|
Revenue
|
1,798.90M | 1,975.60M | 1,734.00M | 1,641.30M | 1,874.00M | 1,863.80M | 1,806.70M | 1,726.20M | 1,976.80M | 1,990.40M | 1,942.00M | 1,831.50M | 2,159.70M | 2,065.60M | 1,373.30M | 1,369.30M | 1,586.00M | 1,592.40M | 1,531.50M | 1,485.60M | 1,618.50M | 1,650.10M | 1,595.80M | 1,559.00M | 1,730.90M | 1,878.30M | 1,687.00M | 1,608.80M | 1,847.50M | 1,790.20M | 1,714.40M | 1,642.50M | 1,878.70M | 1,934.60M | 1,936.10M | 1,881.50M | 2,128.40M | 2,134.10M | 2,061.40M | 1,973.40M | 2,246.50M | 2,229.10M | 2,133.90M | 2,056.40M | 2,346.50M | 1,270.10M | 1,527.40M | 1,656.50M | 1,733.00M | 2,279.20M | 2,306.00M | 2,272.20M | 2,448.90M | 2,602.90M | 2,446.10M | 2,486.50M | 2,786.20M | 2,769.00M | 2,730.60M | 2,727.30M | 2,974.80M | 2,957.30M | 2,757.00M | 2,890.00M | 3,158.00M | 3,271.70M | 3,044.70M | 3,102.10M |
|
Cost of Revenue
|
1,394.00M | 1,508.50M | 1,335.70M | 1,292.40M | 1,430.20M | 1,425.60M | 1,365.40M | 1,341.50M | 1,478.40M | 1,514.20M | 1,506.40M | 1,460.60M | 1,627.30M | -506.00M | 1,549.80M | 1,568.70M | 1,752.30M | -3127.20M | 1,208.10M | 1,200.50M | 1,265.80M | -1782.20M | 502.00M | 485.50M | 530.70M | 566.90M | 502.80M | 482.10M | 537.80M | -1284.70M | 493.20M | 478.10M | 541.50M | -1273.10M | 66.00M | 58.10M | 58.90M | 69.30M | 66.50M | 58.00M | 62.40M | 68.40M | 68.70M | 66.30M | 71.60M | 31.40M | 28.80M | 18.80M | 19.20M | 24.30M | 23.90M | 21.90M | 27.20M | 20.20M | 30.30M | 31.10M | 28.20M | 28.70M | 38.60M | 36.90M | 31.70M | 37.30M | 44.70M | 48.80M | 35.40M | 41.00M | 49.10M | 48.70M |
|
Gross Profit
|
404.90M | 467.10M | 398.30M | 348.90M | 443.80M | 438.20M | 441.30M | 384.70M | 498.40M | 476.20M | 435.60M | 370.90M | 532.40M | 2,571.60M | -176.50M | -199.40M | -166.30M | 4,719.60M | 323.40M | 285.10M | 352.70M | 3,432.30M | 1,093.80M | 1,073.50M | 1,200.20M | 1,311.40M | 1,184.20M | 1,126.70M | 1,309.70M | 3,074.90M | 1,221.20M | 1,164.40M | 1,337.20M | 3,207.70M | 1,870.10M | 1,823.40M | 2,069.50M | 2,064.80M | 1,994.90M | 1,915.40M | 2,184.10M | 2,160.70M | 2,065.20M | 1,990.10M | 2,274.90M | 1,238.70M | 1,498.60M | 1,637.70M | 1,713.80M | 2,254.90M | 2,282.10M | 2,250.30M | 2,421.70M | 2,582.70M | 2,415.80M | 2,455.40M | 2,758.00M | 2,740.30M | 2,692.00M | 2,690.40M | 2,943.10M | 2,920.00M | 2,712.30M | 2,841.20M | 3,122.60M | 3,230.70M | 2,995.60M | 3,053.40M |
|
Selling, General & Administrative
|
