|
Revenue
|
| 149.22M | 169.24M | 180.80M | -73.22M | 183.72M | 197.15M | 212.71M | 169.39M | 230.00M | 247.00M | 255.00M | 213.00M | 281.00M | 323.00M | 354.00M | 288.00M | 363.00M | 405.00M | 415.00M | 309.00M | 352.00M | 391.00M | 421.00M | 316.00M | 372.00M | 424.00M | 439.00M | 321.00M | 378.00M | 433.00M | 458.00M | 346.00M | 376.00M | 422.00M | 428.00M | 335.00M | 278.00M | 59.00M | 151.00M | 116.00M | 123.00M | 235.00M | 303.00M | 241.00M | 262.00M | 417.00M | 459.00M | 354.00M | 371.00M | 494.00M | 533.00M | 390.00M | 395.00M | 497.00M | 532.00M | 411.00M | 398.00M | 529.00M | 553.00M | 411.00M |
|
Cost of Revenue
|
| 44.20M | 52.69M | 60.35M | 51.95M | 67.39M | 64.24M | 67.65M | 66.72M | 79.00M | 83.00M | 97.00M | 110.00M | 101.00M | 127.00M | 159.00M | 115.00M | 157.00M | 192.00M | 197.00M | 146.00M | 172.00M | 202.00M | 210.00M | 172.00M | 207.00M | 229.00M | 247.00M | 166.00M | 198.00M | 217.00M | 206.00M | 157.00M | 178.00M | 180.00M | 176.00M | 138.00M | 125.00M | 54.00M | 70.00M | 67.00M | 73.00M | 123.00M | 148.00M | 126.00M | 141.00M | 217.00M | 234.00M | -15.00M | 219.00M | 270.00M | 272.00M | -56.00M | 162.00M | 204.00M | 211.00M | 152.00M | 172.00M | 218.00M | 227.00M | 174.00M |
|
Gross Profit
|
| 105.03M | 116.56M | 120.45M | -125.17M | 116.33M | 132.91M | 145.06M | 102.67M | 151.00M | 164.00M | 158.00M | 103.00M | 180.00M | 196.00M | 195.00M | 173.00M | 206.00M | 213.00M | 218.00M | 163.00M | 180.00M | 189.00M | 211.00M | 144.00M | 165.00M | 195.00M | 192.00M | 155.00M | 180.00M | 216.00M | 252.00M | 189.00M | 198.00M | 242.00M | 252.00M | 197.00M | 153.00M | 5.00M | 81.00M | 49.00M | 50.00M | 112.00M | 155.00M | 115.00M | 121.00M | 200.00M | 225.00M | 369.00M | 152.00M | 224.00M | 261.00M | 446.00M | 233.00M | 293.00M | 321.00M | 259.00M | 226.00M | 311.00M | 326.00M | 237.00M |
|
Amortization - Intangibles
|
| 2.12M | 1.13M | 2.39M | 1.88M | 1.84M | 1.76M | 1.31M | 1.09M | 1.00M | 2.00M | 5.00M | -8.00M | 2.00M | 3.00M | 6.00M | 7.00M | 7.00M | 9.00M | 10.00M | 10.00M | 8.00M | 8.00M | 8.00M | 9.00M | 8.00M | 8.00M | 8.00M | 7.00M | 8.00M | 8.00M | 8.00M | 10.00M | 8.00M | 7.00M | 9.00M | 10.