|
Revenue
|
3,535.91M | 3,403.74M | 3,490.03M | 3,515.97M | 3,763.08M | 3,502.01M | 3,620.06M | 3,947.77M | 3,702.35M | 3,594.63M | 3,486.20M | 3,545.95M | 3,710.28M | 3,574.82M | 3,586.91M | 3,543.82M | 3,735.38M | 3,621.63M | 3,593.28M | 3,654.12M | 3,965.12M | 3,939.31M | 3,971.61M | 3,913.60M | 4,265.35M | 3,999.99M | 4,010.76M | 3,951.24M | 4,253.60M | 3,731.56M | 2,152.25M | 2,692.15M | 2,743.80M | 2,819.70M | 2,981.22M | 3,551.30M | 3,948.30M | 3,860.53M | 4,127.40M | 1,751.07M | 3,913.72M | 3,916.20M | 4,053.05M | 4,200.29M | 4,407.80M | 4,199.91M | 4,376.10M | 4,416.90M | 4,552.10M | 4,279.30M | 4,626.45M | 5,048.47M | 4,831.55M |
|
Cost of Revenue
|
3,171.54M | 3,132.23M | 3,178.09M | 3,179.29M | 3,354.82M | 3,159.81M | 3,275.41M | 3,573.88M | 3,287.28M | 3,239.21M | 3,164.70M | 3,189.23M | 3,294.52M | 3,209.71M | 3,233.88M | 3,152.29M | 3,299.33M | 3,226.20M | 3,232.37M | 3,231.08M | 3,522.23M | 3,563.01M | 3,526.29M | 3,386.38M | 3,794.45M | 3,639.96M | 3,594.98M | 3,503.28M | 3,768.11M | 3,407.59M | 2,265.61M | 2,552.35M | 2,535.63M | 2,592.24M | 2,686.14M | 3,193.07M | 3,571.05M | 3,491.24M | 3,747.83M | 1,805.44M | 3,591.80M | 3,621.41M | 3,754.55M | 3,806.91M | 4,045.08M | 3,869.15M | 4,040.87M | 4,019.92M | 4,151.23M | 3,919.65M | 4,256.34M | 4,632.44M | 4,415.37M |
|
Gross Profit
|
364.38M | 271.51M | 311.94M | 336.69M | 408.26M | 342.20M | 344.65M | 373.89M | 415.07M | 355.41M | 321.50M | 356.72M | 415.75M | 365.11M | 353.02M | 391.53M | 436.05M | 395.43M | 360.91M | 423.04M | 442.89M | 376.30M | 445.31M | 527.22M | 470.90M | 360.03M | 415.78M | 447.96M | 485.48M | 323.97M | -113.36M | 139.80M | 208.17M | 227.46M | 295.08M | 358.23M | 377.25M | 369.29M | 379.57M | -54.37M | 321.92M | 294.80M | 298.50M | 393.38M | 362.72M | 330.76M | 335.23M | 396.98M | 400.87M | 359.65M | 370.11M | 416.02M | 416.18M |
|
Selling, General & Administrative
|
55.66M | 55.99M | 52.53M | 63.72M | 114.22M | 96.08M | 78.45M | 94.11M | 87.89M | 75.42M | 79.29M | 74.14M | 74.14M | 72.71M | 61.32M | 75.18M | 65.47M | 78.72M | 79.79M | 75.19M | 92.17M | 88.44M | 101.72M | 94.80M | 104.13M | 88.28M | 78.19M | 96.66M | 83.25M | 75.07M | 66.18M | 82.51M | 90.06M | 84.78M | 84.64M | 87.27M | 101.45M | 95.02M | 98.69M | -36.80M | 67.64M | 66.22M | 64.67M | 75.13M | 90.19M | 62.56M | 65.40M | 65.48M | 70.39M | 68.41M | 65.70M | 73.94M | 72.67M |
|
Other Operating Expenses
|
