|
Revenue
|
1,477.90M | 1,494.20M | 1,473.90M | 1,480.10M | 1,532.40M | 1,503.80M | 1,524.00M | 1,519.00M | 1,478.70M | 1,605.00M | 1,790.90M | 1,785.60M | 1,858.60M | 1,834.30M | 1,907.60M | 1,950.40M | 1,910.50M | 1,856.50M | 1,795.00M | 1,780.30M | 1,743.90M | 1,720.20M | 1,722.80M | 1,679.80M | 1,702.80M | 1,714.40M | 1,686.60M | 1,581.40M | 1,683.40M | 1,623.80M |
|
Cost of Revenue
|
978.00M | 1,015.50M | 1,041.10M | 1,004.90M | 1,041.30M | 1,029.80M | 1,043.60M | 1,017.10M | 988.10M | 1,098.60M | 1,209.30M | 1,172.80M | 1,232.10M | 1,218.40M | 1,260.10M | 1,260.50M | 1,262.80M | 1,205.80M | 1,180.50M | 1,155.50M | 1,153.90M | 1,141.60M | 1,152.40M | 1,109.30M | 1,121.30M | 1,150.00M | 1,123.70M | 1,046.50M | 1,129.30M | 1,097.30M |
|
Gross Profit
|
468.00M | 478.70M | 432.80M | 475.20M | 491.10M | 474.00M | 480.40M | 501.90M | 490.60M | 506.40M | 581.60M | 612.80M | 626.50M | 615.90M | 647.50M | 689.90M | 647.70M | 650.70M | 614.50M | 624.80M | 590.00M | 578.60M | 570.40M | 570.50M | 581.50M | 564.40M | 562.90M | 534.90M | 554.10M | 526.50M |
|
Selling, General & Administrative
|
352.70M | 346.50M | 332.50M | 337.60M | 372.00M | 330.80M | 328.50M | 343.50M | 324.00M | 329.20M | 377.00M | 346.50M | 371.80M | 378.70M | 433.50M | 382.90M | 352.10M | 374.90M | 362.70M | 393.60M | 357.50M | 368.40M | 387.10M | 424.20M | 405.70M | 439.80M | 371.40M | 387.50M | 425.30M | 390.30M |
|
Operating Expenses
|
352.70M | 346.50M | 332.50M | 337.60M | 372.00M | 330.80M | 328.50M | 343.50M | 324.00M | 329.20M | 377.00M | 346.50M | 371.80M | 378.70M | 433.50M | 382.90M | 352.10M | 374.90M | 362.70M | 393.60M | 357.50M | 368.40M | 387.10M | 424.20M | 405.70M | 439.80M | 371.40M | 387.50M | 425.30M | 390.30M |
|
Operating Income
|
87.60M | 132.20M | 99.30M | 137.60M | 119.10M | 143.20M | 151.90M | 158.40M | 166.60M | 177.20M | 204.60M | 266.30M | 254.70M | 237.20M | 214.00M | 307.00M | 295.60M | 275.80M | 251.80M | 231.20M | 71.70M | 210.20M | 183.30M | 146.30M | 175.80M | 124.60M | 638.10M | 147.40M | 128.80M | -648.80M |
|
EBIT
|
87.60M | 132.20M | 99.30M | 137.60M | 119.10M | 143.20M | 151.90M | 158.40M | 166.60M | 177.20M | 204.60M | 266.30M | 254.70M | 237.20M | 214.00M | 307.00M | 295.60M | 275.80M | 251.80M | 231.20M | 71.70M | 210.20M | 183.30M | 146.30M | 175.80M | 124.60M | 638.10M | 147.40M | 128.80M | -648.80M |
|
Other Non Operating Income
|
