|
Revenue
|
487.47M | 307.11M | 314.69M | 447.46M | 456.42M | 360.73M | 367.17M | 374.42M | 476.59M | 360.56M | 343.71M | 438.93M | 452.26M | 343.58M | 340.63M | 410.53M | 440.50M | 307.49M | 289.48M | 404.28M | 446.58M | 312.58M | 301.56M | 411.85M | 446.49M | 337.33M | 313.65M | 387.31M | 418.17M | 318.84M | 303.35M | 402.12M | 436.47M | 314.50M | 297.10M | 397.86M | 409.36M | 319.30M | 296.01M | 372.22M | 396.48M | 300.81M | 283.77M | 364.56M | 390.23M | 278.59M | 272.65M | 380.42M | 412.87M | 298.25M | 296.01M | 431.80M | 462.05M | 378.57M | 359.45M | 509.94M | 474.63M | 379.94M | 379.63M | 517.81M | 609.00M | 402.00M | 394.00M | 533.00M | 617.00M | 411.00M | 403.00M |
|
Cost of Revenue
|
57.73M | 57.49M | 55.33M | 59.35M | 55.75M | 58.33M | 59.96M | 78.39M | 59.68M | 68.70M | 60.58M | 72.97M | 65.32M | 64.98M | 66.46M | 80.02M | 65.44M | 65.78M | 69.60M | 75.40M | 67.34M | 67.35M | 72.51M | 79.64M | 73.17M | 73.11M | 74.31M | 82.62M | 75.78M | 78.67M | 75.16M | 76.13M | 72.44M | 78.84M | 75.93M | 82.93M | 77.30M | 81.08M | 78.39M | 81.50M | 83.98M | 87.72M | 80.11M | 93.40M | 94.50M | 86.20M | 85.55M | 88.36M | 87.56M | 94.05M | 85.62M | 98.89M | 94.53M | 104.48M | 101.70M | 104.29M | 104.98M | 103.07M | 102.47M | 103.48M | 111.00M | 109.00M | 107.00M | 114.00M | 128.00M | 124.00M | 125.00M |
|
Gross Profit
|
429.74M | 249.62M | 259.36M | 388.11M | 400.67M | 302.40M | 307.21M | 296.03M | 416.90M | 291.86M | 283.13M | 365.96M | 386.94M | 278.60M | 274.18M | 330.51M | 375.06M | 241.70M | 219.88M | 328.88M | 379.24M | 245.23M | 229.05M | 332.21M | 373.32M | 264.22M | 239.33M | 304.68M | 342.39M | 240.17M | 228.19M | 325.99M | 364.03M | 235.66M | 221.17M | 314.93M | 332.06M | 238.22M | 217.62M | 290.72M | 312.50M | 213.09M | 203.66M | 271.16M | 295.73M | 192.39M | 187.09M | 292.06M | 325.31M | 204.20M | 210.38M | 332.91M | 367.52M | 274.08M | 257.75M | 405.65M | 369.65M | 276.87M | 277.16M | 414.32M | 498.00M | 293.00M | 287.00M | 419.00M | 489.00M | 287.00M | 278.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 6.73M | 6.61M | 0.67M | 0.98M | 0.96M | 1.10M | 19.66M | 0.01M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
421.62M | 249.03M | -15.17M | 403.43M | 388.59M | 298.98M | 329.43M | 311.55M | 394.19M | 306.92M | 310.06M | 380.60M | 375.86M | 297.56M | 314.02M | 369.48M | 358.36M | 252.52M | 259.65M | 340.13M | 356.24M | 249.85M | 268.80M | 345.09M | 356.92M | 279.97M | 277.74M | 316.94M | 312.09M | 257.25M | 263.75M | 319.59M | 319.04M | 255.28M | 257.47M | 307.34M | 314.48M | 265.04M | 258.60M | 293.94M | 309.75M | 261.03M | 253.53M | 291.23M | 308.04M | 243.67M | 244.15M | 293.34M | 310.98M | 266.50M | 271.79M | 361.43M | 379.08M | 354.28M | 340.04M | 446.60M | 398.03M | 336.13M | 341.54M | 418.30M | 508.00M | 347.00M | 345.00M | 431.00M | 492.00M | 354.00M | 343.00M |
