|
Revenue
|
1,447.88M | 1,658.16M | 2,232.49M | 1,589.24M | 1,506.22M | 1,821.99M | 2,445.16M | 1,791.66M | 1,660.95M | 1,978.37M | 2,642.00M | 1,924.34M | 1,804.07M | 2,111.87M | 2,763.59M | 1,991.04M | 1,855.20M | 2,205.88M | 3,095.41M | 2,093.58M | 1,990.49M | 2,341.55M | 3,049.70M | 2,260.26M | 2,143.65M | 2,493.02M | 3,290.40M | 2,386.04M | 2,257.19M | 2,593.67M | 3,398.77M | 2,467.84M | 2,289.22M | 2,619.01M | 3,512.61M | 2,589.13M | 2,413.03M | 2,660.15M | 3,558.77M | 2,641.73M | 2,450.57M | 2,783.01M | 3,988.43M | 2,793.04M | 2,513.66M | 2,779.30M | 4,545.97M | 3,154.26M | 2,910.82M | 3,651.02M | 4,913.48M | 3,668.90M | 3,369.75M | 3,865.22M | 5,348.35M | 3,985.07M | 3,690.98M | 4,090.54M | 5,690.62M | 4,190.28M | 3,859.13M | 4,235.48M | 6,205.38M | 4,279.64M | 3,952.01M | 4,464.34M | 6,242.73M | 4,628.63M |
|
Cost of Revenue
|
728.58M | 825.25M | 1,109.44M | 789.32M | 752.49M | 898.87M | 1,210.20M | 883.91M | 815.34M | 964.84M | 1,289.42M | 940.71M | 877.85M | 1,022.07M | 1,331.19M | 959.17M | 893.22M | 1,063.16M | 1,491.04M | 1,007.88M | 953.46M | 1,124.59M | 1,454.48M | 1,083.60M | 1,023.62M | 1,190.23M | 1,562.86M | 1,133.11M | 1,066.60M | 1,223.21M | 1,604.02M | 1,166.30M | 1,083.68M | 1,240.59M | 1,658.48M | 1,223.28M | 1,135.98M | 1,237.18M | 1,650.89M | 1,224.26M | 1,125.46M | 1,290.99M | 1,858.04M | 1,291.97M | 1,147.60M | 1,288.65M | 2,132.99M | 1,478.64M | 1,351.43M | 1,736.08M | 2,345.64M | 1,743.74M | 1,584.52M | 1,858.81M | 2,592.51M | 1,990.44M | 1,760.98M | 1,944.41M | 2,690.95M | 1,976.26M | 1,779.47M | 1,969.96M | 2,947.52M | 2,011.58M | 1,823.61M | 2,110.82M | 3,026.23M | 2,269.32M |
|
Gross Profit
|
719.30M | 832.91M | 1,123.05M | 799.92M | 753.74M | 923.12M | 1,234.96M | 907.75M | 845.61M | 1,013.53M | 1,352.57M | 983.63M | 926.22M | 1,089.80M | 1,432.39M | 1,031.87M | 961.98M | 1,142.71M | 1,604.38M | 1,085.70M | 1,037.04M | 1,216.96M | 1,595.22M | 1,176.66M | 1,120.03M | 1,302.79M | 1,727.55M | 1,252.93M | 1,190.60M | 1,370.46M | 1,794.75M | 1,301.54M | 1,205.54M | 1,378.42M | 1,854.12M | 1,365.85M | 1,277.05M | 1,422.97M | 1,907.88M | 1,417.47M | 1,325.11M | 1,492.02M | 2,130.40M | 1,501.07M | 1,366.06M | 1,490.65M | 2,412.97M | 1,675.62M | 1,559.38M | 1,914.95M | 2,567.84M | 1,925.16M | 1,785.23M | 2,006.41M | 2,755.85M | 1,994.62M | 1,930.00M | 2,146.13M | 2,999.67M | 2,214.02M | 2,079.65M | 2,265.52M | 3,257.86M | 2,268.06M | 2,128.40M | 2,353.52M | 3,216.49M | 2,359.31M |
|
Selling, General & Administrative
|
