|
Revenue
|
263.96M | 269.05M | 289.96M | 314.56M | 310.57M | 357.76M | 452.25M | 499.02M | 563.00M | 642.99M | 714.01M | 738.69M | 931.03M | 1105.60M | 1136.70M | 1159.06M | 1219.63M |
|
Cost of Revenue
|
55.92M | 54.90M | 65.03M | 78.76M | 79.47M | 106.35M | 144.97M | 162.36M | 188.46M | 210.85M | 240.51M | 255.50M | 298.18M | 349.10M | 366.89M | 389.33M | 429.36M |
|
Gross Profit
|
208.03M | 214.15M | 224.94M | 235.80M | 231.11M | 251.41M | 307.28M | 336.66M | 374.54M | 432.14M | 473.49M | 483.19M | 632.85M | 756.50M | 769.82M | 769.73M | 790.27M |
|
Research & Development
|
23.56M | 25.12M | 25.98M | 27.91M | 29.26M | 30.95M | 40.85M | 45.19M | 53.51M | 55.33M | 62.41M | 65.19M | 70.60M | 87.14M | 92.49M | 96.66M | 99.50M |
|
Selling, General & Administrative
|
33.69M | 32.70M | 35.90M | 41.68M | 43.38M | 60.72M | 119.40M | 140.88M | 200.44M | 240.64M | 264.36M | 260.58M | 324.95M | 372.77M | 378.38M | 466.38M | 588.52M |
|
Other Operating Expenses
|
| 113.56M | 118.64M | | | 100.96M | 104.13M | 110.54M | 99.38M | | | | | | | | |
|
Operating Expenses
|
57.25M | 57.82M | 61.88M | 69.59M | 72.64M | 91.66M | 160.25M | 186.07M | 253.96M | 295.96M | 326.77M | 325.77M | 395.55M | 459.91M | 470.87M | 563.04M | 688.02M |
|
Operating Income
|
150.78M | 156.33M | 163.06M | 166.21M | 56.23M | 159.75M | 147.02M | 150.59M | 120.58M | 136.18M | 146.72M | 157.42M | 237.30M | 296.59M | 298.94M | 206.69M | 102.25M |
|
EBIT
|
150.78M | 156.33M | 163.06M | 166.21M | 56.23M | 159.75M | 147.02M | 150.59M | 120.58M | 136.18M | 146.72M | 157.42M | 237.30M | 296.59M | 298.94M | 206.69M | 102.25M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | -68.05M | 15.19M | 49.33M | 0.28M | |
|
Interest & Investment Income
|
7.63M | 4.38M | 3.75M | 2.64M | 2.65M | 2.68M | 0.63M | 0.25M | 0.30M | 0.41M | 0.57M | 0.60M | 0.47M | 0.79M | 3.41M | 3.32M | 3.89M |
|
Other Non Operating Income
|
-3.05M | -4.26M | -1.83M | -3.40M | -0.45M | -1.04M | 8.05M | -1.61M | -1.57M | -0.45M | -13.57M | 137.65M | -75.64M | 15.31M | 47.52M | -8.58M | 0.83M |
|
Non Operating Income
|
4.58M | -4.26M | -1.98M | -4.01M | -2.59M | -2.86M | 8.05M | -3.11M | -8.62M | -10.23M | -34.70M | 137.65M | -89.12M | 15.31M | 47.52M | -21.00M | -3.79M |
|
EBT
|
155.36M | 156.45M | 164.98M | 162.19M | 160.66M | 161.39M | 154.16M | 147.48M | 111.96M | 125.95M | 112.02M | 276.48M | 148.18M | 301.39M | 338.66M | 185.69M | 98.46M |
|
Tax Provisions
|
50.12M | 46.67M | 52.68M | 49.86M | 48.10M | 50.44M | 46.43M | 45.34M | 40.73M | 45.71M | 29.96M | 47.18M | 36.60M | 38.29M | 83.02M | 57.74M | 76.22M |
|
Profit After Tax
|
105.24M | 109.78M | 112.30M | 112.33M | 112.56M | 110.95M | 107.73M | 104.48M | 76.09M | 126.15M | 96.07M | 229.30M | 140.41M | 272.05M | 285.44M | 168.10M | 73.40M |
|
Equity Income
|
| | | | | | | | | | | | | | -1.14M | -6.84M | 0.94M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | -0.82M | -8.95M | 0.18M | | |
|
Income from Continuing Operations
|
105.24M | 109.78M | 112.30M | 112.33M | 112.56M | 110.95M | 107.73M | 102.14M | 71.24M | 80.24M | 82.05M | 229.30M | 111.57M | 263.10M | 255.64M | 127.94M | 22.25M |
|
Consolidated Net Income
|
105.24M | 109.78M | 112.30M | 112.33M | 112.56M | 110.95M | 107.73M | 102.14M | 71.24M | 80.24M | 82.05M | 229.30M | 111.57M | 263.10M | 255.64M | 127.94M | 22.25M |
|
Income towards Parent Company
|
105.24M | 109.78M | 112.30M | 112.33M | 112.56M | 110.95M | 107.73M | 102.14M | 71.24M | 80.24M | 82.05M | 229.30M | 111.57M | 263.10M | 255.64M | 127.94M | 22.25M |
|
Net Income towards Common Stockholders
|
105.24M | 109.78M | 112.30M | 112.33M | 112.56M | 110.95M | 107.73M | 102.14M | 71.24M | 80.24M | 82.05M | 229.30M | 111.57M | 263.10M | 255.64M | 127.94M | 22.25M |
|
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)
|
148.97M | 149.14M | 148.51M | 147.30M | 147.34M | 147.98M | 148.61M | 148.85M | 149.33M | 150.30M | 151.49M | 152.89M | 155.57M | 156.93M | 157.44M | 157.58M | 156.77M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 37.50M | 38.05M | 38.89M | 39.40M | 40.48M | | | | |
|
EBITDA
|
150.78M | 96.02M | 117.25M | 150.40M | 105.34M | 91.01M | 82.53M | 64.66M | 97.56M | 130.27M | 82.05M | 215.62M | 180.32M | 254.14M | 294.40M | 155.85M | 91.84M |
|
Tax Rate
|
32.26% | 29.83% | 31.93% | 30.74% | 29.94% | 31.26% | 30.12% | 30.74% | 36.37% | 36.29% | 26.75% | 17.07% | 24.70% | 12.70% | 24.51% | 31.10% | 77.40% |