159.70M | 188.70M | 171.40M | 169.90M | 169.50M | 180.00M | 180.90M | 180.00M | 194.80M | 186.80M | 182.80M | 187.40M | 198.00M | -28.20M | 218.20M | 216.10M | 199.80M | -250.00M | 165.60M | 174.70M | 154.20M | -81.20M | 95.40M | 128.90M | 86.40M | 119.50M | 97.10M | 101.90M | 95.20M | 90.70M | 87.70M | 79.50M | 87.20M | 133.30M | 98.00M | 98.90M | 110.10M | 102.80M | 104.50M | 95.10M | 102.80M | 103.10M | 98.00M | 91.40M | 100.30M | 86.80M | 128.30M | 89.90M | 78.90M | 97.40M | 113.00M | 91.70M | 83.30M | 83.50M | 88.30M | 90.40M | 107.00M | 100.40M | 153.30M | 114.80M | 108.20M | 102.90M | 126.40M | 144.10M | 116.70M | 133.10M | 136.10M | 117.80M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 5.50M | | | 5.90M | 8.10M |
|
Other Operating Expenses
|
1,490.70M | 1,619.80M | 1,432.30M | 1,390.70M | 1,529.10M | 1,526.60M | 1,466.70M | 1,443.00M | 1,582.90M | 1,617.30M | 1,612.20M | 1,571.60M | 1,743.90M | -495.70M | 1,670.30M | 1,700.80M | 1,885.20M | -119.40M | 1,316.10M | 1,309.10M | 1,375.20M | 1,563.20M | 1,432.80M | 1,451.00M | 1,474.10M | 1,608.30M | 1.70M | -7.70M | 2.10M | 1,514.40M | 7.80M | -0.10M | 0.70M | 1,631.10M | 0.80M | 1,653.70M | 0.30M | -4.50M | -0.10M | -2.70M | -1.60M | -14.60M | 1,834.40M | -0.10M | -0.10M | -220.80M | 1,342.50M | 1,445.90M | -3.10M | -5.20M | 1,912.40M | 1,937.90M | 3.80M | -3.50M | 4.90M | 8.80M | -1.30M | -1.80M | -3.10M | -7.50M | -0.40M | -1.40M | -1.00M | 2,448.30M | -0.10M | -48.10M | 42.00M | 2.90M |
|
Operating Expenses
|
1,650.40M | 1,808.50M | 1,603.70M | 1,560.60M | 1,698.60M | 1,706.60M | 1,647.60M | 1,623.00M | 1,777.70M | 1,804.10M | 1,795.00M | 1,759.00M | 1,941.90M | -523.90M | 1,888.50M | 1,916.90M | 2,085.00M | -369.40M | 1,481.70M | 1,483.80M | 1,529.40M | 1,482.00M | 1,528.20M | 1,579.90M | 1,560.50M | 1,727.80M | 1,552.80M | 1,527.10M | 1,626.30M | 1,605.10M | 1,553.10M | 1,526.00M | 1,649.20M | 1,764.40M | 1,761.60M | 1,752.60M | 1,895.00M | 1,904.10M | 1,872.30M | 1,825.30M | 1,981.00M | 1,999.30M | 1,932.40M | 1,896.20M | 2,068.20M | 1,862.20M | 1,470.80M | 1,535.80M | 1,585.00M | 1,955.80M | 2,025.40M | 2,029.60M | 2,148.10M | 2,264.70M | 2,201.90M | 2,253.30M | 2,436.30M | 2,394.50M | 2,477.70M | 2,448.80M | 2,587.40M | 2,561.90M | 2,487.80M | 2,597.90M | 2,739.80M | 2,888.90M | 2,705.50M | 2,781.70M |
|
Operating Income
|
-1245.50M | -1341.40M | -1205.40M | -1211.70M | -1254.80M | -1268.40M | -1206.30M | -1238.30M | -1279.30M | -1327.90M | -1359.40M | -1388.10M | -1409.50M | 3,095.50M | -2065.00M | -2116.30M | -2251.30M | 5,089.00M | -1158.30M | -1198.70M | -1176.70M | 1,950.30M | 67.60M | -20.90M | 170.40M | 150.50M | 134.20M | 81.70M | 221.20M | 185.10M | 161.30M | 116.50M | 229.50M | 170.20M | 174.50M | 128.90M | 233.40M | 230.00M | 189.10M | 148.10M | 265.50M | 229.80M | 201.50M | 160.20M | 278.30M | -592.10M | 56.60M | 120.70M | 148.00M | 323.40M | 280.60M | 242.60M | 300.80M | 338.20M | 244.20M | 233.20M | 349.90M | 374.50M | 252.90M | 278.50M | 387.40M | 395.40M | 269.20M | 292.10M | 418.20M | 382.80M | 339.20M | 320.40M |