| | | | | | | 601.63M | 573.86M | 620.61M | 828.57M | 642.69M | 625.56M | 662.55M | 872.34M | 668.59M | 644.41M | 686.68M | 968.15M | 701.97M | 699.69M | 738.01M | 965.02M | 768.10M | 758.76M | 788.84M | 1,058.28M | 814.94M | 807.94M | 834.08M | 1,091.38M | 842.64M | 821.57M | 848.85M | 1,146.50M | 897.09M | 1,071.95M | 877.21M | 1,316.64M | 929.66M | 925.09M | 944.50M | 1,349.62M | 1,001.04M | 958.12M | 998.98M | 1,394.93M | 1,060.39M | 1,077.62M | 1,111.44M | 1,523.81M | 1,170.67M | 1,158.47M | 1,220.74M | 1,652.04M | 1,271.59M | 1,260.03M | 1,287.64M | 1,777.17M | 1,365.41M | 1,336.41M | 1,365.34M | 1,961.18M | 1,426.91M | 1,421.63M | 1,487.35M | 2,020.43M | 1,575.11M |
|
Other Operating Expenses
|
504.60M | 527.67M | 705.46M | 539.50M | 523.36M | 567.26M | 762.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1122.13M | | | | -1220.37M |
|
Operating Expenses
|
504.60M | 527.67M | 705.46M | 539.50M | 523.36M | 567.26M | 762.22M | 601.63M | 573.86M | 620.61M | 828.57M | 642.69M | 625.56M | 662.55M | 872.34M | 668.59M | 644.41M | 686.68M | 968.15M | 701.97M | 699.69M | 738.01M | 965.02M | 768.10M | 758.76M | 788.84M | 1,058.28M | 814.94M | 807.94M | 834.08M | 1,091.38M | 842.64M | 821.57M | 848.85M | 1,146.50M | 897.09M | 1,071.95M | 877.21M | 1,316.64M | 929.66M | 925.09M | 944.50M | 1,349.62M | 1,001.04M | 958.12M | 998.98M | 1,394.93M | 1,060.39M | 1,077.62M | 1,111.44M | 1,523.81M | 1,170.67M | 1,158.47M | 1,220.74M | 1,652.04M | 1,271.59M | 1,260.03M | 1,287.64M | 1,777.17M | 1,365.41M | 1,336.41M | 1,365.34M | 1,961.18M | 304.78M | 1,421.63M | 1,487.35M | 2,020.43M | 354.74M |
|
Operating Income
|
214.70M | 305.23M | 417.60M | 260.43M | 230.38M | 355.87M | 472.74M | 306.12M | 271.75M | 392.93M | 524.01M | 340.93M | 300.65M | 427.25M | 560.06M | 363.28M | 317.57M | 456.03M | 636.22M | 383.73M | 337.34M | 478.95M | 630.20M | 408.56M | 361.27M | 513.95M | 669.27M | 438.00M | 382.66M | 536.37M | 703.37M | 458.90M | 383.97M | 529.57M | 707.63M | 468.75M | 205.10M | 545.76M | 591.24M | 487.82M | 400.02M | 547.52M | 780.77M | 500.02M | 407.94M | 491.67M | 1,018.04M | 615.23M | 481.77M | 803.50M | 1,044.03M | 754.49M | 626.76M | 785.67M | 1,103.81M | 723.03M | 669.98M | 858.48M | 1,222.50M | 848.60M | 743.24M | 900.18M | 1,296.68M | 841.15M | 706.77M | 866.17M | 1,196.07M | 784.21M |
|
EBIT
|
