|
Revenue
|
-2.33M | 173.29M | 173.23M | 213.55M | 221.53M | 181.98M | 215.80M | 176.90M | 192.64M | 174.18M | 164.81M | 170.65M | 147.29M | 144.89M | 271.29M | 464.52M | 815.05M | 328.13M | 295.12M | 440.42M | 362.99M | 375.10M | 382.34M | 399.62M | 1,000.62M | 905.90M | 656.11M | 676.70M | 1,012.57M | 548.97M | 544.34M | 705.60M | 701.26M | 604.74M | 561.04M | 497.77M | 620.38M | 506.85M | 630.16M | 535.98M | 642.84M | 692.99M | 706.84M | 834.28M | 837.87M | 999.57M | 824.79M |
|
Amortization - Intangibles
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 6.44M | 8.90M | 6.85M | 6.84M | 6.40M | 6.08M | 10.92M | 20.61M | 18.91M | 20.16M | 19.00M | 19.00M | 18.30M | 18.10M | 18.10M | 18.10M | 16.93M | 16.60M | 16.50M | 16.30M | 16.10M | 16.02M | 16.02M | 16.02M | 16.00M | 15.99M | 14.70M | 12.20M | 11.85M | 11.80M | 11.80M | 11.80M | 11.80M |
|
Research & Development
|
15.81M | 17.50M | 17.26M | 18.28M | 17.94M | 17.55M | 16.11M | 17.05M | 17.72M | 17.95M | 17.90M | 17.42M | 18.21M | 18.98M | 46.00M | 48.32M | 49.49M | 48.79M | 39.52M | 38.33M | 41.81M | 54.42M | 59.77M | 53.39M | 55.03M | 55.66M | 51.65M | 51.41M | 51.69M | 52.51M | 55.63M | 52.16M | 55.84M | 55.70M | 52.91M | 55.06M | 56.81M | 56.96M | 57.07M | 59.92M | 58.18M | 59.33M | 59.60M | 59.34M | 59.80M | 61.44M | 62.77M |
|
Selling, General & Administrative
|
0.01M | 6.35M | 4.39M | 5.41M | 8.49M | 6.67M | 4.86M | 5.97M | 4.92M | 5.74M | 5.54M | 7.16M | 4.85M | 6.77M | 24.18M | 26.19M | 19.92M | 16.61M | 17.25M | 13.10M | 22.08M | 31.45M | 25.33M | 27.35M | 27.13M | 21.74M | 24.61M | 21.08M | 25.66M | 21.75M | 18.23M | 22.51M | 25.21M | 13.58M | 14.32M | 32.96M | 24.30M | 25.49M | 22.42M | 26.77M | 22.35M | 22.06M | 24.94M | 27.66M | 22.14M | 25.89M | 24.91M |
|
Other Operating Expenses
|
107.62M | 109.59M | 108.99M | 118.28M | 114.92M | 148.20M | 115.92M | 106.61M | 111.30M | 106.08M | 103.49M | 107.46M | 100.35M | 113.94M | 247.60M | -3.67M | -19.97M | -1.78M | -1.44M | -0.06M | 315.30M | -65.21M | -1.28M | 0.04M | -0.28M | -0.01M | -0.06M | -9.27M | -1.22M | -3.67M | -0.24M | -23.01M | -0.71M | -0.68M | -0.36M | -5.24M | -0.10M | 0.15M | -0.36M | -0.14M | -0.02M | -0.02M | -0.02M | -16.17M | -0.01M | -0.01M | 6.51M |
|
Operating Expenses
|