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| 4.10M | 4.51M | 4.63M | 5.12M | 4.28M | 4.71M | 5.04M | 5.97M | 6.00M | 7.00M | 8.00M | 9.00M | 10.00M | 11.00M | 12.00M | 14.00M | 14.00M | 15.00M | 13.00M | 15.00M | 16.00M | 17.00M | 18.00M | 18.00M | 19.00M | 19.00M | 19.00M | 22.00M | 20.00M | 21.00M | 20.00M | -2.00M | 23.00M | 15.00M | 15.00M | 16.00M | 17.00M | 17.00M | 16.00M | 17.00M | 16.00M | 16.00M | 16.00M | 16.00M | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 13.09M | 13.38M | 14.75M | 16.23M | 17.84M | 21.57M | 23.54M | 24.05M | 29.00M | 32.00M | 34.00M | 36.00M | 38.00M | 41.00M | 46.00M | 46.00M | 49.00M | 50.00M | 54.00M | 55.00M | 61.00M | 63.00M | 62.00M | 58.00M | 59.00M | 64.00M | 61.00M | 59.00M | 67.00M | 68.00M | 72.00M | 68.00M | 73.00M | 74.00M | 76.00M | 69.00M | 69.00M | 51.00M | 46.00M | 54.00M | 55.00M | 54.00M | 52.00M | 51.00M | 54.00M | 53.00M | 55.00M | -99.00M | 68.00M | 71.00M | 66.00M | -125.00M | 22.00M | 22.00M | 23.00M | 24.00M | 22.00M | 25.00M | 26.00M | 26.00M |
|
Selling, General & Administrative
|
| 8.19M | 7.94M | 9.19M | 19.44M | 16.25M | 18.25M | 20.06M | 21.44M | 23.00M | 25.00M | 25.00M | 25.00M | 26.00M | 32.00M | 36.00M | 34.00M | 33.00M | 44.00M | 37.00M | 96.00M | 37.00M | 34.00M | 38.00M | 33.00M | 35.00M | 38.00M | 42.00M | 42.00M | 42.00M | 46.00M | 40.00M | 48.00M | 42.00M | 45.00M | 51.00M | 49.00M | 51.00M | 43.00M | 35.00M | 44.00M | 38.00M | 46.00M | 37.00M | 46.00M | 40.00M | 28.00M | 45.00M | -40.00M | 48.00M | 47.00M | 49.00M | -65.00M | 29.00M | 21.00M | 21.00M | 20.00M | 17.00M | 13.00M | 18.00M | 20.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 33.00M | | -1.00M | | | | | | | | | | | 18.00M | 4.00M | 1.00M | 2.00M | -1.00M | 17.00M | 10.00M | | | 33.00M |
|
Other Operating Expenses
|
| 50.52M | 59.59M | 70.16M | 63.46M | 71.96M | 68.93M | 71.83M | 71.28M | 84.00M | 89.00M | 104.00M | 115.00M | 111.00M | 139.00M | 176.00M | 134.00M | 177.00M | 217.00M | 17.00M | 3.00M | 196.00M | 230.00M | 237.00M | 197.00M | 232.00M | 257.00M | 275.00M | 189.00M | 226.00M | 249.00M | 237.00M | 209.00M | 207.00M | 222.00M | 218.00M | 178.00M | 159.00M | -5.00M | -1.00M | | 98.00M | 154.00M | | -5.00M | 188.00M | 273.00M | 289.00M | 505.00M | 269.00M | 332.00M | 336.00M | 544.00M | 358.00M | 416.00M | 419.00M | 350.00M | 364.00M | 432.00M | 439.00M | 366.00M |
|
Operating Expenses
|
| 75.91M | 85.42M | 98.73M | 104.24M | 110.34M | 113.47M | 120.46M | 122.73M | 142.00M | 153.00M | 171.00M | 185.00M | 185.00M | 223.00M | 270.00M | 228.00M | 273.00M | 326.00M | 327.00M | 334.00M | 310.00M | 344.00M | 355.00M | 306.00M | 345.00M | 378.00M | 397.00M | 312.00M | 355.00M | 384.00M | 369.00M | 323.00M | 345.00M | 356.00M | 360.00M | 312.00M | 305.00M | 223.00M | 197.00M | 208.00M | 207.00M | 270.00M | 287.00M | 269.00M | 282.00M | 354.00M | 389.00M | 366.00M | 385.00M | 450.00M | 469.00M | 358.00M | 410.00M | 461.00M | 462.00M | 411.00M | 413.00M | 470.00M | 483.00M | 445.00M |