-4.40M | -0.90M | -10.50M | -5.10M | -70.20M | -7.60M | -3.50M | 0.80M | 4.20M | -226.40M | -120.40M | -5.20M | 14.60M | 3.40M | -32.20M | -1.80M | -6.10M | -2.90M | -1.70M | -2.30M | 2.00M | -2.00M | -1.00M | -2.50M | -1.90M | -2.10M | -4.40M | -19.50M | -3.70M | 3.70M |
|
Non Operating Income
|
-4.40M | -0.90M | -10.50M | -5.10M | 15.60M | -7.60M | -0.40M | 0.80M | 4.20M | 6.60M | -1.70M | 1.80M | 14.60M | 3.40M | -9.20M | 1.40M | 0.70M | 2.70M | -5.60M | 0.60M | 2.00M | 0.70M | 2.50M | 1.10M | 1.60M | 0.70M | -4.60M | -19.50M | -3.70M | 3.70M |
|
EBT
|
-45.10M | 1.10M | -46.30M | 3.90M | -50.60M | 37.30M | 50.00M | 64.70M | 78.70M | -107.80M | 26.70M | 211.40M | 215.10M | 186.50M | 140.00M | 241.80M | 226.30M | 208.30M | 174.70M | 155.80M | -1.30M | 136.50M | 119.50M | 80.60M | 114.60M | 74.50M | 584.20M | 85.70M | 81.70M | -689.50M |
|
Tax Provisions
|
-3.90M | -33.40M | 7.00M | 10.10M | -1.90M | 15.20M | -20.60M | 17.70M | 18.50M | -65.60M | -24.90M | 47.40M | 57.30M | 29.70M | 46.00M | 51.40M | 38.90M | 41.30M | 33.00M | 34.30M | 6.00M | 28.10M | 21.00M | 20.20M | 21.70M | 16.70M | 83.80M | 21.20M | 17.00M | 22.30M |
|
Profit After Tax
|
-26.90M | 34.50M | -53.30M | -6.20M | -48.70M | 22.10M | 70.60M | 47.00M | 60.20M | -42.20M | 51.60M | 164.00M | 157.80M | 156.80M | 94.00M | 190.40M | 187.40M | 167.00M | 141.70M | 121.50M | -7.30M | 108.40M | 98.50M | 60.40M | 92.90M | 57.80M | 500.40M | 64.50M | 64.70M | -711.80M |
|
Income from Continuing Operations
|
-41.20M | 34.50M | -53.30M | -6.20M | -48.70M | 22.10M | 70.60M | 47.00M | 60.20M | -42.20M | 51.60M | 164.00M | 157.80M | 156.80M | 94.00M | 190.40M | 187.40M | 167.00M | 141.70M | 121.50M | -7.30M | 108.40M | 98.50M | 60.40M | 92.90M | 57.80M | 500.40M | 64.50M | 64.70M | -711.80M |
|
Consolidated Net Income
|
-41.20M | 34.50M | -53.30M | -6.20M | -48.70M | 22.10M | 70.60M | 47.00M | 60.20M | -42.20M | 51.60M | 164.00M | 157.80M | 156.80M | 94.00M | 190.40M | 187.40M | 167.00M | 141.70M | 121.50M | -7.30M | 108.40M | 98.50M | 60.40M | 92.90M | 57.80M | 500.40M | 64.50M | 64.70M | -711.80M |
|
Income towards Parent Company
|
-41.20M | 34.50M | -53.30M | -6.20M | -48.70M | 22.10M | 70.60M | 47.00M | 60.20M | -42.20M | 51.60M | 164.00M | 157.80M | 156.80M | 94.00M | 190.40M | 187.40M | 167.00M | 141.70M | 121.50M | -7.30M | 108.40M | 98.50M | 60.40M | 92.90M | 57.80M | 500.40M | 64.50M | 64.70M | -711.80M |
|
Preferred Dividend Payments
|
