|
Revenue
|
1,700.60M | 1,709.30M | 2,052.70M | 1,767.70M | 1,974.30M | 2,076.00M | 2,401.90M | 1,903.00M | 2,121.70M | 2,118.80M | 2,607.50M | 1,895.40M | 1,743.60M | 1,931.60M | 2,273.10M | 1,923.80M | 2,248.30M | 2,332.90M | 2,883.70M | 2,331.00M | 2,612.60M | 2,515.10M | 2,647.00M | 2,249.30M | 2,406.00M | 2,286.00M | 2,552.40M | 2,184.80M | 2,288.00M | 2,344.20M | 2,629.50M | 2,284.60M | 2,483.90M | 2,605.90M |
|
Cost of Revenue
|
1,236.60M | 1,421.30M | 1,602.20M | 1,473.80M | 1,565.80M | 1,687.40M | 1,915.40M | 1,564.80M | 1,687.10M | 1,692.20M | 2,037.60M | 1,598.80M | 1,453.90M | 1,599.60M | 1,803.00M | 1,589.50M | 1,782.40M | 1,850.20M | 2,226.30M | 1,860.50M | 2,077.50M | 2,052.90M | 2,162.60M | 1,907.60M | 1,978.10M | 1,882.10M | 2,073.80M | 1,832.50M | 1,874.80M | 1,911.80M | 2,101.10M | 1,900.30M | 2,016.60M | 2,152.00M |
|
Gross Profit
|
464.00M | 288.00M | 450.50M | 293.90M | 408.50M | 388.60M | 486.50M | 338.20M | 434.60M | 426.60M | 569.90M | 296.60M | 289.70M | 332.00M | 470.10M | 334.30M | 465.90M | 482.70M | 657.40M | 470.50M | 535.10M | 462.20M | 484.40M | 341.70M | 427.90M | 403.90M | 478.60M | 352.30M | 413.20M | 432.40M | 528.40M | 384.30M | 467.30M | 453.90M |
|
Selling, General & Administrative
|
281.80M | 276.00M | 317.30M | 295.60M | 312.60M | 297.60M | 367.60M | 286.80M | 306.90M | 315.20M | 368.70M | 284.00M | 272.10M | 254.30M | 310.40M | 280.80M | 284.20M | 302.50M | 359.20M | 293.40M | 317.50M | 315.60M | 334.80M | 315.90M | 328.90M | 300.90M | 317.10M | 296.00M | 294.20M | 314.20M | 319.70M | 305.80M | 318.30M | 320.60M |
|
Restructuring Costs
|
0.10M | 2.50M | 15.80M | 10.40M | -6.40M | -1.20M | -1.30M | 3.90M | 0.20M | -0.60M | 4.20M | 26.10M | 5.80M | 13.10M | 12.10M | 17.60M | 14.70M | 7.20M | 5.00M | 1.20M | 1.30M | 0.60M | 5.80M | 7.20M | 7.00M | 9.20M | 14.70M | 5.00M | 17.40M | 14.10M | 4.60M | 6.50M | | |
|
Other Operating Expenses
|
1,299.60M | 1,485.40M | 1,679.80M | 1,543.60M | 1,637.40M | 1,759.00M | 1,992.40M | 1,638.30M | 1,761.40M | 1,767.20M | 2,111.50M | 1,670.80M | 1,528.50M | 1,664.50M | 1,855.10M | 1,632.60M | 1,824.90M | 1,892.90M | 2,270.10M | 1,901.10M | 2,117.20M | 2,086.80M | 2,195.30M | 1,944.50M | 2,013.80M | 1,918.30M | 2,110.60M | 1,865.00M | 1,906.00M | 1,940.70M | 2,130.70M | 1,927.00M | 2,042.80M | 2,177.80M |
|
Operating Expenses
|
1,581.50M | 1,763.90M | 2,012.90M | 1,849.60M | 1,943.60M | 2,055.40M | 2,358.70M | 1,929.00M | 2,068.50M | 2,081.80M | 2,484.40M | 1,980.90M | 1,806.40M | 1,931.90M | 2,177.60M | 1,931.00M | 2,123.80M | 2,202.60M | 2,634.30M | 2,195.70M | 2,436.00M | 2,403.00M | 2,535.90M | 2,267.60M | 2,349.70M | 2,228.40M | 2,442.40M | 2,166.00M | 2,217.60M | 2,269.00M | 2,455.00M | 2,239.30M | 2,361.10M | 2,498.40M |
|
Operating Income
|
-35.60M | -54.50M | 37.20M | -81.90M | 30.70M | 20.60M | 43.20M | -26.00M | 53.20M | 37.00M | 123.10M | -85.50M | -62.80M | -0.30M | 95.50M | -7.20M | 124.50M | 130.30M | 249.40M | 135.30M | 176.60M | 112.10M | 111.10M | -18.30M | 56.30M | 57.60M | 110.00M | 18.80M | 70.40M | 75.20M | 174.50M | 45.30M | 122.80M | 107.50M |
