|
Revenue
|
891.57M | 884.51M | 861.81M | 909.45M | 923.90M | 936.57M | 937.83M | 1,012.09M | 1,017.18M | 1,019.13M | 1,012.11M | 1,053.58M | 1,051.33M | 1,060.39M | 1,075.67M | 1,129.09M | 1,100.25M | 1,123.93M | 1,110.97M | 1,134.41M | 1,102.08M | 1,123.38M | 1,108.85M | 1,142.58M | 1,170.56M | 1,191.12M | 1,190.54M | 1,243.55M | 1,266.65M | 1,271.08M | 1,255.37M | 1,530.29M | 1,611.50M | 1,606.44M | 1,589.14M | 1,669.55M | 1,697.97M | 1,718.27M | 1,682.33M | 1,793.73M | 1,811.14M | 1,843.75M | 1,810.65M | 1,619.58M | 1,746.58M | 1,757.05M | 1,777.06M | 1,835.66M | 1,896.95M | 1,922.28M | 1,960.54M | 2,074.69M | 2,166.45M | 2,174.86M | 2,189.99M | 2,284.47M | 2,342.33M | 2,377.18M | 2,406.17M | 2,470.93M | 2,501.59M | 2,561.78M | 2,609.16M | 2,667.65M | 2,718.12M | 2,799.99M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.86M | 723.96M | 718.14M | 738.00M | 746.45M | 761.12M | 748.97M | 771.06M | 768.68M | 784.94M | 784.93M | 716.60M | 715.41M | 739.81M | 761.85M | 766.44M | 779.30M | 817.26M | 834.08M | 885.79M | 890.77M | 906.73M | 907.99M | 1,936.91M | 947.58M | 974.23M | 960.21M | 2,028.18M | 1,249.46M | 1,285.08M | 1,009.66M | 2,161.14M | 1,351.56M | 1,387.51M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 904.64M | 882.48M | 871.00M | 931.55M | 951.52M | 957.15M | 933.36M | 1,022.67M | 1,042.46M | 1,058.81M | 1,025.72M | 902.98M | 1,031.16M | 1,017.24M | 1,015.21M | 1,069.22M | 1,117.65M | 1,105.02M | 1,126.46M | 1,188.90M | 1,275.69M | 1,268.13M | 1,281.99M | 347.56M | 1,394.75M | 1,402.95M | 1,445.96M | 442.76M | 1,252.13M | 1,276.70M | 1,599.50M | 506.51M | 1,366.56M | 1,412.48M |
|
Selling, General & Administrative
|
264.43M | 259.41M | 275.60M | 286.93M | 293.43M | 288.30M | 283.05M | 304.17M | 310.47M | 297.11M | 288.37M | 303.04M | 306.58M | 293.01M | 308.92M | 278.82M | 316.48M | 314.87M | 317.87M | 197.81M | 314.46M | 299.84M | 301.69M | 293.30M | 338.64M | 327.05M | 331.66M | 335.06M | 369.70M | 361.42M | 358.59M | 437.67M | 486.28M | 468.08M | 490.62M | 471.81M | 504.63M | 491.67M | 476.10M | 508.24M | 543.00M | 517.93M | 509.74M | 500.39M | 476.50M | 467.01M | 483.05M | 502.60M | 508.65M | 503.91M | 490.55M | 541.76M | 587.99M | 577.51M | 587.22M | 617.98M | 641.01M | 641.87M | 667.05M | 667.86M | 691.10M | 685.31M | 709.49M | 728.54M | 748.70M | 756.77M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | 2.20M | 26.30M | | | | | | | | | 2.79M | 3.35M | 9.34M | 63.75M | 3.97M | 13.07M | 9.82M | 15.03M | 4.85M | 7.85M | 0.80M | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
