|
Revenue
|
453.60M | 439.50M | 435.10M | 482.40M | 459.50M | 463.20M | 459.10M | 447.40M | 546.10M | 562.80M | 578.40M | 546.80M | 649.90M | 650.40M | 673.20M | 674.10M | 779.50M | 835.80M | 890.20M | 915.00M | 1,179.30M | 1,286.80M | 1,245.40M | 1,231.30M | 1,371.40M | 1,454.80M | 1,334.90M | 1,300.40M | 1,427.10M | 1,482.30M | 1,385.00M | 1,646.40M | 1,489.50M | 1,593.70M | 1,599.00M | 1,837.70M | 1,660.40M | 1,778.50M | 1,657.40M | 1,990.60M | 1,657.80M | 1,825.20M | 1,721.40M | 1,866.90M | 1,584.00M | 1,849.10M | 1,703.60M | 2,165.00M | 1,933.50M | 2,138.20M | 1,972.70M | 2,435.30M | 2,043.00M | 2,044.00M | 2,028.30M | 2,706.10M | 2,441.90M | 2,492.00M | 2,432.00M | 3,256.70M | 2,775.40M | 2,806.80M | 2,716.10M | 3,727.40M | 3,220.80M | 3,365.60M | 3,628.20M |
|
Cost of Revenue
|
| | | 64.00M | | | | | 11.70M | 0.70M | 19.60M | 17.70M | 29.00M | 27.70M | 37.20M | 58.10M | 76.60M | 146.90M | 155.70M | 171.00M | 270.50M | 326.20M | 291.20M | 309.30M | 306.80M | 418.90M | 316.50M | 304.40M | 325.00M | 449.70M | 329.50M | 366.90M | 397.10M | 451.40M | 420.50M | 431.20M | 441.80M | 508.80M | 434.20M | 382.50M | 292.00M | 397.40M | 280.90M | 185.40M | 161.20M | 319.20M | 216.30M | 309.10M | 268.80M | 366.10M | 229.20M | 22.90M | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | 418.40M | 459.50M | 463.20M | 459.10M | | 534.40M | 562.10M | 558.80M | 529.10M | 620.90M | 622.70M | 636.00M | 616.00M | 702.90M | 688.90M | 734.50M | 744.00M | 908.80M | 960.60M | 954.20M | 922.00M | 1,064.60M | 1,035.90M | 1,018.40M | 996.00M | 1,102.10M | 1,032.60M | 1,055.50M | 1,279.50M | 1,092.40M | 1,142.30M | 1,178.50M | 1,406.50M | 1,218.60M | 1,269.70M | 1,223.20M | 1,608.10M | 1,365.80M | 1,427.80M | 1,440.50M | 1,681.50M | 1,422.80M | 1,529.90M | 1,487.30M | 1,855.90M | 1,664.70M | 1,772.10M | 1,743.50M | 2,412.40M | 2,043.00M | 2,044.00M | 2,028.30M | | | | | | | | | | | | |
|
Amortization - Intangibles
|
14.10M | 13.80M | 14.70M | 13.90M | 16.60M | 14.50M | 15.80M | 16.40M | 18.30M | 20.00M | 24.60M | 21.10M | 26.20M | 25.80M | 25.90M | 29.60M | 29.70M | 30.80M | 35.10M | 38.10M | 42.90M | 54.30M | 54.20M | 54.70M | 59.50M | 58.10M | 68.00M | 59.30M | 62.60M | 63.20M | 62.10M | 64.30M | 65.10M | 69.60M | 65.70M | 68.20M | 73.40M | 72.80M | 76.80M | 76.50M | 79.70M | 84.20M | 93.60M | 135.60M | 88.20M | 97.40M | 96.10M | 105.20M | 108.00M | 92.90M | 109.00M | 124.60M | 100.30M | 112.60M | 117.40M | 121.70M | 134.90M | 128.70M | 146.70M | 162.30M | 170.80M | 164.70M | 167.20M | 209.30M | 181.10M | 222.20M | 303.40M |
