|
Revenue
|
538.74M | 11.57M | 597.72M | 585.76M | 716.09M | 604.52M | 619.55M | 620.59M | 713.79M | 628.89M | 598.18M | 564.90M | 695.99M | 618.74M | 588.66M | 621.71M | 702.79M | 599.96M | 591.16M | 635.88M | 729.28M | 615.39M | 602.28M | 637.83M | 728.64M | 608.67M | 584.73M | 622.94M | 732.23M | 639.49M | 631.51M | 676.95M | 774.66M | 702.47M | 632.14M | 706.61M | 775.83M | 720.26M | 677.75M | 752.49M | 792.38M | 698.95M | 397.18M | 501.45M | 647.48M | 570.96M | 638.64M | 675.53M | 784.16M | 679.28M | 735.12M | 738.33M | 798.26M | 696.43M | 662.73M | 695.53M | 761.90M | 697.12M | 659.20M | 683.32M | 740.94M | 639.23M | 614.22M | 658.52M | 790.05M |
|
Cost of Revenue
|
330.58M | | 350.16M | 347.29M | 433.87M | 369.22M | 371.59M | 386.99M | 437.29M | 274.40M | 363.93M | 337.24M | 416.65M | 371.40M | 348.64M | 367.08M | 424.55M | 358.56M | 348.82M | 376.24M | 438.55M | 368.01M | 353.76M | 375.04M | 440.20M | 360.63M | 336.94M | 363.38M | 438.46M | 378.62M | 360.60M | 389.49M | 457.77M | 409.07M | 357.22M | 413.51M | 465.22M | 470.64M | 397.92M | 446.54M | 472.61M | 420.14M | 275.29M | 318.83M | 390.51M | 345.40M | 363.75M | 353.24M | 448.81M | 384.50M | 408.12M | 401.51M | 458.38M | 415.25M | 360.05M | 381.36M | 421.53M | 391.39M | 350.10M | 372.44M | 413.98M | 364.12M | 335.53M | 372.72M | 460.10M |
|
Gross Profit
|
208.16M | | 247.56M | 238.47M | 282.22M | 235.31M | 247.96M | 233.60M | 276.50M | 238.57M | 234.25M | 227.65M | 279.33M | 247.33M | 240.02M | 254.63M | 278.24M | 241.41M | 242.34M | 259.64M | 290.73M | 247.39M | 248.53M | 262.80M | 288.43M | 248.05M | 247.79M | 259.56M | 293.77M | 260.87M | 270.91M | 287.46M | 316.88M | 293.39M | 274.92M | 293.10M | 310.61M | 277.71M | 279.84M | 305.94M | 319.77M | 278.81M | 121.90M | 182.62M | 256.97M | 225.56M | 274.89M | 322.29M | 335.35M | 294.79M | 326.99M | 336.81M | 339.88M | 281.19M | 302.68M | 314.17M | 340.37M | 305.73M | 309.10M | 310.88M | 326.96M | 275.11M | 278.69M | 285.80M | 329.95M |
|
Selling, General & Administrative
|
212.72M | | 224.51M | 224.45M | 247.09M | 226.92M | 234.14M | 233.91M | 239.42M | 202.82M | 211.47M | 211.71M | 236.20M | 232.29M | 213.88M | 231.07M | 233.57M | 231.23M | 213.62M | 228.34M | 237.52M | 231.21M | 218.19M | 227.06M | 236.21M | 231.23M | 219.05M | 227.30M | 238.32M | 257.93M | 246.51M | 256.17M | 266.51M | 266.86M | 250.20M | 258.83M | 265.52M | 267.21M | 262.11M | 267.53M | 275.33M | 260.79M | 225.19M | 201.33M | 236.90M | 226.06M | 243.53M | 259.50M | 254.03M | 250.96M | 260.80M | 268.39M | 283.12M | 255.32M | 253.09M | 262.82M | 273.65M | 272.83M | 266.34M | 268.35M | 268.67M | 261.66M | 266.48M | 269.75M | 311.28M |