|
Operating Income
|
| 73.31M | 83.82M | 82.07M | 33.56M | 73.38M | 83.68M | 92.25M | 46.99M | 88.00M | 94.00M | 84.00M | 28.00M | 96.00M | 100.00M | 84.00M | 60.00M | 90.00M | 79.00M | 88.00M | -25.00M | 42.00M | 47.00M | 66.00M | 10.00M | 27.00M | 46.00M | 42.00M | 9.00M | 23.00M | 49.00M | 89.00M | 23.00M | 31.00M | 66.00M | 68.00M | 23.00M | -27.00M | -164.00M | -46.00M | -92.00M | -84.00M | -35.00M | 16.00M | -28.00M | -20.00M | 63.00M | 70.00M | -12.00M | -14.00M | 44.00M | 64.00M | 32.00M | -15.00M | 36.00M | 70.00M | | -15.00M | 59.00M | 70.00M | -34.00M |
|
EBIT
|
| 73.31M | 83.82M | 82.07M | 33.56M | 73.38M | 83.68M | 92.25M | 46.99M | 88.00M | 94.00M | 84.00M | 28.00M | 96.00M | 100.00M | 84.00M | 60.00M | 90.00M | 79.00M | 88.00M | -25.00M | 42.00M | 47.00M | 66.00M | 10.00M | 27.00M | 46.00M | 42.00M | 9.00M | 23.00M | 49.00M | 89.00M | 23.00M | 31.00M | 66.00M | 68.00M | 23.00M | -27.00M | -164.00M | -46.00M | -92.00M | -84.00M | -35.00M | 16.00M | -28.00M | -20.00M | 63.00M | 70.00M | -12.00M | -14.00M | 44.00M | 64.00M | 32.00M | -15.00M | 36.00M | 70.00M | | -15.00M | 59.00M | 70.00M | -34.00M |
|
Interest & Investment Income
|
| | | | | | | 0.08M | 0.25M | | | 0.47M | 0.68M | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 5.00M | 3.00M | 1.00M | 1.00M | 1.00M | | 1.00M | | | | 1.00M | 2.00M | 4.00M | 8.00M | 11.00M | 12.00M | 13.00M | 12.00M | 13.00M | 13.00M | 13.00M | 10.00M | 10.00M | 10.00M | 10.00M | 9.00M |
|
Other Non Operating Income
|
| | | | | 0.70M | -4.54M | 1.37M | -0.52M | -1.00M | -2.00M | 3.00M | 3.60M | | | -7.00M | -2.00M | -2.00M | 5.00M | 13.00M | 2.00M | | | | | 1.00M | 2.00M | | -2.00M | 1.00M | -4.00M | 2.00M | -8.00M | 4.00M | -1.00M | 2.00M | -17.00M | 1.00M | -9.00M | 1.00M | 1.00M | -1.00M | -1.00M | -1.00M | -8.00M | -2.00M | -1.00M | -1.00M | -1.00M | -1.00M | -1.00M | -2.00M | -2.00M | -3.00M | | -4.00M | | -3.00M | -5.00M | | -4.00M |
|
Non Operating Income
|