|
EBIT
|
-1245.50M | -1341.40M | -1205.40M | -1211.70M | -1254.80M | -1268.40M | -1206.30M | -1238.30M | -1279.30M | -1327.90M | -1359.40M | -1388.10M | -1409.50M | 3,095.50M | -2065.00M | -2116.30M | -2251.30M | 5,089.00M | -1158.30M | -1198.70M | -1176.70M | 1,950.30M | 67.60M | -20.90M | 170.40M | 150.50M | 134.20M | 81.70M | 221.20M | 185.10M | 161.30M | 116.50M | 229.50M | 170.20M | 174.50M | 128.90M | 233.40M | 230.00M | 189.10M | 148.10M | 265.50M | 229.80M | 201.50M | 160.20M | 278.30M | -592.10M | 56.60M | 120.70M | 148.00M | 323.40M | 280.60M | 242.60M | 300.80M | 338.20M | 244.20M | 233.20M | 349.90M | 374.50M | 252.90M | 278.50M | 387.40M | 395.40M | 269.20M | 292.10M | 418.20M | 382.80M | 339.20M | 320.40M |
|
Interest & Investment Income
|
| | | | | | | -24.60M | -24.00M | -21.50M | -21.70M | -25.20M | -27.70M | -27.60M | -27.90M | -32.90M | -31.90M | -33.30M | -32.80M | -32.90M | -33.10M | -35.50M | -111.30M | -33.70M | -23.30M | -24.00M | -22.40M | -57.30M | -83.10M | -9.70M | -9.90M | -9.50M | -9.30M | -11.50M | -15.00M | -15.50M | -117.40M | -13.20M | -13.10M | -12.80M | -12.40M | -11.90M | -11.10M | -13.10M | -13.20M | -19.90M | -16.60M | -14.60M | -15.20M | -17.10M | -15.60M | -16.70M | -17.50M | -18.90M | -19.80M | -19.80M | -19.60M | -22.10M | -29.70M | -37.10M | -36.50M | -35.40M | -37.10M | -46.20M | -45.50M | -46.30M | -45.40M | -48.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.30M | | 1.70M | -7.50M | -0.40M | -0.50M | -0.30M | -0.20M | -0.30M | -0.20M | 0.70M | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.30M | | 1.70M | -7.50M | -0.40M | -0.50M | -0.30M | -0.20M | -0.30M | -0.20M | 0.70M | | | | | | | | | | | | | | |
|
EBT
|
148.50M | 167.10M | 130.30M | 80.70M | 175.40M | 157.20M | 159.10M | 103.20M | 199.10M | 186.20M | 147.00M | 72.50M | 217.80M | 200.70M | 75.60M | 9.50M | 105.70M | 83.10M | 49.80M | 1.80M | 89.10M | 33.90M | -43.70M | -54.60M | 147.10M | 126.50M | 111.80M | 24.40M | 138.10M | 175.40M | 151.40M | 107.00M | 220.20M | 158.70M | 159.50M | 113.40M | 116.00M | 216.80M | 176.00M | 135.30M | 253.10M | 217.90M | 190.40M | -6.20M | 265.10M | -610.30M | 32.50M | 105.70M | 132.30M | 306.00M | 265.00M | 225.90M | 283.30M | 319.30M | 224.40M | 213.40M | 330.30M | 352.40M | 223.20M | 241.40M | 350.90M | 364.50M | 232.10M | 245.90M | 372.70M | 339.30M | 293.80M | 272.40M |