|
Restructuring Costs
|
2.61M | | 1.72M | 1.89M | 1.85M | 2.45M | 1.74M | 0.69M | 4.71M | 16.52M | 10.19M | 7.33M | 2.15M | 2.77M | 0.52M | 0.74M | | | | | | 3.48M | | | | | | | | 20.20M | 1.11M | 2.87M | | 0.94M | 1.78M | 2.12M | 5.34M | 6.89M | 0.86M | 0.61M | 0.97M | 12.35M | 60.20M | 5.43M | | 31.07M | 13.48M | | | | | | 2.91M | | | | 2.30M | 2.15M | | | 1.59M | 5.57M | 0.63M | 6.76M | 6.71M |
|
Other Operating Expenses
|
-7.60M | | 10.05M | 15.31M | 33.88M | -22.00M | 3.69M | -3.82M | 33.64M | -8.25M | | | | | -12.55M | 1.04M | -0.60M | | | | | | | | | | | | | | 2.44M | 2.67M | 2.49M | 4.75M | 3.09M | 3.08M | 3.08M | 3.05M | 2.62M | 2.65M | 2.63M | 0.00M | | | 5.46M | 4.12M | 3.83M | 3.86M | 3.84M | 3.85M | 3.42M | 3.22M | 3.00M | 3.33M | 1.49M | 1.62M | 1.55M | 1.55M | 0.99M | 1.18M | 0.03M | -2.94M | 0.69M | 0.99M | -0.31M |
|
Operating Expenses
|
215.33M | | 226.23M | 226.34M | 248.94M | 229.38M | 235.88M | 234.60M | 244.14M | 219.34M | 221.66M | 219.03M | 238.34M | 235.06M | 214.40M | 231.81M | 233.57M | 231.23M | 213.62M | 228.34M | 237.52M | 234.69M | 218.19M | 227.06M | 236.21M | 231.23M | 219.05M | 227.30M | 238.32M | 278.13M | 247.62M | 259.04M | 266.51M | 267.81M | 251.97M | 260.96M | 270.86M | 274.10M | 262.97M | 268.14M | 276.30M | 273.14M | 285.39M | 206.76M | 236.90M | 257.13M | 257.02M | 259.50M | 254.03M | 250.96M | 260.80M | 268.39M | 286.03M | 255.32M | 253.09M | 262.82M | 275.96M | 274.98M | 266.34M | 268.35M | 270.26M | 267.24M | 267.11M | 276.50M | 317.98M |
|
Operating Income
|
-7.17M | | 21.33M | 12.13M | 33.28M | 5.93M | 12.08M | -1.00M | 32.36M | -12.91M | 12.59M | 8.62M | 40.99M | 12.27M | 20.96M | 22.81M | 44.67M | 10.18M | 28.73M | 31.30M | 53.21M | 12.69M | 30.34M | 35.73M | 52.22M | 16.81M | 28.74M | 32.26M | 55.45M | -20.46M | 23.29M | 28.43M | 50.38M | 25.59M | 22.95M | 32.14M | 39.75M | -96.05M | 16.87M | 37.80M | 43.47M | 5.67M | -426.21M | -24.14M | 20.07M | -55.38M | 17.87M | 62.79M | 81.32M | 43.83M | 66.19M | 68.42M | 53.85M | 25.86M | 49.59M | 49.70M | 64.42M | 30.75M | 42.76M | 42.53M | 56.70M | 7.87M | 11.58M | 9.29M | 11.97M |
|
EBIT
|