| 1.06M | 0.67M | -2.59M | -14.47M | -2.24M | -6.94M | -1.44M | -14.38M | -4.00M | -4.00M | 3.00M | -33.00M | -2.00M | -2.00M | -9.00M | -36.00M | -4.00M | 5.00M | 13.00M | -68.00M | -4.00M | -3.00M | -3.00M | -25.00M | -2.00M | -2.00M | -4.00M | -17.00M | -2.00M | -7.00M | -2.00M | | 2.00M | 2.00M | 5.00M | -2.00M | 1.00M | -15.00M | -12.00M | -12.00M | -12.00M | -11.00M | -13.00M | -19.00M | -13.00M | -10.00M | -8.00M | -4.00M | -1.00M | -1.00M | -2.00M | -1.00M | -3.00M | 2.00M | -4.00M | | -5.00M | -12.00M | -7.00M | -11.00M |
|
EBT
|
| 74.38M | 84.49M | 79.48M | 33.55M | 71.14M | 76.73M | 90.81M | 43.31M | 84.00M | 90.00M | 84.00M | 26.00M | 94.00M | 98.00M | 75.00M | 55.00M | 86.00M | 82.00M | 98.00M | -26.00M | 38.00M | 44.00M | 63.00M | 5.00M | 25.00M | 44.00M | 38.00M | 3.00M | 21.00M | 42.00M | 87.00M | 23.00M | 33.00M | 68.00M | 73.00M | 21.00M | -27.00M | -179.00M | -58.00M | -104.00M | -96.00M | -46.00M | 3.00M | -47.00M | -33.00M | 53.00M | 62.00M | -16.00M | -15.00M | 44.00M | 64.00M | 32.00M | -16.00M | 38.00M | 66.00M | -1.00M | -20.00M | 47.00M | 63.00M | -45.00M |
|
Tax Provisions
|
| 27.01M | 30.38M | 25.18M | 11.53M | 22.97M | 23.57M | 31.27M | 14.19M | 22.00M | 23.00M | 28.00M | 6.00M | 26.00M | 30.00M | 21.00M | 36.00M | 23.00M | 24.00M | 24.00M | 8.00M | 9.00M | 10.00M | 8.00M | 24.00M | 12.00M | 17.00M | 13.00M | 87.00M | 16.00M | 10.00M | 18.00M | 21.00M | 7.00M | 34.00M | 23.00M | 5.00M | -11.00M | -26.00M | -10.00M | -32.00M | -16.00M | -6.00M | 2.00M | -18.00M | 1.00M | 22.00M | 37.00M | 5.00M | 58.00M | 20.00M | 37.00M | 25.00M | 43.00M | 14.00M | 27.00M | 12.00M | -9.00M | 11.00M | 10.00M | -5.00M |
|
Profit After Tax
|
| 47.37M | 54.11M | 54.31M | 22.02M | 48.17M | 53.16M | 59.53M | 33.72M | 62.00M | 67.00M | 56.00M | 20.00M | 68.00M | 68.00M | 54.00M | 36.00M | 63.00M | 58.00M | 74.00M | 3.00M | 29.00M | 34.00M | 55.00M | 1.00M | 13.00M | 27.00M | 25.00M | -84.00M | 5.00M | 32.00M | 69.00M | 7.00M | 26.00M | 34.00M | 50.00M | 15.00M | -16.00M | -153.00M | -48.00M | -72.00M | -80.00M | -40.00M | 1.00M | -29.00M | -34.00M | 31.00M | 25.00M | -2.00M | -73.00M | 24.00M | 27.00M | 32.00M | -59.00M | 24.00M | 39.00M | 1.00M | -11.00M | 36.00M | 53.00M | -38.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.00M | -1.00M | | | -1.00M | -1.00M | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 0.09M | 0.05M | -0.02M | -0.00M | 0.06M | 0.15M | 0.17M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 47.37M | 54.11M | 54.29M | 22.02M | 48.17M | 53.16M | 59.53M | 29.13M | 62.00M | 67.00M | 56.00M | 20.00M | 68.00M | 68.00M | 54.00M | 19.00M | 63.00M | 58.00M | 74.00M | -34.00M | 29.00M | 34.00M | 55.00M | -19.00M | 13.00M | 27.00M | 25.00M | -84.00M | 5.00M | 32.00M | 69.00M | 2.00M | 26.00M | 34.00M | 50.00M | 16.00M | -16.00M | -153.00M | -48.00M | -72.00M | -80.00M | -40.00M | 1.00M | -29.00M | -34.00M | 31.00M | 25.00M | -21.00M | -73.00M | 24.00M | 27.00M | 7.00M | -59.00M | 24.00M | 39.00M | -13.00M | -11.00M | 36.00M | 53.00M | -40.00M |