|
Operating Expenses
|
421.62M | 249.03M | 290.94M | 403.43M | 388.59M | 298.98M | 329.43M | 311.55M | 394.19M | 306.92M | 310.06M | 380.60M | 375.86M | 297.56M | 314.02M | 369.48M | 358.36M | 252.52M | 259.65M | 340.13M | 356.24M | 249.85M | 268.80M | 345.09M | 356.92M | 279.97M | 277.74M | 316.94M | 312.09M | 257.25M | 263.75M | 319.59M | 319.04M | 256.56M | 264.20M | 313.95M | 315.15M | 266.02M | 259.57M | 295.04M | 329.41M | 261.04M | 253.53M | 291.25M | 308.04M | 243.67M | 244.15M | 293.34M | 310.98M | 266.50M | 271.79M | 361.43M | 379.08M | 354.28M | 340.04M | 446.60M | 398.03M | 336.13M | 341.54M | 418.30M | 508.00M | 347.00M | 345.00M | 431.00M | 492.00M | 354.00M | 343.00M |
|
Operating Income
|
65.84M | 58.08M | 23.75M | 52.98M | 67.82M | 61.75M | 37.74M | 62.87M | 82.39M | 53.64M | 33.65M | 58.32M | 76.39M | 46.02M | 26.61M | 41.05M | 82.14M | 54.97M | 29.83M | 64.15M | 90.34M | 62.73M | 32.76M | 66.75M | 89.58M | 57.36M | 35.91M | 70.37M | 106.08M | 61.59M | 39.59M | 82.53M | 117.43M | 57.95M | 32.90M | 83.91M | 94.21M | 53.28M | 36.44M | 77.18M | 67.07M | 39.77M | 30.24M | 73.31M | 82.19M | 34.93M | 28.50M | 87.08M | 101.89M | 31.75M | 24.21M | 70.37M | 82.97M | 24.28M | 19.40M | 63.35M | 76.60M | 43.81M | 38.09M | 99.50M | 101.00M | 55.00M | 49.00M | 102.00M | 125.00M | 57.00M | 60.00M |
|
EBIT
|
65.84M | 58.08M | 23.75M | 52.98M | 67.82M | 61.75M | 37.74M | 62.87M | 82.39M | 53.64M | 33.65M | 58.32M | 76.39M | 46.02M | 26.61M | 41.05M | 82.14M | 54.97M | 29.83M | 64.15M | 90.34M | 62.73M | 32.76M | 66.75M | 89.58M | 57.36M | 35.91M | 70.37M | 106.08M | 61.59M | 39.59M | 82.53M | 117.43M | 57.95M | 32.90M | 83.91M | 94.21M | 53.28M | 36.44M | 77.18M | 67.07M | 39.77M | 30.24M | 73.31M | 82.19M | 34.93M | 28.50M | 87.08M | 101.89M | 31.75M | 24.21M | 70.37M | 82.97M | 24.28M | 19.40M | 63.35M | 76.60M | 43.81M | 38.09M | 99.50M | 101.00M | 55.00M | 49.00M | 102.00M | 125.00M | 57.00M | 60.00M |
|
Non Operating Investment Income
|
