25.90M | 33.50M | 88.50M | 27.60M | 18.30M | 22.60M | 11.80M | 36.00M | 98.90M | 33.20M | 0.90M | 0.90M |
|
Operating Expenses
|
246.52M | 257.09M | 325.00M | 411.50M | 421.50M | 457.50M | 531.40M | 546.50M | 588.00M | 631.40M | 651.80M | 721.10M | 899.70M | 1077.30M | 982.30M | 1083.40M | 1182.10M |
|
Operating Income
|
71.70M | 199.74M | 295.30M | 255.60M | 345.10M | 565.20M | 1023.10M | 1118.70M | 1253.80M | 1319.30M | 952.00M | 891.80M | 1612.70M | 1527.00M | 1125.00M | 637.40M | 500.00M |
|
EBIT
|
71.70M | 199.74M | 295.30M | 255.60M | 345.10M | 565.20M | 1023.10M | 1118.70M | 1253.80M | 1319.30M | 952.00M | 891.80M | 1612.70M | 1527.00M | 1125.00M | 637.40M | 500.00M |
|
Other Non Operating Income
|
4.59M | -0.34M | 0.50M | -0.70M | -0.60M | | 0.50M | -6.60M | 3.20M | 12.80M | 9.00M | -0.10M | -0.60M | -2.50M | 18.20M | 29.70M | 53.80M |
|
Non Operating Income
|
1.75M | -8.89M | -24.40M | -44.70M | -49.80M | -77.30M | -120.90M | -160.80M | 3.20M | 12.80M | 9.00M | -0.10M | -0.60M | -2.50M | 18.20M | 29.70M | 53.80M |
|
EBT
|
69.76M | 195.07M | 293.90M | 254.90M | 344.50M | 565.20M | 1023.60M | 1200.60M | 1257.00M | 1332.10M | 961.00M | 891.70M | 1598.70M | 1476.60M | 1078.80M | 636.40M | 526.70M |
|
Tax Provisions
|
-25.23M | 57.78M | 67.30M | 52.90M | 66.40M | 107.50M | 232.90M | 207.70M | 246.80M | 413.70M | 107.40M | 76.90M | 100.40M | 201.40M | 96.00M | 40.40M | 49.60M |
|
Profit After Tax
|
94.98M | 137.29M | 226.60M | 202.00M | 278.10M | 457.70M | 798.30M | 995.20M | 1010.20M | 918.40M | 853.60M | 814.80M | 1498.30M | 1275.20M | 982.80M | 596.00M | 477.10M |
|
Income from Continuing Operations
|
94.98M | 137.29M | 226.60M | 202.00M | 278.10M | 457.70M | 790.70M | 992.90M | 1010.20M | 918.40M | 853.60M | 814.80M | 1498.30M | 1275.20M | 982.80M | 596.00M | 477.10M |
|
Consolidated Net Income
|
94.98M | 137.29M | 226.60M | 202.00M | 278.10M | 457.70M | 790.70M | 992.90M | 1010.20M | 918.40M | 853.60M | 814.80M | 1498.30M | 1275.20M | 982.80M | 596.00M | 477.10M |
|
Income towards Parent Company
|
94.98M | 137.29M | 226.60M | 202.00M | 278.10M | 457.70M | 790.70M | 992.90M | 1010.20M | 918.40M | 853.60M | 814.80M | 1498.30M | 1275.20M | 982.80M | 596.00M | 477.10M |
|
Net Income towards Common Stockholders
|
94.98M | 137.29M | 226.60M | 202.00M | 278.10M | 457.70M | 790.70M | 992.90M | 1010.20M | 918.40M | 853.60M | 814.80M | 1498.30M | 1275.20M | 982.80M | 596.00M | 477.10M |
|
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 | 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 | 0.00M |
|
Shares Outstanding (Weighted Average)
|
171.16M | 183.29M | 186.28M | 190.84M | 187.74M | 189.53M | 190.74M | 187.50M | 183.74M | 178.98M | 170.38M | 166.08M | 165.14M | 160.45M | 159.39M | 159.72M | 148.43M |
|
Shares Outstanding (Diluted Average)
|
169.66M | 182.74M | 190.70M | 191.80M | 192.20M | 192.60M | 194.90M | 192.10M | 186.70M | 183.20M | 174.50M | 169.90M | 167.00M | 163.30M | 160.30M | 161.50M | 155.10M |
|
EBITDA
|
71.70M | 199.74M | 295.30M | 255.60M | 345.10M | 565.20M | 1023.10M | 1118.70M | 1253.80M | 1319.30M | 952.00M | 891.80M | 1612.70M | 1527.00M | 1125.00M | 637.40M | 500.00M |
|
Tax Rate
|
| 29.62% | 22.90% | 20.75% | 19.27% | 19.02% | 22.75% | 17.30% | 19.63% | 31.06% | 11.18% | 8.62% | 6.28% | 13.64% | 8.90% | 6.35% | 9.42% |