|
Revenue
|
226.54M | 232.28M | 287.93M | 373.61M | 379.99M | 414.87M | 532.93M | 636.78M | 597.15M | 640.86M | 740.30M | 1,012.23M | 917.45M | 919.20M | 1,056.60M | 1,314.70M | 1,081.00M | 986.00M | 1,130.00M | 1,397.40M | 1,198.70M | 952.00M | 1,147.00M | 1,440.00M | 1,180.00M | 1,203.00M | 1,253.00M | 1,438.00M | 1,344.00M | 1,203.00M | 1,253.00M | 1,438.00M | 1,344.00M | 1,346.00M | 1,442.00M | 1,571.00M | 1,192.00M | 451.00M | 1,110.00M | 1,302.00M | 1,197.00M | 1,253.00M | 1,300.00M | 1,609.00M | 1,492.00M | 1,360.00M | 1,412.00M | 1,512.00M | 1,335.00M | 1,229.00M | 1,291.00M | 1,427.00M | 1,223.00M | 848.00M | 878.00M | 1,068.00M | 1,648.00M | 797.00M | 856.00M | 1,025.00M |
|
Cost of Revenue
|
| | 130.43M | 151.70M | 160.87M | 163.87M | 217.03M | 253.33M | 240.94M | 243.59M | 290.43M | 392.73M | 367.95M | 347.52M | 411.58M | 514.58M | 450.12M | 382.40M | 465.50M | 565.50M | 501.50M | 396.60M | 443.50M | 547.10M | 445.80M | 377.70M | 455.80M | 556.10M | 470.40M | 452.00M | 490.00M | 565.00M | 551.00M | 512.00M | 568.00M | 639.00M | 561.00M | 149.00M | 400.00M | 454.00M | 460.00M | 397.00M | 416.00M | 561.00M | 536.00M | 459.00M | 461.00M | 507.00M | 468.00M | 417.00M | 459.00M | 499.00M | 456.00M | 313.00M | 331.00M | 394.00M | 578.00M | 295.00M | 334.00M | 402.00M |
|
Gross Profit
|
| | 175.10M | 221.91M | 219.12M | 251.00M | 315.90M | 383.45M | 356.21M | 397.27M | 449.88M | 619.50M | 549.43M | 571.60M | 645.10M | 800.10M | 630.90M | 603.60M | 664.40M | 832.00M | 697.20M | 575.00M | 691.00M | 884.00M | 709.00M | 751.00M | 763.00M | 873.00M | 793.00M | 751.00M | 763.00M | 873.00M | 793.00M | 834.00M | 874.00M | 932.00M | 631.00M | 302.00M | 710.00M | 848.00M | 737.00M | 856.00M | 884.00M | 1,048.00M | 956.00M | 901.00M | 951.00M | 1,005.00M | 867.00M | 812.00M | 832.00M | 928.00M | 767.00M | 535.00M | 547.00M | 674.00M | 1,070.00M | 502.00M | 522.00M | 623.00M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 37.00M | 35.00M | 37.00M | 26.00M | 28.00M | 25.00M | 70.00M | 23.00M | 23.00M | 23.00M |
|
Selling, General & Administrative
|
| | 107.31M | | | 126.00M | 145.71M | 164.84M | 184.98M | 183.73M | 210.36M | 254.60M | 278.20M | 265.86M | 305.40M | 344.17M | 336.06M | 313.40M | 345.30M | 377.60M | 391.70M | 354.00M | 379.70M | 407.60M | 411.00M | 377.70M | 405.10M | 485.90M | 499.60M | 465.00M | 494.00M | 507.00M | 609.00M | 598.00M | 623.00M | 630.00M | 613.00M | 402.00M | 474.00M | 538.00M | 604.00M | 545.00M | 599.00M | 656.00M | 733.00M | 622.00M | 642.00M | 720.00M | 724.00M | 689.00M | 664.00M | 749.00M | 682.00M | 491.00M | 497.00M | 537.00M | 1,056.00M | 455.00M | 481.00M | 535.00M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.30M | | 16.00M | 26.00M | 44.00M | 7.00M | 16.00M | 12.00M | 44.00M | 15.00M | 7.00M | 15.00M | 8.00M | 8.00M | 9.00M | 1.00M | 14.00M | 3.00M | 8.00M | 14.00M | 17.00M | 3.00M | 3.00M | 5.00M | 5.00M | | | | | | | -2.00M | | | | 12.00M |
