|
Revenue
|
| 2,836.60M | 3,104.30M | 3,273.90M | 3,246.20M | 3,311.10M | 3,336.30M | 3,506.50M | 3,678.40M | 3,657.00M | 3,904.50M | 3,933.80M | 4,172.20M | 4,096.40M | 4,426.50M | 4,470.80M | 4,523.90M | 4,363.50M | 4,788.50M | 4,909.00M | 5,047.80M | 4,944.20M | 5,224.30M | 5,353.70M | 5,339.80M | 5,119.60M | 5,441.40M | 5,567.50M | 5,480.50M | 5,139.40M | 5,279.30M | 5,432.40M | 5,683.50M | 5,259.90M | 5,392.00M | 5,349.20M | 5,411.70M | 4,981.80M | 5,343.80M | 5,461.20M | 5,548.90M | 4,667.00M | 4,533.00M | 5,404.90M | 5,785.10M | 5,903.80M | 6,978.40M | 6,379.50M | 6,582.30M | 6,752.80M | 6,869.20M | 6,666.00M | 6,697.00M | 6,398.70M | 6,890.10M | 6,892.70M | 6,767.40M | 6,485.70M | 6,480.40M | 6,586.10M | 7,213.20M | 6,690.40M | 6,974.40M | 7,037.40M | 6,929.20M |
|
Cost of Revenue
|
| 2,328.20M | 2,575.00M | 2,728.50M | 2,701.70M | 2,744.90M | 2,752.90M | 2,931.30M | 3,099.20M | 3,054.00M | 3,276.50M | 3,311.20M | 3,539.60M | 3,432.40M | 3,730.40M | 3,774.20M | 3,820.70M | 3,656.10M | 4,043.60M | 4,156.10M | 4,264.30M | 4,144.30M | 4,405.20M | 4,523.40M | 4,527.60M | 4,293.70M | 4,599.60M | 4,731.10M | 4,671.40M | 4,319.60M | 4,453.20M | 4,586.50M | 4,816.30M | 4,417.60M | 4,540.20M | 4,493.90M | 4,563.80M | 4,132.60M | 4,453.00M | 4,573.80M | 4,653.30M | 3,853.80M | 3,738.00M | 4,433.40M | 4,798.40M | 4,871.00M | 5,652.10M | 5,107.60M | 5,260.70M | 5,443.90M | 5,507.50M | 5,353.20M | 5,415.10M | 5,112.30M | 5,554.80M | 5,598.10M | 5,552.20M | 5,287.80M | 5,317.30M | 5,403.30M | 5,971.60M | 5,470.50M | 5,699.00M | 5,799.00M | 5,714.40M |
|
Gross Profit
|
| 508.40M | 529.30M | 545.40M | 544.50M | 566.20M | 583.40M | 575.20M | 579.20M | 603.00M | 628.00M | 622.60M | 632.60M | 664.00M | 696.10M | 696.60M | 703.20M | 707.40M | 744.90M | 752.90M | 783.50M | 799.90M | 819.10M | 830.30M | 812.20M | 825.90M | 841.80M | 836.40M | 809.10M | 819.80M | 826.10M | 845.90M | 867.20M | 842.30M | 851.80M | 855.30M | 847.90M | 849.20M | 890.80M | 887.40M | 895.60M | 813.20M | 795.00M | 971.50M | 986.70M | 1,032.80M | 1,326.30M | 1,271.90M | 1,321.60M | 1,308.90M | 1,361.70M | 1,312.80M | 1,281.90M | 1,286.40M | 1,335.30M | 1,294.60M | 1,215.20M | 1,197.90M | 1,163.10M | 1,182.80M | 1,241.60M | 1,219.90M | 1,275.40M | 1,238.40M | 1,214.80M |
|
Selling, General & Administrative
|
