|
Revenue
|
2,013.78M | 2,034.79M | 2,040.42M | 1,969.67M | 2,019.89M | 2,063.88M | 2,070.17M | 2,123.82M | 2,131.45M | 2,176.76M | 2,195.89M | 2,217.88M | 2,185.44M | 2,179.89M | 2,285.10M | 2,246.38M | 2,236.08M | 2,270.55M | 2,318.52M | 2,256.38M | 2,305.86M | 2,386.13M | 2,491.82M | 2,391.20M | 2,422.17M | 2,471.67M | 2,487.91M | 2,455.79M | 2,483.68M | 2,415.60M | 2,368.36M | 2,328.57M | 2,265.91M | 2,333.96M | 2,389.83M | 2,372.58M | 2,458.27M | 2,464.88M | 2,122.47M | 2,350.84M | 2,376.70M | 2,292.75M | 2,190.64M | 2,122.69M | 1,807.72M | 2,187.93M | 2,361.84M | 2,326.53M | 2,489.46M | 2,502.18M | 2,467.15M | 2,406.95M | 2,500.01M | 2,497.40M | 2,551.11M | 2,522.85M | 2,563.23M | 2,591.74M | 2,656.15M | 2,612.68M | 660.40M | 686.85M | 8,715.79M | 2,632.05M | 681.92M | 697.26M |
|
Cost of Revenue
|
1,816.08M | 1,830.45M | 1,811.71M | 1,772.67M | 1,820.95M | 1,859.92M | 1,862.34M | 1,913.04M | 1,915.38M | 1,960.08M | 1,981.88M | 2,003.55M | 1,974.02M | 1,951.77M | 2,014.33M | 1,967.33M | 1,962.65M | 1,997.22M | 2,027.26M | 1,975.18M | 2,023.59M | 2,093.64M | 2,177.80M | 2,093.59M | 2,123.83M | 2,165.32M | 2,175.63M | 2,159.16M | 2,184.26M | 2,119.33M | 2,073.38M | 2,047.39M | 1,992.37M | 2,032.02M | 2,074.62M | 2,047.89M | 2,133.28M | 2,112.30M | 2,054.19M | 2,074.22M | 2,090.19M | 2,012.13M | 1,905.91M | 1,854.13M | 1,538.31M | 1,843.59M | 1,963.31M | 1,883.78M | 2,089.39M | 2,173.34M | 2,125.57M | 2,033.50M | 1,967.51M | 1,984.12M | 2,143.99M | 2,025.54M | 2,043.79M | 2,053.24M | 2,086.23M | 2,077.15M | 344.37M | 355.07M | 7,444.03M | 2,106.03M | 357.31M | 375.07M |
|
Gross Profit
|
197.70M | 204.34M | 228.71M | 197.00M | 198.94M | 203.95M | 207.83M | 210.78M | 216.07M | 216.68M | 214.01M | 214.33M | 211.43M | 228.12M | 270.77M | 279.05M | 273.43M | 273.33M | 291.26M | 281.19M | 282.27M | 292.48M | 314.01M | 297.60M | 298.34M | 306.35M | 312.28M | 296.64M | 299.42M | 296.27M | 294.98M | 281.18M | 273.53M | 301.94M | 315.21M | 324.69M | 324.99M | 352.57M | 68.27M | 276.62M | 286.52M | 280.62M | 284.73M | 268.56M | 269.41M | 344.34M | 398.53M | 442.75M | 400.07M | 328.84M | 341.57M | 373.45M | 532.50M | 513.28M | 407.12M | 497.31M | 519.43M | 538.50M | 569.92M | 535.53M | 544.15M | 559.71M | 579.77M | 526.01M | 324.60M | 322.20M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.62M | 31.30M | | | 31.88M | 31.69M |
|
Selling, General & Administrative
|
143.97M | 142.16M | 166.81M | 141.07M | 139.64M | 141.12M | 142.34M | 150.97M | 156.32M | 152.82M | 150.54M | 155.57M | 150.29M | 165.32M | 211.42M | 217.72M | 212.55M | 211.34M | 222.04M | 225.61M | 225.84M | 231.38M | 301.28M | 249.69M | 246.96M | 246.96M | 250.17M | 242.72M | 242.91M | 241.31M | 243.48M | 237.69M | 236.62M | 261.05M | 281.62M | 284.36M | 308.77M | 325.01M | 34.72M | 255.11M | 264.21M | 248.66M | 255.08M | 254.05M | 241.73M | 262.54M | 283.02M | 292.70M | 294.10M | 262.46M | 227.81M | 269.47M | 421.93M | 430.96M | 432.47M | 448.72M | 455.03M | 452.58M | 457.23M | 477.61M | 269.92M | 272.32M | 1,097.34M | 462.35M | 267.85M | 265.84M |