| | | | | 0.01M | -0.14M | -2.53M | 0.10M | -0.14M | -0.56M | 0.11M | -0.44M | | -2.43M | | | | | | | | -0.03M | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | 0.30M | 0.39M | 0.17M | 0.29M | 0.28M | 0.46M | 0.30M | 0.28M | | 0.17M | | | | | | | | 0.15M | | 0.26M | | 0.12M | | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-16.96M | -0.21M | 0.15M | 1.42M | -1.70M | -0.97M | -0.81M | 5.97M | -0.63M | -0.80M | -1.63M | 6.49M | 1.71M | 1.60M | -0.42M | -0.18M | 2.15M | 2.19M | 0.49M | 0.73M | 2.60M | 3.06M | 2.61M | 3.08M | 2.23M | 1.84M | 2.12M | 3.11M | 2.42M | 3.04M | 1.56M | -7.00M | 1.06M | -0.19M | -0.02M | -1.46M | -4.48M | 1.91M | -1.38M | 2.49M | 0.91M | -8.27M | 0.18M | 23.92M | 0.38M | -0.53M | 2.17M | 2.80M | 3.68M | 10.04M | 10.27M | 9.31M | 4.85M | 13.93M | 3.96M | 40.25M | 6.43M | 2.63M | 7.40M | 2.54M | 9.00M | 5.00M | 5.00M | 3.00M | 3.00M | -6.00M | 9.00M |
|
Non Operating Income
|
-0.56M | -0.21M | 0.15M | 6.09M | -1.70M | 2.08M | 1.68M | -3.22M | 1.91M | 1.60M | 1.96M | -2.03M | 1.71M | 1.60M | -0.42M | -0.18M | 2.15M | 2.19M | 0.49M | 0.73M | 2.60M | 3.06M | 2.61M | 3.08M | 2.23M | 1.84M | 2.12M | 3.11M | 2.42M | 3.04M | 1.56M | -7.00M | 1.06M | -0.19M | -0.02M | -1.46M | -4.48M | 1.91M | -1.38M | 2.49M | 0.91M | -8.27M | 0.18M | 23.92M | 0.38M | -0.53M | 2.17M | 2.80M | 3.68M | 10.04M | 10.27M | 9.31M | 4.85M | 13.93M | 3.96M | 40.25M | 6.43M | 2.63M | 7.40M | 2.54M | 9.00M | 5.00M | 5.00M | 3.00M | 3.00M | -6.00M | 9.00M |
|
EBT
|
48.89M | 41.91M | 8.58M | 35.59M | 47.18M | 41.88M | 18.36M | 38.67M | 66.04M | 37.11M | 15.35M | 41.67M | 59.35M | 28.89M | 7.57M | 20.75M | 68.34M | 38.55M | 11.85M | 46.48M | 74.75M | 47.96M | 17.83M | 51.57M | 72.71M | 40.09M | 18.87M | 53.95M | 88.01M | 44.00M | 19.87M | 63.53M | 95.48M | 34.77M | 9.61M | 58.83M | 65.67M | 30.85M | 11.68M | 54.46M | 145.90M | 23.27M | 4.96M | 54.01M | 56.96M | 9.53M | 5.74M | 64.31M | 80.18M | 16.47M | 8.93M | 53.78M | 60.73M | 10.45M | -5.64M | 72.46M | 48.22M | 11.67M | 10.93M | 66.18M | 73.00M | 24.00M | 18.00M | 68.00M | 91.00M | 15.00M | 31.00M |
|
Tax Provisions
|
-1.50M | 15.62M | -0.05M | 13.29M | 17.87M | 15.84M | 5.03M | 12.43M | 23.64M | 13.58M | 3.72M | 15.70M | 21.14M | 10.36M | 1.61M | 6.66M | 25.24M | 14.31M | 3.37M | 16.09M | 27.28M | 16.69M | 7.30M | 20.97M | 26.25M | 15.02M | 6.12M | 20.07M | 30.34M | 16.71M | 7.61M | 23.43M | 33.34M | 13.05M | 5.15M | 31.21M | 10.71M | 5.21M | 1.55M | 8.59M | 30.02M | -1.74M | -0.13M | 3.23M | 8.53M | -7.92M | 0.86M | -39.38M | 12.16M | 2.40M | -5.43M | 2.90M | -10.84M | -1.00M | 0.16M | -5.32M | -6.63M | -5.81M | -3.79M | -17.78M | 2.00M | 1.00M | | 6.00M | 12.00M | 1.00M | 2.00M |
|
Profit After Tax
|