|
Other Operating Expenses
|
| | 8.52M | | | 13.05M | 12.26M | 13.77M | 15.94M | 15.97M | 18.06M | 21.66M | 25.31M | 29.00M | 34.06M | 37.49M | 38.65M | 41.60M | 46.10M | 45.00M | 61.40M | 50.40M | 61.30M | 56.20M | 251.10M | 47.60M | 70.60M | 58.60M | 78.90M | 64.00M | 63.00M | 64.00M | 100.00M | 157.00M | 169.00M | 82.00M | 546.00M | 54.00M | 74.00M | 142.00M | 258.00M | 50.00M | 82.00M | 47.00M | 87.00M | 45.00M | 54.00M | 44.00M | 178.00M | 9.00M | 31.00M | 22.00M | 591.00M | 7.00M | 28.00M | 88.00M | 727.00M | 8.00M | 30.00M | 7.00M |
|
Operating Expenses
|
| | 115.82M | | | 139.06M | 157.97M | 178.61M | 200.91M | 199.71M | 228.41M | 276.26M | 303.52M | 294.86M | 339.47M | 381.67M | 374.70M | 355.00M | 391.40M | 422.60M | 453.10M | 404.40M | 441.00M | 463.80M | 661.80M | 425.30M | 491.70M | 570.50M | 622.50M | 536.00M | 573.00M | 583.00M | 753.00M | 770.00M | 799.00M | 727.00M | 1,167.00M | 464.00M | 557.00M | 681.00M | 876.00M | 598.00M | 689.00M | 717.00M | 837.00M | 670.00M | 699.00M | 769.00M | 907.00M | 732.00M | 732.00M | 806.00M | 1,310.00M | 524.00M | 553.00M | 648.00M | 1,853.00M | 486.00M | 534.00M | 577.00M |
|
Operating Income
|
| | 59.28M | 64.59M | 78.84M | 111.94M | 157.93M | 204.84M | 155.30M | 197.56M | 221.46M | 343.24M | 245.91M | 276.80M | 305.50M | 418.50M | 256.20M | 248.60M | 273.10M | 409.30M | 244.10M | 149.00M | 199.00M | 314.00M | 87.00M | 215.00M | 190.00M | 290.00M | 40.00M | 215.00M | 190.00M | 290.00M | 40.00M | 64.00M | 75.00M | 205.00M | -536.00M | -162.00M | 153.00M | 167.00M | -139.00M | 258.00M | 195.00M | 331.00M | 119.00M | 231.00M | 252.00M | 236.00M | -40.00M | 80.00M | 100.00M | 122.00M | -543.00M | 11.00M | -6.00M | 26.00M | -783.00M | 16.00M | -12.00M | 46.00M |
|
EBIT
|
| | 59.28M | 64.59M | 78.84M | 111.94M | 157.93M | 204.84M | 155.30M | 197.56M | 221.46M | 343.24M | 245.91M | 276.80M | 305.50M | 418.50M | 256.20M | 248.60M | 273.10M | 409.30M | 244.10M | 149.00M | 199.00M | 314.00M | 87.00M | 215.00M | 190.00M | 290.00M | 40.00M | 215.00M | 190.00M | 290.00M | 40.00M | 64.00M | 75.00M | 205.00M | -536.00M | -162.00M | 153.00M | 167.00M | -139.00M | 258.00M | 195.00M | 331.00M | 119.00M | 231.00M | 252.00M | 236.00M | -40.00M | 80.00M | 100.00M | 122.00M | -543.00M | 11.00M | -6.00M | 26.00M | -783.00M | 16.00M | -12.00M | 46.00M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -3.00M | -1.00M | 6.00M | 4.00M | 10.00M | -8.00M | 59.00M | 18.00M | 17.00M | -9.00M |
|
Other Non Operating Income
|
| | -3.24M | | | 0.38M | 0.28M | -1.49M | -0.53M | -0.26M | -0.02M | -0.00M | 0.18M | -1.15M | -2.40M | -1.16M | 2.11M | -0.80M | -1.40M | -0.20M | -2.50M | -1.30M | 0.30M | 4.10M | 1.30M | 1.20M | 40.50M | -27.00M | -1.70M | -3.00M | -33.00M | -43.00M | -1.00M | -2.00M | -4.00M | 2.00M | -7.00M | 3.00M | | 13.00M | 4.00M | -1.00M | -4.00M | 4.00M | -10.00M | -4.00M | 11.00M | 3.00M | -20.00M | -21.00M | 3.00M | 2.00M | -21.00M | -4.00M | 11.00M | | -8.00M | 5.00M | -3.00M | |
