|
Revenue
|
724.80M | 739.80M | 504.30M | 685.20M | 748.60M | 734.20M | 623.00M | 636.00M | 675.40M | 694.70M | 422.60M | 622.30M | 706.60M | 729.70M | 468.80M | 590.00M | 659.10M | 678.90M | -633.70M | 551.40M | 306.10M | 335.90M | -128.90M | 287.40M | 314.30M | 334.90M | -99.30M | 219.80M | 225.60M | 233.90M | 214.30M | 227.30M | 248.60M | 260.50M | 238.90M | 242.10M | 272.00M | 277.10M | 246.90M | 248.70M | 203.20M | 246.30M | 238.70M | 251.90M | 280.00M | 292.20M | 282.50M | 282.60M | 321.00M | 325.00M | 304.50M | 310.20M | 325.40M | 347.30M | 312.30M | 326.30M | 365.10M | 386.60M | 367.70M | 382.70M | 424.60M | 425.20M |
|
Cost of Revenue
|
554.40M | 567.80M | 406.40M | 524.50M | 563.90M | 545.10M | 497.30M | 496.00M | 504.80M | 507.80M | 326.20M | 477.80M | 542.30M | 549.80M | 364.50M | 447.90M | 512.10M | 510.90M | -559.70M | 421.90M | 214.60M | 224.80M | -143.20M | 203.10M | 222.80M | 225.20M | -120.80M | 141.50M | 140.40M | 143.10M | 153.20M | 156.50M | 165.90M | 162.60M | 156.80M | 150.70M | 168.60M | 165.40M | 158.30M | 157.40M | 135.40M | 155.10M | 155.90M | 164.40M | 175.10M | 181.50M | 180.00M | 180.40M | 203.10M | 207.50M | 193.00M | 198.10M | 201.40M | 205.90M | 192.80M | 202.00M | 215.80M | 222.50M | 223.80M | 232.80M | 248.80M | 246.70M |
|
Gross Profit
|
170.40M | 172.00M | 97.90M | 160.70M | 184.70M | 189.10M | 125.70M | 140.00M | 170.60M | 186.90M | 96.40M | 144.50M | 164.30M | 179.90M | 104.30M | 142.10M | 147.00M | 168.00M | -74.00M | 129.50M | 91.50M | 111.10M | 14.30M | 84.30M | 91.50M | 109.70M | 21.50M | 78.30M | 85.20M | 90.80M | 61.10M | 70.80M | 82.70M | 97.90M | 82.10M | 91.40M | 103.40M | 111.70M | 88.60M | 91.30M | 67.80M | 91.20M | 82.80M | 87.50M | 104.90M | 110.70M | 102.50M | 102.20M | 117.90M | 117.50M | 111.50M | 112.10M | 124.00M | 141.40M | 119.50M | 124.30M | 149.30M | 164.10M | 143.90M | 149.90M | 175.80M | 178.50M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | 4.30M | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
131.80M | 125.20M | 98.70M | 120.10M | 122.20M | 112.70M | 111.30M | 110.70M | 107.90M | 94.00M | 52.30M | 112.70M | 111.20M | 103.00M | 60.00M | 103.10M | 100.20M | 101.00M | -54.20M | 103.00M | 61.60M | 64.00M | -9.10M | 53.70M | 55.80M | 55.70M | 19.00M | 39.30M | 35.70M | 30.80M | 32.80M | 37.50M | 40.90M | 35.30M | 45.30M | 55.60M | 37.40M | 41.30M | 40.00M | 34.80M | 33.00M | 41.00M | 54.40M | 54.20M | 60.00M | 62.30M | 60.90M | 57.10M | 61.50M | 59.30M | 59.10M | 62.70M | 61.90M | 64.60M | 73.30M | 65.40M | 80.60M | 77.60M | 85.40M | 78.00M | 84.50M | 90.10M |
|
Restructuring Costs
|