3,304.94M | 3,267.53M | 3,313.90M | 3,316.91M | 3,491.64M | 3,285.12M | 3,400.33M | 3,708.41M | 3,412.56M | 3,364.36M | 3,290.03M | 3,317.51M | 3,422.04M | 3,330.00M | 3,356.25M | 3,593.27M | 3,425.86M | 3,351.49M | 3,358.81M | 3,648.45M | 3,730.21M | 3,808.53M | 3,773.00M | 3,282.35M | 3,870.84M | 3,788.87M | 3,825.98M | 0.01M | 3,995.63M | 3,754.16M | 2,413.67M | 2,703.57M | 2,674.20M | 2,729.56M | 2,822.34M | 3,331.67M | 3,706.56M | 3,623.52M | 3,880.80M | 1,802.63M | 3,694.40M | 3,724.57M | 3,855.86M | 3,909.68M | 4,150.62M | 3,978.27M | 4,149.00M | 4,132.67M | 4,264.44M | 4,036.71M | 4,378.16M | 4,756.70M | 4,541.33M |
|
Operating Expenses
|
3,360.60M | 3,323.52M | 3,366.43M | 3,380.63M | 3,605.86M | 3,381.20M | 3,478.77M | 3,802.52M | 3,500.45M | 3,439.77M | 3,369.32M | 3,391.65M | 3,496.18M | 3,402.71M | 3,417.56M | 3,668.44M | 3,491.33M | 3,430.21M | 3,438.60M | 3,723.64M | 3,822.38M | 3,896.97M | 3,874.72M | 3,377.16M | 3,974.97M | 3,877.15M | 3,904.16M | 3,495.73M | 4,078.89M | 3,829.24M | 2,479.85M | 2,786.09M | 2,764.26M | 2,814.35M | 2,906.97M | 3,418.95M | 3,808.01M | 3,718.54M | 3,979.49M | 1,765.83M | 3,762.03M | 3,790.80M | 3,920.54M | 3,984.81M | 4,240.81M | 4,040.83M | 4,214.40M | 4,198.15M | 4,334.82M | 4,105.12M | 4,443.86M | 4,830.64M | 4,614.00M |
|
Operating Income
|
175.32M | 80.22M | 123.60M | 135.34M | 157.22M | 120.81M | 141.28M | 145.29M | 201.90M | 154.85M | 116.88M | 154.30M | 214.09M | 172.11M | 169.34M | 190.76M | 244.06M | 191.42M | 154.68M | 211.47M | 216.87M | 134.99M | 186.66M | 279.88M | 373.36M | 122.83M | 188.82M | 206.18M | 254.29M | -97.68M | -327.60M | -93.94M | -20.47M | 5.35M | 74.25M | 132.32M | 140.25M | 141.99M | 147.89M | -14.72M | 151.69M | 125.36M | 132.51M | 215.47M | 166.95M | 159.09M | 161.68M | 218.79M | 217.26M | 174.18M | 182.59M | 217.82M | 217.55M |
|
EBIT
|
175.32M | 80.22M | 123.60M | 135.34M | 157.22M | 120.81M | 141.28M | 145.29M | 201.90M | 154.85M | 116.88M | 154.30M | 214.09M | 172.11M | 169.34M | 190.76M | 244.06M | 191.42M | 154.68M | 211.47M | 216.87M | 134.99M | 186.66M | 279.88M | 373.36M | 122.83M | 188.82M | 206.18M | 254.29M | -97.68M | -327.60M | -93.94M | -20.47M | 5.35M | 74.25M | 132.32M | 140.25M | 141.99M | 147.89M | -14.72M | 151.69M | 125.36M | 132.51M | 215.47M | 166.95M | 159.09M | 161.68M | 218.79M | 217.26M | 174.18M | 182.59M | 217.82M | 217.55M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.56M | -86.38M | -81.48M | -84.30M | -75.80M | -89.70M | -86.40M | -90.02M | -81.92M |
|
EBT
|
