|
Revenue
|
1,188.62M | 1,066.36M | 1,163.69M | 1,300.86M | 1,353.28M | 1,369.88M | 1,397.25M | 1,466.61M | 1,536.05M | 1,568.10M | 1,579.60M | 1,640.72M | 1,636.40M | 1,614.71M | 1,632.83M | 2,230.76M | 2,402.75M | 2,380.72M | 2,387.41M | 2,448.02M | 2,372.22M | 2,417.37M | 2,483.25M | 2,552.93M |
|
Cost of Revenue
|
743.43M | 721.19M | 751.16M | 842.23M | 867.23M | 887.15M | 915.91M | 947.24M | 997.92M | 1,009.18M | 1,012.75M | 1,047.35M | 1,055.24M | 1,034.48M | 1,039.14M | 1,407.90M | 1,546.22M | 1,523.15M | 1,523.22M | 1,577.43M | 1,516.32M | 1,569.22M | 1,628.25M | 1,676.97M |
|
Gross Profit
|
445.19M | 345.17M | 412.53M | 458.63M | 486.05M | 482.73M | 481.34M | 519.37M | 538.13M | 558.92M | 566.85M | 593.37M | 581.16M | 580.23M | 593.69M | 822.86M | 856.53M | 857.57M | 864.19M | 870.60M | 855.90M | 848.15M | 855.01M | 875.96M |
|
Selling, General & Administrative
|
356.98M | 321.59M | 335.77M | 338.43M | 351.16M | 354.50M | 329.96M | 361.46M | 390.39M | 402.00M | 409.30M | 415.38M | 425.11M | 417.66M | 431.43M | 642.41M | 708.09M | 707.40M | 710.95M | 726.06M | 687.03M | 699.80M | 708.02M | 730.61M |
|
Operating Expenses
|
356.98M | 321.59M | 335.77M | 338.43M | 351.16M | 354.50M | 329.96M | 361.46M | 390.39M | 402.00M | 409.30M | 415.38M | 425.11M | 417.66M | 431.43M | 642.41M | 708.09M | 707.40M | 710.95M | 726.06M | 687.03M | 699.80M | 708.02M | 730.61M |
|
Operating Income
|
88.21M | 23.58M | 76.76M | 120.21M | 134.89M | 128.22M | 151.38M | 157.91M | 147.75M | 156.91M | 157.54M | 177.99M | 156.05M | 162.57M | 162.27M | 180.45M | 148.44M | 150.17M | 153.24M | 144.54M | 168.87M | 148.34M | 146.98M | -1382.38M |
|
EBIT
|
88.21M | 23.58M | 76.76M | 120.21M | 134.89M | 128.22M | 151.38M | 157.91M | 147.75M | 156.91M | 157.54M | 177.99M | 156.05M | 162.57M | 162.27M | 180.45M | 148.44M | 150.17M | 153.24M | 144.54M | 168.87M | 148.34M | 146.98M | -1382.38M |
|
Other Non Operating Income
|
3.23M | 1.64M | -0.59M | 3.16M | -3.80M | 3.55M | 5.86M | 0.74M | 7.62M | 2.54M | 12.09M | 12.64M | -3.71M | -9.38M | -6.17M | -32.83M | 6.82M | 19.41M | -46.01M | 44.49M | 4.92M | -21.22M | 36.47M | 6.13M |
|
Non Operating Income
|
3.23M | 1.64M | -0.59M | 3.16M | -3.80M | 3.55M | 5.86M | 0.74M | 7.62M | 2.54M | 12.09M | 12.64M | -3.71M | -9.38M | -6.17M | -32.83M | 6.82M | 19.41M | -46.01M | 44.49M | 4.92M | -21.22M | 36.47M | 6.13M |
|
EBT
|
73.86M | 12.29M | 67.17M | 114.57M | 123.38M | 125.03M | 152.37M | 154.92M | 146.59M | 146.48M | 149.36M | 162.57M | 118.34M | 105.97M | 106.81M | 77.11M | 72.82M | 87.13M | 26.42M | 112.91M | 100.79M | 51.72M | 111.44M | -1446.18M |
|
Tax Provisions
|
21.54M | 9.82M | 21.77M | 49.95M | 34.57M | 42.12M | 42.62M | 30.81M | 36.05M | 33.45M | 42.23M | 57.62M | 30.47M | 27.12M | 29.17M | 7.62M | 20.72M | 20.29M | 9.79M | -2.74M | 30.54M | 9.63M | 23.33M | 33.20M |
|
Profit After Tax
|