|
Depreciation & Amortization - Total
|
7.50M | 7.70M | 7.70M | 7.70M | 8.00M | 8.30M | 8.30M | 8.10M | 9.10M | 9.40M | 9.30M | 9.70M | 10.20M | 10.70M | 10.80M | 10.80M | 13.10M | 14.30M | 15.20M | 14.80M | 16.60M | 18.60M | 19.40M | 21.50M | 22.80M | 23.80M | 25.80M | 24.70M | 26.00M | 25.70M | 27.20M | 29.50M | 30.20M | 30.50M | 30.90M | 30.60M | 30.80M | 33.40M | 33.00M | 34.00M | 35.30M | 35.10M | 36.00M | 36.80M | 34.40M | 36.50M | 37.40M | 38.10M | 37.20M | 38.40M | 37.50M | 35.20M | 40.00M | 32.90M | 36.60M | 37.70M | 40.80M | 43.00M | 43.50M | 45.40M | 40.80M | 45.30M | 46.50M | 44.10M | 49.70M | 54.10M | 58.10M |
|
Restructuring Costs
|
1.40M | 1.20M | 1.50M | 1.90M | -0.90M | -3.90M | 0.30M | 0.80M | -2.50M | -4.30M | -0.20M | 2.50M | -5.20M | 3.70M | 2.40M | 4.40M | -2.50M | -0.40M | 0.20M | 5.10M | 7.00M | 4.50M | 0.90M | 10.60M | 5.60M | 9.70M | 14.70M | 3.90M | 13.20M | 4.10M | 10.90M | 11.80M | 5.10M | 10.60M | 3.40M | 7.40M | -6.00M | 5.80M | 2.40M | 2.90M | 3.40M | 5.70M | 3.30M | -89.00M | 15.70M | 20.10M | 20.30M | 15.00M | 13.80M | 34.20M | 56.60M | 20.90M | -33.80M | -16.20M | 112.10M | 41.80M | 9.40M | -2.50M | 329.30M | -16.10M | 18.80M | -15.30M | 38.60M | 15.80M | -5.60M | 28.90M | 6.90M |
|
Other Operating Expenses
|
370.60M | 367.50M | 395.50M | 429.90M | 2.50M | 5.60M | 1.20M | 1.20M | 4.40M | 6.60M | 2.30M | 0.10M | 7.40M | 1.30M | -0.10M | 1.50M | 5.40M | 3.30M | 3.00M | 1.80M | 3.60M | 0.60M | -9.00M | 6.40M | -1.30M | -6.00M | 554.20M | 0.30M | -9.20M | 0.20M | 23.90M | 6.70M | 0.10M | 5.70M | -1.60M | 2.30M | 10.90M | 1.30M | 1.90M | 2.70M | 2.40M | 1.40M | 5.20M | 99.60M | -8.00M | -14.20M | -12.00M | -6.00M | 4.60M | -26.00M | -47.30M | -11.50M | 47.80M | 35.60M | -93.90M | -22.00M | 10.40M | 20.40M | -309.50M | 34.90M | -3.80M | 29.10M | -24.50M | 2.80M | 2,705.30M | 2,935.70M | 3,383.20M |
|
Operating Expenses
|
379.50M | 376.40M | 404.70M | 439.50M | 395.60M | 392.80M | 433.30M | 423.90M | 480.20M | 491.80M | 531.00M | -514.30M | -558.80M | -574.10M | -627.80M | -631.80M | -682.10M | -750.30M | -840.90M | 860.30M | 1,067.40M | 1,191.40M | -1219.10M | 1,200.40M | 1,242.90M | 1,349.10M | 1,306.50M | 1,244.70M | 1,289.60M | 1,387.40M | 1,425.20M | 1,446.80M | 1,435.40M | 1,516.80M | 1,490.20M | 1,595.40M | 1,556.80M | 1,688.20M | 1,614.20M | 1,668.80M | 1,552.30M | 1,710.40M | 1,637.40M | 1,510.90M | 1,412.30M | 1,639.60M | 1,569.90M | 1,756.60M | 1,711.20M | 1,906.80M | 1,859.70M | 1,897.60M | 1,690.70M | 1,729.00M | 1,906.30M | 2,100.30M | 2,144.50M | 2,127.90M | 2,514.30M | 2,484.00M | 2,409.80M | 2,403.50M | 2,382.70M | 2,854.70M | 2,749.40M | 3,018.70M | 3,448.20M |