|
Non Operating Income
|
| | | | | | | | | | | | | 0.34M | 1.01M | -0.19M | 0.44M | -0.80M | -0.10M | 0.10M | 4.50M | 0.30M | 0.30M | 4.10M | 1.30M | 0.60M | 0.30M | 0.10M | 1.00M | 1.00M | 1.00M | 2.00M | | 2.00M | 1.00M | 1.00M | 2.00M | 1.00M | | 3.00M | 3.00M | | 2.00M | | | | 1.00M | 1.00M | 1.00M | -1.00M | 1.00M | | 1.00M | | | | -8.00M | 1.00M | | |
|
EBT
|
| | 62.52M | 64.59M | 78.84M | 111.88M | 157.65M | 203.04M | 154.56M | 197.13M | 221.31M | 343.13M | 246.13M | 276.00M | 304.10M | 417.01M | 258.69M | 247.00M | 271.20M | 408.60M | 245.50M | 185.60M | 202.60M | 341.70M | -40.90M | 150.10M | 239.10M | 278.30M | 74.50M | 205.00M | 152.00M | 242.00M | 22.00M | 51.00M | 69.00M | 205.00M | -540.00M | -175.00M | 141.00M | 173.00M | -136.00M | 256.00M | 198.00M | 342.00M | 119.00M | 231.00M | 259.00M | 228.00M | -70.00M | 50.00M | 101.00M | 123.00M | -557.00M | 11.00M | 15.00M | 19.00M | -772.00M | 40.00M | 2.00M | 55.00M |
|
Tax Provisions
|
| | 21.92M | | | 43.24M | 59.82M | 73.01M | 53.45M | 72.14M | 75.50M | 113.48M | 85.07M | 88.29M | 97.11M | 113.33M | 76.07M | 72.60M | 78.40M | 114.40M | 69.20M | 39.30M | 41.90M | 70.40M | -14.60M | 24.60M | 36.40M | 58.90M | 30.10M | 19.00M | 15.00M | 42.00M | 3.00M | 6.00M | -4.00M | -4.00M | 12.00M | 5.00M | 20.00M | -5.00M | 46.00M | 37.00M | -2.00M | 19.00M | 38.00M | 28.00M | 35.00M | 3.00M | -37.00M | 2.00M | 11.00M | 18.00M | -85.00M | 6.00M | -27.00M | 13.00M | 460.00M | -16.00M | 36.00M | -2.00M |
|
Profit After Tax
|
17.37M | 24.11M | 40.61M | 39.03M | 43.61M | 68.64M | 97.83M | 130.03M | 101.10M | 125.00M | 145.81M | 229.64M | 161.04M | 187.70M | 207.00M | 303.70M | 182.60M | 174.40M | 193.10M | 294.60M | 177.00M | 126.00M | 202.00M | 220.00M | 44.00M | 186.00M | 138.00M | 200.00M | 19.00M | 186.00M | 138.00M | 200.00M | 19.00M | 45.00M | 73.00M | 210.00M | -552.00M | -180.00M | 122.00M | 179.00M | -184.00M | 219.00M | 200.00M | 323.00M | 81.00M | 203.00M | 224.00M | 225.00M | -33.00M | 48.00M | 90.00M | 105.00M | -472.00M | -14.00M | 43.00M | -546.00M | -1717.00M | 56.00M | -34.00M | 116.00M |
|
Equity Income
|
| | | | | | | | | | | | | 0.20M | 0.11M | -0.55M | 0.34M | -0.90M | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | -4.75M | -4.38M | -3.80M | -3.10M | -2.80M | -2.40M | -2.40M | -0.40M | -0.20M | -3.40M | -4.00M | -3.60M | -3.60M | -3.40M | -3.00M | -3.00M | -3.00M | -2.00M | -1.00M | -1.00M | | 1.00M | 1.00M | 2.00M | | | | | | | | | | | | | | | -4.00M | | | -3.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | -0.30M | -0.40M | -0.70M | -0.80M | -0.20M | | | | -0.20M | | 0.20M | -0.20M | -1.00M | | | | | -1.00M | -1.00M | | -1.00M | -1.00M | 1.00M | | | 1.00M | | 2.00M | | | 1.00M | | | | | 2.00M | -1.00M | 1.00M | 1.00M | | | |