| 373.40M | 383.10M | 402.90M | 392.70M | 407.70M | 417.60M | 411.40M | 412.70M | 432.90M | 438.60M | 435.80M | 442.00M | 473.30M | 494.10M | 485.10M | 482.50M | 500.70M | 524.60M | 522.30M | 532.00M | 557.60M | 568.70M | 568.70M | 568.50M | 588.70M | 585.20M | 591.30M | 584.20M | 595.30M | 611.30M | 607.50M | 622.10M | 626.80M | 625.30M | 626.20M | 631.50M | 623.00M | 637.00M | 653.80M | 644.80M | 600.70M | 547.90M | 641.40M | 632.00M | 647.90M | 748.90M | 723.70M | 755.70M | 741.40M | 754.80M | 763.20M | 766.70M | 782.70M | 842.90M | 819.30M | 808.30M | 793.10M | 825.80M | 811.30M | 833.70M | 821.90M | 854.70M | 850.10M | 835.50M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | -0.20M | 7.30M | 8.00M | 3.70M | 4.00M | 2.90M | 1.30M | 3.80M | 7.00M | 5.80M | 5.00M | 5.80M | 10.20M | 48.10M | 19.50M | 20.70M | 14.20M | 24.80M | 10.30M | 13.90M | 17.40M | 23.10M | 8.70M | 3.70M | 5.10M | 31.80M | -7.90M | 3.40M | -6.60M | 4.60M | -0.10M | 0.70M | 2.70M | 16.40M | 1.50M | | 23.00M | -1.30M | -7.60M | 1.40M | -0.10M | 14.30M | -1.20M | -3.10M | 46.70M | 4.10M | -0.30M | -4.20M | 46.80M | 11.90M |
|
Operating Expenses
|
| 373.40M | 383.10M | 402.90M | 392.70M | 407.70M | 417.60M | 411.40M | 412.70M | 432.90M | 438.60M | 435.80M | 442.00M | 473.30M | 494.10M | 485.10M | 482.50M | 500.70M | 524.60M | 522.30M | 532.00M | 557.60M | 568.70M | 568.70M | 568.50M | 588.70M | 585.20M | 591.30M | 584.20M | 595.30M | 611.30M | 607.50M | 622.10M | 626.80M | 625.30M | 626.20M | 631.50M | 623.00M | 637.00M | 653.80M | 644.80M | 600.70M | 547.90M | 641.40M | 632.00M | 647.90M | 748.90M | 723.70M | 755.70M | 741.40M | 754.80M | 763.20M | 766.70M | 782.70M | 842.90M | 819.30M | 808.30M | 793.10M | 825.80M | 811.30M | 833.70M | 821.90M | 854.70M | 850.10M | 835.50M |
|
Operating Income
|
| 115.10M | 126.00M | 120.90M | 134.70M | 140.00M | 144.40M | 144.10M | 143.50M | 148.70M | 164.20M | 163.70M | 168.70M | 169.40M | 180.90M | 187.20M | 202.80M | 189.10M | 197.80M | 207.40M | 226.50M | 214.90M | 222.10M | 235.70M | 200.40M | 207.40M | 226.50M | 219.00M | 236.60M | 206.70M | 196.20M | 211.20M | 229.30M | 185.80M | 191.20M | 203.60M | 197.30M | 190.80M | 203.50M | 193.50M | 235.80M | -219.30M | 201.40M | 271.70M | 309.40M | 336.90M | 530.20M | 503.30M | 532.40M | 519.00M | 558.10M | 522.50M | 424.90M | 443.30M | 439.20M | 419.50M | 349.90M | 340.30M | 275.00M | 350.70M | 339.50M | 336.00M | 217.60M | 372.40M | 313.90M |
|
EBIT
|