-7.17M | | 21.33M | 12.13M | 33.28M | 5.93M | 12.08M | -1.00M | 32.36M | -12.91M | 12.59M | 8.62M | 40.99M | 12.27M | 20.96M | 22.81M | 44.67M | 10.18M | 28.73M | 31.30M | 53.21M | 12.69M | 30.34M | 35.73M | 52.22M | 16.81M | 28.74M | 32.26M | 55.45M | -20.46M | 23.29M | 28.43M | 50.38M | 25.59M | 22.95M | 32.14M | 39.75M | -96.05M | 16.87M | 37.80M | 43.47M | 5.67M | -426.21M | -24.14M | 20.07M | -55.38M | 17.87M | 62.79M | 81.32M | 43.83M | 66.19M | 68.42M | 53.85M | 25.86M | 49.59M | 49.70M | 64.42M | 30.75M | 42.76M | 42.53M | 56.70M | 7.87M | 11.58M | 9.29M | 11.97M |
|
Interest & Investment Income
|
0.14M | | 0.02M | 0.05M | 0.05M | 0.09M | 0.09M | 0.07M | 0.10M | 0.32M | 0.08M | 0.08M | 0.08M | 0.09M | 0.07M | 0.08M | 0.13M | 0.10M | 0.08M | 0.11M | 0.11M | 0.09M | 0.30M | 0.24M | 0.22M | 0.13M | 0.25M | 0.31M | 0.35M | 14.09M | 0.23M | 0.26M | 0.10M | 11.76M | | | | | | | -10.56M | -7.83M | -9.48M | -13.39M | -10.88M | -14.54M | -11.79M | -11.94M | -5.07M | -2.13M | -2.30M | -2.58M | -4.00M | -5.38M | -5.62M | -5.13M | -4.49M | -4.10M | -3.78M | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | -0.42M | | | -1.96M | -0.05M | | | | | | | | | | | | | 2.62M | 2.65M | 2.63M | 0.00M | 3.58M | 3.67M | 5.46M | 4.12M | 3.83M | 3.86M | 3.84M | 3.85M | 3.42M | 3.22M | 3.00M | 3.33M | 1.49M | 1.62M | 1.55M | 1.55M | 0.99M | 1.18M | 0.03M | -2.94M | 0.69M | 0.99M | -0.31M |
|
Non Operating Income
|
| -4.44M | | | | -6.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | 2.65M | 2.63M | 0.00M | 3.58M | 3.67M | 5.46M | 4.12M | 3.83M | 3.86M | 3.84M | 3.85M | 3.42M | 3.22M | 3.00M | 3.33M | 1.49M | 1.62M | 1.55M | 1.55M | 0.99M | 1.18M | 0.03M | -5.79M | 0.69M | 0.99M | -0.31M |
|
EBT
|
-12.27M | | 16.83M | 7.37M | 28.41M | 0.61M | 5.97M | -8.46M | 25.77M | -18.11M | 6.64M | 3.05M | 35.67M | 6.46M | 15.30M | 17.70M | 39.55M | 5.19M | 23.50M | 26.29M | 48.12M | 12.23M | 26.18M | 22.94M | 46.35M | 13.30M | 25.38M | 29.09M | 52.33M | -9.54M | 20.92M | 26.72M | 48.82M | 26.25M | 22.35M | 31.62M | 38.62M | -98.35M | 12.15M | 33.06M | 35.55M | -2.17M | -432.10M | -33.85M | 14.65M | -65.80M | 9.91M | 54.71M | 79.44M | 45.18M | 67.32M | 69.05M | 52.84M | 23.82M | 45.46M | 46.19M | 61.48M | 28.19M | 39.97M | 40.37M | 53.82M | 0.99M | 8.47M | 5.79M | 6.16M |
|
Tax Provisions
|
