|
Revenue
|
415.04M | 440.74M | 139.86M | 343.54M | 358.43M | 345.04M | 386.28M | 345.58M | 381.17M | 362.74M | 403.04M | 380.57M | 383.33M | 368.05M | 419.06M | 411.88M | 420.06M | 413.80M | 450.54M | 438.55M | 468.11M | 457.17M | 476.01M | 429.43M | 452.05M | 443.71M | 484.50M | 424.89M | 473.55M | 455.65M | 513.93M | 487.88M | 528.61M | 534.70M | 595.11M | 587.23M | 609.87M | 609.67M | 641.62M | 613.58M | 652.51M | 648.32M | 680.95M | 630.64M | 567.03M | 628.30M | 711.18M | 633.92M | 713.47M | 700.25M | 761.91M | 641.72M | 704.54M | 686.79M | 758.00M | 710.93M | 743.26M | 746.39M | 773.91M | 737.85M | 749.69M | 764.38M | 795.41M | 700.67M | 780.89M | 913.02M |
|
Cost of Revenue
|
230.71M | 244.41M | 33.26M | 190.44M | 184.13M | 178.48M | 183.55M | 189.50M | 199.82M | 187.11M | 213.29M | 196.45M | 198.97M | 187.49M | 219.88M | 211.36M | 210.57M | 209.80M | 225.60M | 217.39M | 224.02M | 221.01M | 234.99M | 206.79M | 218.81M | 215.50M | 224.19M | 199.75M | 217.15M | 214.05M | 240.88M | 232.32M | 238.33M | 239.48M | 264.38M | 255.96M | 265.09M | 267.10M | 357.42M | 289.61M | 300.27M | 293.24M | 303.23M | 297.02M | 288.66M | 298.98M | 327.62M | 289.40M | 315.92M | 312.46M | 342.18M | 295.48M | 315.71M | 312.83M | 335.93M | 319.55M | 335.44M | 330.08M | 342.49M | 321.71M | 333.23M | 334.20M | 355.49M | 311.23M | 349.80M | 461.38M |
|
Gross Profit
|
184.33M | 196.33M | 106.60M | 170.81M | 174.30M | 166.56M | 176.79M | 162.05M | 181.35M | 175.63M | 189.75M | 184.11M | 184.36M | 180.57M | 199.18M | 200.52M | 209.49M | 203.99M | 224.94M | 221.16M | 244.09M | 236.17M | 241.01M | 222.64M | 233.24M | 228.21M | 260.32M | 225.15M | 256.40M | 241.60M | 273.05M | 255.56M | 290.28M | 295.23M | 330.73M | 331.27M | 344.78M | 342.57M | 365.82M | 323.97M | 352.24M | 355.07M | 377.72M | 333.62M | 278.37M | 329.32M | 383.55M | 344.53M | 397.56M | 387.79M | 419.73M | 346.23M | 388.83M | 373.95M | 422.07M | 391.38M | 407.82M | 416.31M | 431.42M | 416.13M | 416.46M | 430.17M | 439.92M | 389.44M | 431.08M | 451.64M |
|
Research & Development
|
7.57M | 9.62M | 8.96M | 9.31M | 10.29M | 10.57M | 12.21M | 11.04M | 12.46M | 12.32M | 12.91M | 11.55M | 13.70M | 14.76M | 16.26M | 15.01M | 16.52M | 15.64M | 17.88M | 14.06M | 14.87M | 14.87M | 17.24M | 12.88M | 13.44M | 12.57M | 13.22M | 12.35M | 15.47M | 15.07M | 15.69M | 17.83M | 20.28M | 21.19M | 25.47M | 26.03M | 26.02M | 26.36M | 27.80M | 27.15M | 27.59M | 27.98M | 31.13M | 27.40M | 29.36M | 29.22M | 33.77M | 29.95M | 33.28M | 31.82M | 35.80M | 36.36M | 36.93M | 37.77M | 42.76M | 41.47M | 39.45M | 37.58M | 35.86M | 37.30M | 41.09M | 38.73M | 44.55M | 36.40M | 38.52M | 57.23M |