|
EBIT
|
-35.60M | -54.50M | 37.20M | -81.90M | 30.70M | 20.60M | 43.20M | -26.00M | 53.20M | 37.00M | 123.10M | -85.50M | -62.80M | -0.30M | 95.50M | -7.20M | 124.50M | 130.30M | 249.40M | 135.30M | 176.60M | 112.10M | 111.10M | -18.30M | 56.30M | 57.60M | 110.00M | 18.80M | 70.40M | 75.20M | 174.50M | 45.30M | 122.80M | 107.50M |
|
Other Non Operating Income
|
0.10M | 0.90M | 9.80M | 1.00M | 2.00M | -0.30M | 0.80M | 0.60M | 2.20M | 0.40M | 0.30M | 39.10M | -8.60M | 0.50M | 1.00M | 2.00M | 10.10M | 3.70M | -14.60M | -32.90M | -25.00M | -31.60M | 0.50M | -6.00M | -4.80M | -2.00M | 0.20M | 1.70M | 3.30M | 20.60M | 3.80M | 0.90M | 6.40M | 2.20M |
|
Non Operating Income
|
0.10M | 0.90M | 9.80M | 1.00M | 2.00M | -0.30M | 0.80M | 0.60M | 2.20M | 0.40M | 0.30M | 39.10M | -8.60M | 0.50M | 1.00M | 2.00M | 10.10M | 3.70M | -14.60M | -32.90M | -25.00M | -31.60M | 0.50M | -6.00M | -4.80M | -2.00M | 0.20M | 1.70M | 3.30M | 20.60M | 3.80M | 0.90M | -10.60M | -24.00M |
|
EBT
|
-161.40M | -102.40M | 1.80M | -124.90M | -18.90M | -72.00M | 5.00M | -61.80M | 17.70M | 0.70M | 86.20M | -81.60M | -108.50M | -41.90M | 55.40M | -45.20M | 95.90M | 91.60M | 197.60M | 76.10M | 123.00M | 50.10M | 88.80M | -89.20M | 6.40M | -17.30M | 70.10M | -26.50M | 17.20M | 53.00M | 132.10M | 5.00M | 76.20M | 45.10M |
|
Tax Provisions
|
-41.70M | -23.80M | -22.50M | -32.00M | 14.60M | -30.60M | 23.00M | -40.90M | 11.40M | -11.00M | 83.10M | -26.50M | -7.70M | -4.60M | 82.70M | -28.00M | 43.20M | 22.90M | 51.80M | 30.60M | 25.80M | 26.20M | 59.00M | -12.80M | 1.30M | 16.60M | 0.30M | 2.30M | 3.70M | 19.30M | 19.20M | 3.10M | 18.90M | -6.30M |
|
Profit After Tax
|
-47.00M | -78.60M | 22.20M | -92.90M | -33.50M | -41.40M | 43.20M | -26.00M | 53.20M | 37.00M | 123.10M | -55.10M | -100.80M | -37.30M | 95.50M | -17.20M | 52.70M | 68.70M | 145.80M | 45.50M | 97.20M | 23.90M | 29.80M | -76.40M | 5.10M | -33.90M | 69.80M | -28.80M | 13.50M | 33.70M | 112.90M | 1.90M | 57.30M | 51.40M |
|
Equity Income
|
0.40M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.70M | 0.80M | 0.50M | 0.70M | 0.60M | 1.30M | 1.70M | 2.80M | 2.50M | 2.40M | 5.10M | 3.40M | 10.30M | 16.90M | 17.50M | 20.00M | 30.60M | 11.90M | 12.80M | 16.60M | 58.10M | 11.70M | 4.30M | 12.10M | 9.30M | 11.10M | 0.20M | -8.60M |
|
Income from Continuing Operations
|
-119.70M | -78.60M | 24.30M | -92.90M | -33.50M | -41.40M | -18.00M | -20.90M | 6.30M | 11.70M | 3.10M | -55.10M | -100.80M | -37.30M | -27.30M | -17.20M | 52.70M | 68.70M | 145.80M | 45.50M | 97.20M | 23.90M | 29.80M | -76.40M | 5.10M | -33.90M | 69.80M | -28.80M | 13.50M | 33.70M | 112.90M | 1.90M | 57.30M | 51.40M |
|
Consolidated Net Income
|
-119.70M | -78.60M | 24.30M | -92.90M | -33.50M | -41.40M | -18.00M | -20.90M | 6.30M | 11.70M | 3.10M | -55.10M | -100.80M | -37.30M | -27.30M | -17.20M | 52.70M | 68.70M | 145.80M | 45.50M | 97.20M | 23.90M | 29.80M | -76.40M | 5.10M | -33.90M | 69.80M | -28.80M | 13.50M | 33.70M | 112.90M | 1.90M | 57.30M | 51.40M |