|
Restructuring Costs
|
| | | | | | | | | 0.35M | 12.82M | | 0.62M | 7.83M | 1.72M | 2.01M | 0.64M | 2.75M | 7.05M | 3.26M | 7.59M | 13.96M | 17.99M | 9.92M | 5.71M | 6.13M | 6.65M | 10.48M | 6.75M | 2.74M | 4.70M | 8.94M | 2.89M | 9.30M | 39.57M | 14.76M | 24.93M | 7.73M | 11.69M | 4.86M | 5.39M | 4.52M | 15.27M | 6.06M | 6.05M | 6.38M | 19.25M | 5.96M | 8.62M | 6.38M | 10.14M | 42.13M | 37.28M | 21.22M | -93.73M | 15.70M | 29.00M | 30.20M | 24.31M | 27.36M | 15.43M | 14.00M | 73.10M | 31.23M | 2.54M | 0.70M |
|
Other Operating Expenses
|
| | | | | 0.39M | 1.18M | -0.04M | -0.46M | 3.42M | 1.01M | 1.69M | 1.17M | 1.78M | -0.18M | 1.19M | 2.08M | 2.42M | 2.00M | 7.83M | 2.15M | 2.07M | 4.43M | 2.98M | 2.19M | 0.31M | 2.49M | 1.54M | 2.30M | 1.34M | 2.21M | 0.97M | -1.19M | -1.93M | -2.79M | -1.35M | 2.11M | 1.52M | 0.76M | -0.04M | -1.01M | -1.33M | 0.16M | 2.31M | 0.58M | 0.13M | -0.65M | 2.60M | -0.46M | 2.87M | 1.18M | 0.90M | 3.00M | 1.12M | 0.23M | -0.92M | -2.40M | -1.68M | -1.94M | -0.55M | -5.26M | -15.73M | 8.23M | -2.64M | 419.35M | 372.56M |
|
Operating Expenses
|
143.97M | 142.16M | 166.81M | 141.07M | 139.64M | 141.12M | 142.34M | 150.97M | 156.32M | 153.18M | 163.35M | 155.57M | 150.91M | 173.15M | 213.13M | 219.73M | 213.19M | 214.09M | 229.09M | 228.87M | 233.43M | 245.33M | 319.26M | 259.61M | 252.66M | 253.09M | 256.82M | 253.21M | 249.67M | 244.04M | 248.18M | 246.63M | 239.51M | 270.34M | 321.20M | 299.12M | 333.70M | 332.74M | 46.40M | 259.98M | 269.61M | 253.18M | 270.35M | 260.11M | 247.79M | 268.92M | 302.27M | 298.66M | 302.72M | 268.84M | 237.95M | 311.61M | 459.20M | 452.17M | 338.74M | 464.42M | 484.03M | 482.78M | 481.54M | 504.97M | 643.48M | 655.77M | 1,170.44M | 493.58M | 721.63M | 670.79M |
|
Operating Income
|
48.95M | 56.69M | 55.76M | 49.15M | 52.16M | 55.31M | 39.31M | 51.00M | 51.04M | 58.47M | 43.01M | 51.87M | 53.18M | 46.66M | 45.04M | 47.88M | 50.05M | 49.22M | 50.93M | 46.28M | 37.10M | 35.38M | 40.77M | 40.98M | 47.86M | 53.57M | 57.95M | 44.97M | 52.05M | 53.57M | 49.01M | 35.52M | 32.84M | 29.67M | -8.77M | 24.22M | -172.05M | 21.36M | -225.87M | 16.60M | 15.90M | 26.11M | 14.54M | 10.76M | 22.20M | 75.55M | 95.61M | 146.69M | 96.88M | 62.88M | 62.02M | 61.06M | 75.08M | 60.25M | -53.48M | 9.81M | 10.84M | 23.84M | 60.02M | 9.70M | 16.92M | 31.08M | -262.74M | 0.12M | -39.71M | 26.47M |
|
EBIT
|
