|
Revenue
|
2,241.97M | 2,504.09M | 2,434.77M | 2,477.80M | 2,513.11M | 2,571.71M | 2,577.43M | 2,579.39M | 2,785.58M | 2,834.85M | 2,921.56M | 2,117.07M | 2,777.60M | 2,968.14M | 2,817.29M | 2,722.68M |
|
Cost of Revenue
|
1,338.83M | 1,500.54M | 1,470.27M | 1,489.22M | 1,498.83M | 1,531.61M | 1,529.63M | 1,517.40M | 1,616.93M | 1,678.50M | 1,737.20M | 1,330.02M | 1,550.29M | 1,683.27M | 1,554.34M | 1,500.64M |
|
Gross Profit
|
903.14M | 1,003.55M | 964.50M | 988.58M | 1,014.29M | 1,040.10M | 1,047.80M | 1,061.99M | 1,168.65M | 1,156.34M | 1,184.36M | 787.05M | 1,227.32M | 1,284.87M | 1,262.96M | 1,222.04M |
|
Selling, General & Administrative
|
859.69M | 922.98M | 910.29M | 891.67M | 909.75M | 910.68M | 912.70M | 942.60M | 1,036.05M | 1,041.77M | 1,065.76M | 889.49M | 1,008.03M | 1,067.64M | 1,062.40M | 1,065.02M |
|
Restructuring Costs
|
11.92M | 7.91M | 23.67M | 22.43M | 1.26M | 3.48M | | 23.40M | 4.92M | 16.13M | 14.79M | 96.69M | 13.48M | 2.91M | 6.10M | 7.17M |
|
Other Operating Expenses
|
| 46.20M | 28.18M | -3.53M | -11.51M | | | 14.99M | 12.35M | 12.31M | 7.90M | 16.83M | 15.38M | 12.97M | 6.21M | -0.74M |
|
Operating Expenses
|
871.62M | 930.89M | 933.96M | 914.10M | 911.01M | 914.17M | 912.70M | 966.00M | 1,040.97M | 1,057.90M | 1,080.55M | 986.18M | 1,021.51M | 1,070.55M | 1,068.50M | 1,072.19M |
|
Operating Income
|
31.52M | 72.66M | 30.53M | 74.48M | 98.62M | 125.93M | 135.11M | 95.99M | 127.68M | -1.21M | 103.81M | -485.66M | 205.81M | 214.33M | 194.46M | 149.86M |
|
EBIT
|
31.52M | 72.66M | 30.53M | 74.48M | 98.62M | 125.93M | 135.11M | 95.99M | 127.68M | -1.21M | 103.81M | -485.66M | 205.81M | 214.33M | 194.46M | 149.86M |
|
Non Operating Investment Income
|
| | | | -0.58M | 4.68M | | | | | | | | | | |
|
Interest & Investment Income
|
0.37M | 0.20M | 0.57M | 0.32M | 0.38M | 0.38M | 0.90M | 14.99M | 12.35M | -18.28M | -33.12M | -48.29M | -30.93M | -14.26M | -19.34M | |
|
Other Non Operating Income
|
| | -1.00M | | | -0.42M | -10.70M | | 12.35M | 12.31M | 7.90M | 16.83M | 15.38M | 12.97M | 6.21M | -0.74M |
|
Non Operating Income
|
| -6.50M | -4.09M | -5.21M | -8.09M | -8.88M | | | 12.35M | 12.31M | 7.90M | 16.83M | 15.38M | 12.97M | 6.21M | -3.58M |
|
EBT
|
11.70M | 53.22M | 4.67M | 51.83M | 77.74M | 110.13M | 108.77M | 97.25M | 122.71M | -5.75M | 78.59M | -517.11M | 189.24M | 213.03M | 181.32M | 135.16M |
|
Tax Provisions
|
1.26M | 16.16M | -3.69M | 16.66M | 23.76M | 27.18M | 26.94M | 31.17M | 35.48M | 6.40M | 16.51M | -82.28M | 51.08M | 33.34M | 15.99M | 29.06M |
|
Profit After Tax
|
10.44M | 37.23M | 24.59M | 35.17M | 53.98M | 82.94M | 81.82M | 66.09M | 87.23M | -5.48M | 62.82M | -439.11M | 138.16M | 181.74M | 171.83M | 107.25M |
|
Equity Income
|
| | 34.47M | -94.55M | -109.79M | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | -0.71M | -0.99M | -1.37M | -1.47M | | | | | | | |
|
Income from Non-Controlling Interests
|
0.94M | -0.17M | -0.20M | -0.29M | -0.18M | 0.09M | 0.34M | 0.43M | 0.03M | -0.04M | -0.74M | 0.12M | 1.14M | -2.05M | 0.44M | -1.16M |
|
Income from Continuing Operations
|
10.44M | 37.06M | 8.36M | 35.17M | 53.98M | 82.94M | 81.82M | 66.09M | 87.23M | -12.16M | 62.08M | -434.83M | 138.16M | 179.69M | 165.34M | 106.10M |
|
Consolidated Net Income
|
10.44M | 37.06M | 18.30M | -7.97M | -16.09M | 82.94M | 81.82M | 66.09M | 87.23M | -12.16M | 62.08M | -434.83M | 138.16M | 179.69M | 165.34M | 106.10M |
|
Income towards Parent Company
|
10.44M | 37.06M | 18.30M | -7.97M | -16.09M | 82.23M | 80.84M | 64.72M | 85.76M | -12.16M | 62.08M | -434.83M | 138.16M | 179.69M | 165.34M | 106.10M |
|
Net Income towards Common Stockholders
|
10.44M | 37.06M | 18.30M | -7.97M | -16.09M | 82.23M | 80.84M | 64.72M | 85.76M | -12.16M | 62.08M | -434.83M | 138.16M | 179.69M | 165.34M | 106.10M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
42.87M | 43.87M | 41.98M | 42.89M | 43.18M | 43.76M | 43.70M | 42.94M | 42.98M | 42.88M | 40.53M | 37.91M | 38.09M | 35.62M | 35.50M | 33.63M |
|
EBITDA
|
31.52M | 72.66M | 30.53M | 74.48M | 98.62M | 125.93M | 135.11M | 95.99M | 127.68M | -1.21M | 103.81M | -485.66M | 205.81M | 214.33M | 194.46M | 149.86M |
|
Interest Expenses
|
20.20M | 19.65M | 25.43M | 22.97M | 21.25M | 20.45M | 16.59M | 13.73M | 17.32M | 18.28M | | | | | | |
|
Tax Rate
|
10.76% | 30.36% | | 32.14% | 30.56% | 24.68% | 24.77% | 32.05% | 28.91% | | 21.01% | 15.91% | 26.99% | 15.65% | 8.82% | 21.50% |