|
Tax Provisions
|
40.40M | 44.40M | 35.30M | 19.50M | 40.60M | 41.20M | 45.80M | 27.40M | 47.40M | 48.40M | 40.20M | 18.40M | 53.70M | -36.40M | 35.30M | 9.40M | 38.70M | -46.60M | 7.60M | -4.20M | 2.50M | -14.50M | -24.40M | -23.80M | 18.70M | 8.40M | 30.80M | -5.70M | 29.90M | 35.00M | 40.30M | 27.30M | 53.90M | 33.30M | 38.20M | 24.80M | -102.50M | 41.40M | 7.10M | 19.40M | 28.00M | 9.20M | 18.60M | -31.60M | 31.80M | -130.60M | -4.80M | 8.80M | 3.10M | -63.00M | 33.30M | 32.50M | 35.40M | 37.60M | 30.80M | 25.90M | 43.50M | 36.80M | 28.40M | 29.10M | 37.50M | 50.00M | 24.50M | 30.20M | 49.00M | 32.50M | 35.90M | 35.00M |
|
Profit After Tax
|
108.10M | 123.00M | 95.00M | 61.20M | 134.80M | 116.00M | 113.30M | 75.80M | 151.70M | 138.00M | 106.80M | 54.10M | 164.10M | 151.60M | 110.80M | 33.60M | 134.40M | 133.20M | 70.20M | 19.80M | 109.70M | 86.50M | 503.20M | -32.80M | 133.80M | 118.10M | 86.40M | 43.20M | 108.20M | 140.40M | 111.10M | 79.70M | 166.30M | 125.40M | 121.30M | 88.60M | 218.50M | 175.40M | 168.90M | 115.90M | 225.10M | 208.70M | 171.80M | 25.40M | 233.30M | -480.00M | 37.30M | 96.90M | 129.20M | 369.00M | 231.70M | 193.40M | 247.90M | 281.70M | 193.60M | 187.50M | 286.80M | 315.60M | 194.80M | 212.30M | 313.40M | 310.00M | 207.60M | 215.70M | 323.70M | 304.00M | 257.90M | 237.40M |
|
Income from Continuing Operations
|
108.10M | 122.70M | 95.00M | 61.20M | 134.80M | 116.00M | 113.30M | 75.80M | 151.70M | 137.80M | 106.80M | 54.10M | 164.10M | 237.10M | 40.30M | 0.10M | 67.00M | 129.70M | 42.20M | 6.00M | 86.60M | 48.40M | -19.30M | -30.80M | 128.40M | 118.10M | 81.00M | 30.10M | 108.20M | 140.40M | 111.10M | 79.70M | 166.30M | 125.40M | 121.30M | 88.60M | 218.50M | 175.40M | 168.90M | 115.90M | 225.10M | 208.70M | 171.80M | 25.40M | 233.30M | -479.70M | 37.30M | 96.90M | 129.20M | 369.00M | 231.70M | 193.40M | 247.90M | 281.70M | 193.60M | 187.50M | 286.80M | 315.60M | 194.80M | 212.30M | 313.40M | 314.50M | 207.60M | 215.70M | 323.70M | 306.80M | 257.90M | 237.40M |
|
Consolidated Net Income
|
-0.60M | 0.50M | -0.70M | -0.90M | -0.50M | -0.40M | -0.20M | -1.30M | -0.50M | -0.60M | -0.20M | -0.40M | 164.10M | -0.40M | 47.90M | 25.80M | 46.40M | 54.70M | 28.00M | 13.80M | 23.10M | 38.10M | 522.50M | -2.00M | 5.40M | -12.80M | 5.40M | 13.10M | -2.40M | -0.80M | -0.90M | -0.20M | -0.70M | -1.60M | -2.30M | -3.90M | -0.70M | -0.90M | -2.70M | -0.30M | -1.50M | -0.70M | -1.20M | -0.70M | -1.00M | -0.30M | -1.20M | -0.90M | -0.50M | -0.50M | -0.80M | -0.20M | -0.90M | 281.70M | -0.60M | -0.30M | -0.20M | -0.50M | -0.30M | -0.20M | -0.50M | -1.90M | -0.40M | -0.60M | -0.30M | -0.20M | -0.10M | -0.20M |
