|
Revenue
|
169.50M | 171.01M | 167.79M | 186.79M | 190.49M | 200.98M | 197.31M | 234.61M | 212.11M | 212.87M | 233.08M | 273.40M | 260.84M | 265.32M | 276.88M | 311.49M | 297.14M | 287.12M | 293.04M | 329.25M | 310.61M | 328.36M | 370.00M | 408.74M | 404.95M | 448.92M | 463.34M | 509.68M | 512.97M | 508.60M |
|
Depreciation & Amortization - Total
|
| | | | | | | 4.30M | 4.40M | 4.70M | 5.00M | 5.40M | 5.70M | 5.70M | 4.10M | 4.70M | 4.90M | 5.00M | 4.90M | 5.10M | 5.30M | 5.40M | 5.40M | 5.30M | 5.20M | 5.60M | 6.60M | 6.10M | 5.90M | 6.40M |
|
Research & Development
|
8.46M | 9.02M | 9.11M | 10.04M | 9.52M | 9.53M | 10.20M | 10.32M | 12.04M | 12.04M | 13.10M | 13.54M | 13.96M | 14.75M | 13.94M | 15.78M | 16.03M | 16.82M | 17.23M | 17.57M | 18.70M | 19.73M | 21.50M | 21.31M | 24.23M | 24.30M | 28.73M | 28.73M | 30.21M | 33.87M |
|
Restructuring Costs
|
6.52M | 7.15M | 9.39M | 9.09M | 9.37M | 7.51M | 9.00M | 8.34M | 7.52M | 8.66M | 10.30M | 3.46M | 8.79M | 9.56M | 10.34M | 10.31M | 7.60M | 6.89M | 21.75M | 13.92M | 11.07M | 6.70M | 19.80M | 10.85M | 12.76M | 20.42M | 12.29M | 19.74M | 29.98M | 16.89M |
|
Other Operating Expenses
|
93.38M | 91.86M | 92.98M | 117.75M | 137.03M | 122.05M | 120.00M | 130.31M | 128.99M | 125.51M | 129.11M | 148.92M | 144.98M | 146.06M | 153.89M | 165.60M | 158.34M | 151.90M | 153.73M | 0.34M | -0.46M | -1.91M | 178.01M | 198.92M | 195.30M | 233.87M | 222.03M | 245.93M | 241.00M | 234.43M |
|
Operating Expenses
|
112.08M | 111.56M | 114.97M | 140.51M | 159.53M | 142.72M | 142.98M | 156.99M | 156.47M | 154.35M | 161.50M | 175.07M | 177.05M | 179.80M | 185.70M | 199.88M | 190.53M | 184.31M | 201.49M | 206.68M | 194.28M | 203.62M | 228.37M | 241.06M | 242.46M | 289.60M | 274.80M | 305.58M | 313.12M | 298.23M |
|
Operating Income
|
47.35M | 40.16M | 52.82M | 46.28M | 30.95M | 58.26M | 54.33M | 77.61M | 55.64M | 58.52M | 71.58M | 98.33M | 83.79M | 85.53M | 91.18M | 111.60M | 106.61M | 102.81M | 91.55M | 122.57M | 116.33M | 124.74M | 141.63M | 167.68M | 162.49M | 159.32M | 188.54M | 204.10M | 199.85M | 210.37M |
|
EBIT
|
47.35M | 40.16M | 52.82M | 46.28M | 30.95M | 58.26M | 54.33M | 77.61M | 55.64M | 58.52M | 71.58M | 98.33M | 83.79M | 85.53M | 91.18M | 111.60M | 106.61M | 102.81M | 91.55M | 122.57M | 116.33M | 124.74M | 141.63M | 167.68M | 162.49M | 159.32M | 188.54M | 204.10M | 199.85M | 210.37M |
|
Interest & Investment Income
|
0.47M | 0.58M | 0.67M | 0.86M | 0.17M | 0.64M | 0.70M | 0.70M | -0.29M | -0.35M | -0.38M | | | | | | | | | 12.94M | 15.58M | 17.93M | 20.95M | 21.06M | 21.51M | 16.66M | 14.80M | 13.85M | 14.97M | 20.35M |
|
Other Non Operating Income
|
| | | | | | 33.13M | | | | 11.43M | | | | | | | | | 0.34M | -0.46M | -1.91M | -11.10M | | | -0.90M | 8.63M | 4.22M | 12.66M | 39.42M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | 0.34M | -0.46M | -1.91M | -11.10M | | | 0.01M | -1.12M | 4.22M | 12.66M | 39.42M |
|
EBT
|
47.83M | 40.74M | 53.49M | 47.13M | 31.13M | 58.89M | 88.17M | 78.31M | 55.35M | 58.17M | 82.62M | 97.83M | 83.47M | 85.17M | 103.52M | 111.16M | 107.15M | 106.22M | 112.61M | 135.40M | 130.99M | 140.30M | 141.30M | 187.02M | 183.46M | 173.67M | 210.25M | 221.58M | 227.06M | 269.62M |
|
Tax Provisions
|
2.52M | 1.85M | 7.54M | 4.78M | 6.31M | 10.32M | 30.89M | 15.83M | 12.95M | 11.12M | 16.18M | 16.27M | 17.23M | 19.86M | 43.51M | 13.71M | 25.55M | 24.66M | 13.61M | 33.20M | 29.05M | 28.67M | 37.56M | 43.64M | 47.05M | 43.45M | 50.30M | 53.28M | 51.54M | 59.07M |
|
Profit After Tax
|