|
Selling, General & Administrative
|
114.92M | 113.63M | 44.01M | 100.57M | 99.77M | 101.54M | 106.67M | 103.21M | 109.84M | 101.58M | 110.78M | 112.14M | 105.95M | 114.88M | 121.52M | 126.95M | 116.25M | 115.23M | 143.76M | 140.30M | 146.84M | 138.25M | 153.26M | 139.70M | 142.23M | 138.84M | 148.22M | 136.35M | 142.98M | 139.80M | 144.18M | 163.97M | 158.93M | 163.77M | 213.29M | 215.34M | 229.92M | 214.89M | 136.91M | 206.92M | 215.50M | 209.29M | 220.05M | 147.80M | 191.19M | 171.67M | 232.91M | 203.15M | 224.16M | 205.19M | 227.58M | 203.93M | 216.82M | 209.62M | 233.38M | 232.72M | 223.31M | 213.19M | 260.65M | 242.83M | 250.63M | 247.26M | 254.55M | 222.71M | 215.08M | 281.76M |
|
Restructuring Costs
|
2.46M | 4.78M | -3.06M | 0.46M | 0.07M | 1.14M | 1.20M | 0.59M | 3.18M | -0.17M | 3.49M | -0.84M | | | | | | | | | 7.78M | 1.11M | | 4.45M | 0.58M | 0.66M | 2.13M | 9.97M | -0.12M | 3.03M | 46.35M | 12.95M | 0.87M | -0.09M | 1.07M | 3.06M | 55.35M | 19.21M | 1.60M | 17.39M | 1.69M | 1.27M | 1.86M | 1.35M | 19.00M | -3.66M | 21.80M | 8.00M | 11.49M | 0.96M | 1.29M | 2.40M | -0.08M | 0.63M | 17.35M | 2.22M | 1.51M | 0.23M | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | 1.02M | 0.38M | 2.78M | 0.19M | | | | | | | | 1.39M | 2.74M | | 1.09M | 2.25M | | | | | | | 91.16M | | | | 6.50M | | | | | 4.45M | | | | | | | |
|
Operating Expenses
|
124.95M | 128.03M | 49.91M | 110.34M | 110.13M | 113.25M | 120.08M | 114.84M | 125.47M | 113.72M | 127.18M | 122.85M | 119.65M | 129.64M | 137.79M | 141.96M | 132.78M | 130.87M | 161.63M | 154.36M | 169.49M | 154.23M | 170.50M | 157.03M | 156.25M | 152.07M | 163.57M | 158.67M | 158.34M | 157.89M | 206.22M | 194.74M | 180.08M | 184.87M | 239.83M | 244.43M | 311.29M | 260.47M | 166.32M | 251.47M | 244.78M | 238.54M | 253.04M | 176.54M | 239.56M | 197.23M | 288.47M | 241.09M | 268.94M | 237.97M | 264.67M | 242.70M | 253.68M | 248.01M | 293.48M | 276.41M | 264.26M | 251.00M | 296.51M | 280.13M | 291.73M | 285.98M | 299.11M | 259.11M | 253.60M | 338.99M |
|
Operating Income
|
56.78M | 68.30M | 66.02M | 65.39M | 64.17M | 53.49M | 50.34M | 48.71M | 55.88M | 61.91M | 63.07M | -270.38M | 64.72M | 49.84M | 58.44M | 49.40M | 63.75M | 66.04M | 54.06M | 59.02M | 74.75M | 81.94M | 69.16M | 65.61M | 76.99M | 76.55M | 96.75M | 67.50M | 98.44M | 86.49M | 67.03M | 60.82M | 110.20M | 110.35M | 90.90M | 86.84M | 33.49M | 82.11M | 119.27M | 75.24M | 107.46M | 117.62M | 126.93M | 157.09M | 38.81M | 132.09M | 95.08M | 103.43M | 128.62M | 240.97M | 155.07M | 103.54M | 135.16M | 132.44M | 128.59M | 114.97M | 143.56M | 165.31M | 82.47M | -4.79M | 116.88M | 149.31M | -110.38M | 125.57M | 155.31M | -408.90M |