| 15.00M | 7.00M | 4.90M | 2.40M | 0.70M | 1.00M | 0.20M | | -0.20M | -0.40M | | -0.10M | | | | | | | 4.30M | 5.10M | 7.40M | 17.50M | 27.10M | 3.90M | 2.00M | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.00M | 14.10M | 6.90M | -90.20M | 42.90M | | | | | | | | | | | | | | -0.20M | | | | 0.90M |
|
Operating Expenses
|
131.80M | 140.20M | 105.70M | 125.00M | 124.60M | 113.40M | 112.30M | 110.90M | 107.90M | 93.80M | 51.90M | 112.70M | 111.10M | 103.00M | 60.00M | 103.10M | 100.20M | 101.00M | -54.20M | 107.30M | 66.70M | 71.40M | 8.40M | 80.80M | 59.70M | 57.70M | 20.50M | 39.30M | 35.70M | 30.80M | 32.80M | 45.20M | 45.20M | 37.40M | 45.30M | 55.60M | 37.40M | 41.30M | 40.00M | 34.80M | 33.00M | 41.00M | 54.40M | 54.20M | 60.00M | 62.30M | 60.90M | 57.10M | 61.50M | 59.30M | 59.10M | 62.70M | 61.90M | 64.60M | 73.30M | 65.40M | 80.60M | 77.60M | 85.40M | 78.00M | 84.50M | 90.10M |
|
Operating Income
|
52.90M | 45.00M | -23.80M | 52.10M | 72.70M | 91.10M | 23.90M | 42.70M | 77.60M | 108.60M | 56.00M | 47.00M | 67.60M | 93.60M | 57.40M | 53.80M | 63.60M | 85.80M | -5.10M | 35.80M | 41.20M | 59.30M | 22.40M | 21.60M | 51.70M | 71.00M | 51.60M | 57.30M | 69.20M | 73.90M | 43.40M | 49.60M | 66.00M | 81.30M | 52.50M | 54.70M | 87.20M | 113.30M | 62.20M | 76.00M | 62.40M | 72.30M | 44.10M | 54.10M | 78.30M | 72.10M | 55.50M | 63.20M | 71.60M | 73.30M | 70.60M | 70.20M | 87.00M | 100.20M | 66.30M | 86.10M | 95.00M | 111.30M | 81.90M | 98.50M | 123.20M | 117.20M |
|
EBIT
|
52.90M | 45.00M | -23.80M | 52.10M | 72.70M | 91.10M | 23.90M | 42.70M | 77.60M | 108.60M | 56.00M | 47.00M | 67.60M | 93.60M | 57.40M | 53.80M | 63.60M | 85.80M | -5.10M | 35.80M | 41.20M | 59.30M | 22.40M | 21.60M | 51.70M | 71.00M | 51.60M | 57.30M | 69.20M | 73.90M | 43.40M | 49.60M | 66.00M | 81.30M | 52.50M | 54.70M | 87.20M | 113.30M | 62.20M | 76.00M | 62.40M | 72.30M | 44.10M | 54.10M | 78.30M | 72.10M | 55.50M | 63.20M | 71.60M | 73.30M | 70.60M | 70.20M | 87.00M | 100.20M | 66.30M | 86.10M | 95.00M | 111.30M | 81.90M | 98.50M | 123.20M | 117.20M |
|
Other Non Operating Income
|
0.80M | 4.10M | 2.40M | 0.60M | 0.80M | 1.70M | 0.70M | 0.80M | 0.70M | 0.60M | 1.40M | 1.30M | 1.40M | | 1.10M | 0.60M | 0.60M | 0.70M | 0.30M | 0.60M | 3.40M | 0.80M | -19.20M | 5.20M | 2.10M | 1.60M | 0.50M | 3.40M | 1.00M | 3.00M | -6.80M | 3.60M | 3.70M | 3.60M | -15.60M | 2.70M | 2.70M | 2.70M | -7.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.90M | 8.30M | -12.30M | 8.80M | 9.00M | 9.10M | 9.20M | -59.80M | 5.50M | 5.40M | 5.10M | -36.40M | -369.40M | 4.40M | 3.20M | 4.40M | 1.30M | 1.60M | 1.40M | 1.30M | 1.30M | 1.40M | 1.40M | 1.90M | 2.40M | 2.20M | 2.30M | 3.00M | 3.10M | 3.20M | 3.00M | 3.30M | 0.70M | 0.70M | 0.50M |