214.70M | 305.23M | 417.60M | 260.43M | 230.38M | 355.87M | 472.74M | 306.12M | 271.75M | 392.93M | 524.01M | 340.93M | 300.65M | 427.25M | 560.06M | 363.28M | 317.57M | 456.03M | 636.22M | 383.73M | 337.34M | 478.95M | 630.20M | 408.56M | 361.27M | 513.95M | 669.27M | 438.00M | 382.66M | 536.37M | 703.37M | 458.90M | 383.97M | 529.57M | 707.63M | 468.75M | 205.10M | 545.76M | 591.24M | 487.82M | 400.02M | 547.52M | 780.77M | 500.02M | 407.94M | 491.67M | 1,018.04M | 615.23M | 481.77M | 803.50M | 1,044.03M | 754.49M | 626.76M | 785.67M | 1,103.81M | 723.03M | 669.98M | 858.48M | 1,222.50M | 848.60M | 743.24M | 900.18M | 1,296.68M | 841.15M | 706.77M | 866.17M | 1,196.07M | 784.21M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | -36.16M | -49.43M | -37.06M | -34.54M | -31.78M | -47.06M | -35.01M | -32.83M | -34.05M | -45.79M | -33.31M | -34.20M | -35.67M | -51.40M | -38.89M | -39.34M | -41.96M | -54.34M | -39.01M | -41.36M | -43.24M | -61.20M | -43.74M | -44.34M | -47.45M | -65.64M | -46.18M | -46.01M | -45.03M | -58.12M | -43.28M | -42.47M | -41.89M | -64.00M | -57.72M | -65.61M | -74.31M | -108.73M | -91.38M | -102.62M | -104.42M | -153.15M | -107.63M | -108.82M | -111.28M | -148.09M | -106.27M |
|
EBT
|
182.79M | 273.75M | 369.83M | 224.09M | 194.07M | 319.03M | 423.31M | 268.87M | 232.17M | 353.01M | 470.20M | 301.84M | 261.73M | 387.51M | 501.91M | 322.17M | 276.25M | 413.94M | 575.32M | 341.30M | 297.85M | 442.79M | 580.77M | 371.50M | 326.73M | 482.17M | 622.21M | 402.99M | 349.83M | 502.32M | 657.58M | 425.60M | 349.77M | 493.89M | 656.23M | 429.87M | 165.76M | 503.81M | 536.90M | 448.81M | 358.66M | 504.28M | 719.58M | 456.28M | 363.60M | 444.22M | 952.41M | 569.05M | 435.75M | 758.48M | 985.91M | 711.20M | 584.29M | 743.78M | 1,039.82M | 665.31M | 604.37M | 784.17M | 1,113.77M | 757.22M | 640.62M | 795.76M | 1,143.53M | 733.52M | 597.95M | 754.89M | 1,047.98M | 677.93M |
|
Tax Provisions
|
66.92M | 100.06M | 133.71M | 80.79M | 70.74M | 116.29M | 163.40M | 96.79M | 84.12M | 125.64M | 168.73M | 110.72M | 94.80M | 138.92M | 178.18M | 118.72M | 100.00M | 148.36M | 204.12M | 123.21M | 105.02M | 157.63M | 221.80M | 133.19M | 115.01M | 173.10M | 221.07M | 144.87M | 121.22M | 174.81M | 230.81M | 147.47M | 112.63M | 162.19M | 222.33M | 148.86M | -123.77M | 137.09M | 260.88M | 97.41M | 64.02M | 98.33M | 154.35M | 105.94M | 64.32M | 101.33M | 211.95M | 126.61M | 89.81M | 162.31M | 234.57M | 155.97M | 112.53M | 151.21M | 229.78M | 125.99M | 127.82M | 136.44M | 274.63M | 163.76M | 125.59M | 144.03M | 292.56M | 168.59M | 110.02M | 146.45M | 211.03M | 147.11M |
|
Profit After Tax
|