|
EBIT
|
56.78M | 68.30M | 66.02M | 65.39M | 64.17M | 53.49M | 50.34M | 48.71M | 55.88M | 61.91M | 63.07M | -270.38M | 64.72M | 49.84M | 58.44M | 49.40M | 63.75M | 66.04M | 54.06M | 59.02M | 74.75M | 81.94M | 69.16M | 65.61M | 76.99M | 76.55M | 96.75M | 67.50M | 98.44M | 86.49M | 67.03M | 60.82M | 110.20M | 110.35M | 90.90M | 86.84M | 33.49M | 82.11M | 119.27M | 75.24M | 107.46M | 117.62M | 126.93M | 157.09M | 38.81M | 132.09M | 95.08M | 103.43M | 128.62M | 240.97M | 155.07M | 103.54M | 135.16M | 132.44M | 128.59M | 114.97M | 143.56M | 165.31M | 82.47M | -4.79M | 116.88M | 149.31M | -110.38M | 125.57M | 155.31M | -408.90M |
|
Interest & Investment Income
|
0.21M | 0.23M | 0.58M | 0.21M | 0.15M | 0.22M | 0.14M | 0.10M | 0.25M | 0.32M | 0.58M | 0.48M | 0.51M | 0.34M | 0.25M | 0.16M | 0.16M | 0.14M | 0.17M | 0.19M | 0.15M | 0.16M | 0.21M | 0.17M | 0.15M | 0.13M | 0.08M | 0.08M | 0.13M | 0.12M | 0.15M | 0.17M | 0.16M | 0.29M | 0.15M | 0.27M | 0.18M | 0.32M | 0.17M | 0.34M | 0.47M | 0.47M | 0.46M | 0.58M | 0.16M | 0.21M | 0.20M | 0.66M | 0.23M | 0.21M | 0.22M | 0.22M | 0.23M | 0.13M | 0.34M | 0.84M | 1.16M | 7.49M | 3.29M | 1.67M | 1.79M | 2.30M | 2.26M | 1.92M | 1.64M | 2.16M |
|
Other Non Operating Income
|
| | | | | -30.35M | -16.28M | -14.60M | -0.82M | | | | | | | | | 1.30M | | | | | | | | | | | -19.26M | | | -5.58M | -0.01M | | | | | | | | | | | | | | | | | | | | | | -0.45M | | | | | | | | | | | |
|
EBT
|
31.60M | 47.46M | 45.93M | 47.77M | 44.79M | 3.31M | 20.16M | 19.03M | 39.53M | 43.05M | 55.40M | -288.11M | 46.99M | 31.69M | 44.07M | 35.37M | 49.48M | 50.99M | 39.89M | 43.80M | 58.84M | 64.91M | 52.56M | 48.60M | 50.48M | 62.37M | 83.19M | 53.79M | 67.40M | 73.71M | 50.82M | 37.68M | 90.46M | 89.38M | 67.40M | 61.17M | 7.02M | 55.25M | 96.18M | 52.89M | 87.17M | 98.55M | 101.30M | 142.23M | 23.29M | 115.65M | 76.56M | 87.30M | 99.69M | 229.20M | 143.28M | 93.34M | 123.97M | 119.20M | 109.42M | 97.48M | 126.95M | 149.60M | 59.97M | -25.81M | 97.50M | 130.55M | -126.76M | 108.94M | 135.25M | -438.58M |
|
Tax Provisions
|
8.19M | 13.24M | 26.12M | 14.25M | 12.44M | -7.68M | 32.99M | 4.92M | 8.44M | 10.12M | 25.47M | -4.00M | -0.28M | 7.24M | 13.45M | 7.67M | 6.08M | 5.21M | 4.59M | 8.53M | 10.01M | 9.68M | 0.43M | 9.33M | 5.28M | 0.80M | -7.58M | 2.61M | 8.01M | 7.51M | -10.06M | -2.67M | 12.10M | 9.98M | 110.24M | 6.24M | 9.58M | -1.29M | 8.66M | 10.97M | 3.84M | -130.38M | -6.51M | 11.07M | 11.85M | -0.95M | -0.04M | 12.43M | 16.41M | 29.70M | 15.81M | 15.97M | 18.41M | 17.32M | 31.30M | 20.18M | 15.53M | 11.94M | 28.79M | -41.55M | 17.33M | 19.63M | 9.90M | 13.84M | 12.66M | -29.70M |
