|
Revenue
|
2,928.63M | 3,468.78M | 4,158.06M | 4,510.81M | 4,116.90M | 3,744.03M | 3,518.68M | 3,326.74M | 3,492.69M | 3,590.11M | 3,623.07M | 3,125.38M | 3,712.77M | 3,697.75M | 4,280.68M | 4,948.59M |
|
Cost of Revenue
|
2,334.08M | 1,251.35M | 1,607.83M | 1,694.10M | 1,541.46M | 1,430.46M | 1,361.14M | 1,298.17M | 1,408.85M | 1,430.19M | 1,472.15M | 1,234.18M | 1,400.77M | 1,593.21M | 1,587.27M | 1,773.93M |
|
Gross Profit
|
594.54M | 2,217.43M | 2,550.22M | 2,816.71M | 2,575.43M | 2,313.57M | 2,157.54M | 2,028.57M | 2,083.84M | 2,159.92M | 2,150.92M | 1,891.20M | 2,311.99M | 2,104.54M | 2,693.41M | 3,174.66M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 172.80M | 172.60M | 167.20M | 141.40M | 129.70M | 138.50M | 150.80M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | 552.55M | 681.18M | 750.49M |
|
Restructuring Costs
|
| | | | 81.50M | 8.43M | -1.60M | | | | | | | | | |
|
Other Operating Expenses
|
| 10.06M | -3.47M | 19.33M | 23.07M | 15.24M | 6.44M | 26.21M | 16.94M | 5.92M | 1.40M | 5.05M | 8.33M | 2.67M | 5.87M | 6.63M |
|
Operating Expenses
|
| | | | 81.50M | 8.43M | -1.60M | | | 172.80M | 172.60M | 167.20M | 141.40M | 682.25M | 819.68M | 901.28M |
|
Operating Income
|
594.54M | 237.18M | 221.38M | 374.23M | 80.82M | 113.52M | 72.84M | 15.19M | 72.05M | 127.37M | 70.07M | -20.47M | 343.08M | 92.65M | 484.67M | 740.82M |
|
EBIT
|
594.54M | 237.18M | 221.38M | 374.23M | 80.82M | 113.52M | 72.84M | 15.19M | 72.05M | 127.37M | 70.07M | -20.47M | 343.08M | 92.65M | 484.67M | 740.82M |
|
Interest & Investment Income
|
| | | | | | | | | | | | 3.85M | 4.60M | 29.98M | 39.93M |
|
EBT
|
78.95M | 233.82M | 217.81M | 366.94M | 73.28M | 99.15M | 54.59M | -3.48M | 55.16M | 116.37M | 62.33M | -48.74M | 308.97M | 67.02M | 484.30M | 768.68M |
|
Tax Provisions
|
40.56M | 78.11M | 74.67M | 129.93M | 18.65M | 47.33M | 16.03M | -11.20M | 44.64M | 37.56M | 17.37M | 60.21M | 38.91M | 56.63M | 148.89M | 194.66M |
|
Profit After Tax
|
0.25M | 155.71M | 143.93M | 237.01M | 54.63M | 51.82M | 38.56M | 7.72M | 10.53M | 78.81M | 44.96M | -108.95M | 270.07M | 10.38M | 335.41M | 574.02M |
|
Net Income - Minority
|
| | | | | | -4.66M | -8.60M | -10.09M | -9.72M | -12.37M | -12.68M | -11.23M | | | |
|
Investment Income
|
5.94M | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | 2.98M | 3.76M | 3.43M | 4.27M | 5.60M | 5.07M | 7.06M | 7.57M | 7.29M | 7.79M |
|
Income from Continuing Operations
|
38.40M | 155.71M | 143.14M | 237.01M | 54.63M | 51.82M | 38.56M | 7.72M | 10.53M | 78.81M | 44.96M | -108.95M | 270.07M | 10.38M | 335.41M | 574.02M |
|
Consolidated Net Income
|
38.40M | 155.71M | 0.80M | 237.01M | 54.63M | 51.82M | 38.56M | 7.72M | 10.53M | 78.81M | 44.96M | -108.95M | 270.07M | 10.38M | 335.41M | 574.02M |
|
Income towards Parent Company
|
38.40M | 155.71M | 0.80M | 237.01M | 54.63M | 51.82M | 33.90M | -0.89M | 0.43M | 69.09M | 32.59M | -121.64M | 258.83M | 10.38M | 335.41M | 574.02M |
|
Net Income towards Common Stockholders
|
38.40M | 155.71M | 0.80M | 237.01M | 54.63M | 51.82M | 33.90M | -0.89M | 0.43M | 69.09M | 32.59M | -121.64M | 258.83M | 10.38M | 335.41M | 574.02M |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
| 87.85M | 85.96M | 78.17M | 76.40M | 69.34M | 67.20M | 67.67M | 68.10M | 65.85M | 62.75M | 62.39M | 56.49M | 49.00M | 50.41M | 50.37M |
|
Shares Outstanding (Diluted Average)
|
| 89.85M | 89.54M | 83.17M | 78.67M | 72.94M | 69.42M | 68.28M | 69.40M | 69.14M | 65.78M | 62.55M | 62.64M | 52.33M | 52.73M | 52.97M |
|
EBITDA
|
13.96M | 158.00M | 156.90M | 217.43M | 47.00M | -10.84M | 7.52M | -2.73M | 36.77M | 71.41M | 38.53M | -107.44M | 257.67M | -20.00M | 336.97M | 570.83M |
|
Interest Expenses
|
| | | | | | | | | | | | 37.96M | 30.24M | 30.35M | 12.08M |
|
Tax Rate
|
51.37% | 33.41% | 34.28% | 35.41% | 25.45% | 47.74% | 29.37% | | 80.92% | 32.28% | 27.87% | | 12.59% | 84.50% | 30.74% | 25.32% |