61.97M | -66.91M | 42.68M | 52.89M | 73.87M | 18.73M | 70.10M | 67.00M | 129.98M | 83.65M | 45.65M | 82.72M | 142.80M | 100.40M | 65.60M | 122.22M | 178.40M | 93.80M | 93.20M | 155.24M | 142.74M | 42.34M | 96.90M | 189.88M | 290.40M | 38.66M | 106.60M | 120.53M | 174.71M | -197.50M | -421.83M | -203.10M | -120.90M | -90.93M | 39.60M | 39.35M | 47.23M | 52.31M | 56.42M | -108.74M | 50.73M | 11.75M | 396.25M | 104.79M | 52.39M | 72.71M | 80.20M | 159.60M | 141.50M | 84.47M | 96.19M | 108.38M | 135.63M |
|
Tax Provisions
|
18.78M | -27.00M | 14.71M | 12.76M | 28.95M | 5.62M | 23.18M | 22.47M | 44.36M | 23.54M | 11.62M | 25.50M | 49.34M | 33.87M | 20.72M | 38.77M | 52.94M | 23.56M | 27.83M | 42.12M | -149.70M | 14.62M | 24.17M | 14.34M | 39.71M | 9.35M | 23.54M | 35.12M | 28.82M | 4.52M | -165.52M | -54.11M | -39.50M | -13.27M | 7.04M | 5.09M | 4.52M | 16.76M | 15.94M | -28.79M | 12.74M | -2.34M | 109.57M | -3.54M | 23.87M | 19.71M | 22.08M | 37.31M | 35.76M | 22.50M | 24.23M | 21.10M | 39.13M |
|
Profit After Tax
|
43.19M | -40.10M | 27.97M | 40.13M | 44.92M | 13.12M | 46.92M | 44.51M | 85.50M | 59.82M | 33.76M | 56.87M | 93.34M | 66.35M | 44.77M | 83.34M | 125.34M | 70.15M | 65.30M | 113.14M | 292.28M | 27.57M | 72.58M | 175.46M | 250.68M | 29.35M | 82.95M | 85.56M | 145.76M | -202.26M | -256.44M | -148.59M | -81.38M | -77.66M | 32.56M | 34.26M | 42.71M | 35.75M | 40.48M | 75.75M | 74.15M | 56.04M | 338.48M | 205.43M | 28.54M | 53.45M | 58.13M | 122.41M | 105.70M | 61.97M | 71.95M | 87.24M | 96.50M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.93M | | | | | | | | 375.97M | 0.03M | | | | 25.10M | | | | | |
|
Income from Non-Controlling Interests
|
0.38M | 0.20M | 0.23M | 0.21M | 0.15M | 0.20M | 0.04M | 0.10M | 0.12M | 0.28M | 0.28M | 0.35M | 0.09M | 0.14M | 0.09M | 0.10M | 0.10M | 0.08M | 0.07M | 0.02M | 0.16M | 0.15M | 0.14M | 0.11M | -0.01M | -0.04M | 0.11M | -0.14M | 0.12M | 0.24M | 0.13M | -0.40M | -0.14M | -0.09M | 0.01M | -1.17M | 0.10M | -0.20M | 0.15M | -0.35M | -0.50M | -0.16M | 0.07M | 0.01M | -0.02M | -0.45M | -0.01M | -0.16M | 0.08M | 0.12M | 0.17M | 0.10M | 0.34M |
|
Income from Continuing Operations
|
43.19M | -39.90M | 27.97M | 40.13M | 44.92M | 13.12M | 46.92M | 44.53M | 85.62M | 60.10M | 34.04M | 57.22M | 93.46M | 66.53M | 44.88M | 83.44M | 125.46M | 70.24M | 65.37M | 113.12M | 292.44M | 27.72M | 72.73M | 175.54M | 250.69M | 29.31M | 83.06M | 85.41M | 145.88M | -202.02M | -256.31M | -148.99M | -81.40M | -77.66M | 32.56M | 34.26M | 42.71M | 35.55M | 40.48M | -79.95M | 38.00M | 14.09M | 286.68M | 108.33M | 28.52M | 53.00M | 58.12M | 122.29M | 105.74M | 61.97M | 71.95M | 87.29M | 96.50M |