|
EBT
|
49.40M | 45.10M | 131.60M | 37.60M | 61.20M | 81.40M | 41.00M | 32.30M | 63.60M | 94.90M | 43.80M | 15.10M | 56.50M | 82.00M | 45.10M | 37.40M | 51.20M | 73.00M | 26.10M | 23.90M | 33.00M | 37.20M | 2.00M | 4.90M | 41.30M | 63.60M | 40.80M | 57.30M | 68.60M | 52.80M | 45.40M | 49.40M | 65.30M | 80.60M | 47.40M | 49.80M | 83.10M | 106.70M | 60.10M | -300.10M | 60.90M | 69.40M | 39.80M | 49.70M | 74.30M | 67.40M | 51.30M | 59.40M | 67.20M | 67.70M | 63.30M | 63.90M | 80.00M | 93.70M | 60.70M | 80.20M | 87.10M | 103.80M | 76.00M | 90.70M | 115.30M | 109.50M |
|
Tax Provisions
|
22.60M | 20.50M | -14.70M | 24.10M | 23.30M | 29.80M | 3.80M | 13.30M | 21.40M | 20.90M | 20.40M | 11.90M | 25.90M | 26.10M | 7.50M | 19.30M | 24.60M | 26.30M | -0.90M | 20.10M | 17.90M | 17.50M | -15.40M | 12.00M | 24.70M | 7.70M | 6.90M | 21.80M | 24.90M | 15.50M | -29.90M | 8.20M | 17.70M | 16.40M | 13.50M | 13.40M | 19.40M | 16.00M | 8.30M | -77.50M | 11.40M | 15.20M | 98.30M | 12.20M | 19.20M | 16.60M | 9.40M | 15.00M | 15.00M | 13.20M | 15.70M | 16.60M | 19.80M | 24.20M | 14.80M | 20.30M | 21.20M | 26.90M | 13.80M | 21.60M | 27.50M | 23.20M |
|
Profit After Tax
|
26.80M | 24.60M | 146.30M | 13.50M | 37.90M | 52.50M | 8.90M | 19.00M | 42.20M | 74.00M | 23.40M | 3.20M | 30.60M | 55.90M | 37.60M | 18.10M | 26.60M | 46.70M | -12.30M | 46.60M | 29.60M | 31.80M | -13.80M | -9.90M | 16.90M | 70.60M | 27.10M | 35.50M | 43.70M | 49.40M | 99.50M | 41.20M | 47.60M | 76.20M | 36.60M | 39.10M | 63.70M | 90.70M | 51.50M | -226.20M | 50.30M | 54.20M | 22.80M | 37.50M | 55.10M | 50.80M | 41.90M | 44.40M | 52.20M | 57.50M | 48.80M | 47.30M | 60.20M | 69.50M | 46.80M | 59.90M | 65.90M | 76.90M | 62.20M | 69.10M | 87.80M | 86.30M |
|
Equity Income
|
14.30M | 13.20M | 6.40M | 16.40M | 12.60M | 15.40M | 10.50M | 13.60M | 14.90M | 15.50M | 11.90M | 15.20M | 14.40M | 16.60M | 13.20M | 14.80M | 17.60M | 18.80M | 13.90M | 13.60M | 16.40M | 19.60M | 16.50M | 18.10M | 19.90M | 19.00M | 16.10M | 18.30M | 19.70M | 13.90M | 15.10M | 16.30M | 24.20M | 18.70M | 15.70M | 18.90M | 21.20M | 42.90M | 13.60M | 19.50M | 13.50M | 15.20M | 15.80M | 21.00M | 23.70M | 23.40M | 19.60M | 18.20M | 21.30M | 22.20M | 15.90M | 20.80M | 24.90M | 23.40M | 20.20M | 27.20M | 26.30M | 25.20M | 24.70M | 26.60M | 31.90M | 28.00M |
|
Income from Continuing Operations
|