|
Profit After Tax
|
199.24M | 38.62M | 43.02M | 37.96M | 60.53M | 22.54M | 81.44M | 78.19M | 34.49M | 44.06M | 168.22M | -284.34M | 47.27M | 24.45M | 30.61M | 27.70M | 43.40M | 46.81M | 35.30M | 35.27M | 48.83M | 55.23M | 52.13M | 39.27M | 45.20M | 61.57M | 101.28M | 51.18M | 59.59M | 66.32M | 61.06M | 40.35M | 78.36M | 79.40M | -42.85M | 56.18M | -2.55M | 56.54M | 90.59M | 41.92M | 83.38M | 228.93M | 108.27M | 131.15M | 11.46M | 116.61M | 76.60M | 74.87M | 83.28M | 199.51M | 127.72M | 77.37M | 105.56M | 101.89M | 78.34M | 77.30M | 111.42M | 137.67M | 31.18M | 15.74M | 80.17M | 111.00M | -136.66M | 95.10M | 122.58M | -408.89M |
|
Net Income - Minority
|
| | -4.83M | | -4.51M | -4.05M | -3.90M | -4.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
9.56M | 0.30M | 0.53M | 0.17M | 0.26M | 0.23M | 0.20M | 0.22M | 0.26M | 0.29M | 0.25M | 0.23M | 0.29M | 0.19M | 0.25M | 0.20M | 0.19M | 0.23M | 0.24M | 0.19M | 0.45M | 0.13M | 0.31M | 0.22M | 0.45M | 0.03M | 0.16M | 0.18M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
23.41M | 34.22M | 19.80M | 33.52M | 32.35M | 10.99M | -12.83M | 14.11M | 31.10M | 32.92M | 29.93M | -284.11M | 47.27M | 24.45M | 30.61M | 27.70M | 43.40M | 45.78M | 35.30M | 35.27M | 48.83M | 55.23M | 52.13M | 39.27M | 45.20M | 61.57M | 90.77M | 51.18M | 59.40M | 66.20M | 60.88M | 40.35M | 78.36M | 79.40M | -42.85M | 54.93M | -2.55M | 56.54M | 87.51M | 41.92M | 83.33M | 228.93M | 107.81M | 131.15M | 11.44M | 116.61M | 76.60M | 74.87M | 83.28M | 199.51M | 127.46M | 77.37M | 105.56M | 101.88M | 78.11M | 77.30M | 111.42M | 137.67M | 31.18M | 15.74M | 80.17M | 110.92M | -136.66M | 95.10M | 122.58M | -408.88M |
|
Consolidated Net Income
|
304.75M | 4.39M | 13.00M | 5.21M | 28.18M | 11.55M | 67.83M | 64.69M | 3.39M | 11.14M | 126.42M | 0.93M | -8.05M | -2.52M | -1.04M | -0.46M | -0.77M | 1.03M | -0.24M | -0.12M | -1.12M | -0.27M | -1.19M | -0.70M | -0.19M | -0.72M | 10.52M | -0.31M | 0.19M | 0.12M | 0.19M | -0.18M | -0.36M | -2.38M | 0.19M | 1.25M | 0.06M | -0.02M | 3.08M | -1.02M | 0.05M | 228.93M | 0.46M | -0.00M | 0.02M | -0.03M | -0.47M | -0.00M | -0.05M | -0.42M | 0.80M | -0.29M | -0.05M | 0.02M | 0.59M | -0.71M | -0.11M | -0.69M | -0.10M | -0.59M | -0.16M | 0.11M | 0.01M | -0.13M | -0.00M | -0.02M |
|
Income towards Parent Company
|