|
Consolidated Net Income
|
43.19M | -39.90M | 27.97M | 40.13M | 44.92M | 13.12M | 46.92M | 44.53M | 85.62M | 60.10M | 34.04M | 57.22M | 93.46M | 66.53M | 44.88M | 83.44M | 125.46M | 70.24M | 65.37M | 113.12M | 292.44M | 27.72M | 72.73M | 175.54M | 250.69M | 29.31M | 83.06M | 85.41M | 145.88M | -202.02M | -256.31M | -148.99M | -81.40M | -77.66M | 32.56M | 34.26M | 42.71M | 35.55M | 40.48M | -79.95M | 35.65M | 41.79M | 51.88M | 97.11M | | | | | 105.74M | 61.97M | 71.95M | 87.29M | 96.50M |
|
Income towards Parent Company
|
43.19M | -39.90M | 27.97M | 40.13M | 44.92M | 13.12M | 46.92M | 44.53M | 85.62M | 60.10M | 34.04M | 57.22M | 93.46M | 66.53M | 44.88M | 83.44M | 125.46M | 70.24M | 65.37M | 113.12M | 292.44M | 27.72M | 72.73M | 175.54M | 250.69M | 29.31M | 83.06M | 85.41M | 145.88M | -202.02M | -256.31M | -148.99M | -81.40M | -77.66M | 32.56M | 34.26M | 42.71M | 35.55M | 40.48M | -79.95M | 35.65M | 41.79M | 51.88M | 97.11M | | | | | 105.74M | 61.97M | 71.95M | 87.29M | 96.50M |
|
Net Income towards Common Stockholders
|
43.19M | -39.90M | 27.97M | 40.13M | 44.92M | 13.12M | 46.92M | 44.53M | 85.62M | 60.10M | 34.04M | 57.22M | 93.46M | 66.53M | 44.88M | 83.44M | 125.46M | 70.24M | 65.37M | 113.12M | 292.44M | 27.72M | 72.73M | 175.54M | 250.69M | 29.31M | 83.06M | 85.41M | 145.88M | -202.02M | -256.31M | -148.99M | -81.40M | -77.66M | 32.56M | 34.26M | 42.71M | 35.55M | 40.48M | -79.95M | 35.65M | 41.79M | 51.88M | 97.11M | | | | | 105.74M | 61.97M | 71.95M | 87.29M | 96.50M |
|
EPS (Basic)
|
0.21 | -0.20 | 0.14 | 0.20 | 0.22 | 0.06 | 0.20 | 0.20 | 0.36 | 0.25 | 0.14 | 0.24 | 0.39 | 0.28 | 0.18 | 0.34 | 0.51 | 0.29 | 0.27 | 0.46 | 1.19 | 0.11 | 0.30 | 0.71 | 1.02 | 0.12 | 0.34 | 0.35 | 0.59 | -0.80 | -1.01 | -0.58 | -0.32 | -0.30 | 0.13 | 0.14 | 0.17 | 0.14 | 0.16 | 0.30 | 0.29 | 0.21 | 1.30 | 0.79 | 0.11 | 0.20 | 0.22 | 0.47 | 0.40 | 0.23 | 0.27 | 0.33 | 0.37 |
|
EPS (Weighted Average and Diluted)
|
0.20 | -0.20 | 0.13 | 0.19 | 0.21 | 0.05 | 0.19 | 0.19 | 0.35 | 0.24 | 0.14 | 0.23 | 0.38 | 0.27 | 0.18 | 0.34 | 0.50 | 0.28 | 0.26 | 0.45 | 1.16 | 0.11 | 0.29 | 0.68 | 0.99 | 0.12 | 0.33 | 0.34 | 0.57 | -0.80 | -1.01 | -0.58 | -0.32 | -0.30 | 0.13 | 0.14 | 0.17 | 0.14 | 0.16 | 0.29 | 0.28 | 0.21 | 1.29 | 0.78 | 0.11 | 0.20 | 0.22 | 0.46 | 0.39 | 0.23 | 0.27 | 0.32 | 0.36 |
|
Shares Outstanding (Weighted Average)
|