|
Operating Income
|
| | | -21.10M | 63.90M | 70.40M | 25.80M | | 54.20M | 70.30M | 27.80M | 1,043.40M | 1,179.70M | 1,196.80M | 1,263.80M | 1,247.80M | 1,385.00M | 1,439.20M | 1,575.40M | -116.30M | -158.60M | -230.80M | 2,173.30M | -278.40M | -178.30M | -313.20M | -288.10M | -248.70M | -187.50M | -354.80M | -369.70M | -167.30M | -343.00M | -374.50M | -311.70M | -188.90M | -338.20M | -418.50M | -391.00M | -60.70M | -186.50M | -282.60M | -196.90M | 170.60M | 10.50M | -109.70M | -82.60M | 99.30M | -46.50M | -134.70M | -116.20M | 514.80M | 352.30M | 315.00M | 122.00M | | | | | | | | | | | | |
|
EBIT
|
81.10M | 69.90M | 37.80M | -21.10M | 63.90M | 70.40M | 25.80M | 33.00M | 54.20M | 70.30M | 27.80M | 1,043.40M | 1,179.70M | 1,196.80M | 1,263.80M | 1,247.80M | 1,385.00M | 1,439.20M | 1,575.40M | -116.30M | -158.60M | -230.80M | 2,173.30M | -278.40M | -178.30M | -313.20M | -288.10M | -248.70M | -187.50M | -354.80M | -369.70M | -167.30M | -343.00M | -374.50M | -311.70M | -188.90M | -338.20M | -418.50M | -391.00M | -60.70M | -186.50M | -282.60M | -196.90M | 170.60M | 10.50M | -109.70M | -82.60M | 99.30M | -46.50M | -134.70M | -116.20M | 514.80M | 352.30M | 315.00M | 122.00M | 673.70M | 375.20M | 436.90M | -3.80M | 864.90M | 459.90M | 496.20M | 435.00M | 1,031.10M | 630.00M | 507.70M | 341.20M |
|
Interest & Investment Income
|
1.70M | 1.40M | 1.50M | | 2.10M | 1.60M | 1.80M | 1.90M | 2.20M | 2.60M | 1.40M | 2.20M | 3.10M | 2.70M | 2.40M | 1.30M | 1.60M | 2.60M | 2.60M | 1.30M | 3.40M | 18.40M | 18.20M | 13.10M | 12.30M | 13.10M | 15.70M | 10.30M | 12.50M | 13.60M | 16.90M | 12.30M | 13.60M | 14.90M | 17.00M | 13.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.20M | -32.40M | | | | | | | | | | | | | | | | |
|
EBT
|
74.10M | 63.10M | 30.40M | 42.90M | 63.90M | 70.40M | 25.80M | 23.50M | 65.90M | 71.00M | 47.40M | 32.50M | 91.10M | 76.30M | 45.40M | 42.30M | 97.40M | 85.50M | 49.30M | 53.90M | 111.90M | 95.40M | 30.30M | 30.90M | 128.50M | 105.70M | 28.40M | 55.70M | 137.50M | 94.90M | 45.50M | 199.60M | 54.10M | 76.90M | 29.20M | 242.30M | 103.60M | 90.30M | 43.20M | 321.80M | 105.50M | 114.80M | 84.00M | 356.00M | 171.70M | 209.50M | 133.70M | 408.40M | 222.30M | 231.40M | 113.00M | 537.70M | 352.30M | 315.00M | 122.00M | 605.80M | 297.40M | 364.10M | -82.30M | 772.70M | 365.60M | 403.30M | 333.40M | 872.70M | 471.40M | 346.90M | 180.00M |