115.86M | 173.69M | 236.13M | 143.30M | 123.33M | 202.75M | 268.93M | 172.08M | 148.06M | 227.37M | 301.47M | 191.12M | 166.93M | 248.59M | 323.73M | 203.45M | 176.25M | 265.58M | 371.20M | 218.09M | 192.83M | 285.16M | 373.67M | 238.31M | 211.72M | 309.07M | 401.14M | 258.11M | 228.61M | 327.51M | 426.77M | 278.12M | 237.15M | 331.70M | 433.90M | 281.00M | 289.53M | 366.72M | 400.28M | 351.41M | 294.64M | 405.95M | 565.23M | 350.34M | 299.28M | 342.90M | 740.46M | 442.43M | 345.95M | 596.16M | 785.77M | 555.24M | 471.75M | 592.57M | 810.04M | 539.32M | 476.54M | 647.72M | 864.84M | 593.46M | 515.03M | 651.73M | 902.21M | 564.93M | 487.92M | 608.44M | 836.95M | 530.82M |
|
Income from Continuing Operations
|
115.86M | 173.69M | 236.13M | 143.30M | 123.33M | 202.75M | 259.91M | 172.08M | 148.06M | 227.37M | 301.47M | 191.12M | 166.93M | 248.59M | 323.73M | 203.45M | 176.25M | 265.58M | 371.20M | 218.09M | 192.83M | 285.16M | 358.97M | 238.31M | 211.72M | 309.07M | 401.14M | 258.11M | 228.61M | 327.51M | 426.77M | 278.12M | 237.15M | 331.70M | 433.90M | 281.00M | 289.53M | 366.72M | 276.02M | 351.41M | 294.64M | 405.95M | 565.23M | 350.34M | 299.28M | 342.90M | 740.46M | 442.43M | 345.95M | 596.16M | 751.34M | 555.24M | 471.75M | 592.57M | 810.04M | 539.32M | 476.54M | 647.72M | 839.13M | 593.46M | 515.03M | 651.73M | 850.97M | 564.93M | 487.92M | 608.44M | 836.95M | 530.82M |
|
Consolidated Net Income
|
115.86M | 173.69M | 236.13M | 143.30M | 123.33M | 202.75M | 259.91M | 172.08M | 148.06M | 227.37M | 301.47M | 191.12M | 166.93M | 248.59M | 323.73M | 203.45M | 176.25M | 265.58M | 371.20M | 218.09M | 192.83M | 285.16M | 358.97M | 238.31M | 211.72M | 309.07M | 401.14M | 258.11M | 228.61M | 327.51M | 426.77M | 278.12M | 237.15M | 331.70M | 433.90M | 281.00M | 289.53M | 366.72M | 276.02M | 351.41M | 294.64M | 405.95M | 565.23M | 350.34M | 299.28M | 342.90M | 740.46M | 442.43M | 345.95M | 596.16M | 751.34M | 555.24M | 471.75M | 592.57M | 810.04M | 539.32M | 476.54M | 647.72M | 839.13M | 593.46M | 515.03M | 651.73M | 850.97M | 564.93M | 487.92M | 608.44M | 836.95M | 530.82M |
|
Income towards Parent Company
|
115.86M | 173.69M | 236.13M | 143.30M | 123.33M | 202.75M | 259.91M | 172.08M | 148.06M | 227.37M | 301.47M | 191.12M | 166.93M | 248.59M | 323.73M | 203.45M | 176.25M | 265.58M | 371.20M | 218.09M | 192.83M | 285.16M | 358.97M | 238.31M | 211.72M | 309.07M | 401.14M | 258.11M | 228.61M | 327.51M | 426.77M | 278.12M | 237.15M | 331.70M | 433.90M | 281.00M | 289.53M | 366.72M | 276.02M | 351.41M | 294.64M | 405.95M | 565.23M | 350.34M | 299.28M | 342.90M | 740.46M | 442.43M | 345.95M | 596.16M | 751.34M | 555.24M | 471.75M | 592.57M | 810.04M | 539.32M | 476.54M | 647.72M | 839.13M | 593.46M | 515.03M | 651.73M | 850.97M | 564.93M | 487.92M | 608.44M | 836.95M | 530.82M |