123.44M | 133.45M | 130.64M | 141.97M | 141.36M | 172.42M | 136.88M | 129.63M | 133.94M | 129.77M | 126.93M | 132.05M | 123.41M | 139.70M | 317.78M | 333.94M | 346.52M | 278.50M | 265.70M | 291.64M | 379.19M | 441.68M | 388.17M | 426.99M | 534.40M | 501.37M | 403.60M | 417.13M | 522.78M | 413.96M | 399.25M | 478.59M | 459.55M | 430.95M | 459.44M | 458.07M | 485.62M | 471.39M | 492.06M | 519.18M | 503.02M | 537.60M | 559.68M | 631.68M | 614.13M | 652.55M | 644.80M |
|
EBIT
|
10.45M | 41.77M | 54.33M | 71.68M | 89.74M | 26.40M | 91.74M | 60.47M | 72.24M | 58.51M | 53.49M | 51.91M | 36.16M | 20.13M | -15.25M | 164.12M | 502.16M | 84.63M | 61.99M | 189.39M | 29.16M | -29.75M | 28.72M | 13.93M | 507.67M | 433.38M | 279.89M | 287.56M | 513.82M | 159.97M | 171.69M | 291.14M | 284.25M | 222.50M | 163.59M | 117.51M | 232.37M | 147.96M | 270.91M | 174.37M | 265.85M | 279.08M | 283.23M | 345.99M | 355.06M | 512.23M | 345.68M |
|
Non Operating Income
|
0.97M | | | | 2.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.01M | 29.53M | 42.60M | 71.58M | 80.17M | 9.56M | 78.92M | 47.28M | 58.70M | 44.41M | 37.87M | 38.60M | 23.88M | 5.19M | -46.49M | 130.59M | 468.54M | 49.62M | 29.43M | 148.78M | -16.20M | -66.58M | -5.83M | -27.37M | 466.23M | 404.54M | 252.51M | 259.56M | 489.79M | 135.00M | 145.10M | 227.02M | 241.71M | 173.78M | 101.61M | 39.70M | 134.76M | 35.47M | 138.10M | 16.79M | 139.82M | 155.38M | 147.16M | 202.60M | 223.74M | 347.02M | 179.99M |
|
Tax Provisions
|
-0.00M | -1.32M | 1.18M | 3.43M | 2.73M | 2.00M | 9.38M | 4.34M | 7.35M | 5.13M | 4.85M | 3.93M | 2.81M | 0.80M | -6.50M | 97.18M | 58.51M | 3.00M | 13.81M | 0.84M | -2.60M | -11.10M | -0.64M | 2.04M | 78.00M | 69.30M | 52.81M | 61.88M | 80.60M | 26.10M | 22.00M | 41.06M | 41.80M | 24.90M | 21.73M | 0.06M | 24.70M | 5.92M | 20.51M | 10.09M | 28.51M | 27.30M | 28.14M | 26.52M | 34.10M | 54.04M | 30.94M |
|
Profit After Tax
|
-0.01M | 30.84M | 41.42M | 68.91M | 77.44M | 7.57M | 69.54M | 114.34M | 51.36M | 39.29M | 33.02M | 34.67M | 21.07M | 4.41M | -39.99M | 33.40M | 410.02M | 46.62M | 15.61M | 147.94M | -13.62M | -55.48M | -5.18M | -29.42M | 388.24M | 335.29M | 199.71M | 197.69M | 409.23M | 108.91M | 123.14M | 185.96M | 199.93M | 148.90M | 79.87M | 39.63M | 110.08M | 29.54M | 117.59M | 6.70M | 111.31M | 128.12M | 119.02M | 176.09M | 189.63M | 292.98M | 149.05M |
|
Income from Non-Controlling Interests
|
| | | | | 77.44M | 57.23M | 93.46M | 41.01M | 30.91M | 26.00M | 27.45M | 17.04M | 6.90M | -26.47M | 28.30M | 236.56M | 21.41M | 7.00M | 67.07M | -8.55M | -25.59M | -3.60M | -8.45M | 167.17M | 136.14M | 86.76M | 85.41M | 177.62M | 46.00M | 52.63M | 88.84M | 104.16M | 63.73M | 44.72M | 19.07M | 52.20M | 17.19M | 55.68M | 1.16M | 55.49M | 61.53M | 59.07M | 82.03M | 91.08M | 147.64M | 71.42M |