304.75M | 4.39M | 8.17M | 5.21M | 23.67M | 7.50M | 63.93M | 60.42M | 3.39M | 11.14M | 126.42M | 0.93M | -8.05M | -2.52M | -1.04M | -0.46M | -0.77M | 1.03M | -0.24M | -0.12M | -1.12M | -0.27M | -1.19M | -0.70M | -0.19M | -0.72M | 10.52M | -0.31M | 0.19M | 0.12M | 0.19M | -0.18M | -0.36M | -2.38M | 0.19M | 1.25M | 0.06M | -0.02M | 3.08M | -1.02M | 0.05M | 228.93M | 0.46M | -0.00M | 0.02M | -0.03M | -0.47M | -0.00M | -0.05M | -0.42M | 0.80M | -0.29M | -0.05M | 0.02M | 0.59M | -0.71M | -0.11M | -0.69M | -0.10M | -0.59M | -0.16M | 0.11M | 0.01M | -0.13M | -0.00M | -0.02M |
|
Net Income towards Common Stockholders
|
304.75M | 4.39M | 8.17M | 5.21M | 23.67M | 7.50M | 63.93M | 60.42M | 3.39M | 11.14M | 126.42M | 2.88M | 3.57M | 3.43M | 1.22M | 1.18M | 0.85M | 1.78M | 1.87M | 0.74M | 0.67M | -0.27M | -1.19M | -0.70M | -0.19M | -0.72M | 10.52M | -0.31M | 0.19M | 0.12M | 0.19M | -0.18M | -0.36M | -2.38M | 0.19M | 1.25M | 0.06M | -0.02M | 3.08M | -1.02M | 0.05M | 228.93M | 0.46M | -0.00M | 0.02M | -0.03M | -0.47M | -0.00M | -0.05M | -0.42M | 0.80M | -0.29M | -0.05M | 0.02M | 0.59M | -0.71M | -0.11M | -0.69M | -0.10M | -0.59M | -0.16M | 0.11M | 0.01M | -0.13M | -0.00M | -0.02M |
|
EPS (Basic)
|
4.76 | 0.96 | 1.08 | 0.95 | 1.51 | 0.56 | 2.03 | 1.94 | 0.84 | 1.07 | 4.12 | -6.97 | 1.15 | 0.59 | 0.74 | 0.67 | 1.05 | 1.13 | 0.85 | 0.85 | 1.17 | 1.33 | 1.25 | 0.94 | 1.08 | 1.48 | 2.43 | 1.22 | 1.36 | 1.51 | 1.39 | 0.90 | 1.74 | 1.76 | -0.95 | 1.24 | -0.06 | 1.23 | 1.97 | 0.91 | 1.81 | 4.95 | 2.34 | 2.83 | 0.25 | 2.51 | 1.64 | 1.60 | 1.78 | 4.26 | 2.72 | 1.65 | 2.25 | 2.17 | 1.67 | 1.65 | 2.37 | 2.93 | 0.66 | 0.33 | 1.70 | 2.38 | -2.90 | 2.08 | 2.77 | -9.24 |
|
EPS (Weighted Average and Diluted)
|
4.74 | 0.96 | 1.07 | 0.94 | 1.49 | 0.55 | 2.01 | 1.92 | 0.83 | 1.07 | 4.10 | -6.97 | 1.14 | 0.58 | 0.72 | 0.64 | 0.99 | 1.08 | 0.78 | 0.77 | 1.04 | 1.18 | 1.10 | 0.83 | 0.93 | 1.27 | 2.09 | 1.05 | 1.26 | 1.40 | 1.30 | 0.87 | 1.67 | 1.70 | -0.92 | 1.20 | -0.06 | 1.21 | 1.93 | 0.89 | 1.77 | 4.85 | 2.29 | 2.78 | 0.24 | 2.46 | 1.62 | 1.58 | 1.76 | 4.20 | 2.69 | 1.63 | 2.23 | 2.16 | 1.66 | 1.63 | 2.35 | 2.91 | 0.66 | 0.33 | 1.69 | 2.36 | -2.89 | 2.07 | 2.77 | -9.24 |
|
Shares Outstanding (Weighted Average)
|
39.75M | 39.72M | 39.73M | 39.76M | 39.91M | 39.93M | 39.98M | 40.00M | 40.28M | 40.68M | 40.72M | 40.75M | 40.81M | 40.87M | 40.93M | 40.97M | 41.11M | 41.13M | 41.15M | 41.22M | 41.37M | 41.40M | 41.41M | 41.44M | 41.53M | 41.60M | 41.60M | 41.62M | 43.60M | 44.04M | 44.05M | 44.91M | 44.98M | 45.04M | 45.05M | 46.30M | 45.54M | 45.80M | 45.98M | 46.02M | 46.15M | 46.23M | 46.30M | 46.36M | 46.43M | 46.52M | 46.57M | 46.69M | 46.73M | 46.80M | 46.84M | 46.87M | 46.90M | 46.91M | 46.91M | 46.94M | 46.97M | 46.99M | 46.99M | 47.06M | 47.10M | 47.12M | 46.44M | 44.19M | 44.19M | 44.19M |