|
Tax Provisions
|
30.30M | 21.50M | 11.00M | 13.70M | 22.00M | 24.20M | -20.20M | 8.30M | 24.20M | 24.30M | 6.90M | 4.40M | 19.40M | 14.60M | 11.90M | 1.80M | 3.90M | 10.90M | -35.30M | -3.10M | -1.80M | -5.90M | -47.00M | -1.50M | -19.10M | -35.20M | -39.80M | -2.20M | -18.20M | -35.50M | -50.60M | -42.40M | -24.20M | -41.20M | -49.30M | -43.70M | -20.10M | -48.10M | -102.10M | -29.90M | -15.90M | -22.30M | -70.60M | 0.60M | 9.90M | 21.70M | -101.00M | 14.70M | 20.50M | -7.20M | -135.00M | 98.60M | 67.20M | 58.70M | -13.50M | 119.20M | 61.60M | 80.90M | -42.70M | 160.00M | 80.20M | 89.20M | 74.60M | 163.80M | 105.20M | 73.30M | 25.70M |
|
Profit After Tax
|
43.80M | 41.60M | 19.40M | 29.20M | 44.00M | 46.20M | 54.70M | 15.20M | 41.70M | 46.70M | 40.50M | 28.10M | 71.70M | 61.70M | 33.50M | 40.50M | 93.50M | 74.60M | 60.00M | 49.30M | 109.00M | 93.60M | 51.50M | 21.90M | 139.30M | 133.30M | 62.30M | 46.50M | 150.00M | 122.80M | 95.10M | 242.00M | 78.30M | 118.10M | 71.50M | 286.00M | 123.70M | 138.40M | 117.30M | 334.10M | 110.10M | 126.10M | 98.50M | 355.40M | 161.80M | 187.80M | 142.20M | 393.70M | 201.80M | 238.60M | 120.90M | 439.10M | 285.10M | 256.30M | 135.50M | 486.60M | 235.80M | 283.20M | -35.60M | 612.70M | 285.40M | 314.10M | 258.80M | 708.90M | 366.20M | 273.60M | 154.30M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | 8.50M | 4.70M | 7.70M | 3.20M | 10.50M | 8.30M | 7.60M | 5.90M | 11.40M | 5.70M | 7.60M | 8.80M | 13.20M | 8.30M | 7.10M | 7.00M | 12.30M | 8.80M | 10.80M | 10.50M | 17.60M | 11.30M | 11.00M | 7.10M | 9.10M | 8.10M | 11.20M | 10.90M | 11.60M | 11.60M | 13.50M | 11.50M | 0.40M | 0.90M | 0.50M | | 0.10M | 1.30M | 2.50M | -7.90M | 4.30M | 2.00M | 1.50M | 0.20M | 4.50M | 0.40M | 0.90M | 3.20M |
|
Income from Continuing Operations
|
43.80M | 41.60M | 19.40M | 29.20M | 41.90M | 46.20M | 46.00M | 15.20M | 41.70M | 46.70M | 40.50M | 28.10M | 71.70M | 61.70M | 33.50M | 40.50M | 93.50M | 74.60M | 84.60M | 57.00M | 113.70M | 101.30M | 77.30M | 32.40M | 147.60M | 140.90M | 68.20M | 57.90M | 155.70M | 130.40M | 96.10M | 242.00M | 78.30M | 118.10M | 78.50M | 286.00M | 123.70M | 138.40M | 145.30M | 351.70M | 121.40M | 137.10M | 154.60M | 355.40M | 161.80M | 187.80M | 234.70M | 393.70M | 201.80M | 238.60M | 248.00M | 439.10M | 285.10M | 256.30M | 135.50M | 486.60M | 235.80M | 283.20M | -39.60M | 612.70M | 285.40M | 314.10M | 258.80M | 708.90M | 366.20M | 273.60M | 154.30M |