264.43M | 259.41M | 275.60M | 286.93M | 293.43M | 288.30M | 283.05M | 304.17M | 310.47M | 297.11M | 288.37M | 303.04M | 306.58M | 293.01M | 308.92M | 278.82M | 316.48M | 314.87M | 320.07M | 224.12M | 314.46M | 299.84M | 301.69M | 293.30M | 338.64M | 327.05M | 331.66M | 335.06M | 372.49M | 364.76M | 367.93M | 501.42M | 490.25M | 481.16M | 500.44M | 486.84M | 509.48M | 499.52M | 476.90M | 509.15M | 543.00M | 517.93M | 509.74M | 500.39M | 476.50M | 467.01M | 483.05M | 502.60M | 508.65M | 503.91M | 490.55M | 541.76M | 587.99M | 577.51M | 587.22M | 617.98M | 641.01M | 641.87M | 667.05M | 667.86M | 691.10M | 685.31M | 709.49M | 728.54M | 748.70M | 756.77M |
|
Operating Income
|
98.89M | 106.39M | 84.01M | 101.52M | 100.25M | 102.34M | 108.88M | 128.88M | 128.57M | 132.69M | 137.54M | 140.83M | 139.29M | 139.02M | 133.02M | 154.64M | 139.61M | 152.21M | 149.60M | 161.29M | 163.49M | 181.58M | 173.62M | 164.95M | 185.51M | 200.35M | 192.95M | 190.13M | 203.94M | 200.46M | 191.99M | 177.31M | 249.10M | 235.21M | 200.02M | 265.50M | 265.23M | 275.64M | 278.25M | 314.41M | 306.15M | 334.46M | 314.65M | 207.43M | 349.71M | 352.87M | 326.47M | 356.45M | 394.10M | 381.23M | 407.61M | 404.44M | 440.12M | 444.93M | 446.81M | 470.80M | 500.56M | 499.68M | 520.80M | 547.59M | 561.03M | 591.39M | 609.85M | 597.45M | 617.86M | 655.71M |
|
EBIT
|
98.89M | 106.39M | 84.01M | 101.52M | 100.25M | 102.34M | 108.88M | 128.88M | 128.57M | 132.69M | 137.54M | 140.83M | 139.29M | 139.02M | 133.02M | 154.64M | 139.61M | 152.21M | 149.60M | 161.29M | 163.49M | 181.58M | 173.62M | 164.95M | 185.51M | 200.35M | 192.95M | 190.13M | 203.94M | 200.46M | 191.99M | 177.31M | 249.10M | 235.21M | 200.02M | 265.50M | 265.23M | 275.64M | 278.25M | 314.41M | 306.15M | 334.46M | 314.65M | 207.43M | 349.71M | 352.87M | 326.47M | 356.45M | 394.10M | 381.23M | 407.61M | 404.44M | 440.12M | 444.93M | 446.81M | 470.80M | 500.56M | 499.68M | 520.80M | 547.59M | 561.03M | 591.39M | 609.85M | 597.45M | 617.86M | 655.71M |
|
Interest & Investment Income
|
0.36M | 0.31M | 0.42M | 0.60M | 0.58M | 0.39M | 0.28M | 0.78M | 0.36M | 0.40M | 0.37M | 0.80M | 0.08M | 0.15M | 0.13M | 0.05M | 0.07M | 0.08M | 0.04M | 0.03M | 0.05M | 0.02M | 0.10M | 0.17M | 0.12M | 0.11M | 0.34M | 0.33M | 0.07M | 0.03M | 0.01M | 0.13M | 0.30M | 0.29M | 0.38M | 0.37M | 0.50M | 0.39M | 0.07M | 0.27M | 0.16M | 0.28M | 0.35M | 0.20M | 0.06M | 0.22M | 0.09M | 0.10M | 0.06M | 0.06M | 0.06M | 0.07M | 0.15M | 0.34M | 0.37M | 0.84M | 0.42M | 0.77M | 0.93M | 3.62M | 1.25M | 0.96M | 1.35M | 2.02M | 2.21M | 0.87M |