|
Net Income towards Common Stockholders
|
115.86M | 173.69M | 236.13M | 143.30M | 123.33M | 202.75M | 259.91M | 172.08M | 148.06M | 227.37M | 301.47M | 191.12M | 166.93M | 248.59M | 323.73M | 203.45M | 176.25M | 265.58M | 371.20M | 218.09M | 192.83M | 285.16M | 358.97M | 238.31M | 211.72M | 309.07M | 401.14M | 258.11M | 228.61M | 327.51M | 426.77M | 278.12M | 237.15M | 331.70M | 433.90M | 281.00M | 289.53M | 366.72M | 276.02M | 351.41M | 294.64M | 405.95M | 565.23M | 350.34M | 299.28M | 342.90M | 740.46M | 442.43M | 345.95M | 596.16M | 751.34M | 555.24M | 471.75M | 592.57M | 810.04M | 539.32M | 476.54M | 647.72M | 839.13M | 593.46M | 515.03M | 651.73M | 850.97M | 564.93M | 487.92M | 608.44M | 836.95M | 530.82M |
|
EPS (Basic)
|
2.05 | 3.18 | 4.27 | 2.86 | 2.49 | 4.19 | 5.36 | 3.85 | 3.41 | 5.42 | 7.07 | 4.79 | 4.25 | 6.43 | 8.37 | 5.52 | 4.86 | 7.39 | 10.33 | 6.39 | 5.73 | 8.62 | 10.79 | 7.42 | 6.64 | 9.77 | 12.71 | 8.46 | 7.58 | 10.99 | 14.28 | 9.61 | 8.28 | 11.70 | 15.26 | 10.17 | 10.58 | 13.62 | 10.23 | 13.71 | 11.71 | 16.35 | 22.64 | 14.67 | 12.70 | 14.66 | 31.46 | 19.05 | 15.27 | 27.15 | 36.36 | 26.45 | 23.00 | 29.93 | 41.57 | 28.37 | 25.48 | 35.22 | 47.64 | 33.51 | 29.74 | 37.73 | 52.86 | 33.40 | 29.06 | 36.33 | 49.85 | 31.88 |
|
EPS (Weighted Average and Diluted)
|
2.03 | 3.13 | 4.22 | 2.82 | 2.46 | 4.12 | 5.27 | 3.77 | 3.34 | 5.29 | 6.91 | 4.68 | 4.15 | 6.28 | 8.17 | 5.41 | 4.78 | 7.27 | 10.15 | 6.29 | 5.63 | 8.46 | 10.59 | 7.27 | 6.51 | 9.57 | 12.46 | 8.29 | 7.43 | 10.77 | 14.00 | 9.36 | 8.08 | 11.44 | 14.93 | 10.00 | 10.38 | 13.42 | 10.06 | 13.47 | 11.49 | 15.99 | 22.17 | 14.30 | 12.39 | 14.39 | 30.73 | 18.61 | 14.93 | 26.48 | 35.39 | 25.69 | 22.30 | 29.03 | 40.29 | 27.45 | 24.64 | 34.12 | 46.26 | 32.55 | 28.89 | 36.69 | 51.44 | 32.52 | 28.29 | 35.36 | 48.53 | 31.04 |
|
Shares Outstanding (Weighted Average)
|
57.42M | 56.50M | 55.28M | 50.11M | 49.77M | 49.31M | 48.49M | 44.67M | 44.03M | 43.35M | 42.63M | 39.87M | 39.57M | 39.26M | 38.70M | 36.84M | 36.55M | 36.34M | 35.94M | 34.11M | 33.88M | 33.61M | 33.27M | 32.13M | 32.02M | 31.89M | 31.56M | 30.50M | 30.33M | 30.16M | 29.89M | 28.95M | 28.78M | 28.64M | 28.43M | 27.64M | 27.50M | 27.31M | 26.97M | 25.63M | 25.40M | 25.21M | 24.97M | 23.88M | 23.72M | 23.61M | 23.54M | 23.22M | 22.93M | 22.61M | 22.24M | 20.99M | 20.75M | 20.43M | 20.11M | 19.01M | 18.86M | 18.70M | 18.51M | 17.71M | 17.51M | 17.43M | 17.31M | 16.91M | 16.85M | 16.82M | 16.79M | 16.65M |