| 115.10M | 126.00M | 120.90M | 134.70M | 140.00M | 144.40M | 144.10M | 143.50M | 148.70M | 164.20M | 163.70M | 168.70M | 169.40M | 180.90M | 187.20M | 202.80M | 189.10M | 197.80M | 207.40M | 226.50M | 214.90M | 222.10M | 235.70M | 200.40M | 207.40M | 226.50M | 219.00M | 236.60M | 206.70M | 196.20M | 211.20M | 229.30M | 185.80M | 191.20M | 203.60M | 197.30M | 190.80M | 203.50M | 193.50M | 235.80M | -219.30M | 201.40M | 271.70M | 309.40M | 336.90M | 530.20M | 503.30M | 532.40M | 519.00M | 558.10M | 522.50M | 424.90M | 443.30M | 439.20M | 419.50M | 349.90M | 340.30M | 275.00M | 350.70M | 339.50M | 336.00M | 217.60M | 372.40M | 313.90M |
|
Interest & Investment Income
|
| 0.20M | 0.30M | 0.30M | 0.60M | 0.30M | 0.30M | | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | | 0.10M | | | 0.10M | 0.10M | | 0.10M | | | | 0.10M | 0.40M | 0.30M | 0.30M | 0.40M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.30M | 0.30M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| -0.10M | -19.60M | -0.70M | | 1.70M | 0.50M | -2.40M | -2.00M | 2.00M | -1.40M | 2.50M | 0.50M | 1.60M | 1.30M | -0.70M | 3.40M | 1.50M | 0.90M | 1.10M | -1.60M | 1.10M | 0.50M | -4.30M | 1.40M | -3.40M | 4.20M | 2.60M | 0.30M | 3.00M | 1.80M | 1.60M | 2.90M | 0.80M | 0.20M | 2.30M | -3.10M | 1.90M | -0.30M | 2.60M | 29.90M | -2.90M | 214.60M | 6.50M | -73.80M | 11.00M | 8.90M | -0.80M | 5.20M | -6.40M | -13.70M | -4.60M | 10.00M | 5.20M | 4.40M | -5.00M | 19.80M | 7.00M | -0.10M | 2.10M | 0.80M | -13.20M | 12.30M | 7.80M | 6.50M |
|
Non Operating Income
|
| -0.10M | -0.30M | -0.70M | 2.60M | 1.70M | 0.50M | -2.40M | -0.30M | 2.00M | -1.40M | 2.50M | 0.50M | 1.60M | 1.30M | -0.70M | 3.40M | 1.50M | 0.90M | 1.10M | -0.60M | 1.10M | 0.50M | -4.30M | 1.40M | -3.40M | 4.20M | 2.60M | 0.30M | 3.00M | 1.80M | 1.60M | 2.90M | 0.80M | 0.20M | 2.30M | -3.10M | 1.90M | -0.30M | 2.60M | 29.90M | -2.90M | 214.60M | 6.50M | -73.80M | 11.00M | 8.90M | -0.80M | 5.20M | -6.40M | -13.70M | -4.60M | 10.00M | 5.20M | 4.40M | -5.00M | 19.80M | 7.00M | -0.10M | 2.10M | 0.80M | -13.20M | 12.30M | 7.80M | 6.50M |
|
EBT
|
| 96.60M | 82.00M | 93.60M | 109.30M | 114.50M | 118.40M | 115.60M | 112.80M | 119.60M | 129.60M | 132.60M | 135.00M | 135.90M | 146.60M | 151.60M | 170.30M | 155.80M | 164.20M | 173.80M | 188.50M | 181.50M | 186.80M | 195.30M | 159.10M | 156.90M | 183.10M | 174.80M | 187.50M | 159.80M | 144.90M | 157.90M | 173.90M | 126.20M | 129.60M | 145.10M | 128.50M | 126.10M | 138.20M | 137.10M | 211.20M | -271.20M | 376.50M | 243.50M | 201.30M | 317.30M | 511.60M | 473.50M | 506.00M | 477.80M | 504.50M | 473.50M | 377.70M | 380.30M | 364.80M | 327.40M | 277.70M | 253.30M | 174.20M | 247.40M | 241.80M | 234.00M | 138.40M | 287.60M | 224.50M |
|
Tax Provisions