52.32M | 2.47M | 45.40M | 64.63M | 88.81M | 82.90M | 109.75M | 124.11M | 110.54M | 113.14M | 107.12M | 104.94M | 87.87M | 78.85M | 77.64M | 69.49M | 52.10M | 66.83M | 16.63M | 115.65M | 70.26M | 42.09M | 88.11M | -1479.38M |
|
Income from Non-Controlling Interests
|
| | | | | | | | 0.27M | -0.11M | 0.43M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
52.32M | 2.47M | 45.40M | 64.63M | 88.81M | 82.90M | 109.75M | 124.11M | 110.54M | 113.03M | 107.12M | 104.94M | 87.87M | 78.85M | 77.64M | 69.49M | 52.10M | 66.83M | 16.63M | 115.65M | 70.26M | 42.09M | 88.11M | -1479.38M |
|
Consolidated Net Income
|
52.32M | 2.47M | 45.40M | 64.63M | 88.81M | 82.90M | 109.75M | 124.11M | 110.54M | 113.03M | 107.12M | 104.94M | 87.87M | 78.85M | 77.64M | 69.49M | 52.10M | 66.83M | 16.63M | 115.65M | 70.26M | 42.09M | 88.11M | -1479.38M |
|
Income towards Parent Company
|
52.32M | 2.47M | 45.40M | 64.63M | 88.81M | 82.90M | 109.75M | 124.11M | 110.54M | 113.03M | 107.12M | 104.94M | 87.87M | 78.85M | 77.64M | 69.49M | 52.10M | 66.83M | 16.63M | 115.65M | 70.26M | 42.09M | 88.11M | -1479.38M |
|
Net Income towards Common Stockholders
|
52.32M | 2.47M | 45.40M | 64.63M | 88.81M | 82.90M | 109.75M | 124.11M | 110.54M | 113.03M | 107.12M | 104.94M | 87.87M | 78.85M | 77.64M | 69.49M | 52.10M | 66.83M | 16.63M | 115.65M | 70.26M | 42.09M | 88.11M | -1479.38M |
|
EPS (Basic)
|
1.01 | 0.05 | 0.88 | 1.25 | 1.72 | 1.59 | 2.10 | 2.42 | 2.11 | 2.16 | 2.05 | 2.04 | 1.69 | 1.51 | 1.50 | 1.02 | 0.76 | 0.98 | 0.25 | 1.72 | 1.04 | 0.63 | 1.34 | -23.37 |
|
EPS (Weighted Average and Diluted)
|
1.01 | 0.05 | 0.88 | 1.25 | 1.69 | 1.57 | 2.08 | 2.39 | 2.09 | 2.14 | 2.04 | 2.03 | 1.68 | 1.51 | 1.49 | 1.03 | 0.76 | 0.98 | 0.25 | 1.71 | 1.04 | 0.63 | 1.34 | -23.37 |
|
Shares Outstanding (Weighted Average)
|
51.60M | 51.60M | 51.60M | 51.60M | 51.16M | 51.27M | 51.43M | 51.35M | 51.63M | 51.60M | 51.46M | 51.35M | 51.15M | 51.18M | 51.13M | 53.80M | 65.66M | 65.47M | 65.20M | 64.98M | 64.04M | 63.69M | 63.33M | 63.01M |
|
Shares Outstanding (Diluted Average)
|
51.60M | 51.60M | 51.60M | 51.60M | 51.80M | 52.01M | 52.06M | 51.91M | 52.05M | 51.99M | 51.83M | 51.74M | 51.48M | 51.46M | 51.38M | 54.01M | 65.79M | 65.57M | 65.31M | 65.07M | 64.06M | 63.73M | 63.38M | 63.01M |
|
EBITDA
|
88.21M | 23.58M | 76.76M | 120.21M | 134.89M | 128.22M | 151.38M | 157.91M | 147.75M | 156.91M | 157.54M | 177.99M | 156.05M | 162.57M | 162.27M | 180.45M | 148.44M | 150.17M | 153.24M | 144.54M | 168.87M | 148.34M | 146.98M | -1382.38M |
|
Interest Expenses
|
17.59M | 12.93M | 9.00M | 8.80M | 7.70M | 6.75M | 4.87M | 3.73M | 8.77M | 12.97M | 20.27M | 28.06M | 33.99M | 47.21M | 49.29M | 70.51M | 82.44M | 82.46M | 80.81M | 76.12M | 72.99M | 75.41M | 72.01M | 69.94M |
|
Tax Rate
|
29.17% | 79.91% | 32.41% | 43.59% | 28.02% | 33.69% | 27.97% | 19.89% | 24.59% | 22.84% | 28.28% | 35.45% | 25.75% | 25.59% | 27.31% | 9.89% | 28.45% | 23.29% | 37.04% | -2.43% | 30.30% | 18.62% | 20.94% | -2.30% |