|
Revenue
|
2,948.68M | 2,940.27M | 2,945.29M | 3,120.07M | 3,475.80M | 3,305.80M | 3,282.87M | 3,521.85M | 3,609.86M | 3,795.55M | 4,035.72M | 4,308.21M | 3,759.11M | 5,010.78M | 4,989.83M | 5,261.77M | 5,328.65M |
|
Cost of Revenue
|
1,751.49M | 1,766.84M | 1,763.14M | 1,975.47M | 2,085.48M | 2,191.80M | 2,128.19M | 2,219.11M | 2,242.94M | 2,425.04M | 2,548.08M | 2,785.91M | 2,610.97M | 3,018.99M | 3,244.59M | 3,237.19M | 3,239.72M |
|
Gross Profit
|
1,197.19M | 1,173.43M | 1,182.15M | 1,144.59M | 1,390.32M | 1,114.00M | 1,154.67M | 1,302.73M | 1,366.93M | 1,370.51M | 1,487.64M | 1,522.30M | 1,148.15M | 1,991.79M | 1,745.25M | 2,024.58M | 2,088.93M |
|
Depreciation & Amortization - Total
|
| 137.04M | 138.33M | 135.24M | 122.76M | 116.76M | 132.53M | 140.62M | 152.64M | 158.97M | 164.26M | 178.04M | 159.41M | 161.49M | 208.01M | 230.83M | 216.09M |
|
Selling, General & Administrative
|
690.79M | 725.28M | 702.92M | 718.12M | 834.60M | 796.50M | 806.50M | 834.70M | 857.56M | 879.68M | 980.61M | 1,029.41M | 977.26M | 1,222.00M | 1,269.10M | 1,433.30M | 1,431.81M |
|
Restructuring Costs
|
| | | | 38.07M | | 17.75M | | 0.59M | | | 1.54M | | | | | |
|
Other Operating Expenses
|
| | | | -7.77M | | -13.67M | | | | | | | | | | |
|
Operating Expenses
|
690.79M | 862.32M | 841.25M | 853.37M | 995.42M | 913.27M | 956.78M | 975.32M | 1,010.80M | 1,038.65M | 1,144.88M | 1,208.99M | 1,136.68M | 1,383.49M | 1,477.11M | 1,664.13M | 1,647.91M |
|
Operating Income
|
382.80M | 310.39M | 339.55M | 269.33M | 394.61M | 141.06M | 155.76M | 319.88M | 331.48M | 302.79M | 337.13M | 233.34M | -271.35M | 591.07M | 247.05M | 222.72M | 427.30M |
|
EBIT
|
382.80M | 310.39M | 339.55M | 269.33M | 394.61M | 141.06M | 155.76M | 319.88M | 331.48M | 302.79M | 337.13M | 233.34M | -271.35M | 591.07M | 247.05M | 222.72M | 427.30M |
|
Other Non Operating Income
|
18.91M | -3.27M | 2.25M | 5.87M | 7.43M | 1.02M | 3.74M | 1.99M | 3.79M | -15.62M | 4.50M | 5.73M | 3.70M | 2.49M | 10.46M | 10.95M | 7.16M |
|
Non Operating Income
|
18.91M | -3.27M | 2.25M | 5.87M | 7.43M | 1.02M | 3.74M | 1.99M | 3.79M | -15.62M | 4.50M | 5.73M | 3.70M | 2.49M | 10.46M | 10.95M | 7.16M |
|
EBT
|
377.70M | 304.38M | 317.38M | 275.21M | 402.04M | 142.08M | 159.50M | 321.87M | 335.26M | 287.17M | 345.10M | 245.28M | -294.21M | 558.92M | 178.49M | 239.86M | 453.10M |
|
Tax Provisions
|
147.72M | 120.17M | 121.64M | 99.93M | 169.40M | 59.09M | 74.88M | 108.58M | 122.81M | 83.01M | 87.61M | 54.02M | -83.00M | 152.14M | 53.36M | 113.28M | 112.90M |
|
Profit After Tax
|
229.98M | 213.40M | 195.73M | 175.28M | 264.10M | 82.98M | 88.79M | 218.14M | 212.45M | 204.16M | 261.90M | 191.26M | -209.27M | 419.63M | 125.14M | 170.04M | 329.38M |
|
Income from Continuing Operations
|
229.98M | 184.20M | 195.73M | 175.28M | 232.64M | 82.98M | 84.62M | 213.29M | 212.45M | 204.16M | 257.49M | 191.26M | -211.21M | 406.78M | 125.14M | 126.58M | 340.20M |
|
Consolidated Net Income
|
-50.92M | -71.98M | -89.25M | -23.57M | -31.99M | 82.98M | -8.46M | 4.85M | 212.45M | 204.16M | 257.49M | 191.26M | -211.21M | 406.78M | 125.14M | 126.58M | 340.20M |
|
Income towards Parent Company
|
-50.92M | -71.98M | -89.25M | -23.57M | -31.99M | 82.98M | -8.46M | 4.85M | 212.45M | 204.16M | 257.49M | 191.26M | -211.21M | 406.78M | 125.14M | 126.58M | 340.20M |
|
Net Income towards Common Stockholders
|
-50.92M | -71.98M | -89.25M | -23.57M | -31.99M | 82.98M | -8.46M | 4.85M | 212.45M | 204.16M | 257.49M | 191.26M | -211.21M | 406.78M | 125.14M | 126.58M | 340.20M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
206.16M | 207.77M | 195.69M | 193.75M | 198.03M | 192.79M | 194.49M | 194.64M | 181.88M | 177.31M | 176.43M | 166.98M | 166.18M | 168.62M | 187.41M | 197.54M | 192.10M |
|
Shares Outstanding (Diluted Average)
|
207.58M | 209.51M | 201.82M | | | | | | | | | | | | | | |
|
EBITDA
|
382.80M | 447.44M | 477.88M | 404.58M | 517.36M | 257.82M | 288.29M | 460.49M | 484.12M | 461.76M | 501.39M | 411.38M | -111.93M | 752.56M | 455.06M | 453.55M | 643.40M |
|
Tax Rate
|
39.11% | 39.48% | 38.33% | 36.31% | 42.13% | 41.59% | 46.95% | 33.73% | 36.63% | 28.91% | 25.39% | 22.02% | 28.21% | 27.22% | 29.89% | 47.23% | 24.92% |