|
Income from Continuing Operations
|
-0.01M | 30.84M | 41.42M | 68.15M | 77.44M | 7.57M | 69.54M | 42.94M | 51.36M | 39.29M | 33.02M | 34.67M | 21.07M | 4.39M | -39.99M | 33.40M | 410.02M | 46.62M | 15.61M | 147.94M | -13.60M | -55.48M | -5.18M | -29.42M | 388.23M | 335.24M | 199.71M | 197.69M | 409.19M | 108.90M | 123.10M | 185.96M | 199.91M | 148.88M | 79.87M | 39.63M | 110.06M | 29.54M | 117.59M | 6.70M | 111.31M | 128.09M | 119.02M | 176.09M | 189.63M | 292.98M | 149.05M |
|
Consolidated Net Income
|
-0.01M | 30.84M | 41.42M | 68.15M | 77.44M | 7.57M | 69.54M | 42.94M | 51.36M | 39.29M | 33.02M | 34.67M | 21.07M | 4.39M | -39.99M | 33.40M | 410.02M | 46.62M | 15.61M | 147.94M | -13.60M | -55.48M | -5.18M | -29.42M | 388.23M | 335.24M | 199.71M | 197.69M | 409.19M | 108.90M | 123.10M | 185.96M | 199.91M | 148.88M | 79.87M | 39.63M | 110.06M | 29.54M | 117.59M | 6.70M | 111.31M | 128.09M | 119.02M | 176.09M | 189.63M | 292.98M | 149.05M |
|
Income towards Parent Company
|
-0.01M | 30.84M | 41.42M | 68.15M | 77.44M | 7.57M | 69.54M | 42.94M | 51.36M | 39.29M | 33.02M | 34.67M | 21.07M | 4.39M | -39.99M | 33.40M | 410.02M | 46.62M | 15.61M | 147.94M | -13.60M | -55.48M | -5.18M | -29.42M | 388.23M | 335.24M | 199.71M | 197.69M | 409.19M | 108.90M | 123.10M | 185.96M | 199.91M | 148.88M | 79.87M | 39.63M | 110.06M | 29.54M | 117.59M | 6.70M | 111.31M | 128.09M | 119.02M | 176.09M | 189.63M | 292.98M | 149.05M |
|
Net Income towards Common Stockholders
|
-0.01M | 30.84M | 41.42M | 68.15M | 77.44M | 7.57M | 12.31M | 8.11M | 10.13M | 8.18M | 6.83M | 7.03M | 4.23M | 0.57M | -13.83M | 10.65M | 410.02M | 46.62M | 15.61M | 147.94M | -13.60M | -55.48M | -5.18M | -29.42M | 388.23M | 335.24M | 199.71M | 197.69M | 409.19M | 108.90M | 123.10M | 185.96M | 199.91M | 148.88M | 79.87M | 39.63M | 110.06M | 29.54M | 117.59M | 6.70M | 111.31M | 128.09M | 119.02M | 176.09M | 189.63M | 292.98M | 149.05M |
|
EPS (Basic)
|
| | | 0.50 | 0.56 | 0.05 | 0.36 | 0.23 | 0.27 | 0.21 | 0.18 | 0.17 | 0.10 | 0.01 | -0.17 | 0.20 | 1.89 | 0.25 | 0.08 | 0.75 | -0.07 | -0.27 | -0.04 | -0.15 | 1.80 | 1.59 | 0.92 | 0.88 | 1.91 | 0.51 | 0.59 | 0.91 | 0.99 | 0.78 | 0.38 | 0.28 | 0.56 | 0.16 | 0.63 | 0.06 | 0.59 | 0.71 | 0.65 | 1.03 | 1.09 | 1.65 | 0.86 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.22 | 0.35 | 0.22 | 0.26 | 0.21 | 0.18 | 0.17 | 0.10 | 0.01 | -0.17 | 0.20 | 1.86 | 0.24 | 0.08 | 0.74 | -0.07 | -0.27 | -0.04 | -0.15 | 1.80 | 1.58 | 0.92 | 0.87 | 1.89 | 0.50 | 0.59 | 0.90 | 0.98 | 0.78 | 0.37 | 0.28 | 0.56 | 0.16 | 0.63 | 0.06 | 0.59 | 0.71 | 0.64 | 1.02 | 1.08 | 1.65 | 0.86 |