|
Income towards Parent Company
|
-0.60M | 0.50M | -0.70M | -0.90M | -0.50M | -0.40M | -0.20M | -1.30M | -0.50M | -0.60M | -0.20M | -0.40M | 164.10M | -0.40M | 47.90M | 25.80M | 46.40M | 54.70M | 28.00M | 13.80M | 23.10M | 38.10M | 522.50M | -2.00M | 5.40M | -12.80M | 5.40M | 13.10M | -2.40M | -0.80M | -0.90M | -0.20M | -0.70M | -1.60M | -2.30M | -3.90M | -0.70M | -0.90M | -2.70M | -0.30M | -1.50M | -0.70M | -1.20M | -0.70M | -1.00M | -0.30M | -1.20M | -0.90M | -0.50M | -0.50M | -0.80M | -0.20M | -0.90M | 281.70M | -0.60M | -0.30M | -0.20M | -0.50M | -0.30M | -0.20M | -0.50M | -1.90M | -0.40M | -0.60M | -0.30M | -0.20M | -0.10M | -0.20M |
|
Net Income towards Common Stockholders
|
-0.60M | 0.50M | -0.70M | -0.90M | -0.50M | -0.40M | -0.20M | -1.30M | -0.50M | -0.60M | -0.20M | -0.40M | 164.10M | -0.40M | 47.90M | 25.80M | 46.40M | 54.70M | 28.00M | 13.80M | 23.10M | 38.10M | 522.50M | -2.00M | 5.40M | -12.80M | 5.40M | 13.10M | -2.40M | -0.80M | -0.90M | -0.20M | -0.70M | -1.60M | -2.30M | -3.90M | -0.70M | -0.90M | -2.70M | -0.30M | -1.50M | -0.70M | -1.20M | -0.70M | -1.00M | -0.30M | -1.20M | -0.90M | -0.50M | -0.50M | -0.80M | -0.20M | -0.90M | 281.70M | -0.60M | -0.30M | -0.20M | -0.50M | -0.30M | -0.20M | -0.50M | -1.90M | -0.40M | -0.60M | -0.30M | -0.20M | -0.10M | -0.20M |
|
EPS (Basic)
|
0.79 | 0.90 | 0.68 | 0.44 | 0.97 | 0.83 | 0.82 | 0.55 | 1.11 | 1.02 | 0.80 | 0.42 | 1.28 | 1.18 | 0.86 | 0.26 | 1.04 | 1.03 | 0.54 | 0.15 | 0.84 | 0.66 | 3.81 | -0.26 | 1.07 | 0.94 | 0.68 | 0.34 | 0.85 | 1.11 | 0.89 | 0.65 | 1.34 | 1.00 | 0.97 | 0.72 | 1.77 | 1.42 | 1.36 | 0.94 | 1.83 | 1.70 | 1.40 | 0.21 | 1.92 | -3.86 | 0.29 | 0.74 | 0.99 | 2.83 | 1.78 | 1.50 | 1.95 | 2.25 | 1.58 | 1.54 | 2.36 | 2.60 | 1.61 | 1.77 | 2.62 | 2.59 | 1.75 | 1.84 | 2.76 | 2.59 | 2.21 | 2.05 |
|
EPS (Weighted Average and Diluted)
|
0.78 | 0.87 | 0.67 | 0.43 | 0.95 | 0.81 | 0.80 | 0.54 | 1.08 | 1.00 | 0.78 | 0.41 | 1.25 | 1.15 | 0.85 | 0.26 | 1.02 | 1.01 | 0.53 | 0.15 | 0.82 | 0.65 | 3.81 | -0.26 | 1.05 | 0.92 | 0.67 | 0.33 | 0.84 | 1.10 | 0.88 | 0.64 | 1.32 | 0.99 | 0.95 | 0.71 | 1.74 | 1.40 | 1.34 | 0.92 | 1.80 | 1.67 | 1.38 | 0.21 | 1.90 | -3.86 | 0.28 | 0.74 | 0.98 | 2.80 | 1.76 | 1.48 | 1.93 | 2.23 | 1.56 | 1.52 | 2.34 | 2.58 | 1.60 | 1.76 | 2.60 | 2.58 | 1.74 | 1.82 | 2.74 | 2.58 | 2.19 | 2.03 |
|
Shares Outstanding (Weighted Average)
|