|
Income from Continuing Operations
|
| | 40.61M | 64.59M | 78.84M | 68.64M | 97.83M | 130.03M | 101.10M | 125.00M | 145.81M | 229.64M | 161.05M | 187.72M | 206.99M | 303.68M | 182.62M | 174.40M | 192.80M | 294.20M | 176.30M | 146.30M | 160.70M | 271.30M | -26.30M | 125.50M | 202.70M | 219.40M | 44.40M | 186.00M | 137.00M | 200.00M | 19.00M | 45.00M | 73.00M | 209.00M | -552.00M | -180.00M | 121.00M | 178.00M | -182.00M | 219.00M | 200.00M | 323.00M | 81.00M | 203.00M | 224.00M | 225.00M | -33.00M | 48.00M | 90.00M | 105.00M | -472.00M | 5.00M | 42.00M | 6.00M | -1232.00M | 56.00M | -34.00M | 57.00M |
|
Consolidated Net Income
|
| | 40.61M | 64.59M | 78.84M | 68.64M | 97.83M | 130.03M | 101.10M | 125.00M | 145.81M | 229.64M | 161.05M | 187.72M | 206.99M | 303.68M | 182.62M | 174.40M | 192.80M | 294.20M | 176.30M | 146.30M | 160.70M | 271.30M | -26.30M | 125.50M | 202.70M | 219.40M | 44.40M | 186.00M | 137.00M | 200.00M | 19.00M | 45.00M | 73.00M | 209.00M | -552.00M | -180.00M | 121.00M | 178.00M | -182.00M | 219.00M | 200.00M | 323.00M | 81.00M | 203.00M | 224.00M | 225.00M | -33.00M | 48.00M | 90.00M | 105.00M | -472.00M | -17.00M | -19.00M | -552.00M | -1232.00M | -3.00M | 6.00M | 59.00M |
|
Income towards Parent Company
|
| | 40.61M | 64.59M | 78.84M | 68.64M | 97.83M | 130.03M | 101.10M | 125.00M | 145.81M | 229.64M | 161.05M | 187.72M | 206.99M | 303.68M | 182.62M | 174.40M | 188.06M | 289.82M | 172.50M | 143.20M | 157.90M | 268.90M | -28.70M | 125.10M | 202.50M | 216.00M | 40.40M | 182.40M | 133.40M | 196.60M | 16.00M | 42.00M | 70.00M | 207.00M | -553.00M | -181.00M | 121.00M | 179.00M | -181.00M | 221.00M | 200.00M | 323.00M | 81.00M | 203.00M | 224.00M | 225.00M | -33.00M | 48.00M | 90.00M | 105.00M | -472.00M | -17.00M | -19.00M | -552.00M | -1236.00M | -3.00M | 6.00M | 56.00M |
|
Net Income towards Common Stockholders
|
13.63M | 18.92M | 31.63M | 32.00M | 43.61M | 68.64M | 97.83M | 130.03M | 101.10M | 125.00M | 145.81M | 229.64M | 161.05M | 187.72M | 206.99M | 303.68M | 182.62M | 174.40M | 188.06M | 289.82M | 172.50M | 143.20M | 157.90M | 268.90M | -28.70M | 125.10M | 202.50M | 216.00M | 40.40M | 182.40M | 133.40M | 196.60M | 16.00M | 42.00M | 70.00M | 207.00M | -553.00M | -181.00M | 121.00M | 179.00M | -181.00M | 221.00M | 200.00M | 323.00M | 81.00M | 203.00M | 224.00M | 225.00M | -33.00M | 48.00M | 90.00M | 105.00M | -472.00M | -17.00M | -19.00M | -552.00M | -1236.00M | -3.00M | 6.00M | 56.00M |
|
EPS (Basic)
|
0.10 | 0.13 | 0.22 | 0.21 | 0.28 | 0.36 | 0.50 | 0.65 | 0.50 | 0.62 | 0.72 | 1.13 | 0.80 | 0.92 | 1.01 | 1.50 | 0.92 | 0.89 | 1.00 | 1.59 | 1.00 | 0.93 | 1.04 | 1.77 | -0.12 | 0.84 | 1.35 | 1.45 | 0.30 | 1.22 | 0.89 | 1.32 | 0.12 | 0.30 | 0.48 | 1.39 | -3.65 | -1.21 | 0.81 | 1.19 | -1.21 | 1.45 | 1.31 | 2.15 | 0.58 | 1.42 | 1.64 | 1.74 | -0.14 | 0.41 | 0.77 | 0.89 | -4.03 | -0.11 | 0.37 | -4.61 | -10.45 | 0.47 | -0.28 | 0.47 |