|
Income towards Parent Company
|
-119.70M | -78.60M | 24.30M | -92.90M | -33.50M | -41.40M | -18.00M | -20.90M | 6.30M | 11.70M | 3.10M | -55.10M | -100.80M | -37.30M | -27.30M | -17.20M | 52.70M | 68.70M | 145.80M | 45.50M | 97.20M | 23.90M | 29.80M | -76.40M | 5.10M | -33.90M | 69.80M | -28.80M | 13.50M | 33.70M | 112.90M | 1.90M | 57.30M | 51.40M |
|
Net Income towards Common Stockholders
|
-119.70M | -78.60M | 24.30M | -92.90M | -33.50M | -41.40M | -18.00M | -20.90M | 6.30M | 11.70M | 3.10M | -55.10M | -100.80M | -37.30M | -27.30M | -17.20M | 52.70M | 68.70M | 145.80M | 45.50M | 97.20M | 23.90M | 29.80M | -76.40M | 5.10M | -33.90M | 69.80M | -28.80M | 13.50M | 33.70M | 112.90M | 1.90M | 57.30M | 51.40M |
|
EPS (Basic)
|
-0.33 | -0.55 | 0.15 | -0.64 | -0.23 | -0.22 | -0.09 | -0.10 | 0.03 | 0.05 | 0.01 | -0.25 | -0.46 | -0.17 | -0.12 | -0.08 | 0.24 | 0.31 | 0.65 | 0.20 | 0.43 | 0.11 | 0.13 | -0.34 | 0.02 | -0.15 | 0.30 | -0.13 | 0.06 | 0.15 | 0.49 | 0.01 | 0.25 | 0.22 |
|
EPS (Weighted Average and Diluted)
|
| | 0.17 | -0.64 | -0.23 | -0.22 | -0.09 | -0.10 | 0.03 | 0.05 | 0.01 | -0.25 | -0.46 | -0.17 | -0.12 | -0.08 | 0.23 | 0.30 | 0.64 | 0.20 | 0.43 | 0.11 | 0.13 | -0.34 | 0.02 | -0.15 | 0.30 | -0.13 | 0.06 | 0.14 | 0.48 | 0.01 | 0.25 | 0.22 |
|
Shares Outstanding (Weighted Average)
|
| | 208.42M | 208.42M | 215.75M | 216.05M | 216.60M | 216.77M | 217.02M | 219.17M | 219.89M | 220.42M | 220.62M | 221.63M | 222.18M | 222.18M | 222.91M | 223.25M | 223.47M | 224.55M | 225.53M | 225.67M | 225.76M | 225.80M | 227.06M | 227.15M | 227.25M | 227.33M | 229.05M | 229.25M | 229.49M | 229.73M | 231.29M | 231.53M |
|
Shares Outstanding (Diluted Average)
|
| | 143.90M | | 145.70M | 184.00M | 171.20M | | 224.80M | 224.50M | 224.50M | | 220.40M | 221.10M | 220.80M | 222.30M | 226.30M | 227.00M | 226.50M | 229.10M | 228.60M | 228.30M | 228.00M | 226.20M | 227.10M | 227.20M | 226.90M | 227.90M | 231.50M | 233.40M | 232.80M | 232.30M | 232.40M | 235.90M |
|
EBITDA
|
-35.60M | -54.50M | 37.20M | -81.90M | 30.70M | 20.60M | 43.20M | -26.00M | 53.20M | 37.00M | 123.10M | -85.50M | -62.80M | -0.30M | 95.50M | -7.20M | 124.50M | 130.30M | 249.40M | 135.30M | 176.60M | 112.10M | 111.10M | -18.30M | 56.30M | 57.60M | 110.00M | 18.80M | 70.40M | 75.20M | 174.50M | 45.30M | 122.80M | 107.50M |
|
Interest Expenses
|
41.70M | 49.20M | 48.20M | 44.40M | 52.00M | 92.70M | 39.70M | 37.20M | 38.20M | 37.40M | 37.80M | 36.50M | 38.80M | 44.90M | 43.60M | 42.40M | 43.80M | 45.80M | 47.50M | 43.20M | 46.10M | 50.40M | 53.40M | 76.80M | 57.90M | 89.50M | 56.90M | 58.70M | 60.80M | 54.90M | 55.50M | 52.30M | 53.20M | 56.00M |
|
Tax Rate
|
25.84% | 23.24% | | 25.62% | | 42.50% | | 66.18% | 64.41% | | 96.40% | 32.48% | 7.10% | 10.98% | | 61.95% | 45.05% | 25.00% | 26.21% | 40.21% | 20.98% | 52.30% | 66.44% | 14.35% | 20.31% | | 0.43% | | 21.51% | 36.42% | 14.53% | 62.00% | 24.80% | |