5.20M | | -6.30M | -8.88M | -18.80M | -34.96M | -2.33M | -3.00M | 8.18M | -10.98M | 2.62M | 1.24M | 11.42M | 1.38M | 7.95M | 4.08M | 12.49M | -0.76M | 8.02M | 8.25M | 14.88M | -3.96M | 6.79M | 6.07M | 12.36M | 1.72M | 7.50M | 9.41M | 17.60M | -3.35M | 6.03M | 9.05M | 14.45M | 5.95M | 5.17M | 8.01M | 9.47M | -16.25M | 3.06M | 7.84M | 7.78M | -2.17M | -85.93M | -3.19M | -0.28M | 7.11M | 3.52M | 16.56M | 19.76M | 11.24M | 17.33M | 17.50M | 13.85M | -15.34M | 10.66M | 11.83M | 14.47M | -20.97M | 9.17M | 10.10M | 12.70M | -2.91M | 2.53M | -1.27M | 4.73M |
|
Profit After Tax
|
-7.07M | | 10.54M | 5.26M | 18.57M | 3.18M | 3.69M | -4.77M | 33.73M | -8.22M | 1.70M | -2.71M | 24.29M | 4.04M | -10.83M | 15.36M | 27.31M | 6.16M | 15.48M | 18.06M | 33.24M | 16.24M | 19.39M | 16.86M | 33.99M | 11.58M | 17.88M | 19.77M | 34.73M | -6.62M | 14.90M | 17.67M | 34.39M | 20.32M | 17.21M | 23.65M | 29.15M | -75.45M | 9.09M | 25.34M | 27.99M | 0.41M | -346.17M | -30.72M | 14.93M | -76.98M | 6.38M | 38.15M | 59.69M | 33.94M | 50.51M | 51.55M | 39.25M | 40.81M | 34.79M | 34.37M | 47.02M | 55.66M | 30.94M | 30.27M | 41.43M | 4.93M | 6.94M | 7.06M | 2.39M |
|
Net Income - Minority
|
-8.64M | -9.06M | -9.54M | -0.47M | -0.92M | | -0.79M | | | | | | | | | | -0.66M | | -0.70M | -0.67M | -0.76M | -0.71M | -0.85M | -0.88M | -0.85M | -0.99M | -1.10M | -0.98M | -0.95M | -1.37M | -1.35M | -1.45M | -1.44M | -1.47M | -1.43M | -1.34M | -1.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
-0.01M | | -0.21M | -0.01M | -0.04M | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.53M | | 0.49M | -0.47M | -0.08M | -0.11M | -0.05M | -0.16M | -0.04M | 0.05M | -0.07M | -0.18M | -0.01M | -0.04M | -0.07M | -0.07M | -0.03M | -0.00M | 0.05M | -0.03M | 0.12M | -0.05M | 0.13M | 0.04M | 0.01M | 0.17M | 0.10M | -0.09M | -0.00M | 0.43M | -0.02M | 0.08M | -0.01M | -0.02M | -0.03M | -0.04M | 0.00M | 0.03M | 0.00M | -0.11M | -0.23M | -0.40M | -0.33M | 0.05M | 0.51M | -0.10M | 0.24M | 0.76M | 0.06M | 0.09M | -0.52M | 0.38M | -0.25M | -1.64M | 0.07M | 0.42M | 0.10M | -0.15M | -0.14M | 0.32M | -0.31M | -1.02M | -1.00M | 0.35M | -0.95M |
|
Income from Continuing Operations
|
-17.48M | | 23.13M | 16.25M | 47.21M | 35.57M | 8.31M | -5.45M | 17.59M | -7.13M | 4.02M | 1.81M | 24.25M | 5.08M | 7.36M | 13.62M | 27.05M | 5.95M | 15.48M | 18.04M | 33.24M | 16.19M | 19.39M | 16.86M | 33.99M | 11.58M | 17.88M | 19.68M | 34.73M | -6.20M | 14.88M | 17.67M | 34.37M | 20.30M | 17.18M | 23.61M | 29.16M | -82.10M | 9.09M | 25.23M | 27.76M | 0.01M | -346.17M | -30.67M | 14.93M | -72.91M | 6.38M | 38.15M | 59.69M | 33.94M | 49.98M | 51.55M | 38.99M | 39.17M | 34.79M | 34.37M | 47.02M | 49.16M | 30.80M | 30.27M | 41.12M | 3.91M | 5.95M | 7.06M | 1.43M |