26.80M | 24.60M | 146.30M | 13.50M | 37.90M | 51.60M | 37.20M | 19.00M | 42.20M | 74.00M | 23.40M | 3.20M | 30.60M | 55.90M | 37.60M | 18.10M | 26.60M | 46.70M | 27.00M | 3.80M | 15.10M | 19.70M | 17.40M | -7.10M | 16.60M | 55.90M | 33.90M | 35.50M | 43.70M | 37.30M | 75.30M | 41.20M | 47.60M | 64.20M | 33.90M | 36.40M | 63.70M | 90.70M | 51.80M | -222.60M | 49.50M | 54.20M | -58.50M | 37.50M | 55.10M | 50.80M | 41.90M | 44.40M | 52.20M | 54.50M | 47.60M | 47.30M | 60.20M | 69.50M | 45.90M | 59.90M | 65.90M | 76.90M | 62.20M | 69.10M | 87.80M | 86.30M |
|
Consolidated Net Income
|
26.80M | 24.60M | 146.30M | 13.50M | 37.90M | 0.90M | -1.50M | -1.10M | -0.70M | -11.10M | -15.00M | -0.20M | -1.10M | -8.40M | -23.40M | -1.20M | -7.70M | -15.10M | 7.00M | 42.80M | 14.80M | 12.10M | -25.90M | -4.50M | 0.30M | 14.70M | -1.40M | -5.10M | -2.40M | 12.10M | -113.20M | -17.30M | -5.80M | 12.00M | 33.90M | 2.70M | -9.20M | -22.30M | -0.80M | -3.60M | 0.80M | -0.20M | -12.00M | -2.10M | | | | | | 3.00M | | 47.30M | 60.20M | | | 59.90M | 65.90M | 76.90M | 62.20M | 69.10M | 87.80M | 86.30M |
|
Income towards Parent Company
|
26.80M | 24.60M | 146.30M | 13.50M | 37.90M | 0.90M | -1.50M | -1.10M | -0.70M | -11.10M | -15.00M | -0.20M | -1.10M | -8.40M | -23.40M | -1.20M | -7.70M | -15.10M | 7.00M | 42.80M | 14.80M | 12.10M | -25.90M | -4.50M | 0.30M | 14.70M | -1.40M | -5.10M | -2.40M | 12.10M | -113.20M | -17.30M | -5.80M | 12.00M | 33.90M | 2.70M | -9.20M | -22.30M | -0.80M | -3.60M | 0.80M | -0.20M | -12.00M | -2.10M | | | | | | 3.00M | | 47.30M | 60.20M | | | 59.90M | 65.90M | 76.90M | 62.20M | 69.10M | 87.80M | 86.30M |
|
Net Income towards Common Stockholders
|
26.80M | 24.60M | 146.30M | 13.50M | 37.90M | 0.90M | -1.50M | -1.10M | -0.70M | -11.10M | -15.00M | -0.20M | -1.10M | -8.40M | -23.40M | -1.20M | -7.70M | -15.10M | 7.00M | 42.80M | 14.80M | 12.10M | -25.90M | -4.50M | 0.30M | 14.70M | -1.40M | -5.10M | -2.40M | 12.10M | -113.20M | -17.30M | -5.80M | 12.00M | 33.90M | 2.70M | -9.20M | -22.30M | -0.80M | -3.60M | 0.80M | -0.20M | -12.00M | -2.10M | | | | | | 3.00M | | 47.30M | 60.20M | | | 59.90M | 65.90M | 76.90M | 62.20M | 69.10M | 87.80M | 86.30M |
|
EPS (Basic)
|
0.47 | 0.42 | 2.54 | 0.23 | 0.64 | 0.89 | 0.15 | 0.32 | 0.72 | 1.25 | 0.39 | 0.05 | 0.51 | 0.95 | 0.68 | 0.33 | 0.48 | 0.84 | -0.23 | 0.84 | 0.53 | 0.57 | -0.24 | -0.18 | 0.30 | 1.27 | 0.49 | 0.65 | 0.82 | 0.93 | 1.86 | 0.78 | 0.91 | 1.50 | 0.74 | 0.80 | 1.30 | 1.86 | 1.07 | -4.71 | 1.05 | 1.13 | 0.47 | 0.78 | 1.15 | 1.07 | 0.88 | 0.94 | 1.12 | 1.25 | 1.08 | 1.04 | 1.34 | 1.56 | 1.07 | 1.37 | 1.50 | 1.76 | 1.43 | 1.59 | 2.02 | 2.00 |
|
EPS (Weighted Average and Diluted)
|