31.42M | 26.29M | 8.63M | 22.30M | 29.32M | 26.05M | 13.33M | 26.25M | 42.40M | 23.53M | 11.64M | 25.97M | 38.39M | 18.53M | 5.96M | 16.09M | 43.10M | 25.73M | 11.93M | 31.67M | 48.98M | 100.87M | 10.53M | 32.24M | 46.46M | 25.27M | 13.04M | 38.54M | 57.66M | 27.29M | 12.26M | 40.10M | 62.14M | 21.77M | 4.46M | 27.61M | 54.96M | 25.64M | 10.13M | 45.87M | 115.88M | 25.32M | 5.09M | 50.78M | 48.42M | 17.45M | 4.88M | 58.73M | 68.02M | 14.07M | 14.37M | 50.88M | 71.56M | 11.45M | -5.80M | 77.78M | 54.84M | 17.48M | 14.72M | 83.95M | 71.00M | 23.00M | 18.00M | 67.00M | 79.00M | 14.00M | 29.00M |
|
Net Income - Minority
|
-11.10M | -9.51M | -11.04M | 0.67M | 0.67M | | | | | | | -0.17M | | | | -17.66M | -20.76M | -20.61M | -21.05M | -20.00M | -20.63M | 0.47M | 0.45M | -0.43M | 0.42M | 0.39M | 0.36M | -0.34M | 0.32M | 0.29M | 0.26M | 0.25M | 0.23M | 0.28M | -0.62M | -0.66M | -0.18M | -0.25M | -0.80M | -0.82M | -0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.39M | 0.44M | 0.49M | -0.53M | 0.51M | 0.51M | 0.99M | 0.52M | 0.48M | 0.53M | 0.94M | 1.37M | -0.17M | 0.35M | 0.18M | 0.23M | 0.76M | 0.07M | 0.52M | -0.13M | 0.48M | -0.29M | 0.02M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.01M | 0.02M | -0.05M | 0.01M | 0.04M | 0.07M | 0.07M | 0.01M | 0.03M | 0.09M | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
50.39M | 26.29M | 8.63M | 22.30M | 29.32M | 26.05M | 13.33M | 26.25M | 42.40M | 23.53M | 11.64M | 25.97M | 38.21M | 18.53M | 5.96M | 14.10M | 43.10M | 24.24M | 8.48M | 30.39M | 47.47M | 31.27M | 10.53M | 30.60M | 46.46M | 25.08M | 12.75M | 33.88M | 57.66M | 27.29M | 12.26M | 40.10M | 62.14M | 21.72M | 4.46M | 27.61M | 54.96M | 25.64M | 10.13M | 45.87M | 115.88M | 25.02M | 5.09M | 50.78M | 48.42M | 17.45M | 4.88M | 103.70M | 68.02M | 14.07M | 14.37M | 50.88M | 71.56M | 11.45M | -5.80M | 77.78M | 54.84M | 17.48M | 14.72M | 83.95M | 71.00M | 23.00M | 18.00M | 62.00M | 79.00M | 14.00M | 29.00M |
|
Consolidated Net Income
|
50.39M | 26.29M | 8.63M | 22.30M | 29.32M | 26.05M | 13.33M | 26.25M | 42.40M | 23.53M | 11.64M | 25.97M | 38.21M | 18.53M | 5.96M | 14.10M | 1.88M | 1.49M | 3.45M | 1.27M | 1.51M | 69.62M | -0.06M | 1.64M | | 0.20M | 0.29M | 4.66M | 57.66M | | | | 62.14M | 21.72M | 4.46M | 27.61M | 54.96M | 25.64M | 10.13M | 45.87M | 115.88M | 25.02M | 5.09M | 50.78M | 48.42M | 17.45M | 4.88M | 103.70M | 68.02M | 14.07M | 14.37M | 50.88M | 71.56M | 11.45M | -5.80M | 77.78M | 54.84M | 17.48M | 14.72M | 83.95M | 71.00M | 23.00M | 18.00M | 62.00M | 79.00M | 14.00M | 29.00M |
