|
Revenue
|
1.04M | 100.23M | 104.21M | 112.31M | | 110.40M | 118.07M | 126.04M | 136.94M | 123.16M | 132.14M | 135.95M | 148.92M | 132.84M | 139.40M | 149.64M | 161.84M | 140.31M | 145.05M | 155.20M | 158.70M | 145.93M | 148.19M | 148.70M | 167.40M | 137.22M | 136.41M | 139.70M | 144.14M | 127.08M | 129.27M | 130.81M | 144.57M | 116.64M | 118.93M | 125.70M | 141.40M | 122.79M | 127.12M | 137.64M | 157.00M | 138.44M | 141.57M | 147.00M | 163.02M | 123.87M | 124.44M | 130.95M | 146.28M | 129.66M | 137.83M | 149.05M | 168.66M | 157.92M | 151.26M | 146.53M | 160.84M | 139.32M | 136.88M | 137.75M | 159.26M | 129.53M | 131.41M | 138.63M | 165.27M | 132.45M | 134.47M | 141.25M |
|
Amortization - Intangibles
|
0.61M | 0.56M | 0.57M | 0.56M | 0.55M | 0.51M | 0.51M | 0.48M | 0.45M | 0.43M | 0.43M | 0.41M | 0.42M | 0.37M | 0.34M | 0.33M | 0.33M | 0.31M | 0.27M | 0.24M | 0.24M | 0.20M | 0.19M | 0.18M | 0.16M | 0.14M | 0.14M | 0.13M | 0.12M | 0.11M | 0.16M | 0.11M | 0.11M | 0.19M | 0.28M | 0.27M | 0.26M | 0.26M | 0.28M | 0.37M | 0.62M | 0.95M | 1.26M | 1.39M | 1.41M | 1.38M | 1.29M | 1.38M | 1.43M | 1.21M | 1.25M | 1.28M | 1.27M | 1.13M | 1.11M | 1.11M | 1.11M | 1.07M | 1.06M | 1.05M | 1.04M | 1.01M | 0.96M | 0.94M | 0.91M | 0.83M | 0.81M | 0.78M |
|
Research & Development
|
0.56M | 0.53M | 0.49M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | 55.54M | | 57.30M | 56.09M | 61.39M | 62.73M | 64.51M | 61.46M | 66.23M | 68.47M | 69.16M | 66.16M | 74.80M | 75.59M | 70.29M | 67.07M | 72.00M | 71.89M | 73.33M | 71.68M | 75.64M | 71.41M | 67.57M | 63.44M | 71.58M | 66.56M | 62.95M | 63.46M | 71.24M | 70.02M | 66.21M | 62.77M | 64.85M | 75.28M | 67.78M | 64.94M | 76.96M | 78.63M | 81.78M | 78.45M | 90.56M | 96.71M | 71.61M | 75.29M | 77.88M | 77.41M | 73.35M | 74.99M | 74.70M | 76.93M | 71.65M | 69.69M | 64.95M | 73.18M | 68.12M | 62.95M | 65.91M | 71.62M | 61.41M | 46.36M | 67.22M | 65.94M | 70.36M | 71.97M | 78.06M |
|
Restructuring Costs
|
6.41M | 7.40M | 7.71M | 8.22M | 7.64M | 7.41M | 7.73M | 8.87M | 8.23M | 8.44M | 8.87M | 9.52M | 8.65M | 9.09M | 9.21M | 10.50M | 6.32M | 9.51M | 9.85M | 10.64M | 7.80M | 10.04M | 10.23M | 11.01M | 9.40M | 10.65M | 8.41M | 10.02M | 8.63M | 7.99M | 8.17M | 9.73M | 4.68M | 10.81M | 9.54M | 10.40M | 12.57M | 11.29M | 7.74M | 8.23M | 8.94M | 8.90M | 7.76M | 18.07M | 25.44M | 9.81M | 8.40M | 8.08M | 14.91M | 8.54M | 9.77M | 9.11M | 14.11M | 9.90M | 8.79M | 8.88M | 11.54M | 9.89M | 8.78M | 9.16M | 12.39M | 9.61M | 8.48M | 8.47M | 10.13M | 9.68M | 9.18M | 9.76M |
|
Other Operating Expenses