|
Consolidated Net Income
|
43.80M | | -1.20M | 29.20M | 2.10M | | 8.70M | 15.20M | 41.70M | 46.70M | 40.50M | 28.10M | 71.70M | 61.70M | 33.50M | 40.50M | 93.50M | 74.60M | 84.60M | 57.00M | 113.70M | 101.30M | 77.30M | 32.40M | 147.60M | 140.90M | 68.20M | 57.90M | 155.70M | 130.40M | 96.10M | 242.00M | 78.30M | 118.10M | 78.50M | 286.00M | 123.70M | 138.40M | 145.30M | 351.70M | 121.40M | 137.10M | 154.60M | 355.40M | 161.80M | 187.80M | 234.70M | 393.70M | 201.80M | 238.60M | 248.00M | 439.10M | 285.10M | 256.30M | 135.50M | 486.60M | 235.80M | 283.20M | -39.60M | 612.70M | 285.40M | 314.10M | 258.80M | 708.90M | 366.20M | 273.60M | 154.30M |
|
Income towards Parent Company
|
43.80M | | -1.20M | 29.20M | 2.10M | | 8.70M | 15.20M | 41.70M | 46.70M | 40.50M | 28.10M | 71.70M | 61.70M | 33.50M | 40.50M | 93.50M | 74.60M | 84.60M | 57.00M | 113.70M | 101.30M | 77.30M | 32.40M | 147.60M | 140.90M | 68.20M | 57.90M | 155.70M | 130.40M | 96.10M | 242.00M | 78.30M | 118.10M | 78.50M | 286.00M | 123.70M | 138.40M | 145.30M | 351.70M | 121.40M | 137.10M | 154.60M | 355.40M | 161.80M | 187.80M | 234.70M | 393.70M | 201.80M | 238.60M | 248.00M | 439.10M | 285.10M | 256.30M | 135.50M | 486.60M | 235.80M | 283.20M | -39.60M | 612.70M | 285.40M | 314.10M | 258.80M | 708.90M | 366.20M | 273.60M | 154.30M |
|
Net Income towards Common Stockholders
|
43.80M | | -1.20M | 29.20M | 2.10M | | 8.70M | 15.20M | 41.70M | 46.70M | 40.50M | 28.10M | 71.70M | 61.70M | 33.50M | 40.50M | 93.50M | 74.60M | 84.60M | 57.00M | 113.70M | 101.30M | 77.30M | 32.40M | 147.60M | 140.90M | 68.20M | 57.90M | 155.70M | 130.40M | 96.10M | 242.00M | 78.30M | 118.10M | 78.50M | 286.00M | 123.70M | 138.40M | 145.30M | 351.70M | 121.40M | 137.10M | 154.60M | 355.40M | 161.80M | 187.80M | 234.70M | 393.70M | 201.80M | 238.60M | 248.00M | 439.10M | 285.10M | 256.30M | 135.50M | 486.60M | 235.80M | 283.20M | -39.60M | 612.70M | 285.40M | 314.10M | 258.80M | 708.90M | 366.20M | 273.60M | 154.30M |
|
EPS (Basic)
|
0.44 | 0.41 | 0.18 | 0.28 | 0.42 | 0.44 | 0.51 | 0.14 | 0.38 | 0.41 | 0.36 | 0.24 | 0.60 | 0.50 | 0.27 | 0.32 | 0.73 | 0.57 | 0.45 | 0.37 | 0.71 | 0.58 | 0.30 | 0.13 | 0.82 | 0.76 | 0.34 | 0.26 | 0.85 | 0.69 | 0.43 | 1.28 | 0.39 | 0.61 | 0.39 | 1.51 | 0.63 | 0.70 | 0.64 | 1.81 | 0.59 | 0.68 | 0.53 | 1.83 | 0.81 | 0.92 | 0.74 | 1.96 | 0.94 | 1.09 | 0.50 | 2.10 | 1.35 | 1.21 | 0.64 | 2.29 | 1.09 | 1.30 | -0.16 | 2.80 | 1.30 | 1.43 | 1.12 | 2.76 | 1.43 | 1.06 | 0.58 |