136.99M | 137.13M | 139.44M | 139.62M | 139.83M | 140.59M | 140.63M | 138.41M | 138.09M | 136.43M | 134.64M | 131.82M | 128.44M | 128.65M | 129.03M | 128.61M | 129.36M | 129.81M | 130.29M | 130.57M | 131.26M | 131.93M | 132.31M | 132.65M | 124.05M | 125.79M | 126.67M | 128.14M | 128.24M | 126.73M | 126.22M | 123.08M | 124.17M | 124.34M | 125.42M | 123.67M | 123.79M | 123.79M | 123.54M | 124.11M | 123.51M | 122.98M | 123.08M | 122.60M | 121.51M | 120.82M | 130.20M | 130.20M | 130.33M | 130.84M | 130.76M | 129.79M | 127.72M | 124.73M | 123.95M | 122.39M | 121.71M | 120.93M | 121.07M | 120.31M | 119.41M | 119.36M | 118.86M | 117.50M | 117.15M | 117.03M | 117.03M | 116.31M |
|
Shares Outstanding (Diluted Average)
|
140.30M | 140.40M | 141.30M | 141.70M | 142.30M | 142.40M | 141.70M | 141.50M | 141.00M | 140.30M | 137.20M | 135.20M | 133.80M | 133.20M | 131.00M | 131.70M | 131.50M | 131.60M | 132.60M | 132.80M | 133.40M | 133.20M | 132.20M | 130.00M | 130.10M | 129.70M | 129.30M | 129.90M | 129.60M | 129.30M | 126.70M | 125.80M | 125.90M | 126.00M | 127.30M | 126.40M | 126.10M | 126.00M | 125.80M | 125.80M | 125.60M | 125.40M | 124.60M | 124.10M | 123.70M | 122.70M | 130.90M | 131.50M | 132.00M | 131.80M | 131.70M | 131.10M | 130.10M | 129.00M | 123.90M | 123.50M | 123.20M | 122.90M | 122.00M | 121.40M | 121.00M | 120.80M | 119.20M | 118.70M | 118.50M | 118.40M | 117.60M | 117.20M |
|
EBITDA
|
-1245.50M | -1341.40M | -1205.40M | -1211.70M | -1254.80M | -1268.40M | -1206.30M | -1238.30M | -1279.30M | -1327.90M | -1359.40M | -1388.10M | -1409.50M | 3,095.50M | -2065.00M | -2116.30M | -2251.30M | 5,089.00M | -1158.30M | -1198.70M | -1176.70M | 1,950.30M | 67.60M | -20.90M | 170.40M | 150.50M | 134.20M | 81.70M | 221.20M | 185.10M | 161.30M | 116.50M | 229.50M | 170.20M | 174.50M | 128.90M | 233.40M | 230.00M | 189.10M | 148.10M | 265.50M | 229.80M | 201.50M | 160.20M | 278.30M | -592.10M | 56.60M | 120.70M | 148.00M | 323.40M | 280.60M | 242.60M | 300.80M | 338.20M | 244.20M | 233.20M | 349.90M | 374.50M | 252.90M | 278.50M | 387.40M | 395.40M | 269.20M | 292.10M | 418.20M | 382.80M | 339.20M | 320.40M |
|
Tax Rate
|
27.21% | 26.57% | 27.09% | 24.16% | 23.15% | 26.21% | 28.79% | 26.55% | 23.81% | 25.99% | 27.35% | 25.38% | 24.66% | | 46.69% | 98.95% | 36.61% | | 15.26% | | 2.81% | | 55.84% | 43.59% | 12.71% | 6.64% | 27.55% | | 21.65% | 19.95% | 26.62% | 25.51% | 24.48% | 20.98% | 23.95% | 21.87% | | 19.10% | 4.03% | 14.34% | 11.06% | 4.22% | 9.77% | | 12.00% | 21.40% | | 8.33% | 2.34% | | 12.57% | 14.39% | 12.50% | 11.78% | 13.73% | 12.14% | 13.17% | 10.44% | 12.72% | 12.05% | 10.69% | 13.72% | 10.56% | 12.28% | 13.15% | 9.58% | 12.22% | 12.85% |