63.30M | 68.90M | 71.10M | 71.80M | 220.40M | 16.40M | | 16.10M | 16.20M | 16.10M | 16.20M | 16.10M | 16.20M | 16.10M | 16.20M | 16.10M | 8.10M | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-93.10M | -34.40M | -124.40M | -78.00M | -317.30M | 5.70M | 54.50M | 30.90M | 44.00M | -58.30M | 35.40M | 147.90M | 141.60M | 140.70M | 77.80M | 174.30M | 179.30M | 167.00M | 141.70M | 121.50M | -7.30M | 108.40M | 98.50M | 60.40M | 92.90M | 57.80M | 500.40M | 64.50M | 64.70M | -711.80M |
|
EPS (Basic)
|
-0.70 | -0.26 | -0.94 | -0.59 | -0.98 | 0.01 | 0.10 | 0.05 | 0.08 | -0.10 | 0.06 | 0.25 | 0.24 | 0.24 | 0.12 | 0.29 | 0.28 | 0.25 | 0.21 | 0.18 | -0.01 | 0.16 | 0.15 | 0.09 | 0.14 | 0.08 | 0.74 | 0.09 | 0.09 | -1.04 |
|
EPS (Weighted Average and Diluted)
|
| -0.26 | -0.94 | -0.59 | -0.98 | 0.01 | 0.09 | 0.05 | 0.08 | -0.10 | 0.06 | 0.25 | 0.24 | 0.24 | 0.12 | 0.28 | 0.28 | 0.25 | 0.21 | 0.18 | -0.01 | 0.16 | 0.14 | 0.09 | 0.14 | 0.08 | 0.73 | 0.09 | 0.09 | -1.04 |
|
Shares Outstanding (Weighted Average)
|
| | 525.59M | 525.59M | 525.59M | 568.95M | 571.73M | 572.91M | 574.93M | 576.57M | 580.80M | 580.80M | 582.14M | 584.16M | 609.45M | 609.97M | 610.34M | 674.03M | 674.20M | 674.44M | 675.11M | 675.92M | 676.39M | 678.28M | 679.27M | 679.84M | 680.61M | 680.90M | 681.43M | 681.74M |
|
Shares Outstanding (Diluted Average)
|
| 132.80M | 132.70M | 132.80M | 323.40M | 580.70M | 401.20M | 581.30M | 582.10M | 582.50M | 583.40M | 589.10M | 591.10M | 598.10M | 599.60M | 681.30M | 680.80M | 680.40M | 679.40M | 678.10M | 677.90M | 678.50M | 678.40M | 681.40M | 682.60M | 683.00M | 681.90M | 682.40M | 682.00M | 681.70M |
|
EBITDA
|
87.60M | 132.20M | 99.30M | 137.60M | 119.10M | 143.20M | 151.90M | 158.40M | 166.60M | 177.20M | 204.60M | 266.30M | 254.70M | 237.20M | 214.00M | 307.00M | 295.60M | 275.80M | 251.80M | 231.20M | 71.70M | 210.20M | 183.30M | 146.30M | 175.80M | 124.60M | 638.10M | 147.40M | 128.80M | -648.80M |
|
Interest Expenses
|
128.30M | 130.20M | 135.10M | 128.60M | 115.10M | 98.30M | 98.00M | 94.50M | 92.10M | 65.20M | 55.80M | 51.50M | 51.00M | 54.10M | 60.80M | 64.80M | 63.90M | 67.30M | 69.80M | 73.70M | 73.40M | 72.40M | 65.30M | 64.30M | 60.90M | 48.70M | 44.90M | 42.20M | 43.40M | 44.20M |
|
Tax Rate
|
8.65% | | | | 3.75% | 40.75% | | 27.36% | 23.51% | 60.85% | | 22.42% | 26.64% | 15.92% | 32.86% | 21.26% | 17.19% | 19.83% | 18.89% | 22.02% | | 20.59% | 17.57% | 25.06% | 18.94% | 22.42% | 14.34% | 24.74% | 20.81% | |