48.95M | 56.69M | 55.76M | 49.15M | 52.16M | 55.31M | 39.31M | 51.00M | 51.04M | 58.47M | 43.01M | 51.87M | 53.18M | 46.66M | 45.04M | 47.88M | 50.05M | 49.22M | 50.93M | 46.28M | 37.10M | 35.38M | 40.77M | 40.98M | 47.86M | 53.57M | 57.95M | 44.97M | 52.05M | 53.57M | 49.01M | 35.52M | 32.84M | 29.67M | -8.77M | 24.22M | -172.05M | 21.36M | -225.87M | 16.60M | 15.90M | 26.11M | 14.54M | 10.76M | 22.20M | 75.55M | 95.61M | 146.69M | 96.88M | 62.88M | 62.02M | 61.06M | 75.08M | 60.25M | -53.48M | 9.81M | 10.84M | 23.84M | 60.02M | 9.70M | 16.92M | 31.08M | -262.74M | 0.12M | -39.71M | 26.47M |
|
Other Non Operating Income
|
1.26M | 1.23M | 1.29M | 0.65M | 0.67M | 0.39M | 1.18M | 0.62M | -0.46M | | | | | | | | | | | | | -14.89M | | | | | | | | | | | | | | | | | | | | | | -4.13M | 1.86M | -0.31M | -8.64M | -40.43M | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.77M | -2.73M | -0.73M | -0.55M | 1.09M | -0.72M | 2.70M | -0.79M | -0.79M | -0.57M | -1.03M | -0.80M | -0.80M | -0.78M | -0.78M | -0.78M | -0.78M | -1.39M | -1.07M | 3.30M | -5.68M | -1.15M | -0.82M | -1.17M | -1.81M | -1.24M | -0.94M | -1.08M |
|
EBT
|
45.66M | 53.49M | 52.56M | 45.85M | 48.66M | 51.55M | 35.55M | 47.28M | 48.02M | 55.04M | 39.49M | 48.45M | 49.69M | 43.60M | 41.62M | 44.69M | 46.80M | 45.83M | 47.67M | 43.04M | 33.76M | 16.18M | 33.50M | 34.09M | 41.18M | 46.83M | 51.11M | 38.18M | 45.29M | 46.80M | 42.27M | 28.77M | 26.10M | 20.93M | -18.33M | 13.96M | -190.62M | -2.47M | -247.97M | -11.59M | -10.88M | 1.51M | -7.76M | -17.43M | 5.14M | 53.48M | 68.71M | 92.02M | 84.32M | 50.50M | 49.92M | 48.26M | 38.46M | 19.59M | -77.78M | -33.78M | -30.96M | -10.98M | 10.29M | -27.11M | -9.48M | 0.96M | -355.63M | -35.07M | -84.95M | -3.63M |
|
Tax Provisions
|
17.88M | 18.80M | 20.52M | 18.04M | 19.19M | 20.05M | 13.86M | 18.54M | 18.86M | 21.69M | 15.55M | 19.09M | 19.58M | 19.00M | 16.69M | 18.59M | 17.93M | 17.86M | 19.73M | 17.55M | 13.88M | 9.03M | 19.52M | 15.15M | 16.95M | 18.65M | 19.04M | 14.04M | 17.57M | 16.97M | 15.17M | 9.99M | 5.96M | 10.06M | -41.33M | 5.81M | -7.84M | -1.90M | -28.49M | -0.67M | -1.15M | -1.91M | -2.41M | -8.52M | 4.98M | 7.40M | 17.97M | 22.43M | 18.42M | 6.38M | 37.68M | 8.98M | 9.86M | 7.10M | -11.07M | -9.36M | -2.72M | -4.56M | 3.21M | -5.23M | -2.74M | -0.30M | 40.42M | -10.09M | -1.13M | 1.97M |
|
Profit After Tax
|
27.77M | 34.69M | 32.04M | 27.82M | 29.47M | 31.50M | 21.79M | 28.74M | 29.16M | 33.35M | 23.94M | 29.36M | 30.11M | 24.60M | 24.93M | 26.10M | 28.87M | 27.97M | 27.94M | 25.48M | 19.88M | 7.16M | 13.99M | 18.94M | 24.23M | 28.18M | 32.07M | 24.14M | 27.72M | 29.83M | 27.11M | 18.79M | 20.14M | 10.87M | 23.00M | 8.15M | -182.78M | -0.56M | -261.82M | -14.10M | -10.48M | 3.42M | -39.02M | -11.32M | -55.63M | 46.08M | 50.74M | 69.59M | 65.90M | 44.13M | 41.98M | 39.28M | 28.60M | 12.50M | -57.99M | -24.42M | -28.24M | -6.43M | 7.08M | -21.89M | -31.91M | -12.77M | -396.04M | -24.98M | -869.06M | -150.28M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | -1.13M | -1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