|
Shares Outstanding (Weighted Average)
|
| | | 136.51M | 138.45M | 138.45M | 138.45M | 138.45M | 138.80M | 138.77M | 138.77M | 138.78M | 139.36M | 139.36M | 185.47M | 187.21M | 188.19M | 190.43M | 189.24M | 189.24M | 189.93M | 190.38M | 190.61M | 190.73M | 192.71M | 192.71M | 193.18M | 193.48M | 192.41M | 189.78M | 187.27M | 182.19M | 177.92M | 174.48M | 172.16M | 168.92M | 166.83M | 164.37M | 162.96M | 159.18M | 158.11M | 155.86M | 155.86M | 154.62M | 154.91M | 154.20M | 152.86M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 34.53M | | | | | | 38.54M | 40.40M | 40.81M | 79.20M | 62.58M | 92.41M | 101.62M | 107.13M | 102.09M | 107.32M | 112.83M | 117.55M | 113.92M | 119.79M | 122.24M | 123.77M | 122.33M | 123.39M | 122.28M | 120.37M | 118.42M | 110.07M | 107.76M | 106.00M | 104.42M | 97.81M | 96.38M | 95.38M | 94.08M | 89.00M | 88.67M | 88.34M | 87.82M | 86.05M | 85.79M | 85.46M |
|
EBITDA
|
48.94M | 41.77M | 54.33M | 71.68M | 72.81M | 26.40M | 91.74M | 60.47M | 72.24M | 58.51M | 53.49M | 51.91M | 21.86M | 9.27M | -37.43M | 34.22M | 412.55M | 41.05M | 14.94M | 146.52M | -17.36M | -54.60M | -12.38M | -20.84M | 322.24M | 332.59M | 207.83M | 214.55M | 427.46M | 101.77M | 118.79M | 204.54M | 242.63M | 143.15M | 92.08M | 57.08M | 98.56M | 40.27M | 105.94M | -12.89M | 109.33M | 115.64M | 106.29M | 161.97M | 192.26M | 306.61M | 146.60M |
|
Interest Expenses
|
10.46M | 12.25M | 11.73M | 0.10M | 9.57M | 16.84M | 12.83M | 13.19M | 13.54M | 14.10M | 15.62M | 13.31M | 12.28M | 14.93M | 31.24M | 33.54M | 33.62M | 35.01M | 32.57M | 40.62M | 45.37M | 36.82M | 34.55M | 41.30M | 41.44M | 28.84M | 27.37M | 27.99M | 24.03M | 24.97M | 26.59M | 64.12M | 42.54M | 48.72M | 61.99M | 77.82M | 97.60M | 112.49M | 132.80M | 157.57M | 126.03M | 123.69M | 136.07M | 143.39M | 131.33M | 165.21M | 165.69M |
|
Tax Rate
|
35.00% | | 2.77% | 4.80% | 3.40% | 20.88% | 11.88% | 9.17% | 12.51% | 11.55% | 12.81% | 10.17% | 11.76% | 15.41% | 13.99% | 74.42% | 12.49% | 6.05% | 46.95% | 0.57% | 16.05% | 16.67% | 11.05% | | 16.73% | 17.13% | 20.91% | 23.84% | 16.46% | 19.33% | 15.16% | 18.09% | 17.29% | 14.33% | 21.39% | 0.15% | 18.33% | 16.70% | 14.85% | 60.10% | 20.39% | 17.57% | 19.12% | 13.09% | 15.24% | 15.57% | 17.19% |