|
| 37.80M | 32.00M | 35.10M | 41.20M | 44.20M | 45.10M | 44.90M | 42.90M | 46.10M | 50.60M | 50.70M | 52.10M | 52.70M | 56.50M | 58.80M | 60.60M | 60.30M | 63.50M | 67.10M | 71.60M | 69.80M | 71.60M | 76.30M | 61.30M | 60.70M | 71.00M | 67.00M | 71.90M | 61.60M | 57.20M | 60.30M | 22.40M | 32.90M | 32.20M | 32.80M | 35.60M | 34.00M | 37.20M | 37.10M | 53.50M | -39.00M | 96.60M | 60.90M | 49.80M | 77.80M | 126.70M | 111.80M | 118.80M | 115.70M | 128.00M | 120.80M | 91.30M | 92.50M | 92.30M | 83.70M | 61.50M | 63.20M | 44.00M | 61.60M | 55.70M | 58.50M | 52.00M | 72.50M | 52.40M |
|
Profit After Tax
|
| 58.80M | 50.00M | 58.50M | 68.10M | 70.30M | 73.30M | 70.70M | 69.90M | 73.50M | 79.00M | 81.90M | 82.90M | 83.20M | 90.10M | 92.80M | 109.70M | 95.50M | 100.70M | 106.70M | 116.90M | 111.70M | 115.20M | 119.00M | 97.80M | 96.20M | 112.10M | 107.80M | 115.60M | 98.20M | 87.70M | 97.60M | 151.50M | 93.70M | 97.60M | 112.30M | 92.70M | 92.10M | 101.00M | 100.00M | 157.70M | -232.30M | 279.90M | 182.60M | 151.50M | 239.50M | 384.90M | 361.70M | 387.20M | 362.10M | 376.50M | 352.70M | 286.40M | 288.70M | 272.50M | 243.70M | 216.20M | 190.10M | 130.20M | 185.80M | 186.10M | 175.50M | 86.40M | 215.10M | 172.10M |
|
Income from Continuing Operations
|
| 58.80M | 50.00M | 58.50M | 68.10M | 70.30M | 73.30M | 70.70M | 69.90M | 73.50M | 79.00M | 81.90M | 82.90M | 83.20M | 90.10M | 92.80M | 109.70M | 95.50M | 100.70M | 106.70M | 116.90M | 111.70M | 115.20M | 119.00M | 97.80M | 96.20M | 112.10M | 107.80M | 115.60M | 98.20M | 87.70M | 97.60M | 151.50M | 93.30M | 97.40M | 112.30M | 92.90M | 92.10M | 101.00M | 100.00M | 157.70M | -232.20M | 279.90M | 182.60M | 151.50M | 239.50M | 384.90M | 361.70M | 387.20M | 362.10M | 376.50M | 352.70M | 286.40M | 287.80M | 272.50M | 243.70M | 216.20M | 190.10M | 130.20M | 185.80M | 186.10M | 175.50M | 86.40M | 215.10M | 172.10M |
|
Consolidated Net Income
|
| -3.60M | -2.80M | -1.60M | -0.80M | -0.90M | -1.40M | | -0.50M | -0.50M | -0.40M | -0.30M | 0.30M | -0.20M | -0.20M | -0.20M | -0.30M | -0.40M | -0.30M | -0.20M | -0.20M | -0.20M | -0.10M | -0.50M | -0.30M | -0.30M | -0.10M | -0.50M | -0.30M | -0.10M | | -0.10M | -0.20M | 0.40M | 0.20M | -0.30M | -0.20M | -0.10M | -0.20M | -0.50M | | -0.10M | -0.10M | | | -0.10M | -0.10M | | -0.10M | | -0.20M | -0.10M | | 0.90M | | | | | | | | 175.50M | 86.40M | 215.10M | 172.10M |
|
Income towards Parent Company
|