|
EBT
|
87.21M | 94.12M | 72.86M | 89.70M | 88.55M | 90.58M | 96.64M | 116.91M | 111.61M | 115.36M | 120.69M | 123.29M | 122.77M | 122.88M | 116.85M | 138.17M | 123.16M | 135.81M | 133.23M | 144.93M | 168.70M | 165.67M | 157.46M | 148.73M | 169.21M | 184.29M | 177.12M | 174.69M | 189.83M | 187.22M | 178.31M | 132.05M | 219.08M | 206.37M | 174.51M | 241.04M | 241.42M | 320.52M | 251.56M | 288.90M | 278.99M | 308.57M | 289.06M | 181.68M | 325.22M | 328.53M | 302.00M | 331.99M | 372.30M | 359.38M | 385.63M | 381.45M | 412.56M | 416.36M | 418.37M | 445.87M | 476.43M | 473.86M | 496.20M | 527.14M | 536.66M | 565.69M | 586.44M | 575.41M | 595.91M | 628.50M |
|
Tax Provisions
|
33.23M | 36.95M | 23.88M | 34.22M | 27.27M | 34.71M | 37.57M | 46.13M | 42.97M | 41.01M | 44.66M | 44.67M | 46.04M | 44.85M | 42.15M | 51.05M | 45.76M | 51.35M | 48.90M | 53.34M | 62.79M | 61.97M | 57.13M | 56.11M | 63.02M | 68.84M | 59.84M | 65.01M | 53.62M | 65.27M | 61.35M | 49.87M | 57.97M | 68.64M | -121.28M | 51.74M | 28.87M | 77.53M | 50.63M | 62.73M | 28.18M | 62.13M | 54.54M | 37.09M | 25.21M | 43.68M | 43.62M | 64.27M | 41.12M | 64.71M | 70.18M | 86.99M | 60.87M | 92.06M | 92.54M | 99.67M | 91.35M | 99.25M | 98.62M | 112.82M | 84.63M | 117.19M | 122.94M | 127.16M | 104.77M | 133.16M |
|
Profit After Tax
|
53.98M | 57.18M | 48.98M | 55.48M | 61.28M | 55.87M | 59.07M | 70.78M | 68.64M | 74.35M | 76.03M | 78.61M | 76.73M | 78.03M | 74.70M | 85.98M | 77.40M | 84.46M | 84.33M | 128.10M | 105.91M | 103.70M | 100.33M | 100.58M | 104.33M | 113.45M | 115.12M | 115.71M | 136.21M | 121.95M | 116.95M | 82.17M | 161.11M | 137.74M | 295.79M | 189.30M | 212.55M | 242.99M | 200.92M | 226.17M | 250.81M | 246.44M | 234.52M | 144.59M | 300.00M | 284.86M | 258.38M | 267.72M | 331.18M | 294.67M | 315.45M | 294.46M | 351.69M | 324.29M | 325.83M | 346.20M | 385.08M | 374.61M | 397.58M | 414.31M | 452.03M | 448.50M | 463.50M | 448.26M | 491.14M | 495.34M |
|
Equity Income
|
| | | | 61.28M | -55.87M | 59.07M | -176.21M | | | | | | | | | | | | | 21.74M | | | | -14.52M | | | -349.74M | | 25.88M | | -25.88M | 100.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