|
| 62.23M | 65.21M | 17.04M | | 8.46M | 15.75M | 19.06M | | 9.56M | 16.42M | 21.58M | 2.69M | 9.81M | 18.12M | 22.18M | -9.88M | 19.44M | 28.85M | 31.61M | -8.81M | 20.74M | 21.59M | 22.92M | -1.12M | 10.66M | 24.38M | 22.02M | 11.21M | 19.11M | 22.59M | 25.02M | -18.16M | 11.62M | 18.36M | 25.27M | -0.96M | 12.94M | 24.88M | 33.20M | 11.61M | 23.44M | 37.98M | 30.74M | 1.06M | 8.23M | 10.06M | 13.02M | -14.28M | 13.62M | 26.05M | 44.43M | 41.92M | 73.87M | 59.37M | 51.87M | 33.60M | 36.33M | 31.80M | 31.08M | 16.01M | 33.41M | 36.30M | 34.64M | 21.73M | 38.68M | 43.18M | 42.00M |
|
Operating Expenses
|
13.53M | 76.87M | 80.53M | 88.93M | 14.64M | 80.35M | 87.46M | 97.16M | 79.16M | 90.74M | 95.47M | 105.68M | 88.40M | 96.70M | 102.63M | 116.60M | 81.42M | 108.62M | 115.46M | 123.96M | 80.99M | 114.17M | 113.86M | 119.97M | 90.57M | 99.27M | 108.26M | 114.17M | 97.89M | 100.55M | 104.85M | 116.50M | 62.98M | 98.16M | 100.38M | 110.31M | 96.96M | 102.59M | 109.45M | 130.55M | 112.07M | 127.47M | 137.75M | 152.91M | 136.99M | 102.83M | 107.28M | 114.04M | 92.44M | 109.12M | 123.75M | 140.85M | 145.89M | 168.65M | 151.35M | 138.63M | 130.78M | 126.97M | 115.95M | 118.23M | 112.65M | 116.60M | 103.48M | 122.62M | 110.15M | 130.51M | 136.15M | 142.27M |
|
EBIT
|
44.34M | 26.47M | 27.29M | 27.14M | | 33.40M | 34.70M | 32.68M | | 35.80M | 40.62M | 33.60M | 63.75M | 40.06M | 40.84M | 37.45M | 65.34M | 41.32M | 39.79M | 42.08M | 68.25M | 41.71M | 40.35M | 34.77M | 82.50M | 43.43M | 35.42M | 32.68M | 53.22M | 32.12M | 29.94M | 19.59M | 45.80M | 22.72M | 23.34M | 20.40M | 49.49M | 24.42M | 21.82M | 11.73M | 49.84M | 15.37M | 10.15M | 1.22M | 34.06M | 26.60M | 23.06M | 24.21M | 63.23M | 26.04M | 20.79M | 17.88M | 34.28M | 0.45M | 12.94M | 21.97M | 42.25M | 24.60M | 33.46M | 31.21M | 58.37M | 22.70M | 38.39M | 27.31M | 66.31M | 11.58M | 12.66M | 11.77M |
|
Other Non Operating Income
|
-3.44M | -2.36M | 1.00 | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
45.38M | 23.36M | 23.68M | 23.38M | | 30.05M | 30.60M | 28.88M | | 32.42M | 36.67M | 30.27M | 60.52M | 36.14M | 36.77M | 33.04M | 60.34M | 36.65M | 34.51M | 36.53M | 62.56M | 36.14M | 34.32M | 28.73M | 76.83M | 37.96M | 28.15M | 25.53M | 46.26M | 26.53M | 24.42M | 14.32M | 40.67M | 18.47M | 18.55M | 15.40M | 44.43M | 20.20M | 17.66M | 7.09M | 44.92M | 10.97M | 3.82M | -5.91M | 26.02M | 21.04M | 17.17M | 16.91M | 56.29M | 20.54M | 14.08M | 7.72M | 23.24M | -10.73M | -0.09M | 7.90M | 30.06M | 12.35M | 20.92M | 19.52M | 46.61M | 12.93M | 27.93M | 16.01M | 55.12M | 1.95M | -1.69M | -1.01M |