|
EPS (Weighted Average and Diluted)
|
0.08 | 0.13 | 0.22 | 0.20 | 0.23 | 0.34 | 0.49 | 0.64 | 0.49 | 0.61 | 0.71 | 1.11 | 0.78 | 0.91 | 1.00 | 1.48 | 0.90 | 0.87 | 0.98 | 1.57 | 0.99 | 0.91 | 1.02 | 1.74 | -0.11 | 0.82 | 1.33 | 1.44 | 0.29 | 1.20 | 0.88 | 1.31 | 0.12 | 0.30 | 0.47 | 1.38 | -3.63 | -1.21 | 0.81 | 1.18 | -1.21 | 1.41 | 1.30 | 2.11 | 0.57 | 1.40 | 1.63 | 1.72 | -0.14 | 0.41 | 0.77 | 0.88 | -4.02 | -0.12 | 0.37 | 4.61 | -10.45 | 0.47 | -0.28 | 0.47 |
|
Shares Outstanding (Weighted Average)
|
140.55M | | | | 158.26M | | | | | | | | 202.58M | 203.75M | 204.46M | 202.67M | 202.68M | 196.98M | 188.86M | 182.18M | 186.29M | 154.49M | 151.78M | 152.05M | 165.99M | 149.50M | 149.58M | 149.18M | 152.28M | 149.50M | 149.58M | 149.18M | 149.77M | 151.05M | 151.60M | 151.16M | 150.71M | 149.56M | 150.49M | 150.66M | 150.45M | 151.31M | 151.86M | 150.98M | 149.72M | 141.91M | 138.98M | 135.60M | 132.53M | 117.43M | 117.05M | 116.97M | 117.01M | 117.44M | 118.47M | 118.54M | 118.26M | 118.80M | 119.79M | 119.85M |
|
Shares Outstanding (Diluted Average)
|
179.18M | | | | 189.30M | | | | | | | | 205.64M | 207.18M | 207.43M | 205.65M | 205.87M | 200.05M | 191.52M | 184.85M | 189.05M | 156.87M | 154.17M | 154.62M | 168.12M | 152.40M | 151.71M | 150.27M | 155.10M | 152.40M | 151.71M | 150.27M | 151.61M | 152.33M | 152.58M | 152.35M | 150.71M | 149.56M | 151.68M | 151.96M | 150.45M | 154.89M | 154.56M | 153.83M | 152.50M | 143.73M | 140.39M | 137.05M | 134.00M | 118.28M | 117.92M | 118.16M | 117.01M | 118.26M | 118.78M | 118.60M | 118.26M | 119.11M | 119.79M | 120.60M |
|
EBITDA
|
22.07M | 26.09M | 32.97M | 37.69M | 45.84M | 65.37M | 102.57M | 129.85M | 97.08M | 123.02M | 149.55M | 227.40M | 158.63M | 192.25M | 188.41M | 284.22M | 155.72M | 173.60M | 179.60M | 277.90M | 194.00M | 149.70M | 159.40M | 261.00M | -17.10M | 137.90M | 211.50M | 260.70M | 114.00M | 95.00M | 116.00M | 169.00M | 46.00M | 18.00M | 63.00M | 284.00M | -449.00M | -184.00M | 176.00M | 145.00M | -219.00M | 310.00M | 227.00M | 362.00M | 62.00M | 98.00M | 100.00M | 365.00M | 9.00M | 38.00M | 83.00M | 6.00M | -342.00M | -43.00M | -106.00M | -427.00M | -712.00M | -400.00M | -65.00M | 174.00M |
|
Interest Expenses
|
| | -0.01M | | | 0.43M | 0.56M | 0.31M | 0.22M | 0.17M | 0.13M | 0.11M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 35.06% | | | 38.65% | 37.95% | 35.96% | 34.59% | 36.59% | 34.12% | 33.07% | 34.56% | 31.99% | 31.93% | 27.18% | 29.41% | 29.39% | 28.91% | 28.00% | 28.19% | 21.17% | 20.68% | 20.60% | 35.70% | 16.39% | 15.22% | 21.16% | 40.40% | 9.27% | 9.87% | 17.36% | 13.64% | 11.76% | -5.80% | -1.95% | -2.22% | -2.86% | 14.18% | -2.89% | -33.82% | 14.45% | -1.01% | 5.56% | 31.93% | 12.12% | 13.51% | 1.32% | 52.86% | 4.00% | 10.89% | 14.63% | 15.26% | 54.55% | -180.00% | 68.42% | -59.59% | -40.00% | 1,800.00% | -3.64% |