53.98M | 57.18M | 48.98M | 55.48M | 61.28M | 55.87M | 59.07M | 70.78M | 68.64M | 74.35M | 76.03M | 78.61M | 76.73M | 78.03M | 74.70M | 87.12M | 77.40M | 84.46M | 84.33M | 91.59M | 105.91M | 103.70M | 100.33M | 92.62M | 106.20M | 115.45M | 117.28M | 109.67M | 136.21M | 121.95M | 116.95M | 82.17M | 161.11M | 137.74M | 295.79M | 189.30M | 212.55M | 242.99M | 200.92M | 226.17M | 250.81M | 246.44M | 234.52M | 144.59M | 300.00M | 284.86M | 258.38M | 267.72M | 331.18M | 294.67M | 315.45M | 294.46M | 351.69M | 324.29M | 325.83M | 346.20M | 385.08M | 374.61M | 397.58M | 414.31M | 452.03M | 448.50M | 463.50M | 448.26M | 491.14M | 495.34M |
|
Consolidated Net Income
|
53.98M | 57.18M | 48.98M | 55.48M | 61.28M | 55.87M | 59.07M | 70.78M | 68.64M | 74.35M | 76.03M | 78.61M | 76.73M | 78.03M | 74.70M | 87.12M | 0.36M | 0.41M | 0.28M | 35.63M | 4.20M | 16.71M | -5.45M | 12.60M | -6.02M | 229.65M | 0.06M | 21.22M | 1.88M | 18.43M | 1.05M | 2.06M | 56.10M | -0.63M | 6.31M | -3.13M | -0.03M | 0.02M | 2.41M | -0.05M | | -0.32M | | | 300.00M | | | | 331.18M | 294.67M | 315.45M | 294.46M | 351.69M | 324.29M | 325.83M | 346.20M | 385.08M | 374.61M | 397.58M | 414.31M | 452.03M | 448.50M | 463.50M | 448.26M | 491.14M | 495.34M |
|
Income towards Parent Company
|
53.98M | 57.18M | 48.98M | 55.48M | 61.28M | 55.87M | 59.07M | 70.78M | 68.64M | 74.35M | 76.03M | 78.61M | 76.73M | 78.03M | 74.70M | 87.12M | 0.36M | 0.41M | 0.28M | 35.63M | 4.20M | 16.71M | -5.45M | 12.60M | -6.02M | 229.65M | 0.06M | 21.22M | 1.88M | 18.43M | 1.05M | 2.06M | 56.10M | -0.63M | 6.31M | -3.13M | -0.03M | 0.02M | 2.41M | -0.05M | | -0.32M | | | 300.00M | | | | 331.18M | 294.67M | 315.45M | 294.46M | 351.69M | 324.29M | 325.83M | 346.20M | 385.08M | 374.61M | 397.58M | 414.31M | 452.03M | 448.50M | 463.50M | 448.26M | 491.14M | 495.34M |
|
Net Income towards Common Stockholders
|
53.98M | 57.18M | 48.98M | 55.48M | 61.28M | 55.87M | 59.07M | 70.78M | 68.64M | 74.35M | 76.03M | 78.61M | 76.73M | 78.03M | 74.70M | 87.12M | 0.36M | 0.41M | 0.28M | 35.63M | 4.20M | 16.71M | -5.45M | 12.60M | -6.02M | 229.65M | 0.06M | 21.22M | 1.88M | 18.43M | 1.05M | 2.06M | 56.10M | -0.63M | 6.31M | -3.13M | -0.03M | 0.02M | 2.41M | -0.05M | | -0.32M | | | 300.00M | | | | 331.18M | 294.67M | 315.45M | 294.46M | 351.69M | 324.29M | 325.83M | 346.20M | 385.08M | 374.61M | 397.58M | 414.31M | 452.03M | 448.50M | 463.50M | 448.26M | 491.14M | 495.34M |
|
EPS (Basic)
|
0.35 | 0.37 | 0.32 | 0.36 | 0.40 | 0.38 | 0.41 | 0.49 | 0.52 | 0.57 | 0.58 | 0.60 | 0.61 | 0.63 | 0.60 | 0.69 | 0.63 | 0.70 | 0.70 | 1.05 | 0.90 | 0.88 | 0.86 | 0.87 | 0.93 | 1.03 | 1.05 | 1.07 | 1.27 | 1.15 | 1.09 | 0.76 | 1.50 | 1.27 | 2.73 | 1.74 | 1.96 | 2.25 | 1.89 | 2.13 | 2.40 | 2.35 | 2.23 | 1.38 | 2.86 | 2.69 | 2.44 | 2.53 | 3.19 | 2.83 | 3.04 | 2.87 | 3.45 | 3.18 | 3.19 | -6.52 | 0.94 | 0.92 | 0.98 | 1.02 | 1.12 | 1.11 | 1.14 | 1.11 | 1.21 | 1.23 |