|
Shares Outstanding (Diluted Average)
|
58.04M | 57.18M | 55.99M | 50.82M | 50.51M | 50.09M | 49.30M | 45.63M | 45.01M | 44.32M | 43.60M | 40.86M | 40.55M | 40.23M | 39.62M | 37.59M | 37.25M | 37.01M | 36.58M | 34.68M | 34.47M | 34.22M | 33.88M | 32.76M | 32.65M | 32.53M | 32.21M | 31.14M | 30.96M | 30.77M | 30.49M | 29.70M | 29.52M | 29.35M | 29.07M | 28.10M | 27.99M | 27.77M | 27.42M | 26.10M | 25.87M | 25.71M | 25.50M | 24.49M | 24.33M | 24.16M | 24.09M | 23.78M | 23.47M | 23.15M | 22.80M | 21.61M | 21.38M | 21.06M | 20.73M | 19.64M | 19.49M | 19.32M | 19.10M | 18.23M | 18.03M | 17.94M | 17.80M | 17.37M | 17.31M | 17.27M | 17.25M | 17.10M |
|
EBITDA
|
214.70M | 305.23M | 417.60M | 260.43M | 230.38M | 355.87M | 472.74M | 306.12M | 271.75M | 392.93M | 524.01M | 340.93M | 300.65M | 427.25M | 560.06M | 363.28M | 317.57M | 456.03M | 636.22M | 383.73M | 337.34M | 478.95M | 630.20M | 408.56M | 361.27M | 513.95M | 669.27M | 438.00M | 382.66M | 536.37M | 703.37M | 458.90M | 383.97M | 529.57M | 707.63M | 468.75M | 205.10M | 545.76M | 591.24M | 487.82M | 400.02M | 547.52M | 780.77M | 500.02M | 407.94M | 491.67M | 1,018.04M | 615.23M | 481.77M | 803.50M | 1,044.03M | 754.49M | 626.76M | 785.67M | 1,103.81M | 723.03M | 669.98M | 858.48M | 1,222.50M | 848.60M | 743.24M | 900.18M | 1,296.68M | 841.15M | 706.77M | 866.17M | 1,196.07M | 784.21M |
|
Interest Expenses
|
31.91M | 31.48M | 52.95M | 36.34M | 36.31M | 36.83M | 53.15M | 37.25M | 39.58M | 39.92M | 56.93M | 39.09M | 38.92M | 39.74M | 60.79M | 41.10M | 41.32M | 42.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
36.61% | 36.55% | 36.15% | 36.05% | 36.45% | 36.45% | 38.60% | 36.00% | 36.23% | 35.59% | 35.88% | 36.68% | 36.22% | 35.85% | 35.50% | 36.85% | 36.20% | 35.84% | 35.48% | 36.10% | 35.26% | 35.60% | 38.19% | 35.85% | 35.20% | 35.90% | 35.53% | 35.95% | 34.65% | 34.80% | 35.10% | 34.65% | 32.20% | 32.84% | 33.88% | 34.63% | -74.67% | 27.21% | 48.59% | 21.70% | 17.85% | 19.50% | 21.45% | 23.22% | 17.69% | 22.81% | 22.25% | 22.25% | 20.61% | 21.40% | 23.79% | 21.93% | 19.26% | 20.33% | 22.10% | 18.94% | 21.15% | 17.40% | 24.66% | 21.63% | 19.60% | 18.10% | 25.58% | 22.98% | 18.40% | 19.40% | 20.14% | 21.70% |