|
Shares Outstanding (Diluted Average)
|
39.92M | 39.93M | 39.94M | 40.20M | 40.36M | 40.27M | 40.28M | 40.42M | | | 40.80M | | | | 40.86M | | | 43.26M | 43.69M | 45.75M | 46.39M | 46.63M | 46.47M | 47.30M | 48.08M | 48.53M | 48.06M | 48.78M | 48.01M | 47.82M | 47.65M | 46.62M | 46.82M | 46.67M | 46.66M | 46.70M | 46.77M | 46.81M | 46.80M | 46.94M | 47.04M | 47.18M | 47.09M | 47.23M | 47.24M | 47.33M | 47.29M | 47.41M | 47.43M | 47.45M | 47.43M | 47.40M | 47.37M | 47.34M | 47.31M | 47.28M | 47.33M | 47.30M | 47.30M | 47.39M | 47.38M | 47.26M | 47.09M | 45.93M | 45.12M | 44.76M |
|
EBITDA
|
56.78M | 68.30M | 66.02M | 65.39M | 64.17M | 53.49M | 50.34M | 48.71M | 55.88M | 61.91M | 63.07M | -270.38M | 64.72M | 49.84M | 58.44M | 49.40M | 63.75M | 66.04M | 54.06M | 59.02M | 74.75M | 81.94M | 69.16M | 65.61M | 76.99M | 76.55M | 96.75M | 67.50M | 98.44M | 86.49M | 67.03M | 60.82M | 110.20M | 110.35M | 90.90M | 86.84M | 33.49M | 82.11M | 119.27M | 75.24M | 107.46M | 117.62M | 126.93M | 157.09M | 38.81M | 132.09M | 95.08M | 103.43M | 128.62M | 240.97M | 155.07M | 103.54M | 135.16M | 132.44M | 128.59M | 114.97M | 143.56M | 165.31M | 82.47M | -4.79M | 116.88M | 149.31M | -110.38M | 125.57M | 155.31M | -408.90M |
|
Interest Expenses
|
25.40M | 21.07M | 20.67M | 18.99M | 19.53M | 20.05M | 21.29M | 16.15M | 15.79M | 19.18M | 19.21M | 18.21M | 18.24M | 18.49M | 14.62M | 14.19M | 14.43M | 13.95M | 14.34M | 15.40M | 16.06M | 17.18M | 16.81M | 17.17M | 16.21M | 14.31M | 13.64M | 13.78M | 11.91M | 12.89M | 16.36M | 17.73M | 19.89M | 21.26M | 23.66M | 25.94M | 26.65M | 27.17M | 23.26M | 22.69M | 20.76M | 19.55M | 17.27M | 15.44M | 15.68M | 16.65M | 18.72M | 16.80M | 16.17M | 11.99M | 12.01M | 10.42M | 11.42M | 13.38M | 19.05M | 18.34M | 17.76M | 23.19M | 25.79M | 22.68M | 21.17M | 21.06M | 18.64M | 18.54M | 21.71M | 31.84M |
|
Tax Rate
|
25.93% | 27.89% | 56.88% | 29.83% | 27.78% | | | 25.83% | 21.34% | 23.52% | 45.97% | 1.39% | | 22.84% | 30.53% | 21.68% | 12.29% | 10.22% | 11.50% | 19.48% | 17.01% | 14.92% | 0.81% | 19.20% | 10.46% | 1.29% | | 4.86% | 11.88% | 10.19% | | | 13.37% | 11.16% | | 10.20% | | | 9.01% | 20.74% | 4.41% | | | 7.79% | 50.87% | | | 14.24% | 16.46% | 12.96% | 11.04% | 17.11% | 14.85% | 14.53% | 28.61% | 20.71% | 12.23% | 7.98% | 48.00% | | 17.78% | 15.04% | | 12.70% | 9.36% | 6.77% |