|
Income towards Parent Company
|
39.29M | 16.78M | -2.41M | 22.98M | 29.99M | 26.05M | 13.33M | 26.25M | 42.40M | 23.53M | 11.64M | 25.80M | 38.21M | 18.53M | 5.96M | -3.56M | -18.88M | -19.12M | -17.61M | -18.73M | -19.12M | 70.09M | 0.40M | 1.21M | 0.42M | 0.58M | 0.65M | 4.32M | 57.99M | 0.29M | 0.26M | 0.25M | 62.37M | 22.00M | 3.84M | 26.96M | 54.77M | 25.39M | 9.33M | 45.04M | 114.97M | 25.02M | 5.09M | 50.78M | 48.42M | 17.45M | 4.88M | 103.70M | 68.02M | 14.07M | 14.37M | 50.88M | 71.56M | 11.45M | -5.80M | 77.78M | 54.84M | 17.48M | 14.72M | 83.95M | 71.00M | 23.00M | 18.00M | 62.00M | 79.00M | 14.00M | 29.00M |
|
Net Income towards Common Stockholders
|
39.29M | 16.78M | -2.41M | 22.98M | 29.99M | 26.05M | 13.33M | 26.25M | 42.40M | 23.53M | 11.64M | 25.80M | 38.21M | 18.53M | 5.96M | -3.56M | -18.88M | -19.12M | -17.61M | -18.73M | -19.12M | 70.09M | 0.40M | 1.21M | 0.42M | 0.58M | 0.65M | 4.32M | 57.99M | 0.29M | 0.26M | 0.25M | 62.37M | 22.00M | 3.84M | 26.96M | 54.77M | 25.39M | 9.33M | 45.04M | 114.97M | 25.02M | 5.09M | 50.78M | 48.42M | 17.45M | 4.88M | 103.70M | 68.02M | 14.07M | 14.37M | 50.88M | 71.56M | 11.45M | -5.80M | 77.78M | 54.84M | 17.48M | 14.72M | 83.95M | 71.00M | 23.00M | 18.00M | 62.00M | 79.00M | 14.00M | 29.00M |
|
EPS (Basic)
|
719.40 | 0.47 | 0.15 | 0.42 | 546.52 | 0.47 | 0.24 | 0.47 | 0.74 | 0.41 | 0.20 | 0.45 | 0.65 | 0.32 | 0.10 | -0.06 | -0.32 | -0.32 | -0.29 | -0.31 | -0.32 | 1.16 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.07 | 0.93 | 0.00 | 0.00 | 0.00 | 0.97 | 0.34 | 0.06 | 0.43 | 0.83 | 0.39 | 0.14 | 0.70 | 1.76 | 0.38 | 0.08 | 0.76 | 0.72 | 0.26 | 0.07 | 0.86 | 0.98 | 0.20 | 0.21 | 0.72 | 1.00 | 0.16 | -0.08 | 1.07 | 0.73 | 0.23 | 0.19 | 1.09 | 0.91 | 0.29 | 0.23 | 0.85 | 0.98 | 0.17 | 0.36 |
|
EPS (Weighted Average and Diluted)
|
0.57 | 0.47 | 0.15 | 0.42 | 0.52 | 0.46 | 0.22 | 0.47 | 0.73 | 0.39 | 0.18 | 0.44 | 0.65 | 0.31 | 0.10 | -0.06 | 0.71 | 0.43 | 0.19 | -0.31 | 0.81 | 1.67 | 0.16 | 0.02 | 0.74 | 0.40 | 0.21 | 0.07 | 0.92 | 0.43 | 0.19 | 0.00 | 0.96 | 0.34 | 0.07 | 0.42 | 0.83 | 0.39 | 0.15 | 0.68 | 1.76 | 0.38 | 0.08 | 0.76 | 0.72 | 0.26 | 0.07 | 0.86 | 0.98 | 0.20 | 0.20 | 0.72 | 0.99 | 0.16 | -0.08 | 1.06 | 0.73 | 0.23 | 0.19 | 1.10 | 0.91 | 0.29 | 0.23 | 0.85 | 0.98 | 0.17 | 0.36 |
|
Shares Outstanding (Weighted Average)
|