|
Consolidated Net Income
|
| 47.37M | 54.11M | 54.29M | 22.02M | 48.17M | 53.16M | 59.53M | 29.13M | 62.00M | 67.00M | 56.00M | 20.00M | 68.00M | 68.00M | 54.00M | 19.00M | 63.00M | 58.00M | 74.00M | -34.00M | 29.00M | 34.00M | 55.00M | -19.00M | 13.00M | 27.00M | 25.00M | -84.00M | 5.00M | 32.00M | 69.00M | 2.00M | 26.00M | 34.00M | 50.00M | 16.00M | -16.00M | -153.00M | -48.00M | -72.00M | -80.00M | -40.00M | 1.00M | -29.00M | -34.00M | 31.00M | 25.00M | -21.00M | -73.00M | 24.00M | 27.00M | 7.00M | -59.00M | 24.00M | 39.00M | -13.00M | -11.00M | 36.00M | 53.00M | -40.00M |
|
Income towards Parent Company
|
| 47.37M | 54.11M | 54.29M | 22.02M | 48.17M | 53.16M | 59.53M | 29.13M | 62.00M | 67.00M | 56.00M | 20.00M | 68.00M | 68.00M | 54.00M | 19.00M | 63.00M | 58.00M | 74.00M | -34.00M | 29.00M | 34.00M | 55.00M | -19.00M | 13.00M | 27.00M | 25.00M | -84.00M | 5.00M | 32.00M | 69.00M | 2.00M | 26.00M | 34.00M | 50.00M | 16.00M | -16.00M | -153.00M | -48.00M | -72.00M | -80.00M | -40.00M | 1.00M | -29.00M | -34.00M | 31.00M | 25.00M | -21.00M | -73.00M | 24.00M | 27.00M | 7.00M | -59.00M | 24.00M | 39.00M | -13.00M | -11.00M | 36.00M | 53.00M | -40.00M |
|
Net Income towards Common Stockholders
|
| 47.37M | 54.11M | 54.29M | 22.02M | 48.17M | 53.16M | 59.53M | 29.13M | 62.00M | 67.00M | 56.00M | 20.00M | 68.00M | 68.00M | 54.00M | 19.00M | 63.00M | 58.00M | 74.00M | -34.00M | 29.00M | 34.00M | 55.00M | -19.00M | 13.00M | 27.00M | 25.00M | -84.00M | 5.00M | 32.00M | 69.00M | 2.00M | 26.00M | 34.00M | 50.00M | 16.00M | -16.00M | -153.00M | -48.00M | -72.00M | -80.00M | -40.00M | 1.00M | -29.00M | -34.00M | 31.00M | 25.00M | -21.00M | -73.00M | 24.00M | 27.00M | 7.00M | -59.00M | 24.00M | 39.00M | -13.00M | -11.00M | 36.00M | 53.00M | -40.00M |
|
EPS (Basic)
|
| 0.35 | 0.41 | 0.41 | 0.16 | 0.36 | 0.38 | 0.42 | 0.21 | 0.44 | 0.47 | 0.39 | 0.14 | 0.48 | 0.48 | 0.38 | 0.25 | 0.44 | 0.40 | 0.51 | 0.02 | 0.20 | 0.23 | 0.38 | 0.01 | 0.09 | 0.19 | 0.18 | -0.60 | 0.04 | 0.23 | 0.50 | 0.05 | 0.19 | 0.24 | 0.36 | 0.11 | -0.12 | -1.14 | -0.36 | -0.53 | -0.59 | -0.29 | 0.01 | -0.21 | -0.24 | 0.22 | 0.18 | -0.02 | -0.52 | 0.17 | 0.20 | 0.23 | -0.43 | 0.17 | 0.28 | 0.01 | -0.08 | 0.29 | 0.46 | -0.29 |