|
EPS (Weighted Average and Diluted)
|
0.44 | 0.41 | 0.18 | 0.28 | 0.42 | 0.44 | 0.51 | 0.14 | 0.37 | 0.41 | 0.35 | 0.24 | 0.59 | 0.50 | 0.27 | 0.32 | 0.73 | 0.57 | 0.45 | 0.36 | 0.70 | 0.58 | 0.30 | 0.13 | 0.81 | 0.75 | 0.35 | 0.26 | 0.84 | 0.69 | 0.43 | 1.27 | 0.39 | 0.61 | 0.38 | 1.48 | 0.62 | 0.68 | 0.62 | 1.77 | 0.58 | 0.66 | 0.51 | 1.79 | 0.79 | 0.90 | 0.72 | 1.92 | 0.92 | 1.06 | 0.49 | 2.05 | 1.33 | 1.19 | 0.62 | 2.24 | 1.07 | 1.28 | -0.16 | 2.74 | 1.27 | 1.39 | 1.10 | 2.72 | 1.40 | 1.04 | 0.58 |
|
EBITDA
|
88.60M | 77.60M | 45.50M | -13.40M | 71.90M | 78.70M | 34.10M | 41.10M | 63.30M | 79.70M | 37.10M | 1,053.10M | 1,189.90M | 1,207.50M | 1,274.60M | 1,258.60M | 1,398.10M | 1,453.50M | 1,590.60M | -101.50M | -142.00M | -212.20M | 2,192.70M | -256.90M | -155.50M | -289.40M | -262.30M | -224.00M | -161.50M | -329.10M | -342.50M | -137.80M | -312.80M | -344.00M | -280.80M | -158.30M | -307.40M | -385.10M | -358.00M | -26.70M | -151.20M | -247.50M | -160.90M | 207.40M | 44.90M | -73.20M | -45.20M | 137.40M | -9.30M | -96.30M | -78.70M | 550.00M | 392.30M | 347.90M | 158.60M | 711.40M | 416.00M | 479.90M | 39.70M | 910.30M | 500.70M | 541.50M | 481.50M | 1,075.20M | 679.70M | 561.80M | 399.30M |
|
Interest Expenses
|
7.00M | 6.80M | 7.40M | 8.60M | 8.70M | 8.60M | 8.70M | 9.50M | 10.60M | 10.30M | 10.40M | 10.60M | 10.80M | 10.70M | 10.90M | 11.20M | 11.90M | 13.10M | 13.90M | 16.20M | 21.20M | 25.90M | 25.70M | 25.60M | 26.00M | 25.60M | 25.80M | 25.80M | 27.20M | 28.50M | 28.30M | 29.90M | 31.60M | 31.40M | 31.20M | 31.30M | 33.90M | 36.70M | 36.50M | 40.20M | 44.90M | 46.60M | 48.10M | 50.50M | 50.00M | 48.10M | 47.80M | 48.10M | 56.20M | 60.30M | 61.50M | 63.90M | 64.60M | 64.40M | 64.00M | 67.90M | 77.80M | 72.80M | 78.50M | 92.20M | 94.30M | 92.90M | 101.60M | 158.40M | 158.60M | 160.80M | 161.20M |
|
Tax Rate
|
40.89% | 34.07% | 36.18% | 31.93% | 34.43% | 34.38% | -78.29% | 35.32% | 36.72% | 34.23% | 14.56% | 13.54% | 21.30% | 19.13% | 26.21% | 4.26% | 4.00% | 12.75% | -71.60% | -5.75% | -1.61% | -6.18% | -155.12% | -4.85% | -14.86% | -33.30% | -140.14% | -3.95% | -13.24% | -37.41% | -111.21% | -21.24% | -44.73% | -53.58% | -168.84% | -18.04% | -19.40% | -53.27% | -236.34% | -9.29% | -15.07% | -19.43% | -84.05% | 0.17% | 5.77% | 10.36% | -75.54% | 3.60% | 9.22% | -3.11% | -119.47% | 18.34% | 19.07% | 18.63% | -11.07% | 19.68% | 20.71% | 22.22% | 51.88% | 20.71% | 21.94% | 22.12% | 22.38% | 18.77% | 22.32% | 21.13% | 14.28% |