201.99M | 201.73M | 201.61M | 201.92M | 206.46M | 230.69M | 231.85M | 225.87M | 234.62M | 237.45M | 238.72M | 237.62M | 240.52M | 241.90M | 242.83M | 242.29M | 244.76M | 245.08M | 244.40M | 244.45M | 245.09M | 245.65M | 246.03M | 245.77M | 246.89M | 246.54M | 246.93M | 246.85M | 248.73M | 252.35M | 252.94M | 251.83M | 253.67M | 254.51M | 255.21M | 254.75M | 256.47M | 257.10M | 257.56M | 257.31M | | | 260.92M | 260.59M | 262.05M | 262.84M | 263.39M | 263.05M | 264.88M | 264.85M | 264.12M | | 263.13M |
|
Shares Outstanding (Diluted Average)
|
209.11M | 208.84M | 208.70M | 209.37M | 215.29M | 243.38M | 243.74M | 237.45M | 244.72M | 246.02M | 247.22M | 246.62M | 247.61M | 248.27M | 249.06M | 248.76M | 252.59M | 251.94M | 251.55M | 251.56M | 252.24M | 252.49M | 252.23M | 253.35M | 253.66M | 251.35M | 251.27M | 252.01M | 254.12M | 252.35M | 252.94M | 251.83M | 253.67M | 254.51M | 257.37M | 254.75M | 258.05M | 258.75M | 259.22M | 259.07M | | | 262.75M | 262.59M | 264.29M | 265.28M | 266.58M | 266.20M | 268.69M | 268.08M | 267.18M | | 266.35M |
|
EBITDA
|
175.32M | 80.22M | 123.60M | 135.34M | 157.22M | 120.81M | 141.28M | 145.29M | 201.90M | 154.85M | 116.88M | 154.30M | 214.09M | 172.11M | 169.34M | 190.76M | 244.06M | 191.42M | 154.68M | 211.47M | 216.87M | 134.99M | 186.66M | 279.88M | 373.36M | 122.83M | 188.82M | 206.18M | 254.29M | -97.68M | -327.60M | -93.94M | -20.47M | 5.35M | 74.25M | 132.32M | 140.25M | 141.99M | 147.89M | -14.72M | 151.69M | 125.36M | 132.51M | 215.47M | 166.95M | 159.09M | 161.68M | 218.79M | 217.26M | 174.18M | 182.59M | 217.82M | 217.55M |
|
Interest Expenses
|
113.35M | 147.12M | 80.92M | 82.45M | 83.35M | 102.07M | 71.19M | 78.29M | 71.92M | 71.21M | 71.22M | 71.59M | 71.32M | 71.75M | 103.76M | 68.56M | 65.68M | 97.63M | 61.48M | 56.19M | 74.13M | 92.65M | 89.78M | 89.97M | 82.98M | 84.18M | 82.22M | 85.61M | 79.58M | 99.82M | 94.23M | 109.16M | 100.41M | 96.28M | 111.72M | 92.96M | 93.02M | 89.69M | 91.47M | 98.56M | 100.95M | 113.60M | 112.23M | 112.80M | 114.56M | 86.38M | 81.48M | | | | | | |
|
Tax Rate
|
30.30% | 40.36% | 34.45% | 24.12% | 39.20% | 29.98% | 33.07% | 33.53% | 34.13% | 28.14% | 25.44% | 30.83% | 34.55% | 33.73% | 31.59% | 31.73% | 29.68% | 25.12% | 29.86% | 27.13% | -104.88% | 34.54% | 24.95% | 7.55% | 13.67% | 24.18% | 22.08% | 29.14% | 16.50% | -2.29% | 39.24% | 26.64% | 32.67% | 14.59% | 17.77% | 12.94% | 9.58% | 32.04% | 28.25% | 26.48% | 25.10% | -19.88% | 27.65% | -3.38% | 45.57% | 27.10% | 27.53% | 23.38% | 25.27% | 26.63% | 25.19% | 19.47% | 28.85% |