|
EPS (Weighted Average and Diluted)
|
| 0.35 | 0.41 | 0.41 | 0.16 | 0.35 | 0.37 | 0.41 | 0.21 | 0.43 | 0.46 | 0.38 | 0.14 | 0.47 | 0.47 | 0.37 | 0.25 | 0.43 | 0.40 | 0.51 | 0.02 | 0.20 | 0.23 | 0.37 | 0.01 | 0.09 | 0.19 | 0.18 | -0.60 | 0.04 | 0.23 | 0.49 | 0.05 | 0.18 | 0.24 | 0.36 | 0.11 | -0.12 | -1.14 | -0.36 | -0.53 | -0.59 | -0.29 | 0.01 | -0.21 | -0.24 | 0.21 | 0.17 | -0.01 | -0.52 | 0.17 | 0.19 | 0.24 | -0.43 | 0.17 | 0.27 | 0.01 | -0.08 | 0.28 | 0.43 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
133.46M | 133.46M | 133.46M | 133.46M | 133.46M | 133.75M | 139.28M | 142.34M | 139.46M | 143.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
133.46M | 133.46M | 133.46M | 133.46M | 134.87M | 136.16M | 141.74M | 143.66M | 141.34M | 144.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 77.42M | 88.33M | 86.70M | 38.67M | 77.66M | 88.39M | 97.29M | 52.96M | 94.00M | 101.00M | 92.00M | 37.00M | 106.00M | 111.00M | 96.00M | 74.00M | 104.00M | 94.00M | 101.00M | -10.00M | 58.00M | 64.00M | 84.00M | 28.00M | 46.00M | 65.00M | 61.00M | 31.00M | 43.00M | 70.00M | 109.00M | 21.00M | 54.00M | 81.00M | 83.00M | 39.00M | -10.00M | -147.00M | -30.00M | -75.00M | -68.00M | -19.00M | 32.00M | -12.00M | -20.00M | 63.00M | 70.00M | -12.00M | -14.00M | 44.00M | 64.00M | 32.00M | -15.00M | 36.00M | 70.00M | | -15.00M | 59.00M | 70.00M | -34.00M |
|
Interest Expenses
|
| | | | | | | 2.88M | 2.60M | 3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 3.00M | 3.00M | 4.00M | 3.00M | 3.00M | 2.00M | 3.00M | 4.00M | 4.00M | 4.00M | 3.00M | 3.00M | 4.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 7.00M | 13.00M | 13.00M | 11.00M | 11.00M | 12.00M | 11.00M | 12.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 13.00M | 11.00M | 12.00M | 17.00M | 17.00M | 16.00M |
|
Tax Rate
|
| 36.31% | 35.96% | 31.69% | 34.37% | 32.29% | 30.72% | 34.44% | 32.75% | 26.19% | 25.56% | 33.33% | 23.08% | 27.66% | 30.61% | 28.00% | 65.45% | 26.74% | 29.27% | 24.49% | -30.77% | 23.68% | 22.73% | 12.70% | 480.00% | 48.00% | 38.64% | 34.21% | 2,900.00% | 76.19% | 23.81% | 20.69% | 91.30% | 21.21% | 50.00% | 31.51% | 23.81% | 40.74% | 14.53% | 17.24% | 30.77% | 16.67% | 13.04% | 66.67% | 38.30% | -3.03% | 41.51% | 59.68% | -31.25% | -386.67% | 45.45% | 57.81% | 78.13% | -268.75% | 36.84% | 40.91% | -1,200.00% | 45.00% | 23.40% | 15.87% | 11.11% |