|
Tax Provisions
|
17.40M | 8.72M | 9.07M | 8.63M | | 11.33M | 10.37M | 10.82M | 19.48M | 12.24M | 13.37M | 10.68M | 22.89M | 13.52M | 13.87M | 12.37M | 22.44M | 13.54M | 12.94M | 13.58M | 23.58M | 13.59M | 13.05M | 10.24M | 28.32M | 14.32M | 8.96M | 10.78M | 16.43M | 9.91M | 8.93M | 4.68M | 16.87M | 7.26M | 6.51M | 15.20M | 18.78M | 4.56M | 3.60M | 0.83M | 6.98M | 2.36M | 1.31M | 0.36M | 2.72M | 5.53M | 3.77M | 2.42M | 11.41M | 4.77M | 1.64M | 0.39M | 4.86M | -2.16M | 0.55M | 2.10M | 5.43M | 2.82M | 4.84M | 2.85M | 11.55M | 2.98M | 5.80M | 2.62M | 10.84M | 0.60M | 0.26M | -0.10M |
|
Profit After Tax
|
27.98M | 14.64M | 14.61M | 14.75M | | 18.71M | 20.23M | 18.06M | 34.24M | 20.18M | 23.30M | 19.58M | 37.63M | 22.61M | 22.90M | 20.67M | 37.90M | 23.11M | 21.57M | 22.95M | 38.98M | 22.56M | 21.27M | 18.49M | 48.52M | 23.63M | 19.19M | 14.75M | 29.83M | 16.62M | 15.49M | 9.64M | 31.85M | 13.07M | 9.80M | 1.68M | 29.14M | -21.50M | 14.54M | 6.26M | 37.94M | 8.61M | 2.51M | -6.27M | 23.30M | 15.51M | 13.40M | 14.49M | 44.88M | 15.77M | 12.44M | 7.33M | 18.38M | -8.57M | -0.64M | 5.81M | 24.63M | 9.54M | 16.08M | 16.67M | 35.06M | 9.95M | 22.13M | 13.39M | 44.28M | 1.34M | -1.95M | -0.91M |
|
Income from Continuing Operations
|
27.98M | 14.64M | 14.61M | 14.75M | | 18.71M | 20.23M | 18.06M | | 20.18M | 23.30M | 19.58M | 37.63M | 22.61M | 22.90M | 20.67M | 37.90M | 23.11M | 21.56M | 22.95M | 38.98M | 22.56M | 21.27M | 18.49M | 48.51M | 23.63M | 19.19M | 14.75M | 29.83M | 16.62M | 15.49M | 9.64M | 23.80M | 11.21M | 12.04M | 0.19M | 25.66M | 15.64M | 14.06M | 6.26M | 37.94M | 8.61M | 2.51M | -6.27M | 23.30M | 15.51M | 13.40M | 14.49M | 44.88M | 15.77M | 12.44M | 7.33M | 18.38M | -8.57M | -0.64M | 5.80M | 24.63M | 9.54M | 16.08M | 16.67M | 35.06M | 9.95M | 22.13M | 13.39M | 44.28M | 1.34M | -1.95M | -0.91M |
|
Consolidated Net Income
|
27.98M | 14.64M | 14.61M | 14.75M | | 18.71M | 20.23M | 18.06M | | 20.18M | 23.30M | 19.58M | 37.63M | 22.61M | 22.90M | 20.67M | 37.90M | 23.11M | 21.56M | 22.95M | 38.98M | 22.56M | 21.27M | 18.49M | 48.51M | 23.63M | 19.19M | 14.75M | 29.83M | 16.62M | 15.49M | 9.64M | 23.80M | 1.86M | -2.24M | 1.49M | 3.49M | -37.14M | 0.48M | | | | | | | 15.51M | 13.40M | 14.49M | 44.88M | 15.77M | 12.44M | 7.33M | 18.38M | -8.57M | -0.64M | 5.80M | 24.63M | 9.54M | 16.08M | 16.67M | 35.06M | 9.95M | 22.13M | 13.39M | 44.28M | 1.34M | -1.95M | -0.91M |
|
Income towards Parent Company
|