0.46 | 0.42 | 2.51 | 0.23 | 0.64 | 0.89 | 0.16 | 0.32 | 0.71 | 1.24 | 0.39 | 0.05 | 0.51 | 0.94 | 0.67 | 0.33 | 0.48 | 0.84 | -0.22 | 0.83 | 0.53 | 0.56 | -0.24 | -0.18 | 0.30 | 1.26 | 0.49 | 0.65 | 0.81 | 0.92 | 1.84 | 0.76 | 0.90 | 1.46 | 0.74 | 0.78 | 1.28 | 1.83 | 1.04 | -4.71 | 1.05 | 1.13 | 0.47 | 0.78 | 1.14 | 1.06 | 0.88 | 0.94 | 1.11 | 1.25 | 1.08 | 1.04 | 1.34 | 1.56 | 1.06 | 1.36 | 1.50 | 1.75 | 1.41 | 1.58 | 2.01 | 1.98 |
|
Shares Outstanding (Weighted Average)
|
57.60M | 57.70M | 57.70M | 58.10M | 58.30 | 58.40M | 58.30M | 58.60M | 58.80M | 58.90M | 58.90M | 59.20M | 59.30M | 58.90M | 57.80M | 54.80M | 54.80M | 55.00M | 55.00M | 55.30M | 55.50M | 55.50M | 55.50M | | | | 55.40M | | | | 53.30M | | | | 51.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
58.10M | 58.20M | 58.20M | 58.80M | 58.90 | 58.80M | 58.80M | 59.10M | 59.40M | 59.40M | 59.50M | 59.80M | 59.90M | 59.50M | 58.40M | 55.30M | 55.30M | 55.50M | 55.40M | 55.70M | 55.80M | 55.90M | 55.90M | | | | 55.70M | | | | 53.90M | | | | 52.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
52.90M | 45.00M | -23.80M | 29.30M | 41.60M | 37.30M | -85.10M | 23.60M | 33.70M | 73.10M | -55.50M | 10.00M | 39.40M | 57.80M | 86.70M | 23.00M | 23.50M | 30.90M | -137.50M | 42.70M | 45.60M | 30.40M | -16.40M | 0.90M | 10.80M | 77.20M | 39.40M | 44.10M | 44.30M | 70.40M | 53.90M | 39.30M | 31.60M | 71.40M | -15.80M | 42.10M | 50.00M | 154.60M | 51.20M | 48.20M | 47.70M | 48.50M | 23.30M | 40.00M | 56.90M | 50.90M | 35.10M | 56.30M | 54.40M | 60.50M | 41.20M | 45.20M | 60.60M | 66.90M | 46.50M | 59.00M | 65.00M | 70.50M | 64.90M | 68.50M | 89.70M | 86.00M |
|
Interest Expenses
|
4.00M | 3.90M | 9.40M | 14.80M | 11.50M | 11.30M | 10.90M | 11.20M | 14.40M | 14.10M | 13.90M | 33.20M | 11.80M | 11.40M | 12.30M | 11.60M | 11.80M | 10.90M | 11.70M | 11.20M | 11.40M | 11.30M | 10.70M | 10.70M | 12.50M | 9.00M | 6.10M | 8.90M | 8.90M | 8.80M | 8.80M | 9.20M | 9.80M | 9.90M | 10.30M | 10.40M | 9.50M | 11.70M | 6.80M | 6.70M | 5.90M | 6.10M | 5.40M | 5.70M | 5.60M | 6.10M | 5.50M | 5.10M | 5.80M | 7.00M | 9.20M | 8.70M | 9.20M | 8.80M | 8.60M | 9.00M | 11.10M | 10.50M | 9.20M | 8.50M | 8.60M | 8.20M |
|
Tax Rate
|
45.75% | 45.45% | -11.17% | 64.10% | 38.07% | 36.61% | 9.27% | 41.18% | 33.65% | 22.02% | 46.58% | 78.81% | 45.84% | 31.83% | 16.63% | 51.60% | 48.05% | 36.03% | -3.45% | 84.10% | 54.24% | 47.04% | -770.00% | 244.90% | 59.81% | 12.11% | 16.91% | 38.05% | 36.30% | 29.36% | -65.86% | 16.60% | 27.11% | 20.35% | 28.48% | 26.91% | 23.35% | 15.00% | 13.81% | 25.82% | 18.72% | 21.90% | 246.98% | 24.55% | 25.84% | 24.63% | 18.32% | 25.25% | 22.32% | 19.50% | 24.80% | 25.98% | 24.75% | 25.83% | 24.38% | 25.31% | 24.34% | 25.92% | 18.16% | 23.81% | 23.85% | 21.19% |