| -3.60M | -2.80M | -1.60M | -0.80M | -0.90M | -1.40M | | -0.50M | -0.50M | -0.40M | -0.30M | 0.30M | -0.20M | -0.20M | -0.20M | -0.30M | -0.40M | -0.30M | -0.20M | -0.20M | -0.20M | -0.10M | -0.50M | -0.30M | -0.30M | -0.10M | -0.50M | -0.30M | -0.10M | | -0.10M | -0.20M | 0.40M | 0.20M | -0.30M | -0.20M | -0.10M | -0.20M | -0.50M | | -0.10M | -0.10M | | | -0.10M | -0.10M | | -0.10M | | -0.20M | -0.10M | | 0.90M | | | | | | | | 175.50M | 86.40M | 215.10M | 172.10M |
|
Net Income towards Common Stockholders
|
| -3.60M | -2.80M | -1.60M | -0.80M | -0.90M | -1.40M | | -0.50M | -0.50M | -0.40M | -0.30M | 0.30M | -0.20M | -0.20M | -0.20M | -0.30M | -0.40M | -0.30M | -0.20M | -0.20M | -0.20M | -0.10M | -0.50M | -0.30M | -0.30M | -0.10M | -0.50M | -0.30M | -0.10M | | -0.10M | -0.20M | 0.40M | 0.20M | -0.30M | -0.20M | -0.10M | -0.20M | -0.50M | | -0.10M | -0.10M | | | -0.10M | -0.10M | | -0.10M | | -0.20M | -0.10M | | 0.90M | | | | | | | | 175.50M | 86.40M | 215.10M | 172.10M |
|
EPS (Basic)
|
| 0.34 | 0.31 | 0.40 | -0.01 | 0.47 | 0.50 | 0.49 | 0.00 | 0.56 | 0.65 | 0.68 | 0.00 | 0.69 | 0.74 | 0.76 | 0.00 | 0.80 | 0.85 | 0.91 | 0.00 | 0.98 | 1.01 | 1.06 | 0.89 | 0.90 | 1.09 | 1.06 | 1.14 | 0.97 | 0.87 | 1.00 | 1.61 | 1.02 | 1.08 | 1.24 | 1.03 | 1.02 | 1.12 | 1.11 | 1.75 | -2.58 | 3.18 | 2.07 | 1.73 | 2.88 | 4.88 | 5.17 | 5.75 | 5.83 | 6.51 | 6.35 | 5.82 | 6.12 | 6.06 | 5.59 | 5.12 | 4.53 | 3.22 | 4.66 | 4.69 | 4.50 | 2.29 | 5.72 | 4.77 |
|
EPS (Weighted Average and Diluted)
|
| 0.34 | 0.31 | 0.39 | -0.01 | 0.46 | 0.49 | 0.48 | 0.00 | 0.56 | 0.64 | 0.66 | 0.00 | 0.68 | 0.73 | 0.75 | 0.00 | 0.79 | 0.83 | 0.90 | 0.00 | 0.97 | 1.00 | 1.05 | 0.88 | 0.90 | 1.08 | 1.05 | 1.14 | 0.97 | 0.86 | 1.00 | 1.60 | 1.01 | 1.07 | 1.24 | 1.03 | 1.02 | 1.12 | 1.11 | 1.74 | -2.58 | 3.18 | 2.05 | 1.71 | 2.85 | 4.83 | 5.12 | 5.68 | 5.78 | 6.48 | 6.31 | 5.77 | 6.07 | 6.02 | 5.54 | 5.09 | 4.49 | 3.20 | 4.61 | 4.61 | 4.45 | 2.26 | 5.65 | 4.68 |
|
Shares Outstanding (Weighted Average)
|
176.50M | 170.70M | 149.30M | 160.00M | 156.90M | 149.10M | 148.20M | 146.90M | 144.80M | 130.30M | 126.00M | 124.40M | 123.80M | 121.30M | 121.40M | 121.80M | 121.30M | 119.50M | 119.30M | 118.50M | 117.30M | 113.90M | 113.80M | 113.30M | 112.70M | 106.70M | 104.80M | 103.80M | 103.10M | 101.30M | 101.20M | 99.90M | 97.80M | 92.10M | 91.40M | 91.10M | 90.90M | 90.50M | 90.20M | 90.10M | 90.10M | 90.00M | 89.00M | 88.80M | 88.30M | 83.10M | 81.00M | 77.30M | 74.20M | 62.10M | 59.90M | 58.50M | 56.30M | 47.20M | 46.10M | 45.30M | 44.60M | 42.00M | 41.20M | 40.80M | 40.50M | 39.00M | 38.40M | 38.20M | 37.60M |