45.31M | 38.90M | 45.95M | 42.35M | 24.82M | 48.58M | 57.28M | 62.48M | 42.41M | 47.05M | 66.45M | 81.56M | 66.23M | 65.31M | 60.01M | 97.44M | 81.60M | 81.57M | 99.00M | 102.19M | 101.94M | 111.63M | 103.74M | 143.38M | 136.42M | 130.22M | 159.94M | 168.31M | 175.52M | 210.55M |
|
Income from Non-Controlling Interests
|
| | | | | 18.97M | 15.95M | 18.56M | 11.91M | 10.24M | 11.39M | 13.71M | 10.92M | 10.54M | 11.12M | 14.48M | 13.26M | 12.48M | 10.06M | 14.34M | 12.86M | 13.02M | 14.43M | 17.24M | 17.18M | 16.31M | 17.73M | 19.92M | 21.74M | 24.91M |
|
Income from Continuing Operations
|
45.31M | 38.90M | 45.95M | 42.35M | 24.82M | 48.58M | 57.28M | 62.48M | 42.41M | 47.05M | 66.45M | 81.56M | 66.23M | 65.31M | 60.01M | 97.44M | 81.60M | 81.57M | 99.00M | 102.19M | 101.94M | 111.63M | 103.74M | 143.38M | 136.42M | 130.22M | 159.94M | 168.31M | 175.52M | 210.55M |
|
Consolidated Net Income
|
45.31M | 38.90M | 45.95M | 42.35M | 24.82M | 48.58M | 57.28M | 62.48M | 42.41M | 47.05M | 66.45M | 81.56M | 66.23M | 65.31M | 60.01M | 97.44M | 81.60M | 81.57M | 99.00M | 102.19M | 101.94M | 111.63M | 103.74M | 143.38M | 136.42M | 130.22M | 159.94M | 168.31M | 175.52M | 210.55M |
|
Income towards Parent Company
|
45.31M | 38.90M | 45.95M | 42.35M | 24.82M | 48.58M | 57.28M | 62.48M | 42.41M | 47.05M | 66.45M | 81.56M | 66.23M | 65.31M | 60.01M | 97.44M | 81.60M | 81.57M | 99.00M | 102.19M | 101.94M | 111.63M | 103.74M | 143.38M | 136.42M | 130.22M | 159.94M | 168.31M | 175.52M | 210.55M |
|
Net Income towards Common Stockholders
|
45.31M | 38.90M | 45.95M | 42.35M | 24.82M | 48.58M | 57.28M | 62.48M | 42.41M | 47.05M | 66.45M | 81.56M | 66.23M | 65.31M | 60.01M | 97.44M | 81.60M | 81.57M | 99.00M | 102.19M | 101.94M | 111.63M | 103.74M | 143.38M | 136.42M | 130.22M | 159.94M | 168.31M | 175.52M | 210.55M |
|
EPS (Basic)
|
0.21 | 0.18 | 0.21 | 0.19 | 0.09 | 0.21 | 0.26 | 0.26 | 0.17 | 0.20 | 0.29 | 0.34 | 0.27 | 0.27 | 0.24 | 0.41 | 0.33 | 0.34 | 0.42 | 0.42 | 0.42 | 0.47 | 0.42 | 0.59 | 0.56 | 0.53 | 0.66 | 0.70 | 0.72 | 0.87 |
|
EPS (Weighted Average and Diluted)
|
0.21 | 0.18 | 0.21 | 0.19 | 0.09 | 0.20 | 0.25 | 0.25 | 0.16 | 0.19 | 0.28 | 0.33 | 0.27 | 0.26 | 0.23 | 0.40 | 0.33 | 0.33 | 0.42 | 0.42 | 0.42 | 0.46 | 0.41 | 0.59 | 0.55 | 0.53 | 0.66 | 0.69 | 0.71 | 0.86 |
|
Shares Outstanding (Weighted Average)
|
| | | 222.22M | 222.22M | 222.22M | 222.44M | 224.41M | 225.89M | 227.21M | 227.67M | 229.15M | 232.22M | 232.78M | 232.59M | 234.47M | 234.47M | 234.39M | 234.36M | 234.50M | 234.74M | 234.66M | 234.74M | 235.75M | 236.18M | 236.30M | 236.24M | 236.17M | 236.44M | 236.45M |
|
Shares Outstanding (Diluted Average)
|
| | 215.37M | 223.32M | 150.85M | 151.36M | 156.54M | 174.52M | 185.49M | 194.96M | 188.22M | 205.03M | 207.46M | 208.20M | 207.25M | 207.50M | 207.37M | 208.33M | 208.40M | 210.14M | 213.16M | 213.49M | 212.67M | 214.66M | 214.90M | 215.10M | 214.92M | 214.90M | 214.97M | 214.98M |
|
EBITDA
|
47.35M | 40.16M | 52.82M | 46.28M | 30.95M | 58.26M | 54.33M | 81.92M | 60.04M | 63.22M | 76.58M | 103.73M | 89.49M | 91.23M | 95.28M | 116.30M | 111.51M | 107.81M | 96.45M | 127.67M | 121.64M | 130.14M | 147.03M | 172.98M | 167.69M | 164.92M | 195.14M | 210.20M | 205.75M | 216.77M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | 0.45M | 0.47M | 0.46M | 0.67M | 1.72M | 0.54M | 1.45M | 0.57M | 0.59M | 0.43M | 0.52M |
|
Tax Rate
|
5.26% | 4.53% | 14.09% | 10.15% | 20.28% | 17.52% | 35.03% | 20.21% | 23.39% | 19.12% | 19.58% | 16.63% | 20.65% | 23.32% | 42.03% | 12.33% | 23.84% | 23.21% | 12.08% | 24.52% | 22.18% | 20.43% | 26.58% | 23.33% | 25.64% | 25.02% | 23.93% | 24.04% | 22.70% | 21.91% |