0.05M | 54.65M | 54.71M | 54.69M | 0.05M | 55.03M | 55.62M | 55.59M | 57.34M | 57.79M | 58.06M | 57.87M | 58.58M | 58.70M | 59.05M | 59.03M | 59.87M | 59.94M | 59.99M | 59.96M | 60.12M | 60.18M | 63.93M | 61.63M | 62.32M | 62.28M | 62.30M | 62.30M | 62.60M | 63.39M | 63.86M | 63.51M | 64.36M | 64.40M | 64.41M | 64.50M | 65.64M | 65.68M | 65.69M | 65.69M | 65.73M | 65.89M | 66.27M | 66.93M | 67.24M | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.05M | 0.05M | 55.09M | 54.94M | 0.06M | 55.23M | 55.80M | 55.82M | 57.41M | 58.14M | 58.23M | 58.09M | 58.95M | 58.92M | 59.12M | 59.20M | 59.90M | 59.96M | 60.03M | 60.00M | 60.17M | 60.46M | 64.24M | 61.89M | 62.89M | 62.60M | 62.69M | 62.71M | 62.91M | 63.78M | 64.33M | 63.92M | 64.47M | 64.55M | 64.89M | 64.81M | 65.93M | 65.98M | 66.03M | 65.95M | 65.94M | 65.96M | 66.35M | 67.06M | 67.38M | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
65.84M | 58.08M | 23.75M | 52.98M | 67.82M | 61.75M | 37.74M | 62.87M | 82.39M | 53.64M | 33.65M | 58.32M | 38.60M | 18.45M | 6.05M | 14.05M | 42.45M | 24.61M | 11.20M | 33.70M | 49.39M | 101.79M | 10.56M | 28.23M | 46.70M | 25.49M | 13.26M | 39.02M | 56.42M | 27.39M | 12.37M | 40.12M | 62.30M | 21.95M | 4.63M | 26.51M | 55.09M | 25.78M | 10.32M | 47.20M | 115.95M | 25.48M | 5.25M | 47.90M | 48.63M | 34.93M | 28.50M | 87.08M | 101.89M | 31.75M | 24.21M | 70.37M | 82.97M | 24.28M | 19.40M | 63.35M | 76.60M | 43.81M | 38.09M | 99.50M | 101.00M | 55.00M | 49.00M | 102.00M | 125.00M | 57.00M | 60.00M |
|
Interest Expenses
|
-15.59M | 16.16M | 15.44M | 17.89M | 19.11M | 19.11M | 18.83M | 18.73M | 18.44M | 18.27M | 18.70M | 18.46M | 19.14M | 19.19M | 19.13M | 17.65M | 19.69M | 19.44M | 19.17M | 19.26M | 18.74M | 18.55M | 18.64M | 19.37M | 19.90M | 19.87M | 19.95M | 20.25M | 21.27M | 21.32M | 21.63M | 22.27M | 23.55M | 23.67M | 23.95M | 24.19M | 24.78M | 25.17M | 24.28M | -73.00M | 25.65M | 0.35M | 0.33M | 0.30M | 0.27M | 0.21M | 0.13M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.12M | 28.52M | 29.53M | -85.06M | 0.57M | 35.02M | 34.83M | | | | | | | | |
|
Tax Rate
|
-3.08% | 37.27% | -0.62% | 37.33% | 37.87% | 37.81% | 27.39% | 32.13% | 35.79% | 36.60% | 24.21% | 37.67% | 35.62% | 35.86% | 21.24% | 32.08% | 36.93% | 37.12% | 28.41% | 34.61% | 36.50% | 34.80% | 40.95% | 40.66% | 36.10% | 37.45% | 32.41% | 37.21% | 34.48% | 37.98% | 38.28% | 36.87% | 34.92% | 37.53% | 53.62% | 53.06% | 16.31% | 16.88% | 13.26% | 15.78% | 20.57% | -7.48% | -2.64% | 5.98% | 14.98% | -83.06% | 14.98% | -61.24% | 15.17% | 14.56% | -60.80% | 5.39% | -17.84% | -9.56% | -2.78% | -7.34% | -13.75% | -49.77% | -34.64% | -26.86% | 2.74% | 4.17% | | 8.82% | 13.19% | 6.67% | 6.45% |