|
Shares Outstanding (Diluted Average)
|
177.30M | 171.70M | | 161.40M | 158.60M | 151.80M | 150.90M | 149.50M | 147.30M | 132.30M | 128.00M | 126.40M | 125.80M | 123.00M | 123.30M | 123.50M | 123.30M | 121.30M | 121.10M | 120.20M | 118.90M | 115.10M | 115.10M | 114.60M | 113.90M | 107.40M | 105.50M | 104.50M | 103.80M | 101.60M | 101.60M | 100.30M | 98.20M | 92.70M | 91.90M | 91.60M | 91.30M | 90.70M | 90.40M | 90.40M | 90.50M | 90.00M | 89.00M | 89.00M | 88.70M | 83.90M | 81.80M | 78.10M | 75.00M | 62.60M | 60.30M | 58.90M | 56.70M | 47.60M | 46.40M | 45.60M | 44.90M | 42.30M | 41.50M | 41.10M | 40.90M | 39.40M | 38.90M | 38.60M | 38.10M |
|
EBITDA
|
| 115.10M | 126.00M | 120.90M | 134.70M | 140.00M | 144.40M | 144.10M | 143.50M | 148.70M | 164.20M | 163.70M | 168.70M | 169.40M | 180.90M | 187.20M | 202.80M | 189.10M | 197.80M | 207.40M | 226.50M | 214.90M | 222.10M | 235.70M | 200.40M | 207.40M | 226.50M | 219.00M | 236.60M | 206.70M | 196.20M | 211.20M | 229.30M | 185.80M | 191.20M | 203.60M | 197.30M | 190.80M | 203.50M | 193.50M | 235.80M | -219.30M | 201.40M | 271.70M | 309.40M | 336.90M | 530.20M | 503.30M | 532.40M | 519.00M | 558.10M | 522.50M | 424.90M | 443.30M | 439.20M | 419.50M | 349.90M | 340.30M | 275.00M | 350.70M | 339.50M | 336.00M | 217.60M | 372.40M | 313.90M |
|
Interest Expenses
|
| 9.00M | 14.70M | 16.10M | 16.30M | 16.30M | 15.90M | 16.40M | 17.40M | 20.50M | 22.50M | 22.20M | 21.70M | 22.30M | 22.00M | 22.30M | 21.70M | 21.60M | 21.30M | 21.70M | 22.10M | 21.40M | 21.60M | 21.40M | 26.50M | 28.30M | 28.70M | 28.90M | 29.60M | 28.80M | 29.20M | 30.00M | 32.20M | 32.30M | 29.70M | 28.40M | 29.00M | 27.80M | 27.70M | 26.10M | 25.10M | 23.50M | 23.20M | 23.60M | 23.40M | 21.20M | 20.90M | 24.10M | 26.80M | 29.60M | 34.10M | 33.70M | 37.50M | 41.10M | 46.00M | 48.80M | 45.50M | 44.60M | 46.80M | 44.90M | 43.40M | 42.30M | 46.20M | 45.10M | 46.40M |
|
Tax Rate
|
| 39.13% | 39.02% | 37.50% | 37.69% | 38.60% | 38.09% | 38.84% | 38.03% | 38.55% | 39.04% | 38.24% | 38.59% | 38.78% | 38.54% | 38.79% | 35.58% | 38.70% | 38.67% | 38.61% | 37.98% | 38.46% | 38.33% | 39.07% | 38.53% | 38.69% | 38.78% | 38.33% | 38.35% | 38.55% | 39.48% | 38.19% | 12.88% | 26.07% | 24.85% | 22.61% | 27.70% | 26.96% | 26.92% | 27.06% | 25.33% | 14.38% | 25.66% | 25.01% | 24.74% | 24.52% | 24.77% | 23.61% | 23.48% | 24.22% | 25.37% | 25.51% | 24.17% | 24.32% | 25.30% | 25.57% | 22.15% | 24.95% | 25.26% | 24.90% | 23.04% | 25.00% | 37.57% | 25.21% | 23.34% |