|
Consolidated Net Income
|
-17.48M | | 23.13M | 16.25M | 47.21M | 35.57M | 0.29M | 0.68M | 16.10M | -1.40M | -2.39M | -4.53M | 0.03M | -1.08M | -18.19M | 1.66M | 0.23M | 0.21M | 15.48M | 18.04M | 33.24M | 16.19M | 19.39M | 16.86M | 33.99M | 11.58M | 17.88M | 19.68M | 34.73M | -6.20M | 14.88M | 17.67M | 34.37M | 20.30M | 17.18M | 23.61M | 29.16M | -82.10M | 9.09M | 25.23M | 27.76M | 0.01M | -346.17M | -30.67M | 14.93M | -72.91M | 6.38M | 38.15M | 59.69M | 33.94M | 49.98M | 51.55M | 38.99M | 39.17M | 34.79M | 34.37M | 47.02M | 49.16M | 30.80M | 30.27M | 41.12M | 3.91M | 5.95M | 7.06M | 1.43M |
|
Income towards Parent Company
|
-26.12M | -9.06M | 13.59M | 15.78M | 46.28M | 35.57M | -0.50M | 0.68M | 16.10M | -1.40M | -2.39M | -4.53M | 0.03M | -1.08M | -18.19M | 1.66M | -0.42M | 0.21M | 14.78M | 17.37M | 32.47M | 15.48M | 18.55M | 15.98M | 33.14M | 10.59M | 16.78M | 18.70M | 33.77M | -7.57M | 13.54M | 16.23M | 32.93M | 18.83M | 15.75M | 22.27M | 27.82M | -82.10M | 9.09M | 25.23M | 27.76M | 0.01M | -346.17M | -30.67M | 14.93M | -72.91M | 6.38M | 38.15M | 59.69M | 33.94M | 49.98M | 51.55M | 38.99M | 39.17M | 34.79M | 34.37M | 47.02M | 49.16M | 30.80M | 30.27M | 41.12M | 3.91M | 5.95M | 7.06M | 1.43M |
|
Net Income towards Common Stockholders
|
-26.12M | -9.06M | 10.05M | 15.78M | 33.88M | 35.57M | 3.69M | 0.68M | 16.10M | -1.40M | -2.39M | -4.53M | 0.03M | -1.08M | -18.19M | 1.66M | -0.42M | 0.21M | 14.78M | 17.37M | 32.47M | 15.48M | 18.55M | 15.98M | 33.14M | 10.59M | 16.78M | 18.70M | 33.77M | -7.57M | 13.54M | 16.23M | 32.93M | 18.83M | 15.75M | 16.74M | 28.35M | -82.10M | 9.09M | 8.81M | 27.04M | 0.01M | -346.17M | -30.67M | 14.93M | -72.91M | 6.38M | 38.15M | 59.69M | 33.94M | 49.98M | 51.55M | 38.99M | 39.17M | 34.79M | 34.37M | 47.02M | 49.16M | 30.80M | 30.27M | 41.12M | 3.91M | 5.95M | 7.06M | 1.43M |
|
EPS (Basic)
|
-0.63 | | 0.23 | 0.23 | 0.42 | | 0.08 | -0.11 | 0.80 | -0.21 | 0.04 | -0.06 | 0.57 | 0.09 | -0.26 | 0.36 | 0.63 | 0.14 | 0.35 | 0.41 | 0.76 | 0.37 | 0.44 | 0.38 | 0.78 | 0.26 | 0.41 | 0.46 | 0.81 | -0.16 | 0.35 | 0.41 | 0.80 | 0.47 | 0.40 | 0.55 | 0.68 | -1.83 | 0.22 | 0.61 | 0.69 | 0.01 | -8.95 | -0.83 | 0.38 | -2.13 | 0.16 | 0.98 | 1.56 | 0.89 | 1.34 | 1.40 | 1.09 | 1.15 | 0.97 | 0.95 | 1.32 | 1.57 | 0.88 | 0.85 | 1.20 | 0.17 | 0.21 | 0.20 | 0.07 |
|
EPS (Weighted Average and Diluted)
|