27.98M | 14.64M | 14.61M | 14.75M | | 18.71M | 20.23M | 18.06M | | 20.18M | 23.30M | 19.58M | 37.63M | 22.61M | 22.90M | 20.67M | 37.90M | 23.11M | 21.56M | 22.95M | 38.98M | 22.56M | 21.27M | 18.49M | 48.51M | 23.63M | 19.19M | 14.75M | 29.83M | 16.62M | 15.49M | 9.64M | 23.80M | 1.86M | -2.24M | 1.49M | 3.49M | -37.14M | 0.48M | | | | | | | 15.51M | 13.40M | 14.49M | 44.88M | 15.77M | 12.44M | 7.33M | 18.38M | -8.57M | -0.64M | 5.80M | 24.63M | 9.54M | 16.08M | 16.67M | 35.06M | 9.95M | 22.13M | 13.39M | 44.28M | 1.34M | -1.95M | -0.91M |
|
Net Income towards Common Stockholders
|
27.98M | 14.64M | 14.61M | 14.75M | | 18.71M | 20.23M | 18.06M | | 20.18M | 23.30M | 19.58M | 37.63M | 22.61M | 22.90M | 20.67M | 37.90M | 23.11M | 21.56M | 22.95M | 38.98M | 22.56M | 21.27M | 18.49M | 48.51M | 23.63M | 19.19M | 14.75M | 29.83M | 16.62M | 15.49M | 9.64M | 23.80M | 1.86M | -2.24M | 1.49M | 3.49M | -37.14M | 0.48M | | | | | | | 15.51M | 13.40M | 14.49M | 44.88M | 15.77M | 12.44M | 7.33M | 18.38M | -8.57M | -0.64M | 5.80M | 24.63M | 9.54M | 16.08M | 16.67M | 35.06M | 9.95M | 22.13M | 13.39M | 44.28M | 1.34M | -1.95M | -0.91M |
|
EPS (Basic)
|
1.72 | 0.90 | 0.90 | 0.91 | 1.81 | 1.16 | 1.29 | 1.15 | 2.16 | 1.30 | 1.56 | 1.33 | 2.52 | 1.66 | 1.76 | 1.61 | 2.98 | 2.02 | 1.95 | 2.14 | 3.58 | 2.36 | 2.34 | 2.04 | 5.30 | 2.75 | 2.23 | 1.70 | 3.45 | 1.91 | 1.78 | 1.11 | 2.73 | 1.50 | 1.12 | 0.19 | 0.40 | -2.37 | 1.60 | 0.69 | 4.34 | 1.01 | 0.32 | -0.87 | 3.23 | 2.26 | 2.01 | 2.32 | 6.91 | 2.56 | 2.04 | 1.20 | 3.03 | -1.49 | -0.11 | 1.01 | 4.28 | 1.65 | 2.78 | 2.89 | 6.10 | 1.82 | 4.05 | 2.46 | 8.16 | 0.26 | -0.38 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
| 0.90 | 0.89 | 0.89 | | 1.14 | 1.26 | 1.12 | 2.11 | 1.27 | 1.52 | 1.30 | 2.46 | 1.63 | 1.72 | 1.58 | 2.91 | 1.98 | 1.91 | 2.10 | 3.51 | 2.32 | 2.30 | 2.01 | 5.21 | 2.71 | 2.22 | 1.70 | 3.43 | 1.89 | 1.76 | 1.10 | 2.71 | 1.48 | 1.10 | 0.19 | 0.39 | -2.32 | 1.56 | 0.67 | 4.22 | 0.97 | 0.31 | -0.87 | 3.18 | 2.24 | 1.96 | 2.25 | 6.73 | 2.44 | 1.94 | 1.14 | 2.89 | -1.49 | -0.11 | 0.99 | 4.18 | 1.62 | 2.71 | 2.84 | 5.98 | 1.79 | 3.99 | 2.45 | 8.04 | 0.25 | -0.38 | -0.19 |
|
Shares Outstanding (Weighted Average)
|
16.24M | 16.23M | 16.24M | 16.30M | | 16.13M | 15.89M | 15.83M | | 15.48M | 15.20M | 15.05M | 14.91M | 13.61M | 13.30M | 13.14M | 12.73M | 12.00M | 11.27M | 11.08M | 10.88M | 9.55M | 9.32M | 9.23M | 9.15M | 8.59M | 8.62M | 8.66M | 8.64M | 8.72M | 8.73M | 8.72M | 8.71M | 8.69M | 8.71M | 8.79M | 8.79M | 9.05M | 9.07M | 9.11M | 8.99M | 8.51M | 8.16M | 7.84M | 7.69M | 6.87M | 6.77M | 6.59M | 6.49M | 6.16M | 6.12M | 6.12M | 6.07M | 5.74M | 5.73M | 5.76M | 5.75M | 5.77M | 5.78M | 5.78M | 5.75M | 5.48M | 5.47M | 5.46M | 5.43M | 5.22M | 5.16M | 5.02M |