27.77M | 34.69M | 32.04M | 27.82M | 29.47M | 31.50M | 21.69M | 28.74M | 29.16M | 33.35M | 23.94M | 29.36M | 30.11M | 24.60M | 24.93M | 26.10M | 28.87M | 27.97M | 27.94M | 25.48M | 19.88M | 7.16M | 13.99M | 18.94M | 24.23M | 28.18M | 32.07M | 24.14M | 27.72M | 29.83M | 27.11M | 18.79M | 20.14M | 10.87M | 23.00M | 8.15M | -182.78M | -0.56M | -219.47M | -10.92M | -9.73M | 3.42M | -5.35M | -8.91M | 0.16M | 46.08M | 50.74M | 69.59M | 65.90M | 44.13M | 12.24M | 39.28M | 28.60M | 12.50M | -66.70M | -24.42M | -28.24M | -6.43M | 7.08M | -21.89M | -6.74M | 1.26M | -396.04M | -24.98M | -83.82M | -5.61M |
|
Consolidated Net Income
|
-4.13M | | 0.31M | 27.82M | 29.47M | 31.50M | 21.69M | 28.74M | 29.16M | 33.35M | 23.94M | 29.36M | 30.11M | 24.60M | 24.93M | 26.10M | 28.87M | 27.97M | 27.94M | 25.48M | 19.88M | 7.16M | 13.99M | 18.94M | 24.23M | 28.18M | 32.07M | 24.14M | 27.72M | 29.83M | 27.11M | 18.79M | 20.14M | 10.87M | 23.00M | 8.15M | -182.78M | -0.56M | -219.47M | -3.18M | -0.74M | -2.20M | -33.67M | -2.42M | -55.79M | | | | | | | 39.28M | 28.60M | 12.50M | -66.70M | -24.42M | -28.24M | -6.43M | 7.08M | -21.89M | -25.17M | -14.03M | -396.04M | -24.98M | -785.24M | -144.67M |
|
Income towards Parent Company
|
-4.13M | | 0.31M | 27.82M | 29.47M | 31.50M | 21.69M | 28.74M | 29.16M | 33.35M | 23.94M | 29.36M | 30.11M | 24.60M | 24.93M | 26.10M | 28.87M | 27.97M | 26.81M | 24.36M | 19.88M | 7.16M | 13.99M | 18.94M | 24.23M | 28.18M | 32.07M | 24.14M | 27.72M | 29.83M | 27.11M | 18.79M | 20.14M | 10.87M | 23.00M | 8.15M | -182.78M | -0.56M | -219.47M | -3.18M | -0.74M | -2.20M | -33.67M | -2.42M | -55.79M | | | | | | | 39.28M | 28.60M | 12.50M | -66.70M | -24.42M | -28.24M | -6.43M | 7.08M | -21.89M | -25.17M | -14.03M | -396.04M | -24.98M | -785.24M | -144.67M |
|
Net Income towards Common Stockholders
|
-4.13M | | 0.31M | 27.82M | 29.47M | 31.50M | 21.69M | 28.74M | 29.16M | 33.35M | 23.94M | 29.36M | 30.11M | 24.60M | 24.93M | 26.10M | 28.87M | 27.97M | 26.81M | 24.36M | 19.88M | 7.16M | 13.99M | 18.94M | 24.23M | 28.18M | 32.07M | 24.14M | 27.72M | 29.83M | 27.11M | 18.79M | 20.14M | 10.87M | 23.00M | 8.15M | -182.78M | -0.56M | -219.47M | -3.18M | -0.74M | -2.20M | -33.67M | -2.42M | -55.79M | | | | | | | 39.28M | 28.60M | 12.50M | -66.70M | -24.42M | -28.24M | -6.43M | 7.08M | -21.89M | -25.17M | -14.03M | -396.04M | -24.98M | -785.24M | -144.67M |
|
EPS (Basic)
|