| -217.44 | | 0.23 | 0.42 | 837.13 | 0.08 | -0.11 | 0.79 | -0.21 | 0.04 | -0.06 | 0.56 | 0.09 | -0.26 | 0.35 | 0.63 | 0.14 | 0.35 | 0.41 | 0.75 | 0.37 | 0.44 | 0.38 | 0.78 | 0.26 | 0.41 | 0.46 | 0.81 | -0.16 | 0.35 | 0.41 | 0.80 | 0.47 | 0.40 | 0.55 | 0.67 | -1.83 | 0.22 | 0.61 | 0.69 | 0.01 | -8.95 | -0.83 | 0.38 | -2.13 | 0.16 | 0.97 | 1.54 | 0.88 | 1.32 | 1.38 | 1.08 | 1.13 | 0.97 | 0.95 | 1.32 | 1.57 | 0.88 | 0.85 | 1.19 | 0.17 | 0.21 | 0.20 | 0.07 |
|
Shares Outstanding (Weighted Average)
|
41.57M | | 43.42M | 43.40M | 43.86M | | 43.92M | 44.51M | 41.97M | 41.98M | 41.99M | 42.86M | 42.87M | 42.89M | 42.93M | 43.15M | 43.20M | 43.18M | 43.40M | 43.68M | 43.71M | 43.76M | 43.72M | 43.74M | 43.71M | 43.70M | 43.66M | 43.40M | 42.92M | 42.94M | 42.96M | 42.99M | 42.97M | 42.98M | 43.03M | 43.19M | 43.20M | 42.88M | 41.88M | 42.22M | 40.72M | 40.53M | 40.03M | 38.77M | 37.91M | 37.91M | 37.95M | 38.28M | 38.27M | 38.09M | 37.63M | 36.74M | 36.46M | 35.62M | 35.63M | 36.27M | 35.54M | 35.50M | 35.15M | 35.13M | 35.20M | 33.63M | 33.61M | 33.80M | 33.84M |
|
Shares Outstanding (Diluted Average)
|
| 0.04M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-7.17M | | 21.33M | 12.13M | 33.28M | 5.93M | 12.08M | -1.00M | 32.36M | -12.91M | 12.59M | 8.62M | 40.99M | 12.27M | 20.96M | 22.81M | 44.67M | 10.18M | 28.73M | 31.30M | 53.21M | 12.69M | 30.34M | 35.73M | 52.22M | 16.81M | 28.74M | 32.26M | 55.45M | -20.46M | 23.29M | 28.43M | 50.38M | 25.59M | 22.95M | 32.14M | 39.75M | -96.05M | 16.87M | 37.80M | 43.47M | 5.67M | -426.21M | -24.14M | 20.07M | -55.38M | 17.87M | 62.79M | 81.32M | 43.83M | 66.19M | 68.42M | 53.85M | 25.86M | 49.59M | 49.70M | 64.42M | 30.75M | 42.76M | 42.53M | 56.70M | 7.87M | 11.58M | 9.29M | 11.97M |
|
Interest Expenses
|
-5.25M | | -4.51M | -9.32M | -14.24M | -33.88M | -6.70M | 6.52M | 6.68M | 5.53M | 6.04M | 5.64M | 5.40M | 5.89M | 5.72M | 5.19M | 5.25M | 5.09M | 5.31M | 5.12M | 5.21M | 4.81M | 4.46M | 4.34M | 4.14M | 3.65M | 3.61M | 3.48M | 3.48M | 3.17M | 5.04M | 4.64M | 4.14M | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | 35.54% | 31.74% | 60.62% | 39.41% | 40.64% | 32.01% | 21.36% | 51.92% | 23.05% | 31.60% | | 34.13% | 31.37% | 30.92% | | 25.92% | 26.48% | 26.66% | 12.96% | 29.56% | 32.35% | 33.64% | 35.07% | 28.84% | 33.86% | 29.60% | 22.65% | 23.15% | 25.33% | 24.51% | 16.52% | 25.21% | 23.70% | 21.90% | | 19.89% | 9.41% | | | 35.54% | 30.27% | 24.87% | 24.88% | 25.75% | 25.34% | 26.21% | | 23.46% | 25.60% | 23.53% | | 22.95% | 25.02% | 23.60% | | 29.84% | | 76.73% |