|
Shares Outstanding (Diluted Average)
|
| 16.35M | 16.42M | 16.58M | | 16.45M | 16.24M | 16.20M | | 15.92M | 15.62M | 15.45M | 15.29M | 13.90M | 13.60M | 13.43M | 13.00M | 12.34M | 11.50M | 11.32M | 11.11M | 9.70M | 9.48M | 9.39M | 9.32M | 8.71M | 8.68M | 8.69M | 8.69M | 8.77M | 8.80M | 8.79M | 8.78M | 8.83M | 8.90M | 8.94M | 8.96M | 9.25M | 9.29M | 9.28M | 9.20M | 8.87M | 8.53M | 8.16M | 7.95M | 6.93M | 6.89M | 6.74M | 6.67M | 6.46M | 6.43M | 6.42M | 6.36M | 5.74M | 5.73M | 5.86M | 5.90M | 5.89M | 5.94M | 5.90M | 5.86M | 5.57M | 5.56M | 5.53M | 5.51M | 5.29M | 5.16M | 5.02M |
|
EBITDA
|
44.34M | 26.47M | 27.29M | 27.14M | | 33.40M | 34.70M | 32.68M | | 35.80M | 40.62M | 33.60M | 63.75M | 40.06M | 40.84M | 37.45M | 65.34M | 41.32M | 39.79M | 42.08M | 68.25M | 41.71M | 40.35M | 34.77M | 82.50M | 43.43M | 35.42M | 32.68M | 53.22M | 32.12M | 29.94M | 19.59M | 45.80M | 22.72M | 23.34M | 20.40M | 49.49M | 24.42M | 21.82M | 11.73M | 49.84M | 15.37M | 10.15M | 1.22M | 34.06M | 26.60M | 23.06M | 24.21M | 63.23M | 26.04M | 20.79M | 17.88M | 34.28M | 0.45M | 12.94M | 21.97M | 42.25M | 24.60M | 33.46M | 31.21M | 58.37M | 22.70M | 38.39M | 27.31M | 66.31M | 11.58M | 12.66M | 11.77M |
|
Interest Expenses
|
-1.04M | 3.11M | 3.62M | 3.76M | | 3.35M | 4.10M | 3.80M | 3.52M | 3.38M | 3.95M | 3.34M | 3.23M | 3.93M | 4.07M | 4.40M | 5.00M | 4.68M | 5.28M | 5.55M | 5.69M | 5.56M | 6.03M | 6.04M | 5.67M | 5.47M | 7.27M | 7.15M | 6.96M | 5.59M | 5.52M | 5.27M | 5.12M | 4.25M | 4.79M | 5.00M | 5.05M | 4.22M | 4.16M | 4.64M | 4.91M | 4.40M | 6.33M | 7.13M | 8.04M | 5.56M | 5.89M | 7.30M | 6.94M | 5.50M | 6.71M | 10.17M | 11.04M | 11.17M | 13.03M | 14.07M | 12.19M | 12.24M | 12.54M | 11.69M | 11.76M | 9.77M | 10.46M | 11.29M | 11.19M | 9.63M | 14.34M | 12.79M |
|
Tax Rate
|
38.34% | 37.35% | 38.29% | 36.92% | | 37.72% | 33.88% | 37.45% | | 37.75% | 36.45% | 35.30% | 37.83% | 37.42% | 37.72% | 37.43% | 37.19% | 36.94% | 37.51% | 37.17% | 37.69% | 37.59% | 38.02% | 35.65% | 36.86% | 37.74% | 31.84% | 42.21% | 35.52% | 37.36% | 36.57% | 32.68% | 41.48% | 39.33% | 35.11% | 98.75% | 42.26% | 22.57% | 20.40% | 11.76% | 15.55% | 21.54% | 34.30% | -6.02% | 10.46% | 26.27% | 21.95% | 14.30% | 20.27% | 23.22% | 11.65% | 5.07% | 20.90% | 20.15% | -619.00% | 26.54% | 18.06% | 22.79% | 23.13% | 14.62% | 24.79% | 23.05% | 20.77% | 16.39% | 19.67% | 30.93% | -15.43% | 10.07% |