0.45 | 0.56 | 0.51 | 0.44 | 0.47 | 0.50 | 0.35 | 0.45 | 0.46 | 0.53 | 0.38 | 0.46 | 0.48 | 0.39 | 0.39 | 0.41 | 0.46 | 0.44 | 0.45 | 0.41 | 0.32 | 0.11 | 0.22 | 0.30 | 0.39 | 0.45 | 0.51 | 0.39 | 0.45 | 0.48 | 0.44 | 0.31 | 0.33 | 0.18 | 0.38 | 0.13 | -3.07 | -0.01 | -4.36 | -0.23 | -0.17 | 0.06 | -0.64 | -0.19 | -0.91 | 0.76 | 0.78 | 0.98 | 0.90 | 0.60 | 0.58 | 0.53 | 0.38 | 0.17 | -0.78 | -0.32 | -0.37 | -0.08 | 0.24 | -0.29 | -0.42 | -0.17 | -3.86 | -0.32 | -11.30 | -1.94 |
|
EPS (Weighted Average and Diluted)
|
0.44 | 0.55 | 0.51 | 0.44 | 0.46 | 0.50 | 0.35 | 0.45 | 0.46 | 0.53 | 0.37 | 0.46 | 0.48 | 0.39 | 0.39 | 0.41 | 0.46 | 0.44 | 0.45 | 0.41 | 0.32 | 0.11 | 0.22 | 0.30 | 0.39 | 0.45 | 0.51 | 0.39 | 0.45 | 0.48 | 0.44 | 0.31 | 0.33 | | | | | | | | | | | | -0.91 | 0.76 | 0.78 | 0.98 | 0.87 | 0.58 | 0.56 | 0.52 | 0.37 | 0.16 | -0.76 | -0.32 | -0.37 | -0.08 | 0.24 | -0.29 | -0.42 | -0.16 | -3.86 | -0.32 | -11.30 | -1.94 |
|
EBITDA
|
48.95M | 56.69M | 55.76M | 49.15M | 52.16M | 55.31M | 39.31M | 51.00M | 51.04M | 58.47M | 43.01M | 51.87M | 53.18M | 46.66M | 45.04M | 47.88M | 50.05M | 49.22M | 50.93M | 46.28M | 37.10M | 35.38M | 40.77M | 40.98M | 47.86M | 53.57M | 57.95M | 44.97M | 52.05M | 53.57M | 49.01M | 35.52M | 32.84M | 29.67M | -8.77M | 24.22M | -172.05M | 21.36M | -225.87M | 16.60M | 15.90M | 26.11M | 14.54M | 10.76M | 22.20M | 75.55M | 95.61M | 146.69M | 96.88M | 62.88M | 62.02M | 61.06M | 75.08M | 60.25M | -53.48M | 9.81M | 10.84M | 23.84M | 60.02M | 9.70M | 48.54M | 62.38M | -262.74M | 0.12M | -7.83M | 58.16M |
|
Interest Expenses
|
3.29M | 3.20M | 3.19M | 3.30M | 3.50M | 3.76M | 3.76M | 3.72M | 3.02M | 3.43M | 3.52M | 3.42M | 3.49M | 3.07M | 3.42M | 3.20M | 3.25M | 3.39M | 3.26M | 3.25M | 3.34M | 4.30M | 7.27M | 6.88M | 6.68M | 6.74M | 6.84M | 6.79M | 6.76M | 6.77M | 6.73M | 6.74M | 6.74M | 8.74M | 9.55M | 10.25M | 18.57M | 23.83M | 18.33M | 25.46M | 26.05M | 24.05M | 22.56M | 23.34M | 21.61M | 20.98M | 17.48M | 13.67M | 11.54M | 11.57M | 11.31M | 12.02M | 35.84M | 39.87M | 41.16M | 42.20M | 40.73M | 38.13M | 36.86M | 35.66M | 25.59M | 28.95M | 63.85M | 33.96M | 26.01M | 29.03M |
|
Tax Rate
|
39.16% | 35.15% | 39.05% | 39.33% | 39.44% | 38.89% | 38.97% | 39.21% | 39.27% | 39.40% | 39.38% | 39.40% | 39.40% | 43.58% | 40.09% | 41.60% | 38.31% | 38.96% | 41.39% | 40.78% | 41.12% | 55.79% | 58.25% | 44.45% | 41.17% | 39.83% | 37.26% | 36.79% | 38.80% | 36.26% | 35.88% | 34.71% | 22.83% | 48.07% | 225.47% | 41.63% | 4.12% | 77.12% | 11.49% | 5.78% | 10.53% | -126.49% | 31.04% | 48.89% | 96.87% | 13.84% | 26.15% | 24.37% | 21.85% | 12.62% | 75.48% | 18.60% | 25.63% | 36.22% | 14.24% | 27.71% | 8.79% | 41.50% | 31.22% | 19.28% | 28.90% | -31.63% | -11.37% | 28.77% | 1.33% | -54.25% |