|
EPS (Weighted Average and Diluted)
|
0.35 | 0.37 | 0.32 | 0.36 | 0.40 | 0.38 | 0.41 | 0.49 | 0.52 | 0.57 | 0.58 | 0.60 | 0.60 | 0.63 | 0.60 | 0.69 | 0.63 | 0.69 | 0.69 | 1.04 | 0.89 | 0.86 | 0.85 | 0.86 | 0.92 | 1.01 | 1.03 | 1.06 | 1.24 | 1.12 | 1.06 | 0.75 | 1.45 | 1.24 | 2.66 | 1.68 | 1.89 | 2.18 | 1.83 | 2.06 | 2.32 | 2.27 | 2.16 | 1.35 | 2.78 | 2.62 | 2.37 | 2.46 | 3.11 | 2.76 | 2.97 | 2.81 | 3.39 | 3.12 | 3.14 | -6.40 | 0.93 | 0.90 | 0.96 | 1.00 | 1.10 | 1.09 | 1.13 | 1.09 | 1.20 | 1.21 |
|
EBITDA
|
98.89M | 106.39M | 84.01M | 101.52M | 100.25M | 102.34M | 108.88M | 128.88M | 128.57M | 132.69M | 137.54M | 140.83M | 139.29M | 139.02M | 133.02M | 154.64M | 139.61M | 152.21M | 149.60M | 161.29M | 163.49M | 181.58M | 173.62M | 164.95M | 185.51M | 200.35M | 192.95M | 190.13M | 203.94M | 200.46M | 191.99M | 177.31M | 249.10M | 235.21M | 200.02M | 265.50M | 265.23M | 275.64M | 278.25M | 314.41M | 306.15M | 334.46M | 314.65M | 207.43M | 349.71M | 352.87M | 326.47M | 356.45M | 394.10M | 381.23M | 407.61M | 404.44M | 440.12M | 444.93M | 446.81M | 470.80M | 500.56M | 499.68M | 520.80M | 547.59M | 561.03M | 591.39M | 609.85M | 597.45M | 617.86M | 655.71M |
|
Interest Expenses
|
12.04M | 12.58M | 11.57M | 12.42M | 12.27M | 12.16M | 12.52M | 12.75M | 17.33M | 17.73M | 17.22M | 18.34M | 16.60M | 16.29M | 16.30M | 16.52M | 16.52M | 16.48M | 16.42M | 16.40M | 16.58M | 15.93M | 16.25M | 16.39M | 16.41M | 16.17M | 16.16M | 15.78M | 14.17M | 13.27M | 13.70M | 45.39M | 30.32M | 29.13M | 25.90M | 24.83M | 24.30M | 24.88M | 26.77M | 25.78M | 27.32M | 26.18M | 25.94M | 25.95M | 24.55M | 24.56M | 24.55M | 24.55M | 21.85M | 21.90M | 22.03M | 23.06M | 27.72M | 28.92M | 28.82M | 25.77M | 24.54M | 26.59M | 25.53M | 24.08M | 25.62M | 26.66M | 24.76M | 24.06M | 24.16M | 28.08M |
|
Tax Rate
|
38.10% | 39.25% | 32.77% | 38.15% | 30.80% | 38.32% | 38.87% | 39.46% | 38.50% | 35.55% | 37.00% | 36.24% | 37.50% | 36.50% | 36.07% | 36.95% | 37.16% | 37.81% | 36.71% | 36.80% | 37.22% | 37.41% | 36.28% | 37.73% | 37.24% | 37.35% | 33.79% | 37.22% | 28.25% | 34.86% | 34.41% | 37.77% | 26.46% | 33.26% | -69.50% | 21.47% | 11.96% | 24.19% | 20.13% | 21.71% | 10.10% | 20.13% | 18.87% | 20.42% | 7.75% | 13.29% | 14.44% | 19.36% | 11.05% | 18.01% | 18.20% | 22.81% | 14.75% | 22.11% | 22.12% | 22.35% | 19.17% | 20.94% | 19.88% | 21.40% | 15.77% | 20.72% | 20.96% | 22.10% | 17.58% | 21.19% |